Copa Holdings, S.A 6-K, filed Nov 16, 2023
Copa Holdings, S.A. (CPA)
About this 6-K
Copa Holdings, S.A filed this 6-K on November 16, 2023.
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 November 2023
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: 3Q23 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. |
|
Date: 11/16/2023 |
|
|
|
By: |
/s/ José Montero |
|
|
Name: José Montero Title: CFO |
Exhibit 99.1
Copa Holdings Reports Financial Results for the Third Quarter of 2023
Panama City, Panama --- November 15, 2023. Copa Holdings, S.A. (NYSE: CPA), today announced financial results for the third quarter of 2023 (3Q23). 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 third quarter of 2022 (3Q22).
OPERATING AND FINANCIAL HIGHLIGHTS
1
Subsequent Events
Consolidated Financial |
3Q23 |
3Q22 |
Variance vs. 3Q22 |
2Q23 |
Variance vs. 2Q23 |
Revenue Passengers Carried (000s) |
3,272 |
2,755 |
18.7% |
2,980 |
9.8% |
Revenue Passengers OnBoard (000s) |
4,873 |
4,190 |
16.3% |
4,469 |
9.0% |
RPMs (millions) |
6,239 |
5,508 |
13.3% |
5,826 |
7.1% |
ASMs (millions) |
7,109 |
6,344 |
12.1% |
6,767 |
5.1% |
Load Factor |
87.8% |
86.8% |
0.9 p.p. |
86.1% |
1.7 p.p. |
Yield (US$ Cents) |
13.4 |
14.1 |
-5.0% |
13.3 |
0.6% |
PRASM (US$ Cents) |
11.7 |
12.2 |
-4.0% |
11.4 |
2.5% |
RASM (US$ Cents) |
12.2 |
12.8 |
-4.3% |
12.0 |
2.1% |
CASM (US$ Cents) |
9.3 |
10.5 |
-11.2% |
9.1 |
2.6% |
CASM Excl. Fuel (US$ Cents) |
5.8 |
5.9 |
-2.1% |
5.9 |
-2.4% |
Fuel Gallons Consumed (millions) |
83.9 |
75.7 |
10.9% |
79.9 |
5.1% |
Avg. Price Per Fuel Gallon (US$) |
3.00 |
3.81 |
-21.3% |
2.65 |
12.9% |
Average Length of Haul (miles) |
1,907 |
1,999 |
-4.6% |
1,955 |
-2.5% |
Average Stage Length (miles) |
1,238 |
1,265 |
-2.1% |
1,260 |
-1.7% |
Departures |
35,468 |
31,484 |
12.7% |
33,385 |
6.2% |
Block Hours |
112,114 |
102,027 |
9.9% |
107,055 |
4.7% |
Average Aircraft Utilization (hours) |
11.9 |
11.7 |
2.0% |
11.8 |
1.0% |
Operating Revenues (US$ millions) |
867.7 |
809.4 |
7.2% |
809.2 |
7.2% |
Operating Profit (Loss) (US$ millions) |
205.0 |
143.7 |
42.7% |
194.7 |
5.3% |
Operating Margin |
23.6% |
17.8% |
5.9 p.p. |
24.1% |
-0.4 p.p. |
Net Profit (Loss) (US$ millions) |
187.4 |
115.9 |
61.6% |
17.5 |
970.2% |
Adjusted Net Profit (Loss) (US$ millions) (1) |
174.4 |
115.1 |
51.6% |
154.5 |
12.9% |
Basic EPS (US$) |
4.72 |
2.93 |
61.0% |
0.44 |
962.4% |
Adjusted Basic EPS (US$) (1) |
4.39 |
2.91 |
51.0% |
3.92 |
12.1% |
Shares for calculation of Basic EPS (000s) |
39,730 |
39,589 |
0.4% |
39,442 |
0.7% |
2
MANAGEMENT’S COMMENTS ON THE 3Q23 RESULTS
Thanks to a continued healthy air travel demand environment in the region and the Company’s consistent strategy on ex-fuel costs execution, Copa Holdings reported strong results for the quarter. The Company reported an operating profit of US$205.0 million and a 23.6% operating margin in 3Q23, representing a year-over-year increase of US$61.3 million and 5.9 percentage points, respectively.
Operating revenues for the quarter increased 7.2% to US$867.7 million driven by higher capacity and load factors. The Company’s load factor came in at 87.8% or 0.9 percentage points above 3Q22 on a 12.1% increase in capacity year over year, while yields came in at 13.4 cents or 5.0% lower than 3Q22. As a result, passenger revenues per ASM (PRASM) decreased 4.0% in the quarter to 11.7 cents and RASM decreased 4.3% to 12.2 cents.
Operating expenses for 3Q23 decreased by 0.5% to US$662.7 million despite the 12.1% increase in capacity compared to 3Q22, mainly driven by lower fuel and sales and distribution costs. Aircraft fuel expenses decreased by 13.5% or US$39.5 million compared to 3Q22, due to a 21.3% lower jet fuel price, partially offset by 10.9% more gallons consumed, and sales and distribution costs decreased by 11.0% due to higher penetration of direct sales and lower-cost travel agency channels.
As a result, cost per available seat mile (CASM) came in at 9.3 cents, a decrease of 11.2% compared to 3Q22. Costs excluding fuel (Ex-fuel CASM) came in at 5.8 cents, a 2.1% decrease when compared to the same period in 2022.
Copa Holdings closed the quarter with US$ 1.2 billion in cash, short-term and long-term investments, which represent 34.0% of the last twelve months’ revenues.
Total debt at the end of 3Q23 amounted to US$1.7 billion, while our Adjusted Net Debt to EBITDA ratio ended at 0.4 times.
The Company continued its fleet expansion during the quarter taking delivery of two Boeing 737 MAX 9 aircraft to end the quarter with a total of 103 aircraft. Additionally, in October, the Company started a new service to Barquisimeto, Venezuela, bringing the total number of destinations in its network to 81, maintaining its position as the hub with the most non-stop international destinations in Latin America.
Copa Holdings’ third quarter results are the product of a solid and well-executed business model, which is built on operating the best and most convenient network for intra-Latin America travel from its Hub of the Americas® based on Panama’s advantageous geographic position, low unit costs, best on-time performance, and a strong balance sheet. Going forward, the Company expects to leverage its strong balance sheet, leading liquidity position, and lower cost base to continue strengthening its long-term competitive position by implementing initiatives that will further reinforce its network, product, and cost competitiveness.
3
OUTLOOK FOR 2023 AND 2024
For 2023, the Company updates its outlook as follows: consolidated capacity is expected to grow by approximately 13% over 2022, and operating margin is expected to come in at approximately 23%.
Financial Outlook |
2023 |
2022 |
Capacity – YOY ASM growth |
∼13% |
63.6% |
Operating Margin |
∼23% |
15.2% |
Factored into this outlook is a load factor of approximately 87%, unit revenues (RASM) of 12.4 cents, unit costs excluding fuel (Ex-Fuel CASM) in the range of 6.0 cents, and an all-in fuel price of US$3.02 per gallon.
For the full year 2024, the Company preliminarily expects to increase its capacity in the range of 12% to 14% when compared to 2023 and a unit cost excluding fuel (Ex-Fuel CASM) of approximately 5.9 cents.
CONSOLIDATED THIRD-QUARTER RESULTS
Operating revenue
Consolidated revenue for 3Q23 totaled US$ 867.7 million, a 7.2% increase from operating revenue of US$809.4 million in 3Q22, mainly driven by passenger revenue.
Passenger revenue totaled US$833.3 million, a 7.6% increase compared to the same period in 2022, mainly driven by a 12.1% year-over-year capacity increase and a 0.9 percentage point increase in load factor, partially offset by a 5.0% decrease in passenger yield. The third-quarter results are mostly comprised of flown passenger ticket revenue, unredeemed ticket revenue, and passenger-related ancillary revenue.
Cargo and mail revenue totaled US$23.4 million, an 11.2% decrease compared to the same period in 2022, related to lower cargo volumes and yields.
Other operating revenue totaled US$11.0 million, a 24.5% increase compared to the same period in 2022, mainly revenues from non-air ConnectMiles partners.
Operating expenses
Consolidated operating costs for 3Q23 decreased by 0.5% to US$662.7 million, mainly driven by lower fuel and sales and distribution costs.
Fuel totaled US$252.1 million, a decrease of 13.5% compared to the same period in 2022, due to a 21.3% lower effective fuel price, partially offset by a 10.9% increase in fuel gallons consumed.
Wages, salaries, benefits, and other employee expenses totaled US$108.4 million, representing a 12.2% increase compared to the same period in 2022, mainly driven by growth in operational staff to support current capacity, as well as salary adjustments and higher variable compensation.
Passenger servicing totaled US$23.1 million, an increase of 22.6% compared to the same period in 2022, mainly due to a 16.3% increase in onboard passengers and an upgrade in the Company’s product offering.
Airport facilities and handling charges totaled US$58.2 million, an increase of 17.0% compared to the same period in 2022, mostly related to a 12.7% increase in departures as well as higher airport fees.
4
Sales and distribution totaled US$54.1 million, a decrease of 11.0% compared to the same period in 2022, due to a reduction in the Company’s distribution costs as a result of higher penetration of both direct sales and the lower-cost travel agency channels launched by Copa in September 2022.
Maintenance, materials, and repairs totaled US$29.5 million, an increase of 25.2% compared to the same period in 2022. This increase was mainly driven by the timing of major component repairs, changes in supplemental rent provisions related to the extension of leased aircraft contracts, and an increase of 9.5% in flight hours.
Depreciation and amortization totaled US$78.4 million, an increase of 13.9% compared to the same period in 2022, mostly related to additional aircraft and maintenance events amortization.
Flight operations mostly related to overflight fees, totaled US$29.5 million, an increase of 15.7% compared to the same period in 2022, driven by a 9.9% increase in block hours and an increase in overflight rates in certain countries.
Other operating and administrative expenses totaled US$29.4 million, representing a decrease of 3.2% compared to the same period in 2022, mainly due to lower engine rental expenses.
Non-operating Income (Expense)
Consolidated non-operating income (expense) resulted in a net income of US$9.5 million in 3Q23.
Finance cost totaled (US$82.9) million, mostly comprised of US$64.9 million in interest expenses related to the amortization of the debt principal and debt issuance costs associated with the convertible notes retired during the period; US$11.0 million related to loan interest and commission expenses; US$3.6 million in interest charges related to operating leases; US$3.0 million related to the discount rate utilized for the calculation of leased aircraft charges; and US$0.4 million in other interest charges.
Finance income totaled US$15.1 million in proceeds from investments.
Gain (loss) on foreign currency fluctuations totaled (US$1.6) million, mainly driven by the depreciation of the Brazilian real and the Argentine peso during the quarter.
Net change in fair value of derivatives totaled US$77.1 million related to a decrease in the fair value of the derivative associated with the Company’s convertible notes as part of the settlement of the notes executed during the quarter.
Other non-operating income (expense) totaled a net of US$1.9 million, which includes an unrealized mark-to-market gain of US$0.8 million related to changes in the value of financial investments.
5
About Copa Holdings
Copa Holdings is a leading Latin American provider of passenger and cargo services. The Company, through its operating subsidiaries, provides service to countries in North, Central, and South America and the Caribbean. For more information visit: www.copaair.com.
CONTACT: Copa Holdings S.A.
Investor Relations:
Ph: 011 507 304-2774
www.copaair.com (IR section)
This release includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are based on current plans, estimates, and expectations, and are not guarantees of future performance. They are based on management’s expectations that involve several business risks and uncertainties, any of which could cause actual results to differ materially from those expressed in or implied by the forward-looking statements. The Company undertakes no obligation to update or revise any forward-looking statement. The risks and uncertainties relating to the forward-looking statements in this release are among those disclosed in Copa Holdings’ filed disclosure documents and are, therefore, subject to change without prior notice.
6
Copa Holdings, S.A.
Income Statement - IFRS
(US$ Thousands)
|
|
Unaudited |
|
|
Unaudited |
|
|
% |
|
Unaudited |
|
|
% |
|
|||||
|
|
3Q23 |
|
|
3Q22 |
|
|
Change |
|
2Q23 |
|
|
Change |
|
|||||
Operating Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Passenger revenue |
|
|
833,306 |
|
|
|
774,230 |
|
|
|
7.6 |
% |
|
773,781 |
|
|
|
7.7 |
% |
Cargo and mail revenue |
|
|
23,431 |
|
|
|
26,400 |
|
|
|
-11.2 |
% |
|
23,888 |
|
|
|
-1.9 |
% |
Other operating revenue |
|
|
10,973 |
|
|
|
8,815 |
|
|
|
24.5 |
% |
|
11,521 |
|
|
|
-4.8 |
% |
Total Operating Revenue |
|
|
867,711 |
|
|
|
809,445 |
|
|
|
7.2 |
% |
|
809,190 |
|
|
|
7.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fuel |
|
|
252,077 |
|
|
|
291,528 |
|
|
|
-13.5 |
% |
|
214,121 |
|
|
|
17.7 |
% |
Wages, salaries, benefits and other employees' expenses |
|
|
108,416 |
|
|
|
96,612 |
|
|
|
12.2 |
% |
|
105,788 |
|
|
|
2.5 |
% |
Passenger servicing |
|
|
23,147 |
|
|
|
18,881 |
|
|
|
22.6 |
% |
|
21,460 |
|
|
|
7.9 |
% |
Airport facilities and handling charges |
|
|
58,243 |
|
|
|
49,783 |
|
|
|
17.0 |
% |
|
54,146 |
|
|
|
7.6 |
% |
Sales and distribution |
|
|
54,058 |
|
|
|
60,712 |
|
|
|
-11.0 |
% |
|
56,596 |
|
|
|
-4.5 |
% |
Maintenance, materials and repairs |
|
|
29,528 |
|
|
|
23,577 |
|
|
|
25.2 |
% |
|
31,430 |
|
|
|
-6.1 |
% |
Depreciation and amortization |
|
|
78,359 |
|
|
|
68,813 |
|
|
|
13.9 |
% |
|
74,818 |
|
|
|
4.7 |
% |
Flight operations |
|
|
29,476 |
|
|
|
25,483 |
|
|
|
15.7 |
% |
|
25,005 |
|
|
|
17.9 |
% |
Other operating and administrative expenses |
|
|
29,394 |
|
|
|
30,363 |
|
|
|
-3.2 |
% |
|
31,158 |
|
|
|
-5.7 |
% |
Total Operating Expense |
|
|
662,697 |
|
|
|
665,752 |
|
|
|
-0.5 |
% |
|
614,523 |
|
|
|
7.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating Profit/(Loss) |
|
|
205,014 |
|
|
|
143,692 |
|
|
|
42.7 |
% |
|
194,667 |
|
|
|
5.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-operating Income (Expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Finance cost |
|
|
(82,926 |
) |
|
|
(22,528 |
) |
|
|
268.1 |
% |
|
(30,517 |
) |
|
|
171.7 |
% |
Finance income |
|
|
15,108 |
|
|
|
4,546 |
|
|
|
232.3 |
% |
|
11,970 |
|
|
|
26.2 |
% |
Gain (loss) on foreign currency fluctuations |
|
|
(1,566 |
) |
|
|
(3,335 |
) |
|
|
-53.1 |
% |
|
3,712 |
|
|
|
-142.2 |
% |
Net change in fair value of derivatives |
|
|
77,058 |
|
|
|
1,575 |
|
|
|
4792.6 |
% |
|
(137,473 |
) |
|
|
-156.1 |
% |
Other non-operating income (expense) |
|
|
1,867 |
|
|
|
4,230 |
|
|
|
-55.9 |
% |
|
925 |
|
|
|
101.8 |
% |
Total Non-Operating Income/(Expense) |
|
|
9,540 |
|
|
|
(15,513 |
) |
|
|
-161.5 |
% |
|
(151,382 |
) |
|
|
-106.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Profit before taxes |
|
|
214,555 |
|
|
|
128,179 |
|
|
|
67.4 |
% |
|
43,284 |
|
|
|
395.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income tax expense |
|
|
(27,179 |
) |
|
|
(12,241 |
) |
|
|
122.0 |
% |
|
(25,775 |
) |
|
|
5.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net Profit/(Loss) |
|
|
187,375 |
|
|
|
115,939 |
|
|
|
61.6 |
% |
|
17,509 |
|
|
|
970.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
|
4.72 |
|
|
|
2.93 |
|
|
|
61.0 |
% |
|
0.44 |
|
|
|
962.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Shares used for calculation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
|
39,730,180 |
|
|
|
39,588,984 |
|
|
|
0.4 |
% |
|
39,442,367 |
|
|
|
0.7 |
% |
7
Copa Holdings, S. A. and subsidiaries
Consolidated statement of financial position
(US$ Thousands)
|
September 2023 |
|
December 2022 |
|
||
ASSETS |
(Unaudited) |
|
(Audited) |
|
||
Cash and cash equivalents |
|
236,878 |
|
|
122,424 |
|
Short-term investments |
|
754,799 |
|
|
812,323 |
|
Total cash, cash equivalents and short-term investments |
|
991,677 |
|
|
934,747 |
|
|
|
|
|
|
||
Accounts receivable, net |
|
169,386 |
|
|
135,415 |
|
Accounts receivable from related parties |
|
2,416 |
|
|
2,168 |
|
Expendable parts and supplies, net |
|
108,546 |
|
|
93,332 |
|
Prepaid expenses |
|
44,189 |
|
|
52,322 |
|
Prepaid income tax |
|
139 |
|
|
798 |
|
Other current assets |
|
25,671 |
|
|
17,043 |
|
|
|
350,347 |
|
|
301,078 |
|
TOTAL CURRENT ASSETS |
|
1,342,024 |
|
|
1,235,825 |
|
|
|
|
|
|
||
Long-term investments |
|
177,835 |
|
|
202,056 |
|
Long-term prepaid expenses |
|
9,475 |
|
|
7,770 |
|
Property and equipment, net |
|
3,069,652 |
|
|
2,883,524 |
|
Right of use assets |
|
291,446 |
|
|
234,380 |
|
Intangible, net |
|
85,711 |
|
|
78,555 |
|
Net defined benefit assets |
|
2,303 |
|
|
504 |
|
Deferred tax assets |
|
27,473 |
|
|
30,743 |
|
Other Non-Current Assets |
|
17,435 |
|
|
17,005 |
|
TOTAL NON-CURRENT ASSETS |
|
3,681,330 |
|
|
3,454,537 |
|
|
|
|
|
|
||
TOTAL ASSETS |
|
5,023,354 |
|
|
4,690,362 |
|
|
|
|
|
|
||
LIABILITIES |
|
|
|
|
||
Loans and borrowings |
|
260,164 |
|
|
142,484 |
|
Current portion of lease liability |
|
69,001 |
|
|
80,084 |
|
Accounts payable |
|
179,052 |
|
|
166,660 |
|
Accounts payable to related parties |
|
1,574 |
|
|
1,004 |
|
Air traffic liability |
|
658,246 |
|
|
651,805 |
|
Frequent flyer deferred revenue |
|
121,732 |
|
|
111,526 |
|
Taxes Payable |
|
39,939 |
|
|
43,878 |
|
Employee benefits obligations |
|
48,809 |
|
|
44,913 |
|
Income tax payable |
|
19,046 |
|
|
6,276 |
|
Other Current Liabilities |
|
1,236 |
|
|
1,175 |
|
TOTAL CURRENT LIABILITIES |
|
1,398,799 |
|
|
1,249,805 |
|
|
|
|
|
|
||
Loans and borrowings long-term |
|
1,110,284 |
|
|
1,301,819 |
|
Lease Liability |
|
224,140 |
|
|
158,289 |
|
Derivative financial instruments |
|
- |
|
|
251,150 |
|
Deferred tax Liabilities |
|
44,343 |
|
|
16,571 |
|
Other long - term liabilities |
|
238,623 |
|
|
220,618 |
|
TOTAL NON-CURRENT LIABILITIES |
|
1,617,390 |
|
|
1,948,447 |
|
|
|
|
|
|
||
TOTAL LIABILITIES |
|
3,016,189 |
|
|
3,198,252 |
|
|
|
|
|
|
||
EQUITY |
|
|
|
|
||
Class A - 34,075,308 issued and 31,146,012 outstanding |
|
21,367 |
|
|
21,327 |
|
Class B - 10,938,125 |
|
7,466 |
|
|
7,466 |
|
Additional Paid-In Capital |
|
209,836 |
|
|
103,465 |
|
Treasury Stock |
|
(199,379 |
) |
|
(344,541 |
) |
Retained Earnings |
|
1,652,915 |
|
|
1,367,784 |
|
Net profit |
|
326,405 |
|
|
348,054 |
|
Other comprehensive loss |
|
(11,445 |
) |
|
(11,445 |
) |
|
|
|
|
|
||
TOTAL EQUITY |
|
2,007,165 |
|
|
1,492,110 |
|
TOTAL EQUITY LIABILITIES |
|
5,023,354 |
|
|
4,690,362 |
|
8
Consolidated Statement of Cash Flows
For the nine months ended September 30,
(In US$ thousands)
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|||
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|||
Cash flow from operating activities |
|
|
764,586 |
|
|
|
543,471 |
|
|
|
263,252 |
|
Cash flow used in investing activities |
|
|
(274,166 |
) |
|
|
(387,334 |
) |
|
|
(140,844 |
) |
Cash flow from (used in) from financing activities |
|
|
(375,966 |
) |
|
|
(168,474 |
) |
|
|
48,758 |
|
Net increase (decrease) in cash and cash equivalents |
|
|
114,454 |
|
|
|
(12,337 |
) |
|
|
171,166 |
|
Cash and cash equivalents at January 1 |
|
|
122,424 |
|
|
|
211,081 |
|
|
|
119,065 |
|
Cash and cash equivalents at September 30 |
|
$ |
236,878 |
|
|
$ |
198,744 |
|
|
$ |
290,231 |
|
|
|
|
|
|
|
|
|
|
|
|||
Short-term investments |
|
|
754,799 |
|
|
|
752,812 |
|
|
|
901,645 |
|
Long-term investments |
|
|
177,835 |
|
|
|
168,114 |
|
|
|
96,956 |
|
Total cash and cash equivalents and investments at September 30 |
|
$ |
1,169,512 |
|
|
$ |
1,119,670 |
|
|
$ |
1,288,832 |
|
9
Copa Holdings, S.A.
NON-IFRS FINANCIAL MEASURE RECONCILIATION
This press release includes the following non-IFRS financial measures: Adjusted Net Profit, Adjusted Basic EPS, and Operating CASM Excluding Fuel. 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 Net Profit |
|
3Q23 |
|
|
3Q22 |
|
|
2Q23 |
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Net Profit as Reported |
|
$ |
187,375 |
|
|
$ |
115,939 |
|
|
$ |
17,509 |
|
Add: Interest expense related to the settlement of the convertible notes |
|
$ |
64,894 |
|
|
$ |
- |
|
|
$ |
- |
|
Add: Net change in fair value of derivatives |
|
$ |
(77,058 |
) |
|
$ |
(1,575 |
) |
|
$ |
137,473 |
|
Add: Net change in fair value of financial investments |
|
$ |
(810 |
) |
|
$ |
699 |
|
|
$ |
(512 |
) |
Adjusted Net Profit |
|
$ |
174,400 |
|
|
$ |
115,062 |
|
|
$ |
154,469 |
|
|
|
|
|
|
|
|
|
|
|
|||
Reconciliation of Adjusted Basic EPS |
|
3Q23 |
|
|
3Q22 |
|
|
2Q23 |
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Adjusted Net Profit |
|
$ |
174,400 |
|
|
$ |
115,062 |
|
|
$ |
154,469 |
|
Shares used for calculation of Basic EPS |
|
|
39,730 |
|
|
|
39,589 |
|
|
|
39,442 |
|
Adjusted Basic Earnings per share (Adjusted Basic EPS) |
|
$ |
4.39 |
|
|
$ |
2.91 |
|
|
$ |
3.92 |
|
|
|
|
|
|
|
|
|
|
|
|||
Reconciliation of Operating Costs per ASM |
|
|
|
|
|
|
|
|
|
|||
Excluding Fuel (CASM Excl. Fuel) |
|
3Q23 |
|
|
3Q22 |
|
|
2Q23 |
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Operating Costs per ASM as Reported (in US$ Cents) |
|
|
9.3 |
|
|
|
10.5 |
|
|
|
9.1 |
|
Aircraft Fuel Cost per ASM (in US$ Cents) |
|
|
3.5 |
|
|
|
4.6 |
|
|
|
3.2 |
|
Operating Costs per ASM excluding fuel (in US$ Cents) |
|
|
5.8 |
|
|
|
5.9 |
|
|
|
5.9 |
|
10