EX-4 9 cashflow1.htm cashflow
COMPAÑÍA DE TELECOMUNICACIONES DE CHILE S.A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE TWELVE MONTHS PERIODS ENDED AS OF DECEMBER 31, 2002 AND 2003    
Figures in Thousands of Constant Ch$ as of December 31, 2003
     
  2003 2002
     
NET CASH PROVIDED BY USING IN OPERATING ACTIVITIES 284.325.357 327.972.395
     
Net income (Gain/Losses) 10.133.882 (17.857.180)
     
Result in sales of assets (5.212.477) (7.838.158)
     
Loss in sale of fixed assets (1.688.868) 112.479
Gain in sales of investments (less) (3.590.114) (7.950.637)
Loss in sales of investments 66.505 0
     
Charges (credits) to income not affecting cash flows: 329.547.148 361.376.950
     
Depreciation 269.190.875 265.361.676
Intangibles amortization 1.903.908 1.022.873
Write-off and provisions 35.909.065 30.671.005
Equity earnings from related companies (less) (1.094.394) (2.490.146)
Equity losses from related companies 413.633 111.213
Amotization of goodwill 23.083.782 24.908.512
Price-level restatement (net) (376.325) 6.226.426
Gain (loss) on foreign currency transactions (258.331) 2.816.308
Other credits not affecting cash flows (7.510.889) (20.156.569)
Other charges not affecting cash flows 8.285.824 52.905.652
     
Decrease (increase) in current assets: (28.183.993) 79.078.617
     
(Increase) Decrease in trade receivables (38.701.080) (25.368.337)
(Increase) Decrease in inventories (6.991.681) 11.347.555
(Increase) Decrease in other current assets 17.508.768 93.099.399
     
Increase (decrease) in current liabilities: (22.099.918) (87.558.158)
     
Increase (decrease) in due to related companies,    
related with operating activities (34.182.991) (49.902.474)
Increase (decrease) in accrued interest payable (3.821.194) (1.170.913)
Increase (decrease) in income tax payable, net 18.727.278 14.816.061
Increase (decrease) in other accounts payable    
related with non operating result (3.680.001) (50.930.904)
Increase (decrease) in value-added tax, net, and other 856.990 (369.928)
     
Income ( loss) of minority interest 140.715 770.324
     
     
COMPAÑÍA DE TELECOMUNICACIONES DE CHILE S.A. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE TWELVE MONTHS PERIODS ENDED AS OF DECEMBER 31, 2002 AND 2003
Figures in Thousands of Constant Ch$ as of December 31, 2003
     
  2003 2002
     
NET CASH PROVIDED BY FINANCING ACTIVITIES (171.783.032) (256.454.544)
     
Increase in bank borrowings - 13.953.811
Debentures 19.961.620 -
Other financing sources - 1.690.744
Repayment of dividends (less) (16.716.505) (1.369.652)
Repayment of loans (less) (94.607.064) (143.772.174)
Repayment of debentures (less) (80.415.749) (116.790.726)
Repayment of loans to related companies (less) - (10.166.547)
Other financing disbursements (less) (5.334) -
     
NET CASH USED IN INVESTING ACTIVITIES (99.949.156) (135.761.310)
     
Sale of fixed assets 1.078.851 737.572
Sale of investments in related companies 33.498.220 28.651.106
Sale of other investments 59.179.927 -
Other revenues from investments 208 160.698
Additions to fixed assets (less) (153.010.755) (100.298.646)
Payment of capitalized interests (less) - (4.392.473)
Investments in related companies (less) - (121.091)
Investments in financial instruments (less) (33.162.732) (30.471.965)
Other investment disbursements (less) (7.532.875) (30.026.511)
     
     
NET CASH FLOW FOR THE PERIOD 12.593.169 (64.243.459)
     
PRICE-LEVEL RESTATEMENT EFFECT ON CASH AND CASH EQUIVALENTS (506.038) (2.266.750)
     
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 12.087.131 (66.510.209)
     
CASH AND CASH EQUIVALENTS AT BEGINNING OF THE PERIOD 21.243.526 87.753.735
     
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD 33.330.657 21.243.526

Última actualización 28-01-2004
Por Telefónica CTC Chile