Consolidated June 30th

Home Arrow Consolidated June 30th

Consolidated June 30th

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
Interim Consolidated Balance Sheets (Unaudited)

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
Interim Consolidated Statements of Income (Unaudited)

For the six month period
Ended at June 30,

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
Interim Consolidated Statements of Cash Flows (Unaudited)

For the six month period
Ended at June 30,

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)
Interim Consolidated Statements of Cash Flows (Unaudited)
(Continued)
Reconciliation of Net Income to Cash Flows from Operating Activities

For the six month period
Ended at June 30,

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