GUADALAJARA, Mexico, April 22, 2024 (GLOBE NEWSWIRE) -- Grupo Aeroportuario del Pacífico, S.A.B. de C.V. (NYSE: PAC; BMV: GAP) (“the Company” or “GAP”) reports its consolidated results for the first quarter ended March 31, 2024 (1Q24). Figures are unaudited and prepared following International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”).
Summary of Results 1Q24 vs. 1Q23
The sum of aeronautical and non-aeronautical services revenues increased by Ps. 156.9 million, or 2.4%. Total revenues increased by Ps. 155.0 million, or 1.9%.
Cost of services increased by Ps. 105.3 million, or 10.9%.
Income from operations decreased by Ps. 92.1 million, or 2.3%.
EBITDA decreased by Ps. 47.2 million, or 1.0%, a decrease from Ps. 4,696.1 million in 1Q23 to Ps. 4,648.9 million in 1Q24. EBITDA margin (excluding the effects of IFRIC-12) went from 72.3% in 1Q23 to 69.8% in 1Q24.
Comprehensive income increased by Ps. 14.3 million, or 0.7%, from an income of Ps. 2,149.9 million in 1Q23 to an income of Ps. 2,164.2 million in 1Q24.
Company’s Financial Position:
In 1Q24, the generation of positive net cash flow from operating activities continued for Ps. 4,534.4 million. The Company reported a financial position of cash and cash equivalents as of March 31, 2024, of Ps. 11,541.6 million. In 1Q24, the Company issued long-term bond certificates worth Ps. 3,000.0 million. The proceeds were used to pay the bond certificate “GAP 19” which matured on March 22, 2024.
Passenger Traffic
During 1Q24, total passengers at the Company’s 14 airports increased by 16.4 thousand passengers, an increase of 0.1%, compared to 1Q23.
During 1Q23, the following new routes were opened:
Domestic:
Airline
Departure
Arrival
Opening date
Frequencies
Aeromexico
Morelia
Felipe Angeles
January 8, 2024
1 daily
Viva Aerobus
Puerto Vallarta
Felipe Angeles
March 14, 2024
3 weekly
Note: Frequencies can vary without prior notice.
International:
Airline
Departure
Arrival
Opening date
Frequencies
Aeromexico
Guadalajara
Atlanta
January 8, 2024
1 daily
American
Tijuana
Phoenix
February 15, 2024
1 daily
Southwest
Los Cabos
St. Louis
March 9, 2024
1 weekly
Frontier
Montego Bay
Cleveland
March 9, 2024
3 weekly
Aeromexico
Guanajuato
Atlanta
March 14, 2024
1 daily
Aeromexico
Guadalajara
Detroit
March 14, 2024
1 daily
Note: Frequencies can vary without prior notice.
Domestic Terminal Passengers – 14 airports (in thousands):
Airport
1Q23
1Q24
Change
Guadalajara
2,958.8
2,671.7
(9.7
%)
Tijuana *
2,066.4
1,985.6
(3.9
%)
Los Cabos
670.6
637.7
(4.9
%)
Puerto Vallarta
639.7
574.8
(10.1
%)
Montego Bay
0.0
0.0
0.0
%
Guanajuato
507.3
484.0
(4.6
%)
Hermosillo
474.0
457.5
(3.5
%)
Kingston
0.2
0.6
215.9
%
Mexicali
346.6
288.3
(16.8
%)
Morelia
186.8
146.2
(21.7
%)
La Paz
226.6
271.4
19.8
%
Aguascalientes
150.6
142.3
(5.5
%)
Los Mochis
94.3
126.2
33.8
%
Manzanillo
27.1
35.9
32.7
%
Total
8,348.9
7,822.2
(6.3
%)
*Cross Border Xpress (CBX) users are classified as international passengers.
International passengers (thousands)
Airport
1Q23
1Q24
Change
Guadalajara
1,216.1
1,490.1
22.5
%
Tijuana *
1,047.6
952.4
(9.1
%)
Los Cabos
1,381.2
1,407.9
1.9
%
Puerto Vallarta
1,378.1
1,543.9
12.0
%
Montego Bay
1,351.0
1,457.4
7.9
%
Guanajuato
207.4
247.1
19.1
%
Hermosillo
19.1
23.3
22.2
%
Kingston
394.1
391.4
(0.7
%)
Mexicali
1.5
1.6
6.5
%
Morelia
151.5
157.2
3.7
%
La Paz
3.7
3.2
(12.6
%)
Aguascalientes
60.2
69.5
15.4
%
Los Mochis
1.8
2.0
13.6
%
Manzanillo
30.8
40.3
30.8
%
Total
7,244.1
7,787.3
7.5
%
*CBX users are classified as international passengers.
Total Terminal Passengers – 14 airports (in thousands):
Airport
1Q23
1Q24
Change
Guadalajara
4,174.9
4,161.8
(0.3
%)
Tijuana *
3,114.0
2,938.0
(5.7
%)
Los Cabos
2,051.8
2,045.6
(0.3
%)
Puerto Vallarta
2,017.8
2,118.7
5.0
%
Montego Bay
1,351.0
1,457.4
7.9
%
Guanajuato
714.7
731.0
2.3
%
Hermosillo
493.1
480.8
(2.5
%)
Kingston
394.3
392.0
(0.6
%)
Mexicali
348.1
289.9
(16.7
%)
Morelia
338.3
303.4
(10.3
%)
La Paz
230.3
274.6
19.2
%
Aguascalientes
210.8
211.8
0.5
%
Los Mochis
96.1
128.2
33.4
%
Manzanillo
57.9
76.2
31.7
%
Total
15,593.0
15,609.4
0.1
%
*CBX users are classified as international passengers.
CBX Users (in thousands):
Airport
1Q23
1Q24
Change
Tijuana
1,039.4
941.8
(9.4
%)
Consolidated Results for the First Quarter of 2024(in thousands of pesos):
1Q23
1Q24
Change
Revenues
Aeronautical services
5,028,675
4,962,102
(1.3
%)
Non-aeronautical services
1,470,883
1,694,405
15.2
%
Improvements to concession assets (IFRIC-12)
1,840,362
1,838,461
(0.1
%)
Total revenues
8,339,920
8,494,968
1.9
%
Operating costs
Costs of services:
966,638
1,071,927
10.9
%
Employee costs
396,934
459,161
15.7
%
Maintenance
145,667
161,797
11.1
%
Safety, security & insurance
167,478
182,220
8.8
%
Utilities
104,251
105,972
1.7
%
Business operated directly by us
49,160
73,611
49.7
%
Other operating expenses
103,148
89,166
(13.6
%)
Technical assistance fees
222,238
224,362
1.0
%
Concession taxes
609,394
714,616
17.3
%
Depreciation and amortization
618,071
662,948
7.3
%
Cost of improvements to concession assets (IFRIC-12)
1,840,362
1,838,461
(0.1
%)
Other (income)
5,144
(3,350
)
(165.1
%)
Total operating costs
4,261,847
4,508,964
5.8
%
Income from operations
4,078,073
3,986,004
(2.3
%)
Financial Result
(674,299
)
(593,735
)
(11.9
%)
Income before income taxes
3,403,773
3,392,270
(0.3
%)
Income taxes
(838,542
)
(921,550
)
9.9
%
Net income
2,565,232
2,470,720
(3.7
%)
Currency translation effect
(432,775
)
(291,272
)
(32.7
%)
Cash flow hedges, net of income tax
17,173
(15,239
)
(188.7
%)
Remeasurements of employee benefit – net income tax
281
(47
)
(116.7
%)
Comprehensive income
2,149,911
2,164,162
0.7
%
Non-controlling interest
(3,861
)
(31,717
)
721.4
%
Comprehensive income attributable to controlling interest
2,146,050
2,132,445
(0.6
%)
1Q23
1Q24
Change
EBITDA
4,696,144
4,648,952
(1.0
%)
Comprehensive income
2,149,911
2,164,162
0.7
%
Comprehensive income per share (pesos)
4.2279
4.2831
1.3
%
Comprehensive income per ADS (US dollars)
2.5535
2.5868
1.3
%
Operating income margin
48.9
%
46.9
%
(4.0
%)
Operating income margin (excluding IFRIC-12)
62.7
%
59.9
%
(4.6
%)
EBITDA margin
56.3
%
54.7
%
(2.8
%)
EBITDA margin (excluding IFRIC-12)
72.3
%
69.8
%
(3.3
%)
Costs of services and improvements / total revenues
33.7
%
34.3
%
1.8
%
Cost of services / total revenues (excluding IFRIC-12)
14.9
%
16.1
%
8.3
%
- Net income and comprehensive income per share for 1Q24 and 1Q23 were calculated based on 505,277,464 shares outstanding as of March 31, 2024, and March 31, 2023, respectively. U.S. dollar figures presented were converted from pesos to U.S. dollars at a rate of Ps. 16.5574 per U.S. dollar (the noon buying rate on March 31, 2024, as published by the U.S. Federal Reserve Board). - For purposes of the consolidation of our Jamaican airports, the average three-month exchange rate of Ps. 16.9977 per U.S. dollar for the three months ended March 31, 2024, was used.
Revenues (1Q24 vs. 1Q23)
Aeronautical services revenues decreased by Ps. 66.6 million, or 1.3%.
Non-aeronautical services revenues increased by Ps. 223.5 million, or 15.2%.
Revenues from improvements to concession assets decreased by Ps. 1.9 million, or 0.1%.
Total revenues increased by Ps. 155.0 million, or 1.9%.
The change in aeronautical services revenues was primarily due to the following factors:
Revenues at our Mexican airports decreased by Ps. 68.4 million or 1.6% compared to 1Q23, mainly due to the 0.6% decrease in passenger traffic, and the compliance with the maximum tariffs of only 97%.
Revenues from Jamaican airports increased by Ps. 1.8 million, or 0.2%, compared to 1Q23. This was mainly due to the 6.0% increase in passenger traffic. During 1Q24, there was a 9.1% appreciation of the peso versus the U.S. dollar, compared to 1Q23, which went from an average exchange rate of Ps. 18.7020 in 1Q23 to Ps. 16.9977 in 1Q24, which represented a decrease in revenues in pesos.
The change in non-aeronautical services revenues was primarily driven by the following factors:
Revenues at our Mexican airports increased by Ps. 226.3 million, or 18.6%, compared to 1Q23. Revenues from businesses operated by third parties increased by Ps. 154.2 million, or 19.6%, mainly due to the opening of new commercial spaces, and the renegotiation of contract conditions. The business lines that grew the most were food and beverages, car rentals, retail, and leasing of space, all of which increased by Ps. 127.5 million, or 24.8%. Revenues from businesses operated directly by us increased by Ps. 71.3 million, or 18.5%, while the recovery of costs increased by Ps. 0.7 million, or 1.6%.
Revenues from the Jamaicanairports decreased by Ps. 2.7 million, or 1.1%, compared to 1Q23, due to the peso appreciation. Revenues in U.S. dollars increased by US$ 1.2 million, or 8.8%.
1Q23
1Q24
Change
Businesses operated by third parties:
Food and beverage
238,448
297,367
24.7
%
Duty-free
143,408
198,598
38.5
%
Retail
194,585
184,653
(5.1
%)
Car rentals
171,134
181,852
6.3
%
Leasing of space
43,711
84,472
93.3
%
Time shares
85,020
86,473
1.7
%
Other commercial revenues
57,364
55,380
(3.5
%)
Ground transportation
50,721
46,846
(7.6
%)
Communications and financial services
29,613
26,519
(10.4
%)
Total
1,014,003
1,162,159
14.6
%
Businesses operated directly by us:
Car parking
166,757
177,376
6.4
%
Convenience stores
98,220
147,914
50.6
%
VIP lounges
106,045
111,079
4.7
%
Advertising
26,628
35,407
33.0
%
Total
397,650
471,776
18.6
%
Recovery of costs
59,230
60,468
2.1
%
Total Non-aeronautical Revenues
1,470,883
1,694,405
15.2
%
Figures expressed in thousands of Mexican pesos.
Revenues from improvements to concession assets1
Revenues from improvements to concession assets (IFRIC-12) decreased by Ps. 1.9 million, or 0.1%, compared to 1Q23. The change was composed of :
Improvements to concession assets at the Company’s Mexican airports, which decreased by Ps. 40.1 million, or 2.2%, in accordance with investments under the Master Development Program for the 2020-2024 period.
Improvements to concession assets at the Company’s Jamaican airports, which increased Ps. 38.2 million, or 213.4%.
_____________________________ 1 Revenues from improvements to concession assets are recognized in accordance with International Financial Reporting Interpretation Committee 12 “Service Concession Arrangements” (IFRIC 12). However, this recognition does not have a cash impact or impact on the Company’s operating results. Amounts included as a result of the recognition of IFRIC 12 are related to construction of infrastructure in each quarter to which the Company has committed. This is in accordance with the Company’s Master Development Programs in Mexico and Capital Development Programs in Jamaica. All margins and ratios calculated using “Total Revenues” include revenues from improvements to concession assets (IFRIC 12), and, consequently, such margins and ratios may not be comparable to other ratios and margins, such as EBITDA margin, operating margin or other similar ratios that are calculated based on those results of the Company that do have a cash impact.
Total operating costsincreased by Ps. 247.1 million, or 5.8%, compared to 1Q23, mainly due to the increase in concession taxes and technical assistance fees, which jointly increased by Ps. 107.3 million, or 12.9%, as well as an increase in the cost of services of Ps. 105.3 million, or 10.9%, and a Ps. 44.9 million, or 7.3%, increase in depreciation and amortization (excluding the cost of improvements to concession assets (IFRIC-12), operating costs increased Ps. 249.0 million, or 10.3%).
This increase in total operating costs was primarily due to the following factors:
Mexican airports:
Operating costs increased by Ps. 135.9 million, or 3.8%, compared to 1Q23, primarily due to an increase in the cost of services by Ps. 88.3 million, or 11.1%, a combined Ps. 41.3 million, or 8.5%, increase in technical assistance fees and concession taxes, increase in depreciation and amortization by Ps. 53.9 million, or 11.0%, offset by a decrease in the cost of improvements to the concession assets (IFRIC-12) by Ps. 40.1 million, or 2.2%, (excluding the cost of improvements to the concession assets (IFRIC-12), operating costs increased by Ps. 175.9 million or 9.9%).
The change in the cost of services at our Mexican airports during 1Q24 was mainly due to:
Employee costs increased Ps. 60.7 million, or 17.5%, compared to 1Q23, mainly due to the hiring of 317 additional personnel during 2023 and 1Q24, as well as the adjustments in salaries and cost related to changes in Labor Law.
Cost of business operated directly by us increased by Ps. 24.5 million or 49.7%, compared to 1Q23, derived from increased operations and income in VIP lounges and convenience stores.
Maintenance costs increased by Ps. 12.9 million, or 11.4%, compared to 1Q23, mainly due to the expansion of the terminal and airfield.
These increases were offset by a decrease in other operating expenses by Ps. 25.8 million, or 115.2%, compared to 1Q23, mainly due to a combined decrease of Ps. 25.1 million in the allowance for credit losses and travel expenses.
Jamaican Airport:
Operating costs increased by Ps. 111.2 million, or 16.6%, compared to 1Q23, mainly due to a Ps. 66.0 million, or 19.0%, increase in concession taxes, increase in the cost of improvements to concession assets (IFRIC-12) by Ps.38.2 million, or 213.4%, and the increase in cost of services by Ps. 17.0 million, or 9.8%.
Operating income margin went from 48.9% in 1Q23 to 46.9% in 1Q24. Excluding the effects of IFRIC-12, the operating income margin went from 62.7% in 1Q23 to 59.9% in 1Q24. Income from operations decreased by Ps. 92.1 million, or 2.3%, compared to 1Q23.
EBITDA margin went from 56.3% in 1Q23 to 54.7% in 1Q24. Excluding the effects of IFRIC-12, EBITDA margin went from 72.3% in 1Q23 to 69.8% in 1Q24. The nominal value of EBITDA decreased by Ps. 47.2 million, or 1.0%, compared to 1Q23.
Financial results decreased by Ps. 80.6 million, or 11.9%, from a net expense of Ps. 674.3 million in 1Q23 to a net expense of Ps. 593.7 million in 1Q24. This change was mainly the result of:
Foreign exchange rate fluctuations, which went from a loss of Ps. 166.9 million in 1Q23 to an income of Ps. 28.9 million in 1Q24. This generated a foreign exchange gain of Ps. 195.9 million. This was mainly due to the appreciation of the peso. Currency translation effect loss decreased Ps. 141.4 million, compared to 1Q23.
Interest expenses increased by Ps. 80.1 million, or 9.9%, compared to 1Q23, mainly due to higher debt as a result of the issuance of long-term debt securities and the drawdown of credit lines.
Interest income decreased by Ps. 35.2 million, or 11.6%, compared to 1Q23, mainly due to a decrease in the cash and cash equivalents average balance.
In 1Q24, comprehensive income increased by Ps. 14.3 million, or 0.7%, compared to 1Q23. Income before taxes decreased by Ps. 11.5 million, mainly due to the increase in cost of operation by Ps. 247.1 million, offset by a revenue increase of Ps. 155.0 million. Net and comprehensive income increased mainly due to the decrease of the effect of foreign currency translation by Ps. 141.4 million, offset by an increase in cash flow hedges by Ps. 32.4 million.
During 1Q24, net income decreased by Ps. 94.5 million, or 3.7%, compared to 1Q23. Income taxes increased by Ps. 60.3 million and the benefit for deferred taxes decreased by Ps. 22.7 million, mainly due to a decrease in the inflation rate, from 1.7% in 1Q23 to 1.4% in 1Q24.
Statement of Financial Position
Total assets as of March 31, 2024 increased by Ps. 907.3 million compared to March 31, 2023, primarily due to the following items: (i) an increase of Ps. 6,795.5 million in net improvements to concession assets, (ii) a Ps. 890.7 million increase in other current assets, (iii) a Ps. 330.0 million increase in trade accounts receivable, and iv) a Ps. 178.5 million combined increase in net machinery, equipment and leasehold improvements, and advances to suppliers. This increase was partially offset by a decrease of Ps. 7,349.3 million in cash and cash equivalents.
Total liabilities as of March 31, 2024, decreased by Ps. 223.6 million compared to March 31, 2023. This decrease was primarily due to the following items: (i) issuance of Ps. 602.0 million (net) in long-term debt securities, (ii) a decrease of Ps. 392.1 million in income taxes payable, and (iii) Ps. 312.7 million in accounts payable. This decrease was partially offset by an increase of (i) Ps. 667.0 million in bank loans, (ii) Ps. 502.5 in concession taxes payable, among others.
Adoption of accounting criteria
On November 13, 2023, a Decree was published that modifies the Mexican Federal Duties Law, establishing that as of January 1, 2024, the concession fee that concession holders must pay for the use of federal airports, was increased from 5% to 9% of their total revenues derived from such use concessioned in Mexico.
Following the Tariff Regulation, payments in favor of the government over those included in the last tariff review will be added to the Reference Value of the next review of the Maximum Tariff.
Therefore, the amount of the 4% excess over aeronautical revenues paid to the government during fiscal year 2024 will be recognized as an intangible asset under IAS 38, beginning its amortization from January 2025 and until the end of the concession period.
The amount recognized as intangible assets during 1Q24 amounts to Ps. 175.5 million, which corresponds to 4.0% of the aeronautical revenues of our airports in Mexico.
Company Description
Grupo Aeroportuario del Pacífico, S.A.B. de C.V. (GAP) operates 12 airports throughout Mexico’s Pacific region, including the major cities of Guadalajara and Tijuana, the four tourist destinations of Puerto Vallarta, Los Cabos, La Paz and Manzanillo, and six other mid-sized cities: Hermosillo, Guanajuato, Morelia, Aguascalientes, Mexicali and Los Mochis. In February 2006, GAP’s shares were listed on the New York Stock Exchange under the ticker symbol “PAC” and on the Mexican Stock Exchange under the ticker symbol “GAP”. In April 2015, GAP acquired 100% of Desarrollo de Concesiones Aeroportuarias, S.L., which owns a majority stake in MBJ Airports Limited, a company operating Sangster International Airport in Montego Bay, Jamaica. In October 2018, GAP entered into a concession agreement for the operation of Norman Manley International Airport in Kingston, Jamaica, and took control of the operation in October 2019.
This press release contains references to EBITDA, a financial performance measure not recognized under IFRS and which does not purport to be an alternative to IFRS measures of operating performance or liquidity. We caution investors not to place undue reliance on non-GAAP financial measures such as EBITDA, as these have limitations as analytical tools and should be considered as a supplement to, not a substitute for, the corresponding measures calculated in accordance with IFRS.
This press release may contain forward-looking statements. These statements are statements that are not historical facts and are based on management’s current view and estimates of future economic circumstances, industry conditions, company performance, and financial results. The words “anticipates”, “believes”, “estimates”, “expects”, “plans” and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations, and the factors or trends affecting financial condition, liquidity, or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to several risks and uncertainties. There is no guarantee that the expected events, trends, or results will occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.
In accordance with Section 806 of the Sarbanes-Oxley Act of 2002 and Article 42 of the “Ley del Mercado de Valores”, GAP has implemented a “whistleblower” program, which allows complainants to anonymously and confidentially report suspected activities that involve criminal conduct or violations. The telephone number in Mexico, facilitated by a third party responsible for collecting these complaints, is 800 04 ETICA (38422) or WhatsApp +52 55 6538 5504. The website is www.lineadedenunciagap.com or by email at denuncia@lineadedenunciagap.com. GAP’s Audit Committee will be notified of all complaints for immediate investigation.
Exhibit A: Operating results by airport(in thousands of pesos):
Airport
1Q23
1Q24
Change
Guadalajara
Aeronautical services
1,309,231
1,296,610
(1.0
%)
Non-aeronautical services
241,673
310,291
28.4
%
Improvements to concession assets (IFRIC 12)
828,734
804,610
(2.9
%)
Total Revenues
2,379,639
2,411,511
1.3
%
Operating income
1,123,114
1,251,823
11.5
%
EBITDA
1,235,564
1,376,361
11.4
%
Tijuana
Aeronautical services
679,541
638,488
(6.0
%)
Non-aeronautical services
146,707
153,154
4.4
%
Improvements to concession assets (IFRIC 12)
140,836
111,317
(21.0
%)
Total Revenues
967,086
902,959
(6.6
%)
Operating income
541,582
493,687
(8.8
%)
EBITDA
643,005
606,215
(5.7
%)
Los Cabos
Aeronautical services
823,011
782,723
(4.9
%)
Non-aeronautical services
299,726
318,043
6.1
%
Improvements to concession assets (IFRIC 12)
249,608
199,042
(20.3
%)
Total Revenues
1,372,345
1,299,808
(5.3
%)
Operating income
836,063
835,764
(0.0
%)
EBITDA
916,513
925,562
1.0
%
Puerto Vallarta
Aeronautical services
804,261
832,001
3.4
%
Non-aeronautical services
158,232
168,077
6.2
%
Improvements to concession assets (IFRIC 12)
403,557
495,636
22.8
%
Total Revenues
1,366,050
1,495,714
9.5
%
Operating income
718,248
801,667
11.6
%
EBITDA
775,255
856,359
10.5
%
Montego Bay
Aeronautical services
505,146
514,255
1.8
%
Non-aeronautical services
198,700
198,918
0.1
%
Improvements to concession assets (IFRIC 12)
15,189
40,727
168.1
%
Total Revenues
719,036
753,901
4.8
%
Operating income
310,621
290,898
(6.3
%)
EBITDA
430,936
360,705
(16.3
%)
Exhibit A: Operating results by airport (in thousands of pesos):
Airport
1Q23
1Q24
Change
Guanajuato
Aeronautical services
213,890
218,379
2.1
%
Non-aeronautical services
41,891
45,946
9.7
%
Improvements to concession assets (IFRIC 12)
70,722
74,050
4.7
%
Total Revenues
326,503
338,376
3.6
%
Operating income
175,196
200,174
14.3
%
EBITDA
198,017
221,581
11.9
%
Hermosillo
Aeronautical services
116,585
117,713
1.0
%
Non-aeronautical services
20,429
27,981
37.0
%
Improvements to concession assets (IFRIC 12)
14,439
21,439
48.5
%
Total Revenues
151,454
167,133
10.4
%
Operating income
67,930
85,314
25.6
%
EBITDA
92,087
110,620
20.1
%
Others(1)
Aeronautical services
577,009
561,614
(2.7
%)
Non-aeronautical services
106,664
106,220
(0.4
%)
Improvements to concession assets (IFRIC 12)
117,658
91,640
(22.1
%)
Total Revenues
801,331
759,473
(5.2
%)
Operating income
191,745
34,754
(81.9
%)
EBITDA
274,692
183,157
(33.3
%)
Total
Aeronautical services
5,028,675
4,961,782
(1.3
%)
Non-aeronautical services
1,214,023
1,328,631
9.4
%
Improvements to concession assets (IFRIC 12)
1,840,743
1,838,461
(0.1
%)
Total Revenues
8,083,439
8,128,874
0.6
%
Operating income
3,964,495
3,994,081
0.7
%
EBITDA
4,566,072
4,640,559
1.6
%
(1) Others include the operating results of the Aguascalientes, La Paz, Los Mochis, Manzanillo, Mexicali, Morelia, and Kingston airports.
Exhibit B: Consolidated statement of financial position as of March 31 (in thousands of pesos):
2023
2024
Change
%
Assets
Current assets
Cash and cash equivalents
18,890,873
11,541,623
(7,349,250
)
(38.9
%)
Trade accounts receivable - Net
2,126,433
2,456,388
329,955
15.5
%
Other current assets
669,219
1,559,962
890,743
133.1
%
Total current assets
21,686,525
15,557,973
(6,128,552
)
(28.3
%)
Advanced payments to suppliers
2,553,050
2,089,017
(464,033
)
(18.2
%)
Machinery, equipment and improvements to leased buildings - Net
3,794,895
4,437,406
642,511
16.9
%
Improvements to concession assets - Net
22,497,261
29,292,757
6,795,496
30.2
%
Airport concessions - Net
9,330,491
8,808,159
(522,332
)
(5.6
%)
Rights to use airport facilities - Net
1,116,660
1,043,264
(73,396
)
(6.6
%)
Deferred income taxes - Net
6,966,918
7,358,626
391,708
5.6
%
Other non-current assets
613,683
879,544
265,861
43.3
%
Total assets
68,559,484
69,466,745
907,262
1.3
%
Liabilities
Current liabilities
6,544,763
11,730,987
5,186,224
79.2
%
Long-term liabilities
40,036,766
34,626,945
(5,409,820
)
(13.5
%)
Total liabilities
46,581,528
46,357,932
(223,596
)
(0.5
%)
Stockholders' Equity
Common stock
8,197,536
8,197,536
-
0.0
%
Legal reserve
34,076
478,185
444,109
1303.3
%
Net income
2,520,701
2,432,749
(87,952
)
(3.5
%)
Retained earnings
9,187,596
8,787,568
(400,028
)
(4.4
%)
Reserve for share repurchase
2,499,473
2,500,000
527
0.0
%
Repurchased shares
(1,999,987
)
-
1,999,987
(100.0
%)
Foreign currency translation reserve
183,429
(525,318
)
(708,747
)
(386.4
%)
Remeasurements of employee benefit – Net
14,295
(1,966
)
(16,261
)
(113.8
%)
Cash flow hedges- Net
147,796
45,479
(102,317
)
(69.2
%)
Total controlling interest
20,784,915
21,914,233
1,129,318
5.4
%
Non-controlling interest
1,193,040
1,194,580
1,540
0.1
%
Total stockholder's equity
21,977,955
23,108,813
1,130,858
5.1
%
Total liabilities and stockholders' equity
68,559,484
69,466,745
907,262
1.3
%
The non-controlling interest corresponds to the 25.5% stake held in the Montego Bay airport by Vantage Airport Group Limited (“Vantage”).
Exhibit C: Consolidated statement of cash flows(in thousands of pesos):
1Q23
1Q24
Change
Cash flows from operating activities:
Consolidated net income
2,565,232
2,470,720
(3.7
%)
Postemployment benefit costs
11,214
13,776
22.8
%
Allowance expected credit loss
16,874
(2,801
)
(116.6
%)
Depreciation and amortization
618,071
662,948
7.3
%
Loss on sale of machinery, equipment and improvements to leased assets
10
545
5350.0
%
Interest expense
820,331
996,858
21.5
%
Provisions
5,824
6,280
7.8
%
Income tax expense
838,542
921,550
9.9
%
Unrealized exchange loss
(163,987
)
(83,658
)
(49.0
%)
4,712,111
4,986,218
5.8
%
Changes in working capital:
(Increase) decrease in
Trade accounts receivable
206,463
(211,882
)
(202.6
%)
Recoverable tax on assets and other assets
105,397
396,548
276.2
%
Increase (decrease)
Concession taxes payable
(5,510
)
149,399
(2811.4
%)
Accounts payable
122,542
(74,603
)
(160.9
%)
Cash generated by operating activities
5,141,003
5,245,680
2.0
%
Income taxes paid
(1,095,292
)
(711,333
)
(35.1
%)
Net cash flows provided by operating activities
4,045,711
4,534,347
12.1
%
Cash flows from investing activities:
Machinery, equipment and improvements to concession assets
(2,876,987
)
(1,408,085
)
(51.1
%)
Cash flows from sales of machinery and equipment
568
1,356
138.7
%
Other investment activities
11,491
(126,783
)
(1203.3
%)
Net cash used by investment activities
(2,864,928
)
(1,533,512
)
(46.5
%)
Cash flows from financing activities:
Bond certificates issued
5,400,000
3,000,000
(44.4
%)
Bond certificates paid
-
(3,000,000
)
100.0
%
Banks loans
1,000,000.00
-
(100.0
%)
Interest paid
(774,273
)
(1,070,161
)
38.2
%
Interest paid on lease
(1,248
)
(1,060
)
(15.1
%)
Payments of obligations for leasing
(4,161
)
(4,454
)
7.0
%
Net cash flows used in financing activities
5,620,318
(1,075,675
)
(119.1
%)
Effects of exchange rate changes on cash held
(281,692
)
(438,748
)
55.8
%
Net (decrease) in cash and cash equivalents
6,519,409
1,486,412
(77.2
%)
Cash and cash equivalents at beginning of the period
12,371,464
10,055,211
(18.7
%)
Cash and cash equivalents at the end of the period
18,890,873
11,541,623
(38.9
%)
Exhibit D: Consolidated statements of profit or loss and other comprehensive income (in thousands of pesos):
1Q23
1Q24
Change
Revenues
Aeronautical services
5,028,675
4,962,102
(1.3
%)
Non-aeronautical services
1,470,883
1,694,405
15.2
%
Improvements to concession assets (IFRIC-12)
1,840,362
1,838,461
(0.1
%)
Total revenues
8,339,920
8,494,968
1.9
%
Operating costs
Costs of services:
966,638
1,071,927
10.9
%
Employee costs
396,934
459,161
15.7
%
Maintenance
145,667
161,797
11.1
%
Safety, security & insurance
167,478
182,220
8.8
%
Utilities
104,251
105,972
1.7
%
Business operated directly by us
49,160
73,611
49.7
%
Other operating expenses
103,148
89,166
(13.6
%)
Technical assistance fees
222,238
224,362
1.0
%
Concession taxes
609,394
714,616
17.3
%
Depreciation and amortization
618,071
662,948
7.3
%
Cost of improvements to concession assets (IFRIC-12)
1,840,362
1,838,461
(0.1
%)
Other (income)
5,144
(3,350
)
(165.1
%)
Total operating costs
4,261,847
4,508,964
5.8
%
Income from operations
4,078,073
3,986,004
(2.3
%)
Financial Result
(674,299
)
(593,735
)
(11.9
%)
Income before income taxes
3,403,773
3,392,270
(0.3
%)
Income taxes
(838,542
)
(921,550
)
9.9
%
Net income
2,565,232
2,470,720
(3.7
%)
Currency translation effect
(432,775
)
(291,272
)
(32.7
%)
Cash flow hedges, net of income tax
17,173
(15,239
)
(188.7
%)
Remeasurements of employee benefit – net income tax
281
(47
)
(116.7
%)
Comprehensive income
2,149,911
2,164,162
0.7
%
Non-controlling interest
(3,861
)
(31,717
)
721.4
%
Comprehensive income attributable to controlling interest
2,146,050
2,132,445
(0.6
%)
The non-controlling interest corresponds to the 25.5% stake held in the Montego Bay airport by Vantage Airport Group Limited (“Vantage”).
Exhibit E: Consolidated stockholders’ equity (in thousands of pesos):
Common Stock
Legal Reserve
Reserve for Share Repurchase
Repurchased Shares
Retained Earnings
Other comprehensive income
Total controlling interest
Non-controlling interest
Total Stockholders' Equity
Balance as of January 1, 2023
8,197,536
34,076
2,499,473
(1,999,986
)
9,187,597
720,171
18,638,866
1,189,179
19,828,045
Comprehensive income:
Net income
-
-
-
-
2,520,701
-
2,520,701
44,532
2,565,233
Foreign currency translation reserve
-
-
-
-
-
(392,104
)
(392,104
)
(40,671
)
(432,775
)
Remeasurements of employee benefit – Net
-
-
-
-
-
281
281
-
281
Reserve for cash flow hedges – Net of income tax
-
-
-
-
-
17,173
17,173
-
17,173
Balance as of March 31, 2023
8,197,536
34,076
2,499,473
(1,999,986
)
11,708,298
345,521
20,784,915
1,193,040
21,977,955
Balance as of January 1, 2024
8,197,536
478,185
2,500,000
-
8,787,568
(181,508
)
19,781,783
1,162,864
20,944,646
Comprehensive income:
Net income
-
-
-
-
2,432,748
-
2,432,748
37,979
2,470,727
Foreign currency translation reserve
-
-
-
-
-
(285,010
)
(285,010
)
(6,262
)
(291,272
)
Remeasurements of employee benefit – Net
-
-
-
-
-
(47
)
(47
)
0
(47
)
Reserve for cash flow hedges – Net of income tax
-
-
-
-
-
(15,239
)
(15,239
)
0
(15,239
)
Balance as of March 31, 2024
8,197,536
478,185
2,500,000
-
11,220,316
(481,804
)
21,914,236
1,194,580
23,108,815
For presentation purposes, the 25.5% stake in Desarrollo de Concesiones Aeroportuarias, S.L. (“DCA”) held by Vantage appears in the Stockholders’ Equity of the Company as a non-controlling interest.
As a part of the adoption of IFRS, the effects of inflation on common stock recognized under Mexican Financial Reporting Standards (MFRS) through December 31, 2007, were reclassified as retained earnings because accumulated inflation recognized under MFRS is not considered hyperinflationary according to IFRS. For Mexican legal and tax purposes, Grupo Aeroportuario del Pacífico, S.A.B. de C.V., as an individual entity, will continue preparing separate financial information under MFRS. Therefore, for any transaction between the Company and its shareholders related to stockholders’ equity, the Company must take into consideration the accounting balances prepared under MFRS as an individual entity and determine the tax impact under tax laws applicable in Mexico, which requires the use of MFRS. For purposes of reporting to stock exchanges, the consolidated financial statements will continue to be prepared following IFRS, as issued by the IASB.
Exhibit F: Other operating data:
1Q23
1Q24
Change
Total passengers
15,593.0
15,609.4
0.1
%
Total cargo volume (in WLUs)
632.4
640.0
1.2
%
Total WLUs
16,225.4
16,249.4
0.1
%
Aeronautical & non aeronautical services per passenger (pesos)
416.8
426.4
2.3
%
Aeronautical services per WLU (pesos)
309.9
305.4
(1.5
%)
Non aeronautical services per passenger (pesos)
94.3
108.5
15.1
%
Cost of services per WLU (pesos)
59.6
66.0
10.7
%
WLU = Workload units represent passenger traffic plus cargo units (1 cargo unit = 100 kilograms of cargo).
Alejandra Soto, Investor Relations and Social Responsibility Officer