第99.1展示文本
ASUR 宣布第3季度24年度的结果
营业收入和EBITDA分别同比增长18%和12%
尽管乘客流量下降2%
墨西哥 城,2024年10月22日 - 东南航空集团股份有限公司(NYSE: ASR; BMV: ASUR)(ASUR), 一家在墨西哥、美国和哥伦比亚运营的领先国际机场集团今天宣布了截至2024年9月30日的三个月和九个月业绩。 三截至2024年9月30日的三个月和九个月业绩。
3Q24 重点1
· | 总旅客流量同比下降2.1%。按运营国家划分,旅客流量呈现以下同比变化: |
· | 墨西哥: 下降10.1%,国际客运量减少12.6%,国内客运量减少8.0%。 |
· | 波多黎各(Aerostar): 增长4.6%,主要受国内和国际客运量增长2.5%和20.7%的推动。 |
· | 哥伦比亚(Airplan): 增长15.5%,主要因国际客运量增加22.5%,国内客运量增加13.6%。 |
· | 营业收入同比增长18.1%至市销率748330万。不包括施工服务在内,收入在此期间增长14.1%。 |
· | 每位旅客的合并收入同比增长7.2%至市销率124.9。 |
· | 合并EBITDA同比增长12.0%至市销率470039.9999999999万。 |
表格 1: 财务和运营亮点1 | |||
第三季度 | % 变动 | ||
2023 | 2024 | ||
财务亮点 | |||
全年营业收入 | 6,338,851 | 7,483,293 | 18.1 |
墨西哥 | 4,598,604 | 5,386,401 | 17.1 |
San Juan | 1,061,755 | 1,215,566 | 14.5 |
哥伦比亚 | 678,492 | 881,326 | 29.9 |
每位乘客的商业营收 | 116.5 | 124.9 | 7.2 |
墨西哥 | 135.9 | 149.0 | 9.6 |
San Juan | 139.2 | 152.4 | 9.5 |
哥伦比亚 | 43.4 | 52.0 | 19.8 |
EBITDA | 4,198,452 | 4,700,373 | 12.0 |
净收益 | 2,807,143 | 3,474,554 | 23.8 |
多数净利润 | 2,709,532 | 3,381,190 | 24.8 |
每股收益(以菲律宾比索计) | 9.0318 | 11.2706 | 24.8 |
每ADS收入(以美元计) | 4.5977 | 5.7374 | 24.8 |
资本支出 | 367,356 | 1,042,400 | 183.8 |
现金及现金等价物 | 16,917,191 | 18,483,601 | 9.3 |
净负债 | (4,530,686) | (5,853,192) | 29.2 |
净债务/上一年EBITDA | (0.3) | (0.3) | 18.3 |
运营重点 | |||
乘客流量 | |||
墨西哥 | 10,710,221 | 9,624,910 | (10.1) |
San Juan | 3,171,077 | 3,316,577 | 4.6 |
哥伦比亚 | 3,736,301 | 4,314,938 | 15.5 |
· | 调整后的EBITDA利润率(不包括IFRIC12)从3Q23的69.6%下降到68.3%。 |
· | 季末现金市销率1848359.9999999998万元,负的长期调整EBITDA债务为0.3倍。 |
24 年第三季度财报电话会议
日: 美国东部时间 2024 年 10 月 23 日星期三上午 10:00;墨西哥城时间上午 8:00
拨入: 1-877-407-4018(免费电话);1-201-689-8471(国际)
访问码: 13749410
重播:重播: 2024 年 10 月 23 日星期三下午 2:00 美国东部时间,美国东部时间2024年10月30日星期三晚上 11:59 结束。拨入号码:1-844-512-2921(免费电话);1-412-317-6671 (国际)。接入码:13749410
1 除非另有说明,否则本新闻稿中讨论的所有财务数据均为未经审计,按照国际财务报告准则(IFRS)编制,并代表截至2024年9月30日和2023年9月30日结束的三个月和九个月期间之间的比较。除非另有说明,此报告中的所有数据均以墨西哥比索表示。表格中的数据以墨西哥比索的千位数表示,除非另有说明。墨西哥和哥伦比亚的旅客数据不包括中转和通用航空旅客,除非另有说明。商业收入包括非固定地面运输和停车场的收入。所有美元数据均以1美元 = 墨西哥比索19.6440的汇率计算(来源:墨西哥联邦官报),而哥伦比亚比索数据则以1哥伦比亚比索= 墨西哥比索1.00的汇率计算(来源:Investing)。有关EBITDA、调整后的EBITDA利润率、大多数净利润的定义可在本报告的第17页找到。
ASUR 3Q24 页面 1 24 个中的
乘客 交通
ASUR公司的总客运量同比增长2.1%,在2024年第三季度达到1720万。
在墨西哥,由于国际客流下降12.6%和国内客流下降8.0%,第三季度旅客总量同比下降了10.1%,至960万。 国内客运量。
在波多黎各,第三季度客运量同比增长4.6%,达到330万,主要受国内客运量增长2.5%和国际客运量增长20.7%的推动。
哥伦比亚第三季度的总客运量同比增长15.5%,达到430万乘客,其中国内和国际客运量分别增长22.5%和13.6%。
在本报告的第19页,您将找到包含每个机场乘客流量详细信息的表格。
表格 2:乘客流量摘要 | |||||||
第三季度 | % 变动 | 九个月 | % 变动 | ||||
2023 | 2024 | 2023 | 2024 | ||||
墨西哥总计 | 10,710,221 | 9,624,910 | (10.1) | 32,481,343 | 31,314,960 | (3.6) | |
- 坎昆 | 7,978,078 | 6,875,035 | (13.8) | 24,616,642 | 23,113,585 | (6.1) | |
- 其他 8 个机场 | 2,732,143 | 2,749,875 | 0.6 | 7,864,701 | 8,201,375 | 4.3 | |
国内交通 | 5,710,008 | 5,255,435 | (8.0) | 15,759,432 | 14,767,525 | (6.3) | |
- 坎昆 | 3,250,730 | 2,789,025 | (14.2) | 8,853,792 | 7,653,937 | (13.6) | |
- 另外8个机场 | 2,459,278 | 2,466,410 | 0.3 | 6,905,640 | 7,113,588 | 3.0 | |
国际交通 | 5,000,213 | 4,369,475 | (12.6) | 16,721,911 | 16,547,435 | (1.0) | |
- 坎昆 | 4,727,348 | 4,086,010 | (13.6) | 15,762,850 | 15,459,648 | (1.9) | |
- 另外8个机场 | 272,865 | 283,465 | 3.9 | 959,061 | 1,087,787 | 13.4 | |
总计 波多黎各圣胡安 | 3,171,077 | 3,316,577 | 4.6 | 9,276,974 | 10,047,837 | 8.3 | |
国内交通 | 2,811,581 | 2,882,815 | 2.5 | 8,304,336 | 8,891,739 | 7.1 | |
国际交通 | 359,496 | 433,762 | 20.7 | 972,638 | 1,156,098 | 18.9 | |
总数 哥伦比亚 | 3,736,301 | 4,314,938 | 15.5 | 11,011,229 | 12,218,181 | 11.0 | |
国内交通 | 2,950,844 | 3,352,638 | 13.6 | 8,850,024 | 9,551,303 | 7.9 | |
国际交通 | 785,457 | 962,300 | 22.5 | 2,161,205 | 2,666,878 | 23.4 | |
总流量 | 17,617,599 | 17,256,425 | (2.1) | 52,769,546 | 53,580,978 | 1.5 | |
国内交通 | 11,472,433 | 11,490,888 | 0.2 | 32,913,792 | 33,210,567 | 0.9 | |
国际交通 | 6,145,166 | 5,765,537 | (6.2) | 19,855,754 | 20,370,411 | 2.6 | |
注意: 墨西哥和哥伦比亚的乘客人数不包括中转和通用航空乘客,而波多黎各包括中转乘客 和通用航空。 |
表 3:2024年和2023年乘客流量同比增长率
地域板块 | 一月 | 二月 | 三月 | 四月 | May | 六月 | 7月 | 八月 | 九月 | 总计 |
墨西哥 | 2.6% | 5.7% | 3.4% | (5.6%) | (3.0%) | (5.5%) | (11.1%) | (10.7%) | (8.1%) | (3.6%) |
国内 交通 | (2.2%) | (1.3%) | (6.8%) | (10.7%) | (4.6%) | (5.7%) | (9.4%) | (9.1%) | (4.9%) | (6.3%) |
国际 交通 | 6.3% | 10.9% | 11.1% | (1.0%) | (1.3%) | (5.2%) | (12.7%) | (12.6%) | (12.4%) | (1.0%) |
波多黎各 | 8.2% | 12.6% | 16.0% | 9.4% | 4.3% | 11.6% | 10.5% | 1.6% | (0.8%) | 8.3% |
国内 流量 | 6.7% | 12.0% | 14.9% | 9.4% | 3.1% | 10.9% | 9.5% | (0.7%) | (3.9%) | 7.1% |
国际 交通 | 23.1% | 17.9% | 27.1% | 9.2% | 15.4% | 16.1% | 17.4% | 21.6% | 26.0% | 18.9% |
哥伦比亚 | (10.1%) | (3.4%) | 9.4% | 17.9% | 20.2% | 24.5% | 15.4% | 16.3% | 14.7% | 11.0% |
国内 交通 | (14.1%) | (7.8%) | 3.6% | 16.2% | 17.8% | 22.3% | 12.3% | 14.1% | 14.5% | 7.9% |
国际 交通 | 6.6% | 16.9% | 37.7% | 25.3% | 30.1% | 33.1% | 26.9% | 24.8% | 15.2% | 23.4% |
总计 | 0.5% | 4.8% | 6.6% | 1.3% | 3.1% | 3.8% | (1.7%) | (2.8%) | (1.5%) | 1.5% |
国内 交通 | (3.7%) | (0.1%) | 1.6% | 0.9% | 3.1% | 6.0% | 1.0% | (1.2%) | 0.7% | 0.9% |
国际 交通 | 6.9% | 11.7% | 13.9% | 1.9% | 3.0% | 0.2% | (6.4%) | (5.9%) | (6.3%) | 2.6% |
ASUR 3Q24 Page 2 of 24
Review of Consolidated Results
Table 4: Summary of Consolidated Results | |||||||
Third Quarter | % Chg. | Nine-Months | % Chg. | ||||
2023 | 2024 | 2023 | 2024 | ||||
Total Revenues | 6,338,851 | 7,483,293 | 18.1 | 18,944,703 | 22,312,210 | 17.8 | |
Aeronautical Services | 3,790,689 | 4,527,080 | 19.4 | 11,379,083 | 13,784,659 | 21.1 | |
Non-Aeronautical Services | 2,242,504 | 2,355,422 | 5.0 | 6,979,094 | 7,370,287 | 5.6 | |
Total Revenues Excluding Construction Revenues | 6,033,193 | 6,882,502 | 14.1 | 18,358,177 | 21,154,946 | 15.2 | |
Construction Revenues | 305,658 | 600,791 | 96.6 | 586,526 | 1,157,264 | 97.3 | |
Total Operating Costs & Expenses | 2,660,317 | 3,386,119 | 27.3 | 7,348,441 | 9,292,889 | 26.5 | |
Other Revenues | |||||||
Operating Profit | 3,678,534 | 4,097,174 | 11.4 | 11,596,262 | 13,019,321 | 12.3 | |
Operating Margin | 58.0% | 54.8% | (328 bps) | 61.2% | 58.4% | (286 bps) | |
Adjusted Operating Margin 1 | 61.0% | 59.5% | (144 bps) | 63.2% | 61.5% | (162 bps) | |
EBITDA | 4,198,452 | 4,700,373 | 12.0 | 12,889,160 | 14,733,187 | 14.3 | |
EBITDA Margin | 66.2% | 62.8% | (342 bps) | 68.0% | 66.0% | (200 bps) | |
Adjusted EBITDA Margin 2 | 69.6% | 68.3% | (129 bps) | 70.2% | 69.6% | (57 bps) | |
Net income | 2,807,143 | 3,474,554 | 23.8 | 8,058,801 | 10,440,721 | 29.6 | |
Net income majority | 2,709,532 | 3,381,190 | 24.8 | 7,666,605 | 10,136,848 | 32.2 | |
Earnings per Share | 9.0318 | 11.2706 | 24.8 | 25.5554 | 33.7895 | 32.2 | |
Earnings per ADS in US$ | 4.5977 | 5.7374 | 24.8 | 13.0092 | 17.2009 | 32.2 | |
Total Commercial Revenues per Passenger 3 | 116.5 | 124.9 | 7.2 | 120.7 | 125.9 | 4.3 | |
Commercial Revenues | 2,077,280 | 2,180,190 | 5.0 | 6,440,921 | 6,810,464 | 5.7 | |
Commercial Revenues from Direct Operations per Passenger 4 | 21.0 | 21.1 | 0.3 | 22.8 | 22.3 | (2.1) | |
Commercial Revenues Excl. Direct Operations per Passenger | 95.4 | 103.8 | 8.8 | 97.9 | 103.6 | 5.8 |
1
Adjusted operating margin excludes the effect of IFRIC12 with respect to the construction or improvements to concessioned assets
in Mexico, Puerto Rico and Colombia and is equal to operating income divided by total revenues minus revenues from construction services.
2 Adjusted EBITDA Margin excludes the effect of IFRIC12 with respect to the construction or improvements to concessioned assets
in Mexico, Puerto Rico and Colombia, and is calculated by dividing EBITDA by total revenues less construction services revenues.
3 Passenger figures include transit and general aviation passengers Mexico, Puerto Rico and Colombia.
4 Represents ASUR´s operations in convenience stores.
Consolidated Revenues
Consolidated Revenues increased 18.1% YoY, or Ps.1,444.4 million, to Ps.7,483.3 million, mainly due to the following increases:
· | 96.6%, or Ps.295.1 million, YoY increase in construction services revenues to Ps.600.8 million, principally in Mexico, |
· | 19.4%, or Ps.736.4 million in aeronautical services revenues to Ps.4,527.1 million. Mexico contributed Ps.3,321.1 million, while Puerto Rico and Colombia accounted for Ps.557.8 million and Ps.648.2 million, respectively; and |
· | 5.0%, or Ps.112.9 million non-aeronautical services revenues to Ps.2,355.4 million. Mexico contributed Ps.1,615.3 million, while Puerto Rico and Colombia accounted for Ps.508.2 million and Ps.231.9 million, respectively. |
Excluding Revenues from Construction Services, for which an equivalent expense is recorded under IFRS accounting standards, total revenues would have increased 14.1% YoY to Ps.6,882.5 million.
Excluding revenues from construction services, Mexico represented 71.1% of ASUR´s total revenues in 3Q24, while Puerto Rico and Colombia accounted for 15.5% and 12.8%, respectively.
Commercial Revenues in 3Q24 increased 5.0% YoY to Ps.2,180.2 million. Commercial revenue growth was driven by revenue increase of 14.5% to Ps.505.4 million in Puerto Rico, 38.1% to Ps.231.9 million in Colombia and a decrease of 1.7% to Ps.1,442.9 million in Mexico.
ASUR 3Q24 Page 3 of 24
Commercial Revenues per Passenger increased 7.2% YoY to Ps.124.9 in 3Q24, from Ps.116.5 in 3Q23.
Consolidated Operating Costs and Expenses
Consolidated Operating Costs and Expenses, including construction costs, increased 27.3% YoY, or Ps.725.8 million, to Ps.3,386.1 million in 3Q24.
Excluding construction costs, operating costs and expenses increased 18.3%, or Ps.430.7 million, due to the following factors:
· | Mexico: increased 14.8%, or Ps.206.6 million, mainly due to higher costs in connection to personnel, concession fees, security and cleaning services, and maintenance and conservation, insurance and surety bonds, and professional fees. |
· | Puerto Rico: increased 20.4%, or Ps.122.3 million, mainly due to a foreign exchange gain related to the Mexican peso depreciation against the US dollar and the increase in personnel costs, electricity, insurance and surety bonds, licenses, security and cleaning services, concession fees and depreciation and amortization. |
· | Colombia: increased 28.2%, or Ps.101.7 million, mainly due to increases in maintenance and conservation, personnel costs, taxes and duties, security and cleaning services, insurance and surety bonds, concession fees, energy costs and depreciation and amortization, and professional fees. |
Cost of Services increased 15.0%, or Ps.181.0 million, YoY mainly due to increases in personnel costs, surveillance and cleaning services, maintenance and conservation, professional fees, licenses, insurance and bonds, electric energy, and taxes and duties.
Construction Costs increased 96.6% YoY, or Ps.295.1 million. This was mainly driven by a YoY increases of 143.7%, or Ps.265.3 million, in construction costs in Mexico, and 26.1%, or Ps.30.9 million, in Puerto Rico, and 48.0%, or Ps.1.1 million, in construction costs in Colombia.
Administrative Expenses that reflect administrative costs in Mexico increased 22.2% YoY.
Consolidated Technical Assistance Costs decreased by 46.1% YoY, as the technical assistance fee in Mexico decreased from 5% to 2.5% as of January 1, 2024.
Concession Fees increased 71.4% YoY, on a consolidated basis, principally due to increases of 108.7% in Mexico due to an increase in the concession fee from 5% to 9% as of January 1, 2024, together with increases of 32.7% in Colombia and 14.0% in Puerto Rico as a result of higher regulated and unregulated revenues.
Depreciation and Amortization increased 15.7% YoY, or Ps.81.6 million, principally due to an increase of 13.1%, or Ps.34.4 million in Mexico, 13.7%, or Ps.13.1 million in Colombia and 21.2%, or Ps.34.1 million, in Puerto Rico.
Consolidated Operating Profit and EBITDA
ASUR reported a Consolidated Operating Profit of Ps.4,097.2 million in 3Q24, with an operating margin of 54.8%, compared to Ps.3,678.5 million and an operating margin of 58.0% in 3Q23.
Adjusted Operating Margin was 59.5% in 3Q24 compared to 61.0% in 3Q23. Adjusted Operating Margin excludes the effect of IFRIC 12 with respect to the construction of or improvements to concessioned assets in Mexico, Colombia, and Puerto Rico, which is calculated as operating profit or loss divided by total revenue minus revenue from construction services.
EBITDA increased 12.0%, or Ps.501.9 million, to Ps.4,700.4 million in 3Q24, from Ps.4,198.4 million in 3Q23. By country of operations, EBITDA increased by 10.7%, or Ps.351.9 million to Ps.3,635.5 million in Mexico, and 6.9%, or Ps.34.7 million, to Ps.538.3 million in Puerto Rico and 28.0%, or Ps.115.3 million, to Ps.526.6 million in Colombia.
Consolidated EBITDA margin in 3Q24 was 62.8% compared to 66.2% in 3Q23.
ASUR 3Q24 Page 4 of 24
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 68.3% in 3Q24, compared to 69.6% in 3Q23.
Comprehensive Financing Gain (Loss)
Table 5: Consolidated Comprehensive Financing Gain (Loss) | |||||||
Third Quarter | % Chg. | Nine-Months | % Chg. | ||||
2023 | 2024 | 2023 | 2024 | ||||
Interest Income | 294,770 | 483,133 | 63.9 | 856,500 | 1,264,930 | 47.7 | |
Interest Expense | (278,445) | (230,360) | (17.3) | (866,115) | (591,859) | (31.7) | |
Foreign Exchange Gain (Loss), Net | 126,702 | 653,700 | 415.9 | (705,190) | 1,399,298 | n/a | |
Total | 143,027 | 906,473 | 533.8 | (714,805) | 2,072,369 | n/a |
In 3Q24 ASUR reported a Ps.906.5 million Consolidated Comprehensive Financing Gain, compared to a Ps.143.0 million gain in 3Q23. This variation is mainly attributed to a foreign exchange gain of Ps.653.7 million in 3Q24 compared to a foreign exchange gain of Ps.126.7 million in 3Q23.
The foreign exchange gain in 3Q24 resulted from the 7.6% quarter-end depreciation of the Mexican peso against the U.S. dollar on a U.S. dollar net asset position (3.7% average depreciation) during the covered period. The foreign exchange gain in 3Q23 resulted from the 1.6% quarter-end depreciation of the Mexican peso against the U.S. dollar on a U.S. dollar net asset position (0.5% average appreciation) during the covered period.
Interest income increased 63.9%, or Ps.188.4 million reflecting a higher cash balance position, while interest expenses declined 17.3%, or Ps.48.1 million resulting from principal payments made in connection to indebtedness incurred in Mexico and Puerto Rico, and the Ps.10.3 million the amortization of the bank facility in Colombia.
Income Taxes
Income Taxes for 3Q24 increased Ps.520.0 million YoY, principally due to the following variations:
· | A Ps.398.7 million increase in income taxes, mainly due to a higher taxable income base in Mexico and Colombia. |
· | A Ps.121.2 million increase in deferred income taxes, mainly in Mexico, resulting from the initial recognition of deferred income tax on untaxed accumulated profits from investments in Puerto Rico and Colombia. |
Net Majority Income
During 3Q24, ASUR reported a Net Majority Income of Ps.3,381.2 million, an increase from the Ps.2,709.5 million net majority income in 3Q23. This resulted in earnings per common share in 3Q24 of Ps.11.2706, or earnings per ADS of US$ 5.7374 (one ADS represents ten (10) series B common shares), compared to earnings per share of Ps.9.0318, or earnings per ADS of US$4.5977 in 3Q23.
Net Income
ASUR reported Net Income of Ps.3,474.5 million in 3Q24, an increase of 23.8%, or Ps.667.4.0 million, from Ps.2,807.1 million in 3Q23.
Consolidated Financial Position
Airport concessions represented 67.2% of ASUR´s total assets as of September 30, 2024, with current assets representing 30.3% and other assets 2.5%.
ASUR 3Q24 Page 5 of 24
As of September 30, 2024, cash and cash equivalents amounted to Ps.18,483.6 million, a 33.2% increase from Ps.13,872.9 million as of December 31 2023. Cash and cash equivalents in México, Colombia and Puerto Rico amounted to Ps.13,379.2 million, Ps.2,900.5 million and Ps.2,203.9 million, respectively.
As of September 30, 2024, the valuation of ASUR’s investment in Aerostar in accordance with IFRS 3 "Business Combinations," had the following effects on its balance sheet: (i) the recognition of a net intangible asset of Ps.5,090.3 million, (ii) goodwill of Ps.938.5 million (net of an impairment of Ps.4,719.1 million), (iii) deferred taxes of Ps.509.0 million, and (iv) a minority interest of Ps.5,054.3 million in stockholders' equity.
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 September 30, 2024: (i) the recognition of a net intangible asset of Ps.828.6 million, (ii) goodwill of Ps.1,541.0 million, (iii) deferred taxes of Ps.255.4 million, and (iv) a Ps.98.8
million recognition of bank loans at fair value.
As of September 30, 2024, Stockholders’ equity was Ps.57,896.0 million and total liabilities were Ps.20,534.2 million, representing 73.8% and 26.2% of ASUR’s total assets, respectively. Deferred liabilities represented 18.1% of ASUR’s total liabilities.
As of September 30, 2024, Total Debt increased by 3.3% to Ps.12,630.4 million from Ps. 12,224.8 million as of December 31, 2023, mainly reflecting: (i) the FX conversion impact of the Mexican peso depreciation against the U.S. dollar and the Colombian peso, and (ii) payment of principal amounts of outstanding debt of Ps.127.0 million in Puerto Rico.
As of September 30, 2024, 19.2% of ASUR’s Total Debt was denominated in Mexican pesos, 77.5% in U.S. Dollars (incurred by Aerostar in Puerto Rico) and 3.3% in Colombian pesos (debt incurred by Airplan in Colombia).
In July 2022, Aerostar in Puerto Rico issued US$200 million principal amount of 4.92% senior secured notes due March 22, 2035. In May 2022, Aerostar renegotiated the terms of its US$50 million principal amount of 6.75% senior secured notes originally due on June 24, 2015, and extended their maturity through March 22, 2035. All long-term debt is collateralized by Aerostar’s assets.
On November 15, 2023, Aerostar renewed the US$20.0 million revolving credit facility with Banco Popular de Puerto Rico, with a maturity date of December 29, 2026. As of June 30, 2024, no credit line has been drawn under this facility.
In April 2023, Banco Popular transferred to the Bank of Bogotá its interests under the syndicated loan entered into with Airplan by issuing promissory notes under the same terms and conditions than the original loan.
In July 2024, ASUR restructured its line of credit with BBVA Mexico so that the principal amount owed under this facility be paid on the maturity date on July 11, 2029. The annual interest rate is equivalent to the 28-day TIIE rate plus an applicable margin of 1.35 points.
LTM Net Debt-to-LTM EBITDA stood at negative 0.3x as of September 30, 2024, while the Interest Coverage Ratio was 12.1x. This compared to LTM Net Debt-to-LTM EBITDA of negative 0.3x and an Interest Coverage Ratio of 11.4x as of September 30, 2023, respectively.
Table 6: Consolidated Debt Indicators | |||
September 30, 2023 | December 31, 2023 | September 30, 2024 | |
Apalancamiento | |||
Total Debt/ LTM EBITDA (Times) 1 | 0.7 | 0.7 | 0.7 |
Total Net Debt/ LTM EBITDA (Times) 2 | (0.3) | (0.3) | (0.3) |
Interest Coverage Ratio 3 | 11.4 | 11.4 | 12.1 |
Total Debt | 12,386,505 | 12,224,770 | 12,630,409 |
Short-term Debt | 1,117,461 | 1,233,639 | 969,613 |
Long-term Debt | 11,269,044 | 10,991,131 | 11,660,796 |
Cash & Cash Equivalents | 16,917,191 | 13,872,897 | 18,483,601 |
Total Net Debt 4 | (4,530,686) | (1,648,127) | (5,853,192) |
1 The Total Debt to EBITDA Ratio is calculated as ASUR’s interest-bearing liabilities divided by its EBITDA. | |||
2 Total Net Debt to EBITDA Ratio is calculated as ASUR’s interest-bearing liabilities minus Cash & Cash Equivalents, divided by EBITDA. | |||
3 The Interest Coverage Ratio for Mexico is calculated as ASUR’s LTM EBIDA divided by its LTM interest expenses. For Puerto Rico, it is calculated as LTM Cash Flow Generation divided LTM debt service, and for Colombia as LTM EBITDA minus LTM taxes divided by LTM debt service. | |||
4 Total net debt is calculated as Asur´s total debt without cash & cash Equivalents. |
ASUR 3Q24 Page 6 of 24
Table 7: Consolidated Debt (million) | |||||||||||||||||||
Aerostar Dls | Cancun Airport M´Mxp $ | Airplan M Col Ps | |||||||||||||||||
Original Amount | 350´M | 200´M | 50´M | BBVA 2,000 | Santander 2,650 | Syindicated Loan 440,000 |
|||||||||||||
Interest Rate | 5.75% | 4.92% | 6.75% | TIIE + 1.35 pp | TIIE +1.50 pp | DTF + 4.00pp | |||||||||||||
Principal
Balance as of September 30, 2024 |
264.8 | 200.0 | 42.0 | 1,750.0 | 675.0 | 67,897.2 | |||||||||||||
2024 | - | - | - | - | - | - | |||||||||||||
2025 | 13.6 | - | - | - | 675.0 | - | |||||||||||||
2026 | 15.0 | - | - | - | - | 30,499.7 | |||||||||||||
2027 | 16.6 | - | - | - | - | 37,397.5 | |||||||||||||
2028 | 16.2 | - | - | - | - | - | |||||||||||||
2029 | 17.3 | - | - | 1,750.0 | - | - | |||||||||||||
2030 | 20.9 | - | - | - | - | - | |||||||||||||
2031 | 27.0 | - | - | - | - | - | |||||||||||||
2032 | 34.4 | - | - | - | - | - | |||||||||||||
2033 | 38.5 | - | - | - | - | - | |||||||||||||
2034 | 42.6 | - | - | - | - | - | |||||||||||||
2035 | 22.6 | 200.0 | 42.0 | - | - | - | |||||||||||||
1 DTF is an average 90-day rate to which the credit facilities in Colombia are pegged. The loans from Mexico were made in October 2017, with Bancomer and Santander. The bonds from Puerto Rico were issued in March 2013 and June 2015 (in May 2022 the maturity date was modified to 2035). The syndicated loan from Colombia was obtained in June 2015, with a grace period of three years. In April 2022, Airplan made capital payments for Cop. 100,000 million, and its next principal payment is due in September 2026. In July 2022, Aerostar issued senior secured notes for US$200,000 million due March 22, 2035. On November 30, 2022, March 29, 2023, and September 29, 2023 Cancun Airport prepaid Ps.650 million, Ps.662.5 million and Ps.662.5 million of the loan with Santander, respectively. Cancún Airport made capital payments of Ps.50 million of the BBVA loan on each of the following dates: April 14, 2023, July 14, 2023, October 13, 2023, January 15, 2024 and 15 April 2024. *Expressed in the original currency of each loan. |
|||||||||||||||||||
Strong Liquidity Position and Healthy Debt Maturity Profile
ASUR closed 3Q24 with a solid financial position, with cash and cash equivalents totaling Ps.18,483.6 million and Ps.12,630.4 million in Total Debt.
The following table shows the liquidity position for each of ASUR’s regions of operations:
Table 8: Liquidity Position as of September 30, 2024 |
|||||||||
Figures in thousands of Mexican Pesos | |||||||||
Region of Operation | Cash
& Equivalents |
Total Debt | Short-term Debt | Long-term Debt | Principal
Payments (Oct – Dec 2024) |
||||
Mexico | 13,379,191 | 2,422,232 | 684,881 | 1,737,351 | 0 | ||||
Puerto Rico | 2,203,881 | 9,788,372 | 282,420 | 9,505,952 | 0 | ||||
Colombia | 2,900,529 | 419,805 | 2,312 | 417,493 | 0 | ||||
Total | 18,483,601 | 12,630,409 | 969,613 | 11,660,796 | - | ||||
Table 9: Debt Maturity Profile as of September 30, 2024 | ||||
Figures in thousands of Mexican Pesos | ||||
Region of Operation | 2024 | 2025 | 2026 | 2027/2035 |
Mexico | 0 | 675,000 | 0 | 1,750,000 |
Puerto Rico | 0 | 267,198 | 294,538 | 9,392,857 |
Colombia | 0 | 0 | 143,151 | 175,525 |
Total | - | 942,198 | 437,689 | 11,318,383 |
1 Figures in pesos converted at the exchange rate at the close of the quarter Ps.19.644 = US$1.00 | ||||
2 Figures in pesos converted at the exchange rate at the close of the quarter of COP.213.06 = Ps.1.00 | ||||
Note: Figures only reflect principal payments. |
ASUR 3Q24 Page 7 of 24
Table 10: Debt Ratios at June 30, 2024 | ||||
LTM EBITDA and interest expense figures in thousands of Mexican Pesos | ||||
Region | LTM EBITDA | LTM
Interest Expenses |
Debt Coverage Ratio | Minimum Coverage Requirement as per Agreements |
Mexico 1 | 15,066,374 | 320,485 | 47.0 | 3.0 |
Puerto Rico 2 | 1,539,877 | 804,294 | 1.9 | 1.1 |
Colombia 3 | 1,419,596 | 360,839 | 3.9 | 1.2 |
Total | 18,025,847 | 1,485,618 | 12.1 | |
1 Per the applicable debt agreement, the formula for the Interest Coverage ratio is: LTM EBITDA/ LTM Interest Expense. | ||||
2 Per the applicable debt agreement, the formula for the Debt Coverage ratio is: LTM Cash Flow Generation / LTM Debt Service. LTM Cash Flow Generation for the period was Ps.1.5 billion and LTM Debt Service was Ps.804.3 million. | ||||
3 Per the applicable debt agreement, the formula for the Debt Coverage ratio is: (LTM EBITDA minus LTM Taxes)/ LTM Debt Service. EBITDA minus Taxes for the period amounted to Ps.1.4 billion million and Debt Service was Ps.360.8 million. |
Accounts Receivables
Accounts receivables increased 26.3% YoY in 3Q24, mainly driven by increased activity in Mexico and Colombia.
On February 28 and March 29, 2023, Viva Colombia and Ultra Air in Colombia suspended operations. At the end of 3Q24, these two companies owed ASUR Ps.15.2 million and Ps.10.6 million, respectively and such amounts have been provisioned.
Table 11: Accounts Receivables at September 30, 2024 | |||
Figures in thousands of Mexican Pesos | |||
Region | 3Q23 | 3Q24 | % Chg. |
Mexico | 1,648,195 | 2,031,717 | 23.3 |
Puerto Rico | 32,188 | 78,128 | 142.7 |
Colombia | 77,345 | 110,624 | 43.0 |
Total | 1,757,728 | 2,220,469 | 26.3 |
Note: Net of allowance for bad debts. |
Capital Expenditures
During 3Q24 ASUR made capital expenditures of Ps.1,042.4 million. Of this amount, Ps.876.7 million were allocated to modernizing the Company´s Mexican airports pursuant to its master development plans, Ps.164.5 million were invested by Aerostar in Puerto Rico and Ps.1.2 million were invested by Airplan in Colombia.
This compared to Ps.367.4 million invested in 3Q23, of which Ps.235.6 million were invested in Mexico, Ps.129.7 million in Puerto Rico and Ps.2.1 million in Colombia.
On an accumulated basis, ASUR made capital expenses for a total of Ps.1,861.8 million in 9M24, of which Ps.1,445.5 million were allocated to its Mexican airports, Ps.410.6 million invested by Aerostar in Puerto Rico and Ps.6.6 million invested by Airplan in Colombia.
This compares to a total of Ps.663.3 million invested in 9M23, of which Ps.387.1 million were allocated to its Mexican airports, Ps.267.3 million in Puerto Rico and Ps.8.9 million in Colombia.
ASUR 3Q24 Page 8 of 24
Review of Mexico Operations
Table 12: Mexico Revenues & Commercial Revenues Per Passenger | |||||||
Third Quarter | % Chg. | Nine-Months | % Chg. | ||||
2023 | 2024 | 2023 | 2024 | ||||
Total Passenger | 10,800 | 9,682 | (10.4) | 32,699 | 31,486 | (3.7) | |
Total Revenues | 4,598,604 | 5,386,401 | 17.1 | 13,914,883 | 16,461,179 | 18.3 | |
Aeronautical Services | 2,783,132 | 3,321,058 | 19.3 | 8,415,113 | 10,420,313 | 23.8 | |
Non-Aeronautical Services | 1,630,781 | 1,615,332 | (0.9) | 5,157,806 | 5,256,423 | 1.9 | |
Construction Revenues | 184,691 | 450,011 | 143.7 | 341,964 | 784,443 | 129.4 | |
Total Revenues Excluding Construction Revenues | 4,413,913 | 4,936,390 | 11.8 | 13,572,919 | 15,676,736 | 15.5 | |
Total Commercial Revenues | 1,468,051 | 1,442,905 | (1.7) | 4,629,062 | 4,705,227 | 1.6 | |
Commercial Revenues from Direct Operations | 272,072 | 256,292 | (5.8) | 903,593 | 877,082 | (2.9) | |
Commercial Revenues Excluding Direct Operations | 1,195,979 | 1,186,613 | (0.8) | 3,725,469 | 3,828,145 | 2.8 | |
Total Commercial Revenues per Passenger | 135.9 | 149.0 | 9.6 | 141.6 | 149.4 | 5.6 | |
Commercial Revenues from Direct Operations per Passenger 1 | 25.2 | 26.5 | 5.1 | 27.6 | 27.9 | 0.8 | |
Commercial Revenues Excl. Direct Operations per Passenger | 110.7 | 122.6 | 10.7 | 113.9 | 121.6 | 6.7 | |
For the purposes of this table, approximately 90.1 and 57.5 thousand transit and general aviation passengers are included in 3Q23 and 3Q24 respectively, while 217.6 and 170.9 thousand transit and general aviation passengers are included in 9M23 and 9M24. | |||||||
1 Represents the operation of ASUR in its convenience stores in Mexico. | |||||||
Mexico Revenues
Mexico Revenues increased 17.1% YoY to Ps.5,386.4 million, mainly reflecting the new terms of the Master Development Plan published on December 13, 2023, and effectively starting on January 1, 2024.
Excluding construction, revenues increased 11.8% YoY, mainly due to increases of 19.3% in revenues from aeronautical services and 0.9% in revenues from non-aeronautical services.
Commercial Revenues decreased by 1.7% YoY, as shown in Table 12, mainly due to the 10.4% decline in passenger traffic.
Commercial Revenues per Passenger for 3Q24 increased to Ps.149.0 from Ps.135.9 in 3Q23.
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, parking lot fees, and other.
As shown in Table 14, during the last 12 months, ASUR opened 18 new commercial spaces, 8 at Merida, 2 each at Huatulco, Tapachula, and Veracruz airports, and 1 each at Oaxaca, Cozumel, Minatitlan, and Villahermosa airports. More details of these openings can be found on page 20 of this report.
Table 13: Mexico Commercial Revenue Performance | Table 14: Mexico Summary Retail and Other Commercial Space Opened since September 30,2023 | ||||
Bussines Line | YoY Chg | Type of Commercial Space 1 | # Of Spaces Opened | ||
3Q24 | 9M24 | ||||
Advertising | 21.1% | 15.5% | 8 Others airports | ||
Car parking | 11.3% | 8.2% | Retail | 2 | |
Teleservices | 4.7% | (11.7%) | Banks and foreign exchange | 1 | |
Car rental | 2.3% | 17.3% | Food and Beverage | 1 | |
Other Revenues | 0.0% | (2.4%) | Car rental | 14 | |
Retail | (1.7%) | 0.0% | Mexico | 18 | |
Ground Transportation | (1.9%) | 6.1% | |||
Duty Free | (2.8%) | 0.8% | |||
Banks and foreign exchange | (8.2%) | (8.2%) | |||
Food and Beverage | (8.2%) | (2.9%) | |||
Total Commercial Revenues | (1.7%) | 1.6% | |||
1 Only includes new stores opened during the period and excludes remodelings or contract renewals. |
ASUR 3Q24 Page 9 of 24
Mexico Operating Costs and Expenses
Table 15: Mexico Operating Costs & Expenses | |||||||
Third Quarter | % Chg. | Nine-Months | % Chg. | ||||
2023 | 2024 | 2023 | 2024 | ||||
Cost of Services | 673,343 | 725,215 | 7.7 | 1,986,077 | 2,158,821 | 8.7 | |
Administrative | 83,647 | 65,107 | (22.2) | 237,213 | 224,879 | (5.2) | |
Technical Assistance | 172,423 | 92,979 | (46.1) | 537,168 | 299,573 | (44.2) | |
Concession Fees | 200,941 | 419,309 | 108.7 | 612,768 | 1,310,820 | 113.9 | |
Depreciation and Amortization | 263,291 | 297,654 | 13.1 | 780,972 | 881,426 | 12.9 | |
Operating Costs and Expenses Excluding Construction Costs | 1,393,645 | 1,600,264 | 14.8 | 4,154,198 | 4,875,519 | 17.4 | |
Construction Costs | 184,691 | 450,011 | 143.7 | 341,964 | 784,443 | 129.4 | |
Total Operating Costs & Expenses | 1,578,336 | 2,050,275 | 29.9 | 4,496,162 | 5,659,962 | 25.9 |
Total Mexico Operating Costs and Expenses increased 29.9% YoY, or Ps.471.9 million. Excluding construction costs, operating costs and expenses increased 14.8%, or Ps.206.6 million, mainly due to higher concession fees, personnel expenses, professional fees, insurance and surety bond expenses, surveillance and cleaning services, and maintenance and conservation costs.
Cost of Services increased 7.7% YoY, primarily due to higher costs in connection with personnel, surveillance insurance and surety bond expenses, professional fees, surveillance and cleaning services, maintenance, and conservation
Administrative Expenses declined 22.2% YoY.
The Technical Assistance fee declined 46.1% YoY, principally due to the reduction in the technical assistance fees charged by ITA to 2.5% from 5.0% of the EBITDA generated by ASUR´s Mexican operations starting January 1, 2024.
Concession Fees, which include fees paid to the Mexican government, increased by 108.7% YoY, principally due to the increase in the concession fee rate to 9% from 5% starting January 1, 2024 and the increase in the tariff calculation base set forth in the Mexican concession titles.
Depreciation and Amortization increased 13.1% YoY, due to the recognition of investments made to date.
Mexico Consolidated Comprehensive Financing Gain (Loss)
Table 16: Mexico Comprehensive Financing Gain (Loss) | |||||||
Third Quarter | % Chg. | Nine-Months | % Chg. | ||||
2023 | 2024 | 2023 | 2024 | ||||
Interest Income | 192,076 | 379,449 | 97.6 | 593,265 | 974,746 | 64.3 | |
Interest Expense | (116,736) | (86,226) | (26.1) | (369,796) | (268,074) | (27.5) | |
Foreign Exchange Gain (Loss), Net | 125,504 | 653,999 | 421.1 | (705,867) | 1,399,721 | n/a | |
Total | 200,844 | 947,222 | 371.6 | (482,398) | 2,106,393 | n/a |
During 3Q24, ASUR’s Mexico operations reported a Ps.947.2 million Comprehensive Financing Gain, compared to a Ps.200.8 million in 3Q23. This was mainly due to a Ps.654.0 million foreign exchange gain reported in 3Q24, resulting from the 7.6% quarter-end depreciation of the Mexican peso against the U.S. dollar on a foreign currency net asset position (3.7% average depreciation). This compared to a Ps.125.5 million foreign exchange gain in 3Q23, resulting from the 1.6% quarter-end depreciation of the Mexican peso during that period against the U.S. dollar on a foreign currency net asset position (0.5% average appreciation).
Interest income increased 97.6% YoY, or Ps.187.4 million, mainly resulting from a higher cash balance, while interest expenses declined 26.1%, or Ps.30.5 million YoY mainly due to principal payments in 2023 and 1H24.
ASUR 3Q24 Page 10 of 24
Mexico Operating Profit (Loss) and EBITDA
Table 17: Mexico Profit & EBITDA | ||||||||
Third Quarter | % Chg. | Nine-Months | % Chg. | |||||
2023 | 2024 | 2023 | 2024 | |||||
Total Revenue | 4,598,604 | 5,386,401 | 17.1 | 13,914,883 | 16,461,179 | 18.3 | ||
Total Revenues Excluding Construction Revenues | 4,413,913 | 4,936,390 | 11.8 | 13,572,919 | 15,676,736 | 15.5 | ||
Operating Profit | 3,020,268 | 3,336,126 | 10.5 | 9,418,721 | 10,801,217 | 14.7 | ||
Operating Margin | 65.7% | 61.9% | (374 bps) | 67.7% | 65.6% | (207 bps) | ||
Adjusted Operating Margin 1 | 68.4% | 67.6% | (84 bps) | 69.4% | 68.9% | (49 bps) | ||
Net Profit 2 | 2,339,130 | 2,931,370 | 25.3 | 6,467,395 | 8,785,776 | 35.8 | ||
EBITDA | 3,283,562 | 3,635,458 | 10.7 | 10,199,944 | 11,684,320 | 14.6 | ||
EBITDA Margin | 71.4% | 67.5% | (391 bps) | 73.3% | 71.0% | (232 bps) | ||
Adjusted EBITDA Margin 3 | 74.4% | 73.6% | (75 bps) | 75.1% | 74.5% | (62 bps) | ||
1 Adjusted Operating Margin excludes the effect of IFRIC12 with respect to the construction or improvements to concessioned assets, and is equal to operating profit divided by total revenues less construction services revenues. | ||||||||
2 This result excludes net profit of Ps.167.7 million and Ps.168.5 million from ASUR’s participation of Aerostar in 3Q24 and 3Q23, respectively, and Ps.320.8 million and Ps.237.1 million from ASUR’s participation in Airplan in 3Q24 and 3Q23, respectively. | ||||||||
3 Adjusted EBITDA Margin excludes the effect of IFRIC12 with respect to the construction or improvements to concessioned assets, and is calculated by dividing EBITDA by total revenues less construction services revenues. | ||||||||
Mexico reported an Operating Gain of Ps.3,336.1 million and an Operating Margin of 61.9% in 3Q24. This compared to an Operating Gain of Ps.3,020.3 million and an Operating Margin of 65.7% in 3Q23.
Adjusted Operating Margin for 3Q24 was 67.6% compared with 68.4% in 3Q23. Adjusted Operating Margin excludes the effect of IFRIC 12 with respect to the construction of or improvements to concessioned assets and is calculated as operating profit divided by total revenues excluding construction services revenues.
EBITDA increased 10.7%, or Ps.351.9 million, to Ps.3,635.4 million in 3Q24, from Ps.3,283.6 million in 3Q23. EBITDA margin in 3Q24 was 67.5% compared to 71.4% in 3Q23.
Adjusted EBITDA Margin, which excludes the effect of IFRIC 12 with respect to the construction of or improvements to concessioned assets, was 73.6% in 3Q24, compared to 74.4% in 3Q23.
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 September 30, 2024 totaled Ps.10,771.8 million, with an average tariff per workload unit of Ps.311.3 (December 2023 Mexican pesos), representing approximately 68.7% of total income in Mexico (excluding construction revenues) for the period.
The Mexican Ministry of Communications and Transportation reviews compliance with maximum rate regulations at the end of each year.
Mexico Capital Expenditures
During 3Q24 ASUR invested Ps.876.7 million in connection with its plan to modernize its Mexican airports under its master development plans, compared to an investment of Ps.235.6 million in 3Q23. On an accumulated basis, capital investments in Mexican operations totaled Ps.1,444.5 million, compared to Ps.387.1 million in 3Q23.
Review of Puerto Rico Operations
The following discussion compares Aerostar’s independent results for the three and nine-month periods ended September 30, 2023 and 2024.
As of September 30, 2024, the valuation of ASUR’s investment in Aerostar in accordance with IFRS 3 "Business Combinations," had the following effects on its balance sheet: (i) the recognition of a net intangible asset of
ASUR 3Q24 Page 11 of 24
Ps.5,090.3 million, (ii) goodwill of Ps.938.5 million (net of an impairment of Ps.4,719.1 million), (iii) deferred taxes of Ps.509.0 million, and (iv) a minority interest of Ps.5,054.3 million in stockholders' equity.
Puerto Rico Revenues & Commercial Revenues Per Passenger | ||||||||||||
Figures in thousands of Mexican Pesos | ||||||||||||
Third Quarter | % Chg. | Nine-Months | % Chg. | |||||||||
2023 | 2024 | 2023 | 2024 | |||||||||
Total Passenger | 3,171 | 3,317 | 4.6 | 9,277 | 10,048 | 8.3 | ||||||
Total Revenues | 1,061,755 | 1,215,566 | 14.5 | 3,109,314 | 3,431,728 | 10.4 | ||||||
Aeronautical Services | 499,347 | 557,791 | 11.7 | 1,536,581 | 1,578,686 | 2.7 | ||||||
Non-Aeronautical Services | 443,749 | 508,195 | 14.5 | 1,337,269 | 1,486,485 | 11.2 | ||||||
Construction Revenues | 118,659 | 149,580 | 26.1 | 235,464 | 366,557 | 55.7 | ||||||
Total Revenues Excluding Construction Revenues | 943,096 | 1,065,986 | 13.0 | 2,873,850 | 3,065,171 | 6.7 | ||||||
Total Commercial Revenues | 441,319 | 505,390 | 14.5 | 1,330,333 | 1,478,828 | 11.2 | ||||||
Commercial Revenues from Direct Operations | 103,267 | 112,133 | 8.6 | 312,778 | 330,182 | 5.6 | ||||||
Commercial Revenues Excluding Direct Operations | 338,052 | 393,257 | 16.3 | 1,017,555 | 1,148,646 | 12.9 | ||||||
Total Commercial Revenues per Passenger | 139.2 | 152.4 | 9.5 | 143.4 | 147.2 | 2.6 | ||||||
Commercial Revenues from Direct Operations per Passenger 1 | 32.6 | 33.8 | 3.8 | 33.7 | 32.9 | (2.6) | ||||||
Commercial Revenues Excl. Direct Operations per Passenger | 106.6 | 118.6 | 11.2 | 109.7 | 114.3 | 4.2 | ||||||
Figures in pesos at the average exchange rate Ps. 18.9265 = US. 1.00 for 3Q24 and for 9M24 the figures in pesos at the exchange rate of Ps.17.7221 = USD1.00 | ||||||||||||
1 Represents ASUR´s operations in convenience stores in Puerto Rico. | ||||||||||||
Puerto Rico Revenues
Total Puerto Rico Revenues increased 14.5% YoY to Ps.1,215.6 million in 3Q24.
Excluding construction services, revenues increased by 13.0% YoY, mainly due to increases of 14.5% in revenues from non-aeronautical services and 11.7% in revenues from aeronautical services.
Commercial Revenues per Passenger were Ps.152.4 in 3Q24, compared to Ps.139.2 in 3Q23.
Five commercial spaces were opened at Luis Muñoz Marin (LMM) Airport over the last 12 months, as shown in Table 20. More details can be found on page 20 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, parking lot fees, banking and currency exchange services, and others.
Table 19: Puerto Rico Commercial Revenue Performance | Table 20: Puerto Rico Summary Retail and Other Commercial Space Opened since September 30, 2023 | ||||
Bussines Line | YoY Chg | Type of Commercial Space 1 | #
of Spaces Opened | ||
3Q24 | 3M24 | ||||
Ground Transportation | 44.8% | 29.5% | Food and beverage | 2 | |
Others revenues | 30.3% | 15.0% | Retail | 3 | |
Duty Free | 18.4% | 3.4% | Total Commercial space | 5 | |
Food and beverage | 17.0% | 19.5% | |||
Advertising | 16.5% | 9.3% | |||
Car rentals | 15.8% | 14.5% | |||
Banks and foreign exchange | 14.8% | 2.9% | |||
Car parking | 11.6% | 6.6% | 1 Only includes new stores opened during the period and excludes remodelings or contract renewals. | ||
Retail | 10.0% | 6.6% | |||
Total Commercial Revenues | 14.5% | 11.2% | |||
ASUR 3Q24 Page 12 of 24
Puerto Rico Costs & Expenses
Table 21: Puerto Rico Operating Costs & Expenses | |||||||
In thousands of Mexican pesos | |||||||
Third Quarter | % Chg. | Nine-Months | % Chg. | ||||
2023 | 2024 | 2023 | 2024 | ||||
Cost of Services | 394,542 | 476,392 | 20.7 | 926,222 | 1,310,161 | 41.5 | |
Concession Fees | 44,992 | 51,312 | 14.0 | 137,758 | 146,739 | 6.5 | |
Depreciation and Amortization | 160,668 | 194,800 | 21.2 | 489,736 | 523,066 | 6.8 | |
Operating Costs and Expenses Excluding Construction Costs | 600,202 | 722,504 | 20.4 | 1,553,716 | 1,979,966 | 27.4 | |
Construction Costs | 118,659 | 149,580 | 26.1 | 235,464 | 366,557 | 55.7 | |
Total Operating Costs & Expenses | 718,861 | 872,084 | 21.3 | 1,789,180 | 2,346,523 | 31.2 | |
Figures in pesos at the average exchange rate Ps. 18.9265 = US. 1.00 for 3Q24 and for 9M24 the figures in pesos at the exchange rate of Ps.17.7221 = USD1.00 | |||||||
Total Operating Costs and Expenses for 3Q24 in Puerto Rico increased 21.3% YoY to Ps.872.1 million. Construction costs increased 26.1%, to Ps.149.6 million in 3Q24 from Ps.118.6 million in 3Q23.
Excluding construction costs, operating costs and expenses increased 20.4% YoY, or Ps.122.3 million, mainly due to foreign exchange gain from the Mexican peso depreciation against the US dollar, together with increases in personnel and energy costs, insurance and surety bonds, licenses, security costs, concession fees and depreciation and amortization.
Cost of Services increased 20.7%, or Ps.81.8 million in 3Q24, principally reflecting peso devaluation against the US dollar, together with higher personnel and energy costs, insurance and surety bonds, licenses, security services, professional fees, concession fees, and depreciation and amortization.
Concession Fees paid to the Puerto Rican government in 3Q24 increased 14.0% YoY, or Ps.6.3 million.
Depreciation and Amortization increased 21.2% YoY, or Ps.34.1 million, principally reflecting the foreign exchange translation impact.
Puerto Rico Comprehensive Financing Gain (Loss)
Table 22: Puerto Rico Comprehensive Financing Gain (Loss) | |||||||
In thousands of Mexican pesos | |||||||
Third Quarter | % Chg. | Nine-Months | % Chg. | ||||
2023 | 2024 | 2023 | 2024 | ||||
Interest Income | 42,569 | 39,357 | (7.5) | 107,497 | 100,520 | (6.5) | |
Interest Expense | (132,662) | (140,752) | 6.1 | (418,540) | (399,544) | (4.5) | |
Total | (90,093) | (101,395) | 12.5 | (311,043) | (299,024) | (3.9) | |
Figures in pesos at the average exchange rate Ps. 18.9265 = US. 1.00 for 3Q24 and for 9M24 the figures in pesos at the exchange rate of Ps.17.7221 = USD1.00 |
During 3Q24, Puerto Rico reported a Ps.101.4 million Comprehensive Financing Loss, compared to a Ps.90.1 million loss in 3Q23, mainly due to principal payments made on Aerostar’s outstanding debt.
On March 22, 2013, Aerostar carried out a private bond placement for a total of US$350.0 million to finance a portion of the Concession Agreement payment to the Puerto Rico 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$50.0 million.
In May 2022, Aerostar renegotiated the terms of its US$50.0 million principal amount of 6.75% senior secured notes, extending the maturity to March 22, 2035.
In July 2022, Aerostar in Puerto Rico issued US$200.0 million principal amount of 4.92% senior secured notes due March 22, 2035.
On November 15, 2023, Aerostar extended the maturity date of the US$20 million revolving credit line with Banco Popular de Puerto Rico, now maturing on December 29, 2026. As of September 30, 2024, no amounts have been drawn under this credit line.
All long-term debt is collateralized by Aerostar’s assets.
ASUR 3Q24 Page 13 of 24
Puerto Rico Operating Profit and EBITDA
Table 23: Puerto Rico Profit & EBITDA | |||||||
In thousands of Mexican pesos | |||||||
Third Quarter | % Chg. | Nine-Months | % Chg. | ||||
2023 | 2024 | 2023 | 2024 | ||||
Total Revenue | 1,061,755 | 1,215,566 | 14.5 | 3,109,314 | 3,431,728 | 10.4 | |
Total Revenues Excluding Construction Revenues | 943,096 | 1,065,986 | 13.0 | 2,873,850 | 3,065,171 | 6.7 | |
Other Revenues | |||||||
Operating Profit | 342,894 | 343,482 | 0.2 | 1,320,134 | 1,085,205 | (17.8) | |
Operating Margin | 32.3% | 28.3% | (404 bps) | 42.5% | 31.6% | (1083 bps) | |
Adjusted Operating Margin1 | 36.4% | 32.2% | (414 bps) | 45.9% | 35.4% | (1053 bps) | |
Net Income | 244,031 | 233,409 | (4.4) | 980,491 | 759,682 | (22.5) | |
EBITDA | 503,561 | 538,280 | 6.9 | 1,557,505 | 1,608,270 | 3.3 | |
EBITDA Margin | 47.4% | 44.3% | (314 bps) | 50.1% | 46.9% | (323 bps) | |
Adjusted EBITDA Margin2 | 53.4% | 50.5% | (290 bps) | 54.2% | 52.5% | (173 bps) | |
Figures in pesos at the average exchange rate Ps. 18.9265 = US. 1.00 for 3Q24 and for 9M24 the figures in pesos at the exchange rate of Ps.17.7221 = USD1.00 | |||||||
1 Adjusted Operating Margin excludes the effect of IFRIC12 with respect to the construction or improvements to concessioned assets, and is equal to operating profit divided by total revenues less construction services revenues. | |||||||
2 Adjusted EBITDA Margin excludes the effect of IFRIC12 with respect to the construction or improvements to concessioned assets, and is calculated by dividing EBITDA by total revenues less construction services revenues. |
Operating Profit in Puerto Rico increased 0.2% to Ps.343.5 million, resulting in an Operating Margin of 28.3%, compared to an operating profit of Ps.342.9 million and an Operating Margin of 32.3% in 3Q23.
EBITDA increased 6.9% to Ps.538.3 million in 3Q24 from Ps.503.6 million 3Q23. The EBITDA Margin declined to 44.3% in 3Q24 from 47.4% in 3Q23.
Adjusted EBITDA Margin (which excludes IFRIC 12) declined to 50.5% in 3Q24 from 53.4% in 3Q23.
Puerto Rico Capital Expenditures
During 3Q24, capital expenditures totaled Ps.164.5 million, compared to capital expenditures of Ps.129.6 million in 3Q23. On an accumulated basis, total capital expenditures increased to Ps.410.6 million in 9M24, compared to Ps.267.3 million in 9M23.
Puerto Rico Tariff Regulation
The Airport Use Agreement entered into by and among Aerostar, the airlines serving LMM Airport, and the Puerto Rico Ports Authority 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$62.0 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
The following discussion compares Airplan's independent results for the three- and nine-month periods ended September 30, 2024 and 2023.
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 September 30, 2024: (i) the recognition of a net intangible asset of Ps.828.6 million, (ii) goodwill of Ps.1,541.0 million, (iii) deferred taxes of Ps.255.4 million, and (iv) a Ps.98.8 million recognition of bank loans at fair value.
ASUR 3Q24 Page 14 of 24
Table 24: Colombia Revenues & Commercial Revenues Per Passenger | ||||||||
In thousands of Mexican pesos | ||||||||
Third Quarter | % Chg. | Nine-Months | % Chg. | |||||
2023 | 2024 | 2023 | 2024 | |||||
Total Passengers | 3,865 | 4,459 | 15.4 | 11,408 | 12,563 | 10.1 | ||
Total Revenues | 678,492 | 881,326 | 29.9 | 1,920,506 | 2,419,303 | 26.0 | ||
Aeronautical Services | 508,210 | 648,231 | 27.6 | 1,427,389 | 1,785,660 | 25.1 | ||
Non-Aeronautical Services | 167,974 | 231,895 | 38.1 | 484,019 | 627,379 | 29.6 | ||
Construction Revenues 1 | 2,308 | 1,200 | (48.0) | 9,098 | 6,264 | (31.1) | ||
Total Revenues Excluding Construction Revenues | 676,184 | 880,126 | 30.2 | 1,911,408 | 2,413,039 | 26.2 | ||
Total Commercial Revenues | 167,910 | 231,895 | 38.1 | 481,526 | 626,409 | 30.1 | ||
Total Commercial Revenues per Passenger | 43.4 | 52.0 | 19.8 | 42.2 | 49.9 | 18.2 | ||
Figures in Mexican pesos at an average exchange rate of COP.216.2288 = Ps.1.00 Mexican pesos for 3Q24 and COP.224.6702 = Ps.1.00 for 9M24. | ||||||||
For the purposes of this table, approximately 128.9 and 144.2 thousand transit and general aviation passengers are included in 3Q23 and 3Q24 while 396.8 and 344.7 thousand transit and general aviation passengers are included in 9M23 and 9M24. | ||||||||
Colombia Revenues
Total Revenues in Colombia increased 29.9% YoY to Ps.881.3 million. Excluding construction services, revenues increased 30.2% YoY, principally reflecting the increase in total passenger traffic during the period.
Commercial Revenue per Passenger was Ps.52.0 compared to Ps.43.3 in 3Q23.
As shown in Table 26, during the past twelve-months a total of 31 new commercial spaces were opened in Colombia: 13 in Rionegro, 9 in Olaya Herrera, 3 each in Montería and Quibdó, 2 in the Service Center and 1 in Corozal. Further details of these openings can be found on page 20 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, parking lot fees, teleservices, banking and currency exchange services and other.
Table 25: Colombia Commercial Revenue Performance | Table 26: Colombia Summary Retail and Other Commercial Space Opened since September 30, 2023 | ||||
Bussines Line | YoY Chg | Type of Commercial Space 1 | # of Spaces Opened | ||
3Q24 | 9M24 | ||||
Duty free | 63.3% | 47.9% | Food and beverage | 6 | |
Retail | 29.9% | 20.2% | Retail | 1 | |
Car rental | (11.2%) | (5.0%) | Banks and foreign exchange | 1 | |
Banks and foreign exchange | 20.0% | 21.5% | Others revenues | 23 | |
Advertising | 40.3% | 53.6% | Total Commercial Spaces | 31 | |
Teleservices | (7.5%) | (7.2%) | |||
Ground Transportation | 133.5% | 1.5% | |||
Food and beverage | 43.4% | 33.5% | |||
Car parking | 24.5% | 25.7% | 1 Only includes new stores opened during the period and excludes remodelings or contract renewals. | ||
Others revenues | 38.6% | 30.4% | |||
Total Commercial Revenues | 38.1% | 30.1% |
Colombia Costs & Expenses
Table 27: Colombia Costs & Expenses | |||||||
In thousands of Mexican pesos | |||||||
Third Quarter | % Chg. | Nine-Months | % Chg. | ||||
2023 | 2024 | 2023 | 2024 | ||||
Cost of Services | 138,489 | 185,814 | 34.2 | 414,730 | 513,287 | 23.8 | |
Technical Assistance | 126,366 | 167,677 | 32.7 | 364,966 | 459,155 | 25.8 | |
Concession Fees | 95,957 | 109,069 | 13.7 | 274,305 | 307,698 | 12.2 | |
Depreciation and Amortization | 360,812 | 462,560 | 28.2 | 1,054,001 | 1,280,140 | 21.5 | |
Operating Costs and Expenses Excluding Construction Costs | 2,308 | 1,200 | (48.0) | 9,098 | 6,264 | (31.1) | |
Construction Costs | 363,120 | 463,760 | 27.7 | 1,063,099 | 1,286,404 | 21.0 | |
Total Operating Costs & Expenses | 138,489 | 185,814 | 34.2 | 414,730 | 513,287 | 23.8 | |
Figures in Mexican pesos at an average exchange rate of COP.216.2288 = Ps.1.00 Mexican pesos for 3Q24 and COP.224.6702 = Ps.1.00 for 9M24. | |||||||
ASUR 3Q24 Page 15 of 24
Total Operating Costs and Expenses in Colombia increased 27.7% YoY to Ps.463.8 million. Excluding construction costs, operating costs and expenses increased 28.2% YoY to Ps.462.6 million, principally due to increases in maintenance and conservation, personnel, taxes and duties, security and cleaning, professional fees, insurance and surety bond costs, concession fees and energy costs.
Cost of Services increased 34.2% YoY, or Ps.47.3 million, principally resulting from higher maintenance and conservation costs, personnel expenses, professional fees, taxes and duties, as well as security, cleaning, surety bond costs, and energy costs.
Construction Costs decreased by 48.0% YoY, or Ps.1.1 million.
Concession Fees, which include fees paid to the Colombian government, increased 32.7% YoY, principally due to the increase in regulated and non-regulated revenues during the period.
Depreciation and Amortization increased 13.7% YoY.
Colombia Comprehensive Financing Gain (Loss)
Table 28: Colombia, Comprehensive Financing Gain (Loss) | |||||||
In thousands of Mexican pesos | |||||||
Third Quarter | % Chg. | Nine-Months | % Chg. | ||||
2023 | 2024 | 2023 | 2024 | ||||
Interest Income | 60,125 | 64,327 | 7.0 | 155,738 | 189,664 | 21.8 | |
Interest Expense | (29,047) | (3,382) | (88.4) | (77,779) | 75,759 | n/a | |
Foreign Exchange Gain (Loss), Net | 1,198 | (299) | n/a | 677 | (423) | n/a | |
Total | 32,276 | 60,646 | 87.9 | 78,636 | 265,000 | 237.0 | |
Figures in Mexican pesos at an average exchange rate of COP.216.2288 = Ps.1.00 Mexican pesos for 3Q24 and COP.224.6702 = Ps.1.00 for 9M24. |
During 3Q24, Colombia reported a Ps.60.6 million Comprehensive Financing Gain, compared to a Ps.32.3 million gain in 3Q23. Interest expenses declined by Ps.25.7 million, mainly due to the payment of the principal amounts due under the COP 100,000 million syndicated loan in April 2024, and a Ps.10.3 million benefit obtained from the amortization of the fair value of the loan originated by the acquisition of the Colombia business. Interest income increased 7.0%, or Ps.4.2 million, reflecting a higher cash position and rates.
Colombia Operating Profit (Loss) and EBITDA
Table 29: Colombia Profit & EBITDA | |||||||
In thousands of Mexican pesos | |||||||
Third Quarter | % Chg. | Nine-Months | % Chg. | ||||
2023 | 2024 | 2023 | 2024 | ||||
Total Revenues | 678,492 | 881,326 | 29.9 | 1,920,506 | 2,419,303 | 26.0 | |
Total Revenues Excluding Construction Revenues | 676,184 | 880,126 | 30.2 | 1,911,408 | 2,413,039 | 26.2 | |
Operating Profit | 315,372 | 417,566 | 32.4 | 857,407 | 1,132,899 | 32.1 | |
Operating Margin | 46.5% | 47.4% | 90 bps | 44.6% | 46.8% | 218 bps | |
Adjusted Operating Margin1 | 46.6% | 47.4% | 80 bps | 44.9% | 46.9% | 209 bps | |
Net Profit | 223,982 | 309,775 | 38.3 | 610,915 | 895,263 | 46.5 | |
EBITDA | 411,329 | 526,635 | 28.0 | 1,131,711 | 1,440,597 | 27.3 | |
EBITDA Margin | 60.6% | 59.8% | (87 bps) | 58.9% | 59.5% | 62 bps | |
Adjusted EBITDA Margin2 | 60.8% | 59.8% | (99 bps) | 59.2% | 59.7% | 49 bps | |
Figures in Mexican pesos at an average exchange rate of COP.216.2288 = Ps.1.00 Mexican pesos for 3Q24 and COP.224.6702 = Ps.1.00 for 9M24. | |||||||
1 Adjusted Operating Margin excludes the effect of IFRIC12 with respect to the construction or improvements to concessioned assets, and is equal to operating profit divided by total revenues less construction services revenues. | |||||||
2 Adjusted EBITDA Margin excludes the effect of IFRIC12 with respect to the construction or improvements to concessioned assets, and is calculated by dividing EBITDA by total revenues less construction services revenues. |
ASUR's Colombian operations reported an Operating Profit of Ps.417.6 million in 3Q24, compared to Ps.315.4 million in 3Q23. Operating margin was 47.4% in 3Q24, compared to 46.5% in 3Q23. The Adjusted operating margin, which excludes the effect of IFRIC12 with respect to construction or improvements to concessioned assets, increased to 47.4% in 3Q24 from 46.6% in 3Q23.
EBITDA in 3Q24 was Ps.536.6 million, resulting in an EBITDA margin of 59.8%. This compared to an EBITDA of Ps.411.3 million and an EBITDA margin of 60.6% in 3Q23.
ASUR 3Q24 Page 16 of 24
The Adjusted EBITDA Margin, which excludes the effect of IFRIC12 with respect to the construction or improvements of the concessioned assets was 59.8% in 3Q24, compared to 60.8% in 3Q23, principally reflecting the 30.2% YoY increase in revenues while costs increased 28.2%.
Colombia Capital Expenditures
Capital expenditures in Colombia amounted to Ps.1.2 million in 3Q24 compared to Ps.2.1 million in 3Q23. During 9M24 capital expenditures totaled Ps.6.6 million compared to Ps.8.8 million in 9M23.
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 generated by concessions, authorizations, licenses, or any other type of income or property. As a result, Resolution 04530, issued on September 21, 2007, establishes 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 of Carepa, and Las Brujas of Corozal. This resolution also established the methodology to update and the mechanisms to collect such fees, tariffs, and rights.
During 3Q24, regulated revenues in Colombia amounted to Ps.648.2 million.
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 of, 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, as an alternative to cash flow or 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 of, 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 of, 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,
ASUR 3Q24 Page 17 of 24
as an alternative to cash flow or 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. These comprise 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. For more information, visit www.asur.com.mx
Analyst Coverage
In accordance with Article 4.033.01 of the Mexican Stock Exchange Internal Rules, ASUR reports that the stock is covered by the following broker-dealers: Actinver, Banorte, Barclays, BBVA, Bradesco, BTG Pactual, Citi Global Markets, GBM Grupo Bursatil, Goldman Sachs, HSBC Securities, Insight Investment Research, Intercam, Itau BBA Securities, Jefferies, JP Morgan, Punto Research, Santander, Scotiabank, Signum Research, UBS Casa de Bolsa and Vector.
Please note that any opinions, estimates or forecasts with respect to 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.
Forward Looking Statements
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.
Contacts:
ASUR Adolfo Castro +52-55-5284-0408 acastro@asur.com.mx |
InspIR Group Susan Borinelli +1-646-330-5907 susan@inspirgroup.com |
- SELECTED OPERATING TABLES & FINANCIAL STATEMENTS FOLLOW –
ASUR 3Q24 Page 18 of 24
Passenger Traffic Breakdown by Airport | ||||||||
Mexico Passenger Traffic 1 | ||||||||
Third Quarter | % Chg | Nine - Months | % Chg | |||||
2023 | 2024 | 2023 | 2024 | |||||
Domestic Traffic | 5,710,008 | 5,255,435 | (8.0) | 15,759,432 | 14,767,525 | (6.3) | ||
CUN | Cancun | 3,250,730 | 2,789,025 | (14.2) | 8,853,792 | 7,653,937 | (13.6) | |
CZM | Cozumel | 64,665 | 64,134 | (0.8) | 142,592 | 182,858 | 28.2 | |
HUX | Huatulco | 192,141 | 183,825 | (4.3) | 618,438 | 539,971 | (12.7) | |
MID | Merida | 832,876 | 862,495 | 3.6 | 2,445,615 | 2,461,397 | 0.6 | |
MTT | Minatitlan | 37,573 | 39,283 | 4.6 | 97,285 | 106,053 | 9.0 | |
OAX | Oaxaca | 410,747 | 384,293 | (6.4) | 1,075,145 | 1,125,579 | 4.7 | |
TAP | Tapachula | 143,588 | 151,231 | 5.3 | 390,730 | 450,659 | 15.3 | |
VER | Veracruz | 432,639 | 408,120 | (5.7) | 1,157,052 | 1,155,154 | (0.2) | |
VSA | Villahermosa | 345,049 | 373,029 | 8.1 | 978,783 | 1,091,917 | 11.6 | |
International Traffic | 5,000,213 | 4,369,475 | (12.6) | 16,721,911 | 16,547,435 | (1.0) | ||
CUN | Cancun | 4,727,348 | 4,086,010 | (13.6) | 15,762,850 | 15,459,648 | (1.9) | |
CZM | Cozumel | 89,313 | 67,132 | (24.8) | 356,914 | 376,282 | 5.4 | |
HUX | Huatulco | 5,315 | 5,396 | 1.5 | 80,422 | 105,301 | 30.9 | |
MID | Mérida | 75,123 | 86,426 | 15.0 | 244,222 | 275,022 | 12.6 | |
MTT | Minatitlan | 2,297 | 2,239 | (2.5) | 6,245 | 5,633 | (9.8) | |
OAX | Oaxaca | 60,713 | 68,515 | 12.9 | 162,345 | 183,913 | 13.3 | |
TAP | Tapachula | 3,758 | 3,403 | (9.4) | 13,201 | 9,853 | (25.4) | |
VER | Veracruz | 28,386 | 42,367 | 49.3 | 74,717 | 106,823 | 43.0 | |
VSA | Villahermosa | 7,960 | 7,987 | 0.3 | 20,995 | 24,960 | 18.9 | |
Total Traffic México | 10,710,221 | 9,624,910 | (10.1) | 32,481,343 | 31,314,960 | (3.6) | ||
CUN | Cancun | 7,978,078 | 6,875,035 | (13.8) | 24,616,642 | 23,113,585 | (6.1) | |
CZM | Cozumel | 153,978 | 131,266 | (14.8) | 499,506 | 559,140 | 11.9 | |
HUX | Huatulco | 197,456 | 189,221 | (4.2) | 698,860 | 645,272 | (7.7) | |
MID | Merida | 907,999 | 948,921 | 4.5 | 2,689,837 | 2,736,419 | 1.7 | |
MTT | Minatitlan | 39,870 | 41,522 | 4.1 | 103,530 | 111,686 | 7.9 | |
OAX | Oaxaca | 471,460 | 452,808 | (4.0) | 1,237,490 | 1,309,492 | 5.8 | |
TAP | Tapachula | 147,346 | 154,634 | 4.9 | 403,931 | 460,512 | 14.0 | |
VER | Veracruz | 461,025 | 450,487 | (2.3) | 1,231,769 | 1,261,977 | 2.5 | |
VSA | Villahermosa | 353,009 | 381,016 | 7.9 | 999,778 | 1,116,877 | 11.7 | |
US Passenger Traffic, San Juan Airport (LMM) | ||||||||
Third Quarter | % Chg | Nine - Months | % Chg | |||||
2023 | 2024 | 2023 | 2024 | |||||
SJU Total 1 | 3,171,077 | 3,316,577 | 4.6 | 9,276,974 | 10,047,837 | 8.3 | ||
Domestic Traffic | 2,811,581 | 2,882,815 | 2.5 | 8,304,336 | 8,891,739 | 7.1 | ||
International Traffic | 359,496 | 433,762 | 20.7 | 972,638 | 1,156,098 | 18.9 | ||
Colombia, Passenger Traffic Airplan | ||||||||
Third Quarter | % Chg | Nine - Months | % Chg | |||||
2023 | 2024 | 2023 | 2024 | |||||
Domestic Traffic | 2,950,844 | 3,352,638 | 13.6 | 8,850,024 | 9,551,303 | 7.9 | ||
MDE | Medellín (Rionegro) | 2,163,768 | 2,545,646 | 17.6 | 6,572,034 | 7,153,886 | 8.9 | |
EOH | Medellín | 339,060 | 310,736 | (8.4) | 908,002 | 909,606 | 0.2 | |
MTR | Montería | 300,592 | 355,256 | 18.2 | 938,411 | 1,076,651 | 14.7 | |
APO | Carepa | 51,095 | 44,468 | (13.0) | 151,936 | 132,117 | (13.0) | |
UIB | Quibdó | 89,866 | 82,415 | (8.3) | 261,181 | 248,976 | (4.7) | |
CZU | Corozal | 6,463 | 14,117 | 118.4 | 18,460 | 30,067 | 62.9 | |
International Traffic | 785,457 | 962,300 | 22.5 | 2,161,205 | 2,666,878 | 23.4 | ||
MDE | Medellín (Rionegro) | 785,457 | 962,300 | 22.5 | 2,161,205 | 2,666,878 | 23.4 | |
EOH | Medellín | - | - | - | - | - | - | |
MTR | Montería | - | - | - | - | - | - | |
APO | Carepa | - | - | - | - | - | - | |
UIB | Quibdó | - | - | - | - | - | - | |
CZU | Corozal | - | - | - | - | - | - | |
Total Traffic Colombia | 3,736,301 | 4,314,938 | 15.5 | 11,011,229 | 12,218,181 | 11.0 | ||
MDE | Medellín (Rionegro) | 2,949,225 | 3,507,946 | 18.9 | 8,733,239 | 9,820,764 | 12.5 | |
EOH | Medellín | 339,060 | 310,736 | (8.4) | 908,002 | 909,606 | 0.2 | |
MTR | Montería | 300,592 | 355,256 | 18.2 | 938,411 | 1,076,651 | 14.7 | |
APO | Carepa | 51,095 | 44,468 | (13.0) | 151,936 | 132,117 | (13.0) | |
UIB | Quibdó | 89,866 | 82,415 | (8.3) | 261,181 | 248,976 | (4.7) | |
CZU | Corozal | 6,463 | 14,117 | 118.4 | 18,460 | 30,067 | 62.9 | |
1 Passenger figures for Mexico and Colombia exclude transit and general aviation passengers, and SJU include transit passengers and general aviation. |
ASUR 3Q24 Page 19 of 24
Grupo Aeroportuario del Sureste, S.A.B. de C.V. | ||
Commercial Spaces | ||
ASUR Retail and Other Commercial Space Opened since September 30, 20231 | ||
Business Name | Type | Opening Date |
MEXICO | ||
Cancun | ||
Cozumel | ||
Fleet Car Company Mx | Car Rental | December 2023 |
Huatulco | ||
LL Mex, SA de CV | Car Rental | April 2024 |
LL Mex, SA de CV (Terreno) | Car Rental | April 2024 |
Mérida | ||
Máxima Distinción "EMWA" | Retail | October 2023 |
Cloe Moda | Retail | October 2023 |
LL Mex, SA de CV | Car Rental | November 2023 |
LL Mex, SA de CV | Car Rental | January 2024 |
Corporativo de la Torre & Zambrano | Car Rental | March 2024 |
Flee Car Company MX, S.A. DE C.V.(EUROPCAR) | Car Rental | September 2024 |
BBVA México, S.A. | Banks and foreign exchange | September 2024 |
Mera Aeropuertos | Food and Beverage | September 2024 |
Minatitlán | ||
LL Mex, SA de CV (Terreno) | Car Rental | April 2024 |
Oaxaca | ||
LL Mex, SA de CV | Car Rental | November 2023 |
Tapchula | ||
LL Mex, SA de CV | Car Rental | April 2024 |
LL Mex, SA de CV (Terreno) | Car Rental | June 2024 |
Veracruz | ||
LL Mex, SA de CV | Car Rental | November 2023 |
LL Mex, SA de CV (Terreno) | Car Rental | April 2024 |
Villahermosa | ||
LL Mex, SA de CV (Terreno) | Car Rental | April 2024 |
SAN JUAN, PUERTO RICO | ||
To Go | Food and Beverage | November 2023 |
Landshark | Food and Beverage | January 2024 |
Morena Mía | Retail | January 2024 |
Morena Mía | Retail | February 2024 |
Morena Mía | Retail | July 2024 |
COLOMBIA | ||
Rionegro | ||
Taca nternational Airlines S.A. sucursal Colombia | Other Revenues | October 2023 |
Avianca Ecuador S.A. sucursal Colombia | Other Revenues | October 2023 |
Avianca Costa Rica S.A. sucursal Colombia | Other Revenues | October 2023 |
Pasar Express SAS | Other Revenues | November 2023 |
Aerorepublica S A | Other Revenues | November 2023 |
Jetsmart Airlines S.A.S. | Other Revenues | November 2023 |
Local Co S.A.S | Other Revenues | December 2023 |
Corporación del lago S.A.S. | Food and Beverage | December 2023 |
Jetsmart Airlines SPA Sucursal | Other Revenues | January 2024 |
Avior Airlines Colombia C.A. | Other Revenues | May 2024 |
Avior Airlines Colombia C.A. | Other Revenues | May 2024 |
Jetsmart Airlines SPA Sucursal | Other Revenues | June 2024 |
Primeair S.A. | Other Revenues | June 2024 |
Olaya herrera | ||
Corporación del lago S.A.S. | Food and Beverage | December 2023 |
Aviation Support & MAaintenance Company S.A.S. | Other Revenues | December 2023 |
Sociedad Aeronautica de Santander S.A.S. | Other Revenues | January 2024 |
Helisur S.A.S. | Other Revenues | January 2024 |
Departamento de Antioquia | Other Revenues | February 2024 |
Fondo de Valorización del Municipio de Medellín | Other Revenues | February 2024 |
Central Aerospace S.A.S. | Other Revenues | February 2024 |
Novaventa S.A.S. | Food and Beverage | May 2024 |
BBI COLOMBIA S.A.S. | Food and Beverage | August 2024 |
Montería | ||
Corporación del lago S.A.S | Food and Beverage | December 2023 |
Sociedad Aeronautica de Integración Tecnica S.A.S. | Other Revenues | February 2024 |
Grupo Divitae S.A.S. | Food and Beverage | May 2024 |
Quibdó | ||
Clic AIR S.A. | Other Revenues | October 2023 |
Late Choco Fabrica Artesanal de Chocolates | Retail | December 2023 |
Fundación Patrulla Aerea del Choco | Other Revenues | February 2024 |
Corozal | ||
Moon Flights S.A.S. | Other Revenues | July 2024 |
Centro de Servicios | ||
Bancolombia S.A. | Banks and foreign exchange | October 2023 |
Icetex | Other Revenues | December 2023 |
* Only includes new stores opened during the period and excludes remodelings or contract renewals. |
ASUR 3Q24 Page 20 of 24
Grupo Aeroportuario del Sureste, S.A.B. de C.V. | |||||||
Operating Results per Airport | |||||||
Thousands of mexican pesos | |||||||
Item | 3Q
2023 |
3Q
2023 Per Workload Unit |
3Q
2024 |
3Q
2024 Per Workload Unit |
YoY
% Chg. |
Per
Workload Unit YoY % Chg. | |
Mexico | |||||||
Cancun 1 | |||||||
Aeronautical Revenues | 1,979,947 | 245.3 | 2,439,789 | 350.6 | 23.2 | 42.9 | |
Non-Aeronautical Revenues | 1,497,050 | 185.4 | 1,456,474 | 209.3 | (2.7) | 12.9 | |
Construction Services Revenues | 47,596 | 5.9 | 330,762 | 47.5 | 594.9 | 705.1 | |
Total Revenues | 3,524,593 | 436.6 | 4,227,025 | 607.4 | 19.9 | 39.1 | |
Operating Profit | 2,381,474 | 295.0 | 2,399,664 | 344.9 | 0.8 | 16.9 | |
EBITDA | 2,552,796 | 316.2 | 2,584,524 | 371.4 | 1.2 | 17.5 | |
Merida | |||||||
Aeronautical Revenues | 280,238 | 287.4 | 292,302 | 388.7 | 4.3 | 35.2 | |
Non-Aeronautical Revenues | 58,292 | 59.8 | 65,791 | 87.5 | 12.9 | 46.3 | |
Construction Services Revenues | 17,057 | 17.5 | 22,526 | 30.0 | 32.1 | 71.4 | |
Other 2 | 24 | - | 25 | - | 4.2 | n/a | |
Total Revenues | 355,611 | 364.7 | 380,644 | 506.2 | 7.0 | 38.8 | |
Operating Profit | 202,965 | 208.2 | 188,973 | 251.3 | (6.9) | 20.7 | |
EBITDA | 224,326 | 230.1 | 224,723 | 298.8 | 0.2 | 29.9 | |
Villahermosa | |||||||
Aeronautical Revenues | 102,924 | 281.2 | 121,285 | 290.9 | 17.8 | 3.4 | |
Non-Aeronautical Revenues | 18,899 | 51.6 | 21,817 | 52.3 | 15.4 | 1.4 | |
Construction Services Revenues | 19,789 | 54.1 | 9,648 | 23.1 | (51.2) | (57.3) | |
Other 2 | 24 | 0.1 | 24 | 0.1 | - | - | |
Total Revenues | 141,636 | 387.0 | 152,774 | 366.4 | 7.9 | (5.3) | |
Operating Profit | 64,620 | 176.6 | 77,088 | 184.9 | 19.3 | 4.7 | |
EBITDA | 76,616 | 209.3 | 89,965 | 215.7 | 17.4 | 3.1 | |
Other Airports 3 | |||||||
Aeronautical Revenues | 420,023 | 282.1 | 467,682 | 135.5 | 11.3 | (52.0) | |
Non-Aeronautical Revenues | 56,540 | 38.0 | 71,250 | 20.6 | 26.0 | (45.8) | |
Construction Services Revenues | 100,249 | 67.3 | 87,075 | 25.2 | (13.1) | (62.6) | |
Other 2 | 88 | 0.1 | 62 | - | (29.5) | (100.0) | |
Total Revenues | 576,900 | 387.5 | 626,069 | 181.3 | 8.5 | (53.2) | |
Operating Profit | 249,378 | 167.5 | 278,397 | 80.6 | 11.6 | (51.9) | |
EBITDA | 307,987 | 206.8 | 344,239 | 99.7 | 11.8 | (51.8) | |
Holding & Service Companies 4 | |||||||
Construction Services Revenues | - | n/a | - | n/a | n/a | n/a | |
Other 2 | 133,091 | n/a | 398,076 | n/a | 199.1 | n/a | |
Total Revenues | 133,091 | n/a | 398,076 | n/a | 199.1 | n/a | |
Operating Profit | 121,831 | n/a | 392,004 | n/a | 221.8 | n/a | |
EBITDA | 121,837 | n/a | 392,007 | n/a | 221.7 | n/a | |
Consolidation Adjustment Mexico | |||||||
Consolidation Adjustment | (133,226) | n/a | (398,187) | n/a | 198.9 | n/a | |
Total Mexico | |||||||
Aeronautical Revenues | 2,783,132 | 255.3 | 3,321,058 | 286.8 | 19.3 | 12.3 | |
Non-Aeronautical Revenues | 1,630,781 | 149.6 | 1,615,332 | 139.5 | (0.9) | (6.8) | |
Construction Services Revenues | 184,691 | 16.9 | 450,011 | 38.9 | 143.7 | 130.2 | |
Total Revenues | 4,598,604 | 421.8 | 5,386,401 | 465.2 | 17.1 | 10.3 | |
Operating Profit | 3,020,268 | 277.0 | 3,336,126 | 288.1 | 10.5 | 4.0 | |
EBITDA | 3,283,562 | 301.2 | 3,635,458 | 314.0 | 10.7 | 4.2 | |
San Juan Puerto Rico, US 5 | |||||||
Aeronautical Revenues | 499,347 | n/a | 557,791 | n/a | 11.7 | n/a | |
Non-Aeronautical Revenues | 443,749 | n/a | 508,195 | n/a | 14.5 | n/a | |
Construction Services Revenues | 118,659 | n/a | 149,580 | n/a | 26.1 | n/a | |
Total Revenues | 1,061,755 | n/a | 1,215,566 | n/a | 14.5 | n/a | |
Operating Profit | 342,894 | n/a | 343,482 | n/a | 0.2 | n/a | |
EBITDA | 503,561 | n/a | 538,280 | n/a | 6.9 | n/a | |
Consolidation Adjustment San Juan | |||||||
Consolidation Adjustment | - | n/a | - | n/a | n/a | n/a | |
Colombia 6 | |||||||
Aeronautical Revenues | 508,210 | n/a | 648,231 | n/a | 27.6 | n/a | |
Non-Aeronautical Revenues | 167,974 | n/a | 231,895 | n/a | 38.1 | n/a | |
Construction Services Revenues | 2,308 | n/a | 1,200 | n/a | (48.0) | n/a | |
Total Revenues | 678,492 | n/a | 881,326 | n/a | 29.9 | n/a | |
Operating Profit | 315,372 | n/a | 417,566 | n/a | 32.4 | n/a | |
EBITDA | 411,329 | n/a | 526,635 | n/a | 28.0 | n/a | |
Consolidation Adjustment Colombia | |||||||
Consolidation Adjustment | - | n/a | - | n/a | n/a | n/a | |
CONSOLIDATED ASUR | |||||||
Aeronautical Revenues | 3,790,689 | n/a | 4,527,080 | n/a | 19.4 | n/a | |
Non-Aeronautical Revenues | 2,242,504 | n/a | 2,355,422 | n/a | 5.0 | n/a | |
Construction Services Revenues | 305,658 | n/a | 600,791 | n/a | 96.6 | n/a | |
Total Revenues | 6,338,851 | n/a | 7,483,293 | n/a | 18.1 | n/a | |
Operating Profit | 3,678,534 | n/a | 4,097,174 | n/a | 11.4 | n/a | |
EBITDA | 4,198,452 | n/a | 4,700,373 | n/a | 12.0 | n/a | |
1 Reflects the results of operations of Cancun Airport and two Cancun Airport Services subsidiaries on a consolidated basis. | |||||||
2 Reflects revenues under intercompany agreements which are eliminated in the consolidation adjustment. | |||||||
3 Reflects the results of operations of our airports located in Cozumel, Huatulco, Minatitlan, Oaxaca, Tapachula and Veracruz. | |||||||
4 Reflects the results of operations of our parent holding company and our services subsidiaries. Because none of these entities hold the concessions for our airports, we do not report workload unit data for theses entities. | |||||||
5 Reflects the results of operation of San Juan Airport, Puerto Rico, US for 3Q2024. | |||||||
6 Reflects the results of operation of Airplan, Colombia, for 3Q2024. |
ASUR 3Q24 Page 21 of 24
Grupo Aeroportuario del Sureste, S.A.B. de C.V. | ||||
Consolidated Statements of Financial Position as of September 30, 2024 and December 31, 2023 | ||||
Thousands of mexican pesos | ||||
Item | September 2024 | December 2023 | Variation | % |
Assets | ||||
Current Assets | ||||
Cash and Cash Equivalents | 18,483,601 | 13,872,897 | 4,610,704 | 33.2 |
Cash and Cash Equivalents Restricted | 1,919,764 | 1,615,400 | 304,364 | 18.8 |
Accounts Receivable, net | 2,220,469 | 2,317,818 | (97,349) | (4.2) |
Document Receivable | 100,696 | 100,696 | - | - |
Recoverable Taxes and Other Current Assets | 1,043,403 | 826,386 | 217,017 | 26.3 |
Total Current Assets | 23,767,933 | 18,733,197 | 5,034,736 | 26.9 |
Non Current Assets | ||||
Investment in Financial Instrument | 1,475,849 | 1,818,949 | (343,100) | (18.9) |
Machinery, Furniture and Equipment, net | 229,621 | 184,016 | 45,605 | 24.8 |
Intangible Assets, Airport Concessions and Goodwill-Net | 52,666,131 | 49,310,063 | 3,356,068 | 6.8 |
investment in Joint Venture | 290,712 | 296,199 | (5,487) | (1.9) |
Total Assets | 78,430,246 | 70,342,424 | 8,087,822 | 11.5 |
Liabilities and Stockholders' Equity | ||||
Current Liabilities | ||||
Trade Accounts Payable | 281,342 | 306,548 | (25,206) | (8.2) |
Bank Loans and Short Term Debt | 969,613 | 1,233,639 | (264,026) | (21.4) |
Accrued Expenses and Others Payables | 3,862,788 | 3,287,040 | 575,748 | 17.5 |
Total Current Liabilities | 5,113,743 | 4,827,227 | 286,516 | 5.9 |
Long Term Liabilities | ||||
Bank Loans | 2,154,844 | 2,586,932 | (432,088) | (16.7) |
Long Term Debt | 9,505,952 | 8,404,199 | 1,101,753 | 13.1 |
Deferred Income Taxes | 3,721,873 | 2,897,858 | 824,015 | 28.4 |
Employee Benefits | 37,792 | 35,010 | 2,782 | 7.9 |
Total Long Term Liabilities | 15,420,461 | 13,923,999 | 1,496,462 | 10.7 |
Total Liabilities | 20,534,204 | 18,751,226 | 1,782,978 | 9.5 |
Stockholders' Equity | ||||
Capital Stock | 7,767,276 | 7,767,276 | - | - |
Legal Reserve | 2,542,227 | 2,542,227 | - | - |
Mayority Net Income for the Period | 10,136,848 | 10,203,713 | (66,865) | (0.7) |
Cumulative Effect of Conversion of Foreign Currency | (130,962) | (1,619,693) | 1,488,731 | (92) |
Retained Earnings | 29,977,738 | 26,051,825 | 3,925,913 | 15.1 |
Non- Controlling interests | 7,602,915 | 6,645,850 | 957,065 | 14.4 |
Total Stockholders' Equity | 57,896,042 | 51,591,198 | 6,304,844 | 12.2 |
Total Liabilities and Stockholders' Equity | 78,430,246 | 70,342,424 | 8,087,822 | 11.5 |
Exchange Rate per Dollar Ps. 19.644 |
ASUR 3Q24 Page 22 of 24
Grupo Aeroportuario del Sureste, S.A.B. de C.V. | |||||||
Consolidated Statement of Income from January 1 to September 30, 2024 and 2023 | |||||||
Thousands of mexican pesos | |||||||
Item | 9M | 9M | % | 3Q | 3Q | % | |
2023 | 2024 | Chg | 2023 | 2024 | Chg | ||
Revenues | |||||||
Aeronautical Services | 11,379,083 | 13,784,659 | 21.1 | 3,790,689 | 4,527,080 | 19.4 | |
Non-Aeronautical Services | 6,979,094 | 7,370,287 | 5.6 | 2,242,504 | 2,355,422 | 5.0 | |
Construction Services | 586,526 | 1,157,264 | 97.3 | 305,658 | 600,791 | 96.6 | |
Total Revenues | 18,944,703 | 22,312,210 | 17.8 | 6,338,851 | 7,483,293 | 18.1 | |
Operating Expenses | |||||||
Cost of Services | 3,327,029 | 3,982,269 | 19.7 | 1,206,374 | 1,387,421 | 15.0 | |
Cost of Construction | 586,526 | 1,157,264 | 97.3 | 305,658 | 600,791 | 96.6 | |
General and Administrative Expenses | 237,213 | 224,879 | (5.2) | 83,647 | 65,107 | (22.2) | |
Technical Assistance | 537,168 | 299,573 | (44.2) | 172,423 | 92,979 | (46.1) | |
Concession Fee | 1,115,492 | 1,916,714 | 71.8 | 372,299 | 638,298 | 71.4 | |
Depreciation and Amortization | 1,545,013 | 1,712,190 | 10.8 | 519,916 | 601,523 | 15.7 | |
Total Operating Expenses | 7,348,441 | 9,292,889 | 26.5 | 2,660,317 | 3,386,119 | 27.3 | |
Other Revenues | |||||||
Operating Income | 11,596,262 | 13,019,321 | 12.3 | 3,678,534 | 4,097,174 | 11.4 | |
Comprehensive Financing Cost | (714,805) | 2,072,369 | (389.9) | 143,027 | 906,473 | 533.8 | |
Income from investment results Accounted by the Equity Method | (6,275) | (5,492) | (12.5) | (6,275) | (986) | (84.3) | |
Income Before Income Taxes | 10,875,182 | 15,086,198 | 38.7 | 3,815,286 | 5,002,661 | 31.1 | |
Provision for Income Tax | 2,675,802 | 4,047,573 | 51.3 | 969,514 | 1,368,257 | 41.1 | |
Deferred Income Taxes | 140,579 | 597,904 | 325.3 | 38,629 | 159,850 | 313.8 | |
Net Income for the Year | 8,058,801 | 10,440,721 | 29.6 | 2,807,143 | 3,474,554 | 23.8 | |
Majority Net Income | 7,666,605 | 10,136,848 | 32.2 | 2,709,532 | 3,381,190 | 24.8 | |
Non-Controlling Interests | 392,196 | 303,873 | (22.5) | 97,611 | 93,364 | (4.4) | |
Earning per Share | 25.5554 | 33.7895 | 32.2 | 9.0318 | 11.2706 | 24.8 | |
Earning per American Depositary Share (in U.S. Dollars) | 13.0092 | 17.2009 | 32.2 | 4.5977 | 5.7374 | 24.8 | |
Exchange Rate per Dollar Ps. 19.644 |
ASUR 3Q24 Page 23 of 24
Grupo Aeroportuario del Sureste, S.A.B. de C.V. | |||||||
Consolidated Statement of Cash Flow for the periods from January 1, to September 30, 2024 and 2023 | |||||||
Thousands of mexican pesos | |||||||
Item | 9M | 9M | % | 3Q | 3Q | % | |
2023 | 2024 | Chg | 2023 | 2024 | Chg | ||
Operating Activities | |||||||
Income Before Income Taxes | 10,875,182 | 15,086,198 | 38.7 | 3,815,286 | 5,002,661 | 31.1 | |
Depreciation and Amortization | 1,545,013 | 1,712,190 | 10.8 | 519,916 | 601,523 | 15.7 | |
Income from Results of Joint Venture Accounted by the Equity Method | 6,275 | 5,492 | (12.5) | 6,275 | 986 | (84.3) | |
Interest Income | (856,499) | (1,264,930) | 47.7 | (294,769) | (483,133) | 63.9 | |
Interest Payables | 866,115 | 591,859 | (31.7) | 278,445 | 230,360 | (17.3) | |
Foreign Exchange Gain (loss), Net Unearned | 708,251 | (1,352,580) | (291.0) | (95,257) | (723,616) | 659.6 | |
Sub-Total | 13,144,337 | 14,778,229 | 12.4 | 4,229,896 | 4,628,781 | 9.4 | |
Trade Receivables | 787,060 | 258,865 | (67.1) | 146,082 | 310,811 | 112.8 | |
Recoverable Taxes and other Current Assets | 37,023 | (465,427) | (1,357.1) | 84,645 | (56,143) | (166.3) | |
Income Tax Paid | (2,894,823) | (3,643,457) | 25.9 | (791,616) | (1,092,722) | 38.0 | |
Trade Accounts Payable | (524,177) | 178,103 | (134.0) | (18,169) | 4,569 | (125.1) | |
Net Cash Flow Provided by Operating Activities | 10,549,420 | 11,106,313 | 5.3 | 3,650,838 | 3,795,296 | 4.0 | |
Investing Activities | |||||||
Investment in Financial Instrument | 343,100 | n/a | (174,713) | n/a | |||
Loans Granted to Third Parties | 47,922 | n/a | |||||
Recovery investment joint venture ADG Airport | 6,802 | n/a | |||||
Income from Investment Results Accounted by the Equity Method | (305,885) | n/a | |||||
Restricted Cash | (212,036) | (57,657) | (72.8) | (62,498) | (48,669) | (22.1) | |
Investments in Machinery, Furniture and Equipment, net | (663,277) | (1,861,764) | 180.7 | (367,356) | (1,042,400) | 183.8 | |
Interest Income | 742,428 | 1,163,831 | 56.8 | 247,312 | 443,488 | 79.3 | |
Net Cash Flow used by Investing Activities | (384,046) | (412,490) | 7.4 | (182,542) | (822,294) | 350.5 | |
Excess Cash to Use in Financing Activities | 10,165,374 | 10,693,823 | 5.2 | 3,468,296 | 2,973,002 | (14.3) | |
Bank Loans | |||||||
Bank Loans Paid | (1,425,000) | (538,712) | (62.2) | (712,500) | - | n/a | |
Long Term Debt Paid | (201,245) | (224,914) | 11.8 | (101,459) | (126,988) | 25.2 | |
Interest Paid | (942,166) | (844,776) | (10.3) | (392,970) | (385,257) | (2.0) | |
Dividends Paid | (2,979,000) | (6,277,800) | 110.7 | ||||
Net Cash Flow used by Financing Activities | (5,547,411) | (7,886,202) | 42.2 | (1,206,929) | (512,245) | (57.6) | |
Net Increase in Cash and Cash Equivalents | 4,617,963 | 2,807,621 | (39.2) | 2,261,367 | 2,460,757 | 8.8 | |
Cash and Cash Equivalents at Beginning of Period | 13,174,991 | 13,872,897 | 5.3 | 14,474,035 | 14,996,995 | 3.6 | |
Exchange Gain on Cash and Cash Equivalents | (875,763) | 1,803,083 | (305.9) | 181,789 | 1,025,849 | 464.3 | |
Cash and Cash Equivalents at the End of Period | 16,917,191 | 18,483,601 | 9.3 | 16,917,191 | 18,483,601 | 9.3 |
ASUR 3Q24 Page 24 of 24