2Q09 EARNINGS MAIN INDICATORS

Size: px
Start display at page:

Download "2Q09 EARNINGS MAIN INDICATORS"

Transcription

1 2Q09 EARNINGS CONFERENCE CALL 08/13/2009 (THURSDAY) English: Kroton reports 2Q09 EBITDA growth of 61.7% to R$ 48.6 million. Supported by gross margin expansion of 4.0 p.p. and lower operating expenses, Kroton achieves EBITDA margin expansion in the quarter of 2.9 p.p. versus 2Q08. In the first six months of 2009, Kroton records growth of 29% in net revenue and an increase in net income of 199.5% to R$ 31.2 million. Portuguese: Belo Horizonte, August 12th, Kroton Educacional S/A (Bovespa: KROT11), Kroton or Company, announces today its results for the second quarter of fiscal year Except where stated otherwise, the Company s operating and financial information are presented on a consolidated basis and in Brazilian real, in accordance with Brazilian Corporate Law, and the analyses presented in this report refer to the Company s performance in the second quarter of 2009 (2Q09) compared with the second quarter of 2008 (2Q08). MAIN INDICATORS Values in R$ (thousand) 2Q09 2Q08 Var. 6M09 6M08 Var. Gross Sales Revenue 101,758 77, % 218, , % Net Sales Revenue 90,574 70, % 198, , % Net Income 6,316 2, % 31,221 25, % Net Income Margin 7.0% 3.0% 4.0 p.p 15.8% 18.3% (2.6) p.p. EBITDA 12,947 8, % 48,643 33, % EBITDA Margin 14.3% 11.4% 2.9 p.p 24.6% 24.0% 0.5 p.p Adjusted Net Income 7,438 5, % 32,967 31, % Adjusted Net Income 8.2% 8.3% (0.1) p.p. 16.6% 22.5% (5.9) p.p. Final Number of Students 2Q09 2Q08 Var. Primary and Secondary 226, , % Pitágoras 38,490 32, % INED 4,740 3, % Post-Secondary Education 43,230 35, % Closing quote on 08/12/ Price: R$16.60 / unit - Market Capitalization: R$ million

2 MESSAGE FROM

3 MESSAGE FROM

4 MAIN Primary and Secondary Education Learning System -Private Learning System -Public School Operations 654 schools in Brazil and 6 in Japan Educational solutions for improving the quality of public schools. Colégio Pitágoras Cidade Jardim (MG) Colégio Pitágoras São Luis (MA) CVRD Carajás (PA) Embraer São José dos Campos (SP) Mineração Fazenda Brasileiro Teofilândia (BA) Mineração Taboca Pitinga (AM) Mineração Onça Puma - Ourilândia do Norte(PA) Colégio da Lagoa (MG) Post- Secondary Education Bachelor Degree Programs Associate Degree Programs Campi Belo Horizonte (MG) - 3 units Londrina (PR) Nova Lima (MG) São Luís (MA) Jundiaí (SP) Betim (MG) Vitória (ES) Divinópolis (MG) Guarapari (ES) Ipatinga (MG) Linhares (ES) Uberlândia (MG) Rio de Janeiro (RJ) Poços de Caldas (MG) Teixeira de Freitas (BA) BH Centro(MG) BH Pampulha(MG) Guarapari(ES) Uberlândia (MG) Contagem (MG) Divinópolis(MG) Londrina (PR) Venda Nova(MG) Jundiaí(SP) Linhares (ES) Rio Claro (SP) Assessment 2Q08 NET REVENUE MIX NATIONAL PRESENCE Primary and Secondary Education 34,4% Post- Secondary Education 65,6% 2Q09 NET REVENUE MIX 654 Primary and Secondary Associate Schools in Brazil (+6 in Japan) 17 Pitágoras campuses Primary and Secondary Education 29,7% Post- Secondary Education 70,3% 11 INED campuses 10

5 OPERATING REVENUE Net revenue % Valores em R$ ('000) 2Q09 2Q08 Var. 6M09 6M08 Var. 2Q09 2Q08 Var. 6M09 6M08 Var. Gross Sales Revenue 101,758 77, % 218, , % 112.3% 109.9% 2.5 p.p 110.3% 108.8% 1.5 p.p Primary and Secondary Education 29,090 25, % 75,334 65, % 108.0% 105.0% 2.9 p.p 104.9% 106.0% (1.0) p.p. Post-secondary Education 72,668 51, % 143,035 87, % 114.2% 112.4% 1.8 p.p 113.3% 110.9% 2.4 p.p Others - 0 (100.0)% - 40 (100.0)% % - (-) Deductions (11,184) (6,938) 61.2% (20,339) (12,372) 64.4% (12.3)% (9.9)% (2.5) p.p. (10.3)% (8.8)% (1.5) p.p. Primary and Secondary Education (2,149) (1,214) 76.9% (3,544) (3,703) (4.3)% (8.0)% (5.0)% (2.9) p.p. (4.9)% (6.0)% 1.0 p.p Taxes (PIS, Cofins, ISS and ICMS) (705) (637) 10.7% (1,183) (1,095) 8.0% (2.6)% (2.6)% 0.0 p.p (1.6)% (1.8)% 0.1 p.p Returns (1,433) (560) 155.9% (2,196) (1,883) 16.6% (5.3)% (2.3)% (3.0) p.p. (3.1)% (3.0)% (0.0) p.p. Others (11) (17) (35.3)% (165) (725) (77.2)% (0.0)% (0.1)% 0.0 p.p (0.2)% (1.2)% 0.9 p.p Post Secondary Education (9,035) (5,724) 57.8% (16,795) (8,669) 93.7% (14.2)% (12.4)% (1.8) p.p. (13.3)% (10.9)% (2.4) p.p. Taxes (PIS, Cofins, ISS) (2,071) (1,313) 57.7% (4,106) (2,137) 92.1% (3.3)% (2.8)% (0.4) p.p. (3.3)% (2.7)% (0.6) p.p. ProUni (5,962) (3,800) 56.9% (10,798) (5,569) n.m (9.4)% (8.2)% (1.1) p.p. (8.6)% (7.0)% (1.5) p.p. Returns (141) (135) 4.4% (435) (311) 39.9% (0.2)% (0.3)% 0.1 p.p (0.3)% (0.4)% 0.0 p.p Unconditional Discounts (861) (476) 80.9% (1,456) (652) 123.3% (1.4)% (1.0)% (0.3) p.p. (1.2)% (0.8)% (0.3) p.p. Net Revenue 90,574 70, % 198, , % 100.0% 100.0% 0.0 p.p 100.0% 100.0% 0.0 p.p Primary and Secondary Education 26,941 24, % 71,790 61, % 29.7% 34.4% (4.6) p.p. 36.3% 43.9% (7.6) p.p. Post-secondary Education 63,633 46, % 126,240 79, % 70.3% 65.6% 4.6 p.p 63.7% 56.1% 7.7 p.p Others - 0 (100.0)% - 40 (100.0)% 0.0% 0.0% (0.0) p.p. 0.0% 0.0% (0.0) p.p. TOTAL GROSS REVENUE

6 GROSS REVENUE GROWTH (R$ million) 100,0 90,0 80, ,0 60,0 50,0 40,0 30,0 20,0 10,0 0, Q06 2Q07 2Q08 2Q09 Primary and Secondary Education Post-Secondary Education Average Number of Students 2Q09 2Q08 Var. 6M09 6M08 Var. Pitágoras # 38,439 31, % 38,289 26, % INED 5,038 3, % 5,062 3, % Post-Secondary Education 43,477 35, % 43,351 29, %

7 GROSS REVENUE DEDUCTIONS Post-Secondary Education:

8 Primary and Secondary Education: TOTAL NET REVENUE

9 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0, NET REVENUE GROWTH (R$ million) Q06 2Q07 2Q08 2Q09 Primary and Secondary Education Post Secondary Education COST OF PRODUCTS AND SERVICES Values in R$ (thousand) 2Q09 2Q08 Var. 6M09 6M08 Var. Cost of Products and Services (58,864) (48,451) 21.5% (113,277) (79,488) 42.5% Cost of Products Sold (3,455) (3,889) -11.2% (10,651) (8,401) 26.8% Cost of Services (55,409) (44,561) 24.3% (102,626) (71,087) 44.4% Cost of Products and Services / % Net Revenue -65.0% -69.0% 4.0 p.p -57.2% -56.3% (0.9) p.p. Cost of Products Sold / % Net Revenue -3.8% -5.5% 1.7 p.p -5.4% -5.9% 0.6 p.p Cost of Services / % Net Revenue -61.2% -63.5% 2.3 p.p -51.8% -50.3% (1.5) p.p.

10 GROSS PROFIT AND GROSS MARGIN Net revenue % Net revenue % Values in R$ (thousand) 2Q09 2Q08 Var. 6M09 6M08 Var. 2Q09 2Q08 Var. 6M09 6M08 Var. Gross Revenue 101,758 77, % 218, , % 112.3% 109.9% 2.5 p.p 110.3% 108.8% 1.5 p.p (-) Deductions (11,184) (6,938) 61.2% (20,339) (12,372) 64.4% -12.3% -9.9% (2.5) p.p % -8.8% (1.5) p.p. Net Revenue 90,574 70, % 198, , % 100.0% 100.0% 0.0 p.p 100.0% 100.0% 0.0 p.p (-) Cost of Products and Services (58,864) (48,451) 21.5% (113,277) (79,488) 42.5% -65.0% -69.0% 4.0 p.p -57.2% -56.3% (0.9) p.p. Gross Profit 31,710 21, % 84,753 61, % 35.0% 31.0% 4.0 p.p 42.8% 43.7% (0.9) p.p.

11 OPERATING EXPENSES Net revenue % Net revenue % Values in R$ (thousand) 2Q09 2Q08 Var. 6M09 6M08 Var. 2Q09 2Q08 Var. 6M09 6M08 Var. Gross Profit 31,710 21, % 84,753 61, % 35.0% 31.0% 4.0 p.p 42.8% 43.7% (0.9) p.p. Gross Margin 35.0% 31.0% 4.0 p.p 42.8% 43.7% (0.9) p.p Operating Expenses (Income) (22,531) (18,203) 23.8% (43,656) (34,644) 26.0% (24.9)% (25.9)% 1.0 p.p (22.0)% (24.5)% 2.5 p.p Selling Expenses (12,049) (7,914) 52.3% (21,941) (14,473) 51.6% (13.3)% (11.3)% (2.0) p.p. (11.1)% (10.3)% (0.8) p.p. Personnel Expenses (4,732) (3,353) 41.1% (9,060) (7,326) 23.7% (5.2)% (4.8)% (0.4) p.p. (4.6)% (5.2)% 0.6 p.p General and Administrative (6,549) (5,518) 18.7% (13,783) (10,890) 26.6% (7.2)% (7.9)% 0.6 p.p (7.0)% (7.7)% 0.8 p.p. Other Operating Income (Expenses) % 1,439 1,460 (1.4)% 1.1% 1.1% (0.1) p.p. 0.7% 1.0% (0.3) p.p. Goodwill Amortization (156) (2,224) (93.0)% (311) (3,415) (90.9)% (0.2)% (3.2)% 3.0 p.p (0.2)% (2.4)% 2.3 p.p. Operating Result Before Financial Result 9,179 3, % 41,097 27, % 10.1% 5.1% 5.1 p.p 20.8% 19.2% 1.6 p.p.

12

13 30,0 25,0 SALES, GENERAL AND ADMINISTRATIVE EXPENSES (SG&A) & SG&A/NET REVENUE (R$ million) Reduction due to gains of scale and synergies. 20.8% % ,0% 20,5% 20,0 15,0 10, % 18.7% 20,0% 19,5% 19,0% 18,5% 5,0 18,0% 0,0 2Q08 2Q09 6M08 6M09 SG&A / % Net Revenue 17,5% *Excluding Goodwill Amortization and Provision for Doubtful Accounts.

14 EBITDA AND EBITDA MARGIN Net revenue % Net revenue % Values in R$ (thousand) 2Q09 2Q08 Var. 6M09 6M08 Var. 2Q09 2Q08 Var. 6M09 6M08 Var. Net Income 6,316 2, % 31,221 25, % 7.0% 3.0% 4.0 p.p 15.8% 18.3% (2.6) p.p. (-) Income Tax and Social Contribution 1,322 3,728 (64.5)% 7,754 10,394 (25.4)% 1.5% 5.3% (3.8) p.p. 3.9% 7.4% (3.4) p.p. (-) Financial Results 1,574 (2,268) (169.4)% 2,197 (9,203) (123.9)% 1.7% (3.2)% 5.0 p.p 1.1% (6.5)% 7.6 p.p (+) Goodwill Amortization 156 2,224 (93.0)% 311 3,415 (90.9)% 0.2% 3.2% (3.0) p.p. 0.2% 2.4% (2.3) p.p. (+) Depreciation and Amortization 3,579 2, % 7,160 3, % 4.0% 3.2% 0.8 p.p 3.6% 2.5% 1.2 p.p EBITDA 12,947 8, % 48,643 33, % 14.3% 11.4% 2.9 p.p 24.6% 24.0% 0.5 p.p EBITDA Margin 14.3% 11.4% 25.3% 24.6% 24.0% 2.1% EBITDA & EBITDA MARGIN (R$ million) 80,0 30,0% 70,0 60,0 50,0 40,0 30,0 20,0 10,0 11.4% % ,0% 34,0 24.6% 48,6 25,0% 20,0% 15,0% 10,0% 5,0% 0,0 2Q08 2Q09 6M08 6M09 0,0% EBITDA Margin

15 NET FINANCIAL RESULT Net revenue % Net revenue % Values in R$ (thousand) 2Q09 2Q08 Var. 6M09 6M08 Var. 2Q09 2Q08 Var. 6M09 6M08 Var. Financial Result (1,574) 2,268 (169.4)% (2,197) 9,203 (123.9)% -1.7% 3.2% (5.0) p.p. -1.1% 6.5% (7.6) p.p. Financial Revenue (i) 2,752 6,939 (60.3)% 6,429 15,430 (58.3)% 3.0% 9.9% (6.8) p.p. 3.2% 10.9% (7.7) p.p. Financial Expenses (4,326) (4,671) (7.4)% (8,626) (6,227) 38.5% -4.8% -6.7% 1.9 p.p -4.4% -4.4% 0.1 p.p Bank Expenses (ii) (1,007) (941) 7.0% (1,353) (1,206) 12.2% -1.1% -1.3% 0.2 p.p -0.7% -0.9% 0.2 p.p Interest on Loans (iii) (390) (729) (46.5)% (838) (1,338) (37.4)% -0.4% -1.0% 0.6 p.p -0.4% -0.9% 0.5 p.p Conditional Discounts (iv) (2,557) (2,918) (12.4)% (5,107) (3,496) 46.1% -2.8% -4.2% 1.3 p.p -2.6% -2.5% (0.1) p.p. Monetary Passive Variation (v) (372) (83) 348.2% (1,328) (187) 610.2% -0.4% -0.1% (0.3) p.p. -0.7% -0.1% (0.5) p.p. INCOME TAX AND SOCIAL CONTRIBUITION ON NET PROFIT

16 NET INCOME AND ADJUSTED NET INCOME Net revenue % Net revenue % Values in R$ (thousand) 2Q09 2Q08 Var. 6M09 6M08 Var. 2Q09 2Q08 Var. 6M09 6M08 Var. Net Income 6,316 2, % 31,221 25, % 7.0% 3.0% 4.0 p.p 15.8% 18.3% (2.6) p.p. Income Tax and Social Contribution 966 1,482 (34.8)% 1,435 2,535 (43.4)% 1.1% 2.1% (1.0) p.p. 0.7% 1.8% (1.1) p.p. Goodwill Amortization 156 2,224 (93.0)% 311 3,415 (90.9)% 0.2% 3.2% (3.0) p.p. 0.2% 2.4% (2.3) p.p. Adjusted Net Income 7,438 5, % 32,967 31, % 8.2% 8.3% (0.1) p.p. 16.6% 22.5% (5.9) p.p. Adjusted Net Income Margin 8.2% 8.3% (0.8)% 16.6% 22.5% (26.2)% NET INCOME & NET INCOME MARGIN (R$ million) 35,0 18.3% ,0% 30,0 25, % 18,0% 16,0% 14,0% 20,0 12,0% 10,0% 15,0 7.0% 8,0% 10,0 5,0 3.0% ,0% 4,0% 2,0% - 2Q08 2Q09 6M08 6M09 Net Income Margin 0,0%

17 CAPITAL AND CASH Values in R$ (thousand) 2Q09 1Q09 Var. Cash and Banks (25,8)% Loans and financing (4,5)% Short-term Debt (2,3)% Long-term Debt (5,6)% Shareholders Equity (1,3)% Total Capitalization (1,4)% Net Cash (29,8)%

18 CASH FLOW AND INVESTMENTS (R$ million) 12,9 (1,3) (1,6) (3,7) (18,9) 105,0 (11,8) (3,9) 2,0 (0,8) 77,9 (57.0)

19 RESULTS ADJUSTED FOR CONDITIONAL DISCOUNTS Values in R$ (thousand) 2Q09 2Q08 Var. 6M09 6M08 Var. Gross Sales Revenue 101,758 77, % 218, , % Adjusted Deductions (13,741) (9,856) 39.4% (25,446) (15,868) 60.4% Adjusted Net Sales Revenue 88,017 67, % 192, , % Net Income 6,316 2, % 31,221 25, % Net Income Margin 7.2% 3.1% 4.0 p.p 16.2% 18.8% (2.6) p.p. Adjusted EBITDA 10,390 5, % 43,536 30, % Adjusted EBITDA Margin 11.8% 7.6% 4.2 p.p 22.6% 22.1% 0.4 p.p Adjusted Net Income 7,438 5, % 32,967 31, % Adjusted Net Income Margin 8.5% 8.6% (0.2) p.p. 17.1% 23.1% (6.0) p.p.

20 SUBSEQUENT CAPITAL INCREASE AND DIVIDENDS

21 SUBSEQUENT NEW BOARD OF DIRECTORS AND COMMITTEES

22 SUBSEQUENT

23 SUBSEQUENT

24 SUBSEQUENT

25 KROTON ABOUT KROTON EDUCACIONAL

26 2Q09 Period ended on Change 06/30/2009 Var. 03/31/2009 Var. Mar-09 / Jun-09 (In thousand reais, except otherwise indicated) Current Assets 215, % 245, % -12.1% Cash and Banks 77, % 105, % -25.8% Trade Accounts Receivable 97, % 106, % -9.0% Inventories 9, % 7, % 29.1% Recoverable Taxes 8, % 7, % 6.5% Prepaid Expenses 1, % % 1.5% Other Accounts Receivable 21, % 17, % 24.2% Noncurrent Assets 9, % 10, % -7.2% Deferred Taxes 7, % 8, % -8.8% Receivables from Related Parties 1, % 1, % 0.0% Other % % 0.5% Permanent Assets 318, % 308, % 3.2% Fixed Assets 148, % 139, % 6.3% Intangible 167, % 166, % 0.6% Deferred 2, % 2, % 0.0% Total Assets 543, % 564, % -3.7% Liabilities and Shareholders' Equity Current 70, % 84, % -16.1% Trade Account Payable 19, % 21, % -9.9% Loans and Financing 5, % 5, % -2.3% Payments and Social Charges 18, % 14, % 29.5% Income and Social Contribution Taxes 6, % 5, % 7.1% Tax and Contribuitons Collectable 2, % 2, % -11.7% Advances from Customers 5, % 17, % -67.5% Others 13, % 17, % -21.0% Noncurrent Liabilities 26, % 27, % -4.9% Trade Account Payable 4, % 4, % -8.4% Loans and Financing 10, % 11, % -5.6% Debts with controlers % % 0.0% Other Liabilities 10, % 11, % -2.7% Minority Interest (116) 0.0% (80) 0.0% 45.0% Shareholder s Equity 446, % 452, % -1.3% Capital 404, % 404, % 0.0% Capital Reserves 3, % 3, % 0.0% Treasury Stocks (21,436) -3.9% (21,413) -3.8% 0.1% Retained Earnings 60, % 66, % -8.7% Total Liabilities and Shareholders' Equity 543, % 564, % -3.7%

27 2Q09 Period ended on Change 2Q09 Var. 2Q08 Var / 2009 (In thousand reais, except otherwise indicated) Gross Revenue 101, % 77, % 31.9% Primary and Secondary Education 29, % 25, % 14.8% Post-secondary Education 72, % 51, % 40.2% Deductions (11,184) -12.3% (6,938) -9.9% 61.2% Primary and Secondary Education (2,149) -2.4% (1,214) -1.7% 76.9% Post-secondary Education (9,035) -10.0% (5,724) -8.2% 57.8% Net Revenue 90, % 70, % 29.0% Primary and Secondary Education 26, % 24, % 11.7% Post-secondary Education 63, % 46, % 38.1% Costs of Products/Services (58,864) -65.0% (48,451) -69.0% 21.5% Cost of Products Sold (3,455) -3.8% (3,889) -5.5% -11.2% Cost of Services (55,409) -61.2% (44,561) -63.5% 24.3% Gross Profit 31, % 21, % 45.7% Operating Income (Expenses) (22,531) -24.9% (18,203) -25.9% 23.8% Selling Expenses (6,998) -7.7% (6,560) -9.3% 6.7% Allowance for Doubtful Accounts (5,051) -5.6% (1,354) -1.9% 273.1% Personnel Expenses (3,434) -3.8% (2,404) -3.4% 42.9% General and Administrative Expenses (6,549) -7.2% (5,518) -7.9% 18.7% Management Remuneration (1,298) -1.4% (949) -1.4% 36.8% Other Operating Income (Expenses) % % 18.5% Goodwill Amortization (156) -0.2% (2,224) -3.2% -93.0% Operating Result before Financial Result 9, % 3, % 157.6% Financial Results (1,574) -1.7% 2, % % Financial Expenses (4,328) -4.8% (4,671) -6.7% -7.3% Financial Revenues 2, % 6, % -60.3% Income (Loss) before Taxes and Social Contribution 7, % 5, % 30.4% Income and Social Contribution Taxes (1,322) -1.5% (3,728) -5.3% 182.0% Current (356) -0.4% (2,246) -3.2% 530.8% Deferred (966) -1.1% (1,482) -2.1% -34.8% Minority Interests % 5 0.0% 560.0% Net Income (Loss) for the Period 6, % 2, % 199.5%

28 2Q09 Period ended on Change 6M09 Var. 6M08 Var / 2009 (In thousand reais, except otherwise indicated) Gross Revenue 218, % 153, % 42.2% Primary and Secondary Education 75, % 65, % 14.7% Post-secondary Education 143, % 87, % 62.8% Other 0 0.0% % % Deductions (20,339) -10.3% (12,372) -8.8% 64.4% Primary and Secondary Education (3,544) -1.8% (3,703) -2.6% -4.3% Post-secondary Education (16,795) -8.5% (8,669) -6.1% 93.7% Net Revenue 198, % 141, % 40.2% Primary and Secondary Education 71, % 61, % 15.9% Post-secondary Education 126, % 79, % 59.4% Other 0 0.0% % % Costs of Products/Services (113,277) -57.2% (79,488) -56.3% 42.5% Cost of Products Sold (10,651) -5.4% (8,401) -5.9% 26.8% Cost of Services (102,626) -51.8% (71,087) -50.3% 44.4% Gross Profit 84, % 61, % 37.3% Operating Income (Expenses) (43,656) -22.0% (34,644) -24.5% 26.0% Selling Expenses (15,648) -7.9% (12,096) -8.6% 29.4% Allowance for Doubtful Accounts (6,293) -3.2% (2,377) -1.7% 164.7% Personnel Expenses (7,201) -3.6% (6,021) -4.3% 19.6% General and Administrative Expenses (13,783) -7.0% (10,890) -7.7% 26.6% Management Remuneration (1,859) -0.9% (1,305) -0.9% 42.5% Other Operating Income (Expenses) 1, % 1, % -1.4% Goodwill Amortization (311) -0.2% (3,415) -2.4% -90.9% Operating Result before Financial Result 41, % 27, % 51.8% Financial Results (2,197) -1.1% 9, % % Financial Expenses (8,628) -4.4% (6,227) -4.4% 38.6% Financial Revenues 6, % 15, % -58.3% Income (Loss) before Taxes and Social Contribution 38, % 36, % 7.2% Income and Social Contribution Taxes (7,754) -3.9% (10,394) -7.4% 34.0% Current (6,319) -3.2% (7,859) -5.6% 24.4% Deferred (1,435) -0.7% (2,535) -1.8% -43.4% Minority Interests % 5 0.0% % Net Income (Loss) for the Period 31, % 25, % 20.6%

29 2Q09 Consolidated 2Q09 1Q09 Cash Flow from Operating Activities Net Income(Loss) for the Period 6,316 24,905 Adjustments to Reconcile Net Income to Cash Provided by Operating Activities Depreciation and Amortization 3,735 3,736 Income and Social Contribution Taxes - Deferred Income and Social Contribution Taxes - On the Period 356 5,963 Minority Interests (36) (40) Changes in assets and liabilities (Increase) Decrease in Accounts Receivable 9,583 (45,300) (Increase) Decrease in Inventories (2,254) 2,475 (Increase) Decrease in other Accounts Receivable (4,897) 2,626 Increase (Decrease) in Trade Accounts Payable (2,507) 3,545 Decrease in other Accounts Payable (12,014) (9,053) Increase (Decrease) in Advances from Customers (12,088) 10,522 Net Cash Provided by (Used in) Operating Activities (12,840) (152) Cash Flow from Investing Activities Acquisition of fixed assets (11,839) (8,463) Additions to intangible (3,965) (9,374) Goodwill Adjustment 2,020 Result on sales of permanent assets Net Cash used in Investing Activities (13,506) (17,837) Cash Flow from Financing Activities Treasury Stocks (23) (345) Payment of Loans and Financing (1,142) (1,319) Payment Interests over Loans Net Cash Provided by (Used in) Financing Activities (775) (1,214) Decrease in Cash (27,121) (19,203) Cash - at Beginning of Period 105, ,213 Cash - at End of Period 77, ,010 Decrease in Cash (27,121) (19,203)

Kroton delivers two new campuses in the quarter and records 53.3% growth in Net Revenue and

Kroton delivers two new campuses in the quarter and records 53.3% growth in Net Revenue and Financial and Operational Highlights Kroton opened two new post-secondary education campuses: Ined Divinópolis, MG and Faculdade Pitágoras Fadom Campus, Divinópolis, MG. Kroton delivers two new campuses

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

(All financial figures are stated in Brazilian Reais and based on the consolidated financial statements of Embrapar) 2Q05 1Q06 2Q06

(All financial figures are stated in Brazilian Reais and based on the consolidated financial statements of Embrapar) 2Q05 1Q06 2Q06 Rio de Janeiro, RJ, Brazil, July 25, 2006 Embratel Participações S.A. ( Company or Embrapar ) (NYSE:EMT;BOVESPA:EBTP4, EBTP3) holds 99.0 percent of Empresa Brasileira de Telecomunicações S.A. ( Embratel

More information

Capital Stock. (units) Capital Stock Common 09/30/ ,362, ,842,829 1,022,205,493. Preferred Total. Treasury Stock Common

Capital Stock. (units) Capital Stock Common 09/30/ ,362, ,842,829 1,022,205,493. Preferred Total. Treasury Stock Common (Convenience translation into English from the original previously issued in Portuguese) ITR QUARTERLY INFORMATION 09/30/2016 SUL AMÉRICA S/A Capital Stock Shares Number (units) Capital Stock Common Preferred

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

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

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

1Q06 Earnings Results Conference Call

1Q06 Earnings Results Conference Call 1Q06 Earnings Results Conference Call 0 Forward Looking Statements Notice Information and Outlook The material shown is a presentation of general information about Rossi Residencial S.A. s record until

More information

JOHN WILEY & SONS, INC. UNAUDITED SUMMARY OF OPERATIONS FOR THE FIRST QUARTER ENDED JULY 31, 2011 AND 2010 (in thousands, except per share amounts)

JOHN WILEY & SONS, INC. UNAUDITED SUMMARY OF OPERATIONS FOR THE FIRST QUARTER ENDED JULY 31, 2011 AND 2010 (in thousands, except per share amounts) UNAUDITED SUMMARY OF OPERATIONS FOR THE FIRST QUARTER ENDED JULY 31, 2011 AND 2010 (in thousands, except per share amounts) US GAAP First Quarter Ended Revenue $ 430,069 407,938 5% Costs and Expenses Cost

More information

Capital Stock. (units) 9/30/2015 512.362.664 509.842.829 1.022.205.493 6.522.831 13.045.663 19.568.494

Capital Stock. (units) 9/30/2015 512.362.664 509.842.829 1.022.205.493 6.522.831 13.045.663 19.568.494 (Convenience translation into English from the original previously issued in Portuguese) ITR QUARTERLY INFORMATION 9/30/2015 SUL AMÉRICA S/A Capital Stock Shares Number (units) Capital Stock Common Preferred

More information

! "#$ %&!& "& ' - 3+4 &*!&-.,,5///2!(.//+ & $!- )!* & % +, -).//0)& 7+00///2 *&&.4 &*!&- 7.00///2 )!*.//+ 8 -!% %& "#$ ) &!&.

! #$ %&!& & ' - 3+4 &*!&-.,,5///2!(.//+ & $!- )!* & % +, -).//0)& 7+00///2 *&&.4 &*!&- 7.00///2 )!*.//+ 8 -!% %& #$ ) &!&. ! "#!""#$%$#$#$"& $'"()*+,$-).,/ 012! "#$ %&!& "& '!(&)!*&%+,-).//0 -#$#3-4' &,'1$1# $!-!(.//0)& +01+///2 *&& - 3+4 &*!&-.,,5///2!(.//+ &!(!-6%(!(.//.$(!(.//0)& 01,///2 //+2% &*!&- 5,0///2 //32%!(.//+

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

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

KEY INDICATORS CONSOLIDATION. HIGHLIGHTS Financial Results. Operating Results. Strategic Highlights

KEY INDICATORS CONSOLIDATION. HIGHLIGHTS Financial Results. Operating Results. Strategic Highlights São Paulo, August 15, 2016 SOMOS Educação S.A. (BM&FBOVESPA: SEDU3) announces its results for the second quarter of 2016 (2Q16) and first half of 2016 (1H16). The comments herein refer to the consolidated

More information

Institutional Presentation February 2011 KROT11

Institutional Presentation February 2011 KROT11 Institutional Presentation February 2011 KROT11 Disclaimer The following presentation provides general information about Kroton Educacional S.A. ( Kroton ). It consists of summary information not intended

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

3. CONSOLIDATED QUARTERLY FINANCIAL STATEMENTS

3. CONSOLIDATED QUARTERLY FINANCIAL STATEMENTS 3. CONSOLIDATED QUARTERLY FINANCIAL STATEMENTS (1) Consolidated Quarterly Balance Sheets September 30, 2014 and March 31, 2014 Supplementary Information 2Q FY March 2015 March 31, 2014 September 30, 2014

More information

Consolidated Financial Summary For the third quarter of the fiscal year ending March 31, 2009

Consolidated Financial Summary For the third quarter of the fiscal year ending March 31, 2009 Monex Group, Inc. Consolidated Financial Summary under Japanese GAAP for the third quarter of the fiscal year ending March 31, 2009 (April 1, 2008-December 31, 2008) This is an English translation of Japanese

More information

Audited (Restated) (*)

Audited (Restated) (*) 31 December 2015 31 December 2014 31 December 2013 ASSETS Current assets 459.875.342 251.625.938 233.029.758 Cash and cash equivalents 5 123.908.125 123.909.277 101.043.123 Financial investments 6 -- 15.126.664

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

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

CONSOLIDATED INCOME STATEMENTS

CONSOLIDATED INCOME STATEMENTS ATTACHMENTS TO THE PRESS RELEASE The consolidated Income Statements, consolidated Statements of Financial Position and the Consolidated Statements of Cash Flows as well as the Net Financial Debt of INWIT,

More information

Consolidated balance sheet

Consolidated balance sheet 83 Consolidated balance sheet December 31 Non-current assets Goodwill 14 675.1 978.4 Other intangible assets 14 317.4 303.8 Property, plant, and equipment 15 530.7 492.0 Investment in associates 16 2.5

More information

SEAGATE TECHNOLOGY PLC CONDENSED CONSOLIDATED BALANCE SHEETS (In millions) (Unaudited)

SEAGATE TECHNOLOGY PLC CONDENSED CONSOLIDATED BALANCE SHEETS (In millions) (Unaudited) CONDENSED CONSOLIDATED BALANCE SHEETS (In millions) July 3, (a) ASSETS Current assets: Cash and cash equivalents $ 1,193 $ 2,479 Short-term investments 6 6 Accounts receivable, net 1,250 1,735 Inventories

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

NADEX CO., LTD. Consolidated Balance Sheets

NADEX CO., LTD. Consolidated Balance Sheets Consolidated Balance Sheets Assets Current assets Cash and deposits 2,815,761 3,751,007 Notes and accounts receivable-trade 7,534,798 6,651,120 Lease investment assets 38,214 29,395 Short-term investment

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

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

Investments and advances... 344,499

Investments and advances... 344,499 Consolidated Financial Statements of the Company The consolidated balance sheet, statement of income, and statement of equity of the Company are as follows. Please note the Company s consolidated financial

More information

Consolidated Financial Results for the nine months of Fiscal Year 2010

Consolidated Financial Results for the nine months of Fiscal Year 2010 Consolidated Financial Results for the nine months of Fiscal Year 2010 (Fiscal Year 2010: Year ending March 31, 2010) Noritake Co., Limited Company Name Stock Exchange Listings Tokyo, Nagoya Code Number

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

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

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

(2)Adoptions of simplified accounting methods and accounting methods particular to the presentation of quarterly financial statements: None

(2)Adoptions of simplified accounting methods and accounting methods particular to the presentation of quarterly financial statements: None Financial Statement for the Six Months Ended September 30, 2015 Name of listed company: Mipox Corporation Stock Code: 5381 (URL http://www.mipox.co.jp) Name and Title of Representative: Jun Watanabe, President

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

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

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

MITSUI SUMITOMO INSURANCE COMPANY, LIMITED AND SUBSIDIARIES. CONSOLIDATED BALANCE SHEETS March 31, 2005 and 2006

MITSUI SUMITOMO INSURANCE COMPANY, LIMITED AND SUBSIDIARIES. CONSOLIDATED BALANCE SHEETS March 31, 2005 and 2006 CONSOLIDATED BALANCE SHEETS March 31, 2005 and 2006 2005 2006 ASSETS Investments - other than investments in affiliates: Securities available for sale: Fixed maturities, at fair value 3,043,851 3,193,503

More information

Investments and advances... 313,669

Investments and advances... 313,669 Consolidated Financial Statements of the Company The consolidated balance sheet, statement of income, and statement of equity of the Company are as follows. Please note the Company s consolidated financial

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

December/2003. Corporate Presentation

December/2003. Corporate Presentation December/2003 Corporate Presentation General Overview 1 HIGHLIGHTS Integrated Telecom Service Provider 15.1 million wirelines in service (Dec/03) Over 4.0 million wireless subscribers (Jan/04) Region I

More information

Vizrt Group AS Reports Q1 2015 Results

Vizrt Group AS Reports Q1 2015 Results Vizrt Group AS Quarterly report March 31, 2015 Vizrt Group AS Reports Q1 2015 Results Business Overview On March 19, 2015, Vizrt Group AS (formerly Aksjeselskapet av 17. Oktober 2014 AS ) ( the Company

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

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

ACER INCORPORATED AND SUBSIDIARIES. Consolidated Balance Sheets

ACER INCORPORATED AND SUBSIDIARIES. Consolidated Balance Sheets Consolidated Balance Sheets March 31, 2015, December 31, 2014, and March 31, 2014 (March 31, 2015 and 2014 are reviewed, not audited) Assets 2015.3.31 2014.12.31 2014.3.31 Current assets: Cash and cash

More information

Kroton Day: M&A September 2011 KROT11

Kroton Day: M&A September 2011 KROT11 Kroton Day: M&A September 2011 KROT11 Extensive Consolidation Opportunities in Post Secondary Education in Brazil Amount of Post-Secondary Institutions 245 1,2 milhões alunos Market Share - Post-Secondary

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

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS , INC. CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited, in thousands, except per share data) Revenues $ 497,590 $ 446,746 Cost of revenues 334,387 308,324 Gross profit 163,203 138,422 Operating expenses

More information

WESTERN DIGITAL CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS. (in millions; unaudited) ASSETS

WESTERN DIGITAL CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS. (in millions; unaudited) ASSETS CONDENSED CONSOLIDATED BALANCE SHEETS (in millions; unaudited) ASSETS Apr. 1, July 3, 2016 2015 Current assets: Cash and cash equivalents $ 5,887 $ 5,024 Short-term investments 146 262 Accounts receivable,

More information

Japan Airlines Corporation. Comparative Non-Consolidated Balance Sheets

Japan Airlines Corporation. Comparative Non-Consolidated Balance Sheets Comparative Non-Consolidated Balance Sheets March 31, 2007 and 2008 2007 2008 Change Assets I. Current assets: Cash and time deposits 8,960 166,450 157,489 Accounts receivable trade 2,488 2,365 (122) Short-term

More information

2012 Consolidated financial COMPTES CONSOLIDÉS. statements

2012 Consolidated financial COMPTES CONSOLIDÉS. statements 2012 2012 Consolidated financial COMPTES CONSOLIDÉS statements Consolidated 2012 financial statements / Income statement (in 000) 12/31/2012 % of sales 12/31/2011 % of sales 12/31/2010 % of sales Sales

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

Consolidated Financial Results for Fiscal Year 2013 (April 1, 2013 March 31, 2014)

Consolidated Financial Results for Fiscal Year 2013 (April 1, 2013 March 31, 2014) Consolidated Financial Results for Fiscal Year 2013 (April 1, 2013 March 31, 2014) 28/4/2014 Name of registrant: ShinMaywa Industries, Ltd. Stock Exchange Listed: Tokyo Code number: 7224 (URL: http://www.shinmaywa.co.jp

More information

SANYO TRADING COMPANY LIMITED. Financial Statements

SANYO TRADING COMPANY LIMITED. Financial Statements Financial Statements Year Ended September 30, 2016 English translation from original Japanese-language documents Balance Sheets As of September 30, 2016 Thousands of U.S.Dollars ASSETS Current Assets Cash

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

Consolidated Financial Review for the First Quarter Ended June 30, 2004

Consolidated Financial Review for the First Quarter Ended June 30, 2004 Consolidated Financial Review for the First Quarter Ended August 9, 2004 Company Name: Head Office: Tokyo, Japan URL: Stock exchange listing: Tokyo Stock Exchange 1ST Section Code number: 6481 Representative:

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

1 CONSOLIDATED FINANCIAL STATEMENTS (1) Consolidated Balance Sheets

1 CONSOLIDATED FINANCIAL STATEMENTS (1) Consolidated Balance Sheets 1 CONSOLIDATED FINANCIAL STATEMENTS (1) Consolidated Balance Sheets As of March 31,2014 As of March 31,2015 Assets Cash and due from banks 478,425 339,266 Call loans and bills bought 23,088 58,740 Monetary

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

Statement of Financial Accounting Standards No. 25. Statement of Financial Accounting Standards No.25. Business Combinations

Statement of Financial Accounting Standards No. 25. Statement of Financial Accounting Standards No.25. Business Combinations Statement of Financial Accounting Standards No. 25 Statement of Financial Accounting Standards No.25 Business Combinations Revised on 30 November 2006 Translated by Ling-Tai Lynette Chou, Professor (National

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

NOTICE OF NO AUDITOR REVIEW OF INTERIM FINANCIAL STATEMENTS

NOTICE OF NO AUDITOR REVIEW OF INTERIM FINANCIAL STATEMENTS Condensed Interim Consolidated Financial Statements of THE BRICK LTD. For the three months ended March 31, 2013 NOTICE OF NO AUDITOR REVIEW OF INTERIM FINANCIAL STATEMENTS Under National Instrument 51-102,

More information

ČEZ, a. s. BALANCE SHEET in accordance with IFRS as of March 31, 2016 Preliminary version in CZK Millions

ČEZ, a. s. BALANCE SHEET in accordance with IFRS as of March 31, 2016 Preliminary version in CZK Millions BALANCE SHEET Assets Property, plant and equipment: 31. 3. 2016 31. 12. 2015 Plant in service 346 140 346 203 Less accumulated depreciation and impairment (207 138) (204 187) Net plant in service 139 002

More information

Firstsource Solutions Limited

Firstsource Solutions Limited Profit and Loss account summary Quarter ended 31, 2015 Growth % in Q4 FY16 over Q4 FY15 In INR million, except per share data Quarter ended December 30, 2015 Growth % in Q4 FY16 over Q3 FY16 INCOME Income

More information

Consolidated Financial Results for Six Months Ended September 30, 2007

Consolidated Financial Results for Six Months Ended September 30, 2007 Consolidated Financial Results for Six Months Ended September 30, 2007 SOHGO SECURITY SERVICES CO., LTD (URL http://ir.alsok.co.jp/english) (Code No.:2331, TSE 1 st Sec.) Representative: Atsushi Murai,

More information

ASML - Summary IFRS Consolidated Statement of Profit or Loss 1,2

ASML - Summary IFRS Consolidated Statement of Profit or Loss 1,2 ASML - Summary IFRS Consolidated Statement of Profit or Loss 1,2 Three months ended, Six months ended, Jun 29, Jun 28, Jun 29, Jun 28, 2014 2015 2014 2015 Net system sales 1,243.0 1,134.5 2,273.0 2,381.0

More information

Exercise Total current assets Current liabilities = $44, , ,000 (accrued interest) = $60,000

Exercise Total current assets Current liabilities = $44, , ,000 (accrued interest) = $60,000 EXERCISES Exercise 3 1 1. Total current assets Current liabilities = $44,000 + 15,000 + 1,000 (accrued interest) = $60,000 Since the current ratio is 1.5:1, Current assets = 1.5 $60,000 = $90,000 2. Short-term

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

Highlights of Consolidated Financial Results for FY2007 First Quarter (April 1,2006 through June 30,2006)

Highlights of Consolidated Financial Results for FY2007 First Quarter (April 1,2006 through June 30,2006) Highlights of Consolidated Financial Results for FY2007 First Quarter (April 1,2006 through June 30,2006) Company name: TACHI-S Co., Ltd. Stock Exchange Listed: Tokyo Stock Exchange Code Number: 7239 Location

More information

ASML - Summary IFRS Consolidated Statement of Profit or Loss 1,2

ASML - Summary IFRS Consolidated Statement of Profit or Loss 1,2 ASML - Summary IFRS Consolidated Statement of Profit or Loss 1,2 Three months ended, Mar 30, Mar 29, 2014 2015 Net system sales 1,030.0 1,246.5 Net service and field option sales 366.5 403.4 Total net

More information

ICAP GROUP S.A. FINANCIAL RATIOS EXPLANATION

ICAP GROUP S.A. FINANCIAL RATIOS EXPLANATION ICAP GROUP S.A. FINANCIAL RATIOS EXPLANATION OCTOBER 2006 Table of Contents 1. INTRODUCTION... 3 2. FINANCIAL RATIOS FOR COMPANIES (INDUSTRY - COMMERCE - SERVICES) 4 2.1 Profitability Ratios...4 2.2 Viability

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

Model is used to calculate Financial Statements on a Quarterly Basis for a One Year period. Model provides the ability to:

Model is used to calculate Financial Statements on a Quarterly Basis for a One Year period. Model provides the ability to: ADDITIONAL REFERENCES AND FINANCIAL MODELS: For more information about financial statements and terms refer to e book, How to Read Financial Statements. Advanced financial models providing 5 year projections

More information

ČEZ, a. s. BALANCE SHEET in accordance with IFRS as of March 31, 2015 in CZK Millions

ČEZ, a. s. BALANCE SHEET in accordance with IFRS as of March 31, 2015 in CZK Millions BALANCE SHEET Assets Property, plant and equipment: 31. 03. 2015 31. 12. 2014 Plant in service 345,012 344,246 Less accumulated provision for depreciation (199,841) (196,333) Net plant in service 145,171

More information

SEAGATE TECHNOLOGY PLC CONDENSED CONSOLIDATED BALANCE SHEETS

SEAGATE TECHNOLOGY PLC CONDENSED CONSOLIDATED BALANCE SHEETS CONDENSED CONSOLIDATED BALANCE SHEETS (In millions) June 28, ASSETS Current assets: Cash and cash equivalents $ 2,259 $ 1,708 Short-term investments 47 480 Restricted cash and investments 4 101 Accounts

More information

Quarterly Information (ITR) - 06/30/2014 - AREZZO INDÚSTRIA E COMERCIO S/A Version: 1. Capital Breakdow... 1 Cash proceeds... 2

Quarterly Information (ITR) - 06/30/2014 - AREZZO INDÚSTRIA E COMERCIO S/A Version: 1. Capital Breakdow... 1 Cash proceeds... 2 Quarterly Information (ITR) - 06/30/2014 - AREZZO INDÚSTRIA E COMERCIO S/A Version: 1 Contents Company Data Capital Breakdow... 1 Cash proceeds... 2 Individual financial statements Balance Sheet - Assets...

More information

Darfon Electronics Corp.

Darfon Electronics Corp. Darfon Electronics Corp. 4Q 2010 Investor Conference March 4, 2011 www.darfon.com.tw Investor@darfon.com.tw Agenda 4Q 2010 Financial Highlights Business Outlook Q&A Safe Harbor Notice We have made forward-looking

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

As of December 31, 2014. As of December 31, 2015. Assets Current assets:

As of December 31, 2014. As of December 31, 2015. Assets Current assets: Assets Current assets: Alphabet Inc. CONSOLIDATED BALANCE SHEETS (In millions, except share and par value amounts which are reflected in thousands, and par value per share amounts) As of December 31, 2014

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

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

2015 FIRST HALF RESULTS CONFERENCE CALL. August 31st, 2015

2015 FIRST HALF RESULTS CONFERENCE CALL. August 31st, 2015 2015 FIRST HALF RESULTS CONFERENCE CALL August 31st, 2015 DISCLAIMER This presentation has been prepared by Eurotech S.p.A.(or Eurotech ) and has to be read in conjunction with its oral presentation. The

More information

SanDisk Corporation Preliminary Condensed Consolidated Statements of Operations (in thousands, except per share amounts, unaudited)

SanDisk Corporation Preliminary Condensed Consolidated Statements of Operations (in thousands, except per share amounts, unaudited) Preliminary Condensed Consolidated Statements of Operations (in thousands, except per share amounts, unaudited) Revenue $ 1,634,011 $ 1,476,263 $ 3,145,956 $ 2,816,992 Cost of revenue 854,640 789,614 1,595,679

More information

DTS CORPORATION and Consolidated Subsidiaries. Unaudited Quarterly Consolidated Financial Statements for the Three Months Ended June 30, 2008

DTS CORPORATION and Consolidated Subsidiaries. Unaudited Quarterly Consolidated Financial Statements for the Three Months Ended June 30, 2008 DTS CORPORATION and Consolidated Subsidiaries Unaudited Quarterly Consolidated Financial Statements for the Three Months Ended June 30, 2008 DTS CORPORATION and Consolidated Subsidiaries Quarterly Consolidated

More information

Income Statement (1) First Quarter 2002

Income Statement (1) First Quarter 2002 Income Statement (1) (in millions of EUR) 1 st Q 2002 1 st Q 2001 2002/2001 Sales 5,402.2 4,993.6 +8.2% (2) EBITDA (FIFO) 408.7 366.1 +11.6% EBITDA margin 7.6% 7.3% - Depreciation (145.5) (134.6) +8.1%

More information

ISS Governance Services Proxy Research. Company Financials Compustat Data Definitions

ISS Governance Services Proxy Research. Company Financials Compustat Data Definitions ISS Governance Services Proxy Research Company Financials Compustat Data Definitions June, 2008 TABLE OF CONTENTS Data Page Overview 3 Stock Snapshot 1. Closing Price 3 2. Common Shares Outstanding 3 3.

More information

Operating Income 186, , ,

Operating Income 186, , , Summary Report of Consolidated Financial Results For the First Quarter Ended September 30, (All financial information has been prepared in accordance with accounting principles generally accepted in Japan.)

More information

Financial statements of ČEZ, a. s. as of December 31, 2013

Financial statements of ČEZ, a. s. as of December 31, 2013 Financial statements of ČEZ, a. s. as of December 31, 2013 In terms of Section 19a of the Accounting Act, the financial statements of ČEZ, a. s. as of December 31, 2013 were compiled in accordance with

More information

ČEZ, a. s. BALANCE SHEET in accordance with IFRS as of June 30, 2014 in CZK Millions

ČEZ, a. s. BALANCE SHEET in accordance with IFRS as of June 30, 2014 in CZK Millions BALANCE SHEET Assets Property, plant and equipment: 30. 6. 2014 31. 12. 2013 Plant in service 319 440 319 081 Less accumulated provision for depreciation (188 197) (182 282) Net plant in service 131 243

More information

NIKE Case Study. Professor Corwin. An overview of the individual questions and their relation to the lecture topics is provided below.

NIKE Case Study. Professor Corwin. An overview of the individual questions and their relation to the lecture topics is provided below. NIKE Case Study Professor Corwin This case study includes several problems related to the valuation of Nike. We will work through these problems throughout the course to demonstrate some of the most important

More information

ASML - Summary IFRS Consolidated Statement of Profit or Loss 1,2

ASML - Summary IFRS Consolidated Statement of Profit or Loss 1,2 ASML - Summary IFRS Consolidated Statement of Profit or Loss 1,2 Three months ended, Nine months ended, Sep 28, Sep 27, Sep 28, Sep 27, 2014 2015 2014 2015 Net system sales 884.5 975.3 3,157.5 3,356.3

More information

Alphabet Inc. CONSOLIDATED BALANCE SHEETS (In millions, except share amounts which are reflected in thousands and par value)

Alphabet Inc. CONSOLIDATED BALANCE SHEETS (In millions, except share amounts which are reflected in thousands and par value) Assets Current assets: Alphabet Inc. CONSOLIDATED BALANCE SHEETS (In millions, except share amounts which are reflected in thousands and par value) As of December 31, 2015 As of June 30, 2016 (unaudited)

More information

SANYO TRADING COMPANY LIMITED. Financial Statements

SANYO TRADING COMPANY LIMITED. Financial Statements Financial Statements Year Ended September 30, 2014 English translation from original Japanese-language documents Balance Sheets As of September 30, 2014 ASSETS Current Assets Cash and deposits US$ 18,509,007

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

James L. Dunn, Jr. Senior Vice President and Chief Financial Officer (602) 952-1200

James L. Dunn, Jr. Senior Vice President and Chief Financial Officer (602) 952-1200 Contact: James M. Powers, Jr. President and Chief Executive Officer (602) 952-1200 James L. Dunn, Jr. Senior Vice President and Chief Financial Officer (602) 952-1200 ilinc COMMUNICATIONS ANNOUNCES FISCAL

More information

Audit Report of Independent Certified Public Accountants

Audit Report of Independent Certified Public Accountants Audit Report of Independent Certified Public Accountants The Board of Directors Acer Incorporated: We have audited the non-consolidated balance sheets of Acer Incorporated (the Company ) as of June 30,

More information

SUMMARY OF CONSOLIDATED BUSINESS RESULTS for the nine months ended December 31, 2012

SUMMARY OF CONSOLIDATED BUSINESS RESULTS for the nine months ended December 31, 2012 SUMMARY OF CONSOLIDATED BUSINESS RESULTS for the nine months ended December 31, 2012 February 8, 2013 ARRK Corporation 2-2-9 Minami Hommachi, Chuo-ku, Osaka, 541-0054, JAPAN 1. Consolidated financial results

More information

OPAP S.A. Interim Consolidated Financial Results for the Three Months ended March 31st, 2010

OPAP S.A. Interim Consolidated Financial Results for the Three Months ended March 31st, 2010 OPAP S.A. Interim Consolidated Financial Results for the Three Months ended March 31st, 2010 Revenue down 6.2% to 1,372.4m (Q1 2009: 1,462.7m) EBITDA down 11.8% to 261.8m (Q1 2009: 296.9m) Net profit down

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

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