Controladora Vuela Compania de Aviacion, S.A.B. de C.V.VLRS
| Dec 31,
2017 | Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Net income (loss) | -30 | -35 | 140 | -215 | 103 | -80 | 8 | 126 |
|---|
| Depreciation and amortization (including right-of-use-assets) (Notes 12, 13 and 14) | 28 | 25 | 285 | 298 | 322 | 418 | 496 | 593 |
|---|
| Allowance for credit losses (Note 8) | - | - | - | - | - | - | - | 1 |
|---|
| Finance income (Note 23) | 5 | 8 | 11 | 5 | 3 | 13 | 38 | 49 |
|---|
| Finance cost | 4 | 6 | 120 | 128 | 137 | 192 | 218 | 292 |
|---|
| Net foreign exchange (gain) loss differences | 26 | 7 | -91 | -29 | 79 | -9 | 25 | -10 |
|---|
| Derivative financial instruments (Notes 3 and 4) | -3 | 23 | -4 | -65 | -1 | -0 | -1 | -2 |
|---|
| Amortized Cost (CEBUR) | - | - | 0 | 0 | 0 | 1 | 1 | 1 |
|---|
| Net gain on disposal of rotable spare parts, furniture and equipment (Note 22) | 3 | 31 | 15 | 35 | 9 | 20 | 12 | 34 |
|---|
| Employee benefits (Note 17) | 0 | 0 | 1 | 1 | 1 | 7 | 3 | 1 |
|---|
| Aircraft and engine lease extension benefit and other benefits from service agreements | 5 | 5 | 1 | 1 | 1 | 1 | 1 | 1 |
|---|
| Income tax expense (benefit) | - | - | - | - | - | - | -0 | 56 |
|---|
| Management incentive and long-term incentive plans | 0 | 1 | 2 | 2 | -1 | 1 | 6 | 5 |
|---|
| Cash flow from used in operations before changes in working capital | 9 | -73 | 494 | 140 | 658 | 446 | 708 | 984 |
|---|
| Related parties | -1 | -2 | 1 | 1 | 3 | 7 | 3 | -16 |
|---|
| Other accounts receivable | 7 | 0 | -20 | 40 | -16 | 50 | -8 | 63 |
|---|
| Recoverable and prepaid taxes | -22 | 1 | -23 | -1 | 17 | -33 | 70 | 75 |
|---|
| Inventories | -3 | -0 | -0 | 1 | -1 | -1 | -0 | -1 |
|---|
| Prepaid expenses | 37 | -0 | -20 | 4 | 1 | -21 | -24 | -36 |
|---|
| Other assets | 1 | -1 | -1 | 3 | 3 | -12 | -2 | -3 |
|---|
| Guarantee deposits | 3 | 12 | -62 | -70 | -51 | -13 | -58 | -49 |
|---|
| Suppliers | 10 | 1 | 27 | 45 | 6 | 87 | 37 | -70 |
|---|
| Accrued liabilities | 15 | 19 | 19 | -28 | 44 | 17 | -25 | 57 |
|---|
| Other taxes and fees payable | 18 | 28 | 6 | 8 | 13 | 45 | -9 | -29 |
|---|
| Unearned transportation revenue | - | - | - | - | 20 | 42 | -3 | -1 |
|---|
| Derivative financial instruments | 6 | 41 | -1 | -64 | -2 | - | - | -2 |
|---|
| Other liabilities | 1 | -2 | 10 | 39 | 76 | 40 | 42 | 86 |
|---|
| Cash generated from operating activities | 81 | 32 | 499 | 226 | 771 | 652 | 729 | 1,059 |
|---|
| Interest received | 5 | 8 | 11 | 5 | 3 | 13 | 38 | 49 |
|---|
| Income taxes paid | 36 | 11 | 5 | 13 | 3 | 51 | 38 | 18 |
|---|
| Net cash flows provided by operating activities | 50 | 29 | 505 | 219 | 771 | 614 | 730 | 1,090 |
|---|
| Acquisitions of rotable spare parts, furniture and equipment (Note 12) | 128 | 139 | 185 | 169 | 183 | 347 | 481 | 583 |
|---|
| Acquisitions of intangible assets (Note 13) | 7 | 4 | 4 | 6 | 10 | 7 | 10 | 18 |
|---|
| Acquisitions of other investments | - | - | - | - | - | - | 17 | 32 |
|---|
| Pre-delivery payments reimbursements (Note 12) | 11 | 34 | 37 | 86 | 43 | 221 | 45 | 160 |
|---|
| Proceeds from disposals of rotable spare parts, furniture and equipment | 9 | 38 | 52 | 86 | 18 | 2 | 0 | - |
|---|
| Proceeds from disposals of aircraft | - | - | - | - | - | - | 1 | - |
|---|
| Net cash flows used in investing activities | -115 | -71 | -100 | -3 | -133 | -131 | -462 | -473 |
|---|
| Transaction costs related to the CEBUR offering and other financing | - | - | - | - | - | - | - | 2 |
|---|
| Proceeds from exercised stock options | 0 | 1 | 1 | - | 3 | - | 0 | - |
|---|
| Proceeds from sale of treasury shares | - | - | - | - | - | - | 1 | - |
|---|
| Derivative financial instruments | - | - | - | - | - | - | 1 | 0 |
|---|
| Treasury shares purchase | 1 | 3 | 4 | 5 | 4 | 5 | 4 | 5 |
|---|
| Interest paid | 5 | 9 | 12 | 14 | 12 | 18 | 37 | 58 |
|---|
| Payments of leases liabilities (Note 14) | - | - | 345 | 306 | 452 | 449 | 529 | 583 |
|---|
| Payments of financial debt | 47 | 61 | 63 | 107 | 76 | 197 | 98 | 208 |
|---|
| Proceeds from financial debt | 124 | 61 | 148 | 116 | 113 | 155 | 457 | 385 |
|---|
| Net cash flows used in financing activities | 71 | -12 | -278 | -152 | -429 | -513 | -214 | -472 |
|---|
| Increase (decrease) in cash and cash equivalents | 6 | -54 | 127 | 63 | 209 | -30 | 53 | 146 |
|---|
| Net foreign exchange differences on cash balance | -12 | -1 | -15 | 44 | 41 | 1 | 9 | -12 |
|---|