XML 66 R50.htm IDEA: XBRL DOCUMENT v3.19.1
Financial assets and liabilities (Tables)
12 Months Ended
Dec. 31, 2018
Financial assets and liabilities [Abstract]  
Financial Assets
The financial assets and liabilities at December 31, 2018 and 2017 are summarized as follows:

  
2018
  
2017
 
Financial assets
      
Valued at amortized cost
      
Cash and cash equivalents
 
$
278,842
  
$
422,083
 
Restricted cash
  
39,313
   
39,471
 
Trade receivables
  
179,233
   
182,623
 
Other accounts receivable
  
226,508
   
143,925
 
Related parties
  
207,964
   
217,188
 
Total current financial assets
 
$
931,860
  
$
1,005,290
 
Financial Liabilities
Financial liabilities
        
Valued at amortized cost
        
Short-term portion of the financial debt
 
$
223,362
  
$
502,361
 
Trade payables
  
262,090
   
169,072
 
Accounts payable and accrued expenses
  
346,505
   
339,426
 
Related parties
  
18,379
   
34,756
 
Total short-term portion of the financial debt
  
850,336
   
1,045,615
 
Long-term financial debt
  
392,063
   
396,257
 
Total financial liabilities
 
$
1,242,399
  
$
1,441,872
 
Information of Financing
The information for financing at December 31, 2018 and 2017 is summarized as follows:

 
 
2018
  
2017
 
 
 
Short-term
  
Long-term
  
Short-term
  
Long-term
 
Payable in Mexican pesos
            
Daimler Financial Services México, S. de R.L. de C.V.(a)
 
$
8,191
  
$
18,579
  
$
17,218
  
$
21,246
 
Recognition of debt and substitution of debtor for $40.9 million at a fixed rate of 12%, with monthly payments of principal and interest and maturing November 2019.
 
In order to improve the profile of the schedule of payments, a new debt recognition was formalized on October 11, 2018, in the amount of $28 million at a 12.9% fixed rate, with monthly payments on principal and interest, due October 2021.
                
 
                
Banco Autofin México, S.A. Institución de Banca Múltiple
  
23,342
   
52,036
   
19,559
   
55,930
 
Five lines of credit with mortgage surety for $45.8, $34.6, $25.5, $21.6, and $8.4 million at a variable rate of the 28- day TIIE plus 450 basis points, with monthly payments of principal and interest, maturing September 2021.
 
On November 26, 2018, a new line of credit was drawn down in the amount of $20 million at a variable rate at 28-day TIIE, plus 550 base points, due November 2023.
                
 
                
INPIASA, S.A. de C.V. (b)
  
1,566
   
2,610
   
1,566
   
4,175
 
Contract for line of credit, the first for $15.7 million at a variable rate of the 28-day TIIE plus 450 basis points, with monthly payments of principal and interest, and maturing August 2021.
                
 
                
Banco del Bajío, S.A. (b)
  
1,304
   
-
   
1,423
   
1,304
 
$8.5 million line of credit at a variable rate of the 28-day TIIE plus 250 points, with monthly payments of principal and interest, and maturing November 2019.
                
 
                
HSBC, S.A. (b)
  
1,629
   
2,173
   
1,629
   
3,802
 
$9.77 million line of credit at a variable rate of the 28-day TIIE plus 300 points, with monthly payments of principal and interest, and maturing April 2021.
                
 
                
Banco del Bajío, S.A. Intemza(b)
  
1,264
   
842
   
1,264
   
2,106
 
$9.36 million line of credit at a variable rate of the 28-day TIIE plus 250 points, with monthly payments of principal and interest, and maturing August 2020.
                

  2018  
2017
 
  
Short-term
  
Long-term
  
Short-term
  
Long-term
 
             
CI Banco S.A. Institución de Banca Múltiple
  
-
   
-
   
15,000
   
 -
 
$40 million line of credit at a variable rate of the 28-day TIIE plus 150 points, with monthly payments of principal and interest on outstanding balances, and maturing November 2018.
 
Interest payable
  
6,801
   
-
   
2,213
   
-
 
 
  
44,097
   
76,240
   
59,872
   
88,563
 
 
                
Payable in US dollars
                
DVB Bank América, NV (c)
  
-
   
-
   
282,677
   
-
 
Two lines of credit with mortgage surety; the first for US$25.0 million (approximately $485.2 million) at an average rate of 7.42% and maturing May 2017. The second, for US$27.5 million, at an average rate of 7.78%, and maturing June 2017.
 
The restructuring of the payment schedule and outstanding balance amounting to $16 million dollars was formalized in June 2017, with a variable Libor rate at 90 days plus 325 points, with monthly payments on principal and interest on unpaid balances, due June 2018.
 
On May 17, 2018, the total line was prepaid in the original amount of $25 million dollars.
 
The Company was awarded an extension of the due date of the second line, which originally amounted to $27.5 million dollars. It was entirely liquidated on September 19, 2018.
                
 
                
ACT Maritime, LLC  (c)
  
15,330
   
81,452
   
-
   
-
 
A line of credit at 5 years was contracted in September 2018 in the amount of $5.52 million dollars with a variable Libor rate at 90 days plus 750 points, with quarterly payments of principal and interest, due September 2023. The total credit line that it had with DVB Bank America NV was totally liquidated with the proceeds of this line
                
DEG-Deutsche Investitions – UND (d)
  
35,382
   
-
   
23,682
   
29,603
 
US$8.5 million line of credit with pledge surety at 8.01% fixed rate, with semiannual payments of principal and interest on outstanding balances, with a two-year grace period on the principal and maturing July 2014.
 
On September 2, 2016, the restructuring of the outstanding balance amounting to $4.1 million dollars (approximately 80.9 million) by extending the due date up to December 2019, with quarterly payments on principal and interest on the unpaid balance at a variable Libor rate at 90 days plus 550 points for the first 4 quarters, 650 points for the next 4 quarters, 750 points for the net 4 quarters, and finally 900 points for the last 2 quarters.
 
In order to have a better payment profile, the Company is negotiating with the bank to extend the credit term.
                

  2018  
2017
 
  
Short-term
  
Long-term
  
Short-term
  
Long-term
 
             
Other (e)
  
88,455
   
-
   
98,677
   
-
 
Unsecured credits were contracted, each one amounting to $3 million dollars at a fixed rate of 11.25%, with semester payments on principal and interest, originally due January 2016.
 
Both credits were contracted again in January 2017, and $1 million dollars on one of them was paid and both were due in July 2017.
 
The payment rescheduling and outstanding balance amounting to $5 million dollars were formalized in July 2017, with a fixed rate of 11.25% with monthly payments on interest and principal, due July 2018.
 
A new rescheduling of payments and unpaid balance amounting to $4.5 million dollars was formalized in July 2018, with an 11.25% fixed rate with monthly interest payments. The principal amounting to $500 thousand dollars was paid in July 2018, and the balance of 4.5 million dollars is due in July 2019.
                
 
                
FTAI Subsea 88, Ltd
  
14,755
   
157,986
   
10,954
   
171,479
 
US$10.8 million line of credit through financial leasing, at 15.92% fixed rate with monthly payments of principal and interest on outstanding balances and maturing November 2023.
 
The Company has been in a negotiation process with the finance entity to improve its debt payment profile since October 2018, due to the incident of the ship financed in November 2018.  (See Note 9)
                
 
  
153,922
   
239,438
   
415,990
   
201,082
 


  2018  
2017
 
  
Short-term
  
Long-term
  
Short-term
  
Long-term
 
             
Payable in euros
            
B V Scheepswerf Damen Gorinchem
  
25,343
   
76,385
   
26,499
   
106,612
 
Opening line of credit amounting to $7.58 million euros (approximating $159.2 million), at a 7.0% fixed rate with semester payments on principal and interest on unpaid balances and due November 2022.
                
 
  
25,343
   
76,385
   
26,499
   
106,612
 
 
 
$
223,362
  
$
392,063
  
$
502,361
  
$
396,257
 


(a)
On October 11, 2018 Company concluded a new restructuring process of the payment schedule due in October 2021.


(b)
They correspond to judicial and private agreements signed for the debt recognition with respect to Deposit Certificates secured and backed by Almacenadora de Depósito Moderno, S.A. de C.V. (ADEMSA), related party.


(c)
The total line was prepaid in the original amount of $25 million dollars on May 17, 2018. The Company was awarded an extension of the due date of the second line, which originally amounted to $27.5 million dollars up to September 19, 2018, date on which the line with DVB Bank America, NV was entirely paid. This payment was made with the proceeds of a new line of credit with ACT Maritime, LLC. (Subsidiary of Alterna Capital Partners, LLC.) in the amount of $5.52 million dollars at a 5 year term.


(d)
The Company formally completed the restructuring of the payment schedule and the new due date will be on December 15, 2019. The Company started negotiations with the Bank to extend the due date of the credit and improve its amortization profile.


(e)
On July 19, 2018, both loans were re-contracted, extending the term to July 19, 2019. On the date of authorization of issuance of these consolidated financial statements, the Company is up to date with its obligations.
Maturity of Long-term Financial Debt
The maturity of the long-term financial debt at December 31, 2018 and 2017 is as follows:

Maturity
 
2018
  
2017
 
2019
 
$
-
  
$
115,683
 
2020
  
99,363
   
65,390
 
2021
  
95,243
   
61,711
 
2022
  
72,985
   
48,538
 
2023
  
124,472
   
104,935
 
  
$
392,063
  
$
396,257
 


(a)
There is no financing due subsequent to 2023.