Unassociated Document

 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 

 
Report of Foreign Issuer
 
Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934
 
Report on Form 6-K dated for the month of May, 2011
 

 
Copa Holdings, S.A.
(Translation of Registrant's Name Into English)
 

 
Boulevard Costa del Este, Avenida Principal y Avenida de la Rotonda
Urbanización Costa del Este
Complejo Business Park, Torre Norte
Parque Lefevre
Panama City, Panama
 (Address of principal executive offices)
 

 
(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)
 
Form 20-F x     Form 40-F o
 
(Indicate by check whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)
 
Yes o     No o
 
(If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b);82-             )
 
 

Earnings Release - Copa Holdings Reports Net Income of US$94.4 Million and EPS of US$2.14 for the First Quarter of 2011
 
 
 
 

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.
 

 
Copa Holdings, S.A.
 
(Registrant)
     
     
Date:  05/04/2011
   
 
By:
 /s/ Victor Vial
 
Name:
Victor Vial
 
Title:
CFO

Unassociated Document

  
Copa Holdings Reports Net Income of US$94.4 Million and EPS of US$2.14for the First Quarter of 2011
Excluding special items, adjusted net income came in at $82.0 million, or $1.86 per share

Panama City, Panama --- May 04, 2011.  Copa Holdings, S.A. (NYSE: CPA), today announced financial results for the first quarter of 2011 (1Q11). The terms “Copa Holdings" or "the Company" refer to the consolidated entity. The following financial information, unless otherwise indicated, is presented in accordance with International Financial Reporting Standards (IFRS).  See the accompanying reconciliation of non-IFRS financial information to IFRS financial information included in financial tables section of this earnings release. Unless otherwise stated, all comparisons with prior periods refer to the first quarter of 2010 (1Q10).

OPERATING AND FINANCIAL HIGHLIGHTS
 
·  
Copa Holdings reported net income of US$94.4 million for 1Q11, or diluted earnings per share (EPS) of US$2.14.  Excluding special items, Copa Holdings would have reported an adjusted net income of $82.0 million, or $1.86 per share, a 30.9% increase over adjusted net income of US$62.7 million and US$1.42 per share for 1Q10.
·  
Operating income for 1Q11 came in at US$101.0 million, a 29.2% increase over operating income of US$78.1 million in 1Q10.  Operating margin for the period came in at 23.9%, compared to 23.0% in 1Q10, despite a 23.9% increase in the effective price of jet fuel.
·  
Total revenues increased 24.7% to US$423.1 million, outpacing a strong capacity expansion.  Yield per passenger mile increased 3.9% to 16.7 cents and operating revenue per available seat mile (RASM) increased 0.2% to 13.6 cents, despite a 7.6% increase in average length of haul.
·  
For 1Q11, strong demand trends resulted in passenger traffic (RPMs) growth of 20.5% and a consolidated load factor of 77.4%, or 2.6 percentage points below 1Q10, in light of a 24.5% capacity expansion.
·  
Operating cost per available seat mile (CASM) decreased 0.9%, from 10.4 cents in 1Q10 to 10.3 cents in 1Q11.  Additionally, CASM excluding fuel costs, decreased 9.5% from 7.3 cents in 1Q10 to 6.6 cents in 1Q11, mainly as a result of the dilution of fixed costs resulting from increased capacity and a 7.8% increase in average stage length.
·  
Cash, short term and long term investments ended 1Q11 at US$460.3 million, representing 30% of the last twelve months’ revenues.
·  
During the first quarter, Copa Airlines took delivery of two Boeing 737-800s.  As a result, Copa Holdings ended the quarter with a consolidated fleet of 65 aircraft.
·  
For 1Q11, Copa Holdings reported consolidated on-time performance of 92.4% and a flight-completion factor of 99.8%, maintaining its position among the best in the industry.
·  
During 1Q11, the Company entered into agreements for the long-term lease of four new 737-800s to be operated by Copa Airlines.  One of these aircraft is scheduled for delivery in the second half of 2012, while the other three aircraft are scheduled for delivery during 2013.
 
 
 
 

 


 
RECENT DEVELOPMENTS
 
·  
On May 4, 2011, the Board of Directors of Copa Holdings approved an increase in the Company’s dividend policy, which previously provided for an annual dividend payment of up to 20% of annual consolidated net income.  The new dividend policy now provides for annual dividend payment of up to 30% of annual consolidated net income, which will be paid on June 15, 2011 to shareholders of record as of May 31, 2011.  The dividend will be paid based on audited 2010 IFRS results, which will be filed in the company’s annual report (Form 20-F) to be filed with the SEC during the month of May 2011.
 
Consolidated Financial &
Operating Highlights
    1Q11       1Q10    
 
% Change
      4Q10    
 
% Change
Revenue Passengers Carried ('000)
    1,654       1,477     12.0 %     1,702     -2.8 %
RPMs (mm)
    2,416       2,005     20.5 %     2,354     2.6 %
ASMs (mm)
    3,122       2,507     24.5 %     2,986     4.5 %
Load Factor
    77.4 %     80.0 %  
-2.6
p.p.     78.8 %  
-1.4
p.p.
Yield
    16.7       16.1     3.9 %     16.6     0.7 %
PRASM (US$ Cents)
    13.0       12.9     0.6 %     13.1     -1.1 %
RASM (US$ Cents)
    13.6       13.5     0.2 %     13.9     -2.4 %
CASM (US$ Cents)
    10.3       10.4     -0.9 %     10.7     -3.9 %
CASM Excl. Fuel (US$ Cents)
    6.6       7.3     -9.5 %     7.3     -9.9 %
Breakeven Load Factor (1)
    54.0 %     61.6 %  
-7.6
p.p.     58.2 %  
-4.2
p.p.
Fuel Gallons Consumed (Millions)
    41.5       34.6     19.9 %     40.2     3.3 %
Avg. Price oer Fuel Gallon (US$ Dollars)
    2.60       2.22     17.2 %     2.51     3.5 %
Average Length of Haul (Miles)
    1,461       1,357     7.6 %     1,383     5.6 %
Average Stage Length (Miles)
    967       898     7.8 %     945     2.4 %
Departures
    24,943       22,669     10.0 %     24,895     0.2 %
Block Hours
    60,712       51,696     17.4 %     59,300     2.4 %
Average Aircraft Utilization (Hours)
    10.6       10.2     3.5 %     10.4     2.1 %
Operating Revenues (US$ mm)
    423.1       339.2     24.7 %     414.4     2.1 %
Operating Income (US$ mm)
    101.0       78.1     29.2 %     93.9     7.6 %
Operating Margin
    23.9 %     23.0 %  
0.8
p.p.     22.6 %  
1.2
p.p.
Net Income (US$ mm)
    94.4       42.5     122.5 %     102.4     -7.7 %
Adjusted Net Income (US$ mm) (1)
    82.0       62.7     30.9 %     90.7     -9.6 %
EPS - Basic and Diluted (US$)
    2.14       0.97     121.6 %     2.33     -8.0 %
Adjusted EPS - Basic and Diluted (US$) (1)
    1.86       1.42     30.4 %     2.06     -9.9 %
# of Shares - Basic and Diluted ('000)
    44,139       43,978     0.4 %     43,996     0.3 %
1) Breakeven Load Factor, Adjusted Net Income and Adjusted EPS for 1Q11, 1Q10, and 4Q10 exclude non-cash charges/gains associated with the mark-to-market of fuel hedges.  Additionally, they exclude for 1Q10 a US$19.8 million charge related to the devaluation of the Venezuelan currency.
Note:  Attached to this press release is a reconciliation of non-IFRS financial measures to the comparable IFRS measures.

 
 
2

 

 
 
 
 
MANAGEMENT’S COMMENTS ON 1Q11 RESULTS
 
 
Copa Holdings first quarter results were positively impacted by strong demand trends which resulted in a robust increase in passenger traffic and average fares.  For 1Q11, the company reported operating income of US$101.0 million, a 29.2% increase over 1Q10.  Operating margin for the quarter stood at 23.9%, increasing 0.9 percentage points over 1Q10, despite a 23.9% increase in the effective cost of jet fuel for the period.
 
Consolidated revenues increased 24.7%, outpacing a 24.5% capacity expansion during the period.  Load factor came in at 77.4%, or 2.6 percentage points below 1Q10, while yields increased 3.9% to 16.7 cents, despite a 7.6% increase in average length of haul.  As a result, passenger revenues per ASM (PRASM) increased 0.6%, from 12.9 cents in 1Q10 to 13.0 cents in 1Q11.
 
Consolidated operating expenses for 1Q11 increased 23.4% to US$322.1 million, while consolidated operating expenses per ASM (CASM) decreased 0.9% to 10.3 cents.  Excluding fuel costs, unit costs decreased 9.5% to 6.6 cents, mainly as a result of increased capacity and a 7.8% increase in average stage length.
  
Aircraft fuel expense increased 48.6% or US$38.0 million compared to 1Q10, as a result of increased capacity and higher fuel prices.  The Company’s effective jet fuel price, which includes realized hedge gains of US$8.3 million and US$1.4 million for 1Q11 and 1Q10, respectively, increased from an average of US$2.26 in 1Q10 to US$2.80 in 1Q11. 
  
For 1Q11, the Company had fuel hedges in place representing 31% of its consolidated volume.  Continuing with the execution of its fuel hedge policy, the Company currently has hedged approximately 26% in 2Q11, 17% in 3Q11 and 16% in 4Q11.  For 2012, the Company has hedged approximately 8% of its forecasted fuel consumption.
 
The Company recorded a net non-operating gain of US$2.8 million for 1Q11 compared to a net non-operating expense of US$28.8 million for 1Q10.  Non-operating income included a fuel hedge mark-to-market gain of US$12.5 million for 1Q11, compared to, for 1Q10, a fuel hedge mark-to-market loss of US$0.4 million and a US$19.8 million charge related to the devaluation of the Venezuelan currency.
 
Copa Holdings closed the quarter with US$460.3 million in cash, short term and long term investments, representing 30% of last twelve months´ revenues.  Total debt at the end of 1Q11 amounted to US$1.0 billion related to aircraft and equipment financing.  
In 2011, the Company expects to increase its consolidated fleet by ten aircraft and expand capacity by approximately 20%.  Copa Holdings’ consolidated fleet is expected to end the year at 73 aircraft, composed of 20 Boeing 737-700s, 27 Boeing 737-800s and 26 Embraer-190s.
 
Copa Holdings’ strong first quarter results are the product of a solid and well executed business model based on operating the best and most convenient network for intra-Latin America travel from the Hub of the Americas in Panama.  Going forward, the Company will continue to strengthen its long-term competitive position by taking advantage of new growth opportunities and implementing initiatives to further strengthen its network and product.
 
 
3

 

 


OUTLOOK FOR 2011

For 2011, our updated guidance is for consolidated capacity growth of approximately 20% as a result of capacity added in 2010 and the introduction of ten additional 737-800 aircraft during 2011.  Load factors are expected to come in below 2010 levels as a result of strong capacity expansion.  As a result of strong demand, which has resulted in higher fares and fuel surcharges, unit revenues (RASM) are now expected to come in at 13.2 cents, more than 7% above previous guidance and more than 2% higher than RASM for full year 2010.  Unit costs excluding fuel, CASM ex-fuel, are expected to come in at 6.6 cents, significantly below 2010 levels.  Our guidance includes an increase in the estimated effective price per gallon of jet fuel, including the effect of current hedge contracts and into plane costs from US$2.60 per gallon in our previous guidance to US$3.19 per gallon. The Company still projects an operating margin in the range of 18.0% to 20.0% for 2011. 

Financial Outlook (IFRS)
2011 – Full Year
Capacity - YOY ASM Growth
+/-20%
Average Load Factor
+/-74%
RASM (cents)
+/-13.2
CASM Ex-fuel (cents)
+/- 6.6
Operating Margin
18-20%

 
CONSOLIDATED FIRST QUARTER RESULTS
 
Operating revenue
 
Copa Holdings’ operating revenue for 1Q11 totaled US$423.1 million, a 24.7% increase over operating revenue of US$339.2 million in 1Q10.  This increase was primarily due to a 25.2% or US$81.5 million increase in passenger revenue.
 
Passenger revenue. For 1Q11 passenger revenue totaled US$404.6 million, a 25.2% increase over passenger revenue of US$323.0 million in 1Q10.  Although load factor decreased 2.6 percentage points to 77.4%, passenger yield increased 3.9% to 16.7 cents, contributing to a 0.6% increase in passenger revenue per ASM (PRASM).
Cargo, mail and other. Cargo, mail and other revenue totaled US$18.5 million in 1Q11, a 14.8% increase over cargo, mail and other of US$16.1 million in 1Q10.

 
4

 

 


Operating expenses
 
For 1Q11, consolidated operating expenses increased 23.4% to US$322.1 million, representing operating cost per available seat mile (CASM) of 10.3 cents.  CASM, excluding fuel costs, decreased 9.5% from 7.3 cents in 1Q10 to 6.6 cents in 1Q11.  An overview of the major variances on a consolidated basis follows:
 
Aircraft fuel. For 1Q11, aircraft fuel totaled US$116.1 million, a US$38.0 million or 48.6% increase over aircraft fuel of US$78.2 million in 1Q10. This increase was primarily a result of a 23.9% increase in the average price per gallon of jet fuel (all-in), which averaged US$2.80 in 1Q11, as compared to US$2.26 in 1Q10, and a 19.9% increase in gallons consumed resulting from increased capacity.  The all-in average price per gallon of jet fuel for 1Q11 includes an $8.3 million fuel hedge gain, compared to a US$1.4 gain in 1Q10.  Excluding the effect of fuel hedge gains for both periods’ fuel prices increased 30.5%, from US$2.30 per gallon in 1Q10 to US$3.00 in 1Q11.
Salaries and benefits. For 1Q11, salaries and benefits totaled US$48.3 million, a 15.5% increase over salaries and benefits of US$41.9 million in 1Q10. This increase was mostly a result of an overall increase in operating headcount to support additional capacity.
Passenger servicing. For 1Q11, passenger servicing totaled US$34.8 million, an 8.9% increase over passenger servicing of US$31.9 million in 1Q10. This increase was primarily a result of a 12.0% increase in passengers carried.
Commissions. For 1Q11, commissions totaled US$17.0 million, a 23.2% increase over commissions of US$13.8 million in 1Q10. This increase was primarily a result of  a higher revenue base.
Reservations and sales. Reservations and sales totaled US$16.3 million, a 15.2% increase over reservation and sales of US$14.1 million in 1Q10. This increase was primarily a result of a 25.2% increase in passenger revenue.
Maintenance, material and repairs. For 1Q11, maintenance, material and repairs totaled US$15.0 million, a 10.5% increase over maintenance, material and repairs of US$13.6 million in 1Q10. This increase was primarily a result additional capacity.
Depreciation. Depreciation totaled US$17.8 million in 1Q11, a 26.9% increase over depreciation of US$14.0 million in 1Q10. This increase was primarily driven by additional aircraft and spares.
Flight operations, aircraft rentals, landing fees and other rentals. Combined, flight operations, aircraft rentals, landing fees and other rentals increased 9.6% from US$37.3 million in 1Q10 to US$40.9 million in 1Q11, primarily as a result of increased capacity.
Other. Other expenses totaled US$15.8 million, flat over 1Q10.

Non-operating income (expense)

Consolidated non-operating income (expense) totaled a net gain of US$2.8 million in 1Q11, compared to a net loss of US$28.8 million in 1Q10.

Interest expense.  Interest expense totaled US$7.9 million in 1Q11, a 12.0% increase from interest expense of US$7.1 million in 1Q10, primarily as a result of higher average debt outstanding during the period.
Interest income. Interest income totaled US$1.3 million, a 3.4% decrease from interest income in 1Q10, as a result of lower interest rates, partly offset by higher average cash and investments balances.
Other, net.  Other net totaled a net gain of US$9.5 million in 1Q11, compared to a net loss of US$23.0 million in 1Q10, Other net Includes fuel hedge mark-to-market gain of US$12.5 million for 1Q11, compared to a fuel hedge mark-to-market loss of US$0.4 million and a US$19.8 million charge related to the devaluation of the Venezuelan currency in 1Q10.
 
 
5

 
 


About Copa Holdings
Copa Holdings is a leading Latin American provider of passenger and cargo services.  The Company, through its operating subsidiaries, provides service to 52 destinations in 25 countries in North, Central and South America and the Caribbean with one of the youngest and most modern fleets in the industry, consisting of 66 aircraft: 40 Boeing 737NG aircraft and 26 EMBRAER-190s.
 

CONTACT: Copa Holdings S.A.
 
Investor Relations:
Ph: (507) 304-2677
www.copaair.com (IR section)

This release includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are based on current plans, estimates and expectations, and are not guarantees of future performance. They are based on management’s expectations that involve a number of business risks and uncertainties, any of which could cause actual results to differ materially from those expressed in or implied by the forward-looking statements. The Company undertakes no obligation to update or revise any forward-looking statement. The risks and uncertainties relating to the forward-looking statements in this release are among those disclosed in Copa Holdings’ filed disclosure documents and are, therefore, subject to change without prior notice.
 
 
6

 


 
 
Copa Holdings, S.A.
                 
Income Statement - IFRS
                 
(US$ Thousands)
                 
                   
 
 
Unaudited
   
Unaudited
   
%
   
Unaudited
   
%
 
    1Q11       1Q10    
Change
      4Q10    
Change
 
Operating Revenues
                                 
Passenger Revenue
  404,566       323,029       25.2 %     391,407       3.4 %
Cargo, mail and other
  18,518       16,129       14.8 %     23,032       -19.6 %
Total Operating Revenue
  423,084       339,158       24.7 %     414,439       2.1 %
 
                                     
Operating Expenses
                                     
Aircraft fuel
  116,108       78,155       48.6 %     101,859       14.0 %
Salaries and benefits
  48,334       41,850       15.5 %     49,876       -3.1 %
Passenger servicing
  34,768       31,921       8.9 %     36,452       -4.6 %
Commissions
  16,973       13,777       23.2 %     16,765       1.2 %
Reservations and sales
  16,304       14,149       15.2 %     15,910       2.5 %
Maintenance, material and repairs
  15,042       13,618       10.5 %     19,604       -23.3 %
Depreciation
  17,817       14,044       26.9 %     17,061       4.4 %
Flight operations
  19,735       15,942       23.8 %     19,271       2.4 %
Aircraft rentals
  11,227       12,069       -7.0 %     11,449       -1.9 %
Landing fees and other rentals
  9,972       9,326       6.9 %     10,374       -3.9 %
Other
  15,807       16,158       -2.2 %     21,966       -28.0 %
Total Operating Expense
  322,087       261,008       23.4 %     320,587       0.5 %
 
                                     
Operating Income
  100,997       78,150       29.2 %     93,852       7.6 %
 
                                     
Non-operating Income (Expense):
                                     
Interest expense
  (7,924 )     (7,072 )     12.0 %     (7,655 )     3.5 %
Interest capitalized
  0       0    
nm
      0    
mn
 
Interest income
  1,252       1,296       -3.4 %     1,129       10.9 %
Other, net
  9,464       (22,986 )  
nm
      14,481       -34.6 %
Total Non-Operating Income/(Expense)
  2,792       (28,762 )  
nm
      7,955       -64.9 %
                                       
Income before Income Taxes
  103,789       49,387       110.2 %     101,807       1.9 %
 
                                     
Provision for Income Taxes
  9,341       6,931       34.8 %     (560 )  
nm
 
                                       
Net Income
  94,448       42,456       122.5 %     102,368       -7.7 %
                                       
                                       
EPS - Basic and Diluted
  2.14       0.97       121.6 %     2.33       -8.0 %
Shares - Basic and Diluted
  44,139,277       43,977,696       0.4 %     43,996,177       0.3 %
 
 
 
7

 
 
 
 
 
Copa Holdings, S.A.
           
Balance Sheet - IFRS
           
 
(US$ Thousands)
 
March 31,
   
December 31,
   
March 31,
 
   
2011
   
2010
   
2010
 
   
(Unaudited)
   
(Audited)
   
(Unaudited)
 
ASSETS
                 
Current Assets:
                 
Cash and cash equivalents
  $ 236,640     $ 207,690     $ 257,610  
Short-term investments
    217,500       194,913       97,038  
Total cash, cash equivalents and short-term investments
    454,140       402,603       354,648  
                         
Accounts receivable, net of allowance for doubtful accounts
    97,122       88,774       90,386  
Accounts receivable from related parties
    1,431       613       2,140  
Expendable parts and supplies, net of allowance for obsolescence
    47,884       45,982       23,422  
Prepaid expenses
    27,912       31,312       26,978  
Other current assets
    37,165       24,622       11,877  
Total Current Assets
    665,654       593,906       509,451  
                         
Long-term investments
    6,207       6,224       6,429  
                         
Property and Equipment:
                       
Owned property and equipment:
                       
Flight equipment
    1,877,838       1,782,070       1,539,499  
Other equipment
    61,561       59,426       53,662  
      1,939,399       1,841,496       1,593,161  
Less: Accumulated depreciation
    (292,864 )     (274,940 )     (228,283 )
      1,646,535       1,566,556       1,364,878  
Purchase deposits for flight equipment
    176,096       205,972       175,699  
Total Property and Equipment
    1,822,631       1,772,528       1,540,577  
                         
Other Assets:
                       
Net pension asset
    8,350       8,157       6,872  
Goodwill
    25,943       25,475       25,282  
Intangible asset
    43,871       43,465       44,608  
Other assets
    112,190       105,765       102,201  
Total Other Assets
    190,354       182,862       178,963  
Total Assets
  $ 2,684,846     $ 2,555,520     $ 2,235,420  
                         
                         
LIABILITIES AND SHAREHOLDER'S EQUITY
                       
Current Liabilities:
                       
Current maturities of long-term debt
  $ 95,515     $ 100,860     $ 113,792  
Accounts payable
    59,024       66,464       45,823  
Accounts payable to related parties
    18,309       13,418       9,693  
Air traffic liability
    225,602       208,735       160,241  
Taxes and interest payable
    46,834       49,852       46,167  
Accrued expenses payable
    34,354       47,614       42,712  
Other current liabilities
    10,778       10,934       9,381  
Total Current Liabilities
    490,416       497,877       427,809  
                         
Non-Current Liabilities:
                       
Long-term debt
    931,594       888,681       793,157  
Post employment benefits liability
    5,779       5,733       5,139  
Other long-term liabilities
    37,483       33,703       27,511  
Deferred tax liabilities
    13,406       20,016       24,591  
Total Non-Current Liabilities
    988,262       948,133       850,398  
                         
Total Liabilities
    1,478,678       1,446,010       1,278,207  
                         
Shareholders' Equity:
                       
Class A - 33,025,284 shares issued and outstanding
    22,495       22,291       22,291  
Class B - 10,938,125 shares issued and outstanding
    7,466       7,466       7,466  
Additional paid in capital
    26,733       26,110       23,168  
Retained earnings
    1,145,690       1,051,233       901,405  
Accumulated other comprehensive income (loss)
    3,784       2,410       2,883  
Total Shareholders' Equity
    1,206,168       1,109,510       957,213  
Total Liabilities and Shareholders' Equity
  $ 2,684,846     $ 2,555,520     $ 2,235,420  
 
 
 
8

 
 
 
Copa Holdings, S.A.
 
NON-IFRS FINANCIAL MEASURE RECONCILIATION

This press release includes the following non IFRS financial measures: CASM Excluding Fuel, Adjusted Net Income and Adjusted EPS.   This supplemental information is presented because we believe it is a useful indicator of our operating performance and is useful in comparing our performance with other companies in the airline industry. These measures should not be considered in isolation, and should be considered together with comparable IFRS measures, in particular operating income and net income. The following is a reconciliation of these non-IFRS financial measures to the comparable IFRS measures:
 
Reconciliation of Net Income
                 
Excluding Special Items
    1Q11       1Q10       4Q10  
                         
Net income as Reported
  $ 94,448     $ 42,456     $ 102,368  
                         
Special Items (adjustments):
                       
     Unrealized (gain) loss on fuel hedging instruments (1)
    (12,457 )     372       (11,627 )
    Other special items, net (2)
    -       19,828       -  
Adjusted Net Income
  $ 81,991     $ 62,656     $ 90,740  
                         
Shares used for Computation (in thousands)
                       
     Basic and Diluted
    44,139       43,978       43,996  
                         
Adjusted earnings per share - Basic and Diluted
    1.86       1.42       2.06  
                         
Reconciliation Operating Costs per ASM
                       
Excluding Fuel and Special Items
    1Q11       1Q10       4Q10  
                         
Operating Costs per ASM as Reported
    10.3       10.4       10.7  
Aircraft fuel per ASM
    (3.7 )     (3.1 )     (3.4 )
Operating Costs per ASM excluding fuel
    6.6       7.3       7.3  
 
 
 
FOOTNOTES:
 
(1)  Includes unrealized (gains) losses resulting from the mark-to-market accounting for changes in the fair value of fuel hedging instruments.  For 1Q11 and 4Q10, the Company recorded unrealized fuel hedge gains of US$12.5 million and US$11.6 million, respectively.  For 1Q10, the Company recorded unrealized fuel hedge losses of US$0.4 million.
(2)  Other Special items include for 1Q09 a US$19.8 million charge related to the devaluation of the Venezuelan currency.
 
 
 
 
 
 
 
 
9