iochpe-maxion - 2q09 presentation
DESCRIPTION
2nd Quarter 2009 PresentationTRANSCRIPT
2Q09 EARNINGS RELEASE
August 2009
2
4T08 / 20082Q09 Earnings Release
The material contained in this presentation is general background information about Iochpe-Maxion S.A. (Iochpe)
as of the date of the presentation. It is information in summary form and does not purport to be complete. It is
not intended to be relied upon as advice to potential investors. No representation or warranty, express or
implied, is made concerning, and no reliance should be placed on, the accuracy, fairness, or completeness of the
information presented herein.
This presentation contains statements that are forward-looking within the meaning of Section 27A of the U.S.
Securities Act of 1933 and Section 21E of the U.S. Securities Exchange Act of 1934. Such forward-looking
statements are only predictions and are not guarantees of future performance. Investors are cautioned that any
such forward-looking statements are and will be, as the case may be, subject to many risks, uncertainties and
factors relating to the operations and business environments of Iochpe and its subsidiaries that may cause the
actual results of the companies to be materially different from any future results expressed or implied in such
forward-looking statements.
Although Iochpe believes that the expectations and assumptions reflected in the forward-looking statements are
reasonably based on information currently available to Iochpe management, Iochpe cannot guarantee future
results or events. Iochpe expressly disclaims a duty to update any of the forward-looking statement.
This presentation does not constitute an offer, or invitation, or solicitation of an offer, to subscribe for or
purchase any securities. Neither this presentation nor anything contained herein shall form the basis of any
contract or commitment whatsoever.
3
4T08 / 20082Q09 Earnings Release
SIMPLIFIED CORPORATE STRUCTURESIMPLIFIED CORPORATE STRUCTURE
50% 100%
IochpeIochpe--Maxion S.A.Maxion S.A.
100%
Wheels and Chassis DivisionWheels and Chassis DivisionAmstedAmsted--Maxion FundiMaxion Fundiçção e ão e
Equipamentos FerroviEquipamentos Ferroviáários S.A.rios S.A.Automotive Components Automotive Components
DivisionDivision
� Net Operating Revenue in 2Q09 –
R$ 47.9 million
� 17.2% of Consolidated Net
Operating Revenue in 2Q09
� Net Operating Revenue in 2Q09 –
R$ 32.1 million
� 11.5% of Consolidated Net
Operating Revenue in 2Q09
� Net Operating Revenue in 2Q09 –
R$ 199.3 million
� 71.3% of Consolidated Net
Operating Revenue in 2Q09
4
4T08 / 20082Q09 Earnings Release
� Consolidated net operating revenue of R$ 279.3 million in the 2Q09, a reduction of 36.8% over the same period of last year
� EBITDA(*) of R$ 19.8 million in the 2Q09, a reduction of 72.1% when compared to the same period of last year
� Net income of R$ 4.6 million in the 2Q09, a reduction of 89.5% when compared to the same period of last year
� Net bank debt of R$ 206.9 million (R$ 198.6 million in June 08), or 1,1x LTM EBITDA* (0,9x in June 08)
HIGHLIGHTSHIGHLIGHTS
(*) EBITDA, throughout this presentation means: net income plus income tax and social contribution, pl us non-operating result, plus net financial expenses, plus depreciation and amort ization, plus goodwill amortization.
5
4T08 / 20082Q09 Earnings Release
MAIN DRIVERSMAIN DRIVERS
� Reduction of Brazilian production of trucks, buses and agricultural machinery
� Reduction of domestic demand for railway freight cars
� Reduction of exports
Industry Performance
7
4T08 / 20082Q09 Earnings Release
406
459
231201
121108
2007 2008 1H08 1H09 2Q08 2Q09
Source: Anfavea
144
122
63
32 33
18
2007 2008 1H08 1H09 2Q08 2Q09
� ∆ 2Q09 – 08 = -11.2%
� ∆ 1H09 – 08 = -12.6%
� CAGR 2005 – 08 = 7.0%
LIGHT COMMERCIALS – BRAZIL (‘000 units)LIGHT COMMERCIALS – BRAZIL (‘000 units)
Production Export
� ∆ 2Q09 – 08 = -45.9%
� ∆ 1H09 – 08 = -49.6%
� CAGR 2005 – 08 = -7.9%
8
4T08 / 20082Q09 Earnings Release
137
167
79
54
42
29
2007 2008 1H08 1H09 2Q08 2Q09
Source: Anfavea
4139
19
6
10
3
2007 2008 1H08 1H09 2Q08 2Q09
TRUCKS – BRAZIL (‘000 units)TRUCKS – BRAZIL (‘000 units)
Production Export
� ∆ 2Q09 – 08 = -31.6%
� ∆ 1H09 – 08 = -32.4%
� CAGR 2005 – 08 = 12.6%
� ∆ 2Q09 – 08 = -71.8%
� ∆ 1H09 – 08 = -67.5%
� CAGR 2005 – 08 = 0.9%
9
4T08 / 20082Q09 Earnings Release
39
44
23
1613
8
2007 2008 1H08 1H09 2Q08 2Q09
Source: Anfavea
1516
7
4 4
2
2007 2008 1H08 1H09 2Q08 2Q09
BUSES – BRAZIL (‘000 units)BUSES – BRAZIL (‘000 units)
Production Export
� ∆ 2Q09 – 08 = -34.5%
� ∆ 1H09 – 08 = -30.0%
� CAGR 2005 – 08 = 7.9%
� ∆ 2Q09 – 08 = -39.0%
� ∆ 1H09 – 08 = -39.9%
� CAGR 2005 – 08 = -5.6%
10
4T08 / 20082Q09 Earnings Release
65
85
40
28
21
14
2007 2008 1H08 1H09 2Q08 2Q09
Source: Anfavea
27
30
15
78
3
2007 2008 1H08 1H09 2Q08 2Q09
AGRICULTURAL MACHINERY – BRAZIL (‘000 units)AGRICULTURAL MACHINERY – BRAZIL (‘000 units)
Production Export
� ∆ 2Q09 – 08 = -34.1%
� ∆ 1H09 – 08 = -28.8%
� CAGR 2005 – 08 = 17.1%
� ∆ 2Q09 – 08 = -59.0%
� ∆ 1H09 – 08 = -50.4%
� CAGR 2005 – 08 = -1.1%
11
4T08 / 20082Q09 Earnings Release
2,3882,546
1,3601,192
727 655
2007 2008 1H08 1H09 2Q08 2Q09
Source: Anfavea
588558
292
157 153
89
2007 2008 1H08 1H09 2Q08 2Q09
Production Export
PASSENGER CARS – BRAZIL (‘000 units)PASSENGER CARS – BRAZIL (‘000 units)
� ∆ 2Q09 – 08 = -10.0%
� ∆ 1H09 – 08 = -12.3%
� CAGR 2005 – 08 = 8.5%
� ∆ 2Q09 – 08 = -42.2%
� ∆ 1H09 – 08 = -46.3%
� CAGR 2005 – 08 = -6.5%
12
4T08 / 20082Q09 Earnings Release
1,249
5,118
2,692
734
1,439
376
2007 2008 1H08 1H09 2Q08 2Q09
Sales
Sales
� ∆ 2Q09 – 08 = -73.9%
� ∆ 1H09 – 08 = -72.7%
� CAGR 2005 – 08 = -11.0%
RAILWAY FREIGHT CARS – BRAZIL (units)RAILWAY FREIGHT CARS – BRAZIL (units)
Source: Amsted Maxion estimate
13
4T08 / 20082Q09 Earnings Release
64% 69%
31%36%
2Q08 2Q09
OthersMaxion
65% 57%
43%35%
2Q09 2Q08
OthersMaxion
97%77%
23%3%
2Q09 2Q08
OthersMaxion
80% 80%
20%20%
2Q09 2Q08
OthersMaxion
MARKET SHARE – BRAZIL MARKET SHARE – BRAZIL
ChassisChassis
Commercial Vehicles Commercial Vehicles WheelsWheels
Railway Freight Railway Freight CarsCars
Railway CastingsRailway Castings
Source: Iochpe-Maxion estimate
Financial and Operating Performance
15
4T08 / 20082Q09 Earnings Release
896
1,216
537418
278 199
115
119
6458
33
279
493
241
95
132
32 48
2007 2008 1H08 1H09 2Q08 2Q09
Wheels & Chassis Automotive Comp. Amsted-Maxion
1.289
1.828
843
570
442
279
� Net Operating Revenue: ∆ 2Q09 – 08 = -36.8%
∆ 1H09 – 08 = -32.4%
� Wheels & Chassis: ∆ 2Q09 – 08 = -28.2%
∆ 1H09 – 08 = -22.2%
� Automotive Comp.: ∆ 2Q09 – 08 = -2.3%
∆ 1H09 – 08 = -10.3%
� Amsted Maxion: ∆ 2Q09 – 08 = -63.6%
∆ 1H09 – 08 = -60.8%
1,056
1,556
737489 391 489
233
272
106
8151
81
2007 2008 1H08 1H09 2Q08 2Q09
Domestic Export
1.289
1.828
843
570
442
279
� Domestic: ∆ 2Q09 – 08 = -38.0%
∆ 1H09 – 08 = -33.6%
� Export: ∆ 2Q09 – 08 = -28.2%
∆ 1H09 – 08 = -23.7%
NET OPERATING REVENUE (R$ million)NET OPERATING REVENUE (R$ million)
16
4T08 / 20082Q09 Earnings Release
ALL1%
Ford4%Scania
4%
GMB5%
Others14%
Daimler12%
Tractors7%
Vale11%
Fiat4%
VW16%
MRS10%
Export11%
Caterpillar1%
Tractors5% Scania
2%
Daimler14%
ALL4%Others
9%
Vale6%
GMB9%
Ford6%
Fiat7%
VW23%
MRS1%
Export13%
Caterpillar1%
NET OPERATING REVENUENET OPERATING REVENUE
Revenue by Customer – 2Q08 Revenue by Customer – 2Q09
17
4T08 / 20082Q09 Earnings Release
� Exports: ∆ 2Q09 – 08 = -28.2%
∆ 1H09 – 08 = -23.7%
� Wheels & Chassis: ∆ 2Q09 – 08 = -21.1%
∆ 1H09 – 08 = -22.2%
� Automotive Comp.: ∆ 2Q09 – 08 = 4.7%
∆ 1H09 – 08 = -42.0%
� Amsted Maxion: ∆ 2Q09 – 08 = -37.9%
∆ 1H09 – 08 = -25.9%
107
150
65 5129 23
124
121
40
30
22140 0
0 1
1
1
2007 2008 1H08 1H09 2Q08 2Q09
Wheels & Chassis Automotive Comp. Amsted-Maxion
233
272
106
81
51
3756
81
3923
64
64
24
1413
18 11 0
0 0
0
1
1
7
2007 2008 1H08 1H09 2Q09 2Q08
Wheels & Chassis Automotive Comp. Amsted-Maxion
120
146
63
37 31
18
R$ million US$ million
� Exports: ∆ 2Q09 – 08 = -41.9%
∆ 1H09 – 08 = -41.1%
� Wheels & Chassis : ∆ 2Q09 – 08 = -36.4%
∆ 1H09 – 08 = -39.9%
� Automotive Comp.: ∆ 2Q09 – 08 = -15.1%
∆ 1H09 – 08 = -53.0%
� Amsted Maxion: ∆ 2Q09 – 08 = -49.5%
∆ 1H09 – 08 = -42.8%
EXPORTSEXPORTS
18
4T08 / 20082Q09 Earnings Release
75
170
90
357
34
236219
13%20%
18% 18% 20% 20%
12%
2006 2007 2008 1H08 1H09 2Q08 2Q09
Gross Profit % NOR
Gross Profit
� ∆ 2Q09 – 08 = -61.8%
� ∆ 1H09 – 08 = -56.0%
� CAGR 2006 – 08 = 27.7%
GROSS PROFIT (R$ million)GROSS PROFIT (R$ million)
19
4T08 / 20082Q09 Earnings Release
126136
10
232
63
115
24
3%
14%
13%10%11%
14%
4%
2006 2007 2008 1H08* 1H09 2Q08* 2Q09
EBIT % NOR
EBIT
� ∆ 2Q09 – 08 = -84.8%
� ∆ 1H09 – 08 = -79.0%
� CAGR 2006 – 08 = 30.6%
EARNINGS BEFORE INCOME TAX – EBIT (R$ million)EARNINGS BEFORE INCOME TAX – EBIT (R$ million)
(*) In compliance with Instruction 539/08 of CVM (Brazil’s securities commission) of March 14, 2008 and guidance of the Accounting Pronouncement Committee, Iochpe-Maxion incorporated the amounts accounted as non-operating expenses in 2008 into operating expenses, therefore reducing EBIT presented in the 2Q08 presentation
20
4T08 / 20082Q09 Earnings Release
163
20
45
131
71
268
156
8%
16%
13% 12%15%
16%
7%
2006 2007 2008 1H08** 1H09 2Q08** 2Q09
EBITDA % NOR
EBITDA* (R$ million) EBITDA* (R$ million)
EBITDA
� ∆ 2Q09 – 08 = -72.1%
� ∆ 1H09 – 08 = -65.7%
� CAGR 2006 – 08 = 28.2%
(*) EBITDA, throughout this presentation means: net income plus income tax and social contribution, plus non-operating result, plus net financial expenses, plus depreciation and amortization, plus goodwill amortization
(**) In compliance with Instruction 539/08 of CVM (Brazil’s securities commission) of March 14, 2008 and guidance of the Accounting Pronouncement Committee, Iochpe-Maxion incorporated the amounts accounted as non-operating expenses in 2008 into operating expenses, therefore reducing EBIT presented in the 2Q08 presentation
21
4T08 / 20082Q09 Earnings Release
-6
21
10
28
-6-8
10
-2%-1%
2%
1%
2%
-1%
2%
2006 2007 2008 1H08 1H09 2Q08 2Q09
Financial Expenses % NOR
Net Financial Expenses
� ∆ 2Q09 – 08 = 3.7%
� ∆ 1H09 – 08 = -228.5%
� CAGR 2006 – 08 = 15.5%
NET FINANCIAL EXPENSES (R$ million)NET FINANCIAL EXPENSES (R$ million)
22
4T08 / 20082Q09 Earnings Release
� Impact of the FX rate variation on Equity
� If the operations would expire on 06/30/2009 (at FX rate of R$ 1.9487) , it would represent a negative result of R$ 0.8
million (R$ 0.5 million, net of taxes)
� At the end of 2Q09, the Equity had a positive adjustment of R$ 8.8 million, due to the market value of the non deliverable
forward operations to expire (negative adjustment of R$ 0.5 million, net of taxes) and the FX rate variation of the foreign
investments (positive adjustment of R$ 9.3 million)
IMPACT OF THE FX RATE VARIATIONIMPACT OF THE FX RATE VARIATION
� Impact of the FX rate variation on Financial Expense (Revenue)
(*) provision for NDFs related to selling future dollar that at the end of the quarter had no forecasted exports shipment for the subsequent months
2Q09
BalanceValue
US$ millionImpact R$ MM
NDF Expired 20.0 3.9 NDF to Expire* 4.4 (0.2)
Financial Exp./Rev. 3.8
Period OperationsContracted Value
US$Average FX
RateGain/Loss
R$ thousand
At the end of 2Q09
NDFs (selling) to expire
12,500 1.9541 756
23
4T08 / 20082Q09 Earnings Release
78
1
44
5
5872
214
0%
10%
2%
5%6%
12%
9%
2006 2007 2008 1H08 1H09 2Q08 2Q09
Net Income % NOR
76
76
133
Net Income
� ∆ 2Q09 – 08 = -89.5%
� ∆ 1Q09 – 08 = -98.1%
� CAGR 2006 – 08 = 92.1%
NET INCOME (R$ million)NET INCOME (R$ million)
24
4T08 / 20082Q09 Earnings Release
132 128
256
188199
207
0.80.8
1.1
0.90.8
1.0
2006 2007 2008 1Q09 2Q08 2Q09
Net Debt x EBITDA*
� To better understand the evolution of net bank debt, it’s worth to mention the R$ 79.2 million dividends (related
to 2008) payment during the 2Q08
NET BANK DEBT (R$ million)NET BANK DEBT (R$ million)
(*) EBITDA, throughout this presentation means: net income plus income tax and social contribution, plus non-operating result, plus net financial expenses, plus depreciation and amortization, plus goodwill amortization
LTM EBITDA
25
4T08 / 20082Q09 Earnings Release
Others19%
BNDES-EXIM43%
Working Capital
9%
Import11%ACC
18%
TJLP45%
Others2%
YUAN11%
Dólar42%
162
- -
8438
207245
Short Term Long Term Total Debt Cash Net Debt
(*) Consider the CDI of Jun/09 (0,75% per month)
Indexation Average Cost
Indexed in R$ 116% CDI*
Indexed in US$ 6,47% per year
INDEBTEDNESS – JUN/08 (R$ million)INDEBTEDNESS – JUN/08 (R$ million)
Debt by Lines
Debt Indexation
26
4T08 / 20082Q09 Earnings Release
68
113
84
28
10
68
2005 2006 2007 2008 2Q08 2Q09
CAPEX (R$ million)CAPEX (R$ million)
27
4T08 / 20082Q09 Earnings Release
SUBSEQUENT EVENT – OPERATIONAL REORGANIZATIONSUBSEQUENT EVENT – OPERATIONAL REORGANIZATION
� Amsted-Maxion, decided to stop its activities on the plant located in the city of Osasco, São Paulo state, in order to adequate its operational structure to the current railway business scenario
� With this measure, all of Amsted-Maxion casting operations are concentrated on the plant located in the city of Cruzeiro, which is dedicated to produce industrials and railway castings. The operations of railway freight cars
assembly remain on the Hortolândia plant
� Amsted Maxion understand that this measure don’t reduce its capacity to supply the market demand of railway equipments
28
4T08 / 20082Q09 Earnings Release
SUBSEQUENT EVENT - AQUISITIONSUBSEQUENT EVENT - AQUISITION
� Acquisition of the Wheels business (“Business”) of ArvinMeritor in Brazil, Mexico and United States for approximately US$ 180 million
� The Business produces Fumagalli ™ steel wheels for passenger cars, pick-up trucks, sport utility and light and medium commercial vehicles
� The Business comprises:
� The Brazilian wheels plant in the city of Limeira, São Paulo state, with capacity to produce around 14 million wheels per year and approximately 800 employees
� The Mexican wheels plant in the city of San Luis Potosí, with capacity to produce around 6 million wheels per year and approximately 400 employees
� Customer support office (sales, engineering, quality, logistics and finance) for North American Business, located in Troy, Michigan, United States, with approximately 20 employees and 3 leased warehouses
� The Business has reached, between October 2007 and September 2008 (last fiscal year of ArvinMeritor), net revenues of approximately US$ 325 million
� The acquisition shall be submitted to the relevant anti-trust authorities in each of the countries involved in the transaction in accordance with the applicable laws and legislation
� The acquisition shall also be submitted for approval by the Company’s shareholders in accordance with article 256 of Brazilian Federal Law 6.404/76 by means of a general shareholders meeting to be called eventually.
� The Company will keep its shareholders and the market in general appraised with respect to the conclusion of the acquisition and to occasional withdrawal rights deriving thereto, in accordance with the above mentioned article 256 of Brazilian Federal Law 6.404/76
29
4T08 / 20082Q09 Earnings Release
GROWTH STRATEGY – RECENT EVOLUTIONGROWTH STRATEGY – RECENT EVOLUTION
Organic Growth
� The probable economic recovery in Brazil as of the end of 2009 and other regions of
the world as of second half of 2010, brings a potential for organic recovery on the sectors
where Iochpe-Maxion operates
By Products
� Development of product lines that have in its production process, similar technologies
to those dominated by Iochpe-Maxion
� February 2009: Agreement with Fiat, through Automotive Components Division, to
develop new structural stamped components for two new passenger car models
Internationalization
� Grow internationally through the development of plants abroad
� July 2008: Opening of the China wheel plant
� March 2009: Agreement with Daimler, through Wheels and Chassis Division, for the
supply of chassis for a family of light duty commercial vehicles, planned to be launched in
India
Acquisitions
� Accelerate the growth through accretive acquisitions
� August 2009: Acquisition of the Wheels business (“Business”) of ArvinMeritor in
Brazil, Mexico and United States
Additional Information
31
4T08 / 20082Q09 Earnings Release
-45.49%
-20.84%
-80.00%
-70.00%
-60.00%
-50.00%
-40.00%
-30.00%
-20.00%
-10.00%
0.00%
10.00%
20.00%
Jul-08 Aug-08 Sep-08 Oct-08 Nov-08 Dec-08 Jan-09 Feb-09 Mar-09 Apr-09 May-09 Jun-09
MYPK3 IBOVESPA
SHARES PERFORMANCE - LTMSHARES PERFORMANCE - LTM
32
4T08 / 20082Q09 Earnings Release
Average Daily Trade Volume - LTM
1,632
2,294
1,164
1,987
1,543
685 734
2,885
2,047
1,761
2,142
1,419
124
190
129132
75
38
77
105
91
146
221
106
Jul-08 Aug-08 Sep-08 Oct-08 Nov-08 Dec-08 Jan-09 Feb-09 Mar-09 Apr-09 May-09 Jun-09
Volume Trades
AVERAGE DAILY TRADE VOLUME – R$ thousandAVERAGE DAILY TRADE VOLUME – R$ thousand
33
4T08 / 20082Q09 Earnings Release
Shareholders Structure on 06/30/2009
SharesON
Ioschpe Family 13,196,020 27.82%
BNDES Participações 11,593,401 24.44%
Controlling Shareholders 24,789,421 52.26%
BNY Mellon ARX Invest. Ltda 2,837,194 5.98%
Credit Suisse Hedging-Griffo Corr. Valores S.A 3,065,447 6.46%
Others 16,739,624 35.29%
Total Iochpe-Maxion 47,431,686 100.00%
Shareholders %
SHAREHOLDERS STRUCTURESHAREHOLDERS STRUCTURE
34
4T08 / 20082Q09 Earnings Release
INCOME STATEMENT (R$ thousand)INCOME STATEMENT (R$ thousand)
(*) EBITDA, throughout this presentation means: net income plus income tax and social contribution, plus non-operating result, plus net financial expenses, plus depreciation and amortization, plus goodwill amortization
(**) In compliance with Instruction 539/08 of CVM (Brazil’s securities commission) of March 14, 2008 and guidance of the Accounting Pronouncement Committee, Iochpe-Maxion incorporated the amounts accounted as non-operating expenses in 2008 into operating expenses, therefore reducing EBIT presented in the 2Q08 presentation
Income Statement - R$ thousand 2Q09 2Q08* Var. 1H09 1H08* Var.
Net Operating Revenue 279,310 442,120 -36.8% 569,955 842,730 -32.4%
Cost of Goods SoldRaw Material (143,578) (231,540) -38.0% (287,802) (442,138) -34.9%
Labor (41,770) (70,314) -40.6% (100,512) (132,516) -24.2%
Others (59,650) (50,340) 18.5% (106,994) (98,570) 8.5%
(244,998) (352,194) -30.4% (495,308) (673,224) -26.4%
Gross Profit 34,312 89,926 -61.8% 74,647 169,506 -56.0%
12.3% 20.3% 13.1% 20.1%Operating Expenses
General and Administrative (12,624) (12,110) 4.2% (25,003) (23,902) 4.6%
Commercial (13,459) (15,259) -11.8% (25,838) (30,411) -15.0%
Others 1,296 42 2956.2% 244 (651) -137.6%
(24,787) (27,326) -9.3% (50,597) (54,963) -7.9%
Operating Income (EBIT) 9,525 62,599 -84.8% 24,051 114,542 -79.0%
3.4% 14.2% 4.2% 13.6%Financial Results
Financial Revenue 25,086 17,233 45.6% 31,340 26,512 18.2%
Financial Expenses (19,037) (11,402) 67.0% (41,320) (18,746) 120.4%
6,049 5,831 3.7% (9,980) 7,766 -228.5%
Earnings After Financial Income 15,574 68,430 -77.2% 14,070 122,308 -88.5%
Income Taxes (10,955) (24,340) -55.0% (12,620) (44,085) -71.4%
Net Income (Loss) 4,619 44,090 -89.5% 1,450 78,223 -98.1%
1.7% 10.0% 0.3% 9.3%
EBITDA 19,821 71,087 -72.1% 45,013 131,080 -65.7%
7.1% 16.1% 7.9% 15.6%
35
4T08 / 20082Q09 Earnings Release
BALANCE SHEET (R$ thousand)BALANCE SHEET (R$ thousand)
ASSETS LIABILITIESJun-09 Mar-09 Jun-09 Mar-09
CURRENT CURRENTCash 38,351 99,812 Loans 161,591 191,047 Receivables 156,202 182,733 Payables 59,746 53,394 Inventory 179,620 205,174 Taxes 7,004 12,337 Recoverable Taxes 9,317 10,270 Wage & Salaries 33,591 29,563 Deferred Taxes 17,900 16,975 Customers Advance 10,852 20,052 Antecipated Expenses 1,718 2,283 Dividends - 79,214 Other Receivables 8,272 8,488 Other Payables 21,417 25,635
Payable Financial Instruments 599 16,443
411,380 525,735 294,800 427,685
LONG TERM LONG TERMReceivable 583 593 Loans 83,626 96,810 Recoverable Taxes 16,772 16,934 Provisions 60,059 59,239 Deferred Taxes 82,646 92,671 Others 9,291 8,356 Obligatory deposits and judicial 12,890 12,892 152,976 164,405 Other Receivables 1,852 1,883
114,743 124,973 MINORITY - -
PERMANENT EQUITYInvestments 310 397 Capital 261,463 261,463 Plants, Property and Equipment 368,203 379,605 Profit Reserves 185,408 180,788 Intangible 4,826 6,084 Equity Adjustment 8,843 7,101 Deferred Items 4,028 4,649
377,367 390,734 455,714 449,352
TOTAL ASSETS 903,490 1,041,442 TOTAL LIABILITIES 903,490 1,041,442
2Q09 EARNINGS RELEASE
August 2009