Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

ASUR 4Q18 Passenger Traffic Increased 7.5% YoY in Mexico, 30.4% in Puerto Rico and 27.8% in Colombia

ASR

PR Newswire

MEXICO CITY, Feb. 25, 2019 /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 twelve-month periods ended December 31, 2018.

4Q18 Highlights1

  • Passenger traffic in Mexico rose 7.5% YoY, reflecting increases of 12.3% and 3.0% in domestic and international traffic, respectively. Cancun Airport was the main traffic driver.
  • Traffic in Puerto Rico (Aerostar) rose 30.4% YoY, driven by increases of 29.9% in domestic traffic and 34.9% in international traffic. The recovery in total passenger traffic reflects the impact of Hurricane Maria, which hit the island on September 21, 2017.
  • Traffic in Colombia (Airplan) increased 27.8% YoY, reflecting growth of 30.7% in domestic traffic and 12.6% in international traffic.
  • Consolidated commercial revenues per passenger reached Ps.95.6.
  • Consolidated EBITDA rose 26.9% YoY, reaching Ps.2,459.8 million.
  • Cash position at year-end was Ps.4,584.5 million. Net Debt to LTM EBITDA stood at 1.1x, reflecting the consolidation of Puerto Rico (Aerostar) and Colombia (Airplan).

4Q18 Earnings Call

Date & Time:

Tuesday, February 26, 2019 at 10:00 AM US ET; 9:00 AM CT

Dial-in: 1-800-239-9838 (US & Canada); 1-323-794-2551 (International & Mexico). Access Code: 7821007.

Replay: Tuesday, February 26, 2018 at 1:00 PM US ET, ending at 11:59 PM US ET on March 5, 2019. Dial-in number: 1-844-512-2921 (US & Canada) 1-412-317-6671 (International & Mexico); Access Code 7821007.

 

Table 1:  Financial & Operational Highlights 1




Fourth Quarter

% Var


2017

2018

Financial Highlights




Total Revenue

3,947,669

3,924,232

(0.6)

Mexico

2,813,545

2,636,719

(6.3)

San Juan

652,066

858,436

31.6

Colombia

482,058

429,077

(11.0)

Commercial Revenues per PAX

95.4

95.6

0.2

Mexico

103.7

111.6

7.6

San Juan

130.0

122.2

(6.0)

Colombia

35.3

35.2

(0.1)

EBITDA

1,937,770

2,459,804

26.9

Net Income

3,113,847

1,547,748

(50.3)

Majority Net Income

2,262,511

1,458,592

(35.5)

Earnings per Share (in pesos)

7.5417

4.8620

(35.5)

Earnings per ADS (in US$)

3.8378

2.4741

(35.5)

Capex

766,160

266,516

(65.2)

Cash & Cash Equivalents

4,677,454

4,584,507

(2.0)

Net Debt

12,966,576

9,915,874

(23.5)

Net Debt/ LTM EBITDA

1.7

1.1

(40.7)

Operational Highlights




Passenger Traffic




Mexico

7,522,050

8,088,897

7.5

San Juan

1,542,093

2,011,106

30.4

Colombia

2,321,077

2,966,105

27.8

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 twelve-month periods ended December 31, 2018, and the equivalent three- and twelve-month periods ended December 31, 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. 19.6512 (source: Diario Oficial de la Federacion de Mexico) while Colombian peso figures are calculated at the exchange rate of COL$165.2900 = Ps. 1.00 Mexican pesos (source: Investing). Definitions for EBITDA, Adjusted EBITDA Margin, Majority Net Income can be found on page 17 of this report. 

Passenger Traffic

ASUR's total passenger traffic in 4Q18 rose 14.8% YoY to 13.1 million passengers, reflecting increases of 7.5% in traffic in Mexico, 30.4% in Puerto Rico, and 27.8% in Colombia. 

Passenger traffic growth of 7.5% in Mexico reflects increases of 12.3% and 3.0% in domestic and international traffic, respectively. Cancun was the main driver behind traffic growth, with increases of 14.4% and 3.4% in domestic and international traffic, respectively.  The majority of ASUR's other Mexican airports also contributed to higher traffic.

Traffic in Puerto Rico increased 30.4% YoY, recovering following the impact of Hurricane Maria, which hit the island in September 2017. Domestic traffic increased 29.9% YoY while international traffic rose 34.9%.

Colombia reported a 27.8% YoY increase in total traffic driven by growth of 30.7% and 12.6% in domestic and international traffic, respectively.

Tables with detailed passenger traffic information for each airport can be found on page 19 of this report.

Table 2: Passenger Traffic Summary







Fourth Quarter

% Chg.


Fiscal Year

% Chg.


2017

2018


2017

2018

Total Mexico

7,522,050

8,088,897

7.5


31,052,569

33,247,315

7.1

- Cancun

5,605,403

6,012,727

7.3


23,601,509

25,202,016

6.8

- 8 Other Airports

1,916,647

2,076,170

8.3


7,451,060

8,045,299

8.0

Domestic Traffic

3,668,922

4,118,536

12.3


14,310,728

15,843,617

10.7

- Cancun

1,968,462

2,251,623

14.4


7,808,368

8,777,510

12.4

- 8 Other Airports

1,700,460

1,866,913

9.8


6,502,360

7,066,107

8.7

International traffic

3,853,128

3,970,361

3.0


16,741,841

17,403,698

4.0

- Cancun

3,636,941

3,761,104

3.4


15,793,141

16,424,506

4.0

- 8 Others Airports

216,187

209,257

(3.2)


948,700

979,192

3.2

Total San Juan, Puerto Rico1

1,542,093

2,011,106

30.4


8,407,404

8,373,679

(0.4)

Domestic Traffic

1,383,363

1,797,007

29.9


7,389,095

7,469,211

1.1

International traffic

158,730

214,099

34.9


1,018,309

904,468

(11.2)

Total Colombia2

2,321,077

2,966,105

27.8


10,051,129

10,647,523

5.9

Domestic Traffic

1,946,733

2,544,552

30.7


8,660,472

9,061,166

4.6

International traffic

374,344

421,553

12.6


1,390,657

1,586,357

14.1

Total traffic

11,385,220

13,066,108

14.8


49,511,102

52,268,517

5.6

Domestic Traffic

6,999,018

8,460,095

20.9


30,360,295

32,373,994

6.6

International traffic

4,386,202

4,606,013

5.0


19,150,807

19,894,523

3.9


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 Luis Muñoz Marín (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 4Q18 and 4Q17.


2 On October 19, 2017, ASUR began to consolidate Airplan's operations (Colombia). For comparison purposes, this table includes traffic figures for Airplan for 4Q17 and 4Q18.

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


Fourth Quarter

% Chg.


Fiscal Year

% Chg.


2017

2018


2017

2018

Total Revenues

3,947,669

3,924,232

(0.6)


12,589,818

15,410,241

22.4

Aeronautical Services

1,896,499

2,227,777

17.5


6,484,219

8,942,910

37.9

Non-Aeronautical Services

1,151,103

1,371,265

19.1


4,261,383

5,531,557

29.8

Total Revenues Excluding Construction Revenues

3,047,602

3,599,042

18.1


10,745,602

14,474,467

34.7

Construction Revenues 1

900,067

325,190

(63.9)


1,844,216

935,774

(49.3)

Total Operating Costs & Expenses

7,372,116

1,931,169

(75.6)


11,112,985

7,765,909

(31.3)

Other Income


134,637

n/a



134,637

n/a

Operating Profit

(3,424,447)

2,127,700

(162.1)


1,476,833

7,778,969

426.7

Operating Margin

(86.7%)

54.22%

14097 bps


11.7%

50.5%

3875 bps

Adjusted Operating Margin 2

(112.4%)

59.12%

17148 bps


13.7%

53.7%

4000 bps

EBITDA

1,937,770

2,459,804

26.9


7,413,527

9,553,635

28.9

EBITDA Margin

49.09%

62.68%

1360 bps


58.9%

62.0%

311 bps

Adjusted EBITDA Margin 3

63.58%

68.35%

476 bps


69.0%

66.0%

(299 bps)

Net Income

3,113,847

1,547,748

(50.3)


6,750,165

5,119,806

(24.2)

Majority Net Income

2,262,511

1,458,592

(35.5)


5,834,484

4,987,601

(14.5)

Earnings per Share

7.5417

4.8620

(35.5)


19.4483

16.6253

(14.5)

Earnings per ADS in US$

3.8378

2.4741

(35.5)


9.8967

16.6253

68.0









Total Commercial Revenues per Passenger 4

95.4

95.6

0.2


102.8

96.9

(5.7)

Commercial Revenues

1,053,171

1,259,118

19.6


3,877,529

5,099,979

31.5

Commercial Revenues from Direct Operations per Passenger 5

17.6

16.5

(6.7)


18.6

17.7

(4.6)

Commercial Revenues Excl. Direct Operations per Passenger

77.8

79.2

1.7


84.2

79.2

(6.0)


1 Construction revenues for Airplan in 4Q18 and 4Q17 include the actual construction revenues which is equal to the construction cost of Ps.82.6 million and Ps.241.6 million respectively, and an estimate to the downside of income derived from the valuation of the intangible to present value (construction income) of Ps.102.7 million and Ps.54.3 million, respectively, according to IFRIC 12.


2 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.


3 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.


4 Passenger figures include transit and general aviation passengers for Mexico, Puerto Rico, and Colombia.


5 Represents ASUR's operations in convenience stores.

Consolidated Revenues

Consolidated Revenues for 4Q18 declined 0.6% YoY, or Ps.23.4 million to Ps.3,924.2million, mainly driven by a 63.9%, or Ps.574.9 million, decline in revenues from construction services. This was mainly due to a decrease in construction revenues in Colombia, as well as lower construction revenues in Mexico and Puerto Rico as a result of lower capital expenditures and other investments in concessioned assets during the period.

This more than offset the following increases:

  • 17.5% in revenues from aeronautical services to Ps.2,227.8 million. Mexico contributed with Ps.1,482.4 million in revenues from aeronautical services in 4Q18, while Puerto Rico and Colombia contributed with Ps.403.1 million and Ps.342.3 million, respectively; and
  • 19.1% in revenues from non-aeronautical services to Ps.1,371.3 million, principally reflecting the 19.6% increase in commercial revenues. Mexico contributed with Ps.1,016.1 million in revenues from non-aeronautical services, while Puerto Rico and Colombia contributed with Ps.248.2 million and Ps.106.9 million, respectively.

Excluding revenues from construction services, which are deducted as costs under IFRS accounting standards, total revenues would have increased 18.1% YoY to Ps.3,599.0 million. Total revenues excluding revenues from construction services in Puerto Rico and Colombia in 4Q18 represented 18.1% and 12.5%, respectively, of ASUR's consolidated revenues excluding revenues from construction services.

Commercial Revenues in 4Q18 increased 19.6% YoY to Ps.1,259.1 million, mainly reflecting the 14.8% increase in total passenger traffic. Commercial revenues in Mexico rose 15.6% to Ps.906.5 million, mainly driven by increases in Duty Free, Food and Beverages, Retail, and Car Rentals, among others, principally reflecting the opening of Terminal 4 at Cancun Airport during 4Q17. Likewise, Puerto Rico reported an YoY increase of 22.6% to Ps.245.7 million in commercial revenues, and Colombia an increase of 56.7% to Ps.106.9 million.  

Commercial Revenues per Passenger were relatively stable at Ps.95.6 in 4Q18. Mexico contributed with commercial revenues per passenger of Ps.111.6 in 4Q18, Puerto Rico with Ps.122.2, and Colombia with Ps.35.2. During the period, commercial revenues per passenger increased 7.6% in Mexico and declined 6.0% in Puerto Rico and 0.3% in Colombia.  

Consolidated Operating Costs and Expenses

Consolidated Operating Costs and Expenses, including construction costs, for 4Q18 declined by 73.8% YoY, or Ps.5,440.9 million, to Ps.1,931.2 million. Excluding an impairment in fixed-assets in Puerto Rico in 4Q17 of Ps.4,719.1 million (equivalent to US$240.0 million) as a result of Hurricane Maria, costs and expenses declined by 27.2% or Ps.721.9 million. Excluding construction costs, operating costs and expenses declined by 11.5% or Ps.195.4 million.

In Puerto Rico, operating costs and expenses excluding construction costs declined 44.4%, or Ps.313.1 million, mainly as a result of: i) a Ps.198.7 million (US$10.4 million) loss in fixed assets reflecting the damages arising from Hurricane Maria, ii) a Ps.98.9 million reduction in the maintenance provision as per IFRIC12 in 4Q18, and iii) the recognition of Ps.98.8 million in amortization of the intangible asset resulting from the valuation of the investment in Aerostar in 4Q17, compared to Ps.44.8 million in 4Q18.

Mexico reported an 11.0%, or Ps.82.7 million, increase in operating costs and expenses excluding construction costs, principally as a result of increases in maintenance, energy, and security expenses. Higher cost of sales from the opening of stores directly operated by ASUR in Terminal 4 of Cancun Airport and professional fees in connection with diverse projects also contributed to the increase in costs.

Colombia reported an increase of 73.2%, or Ps.175.5 million, operating costs and expenses excluding construction costs composed of: i) Ps.159.3 million in cost of services, resulting from a Ps.199.7 million increase in the maintenance provision for the future replacement of fixed assets as of December 31, 2018 as per IFRIC12, partially offset by a Ps.45 million decline in the provision for uncollectible accounts, ii)  Ps.0.8 million in technical assistance costs, iii) concession costs of Ps.24.2 million, partially offset be a decline of Ps.149.2 million in amortization of the concession (includes Ps.28.6 million from the recognition of the intangible asset resulting from the valuation of Airplan under IFRS 3 and Ps.122.2 million in initial amortization of complementary works, offset by the decline in the accumulated amortization for committed works).

Cost of Services rose by 9.0%, or Ps.72.1 million. In Mexico, cost of services increased 3.9% YoY, or Ps.14.9 million, reflecting higher maintenance expenses from the opening of Terminal 4 in Cancun airport, along with higher cost of sales from convenience stores directly operated by ASUR. Increased energy, security, and maintenance expenses also contributed to the increase in cost of services. Cost of services in Colombia rose 124.4%, or Ps.159.3 milllion, reflecting a Ps.199.7 million increase in the maintenance provision for future replacement of assets in line with IFRIC 12, as well as higher energy costs, security and maintenance expenses. This was partially offset by a Ps.45.0 million decline in the provision for uncollectible accounts and lower professional fees. By contrast, in Puerto Rico, cost of services decreased by 34.8% YoY, or Ps.102.1 million, reflecting a Ps.98.9 million decline in the maintenance provision under IFRIC 12 and from the recognition in 4Q17 of Ps.21.6 million in extraordinary expenses resulting from Hurricane Maria.

Construction Costs declined by 55.2% YoY, or Ps.526.5 million. Mexico contributed with a decline in construction costs of 78.3%, or Ps.498.6 million and Colombia with a reduction of 65.8%, or Ps.159.0 million. This was partially offset by an increase of 172.8%, or Ps.131.2 million in Puerto Rico.

G&A Expenses, which reflect administrative expenses in Mexico, increased 34.1% YoY mainly reflecting higher travel expenses, professional fees and salaries.

Consolidated Technical Assistance increased 17.6% YoY, mainly reflecting EBITDA growth in Mexico excluding extraordinary items, a factor in the calculation of the fee.

Concession Fees increased 43.7% YoY, principally 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 4Q18 also reflect an increase in Puerto Rico and Colombia. 

Depreciation and Amortization declined 59.9%, or Ps.366.1 million, principally due to: i) a Ps.198.7 million (US$10.4 million) loss in fixed assets in Puerto Rico reflecting the damages arising from Hurricane Maria in 4Q17, ii) the recognition in 4Q17 of Ps.98.8 million in amortization of the intangible asset in Puerto Rico resulting from the valuation of the investment in Aerostar under IFRS 3, compared with Ps.44.8 million in 4Q18, and iii) in Colombia, a negative depreciation of Ps.1777.9 million resulting from the decline in the accumulated amortization rate of the concession, mainly in committed works where the accumulated amortization rate declined to 82.93% from 85.15%. This was partially offset by the recognition in 4Q18 of Ps.28.7 million from the amortization of the concesion resulting from the valuation of ASUR's investment in Airplan.

Consolidated Operating Profit and EBITDA

In 4Q18, ASUR reported a Consolidated Operating Profit of Ps.2,127.7 million and Operating Margin of 54.2%. This was mainly the result of increases of 17.5%, or Ps.331.3 million, in aeronautical revenues, and 19.1%, or Ps.220.2 million in non-aeronautical revenues. For 4Q18, Mexico reported an operating profit of 1,622.4 million, Puerto Rico of Ps.393.5 million, and Colombia Ps.71.8 million.

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 59.1% in 4Q18 compared with negative 112.4% in 4Q17.

EBITDA increased 26.9%, or Ps.522.0 million, to Ps.2,459.8 million in 4Q18. EBITDA increased 16.3%, or Ps.257.2 milllion in Mexico, 78.1%, or Ps.240.2 million, in Puerto Rico, and 44.0%, or Ps.24.5 million in Colombia. 4Q18 EBITDA Margin was 62.7% compared to 49.1% in 4Q17.

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 4Q18 compared to 63.6% in 4Q17.

Consolidated Comprehensive Financing Gain (Loss)









Table 4: Consolidated Comprehensive Financing Gain (Loss)









Fourth Quarter

% Chg.


Fiscal Year

% Chg.



2017

2018


2017

2018


Interest Income

81,834

71,611

(12.5)


245,787

280,623

14.2


Interest Expense

(299,947)

(315,788)

5.3


(618,831)

(1,230,651)

98.9


Foreign Exchange Gain (Loss), Net

90,686

54,663

(39.7)


141,210

87,758

(37.9)


Total

(127,427)

(189,514)

48.7


(231,834)

(862,270)

271.9


















In 4Q18, ASUR reported a Ps.189.5 million Consolidated Comprehensive Financing Loss, compared to a Ps.127.4 million loss in 4Q17.

Interest expense rose by Ps.15.8 million during the period, or 5.3%, mainly reflecting the consolidation of Colombian operations starting October 19, 2017. In addition, during 4Q18, Puerto Rico recognized financial costs for Ps.36.4 million in connection with a maintenance provision. This was partially offset by a Ps.37.6 million decline in interest expenses in Mexico as the Company paid down loans in June and November 2018. Interest income declined by Ps.10.2 million reflecting a lower cash balance following the debt reduction.

In 4Q18, ASUR reported a foreign exchange gain of Ps.54.6 million, resulting from the 6.0% quarterly average depreciation of the Mexican peso against the U.S. dollar on ASUR's foreign currency net asset position. This compares to a Ps.90.7 million foreign exchange gain in 4Q17 resulting from the 4.5% quarterly average Mexican peso depreciation during that period on a lower foreign currency net asset position.

Income Taxes

Income Taxes for 4Q18 increased by Ps.27.0 million year-over-year, principally due to the following factors:

  • A Ps.77.1 million YoY increase in deferred income taxes, mainly reflecting the impact from higher construction revenues from complementary works completed in Colombia in 2018, partially offset by a lower taxable income base in Mexico resulting from a change in the tax amortization rate on the concessioned assets; and
  • A Ps.50.1 million decrease in 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 an income tax gain in Colombia derived from changes in tax legislation according to Decree 2235 published on December 27, 2017, following the consolidation of these operations starting October 19, 2017.

Net Income

Net Income for 4Q18 declined by 50.3%, or Ps.1,5661.1 million, to Ps.1,547.7 million from Ps.3,113.8 million in 4Q17 which benefitted from a Ps.2,310.1 million valuation gain resulting from the Company's investment in Aerostar net of the goodwill in accordance with the guidelines of IFRS 3 "Business Combination".

Majority Net Income

Majority Net Income for 4Q18 decreased by 35.5% or Ps.803.9 million, to Ps.1,458.6 million from Ps.2,262.5 million in 4Q17 which benefitted from a Ps.1,386.1 million valuation gain resulting from the Company's investment in Aerostar net of the goodwill in accordance with the guidelines of IFRS 3 "Business Combination".

Earnings per common share for the quarter were Ps.4.8620 and earnings per ADS (EPADS) were US$2.4741 (one ADS represents ten series B common shares). This compares with earnings per share of Ps.7.5417 and EPADS of US$3.8378 for the same period last year.

Consolidated Financial Position

On December 31, 2018, airport concessions represented 88.3% of the Company's total assets, with current assets representing 10.6% and other assets representing 1.1%.

As of December 31, 2018, ASUR had cash and cash equivalents of Ps.4,584.5 million, a 2.0% decrease from Ps.4,677.4 million at December 31, 2017. Puerto Rico contributed with Ps.868.1 million in cash and cash equivalents in 4Q18 and Colombia with Ps.166.1 million.

As of December 31, 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.6,122.6 million, ii) goodwill of Ps.887.2 (net of an impairment of Ps.4,719.1 million), iii) deferred taxes of Ps.612.3  million, and iv) a minority interest of Ps.5,405.4 million within the stockholders 'equity.

Furthermore, the valuation of ASUR's investment in Airplan resulted in the following effects in the Balance Sheet as of December 31, 2018: i) the recognition of a net intangible asset of Ps.1,406.7 million, ii) goodwill of Ps.1,504.9, iii) deferred taxes of Ps.261.5 million, and iv) Ps.628.3 million from the recognition at bank loans at fair value.

On May 25, 2018, ASUR acquired an additional 7.58% of the share ownership of Airplan bringing its ownership stake in the company to 100%. This transaction resulted in the recognition of Shareholders' Equity in excess of the Ps.46.3 million.

Stockholders' equity at the close of 4Q18 was Ps.36,681.4 million and total liabilities were Ps.19,500.4 million, representing 65.3% and 34.7% of total assets, respectively. Deferred liabilities represented 16.2% of ASUR's total liabilities.

Total Debt at quarter-end decreased to Ps.14,500.4 million, from Ps.17,644.0 million on December 31, 2017. During June and November 2018, ASUR paid down a portion of its U.S. Dollar denominated debt, as well as a loan in Colombian pesos totaling Ps.3,230.4 million, or 22.3% of its Colombian peso denominated debt (COP 429.0 million). At December 31, 2018, 31.9% of ASUR's total debt was denominated in Mexican pesos, 17.9% in Colombian pesos and 50.6% in U.S. Dollars.

Net Debt to LTM EBITDA stood at 1.1x at the close of 4Q18, while the Interest Coverage ratio was 9.0x as of December 31, 2018. This compares with Net Debt to LTM EBITDA and Interest Coverage Ratios of 1.2x and 9.7x as of September 30, 2018, respectively.

Table 5: Consolidated Debt Indicators





June 30, 
2018

September 30,
2018

December 31,
2018

Leverage




Total Debt / LTM EBITDA (Times) 1

1.9

1.7

1.5

Total Net Debt / LTM EBITDA (Times) 2

1.5

1.2

1.1

Interest Coverage Ratio 3

7.6

9.7

9.0

Total Debt

16,596,415

15,575,869

14,500,381

Short-term Debt

573,726

295,206

500,105

Long-term Debt

16,022,689

15,280,663

14,000,276

Cash & Cash Equivalents

3,688,908

4,569,129

4,584,507

Total Net Debt 4

12,907,507

11,006,740

9,915,874


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.


The Total Net Debt is calculated as Total Debt minus Cash & Cash Equivalents.

 

 

Table 6: Consolidated Debt Profile
(in millions)


Airport

Payment of
principal

Currency

Interest
Rate

Amortization Schedule 


2019

2020

2021
/23

2024
/35

Total

 5 Yr-Syndicated Credit
Facility

 Cancun

 To the
expiration 

 $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%

5.2

5.3

17.1

162.9

190.5

 20 Yr-Senior Note
2035

 San Juan

 Semi-Annual
Amort.

 $Usd

6.75%

5.2

5.3

18.3

153.8

182.6

 10 Yr-Syndicated
Credit Facility

 Colombia

 Qtly. Amort.

 $Pcol

DTF1 + 4

9,000.0

12,000.0

44,250.0

81,000.0

146,250.0

 10 Yr-Syndicated
Credit Facility

 Colombia

 Qtly. Amort.

 $Pcol

DTF1 + 4

6,120.0

8,160.0

30,090.0

55,080.0

99,450.0

 10 Yr-Syndicated
Credit Facility

 Colombia

 Qtly. Amort.

 $Pcol

DTF1 + 4

5,400.0

7,200.0

26,550.0

48,600.0

87,750.0

 10 Yr-Syndicated
Credit Facility

 Colombia

 Qtly. Amort.

 $Pcol

DTF1 + 4

2,220.0

2,960.0

10,915.0

19,980.0

36,075.0

 10 Yr-Syndicated
Credit Facility

 Colombia

 Qtly. Amort.

 $Pcol

DTF1 + 4

2,220.0

2,960.0

10,915.0

19,980.0

36,075.0

 10 Yr-Syndicated
Credit Facility

 Colombia

 Qtly. Amort.

 $Pcol

DTF1 + 4

480.0

640.0

2,360.0

4,320.0

7,800.0

 10 Yr-Syndicated
Credit Facility

 Colombia

 Qtly. Amort.

 $Pcol

DTF1 + 4

480.0

640.0

2,360.0

4,320.0

7,800.0

 10 Yr-Syndicated
Credit Facility

 Colombia

 Qtly. Amort.

 $Pcol

DTF1 + 4

480.0

640.0

2,360.0

4,320.0

7,800.0


1 DTF is an average 90-day rate with which the credits in Colombia are subscribed

Capex

During 4Q18, ASUR made capital investments of Ps.266.5 million, of which Ps.119.6 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. This also includes investments of Ps.126.0 million made by Aerostar at LMM Airport in Puerto Rico and of Ps.20.8 million made by Airplan in Colombia. Total capex for fiscal year 2018 ammounted to Ps.1,636.3

Review of Mexico Operations

Table 7: Mexico Revenues & Commercial Revenues Per Passenger


Fourth Quarter

% Chg.


Fiscal Year

% Chg.


2017

2018


2017

2018

Total Passenger

7,562

8,121

7.4


31,227

33,384

6.9









Total Revenues

2,813,545

2,636,719

(6.3)


10,610,203

10,399,259

(2.0)

Aeronautical Services

1,297,569

1,482,412

14.2


5,319,484

5,965,545

12.1

Non-Aeronautical Services

879,129

1,016,107

15.6


3,709,722

4,170,319

12.4

Construction Revenues

636,847

138,200

(78.3)


1,580,997

263,395

(83.3)

Total Revenues Excluding Construction Revenues

2,176,697

2,498,519

14.8


9,029,206

10,135,864

12.3









Total Commercial Revenues

784,434

906,476

15.6


3,331,642

3,749,943

12.6

Commercial Revenues from Direct Operations

156,270

171,889

10.0


596,066

740,407

24.2

Commercial Revenues Excluding Direct Operations

628,164

734,587

16.9


2,735,576

3,009,536

10.0









Total Commercial Revenues per Passenger

103.7

111.6

7.6


106.7

112.3

5.3

Commercial Revenues from Direct Operations per Passenger 1

20.7

21.2

2.5


19.1

22.2

16.2

Commercial Revenues Excl. Direct Operations per Passenger

83.1

90.5

8.9


87.6

90.2

2.9

Note: For purposes of this table, approximately 40.3 and 31.8 thousand transit and general aviation passengers are included in 4Q17 and 4Q18,
respectively, and 174.1 and 136.9 thousand transit and general aviation passengers are included in 12M17 and 12M18.

1Represents ASUR's operation of convenience stores in airports as well as advertising since September 2017.

Mexico Revenues

Mexico Revenues for 4Q18 declined 6.3% YoY to Ps.2,636.7 million. However, excluding construction, revenues rose 14.8% YoY, reflecting the following increases:

  • 14.2% in revenues from aeronautical services, principally due to the 7.5% increase in passenger traffic; and
  • 15.6% in revenues from non-aeronautical services, principally reflecting the 15.6% growth in commercial revenues.

Commercial Revenues rose 15.6% YoY, mainly due to the 7.4% 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 were up 7.6% in 4Q18 to Ps.111.6, from Ps.103.7 in 4Q17.

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 15 new commercial spaces at Cancun Airport, reflecting the opening of its new Terminal 4, and added seven commercial spaces at its other eight Mexican airports. More details of these openings can be found on page 20 of this report.

Table 8: Mexico Commercial Revenue Performance



Table 9: Mexico Summary Retail and Other Commercial
Space Opened since December 31,2017

Bussines Line

YoY Chg


Type of Commercial Space 1

# Of
Spaces
Opened

4Q18

12M18


Banking and Currency Exchange Services

72.5%

17.0%


Cancun

15

Ground Transportation

37.1%

15.6%


Retail Operations

4

Parking Lot Fees

30.7%

17.8%


Car Rental Revenues

7

Other Revenue

24.7%

18.5%


Food and Beverage Operations

2

Food and Beverage Operations

17.9%

11.4%


Banking and Currency Exchange Services

2

Advertising Revenues

17.6%

(7.4%)


8 Others Airport

7

Car Rental Revenues

15.8%

13.6%


Retail Operations

4

Duty Free

11.5%

11.1%


Car Rental Revenues

2

Retail Operations

9.2%

14.4%


Other Revenue

1

Teleservices

(15.5%)

(6.6%)


Mexico

22

Total Commercial Revenues

15.6%

12.6%














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









Fourth Quarter

% Chg.


Fiscal Year

% Chg.


2017

2018


2017

2018

Cost of Services

379,830

394,701

3.9


1,525,521

1,723,224

13.0

Administrative

45,892

61,525

34.1


204,418

235,264

15.1

Technical Assistance

82,771

96,643

16.8


345,854

386,250

11.7

Concession Fees

97,833

113,395

15.9


406,734

458,290

12.7

Depreciation and Amortization

147,088

169,843

15.5


564,280

676,141

19.8

Operating Costs and Expenses Excluding Construction
Costs

753,414

836,107

11.0


3,046,807

3,479,168

14.2

Construction Costs

636,847

138,200

(78.3)


1,580,997

263,395

(83.3)

Total Operating Costs & Expenses

1,390,261

974,307

(29.9)


4,627,804

3,742,564

(19.1)

Total Mexico Operating Costs and Expenses for 4Q18 declined 29.9% YoY. This includes construction costs, which fell 78.3%, reflecting lower levels of capital improvements made to concessioned assets during the period. Excluding construction costs, operating costs and expenses increased 11.0% to Ps.836.1 million.

Cost of Services rose 3.9% YoY, 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 also contributed to the increase in cost of services. 

Administrative expenses increased by 34.1% YoY, principally as a result of higher travel expenses, fees to third parties, and salaries. 

The 16.8% 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 15.9%, mainly due to an increase in regulated revenues, a factor in the calculation of the fee.

Depreciation and Amortization increased 15.5% YoY, reflecting the recognition of higher investments at year-end 2017.

Mexico Consolidated Comprehensive Financing Gain (Loss)

Table 11: Mexico Comprehensive Financing Gain (Loss)


Fourth Quarter

% Chg.


Fiscal Year

% Chg.


2017

2018


2017

2018

Interest Income

92,280

85,042

(7.8)


272,367

336,571

23.6

Interest Expense

(147,452)

(109,855)

(25.5)


(317,141)

(461,540)

45.5

Foreign Exchange Gain (Loss), Net

90,737

54,887

(39.5)


141,261

87,794

(37.8)

Total

35,565

30,074

(15.4)


96,487

(37,175)

n/a

ASUR's Mexico operations reported a Ps.30.1 million Comprehensive Financing Gain, compared to a Ps.35.6 million gain in 4Q17. Mexican operations reported a foreign exchange gain of Ps.54.9 million in the quarter, resulting from the 6.0% quarterly average Mexican peso depreciation against the U.S. dollar on ASUR's foreign currency net asset position, compared with a Ps.90.7 million foreign exchange gain in 4Q17, resulting from the 4.5% quarterly average Mexican peso depreciation during that period.

In addition, interest expense declined 25.5% YoY to Ps.109.9 million as the Company paid down a total of US$145.0 million in debt between June and November 2018. Furthermore, interest income decreased 7.8% refelcting a lower cash balance following the abovementioned debt payments.

Mexico Operating Profit and EBITDA



Table 12: Mexico Operating Profit & EBITDA









Fourth Quarter

% Chg.


Fiscal Year

% Chg.


2017

2018


2017

2018

Total Revenue

2,813,545

2,636,719

(6.3)


10,610,203

10,399,259

(2.0)

Total Revenues Excluding Construction Revenues

2,176,697

2,498,519

14.8


9,029,206

10,135,864

12.3

Operating Profit

1,423,284

1,662,411

16.8


5,883,619

6,656,695

13.1

Operating Margin

50.6%

63.0%

1246 bps


55.5%

64.0%

856 bps

Adjusted Operating Margin 1

65.4%

66.5%

115 bps


65.2%

65.7%

51 bps

Net Profit 2

975,229

1,313,625

34.7


4,547,202

4,839,389

6.4

EBITDA

1,574,365

1,831,601

16.3


6,570,705

7,332,192

11.6

EBITDA Margin

56.0%

69.5%

1351 bps


61.9%

70.5%

858 bps

Adjusted EBITDA Margin 3

72.3%

73.3%

98 bps


72.8%

72.3%

-43 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 Net Income for 4Q18 includes a gain of Ps.368.5 million from the participation in the results of subsidiaries recognized under the equity method.  Aerostar in Puerto Rico
contributed with a Ps.161.1 million gain and Airplan in Colombia with a Ps.207.4 million gain.

3 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.










Mexico reported an Operating Profit of Ps.1,662.4 million in 4Q18, up 16.8%, mainly reflecting increases of 14.2% in aeronautical revenues and 15.6% in commercial revenues derived from the 7.5% growth in passenger traffic. Operating Margin was 63.0% in 4Q18 compared with 50.6% in 4Q17.

Adjusted Operating Margin in 4Q18, 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 66.5%, compared to 65.4% in 4Q17.

EBITDA increased 16.3% to Ps.1,831.6 million from Ps.1,574.4 million in 4Q17, as a result of higher operating leverage. EBITDA Margin expanded to 69.5% from 56.0% in 4Q17.

During 4Q18, ASUR's operations in Mexico recognized Ps.138.2 million in "Construction Revenues," a year-on-year decline of 78.3%, 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, increased by 98 bps to 73.3%.

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 December 31, 2018 totaled Ps.6,050.9 million, with an average tariff per workload unit of Ps.178.3 (December 2016 pesos), accounting for approximately 61.6% 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.  

Mexico Capital Expenditures

During 4Q18, ASUR's operations in Mexico made capital investments of Ps.119.6 million in connection with 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. This compares with capex of Ps.465.0 million in 4Q17.

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.

As of December 31, 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.6,122.6 million, ii) goodwill of Ps.887.2 (net of an impairment of Ps.4,719.1 million), iii) deferred taxes of Ps.612.3 million, and iv) a minority interest of Ps.5,405.4 million within stockholders 'equity.

Table 13: Puerto Rico Revenues & Commercial Revenues Per Passenger

(in thousands of Mexican pesos)

Fourth Quarter

% Chg.


2017

2018

Total Passengers

1,542

2,011

30.4





Total Revenues

652,066

858,436

31.6

Aeronautical Services

373,238

403,053

8.0

Non-Aeronautical Services

202,903

248,234

22.3

Construction Services

75,925

207,149

172.8

Total Revenues Excluding Construction Services

576,141

651,287

13.0





Total Commercial Revenues

200,494

245,725

22.6

Commercial Revenues from Direct Operations 1

38,263

44,687

16.8

Commercial Revenues Excluding Direct Operations

162,231

201,038

23.9

Total Commercial Revenues per Passenger

130.0

122.2

(6.0)

Commercial Revenues from Direct Operations per Passenger 1

24.8

22.2

(10.4)

Commercial Revenues Excl. Direct Operations per Passenger

105.2

100.0

(5.0)

Note: Figures in pesos at an average exchange rate of Ps.19.8401.

1 Represents ASUR's operation of convenience stores in LMM Airport.

Puerto Rico Revenues

Total Puerto Rico Revenues for 4Q18 increased 31.6% YoY to Ps.858.4 million, mainly due to the following increases:

  • 8.0% in revenues from aeronautical services; and
  • 22.3% in revenues from non-aeronautical services, principally reflecting the 22.6% increase in commercial revenues.

Commercial Revenues per Passenger declined to Ps.122.2 from Ps.130.0 in 4Q17.

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 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, 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 December 31, 2017

Bussines Line

YoY Chg


Type of Commercial Space 1

# of Spaces
Opened

4Q18


Ground Transportation

473.4%


Retail Operations

1

Car Rental Revenues

56.0%


Food and Beverage Operations

3

Other Revenue

40.8%


Car Rental Revenues

1

Retail Operations

14.9%


Other Revenue

3

Duty Free

8.4%


Total Commercial Spaces

8

Advertising Revenues

5.9%




Food and Beverage Operations

3.4%




Parking Lot Fees

(6.9%)


1 Only includes new stores opened during
the period and excludes remodelings or
contract renewals.


Total Commercial Revenues

22.6%




Puerto Rico Operating Costs and Expenses

Table 16: San Juan Airport Operating Costs & Expenses

In thousands of Mexican pesos


Fourth Quarter

%
Chg


2017

2018

Cost of Services

293,304

191,248

(34.8)

Concession Fees

2,662

31,260

1074.4

Depreciation and Amortization

409,592

169,908

(58.5)

Operating Costs and Expenses Excluding Construction
Costs

705,557

392,416

(44.4)

Construction Costs

75,925

207,149

172.8

Total Operating Costs & Expenses

781,482

599,565

(23.3)

Note: Figures in pesos at the average exchange rate 19.8401.

Total Operating Costs and Expenses at LMM Airport in 4Q18, including construction costs, declined 23.3% YoY to Ps.599.6 million.

Cost of Services declined 34.8% YoY, mainly due to a Ps.98.9 million reduction in the maintenance provision as per IFRIC12 in December 2018 together with Ps.21.6 million in extraordinary expenses in 4Q17 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. During 4Q18, the company recorded a Ps.88.1 million decline in this provision reflecting a valuation adjustment.

Concession Fees paid to the Puerto Rican government increased YoY by Ps.28.6 million, to Ps.31.3 million compared with Ps.2.7 million in 4Q17. For the first five years, the concession fee was a fixed annual payment of US$2.5 million, reported within intangible assets, while starting in 2018, the concession fee is 5% based on revenues and impacts results.

Depreciation and Amortization declined by 58.5%, or Ps.239.7 million, mainly reflecting a Ps.198.7 million (US$10.4 million) loss in fixed assets in Puerto Rico during 4Q17 resulting from the damages arising from Hurricane Maria. In addition, in 4Q17 the company recognized Ps.98.8 million in amortization of the intangible asset resulting from the valuation of the investment in Aerostar under IFRS 3, compared with Ps.44.8 million in 4Q18.

During 4Q18, Aerostar reported Construction Costs in Puerto Rico of Ps.207.1 million, reflecting the capital investments in the concessioned assets during the period.

Excluding construction costs, operating costs and expenses declined 44.4% to Ps.392.4 million.

Puerto Rico Comprehensive Financing Gain (Loss)

Table 17: Puerto Rico Comprehensive Financing Gain

(in thousands of Mexican pesos)


Fourth Quarter

% Chg.


2017

2018

Interest Income

10

3,277

32,670.0

Interest Expense

(130,484)

(165,245)

26.6

Total

(130,474)

(161,968)

24.1

Note: Figures in pesos at an average exchange rate of Ps. 19.8401.




During 4Q18, LMM Airport reported a Ps.162.0 million Comprehensive Financing Loss, compared with a Ps.130.5 million loss in 4Q17, mainly reflecting interest rate movements and the impact from the valuation to present value of future obligations under IFRIC 12 and NIC 37.

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 December 31, 2018, the remaining balance was US$58.1 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 December 31, 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 Profit & EBITDA




In thousands of Mexican pesos


Fourth Quarter

% Chg


2017

2018

Total Revenue

652,066

858,436

31.6

Total Revenues Excluding Construction Revenues

576,141

651,287

13.0

Other Revenues


134,637

n/a

Operating Profit

(129,417)

393,508

n/a

Operating Margin

(19.8%)

45.8%

 6569 bps

Adjusted Operating Margin1

(22.5%)

60.4%

 8288 bps

Net Income

(272,594)

222,890

n/a

EBITDA

307,631

547,880

78.1

EBITDA Margin

47.2%

63.8%

 1665 bps

Adjusted EBITDA Margin2

53.4%

84.1%

 3073 bps


Note: Figures in pesos at an average exchange rate of Ps. 19.8401.


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.

Operating Profit at Puerto Rico in 4Q18 increased to Ps.393.5 million, with Operating Margin expanding to 45.8% from negative 19.8% in 4Q17. This was principally due to a Ps.98.9 million reduction in the maintenance provision as per IFRIC12 in 4Q18, and a Ps.134.6 million insurance claim recovery in connection with the loss resulting from Hurricane Maria in 2017. In addition, in 4Q17 the company recognized: i) a Ps.198.7 million (US$10.4 million) loss in fixed assets in Puerto Rico reflecting the damages arising from Hurricane Maria and ii) Ps.98.8 million in amortization of the intangible asset resulting from the valuation of the investment in Aerostar in 4Q17, compared to Ps.44.8 million in 4Q18.

EBITDA increased 78.1% to Ps.547.9 million from Ps.307.6 million in 4Q17, and EBITDA Margin expanded to 63.8% in 4Q18 from 47.2% in 4Q17. Adjusted EBITDA Margin, excluding IFRIC12, increased to 84.1% in 4Q18 from 53.4% in 4Q17.

Puerto Rico Capital Expenditures

During 4Q18, Aerostar invested Ps.126.0 million to modernize LMM Airport, compared with investments of Ps.89.3 million in 4Q17.

Puerto Rico Tariff Regulation

The Airport Use Agreement signed by 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 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.

On May 25, 2018, ASUR acquired an additional 7.58% of the share ownership of Airplan, bringing its ownership stake in the company to 100%. This transaction 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.

The following discussion compares Airplan's independent results for the three-month period ended December 31, 2018 against the period starting October 19, 2017 and ending December 31, 2017 (in which Airplan was 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 December 31, 2018: i) the recognition of a net intangible asset of Ps.1,406.7 million, ii) goodwill of Ps.1,504.9, iii) deferred taxes of Ps.261.5 million, and iv) Ps.628.3 million from the recognition of bank loans at fair value.

Table 19: Airplan, Colombia Revenues & Commercial Revenues Per Passenger                                         

In thousands of Mexican pesos


Fourth Quarter        

% Chg


2017

2018

Total Passenger

1,931

3,037

57.3





Total Revenues

482,058

429,077

(11.0)

Aeronautical Services

225,693

342,312

51.7

Non-Aeronautical Services

69,071

106,924

54.8

Construction Revenues 1

187,294

(20,159)

n/a

Total Revenues Excluding Construction Revenues

294,764

449,236

52.4

Total Commercial Revenues

68,243

106,917

56.7

Total Commercial Revenues per Passenger

35.3

35.2

(0.3)


Note: Figures in pesos at an average exchange rate of Ps.159.9034.


Note: For purpose of this table, approximately 32.0 and 71.1 thousand transit and general aviation passengers are included in 4Q17 and 4Q18.


1 Construction revenues for Airplan in 4Q18 and 4Q17 include the actual construction revenues which is equal to the construction cost of Ps.82.6 million and Ps.241.6 million respectively, and an estimate to the downside of income derived from the valuation of the intangible to present value (construction income) of Ps.102.7 million and Ps.54.3 million, respectively, according to IFRIC 12.

Colombia Revenues

Total Colombia Revenues for 4Q18 declined 11.0% YoY to Ps.429.1 million. Excluding construction services revenues, revenues rose 52.4% mainly reflecting the following increases:

  • 51.7% in revenues from aeronautical services; and
  • 54.8% in revenues from non-aeronautical services, mainly due to the 56.7% increase in commercial revenues.

Commercial Revenues per Passenger were relatively flat year-on-year.

As shown on Table 21, during the last twelve months, 32 new commercial spaces were opened in Colombia. More details of these openings can be found on pages 20 and 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 December 31, 2017

Bussines Line

YoY Chg


Type of Commercial Space 1

# of
Spaces
Opened

4Q18


Ground Transportation

186.3%


Retail Operations

8

Food and Beverage Operations

123.9%


Car Rental Revenues

2

Car Rental Revenues

80.0%


Banking and Currency Exchange Services

1

Retail Operations

68.8%


Other Revenue

21

Teleservices

33.4%


Total Commercial Spaces

32

Banking and Currency Exchange Services

30.7%




Parking Lot Fees

3.7%




Advertising Revenues

0.3%




Other Revenue

0.3%


1 Only includes new stores opened during the period and
excludes remodelings or contract renewals.

Duty Free

0.0%


Total Commercial Revenues

11.9%


 

 

Tabla 22:  Airplan, Colombia Costs & Expenses

In thousands of Mexican pesos


Fourth Quarter

% Chg


2017

2018

Cost of Services

128,018

287,323

124.4

Technical Assistance

633

1,416

123.7

Concession Fees

56,005

80,174

43.2

Depreciation and Amortization

54,992

(94,197)

n/a

Operating Costs and Expenses Excluding Construction Costs

239,648

274,716

14.6

Construction Costs

241,628

82,581

(65.8)

Total Operating Costs & Expenses

481,276

357,297

(25.8)

Note: Figures in pesos at an average exchange rate of COL.159.9034 = Ps.1.00 mexican pesos.

Total Operating Costs and Expenses in Colombia declined 25.8% YoY in 4Q18 to Ps.357.3 million.

Cost of Services rose 124.4% YoY, or Ps.159.3 million, mainly due to the Ps.199.7 million increase in the maintenance provision for future replacement fixed assets as of December 31, 2018 under IFRIC12. In addition, energy costs increased by Ps.10.0 million reflecting new concessioned areas at Rionegro and Montería airports, together with a higher cost per kilowatt, together with higher maintenance and security costs. This was partially offset by a Ps.45.0 million decline in the provision for uncollectible accounts and a Ps.18.3 million decline in professional legal fees.

Construction Costs declined 65.8% YoY to Ps.82.6 million, reflecting lower investments in complementary works to concessioned assets during the period.

Concession Fees, which include fees paid to the Colombian government, increased 43.2% YoY, mainly reflecting higher regulated and non-regulated revenues during the period.

Depreciation and Amortization declined by 271.3%, or Ps.149.2 million, principally reflecting a decline in the accumulated amortization rate of the concession mainly in committed works where the accumulated amortization rate declined to 82.93% from 85.15% which resulted in negative amortization of Ps.177.9 million. This was partially offset by the recognition in 4Q18 of Ps.28.7 million from the amortization of the concesion resulting from the valuation of ASUR's investment in Airplan.

Colombia Comprehensive Financing Gain / (Loss)

Tabla 23: Airplan, Colombia, Comprehensive Financing Gain (Loss)

In thousands of Mexican pesos


Fourth Quarter

% Chg


2017

2018

Interest Income

643

2,667

314.8

Interest Expense

(33,110)

(60,063)

81.4

Foreign Exchange Gain (Loss), Net

(51)

(224)

339.2

Total

(32,518)

(57,620)

77.2

Note: Figures in pesos at an average exchange rate of COL.159.9034 = Ps.1.00 mexican pesos.

During 4Q18, Airplan reported a Ps.57.6 million Comprehensive Financing Loss, compared with a Ps.32.5 million loss in 4Q17. This mainly reflects higher interest expenses as starting January 2018 only 1.34% of the interest payments are capitalized while in 4Q17 70.0% were capitalized.

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.

Colombia Operating Profit and EBITDA

Tabla 24:  Airplan, Colombia Profit & EBITDA

In thousands of Mexican pesos


Fourth Quarter

% Chg


2017

2018

Total Revenue

482,058

429,077

(11.0)

Total Revenues Excluding Construction Revenues

294,764

449,236

52.4

Operating Profit

782

71,780

9,079.0

Operating Margin

0.2%

16.7%

1071 bps

Adjusted Operating Margin1

0.3%

16.0%

645 bps

Net Profit

(41,950)

11,233

n/a

EBITDA

55,774

80,323

44.0

EBITDA Margin

11.6%

18.7%

(730 bps)

Adjusted EBITDA Margin2

37.4%

17.9%

(2331 bps)

Note: Figures in pesos at an average exchange rate of COL.159.9034 = Ps.1.00 mexican pesos.





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.

During 4Q18, ASUR reported an Operating Gain of Ps.71.8 million compared with Ps.0.8 million in 4Q17. Operating Margin expanded to 16.7% in 4Q18 from 0.2% in 4Q17. Adjusted Operating Margin, which excludes the impact of IFRIC 12 with respect to construction or improvements to concessioned assets, was 16.0% in 4Q18 compared with 0.3% in the same quarter of 2017.

EBITDA increased 44.0% to Ps.80.3 million from Ps.55.8 million in 4Q17. EBITDA Margin increased to 18.7% in 4Q18, from 11.6% in 4Q17, while Adjusted EBITDA Margin, which excludes the impact of IFRIC 12 with respect to construction or improvements to concessioned assets, declined to 17.9 % in 4Q18, from 37.4% in the prior-year quarter.

Colombia Capital Expenditures

During 4Q18, Airplan invested Ps.20.8 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. This compares with investments of Ps.211.9 million in 4Q17.

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 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. Airplan's regulated revenues for 4Q18 amounted to Ps.342.3 million.

Recent Events

Mr. Jorge Hernandez de Leon was appointed acting CEO of Aerostar, effective February 13, 2019, previously Mr. Agustin Arellano was Aerostar's CEO.

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. 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










Fourth Quarter

% Chg


Twelve - Months

% Chg



2017

2018


2017

2018

Domestic Traffic

3,668,922

4,118,536

12.3


14,310,728

15,843,617

10.7

CUN

Cancun

1,968,462

2,251,623

14.4


7,808,368

8,777,510

12.4

CZM

Cozumel

38,187

47,402

24.1


136,851

171,328

25.2

HUX

Huatulco

158,792

167,183

5.3


640,207

679,234

6.1

MID

Merida

529,886

609,393

15.0


1,947,095

2,234,818

14.8

MTT

Minatitlan

43,947

45,199

2.8


194,440

189,892

(2.3)

OAX

Oaxaca

217,643

233,285

7.2


784,765

852,280

8.6

TAP

Tapachula

72,207

89,768

24.3


278,118

315,818

13.6

VER

Veracruz

336,706

362,305

7.6


1,299,989

1,422,870

9.5

VSA

Villahermosa

303,092

312,378

3.1


1,220,895

1,199,867

(1.7)

International Traffic

3,853,128

3,970,361

3.0


16,741,841

17,403,698

4.0

CUN

Cancun

3,636,941

3,761,104

3.4


15,793,141

16,424,506

4.0

CZM

Cozumel

75,956

79,628

4.8


404,747

408,391

0.9

HUX

Huatulco

33,547

31,512

(6.1)


136,425

140,071

2.7

MID

Mérida

54,739

48,952

(10.6)


201,389

216,798

7.7

MTT

Minatitlan

1,512

1,361

(10.0)


6,779

6,894

1.7

OAX

Oaxaca

21,300

25,536

19.9


77,521

98,757

27.4

TAP

Tapachula

3,650

2,705

(25.9)


14,474

14,801

2.3

VER

Veracruz

15,849

15,092

(4.8)


67,983

65,699

(3.4)

VSA

Villahermosa

9,634

4,471

(53.6)


39,382

27,781

(29.5)

Total Traffic México

7,522,050

8,088,897

7.5


31,052,569

33,247,315

7.1

CUN

Cancun

5,605,403

6,012,727

7.3


23,601,509

25,202,016

6.8

CZM

Cozumel

114,143

127,030

11.3


541,598

579,719

7.0

HUX

Huatulco

192,339

198,695

3.3


776,632

819,305

5.5

MID

Merida

584,625

658,345

12.6


2,148,484

2,451,616

14.1

MTT

Minatitlan

45,459

46,560

2.4


201,219

196,786

(2.2)

OAX

Oaxaca

238,943

258,821

8.3


862,286

951,037

10.3

TAP

Tapachula

75,857

92,473

21.9


292,592

330,619

13.0

VER

Veracruz

352,555

377,397

7.0


1,367,972

1,488,569

8.8

VSA

Villahermosa

312,726

316,849

1.3


1,260,277

1,227,648

(2.6)










US Passenger Traffic, San Juan Airport (LMM)








Fourth Quarter

% Chg


Twelve - Months

% Chg



2017

2018


2017

2018

SJU Total 1


1,542,093

2,011,106

30.4


8,407,404

8,373,679

(0.4)

Domestic Traffic


1,383,363

1,797,007

29.9


7,389,095

7,469,211

1.1

International Traffic

158,730

214,099

34.9


1,018,309

904,468

(11.2)










Colombia, Passenger Traffic Airplan 3









Fourth Quarter

% Chg


Twelve - Months

% Chg



2017

2018


2017

2018

Domestic Traffic

1,946,733

2,544,552

30.7


8,660,472

9,061,166

4.6

MDE

Medellín (Rio Negro)

1,293,805

1,831,784

41.6


6,038,983

6,418,530

6.3

EOH

Medellín 

280,213

276,091

(1.5)


1,033,507

1,055,694

2.1

MTR

Montería

210,280

253,919

20.8


942,943

936,161

(0.7)

APO

Carepa

48,848

97,849

100.3


202,221

357,169

76.6

UIB

Quibdó

90,354

54,472

(39.7)


361,157

200,910

(44.4)

CZU

Corozal

23,233

30,437

31.0


81,661

92,702

13.5

International Traffic

374,344

421,553

12.6


1,390,657

1,586,357

14.1

MDE

Medellín (Rio Negro)

374,344

421,553

12.6


1,390,657

1,586,357

14.1

EOH

Medellín 

-

-

-


-

-

-

MTR

Montería

-

-

-


-

-

-

APO

Carepa

-

-

-


-

-

-

UIB

Quibdó

-

-

-


-

-

-

CZU

Corozal

-

-

-


-

-

-

Total Traffic Colombia

2,321,077

2,966,105

27.8


10,051,129

10,647,523

5.9

MDE

Medellín (Rio Negro)

1,668,149

2,253,337

35.1


7,429,640

8,004,887

7.7

EOH

Medellín 

280,213

276,091

(1.5)


1,033,507

1,055,694

2.1

MTR

Montería

210,280

253,919

20.8


942,943

936,161

(0.7)

APO

Carepa

48,848

97,849

100.3


202,221

357,169

76.6

UIB

Quibdó

90,354

54,472

(39.7)


361,157

200,910

(44.4)

CZU

Corozal

23,233

30,437

31.0


81,661

92,702

13.5


1 Passenger 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 Aerostar's operations starting June 1, 2017, for comparison purposes this table includes traffic figures for LMM Airport for 4Q17 and 4Q18.

3 On October 19, 2017 ASUR began to consolidated Airplan group

 

 

Grupo Aeroportuario del Sureste, S.A.B. de C.V.

Comercial Spaces



(Pag. 1/2)

ASUR Retail and Other Commercial Space Opened since December 31, 20171


Business Name

Type

Opening Date

MEXICO

Cancun

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

CARFLEX

Car Rental

March 2018

CARFLEX

Car Rental

March 2018

CARFLEX

Car Rental

March 2018

Tiendas Tropicales

Retail

April 2018

Welcome Bar

Food and Beverage

September 2018

Incanto

Retail

November 2018

Cozumel

SERVICIOS TURISTICOS AEROPORTUARIOS

Other Revenue

March 2018

Tiendas Tropicales

Retail

September 2018

Turismo Gargo

Car Rental

September 2018

Oaxaca

ITZIAR PAOLA ARQUIAGA BOLAÑOS CACHO

Retail

April 2018

AGPCH, SA DE CV

Retail

May 2018

Ramiro Ocampo Arellano

Retail

September 2018

Tapachula

Alquiladora de Vehiculos Automotores

Car Rental

December 2018

SAN JUAN, PUERTO RICO

Ticket 2 PR

Other Revenue

May 2018

Gustos Café

Food and Beverage

May 2018

Casa Avila

Food and Beverage

July 2018

La Fonda Criolla

Food and Beverage

August 2018

ATM Santander

Other Revenue

August 2018

Cabrera Car and Truck Rental

Car Rental

October 2018

Sunny Planet

Retail

December 2018

VIP Lounge

Other Revenue

December 2018

COLOMBIA

Rionegro

GLOBO CAMBIO FOREIGN EXCHANGE.S.A.S

Banking and Currency Exchange Services

January 2018

TRANSAEREO S.A.S

Other Revenue

January 2018

ESTIBOL S.A.S

Retail

February 2018

AEROVIAS DEL CONTINENTE AMERICANO S.A. AVIANCA

Other Revenue

May 2018

AMERICAN AIRLINES INC SUCURSAL COLOMBIA

Other Revenue

July 2018

Olaya herrera

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

SECURITAS COLOMBIA S.A.

Other Revenue

June 2018

SECURITAS COLOMBIA S.A.

Other Revenue

June 2018

Quibdo

MARCAPASOS S.A.S

Other Revenue

April 2018

MARCAPASOS S.A.S

Other Revenue

April 2018

RED DE SERVICIOS DE OCCIDENTE S.A

Other Revenue

June 2018

AEROEJECUTIVOS  DE ANTIOQUIA  S. A

Other Revenue

September 2018

SATENA

Other Revenue

October 2018

Carepa

TRUST RENTAL S.A.S

Car Rental

April 2018

Corozal

FIGUEROA GOMEZ WISTON

Other Revenue

September 2018

AEROVIAS DEL CONTINENTE AMERICANO S.A. AVIANCA

Other Revenue

October 2018

AEROVIAS DEL CONTINENTE AMERICANO S.A. AVIANCA

Other Revenue

October 2018

SECURITAS COLOMBIA S.A.

Other Revenue

October 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.

Comercial Spaces



(Pag. 2/2)

ASUR Retail and Other Commercial Space Opened since December 31, 20171


Business Name

Type

Opening Date

COLOMBIA

Centro de Servicios

CORRESPONSALES COLOMBIA S.A.S

Other Revenue

May 2018

INVERSIONES ROFI S.A.S.

Other Revenue

June 2018

OLIMPICA S.A.

Other Revenue

June 2018

DISTRIBUIDORA PASTEUR S.A

Retail

July 2018

COMPAÑIA MANUFACTURERA MANISOL S A

Retail

July 2018

SAFELA GROUP S.A.S.

Retail

August 2018

OSORIO CARVAJAL DIANA CAROLINA

Retail

August 2018

NUBIA CORDOBA DE MORENO

Retail

September 2018

CUEROS VELEZ S.A.S

Retail

October 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

4Q 
2017

4Q 2017 Per
Workload Unit

4Q
2018

4Q 2018 Per
Workload Unit


YoY %
Chg.

Per Workload
Unit YoY %
Chg.

Mexico








Cancun 1







Aeronautical Revenues

945,484

166.0

1,077,633

176.3


14.0

6.2

Non-Aeronautical Revenues

803,322

141.0

932,092

152.5


16.0

8.2

Construction Services Revenues

580,625

101.9

105,830

17.3


(81.8)

(83.0)

Total Revenues

2,329,431

409.0

2,115,555

346.1


(9.2)

(15.4)

Operating Profit

969,213

170.2

1,250,763

204.6


29.0

20.2

EBITDA

1,160,991

203.8

1,365,080

223.3


17.6

9.6

Merida







Aeronautical Revenues

108,419

169.9

129,026

180.5


19.0

6.2

Non-Aeronautical Revenues

24,532

38.5

30,434

42.6


24.1

10.6

Construction Services Revenues

8,969

14.1

2,840

4.0


(68.3)

(71.6)

Other 2

15

-

27

-


80.0

n/a

Total Revenues

141,935

222.5

162,327

227.0


14.4

2.0

Operating Profit

67,723

106.1

77,826

108.8


14.9

2.5

EBITDA

79,390

124.4

89,841

125.7


13.2

1.0

Villahermosa







Aeronautical Revenues

49,254

152.0

53,626

162.5


8.9

6.9

Non-Aeronautical Revenues

15,002

46.3

13,464

40.8


(10.3)

(11.9)

Construction Services Revenues

6,036

18.6

12,148

36.8


101.3

97.8

Other 2

19

0.1

25

0.1


31.6

-

Total Revenues

70,311

217.0

79,263

240.2


12.7

10.7

Operating Profit

28,334

87.5

25,091

76.0


(11.4)

(13.1)

EBITDA

35,824

110.6

32,646

98.9


(8.9)

(10.6)

Other Airports 3







Aeronautical Revenues

194,411

186.4

222,127

198.0


14.3

6.2

Non-Aeronautical Revenues

36,273

34.8

40,117

35.8


10.6

2.9

Construction Services Revenues

41,218

39.5

17,382

15.5


(57.8)

(60.8)

Other 2

39

-

70

0.1


79.5

n/a

Total Revenues

271,941

260.7

279,696

249.3


2.9

(4.4)

Operating Profit

92,223

88.4

100,321

89.4


8.8

1.1

EBITDA

126,981

121.7

136,125

121.3


7.2

(0.3)

Holding & Service Companies 4







Construction Services Revenues

-

n/a

-

n/a


n/a

n/a

Other 2

417,189

n/a

484,747

n/a


16.2

n/a

Total Revenues

417,189

n/a

484,747

n/a


16.2

n/a

Operating Profit

167,011

n/a

208,411

n/a


24.8

n/a

EBITDA

171,179

n/a

207,909

n/a


21.5

n/a

Consolidation Adjustment Mexico







Consolidation Adjustment

(417,262)

n/a

(484,868)

n/a


16.2

n/a

Total Mexico







Aeronautical Revenues

1,297,568

168.5

1,482,412

179.0


14.2

6.2

Non-Aeronautical Revenues

879,129

114.2

1,016,107

122.7


15.6

7.4

Construction Services Revenues

636,848

82.7

138,200

16.7


(78.3)

(79.8)

Total Revenues

2,813,545

365.3

2,636,719

318.4


(6.3)

(12.8)

Operating Profit

1,324,504

172.0

1,662,412

200.8


25.5

16.7

EBITDA

1,574,365

204.4

1,831,601

221.2


16.3

8.2

San Juan Puerto Rico, US 5








Aeronautical Revenues

373,238

n/a

403,053

n/a


8.0

n/a

Non-Aeronautical Revenues

202,903

n/a

248,234

n/a


22.3

n/a

Construction Services Revenues

75,925

n/a

207,149

n/a


172.8

n/a

Total Revenues

652,066

n/a

858,436

n/a


31.6

n/a

Operating Profit

(30,637)

n/a

393,508

n/a


(1,384.4)

n/a

EBITDA

307,631

n/a

547,880

n/a


78.1

n/a

Consolidation Adjustment San Juan







Consolidation Adjustment

(4,719,096)

n/a

-

n/a


(100.0)

n/a

Colombia 6








Aeronautical Revenues

225,693

n/a

342,312

n/a


51.7

n/a

Non-Aeronautical Revenues

69,071

n/a

106,924

n/a


54.8

n/a

Construction Services Revenues

187,294

n/a

(20,159)

n/a


(110.8)

n/a

Total Revenues

482,058

n/a

429,077

n/a


(11.0)

n/a

Operating Profit

782

n/a

71,780

n/a


9,079.0

n/a

EBITDA

55,774

n/a

80,323

n/a


44.0

n/a

Consolidation Adjustment Colombia







Consolidation Adjustment

-

n/a

-

n/a


-

n/a

CONSOLIDATED ASUR








Aeronautical Revenues

1,896,499

n/a

2,227,777

n/a


17.5

n/a

Non-Aeronautical Revenues

1,151,103

n/a

1,371,265

n/a


19.1

n/a

Construction Services Revenues

900,067

n/a

325,190

n/a


(63.9)

n/a

Total Revenues

3,947,669

n/a

3,924,232

n/a


(0.6)

n/a

Operating Profit

(3,424,447)

n/a

2,127,700

n/a


(162.1)

n/a

EBITDA

1,937,770

n/a

2,459,804

n/a


26.9

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 4Q2018.

6 Reflects the results of operation of  Airplan, Colombia, for 4Q2018.

 

 

Grupo Aeroportuario del Sureste, S.A.B. de C.V.

Consolidated Statement of Income for the years ended December 31, 2018 and 2017, and the period from 
October 1, to December 31, 2018 and 2017.

Thousands of mexican pesos 









Item

12M

12M

%


4Q

4Q

%

2017

2018

Chg


2017

2018

Chg

Revenues



Aeronautical Services

6,484,219

8,942,910

37.9


1,896,499

2,227,777

17.5

Non-Aeronautical Services

4,261,383

5,531,557

29.8


1,151,103

1,371,265

19.1

Construction Services

1,844,216

935,774

(49.3)


900,067

325,190

(63.9)

Total Revenues

12,589,818

15,410,241

22.4


3,947,669

3,924,232

(0.6)









Operating Expenses








Cost of Services

2,309,625

3,542,792

53.4


801,152

873,272

9.0

Cost of Construction

1,898,550

935,774

(50.7)


954,400

427,930

(55.2)

General and Administrative Expenses

204,418

235,264

15.1


45,892

61,525

34.1

Technical Assistance

346,487

393,085

13.4


83,404

98,059

17.6

Concession Fee

468,695

898,253

91.6


156,500

224,829

43.7

Depreciation and Amortization

1,166,114

1,760,741

51.0


611,672

245,554

(59.9)

Impairment goodwill

4,719,096

-

(100.0)


4,719,096

-

(100.0)

Total Operating Expenses

11,112,985

7,765,909

(30.1)


7,372,116

1,931,169

(73.8)









Other Revenues

-

134,637

-



134,637

-









Operating Income

1,476,833

7,778,969

426.7


(3,424,447)

2,127,700

n/a









Comprehensive Financing Cost

(231,834)

(862,270)

271.9


(127,427)

(189,514)

48.7









Income from results of Joint Venture Accounted by the
Equity Method

112,345

-

(100.0)


-

-

-









Gains for bussiness combination

7,029,200

-

(100.0)


7,029,200

-

(100.0)









Income Before Income Taxes

8,386,544

6,916,699

(17.5)


3,477,326

1,938,186

(44.3)









Provision for Income Tax

1,928,197

1,745,985

(9.4)


474,047

423,920

(10.6)

Provision for Asset Tax

932

932

-


233

233

-

Deferred Income Taxes

(292,750)

49,976

n/a


(110,801)

(33,715)

(69.6)









Net Income for the Year

6,750,165

5,119,806

(24.2)


3,113,847

1,547,748

(50.3)









Majority Net Income

5,834,484

4,987,601

(14.5)


2,262,511

1,458,592

(35.5)

Non- controlling interests 

915,681

132,205

(85.6)


851,336

89,156

(89.5)









Earning per Share

19.4483

16.6253

(14.5)


7.5417

4.8620

(35.5)

Earning per American Depositary Share (in U.S. Dollars)

9.8967

8.4602

(14.5)


3.8378

2.4741

(35.5)

Exchange Rate per Dollar Ps. 19.6512








 

 

Grupo Aeroportuario del Sureste, S.A.B. de C.V.

Consolidated Balance Sheet as of  December 31, 2018 and December 31, 2017

Thousands of mexican pesos 






Item

December
2018

December
2017

Variation

%

Assets 





Current Assets





Cash and Cash Equivalents

4,584,507

4,677,454

(92,947)

(2.0)

Cash and cash equivalents restricted

47,332

106,350

(59,018)

(55.5)

Accounts Receivable, net

793,110

685,502

107,608

15.7

Recoverable Taxes and Other Current Assets

575,963

318,556

257,407

80.8

Total Current Assets

6,000,912

5,787,862

213,050

3.7






Non Current Assets





Machinery, Furniture and Equipment, net

558,480

473,238

85,242

18.0

Intangible assets, airport concessions and Goodwill-Net

49,586,322

50,353,003

(766,681)

(1.5)

Document Receivable

36,107

-

36,107

-

Total  Assets

56,181,821

56,614,103

(432,282)

(0.8)






Liabilities and Stockholders' Equity





Current Liabilities





Trade Accounts Payable

313,576

428,883

(115,307)

(26.9)

Bank Loans

500,105

173,471

326,634

188.3

Accrued Expenses and Others Payables

1,594,541

1,806,295

(211,754)

(11.7)

Total Current Liabilities

2,408,222

2,408,649

(427)

(0.0)






Long Term Liabilities





Bank Loans

7,042,598

10,321,382

(3,278,784)

(31.8)

Long Term Debt

6,957,678

7,149,177

(191,499)

(2.7)

Deferred Income Taxes

3,081,667

3,033,930

47,737

1.6

Employee Benefits

10,267

12,664

(2,397)

(18.9)

Total Long Term Liabilities

17,092,210

20,517,153

(3,424,943)

(16.7)


-

-

-


Total Liabilities

19,500,432

22,925,802

(3,425,370)

(14.9)






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

4,987,601

6,750,165

(1,762,564)

(26.1)

Cumulative Effect of Conversion of Foreign Currency

189,791

195,511

(5,720)

(2.9)

Retained Earnings 

14,794,650

10,252,124

4,542,526

44.3

Non- Controlling interests 

7,575,204

7,648,223

(73,019)

(1.0)

Total Stockholders' Equity

36,681,389

33,688,301

2,993,088

8.9






Total Liabilities and Stockholders' Equity

56,181,821

56,614,103

(432,282)

(0.8)

Exchange Rate per Dollar Ps. 19.6512





 

 

Grupo Aeroportuario del Sureste, S.A.B. de C.V.

 Consolidated Statement of Cash Flow as of December 31,  2018 and 2017 and for the periods of 
October 1, to December 31, 2018 and 2017.

Thousands of mexican pesos









Item

12M

12M

%


4Q

4Q

%

2017

2018

Chg


2017

2018

Chg

Operating Activities








Income Before Income Taxes

8,386,544

6,916,699

(17.5)


3,477,326

1,938,186

(44.3)

Items Related with Investing Activities:








Depreciation and Amortization

1,166,114

1,760,741

51.0


611,672

245,555

(59.9)

Impairment goodwill

4,719,096

-

n/a


4,719,096

-

n/a

Income from Results of Joint Venture Accounted by the Equity
Method

(112,345)

-

(100.0)


-

-

-

Gains in business combination

(7,029,200)

-

(100.0)


(7,029,200)

-

(100.0)

Interest Income

(245,787)

(280,622)

14.2


(81,833)

(71,612)

(12.5)

Interest payables

618,831

1,242,972

100.9


299,946

317,077

5.7

Foreign Exchange Gain (loss), net unearned

(139,295)

680

n/a


192,942

11,385

(94.1)

Gain (loss) Of property - natural disaster

982

-

n/a


982

-

n/a

Sub-Total

7,364,940

9,640,470

30.9


2,190,931

2,440,591

11.4

Increase in Trade Receivables

(51,155)

(122,770)

140.0


(349,190)

(547,786)

56.9

Decrease in Recoverable Taxes and other Current Assets

449,002

56,374

(87.4)


1,426,830

83,581

(94.1)

Income Tax Paid

(1,858,139)

(2,083,398)

12.1


(418,830)

(420,476)

0.4

Trade Accounts Payable

154,791

(45,527)

n/a


345,738

140,709

(59.3)









Net Cash Flow Provided by Operating Activities

6,059,439

7,445,149

22.9


3,195,479

1,696,619

(46.9)









Investing Activities








Payment for investment increase in Aerostar, net of cash acquired 

(183,386)

-

(100.0)


-

-

-

Payment for acquisition of the subsidiary Airplan, net of cash acquired

(3,752,081)

-

(100.0)


(3,752,081)

-

(100.0)

Investments in Associates

-

(206,379)

-


-

-

-

Loans granted to Associates

275,376

-

n/a


(4,025)

106,329

n/a

Restricted cash

(89,361)

302,453

n/a


71,306

199,557

179.9

Investments in Machinery, Furniture and Equipment, net

(1,471,418)

(1,636,325)

11.2


(766,160)

(266,516)

(65.2)

Interest Income

259,717

265,350

2.2


92,275

65,667

(28.8)

Initial recognition for consolidation

-

-

-


-

-

-









Net Cash Flow used by Investing Activities

(4,961,153)

(1,274,901)

(74.3)


(4,358,685)

105,037

n/a









Excess Cash to Use in Financing Activities

1,098,286

6,170,248

461.8


(1,163,206)

1,801,656

n/a









Bank Loans received

8,000,000

-

n/a


4,000,000

-

n/a

Bank Loans paid

(5,339,338)

-

(100.0)


(4,000,000)

(106,329)

(97.3)

Long term debt paid

(102,907)

-

(100.0)


-

-

-

Interest paid

(628,222)

(4,229,195)

573.2


(1,838,310)

(1,679,949)

(8.6)

Dividends Paid

(1,848,000)

(2,034,000)

10.1


-

-

-

Increase in capital

-

-

-


-

-

-









Net Cash Flow used by Financing Activities

81,533

(6,263,195)

n/a


(1,838,310)

(1,786,278)

(2.8)









Net Increase in Cash and Cash Equivalents

1,179,819

(92,947)

n/a


(3,001,516)

15,378

n/a









Cash and Cash Equivalents at Beginning of Period

3,497,635

4,677,454

33.7


7,678,970

4,569,129

(40.5)









Cash and Cash Equivalents at the End of Period

4,677,454

4,584,507

(2.0)


4,677,454

4,584,507

(2.0)

 

 

 

Cision View original content:http://www.prnewswire.com/news-releases/asur-4q18-passenger-traffic-increased-7-5-yoy-in-mexico-30-4-in-puerto-rico-and-27-8-in-colombia-300801579.html

SOURCE Grupo Aeroportuario del Sureste, S.A.B. de C.V.



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today