ASUR 3Q10 Passenger Traffic Up 10.78% YOY
MEXICO CITY, Oct. 20 /PRNewswire-FirstCall/ -- 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- and nine-month periods ended September 30, 2010.
3Q10 Highlights(1):
- EBITDA(2) declined by 6.66% to Ps. 405.79 million
- Total passenger traffic was up 10.78%
- Total revenues increased by 33.70% due to increases of 15.63% in aeronautical revenues and 18.49% in non-aeronautical revenues
- Commercial revenues per passenger increased by 7.56% to Ps.60.11
- Operating profit rose by 7.20%
- EBITDA margin declined to 42.47% from 60.83% in 3Q09
- Unless otherwise stated, all financial figures discussed in this announcement are unaudited, prepared in accordance with Mexican Financial Reporting Standards (MFRS) and represent comparisons between the three-month period ended September 30, 2010, and the equivalent three-month period ended September 30, 2009. 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 = Ps.12.5998.
- 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 MFRS and may be calculated differently by different companies.
Passenger Traffic
For the third quarter of 2010, total passenger traffic increased year-over-year by 10.78%. This was mainly as a result of reduced traffic in the third quarter of 2009 because of the outbreak of A/H1N1 influenza in Mexico, announced on April 28, 2009, and the global recession. International passenger traffic increased 20.88% and domestic passenger traffic rose 1.26%.
The 20.88% increase in international passenger traffic resulted mainly from an increase of 23.31% in international traffic at the Cancun airport. The 1.26% increase in domestic passenger traffic was due to increases of 6.05%, 8.75% and 43.02% in domestic traffic at Cancun, Merida and Tapachula airports, respectively, which more than offset decreases in domestic traffic at ASUR's other airports.
Passenger traffic for 9M10 increased 9.42% compared to 9M09, reflecting increases of 13.81% in international passenger traffic and 3.47% in domestic passenger traffic.
Table I: Domestic Passengers (in thousands) |
|||||||
Airport |
3Q09 |
3Q10 |
% Change |
9M09 |
9M10 |
% Change |
|
Cancun |
955.8 |
1,013.6 |
6.05 |
2,347.4 |
2,559.3 |
9.03 |
|
Cozumel |
16.2 |
8.5 |
(47.53) |
42.2 |
28.8 |
(31.75) |
|
Huatulco |
84.6 |
82.2 |
(2.84) |
245.1 |
241.9 |
(1.31) |
|
Merida |
240.1 |
261.1 |
8.75 |
691.6 |
769.3 |
11.23 |
|
Minatitlan |
38.3 |
26.7 |
(30.29) |
105.1 |
91.9 |
(12.56) |
|
Oaxaca |
110.7 |
93.9 |
(15.18) |
345.6 |
299.6 |
(13.31) |
|
Tapachula |
35.8 |
51.2 |
43.02 |
140.8 |
142.0 |
0.85 |
|
Veracruz |
199.6 |
193.3 |
(3.16) |
581.0 |
587.8 |
1.17 |
|
Villahermosa |
181.2 |
155.3 |
(14.29) |
535.1 |
488.1 |
(8.78) |
|
TOTAL |
1,862.3 |
1,885.8 |
1.26 |
5,033.99 |
5,208.7 |
3.47 |
|
Note: Passenger figures exclude transit and general aviation passengers. |
|||||||
Table II: International Passengers (in thousands) |
|||||||
Airport |
3Q09 |
3Q10 |
% Change |
9M09 |
9M10 |
% Change |
|
Cancun |
1,588.5 |
1,958.7 |
23.31 |
6,249.5 |
7,162.6 |
14.61 |
|
Cozumel |
83.9 |
79.7 |
(5.01) |
310.6 |
325.1 |
4.67 |
|
Huatulco |
3.5 |
4.6 |
31.43 |
53.3 |
58.2 |
9.19 |
|
Merida |
24.9 |
27.2 |
9.24 |
68.9 |
76.7 |
11.32 |
|
Minatitlan |
1.1 |
1.1 |
- |
2.7 |
3.8 |
40.74 |
|
Oaxaca |
17.9 |
14.6 |
(18.44) |
48.6 |
41.6 |
(14.40) |
|
Tapachula |
1.0 |
1.2 |
20.00 |
3.0 |
3.3 |
10.00 |
|
Veracruz |
19.3 |
19.8 |
2.59 |
49.2 |
55.0 |
11.79 |
|
Villahermosa |
15.0 |
14.6 |
(2.67) |
36.8 |
38.8 |
5.43 |
|
TOTAL |
1,755.1 |
2,121.5 |
20.88 |
6,822.6 |
7,765.1 |
13.81 |
|
Note: Passenger figures exclude transit and general aviation passengers. |
|||||||
Table III: Total Passengers (in thousands) |
|||||||
Airport |
3Q09 |
3Q10 |
% Change |
9M09 |
9M10 |
% Change |
|
Cancun |
2,544.3 |
2,972.3 |
16.82 |
8,596.9 |
9,721.9 |
13.09 |
|
Cozumel |
100.1 |
88.2 |
(11.89) |
352.8 |
353.9 |
0.31 |
|
Huatulco |
88.1 |
86.8 |
(1.48) |
298.4 |
300.1 |
0.57 |
|
Merida |
265.0 |
288.3 |
8.79 |
760.5 |
846.0 |
11.24 |
|
Minatitlan |
39.4 |
27.8 |
(29.44) |
107.8 |
95.7 |
(11.22) |
|
Oaxaca |
128.6 |
108.5 |
(15.63) |
394.2 |
341.2 |
(13.44) |
|
Tapachula |
36.8 |
52.4 |
42.39 |
143.8 |
145.3 |
1.04 |
|
Veracruz |
218.9 |
213.1 |
(2.65) |
630.2 |
642.8 |
2.00 |
|
Villahermosa |
196.2 |
169.9 |
(13.40) |
571.9 |
526.9 |
(7.87) |
|
TOTAL |
3,617.4 |
4,007.3 |
10.78 |
11,856.5 |
12,973.8 |
9.42 |
|
Note: Passenger figures exclude transit and general aviation passengers. |
|||||||
Consolidated Results for 3Q10
Total revenues for 3Q10 increased year-over-year by 33.70% to Ps.955.5 million. This was mainly due to increases of:
- 15.63% in revenues from aeronautical services, principally as a result of the 10.78% increase in passenger traffic; and
- 18.49% in revenues from non-aeronautical services, reflecting the 18.13% increase in commercial revenues detailed below.
ASUR classifies commercial revenues as those derived from the following activities: duty-free stores, car rentals, retail operations, banking and currency exchange services, advertising, teleservices, non-permanent ground transportation, food and beverage, and parking lot fees.
Commercial revenues increased by 18.13% year-over-year during the quarter, principally due to higher passenger traffic. There were increases in revenues in the following activities:
- 20.18% in duty-free stores;
- 9.96% in advertising;
- 15.58% in food and beverage;
- 18.82% in other revenues;
- 11.19% in car rentals;
- 23.95% in retail operations;
- 70.24% in banking and currency exchange services; and
- 5.03% in parking lot fees.
These increases were partially offset by revenue declines of:
- 47.01% in teleservices; and
- 6.22% in ground transportation.
New Retail and Other Commercial Space |
|||
Business Name |
Type |
Opening Date |
|
Cancun |
|||
Budget |
Car rental company |
October 2009 |
|
Ice |
Currency exchange |
September 2010 |
|
Telmex |
Internet booths (18) |
August & September 2010 |
|
Cozumel |
|||
Cardtronics Mexico |
Currency exchange |
April 2010 |
|
Merida |
|||
Cardtronics Mexico |
Currency exchange |
April 2010 |
|
Oaxaca |
|||
Cardtronics Mexico |
Currency exchange |
April 2010 |
|
Veracruz |
|||
Cardtronics Mexico |
Currency exchange |
April 2010 |
|
Villahermosa |
|||
Cardtronics Mexico |
Currency exchange |
April 2010 |
|
Construction revenues and expenses
As a result of ASUR's adoption of INIF 17, "Service Concession Contracts", ASUR is required to include in its income statement a new income line reflecting the income from construction or improvements to concessioned assets made during the period. During 3Q10, ASUR recognized Ps.122.18 million in "Construction Services" because of improvements to its concessioned assets. The same amount is recognized under the new expense line "Construction Costs".
Because equal amounts of Construction Revenues and Construction Expenses have been included in ASUR's income statement as a result of the application of INIF 17, ASUR's total revenues increased in 3Q09 without a corresponding increase in EBITDA, and therefore its EBITDA Margin, which is equal to EBITDA divided by total revenues, experienced a relative decrease.
Total operating costs and expenses for 3Q10 increased 50.60% year-over-year. This was primarily due to the following increases:
- 36.94% in administrative expenses, principally in labor costs resulting from the reassignment of employees from certain operating areas of Cancun airport to corporate in 3Q09 (the labor costs of employees assigned to corporate are charged to administrative expenses rather than cost of services). Increased professional fees resulting from compliance with regulatory requirements applicable to ASUR also contributed to the increase;
- 69.17% in cost of services, mainly reflecting the Ps.128.0 million increase in the reserve for doubtful accounts resulting from the bankruptcy announced by ASUR's client Grupo Mexicana de Aviacion. Higher energy costs, professional fees and maintenance costs also contributed to the increase. These increases were partially offset by lower labor costs due to the reassignment in 3Q09 of employees from certain operating areas at Cancun airport to corporate; and
- 15.10% in concession fees paid to the Mexican government, mainly due to an increase in the taxable base (a factor in the calculation of the fee).
These increases were partially offset by the following declines:
- 6.66% in the technical assistance fee paid to ITA, reflecting the decrease in EBITDA for the quarter (a factor in the calculation of the fee); and
- 31.33% in depreciation and amortization resulting mainly due to changes in the depreciation and amortization rates, as a result of the recognition of INIF17.
Operating margin for the quarter declined to 31.23% from 38.95% in 3Q09. This was mainly due to the 50.60% increase in cost of services, principally the result of the Ps.128.0 million increase in the reserve for doubtful accounts resulting from the bankruptcy announced by ASUR's client Grupo Mexicana de Aviacion, which more than offset the 33.70% increase in revenues.
Comprehensive Financing Cost for 3Q10 increased year-over-year by Ps.2.72 million. During 3Q09, ASUR reported an exchange rate gain of Ps.5.8 million and net interest expenses of Ps.1.5 million resulting from interest income of Ps.11.2 million and accrued interest expenses of Ps.12.7 million. During 3Q10, the Company reported an exchange rate gain of Ps.6.5 million and net interest income of Ps.0.5 million. Net interest income in 3Q10 resulted from interest income of Ps.9.2 million, accrued interest expenses of Ps.8.9 million, and a mark-to-market gain in its interest rate swap of Ps.0.2 million.
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 evaluated and reviewed its deferred assets and liabilities position under Mexican Financial Reporting Standards.
Income taxes for 3Q10 declined by 23.76%, or Ps.26.04 million year-over-year, principally due to the following factors:
- During 3Q10, ASUR's subsidiaries that pay IETU made provisional tax payments of Ps.76.1 million. Of these payments, Ps.2.0 million was recorded as an expense and Ps.74.1 million, which resulted mainly from income tax from Cancun airport during the quarter, was recorded as an asset since ASUR expects that under the current tax law it will recover or credit these taxes against future income taxes, because Cancun airport will pay income taxes in 2010.
- A Ps.107.3 million increase in the provision for income taxes in 3Q10, principally reflecting that in 2010 Cancun airport pays income tax rather than IETU.
- A Ps.82.9 million decline in deferred income taxes during 3Q10 as a result of the recognition of the tax loss carry-forward at Cancun airport since it began generating deferred income taxes in 2010.
Net income for 3Q10 increased 29.93% to Ps.221.85 million from Ps.170.74 million in 3Q09. Earnings per common share for the quarter were Ps.0.7395, or earnings per ADS (EPADS) of US$0.5869 (one ADS represents ten series B common shares). This compares with earnings per share of Ps.0.5691, or EPADS of US$0.4517, for the same period last year.
Table IV: Summary of Consolidated Results for 3Q10 |
||||
3Q09 |
3Q10 |
% Change |
||
Total Revenues |
714,672 |
955,508 |
33.70 |
|
Aeronautical Services |
472,397 |
546,247 |
15.63 |
|
Non-Aeronautical Services |
242,275 |
287,079 |
18.49 |
|
Construction Services |
- |
122,182 |
- |
|
Commercial Revenues |
207,437 |
245,044 |
18.13 |
|
Operating Profit |
278,346 |
298,381 |
7.20 |
|
Operating Margin % |
38.95% |
31.23% |
(19.82%) |
|
EBITDA |
434,761 |
405,793 |
(6.66) |
|
EBITDA Margin % |
60.83% |
42.47% |
(30.19%) |
|
Net Income |
170,742 |
221,849 |
29.93 |
|
Earnings per Share |
0.5691 |
0.7395 |
29.93 |
|
Earnings per ADS in US$ |
0.4517 |
0.5869 |
29.93 |
|
Note: U.S. dollar figures are calculated at the exchange rate of US$1 = Ps. 12.5998 |
||||
Table V: Commercial Revenues per Passenger for 3Q10 |
||||
3Q09 |
3Q10 |
% Change |
||
Total Passengers ('000) |
3,712 |
4,077 |
9.83 |
|
Total Commercial Revenues |
207,437 |
245,044 |
18.13 |
|
Commercial revenues from direct operations (1) |
39,516 |
46,734 |
18.27 |
|
Commercial revenues excluding direct operations |
167,921 |
198,310 |
18.10 |
|
Total Commercial Revenue per Passenger |
55.88 |
60.11 |
7.56 |
|
Commercial revenue from direct operations per passenger (1) |
10.65 |
11.46 |
7.61 |
|
Commercial revenue per passenger (excluding direct operations) |
45.23 |
48.65 |
7.56 |
|
Note: For purposes of this table, approximately 94,400 and 69,800 transit and general aviation passengers are included for 3Q09 and 3Q10, respectively. (1) Revenues from direct commercial operations represent ASUR's operation of convenience stores in airports and the direct sale of advertising space. |
||||
Table VI: Operating Costs and Expenses for 3Q10 |
||||
3Q09 |
3Q10 |
% Change |
||
Cost of Services |
191,758 |
324,395 |
69.17 |
|
Construction Costs |
- |
122,182 |
- |
|
Administrative |
30,467 |
41,722 |
36.94 |
|
Technical Assistance |
22,882 |
21,357 |
(6.66) |
|
Concession Fees |
34,804 |
40,059 |
15.10 |
|
Depreciation and Amortization |
156,415 |
107,412 |
(31.33) |
|
TOTAL |
436,326 |
657,127 |
50.60 |
|
Note: Figures in nominal pesos. |
||||
Consolidated Results for the First Nine Months of 2010
Total revenues for 9M10 increased year-over-year by 27.96% to Ps.3,042.6 million. This was mainly due to the following increases:
- 13.99% in revenues from aeronautical services as a result of the 9.42% increase in passenger traffic during the period; and
- 13.05% in revenues from non-aeronautical services, principally as a result of the 12.59% rise in commercial revenues detailed below.
Commercial revenues for 9M10 rose by 12.59% year-over-year, principally as a result of revenue increases in the following areas:
- 10.54% in duty-free stores;
- 14.97% in food and beverage;
- 15.49% in retail operations;
- 69.27% in banking and currency exchange services;
- 15.07% in car rentals;
- 12.00% in other income; and
- 15.91% in ground transportation services.
These increases were partially offset by revenue declines in the following areas:
- 2.19% in parking lot fees;
- 3.69% in advertising; and
- 30.78% in teleservices.
Total operating costs and expenses for 9M10 rose 27.34%, mainly due to the following increases:
- 42.37% in administrative expenses, principally labor costs, resulting from the reassignment of employees from certain operating areas to corporate, and higher professional fees as described above;
- 26.19% in cost of services, mainly reflecting mainly reflecting the Ps.128.0 million increase in the reserve for bad debts resulting from the bankruptcy announced by ASUR's client Grupo Mexicana de Aviacion. Higher energy costs and maintenance also contributed to the increase. These increases were partially offset by lower labor costs resulting from the reassignment of employees from certain operating areas to corporate;
- 7.57% in technical assistance costs, reflecting the corresponding increase in EBITDA during the period; and
- 14.52% in concession fees, mainly due to an increase in the taxable base (a factor in the calculation of the fee).
These increases were partially offset by a 39.46% decline in depreciation and amortization mainly due too changes in the depreciation and amortization rates, as a result of the recognition of INIF17.
Operating margin increased to 44.39% for 9M10, from 44.12% for 9M09. This was mainly the result of a 27.96% increase in revenues.
Net income for 9M10 increased by 56.29% to Ps.996.98 million. Earnings per common share for the period were Ps.3.3233, or earnings per ADS (EPADS) of US$2.6375 (one ADS represents ten series B common shares). This compares with Ps.2.1264, or EPADS of US$1.6876, for the same period last year.
Table VII: Summary of Consolidated Results for 9M10 |
||||
9M09 |
9M10 |
% Change |
||
Total Revenues |
2,377,737 |
3,042,579 |
27.96 |
|
Aeronautical Services |
1,555,958 |
1,773,674 |
13.99 |
|
Non-Aeronautical Services |
821,779 |
929,056 |
13.05 |
|
Construction Services |
- |
339,849 |
- |
|
Commercial Revenues |
710,128 |
799,511 |
12.59 |
|
Operating Profit |
1,049,063 |
1,350,644 |
28.75 |
|
Operating Margin % |
44.12% |
44.39% |
0.61% |
|
EBITDA |
1,521,418 |
1,636,590 |
7.57 |
|
EBITDA Margin % |
63.99% |
53.79% |
(15.94%) |
|
Net Income |
637,907 |
996,978 |
56.29 |
|
Earnings per Share |
2.1264 |
3.3233 |
56.29 |
|
Earnings per ADS in US$ |
1.6876 |
2.6375 |
56.29 |
|
Note: U.S. dollar figures are calculated at the exchange rate of US$1 = Ps.12.5998. |
||||
Table VIII: Commercial Revenues per Passenger for 9M10 (in thousands) |
||||
9M09 |
9M10 |
% Change |
||
Total Passengers *('000) |
12,080 |
13,223 |
9.46 |
|
Total Commercial Revenues |
710,128 |
799,511 |
12.59 |
|
Commercial revenues from direct operations (1) |
130,751 |
145,934 |
11.61 |
|
Commercial revenues excluding direct operations |
579,377 |
653,577 |
12.81 |
|
Total Commercial Revenue per Passenger |
58.79 |
60.46 |
2.84 |
|
Commercial revenue from direct operations per passenger (1) |
10.82 |
11.04 |
2.03 |
|
Commercial revenue per passenger (excluding direct operations) |
47.97 |
49.42 |
3.02 |
|
* For purposes of this table, approximately 223,400 and 249,200 transit and general aviation passengers are included for 9M09 and 9M10, respectively. (1) Revenues from direct commercial operations represent only ASUR's operation of ten convenience stores as well as the direct sale of advertising space by the Company. |
||||
Table IX: Operating Costs and Expenses for 9M10 |
||||
9M09 |
9M10 |
% Change |
||
Cost of Services |
578,302 |
729,788 |
26.19 |
|
Construction Costs |
- |
339,849 |
- |
|
Administrative |
84,506 |
120,313 |
42.37 |
|
Technical Assistance |
80,075 |
86,136 |
7.57 |
|
Concession Fees |
113,436 |
129,903 |
14.52 |
|
Depreciation and Amortization |
472,355 |
285,946 |
(39.46) |
|
TOTAL |
1,328,674 |
1,691,935 |
27.34 |
|
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 9M10 were Ps.2,913.27 million, resulting in an annual average tariff per workload unit of Ps.142.68. ASUR's regulated revenues accounted for approximately 62.88% 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 September 30, 2010, Airport Facility Usage Rights and Airport Concessions represented 80.15% of the Company's total assets, with current assets representing 16.89% and other assets representing 2.96%.
Cash and marketable securities on September 30, 2010 were Ps.1,537.71 million, 24.07% above the Ps.1,239.34 million on September 30, 2009.
Shareholders' equity at the close of 3Q10 was Ps.14,517.29 million and total liabilities were Ps.3,753.79 million, representing 79.46% and 20.54% of total assets, respectively. Total deferred liabilities represented 60.43% of the Company's total liabilities.
Total bank debt at September 30, 2010 was Ps.922.68 million, including Ps.2.7 million in accrued interest. In August and September 2010 Cancun Airport obtained two bank loans of Ps.350 million and Ps.570 million, respectively. Both loans have a three-year term and pay an interest rate equal to the interbank equilibrium interest rate (TIIE) plus 1.5%.
During the quarter, ASUR made principal payments of Ps.545.46 million in connection with the Ps.750 million three-year credit agreement with a group of three banks.
During August 2009 ASUR purchased a hedge against the risk of a significant increase in TIIE. The Company is hedged for 100% of the interest rate exposure under its Ps.750 million credit agreement. The interest rate was fixed for three years at 6.37%, 6.33% and 6.21% with each of the three banks, respectively. The cost of the interest rate hedge during the quarter was Ps.0.2 million.
Capital Expenditures
During 3Q10, ASUR made investments of Ps.121.05 million as part of ASUR's ongoing plan to modernize its airports pursuant to its master development plans.
Accounting Pronouncements
In January 2009, the National Banking and Securities Commission issued certain amendments to the "General Provisions applicable to securities issuers and other participants of the stock market" whereby it incorporated the requirement for public companies to prepare financial statements under International Financial Reporting Standards (IFRS) as issued by the IASB starting with fiscal years beginning on or after January 1, 2012. As previously announced, ASUR is currently in the process of transitioning its financial information to IFRS, and expects to present its first financial statements under IFRS as issued by the IASB for the fiscal year starting on January 1, 2012.
3Q10 Earnings Conference Call |
||
Day: |
Thursday, October 21, 2010 |
|
Time: |
10:00 AM US EDT; 9:00 AM Mexico City time |
|
Dial-in number: |
888.679.8040 (US & Canada) and 617.213.4851 |
|
(International & Mexico) |
||
Access Code: |
71143744 |
|
Pre-Registration: |
If you would like to pre-register for the conference call use the following link: |
|
Pre-registering is not mandatory but is recommended as it will provide you |
||
Replay: |
Starting Thursday, October 21, 2010 at 1:00 PM US ET, ending at midnight |
|
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.
Grupo Aeroportuario del Sureste, S.A.B. de C.V. |
|||||||||
Operating Results per Airport |
|||||||||
Thousands of Mexican pesos |
|||||||||
Item |
3Q 2009 |
3Q 2009 Per Workload Unit |
3Q 2010 |
3Q 2010 Per Workload Unit |
Cumulative 2009 |
Cum 2009 Per Workload Unit |
Cumulative 2010 |
Cum 2010 Per Workload Unit |
|
Cancun (1) |
|||||||||
Aeronautical Revenues |
333,513 |
129.1 |
403,440 |
132.6 |
1,151,481 |
132.0 |
1,321,785 |
133.0 |
|
Non-Aeronautical Revenues |
200,119 |
77.5 |
247,286 |
81.3 |
700,849 |
80.3 |
808,576 |
81.4 |
|
Construction Services |
- |
- |
25,831 |
8.5 |
- |
- |
88,190 |
8.9 |
|
Total Revenues |
533,632 |
206.6 |
676,557 |
222.3 |
1,852,330 |
212.3 |
2,218,551 |
223.3 |
|
Operating Profit |
205,733 |
79.6 |
322,151 |
105.9 |
745,660 |
85.5 |
1,148,196 |
115.6 |
|
EBITDA |
305,035 |
118.1 |
394,326 |
129.6 |
1,047,347 |
120.0 |
1,338,647 |
134.7 |
|
Merida |
|||||||||
Aeronautical Revenues |
34,624 |
112.8 |
39,305 |
117.7 |
94,641 |
106.6 |
115,921 |
117.0 |
|
Non-Aeronautical Revenues |
12,390 |
40.4 |
11,900 |
35.6 |
35,260 |
39.7 |
36,144 |
36.5 |
|
Construction Services |
- |
- |
13,545 |
40.6 |
- |
- |
95,602 |
96.5 |
|
Other (2) |
- |
- |
- |
- |
- |
- |
10,000 |
10.1 |
|
Total Revenues |
47,014 |
153.1 |
64,750 |
193.9 |
129,901 |
146.3 |
257,667 |
260.0 |
|
Operating Profit |
10,258 |
33.4 |
(4,458) |
(13.3) |
6,515 |
7.3 |
27,421 |
27.7 |
|
EBITDA |
22,408 |
73.0 |
3,274 |
9.8 |
42,949 |
48.4 |
48,586 |
49.0 |
|
Villahermosa |
|||||||||
Aeronautical Revenues |
22,201 |
108.8 |
19,882 |
110.5 |
65,564 |
110.2 |
60,955 |
110.2 |
|
Non-Aeronautical Revenues |
8,736 |
42.8 |
7,420 |
41.2 |
23,825 |
40.0 |
22,529 |
40.7 |
|
Construction Services |
- |
- |
27,738 |
154.1 |
- |
- |
38,776 |
70.1 |
|
Other (2) |
- |
- |
- |
- |
- |
- |
- |
- |
|
Total Revenues |
30,937 |
151.7 |
55,040 |
305.8 |
89,389 |
150.2 |
122,260 |
221.1 |
|
Operating Profit |
5,227 |
25.6 |
(11,041) |
(61.3) |
610 |
1.0 |
1,520 |
2.7 |
|
EBITDA |
13,705 |
67.2 |
(6,227) |
(34.6) |
25,906 |
43.5 |
15,602 |
28.2 |
|
Other Airports (3) |
|||||||||
Aeronautical Revenues |
82,059 |
130.3 |
83,620 |
141.0 |
244,272 |
123.2 |
275,013 |
142.5 |
|
Non-Aeronautical Revenues |
21,030 |
33.4 |
20,473 |
34.5 |
61,845 |
31.2 |
61,807 |
32.0 |
|
Construction Services |
- |
- |
55,462 |
93.5 |
- |
- |
117,281 |
60.8 |
|
Other (2) |
4,870 |
7.7 |
4,000 |
6.7 |
8,170 |
4.1 |
4,000 |
2.1 |
|
Total Revenues |
107,959 |
171.4 |
163,555 |
275.8 |
314,287 |
158.6 |
458,101 |
237.4 |
|
Operating Profit |
9,916 |
15.7 |
(34,146) |
(57.6) |
3,592 |
1.8 |
15,219 |
7.9 |
|
EBITDA |
45,987 |
73.0 |
(13,785) |
(23.2) |
111,230 |
56.1 |
72,910 |
37.8 |
|
Holding & Service companies (4) |
|||||||||
Construction Services |
- |
n/a |
(394) |
n/a |
- |
n/a |
- |
n/a |
|
Other (2) |
175,955 |
n/a |
177,482 |
n/a |
695,748 |
n/a |
598,962 |
n/a |
|
Total Revenues |
175,955 |
n/a |
177,482 |
n/a |
695,748 |
n/a |
36,144 |
n/a |
|
Operating Profit |
47,212 |
n/a |
25,875 |
n/a |
292,686 |
n/a |
158,288 |
n/a |
|
EBITDA |
47,626 |
n/a |
28,205 |
n/a |
293,986 |
n/a |
160,845 |
n/a |
|
Consolidation Adjustment |
|||||||||
Consolidation Adjustment |
(180,825) |
n/a |
(181,482) |
n/a |
(703,918) |
n/a |
(612,962) |
n/a |
|
Group |
|||||||||
Aeronautical Revenues |
472,397 |
126.9 |
546,247 |
131.6 |
1,555,958 |
127.6 |
1,773,674 |
132.3 |
|
Non-Aeronautical Revenues |
242,275 |
65.1 |
287,079 |
69.2 |
821,779 |
67.4 |
929,056 |
69.3 |
|
Construction Services |
- |
- |
122,182 |
29.4 |
- |
- |
339,849 |
25.3 |
|
Total Revenues |
714,672 |
191.9 |
955,508 |
230.2 |
2,377,737 |
195.0 |
3,042,579 |
226.9 |
|
Operating Profit |
278,346 |
74.7 |
298,381 |
71.9 |
1,049,063 |
86.1 |
1,350,644 |
100.7 |
|
EBITDA |
434,761 |
116.7 |
405,793 |
97.8 |
1,521,418 |
124.8 |
1,636,590 |
122.0 |
|
(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 Balance Sheet as of September 30, 2010 and 2009 |
||||||||||
Thousands of Mexican pesos |
||||||||||
I t e m |
September 2009 |
September 2010 |
Variation |
% |
||||||
A s s e t s |
||||||||||
Current Assets |
||||||||||
Cash and Cash Equivalents |
1,239,343 |
1,537,706 |
298,363 |
24.07 |
||||||
Trade Receivables, net |
178,057 |
296,753 |
118,696 |
66.66 |
||||||
Recoverable Taxes and Other Current Assets |
774,584 |
1,251,665 |
477,081 |
61.59 |
||||||
Total Current Assets |
2,191,984 |
3,086,124 |
894,140 |
40.79 |
||||||
Fixed Assets |
||||||||||
Machinery, Furniture and Equipment, net |
615,712 |
303,935 |
(311,777) |
(50.64) |
||||||
Rights to Use Airport Facilities, net |
2,074,487 |
- |
(2,074,487) |
(100.00) |
||||||
Improvements to Use Airport Facilities, net |
3,023,576 |
- |
(3,023,576) |
(100.00) |
||||||
Construction in Process |
646,144 |
- |
(646,144) |
(100.00) |
||||||
Others |
29,523 |
- |
(29,523) |
(100.00) |
||||||
Total Fixed Assets |
6,389,442 |
303,935 |
(6,085,507) |
(95.24) |
||||||
Deferred Assets |
||||||||||
Airports Concessions, net |
7,679,364 |
14,645,033 |
6,965,669 |
90.71 |
||||||
Deferred Income Taxes |
- |
- |
- |
- |
||||||
Deferred IETU |
191,382 |
189,196 |
(2,186) |
(1.14) |
||||||
Other |
60,243 |
46,791 |
(13,452) |
(22.33) |
||||||
Total Deferred Assets |
7,930,989 |
14,881,020 |
6,950,031 |
87.63 |
||||||
Total Assets |
16,512,415 |
18,271,079 |
1,758,664 |
10.65 |
||||||
Liabilities and Stockholders' Equity |
||||||||||
Current Liabilities |
||||||||||
Trade Accounts Payable |
12,993 |
10,907 |
(2,086) |
(16.05) |
||||||
Notes Payable |
- |
- |
- |
- |
||||||
Bank Loans |
167,810 |
182,673 |
14,863 |
8.86 |
||||||
Accrued Expenses and Others Payables |
171,187 |
551,723 |
380,536 |
222.29 |
||||||
Total Current Liabilities |
351,990 |
745,303 |
393,313 |
111.74 |
||||||
Long Term Liabilities |
||||||||||
Concession Fee |
- |
- |
- |
- |
||||||
Bank Loans |
436,364 |
740,003 |
303,639 |
69.58 |
||||||
Deferred Income Taxes |
1,312,625 |
1,487,186 |
174,561 |
13.30 |
||||||
Deferred Flat Rate Business Tax |
694,502 |
769,872 |
75,370 |
10.85 |
||||||
Deferred Employees Profit Sharing |
- |
- |
- |
- |
||||||
Labor Obligations |
8,031 |
11,423 |
3,392 |
42.24 |
||||||
Total Long Term Liabilities |
2,451,522 |
3,008,484 |
556,962 |
22.72 |
||||||
Total Liabilities |
2,803,512 |
3,753,787 |
950,275 |
33.90 |
||||||
Stockholders' Equity |
||||||||||
Capital stock |
12,799,204 |
12,799,204 |
- |
- |
||||||
Legal Reserve |
246,517 |
287,117 |
40,600 |
16.47 |
||||||
Share Repurchase Reserve |
- |
- |
- |
- |
||||||
Net Income for the Period |
637,907 |
996,978 |
359,071 |
56.29 |
||||||
Retained Earnings |
25,275 |
433,993 |
408,718 |
1,617.08 |
||||||
Total Stockholders' Equity |
13,708,903 |
14,517,292 |
808,389 |
5.90 |
||||||
Total Liabilities and Stockholders' Equity |
16,512,415 |
18,271,079 |
1,758,664 |
10.65 |
||||||
Grupo Aeroportuario del Sureste, S.A.B. de C.V. |
||||||||||||||
Consolidated Statement of Income from January 1 to September 30, 2010 and 2009 |
||||||||||||||
Thousands of Mexican pesos |
||||||||||||||
I t e m |
Cumulative |
Cumulative |
Variation |
Quarter |
Quarter |
Variation |
||||||||
2009 |
2010 |
% |
2009 |
2010 |
% |
|||||||||
Revenues |
||||||||||||||
Aeronautical Services |
1,555,958 |
1,773,674 |
13.99 |
472,397 |
546,247 |
15.63 |
||||||||
Non-Aeronautical Services |
821,779 |
929,056 |
13.05 |
242,275 |
287,079 |
18.49 |
||||||||
Construction Services |
- |
339,849 |
- |
- |
122,182 |
- |
||||||||
Total Revenues |
2,377,737 |
3,042,579 |
27.96 |
714,672 |
955,508 |
33.70 |
||||||||
Operating Expenses |
||||||||||||||
Cost of Services |
578,302 |
729,788 |
26.19 |
191,758 |
324,395 |
69.17 |
||||||||
Cost of Construction |
- |
339,849 |
- |
- |
122,182 |
- |
||||||||
General and Administrative Expenses |
84,506 |
120,313 |
42.37 |
30,467 |
41,722 |
36.94 |
||||||||
Technical Assistance |
80,075 |
86,136 |
7.57 |
22,882 |
21,357 |
(6.66) |
||||||||
Concession Fee |
113,436 |
129,903 |
14.52 |
34,804 |
40,059 |
15.10 |
||||||||
Depreciation and Amortization |
472,355 |
285,946 |
(39.46) |
156,415 |
107,412 |
(31.33) |
||||||||
Total Operating Expenses |
1,328,674 |
1,691,935 |
27.34 |
436,326 |
657,127 |
50.60 |
||||||||
Operating Income |
1,049,063 |
1,350,644 |
28.75 |
278,346 |
298,381 |
7.20 |
||||||||
Comprehensive Financing Cost |
25,678 |
20,451 |
(20.36) |
4,296 |
7,019 |
63.38 |
||||||||
Non-Ordinary Item |
||||||||||||||
Non-Ordinary Item |
14,752 |
675 |
(95.42) |
2,307 |
(1) |
(100.04) |
||||||||
Income Before Income Taxes |
1,059,989 |
1,370,420 |
29.29 |
280,335 |
305,401 |
8.94 |
||||||||
Provision for IETU |
123,731 |
7,111 |
(94.25) |
39,141 |
1,965 |
(94.98) |
||||||||
Provision for Income Tax |
73,832 |
344,249 |
366.26 |
2,560 |
109,866 |
4,191.64 |
||||||||
Provision for Asset Tax |
31,832 |
- |
(100.00) |
13,416 |
- |
(100.00) |
||||||||
Deferred Income Taxes |
189,587 |
6,229 |
(96.71) |
51,376 |
(31,539) |
(161.39) |
||||||||
Deferred IETU |
3,100 |
15,853 |
411.39 |
3,100 |
3,260 |
5.16 |
||||||||
Net Income for the Year |
637,907 |
996,978 |
56.29 |
170,742 |
221,849 |
29.93 |
||||||||
Earning per Share |
2.13 |
3.32 |
56.29 |
0.5691 |
0.7395 |
29.93 |
||||||||
Earning per American Depositary Share (in U.S. Dollars) |
1.69 |
2.64 |
56.29 |
0.4517 |
0.5869 |
29.93 |
||||||||
Exchange rate per dollar Ps. 12.5998 |
||||||||||||||
Grupo Aeroportuario del Sureste, S.A.B. de C.V. |
||||||||||||||
Consolidated Statement of Cash flow from January 1 to September 30, 2010 and 2009 |
||||||||||||||
Thousands of Mexican pesos |
||||||||||||||
Related |
Cumulative |
Cumulative |
Variation |
Quarter |
Quarter |
Variation |
||||||||
2009 |
2010 |
% |
2009 |
2010 |
% |
|||||||||
Operating Activities |
||||||||||||||
Income Before Income Taxes |
1,059,989 |
1,370,420 |
29 |
280,335 |
305,401 |
9 |
||||||||
Items Related with Investing Activities: |
||||||||||||||
Depreciation and Amortization |
472,355 |
285,946 |
(39) |
156,415 |
107,412 |
(31) |
||||||||
Loss on Disposal of Fixed Assets |
- |
- |
(16,908) |
- |
||||||||||
Interest Income |
(60,422) |
(34,470) |
(43) |
(11,204) |
(28,816) |
157 |
||||||||
Provisions |
- |
- |
- |
|||||||||||
Sub-Total |
1,471,922 |
1,621,896 |
10 |
425,546 |
367,089 |
(14) |
||||||||
Increase in Trade Receivables |
183,143 |
78,412 |
(57) |
(25,287) |
87,862 |
(447) |
||||||||
Decrease in Recoverable Taxes and Other Current Assets |
(2,075) |
(39,329) |
1,796 |
(35,980) |
(32,728) |
(9) |
||||||||
Other Deferred Assets |
(26,054) |
- |
(100) |
19,527 |
- |
(100) |
||||||||
Income Tax Paid |
- |
- |
- |
- |
5,146 |
- |
||||||||
Trade Accounts Payable |
(197,563) |
(130,536) |
(34) |
(197,563) |
(130,536) |
(34) |
||||||||
Accrued Expenses and Others Payables |
(253,335) |
21,284 |
(108) |
177,808 |
4,236 |
(98) |
||||||||
Long Term Liabilities |
- |
- |
- |
- |
- |
- |
||||||||
Net Cash Flow Provided by Operating Activities |
1,176,039 |
1,551,727 |
32 |
364,052 |
301,069 |
(17) |
||||||||
Investing Activities |
||||||||||||||
Investments in Machinery, Furniture and Equipment, net |
(32,866) |
(210,312) |
540 |
- |
(29,396) |
- |
||||||||
Investments in Rights to Use Airport Facilities |
- |
- |
- |
- |
- |
|||||||||
Investments in Construction in Process |
24,784 |
(217,496) |
(978) |
161,811 |
(109,436) |
(168) |
||||||||
Investments in Others |
(247,418) |
89,088 |
(136) |
(271,044) |
17,778 |
(107) |
||||||||
Interest Income |
60,422 |
34,470 |
(43) |
11,204 |
28,816 |
157 |
||||||||
Net Cash Flow Provided by Investing Activities |
(195,078) |
(304,250) |
56 |
(98,029) |
(92,238) |
(6) |
||||||||
Excess Cash to Use in Financing Activities: |
980,961 |
1,247,477 |
27 |
266,023 |
208,831 |
(21) |
||||||||
Bank Loans |
600,000 |
374,545 |
(38) |
- |
738,182 |
- |
||||||||
Dividends Paid |
(1,884,000) |
(750,000) |
(60) |
- |
- |
- |
||||||||
Tax on Dividends Paid |
(191,130) |
(295,720) |
55 |
- |
- |
- |
||||||||
Net Cash Flow Provided by Financing Activities |
(1,475,130) |
(671,175) |
(55) |
- |
738,182 |
- |
||||||||
Net Increase in Cash and Cash Equivalents |
(494,169) |
576,302 |
(217) |
266,023 |
947,013 |
256 |
||||||||
Cash and Cash Equivalents at Beginning of Period |
1,733,512 |
961,404 |
(45) |
973,320 |
590,693 |
(39) |
||||||||
Cash and Cash Equivalents at the End of Period |
1,239,343 |
1,537,706 |
24 |
1,239,343 |
1,537,706 |
24 |
||||||||
SOURCE Grupo Aeroportuario del Sureste, S.A.B. de C.V.
Share this article