23.07.2018 22:38:00
|
ASUR 2Q18 Passenger Traffic Increased 4.8% YoY in Mexico and Declined 5.9% in San Juan, Puerto Rico and 4.0% in Colombia
MEXICO CITY, July 23, 2018 /PRNewswire/ -- Grupo Aeroportuario del Sureste, S.A.B. de C.V. (NYSE: ASR; BMV: ASUR) (ASUR), a leading international airport group with operations in Mexico, the U.S. and Colombia, today announced results for the three-and six-month periods ended June 30, 2018.
2Q18 Highlights1
- Passenger traffic in Mexico rose 4.8% YoY, reflecting increases of 7.9% and 2.2% in domestic and international traffic, respectively. Cancun Airport was the main traffic driver.
- Traffic in Puerto Rico (Aerostar) declined 5.9% YoY, 4.1% in domestic traffic and 18.4% in international traffic, as a result of Hurricane Maria, which hit the island in September 2017.
- Traffic in Colombia (Airplan) decreased 4.0% YoY, reflecting a decline of 6.5% in domestic traffic that was partially offset by an 11.8% increase in international traffic.
- Consolidated commercial revenues per passenger reached Ps.99.7.
- Consolidated EBITDA rose 32.0% YoY, reaching Ps.2,359.8 million.
- Cash position at the end of the quarter reached Ps.3,688.9 million. Net Debt to LTM EBITDA stood at 1.04x, reflecting the consolidation of Aerostar and Airplan.
- Received approval for the Master Development Programs for each of its Mexican concessions for 2019 to 2033, including approval for the maximum tariffs per workload unit applicable for 2019 to 2023 and the corresponding efficiency factor.
- Paid ordinary cash dividend of Ps. 6.78 per share, for a total of Ps.1,848 million.
Table 1: Financial & Operational Highlights 1 | |||
Second Quarter | % Var | ||
2017 | 2018 | ||
Financial Highlights | |||
Total Revenue | 2,935,297 | 3,887,392 | 32.4 |
- Mexico | 2,713,189 | 2,579,526 | (4.9) |
- San Juan | 222,108 | 831,818 | 274.51 |
- Colombia | 0 | 476,048 | n/a |
Commercial Revenues per PAX | 102.3 | 99.7 | (2.5) |
- Mexico | 104.7 | 115.5 | 10.4 |
- San Juan | 80 | 109.8 | 36.47 |
- Colombia | 0 | 38.7 | n/a |
EBITDA | 1,787,919 | 2,359,840 | 32.0 |
Net Income | 1,152,067 | 1,098,403 | (4.7) |
Majority Net Income | 1,132,640 | 1,086,331 | (4.1) |
Earnings per Share (in pesos) | 3.7755 | 3.6211 | (4.1) |
Earnings per ADS (in US$) | 1.9173 | 1.8389 | (4.1) |
Capex | 308,348 | 407,185 | 32.1 |
Cash & Cash Equivalents | 2,829,843 | 3,688,908 | 30.4 |
Net Debt | 8,064,548 | 12,907,507 | 60.1 |
Net Debt/ LTM EBITDA | 1.71 | 1.04 | (39.3) |
Operational Highlights | |||
Passenger Traffic | |||
- Mexico | 7,949,667 | 8,332,943 | 4.8 |
- San Juan | 2,420,615 | 2,277,680 | (5.9) |
- Colombia | 2,600,991 | 2,495,862 | (4.0) |
1 Unless otherwise stated, all financial figures discussed in this announcement are unaudited, prepared in accordance with International Financial Reporting Standards (IFRS), including application of IFRS 9 and 15 that came into force in 2018, and represent comparisons between the three- and six-month periods ended June 30, 2018, and the equivalent three- and six-month periods ended June 30, 2017. On May 26, 2017, ASUR increased its share ownership in Aerostar to 60% from its prior 50% ownership. Accordingly, starting June 1, 2017, ASUR began to fully consolidate Aerostar results on a line by line basis, while until then, results were accounted for by the equity method. Furthermore, starting October 19, 2017, ASUR began to consolidate results of Airplan in Colombia. All figures in this report are expressed in Mexican pesos, unless otherwise noted. Tables state figures in thousands of pesos, unless otherwise noted. Passenger figures for Mexico and Colombia exclude transit and general aviation passengers, unless otherwise noted. 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$1.00 = Mexican Ps. 19.6046 (source: Diario Oficial de la Federacion de Mexico) while Colombian peso figures are calculated at the exchange rate of COL$ 147.1600 = Ps. 1.00 Mexican pesos (souce: Investing). Definitions for EBITDA, Adjusted EBITDA Margin, Majority Net Income can be found on page 19 of this report.
2Q18 Earnings Call |
Date & Time: Tuesday, July 24, 2018 at 10:00 AM US ET; 9:00 AM CT |
Dial-in: 1-800-289-0438 (US & Canada); 1-323-794-2423 (International & Mexico). Access Code: 4602240. |
Replay: Tuesday, July 24, 2018 at 1:00 PM US ET, ending at 11:59 PM US ET on July 31, 2018. Dial-in number: 1-844-512-2921 (US & Canada) 1-412-317-6671 (International & Mexico); Access Code 4602240. |
Passenger Traffic
ASUR's total passenger traffic in 2Q18 increased 1.0% YoY to 13.1 million passengers, reflecting a 4.8% increase in traffic in Mexico that was partially offset by declines of 5.9% in Puerto Rico and 4.0% in Colombia.
The 4.8% YoY growth in passenger traffic in Mexico reflects increases of 7.9% and 2.2% in domestic and international traffic, respectively. Cancun was the main driver behind traffic growth, with increases of 9.4% and 2.1% in domestic and international traffic, respectively, with the majority of ASUR's other Mexican airports also contributing to higher traffic.
Traffic in Puerto Rico remained impacted by Hurricane Maria which hit the island in September 2017. Consequently, LMM Airport reported a 5.9% YoY decline in total passenger traffic in 2Q18, reflecting reductions of 4.1% and 18.4% in domestic and international traffic, respectively.
Colombia reported a 4.0% YoY decline in total traffic as an 11.8% increase in international traffic was more than offset by a 6.5% reduction in domestic traffic.
Tables with detailed passenger traffic information for each airport can be found on page 20 of this report.
Table 2: Passenger Traffic Summary | ||||||||
Second Quarter | % Chg. | Six-Months | % Chg. | |||||
2017 | 2018 | 2017 | 2018 | |||||
Total Mexico | 7,949,667 | 8,332,943 | 4.8 | 15,747,462 | 16,854,859 | 7.0 | ||
- Cancun | 6,116,752 | 6,392,782 | 4.5 | 12,087,091 | 12,937,983 | 7.0 | ||
- 8 Other Airports | 1,832,915 | 1,940,161 | 5.9 | 3,660,371 | 3,916,876 | 7.0 | ||
Domestic Traffic | 3,634,801 | 3,923,529 | 7.9 | 6,712,600 | 7,382,487 | 10.0 | ||
- Cancun | 2,014,177 | 2,203,247 | 9.4 | 3,585,217 | 4,032,505 | 12.5 | ||
- 8 Other Airports | 1,620,624 | 1,720,282 | 6.1 | 3,127,383 | 3,349,982 | 7.1 | ||
International Traffic | 4,314,866 | 4,409,414 | 2.2 | 9,034,862 | 9,472,372 | 4.8 | ||
- Cancun | 4,102,575 | 4,189,535 | 2.1 | 8,501,874 | 8,905,478 | 4.7 | ||
- 8 Other Airports | 212,291 | 219,879 | 3.6 | 532,988 | 566,894 | 6.4 | ||
Total San Juan, Puerto Rico (1) | 2,420,615 | 2,277,680 | (5.9) | 4,720,551 | 4,135,978 | (12.4) | ||
Domestic Traffic | 2,119,261 | 2,031,833 | (4.1) | 4,146,943 | 3,714,790 | (10.4) | ||
International Traffic | 301,354 | 245,847 | (18.4) | 573,608 | 421,188 | (26.6) | ||
Total Colombia (2) | 2,600,991 | 2,495,862 | (4.0) | 5,116,541 | 4,880,688 | (4.6) | ||
Domestic Traffic | 2,256,646 | 2,111,042 | (6.5) | 4,461,419 | 4,123,159 | (7.6) | ||
International Traffic | 344,345 | 384,820 | 11.8 | 655,122 | 757,529 | 15.6 | ||
Total Traffic | 12,971,273 | 13,106,485 | 1.0 | 25,584,554 | 25,871,525 | 1.1 | ||
Domestic Traffic | 8,010,708 | 8,066,404 | 0.7 | 15,320,962 | 15,220,436 | (0.7) | ||
International Traffic | 4,960,565 | 5,040,081 | 1.6 | 10,263,592 | 10,651,089 | 3.8 | ||
Note: Passenger figures for Mexico and Colombia exclude transit and general aviation passengers, while Puerto Rico includes transit passengers and general aviation. | ||||||||
1 On May 26, 2017, ASUR increased its ownership stake in Aerostar, operator of LMM Airport in Puerto Rico from 50% to 60%. ASUR began fully consolidating line by line Aerostar's operations starting June 1, 2017. For comparison purposes, this table includes traffic figures for LMM Airport for 2Q18 and 2Q17. | ||||||||
2 On October 19, 2017, ASUR began to consolidate Airplan's operations (Colombia). For comparison purposes, this table includes traffic figures for Airplan for 2Q17 and 2Q18. |
Review of Consolidated Results
In May 2017, ASUR increased its share ownership in Aerostar, operator of LMM Airport in Puerto Rico, to 60% from its prior 50% ownership. Accordingly, until May 31, 2017, ASUR's ownership in Aerostar was accounted for by the equity method, while starting June 1, 2017, ASUR began to fully consolidate Aerostar results on a line by line basis. In addition, on October 19, 2017, ASUR acquired a 92.42% ownership stake in Airplan, which operates six airports in Colombia, and starting on that date, ASUR began to fully consolidate Airplan's operations on a line by line basis. On May 25, 2018, ASUR acquired a 7.58% ownership stake in Airplan, bringing its total share ownership in Airplan to 100.0%.
Table 3: Summary of Consolidated Results | |||||||
Second Quarter | % Chg. | Six-Months | % Chg. | ||||
2017 | 2018 | 2017 | 2018 | ||||
Total Revenues | 2,935,297 | 3,887,392 | 32.4 | 5,412,045 | 7,803,965 | 44.2 | |
Aeronautical Services | 1,507,156 | 2,259,322 | 49.9 | 2,855,252 | 4,464,018 | 56.3 | |
Non-Aeronautical Services | 1,000,241 | 1,420,201 | 42.0 | 2,022,202 | 2,819,679 | 39.4 | |
Total Revenues Excluding Construction Revenues | 2,507,397 | 3,679,523 | 46.7 | 4,877,454 | 7,283,697 | 49.3 | |
Construction Revenues (5) | 427,900 | 207,869 | (51.4) | 534,591 | 520,268 | (2.7) | |
Total Operating Costs & Expenses | 1,321,869 | 2,090,054 | 58.1 | 2,166,375 | 3,809,225 | 75.8 | |
Operating Profit | 1,613,428 | 1,797,338 | 11.4 | 3,245,670 | 3,994,740 | 23.1 | |
Operating Margin | 55.0% | 46.2% | (873 bps) | 60.0% | 51.2% | (878 bps) | |
Adjusted Operating Margin (1) | 64.3% | 48.8% | (1550 bps) | 66.5% | 54.8% | (1170 bps) | |
EBITDA | 1,787,919 | 2,359,840 | 32.0 | 3,559,151 | 4,815,514 | 35.3 | |
EBITDA Margin | 60.9% | 60.7% | (21 bps) | 65.8% | 61.7% | (406 bps) | |
Adjusted EBITDA Margin (2) | 71.3% | 64.1% | (717 bps) | 73.0% | 66.1% | (686 bps) | |
Net Income | 1,152,067 | 1,098,403 | (4.7) | 2,490,706 | 2,565,489 | 3.0 | |
Majority Net Income | 1,132,640 | 1,086,331 | (4.1) | 2,471,279 | 2,540,960 | 2.8 | |
Earnings per Share | 3.7755 | 3.6211 | (4.1) | 8.2376 | 8.4699 | 2.8 | |
Earnings per ADS in US$ | 1.9173 | 1.8389 | (4.1) | 4.1834 | 4.3013 | 2.8 | |
Total Commercial Revenues per Passenger (3) | 102.3 | 99.7 | (2.5) | 109.5 | 99.8 | (8.9) | |
Commercial Revenues | 907,973 | 1,315,392 | 44.9 | 1,832,148 | 2,598,944 | 41.9 | |
Commercial Revenues from Direct Operations per | 18.5 | 12.3 | (33.3) | 18.7 | 8.9 | (52.6) | |
Commercial Revenues Excl. Direct Operations per Passenger | 83.8 | 87.4 | 4.3 | 90.8 | 90.9 | 0.1 | |
1 Adjusted Operating Margin excludes the effect of IFRIC 12 with respect to the construction or improvements to concessioned assets in Mexico, and is equal to operating profit divided by total revenues excluding construction services revenues.
2 Adjusted EBITDA Margin excludes the effect of IFRIC 12 with respect to the construction or improvements to concessioned assets in Mexico, and is calculated by dividing EBITDA by total revenues excluding construction services revenues.
3 Passenger figures include transit and general aviation passengers for Mexico, Puerto Rico and Colombia.
4 Represents ASUR's operations in convenience stores.
5 Construction revenues for Airplan in 2Q18 include the actual construction revenues which are equal to construction costs of Ps.90.8 million plus an estimated revenue of Ps.31.1 million from valuation of the intangible at its present value (guaranteed revenues from the concession) according to IFRIC 12.
Consolidated Revenues
ConsolidatedRevenues for 2Q18 rose 32.4% YoY to Ps.3,887.4 million, mainly as a result of the following increases:
- 49.9% in revenues from aeronautical services to Ps.2,259.3 million. Mexico contributed with Ps.1,489.4 million in revenues from aeronautical services in 2Q18, while Puerto Rico and Colombia contributed with Ps.451.9 million and Ps.318.0 million, respectively; and
- 42.0% in revenues from non-aeronautical services to Ps.1,420.2 million, principally reflecting the 44.9% increase in commercial revenues. Mexico contributed with Ps.967.1 million in commercial revenues, while Puerto Rico and Colombia contributed with Ps.250.0 million and Ps.98.3 million, respectively.
This was partially offset by a 51.4% decline in revenues from construction services in Mexico, Puerto Rico and Colombia as a result of lower capital expenditures and other investments in concessioned assets during the period.
Excluding revenues from construction services, which are deducted as costs under IFRS accounting standards, total revenues would have increased 46.7% YoY to Ps.3,679.5 million. Total revenues in Puerto Rico and Colombia in 2Q17 represented 19.2% and 11.3%, respectively, of ASUR's consolidated revenues excluding revenues from construction services.
Commercial Revenues in 2Q18 increased 44.9% YoY, mainly reflecting the 4.8% increase in total passenger traffic in Mexico, along with contributions of Ps.250.0 million and Ps.98.3 million in commercial revenues in Puerto Rico and Colombia, respectively. Commercial revenues in Mexico rose 15.6%, mainly driven by increases in Duty Free, Food and Beverages, Retail and Car Rentals, among others, mainly reflecting the opening of Terminal 4 at Cancun Airport during 4Q17.
Commercial Revenues per Passenger declined to Ps.99.7 in 2Q18, from Ps.102.3 in 2Q17. Note that ASUR bean to consolidate Aerostar's results (Puerto Rico) starting June 1, 2017 and Airplan (Colombia) beginning October 19, 2017. As a result, this decline in commercial revenues per passenger reflects the comparison of 2Q18 figures against operations in Puerto Rico for July 2017, while Colombia is only included for 2Q18. Mexico contributed with commercial revenues per passenger of Ps.115.5 in 2Q18, Puerto Rico with Ps.109.8 and Colombia with Ps.38.7. During the period, and on a stand-alone basis, commercial revenues per passenger increased 10.4% in Mexico, 22.2% in Puerto Rico and 49.9% in Colombia.
Consolidated Operating Costs and Expenses
Consolidated Operating Costs and Expenses, including construction costs, for 2Q18 increased by 58.1% YoY, or Ps.768.2 million, to Ps.2,090.0 million. Excluding construction costs, operating costs and expenses increased 107.1% to Ps.1,851.1 million, mainly impacted by the following increases:
- 17.5% in operating costs and expenses excluding construction costs, or Ps.133.7 million, in Mexico principally reflecting increases in professional fees, higher cost of sales from the opening of stores directly operated by ASUR in Terminal 4 of Cancun Airport, as well as security and maintenance expenses;
- 317.1%, or Ps.404.7 million, in Puerto Rico principally reflecting costs for full quarter 2Q18 against only one month in 2Q17 where costs totaled Ps.127.6 million, as Aerostar was fully consolidated into ASUR starting June 1, 2017. As a result, cost of services increased Ps.247.0 million in the period, including Ps.6.6 million from the recognition of extraordinary expenses resulting from Hurricane Maria in Puerto Rico, Ps.32.5 million from higher concession fees, Ps.125.2 million increase in depreciation and amortization from the recognition of the intangible asset resulting from the valuation of Aerostar under IFRS 3 which impacted amortization expenses by Ps.47.5 million; and
- A Ps.418.6 million contribution from Colombia in 2Q18, which was acquired on October 19, 2017. This was mainly due to Ps.144.1 million in cost of services, Ps.1.4 million in technical assistance costs, as well as amortization of the concession of Ps.194.2 million (includes Ps.26.0 million from the recognition of the intangible asset resulting from the valuation of Airplan under IFRS 3, and Ps.23.0 million in initial amortization of complementary works).
Cost of Services increased 97.6%, mainly due to expenses of Ps.338.3 million and Ps.144.1 million in Puerto Rico and Colombia, respectively, from the consolidation of those operations. Mexico contributed with a Ps.74.4 million increase in cost of services, reflecting higher maintenance expenses resulting from the opening of Terminal 4 in Cancun airport, along with higher cost of sales from convenience stores directly operated by ASUR. Higher energy, security, maintenance and professional fees, also contributed to the increase in cost of services.
Construction Costs declined 44.1% YoY to Ps.239.0 million, mainly due to lower levels of capital improvements made to the concessioned assets during the period. Mexico contributed with Ps.21.1 million in construction costs, Puerto Rico with 127.1 million and Colombia with Ps.90.8 million.
G&A Expenses, which reflect administrative expenses in Mexico, increased 14.4% YoY.
ConsolidatedTechnical Assistance increased 12.0% YoY, mainly reflecting EBITDA growth in Mexico excluding extraordinary items, a factor in the calculation of the fee.
Concession Fees increased 119.7% YoY, mainly reflecting higher fees paid to the Mexican government, mainly due to an increase in regulated revenues in Mexico, a factor in the calculation of the fee. Concession fees for 2Q18 also include a Ps.32.5 million year-on-year increase in Puerto Rico as starting year six of the concession, the fee is equivalent to 5% of revenues, as well as Ps.78.9 million in concession fees at Airplan in Colombia.
Depreciation and Amortization increased 200.3%, or Ps.359.5 million, principally due to: i) a Ps.125.2 million increase in Puerto Rico derived from the recognition of the concession resulting from the valuation of the investment in Aerostar under IFRS 3 which impacted amortization by Ps.47.5 million, and ii) a Ps.194.2 million in depreciation in Colombia (includes Ps.26.0 million from recognition of the amortization of the intangible asset resulting from the valuation of the investment in Airplan under IFRS 3, Ps.23.0 million in initial amortization of complementary works undertaken and Ps.145.2 million in amortization of committed works due to the increase in the accumulated amortization rate in the period).
Consolidated Operating Profit and EBITDA
In 2Q18, ASUR reported a Consolidated Operating Profit of Ps.1,797.3 million and Operating Margin of 46.2%. This was mainly the result of increases of 49.9%, or Ps.752.2 million, in aeronautical revenues, and 44.9%, or Ps.407.4 million in commercial revenues, as well as contributions in operating income of Ps.172.4 million from Puerto Rico, partially offset by a Ps.33.4 million operating loss in Colombia.
Adjusted Operating Margin, which excludes the effect of IFRIC 12 with respect to the construction or improvements to concessioned assets in Mexico, Colombia, and Puerto Rico, is calculated as operating profit divided by total revenues less construction services revenues; and was 48.8% in 2Q18 compared with 64.3% in 2Q17.
EBITDA increased 32.0%, or Ps.571.9 million, to Ps.2,359.8 million in 2Q18. Puerto Rico contributed with Ps.339.7 million and Colombia with Ps.191.9 million in EBITDA, while Mexican operations reported a 10.3% YoY increase in EBITDA. During 2Q18, ASUR recognized Ps.207.9 million in Construction Revenues, a year-on-year decline of 51.4%, due to lower capital expenditures and investments in concessioned assets. As a result, 2Q18 EBITDA Margin was 60.7% compared to 60.9% in 2Q17.
Adjusted EBITDA Margin, which excludes the effect of IFRIC 12 with respect to the construction of or improvements to concessioned assets in Mexico, Puerto Rico, and Colombia was 64.1% in 2Q18 compared to 71.3% in 2Q17.
Consolidated Comprehensive Financing Gain (Loss)
Table 4: Consolidated Comprehensive Financing Gain (Loss) | |||||||||||||||
Second Quarter | % Chg. | Six-Months | % Chg. | ||||||||||||
2017 | 2018 | 2017 | 2018 | ||||||||||||
Interest Income | 55,313 | 80,617 | 45.7 | 109,852 | 150,862 | 37.3 | |||||||||
Interest Expense | (71,406) | (304,425) | 326.3 | (112,720) | (615,931) | 446.4 | |||||||||
Foreign Exchange Gain (Loss), Net | (5,875) | 27,670 | n/a | 1,298 | 72,587 | 5,492.2 | |||||||||
Total | (21,968) | (196,138) | 792.8 | (1,570) | (392,482) | 24,898.9 | |||||||||
In 2Q18, ASUR reported a Ps.196.1 million Consolidated Comprehensive Financing Loss, compared to a Ps.22.0 million loss in 2Q17.
Interest expense rose by Ps.233.0 million during the period, reflecting mainly a higher debt balance resulting from the consolidation of Aerostar (Puerto Rico) and Airplan (Colombia), as well as interest generated by the loans incurred in Mexico in October 2017. Interest expenses in Puerto Rico amounted to Ps.125.8 million in 2Q18, while Colombia contributed Ps.79.5 million in interest expenses. Interest income increased by Ps.25.3 million, as a result of a higher cash balance and the increase in interest rates.
In 2Q18, ASUR reported a foreign exchange gain of Ps.27.7 million, resulting from the 7.3% quarterly average depreciation of the Mexican peso against the U.S. dollar on ASUR's foreign currency net asset position. This compared to a Ps.5.9 million foreign exchange loss in 2Q17 resulting from the 1.2% quarterly average Mexican peso appreciation during that period.
Income Taxes
Income Taxes for 2Q18 rose by Ps.19.9 million year-over-year, principally due to the following factors:
- A Ps.132.1 million increase in the provision for income taxes, mainly reflecting a higher taxable income base in Mexico resulting from a change in the tax amortization rate on the concessioned assets and a deferred income tax gain in Colombia derived from changes in tax legislation according to Decree 2235 published on December 27, 2017.
- A Ps.112.2 million decline in deferred income taxes resulting from a lower taxable income base in Mexico due to a change in the tax amortization rate on those concessioned assets, along with a deferred income tax gain in Colombia derived from changes in tax legislation according to Decree 2235 published on December 27, 2017.
Majority Net Income
Majority Net Income for 2Q18 decreased by 4.1% to Ps.1,086.3 million, down from Ps.1,132.6 million in 2Q17. Earnings per common share for the quarter were Ps.3.6211 and earnings per ADS (EPADS) were US$1.8389 (one ADS represents ten series B common shares). This compares with earnings per share of Ps.3.7755 and EPADS of US$1.9173 for the same period last year.
Consolidated Financial Position
On June 30, 2018, airport concessions represented 90.2% of the Company's total assets, with current assets representing 9.0% and other assets representing 0.8%.
As of June 30, 2018, ASUR had cash and cash equivalents of Ps.3,688.9 million, a 21.1% decrease from Ps.4,677.4 million at December 31, 2017. Puerto Rico contributed with Ps.640.3 million in cash and cash equivalents in 2Q18 and Colombia with Ps.79.1 million.
As of June 30, 2018, the valuation of ASUR's investment in Aerostar in accordance with IFRS 3 "Business Combinations" resulted in the following effects in the Balance Sheet: i) the recognition of a net intangible asset of Ps.6,224.8 million, ii) goodwill of Ps.887.2 (net of an impairment of Ps.4,719.1 million), iii) deferred taxes of Ps.622.5 million, and iv) a minority interest of Ps.5,442.2 million within the stockholders 'equity.
Furthermore, the valuation of ASUR's investment in Airplan in accordance with IFRS 3 "Business Combinations" resulted in the following effects in the Balance Sheet as of June 30, 2018: i) the recognition of a net intangible asset of Ps.1,459.9 million, ii) goodwill of Ps.1,504.9, iii) deferred taxes of Ps.278.6 million, and iv) Ps.641.9 million from the recognition at bank loans at fair value.
On May 25, 2018, ASUR acquired 7.58% of the share ownership of Airplan bringing its ownership stake in the company to 100%. This transacion resulted in the recognition of Shareholders' Equity in excess of the Ps.46.3 million paid for the acquisition of this additional 7.58% stake in Airplan.
Stockholders' equity at the close of 2Q18 was Ps.34,422.1 million and total liabilities were Ps.21,661.4 million, representing 61.3% and 38.6% of total assets, respectively. Deferred liabilities represented 15.1% of ASUR's total liabilities.
Total Debt at quarter-end decreased to Ps.16,596.4 million, from Ps.17,371.4 million in December 31, 2017, principally reflecting the consolidation of debt in Puerto Rico and Colombia as shown on Tables 5 and 6, as well as the Ps.4,000 million loan at Cancun Airport. A total of Ps.8,989.0 million, or 54.2% of ASUR's total debt, is denominated in U.S. dollars, Ps.4,481.7 million, or 27.0%, in Mexican pesos, and Ps.3,125.7 million, or 18.8%, of the total is denominated in Colombian pesos.
Net Debt to LTM EBITDA stood at 1.0x at the close of 2Q18, while the Interest Coverage ratio was 7.6x as of June 30, 2018. This compares with Net Debt to LTM EBITDA and Interest Coverage Ratios of 1.7x and 2.2x as of December 31, 2017, respectively.
Table 5: Consolidated Debt Indicators | |||
December 31, | March 31, | June 30, | |
Leverage | |||
Total Debt/ LTM EBITDA (Times) 1 | 2.3 | 2.0 | 1.3 |
Total Net Debt/ LTM EBITDA (Times) 2 | 1.7 | 1.4 | 1.0 |
Interest Coverage Ratio 3 | 2.2 | 6.7 | 7.6 |
Total Debt | 17,371,398 | 17,013,615 | 16,596,415 |
Short-term Debt | 173,471 | 449,618 | 573,726 |
Long-term Debt | 17,197,927 | 16,563,997 | 16,022,689 |
Cash & Cash Equivalents | 4,677,454 | 5,725,346 | 3,688,908 |
Total Net Debt 4 | 12,693,944 | 11,288,269 | 12,907,507 |
1 The Total Debt to EBITDA Ratio is calculated as ASUR's interest-bearing liabilities divided by its EBITDA.
2 The Total Net Debt to EBITDA Ratio is calculated as ASUR's interest-bearing liabilities minus Cash & Cash Equivalents, divided by its EBITDA.
3 The Interest Coverage Ratio is calculated as ASUR's EBIT divided by its interest expenses.
4 The Total Net Debt is calculated as Total Debt minus Cash & Cash Equivalents.
Table 6: Consolidated Debt Profile | |||||||||||
Airport | Payment of principal | Currency | Interest Rate | Amortization Schedule | |||||||
2018 | 2019 | 2020 | 2021 /22 | 2023 /35 | Total | ||||||
5 Yr-Syndicated Credit Facility | Cancun | Bullet | $Usd | Libor + 1.5250% | - | - | - | - | 36.3 | 36.3 | |
5 Yr-Syndicated Credit Facility | Cancun | Bullet | $Usd | Libor + 1.4500% | - | - | - | - | 36.3 | 36.3 | |
5 Yr-Syndicated Credit Facility | Cancun | Bullet | $PMx | Tiie + 1.25% | - | - | - | 2,000.0 | - | 2,000.0 | |
7 Yr-Syndicated Credit Facility | Cancun | Semi-Annual Amort. | $PMx | Tiie + 1.25% | - | - | 20.0 | 1,860.0 | 120.0 | 2,000.0 | |
22 Yr-Senior Note 2035 | San Juan | Semi-Annual Amort. | $Usd | 5.75% | 5.8 | 5.2 | 5.3 | 17.1 | 162.9 | 196.3 | |
20 Yr-Senior Note 2035 | San Juan | Semi-Annual Amort. | $Usd | 6.75% | 5.1 | 5.2 | 5.3 | 18.3 | 153.8 | 187.7 | |
10 Yr-Syndicated Credit Facility | Colombia | Qtly. Amort. | $Pcol | DTF1 + 4 | 3,750.0 | 9,000.0 | 12,000.0 | 44,250.0 | 81,000.0 | 150,000.0 | |
10 Yr-Syndicated Credit Facility | Colombia | Qtly. Amort. | $Pcol | DTF1 + 4 | 2,550.0 | 6,120.0 | 8,160.0 | 30,090.0 | 55,080.0 | 102,000.0 | |
10 Yr-Syndicated Credit Facility | Colombia | Qtly. Amort. | $Pcol | DTF1 + 4 | 2,250.0 | 5,400.0 | 7,200.0 | 26,550.0 | 48,600.0 | 90,000.0 | |
10 Yr-Syndicated Credit Facility | Colombia | Qtly. Amort. | $Pcol | DTF1 + 4 | 925.0 | 2,220.0 | 2,960.0 | 10,915.0 | 19,980.0 | 37,000.0 | |
10 Yr-Syndicated Credit Facility | Colombia | Qtly. Amort. | $Pcol | DTF1 + 4 | 925.0 | 2,220.0 | 2,960.0 | 10,915.0 | 19,980.0 | 37,000.0 | |
10 Yr-Syndicated Credit Facility | Colombia | Qtly. Amort. | $Pcol | DTF1 + 4 | 200.0 | 480.0 | 640.0 | 2,360.0 | 4,320.0 | 8,000.0 | |
10 Yr-Syndicated Credit Facility | Colombia | Qtly. Amort. | $Pcol | DTF1 + 4 | 200.0 | 480.0 | 640.0 | 2,360.0 | 4,320.0 | 8,000.0 | |
10 Yr-Syndicated Credit Facility | Colombia | Qtly. Amort. | $Pcol | DTF1 + 4 | 200.0 | 480.0 | 640.0 | 2,360.0 | 4,320.0 | 8,000.0 | |
1 Yr-Treasury | Colombia | Anual | $Pcol | IBR2 + 2.6 | 5,000.0 | - | - | - | - | 5,000.0 | |
1 Yr-Treasury | Colombia | Anual | $Pcol | IBR2 + 2.6 | 14,984.0 | - | - | - | - | 14,984.0 | |
1 DTF is an average 90-day rate with which the credits in Colombia are subscribed | |||||||||||
2 IBR is a rate that banks offer for short-term bank loans |
Capex
During 2Q18, ASUR made capital investments for a total of Ps.407.2 million. Of this, Ps.130.6 million relate to the Company's plan to modernize its Mexican airports pursuant to its master development plans, mainly for the construction of Cancun's Terminal 4, currently in operation. Furthermore, during 2Q18, Aerostar invested Ps.201.0 million at LMM Airport in Puerto Rico and Airplan invested a total of Ps.75.6 million in Colombia.
Review of Mexico Operations
Table 7: Mexico Revenues & Commercial Revenues Per Passenger | ||||||||
Second Quarter | % Chg | Six-Months | % Chg | |||||
2017 | 2018 | 2017 | 2018 | |||||
Total Passengers | 7,991 | 8,370 | 4.7 | 15,839 | 16,931 | 6.9 | ||
Total Revenues | 2,713,189 | 2,579,526 | (4.9) | 5,189,937 | 5,176,901 | (0.3) | ||
Aeronautical Services | 1,357,330 | 1,489,342 | 9.7 | 2,705,426 | 2,987,189 | 10.4 | ||
Non-Aeronautical Services | 927,959 | 1,069,080 | 15.2 | 1,949,920 | 2,156,844 | 10.6 | ||
Construction Services | 427,900 | 21,104 | (95.1) | 534,591 | 32,868 | (93.9) | ||
Total Revenues Excluding Construction Revenues | 2,285,289 | 2,558,422 | 12.0 | 4,655,346 | 5,144,033 | 10.5 | ||
Total Commercial Revenues | 836,502 | 967,052 | 15.6 | 1,760,677 | 1,942,584 | 10.3 | ||
Commercial Revenues from Direct Operations1 | 145,925 | 161,359 | 10.6 | 295,302 | 330,919 | 12.1 | ||
Commercial Revenues Excluding Direct Operations | 690,577 | 805,693 | 16.7 | 1,465,375 | 1,611,665 | 10.0 | ||
Total Commercial Revenues per Passenger | 104.7 | 115.5 | 10.4 | 111.2 | 114.7 | 3.2 | ||
Commercial Revenues | 836,502 | 967,052 | 15.6 | 1,760,677 | 1,942,584 | 10.3 | ||
Commercial Revenues from Direct Operations per Passenger 1 | 18.3 | 19.3 | 5.6 | 19.0 | 19.6 | 4.9 | ||
Commercial Revenues Excl. Direct Operations per Passenger | 86.4 | 96.3 | 11.4 | 93.0 | 95.2 | 2.9 | ||
Note: For purposes of this table, approximately 41.0 and 36.9 thousand transit and general aviation passengers are included in 2Q17 and 2Q18, respectively, and 91.8 and 76.0 thousand transit and general aviation passengers are included in 6M17 and 6M18 1Represents ASUR's operation of convenience stores in airports as well as advertising since September 2017 | ||||||||
Mexico Revenues
Mexico Revenues for 2Q18 declined 4.9% YoY to Ps.2,579.5 million. Excluding construction, revenues rose 12.0% YoY reflecting the following increases:
- 9.7% in revenues from aeronautical services, mainly due to the 4.8% increase in passenger traffic; and
- 15.2% in revenues from non-aeronautical services, principally reflecting the 15.6% growth in commercial revenues.
Commercial Revenues in the quarter rose 15.6% YoY, mainly reflecting the 4.7% increase in total passenger traffic (including transit and general aviation passengers) and reported increases across all categories as shown on Table 8. Commercial Revenues per Passenger, increased 10.4% to Ps.115.5 in 2Q18 from Ps.104.7 in 2Q17.
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 operations and parking lot fees.
As shown in Table 9, during the last 12 months, ASUR opened 75 new commercial spaces reflecting the opening of its new Terminal 4 at Cancun Airport and added four commercial spaces at its other eight airports. More details of these openings can be found on page 21 of this report.
Table 8: Mexico Commercial Revenue Performance | Table 9: Mexico Summary Retail and Other Commercial Space Opened since June 30,2017 | ||||
Business Line | YoY Chg | Type of Commercial Space 1 | # Of Spaces Opened | ||
2Q18 | 6M18 | ||||
Retail Operations | 19.8% | 16.1% | Cancun | 75 | |
Other Revenues | 19.1% | 14.2% | Retail | 28 | |
Car Rental Revenues | 17.5% | 9.8% | Car Rental | 20 | |
Parking Lot Fees | 15.8% | 11.2% | Transportation | 4 | |
Duty Free | 15.8% | 10.2% | Food and Beverage | 17 | |
Food and Beverage Operations | 13.1% | 9.1% | Other Revenue | 3 | |
Banking and Currency Exchange Services | 10.5% | 0.6% | Banking and Currency Exchange Services | 2 | |
Ground Transportation | 7.0% | 5.3% | Duty free | 1 | |
Advertising Revenues | (8.5%) | (23.6%) | 8 Other Airports | 4 | |
Teleservices | (16.6%) | 7.4% | Retail | 2 | |
Total Commercial Revenues | 15.6% | 10.3% | Bank and Foreign Exchange | 1 | |
Other Revenues | 1 | ||||
Mexico | 79 | ||||
1 Only includes new stores opened during the period and excludes remodelings or contract renewals. |
Mexico Operating Costs and Expenses
Table 10: Mexico Operating Costs & Expenses | |||||||
Second Quarter | % Chg. | Six-Months | % Chg. | ||||
2017 | 2018 | 2017 | 2018 | ||||
Cost of Services | 385,496 | 459,871 | 19.3 | 728,115 | 845,262 | 16.1 | |
Administrative | 51,595 | 59,037 | 14.4 | 108,693 | 117,302 | 7.9 | |
Technical Assistance | 87,268 | 96,324 | 10.4 | 180,595 | 197,569 | 9.4 | |
Concession Fees | 103,004 | 115,848 | 12.5 | 208,804 | 231,505 | 10.9 | |
Depreciation and Amortization | 138,973 | 168,996 | 21.6 | 277,944 | 337,072 | 21.3 | |
Operating Costs and Expenses Excluding Construction Costs | 766,336 | 900,076 | 17.5 | 1,504,151 | 1,728,710 | 14.9 | |
Construction Costs | 427,900 | 21,103 | (95.1) | 534,591 | 32,868 | (93.9) | |
Total Operating Costs & Expenses | 1,194,236 | 921,179 | (22.9) | 2,038,742 | 1,761,578 | (13.6) |
Total Mexico Operating Costs and Expenses for 2Q18 declined 22.9% YoY. This includes construction costs, which fell 95.1%, reflecting lower levels of capital improvements made to concessioned assets during the period. Excluding construction costs, operating costs and expenses increased 17.5% to Ps.900.1 million.
Cost of Services rose 19.3% mainly due to higher maintenance, energy and security expenses. Higher cost of sales from convenience stores directly operated by ASUR, including those opened at Terminal 4 at Cancun Airport, and professional fees in connection with several projects also contributed to the increase in cost of services.
Administrative expenses increased by 14.4% YoY mainly due to higher travel expenses, fees to third parties and salaries.
The 10.4% increase in the Technical Assistance fee paid to ITA reflects EBITDA growth in Mexico, excluding extraordinary items in the quarter, a factor in the calculation of the fee.
Concession Fees, which include fees paid to the Mexican government, rose 12.5%, mainly due to an increase in regulated revenues, a factor in the calculation of the fee.
Depreciation and Amortization increased 21.6% YoY, reflecting the recognition of higher investments at year-end 2017.
Mexico Consolidated Comprehensive Financing Gain (Loss)
Table 11: Mexico Comprehensive Financing Gain (Loss) | |||||||
Second Quarter | % Chg. | Six-Months | % Chg. | ||||
2017 | 2018 | 2017 | 2018 | ||||
Interest Income | 55,310 | 97,536 | 76.3 | 109,849 | 180,693 | 64.5 | |
Interest Expense | (29,546) | (118,360) | 300.6 | (70,860) | (237,007) | 234.5 | |
Foreign Exchange Gain (Loss), Net | (5,875) | 27,976 | n/a | 1,298 | 72,386 | 5,476.7 | |
Total | 19,889 | 7,152 | (64.0) | 40,287 | 16,072 | (60.1) |
In 2Q18, ASUR's Mexico operations reported a Ps.7.2 million Comprehensive Financing Gain, compared to a Ps.19.9 million gain in 2Q17. This was mainly due to the 300.6% increase in interest expenses to Ps.118.4 million in 2Q18, reflecting higher debt in the period. This was partially offset by higher interest income and foreign exchange gains in the period.
In 2Q18, ASUR reported a Ps.28.0 million foreign exchange gain resulting from the 7.3% quarterly average Mexican peso depreciation against the U.S. dollar on ASUR's foreign currency net asset position, compared with a Ps.5.9 million foreign exchange loss in 2Q17, resulting from the 1.2% quarterly average Mexican peso appreciation during that period. Interest income increased 76.3% YoY to Ps.97.5 million in 2Q18, reflecting a higher cash balance and higher interest rates.
Mexico Operating Profit and EBITDA
Table 12: Mexico Operating Profit & EBITDA | ||||||||
Second Quarter | % Chg. | Six-Months | % Chg. | |||||
2017 | 2018 | 2017 | 2018 | |||||
Total Revenue | 2,713,189 | 2,579,526 | (4.9) | 5,189,937 | 5,176,901 | (0.3) | ||
Total Revenues Excluding Construction Revenues | 2,285,289 | 2,558,422 | 12.0 | 4,655,346 | 5,144,033 | 10.5 | ||
Operating Profit | 1,518,952 | 1,658,347 | 9.2 | 3,151,195 | 3,415,323 | 8.4 | ||
Operating Margin | 56.0% | 64.3% | 830 bps | 60.7% | 66.0% | 525 bps | ||
Adjusted Operating Margin 1 | 66.5% | 64.8% | (165 bps) | 67.7% | 66.4% | (130 bps) | ||
Net Income 3 | 1,132,640 | 1,128,406 | (0.4) | 2,471,278 | 2,614,850 | 5.8 | ||
EBITDA | 1,657,929 | 1,828,172 | 10.3 | 3,429,139 | 3,752,529 | 9.4 | ||
EBITDA Margin | 61.1% | 70.9% | 977 bps | 66.1% | 72.5% | 641 bps | ||
Adjusted EBITDA Margin 2 | 72.5% | 71.5% | (109 bps) | 73.7% | 72.9% | (71 bps) | ||
1 Adjusted Operating Margin excludes the effect of IFRIC 12 with respect to the construction of or improvements to concessioned assets and is equal to operating profit divided by total revenues excluding construction services revenues.
2 Adjusted EBITDA Margin excludes the effect of IFRIC 12 with respect to the construction of or improvements to concessioned assets and is calculated by dividing EBITDA by total revenues excluding construction services revenues.
3 Net Income for 2Q18 includes a loss of Ps.88.5 million from the participation in the results of subsidiaries Aerostar, in Puerto Rico (Ps.6.5 million) and Airplan, in Colombia (Ps.95.0 million) recognized under the equity method.
| ||||||||
Mexico reported an Operating Profit of Ps.1,658.3 million in 2Q18, up 9.2% mainly reflecting increases of 9.7% in aeronautical revenues and 15.6% in commercial revenues derived from the 4.8% growth in passenger traffic. Operating Margin was 64.3% in 2Q18 compared with 56.0% in 2Q17.
Adjusted Operating Margin in 2Q18, which excludes the effect of IFRIC 12 with respect to the construction or improvements to concessioned assets and is calculated as operating profit divided by total revenues excluding construction services revenues, was 64.8%, compared to 66.5% in 2Q17.
EBITDA increased 10.3% to Ps.1,828.2 million from Ps.1,657.9 million in 2Q17, as a result of higher operating leverage. EBITDA Margin expanded to 70.9% from 61.1% in 2Q17.
During 2Q18, ASUR recognized Ps.21.8 million in "Construction Revenues," a year-on-year decline of 95.1%, due to lower capital expenditures and investments in concessioned assets. Adjusted EBITDA Margin, which excludes the effect of IFRIC 12 with respect to the construction of/or improvements to concessioned assets, decreased by 109 bps to 71.5%.
Mexico 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 accumulated regulated revenues at its Mexican operations as of June 30, 2018 totaled Ps.3,136.57 million, with an average tariff per workload unit of Ps.178.81 (December 2016 pesos), accounting for approximately 61.0% of total Mexico income (excluding construction income) for the period.
The Mexican Ministry of Communications and Transportation reviews compliance with maximum rate regulations at the close of each year.
On June 27, 2018 ASUR received approval of from the Mexican Department of Communications and Transport for the Master Development Programs for each of its Mexican concessions in the period 2019 to 2033, including approval for the maximum tariffs per workload unit applicable in the period 2019 to 2023 and the corresponding efficiency factor. One workload unit is equivalent to one passenger or 100 kilograms of cargo.
In addition, the Company renewed in advance the Technical Assistance and Technology Transfer Agreement effective June 29, 2018 with the approval of the Board of Directors.
Master Development Programs - Investment Program | ||||
Figures expressed in millions of pesos as of December 31, 2016 | ||||
Committed | Indicative Investments 1 | Indicative Investments 1 | ||
Airport | 2019-2023 | 2024-2028 | 2029-2033 | |
Cancún | 5,888.2 | 5,313.4 | 4,055.6 | |
Cozumel | 275.9 | 301.8 | 177.7 | |
Huatulco | 554.1 | 310.8 | 196.9 | |
Mérida | 1,987.0 | 713.9 | 310.1 | |
Minatitlán | 142.4 | 165.8 | 68.5 | |
Oaxaca | 767.5 | 233.2 | 163.9 | |
Tapachula | 149.4 | 108.8 | 121.2 | |
Veracruz | 496.3 | 372.4 | 297.9 | |
Villahermosa | 635.2 | 346.4 | 288.5 | |
1 Indicative Investments (non-binding at this time) |
Committed Investments 2019-2023 | |||||
Figures expressed in millions of pesos as of December 31, 2016 | |||||
Airport | 2019 | 2020 | 2021 | 2022 | 2023 |
Cancún | 995.0 | 2,251.5 | 1,279.1 | 971.1 | 391.4 |
Cozumel | 29.5 | 140.4 | 64.7 | 22.6 | 18.7 |
Huatulco | 168.2 | 156.4 | 97.7 | 61.7 | 70.1 |
Mérida | 341.6 | 750.2 | 544.9 | 266.2 | 84.1 |
Minatitlán | 29.9 | 49.9 | 41.3 | 14.5 | 6.7 |
Oaxaca | 72.0 | 412.2 | 202.2 | 59.6 | 21.6 |
Tapachula | 11.1 | 43.5 | 29.2 | 38.2 | 27.4 |
Veracruz | 83.9 | 219.0 | 92.2 | 58.6 | 42.6 |
Villahermosa | 95.4 | 269.9 | 184.1 | 34.3 | 51.5 |
Maximum Tariffs per Workload Unit | |||
Figures expressed in millions of pesos as of December 31, 2016 | |||
Airport | Maximum Tariff 2 | ||
Cancún | $166.24 | ||
Cozumel | $245.59 | ||
Huatulco | $177.17 | ||
Mérida | $182.16 | ||
Minatitlán | $228.17 | ||
Oaxaca | $167.90 | ||
Tapachula | $231.56 | ||
Veracruz | $189.68 | ||
Villahermosa | $190.16 | ||
2 Maximum tariffs applicable in year 2019, not including efficiency factor of 0.70%. |
The concession agreements for each airport stipulate that the maximum tariff for such airport must be reduced on an annual basis to account for projected improvements in efficiency. For the five-year period ending December 31, 2023, the maximum tariffs applicable in ASUR's airports will be reduced by an annual efficiency factor of 0.70% in real terms.
Review of Puerto Rico Operations
In May 2017, ASUR increased its share ownership in Aerostar to 60% from its prior 50% ownership. Accordingly, consolidated results as presented in this report reflect line by line consolidation of Aerostar results starting in June 1, 2017, while prior to that, Aerostar's results were accounted for by the equity method.
The following discussion compares the standalone results of Aerostar for the three-month period ended June 30, 2018 (in which Aerostar was consolidated with ASUR) against the three-month period ended June 30, 2017 (in which Aerostar was only consolidated with ASUR for the month of June).
As of June 30, 2018, the valuation of ASUR's investment in Aerostar in accordance with IFRS 3 "Business Combinations" resulted in the following effects in the Balance Sheet: i) the recognition of a net intangible asset of Ps.6,224.8 million, ii) goodwill of Ps.887.2 (net of an impairment of Ps.4,719.1 million), iii) deferred taxes of Ps.622.5 million, and iv) a minority interest of Ps.5,442.2 million within stockholders 'equity.
Table 13: Puerto Rico Revenues & Commercial Revenues Per Passenger (in thousands of Mexican pesos) | ||||||
Second Quarter | % Chg. | |||||
2017 1 Non-Consolidated | 2018 | |||||
Total Passengers | 2,421 | 2,278 | (5.9) | |||
Total Revenues | 666,509 | 831,818 | 24.8 | |||
Aeronautical Services | 446,667 | 451,976 | 1.2 | |||
Non-Aeronautical Services | 219,842 | 252,765 | 15.0 | |||
Construction Services | - | 127,077 | n/a | |||
Total Revenues Excluding Construction Services | 666,509 | 704,741 | 5.7 | |||
Total Commercial Revenues | 217,365 | 250,006 | 15.0 | |||
Commercial Revenues from Direct Operations 2 | 55,363 | 96,340 | 74.0 | |||
Commercial Revenues Excluding Direct Operations | 162,002 | 153,666 | (5.1) | |||
Total Commercial Revenues per Passenger | 89.8 | 109.8 | 22.2 | |||
Commercial Revenues | 217,365 | 250,006 | 15.0 | |||
Commercial Revenues from Direct Operations per Passenger 2 | 22.9 | 42.3 | 84.9 | |||
Commercial Revenues Excl. Direct Operations per Passenger | 66.9 | 67.5 | 0.8 | |||
Note: Figures in pesos at an average Exchange rate of Ps.19.6046. | ||||||
1 Starting June 1, 2017 Aerostar (Puerto Rico) is consolidated into ASUR, but for comparative purposes the table shows April and May results which are not consolidated. 2 Represents ASUR's operation of convenience stores in LMM Airport.
|
Puerto Rico Revenues
Total Puerto Rico Revenues for 2Q18 increased 24.8% YoY to Ps.831.8 million, mainly due to the following increases:
- 15.0% in revenues from non-aeronautical services, principally reflecting the 15.0% increase in commercial revenues;
- 1.2% in revenues from aeronautical services.
Commercial Revenues per Passenger rose to Ps.109.8 from Ps.89.8 in 2Q17.
Eight commercial spaces were opened at LMM Airport over the last 12 months, as shown on Table 15. More details of these openings can be found on page 21 of this report.
ASUR classifies commercial revenues as those derived from the following activities: duty-free stores, car rentals, retail operations, advertising, non-permanent ground transportation, food and beverage operations and parking lot fees.
Table 14: San Juan Airport Commercial Revenue Performance | Table 15: San Juan Airport Summary Retail and Other Commercial Space Opened since June 30, 2017 | |||
Business Line | YoY Chg | Type of Commercial Space 1 | # of Spaces Opened | |
2Q18 | ||||
Duty Free | 9.7% | Food and Beverage | 2 | |
Food and Beverage Operations | (10.7%) | Car Rental | 1 | |
Retail Operations | (3.0%) | Other Revenue | 5 | |
Car Rental Revenues | 52.7% | Total Commercial Spaces | 8 | |
Advertising Revenues | 5.5% | |||
Banking and Currency Exchange Services | 0.0% | |||
Ground Transportation | (4.5%) | |||
Parking Lot Fees | 18.0% | |||
Other Revenue | (6.1%) | |||
Total Commercial Revenues | 15.0% | |||
1 Only includes new stores opened during the period and excludes remodelings or contract renewals. |
Puerto Rico Operating Costs and Expenses
Table 16: Puerto Rico Operating Costs and Expenses | |||
(in thousands of Mexican pesos) | |||
Second Quarter | % Chg. | ||
2017 1 Non-Consolidated | 2018 Consolidated | ||
Cost of Services | 278,625 | 338,278 | 21.4 |
Concession Fees | 2,436 | 33,325 | 1,268.0 |
Depreciation and Amortization | 107,254 | 160,755 | 49.9 |
Total Operating Costs & Expenses Excluding Construction Costs | 388,315 | 532,358 | 37.1 |
Construction Costs | - | 127,077 | n/a |
Total Operating Costs & Expenses | 388,315 | 659,435 | 69.8 |
Note: Figures in pesos at an average exchange rate of Ps.19.6046 | |||
1 Starting June 1, 2017 Aerostar (Puerto Rico) is consolidated into ASUR, but for comparative purposes the table shows April and May results which are not consolidated. |
Total Operating Costs and Expenses at LMM Airport in 2Q18, including construction costs, increased 69.8% YoY to Ps.659.4 million.
Cost of Services rose 21.4% YoY, mainly due to the recognition of extraordinary items resulting from Hurricane Maria. In accordance with the application of IFRIC 12, Aerostar recognizes on a monthly basis the provision for maintenance of those concession assets that will be replaced before the end of the concession. The monthly amount is Ps.18.5 million.
Concession Fees, which include fees paid to the Puerto Rican government, rose to Ps.33.3 million from Ps.2.4 million, reflecting the payment of Ps.30.1 million in connection with the adjustment included in the contract starting on the 6th year of the concession, which changes the calculation of the fee from a fixed Ps.2.5 million payment to 5% of revenues for the period.
Depreciation and Amortization increased 49.9%, mainly impacted by the recognition of the amortization from the valuation of the investment in Aerostar under IFRS 3, which impacted amortization by Ps.47.5 million.
During 2Q18, Aerostar reported Construction Costs in Puerto Rico of Ps.127.1 million, reflecting the capital investments in the concessioned assets during the period.
Excluding construction costs, operating costs and expenses increased 37.1% to Ps.532.4 million.
Puerto Rico Comprehensive Financing Gain (Loss)
Table 17: Puerto Rico Comprehensive Financing Gain (in thousands of Mexican pesos) | |||
Second Quarter | % Chg. | ||
2017 1 Non-Consolidated | 2018 | ||
Interest Income | 10 | 968 | 9,580.0 |
Interest Expense | (130,195) | (125,753) | (3.4) |
Total | (130,185) | (124,785) | (4.1) |
Note: Figures in pesos at an average exchange rate of Ps.19.6046 | |||
1 Starting June 1, 2017 Aerostar (Puerto Rico) is consolidated into ASUR, but for comparative purposes the table shows April and May results which are not consolidated. |
During 2Q18, LMM Airport reported a Ps.124.8 million Comprehensive Financing Loss, compared with a Ps.130.2 million loss in 2Q17.
On February 22, 2013, and as part of the financing of the Concession Agreement, Aerostar entered into a subordinated term loan with Cancun Airport in the amount of US$100 million at an annual interest rate of LIBOR plus 2.10%, payable each July 1 and January 1, and with no fixed maturity date. As of June 30, 2018, the remaining balance was US$62.0 million
On March 22, 2013, Aerostar carried out a private bond placement for a total of US$350 million to finance a portion of the Concession Agreement payment to the Puerto Rican Ports Authority and certain other costs and expenditures associated with it.
On June 24, 2015, Aerostar carried out a private bond placement for a total of US$50 million. In December 2015, Aerostar also contracted a line of revolving credit, which, as of June 30, 2018, had not been utilized.
All long-term debt is collateralized by Aerostar's total assets.
Puerto Rico Operating Profit and EBITDA
Table 18: San Juan Airport Operating Profit & EBITDA | |||
(in thousands of Mexican pesos) | |||
Second Quarter | % Chg. | ||
2017 1 Non-Consolidated | 2018 Consolidated | ||
Total Revenues | 666,509 | 831,818 | 24.8 |
Total Revenues Excluding Construction Services Revenues | 666,509 | 704,741 | 5.7 |
Operating Profit | 278,194 | 172,383 | (38.0) |
Operating Margin | 41.7% | 20.7% | (2102 bps) |
Adjusted Operating Margin 2 | 41.7% | 24.5% | (1728 bps) |
Net Income | 135,580 | 39,051 | (71.2) |
EBITDA | 385,448 | 339,749 | (11.9) |
EBITDA Margin | 57.8% | 40.8% | (1699 bps) |
Adjusted EBITDA Margin 3 | 57.8% | 48.2% | (962 bps) |
Note: Figures in pesos at an average exchange rate of Ps.19.6046 | |||
1 Starting June 1, 2017 Aerostar (Puerto Rico) is consolidated into ASUR, but for comparative purposes the table shows April and May results which are not consolidated. | |||
2 Adjusted Operating Margin excludes the effect of IFRIC 12 with respect to the construction or improvements to concessioned assets and is equal to operating profit divided by total revenues excluding construction services revenues. | |||
3 Adjusted EBITDA Margin excludes the effect of IFRIC 12 with respect to the construction or improvements to concessioned assets and is calculated by dividing EBITDA by total revenues excluding construction services revenues. |
Operating Profit at Puerto Rico in 2Q18 declined 38.0% YoY to Ps.172.4 million, with Operating Margin down to 20.7% from 41.7% in 2Q17, principally due to the amortization resulting from the valuation of Aerostar under IFRS3, which impacted amortization by Ps.47.5 million as explained above.
EBITDA declined 11.9% to Ps.339.7 million from Ps.385.4 million in 2Q17, and EBITDA Margin declined to 40.8% in 2Q18 from 57.8% in 2Q17. Adjusted EBITDA Margin in 2Q18 was 48.2% compared with 57.8% in 2Q17.
Puerto Rico Capital Expenditures
During 2Q18, Aerostar invested Ps.66.8 million to modernize LMM Airport, mainly for the construction of the Federal Inspection Station and in equipment for LMM's operations. This compares with investments of Ps.88.1 million in 2Q17.
Puerto Rico Tariff Regulation
The Airport Use Agreement signed by Aerostar, the airlines serving LMM Airport and the Puerto Rico Port sAuthority governs the relationship between Aerostar and the principal airlines serving LMM Airport. The agreement entitles Aerostar to an annual contribution from the airlines of US$62 million during the first five years of the term. From year six onwards, the total annual contribution for the prior year increases in accordance with an adjusted consumer price index factor based on the U.S. non-core consumer price index. The annual fee is divided between the airlines that operate at LMM Airport in accordance with the regulations and structure defined under the Airport Use Agreement to establish the contribution of each airline for each particular year.
Review of Colombia Operations
On October 19, 2017, ASUR acquired a 92.42% ownership stake in Airplan, which operates six airports in Colombia. Therefore, ASUR began to consolidate Airplan's results on a line by line basis as of that date.
The following discussion compares Airplan's independent results for the period April 1 and ended June 30, 2018 (in which Airplan was consolidated with ASUR) against the the period starting April 1 and ended June 30, 2017 (in which Airplan was not consolidated with ASUR).
The valuation of ASUR's investment in Airplan in accordance with IFRS 3 "Business Combinations" resulted in the following effects on the Balance Sheet as of June 30, 2018: i) the recognition of a net intangible asset of Ps.1,459.9 million, ii) goodwill of Ps.1,504.9, iii) deferred taxes of Ps.278.6 million, and iv) Ps.641.9 million from the recognition of bank loans at fair value.
On May 25, 2018 ASUR acquired 7.58% of the share ownership of Airplan bringing its ownership stake in the company to 100%. This transacion resulted in the recognition of Shareholders' Equity in excess of the Ps.46.3 million paid for the acquisition of this additional stake in Airplan.
Table 19: Airplan, Colombia Revenues & Commercial Revenues Per Passenger | |||
In thousands of Mexican pesos | |||
Second Quarter | % Chg | ||
2017 | 2018 | ||
Not Consolidated | Consolidated | ||
Total Passenger | 2,670 | 2,544 | (4.7) |
Total Revenues | 953,577 | 476,048 | (50.1) |
Aeronautical Services | 289,036 | 318,004 | 10 |
Non-Aeronautical Services | 69,413 | 98,356 | 41.7 |
Construction Revenues 1 | 595,128 | 59,688 | (90) |
Total Revenues Excluding Construction Revenues | 358,449 | 416,360 | 16.2 |
Total Commercial Revenues | 68,845 | 98,334 | 42.8 |
Total Commercial Revenues per Passenger | 25.8 | 38.7 | 49.9 |
Note: Figures in pesos at an average exchange rate of Ps.146.6704 | |||
Note: For purpose of this table, approximately 68.9 and 48.5 thousand transit and general aviation passengers are included in 2Q17 and 2Q18. | |||
1Construction revenues for Airplan in 2Q18 include the actual construction revenues which are equal to construction cost of Ps.90.8 million plus an estimated revenue of Ps. 31.1 million from to valuation of the intangible at its present value (guaranteed revenues from the concession), according to IFRIC 12. |
Colombia Revenues
Total Colombia Revenues for 2Q18 fell 50.1% YoY to Ps.476.0 million. Excluding construction services revenues, which fell 90.0% YoY as a result of lower committed investments during the period and the impact from the valuation of the concession at present value, revenues rose 16.2% mainly reflecting the following increases:
- 10.0% in revenues from aeronautical services.
- 41.7% in revenues from non-aeronautical services, mainly due to the 42.8% increase in commercial revenues.
Commercial Revenues per Passenger increased 49.9%, principally benefitting from fixed commercial revenues.
As shown on Table 21, during the last twelve months, 30 new commercial spaces were opened in Colombia. More details of these openings can be found on page 21 of this report.
ASUR classifies commercial revenues as those derived from the following activities: duty-free stores, car rentals, retail operations, advertising, non-permanent ground transportation, food and beverage operations and parking lot fees.
Table 20: Airplan, Colombia Commercial Revenue Performance | Table 21: Colombia Summary Retail and Other Commercial Space Opened since June 30, 2017 | |||
Business Line | YoY Chg | Type of Commercial Space 1 | # of Spaces Opened | |
2Q18 | ||||
Duty Free | (100.0%) | Retail | 3 | |
Food and Beverage Operations | (3.1%) | Other Revenue | 16 | |
Retail Operations | 12.9% | Food and Beverage | 9 | |
Car Rental Revenues | (11.2%) | Car Rental | 2 | |
Advertising Revenues | 13.8% | Total Commercial Spaces | 30 | |
Banking and Currency Exchange Services | 46.8% | |||
Ground Transportation | 21.5% | |||
Teleservices | 29.7% | |||
Parking Lot Fees | 7.8% | |||
Other Revenue | 98.4% | |||
Total Commercial Revenues | 42.8% | |||
1 Only includes new stores opened during the period and excludes remodelings or contract renewals. |
Colombia Costs and Expenses
Table 22: Colombia Operating Costs and Expenses | ||||
(in thousands of Mexican pesos) | ||||
Second Quarter | % Chg. | |||
2017 Non-Consolidated | 2018 Consolidated | |||
Cost of Services | 125,254 | 144,145 | 15.1 | |
Technical Assistance | 513 | 1,436 | 179.9 | |
Concession Fees | 68,101 | 78,860 | 15.8 | |
Depreciation and Amortization | 125,478 | 194,194 | 54.8 | |
Operating Costs and Expenses Excluding Construction Costs | 319,346 | 418,635 | 31.1 | |
Construction Costs | 284,525 | 90,805 | (68.1) | |
Total Operating Costs & Expenses | 603,871 | 509,440 | (15.6) | |
Note: Figures in pesos at an average exchange rate of Ps.146.6704. |
Total Operating Costs and Expenses in Colombia declined 15.6% YoY in 2Q18 to Ps.509.4 million.
Cost of Services increased 15.1% YoY, mainly due to higher expenses in connection with professional fees, security expenses and energy costs.
Construction Costs declined 68.1% YoY to Ps.90.8 million, reflecting lower investments in complementary works to concessioned assets during the period.
Concession Fees, which include fees paid to the Colombian government, increased 15.8% YoY, mainly reflecting higher regulated and non-regulated revenues during the period.
Depreciation and Amortization increased 54.8%, mainly due to the Ps.68.7 million increase in amortization of the concession (includes recognition of Ps.26.0 million from the amortization of the concession resulting from the valuation of the investment under IFRS 3, Ps.23.0 for initial amortization of complementary works, and Ps.19.7 million in amortization of mandatory works as a result of the increase in the accumulated amortization).
Colombia Comprehensive Financing Gain /(Loss)
Table 23: Colombia Comprehensive Financing Gain / (Loss) | ||||
(in thousands of Mexican pesos) | ||||
Second Quarter | % Chg. | |||
2017 Non-Consolidated | 2018 Consolidated | |||
Interest Income | 921 | 1,281 | 39.1 | |
Interest Expense | (45,818) | (79,480) | 73.5 | |
Foreign Exchange Gain (Loss), Net | (429) | (306) | (28.7) | |
Total | (45,326) | (78,505) | 73.2 | |
Note: Figures in pesos at an average exchange rate of Ps.146.6704. |
During 2Q18, Airplan reported a Ps.78.5 million Comprehensive Financing Loss, compared with a Ps.45.3 million loss in 2Q17.
On June 1, 2015, Airplan entered into a Ps.3,468.7 million, 12-Year Syndicated Loan Facility with eight banks with a 3-year grace period. Airplan also has a Ps.130.0 million, one-year Treasury Loan from two banks.
Colombia Operating Profit and EBITDA
Table 24: Colombia Operating Profit & EBITDA (in thousands of Mexican pesos) | |||||||
Second Quarter | % Chg. | ||||||
2017 Non-Consolidated | 2018 Consolidated | ||||||
Total Revenue | 953,577 | 476,048 | (50.1) | ||||
Total Revenues Excluding Construction Revenues | 358,449 | 416,360 | 16.2 | ||||
Operating Profit | 349,706 | (33,392) | (109.5) | ||||
Operating Margin | 36.7% | (7.0%) | (4369 bps) | ||||
Adjusted Operating Margin 1 | 97.6% | (8.0%) | (10558 bps) | ||||
Net Income | 198,202 | (82,878) | n/a | ||||
EBITDA | 164,581 | 191,919 | 16.6 | ||||
EBITDA Margin | 17.3% | 40.3% | 2306 bps | ||||
Adjusted EBITDA Margin 2 | 45.9% | 46.1% | 18 bps | ||||
Note: Figures in pesos at an average exchange rate of Ps.146.6704. | |||||||
1 Adjusted Operating Margin excludes the effect of IFRIC 12 with respect to the construction or improvements to concessioned assets and is equal to operating profit divided by total revenues excluding construction services revenues. 2 Adjusted EBITDA Margin excludes the effect of IFRIC 12 with respect to the construction or improvements to concessioned assets and is calculated by dividing EBITDA by total revenues excluding construction services revenues. |
During 2Q18, ASUR reported an Operating Loss of Ps.33.4 milion compared to an operating profit of Ps.349.7 million in 2Q17. Operating Margin was negative 7.0% in 2Q28 compared with an operating margin of 36.7% in 2Q17. Adjusted Operating Margin, which excludes the impact of IFRIC 12 with respect to construction or improvements to concessioned assets, was negative 8.0% in 2Q18 compared with 97.6% in 2017.
EBITDA increased 16.6% to Ps.191.9 million from Ps.164.6 million in 2Q17, mainly due to a Ps.31.1 million loss from construction services in 2Q18 derived from valuation of the intangible to present value (guaranteed construction revenues) according to IFRIC 12, compared with a Ps.310.6 million gain from construction services in 2Q17. EBITDA Margin increased to 40.3% in 2Q18, from 17.3% in 2Q17, while Adjusted EBITDA Margin, which excludes the impact of IFRIC12 with respect to construction or improvements to concessioned assets, increased 18 basis points to 46.1% in 2Q18.
Colombia Capex
During 2Q18, Airplan invested Ps.75.7 million to modernize its airports in Colombia, including: i) the expansion of the domestic and international passenger terminal, ii) the expansion of the international platform, and iii) progress in the construction of the cargo terminal at Rionegro airport.
Colombia Tariff Regulation
Functions of the Special Administrative Unit of Civil Aeronautics include establishing and collecting fees, tariffs and rights for the provision of aeronautical and airport services or those that are generated by the concessions, authorizations, licenses or any other type of income or property. As a result, Resolution 04530, issued on September 21, 2007, establishes the tariffs for the rights and the rates conceded to the concessionaire of the following airports: José María Córdova of Rionegro, Enrique Olaya Herrera of Medellín, Los Garzones of Montería, El Caraño of Quibdó, Antonio Roldán Betancourt de Carapa, and Las Brujas of Corozal. This resolution also established the methodology to update and the mechanisms to collect such fees, tariffs, and rights.
Airplan's regulated revenues for 2Q18 amounted to Ps.318.0 million.
On January 15 of each year, the concessionaire proceeds to update the fees and tariffs in connection with the concession, which are then submitted for revision to the Special Administrative Unit of Civil Aeronautics, and which, after approval, are subsequently charged to the users of the concessioned airports.
Definitions
Concession Services Agreements (IFRIC 12 interpretation). In Mexico and Puerto Rico, ASUR is required by IFRIC 12 to include in its income statement an income line, "Construction Revenues," reflecting the revenue from construction or improvements to concessioned assets made during the relevant period. 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 Revenues and Construction Costs have been included in ASUR's income statement as a result of the application of IFRIC 12, the amount of Construction Revenues does not have an impact on EBITDA, but it does have an impact on EBITDA Margin. In Colombia, "Construction Revenues" include the recognition of the revenue to which the concessionaire is entitled for carrying out the infrastructure works in the development of the concession, while "Construction Costs" represents the actual costs incurred in the execution of such additions or improvements to the concessioned assets.
Majority Net Income reflects ASUR's equity interests in each of its subsidiaries and therefore excludes the 40% interest in Aerostar that is owned by other shareholders. Other than Aerostar, ASUR owns (directly or indirectly) 100% of its subsidiaries.
EBITDA means net income before provision for taxes, deferred taxes, profit sharing, non-ordinary items, participation in the results of associates, 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 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.
Adjusted EBITDA Margin is calculated by dividing EBITDA by total revenues excluding construction services revenues for Mexico, Puerto Rico and Colombia and excludes the effect of IFRIC 12 with respect to the construction or improvements to concessioned assets. ASUR is required by IFRIC 12 to include in its income statement an income line reflecting the revenue from construction or improvements to concessioned assets made during the relevant period. The same amount is recognized under the expense line "Construction Costs," because ASUR hires third parties to provide construction services. In Mexico and Puerto Rico, because equal amounts of Construction Revenues and Construction Costs have been included in ASUR's income statement as a result of the application of IFRIC 12, the amount of Construction Revenues does not have an impact on EBITDA, but it does have an impact on EBITDA Margin, as the increase in revenues that relates to Construction Revenues does not result in a corresponding increase in EBITDA. In Colombia, construction revenues do have an impact on EBITDA, as construction revenues include a reasonable margin over the actual cost of construction. Like EBITDA Margin, Adjusted EBITDA Margin should not be considered as an indicator of our operating performance or as an alternative to cash flow as an indicator of liquidity and is not defined under U.S. GAAP or IFRS and may be calculated differently by different companies.
About ASUR
Grupo Aeroportuario del Sureste, S.A.B. de C.V. (ASUR) is a leading international airport operator with a portfolio of concessions to operate, maintain, and develop 16 airports in the Americas. This comprises nine airports in southeast Mexico, including Cancun Airport, the most important tourist destination in Mexico, the Caribbean, and Latin America, and six airports in northern Colombia, including José María Córdova International Airport (Rionegro), the second busiest airport in Colombia. ASUR is also a 60% JV partner in Aerostar Airport Holdings, LLC, operator of the Luis Muñoz Marín International Airport serving the capital of Puerto Rico, San Juan. San Juan's Airport is the island's primary gateway for international and mainland-US destinations and was the first and currently the only major airport in the US to have successfully completed a public–private partnership under the FAA Pilot Program. Headquartered in Mexico, ASUR is listed both on the Mexican Bolsa, where it trades under the symbol ASUR, and on the NYSE in the U.S., where it trades under the symbol ASR. One ADS represents ten (10) series B shares. ASUR is one of the top four emerging market companies in the transportation and transportation infrastructure sector included in the Dow Jones Sustainability Emerging Markets Index (DJSI EM). For more information, visit www.asur.com.mx
Analyst Coverage
In accordance with Mexican Stock Exchange Internal Rules Article 4.033.01, ASUR informs that the stock is covered by the following broker-dealers: Actinver Casa de Bolsa, Barclays, BBVA Bancomer, BofA Merrill Lynch, BX+, Citi Investment Research, Credit Suisse, Goldman Sachs, Grupo Bursatil Mexicano, Grupo Financiero Interacciones, Grupo Financiero Monex, HSBC, Intercam Casa de Bolsa, Insight Investment Research, Itau BBA Securities, INVEX, JP Morgan, Morgan Stanley, Morningstar, Nau Securities, Punto Casa de Bolsa, Santander Investment, Scotia Capital, UBS Casa de Bolsa and Vector.
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 its management. Although ASUR may refer to or distribute such statements, this does not imply that ASUR agrees with or endorses any information, conclusions or recommendations included therein.
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.
- SELECTED OPERATING TABLES & FINANCIAL STATEMENTS FOLLOW –
Passenger Traffic Breakdown by Airport | ||||||||
Mexico Passenger Traffic 1 | ||||||||
Second Quarter | % Chg | Six - Months | % Chg | |||||
2017 | 2018 | 2017 | 2018 | |||||
Domestic Traffic | 3,634,801 | 3,923,529 | 7.9 | 6,712,600 | 7,382,487 | 10.0 | ||
CUN | Cancun | 2,014,177 | 2,203,247 | 9.4 | 3,585,217 | 4,032,505 | 12.5 | |
CZM | Cozumel | 27,376 | 36,738 | 34.2 | 55,308 | 72,993 | 32.0 | |
HUX | Huatulco | 172,362 | 166,236 | (3.6) | 309,833 | 327,869 | 5.8 | |
MID | Merida | 476,650 | 545,305 | 14.4 | 936,303 | 1,054,366 | 12.6 | |
MTT | Minatitlan | 51,546 | 50,905 | (1.2) | 100,344 | 94,567 | (5.8) | |
OAX | Oaxaca | 182,178 | 190,988 | 4.8 | 352,689 | 400,875 | 13.7 | |
TAP | Tapachula | 69,164 | 75,065 | 8.5 | 142,392 | 145,059 | 1.9 | |
VER | Veracruz | 327,829 | 362,181 | 10.5 | 617,185 | 681,137 | 10.4 | |
VSA | Villahermosa | 313,519 | 292,864 | (6.6) | 613,329 | 573,116 | (6.6) | |
International Traffic | 4,314,866 | 4,409,414 | 2.2 | 9,034,862 | 9,472,372 | 4.8 | ||
CUN | Cancun | 4,102,575 | 4,189,535 | 2.1 | 8,501,874 | 8,905,478 | 4.7 | |
CZM | Cozumel | 105,635 | 100,255 | (5.1) | 248,038 | 241,714 | (2.5) | |
HUX | Huatulco | 16,522 | 17,754 | 7.5 | 98,035 | 102,068 | 4.1 | |
MID | Mérida | 44,513 | 51,164 | 14.9 | 92,689 | 114,498 | 23.5 | |
MTT | Minatitlan | 1,626 | 1,786 | 9.8 | 3,441 | 3,357 | (2.4) | |
OAX | Oaxaca | 13,791 | 20,159 | 46.2 | 32,728 | 47,540 | 45.3 | |
TAP | Tapachula | 3,502 | 4,000 | 14.2 | 7,111 | 8,295 | 16.7 | |
VER | Veracruz | 16,824 | 16,200 | (3.7) | 32,179 | 31,742 | (1.4) | |
VSA | Villahermosa | 9,878 | 8,561 | (13.3) | 18,767 | 17,680 | (5.8) | |
Total Traffic México | 7,949,667 | 8,332,943 | 4.8 | 15,747,462 | 16,854,859 | 7.0 | ||
CUN | Cancun | 6,116,752 | 6,392,782 | 4.5 | 12,087,091 | 12,937,983 | 7.0 | |
CZM | Cozumel | 133,011 | 136,993 | 3.0 | 303,346 | 314,707 | 3.7 | |
HUX | Huatulco | 188,884 | 183,990 | (2.6) | 407,868 | 429,937 | 5.4 | |
MID | Merida | 521,163 | 596,469 | 14.4 | 1,028,992 | 1,168,864 | 13.6 | |
MTT | Minatitlan | 53,172 | 52,691 | (0.9) | 103,785 | 97,924 | (5.6) | |
OAX | Oaxaca | 195,969 | 211,147 | 7.7 | 385,417 | 448,415 | 16.3 | |
TAP | Tapachula | 72,666 | 79,065 | 8.8 | 149,503 | 153,354 | 2.6 | |
VER | Veracruz | 344,653 | 378,381 | 9.8 | 649,364 | 712,879 | 9.8 | |
VSA | Villahermosa | 323,397 | 301,425 | (6.8) | 632,096 | 590,796 | (6.5) | |
US Passenger Traffic, San Juan Airport (LMM) | ||||||||
Second Quarter | % Chg | Six - Months | % Chg | |||||
2017 | 2018 | 2017 | 2018 | |||||
SJU Total 1 | 2,420,615 | 2,277,680 | (5.9) | 4,720,551 | 4,135,978 | (12.4) | ||
Domestic Traffic | 2,119,261 | 2,031,833 | (4.1) | 4,146,943 | 3,714,790 | (10.4) | ||
International Traffic | 301,354 | 245,847 | (18.4) | 573,608 | 421,188 | (26.6) | ||
Colombia, Passenger Traffic Airplan 3 | ||||||||
Second Quarter | % Chg | Six - Months | % Chg | |||||
2017 | 2018 | 2017 | 2018 | |||||
Domestic Traffic | 2,256,646 | 2,111,042 | (6.5) | 4,461,419 | 4,123,159 | (7.6) | ||
MDE | Medellín (Rio Negro) | 1,606,876 | 1,483,659 | (7.7) | 3,173,916 | 2,885,896 | (9.1) | |
EOH | Medellín | 242,459 | 252,687 | 4.2 | 491,541 | 502,626 | 2.3 | |
MTR | Montería | 249,514 | 218,493 | (12.4) | 478,464 | 427,257 | (10.7) | |
APO | Carepa | 87,350 | 85,664 | (1.9) | 176,907 | 171,151 | (3.3) | |
UIB | Quibdó | 51,643 | 49,602 | (4.0) | 102,443 | 94,522 | (7.7) | |
CZU | Corozal | 18,804 | 20,937 | 11.3 | 38,148 | 41,707 | 9.3 | |
International Traffic | 344,345 | 384,820 | 11.8 | 655,122 | 757,529 | 15.6 | ||
MDE | Medellín (Rio Negro) | 344,345 | 384,820 | 11.8 | 655,122 | 757,529 | 15.6 | |
EOH | Medellín | - | - | - | - | - | - | |
MTR | Montería | - | - | - | - | - | - | |
APO | Carepa | - | - | - | - | - | - | |
UIB | Quibdó | - | - | - | - | - | - | |
CZU | Corozal | - | - | - | - | - | - | |
Total Traffic Colombia | 2,600,991 | 2,495,862 | (4.0) | 5,116,541 | 4,880,688 | (4.6) | ||
MDE | Medellín (Rio Negro) | 1,951,221 | 1,868,479 | (4.2) | 3,829,038 | 3,643,425 | (4.8) | |
EOH | Medellín | 242,459 | 252,687 | 4.2 | 491,541 | 502,626 | 2.3 | |
MTR | Montería | 249,514 | 218,493 | (12.4) | 478,464 | 427,257 | (10.7) | |
APO | Carepa | 87,350 | 85,664 | (1.9) | 176,907 | 171,151 | (3.3) | |
UIB | Quibdó | 51,643 | 49,602 | (4.0) | 102,443 | 94,522 | (7.7) | |
CZU | Corozal | 18,804 | 20,937 | 11.3 | 38,148 | 41,707 | 9.3 | |
1Passenger figures for Mexico exclude transit and general aviation passengers, and SJU include transit passengers and general aviation. | ||||||||
2 On May 26, 2017, ASUR increased its ownership stake in LMM Airport from 50% to 60%. While ASUR began fully consolidating line by line | ||||||||
3On October 19, 2017 ASUR began to consolidate Airplan. | ||||||||
Grupo Aeroportuario del Sureste, S.A.B. de C.V. | ||
Commercial Spaces | ||
(Pg. 1/2) | ||
Commercial spaces opened since June 30 2017 | ||
Commercial Name | Business | Opening Date |
MEXICO | ||
Cancun | ||
Abito | Retail | November 2017 |
Ace | Car Rental | November 2017 |
Ado | Transportation | November 2017 |
Adoro Mexico | Retail | December 2017 |
Airport Cab | Transportation | November 2017 |
Alamo | Car Rental | November 2017 |
Artesanias | Retail | November 2017 |
Avis | Car Rental | November 2017 |
Ay Guey | Retail | November 2017 |
Bijoux Terner | Retail | November 2017 |
Bodega | Food and Beverage | November 2017 |
Body Shop | Retail | November 2017 |
Budget | Car Rental | December 2017 |
Cocina Mera | Food and Beverage | November 2017 |
Duty Free | Duty free | November 2017 |
Duty Paid | Retail | November 2017 |
Enterprise | Car Rental | November 2017 |
Europcar | Car Rental | November 2017 |
Fire Fly | Car Rental | November 2017 |
Food Court - Área De Sentado | Food and Beverage | November 2017 |
Food Court - Guacamole Ándale | Food and Beverage | November 2017 |
Food Court - Guys Burguer | Food and Beverage | November 2017 |
Food Court - Hacienda Montejo | Food and Beverage | November 2017 |
Food Court - Johnny Rockets | Food and Beverage | November 2017 |
Food Court - Wolfgang Puck | Food and Beverage | November 2017 |
Food Court -Panda | Food and Beverage | December 2017 |
Fox | Car Rental | November 2017 |
Gold Elements | Retail | November 2017 |
Guacamole Grill | Food and Beverage | November 2017 |
Harley Davidson | Retail | November 2017 |
Heineken Bar | Food and Beverage | November 2017 |
Hertz | Car Rental | November 2017 |
Hot Dogs All Dressed | Retail | November 2017 |
Kipling | Retail | November 2017 |
Margarita Ville | Food and Beverage | November 2017 |
Mayfer | Retail | November 2017 |
Mex | Car Rental | November 2017 |
National | Car Rental | November 2017 |
Panama Jack | Retail | November 2017 |
Pineda Covalin | Retail | November 2017 |
Porthia | Retail | November 2017 |
Prisonart | Retail | November 2017 |
Roger Boots | Retail | November 2017 |
Samsonite | Retail | November 2017 |
Scappino | Retail | November 2017 |
Secure Wrap | Other Revenue | November 2017 |
Snack Bar Coconut | Food and Beverage | November 2017 |
Star Island Café | Food and Beverage | November 2017 |
Starbucks | Food and Beverage | November 2017 |
Sunglass Hut | Retail | November 2017 |
Super Shuttle | Transportation | November 2017 |
Sushi Tequila | Food and Beverage | November 2017 |
Tawa | Retail | November 2017 |
Tere Cazola | Retail | November 2017 |
Tienda De Conveniencia | Retail | November 2017 |
Trhifty / Dollar | Car Rental | November 2017 |
Tumi | Retail | November 2017 |
Turist | Other Revenue | November 2017 |
Turist (Oficina) | Other Revenue | November 2017 |
U-Save | Car Rental | November 2017 |
Watch My Watch | Retail | November 2017 |
Xelbor Cab | Transportation | November 2017 |
ICE CURRENCY | Banking and Currency Exchange Services | January 2018 |
ICE CURRENCY | Banking and Currency Exchange Services | January 2018 |
VICTORIA´S SECRET | Retail | February 2018 |
MAC | Retail | February 2018 |
BUDGET | Car Rental | February 2018 |
BUDGET | Car Rental | February 2018 |
ALAMO | Car Rental | February 2018 |
NATIONAL | Car Rental | February 2018 |
STARBUCKS | Food and Beverage | February 2018 |
* Only includes new stores opened during the period and excludes remodelings or contract renewals. |
Grupo Aeroportuario del Sureste, S.A.B. de C.V. | ||
Commercial Spaces | ||
(Pg. 2/2) | ||
Commercial spaces opened since June 30 2017 | ||
Business | Opening Date | |
MEXICO | ||
Cancun | ||
CARFLEX | Car Rental | March 2018 |
CARFLEX | Car Rental | March 2018 |
CARFLEX | Car Rental | March 2018 |
Tiendas Tropicales | Retail | April 2018 |
Cozumel | ||
SERVICIOS TURISTICOS AEROPORTUARIOS | Other Revenue | March 2018 |
Oaxaca | ||
ITZIAR PAOLA ARQUIAGA BOLAÑOS CACHO | Retail | April 2018 |
AGPCH, SA DE CV | Retail | May 2018 |
Huatulco | ||
Centro Cambiario Fresan | Currency Exchange | November 2017 |
SAN JUAN, PUERTO RICO | ||
Popeye's Food Court - Terminal C | Food and Beverage | July 2017 |
Jet Set Salon - Terminal B | Other Revenue | July 2017 |
Doggies Boutique - Terminal C | Other Revenue | September 2017 |
Europcar | Car Rental | September 2017 |
HR Insurance | Other Revenue | December 2017 |
Ready Credit (2 new units) | Other Revenue | December 2017 |
Ticket 2 PR | Other Revenue | May 2018 |
Gustos Café | Food and Beverage | May 2018 |
COLOMBIA | ||
Rionegro | ||
TRANSAEREO S.A.S | Other Revenue | July 2017 |
MARCAPASOS S.A.S | Other Revenue | September 2017 |
TRANSAEREO S.A.S | Other Revenue | October 2017 |
PIVO S.A.S. | Food and Beverage | October 2017 |
RAPIPHARMA S.A.S. | Food and Beverage | October 2017 |
ARINC DE COLOMBIA LTDA | Teleservices | November 2017 |
INDUSTRIA DE RESTAURANTES CASUALES S.A.S | Food and Beverage | November 2017 |
INSTITUTO DEPARTAMENTAL DE DEPORTES DE ANTIOQUIA | Retail | January 2018 |
GLOBO CAMBIO FOREIGN EXCHANGE.S.A.S | Banking and Currency Exchange Services | January 2018 |
ESTIBOL S.A.S | Retail | February 2018 |
Rionegro | ||
INSTITUTO DEPARTAMENTAL DE DEPORTES DE ANTIOQUIA | Retail | January 2018 |
ESTIBOL S.A.S | Retail | February 2018 |
Olaya herrera | ||
FONDO DE VALORIZACION DEL MUNICIPIO DE MEDELLIN | Other Revenue | July 2017 |
HELI JET S.A.S | Other Revenue | September 2017 |
ENERGIZAR S.A | Other Revenue | September 2017 |
FONDO DE VALORIZACION DEL MUNICIPIO DE MEDELLIN | Other Revenue | October 2017 |
BEDOYA ECHEVERRY MONICA MARIA | Food and Beverage | October 2017 |
C.I COINDEX S.A. | Other Revenue | October 2017 |
PIVO S.A.S. | Food and Beverage | October 2017 |
CENTRAL CHARTER DE COLOMBIA | Other Revenue | November 2017 |
CARIBBEAN SUPPORT AND FLIGHT SERVICE LTDA | Other Revenue | Diciembre 2017 |
INSTITUTO DEPARTAMENTAL DE DEPORTES DE ANTIOQUIA | Retail | January 2018 |
FONDO DE VALORIZACION DEL MUNICIPIO DE MEDELLIN | Other Revenue | January 2018 |
DEPARTAMENTO DE ANTIOQUIA | Other Revenue | January 2018 |
AERO NUQUI S.A.S | Other Revenue | February 2018 |
RENTING COLOMBIA S.A.S | Car Rental | March 2018 |
HJONATAN FIGUEROA HERNANDEZ | Other Revenue | April 2018 |
CARIBBEAN SUPPORT AND FLIGHT SERVICE LTDA | Other Revenue | April 2018 |
Monteria | ||
DISTRIBUIDORA DOÑA ELENA S.A. | Food and Beverage | October 2017 |
INGENIERIA DE SERVICIOS B.C. LIMITADA | Food and Beverage | November 2017 |
TURISMO DEL MORROSQUILLO LIMITADA | Other Revenue | November 2017 |
LASA - SOCIEDAD DE APOYOS AERONÁUTICOS - | Other Revenue | December 2017 |
Quibdo | ||
DORIS GIL ASPRILLA ABADIA | Food and Beverage | July 2017 |
SECURITAS COLOMBIA S.A. | Other Revenue | November 2017 |
AERORICO HELADOS | Food and Beverage | November 2017 |
AVIATUR S.A. AGENCIA DE VIAJES Y TURISMO | Other Revenue | December 2017 |
Carepa | ||
TRUST RENTAL S.A.S | Car Rental | April 2018 |
* Only includes new stores opened during the period and excludes remodelings or contract renewals. |
Grupo Aeroportuario del Sureste, S.A.B. de C.V. | |||||||
Operating Results per Airport | |||||||
Thousands of mexican pesos | |||||||
Item | 2Q | 2Q 2017 Per Workload Unit | 2Q | 2Q 2018 Per | YoY % | Per Workload | |
Mexico | |||||||
Cancun 1 | |||||||
Aeronautical Revenues | 1,025,616 | 165.6 | 1,122,628 | 173.9 | 9.5 | 5.0 | |
Non-Aeronautical Revenues | 849,639 | 137.2 | 981,742 | 152.1 | 15.5 | 10.9 | |
Construction Services Revenues | 389,596 | 62.9 | 10,565 | 1.6 | (97.3) | (97.5) | |
Total Revenues | 2,264,851 | 365.7 | 2,114,935 | 327.7 | (6.6) | (10.4) | |
Operating Profit | 1,152,264 | 186.0 | 1,268,577 | 196.6 | 10.1 | 5.7 | |
EBITDA | 1,237,307 | 199.8 | 1,382,223 | 214.2 | 11.7 | 7.2 | |
Merida | |||||||
Aeronautical Revenues | 94,892 | 165.3 | 113,926 | 180.0 | 20.1 | 8.9 | |
Non-Aeronautical Revenues | 24,244 | 42.2 | 31,540 | 49.8 | 30.1 | 18.0 | |
Construction Services Revenues | 4,423 | 7.7 | - | - | (100.0) | (100.0) | |
Other 2 | 18 | - | 18 | - | - | n/a | |
Total Revenues | 123,577 | 215.3 | 145,484 | 229.8 | 17.7 | 6.7 | |
Operating Profit | 59,865 | 104.3 | 71,075 | 112.3 | 18.7 | 7.7 | |
EBITDA | 71,481 | 124.5 | 83,100 | 131.3 | 16.3 | 5.5 | |
Villahermosa | |||||||
Aeronautical Revenues | 50,967 | 152.1 | 48,905 | 158.3 | (4.0) | 4.1 | |
Non-Aeronautical Revenues | 15,405 | 46.0 | 15,376 | 49.8 | (0.2) | 8.3 | |
Construction Services Revenues | 10 | - | 563 | 1.8 | 5,530.0 | n/a | |
Other 2 | 21 | 0.1 | 30 | 0.1 | 42.9 | - | |
Total Revenues | 66,403 | 198.2 | 64,874 | 209.9 | (2.3) | 5.9 | |
Operating Profit | 31,181 | 93.1 | 27,963 | 90.5 | (10.3) | (2.8) | |
EBITDA | 38,659 | 115.4 | 35,497 | 114.9 | (8.2) | (0.4) | |
Other Airports 3 | |||||||
Aeronautical Revenues | 185,855 | 184.7 | 203,883 | 192.9 | 9.7 | 4.4 | |
Non-Aeronautical Revenues | 38,671 | 38.4 | 40,422 | 38.2 | 4.5 | (0.5) | |
Construction Services Revenues | 33,871 | 33.7 | 9,976 | 9.4 | (70.5) | (72.1) | |
Other 2 | 51 | 0.1 | 52 | - | 2.0 | (100.0) | |
Total Revenues | 258,448 | 256.9 | 254,333 | 240.6 | (1.6) | (6.3) | |
Operating Profit | 89,732 | 89.2 | 99,876 | 94.5 | 11.3 | 5.9 | |
EBITDA | 124,392 | 123.7 | 135,502 | 128.2 | 8.9 | 3.6 | |
Holding & Service Companies 4 | |||||||
Construction Services Revenues | - | n/a | - | n/a | n/a | n/a | |
Other 2 | 435,653 | n/a | 469,419 | n/a | 7.8 | n/a | |
Total Revenues | 435,653 | n/a | 469,419 | n/a | 7.8 | n/a | |
Operating Profit | 185,911 | n/a | 190,856 | n/a | 2.7 | n/a | |
EBITDA | 186,091 | n/a | 191,850 | n/a | 3.1 | n/a | |
Consolidation Adjustment Mexico | |||||||
Consolidation Adjustment | (435,743) | n/a | (469,517) | n/a | 7.8 | n/a | |
Total Mexico | |||||||
Aeronautical Revenues | 1,357,330 | 167.4 | 1,489,342 | 176.2 | 9.7 | 5.3 | |
Non-Aeronautical Revenues | 927,959 | 114.4 | 1,069,080 | 126.5 | 15.2 | 10.6 | |
Construction Services Revenues | 427,900 | 52.8 | 21,104 | 2.5 | (95.1) | (95.3) | |
Total Revenues | 2,713,189 | 334.6 | 2,579,526 | 305.2 | (4.9) | (8.8) | |
Operating Profit | 1,518,953 | 187.3 | 1,658,347 | 196.2 | 9.2 | 4.8 | |
EBITDA | 1,657,930 | 204.5 | 1,828,172 | 216.3 | 10.3 | 5.8 | |
San Juan Puerto Rico, US 5 | |||||||
Aeronautical Revenues | 149,826 | n/a | 451,976 | n/a | 201.7 | n/a | |
Non-Aeronautical Revenues | 72,282 | n/a | 252,765 | n/a | 249.7 | n/a | |
Construction Services Revenues | - | n/a | 127,077 | n/a | n/a | n/a | |
Total Revenues | 222,108 | n/a | 831,818 | n/a | 274.5 | n/a | |
Operating Profit | 94,475 | n/a | 172,383 | n/a | 82.5 | n/a | |
EBITDA | 129,988 | n/a | 339,749 | n/a | 161.4 | n/a | |
Consolidation Adjustment San Juan | |||||||
Consolidation Adjustment | - | n/a | - | n/a | n/a | n/a | |
Colombia 6 | |||||||
Aeronautical Revenues | - | n/a | 318,004 | n/a | n/a | n/a | |
Non-Aeronautical Revenues | - | n/a | 98,356 | n/a | n/a | n/a | |
Construction Services Revenues | - | n/a | 59,688 | n/a | n/a | n/a | |
Total Revenues | - | n/a | 476,048 | n/a | n/a | n/a | |
Operating Profit | - | n/a | (33,392) | n/a | n/a | n/a | |
EBITDA | - | n/a | 191,919 | n/a | n/a | n/a | |
Consolidation Adjustment Colombia | |||||||
Consolidation Adjustment | - | n/a | - | n/a | n/a | n/a | |
CONSOLIDATED ASUR | |||||||
Aeronautical Revenues | 1,507,156 | n/a | 2,259,322 | n/a | 49.9 | n/a | |
Non-Aeronautical Revenues | 1,000,241 | n/a | 1,420,201 | n/a | 42.0 | n/a | |
Construction Services Revenues | 427,900 | n/a | 207,869 | n/a | (51.4) | n/a | |
Total Revenues | 2,935,297 | n/a | 3,887,392 | n/a | 32.4 | n/a | |
Operating Profit | 1,613,428 | n/a | 1,797,338 | n/a | 11.4 | n/a | |
EBITDA | 1,787,919 | n/a | 2,359,840 | n/a | 32.0 | n/a | |
1Reflects 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. | |||||||
5 Reflects the results of operations of San Juan Airport, Puerto Rico, US | |||||||
6 Reflects the results of operations of Airplan, Colombia |
Grupo Aeroportuario del Sureste, S.A.B. de C.V. | |||||||
Consolidated Statement of Income from January 1 to June 30, 2018 and 2017 | |||||||
Thousands of mexican pesos | |||||||
Item | 1H | 1H | % | 2Q | 2Q | % | |
2017 | 2018 | Chg | 2017 | 2018 | Chg | ||
Revenues | |||||||
Aeronautical Services | 2,855,252 | 4,464,018 | 56.3 | 1,507,156 | 2,259,322 | 49.9 | |
Non-Aeronautical Services | 2,022,202 | 2,819,679 | 39.4 | 1,000,241 | 1,420,201 | 42.0 | |
Construction Services | 534,591 | 520,268 | (2.7) | 427,900 | 207,869 | (51.4) | |
Total Revenues | 5,412,045 | 7,803,965 | 44.2 | 2,935,297 | 3,887,392 | 32.4 | |
Operating Expenses | |||||||
Cost of Services | 819,441 | 1,732,521 | 111.4 | 476,822 | 942,294 | 97.6 | |
Cost of Construction | 534,591 | 336,560 | (37.0) | 427,900 | 238,985 | (44.1) | |
General and Administrative Expenses | 108,693 | 117,302 | 7.9 | 51,595 | 59,037 | 14.4 | |
Technical Assistance | 180,595 | 201,390 | 11.5 | 87,268 | 97,760 | 12.0 | |
Concession Fee | 209,598 | 448,120 | 113.8 | 103,798 | 228,033 | 119.7 | |
Depreciation and Amortization | 313,457 | 973,332 | 210.5 | 174,486 | 523,945 | 200.3 | |
Total Operating Expenses | 2,166,375 | 3,809,225 | 75.8 | 1,321,869 | 2,090,054 | 58.1 | |
Operating Income | 3,245,670 | 3,994,740 | 23.1 | 1,613,428 | 1,797,338 | 11.4 | |
Comprehensive Financing Cost | (1,570) | (392,482) | 24,898.9 | (21,968) | (196,138) | 792.8 | |
Income from results of Joint Venture Accounted by the Equity Method | 112,345 | - | (100.0) | 43,506 | - | (100.0) | |
Income Before Income Taxes | 3,356,445 | 3,602,258 | 7.3 | 1,634,966 | 1,601,200 | (2.1) | |
Provision for Income Tax | 1,004,156 | 894,181 | (11.0) | 506,182 | 393,974 | (22.2) | |
Provision for Asset Tax | 466 | 466 | - | 233 | 233 | - | |
Deferred Income Taxes | (138,883) | 142,122 | (202.3) | (23,516) | 108,590 | (561.8) | |
Net Income for the Year | 2,490,706 | 2,565,489 | 3.0 | 1,152,067 | 1,098,403 | (4.7) | |
Majority Net Income | 2,471,279 | 2,540,960 | 2.8 | 1,132,640 | 1,086,331 | (4.1) | |
Non- controlling interests | 19,427 | 24,529 | 26.3 | 19,427 | 12,072 | (37.9) | |
Earning per Share | 8.2376 | 8.4699 | 2.8 | 3.7755 | 3.6211 | (4.1) | |
Earning per American Depositary Share (in U.S. Dollars) | 4.1834 | 4.3013 | 2.8 | 1.9173 | 1.8389 | (4.1) | |
Exchange Rate per Dollar Ps. 19.6912 |
Grupo Aeroportuario del Sureste, S.A.B. de C.V. | ||||
Consolidated Balance Sheet from January 1 to June 30, 2018 and 2017 | ||||
Thousands of mexican pesos | ||||
Item | June 2018 | December | Variation | % |
Assets | ||||
Current Assets | ||||
Cash and Cash Equivalents | 3,688,908 | 4,677,454 | (988,546) | (21.1) |
Cash and Cash Equivalents Restricted | 194,154 | 106,350 | 87,804 | 82.6 |
Accounts Receivable, net | 544,469 | 685,502 | (141,033) | (20.6) |
Recoverable Taxes and Other Current Assets | 592,539 | 318,556 | 273,983 | 86.0 |
Total Current Assets | 5,020,070 | 5,787,862 | (767,792) | (13.3) |
Non Current Assets | ||||
Machinery, Furniture and Equipment, net | 487,302 | 473,238 | 14,064 | 3.0 |
Intangible Assets, Airport Concessions and Goodwill-Net | 50,576,154 | 50,353,003 | 223,151 | 0.4 |
Accounts Receivable from Joint Venture | - | - | - | - |
Investment in Joint Venture Accounted by the Equity Method | - | - | - | - |
Total Assets | 56,083,526 | 56,614,103 | (530,577) | (0.9) |
Liabilities and Stockholders' Equity | ||||
Current Liabilities | ||||
Trade Accounts Payable | 302,141 | 428,883 | (126,742) | (29.6) |
Bank Loans | 573,726 | 173,470 | 400,256 | 230.7 |
Accrued Expenses and Others Payables | 1,501,687 | 1,806,295 | (304,608) | (16.9) |
Total Current Liabilities | 2,377,554 | 2,408,648 | (31,094) | (1.3) |
Long Term Liabilities | ||||
Bank Loans | 8,945,065 | 10,321,383 | (1,376,318) | (13.3) |
Long Term Debt | 7,077,625 | 7,149,177 | (71,552) | (1.0) |
Deferred Income Taxes | 3,250,941 | 3,033,930 | 217,011 | 7.2 |
Employee Benefits | 10,240 | 12,664 | (2,424) | (19.1) |
Total Long Term Liabilities | 19,283,871 | 20,517,154 | (1,233,283) | (6.0) |
- | - | - | - | |
Total Liabilities | 21,661,425 | 22,925,802 | (1,264,377) | (5.5) |
Stockholders' Equity | ||||
Capital Stock | 7,767,276 | 7,767,276 | - | - |
Legal Reserve | 1,366,867 | 1,075,002 | 291,865 | 27.2 |
Net Income for the Period | 2,540,960 | 6,750,165 | (4,209,205) | (62.4) |
Cumulative Effect of Conversion of Foreign Currency | 479,099 | 195,511 | 283,588 | 145.0 |
Retained Earnings | 14,791,749 | 10,252,124 | 4,539,625 | 44.3 |
Non- Controlling interests | 7,476,150 | 7,648,223 | (172,073) | (2.2) |
Total Stockholders' Equity | 34,422,101 | 33,688,301 | 733,800 | 2.2 |
Total Liabilities and Stockholders' Equity | 56,083,526 | 56,614,103 | (530,577) | (0.9) |
Exchange Rate per Dollar Ps. 19.6912 |
Grupo Aeroportuario del Sureste, S.A.B. de C.V. | |||||||
Consolidated Statement of Cash Flows from January 1 to June 30, 2018 and 2017 | |||||||
Thousands of mexican pesos | |||||||
Item | 1H | 1H | % | 2Q | 2Q | % | |
2017 | 2018 | Chg | 2017 | 2018 | Chg | ||
Operating Activities | |||||||
Income Before Income Taxes | 3,356,445 | 3,602,258 | 7.3 | 1,634,966 | 1,601,200 | (2.1) | |
Items Related with Investing Activities: | |||||||
Depreciation and Amortization | 313,457 | 973,332 | 210.5 | 174,485 | 523,944 | 200.3 | |
Income from Results of Joint Venture Accounted by the Equity Method | (112,345) | - | (100.0) | (43,506) | - | (100.0) | |
Interest Income | (109,846) | (150,862) | 37.3 | (55,307) | (80,616) | 45.8 | |
Interest Payables | 112,720 | 626,965 | 456.2 | 71,406 | 315,457 | 341.8 | |
Foreign Exchange Gain (loss), net unearned | (350,915) | 322 | (100.1) | (127,231) | 117,099 | (192.0) | |
Sub-Total | 3,209,516 | 5,052,015 | 57.4 | 1,654,813 | 2,477,084 | 49.7 | |
Increase in Trade Receivables | 140,430 | 151,695 | 8.0 | 412,441 | 307,594 | (25.4) | |
Decrease in Recoverable Taxes and other Current Assets | (1,010,586) | (78,273) | (92.3) | (1,200,750) | 49,875 | (104.2) | |
Income Tax Paid | (1,016,564) | (1,099,767) | 8.2 | (538,158) | (565,657) | 5.1 | |
Trade Accounts Payable | 93,279 | (40,079) | (143.0) | (39,112) | (263,571) | 573.9 | |
Net Cash Flow Provided by Operating Activities | 1,416,075 | 3,985,591 | 181.5 | 289,234 | 2,005,325 | 593.3 | |
Investing Activities | |||||||
Investments in Associates | (726,584) | (326,444) | (55.1) | (726,584) | (326,444) | (55.1) | |
Loans Granted to Associates | 286,507 | - | (100.0) | 286,507 | - | (100.0) | |
Restricted Cash | - | 102,896 | - | - | 102,896 | - | |
Investments in Machinery, Furniture and Equipment, net | (391,862) | (1,006,430) | 156.8 | (308,348) | (407,185) | 32.1 | |
Interest Income | 97,204 | 147,102 | 51.3 | 62,054 | 78,366 | 26.3 | |
Initial Recognition for Consolidation | 578,730 | - | (100.0) | 578,730 | - | (100.0) | |
Net Cash Flow Used by Investing Activities | (156,005) | (1,082,876) | 594.1 | (107,641) | (552,367) | 413.2 | |
Excess Cash to Use in Financing Activities | 1,260,070 | 2,902,715 | 130.4 | 181,593 | 1,452,958 | 700.1 | |
Bank Loans | - | - | - | - | - | - | |
Paid Debt | - | - | - | - | - | - | |
Interest Paid | (79,862) | (1,967,294) | 2,363.4 | 947 | (1,565,429) | (165,404.0) | |
Dividends Paid | (1,848,000) | (2,034,000) | 10.1 | (1,848,000) | (2,034,000) | 10.1 | |
Capital Increase | - | 110,033 | - | - | 110,033 | - | |
Net Cash Flow Used by Financing Activities | (1,927,862) | (3,891,261) | 101.8 | (1,847,053) | (3,489,396) | 88.9 | |
Net Increase in Cash and Cash Equivalents | (667,792) | (988,546) | 48.0 | (1,665,460) | (2,036,438) | 22.3 | |
Cash and Cash Equivalents at Beginning of Period | 3,497,635 | 4,677,454 | 33.7 | 4,495,303 | 5,725,346 | 27.4 | |
Cash and Cash Equivalents at the End of Period | 2,829,843 | 3,688,908 | 30.4 | 2,829,843 | 3,688,908 | 30.4 |
View original content:http://www.prnewswire.com/news-releases/asur-2q18-passenger-traffic-increased-4-8-yoy-in-mexico-and-declined-5-9-in-san-juan-puerto-rico-and-4-0-in-colombia-300685090.html
SOURCE Grupo Aeroportuario del Sureste, S.A.B. de C.V.
Wenn Sie mehr über das Thema Aktien erfahren wollen, finden Sie in unserem Ratgeber viele interessante Artikel dazu!
Jetzt informieren!