EX-2 4 exh2.htm exhibit2
Exhibit 2: Consolidated Income Statement      
(Third Quarter)      
                       
    Ch$ millions       US$ millions (1)      
    3Q03 3Q04   % Change   3Q03 3Q04   % Change  
                       
Revenues   60,946 85,304   40.0%   92.2 140.1   51.9%  
COGS   (53,762) (73,636)   37.0%   (81.3) (120.9)   48.7%  
Gross Income   7,184 11,668   62.4%   10.9 19.2   76.3%  
Gross Margin   11.8% 13.7%   -   11.8% 13.7%   -  
SG&A   (5,421) (5,543)   2.2%   (8.2) (9.1)   11.0%  
% sales   8.9% 6.5%   -   8.9% 6.5%   -  
Operating Income   1,763 6,125   247.5%   2.7 10.1   277.2%  
Operating Margin   2.9% 7.2%   -   2.9% 7.2%   -  
Financial Income   331 223   -32.4%   0.5 0.4   -26.6%  
Equity in Earning (Losses) of Related Companies   34 123   261.5%   0.1 0.2   292.4%  
Other non-Operating Income   250 (127)   N/A   0.4 (0.2)   N/A  
Financial Expenses   (3,550) (2,211)   -37.7%   (5.4) (3.6)   -32.4%  
Positive Goodwill Amortization   (478) (423)   -11.7%   (0.7) (0.7)   -4.1%  
Other non-Operating Expenses   (764) (894)   16.9%   (1.2) (1.5)   26.9%  
Price-level Restatement   2,306 1,331   -42.3%   3.5 2.2   -37.3%  
Non-Operating Results   (1,872) (1,977)   5.6%   (2.8) (3.2)   14.6%  
Income (Loss) Before Income Taxes   (109) 4,148   N/A   (0.2) 6.8   N/A  
Income Tax   (445) (987)   121.5%   (0.7) (1.6)   140.5%  
Extraordinary Items   - -   N/A   0.0 0.0   N/A  
Minority Interest   93 (253)   N/A   0.1 (0.4)   N/A  
Negative Goodwill Amortization   1 -   N/A   0.0 0.0   N/A  
Net Income (Loss)   (461) 2,909   N/A   (0.7) 4.8   N/A  
                       
1 Exchange rate on September-04 2004 US$1.00 = 608,9                      
Exchange rate on September-04 2003 US$1.00 = 660,97