Frontierby eninvs

Язык: EN · RU

← Компания

ASURB 2024-06-30 Q2 — report review

Status: OK — неполно — см. пустые метрики ниже; Currency: IDR; Amounts unit: millions; Forms:

Дата публикации отчёта: Не сохранена для этого периода — укажите financial_report_date в строке (EDGAR filingDate, KASE change_date или manual_catalog).

Full financial report: Отчёт (PDF)

PDF (local): data/raw_pdfs/ASURB/2024-06-30_Q2_earnings-release-2q24.pdf

Чтобы заново выполнить поиск форм и превью из PDF, откройте эту ссылку Основная ссылка запускает пересчёт в фоне: панель статуса, затем готовая страница. Тяжёлый режим с refresh по умолчанию тоже в фоне (иначе прокси даёт 502). &sync=1 — только для одного долгого синхронного ответа (не рекомендуется). Можно ?refresh=1, ?recalc=1, ?nocache=1 или ?recompute=1. (дождаться в браузере: синхронное обновление)

По умолчанию — быстрый просмотр (таблица метрик и номера страниц форм), чтобы прокси не отваливался по таймауту. Полные превью и таблицы — ?heavy=1.

Сопоставление метрик (значение → evidence)

Значения метрик приведены к единицам дашборда, где это применимо; в колонке evidence — сохранённый фрагмент из текстового слоя PDF или OCR на этапе извлечения.

MetricValueEvidence / page extract
Выручка1 537 977Row: Total Revenues; 578,694; 782,764; 35.3 · dashboard=1,537,977.000 mln · pages 17 — [PL page 17] Total Revenues | 578,694 | 782,764 | 35.3 | 1,242,014 | 1,537,977 | 23.8
Опер. прибыль715 333Row: Operating Profit; 216,713; 350,876; 61.9 · dashboard=715,333.000 mln · pages 17 — [PL page 17] Operating Profit | 216,713 | 350,876 | 61.9 | 542,035 | 715,333 | 32.0
Аморт. и износ0Row: he foreign exchange gain in 2Q24 resulted from the 10.4% quarter-end depreciation of the Mexican peso · dashboard=0.000 mln · pages 5 — [DA PL page 5] T | | he foreign exchange gain in 2Q24 resulted from the 10.4% quarter-end depreciation of the Mexican peso | | | | |
EBITDA715 333Row: computed as operating_profit + D&A (D&A not split out in source → 0) · dashboard=715,333.000 mln — computed as operating_profit + D&A (D&A not split out in source → 0)
Чистая прибыль585 488Row: Net Profit; 159,521; 325,362; 104.0 · dashboard=585,488.000 mln · pages 17 — [PL page 17] Net Profit | 159,521 | 325,362 | 104.0 | 386,933 | 585,488 | 51.3
Cash
Debt short0Row: not found · dashboard=0.000 mln · pages 18 — [BS page 18] not found
Debt long0Row: not found · dashboard=0.000 mln · pages 18 — [BS page 18] not found
Чистый долг477 000Компоненты: краткосрочный долг 0 + долгосрочный 0 + прочие фин. обязательства 0 + доля НКУ 477 000 − денежные средства 0 = чистый долг 477 000.Row: debt_short + debt_long + other_financial_liabilities − cash (from row components) · dashboard=477,000.000 mln — debt_short + debt_long + other_financial_liabilities − cash (from row components)
Операц. ДДС3 856.05Row: Net Cash Flow Provided by Operating Activities; 6,898,582; 7,311,018; 3,093,027 · dashboard=3,856.050 mln · pages 25 — [CF page 25] Net Cash Flow Provided by Operating Activities | 6,898,582 | 7,311,018 | 6.0 | 3,093,027 | 3,856,050 | 24.7
Инвест. ДДС129 786Row: Net Cash Flow used by Investing Activities; (201,504); 409,804; (227,692) · dashboard=129,786.000 mln · pages 25 — [CF page 25] Net Cash Flow used by Investing Activities | (201,504) | 409,804 | n/a | (227,692) | 129,786 | n/a
Активы73 200Row: representing 73.2% and 26.8% of ASUR’s total assets, respectively. Deferred liabilities represented 17.6% of · dashboard=73,200.000 mln · pages 6 — [BS page 6] representing 73.2% and 26.8% of ASUR’s total assets, respectively. Deferred liabilities represented 17.6% of
Капитал

Проверки финансовой согласованности · Предупреждения

Формула чистого долгаnet_debt 477,000 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 477,000.
EBITDA = OP + D&AEBITDA (715,333) ≈ OP (715,333) + D&A (0) = 715,333.
Чистая прибыль vs операционнаяNet profit (585,488) sits within a plausible band vs operating profit (715,333).
Изменение долга против предыдущего периодаTotal interest-bearing debt fell 100% vs prior period (3,641 → 0). Financing cash flow not extracted — can't verify the move was real (could be an OCR miss of a major debt line).

Statement pages (discovery)

FormPages
P&L17
BS18
CF18

Ниже — последняя полная реконструкция форм (сканы PDF + таблицы + проверки субитогов), сохранённая после запуска с ?heavy=1. Откройте тяжёлый режим, чтобы пересчитать, если менялись PDF, discovery или извлечение. полные превью и таблицы (?heavy=1).

Превью страниц и восстановленные таблицы

Подсветка Жёлтая строка — совпадение с evidence; оранжевая ячейка — точное число, взятое для метрики (наведите на строку). Выручка Опер. прибыль Аморт. и износ EBITDA Чистая прибыль cash debt_short debt_long Активы Капитал Операц. ДДС Инвест. ДДС

Зелёная / янтарная / красная полоса у подписи строки — итог/субитог, где сумма детальных строк сравнивается с числом в отчёте (эвристика). Под каждой таблицей — список проверок (Σ строк vs отчёт, статус).

P&L

Извлечённые метрики по этой форме (строка периода)

ПоказательЗначение
Выручка1 537 977
Опер. прибыль715 333
EBITDA715 333
Чистая прибыль585 488
Аморт. и износ0
P&L — PDF page 17
Скан страницы PDF — P&L — 17
P&L PDF page 17

Camelot table (pages 17, primary page 17).

#Joined labelLine item20232024% Chg. → 738 bps20232024% Chg. → 287 bps
0Table 29: Colombia Profit & EBITDATable 29: Colombia Profit & EBITDA
1In thousands of Mexican pesosIn thousands of Mexican pesos
2Second Quarter Six-MonthsSecond QuarterSix-Months
3% Chg. % Chg.% Chg.% Chg.
42023 2024 2023 20242023202420232024
5Total Revenues 578,694 782,764 35.3 1,242,014 1,537,977 23.8Total Revenues578,694782,76435.31,242,0141,537,97723.8
6Total Revenues Excluding Construction Revenues 577,971 781,393 35.2 1,235,224 1,532,913 24.1Total Revenues Excluding Construction Revenues577,971781,39335.21,235,2241,532,91324.1
7Operating Profit 216,713 350,876 61.9 542,035 715,333 32.0Operating Profit216,713350,87661.9542,035715,33332.0
8Operating Margin 37.4% 44.8% 738 bps 43.6% 46.5% 287 bpsOperating Margin37.4%44.8%738 bps43.6%46.5%287 bps
9Adjusted Operating Margin1 37.5% 44.9% 741 bps 43.9% 46.7% 278 bpsAdjusted Operating Margin137.5%44.9%741 bps43.9%46.7%278 bps
10Net Profit 159,521 325,362 104.0 386,933 585,488 51.3Net Profit159,521325,362104.0386,933585,48851.3
11EBITDA 304,224 452,932 48.9 720,382 913,962 26.9EBITDA304,224452,93248.9720,382913,96226.9
12EBITDA Margin 52.6% 57.9% 529 bps 58.0% 59.4% 143 bpsEBITDA Margin52.6%57.9%529 bps58.0%59.4%143 bps
13Adjusted EBITDA Margin2 52.6% 58.0% 533 bps 58.3% 59.6% 130 bpsAdjusted EBITDA Margin252.6%58.0%533 bps58.3%59.6%130 bps

No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).

BS

Извлечённые метрики по этой форме (строка периода)

ПоказательЗначение
Cash
Debt Short0
Debt Long0
Активы73 200
Капитал
Чистый долг477 000
BS — PDF page 18
Скан страницы PDF — BS — 18
BS PDF page 18

Camelot table (pages 18, primary page 18).

#Joined labelLine item
0carrying out the infrastructure works in the development of the concession, while “Construction Costs”carrying out the infrastructure works in the development of the concession, while “Const
1represents the actual costs incurred in the execution of such additions or improvements to the concessionedrepresents the actual costs incurred in the execution of such additions or improvements to the conce
2assets.assets.
3M ajority Net Income reflects ASUR’s equity interests in each of its subsidiaries and therefore excludes theM ajority Net Income reflects ASUR’s equity interests in each of its subsidiaries and therefore excl
440% interest in Aerostar that is owned by other shareholders. Other than Aerostar, ASUR owns (directly or40% interest in Aerostar that is owned by other shareholders. Other than Aerostar, ASUR
5indirectly) 100% of its subsidiaries.indirectly) 100% of its subsidiaries.
6E BITDA means net income before provision for taxes, deferred taxes, profit sharing, non-ordinary items,E BITDA means net income before provision for taxes, deferred taxes, profit sharing, non
7participation in the results of associates, comprehensive financing cost, and depreciation and amortization.participation in the results of associates, comprehensive financing cost, and depreciation
8EBITDA should not be considered as an alternative to net income, as an indicator of our operating performance,EBITDA should not be considered as an alternative to net income, as an indicator of our operating pe
9as an alternative to cash flow or as an indicator of liquidity. Our management believes that EBITDA provides aas an alternative to cash flow or as an indicator of liquidity. Our management believes that EBITDA
10useful measure that is widely used by investors and analysts to evaluate our performance and compare it withuseful measure that is widely used by investors and analysts to evaluate our performance and compare
11other companies. EBITDA is not defined under U.S. GAAP or IFRS and may be calculated differently by differentother companies. EBITDA is not defined under U.S. GAAP or IFRS and may be calculated differently by
12companies.companies.
13Adjusted EBITDA Margin is calculated by dividing EBITDA by total revenues excluding construction servicesAdjusted EBITDA Margin is calculated by dividing EBITDA by total revenues excluding construction ser
14revenues for Mexico, Puerto Rico, and Colombia and excludes the effect of IFRIC 12 with respect to therevenues for Mexico, Puerto Rico, and Colombia and excludes the effect of IFRIC 12 wit
15construction of, or improvements to concessioned assets. ASUR is required by IFRIC 12 to include in its incomeconstruction of, or improvements to concessioned assets. ASUR is required by IFRIC 12 to include in
16statement an income line reflecting the revenue from construction of, or improvements to concessioned assetsstatement an income line reflecting the revenue from construction of, or improvements to concessione
17made during the relevant period. The same amount is recognized under the expense line “Construction Costs”made during the relevant period. The same amount is recognized under the expense line “Construction
18because ASUR hires third parties to provide construction services. In Mexico and Puerto Rico, because equalbecause ASUR hires third parties to provide construction services. In Mexico and Puerto Rico, becaus
19amounts of Construction Revenues and Construction Costs have been included in ASUR's income statement asamounts of Construction Revenues and Construction Costs have been included in ASUR's income statemen
20a result of the application of IFRIC 12, the amount of Construction Revenues does not have an impact on EBITDA,a result of the application of IFRIC 12, the amount of Construction Revenues does not have an impact
21but it does have an impact on EBITDA Margin, as the increase in revenues that relates to Construction Revenuesbut it does have an impact on EBITDA Margin, as the increase in revenues that relates to Constructio
22does not result in a corresponding increase in EBITDA. In Colombia, construction revenues do have an impactdoes not result in a corresponding increase in EBITDA. In Colombia, construction revenues do have an
23on EBITDA, as construction revenues include a reasonable margin over the actual cost of construction. Likeon EBITDA, as construction revenues include a reasonable margin over the actual cost of
24EBITDA Margin, Adjusted EBITDA Margin should not be considered as an indicator of our operating performance,EBITDA Margin, Adjusted EBITDA Margin should not be considered as an indicator of our operating perf
25as an alternative to cash flow or as an indicator of liquidity and is not defined under U.S. GAAP or IFRS and mayas an alternative to cash flow or as an indicator of liquidity and is not defined under U.S. GAAP or
26be calculated differently by different companies.be calculated differently by different companies.
27A bout ASURA bout ASUR
28Grupo Aeroportuario del Sureste, S.A.B. de C.V. (ASUR) is a leading international airport operator with a portfolioGrupo Aeroportuario del Sureste, S.A.B. de C.V. (ASUR) is a leading international airport operator w
29of concessions to operate, maintain, and develop 16 airports in the Americas. These comprise nine airports inof concessions to operate, maintain, and develop 16 airports in the Americas. These comprise nine ai
30southeast Mexico, including Cancun Airport, the most important tourist destination in Mexico, the Caribbean,southeast Mexico, including Cancun Airport, the most important tourist destination in Mexico, the Ca
31and Latin America, and six airports in northern Colombia, including José María Córdova International Airportand Latin America, and six airports in northern Colombia, including José María Córdova I
32(Rionegro), the second busiest airport in Colombia. ASUR is also a 60% JV partner in Aerostar Airport Holdings,(Rionegro), the second busiest airport in Colombia. ASUR is also a 60% JV partner in Aerostar Airpor
33LLC, operator of the Luis Muñoz Marín International Airport serving the capital of Puerto Rico, San Juan. SanLLC, operator of the Luis Muñoz Marín International Airport serving the capital of Puerto Rico, San
34Juan’s Airport is the island’s primary gateway for international and mainland-US destinations and was the firstJuan’s Airport is the island’s primary gateway for international and mainland-US destinations and wa
35and currently the only major airport in the US to have successfully completed a public–private partnership underand currently the only major airport in the US to have successfully completed a public–private partn
36the FAA Pilot Program. Headquartered in Mexico, ASUR is listed both on the Mexican Bolsa, where it tradesthe FAA Pilot Program. Headquartered in Mexico, ASUR is listed both on the Mexican Bol
37under the symbol ASUR, and on the NYSE in the U.S., where it trades under the symbol ASR. One ADS representsunder the symbol ASUR, and on the NYSE in the U.S., where it trades under the symbol ASR. One ADS re
38ten (10) series B shares. For more information, visit www.asur.com.mxten (10) series B shares. For more information, visit www.asur.com.mx
39A nalyst CoverageA nalyst Coverage
40In accordance with Article 4.033.01 of the Mexican Stock Exchange Internal Rules, ASUR reports that the stockIn accordance with Article 4.033.01 of the Mexican Stock Exchange Internal Rules, ASUR reports that
41is covered by the following broker-dealers: Actinver, Banorte, Barclays, BBVA, Bradesco, BTG Pactual, Citi Globalis covered by the following broker-dealers: Actinver, Banorte, Barclays, BBVA, Bradesco, BTG Pactual
42Markets, GBM Grupo Bursatil, Goldman Sachs, HSBC Securities, Insight Investment Research, Intercam, ItauMarkets, GBM Grupo Bursatil, Goldman Sachs, HSBC Securities, Insight Investment Research, Intercam,
43BBA Securities, Jefferies, JP Morgan, Punto Research, Santander, Scotiabank, Signum Research, UBS Casa deBBA Securities, Jefferies, JP Morgan, Punto Research, Santander, Scotiabank, Signum Research, UBS Ca
44Bolsa and Vector.Bolsa and Vector.
45P lease note that any opinions, estimates or forecasts with respect to the performance of ASUR issued by theseP lease note that any opinions, estimates or forecasts with respect to the performance of ASUR issue
46analysts reflect their own views, and therefore do not represent the opinions, estimates or forecasts of ASUR oranalysts reflect their own views, and therefore do not represent the opinions, estimates or forecast
47its management. Although ASUR may refer to or distribute such statements, this does not imply that ASURits management. Although ASUR may refer to or distribute such statements, this does not
48agrees with or endorses any information, conclusions or recommendations included therein.agrees with or endorses any information, conclusions or recommendations included therein.

No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).

CF

Извлечённые метрики по этой форме (строка периода)

ПоказательЗначение
Операц. ДДС3 856.05
Инвест. ДДС129 786
CF — PDF page 18
Скан страницы PDF — CF — 18
CF PDF page 18

Camelot table (pages 18, primary page 18).

#Joined labelLine item
0carrying out the infrastructure works in the development of the concession, while “Construction Costs”carrying out the infrastructure works in the development of the concession, while “Const
1represents the actual costs incurred in the execution of such additions or improvements to the concessionedrepresents the actual costs incurred in the execution of such additions or improvements to the conce
2assets.assets.
3M ajority Net Income reflects ASUR’s equity interests in each of its subsidiaries and therefore excludes theM ajority Net Income reflects ASUR’s equity interests in each of its subsidiaries and therefore excl
440% interest in Aerostar that is owned by other shareholders. Other than Aerostar, ASUR owns (directly or40% interest in Aerostar that is owned by other shareholders. Other than Aerostar, ASUR
5indirectly) 100% of its subsidiaries.indirectly) 100% of its subsidiaries.
6E BITDA means net income before provision for taxes, deferred taxes, profit sharing, non-ordinary items,E BITDA means net income before provision for taxes, deferred taxes, profit sharing, non
7participation in the results of associates, comprehensive financing cost, and depreciation and amortization.participation in the results of associates, comprehensive financing cost, and depreciation
8EBITDA should not be considered as an alternative to net income, as an indicator of our operating performance,EBITDA should not be considered as an alternative to net income, as an indicator of our operating pe
9as an alternative to cash flow or as an indicator of liquidity. Our management believes that EBITDA provides aas an alternative to cash flow or as an indicator of liquidity. Our management believes that EBITDA
10useful measure that is widely used by investors and analysts to evaluate our performance and compare it withuseful measure that is widely used by investors and analysts to evaluate our performance and compare
11other companies. EBITDA is not defined under U.S. GAAP or IFRS and may be calculated differently by differentother companies. EBITDA is not defined under U.S. GAAP or IFRS and may be calculated differently by
12companies.companies.
13Adjusted EBITDA Margin is calculated by dividing EBITDA by total revenues excluding construction servicesAdjusted EBITDA Margin is calculated by dividing EBITDA by total revenues excluding construction ser
14revenues for Mexico, Puerto Rico, and Colombia and excludes the effect of IFRIC 12 with respect to therevenues for Mexico, Puerto Rico, and Colombia and excludes the effect of IFRIC 12 wit
15construction of, or improvements to concessioned assets. ASUR is required by IFRIC 12 to include in its incomeconstruction of, or improvements to concessioned assets. ASUR is required by IFRIC 12 to include in
16statement an income line reflecting the revenue from construction of, or improvements to concessioned assetsstatement an income line reflecting the revenue from construction of, or improvements to concessione
17made during the relevant period. The same amount is recognized under the expense line “Construction Costs”made during the relevant period. The same amount is recognized under the expense line “Construction
18because ASUR hires third parties to provide construction services. In Mexico and Puerto Rico, because equalbecause ASUR hires third parties to provide construction services. In Mexico and Puerto Rico, becaus
19amounts of Construction Revenues and Construction Costs have been included in ASUR's income statement asamounts of Construction Revenues and Construction Costs have been included in ASUR's income statemen
20a result of the application of IFRIC 12, the amount of Construction Revenues does not have an impact on EBITDA,a result of the application of IFRIC 12, the amount of Construction Revenues does not have an impact
21but it does have an impact on EBITDA Margin, as the increase in revenues that relates to Construction Revenuesbut it does have an impact on EBITDA Margin, as the increase in revenues that relates to Constructio
22does not result in a corresponding increase in EBITDA. In Colombia, construction revenues do have an impactdoes not result in a corresponding increase in EBITDA. In Colombia, construction revenues do have an
23on EBITDA, as construction revenues include a reasonable margin over the actual cost of construction. Likeon EBITDA, as construction revenues include a reasonable margin over the actual cost of
24EBITDA Margin, Adjusted EBITDA Margin should not be considered as an indicator of our operating performance,EBITDA Margin, Adjusted EBITDA Margin should not be considered as an indicator of our operating perf
25as an alternative to cash flow or as an indicator of liquidity and is not defined under U.S. GAAP or IFRS and mayas an alternative to cash flow or as an indicator of liquidity and is not defined under U.S. GAAP or
26be calculated differently by different companies.be calculated differently by different companies.
27A bout ASURA bout ASUR
28Grupo Aeroportuario del Sureste, S.A.B. de C.V. (ASUR) is a leading international airport operator with a portfolioGrupo Aeroportuario del Sureste, S.A.B. de C.V. (ASUR) is a leading international airport operator w
29of concessions to operate, maintain, and develop 16 airports in the Americas. These comprise nine airports inof concessions to operate, maintain, and develop 16 airports in the Americas. These comprise nine ai
30southeast Mexico, including Cancun Airport, the most important tourist destination in Mexico, the Caribbean,southeast Mexico, including Cancun Airport, the most important tourist destination in Mexico, the Ca
31and Latin America, and six airports in northern Colombia, including José María Córdova International Airportand Latin America, and six airports in northern Colombia, including José María Córdova I
32(Rionegro), the second busiest airport in Colombia. ASUR is also a 60% JV partner in Aerostar Airport Holdings,(Rionegro), the second busiest airport in Colombia. ASUR is also a 60% JV partner in Aerostar Airpor
33LLC, operator of the Luis Muñoz Marín International Airport serving the capital of Puerto Rico, San Juan. SanLLC, operator of the Luis Muñoz Marín International Airport serving the capital of Puerto Rico, San
34Juan’s Airport is the island’s primary gateway for international and mainland-US destinations and was the firstJuan’s Airport is the island’s primary gateway for international and mainland-US destinations and wa
35and currently the only major airport in the US to have successfully completed a public–private partnership underand currently the only major airport in the US to have successfully completed a public–private partn
36the FAA Pilot Program. Headquartered in Mexico, ASUR is listed both on the Mexican Bolsa, where it tradesthe FAA Pilot Program. Headquartered in Mexico, ASUR is listed both on the Mexican Bol
37under the symbol ASUR, and on the NYSE in the U.S., where it trades under the symbol ASR. One ADS representsunder the symbol ASUR, and on the NYSE in the U.S., where it trades under the symbol ASR. One ADS re
38ten (10) series B shares. For more information, visit www.asur.com.mxten (10) series B shares. For more information, visit www.asur.com.mx
39A nalyst CoverageA nalyst Coverage
40In accordance with Article 4.033.01 of the Mexican Stock Exchange Internal Rules, ASUR reports that the stockIn accordance with Article 4.033.01 of the Mexican Stock Exchange Internal Rules, ASUR reports that
41is covered by the following broker-dealers: Actinver, Banorte, Barclays, BBVA, Bradesco, BTG Pactual, Citi Globalis covered by the following broker-dealers: Actinver, Banorte, Barclays, BBVA, Bradesco, BTG Pactual
42Markets, GBM Grupo Bursatil, Goldman Sachs, HSBC Securities, Insight Investment Research, Intercam, ItauMarkets, GBM Grupo Bursatil, Goldman Sachs, HSBC Securities, Insight Investment Research, Intercam,
43BBA Securities, Jefferies, JP Morgan, Punto Research, Santander, Scotiabank, Signum Research, UBS Casa deBBA Securities, Jefferies, JP Morgan, Punto Research, Santander, Scotiabank, Signum Research, UBS Ca
44Bolsa and Vector.Bolsa and Vector.
45P lease note that any opinions, estimates or forecasts with respect to the performance of ASUR issued by theseP lease note that any opinions, estimates or forecasts with respect to the performance of ASUR issue
46analysts reflect their own views, and therefore do not represent the opinions, estimates or forecasts of ASUR oranalysts reflect their own views, and therefore do not represent the opinions, estimates or forecast
47its management. Although ASUR may refer to or distribute such statements, this does not imply that ASURits management. Although ASUR may refer to or distribute such statements, this does not
48agrees with or endorses any information, conclusions or recommendations included therein.agrees with or endorses any information, conclusions or recommendations included therein.

No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).

Formulas used