Summary of Empresas ICA, S.A.B. de C.V. ( ICA ) s Business Plan

Save this PDF as:
 WORD  PNG  TXT  JPG

Size: px
Start display at page:

Download "Summary of Empresas ICA, S.A.B. de C.V. ( ICA ) s Business Plan"

Transcription

1 Basis of Preparation The business plan was developed to be consistent with the expected ongoing businesses of the Construction and Concessions segments, while most of the other parts of the business are treated as long-term investments (equity method). Legal Entity Division Financial Statement Treatment (Q3 2015) Business Plan Treatment Controladora de Empresas de Vivienda S.A. de C.V. Housing Consolidated Held as an unconsolidated investment, proceeds to be paid to its creditors Grupo Aeroportuario del Centro Norte, S.A.B. de C.V. Airport Consolidated Equity Investment Controladora de Operaciones de Infraestructura, S.A. de C.V. Concession >52% owned - Consolidated; <52% owned - Equity >50% owned - Consolidated; <50% owned - Equity Investment with the exception of DIPESA, MITLA & Investment TUCA II which are treated as investments Constructora ICA, S.A. de C.V. Ingenieros Civiles Asociados, S.A. de C.V. Note: The reason that the threshold for consolidating concessions increases to 52% in the business plan (from 50%) is to reflect the fact that the OVT concessions (which ICA own 51%) are treated as equity investments in the business plan (vs. being consolidated in the Company's financial statements). Also note that Facchina and ICA Fluor are incorporated in the business plan as long-term investments Accordingly, the Business Plan has been simplified, and does not follow the IFRS consolidating accounting policies that the Company follows for its financial statements. However, this method presents a clearer picture of these concessions profits and cash generation that would be available for debt service. Business Plan Principles The Company has adopted the following principles in developing the Business Plan herein: International and Housing / Real Estate Divisions 1. The international Division along with the Housing / Real Estate Division are being wound down. 2. In addition, the Company will be exiting its International Concession projects that have not yet started. Concessions 3. The expansion of the Concession division will be limited to completing the Palmillas project in the near future. Post restructuring, ICA will assess investing in new concessions, although no such investments are reflected in the Business Plan. 4. The Company will return or have the Government invest in the Barranca Larga concession as it is not viable to complete on a stand alone basis. Construction Airports 5. Going forward, the Construction Business will be limited to the Mexican operations. 6. The strategy going forward will be to get back to the basics: a) Minimize the amount of work that is performed out of scope and without a contractual change order. b) Profitability will be the main driver. 7. Continue to own the control shares in OMA. Construction All consolidated (Facchina, Mexican Construction, International Construction, San Martin) except for Los Portales (Equity Investment) Same but San Martin & Facchina treated as equity investments

2 Presented below is ICA s projected income statement from 2016 to 2020 in MXN million: Revenue 14, , , , ,266.2 Cost of Goods Sold (11,829.0) (9,411.5) (8,537.4) (6,606.0) (7,618.9) Gross Margin 2, , , , ,647.3 Margin (%) 18.3% 25.7% 28.2% 33.8% 32.4% Selling General and Administrative (1,691.9) (1,002.0) (1,048.1) (1,095.3) (1,146.8) % of Sales 11.7% 7.9% 8.8% 11.0% 10.2% Operating Income , , , ,500.5 % of Sales 6.6% 17.7% 19.4% 22.9% 22.2% Add Back: Depreciation and Amortization EBITDA 1, , , , ,896.2 Margin (%) 8.0% 21.5% 23.1% 26.8% 25.7% Depreciation and Amortization (194.9) (477.4) (441.9) (395.6) (395.6) Interest Expense (1,631.0) (1,697.0) (1,672.9) (1,555.1) (1,455.7) Foreign Exchange Gain (Loss) (211.1) (163.8) (167.4) (153.1) (137.0) Dividends Other Income (Loss) Earnings Before Taxes (300.8) , ,622.3 Income 30% 90.2 (283.8) (285.0) (342.3) (486.7) Net Income (Consolidated) (210.6) ,135.6 Minority Interest 97.3 (49.1) Net Income Attributable to ICA (113.3) ,135.6 Projected Revenues The following table summarize projected revenue by business segment: Consolidated Revenues Domestic Construction 7, , , , ,077.4 International Concessions 6, , , , ,188.8 Total Revenue 14, , , , ,266.2 Approximately 57.0% of the 5-year cumulative revenue is expected to come from the Domestic Construction segment, with the balance coming from the concessions segment. Revenue is projected to decrease in nominal terms at a 6.0% 4-year CAGR from For 2016, approximately 97.3% of revenues from the Construction segment are projected to come from existing projects.

3 Revenue from concessions only include the revenues of the Autopista Río de Los Remedios Ecatepec (ANESA), Sarre and Papagos Penitentiaries and the Autopista Apaseo Palmillas (Palmillas) concessions. Concession revenues are expected to decrease after 2016 as a result of the completion of the construction of the Palmillas toll highway. From 2018 to 2020 revenue from concessions is projected to come exclusively from the operation of the concessions and it is expected to grow at a 4.9% 3-year CAGR during Gross Margin EBITDA Gross margin is projected to be 27.7% per year on average. The Concession segment has higher margins which brings up the overall average margins compared to Domestic Construction which has much lower gross margins. Gross margin is projected to increase after 2016 as a result of the completion of the Palmillas highway, since the margin of construction is significantly lower than the margin of a toll road concession in operations. The Concessions segment is expected to increase its margin mostly as result of the projected price increase of the ANESA toll and the projected growth of ANESA and Palmillas traffic. Palmillas is projected to start operations in late Projected EBITDA can be broken down by segment as follows: EBITDA by Business Segment Construction (24.1) 46.8 Concessions 2, , , , ,436.7 Corporate (1,224.9) (513.2) (536.8) (560.9) (587.3) Total 1, , , , ,896.2 For the projected period, for the most part, EBITDA is expected to grow in line with revenue and gross margin. EBITDA margin is projected to remain between 21.5% and 26.8% after For 2016, EBITDA margin is projected to be lower than in because it includes the completion of the construction of the Palmillas highway, and more significantly, one time severance payments to right size the business.

4 Other Profit and Losses Projected Items The interest included in the income statement relates to the accrued interest related to the entities whose operations are consolidated. These include the interest of the Construction, Concessions and the International segments. Note that for the most part the business plan does not accrue interest on the Corporate debt. For the projected period, the Company is expected to have a total foreign exchange loss mostly related the increase in US denominated debt balance as result of the projected devaluation of the Mexican Peso against the USD. Projected dividends include dividends from a partly owned water treatment plant and partly owned Construction company, various projects in Latin America, ICA s 51% interest in OVT Concessions, minority interests in other Concessions and OMA. Other income relates mostly to management fees from partially owned subsidiaries.

5 High Level Summary of ICA s Statements of Cash Flows Presented below is ICA s projected cash flows from 2016 to 2020 in MXN million: Proj Statement of Cash Flows Total EBITDA 1, , , , , ,197.4 Change in Working Capital Change in Accounts Receivable 2, , (548.3) 4,620.0 Change in Client Advances (1,791.1) (638.6) (263.2) (207.9) (2,323.5) Change in Accounts Payable (3,431.8) (3,184.7) (1,938.7) (1,247.7) (9,610.0) Monthly IVA Received / (Paid) (4.0) 8.7 (1.3) 8.8 Other Total Change in Working Capital (3,044.5) (1,203.8) (2,078.4) (1,198.7) (7,304.7) Other Cash From Operations (1,625.6) (1,120.7) (944.1) (1,152.9) (1,076.3) (5,919.7) Total Cash Flow From Operations (3,516.3) (275.3) ,040.5 (1,027.0) Cash Flow From Investments (1,867.2) Cash Flow From Financing (2,542.1) (2,598.1) (2,914.3) (3,215.3) (10,639.3) Attributable Minority Interest 97.3 (49.1) Change in Cash (4,655.6) (1,603.7) (2,365.5) (1,993.4) (434.5) (11,052.6) Cash Flow Summary Beginning Cash Balance 2,025.3 (2,630.3) (4,234.0) (6,599.5) (8,592.9) 2,025.3 Change in Cash (4,655.6) (1,603.7) (2,365.5) (1,993.4) (434.5) (11,052.6) Ending Cash Balance (2,630.3) (4,234.0) (6,599.5) (8,592.9) (9,027.3) (9,027.3) The change in accounts receivable is largely driven by the collection of overdue receivables and then collecting going forward in a normalized time frame. Client advances is mainly the amortization of the advances during 2016 and The change in accounts payable is the amortization of the outstanding payables. Most of the nonproject payables are amortized straight line over 3 years starting July 1, Other Cash From Operations primarily includes cash taxes (in excess of MXN 5.1 billion during the projected period), and one-time cash outflows including restructuring fees. Cash Flow from Investments mainly relates to distributions / management fees from subsidiaries, assets that have already been sold, offset by capital expenditures on the Palmillas Concessions project in Cash Flow from Financing primarily includes debt service and new financing in the Concession segment, and to a lesser extent the Construction segment. The Company s business plan excludes debt service on Corporate debt and international project debt that is to be sold or is unsecured.

Summary of ICA Business Plan

Summary of ICA Business Plan Summary of ICA Business Plan June 17, 2016, Mexico City Empresas ICA, S.A.B. de C.V. (BMV and NYSE: ICA) made a preliminary summary of its business plan, attached to this press release, publicly available

More information

Cash flow generation and improvement in margins. Sales and EBITDA growth of 11% and 21%.

Cash flow generation and improvement in margins. Sales and EBITDA growth of 11% and 21%. Stock price as of April 27th, 2016: $36.0 Total shares: 382.0 millions Cash flow generation and improvement in margins. Sales and EBITDA growth of 11% and 21%. Figures in millions of nominal Mexican. Figures

More information

Ternium Announces First Quarter 2015 Results

Ternium Announces First Quarter 2015 Results Sebastián Martí Ternium - Investor Relations +1 (866) 890 0443 +54 (11) 4018 2389 www.ternium.com Ternium Announces First Quarter 2015 Results Luxembourg, April 29, 2015 Ternium S.A. (NYSE: TX) today announced

More information

EMERSON AND SUBSIDIARIES CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)

EMERSON AND SUBSIDIARIES CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) TABLE 1 Quarter Ended March 31, Percent Change Net Sales $ 5,854 $ 5,919 1% Costs and expenses: Cost of sales 3,548 3,583

More information

First quarter Highlights. Index

First quarter Highlights. Index Highlights At March 31, 2012, TELMEX supported 14.589 million lines, a decrease of 6.3% compared with a year ago. The reduction includes 184,000 lines that did not generate revenues. Total lines included:

More information

GRUPO GIGANTE REPORTS RESULTS FOR THE FIRST QUARTER 2011

GRUPO GIGANTE REPORTS RESULTS FOR THE FIRST QUARTER 2011 GRUPO GIGANTE REPORTS RESULTS FOR THE FIRST QUARTER 2011 Mexico City, April 27 2011. Grupo Gigante, P.L.C, (hereinafter, Grupo Gigante, or the Company ) reported its first quarter results today. Grupo

More information

MEXICAN STOCK EXCHANGE

MEXICAN STOCK EXCHANGE STOCK EXCHANGE CODE: STATEMENT OF FINANCIAL POSITION QUARTER: 4 YEAR: 214 REF AT 31 DECEMBER 214 AND 31 DECEMBER 213 (Thousand Pesos) ACCOUNT / SUBACCOUNT ENDING CURRENT PREVIOUS YEAR END Amount Amount

More information

Consolidated Statement of Profit or Loss (in million Euro)

Consolidated Statement of Profit or Loss (in million Euro) Consolidated Statement of Profit or Loss (in million Euro) FY 2014 FY 2015 % change Q4 2014 Q4 2015 % change un Revenue 2,620 2,646 1.0% 711 672-5.5% Cost of sales (1,813) (1,804) -0.5% (489) (464) -5.1%

More information

W.W. Grainger, Inc. First Quarter 2015 Results Page 1 of 9

W.W. Grainger, Inc. First Quarter 2015 Results Page 1 of 9 W.W. Grainger, Inc. First Quarter 2015 Results Page 1 of 9 News Release GRAINGER REPORTS RESULTS FOR THE 2015 FIRST QUARTER Revises 2015 Guidance Quarterly Summary Sales of $2.4 billion, up 2 percent Operating

More information

Consolidated Statement of Profit or Loss (in million Euro)

Consolidated Statement of Profit or Loss (in million Euro) Consolidated Statement of Profit or Loss (in million Euro) Q3 2014 Q3 2015 % change 9m 2014 9m 2015 % change Revenue 636 661 3.9% 1,909 1,974 3.4% Cost of sales (440) (453) 3.0% (1,324) (1,340) 1.2% Gross

More information

Income Measurement and Profitability Analysis

Income Measurement and Profitability Analysis PROFITABILITY ANALYSIS The following financial statements for Spencer Company will be used to demonstrate the calculation of the various ratios in profitability analysis. Spencer Company Comparative Balance

More information

FINANCIAL HIGHLIGHTS (1Q12 vs. 1Q11): RESULTS BY SEGMENT (1Q12 vs. 1Q11):

FINANCIAL HIGHLIGHTS (1Q12 vs. 1Q11): RESULTS BY SEGMENT (1Q12 vs. 1Q11): GRUPO SENDA AUTOTRANSPORTE, S.A. DE C.V. ANNOUNCES FIRST QUARTER 2012 RESULTS M onterrey, Nuevo Leon, Mexico May 9, 2012 Grupo Senda Autotransporte, S.A. de C.V. ( the Company or Grupo Senda ) today announced

More information

Total financial statements. Consolidated accounts in US Dollars, IFRS 2011, 2012 and 2013 annual and 2013 quarters

Total financial statements. Consolidated accounts in US Dollars, IFRS 2011, 2012 and 2013 annual and 2013 quarters Total financial statements Consolidated accounts in US Dollars, IFRS 2011, 2012 and annual and quarters CONSOLIDATED STATEMENT OF INCOME For the year ended December 31, 2012 2011 Sales 251,725 257,037

More information

Consolidated Statement of Profit or Loss (in million Euro)

Consolidated Statement of Profit or Loss (in million Euro) Consolidated Statement of Profit or Loss (in million Euro) FY 2013 FY 2014 % change Q4 2013 Q4 2014 % change un Revenue 2,865 2,620-8.6% 739 711-3.8% Cost of sales (2,031) (1,813) -10.7% (511) (489) -4.3%

More information

Analyzing the Statement of Cash Flows

Analyzing the Statement of Cash Flows NACM Central Region Credit Conference 2012 Analyzing the Statement of Cash Flows John A. Jaeger, CCE Manager Credit & Accounts Receivable Follett Higher Education Group 1 1 Analyzing the Statement of Cash

More information

Quarterly Report. Grupo Clarín announces its Results for the Nine Months (9M15) and Third Quarter of 2015 (3Q15)

Quarterly Report. Grupo Clarín announces its Results for the Nine Months (9M15) and Third Quarter of 2015 (3Q15) Quarterly Report GCLA: Ps.117.0 / share (BCBA) GCLA: USD 16.0 / GDS (LSE) Total Shares: 287,418,584 Total GDSs: 143,709,292 Market Value: USD 2,299.3 MM Closing Price: November 10th, Grupo Clarín announces

More information

Weyerhaeuser Company Exhibit 99.2 Q1.2015 Analyst Package Preliminary results, subject to audit Consolidated Statement of Operations

Weyerhaeuser Company Exhibit 99.2 Q1.2015 Analyst Package Preliminary results, subject to audit Consolidated Statement of Operations Exhibit 99.2 Q1. Analyst Package Consolidated Statement of Operations Page 1 of 8 Net Sales $ 1,788 $ 1,721 $ 1,736 Cost of products sold 1,399 1,385 1,361 Gross margin 389 336 375 Selling expenses 29

More information

Contact Christopher Mecray D +1 215 255 7970 Christopher.Mecray@axaltacs.com

Contact Christopher Mecray D +1 215 255 7970 Christopher.Mecray@axaltacs.com Axalta Coating Systems 2001 Market Street Suite 3600 Philadelphia, PA 19103 USA Contact Christopher Mecray D +1 215 255 7970 Christopher.Mecray@axaltacs.com For Immediate Release Axalta Releases Second

More information

Consolidated Interim Earnings Report

Consolidated Interim Earnings Report Consolidated Interim Earnings Report For the Six Months Ended 30th September, 2003 23th Octorber, 2003 Hitachi Capital Corporation These financial statements were prepared for the interim earnings release

More information

Separate financial statements of the SAES Getters S.p.A. for the year ended December 31, 2013

Separate financial statements of the SAES Getters S.p.A. for the year ended December 31, 2013 Separate financial statements of the S.p.A. for the year ended December 31, 2013 161 162 Income Statement ( Notes 2013 2012 Third party net sales 3.531.162 3.802.189 Intercompany net sales 909.638 882.955

More information

Consolidated Statement of Profit or Loss (in million Euro)

Consolidated Statement of Profit or Loss (in million Euro) Consolidated Statement of Profit or Loss (in million Euro) Q3 2013 Q3 2014 % change 9m 2013 9m 2014 % change Revenue 689 636-7.7% 2,126 1,909-10.2% Cost of sales (497) (440) -11.5% (1,520) (1,324) -12.9%

More information

EMC CORPORATION Consolidated Income Statements (in thousands, except per share amounts) Unaudited

EMC CORPORATION Consolidated Income Statements (in thousands, except per share amounts) Unaudited EMC CORPORATION Consolidated Income Statements (in thousands, except per share amounts) March 31, March 31, 2012 2011 Revenues: Product sales $ 3,068,857 $ 2,931,259 Services 2,025,521 1,676,359 5,094,378

More information

Analyzing the Statement of Cash Flows

Analyzing the Statement of Cash Flows Analyzing the Statement of Cash Flows Operating Activities NACM Upstate New York Credit Conference 2015 By Ron Sereika, CCE,CEW NACM 1 Objectives of this Educational Session u Show how the statement of

More information

Supplementary Material on Consolidated Financial Results for the First Six Months of the Fiscal Year Ending December 31, 2015

Supplementary Material on Consolidated Financial Results for the First Six Months of the Fiscal Year Ending December 31, 2015 Supplementary Material on Consolidated Financial Results for the First Six Months of the Fiscal Year Ending December 31, 2015

More information

Organización Soriana S.A. de C.V. y Subsidiarias. Informe Anual AnnualReport. Estados Financieros. Financial Statements

Organización Soriana S.A. de C.V. y Subsidiarias. Informe Anual AnnualReport. Estados Financieros. Financial Statements Organización Soriana S.A. de C.V. y Subsidiarias Informe Anual AnnualReport 2 0 0 0 Estados Financieros Financial Statements 19 ÍNDICE INDEX Informe del Comisario Report of Shareholder Examiner 22 Informe

More information

Consolidated Balance Sheets

Consolidated Balance Sheets Consolidated Balance Sheets March 31 2015 2014 2015 Assets: Current assets Cash and cash equivalents 726,888 604,571 $ 6,057,400 Marketable securities 19,033 16,635 158,608 Notes and accounts receivable:

More information

INTERIM REPORT Q3 FY2015

INTERIM REPORT Q3 FY2015 REVENUE +23.2 % YOY [TO 160.4 M IN Q3 FY15 ] INTERIM REPORT Q3 FY2015 ADJUSTED EBIT +10.6 % YOY [TO 19.8 M IN Q3 FY15 ] ADJUSTED PROFIT 9.5 M [ Q3 FY14: 11.3 M ] CONTENT 01 KEY FIGURES 02 HIGHLIGHTS 03

More information

Automatic Data Processing, Inc. and Subsidiaries Consolidated Statements of Earnings (In millions, except per share amounts) (Unaudited)

Automatic Data Processing, Inc. and Subsidiaries Consolidated Statements of Earnings (In millions, except per share amounts) (Unaudited) Automatic Data Processing, Inc. and Subsidiaries Consolidated Statements of Earnings (In millions, except per share amounts) (Unaudited) 2006 (B) 2005 (C) 2006 (B) 2005 (C) Revenues, other than interest

More information

EQUINIX, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - GAAP PRESENTATION (in thousands, except per share data) (unaudited)

EQUINIX, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - GAAP PRESENTATION (in thousands, except per share data) (unaudited) CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - GAAP PRESENTATION (in thousands, except per share data) Recurring revenues $ 314,727 $ 282,117 $ 216,517 $ 834,080 $ 610,384 Non-recurring revenues 15,620

More information

Consolidated Interim Earnings Report

Consolidated Interim Earnings Report Consolidated Interim Earnings Report For the Six Months Ended 30th September, 2002 11th December, 2002 Hitachi Capital Corporation These financial statements were prepared for the interim earnings release

More information

FINANCIAL INFORMATION CONSOLIDATED FINANCIAL STATEMENTS. Risk management

FINANCIAL INFORMATION CONSOLIDATED FINANCIAL STATEMENTS. Risk management 167 Risk management Group risk management Group Risk Management supports the Board of Directors, the Executive Committee and the management teams of the Group companies in their strategic decisions. Group

More information

Consolidated and Non-Consolidated Financial Statements

Consolidated and Non-Consolidated Financial Statements May 13, 2016 Consolidated and Non-Consolidated Financial Statements (For the Period from April 1, 2015 to March 31, 2016) 1. Summary of Operating Results (Consolidated) (April 1,

More information

2-8. Identify whether each of the following items increases or decreases cash flow:

2-8. Identify whether each of the following items increases or decreases cash flow: Problems 2-8. Identify whether each of the following items increases or decreases cash flow: Increase in accounts receivable Increase in notes payable Depreciation expense Increase in investments Decrease

More information

The Examiner's Answers F1 - Financial Operations May 2013

The Examiner's Answers F1 - Financial Operations May 2013 The Examiner's Answers F1 - Financial Operations May 2013 Some of the answers that follow are fuller and more comprehensive than would be expected from a wellprepared candidate. They have been written

More information

Consolidated Summary Report < under US GAAP> for the Fiscal Year Ended March 31, 2001

Consolidated Summary Report < under US GAAP> for the Fiscal Year Ended March 31, 2001 Consolidated Summary Report < under US GAAP> for the Fiscal Year Ended March 31, 2001 Date: August 2, 2001 Company Name (code number) : Mitsubishi Tokyo Financial Group, Inc. (8306) (The Mitsubishi Trust

More information

DEFIANCE SILVER CORP. (an exploration stage company) CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED DECEMBER 31, 2015

DEFIANCE SILVER CORP. (an exploration stage company) CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED DECEMBER 31, 2015 (an exploration stage company) CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED DECEMBER 31, (expressed in Canadian dollars) NOTICE OF NO AUDITOR REVIEW OF INTERIM FINANCIAL

More information

DATA GROUP LTD. ANNOUNCES FIRST QUARTER RESULTS FOR 2014

DATA GROUP LTD. ANNOUNCES FIRST QUARTER RESULTS FOR 2014 For Immediate Release DATA GROUP LTD. ANNOUNCES FIRST QUARTER RESULTS FOR 2014 HIGHLIGHTS Q1 2014 First quarter 2014 ( Q1 ) Revenues of 77.9 million, Q1 Gross Profit of 18.8 million and Q1 Net Income of

More information

Abbey plc ( Abbey or the Company ) Interim Statement for the six months ended 31 October 2007

Abbey plc ( Abbey or the Company ) Interim Statement for the six months ended 31 October 2007 Abbey plc ( Abbey or the Company ) Interim Statement for the six months ended 31 October 2007 The Board of Abbey plc reports a profit before taxation of 18.20m which compares with a profit of 22.57m for

More information

FY2011 Third Quarter Consolidated Financial Results (Prepared in accordance with U.S. GAAP) (Period ended December 31, 2011) (Unaudited)

FY2011 Third Quarter Consolidated Financial Results (Prepared in accordance with U.S. GAAP) (Period ended December 31, 2011) (Unaudited) FY2011 Third Quarter Consolidated Financial Results (Prepared in accordance with U.S. GAAP) (Period ended December 31, 2011) (Unaudited) Advantest Corporation (FY2011 Q3) January 27, 2012 Company name

More information

FINANCIAL INFORMATION FOR THE FIRST QUARTER 2015 (Condensed and Unaudited)

FINANCIAL INFORMATION FOR THE FIRST QUARTER 2015 (Condensed and Unaudited) FINANCIAL INFORMATION FOR THE FIRST QUARTER 2015 (Condensed and Unaudited) Page Financial Statements (IFRS, Unaudited) Consolidated Income Statements Consolidated Statements of Financial Position Consolidated

More information

CONSOLIDATED STATEMENT OF INCOME

CONSOLIDATED STATEMENT OF INCOME CONSOLIDATED STATEMENT OF INCOME 4 th quarter (a) 3 rd quarter 4 th quarter 2009 Sales 40,157 40,180 36,228 Excise taxes (4,397) (4,952) (4,933) Revenues from sales 35,760 35,228 31,295 Purchases, net

More information

Operating Revenues Service revenues and other $ 28,217 $ 28,611 (1.4) Wireless equipment revenues 3,954 3,373 17.2 Total Operating Revenues

Operating Revenues Service revenues and other $ 28,217 $ 28,611 (1.4) Wireless equipment revenues 3,954 3,373 17.2 Total Operating Revenues Condensed Consolidated Statements of Income (dollars in millions, except per share amounts) Operating Revenues Service revenues and other $ 28,217 $ 28,611 (1.4) Wireless equipment revenues 3,954 3,373

More information

Consolidated Balance Sheets March 31, 2001 and 2000

Consolidated Balance Sheets March 31, 2001 and 2000 Financial Statements SEIKAGAKU CORPORATION AND CONSOLIDATED SUBSIDIARIES Consolidated Balance Sheets March 31, 2001 and 2000 Assets Current assets: Cash and cash equivalents... Short-term investments (Note

More information

1. Operating, Investment and Financial Cash Flows

1. Operating, Investment and Financial Cash Flows 1. Operating, Investment and Financial Cash Flows Solutions Problem 1 During 2005, Myears Oil Co. had gross sales of $1 000,000, cost of goods sold of $400,000, and general and selling expenses of $300,000.

More information

SUPPLEMENTAL INVESTOR INFORMATION. Fourth Quarter 2012

SUPPLEMENTAL INVESTOR INFORMATION. Fourth Quarter 2012 SUPPLEMENTAL INVESTOR INFORMATION Fourth Quarter 2012 Kevin Bryant Tony Carreño VP Investor Relations and Strategic Director Investor Relations Planning & Treasurer 816-556-2782 816-654-1763 anthony.carreno@kcpl.com

More information

PEGAS NONWOVENS SA. First quarter 2010 unaudited consolidated financial results

PEGAS NONWOVENS SA. First quarter 2010 unaudited consolidated financial results PEGAS NONWOVENS SA First quarter 2010 unaudited consolidated financial results May 20, 2010 PEGAS NONWOVENS SA announces its unaudited consolidated financial results for the first quarter of 2010 to March

More information

DATA GROUP LTD. ANNOUNCES SECOND QUARTER FINANCIAL RESULTS FOR 2015

DATA GROUP LTD. ANNOUNCES SECOND QUARTER FINANCIAL RESULTS FOR 2015 For Immediate Release DATA GROUP LTD. ANNOUNCES SECOND QUARTER FINANCIAL RESULTS FOR 2015 SECOND QUARTER HIGHLIGHTS Second quarter 2015 ( Q2 ) Revenues of $73.4 million, a decrease of 4.3% year over year

More information

Reimagine Your Business

Reimagine Your Business 2015 ANNUAL REPORT CONSOLIDATED FINANCIAL STATEMENTS Reimagine Your Business Fehler! Kein Text mit angegebener Formatvorlage im Dokument. Fehler! Kein Text mit angegebener Formatvorlage im Dokument. 1

More information

The transfer between levels of hierarchy (i.e., from Level 2 to Level 1) in 2010 was due to the listing of the SMC shares in December 2010.

The transfer between levels of hierarchy (i.e., from Level 2 to Level 1) in 2010 was due to the listing of the SMC shares in December 2010. 24 In accordance with this amendment, financial assets and liabilities measured at fair value in the statement of financial position are categorized in accordance with the fair value hierarchy. This hierarchy

More information

MANAGEMENT S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

MANAGEMENT S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS MANAGEMENT S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS You should read the following management s discussion in conjunction with our unaudited consolidated interim condensed

More information

BALANCE SHEET AND INCOME STATEMENT

BALANCE SHEET AND INCOME STATEMENT BANCOLOMBIA S.A. (NYSE: CIB; BVC: BCOLOMBIA, PFBCOLOM) REPORTS CONSOLIDATED NET INCOME OF COP 1,879 BILLION FOR 2014, AN INCREASE OF 24% COMPARED TO 2013. Operating income increased 23.8% during 2014 and

More information

HP INC. AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS (Unaudited) (In millions, except per share amounts)

HP INC. AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS (Unaudited) (In millions, except per share amounts) CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS (In millions, except per share amounts) 2015 Three months ended July 31, 2015 2014 Net revenue $ 25,714 $ 25,349 $ 28,406 Costs and expenses: Cost of sales

More information

Media Contact: Mike Conway Director, Corporate Communications Sherwin-Williams Direct: 216.515.4393 Pager: 216.422.3751 mike.conway@sherwin.

Media Contact: Mike Conway Director, Corporate Communications Sherwin-Williams Direct: 216.515.4393 Pager: 216.422.3751 mike.conway@sherwin. The Sherwin-Williams Company Reports First Quarter 2012 Financial Results Consolidated net sales increased 15.1% to a record $2.14 billion Diluted net income per common share increased 50.8% to a record

More information

Consolidated Financial Results April 1, 2001 - June 30, 2001

Consolidated Financial Results April 1, 2001 - June 30, 2001 Consolidated Financial Results April 1, 2001 - June 30, 2001 August 3, 2001 In preparing its consolidated financial information, ORIX Corporation and its subsidiaries have complied with accounting principles

More information

Quarterly Financial Review

Quarterly Financial Review Quarterly Financial Review Third Quarter 2013 Q3-2013 Quarterly Review 2013 Snap-on Incorporated October 17, 2013 Cautionary Statement These slides should be read in conjunction with comments from a conference

More information

MAGYAR TELECOM B.V. 6 St. Andrew Street, London EC4AE United Kingdom Phone +44 20 7832 8936 Fax +44 20 7832 8950

MAGYAR TELECOM B.V. 6 St. Andrew Street, London EC4AE United Kingdom Phone +44 20 7832 8936 Fax +44 20 7832 8950 MAGYAR TELECOM B.V. 6 St. Andrew Street, London EC4AE United Kingdom Phone +44 20 7832 8936 Fax +44 20 7832 8950 FOR: MAGYAR TELECOM B.V. COMPANY CONTACT: Andrea Rába Accounting and Financial Reporting

More information

CONSOLIDATED STATEMENT OF INCOME

CONSOLIDATED STATEMENT OF INCOME CONSOLIDATED STATEMENT OF INCOME 4 th quarter (a) 3 rd quarter 4 th quarter 2014 Sales 37,749 40,580 52,511 Excise taxes (5,457) (5,683) (5,777) Revenues from sales 32,292 34,897 46,734 Purchases, net

More information

ARM Holdings plc Consolidated balance sheet - IFRS

ARM Holdings plc Consolidated balance sheet - IFRS ARM Holdings plc Consolidated balance sheet - IFRS 30 June 31 December 2010 2009 Unaudited Audited 000 000 Assets Current assets: Financial assets: Cash and cash equivalents 53,746 34,489 Short-term investments

More information

HORNBACH Baumarkt AG Group Q3/9M 2016/2017

HORNBACH Baumarkt AG Group Q3/9M 2016/2017 HORNBACH Baumarkt AG Group Q3/9M 2016/2017 Quarterly Statement as of November 30, 2016 2 HORNBACH BAUMARKT AG GROUP QUARTERLY STATEMENT: 3 RD QUARTER OF 2016/2017 HORNBACH BAUMARKT AG GROUP Statement on

More information

Consolidated Statements of Profit or Loss Ricoh Company, Ltd. and Consolidated Subsidiaries For the Years Ended March 31, 2014 and 2015

Consolidated Statements of Profit or Loss Ricoh Company, Ltd. and Consolidated Subsidiaries For the Years Ended March 31, 2014 and 2015 Consolidated Statements of Profit or Loss Sales: Products 1,041,794 1,071,446 8,928,717 Post sales and rentals 1,064,555 1,068,678 8,905,650 Other revenue 89,347 91,818 765,150 Total sales 2,195,696 2,231,942

More information

Consolidated Financial Summary under IFRS for the fiscal year ending March 31, 2015 (April 1, 2014 - March 31, 2015)

Consolidated Financial Summary under IFRS for the fiscal year ending March 31, 2015 (April 1, 2014 - March 31, 2015) Monex Group, Inc. Consolidated Financial Summary under IFRS for the fiscal year 2015 (April 1, 2014 - March 31, 2015) This is an English translation of Japanese report of the consolidated financial summary

More information

Report of the Executive Board. In millions of EUR 2014 2013

Report of the Executive Board. In millions of EUR 2014 2013 Review Results from operating activities Revenue 19,257 19,203 income 93 226 Raw materials, consumables and services (12,053) (12,186) Personnel expenses (3,080) (3,108) Amortisation, depreciation and

More information

March 31, 2014 Income from operations... $ 121,521 $ 136,082 $ 120,847

March 31, 2014 Income from operations... $ 121,521 $ 136,082 $ 120,847 Akamai Technologies, Inc. Reconciliation of GAAP to Non-GAAP Financial Measures In addition to providing financial measurements based on generally accepted accounting principles in the United States of

More information

2012 SHAREHOLDER UPDATE

2012 SHAREHOLDER UPDATE 2012 SHAREHOLDER UPDATE Q4 TO OUR SHAREHOLDERS Following is our unaudited report of fourth quarter and full year 2012 results highlighted by strong growth in wireline business services, the full year results

More information

Consolidated balance sheet

Consolidated balance sheet Consolidated balance sheet Non current assets 31/12/2009 31/12/2008 (*) 01/01/2008 (*) Property, plant and equipment 1,352 1,350 1,144 Investment property 7 11 11 Fixed assets held under concessions 13,089

More information

Fiscal year forecast Profit attributable to owners of parent

Fiscal year forecast Profit attributable to owners of parent KAWASAKI HEAVY INDUSTRIES, LTD. AND CONSOLIDATED SUBSIDIARIES FLASH CONSOLIDATED FINANCIAL RESULTS October 28, 2016 For six months ended September 30, 2016 and 2015 and one year ended March 31, 2016 (Consolidated)

More information

Non GAAP to GAAP Reconciliation November 2014

Non GAAP to GAAP Reconciliation November 2014 Non GAAP to GAAP Reconciliation November 2014 LTM September 30, 2014 Adjusted EBITDA Supplementary Information Non GAAP Earnings Before Interest, Taxes, Depreciation & Amortization LTM 9/30/2014 ($ in

More information

Consolidated Financial Statements (For the fiscal year ended March 31, 2013)

Consolidated Financial Statements (For the fiscal year ended March 31, 2013) Consolidated Financial Statements (For the fiscal year ended ) Consolidated Balance Sheets Current assets: Cash and deposits Other Assets Notes receivable, accounts receivable from completed construction

More information

JBS reports R$3.6 billion in EBITDA and net revenue of R$38.9 billion in 2Q15

JBS reports R$3.6 billion in EBITDA and net revenue of R$38.9 billion in 2Q15 JBS S.A. (BVM&FBOVESPA: JBSS3; OTCQX: JBSAY) São Paulo, August 13 th, 2015 JBS reports R$3.6 billion in EBITDA and net revenue of R$38.9 billion in JBS S.A. announces results for its second quarter 2015

More information

An overview of FX Exposure Risk: Assessment and Management

An overview of FX Exposure Risk: Assessment and Management An overview of FX Exposure Risk: Assessment and Management June 2015 1. Introduction This report presents an overview of various types of foreign currency exposure, their impact on the financial statements,

More information

Quarterly Financial Review

Quarterly Financial Review Quarterly Financial Review Third Quarter 2015 1 DB-2 1-1 Cautionary Statement These slides should be read in conjunction with comments from a conference call held on October 22, 2015. The financial statement

More information

Financial Results. siemens.com

Financial Results. siemens.com s Financial Results Fourth Quarter and Fiscal 2015 siemens.com Key figures (in millions of, except where otherwise stated) Volume Q4 % Change Fiscal Year % Change FY 2015 FY 2014 Actual Comp. 1 2015 2014

More information

Accounting Technician Examination

Accounting Technician Examination 14 Feature Article: Consolidation Procedures Intra-group Transactions Between Parent and Subsidiary (relevant to ATE Paper 7 Advanced Accounting) Teresa M H Ho Introduction This article describes and illustrates

More information

THE COCA-COLA COMPANY AND SUBSIDIARIES

THE COCA-COLA COMPANY AND SUBSIDIARIES The Company reports its financial results in accordance with accounting principles generally accepted in the United States ("GAAP" or referred to herein as "reported"). However, management believes that

More information

General Cable Corporation (Exact name of registrant as specified in its charter)

General Cable Corporation (Exact name of registrant as specified in its charter) UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 8-K/A CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 Date of Report (Date of earliest

More information

Consolidated Statement of Profit or Loss

Consolidated Statement of Profit or Loss Consolidated Statement of Profit or Loss Sales: Products 864,699 1,041,794 $ 10,114,505 Post sales and rentals 941,610 1,064,555 10,335,485 Other revenue 79,686 89,347 867,447 Total sales 1,885,995 2,195,696

More information

COMPONENTS OF THE STATEMENT OF CASH FLOWS

COMPONENTS OF THE STATEMENT OF CASH FLOWS ILLUSTRATION 24-1 OPERATING, INVESTING, AND FINANCING ACTIVITIES COMPONENTS OF THE STATEMENT OF CASH FLOWS CASH FLOWS FROM OPERATING ACTIVITIES + Sales and Service Revenue Received Cost of Sales Paid Selling

More information

ISSUES INVOLVING FOREIGN CURRENCY

ISSUES INVOLVING FOREIGN CURRENCY Advanced Accounting 1005-83B Issues Involving Foreign Currency Page 1 I. SFAS No. 52. "Foreign Currency Translation" ISSUES INVOLVING FOREIGN CURRENCY A. Background: In SFAS No. 8 "Foreign Currency Translation"

More information

Consolidated Statement of Profit or Loss (in million Euro)

Consolidated Statement of Profit or Loss (in million Euro) Consolidated Statement of Profit or Loss (in million Euro) Q2 2012 Q2 2013 % H1 2012 H1 2013 % Restated * change Restated * change Revenue 779 732-6.0% 1,513 1,437-5.0% Cost of sales (553) (521) -5.8%

More information

Consolidated revenues in 1Q15 grew 27% compared to 1Q14, reaching COP 1.7 trillion 1.

Consolidated revenues in 1Q15 grew 27% compared to 1Q14, reaching COP 1.7 trillion 1. CEMENTOS ARGOS S.A. Results report as of March 31 st, 2015 BVC: CEMARGOS, PFCEMARGOS ADR LEVEL 1: CMTOY / ADR 144A: CMTRY - Reg-S: CMTSY EXECUTIVE SUMMARY Consolidated revenues in 1Q15 grew 27% compared

More information

For the three months ended March 31, 2001 2000. Net sales $ 1,921 $ 1,351 Cost of sales 1,112 788. Gross margin 809 563

For the three months ended March 31, 2001 2000. Net sales $ 1,921 $ 1,351 Cost of sales 1,112 788. Gross margin 809 563 Pro Forma Consolidated Statements of Income Excluding Amortization of Purchased Intangibles and Goodwill, Purchased In-Process Research and Development, Acquisition-Related Costs and Non-Recurring Items

More information

A Simple Model. Cash Flow Statement

A Simple Model. Cash Flow Statement An introduction to the cash flow statement in the context of building a financial model. This series introduces the financial statements in the context of a financial model. Cash Flow Statement NOTES TO

More information

HOME PRODUCT CENTER PUBLIC COMPANY LIMITED BALANCE SHEETS AS AT DECEMBER 31, 2003 AND 2002

HOME PRODUCT CENTER PUBLIC COMPANY LIMITED BALANCE SHEETS AS AT DECEMBER 31, 2003 AND 2002 BALANCE SHEETS AS AT DECEMBER 31, 2003 AND 2002 Assets Note 2003 Baht 2002 Current assets Cash and cash equivalents 2 36,291,871.62 84,051,092.97 Accounts receivable - net 3 121,235,696.40 140,699,262.83

More information

Chapter 9, Problem 7 Closing inventory profits Before Tax After tax 40% tax

Chapter 9, Problem 7 Closing inventory profits Before Tax After tax 40% tax Chapter 9, Problem 7 Cost of 70% of Simon 900,000 Book value of Simon Common stock 550,000 Retained earnings Jan. 1 400,000 Net income to April 1 (¼ 200,000) 50,000 1,000,000 70% 700,000 Purchase discrepancy

More information

Consolidated financial statements of. BIOX Corporation. For the three month periods ended December 31, 2010 and 2009. (Unaudited)

Consolidated financial statements of. BIOX Corporation. For the three month periods ended December 31, 2010 and 2009. (Unaudited) Consolidated financial statements of BIOX Corporation Table of contents Consolidated statements of operations and comprehensive income (loss)... 1 Consolidated statements of deficit... 2 Consolidated balance

More information

Asia Pacific Wire & Cable Company Reports Full Year 2013 Financial Results

Asia Pacific Wire & Cable Company Reports Full Year 2013 Financial Results Asia Pacific Wire & Cable Company Reports Full Year 2013 Financial Results Gross profit was $51.8 million, an increase of 2.6% from $50.5 million in FY2012 Cash flows from operations was $20.6 million,

More information

Total domestic volume grew 1.3% Gross profit increased 5.9% Operating income grew 1.7%

Total domestic volume grew 1.3% Gross profit increased 5.9% Operating income grew 1.7% Total domestic volume grew 1.3% Gross profit increased 5.9% Operating income grew 1.7% Mexico City, April 21, 2009 Grupo Modelo, S.A.B. de C.V. and Subsidiaries (BMV:GMODELO) ( Grupo Modelo or the Company

More information

Changes in Consolidated Financial Statements Due to Voluntary Adoption of International Financial Reporting Standards (IFRS)

Changes in Consolidated Financial Statements Due to Voluntary Adoption of International Financial Reporting Standards (IFRS) Changes in Consolidated Financial Statements Due to Voluntary Adoption of International Financial Reporting Standards () In conjunction with the voluntary adoption of International Financial Reporting

More information

CORNING INCORPORATED AND SUBSIDIARY COMPANIES CONSOLIDATED STATEMENTS OF INCOME (Unaudited; in millions, except per share amounts)

CORNING INCORPORATED AND SUBSIDIARY COMPANIES CONSOLIDATED STATEMENTS OF INCOME (Unaudited; in millions, except per share amounts) CONSOLIDATED STATEMENTS OF INCOME (Unaudited; in millions, except per share amounts) Nine months ended 2016 2015 2016 2015 sales $ 2,507 $ 2,272 $ 6,914 $ 6,880 Cost of sales 1,466 1,380 4,158 4,084 Gross

More information

Quarterly Financial Review

Quarterly Financial Review Quarterly Financial Review Second Quarter 2015 1 DB-2 1-1 Cautionary Statement These slides should be read in conjunction with comments from a conference call held on July 23, 2015. The financial statement

More information

KYODO PRINTING CO., LTD. and Consolidated Subsidiaries

KYODO PRINTING CO., LTD. and Consolidated Subsidiaries KYODO PRINTING CO., LTD. and Consolidated Subsidiaries Interim Consolidated Financial Statements (Unaudited) for the, Interim Consolidated Balance Sheets, as compared with March 31, (Unaudited) ASSETS,

More information

Staples, Inc. Announces Second Quarter 2015 Performance

Staples, Inc. Announces Second Quarter 2015 Performance Media Contact: Kirk Saville 508-253-8530 Investor Contact: Chris Powers/Kevin Barry 508-253-4632/1487 Staples, Inc. Announces Second Quarter 2015 Performance FRAMINGHAM, Mass., August 19, 2015 Staples,

More information

Operating and Financial Review

Operating and Financial Review Financial Section Operating and Financial Review Operating Results The Company s consolidated financial statements have been prepared in conformity with IFRS since the year ended March 31, 2015. The figures

More information

Consolidated Balance Sheet

Consolidated Balance Sheet Consolidated Balance Sheet -Pro forma Dec. 31, 2013 Dec. 31, 2012 Dec. 31, 2012 Assets Non-current assets Investment properties $ 34,153 $ 30,956 $ 31,696 accounted investments 9,281 7,470 8,038 Other

More information

HSBC BANK CANADA FIRST QUARTER 2014 RESULTS

HSBC BANK CANADA FIRST QUARTER 2014 RESULTS 7 May 2014 HSBC BANK CANADA FIRST QUARTER 2014 RESULTS Profit before income tax expense for the quarter ended 2014 was C$233m, a decrease of 13.4% compared with the same period in and broadly unchanged

More information

Schaeffler Group at a glance

Schaeffler Group at a glance Facts and figures First quarter 2016 Schaeffler Group at a glance Key figures Income statement (in millions) 2016 2015 Change Revenue 3,343 3,339 0.1 % at constant currency 2.4 % EBIT 421 434-3.0 % in

More information

ACER INCORPORATED AND SUBSIDIARIES. Consolidated Balance Sheets

ACER INCORPORATED AND SUBSIDIARIES. Consolidated Balance Sheets Consolidated Balance Sheets June 30, 2015, December 31, 2014, and (June 30, 2015 and 2014 are reviewed, not audited) Assets 2015.6.30 2014.12.31 2014.6.30 Current assets: Cash and cash equivalents $ 36,400,657

More information

Half year results 2011

Half year results 2011 Half year results 2011 29 July 2011 Bert De Graeve, Chief Executive Officer Bruno Humblet, Chief Financial Officer Address by Bert De Graeve, Chief Executive Officer Introductory remark The consolidated

More information

INVESTOR NEWSLETTER. Contents. 2... Financial Highlights 6... Share Price History 7... About LTLS. November 4 th, 2015

INVESTOR NEWSLETTER. Contents. 2... Financial Highlights 6... Share Price History 7... About LTLS. November 4 th, 2015 November 4 th, Distributor and Manufacturer - Basic and Specialty Chemicals INVESTOR NEWSLETTER Contents 2... Financial Highlights 6... Share Price History 7... About LTLS PT Lautan Luas Tbk @PTLAUTANLUASTbk

More information

Thomas A. Bessant, Jr. (817) 335-1100

Thomas A. Bessant, Jr. (817) 335-1100 Additional Information: Thomas A. Bessant, Jr. (817) 335-1100 For Immediate Release ********************************************************************************** CASH AMERICA FIRST QUARTER NET INCOME

More information