SlideShare a Scribd company logo
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.
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.
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.
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.
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.
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
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.
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.
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.
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
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
TELEFÓNICA MÓVILES GROUP
SELECTED FINANCIAL DATA
Unaudited figures (Euros in millions)
                                                                                  2004

                                                       Jan - Mar    Apr - Jun    Jul - Sep    Oct- Dec    Jan - Dec

Spain                                   Revenues        1,955.8      2,007.4      2,158.8      2,091.9      8,213.8
                                        OIBDA             989.9      1,035.3      1,138.7       994.3       4,158.2
                                        OIBDA margin       50.6%       51.6%        52.7%        47.5%        50.6%

Latin America                           Revenues          681.9        708.4        784.3      1,377.7      3,552.3
                                        OIBDA             134.6        110.9        131.5       174.2        551.1
                                        OIBDA margin       19.7%       15.6%        16.8%        12.6%        15.5%

        Brazil                          Revenues          351.3        371.8        378.1       401.2       1,502.3
                                        OIBDA             142.5        117.6        122.1       108.9        491.1
                                        OIBDA margin       40.6%       31.6%        32.3%        27.1%        32.7%

        Northern Region                 Revenues          204.5        199.4        192.7       315.7        912.3
                                        OIBDA              (41.0)      (28.0)       (19.2)       (30.5)     (118.8)
                                        OIBDA margin      -20.0%       -14.0%       -10.0%       -9.7%       -13.0%

        Andean Region                   Revenues           56.1         59.9         60.0       431.8        607.7
                                        OIBDA              14.3         15.7         16.0         70.3       116.4
                                        OIBDA margin       25.5%       26.3%        26.7%        16.3%        19.2%

        Southern Cone                   Revenues           70.0         77.4        153.6       229.1        530.1
                                        OIBDA              18.9          5.5         12.6         25.5        62.5
                                        OIBDA margin       27.0%         7.1%         8.2%       11.1%        11.8%

Rest and intragroup                     Revenues             0.8         0.6         (2.8)       (10.9)       (12.3)
                                        OIBDA              (17.8)      (16.8)       (16.1)       (70.9)     (121.5)
                                        OIBDA margin         n.s.         n.s.         n.s.        n.s.         n.s.

TOTAL                                   Revenues        2,638.5      2,716.4      2,940.3      3,458.7    11,753.9
                                        OIBDA           1,106.8      1,129.4      1,254.1      1,097.6      4,587.9
                                        OIBDA margin       41.9%       41.6%        42.7%        31.7%        39.0%
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
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.
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.
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.
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
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.
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%)
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.

More Related Content

What's hot

ITW_Q405
ITW_Q405ITW_Q405
ITW_Q405
finance16
 
Amd Results Q306
Amd Results Q306Amd Results Q306
Amd Results Q306
earningsreport
 
Radio Shack Integrated Cash Flow Model_DCF
Radio Shack Integrated Cash Flow Model_DCFRadio Shack Integrated Cash Flow Model_DCF
Radio Shack Integrated Cash Flow Model_DCF
Dane Durham
 
2012 Q1 MD&A & Interim Financial Statements
2012 Q1 MD&A & Interim Financial Statements2012 Q1 MD&A & Interim Financial Statements
2012 Q1 MD&A & Interim Financial Statements
prophecycoal
 
Prophecy Coal - Q2 MD&A & Interim Financial Statements
Prophecy Coal - Q2 MD&A & Interim Financial StatementsProphecy Coal - Q2 MD&A & Interim Financial Statements
Prophecy Coal - Q2 MD&A & Interim Financial Statements
Wellgreen Platinum
 
ITW_Q306
ITW_Q306ITW_Q306
ITW_Q306
finance16
 
Prophecy Coal 2012 Q3 MD&A & Interim Financial Statements
Prophecy Coal 2012 Q3 MD&A & Interim Financial StatementsProphecy Coal 2012 Q3 MD&A & Interim Financial Statements
Prophecy Coal 2012 Q3 MD&A & Interim Financial Statements
Wellgreen Platinum
 
Anthem Southeast Historical Data
Anthem Southeast Historical DataAnthem Southeast Historical Data
Anthem Southeast Historical Data
finance4
 
itw_040721
itw_040721itw_040721
itw_040721
finance16
 
2011 Q2 MD&A & Interim Financial Statements
2011 Q2 MD&A & Interim Financial Statements2011 Q2 MD&A & Interim Financial Statements
2011 Q2 MD&A & Interim Financial Statements
Prophecy Corp
 
itw confrence_call-Q3_2003_Original
itw confrence_call-Q3_2003_Originalitw confrence_call-Q3_2003_Original
itw confrence_call-Q3_2003_Original
finance16
 
alltel 4q05supplement
alltel  4q05supplementalltel  4q05supplement
alltel 4q05supplement
finance27
 
plains all american pipeline 2006 10-K part2
plains all american pipeline  2006 10-K part2plains all american pipeline  2006 10-K part2
plains all american pipeline 2006 10-K part2
finance13
 
itw confrence call-Q32005O riginal
itw confrence call-Q32005O riginalitw confrence call-Q32005O riginal
itw confrence call-Q32005O riginal
finance16
 
Nordnet year-end report 2010
Nordnet year-end report 2010Nordnet year-end report 2010
Nordnet year-end report 2010
Nordnet
 
regions 1Q 08 SUPP
regions 1Q 08 SUPPregions 1Q 08 SUPP
regions 1Q 08 SUPP
finance25
 

What's hot (16)

ITW_Q405
ITW_Q405ITW_Q405
ITW_Q405
 
Amd Results Q306
Amd Results Q306Amd Results Q306
Amd Results Q306
 
Radio Shack Integrated Cash Flow Model_DCF
Radio Shack Integrated Cash Flow Model_DCFRadio Shack Integrated Cash Flow Model_DCF
Radio Shack Integrated Cash Flow Model_DCF
 
2012 Q1 MD&A & Interim Financial Statements
2012 Q1 MD&A & Interim Financial Statements2012 Q1 MD&A & Interim Financial Statements
2012 Q1 MD&A & Interim Financial Statements
 
Prophecy Coal - Q2 MD&A & Interim Financial Statements
Prophecy Coal - Q2 MD&A & Interim Financial StatementsProphecy Coal - Q2 MD&A & Interim Financial Statements
Prophecy Coal - Q2 MD&A & Interim Financial Statements
 
ITW_Q306
ITW_Q306ITW_Q306
ITW_Q306
 
Prophecy Coal 2012 Q3 MD&A & Interim Financial Statements
Prophecy Coal 2012 Q3 MD&A & Interim Financial StatementsProphecy Coal 2012 Q3 MD&A & Interim Financial Statements
Prophecy Coal 2012 Q3 MD&A & Interim Financial Statements
 
Anthem Southeast Historical Data
Anthem Southeast Historical DataAnthem Southeast Historical Data
Anthem Southeast Historical Data
 
itw_040721
itw_040721itw_040721
itw_040721
 
2011 Q2 MD&A & Interim Financial Statements
2011 Q2 MD&A & Interim Financial Statements2011 Q2 MD&A & Interim Financial Statements
2011 Q2 MD&A & Interim Financial Statements
 
itw confrence_call-Q3_2003_Original
itw confrence_call-Q3_2003_Originalitw confrence_call-Q3_2003_Original
itw confrence_call-Q3_2003_Original
 
alltel 4q05supplement
alltel  4q05supplementalltel  4q05supplement
alltel 4q05supplement
 
plains all american pipeline 2006 10-K part2
plains all american pipeline  2006 10-K part2plains all american pipeline  2006 10-K part2
plains all american pipeline 2006 10-K part2
 
itw confrence call-Q32005O riginal
itw confrence call-Q32005O riginalitw confrence call-Q32005O riginal
itw confrence call-Q32005O riginal
 
Nordnet year-end report 2010
Nordnet year-end report 2010Nordnet year-end report 2010
Nordnet year-end report 2010
 
regions 1Q 08 SUPP
regions 1Q 08 SUPPregions 1Q 08 SUPP
regions 1Q 08 SUPP
 

Similar to Rdos2004 ifrs

5 year balance sheet nike
5 year balance sheet nike5 year balance sheet nike
5 year balance sheet nike
Maxemned
 
Nordnet Q2 2012 report presentation
Nordnet Q2 2012 report presentationNordnet Q2 2012 report presentation
Nordnet Q2 2012 report presentation
Nordnet
 
itw_Q206
itw_Q206itw_Q206
itw_Q206
finance16
 
ITW_041905
ITW_041905ITW_041905
ITW_041905
finance16
 
Financial Model Sample Format - Cement Company
Financial Model Sample Format - Cement CompanyFinancial Model Sample Format - Cement Company
Financial Model Sample Format - Cement Company
Pranav Pareek
 
itw_q205
itw_q205itw_q205
itw_q205
finance16
 
itw confrencecall-Q12006 Original
itw confrencecall-Q12006 Originalitw confrencecall-Q12006 Original
itw confrencecall-Q12006 Original
finance16
 
Ppt ideko spx_team
Ppt ideko spx_teamPpt ideko spx_team
Ppt ideko spx_team
Marcos Salama
 
Nordnet Q1 2012 report presentation
Nordnet Q1 2012 report presentationNordnet Q1 2012 report presentation
Nordnet Q1 2012 report presentation
Nordnet
 
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
finance40
 
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
finance40
 
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
finance40
 
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancial...
thermo fisher  02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancial...thermo fisher  02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancial...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancial...
finance40
 
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
finance40
 
Nordnet Q2 2011 report
Nordnet Q2 2011 reportNordnet Q2 2011 report
Nordnet Q2 2011 report
Nordnet
 
Nordnet Q3 2011 report
Nordnet Q3 2011 reportNordnet Q3 2011 report
Nordnet Q3 2011 report
Nordnet
 
thermo fisher ReconciliationFinancialInfoQ32008
thermo fisher ReconciliationFinancialInfoQ32008thermo fisher ReconciliationFinancialInfoQ32008
thermo fisher ReconciliationFinancialInfoQ32008
finance40
 
thermo fisher ReconciliationFinancialInfoQ32008
thermo fisher ReconciliationFinancialInfoQ32008thermo fisher ReconciliationFinancialInfoQ32008
thermo fisher ReconciliationFinancialInfoQ32008
finance40
 
2 2010 results presentation
2   2010 results presentation2   2010 results presentation
2 2010 results presentation
Cteep
 
2011 03-28 cteep-presentation_4_q10
2011 03-28 cteep-presentation_4_q102011 03-28 cteep-presentation_4_q10
2011 03-28 cteep-presentation_4_q10
Cteep_ri
 

Similar to Rdos2004 ifrs (20)

5 year balance sheet nike
5 year balance sheet nike5 year balance sheet nike
5 year balance sheet nike
 
Nordnet Q2 2012 report presentation
Nordnet Q2 2012 report presentationNordnet Q2 2012 report presentation
Nordnet Q2 2012 report presentation
 
itw_Q206
itw_Q206itw_Q206
itw_Q206
 
ITW_041905
ITW_041905ITW_041905
ITW_041905
 
Financial Model Sample Format - Cement Company
Financial Model Sample Format - Cement CompanyFinancial Model Sample Format - Cement Company
Financial Model Sample Format - Cement Company
 
itw_q205
itw_q205itw_q205
itw_q205
 
itw confrencecall-Q12006 Original
itw confrencecall-Q12006 Originalitw confrencecall-Q12006 Original
itw confrencecall-Q12006 Original
 
Ppt ideko spx_team
Ppt ideko spx_teamPpt ideko spx_team
Ppt ideko spx_team
 
Nordnet Q1 2012 report presentation
Nordnet Q1 2012 report presentationNordnet Q1 2012 report presentation
Nordnet Q1 2012 report presentation
 
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
 
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
 
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
 
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancial...
thermo fisher  02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancial...thermo fisher  02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancial...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancial...
 
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
thermo fisher 02CD4A18-7BC2-44BB-869A-463BE382B07C_ReconciliationofFinancialI...
 
Nordnet Q2 2011 report
Nordnet Q2 2011 reportNordnet Q2 2011 report
Nordnet Q2 2011 report
 
Nordnet Q3 2011 report
Nordnet Q3 2011 reportNordnet Q3 2011 report
Nordnet Q3 2011 report
 
thermo fisher ReconciliationFinancialInfoQ32008
thermo fisher ReconciliationFinancialInfoQ32008thermo fisher ReconciliationFinancialInfoQ32008
thermo fisher ReconciliationFinancialInfoQ32008
 
thermo fisher ReconciliationFinancialInfoQ32008
thermo fisher ReconciliationFinancialInfoQ32008thermo fisher ReconciliationFinancialInfoQ32008
thermo fisher ReconciliationFinancialInfoQ32008
 
2 2010 results presentation
2   2010 results presentation2   2010 results presentation
2 2010 results presentation
 
2011 03-28 cteep-presentation_4_q10
2011 03-28 cteep-presentation_4_q102011 03-28 cteep-presentation_4_q10
2011 03-28 cteep-presentation_4_q10
 

Rdos2004 ifrs

  • 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
  • 12. TELEFÓNICA MÓVILES GROUP SELECTED FINANCIAL DATA Unaudited figures (Euros in millions) 2004 Jan - Mar Apr - Jun Jul - Sep Oct- Dec Jan - Dec Spain Revenues 1,955.8 2,007.4 2,158.8 2,091.9 8,213.8 OIBDA 989.9 1,035.3 1,138.7 994.3 4,158.2 OIBDA margin 50.6% 51.6% 52.7% 47.5% 50.6% Latin America Revenues 681.9 708.4 784.3 1,377.7 3,552.3 OIBDA 134.6 110.9 131.5 174.2 551.1 OIBDA margin 19.7% 15.6% 16.8% 12.6% 15.5% Brazil Revenues 351.3 371.8 378.1 401.2 1,502.3 OIBDA 142.5 117.6 122.1 108.9 491.1 OIBDA margin 40.6% 31.6% 32.3% 27.1% 32.7% Northern Region Revenues 204.5 199.4 192.7 315.7 912.3 OIBDA (41.0) (28.0) (19.2) (30.5) (118.8) OIBDA margin -20.0% -14.0% -10.0% -9.7% -13.0% Andean Region Revenues 56.1 59.9 60.0 431.8 607.7 OIBDA 14.3 15.7 16.0 70.3 116.4 OIBDA margin 25.5% 26.3% 26.7% 16.3% 19.2% Southern Cone Revenues 70.0 77.4 153.6 229.1 530.1 OIBDA 18.9 5.5 12.6 25.5 62.5 OIBDA margin 27.0% 7.1% 8.2% 11.1% 11.8% Rest and intragroup Revenues 0.8 0.6 (2.8) (10.9) (12.3) OIBDA (17.8) (16.8) (16.1) (70.9) (121.5) OIBDA margin n.s. n.s. n.s. n.s. n.s. TOTAL Revenues 2,638.5 2,716.4 2,940.3 3,458.7 11,753.9 OIBDA 1,106.8 1,129.4 1,254.1 1,097.6 4,587.9 OIBDA margin 41.9% 41.6% 42.7% 31.7% 39.0%
  • 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.