ASUR 1Q12 Passenger Traffic Up 10.38% YOY
MEXICO CITY, April 24, 2012 /PRNewswire/ -- Grupo Aeroportuario del Sureste, S.A.B. de C.V. (NYSE:ASR; BMV:ASUR), (ASUR) the first privatized airport group in Mexico and operator of Cancun Airport and eight other airports in southeast Mexico, today announced results for the three month period ended March 31, 2012.
1Q12 Highlights(1):
- EBITDA(2) increased by 22.42% to Ps.828.46 million
- Total passenger traffic was up 10.38%
- Total revenues rose by 20.99% due to increases of 16.42% in aeronautical revenues, 25.08% in non-aeronautical revenues, and 46.12% in construction services revenues
- Commercial revenues per passenger increased by 14.66% to Ps.74.63
- Operating profit increased by 25.22%
- EBITDA margin increased to 64.42% from 63.67% in 1Q11
1. |
Unless otherwise stated, all financial figures discussed in this announcement are unaudited, prepared in accordance with International Financial Reporting Standards (IFRS) and represent comparisons between the three month period ended March 31, 2012, and the equivalent three-month period ended March 31, 2011. Financial figures for the three-month period ended March 31, 2011 have been restated to reflect IFRS. Results are expressed in nominal pesos. Tables state figures in thousands of pesos, unless otherwise noted. Passenger figures exclude transit and general aviation passengers. Commercial revenues include revenues from non-permanent ground transportation and parking lots. All U.S. dollar figures are calculated at the exchange rate of US$1.00 = Ps.12.8093. |
2. |
EBITDA means net income before: provision for taxes, deferred taxes, profit sharing, non-ordinary items, comprehensive financing cost and depreciation and amortization. EBITDA should not be considered as an alternative to net income, as an indicator of our operating performance or as an alternative to cash flow as an indicator of liquidity. Our management believes that EBITDA provides a useful measure of our performance that is widely used by investors and analysts to evaluate our performance and compare it with other companies. EBITDA is not defined under U.S. GAAP or IFRS and may be calculated differently by different companies. |
Passenger Traffic
For 1Q12, total passenger traffic increased year-over-year by 10.38%. Domestic passenger traffic increased by 19.79% while international passenger traffic rose by 5.83%. Domestic passenger traffic growth was driven by increases across all airports as detailed in Table I below. Growth in international passenger traffic resulted mainly from an increase of 6.23% at the Cancun airport.
Table I: Domestic Passengers (in thousands)
Airport |
1Q11 |
1Q12 |
% Change |
Cancun |
697.9 |
862.9 |
23.64 |
Cozumel |
10.4 |
20.3 |
95.19 |
Huatulco |
76.1 |
93.7 |
23.13 |
Merida |
241.9 |
279.5 |
15.54 |
Minatitlan |
24.0 |
30.3 |
26.25 |
Oaxaca |
70.0 |
94.8 |
35.43 |
Tapachula |
36.5 |
37.7 |
3.29 |
Veracruz |
174.3 |
176.0 |
0.98 |
Villahermosa |
174.0 |
207.8 |
19.43 |
TOTAL |
1,505.1 |
1,803.0 |
19.79 |
Note: Passenger figures exclude transit and general aviation passengers.
II: International Passengers (in thousands)
Airport |
1Q11 |
1Q12 |
% Change |
Cancun |
2,861.9 |
3,040.1 |
6.23 |
Cozumel |
143.6 |
136.2 |
(5.15) |
Huatulco |
38.1 |
38.2 |
0.26 |
Merida |
27.4 |
27.5 |
0.36 |
Minatitlan |
1.0 |
1.5 |
50.00 |
Oaxaca |
12.9 |
14.9 |
15.50 |
Tapachula |
1.9 |
2.2 |
15.79 |
Veracruz |
18.2 |
24.3 |
33.52 |
Villahermosa |
11.2 |
12.9 |
15.18 |
TOTAL |
3,116.2 |
3,297.8 |
5.83 |
Note: Passenger figures exclude transit and general aviation passengers.
Table III: Total Passengers (in thousands)
Airport |
1Q11 |
1Q12 |
% Change |
Cancun |
3,559.8 |
3,903.3 |
9.64 |
Cozumel |
154.0 |
156.5 |
1.62 |
Huatulco |
114.2 |
131.9 |
15.50 |
Merida |
269.3 |
307.0 |
14.00 |
Minatitlan |
25.0 |
31.8 |
27.20 |
Oaxaca |
82.90 |
109.7 |
32.33 |
Tapachula |
38.4 |
39.9 |
3.91 |
Veracruz |
192.5 |
200.3 |
4.05 |
Villahermosa |
185.2 |
220.7 |
19.17 |
TOTAL |
4,621.3 |
5,100.8 |
10.38 |
Note: Passenger figures exclude transit and general aviation passengers.
Consolidated Results for 1Q12
Total revenues for 1Q12 increased year-over-year by 20.99% to Ps.1,285.98 million. This was mainly due to increases of:
- 16.42% in revenues from aeronautical services, principally as a result of the 10.38% rise in passenger traffic;
- 25.08% in revenues from non-aeronautical services, reflecting the 26.48% increase in commercial revenues detailed below; and
- 46.12% in revenues from construction services as a result of capital expenditures and other investments in concessioned assets during the period.
ASUR classifies commercial revenues as those derived from the following activities: duty-free stores, car rentals, retailoperations, banking and currency exchangeservices, advertising, teleservices, non-permanent ground transportation, food and beverage, and parking lot fees.
Commercial revenues increased by 26.48% year-over-year during the quarter, principally due to higher passenger traffic. There were increases in revenues in the following activities:
- 32.49% in advertising;
- 31.54% in ground transportation;
- 31.30% in duty-free stores;
- 30.86% in retail operations;
- 23.18% in food and beverage;
- 21.52% in other revenues;
- 19.02% in banking and currency exchange services;
- 11.52% in car rental revenues; and
- 3.48% in parking lot fees.
These increases were partially offset by a decrease of 2.11% in teleservices revenues.
Retail and Other Commercial Space |
||
Business Name |
Type |
Opening Date |
Cancun |
||
Panama Jack |
Convenience store |
March 2011 |
Grab & Go |
Food and beverage |
April 2011 |
California Pizza Kitchen |
Food and beverage |
April 2011 |
Air Shop |
Convenience store (2 stores) |
April & May 2011 |
Ando Volando Bajo |
Convenience store |
June 2011 |
Starbucks Cafe |
Food and beverage |
July 2011 |
Traffic Tours |
Tourism booth |
September 2011 |
Construction revenues and expenses. ASUR is required to include in its income statement an income line reflecting the income from construction or improvements to concessioned assets made during the period. During 1Q12, ASUR recognized Ps.90.52 million in revenues from "Construction Services" because of improvements to its concessioned assets, a 46.12% year-over-year increase. The same amount is recognized under the expense line "Construction Costs" because ASUR hires third parties to provide construction services.
Because equal amounts of Construction Services revenues and Construction Costs have been included in ASUR's income statement, the increase in Construction Services revenues in 1Q12 did not result in a proportionate increase in the EBITDA Margin, which is equal to EBITDA divided by total revenues.
Total operating costs and expenses for 1Q12 increased 15.85% year-over-year. This was primarily due to the following increases:
- 46.42% in construction costs, due to greater improvements made to the concessioned assets during the period;
- 11.49% in costs of services, principally reflecting higher energy costs, higher costs resulting from the increase in the number of convenience stores directly operated by ASUR and fees paid to third parties in connection with ASUR's participation in international bidding processes;
- 8.21% in administrative expenses principally due to travel costs in connection with international bidding processes, as well as personnel costs;
- 22.38% in the technical assistance fee paid to ITA, reflecting the increase in EBITDA for the quarter (a factor in the calculation of the fee);
- 17.83% in concession fees paid to the Mexican government, mainly due to an increase in regulated revenues (a factor in the calculation of the fee); and
- 5.09% in depreciation and amortization, resulting mainly from capitalized investments.
Operating margin for the quarter increased to 56.73% from 54.81% in 1Q11. This was mainly due to the 20.99% increase in revenues which more than offset the 15.85% increase in expenses during the period.
Comprehensive Financing Cost for 1Q12 increased year-over-year to Ps.15.13 million from a de minimis amount in 1Q11, principally due to a higher foreign exchange loss. During 1Q12, ASUR reported a foreign exchange rate loss of Ps.18.21 million, net interest income of Ps.2.68 million, and a Ps.0.40 million mark-to-market gain in its interest rate swap. During 1Q11, ASUR reported net interest income of Ps.4.47 million, a Ps.0.90 million mark-to-market gain on the Company's interest rate swap and a Ps.5.40 million foreign exchange rate loss.
Income Taxes. Following the changes in Mexican tax law that took effect January 1, 2008, which established a new flat rate business tax ("Impuesto Empresarial a Tasa Unica", or "IETU") and eliminated the asset tax. The Company evaluates and reviews its deferred assets and liabilities position under Mexican Financial Reporting Standards as applied by Mexican tax laws.
Income taxes for 1Q12 increased by 6.80%, or Ps.11.23 million year-over-year, principally due to the following factors:
- Provisional IETU payments of Ps.4.25 million by some of ASUR's subsidiaries;
- A Ps.31.26 million increase in the provision for income taxes reflecting a higher taxable base as revenues rose 20.99% in the period while expenses only increased by 15.85%;
- An Ps.18.55 million decline in deferred income taxes resulting from the recognition of inflationary effects;
- A Ps.1.74 million increase in deferred IETU because of the expiry of tax credits; and
- A Ps.0.78 million increase in the asset tax for amounts that cannot be credited against other taxes.
Net income for 1Q12 increased 28.89% to Ps.537.97 million from Ps.417.38 million in 1Q11. Earnings per common share for the quarter were Ps.1.7932, or earnings per ADS (EPADS) of US$1.3999 (one ADS represents ten series B common shares). This compares with earnings per share of Ps.1.3913, or EPADS of US$1.0861, for the same period last year.
Table IV: Summary of Consolidated Results for 1Q12
1Q11 |
1Q12 |
% Change |
|
Total Revenues |
1,062,898 |
1,285,978 |
20.99 |
Aeronautical Services |
652,479 |
759,586 |
16.42 |
Non-Aeronautical Services |
348,471 |
435,871 |
25.08 |
Commercial Revenues |
304,359 |
384,953 |
26.48 |
Construction Services |
61,948 |
90,521 |
46.12 |
Operating Profit |
582,555 |
729,496 |
25.22 |
Operating Margin % |
54.81% |
56.73% |
3.50% |
EBITDA |
676,726 |
828,461 |
22.42 |
EBITDA Margin % |
63.76% |
64.42% |
1.19% |
Net Income |
417,384 |
537,971 |
28.89 |
Earnings per Share |
1.3913 |
1.7932 |
28.89 |
Earnings per ADS in US$ |
1.0861 |
1.3999 |
28.89 |
Note: U.S. dollar figures are calculated at the exchange rate of US$1 = Ps.12.8093.
Table V: Commercial Revenues per Passenger for 1Q12
1Q11 |
1Q12 |
% Change |
|
Total Passengers ('000) |
4,676 |
5,158 |
10.31 |
Total Commercial Revenues |
304,359 |
384,953 |
26.48 |
Commercial revenues from direct operations (1) |
62,634 |
87,034 |
38.96 |
Commercial revenues excluding direct operations |
241,725 |
297,919 |
23.25 |
Total Commercial Revenue per Passenger |
65.09 |
74.63 |
14.66 |
Commercial revenue from direct operations per passenger (1) |
13.39 |
16.87 |
25.99 |
Commercial revenue per passenger (excluding direct operations) |
51.70 |
57.26 |
11.72 |
Note: For purposes of this table, approximately 55,000 and 57,000 transit and general aviation passengers are included for 1Q11 and 1Q12, respectively.
(1) Revenues from direct commercial operations in 1Q12 represent ASUR's operation of convenience stores in airports and the direct sale of advertising space.
Table VI: Operating Costs and Expenses for 1Q12
1Q11 |
1Q12 |
% Change |
|
Cost of Services |
203,205 |
226,556 |
11.49 |
Construction Costs |
61,948 |
90,521 |
46.12 |
Administrative |
39,274 |
42,497 |
8.21 |
Technical Assistance |
35,642 |
43,618 |
22.38 |
Concession Fees |
46,103 |
54,325 |
17.83 |
Depreciation and Amortization |
94,171 |
98,965 |
5.09 |
TOTAL |
480,343 |
558,619 |
15.85 |
Tariff Regulation
The Mexican Ministry of Communications and Transportation regulates the majority of ASUR's activities by setting maximum rates, which represent the maximum possible revenues allowed per traffic unit at each airport.
ASUR's regulated revenues for 1Q12 were Ps.858.87 million, resulting in an annual average tariff per workload unit of Ps.163.34. ASUR's regulated revenues accounted for approximately 66.79% of total income for the period.
The Mexican Ministry of Communications and Transportation reviews compliance with the maximum rates on an annual basis at the close of each year.
Balance Sheet
On March 31, 2012, Airport Concessions represented 80.03% of the Company's total assets, with current assets representing 18.33% and other assets representing 1.64%.
Cash and cash equivalents on March 31, 2012 were Ps.2,069.24 million, a 35.27% increase from the Ps.1,529.67 million in cash and cash equivalents recorded on December 31, 2011.
Shareholders' equity at the close of 1Q12 was Ps.16,014.30 million and total liabilities were Ps.3,188.55 million, representing 82.57% and 16.60% of total assets, respectively. Deferred liabilities represented 62.94% of the Company's total liabilities.
Total bank debt at March 31, 2012 was Ps.604.0 million, including Ps.0.9 million in accrued interest. During August and September of 2010, Cancun Airport entered into two three-year credit agreements of Ps.350 million and Ps.570 million with two banks. The terms of the agreement include a floating interest rate based on the Tasa de Interes Interbancaria de Equilibrio (TIIE) plus 1.5% and quarterly principal payments. In addition, in September of 2011, Veracruz Airport entered into a three-year credit agreement of Ps.50 million. The terms include a floating interest rate based on the Tasa de Interes Interbancaria de Equilibrio (TIIE) plus 0.75% and quarterly interest payments.
During the quarter, ASUR made principal payments of Ps.92.5 million in connection with the Ps.350 million and Ps.570 million three-year credit agreements.
In August 2010 ASUR purchased a hedge against the risk of a significant increase in TIIE. The Company is hedged for 17% of the interest rate exposure under its Ps.350 and Ps.570 million credit agreements. The interest rate was fixed for three years at 6.37%, 6.33% and 6.21% per annum. The interest rate hedge during the quarter resulted in a Ps.0.4 million gain.
In the fourth quarter of 2011, Cancun Airport obtained authorization for two new bank loans from Banamex and BBVA Bancomer of US$300 million and Ps.1,500 million, respectively. These loans remain subject to certain conditions precedent, including the negotiation of definitive documentation for the loans. To date, ASUR has not yet made use of the authorized credit lines.
Capital Expenditures
During 1Q12, ASUR made investments of Ps.152.35 million as part of ASUR's ongoing plan to modernize its airports pursuant to its master development plans.
IFRS Adoption
In compliance with regulations established by the Mexican National Banking and Securities Commission (CNBV), as of January 1, 2012 the Company has adopted International Financial Reporting Standards (IFRS) as the accounting standards to prepare its financial statements.
Furthermore, and in compliance with INIF 19 "Changes derived from the adoption of IFRS", the most significant accomulated changes in net shareholders' equity as of January 1, 2011 are included in the table below:
Effects on the initial Shareholders' Equity (in thousands of Mexican Pesos) |
|||||
Item |
Description |
Capital Stock |
Retained Earnings |
Legal Reserve |
Total Shareholders' Equity |
Labor liabilities |
Elimination of severance liabilities according to NIF D-3 and creation of a liability under IAS 19 - Net |
Ps. 7,835 |
Ps. 7,835 |
||
Deferred employee profit sharing |
Reversal of deferred employee profit sharing as it is outside the reach of IAS 12 |
(2,905) |
(2,905) |
||
Creation of a reserve for vacations |
Recognition of accrued vacation rights not used by year-end. |
(18,339) |
(18,339) |
||
Deferred Assets (income tax and flat tax) |
Impact on deferred IETU derived from the recognition of provisions for vacations and employee benefits |
3,534 |
3,534 |
||
Capital Stock |
Elimination of inflation accounting. |
(5,031,928) |
(5,031,928) |
||
Legal Reserve |
Elimination of inflation accounting |
(23,025) |
(23,025) |
||
Capital Stock and Legal Reserve |
Reclassification of inflation accounting of capital stock and legal reserve to retained earnings |
5,054,953 |
5,054,953 |
||
TOTAL |
Ps. (5,031,928) |
Ps. 5,045,078 |
Ps. (23,025) |
Ps. (9,875) |
The following table presents the principal effects of IFRS on Shareholders' Equity as of March 31, 2012, December 31, 2011 and January 1, 2011
(In thousands of Mexican Pesos) |
March 31, 2012 |
December 31, 2011 |
January 1, 2011 |
Shareholders' Equity Under Mexican Financial Reporting Standards |
$ 16,028,002 |
$ 15,487,813 |
$ 14,795,457 |
IFRS Adjustments: |
|||
Deferred Employee Profit Sharing |
(3,862) |
(3,862) |
(2,905) |
Severance Liability and actuarial gains and losses |
10,442 |
10,342 |
7,835 |
Reserve for Vacations |
(22,372) |
(22,099) |
(18,339) |
Deferred IETU |
2,088 |
4,218 |
3,534 |
Total IFRS Ajustments |
(13,704) |
(11,401) |
(9,875) |
Shareholders' Equity Under IFRS |
$ 16,014,298 |
$ 15,476,412 |
$ 14,785,582 |
The following table presents the principal effects of IFRS on the Income Statement for the quarters ended March 31, 2011 and 2012.
(In thousands of Mexican Pesos) |
1Q12 |
1Q11 |
Net Income Under Mexican Financial Reporting Standards |
540,187 |
420,206 |
Elimination of severance liabilities according with INIF D-3 and creation of a liability under IAS 19 – Net |
186 |
917 |
Recognition of accrued rights not used |
(274) |
(1,390) |
Effect on deferred IETU resulting from the recognition of a reserve for vacation and employee benefits |
(2,128) |
(2,349) |
Net Income Under IFRS |
537,971 |
417,384 |
The adoption of IFRS has had the most significant impact on the following line items in our balance sheet:
a) |
Labor liabilities and deferred employee profit sharing |
As of the adption date, ASUR eliminated severance liabilities and deferred employee profit sharing as an adjustment to the initial balance. |
|
b) |
Reserve for Vacations |
Accrued vacation rights not used by year-end are recognized as of the adoption date. |
|
c) |
Deferred taxes and/or IETU |
The Company has decided to recognize both flat tax and income tax to determine its deferred taxes based on its projection of its results. No related adjustments were determined as of the transition date. |
|
The Company has only determined the impact of deferred flat tax and income tax on the proposed adjustments to the initial transition Balance Sheet as of January 1. 2011. |
|
d) |
Inflation |
The Company has determined the inflationary effect that has to be eliminated from the capital stock account and the legal reserve in accordance with IAS 21 and 29 applicable as of the adoption date. |
ASUR has determined that it will not eliminate the effects of inflation on its concessioned assets in accordance with IFRS 1. ASUR's determination is based on its decision to apply the transition rules applicable to IFRIC 12 as part of its initial adoption of IFRS 1. Pursuant to these transition rules, ASUR is not required to apply rule IFRIC 12 retrospectively if it determines that it would be "impractical" to reconstruct the balance of fully depreciated assets. As a result, the Company has recorded as its starting asset balance the amounts recorded as of the December 31, 2011 balance sheet prepared under Mexican Financial Reporting Standards (MFRS), which contain the inflationary effect.
1Q12 Earnings Conference Call |
|
Day: |
Wednesday, April 25, 2012 |
Time: |
10:00 AM US EDT; 9:00 AM Mexico City time |
Dial-in number: |
888.713.4213 (US & Canada) and 617.213.4865 (International & Mexico) |
Access Code: |
79168025 |
Pre-registration: |
If you would like to pre-register for the conference call use the following link: |
https://www.theconferencingservice.com/prereg/key.process?key=P9CY9XYKM |
|
Pre-registering is not mandatory but is recommended as it will provide you immediate entry into the call and will facilitate the timely start of the conference. You will receive a code that allows you to enter the call directly. Pre-registration only takes a few moments, and you may do so at any time, including up to and after call start time. To pre-register, please click the link above. Alternatively, if you would rather be placed into the call by an operator, please call at least 10 minutes prior to call start time. |
|
Replay: |
Starting Wednesday, April 25, 2012 at 12:00 PM US EDT, ending at midnight US EDT on Wednesday, May 2, 2012. Dial-in number: 888-286-8010 (US & Canada); 617-801-6888 (International & Mexico). Access Code: 83099325. |
Analyst Coverage
Actinver Casa de Bolsa, BBVA Bancomer, Bofa Merril Lynch, Citi Investment Research, Credit Suisse, Grupo Bursatil Mexicano, HSBC, INVEX, JP Morgan, Morgan Stanley, Mornigstar, Santander Investment, Scotia Capital, UBS Casa de Bolsa, Vector, Itau BBA.
Note: ASUR is covered by the aforementioned analysts. Please note that any opinions, estimates or forecasts regarding the performance of ASUR issued by these analysts reflect their own views, and therefore do not represent the opinions, estimates or forecasts of ASUR or the company management. Although ASUR may refer to or distribute such statements, this does not imply that the company agrees with or endorses any information, conclusions or recommendations included therein.
About ASUR:
Grupo Aeroportuario del Sureste, S.A.B. de C.V. (ASUR) is a Mexican airport operator with concessions to operate, maintain and develop the airports of Cancun, Merida, Cozumel, Villahermosa, Oaxaca, Veracruz, Huatulco, Tapachula and Minatitlan in the southeast of Mexico. The Company is listed both on the NYSE in the U.S., where it trades under the symbol ASR, and on the Mexican Bolsa, where it trades under the symbol ASUR. One ADS represents ten (10) series B shares.
Some of the statements contained in this press release discuss future expectations or state other forward-looking information. Those statements are subject to risks identified in this press release and in ASUR's filings with the SEC. Actual developments could differ significantly from those contemplated in these forward-looking statements. The forward-looking information is based on various factors and was derived using numerous assumptions. Our forward-looking statements speak only as of the date they are made and, except as may be required by applicable law, we do not have an obligation to update or revise them, whether as a result of new information, future or otherwise.
# # # TABLES TO FOLLOW # # #
Grupo Aeroportuario del Sureste, S.A.B. de C.V. |
||||||||
Operating Results per Airport |
||||||||
Thousands of Mexican pesos |
||||||||
Item |
1Q 2011 |
1Q 2011 Per Workload Unit |
1Q 2012 |
1Q 2012 Per Workload Unit |
3 Months 2011 |
3 Months 2011 Per Workload Unit |
3 Months 2012 |
3 Months 2012 Per Workload Unit |
Cancun (1) |
||||||||
Aeronautical Revenues |
500,098 |
137.8 |
578,887 |
145.3 |
500,098 |
137.8 |
578,887 |
145.3 |
Non-Aeronautical Revenues |
310,115 |
85.5 |
393,545 |
98.8 |
310,115 |
85.5 |
393,545 |
98.8 |
Construction Services |
31,979 |
8.8 |
53,141 |
13.3 |
31,979 |
8.8 |
53,141 |
13.3 |
Total Revenues |
842,192 |
232.1 |
1,025,573 |
257.4 |
842,192 |
232.1 |
1,025,573 |
257.4 |
Operating Profit |
524,035 |
144.4 |
617,151 |
154.9 |
524,035 |
144.4 |
617,151 |
154.9 |
EBITDA |
585,476 |
161.4 |
680,773 |
170.9 |
585,476 |
161.4 |
680,773 |
170.9 |
Mérida |
||||||||
Aeronautical Revenues |
38,675 |
121.6 |
45,898 |
129.3 |
38,675 |
121.6 |
45,898 |
129.3 |
Non-Aeronautical Revenues |
11,145 |
35.0 |
12,964 |
36.5 |
11,145 |
35.0 |
12,964 |
36.5 |
Construction Services |
9,894 |
31.1 |
8,265 |
23.3 |
9,894 |
31.1 |
8,265 |
23.3 |
Other (2) |
- |
- |
5 |
- |
- |
- |
5 |
- |
Total Revenues |
59,714 |
187.8 |
67,132 |
189.1 |
59,714 |
187.8 |
67,132 |
189.1 |
Operating Profit |
15,562 |
48.9 |
18,213 |
51.3 |
15,562 |
48.9 |
18,213 |
51.3 |
EBITDA |
23,348 |
73.4 |
26,315 |
74.1 |
23,348 |
73.4 |
26,315 |
74.1 |
Villahermosa |
||||||||
Aeronautical Revenues |
21,560 |
110.6 |
27,986 |
120.6 |
21,560 |
110.6 |
27,986 |
120.6 |
Non-Aeronautical Revenues |
8,561 |
43.9 |
8,668 |
37.4 |
8,561 |
43.9 |
8,668 |
37.4 |
Construction Services |
668 |
3.4 |
507 |
2.2 |
668 |
3.4 |
507 |
2.2 |
Other (2) |
- |
- |
20 |
0.1 |
- |
- |
20 |
0.1 |
Total Revenues |
30,789 |
157.9 |
37,181 |
160.3 |
30,789 |
157.9 |
37,181 |
160.3 |
Operating Profit |
10,085 |
51.7 |
11,820 |
50.9 |
10,085 |
51.7 |
11,820 |
50.9 |
EBITDA |
14,826 |
76.0 |
17,511 |
75.5 |
14,826 |
76.0 |
17,511 |
75.5 |
Other Airports (3) |
||||||||
Aeronautical Revenues |
92,146 |
148.4 |
106,815 |
155.7 |
92,146 |
148.4 |
106,815 |
155.7 |
Non-Aeronautical Revenues |
18,650 |
30.0 |
20,694 |
30.2 |
18,650 |
30.0 |
20,694 |
30.2 |
Construction Services |
19,407 |
31.3 |
28,608 |
41.7 |
19,407 |
31.3 |
28,608 |
41.7 |
Other (2) |
3,431 |
5.5 |
64 |
0.1 |
3,431 |
5.5 |
64 |
0.1 |
Total Revenues |
133,634 |
215.2 |
156,181 |
227.7 |
133,634 |
215.2 |
156,181 |
227.7 |
Operating Profit |
33,034 |
53.2 |
38,173 |
55.6 |
33,034 |
53.2 |
38,173 |
55.6 |
EBITDA |
52,918 |
85.2 |
59,373 |
86.5 |
52,918 |
85.2 |
59,373 |
86.5 |
Holding & Service companies (4) |
||||||||
Construction Services |
- |
n/a |
- |
n/a |
- |
n/a |
- |
n/a |
Other (2) |
139,041 |
n/a |
197,770 |
n/a |
139,041 |
n/a |
197,770 |
n/a |
Total Revenues |
139,041 |
n/a |
197,770 |
n/a |
139,041 |
n/a |
197,770 |
n/a |
Operating Profit |
(161) |
n/a |
44,139 |
n/a |
(161) |
n/a |
44,139 |
n/a |
EBITDA |
158 |
n/a |
44,489 |
n/a |
158 |
n/a |
44,489 |
n/a |
Consolidation Adjustment |
||||||||
Consolidation Adjustment |
(142,472) |
n/a |
(197,859) |
n/a |
(142,472) |
n/a |
(197,859) |
n/a |
Group |
||||||||
Aeronautical Revenues |
652,479 |
137.0 |
759,586 |
144.5 |
652,479 |
137.0 |
759,586 |
144.5 |
Non-Aeronautical Revenues |
348,471 |
73.2 |
435,871 |
82.9 |
348,471 |
73.2 |
435,871 |
82.9 |
Construction Services |
61,948 |
13.0 |
90,521 |
17.2 |
61,948 |
13.0 |
90,521 |
17.2 |
Total revenues |
1,062,898 |
223.2 |
1,285,978 |
244.6 |
1,062,898 |
223.2 |
1,285,978 |
244.6 |
Operating Profit |
582,555 |
122.3 |
729,496 |
138.8 |
582,555 |
122.3 |
729,496 |
138.8 |
EBITDA |
676,726 |
142.1 |
828,461 |
157.6 |
676,726 |
142.1 |
828,461 |
157.6 |
(1) Reflects the results of operations of Cancun Airport and two Cancun Airport Services subsidiaries on a consolidated basis. |
||||||||
(2) Reflects revenues under intercompany agreements which are eliminated in the consolidation adjustment. |
||||||||
(3) Reflects the results of operations of our airports located in Cozumel, Huatulco, Minatitlan, Oaxaca, Tapachula and Veracruz. |
||||||||
(4) Reflects the results of operations of our parent holding company and our services subsidiaries. Because none of these entities hold the concessions for our airports, we |
||||||||
do not report workload unit data for theses entities. |
Grupo Aeroportuario del Sureste, S.A.B. de C.V. |
||||||||||||||||
Consolidated Statement of Income from January 1 to March 31, 2012 and 2011 |
||||||||||||||||
Thousands of Mexican pesos |
||||||||||||||||
I t e m |
3 Months |
3 Months |
% |
1Q |
1Q |
% |
||||||||||
2011 |
2012 |
Change |
2011 |
2012 |
Change |
|||||||||||
Revenues |
||||||||||||||||
Aeronautical Services |
652,479 |
759,586 |
16.42 |
652,479 |
759,586 |
16.42 |
||||||||||
Non-Aeronautical Services |
348,471 |
435,871 |
25.08 |
348,471 |
435,871 |
25.08 |
||||||||||
Construction Services |
61,948 |
90,521 |
46.12 |
61,948 |
90,521 |
46.12 |
||||||||||
Total Revenues |
1,062,898 |
1,285,978 |
20.99 |
1,062,898 |
1,285,978 |
20.99 |
||||||||||
Operating Expenses |
||||||||||||||||
Cost of Services |
203,205 |
226,556 |
11.49 |
203,205 |
226,556 |
11.49 |
||||||||||
Cost of Construction |
61,948 |
90,521 |
46.12 |
61,948 |
90,521 |
46.12 |
||||||||||
General and Administrative Expenses |
39,274 |
42,497 |
8.21 |
39,274 |
42,497 |
8.21 |
||||||||||
Technical Assistance |
35,642 |
43,618 |
22.38 |
35,642 |
43,618 |
22.38 |
||||||||||
Concession Fee |
46,103 |
54,325 |
17.83 |
46,103 |
54,325 |
17.83 |
||||||||||
Depreciation and Amortization |
94,171 |
98,965 |
5.09 |
94,171 |
98,965 |
5.09 |
||||||||||
Total Operating Expenses |
480,343 |
556,482 |
15.85 |
480,343 |
556,482 |
15.85 |
||||||||||
Operating Income |
582,555 |
729,496 |
25.22 |
582,555 |
729,496 |
25.22 |
||||||||||
Comprehensive Financing Cost |
(3) |
(15,128) |
504,166.67 |
(3) |
(15,128) |
504,166.67 |
||||||||||
Non-Ordinary Item |
||||||||||||||||
Non-Ordinary Item |
- |
- |
- |
- |
- |
- |
||||||||||
Income Before Income Taxes |
582,552 |
714,368 |
22.63 |
582,552 |
714,368 |
22.63 |
||||||||||
Provision for IETU |
8,255 |
4,251 |
(48.50) |
8,255 |
4,251 |
(48.50) |
||||||||||
Provision for Income Tax |
170,211 |
201,466 |
18.36 |
170,211 |
201,466 |
18.36 |
||||||||||
Provision for Asset Tax |
2,084 |
2,866 |
37.52 |
2,084 |
2,866 |
37.52 |
||||||||||
Deferred Income Taxes |
(23,388) |
(41,935) |
79.30 |
(23,388) |
(41,935) |
79.30 |
||||||||||
Deferred IETU |
8,006 |
9,749 |
21.77 |
8,006 |
9,749 |
21.77 |
||||||||||
Net Income for the Year |
417,384 |
537,971 |
28.89 |
417,384 |
537,971 |
28.89 |
||||||||||
Earnings per share |
1.39 |
1.79 |
28.89 |
1.3913 |
1.7932 |
28.89 |
||||||||||
Earnings per American Depositary Share (in U.S. Dollars) |
1.09 |
1.40 |
28.89 |
1.0861 |
1.3999 |
28.89 |
||||||||||
Exchange rate per dollar Ps. 12.8093 |
||||||||||||||||
Grupo Aeroportuario del Sureste, S.A.B. de C.V. |
||||||||||||
Consolidated Balance Sheet as of March 31, 2012 and 2011 |
||||||||||||
Thousands of Mexican pesos |
||||||||||||
I t e m |
March 31, 2012 |
December 31, 2011 |
January 31, 2011 |
|||||||||
A s s e t s |
||||||||||||
Current Assets |
||||||||||||
Cash and Cash Equivalents |
2,069,241 |
1,529,667 |
1,442,879 |
|||||||||
Trade Receivables, net |
463,493 |
462,102 |
389,960 |
|||||||||
Recoverable Taxes and Other Current Assets |
987,466 |
894,520 |
921,193 |
|||||||||
Total Current Assets |
3,520,200 |
2,886,289 |
2,754,032 |
|||||||||
Fixed Assets |
||||||||||||
Machinery, Furniture and Equipment, net |
314,212 |
306,504 |
305,629 |
|||||||||
Defferred Assets |
||||||||||||
Airports Concessions, net |
15,368,436 |
15,405,490 |
14,945,330 |
|||||||||
Total Assets |
19,202,848 |
18,598,283 |
18,004,991 |
|||||||||
Liabilities and Stockholders' Equity |
||||||||||||
Current Liabilities |
||||||||||||
Trade Accounts Payable |
18,440 |
28,876 |
10,738 |
|||||||||
Bank Loans |
432,920 |
374,640 |
243,102 |
|||||||||
Accrued Expenses and Others Payables |
559,065 |
357,197 |
261,159 |
|||||||||
Total Current Liabilities |
1,010,425 |
760,713 |
514,999 |
|||||||||
Long Term Liabilities |
||||||||||||
Bank Loans |
171,119 |
321,950 |
647,503 |
|||||||||
Deferred Income Taxes |
1,343,751 |
1,385,685 |
1,461,089 |
|||||||||
Deferred Flat Rate Business Tax |
658,434 |
648,685 |
591,836 |
|||||||||
Labor Obligations |
4,821 |
4,838 |
3,982 |
|||||||||
Total Long Term Liabilities |
2,178,125 |
2,361,158 |
2,704,410 |
|||||||||
Total Liabilities |
3,188,550 |
3,121,871 |
3,219,409 |
|||||||||
Stockholders' Equity |
||||||||||||
Capital Stock |
7,767,276 |
7,767,276 |
7,767,276 |
|||||||||
Legal Reserve |
333,261 |
333,261 |
264,092 |
|||||||||
Net Income for the Period |
537,971 |
1,591,566 |
1,275,143 |
|||||||||
IFRS Conversion Adjustment |
5,044,257 |
5,044,341 |
5,045,078 |
|||||||||
Retained Earnings |
2,331,533 |
739,968 |
433,993 |
|||||||||
Total Stockholders' Equity |
16,014,298 |
15,476,412 |
14,785,582 |
|||||||||
Total Liabilities and Stockholders' Equity |
19,202,848 |
18,598,283 |
18,004,991 |
|||||||||
Grupo Aeroportuario del Sureste, S.A.B. de C.V. |
||||||||||||||||
Consolidated Statement of Cash flow from January 1 to March 31, 2012 and 2011 |
||||||||||||||||
Thousands of Mexican pesos |
||||||||||||||||
Item |
3 Months |
3 Months |
% |
1Q |
1Q |
% |
||||||||||
2011 |
2012 |
Change |
2011 |
2012 |
Change |
|||||||||||
Operating Activities |
||||||||||||||||
Income Before Income Taxes |
582,552 |
714,368 |
22.63 |
582,552 |
714,368 |
22.63 |
||||||||||
Items Related with Investing Activities: |
||||||||||||||||
Depreciation and Amortization |
94,171 |
98,965 |
5.09 |
94,171 |
98,965 |
5.09 |
||||||||||
Loss on Disposal of Fixed Assets |
- |
- |
- |
- |
||||||||||||
Interest Income |
(20,162) |
(13,720) |
(31.95) |
(20,162) |
(13,720) |
(31.95) |
||||||||||
Provisions |
35,642 |
(100.00) |
35,642 |
(100.00) |
||||||||||||
- |
- |
|||||||||||||||
Sub-Total |
692,203 |
799,613 |
15.52 |
692,203 |
799,613 |
15.52 |
||||||||||
Increase in Trade Receivables |
(46,507) |
(1,391) |
(97.01) |
(46,507) |
(1,391) |
(97.01) |
||||||||||
Decrease in Recoverable Taxes and other Current Assets |
(132,937) |
(30,412) |
(77.12) |
(132,937) |
(30,412) |
(77.12) |
||||||||||
Other Deferred Assets |
- |
- |
- |
- |
- |
- |
||||||||||
Income Tax Paid |
- |
(98,098) |
- |
- |
(98,098) |
- |
||||||||||
Trade Accounts Payable |
4,250 |
100,996 |
2,276.38 |
4,250 |
100,996 |
2,276.38 |
||||||||||
Accrued Expenses and Others Payables |
(49,575) |
(100.00) |
(49,575) |
(100.00) |
||||||||||||
Long Term Liabilities |
1,000 |
(100.00) |
1,000 |
(100.00) |
||||||||||||
Net Cash Flow Provided by Operating Activities |
468,434 |
770,708 |
64.53 |
468,434 |
770,708 |
64.53 |
||||||||||
Investing Activities |
||||||||||||||||
Investments in Machinery, Furniture and Equipment, net |
(123,475) |
(152,355) |
23.39 |
(123,475) |
(152,355) |
23.39 |
||||||||||
Investments in Rights to Use Airport Facilities |
- |
- |
- |
- |
- |
- |
||||||||||
Investments in Construction in Process |
56,922 |
- |
(100.00) |
56,922 |
- |
(100.00) |
||||||||||
Investments in Others |
15,306 |
- |
(100.00) |
15,306 |
- |
(100.00) |
||||||||||
Interest Income |
20,162 |
13,720 |
(31.95) |
20,162 |
13,720 |
(31.95) |
||||||||||
Net Cash Flow Provided by Investing Activities |
(31,085) |
(138,635) |
345.99 |
(31,085) |
(138,635) |
345.99 |
||||||||||
Excess Cash to Use in Financing Activities: |
437,349 |
632,073 |
44.52 |
437,349 |
632,073 |
44.52 |
||||||||||
Bank Loans |
(29,167) |
(92,499) |
217.14 |
(29,167) |
(92,499) |
217.14 |
||||||||||
Dividends Paid |
- |
- |
- |
- |
- |
- |
||||||||||
Tax on Dividends Paid |
- |
- |
- |
- |
- |
- |
||||||||||
Net Cash Flow Provided by Financing Activities |
(29,167) |
(92,499) |
217.14 |
(29,167) |
(92,499) |
217.14 |
||||||||||
Net Increase in Cash and Cash Equivalents |
408,182 |
539,574 |
32.19 |
408,182 |
539,574 |
32.19 |
||||||||||
Cash and Cash Equivalents at Beginning of Period |
1,442,879 |
1,529,667 |
6.01 |
1,442,879 |
1,529,667 |
6.01 |
||||||||||
Cash and Cash Equivalents at the End of Period |
1,851,061 |
2,069,241 |
11.79 |
1,851,061 |
2,069,241 |
11.79 |
||||||||||
Share this article