20240814-002 Financial Report — original pdf

1 19 REVENUE AIRLINE REVENUE Landing Fees Terminal Rental & Other Fees TOTAL AIRLINE REVENUE NON-AIRLINE REVENUE Parking Ground Transportation for Hire Rental Cars Food & Beverage Retail Advertising Other Concessions, Rentals & Fees TOTAL NON-AIRLINE REVENUE Interest Income TOTAL REVENUE OPERATING REQUIREMENTS Fac Mgmt, Ops and Airport Security Airport Planning and Development Support Services Business Services 2013 Prosperity Bank Loan 2014 Bond Issuance 2017 Bond Issuance 2019 Refunding Bonds 2019 New Money 2022 New Money TOTAL Net Debt Service OTHER REQUIREMENTS Workers' Compensation Citywide Administrative Support Communications & Technology Mgmt Accrued Payroll Additional Retirement Contribution Operating Reserve CTECC Trunked Radio Allocation Public Works Capital Projects Mgmt Fund Compensation Adjustment TOTAL OTHER REQUIREMENTS TOTAL OPERATING EXPENSES Debt Service CITY OF AUSTIN AUSTIN-BERGSTROM INTERNATIONAL AIRPORT Airport Operating Fund 5070 Income Statement - For Internal Use Only Fiscal Year to Date for 9 Month(s) ended June 30, 2024 FY 2024 Budget Budget Seasonalized 9 month(s) FY 2024 CYE CYE Seasonalized 9 month(s) Year to Date w/ Accruals Variance Fav (Unfav) % Variance Fav (Unfav) Variance Fav (Unfav) % Variance Fav (Unfav) Y-T-D to Budget Y-T-D to CYE 47,227,041 91,892,750 139,119,791 35,026,584 68,924,653 103,951,237 53,744,580 94,770,054 148,514,634 39,148,144 70,356,399 109,504,543 39,171,470 70,912,133 110,083,603 67,567,206 8,940,600 20,911,887 16,357,880 6,920,612 4,906,850 21,992,777 147,597,812 48,614,054 6,115,135 16,173,273 12,029,774 5,055,245 3,836,708 15,223,781 107,047,970 75,170,413 10,977,853 21,309,473 19,546,350 7,250,762 4,908,235 24,355,391 163,518,477 54,372,808 7,821,816 16,714,804 14,757,866 5,296,294 4,002,910 17,265,858 120,232,356 55,267,815 8,161,007 17,255,602 15,293,925 5,269,416 4,319,489 17,612,975 123,180,228 2,491,042 289,208,645 1,868,282 212,867,489 5,000,000 317,033,111 3,750,000 233,486,899 3,975,913 237,239,743 4,144,885 1,987,480 6,132,366 6,653,760 2,045,872 1,082,329 3,264,150 214,171 482,781 2,389,194 16,132,257 2,107,631 24,372,254 85,141,445 8,161,976 46,218,424 14,238,156 153,760,001 58,778,100 5,400,742 30,850,249 10,126,405 105,155,496 92,972,047 7,264,214 44,227,387 16,606,860 161,070,508 65,105,073 4,645,080 29,007,430 12,194,217 110,951,800 65,657,355 4,366,862 28,444,924 12,166,215 110,635,356 (6,879,255) 1,033,880 2,405,324 (2,039,809) (5,479,861) 5,414,978 7,077,844 10,034,715 14,366,313 17,724,531 12,016,000 66,634,383 619,900 6,654,530 2,154,703 202,049 3,773,716 4,670,043 527,737 457,471 1,268,713 16,359 20,345,221 4,060,966 5,308,383 7,526,037 10,777,323 13,293,219 6,813,275 47,779,202 464,925 4,990,898 1,616,027 151,537 2,757,716 3,502,532 395,803 343,103 951,535 0 15,174,075 5,414,978 7,077,844 10,034,715 14,366,313 17,724,531 12,016,000 66,634,383 619,900 6,654,530 2,154,703 202,049 3,773,716 5,934,852 527,737 457,471 1,268,713 0 21,593,671 4,060,966 5,308,383 7,526,037 10,777,323 13,293,219 6,813,275 47,779,202 464,925 4,990,898 1,616,027 151,537 2,757,716 4,451,139 395,803 343,103 951,535 0 16,122,682 4,060,966 5,308,383 7,526,037 10,777,323 13,293,219 6,813,275 47,779,202 464,925 4,990,898 1,616,027 151,537 2,757,716 3,539,371 395,803 343,103 951,535 0 15,210,913 0 0 0 0 0 0 0 0 0 0 0 0 (36,839) 0 0 0 0 …