Financial balances year 2000 | June 30th
Interim Consolidated Balance Sheets (Unaudited)
June 30 |
||
2000 |
1999 |
|
Th.US$ |
Th.US$ |
|
ASSETS | ||
CURRENT ASSETS |
||
Cash |
9,040 |
21,239 |
Time deposits and marketable securities |
62,948 |
224,746 |
Trade accounts receivable |
213,860 |
132,460 |
Other accounts receivable |
194,561 |
271,065 |
Inventories |
547,898 |
438,540 |
Prepaid expenses |
16,611 |
20,157 |
Other current assets |
2,181 |
1,525 |
Total current assets |
1,047,099 |
1,109,732 |
PROPERTY, PLANT AND EQUIPMENT |
||
Land, infrastructure and equipment, net |
3,382,262 |
3,051,657 |
Construction-in-progress |
493,561 |
781,247 |
Mine development, net |
243,622 |
257,892 |
Total property, plant and equipment |
4,119,445 |
4,090,796 |
OTHER ASSETS |
||
Other assets |
300,715 |
216,444 |
Investments in other companies |
216,896 |
152,451 |
Long-term accounts receivable |
98,642 |
129,110 |
Total other assets |
616,253 |
498,005 |
TOTAL ASSETS |
5,782,797 |
5.698,533 |
CORPORACION NACIONAL DEL COBRE DE CHILE |
||
June 30 | ||
2000 |
1999 |
|
Th.US$ |
Th.US$ |
|
LIABILITIES AND EQUITY |
||
CURRENT LIABILITIES |
||
Bank debt |
291,271 |
462,541 |
Accounts payable |
186,169 |
122,858 |
Accrued liabilities and withholdings |
202,097 |
217,099 |
Other current liabilities |
9,578 |
8,599 |
Income taxes |
6,951 |
0 |
Total current liabilities |
696,066 |
811,097 |
LONG-TERM LIABILITIES |
||
Bank debt |
836,189 |
823,022 |
7 3/8% Notes due May 1, 2009 |
300,000 |
300,000 |
Provisions |
610,461 |
554,637 |
Deferred taxes |
582,497 |
501,848 |
Other long-term liabilities |
15,398 |
10,667 |
Total long-term liabilities |
2,344,545 |
2,190,174 |
EQUITY |
||
Paid-in capital |
1,524,423 |
1,524,423 |
Other reserves |
1,215,885 |
1,220,068 |
Net income for the year |
94,409 |
1,046 |
Less: Distribution advances from profits to the Chilean Treasury Department |
(92,531) |
(48,275) |
Total equity |
2,742,186 |
2,697,262 |
Total Liabilities and Equity |
5,782,797 |
5,698,533 |
CORPORACION NACIONAL DEL COBRE DE CHILE |
||||||||
For the six month period |
||||||||
2000 |
1999 |
|||||||
Th.US$ |
Th.US$ |
|||||||
OPERATING ICOME |
||||||||
Sales of copper |
1,320,012 |
1,031,921 |
||||||
Sales of copper acquired from third parties |
206,539 |
114,759 |
||||||
Sales of by-products |
147,564 |
128,266 |
||||||
1,674,115 |
1,274,946 |
|||||||
Cost of sales |
(1,014,718) |
(957,817) |
||||||
Cost of copper acquired from third parties |
(200,434) |
(111,461) |
||||||
Gross profit |
458,963 |
205,668 |
||||||
Selling and administrative expenses |
(33,392) |
(35,557) |
||||||
Other operating expenses |
(25,689) |
(18,669) |
||||||
Foreign exchange adjustments |
5,983 |
1,301 |
||||||
Operating income |
405,865 |
152,743 |
||||||
NON - OPERATING INCOME |
||||||||
Interest income |
6,592 |
7,724 |
||||||
Other income |
52,282 |
38,638 |
||||||
Interest expense |
(53,432) |
(51,437) |
||||||
Other expenses |
(64,312) |
(25,254) |
||||||
Non-operating loss |
(58,870) |
(30,329) |
||||||
Income before taxes |
346,995 |
122,414 |
||||||
Tax Law No. 13196 |
(132,353) |
(108,428) |
||||||
Income taxes |
(120,233) |
(12,940) |
||||||
Net income for the year |
94,409 |
1,046 |
CORPORACION NACIONAL DEL COBRE DE CHILE |
||||||||
For the six month period |
||||||||
2000 |
1999 |
|||||||
Th.US$ |
Th.US$ |
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES |
||||||||
Receipts from customers |
1,700,488 |
1,353,321 |
||||||
Other receipts |
33,424 |
24,283 |
||||||
Payments to supplier, salaries and other costs |
(1,162,513) |
(993,834) |
||||||
V.A.T. paid |
(176,349) |
(138,652) |
||||||
V.A.T. recovered |
156,627 |
124,576 |
||||||
Interest received |
3,276 |
4,226 |
||||||
Interest paid |
(43,561) |
(41,820) |
||||||
Income taxes paid |
(77,359) |
0 |
||||||
Hedging operations |
(7,254) |
9,856 |
||||||
Tax Law No. 13196 |
(145,410) |
(105,705) |
||||||
Dividends received |
0 |
2,012 |
||||||
Net cash flows from operating activities |
281,369 |
238,263 |
||||||
CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||
Proceeds from sale of fixed assets |
552 |
49 |
||||||
Investments in related companies |
(1,912) |
(1,638) |
||||||
Additions to property, plant and equipment and mine development |
(233,505) |
(235,740) |
||||||
Collection of accounts receivable |
17,655 |
18,286 |
||||||
Long-term loans |
(14,900) |
(21,478) |
||||||
Net cash flows from investing activities |
(232,110) |
(240,521) |
||||||
CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||
Bank financing |
187,386 |
523,993 |
||||||
Repayment of debt |
(185,000) |
(512,389) |
||||||
Distribution advances from profits to the Chilean Treasury Department |
(160,755) |
0 |
||||||
Net cash flows from financing activities |
(158,369) |
11,604 |
||||||
Change in cash and cash equivalents |
(109,110) |
9,346 |
||||||
Opening balance of cash and cash equivalents |
181,098 |
236,639 |
||||||
Ending balance of cash and cash equivalents |
71,988 |
245,985 |
ESTADOS CONSOLIDADOS INTERINOS DE FLUJOS DE EFECTIVO (NO AUDITADOS) |
||
For the six month period |
||
2000 |
1999 |
|
Th.US$ |
Th.US$ |
|
Net income for the year |
94,409 |
1,046 |
Charges (credits) to income not representing movements of cash: |
275,781 |
219,770 |
Depreciation and amortization |
205,771 |
192,438 |
Write-off of fixed assets, net |
1,094 |
1,219 |
Realized gain on investments in other companies |
(27,318) |
(22,089) |
Equity income of subsidiaries |
(1,956) |
5,657 |
Increase in long-term provisions, including the impact of exchange rate variation |
22,179 | (15,098) |
Deferred income taxes, net |
52,157 |
52,533 |
Accrual for financial transactions |
4,886 |
6,411 |
Impact of exchange rate variation in other accounts |
18,968 |
(1,301) |
Decrease (increase) in current assets |
(16,731) |
52,868 |
Trade accounts receivable |
(6,069) |
58,942 |
Other accounts receivable |
(5,378) |
(48,634) |
Inventories |
4,749 |
44,133 |
Prepaid expenses |
(9,701) |
(3,653) |
Other current assets |
332) |
2,080 |
Increase (decrease) in current liabilities |
(72,090) |
(35,421) |
Accounts payable to suppliers |
(12,138) |
27,378 |
Accrued liabilities and withholdings |
(53,584) |
(63,749) |
Other current liabilities |
4,009 |
950 |
Income taxes payable |
(10,377) |
0 |
Net cash flows from operating activities |
281,369 |
238,263 |