|
Income Statement for
Grupo Aeroportuario del Centro Norte S.A.B. de C.V. ADS
(OMAB)
|
|
|
|
|
|
|
| Income
[+]
|
in Thousands of Dollars |
|
|
| Operating Revenue |
244,333 |
199,939 |
208,728 |
194,346 |
143,588 |
| Total Revenue |
244,333 |
199,939 |
208,728 |
194,346 |
143,588 |
| Adjustments to Revenue |
N/A |
N/A |
8,356 |
7,258 |
7,340 |
| Cost of Revenue |
89,266 |
78,776 |
95,604 |
83,380 |
33,222 |
| Cost of Sales With Depreciation |
89,266 |
78,776 |
95,604 |
83,380 |
33,222 |
| Gross Margin |
155,067 |
121,163 |
113,124 |
110,966 |
110,366 |
| Gross Operating Profit |
155,067 |
121,163 |
104,767 |
103,708 |
103,026 |
|
| Selling/General/Admin Expense |
(40,413) |
(34,938) |
(34,704) |
(29,312) |
(26,911) |
| Research & Development |
- |
- |
- |
- |
- |
| Advertising |
- |
- |
- |
- |
- |
| EBITDA (Operating Income Before Depreciation) |
108,729 |
76,090 |
70,063 |
74,396 |
76,116 |
| Depreciation & Amortization |
- |
- |
(12,099) |
(31,549) |
(26,481) |
| Depreciation, Unreconciled |
14,530 |
11,832 |
12,099 |
31,549 |
26,481 |
| Amortization |
- |
- |
- |
- |
- |
| Amortization of Intangibles |
- |
- |
- |
- |
- |
| Operating Income |
108,729 |
76,090 |
57,964 |
42,847 |
49,635 |
| Operating Profit After Depreciation |
108,729 |
76,090 |
57,964 |
42,847 |
49,635 |
| Interest Income |
2,159 |
1,152 |
1,280 |
- |
4,561 |
| Earnings from Equity Interest |
- |
- |
- |
- |
- |
| Other Income, Net |
1,802 |
(2,778) |
580 |
1,082 |
2,179 |
| Income, Acquired in Process R&D |
- |
- |
- |
- |
- |
| Income, Restructuring and M&A |
- |
- |
- |
- |
- |
| Other Special Charges |
772 |
- |
- |
- |
- |
| Total Income Before Interest Expense (EBIT) |
94,200 |
64,258 |
59,824 |
43,928 |
56,375 |
| Interest Expense |
(8,077) |
(7,055) |
(7,061) |
(2,006) |
- |
| Income Before Tax |
86,123 |
57,203 |
52,763 |
41,922 |
56,375 |
| Income Taxes |
(22,414) |
(13,049) |
713 |
(5,958) |
(17,251) |
| Minority Interest |
75 |
18 |
107 |
112 |
3 |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Other Special Charges |
86,123 |
57,203 |
52,763 |
41,922 |
56,375 |
| Net Income from Continuing Operations |
63,709 |
- |
53,583 |
36,076 |
39,127 |
| Net Income from Discontinued Operations |
- |
- |
- |
- |
- |
| Net Income from Total Operations |
63,709 |
N/A |
53,583 |
36,076 |
39,127 |
|
| Normalized Income |
62,937 |
- |
53,583 |
36,076 |
39,127 |
| Extraordinary Income/Loss |
- |
- |
- |
- |
- |
| Special Income/Charges |
772 |
- |
- |
- |
- |
| Income from Cum. Effect of Acct Change |
- |
- |
- |
- |
- |
| Income from Tax Loss Carryforward |
- |
- |
- |
- |
- |
| Net Income Available for Common |
63,709 |
N/A |
53,583 |
36,076 |
39,127 |
| Other Gains |
(75) |
44,136 |
- |
- |
- |
| Total Net Income |
63,633 |
44,136 |
53,583 |
36,076 |
39,127 |
| Net Income Available for Common |
63,709 |
N/A |
53,583 |
36,076 |
39,127 |
|
| Results
[+]
|
in Dollars (Preferred Dividends in Thousands) |
|
|
| Dividends Paid Per Share |
1.03 |
0.50 |
0.56 |
0.54 |
0.69 |
| Preferred Dividends |
- |
- |
- |
- |
- |
| Basic EPS from Continuing Operations |
1.26 |
0.89 |
1.07 |
0.73 |
0.79 |
| Basic EPS from Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Basic EPS from Extraordinary Income Gains/Losses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Basic EPS from Cumulative Effect of Accounting Change |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Basic EPS from Tax Loss Carryforward |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Basic EPS from Other Gains/Losses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Basic EPS from Total Net Income |
1.26 |
0.89 |
1.07 |
0.73 |
0.79 |
| Basic Normalized Net Income per Share |
1.25 |
N/A |
1.07 |
0.73 |
0.79 |
| Basic EPS from Total Operations |
1.26 |
0.89 |
1.07 |
0.73 |
0.79 |
|
| Diluted EPS from Continuing Operations |
1.26 |
0.89 |
1.07 |
0.73 |
0.79 |
| Diluted EPS from Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Diluted EPS from Extraordinary Gains/Losses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Diluted EPS from Cumulative Effect of Accounting Change |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Diluted EPS from Tax Loss Carryforward |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Diluted EPS from Other Gains/Losses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Diluted EPS from Total Net Income |
1.26 |
0.89 |
1.07 |
0.73 |
0.79 |
| Diluted Normalized Net Income per Share |
1.25 |
N/A |
1.07 |
0.73 |
0.79 |
| Excise Tax |
- |
- |
- |
- |
- |
| Diluted EPS from Total Operations |
1.26 |
0.89 |
1.07 |
0.73 |
0.79 |
|
|
|