SECURITIES AND EXCHANGE COMMISSION
FORM 6-K
REPORT OF FOREIGN ISSUER PURSUANT TO
RULE 13a-16 OR 15d-16 OF THE SECURITIES EXCHANGE ACT OF 1934
August 1, 2003
GRUPO ELEKTRA, S.A. de C.V.
(Exact name of registrant as specified in its charter)
Edificio Parque Cuicuilco (Esmeralda)
Insurgentes Sur No. 3579
Col. Tlalpan
14000 Mexico, D.F., Mexico
(Address of principal executive offices)
1-13200
(Commission File Number)
[Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.]
Form 20-F [X] | Form 40-F [ ] |
[Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.]
Yes [ ] | No [X] |
[If Yes is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- .]
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
CONSOLIDATED BALANCE SHEETS
AT AND AS OF JUNE 30, 2003 AND 2002
(Thousands of Mexican Pesos of June 30, 2003 purchasing power)
REF | 2nd QUARTER 2003 | 2nd QUARTER 2002 | ||||||||||||||||||
S | CONCEPTS | Amount | % | Amount | % | |||||||||||||||
1 | TOTAL ASSETS |
13,491,647 | 100 | % | 15,274,223 | 100 | % | |||||||||||||
2 | CURRENT ASSETS |
6,774,749 | 50 | % | 8,695,214 | 57 | % | |||||||||||||
3 | CASH AND SHORT-TERM INVESTMENTS |
2,843,755 | 21 | % | 2,039,760 | 13 | % | |||||||||||||
4 | ACCOUNTS RECEIVABLE (NET) |
818,267 | 6 | % | 2,911,146 | 19 | % | |||||||||||||
5 | OTHER ACCOUNTS RECEIVABLE |
593,098 | 4 | % | 1,022,856 | 7 | % | |||||||||||||
6 | INVENTORIES |
2,519,629 | 19 | % | 2,721,452 | 18 | % | |||||||||||||
7 | OTHER CURRENT ASSETS |
|||||||||||||||||||
8 | LONG-TERM ASSETS |
1,556,628 | 12 | % | 1,183,964 | 8 | % | |||||||||||||
9 | ACCOUNTS RECEIVABLE (NET) |
|||||||||||||||||||
10 | INVESTMENT IN SHARES OF NON-CONSOLIDATED
SUBSIDIARIES AND AFFILIATES |
1,556,628 | 12 | % | 1,183,964 | 8 | % | |||||||||||||
11 | OTHER |
|||||||||||||||||||
12 | PROPERT, PLANT AND EQUIPMENT |
3,199,147 | 24 | % | 3,553,659 | 23 | % | |||||||||||||
13 | PROPERTIES |
3,165,886 | 23 | % | 3,204,510 | 21 | % | |||||||||||||
14 | MACHINERY AND INDUSTRIAL EQUIPMENT |
333,030 | 2 | % | 400,971 | 3 | % | |||||||||||||
15 | OTHER EQUIPMENT |
2,986,459 | 22 | % | 3,630,925 | 24 | % | |||||||||||||
16 | ACCUMULATED DEPRECIATION |
(3,286,228 | ) | -24 | % | (3,682,747 | ) | -24 | % | |||||||||||
17 | CONSTRUCTION IN PROGRESS |
| 0 | % | ||||||||||||||||
18 | DEFERRED ASSETS (NET) |
1,300,766 | 10 | % | 1,408,551 | 9 | % | |||||||||||||
19 | OTHER ASSETS |
660,357 | 5 | % | 432,835 | 3 | % | |||||||||||||
20 | TOTAL LIABILITIES |
7,839,862 | 100 | % | 9,465,527 | 100 | % | |||||||||||||
21 | CURRENT LIABILITIES |
3,592,198 | 46 | % | 4,232,554 | 45 | % | |||||||||||||
22 | SUPPLIERS |
2,257,616 | 29 | % | 2,345,860 | 25 | % | |||||||||||||
23 | BANK DEBT |
272,889 | 3 | % | 1,237,018 | 13 | % | |||||||||||||
24 | STOCK MARKET LOANS |
694,226 | 89,915 | |||||||||||||||||
25 | PAYABLE TAXES |
150,822 | 2 | % | 136,277 | 1 | % | |||||||||||||
26 | OTHER CURRENT LIABILITIES |
216,645 | 3 | % | 423,484 | 4 | % | |||||||||||||
27 | LONG-TERM LIABILITIES |
2,900,991 | 37 | % | 4,002,746 | 42 | % | |||||||||||||
28 | BANK DEBT |
1,094,795 | ||||||||||||||||||
29 | STOCK MARKET LOANS |
2,887,500 | 37 | % | 2,850,335 | 30 | % | |||||||||||||
30 | OTHER DEBT |
13,491 | 0 | % | 57,616 | 1 | % | |||||||||||||
31 | DEFERRED CREDITS |
1,274,227 | 16 | % | 1,144,624 | 12 | % | |||||||||||||
32 | OTHER LIABILITIES |
72,446 | 1 | % | 85,603 | 1 | % | |||||||||||||
33 | CONSOLIDATED STOCKHOLDERS ´EQUITY |
5,651,785 | 100 | % | 5,808,696 | 100 | % | |||||||||||||
34 | MINORITY STOCKHOLDERS |
64,706 | 1 | % | 140,783 | 2 | % | |||||||||||||
35 | MAJORITY STOCKHOLDERS |
5,587,079 | 99 | % | 5,667,913 | 98 | % | |||||||||||||
36 | CONTRIBUTED CAPITAL |
1,725,408 | 31 | % | 2,091,075 | 36 | % | |||||||||||||
38 | CAPITAL STOCK (NOMINAL) |
558,807 | 10 | % | 556,237 | 10 | % | |||||||||||||
38 | CAPITAL STOCK (RESTATEMENT) |
104,684 | 2 | % | 107,225 | 2 | % | |||||||||||||
39 | PAID-IN CAPITAL |
1,061,917 | 19 | % | 1,427,613 | 25 | % | |||||||||||||
40 | CONTRIBUTIONS FOR FUTURE CAPITAL INCREASES |
|||||||||||||||||||
41 | GAINED CAPITAL |
3,861,671 | 68 | % | 3,576,838 | 62 | % | |||||||||||||
42 | RETAINED EARNINGS AND CAPITAL RESERVES |
6,656,309 | 118 | % | 6,758,850 | 116 | % | |||||||||||||
43 | RESERVE FOR REPURCHASE OF SHARES |
670,134 | 12 | % | 371,687 | 6 | % | |||||||||||||
44 | GAIN (LOSS) FROM HOLDING NONMONETARY ASSETS |
(3,882,363 | ) | -69 | % | (3,490,683 | ) | -60 | % | |||||||||||
45 | NET INCOME FOR THE PERIOD |
417,591 | 7 | % | (63,016 | ) | -1 | % |
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
CONSOLIDATED BALANCE SHEETS
MAIN CONCEPTS BREAKDOWN
(Thousands of Mexican Pesos of June 30, 2003 purchasing power)
REF | 2nd QUARTER 2003 | 2nd QUARTER 2002 | ||||||||||||||||||
S | CONCEPTS | Amount | % | Amount | % | |||||||||||||||
3 | CASH AND SHORT-TERM INVESTMENTS |
2,843,755 | 100 | % | 2,039,760 | 100 | % | |||||||||||||
46 | CASH |
208,710 | 7 | % | 349,449 | 17 | % | |||||||||||||
47 | SHORT-TERM INVESTMENTS |
2,635,045 | 93 | % | 1,690,311 | 83 | % | |||||||||||||
18 | DEFERRED ASSETS (NET) |
1,300,766 | 100 | % | 1,408,551 | 100 | % | |||||||||||||
48 | CAPITALIZED EXPENSES |
0 | % | 0 | % | |||||||||||||||
49 | GOODWILL |
1,300,766 | 100 | % | 1,408,551 | 100 | % | |||||||||||||
50 | DEFERRED TAXES |
0 | % | 0 | % | |||||||||||||||
51 | OTHER |
0 | % | 0 | % | |||||||||||||||
21 | CURRENT LIABILITIES |
3,592,198 | 100 | % | 4,232,554 | 100 | % | |||||||||||||
52 | DENOMINATED IN FOREIGN CURRENCY |
491,053 | 14 | % | 1,631,320 | 39 | % | |||||||||||||
53 | DENOMINATED IN MEXICAN PESOS |
3,101,145 | 86 | % | 2,601,234 | 61 | % | |||||||||||||
24 | STOCK MARKET LOANS |
694,226 | 100 | % | 89,915 | 100 | % | |||||||||||||
54 | COMMERCIAL PAPER |
603,138 | 0 | % | 0 | % | ||||||||||||||
55 | MEDIUM-TERM NOTES |
0 | % | 0 | % | |||||||||||||||
56 | CURRENT PORTION OF LONG-TERM DEBT |
91,088 | 0 | % | 89,915 | 0 | % | |||||||||||||
26 | OTHER CURRENT LIABILITIES |
216,645 | 100 | % | 423,484 | 100 | % | |||||||||||||
57 | INTEREST BEARING CURRENT LIABILITIES |
54,124 | 25 | % | 123,688 | 29 | % | |||||||||||||
58 | NON-INTEREST BEARING CURRENT LIABILITIES |
162,521 | 75 | % | 299,796 | 71 | % | |||||||||||||
27 | LONG-TERM LIABILITIES |
2,900,991 | 100 | % | 4,002,746 | 100 | % | |||||||||||||
59 | DENOMINATED IN FOREIGN CURRENCY |
2,900,991 | 100 | % | 4,002,746 | 100 | % | |||||||||||||
60 | DENOMINATED IN MEXICAN PESOS |
| 0 | % | 0 | % | ||||||||||||||
29 | STOCK MARKET LOANS |
2,887,500 | 100 | % | 2,850,335 | 100 | % | |||||||||||||
61 | BONDS |
2,887,500 | 100 | % | 2,850,335 | 0 | % | |||||||||||||
62 | MEDIUM-TERM NOTES |
0 | % | 0 | % | |||||||||||||||
30 | OTHER DEBT |
13,491 | 100 | % | 57,616 | 100 | % | |||||||||||||
63 | INTEREST BEARING CURRENT LIABILITIES |
13,491 | 100 | % | 57,616 | 100 | % | |||||||||||||
64 | NON-INTEREST BEARING CURRENT LIABILITIES |
0 | % | 0 | % | |||||||||||||||
31 | DEFERRED CREDITS |
1,274,227 | 100 | % | 1,144,624 | 100 | % | |||||||||||||
65 | NEGATIVE GOODWILL |
3,223 | 0 | % | 64,644 | 6 | % | |||||||||||||
66 | DEFERRED TAXES |
858,353 | 67 | % | 500,277 | 44 | % | |||||||||||||
67 | OTHER |
412,651 | 32 | % | 579,703 | 51 | % | |||||||||||||
32 | OTHER LIABILITIES |
72,446 | 100 | % | 85,603 | 100 | % | |||||||||||||
68 | RESERVES |
56,670 | 78 | % | 62,243 | 73 | % | |||||||||||||
69 | OTHER |
15,776 | 22 | % | 23,360 | 27 | % | |||||||||||||
44 | GAIN (LOSS) FROM HOLDING NONMONETARY ASSETS |
(3,882,363 | ) | 100 | % | (3,490,683 | ) | 100 | % | |||||||||||
70 | MONETARY POSITION ACCUMULATED EFFECT |
0 | % | 0 | % | |||||||||||||||
71 | GAIN (LOSS) FROM HOLDING NONMONETARY ASSETS |
(3,882,363 | ) | 100 | % | (3,490,683 | ) | 100 | % |
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
CONSOLIDATED FINANCIAL STATEMENTS
OTHER INFORMATION
(Thousands of Mexican Pesos of June 30, 2003 purchasing power)
REF | 2nd QUARTER 2003 | 2nd QUARTER 2002 | ||||||||||||||||||||||||||
S | CONCEPTS | Amount | Amount | |||||||||||||||||||||||||
72 | WORKING CAPITAL |
3,182,551 | 4,462,660 | |||||||||||||||||||||||||
73 | PENSION FUND AND SENIORITY PREMIUM RESERVE |
56,670 | 62,243 | |||||||||||||||||||||||||
74 | EXECUTIVES (*) |
116 | 85 | |||||||||||||||||||||||||
75 | EMPLOYEES (*) |
19,465 | 16,875 | |||||||||||||||||||||||||
76 | WORKERS (*) |
| | |||||||||||||||||||||||||
77 | OUTSTANDING SHARES (*) |
242,453,620 | 235,641,202 | |||||||||||||||||||||||||
78 | REPURCHASED SHARES (*) |
2,606,940 | 3,183,834 |
(*) THESE CONCEPTS ARE EXPRESSED IN UNITS |
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
CONSOLIDATED INCOME STATEMENT
FROM JANUARY 1st TO JUNE 30, 2003 AND 2002
(Thousands of Mexican Pesos of June 30, 2003 purchasing power)
REF | 2nd QUARTER 2003 | 2nd QUARTER 2002 | ||||||||||||||||||||||||||
R | CONCEPTS | Amount | % | Amount | % | |||||||||||||||||||||||
1 | NET SALES |
8,517,614 | 100 | % | 8,135,572 | 100 | % | |||||||||||||||||||||
2 | COST OF GOODS SOLD |
5,090,368 | 60 | % | 4,771,762 | 59 | % | |||||||||||||||||||||
3 | GROSS PROFIT |
3,427,246 | 40 | % | 3,363,810 | 41 | % | |||||||||||||||||||||
4 | OPERATING EXPENSES |
2,286,897 | 27 | % | 2,370,143 | 29 | % | |||||||||||||||||||||
5 | OPERATING INCOME |
1,140,349 | 13 | % | 993,667 | 12 | % | |||||||||||||||||||||
6 | COMPREHENSIVE FINANCING RESULT |
501,797 | 6 | % | 529,346 | 7 | % | |||||||||||||||||||||
7 | INCOME AFTER COMPREHENSIVE FINANCING RESULT |
638,552 | 7 | % | 464,321 | 6 | % | |||||||||||||||||||||
8 | OTHER FINANCIAL OPERATIONS |
|||||||||||||||||||||||||||
9 | PRE-TAX INCOME |
638,552 | 7 | % | 464,321 | 6 | % | |||||||||||||||||||||
10 | RESERVE
FOR TAXES AND EMPLOYEES STATUTORY
PROFIT SHARING |
216,047 | 3 | % | 289,956 | 4 | % | |||||||||||||||||||||
11 | INCOME BEFORE EQUITY IN INCOME OF NON-
CONSOLIDATED SUBSIDIARIES AND AFFILIATES |
422,505 | 5 | % | 174,365 | 2 | % | |||||||||||||||||||||
12 | EQUITY IN INCOME OF NON-CONSOLIDATED
SUBSIDIARIES AND AFFILIATES |
(3,416 | ) | 0 | % | (123,652 | ) | -2 | % | |||||||||||||||||||
13 | INCOME FROM CONTINUING OPERATIONS |
419,089 | 5 | % | 50,713 | 1 | % | |||||||||||||||||||||
14 | DISCONTINUED OPERATIONS |
80,434 | 1 | % | ||||||||||||||||||||||||
15 | INCOME BEFORE EXTRAORDINARY ITEMS |
419,089 | 5 | % | (29,721 | ) | 0 | % | ||||||||||||||||||||
16 | EXTRAORDINARY ITEMS NET |
26,857 | ||||||||||||||||||||||||||
17 | NET EFFECT OF CHANGES IN ACCOUNTING
PRINCIPLES |
|||||||||||||||||||||||||||
18 | NET CONSOLIDATED INCOME |
419,089 | 5 | % | (56,578 | ) | -1 | % | ||||||||||||||||||||
19 | INCOME OF MINORITY STOCKHOLDERS |
1,498 | 0 | % | 6,438 | 0 | % | |||||||||||||||||||||
20 | INCOME OF MAJORITY STOCKHOLDERS |
417,591 | 5 | % | (63,016 | ) | -1 | % |
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
CONSOLIDATED INCOME STATEMENT
MAIN CONCEPTS BREAKDOWN
(Thousands of Mexican Pesos of June 30, 2003 purchasing power)
REF | 2nd QUARTER 2003 | 2nd QUARTER 2002 | ||||||||||||||||||
R | CONCEPTS | Amount | % | Amount | % | |||||||||||||||
1 | NET SALES |
8,517,614 | 100 | % | 8,135,572 | 100 | % | |||||||||||||
21 | DOMESTIC |
7,892,040 | 93 | % | 7,601,338 | 93 | % | |||||||||||||
22 | FOREIGN |
625,574 | 7 | % | 534,234 | 7 | % | |||||||||||||
23 | FOREIGN SALES EXPRESSES IN U.S. DOLLARS (***) |
59,578 | 51,543 | |||||||||||||||||
6 | COMPREHENSIVE FINANCING RESULT |
501,797 | 100 | % | 529,346 | 100 | % | |||||||||||||
24 | INTEREST EXPENSE |
420,766 | 84 | % | 303,643 | 57 | % | |||||||||||||
25 | EXCHANGE LOSS |
161,308 | 32 | % | 352,417 | 67 | % | |||||||||||||
26 | INTEREST INCOME |
(44,132 | ) | -9 | % | (83,396 | ) | -16 | % | |||||||||||
27 | EXCHANGE GAIN |
0 | % | 0 | % | |||||||||||||||
28 | GAIN ON NET MONETARY POSITION |
(36,145 | ) | -7 | % | (43,318 | ) | -8 | % | |||||||||||
8 | OTHER FINANCIAL OPERATIONS |
| | |||||||||||||||||
29 | OTHER EXPENSES (INCOME) NET |
|||||||||||||||||||
30 | (PROFIT) LOSS ON SALE OF SHARES |
|||||||||||||||||||
31 | (PROFIT) LOSS ON SALE OF SHORT-TERM
INVESTMENTS |
|||||||||||||||||||
10 | RESERVE
FOR TAXES AND EMPLOYEES STATUTORY |
216,047 | 100 | % | 289,956 | 100 | % | |||||||||||||
PROFIT SHARING |
||||||||||||||||||||
32 | INCOME TAX |
38,679 | 18 | % | 35,567 | 12 | % | |||||||||||||
33 | DEFERRED INCOME TAX |
177,368 | 82 | % | 254,389 | 88 | % | |||||||||||||
34 | EMPLOYEES
STATUTORY PROFIT SHARING |
0 | % | 0 | % | |||||||||||||||
35 | DEFERRED
EMPLOYEES STATUTORY PROFIT SHARING |
0 | % | 0 | % |
(***) THOUSANDS OF U.S. DOLLARS |
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
CONSOLIDATED INCOME STATEMENT
OTHER INFORMATION
(Thousands of Mexican Pesos of June 30, 2003 purchasing power)
REF | 2nd QUARTER 2003 | 2nd QUARTER 2002 | ||||||||||
R | CONCEPTS | Amount | Amount | |||||||||
36 | TOTAL SALES |
8,517,614 | 8,135,572 | |||||||||
37 | NET INCOME FOR THE PERIOD (**) |
113,762 | 101,620 | |||||||||
38 | NET SALES (**) |
17,166,912 | 16,448,193 | |||||||||
39 | OPERATING INCOME (**) |
2,434,803 | 2,062,918 | |||||||||
40 | INCOME OF MAJORITY STOCKHOLDERS (**) |
561,477 | 494,246 | |||||||||
41 | CONSOLIDATED NET INCOME (**) |
548,986 | 506,506 |
(***) LAST TWELVE MONTHS INFORMATION |
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
CONSOLIDATED STATEMENTS OF CHANGES IN FINANCIAL POSITION
FROM JANUARY 1st TO JUNE 30, 2003 AND 2002
(Thousands of Mexican Pesos of June 30, 2003 purchasing power)
REF | 2nd QUARTER 2003 | 2nd QUARTER 2002 | ||||||||||||||||||||||||||
C | CONCEPTS | Amount | Amount | |||||||||||||||||||||||||
1 | CONSOLIDATED NET INCOME |
419,089 | (56,578 | ) | ||||||||||||||||||||||||
2 | + ( - ) ITEMS CHARGED (CREDITED) TO INCOME NOT
AFFECTING RESOURCES |
609,730 | 794,332 | |||||||||||||||||||||||||
3 | CASH FLOW FROM NET INCOME OF THE YEAR |
1,028,819 | 737,754 | |||||||||||||||||||||||||
4 | CASH FLOW FROM CHANGES IN WORKING CAPITAL |
271,437 | (384,645 | ) | ||||||||||||||||||||||||
5 | CASH GENERATED BY (USED ON) OPERATING
ACTIVITIES |
1,300,256 | 353,109 | |||||||||||||||||||||||||
6 | CASH FLOW FROM EXTERNAL FINANCING |
(862,398 | ) | 30,966 | ||||||||||||||||||||||||
7 | CASH FLOW FROM INTERNAL FINANCING |
(368,050 | ) | (144,125 | ) | |||||||||||||||||||||||
8 | CASH GENERATED BY (USED ON) FINANCING
ACTIVITIES |
(1,230,448 | ) | (113,159 | ) | |||||||||||||||||||||||
9 | CASH GENERATED BY (USED ON) INVESTING
ACTIVITIES |
(341,285 | ) | (248,284 | ) | |||||||||||||||||||||||
10 | NET INCREASE (DECREASE) IN CASH AND CASH
EQUIVALENTS |
(271,477 | ) | (8,334 | ) | |||||||||||||||||||||||
11 | CASH AND CASH EQUIVALENTS AT BEGINNING OF
PERIOD |
3,115,232 | 2,048,094 | |||||||||||||||||||||||||
12 | CASH AND CASH EQUIVALENTS AT END OF PERIOD |
2,843,755 | 2,039,760 |
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
CONSOLIDATED STATEMENTS OF CHANGES IN FINANCIAL POSITION
FROM JANUARY 1st TO JUNE 30, 2003 AND 2002
(Thousands of Mexican Pesos of June 30, 2003 purchasing power)
REF | 2nd QUARTER 2003 | 2nd QUARTER 2002 | ||||||||||||||||||
C | CONCEPTS | Amount | Amount | |||||||||||||||||
2 | + ( - ) ITEMS CHARGED (CREDITED) TO INCOME NOT
AFFECTING RESOURCES |
609,730 | 794,332 | |||||||||||||||||
13 | DEPRECIATION AND AMORTIZATION OF THE PERIOD |
391,686 | 404,504 | |||||||||||||||||
14 | INCREASE (DECREASE) IN PENSION FUND AND
SENIORITY PREMIUM RESERVE |
(401 | ) | 1,497 | ||||||||||||||||
15 | EXCHANGE (GAIN) LOSSES |
|||||||||||||||||||
16 | NET INCOME (EXPENSE) FROM RESTATEMENT OF
ASSETS AND LIABILITIES |
|||||||||||||||||||
17 | OTHER ITEMS |
218,445 | 388,331 | |||||||||||||||||
4 | CASH FLOW FROM CHANGES IN WORKING CAPITAL |
271,437 | (384,645 | ) | ||||||||||||||||
18 | (INCREASE) DECREASE IN ACCOUNTS RECEIVABLE |
1,067,452 | 706,801 | |||||||||||||||||
19 | (INCREASE) DECREASE IN INVENTORIES |
571,544 | 244,872 | |||||||||||||||||
20 | (INCREASE) DECREASE IN LONG-TERM ACCOUNTS
RECEIVABLE AND OTHER ASSETS |
(158,011 | ) | (298,541 | ) | |||||||||||||||
21 | INCREASE (DECREASE) IN SUPPLIERS |
(569,125 | ) | (234,308 | ) | |||||||||||||||
22 | INCREASE (DECREASE) IN OTHER LIABILITIES |
(640,423 | ) | (803,469 | ) | |||||||||||||||
6 | CASH FLOW FROM EXTERNAL FINANCING |
(862,398 | ) | 30,966 | ||||||||||||||||
23 | SHORT-TERM BANK DEBT AND STOCK MARKET LOANS |
(195,006 | ) | 464,147 | ||||||||||||||||
24 | LONG-TERM BANK DEBT AND STOCK MARKET LOANS |
(861,926 | ) | (29,408 | ) | |||||||||||||||
25 | DIVIDENDS RECEIVED |
194,534 | (403,773 | ) | ||||||||||||||||
26 | OTHER FINANCING |
|||||||||||||||||||
27 | ( - ) BANK DEBT AMORTIZATION |
|||||||||||||||||||
28 | ( - ) STOCK MARKET LOANS AMORTIZATION |
|||||||||||||||||||
29 | ( - ) OTHER FINANCING |
|||||||||||||||||||
7 | CASH FLOW FROM INTERNAL FINANCING |
(368,050 | ) | (144,125 | ) | |||||||||||||||
30 | INCREASE (DECREASE) IN CAPITAL STOCK |
30 | 187 | |||||||||||||||||
31 | PAID DIVIDENDS |
(183,380 | ) | (158,345 | ) | |||||||||||||||
32 | PAID-IN CAPITAL |
(184,700 | ) | 14,033 | ||||||||||||||||
33 | CONTRIBUTIONS FOR FUTURE CAPITAL STOCK
INCREASES |
|||||||||||||||||||
9 | CASH GENERATED BY (USED ON) INVESTING
ACTIVITIES |
(341,285 | ) | (248,284 | ) | |||||||||||||||
34 | (INCREASE) DECREASE IN PERMANENT INVESTMENTS |
(412,131 | ) | (166,919 | ) | |||||||||||||||
35 | ACQUISITION OF PROPERTY, PLANT AND EQUIPMENT |
70,846 | (81,365 | ) | ||||||||||||||||
36 | INCREASE IN CONSTRUCTION IN PROGRESS |
|||||||||||||||||||
37 | SALE OF PERMANENT INVESTMENTS |
|||||||||||||||||||
38 | SALE OF FIXED ASSETS |
|||||||||||||||||||
39 | OTHER ITEMS |
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
FINANCIAL RATIOS
CONSOLIDATED FINANCIAL STATEMENTS
REF | 2nd QUARTER 2003 | 2nd QUARTER 2002 | ||||||||||||||||||
P | CONCEPTS | |||||||||||||||||||
YIELD |
||||||||||||||||||||
1 | NET INCOME TO NET SALES |
4.92 | % | (0.70 | ) | % | ||||||||||||||
2 | NET
INCOME TO STOCKHOLDERS EQUITY (**) |
10.05 | % | 8.72 | % | |||||||||||||||
3 | NET INCOME TO TOTAL ASSETS (**) |
4.07 | % | 3.32 | % | |||||||||||||||
4 | CASH DIVIDENDS TO PREVIOUS YEAR NET INCOME |
226.76 | % | 13.02 | % | |||||||||||||||
5 | INCOME DUE TO GAIN ON NET MONETARY POSITION |
8.62 | % | (76.56 | ) | % | ||||||||||||||
ACTIVITY |
||||||||||||||||||||
6 | NET SALES TO TOTAL ASSETS (**) |
1.27 | times | 1.08 | times | |||||||||||||||
7 | NET SALES TO FIXED ASSETS (**) |
5.37 | times | 4.63 | times | |||||||||||||||
8 | INVENTORY TURNAROUND (**) |
3.80 | times | 3.21 | times | |||||||||||||||
9 | RECEIVABLES TURNAROUND |
15 | days | 56 | days | |||||||||||||||
10 | INTEREST EXPENSE TO TOTAL INTEREST BEARING
LIABILITIES (**) |
25.27 | % | 17.71 | % | |||||||||||||||
LEVERAGE |
||||||||||||||||||||
11 | TOTAL LIABILITIES TO TOTAL ASSETS |
58.11 | % | 61.97 | % | |||||||||||||||
12 | TOTAL LIABILITIES TO STOCKHOLDERS EQUITY |
1.39 | times | 1.63 | times | |||||||||||||||
13 | FOREIGN CURRENCY LIABILITIES TO FIXED ASSETS |
43.27 | % | 59.52 | % | |||||||||||||||
14 | LONG-TERM LIABILITIES TO FIXED ASSETS |
90.68 | % | 112.64 | % | |||||||||||||||
15 | OPERATING INCOME TO INTEREST EXPENSE |
2.71 | times | 3.27 | times | |||||||||||||||
16 | NET SALES TO TOTAL LIABILITIES (**) |
2.19 | times | 1.74 | times | |||||||||||||||
LIQUIDITY |
||||||||||||||||||||
17 | CURRENT ASSETS TO CURRENT LIABILITIES |
1.89 | times | 2.05 | times | |||||||||||||||
18 | CURRENT ASSETS LESS INVENTORIES TO CURRENT
LIABILITIES |
1.18 | times | 1.41 | times | |||||||||||||||
19 | CURRENT ASSETS TO TOTAL LIABILITIES |
0.86 | times | 0.92 | times | |||||||||||||||
20 | CASH TO CURRENT LIABILITIES |
79.16 | % | 48.19 | % | |||||||||||||||
CASH FLOW |
||||||||||||||||||||
21 | CASH FLOW FROM NET INCOME TO NET SALES |
12.08 | % | 9.07 | % | |||||||||||||||
22 | CASH FLOW FROM CHANGES IN WORKING CAPITAL
TO NET SALES |
3.19 | % | (4.73 | ) | % | ||||||||||||||
23 | CASH GENERATED BY (USED IN) OPERATING
ACTIVITIES TO INTEREST EXPENSE |
3.09 | times | 1.16 | times | |||||||||||||||
24 | EXTERNAL FINANCING TO CASH GENERATED BY
(USED ON) FINANCING ACTIVITIES |
70.09 | % | (27.37 | ) | % | ||||||||||||||
25 | INTERNAL FINANCING TO CASH GENERATED BY
(USED ON) FINANCING ACTIVITIES |
29.91 | % | 127.37 | % | |||||||||||||||
26 | ACQUISITION OF PROPERTY, PLANT AND EQUIPMENT
TO CASH GENERATED BY (USED IN) INVESTING
ACTIVITIES |
(20.76 | ) | % | 32.77 | % |
(**) LAST TWELVE MONTHS INFORMATION |
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
PER SHARE DATA
CONSOLIDATED FINANCIAL STATEMENTS
REF | 2nd QUARTER 2003 | 2nd QUARTER 2002 | ||||||||||||||||||
D | CONCEPTS | |||||||||||||||||||
1 | BASIC EARNINGS PER COMMON SHARE (**) |
2.30 | 2.10 | |||||||||||||||||
2 | BASIC EARNINGS PER PREFERENT SHARE (**) |
| | |||||||||||||||||
3 | DILUTED
EARNINGS PER COMMON SHARE (**) |
| | |||||||||||||||||
4 | EARNINGS PER COMMON SHARE FROM CONTINUING
OPERATIONS (**) |
3.29 | 2.93 | |||||||||||||||||
5 | EFFECT OF DISCONTINUED OPERATIONS ON EARNINGS PER COMMON SHARE (**) |
(0.99 | ) | (0.72 | ) | |||||||||||||||
6 | EFFECT OF EXTRAORDINARY ITEMS ON EARNINGS
PER COMMON SHARE (**) |
| (0.11 | ) | ||||||||||||||||
7 | EFFECT OF CHANGES IN ACCOUNTING PRINCIPLES
ON EARNINGS PER COMMON SHARE (**) |
| | |||||||||||||||||
8 | BOOK VALUE PER SHARE |
23.04 | 24.05 | |||||||||||||||||
9 | ACCUMULATED CASH DIVIDEND PER COMMON SHARE |
0.77 | 0.62 | |||||||||||||||||
10 | DIVIDEND IN SHARES PER COMMON SHARE |
| shares | | shares | |||||||||||||||
11 | MARKET PRICE TO BOOK VALUE |
1.39 | times | 1.84 | times | |||||||||||||||
12 | MARKET PRICE TO BASIC EARNINGS PER COMMON
SHARE (**) |
13.91 | times | 21.04 | times | |||||||||||||||
13 | MARKET PRICE TO BASIC EARNINGS PER PREFERENT
SHARE (**) |
| times | | times |
(**) LAST TWELVE MONTHS INFORMATION |
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
CHIEF EXECUTIVE OFFICER REPORT
ANNEX 1
2Q EBITDA Increases 6% to Record Ps. 805 Million
Banco Azteca Reaches
Profitability While Net Deposits Surpass 3.3 Billion Pesos
Net Debt Declines 68% YoY
Highlights:
2Q03 EBITDA rose 6% YoY to a record Ps. 805 million from Ps. 756 million in 2Q02. This was largely achieved on the back of an 18% YoY growth in revenue of our retail division, in turn due to a solid performance among all our three store formats (Elektra, Salinas y Rocha and Bodega de Remates), our on-going cost and expense controls and the gradual process to allocate expenses to the business units in which they are actually generated.
In only its second full quarter of operations, Banco Azteca became a profitable subsidiary of Grupo Elektra. This was achieved as net deposits surpassed Ps.3.3 billion, a seven-fold increase from initial net deposits transferred from Serfin, and a gross credit portfolio that reached almost Ps.3.8 billion.
Net debt declined 68% YoY and 30% QoQ to Ps. 1.078 billion in 2Q03 from Ps. 3.414 billion in 2Q02 and Ps. 1.538 billion in 1Q03, respectively.
Mexico City, July 28, 2003Grupo Elektra S.A. de C.V. (NYSE:EKT, BMV: ELEKTRA*), Latin Americas leading specialty retailer, consumer finance and banking services company, reported today financial results for the second quarter of 2003.
During the second quarter we experienced very healthy growth in all our store formats and most product lines that comprise our retail division. This was largely possible as we continue to reap the benefits of our successful merchandising strategy which is helping to further consolidate our leadership in the specialty retail segment, commented Javier Sarro, Chief Executive Officer of Grupo Elektra.
Coupled with out top-line growth, our on-going cost and expense controls and the gradual allocation of the Business Units expenses concur to enhance the already strong cash-flow generating capabilities of our proven business model. Mr. Sarro concluded.
Carlos Septién, Chief Executive Officer of Banco Azteca, said: After only two full quarters of operations, Banco Azteca is already profitable. This is a reflection of an extraordinary performance, above initial expectations, for our deposit and consumer loans products, coupled with the appropriate cost controls. If this positive trend continues, in the following months we should be able to completely fund our credit portfolio with net deposits. At the same time, we will continue to gradually increase our selection of quality financial products and services directed to Grupo Elektras large retail customer base.
The benefits of our financial strategy for 2003 are tangible as attested by a net debt reduction of 68% year-on-year and 30% quarter-on-quarter, respectively. This is allowing us to reduce financial expenses for Grupo Elektra, as evidenced in the Ps.49 million or 21% quarter-on-quarter decline in this line, stated Rodrigo Pliego, Chief Financial Officer of Grupo Elektra.
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
CHIEF EXECUTIVE OFFICER REPORT
ANNEX 1
In response to the feedback received from market participants and in order to enhance the transparency of our reports, starting 4Q02, we are presenting the results of Banco Azteca under the equity method. All figures and discussions detailed in this press release result from the application of this accounting method that provides a clearer overview of the separated results of our retail division and of Banco Azteca.
For details on the quarterly performance of Elektra, Salinas y Rocha and Bodega de Remates formats, products and services
see Annexes A through F of the attached pages at the end of this
press release (tríptico). Comments on 2Q03 results:
Revenue
Total revenue increased 4.9% YoY largely due to a 18.4% YoY increase in revenue of the retail division. This was in turn due to a
strong performance across all our store formats. The Elektra, Salinas y Rocha and Bodega de Remates store formats revenue
increased by 16.9%, 17.4% and 51.5%, respectively, on a year-on-year basis. We believe that this positive performance is due
to our enhanced merchandising strategy and our focus on productive store formats. However, the positive performance of the retail
division was partially offset by a 48.5% YoY decrease in revenue of the consumer finance division. This was due to the fact that
Grupo Elektra, through its Elektrafin subsidiary, ceased to provide consumer credit in Mexico as of December 1, 2002. Since that
date, Banco Azteca started offering consumer loans for customers of Grupo Elektra.
Gross Profit
As expected, total gross profit decreased by 3.7% YoY, as a 14.0% YoY increase in the gross profit of the retail division was
offset by a 34.3% YoY decrease in the gross profit of the consumer finance division, fully explained by the above-mentioned
decline in revenue of this division. Gross margin of the retail division fell 120 basis points from 33.7% in 2Q02 to 32.5% in 2Q03
due to the enhancement of our Nobody Undersells Elektra merchandising strategy. However, as evidenced by the increase in
revenue of this division, management believes that the increases in volumes more than offset the decline in margins.
EBITDA and Operating Profit
Despite the decline in total gross profit, a 13.3% YoY decrease in operating expenses resulted in a 6.5% YoY increase in EBITDA.
During the quarter, we continued with our planned gradual allocation of operating expenses of Banco Azteca. Furthermore,
operating expenses of the retail division remained in check due to our ongoing cost and expense control programs.
At the same time, operating profit increased by 15.5% YoY as depreciation and amortization expenses declined 8.2% over the same period due to a 10% YoY decline in fixed assets. This was in turn due to the sale of the day-to-day operating assets of Banco Azteca during 1Q03. Part of Grupo Elektras financial strategy for 2003 is the separation of assets and elimination of inter-company agreements between the retail and the financial divisions.
Comprehensive Cost of Financing
Comprehensive cost of financing decreased 73.6% to Ps.139.4 million in 2Q03 compared to Ps.528.7 million in 2Q02. The
Ps.389.3 million YoY decrease in the cost of financing is explained by:
* A Ps.18.6 million increase in net interest expense coming from: | ||
* Ps.10.4 million higher interest income resulting from a 39.4% YoY higher cash balance, and | ||
* Ps.29.0 million higher interest expense due to interests paid on the new private securitization program. The |
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
CHIEF EXECUTIVE OFFICER REPORT
ANNEX 1
basis to calculate interests on the new private securitization program leads to high front-ended payments which diminish over its life, compared to the straight line basis of calculation of the former program.
* FX gains of Ps.9.9 million in 2Q03 compared to FX losses of Ps.415.9 million in 2Q02.
* A monetary gain of Ps.9.6 million in 2Q03 compared to a Ps.27.5 million gain in 2Q02.
Net Profit
The strong operating performance, coupled with the above mentioned decrease in comprehensive cost of financing, as well as a Ps.99.0 million gain from our equity participation in Banco Azteca, Comunicaciones Avanzadas and Afore Azteca, led to a net profit for 2Q03 of Ps.482.6 million, compared to a Ps.338.2 million net loss during 2Q02. Out of the Ps.99.0 million gain, we must highlight the fact that Banco azteca already became a profitable subsidiary for Grupo Elektra, contributing with Ps.37.4 million profits, CASA provided a Ps.74.9 million profit and Afore azteca reported a Ps.13.3 million loss during the quarter.
1.0 Retail Division
During 2Q03 we continued to reap the benefits of our enhanced Nobody Undersells Elektra strategy as sales volumes were positively impacted. This was reflected in the YoY revenue increases in all our store formats (16.9%, 17.4% and 51.5% for Elektra, Salinas y Rocha and Bodega de Remates, respectively), our core product lines (15.7% in the combined revenue of electronics, household appliances, furniture and small appliances), and other product lines like telephones (196%).
Management believes that the negative impact on gross margins is more than offset by the increases in volume, coupled with better terms from suppliers. The latter are a direct result of an improved cash-flow within the retail division which gets paid in cash for all customers sales regardless of whether they are made on cash or credit. This is, among others, one of the main benefits provided by Banco Azteca.
For details on the quarterly performance of Elektra, Salinas y Rocha and Bodega de Remates formats, products and services please see Annexes A through F of the respective press release (tríptico).
The following are explanations of certain highlights.
Telephones (Wireless Products and Services). We continue to see high growth potential opportunity for this category of products given the still low penetration of telephony services, especially within our target market. During 2Q03, we continued to grow revenue and, most importantly, gross profit in this increasingly important product lines we benefit from a broader selection of wireless products. Please recall that we introduced Telcel and Telefónica/Pegasos wireless products during the second half of 2002. Revenue increased 196% to Ps.212.7 million in 2Q03 from Ps.71.9 million in 2Q02. Meanwhile, gross profit increased 59% to Ps.44.6 million in 2Q03 from Ps.28.0 million in 2Q02.
Western Union. The combination of more competitive commissions charged by Western Union and our successful advertising and promotional campaigns allowed us to maintain the positive trend in our electronic money transfer business. We expect the positive trend experienced in this business during recent quarters to continue during the second half of 2003. During 2Q03 we were able to increase the number of transactions in our U.S. to Mexico electronic money transfer business by 39% to 1.1 million. This represents an amount transferred of Ps.2.8 billion, a 48% YoY increase. In turn, this led to a revenue increase of 26% in 2Q03 to Ps.95.2 million from Ps.75.7 million in 2Q02. Over the same period gross profit increased 26% to Ps.92.9 million in 2Q03 from
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
CHIEF EXECUTIVE OFFICER REPORT
ANNEX 1
Ps.74.0 million in 2Q02.
Dinero Express. During 2Q03 revenue from our domestic electronic money transfer service increased 38% to Ps.65.8 million from Ps.47.6 million in 2Q02. Revenue was boosted by a 38% increase in the number of transfers from 665,000 in 2Q02 917,000 in 2Q03. This represented a 31% increase in the amount transferred, from Ps.711 million in 2Q02 to Ps.930 million in 2Q03.
2.0 Banco Azteca Operations
2.1 Banco Azteca and Credimax Consumer Loans
After only its second full quarter of operations, Banco Azteca became a profitable non-restricted subsidiary of Grupo Elektra. This is before initial expectations which forecast for this inflexion point to happen during the second half of 2003. Please recall that Banco Azteca started to provide savings accounts products at the end of October, 2002, while Credimax ceased to issue its own consumer loans in Mexico on the same date. The outstanding portfolio of Credimax in Mexico is gradually being extinguished during 2003. The outstanding credit portfolio and the new accounts generated in our operations in Guatemala, Honduras and Peru remain at Credimax.
The average term of the combined credit portfolio (Credimax + Banco Azteca) at the end of 2Q03 was 49 weeks, representing a one-week increase and decrease from the 48 weeks and 50 weeks reported in 2Q02 and 1Q03, respectively. We continue to believe that the market is still demanding longer terms in order to make financing more attractive. Furthermore, all our main competitors are also placing most of their credit sales at long terms.
At the end of 2Q03, we had a combined total of 2.368 million active credit accounts, compared to 1.947 million in 2Q02, a 7% increase. Combined gross customer accounts receivable reached Ps.4.7 billion, compared to Ps.4.5 billion at the end of 2Q02. Out of these totals, Banco Azteca had almost 1.8 million active credit accounts and a Ps.3.787 billion credit portfolio (Ps.3.515 billion and Ps.272 million in consumer and personal loans, respectively). The collection rate of Banco Azteca remains at the same excellent historic level maintained by Grupo Elektra.
2.2 Banco Azteca Guardadito Savings Accounts and Inversión Azteca Term Deposits
Banco Aztecas savings program continues with its positive trend started since its first day of operation at the end of October 2002. Net deposits surpassed Ps.3.3 billion at the end of 2Q03, a 113% QoQ increase compared with net deposits of Ps.1.6 billion at the end of 1Q03. Over the same period, the number of accounts rose by approximately 400,000 to 2.0 million and the average balance per account increased 65% from Ps.980 in 1Q03 to Ps.1,619 in 2Q03.
3.0 Balance Sheet
Total debt with cost was Ps.3.9 billion at the end of 2Q03, with 74% of it placed long term, compared with Ps.5.5 billion for the year-ago period. Net debt at the end of 2Q03 was Ps.1.078 billion, a 68% and 30% decrease compared to Ps.3.414 billion at the end of 2Q02 and Ps.1.538 billion at the end of 1Q03.
This comes as the result of our already successful financial strategy implemented by the company for 2003 through which we have been able to pay expensive debt and to reduce our exposure to dollar-denominated liabilities.
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
CHIEF EXECUTIVE OFFICER REPORT
ANNEX 1
Except for historical information, the matters discussed in this press release are forward-looking statements and are subject to certain risks and uncertaintities that could cause actual results to differ materially from those projected. Risks that may affect Grupo Elektra are identified in its Form 20-F and other filings with the U.S. Securities and Exchange Commission.
As used in this press release, EBITDA is operating income (loss) before interest expense, taxes, depreciation and amortization, and adjusted by eliminating monetary (loss) gain included in our revenues and cost, respectively. In accordance with Regulation G, issued by the U.S. Securities and Exchange Commission, a reconciliation between net income and EBITDA is provided in the note 3 to our financial statements. EBITDA is presented because of the following reasons:
* | Our management uses EBITDA as a measure of performance business allowing us to compare ourselves with our peers multiples, ratios and margins derived from EBITDA. It also serves to evaluate and compensate certain employees. | ||
* | We believe EBITDA is one of the tools that we can use to measure our cash-flow generation, because it excludes some non-cash items as monetary gains or losses, depreciation and amortization, etc. | ||
* | EBITDA is also a measure contained in certain financial covenants of our debt, and consequently we are required to calculate it in order to verify the compliance with such covenants. | ||
* | We are aware that EBITDA has material limitations associated with its use (i.e., EBITDA, as defined by us, excludes items such as Discontinued Operations, and includes the Allowance for doubtful accounts, which contains or does not contain, respectively, portions of cash). However, our management compensates these material limitations with the use of our consolidated statements and its notes. | ||
* | We believe that EBITDA is used by certain investors as one measure of a companys historical ability to service its debt. |
EBITDA sholud not be considered in isolation or as a substitute for the consolidated income statements or the consolidated statements of changes in financial position prepared in accordance with Mexican GAAP (PCGA) or as a measure of profitability or liquidity. EBITDA is not a) a measure determined under PCGA or U.S. GAAP, b) an alternative to PCGA or U.S. GAAP operating income (loss) or net income (loss), c) a measure of liquidity or cash flows as determined under PCGA or U.S: GAAP, or d) ameasure provided to smooth earnings. EBITDA does not represent discretionary funds. EBITDA, as calculated by us, may not be comparable to similarly titled measures reported by other companies.
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
NOTES TO THE FINANCIAL STATEMENTS
ANNEX 2
NOTE 1 COMPANY OPERATIONS AND DISCONTINUED OPERATIONS:
Grupo Elektra, S. A. de C. V. (Grupo Elektra) and subsidiaries (the company) are mainly engaged in the purchase and sale, distribution, importation and exportation of consumer electronics, major appliances, household furniture, telephones and computers. A significant portion of the companys revenues arise from installment sales. Additionally, the company offers a series of complementary products and services, the most important of which are money transfer services from the United States of America to Mexico, as well as within Mexico, and extended warranty services for electronics and appliances.
As from November 2002 and, as a result of the incorporation of Banca Azteca, S. A., Institución de Banca Múltiple (Banca Azteca), in addition to the commercial activities that Grupo Elektra has carried out through its subsidiaries, the bank and credit services rendered by Banca Azteca are recognized by the equity method.
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
Following is a summary of significant accounting policies, including the concepts, methods and criteria related to recognition of the effects of inflation on the financial statements:
a. Recognition of the effects of inflation -
The consolidated financial statements are expressed in constant pesos of purchasing power as of March 31, 2003 and have been prepared in conformity with accounting principles generally accepted in Mexico (Mexican GAAP), in accordance with the following policies:
Investments in marketable securities are stated at market value.
Inventory and cost of sales are restated by the replacement cost method.
Property, furniture, equipment and investment in stores, minority investments in shares, goodwill and the components of stockholders equity are restated by applying factors derived from the National Consumer Price Index (NCPI)
The gain on net monetary position represents the effects of inflation, as measured by the NCPI, on the monthly net monetary liabilities and assets during the year, restated to pesos of the purchasing power as of the end of the most recent period.
The loss from holding nonmonetary assets represents the amount by which nonmonetary assets have increased less than the inflation rate measured in terms of the NCPI, and is included in stockholders equity under the caption loss from holding nonmonetary assets.
The NCPI factor used to recognize the effects of inflation on the financial statements was 104.188 and 99.917 as of March 31, 2003 and 2002, respectively.
b. Presentation of the statement of income -
To allow for better matching of revenues with the costs needed to produce them, revenues include income resulting from the
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
NOTES TO THE FINANCIAL STATEMENTS
ANNEX 2
from the sale of merchandise and the accrued interest from installment sales, less the monetary loss on receivables and increased by the penalty interest.
Additionally, the cost of sales includes the cost of merchandise sold, the cost of financing the installment sales, less the monetary gain on financing of receivables and the allowance for doubtful accounts.
c. Principles of consolidation -
In the accompanying consolidated financial statements, the companys investment in Banca Azteca is recorded by the equity method, considering the non-homogenous nature of Banca Aztecas operations, as well as its materiality as of June 30, 2003 Banca Azteca prepares and publicizes its financial statements, in accordance with accounting rules and practices issued by the National Banking and Securities Commission, which in the case of Banca Azteca, are similar to accounting principles generally accepted in Mexico.
Except for the matter mentioned in the preceding paragraph, the consolidated financial statements include the accounts of the company and all of its majority-owned subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation.
d. Cash and cash equivalents -
The company considers all highly liquid investments with original maturities of less than three months to be cash equivalents.
e. Revenue recognition -
The company recognizes revenue on the accrual basis when goods are delivered to customers. Interest and installment sales mark-up are credited to income on a straight-line basis over the life of the respective installment contracts (normally from 13 to 65 weeks).
Revenues from money transfer services represent the commissions paid by Western Union to Elektra arising from money transfers collected in Elektra and SyR stores, plus a share of the foreign exchange gain, as well as commissions paid by Elektra customers or money transfers within Mexico. Both types of commissions are recorded as the services are provided.
Revenues from extended warranty services are recorded as deferred income on the date the corresponding warranty certificates are sold, and are credited to income using the straight-line method over the terms of the extended warranties (from two to five years).
Revenues from penalty interest are recorded when they are collected.
f. Allowance for doubtful accounts -
The company increases the allowance for doubtful accounts at the time of any installment sale by an amount equal to five percent of the cash price of the merchandise sold, plus the mark-up, less the down payment, if any. This method is based on the historical experience of the company and represents managements best estimate of losses derived from accounts
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
NOTES TO THE FINANCIAL STATEMENTS
ANNEX 2
receivable. The company follows the policy of writing off all customer balances outstanding more than ninety days against the allowance for doubtful accounts.
g. Inventories and cost of sales -
Inventories and cost of sales are originally determined by the average cost method and are restated as mentioned in Note 2a. Amounts of inventories so determined do not exceed current market value.
h. Property, furniture, equipment and investment in stores -
Property, furniture and equipment are expressed at acquisition cost and are restated as explained in Note 2a. Investment in stores represents major improvements necessary for the stores operated by the company and is restated as mentioned in Note 2a.
Depreciation is calculated by the straight-line method, based on the estimated useful lives of the companys fixed assets. Amortization of investment in stores is calculated by the straight-line method over periods no longer than five years.
i. Investments in shares -
The investment in Comunicaciones Avanzadas, S. A. de C. V. (CASA) is accounted for by the equity method, and is shown in the statement of income net of the amortization of the related goodwill.
Other investments in shares of companies in which the companys interest is less than 10% are stated originally at cost, and restated as mentioned in Note 2a.
j. Goodwill and negative goodwill
The excess of cost over the book value of the shares of subsidiaries and equity investees acquired (goodwill) is amortized over twenty years.
Negative goodwill is amortized over five years and resulted when Grupo Elektra acquired 94.3% of the Grupo SyR, S.A. de C.V. shares.
k. Income tax (IT) and employees statutory profit sharing (ESPS) -
The company recognizes deferred tax effects by applying the income tax rate to all differences between book and tax values of assets and liabilities, and considering tax loss carryforwards and asset tax carryforwards that have a high probability of realization.
Deferred ESPS is calculated based on nonrecurring temporary differences between the book profit and the ESPS base.
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
NOTES TO THE FINANCIAL STATEMENTS
ANNEX 2
l. Labor obligations -
Seniority premiums, to which employees are entitled upon termination of employment after 15 years of service, as well as benefits from the noncontributory retirement plans established by the companys subsidiaries for their employees., are recognized as expenses of the years in which the services are rendered, based on actuarial studies.
Plan benefits are primarily based on employees years of service, which the company estimates to be an average of 25 years, and on remuneration at retirement.
Other severance compensation to which employees may be entitled in the event of dismissal or death, in accordance with the Mexican Federal Labor Law, is charged to income in the year in which it becomes payable.
m. Impairment of long-lived assets -
The company periodically evaluates the carrying value of its fixed assets, goodwill and other intangible assets, to determine whether there are any impairment losses. No event has been identified that would indicate an impairment of the value of material long-lived assets recorded in the accompanying consolidated financial statements.
n. Transactions in foreign currencies and translation of foreign operations -
Transactions in foreign currencies are recorded at the rates of exchange prevailing on the dates on which they are entered into. Assets and liabilities denominated in these currencies are stated at the Mexican peso equivalents resulting from applying the year-end rates. Exchange differences arising from fluctuations in the exchange rates between the dates on which transactions are entered into and those on which they are settled, or the balance sheet date, are charged or credited to income.
The figures of the consolidated operations of the subsidiaries in Central and South America are translated as per the methology established in Statement B-15 Transactions in Foreign Currency and Translation of Financial Statements of Foreign Subsidiaries. In accordance with the provisions of this statement, the figures of said subsidiaries are restated by applying inflation factors of the country of origin, converting the assets and liabilities (monetary and nonmonetary), as well as income and expenses, at the exchange rate in effect on the balance sheet date.
o. Earnings per share -
Earnings per share is computed in accordance with Statement B-14 Earnings per Share, by dividing the net consolidated income by the weighted average number of shares outstanding during 2003 and 2002.
p. Derivative financial instruments -
Transactions with derivatives instruments are recognized in the balance sheet as either assets or liabilities at fair value at the end of each year.
Gains and losses on forward currency exchange contracts, options and interest-rate swaps are recorded in income for the year and are included in the comprehensive financing cost. These financial instruments are valued at the end of the year as per
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
NOTES TO THE FINANCIAL STATEMENTS
ANNEX 2
the same valuation criteria applied to the assets and liabilities covered.
Gains and losses on derivative transactions involving instruments indexed to the companys stock are recorded in paid-in capital, as these transactions are carried out with the companys own shares. The interest expense on the transactions, as well as dividends pertaining to these shares, are recorded in results for the year.
The company does not enter into this kind of transactions for speculative purposes. The counterparties in these derivative transactions are normally major financial institutions which have granted loans to the company, thus, the risk of noncompliance by these institutions of agreed-upon commitments is very unlikely.
q. Comprehensive income -
Comprehensive income means the net income for the year, plus any items which, in accordance with other statements, must be recorded directly in stockholders equity and are not capital contributions, reductions or disbursements.
r. Use of estimates -
Preparation of financial statements in conformity with Mexican GAAP requires that management make estimates and assumptions that affect the amounts reported in the financial statements. Actual results could differ from those estimates.
s. Recently issued accounting standards -
In December 2001, the Mexican Institute of Public Accountants (MIPA) issued revised Statement C-8 Intangible Assets, which supersedes Statement C-8. The provisions of this new statement are required to be applied as from January 1, 2003.
Statement C-8 provides a clear definition of research and development costs, providing that only development costs may be deferred to a future period. Furthermore, Statement C-8 states that preoperating costs should be expensed as a period cost, cost, unless they can be classified as development costs. Statement C-8 requires that goodwill and intangible assets, including previously existing goodwill and intangible assets, with indefinite useful lives should not be amortized, but should be tested for impairment annually. Goodwill and intangible assets with finite useful lives should be amortized over their useful life.
In November 2001, the MIPA issued revised Statement C-9 Liabilities, Provisions, Contingent Assets and Liabilities and Commitments, which supersedes the original Statements C-9 and C-12. The provisions of this new statement are required to be applied beginning on January 1, 2003.
Statement C-9 establishes a methodology for the valuation, presentation and disclosure of liabilities and provisions, as well as for the valuation and disclosure of contingent assets and liabilities, and for disclosure of commitments. Among other things, this statement establishes guidelines for the recognition of liabilities and cancellation of liabilities in the event of extinguishments, restructurings or conversion to equity. In addition, in the case of provisions, it introduces the concept of discounting long-term provisions. With respect to contingent liabilities, Statement C-9 states that all contingent liabilities whose realization is probable must be accounted for and disclosed in the financial statements, contingent liabilities whose realization is possible should not be accounted for in the financial statements, but must be disclosed, and contingent liabilities whose realization is remote should not
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
NOTES TO THE FINANCIAL STATEMENTS
ANNEX 2
be accounted for in the financial statements and need not to be disclosed. Statement C-9 requires disclosure of committed amounts when they represent significant fixed asset additions, contracted services and goods that exceed the companys immediate needs or if the commitment is considered a contracted obligation.
The adoption of Statement C-8 and C-9 is not expected to have a significant impact on the companys financial position and results of operations.
NOTE 3 RECONCILIATION BETWEEN NET INCOME AND EBITDA
2Q03 | 2Q02 | 2003 | 2002 | ||||||||||||||
Reported net income |
482.6 | (338.2 | ) | 417.6 | (63.0 | ) | |||||||||||
Add (subtract): the following items: |
|||||||||||||||||
Minority interest |
0.6 | 2.4 | 1.5 | 6.4 | |||||||||||||
Discontinued operations and extraordinary item |
55.9 | 107.3 | |||||||||||||||
Equity in (income) loss of affiliated companies |
(99.1 | ) | 124.2 | 3.4 | 123.7 | ||||||||||||
Tax provision |
105.4 | 171.8 | 216.0 | 290.0 | |||||||||||||
Comprehensive financing cost |
139.4 | 528.7 | 501.8 | 529.3 | |||||||||||||
Depreciation and amortization |
175.9 | 191.7 | 392.5 | 368.8 | |||||||||||||
Monetary loss recorded on revenues |
(0.3 | ) | 55.4 | 26.5 | 114.4 | ||||||||||||
Monetary gain recorded on cost |
0.2 | (36.1 | ) | (17.2 | ) | (74.5 | ) | ||||||||||
322.2 | 1,093.9 | 1,124.5 | 1,465.4 | ||||||||||||||
Reported EBITDA |
804.8 | 755.7 | 1,542.1 | 1,402.4 | |||||||||||||
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
BREAKDOWN OF INVESTMENT IN SHARES
ANNEX 3
TOTAL AMOUNT | ||||||||||||||||||||||||
NAME OF THE | MAIN | NUMBER | % OF | Acquisition | Current | |||||||||||||||||||
COMPANY | ACTIVITIES | OF SHARES | OWNWERSHIP | Cost | Value | |||||||||||||||||||
ASSOCIATED COMPANIES | ||||||||||||||||||||||||
1 | COMUNICACIONES AVANZADAS, S.A. DE C.V. | HOLDING COMPANY |
371,853 | 35.84 | 260,538 | 757,675 | ||||||||||||||||||
2 | TV AZTECA, S.A. DE C.V. | HOLDING COMPANY |
7,522,716 | 0.40 | 7,523 | 42,127 | ||||||||||||||||||
3 | PROTEÍNAS POPULARES, S.A. DE C.V. | FOOD PRODUCTS |
27,264,000 | 49.00 | 27,264 | 53,861 | ||||||||||||||||||
4 | GRUPO EMPRESARIAL ELEKTRA, S.A. DE C.V. | HOLDING COMPANY |
499 | 1.00 | 50 | 43,495 | ||||||||||||||||||
5 | GRUPO COTSA, S.A. DE C.V. | HOLDING COMPANY |
1,923,129 | 0.63 | 4,162 | 6,752 | ||||||||||||||||||
6 | BANCA AZTECA, S.A. | FINANCIAL SERVICES |
580,135,000 | 100.00 | 580,135 | 523,482 | ||||||||||||||||||
7 | AFORE AZTECA, S.A. DE C.V. | FINANCIAL SERVICES |
55,500,000 | 100.00 | 55,500 | 42,255 | ||||||||||||||||||
8 | OTHER 4 COMPANIES | 698 | | 70,988 | 86,981 | |||||||||||||||||||
TOTAL INVESTMENT IN ASSOCIATED COMPANIES | 1,006,160
|
1,556,628
|
||||||||||||||||||||||
OTHER PERMANENT INVESTMENTS | -
|
|||||||||||||||||||||||
TOTAL | 1,556,628
|
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
PROPERTY, PLANT AND EQUIPMENT
ANNEX 4
NET | ||||||||||||||||||||||||
RESTATED | ||||||||||||||||||||||||
ACQUISITION | ACCUMULATED | BOOK | RESTATED | BOOK | ||||||||||||||||||||
CONCEPT | COST | DEPRECIATION | VALUE | RESTATEMENT | DEPRECIATION | VALUE | ||||||||||||||||||
PROPERTY |
264,310 | (49,735 | ) | 214,575 | 1,941,726 | (1,481,507 | ) | 674,794 | ||||||||||||||||
MACHINERY |
205,508 | (81,707 | ) | 123,801 | 127,522 | (70,852 | ) | 180,471 | ||||||||||||||||
TRANSPORTATION EQUIPMENT |
159,667 | (74,161 | ) | 85,506 | 74,670 | (60,540 | ) | 99,636 | ||||||||||||||||
OFFICE EQUIPMENT |
305,601 | (145,340 | ) | 160,261 | 290,743 | (196,552 | ) | 254,452 | ||||||||||||||||
COMPUTERS |
671,690 | (520,052 | ) | 151,638 | 368,269 | (347,794 | ) | 172,113 | ||||||||||||||||
OTHER |
911,851 | (118,230 | ) | 793,621 | 203,968 | (139,758 | ) | 857,831 | ||||||||||||||||
TOTAL DEPRECIABLE ASSETS |
2,518,627 | (989,225 | ) | 1,529,402 | 3,006,898 | (2,297,003 | ) | 2,239,297 | ||||||||||||||||
LAND |
106,999 | 106,999 | 852,851 | 959,850 | ||||||||||||||||||||
CONSTRUCTIONS IN PROGRESS |
| | ||||||||||||||||||||||
OTHER |
| | ||||||||||||||||||||||
NOT DEPRECIABLE ASSETS |
106,999 | | 106,999 | 852,851 | | 959,850 | ||||||||||||||||||
TOTAL |
2,625,626 | (989,225 | ) | 1,636,401 | 3,859,749 | (2,297,003 | ) | 3,199,147 | ||||||||||||||||
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
BANK DEBT BREAKDOWN
ANNEX 5
Denominated in Pesos | Amortization of credits in foreign currency with foreign institutions | |||||||||||||||||||||||||||||||||||||||
Credit Type / | Amortization | Interest | Until | More than | Current | Until | Until | Until | Until | Until | ||||||||||||||||||||||||||||||
Institution | Date | Rate | 1 year | 1 year | Year | 1 year | 2 years | 3 years | 4 years | 5 years | ||||||||||||||||||||||||||||||
UNSECURED DEBT |
||||||||||||||||||||||||||||||||||||||||
BANAMEX, S.A. |
9/9/2003 | 12.05 | 100,000 | |||||||||||||||||||||||||||||||||||||
NACIONAL FINANCIERA |
10/12/2003 | 6.40 | 3,218 | |||||||||||||||||||||||||||||||||||||
NACIONAL FINANCIERA |
7/28/2003 | 6.40 | 2,248 | |||||||||||||||||||||||||||||||||||||
NACIONAL FINANCIERA |
8/4/2003 | 6.40 | 941 | |||||||||||||||||||||||||||||||||||||
NACIONAL FINANCIERA |
8/11/2003 | 6.40 | 4,170 | |||||||||||||||||||||||||||||||||||||
WESTDEUTSCHE LANDESBANK |
10/8/2003 | 9.00 | 157,500 | |||||||||||||||||||||||||||||||||||||
ACCRUED INTEREST |
3,650 | 1,162 | ||||||||||||||||||||||||||||||||||||||
TOTAL |
114,227 | | 158,662 | | | | | | ||||||||||||||||||||||||||||||||
STOCK MARKET DEBT |
||||||||||||||||||||||||||||||||||||||||
PUBLIC INVESTORS |
4/1/2008 | 12.00 | 2,887,500 | |||||||||||||||||||||||||||||||||||||
CERTIFICADOS BURSÁTILES |
4/15/2004 | 7.53 | 600,000 | |||||||||||||||||||||||||||||||||||||
ACCRUED INTEREST |
3,138 | 91,088 | ||||||||||||||||||||||||||||||||||||||
TOTAL |
603,138 | | 91,088 | | | | | 2,887,500 | ||||||||||||||||||||||||||||||||
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
CREDITS BREAKDOWN
ANNEX 5
Denominated in Pesos | Amortization of credits in foreign currency with foreign institutions | |||||||||||||||||||||||||||||||||||||||
Credit Type / | Amortization | Interest | Until | More than | Current | Until | Until | Until | Until | Until | ||||||||||||||||||||||||||||||
Institution | Date | Rate | 1 year | 1 year | Year | 1 year | 2 years | 3 years | 4 years | 5 years | ||||||||||||||||||||||||||||||
SUPPLIERS |
||||||||||||||||||||||||||||||||||||||||
VITROMATIC COMERCIAL, S.A. DE C.V. |
375,799 | |||||||||||||||||||||||||||||||||||||||
MABE DE MÉXICO, S. DE R.L. |
354,291 | |||||||||||||||||||||||||||||||||||||||
LG ELECTRONICS DE MÉXICO, S.A. DE C.V. |
274,035 | |||||||||||||||||||||||||||||||||||||||
SONY DE MÉXICO, S.A. DE C.V. |
195,041 | |||||||||||||||||||||||||||||||||||||||
SAMSUNG ELECTRONICS, S.A. DE C.V. |
163,500 | |||||||||||||||||||||||||||||||||||||||
DAEWOO ELECTRONICS CORPORATION |
||||||||||||||||||||||||||||||||||||||||
DE MÉXICO, S.A. DE C.V. |
147,080 | |||||||||||||||||||||||||||||||||||||||
PANASONIC DE MÉXICO, S.A. DE C.V. |
112,102 | |||||||||||||||||||||||||||||||||||||||
FACTORING |
82,603 | |||||||||||||||||||||||||||||||||||||||
HEWLETT PACKARD DE MÉXICO, S.A. DE C.V. |
72,130 | |||||||||||||||||||||||||||||||||||||||
CENTRAL AND SOUTH AMERICAN SUPPLIERS |
63,854 | |||||||||||||||||||||||||||||||||||||||
MULTITRADE INTERNATIONAL, S.A. DE C.V. |
59,789 | |||||||||||||||||||||||||||||||||||||||
RADIOMOVIL DIPSA, S.A. DE C.V. |
56,736 | |||||||||||||||||||||||||||||||||||||||
PHILIPS MEXICANA, S.A. DE C.V. |
41,249 | |||||||||||||||||||||||||||||||||||||||
GRUPO COMERCIAL GOMO, S.A. DE C.V. |
41,114 | |||||||||||||||||||||||||||||||||||||||
IMPCO, S. DE R.L. |
40,597 | |||||||||||||||||||||||||||||||||||||||
SHARP ELECTRONICS CORP. |
23,817 | |||||||||||||||||||||||||||||||||||||||
SUNBEAM MEXICANA, S.A. DE C.V. |
22,078 | |||||||||||||||||||||||||||||||||||||||
GILAT SATELLITE |
19,847 | |||||||||||||||||||||||||||||||||||||||
MOTOROLA |
19,563 | |||||||||||||||||||||||||||||||||||||||
KOBLENZ ELÉCTRICA, S. DE R.L. |
19,323 | |||||||||||||||||||||||||||||||||||||||
CARRIER MEXICO, S.A. DE C.V. |
18,459 | |||||||||||||||||||||||||||||||||||||||
JVC DE MEXICO, S.A. DE C.V. |
14,323 | |||||||||||||||||||||||||||||||||||||||
BICICLO, S.A. DE C.V. |
14,206 | |||||||||||||||||||||||||||||||||||||||
OTHER |
12,483 | 13,597 | ||||||||||||||||||||||||||||||||||||||
TOTAL SUPPLIERS |
2,140,755 | | 116,861 | | | | | | ||||||||||||||||||||||||||||||||
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
CREDITS BREAKDOWN
ANNEX 5
Denominated in Pesos | Amortization of credits in foreign currency with foreign institutions | |||||||||||||||||||||||||||||||||||||||
Credit Type / | Amortization | Interest | Until | More than | Current | Until | Until | Until | Until | Until | ||||||||||||||||||||||||||||||
Institution | Date | Rate | 1 year | 1 year | Year | 1 year | 2 years | 3 years | 4 years | 5 years | ||||||||||||||||||||||||||||||
OTHER LIABILITIES |
||||||||||||||||||||||||||||||||||||||||
OTHER |
92,203 | 124,442 | 13,491 | |||||||||||||||||||||||||||||||||||||
OTHER CURRENT LIABILITIES AND
OTHER CREDITS |
92,203 | | 124,442 | | 13,491 | | | | ||||||||||||||||||||||||||||||||
2,950,323 | | 491,053 | | 13,491 | | | 2,887,500 | |||||||||||||||||||||||||||||||||
NOTES: |
||||||||||||||||||||||||||||||||||||||||
THE EXCHANGE RATES PER USD USED WERE: |
||||||||||||||||||||||||||||||||||||||||
MEXICAN PESOS |
10.50 | |||||||||||||||||||||||||||||||||||||||
LEMPIRAS |
17.60 | |||||||||||||||||||||||||||||||||||||||
QUETZALES |
7.94 | |||||||||||||||||||||||||||||||||||||||
SOLES |
3.50 |
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
TRADE BALANCE AND MONETARY POSITION IN FOREIGN CURRENCY
T(Thousands of Mexican Pesos)
ANNEX 6
U.S. DOLLARS | OTHER CURRENCIES | |||||||||||||||||||
TOTAL | ||||||||||||||||||||
Thousands | Thousands | Thousands | Thousands | THOUSANDS | ||||||||||||||||
TRADE BALANCE | of U.S. Dollars | of Pesos | of U.S. Dollars | of Pesos | OF PESOS | |||||||||||||||
1. INCOME |
||||||||||||||||||||
EXPORTS |
||||||||||||||||||||
OTHER |
17,145 | 182,435 | 42,204 | 443,139 | 625,574 | |||||||||||||||
TOTAL |
17,145 | 182,435 | 42,204 | 443,139 | 625,574 | |||||||||||||||
2. EXPENDITURES |
||||||||||||||||||||
IMPORTS (RAW MATERIALS) |
| |||||||||||||||||||
INVESTMENTS |
| |||||||||||||||||||
OTHER |
17,902 | 187,969 | 34,411 | 361,313 | 549,282 | |||||||||||||||
TOTAL |
17,902 | 187,969 | 34,411 | 361,313 | 549,282 | |||||||||||||||
NET BALANCE |
(757 | ) | (5,534 | ) | 7,793 | 81,826 | 76,292 | |||||||||||||
FOREIGN CURRENCY POSITION |
||||||||||||||||||||
TOTAL ASSETS |
206,940 | 2,172,866 | 26,560 | 278,880 | 2,451,746 | |||||||||||||||
TOTAL LIABILITIES |
310,274 | 3,257,871 | 12,778 | 134,173 | 3,392,044 | |||||||||||||||
SHORT-TERM LIABILITIES |
33,989 | 356,880 | 12,778 | 134,173 | 491,053 | |||||||||||||||
LONG-TERM LIABILITIES |
276,285 | 2,900,991 | | 2,900,991 | ||||||||||||||||
NET BALANCE |
(103,334 | ) | (1,085,005 | ) | 13,782 | 144,707 | (940,298 | ) | ||||||||||||
NOTES: |
||||||||||||||||||||
THE EXCHANGE RATES PER
USD USED WERE: |
||||||||||||||||||||
MEXICAN PESOS |
10.50 | |||||||||||||||||||
LEMPIRAS |
17.60 | |||||||||||||||||||
QUETZALES |
7.94 | |||||||||||||||||||
SOLES |
3.50 |
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
TRADE BALANCE AND MONETARY POSITION IN FOREIGN CURRENCY
T(Thousands of Mexican Pesos)
ANNEX 6
MONETARY | MONETARY | MONETARY | MONTHLY | GAIN | ||||||||||||||||
MONTH | ASSETS | LIABILITIES | POSITION | INFLATION | (LOSS) | |||||||||||||||
JANUARY |
5,860,406 | 8,601,507 | 2,741,101 | 0.40 | 11,081 | |||||||||||||||
FEBRUARY |
4,777,092 | 7,480,122 | 2,703,030 | 0.28 | 7,508 | |||||||||||||||
MARCH |
4,960,513 | 7,277,726 | 2,317,213 | 0.63 | 14,627 | |||||||||||||||
APRIL |
4,523,576 | 7,417,307 | 2,893,731 | 0.17 | 4,940 | |||||||||||||||
MAY |
4,908,408 | 7,174,116 | 2,265,708 | 0.32 | (4,084 | ) | ||||||||||||||
JUNE |
4,967,076 | 7,333,670 | 2,366,594 | 0.08 | 1,955 | |||||||||||||||
RESTATEMENT |
| 118 | ||||||||||||||||||
CAPITALIZATION |
| | ||||||||||||||||||
FOREIGN CORP. |
| | ||||||||||||||||||
OTHER |
| | ||||||||||||||||||
TOTAL |
36,145 | |||||||||||||||||||
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
BONDS AND MEDIUM TERM NOTES LISTED IN STOCK MARKET
ANNEX 8
FINANCIAL LIMITATIONS IN ACCORDANCE WITH INDENTURES
NOT APPLICABLE
CURRENT SITUATION OF FINANCIAL LIMITATIONS
NOT APPLICABLE
BONDS AND/OR MEDIUM-TERM NOTES CERTIFICATE
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
PLANTS, COMMERCE CENTERS OR DISTRIBUTION CENTERS
ANNEX 9
PLANT OR | ECONOMIC | PLANT | UTILIZATION | |||||
CENTER | ACTIVITY | CAPACITY | % | |||||
NOT APPLICABLE
NOTES:
THIS NOTE DOES NOT APPLY BECAUSE THE COMPANY DOES NOT HAVE ANY PLANTS OR PRODUCTION
FACILITIES, AND ITS ACTIVITY IS PERFORMED THROUGH ITS MORE THAN 800 BRANCHES (MOST OF THEM
ARE LEASED), LOCATED THROUGHOUT MEXICO, CENTRAL AND SOUTH AMERICA.
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
MAIN RAW MATERIALS
ANNEX 10
COST OF | |||||||||||||||||||||
MAIN | MAIN | PRODUCTION | |||||||||||||||||||
DOMESTIC | SUPPLIERS | IMPORTED | SUPPLIERS | DOMESTIC | (%) | ||||||||||||||||
NOT APPLICABLE
NOTES:
THIS NOTE DOES NOT APPLY BECAUSE THE COMPANY ONLY COMMERCIALIZES FINISHED GOODS
AND DOES NOT HAVE ANY PRODUCTION PROCESS.
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
SALES DISTRIBUTION BY PRODUCT
DOMESTIC SALES
ANNEX 11
TOTAL PRODUCTION | NET SALES | MAIN | ||||||||||||||||||||||||||
MAIN | MARKET | |||||||||||||||||||||||||||
PRODUCTS | VOLUME | AMOUNT | VOLUME | AMOUNT | SHARE (%) | TRADEMARKS | CUSTOMERS | |||||||||||||||||||||
VIDEO |
705 | 1,327,708 | ||||||||||||||||||||||||||
AUDIO |
380 | 919,208 | ||||||||||||||||||||||||||
MARK-UP |
| 887,832 | ||||||||||||||||||||||||||
WASHERS AND DRYERS |
251 | 806,469 | ||||||||||||||||||||||||||
REFRIGERATORS |
258 | 631,035 | ||||||||||||||||||||||||||
WASHING AND DRYING MACHINES |
447 | 447,806 | ||||||||||||||||||||||||||
TELEPHONES |
245 | 434,762 | ||||||||||||||||||||||||||
STOVES AND GRILLS |
290 | 290,575 | ||||||||||||||||||||||||||
MATTRESSES |
175 | 267,912 | ||||||||||||||||||||||||||
COMPUTERS |
960 | 254,036 | ||||||||||||||||||||||||||
SMALL APPLIANCES |
47 | 215,246 | ||||||||||||||||||||||||||
LIVING ROOM FURNITURE |
176 | 184,690 | ||||||||||||||||||||||||||
AIR CONDITIONERS |
156 | 176,138 | ||||||||||||||||||||||||||
BICYCLE |
| 139,002 | ||||||||||||||||||||||||||
OTHER |
| 125,285 | ||||||||||||||||||||||||||
DINING SETS |
47 | 117,722 | ||||||||||||||||||||||||||
BEDROOM FURNITURE |
28 | 94,306 | ||||||||||||||||||||||||||
EXTENDED WARRANTIES |
| 93,270 | ||||||||||||||||||||||||||
BEDS AND BUNK BEDS |
75 | 90,209 | ||||||||||||||||||||||||||
WARDROBES |
37 | 53,961 | ||||||||||||||||||||||||||
BOOKCASES |
29 | 39,465 | ||||||||||||||||||||||||||
KITCHENS |
7 | 39,150 | ||||||||||||||||||||||||||
PHOTO DEVELOPING |
275 | 36,752 | ||||||||||||||||||||||||||
DINING ROOM FURNITURE |
10 | 36,061 | ||||||||||||||||||||||||||
SEWING MACHINES |
19 | 33,531 | ||||||||||||||||||||||||||
ENTERTAINMENT GAMES |
21 | 31,922 | ||||||||||||||||||||||||||
TABLES |
31 | 29,924 | ||||||||||||||||||||||||||
TYPEWRITING MACHINES |
30 | 28,235 | ||||||||||||||||||||||||||
CUPBOARDS |
25 | 24,780 | ||||||||||||||||||||||||||
BOX SPRING |
27 | 23,975 | ||||||||||||||||||||||||||
KITCHEN BELLS |
14 | 6,882 | ||||||||||||||||||||||||||
CHAIRS |
10 | 3,950 | ||||||||||||||||||||||||||
VACUUM CLEANERS |
2 | 241 | ||||||||||||||||||||||||||
TOTAL |
7,892,040 | | ||||||||||||||||||||||||||
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
SALES DISTRIBUTION BY PRODUCT
FOREIGN SALES
ANNEX 11
TOTAL PRODUCTION | NET SALES | MAIN | ||||||||||||||||||||||||||
MAIN | ||||||||||||||||||||||||||||
PRODUCTS | VOLUME | AMOUNT | VOLUME | AMOUNT | DESTINATION | TRADEMARKS | COSTUMERS | |||||||||||||||||||||
OTHER SALES |
429,223 | LATINAMERICA | ||||||||||||||||||||||||||
MONEY TRANSFERS |
182,738 | UNITED STATES | ||||||||||||||||||||||||||
PENALTY INTEREST |
10,091 | LATINAMERICA | ||||||||||||||||||||||||||
EXTENDED WARRANTIES |
3,522 | LATINAMERICA | ||||||||||||||||||||||||||
TOTAL |
625,574 | |||||||||||||||||||||||||||
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
CALCULATION OF NET TAX INCOME ACCOUNT (NTIA) CALCULATION SCHEDULE
(Thousands of Mexican Pesos)
ANNEX 12
NTEA BALANCE FOR PREVIOUS PERIOD FOR WHICH IS DETERMINED
NTIA BALANCE AS OF DECEMBER 31st, 2002 |
20,461 | |||
Number of shares outstanding at the date |
237,599,460 | |||
Are theses figures fiscally audited? | ||||
|
||||
Are theses figures fiscally consolidated? | ||||
|
DIVIDENDS COLLECTED IN THE PERIOD |
||||||||||||||||
NUMBER OF | DATE OF | |||||||||||||||
QUARTER | SERIES | OUTSTANDING SHARES | SETTLEMENT | AMOUNT | ||||||||||||
DETERMINATION OF NTIA FOR THE PRESENT YEAR
NTIA FROM THE PERIOD FROM JANUARY 1 TO JUNE 30, 2003
|
|||||
TAX INCOME |
|||||
- INCOME TAX |
|||||
+
DEDUCTIBLE EMPLOYEES STATUTORY PROFIT SHARING |
|||||
-
EMPLOYEES STATUTORY PROFIT SHARING |
|||||
- REINVESTED TAX EARNINGS |
|||||
- NON-DEDUCTIBLE EXPENSES |
|||||
NTIA FOR THE PERIOD |
|||||
BALANCE OF NTIA AT THE END OF THE PERIOD
NTIA BALANCE AS OF JUNE 30, 2003 | 42,860 | |||
|
||||
Number of shares outstanding at the date | 242,453,620 | |||
|
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
ANALYSIS OF CAPITAL STOCK
FEATURES OF THE COMMON SHARES
NUMBER OF SHARES | CAPITAL STOCK | |||||||||||||||||||||||||||||||
(Thousands of Pesos) | ||||||||||||||||||||||||||||||||
FACE | CURRENT | FIXED | VARIABLE | FREE | ||||||||||||||||||||||||||||
SERIES | VALUE | COUPON | PORTION | PORTION | MEXICAN | SUBSCRIPTION | FIXED | VARIABLE | ||||||||||||||||||||||||
ONLY |
2.30500 | | 242,453,620 | 78,222,947 | 164,230,673 | 558,807 | ||||||||||||||||||||||||||
TOTAL |
242,453,620 | | 78,222,947 | 164,230,673 | 558,807 | | ||||||||||||||||||||||||||
TOTAL NUMBER OF SHARES REPRESENTING THE PAID-IN CAPITAL STOCK AT THE DATE OF REPORTING :
242,453,620 |
SHARES PROPORTION BY:
CPOSs: | ||||
UNITS: | ||||
ADRs: | ||||
GDRs: | ||||
ADSs: | ||||
GDSs: |
REPURCHASED OWN SHARES | ||||||||||||
NUMBER | AVERAGE COST | MARKET PRICE | ||||||||||
SERIES | OF SHARES | OF REPURCHASE | AT END OF QUARTER | |||||||||
ONLY |
2,606,940 | 46.34000 | 31.99000 |
MEXICAN STOCK EXCHANGE
SIFIC / ICS
STOCK EXCHANGE CODE: ELEKTRA | Quarter: 2 | Year: 2003 | ||
GRUPO ELEKTRA, S.A. DE C.V. |
DECLARATION FROM THE COMPANY OFFICERS RESPONSIBLE FOR THE INFORMATION | |||
I HEREBY DECLARE THAT THE BASIC FINANCIAL INFORMATION SUPPLIED TO THE STOCK ECHANGE CORRESPONDING TO THE PERIOD COMPRISED FROM JANUARY 1st TO JUNE 30, 2003 AND 2002 WAS OBTAINED FROM OUR ACCOUNTING AUTHORIZED RECORDS, AND WAS THE RESULT OF APPLYING THE ACCOUNTING PRINCIPLES AND DISPOSITIONS ISSUED BY THE MEXICAN INSTITITUTE OF CERTIFIED ACCOUNTANTS, AND THOSE OF THE MEXICAN NATIONAL BANKING AND SECURITIES COMMISSION (CNBV). | |||
THE ACCOUNTING PRINCIPLES, AS WELL AS THE GROUPING OF THE CAPTIONS AND AMOUNTS FOR THE ABOVE MENTIONED PERIOD WERE APPLIED BY USING THE SAME BASIS FOR THE PREVIOUS PERIOD |
|
|||||
C.P. MAURO AGUIRRE REGIS CHIEF ACCOUNTING OFFICER |
C.P. GILDARDO LARA BAYÓN CONSOLIDATION MANAGER |
MEXICO CITY AT APRIL 28, 2003
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, there unto duly authorized.
GRUPO ELEKTRA, S.A de C.V. (Registrant) |
||||||
By: | /s/ Rodrigo Pliego Abraham | |||||
Rodrigo Pliego Abraham Chief Financial Officer |
Dated: August 1, 2003.