cpa-6k_20210805.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 August 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: 2Q21 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: 8/5/2021

 

 

By: 

/s/ José Montero

 

 

Name: José Montero

Title: CFO

 

 

cpa-ex991_16.htm

 

Exhibit 99.1

Copa Holdings Reports Financial Results for the Second Quarter of 2021

 

Panama City, Panama --- August 4, 2021.  Copa Holdings, S.A. (NYSE: CPA), today announced financial results for the second quarter of 2021 (2Q21). 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 second quarter of 2019 (2Q19) (which the Company believes are more relevant than year-over-year comparisons due to the significant impacts in 2020 of the COVID-19 pandemic).

 

OPERATING AND FINANCIAL HIGHLIGHTS

Copa Holdings reported a net profit of US$28.1 million for the quarter or US$0.66 per share. Excluding special items, the Company would have reported a net loss of US$16.2 million or US$0.38 per share. Special items include a US$33.9 million unrealized mark-to-market gain related to the Company’s convertible notes and a passenger revenue adjustment of US$10.4 million related to 2019 and 2020 sales.

Copa Holdings reported an operating profit of US$8.7 million for the quarter. Excluding the US$10.4 million passenger revenue adjustment, the company would have reported an operating loss of US$1.7 million.

Cash accretion, defined as cash proceeds minus disbursements, excluding extraordinary financing activities and asset sales but including capital expenditures and payment of financial obligations, averaged approximately US$21 million per month during the quarter.  

The Company ended the quarter with US$1.6 billion of available liquidity, consisting of approximately US$1.3 billion in cash, short-term and long-term investments, and US$345 million of committed and undrawn credit facilities.

The Company closed the quarter with total debt, including lease liabilities, of US$1.6 billion.

The Company’s flight operations, measured in terms of available seat miles (ASMs), represented approximately 48% of the capacity flown in the same period in 2019.

During the quarter, 3 Embraer 190 aircraft exited the fleet as part of a previously agreed sale to a third party. As of June 30, 2021, there was one remaining Embraer 190 aircraft pending to be delivered to the buyer.

Excluding the aircraft classified as assets held for sale, and including aircraft in temporary storage, Copa Holdings ended the quarter with a consolidated fleet of 81 aircraft – 68 Boeing 737-800s and 13 Boeing 737 MAX 9s, compared to a total fleet of 102 aircraft at the end of the first quarter of 2020.

During the quarter, Copa Airlines had an on-time performance of 92.1% and a flight completion factor of 99.5%, once again positioning itself amongst the best in the industry.

 

Subsequent Events

In July, Copa Airlines’ last remaining Embraer 190 aircraft was delivered to its new owner.

The Company entered into an agreement for the sale of 6 737-700s and has now decided to keep the remaining 6 737-700s.

 

 

 


 

Consolidated Financial

& Operating Highlights

2Q21

 

2Q19 (3)

 

Variance vs. 2Q19

 

1Q21

 

Variance vs. 1Q21

 

Revenue Passengers Carried (000s)

 

1,175

 

 

2,550

 

 

-53.9

%

 

924

 

 

27.2

%

RPMs (millions)

 

2,268

 

 

5,249

 

 

-56.8

%

 

1,716

 

 

32.1

%

ASMs (millions)

 

2,949

 

 

6,166

 

 

-52.2

%

 

2,481

 

 

18.9

%

Load Factor

 

76.9

%

 

85.1

%

 

-8.2 p.p.

 

 

69.2

%

 

7.7 p.p.

 

Yield (US$ Cents)

 

12.4

 

 

11.8

 

 

4.9

%

 

10.1

 

 

23.0

%

PRASM (US$ Cents)

 

9.5

 

 

10.1

 

 

-5.2

%

 

7.0

 

 

36.7

%

RASM (US$ Cents)

 

10.3

 

 

10.5

 

 

-1.4

%

 

7.5

 

 

37.8

%

CASM (US$ Cents)

 

10.0

 

 

9.1

 

 

9.8

%

 

10.6

 

 

-5.4

%

CASM Excl. Fuel (US$ Cents)

 

7.6

 

 

6.2

 

 

22.3

%

 

8.5

 

 

-10.4

%

Fuel Gallons Consumed (millions)

 

35.3

 

 

79.31

 

 

-55.5

%

 

29.1

 

 

21.4

%

Avg. Price Per Fuel Gallon (US$)

 

1.98

 

 

2.22

 

 

-10.9

%

 

1.75

 

 

13.0

%

Average Length of Haul (miles)

 

1,930

 

 

2,058

 

 

-6.2

%

 

1,858

 

 

3.9

%

Average Stage Length (miles)

 

1,194

 

 

1,279

 

 

-6.7

%

 

1,256

 

 

-5.0

%

Departures

 

15,366

 

 

32,676

 

 

-53.0

%

 

12,372

 

 

24.2

%

Block Hours

 

46,426

 

 

106,425

 

 

-56.4

%

 

38,851

 

 

19.5

%

Average Aircraft Utilization (hours) (2)

 

8.0

 

 

11.2

 

 

-29.1

%

 

6.6

 

 

21.3

%

Operating Revenues (US$ millions)

 

304.3

 

 

645.1

 

 

-52.8

%

 

185.7

 

 

63.9

%

Operating Profit (Loss) (US$ millions)

 

8.7

 

 

82.6

 

 

-89.4

%

 

(77.1

)

 

-111.3

%

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

 

(1.7

)

 

82.6

 

 

-102.0

%

 

(77.1

)

 

-97.8

%

Operating Margin

 

2.9

%

 

12.8

%

 

-9.9 p.p.

 

 

-41.5

%

 

44.4 p.p.

 

Adjusted Operating Margin (1)

 

-0.6

%

 

12.8

%

 

-13.4 p.p.

 

 

-41.5

%

 

40.9 p.p.

 

Net Profit (Loss) (US$ millions)

 

28.1

 

 

50.9

 

 

-44.8

%

 

(110.7

)

 

-125.4

%

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

 

(16.2

)

 

50.9

 

 

-131.9

%

 

(95.1

)

 

-82.9

%

Basic EPS (US$)

 

0.66

 

 

1.20

 

 

-45.0

%

 

(2.60

)

 

-125.3

%

Adjusted Basic EPS (US$) (1)

 

(0.38

)

 

1.20

 

 

-131.8

%

 

(2.23

)

 

-83.0

%

Shares  for calculation of Basic EPS (000s)

 

42,651

 

 

42,478

 

 

0.4

%

 

42,571

 

 

0.2

%

 

(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)

The Company believes that comparisons with 2019 are more relevant than year-over-year comparisons due to the significant impacts in 2020 of the COVID-19 pandemic.


2

 

 

 


 

MANAGEMENT’S COMMENTS ON 2Q21 RESULTS

Even though the aviation industry in Latin America still faces significant challenges due to the impact of the Covid-19 pandemic, international travel demand is showing some signs of recovery, mainly in countries without significant travel restrictions. However, several countries in the region continue to have travel restrictions and health requirements, which affect air travel demand and continue to limit the Company’s ability to further grow its capacity.

Despite these challenges, we managed to increase our capacity for the quarter to 48% of 2Q19 ASMs, compared to 39% of 1Q19 during the first quarter of 2021. Additionally, we successfully transitioned our Hub of the Americas® in Panama back to a six-bank connecting structure, which enables cost efficiencies and allows us to keep growing in frequencies and destinations and offer our customers more and better flight options.

During the quarter, the Company reported an operating profit of US$8.7 million and a net profit of US$28.1 million. Excluding special items, the Company would have reported an operating loss of US$1.7 million and a net loss of US$16.2 million. These figures compare to an operating loss of US$77.1 million and an adjusted net loss of US$95.1 million reported for the first quarter.  The quarter-over-quarter improvement was the result of an improved demand environment and lower ex-fuel unit costs, partially offset by higher fuel costs.

For the first time since the start of the pandemic, our operations resulted in cash accretion for the quarter, averaging US$21 million per month (excluding extraordinary financing activities and asset sales but including capital expenditures and payment of financial obligations), which was above the Company’s expectations, mainly driven by higher sales. With sequential monthly increases in capacity during both the second and third quarters, monthly cash proceeds from sales reflect future capacity levels while operating costs reflect second quarter capacity levels. This effect contributed to the cash accretion in the second quarter. We ended the quarter with a cash balance of US$1.3 billion and total liquidity of US$1.6 billion.

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.

 


3

 

 

 


 

OUTLOOK FOR 3Q21

 

As a result of the uncertainty regarding the Covid-19 pandemic and the impact of continuing travel restrictions, the Company is not providing financial guidance for full year 2021. However, subject to Covid-19 developments, including new government restrictions, among other factors, the Company currently expects its capacity in 3Q 2021 to reach approximately 4.5 billion ASMs or approximately 70% of the capacity during 3Q 2019. The Company expects total revenues of approximately US$415 million or about 58% of total revenues for 3Q 2019, and unit costs excluding fuel (Ex-Fuel CASM) of approximately 6.6 cents, a 14% decrease quarter over quarter.

 

Excluding any proceeds from asset sales and extraordinary financing activities but including capital expenditures and payment of current financial obligations, and assuming an all-in fuel price per gallon of $2.15, we expect to be cash neutral for 3Q 2021.

 

CONSOLIDATED SECOND QUARTER RESULTS

Operating revenue

Consolidated revenue for 2Q21 totaled US$304.3 million, mainly driven by passenger revenue.

 

Passenger revenue totaled US$281.3 million, a 54.7% decrease compared to the same period in 2019, on 52.2% less capacity. These results are mostly comprised of flown passenger ticket revenue, a US$10.4 million adjustment in unredeemed tickets related to 2019 and 2020 sales, and passenger-related ancillary revenue.

 

Cargo and mail revenue totaled US$16.7 million, a 1.4% increase compared to the same period in 2019, mainly related to higher cargo yields.

  

Other operating revenue totaled US$6.3 million, mainly revenues from non-air ConnectMiles partners.

 

Operating expenses

 

Fuel totaled US$70.2 million, a decrease of 60.4% compared to the same period in 2019, on 55.5% fewer gallons consumed, and a 10.9% lower effective fuel price.

 

Wages, salaries, benefits, and other employees' expenses totaled US$55.1 million, representing a 49.2% decrease compared to the same period in 2019, mainly driven by a reduced headcount.

 

Passenger servicing totaled US$7.5 million, a decrease of 70.6% compared to the same period in 2019, as a result of 51.7% fewer passengers and a simplified onboard product offering due to temporary COVID-19 biosafety protocols.

 

Airport facilities and handling charges totaled US$27.0 million, a decrease of 39.5% compared to the same period in 2019, related to 53.0% fewer departures, and partially offset by higher airport fees in North America.

 

Sales and distribution totaled US$28.4 million, representing a decrease of 44.5% compared to the same period in 2019, due to fewer sales in the quarter.

 

Maintenance, materials, and repairs totaled US$17.8 million, mainly comprised of material and component repairs, which include expenses for the reactivation of stored aircraft, as well as the monthly provision for the future return of leased aircraft and other expenses, including aircraft storage.

 

Depreciation and amortization totaled US$59.5 million, mostly comprised of owned and leased flight equipment, maintenance events and IT systems amortizations.

 

4

 

 

 


 

Flight operations totaled US$10.9 million related to overflight fees, a decrease of 57.2% compared to the same period in 2019, driven by 53.0% fewer departures.

 

Other operating and administrative expenses totaled US$19.1 million, mainly comprised of IT systems expenses, cargo expenses, as well as other overhead expenses.

 

Non-operating Income (Expense)

 

Consolidated non-operating income (expense) resulted in a net expense of US$19.2 million.

 

Finance cost totaled US$18.6 million, driven by US$9.5 million convertible notes interest expense, US$6.3 million related to loan interest and commission expenses and US$1.4 million in interest charges related to operating leases.

 

Finance income totaled US$2.7 million in proceeds from investments.

 

Net change in fair value of derivatives totaled a net US$33.9 million unrealized mark-to-market gain related to the Company’s convertible notes.

 

Gain (loss) on foreign currency fluctuations totaled US$0.8 million, mainly driven by the appreciation of the Brazilian real.

 

Other non-operating income (expense) totaled US$0.4 million.

 


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 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.


6

 

 

 


 

 

Copa Holdings, S.A.

Income Statement - IFRS

(US$ Thousands)

 

 

Unaudited

 

 

Unaudited

 

 

%

 

 

Unaudited

 

 

%

 

 

 

2Q21

 

 

2Q19

 

 

Change

 

 

1Q21

 

 

Change

 

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Passenger revenue

 

 

281,258

 

 

 

620,538

 

 

 

-54.7

%

 

 

173,095

 

 

 

62.5

%

Cargo and mail revenue

 

 

16,689

 

 

 

16,464

 

 

 

1.4

%

 

 

7,956

 

 

 

109.8

%

Other operating revenue

 

 

6,311

 

 

 

8,100

 

 

 

-22.1

%

 

 

4,626

 

 

 

36.4

%

Total Operating Revenue

 

 

304,259

 

 

 

645,102

 

 

 

-52.8

%

 

 

185,677

 

 

 

63.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fuel

 

 

70,156

 

 

 

177,169

 

 

 

-60.4

%

 

 

51,308

 

 

 

36.7

%

Wages, salaries, benefits and other employees' expenses

 

 

55,071

 

 

 

108,342

 

 

 

-49.2

%

 

 

54,575

 

 

 

0.9

%

Passenger servicing

 

 

7,502

 

 

 

25,530

 

 

 

-70.6

%

 

 

5,586

 

 

 

34.3

%

Airport facilities and handling charges

 

 

27,021

 

 

 

44,698

 

 

 

-39.5

%

 

 

22,044

 

 

 

22.6

%

Sales and distribution

 

 

28,441

 

 

 

51,289

 

 

 

-44.5

%

 

 

21,652

 

 

 

31.4

%

Maintenance, materials and repairs

 

 

17,773

 

 

 

31,235

 

 

 

-43.1

%

 

 

19,727

 

 

 

-9.9

%

Depreciation and amortization

 

 

59,526

 

 

 

70,549

 

 

 

-15.6

%

 

 

59,450

 

 

 

0.1

%

Flight operations

 

 

10,891

 

 

 

25,450

 

 

 

-57.2

%

 

 

9,410

 

 

 

15.7

%

Other operating and administrative expenses

 

 

19,140

 

 

 

28,240

 

 

 

-32.2

%

 

 

19,006

 

 

 

0.7

%

Total Operating Expense

 

 

295,523

 

 

 

562,502

 

 

 

-47.5

%

 

 

262,759

 

 

 

12.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Profit (Loss)

 

 

8,736

 

 

 

82,601

 

 

 

-89.4

%

 

 

(77,081

)

 

 

-111.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating Income (Expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance cost

 

 

(18,625

)

 

 

(13,573

)

 

 

37.2

%

 

 

(17,818

)

 

 

4.5

%

Finance income

 

 

2,745

 

 

 

6,041

 

 

 

-54.6

%

 

 

2,853

 

 

 

-3.8

%

Gain (loss) on foreign currency fluctuations

 

 

764

 

 

 

(2,213

)

 

 

-134.5

%

 

 

(1,809

)

 

 

-142.2

%

Net change in fair value of derivatives

 

 

33,898

 

 

 

-

 

 

n/m

 

 

 

(15,663

)

 

 

-316.4

%

Other non-operating income (expense)

 

 

417

 

 

 

(2,115

)

 

 

-119.7

%

 

 

(976

)

 

 

-142.7

%

Total Non-Operating Income/(Expense)

 

 

19,198

 

 

 

(11,859

)

 

 

-261.9

%

 

 

(33,412

)

 

 

-157.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (Loss) before taxes

 

 

27,935

 

 

 

70,742

 

 

 

-60.5

%

 

 

(110,494

)

 

 

-125.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

(138

)

 

 

19,876

 

 

 

-100.7

%

 

 

239

 

 

 

-157.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Profit (Loss)

 

 

28,073

 

 

 

50,866

 

 

 

-44.8

%

 

 

(110,733

)

 

 

-125.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

0.66

 

 

 

1.20

 

 

 

-45.0

%

 

 

-2.60

 

 

 

-125.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used for calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

42,650,595

 

 

 

42,478,415

 

 

 

 

 

 

 

42,570,983

 

 

 

 

 

 


7

 

 

 


 

Copa Holdings, S. A. and subsidiaries

June

 

December

 

Consolidated statement of financial position

 

2021

 

 

2020

 

(US$ Thousands)

(Unaudited)

 

 

 

 

ASSETS

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and cash equivalents

 

256,764

 

 

119,065

 

Short-term investments

 

925,680

 

 

770,816

 

Total cash, cash equivalents and short-term investments

 

1,182,444

 

 

889,881

 

 

 

 

 

 

 

 

Accounts receivable, net

 

103,956

 

 

63,206

 

Accounts receivable from related parties

 

1,383

 

 

1,429

 

Expendable parts and supplies, net

 

70,867

 

 

74,319

 

Prepaid expenses

 

25,444

 

 

30,473

 

Prepaid income tax

 

14,264

 

 

16,716

 

Other current assets

 

7,825

 

 

7,805

 

 

 

223,739

 

 

193,948

 

Assets held for sale

 

34,157

 

 

135,542

 

 

 

 

 

 

 

 

TOTAL CURRENT ASSETS

 

1,440,339

 

 

1,219,371

 

 

 

 

 

 

 

 

Long-term investments

 

99,235

 

 

119,617

 

Long-term accounts receivable

 

1,042

 

 

1,054

 

Long-term prepaid expenses

 

6,554

 

 

6,066

 

Property and equipment, net

 

2,255,792

 

 

2,147,486

 

Right of use assets

 

178,103

 

 

214,279

 

Intangible, net

 

88,031

 

 

95,568

 

Deferred tax assets

 

37,854

 

 

35,595

 

Other Non-Current Assets

 

15,136

 

 

14,348

 

TOTAL NON-CURRENT ASSETS

 

2,681,748

 

 

2,634,013

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

4,122,088

 

 

3,853,385

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

Loans and borrowings

 

153,515

 

 

127,946

 

Current portion of lease liability

 

79,573

 

 

83,605

 

Accounts payable

 

97,355

 

 

63,461

 

Accounts payable to related parties

 

4,661

 

 

2,970

 

Air traffic liability

 

538,768

 

 

470,695

 

Frequent flyer deferred revenue

 

93,036

 

 

91,213

 

Taxes Payable

 

29,587

 

 

13,400

 

Employee benefits obligations

 

13,671

 

 

33,995

 

Income tax payable

 

1,912

 

 

1,023

 

Other Current Liabilities

 

3,801

 

 

252

 

TOTAL CURRENT LIABILITIES

 

1,015,879

 

 

888,561

 

 

 

 

 

 

 

 

Loans and borrowings long-term

 

1,283,447

 

 

1,035,954

 

Lease Liability

 

112,003

 

 

146,905

 

Net employee defined benefit liabilities

 

12,018

 

 

14,332

 

Derivative financial instruments

 

227,325

 

 

245,560

 

Deferred tax Liabilities

 

19,534

 

 

22,190

 

Other long - term liabilities

 

247,668

 

 

216,325

 

TOTAL NON-CURRENT LIABILITIES

 

1,901,994

 

 

1,681,265

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

2,917,874

 

 

2,569,825

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

Issued Capital

 

 

 

 

 

 

Class A - 33,998,981 issued and 31,545,862 outstanding

 

21,284

 

 

21,199

 

Class B common stock - 10,938,125

 

7,466

 

 

7,466

 

Additional Paid-In Capital

 

94,588

 

 

91,341

 

Treasury Stock

 

(136,388

)

 

(136,388

)

Retained Earnings

 

1,324,025

 

 

1,931,086

 

Net loss

 

(82,660

)

 

(607,062

)

Other comprehensive loss

 

(24,099

)

 

(24,082

)

 

 

 

 

 

 

 

TOTAL EQUITY

 

1,204,214

 

 

1,283,560

 

 

 

 

 

 

 

 

TOTAL EQUITY & LIABILITIES

 

4,122,088

 

 

3,853,385

 

8

 

 

 


 

 

Copa Holdings, S. A. and subsidiaries

Consolidated Statement of Cash Flows

For the six months ended June 30,

(In US$ thousands)

 

 

 

2021

 

 

2020

 

 

2019

 

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

Cash flow from (used in) operating activities

 

 

 

149,669

 

 

 

(56,632

)

 

 

331,143

 

Cash flow used in investing activities

 

 

 

(119,776

)

 

 

(48,009

)

 

 

(8,691

)

Cash flow from (used in) financing activities

 

 

 

107,806

 

 

 

253,205

 

 

 

(252,469

)

Net increase in cash and cash equivalents

 

 

 

137,699

 

 

 

148,564

 

 

 

69,982

 

Cash and cash equivalents at January 1

 

 

 

119,065

 

 

 

158,733

 

 

 

156,158

 

Cash and cash equivalents at June 30

 

 

$

256,764

 

 

$

307,297

 

 

$

226,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term investments

 

 

 

925,680

 

 

 

740,887

 

 

 

523,134

 

Long-term investments

 

 

 

99,235

 

 

 

94,540

 

 

 

144,072

 

Total cash and cash equivalents and investments at June 30

 

 

$

1,281,679

 

 

$

1,142,724

 

 

$

893,346

 

 

 

 

 


9

 

 

 


 

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

 

2Q21

 

 

2Q20

 

 

1Q21

 

 

2Q19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Profit as Reported

 

$

8,736

 

 

$

(357,875

)

 

$

(77,081

)

 

$

82,601

 

   Add: Unredeemed Ticket Revenue provision reversal

 

$

(10,395

)

 

$

12,341

 

 

 

 

 

 

 

 

 

   Add: Fleet Impairment loss

 

 

 

 

 

$

186,807

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

$

50,048

 

 

 

 

 

 

 

 

 

Adjusted Operating Profit

 

$

(1,659

)

 

$

(108,679

)

 

$

(77,081

)

 

$

82,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Profit as Reported

 

$

28,073

 

 

$

(386,018

)

 

$

(110,733

)

 

$

50,866

 

   Add: Unredeemed Ticket Revenue provision reversal

 

$

(10,395

)

 

$

12,341

 

 

 

 

 

 

 

 

 

   Add: Fleet Impairment loss

 

 

 

 

 

$

186,807

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

$

50,048

 

 

 

 

 

 

 

 

 

Add: Net change in fair value of derivatives

 

$

(33,898

)

 

$

22,198

 

 

$

15,663

 

 

 

 

 

Adjusted Net Profit

 

$

(16,220

)

 

$

(114,624

)

 

$

(95,070

)

 

$

50,866

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted Basic EPS

 

2Q21

 

 

2Q20

 

 

1Q21

 

 

2Q19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Profit

 

$

(16,220

)

 

$

(114,624

)

 

$

(95,070

)

 

$

50,866

 

Shares used for calculation of Basic EPS

 

 

42,651

 

 

 

42,512

 

 

 

42,571

 

 

 

42,478

 

Adjusted Basic Earnings per share (Adjusted Basic EPS)

 

$

(0.38

)

 

$

(2.70

)

 

$

(2.23

)

 

$

1.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Monthly Cash Accretion (Consumption) for 2020 and 2021

 

2Q21

 

 

1Q21

 

 

4Q20

 

 

3Q20

 

Beginning Cash balance

 

$

1,203

 

 

$

1,009

 

 

$

1,006

 

 

$

1,143

 

Ending Cash balance

 

$

1,282

 

 

$

1,203

 

 

$

1,009

 

 

$

1,006

 

Net cashflows in the quarter

 

$

79

 

 

$

194

 

 

$

4

 

 

$

(137

)

   Subtract: Net Proceeds from new Aircraft Financing & Pre Delivery Payments

 

$

(21

)

 

$

241

 

 

$

-

 

 

$

-

 

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

 

$

36

 

 

$

20

 

 

$

23

 

 

$

22

 

   Add: Repayment of short term credit lines

 

$

-

 

 

$

-

 

 

$

-

 

 

$

50

 

Cash Consumption excluding extraordinary activities

 

$

64

 

 

$

(68

)

 

$

(19

)

 

$

(109

)

Monthly Cash Accretion (Consumption) excluding extraordinary  activities

 

$

21

 

 

$

(23

)

 

$

(6

)

 

$

(36

)

 

10