EX-2 7 income.htm income
( Ch$ millions as of December 31, 2003)                        
  JAN-DEC IQ IIQ IIIQ IVQ JAN-DEC IQ IIQ IIIQ IVQ VARIATION
  2002 2002 2002 2002 2002 2003 2003 2003 2003 2003 IVQ03/IVQ02 2003/2002
OPERATING REVENUES                        
                         
FIXED TELEPHONY 385.039 92.665 95.137 97.072 100.165 374.541 93.828 92.463 94.394 93.856 -6,3% -2,7%
Primary Service 356.650 86.058 88.777 88.395 93.420 343.531 87.078 86.801 85.070 84.582 -9,5% -3,7%
Telephone Line Serv.Fee (Fixed Monthly Charge) 160.320 39.938 39.783 40.034 40.565 152.142 39.752 38.657 37.441 36.292 -10,5% -5,1%
Variable Charge 158.011 36.576 39.454 40.439 41.542 143.651 35.976 36.245 35.766 35.664 -14,1% -9,1%
Connections and other installations 7.030 1.989 1.748 1.648 1.645 5.622 1.612 1.378 1.319 1.313 -20,2% -20,0%
Value added services 17.335 4.061 4.229 4.133 4.912 18.130 4.513 4.743 4.520 4.354 -11,4% 4,6%
Equipment Marketing 5.017 1.612 1.193 719 1.493 8.806 2.250 2.279 1.898 2.379 59,3% 75,5%
Other fixed telephony revenues 8.937 1.882 2.370 1.422 3.263 15.180 2.975 3.499 4.126 4.580 40,4% 69,9%
Access Charges and Interconnections 23.497 5.744 6.075 5.900 5.778 25.630 5.786 5.307 6.386 8.151 41,1% 9,1%
Domestic long distance 9.530 2.254 2.356 2.430 2.490 8.767 2.320 2.163 2.148 2.136 -14,2% -8,0%
International long distance 3.548 836 950 892 870 2.685 731 715 637 602 -30,8% -24,3%
Other interconnection services 10.419 2.654 2.769 2.578 2.418 14.178 2.735 2.429 3.601 5.413 123,9% 36,1%
Directory Advertising 4.892 863 285 2.777 967 5.380 964 355 2.938 1.123 16,1% 10,0%
                         
LONG DISTANCE 75.477 19.019 18.360 18.374 19.724 61.655 17.378 16.143 14.903 13.231 -32,9% -18,3%
Domestic Long Distance 33.265 8.542 8.138 8.309 8.276 26.209 7.748 6.772 6.230 5.459 -34,0% -21,2%
International Service 28.328 7.285 7.076 6.923 7.044 24.576 6.823 6.537 5.976 5.240 -25,6% -13,2%
Rental of LD Network 13.884 3.192 3.146 3.142 4.404 10.870 2.807 2.834 2.697 2.532 -42,5% -21,7%
                         
MOBILE COMMUNICATIONS 209.001 49.538 50.191 51.818 57.454 237.620 55.142 56.720 59.947 65.811 14,5% 13,7%
Outgoing Traffic 122.103 27.731 30.147 30.889 33.336 149.427 32.464 34.968 39.297 42.698 28,1% 22,4%
Interconnection under Calling Party Pays 86.898 21.807 20.044 20.929 24.118 88.193 22.678 21.752 20.650 23.113 -4,2% 1,5%
                         
CORPORATE CUSTOMER COMMUNICATIONS 87.068 19.468 21.128 21.267 25.205 78.733 18.218 19.345 19.797 21.373 -15,2% -9,6%
Equipment 24.746 5.070 5.710 5.859 8.107 17.549 3.810 4.078 4.157 5.504 -32,1% -29,1%
Complementary Services 13.008 2.672 2.810 3.285 4.241 16.008 3.770 3.594 4.233 4.411 4,0% 23,1%
Data services 18.414 3.893 4.512 4.995 5.014 26.696 6.083 6.680 6.546 7.387 47,3% 45,0%
Dedicated links and others 30.900 7.833 8.096 7.128 7.843 18.480 4.555 4.993 4.861 4.071 -48,1% -40,2%
                         
OTHER BUSINESSES 113.140 35.737 31.239 32.630 13.534 60.241 14.375 14.113 16.912 14.841 9,7% -46,8%
Public Telephones 12.199 3.415 3.110 2.641 3.033 11.081 2.922 2.512 2.997 2.650 -12,6% -9,2%
Interior installation and equipment marketing 28.526 7.210 7.015 6.779 7.522 30.937 7.428 7.402 8.037 8.070 7,3% 8,5%
Information System Services (Sonda) 62.945 23.898 20.054 18.993 0 0 0 0 0 0 0,0% 0,0%
Other Operating Revenues 9.470 1.214 1.060 4.217 2.979 18.223 4.025 4.199 5.878 4.121 38,3% 92,4%
TOTAL OPERATING REVENUES 869.725 216.427 216.055 221.161 216.082 812.790 198.941 198.784 205.953 209.112 -3,2% -6,5%
                         
QUARTERLY CONSOLIDATED STATEMENTS OF INCOME (CHGAAP), continued                        
( Ch$ millions as of December 31, 2003)                        
  JAN-DEC IQ IIQ IIIQ IVQ JAN-DEC IQ IIQ IIIQ IVQ VARIATION
  2002 2002 2002 2002 2002 2003 2003 2003 2003 2003 IVQ03/IVQ02 2003/2002
OPERATING COSTS AND EXPENSES                        
Salaries 80.362 21.017 21.800 20.254 17.291 56.839 12.236 14.718 15.050 14.835 -14,2% -29,3%
Depreciation 263.646 65.991 66.607 65.965 65.083 263.687 65.221 65.551 66.941 65.974 1,4% 0,0%
Other Operating Costs 262.195 60.323 60.274 67.154 74.444 233.745 55.865 57.673 57.349 62.858 -15,6% -10,9%
Adm. & Selling Expenses 131.719 34.913 35.212 32.274 29.320 143.161 32.583 33.670 38.899 38.009 29,6% 8,7%
TOTAL OPERATING COSTS AND EXPENSES 737.922 182.244 183.893 185.647 186.138 697.432 165.905 171.612 178.239 181.676 -2,4% -5,5%
OPERATING INCOME 131.803 34.183 32.162 35.514 29.944 115.358 33.036 27.172 27.714 27.436 -8,4% -12,5%
EBITDA 395.710 100.174 98.769 101.480 95.287 381.863 98.395 92.876 94.846 95.746 0,5% -3,5%
Operating Margin 15,2% 15,8% 14,9% 16,1% 13,9% 14,2% 16,6% 13,7% 13,5% 13,1% -0,7pp -1,0pp
EBITDA Margin 45,5% 46,3% 45,7% 45,9% 44,1% 47,0% 49,5% 46,7% 46,1% 45,8% 1,7pp 1,5pp
NON-OPERATING INCOME                        
Interest Income 16.858 3.503 3.411 3.722 6.222 7.077 2.292 2.286 1.353 1.146 -81,6% -58,0%
Other Non-Operating Income 13.354 2.141 1.520 8.727 966 12.334 1.799 4.944 4.594 997 3,2% -7,6%
Revenues from Related Companies 2.379 14 (303) 755 1.913 680 154 57 426 43 -97,8% -71,4%
Interest Expense (82.287) (20.012) (20.032) (23.823) (18.420) (61.245) (17.302) (17.234) (14.713) (11.996) -34,9% -25,6%
Amortization of Goodwill (24.909) (3.872) (4.056) (13.086) (3.895) (23.084) (3.745) (3.779) (12.650) (2.910) -25,3% -7,3%
Other Non-Operating Expenses (38.259) (3.460) (6.262) (20.289) (8.248) (12.471) (1.804) (2.683) (2.609) (5.375) -34,8% -67,4%
Monetary Correction (9.041) (4.094) (1.614) (1.400) (1.933) 635 2.062 (2.358) 1.270 (339) -82,5% -107,0%
TOTAL NON-OPERATING INCOME (121.905) (25.780) (27.336) (45.394) (23.395) (76.074) (16.544) (18.767) (22.329) (18.434) -21,2% -37,6%
INCOME BEFORE INCOME TAX 9.898 8.403 4.826 (9.880) 6.549 39.284 16.492 8.405 5.385 9.002 37,5% 296,9%
Income Tax (26.984) (5.820) (5.413) (7.268) (8.483) (29.009) (9.218) (7.450) (4.001) (8.340) -1,7% 7,5%
Minority Interest (771) (335) (283) (127) (26) (141) (15) 3 (91) (38) 46,2% -81,7%
Amortization of Negative Goodwill 0 90 (90) 0 0 0 0 0 0 0 - -
NET INCOME (17.857) 2.338 (960) (17.275) (1.960) 10.134 7.259 958 1.293 624 -131,8% -156,8%
Observed exchange rate (end of the period)   655,90 688,05 748,73 718,61   731,56 699,12 660,97 593,80    
                         
    I II III IV   I II III IV    
    2002 2002 2002 2002   2003 2003 2003 2003    
Earnings per Common Share (Ch$)   2,4 -1,0 -18,0 -2,0   7,6 1,0 1,4 0,7    
Earnings per ADR (US$)   0,015 -0,006 -0,109 -0,012   0,046 0,006 0,008 0,004    
Weighted Average Number of Shares Fully Paid (millions)   957,2 957,2 957,2 957,2   957,2 957,2 957,2 957,2    

Última actualización 28-01-2004
Por Telefónica CTC Chile