Financial balances year 2001 | June 30th
|
BALANCE SHEETS |
||
|
2001 |
2000 |
|
|
Jan. - June |
Jan. - June |
|
|
TH.US$ |
TH.US$ |
|
|
ASSETS |
||
|
Current Assets: |
1,015,520 |
1,047,099 |
|
Cash |
4,660 |
9,040 |
|
Time deposits and marketable securities |
64,295 |
62,948 |
|
Trade accounts receivable |
142,486 |
213,860 |
|
Other accounts receivable |
207,699 |
194,561 |
|
Inventories |
584,730 |
547,898 |
|
Prepaid expenses |
9,033 |
16,611 |
|
Other current assets |
2,617 |
2,181 |
|
Property, Plant and Equipment: |
4,146,340 |
4,119,445 |
|
Land, infrastructure and equipment, net |
3,280,113 |
3,382,262 |
|
Construction-in-progress |
583,450 |
493,561 |
|
Mine development,net |
282,777 |
243,622 |
|
Other Assets: |
704,233 |
616,253 |
|
Other assets |
375,287 |
300,715 |
|
Investments in other companies |
222,670 |
216,896 |
|
Long-term accounts receivable |
106,276 |
98,642 |
|
Total assets |
5,866,093 |
5,782,797 |
|
BALANCE SHEETS |
||
|
2001 |
2000 |
|
|
Jan. - June |
Jan. - June |
|
|
TH.US$ |
TH.US$ |
|
|
LIABILITIES AND EQUITY |
||
|
Current Liabilities: |
905,687 |
696,066 |
|
Bank debt |
474,438 |
291,271 |
|
Accounts payable |
210,382 |
186,169 |
|
Accrued liabilities and withholdings |
211,161 |
202,097 |
|
Income taxes |
0 |
6,951 |
|
Other current liabilities |
9,706 |
9,578 |
|
Long-Term Liabilities: |
2,241,172 |
2,344,545 |
|
Bank debt |
650,008 |
836,189 |
|
Bonds |
300,000 |
300,000 |
|
Provisions |
540,396 |
610,461 |
|
Deferred taxes |
736,618 |
582,497 |
|
Other long-term liabilities |
14,150 |
15,398 |
|
Equity: |
2,719,234 |
2,742,186 |
|
Paid-in capital |
1,524,423 |
1,524,423 |
|
Other reserves |
1,226,797 |
1,215,885 |
|
Net income of the period |
44,867 |
94,409 |
|
(Less) Profit advances to the Chilean |
||
|
Treasury Department |
-76,853 |
-92,531 |
|
Total liabilities and Equity |
5,866,093 |
5,782,797 |
|
STATEMENT OF INCOME |
||
|
2001 |
2000 |
|
|
Jan. - June |
Jan. - June |
|
|
TH.US$ |
TH.US$ |
|
|
Operating Income |
||
|
Sales of copper |
1,646,179 |
1,607,664 |
|
Sales of by-products |
138,428 |
147,495 |
|
1,784,607 |
1,755,159 |
|
|
(Less): Cost of sales |
-1,433,433 |
-1,296,196 |
|
Gross profit |
351,174 |
458,963 |
|
Plus (Less): |
||
|
Selling and administrative expenses |
-36,429 |
-33,392 |
|
Other operating expenses |
-29,773 |
-25,689 |
|
Exchange adjustments |
7,013 |
5,983 |
|
Operating income |
291,985 |
405,865 |
|
Non-Operating Income |
||
|
Plus (Less): |
||
|
Interest income |
6,566 |
6,592 |
|
Other income |
23,396 |
52,282 |
|
Interest expenses |
-53,845 |
-53,432 |
|
Other expenses |
-26,411 |
-64,312 |
|
Non-operating income |
-50,294 |
-58,870 |
|
Income before taxes and contribution |
241,691 |
346,995 |
|
Contribution Law N° 13196 |
-136,724 |
-132,353 |
|
Income taxes |
-60,100 |
-120,233 |
|
Net income for the period |
44,867 |
94,409 |
|
STATEMENT OF CASH FLOWS |
||
|
2001 |
2000 |
|
|
Jan. - June |
Jan. - June |
|
|
TH.US$ |
TH.US$ |
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
||
|
Receipts from customers |
1,720,517 |
1,700,488 |
|
Other receipts |
36,248 |
33,424 |
|
Payments to supplier, salaries and other costs |
-1,169,939 |
-1,162,513 |
|
V.A.T. paid |
-177,924 |
-176,349 |
|
V.A.T. recovered |
151,509 |
156,627 |
|
Interest received |
3,069 |
3,276 |
|
Interest paid |
-52,844 |
-43,561 |
|
Income taxes paid |
-2,565 |
-77,359 |
|
Hedging operations |
-1,025 |
-7,254 |
|
Dividends received |
4,317 |
0 |
|
Net cash flows from operating activities |
511,363 |
426,779 |
|
CASH FLOWS FROM INVESTING ACTIVITIES |
||
|
Proceeds from sale of fixed assets |
0 |
552 |
|
Investments in related companies |
-33,838 |
-1,912 |
|
Sale and liquidation of companies |
9,465 |
0 |
|
Additions to property, plant, equipment and mine development |
-280,275 |
-233,505 |
|
Collection of accounts receivable |
45,009 |
17,655 |
|
Long-term loans |
-25,282 |
-14,900 |
|
Net cash flows from investing activities |
-284,921 |
-232,110 |
|
CASH FLOWS FROM FINANCING ACTIVITIES |
||
|
Bank financing |
215,000 |
187,386 |
|
Repayment of debt |
-160,872 |
-185,000 |
|
Distribution advances from profits to the |
||
|
Chilean Treasury Department |
-102,409 |
-160,755 |
|
Contribution under Law N° 13196 |
-136,732 |
-145,410 |
|
Rate hedging |
-24,098 |
0 |
|
Net cash flows from financing activities |
-209,111 |
-303,779 |
|
CHANGE IN CASH AND CASH EQUIVALENTS |
17,331 |
-109,110 |
|
BEGINNING BALANCE OF CASH AND CASH EQUIVALENTS |
51,624 |
181,098 |
|
ENDING BALANCE OF CASH AND CASH EQUIVALENTS |
68,955 |
71,988 |
|
STATEMENT OF CASH FLOW (Continuation) |
||
|
2001 |
2000 |
|
|
Jan. - June |
Jan. - June |
|
|
TH.US$ |
TH.US$ |
|
|
Net income for the period |
44,867 |
94,409 |
|
Contribution Law N° 13196 |
136,732 |
145,410 |
|
Operating income |
181,599 |
239,819 |
| Charges (credits) to income not representing movements of cash or cash equivalents: |
329,513 |
275,781 |
|
Depreciation and amortization |
228,201 |
205,771 |
|
Write-off of fixed assets, net |
2,208 |
1,094 |
|
Realized gain on invesments in other companies |
-27,686 |
-27,318 |
|
Equity income of subsidiaries |
22,135 |
-1,956 |
|
Increase in long-term provisions, including the impact of exchange rate variation |
-10,666 |
22,179 |
|
Deferred income taxes, net |
84,501 |
52,157 |
|
Accrual for financial transactions |
5,271 |
4,886 |
|
Impact of exchange rate variation in other accounts |
25,549 |
18,968 |
|
Decrease (increase) in current assets |
13,456 |
-16,731 |
|
Trade accounts receivable |
-5,588 |
-6,069 |
|
Other accounts receivable |
7,056 |
-5,378 |
|
Inventories |
14,978 |
4,749 |
|
Prepaid expenses |
-2,824 |
-9,701 |
|
Other current assets |
-166 |
-332 |
|
Increase (decrease) in current liabilities |
-13,205 |
-72,090 |
|
Accounts payable to suppliers |
-8,278 |
-12,138 |
|
Accrued liabilities and withholdings |
-4,465 |
-53,584 |
|
Other current liabilities |
2,653 |
4,009 |
|
Income taxes payable |
-3,115 |
-10,377 |
|
Net cash flows from operating activities |
511,363 |
426,779 |