|
|
Gross value |
|
Accumulated depreciation |
|
Net carrying value |
|
||||||||||||
|
|
At December |
|
At December |
|
At December |
|
At December |
|
At December |
|
At December |
|
||||||
Leasehold improvements to flight equipment |
|
Ps. |
2,382,687 |
|
Ps. |
1,709,868 |
|
Ps. |
(1,769,589 |
) |
Ps. |
(1,386,844 |
) |
Ps. |
613,098 |
|
Ps. |
323,024 |
|
Pre-delivery payments |
|
2,783,303 |
|
1,206,330 |
|
— |
|
— |
|
2,783,303 |
|
1,206,330 |
|
||||||
Aircraft parts and rotable spare parts |
|
506,735 |
|
393,522 |
|
(181,091 |
) |
(137,712 |
) |
325,644 |
|
255,810 |
|
||||||
Aircraft spare engines |
|
323,410 |
|
323,025 |
|
(18,132 |
) |
(1,337 |
) |
305,278 |
|
321,688 |
|
||||||
Construction and improvements in process |
|
193,607 |
|
255,374 |
|
— |
|
— |
|
193,607 |
|
255,374 |
|
||||||
Standardization |
|
192,808 |
|
176,975 |
|
(113,407 |
) |
(94,864 |
) |
79,401 |
|
82,111 |
|
||||||
Constructions and improvements |
|
131,503 |
|
120,886 |
|
(106,335 |
) |
(85,873 |
) |
25,168 |
|
35,013 |
|
||||||
Computer equipment |
|
30,113 |
|
24,172 |
|
(20,790 |
) |
(16,972 |
) |
9,323 |
|
7,200 |
|
||||||
Workshop tools |
|
20,500 |
|
20,500 |
|
(18,229 |
) |
(15,915 |
) |
2,271 |
|
4,585 |
|
||||||
Electric power equipment |
|
15,439 |
|
14,818 |
|
(9,185 |
) |
(7,890 |
) |
6,254 |
|
6,928 |
|
||||||
Communications equipment |
|
11,229 |
|
9,261 |
|
(6,502 |
) |
(5,706 |
) |
4,727 |
|
3,555 |
|
||||||
Workshop machinery and equipment |
|
8,405 |
|
7,240 |
|
(4,345 |
) |
(3,622 |
) |
4,060 |
|
3,618 |
|
||||||
Motorized transport equipment platform |
|
5,587 |
|
5,703 |
|
(4,701 |
) |
(4,346 |
) |
886 |
|
1,357 |
|
||||||
Service carts on board |
|
5,403 |
|
5,403 |
|
(5,021 |
) |
(4,645 |
) |
382 |
|
758 |
|
||||||
Office furniture and equipment |
|
44,749 |
|
36,310 |
|
(22,454 |
) |
(18,653 |
) |
22,295 |
|
17,657 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total |
|
Ps. |
6,655,478 |
|
Ps. |
4,309,387 |
|
Ps. |
(2,279,781 |
) |
Ps. |
(1,784,379 |
) |
Ps. |
4,375,697 |
|
Ps. |
2,525,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*During the years ended December 31, 2017 and 2016, the Company capitalized borrowing costs of Ps.193,389 and Ps.95,445, respectively. The amount of this line is net of disposals of capitalized borrowing costs related to sale and leaseback transactions of Ps.110,274 and Ps.84,936, respectively.
|
|
Aircraft parts |
|
Aircraft spare |
|
Constructions |
|
Standardization |
|
Computer |
|
Office furniture |
|
Electric power |
|
Workshop |
|
Motorized |
|
Communications |
|
Workshop |
|
Service |
|
Pre-delivery |
|
Construction and |
|
Leasehold |
|
Total |
|
||||||||||||||||
Net book amount as of December 31, 2015 |
|
Ps. |
179,947 |
|
Ps. |
— |
|
Ps. |
18,202 |
|
Ps. |
83,886 |
|
Ps. |
4,195 |
|
Ps. |
12,932 |
|
Ps. |
9,033 |
|
Ps. |
4,815 |
|
Ps. |
1,326 |
|
Ps. |
3,764 |
|
Ps. |
4,179 |
|
Ps. |
1,453 |
|
Ps. |
1,583,835 |
|
Ps. |
140,926 |
|
Ps. |
501,157 |
|
Ps. |
2,549,650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions |
|
110,592 |
|
323,025 |
|
2,218 |
|
21,953 |
|
740 |
|
517 |
|
1,467 |
|
4,217 |
|
505 |
|
129 |
|
131 |
|
36 |
|
1,345,081 |
|
161,560 |
|
226,526 |
|
2,198,697 |
|
||||||||||||||||
Disposals and transfers |
|
(1,299 |
) |
— |
|
— |
|
— |
|
— |
|
(110 |
) |
(1,626 |
) |
— |
|
(49 |
) |
— |
|
— |
|
— |
|
(1,733,093 |
) |
(2,132 |
) |
— |
|
(1,738,309 |
) |
||||||||||||||||
Borrowing costs, net* |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
10,507 |
|
— |
|
— |
|
10,507 |
|
||||||||||||||||
Other movements |
|
— |
|
— |
|
32,441 |
|
— |
|
4,814 |
|
7,877 |
|
— |
|
25 |
|
46 |
|
493 |
|
— |
|
— |
|
— |
|
(44,980 |
) |
— |
|
716 |
|
||||||||||||||||
Depreciation |
|
(33,430 |
) |
(1,337 |
) |
(17,848 |
) |
(23,728 |
) |
(2,549 |
) |
(3,559 |
) |
(1,946 |
) |
(4,472 |
) |
(471 |
) |
(831 |
) |
(692 |
) |
(731 |
) |
— |
|
— |
|
(404,659 |
) |
(496,253 |
) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
As of December 31, 2016 |
|
255,810 |
|
321,688 |
|
35,013 |
|
82,111 |
|
7,200 |
|
17,657 |
|
6,928 |
|
4,585 |
|
1,357 |
|
3,555 |
|
3,618 |
|
758 |
|
1,206,330 |
|
255,374 |
|
323,024 |
|
2,525,008 |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Cost |
|
393,522 |
|
323,025 |
|
120,886 |
|
176,975 |
|
24,172 |
|
36,310 |
|
14,818 |
|
20,500 |
|
5,703 |
|
9,261 |
|
7,240 |
|
5,403 |
|
1,206,330 |
|
255,374 |
|
1,709,868 |
|
4,309,387 |
|
||||||||||||||||
Accumulated depreciation |
|
(137,712 |
) |
(1,337 |
) |
(85,873 |
) |
(94,864 |
) |
(16,972 |
) |
(18,653 |
) |
(7,890 |
) |
(15,915 |
) |
(4,346 |
) |
(5,706 |
) |
(3,622 |
) |
(4,645 |
) |
— |
|
— |
|
(1,386,844 |
) |
(1,784,379 |
) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net book amount as of December 31, 2016 |
|
Ps. |
255,810 |
|
Ps. |
321,688 |
|
Ps. |
35,013 |
|
Ps. |
82,111 |
|
Ps. |
7,200 |
|
Ps. |
17,657 |
|
Ps. |
6,928 |
|
Ps. |
4,585 |
|
Ps. |
1,357 |
|
Ps. |
3,555 |
|
Ps. |
3,618 |
|
Ps. |
758 |
|
Ps. |
1,206,330 |
|
Ps. |
255,374 |
|
Ps. |
323,024 |
|
Ps. |
2,525,008 |
|
Additions |
|
115,173 |
|
385 |
|
— |
|
15,833 |
|
1,845 |
|
6,805 |
|
— |
|
— |
|
— |
|
— |
|
123 |
|
— |
|
1,707,805 |
|
206,932 |
|
529,331 |
|
2,584,232 |
|
||||||||||||||||
Disposals and transfers |
|
(930 |
) |
— |
|
— |
|
— |
|
— |
|
(15 |
) |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(213,947 |
) |
(3,555 |
) |
(101,224 |
) |
(319,671 |
) |
||||||||||||||||
Borrowing costs, net* |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
83,115 |
|
— |
|
— |
|
83,115 |
|
||||||||||||||||
Other movements |
|
— |
|
|
|
10,371 |
|
— |
|
4,087 |
|
1,649 |
|
620 |
|
— |
|
— |
|
1,968 |
|
1,041 |
|
— |
|
— |
|
(265,144 |
) |
244,712 |
|
(696 |
) |
||||||||||||||||
Depreciation |
|
(44,409 |
) |
(16,795 |
) |
(20,216 |
) |
(18,543 |
) |
(3,809 |
) |
(3,801 |
) |
(1,294 |
) |
(2,314 |
) |
(471 |
) |
(796 |
) |
(722 |
) |
(376 |
) |
— |
|
— |
|
(382,745 |
) |
(496,291 |
) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
As of December 31, 2017 |
|
325,644 |
|
305,278 |
|
25,168 |
|
79,401 |
|
9,323 |
|
22,295 |
|
6,254 |
|
2,271 |
|
886 |
|
4,727 |
|
4,060 |
|
382 |
|
2,783,303 |
|
193,607 |
|
613,098 |
|
4,375,697 |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Cost |
|
506,735 |
|
323,410 |
|
131,503 |
|
192,808 |
|
30,113 |
|
44,749 |
|
15,439 |
|
20,500 |
|
5,587 |
|
11,229 |
|
8,405 |
|
5,403 |
|
2,783,303 |
|
193,607 |
|
2,382,687 |
|
6,655,478 |
|
||||||||||||||||
Accumulated depreciation |
|
(181,091 |
) |
(18,132 |
) |
(106,335 |
) |
(113,407 |
) |
(20,790 |
) |
(22,454 |
) |
(9,185 |
) |
(18,229 |
) |
(4,701 |
) |
(6,502 |
) |
(4,345 |
) |
(5,021 |
) |
— |
|
— |
|
(1,769,589 |
) |
(2,279,781 |
) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net book amount as of December 31, 2017 |
|
Ps. |
325,644 |
|
Ps. |
305,278 |
|
Ps. |
25,168 |
|
Ps. |
79,401 |
|
Ps. |
9,323 |
|
Ps. |
22,295 |
|
Ps. |
6,254 |
|
Ps. |
2,271 |
|
Ps. |
886 |
|
Ps. |
4,727 |
|
Ps. |
4,060 |
|
Ps. |
382 |
|
Ps. |
2,783,303 |
|
Ps. |
193,607 |
|
Ps. |
613,098 |
|
Ps. |
4,375,697 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|