Professional Documents
Culture Documents
1996
1997
1998
1999
39,665
42,922
50,694
60,499
(9,979)
(9,380)
(328)
(19,687)
(11,430)
(8,692)
(394)
(20,516)
(12,258)
(10,889)
(1,493)
(24,640)
(15,179)
(12,389)
(1,553)
(29,121)
(4,875)
(1,855)
(456)
(7,186)
(5,382)
(2,047)
(481)
(7,910)
(6,282)
(1,917)
(572)
(8,771)
(7,151)
(2,011)
(753)
(9,915)
(2,793)
(3,052)
(3,133)
(1,339)
EBITDA
9,999
(1,052)
11,444
(1,427)
14,150
(1,355)
20,124
(1,636)
8,947
(185)
1,800
10,017
(144)
1,305
12,795
(154)
1,132
18,488
(210)
1,283
10,563
(5,870)
11,178
(6,699)
13,773
(6,437)
19,562
(9,525)
4,693
(30)
4,479
(13)
7,336
(139)
10,036
(287)
Net Income
4,663
4,466
7,197
9,749
Total Sales
Cost of materials
Cost of service
Rents and leasing
Total Operating Cost
Salaries
Social contributions
Other personnel costs
Non-op income
Pre-Tax Profit
Taxes
2000
15%
2001
15%
2002
15%
2006
6%
2007
6%
69,573
80,009
92,011
97,532
103,383
109,586
116,162
123,131
(31,308)
(36,004)
(41,405)
(43,889)
(46,523)
(49,314)
(52,273)
(55,409)
(10,784)
(12,401)
(14,262)
(15,117)
(16,024)
(16,986)
(18,005)
(19,085)
(2,783)
(3,200)
(3,680)
(3,901)
(4,135)
(4,383)
(4,646)
(4,925)
24,699
(835)
28,403
(900)
32,664
(975)
34,624
(1,010)
36,701
(1,046)
38,903
(1,085)
41,237
(1,126)
43,712
(1,170)
23,863
(3,160)
27,503
(3,160)
31,689
(3,160)
33,614
(2,765)
35,655
(1,975)
37,818
(1,185)
40,111
(395)
42,542
-
561
1,157
1,855
2,091
2,408
2,813
3,310
4,507
21,265
(10,207)
25,500
(12,240)
30,383
(14,584)
32,939
(15,811)
36,088
(17,322)
39,446
(18,934)
43,026
(20,652)
47,049
(22,584)
11,058
13,260
15,799
17,129
18,766
20,512
22,373
24,465
11,058
13,260
15,799
17,129
18,766
20,512
22,373
24,465
growth
45.0% of sales
15.5% of sales
4.0% of sales
6.9% interest
5.0% return on mkt secur
1997
13,092
19,134
13,257
1,333
27,682
14,957
1,087
35,178
14
4,962
729
327
1,434
35,148
22
2,080
668
1,947
1,173
41,068
7,661
6,796
1,200
2,688
18,345
8,932
9,827
1,127
2,094
21,980
Capital
Reserves
Net Income
(Less Special Dividend)
4,580
6,636
4,584
4,580
9,442
4,405
Minority interest
15,800
1,003
18,427
661
16,803
19,088
35,148
41,068
ASSETS
Cash
Marketable Securities
Receivables
Inventory
Total Current Assets
Intangible assets
Land, PP&E
Other tangible assets
Deferred Costs
Securities and other
Total Assets
LIABILITIES
Accounts payable
Tax and other payables
Deferred income and accruals
1998
1999
2000
21,144
28,513
13,500
16,328
1,195
38,667
19,443
1,235
49,191
Err:522
20,872
1,391
Err:522
18
2,489
1,140
1,738
1,229
45,281
21
3,681
2,055
1,865
1,226
58,039
8,969
8,660
1,257
2,235
21,121
4,580
11,662
7,132
2001
2002
2003
15,202
Err:522
24,003
1,600
Err:522
17,482
Err:522
27,603
1,840
Err:522
18,531
Err:522
29,259
1,951
Err:522
19,643
Err:522
31,015
2,068
Err:522
20,821
Err:522
32,876
2,192
Err:522
1,739
2,087
1,391
Err:522
20
1,581
2,000
2,400
1,600
Err:522
20
1,581
2,300
2,760
1,840
Err:522
20
1,581
2,438
2,926
1,951
Err:522
20
1,581
2,585
3,102
2,068
Err:522
20
1,581
2,740
3,288
2,192
Err:522
9,669
9,956
4,156
3,055
26,836
11,132
11,132
3,479
46,000
71,742
12,802
12,802
4,000
46,000
75,604
14,722
14,722
4,601
46,000
80,044
15,605
15,605
4,877
34,500
70,587
16,541
16,541
5,169
23,000
61,252
17,534
17,534
5,479
11,500
52,047
4,580
15,884
9,660
4,580
25,544
11,058
4,580
(24,398)
13,260
4,580
(11,138)
15,799
4,580
4,661
17,129
4,580
21,789
18,766
4,580
40,555
20,512
20
1,581
(61,000)
23,374
786
30,124
1,079
(19,818)
Err:522
(6,558)
Err:522
9,241
Err:522
26,369
Err:522
45,135
Err:522
65,647
Err:522
24,160
31,203
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
45,281
58,039
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
Total Assets
Total Liab
PLUG
42,583
Err:522
Err:522
48,407
Err:522
Err:522
55,427
Err:522
Err:522
58,657
Err:522
Err:522
62,080
Err:522
Err:522
65,709
Err:522
Err:522
46,000
0%
0%
0%
25%
25%
25%
(11,500)
(11,500)
(11,500)
DEBT REPAYMENT
Starting Balance
Principal Due
Payment
(millions)
2006
2007
22,071
Err:522
34,848
2,323
Err:522
23,395
Err:522
36,939
2,463
Err:522
20
1,581
2,904
3,485
2,323
Err:522
20
1,581
3,078
3,694
2,463
Err:522
18,586
18,586
5,808
42,980
19,701
19,701
6,157
45,559
4,580
61,067
22,373
4,580
83,440
24,465
88,020
Err:522
112,486
Err:522
Err:522
Err:522
Err:522
Err:522
69,556
Err:522
Err:522
73,633
Err:522
Err:522
25%
(11,500)
19.0% of sales
PLUG
30.0% of sales
2.0% of sales
2.5% of sales
3.0% of sales
2.0% of sales
16.0% of sales
16.0% of sales
5.0% of sales
3.5% of equity
NOF
Cash
Receivables
Inventory
$
$
$
1999
28,513
19,443
1,235
Accounts payable
Tax and other payables
Deferred income and accruals
$
$
$
9,669
9,956
4,156
NOF/WK
25,410
Variacin WK
$
$
$
$
$
$
$
2000
13,500
20,872
1,391
11,132
11,132
3,479
10,021
-$
15,389
$
$
$
-$
-$
-$
2000
1,581
1,739
3,320
2,416
835
1,581
$
$
$
$
$
2000
12,409
835
15,389
1,581
30,213
97,412
Inversin en AF
1999
Land, PP&E
Other tangible assets
Activos Fijos Tangibles
Variacin AFT
Depreciacin
CAPEX
$
$
$
3,681
2,055
5,736
$
$
$
$
$
6%
277,876
186,281
14%
32,500
153,781
78,428
1.936
40,510
cias - Proveedores
$
$
$
$
$
$
$
2001
15,202
24,003
1,600
12,802
12,802
4,000
11,201
$
$
$
$
$
$
$
2002
17,482
27,603
1,840
14,722
14,722
4,601
12,882
1,680
$
$
$
$
$
$
$
2003
18,531
29,259
1,951
15,605
15,605
4,877
13,654
1,180
$
$
$
$
-$
$
2001
1,581 $
2,000 $
3,581 $
261 $
900 -$
1,161 $
2002
1,581 $
2,300 $
3,881 $
300 $
975 -$
1,275 $
$
$
-$
-$
$
2001
14,302 $
900 $
1,180 -$
1,161 -$
12,861 $
2002
16,478 $
975 $
1,680 -$
1,275 -$
14,498 $
$
$
$
$
$
$
$
2004
19,643
31,015
2,068
16,541
16,541
5,169
14,474
$
$
$
$
$
$
$
2005
20,821
32,876
2,192
17,534
17,534
5,479
15,342
773
819
868
2003
1,581 $
2,438 $
4,019 $
138 $
1,010 -$
1,148 $
2004
1,581 $
2,585 $
4,166 $
146 $
1,046 -$
1,193 $
2005
1,581
2,740
4,321
155
1,085
1,240
2003
17,479 $
1,010 $
773 -$
1,148 -$
16,568 $
2004
18,540 $
1,046 $
819 -$
1,193 -$
17,575 $
2005
19,665
1,085
868
1,240
18,642
$
$
$
$
$
$
$
2006
22,071
34,848
2,323
18,586
18,586
5,808
16,263
$
$
$
$
$
$
$
2007
23,395
36,939
2,463
19,701
19,701
6,157
17,238
921
976
$
$
$
$
-$
$
2006
1,581 $
2,904 $
4,485 $
164 $
1,126 -$
1,291 $
2007
1,581
3,078
4,659
174
1,170
1,344
$
$
-$
-$
$
2006
20,858 $
1,126 $
921 -$
1,291 -$
19,773 $
2007
22,122
1,170
976
1,344
20,972