This document provides unaudited selected financial data for Telefónica Group from January to December 2004. Some key details include:
- Revenues increased each quarter from €7.1 billion in Q1 to €8.2 billion in Q4. Full year revenues were €30.3 billion.
- Operating income before depreciation and amortization (OIBDA) was highest in Q3 at €3.4 billion. Full year OIBDA was €12.2 billion.
- Net income increased each quarter except Q4, ranging from €671 million in Q1 to €925 million in Q3. Full year net income was €3.2 billion.
- Revenue for Lexmark in 2005 was $5.22 billion, down 2% from 2004, with gross profit margin declining from 33.7% to 31.3%. Net earnings were $356.3 million compared to $568.7 million in 2004.
- The company faced challenging market conditions in 2005, particularly in the second half of the year, and took steps to lower prices and reduce workforce to improve competitiveness.
- Lexmark continued investing in R&D, introducing new products, and maintained marketing support, though this impacted short-term financial results.
- For 2006, Lexmark plans further cost reductions and profitability improvements through manufacturing consolidation and expense reductions, while continuing investment in new
This document provides an agenda and financial overview for ITW's Q2 2003 conference call. Key points include:
- Revenue increased 5.3% to $2.56B in Q2 2003 compared to Q2 2002. Operating income rose 5.9% and margins were flat.
- Engineered Products North America saw a 3% revenue decline and 14.2% operating income decline due to weakness in construction and auto.
- Engineered Products International had 20.1% revenue growth and 16.2% operating income growth driven by acquisitions and foreign exchange.
- Specialty Systems North America reported a 4.5% revenue decline but a 4.1% increase in operating income
Danaher Corporation reported record results for the fourth quarter and full year 2005. Net earnings for Q4 2005 increased 20% to $261.6 million compared to Q4 2004. For the full year, net earnings increased 21.5% to $907.7 million compared to 2004. Sales for Q4 2005 increased 14.5% and sales for 2005 increased 16% compared to the prior year. The company's president stated that the record performance throughout 2005 and strong fourth quarter give them confidence for continued excellent results in 2006.
The document provides details from ITW's fourth quarter 2003 conference call, including:
1. An agenda for the call covering introductions, financial overview, manufacturing segments, 2004 forecast, and Q&A.
2. Forward-looking statements noting risks that could impact results.
3. Financial and operating highlights for ITW in Q4 2003 vs Q4 2002 showing increases in revenues, income, margins, capital returns, and cash flow.
4. Segment analyses for engineered products in North America and internationally, and for specialty systems in North America, including revenue, income and margin details.
This document provides an agenda and financial overview from an ITW conference call for the third quarter of 2004. Key highlights include a 17.2% increase in operating revenues and 20% increase in operating income compared to the same period in 2003. Segment performances are discussed for engineered products in North America and internationally, with revenue growth noted in construction and industrial end markets. Forecasts for 2004 indicate continued growth.
This document summarizes ITW's fourth quarter 2004 conference call. It includes an agenda for the call, forward-looking statements, highlights and analysis of financial results, segment results for engineered products in North America and internationally, and key economic data. John Brooklier and Jon Kinney will provide introductions, a financial overview, and forecast for 2005. They will also take questions from attendees.
Danaher reported record results for the fourth quarter and full year of 2006. Net earnings for Q4 2006 increased 28.5% to $323.7 million compared to Q4 2005. For the full year, net earnings increased 25% to $1.122 billion compared to 2005. Sales for Q4 2006 increased 17.5% to $2.66 billion and increased 20% for the full year to $9.596 billion. Danaher also expanded its segment reporting to include Medical Technologies as its own segment.
- Lexmark printers are used by some of the world's most important companies every day.
- In 2006, Lexmark made progress on its action plan to improve lifetime product profitability, reduce costs, and invest in strategic growth initiatives.
- Looking ahead, Lexmark is optimistic about opportunities for growth in distributed output markets and its ability to capitalize on these opportunities through increased investment in R&D and strengthening its brand.
- Revenue for Lexmark in 2005 was $5.22 billion, down 2% from 2004, with gross profit margin declining from 33.7% to 31.3%. Net earnings were $356.3 million compared to $568.7 million in 2004.
- The company faced challenging market conditions in 2005, particularly in the second half of the year, and took steps to lower prices and reduce workforce to improve competitiveness.
- Lexmark continued investing in R&D, introducing new products, and maintained marketing support, though this impacted short-term financial results.
- For 2006, Lexmark plans further cost reductions and profitability improvements through manufacturing consolidation and expense reductions, while continuing investment in new
This document provides an agenda and financial overview for ITW's Q2 2003 conference call. Key points include:
- Revenue increased 5.3% to $2.56B in Q2 2003 compared to Q2 2002. Operating income rose 5.9% and margins were flat.
- Engineered Products North America saw a 3% revenue decline and 14.2% operating income decline due to weakness in construction and auto.
- Engineered Products International had 20.1% revenue growth and 16.2% operating income growth driven by acquisitions and foreign exchange.
- Specialty Systems North America reported a 4.5% revenue decline but a 4.1% increase in operating income
Danaher Corporation reported record results for the fourth quarter and full year 2005. Net earnings for Q4 2005 increased 20% to $261.6 million compared to Q4 2004. For the full year, net earnings increased 21.5% to $907.7 million compared to 2004. Sales for Q4 2005 increased 14.5% and sales for 2005 increased 16% compared to the prior year. The company's president stated that the record performance throughout 2005 and strong fourth quarter give them confidence for continued excellent results in 2006.
The document provides details from ITW's fourth quarter 2003 conference call, including:
1. An agenda for the call covering introductions, financial overview, manufacturing segments, 2004 forecast, and Q&A.
2. Forward-looking statements noting risks that could impact results.
3. Financial and operating highlights for ITW in Q4 2003 vs Q4 2002 showing increases in revenues, income, margins, capital returns, and cash flow.
4. Segment analyses for engineered products in North America and internationally, and for specialty systems in North America, including revenue, income and margin details.
This document provides an agenda and financial overview from an ITW conference call for the third quarter of 2004. Key highlights include a 17.2% increase in operating revenues and 20% increase in operating income compared to the same period in 2003. Segment performances are discussed for engineered products in North America and internationally, with revenue growth noted in construction and industrial end markets. Forecasts for 2004 indicate continued growth.
This document summarizes ITW's fourth quarter 2004 conference call. It includes an agenda for the call, forward-looking statements, highlights and analysis of financial results, segment results for engineered products in North America and internationally, and key economic data. John Brooklier and Jon Kinney will provide introductions, a financial overview, and forecast for 2005. They will also take questions from attendees.
Danaher reported record results for the fourth quarter and full year of 2006. Net earnings for Q4 2006 increased 28.5% to $323.7 million compared to Q4 2005. For the full year, net earnings increased 25% to $1.122 billion compared to 2005. Sales for Q4 2006 increased 17.5% to $2.66 billion and increased 20% for the full year to $9.596 billion. Danaher also expanded its segment reporting to include Medical Technologies as its own segment.
- Lexmark printers are used by some of the world's most important companies every day.
- In 2006, Lexmark made progress on its action plan to improve lifetime product profitability, reduce costs, and invest in strategic growth initiatives.
- Looking ahead, Lexmark is optimistic about opportunities for growth in distributed output markets and its ability to capitalize on these opportunities through increased investment in R&D and strengthening its brand.
This document provides an agenda and summaries from ITW's fourth quarter 2005 conference call. The call covered ITW's financial performance, operating results by manufacturing segment, 2006 forecasts, and Q&A. Key highlights included 8% revenue growth and 11.2% operating income growth in Q4 2005 compared to 2004. Operating margins increased 0.6% to 18.1%. The document also summarized performance and forecasts for various ITW segments such as Engineered Products in North America and internationally.
- Advanced Micro Devices reported net sales of $1.3 billion for the quarter, down 13% from the same quarter last year. Gross margin was 51.4% of net sales.
- For the nine month period, AMD reported net sales of $3.9 billion, down 3% from the previous year. Gross margin for the nine month period was 55.5% of net sales.
- AMD's net income for the quarter was $134 million, up 76% from the same quarter last year.
Radio Shack Integrated Cash Flow Model_DCFDane Durham
The document provides a financial model for Radio Shack with assumptions and projections for income statements, balance sheets, and cash flows from 2003 to 2010. Key assumptions include annual net sales growth of 4.5%, cost of goods sold as a percentage of net sales of 51.1%, and SG&A expenses as a percentage of net sales of 37.2%. The model projects increasing revenues but declining profits and cash flows over this period as operating expenses rise and the company repurchases stock.
This document provides condensed interim consolidated financial statements for Prophecy Coal Corp. for the three month period ended March 31, 2012. It includes statements of financial position, operations and comprehensive loss, changes in equity, and cash flows. Key notes provide details on the nature of operations, basis of presentation, acquisitions, segments, cash and investments, property and equipment, accounts payable, share capital, financial instruments, and commitments. The financial statements are unaudited and no auditor review was conducted.
This document summarizes Prophecy Coal Corp.'s unaudited condensed interim consolidated financial statements for the three and six month periods ended June 30, 2012. It includes statements of financial position, operations and comprehensive loss, changes in equity, and cash flows. Some highlights are that as of June 30, 2012 the company had over $1.3 million in cash, $71.3 million in mineral properties, and for the six month period ended June 30, 2012 the company had a net loss of over $7 million and comprehensive loss of nearly $10 million.
The document provides details from ITW's third quarter 2006 conference call. It includes an agenda for the call, forward-looking statements, and quarterly highlights and analysis of ITW's financial performance, operating segments, forecasts, invested capital, debt and equity, cash flow, return on capital, and acquisitions. Key details include 10.6% revenue growth and 10.9% operating income growth compared to Q3 2005.
This document provides condensed interim consolidated financial statements for Prophecy Coal Corp. for the three and nine month period ended September 30, 2012. It includes statements of financial position, operations and comprehensive loss, changes in equity, and cash flows. Key details include a net loss of $5.1 million for the quarter and $12.2 million for the nine months, as well as total equity of $148.8 million as of September 30, 2012, comprised primarily of share capital and reserves.
Anthem Southeast reported financial results for 2001 and the first two quarters of 2002. In 2001, operating revenue was $4.4 billion and net income was $116.1 million. Medical membership increased from 2.3 million to 2.4 million between the first and fourth quarters of 2001. For the first half of 2002, operating revenue was $2.5 billion and net income was $65 million, with medical membership at 2.5 million. Benefit expenses accounted for over 80% of operating expenses in both 2001 and the first half of 2002.
This document provides an agenda and financial overview for ITW's second quarter 2004 conference call. The agenda includes introductions, financial and segment overviews, 2004 forecasts, and a Q&A session. Financial highlights show increases in revenues, operating income, income from continuing operations, and free operating cash flow compared to the second quarter of 2003. Segment analyses provide details on performance and key factors for engineered products in North America and internationally.
This document provides the condensed consolidated interim financial statements for Prophecy Coal Corp. for the six month period ended June 30, 2011. It includes statements of financial position, operations and comprehensive loss, changes in equity, and cash flows. Significant notes discuss the company's operations, basis of preparation of the financial statements, acquisitions, segmented information, cash balances, receivables, investments, equipment, properties, loans, share capital, share-based payments, risk management, related party transactions and commitments. The company reported a net loss of $6.8 million for the six month period.
The document provides details from ITW's third quarter 2003 conference call. It includes an agenda for the call, forward-looking statements, and quarterly highlights and analysis for ITW's revenue, income, margins, invested capital, cash flow, return on invested capital, acquisitions, and performance of its manufacturing segments. Key points indicate stable or modest growth expected in construction and declines in automotive production for North America and Europe.
The document summarizes financial information for ALLTEL Corporation for quarterly periods in 2003, 2004, and 2005. It discusses two transactions - the sale of ALLTEL Information Services' financial services division in 2003 and ALLTEL's merger with Western Wireless in 2005. As a result of these transactions, certain operations were classified as discontinued operations. The document also provides consolidated quarterly statements of income for ALLTEL under GAAP and for its continuing/current businesses (non-GAAP), excluding effects of discontinued operations.
plains all american pipeline 2006 10-K part2finance13
This document provides an overview of Plains All American Pipeline, L.P.'s financial performance and operations for the year ended December 31, 2006. It discusses the company's three business segments: transportation, facilities, and marketing. The transportation segment generates revenue from tariffs and fees for transporting crude oil and refined products via pipelines. The facilities segment provides storage and processing services for crude oil, refined products and LPG, generating revenue from leases and processing arrangements. The marketing segment purchases and sells crude oil and LPG. The company grew substantially in 2006 through acquisitions, especially in facilities with the Pacific acquisition, leading it to reorganize its reporting segments.
This document provides an agenda and summaries from ITW's third quarter 2005 conference call. It includes sections on financial performance, segment results, forecasts, and economic indicators. Some key highlights include 9.8% revenue growth and 20.9% operating income growth for ITW overall in Q3 2005 compared to Q3 2004. The engineered products segments in North America and internationally grew revenues by 10.3% and 5.2% respectively. The document also outlines ITW's acquisition activity and investment in capital expenditures.
Nordnet reported increased operating income and profit after tax for 2010 compared to 2009. However, earnings per share were down slightly. For 2011, Nordnet plans cost reductions of 15% to secure goals and visions in light of decreased market activity. Measures include reducing consultants, marketing investments, and potentially reducing staff. Nordnet also reported highlights for 2010 such as successful integrations and new products, and goals to double revenues by 2013 while maintaining operating margins.
Regions Financial Corporation reported quarterly earnings of $0.48 per share, which included several significant items that largely offset each other. Non-interest income increased 11% driven by fee income growth, but the net interest margin declined due to funding mix shifts. Non-performing assets rose as expected due to the residential homebuilder portfolio, but cost saves targets were raised after better-than-projected reductions.
This document summarizes Nike's condensed balance sheet information over a 5 year period from 2007 to 2011. It shows that over this period Nike's total assets increased from $10.7 billion in 2007 to $15 billion in 2011, with increases in cash, receivables, inventory and other asset categories. Nike's total equity also increased over this period from $7 billion to $9.8 billion, reflecting growth in retained earnings and additional paid-in capital.
The interim report summarizes Nordnet's financial performance for the first half of 2012. Key points include:
- Operating income and profit after tax decreased by 8% and 15% respectively compared to the first half of 2011.
- The number of active customers increased to 355,100, up from 330,400 in the same period last year, while the number of trades fell slightly to 7,027,800 from 7,275,400.
- Strategic priorities are to have the most satisfied customers, strengthen the Nordnet brand as the leading savings bank in the Nordic region, and improve profit levels.
- The document provides details from ITW's second quarter 2006 conference call, including financial results, segment performances, forecasts, and economic indicators.
- Key highlights include 8.9% revenue growth and 17.8% operating income growth in Q2 2006 compared to Q2 2005. Engineered Products - North America saw 13.4% revenue growth while Engineered Products - International grew 3.9%.
- Economic indicators showed narrowing gaps between stronger North America and weaker international end markets, with signs of improvement in Europe. Construction and auto were mixed while industrial grew strongly.
The document summarizes ITW's first quarter 2005 conference call. It includes an agenda for the call, forward-looking statements, highlights of financial results and forecasts, summaries of performance by business segment, and key economic indicators. John Brooklier will provide an introduction and discuss manufacturing segments. Ron Kropp will discuss financial results, and Jon Kinney will discuss the 2005 forecast, followed by a Q&A session.
Financial Model Sample Format - Cement CompanyPranav Pareek
A sample of a basic financial model of a hypothetical cement company based in Kenya
Contains:
- Driver Sheet (with Revenue Model)
- Income Statement
- Balance Sheet
- Cash Flow
- DCF (including WACC calculation and Sensitivity Analysis)
- Ratio Analysis
This document provides an agenda and summaries from ITW's second quarter 2005 conference call. The call covered ITW's financial performance, operating results by manufacturing segment, 2005 forecasts, and Q&A. Key highlights included 9.8% revenue growth and a 1.5% decline in operating margins from the prior year. Revenue growth was driven by acquisitions, translation effects, and base business operating leverage, while restructuring costs and the leasing business decline impacted profits.
This document provides an agenda and summaries from ITW's fourth quarter 2005 conference call. The call covered ITW's financial performance, operating results by manufacturing segment, 2006 forecasts, and Q&A. Key highlights included 8% revenue growth and 11.2% operating income growth in Q4 2005 compared to 2004. Operating margins increased 0.6% to 18.1%. The document also summarized performance and forecasts for various ITW segments such as Engineered Products in North America and internationally.
- Advanced Micro Devices reported net sales of $1.3 billion for the quarter, down 13% from the same quarter last year. Gross margin was 51.4% of net sales.
- For the nine month period, AMD reported net sales of $3.9 billion, down 3% from the previous year. Gross margin for the nine month period was 55.5% of net sales.
- AMD's net income for the quarter was $134 million, up 76% from the same quarter last year.
Radio Shack Integrated Cash Flow Model_DCFDane Durham
The document provides a financial model for Radio Shack with assumptions and projections for income statements, balance sheets, and cash flows from 2003 to 2010. Key assumptions include annual net sales growth of 4.5%, cost of goods sold as a percentage of net sales of 51.1%, and SG&A expenses as a percentage of net sales of 37.2%. The model projects increasing revenues but declining profits and cash flows over this period as operating expenses rise and the company repurchases stock.
This document provides condensed interim consolidated financial statements for Prophecy Coal Corp. for the three month period ended March 31, 2012. It includes statements of financial position, operations and comprehensive loss, changes in equity, and cash flows. Key notes provide details on the nature of operations, basis of presentation, acquisitions, segments, cash and investments, property and equipment, accounts payable, share capital, financial instruments, and commitments. The financial statements are unaudited and no auditor review was conducted.
This document summarizes Prophecy Coal Corp.'s unaudited condensed interim consolidated financial statements for the three and six month periods ended June 30, 2012. It includes statements of financial position, operations and comprehensive loss, changes in equity, and cash flows. Some highlights are that as of June 30, 2012 the company had over $1.3 million in cash, $71.3 million in mineral properties, and for the six month period ended June 30, 2012 the company had a net loss of over $7 million and comprehensive loss of nearly $10 million.
The document provides details from ITW's third quarter 2006 conference call. It includes an agenda for the call, forward-looking statements, and quarterly highlights and analysis of ITW's financial performance, operating segments, forecasts, invested capital, debt and equity, cash flow, return on capital, and acquisitions. Key details include 10.6% revenue growth and 10.9% operating income growth compared to Q3 2005.
This document provides condensed interim consolidated financial statements for Prophecy Coal Corp. for the three and nine month period ended September 30, 2012. It includes statements of financial position, operations and comprehensive loss, changes in equity, and cash flows. Key details include a net loss of $5.1 million for the quarter and $12.2 million for the nine months, as well as total equity of $148.8 million as of September 30, 2012, comprised primarily of share capital and reserves.
Anthem Southeast reported financial results for 2001 and the first two quarters of 2002. In 2001, operating revenue was $4.4 billion and net income was $116.1 million. Medical membership increased from 2.3 million to 2.4 million between the first and fourth quarters of 2001. For the first half of 2002, operating revenue was $2.5 billion and net income was $65 million, with medical membership at 2.5 million. Benefit expenses accounted for over 80% of operating expenses in both 2001 and the first half of 2002.
This document provides an agenda and financial overview for ITW's second quarter 2004 conference call. The agenda includes introductions, financial and segment overviews, 2004 forecasts, and a Q&A session. Financial highlights show increases in revenues, operating income, income from continuing operations, and free operating cash flow compared to the second quarter of 2003. Segment analyses provide details on performance and key factors for engineered products in North America and internationally.
This document provides the condensed consolidated interim financial statements for Prophecy Coal Corp. for the six month period ended June 30, 2011. It includes statements of financial position, operations and comprehensive loss, changes in equity, and cash flows. Significant notes discuss the company's operations, basis of preparation of the financial statements, acquisitions, segmented information, cash balances, receivables, investments, equipment, properties, loans, share capital, share-based payments, risk management, related party transactions and commitments. The company reported a net loss of $6.8 million for the six month period.
The document provides details from ITW's third quarter 2003 conference call. It includes an agenda for the call, forward-looking statements, and quarterly highlights and analysis for ITW's revenue, income, margins, invested capital, cash flow, return on invested capital, acquisitions, and performance of its manufacturing segments. Key points indicate stable or modest growth expected in construction and declines in automotive production for North America and Europe.
The document summarizes financial information for ALLTEL Corporation for quarterly periods in 2003, 2004, and 2005. It discusses two transactions - the sale of ALLTEL Information Services' financial services division in 2003 and ALLTEL's merger with Western Wireless in 2005. As a result of these transactions, certain operations were classified as discontinued operations. The document also provides consolidated quarterly statements of income for ALLTEL under GAAP and for its continuing/current businesses (non-GAAP), excluding effects of discontinued operations.
plains all american pipeline 2006 10-K part2finance13
This document provides an overview of Plains All American Pipeline, L.P.'s financial performance and operations for the year ended December 31, 2006. It discusses the company's three business segments: transportation, facilities, and marketing. The transportation segment generates revenue from tariffs and fees for transporting crude oil and refined products via pipelines. The facilities segment provides storage and processing services for crude oil, refined products and LPG, generating revenue from leases and processing arrangements. The marketing segment purchases and sells crude oil and LPG. The company grew substantially in 2006 through acquisitions, especially in facilities with the Pacific acquisition, leading it to reorganize its reporting segments.
This document provides an agenda and summaries from ITW's third quarter 2005 conference call. It includes sections on financial performance, segment results, forecasts, and economic indicators. Some key highlights include 9.8% revenue growth and 20.9% operating income growth for ITW overall in Q3 2005 compared to Q3 2004. The engineered products segments in North America and internationally grew revenues by 10.3% and 5.2% respectively. The document also outlines ITW's acquisition activity and investment in capital expenditures.
Nordnet reported increased operating income and profit after tax for 2010 compared to 2009. However, earnings per share were down slightly. For 2011, Nordnet plans cost reductions of 15% to secure goals and visions in light of decreased market activity. Measures include reducing consultants, marketing investments, and potentially reducing staff. Nordnet also reported highlights for 2010 such as successful integrations and new products, and goals to double revenues by 2013 while maintaining operating margins.
Regions Financial Corporation reported quarterly earnings of $0.48 per share, which included several significant items that largely offset each other. Non-interest income increased 11% driven by fee income growth, but the net interest margin declined due to funding mix shifts. Non-performing assets rose as expected due to the residential homebuilder portfolio, but cost saves targets were raised after better-than-projected reductions.
This document summarizes Nike's condensed balance sheet information over a 5 year period from 2007 to 2011. It shows that over this period Nike's total assets increased from $10.7 billion in 2007 to $15 billion in 2011, with increases in cash, receivables, inventory and other asset categories. Nike's total equity also increased over this period from $7 billion to $9.8 billion, reflecting growth in retained earnings and additional paid-in capital.
The interim report summarizes Nordnet's financial performance for the first half of 2012. Key points include:
- Operating income and profit after tax decreased by 8% and 15% respectively compared to the first half of 2011.
- The number of active customers increased to 355,100, up from 330,400 in the same period last year, while the number of trades fell slightly to 7,027,800 from 7,275,400.
- Strategic priorities are to have the most satisfied customers, strengthen the Nordnet brand as the leading savings bank in the Nordic region, and improve profit levels.
- The document provides details from ITW's second quarter 2006 conference call, including financial results, segment performances, forecasts, and economic indicators.
- Key highlights include 8.9% revenue growth and 17.8% operating income growth in Q2 2006 compared to Q2 2005. Engineered Products - North America saw 13.4% revenue growth while Engineered Products - International grew 3.9%.
- Economic indicators showed narrowing gaps between stronger North America and weaker international end markets, with signs of improvement in Europe. Construction and auto were mixed while industrial grew strongly.
The document summarizes ITW's first quarter 2005 conference call. It includes an agenda for the call, forward-looking statements, highlights of financial results and forecasts, summaries of performance by business segment, and key economic indicators. John Brooklier will provide an introduction and discuss manufacturing segments. Ron Kropp will discuss financial results, and Jon Kinney will discuss the 2005 forecast, followed by a Q&A session.
Financial Model Sample Format - Cement CompanyPranav Pareek
A sample of a basic financial model of a hypothetical cement company based in Kenya
Contains:
- Driver Sheet (with Revenue Model)
- Income Statement
- Balance Sheet
- Cash Flow
- DCF (including WACC calculation and Sensitivity Analysis)
- Ratio Analysis
This document provides an agenda and summaries from ITW's second quarter 2005 conference call. The call covered ITW's financial performance, operating results by manufacturing segment, 2005 forecasts, and Q&A. Key highlights included 9.8% revenue growth and a 1.5% decline in operating margins from the prior year. Revenue growth was driven by acquisitions, translation effects, and base business operating leverage, while restructuring costs and the leasing business decline impacted profits.
The document summarizes ITW's first quarter 2006 conference call. It includes sections on financial highlights, operating analysis by segment, forecasts, and Q&A. Key highlights include 8% revenue growth and 18% operating income growth. Manufacturing segments saw 6.1% base revenue growth and 18.4% operating income growth. The conference call agenda included introductions, financial overview, segment reviews, 2006 forecast, and Q&A.
The document provides projected financial statements for Ideko Corp. from 2005-2010, showing steady sales growth and increasing profitability over that period. It also includes sensitivity analyses showing the impact on EBITDA and net income from variations in market growth rates, raw material costs, and labor costs. The analysis section notes that without access to new markets or paying dividends, Ideko Corp. would need to raise $134.061 million to fund its expansion plan through 2010 based on the projections.
The interim report summarizes Nordnet's financial performance for the first quarter of 2012. Key points include:
- Operating income decreased 9% to SEK 264.9 million while profit after tax fell 8% to SEK 72.5 million.
- The number of active customers grew to 350,700, up 9% from the previous year. Total trades were nearly 4 million.
- Net savings increased slightly to SEK 3.6 billion while total savings capital was SEK 101 billion.
- Strategic priorities are focused on having the most satisfied customers and strengthening the brand as a leading savings bank in the Nordic region.
The document is a reconciliation report from Thermo Fisher Scientific for the fourth quarter of 2008. It includes:
1) GAAP profit and loss statements for 2004-2008.
2) A reconciliation of GAAP operating income to non-GAAP "adjusted" operating income for 2004-2008, which excludes certain one-time charges and acquisition-related expenses.
3) Information on Thermo Fisher's use of non-GAAP financial measures to evaluate core operating performance by excluding items outside normal operations.
This document provides financial information for Thermo Fisher Scientific for 2004-2008, including:
1) GAAP P&L statements for 2004-2008 with revenues, costs, operating income, taxes, and net income.
2) Plans to provide reconciliations of GAAP to non-GAAP financial measures to exclude certain items to allow comparison of core operating performance.
3) Intent to use additional non-GAAP measures like free cash flow for strategic decision making and resource allocation.
4) Acknowledgement that non-GAAP measures are not superior to GAAP but help investors understand core results.
The document is Thermo Fisher Scientific's reconciliation of financial information for Q4-2008. It includes:
1) GAAP P&L statements for 2004-2008 and key metrics like operating income and margins.
2) A reconciliation of GAAP operating income to non-GAAP "adjusted" operating income for 2004-2008, excluding items like acquisition costs and restructuring charges.
3) An explanation of why non-GAAP measures are used in addition to GAAP, to allow for consistent performance comparisons over time.
The document is Thermo Fisher Scientific's reconciliation of financial information for Q4-2008. It includes:
1) GAAP P&L statements for 2004-2008 and key metrics like operating income and margins.
2) A reconciliation of GAAP operating income to non-GAAP "adjusted" operating income for 2004-2008, excluding items like acquisition costs and restructuring charges.
3) An explanation of why non-GAAP measures are used in addition to GAAP, to allow for consistent performance comparisons over time.
The document is Thermo Fisher Scientific's reconciliation of financial information for Q4-2008. It includes:
1) GAAP P&L statements for 2004-2008 and key metrics like operating margins.
2) A reconciliation of GAAP operating income to non-GAAP "adjusted" operating income for 2004-2008, which excludes certain one-time charges.
3) An explanation of why non-GAAP measures are used in addition to GAAP, to allow for consistent comparisons over time.
The document provides an interim financial report for a company from January to June 2011. It summarizes key financial figures showing operating income increased 2% and profit after tax rose 25%. It also outlines goals to achieve 100% cost coverage from non-trading commissions by end of 2011 and double revenues within 2 years. The company aims to become the leading savings bank in Nordic countries by 2018 by expanding its existing customer base in Sweden, Norway, Denmark, and Finland.
- Nordnet's profits increased significantly in the first three quarters of 2011, with operating income up 12% and profit after tax up 68%.
- Key metrics like earnings per share and number of active accounts also rose sharply compared to the same period last year.
- Nordnet maintained a strong cost control while launching new services in Norway and seeing continued strong customer inflows.
The document provides financial information for Thermo Fisher Scientific from 2004 to Q3 2008, including revenue, costs, operating income, net income, and other metrics. It presents this information in both GAAP and non-GAAP terms, reconciling the two. It explains that the non-GAAP measures exclude certain one-time or unusual items to provide a better understanding of core operating performance and allow comparisons over time. Key data points include revenue of $7.9 billion in Q3 2008, operating income of $907 million, and net income of $704 million for that quarter.
The document provides financial information for Thermo Fisher Scientific from 2004 to Q3 2008, including revenue, costs, operating income, net income, and other metrics. It presents this information in both GAAP and non-GAAP terms, reconciling the two. It explains that the non-GAAP measures exclude certain one-time or unusual items to provide a better understanding of core operating performance and allow comparisons over time. Key data points include revenue of $7.9B in Q3 2008, operating income of $907M in Q3 2008 under GAAP and $458M under non-GAAP measures.
This document presents the 2010 results of CTEEP. It includes sections on the key impacts of adopting IFRS accounting standards, the company's 2010 financial results, and its capital market performance in 2010. The financial results section shows that gross operating revenue increased 3.9% to R$2,551.5 million in 2010. Net operating revenue grew 5.0% to R$2,256.3 million. EBITDA declined 3.3% to R$1,176.1 million due to higher construction and operational costs. Net income was R$820.5 million. The capital markets section notes that CTEEP stock rose 18.09% in 2010 and its average daily trading volume was R$
This document presents the 2010 results of CTEEP. It includes an agenda covering IFRS key impacts, 2010 results, and capital market performance. Under IFRS key impacts, it shows adjustments made to equity, income statement, and balance sheet from BR GAAP to IFRS. The 2010 results section analyzes gross operating revenue, net operating revenue, costs and expenses, EBITDA and margin, and financial results. It noted increases in construction revenues and costs while operation and maintenance revenues and costs decreased compared to 2009. EBITDA decreased slightly while the margin declined from 56.6% to 52.1% due to higher costs.
1. DISCLAIMER
This document contains financial information/data reported under IFRS. These data are preliminary,
as only full compliance with International Financial Reporting Standards issued at 31/12/2005 is
required, unaudited, and thus, being subject to potential future modifications. This financial information
has been prepared based on the principles and regulations known to date, and on the assumption that
IFRS principles presently in force will be the same as those that will be adopted to prepare the 2005
full year consolidated financial statements and, consequently, does not represent a complete and final
information under these regulations. In addition, the IFRS financial information contained herein may
not be comparable to financial information published by Telefónica that was prepared under Spanish
GAAP.
2. TELEFÓNICA GROUP
SELECTED FINANCIAL DATA
Unaudited figures (Euros in millions)
2004
Jan - Mar Apr - Jun Jul - Sep Oct- Dec Jan - Dec
Revenues 7,093.4 7,376.5 7,593.1 8,217.9 30,280.9
Operating income before D&A (OIBDA) 2,937.6 2,802.7 3,381.5 3,100.2 12,222.0
Operating income (OI) 1,504.7 1,402.3 2,010.4 1,638.6 6,556.0
Income before taxes 1,153.5 1,112.8 1,550.7 1,049.4 4,866.4
Net income 671.4 792.6 925.2 786.5 3,175.7
Basic earnings per share 0.133 0.158 0.187 0.160 0.637
Weighted average number of ordinary shares
5,066.1 5,019.5 4,954.4 4,912.2 4,987.8
outstanding during the period (millions)
NOTE: CHANGES IN THE CONSOLIDATION PERIMETER ARE EXPLAINED IN THE MAIN DOCUMENT ADDENDA.
3. TELEFÓNICA GROUP
CONSOLIDATED INCOME STATEMENT
Unaudited figures (Euros in millions)
2004
Jan - Mar Apr - Jun Jul - Sep Oct- Dec Jan - Dec
Revenues 7,093.4 7,376.5 7,593.1 8,217.9 30,280.9
Internal expenditure capitalized in fixed assets (1) 88.3 115.1 101.7 165.2 470.3
Operating expenses (4,225.4) (4,719.8) (4,267.7) (5,116.9) (18,329.8)
Supplies (1,689.1) (1,806.8) (1,865.3) (2,276.1) (7,637.3)
Personnel expenses (1,271.6) (1,579.0) (1,080.5) (1,164.1) (5,095.2)
Subcontracts (1,138.5) (1,208.9) (1,201.6) (1,523.1) (5,072.0)
Taxes (126.2) (125.1) (120.3) (153.6) (525.3)
Other net operating income (expense) (42.8) 24.1 (20.9) (4.1) (43.6)
Gain (loss) on sale of fixed assets 26.6 9.7 (17.5) 2.7 21.6
Impairment of goodwill and other assets (2.5) (3.0) (7.2) (164.7) (177.3)
Operating income before D&A (OIBDA) 2,937.6 2,802.7 3,381.5 3,100.2 12,222.0
Depreciation and amortization (1,432.9) (1,400.3) (1,371.2) (1,461.6) (5,666.0)
Operating income (OI) 1,504.7 1,402.3 2,010.4 1,638.6 6,556.0
Profit from associated companies (29.5) (12.7) (9.7) 1.5 (50.5)
Net financial income (expense) (321.6) (276.8) (449.9) (590.7) (1,639.1)
Income before taxes 1,153.5 1,112.8 1,550.7 1,049.4 4,866.4
Income taxes (406.6) (234.3) (507.8) (364.0) (1,512.8)
Income from continuing operations 746.9 878.5 1,042.9 685.4 3,353.6
Income (Loss) from discontinued operations (29.9) (11.9) (17.1) 190.8 132.0
Minority interest (45.6) (74.0) (100.6) (89.7) (309.9)
Net income 671.4 792.6 925.2 786.5 3,175.7
Weighted average number of ordinary shares
5,066.1 5,019.5 4,954.4 4,912.2 4,987.8
outstanding during the period (millions)
Basic earnings per share 0.133 0.158 0.186 0.158 0.634
(1) Including work in process.
4. TELEFÓNICA GROUP
CONSOLIDATED BALANCE SHEET
Unaudited figures (Euros in millions)
2004
March June September December
Non-current assets 46,999.4 46,257.9 45,642.4 48,932.3
Intangible assets 4,848.7 4,568.5 4,564.2 5,674.1
Goodwill 4,131.3 4,064.4 4,369.1 5,949.4
Property, plant and equipment and Investment property 24,016.6 23,065.9 23,111.8 23,221.7
Long-term financial assets and other non-current assets 4,729.8 5,498.5 4,917.9 5,112.6
Deferred tax assets 9,272.9 9,060.6 8,679.3 8,974.3
Current assets 10,978.1 10,910.3 11,979.2 11,146.6
Inventories 437.0 576.8 634.1 655.5
Trade and other receivables 5,555.4 5,677.2 5,652.1 5,919.8
Current tax receivable 861.6 1,015.2 1,226.8 1,075.3
Short-term financial investments 3,550.0 2,895.1 3,722.3 2,573.0
Cash and cash equivalents 571.2 744.7 722.8 914.3
Non-current assets classified as held for sale 2.8 1.2 21.1 8.7
Total Assets = Total Equity and Liabilities 57,977.5 57,168.2 57,621.5 60,078.9
Equity 14,275.8 11,841.2 12,086.8 11,960.0
Equity attributable to equity holders of the parent 12,089.6 9,882.8 10,434.3 10,439.8
Minority interest 2,186.2 1,958.3 1,652.4 1,520.3
Non-current liabilities 30,381.2 29,951.7 27,796.8 28,125.0
Long-term financial debt 19,781.9 19,339.3 17,211.3 17,492.2
Deferred tax liabilities 1,429.7 1,235.8 1,414.8 1,642.6
Long-term provisions 7,836.5 8,063.1 7,932.4 7,790.1
Other long-term liabilities 1,333.1 1,313.4 1,238.3 1,200.1
Current liabilities 13,320.4 15,375.4 17,737.9 19,993.8
Short-term financial debt 5,450.6 6,361.5 8,275.6 10,210.4
Trade and other payables 4,909.2 4,614.8 4,596.5 5,632.3
Current tax payable 1,250.2 1,352.9 1,618.8 1,824.9
Short-term provisions and other liabilities 1,710.5 3,046.2 3,243.5 2,323.5
Liabilities associated with non-current assets classified as held for sale 0.0 0.0 3.6 2.7
Financial Data
Net Financial Debt (1) 0.0 0.0 0.0 0.0
(1) Net Financial Debt = Long term financial debt + Other long term liabilities + Short term financial debt - Short term financial investments - Cash and cash
equivalents - Long term financial assets and other non-current assets.
5. TELEFÓNICA GROUP
FREE CASH FLOW AND CHANGE IN DEBT
Unaudited figures (Euros in millions)
2004
Jan - Mar Jan - Jun Jan - Sep Jan - Dec
I Cash flows from operations 2,557.8 5,276.6 8,287.3
II Net interest payment (1) (382.8) (488.2) (952.7)
III Payment for income tax (32.5) (66.8) (151.0)
A=I+II+III Net cash provided by operating activities 2,142.5 4,721.6 7,183.6
B Payment for investment in fixed and intangible assets (826.8) (1,707.3) (2,526.2)
C=A+B Net free cash flow after CAPEX 1,315.7 3,014.3 4,657.4
D Net Cash received from sale of Real Estate 143.2 204.1 210.8
E Net payment for financial investment (64.5) (478.9) (156.2)
F Net payment for dividends and treasury stock (2) (304.5) (2,192.4) (3,341.4)
G=C+D+E+F Free cash flow after dividends 1,089.9 547.1 1,370.6
H Effects of exchange rate changes on net financial debt
I Effects on net financial debt of changes in consolid. and others
J Net financial debt at beginning of period
K=J-G+H+I Net financial debt at end of period
(1) Including cash received from dividends paid by subsidiaries that are not under full consolidation method.
(2) Dividends paid by Telefónica S.A. and dividend payments to minoritaries from subsidiaries that are under full consolidation method and treasury stock.
6. TELEFÓNICA GROUP
RECONCILIATIONS OF CASH FLOW AND OIBDA MINUS CAPEX
Unaudited figures (Euros in millions)
2004
Jan - Mar Jan - Jun Jan - Sep Jan - Dec
OIBDA 2,937.6 5,740.3 9,121.9
- CAPEX accrued during the period (EoP exchange rate) (619.5) (1,348.4) (2,407.9)
- Payments related to commitments (233.4) (459.3) (679.1)
- Net interest payment (382.8) (488.2) (952.7)
- Payment for income tax (32.5) (66.8) (151.0)
- Results from the sale of fixed assets (26.6) (36.3) (18.9)
- Investment in working cap. and other deferred income and expenses (327.1) (327.0) (254.9)
= Net Free Cash Flow after Capex 1,315.7 3,014.3 4,657.4
+ Net Cash received from sale of Real Estate 143.2 204.1 210.8
- Net payment for financial investment (64.5) (478.9) (156.2)
- Net payment for dividends and treasury stock (304.5) (2,192.4) (3,341.4)
= Free Cash Flow after dividends 1,089.9 547.1 1,370.6
7. TELEFÓNICA GROUP
EXCHANGE RATES APPLIED TO P&L
2004
Jan - Mar Jan - Jun Jan - Sep Jan - Dec
USA (US Dollar/Euro) 1.249 1.226 1.225 1.242
Argentina (Argentinean Peso/Euro) 3.631 3.562 3.592 3.651
Brazil (Brasilian Real/Euro) 3.619 3.641 3.639 3.632
Chile (Chilean Peso/Euro) 735.294 746.269 751.880 757.576
Colombia (Colombian Peso/Euro) 3,386.202 3,311.258 3,267.974 3,257.329
El Salvador (Colon/Euro) 10.933 10.731 10.717 10.868
Guatemala (Quetzal/Euro) 10.137 9.883 9.810 9.887
Mexico (Mexican Peso/Euro) 13.717 13.710 13.805 14.017
Nicaragua (Cordoba/Euro) 19.553 19.309 19.402 19.794
Peru (Peruvian Nuevo Sol/Euro) 4.338 4.262 4.225 4.240
Uruguay (Uruguayan Peso/Euro) 36.905 36.298 35.894 35.587
Venezuela (Bolivar/Euro) 2,398.844 2,352.941 2,352.941 2,386.635
Note: These exchange rates are used to convert the P&L accounts of the Group foreign subsidiaries from local currency to
euros.
EXCHANGE RATES APPLIED TO BALANCE SHEET AND CAPEX
2004
March June September December
USA (US Dollar/Euro) 1.222 1.215 1.241 1.362
Argentina (Argentinean Peso/Euro) 3.496 3.595 3.699 4.058
Brazil (Brasilian Real/Euro) 3.555 3.777 3.547 3.616
Chile (Chilean Peso/Euro) 751.880 775.194 757.576 757.576
Colombia (Colombian Peso/Euro) 3,273.783 3,278.689 3,215.434 3,257.329
El Salvador (Colon/Euro) 10.696 10.636 10.858 11.919
Guatemala (Quetzal/Euro) 9.912 9.637 9.823 10.570
Mexico (Mexican Peso/Euro) 13.635 13.872 14.160 15.344
Nicaragua (Cordoba/Euro) n.d. 19.369 20.016 22.242
Peru (Peruvian Nuevo Sol/Euro) 4.231 4.220 4.147 4.470
Uruguay (Uruguayan Peso/Euro) 36.305 36.101 34.002 35.958
Venezuela (Bolivar/Euro) 2,347.008 2,336.449 2,380.952 2,617.801
Note: Exchange rates as of end of period.
8. TELEFÓNICA DE ESPAÑA PARENT COMPANY
OPERATING REVENUES
Unaudited figures (Euros in millions)
2004
Jan - Mar Apr - Jun Jul - Sep Oct- Dec Jan - Dec
Traditional Access (1) 680.1 709.4 722.9 710.7 2,823.2
Traditional Voice Services 1,261.0 1,324.2 1,290.9 1,323.4 5,199.4
Domestic Traffic (2) 370.1 373.1 346.2 378.3 1,467.6
Fixed to Mobile Traffic 283.9 310.4 309.4 303.7 1,207.4
International Traffic 87.8 97.7 108.8 115.8 410.1
Intelligent Network, other voice consumption and bonusses (3) 30.8 77.2 63.4 65.7 237.1
Interconnection (4) 212.8 206.9 226.3 222.9 868.9
Handsets sales and others (5) 275.6 259.0 236.7 237.0 1,008.3
Internet Broadband Services 333.9 363.5 378.0 425.6 1,501.1
Narrowband 84.1 72.9 67.0 61.9 285.9
Broadband 249.9 290.6 311.0 363.7 1,215.2
Retail (6) 194.9 227.6 244.7 283.6 950.8
Wholesale (7) 55.0 63.0 66.3 80.1 264.4
Data Services 245.7 242.4 243.3 247.2 978.6
VPN, Leased Circuits and Broadcasting 173.6 164.7 159.3 176.6 674.1
Wholesale 72.1 77.8 84.0 70.6 304.4
IT Services 52.7 66.4 52.2 64.1 235.3
Total operating revenues 2,573.4 2,705.9 2,687.3 2,771.0 10,737.6
(1) Monthly and connection fees (PSTN, Public Use Telephony, ISDN and Corporate Services) and Telephone booths surcharges.
(2) Local and domestic long distance (provincial and interprovincial) traffic.
(3) Intelligent Network Services, Special Valued Services, Information Services (118xy), bonusses and others.
(4) Includes revenues from fixed to fixed incoming traffic, fixed to mobile incoming traffic, and transit and carrier traffic.
(5) Managed Voice Services and other businesses revenues.
(6) Retail ADSL services and other Internet Services.
(7) Includes Megabase, Megavía, GigADSL, and local loop unbundling.
9. TELEFÓNICA DE ESPAÑA GROUP
CONSOLIDATED INCOME STATEMENT
Unaudited figures (Euros in millions)
2004
Jan - Mar Apr - Jun Jul - Sep Oct- Dec Jan - Dec
Revenues 2,680.7 2,822.6 2,804.8 2,894.1 11,202.2
Internal expenditure capitalized in fixed assets (1) 29.9 36.5 30.9 47.0 144.3
Operating expenses (1,671.6) (2,015.5) (1,560.4) (1,623.5) (6,871.0)
Other net operating income (expense) 5.8 31.8 11.9 14.6 64.1
Gain (loss) on sale of fixed assets 25.0 4.5 3.6 9.9 43.0
Impairment of goodwill and other assets (4.8) (3.7) (3.1) (11.1) (22.6)
Operating income before D&A (OIBDA) 1,065.0 876.1 1,287.7 1,331.1 4,560.0
Depreciation and amortization (629.4) (605.1) (564.5) (568.7) (2,367.7)
Operating income (OI) 435.7 271.0 723.2 762.4 2,192.4
Profit from associated companies (0.2) (0.2) 0.0 (0.1) (0.5)
Net financial income (expense) (156.6) (71.9) (147.8) (147.4) (523.7)
Income before taxes 278.9 198.9 575.4 614.9 1,668.1
Income taxes (91.0) (59.9) (200.5) (203.4) (554.8)
Income from continuing operations 187.9 139.1 374.9 411.5 1,113.4
Income (Loss) from discontinued operations 0.0 0.0 0.0 0.0 0.0
Minority interest 0.0 0.0 (0.1) 0.0 (0.2)
Net income 187.9 139.0 374.8 411.5 1,113.2
(1) Including work in process.
10. TELEFÓNICA LATINOAMÉRICA GROUP
SELECTED FINANCIAL DATA
Unaudited figures (Euros in millions)
2004
Jan - Mar Apr - Jun Jul - Sep Oct- Dec Jan - Dec
Telesp Revenues 917.9 876.4 953.4 968.6 3,716.2
OIBDA 395.8 388.6 445.0 448.7 1,678.0
OIBDA margin 43.1% 44.3% 46.7% 46.3% 45.2%
Telefonica de Argentina Revenues 192.1 206.2 204.6 208.0 810.9
OIBDA 116.7 122.9 114.5 107.2 461.3
OIBDA margin (1) 60.7% 59.6% 56.0% 51.6% 56.9%
Telefonica CTC Chile Revenues 204.3 196.1 207.5 198.9 806.9
OIBDA 88.6 91.3 531.2 64.9 776.0
OIBDA margin 43.3% 46.5% n.s 32.7% n.s
Telefonica del Perú Revenues 243.4 245.2 247.8 244.6 980.9
OIBDA 102.9 107.3 105.4 51.5 367.1
OIBDA margin 42.3% 43.8% 42.5% 21.1% 37.4%
Telefónica Empresas América Revenues 125.3 130.2 131.4 146.1 532.9
OIBDA 19.2 13.5 0.0 18.9 51.5
OIBDA margin 15.3% 10.3% 0.0% 12.9% 9.7%
TIWS Revenues 33.7 38.5 42.0 43.3 157.5
OIBDA 5.9 10.6 13.1 15.1 44.7
OIBDA margin 17.5% 27.6% 31.2% 34.8% 28.4%
Note: OIBDA before management fees. Data for Telefónica de Argentina include the ISP business of Advance, while those of Telefónica del Perú
includes CableMágico. interconnection.
(1) Net of fixed to mobile
11. TELEFÓNICA LATINOAMÉRICA GROUP
CONSOLIDATED INCOME STATEMENT
Unaudited figures (Euros in millions)
2004
Jan - Mar Apr - Jun Jul - Sep Oct- Dec Jan - Dec
Revenues 1,659.7 1,623.2 1,722.5 1,742.9 6,748.4
Internal expenditure capitalized in fixed assets (1) 9.5 9.9 10.6 13.3 43.3
Operating expenses (896.6) (869.1) (921.4) (961.1) (3,648.2)
Other net operating income (expense) (51.2) (44.8) (40.2) (140.6) (276.8)
Gain (loss) on sale of fixed assets 1.3 8.2 417.3 2.0 428.8
Impairment of goodwill and other assets 0.3 0.3 0.0 (1.3) (0.7)
Operating income before D&A (OIBDA) 723.0 727.8 1,188.9 655.2 3,294.8
Depreciation and amortization (396.6) (394.5) (393.1) (394.5) (1,578.7)
Operating income (OI) 326.4 333.3 795.8 260.7 1,716.1
Profit from associated companies (0.7) 2.0 (1.2) 2.5 2.6
Net financial income (expense) (86.1) (125.4) (80.4) (52.7) (344.6)
Income before taxes 239.6 209.9 714.2 210.4 1,374.1
Income taxes (63.2) 7.7 (151.0) (86.0) (292.6)
Income from continuing operations 176.4 217.5 563.2 124.4 1,081.4
Income (Loss) from discontinued operations 0.0 0.0 0.0 0.0 0.0
Minority interest (30.9) (32.2) (246.9) (17.1) (327.1)
Net income 145.5 185.3 316.2 107.3 754.3
13. TELEFÓNICA MÓVILES GROUP
CONSOLIDATED INCOME STATEMENT
Unaudited figures (Euros in millions)
2004
Jan - Mar Apr - Jun Jul - Sep Oct- Dec Jan - Dec
Revenues 2,638.5 2,716.4 2,940.3 3,458.7 11,753.9
Internal expenditure capitalized in fixed assets (1) 11.3 20.5 17.0 40.7 89.5
Operating expenses (1,537.5) (1,597.4) (1,672.5) (2,371.4) (7,178.9)
Other net operating income (expense) (6.8) (9.4) (24.9) 25.6 (15.5)
Gain (loss) on sale of fixed assets (0.1) (1.6) (5.9) (49.6) (57.2)
Impairment of goodwill and other assets 1.4 0.9 0.1 (6.4) (3.9)
Operating income before D&A (OIBDA) 1,106.8 1,129.4 1,254.1 1,097.6 4,587.9
Depreciation and amortization (350.2) (344.9) (359.9) (467.9) (1,522.9)
Operating income (OI) 756.6 784.5 894.2 629.7 3,064.9
Profit from associated companies (12.5) (9.2) (9.5) (6.9) (38.1)
Net financial income (expense) (13.2) (106.8) (120.9) (241.0) (481.9)
Income before taxes 730.9 668.5 763.8 381.8 2,544.9
Income taxes (277.1) (200.2) (264.7) (126.5) (868.5)
Income from continuing operations 453.7 468.4 499.1 255.2 1,676.4
Income (Loss) from discontinued operations 0.0 0.0 0.0 0.0 0.0
Minority interest (5.6) 5.8 (3.0) 18.0 15.2
Net income 448.2 474.2 496.1 273.3 1,691.7
14. CELLULAR BUSINESS
CONSOLIDATED INCOME STATEMENT
Unaudited figures (Euros in millions)
2004
Jan - Mar Apr - Jun Jul - Sep Oct- Dec Jan - Dec
Revenues 2,730.0 2,803.2 2,971.0 3,457.1 11,961.4
Internal expenditure capitalized in fixed assets (1) 11.3 21.8 16.9 40.7 90.7
Operating expenses (1,605.8) (1,667.1) (1,712.7) (2,378.2) (7,363.8)
Other net operating income (expense) (7.8) (9.9) (25.3) 25.6 (17.5)
Gain (loss) on sale of fixed assets (0.1) (1.6) (5.9) (49.6) (57.2)
Impairment of goodwill and other assets 1.4 0.9 0.1 (6.4) (3.9)
Operating income before D&A (OIBDA) 1,129.0 1,147.3 1,244.2 1,089.2 4,609.6
Depreciation and amortization (373.1) (367.4) (367.8) (471.8) (1,580.1)
Operating income (OI) 755.8 779.9 876.4 617.4 3,029.5
Profit from associated companies (12.5) (10.3) (9.5) (7.1) (39.5)
Net financial income (expense) (21.4) (114.5) (114.5) (245.7) (496.1)
Income before taxes 721.9 655.1 752.4 364.5 2,493.9
Income taxes (276.7) (196.3) (267.1) (124.3) (864.4)
Income from continuing operations 445.2 458.7 485.3 240.1 1,629.5
Income (Loss) from discontinued operations 0.0 0.0 0.0 0.0 0.0
Minority interest (0.8) 10.5 (6.4) 21.9 25.2
Net income 444.5 469.3 478.9 262.0 1,654.7
Note: Cellular Bussines included Telefónica Móvil Chile in 2004.
(1) Including work in process.
15. TPI - PÁGINAS AMARILLAS GROUP
CONSOLIDATED INCOME STATEMENT
Unaudited figures (Euros in millions)
2004
Jan - Mar Apr - Jun Jul - Sep Oct- Dec Jan - Dec
Revenues 79.1 135.4 228.3 151.4 594.2
Internal expenditure capitalized in fixed assets (1) 0.0 0.0 0.0 0.0 0.0
Operating expenses (56.7) (89.0) (115.9) (98.9) (360.7)
Other net operating income (expense) (2.9) (7.0) (10.5) (8.9) (29.2)
Gain (loss) on sale of fixed assets 0.0 (0.5) 0.1 0.0 (0.4)
Impairment of goodwill and other assets 0.0 0.0 (2.1) 0.0 (2.1)
Operating income before D&A (OIBDA) 19.5 38.9 99.9 43.5 201.8
Depreciation and amortization (5.1) (5.5) (5.2) (7.5) (23.2)
Operating income (OI) 14.5 33.4 94.7 36.0 178.6
Profit from associated companies (0.1) 0.0 (0.1) (0.1) (0.4)
Net financial income (expense) (0.2) (1.4) 0.5 (0.9) (2.0)
Income before taxes 14.1 32.0 95.1 35.0 176.2
Income taxes (4.8) (12.1) (29.1) (17.1) (63.2)
Income from continuing operations 9.3 19.9 65.9 17.9 113.0
Income (Loss) from discontinued operations 0.0 0.0 0.0 0.0 0.0
Minority interest 0.5 0.1 0.0 0.0 0.5
Net income 9.7 19.9 65.9 17.9 113.5
(1) Including work in process.
16. DIRECTORIES BUSINESS
CONSOLIDATED INCOME STATEMENT
Unaudited figures (Euros in millions)
2004
Jan - Mar Apr - Jun Jul - Sep Oct- Dec Jan - Dec
Revenues 79.7 139.4 230.8 166.5 616.4
Internal expenditure capitalized in fixed assets (1) 0.0 0.0 0.0 0.0 0.0
Operating expenses (57.6) (92.8) (116.3) (108.8) (375.4)
Other net operating income (expense) (3.1) (7.4) (11.4) (11.7) (33.7)
Gain (loss) on sale of fixed assets 0.0 (0.5) 0.1 0.0 (0.4)
Impairment of goodwill and other assets 0.0 0.0 (2.1) 0.0 (2.1)
Operating income before D&A (OIBDA) 19.0 38.7 101.1 46.0 204.8
Depreciation and amortization (5.2) (5.6) (5.5) (7.5) (23.8)
Operating income (OI) 13.8 33.1 95.7 38.5 181.0
Profit from associated companies (0.1) 0.0 (0.1) (0.1) (0.4)
Net financial income (expense) (0.3) (3.1) (0.6) (1.7) (5.7)
Income before taxes 13.3 30.0 94.9 36.7 175.0
Income taxes (4.8) (12.1) (29.1) (15.6) (61.7)
Income from continuing operations 8.5 17.8 65.8 21.2 113.3
Income (Loss) from discontinued operations 0.0 0.0 0.0 0.0 0.0
Minority interest 0.5 0.1 0.0 (0.1) 0.5
Net income 9.0 17.9 65.8 21.1 113.8
(1) Including work in process.
17. ATENTO GROUP
CONSOLIDATED INCOME STATEMENT
Unaudited figures (Euros in millions)
2004
Jan - Mar Apr - Jun Jul - Sep Oct- Dec Jan - Dec
Revenues 134.4 145.9 151.9 174.3 606.5
Internal expenditure capitalized in fixed assets (1) 0.0 0.0 0.0 0.0 0.0
Operating expenses (115.3) (129.7) (126.8) (150.4) (522.3)
Other net operating income (expense) 0.4 1.8 (1.4) 0.3 1.1
Gain (loss) on sale of fixed assets (0.4) 0.0 0.0 0.1 (0.3)
Impairment of goodwill and other assets 0.0 0.0 0.0 0.0 0.0
Operating income before D&A (OIBDA) 19.2 18.0 23.6 24.3 85.1
Depreciation and amortization (9.3) (8.8) (8.0) (7.6) (33.7)
Operating income (OI) 9.8 9.2 15.6 16.8 51.4
Profit from associated companies 0.0 0.0 0.0 0.0 0.0
Net financial income (expense) 3.3 (3.5) (6.0) (4.3) (10.5)
Income before taxes 13.2 5.7 9.6 12.5 40.9
Income taxes (2.1) (0.1) (0.2) (4.5) (6.8)
Income from continuing operations 11.1 5.6 9.4 8.0 34.1
Income (Loss) from discontinued operations (0.1) 0.0 0.0 0.0 (0.1)
Minority interest (0.4) (0.3) (0.4) (0.6) (1.7)
Net income 10.6 5.3 8.9 7.5 32.3
18. CONTENT AND MEDIA BUSINESS
CONSOLIDATED INCOME STATEMENT
Unaudited figures (Euros in millions)
2004
Jan - Mar Apr - Jun Jul - Sep Oct- Dec Jan - Dec
Revenues 273.8 297.2 261.0 387.2 1,219.1
Internal expenditure capitalized in fixed assets (1) 0.1 0.1 0.0 0.0 0.2
Operating expenses (230.4) (254.6) (220.2) (344.0) (1,049.1)
Other net operating income (expense) (0.1) (15.3) 14.4 11.6 10.5
Gain (loss) on sale of fixed assets (0.1) 0.0 5.1 1.9 6.9
Impairment of goodwill and other assets 0.5 (0.4) (2.6) (0.1) (2.6)
Operating income before D&A (OIBDA) 43.7 26.9 57.8 56.6 185.0
Depreciation and amortization (6.4) (6.7) (6.5) (9.3) (28.9)
Operating income (OI) 37.3 20.2 51.3 47.3 156.2
Profit from associated companies (10.7) (7.2) (5.4) (10.8) (34.2)
Net financial income (expense) (3.0) (7.8) (14.1) (96.7) (121.6)
Income before taxes 23.6 5.3 31.7 (60.2) 0.4
Income taxes (29.4) (3.8) (23.1) 20.4 (35.9)
Income from continuing operations (5.9) 1.5 8.7 (39.8) (35.6)
Income (Loss) from discontinued operations 0.0 0.0 0.0 0.0 0.0
Minority interest 0.0 (2.1) (1.3) (1.6) (5.0)
Net income (5.8) (0.6) 7.3 (41.5) (40.6)
(1) Including work in process.
19. TELEFÓNICA DEUTSCHLAND GROUP
SELECTED FINANCIAL DATA
Unaudited figures (Euros in millions)
2004
Jan - Mar Apr - Jun Jul - Sep Oct- Dec Jan - Dec
Revenues 81.7 72.6 66.2 70.4 290.8
Operating income before D&A (OIBDA) 4.3 3.2 2.5 (161.6) (151.7)
OIBDA margin 5.3% 4.3% 3.8% n.s. (52.2%)
20. TERRA NETWORKS GROUP
CONSOLIDATED INCOME STATEMENT
Unaudited figures (Euros in millions)
2004
Jan - Mar Apr - Jun Jul - Sep Oct- Dec Jan - Dec
Revenues 105.4 113.9 111.0 127.0 457.3
Internal expenditure capitalized in fixed assets (1) 0.2 0.3 0.1 0.1 0.7
Operating expenses (103.3) (126.6) (105.9) (119.4) (455.3)
Other net operating income (expense) (1.7) 1.8 (2.3) (2.4) (4.6)
Gain (loss) on sale of fixed assets 0.9 9.2 (0.6) (3.1) 6.4
Impairment of goodwill and other assets 0.0 0.0 0.0 0.0 0.0
Operating income before D&A (OIBDA) 1.5 (1.5) 2.3 2.2 4.5
Depreciation and amortization (24.4) (23.4) (16.3) (31.0) (95.1)
Operating income (OI) (22.9) (24.9) (14.0) (28.7) (90.6)
Profit from associated companies (4.9) (2.9) (4.8) (1.7) (14.2)
Net financial income (expense) 7.1 8.7 3.6 1.9 21.4
Income before taxes (20.7) (19.0) (15.2) (28.5) (83.4)
Income taxes 10.5 8.1 10.3 5.4 34.3
Income from continuing operations (10.2) (10.9) (4.9) (23.1) (49.1)
Income (Loss) from discontinued operations (29.8) (12.0) (17.1) 307.3 248.5
Minority interest 2.0 0.3 0.4 0.2 2.9
Net income (37.9) (22.5) (21.6) 284.4 202.3
(1) Including work in process.