By: /s/ Roberto Philipps | By: /s/ Daniel Novegil | |
Name: Roberto Philipps | Name: Daniel Novegil | |
Title: Chief Financial Officer | Title: Chief Executive Officer |
PRICE WATERHOUSE & CO. S.R.L. | |
by |
(Partner)
|
Marcelo
D. Pfaff
|
Three-month
period ended
September 30
|
Nine-month period ended September 30 | ||||||||||||||||||
Notes
|
2008
|
2007
|
2008
|
2007
|
|||||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||||
Continuing
operations
|
|||||||||||||||||||
Net
sales
|
3
|
2,447,675 | 1,506,073 | 6,775,149 | 3,936,741 | ||||||||||||||
Cost
of sales
|
3
& 4
|
(1,732,798 | ) | (1,141,354 | ) | (4,769,687 | ) | (2,951,035 | ) | ||||||||||
Gross
profit
|
3
|
714,877 | 364,719 | 2,005,462 | 985,706 | ||||||||||||||
Selling,
general and administrative expenses
|
3
& 5
|
(186,222 | ) | (143,787 | ) | (514,599 | ) | (354,829 | ) | ||||||||||
Other
operating (expenses) income, net
|
3
|
(3,773 | ) | 1,544 | 7,639 | 4,681 | |||||||||||||
Operating
income
|
3
|
524,882 | 222,476 | 1,498,502 | 635,558 | ||||||||||||||
Interest
expense
|
(29,058 | ) | (47,146 | ) | (103,448 | ) | (71,664 | ) | |||||||||||
Interest
income
|
2,182 | 12,944 | 26,325 | 27,892 | |||||||||||||||
Other
financial expenses, net
|
6
|
(156,789 | ) | (53,745 | ) | (38,393 | ) | (47,588 | ) | ||||||||||
Equity
in (losses) earnings of associated companies
|
(120 | ) | (331 | ) | 770 | (1,154 | ) | ||||||||||||
Income
before income tax expense
|
341,097 | 134,198 | 1,383,756 | 543,044 | |||||||||||||||
Income
tax (expense) benefit
|
|||||||||||||||||||
Current
and deferred income tax expense
|
(91,105 | ) | (63,720 | ) | (407,519 | ) | (224,729 | ) | |||||||||||
Reversal
of deferred statutory profit sharing
|
9
|
- | - | 96,265 | - | ||||||||||||||
Income
from continuing operations
|
249,992 | 70,478 | 1,072,502 | 318,315 | |||||||||||||||
Discontinued
operations
|
|||||||||||||||||||
(Loss)
Income from discontinued operations
|
12
|
(2,842 | ) | 143,521 | 157,095 | 462,264 | |||||||||||||
Net
income for the period
|
247,150 | 213,999 | 1,229,597 | 780,579 | |||||||||||||||
Attributable
to:
|
|||||||||||||||||||
Equity
holders of the Company
|
211,653 | 159,819 | 1,049,411 | 618,878 | |||||||||||||||
Minority
interest
|
35,497 | 54,180 | 180,186 | 161,701 | |||||||||||||||
247,150 | 213,999 | 1,229,597 | 780,579 | ||||||||||||||||
Weighted
average number of shares outstanding
|
2,004,743,442 | 2,004,743,442 | 2,004,743,442 | 2,004,743,442 | |||||||||||||||
Basic
and diluted earnings per share for profit attributable to the equity
holders of the Company (expressed in USD per share)
|
0.11 | 0.08 | 0.52 | 0.31 |
Notes
|
September 30,
2008
|
December 31, 2007 (1)
|
||||||||||||||||||
ASSETS
|
(Unaudited)
|
|||||||||||||||||||
Non-current
assets
|
|
|||||||||||||||||||
Property,
plant and equipment, net
|
7
|
5,029,455 | 6,858,779 | |||||||||||||||||
Intangible
assets, net
|
8
|
1,421,966 | 1,452,230 | |||||||||||||||||
Investments
in associated companies
|
4,595 | 44,042 | ||||||||||||||||||
Other
investments, net
|
17,018 | 14,815 | ||||||||||||||||||
Deferred
tax assets
|
5,358 | 31,793 | ||||||||||||||||||
Receivables,
net
|
57,256 | 6,535,648 | 217,638 | 8,619,297 | ||||||||||||||||
Current
assets
|
||||||||||||||||||||
Receivables
|
152,425 | 426,038 | ||||||||||||||||||
Derivative
financial instruments
|
139 | 577 | ||||||||||||||||||
Inventories,
net
|
2,761,104 | 1,913,051 | ||||||||||||||||||
Trade
receivables, net
|
952,348 | 847,827 | ||||||||||||||||||
Available
for sale assets – discontinued operations
|
12
(ii)
|
1,318,900 | ||||||||||||||||||
Other
investments
|
89,094 | 65,337 | ||||||||||||||||||
Cash
and cash equivalents
|
612,472 | 5,886,482 | 1,126,041 | 4,378,871 | ||||||||||||||||
Non-current
assets classified as held for sale
|
6,273 | 769,142 | ||||||||||||||||||
5,892,755 | 5,148,013 | |||||||||||||||||||
Total
assets
|
12,428,403 | 13,767,310 | ||||||||||||||||||
EQUITY
|
||||||||||||||||||||
Capital
and reserves attributable to the company’s equity holders
|
5,516,893 | 4,452,680 | ||||||||||||||||||
Minority
interest
|
1,215,126 | 1,914,210 | ||||||||||||||||||
Total
equity
|
6,732,019 | 6,366,890 | ||||||||||||||||||
LIABILITIES
|
||||||||||||||||||||
Non-current
liabilities
|
||||||||||||||||||||
Provisions
|
30,684 | 57,345 | ||||||||||||||||||
Deferred
income tax
|
1,059,187 | 1,337,039 | ||||||||||||||||||
Other
liabilities
|
174,848 | 336,500 | ||||||||||||||||||
Trade
payables
|
- | 6,690 | ||||||||||||||||||
Borrowings
|
2,322,814 | 3,587,533 | 3,677,497 | 5,415,071 | ||||||||||||||||
|
||||||||||||||||||||
Current
liabilities
|
||||||||||||||||||||
Current
tax liabilities
|
250,359 | 184,766 | ||||||||||||||||||
Other
liabilities
|
134,295 | 182,239 | ||||||||||||||||||
Trade
payables
|
809,983 | 983,884 | ||||||||||||||||||
Derivative
financial instruments
|
29,865 | 13,293 | ||||||||||||||||||
Borrowings
|
884,349 | 2,108,851 | 407,404 | 1,771,586 | ||||||||||||||||
Liabilities
directly associated with non-current assets classified as held for
sale
|
- | 213,763 | ||||||||||||||||||
2,108,851 | 1,985,349 | |||||||||||||||||||
Total
liabilities
|
5,696,384 | 7,400,420 | ||||||||||||||||||
Total
equity and liabilities
|
12,428,403 | 13,767,310 |
Attributable
to the Company’s equity holders (1)
|
||||||||||||||||||||||||||||||||||||
Capital
stock (2)
|
Initial
public offering expenses
|
Revaluation
and other reserves (3)
|
Capital
stock issue discount (4)
|
Currency
translation adjustment
|
Retained
earnings
|
Total
|
Minority
interest
|
Total
Equity
|
||||||||||||||||||||||||||||
Balance
at January 1, 2008
|
2,004,744 | (23,295 | ) | 1,946,962 | (2,324,866 | ) | (110,739 | ) | 2,959,874 | 4,452,680 | 1,914,210 | 6,366,890 | ||||||||||||||||||||||||
Currency
translation adjustment
|
126,977 | (5) | 126,977 | 31,191 | 158,168 | |||||||||||||||||||||||||||||||
Net
income for the period
|
1,049,411 | 1,049,411 | 180,186 | 1,229,597 | ||||||||||||||||||||||||||||||||
Change
in fair value of cash flow hedge net
of taxes)
|
(11,938 | ) | (11,938 | ) | (1,524 | ) | (13,462 | ) | ||||||||||||||||||||||||||||
Total
recognized income for the period
|
(11,938 | ) | 126,977 | 1,049,411 | 1,164,450 | 209,853 | 1,374,303 | |||||||||||||||||||||||||||||
Reversal
of revaluation reserves related to discontinued operations
(6)
|
(91,696 | ) | 91,696 | - | - | - | ||||||||||||||||||||||||||||||
Dividends
paid in cash and other distributions
|
(100,237 | ) | (100,237 | ) | - | (100,237 | ) | |||||||||||||||||||||||||||||
Dividends
paid in cash and other distributions by subsidiary
companies
|
(19,595 | ) | (19,595 | ) | ||||||||||||||||||||||||||||||||
Minority
interest in discontinued operations
|
(889,342 | ) | (889,342 | ) | ||||||||||||||||||||||||||||||||
Balance
at September 30, 2008 (unaudited)
|
2,004,744 | (23,295 | ) | 1,743,091 | (2,324,866 | ) | 16,238 | 4,100,981 | 5,516,893 | 1,215,126 | 6,732,019 |
|
(1)
|
Shareholders’
equity determined in accordance with accounting principles generally
accepted in Luxembourg is disclosed in Note 11
(ii).
|
|
(2)
|
At
September 30, 2008, the Capital Stock adds up to 2,004,743,442 shares at a
nominal value of USD 1 each.
|
|
(3)
|
See
Note 2.
|
|
(4)
|
Represents
the difference between book value of non-monetary contributions received
from shareholders under Luxembourg GAAP and
IFRS.
|
|
(5)
|
Includes
an increase of USD 151.5 million corresponding to the currency
translation adjustment from discontinued
operations.
|
|
(6)
|
Corresponds
to the reversal of the revaluation reserve recorded in fiscal year 2005,
representing the excess of fair value over the book value of Ternium’s
pre-acquisition interest in the net assets of
Sidor.
|
Attributable
to the Company’s equity holders (1)
|
||||||||||||||||||||||||||||||||||||
Capital
stock (2)
|
Initial
public offering expenses
|
Revaluation
and other reserves (3)
|
Capital
stock issue discount (4)
|
Currency
translation adjustment
|
Retained
earnings
|
Total
|
Minority
interest
|
Total
Equity
|
||||||||||||||||||||||||||||
Balance
at January 1, 2007
|
2,004,744 | (23,295 | ) | 2,047,199 | (2,324,866 | ) | (121,608 | ) | 2,175,384 | 3,757,558 | 1,729,583 | 5,487,141 | ||||||||||||||||||||||||
Currency
translation adjustment
|
5,663 | 5,663 | (14,927 | ) | (9,264 | ) | ||||||||||||||||||||||||||||||
Net
income for the period
|
618,878 | 618,878 | 161,701 | 780,579 | ||||||||||||||||||||||||||||||||
Total
recognized income for the period
|
5,663 | 618,878 | 624,541 | 146,774 | 771,315 | |||||||||||||||||||||||||||||||
Dividends
paid in cash and other distributions
|
(100,237 | ) | (100,237 | ) | - | (100,237 | ) | |||||||||||||||||||||||||||||
Dividends
paid in cash and other distributions by subsidiary
companies
|
(20,000 | ) | (20,000 | ) | ||||||||||||||||||||||||||||||||
Contributions
from shareholders in consolidated subsidiaries
|
1,119 | 1,119 | ||||||||||||||||||||||||||||||||||
Acquisition
of business
|
(130 | ) | (130 | ) | ||||||||||||||||||||||||||||||||
Balance
at September 30, 2007 (unaudited)
|
2,004,744 | (23,295 | ) | 1,946,962 | (2,324,866 | ) | (115,945 | ) | 2,794,262 | 4,281,862 | 1,857,346 | 6,139,208 |
|
(1)
|
Shareholders’
equity determined in accordance with accounting principles generally
accepted in Luxembourg is disclosed in Note 11
(ii).
|
|
(2)
|
At
September 30, 2008, the Capital Stock adds up to 2,004,743,442 shares at a
nominal value of USD 1 each.
|
|
(3)
|
See
Note 2.
|
|
(4)
|
Represents
the difference between book value of non-monetary contributions received
from shareholders under Luxembourg GAAP and
IFRS.
|
Notes
|
Nine-month
period ended
September, 30
|
||||||||
2008
|
2007
|
||||||||
(Unaudited)
|
|||||||||
Cash
flows from operating activities
|
|||||||||
Income
from continuing operations
|
1,072,502 | 318,315 | |||||||
Adjustments
for:
|
|||||||||
Depreciation
and amortization
|
7
& 8
|
324,379 | 240,761 | ||||||
Income
tax accruals less payments
|
112,709 | (16,936 | ) | ||||||
Equity
in (earnings) losses of associated companies
|
(770 | ) | 1,155 | ||||||
Interest
accruals less payments
|
(85,707 | ) | 32,654 | ||||||
Changes
in provisions and allowances
|
161,993 | (6,635 | ) | ||||||
Changes
in working capital
|
(1,674,266 | ) | 145,104 | ||||||
Others
|
35,839 | 41,934 | |||||||
Net
cash (used in) provided by operating activities
|
(53,321 | ) | 756,352 | ||||||
Cash
flows from investing activities
|
|||||||||
Capital
expenditures
|
7
& 8
|
(420,230 | ) | (247,070 | ) | ||||
Proceeds
from the sale of property, plant and equipment
|
1,441 | 6,708 | |||||||
Acquisition
of business
|
|||||||||
Purchase
consideration
|
- | (1,728,804 | ) | ||||||
Cash
acquired
|
- | 190,087 | |||||||
Income
tax credit paid on business acquisition
|
- | (297,700 | ) | ||||||
Increase
in other investments
|
(23,757 | ) | (64,527 | ) | |||||
Proceeds
from the sale of discontinued operations
|
12(i)
|
718,635 | - | ||||||
Discontinued
operations
|
12
(iv)
|
242,370 | 385,176 | ||||||
Net
cash provided by (used in) investing activities
|
518,459 | (1,756,130 | ) | ||||||
Cash
flows from financing activities
|
|||||||||
Dividends
paid in cash and other distributions
|
(100,237 | ) | (100,237 | ) | |||||
Dividends
paid in cash and other distributions by subsidiary
companies
|
(19,595 | ) | (20,000 | ) | |||||
Contributions
from minority shareholders in consolidated subsidiaries
|
- | 1,119 | |||||||
Proceeds
from borrowings
|
371,973 | 3,981,966 | |||||||
Repayments
of borrowings
|
(1,073,976 | ) | (2,417,147 | ) | |||||
Net
cash (used in) provided by financing activities
|
(821,835 | ) | 1,445,701 | ||||||
(Decrease)/Increase
in cash and cash equivalents
|
(356,697 | ) | 445,923 | ||||||
Movement
in cash and cash equivalents
|
|||||||||
At
January 1,
|
1,126,041 | 633,002 | |||||||
Effect
of exchange rate changes
|
1,022 | (175 | ) | ||||||
(Decrease)/Increase
in cash and cash equivalents
|
(356,697 | ) | 445,923 | ||||||
Cash
& cash equivalents of discontinued operations at
March 31, 2008
|
(157,894 | ) | - | ||||||
Cash
and cash equivalents at September 30,
|
612,472 | 1,078,750 |
1
|
||
2
|
||
3
|
||
4
|
||
5
|
||
6
|
||
7
|
||
8
|
||
9
|
||
10
|
||
11
|
||
12
|
||
13
|
||
14
|
2
|
Accounting
policies (continued)
|
-
|
Accounting for Derivative
Financial Instruments and Hedging
Activities
|
Flat
steel products
|
Long
steel products
|
Other
|
Total
|
|||||||||||||
(Unaudited)
|
||||||||||||||||
Nine-month
period ended September 30, 2008
|
||||||||||||||||
Net
sales
|
5,716,564 | 840,583 | 218,002 | 6,775,149 | ||||||||||||
Cost
of sales
|
(4,104,752 | ) | (530,657 | ) | (134,278 | ) | (4,769,687 | ) | ||||||||
Gross
profit
|
1,611,812 | 309,926 | 83,724 | 2,005,462 | ||||||||||||
Selling,
general and administrative expenses
|
(430,767 | ) | (59,762 | ) | (24,070 | ) | (514,599 | ) | ||||||||
Other
operating income, net
|
1,168 | 2,304 | 4,167 | 7,639 | ||||||||||||
Operating
income
|
1,182,213 | 252,468 | 63,821 | 1,498,502 | ||||||||||||
Depreciation
- PP&E
|
236,135 | 21,569 | 5,172 | 262,876 |
3
|
Segment
information (continued)
|
Flat
steel products
|
Long
steel products
|
Other
|
Total
|
|||||||||||||
(Unaudited)
|
||||||||||||||||
Nine-month
period ended September 30, 2007
|
||||||||||||||||
Net
sales
|
3,239,666 | 574,614 | 122,461 | 3,936,741 | ||||||||||||
Cost
of sales
|
(2,459,964 | ) | (419,960 | ) | (71,111 | ) | (2,951,035 | ) | ||||||||
Gross
profit
|
779,702 | 154,654 | 51,350 | 985,706 | ||||||||||||
Selling,
general and administrative expenses
|
(296,549 | ) | (48,013 | ) | (10,267 | ) | (354,829 | ) | ||||||||
Other
operating income, net
|
1,937 | 1,734 | 1,010 | 4,681 | ||||||||||||
Operating
income
|
485,090 | 108,375 | 42,093 | 635,558 | ||||||||||||
Depreciation
- PP&E
|
181,477 | 26,420 | 7,998 | 215,895 |
South
and Central
America
|
North
America
|
Europe
and others
|
Total
|
|||||||||||||
(Unaudited)
|
||||||||||||||||
Nine-month
period ended September 30, 2008
|
||||||||||||||||
Net
sales
|
2,388,553 | 4,331,324 | 55,272 | 6,775,149 | ||||||||||||
Depreciation
– PP&E
|
102,142 | 160,711 | 23 | 262,876 | ||||||||||||
Nine-month
period ended September 30, 2007
|
||||||||||||||||
Net
sales
|
1,507,595 | 2,302,351 | 126,795 | 3,936,741 | ||||||||||||
Depreciation
– PP&E
|
93,995 | 121,871 | 29 | 215,895 |
Nine-month
period ended September 30,
|
||||||||||||||||
2008
|
2007
|
|||||||||||||||
(Unaudited)
|
||||||||||||||||
Inventories
at the beginning of the year
|
1,913,051 | 1,241,325 | ||||||||||||||
Acquisition
of business
|
501,304 | |||||||||||||||
Adjustment
corresponding to inventories from discontinued operations
|
(455,013 | ) | 1,458,038 | (337,041 | ) | 1,405,588 | ||||||||||
Plus:
Charges for the period
|
||||||||||||||||
Raw
materials and consumables used and other movements
|
4,896,132 | 2,202,482 | ||||||||||||||
Services
and fees
|
119,208 | 81,522 | ||||||||||||||
Labor
cost
|
377,145 | 246,247 | ||||||||||||||
Depreciation
of property, plant and equipment
|
258,333 | 209,230 | ||||||||||||||
Amortization
of intangible assets
|
14,744 | 11,900 | ||||||||||||||
Maintenance
expenses
|
227,452 | 163,729 | ||||||||||||||
Office
expenses
|
6,951 | 4,795 | ||||||||||||||
Freight
and transportation
|
30,617 | 22,344 | ||||||||||||||
Insurance
|
6,231 | 4,113 | ||||||||||||||
Obsolescence
and valuation allowance
|
158,968 | (3,933 | ) | |||||||||||||
Recovery
from sales of scrap and by-products
|
(56,921 | ) | (51,705 | ) | ||||||||||||
Others
|
33,893 | 49,038 | ||||||||||||||
Less:
Inventories at the end of the period
|
(2,761,104 | ) | (1,982,507 | ) | ||||||||||||
Adjustment
corresponding to inventories from discontinued operations
|
- | (2,761,104 | ) | 588,192 | (1,394,315 | ) | ||||||||||
Cost
of sales
|
4,769,687 | 2,951,035 |
|
Nine-month
period ended
September 30,
|
|||||||
2008
|
2007
|
|||||||
(Unaudited)
|
||||||||
Services
and fees
|
48,833 | 33,201 | ||||||
Labor
cost
|
154,247 | 111,008 | ||||||
Depreciation
of property plant and equipment
|
4,543 | 6,665 | ||||||
Amortization
of intangible assets
|
46,759 | 12,966 | ||||||
Maintenance
expenses
|
6,120 | 7,605 | ||||||
Taxes
|
64,410 | 45,421 | ||||||
Office
expenses
|
24,455 | 15,157 | ||||||
Freight
and transportation
|
144,400 | 111,098 | ||||||
Insurance
|
992 | 1,075 | ||||||
Recovery
for doubtful accounts
|
(953 | ) | (3,555 | ) | ||||
Others
|
20,793 | 14,188 | ||||||
Selling,
general and administrative expenses
|
514,599 | 354,829 |
Nine-month
period ended
September 30,
|
||||||||
2008
|
2007
|
|||||||
(Unaudited)
|
||||||||
Net
foreign exchange transaction gains and change
in fair value of derivative instruments
|
(13,688 | ) | (33,239 | ) | ||||
Debt
issue costs
|
(10,102 | ) | (6,834 | ) | ||||
Others
|
(14,603 | ) | (7,515 | ) | ||||
Other
financial expenses, net
|
(38,393 | ) | (47,588 | ) |
Nine-month
period ended September 30,
|
||||||||||||||||
2008
|
2007
|
|||||||||||||||
(Unaudited)
|
||||||||||||||||
At
the beginning of the year
|
6,858,779 | 5,420,683 | ||||||||||||||
Adjustments
corresponding to PP&E From
discontinued operations
|
(1,975,266 | ) | 4,883,513 | (2,088,574 | ) | 3,332,109 | ||||||||||
Currency
translation differences
|
27,070 | (38,786 | ) | |||||||||||||
Acquisition
of business
|
- | 1,602,398 | ||||||||||||||
Transfers
|
- | (11,444 | ) | |||||||||||||
Additions
|
386,101 | 219,591 | ||||||||||||||
Disposals
|
(4,353 | ) | (5,241 | ) | ||||||||||||
Depreciation
charge
|
(262,876 | ) | (215,895 | ) | ||||||||||||
At
the end of the period
|
5,029,455 | 4,882,732 |
Nine-month
period ended September 30,
|
||||||||||||||||
2008
|
2007
|
|||||||||||||||
(Unaudited)
|
||||||||||||||||
At
the beginning of the year
|
1,452,230 | 551,587 | ||||||||||||||
Adjustments
corresponding to intangible assets From
discontinued operations
|
(12,731 | ) | 1,439,499 | (15,461 | ) | 536,126 | ||||||||||
Currency
translation differences
|
9,841 | (8,283 | ) | |||||||||||||
Acquisition
of business
|
- | 912,180 | ||||||||||||||
Additions
|
34,129 | 27,479 | ||||||||||||||
Amortization
charge
|
(61,503 | ) | (24,866 | ) | ||||||||||||
At
the end of the period
|
1,421,966 | 1,442,636 |
11
|
Contingencies,
commitments and restrictions on the distribution of profits
(continued)
|
At
September 30, 2008
|
||||
(Unaudited)
|
||||
Share
capital
|
2,004,744 | |||
Legal
reserve
|
200,474 | |||
Distributable
reserves
|
201,675 | |||
Non
distributable reserves
|
1,414,122 | |||
Accumulated
profit at January 1, 2008
|
1,231,825 | |||
Profit
for the period
|
228,347 | |||
Total
shareholders’ equity under Luxembourg GAAP
|
5,281,187 |
12
|
Discontinued
operations (continued)
|
12
|
Discontinued
operations (continued)
|
Nine-month
period ended September 30,
|
||||||||
2008 (1)
|
2007 (2)
|
|||||||
(Unaudited)
|
||||||||
Net
sales
|
467,618 | 2,170,459 | ||||||
Cost
of sales
|
(306,744 | ) | (1,287,042 | ) | ||||
Gross
profit
|
160,874 | 883,417 | ||||||
Selling,
general and administrative expenses
|
(90,362 | ) | (233,347 | ) | ||||
Other
operating income, net
|
1,080 | 12,973 | ||||||
Operating
income
|
71,592 | 663,043 | ||||||
Financial
expenses, net
|
(15,330 | ) | (9,520 | ) | ||||
Loss
from Participation Account – Sidor
|
(96,525 | ) | (574,411 | ) | ||||
Income
from Participation Account
|
210,205 | 343,096 | ||||||
Equity
in losses of associated companies
|
(150 | ) | (2,257 | ) | ||||
Income
before income tax
|
169,792 | 419,951 | ||||||
Income
tax benefit
|
41,326 | 42,313 | ||||||
Discontinued
operations
|
211,118 | 462,264 | ||||||
Reversal
of currency translation adjustment - Sidor
|
(151,504 | ) | - | |||||
Results
from the sale of non strategic U.S. assets - see Note 12
(i)
|
97,481 | - | ||||||
Income
from discontinued operations
|
157,095 | 462,264 |
(1)
|
Includes
the results of Sidor for the period January 1, 2008 up to March 31,
2008.
|
(2)
|
Includes
the results of Sidor for the period January 1, 2007 up to September 30,
2007 and the results from non strategic U.S. assets from August 1, 2007 up
to September 30, 2007.
|
12
|
Discontinued
operations (continued)
|
Nine-month
period ended September 30,
|
||||||||
2008 (1)
|
2007 (2)
|
|||||||
(Unaudited)
|
||||||||
Cash
flows from discontinued operating activities
|
||||||||
Net
income of from discontinued operations
|
157,095 | 462,264 | ||||||
Adjustments
for:
|
||||||||
Depreciation
and amortization
|
50,820 | 159,544 | ||||||
Income
tax accruals less payments
|
(41,613 | ) | (44,706 | ) | ||||
Results
form the sale of non strategic U.S. assets
|
(97,481 | ) | - | |||||
Reversal
of currency translation adjustment - Sidor
|
151,504 | - | ||||||
Changes
in working capital and others
|
107,184 | 6,770 | ||||||
Cash
flows from discontinued operating activities
|
327,509 | 583,872 | ||||||
Net
cash used by discontinued investing activities
|
(54,923 | ) | (108,963 | ) | ||||
Net
cash used in discontinued financing activities
|
(30,216 | ) | (89,733 | ) | ||||
Net
cash from discontinued activities
|
242,370 | 385,176 |
(1)
|
Includes
cash flow movements from Sidor for the period January 1, 2008 up to March
31, 2008.
|
(2)
|
Includes
cash flow movements from Sidor for the period January 1, 2007 up to
September 30, 2007 and cash flow movements from non strategic U.S. assets
from August 1, 2007 up to September 30,
2007.
|
Nine-month
period ended
September, 30
|
||||||||
2008
|
2007
|
|||||||
(Unaudited)
|
||||||||
(i)
Transactions
|
||||||||
(a)
Sales of goods and services
|
||||||||
Sales
of goods to associated parties
|
- | 7 | ||||||
Sales
of goods to other related parties
|
76,749 | 41,402 | ||||||
Sales
of services and others to associated parties
|
- | 575 | ||||||
Sales
of services and others to other related parties
|
1,015 | 3,055 | ||||||
77,764 | 45,039 | |||||||
(b)
Purchases of goods and services
|
||||||||
Purchases
of goods from other related parties
|
36,999 | 28,950 | ||||||
Purchases
of services and others from associated parties
|
22,888 | 15,008 | ||||||
Purchases
of services and others from other related
parties
|
117,574 | 106,445 | ||||||
177,461 | 150,403 |
(c)
Financial results
|
||||||||
Income
with associated parties
|
531 | 407 |
13
|
Related
party transactions (continued)
|
(ii)
Period-end balances
|
September 30,
2008
|
December 31,
2007
|
||||||
(Unaudited)
|
||||||||
(a) Arising
from sales/purchases of goods/services
|
||||||||
Receivables
from associated parties
|
1,379 | 937 | ||||||
Receivables
from other related parties
|
59,211 | 93,047 | ||||||
Payables
to associated parties
|
(7,412 | ) | (5,084 | ) | ||||
Payables
to other related parties
|
(48,846 | ) | (32,346 | ) | ||||
4,332 | 56,554 | |||||||
(b) Other investments | ||||||||
Time
deposits
|
14,925 | 12,673 |
14
|
Recently
issued accounting pronouncements
(continued)
|
14
|
Recently
issued accounting pronouncements
(continued)
|
Roberto
Philipps
|
Chief
Financial Officer
|