Volaris: the leading ultra-low-cost airline serving Mexico, USA and Central America - November 2017

Page created by Edgar Gray
 
CONTINUE READING
Volaris: the leading ultra-low-cost airline serving Mexico, USA and Central America - November 2017
Volaris: the leading ultra-low-cost airline
serving Mexico, USA and Central America

                               November 2017
Volaris: the leading ultra-low-cost airline serving Mexico, USA and Central America - November 2017
Disclaimer

The information ("Confidential Information") contained in this presentation is confidential and is provided by
Controladora Vuela Compañía de Aviación, S.A.B. de C.V., (d/b/a Volaris, the "Company") confidentially to you solely
for your reference and may not be retransmitted or distributed to any other persons for any purpose whatsoever.
The Confidential Information is subject to change without notice, its accuracy is not guaranteed, it has not been
independently verified and it may not contain all material information concerning the Company. Neither the Company,
nor any of their respective directors makes any representation or warranty (express or implied) regarding, or
assumes any responsibility or liability for, the accuracy or completeness of, or any errors or omissions in, any
information or opinions contained herein. None of the Company nor any of their respective directors, officers,
employees, stockholders or affiliates nor any other person accepts any liability (in negligence, or otherwise)
whatsoever for any loss howsoever arising from any use of this presentation or its contents or otherwise arising in
connection therewith. No reliance may be placed for any purposes whatsoever on the information set forth in this
presentation or on its completeness.

This presentation does not constitute or form part of any offer or invitation for sale or subscription of or solicitation or
invitation of any offer to buy or subscribe for any securities, nor shall it or any part of it form the basis of or be relied
on in connection with any contract or commitment whatsoever. Recipients of this presentation are not to construe the
contents of this presentation as legal, tax or investment advice and should consult their own advisers in this regard.

This presentation contains statements that constitute forward-looking statements which involve risks and
uncertainties. These statements include descriptions regarding the intent, belief or current expectations of the
Company or its officers with respect to the consolidated results of operations and financial condition, and future
events and plans of the Company. These statements can be recognized by the use of words such as "expects,"
"plans," "will," "estimates," "projects," or words of similar meaning. Such forward-looking statements are not
guarantees of future performance and actual results may differ significantly from those in the forward-looking
statements as a result of various factors and assumptions. You are cautioned not to place undue reliance on these
forward looking statements, which are based on the current view of the management of the Company on future
events. The Company does not undertake to revise forward-looking statements to reflect future events or
circumstances.
                                                                                                                            2
Volaris: the leading ultra-low-cost airline serving Mexico, USA and Central America - November 2017
Volaris: snapshot at 30,000 feet

                       Serving 68 destinations throughout Mexico (40), USA (24) and Central America (4)

                                                  Sep 17    CAGR
                           2008         2016
                                                   LTM     (08-16)
    Unit cost
    (CASM ex-
                             5.5         4.8         4.9   -1.6%
    fuel; cents,
    USD)(1)
    Passenger
    demand                   3.2        14.3        15.6   20.6%
    (RPMs, bn)
    Aircraft
                             21          69          67    16.0%
    (End of period)
    Routes
                             42         162         164    18.4%
    (End of period)
    Passengers
                             3.5        15.0        16.2   20.0%
    (mm)
    Operating
    revenue                  4.4        23.5        24.7   23.3%
    (bn, MXN)
    Adj. EBITDAR
                             0.7         8.9         7.0   37.4%
    (bn. MXN)
    Adj. ROIC
                            11%         20%         14%    +9 pp.
    (pre-tax)

                                                                                                          3
(1) Converted to USD at an average period exchange rate
Volaris: the leading ultra-low-cost airline serving Mexico, USA and Central America - November 2017
Volaris’ flight path for demand stimulation and
                              continued growth

                    Capacity
                    increase
                                           Cost
                                           reduction

   More
                        Resilient ULCC
   ancillaries
   (“You decide”)      business model
                         driving high,
                       profitable growth

                                            “Clean”,
                                            low
                                            base
                                            fares
                    More
                    customers

                                                       4
Volaris: the leading ultra-low-cost airline serving Mexico, USA and Central America - November 2017
Volaris’ consistent execution of its ULCC business
                        model well positioned for growth

       Accomplishments                                Opportunities

  Strong penetration of Mexican air        Attractive emerging air travel market in
           travel market                                  Mexico

Diversified and resilient point-to-point    Continue geographic diversification
               network                         through international growth

        Bus to air substitution              Continue route frequency increase

    Successful price unbundling                  Upside in ancillary revenue

                                              Flexible fleet plan and utilization;
  Proven ancillary revenue model
                                                   capacity management

  Sustained profitability with strong
                                                  Continue cost reductions
           balance sheet

                                                                                     5
Accomplishments
Volaris has a best-in-class unit cost structure

                                                                Long-term unit cost advantage

                  CASM and CASM ex-fuel (LTM September 2017, USD cents)                                                   Cost structure
                                                                                                             • Economies of scale
                               In line with best-in-class
                                                                                                                   - Dilute fixed costs
                                         ULCCs
                                                                                                                   - High seat density

               13.6                                                                                          • Young and fuel efficient fleet
                      13.0                                                                            13.2
                                                                                                                   -   Sharklet rollout
               3.5 2.9 11.1                              11.4                                         2.5          -   Average age of 4.6 years
                                   10.3 10.2                    10.5
                                                         2.5                                                       -   NEO Engines rollout
                             2.6               9.1 8.8                 9.0
                                                                2.3                                                -   Low fuel burn
                                   3.0 2.5                                   7.7   7.4
                                               2.5 2.4                 2.5
     6.9
                                                                             2.0
                                                                                                             • Productive network
     2.0                                                                           2.7 5.7 5.5
                                                                                                      10.7         - Point-to-point
               10.1 10.1                                                                 1.6 1.7
                             8.4                         8.8 8.1                                                   - No connections complexity
                                   7.3 7.7 6.6
                                               6.4                     6.5
     4.9
                                                                             5.7
                                                                                   4.7 4.0
                                                                                           3.8
                                                                                                             • High aircraft utilization
                                                                                                                   - 3Q17 average 13 block hours
                                                                                                                     per day

                      Latin American carriers                   US LCCs             WW LCCs        US network
                                                                                                    carriers         Continued cost
                                                                                                                  improvement potential

(1) DCOMPS = Direct Competitors: Delta, American Airlines, Alaska Airlines and United | (Average CASM and CASM ex-fuel)
Note: Non-USD data converted to USD using an average exchange rate for the period
                                                                                                                                                   7
Source: Airlines public information
Non-ticket revenues continue to grow, with
                                                                    upside potential
                                                           Non-ticket revenue per passenger

                                Volaris (MXN) per passenger                                                Ancillaries

                      2011-2016 CAGR: + 21,9%                                           • Apply revenue management techniques
                                                                                            - Pricing by route, season, day
                                                                                424
                                                                     381                    - Fully dynamic pricing for some products
                                                          338
                                               279                                      • Add products
                          204       211                                                     - New products & services
              142                                                                           - Enhancements to existing products
                                                                                        • Improve presence
                                                                                            - More touch-points to sell ancillaries throughout
              2011      2012       2013       2014        2015       2016    YTD Sep          the journey
                                                                              2017          - Allow customization
                    Best-in class ULCCs, including first bag fee
                                                                                        • Benefit from network diversification
                 (Sep 2017 LTM, as % of total operating revenue)(1)
                                                                                            - More international capacity
                                                          45%                48%
                                     43%                                                • First checked bag
                                                                                            - USA and Puerto Rico
                 27%
                                                                                            - Costa Rican AOC

                Volaris              Wizz              Allegiant             Spirit    Increasing non-ticket revenue allows to
 Non-ticket                                                                               reduce fare further and stimulate
revenue per                                                                                            demand
 pax (USD)    $21.91              $31.44               $29.20               $52.51

(1) Converted to USD using an average exchange rate for the period                                                                               8
Source: Airlines public information
Network enhancement: connecting the dots and
                                                           diversifying further
             LTM Sep 2017 Volaris diversified its network by starting operations in 19 routes and 5 stations

                                                                      Volaris’ LTM July 2017 new routes

                            New routes
                             Domestic          International
      Guadalajara                  3                   2
      Mexico City                   -                  6
      Costa Rica                    -                  3
      Other                        -                   5
      Total                        3                   16

                           New stations
                                                  Central
            DOM                  USA
                                                  America

      Cozumel             Miami               San Salvador
                          Milwaukee           Managua

                                                                   New International
                                                                   New Domestic
                                                                   New Volaris Costa Rica
                                                                                                               9
Note: Excludes routes and stations announced to start operations
…supporting strong capacity growth

              9M 2017 capacity growth contribution (YoY)

+                    Additional frequencies                9.5%

+                    Joining existing airports             2.5%

+                          New airports                    1.2%

+                       Volaris Costa Rica                 1.1%

=                       Total ASM growth                   14.3%

    Our network is well positioned for diversified growth
                                                                   10
Growth opportunities
In recent years, Mexico’s volume growth has been
                         robust despite challenging economic environment
                                        Mexico passenger market volume has increased since 2011
                                                                 Passenger volume (millions)

                                                                                                    Main industry growth
                                     2011 - 2016 CAGR: +8.6%
                                                                                               88          drivers
                                                                                        82
                                                                                 75            14   • Strong demand and
                                                                   66                   13            increasing middle
                                                    61                           12
                                      57                           11                                 class
                        52                          10                                  27     30
                         8             9                                         26                 • LCC gaining market
                                                    21             23                                 through low fares
                        19            19
                                                                                                         - 44% LCC share(1)
                                                                                 37     42     45
                        25            28            30             33                  • High improvement
                                                                                         potential:
                                                                                           - Domestic air trips
                       2011          2012    2013    2014  2015        2016 LTM Sep
                                                                              2017           per capita in
                                          Domestic USA Other international                   Mexico 0.42 vs.
                                                                                             Colombia 0.66
                       4.0%          8.3%     8.3%   8.3%  12.3%       10.4% 10.6% (3)
Yoy growth
GDP growth (2)         4.0%          4.0%     1.4%   2.3%   2.6%        2.3%  1.8%
GDP multiplier          1.0           2.1      6.1    3.7     4.7        4.5   6.4
                                                                                        3x GDP multiplier in
                                                                                            recent years
(1) Considers Volaris and VivaAerobus domestic market share LTM September 2017
(2) Values according to INEGI´s new methodology
(3) Yoy growth for LTM September 2016 vs. LTM September 2017                                                            12
Source: DGAC-SCT, INEGI and Banco de México
Volaris growth has surpassed market growth in
                                both domestic and international markets

                                           Domestic passenger growth (%)

                 25.2%                                                                  24.8%
                                  23.0%
                                                                        19.7%

                                                                13.0%           12.8%
        10.3%                                                                                   9.4%
                           8.6%              7.9%   7.7%                                                8.8%

               2012           2013              2014                 2015          2016         LTM Sep 2017
                                                       Market   Volaris

                                          International passenger growth (%)
                                                                        33.3%
                                                                                        26.9%
                 23.4%
                                                    19.6%
                                                                                                13.8%
                                  10.3%                         11.6%                                   10.2%
                           8.1%              8.8%                               8.0%
         6.5%

               2012           2013              2014                 2015          2016         LTM Sep 2017
                                                       Market   Volaris
                                                                                                            13
Source: DGAC
Volaris has been the engine of growth for VFR and
                                                  leisure markets in Mexico
            Segment passenger CAGR Volaris vs. market (2010-2016)                                    Volaris’ main growth drivers
  Tijuana
                                                                                                   • Low costs allow Volaris to offer
                                                                                                     lower fares and make flying
  10% 12%
                          Hermosillo                                                                 possible
                                                                      Market   Volaris             • Fleet
                                                                      growth   growth
                             5% 17%                                                                     - Up-gauging: A320neo with 186
                                                                                                          seats and A321 with 230 seats
                                                        Monterrey
                                                                                                        - Young and fuel efficient:
              Los Cabos                                                                                   average of 4.6(1) years; new
                                   Culiacan
                                                          9% 38%                                          generation aircraft
                                                                                                   • Productive network with high
                10% 28%
                                      8% 23%
                                                 Guadalajara
                                                                                         Cancun      utilization
                                    Vallarta
                                                                                         13% 27%
                                                                                                         - Around 20 new routes per year
                                                     8% 19%
                                    11% 34%
                                                                                                         - Avg. 13 block hours/day in 3Q
                                                        Mexico City                                        2017
                                                                                                   • High and healthy load factors
                                                            11% 61%
                                                                                                       - 85% in LTM Sep 2017
                                                                                                   • 27% domestic passengers market
                                                                                                     share as of LTM Sep. 2017

                                2016, Volaris was the source of 46% of the growth among Mexican carriers

(1) Data as of September 2017                                                                                                        14
Note: Markets not mutually exclusive, contested domestic markets
Significant untapped opportunities

              Domestic – growth potential of approx. 110                                   International – growth potential of approx. 130
                             routes (4)                                                                       routes (4)
                                 Number of routes (1)                                                           Number of routes (2)

            50                                                                         100
            40
                                                                                           75
            30
                                                                                           50
            20

            10                                                                             25

             0                                                                             0
                                                                                                    USA (VFR)          USA (Leisure)          CAM, SAM,
                                                                                                                                               Canada,
                                                                     Routes served              Growth potential                              Caribbean

                                    In terms of air trips per capita Mexico has plenty potential to grow
                                                             2016 air trips per capita (domestic)(5)
                   2.23

                                        0.61
                                                             0.43                   0.36                 0.34                0.33                  0.25

             United States             Chile                Brazil             Colombia                 Peru                Mexico              Argentina
(1) Minimum stage length of 170 miles                                               (4) Figures calculated as of June 2017
(2) Minimum stage length of 200 miles; CAM stands for Central America; SAM stands   (5) Data from the World Bank
for South America                                                                   Source: World bank, DGAC, DIIO MI Market Intelligence for the Aviation   15
(3) South and northbound leisure routes                                             Industry and ALTA
Volaris contributed by stimulating demand from
                                                    bus to air substitution
                      Significant upside for air travel                         Bus switching program

            Total bus passengers in             Total air travel passengers
                  Mexico (mm)                         in Mexico (mm)
                                                                                      Education
                                                                                  Mass media campaigns
                                                                              “Tarifa no + camion” positioning
                              2,971                                                   Digital capabilities
              2,758

                                                                                          Trial
              2,683            2,891
                                                                                     Ticket giveaway
                                                                                     #Nomáscamión

                                                                                       First sell
                                                                      82
                                                      55              40            Strong conversion
                                80                    29                                   rate
                74
                                                                 33   42
                                                      28
               2012            2016                  2012             2016          ULCC model
           First, economy and other                         Domestic
                                                                                       Attracting 1st
           Executive and luxury                             International               time flyers
                                                                                                                 16
Source: Secretaría de Comunicaciones y Transportes (SCT), 2016
Volaris’ Costa Rican AOC provides growth
                                                           potential in Central America
                        Central America key insights                                        Potential markets (1)
                                                                                                                              New York
                                                                                               Chicago
            • The right market
                - Costa Rica is top three middle class growth       Los Angeles
                  of LATAM
                - Costa Rica GDP growth of 4.2% in 2016                                        Dallas
                                                                              San Antonio      Houston
                - Population of ~45M in Central America                                                               Orlando
                                                                                                                       Miami
                - VFR potential in the region and to the USA,
                  Costa Rica is the country with the most                                                             La Habana
                                                                        Guadalajara                                                               Puerto Rico
                  immigrants as a % of its population                                       Mexico City
                                                                                                             Cancun
                                                                                                                                           Santo Domingo
                - Bus switching potential
            • The right moment                                                               San Salvador
                                                                                                          Guatemala

                                                                                                     Managua                       Cartagena
                - No ULCC presence in the region
                - Local competitors have 38% of capacity                                        San José, CR
                                                                                                                       Medellin
                  share while US carriers 46%                                                                            Bogota

                - High average fare and yield environment
                                                                                                                      Quito
            • The right ULCC model                                                                            Guayaquil
                - Growth sustainable and proved model, easily
                  translatable to Central America
                - Ancillary revenue potential
                                                                                                                           Lima
                - USD denominated revenue contributing to
                  FX natural hedge                                                                                                       La Paz

                                 Volaris’ Central American operation full potential of 18-22 aircraft
(1) Subject to authorization from the corresponding authorities                                                                                   17
Source: World Bank, ALTA, MI-DIIO, CEPAL Infare
Drivers of continued profitable growth

         Uniquely positioned to capture growth in underpenetrated Mexican aviation market

  • Grow ancillary revenue                                               • Up-gauge fleet from
    to world class ULCC                                                    A319 to A320/A321
    benchmarks
                                                                         • Neo incorporation
  • Price, product,
                          Increase                                           - Fuel efficiency
    presence                                       Reduce
                          total
                                                   unit costs
                          revenues

                             Expand                Fleet                 • 44 additional aircraft
• Expand network
                             network               growth                  to be delivered
  geographically
• Deepen footprint in                                                    • Higher seat density
  markets with high                                                        configuration
  demand stimulation

                                                                                                 18
Fleet and financials
Volaris’ fleet plan supports its strategy to drive
                                                                     lower unit costs
                                                     Contractual fleet obligations (number of aircraft)(1)

                                                                                          79         • A321 (CEO and NEO)
                            69                             71                             5              - 230 seats (up-gauge)
                                                                                          10             - ~10% CASM dilution(2)
                            10                             10
                                                           6                              13
                                                                                                     • A320 NEO
                            28                                                                           - Combined fuel consumption
                                                           28                                              reduction by approx. 15-16% per
                                                                                          28
                                                                                                           seat(2)

                            15
                                                           15                                        • A320 CEO with sharklets
                                                                                          15
                            15                                                                           - Fuel consumption reduction by
                                                           12                              8               approx. 3%(2)

                          2016                          2017E                          2018E
                                                                                                     • All PDP requirements fully
                           A319                                    A320
                                                                                                       financed for next four years
                           A320 w/sharklets                        A320neo w/sharklets
                           A321 w/sharklets                        A321neo w/sharklets
                                               Backlog of 41 Aircraft to support growth (3)
Note: NEO stands for the Airbus new engine option; CEO stands for the Airbus current engine option
(1) Net fleet after additions and returns
(2) Source: Airbus
                                                                                                                                           20
(3) Figure calculated as of November 15, 2017
High growth and solid financial performance

                                               Revenues                                                                      Adj. EBITDAR
                  30                                                                               10                                                     8.9
                            2011 - 2016 CAGR: +21.5%                       23.5   24.7                       2011 - 2016 CAGR: +48.3%
                                                                                                                                                                 7.0
                                                               18.2                                                                             6.5
           (MXN bn)

                                                                                            (MXN bn)
                                               13.0    14.0
                  15                11.7                                                               5
                          8.9                                                                                                 2.8      3.1
                                                                                                                     2.5
                                                                                                           1.2

                      0                                                                                0
                          2011      2012       2013    2014    2015        2016 LTM Sep                    2011      2012     2013    2014      2015      2016 LTM Sep
                                                                                 2017                                                                           2017

                                  Revenue CAGR 2011 - 2016                                             LTM September 2017 Adj. EBITDAR margin
               22%                                                                                30%
                          20%                                                                               28%
                                                                                                                      26%
                                    17%                                                                                        25%
                                                                                                                                        22%
                                                                                                                                                 21%      21%    20%
                                               11%     10%
                                                                 9%

                                                                            4%
                                                                                   2%

              Volaris      Azul     Interjet   Latam    Gol   Aeromexico   Copa   Avianca          Azul    Volaris    Copa   Aeromexico Latam   Avianca    Gol   Interjet

                                                                                                                                                                   21
Source: Airlines public information
Volaris’ international expansion has been key in
           constructing a better hedge for FX volatility
           Increasing international operation brings higher USD revenues

        Volaris’ revenues breakdown, MXN billion (International revenues priced in USD)

11.7           13.0               14.0               18.2               23.5               18.2

24%            26%                27%                31%                                   28%
                                                                        33%

76%            74%                73%                69%                                   72%
                                                                        67%

2012           2013               2014               2015               2016              YTD Sep
                                                                                           2017
                               Domestic          International
                                                                                                  22
Strong balance sheet and liquidity, well funded
                                                            for continued growth
                                                                                    Liquidity-cash and equivalents as a % of LTM Op. Revenue

    • Unrestricted cash of $5.4 billion pesos                                 22%
      (US$ 295 million) as of Sep 30, 2017.

    • Net cash position of $3.0 billion pesos
                                                                                         12%
      (US$ 164 million) as of Sep 30, 2017.                                                       10%        9%           9%
                                                                                                                                     7%         7%        6%
    • Adjusted net debt to EBITDAR of 5.6x as
      of Sep 30, 2017.

    • Fully financed pre-delivery payments.                                   Volaris   Avianca   Copa      Latam      Aeromexico   Interjet    Azul      Gol

                                                                                                     Adj. net debt / EBITDAR
    • Expected 2017 net CAPEX (US$ 120 to -
      140 million):                                                                                                                                       7.1x
         • PDPs: from US$ 60 to 65 million,
                                                                                                                                     5.6x      5.6x
           net of PDP reimbursements                                                              5.1x      5.2x         5.3x
                                                                                         4.8x
         • Major maintenance: US$ 50 to 60
           million
         • Other: from US$ 10 to 15 million                                   2.7x

                                                                              Copa       Azul     Latam   Aeromexico      Gol       Avianca    Volaris   Interjet

                                                                                                                                                         23
Non-USD data converted to USD using an end of period exchange rate for the period
Source: Airlines public information
Appendix
Fuel price protection

                     Period                       Total % hedged(1)   Avg. price (gal/USD$)   Instrument

                     4Q17                                   57%              $1.40               Call

                     1Q18                                   50%              $1.63               Call

                     2Q18                                   50%              $1.74               Call

                     3Q18                                   45%              $1.78               Call

                     4Q18                                   35%              $1.85               Call

                                                                                                           25
(1) Approximate percentage of gallons hedged as of June 30, 2017
Consolidated statements of operations summary
                                                                                                                                                   % of total
                                                                                                                                                   operating
          MXN millions unless otherwise stated (3)          2014A         2015A            2016A       2016A(1)          3Q 2017      3Q 2017(2)   revenues
                                                                                                       (USD                             (USD
                                                                                                      millions)                       millions)
          Passenger                                       11,303        14,130           17,790           861             4,773          262           73
          Non-ticket                                       2,733         4,049            5,722           277             1,809           99           27
          Total operating revenues                        14,037        18,180           23,512          1,138            6,582          362          100
          Other operating income                            (22)         (193)            (497)           (24)             (8)            -            -
          Fuel                                             5,364         4,721            5,741           278             1,698          93           26
          Aircraft and engine rent expenses                2,535         3,525            5,590           271             1,384          76           21
          Landing, take off and navigation expenses   2,066              2,595            3,272           158              989            54          15
          Salaries and benefits                       1,577              1,903            2,420           117              695            38          11
          Sales, marketing and distribution expenses   817               1,089            1,413            68              468            26           7
          Maintenance expenses                         665                875             1,344            65              324            18           5
          Other operating expenses                     490                698              952             46              249            14           4
          Depreciation and amortization                343                457              537             26              150             8           2
          Total operating expenses                   13,833             15,669           20,773          1,005            5,948          327          90
          6

          EBIT                                              204          2,510            2,740           133              634           35           10
          Operating margin (%)                              1.5          13.8              11.7           11.7             9.6           9.6
          Finance income                                     23            47              103              5               30            2            -
          Finance cost                                      (32)          (22)             (35)            (2)             (20)          (1)           -
          Exchange gain, net                                449           967             2,170           105              125            7            2
          Income tax expense                                (39)        (1,038)          (1,457)          (71)             (39)          (2)          (1)
          Net income                                        605          2,464            3,519           170              731           40           11
          Net margin (%)                                    4.3          13.6              15.0           15.0             11.1         11.1
          EPS Basic and Diluted (Pesos)                     0.60         2.43             3.48            0.17             0.72         0.04
          EPADS Basic and Diluted (Pesos)                   5.98         24.35            34.78           1.68             7.22         0.40

(1) Full year 2016 figures converted to USD at December end of the period spot exchange rate $20.6640 for convenience purposes only
(2) 3Q 2017 figures converted to USD at September end of the period spot exchange rate $18.20 for convenience purposes only                                     26
(3) Audited financial information 2014A – 2016A
Consolidated statements of financial position
                                                                              summary
                MXN millions unless otherwise
                stated (5)                                           2014A        2015A(6)            2016A       2016A(1)           3Q 2017 3Q 2017(7)
                                                                                                                   (USD                        (USD
                                                                                                                  millions)                  millions)
                Cash and cash equivalents                             2,265         5,157             7,071           342              5,373          295
                Current guarantee deposits                             545           873              1,167            56              1,303           72
                Other current assets                                   879          1,193             3,313           160              4,542          178
                Total current assets                                  3,689         7,224             11,551          559              9,915          545
                Rotable spare parts, furniture and
                                                                      2,223         2,550             2,525           122              3.548          195
                equipment, net
                Non-current guarantee deposits                        3,541         4,693             6,560           317              5,941          326
                Other non-current assets                               452           765              1,146            55               961           598
                Total assets                                          9,905         15,232            21,782         1,054            20,365         1,119
                Unearned transportation revenue                       1,421         1,957             2,154           104              2,453          135
                Short-term financial debt                              823          1,371             1,051            51              1,491           82
                Other short-term liabilities                          2,524         3,745             4,683           227              4,354          239
                Total short-term liabilities                          4,768         7,073             7,888           382              8,298          456
                Long-term financial debt                               425           220               943             46               900            49
                Other long-term liabilities                            242          1,113             2,157           104              1,665           92
                Total liabilities                                     5,435         8,407             10,988          532             10,863          597
                Total equity                                          4,470         6,825             10,794          522              9,502          522
                Total liabilities and equity                          9,905         15,232            21,782         1,054            20,365         1,119
                Net debt (2)                                         (1,017)       (3,566)           (5,077)         (246)            (2,982)        (164)
                Adjusted debt (3)                                    18,990        26,268             41,125        1,990             44,762         2,459
                Adjusted net debt (4)                                16,725        21,111             34,053        1,648             39,389         2,164
(1) Full year 2016 figures converted to USD at December end of the period spot exchange rate $20.66 for convenience purposes only
(2) Net debt = financial debt - cash and cash equivalents
(3) Adjusted debt = (LTM aircraft rent expense x 7) + financial debt
(4) Adjusted net debt = adjusted debt - cash and cash equivalents
(5) Audited financial information 2014A – 2016A
(6) Certain amounts related to prepaid income tax and guarantee deposits, presented in the consolidated statement of financial position have been reclassified in
    2015A, in order to be comparative with the classification between current and non-current assets presented during 2016A                                         27
(7) 3Q 2017 figures converted to USD at September end of the period spot exchange rate $18.20 respectively, for convenience purposes only
Consolidated statements of cash flows summary

    MXN millions unless otherwise stated (3)                               2014A          2015A            2016A         2016A(1)    3Q 2017   3Q 2017(2)
                                                                                                                          (USD                   (USD
                                                                                                                         millions)             millions)
    Cash flow from operating activities
    Income before income tax                                                 644           3,502             4,977           241       769         42
    Depreciation and amortization                                            343            457               537             26       150          8
    Guarantee deposits                                                      (695)         (1,165)           (1,957)          (95)     (303)       (17)
    Unearned transportation revenue                                          27             536               196             10       843         46
    Changes in working capital and provisions                                14            (261)            (2,773)         (134)    (1,844)     (100)
    Net cash flows provided (used in) by operating activities                334           3,070              979             47      (385)       (21)
    Cash flow from investing activities
    Acquisitions of rotable spare parts, furniture, equipment and
    intangible assets                                                      (1,603)        (1,456)           (2,259)         (109)     (565)       (31)
    Pre-delivery payments reimbursements                                     396            670              1,733           84         -           -
    Proceeds from disposals of rotable spare parts, furniture
    and equipment                                                            22             185              498             24         -           -
    Net cash flows used in by investing activities                         (1,185)         (601)             (28)            (1)      (565)       (31)
    Cash flow from financing activities
    Treasury shares purchase                                                 (7)             -               (17)           (1)          -          -
    Proceeds from exercised stock options                                      -             23                20             1          1          -
    Interest paid                                                            (23)           (42)              (39)           (2)       (23)        (1)
    Other finance costs                                                      (11)           (40)             (138)           (7)         -          -
    Payments of financial debt                                              (400)          (801)            (1,531)         (74)      (207)       (11)
    Proceeds from financial debt                                             966            925              1,716           83        497         27
    Net cash flows provided by financing activities                          525             65                11             1        268         15

    (Decrease) increase in cash and cash equivalents                        (326)          2,533             962            47        (681)       (37)
    Net foreign exchange differences                                         141            359              952            46          73          4
    Cash and cash equivalents at beginning of period                        2,451          2,265            5,157           250       5,981       329
    Cash and cash equivalents at end of period                              2,265          5,157            7,071           342       5,373       295

(1) Full year 2016 figures converted to USD at December end of the period spot exchange rate $20.66 for convenience purposes only
(2) 3Q 2017 figures converted to USD at September end of the period spot exchange rate $18.20 for convenience purposes only                        28
(3) Audited financial information 2014A – 2016A
You can also read