EX-5 2 exh5.htm exh5
  Exhibit 5: Consolidated Statement of Cash Flow      
         
      Ch$ millions US$ millions (1)  
      YTD Mar 03 YTD Mar 04   YTD Mar 03 YTD Mar 04  
                 
  Cash received from customers   70,903 77,309   96.9 125.4  
  Financial income received   832 173   1.1 0.3  
  Dividends and other distributions   0 -   0.0 -  
  Other incomes   49 56   0.1 0.1  
  Payments to suppliers and employees   (72,232) (76,572)   (98.7) (124.2)  
  Interests paid   (2,748) (1,822)   (3.8) (3.0)  
  Income taxes paid   (83) (115)   (0.1) (0.2)  
  Other expenses   (524) (37)   (0.7) (0.1)  
  Added Value Tax and others   (1,685) (2,016)   (2.3) (3.3)  
  Net cash flow from operating activities   (5,487) (3,024)   (7.5) (4.9)  
                 
  Sale of Property, Plant and Equipment   400 942   0.5 1.5  
  Sale of permanent investments   136 119   0.2 0.2  
  Sale of other investments   108 -   0.1 -  
  Other proceeds from investments   - -   - -  
  Acquisition of fixed assets   (578) (993)   (0.8) (1.6)  
  Permanent investments   - (3)   - (0.0)  
  Other disbursements   (14,863) (364)   (20.3) (0.6)  
  Net cash flow used in investing activities   (14,798) (299)   (20.2) (0.5)  
                 
  Issuance of shares   55,031 -   75.2 -  
  Loans obtained   7,324 12,485   10.0 20.3  
  Registered loans from related companies   - -   - -  
  Other financing sources   - -   - -  
  Dividends paid   (46) (81)   (0.1) (0.1)  
  Repayments of bank borrowings   (35,700) (9,221)   (48.8) (15.0)  
  Repayments of bonds   (8,198) -   (11.2) -  
  Payment of expenses related to shares issuance   (19) -   (0.0) -  
  Others   - -   - -  
  Net cash flow provided by financing activities   18,392 3,184   25.1 5.2  
                 
  Net cash flow for the period   (1,893) (139)   (2.6) (0.2)  
                 
  Effect of price-level restatements on cash and cash equivalents   373 124   0.5 0.2  
                 
  Net increase in cash and cash equivalents   (1,519) (15)   (2.1) (0.0)  
                 
  Cash and cash equivalents at the beginning of year   7,797 5,421   10.7 8.8  
                 
  Cash and cash equivalents at end of the period   6,278 5,406   8.6 8.8  
                 
  _____________________              
  1 Exchange rate on March 31 2004 US$1.00 = 616.41    
  Exchange rate on March 31 2003 US$1.00 = 731.56              
                 

Última actualización 12/05/2004