Hoteles City Express SAB de CV
BMV:HCITY
Income Statement
Earnings Waterfall
Hoteles City Express SAB de CV
Revenue
|
3.5B
MXN
|
Operating Expenses
|
-2.9B
MXN
|
Operating Income
|
618.9m
MXN
|
Other Expenses
|
474.3m
MXN
|
Net Income
|
1.1B
MXN
|
Income Statement
Hoteles City Express SAB de CV
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 104
N/A
|
1 175
+6%
|
1 244
+6%
|
1 325
+6%
|
1 412
+7%
|
1 478
+5%
|
1 566
+6%
|
1 646
+5%
|
1 718
+4%
|
1 797
+5%
|
1 868
+4%
|
1 952
+5%
|
2 038
+4%
|
2 154
+6%
|
2 266
+5%
|
2 374
+5%
|
2 508
+6%
|
2 623
+5%
|
2 723
+4%
|
2 822
+4%
|
2 888
+2%
|
2 918
+1%
|
3 015
+3%
|
3 085
+2%
|
3 151
+2%
|
3 085
-2%
|
2 428
-21%
|
1 912
-21%
|
1 482
-22%
|
1 221
-18%
|
1 593
+30%
|
1 934
+21%
|
2 274
+18%
|
2 507
+10%
|
2 769
+10%
|
2 977
+8%
|
3 177
+7%
|
3 393
+7%
|
3 487
+3%
|
3 528
+1%
|
3 544
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
(197)
|
0
|
0
|
0
|
(243)
|
0
|
0
|
0
|
(306)
|
0
|
0
|
0
|
(283)
|
0
|
0
|
0
|
(323)
|
0
|
0
|
0
|
(380)
|
0
|
0
|
0
|
0
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 322
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 598
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 881
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 312
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 645
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 845
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 199
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 951
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 797
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(925)
|
(986)
|
(1 038)
|
(1 097)
|
(1 072)
|
(1 215)
|
(1 278)
|
(1 349)
|
(1 278)
|
(1 461)
|
(1 523)
|
(1 588)
|
(1 509)
|
(1 747)
|
(1 837)
|
(1 915)
|
(1 800)
|
(2 079)
|
(2 147)
|
(2 218)
|
(2 014)
|
(2 322)
|
(2 420)
|
(2 526)
|
(2 324)
|
(2 637)
|
(2 388)
|
(2 180)
|
(1 780)
|
(1 965)
|
(2 090)
|
(2 216)
|
(2 001)
|
(2 436)
|
(2 580)
|
(2 682)
|
(2 316)
|
(2 763)
|
(2 827)
|
(2 895)
|
(2 925)
|
|
Selling, General & Administrative |
(911)
|
(969)
|
(1 021)
|
(1 083)
|
(869)
|
(1 207)
|
(1 272)
|
(1 338)
|
(1 022)
|
(1 446)
|
(1 508)
|
(1 571)
|
(1 217)
|
(1 730)
|
(1 819)
|
(1 896)
|
(1 453)
|
(2 058)
|
(2 131)
|
(2 205)
|
(1 653)
|
(2 314)
|
(2 409)
|
(2 516)
|
(1 849)
|
(2 164)
|
(1 917)
|
(1 709)
|
(1 283)
|
(1 944)
|
(2 069)
|
(2 195)
|
(1 495)
|
(2 433)
|
(2 578)
|
(2 681)
|
(1 830)
|
(2 759)
|
(2 824)
|
(2 892)
|
(2 921)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(207)
|
0
|
0
|
0
|
(252)
|
0
|
0
|
0
|
(291)
|
0
|
0
|
0
|
(348)
|
0
|
0
|
0
|
(361)
|
0
|
0
|
0
|
(462)
|
0
|
0
|
0
|
(492)
|
0
|
0
|
0
|
(502)
|
0
|
0
|
0
|
(483)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(15)
|
(17)
|
(17)
|
(14)
|
5
|
(7)
|
(7)
|
(11)
|
(4)
|
(15)
|
(15)
|
(17)
|
0
|
(17)
|
(19)
|
(19)
|
0
|
(22)
|
(16)
|
(14)
|
0
|
(8)
|
(11)
|
(10)
|
(13)
|
(473)
|
(471)
|
(471)
|
(5)
|
(21)
|
(21)
|
(21)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
|
Operating Income |
179
N/A
|
189
+6%
|
206
+9%
|
228
+10%
|
250
+10%
|
263
+5%
|
287
+9%
|
297
+3%
|
320
+8%
|
336
+5%
|
345
+2%
|
365
+6%
|
372
+2%
|
407
+9%
|
429
+5%
|
459
+7%
|
511
+11%
|
544
+6%
|
576
+6%
|
604
+5%
|
631
+4%
|
597
-5%
|
595
0%
|
559
-6%
|
521
-7%
|
448
-14%
|
40
-91%
|
(267)
N/A
|
(581)
-117%
|
(743)
-28%
|
(497)
+33%
|
(281)
+43%
|
(50)
+82%
|
71
N/A
|
189
+167%
|
294
+56%
|
481
+63%
|
630
+31%
|
660
+5%
|
633
-4%
|
619
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(68)
|
(70)
|
(71)
|
(73)
|
(86)
|
(63)
|
(49)
|
(46)
|
(47)
|
(59)
|
(60)
|
(57)
|
(49)
|
(98)
|
(151)
|
(166)
|
(170)
|
(187)
|
(186)
|
(250)
|
(295)
|
(323)
|
(380)
|
(391)
|
(439)
|
(461)
|
(601)
|
(620)
|
(664)
|
(621)
|
(481)
|
(501)
|
(432)
|
(470)
|
(497)
|
(512)
|
(612)
|
(688)
|
(751)
|
(731)
|
(667)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(6)
|
(8)
|
(7)
|
(4)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
102
N/A
|
110
+8%
|
128
+16%
|
151
+18%
|
164
+9%
|
199
+21%
|
237
+19%
|
250
+5%
|
273
+9%
|
277
+1%
|
285
+3%
|
308
+8%
|
323
+5%
|
309
-4%
|
277
-10%
|
293
+6%
|
341
+16%
|
357
+5%
|
389
+9%
|
354
-9%
|
336
-5%
|
273
-19%
|
215
-21%
|
168
-22%
|
82
-51%
|
(13)
N/A
|
(562)
-4 288%
|
(887)
-58%
|
(1 261)
-42%
|
(1 365)
-8%
|
(978)
+28%
|
(783)
+20%
|
(482)
+38%
|
(399)
+17%
|
(308)
+23%
|
(217)
+29%
|
(131)
+40%
|
(58)
+56%
|
(92)
-58%
|
(98)
-7%
|
(49)
+50%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(19)
|
(21)
|
(24)
|
(28)
|
(21)
|
(28)
|
(32)
|
(32)
|
(65)
|
(67)
|
(74)
|
(82)
|
(58)
|
(53)
|
(44)
|
(43)
|
(55)
|
(59)
|
(66)
|
(61)
|
(56)
|
(43)
|
(32)
|
(22)
|
(16)
|
(18)
|
(15)
|
(12)
|
13
|
13
|
13
|
14
|
44
|
46
|
44
|
43
|
57
|
48
|
36
|
33
|
40
|
|
Income from Continuing Operations |
84
|
90
|
104
|
122
|
143
|
171
|
205
|
217
|
209
|
211
|
211
|
225
|
264
|
256
|
233
|
250
|
286
|
298
|
323
|
293
|
280
|
230
|
183
|
146
|
65
|
(31)
|
(576)
|
(899)
|
(1 249)
|
(1 352)
|
(964)
|
(769)
|
(438)
|
(353)
|
(265)
|
(174)
|
(75)
|
(10)
|
(55)
|
(64)
|
(9)
|
|
Income to Minority Interest |
(11)
|
(14)
|
(14)
|
(21)
|
(18)
|
(23)
|
(29)
|
(27)
|
(31)
|
(30)
|
(26)
|
(20)
|
(9)
|
(0)
|
12
|
9
|
(18)
|
(23)
|
(29)
|
(22)
|
(1)
|
17
|
42
|
56
|
62
|
78
|
106
|
112
|
136
|
127
|
90
|
70
|
42
|
32
|
35
|
45
|
25
|
26
|
15
|
(1)
|
(12)
|
|
Net Income (Common) |
73
N/A
|
76
+4%
|
90
+19%
|
101
+12%
|
125
+24%
|
149
+19%
|
176
+19%
|
190
+8%
|
178
-7%
|
181
+2%
|
185
+2%
|
206
+11%
|
256
+24%
|
255
0%
|
245
-4%
|
259
+6%
|
268
+3%
|
276
+3%
|
294
+7%
|
271
-8%
|
278
+3%
|
247
-11%
|
225
-9%
|
202
-10%
|
128
-37%
|
47
-63%
|
(470)
N/A
|
(786)
-67%
|
(1 113)
-42%
|
(1 225)
-10%
|
(875)
+29%
|
(699)
+20%
|
(396)
+43%
|
(236)
+41%
|
(145)
+39%
|
(45)
+69%
|
35
N/A
|
15
-56%
|
1 188
+7 649%
|
1 150
-3%
|
1 093
-5%
|
|
EPS (Diluted) |
0.63
N/A
|
0.27
-57%
|
0.32
+19%
|
0.36
+13%
|
0.42
+17%
|
0.38
-10%
|
0.45
+18%
|
0.5
+11%
|
0.46
-8%
|
0.48
+4%
|
0.49
+2%
|
0.55
+12%
|
0.66
+20%
|
0.68
+3%
|
0.65
-4%
|
0.69
+6%
|
0.71
+3%
|
0.74
+4%
|
0.79
+7%
|
0.73
-8%
|
0.75
+3%
|
0.66
-12%
|
0.61
-8%
|
0.51
-16%
|
0.34
-33%
|
0.12
-65%
|
-1.27
N/A
|
-2.12
-67%
|
-3
-42%
|
-3.3
-10%
|
-2.36
+28%
|
-1.88
+20%
|
-1.03
+45%
|
-0.61
+41%
|
-0.35
+43%
|
-0.11
+69%
|
0.08
N/A
|
0.04
-50%
|
3.05
+7 525%
|
2.97
-3%
|
2.85
-4%
|