EX-1 6 exh1.htm exh1
Exhibit 1: Consolidated Income Statement      
(Tree Months Ended on March 31)      
                       
    Ch$ millions       US$ millions (1)      
    YTD Mar 03 YTD Mar 04   % Change   YTD Mar 03 YTD Mar 04   % Change  
                       
Revenues   61,983 73,869   19.2%   84.7 119.8   41.4%  
COGS   (54,202) (62,256)   14.9%   (74.1) (101.0)   36.3%  
Gross Income   7,781 11,613   49.2%   10.6 18.8   77.1%  
Gross Margin   12.6% 15.7%   -   12.6% 15.7%   -  
SG&A   (5,618) (5,696)   1.4%   (7.7) (9.2)   20.3%  
% sales   9.1% 7.7%   -   9.1% 7.7%   -  
Operating Income   2,163 5,917   173.6%   3.0 9.6   224.7%  
Operating Margin   3.5% 8.0%   -   3.5% 8.0%   -  
Financial Income   338 360   6.5%   0.5 0.6   26.4%  
Equity in Earning (Losses) of Related Companies   1 (9)   N/A   0.0 (0.0)   N/A  
Other non-Operating Income   54 219   305.6%   0.1 0.4   381.3%  
Financial Expenses   (4,080) (2,631)   -35.5%   (5.6) (4.3)   -23.5%  
Positive Goodwill Amortization   (581) (477)   -17.9%   (0.8) (0.8)   -2.6%  
Other non-Operating Expenses   (919) (624)   -32.1%   (1.3) (1.0)   -19.4%  
Price-level Restatement   (1,762) 388   N/A   (2.4) 0.6   N/A  
Non-Operating Results   (6,949) (2,774)   -60.1%   (9.5) (4.5)   -52.6%  
Income (Loss) Before Income Taxes   (4,786) 3,143   N/A   (6.5) 5.1   N/A  
Income Tax   (316) (1,256)   297.5%   (0.4) (2.0)   371.7%  
Extraordinary Items   - -   N/A   0.0 0.0   N/A  
Minority Interest   40 (195)   N/A   0.1 (0.3)   N/A  
Negative Goodwill Amortization   1 -   N/A   0.0 0.0   N/A  
Net Income (Loss)   (5,061) 1,692   N/A   (6.9) 2.7   N/A  
                       
1 Exchange rate on March 31 2004 US$1.00 = 616.41                      
Exchange rate on March 31 2003 US$1.00 = 731.56