FOR IMMEDIATE RELEASE
For additional information please contact:
Investor Relations
Adrian de los Santos
IR@axtel.com.mx
San Pedro Garza Garcia, Mexico, April 30, 2008 - Axtel, S.A.B. de C.V. (“AXTEL”), a leading Mexican fixed-line integrated telecommunications company, announced today its unaudited first quarter results ended March 31, 2008(1).
Highlights:
v | AXTEL’s share buy-back program for up to Ps. 440 million was approved at the Company’s Annual Shareholder’s meeting. |
v | In February 2008, AXTELCPO became part of the IPC Index formed by the 35 most active stocks of the Mexican Stock Exchange. The increased liquidity of our stock continued in the first quarter, reaching the 17th position within the most active stocks in the Mexican Stock Exchange. (8) |
v | During the first quarter, AXTEL was certified as a Socially Responsible Company, an award given by the Mexican Center for Philanthropy (CEMEFI). This distinction acknowledges performance in areas such as environmental protection, corporate ethics, community support and quality of life inside the Company. |
Revenues from operations
Revenues from operations totaled Ps. 2,847.4 million in the first quarter of year 2008 from Ps. 3,005.5 million for the same period in 2007, a decrease of Ps. 158.1 million, or -5%.
Revenues from operations totaled Ps. 12,032.5 million in the twelve-month period ended March 31, 2008, compared to Ps. 8,274.9 million in the same period in 2007, an increase of Ps. 3,757.6 million, or 45%.
Sources of Revenues
Local services. Local service revenues contributed with 45% of total revenues during the first quarter, compared with 43% in the first quarter of 2007, totaling Ps. 1,291.2 million for the three-month period ending on March 31, 2008, representing a 1% increase compared to the same quarter in 2007. During the quarter, monthly rents and cellular revenues increased 6% and 1%, respectively, offset by reduced measured service revenues as a result of seasonality (Easter Week holiday during year 2007 occurred in the second quarter). For the twelve-month period ended March 31, 2008, revenues from local services totaled Ps. 5,349.1 million, an annual increase of Ps. 739.1 million, or 16%, from Ps. 4,610.1 million recorded in the same period in 2007. Monthly rents, measured service and
value-added services revenues represented 63% of local revenues during the twelve-month period ended March 31, 2008.
Long distance services. Long distance service revenues totaled Ps. 332.0 million in the quarter ending March 31, 2008, compared to Ps. 402.7 million in the same quarter in 2007. During this period, our long-distance revenues per minute increased 9%, partially compensating the reduction in traffic volume resulting in a 18% reduction in revenues quarter-over-quarter. For the twelve month period ended March 31, 2008, long distance services grew to Ps. 1,461.5 million from Ps. 872.9 million registered in the same period in 2007, an increase of Ps. 588.6 million or 67%.
Data & Network. Revenues from data and network revenues amounted to Ps. 618.9 million for the three-month period ended March 31, 2008, compared to Ps. 619.5 million in the same period in 2007, a marginal decrease of Ps. 0.6 million. Dedicated Internet and VPNs represented 89% of data & network revenues during the quarter. For the twelve month period ended March 31, 2008, data and network services revenues totaled Ps. 2,513.2 million from Ps. 1,018.0 million registered in the same period in 2007, an increase of Ps. 1,495.2 million.
International traffic. In the first quarter of 2008, International traffic revenues declined Ps. 54.4 million or 19% versus same quarter of previous year. Reduced tariffs explain this variation. For the twelve month period ended March 31, 2008, international traffic revenues totaled Ps. 1,155.8 million from Ps. 727.2 million registered in the same period in 2007, an increase of Ps. 428.6 million or 59%.
Other services. Revenue from other services represented 13% or Ps. 366.6 million of total revenues in the first quarter of 2008, compared to Ps. 411.5 million registered in the same period in 2007. The decline is mainly explained by less activation fees caused by the seasonality as well as reduced equipment sales compared with the same quarter of 2007. For the twelve month period ended March 31, 2008, other services revenues totaled Ps. 1,552.9 million from Ps. 1,046.7 million registered in the same period in 2007, an increase of Ps. 506.2 million.
Consumption
Local Calls. Local calls totaled 593.7 million in the three-month period ended March 31, 2008, a decrease of 6.5 million, or -1%, from 600.1 million recorded in the same period in 2007. The seasonality effect explain this marginal reduction. For the twelve month period ended March 31, 2008, local calls increased to 2,459.5 million from 2,116.9 million registered in the same period in 2007, an increase of 342.6 million calls or 16%.
Cellular (“Calling Party Pays”). Minutes of use of calls completed to a cellular line amounted to 298.1 million in the three-month period ended March 31, 2008, compared to 252.0 million in the same period in 2007, an 18% improvement equivalent to 46.1 million minutes. For the twelve month period ended March 31, 2008, cellular minutes grew 286.8 million, or 33%, from 858.0 million registered in the twelve-month period ended March 31, 2007, to 1,144.8 million in the same period in 2008.
Long distance. Outgoing long distance minutes amounted to 411.1 million for the three-month period ended March 31, 2008 from 542.6 million in the same period in 2007, a 131.5 million minutes reduction. The reduction in the quarter reflects our strategy of canceling high-volume zero-margin traffic combined with the effect of less business days in the first quarter of 2008 compared to the same period in 2007. Domestic long distance minutes represented 95% of total traffic during the quarter. For the twelve month period ended March 31, 2008, outgoing long distance minutes amounted
1,778.5 million, compared to 1,114.6 million registered in the same period in 2007, an increase of 663.9 million of minutes, or 60%.
Operating Data
Lines in Service. As of March 31, 2008, lines in service totaled 965.4 thousand, an increase of 150.1 thousand from the same date in 2007. During the first quarter of 2008, net additional lines totaled 33.1 thousand. As of March 31, 2008, residential lines represented 67% of total lines in service.
Line equivalents (E0 equivalents). We offer from 64 kilobytes per second (“kbps”) up to 100 megabytes per second (“Mbps”) dedicated data links in all of our existing cities. We account for data links by converting them to E0 equivalents in order to standardize our comparisons versus the industry. As of March 31, 2008, line equivalents totaled 441.7 thousand, an increase of 21.9 thousand from the same date in 2007.
Internet subscribers. As of March 31, 2008, Internet subscribers totaled 111.2 thousand, an increase of 4%, from 107.2 thousand recorded on the same date in 2007. Broadband subscribers represented 73% or 81.1 thousand subs. We continue to upgrade customers from dial-up service to broadband access solutions.
Cost of Revenues and Operating Expenses
Cost of Revenues. For the three-month period ended March 31, 2008, the cost of revenues declined Ps. 143.1 million, compared with the same period of year 2007, primarily due to Ps. 119.2 million and Ps. 15.2 million decreases in long distance and fixed-to-mobile interconnection costs, respectively. For the twelve month period ended March 31, 2008, the cost of revenues reached Ps. 4,361.7 million, an increase of Ps. 1,554.8 million in comparison with the same period in year 2007.
Gross Profit. Gross profit is defined as revenues minus cost of revenues. For the first quarter of 2008, the gross profit accounted for Ps. 1,865.4 million, a marginal decrease of Ps. 15.1 million or -1%, compared with the same period in year 2007. The gross profit margin increased from 62.6% to 65.5% year-over-year is mostly due to improved long distance and cellular margins. For the twelve month period ended March 31, 2008, our gross profit totaled Ps. 7,670.8 million, compared to Ps. 5,468.0 million recorded in the same period of year 2007, a gain of Ps. 2,202.8 million or 40%.
Operating expenses. For the first quarter of year 2008, operating expenses totaled Ps. 911.9 million compared to Ps. 945.8 million for the same period in year 2007. Despite the incremental expenses associated to our 2007 geographic expansion and to our 18% line growth achieved quarter on quarter, operating expenses declined 4% reflecting the synergies achieved from the successful integration of Avantel. For the twelve month period ended March 31, 2008, operating expenses totaled Ps. 3,567.5 million, coming from Ps. 2,731.6 million in the same period in 2007, an increase of Ps. 835.8 million. Personnel represented 49% of total operating expenses during the twelve month period ended March 31, 2008 versus 46% in the year-earlier period.
Adjusted EBITDA. The Adjusted EBITDA totaled Ps. 953.6 million for the three-month period ended March 31, 2008, compared to Ps. 934.7 million for the same period in 2007, an increase of 2%. As a percentage of total revenues, adjusted EBITDA represented 33.5% in the first quarter of 2008 versus 31.1% in the year-earlier quarter. For the twelve-month period ended March 31, 2008, adjusted EBITDA amounted to Ps. 4,103.4 million, compared to Ps. 2,736.3 million in the same period in year 2007, a positive variation of Ps. 1,367.0 million, or 50%.
Depreciation and Amortization(9). Depreciation and amortization totaled Ps. 701.9 million in the three-month period ended March 31, 2008 compared to Ps. 719.3 million for the same period in year 2007, a decrease of Ps. 17.4 million or -2%, due to estimated values applied on some tangible and intangibles assets of Avantel during the first quarter of 2007. Depreciation and amortization for the twelve-month period ended March 31, 2008 reached Ps. 2,673.3 million, from Ps. 1,912.2 million in the same period in year 2007, an increase of Ps. 761.1 million, or 40%.
Operating Income (loss). Operating income totaled Ps. 251.7 million in the three-month period ended March 31, 2008 compared to an operating income of Ps. 215.4 million registered in the same period in year 2007, an increase of Ps. 36.3 million or 17%. For the twelve month period ended March 31, 2008 our operating income reached Ps. 1,430.1 million when compared to the result registered in the same period of year 2007 of Ps. 824.2 million, Ps. 605.9 million or 74% above.
Comprehensive financial result. The comprehensive financial loss was Ps. 109.8 million for the three-month period ended March 31, 2008, compared to a loss of Ps. 233.4 million for the same period in 2007. A net interest expense decrease of Ps. 20.5 million due to reduced indebtedness and a foreign-exchange gain of Ps. 88.4 million compared to a loss of 114.3 million in the year-earlier quarter due to the appreciation of the peso, explain the majority of the CFR decrease. For the twelve-month period ended March 31, 2008, the reduced loss is mainly explained by a larger net interest expense offset by a foreign-exchange gain and a Ps. 121.4 million larger monetary position gain.
Debt. The Ps. 765.7 million reduction of debt versus year-earlier date is mostly explained by the amortization of principal under diverse lease obligations, the prepayment of short-term loans and a more favorable exchange rate on March 31, 2008 compared to the same date in 2007.
Capital Investments. Continuing with our planned growth strategy for 2008 and preparing the ground for the new cities’ launches in the upcoming months, we invested Ps. 813.1 million in network and infrastructure during the first quarter of 2008, compared to Ps. 528.9 million in the year-earlier quarter. The majority of our capital investments are devoted to access or last-mile assets.
About AXTEL
AXTEL is a Mexican telecommunications company that provides local and long distance telephony, broadband Internet, data and built-to-suit communications solutions in 27 cities and long distance connectivity to business and residential customers in over 200 cities. AXTEL provides telecommunications services using a suite of technologies including FWA, WiMAX, copper, fiber optic, point to multipoint radios and traditional point to point microwave access, among others.
AXTELCPO trades on the Mexican Stock Exchange and is part of the IPC Index. AXTEL’s American Depositary Shares are eligible for trading in The PORTAL Market, a subsidiary of the NASDAQ Stock Market, Inc.
Visit AXTEL’s Investor Relations Center on www.axtel.com.mx
Other important information
| 1) | Figures in this release are presented based on Mexican financial reporting standards (FRS). According to Mexican FRS, the restatement of financial reports into constant pesos was suspended as of December 31, 2007, the last date in which inflationary accounting for the financial reports was applied. For comparative purposes, all financial reports of prior periods are presented in constant pesos as of December 31, 2007. Financial information of year 2008 is presented in current pesos. The consolidation of Avantel figures started in the month of December 2006. |
| 2) | Revenues are derived from: |
i. | | Local services. We generate revenue by enabling our customers to originate and receive an unlimited number of calls within a defined local service area. Customers are charged a flat monthly fee for basic service, a per call fee for local calls (“measured service”), a per minute usage fee for calls completed on a cellular line (“calling party pays,” or CPP calls) and value added services. |
| | Long distance services. We generate revenues by providing long distance services (domestic and international) for our customers’ completed calls. |
| | Data & network. We generate revenues by providing data, Internet access and network services, like virtual private networks and private lines. |
| | International traffic. We generate revenues terminating international traffic from foreign carriers. |
v. | | Other services. Include among others, activation fees, customer premises equipment (‘‘CPE’’) sales and revenues generated from integrated telecommunications services provided to corporate customers, financial institutions and government entities. |
| 3) | Cost of revenues include expenses related to the termination of our customers’ cellular and long distance calls in other carriers’ networks, as well as expenses related to billing, payment processing, operator services and our leasing of private circuit links. |
| 4) | Operating expenses include costs incurred in connection with general and administrative matters which incorporate compensation and benefits, the costs of leasing land related to our operations and costs associated with sales and marketing and the maintenance of our network. |
| 5) | Adjusted EBITDA is defined as net income plus interest, taxes, depreciation and amortization, and further adjusted for unusual or non-recurring items. For additional detail on the Adjusted EBITDA Reconciliation, go to AXTEL’s web site at www.axtel.com.mx |
| 6) | Earnings per CPO are calculated dividing the net income by the average number of Series A and Series B shares outstanding during the period divided by seven. The number of outstanding Series A and Series B shares was 96,636,627 and 8,672,716,596, respectively, as of March 31, 2008. |
| 7) | Net Debt to Adjusted EBITDA: The quarterly figure comes from dividing the net debt at the end of the period by the annualized run-rate Adjusted EBITDA. |
| 8) | Information provided by the Mexican Stock Exchange. |
| 9) | Depreciation and amortization includes depreciation of all communications network and equipment and amortization of pre-operating expenses and cost of spectrum licenses, among others. |
Axtel, S.A.B. de C.V. and Subsidiaries
Unaudited Consolidated Balance Sheet
March 31, 2008 and 2007
(Thousand pesos of constant purchasing power as of December 31, 2007, except for March 2008 which is expressed in nominal pesos)
ASSETS | | | | | | |
Current assets: | | | | | | |
| | | | | | |
Cash and equivalents | | | 1,259,261 | | | | 1,270,357 | |
Accounts receivable | | | 1,813,852 | | | | 1,707,961 | |
Refundable taxes and other accounts receivable | | | 132,830 | | | | 404,051 | |
Prepaid Expenses | | | 40,583 | | | | 82,235 | |
Inventories | | | 177,731 | | | | 119,794 | |
Financial Instruments | | | - | | | | 30,563 | |
Total current assets | | | 3,424,257 | | | | 3,614,961 | |
| | | | | | | | |
Non current assets | | | | | | | | |
| | | | | | | | |
Property, plant and equipment, net | | | 13,875,438 | | | | 13,981,645 | |
Long-term accounts receivable | | | 17,482 | | | | 20,350 | |
Telephone concession rights | | | 700,822 | | | | 803,526 | |
Intangible Assets | | | 397,614 | �� | | | 699,277 | |
Deferred income tax | | | 898,063 | | | | 606,773 | |
Deferred employee's profit sharing | | | 13,843 | | | | 27,495 | |
Investment in shares of associated company | | | 15,573 | | | | 13,985 | |
Other assets | | | 313,645 | | | | 290,297 | |
| | | | | | | | |
Total non current assets | | | 16,232,480 | | | | 16,443,348 | |
| | | | | | | | |
TOTAL ASSETS | | | 19,656,737 | | | | 20,058,309 | |
| | | | | | | | |
| | | | | | | | |
LIABILITIES | | | | | | | | |
Current liabilities | | | | | | | | |
| | | | | | | | |
Account payable & Accrued expenses | | | 1,728,501 | | | | 1,896,073 | |
Accrued Interest | | | 99,921 | | | | 109,717 | |
Short-term debt | | | - | | | | 255,304 | |
Current portion of long-term debt | | | 195,191 | | | | 163,497 | |
Taxes payable | | | 117,094 | | | | 32,868 | |
Financial Instruments | | | 142,445 | | | | - | |
Deferred Revenue | | | 522,944 | | | | 501,581 | |
Other accounts payable | | | 389,336 | | | | 462,234 | |
Total current liabilities | | | 3,195,432 | | | | 3,421,274 | |
| | | | | | | | |
Long-term debt | | | | | | | | |
| | | | | | | | |
Long-term debt | | | 7,395,989 | | | | 7,928,237 | |
Severance, seniority premiums and other post-retirement benefits | | | 57,602 | | | | 74,994 | |
Deferred revenue | | | 168,255 | | | | 323,111 | |
Other long-term liabilities | | | 6,581 | | | | 3,594 | |
Total long-term debt | | | 7,628,427 | | | | 8,329,936 | |
| | | | | | | | |
| | | | | | | | |
TOTAL LIABILITIES | | | 10,823,859 | | | | 11,751,210 | |
| | | | | | | | |
| | | | | | | | |
STOCKHOLDERS EQUITY | | | | | | | | |
Capital stock | | | 8,870,062 | | | | 8,870,062 | |
Additional paid-in capital | | | 741,671 | | | | 741,671 | |
Accumulated losses | | | (729,015 | ) | | | (1,455,328 | ) |
Cumulative deferred income tax effect | | | - | | | | 132,169 | |
Change in the fair value of derivative instruments | | | (49,840 | ) | | | 18,525 | |
TOTAL STOCKHOLDERS EQUITY | | | 8,832,878 | | | | 8,307,099 | |
| | | | | | | | |
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY | | | 19,656,737 | | | | 20,058,309 | |
Axtel, S.A.B. de C.V. And Subsidiaries
Unaudited Consolidated Income Statement
Periods ended March 31, 2008 and 2007
(Thousand pesos of constant purchasing power as of December 31, 2007, except for March 2008 which is expressed in nominal pesos)
| | | First Quarter ended March 31 | | | | | | | | | | | |
| | | | | | | | | | D | % | | | | | | | | | | D | % |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total Revenues | Ps.$ | | | 2,847,366 | | | | 3,005,494 | | | | -5.3 | % | Ps.$ | | | 12,032,481 | | | | 8,274,861 | | | | 45.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating cost and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales and services | | | | (981,939 | ) | | | (1,125,002 | ) | | | -12.7 | % | | | | (4,361,650 | ) | | | (2,806,871 | ) | | | 55.4 | % |
Selling and administrative expenses | | | | (911,867 | ) | | | (945,820 | ) | | | -3.6 | % | | | | (3,567,473 | ) | | | (2,731,649 | ) | | | 30.6 | % |
Depreciation and amortization | | | | (701,863 | ) | | | (719,268 | ) | | | -2.4 | % | | | | (2,673,282 | ) | | | (1,912,181 | ) | | | 39.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Operating Costs and Expenses | | | | (2,595,669 | ) | | | (2,790,090 | ) | | | -7.0 | % | | | | (10,602,405 | ) | | | (7,450,701 | ) | | | 42.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | | | 251,697 | | | | 215,404 | | | | 16.8 | % | | | | 1,430,076 | | | | 824,160 | | | | 73.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive financing result: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense), net | | | | (193,380 | ) | | | (213,830 | ) | | | -9.6 | % | | | | (770,157 | ) | | | (449,189 | ) | | | 71.5 | % |
Foreign exchange gain (loss), net | | | | 88,359 | | | | (114,283 | ) | | | N/A | | | | | 203,614 | | | | (64,388 | ) | | | N/A | |
Change in the fair value of derivative instruments | | | | (4,819 | ) | | | 23,836 | | | | N/A | | | | | (8,713 | ) | | | 1,860 | | | | N/A | |
Monetary position gain | | | | - | | | | 70,925 | | | | N/A | | | | | 197,872 | | | | 76,450 | | | | 158.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive financing result, net | | | | (109,840 | ) | | | (233,352 | ) | | | -52.9 | % | | | | (377,384 | ) | | | (435,267 | ) | | | -13.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Employee's profit sharing | | | | (2,274 | ) | | | - | | | | N/A | | | | | (8,363 | ) | | | (1,571 | ) | | | 432.3 | % |
Deferred employees' profit sharing | | | | (336 | ) | | | - | | | | N/A | | | | | (13,931 | ) | | | 4,699 | | | | N/A | |
Other income (expenses), net | | | | (6,447 | ) | | | (2,187 | ) | | | 194.8 | % | | | | (4,696 | ) | | | (35,964 | ) | | | -86.9 | % |
Other income (expenses), net | | | | (9,057 | ) | | | (2,187 | ) | | | 314.1 | % | | | | (26,990 | ) | | | (32,836 | ) | | | -17.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Special item | | | | - | | | | - | | | | N/A | | | | | - | | | | - | | | | N/A | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes, and | | | | | | | | | | | | | | | | | | | | | | | | | | |
equity in results of associated company | | | | 132,800 | | | | (20,135 | ) | | | N/A | | | | | 1,025,702 | | | | 356,057 | | | | 188.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Income Tax | | | | (4,830 | ) | | | - | | | | N/A | | | | | (103,649 | ) | | | (4,894 | ) | | | 2017.9 | % |
Deferred income tax | | | | (40,318 | ) | | | 5,555 | | | | N/A | | | | | (330,255 | ) | | | (118,898 | ) | | | 177.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total income tax and employees' profit sharing | | | | (45,148 | ) | | | 5,555 | | | | N/A | | | | | (433,904 | ) | | | (123,792 | ) | | | 250.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity in results of an associate company | | | | 324 | | | | (142 | ) | | | N/A | | | | | 1,896 | | | | 1,510 | | | | 25.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Income (Loss) | Ps.$ | | | 87,976 | | | | (14,722 | ) | | | N/A | | | | | 593,694 | | | | 233,775 | | | | 154.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | �� | | | |
Mexican GAAP Adjusted EBITDA Reconciliation
(Thousand pesos of constant purchasing power as of December 31, 2007, except for March 2008 which is expressed in nominal pesos)
| | | First Quarter ended March 31 | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net Income (Loss) | Ps.$ | | | 87,976 | | | | (14,722 | ) | | | N/A | | Ps.$ | | | 593,694 | | | | 233,775 | | | | 154 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and Amortization | | | | 701,863 | | | | 719,268 | | | | -2 | % | | | | 2,673,282 | | | | 1,912,181 | | | | 40 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Expense, Net | | | | 193,380 | | | | 213,830 | | | | -10 | % | | | | 770,157 | | | | 449,189 | | | | 71 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Income Tax and Employee Profit Sharing | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Benefit) Expense | | | | 45,148 | | | | (5,555 | ) | | | N/A | | | | | 433,904 | | | | 123,792 | | | | 251 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | | | 1,028,367 | | | | 912,821 | | | | 13 | % | | | | 4,471,037 | | | | 2,718,937 | | | | 64 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreing Exchange (Gain) Loss, Net | | | | (88,359 | ) | | | 114,283 | | | | N/A | | | | | (203,614 | ) | | | 64,388 | | | | N/A | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in the fair value of derivative instruments | | | | 4,819 | | | | (23,836 | ) | | | N/A | | | | | 8,713 | | | | (1,860 | ) | | | N/A | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Monetary position | | | | - | | | | (70,925 | ) | | | N/A | | | | | (197,872 | ) | | | (76,450 | ) | | | -159 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Other (income) expense, Net | | | | 9,057 | | | | 2,187 | | | | 314 | % | | | | 26,990 | | | | 32,836 | | | | -18 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity in results of an associate company | | | | (324 | ) | | | 142 | | | | N/A | | | | | (1,896 | ) | | | (1,510 | ) | | | -26 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA | Ps.$ | | | 953,560 | | | | 934,672 | | | | 2 | % | Ps.$ | | | 4,103,358 | | | | 2,736,341 | | | | 50 | % |