cpa-6k_20210211.htm

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 February 2021

 

 

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

ParqueLefevre

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             

 

(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                  No     X    

 

(If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b);82-             )

 

 

 

 

 

 

 

 

 

 

 

 

Enclosure: 4Q20 Earnings Release



 

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: 2/11/2021

 

 

By: 

/s/ José Montero

 

 

Name: José Montero

Title: CFO

 

 

cpa-ex991_14.htm

Exhibit 99.1

 

 

Copa Holdings Reports Financial Results for the Fourth Quarter of 2020

Panama City, Panama --- February 10, 2021.  Copa Holdings, S.A. (NYSE: CPA), today announced financial results for the fourth quarter of 2020 (4Q20). The terms “Copa Holdings” and “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 the financial tables section of this earnings release. Unless otherwise stated, all comparisons with prior periods refer to the fourth quarter of 2019 (4Q19).

The financial information included in this press release is preliminary, as the Company has not yet issued its audited financial statements.  This information presented herein may differ from those results. During the preparation of the financial statements and related notes and our year-end audit, additional items that would require material adjustments to the preliminary financial information included in this press release may be identified.

Due to the continued effects of the Covid-19 pandemic on the aviation industry, the Company operated on average, at approximately 27% of the capacity for the same period in 2019.  Therefore, this earnings release will focus on the financial results and metrics that are relevant in these circumstances and will omit certain financial ratios, unit metrics and operational indicators that are usually provided, since they are either not measurable, not meaningful or not material on such a limited operational base.

OPERATING AND FINANCIAL HIGHLIGHTS

Copa Holdings reported a net loss of US$168.8 million for the quarter, or US$3.97 per share. Excluding special items, the Company would have reported a net loss of US$85.2 million, or US$2.00 per share. Special items for the quarter include an US$80.1 million unrealized mark-to-market loss related to the Company’s convertible notes, a US$4.4 million asset impairment charge on the Boeing 737-700 fleet, and a US$0.9 million gain on the Embraer assets held for sale.

Copa Holdings reported an operating loss of US$95.1 million for the quarter.  Excluding special items, the Company would have reported an operating loss of US$91.5 million.

For the full year 2020, Copa Holdings reported a net loss of US$598.6 million, or US$14.08 per share.  Excluding special items, the Company would have reported a net loss of US$259.5 million, or US$6.11 per share.  Special items for the full year include a US$191.2 million in total impairment charges related to the Boeing 737-700 fleet,  a US$98.7 million unrealized mark-to-market loss on to the Company’s convertible notes, and a US$49.2 million expected loss on the Embraer assets held for sale.

For the full year 2020, Copa Holdings reported an operating loss of US$460.9 million.  Excluding special items, the Company would have reported an operating loss of US$220.6 million for 2020.

Cash consumption, defined as cash disbursements less proceeds, excluding extraordinary financing activities and asset sales, averaged approximately US$6 million per month during the quarter.  Cash consumption for the quarter benefited from changes in working capital, as cash proceeds increased ahead of capacity growth, while cash outflows lagged given the timing of certain accounts payable.

The Company ended the quarter with US$1.3 billion of available liquidity, consisting of approximately US$1.0 billion in cash, short-term and long-term investments, and committed and undrawn credit facilities of US$305 million.

The Company closed the quarter with total debt, including lease liabilities, of US$1.4 billion.

The Company’s flight operations, measured in terms of available seat miles (ASMs), represented 15% in October, 28% in November, and 39% in December, as compared to the same periods in 2019.  For the quarter, the Company’s ASMs were approximately 27% of ASMs in the same period in 2019.

During the quarter, the Company completed the delivery of 5 Embraer 190 aircraft that were previously sold to a third party.  As of December 31, 2020, there were 8 Embraer 190 aircraft sold and pending to be delivered.  

 

 


 

 

In December, The Export-Import Bank of the United States authorized a final commitment for a guaranteed loan in an amount up to US$327.9 million, related to 7 737 MAX 9 aircraft to be delivered to the Company during 2020 and 2021.

In December, the Company took delivery of 1 Boeing 737 MAX 9.  Excluding the aircraft classified as assets held for sale, Copa Holdings ended the year with a consolidated fleet of 75 aircraft – 68 Boeing 737-800s and 7 Boeing 737 MAX 9s, compared to a total fleet of 102 aircraft by year end 2019.

Subsequent Events

In January, the Company delivered 1 Embraer 190 aircraft, out of 14 that were sold to a third party.

In January and the first week of February, the Company took delivery of 3 Boeing 737 MAX 9s and expects to receive 3 additional Boeing 737 MAX 9s by the end of the first quarter.

During the month of February, the company added new credit facility commitments for an aggregate amount of US$40 million, bringing the total of undrawn committed credit facilities to US$345 million.

The Company has reached an agreement with Boeing regarding compensation related to the Boeing 737 MAX grounding.  Terms remain confidential.


2


 

 

 

Consolidated Financial

& Operating Highlights

4Q20

4Q19

Variance vs. 4Q19

3Q20

Variance vs. 3Q20

2020

2019

Variance vs. 2019

Revenue Passengers Carried (000s)

696

2,633

-73.6%

30

2256.3%

2,852

10,474

-72.8%

RPMs (millions)

1,267

5,244

-75.8%

57

2130.0%

5,812

21,303

-72.7%

ASMs (millions)

1,684

6,149

-72.6%

95

1667.7%

7,301

25,113

-70.9%

Load Factor

75.3%

85.3%

-10.0 p.p.

59.7%

15.6 p.p.

79.6%

84.8%

-5.2 p.p.

Fuel Gallons Consumed (millions)

20.75

78.94

-73.7%

1.32

1469.1%

92.8

321.4

-71.1%

Avg. Price Per Fuel Gallon (US$)

1.41

2.16

-34.7%

1.41

-0.3%

1.81

2.16

-16.0%

Average Length of Haul (miles)

1,822

1,992

-8.5%

1,925

-5.4%

2,038

2,034

0.2%

Average Stage Length (miles)

1,211

1,279

-5.4%

1,081

12.0%

1,278

1,288

-0.8%

Departures

8,795

32,441

-72.9%

559

1473.3%

37,865

131,819

-71.3%

Block Hours

26,870

105,620

-74.6%

1,710

1471.8%

122,968

431,749

-71.5%

Average Aircraft Utilization (hours) (2)

5.2

11.3

-53.8%

0.9

477.8%

7.5

11.4

-70.8%

Operating Revenues (US$ millions)

158.6

681.9

-76.7%

32.4

389.9%

801.0

2,707.4

-70.4%

Operating Profit (Loss) (US$ millions)

-95.1

17.8

-633.9%

-107.0

-11.1%

-460.9

346.2

-233.2%

Adjusted Operating Profit (Loss) (US$ millions) (1)

-91.5

107.1

-185.4%

-107.0

-14.4%

-220.6

435.5

-150.6%

Net Profit (Loss) (US$ millions)

-168.8

2.7

n/m

-118.1

43.0%

-598.6

247.0

-342.3%

Adjusted Net Profit (Loss) (US$ millions) (1)

-85.2

92.1

n/m

-121.6

-30.0%

-259.5

336.3

-177.2%

Basic EPS (US$)

-3.97

0.06

n/m

-2.78

43.0%

-14.08

5.81

-342.2%

Adjusted Basic EPS (US$) (1)

-2.00

2.17

n/m

-2.86

-30.0%

-6.11

7.92

-177.1%

Shares for calculation of Basic EPS (000s)

42,511

42,487

0.1%

42,510

0.0%

42,508

42,483

0.1%

 

 

(1)

Excludes Special Items.  This earnings release includes a reconciliation of non-IFRS financial measures to the comparable IFRS measures.

 

(2)

Average Aircraft Utilization is calculated based on the Company’s active fleet, excluding aircraft in storage as well as those classified as assets held for sale.


3


 

 

MANAGEMENT’S COMMENTS ON 4Q20 RESULTS

After the lifting of significant travel restrictions in October 2020, the Company began rebuilding its network, restarting service to 51 destinations by the end of the year.  Capacity deployment, measured in terms of available seat miles (ASMs) reached 15% in October, 28% in November, and 39% in December, as compared to the same months in 2019.  These capacity figures were supported by better-than-expected demand, resulting in a load factor of 75% for the quarter.  In terms of cash consumption, the Company benefited from changes in working capital, as cash proceeds increased as a result of future of capacity growth, while our cash outflows lagged given the timing of certain accounts payable.  This resulted in an average cash consumption for the quarter of US$6 million per month, a significant improvement from the Company’s original expectations.  Despite the encouraging results in the fourth quarter, increasing Covid-19 cases and new international travel requirements and restrictions have stalled demand starting in the second half of December, which, along with working capital changes, will lead to a larger cash consumption in the first quarter of 2021.

The Covid-19 pandemic continues to challenge the aviation industry in an unprecedented way and is forcing most airlines around the world to make significant changes in the way they conduct their business.  From the outset of the crisis, our management team has taken proactive actions, focusing on reducing fixed costs, further bolstering the Company’s liquidity position and adjusting the Company’s size, for what we believe will be a weakened demand environment in the immediate future.

Even though we face a great deal of uncertainty, we believe we are taking the necessary measures to maintain a position of strength in terms of liquidity, an efficient cost structure, network plans and flexible capacity, while maintaining a strong focus on bio-safety protocols in order to maintain the competitive advantage that has allowed us to deliver consistently leading results for over 20 years.

The Company has a proven and very strong business model, which is based on operating the best and most convenient network for intra-Latin America travel from its Hub of the Americas® based in Panama’s advantageous geographic position, with the region’s lowest unit costs, best on-time performance, and strongest balance sheet. Going forward, the Company believes that its Hub of the Americas® will be an even more valuable source of strategic advantage, especially if fewer intra Latin America markets are able to sustain direct point to point service.  We believe our hub will be the best positioned to serve these markets. The Company expects to leverage its strong balance sheet, leading liquidity position and lower cost base to continue strengthening its long-term competitive position and to implement initiatives to further strengthen its network and product in the post Covid-19 world.


4


 

 

OUTLOOK FOR 1Q21

As a result of the uncertainty regarding the Covid-19 pandemic and the impact of further travel restrictions, the Company is not providing financial guidance for full year 2021. However, subject to Covid-19 developments, including new government restrictions and changing travel demand, among other factors, the Company currently expects its capacity in 1Q 2021 to reach approximately 2.6 billion ASMs, or approximately 40% of the capacity during 1Q 2019. Total revenues are expected in the range of US$170 million to US$200 million, or approximately 25% to 30% of total revenues for 1Q 2019. Cash consumption, excluding any proceeds from asset sales and extraordinary financing activities, but including capital expenditures and payment of all financial obligations, is expected to increase to a range of US$40 million to US$45 million per month for 1Q 2021.   

Despite the previously mentioned increase in cash consumption, the company expects to increase its liquidity position during the quarter as a result of cash inflows from aircraft pre delivery deposits reimbursements, financing related to aircraft deliveries, aircraft sales and other items.

CONSOLIDATED FOURTH QUARTER RESULTS

Operating revenue

Consolidated revenue for 4Q20 totaled US$158.6 million, driven mostly by passenger revenue.

Passenger revenue totaled US$147.5 million, mostly comprised of flown passenger revenue and unredeemed ticket revenues, some of which correspond to earlier quarters in 2020.

Cargo and mail revenue totaled US$7.2 million, in line with the reduced capacity for the quarter.

Other operating revenue totaled US$3.9 million, resulting mostly from revenue from non-air ConnectMiles partners.

Operating expenses

Fuel totaled US$28.3 million, corresponding to 20.7 million gallons of jet fuel consumed in the quarter.

Wages, salaries, benefits and other employees' expenses totaled US$63.6 million, representing a 44.7% reduction year over year, mostly comprised of a reduced payroll given contract suspensions and voluntary pay cuts offset by severance payments performed during the quarter.

Passenger servicing totaled US$4.2 million, representing a 38% cost reduction per passenger year over year, resulting from cost efficiencies and a simplified on-board product offering.

Airport facilities and handling charges totaled US$16.9 million, representing a 37% higher cost per departure year over year, due to parking fee provisions for stored aircraft, volume rebates attained in 2019 and not in 2020 due to lower capacity, and higher fees in certain U.S. airports.

Sales and distribution totaled US$18.6 million, representing a 13% decrease in cost per net booking year-over year-due to contract renegotiation and reduced marketing expenses.

Maintenance, materials and repairs totaled US$33.2 million, comprised of a US$23.8 million adjustment in provisions related to the future return of leased aircraft given changes in aircraft utilization and expected return dates, US$6.4 million in material and component repairs, and other expenses including aircraft storage and return to service expenses.

5


 

 

Depreciation and amortization totaled US$67.9 million, mostly comprised of owned and leased flight equipment, maintenance events, IT systems amortizations and a US$4.4 million impairment charge related to the Boeing 737-700 fleet.

Flight operations totaled US$5.9 million due to overflight fees, in line with the reduced number of flights operated in the quarter.

Other operating and administrative expenses totaled US$15.0 million, which is mostly comprised of IT systems, overhead expenses and one-time advisory fees.

Non-operating Income (Expense)

Consolidated non-operating income (expense) resulted in a net expense of US$91.5 million.

Finance cost totaled US$18.4 million, driven by US$ 11.6 million convertible notes interest expenses, US$6.4 million related to loan interest and commission expenses and US$2.1 million in interest charges related to operating leases, net of a US$1.7 million adjustment related to the reduction of the discount rate utilized for the calculation of leased aircraft charges.

Finance income totaled US$3.6 million in proceeds from investments.

Net change in fair value of derivatives totaled a net US$80.1 million unrealized mark-to-market loss related to the Company’s convertible notes.

Gain (loss) on foreign currency fluctuations totaled US$2.4 million, mostly because of the strengthening of the Colombian peso and the Brazilian real against the dollar.

Other non-operating income (expense) totaled US$1.0 million, mostly due to a tax provision reversal.


6


 

 

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 80 destinations in 33 countries in North, Central and South America and the Caribbean. For more information visit: www.copa.com.

 

CONTACT: Copa Holdings S.A.

Investor Relations:

Ph: 011 507 304-2774

www.copa.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.


7


 

 

 

Copa Holdings, S.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Statement - IFRS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(US$ Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unaudited

 

Unaudited

 

%

 

Unaudited

 

%

 

Unaudited

 

Audited

 

%

 

 

4Q20

 

4Q19

 

Change

 

3Q20

 

Change

 

2020

 

2019

 

Change

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Passenger revenue

 

147,535

 

657,940

 

-77.6%

 

27,619

 

434.2%

 

760,594

 

2,612,605

 

-70.9%

Cargo and mail revenue

 

7,243

 

16,033

 

-54.8%

 

596

 

1114.3%

 

21,002

 

62,460

 

-66.4%

Other operating revenue

 

3,858

 

7,955

 

-51.5%

 

4,167

 

-7.4%

 

19,407

 

32,343

 

-40.0%

Total Operating Revenue

 

158,636

 

681,927

 

-76.7%

 

32,382

 

389.9%

 

801,003

 

2,707,409

 

-70.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fuel

 

28,346

 

171,314

 

-83.5%

 

1,287

 

2102.7%

 

166,723

 

696,249

 

-76.1%

Wages, salaries, benefits and other employees' expenses

 

63,599

 

115,036

 

-44.7%

 

44,241

 

43.8%

 

256,327

 

450,438

 

-43.1%

Passenger servicing

 

4,180

 

24,798

 

-83.1%

 

1,095

 

281.9%

 

27,567

 

102,103

 

-73.0%

Airport facilities and handling charges

 

16,914

 

44,877

 

-62.3%

 

1,752

 

865.2%

 

59,536

 

181,959

 

-67.3%

Sales and distribution

 

18,646

 

53,222

 

-65.0%

 

5,985

 

211.6%

 

70,395

 

210,623

 

-66.6%

Maintenance, materials and repairs

 

33,221

 

37,648

 

-11.8%

 

9,079

 

265.9%

 

76,948

 

127,562

 

-39.7%

Depreciation and amortization

 

67,850

 

159,812

 

-57.5%

 

63,022

 

7.7%

 

502,433

 

371,424

 

35.3%

Flight operations

 

5,925

 

24,908

 

-76.2%

 

454

 

1206.5%

 

30,028

 

102,806

 

-70.8%

Other operating and administrative expenses

 

15,011

 

32,506

 

-53.8%

 

12,435

 

20.7%

 

71,977

 

118,072

 

-39.0%

Total Operating Expense

 

253,693

 

664,123

 

-61.8%

 

139,349

 

82.1%

 

1,261,934

 

2,361,238

 

-46.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Profit (Loss)

 

(95,057)

 

17,804

 

n/m

 

(106,966)

 

n/m

 

(460,931)

 

346,171

 

-233.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating Income (Expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance cost

 

(18,360)

 

(17,154)

 

7.0%

 

(16,264)

 

12.9%

 

(73,045)

 

(57,450)

 

27.1%

Finance income

 

3,571

 

6,289

 

-43.2%

 

4,394

 

-18.7%

 

19,963

 

24,405

 

-18.2%

Net change in fair value of derivatives

 

(80,076)

 

2,406

 

n/m

 

3,591

 

n/m

 

(8,459)

 

(15,408)

 

-45.1%

Gain (loss) on foreign currency fluctuations

 

2,361

 

-

 

n/m

 

(370)

 

n/m

 

(98,683)

 

-

 

n/m

Other non-operating income (expense)

 

1,026

 

(989)

 

n/m

 

(2,631)

 

n/m

 

(1,169)

 

(4,279)

 

-72.7%

Total Non-Operating Income/(Expense)

 

(91,478)

 

(9,448)

 

868.2%

 

(11,278)

 

711.1%

 

(161,392)

 

(52,732)

 

206.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (Loss) before taxes

 

(186,535)

 

8,356

 

n/m

 

(118,245)

 

n/m

 

(622,323)

 

293,439

 

-312.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

(17,731)

 

5,629

 

n/m

 

(188)

 

n/m

 

(23,717)

 

46,437

 

-151.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Profit (Loss)

 

(168,805)

 

2,728

 

n/m

 

(118,057)

 

n/m

 

(598,606)

 

247,002

 

-342.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

-3.97

 

0.06

 

n/m

 

-2.78

 

n/m

 

-14.08

 

5.81

 

n/m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used for calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

42,510,573

 

42,486,717

 

 

 

42,509,959

 

 

 

42,508,448

 

42,483,048

 

 

 

 

8


 

 

Copa Holdings, S. A. and subsidiaries

 

 

 

 

 

 

Consolidated statement of financial position

 

 

 

 

 

 

(US$ Thousands)

December

 

December

 

 

 

2020

 

 

2019

 

 

(Unaudited)

 

(Audited)

 

ASSETS

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and cash equivalents

 

119,065

 

 

158,733

 

Short-term investments

 

770,816

 

 

692,403

 

Total cash, cash equivalents and short-term investments

 

889,881

 

 

851,136

 

 

 

 

 

 

 

 

Accounts receivable, net

 

63,206

 

 

129,634

 

Accounts receivable from related parties

 

1,429

 

 

147

 

Expendable parts and supplies, net

 

74,319

 

 

69,100

 

Prepaid expenses

 

30,473

 

 

49,034

 

Prepaid income tax

 

16,716

 

 

1,181

 

Other current assets

 

7,805

 

 

14,206

 

 

 

193,948

 

 

263,301

 

Assets held for sale

 

135,542

 

 

120,006

 

 

 

 

 

 

 

 

TOTAL CURRENT ASSETS

 

1,219,371

 

 

1,234,442

 

 

 

 

 

 

 

 

Long-term investments

 

119,617

 

 

134,347

 

Long-term accounts receivable

 

1,054

 

 

2,139

 

Long-term prepaid expenses

 

6,066

 

 

17,743

 

Property and equipment, net

 

2,147,486

 

 

2,532,402

 

Right of use assets

 

214,279

 

 

290,843

 

Intangible, net

 

95,568

 

 

108,116

 

Net employee defined benefit assets

 

-

 

 

249

 

Deferred tax assets

 

35,595

 

 

19,216

 

Other Non-Current Assets

 

14,348

 

 

17,881

 

TOTAL NON-CURRENT ASSETS

 

2,634,013

 

 

3,122,935

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

3,853,384

 

 

4,357,377

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

Loans and borrowings

 

127,946

 

 

122,581

 

Current portion of lease liability

 

83,605

 

 

97,732

 

Accounts payable

 

63,461

 

 

119,332

 

Accounts payable to related parties

 

2,970

 

 

14,086

 

Air traffic liability

 

470,695

 

 

497,374

 

Frequent flyer deferred revenue

 

91,213

 

 

80,325

 

Taxes Payable

 

13,400

 

 

46,267

 

Employee benefits obligations

 

33,995

 

 

55,373

 

Income tax payable

 

1,023

 

 

9,683

 

Other Current Liabilities

 

252

 

 

83

 

TOTAL CURRENT LIABILITIES

 

888,561

 

 

1,042,836

 

 

 

 

 

 

 

 

Loans and borrowings long-term

 

1,035,954

 

 

938,182

 

Lease Liability

 

146,905

 

 

206,832

 

Derivative financial instruments

 

237,104

 

 

-

 

Net employee defined benefit liabilities

 

14,332

 

 

-

 

Other long - term liabilities

 

216,325

 

 

191,221

 

Deferred tax Liabilities

 

22,190

 

 

43,397

 

TOTAL NON-CURRENT LIABILITIES

 

1,672,810

 

 

1,379,633

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

2,561,371

 

 

2,422,469

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

Issued Capital

 

 

 

 

 

 

Class A -33,861,872 issued and 31,421,265  outstanding

 

21,199

 

 

21,142

 

Class B common stock - 10,938,125

 

7,466

 

 

7,466

 

Additional Paid-In Capital

 

91,341

 

 

86,135

 

Treasury Stock

 

(136,388

)

 

(136,388

)

Retained Earnings

 

1,931,084

 

 

1,718,179

 

Net profit

 

(598,606

)

 

247,002

 

Other comprehensive loss

 

(24,082

)

 

(8,628

)

 

 

 

 

 

 

 

TOTAL EQUITY

 

1,292,014

 

 

1,934,908

 

 

 

 

 

 

 

 

TOTAL EQUITY & LIABILITIES

 

3,853,384

 

 

4,357,377

 

 

9


 

 

Copa Holdings, S. A. and subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statement of Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

For the twelve months ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

(In US$ thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

 

(Unaudited)

 

 

(Audited)

 

 

(Audited)

 

Cash flow (used in) from operating activities

 

 

(39,515

)

 

 

740,776

 

 

 

497,153

 

Cash flow used in investing activities

 

 

(93,761

)

 

 

(192,868

)

 

 

(149,596

)

Cash flow from (used in) financing activities

 

 

93,609

 

 

 

(545,334

)

 

 

(430,191

)

Net (decrease) increase in cash and cash equivalents

 

 

(39,667

)

 

 

2,574

 

 

 

(82,634

)

Cash and cash equivalents at January 1

 

 

158,732

 

 

 

156,158

 

 

 

238,792

 

Cash and cash equivalents at December 31

 

$

119,065

 

 

$

158,732

 

 

$

156,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term investments

 

 

770,816

 

 

 

692,403

 

 

 

566,200

 

Long-term investments

 

 

119,617

 

 

 

134,347

 

 

 

138,846

 

Total cash and cash equivalents and investments at December 31

 

$

1,009,498

 

 

$

985,482

 

 

$

861,204

 

 

10


 

 

Copa Holdings, S.A.

NON-IFRS FINANCIAL MEASURE RECONCILIATION

 

This press release includes the following non-IFRS financial measures: Adjusted Operating Profit, Adjusted Net Profit, Adjusted Basic EPS and Monthly Cash Consumption. 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 profit and net profit. The following is a reconciliation of these non-IFRS financial measures to the comparable IFRS measures:

 

Reconciliation of Adjusted Operating Profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and Adjusted Net Profit

 

4Q20

 

 

4Q19

 

 

3Q20

 

 

FY20

 

 

FY19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Profit as Reported

 

$

(95,057

)

 

$

17,804

 

 

$

(106,966

)

 

$

(460,931

)

 

$

346,171

 

   Add: Fleet Impairment charges

 

$

4,400

 

 

$

89,344

 

 

 

 

 

 

$

191,207

 

 

$

89,344

 

   Add: Expected loss (gain) on Embraer assets held for sale

 

$

(877

)

 

 

 

 

 

 

 

 

 

$

49,171

 

 

 

 

 

Adjusted Operating Profit

 

$

(91,533

)

 

$

107,148

 

 

$

(106,966

)

 

$

(220,552

)

 

$

435,515

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Profit as Reported

 

$

(168,805

)

 

$

2,728

 

 

$

(118,057

)

 

$

(598,606

)

 

$

247,002

 

   Add: Fleet Impairment charges

 

$

4,400

 

 

$

89,344

 

 

 

 

 

 

$

191,207

 

 

$

89,344

 

   Add: Expected loss (gain) on Embraer assets held for sale

 

$

(877

)

 

 

 

 

 

 

 

 

 

$

49,171

 

 

 

 

 

Add: Net change in fair value of derivatives

 

$

80,076

 

 

 

 

 

 

$

(3,591

)

 

$

98,683

 

 

 

 

 

Adjusted Net Profit

 

$

(85,205

)

 

$

92,071

 

 

$

(121,648

)

 

$

(259,545

)

 

$

336,346

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted Basic EPS

 

4Q20

 

 

4Q19

 

 

3Q20

 

 

FY20

 

 

FY19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Profit

 

$

(85,205

)

 

$

92,071

 

 

$

(121,648

)

 

$

(259,545

)

 

$

336,346

 

Shares used for calculation of Basic EPS

 

 

42,511

 

 

 

42,487

 

 

 

42,510

 

 

 

42,508

 

 

 

42,483

 

Adjusted Basic Earnings per share (Adjusted Basic EPS)

 

$

(2.00

)

 

$

2.17

 

 

$

(2.86

)

 

$

(6.11

)

 

$

7.92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Monthly Cash Consumption for 2020

 

4Q20

 

 

3Q20

 

 

2Q20

 

 

 

 

 

 

 

 

 

Beginning Cash balance

 

$

1,006

 

 

$

1,143

 

 

$

1,127

 

 

 

 

 

 

 

 

 

Ending Cash balance

 

$

1,009

 

 

$

1,006

 

 

$

1,143

 

 

 

 

 

 

 

 

 

Net cashflows in the quarter

 

$

4

 

 

$

(137

)

 

$

16

 

 

 

 

 

 

 

 

 

   Substract: Proceeds from Convertible Notes Offering

 

$

-

 

 

$

-

 

 

$

343

 

 

 

 

 

 

 

 

 

   Substract: Others proceeds (assets sold and other non-op proceeds)

 

$

23

 

 

$

22

 

 

 

 

 

 

 

 

 

 

 

 

 

   Add: Repayment of short term credit lines

 

$

-

 

 

$

50

 

 

$

95

 

 

 

 

 

 

 

 

 

Cash Consumption excluding extraordinary activities

 

$

(19

)

 

$

(109

)

 

$

(232

)

 

 

 

 

 

 

 

 

Monthly Cash Consumption excluding extraordinary  activities

 

$

(6

)

 

$

(36

)

 

$

(77

)

 

 

 

 

 

 

 

 

 

11