Copa Holdings, S.A.
|
||
(Registrant)
|
||
Date: 05/31/2011
|
||
By:
|
/s/ Victor Vial
|
|
Name:
|
Victor Vial
|
|
Title:
|
CFO
|
COPA HOLDINGS, S.A. DISCLOSES 2010 QUARTERLY
FINANCIAL RESULTS UNDER IFRS |
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Audited
|
||||||||||||||||
1Q10
|
2Q10
|
3Q10
|
4Q10
|
2010
|
||||||||||||||||
Operating Revenue:
|
||||||||||||||||||||
Passenger revenue
|
$ | 320,390 | $ | 285,758 | $ | 344,377 | $ | 388,056 | $ | 1,338,581 | ||||||||||
Cargo, mail and other
|
$ | 16,129 | $ | 18,382 | $ | 18,682 | $ | 23,032 | $ | 76,225 | ||||||||||
336,519 | 304,140 | 363,059 | 411,088 | 1,414,806 | ||||||||||||||||
|
||||||||||||||||||||
Operating Expenses:
|
||||||||||||||||||||
Aircraft fuel
|
78,155 | 82,613 | 91,800 | 101,859 | 354,427 | |||||||||||||||
Salaries and benefits
|
41,850 | 42,450 | 44,669 | 49,876 | 178,845 | |||||||||||||||
Passenger servicing
|
31,921 | 30,552 | 34,793 | 36,452 | 133,718 | |||||||||||||||
Commissions
|
11,138 | 9,108 | 11,671 | 13,414 | 45,331 | |||||||||||||||
Maintenance, material and repairs
|
13,618 | 12,374 | 16,633 | 19,604 | 62,229 | |||||||||||||||
Reservations and sales
|
14,149 | 13,453 | 15,301 | 15,910 | 58,813 | |||||||||||||||
Aircraft rentals
|
12,069 | 11,189 | 11,627 | 11,449 | 46,334 | |||||||||||||||
Flight operations
|
15,942 | 16,492 | 18,943 | 19,271 | 70,648 | |||||||||||||||
Depreciation
|
14,044 | 15,291 | 16,566 | 17,061 | 62,962 | |||||||||||||||
Landing fees and other rentals
|
9,326 | 10,080 | 10,540 | 10,374 | 40,320 | |||||||||||||||
Other
|
16,158 | 16,833 | 16,574 | 21,966 | 71,531 | |||||||||||||||
258,370 | 260,435 | 289,117 | 317,236 | 1,125,158 | ||||||||||||||||
|
||||||||||||||||||||
Operating Income
|
78,149 | 43,705 | 73,942 | 93,852 | 289,648 | |||||||||||||||
|
||||||||||||||||||||
Non-operating Income (Expense):
|
||||||||||||||||||||
Interest costs
|
(7,072 | ) | (7,482 | ) | (7,772 | ) | (7,655 | ) | (29,981 | ) | ||||||||||
Interest capitalized
|
- | - | - | - | - | |||||||||||||||
Interest income
|
1,296 | 1,149 | 1,185 | 1,129 | 4,759 | |||||||||||||||
Other, net
|
(22,986 | ) | (5,708 | ) | 9,810 | 14,481 | (4,403 | ) | ||||||||||||
(28,762 | ) | (12,041 | ) | 3,223 | 7,955 | (29,625 | ) | |||||||||||||
Income before Income Taxes
|
49,387 | 31,664 | 77,165 | 101,807 | 260,023 | |||||||||||||||
|
||||||||||||||||||||
Provision for Income Taxes
|
3,602 | 2,310 | 5,627 | 7,427 | 18,966 | |||||||||||||||
Net Income
|
$ | 45,785 | $ | 29,354 | $ | 71,538 | $ | 94,380 | $ | 241,057 | ||||||||||
EPS - Basic and Diluted
|
1.04 | 0.67 | 1.63 | 2.15 | 5.48 | |||||||||||||||
Shares - Basic and Diluted
|
43,977,696 | 43,982,983 | 43,999,213 | 43,996,177 | 43,995,671 | |||||||||||||||
Financial indicators
|
||||||||||||||||||||
PRASM
|
12.8 | 11.2 | 11.9 | 13.0 | 12.2 | |||||||||||||||
RASM
|
13.4 | 11.9 | 12.5 | 13.8 | 12.9 | |||||||||||||||
Yield
|
16.0 | 15.3 | 15.7 | 16.5 | 15.9 | |||||||||||||||
CASM
|
10.3 | 10.2 | 10.0 | 10.6 | 10.3 | |||||||||||||||
CASM Ex-Fuel
|
7.2 | 6.9 | 6.8 | 7.2 | 7.0 | |||||||||||||||
Operating Margin
|
23.2 | % | 14.4 | % | 20.4 | % | 22.8 | % | 20.5 | % |
Adjusted
|
Previously reported
|
Adjusted
|
Previously reported
|
|||||||||||||||||||||
1Q10
|
1Q10
|
Variance
|
4Q10
|
4Q10
|
Variance
|
|||||||||||||||||||
Operating Revenue:
|
||||||||||||||||||||||||
Passenger revenue
|
$ | 320,390 | $ | 323,029 | (2,639 | ) | $ | 388,056 | $ | 391,407 | (3,351 | ) (a) | ||||||||||||
Cargo, mail and other
|
16,129 | 16,129 | 23,032 | 23,032 | ||||||||||||||||||||
336,519 | 339,158 | (2,639 | ) | 411,088 | 414,439 | (3,351 | ) | |||||||||||||||||
|
||||||||||||||||||||||||
Operating Expenses:
|
||||||||||||||||||||||||
Aircraft fuel
|
78,155 | 78,155 | 101,859 | 101,859 | ||||||||||||||||||||
Salaries and benefits
|
41,850 | 41,850 | 49,876 | 49,876 | ||||||||||||||||||||
Passenger servicing
|
31,921 | 31,921 | 36,452 | 36,452 | ||||||||||||||||||||
Commissions
|
11,138 | 13,777 | (2,639 | ) | 13,414 | 16,765 | (3,351 | ) (a) | ||||||||||||||||
Maintenance, material and repairs
|
13,618 | 13,618 | 19,604 | 19,604 | ||||||||||||||||||||
Reservations and sales
|
14,149 | 14,149 | 15,910 | 15,910 | ||||||||||||||||||||
Aircraft rentals
|
12,069 | 12,069 | 11,449 | 11,449 | ||||||||||||||||||||
Flight operations
|
15,942 | 15,942 | 19,271 | 19,271 | ||||||||||||||||||||
Depreciation
|
14,044 | 14,044 | 17,061 | 17,061 | ||||||||||||||||||||
Landing fees and other rentals
|
9,326 | 9,326 | 10,374 | 10,374 | ||||||||||||||||||||
Other
|
16,158 | 16,158 | 21,966 | 21,966 | ||||||||||||||||||||
258,370 | 261,008 | (2,639 | ) | 317,236 | 320,587 | (3,351 | ) (a) | |||||||||||||||||
|
||||||||||||||||||||||||
Operating Income
|
78,149 | 78,150 | 93,852 | 93,852 | ||||||||||||||||||||
|
||||||||||||||||||||||||
Non-operating Income (Expense):
|
||||||||||||||||||||||||
Interest costs
|
(7,072 | ) | (7,072 | ) | (7,655 | ) | (7,655 | ) | ||||||||||||||||
Interest capitalized
|
- | - | - | - | ||||||||||||||||||||
Interest income
|
1,296 | 1,296 | 1,129 | 1,129 | ||||||||||||||||||||
Other, net
|
(22,986 | ) | (22,986 | ) | 14,481 | 14,481 | ||||||||||||||||||
(28,762 | ) | (28,762 | ) | 7,955 | 7,955 | |||||||||||||||||||
Income before Income Taxes
|
49,387 | 49,388 | 101,807 | 101,807 | ||||||||||||||||||||
|
||||||||||||||||||||||||
Provision for Income Taxes
|
3,602 | 6,931 | (3,329 | ) | 7,427 | (560 | ) | 7,987 | (b) | |||||||||||||||
Net Income
|
$ | 45,785 | $ | 42,456 | 3,329 | $ | 94,380 | $ | 102,368 | (7,987 | ) |
(a)
|
Based on IFRIC 13, the Company has changed its reporting of the One Pass Frequent Flier Program to reflect it on a net basis within Operating Revenues.
|
(b)
|
Based on IAS 34, the Company has changed the presentation of deferred taxes to recognize it on a quartlery basis using the full year effective tax rate.
|