| Consolidated sales for 3Q10 were US$2.003 billion compared to US$1.414 billion in 3Q09, an increase of 42% attributable to greater production by the Mining Division, the recovery of Asarco, and higher metals prices. The Transportation Division reported a significant increase of 28% in sales over 3Q09. The cumulative consolidated sales as of 3Q10 were US$5.832 billion, a 75% increase over the previous year. | |
| The cost of sales for 3Q10 was US$999 million, increasing 42% compared to 3Q09. This increase is mainly explained by the incorporation of Asarco (76%) and higher fuel and energy prices (10%). | |
| EBITDA for 3Q10 was US$963 million, which compared to US$691 million in 3Q09, represents a significant increase of 39%. The EBITDA margin for 3Q10 represented 48% of sales. The cumulative EBITDA as of 3Q10 was US$2.781 billion, a 95% increase over the previous year. | |
| Net consolidated earnings were US$452 million, compared to US$286 million for 3Q09, increasing 58% and representing 23% of sales. The cumulative net earnings as of 3Q10 totaled US$1.110 billion, a 104% increase over the previous year. | |
| The total consolidated debt as of September 30th amounted to US$4.010 billion, with a cash balance of US$2.826 billion, which represents US$1.184 billion in net debt. | |
| On October 28, 2010, the Board of Directors approved a one-time dividend payment in cash of $0.25 pesos per outstanding share, to be paid on November 12, 2010. |
Third Quarter | Variance | January - September | Variance | ||||||||||||||||||||||||||||||
(Thousand US Dollars) | 2010 | 2009 | US$000 | % | 2010 | 2009 | US$000 | % | |||||||||||||||||||||||||
Sales |
2,003,023 | 1,413,761 | 589,262 | 41.7 | 5,832,131 | 3,343,054 | 2,489,077 | 74.5 | |||||||||||||||||||||||||
Cost of Sales |
998,823 | 703,941 | 294,882 | 41.9 | 2,975,566 | 1,830,014 | 1,145,552 | 62.6 | |||||||||||||||||||||||||
Operating Income |
807,473 | 570,708 | 236,765 | 41.5 | 2,272,217 | 1,109,690 | 1,162,527 | 104.8 | |||||||||||||||||||||||||
EBITDA |
962,566 | 691,427 | 271,139 | 39.2 | 2,780,580 | 1,426,929 | 1,353,651 | 94.9 | |||||||||||||||||||||||||
Margin EBITDA (%) |
48.1 | % | 48.9 | % | 47.7 | % | 42.7 | % | |||||||||||||||||||||||||
Net Income |
451,578 | 286,352 | 165,226 | 57.7 | 1,110,437 | 544,766 | 565,671 | 103.8 | |||||||||||||||||||||||||
Margin Profit (%) |
22.5 | % | 20.3 | % | 19.0 | % | 16.3 | % | |||||||||||||||||||||||||
Investments / Capex |
157,684 | 146,868 | 10,816 | 7.4 | 363,897 | 437,908 | (74,010 | ) | (16.9 | ) | |||||||||||||||||||||||
Employees |
23,803 | 19,541 | 4,262 | 21.8 | 23,803 | 19,541 | 4,262 | 21.8 | |||||||||||||||||||||||||
Number of Shares Outstanding 7,785,000,000 as of September 30, 2010 |
1 | All figures are expressed in US dollars following GAAP accounting principles, unless otherwise stated. |
Third Quarter 2010 Results |
| Combination of Operations of Asarco and Southern Copper Corporation (SCC) under Common Ownership. On August 10, 2010, SCC formed a special committee of independent directors to evaluate the AMC proposal on behalf of the public stockholders of SCC. The special committee has retained independent legal and financial advisors to assist with this transaction and help the special committee with the evaluation of the proposal. GMexico believes that the combination of SCC and Asarco will provide important synergies, including cost reductions in operations, transportation, and overhead, and capital expenditure savings, which would benefit all stockholders of the combined entity. |
| Cananea. Cananea mine has restarted operations and full production capacity of 180,000 tons is expected to be reached by February 2011. The (i) SX/EW plant produced 4,985 tons of copper cathode during the third quarter. We have hired 4,200 contractors and workers for (i) major reconstruction and ramp-up of the mining and metallurgical operations, (ii) construction of the new leaching plant (SX/EW III) and its Quebalix (crushing and conveying system for the leaching material) facility and, (iii) development of social, educational and recreational infrastructure for the benefit of the communities. | ||
| Capital Expenditures. The Company has an investment program underway for a total of US $5.6 billion for mining and metallurgical expansions in the coming 5 years, out of which US$3.8 billion will be invested in Mexico and US$1.8 billion in Peru. | ||
For Cananeas new SX/EW III leaching plant with Quebalix, ICA-Fluor is reviewing the basic engineering project that began in 2006 and the revised project is expected to be completed by December 2010. The detailed engineering studies will start in 1Q11. | |||
Through September 30, 2010 SCC has invested US$115 million in the expansion of the concentrator at the Toquepala mine in Peru. The engineering plan is under review and the Environmental Impact Study is expected be finalized by the end of this year. The project will increase annual copper production by 100,000 tons in 2012. | |||
With respect to Tía María, SCC has provided the Peruvian government additional information on the project, including the possibility of using seawater. A decision by the government regarding the environmental impact of the Tía María project is expected during the fourth quarter of this year, which would allow to begin of construction in 1Q11 and production by mid-2012. | |||
| Cost Reduction. Operating costs (cash cost) were cut more than half to US$0.145 per pound in 3Q10 from US$0.369 in 3Q09. This improvement is the result of greater productivity and operating efficiencies, in addition to better prices and increased volumes of byproducts. | ||
| Copper Hedging. The Company has recently entered into copper hedge contracts to reduce price volatility and protect sales value. For 4Q10, SCC has hedged 58% of its production through swaps at an average price of US $3.67 per pound. For 2011, it has hedged 11% of its copper production through swaps at an average price of US $3.73 per pound and 16% of its production through zero-cost collars with an average floor price of US $3.00 per pound and an average cap price of US $4.54 per pound. |
3Q10 | www.gmexico.com | Page 2 |
Third Quarter 2010 Results |
| Labor Matters. In September, SCC signed three-year collective bargaining agreements with three of the eight unions in Peru. The collective bargaining agreements with the five remaining unions are in effect until 2013. | ||
The Mexican Authorities have reestablished the rule of law by securing access roads to our La Caridad metallurgical facilities, activities at these operations have normalized with full assistance of the work force. The disruption in our metallurgical operations had no material impact on our results as we sold copper concentrates at outstanding market conditions. | |||
| IMMSA receives Clean Industry recognition. The PROFEPA (Federal Attorney Of Environmental Protection) awarded Clean Industry certification to Industrial Minera Méxicos Zinc Electrolyte Refinery, Charcas mine, and Santa Bárbara mine. |
| Copper Hedging. Asarco has recently entered into copper hedge contracts to reduce price volatility and protect sales value. For 4Q10, Asarco has hedged 50% of its production through swap contracts at prices averaging US $3.50 per pound and 50% of its production through zero- cost collars with a an average floor price of US $3.00 per pound and an average cap of US $4.00 per pound. For 2011, Asarco has hedged 37% of its production through swap contracts at prices averaging US $3.70 per pound and 47% of its production through zero-cost collars with a an average floor price of US $3.00 per pound and an average cap of US $4.45 per pound. | ||
| Cost Reduction. Asarco continued to reduce its operating costs (cash cost), lowering its unit cost to US$1.19 per pound in 3Q10 from US$1.65 in 3Q09. This improvement resulted from greater productivity and operating efficiencies, in addition to greater contributions from byproducts. |
| Ferromex. The railroad division reported significant growth, led by increased intermodal freight, mainly in Manzanillo, as well as higher border interchanges, which for the first time in its history interchanged more loaded cars than the Nuevo Laredo and Matamoros borders operated by KCSM. By September, Ferromex had interchanged 241,815 cars, representing a growth of 30% compared to 2009 and 51.6% of the total loaded rail cars interchanged at Mexico-US borders. | ||
During 3Q09, the volume of loaded cars was 208,876, a 11% increase than the previous record set in 2008s third quarter. Also, 11.779 billion tons/kilometer were transported, 10% over the previous record set in the third quarter of 2008. | |||
In general rail freight (excluding Intermodal), Ferromex was the railroad with the second largest volume growth in North America during the first nine months of 2010, growing 18.1% over 2009, slightly less than Canadian National. According to the Association of American Railroads, US railroads grew an average of 8.4% during the same period. | |||
| Ferrosur. Ferrosur also reported significant growth in 3Q10. Sales were US$69.7 million, a 20% increase from the US$57.9 million posted in 3Q09. EBITDA increased 35% to US$19.3 million compared to US$14.3 million during the same period in the previous year. The nine month cumulative sales amounted to US$203.9 million, 24% above the previous year, while cumulative EBITDA of US$54.6 million represented an increase of 24%. The energy segment |
3Q10 | www.gmexico.com | Page 3 |
Third Quarter 2010 Results |
increased loaded cars by 156% due to the start of diesel traffic from Minatitlán, Veracruz to San Martín Texmelucan, Puebla, while the metals segment increased 38% and automotive 34%, reflecting the strong increase in exportations seen in this industry. | |||
| Railroad Capital Expenditures. The Railroad Division (including Ferrosur) invested US$67 million during the first nine months of the year to improve infrastructure throughout its routes, aiming to modernize its operating systems for greater safety and improve its commercial systems. Due to the strong growth in 2010, the Board of Directors approved in July an extraordinary capital expenditure of US$170 million, US$100 million for the purchase of 44 new model locomotives and US$70 million for the expansion of 8 current sidings and the construction of 17 new sidings. The locomotives have been ordered and are expected to be delivered in May 2011. The sidings expansion and construction began in October, taking advantage of the dry season, and is expected to begin operating in 1Q11. | ||
In July 2010, Ferrosur purchased 9 locomotives to transport the Pemex traffic more efficiently and to handle the current increase in volume. The locomotives are expected to be delivered on December 2010. |
As of September 30 | |||||||||||||||||||||
2010 | 2009 | ||||||||||||||||||||
Gross | Cash & | Net | Gross | Var. | |||||||||||||||||
(US$000) | Debt | Banks | Debt | Debt | Debt | ||||||||||||||||
Grupo Mexico |
9,999 | 229,243 | (219,244 | ) | | | |||||||||||||||
Americas Mining Corporation |
878,571 | 45,591 | 832,980 | | | ||||||||||||||||
Southern Copper Corporation |
2,765,263 | 2,236,698 | 528,565 | 1,285,182 | 115.2 | ||||||||||||||||
Asarco |
| 44,713 | (44,713 | ) | | | |||||||||||||||
Infraestructura y Transportes Mexico (ITM) |
| 114,238 | (114,238 | ) | | | |||||||||||||||
GFM Ferromex |
356,230 | 155,695 | 200,535 | 368,146 | (3.2 | ) | |||||||||||||||
Grupo Mexico (Consolidated) |
4,010,063 | 2,826,178 | 1,183,885 | 1,653,328 | 142.5 | ||||||||||||||||
3Q10 | www.gmexico.com | Page 4 |
Third Quarter 2010 Results |
2Q | Third Quarter | Var. | Var. % | January - September | Var. | |||||||||||||||||||||||||||||||||
2010 | 2010 | 2009 | % | 3Q10-2Q10 | 2010 | 2009 | % | |||||||||||||||||||||||||||||||
Copper |
($cts/Pound) | 318.76 | 328.53 | 265.76 | 23.6 | 3.1 | 325.11 | 210.93 | 54.1 | |||||||||||||||||||||||||||||
Molybdenum |
($dlls/Pound) | 16.10 | 14.86 | 14.50 | 2.5 | (7.7 | ) | 15.58 | 10.78 | 44.5 | ||||||||||||||||||||||||||||
Zinc |
($cts/Pound) | 91.90 | 91.32 | 79.90 | 14.3 | (0.6 | ) | 95.68 | 66.63 | 43.6 | ||||||||||||||||||||||||||||
Silver |
($dlls/Ounce) | 18.35 | 18.98 | 14.76 | 28.6 | 3.5 | 18.08 | 13.71 | 31.9 | |||||||||||||||||||||||||||||
Gold |
($dlls/Ounce) | 1,195.68 | 1,226.58 | 960.06 | 27.8 | 2.6 | 1,177.06 | 930.09 | 26.6 | |||||||||||||||||||||||||||||
Lead |
($cts/Pound) | 88.47 | 92.18 | 87.44 | 5.4 | 4.2 | 93.80 | 69.31 | 35.3 | |||||||||||||||||||||||||||||
Sulfuric Acid |
($dlls/Ton) | 58.73 | 56.31 | 48.15 | 16.9 | (4.1 | ) | 53.82 | 49.09 | 9.6 | ||||||||||||||||||||||||||||
Third Quarter | Variance | January - September | Variance | |||||||||||||||||||||||||||||||||||
Mining Division | 2010 | 2009 | US$000 | % | 2010 | 2009 | US$000 | % | ||||||||||||||||||||||||||||||
Copper |
(m.t. | ) | ||||||||||||||||||||||||||||||||||||
Production |
177,968 | 120,240 | 57,728 | 48.0 | 503,714 | 359,289 | 144,425 | 40.2 | ||||||||||||||||||||||||||||||
Sales |
183,294 | 137,621 | 45,673 | 33.2 | 515,564 | 380,777 | 134,787 | 35.4 | ||||||||||||||||||||||||||||||
Molybdenum* |
(m.t. | ) | ||||||||||||||||||||||||||||||||||||
Production |
5,009 | 5,190 | (181 | ) | (3.5 | ) | 15,273 | 13,635 | 1,638 | 12.0 | ||||||||||||||||||||||||||||
Sales |
5,007 | 5,134 | (127 | ) | (2.5 | ) | 15,326 | 13,565 | 1,761 | 13.0 | ||||||||||||||||||||||||||||
Zinc* |
(m.t. | ) | ||||||||||||||||||||||||||||||||||||
Production |
24,500 | 27,822 | (3,322 | ) | (11.9 | ) | 76,750 | 82,504 | (5,754 | ) | (7.0 | ) | ||||||||||||||||||||||||||
Sales |
20,395 | 26,111 | (5,716 | ) | (21.9 | ) | 70,303 | 77,967 | (7,664 | ) | (9.8 | ) | ||||||||||||||||||||||||||
Silver |
(Koz) | |||||||||||||||||||||||||||||||||||||
Production |
3,863 | 3,331 | 532 | 16.0 | 11,296 | 9,839 | 1,458 | 14.8 | ||||||||||||||||||||||||||||||
Sales |
5,411 | 4,949 | 462 | 9.3 | 15,400 | 13,221 | 2,179 | 16.5 | ||||||||||||||||||||||||||||||
Gold* |
(Oz) | |||||||||||||||||||||||||||||||||||||
Production |
4,280 | 3,660 | 620 | 16.9 | 12,288 | 11,145 | 1,143 | 10.3 | ||||||||||||||||||||||||||||||
Sales |
18,031 | 17,216 | 815 | 4.7 | 56,036 | 45,815 | 10,221 | 22.3 | ||||||||||||||||||||||||||||||
* | Asarco does not produce this mineral. |
3Q10 | www.gmexico.com | Page 5 |
Third Quarter 2010 Results |
Third Quarter | Variance | January - September | Variance | ||||||||||||||||||||||||||||||
(Thousand US Dollars) | 2010 | 2009 | US$000 | % | 2010 | 2009 | US$000 | % | |||||||||||||||||||||||||
Sales |
1,257,864 | 1,151,769 | 106,095 | 9.2 | 3,650,509 | 2,598,276 | 1,052,233 | 40.5 | |||||||||||||||||||||||||
Cost of Sales |
542,503 | 529,893 | 12,610 | 2.4 | 1,563,999 | 1,324,824 | 239,175 | 18.1 | |||||||||||||||||||||||||
Operating Income |
602,898 | 508,731 | 94,167 | 18.5 | 1,752,092 | 956,055 | 796,037 | 83.3 | |||||||||||||||||||||||||
EBITDA |
676,049 | 591,757 | 84,292 | 14.2 | 1,979,929 | 1,197,885 | 782,044 | 65.3 | |||||||||||||||||||||||||
Margin EBITDA (%) |
53.7 | % | 51.4 | % | 54.2 | % | 46.1 | % | |||||||||||||||||||||||||
Net Income |
365,171 | 312,451 | 52,720 | 16.9 | 1,061,802 | 566,111 | 495,691 | 87.6 | |||||||||||||||||||||||||
Margin Profit (%) |
29.0 | % | 27.1 | % | 29.1 | % | 21.8 | % | |||||||||||||||||||||||||
Investments / Capex |
112,885 | 110,559 | 2,326 | 2.1 | 281,173 | 316,740 | (35,567 | ) | (11.2 | ) | |||||||||||||||||||||||
3Q10 | www.gmexico.com | Page 6 |
Third Quarter 2010 Results |
Third Quarter | Variance | January - September | Variance | ||||||||||||||||||||||||||||||
(Thousand US Dollars) | 2010 | 2009 | US$000 | % | 2010 | 2009 | US$000 | % | |||||||||||||||||||||||||
Sales |
414,617 | 303,312 | 111,305 | 36.7 | 1,227,373 | 793,836 | 433,537 | 54.6 | |||||||||||||||||||||||||
Cost of Sales |
224,014 | 179,132 | 44,882 | 25.1 | 749,978 | 562,408 | 187,570 | 33.4 | |||||||||||||||||||||||||
Operating Income |
140,411 | 107,355 | 33,056 | 30.8 | 334,506 | 184,313 | 150,193 | 81.5 | |||||||||||||||||||||||||
EBITDA |
187,766 | 117,265 | 70,501 | 60.1 | 545,060 | 221,304 | 323,756 | 146.3 | |||||||||||||||||||||||||
Margin EBITDA (%) |
45.3 | % | 38.7 | % | 44.4 | % | 27.9 | % | |||||||||||||||||||||||||
Net Income |
139,417 | 38,706 | 100,711 | 260.2 | 246,602 | 1,369 | 245,233 | 17,913.3 | |||||||||||||||||||||||||
Margin Profit (%) |
33.6 | % | 12.8 | % | 20.1 | % | 0.2 | % | |||||||||||||||||||||||||
Investments / Capex |
12,342 | 8,222 | 4,120 | 50.1 | 19,057 | 48,546 | (29,489 | ) | (60.7 | ) | |||||||||||||||||||||||
2 | The Asarco operation consolidated again with GMexico results as of December 10, 2009. The figures for 3Q09 are provided for comparative purposes only. |
3Q10 | www.gmexico.com | Page 7 |
Third Quarter 2010 Results |
Third Quarter | Variance | January - September | Variance | ||||||||||||||||||||||||||||||
(Thousand US Dollars) | 2010 | 2009 | US$000 | % | 2010 | 2009 | US$000 | % | |||||||||||||||||||||||||
Load Volume (MillionTons/Km) |
11,779 | 10,040 | 1,739 | 17.3 | 34,144 | 28,892 | 5,252 | 18.2 | |||||||||||||||||||||||||
Sales |
303,749 | 237,604 | 66,145 | 27.8 | 877,239 | 668,147 | 209,092 | 31.3 | |||||||||||||||||||||||||
Cost of Sales |
202,626 | 158,830 | 43,796 | 27.6 | 569,431 | 448,876 | 120,555 | 26.9 | |||||||||||||||||||||||||
Operating Income |
69,143 | 47,811 | 21,332 | 44.6 | 208,611 | 131,266 | 77,345 | 58.9 | |||||||||||||||||||||||||
EBITDA |
93,962 | 66,342 | 27,620 | 41.6 | 291,042 | 192,608 | 98,434 | 51.1 | |||||||||||||||||||||||||
Margin EBITDA (%) |
30.9 | % | 27.9 | % | 33.2 | % | 28.8 | % | |||||||||||||||||||||||||
Net Income |
46,742 | 28,029 | 18,713 | 66.8 | 137,319 | 87,644 | 49,675 | 56.7 | |||||||||||||||||||||||||
Margin Profit (%) |
15.4 | % | 11.8 | % | 15.7 | % | 13.1 | % | |||||||||||||||||||||||||
Investments / Capex |
29,011 | 21,131 | 7,880 | 37.3 | 54,719 | 76,730 | (22,011 | ) | (28.7 | ) | |||||||||||||||||||||||
3Q10 | www.gmexico.com | Page 8 |
Third Quarter 2010 Results |
Third Quarter | Variance | January - September | Variance | ||||||||||||||||||||||||||||||
(Thousand US Dollars) | 2010 | 2009 | US$000 | % | 2010 | 2009 | US$000 | % | |||||||||||||||||||||||||
Load Volume
(MillionTons/Km) |
1,762 | 1,730 | 32 | 1.8 | 5,327 | 5,138 | 189 | 3.7 | |||||||||||||||||||||||||
Sales |
69,677 | 57,911 | 11,766 | 20.3 | 203,855 | 165,056 | 38,799 | 23.5 | |||||||||||||||||||||||||
Cost of Sales |
47,385 | 39,987 | 7,398 | 18.5 | 140,501 | 114,819 | 25,682 | 22.4 | |||||||||||||||||||||||||
Operating Income |
13,463 | 9,936 | 3,527 | 35.5 | 37,030 | 27,277 | 9,753 | 35.8 | |||||||||||||||||||||||||
EBITDA |
19,282 | 14,332 | 4,950 | 34.5 | 54,604 | 44,196 | 10,408 | 23.5 | |||||||||||||||||||||||||
Margin EBITDA (%) |
27.7 | % | 24.7 | % | 26.8 | % | 26.8 | % | |||||||||||||||||||||||||
Net Income |
7,271 | 5,164 | 2,107 | 40.8 | 19,981 | 16,877 | 3,104 | 18.4 | |||||||||||||||||||||||||
Margin Profit (%) |
10.4 | % | 8.9 | % | 9.8 | % | 10.2 | % | |||||||||||||||||||||||||
Investments / Capex |
5,662 | 6,874 | (1,212 | ) | (17.6 | ) | 11,917 | 12,984 | (1,066 | ) | (8.2 | ) | |||||||||||||||||||||
3Q10 | www.gmexico.com | Page 9 |
Third Quarter 2010 Results | ||
This report includes forward-looking statements. In addition to the risk and uncertainties noted in the report, there are certain factors that could cause results to differ materially from those anticipated by some of the statements made. Many of these risks and uncertainties are related to factors beyond the reasonable control of Grupo México or that cannot be accurately estimated, such as future market conditions, metals prices, the behavior of other market stakeholders and the actions of government regulators, which are described in Grupo Méxicos annual report. Grupo México does not assume any obligation whatsoever regarding the updating of these projections to reflect events or circumstances occurring after the date of this report |
3Q10 | www.gmexico.com | Page 10 |
Third Quarter 2010 Results | ||
Quarters | Accumulated | ||||||||||||||||||||||||
(Thousands of US Dollars) | Q3-10 | Q3-09 | Variance | 2010 | 2009 | Variance | |||||||||||||||||||
STATEMENT OF EARNINGS |
|||||||||||||||||||||||||
Net sales |
2,003,023 | 1,413,761 | 589,262 | 5,832,131 | 3,343,054 | 2,489,077 | |||||||||||||||||||
Cost of
sales |
998,823 | 703,941 | 294,881 | 2,975,566 | 1,830,014 | 1,145,552 | |||||||||||||||||||
Gross profit |
1,004,200 | 709,820 | 294,381 | 2,856,565 | 1,513,040 | 1,343,525 | |||||||||||||||||||
Gross margin |
50 | % | 50 | % | 49 | % | 45 | % | |||||||||||||||||
Administrative expenses |
47,012 | 35,656 | 11,356 | 144,372 | 103,287 | 41,085 | |||||||||||||||||||
EBITDA |
962,566 | 691,427 | 271,139 | 2,780,580 | 1,426,929 | 1,353,651 | |||||||||||||||||||
Depreciation and amortization |
149,716 | 103,456 | 46,260 | 439,976 | 300,063 | 139,913 | |||||||||||||||||||
Operating income |
807,473 | 570,708 | 236,765 | 2,272,217 | 1,109,690 | 1,162,527 | |||||||||||||||||||
Operating margin |
40 | % | 40 | % | 39 | % | 33 | % | |||||||||||||||||
Interest expense |
82,381 | 34,301 | 48,081 | 228,633 | 93,166 | 135,467 | |||||||||||||||||||
Interest income |
(5,212 | ) | (21,149 | ) | 15,938 | (10,597 | ) | (74,372 | ) | 63,775 | |||||||||||||||
Financial coverage |
1,194 | 518 | 676 | 3,457 | (4,309 | ) | 7,766 | ||||||||||||||||||
Other (income) expense, net |
(6,574 | ) | (9,243 | ) | 2,669 | 9,482 | (19,691 | ) | 29,174 | ||||||||||||||||
Earnings before Tax |
735,683 | 566,281 | 169,402 | 2,041,242 | 1,114,896 | 926,346 | |||||||||||||||||||
Taxes |
186,720 | 204,614 | (17,894 | ) | 642,995 | 418,522 | 224,473 | ||||||||||||||||||
Participation in subsidiary not consolidated and
associated |
(8,898 | ) | (5,755 | ) | (3,143 | ) | (23,221 | ) | (19,184 | ) | (4,037 | ) | |||||||||||||
Net Earnings |
557,861 | 367,422 | 190,439 | 1,421,468 | 715,558 | 705,910 | |||||||||||||||||||
Non controlling interest in consolidated
subsidiaries |
106,283 | 81,070 | 25,213 | 311,030 | 170,792 | 140,238 | |||||||||||||||||||
Consolidated Net Earnings |
451,578 | 286,352 | 165,226 | 1,110,437 | 544,766 | 565,671 | |||||||||||||||||||
BALANCE SHEET |
|||||||||||||||||||||||||
Cash and cash equivalents |
2,826,178 | 1,537,501 | 1,288,677 | 2,826,178 | 1,537,501 | 1,288,677 | |||||||||||||||||||
Marketable securities |
59,379 | 32,799 | 26,581 | 59,379 | 32,799 | 26,581 | |||||||||||||||||||
Restricted cash |
224,362 | | 224,362 | 224,362 | | 224,362 | |||||||||||||||||||
Notes and accounts receivable |
711,828 | 595,188 | 116,640 | 711,828 | 595,188 | 116,640 | |||||||||||||||||||
Inventories |
785,057 | 450,383 | 334,674 | 785,057 | 450,383 | 334,674 | |||||||||||||||||||
Prepaid and others current assets |
263,220 | 169,380 | 93,841 | 263,220 | 169,380 | 93,841 | |||||||||||||||||||
Total Current Assets |
4,870,025 | 2,785,251 | 2,084,775 | 4,870,025 | 2,785,251 | 2,084,775 | |||||||||||||||||||
Property, plant and equipment, Net |
6,682,132 | 5,059,932 | 1,622,200 | 6,682,132 | 5,059,932 | 1,622,200 | |||||||||||||||||||
Leachable material, net |
187,100 | 119,520 | 67,580 | 187,100 | 119,520 | 67,580 | |||||||||||||||||||
Other long term assets |
1,673,860 | 924,645 | 749,215 | 1,673,860 | 924,645 | 749,215 | |||||||||||||||||||
Total Assets |
13,413,117 | 8,889,348 | 4,523,770 | 13,413,117 | 8,889,348 | 4,523,770 | |||||||||||||||||||
Liabilities and Stockholders Equity |
|||||||||||||||||||||||||
Current portion of long-term debt |
259,430 | 41,665 | 217,766 | 259,430 | 41,665 | 217,766 | |||||||||||||||||||
Accumulated liabilities |
1,195,499 | 752,944 | 442,555 | 1,195,499 | 752,944 | 442,555 | |||||||||||||||||||
Current Liabilities |
1,454,930 | 794,608 | 660,321 | 1,454,930 | 794,608 | 660,321 | |||||||||||||||||||
Long-term debt |
3,750,633 | 1,611,663 | 2,138,971 | 3,750,633 | 1,611,663 | 2,138,971 | |||||||||||||||||||
Other non-current liabilities |
898,614 | 330,977 | 567,637 | 898,614 | 330,977 | 567,637 | |||||||||||||||||||
Total Liabilities |
6,104,176 | 2,737,248 | 3,366,929 | 6,104,176 | 2,737,248 | 3,366,929 | |||||||||||||||||||
Stockholders equity |
2,000,446 | 2,000,446 | | 2,000,446 | 2,000,446 | | |||||||||||||||||||
Other equity accounts |
(286,585 | ) | (141,300 | ) | (145,285 | ) | (286,585 | ) | (141,300 | ) | (145,285 | ) | |||||||||||||
Retaining earnings |
4,117,063 | 2,994,822 | 1,122,242 | 4,117,063 | 2,994,822 | 1,122,242 | |||||||||||||||||||
Total Stockholders equity |
5,830,924 | 4,853,967 | 976,957 | 5,830,924 | 4,853,967 | 976,957 | |||||||||||||||||||
Non controlling interest |
1,478,017 | 1,298,133 | 179,884 | 1,478,017 | 1,298,133 | 179,884 | |||||||||||||||||||
Total Liabilities and Stockholders Equity |
13,413,117 | 8,889,348 | 4,523,770 | 13,413,117 | 8,889,348 | 4,523,770 | |||||||||||||||||||
CASH FLOW |
|||||||||||||||||||||||||
Net Income |
557,861 | 367,422 | 190,439 | 1,421,468 | 715,558 | 705,910 | |||||||||||||||||||
Depreciation and amortization |
149,716 | 103,455 | 46,261 | 439,976 | 300,063 | 139,913 | |||||||||||||||||||
Deferred income taxes |
10,463 | (17,408 | ) | 27,871 | (46,176 | ) | 26,282 | (72,458 | ) | ||||||||||||||||
Capitalized leachable material |
(22,972 | ) | | (22,972 | ) | (67,617 | ) | | (67,617 | ) | |||||||||||||||
Participation in subsidiary not consolidated and
associated |
(8,898 | ) | (5,755 | ) | (3,143 | ) | (23,221 | ) | (19,184 | ) | (4,037 | ) | |||||||||||||
Other Net |
11,945 | (68,162 | ) | 80,107 | 69,544 | (48,892 | ) | 118,436 | |||||||||||||||||
Changes in assets and liabilities |
(9,634 | ) | 306,816 | (316,450 | ) | 564,537 | (136,635 | ) | 701,172 | ||||||||||||||||
Cash generated by operating activities |
688,481 | 686,368 | 2,113 | 2,358,511 | 837,192 | 1,521,319 | |||||||||||||||||||
Add property & equipment |
(157,684 | ) | (146,868 | ) | (10,816 | ) | (363,897 | ) | (437,908 | ) | 74,011 | ||||||||||||||
Purchase of marketable securities |
(9,233 | ) | 7,933 | (17,166 | ) | 138,625 | 139,603 | (978 | ) | ||||||||||||||||
Restricted cash |
(53,016 | ) | | (53,016 | ) | (28,011 | ) | | (28,011 | ) | |||||||||||||||
Capital reimbursement |
(92,762 | ) | (98,513 | ) | 5,751 | (432,769 | ) | (257,386 | ) | (175,383 | ) | ||||||||||||||
Cash used in investing activities |
(312,695 | ) | (237,448 | ) | (75,247 | ) | (686,052 | ) | (555,691 | ) | (130,361 | ) | |||||||||||||
Debt incurred |
137 | 70 | 67 | 1,500,011 | 210 | 1,499,801 | |||||||||||||||||||
Debt amortization |
(7,444 | ) | (11,096 | ) | 3,652 | (960,085 | ) | (48,207 | ) | (911,878 | ) | ||||||||||||||
Dividends paid |
(174,463 | ) | (167,055 | ) | (7,408 | ) | (555,960 | ) | (323,890 | ) | (232,070 | ) | |||||||||||||
Other Net |
| (337 | ) | 337 | | (124,332 | ) | 124,332 | |||||||||||||||||
Cash used in financing activities |
(181,770 | ) | (178,418 | ) | (3,352 | ) | (16,034 | ) | (496,219 | ) | 480,185 | ||||||||||||||
Effect of
exchange rate changes on cash and cash
equivalents |
(1,650 | ) | (20,759 | ) | 19,109 | 7,789 | (33,194 | ) | 40,983 | ||||||||||||||||
Net increase (decrease) cash & cash equivalents |
192,366 | 249,743 | (57,377 | ) | 1,664,214 | (247,912 | ) | 1,912,126 | |||||||||||||||||
Cash & cash equivalents at begin yr. |
2,633,811 | 1,287,758 | 1,346,053 | 1,161,964 | 1,785,413 | (623,449 | ) | ||||||||||||||||||
Cash & cash equivalents at yr. end |
2,826,178 | 1,537,501 | 1,288,676 | 2,826,178 | 1,537,501 | 1,288,677 | |||||||||||||||||||
3Q10 | www.gmexico.com | Page 11 |
Third Quarter 2010 Results | ||
Quarters | Accumulated | ||||||||||||||||||||||||
(Thousands of US Dollars) | Q4-09 | Q4-08 | Variance | 2009 | 2008 | Variance | |||||||||||||||||||
STATEMENT OF EARNINGS |
|||||||||||||||||||||||||
Net sales |
1,257,864 | 1,151,769 | 106,095 | 3,650,509 | 2,598,276 | 1,052,233 | |||||||||||||||||||
Cost of sales |
542,503 | 529,893 | 12,610 | 1,563,999 | 1,324,824 | 239,175 | |||||||||||||||||||
Exploration |
8,871 | 7,075 | 1,796 | 27,401 | 17,498 | 9,903 | |||||||||||||||||||
Gross profit |
706,490 | 614,801 | 91,689 | 2,059,109 | 1,255,954 | 803,155 | |||||||||||||||||||
Gross margin |
56 | % | 53 | % | 56 | % | 48 | % | |||||||||||||||||
Administrative expenses |
21,262 | 23,804 | (2,542 | ) | 64,944 | 60,697 | 4,247 | ||||||||||||||||||
EBITDA |
676,049 | 591,757 | 84,292 | 676,049 | 591,757 | 84,292 | |||||||||||||||||||
Depreciation and amortization |
82,330 | 82,266 | 64 | 242,073 | 239,202 | 2,871 | |||||||||||||||||||
Operating income |
602,898 | 508,731 | 94,167 | 1,752,092 | 956,055 | 796,037 | |||||||||||||||||||
Operating margin |
48 | % | 44 | % | 48 | % | 37 | % | |||||||||||||||||
Interest expense |
49,816 | 25,126 | 24,690 | 118,654 | 74,402 | 44,252 | |||||||||||||||||||
Interest capitalized |
| 3,287 | (3,287 | ) | | (2,156 | ) | 2,156 | |||||||||||||||||
Interest income |
(2,015 | ) | (845 | ) | (1,170 | ) | (5,395 | ) | (6,018 | ) | 623 | ||||||||||||||
Financial coverage |
| 37 | (37 | ) | | (4,144 | ) | 4,144 | |||||||||||||||||
Other (income) expense, net |
9,180 | (760 | ) | 9,940 | 14,236 | (2,628 | ) | 16,864 | |||||||||||||||||
Earnings before tax |
545,917 | 481,886 | 64,031 | 1,624,597 | 896,599 | 727,998 | |||||||||||||||||||
Taxes |
178,717 | 167,661 | 11,056 | 556,859 | 327,099 | 229,760 | |||||||||||||||||||
Net Earnings |
367,200 | 314,225 | 52,975 | 1,067,738 | 569,500 | 498,238 | |||||||||||||||||||
Non controlling interest in consolidated
subsidiaries |
2,029 | 1,774 | 255 | 5,936 | 3,389 | 2,547 | |||||||||||||||||||
Consolidated Net Earnings |
365,171 | 312,451 | 52,720 | 1,061,802 | 566,111 | 495,691 | |||||||||||||||||||
BALANCE SHEET |
|||||||||||||||||||||||||
Cash and cash equivalents |
2,236,698 | 413,280 | 1,823,418 | 2,236,698 | 413,280 | 1,823,418 | |||||||||||||||||||
Marketable securities |
59,379 | 25,956 | 33,423 | 59,379 | 25,956 | 33,423 | |||||||||||||||||||
Notes and accounts receivable |
391,796 | 449,373 | (57,577 | ) | 391,796 | 449,373 | (57,577 | ) | |||||||||||||||||
Inventories |
430,397 | 417,657 | 12,740 | 430,397 | 417,657 | 12,740 | |||||||||||||||||||
Prepaid and others current assets |
144,797 | 96,756 | 48,041 | 144,797 | 96,756 | 48,041 | |||||||||||||||||||
Total Current Assets |
3,263,067 | 1,403,022 | 1,860,045 | 3,263,067 | 1,403,022 | 1,860,045 | |||||||||||||||||||
Property, plant and equipment, Net |
4,042,592 | 3,942,922 | 99,670 | 4,042,592 | 3,942,922 | 99,670 | |||||||||||||||||||
Leachable material, net |
76,105 | 119,520 | (43,415 | ) | 76,105 | 119,520 | (43,415 | ) | |||||||||||||||||
Other long term assets |
229,658 | 211,056 | 18,602 | 229,658 | 211,056 | 18,602 | |||||||||||||||||||
Total Assets |
7,611,422 | 5,676,520 | 1,934,902 | 7,611,422 | 5,676,520 | 1,934,902 | |||||||||||||||||||
Liabilities and Stockholders Equity |
|||||||||||||||||||||||||
Current portion of long-term debt |
10,000 | 10,000 | | 10,000 | 10,000 | | |||||||||||||||||||
Accumulated liabilities |
667,231 | 402,107 | 265,124 | 667,231 | 402,107 | 265,124 | |||||||||||||||||||
Current Liabilities |
677,231 | 412,107 | 265,124 | 677,231 | 412,107 | 265,124 | |||||||||||||||||||
Long-term debt |
2,755,263 | 1,275,182 | 1,480,081 | 2,755,263 | 1,275,182 | 1,480,081 | |||||||||||||||||||
Other non-current liabilities |
283,199 | 317,587 | (34,388 | ) | 283,199 | 317,587 | (34,388 | ) | |||||||||||||||||
Total Liabilities |
3,715,693 | 2,004,876 | 1,710,817 | 3,715,693 | 2,004,876 | 1,710,817 | |||||||||||||||||||
Stockholders equity |
8,846 | 8,846 | | 8,846 | 8,846 | | |||||||||||||||||||
Other equity accounts |
411,509 | 410,611 | 898 | 411,509 | 410,611 | 898 | |||||||||||||||||||
Retaining earnings |
3,456,172 | 3,235,359 | 220,813 | 3,456,172 | 3,235,359 | 220,813 | |||||||||||||||||||
Total Stockholders equity |
3,876,527 | 3,654,816 | 221,711 | 3,876,527 | 3,654,816 | 221,711 | |||||||||||||||||||
Non controlling interest |
19,202 | 16,828 | 2,374 | 19,202 | 16,828 | 2,374 | |||||||||||||||||||
Total Liabilities and Stockholders Equity |
7,611,422 | 5,676,520 | 1,934,902 | 7,611,422 | 5,676,520 | 1,934,902 | |||||||||||||||||||
CASH FLOW |
|||||||||||||||||||||||||
Net income |
367,201 | 314,225 | 52,976 | 1,067,738 | 569,500 | 498,238 | |||||||||||||||||||
Depreciation and amortization |
82,331 | 82,266 | 65 | 242,074 | 239,202 | 2,872 | |||||||||||||||||||
Deferred Income taxes |
(32,311 | ) | (13,274 | ) | (19,037 | ) | -46,823 | 40,116 | (86,939 | ) | |||||||||||||||
Other Net |
5,991 | -12,986 | 18,977 | 13,145 | -50,638 | 63,783 | |||||||||||||||||||
Changes in assets and liabilities |
110,653 | 10,392 | 100,261 | 92,725 | -501,451 | 594,176 | |||||||||||||||||||
Cash generated by operating activities |
533,865 | 380,623 | 153,242 | 1,368,859 | 296,729 | 1,072,130 | |||||||||||||||||||
Add property & equipment |
-112,885 | -110,559 | (2,326 | ) | -281,173 | -316,740 | 35,567 | ||||||||||||||||||
Other Net |
(7,709 | ) | 9,673 | (17,382 | ) | -29,106 | 42,418 | (71,524 | ) | ||||||||||||||||
Cash used in investing activities |
(120,594 | ) | (100,886 | ) | (19,708 | ) | (310,279 | ) | (274,322 | ) | (35,957 | ) | |||||||||||||
Debt incurred |
| | | 1,489,674 | | 1,489,674 | |||||||||||||||||||
Debt amortization |
| | | (5,000 | ) | (5,000 | ) | | |||||||||||||||||
Dividends paid |
-316,189 | -86,703 | (229,486 | ) | -1,067,158 | -224,698 | (842,460 | ) | |||||||||||||||||
Purchase of share SCC |
(20 | ) | (337 | ) | 317 | (223 | ) | (71,903 | ) | 71,680 | |||||||||||||||
Other Net |
-540 | 351 | (891 | ) | -8,505 | 990 | (9,495 | ) | |||||||||||||||||
Cash used in financing activities |
(316,749 | ) | (86,689 | ) | (230,060 | ) | 408,788 | (300,611 | ) | 709,399 | |||||||||||||||
Effect of
exchange rate changes on cash and cash
equivalents |
-4,447 | -15,308 | 10,861 | -2,976 | -25,256 | 22,280 | |||||||||||||||||||
Net increase (decrease) cash & cash equivalents |
92,075 | 177,740 | (85,665 | ) | 1,464,392 | (303,460 | ) | 1,767,852 | |||||||||||||||||
Cash & cash equivalents at begin yr. |
2,144,623 | 235,540 | 1,909,083 | 772,306 | 716,740 | 55,566 | |||||||||||||||||||
Cash & cash equivalents at yr. end |
2,236,698 | 413,280 | 1,823,418 | 2,236,698 | 413,280 | 1,823,418 | |||||||||||||||||||
3Q10 | www.gmexico.com | Page 12 |
Third Quarter 2010 Results | ||
Quarters | Accumulated | ||||||||||||||||||||||||
(Thousands of US Dollars) | Q3-10 | Q3-09 | Variance | 2010 | 2009 | Variance | |||||||||||||||||||
STATEMENT OF EARNINGS |
|||||||||||||||||||||||||
Net Sales |
414,617 | 303,312 | 111,305 | 1,227,373 | 793,836 | 433,537 | |||||||||||||||||||
Cost of sales |
222,659 | 178,714 | 43,945 | 748,465 | 561,682 | 186,783 | |||||||||||||||||||
Exploration |
1,355 | 418 | 937 | 1,513 | 726 | 787 | |||||||||||||||||||
Gross profit |
190,603 | 124,180 | 66,423 | 477,395 | 231,428 | 245,967 | |||||||||||||||||||
Gross margin |
46 | % | 41 | % | 39 | % | 29 | % | |||||||||||||||||
Administrative expenses |
4,635 | 4,790 | (155 | ) | 14,819 | 13,077 | 1,742 | ||||||||||||||||||
EBITDA |
187,766 | 117,265 | 70,500 | 545,060 | 221,304 | 323,756 | |||||||||||||||||||
Depreciation and amortization |
45,555 | 12,035 | 33,520 | 128,070 | 34,038 | 94,032 | |||||||||||||||||||
Operating Income |
140,413 | 107,355 | 33,058 | 334,506 | 184,313 | 150,193 | |||||||||||||||||||
Operating margin |
34 | % | 35 | % | 27 | % | 23 | % | |||||||||||||||||
Interest expense |
292 | 38,767 | (38,475 | ) | 4,556 | 116,263 | (111,707 | ) | |||||||||||||||||
Interest income |
(1,119 | ) | (1,163 | ) | 44 | (2,500 | ) | (3,924 | ) | 1,425 | |||||||||||||||
Financial coverage |
(1 | ) | 23,980 | (23,980 | ) | 465 | 63,747 | (63,282 | ) | ||||||||||||||||
Other (income) expense, net |
(1,798 | ) | 2,125 | (3,923 | ) | (1,623 | ) | (2,952 | ) | 1,329 | |||||||||||||||
Earnings before tax |
143,038 | 43,646 | 99,392 | 333,608 | 11,180 | 322,428 | |||||||||||||||||||
Taxes |
(3,225 | ) | 884 | (4,110 | ) | 67,895 | 884 | 67,010 | |||||||||||||||||
Net Earnings |
146,263 | 42,761 | 103,502 | 265,713 | 10,296 | 255,417 | |||||||||||||||||||
Non controlling interest in consolidated
subsidiaries |
6,846 | 4,055 | 2,791 | 19,111 | 8,927 | 10,185 | |||||||||||||||||||
Consolidated Net Earnings |
139,417 | 38,706 | 100,711 | 246,602 | 1,369 | 245,233 | |||||||||||||||||||
BALANCE SHEET |
|||||||||||||||||||||||||
Cash and cash equivalents |
44,713 | 1,307,614 | (1,262,901 | ) | 44,713 | 1,307,614 | (1,262,901 | ) | |||||||||||||||||
Restricted cash |
155,348 | 23,339 | 132,009 | 155,348 | 23,339 | 132,009 | |||||||||||||||||||
Notes and accounts receivable |
132,429 | 95,757 | 36,673 | 132,429 | 95,757 | 36,673 | |||||||||||||||||||
Inventories |
313,088 | 308,801 | 4,288 | 313,088 | 308,801 | 4,288 | |||||||||||||||||||
Prepaid and others current assets |
346,738 | 69,662 | 277,076 | 346,738 | 69,662 | 277,076 | |||||||||||||||||||
Total Current Assets |
992,317 | 1,805,173 | (812,856 | ) | 992,317 | 1,805,173 | (812,856 | ) | |||||||||||||||||
Property, plant and equipment, Net |
1,416,963 | 570,005 | 846,958 | 1,416,963 | 570,005 | 846,958 | |||||||||||||||||||
Leachable material, net |
110,995 | | 110,995 | 110,995 | | 110,995 | |||||||||||||||||||
Other long term assets |
1,008,734 | 1,547,990 | (539,255 | ) | 1,008,734 | 1,547,990 | (539,255 | ) | |||||||||||||||||
Total Assets |
3,529,009 | 3,923,168 | (394,159 | ) | 3,529,009 | 3,923,168 | (394,159 | ) | |||||||||||||||||
Liabilities and Stockholders Equity |
| | | | | | |||||||||||||||||||
Other non-current liabilities |
204,964 | 366,024 | (161,060 | ) | 204,964 | 366,024 | (161,060 | ) | |||||||||||||||||
Environmental remediation obligations-current |
8,130 | 1,647,948 | (1,639,818 | ) | 8,130 | 1,647,948 | (1,639,818 | ) | |||||||||||||||||
Current Liabilities |
213,094 | 2,013,973 | (1,800,879 | ) | 213,094 | 2,013,973 | (1,800,879 | ) | |||||||||||||||||
Long term debt |
| 447,751 | (447,751 | ) | | 447,751 | (447,751 | ) | |||||||||||||||||
Other long term liabilities |
617,437 | 655,499 | (38,062 | ) | 617,437 | 655,499 | (38,062 | ) | |||||||||||||||||
Liabilities subject to compromise |
| 1,724,472 | (1,724,472 | ) | | 1,724,472 | (1,724,472 | ) | |||||||||||||||||
Total Liabilities |
830,530 | 4,841,695 | (4,011,164 | ) | 830,530 | 4,841,695 | (4,011,164 | ) | |||||||||||||||||
Stockholders equity |
2,352,526 | 610,382 | 1,742,144 | 2,352,526 | 610,382 | 1,742,144 | |||||||||||||||||||
Other equity accounts |
12,701 | (234,145 | ) | 246,846 | 12,701 | (234,145 | ) | 246,846 | |||||||||||||||||
Retained earnings |
252,286 | (1,311,192 | ) | 1,563,478 | 252,286 | (1,311,192 | ) | 1,563,478 | |||||||||||||||||
Total Stockholders equity |
2,617,513 | (934,955 | ) | 3,552,468 | 2,617,513 | (934,955 | ) | 3,552,468 | |||||||||||||||||
Non controlling interest |
80,966 | 16,428 | 64,537 | 80,966 | 16,428 | 64,537 | |||||||||||||||||||
Total Liabilities and Stockholders Equity |
3,529,009 | 3,923,168 | (394,159 | ) | 3,529,009 | 3,923,168 | (394,159 | ) | |||||||||||||||||
Cash Flow |
|||||||||||||||||||||||||
Net income |
146,263 | 42,761 | 103,502 | 265,713 | 10,296 | 255,417 | |||||||||||||||||||
Depreciation and amortization |
45,821 | 11,320 | 34,501 | 128,070 | 34,038 | 94,032 | |||||||||||||||||||
Deferred income taxes |
28,887 | | 28,887 | 87,432 | | 87,432 | |||||||||||||||||||
Capitalized leachable material |
(22,972 | ) | | (22,972 | ) | (67,617 | ) | | (67,617 | ) | |||||||||||||||
Others Net |
10,856 | | 10,856 | 15,431 | | 15,431 | |||||||||||||||||||
Changes in assets and liabilities |
(51,011 | ) | (25,056 | ) | (25,955 | ) | 58,723 | 1,628 | 57,095 | ||||||||||||||||
Cash generated by operating activities |
157,844 | 29,026 | 128,819 | 487,752 | 45,962 | 441,790 | |||||||||||||||||||
Add property & equipment |
(12,342 | ) | (8,222 | ) | (4,120 | ) | (19,057 | ) | (48,546 | ) | 29,489 | ||||||||||||||
Restricted cash |
16,069 | 287 | 15,782 | 38,405 | (3,691 | ) | 42,096 | ||||||||||||||||||
Others Net |
(132,756 | ) | 722 | (133,478 | ) | (281,171 | ) | 333 | (281,504 | ) | |||||||||||||||
Cash used in investing activities |
(129,029 | ) | (7,213 | ) | (121,816 | ) | (261,823 | ) | (51,903 | ) | (209,920 | ) | |||||||||||||
Debt amortization |
(349 | ) | (195 | ) | (154 | ) | (280,621 | ) | (1,316 | ) | (279,305 | ) | |||||||||||||
Dividends paid |
(6,250 | ) | (3,750 | ) | (2,500 | ) | (16,500 | ) | (6,250 | ) | (10,250 | ) | |||||||||||||
Cash used in financing activities |
(6,599 | ) | (3,945 | ) | (2,654 | ) | (297,121 | ) | (7,566 | ) | (289,555 | ) | |||||||||||||
Net increase (decrease) cash & cash equivalents |
22,216 | 17,867 | 4,348 | (71,192 | ) | (13,507 | ) | (57,685 | ) | ||||||||||||||||
Cash & cash equivalents at begin yr. |
22,497 | 1,289,747 | (1,267,250 | ) | 115,905 | 1,321,121 | (1,205,217 | ) | |||||||||||||||||
Cash & cash equivalents at yr. end |
44,713 | 1,307,614 | (1,262,902 | ) | 44,713 | 1,307,614 | (1,262,901 | ) | |||||||||||||||||
3Q10 | www.gmexico.com | Page 13 |
Third Quarter 2010 Results | ||
Quarters | Accumulated | ||||||||||||||||||||||||
(Thousands of US Dollars) | Q2-10 | Q2-09 | Variance | 2010 | 2009 | Variance | |||||||||||||||||||
STATEMENT OF EARNINGS |
|||||||||||||||||||||||||
Net sales |
303,749 | 237,604 | 66,145 | 877,239 | 668,147 | 209,092 | |||||||||||||||||||
Cost of sales |
202,626 | 158,830 | 43,796 | 569,431 | 448,876 | 120,555 | |||||||||||||||||||
Gross profit |
101,123 | 78,774 | 22,349 | 307,808 | 219,271 | 88,537 | |||||||||||||||||||
Gross margin |
33 | % | 33 | % | 35 | % | 33 | % | |||||||||||||||||
Administrative expenses |
12,791 | 11,410 | 1,381 | 38,162 | 32,361 | 5,801 | |||||||||||||||||||
EBITDA |
93,962 | 66,342 | 27,620 | 291,042 | 192,608 | 98,434 | |||||||||||||||||||
Depreciation and amortization |
19,189 | 19,553 | (364 | ) | 61,035 | 55,644 | 5,391 | ||||||||||||||||||
Operating Income |
69,143 | 47,812 | 21,331 | 208,611 | 131,266 | 77,345 | |||||||||||||||||||
Operating margin |
23 | % | 20 | % | 24 | % | 20 | % | |||||||||||||||||
Interest expense |
6,204 | 5,130 | 1,074 | 17,560 | 17,883 | (323 | ) | ||||||||||||||||||
Interest income |
(3,080 | ) | (1,666 | ) | (1,414 | ) | (8,641 | ) | (5,805 | ) | (2,836 | ) | |||||||||||||
Financial coverage |
|||||||||||||||||||||||||
Other (income) expense Net |
(6,674 | ) | 2,577 | (9,251 | ) | (25,235 | ) | (6,465 | ) | (18,770 | ) | ||||||||||||||
Earnings before Tax |
71,499 | 41,290 | 30,209 | 221,470 | 125,818 | 95,652 | |||||||||||||||||||
Taxes |
20,991 | 11,352 | 9,639 | 68,153 | 34,144 | 34,009 | |||||||||||||||||||
Participation in subsidiary not consolidated and
associated |
(8,899 | ) | (5,751 | ) | (3,148 | ) | (23,222 | ) | (19,173 | ) | (4,049 | ) | |||||||||||||
Net Earnings |
59,407 | 35,689 | 23,718 | 176,539 | 110,847 | 65,692 | |||||||||||||||||||
Non controlling interest in consolidated
subsidiaries |
(12,665 | ) | (7,659 | ) | (5,006 | ) | (39,220 | ) | (23,203 | ) | (16,017 | ) | |||||||||||||
Consolidated Net Earnings |
46,742 | 28,030 | 18,712 | 137,319 | 87,644 | 49,675 | |||||||||||||||||||
BALANCE SHEET |
|||||||||||||||||||||||||
Cash and cash equivalents |
269,933 | 185,967 | 83,966 | 269,933 | 185,967 | 83,966 | |||||||||||||||||||
Notes and accounts receivable |
142,929 | 124,453 | 18,476 | 142,929 | 124,453 | 18,476 | |||||||||||||||||||
Inventories |
28,126 | 21,244 | 6,882 | 28,126 | 21,244 | 6,882 | |||||||||||||||||||
Prepaid and others current assets |
50,973 | 55,859 | (4,886 | ) | 50,973 | 55,859 | (4,886 | ) | |||||||||||||||||
Total Current Assets |
491,961 | 387,523 | 104,438 | 491,961 | 387,523 | 104,438 | |||||||||||||||||||
Property, plant and equipment Net |
1,117,505 | 1,025,986 | 91,519 | 1,117,505 | 1,025,986 | 91,519 | |||||||||||||||||||
Other long term assets |
492,891 | 366,795 | 126,096 | 492,891 | 366,795 | 126,096 | |||||||||||||||||||
Total Assets |
2,102,357 | 1,780,304 | 322,053 | 2,102,357 | 1,780,304 | 322,053 | |||||||||||||||||||
Liabilities and Stockholders Equity |
|||||||||||||||||||||||||
Current portion of long-term debt |
32,708 | 31,665 | 1,043 | 32,708 | 31,665 | 1,043 | |||||||||||||||||||
Accumulated liabilities |
172,148 | 141,590 | 30,558 | 172,148 | 141,590 | 30,558 | |||||||||||||||||||
Current Liabilities |
204,856 | 173,255 | 31,601 | 204,856 | 173,255 | 31,601 | |||||||||||||||||||
Long-term debt |
323,522 | 336,481 | (12,959 | ) | 323,522 | 336,481 | (12,959 | ) | |||||||||||||||||
Other non-current liabilities |
(29,541 | ) | (17,790 | ) | (11,751 | ) | (29,541 | ) | (17,790 | ) | (11,751 | ) | |||||||||||||
Other liabilities |
5,531 | 3,821 | 1,710 | 5,531 | 3,821 | 1,710 | |||||||||||||||||||
Total Liabilities |
504,368 | 495,767 | 8,601 | 504,368 | 495,767 | 8,601 | |||||||||||||||||||
Stockholders equity |
89,290 | 89,290 | | 89,290 | 89,290 | | |||||||||||||||||||
Other equity accounts |
93,023 | (2,416 | ) | 95,439 | 93,023 | (2,416 | ) | 95,439 | |||||||||||||||||
Retaining earnings |
1,150,779 | 979,997 | 170,782 | 1,150,779 | 979,997 | 170,782 | |||||||||||||||||||
Total Stockholders equity |
1,333,092 | 1,066,871 | 266,221 | 1,333,092 | 1,066,871 | 266,221 | |||||||||||||||||||
Noncontrolling Interest |
264,897 | 217,666 | 47,231 | 264,897 | 217,666 | 47,231 | |||||||||||||||||||
Total Liabilities and Stockholders Equity |
2,102,357 | 1,780,304 | 322,053 | 2,102,357 | 1,780,304 | 322,053 | |||||||||||||||||||
CASH FLOW |
|||||||||||||||||||||||||
Net income |
59,407 | 35,689 | 23,718 | 176,539 | 110,847 | 65,692 | |||||||||||||||||||
Depreciation and amortization |
19,189 | 19,553 | (364 | ) | 61,035 | 55,644 | 5,391 | ||||||||||||||||||
Deferred income taxes |
3,377 | (2,177 | ) | 5,554 | (10,464 | ) | (11,118 | ) | 654 | ||||||||||||||||
Participation in subsidiary not consolidated and
associated |
(8,899 | ) | (5,751 | ) | (3,148 | ) | (23,222 | ) | (19,173 | ) | (4,049 | ) | |||||||||||||
Other Net |
(415 | ) | 2,247 | (2,662 | ) | (1,266 | ) | 1,853 | (3,119 | ) | |||||||||||||||
Changes in assets and liabilities |
(7,384 | ) | 28,941 | (36,325 | ) | (21,222 | ) | 20,141 | (41,363 | ) | |||||||||||||||
Cash generated by operating activities |
65,275 | 78,502 | (13,227 | ) | 181,400 | 158,194 | 23,206 | ||||||||||||||||||
Add property & equipment |
(29,011 | ) | (21,131 | ) | (7,880 | ) | (54,719 | ) | (76,730 | ) | 22,011 | ||||||||||||||
Purchase shares |
(72,671 | ) | | (72,671 | ) | (72,671 | ) | (3,843 | ) | (68,828 | ) | ||||||||||||||
Cash used in investing activities |
(101,682 | ) | (21,131 | ) | (80,551 | ) | (127,390 | ) | (80,573 | ) | (46,817 | ) | |||||||||||||
Debt amortization |
(7,235 | ) | (11,096 | ) | 3,861 | (23,508 | ) | (30,707 | ) | 7,199 | |||||||||||||||
Dividends received (paid) Net |
123 | | 123 | (24,154 | ) | | (24,154 | ) | |||||||||||||||||
Cash used in financing activities |
(7,112 | ) | (11,096 | ) | 3,984 | (47,662 | ) | (30,707 | ) | (16,955 | ) | ||||||||||||||
Effect of
exchange rate changes on cash and cash
equivalents |
2,835 | (1,938 | ) | 4,773 | 10,964 | 312 | 10,652 | ||||||||||||||||||
Net increase (decrease) cash & cash equivalents |
(40,684 | ) | 44,337 | (85,021 | ) | 17,312 | 47,226 | (29,914 | ) | ||||||||||||||||
Cash & cash equivalents at begin yr. |
310,617 | 141,631 | 168,986 | 252,621 | 138,741 | 113,880 | |||||||||||||||||||
Cash & cash equivalents at yr. end |
269,933 | 185,968 | 83,965 | 269,933 | 185,967 | 83,966 | |||||||||||||||||||
3Q10 | www.gmexico.com | Page 14 |