-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
MgAmnyO+IFByqDbaXD54awjcFGVRWN20sLjH9qFsRPj8rmxqP053EQ3IJn5+YsXq
REvO582UXNDVERovPhnq5g==
FOR IMMEDIATE RELEASE MADECO S.A. ANNOUNCES CONSOLIDATED RESULTS FOR THE SECOND QUARTER OF 2006 (Santiago, Chile, August 3, 2006) Madeco S.A. ("Madeco") (NYSE ticker: MAD) today announced its consolidated financial results in Chilean GAAP for the first half ended June 30, 2006. All figures are expressed in Chilean pesos at June 30, 2006. Translations to US dollars made in this report are based on the exchange rate on that date (US$1.00 = Ch$539.44) and UF1.00= Ch$18,151.4 at June 30, 2006. Highlights
Net Income
The net income for 2Q06 reached Ch$13,321 million, 185.9% up on the Ch$4,660 million produced the year before. This increase was mainly due to greater operating income of Ch$13,400 million which was partially offset by a higher non-operating loss of Ch$2,720 million and a higher charge for income tax, minority interest and others of Ch$2,019 million.Revenues
Sales in 2Q06 amounted to Ch$155,506 million, an increase of 52.5% over the same period of the year before. This increase in consolidated sales is basically explained by an increase in the volume sold (4,616 tons) and the rise in the average price of the mix as a result of the increase in copper prices.Gross Income
The operating margin was Ch$28,534 million, 99.2% greater than the Ch$14,325 million of the previous year, as a result of a 52.5% increase in sales and a 44.9% increase in the cost of sales. The increase in cost of sales was basically due to the increase in the volume sold and in the cost of the principal raw materials like copper and aluminum. The increase in the average copper price (LME) for June 2006 compared to that for June 2005 was 104.2% in dollar terms (from US$3,524 per ton to US$7,198). The increase in the case of aluminum was 43.1%, also in dollar terms.The sales prices of our products are indexed to the price of our principal raw material, copper, through the price published by the London Metal Exchange (LME). All products with a high copper content show their sale prices as the LME monthly average + transformation. Extraordinary gains were produced because of the very abrupt rises on the LME, generated by the difference between the LME price invoiced to the customer and the average weighted price or valuation of our inventories, as explained in the opening summary.
Operating Income
The operating income for 2Q06 reached Ch$21,110 million, 173.8% higher than the Ch$7,710 million obtained the year before. This increase is explained by the 99.2% (Ch$14.208 million) improvement in the operating margin, offset by a 12.2% increase in administrative and selling expenses as a result of the higher turnover.Non-Operating Income
The Company's non-operating loss for 2Q06 amounted to Ch$4,950 million, 121.9% higher than the loss of Ch$2,231 million reported in 2Q05. This is basically due to exchange losses, net of the impact of hedging costs, plus price-level restatements of Ch$1,581 million (in the same period of 2005, Madeco produced a gain of Ch$929 million). The exchange difference loss in the second quarter of 2006 was mainly the result of hedging costs of the Brazilian subsidiary.Because of the increase in the price of our principal raw material, the Company has substantially increased its working capital and, as there is no financing from suppliers, the level of short-term debt has increased. This, together with an increase in interest rates, has produced a rise in financial expenses of Ch$774 million. It is important to point out that this higher debt is invested in inventories and accounts receivable, resulting in a current ratio of 2.53:1.
Income Tax
During 2Q06, income tax represented a charge of Ch$2,452 million, compared to Ch$662 million in the same period of the year before.Minority Interest
The Company's minority interest mainly reflects the portion earnings corresponding to the participation of minority shareholders in the subsidiaries Alusa, Indeco and Indalum. The minority interest in 2Q06 was a negative Ch$393 million, compared to a negative Ch$157 million in 2Q05. This is mainly the result of the greater income produced by the subsidiary Alusa.
Wire & Cable
Sales in 2Q06 amounted to Ch$97,815 million of which Ch$27,840 million came from sales of copper rods and the remaining Ch$69,975 million from sales of cables. Sales volumes rose by 18.4%, particularly of rods (81.7%) and cables in Argentina (93.0%) and, to a lesser degree, cables in Brazil (14.5%). These volumes were partially offset by reduced volumes in Peru (11.6%), as the quarter was one of presidential elections, and in Chile (33.9%).The cost of sales amounted to Ch$80,099 million in 2Q06, 55.5% higher than the Ch$51,524 million reported the year before. This increase was principally due to the increased volume sold (18.4%) and to the increased copper price which rose by 104.2% in dollar terms (LME average June 2006 vs June 2005).
The operating margin rose by 2.6 percentage points, from 15.5% to 18.1% of sales, mainly due to the increase in the margin for rods and, to a lesser extent, a greater margin from the cables business partly due to the application of the cost of copper at its weighted average value.
Administrative and selling expenses increased by 19.1%, from Ch$3,758 million to Ch$4,474 million, as a result of higher commercialization and operating activity. However, these reduced as a percentage of sales, from 6.2% to 4.6% in 2006.
Operating income totaled Ch$13,242 million in 2Q06 against Ch$5,707 million in 2Q05, an increase of 132.0%.
Brass Mills
Sales in 2Q06 reached Ch$36,955 million, 74.3% more than the Ch$21,207 million produced the previous year. This was principally due to the higher copper price and higher export volumes from Chile.The cost of sales showed a rise of 52.1% as a result of the increase in volumes and the increase in the copper price. As a percentage of sales, costs fell from 92.6% to 80.8%. This is the result of improvements in export sales margins and greater operating efficiency.
The operating margin rose from 7.4% to 19.2% of sales, mainly due to higher export volumes from Chile, accompanied by better margins and the application of the copper cost to the weighted average value.
Administrative and selling expenses increased by 15.7%, from Ch$1,191 million to Ch$1,378 million. These expenses have fallen as a percentage of sales, from 5.6% to 3.7% in 2006.
Operating income totalled Ch$5,711 million in 2Q06 against Ch$999 million in 2Q05.
Flexible Packaging
Sales declined by 4.2%, from Ch$12,059 million to Ch$11,547 million. Sales volumes in Chile increased by 3.8%, while those in Argentina fell by 3.2%. Total sales volumes rose by 1.4%.The cost of sales decreased by 8.2%, from Ch$10,424 million to Ch$9,568 million. These costs in Chile reduced by 9.8% because of improvements in efficiency and procurement management, while those in Argentina fell by 4.5% attributable to the lower sales volume. As a percentage of sales, costs declined from 86.4% to 82.9%.
The operating margin increased from 13.6% to 17.1% of sales.
Administrative and selling expenses reduced by 15.5%, from Ch$878 million to Ch$742 million. This reflects the efforts made to rationalize and make more efficient the general operations of the business unit.
Aluminum Profiles
Sales in 2Q06 increased by 19.4% compared to 2005, from Ch$7,696 million to Ch$9,189 million. This reflects a greater sales volume (27.9%) partially offset by reduced sales prices due to the greater competition faced.The cost of sales rose by 23.2%, from Ch$6,038 million to Ch$7,439 million, as a result of higher sales volume and the increase in the average price of the raw material (average price of Al in June 2006 was 43.1% higher in dollar terms than in June 2005).
The operating margin fell from 21.5% to 19.0% of sales.
Administrative and selling expenses increased by 5.2%, from Ch$789 million to Ch$830 million. As a percentage of sales, these moved from 10.3% to 9.0% in 2006.
Assets
The Company's total assets at June 30, 2006 amounted to Ch$ 422,490 million, 11.2% more than the previous year.Current Assets
amounted to Ch$ 231,391 million, 31.4% higher than at June 2005, mainly attributable to higher accounts receivable (+Ch$26,822 million) and inventories (+Ch$23,559 million), as a result of the greater sales volumes and the higher price of raw materials, and to an increase in recoverable taxes (+Ch$9,298 million). These increases are compensated by smaller investments in financial instruments compared to the year before, of Ch$6,655 million.
Fixed Assets
Amounted to Ch$148,319 million at June 2006, 8.4% lower than at the same date of the year before, as a result of the appreciation of the Chilean peso against the US dollar and its effect on the volume of assets controlled in foreign currency. The investment in fixed assets was Ch$5,460 million, equivalent to 81.1% of the depreciation for the period.
Other Assets
Amounted to Ch$42,780 million, a 1.8% increase over 2005. This reflects the consolidation of Optel in the financial statements at March 2006.
Liabilities
Total liabilities at June 30, 2006 amounted to Ch$ 170,162 million, 10,8% less than in June 2005.Bank debt
Amounted to Ch$94,702 million at June 2006, representing a decrease of 9.3% (Ch$9,652 million) compared the same date of the previous year. This reflects reduced long-term debt following the repayment made with the proceeds of the capital increase made in November for Ch$44,017 million, partially offset by increases in short-term debt needed to finance the working capital of the parent and its subsidiaries.
On June 5, 2006, the Company refinanced a total of US$50 million of its financial debt with a 5-year syndicated bank loan. Approximately US$12 million of this financing was used to prepay debts with Quiñenco. Another US$13 million was used to repay a bridging loan that BBVA had granted to the Company associated with the capital increase. The other US$25 million is working capital which it was decided to finance at 2 years during which time it is expected to return to a normal copper price situation.
Bonds
Bonds payable amounted to Ch$26,652 million at June 2006, a 13.3% reduction with respect to the year before. This is the result of the payment of amortizations in June and December in accordance with their repayment schedule. These Series D bonds accrue interest at UF + 5% per annum.
Equity
The total outstanding at June 30, 2006 was Ch$241,435 million, which represents a 35.4% increase over June 2005.Paid Capital
Amounted to Ch$261,485 million at June 2006, which compares positively with Ch$207,895 million at June 2005. 907,197,242 shares were subscribed for on November 26, 2005, for which Madeco received Ch$44,017 million. In addition, on May 5, 2006, all the remaining shares (192,802,758) issued and registered at October 17, 2005 were subscribed on the Santiago Stock Exchange. The Company received a total of approximately Ch$9,315 million from the transaction.
Share Premium
Declined from Ch$40,280 million at June 2005 to Ch$39,697 million at June 2006.
Other Reserves
Decreased by Ch$14,621 million with respect to June 2005, to Ch$1,142 million at June 2006, as a result of the appreciation of the peso and other foreign currencies between tose dates and its impact on equity through the application of Accounting Technical Bulletin 64 with respect to foreign investments.
Accumulated Losses
Amounted to Ch$60,890 million at June 2006 compared to a figure of Ch$84,466 million at June 2005, following the results for 2H06 and 2H05 respectively.
For further information contact:
Investor Relations
Tel. : (56 2) 520-1380
Fax : (56 2) 520-1545
E-mail : ir@madeco.cl
Web Site : www.madeco.cl
***************
Madeco, formerly Manufacturas de Cobre MADECO S.A., was incorporated in 1944 as an open anonymous corporation according to Chilean law. Currently it has operations in Chile, Brazil, Peru, and Argentina. Madeco is a leader in South America in finished and semi-finished copper, aluminum and alloy products. The Company is also a leader in flexible packaging and wrappers for mass consumer products, such as foods, sweets and cosmetics.
Readers are advised not to confide excessively in declarations about future performance that may be included in this document, which are based on current information. The Company has no obligation to publicly declare changes to statements regarding future performance, which may be subject to events or circumstances after today's date, including, but not limited to, changes in company strategy, or in capital spending, or reflect the occurrence of unanticipated events.
Exhibit 1: Consolidated Income Statement |
||||||||||
(Second Quarter) |
||||||||||
Ch$ millions |
US$ millions (1) |
|||||||||
2Q05 |
2Q06 |
% Change |
2Q05 |
2Q06 |
% Change |
|||||
Revenues |
101,951 |
155,506 |
52.5% |
176.1 |
288.3 |
63.7% |
||||
COGS |
(87,626) |
(126,972) |
44.9% |
(151.3) |
(235.4) |
55.5% |
||||
Gross Income |
14,325 |
28,534 |
99.2% |
24.7 |
52.9 |
113.8% |
||||
SG&A |
(6,616) |
(7,424) |
12.2% |
(11.4) |
(13.8) |
20.5% |
||||
Operating Income |
7,710 |
21,110 |
173.8% |
13.3 |
39.1 |
193.9% |
||||
Financial income |
343 |
644 |
87.6% |
0.6 |
1.2 |
101.4% |
||||
Equity in earning (losses) of related companies |
116 |
118 |
2.3% |
0.2 |
0.2 |
270.3% |
||||
Other non-operating income |
131 |
78 |
-40.7% |
0.2 |
0.1 |
-36.3% |
||||
Financial expenses |
(2,485) |
(3,259) |
31.2% |
(4.3) |
(6.0) |
40.8% |
||||
Positive goodwill amortization |
(466) |
(439) |
-5.8% |
(0.8) |
(0.8) |
1.1% |
||||
Other non-operating expenses |
(799) |
(511) |
-36.0% |
(1.4) |
(0.9) |
-31.4% |
||||
Price-level restatement |
929 |
(1,581) |
-270.2% |
1.6 |
(2.9) |
-2612.9% |
||||
Non-Operating Results |
(2,231) |
(4,950) |
121.9% |
(3.9) |
(9.2) |
53.4% |
||||
Income (Loss) before income taxes |
5,479 |
16,159 |
194.9% |
9.5 |
30.0 |
216.6% |
||||
Income tax |
(662) |
(2,452) |
270.6% |
(1.1) |
(4.5) |
297.7% |
||||
Minority interest |
(157) |
(393) |
149.9% |
(0.3) |
(0.7) |
168.2% |
||||
Negative goodwill amortization |
0 |
7 |
N/A |
0.0 |
0.0 |
N/A |
||||
Net Income (Loss) |
4,660 |
13,321 |
185.9% |
8.0 |
24.7 |
206.8% |
||||
Gross Margin |
14.1% |
18.3% |
- |
14.1% |
18.3% |
- |
||||
SG&A / Sales |
6.5% |
4.8% |
- |
6.5% |
4.8% |
- |
||||
Operating Margin |
7.6% |
13.6% |
- |
7.6% |
13.6% |
- |
||||
1 Exchange rate on June-06. 2006 US$1,00 = 539.44 |
||||||||||
Exchange rate on June-06. 2005 US$1,00 = 579 |
Exhibit 2: Consolidated Income Statement |
||||||||||
(Six Months Ended June-2006) |
||||||||||
Ch$ millions |
US$ millions (1) |
|||||||||
YTD Jun 05 |
YTD Jun 06 |
% Change |
YTD Jun 05 |
YTD Jun 06 |
% Change |
|||||
Revenues |
193,542 |
275,648 |
42.4% |
334.3 |
511.0 |
52.9% |
||||
COGS |
(166,001) |
(231,544) |
39.5% |
(286.7) |
(429.2) |
49.7% |
||||
Gross Income |
27,541 |
44,104 |
60.1% |
47.6 |
81.8 |
71.9% |
||||
SG&A |
(12,128) |
(13,340) |
10.0% |
(20.9) |
(24.7) |
18.1% |
||||
Operating Income |
15,413 |
30,764 |
99.6% |
26.6 |
57.0 |
114.2% |
||||
Financial income |
545 |
889 |
63.0% |
0.9 |
1.6 |
75.0% |
||||
Equity in earning (losses) of related companies |
59 |
277 |
N/A |
0.1 |
0.5 |
N/A |
||||
Other non-operating income |
1,148 |
422 |
-63.3% |
2.0 |
0.8 |
-60.6% |
||||
Financial expenses |
(4,786) |
(5,622) |
17.5% |
(8.3) |
(10.4) |
26.1% |
||||
Positive goodwill amortization |
(958) |
(870) |
-9.2% |
(1.7) |
(1.6) |
-2.6% |
||||
Other non-operating expenses |
(1,259) |
(1,066) |
-15.3% |
(2.2) |
(2.0) |
-9.1% |
||||
Price-level restatement |
967 |
118 |
-87.8% |
1.7 |
0.2 |
-86.9% |
||||
Non-Operating Results |
(4,283) |
(5,851) |
36.6% |
(7.4) |
(10.8) |
0.1% |
||||
Income (Loss) before income taxes |
11,129 |
24,913 |
123.8% |
19.2 |
46.2 |
140.3% |
||||
Income tax |
(2,197) |
(4,262) |
94.0% |
(3.8) |
(7.9) |
108.2% |
||||
Minority interest |
(229) |
(795) |
246.8% |
(0.4) |
(1.5) |
272.2% |
||||
Negative goodwill amortization |
0 |
13 |
N/A |
0.0 |
0.0 |
N/A |
||||
Net Income (Loss) |
8,703 |
19,869 |
128.3% |
15.0 |
36.8 |
145.0% |
||||
Gross Margin |
14.2% |
16.0% |
- |
14.2% |
16.0% |
- |
||||
SG&A / Sales |
6.3% |
4.8% |
- |
6.3% |
4.8% |
- |
||||
Operating Margin |
8.0% |
11.2% |
- |
8.0% |
11.2% |
- |
||||
1 Exchange rate on June-06. 2006 US$1,00 = 539.44 |
||||||||||
Exchange rate on June-06. 2005 US$1,00 = 579 |
Exhibit 3: EBITDA by Business Unit |
||||||||
(Second Quarter) |
||||||||
Second Quarter 2005 |
||||||||
Ch$ million |
COPPER ROD |
WIRE & CABLE |
BRASS MILLS |
F, PACKAGING |
PROFILES |
Total |
||
Revenues |
8,884 |
52,105 |
21,207 |
12,059 |
7,696 |
101,951 |
||
COGS |
(8,507) |
(43,017) |
(19,640) |
(10,424) |
(6,038) |
(87,626) |
||
Gross Income |
377 |
9,088 |
1,567 |
1,635 |
1,658 |
14,325 |
||
SG&A |
(36) |
(3,722) |
(1,191) |
(878) |
(789) |
(6,616) |
||
Operating Income |
341 |
5,366 |
376 |
757 |
869 |
7,709 |
||
EBITDA |
342 |
6,843 |
999 |
1,342 |
1,090 |
10,616 |
||
Gross Margin |
4.2% |
17.4% |
7.4% |
13.6% |
21.5% |
14.1% |
||
SG&A / Sales |
0.4% |
7.1% |
5.6% |
7.3% |
10.3% |
6.5% |
||
EBITDA Margin |
3.8% |
13.1% |
4.7% |
11.1% |
14.2% |
10.4% |
||
Segment Contribution |
||||||||
% Revenues |
8.7% |
51.1% |
20.8% |
11.8% |
7.5% |
100.0% |
||
% EBITDA |
3.2% |
64.5% |
9.4% |
12.6% |
10.3% |
100.0% |
||
Second Quarter 2006 |
||||||||
Ch$ million |
COPPER ROD |
WIRE & CABLE |
BRASS MILLS |
F, PACKAGING |
PROFILES |
Total |
||
Revenues |
27,840 |
69,975 |
36,955 |
11,547 |
9,189 |
155,506 |
||
COGS |
(23,528) |
(56,571) |
(29,866) |
(9,568) |
(7,439) |
(126,972) |
||
Gross Income |
4,312 |
13,404 |
7,089 |
1,979 |
1,750 |
28,534 |
||
SG&A |
(111) |
(4,363) |
(1,378) |
(742) |
(830) |
(7,424) |
||
Operating Income |
4,201 |
9,041 |
5,711 |
1,237 |
920 |
21,110 |
||
EBITDA |
4,236 |
10,943 |
6,312 |
1,859 |
1,180 |
24,530 |
||
Gross Margin |
15.5% |
19.2% |
19.2% |
17.1% |
19.0% |
18.3% |
||
SG&A / Sales |
0.4% |
6.2% |
3.7% |
6.4% |
9.0% |
4.8% |
||
EBITDA Margin |
15.2% |
15.6% |
17.1% |
16.1% |
12.8% |
15.8% |
||
Segment Contribution |
||||||||
% Revenues |
17.9% |
45.0% |
23.8% |
7.4% |
5.9% |
100.0% |
||
% EBITDA |
17.3% |
44.6% |
25.7% |
7.6% |
4.8% |
100.0% |
||
2006 versus 2005 |
||||||||
% change |
COPPER ROD |
WIRE & CABLE |
BRASS MILLS |
F, PACKAGING |
PROFILES |
Total |
||
Revenues |
213.4% |
34.3% |
74.3% |
-4.2% |
19.4% |
52.5% |
||
COGS |
176.6% |
31.5% |
52.1% |
-8.2% |
23.2% |
44.9% |
||
Gross Income |
1043.8% |
47.5% |
352.4% |
21.0% |
5.5% |
99.2% |
||
SG&A |
208.3% |
17.2% |
15.7% |
-15.5% |
5.2% |
12.2% |
||
Operating Income |
1132.0% |
68.5% |
1418.9% |
63.4% |
5.9% |
173.8% |
||
EBITDA |
1138.6% |
59.9% |
531.8% |
38.5% |
8.3% |
131.1% |
Exhibit 4: EBITDA by Business Unit |
||||||||
(Six Months Ended June-2006) |
||||||||
YTD Jun 05 |
||||||||
Ch$ million |
COPPER ROD |
WIRE & CABLE |
BRASS MILLS |
F, PACKAGING |
PROFILES |
Total |
||
Revenues |
16,419 |
98,742 |
39,908 |
23,211 |
15,262 |
193,542 |
||
COGS |
(15,442) |
(82,244) |
(35,901) |
(20,422) |
(11,992) |
(166,001) |
||
Gross Income |
977 |
16,498 |
4,007 |
2,789 |
3,270 |
27,541 |
||
SG&A |
(55) |
(6,606) |
(2,301) |
(1,605) |
(1,561) |
(12,128) |
||
Operating Income |
922 |
9,892 |
1,706 |
1,184 |
1,709 |
15,413 |
||
EBITDA |
919 |
12,857 |
2,937 |
2,358 |
2,164 |
21,235 |
||
Gross Margin |
6.0% |
16.7% |
10.0% |
12.0% |
21.4% |
14.2% |
||
SG&A / Sales |
0.3% |
6.7% |
5.8% |
6.9% |
10.2% |
6.3% |
||
EBITDA Margin |
5.6% |
13.0% |
7.4% |
10.2% |
14.2% |
11.0% |
||
Segment Contribution |
||||||||
% Revenues |
8.5% |
51.0% |
20.6% |
12.0% |
7.9% |
100.0% |
||
% EBITDA |
4.3% |
60.5% |
13.8% |
11.1% |
10.2% |
100.0% |
||
YTD Jun 06 |
||||||||
Ch$ million |
COPPER ROD |
WIRE & CABLE |
BRASS MILLS |
F, PACKAGING |
PROFILES |
Total |
||
Revenues |
45,055 |
130,394 |
60,359 |
22,757 |
17,083 |
275,648 |
||
COGS |
(39,727) |
(108,266) |
(50,918) |
(18,887) |
(13,746) |
(231,544) |
||
Gross Income |
5,328 |
22,128 |
9,441 |
3,870 |
3,337 |
44,104 |
||
SG&A |
(182) |
(7,655) |
(2,559) |
(1,357) |
(1,587) |
(13,340) |
||
Operating Income |
5,146 |
14,473 |
6,882 |
2,513 |
1,750 |
30,764 |
||
EBITDA |
5,216 |
18,159 |
8,110 |
3,746 |
2,261 |
37,492 |
||
Gross Margin |
11.8% |
17.0% |
15.6% |
17.0% |
19.5% |
16.0% |
||
SG&A / Sales |
0.4% |
5.9% |
4.2% |
6.0% |
9.3% |
4.8% |
||
EBITDA Margin |
11.6% |
13.9% |
13.4% |
16.5% |
13.2% |
13.6% |
||
Segment Contribution |
||||||||
% Revenues |
16.3% |
47.3% |
21.9% |
8.3% |
6.2% |
100.0% |
||
% EBITDA |
13.9% |
48.4% |
21.6% |
10.0% |
6.0% |
100.0% |
||
2005 versus 2006 |
||||||||
% change |
COPPER ROD |
WIRE & CABLE |
BRASS MILLS |
F, PACKAGING |
PROFILES |
Total |
||
Revenues |
174.4% |
32.1% |
51.2% |
-2.0% |
11.9% |
42.4% |
||
COGS |
157.3% |
31.6% |
41.8% |
-7.5% |
14.6% |
39.5% |
||
Gross Income |
445.3% |
34.1% |
135.6% |
38.8% |
2.0% |
60.1% |
||
SG&A |
230.9% |
15.9% |
11.2% |
-15.5% |
1.7% |
10.0% |
||
Operating Income |
458.1% |
46.3% |
303.4% |
112.2% |
2.4% |
99.6% |
||
EBITDA |
467.6% |
41.2% |
176.1% |
58.9% |
4.5% |
76.6% |
Exhibit 5: EBITDA by Business Unit and Country |
|||||||||||||||
(Second Quarter) |
|||||||||||||||
Second Quarter 2005 |
Second Quarter 2006 |
||||||||||||||
(Ch$ million) |
(Ch$ million) |
||||||||||||||
Chile |
Peru |
Interco, |
COPPER ROD |
Chile |
Peru |
Interco, |
COPPER ROD |
||||||||
Tons (Third parties) |
2,228 |
1,592 |
0 |
3,820 |
2,810 |
4,130 |
0 |
6,940 |
|||||||
Tons (Intercompany) |
1,951 |
1,636 |
(3,587) |
0 |
3,203 |
0 |
(3,203) |
0 |
|||||||
Tons (Total) |
4,179 |
3,228 |
(3,587) |
3,820 |
6,013 |
4,130 |
(3,203) |
6,940 |
|||||||
Revenues (Third parties) |
4,868 |
4,016 |
0 |
8,884 |
11,105 |
16,735 |
0 |
27,840 |
|||||||
Revenues (Intercompany) |
4,271 |
2,821 |
(7,092) |
0 |
13,346 |
0 |
(13,346) |
0 |
|||||||
Total revenues |
9,139 |
6,837 |
(7,092) |
8,884 |
24,451 |
16,735 |
(13,346) |
27,840 |
|||||||
COGS |
(8,891) |
(6,574) |
6,958 |
(8,507) |
(21,433) |
(14,588) |
12,493 |
(23,528) |
|||||||
Gross Income |
248 |
263 |
(134) |
377 |
3,018 |
2,147 |
(853) |
4,312 |
|||||||
SG&A |
0 |
(55) |
19 |
(36) |
0 |
(111) |
0 |
(111) |
|||||||
Operating Income |
248 |
208 |
(115) |
341 |
3,018 |
2,036 |
(853) |
4,201 |
|||||||
EBITDA |
249 |
209 |
(116) |
342 |
3,052 |
2,035 |
(851) |
4,236 |
|||||||
Gross Margin |
5.1% |
6.5% |
4.2% |
27.2% |
12.8% |
15.5% |
|||||||||
EBITDA Margin |
5.1% |
5.2% |
3.8% |
27.5% |
12.2% |
15.2% |
|||||||||
Chile |
Brazil |
Optical F, |
Argentina |
Peru |
Interco, |
WIRE & CABLE |
Chile |
Brazil |
Optical F, |
Argentina |
Peru |
Interco, |
WIRE & CABLE |
||
Tons (Third parties) |
2,901 |
7,436 |
0 |
488 |
3,430 |
0 |
14,255 |
1,911 |
8,632 |
0 |
1,031 |
2,884 |
0 |
14,458 |
|
Tons (Intercompany) |
5 |
185 |
0 |
69 |
0 |
(259) |
0 |
10 |
93 |
0 |
44 |
147 |
(294) |
0 |
|
Tons (Total) |
2,906 |
7,621 |
0 |
557 |
3,430 |
(259) |
14,255 |
1,921 |
8,725 |
0 |
1,075 |
3,031 |
(294) |
14,458 |
|
Kms, |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Revenues (Third parties) |
10,779 |
26,672 |
0 |
1,427 |
13,227 |
0 |
52,105 |
10,760 |
39,347 |
307 |
3,393 |
16,168 |
0 |
69,975 |
|
Revenues (Intercompany) |
374 |
479 |
0 |
113 |
(1) |
(965) |
0 |
526 |
458 |
0 |
82 |
598 |
(1,664) |
0 |
|
Total revenues |
11,153 |
27,151 |
0 |
1,540 |
13,226 |
(965) |
52,105 |
11,286 |
39,805 |
307 |
3,475 |
16,766 |
(1,664) |
69,975 |
|
COGS |
(9,420) |
(22,354) |
0 |
(1,353) |
(10,891) |
1,001 |
(43,017) |
(9,201) |
(32,642) |
(324) |
(2,803) |
(13,679) |
2,078 |
(56,571) |
|
Gross Income |
1,733 |
4,797 |
0 |
187 |
2,335 |
36 |
9,088 |
2,085 |
7,163 |
(17) |
672 |
3,087 |
414 |
13,404 |
|
SG&A |
(456) |
(2,309) |
0 |
(108) |
(531) |
(318) |
(3,722) |
(578) |
(2,645) |
(43) |
(169) |
(625) |
(303) |
(4,363) |
|
Operating Income |
1,277 |
2,488 |
0 |
79 |
1,804 |
(282) |
5,366 |
1,507 |
4,518 |
(60) |
503 |
2,462 |
111 |
9,041 |
|
EBITDA |
1,618 |
3,375 |
0 |
98 |
2,042 |
(290) |
6,843 |
1,849 |
5,781 |
(14) |
546 |
2,680 |
101 |
10,943 |
|
Gross Margin |
16.1% |
18.0% |
13.1% |
17.7% |
17.4% |
19.4% |
18.2% |
-5.5% |
19.8% |
19.1% |
19.2% |
||||
EBITDA Margin |
15.0% |
12.7% |
6.9% |
15.4% |
13.1% |
17.2% |
14.7% |
-4.6% |
16.1% |
16.6% |
15.6% |
||||
Chile |
Coin |
Argentina |
Interco, |
BRASS MILLS |
Chile |
Coin |
Argentina |
Interco, |
BRASS MILLS |
||||||
Tons (Third parties) |
6,885 |
273 |
591 |
0 |
7,749 |
7,219 |
384 |
594 |
0 |
8,197 |
|||||
Tons (Intercompany) |
411 |
22 |
85 |
(518) |
0 |
529 |
0 |
0 |
(529) |
0 |
|||||
Tons (Total) |
7,296 |
295 |
676 |
(518) |
7,749 |
7,748 |
384 |
594 |
(529) |
8,197 |
|||||
Revenues (Third parties) |
18,062 |
1,526 |
1,619 |
0 |
21,207 |
31,608 |
2,601 |
2,746 |
0 |
36,955 |
|||||
Revenues (Intercompany) |
1,813 |
123 |
222 |
(2,158) |
0 |
3,613 |
804 |
(7) |
(4,410) |
0 |
|||||
Total revenues |
19,875 |
1649 |
1,841 |
(2,158) |
21,207 |
35,221 |
3,405 |
2,739 |
(4,410) |
36,955 |
|||||
COGS |
(18,745) |
(1,403) |
(1,637) |
2,145 |
(19,640) |
(29,356) |
(2,841) |
(2,178) |
4,509 |
(29,866) |
|||||
Gross Income |
1,130 |
246 |
204 |
(13) |
1,567 |
5,865 |
564 |
561 |
99 |
7,089 |
|||||
SG&A |
(838) |
(89) |
(163) |
(101) |
(1,191) |
(934) |
(165) |
(195) |
(84) |
(1,378) |
|||||
Operating Income |
292 |
157 |
41 |
(114) |
376 |
4,931 |
399 |
366 |
15 |
5,711 |
|||||
EBITDA |
793 |
239 |
103 |
(136) |
999 |
5,415 |
467 |
433 |
(3) |
6,312 |
|||||
Gross Margin |
6.3% |
16.1% |
12.6% |
7.4% |
18.6% |
21.7% |
20.4% |
19.2% |
|||||||
EBITDA Margin |
4.4% |
15.7% |
6.4% |
4.7% |
17.1% |
18.0% |
15.8% |
17.1% |
|||||||
Chile |
Argentina |
Interco, |
F, PACKAGING |
Chile |
Argentina |
Interco, |
F, PACKAGING |
||||||||
Tons (Third parties) |
2554 |
1298 |
0 |
3852 |
2651 |
1256 |
0 |
3907 |
|||||||
Tons (Intercompany) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|||||||
Tons (Total) |
2,554 |
1,298 |
0 |
3,852 |
2,651 |
1,256 |
0 |
3,907 |
|||||||
Revenues (Third parties) |
8,189 |
3,870 |
0 |
12,059 |
7,967 |
3,588 |
(8) |
11,547 |
|||||||
Revenues (Intercompany) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|||||||
Total revenues |
8,189 |
3,870 |
0 |
12,059 |
7,967 |
3,588 |
(8) |
11,547 |
|||||||
COGS |
(7,135) |
(3,289) |
0 |
(10,424) |
(6,434) |
(3,141) |
7 |
(9,568) |
|||||||
Gross Income |
1,054 |
581 |
0 |
1,635 |
1,533 |
447 |
(1) |
1,979 |
|||||||
SG&A |
(574) |
(253) |
(51) |
(878) |
(515) |
(177) |
(50) |
(742) |
|||||||
Operating Income |
480 |
328 |
(51) |
757 |
1,018 |
270 |
(51) |
1,237 |
|||||||
EBITDA |
861 |
534 |
(53) |
1,342 |
1,434 |
473 |
(48) |
1,859 |
|||||||
Gross Margin |
12.9% |
15.0% |
13.6% |
19.2% |
12.5% |
17.1% |
|||||||||
EBITDA Margin |
10.5% |
13.8% |
11.1% |
18.0% |
13.2% |
16.1% |
|||||||||
Chile |
PROFILES |
Chile |
PROFILES |
||||||||||||
Tons (Third parties) |
2,828 |
2,828 |
3,618 |
3,618 |
|||||||||||
Tons (Intercompany) |
0 |
0 |
0 |
0 |
|||||||||||
Tons (Total) |
2,828 |
2,828 |
3,618 |
3,618 |
|||||||||||
Revenues (Third parties) |
7,696 |
7,696 |
9,189 |
9,189 |
|||||||||||
Revenues (Intercompany) |
0 |
0 |
0 |
0 |
|||||||||||
Total revenues |
7,696 |
7,696 |
9,189 |
9,189 |
|||||||||||
COGS |
(6,038) |
(6,038) |
(7,439) |
(7,439) |
|||||||||||
Gross Income |
1,658 |
1,658 |
1,750 |
1,750 |
|||||||||||
SG&A |
(789) |
(789) |
(830) |
(830) |
|||||||||||
Operating Income |
869 |
869 |
920 |
920 |
|||||||||||
EBITDA |
1,090 |
1,090 |
1,180 |
1,180 |
|||||||||||
Gross Margin |
21.5% |
21.5% |
19.0% |
19.0% |
|||||||||||
EBITDA Margin |
14.2% |
14.2% |
12.8% |
12.8% |
Exhibit 6: EBITDA by Business Unit and Country |
|||||||||||||||
(Six Months Ended June-2006) |
|||||||||||||||
YTD Jun 05 |
YTD Jun 06 |
||||||||||||||
(Ch$ million) |
(Ch$ million) |
||||||||||||||
Chile |
Peru |
Interco, |
COPPER ROD |
Chile |
Peru |
Interco, |
COPPER ROD |
||||||||
Tons (Third parties) |
4,265 |
3,055 |
0 |
7,320 |
5,604 |
7,575 |
0 |
13,179 |
|||||||
Tons (Intercompany) |
2,971 |
3,477 |
(6,448) |
0 |
6,051 |
0 |
(6,051) |
0 |
|||||||
Tons (Total) |
7,236 |
6,532 |
(6,448) |
7,320 |
11,655 |
7,575 |
(6,051) |
13,179 |
|||||||
Revenues (Third parties) |
9,252 |
7,167 |
0 |
16,419 |
18,822 |
26,233 |
0 |
45,055 |
|||||||
Revenues (Intercompany) |
6,450 |
6,884 |
(13,334) |
0 |
21,271 |
0 |
(21,271) |
0 |
|||||||
Total revenues |
15,702 |
14,051 |
(13,334) |
16,419 |
40,093 |
26,233 |
(21,271) |
45,055 |
|||||||
COGS |
(15,166) |
(13,441) |
13,165 |
(15,442) |
(36,328) |
(23,581) |
20,182 |
(39,727) |
|||||||
Gross Income |
536 |
610 |
(169) |
977 |
3,765 |
2,652 |
(1,089) |
5,328 |
|||||||
SG&A |
0 |
(108) |
53 |
(55) |
0 |
(182) |
0 |
(182) |
|||||||
Operating Income |
536 |
502 |
(116) |
922 |
3,765 |
2,470 |
(1,089) |
5,146 |
|||||||
EBITDA |
537 |
504 |
(122) |
919 |
3,834 |
2,470 |
(1,088) |
5,216 |
|||||||
Gross Margin |
5.8% |
8.5% |
6.0% |
20.0% |
10.1% |
11.8% |
|||||||||
EBITDA Margin |
5.8% |
7.0% |
5.6% |
20.4% |
9.4% |
11.6% |
|||||||||
Chile |
Brazil |
Optical F, |
Argentina |
Peru |
Interco, |
WIRE & CABLE |
Chile |
Brazil |
Optical F, |
Argentina |
Peru |
Interco, |
WIRE & CABLE |
||
Tons (Third parties) |
5,619 |
14,072 |
0 |
977 |
6,442 |
0 |
27,110 |
4,919 |
16,509 |
0 |
2,025 |
6,418 |
0 |
29,871 |
|
Tons (Intercompany) |
21 |
780 |
0 |
202 |
0 |
(1,003) |
0 |
149 |
401 |
0 |
108 |
147 |
(805) |
0 |
|
Tons (Total) |
5,640 |
14,852 |
0 |
1,179 |
6,442 |
(1,003) |
27,110 |
5,068 |
16,910 |
0 |
2,133 |
6,565 |
(805) |
29,871 |
|
Kms, |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
916 |
0 |
0 |
0 |
916 |
|
Revenues (Third parties) |
20,280 |
50,397 |
0 |
2,885 |
25,180 |
0 |
98,742 |
23,035 |
69,387 |
753 |
5,998 |
31,221 |
0 |
130,394 |
|
Revenues (Intercompany) |
716 |
2,197 |
0 |
341 |
4 |
(3,258) |
0 |
1,251 |
1,433 |
0 |
184 |
598 |
(3,466) |
0 |
|
Total revenues |
20,996 |
52,594 |
0 |
3,226 |
25,184 |
(3,258) |
98,742 |
24,286 |
70,820 |
753 |
6,182 |
31,819 |
(3,466) |
130,394 |
|
COGS |
(18,070) |
(43,705) |
0 |
(2,831) |
(20,836) |
3,198 |
(82,244) |
(20,931) |
(58,593) |
(714) |
(5,052) |
(26,135) |
3,159 |
(108,266) |
|
Gross Income |
2,926 |
8,889 |
0 |
395 |
4,348 |
(60) |
16,498 |
3,355 |
12,227 |
39 |
1,130 |
5,684 |
(307) |
22,128 |
|
SG&A |
(959) |
(3,815) |
0 |
(216) |
(1,093) |
(523) |
(6,606) |
(1,099) |
(4,433) |
(42) |
(309) |
(1,219) |
(553) |
(7,655) |
|
Operating Income |
1,967 |
5,074 |
0 |
179 |
3,255 |
(583) |
9,892 |
2,256 |
7,794 |
(3) |
821 |
4,465 |
(860) |
14,473 |
|
EBITDA |
2,673 |
6,867 |
0 |
198 |
3,753 |
(634) |
12,857 |
2,936 |
10,242 |
91 |
879 |
4,901 |
(890) |
18,159 |
|
Gross Margin |
14.4% |
17.6% |
13.7% |
17.3% |
16.7% |
14.6% |
17.6% |
5.2% |
18.8% |
18.2% |
17.0% |
||||
EBITDA Margin |
13.2% |
13.6% |
6.9% |
14.9% |
13.0% |
12.7% |
14.8% |
12.1% |
14.7% |
15.7% |
13.9% |
||||
Chile |
Coin |
Argentina |
Interco, |
BRASS MILLS |
Chile |
Coin |
Argentina |
Interco, |
BRASS MILLS |
||||||
Tons (Third parties) |
12,614 |
524 |
1,321 |
0 |
14,459 |
13,366 |
779 |
1,291 |
0 |
15,436 |
|||||
Tons (Intercompany) |
1,064 |
66 |
189 |
(1,319) |
0 |
1,055 |
0 |
0 |
(1,055) |
0 |
|||||
Tons (Total) |
13,678 |
590 |
1,510 |
(1,319) |
14,459 |
14,421 |
779 |
1,291 |
(1,055) |
15,436 |
|||||
Revenues (Third parties) |
33,743 |
2,518 |
3,647 |
0 |
39,908 |
51,291 |
4,058 |
5,010 |
0 |
60,359 |
|||||
Revenues (Intercompany) |
4,428 |
280 |
506 |
(5,214) |
0 |
6,638 |
1,603 |
(7) |
(8,234) |
0 |
|||||
Total revenues |
38,171 |
2,798 |
4,153 |
(5,214) |
39,908 |
57,929 |
5,661 |
5,003 |
(8,234) |
60,359 |
|||||
COGS |
(35,097) |
(2,390) |
(3,671) |
5,257 |
(35,901) |
(50,180) |
(4,927) |
(3,962) |
8,151 |
(50,918) |
|||||
Gross Income |
3,074 |
408 |
482 |
43 |
4,007 |
7,749 |
734 |
1,041 |
(83) |
9,441 |
|||||
SG&A |
(1,629) |
(169) |
(347) |
(156) |
(2,301) |
(1,791) |
(259) |
(358) |
(151) |
(2,559) |
|||||
Operating Income |
1,445 |
239 |
135 |
(113) |
1,706 |
5,958 |
475 |
683 |
(234) |
6,882 |
|||||
EBITDA |
2,458 |
392 |
260 |
(173) |
2,937 |
6,968 |
612 |
810 |
(280) |
8,110 |
|||||
Gross Margin |
9.1% |
16.2% |
13.2% |
10.0% |
15.1% |
18.1% |
20.8% |
15.6% |
|||||||
EBITDA Margin |
7.3% |
15.6% |
7.1% |
7.4% |
13.6% |
15.1% |
16.2% |
13.4% |
|||||||
Chile |
Argentina |
Interco, |
F, PACKAGING |
Chile |
Argentina |
Interco, |
F, PACKAGING |
||||||||
Tons (Third parties) |
5,096 |
2,274 |
0 |
7,370 |
5,131 |
2,605 |
0 |
7,736 |
|||||||
Tons (Intercompany) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|||||||
Tons (Total) |
5,096 |
2,274 |
0 |
7,370 |
5,131 |
2,605 |
0 |
7,736 |
|||||||
Revenues (Third parties) |
16,236 |
6,976 |
(1) |
23,211 |
15,587 |
7,177 |
(7) |
22,757 |
|||||||
Revenues (Intercompany) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|||||||
Total revenues |
16,236 |
6,976 |
(1) |
23,211 |
15,587 |
7,177 |
(7) |
22,757 |
|||||||
COGS |
(14,261) |
(6,161) |
0 |
(20,422) |
(12,585) |
(6,309) |
7 |
(18,887) |
|||||||
Gross Income |
1,975 |
815 |
(1) |
2,789 |
3,002 |
868 |
0 |
3,870 |
|||||||
SG&A |
(1,069) |
(448) |
(88) |
(1,605) |
(984) |
(284) |
(89) |
(1,357) |
|||||||
Operating Income |
906 |
367 |
(89) |
1,184 |
2,018 |
584 |
(89) |
2,513 |
|||||||
EBITDA |
1,650 |
796 |
(88) |
2,358 |
2,849 |
986 |
(89) |
3,746 |
|||||||
Gross Margin |
12.2% |
11.7% |
12.0% |
19.3% |
12.1% |
17.0% |
|||||||||
EBITDA Margin |
10.2% |
11.4% |
10.2% |
18.3% |
13.7% |
16.5% |
|||||||||
Chile |
PROFILES |
Chile |
PROFILES |
||||||||||||
Tons (Third parties) |
5,532 |
5,532 |
6,731 |
6,731 |
|||||||||||
Tons (Intercompany) |
0 |
0 |
0 |
0 |
|||||||||||
Tons (Total) |
5,532 |
5,532 |
6,731 |
6,731 |
|||||||||||
Revenues (Third parties) |
15,262 |
15,262 |
17,083 |
17,083 |
|||||||||||
Revenues (Intercompany) |
0 |
0 |
0 |
0 |
|||||||||||
Total revenues |
15,262 |
15,262 |
17,083 |
17,083 |
|||||||||||
COGS |
(11,992) |
(11,992) |
(13,746) |
(13,746) |
|||||||||||
Gross Income |
3,270 |
3,270 |
3,337 |
3,337 |
|||||||||||
SG&A |
(1,561) |
(1,561) |
(1,587) |
(1,587) |
|||||||||||
Operating Income |
1,709 |
1,709 |
1,750 |
1,750 |
|||||||||||
EBITDA |
2,164 |
2,164 |
2,261 |
2,261 |
|||||||||||
Gross Margin |
21.4% |
21.4% |
19.5% |
19.5% |
|||||||||||
EBITDA Margin |
14.2% |
14.2% |
13.2% |
13.2% |
Exhibit 7: Consolidated Balance Sheet |
||||||
Ch$ millions |
US$ millions (1) |
|||||
YTD Jun 05 |
YTD Jun 06 |
YTD Jun 05 |
YTD Jun 06 |
|||
Cash |
4,111 |
5,463 |
7.1 |
10.1 |
||
Time deposits and marketable securities |
187 |
1,483 |
0.3 |
2.7 |
||
Accounts receivable |
70,638 |
99,668 |
122.0 |
184.8 |
||
Accounts receivable from related companies |
3,291 |
648 |
5.7 |
1.2 |
||
Inventories |
79,814 |
103,373 |
137.8 |
191.6 |
||
Recoverable taxes |
4,961 |
14,259 |
8.6 |
26.4 |
||
Prepaid expenses and other current assets |
13,047 |
6,497 |
22.5 |
12.0 |
||
Current Assets |
176,048 |
231,391 |
304.1 |
428.9 |
||
Property. plant and equipment (net) |
161,902 |
148,319 |
279.6 |
274.9 |
||
Investments |
11,531 |
12,011 |
19.9 |
22.3 |
||
Goodwill (net) |
22,437 |
18,042 |
38.8 |
33.4 |
||
Long-term receivables |
478 |
571 |
0.8 |
1.1 |
||
Other |
7,558 |
12,156 |
13.1 |
22.5 |
||
Other Assets |
42,004 |
42,780 |
72.5 |
79.3 |
||
ASSETS |
379,954 |
422,490 |
656.2 |
783.2 |
||
Short-term bank borrowings |
29,436 |
31,223 |
50.8 |
57.9 |
||
Current portion of long-term bank and other debt |
3,727 |
12,224 |
6.4 |
22.7 |
||
Current portion of bonds payable |
4,193 |
4,390 |
7.2 |
8.1 |
||
Current portion of long-term liabilities |
520 |
480 |
0.9 |
0.9 |
||
Dividends payable |
3 |
70 |
0.0 |
0.1 |
||
Accounts payable |
20,732 |
26,327 |
35.8 |
48.8 |
||
Notes payable |
10,419 |
1,139 |
18.0 |
2.1 |
||
Other payables |
655 |
551 |
1.1 |
1.0 |
||
Notes and accounts payable to related companies |
659 |
375 |
1.1 |
0.7 |
||
Accrued expenses |
6,825 |
7,808 |
11.8 |
14.5 |
||
Withholdings payable |
2,248 |
1,182 |
3.9 |
2.2 |
||
Deferred income |
371 |
3,648 |
0.6 |
6.8 |
||
Income taxes |
0 |
0 |
- |
- |
||
Other current liabilities |
1,385 |
2,058 |
2.4 |
3.8 |
||
Current Liabilities |
81,171 |
91,476 |
140.2 |
169.6 |
||
Long-term bank and other debt |
79,381 |
51,477 |
137.1 |
95.4 |
||
Bonds payable |
26,557 |
22,261 |
45.9 |
41.3 |
||
Accrued expenses |
3,568 |
4,948 |
6.2 |
9.2 |
||
Long-Term Liabilities |
109,505 |
78,686 |
189.1 |
145.9 |
||
Minority Interest |
10,948 |
10,893 |
18.9 |
20.2 |
||
Common stock |
207,895 |
261,485 |
359.1 |
484.7 |
||
Share premium |
40,280 |
39,697 |
69.6 |
73.6 |
||
Reserves |
14,621 |
1,142 |
25.3 |
2.1 |
||
Retained earnings |
(84,466) |
(60,890) |
(145.9) |
(112.9) |
||
Total Shareholders' Equity |
178,330 |
241,435 |
308.0 |
447.6 |
||
LIABILITIES AND SHAREHOLDERS' EQUITY |
379,954 |
422,490 |
656.2 |
783.2 |
||
1 Exchange rate on June-06. 2006 US$1,00 = 539.44 |
||||||
Exchange rate on June-06. 2005 US$1,00 = 579 |
||||||
Exhibit 8: Consolidated Statement of Cash Flow |
||||||
Ch$ millions |
US$ millions (1) |
|||||
YTD Jun 05 |
YTD Jun 06 |
YTD Jun 05 |
YTD Jun 06 |
|||
Cash received from customers |
222,432 |
295,500 |
384.2 |
547.8 |
||
Financial income received |
399 |
589 |
0.7 |
1.1 |
||
Dividends and other distributions |
- |
58 |
- |
0.1 |
||
Other incomes |
114 |
3,598 |
0.2 |
6.7 |
||
Payments to suppliers and employees |
(208,697) |
(319,909) |
(360.4) |
(593.0) |
||
Interests paid |
(6,855) |
(5,331) |
(11.8) |
(9.9) |
||
Income taxes paid |
(1,752) |
(2,389) |
(3.0) |
(4.4) |
||
Other expenses |
(78) |
(286) |
(0.1) |
(0.5) |
||
Added Value Tax and others |
(3,173) |
(2,498) |
(5.5) |
(4.6) |
||
Cash Flow from Operating Activities |
2,388 |
(30,668) |
4.1 |
(56.9) |
||
Sale of Property. Plant and Equipment |
23 |
2,432 |
0.0 |
4.5 |
||
Sale of permanent investments |
133 |
- |
0.2 |
- |
||
Sale of other investments |
- |
- |
- |
- |
||
Other proceeds from investments |
1,001 |
121 |
1.7 |
0.2 |
||
Acquisition of fixed assets |
(7,605) |
(5,460) |
(13.1) |
(10.1) |
||
Permanent investments |
- |
(4) |
- |
(0.0) |
||
Other disbursements |
(1,246) |
- |
(2.2) |
- |
||
Cash Flow used in Investing Activities |
(7,695) |
(2,911) |
(13.3) |
(5.4) |
||
Issuance of shares |
- |
9,370 |
- |
17.4 |
||
Loans obtained |
22,843 |
94,440 |
39.5 |
175.1 |
||
Registered loans from related companies |
- |
- |
- |
- |
||
Other financing sources |
- |
- |
- |
- |
||
Dividends paid |
(189) |
(419) |
(0.3) |
(0.8) |
||
Repayments of bank borrowings |
(20,646) |
(67,508) |
(35.7) |
(125.1) |
||
Repayments of bonds |
(1,976) |
(2,079) |
(3.4) |
(3.9) |
||
Payment of expenses related to shares issuance |
- |
- |
- |
- |
||
Payment loans documented from related companies |
- |
(1,538) |
- |
(2.9) |
||
Others |
(512) |
- |
(0.9) |
- |
||
Cash Flow provided by Financing Activities |
(480) |
32,265 |
(0.8) |
59.8 |
||
Net Cash Flow for the Period |
(5,787) |
(1,314) |
(10.0) |
(2.4) |
||
Effect of price-level restatements on cash and cash equivalents |
123 |
697 |
0.2 |
1.3 |
||
Net increase in cash and cash equivalents |
(5,663) |
(617) |
(9.8) |
(1.1) |
||
Cash and cash equivalents at the beginning of year |
13,481 |
7,877 |
23.3 |
14.6 |
||
Cash and cash equivalents at end of the period |
7,818 |
7,260 |
13.5 |
13.5 |
||
_____________________ |
||||||
1 Exchange rate on June-06. 2006 US$1,00 = 539.44 |
||||||
Exchange rate on June-06. 2005 US$1,00 = 579 |
-----END PRIVACY-ENHANCED MESSAGE-----