0001144204-15-012047.txt : 20150226 0001144204-15-012047.hdr.sgml : 20150226 20150225215847 ACCESSION NUMBER: 0001144204-15-012047 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20150225 FILED AS OF DATE: 20150226 DATE AS OF CHANGE: 20150225 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Controladora Vuela Compania de Aviacion, S.A.B. de C.V. CENTRAL INDEX KEY: 0001520504 STANDARD INDUSTRIAL CLASSIFICATION: AIR TRANSPORTATION, SCHEDULED [4512] IRS NUMBER: 000000000 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-36059 FILM NUMBER: 15649831 BUSINESS ADDRESS: STREET 1: AV. ANTONIO DOVAL? JAIME NO. 70 STREET 2: PISO 13 CITY: COL. ZEDEC SANTA FE STATE: O5 ZIP: 01210 BUSINESS PHONE: (52) 55-5261-6400 MAIL ADDRESS: STREET 1: AV. ANTONIO DOVAL? JAIME NO. 70 STREET 2: PISO 13 CITY: COL. ZEDEC SANTA FE STATE: O5 ZIP: 01210 6-K 1 v402501_6k.htm FORM 6-K

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

 

Washington, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 UNDER

THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of February 2015

 

Commission File Number: 001-36059

 

 

 

Controladora Vuela Compañía de Aviación, S.A.B. de C.V.

(Name of Registrant)

 

Av. Antonio Dovalí Jaime No. 70, 13 Floor, Tower B

Colonia Zedec Santa Fe

United Mexican States, D.F. 01210

+(52) 55-5261-6400

(Address of Principal Executive Offices)

 

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F x Form 40-F £

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):

 

Yes £ No x

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):

 

Yes £ No x

 

Indicate by check mark whether the registrant by furnishing the information contained in this form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

 

Yes £ No x

 

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- __________

 

 

 
 

 

SIGNATURES

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, Controladora Vuela Compañía de Aviación, S.A.B. de C.V. has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

  Controladora Vuela Compañía de Aviación, S.A.B. de C.V.
     
Date: February 25, 2015    
  By:  /s/ Fernando Suárez
    Name: Fernando Suárez
    Title: Chief Financial Officer
     
  By: /s/ Jaime Pous
    Name: Jaime Pous
    Title: General Counsel

 

 
 

  

EXHIBIT INDEX

The following exhibit is filed as part of this Form 6-K:

 

Exhibit

 

Description

   
99.13   Press release dated February 25, 2015

  

 

EX-99.13 2 v402501_ex99-13.htm EXHIBIT 99.13

 

Exhibit 99.13

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
  S.A.B. DE C.V.        
MEXICAN STOCK EXCHANGE          
CODE: VOLAR   QUARTER: 04 YEAR: 2014
  STATEMENT OF FINANCIAL POSITION        
NEW YORK STOCK          
EXCHANGE CODE: VLRS          
  AT DECEMBER 31, 2014 AND DECEMBER 31, 2013     CONSOLIDATED
  (Thousands of Mexican Pesos)        

 

      Ending current   Previous year end 
Ref  Account / Subaccount  Amount   Amount 
10000000  Total assets   9,905,040    8,377,784 
11000000  Total current assets   3,688,669    3,999,960 
11010000  Cash and cash equivalents   2,264,857    2,450,773 
11020000  Short-term investments   0    0 
11020010  Available-for-sale investments   0    0 
11020020  Trading investments   0    0 
11020030  Held-to-maturity investments   0    0 
11030000  Accounts receivables, net   174,941    222,230 
11030010  Accounts receivables   202,727    252,005 
11030020  Provisions for doubtful accounts   -27,786    -29,775 
11040000  Other receivables, net   273,619    379,929 
11040010  Other receivables   273,619    379,929 
11040020  Provisions for doubtful accounts   0    0 
11050000  Inventories   139,673    113,835 
11051000  Biological current assets   0    0 
11060000  Other current assets   835,579    833,193 
11060010  Prepaid expenses   227,708    322,971 
11060020  Financial instruments   62,679    11,133 
11060030  Assets available for sale   0    0 
11060050  Rights and licenses   0    0 
11060060  Other   545,192    499,089 
12000000  Total non-current assets   6,216,371    4,377,824 
12010000  Accounts receivable, net   0    0 
12020000  Investments   0    0 
12020010  Investments in associates and joint ventures   0    0 
12020020  Held-to-maturity investments   0    0 
12020030  Available-for-sale investments   0    0 
12020040  Other investments   0    0 
12030000  Property, plant and equipment, net   2,223,312    1,341,323 
12030010  Land and buildings   0    0 
12030020  Machinery and industrial equipment   0    0 
12030030  Other equipment   1,629,982    953,538 
12030040  Accumulated depreciation and amortization   -886,919    -569,100 
12030050  Construction in process   1,480,249    956,885 
12040000  Investment property   0    0 
12050000  Biological non- current assets   0    0 
12060000  Intangible assets, net   72,566    79,282 
12060010  Goodwill   0    0 
12060020  Trademarks   0    0 
12060030  Rights and licenses   2,070    2,009 
12060031  Concessions   0    0 
12060040  Other intangible assets   70,496    77,273 
12070000  Deferred tax assets   327,785    304,525 
12080000  Other non-current assets   3,592,708    2,652,694 
12080001  Prepaid expenses   0    0 
12080010  Financial instruments   5,454    0 
12080020  Employee benefits   0    0 
12080021  Available for sale assets   0    0 
12080040  Deferred charges   0    0 
12080050  Other   3,587,254    2,652,694 
20000000  Total liabilities   5,435,260    4,415,414 
21000000  Total short-term liabilities   4,768,367    3,871,529 
21010000  Financial Debt   818,393    266,121 
21020000  Stock market loans   0    0 
21030000  Other liabilities with cost   0    0 
21040000  Suppliers   505,604    533,555 
21050000  Taxes payable   677,094    598,976 
21050010  Income tax payable   47,746    44,713 
21050020  Other taxes payable   629,348    554,263 
21060000  Other current liabilities   2,767,276    2,472,877 

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
  S.A.B. DE C.V.        
MEXICAN STOCK EXCHANGE          
CODE: VOLAR   QUARTER: 04 YEAR: 2014
  STATEMENT OF FINANCIAL POSITION        
NEW YORK STOCK          
EXCHANGE CODE: VLRS          
  AT DECEMBER 31, 2014 AND DECEMBER 31, 2013     CONSOLIDATED
  (Thousands of Mexican Pesos)        

 

      Ending current   Previous year end 
Ref  Account / Subaccount  Amount   Amount 
21060010  Interest payable   4,678    2,347 
21060020  Financial instruments   210,650    31,845 
21060030  Deferred revenue   1,420,935    1,393,469 
21060050  Employee benefits   0    0 
21060060  Provisions   8,905    9,498 
21060061  Current liabilities related to available for sale assets   0    0 
21060080  Other   1,122,108    1,035,718 
22000000  Total long-term liabilities   666,893    543,885 
22010000  Financial debt   424,799    293,824 
22020000  Stock market loans   0    0 
22030000  Other liabilities with cost   0    0 
22040000  Deferred tax liabilities   26,842    21,530 
22050000  Other non-current liabilities   215,252    228,531 
22050010  Financial instruments   42,468    74,306 
22050020  Deferred revenue   0    0 
22050040  Employee benefits   7,737    5,260 
22050050  Provisions   20,986    11,381 
22050051  Long-term liabilities related to available for sale assets   0    0 
22050070  Other   144,061    137,584 
30000000  Total equity   4,469,780    3,962,370 
30010000  Equity attributable to equity holders of parent   4,469,780    3,962,370 
30030000  Capital stock   2,973,559    2,973,559 
30040000  Shares repurchased   0    0 
30050000  Premium on issuance of shares   1,786,790    1,785,744 
30060000  Contributions for future capital increases   1    1 
30070000  Other contributed capital   -114,789    -107,730 
30080000  Retained earnings (accumulated losses)   -17,533    -622,717 
30080010  Legal reserve   38,250    38,250 
30080020  Other reserves   0    0 
30080030  Accumulate losses   -660,967    -929,645 
30080040  Net  income for the period   605,184    268,678 
30080050  Others   0    0 
30090000  Accumulated other comprehensive income (net of tax)   -158,248    -66,487 
30090010  Gain on revaluation of properties   0    0 
30090020  Actuarial gains (losses) from labor obligations   -1,482    -375 
30090030  Foreign currency translation   0    0 
30090040  Changes in the valuation of financial assets available for sale   0    0 
30090050  Changes in the valuation of derivative financial instruments   -156,766    -66,112 
30090060  Changes in fair value of other assets   0    0 
30090070  Share of other comprehensive income of associates and joint ventures   0    0 
30090080  Other comprehensive income   0    0 
30020000  Non-controlling interest   0    0 

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
  S.A.B. DE C.V.        
    QUARTER: 04 YEAR: 2014
MEXICAN STOCK EXCHANGE          
CODE: VOLAR STATEMENT OF FINANCIAL POSITION        
  INFORMATIONAL DATA        
NEW YORK STOCK          
EXCHANGE: VLRS AT DECEMBER 31, 2014 AND DECEMBER 31, 2013        
        CONSOLIDATED
  (Thousands of Mexican Pesos)        

 

      Ending current   Previous  year end 
Ref  Concepts  Amount   Amount 
91000010  Short-term foreign currency liabilities   1,477,902    744,497 
91000020  Long term foreign currency liabilities   467,267    368,130 
91000030  Capital stock   2,973,559    2,973,559 
91000040  Restatement of capital stock   0    0 
91000050  Plan assets for pensions and seniority premiums   0    0 
91000060  Number of executives (*)   0    0 
91000070  Number of employees (*)   2,805    2,692 
91000080  Number of workers (*)   0    0 
91000090  Outstanding shares (*)   1,011,876,677    1,011,876,677 
91000100  Repurchased shares (*)   0    0 
91000110  Restricted cash (1)   0    0 
91000120  Guaranteed debt of associated companies   0    0 

 

(1) This concept must be filled when there are guarantees or restrictions that affect cash and cash equivalents

(*) Data in units

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
  S.A.B. DE C.V.        
MEXICAN STOCK EXCHANGE   QUARTER: 04 YEAR: 2014
CODE: VOLAR          
  STATEMENTS OF COMPREHENSIVE INCOME        
NEW YORK STOCK       CONSOLIDATED
EXCHANGE CODE: VLRS          
FOR THE TWELVE AND THREE MONTHS ENDED DECEMBER 31, 2014 AND 2013
  (Thousand of Mexican Pesos)        
           

      Current Year   Previous year 
Ref  Account / Subaccount  Accumulated   Quarter   Accumulated   Quarter 
40010000  Revenues   14,036,742    3,958,246    13,002,471    3,183,773 
40010010  Services   14,036,742    3,958,246    13,002,471    3,183,773 
40010020  Sale of goods   0    0    0    0 
40010030  Interests   0    0    0    0 
40010040  Royalties   0    0    0    0 
40010050  Dividends   0    0    0    0 
40010060  Leases   0    0    0    0 
40010061  Constructions   0    0    0    0 
40010070  Other revenue   0    0    0    0 
40020000  Cost of sales   0    0    0    0 
40021000  Gross profit   14,036,742    3,958,246    13,002,471    3,183,773 
40030000  General expenses   13,844,030    3,543,101    12,722,241    3,408,107 
40040000  Income (loss) before other income (expenses), net   192,712    415,145    280,230    -224,334 
40050000  Other income, net   11,391    11,178    37,147    27,540 
40060000  Operating income (loss)   204,103    426,323    317,377    -196,794 
40070000  Finance income   472,136    342,814    91,202    26,002 
40070010  Interest income   23,242    6,472    23,044    5,276 
40070020  Gain on foreign exchange, net   448,672    336,334    66,428    20,714 
40070030  Gain on derivatives, net   0    0    0    0 
40070040  Gain on change in fair value of financial instruments   0    0    0    0 
40070050  Other finance income   222    8    1,730    12 
40080000  Finance costs   32,335    9,063    125,737    5,345 
40080010  Interest expense   0    0    38,796    0 
40080020  Loss on foreign exchange, net   0    0    0    0 
40080030  Loss on derivatives, net   0    0    0    0 
40080050  Loss on change in fair value of financial instruments   0    0    0    0 
40080060  Other finance costs   32,335    9,063    86,941    5,345 
40090000  Finance income (loss), net   439,801    333,751    -34,535    20,657 
40100000  Share of income (loss) of  associates and joint ventures   0    0    0    0 
40110000  Income (loss) before income tax   643,904    760,074    282,842    -176,137 
40120000  Income tax benefit (expense)   38,720    57,197    17,550    -79,022 
40120010  Current tax   17,345    15,085    8,710    -1,239 
40120020  Deferred tax   21,375    42,112    8,840    -77,783 
40130000  Income (loss) from continuing operations   605,184    702,877    265,292    -97,115 
40140000  (Loss) income from discontinued operations   0    0    0    0 
40150000  Net income (loss)   605,184    702,877    265,292    -97,115 
40160000  Loss attributable to non-controlling interests   0    0    -3,386    0 
40170000  Income (loss) attributable to owners of parent   605,184    702,877    268,678    -97,115 
                        
40180000  Earnings (loss) income per share basic   0.60    0.69    0.31    -0.10 
40190000  Earnings (loss) income per share diluted   0.60    0.69    0.31    -0.10 

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
  S.A.B. DE C.V.        
MEXICAN STOCK EXCHANGE   QUARTER: 04 YEAR: 2014
CODE: VOLAR          
  STATEMENTS OF COMPREHENSIVE INCOME        
NEW YORK STOCK OTHER COMPREHENSIVE INCOME     CONSOLIDATED
EXCHANGE CODE: VLRS (NET OF INCOMETAX)        
FOR THE TWELVE AND THREE MONTHS ENDED DECEMBER 31, 2014 AND 2013
  (Thousand of Mexican Pesos)        

 

      Current year   Previous year 
Ref  Account / Subaccount  Accumulated   Quarter   Accumulated   Quarter 
40200000  Net income (loss)   605,184    702,877    265,292    -97,115 
   Disclosures not be reclassified on income                    
40210000  Property revaluation gains   0    0    0    0 
40220000  Actuarial (loss) earnings from labor obligations   -1,107    -1,107    7,950    7,950 
40220100  Share of income on revaluation on properties of associates and joint ventures   0    0    0    0 
   Disclosures may be reclassified subsequently to income                    
40230000  Foreign currency translation   0    0    0    0 
40240000  Changes in the valuation of financial assets held-for-sale   0    0    0    0 
40250000  Changes in the valuation of derivative financial instruments   -90,654    -72,975    33,473    12,802 
40260000  Changes in fair value of other assets   0    0    0    0 
40270000  Share of other comprehensive income of associates and joint ventures   0    0    0    0 
40280000  Other comprehensive income   0    0    0    0 
40290000  Total other comprehensive income   -91,761    -74,082    41,423    20,752 
   Total comprehensive income (loss)   513,423    628,795    306,715    -76,363 
40320000  Comprehensive income (loss), attributable to non-controlling interests   0    0    -3,386    -29 
40310000  Comprehensive income (loss), attributable to equity holders of parent   513,423    628,795    310,101    -76,334 

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
  S.A.B. DE C.V.        
MEXICAN STOCK EXCHANGE          
CODE: VOLAR          
    QUARTER: 04 YEAR: 2014
NEW YORK STOCK STATEMENTS OF COMPREHENSIVE INCOME        
EXCHANGE CODE: VLRS INFORMATIONAL DATA        
        CONSOLIDATED
FOR THE TWELVE AND THREE MONTHS ENDED DECEMBER 31, 2014 AND 2013
  (Thousand of Mexican Pesos)        

 

      Current year   Previous year 
Ref  Account / Subaccount  Accumulated   Quarter   Accumulated   Quarter 
92000010  Operating depreciation and amortization   342,515    137,608    301,531    85,627 

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
  S.A.B. DE C.V.        
MEXICAN STOCK EXCHANGE   QUARTER: 04 YEAR: 2014
CODE: VOLAR          
  STATEMENTS OF COMPREHENSIVE INCOME        
  INFORMATIONAL DATA (12 MONTHS)        
NEW YORK STOCK       CONSOLIDATED
EXCHANGE CODE: VLRS          
  (Thousands of Mexican Pesos)        

 

      Year 
Ref  Account / Subaccount  Current   Previous 
92000030  Revenues net (**)   14,036,742    13,002,471 
92000040  Operating income (**)   204,103    317,377 
92000060  Net income (**)   605,184    265,292 
92000050  Income, attributable to equity holders of parent(**)   605,184    268,678 
92000070  Operating depreciation and amortization (**)   342,515    301,531 

 

(**) Information last 12 months 

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
MEXICAN STOCK EXCHANGE S.A.B. DE C.V.        
CODE: VOLAR   QUARTER: 04 YEAR: 2014
  STATEMENT OF CHANGES IN EQUITY        
  (THOUSAND OF MEXICAN PESOS)        
NEW YORK EXCHANGE          
EXCHANGE CODE: VLRS       CONSOLIDATED

 

                       Retained earnings (accumulated                 
                       losses)                 
                           Unappropriated       Equity         
                           earnings   Accumulated other   attributable to         
Concepts      Shares   Additional   Contributions for   Other capital       (Accumulated   comprehensive   holders of   Non- controlling     
Increases  Capital stock   repurchased   paid-incapital   future capital   contributed   Reserves   Losses)   income (loss)   parent   interests   Total equity 
                                             
Balance at January 1, 2013   2,376,098    0    -190,850    1    -133,723    38,250    -929,645    -107,910    1,052,221    22,446    1,074,667 
                                                        
Retrospective adjustments   0    0    0    0    0    0    0    0    0    0    0 
                                                        
Application of comprehensive income to retained earnings   0    0    0    0    0    0    0    0    0    0    0 
                                                        
Reserves   0    0    0    0    0    0    0    0    0    0    0 
                                                        
Dividends   0    0    0    0    0    0    0    0    0    0    0 
                                                        
Capital increase (decrease)   597,461    0    0    0    0    0    0    0    597,461    0    597,461 
                                                        
Repurchase of shares   0    0    0    0    0    0    0    0    0    0    0 
                                                        
(Decrease) increase in Additional paid-in capital   0    0    2,044,313    0    0    0    0    0    2,044,313    0    2,044,313 
                                                        
(Decrease) increase in non-controlling interests   0    0    -69,787    0    0    0    0    0    -69,787    -19,060    -88,847 
                                                        
Other changes   0    0    2,068    0    25,993    0    0    0    28,061    0    28,061 
                                                        
Comprehensive income   0    0    0    0    0    0    268,678    41,423    310,101    -3,386    306,715 
                                                        
Balance at December 31, 2013   2,973,559    0    1,785,744    1    -107,730    38,250    -660,967    -66,487    3,962,370    0    3,962,370 
                                                        
Balance at January 1, 2014   2,973,559    0    1,785,744    1    -107,730    38,250    -660,967    -66,487    3,962,370    0    3,962,370 
                                                        
Retrospective adjustments   0    0    0    0    0    0    0    0    0    0    0 
                                                        
Application of comprehensive income to retained earnings   0    0    0    0    0    0    0    0    0    0    0 
                                                        
Reserves   0    0    0    0    0    0    0    0    0    0    0 
                                                        
Dividends   0    0    0    0    0    0    0    0    0    0    0 
                                                        
Capital increase (decrease)   0    0    0    0    0    0    0    0    0    0    0 
                                                        
Repurchase of shares   0    0    0    0    0    0    0    0    0    0    0 
                                                        
(Decrease) increase in Additional paid-in capital Of shares   0    0    0    0    0    0    0    0    0    0    0 
                                                        
(Decrease) increase in non-controlling interests   0    0    0    0    0    0    0    0    0    0    0 
                                                        
Other changes   0    0    1,046    0    -7,059    0    0    0    -6,013    0    -6,013 
                                                        
Comprehensive (loss) income   0    0    0    0    0    0    605,184    -91,761    513,423    0    513,423 
                                                        
Balance at December 31, 2014   2,973,559    0    1,786,790    1    -114,789    38,250    -55,783    -158,248    4,469,780    0    4,469,780 

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
  S.A.B. DE C.V.        
    QUARTER: 04 YEAR: 2014
MEXICAN STOCK EXCHANGE          
CODE: VOLAR STATEMENT OF CASH FLOWS        
           
NEW YORK STOCK          
EXCHANGE CODE: VLRS          
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2014 AND 2013
        CONSOLIDATED
  (Thousand of Mexican Pesos)        

 

      Current year   Previous year 
Ref  Account/Subaccount  Amount   Amount 
OPERATING ACTIVITIES
50010000   Income before income tax   643,904    282,842 
50020000  +(-) Items not requiring cash   -27,460    -33,266 
50020010  + Estimate for the period   0    0 
50020020  + Provision for the period   0    0 
50020030  +(-) Other unrealized items   -27,460    -33,266 
50030000  +(-) Items related to investing activities   10,178    149,911 
50030010  Depreciation and amortization for the period   342,515    301,531 
50030020  (-)+ Gain or loss on sale of property, plant and equipment   -13,908    -94,968 
50030030  +(-) Loss (reversal) impairment   0    0 
50030040  (-)+ Equity in results of associates and joint ventures   0    0 
50030050  (-) Dividends received   0    0 
50030060  (-) Interest received   -23,464    -24,774 
50030070  (-) Foreign exchange fluctuation   -294,965    -56,652 
50030080  (-)+ Other inflows (outflows) of cash   0    24,774 
50040000  +(-) Items related to financing activities   157,673    155,812 
50040010  (+) Accrued interest   32,335    125,737 
50040020  (+) Foreign exchange fluctuation   0    0 
50040030  (+) Financial Instruments   125,338    30,075 
50040040  (-)+ Other inflows (outflows) of cash   0    0 
50050000  Cash flows before income tax   784,295    555,299 
50060000  Cash flows from used in operating activities   -450,512    -516,542 
50060010  +(-) Decrease (increase) in trade accounts receivable   37,325    -39,343 
50060020  +(-) Decrease (increase) in inventories   -25,838    -16,685 
50060030  +(-) Decrease (increase) in other accounts receivable   -512,977    -881,799 
50060040  +(-) Increase (decrease) in trade accounts payable   -16,717    13,210 
50060050  +(-) Increase (decrease) in other liabilities   78,833    422,944 
50060060  +(-) Income taxes paid or returned   -11,138    -14,869 
50070000  Net cash flows from provided by operating activities   333,783    38,757 
Investing activities       
50080000  Net cash flows from used in investing activities   -1,184,968    -311,926 
50080010  (-) Permanent investments   0    0 
50080020  + Disposition of permanent investments   0    0 
50080030  (-) Investment in property, plant and equipment   -1,574,137    -1,119,442 
50080040  + Sale of property, plant and equipment   417,626    849,074 
50080050  (-) Temporary investments   0    0 
50080060  + Disposition of temporary investments   0    0 
50080070  (-) Investment in intangible assets   -28,457    -41,558 
50080080  + Disposition of intangible assets   0    0 
50080090  (-) Acquisitions of ventures   0    0 
50080100  + Dispositions of ventures   0    0 
50080110  + Dividend received   0    0 
50080120  + Interest received   0    0 
50080130  +(-) Decrease (increase) advances and loans to third parts   0    0 
50080140  -(+) Other inflows (outflows) of cash   0    0 
Financing activities          
50090000  Net cash flow from provided by financing activities   524,704    1,860,504 
50090010  + Financial debt   965,945    444,098 
50090020  + Stock market financing   0    0 
50090030  + Other financing   0    0 
50090040  (-) Payments of financial debt amortization   -399,815    -1,018,722 
50090050  (-) Stock market financing amortization   0    0 
50090060  (-) Other financing amortization   0    0 
50090070  +(-) Increase (decrease) in capital stock   0    508,614 
50090080  (-) Dividends paid   0    0 
50090090  + Premium on issuance of shares   0    2,069,547 
50090100  + Contributions for future capital increases   0    0 
50090110  (-) Interest expense   -23,151    -65,468 
50090120  (-) Repurchase of shares   0    0 
50090130  (-)+ Other inflows (outflows) of cash   -18,275    -77,565 

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
  S.A.B. DE C.V.        
    QUARTER: 04 YEAR: 2014
MEXICAN STOCK EXCHANGE          
CODE: VOLAR STATEMENT OF CASH FLOWS        
           
NEW YORK STOCK          
EXCHANGE CODE: VLRS          
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2014 AND 2013
        CONSOLIDATED
  (Thousand of Mexican Pesos)        

 

      Current year   Previous year 
Ref  Account/Subaccount  Amount   Amount 
50100000  Net (decrease) increase in cash and cash equivalents   -326,481    1,587,335 
50110000  Net foreign exchange differences on the cash balance   140,565    41,362 
50120000  Cash and cash equivalents at beginning of period   2,450,773    822,076 
50130000  Cash and cash equivalents at end of period   2,264,857    2,450,773 

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
MEXICAN STOCK EXCHANGE S.A.B. DE C.V. QUARTER: 04 YEAR: 2014
CODE: VOLAR          
  FINANCIAL STATEMENT NOTES        
NEW YORK STOCK       PAGE 1/ 8
EXCHANGE CODE: VLRS          
        CONSOLIDATED
 

  

CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN, S.A.B. DE C.V. AND SUBSIDIARIES

(d.b.a. VOLARIS)

 

Notes to the Unaudited Interim Condensed Consolidated Financial Statements

 

For the years ended December 31, 2014 and 2013

 

(In thousands of Mexican pesos and thousands of U.S. dollars,
except when indicated otherwise)

 

 

1. Corporate information

 

Controladora Vuela Compañía de Aviación, S.A.B. de C.V. (“Controladora”) was incorporated in Mexico in accordance with Mexican corporate laws on October 27, 2005.

 

Controladora and its subsidiaries (The “Company”) are domiciled in Mexico, City at Av. Antonio Dovali Jaime No. 70, 13th Floor, Tower B, Colonia Zedec Santa Fe, México D.F. 

 

The Company, through its subsidiary, Concesionaria Vuela Compañía de Aviación, S.A.P.I. de C.V. (“Concesionaria”), has a concession to provide air transportation services for passengers, cargo and mail throughout Mexico and abroad. The Company is listed on the Mexican Stock Exchange (“BMV”) and on the New York Stock Exchange (“NYSE”).

  

2. Basis of preparation

 

The unaudited interim condensed consolidated financial statements for the three months ended December 31, 2014 have been prepared in accordance with International Accounting Standards (“IAS”) 34 Interim Financial Reporting. Certain notes of the most significant events and transactions are incorporated into these financial statements to explain the changes in the financial position of the Company from the last annual consolidated financial statements for the year ended December 31, 2013.

 

The unaudited interim condensed consolidated financial statements do not include all the information and disclosures required in the annual consolidated financial statements, and should be read in conjunction with the Company’s consolidated financial statements as of December 31, 2013.

 

The accounting policies adopted in the preparation of the unaudited interim condensed consolidated financial statements are consistent with those followed in the preparation of the Company’s consolidated financial statements for the year ended December 31, 2013.

 

Basis of measurement and presentation

 

The accompanying unaudited interim condensed consolidated financial statements have been prepared under the historical cost convention, except for derivative financial instruments that are measured at fair value. The carrying value of recognized financial assets and liabilities that are designated and accounted for as cash flow hedges are adjusted to record changes in fair values attributable to the risks that are being hedged.

 

 
 

 

Non-controlling interests represent the portion of profits or losses and net assets representing ownership interests in subsidiaries not held by the Company. Non-controlling interests are presented separately in the consolidated statement of comprehensive income and in equity in the consolidated statement of financial position separately from the Company’s own equity.

 

Acquisitions of non-controlling interest are recognized as equity transactions (transactions with owners in their capacity as owners). The carrying amounts of the controlling and non controlling interests are adjusted to reflect the changes in their relative interests in the subsidiary. Any difference between the amount by which the non-controlling interests are adjusted and the fair value of the consideration paid are recognized directly in equity and attributed to the owners of the parent.

 

The preparation of the consolidated financial statements in accordance with IFRS requires management to make estimates and assumptions that affect the amounts reported in the accompanying financial statements and notes. Actual results could differ from those estimates

 

The amounts in the accompanying consolidated financial statements have been rounded off to thousands of Mexican pesos, except when otherwise were indicated. The total amounts and percentages may not accurately reflect the absolute amounts in this document due to rounding off.

 

3. Significant entities of the Group

 

Significant subsidiaries

 

There were no changes in the significant subsidiaries of the Group from those disclosed at December 31, 2013.

 

4. Significant accounting judgments, estimates and assumptions

 

The preparation of these financial statements requires management to make estimates, assumptions and judgments that affect the reported amount of assets and liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities at the date of the Company’s consolidated financial statements.

 

Certain of the Company’s accounting policies reflect significant judgments, assumptions or estimates about matters that are both inherently uncertain and material to the Company financial position or results of operations.

 

Actual results could differ from these estimates. Revisions to accounting estimates are recognized in the period in which the estimate is revised. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.:

 

i) Aircraft maintenance deposits paid to lessors

 

The Company makes certain assumptions at the inception of a lease and at each reporting date to determine the recoverability of maintenance deposits. The key assumptions include the estimated time between the maintenance events, the date the aircraft is due to be returned to the lessor and the number of flight hours the aircraft is estimated to be flown before it is returned to the lessor.

 

 
 

 

ii) Management incentive plan

 

-Transactions liquidated through equity instruments

 

The Company measures the cost of its equity-settled transactions at fair value at the date the equity benefits are conditionally granted to employees.

 

The cost of equity-settled transactions is recognized, together with a corresponding increase in other capital reserves in equity, over the period in which the performance and/or service conditions are fulfilled. For grants that vest on meeting performance conditions, compensation cost is recognized when it becomes probable that the performance condition will be met. The cumulative expense recognized for equity-settled transactions at each reporting date until the vesting date reflects the extent to which the vesting period has expired and the Company’s best estimate of the number of equity instruments that will ultimately vest.

 

The Company measures the cost of equity-settled transactions with employees by reference to the fair value of the equity instruments at the date at which they are granted. Estimating fair value for share-based payment transactions requires determining the most appropriate valuation model, which is dependent on the terms and conditions of the grant. This estimate also requires determining the most appropriate inputs to the valuation model, including the expected life of the share option, volatility and dividend yield, and making assumptions about them.

 

-Transactions with stock based payments that are liquidated in cash (appreciation rights on the value of the stock

 

The cost of the plans involving appreciation rights on the value of the shares are initially measured at their fair value at the date of concession. This fair value is recognized in consolidated statement of operation with its corresponding liability, starting at the time when it is likely that the stipulated condition of performance in the plan is met and until all conditions are realized. That liability is revalued at every report date, including the date of liquidation, and changes in fair value are recognized in the item of salaries and benefits in the consolidated statement of operation.

  

iii) Deferred taxes

 

Deferred tax assets are recognized for all available tax losses to the extent that it is probable that taxable profit will be available against which the losses can be utilized. Management’s judgment is required to determine the amount of deferred tax assets that can be recognized, based upon the likely timing and the level of future taxable profits together with future tax planning opportunities to advance taxable profit before expiration of available tax losses.

 

iv) Fair value of financial instruments

 

Where the fair value of financial assets and financial liabilities recorded in the consolidated statements of financial position cannot be derived from active markets, they are determined using valuation techniques including the discounted cash flows model. The inputs to these models are taken from observable markets where possible, but where this is not feasible, a degree of judgment is required in establishing fair values. The judgments include considerations of inputs such as liquidity risk, credit risk and expected volatility.

 

 
 

 

v) Impairment of long-lived assets

 

The Company assesses whether there are any indicators of impairment for long-lived assets annually and at other times when such indicators exist. Impairment exists when the carrying amount of a long-lived asset or cash generating unit exceeds its recoverable amount, which is the higher of its fair value less cost to sell and its value-in-use. The value-in-use calculation is based on a discounted cash flow model, using the Company’s projections of operating results for the near future. The recoverable amount of long-lived assets is sensitive to the uncertainties inherent in the preparation of projections and the discount rate used in the calculation.

 

vi) Allowance for doubtful accounts

 

An allowance for doubtful accounts receivables is established when there is objective evidence that the Company will not be able to collect all amounts due according to the original terms of the receivables.

 

5. Convenience translation

 

U.S. dollar amounts at December 31, 2014 shown in the unaudited interim condensed consolidated financial statements have been included solely for the convenience of the reader and are translated from Mexican pesos at December 31, 2014, divided by an exchange rate of Ps.14.7180 per U.S. dollar, as reported by the Mexican Central Bank (Banco de México) as the rate for the payment of obligations denominated in foreign currency payable in Mexico in effect on December 31, 2014. Such translation should not be construed as a representation that the peso amounts have been or could be converted into U.S. dollars at this or any other rate. The referred information in U.S. dollars is solely for information purposes and does not represent the amounts are in accordance with IFRS or the equivalent in U.S. dollars in which the transactions were conducted or in which the amounts presented in Mexican pesos can be translated or realized.

 

6. Seasonality of operations

 

The results of operations for any interim period are not necessarily indicative of those for the entire year because the business is subject to seasonal fluctuations. The Company expect demand to be greater during the summer in the northern hemisphere, in December and around Easter, which can fall either in the first or second quarter, compared to the rest of the year. The Company and subsidiaries generally experience their lowest levels of passenger traffic in February, September and October, given their proportion of fixed costs, seasonality can affect their profitability from quarter to quarter. This information is provided to allow for a better understanding of the results, however management has concluded that this does not constitute “highly seasonal” as considered by IAS 34.

 

7. Cash and cash equivalents

 

Cash and cash equivalents are represented by bank deposits and highly liquid investments with maturities of 90 days or less at the original purchase date.

 

For the purpose of the consolidated statements of cash flows, cash and cash equivalent consist of cash and short-term deposits as defined above. At December 31, 2014 and 2013, the Company's cash and cash equivalents are denominated in pesos and dollars.

 

 
 

 

8. Related parties

 

An analysis of balances due from/to related parties at December 31, 2014 and 2013 is provided below. All companies are considered affiliates, since the Company’s primary shareholders or directors are also direct or indirect shareholders of the related parties:

 

   Type of transactions  Country of origin  2014   2013   Terms
Due from:                 
  ARSA Asesoría Integral Profesional, S.A. de C.V.*  Insurance passenger commissions  Mexico  Ps.-   Ps.885   30 days
         Ps. -   Ps.885    
Due to:                   
  Aeromantenimiento, S.A.  Aircraft and engine maintenance  El Salvador  Ps 559   Ps.2,796   30 days
  Human Capital International HCI, S.A. de C.V.  Professional fees  Mexico   8    240   30 days
         Ps. 567   Ps.3,036    

*As of February 7th , 2014 ARSA is not longer a related party.

 

For the years ended December 31, 2014 and 2013, the Company did not recognize any impairment of receivables relating to amounts owed by related parties. This assessment is undertaken each financial year through examining the financial position of the related party and the market in which the related party operates.

 

9. Financial instruments

 

Set out below is an overview of financial instruments by classification, other than cash and short-term deposits, held by the Company at December 31, 2014:

 

   Amortized cost   Fair value (other comprehensive income) 
Financial assets:          
Accounts receivable, net  Ps.174,941    - 
Other accounts receivable   39,162    - 
Derivative financial instruments   -    62,679 
Total current assets  Ps.     214,103   Ps.62,679 
Derivative financial instruments   -    5,454 
Total non-current assets   -    5,454 
Total  Ps.214,103   Ps.68,133 

 

 
 

 

   Amortized cost   Fair value (other comprehensive income) 
Financial liabilities:          
Accounts payable (suppliers) and related parties*  Ps.    506,171    - 
Financial debt   823,071    - 
Derivative financial instruments   -    210,650 
Total current  Ps.     1,329,242   Ps.210,650 
Financial debt   424,799    - 
Derivative financial instruments   -    42,468 
Total non-current assets   424,799    42,468 
Total  Ps.     1,754,041   Ps.253,118 

 

*It includes accounts payable to related parties in the amount of Ps.567.

 

As of October 1, 2014 the Company chose to early adopt IFRS 9 (2013) “Financial Instruments”, which comprises aspects related to classification and measurement of financial assets and financial liabilities, as well as hedge accounting treatment. Additional disclosures are presented in the Audited Consolidated Financial Statements.

 

10. Fair value measurements

 

The only financial assets and liabilities recognized at fair value on a recurring basis are the derivative financial instruments.

 

Fair value is the price that would be received from sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value measurement is based on the presumption that the transaction to sell the asset or transfer the liability takes place either:

 

(i)In the principal market for the asset or liability, or
(ii)In the absence of a principal market, in the most advantageous market for the asset or liability.

 

The principal or the most advantageous market must be accessible to by the Company.

 

The fair value of an asset or a liability is measured using the assumptions that market participants would use when pricing the asset or liability, assuming that market participants act in their economic best interest.

 

A fair value measurement of a non-financial asset takes into account a market participant's ability to generate economic benefits by using the asset in its highest and best use or by selling it to another market participant that would use the asset in its highest and best use.

 

The Company uses valuation techniques that are appropriate in the circumstances and for which sufficient data are available to measure fair value, maximizing the use of relevant observable inputs and minimizing the use of unobservable inputs.

 

 
 

 

All assets and liabilities for which fair value is measured or disclosed in the financial statements are categorized within the fair value hierarchy, described as follows, based on the lowest level input that is significant to the fair value measurement as a whole:

 

·Level 1 – Quoted (unadjusted) prices in active markets for identical assets or liabilities.

 

·Level 2 – Valuation techniques for which the lowest level input that is significant to the fair value measurement is directly or indirectly observable.

 

·Level 3 – Valuation techniques for which the lowest level input that is significant to the fair value measurement is unobservable.

 

At December 31, 3014, all assets and liabilities on which fair value is measured or disclosed by the Company have been categorized at Level 2.

 

For assets and liabilities that are recognized in the financial statements on a recurring basis, the Company determines whether transfers have occurred between Levels in the hierarchy by re-assessing categorization (based on the lowest level input that is significant to the fair value measurement as a whole) at the end of each reporting period. At December 31, 2014, the Company determined that there were no transfers between the distinct fair value hierarchy levels.

 

For the purpose of fair value disclosures, the Company has determined classes of assets and liabilities on the basis of the nature, characteristics and risks of the asset or liability and the level of the fair value hierarchy as explained above.

 

Set out below, is a comparison by class of the carrying amounts and fair values of the Company’s financial instruments, other than those for which carrying amounts are reasonable approximations of fair values:

 

   Carrying amount   Fair value 
   2014   2013   2014   2013 
Assets                    
Derivative financial instruments  Ps.68,133   Ps.11,133   Ps.68,133   Ps.11,133 
                     
Liabilities                    
Financial debt*   (1,243,192)   (559,945)   (1,247,713)   (562,739)
Derivative financial instruments   (253,118)   (106,151)   (253,118)   (106,151)
Total  Ps.(1,428,177)  Ps.(654,963)  Ps.(1,432,698)  Ps.(657,757)

 

*Floating rate borrowing

 

 
 

 

11. Rotable spare parts, furniture and equipment, net

 

a) The detail of rotable spare parts, furniture and equipment is shown below:

 

   Gross value   Accumulated depreciation   Net carrying value 
   At December
31, 2014
   At December
31, 2013
   At December
31, 2014
   At December
31, 2013
   At December
31, 2014
   At December
31, 2013
 
Aircraft parts and rotable spare parts  Ps.241,190   Ps.181,676   Ps.(89,247)  Ps.(69,436)  Ps.151,943   Ps.112,240 
Constructions and improvements   79,481    69,056    (55,377)   (40,810)   24,104    28,246 
Standardization   97,181    71,371    (49,559)   (31,259)   47,622    40,112 
Computer equipment   24,106    22,323    (20,233)   (17,439)   3,873    4,884 
Office furniture and equipment   27,798    27,014    (12,056)   (8,398)   15,742    18,616 
Electric power equipment   15,491    15,491    (8,144)   (6,281)   7,347    9,210 
Motorized transport equipment platform   4,597    4,597    (4,358)   (4,267)   239    330 
Communications equipment   8,054    7,545    (3,981)   (3,200)   4,073    4,345 
Workshop machinery and equipment   6,775    6,776    (2,197)   (1,526)   4,578    5,250 
Service carts on board   5,367    4,505    (2,698)   (1,810)   2,669    2,695 
Pre-delivery payments   1,396,008    879,001    -    -    1,396,008    879,001 
Workshop tools   11,883    10,395    (9,811)   (8,796)   2,072    1,599 
Construction and improvements in process   4,760    8,828    -    -    4,760    8,828 
Leasehold improvements to flight equipment   1,187,914    601,845    (629,632)   (375,878)   558,282    225,967 
Total  Ps.3,110,605   Ps.1,910,423   Ps.(887,293)  Ps.(569,100)  Ps.2,223,312   Ps.1,341,323 

  

b) During the years ended December 31, 2014 and 2013 the Company recorded additions of rotable spare parts, furniture and equipment by an amount of Ps.1,594,310 and Ps.1,140,930, respectively.

 

c) For the years ended December 31, 2014 and 2013, the Company recorded disposals of rotable, spare parts and furniture by an amount of Ps.400,744 and Ps.725,574.

 

d) Depreciation expense for the years ended December 31, 2014 and 2013 was Ps.318,103 and Ps.269,352, respectively. This amount was recognized as a component of operating expenses in the unaudited interim condensed consolidated statements of operations.

 

e) In accordance with the agreement between the Company and Airbus S.A.S. (“Airbus”) and IAE International Aero Engines AG (“IAE”) for the purchase of aircraft and engines, respectively, the Company agreed to make pre-delivery payments prior to the delivery of each aircraft and spare engine. These pre-delivery payments are calculated based on the price of each aircraft and engine, and following a formula established for such purpose in the agreement.

 

During the years ended December 31, 2014 and 2013, the amounts paid for aircraft pre-delivery payments were Ps.926,314 (US$69.1 million) and Ps.735,036 (US$56.9 million), respectively.

 

 
 

 

12. Financial liabilities

 

Financial debt

 

At December 31, 2014 and 2013, the Company’s short and long-term debt consists of the following:

 

     2014   2013 
I. Revolving line of credit with Banco Santander México, S.A., Institución de Banca Múltiple, Grupo Financiero Santander (“Santander”) and Banco Nacional de Comercio Exterior, S.N.C. (“Bancomext”), in U.S. dollars, to finance pre-delivery payments, maturing on December 1, 2016, bearing annual interest rate at the three-month LIBOR rate plus 2.50 percentage points.   1,243,192    559,945 
II. Accrued interest   4,678    2,347 
      1,247,870    562,292 
Less: Short-term maturities*   823,071    268,468 
Long-term total   424,799    293,824 

 

*Includes accrued interest by an amount of Ps.4,678.

 

 
 

 

The following table provides a summary of the Company’s principal payments of debt obligations and accrued interest at December 31, 2014:

 

    2015    2016    Total 
Finance debt denominated in
foreign currency:
               
  Santander/Bancomext  Ps.823,071   Ps.Ps. 424,799   Ps.1,247,870 
Total  Ps.823,071   Ps.Ps. 424,799   Ps.1,247,870 

 

This loan agreement provides for certain covenants, including limits to the ability to, among others:

 

i) Incur debt above a specified debt basket unless certain financial ratios are met.

ii) Create liens.

iii) Merge with or acquire any other entity without the previous authorization of the Banks.

iv) Dispose of certain assets.

v) Declare and pay dividends, or make any distribution on the Company’s share capital unless certain financial ratios are met.

 

At December 31, 2014 and December 31, 2013, the Company was in compliance with the covenants under the above-mentioned loan agreements.

 

13. Operating leases

 

Composition of the fleet, operating leases:

 

Aircraft
Type
  Model  At December
31, 2014
   At December
31, 2013
 
A319  132   6    7 
A319  133   12    13 
A320  233   28    20 
A320  232   4    4 
       50    44 

 

The Company expects to take delivery of four Airbus A320 aircraft and two Airbus A321 aircraft during 2015 (four of them based on the terms of the original Airbus purchase agreement).

 

14. Equity

 

As of December 31, 2014, the total number of authorized shares was 1,011,876,677; represented by common registered shares, issued and with no par value, fully subscribed and paid, comprised as follows:

 

   Shares     
   Fixed
Class I
   Variable
Class II
   Total shares 
Series A Shares   3,224    877,852,982    877,856,206 
Series B Shares   20,956    133,999,515    134,020,471 
    24,180    1,011,852,497    1,011,876,677 
Treasury shares   -    (20,866,797)   (20,866,797)
    24,180    990,985,700    991,009,880 

 

 
 

 

All shares representing the Company’s capital stock, either Series A shares or Series B shares, grant the holders the same economic rights and there are no preferences and/or restrictions attaching to any class of shares on the distribution of dividends and the repayment of capital. Holders of the Company´s Series A common stock and Series B common stock are entitled to dividends when, and if, declared by a shareholder resolution, subject to the rights of the holders of all series of stock outstanding having priority rights to dividends. The Company’s revolving line of credit with Banco Santander México and Bancomext limit the Company´s ability to declare and pay dividends in the event that the Company fails to comply with the payment terms thereunder.

 

During the years ended December 31, 2014 and 2013 the Company did not declare any dividends.

  

15. Income tax

 

The Company calculates the period income tax expense using the tax rate that would be applicable to the expected total annual earnings.

 

The major components of income tax expense in the unaudited interim condensed consolidated statement of operations for the years ended December 31, 2014 and 2013:

 

   For the years ended December 31, 
   2014   2013 
Current tax expense  Ps.(17,345)  Ps.(8,710)
Deferred income tax  expense   (21,375)   (8,840)
Total income tax  expense on profits  Ps.(38,720)  Ps.(17,550)

 

16. Commitments

 

Committed expenditures for aircraft purchase and related flight equipment, including estimated amounts for contractual prices escalations and pre-delivery payments, will be as follows:

 

   Commitment expenditures in thousands of U.S. dollars   Commitment expenditures equivalent in thousands of Mexican pesos 
2015  US$45,395   Ps.668,120 
2016   41,547    611,492 
2017   82,275    1,210,922 
2018   119,883    1,764,442 
2019   91,556    1,347,516 
2020 and thereafter   25,691    378,128 
   US$406,347   Ps.5,980,620 

 

Litigation

 

The Company is a party to legal proceedings and claims that arise during the ordinary course of business. The Company believes the ultimate outcome of these matters will not have a material adverse effect on the Company’s financial position, results of operations, or cash flows.

  

17. Operating segments

 

The Company is managed as a single business unit that provides air transportation services. The Company has two geographic segments identified below:

 

Revenues:  2014   2013 
Domestic (Mexico)  Ps.10,218,973   Ps.9,619,983 
United States of America   3,817,769    3,382,488 
Total revenues  Ps.14,036,742   Ps,13,002,471 

  

 
 

 

 

Management’s discussion and analysis of financial condition and results of operations

 

Volaris Reports Solid Fourth Quarter 2014 Margin Expansion, Reaching Adjusted EBITDAR Margin of 31% and Operating Margin of 11%

 

Mexico City, Mexico, February 25, 2015 – Volaris* (NYSE: VLRS and BMV: VOLAR), the ultra-low-cost airline serving Mexico and the United States, today announced its financial results for the fourth quarter and full year 2014.

 

The following financial information, unless otherwise indicated, is presented in accordance with International Financial Reporting Standards (IFRS).

 

Fourth Quarter and Full Year 2014 Highlights

 

<Total operating revenues were Ps.3,958 million and Ps.14,037 million for the fourth quarter and full year, respectively, an increase of 24.3% and 8.0% year over year, respectively.

 

<Non-ticket revenues increased 81.2% and 45.0% for the fourth quarter and full year, year over year, respectively. Non-ticket revenue per passenger increased 60.7% and 32.2%, reaching Ps.313 and Ps.279 (US$21 and US$19), for the fourth quarter and full year, respectively.

 

<Total operating revenue per available seat mile (TRASM) increased to Ps.130.5 cents and Ps.118.7 cents for the fourth quarter and full year, respectively, an increase of 20.7% and a decrease of 0.5% year over year, respectively.

 

<Operating expenses per available seat mile (CASM) increased 1.5% and 0.5% for the fourth quarter and full year, year over year, respectively, reaching Ps.116.4 cents and Ps.116.9 cents (US$7.9 cents and US$7.9 cents). CASM expressed in US cents decreased 9.9% and 10.7% for the fourth quarter and full year, year over year, respectively. CASM excluding fuel expressed in US dollars reached US$4.9 cents for the full year 2014.

 

<Adjusted EBITDAR for the fourth quarter was Ps.1,239 million, a 156.1% increase year over year with an Adjusted EBITDAR margin of 31.3%, a margin increase of 16.1 percentage points. Adjusted EBITDAR for the full year was Ps.3,081 million, a 9.8% increase year over year with an Adjusted EBITDAR margin of 22.0%, a margin increase of 0.4 percentage points.

 

<EBIT reached Ps.426 million with an operating margin of 10.8% for the fourth quarter, a margin improvement of 17.0 percentage points. EBIT reached Ps.204 million with an operating margin of 1.5% for the full year, a margin decrease of 0.9 percentage points.

 

<Net income reached Ps.703 million (Ps.0.69 per share / US$0.47 per ADS) and net margin of 17.8% for the fourth quarter, a net margin improvement of 20.9 percentage points. Net income reached Ps.605 million (Ps.0.60 per share / US$0.41 per ADS) and net margin of 4.3% for the full year, a net margin improvement of 2.3 percentage points.

 

<During the fourth quarter the net increase of cash and cash equivalents was Ps.342 million mainly driven by the resources provided by operating activities of Ps.470 million. Unrestricted cash and cash equivalents was Ps.2,265 million, representing 16% of last twelve month revenues.

 

Volaris CEO Enrique Beltranena commented: “The network adjustments and non-ticket revenue growth strategy together with a continuous focus on cost control produced fourth quarter adjusted EBITDAR, operating, and net margin expansions. We continue to see improvement in the market environment as industry capacity discipline drives a stronger fare environment. We also foresee potential benefits in 2015 from lower fuel costs and the continuation of non-ticket revenue growth”.

  

 




*Controladora Vuela Compania de Aviacion, S.A.B. de C.V.



1
 

 

 

Improving Macroeconomic Environment

 

<The Mexican macroeconomic environment:
oGDP growth for the full year 2014 was 2.1%.
oConsumer confidence increased 4.7% and 4.3% year over year in November and December of 2014, respectively.
oThe Mexican General Economic Activity Indicator (IGAE) increased 2.04% in November of 2014 compared to the same period in 2013.

 

<Exchange rate volatility: The Mexican peso depreciated 6.2% year over year against the US dollar, as the exchange rate devalued from an average of Ps.13.03 pesos per US dollar in the fourth quarter of 2013 to Ps.13.84 pesos per US dollar during the fourth quarter of 2014.

 

<Lower fuel prices: The average economic fuel cost per gallon decreased 10.4% year over year in the fourth quarter of 2014, reaching Ps.35.6 (US$2.4) per gallon.

 

Volaris Continuous Focus on Capacity Management Results in Unit Revenue Improvement

 

<Unit revenue improvement and capacity management: TRASM and yield increased 20.7% and 6.5% for the fourth quarter year over year, respectively, as a result of a strong international revenue environment and recovering domestic market pricing conditions. Domestic capacity decreased 0.7%, reflecting capacity discipline and supporting yield recovery, while international capacity increased 14.0%, responding to a stronger fare environment.

 

<Non-ticket revenues growth: Non-ticket revenues excluding cargo per passenger increased 85.6% year over year for the fourth quarter. Our innovative revenue management techniques allow us to maximize revenue and our smart buyers are clearly understanding our business model by purchasing ancillaries early in the travel process. For example, we implemented ancillary bundles and new travel related products in the booking process.

 

<Air traffic volume increase: The Mexican Dirección General de Aeronáutica Civil (DGAC) reported an overall passenger increase for Mexican carriers of 9.0% for 2014 and Volaris market share among Mexican carriers remained at 23.0% in both domestic and international markets, the second largest among them.

 

<New routes launch: In the fourth quarter only, Volaris opened 18 routes (nine domestic and nine international), focusing on our VFR customer base, both in the domestic and the Mexico-US market. During 2014, Volaris opened 36 new point-to-point routes (24 domestic and 12 international).

 

 




*Controladora Vuela Compania de Aviacion, S.A.B. de C.V.



2
 

 

 

Fourth Quarter Operating Revenues: Managing Capacity for Profitability Leading to Solid Revenue Indicators

 

Volaris booked 2.6 million passengers in the fourth quarter 2014, a 12.7% year over year growth rate. Volaris traffic (measured in terms of revenue passenger miles, or RPMs) increased 7.9%.

 

Volaris’ total operating revenues were Ps.3,958 million, an increase of 24.3% year over year. Yield increased 6.5% year over year.

 

During the fourth quarter 2014, our non-ticket revenues and non-ticket revenue per passenger reached Ps.818 million and Ps.313 (US$21), respectively. Non-ticket revenues per passenger increased 60.7%.

 

Passenger revenue per available seat mile (RASM) increased 11.6%, and total operating revenue per available seat mile (TRASM) was 20.7% higher, as a result of an improving fare environment and stronger non-ticket revenues.

 

Maintaining Cost Discipline: Early Tailwinds from Fuel Savings, Despite Exchange Rate Impact on Unit Costs

 

CASM for the fourth quarter 2014 was Ps.116.4 cents (US$7.9 cents), a 1.5% increase compared to the fourth quarter of 2013, driven by a higher average exchange rate during the quarter and lower capacity growth reflecting capacity discipline. On a US dollar basis, our CASM in the fourth quarter decreased 9.9% compared to the same period in 2013. CASM excluding fuel expressed in US dollars reached US$4.9 cents for the full year 2014.

 

As a result of our expanding operations into the US, our revenues denominated in US dollars in the fourth quarter reached 29%, continuing to build a natural hedge from the exchange rate perspective.

 

In the fourth quarter Volaris experienced pressures in US dollar denominated costs such as aircraft rents, international airport costs, and maintenance expenses. However, Volaris managed to offset most of these increases with efficiencies in salaries and benefits costs and landing, take-off and navigation expenses.

 

Young and Fuel Efficient Fleet

 

As of December 31, 2014, the Company´s fleet was comprised of 50 aircraft (32 A320s and 18 A319s), with an average age of 4 years. We expect to end 2015 with 55 aircraft, including our first two A321s in the second quarter of 2015. Volaris closed 2014 with the largest narrow body fleet among Mexican airlines.

 

Positive Cash Flow Generation, Strong Balance Sheet and Good Liquidity

 

During the fourth quarter the net increase of cash and cash equivalents was Ps.342 million mainly driven by the resources provided by operating activities of Ps.470 million.

 

 




*Controladora Vuela Compania de Aviacion, S.A.B. de C.V.



3
 

 

 

As of December 31, 2014, Volaris had Ps.2,265 million in unrestricted cash and cash equivalents, representing 16% of last twelve month revenues. The Company recorded negative net debt (or a positive net cash position) of Ps.1,017 million and total equity was Ps.4,470 million.

 

During the fourth quarter 2014, Volaris incurred capital expenditures of Ps.372 million, which included pre-delivery payments for future deliveries of aircraft net of refunds of Ps.189 million and acquisitions of rotable spare parts, furniture and equipment of Ps.183 million.

 

Active in Fuel Risk Management

 

Volaris has continued to remain active in its fuel risk management program with a combination of financial instruments including Jet Fuel swaps and purchase of call options. In the fourth quarter Volaris hedged 26% of fuel consumption at an average price of US$2.80 per gallon and combined with the 74% unhedged consumption resulted in a blended average economic fuel cost of US$2.42 per gallon.

 

Investors are urged to carefully read the Company's periodic reports filed with or furnished to the Securities and Exchange Commission, for additional information regarding the Company.

 

Analyst Coverage

 

Firm Analyst
Barclays Benjamin M. Theurer
Citi Stephen Trent
Cowen Securities Helane Becker
Deutsche Bank Michael Linenberg
Evercore Partners Duane Pfennigwerth
Itaù Unibanco Renato Salomone
Morgan Stanley Eduardo Couto
Santander Ana Gabriela Reynal
UBS Victor Mizusaki

 

 

 




*Controladora Vuela Compania de Aviacion, S.A.B. de C.V.



4
 

 

 

Conference Call/Webcast Details:

Volaris will conduct a conference call to discuss these results on February 26, 2015, at 11:00 a.m. EST. A live audio webcast of the conference call will be available to the public on a listen-only basis at http://ir.volaris.com

 

About Volaris:

Controladora Vuela Compañía de Aviación, S.A.B. de C.V. (“Volaris” or the “Company”) (NYSE: VLRS and BMV: VOLAR), is an ultra-low-cost carrier (ULCC), with point-to-point operations, serving Mexico and the United States. Volaris offers low base fares to build its market, providing quality service and extensive customer choice. Since beginning operations in March 2006, Volaris has increased its routes from five to more than 130 and its fleet from four to 51 aircraft. Volaris offers more than 235 daily flight segments on routes that connect 38 cities in Mexico and 19 cities in the United States with the youngest aircraft fleet in Mexico. Volaris targets passengers who are visiting friends and relatives, cost-conscious business people and leisure travelers in Mexico and to select destinations in the United States. Volaris has received the ESR Award for Social Corporate Responsibility for five consecutive years.

 

For more information, please visit: www.volaris.com

 

Forward-looking Statements:

Statements in this release contain various forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which represent the Company's expectations or beliefs concerning future events. When used in this release, the words "expects," "estimates," "plans," "anticipates," "indicates," "believes," "forecast," "guidance," "outlook," "may," "will," "should," "seeks," "targets" and similar expressions are intended to identify forward-looking statements. Similarly, statements that describe the Company's objectives, plans or goals, or actions the Company may take in the future, are forward-looking statements. Forward-looking statements include, without limitation, statements regarding the Company's intentions and expectations regarding the delivery schedule of aircraft on order, announced new service routes and customer savings programs. All forward-looking statements in this release are based upon information available to the Company on the date of this release. The Company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise. Forward-looking statements are subject to a number of factors that could cause the Company's actual results to differ materially from the Company's expectations, including the competitive environment in the airline industry; the Company's ability to keep costs low; changes in fuel costs; the impact of worldwide economic conditions on customer travel behavior; the Company's ability to generate non-ticket revenues; and government regulation. Additional information concerning these and other factors is contained in the Company's Securities and Exchange Commission filings.

 

Investor Relations Contact:

Andrés Pliego / Investor Relations / ir@volaris.com / +52 55 5261 6444

Media Contact:

Cynthia Llanos / cllanos@gcya.net / +52 1 55 4577 0803

 

 




*Controladora Vuela Compania de Aviacion, S.A.B. de C.V.



5
 

 

  

Controladora Vuela Compañía de Aviación, S.A.B. de C.V. and Subsidiaries

Financial and Operating Indicators

 

Unaudited
(In Mexican pesos, except otherwise indicated)
  Three months ended December 31, 2014
(US Dollars)*
   Three months ended December 31, 2014  

Three months

ended

December 31,

2013

   Variance
(%)
 
Total operating revenues (millions)   269    3,958    3,184    24.3%
Total operating expenses (millions)   240    3,532    3,381    4.5%
EBIT (millions)   29    426    (197)   NA 
EBIT margin   10.8%   10.8%   (6.2)%   17.0 pp
Adjusted EBITDA (millions)   38    564    (111)   NA 
Adjusted EBITDA margin   14.2%   14.2%   (3.5)%   17.7 pp
Adjusted EBITDAR (millions)   84    1,239    484    >100% 
Adjusted EBITDAR margin   31.3%   31.3%   15.2%   16.1 pp
Net  income (loss) (millions)   48    703    (97)   NA 
Net margin   17.8%   17.8%   (3.1)%   20.9 pp
Earnings per share:                    
Basic   0.05    0.69    (0.10)   NA 
Diluted   0.05    0.69    (0.10)   NA 
Earnings per ADS:                    
Basic   0.47    6.95    (0.96)   NA 
Diluted   0.47    6.95    (0.96)   NA 
Weighted average shares outstanding:                    
Basic   -    1,011,876,677    1,011,876,677    0.0%
Diluted   -    1,011,876,677    1,011,876,677    0.0%
Available seat miles (ASMs) (millions)   -    3,033    2,946    3.0%
Domestic   -    2,191    2,207    (0.7)%
International   -    842    739    14.0%
Revenue passenger miles (RPMs) (millions)   -    2,512    2,329    7.9%
Domestic   -    1,824    1,760    3.7%
International   -    688    569    20.9%
Load factor   -    82.8%   79.1%   3.7 pp
Domestic   -    83.3%   79.7%   3.6 pp
International   -    81.7%   77.0%   4.7 pp
Total operating revenue per ASM (TRASM) (cents)   8.9    130.5    108.1    20.7%
Passenger revenue per ASM (RASM) (cents)   7.0    103.5    92.8    11.6%
Passenger revenue per RPM (Yield) (cents)   8.5    125.0    117.3    6.5%
Average fare   81.5    1,200    1,177    2.0%
Non-ticket revenue per passenger   21.2    313    195    60.7%
Non-ticket revenue excluding cargo per passenger   19.9    293    158    85.6%
Operating expenses per ASM (CASM) (cents)   7.9    116.4    114.8    1.5%
Operating expenses per ASM (CASM) ( US cents)   -    7.9    8.8**   (9.9)%
CASM ex fuel (cents)   5.1    74.4    68.3    9.0%
CASM ex fuel (US cents)   -    5.1    5.2**   (3.2)%
Booked passengers (thousands)   -    2,617    2,321    12.7%
Departures   -    19,476    18,274    6.6%
Block hours   -    50,519    48,966    3.2%
Fuel gallons consumed (millions)   -    35.8    34.5    3.9%
Average economic fuel cost per gallon   2.4    35.6    39.8    (10.4)%
Aircraft at end of period   -    50    44    13.6%
Average aircraft utilization (block hours)   -    12.4    12.9    (4.3)
Average exchange rate   -    13.84    13.03    6.2%

 

*Convenience translation to period-end U.S. dollars (Ps.14.7180). **Convenience translation to period-end U.S. dollars (Ps.13.0765)

 

 




*Controladora Vuela Compania de Aviacion, S.A.B. de C.V.



6
 

 

 

Controladora Vuela Compañía de Aviación, S.A.B. de C.V. and Subsidiaries

Financial and Operating Indicators

 

Unaudited
(In Mexican pesos, except otherwise indicated)
  Year Ended December 31, 2014
(US Dollars)*
   Year Ended December 31, 2014  

Year Ended

December 31,

2013

   Variance
(%)
 
Total operating revenues (millions)   954    14,037    13,002    8.0%
Total operating expenses (millions)   940    13,833    12,685    9.0%
EBIT (millions)   14    204    317    (35.7)%
EBIT margin   1.5%   1.5%   2.4%   (0.9)pp
Adjusted EBITDA (millions)   37    547    619    (11.7)%
Adjusted EBITDA margin   3.9%   3.9%   4.8%   (0.9) pp 
Adjusted EBITDAR (millions)   209    3,081    2,806    9.8%
Adjusted EBITDAR margin   22.0%   22.0%   21.6%   0.4 pp 
Net income (millions)   41    605    265    >100%  
Net margin   4.3%   4.3%   2.0%   2.3 pp 
Earnings per share:                    
Basic   0.04    0.60    0.31    92.7%
Diluted   0.04    0.60    0.31    92.7%
Earnings per ADS:                    
Basic   0.41    5.98    3.10    92.7%
Diluted   0.41    5.98    3.10    92.7%
Weighted average shares outstanding:                    
Basic   -    1,011,876,677    865,579,397    16.9%
Diluted   -    1,011,876,677    865,579,397    16.9%
Available seat miles (ASMs) (millions)   -    11,830    10,899    8.5%
Domestic   -    8,749    8,270    5.8%
International   -    3,081    2,629    17.2%
Revenue passenger miles (RPMs) (millions)   -    9,723    9,003    8.0%
Domestic   -    7,128    6,801    4.8%
International   -    2,595    2,202    17.8%
Load factor   -    82.2%   82.6%   (0.4) pp
Domestic   -    81.5%   82.2%   (0.7) pp
International   -    84.2%   83.8%   0.4) pp
Total operating revenue per ASM (TRASM) (cents)   8.1    118.7    119.3    (0.5)%
Passenger revenue per ASM (RASM) (cents)   6.5    95.5    102.0    (6.3)%
Passenger revenue per RPM (Yield) (cents)   7.9    116.3    123.5    (5.9)%
Average fare   78.3    1,152    1,243    (7.3)%
Non-ticket revenue per passenger   18.9    279    211    32.2%
Non-ticket revenue excluding cargo per passenger   17.4    256    170    50.3%
Operating expenses per ASM (CASM) (cents)   7.9    116.9    116.4    0.5%
Operating expenses per ASM (CASM) (US cents)   -    7.9    8.9**   (10.7)%
CASM ex fuel (cents)   4.9    71.6    69.7    2.7%
CASM ex fuel (US cents)   -    4.9    5.3**   (8.8)%
Booked passengers (thousands)   -    9,809    8,942    9.7%
Departures   -    74,659    68,716    8.6%
Block hours   -    196,467    183,211    7.2%
Fuel gallons consumed (millions)   -    138.5    129.1    7.3%
Average economic fuel cost per gallon   2.6    38.7    39.4    (1.7)%
Aircraft at end of period   -    50    44    13.6%
Average aircraft utilization (block hours)   -    12.4    12.5    (0.3)
Average exchange rate   -    13.30    12.77    4.2%

 

*Convenience translation to period-end U.S. dollars (Ps.14.7180). **Convenience translation to period-end U.S. dollars (Ps.13.0765)

 

 




*Controladora Vuela Compania de Aviacion, S.A.B. de C.V.



7
 

 

 

Controladora Vuela Compañía de Aviación, S.A.B. de C.V. and Subsidiaries

Consolidated Statement of Operations

 

Unaudited
(In millions of Mexican pesos)
  Three months ended December 31, 2014
(US Dollars)*
   Three months ended December 31, 2014  

Three months

ended

December 31,

2013

   Variance
 (%)
 
Operating revenues:                    
Passenger   213    3,140    2,732    14.9%
Non-ticket   56    818    452    81.2%
    269    3,958    3,184    24.3%
                     
Other operating income   (1)   (13)   (79)   (83.2)%
Fuel   87    1,276    1,370    (6.8)%
Aircraft and engine rent expense   46    675    595    13.5%
Landing, take-off and navigation expenses   33    488    507    (3.7)%
Salaries and benefits   27    402    420    (4.1)%
Sales, marketing and distribution expenses   15    227    179    26.9%
Maintenance expenses   13    192    142    34.8%
Other operating expenses   10    148    161    (8.6)%
Depreciation and amortization   9    138    86    60.7%
Operating expenses   240    3,532    3,381    4.5%
                     
Operating income (loss)   29    426    (197)   NA 
                     
Finance income   -    6    5    22.5%
Finance cost   (1)   (9)   (5)   69.6%
Exchange gain, net   23    336    21    >100% 
Comprehensive financing result   23    334    21    >100% 
                     
Income (loss) before income tax   52    760    (176)   NA 
Income tax (expense) benefit   (4)   (57)   79    NA 
Net income (loss)   48    703    (97)   NA 
                     
Attribution of net income (loss)                    
Equity holders of the parent   48    703    (97)   NA 
Non-controlling interest   -    -    -      
Net income (loss)   48    703    (97)   NA 

 

*Convenience translation to period-end U.S. dollars (Ps.14.7180)

 




*Controladora Vuela Compania de Aviacion, S.A.B. de C.V.



8
 

 

 

Controladora Vuela Compañía de Aviación, S.A.B. de C.V. and Subsidiaries

Consolidated Statement of Operations

 

Unaudited
(In millions of Mexican pesos)
  Year Ended December 31, 2014
(US Dollars)*
   Year Ended December 31, 2014  

Year Ended

December 31,

2013

   Variance
 (%)
 
Operating revenues:                    
Passenger   768    11,303    11,117    1.7%
Non-ticket   186    2,733    1,885    45.0%
    954    14,037    13,002    8.0%
                     
Other operating income   (2)   (22)   (111)   (80.1)%
Fuel   364    5,364    5,086    5.5%
Aircraft and engine rent expense   172    2,535    2,187    15.9%
Landing, take-off and navigation expenses   140    2,066    1,924    7.4%
Salaries and benefits   107    1,577    1,563    0.8%
Sales, marketing and distribution expenses   56    817    704    16.1%
Maintenance expenses   45    665    572    16.2%
Other operating expenses   33    490    459    6.9%
Depreciation and amortization   23    343    302    13.6%
Operating expenses   940    13,833    12,685    9.0%
                     
Operating income   14    204    317    (35.7)%
                     
Finance income   2    23    25    (5.3)%
Finance cost   (2)   (32)   (126)   (74.3)%
Exchange gain, net   30    449    66    >100% 
Comprehensive financing result   30    440    (35)   NA 
                     
Income before income tax   44    644    283    >100% 
Income tax expense   (3)   (39)   (18)   >100% 
Net income   41    605    265    >100% 
                     
Attribution of net income:                    
Equity holders of the parent   41    605    269    >100% 
Non-controlling interest   -    -    (3)   NA 
Net income   41    605    265    >100% 

 

*Convenience translation to period-end U.S. dollars (Ps.14.7180)

 

 




*Controladora Vuela Compania de Aviacion, S.A.B. de C.V.



9
 

 

 

Controladora Vuela Compañía de Aviación, S.A.B. de C.V. and Subsidiaries

Consolidated Statement of Financial Position

 

(In millions of Mexican pesos)  December 31, 2014 Unaudited   December 31, 2014 Unaudited   December 31, 2013 Audited 
(US Dollars)*               
Assets               
Cash and cash equivalents   154    2,265    2,451 
Accounts receivable   30    449    602 
Inventories   9    140    114 
Prepaid expenses and other current assets   15    228    323 
Financial instruments   4    63    11 
Guarantee deposits   37    545    499 
Total current assets   251    3,689    4,000 
Rotable spare parts, furniture and equipment, net   151    2,223    1,341 
Intangible assets, net   5    73    79 
Financial instruments   -    5    - 
Deferred income tax   22    328    305 
Guarantee deposits   241    3,541    2,603 
Other assets   3    46    49 
Total assets   673    9,905    8,378 
Liabilities               
Unearned transportation revenue   97    1,421    1,393 
Accounts payable   34    506    537 
Accrued liabilities   76    1,122    1,033 
Taxes and fees payable   46    677    599 
Financial instruments   14    211    32 
Financial debt   56    823    268 
Other liabilities   1    9    9 
Total short-term liabilities   324    4,768    3,872 
Financial instruments   3    42    74 
Financial debt   29    425    294 
Accrued liabilities   10    144    138 
Other liabilities   1    21    11 
Employee benefits   1    8    5 
Deferred income taxes   2    27    22 
Total liabilities   369    5,435    4,415 
Equity               
Capital stock   202    2,974    2,974 
Treasury shares   (8)   (115)   (108)
Contributions for future capital increases   -    -    - 
Legal reserve   3    38    38 
Additional paid-in capital   121    1,787    1,786 
Accumulated losses   (4)   (56)   (661)
Accumulated other comprehensive losses   (11)   (158)   (66)
Total equity   304    4,470    3,962 
Total liabilities and equity   673    9,905    8,378 
                
Total shares outstanding fully diluted        1,011,876,677    1,011,876,677 

 

*Convenience translation to period-end U.S. dollars (Ps.14.7180)

         

 

 




*Controladora Vuela Compania de Aviacion, S.A.B. de C.V.



10
 

 

 

Controladora Vuela Compañía de Aviación, S.A.B. de C.V. and Subsidiaries

Consolidated Statement of Cash Flows – Cash Flow Data Summary

 

Unaudited
(In millions of Mexican pesos)
  Three months ended December 31, 2014
(US Dollars)*
   Three months ended December 31, 2014  

Three months

ended

December 31,

2013

 
             
Net cash flow provided by (used in) operating activities   32    470    (395)
Net cash flow used in investing activities   (25)   (372)   (288)
Net cash flow provided by financing activities   17    245    154 
Increase (decrease) in cash and cash equivalents   23    342    (529)
Net foreign exchange differences   7    108    6 
Cash and cash equivalents at beginning of period   123    1,814    2,974 
Cash and cash equivalents at end of period   154    2,265    2,451 

 

*Convenience translation to period-end U.S. dollars (Ps.14.7180)

 

Unaudited
(In millions of Mexican pesos)
  Year Ended December 31, 2014
(US Dollars)*
   Year Ended December 31, 2014  

Year Ended

December 31,

2013

 
             
Net cash flow provided by operating activities   23    334    39 
Net cash flow used in investing activities   (81)   (1,185)   (312)
Net cash flow provided by financing activities   36    525    1,861 
(Decrease) increase in cash and cash equivalents   (22)   (326)   1,587 
Net foreign exchange differences   10    141    41 
Cash and cash equivalents at beginning of period   167    2,451    822 
Cash and cash equivalents at end of period   154    2,265    2,451 

 

*Convenience translation to period-end U.S. dollars (Ps.14.7180)

 

 




*Controladora Vuela Compania de Aviacion, S.A.B. de C.V.



11
 

 

 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
  S.A.B. DE C.V.        
MEXICAN STOCK EXCHANGE   QUARTER: 04 YEAR: 2014
CODE: VOLAR          
INVESTMENTS IN ASSOCIATES AND JOINT
NEW YORK STOCK VENTURES     CONSOLIDATED
EXCHANGE: VLRS          
  (THOUSAND OF MEXICAN PESOS)        

 

           %   Total amount 
Company name  Principal activity   Number of shares   Owner
Ship
   Acquisition cost   Current
value
 
Total investment in associates               0    0 

 

Notes N/A

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
MEXICAN STOCK S.A.B. DE C.V. QUARTER: 04 YEAR: 2014
EXCHANGE CODE: VOLAR          
           
NEW YORK STOCK          
EXCHANGE CODE: VLRS          
  BREAKDOWN OF CREDITS     CONSOLIDATED
  (THOUSAND OF MEXICAN PESOS)        

 

               Maturity or amortization of credits in national currency   Maturity or amortization of credits in foreign currency 
               Time interval   Time interval 
Credit type / institution  Foreign
institution
(Yes/No)
  Contract
signing
date
  Expiration
date
  Interest
rate
  Current
year
   Until
1 year
   Until
2 year
   Until
3 year
   Until
4 year
   Until
5 year
or more
   Current
year
   Until
1 year
   Until
2 year
   Until
3 year
   Until
4 year
   Until
5 year
or more
 
Banks                                                                        
Foreign trade                                                                        
Secured                                                                        
Commercial banks                                                                        
Banco Santander-Bancomext  Not  27/07/2011  01/12/2016  LIBOR +2.5%                                 0    818,393    424,799    0    0    0 
Other                                                                        
Total banks               0    0    0    0    0    0    0    818,393    424,799    0    0    0 

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
MEXICAN STOCK EXCHANGE S.A.B. DE C.V.        
CODE: VOLAR   QUARTER: 04 YEAR: 2014
           
NEW YORK STOCK          
EXCHANGE CODE: VLRS          
  BREAKDOWN OF CREDITS     CONSOLIDATED
  (THOUSAND OF MEXICAN PESOS)        

 

               Maturity or amortization of credits in national currency   Maturity or amortization of credits in foreign currency 
               Time interval   Time interval 
Credit type / institution  Foreign
institution
(Yes/No)
  Contract
signing
date
  Expiration
date
  Interest
rate
  Current
year
   Until
1 year
   Until
2 year
   Until
3 year
   Until
4 year
   Until
5 year
or more
   Current
year
   Until
1 year
   Until
2 year
   Until
3 year
   Until
4 year
   Until
5 year
or more
 
Stock market                                                                        
Listed stock exchange                                                                        
Unsecured                                                                        
Secured                                                                        
Private placements                                                                        
Unsecured                                                                        
Secured                                                                        
Total stock market listed in stock exchange and private placement               0    0    0    0    0    0    0    0    0    0    0    0 

 

 
 

 

MEXICAN STOCK EXCHANGE CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
CODE: VOLAR S.A.B. DE C.V.        
    QUARTER: 04 YEAR: 2014
NEW YORK STOCK          
EXCHANGE CODE: VLRS          
  BREAKDOWN OF CREDITS     CONSOLIDATED
  (THOUSAND OF MEXICAN PESOS)        

 

               Maturity or amortization of credits in
national currency
   Maturity or amortization of credits in
foreign currency
 
               Time interval   Time interval 
Credit type / institution  Foreign
institution
(Yes/No)
  Date of
agreement
  Expiration
date
             Current
year
   Until
1 year
   Until
2 year
   Until
3 year
   Until
4 year
   Until
5 year
or more
   Current
year
   Until
1 year
   Until
2 year
   Until
3 year
   Until
4 year
   Until
5 year
or more
 
Other current and non-current liabilities with cost                                                                        
Total other current and non-current liabilities with cost               0    0    0    0    0    0    0    0    0    0    0    0 
                                                                         
Suppliers                                                                        
Landing, take-off and navigation  Not                 208,317                                                   
Administrative expenses  Not                 67,848                                                   
Fuel  Not                 57,246                                                   
Maintenance expenses  Not                 19,801                                                   
Sales, marketing and distribution expenses  Not                 16,141                                                   
Technology and communication  Not                 13,834                                                   
Other services  Not                 2,783                                                   
Maintenance expenses  Yes                                               53,732                     
Aircraft and engine rent expenses  Yes                                               20,278                     
Technology and communication  Yes                                               19,241                     
Landing, take-off and navigation  Yes                                               16,407                     
Fuel  Yes                                               5,773                     
Administrative expenses  Yes                                               3,205                     
Sales, marketing and distribution  Yes                                               998                     
Total suppliers               0    385,970                        0    119,634                     
                                                                         
Other current and non-current liabilities                                                                        
Others  Not            0    2,227,401    74,597    43,130    27,225    27,832    0    539,875    42,468    0    0    0 
Others  Yes                                                                     
Total other current and non-current liabilities               0    2,227,401    74,597    43,130    27,225    27,832    0    539,875    42,468    0    0    0 
                                                                         
General total               0    2,613,371    74,597    43,130    27,225    27,832    0    1,477,902    467,267    0    0    0 

 

NOTES:

1.Revolving line of credit to finance pre-delivery payments. The pre-delivery payments refer to pre-payments made to aircraft an engine manufactures during the manufacturing stage of the aircraft.
2.The financial debt breakdown does not include interest payable at December 31, 2014.

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
MEXICAN STOCK EXCHANGE S.A.B. DE C.V. QUARTER: 04 YEAR: 2014
CODE: VOLAR          
  MONETARY FOREIGN CURRENCY POSITION        
NEW YORK STOCK          
EXCHANGE CODE: VLRS          
        CONSOLIDATED
  (THOUSAND OF MEXICAN PESOS)        

 

   Dollars   Other currencies     
Foreign currency position (thousands of pesos)  Thousands of
dollars
   Thousands pesos   Thousands of
dollars
   Thousands pesos   Thousands pesos
total
 
                     
Assets   477,071    7,021,519    0    0    7,021,519 
                          
Current   132,045    1,943,433    0    0    1,943,433 
                          
Non current (1)   345,026    5,078,086    0    0    5,078,086 
                          
Liabilities   132,163    1,945,169    0    0    1,945,169 
                          
Short - term   100,415    1,477,902    0    0    1,477,902 
                          
Long term   31,748    467,267    0    0    467,267 
                          
Net balance   344,908    5,076,350    0    0    5,076,350 

 

Notes

 

U.S. dollar amounts at December 31, 2014 have been included solely for the convenience of the reader and are translated from Mexican pesos, using an exchange rate of Ps.14.7180 per U.S. dollar, as reported by the Mexican Central Bank (Banco de México) as the rate for the payment of obligations denominated in foreign currency payable in Mexico in effect on December 31, 2014.

 

(1) Include pre-delivery payments, which are included as part of property, plant and equipment and therefore are not revaluated.

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
  S.A.B. DE C.V.        
MEXICAN STOCK EXCHANGE   QUARTER: 04 YEAR: 2014
CODE: VOLAR          
           
NEW YORK STOCK DEBT INSTRUMENTS     PAGE 1 / 2
EXCHANGECODE: VLRS          
        CONSOLIDATED
         

 

FINANCIAL LIMITATIONS IN CONTRACT, ISSUED DEED AND / OR TITLE

 

Revolving line of credit with Banco Santander (“México”), S.A., Institución de Banca Múltiple, Grupo Financiero Santander (“Santander”) and Banco Nacional de Comercio Exterior, S.N.C. (“Bancomext”)

 

This loan agreement provides for certain covenants, including limits to the ability to, among others:

 

i)Incur debt above a specified debt basket unless certain financial ratios are met.
ii)Create liens.
iii)Merge or acquire any other entity without the previous authorization of the Banks.
iv)Dispose of certain assets.
v)Declare and pay dividends, or make any distribution on the Company’s share capital unless certain financial ratios are met.

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
  S.A.B. DE C.V.        
MEXICAN STOCK EXCHANGE   QUARTER: 04 YEAR: 2014
CODE: VOLAR          
           
NEW YORK STOCK DEBT INSTRUMENTS     PAGE 2 / 2
EXCHANGECODE: VLRS          
        CONSOLIDATED
 

 

ACTUAL SITUATION OF FINANCIAL LIMITED

 

In compliance

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
MEXICAN STOCK EXCHANGE S.A.B. DE C.V. QUARTER: 04 YEAR: 2014
CODE: VOLAR          
           
NEW YORK STOCK DISTRIBUTION OF REVENUE BY PRODUCT      
EXCHANGE CODE: VLRS       CONSOLIDATED
  TOTAL INCOME        
  (THOUSANDS OF MEXICAN PESOS)        

 

   Net sales       Main 
Main products or product line  Volume   Amount   Market share (%)   Trademarks   Customers 
National income                         
Domestic (México)   0    10,218,973    0.00           
Export income                         
United States of America   0    3,817,769    0.00           
Income of subsidiaries abroad                         
                          
Total   0    14,036,742                

 

Notes

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
MEXICAN STOCK EXCHANGE S.A.B. DE C.V. QUARTER: 04 YEAR: 2014
CODE: VOLAR          
  ANALYSIS OF PAID CAPITAL STOCK        
NEW YORK STOCK          
EXCHANGE CODE: VLRS       CONSOLIDATED
  CHARACTERISTICS OF THE SHARES        

 

       Valid   Number of shares   Capital stock 
Series  Nominal value   coupon   Fixed portion   Variable portion   Mexican   Free subscription   Fixed   Variable 
A   0    0    3,224    877,852,982    0    0    9    2,579,714 
B   0    0    20,956    133,999,515    0    0    56    393,780 
TOTAL         24,180    1,011,852,497    0    0    65    2,973,494 
                                     
Total number of shares representing the paid in capital stock on the date of sending the information         1,011,876,677 

 

Notes

 

In thousands of Mexican pesos.

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
  S.A.B. DE C.V.        
MEXICAN STOCK   QUARTER: 03 YEAR: 2014
EXCHANGE CODE: VOLAR          
  DERIVATIVE FINANCIAL INSTRUMENTS        
NEW YORK STOCK          
EXCHANGECODE: VLRS          
        PAGE 1 / 3
        CONSOLIDATED
 

 

Qualitative and quantitative information of the derivatives position of Controladora Vuela Compañía de Aviación, S.A.B. de C.V. y subsidiaries (“Volaris” o la “Compañía”) at December 31, 2014.

 

1)Management discussion about the financial derivatives instruments policies, explaining whether these policies allow them to be used only for hedging or other purposes such as negotiation.

 

The Company´s activities are exposed to different financial risks. The Company’s global risk management program is focused on the uncertainty in the financial markets and aims to minimize the adverse effects on the net earnings and necessities of working capital. Volaris uses derivative financial instruments to hedge some of these risks and does not engage into derivatives instruments for speculative or negotiation purposes.

 

The Company has a Risk Management team that identifies and measures the exposure to different financial risks; additionally they design the strategies to mitigate them. Therefore has a Hedge Policy and procedures related to it, in which the strategies are based. All policies, procedures and strategies are approved by different administrative entities based on the Corporate Governance of the Company

 

The Hedging Policy establishes that derivative financial instruments transactions will be approved and implemented/monitored by various committees, additionally setting minimum liquidity levels, maximum notional, coverage range, markets, counterparties and approved instruments. The fulfillment of the Hedging Policy, and its procedures, are subject to internal and external audits.

 

The Hedging Policy is conservative regarding approved derivative financial instrument since it only allows plain vanilla simple instruments that maintain an effective correlation with the primary position to be hedged. It is the Company’s objective to ensure that derivative financial instruments held, at all times, qualify for hedge accounting.

 

Through the use of derivative financial instruments, Volaris aims to transfer a portion of the market risk to its financial counterparties; some of these are best described as follows:

 

1.Fuel price risk: Volaris engages in derivative financial instruments aiming to hedge against significant increases and/or sudden increases in the fuel price. Such instruments are negotiated in over the counter (“OTC”) market, with approved counterparties and within approved limits by the Hegding Policy. At the date of this report, the Company has Asian swaps and Asian call options, with U.S. Gulf Coast Jet Fuel 54 as underlying asset. Asian instruments provide a more prefect offsetting due that the payoff takes into account the average price of the underlying asset considered in Volaris main fuel supplier. These instruments qualified for hedge accounting and accordingly, their effects are presented as part of fuel cost in the consolidated statements of operations.

 

2.Foreign currency risk: The Company's exposure to the risk of changes in foreign exchange rates relates primarily to the Company’s operating activities; when revenue or expense is denominated in a different from the Company´s functional (including the amount payable arising from U.S. dollar denominated expenses and U.S. dollar linked expenses and payments). To mitigate this risk, the Hedging Policy allows the Company to use foreign exchange derivative financial instruments. As of the date of this report, the Company does not hold foreign currency related derivative financial instruments.

 

3.Interest rate risk: The Company's exposure to the risk of changes in market interest rates relates primarily to the Company´s long term debt obligations and flight equipment operating lease agreements with floating interest rates. The Company’s results are affected by fluctuations in market interest rates due to the impact that such changes may have on lease payments indexed to London Inter Bank Offered Rate (“LIBOR”). The Company uses interest rate swaps to reduce its exposure to fluctuations in market interest rates and accounts for these instruments as an accounting hedge.

 

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
  S.A.B. DE C.V.        
MEXICAN STOCK   QUARTER: 04 YEAR: 2014
EXCHANGE CODE: VOLAR          
  DERIVATIVE FINANCIAL INSTRUMENTS        
NEW YORK STOCK          
EXCHANGECODE: VLRS          
        PAGE 2 / 3
        CONSOLIDATED
 

 

Outstanding derivative financial instruments may require collateral to guarantee a portion of the unsettled loss prior to maturity. The amount of collateral delivered in pledge, is presented as part of non-current assets under the caption guarantee deposits, and the amount of the collateral is reviewed and adjusted on a daily basis based on the fair value of the derivative position.

 

Markets and eligible counterparties

 

The Company only operates in over the counter (“OTC”) markets. To manage counterparty risk, the Company negotiates ISDA agreements with counterparties based on credit assessments, limits overall exposure to any single counterparty and monitors the market position with each counterparty. This risk on derivative financial instruments is limited because the counterparties are banks with high credit ratings assigned by international credit rating agencies. As of December 31, 2014, the Company has in place 9 ISDA agreements and operates through 6 of them.

 

All of the ISDA agreements have a credit support annex (“CSA”), where credit conditions are defined, among which credit lines and guidelines for margin calls are stipulated, such as minimum amounts and rounding. The execution of derivative financial instruments is distributed among the different counterparties to limit overall exposure to a single one, pursuing an efficient use of the various CSA thresholds to minimize potential margin calls.

 

2)Generic description of the valuation techniques, distinguishing instruments that are carried at cost or fair value and the valuation methods and techniques.

 

The Company uses the valuations received from its counterparties. These fair values are compared against internally developed valuation techniques that are made using valid and recognized methodologies, through which the fair value of derivative financial instruments is estimated based on market levels and variables of the underlying asset, using Bloomberg as the main source of information.

 

Based on International Financial Reporting Standards ("IFRS"), under which the Company prepares its financial statements, Volaris realizes prospective and retrospective effectiveness tests, as well as hedging records where derivative financial instruments are classified according to the type of underlying asset (updated and monitored constantly).

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
  S.A.B. DE C.V.        
MEXICAN STOCK   QUARTER: 04 YEAR: 2014
EXCHANGE CODE: VOLAR          
  DERIVATIVE FINANCIAL INSTRUMENTS        
NEW YORK STOCK          
EXCHANGECODE: VLRS          
        PAGE 3 / 3
        CONSOLIDATED
 

 

3)Management discussion on internal and external sources of liquidity that could be used to meet the requirements related to derivative financial instruments

 

The Hedging Policy establishes that derivative financial instruments transactions will be approved and implemented/monitored by different committees, additionally setting minimum liquidity levels, maximum notional, coverage range, markets, counterparties and approved instruments. The fulfillment of the hedging policy, and its procedures, are subject to internal and external audits. To avoid putting the Company’s balance sheet at risk, the hedging policy establishes liquidity thresholds and Volaris may only enter into new derivative financial instruments positions when we have cash available to support the cost of such coverage.

 

At the date of this report, the management believes that the resources of the Company are sufficient to cover its current financial requirements and allows the settlements of obligations related to derivative financial instruments

 

4)Changes in exposure to the major risks identified and the administration thereof, contingencies and known or anticipated events by management that may affect future reports.

 

The Company's activities are exposed to various financial risks, such as the fuel price risk, foreign currency risk and interest rate risk. During the fourth quarter of 2014 no significant changes were identified that can modify exposure to the risks described above, a situation that may change in the future.

 

The Hedging Policy is conservative regarding approved derivative financial instruments, since it only allows plain vanilla instruments that maintain effective correlation with the primary position hedged (in accordance with IFRS standards). Accordingly, changes in the fair value of derivative instruments will solely be the result of changes in the levels or prices of the underlying asset, and it will not modify the hedging objective for which they were initially celebrated.

 

Outstanding derivative financial instruments may require collateral to guarantee a portion of the unsettled loss prior to maturity. The execution of derivative financial instruments is distributed among its different counterparties to limit overall exposure to a single one, pursuing an efficient use of the various CSA thresholds to minimize potential margin calls.

 

During the fourth quarter of 2014, there wasn’t any default on any of the Company’s derivative financial instruments agreements.

 

5)Quantitative information

 

At the date of this report, all the Company’s derivatives financial instruments are treated as hedge accounting, therefore the changes in the fair value of derivative instruments will solely be the result of changes in the levels or prices of the underlying asset and it will not modify the hedging objective for which they were initially celebrated.

  

Derivative financial instruments summary

At December 31st, 2014

(Amounts in thousands Mexican pesos)

 

Instrument Hedging or other purposes Notional amount  / Nominal Value Underlying asset value Maturity Fair value (4) Collateral (5)
Underlying asset Current quarter (4Q14) Previous quarter (3Q14) Current quarter (4Q14) Previous quarter (3Q14)
Interest swaps (1) Hedge USD $70.0M 6M libor 1.93% 2.14% March 2017 / April 2017 -83,495 -82,412 8,833
Fuel Asian swaps (2) Hedge 8.5M gallons Jet Fuel GC 54 USD $1.65 / Gal USD $2.63 / Gal Monthly until June 2015 -169,623* -44,227* 24,876
Fuel Asian call options (3) Hedge 54.1M gallons Jet Fuel GC 54 USD $1.65 / Gal USD $2.63 / Gal Monthly until March 2016 68,133 - -

*Fair value includes their respective settlement, which it is pay the 5 following days after the end of the month.

 

(1)Two derivative financial instruments allocated with the same counterparty.
(2)35 derivative financial instruments allocated with 5 counterparties.
(3)63 derivative financial instruments allocated with 3 counterparties.
(4)Positions from the Company’s point of view.
(5)All of the ISDA agreements have a credit support annex (“CSA”), where credit conditions are defined, among which credit lines and guidelines for margin calls are stipulated, such as minimum amounts and rounding. The execution of derivative financial instruments is allocated among the different counterparties to limit overall exposure to a single one, pursuing an efficient use of the various CSA thresholds to minimize potential margin calls.

 

 
 

 

  CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN,        
  S.A.B. DE C.V.        
MEXICAN STOCK   QUARTER 04 YEAR: 2014
EXCHANGE CODE: VOLAR          
  NOTES TO FINANCIAL STATEMENTS        
NEW YORK STOCK          
EXCHANGECODE: VLRS          
        CONSOLIDATED
 

 

11040000: At December 31, 2014 and 2013, this item is comprised mainly of recoverable taxes and other minor receivables.

 

The tax recoverable balances reported at December 31, 2014 and 2013 amount to Ps.234,457 and Ps.331,479, respectively.

 

11060060: At December 31, 2014 and 2013, this item is comprised mainly of maintenance deposits for flight equipment paid to lessors (maintenance reserves), in the amount of Ps.505,744 and Ps.459,531, respectively.

 

12030030: At December 31, 2014 and 2013, this item is comprised mainly of: i) flight equipment improvements (capitalized maintenance) in the amount of Ps.1,187,540 and Ps.601,845, respectively; ii) rotable spare parts amounting to Ps.241,190 and Ps.181,676, respectively, and iii) other minor assets.

 

12030050: At December 31, 2014 and 2013, this item is comprised mainly of pre-delivery payments for aircraft acquisitions in the amount of Ps.1,396,008 and Ps.879,001, respectively, and iii) other minor assets.

 

12060040: At December 31, 2014 and 2013, in this item is presented the software.

 

12080050: At December 31, 2014, this item mainly includes maintenance deposits (maintenance reserves) and security deposits for flight equipment paid to lessors in the amount of Ps.2,936,428 and Ps.556,275, respectively.

 

At December 31, 2013, this item mainly includes maintenance deposits (maintenance provisions) and security deposits for flight equipment paid to lessors in the amount of Ps.2,147,720 and Ps.404,096, respectively.

 

21050020: At December 31, 2014 and 2013, certain taxes, rights, and tariffs are presented in this reference, which include value added tax, federal public transportation tax, federal charges for security review, charges for the use of airport facilities and taxes related to international arrivals and departures that the Company charges passengers n behalf of governmental entities and airports. These taxes, rights and tariffs are paid to those entities periodically.

 

21060080: At December 31, 2014, this item is comprised of other accrued liabilities and liabilities contracted with related parties in the amount of Ps.1,121,541 and Ps.567, respectively.

 

At December 31, 2013, this item is comprised of other accrued liabilities and liabilities contracted with related parties in the amount of Ps.1,032,682 and Ps.3,036, respectively.

 

30050000: At December 31, 2014 and 2013, the long term incentive plan cost is presented in this item.

 

30070000: At December 31, 2014 and 2013, the treasury shares value is presented exclusively in this item.

 

 

 

GRAPHIC 3 image_001.jpg GRAPHIC begin 644 image_001.jpg M_]C_X``02D9)1@`!`0```0`!``#_VP!#``$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0'_ MVP!#`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0'_P``1"`!3`U(#`2(``A$!`Q$!_\0` M'P```04!`0$!`0$```````````$"`P0%!@<("0H+_\0`M1```@$#`P($`P4% M!`0```%]`0(#``01!1(A,4$&$U%A!R)Q%#*!D:$((T*QP152T?`D,V)R@@D* M%A<8&1HE)B7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#[:_X*0?\` M!23]M7]G[]L_XP_"3X3_`!ED\(?#[P:WA9?#GAZ#PAX%UB"UBU3PAX=U._9[ M[5?#\^JMOU&_O6&^23@J,A0JCX@_X?'_`/!1LD$_M$W9QT'_``@'PTXX]_#. M1UJ/_@L2=W_!1W]H\XQ_IO@3Y?\`>^&O@\\#@\DYX/OGI7YF`'O@`]`1T.?0 M_CCUX_#]>RO+LFJ8')I5\`^'F-X!X0 MQ^/X2X,E.?!_"52I*IPG[2I4G-R4YU)J:4ZDU%*&31_P^,_X*.?]'%W'_A`?#?_`.9BOS%&0,8)QQD;1_6E MR?0_I_C7JO*CDVOM]F MC].?^'QG_!1S_HXNX_\`"`^&_P#\S%'_``^,_P""CG_1Q=Q_X0'PW_\`F8K\ MQLGT/Z?XT9/H?T_QI?V5DG_0EC]\1?\`$-?#O_HC^"?_`!$?_MS].?\`A\9_ MP4<_Z.+N/_"`^&__`,S%'_#XS_@HY_T<717HOB`_\4[XDR,?\2/4N,\G_B7WF.^,9XX]\U^`*=&Q MCF:?GM_KY.X[D''4>@Q7P?&&`P&$EAZE&DL-"=G[*-ERJ_PO=-JS>W4_E'Z2 M60<+IB<$O:8K`8;ZGA*TI3G>I2PMW[&#M\%TTXMOXC]NU_ MX.,?^"R`SM_;$U$#_LD_P=_G_P`(6,T[_B(R_P""R7_1XNH_^&G^#O\`\QE? MB..I.+J/_AI_@[_`/,97XD44`?MO_Q$9?\`!9+_`*/% MU'_PT_P=_P#F,H_XB,O^"R7_`$>+J/\`X:?X._\`S&5^)%%`'[;_`/$1E_P6 M2_Z/%U'_`,-/\'?_`)C*/^(C+_@LE_T>+J/_`(:?X.__`#&5^)%%`'[;_P#$ M1E_P62_Z/%U'_P`-/\'?_F,KL?AY_P`'$/\`P6!U;X@>`]*U+]KB\U"PUCQK MX8T;5+.3X6_"&%;NPU#6+.&XMWEC\(6D\(EM'NTWVT[R*2"C(_%?@O7=?"T# M_A:'PTX_YJ%X'_\`4JTC_$T`?[;FA37][HFCWEQ$LT]WI6GW,TIN)$,LL]I# M+)(42/8A=W9BJ_*N<+P!13?#'_(M>'O^P'I/_I!;T4`?P6?\%BS_`,;&_P!I M$]_MO@']?AMX/S_G\J_,H`;V'48[\^G^-?IK_P`%B_\`E(W^TC_U^^`?_5;> M#Z_,L??;Z?X5^VY4VLER9IM/35-I[][W_$_U3\,I2?AYP7%RDX_ZF<&Z-MKX MI=&VOP%`SZ]2.I[$@=Z7`]_S/^-`Z?BW\S2UZKE*[]Y[OJ^[\S[^3?-+5_%+ MJ_YI>8F![_F?\:,#W_,_XTM%*[[O[W_F*[[O[W_F)@>_YG_&C`]_S/\`C2T4 M7?=_>_\`,+ON_O?^8F![_F?\:,#W_,_XTM%%WW?WO_,+ON_O?^8F![_F?\:, M#W_,_P"-+11=]W][_P`PN^[^]_YB8'O^9_QHP/?\S_C2T47?=_>_\PN^[^]_ MYB8'O^9_QHP/?\S_`(TM%%WW?WO_`#"[[O[W_F)@>_YG_&C`]_S/^-+11=]W M][_S"[[O[W_F)@>_YG_&C`]_S/\`C2T47?=_>_\`,+ON_O?^8F![_F?\:,#W M_,_XTM%%WW?WO_,+ON_O?^8F![_F?\:,#W_,_P"-+11=]W][_P`PN^[^]_YB M8'O^9_QHP/?\S_C2T47?=_>_\PN^[^]_YB8'O^9_QHP/?\S_`(TM%%WW?WO_ M`#"[[O[W_F)@>_YG_&C`]_S/^-+11=]W][_S"[[O[W_F)@>_YG_&C`]_S/\` MC2T47?=_>_\`,+ON_O?^8F![_F?\:,#W_,_XTM%%WW?WO_,+ON_O?^8F![_F M?\:,#W_,_P"-+11=]W][_P`PN^[^]_YB8'O^9_QHP/?\S_C2T47?=_>_\PN^ M[^]_YB8'O^9_QHP/?\S_`(TM%%WW?WO_`#"[[O[W_F)@>_YG_&C`]_S/^-+1 M1=]W][_S"[[O[W_F)@>_YG_&C`]_S/\`C2T47?=_>_\`,+ON_O?^8F![_F?\ M:,#W_,_XTM%%WW?WO_,+ON_O?^8F![_F?\:,#W_,_P"-+11=]W][_P`PN^[^ M]_YB8'O^9_QHP/?\S_C2T47?=_>_\PN^[^]_YB8'O^9_QHP/?\S_`(TM%%WW M?WO_`#"[[O[W_F)@>_YG_&C`]_S/^-+11=]W][_S"[[O[W_F)@>_YG_&C`]_ MS/\`C2T47?=_>_\`,+ON_O?^8F![_F?\:,#W_,_XTM%%WW?WO_,+ON_O?^8F M![_F?\:,#W_,_P"-+11=]W][_P`PN^[^]_YB8'O^9_QHP/?\S_C2T47?=_>_ M\PN^[^]_YB8'O^9_QHP/?\S_`(TM%%WW?WO_`#"[[O[W_F)@>_YG_&C`]_S/ M^-+11=]W][_S"[[O[W_F)@>_YG_&C`]_S/\`C2T47?=_>_\`,+ON_O?^8F![ M_F?\:,#W_,_XTM%%WW?WO_,+ON_O?^8F![_F?\:,#W_,_P"-+11=]W][_P`P MN^[^]_YB8'O^9_QHP/?\S_C2T47?=_>_\PN^[^]_YB8'O^9_QHP/?\S_`(TM M%%WW?WO_`#"[[O[W_F8_B`#_`(1WQ(/70M2SR?\`H'WO?K7X!)]UO^N\_P#Z M42#^5?O]X@_Y%WQ)_P!@+4O_`$WWM?@"GW6_Z[S?^E,E?G7'>OU6^NBWU[][ MG\6_2Q;EF?"JDVTL#&R;;2]^ILFVD/0K_`$"BBB@04444`%%%-;/'3&02,GS"%8-B(#AGXY5OE*;LT`.HK]1? M^":W_!(_]H__`(*F3_%N+X`>+?AGX7D^#,OA(>)%^(U_JFGF[;Q+%)+W29))=)O=6\,7QTFZGTJ280W$UH9[29C)/;)(7<%B"2I`/-Z***`"BD.> M,>JG\`P)'T(X/M7L'[._P4\4_M*?&[X9?`;P/?Z)IGBWXL^+;?PGX>U'Q'+= M0Z)::A>1R-%+?2V<5Q`_`7Q#^._C'X4>)=%\?>*[CP9I$?@&^UJ>\@U.WTRZU>2YO8M2TN!/)DL[- MXD"O\LI#93@G\@:`"BBB@`/`)]*:?H,`'KCKV_SQ2GH<>E-65%'[_"XR>@!/ M0CD<`C.!T)YX'?.H^2/.OB32BNCYO+9[+?OH)TG-.I=J%+XVK_:VV]&;6F>& MO$>JVGVK3-#UB[MQ)M-U!9^?#]J')@W!6&T#G;D`=>HK(9)4:5)4$.=$\,VMKXX\0:-)INI:;> M-+)/!%9/&QN8WYD0,_EL22@=L8RV?PL\6VS:;XQ\6Z;)=).^F>*O$%A(8FSN M^SZHT4?J=J*,(#]U3@``UVU M#Q$IT\-/FJ4&E75V^5RNH;]^61C#ZYY/\^GX=*6D''YG]232US&P4444`%=U M\+?^2H?#3_LH7@?_`-2O1ZX6NZ^%O_)4/AI_V4+P/_ZE>CT`?[;7AC_D6O#W M_8#TG_T@MZ*/#'_(M>'O^P'I/_I!;T4`?P6?\%B_^4C?[2/_`%^^`?\`U6W@ M^OS+'WV^G^%?II_P6+_Y2-_M(_\`7[X!_P#5;>#Z_,L??;Z?X5^VY7_R),F^ M7_I1_JEX8_\`)O>"O^R,X-_]*D.'3\6_F:6D'3\6_F:6O4>[]7^;/T"7Q2_Q M2_\`2I!1112)"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`R/$'_`"+OB3_L!:E_Z;[VOP!3[K?]=YO_`$IDK]_O M$'_(N^)/^P%J7_IOO:_`%/NM_P!=YO\`TIDK\[XZ_P"87T7ZG\6_2P_Y&?"O M_8#'_P!+J#UZ?E_Z"M.IJ]/R_P#05IU?"/\`R_)'\A2^*7J_T"OKG]BG]BCX MN_M]_&=/@#\#;[P/;_$2[\-:QXFT[3O'.OS^'K36[+11";VPTF[@M+F2358_ MM$5XL*&-C:6]RQS&KE?D:OL']@+]J+5/V,?VR?V>_P!I+3E::T^&_P`0M-N_ M$]HA`:Y\%ZO#Q2 MQMO:V(LP`N$)^Z/!G_!`G]O;Q9^S#I/[75]9_"/P5\'-=^'0^)MI>^,/'=UI M6NV/A";3SJMK-J.GG3IX_MLVG!+M$4QNRS*&)/"_U*_\'%'[`=]_P4+T/]@' MX_?`1!X@/BWXA^"?A3KFK:3!*))K2*=$T?0+J(W-]<` MJ8X+\N[K&I(\H_X.6_VLK']D[]F3]EO_`()N?!;58-%UWXG:/I'AGQ4@N!YV MA?";0],T_P`#Q17ZSJ7BM]?D>[6UN`5D_P")/.P*YR0#^6;]@[_@C+^W=_P4 M/T>3QC\#/`6A:+\,HKN;3A\3_B-K3>&_".KZA!<&.9-!V6U_KNI0B3S62>TT M=X/)A*-,CE8V^A/VN?\`@W4_X*6?L??#[5?BEXA\&>"/BWX-\/VL]]XCO?@S MXAU#Q#J6C:?%;SR3ZA+X?U;P_HFL75I;)$1=?8H)R/,#[=H+#^R7]O7]I/5? M^")__!'CX+R_LL^#M$UC7M/LOAK\(/"NLZI:W%]X=\-WWB/1WO=2\?:Y%:3Q M37:2O9W36;RWD,/]HZC9ER\(\E_G[_@W7_X*V_M*_P#!3*?]H7X/_M7Z1X9\ M4W/PQT/P_KFC^-M"T.72TU.Q\52:QINHZ'KMJUY>:?.ZQ0HVFM!'`6B^T>=' M(R*X`/@+_@S'B)U']O$-O\S[+\%1,DD+0;)5C\=!X51L2)+$X`N!*!+#(H4@ M'./YL_VI/V>_C3^U%_P52_;'^$/P'^'>L_$;X@ZK^TS\8KEM!\.I,S6%K%XT MU;[3J>K:C+%-9Z;9*TL2SW5S\GGS0Q$[I%%?V>_\$"/@UX8_9\_X*)_\%I/A M%X&=#X2\,?&+P&^@00R"1M+L?$$WC36/[.D<[\_V<;M;2$'D_9YMPW+BJ?\` MP0.^!WA.\_X*!_\`!8_]H.YDL;SQSIO[7'Q#^&&B2/(LS:-X?NO%>JZSK$WD M[8M\FL75KIJB1F'EOISK$0#*'`/YW]0_X-7/^"IMC\.+WQU;Z?\`!"\U:'3? MMI^'$/C[4Y_'3L52;^S_`#I/#47AB6_$9_<"TU6V7SP$E>9=T^2"'<9E\PK@_O#_P5A_X.*?VX_P!EO_@H3\1O@3\$](\% M>'_A9\!?$'AW2KS0O$WA^^U35OB,\^FV6L:C=:O=+J-C)I]AJ/VLV>E_V;'O M\J(RF5V4I7Z5_P#!P;\5;CXV_P#!`V#XM3^';KPA+O@YI7QS^+_`,1& MTOX,2^%]>/B$^&?&.E:;%J3P>)K?Q3H>GZ2C"VNI()9K=;]7EV*C/F(G^TOP M]^U5XA_8D_X-\?A3^TKX1T6U\0>*OAG^Q]\*K[PYIVI2A;`ZUJFA:+HNGW-[ MNEB>6ULKF]BNY[>.5)IXX6AB;S'6OY!/V=_^"L'[77_!1?\`X*+?\$_-$_:7 MUOP?J]GX`^/QUWPR/#WAR30[BRN-9MY-,N[42R:C=+?:>(]/+Q%H1=*Y#.P0 M@``L_P#!;;X>_P#!:OPC\)?A'=?\%.OC%\/_`(C^`-4^)$T'PYT;P?:>%(;G M1?&/]C7V9+ZU\/\`A31KFY4Z6[+'!]NO7>0X19#)MKS7]FW_`(-I?^"F/[17 MP[T+XEP:#\+O@WH/BBTM-4\,:1\7?&M[IWC*_P!&U!4EMKN73-&\/:^MGYZN MMS'%J<$%\D#JA0-@5_27_P`';VO:5X5^#/[#7B36;1[W1="_:RT'Q%K=E%#Y M\MWIFBZ7=75_$D.^(RN]I!(HB$B"0X4D9!K]*?BQX_TO_@I1^SQ\++C_`()N M_P#!0OX>_!7Q=I>KZ!XJ?4-&L/#?C6_U272]'^S6WA+Q%X6U'4+/4_#R6^H1 M6;3&.!YU2)T:T=7WT`?YN_[>7_!.C]I__@G%\1]%^'/[2?ASPW97'BJQN=7\ M(^(O!WB!/$FC:_90OY-PUND8M=1LDC.7=M7TFT5,[H]H(-?"D@`1B20-IR$O'UKXTTA?!_PT^(7P MS^TVW@B6R\.VEO-)IG_"/7874-(UNYDC;4=0DN9I[=Y+V98"T,:HOX%,2%)& MW(Y&[E<@Y^;V]<<^G-!I!)IW2>O5)]/-'3^&O`OB_P`80WTGA30+S7HM*6UM M[R6U908Y-2_U3,9_XEYVDGY<''%?IG_P3+_9.UOQU^V!X`T'XU?!R/Q5\/=2 MT/Q3)<:;XE6TO=#N)+?03+;R31V"AI)(9OWD;.I*2X=6!P1\4_!?XUZ;\+K' MQ;9ZIHU_JQ\07&@W$+Z5(D(C2P_UW,HQCGUQP:_63]@[]OKPAX<_:.\%:VGP M[\6W[^&O#OB*XN+>*\LUCN4FTKRI+<978#Y>%)'S`8(&1FO=X>IX.>84YXIP M"/@3H7AK0$ M\2ZI>1Z;H-M%;VRWC:7IQ-PENFIQH+AN"90@D(Y)SD'^>/\`X*G_`/!+ZUTW M]G'5-9^`W[)>C:7\5-9^)GAWR=3\+Z7I\7B"[L=5N-3U/5I))1J">8&1$$I9 MF#8`?@+QEK=C)92:MIDMVBQ:;I^ MV5)T9;9D`(P2,Y&23P*^!O\`@I'_`,%)?!GPF_9[T_QUXB^''C&_L-#\;Z;: M&UTG4]&M;EOM<6J6UKNNIY7B;;"-@`4DYR.2:_._&'Q)I82G6@J;P<<%+#Q?U9J5)4G76+3JN#IK]U!R>B:^%XN\.L7P-FE.57` M2P5JE9Y=66,G6GFL(.G[6>(I_6:B?L5.DXJ<%;VTDNI_!=XU_9-_:4^'&K6V MC^/?A!XG\.ZI?6BWMG;7G]G@26LLLEL\OEQL>8S$QXS@\Y)Q7SW)')#(\,R- M'+$[Q2QOC?')&Q1T;&1N5@0<'&17[#_M1?\`!2WX??'OXA:%XXT;X:>-=!M] M`\.0Z*T&I:KHLP=Y[VXF:4K'>*3A)UR1GD'@9`K\?KR=;F\N[E%=$N+FXG19 M"K.JRRO(JNR,Z%@&`8HS*3G:2,&CA#%YWC'O^P'I/_I!;T4`?P6?\%B_^ M4C?[2/\`U^^`?_5;>#Z_,L??;Z?X5^FG_!8O_E(W^TC_`-?O@'_U6W@^OS+' MWV^G^%?MN5_\B3)OE_Z4?ZI>&/\`R;W@K_LC.#?_`$J0X=/Q;^9I:0=/Q;^9 MI:]1[OU?YL_0)?%+_%+_`-*D%%%%(D****`"BBB@`HHHH`****`"BBB@`HHH MH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@ M`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`" MBBB@`HHHH`****`"BBB@`HHHH`****`"BBB@#(\0?\B[XD_[`6I?^F^]K\`4 M^ZW_`%WF_P#2F2OW^\0?\B[XD_[`6I?^F^]K\`4^ZW_7>;_TIDK\[XZ_YA?1 M?J?Q;]+#_D9\*_\`8#'_`-+J#UZ?E_Z"M.IJ]/R_]!6G5\(_\OR1_(4OBEZO M]`IK1"96B9&>*4-!+M4,0LR/&%13R\DA(C5.1AB^`Z(P=2@E2"I*D'*D=5;: MRAE/564,2K##*<,I!`-(1_6OA;X3V^HH;2^T7X>>&4-GX? MNS:Z@\LFGRZLR3^(KJ!4BN%N=4D*-V'YV%%;8'42"(YB$H$@B.P1YC5\B,[1 MU0#DLW5F)`JA50JLB+C:DH$BC:%5#AP1E%4*A_A487`H`_MN_P"">?\`P<'_ M`+&GQ6_9-T;]BC_@JKX)?4M#T+PK8>#)?&>H^$KCQGX"\=^&]&CMK/1K[7-/ MM+.YU;1]:TB*UM3%J,=OYOVF&.\CG2YPY]^U_P#X+E?\$:?^";OP)\7>'?\` M@EC\*K3Q7X_\7,##:>%_!FN^&?#TNKR"YM=/U/XA>,O%EE#K%SINBRW$DUI9 MP/=R`R)!`MO%-)(O\"94,07'FG.[,H$A)`(4MO!W;`<)NSL'W<8I-@WK)N<2 M*"!('82<^K@AC@?*,D[5)48!(H`_JO\`^"#G_!8WX`?LD_%;]N[XO?MQ>/\` MQ39>//VH/$GA;QL-7\.^%=3UX:AJ,=SXMO==G>UTNWGGTZUL)M5CAL3*6A,( MW1B!,(?$OV'?^"X&D?L*_P#!13]M/XUZ;X;U;XG?LI?M7_%WQEXVU3PX9(M) M\7V%M?\`BK5=6\%^,=,TZ]A$D]PVF:A<6MUI,K0W$R2K<2R,UJ`?YOM@``&= MH0Q(ND2G*QB3>WF!`OF$Y?<0"'[G"LJ221*RA'6%VA5U5F9-ZQE58 MQ[F$;$%D4E%(4D$`_P!!?XY?\%4O^#;C]I.[T3]J?XV_#[2_B%\>_"6G)JFE M^%_$'PI\2CX@7]SHJF33-'UZ.*S/A?7A;'"V[^(=1N;"."/S&=8TX^,_^"R_ M_!<_]AC]O3_@F=K_`.S[\%[[QQH7Q@\2:G\/+J+P!JO@+4+&Q\.W6@ZI8ZGJ M'A^76D@728QI-K#/%"]DURMQ]FCMX(O+F,Z_Q9,JN-KJC+D-M958;@I3=@@_ M,5)#'JP)SG)II16SNRVY!&V3G*JYD`.GS<]3*J2??16`!_9!^T5_P6H_ M8=^(/_!#*S_8-\+^)_&5]\?;']G7X8_#Z;2KSP-K5AHZ^*?"!\/RZK"=9NH% MLE2/^SKDP/N`G<(D9#.HK^:#_@GY\8_!G[/G[:?[-WQN^)-[=:9X$^&WQ'L/ M&'BR73M+NM8OK32;>UFFFN+?3+(K/VY3.TD4@5=A0@,K*B'<`Q*(J(%+,"Q79&JD$X8`@ MYR:`/Z^/^"^7_!8;]@?_`(*-_#G]F?P7\'=;^(WBS3/AS\<+'QE\3+"'PSJG M@W6'^'D^FWNFZJ/#NK:W926,.L7(F:#3I[B-X8KDJ\@\M6Q]`?#C]I?_`(-= M/$=E\%/BC#9>*/V?_B-\'M.\-#2]$TRR^*'@[Q!>77A>&WN[1/%G_"&.=$\8 M:A-J=MYUYK$UPL]\S$W%SLW"OXB3\RQHW*1#;'&<>6B\84)C;M0C?&,81_G0 M!CFD4%#E6?`E><(6)C$DB[&81G*#*G@!<`\@`\T`?TI_\'`G_!93X0?\%*[G MX0?!_P#9\\,>(X/A9\(-:U7Q/)XU\6:<^E:IXQ\07>F/IB0Z+IMT)KBVTG3; M5I[FXGO9HY[GI'%YD:D_S5E000O;O@G/7!QCDC.>AS3@W"I"M!M5*=W!Q;3N[7LUKT7X'3A\7 MB,#)8W"5ZN'Q>'E"5"I1J2IU5=WDH5(-25^572:OZ'[R_L7?M+_`D/BS[=:Z!>VVF16JW&CW\T.G2E[2R@N'\B.:0;6E9) M<[I59L&L7X6_M")\,/"G_".3^$5UD+JES=K=OK$.E[?M8*S.(YX;@-OSP,8! M&!@'(^=[Z]%_J-]?11[!J&J37D:85O)6:5IGR2,D%\G)Z@<`+Q6694<%G.(P M.+S#*L#6QF6>V^HXW$82C5Q-!XCV?M70KU(2J4W/V-/G<)+FY8WV5OI.)>,* MO%V`R*&-P=..,RF.-C/&S@GB<5]:6%2]M7E>I5]G]7]WGD[<\K;C,DLSDGB78^1LKMV5VK- M]6ETN%%%%`PKNOA;_P`E0^&G_90O`_\`ZE>CUPM=U\+?^2H?#3_LH7@?_P!2 MO1Z`/]MKPQ_R+7A[_L!Z3_Z06]%'AC_D6O#W_8#TG_T@MZ*`/X*_^"Q)S_P4 M=_:0&20;[P%D$8/'PU\'^W?K^/`!K\RR<,?7`'/E?I;_P6)N$?_@H MY^T>RLD9%]X!$HFEMH6@=_AKX1<%EGGA1U$>Q3ME!WAQZ8_,LS<@@QYYY\Z# M'7M^]/\`^KC)K]LRB5?^S[_FW=]==S_4WPR4)>'/! M=&KA94ZCX+HM5%FV'IR:P[D\.U?$)Q]C_P`N4TO9?8L6!SSM;GT./ZC^5+^# M?]]?_957,[=C#CWFB_\`CM'GMZP_]_8O_CM>I*4N:7[W!+WI:>TI_P`S_O'W M,/:%J)^['55'B;S3W4WK-/G?Q%C\&_[Z_P#LJ/P;_OK_`.RJ MOY[>L/\`W]B_^.T>>WK#_P!_8O\`X[2YY?\`/[!?^#*?_P`D7^\_ZF?_`(08 M3_YH+'X-_P!]?_94?@W_`'U_]E5?SV]8?^_L7_QVCSV]8?\`O[%_\=HYY?\` M/[!?^#*?_P`D'[S_`*F?_A!A/_F@L?@W_?7_`-E1^#?]]?\`V55_/;UA_P"_ ML7_QVCSV]8?^_L7_`,=HYY?\_L%_X,I__)!^\_ZF?_A!A/\`YH+'X-_WU_\` M94?@W_?7_P!E5?SV]8?^_L7_`,=H\]O6'_O[%_\`':.>7_/[!?\`@RG_`/)! M^\_ZF?\`X083_P":"Q^#?]]?_94?@W_?7_V55_/;UA_[^Q?_`!VCSV]8?^_L M7_QVCGE_S^P7_@RG_P#)!^\_ZF?_`(083_YH+'X-_P!]?_94?@W_`'U_]E5? MSV]8?^_L7_QVCSV]8?\`O[%_\=HYY?\`/[!?^#*?_P`D'[S_`*F?_A!A/_F@ ML?@W_?7_`-E1^#?]]?\`V55_/;UA_P"_L7_QVCSV]8?^_L7_`,=HYY?\_L%_ MX,I__)!^\_ZF?_A!A/\`YH+'X-_WU_\`94?@W_?7_P!E5?SV]8?^_L7_`,=H M\]O6'_O[%_\`':.>7_/[!?\`@RG_`/)!^\_ZF?\`X083_P":"Q^#?]]?_94? M@W_?7_V55_/;UA_[^Q?_`!VCSV]8?^_L7_QVCGE_S^P7_@RG_P#)!^\_ZF?_ M`(083_YH+'X-_P!]?_94?@W_`'U_]E5?SV]8?^_L7_QVCSV]8?\`O[%_\=HY MY?\`/[!?^#*?_P`D'[S_`*F?_A!A/_F@L?@W_?7_`-E1^#?]]?\`V55_/;UA M_P"_L7_QVCSV]8?^_L7_`,=HYY?\_L%_X,I__)!^\_ZF?_A!A/\`YH+'X-_W MU_\`94?@W_?7_P!E5?SV]8?^_L7_`,=H\]O6'_O[%_\`':.>7_/[!?\`@RG_ M`/)!^\_ZF?\`X083_P":"Q^#?]]?_94?@W_?7_V55_/;UA_[^Q?_`!VCSV]8 M?^_L7_QVCGE_S^P7_@RG_P#)!^\_ZF?_`(083_YH+'X-_P!]?_94?@W_`'U_ M]E5?SV]8?^_L7_QVCSV]8?\`O[%_\=HYY?\`/[!?^#*?_P`D'[S_`*F?_A!A M/_F@L?@W_?7_`-E1^#?]]?\`V55_/;UA_P"_L7_QVCSV]8?^_L7_`,=HYY?\ M_L%_X,I__)!^\_ZF?_A!A/\`YH+'X-_WU_\`94?@W_?7_P!E5?SV]8?^_L7_ M`,=H\]O6'_O[%_\`':.>7_/[!?\`@RG_`/)!^\_ZF?\`X083_P":"Q^#?]]? M_94?@W_?7_V55_/;UA_[^Q?_`!VCSV]8?^_L7_QVCGE_S^P7_@RG_P#)!^\_ MZF?_`(083_YH+'X-_P!]?_94?@W_`'U_]E5?SV]8?^_L7_QVCSV]8?\`O[%_ M\=HYY?\`/[!?^#*?_P`D'[S_`*F?_A!A/_F@L?@W_?7_`-E1^#?]]?\`V55_ M/;UA_P"_L7_QVCSV]8?^_L7_`,=HYY?\_L%_X,I__)!^\_ZF?_A!A/\`YH+' MX-_WU_\`94?@W_?7_P!E5?SV]8?^_L7_`,=H\]O6'_O[%_\`':.>7_/[!?\` M@RG_`/)!^\_ZF?\`X083_P":"Q^#?]]?_94?@W_?7_V55_/;UA_[^Q?_`!VC MSV]8?^_L7_QVCGE_S^P7_@RG_P#)!^\_ZF?_`(083_YH+'X-_P!]?_94?@W_ M`'U_]E5?SV]8?^_L7_QVCSV]8?\`O[%_\=HYY?\`/[!?^#*?_P`D'[S_`*F? M_A!A/_F@L?@W_?7_`-E1^#?]]?\`V55_/;UA_P"_L7_QVCSV]8?^_L7_`,=H MYY?\_L%_X,I__)!^\_ZF?_A!A/\`YH+'X-_WU_\`94?@W_?7_P!E5?SV]8?^ M_L7_`,=H\]O6'_O[%_\`':.>7_/[!?\`@RG_`/)!^\_ZF?\`X083_P":"Q^# M?]]?_94?@W_?7_V55_/;UA_[^Q?_`!VCSV]8?^_L7_QVCGE_S^P7_@RG_P#) M!^\_ZF?_`(083_YH+'X-_P!]?_94?@W_`'U_]E5?SV]8?^_L7_QVCSV]8?\` MO[%_\=HYY?\`/[!?^#*?_P`D'[S_`*F?_A!A/_F@L?@W_?7_`-E1^#?]]?\` MV55_/;UA_P"_L7_QVCSV]8?^_L7_`,=HYY?\_L%_X,I__)!^\_ZF?_A!A/\` MYH+'X-_WU_\`94?@W_?7_P!E5?SV]8?^_L7_`,=H\]O6'_O[%_\`':.>7_/[ M!?\`@RG_`/)!^\_ZF?\`X083_P":"Q^#?]]?_94?@W_?7_V55_/;UA_[^Q?_ M`!VCSV]8?^_L7_QVCGE_S^P7_@RG_P#)!^\_ZF?_`(083_YH+'X-_P!]?_94 M?@W_`'U_]E5?SV]8?^_L7_QVCSV]8?\`O[%_\=HYY?\`/[!?^#*?_P`D'[S_ M`*F?_A!A/_F@L?@W_?7_`-E1^#?]]?\`V55_/;UA_P"_L7_QVCSV]8?^_L7_ M`,=HYY?\_L%_X,I__)!^\_ZF?_A!A/\`YH+'X-_WU_\`94?@W_?7_P!E5?SV M]8?^_L7_`,=H\]O6'_O[%_\`':.>7_/[!?\`@RG_`/)!^\_ZF?\`X083_P": M"Q^#?]]?_94?@W_?7_V55_/;UA_[^Q?_`!VCSV]8?^_L7_QVCGE_S^P7_@RG M_P#)!^\_ZF?_`(083_YH+'X-_P!]?_94?@W_`'U_]E5?SV]8?^_L7_QVCSV] M8?\`O[%_\=HYY?\`/[!?^#*?_P`D'[S_`*F?_A!A/_F@L?@W_?7_`-E1^#?] M]?\`V55_/;UA_P"_L7_QVCSV]8?^_L7_`,=HYY?\_L%_X,I__)!^\_ZF?_A! MA/\`YH+'X-_WU_\`94?@W_?7_P!E5?SV]8?^_L7_`,=H\]O6'_O[%_\`':.> M7_/[!?\`@RG_`/)!^\_ZF?\`X083_P":"AX@!_X1WQ+U'_$CU+@GG_D'WG0Y M^N.3SUP.*_`).C9Z>=/D]LB>3Z]^F2.G/I7[]ZZX;PWXC9G0`:+J08+N?(.G MW>W:Z!H@2>-K2@\9VX.3^`0EAC,JM(I(FF!#201LI\Z0A<&5FR`0><$$X"C& M3^?<;NC5>&@ZT.=)*3IR3CS7^RT[6LS^,OI64<34S#ABK/$X65&E@8_N5*E# M'QBIU/=Q%&E.7)4W;C=Z.&NNDRC&1G/3\./\_A3J@$\/),L([/;S!CZ M>N:=Y\/_`#V@_P#`B#_XY7P^B=[_,_D/FC/WH?#_SV@_\``B#_`..4>?#_`,]H/_`B#_XY0!+147GP_P#/:#_P M(@_^.4>?#_SV@_\``B#_`..4`2T5%Y\/_/:#_P`"(/\`XY1Y\/\`SV@_\"(/ M_CE`$M%1>?#_`,]H/_`B#_XY1Y\/_/:#_P`"(/\`XY0!+147GP_\]H/_``(@ M_P#CE'GP_P#/:#_P(@_^.4`2TF!D'N*C\^'_`)[0?^!$'_QRCSX?^>T'_@1! M_P#'*`'[<'<"RG&/E.T8/^R,+V`R!G`^M*``Q89W$8)Z<>P'`/N`#[YSF/SX M?^>T'_@1!_\`'*//A_Y[0?\`@1!_\EQW;23;:6ROMZ$M% M1>?#_P`]H/\`P(@_^.4>?#_SV@_\"(/_`(Y2$2T5%Y\/_/:#_P`"(/\`XY1Y M\/\`SV@_\"(/_CE`$M=U\+?^2H?#3_LH7@?_`-2O1ZX#SX?^>T'_`($0?_'* M[OX62Q?\+2^%V98RLOQ%\&#$&/^1:\/?\`8#TG_P!(+>BJWAFZ4>'/#X\BY.-$TH96&4J<6%N,@B,@@]00 M2".A-%`'S7K_`.QM^R?\2O%,GQ*^(/[.7P8\9_$'Q`T!UOQGXE^'GAC6/$NJ M&UL8[*V-[K%[ITU[,8+2"&VBW3'9#&B+A5`IS_L&_L5`C'[*GP"X'_1+?"'K M_P!@KGH***]"-2I&%%1J5(I0DTHSFDGS[I*:2?FDB,GS3,UDF0)9EF*7]@K1 M8_&I?PJ6R6+27HDEW3>H\?L&_L58'_&*GP"Z9_Y);X0[_P#<*I?^&#/V*O\` MHU3X!?\`AK?"'_RJHHK)U*EW^\J;O[<^[_OF*X@SY))9[G22222S?-$DEHDD MLQ22222222220?\`#!G[%7_1JGP"_P##6^$/_E51_P`,&?L5?]&J?`+_`,-; MX0_^55%%'M*G\\__``.?_P`F'^L&?_\`0]SO_P`/&:__`#Q#_A@S]BK_`*-4 M^`7_`(:WPA_\JJ/^&#/V*O\`HU3X!?\`AK?"'_RJHHH]I4_GG_X'/_Y,/]8, M_P#^A[G?_AXS7_YXA_PP9^Q5_P!&J?`+_P`-;X0_^55'_#!G[%7_`$:I\`O_ M``UOA#_Y5444>TJ?SS_\#G_\F'^L&?\`_0]SO_P\9K_\\0_X8,_8J_Z-4^`7 M_AK?"'_RJH_X8,_8J_Z-4^`7_AK?"'_RJHHH]I4_GG_X'/\`^3#_`%@S_P#Z M'N=_^'C-?_GB'_#!G[%7_1JGP"_\-;X0_P#E51_PP9^Q5_T:I\`O_#6^$/\` MY5444>TJ?SS_`/`Y_P#R8?ZP9_\`]#W._P#P\9K_`//$/^&#/V*O^C5/@%_X M:WPA_P#*JC_A@S]BK_HU3X!?^&M\(?\`RJHHH]I4_GG_`.!S_P#DP_U@S_\` MZ'N=_P#AXS7_`.>(?\,&?L5?]&J?`+_PUOA#_P"55'_#!G[%7_1JGP"_\-;X M0_\`E5111[2I_//_`,#G_P#)A_K!G_\`T/<[_P##QFO_`,\0_P"&#/V*O^C5 M/@%_X:WPA_\`*JC_`(8,_8J_Z-4^`7_AK?"'_P`JJ**/:5/YY_\`@<__`),/ M]8,__P"A[G?_`(>,U_\`GB'_``P9^Q5_T:I\`O\`PUOA#_Y54?\`#!G[%7_1 MJGP"_P##6^$/_E5111[2I_//_P`#G_\`)A_K!G__`$/<[_\`#QFO_P`\0_X8 M,_8J_P"C5/@%_P"&M\(?_*JC_A@S]BK_`*-4^`7_`(:WPA_\JJ**/:5/YY_^ M!S_^3#_6#/\`_H>YW_X>,U_^>(?\,&?L5?\`1JGP"_\`#6^$/_E51_PP9^Q5 M_P!&J?`+_P`-;X0_^55%%'M*G\\__`Y__)A_K!G_`/T/<[_\/&:__/$/^&#/ MV*O^C5/@%_X:WPA_\JJ/^&#/V*O^C5/@%_X:WPA_\JJ**/:5/YY_^!S_`/DP M_P!8,_\`^A[G?_AXS7_YXA_PP9^Q5_T:I\`O_#6^$/\`Y54?\,&?L5?]&J?` M+_PUOA#_`.55%%'M*G\\_P#P.?\`\F'^L&?_`/0]SO\`\/&:_P#SQ#_A@S]B MK_HU3X!?^&M\(?\`RJH_X8,_8J_Z-4^`7_AK?"'_`,JJ**/:5/YY_P#@<_\` MY,/]8,__`.A[G?\`X>,U_P#GB'_#!G[%7_1JGP"_\-;X0_\`E51_PP9^Q5_T M:I\`O_#6^$/_`)5444>TJ?SS_P#`Y_\`R8?ZP9__`-#W._\`P\9K_P#/$/\` MA@S]BK_HU3X!?^&M\(?_`"JH_P"&#/V*O^C5/@%_X:WPA_\`*JBBCVE3^>?_ M`('/_P"3#_6#/_\`H>YW_P"'C-?_`)XA_P`,&?L5?]&J?`+_`,-;X0_^55'_ M``P9^Q5_T:I\`O\`PUOA#_Y5444>TJ?SS_\``Y__`"8?ZP9__P!#W.__``\9 MK_\`/$/^&#/V*O\`HU3X!?\`AK?"'_RJH_X8,_8J_P"C5/@%_P"&M\(?_*JB MBCVE3^>?_@<__DP_U@S_`/Z'N=_^'C-?_GB'_#!G[%7_`$:I\`O_``UOA#_Y M54?\,&?L5?\`1JGP"_\`#6^$/_E5111[2I_//_P.?_R8?ZP9_P#]#W.__#QF MO_SQ#_A@S]BK_HU3X!?^&M\(?_*JC_A@S]BK_HU3X!?^&M\(?_*JBBCVE3^> M?_@<_P#Y,/\`6#/_`/H>YW_X>,U_^>(?\,&?L5?]&J?`+_PUOA#_`.55'_#! MG[%7_1JGP"_\-;X0_P#E5111[2I_//\`\#G_`/)A_K!G_P#T/<[_`/#QFO\` M\\0_X8,_8J_Z-4^`7_AK?"'_`,JJ/^&#/V*O^C5/@%_X:WPA_P#*JBBCVE3^ M>?\`X'/_`.3#_6#/_P#H>YW_`.'C-?\`YXA_PP9^Q5_T:I\`O_#6^$/_`)54 M?\,&?L5?]&J?`+_PUOA#_P"55%%'M*G\\_\`P.?_`,F'^L&?_P#0]SO_`,/& M:_\`SQ#_`(8,_8J_Z-4^`7_AK?"'_P`JJ/\`A@S]BK_HU3X!?^&M\(?_`"JH MHH]I4_GG_P"!S_\`DP_U@S__`*'N=_\`AXS7_P">(?\`#!G[%7_1JGP"_P## M6^$/_E51_P`,&?L5?]&J?`+_`,-;X0_^55%%'M*G\\__``.?_P`F'^L&?_\` M0]SO_P`/&:__`#Q#_A@S]BK_`*-4^`7_`(:WPA_\JJ/^&#/V*O\`HU3X!?\` MAK?"'_RJHHH]I4_GG_X'/_Y,/]8,_P#^A[G?_AXS7_YXA_PP9^Q5_P!&J?`+ M_P`-;X0_^55'_#!G[%7_`$:I\`O_``UOA#_Y5444>TJ?SS_\#G_\F'^L&?\` M_0]SO_P\9K_\\0_X8,_8J_Z-4^`7_AK?"'_RJH_X8,_8J_Z-4^`7_AK?"'_R MJHHH]I4_GG_X'/\`^3#_`%@S_P#Z'N=_^'C-?_GB'_#!G[%7_1JGP"_\-;X0 M_P#E51_PP9^Q5_T:I\`O_#6^$/\`Y5444>TJ?SS_`/`Y_P#R8?ZP9_\`]#W. M_P#P\9K_`//$/^&#/V*O^C5/@%_X:WPA_P#*JC_A@S]BK_HU3X!?^&M\(?\` MRJHHH]I4_GG_`.!S_P#DP_U@S_\`Z'N=_P#AXS7_`.>(?\,&?L5?]&J?`+_P MUOA#_P"55'_#!G[%7_1JGP"_\-;X0_\`E5111[2I_//_`,#G_P#)A_K!G_\` MT/<[_P##QFO_`,\0_P"&#/V*O^C5/@%_X:WPA_\`*JC_`(8,_8J_Z-4^`7_A MK?"'_P`JJ**/:5/YY_\`@<__`),/]8,__P"A[G?_`(>,U_\`GB'_``P9^Q5_ MT:I\`O\`PUOA#_Y54?\`#!G[%7_1JGP"_P##6^$/_E5111[2I_//_P`#G_\` M)A_K!G__`$/<[_\`#QFO_P`\0_X8,_8J_P"C5/@%_P"&M\(?_*JC_A@S]BK_ M`*-4^`7_`(:WPA_\JJ**/:5/YY_^!S_^3#_6#/\`_H>YW_X>,U_^>(?\,&?L M5?\`1JGP"_\`#6^$/_E51_PP9^Q5_P!&J?`+_P`-;X0_^55%%'M*G\\__`Y_ M_)A_K!G_`/T/<[_\/&:__/$/^&#/V*O^C5/@%_X:WPA_\JJ/^&#/V*O^C5/@ M%_X:WPA_\JJ**/:5/YY_^!S_`/DP_P!8,_\`^A[G?_AXS7_YXF1??L%_L43S MI:3?LI?`"6VN$,<\$GPK\'/%*C13AE=&TD@@@D'U!(/!(KA[;_@EI_P3ZW. MC&XS&8JODLL5B\5B93PLN>6)Q.(Q$I_OI+WI5Z]:4M--9;:%^#_@E9_P36=" M6_82_93)S_T1#P![^FAU/_PZJ_X)J?\`1B/[*?\`X9#P!_\`*2BBLI?%+U_R M-*B2G))65]E\@_X=5?\`!-3_`*,1_93_`/#(>`/_`)24?\.JO^":G_1B/[*? M_AD/`'_RDHHJ2`_X=5?\$U/^C$?V4_\`PR'@#_Y24?\`#JK_`()J?]&(_LI_ M^&0\`?\`RDHHH`/^'57_``34_P"C$?V4_P#PR'@#_P"4E'_#JK_@FI_T8C^R MG_X9#P!_\I***`#_`(=5?\$U/^C$?V4__#(>`/\`Y24?\.JO^":G_1B/[*?_ M`(9#P!_\I***`#_AU5_P34_Z,1_93_\`#(>`/_E)1_PZJ_X)J?\`1B/[*?\` MX9#P!_\`*2BB@`_X=5?\$U/^C$?V4_\`PR'@#_Y24?\`#JK_`()J?]&(_LI_ M^&0\`?\`RDHHH`/^'57_``34_P"C$?V4_P#PR'@#_P"4E'_#JK_@FI_T8C^R MG_X9#P!_\I***`#_`(=5?\$U/^C$?V4__#(>`/\`Y24?\.JO^":G_1B/[*?_ M`(9#P!_\I***`#_AU5_P34_Z,1_93_\`#(>`/_E)1_PZJ_X)J?\`1B/[*?\` MX9#P!_\`*2BB@`_X=5?\$U/^C$?V4_\`PR'@#_Y24?\`#JK_`()J?]&(_LI_ M^&0\`?\`RDHHH`/^'57_``34_P"C$?V4_P#PR'@#_P"4E'_#JK_@FI_T8C^R MG_X9#P!_\I***`#_`(=5?\$U/^C$?V4__#(>`/\`Y24?\.JO^":G_1B/[*?_ M`(9#P!_\I***`#_AU5_P34_Z,1_93_\`#(>`/_E)4FG_`/!+W_@G+I6JV^H: M9^P[^RW87^FO:W^GWEI\%?`<%U97MO.9H+JVGCT5989X98HY(Y$8,CHK*01F KBB@#[>2)($6"`&*&%5BABC9TCBBC`2.-$5@JHB*%50`%4```"BBB@#__V3\_ ` end GRAPHIC 4 image_002.jpg GRAPHIC begin 644 image_002.jpg M_]C_X``02D9)1@`!`0```0`!``#_VP!#``@&!@<&!0@'!P<)"0@*#!0-#`L+ M#!D2$P\4'1H?'AT:'!P@)"XG("(L(QP<*#7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#W^BBH1>6I MDFC%S"7A&95#C,8ZY8=OQH`FHJO;7]G>EA:W<$^T`MY4@;`/3.*CCU?39KK[ M+'J-H]P"1Y2S*7R.HQG-`%RBJW]H67V[[#]LM_M>-WD>8/,QZ[6SD2VG$$I'RR%GTIZ=6)NQU-%9>EVMU#)=4@;1=%O M+?0KU1;O=1NTB.?NNO.,\4`=9\/H=/\`#GCWQ9IC7$$"6\-C#&'<+NVQ$$C/ M7G^=>;PZ?+<:TK-9V-K;W/BR2)=:!/VB%PP/E\-KV:[N=3U7P M9X8NIT>,371@D<@LBLI)#<<$<9Z\BOIM#N16/<9H`=1110`4444` M%%%%`!115:^-PMJS6N/-'.,9R*`)+K_CTF_ZYM_*OE.&^N+:&:&.1@LA/?[O M/:OHA]6O6!CD<8;Y6&T`UY'XC^&^KZ7X@BL].@DO+:[?_1Y0/N]R'/;'KW%; MTXQU4S&K'F6QZ/\`![_D11_U]2_TKOJ\7EO=7^'A30+"]1T6-9I&:(',C?>Q MGMQ78>!]5\2ZU/)=:DRC3PF$/E!?,;V]A4SC>\NA<7T.XHHHK(L*^?-?\&:1 MXA\9>+(H/&,,$V]KN^M'L2QC5!R0QZXSVKZ#KYY\3:/J$%WXP\2Z;9RM>V>J MR0N`A_?VTL6QA[@$@T`4[3X<6>N7-\D'CR,RO8QW-QNL#'NMMHVMR1E<*/I5 M*7PCH[D2'QSYK:C!&[+'I#N?*4X1F`'RCY>O&:Z;7?#37?@_X?7$0N[>YN4A MTN\,*D,UM(N65O0#'?UK3\>+;>&?$!O_``M>ZA9>(HK>&!;"*S>6"\C&`B=, M#`[YXQ0!Q=WX&TNSUW^R+GQK(]U:F".6"#2I&&%P4#%>/SKZ80;44>@Q7AL. MHR:;\3_$5UJ&LZAH@G:T=HK>R,R7!"`LI.TX`)QQZU[;97D-_9Q7=N6,,J[E M+*5)'T/(H`GHHHH`****`"BBB@`JM?1SRVK1V[!7;C).,#O5FB@#FCH=VOS% MH^.3R:4>,]/`QY5QQQ]T?XUT,O\`JG_W37FUIHE]>6D]S'"VV/E01@OSR!5J MSW)>FPS7?#-_XQU5]7TUH4MV18@)F(;*]>`#ZUL^"O#NO>'KJ6.\N(9+"1.( MUD)VOZ@$<5L>$%9-#VLK*1*V0PP:WJBDR#YNVX&%P<#'U'-2R>)Y'N3: MVED)9Y+M[6#?+M5_+7+N3C@`\=\FI-/\3K?3V$'V5HY;AYXI5+@^4\7WA[Y] M:KF%8JM%XLU5%CD>VTJ%F/F&,^9)M[`'H#[UT=I`UM:0P/-).T:!3+(?F?'< M^]98\0QGQ4=$^SL%\K(N-WRF3&3'CUV\U5T#Q6=;OC;-9K%F)ID9)A)@!]N' M&!M;OBDW<$CI****0PHHHH`****`"BBB@`HHHH`****`"BBB@`JMJ%E%J.G7 M%E-_JYXRA([9'6BB@#'3PJMOIFEV]K>R1W6G$F*Y9`QW% MC)::BT=S;232O*\0?S6E^\2,C'M110`)X/M5OTU'SW.H+>&Z:XQRP(P4QG&- EO%3:)X8AT*Y,MK.=LD>R=-@`E;<2'/N`2/<444`;U%%%`'__V3\_ ` end