| Consolidated sales for 1Q11 were US$2.505 billion, compared to US$1.993 billion for 1Q10, a 26% increase attributable to increased production by the Mining Division, the restart of operations at Buenavista, better metals prices, and also an 18% growth in sales by the Transportation Division over 1Q10, due mainly to a increased exports of consumer goods and movement of local freight. | |
| Cost of sales for 1Q11 was US$1.251 billion, a 21% increase over 1Q10. This increase in explained by the reincorporation of Buenavista and increased fuel and energy costs. | |
| EBITDA for 1Q11 was US$1.190 billion, which compared to US$879 million for 1Q10 represents an increase of 35%. Consequently, the EBITDA margin for 1Q11 improved to 48% of sales. EBITDA for SCC reached US$842.5 million, equivalent to 52.6% of sales and representing a 21.8% increase over 1Q10. EBITDA for Asarco reached US$254 million, equivalent to 49.4% of sales and representing a 35.5% growth when compared to 1Q10. EBITDA for the Transportation Division reached US$108 million, equivalent to 28.1% of sales. | |
| Net consolidated earnings for 1Q11 were US$532 million, 47% over the US$362 million for 1Q10, and equivalent to 21% of sales. | |
| On April 15, 2011, the Board of Directors approved a dividend payment in cash of $0.40 pesos per outstanding share, to be paid on single exhibition on May 5, 2011. |
First Quarter | Variance | |||||||||||||||
(Thousand US Dollars) | 2011 | 2010 | US$000 | % | ||||||||||||
Sales |
2,504,913 | 1,993,941 | 510,972 | 25.6 | ||||||||||||
Cost of Sales |
1,250,566 | 1,035,729 | 214,837 | 20.7 | ||||||||||||
Operating Income |
1,032,232 | 740,440 | 291,792 | 39.4 | ||||||||||||
EBITDA |
1,190,359 | 879,164 | 311,195 | 35.4 | ||||||||||||
EBITDA Margin (%) |
47.5 | % | 44.1 | % | ||||||||||||
Net Income |
531,669 | 361,878 | 169,792 | 46.9 | ||||||||||||
Profit Margin (%) |
21.2 | % | 18.1 | % | ||||||||||||
Investments / Capex |
120,764 | 90,941 | 29,824 | 32.8 | ||||||||||||
Employees |
26,575 | 24,575 | 2,000 | 8.1 |
1 | All figures are expressed in US dollars following GAAP accounting principles, unless otherwise stated. | |
2 | The pro-forma figures for GMexico and ITM include Ferrosur after the favorable ruling from the Collegiate Court. |
First Quarter 2011 Results |
| Minera México recognized as a Socially Responsible Company (SRC).- The Mexican Center for Philanthropy (Cemefi) awarded Minera México the SRC distinction, with which the company is committed to continuing to contribute to improving the quality of life and development of the communities where we operate. | ||
| Combined Operations of Asarco and Southern Copper Corporation (SCC).- The Special Committee of Independent Directors, formed August 10, 2010 by SCC, continues to evaluate the AMC proposal to combine SCC and Asarco. GMéxico is convinced the combining of SCC and ASARCO will provide important synergies, including reductions in operating costs, transportation, and overhead, and also capital expenditure savings, which would benefit all shareholders of the new combined entity. | ||
| Buenavista del Cobre.- During 1Q11, Buenavista produced 27,598 tons of copper: 14,964 tons of copper cathode at the SX/EW Plant and 12,634 tons of copper concentrate at the Concentrator Plant which is now operating at full capacity. Copper production is expected to increase in the remaining three quarters of 2011 when completing its optimization processes and increase the concentrators recovery to full copper production during the 2Q11. The current annual capacity of both plants is 180,000 tons. | ||
Construction continues to advance favorably on the two new leaching plans, SX/EW III and SX/EW IV, which will add a total of 88,000 tons of copper per year starting 2013; and also the construction of the crushing and haulage system at these plants. The detailed engineering is almost complete for the new concentrator at Buenavista with an annual production capacity of 188,000 tons of copper contained in concentrates, which will start operating in 2015. Construction also continues on the molybdenum benefit plant, with an annual capacity of 2,000 tons, which will start operating the fourth quarter of 2012. | |||
The implementation of community works and infrastructure, and health and education programs continues to benefit the surrounding area. In 2011, the Company plans to invest US$12 million in the community. | |||
| Tía María Project.- Since March 23, 2011, a small group opposing the mine operations held violent demonstrations including blocking roadways, damaging public and private property, and confronting with police. In one specific incident, they blocked the high-traffic Pan-American Highway 50 kilometers away from our mine, which was not related in any manner to the construction of the project, rather it was merely an excuse to stop investment in Peru and cause problems for the state, companies, and the community. | ||
The Company has repeatedly stated that the water to be used for the project will be transported from the ocean through a 30 kilometer pipeline, after its desalinization. All tests have been conducted using sea water, making the falseness of the activists argument that water will be taken from farming all the more apparent. Regarding the other alleged pollution argument, the Company has proven that the project complies with the strictest environmental standards. These types of plants have been developed in Peru and other countries, complying to the fullest with environmental regulations and therefore do not pollute the soil, water, or air. | |||
The Peruvian government has suspended the Tía María project in light of the events mentioned. The Company will allow an appropriate amount of time to elapse because of the current political situation in Peru, although in the near future will provide the authorities with any information the Ministry of Energy and Mines (MEM) may request regarding the Environmental Impact |
1Q11 | www.gmexico.com | Page 2 |
First Quarter 2011 Results |
Assessment. The Company is confident that with this information any concerns the authorities might have will be answered in terms of compliance with the strictest environmental standards. | |||
The Tía María project represents an investment of approximately US$1.0 billion, which would generate important contributions to Perus economy significantly increasing exports and revenues from taxes, duties, and mining royalties, in addition to generating 4,000 jobs during the construction phase and 4,100 direct and indirect permanent jobs. The estimated annual production of the project is 120,000 tons of copper cathode through a leaching process, technology that is considered worldwide to be the most environmentally-friendly production method. In addition, the company plans to invest in community programs in the Arequipa region similar to those established in the neighboring communities to the current operations at Toquepala, Cuajone, and Ilo in Peru. | |||
The Company is confident the Peruvian government will provide the legal stability that allows for economic development and mining investments in Peru, with the legal certainty needed for growth and development. | |||
| Copper Hedging.- Taking advantage of record high copper prices and to reduce revenue volatility, the Mining Division has engaged copper hedging to benefit from the current copper prices for a percentage of its production while protecting against drops for a lesser percentage. For the remainder of 2011, AMC engaged swaps for nearly 36% of its estimated production at an average price of US$3.98 and zero cost collars for nearly 36% with a floor price of US$3.10 and cap of US$4.73, while the remaining production will fluctuate according to market prices. For 2012, AMC has zero cost collars for 5% of its estimated production with a floor price of US$3.50 and cap of US$5.20. |
| The acquisition of Ferrosur received final approval.- Final decision was handed down allowing the Transportation Division to consolidate Ferrosurs results with ITM, finding there to be no concentration and therefore no monopolistic practices, as the Federal Competition Bureau (CFC) had claimed. With this decision, the Transportation Division will obtain highly significant synergies in operating methods and sales. | ||
On March 25, 2011, the First Collegiate Court found to dismiss the appeal brought by the CFC against the decision of the Federal Court of Justice on Tax and Administrative Matters (TFJFA) in favor of Infraestructura y Transportes México (ITM) and Infraestructura y Transportes Ferroviarios (ITF), subsidiaries of GMéxico. No further recourse may be admitted against the TFJFA decision. | |||
| Debt Issued.- On April 15, 2011, Ferromex placed 10 year notes for $1.5 billion pesos at a fixed rate of 8.88%. These resources will be allocated primarily to finance the purchase of 44 new locomotives. | ||
| Ferromex.- During el 1Q11, Ferromex continued to report excellent operating performance. Sales increased 16.3% over the previous quarter, to reach US$305 million. The operating profit and EBITDA were US$59 million and US$83 million, respectively, representing an increase over that posted for the previous quarter. | ||
In terms of volume transported, the net tons/km increased 3% and loaded cars 7.6%, when compared to 1Q10, to 10.746 billion net tons/km and 204,000 cars. The main increases were seen in the intermodal segment, reporting a 33% increase in net tons/km and 22% in cars, and also the mineral segment increased net tons/km by 13.5% and cars by 29%. |
1Q11 | www.gmexico.com | Page 3 |
First Quarter 2011 Results |
| Ferrosur.- During 1Q11, Ferrosur posted record figures. Sales were US$76.3 million, 20.1% above the US$63.5 million for 1Q10 and 7.5% over its record. The operating profit increased 42.5% when compared to the previous year, reaching US$15.8 million. The EBITDA reflected an increase of 31.3% to US$22.7 million, compared to US$17.3 million for the previous year. | ||
Ferrosur increased its net tons/km by 45% and loaded cars by 34% in the metals segment, and also net tons/km by 39% and loaded cars by 27% in the automotive segment. | |||
| Capital Expenditures.- In 1Q11, the Railroad Division invested US$27.2 million to improve the infrastructure throughout its rail line, modernizing operating systems for greater safety and perfecting commercial systems. Capital expenditures for the Railroad Division in 2011 will be US$395.6 million, principally for the purchase of 58 locomotives (44 for Ferromex and 14 for Ferrosur), the construction and expansion of sidings, and infrastructure improvements. |
| Infrastructure Projects.- Taking advantage of its experience and human and technical resources, on April 1, the subsidiary México Constructora Industrial S.A. de C.V. was awarded a 30 year tender by the Department of Transport and Communications (SCT) to build, operate, exploit, maintain, and preserve the Salamanca-Leon highway. | ||
The concession title will be delivered June 3 and construction is expected to begin August 1, 2011, to be completed in 2 years. A total of approximately $5.0 billion pesos has been allocated for this project. | |||
| Power Plant.- Grupo México and Siemens signed a US$242 million contract for the turnkey construction of a combined cycle power plant that will have a generating capacity of 250 megawatts. The plant will cover 100% of our power needs in the State of Sonora, reducing our energy costs which currently account for 30% of the total cost. To date US$35 million has been spent and the project reports 11% progress. | ||
| Grijalva River Tunnels.- Regarding the construction of the tunnels on the Grijalva River that México Constructora Industrial has been working on since 2009, the work volumes have increased due to additional tasks resulting in negotiations with the CFE to increase the contract amount to $850 million pesos. This important project is expected to be completed June 15, 2011. | ||
| Hydroelectric Plants.- GMéxico signed an agreement with the state of Puebla to develop micro-hydroelectrics and generate renewable energy. | ||
| Sonora Platform.- On March 16, Perforadora México signed a contract with Pemex Exploration and Production to rent its Sonora Platform, which started operations March 23. |
1Q11 | www.gmexico.com | Page 4 |
First Quarter 2011 Results |
As of March 31 | |||||||||||||||||||||
2011 | 2010 | ||||||||||||||||||||
Gross | Cash & | Net | Gross | Var. | |||||||||||||||||
(US$000) | Debt | Banks | Debt | Debt | Debt | ||||||||||||||||
Grupo Mexico |
10,001 | 639,847 | (629,846 | ) | | | |||||||||||||||
Americas Mining Corporation |
809,753 | 110,459 | 699,294 | 1,233,588 | (34.4 | ) | |||||||||||||||
Southern Copper Corporation |
2,755,293 | 1,973,297 | 781,996 | 1,280,327 | 115.2 | ||||||||||||||||
Asarco |
| 38,386 | (38,386 | ) | 80,000 | (100.0 | ) | ||||||||||||||
Infraestructura y Transportes Mexico (ITM) |
| 12,030 | (12,030 | ) | | | |||||||||||||||
GFM Ferromex |
351,410 | 147,724 | 203,686 | 373,395 | (5.9 | ) | |||||||||||||||
Ferrosur |
135,146 | 85,621 | 49,525 | 158,642 | (14.8 | ) | |||||||||||||||
Grupo Mexico (Consolidated) |
4,061,603 | 3,007,364 | 1,054,239 | 3,125,952 | 29.9 |
1Q11 | www.gmexico.com | Page 5 |
First Quarter 2011 Results |
First Quarter | Variance | |||||||||||||||
(Thousand US Dollars) | 2011 | 2010 | US$000 | % | ||||||||||||
Sales |
2,090,582 | 1,637,007 | 453,575 | 27.7 | ||||||||||||
Cost of Sales |
963,834 | 796,763 | 167,071 | 21.0 | ||||||||||||
Operating Income |
958,018 | 672,859 | 285,159 | 42.4 | ||||||||||||
EBITDA |
1,077,129 | 831,281 | 245,848 | 29.6 | ||||||||||||
EBITDA Margin (%) |
51.5 | % | 50.8 | % | ||||||||||||
Net Income |
492,357 | 295,694 | 196,663 | 66.5 | ||||||||||||
Profit Margin (%) |
23.6 | % | 18.1 | % | ||||||||||||
Investments / Capex |
89,217 | 78,910 | 10,307 | 13.1 |
4Q | First Quarter | Var. | Var. % | ||||||||||||||||||||
2010 | 2011 | 2010 | % | 1Q11-4Q10 | |||||||||||||||||||
Copper |
($cts/Pound) | 391.75 | 437.78 | 328.06 | 33.4 | 11.8 | |||||||||||||||||
Molybdenum |
($dlls/Pound) | 15.69 | 17.18 | 15.78 | 8.9 | 9.5 | |||||||||||||||||
Zinc |
($cts/Pound) | 105.00 | 108.65 | 103.82 | 4.7 | 3.5 | |||||||||||||||||
Silver |
($dlls/Ounce) | 26.47 | 31.74 | 16.91 | 87.7 | 19.9 | |||||||||||||||||
Gold |
($dlls/Ounce) | 1,367.49 | 1,384.38 | 1,108.90 | 24.8 | 1.2 | |||||||||||||||||
Lead |
($cts/Pound) | 108.40 | 118.12 | 100.76 | 17.2 | 9.0 | |||||||||||||||||
Sulfuric Acid |
($dlls/Ton) | 53.41 | 92.77 | 47.65 | 94.7 | 73.7 |
1Q11 | www.gmexico.com | Page 6 |
First Quarter 2011 Results |
First Quarter | Variance | |||||||||||||||||||
Mining Division | 2011 | 2010 | US$000 | % | ||||||||||||||||
Copper |
(m.t. | ) | ||||||||||||||||||
Production |
167,091 | 158,852 | 8,239 | 5.2 | ||||||||||||||||
Sales |
178,730 | 167,359 | 11,371 | 6.8 | ||||||||||||||||
Molybdenum* |
(m.t. | ) | ||||||||||||||||||
Production |
4,274 | 4,753 | (479 | ) | (10.1 | ) | ||||||||||||||
Sales |
4,282 | 4,759 | (477 | ) | (10.0 | ) | ||||||||||||||
Zinc* |
(m.t. | ) | ||||||||||||||||||
Production |
19,995 | 26,824 | (6,829 | ) | (25.5 | ) | ||||||||||||||
Sales |
24,682 | 25,596 | (914 | ) | (3.6 | ) | ||||||||||||||
Silver |
(Koz) | |||||||||||||||||||
Production |
3,332 | 3,694 | (362 | ) | (9.8 | ) | ||||||||||||||
Sales |
4,003 | 5,139 | (1,136 | ) | (22.1 | ) | ||||||||||||||
Gold* |
(Oz) | |||||||||||||||||||
Production |
6,203 | 4,035 | 2,168 | 53.7 | ||||||||||||||||
Sales |
12,756 | 19,438 | (6,682 | ) | (34.4 | ) |
* | Asarco does not produce this mineral. |
1Q11 | www.gmexico.com | Page 7 |
First Quarter 2011 Results |
1Q11 | www.gmexico.com | Page 8 |
First Quarter 2011 Results |
First Quarter | Variance | |||||||||||||||
(Thousand US Dollars) | 2011 | 2010 | US$000 | % | ||||||||||||
Load Volume (MillionTons/Km) |
12,548 | 12,146 | 402 | 3.3 | ||||||||||||
Sales |
383,433 | 325,995 | 57,438 | 17.6 | ||||||||||||
Cost of Sales |
261,737 | 212,973 | 48,764 | 22.9 | ||||||||||||
Operating Income |
76,137 | 71,167 | 4,970 | 7.0 | ||||||||||||
EBITDA |
107,695 | 109,838 | (2,143 | ) | (2.0 | ) | ||||||||||
EBITDA Margin (%) |
28.1 | % | 33.7 | % | ||||||||||||
Net Income |
47,535 | 41,025 | 6,510 | 15.9 | ||||||||||||
Profit Margin (%) |
12.4 | % | 12.6 | % | ||||||||||||
Investments / Capex |
27,248 | 9,330 | 17,918 | 192.0 |
1Q11 | www.gmexico.com | Page 9 |
First Quarter 2011 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. |
1Q11 | www.gmexico.com | Page 10 |
First Quarter 2011 Results |
Quarters | Accumulated | ||||||||||||||||||||||||
(Thousands of US Dollars) | Q1-11 | Q1-10 | Variance | 2011 | 2010 | Variance | |||||||||||||||||||
STATEMENT OF EARNINGS |
|||||||||||||||||||||||||
Net sales |
2,504,913 | 1,993,941 | 510,972 | 2,504,913 | 1,993,941 | 510,972 | |||||||||||||||||||
Cost of sales |
1,250,566 | 1,035,729 | 214,837 | 1,250,566 | 1,035,729 | 214,837 | |||||||||||||||||||
Gross profit |
1,254,347 | 958,212 | 296,135 | 1,254,347 | 958,212 | 296,135 | |||||||||||||||||||
Gross margin |
50 | % | 48 | % | 50 | % | 48 | % | |||||||||||||||||
Administrative expenses |
53,131 | 51,414 | 1,717 | 53,131 | 51,414 | 1,717 | |||||||||||||||||||
EBITDA |
1,190,359 | 879,164 | 311,195 | 1,190,359 | 879,164 | 311,195 | |||||||||||||||||||
Depreciation and amortization |
168,984 | 166,359 | 2,626 | 168,984 | 166,359 | 2,626 | |||||||||||||||||||
Operating income |
1,032,232 | 740,440 | 291,792 | 1,032,232 | 740,440 | 291,792 | |||||||||||||||||||
Operating margin |
41 | % | 37 | % | 41 | % | 37 | % | |||||||||||||||||
Interest expense |
77,171 | 67,411 | 9,759 | 77,171 | 67,411 | 9,759 | |||||||||||||||||||
Interest income |
(21,435 | ) | (40,773 | ) | 19,339 | (21,435 | ) | (40,773 | ) | 19,339 | |||||||||||||||
Financial coverage |
(32 | ) | 825 | (857 | ) | (32 | ) | 825 | (857 | ) | |||||||||||||||
Other (income) expense, net |
10,890 | 26,810 | (15,920 | ) | 10,890 | 26,810 | (15,920 | ) | |||||||||||||||||
Earnings before Tax |
965,638 | 686,167 | 279,471 | 965,638 | 686,167 | 279,471 | |||||||||||||||||||
Taxes |
306,098 | 217,301 | 88,797 | 306,098 | 217,301 | 88,797 | |||||||||||||||||||
Participation in subsidiary not consolidated and
associated |
(1,470 | ) | (290 | ) | (1,180 | ) | (1,470 | ) | (290 | ) | (1,180 | ) | |||||||||||||
Net Earnings |
661,010 | 469,156 | 191,855 | 661,010 | 469,156 | 191,855 | |||||||||||||||||||
Net income attributable to the non-controlling interest |
129,341 | 107,278 | 22,063 | 129,341 | 107,278 | 22,063 | |||||||||||||||||||
Net income attributable to GM |
531,669 | 361,878 | 169,792 | 531,669 | 361,878 | 169,792 | |||||||||||||||||||
BALANCE SHEET |
|||||||||||||||||||||||||
Cash and cash equivalents |
3,007,364 | 1,201,641 | 1,805,722 | 3,007,364 | 1,201,641 | 1,805,722 | |||||||||||||||||||
Marketable securities |
220,710 | 20,080 | 200,630 | 220,710 | 20,080 | 200,630 | |||||||||||||||||||
Restricted cash |
209,411 | 186,153 | 23,258 | 209,411 | 186,153 | 23,258 | |||||||||||||||||||
Notes and accounts receivable |
995,763 | 791,412 | 204,351 | 995,763 | 791,412 | 204,351 | |||||||||||||||||||
Inventories |
986,930 | 852,940 | 133,990 | 986,930 | 852,940 | 133,990 | |||||||||||||||||||
Prepaid and others current assets |
731,922 | 360,928 | 370,995 | 731,922 | 360,928 | 370,995 | |||||||||||||||||||
Total Current Assets |
6,152,101 | 3,413,154 | 2,738,946 | 6,152,101 | 3,413,154 | 2,738,946 | |||||||||||||||||||
Property, plant and equipment, Net |
6,961,648 | 6,764,350 | 197,298 | 6,961,648 | 6,764,350 | 197,298 | |||||||||||||||||||
Leachable material, net |
167,753 | 167,534 | 219 | 167,753 | 167,534 | 219 | |||||||||||||||||||
Other long term assets |
1,616,235 | 1,514,927 | 101,309 | 1,616,235 | 1,514,927 | 101,309 | |||||||||||||||||||
Total Assets |
14,897,737 | 11,859,965 | 3,037,772 | 14,897,737 | 11,859,965 | 3,037,772 | |||||||||||||||||||
Liabilities and Stockholders Equity |
|||||||||||||||||||||||||
Current portion of long-term debt |
369,413 | 309,069 | 60,343 | 369,413 | 309,069 | 60,343 | |||||||||||||||||||
Accumulated liabilities |
1,575,567 | 1,061,299 | 514,268 | 1,575,567 | 1,061,299 | 514,268 | |||||||||||||||||||
Current Liabilities |
1,944,980 | 1,370,368 | 574,612 | 1,944,980 | 1,370,368 | 574,612 | |||||||||||||||||||
Long-term debt |
3,692,190 | 2,816,883 | 875,307 | 3,692,190 | 2,816,883 | 875,307 | |||||||||||||||||||
Other non-current liabilities |
1,231,142 | 945,001 | 286,142 | 1,231,142 | 945,001 | 286,142 | |||||||||||||||||||
Total Liabilities |
6,868,312 | 5,132,252 | 1,736,060 | 6,868,312 | 5,132,252 | 1,736,060 | |||||||||||||||||||
Stockholders equity |
2,000,446 | 2,000,446 | | 2,000,446 | 2,000,446 | | |||||||||||||||||||
Other equity accounts |
(235,406 | ) | (204,377 | ) | (31,029 | ) | (235,406 | ) | (204,377 | ) | (31,029 | ) | |||||||||||||
Retaining earnings |
4,685,312 | 3,506,085 | 1,179,227 | 4,685,312 | 3,506,085 | 1,179,227 | |||||||||||||||||||
Total Stockholders equity |
6,450,352 | 5,302,154 | 1,148,198 | 6,450,352 | 5,302,154 | 1,148,198 | |||||||||||||||||||
Non-controlling interest. |
1,579,073 | 1,425,559 | 153,513 | 1,579,073 | 1,425,559 | 153,513 | |||||||||||||||||||
Total Liabilities and Equity |
14,897,737 | 11,859,965 | 3,037,772 | 14,897,737 | 11,859,965 | 3,037,772 | |||||||||||||||||||
CASH FLOW |
|||||||||||||||||||||||||
Net earnings |
661,010 | 469,156 | 191,855 | 661,010 | 469,156 | 191,855 | |||||||||||||||||||
Depreciation and amortization |
168,984 | 160,268 | 8,716 | 168,984 | 160,268 | 8,716 | |||||||||||||||||||
Deferred income taxes |
5,371 | (11,981 | ) | 17,352 | 5,371 | (11,981 | ) | 17,352 | |||||||||||||||||
Capitalized leachable material |
(49,113 | ) | (21,051 | ) | (28,062 | ) | (49,113 | ) | (21,051 | ) | (28,062 | ) | |||||||||||||
Participation in subsidiary not consolidated and
associated |
(1,470 | ) | (5,172 | ) | 3,702 | (1,470 | ) | (5,172 | ) | 3,702 | |||||||||||||||
Other Net |
30,784 | 48,922 | (18,138 | ) | 30,784 | 48,922 | (18,138 | ) | |||||||||||||||||
Changes in assets and liabilities |
(360,225 | ) | 329,030 | (689,255 | ) | (360,225 | ) | 329,030 | (689,255 | ) | |||||||||||||||
Cash generated by operating activities |
455,342 | 969,172 | (513,830 | ) | 455,342 | 969,172 | (513,830 | ) | |||||||||||||||||
Capital expenditures |
(120,764 | ) | (90,941 | ) | (29,823 | ) | (120,764 | ) | (90,941 | ) | (29,823 | ) | |||||||||||||
Purchase of marketable securities |
(68,770 | ) | 4,820 | (73,590 | ) | (68,770 | ) | 4,820 | (73,590 | ) | |||||||||||||||
Restricted cash |
39,081 | 10,198 | 28,883 | 39,081 | 10,198 | 28,883 | |||||||||||||||||||
Other Net |
74,853 | (236,819 | ) | 311,672 | 74,853 | (236,819 | ) | 311,672 | |||||||||||||||||
Cash used in investing activities |
(75,600 | ) | (312,742 | ) | 237,142 | (75,600 | ) | (312,742 | ) | 237,142 | |||||||||||||||
Debt incurred |
142 | 75 | 67 | 142 | 75 | 67 | |||||||||||||||||||
Debt amortization |
(73,786 | ) | (508,629 | ) | 434,843 | (73,786 | ) | (508,629 | ) | 434,843 | |||||||||||||||
Dividends paid |
(299,755 | ) | (190,310 | ) | (109,445 | ) | (299,755 | ) | (190,310 | ) | (109,445 | ) | |||||||||||||
Cash used in financing activities |
(373,399 | ) | (698,864 | ) | 325,465 | (373,399 | ) | (698,864 | ) | 325,465 | |||||||||||||||
Effect of exchance rate changes on cash and cash
equivalents |
3,110 | 24,675 | (21,565 | ) | 3,110 | 24,675 | (21,565 | ) | |||||||||||||||||
Net increase (decrease) cash & cash equivalents |
9,452 | (17,759 | ) | 27,212 | 9,452 | (17,759 | ) | 27,212 | |||||||||||||||||
Cash & cash equivalents at begin yr. |
2,997,912 | 1,219,401 | 1,778,511 | 2,997,912 | 1,219,401 | 1,778,511 | |||||||||||||||||||
Cash & cash equivalents at yr. end |
3,007,364 | 1,201,641 | 1,805,723 | 3,007,364 | 1,201,641 | 1,805,723 | |||||||||||||||||||
1Q11 | www.gmexico.com | Page 11 |
First Quarter 2011 Results |
Quarters | Accumulated | ||||||||||||||||||||||||
(Thousands of US Dollars) | Q1-11 | Q1-10 | Variance | 2011 | 2010 | Variance | |||||||||||||||||||
STATEMENT OF EARNINGS |
|||||||||||||||||||||||||
Net sales |
2,090,582 | 1,637,007 | 453,574 | 2,090,582 | 1,637,007 | 453,574 | |||||||||||||||||||
Cost of sales |
954,087 | 788,223 | 165,864 | 954,087 | 788,223 | 165,864 | |||||||||||||||||||
Exploration |
9,747 | 8,540 | 1,207 | 9,747 | 8,540 | 1,207 | |||||||||||||||||||
Gross profit |
1,126,748 | 840,245 | 286,503 | 1,126,748 | 840,245 | 286,503 | |||||||||||||||||||
Gross margin |
54 | % | 51 | % | 54 | % | 51 | % | |||||||||||||||||
Administrative expenses |
31,200 | 30,738 | 462 | 31,200 | 30,738 | 462 | |||||||||||||||||||
EBITDA |
1,077,129 | 831,281 | 245,848 | 1,077,129 | 831,281 | 245,848 | |||||||||||||||||||
Depreciation and amortization |
137,530 | 136,648 | 882 | 137,530 | 136,648 | 882 | |||||||||||||||||||
Operating income |
958,018 | 672,859 | 285,160 | 958,018 | 672,859 | 285,160 | |||||||||||||||||||
Operating margin |
46 | % | 41 | % | 46 | % | 41 | % | |||||||||||||||||
Interest expense |
67,753 | 58,835 | 8,917 | 67,753 | 58,835 | 8,917 | |||||||||||||||||||
Interest income |
(5,492 | ) | (2,124 | ) | (3,368 | ) | (5,492 | ) | (2,124 | ) | (3,368 | ) | |||||||||||||
Other (income) expense, net |
19,354 | 44,021 | (24,666 | ) | 19,354 | 44,021 | (24,666 | ) | |||||||||||||||||
Earnings before Tax |
876,403 | 572,127 | 304,276 | 876,403 | 572,127 | 304,276 | |||||||||||||||||||
Taxes |
277,771 | 192,270 | 85,500 | 277,771 | 192,270 | 85,500 | |||||||||||||||||||
Net Earnings |
598,632 | 379,857 | 218,776 | 598,632 | 379,857 | 218,776 | |||||||||||||||||||
Net income attributable to the non-controlling interest |
106,275 | 84,162 | 22,113 | 106,275 | 84,162 | 22,113 | |||||||||||||||||||
Net income attributable to AMC |
492,357 | 295,694 | 196,663 | 492,357 | 295,694 | 196,663 | |||||||||||||||||||
BALANCE SHEET |
|||||||||||||||||||||||||
Cash and cash equivalents |
2,083,756 | 711,015 | 1,372,741 | 2,083,756 | 711,015 | 1,372,741 | |||||||||||||||||||
Marketable securities |
220,710 | 20,080 | 200,630 | 220,710 | 20,080 | 200,630 | |||||||||||||||||||
Restricted cash |
209,411 | 186,153 | 23,258 | 209,411 | 186,153 | 23,258 | |||||||||||||||||||
Notes and accounts receivable |
752,905 | 580,123 | 172,782 | 752,905 | 580,123 | 172,782 | |||||||||||||||||||
Inventories |
936,626 | 809,957 | 126,668 | 936,626 | 809,957 | 126,668 | |||||||||||||||||||
Prepaid and others current assets |
1,477,194 | 286,408 | 1,190,787 | 1,477,194 | 286,408 | 1,190,787 | |||||||||||||||||||
Total Current Assets |
5,680,603 | 2,593,736 | 3,086,867 | 5,680,603 | 2,593,736 | 3,086,867 | |||||||||||||||||||
Property, plant and equipment, Net |
5,483,079 | 5,441,367 | 41,712 | 5,483,079 | 5,441,367 | 41,712 | |||||||||||||||||||
Leachable material, net |
167,753 | 167,534 | 219 | 167,753 | 167,534 | 219 | |||||||||||||||||||
Other long term assets |
784,217 | 930,942 | (146,725 | ) | 784,217 | 930,942 | (146,725 | ) | |||||||||||||||||
Total Assets |
12,115,652 | 9,133,579 | 2,982,073 | 12,115,652 | 9,133,579 | 2,982,073 | |||||||||||||||||||
Liabilities and Stockholders Equity |
| | | | | | |||||||||||||||||||
Long-term debt |
225,934 | 249,128 | (23,193 | ) | 225,934 | 249,128 | (23,193 | ) | |||||||||||||||||
Other non-current liabilities |
1,291,840 | 676,717 | 615,123 | 1,291,840 | 676,717 | 615,123 | |||||||||||||||||||
Current Liabilities |
1,517,774 | 925,845 | 591,929 | 1,517,774 | 925,845 | 591,929 | |||||||||||||||||||
Long term debt |
3,339,112 | 2,344,787 | 994,325 | 3,339,112 | 2,344,787 | 994,325 | |||||||||||||||||||
Other long term liabilities |
1,118,758 | 920,603 | 198,155 | 1,118,758 | 920,603 | 198,155 | |||||||||||||||||||
Total Liabilities |
5,975,645 | 4,191,235 | 1,784,410 | 5,975,645 | 4,191,235 | 1,784,410 | |||||||||||||||||||
Stockholders equity |
2,561,499 | 2,561,499 | | 2,561,499 | 2,561,499 | | |||||||||||||||||||
Other equity accounts |
(513,204 | ) | (403,136 | ) | (110,068 | ) | (513,204 | ) | (403,136 | ) | (110,068 | ) | |||||||||||||
Retained earnings |
3,199,838 | 1,907,403 | 1,292,435 | 3,199,838 | 1,907,403 | 1,292,435 | |||||||||||||||||||
Total Stockholders equity |
5,248,133 | 4,065,766 | 1,182,367 | 5,248,133 | 4,065,766 | 1,182,367 | |||||||||||||||||||
Non-controlling interest. |
891,874 | 876,578 | 15,296 | 891,874 | 876,578 | 15,296 | |||||||||||||||||||
Total Liabilities and Equity |
12,115,652 | 9,133,579 | 2,982,073 | 12,115,652 | 9,133,579 | 2,982,073 | |||||||||||||||||||
Cash Flow |
|||||||||||||||||||||||||
Net earnings |
598,632 | 379,857 | 218,776 | 598,632 | 379,857 | 218,776 | |||||||||||||||||||
Depreciation and amortization |
137,530 | 136,648 | 882 | 137,530 | 136,648 | 882 | |||||||||||||||||||
Deferred income taxes |
(29,318 | ) | (15 | ) | (29,303 | ) | (29,318 | ) | (15 | ) | (29,303 | ) | |||||||||||||
Capitalized leachable material |
(49,113 | ) | (21,051 | ) | (28,062 | ) | (49,113 | ) | (21,051 | ) | (28,062 | ) | |||||||||||||
Others Net |
29,534 | 48,608 | (19,074 | ) | 29,534 | 48,608 | (19,074 | ) | |||||||||||||||||
Changes in assets and liabilities |
(275,394 | ) | 116,452 | (391,846 | ) | (275,394 | ) | 116,452 | (391,846 | ) | |||||||||||||||
Cash generated by operating activities |
411,871 | 660,498 | (248,627 | ) | 411,871 | 660,498 | (248,627 | ) | |||||||||||||||||
Capital expenditures |
(89,216 | ) | (78,912 | ) | (10,304 | ) | (89,216 | ) | (78,912 | ) | (10,304 | ) | |||||||||||||
Current investments |
(68,770 | ) | 2,868 | (71,638 | ) | (68,770 | ) | 2,868 | (71,638 | ) | |||||||||||||||
Restricted cash |
(1,072 | ) | (133,103 | ) | 132,031 | (1,072 | ) | (133,103 | ) | 132,031 | |||||||||||||||
Capital reimbursement |
(230,697 | ) | 11,585 | (242,282 | ) | (230,697 | ) | 11,585 | (242,282 | ) | |||||||||||||||
Cash used in investing activities |
(389,755 | ) | (197,562 | ) | (192,193 | ) | (389,755 | ) | (197,562 | ) | (192,193 | ) | |||||||||||||
Debt incurred |
142 | 75 | 67 | 142 | 75 | 67 | |||||||||||||||||||
Debt amortization |
(59,350 | ) | (500,208 | ) | 440,858 | (59,350 | ) | (500,208 | ) | 440,858 | |||||||||||||||
Dividends paid |
(105,598 | ) | (146,322 | ) | 40,724 | (105,598 | ) | (146,322 | ) | 40,724 | |||||||||||||||
Cash used in financing activities |
(164,806 | ) | (646,455 | ) | 481,649 | (164,806 | ) | (646,455 | ) | 481,649 | |||||||||||||||
Effect of exchance rate changes on cash and cash
equivalents |
(4,574 | ) | 6,158 | (10,732 | ) | (4,574 | ) | 6,158 | (10,732 | ) | |||||||||||||||
Net increase (decrease) cash & cash equivalents |
(147,264 | ) | (177,361 | ) | 30,097 | (147,264 | ) | (177,361 | ) | 30,097 | |||||||||||||||
Cash & cash equivalents at begin yr. |
2,231,020 | 888,375 | 1,342,645 | 2,231,020 | 888,375 | 1,342,645 | |||||||||||||||||||
Cash & cash equivalents at yr. end |
2,083,756 | 711,015 | 1,372,741 | 2,083,756 | 711,015 | 1,372,741 | |||||||||||||||||||
1Q11 | www.gmexico.com | Page 12 |
First Quarter 2011 Results |
Quarters | Accumulated | ||||||||||||||||||||||||
(Thousands of US Dollars) | Q1-11 | Q1-10 | Variance | 2011 | 2010 | Variance | |||||||||||||||||||
STATEMENT OF EARNINGS |
|||||||||||||||||||||||||
Net sales |
383,433 | 325,995 | 57,438 | 383,433 | 325,995 | 57,438 | |||||||||||||||||||
Cost of sales |
261,737 | 212,973 | 48,764 | 261,737 | 212,973 | 48,764 | |||||||||||||||||||
Gross profit |
121,696 | 113,022 | 8,674 | 121,696 | 113,022 | 8,674 | |||||||||||||||||||
Gross margin |
32 | % | 35 | % | 32 | % | 35 | % | |||||||||||||||||
Administrative expenses |
17,125 | 15,396 | 1,729 | 17,125 | 15,396 | 1,729 | |||||||||||||||||||
EBITDA |
107,695 | 109,838 | (2,143 | ) | 107,695 | 109,838 | (2,143 | ) | |||||||||||||||||
Depreciation and amortization |
28,434 | 26,459 | 1,975 | 28,434 | 26,459 | 1,975 | |||||||||||||||||||
Operating Income |
76,137 | 71,167 | 4,970 | 76,137 | 71,167 | 4,970 | |||||||||||||||||||
Operating margin |
20 | % | 22 | % | 20 | % | 22 | % | |||||||||||||||||
Interest expense |
7,812 | 8,365 | (553 | ) | 7,812 | 8,365 | (553 | ) | |||||||||||||||||
Interest income |
(8,986 | ) | (3,235 | ) | (5,751 | ) | (8,986 | ) | (3,235 | ) | (5,751 | ) | |||||||||||||
Financial coverage |
(32 | ) | 825 | (857 | ) | (32 | ) | 825 | (857 | ) | |||||||||||||||
Other (income) expense Net |
(5,650 | ) | (14,231 | ) | 8,581 | (5,650 | ) | (14,231 | ) | 8,581 | |||||||||||||||
Earnings before Tax |
82,993 | 79,443 | 3,550 | 82,993 | 79,443 | 3,550 | |||||||||||||||||||
Taxes |
25,797 | 25,882 | (85 | ) | 25,797 | 25,882 | (85 | ) | |||||||||||||||||
Participation in subsidiary not consolidated and
associated |
(1,470 | ) | (294 | ) | (1,176 | ) | (1,470 | ) | (294 | ) | (1,176 | ) | |||||||||||||
Net Earnings |
58,666 | 53,855 | 4,811 | 58,666 | 53,855 | 4,811 | |||||||||||||||||||
Net income attributable to the non-controlling interest |
(11,131 | ) | (12,830 | ) | 1,699 | (11,131 | ) | (12,830 | ) | 1,699 | |||||||||||||||
Net income attributable to ITM |
47,535 | 41,025 | 6,510 | 47,535 | 41,025 | 6,510 | |||||||||||||||||||
BALANCE SHEET |
|||||||||||||||||||||||||
Cash and cash equivalents |
245,375 | 325,412 | (80,037 | ) | 245,375 | 325,412 | (80,037 | ) | |||||||||||||||||
Notes and accounts receivable |
197,793 | 167,713 | 30,080 | 197,793 | 167,713 | 30,080 | |||||||||||||||||||
Inventories |
35,827 | 28,449 | 7,378 | 35,827 | 28,449 | 7,378 | |||||||||||||||||||
Prepaid and others current assets |
71,519 | 62,515 | 9,004 | 71,519 | 62,515 | 9,004 | |||||||||||||||||||
Total Current Assets |
550,514 | 584,089 | (33,575 | ) | 550,514 | 584,089 | (33,575 | ) | |||||||||||||||||
Property, plant and equipment Net |
1,371,055 | 1,218,752 | 152,303 | 1,371,055 | 1,218,752 | 152,303 | |||||||||||||||||||
Other long term assets |
617,977 | 398,011 | 219,966 | 617,977 | 398,011 | 219,966 | |||||||||||||||||||
Total Assets |
2,539,546 | 2,200,852 | 338,694 | 2,539,546 | 2,200,852 | 338,694 | |||||||||||||||||||
Liabilities and Stockholders Equity |
|||||||||||||||||||||||||
Current portion of long-term debt |
133,478 | 59,941 | 73,537 | 133,478 | 59,941 | 73,537 | |||||||||||||||||||
Accumulated liabilities |
197,694 | 182,951 | 14,743 | 197,694 | 182,951 | 14,743 | |||||||||||||||||||
Current Liabilities |
331,172 | 242,892 | 88,280 | 331,172 | 242,892 | 88,280 | |||||||||||||||||||
Long-term debt |
353,078 | 472,096 | (119,018 | ) | 353,078 | 472,096 | (119,018 | ) | |||||||||||||||||
Other non-current liabilities |
22,996 | 395 | 22,601 | 22,996 | 395 | 22,601 | |||||||||||||||||||
Other liabilities |
7,597 | 9,539 | (1,942 | ) | 7,597 | 9,539 | (1,942 | ) | |||||||||||||||||
Total Liabilities |
714,843 | 724,922 | (10,079 | ) | 714,843 | 724,922 | (10,079 | ) | |||||||||||||||||
Stockholders equity |
89,290 | 89,290 | | 89,290 | 89,290 | | |||||||||||||||||||
Other equity accounts |
161,288 | 93,103 | 68,185 | 161,288 | 93,103 | 68,185 | |||||||||||||||||||
Retaining earnings |
1,266,540 | 1,054,269 | 212,271 | 1,266,540 | 1,054,269 | 212,271 | |||||||||||||||||||
Total Stockholders equity |
1,517,118 | 1,236,662 | 280,456 | 1,517,118 | 1,236,662 | 280,456 | |||||||||||||||||||
Non-controlling interest. |
307,585 | 239,268 | 68,317 | 307,585 | 239,268 | 68,317 | |||||||||||||||||||
Total Liabilities and Equity |
2,539,546 | 2,200,852 | 338,694 | 2,539,546 | 2,200,852 | 338,694 | |||||||||||||||||||
CASH FLOW |
|||||||||||||||||||||||||
Net earnings |
58,666 | 53,855 | 4,811 | 58,666 | 53,855 | 4,811 | |||||||||||||||||||
Depreciation and amortization |
28,434 | 26,459 | 1,975 | 28,434 | 26,459 | 1,975 | |||||||||||||||||||
Deferred income taxes |
(6,384 | ) | (14,560 | ) | 8,176 | (6,384 | ) | (14,560 | ) | 8,176 | |||||||||||||||
Participation in subsidiary not consolidated and
associated |
(1,470 | ) | (294 | ) | (1,176 | ) | (1,470 | ) | (294 | ) | (1,176 | ) | |||||||||||||
Other Net |
(2,285 | ) | (1,091 | ) | (1,194 | ) | (2,285 | ) | (1,091 | ) | (1,194 | ) | |||||||||||||
Changes in assets and liabilities |
(22,086 | ) | (9,091 | ) | (12,995 | ) | (22,086 | ) | (9,091 | ) | (12,995 | ) | |||||||||||||
Cash generated by operating activities |
54,875 | 55,278 | (403 | ) | 54,875 | 55,278 | (403 | ) | |||||||||||||||||
Capital expenditures |
(27,248 | ) | (9,330 | ) | (17,918 | ) | (27,248 | ) | (9,330 | ) | (17,918 | ) | |||||||||||||
Purchase shares |
(83,962 | ) | (16,642 | ) | (67,320 | ) | (83,962 | ) | (16,642 | ) | (67,320 | ) | |||||||||||||
Dividends received |
234 | | 234 | 234 | | 234 | |||||||||||||||||||
Cash used in investing activities |
(110,976 | ) | (25,972 | ) | (85,004 | ) | (110,976 | ) | (25,972 | ) | (85,004 | ) | |||||||||||||
Debt amortization |
(14,436 | ) | (8,421 | ) | (6,015 | ) | (14,436 | ) | (8,421 | ) | (6,015 | ) | |||||||||||||
Dividends received (paid) Net |
| (26,000 | ) | 26,000 | | (26,000 | ) | 26,000 | |||||||||||||||||
Cash used in financing activities |
(14,436 | ) | (34,421 | ) | 19,985 | (14,436 | ) | (34,421 | ) | 19,985 | |||||||||||||||
Effect of exchance rate changes on cash and cash
equivalents |
7,684 | 18,517 | (10,833 | ) | 7,684 | 18,517 | (10,833 | ) | |||||||||||||||||
Net increase (decrease) cash & cash equivalents |
(62,853 | ) | 13,402 | (76,255 | ) | (62,853 | ) | 13,402 | (76,255 | ) | |||||||||||||||
Cash & cash equivalents at begin yr. |
308,228 | 312,010 | (3,782 | ) | 308,228 | 312,010 | (3,782 | ) | |||||||||||||||||
Cash & cash equivalents at yr. end |
245,375 | 325,412 | (80,037 | ) | 245,375 | 325,412 | (80,037 | ) | |||||||||||||||||
1Q11 | www.gmexico.com | Page 13 |