| |
|
|
|
|
XLS 349KB |
|
|
1Q10 |
2Q10
|
3Q10
|
4Q10
|
2010
|
1Q11
|
2Q11
|
3Q11 |
| Operating revenues |
907 |
934 |
952 |
950 |
3,742 |
871 |
1,798 |
1,747 |
| Portugal |
787 |
779 |
789 |
770 |
3,124 |
717 |
725 |
731 |
| Residential |
157 |
162 |
162 |
165 |
647 |
169 |
170 |
171 |
| Personal |
213 |
211 |
224 |
217 |
865 |
188 |
187 |
200 |
| Entreprise |
279 |
277 |
262 |
262 |
1,080 |
251 |
248 |
238 |
| Wholesale, other and eliminations |
137 |
129 |
141 |
125 |
533 |
110 |
120 |
122 |
| Oi |
0 |
0 |
0 |
0 |
0 |
0 |
832 |
801 |
| Other and eliminations |
120 |
155 |
163 |
180 |
618 |
154 |
240 |
215 |
| Operating costs, excl. D&A & PRBs |
530 |
563 |
570 |
587 |
2,251 |
514 |
1,155 |
1,093 |
| Wages and salaries |
150 |
157 |
164 |
167 |
637 |
157 |
303 |
284 |
| Direct costs |
134 |
142 |
137 |
135 |
548 |
125 |
292 |
299 |
| Commercial costs |
85 |
90 |
98 |
121 |
393 |
73 |
138 |
141 |
| Other operating costs |
162 |
175 |
171 |
165 |
673 |
159 |
423 |
369 |
| EBITDA |
377 |
370 |
382 |
362 |
1,492 |
357 |
642 |
654 |
| Post retirement benefits |
18 |
18 |
18 |
-15 |
38 |
12 |
14 |
14 |
| Depreciation and amortisation |
172 |
177 |
200 |
209 |
759 |
196 |
368 |
350 |
| Income from operations |
187 |
175 |
164 |
168 |
695 |
149 |
260 |
290 |
| Other expenses (income) |
9 |
12 |
100 |
160 |
281 |
7 |
5 |
12 |
| Curtailment costs |
5 |
4 |
2 |
135 |
146 |
4 |
1 |
1 |
| Net losses (gains) on disposal of fixed assets |
(1) |
1 |
(2) |
(5) |
(6) |
0 |
0 |
0 |
| Net other costs |
4 |
6 |
101 |
30 |
141 |
3 |
4 |
11 |
| Income before financ. & inc. taxes |
178 |
164 |
64 |
8 |
414 |
142 |
255 |
279 |
| Financial expenses (Income) |
25 |
22 |
99 |
(64) |
82 |
(56) |
84 |
89 |
| Net interest expenses |
59 |
60 |
57 |
9 |
185 |
(17) |
99 |
118 |
| Equity in losses (earnings) of affiliates |
(39) |
(45) |
19 |
(76) |
(142) |
(80) |
(42) |
(47) |
| Net other costs (gains) |
4 |
6 |
23 |
3 |
38 |
42 |
28 |
17 |
| Income before income taxes |
153 |
142 |
(35) |
72 |
332 |
197 |
171 |
190 |
| Provision for income taxes |
(39) |
12 |
(38) |
(13) |
(78) |
(48) |
(54) |
(53) |
| Income from continued operations |
114 |
154 |
(72) |
59 |
255 |
150 |
117 |
137 |
| Income from descontinued operations |
15 |
61 |
5,475 |
14 |
5,565 |
0 |
0 |
0 |
| Income before non-controling interests |
129 |
216 |
5,402 |
73 |
5,820 |
150 |
117 |
137 |
| Losses (income) attributable to min. interests |
(29) |
(51) |
(49) |
(19) |
(148) |
(20) |
(19) |
(31) |
| Consolidated net income |
100 |
164 |
5,353 |
54 |
5,672 |
130 |
98 |
106 |
|
|
|
|
|
|
|
|
|
| EBITDA by business segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1Q10 |
2Q10
|
3Q10
|
4Q10
|
2010
|
1Q11
|
2Q11
|
3Q11 |
| Portugal |
351 |
348 |
346 |
333 |
1,378 |
331 |
332 |
330 |
| Oi |
0 |
0 |
0 |
0 |
0 |
0 |
285 |
278 |
| Other |
26 |
23 |
36 |
30 |
114 |
27 |
25 |
47 |
| Total EBITDA |
377 |
370 |
382 |
362 |
1,492 |
357 |
642 |
654 |
| EBITDA margin |
41.6% |
39.7% |
40.1% |
38.2% |
39.9% |
41.0% |
35.7% |
37.4% |
| Portugal |
351 |
348 |
346 |
333 |
1,378 |
331 |
332 |
330 |
| Wireline |
189 |
188 |
184 |
185 |
745 |
188 |
190 |
186 |
| TMN |
164 |
161 |
163 |
150 |
638 |
144 |
144 |
146 |
| Other |
(1) |
(1) |
(1) |
(2) |
(6) |
(1) |
(1) |
(1) |
|
|