EX-2 5 exh2.htm Exh2
Exhibit 2: Consolidated Income Statement      
(Nine Months Ended Septembre 30)      
                       
    Ch$ millions       US$ millions (1)      
    YTD Sept 02 YTD Sept 03   % Change   YTD Sept 02 YTD Sept 03   % Change  
                       
Revenues   204,571 184,507   -9.8%   273.2 279.1   2.2%  
COGS   (179,111) (160,770)   -10.2%   (239.2) (243.2)   1.7%  
Gross Income   25,460 23,737   -6.8%   34.0 35.9   5.6%  
Gross Margin   12.4% 12.9%   -   12.4% 12.9%   -  
SG&A   (20,440) (16,434)   -19.6%   (27.3) (24.9)   -8.9%  
% sales   10.0% 8.9%   -   10.0% 8.9%   -  
Operating Income   5,020 7,303   45.5%   6.7 11.0   64.8%  
Operating Margin   2.5% 4.0%   -   2.5% 4.0%   -  
Financial Income   1,522 931   -38.8%   2.0 1.4   -30.7%  
Equity in Earning (Losses) of Related Companies   305 47   -84.6%   0.4 0.1   -82.5%  
Other non-Operating Income   72 587   715.5%   0.1 0.9   823.8%  
Financial Expenses   (15,548) (11,003)   -29.2%   (20.8) (16.6)   -19.8%  
Positive Goodwill Amortization   (1,854) (1,585)   -14.5%   (2.5) (2.4)   -3.1%  
Other non-Operating Expenses   (6,613) (2,741)   -58.6%   (8.8) (4.1)   -53.1%  
Price-level Restatement   (19,971) 1,755   N/A   (26.7) 2.7   N/A  
Non-Operating Results   (42,088) (12,009)   -71.5%   (56.2) (18.2)   -67.7%  
Income (Loss) Before Income Taxes   (37,068) (4,706)   -87.3%   (49.5) (7.1)   -85.6%  
Income Tax   (1,730) (955)   -44.8%   (2.3) (1.4)   -37.5%  
Extraordinary Items         N/A   0.0 0.0   N/A  
Minority Interest   2,434 119   -95.1%   3.3 0.2   -94.5%  
Negative Goodwill Amortization   18 4   -78.3%   0.0 0.0   -75.4%  
Net Income (Loss)   (36,346) (5,539)   -84.8%   (48.5) (8.4)   -82.7%  
                       
1 Exchange rate on September 2003 US$1.00 = 660,97                      
Exchange rate on September 2002 US$1.00 = 748,73