195 XLS |
|
|
|
|
|
|
| Euro million |
1Q12 |
2Q12 |
3Q12 |
4Q12 |
2012 |
1Q13 |
| Operating revenues |
1,716 |
1,629 |
1,639 |
1,615 |
6,599 |
1,553 |
| Portugal |
680 |
678 |
682 |
660 |
2,701 |
634 |
| Residential |
177 |
179 |
179 |
178 |
712 |
183 |
| Personal |
169 |
170 |
178 |
171 |
688 |
156 |
| Entreprise |
226 |
226 |
218 |
225 |
896 |
202 |
| Wholesale, other and eliminations |
108 |
103 |
107 |
86 |
405 |
93 |
| Brazil • Oi |
788 |
754 |
753 |
747 |
3,042 |
724 |
| Other and eliminations |
247 |
197 |
204 |
208 |
856 |
194 |
| Operating costs |
1,144 |
1,060 |
1,051 |
1,075 |
4,330 |
1,026 |
| Wages and salaries |
293 |
273 |
265 |
271 |
1,102 |
248 |
| Direct costs |
296 |
265 |
268 |
264 |
1,092 |
266 |
| Commercial costs |
125 |
140 |
149 |
155 |
568 |
122 |
| Other operating costs |
430 |
382 |
370 |
385 |
1,567 |
390 |
| EBITDA |
572 |
569 |
588 |
540 |
2,269 |
526 |
| Post retirement benefits |
16 |
15 |
15 |
17 |
64 |
13 |
| Depreciation and amortisation |
347 |
337 |
354 |
353 |
1,391 |
340 |
| Income from operations |
209 |
217 |
218 |
170 |
814 |
173 |
| Other expenses (income) |
11 |
(25) |
9 |
(34) |
(39) |
(21) |
| Curtailment costs |
1 |
0 |
1 |
0 |
2 |
1 |
| Net losses (gains) on disposal of fixed assets |
1 |
1 |
(0) |
(35) |
(33) |
(0) |
| Net other costs |
9 |
(27) |
8 |
0 |
(9) |
(21) |
| Income before financ. & inc. taxes |
198 |
243 |
209 |
204 |
853 |
194 |
| Financial expenses (Income) |
97 |
91 |
89 |
109 |
386 |
123 |
| Net interest expenses |
108 |
128 |
133 |
130 |
499 |
146 |
| Equity in earnings of affiliates, net |
(46) |
(49) |
(65) |
(49) |
(210) |
(40) |
| Net other costs (gains) |
35 |
12 |
22 |
28 |
97 |
18 |
| Income before income taxes |
101 |
152 |
119 |
95 |
467 |
71 |
| Provision for income taxes |
(21) |
(67) |
(27) |
(31) |
(146) |
(32) |
| Income before non-controling interests |
80 |
85 |
93 |
64 |
321 |
39 |
| Losses (income) attrib. to non-controlling interests |
(24) |
(17) |
(30) |
(24) |
(95) |
(12) |
| Consolidated net income |
55 |
68 |
63 |
40 |
226 |
27 |
|
|
|
|
|
|
|
| EBITDA by business segment |
|
|
|
|
|
|
|
|
|
|
|
|
| Euro million |
1Q12 |
2Q12 |
3Q12 |
4Q12 |
2012 |
1Q13 |
| Portugal |
308 |
307 |
301 |
285 |
1,201 |
272 |
| Brazil • Oi |
227 |
223 |
237 |
222 |
909 |
221 |
| Other |
37 |
39 |
50 |
33 |
159 |
34 |
| Total EBITDA |
572 |
569 |
588 |
540 |
2,269 |
526 |
| EBITDA margin |
33.3% |
35.0% |
35.9% |
33.4% |
34.4% |
33.9% |
|
|