|
|
 |
 |
 |
 |
 |
 |
  |
|
|
| EBI
SUMMARY INCOME STATEMENT
for the periods ended
30.06.2003 and 30.06.2004 (m USD)
Prepared in accordance
with IFRS |
| |
1H
2003 |
1H
2004 |
| Volume (m lt) |
213,2 |
351,5 |
|
|
|
| Net Sales |
106,2 |
184,4 |
| Gross Profit |
52,3 |
89,1 |
| Operating Profit |
13,7 |
24,5 |
| Financial Income/(Expense), net
|
(0,6) |
(1,4) |
| Other Income/(Expense), net |
0,7 |
(2,4) |
| Monetary
Gain/(Loss) - net |
| Profit before tax |
15,0 |
20,6 |
| Income Tax |
(1,3) |
(5,4) |
| Profit after tax |
13,7 |
15,2 |
| Minority Interest |
(0,8) |
(3,0) |
| Net Profit |
12,8 |
12,2 |
| |
| EBITDA |
24,2 |
41,7 |
|
|
|
| Note
1: EBITDA here means earnings before interest
(financial income/(expense) — net), tax, depreciation
and amortisation, minus gain on net monetary
position, minus minority interest, minus gain
on sale of subsidiaries and investment in securities,
minus recognition of currency translation due
to dilution at subsidiaries, plus provision
for bad debt, plus provision for inventories,
minus income recognised from reversal of provision
for bad debt, minus income recognised from reversal
of provisions for inventories, plus impairment
in property, plant and equipment. EBITDA is
not a measurement of performance under IFRS
and should not be considered as an alternative
to (a) operating profit (loss) or net profit
(loss) (as determined in accordance with IFRS),
or as a measure of EBI’s operating performance,
(b) cash flows from operating, investing or
financing activities (as determined in accordance
with IFRS), or as a measure of EBI’s ability
to meet cash needs, or (c) any other measures
of performance under IFRS. EBITDA may not be
indicative of EBI’s historical operating results,
nor is it meant to be a projection or forecast
of future results. Management believes that
EBITDA is a measure commonly reported and widely
used by investors in comparing performance without
regard to depreciation, which can vary significantly
depending upon accounting methods, interest
expense or taxation, or non-operating factors.
Accordingly, EBITDA has been disclosed in this
Offering Circular to permit a more complete
and comprehensive analysis of EBI’s operating
performance relative to other companies operating
in EBI’s markets. Because companies do not calculate
EBITDA identically, EBI’s presentation of EBITDA
may not be comparable to similarly titled measures
used by other companies. |
| Note 2: Interbrew Efes
Brewery in which Efes Breweries International
holds 50% stake is accounted for by using proportionate
consolidation. |
| Note 3: Figures for
Efes Breweries International are obtained from
reviewed consolidated interim financial statements
prepared in accordance with IFRS. |
|
|
|
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
|