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___
GOL Reports Net Revenues of R$697mm and EPS of R$0.71 for 3Q05
Brazils Low-fare, Low-cost Airline Reports Record Quarterly Net Income
71% increase in Earnings per ADS
São Paulo, November 1, 2005 GOL Linhas Aéreas Inteligentes S.A. (NYSE: GOL and Bovespa: GOLL4), Brazils low-fare, low-cost airline, today announced financial results for the third quarter of 2005 (3Q05). The following financial and operating information, unless otherwise indicated, is presented pursuant to US GAAP and in Brazilian reais (R$), and comparisons refer to the third quarter of 2004 (3Q04). Additionally, financial statements in BR GAAP are made available at the end of this release.
IR Contact | OPERATING & FINANCIAL HIGHLIGHTS | |||
Email: ri@golnaweb.com.br | ||||
Tel: (55 11) 5033-4393 | Net income for the quarter was a record R$138.2mm (US$59.1mm), representing a 19.8% net margin. Earnings per share (EPS), at R$0.71 (US$ 0.60 per ADS), increased 71% and were above Street estimates. | |||
IR Website: | ||||
www.voegol.com.br/ir | ||||
EBITDAR increased by 17.1% to R$253.9mm, representing an EBITDAR margin of 36.4% (vs. 27.7% in 2Q05). Fuel-neutral operating income increased by 29% to R$208.6mm, representing a fuel-neutral EBIT margin of 29.9%. Cash, cash equivalents and short-term investments amounted to R$833.6mm. GOL has one of the lowest total debt (including total off-balance sheet lease payments) to total capitalization ratios in the airline industry worldwide. | ||||
3Q05 Earnings Results | ||||
Webcasts | ||||
Date: | ||||
Tuesday November 1, 2005 | ||||
Times: | Operating cost per ASK (CASK) decreased 7.7% from 15.60 cents (R$) in 3Q04 to 14.40 cents (R$) in 3Q05. Non-fuel CASK decreased 15.8% to 8.55 cents (R$). | |||
> In English (US GAAP) | ||||
09:00 a.m US EST | ||||
12:00 p.m Brasilia Time | ||||
Tel: +1 (973) 582-2757 | Revenue passenger kilometers (RPK) increased 64.7% from 1,596mm in 3Q04 to 2,629mm in 3Q05. Available seat kilometers (ASK) increased 56.4% from 2,279mm in 3Q04 to 3,565mm in 3Q05. Average load factor increased 3.7 points to 73.7% while average passenger yields decreased 18.9% to 25.31 cents (R$) resulting in a decrease in RASK of 13.9% to 19.54 cents (R$). Net revenues totaled R$696.7mm, representing growth of 34.7%. GOLs domestic regular air transportation market-share at the end of 3Q05 was 29%. | |||
Replay: +1 (973) 341-3080 | ||||
Code: 6640563 or GOL | ||||
> In Portuguese (US GAAP) | ||||
10:00 a.m. US EST | ||||
1:00 p.m. Brasília Time | ||||
Tel.: +55 (11) 2101-1490 | ||||
Replay: +55 (11) 2101-1490 | On-time arrivals averaged 93% during the quarter. Passenger complaints and lost baggage per 1,000 passengers averaged 0.87 and 0.31, respectively. GOLs website accounted for 81% of total ticket sales during the quarter. | |||
Código: GOL | ||||
In 3Q05, GOL added
38 new daily flight frequencies, including new flights from Southern Brazil
(Porto Alegre and Florianópolis) to Buenos Aires, Argentina, and inaugurated
one new destination: Boa Vista, in the State of Roraima. In October, GOL added another domestic destination: Campina Grande, in the state of
Paraíba. During 4Q05, GOL plans to add regular service to Santa Cruz de La Sierra, Bolivia (inaugural flight scheduled for November 7th); Montevideo, Uruguay; and Asunción, Paraguay. |
Page 1 of 20
In September, GOL commenced code-share operations with Copa Airlines and began offering flight and connection options between Brazil and Panama, including several destinations across the Americas, through the Tocumen International Airport (Panama), which serves 30 destinations in 20 countries. |
||
Four leased Boeing 737 aircraft were added during 3Q05, increasing fleet size to 38 aircraft. In October, one more Boeing 737 aircraft was added, enabling GOL to reach a frequency of 400 daily flights. Three more leased aircraft will join the fleet in 4Q05. GOLs order for new Boeing 737-800s is comprised of 60 firm orders and 41 purchase options, totaling 101 aircraft, with the deliveries commencing in June 2006. GOL plans to double its fleet by the end of 2010 to a total of 86 aircraft. |
||
During 3Q05, GOL began formal discussions with Fernando Chico Pardo and a group of Mexican investors, to create a low-cost carrier (LCC) in the Mexican air transportation market. GOL and its Mexican partners are working to complete agreements and apply for the necessary licenses to own, manage and operate an LCC in Mexico, under Mexican Aviation Law and other applicable regulations. Plans are to commence flights in the Mexican market in 2006. |
||
In October, GOL concluded the first phase of its new Aircraft Maintenance Center at the Confins Airport, in the State of Minas Gerais. The centers first hangar was certified by the DAC (Department of Civil Aviation) to begin maintenance services and received its first GOL aircraft. The certification authorizes GOL to perform maintenance services for Boeing 737-300s and Boeing Next Generation 737-700 and 800s. |
||
GOL received recognition as the best financially managed company in 2004 among 500 Brazilian companies, according to a survey conducted by the magazine IstoÉ Dinheiro in partnership with the auditing firm Deloitte. |
Financial & Operating Highlights | % | % | ||||||||
(US GAAP) | 3Q05 | 3Q04 | Change | 2Q05 | Change | |||||
RPKs (mm) | 2,629 | 1,596 | 64.7% | 2,239 | 17.4% | |||||
ASKs (mm) | 3,565 | 2,279 | 56.4% | 3,086 | 15.5% | |||||
Load Factor | 73.7% | 70.0% | +3.7 pp | 72.6% | +1.1 pp | |||||
Passenger Revenue per ASK (R$ cents) | 18.66 | 21.84 | -14.6% | 17.00 | 9.8% | |||||
Operating Revenue per ASK (R$ cents) (RASK) | 19.54 | 22.69 | -13.9% | 18.22 | 7.2% | |||||
Operating Cost per ASK (R$ cents) (CASK) | 14.40 | 15.60 | -7.7% | 15.46 | -6.9% | |||||
Operating Cost ex-fuel per ASK (R$ cents) | 8.55 | 10.16 | -15.8% | 9.22 | -7.3% | |||||
Breakeven Load Factor | 54.3% | 48.1% | +6.2 pp | 61.6% | -7.3 pp | |||||
Net Revenues (R$ mm) | 696.7 | 517.2 | 34.7% | 562.2 | 23.9% | |||||
EBITDAR (R$ mm) | 253.9 | 216.9 | 17.1% | 155.7 | 63.1% | |||||
EBITDAR Margin | 36.4% | 41.9% | -5.5 pp | 27.7% | +8.7 pp | |||||
Operating Income (R$ mm) | 183.3 | 162.0 | 13.1% | 85.0 | 115.6% | |||||
Operating Margin | 26.3% | 31.3% | -5.0 pp | 15.1% | +11.2 pp | |||||
Net Income (R$ mm) | 138.2 | 96.9 | 42.6% | 73.4 | 88.3% | |||||
Net Income Margin | 19.8% | 18.7% | +1.1 pp | 13.1% | +6.7 pp | |||||
Earnings per Share (R$ ) | 0.71 | 0.52 | 36.5% | 0.38 | 86.8% | |||||
Earnings per ADS Equivalent (US$ ) | 0.60 | 0.35 | 71.4% | 0.31 | 93.5% | |||||
Weighted average number of shares, basic (000) | 195,269 | 187,543 | 4.1% | 192,915 | 1.2% | |||||
Weighted average number of ADS, basic (000) | 97,635 | 93,772 | 4.1% | 96,457 | 1.2% | |||||
Page 2 of 20
MANAGEMENTS COMMENTS ON 3Q05 RESULTS |
GOLs performance in the third quarter of 2005 demonstrated the Companys ability to grow capacity significantly while reducing costs and maintaining profitability, even during periods of extremely high fuel prices. GOL remains committed to its virtuous cycle of maintaining low costs, allowing us to offer the lowest fares and achieve the highest load factors in the Brazilian market, thereby driving industry-leading profitability, commented Constantino de Oliveira Junior, GOLs CEO. Mr. Oliveira added, Through the addition of aircraft and flight frequencies during the quarter, GOL significantly increased its domestic market share to 29% and consolidated its position as the second-largest domestic airline in Brazil.
GOLs profits in the third quarter of 2005 were above market estimates and demonstrated the benefits of increased scale, high productivity, and strict cost control. GOL continued to show the highest load factors in the Brazilian market and one of the highest aircraft utilizations in the world, while maintaining market cost leadership. During the quarter, GOLs load factor increased 3.7 percentage points to 73.7%, aircraft utilization remained at 14 block hours per day, while operating costs per ASK decreased 15.8%, excluding fuel.
While fuel costs per available seat kilometer (ASK) increased 7.5% year-over-year, GOLs operating cost per seat kilometer (CASK) decreased by 7.7% to 14.40 cents (R$). Cost reductions were driven by increased scale, productivity and stage length, reductions in sales, marketing and Boeing aircraft maintenance expenses, and a 21.5% appreciation of the Brazilian Real against the U.S. dollar. The 17% increase in employees over 2Q05, related to planned capacity expansion in the second half of 2005, was compensated with higher productivity.
Demand for our passenger air transportation services grew at high rates during the quarter, stimulated by average fare reductions of 11.4% vs. the previous year. The 7.5% increase in fuel CASK (fuel CASK represented 41% of total CASK), combined with a 13.9% reduction in RASK, resulted in operating income growth of 13.1% in the year-over-year comparison. Fuel-neutral operating income increased 29% in the year-over-year comparison. The Company has hedged approximately 50% of its fuel price exposure and 70% of its U.S. dollar exposure for 4Q05. Our absolute market cost leadership, represented by a stage-length adjusted CASK over 25% lower than our closest competitor, is key to our virtuous cycle, and allows us to provide the lowest fares and the best customer value proposition in the market, commented Richard Lark, GOLs CFO.
In terms of future perspectives, besides maintaining high levels of productivity and profitability, short-term growth will be driven by the addition of new aircraft, new destinations and new frequencies. The addition of four Boeing 737 aircraft to the fleet in the last quarter of 2005 will increase seat capacity by over 60% year-over-year.
GOL remains committed to its strategy of profitable expansion through a low cost structure and high quality customer service. We are very proud that more than 33 million customers have chosen to fly GOL, and we continue to make every effort to offer them the best in air travel: new planes, frequent flights in the main markets, an ever-expanding integrated route system and lower prices; all of which is delivered by our dedicated team of employees who are key to our success," stated Mr. Oliveira. By remaining focused on our business model, while continuing to grow, be innovative and provide the lowest fares, we will further create value for our customers, employees and shareholders.
Page 3 of 20
REVENUES |
Net operating revenues, principally revenues from passenger transportation, increased 34.7% to R$696.7mm, primarily due to higher revenue passenger kilometers (RPK) and a lower yield. RPK growth was driven by a 44.6% increase in departures, as well as an increase in load factor from 70.0% to 73.7% . RPKs grew 64.7% to 2,629 mm, and revenue passengers grew 48.8% to 3.5 mm.
Average fares decreased 11.4% from R$221 to R$196, principally due to our fare re-alignment in March 2005. Yields declined 18.9% to 25.31 cents (R$) per passenger kilometer, due to lower fares and a 7.3% increase in average stage length.
Complementing net operating revenues, cargo transportation activities primarily contributed to the expansion of other operating revenues, which increased from R$19.5mm to R$31.3mm.
The 56.4% year-over-year capacity expansion, represented by ASKs, facilitated the addition of 38 new daily flight frequencies (including 7 night flights) and one new destination in 3Q05. The addition of an four average operating aircraft during the quarter (or from 23 to 37 aircraft in the year-over-year comparison) drove the ASK increase.
Operating revenue per available seat kilometer (RASK) decreased 13.9% to R$19.54 cents in 3Q05.
The growth in RPKs resulted in a higher domestic market share for GOL, reaching 29% in the end of 3Q05, compared to 22% in the end of 3Q04. Through its regular international flights to Buenos Aires, Argentina, GOL achieved an international market share of 2% (share of Brazilian airline RPK) in the same period. Approximately 5% of GOLs total RPKs were related to international passenger traffic (Brazil-Buenos Aires routes).
OPERATING EXPENSES |
Operating expenses per ASK decreased by 15.8%, excluding fuel, in the quarter. Total CASK decreased 7.7%, to 14.40 cents (R$), due to higher productivity, a longer average stage length, and by a greater dilution of fixed costs over a higher number of ASKs, offset by increases in aircraft fuel expenses per ASK. Total operating expenses increased 44.5%, reaching R$513.4mm, due to high fuel prices and the expansion of our operations (fleet and employee expansion, a higher volume of landing fees and marketing activities). Fuel price increases during 3Q05 accounted for one-third of the R$84.7mm increase in fuel expenses. Breakeven load factor increased to 54.3% in the year-over-year comparison.
Results from GOLs operating expense (jet fuel and USD-related) hedging programs are accounted for in accordance with SFAS 133 (Statement of Financial Accounting Standard No 133), Accounting of Derivatives and Hedging Activities.
The breakdown of our costs and operational expenses for 3Q05, 3Q04 and 2Q05 is as follows:
Page 4 of 20
Operating Expenses (R$ cents / ASK) | ||||||||||
3Q05 | 3Q04 | % Chg. | 2Q05 | % Chg. | ||||||
Salaries, wages and benefits | 1.85 | 1.87 | -1.1% | 1.83 | 1.1% | |||||
Aircraft fuel | 5.85 | 5.44 | 7.5% | 6.24 | -6.3% | |||||
Aircraft rent | 1.74 | 2.17 | -19.8% | 2.02 | -13.9% | |||||
Aircraft insurance | 0.22 | 0.28 | -21.4% | 0.24 | -8.3% | |||||
Sales and marketing | 2.26 | 2.95 | -23.4% | 2.55 | -11.4% | |||||
Landing fees | 0.68 | 0.64 | 6.3% | 0.69 | -1.4% | |||||
Aircraft and traffic servicing | 0.73 | 0.65 | 12.3% | 0.64 | 14.1% | |||||
Maintenance, materials and repairs | 0.17 | 0.57 | -70.2% | 0.34 | -50.0% | |||||
Depreciation | 0.24 | 0.24 | 0.0% | 0.27 | -11.1% | |||||
Other operating expenses | 0.66 | 0.79 | -16.5% | 0.64 | 3.1% | |||||
Total operating expenses | 14.40 | 15.60 | -7.7% | 15.46 | -6.9% | |||||
Operating expenses ex- fuel | 8.55 | 10.16 | -15.8% | 9.22 | -7.3% | |||||
Total Operating Expenses Fuel-Neutral 3Q04 | ||||||||||
(using 3Q04 fuel prices) | 13.69 | 15.59 | -12.2% | - | - | |||||
Total Operating Expenses Fuel-Neutral 2Q05 | ||||||||||
(using 2Q05 fuel prices) | 14.00 | - | - | 15.46 | -9.4% | |||||
Operating Expenses (R$ million) | ||||||||||
3Q05 | 3Q04 | % Chg. | 2Q05 | % Chg. | ||||||
Salaries, wages and benefits | 66.1 | 42.6 | 55.0% | 56.5 | 17.0% | |||||
Aircraft fuel | 208.7 | 124.0 | 68.3% | 192.6 | 8.4% | |||||
Aircraft rent | 62.1 | 49.4 | 25.7% | 62.4 | -0.5% | |||||
Aircraft insurance | 8.0 | 6.3 | 27.8% | 7.5 | 6.7% | |||||
Sales and marketing | 80.4 | 67.3 | 19.6% | 78.6 | 2.3% | |||||
Landing fees | 24.2 | 14.6 | 65.7% | 21.4 | 13.1% | |||||
Aircraft and traffic servicing | 25.9 | 14.7 | 76.1% | 19.6 | 32.1% | |||||
Maintenance, materials and repairs | 6.0 | 12.9 | -54.0% | 10.4 | -42.3% | |||||
Depreciation | 8.5 | 5.5 | 56.0% | 8.3 | 2.4% | |||||
Other operating expenses | 23.5 | 17.9 | 31.3% | 19.9 | 18.1% | |||||
Total operating expenses | 513.4 | 355.2 | 44.5% | 477.2 | 7.6% | |||||
Operating expenses ex- fuel | 304.7 | 231.2 | 31.8% | 284.6 | 7.1% | |||||
Total Operating Expenses Fuel-Neutral 3Q04 | ||||||||||
(using 3Q04 fuel prices) | 488.1 | 355.2 | 37.4% | - | - | |||||
Total Operating Expenses Fuel-Neutral 2Q05 | ||||||||||
(using 2Q05 fuel prices) | 499.0 | - | - | 477.2 | 4.6% | |||||
Page 5 of 20
Salaries, wages and benefits expenses per available seat kilometer (ASK) decreased 1.1% to 1.85 cents, despite a 5.8% inflation adjustment on salaries in 4Q04, a R$9.3mm provision for our employee profit sharing program (100% of 2004 profit sharing was expensed in 4Q), and to a 60.3% increase in the number of full-time equivalent employees - from 2,919 to 4,678 - related to capacity expansion.
Aircraft fuel expenses per ASK increased 7.5% over 3Q04 to 5.85 cents (R$), due to higher fuel prices per liter. The average fuel cost per liter increase over to 3Q04 was primarily due to the 44.5% increase in the international price for crude oil (WTI), partially offset by the 21.5% Brazilian Real appreciation against the U.S. dollar. GOLs hedging program, in conjunction with its fuel efficient fleet and intelligent yield management, has helped to mitigate increases in jet fuel prices. The Company has hedged approximately 50% of its fuel requirements for 4Q05.
Aircraft rent per ASK decreased 19.8% to 1.74 cents (R$) in 3Q05 primarily due to a high aircraft utilization rate (14 block hours per day), and a 21.5% appreciation of the Brazilian Real during the period. GOLs high aircraft utilization rates are attributable to a standardized Boeing fleet, which reduces complexity and turnaround times, and allows an increase in the number of daily flights per aircraft and a 24-hour per day utilization for over 25% of the fleet.
Aircraft insurance expenses per ASK decreased 21.4% due to the reduction in average premium rates, the 21.5% appreciation of the Brazilian Real against the US dollar, and a higher aircraft utilization rate.
Sales and marketing expenses per ASK decreased 23.4% to 2.26 cents (R$) primarily due to reductions in incentive sales commissions and an increase in ticket sales on the GOL website. GOL booked a majority of its ticket sales through a combination of its website (81% during 3Q05) and its call center (12% during 3Q05).
Landing fees per ASK increased 6.3% to 0.68 cents (R$), due to a 44.6% increase in departures and a 15% increase in average landing and navigation tariffs.
Aircraft and traffic servicing expenses per ASK increased 12.3% to 0.73 cents (R$), as a result of increased costs of third party services, principally ramp, baggage handling and technology services.
Maintenance, materials and repairs per ASK decreased 70.2% to 0.17 cents (R$), primarily due to reduced maintenance expenses in GOLs Boeing aircraft phased maintenance program and a 21.5% appreciation of the Brazilian Real against the U.S. dollar.
Depreciation per ASK remained flat at 0.24 cents (R$), due to higher productivity, despite the higher volume of fixed assets, particularly spare parts inventory, and the increase of our technology equipment, due to our expansion of operations.
Other operating expenses per ASK were 0.66 cents (R$), a 16.5% decrease when compared to the same period of the previous year, due to higher productivity.
Page 6 of 20
COMMENTS ON EBITDA AND EBITDAR1 |
The impact of a 3.15 cents (R$) RASK decrease, partially compensated by a CASK decrease of 1.20 cents (R$), resulted in a reduction of EBITDA per available seat kilometer to 5.38 cents (R$) in 3Q05. Compared to 2Q05, EBITDA per ASK increased 77.6% . Our EBITDA was positively affected by the 57.6% increase in operating capacity, and totaled R$191.8 in the period compared to R$167.5mm in 3Q04 (a 14.5% increase) and R$93.3mm in 2Q05 (a 105.6% increase).
EBITDAR Calculation (R$ cents / ASK) | ||||||||||
3Q05 | 3Q04 | Chg. % | 2Q05 | Chg. % | ||||||
Net Revenues | 19.54 | 22.69 | -13.9% | 18.22 | 7.2% | |||||
Operating Expenses | 14.40 | 15.60 | -7.7% | 15.46 | -6.9% | |||||
EBIT | 5.14 | 7.09 | -27.5% | 2.76 | 86.2% | |||||
Depreciation & Amortization | 0.24 | 0.24 | 0.0% | 0.27 | -11.1% | |||||
EBITDA | 5.38 | 7.33 | -26.6% | 3.03 | 77.6% | |||||
EBITDA Margin | 27.5% | 32.4% | -4.9 pp | 16.6% | +10.9 pp | |||||
Aircraft Rent | 1.74 | 2.17 | -19.8% | 2.02 | -13.9% | |||||
EBITDAR | 7.12 | 9.50 | -25.1% | 5.05 | 41.0% | |||||
EBITDAR Margin | 36.4% | 41.9% | -5.5 pp | 27.7% | +8.7 pp | |||||
EBITDAR Calculation (R$ million) | ||||||||||
3Q05 | 3Q04 | Chg. % | 2Q05 | Chg. % | ||||||
Net Revenues | 696.7 | 517.2 | 34.7% | 562.2 | 23.9% | |||||
Operating Expenses | 513.4 | 355.2 | 44.5% | 477.2 | 7.6% | |||||
EBIT | 183.3 | 162.0 | 13.1% | 85.0 | 115.6% | |||||
Depreciation & Amortization | 8.5 | 5.5 | 56.0% | 8.3 | 2.4% | |||||
EBITDA | 191.8 | 167.5 | 14.5% | 93.3 | 105.6% | |||||
EBITDA Margin | 27.5% | 32.4% | -4.9 pp | 16.6% | +10.9 pp | |||||
Aircraft Rent | 62.1 | 49.4 | 25.7% | 62.4 | -0.5% | |||||
EBITDAR | 253.9 | 216.9 | 17.1% | 155.7 | 63.1% | |||||
EBITDAR Margin | 36.4% | 41.9% | -5.5 pp | 27.7% | +8.7 pp | |||||
Aircraft rent represents a significant operating expense for GOL. As GOL leases all of its aircraft, we believe that EBITDAR (equivalent to EBITDA before aircraft rent expenses) is an important measure of relative operating performance. On a per available seat kilometer basis, EBITDAR was 7.12 cents (R$) in 3Q05, compared to 9.50 cents (R$) in 3Q04. EBITDAR amounted to R$253.9mm in 3Q05, compared to R$216.9mm in the same period last year and R$155.7mm in 2Q05.
____________________________
1EBITDA (earnings before interest, taxes, depreciation and amortization) and EBITDAR (earnings before interest, taxes, depreciation, amortization and rent) are presented as supplemental information because we believe they are
useful indicators of our operating performance and are useful in comparing our performance with other companies in the airline industry. We usually present EBITDAR, in addition to EBITDA, because aircraft leasing represents a significant operating
expense of our business, and we believe the impact of this expense should also be considered. However, neither figure should be considered in isolation, as a substitute for net income prepared in accordance with US GAAP, BR GAAP or as a measure of a
companys profitability. In addition, our calculations may not be comparable to other similarly titled measures of other companies.
Page 7 of 20
FINANCIAL RESULTS |
Financial expenses increased R$10.5mm due to a higher amount of short-term working capital debt, related to increased operations, and a negative variation on dollar-denominated deposits (a non-cash effect). Financial income increased R$52.5mm, primarily due to a R$99.9mm increase in cash and cash equivalents.
Financial Results (R$ thousands) | 3Q05 | 3Q04 | 2Q05 | |||
Financial Expenses | ||||||
Interest Expenses | (8,812) | (4,814) | (5,284) | |||
Exchange variation Loss | (54) | - | (1,681) | |||
Other | (6,407) | - | (9,838) | |||
Total Financial Expenses | (15,273) | (4,814) | (16,803) | |||
Financial Income | ||||||
Financial Income | 36,710 | (10,525) | 36,248 | |||
Capitalized Interest | 5,258 | - | 5,677 | |||
Exchange variation Gain | - | - | - | |||
Total Financial Income | 41,968 | (10,525) | 41,925 | |||
Net Financial Results | 26,695 | (15,339) | 25,122 | |||
NET INCOME AND EARNINGS PER SHARE |
Net income in 3Q05 was R$138.2mm, representing a 19.8% net income margin, vs. R$96.9mm of net income in 3Q04.
Net earnings per share, basic, was R$0.71 in 3Q05 compared to R$0.52 in 3Q04. Basic weighted average shares outstanding were 195,269,054 in 3Q05 and 187,543,244 in 3Q04. Net earnings per share, diluted, was R$0.70 in the 3Q05 compared to R$0.51 in 3Q04. Fully-diluted weighted average shares outstanding were 196,050,417 in 3Q05 and 188,369,512 in 3Q04.
Net earnings per ADS, basic, was US$0.60 in 3Q05 compared to US$0.35 in 3Q04. Basic weighted average ADS outstanding were 97,634,527 in 3Q05 and 93,771,622 in 3Q04. Net earnings per ADS, diluted, was US$0.60 in the 3Q05 compared to US$0.35 in 3Q04. Fully-diluted weighted average ADS outstanding were 98,025,208 in 3Q05 and 94,184,756 in 3Q04.
GOLs bylaws provide for a mandatory dividend to common and preferred shareholders of at least 25% of annual net distributable income (i.e., net income after a 5% provisioning of net income as legal reserves) determined in accordance with Brazilian corporation law (BR GAAP). For this purpose, net income was R$342.7mm in the first nine months of 2005.
Page 8 of 20
CASH FLOW |
Cash, cash equivalents and short-term investments decreased R$109.2mm during 3Q05. Cash from operating activities was R$120.5mm, mainly due to increased earnings from operations (R$138.2mm), partially offset by an increase in accounts
receivable (R$33.0mm) and maintenance deposits (R$31.4mm) . The amount deposited for future maintenance was US$144mm at September 30, 2005.
Cash used in investing activities was R$165.9mm, consisting primarily of advances for
aircraft acquisition (R$149.2mm) and acquisition of property and equipment (R$16.1mm) . Part of the Companys cash (R$4.3mm) was invested in highly-liquid short-term instruments with maturities above 90 days. In the fourth quarter
of 2005, we expect capital expenditures of approximately R$190mm, mainly due to increases in advances for aircraft acquisition.
Cash used in financing activities during 3Q05 was R$63.7mm, consisting primarily of R$57.9mm used for repayments of short-term borrowings.
Cash Flow Summary (R$ million) | 3Q05 | 3Q04 | % Change | 2Q05 | % Change | |||||||
Net cash provided by operating activities | 120.5 | 77.7 | 55.2% | 36.8 | 227.4% | |||||||
Net cash used in investing activities | (165.9) 1 | (15.2) | 988.9% | (67.5) 2 | 145.8% | |||||||
Net cash provided by financing activities | (63.7) | (24.9) | 156.5% | 217.8 | nm | |||||||
Net increase in cash, cash equivalents & short term investments | (109.1) | 37.6 | nm | 187.1 | nm | |||||||
1. | Excluding R$4.3 mm of cash invested in highly-liquid short-term investments with maturities above 90 days, as defined by SFAS 115. | |||||||||||
2. | Excluding R$106.6 mm of cash invested in highly-liquid short-term investments with maturities above 90 days, as defined by SFAS 115. |
COMMENTS ON THE BALANCE SHEET |
GOLs liquidity remained solid during 3Q05. The net cash position at September 30, 2005 was R$766.9mm, a decrease of R$51.3mm vs. 2Q05. The Companys total liquidity was R$1,349mm (cash, short-term investments and accounts receivable) at the end of 3Q05. GOLs leverage is low and its total debt (including future minimum lease payments) to total capitalization ratio is one of the lowest in the industry worldwide.
On September 30, 2005, the Company had seven revolving lines of credit secured by receivables and promissory notes, which allowed for borrowings of up to R$311mm. On September 30, 2005 the outstanding amount under these lines of credit was R$67mm.
Cash Position and Debt (R$ million) | 9/30/2005 | 6/30/2005 | % Change | |||
Cash, cash equivalents & short-term investments | 833.6 | 942.8 | -11.6% | |||
Short-term debt | 66.7 | 124.6 | -46.5% | |||
Long-term debt | - | - | - | |||
Net cash | 766.9 | 818.2 | -6.3% | |||
Page 9 of 20
Currently, GOL leases all of its aircraft, as well as airport terminal space, other airport facilities, office space and other equipment. On September 30, 2005, the Company leased 38 aircraft under operating leases, with initial lease term expiration dates ranging from 2006 to 2012.
Future minimum lease payments under non-cancelable operating leases are denominated in US dollars. Such leases with initial or remaining terms at September 30, 2005 were as follows:
Minimum Lease Payments Schedule (thousands) | ||||
R$ | US$ | |||
2005 | 59,963 | 26,984 | ||
2006 | 234,173 | 105,379 | ||
2007 | 222,113 | 99,952 | ||
2008 | 153,788 | 69,205 | ||
2009 | 108,602 | 48,871 | ||
After 2009 | 58,772 | 26,448 | ||
Total minimum lease payments | 837,411 | 376,839 | ||
Currently, the Company has 60 firm orders and 41 options to purchase new Boeing 737-800 Next Generation aircraft. The firm orders have an approximate value of US$4.3 billion (based on aircraft list price) and are scheduled to be delivered between 2006 and 2012. As of September 30, 2005, GOL has made deposits in the amount of US$121.4mm related to the orders described below:
Aircraft Purchase Commitments (thousands) | ||||||
Expected New | ||||||
Aircraft | R$ | US$ | ||||
Deliveries | ||||||
2005 | - | 196,309 | 88,340 | |||
2006 | 11 | 1,569,869 | 706,448 | |||
2007 | 13 | 1,910,339 | 859,661 | |||
2008 | 8 | 1,201,850 | 540,838 | |||
2009 | 6 | 939,986 | 422,998 | |||
2010 | 8 | 1,301,620 | 585,735 | |||
2011 | 7 | 1,172,037 | 527,422 | |||
2012 | 7 | 1,214,235 | 546,411 | |||
Total | 60 | 9,506,245 | 4,277,853 | |||
GOLs expected fleet growth from 2005 to 2010 is as follows (includes firm orders only):
Aircraft | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | ||||||
737-300 | 12 | 8 | 5 | - | - | - | ||||||
737-700 | 22 | 26 | 23 | 22 | 22 | 22 | ||||||
737-800 | 8 | 20 | 32 | 42 | 56 | 64 | ||||||
Total | 42 | 54 | 60 | 64 | 78 | 86 | ||||||
Owned | - | 11 | 24 | 30 | 38 | 46 | ||||||
Leased | 42 | 43 | 36 | 34 | 40 | 40 | ||||||
Page 10 of 20
OUTLOOK |
GOL will continue to invest in its successful low-fare, low-cost business model. We will continue to evaluate opportunities to expand our operations by adding new flights in Brazil where sufficient market demand exists and expanding into other high-traffic centers in South American countries. We expect to benefit from economies of scale and reduce our average non-fuel cost per available seat kilometer (CASK) as we add additional aircraft to a well-established and highly-efficient operating infrastructure. We anticipate a solid fourth quarter, thanks to the dedicated effort of our employees in improving productivity throughout the Company.
The scheduled addition of four new aircraft to our fleet in the last quarter of 2005 should allow a 65% increase in available seat capacity over the same period of 2004. For the fourth quarter we expect a load factor in the range of 75-77% with yields in the range of R$29-30 cents (R$ per ASK). We expect a stable foreign exchange rate environment for the near term, supported by good economic fundamentals in the Brazilian economy. We expect that high oil prices will continue to pressure our fuel costs, partially mitigated by our hedging program. For the fourth quarter, we expect non-fuel CASK to be in the range of R$9-10 cents. For the full year 2005, we expect earnings per share near the lower end of our disclosed guidance range for the year of R$2.85 to R$3.15 per share.
Preliminary guidance for 2006 is based on GOLs planned capacity expansion and the expected high demand for our passenger transportation services, driven by strong Brazilian economic fundamentals and GOLs demand-stimulating low fares. Our preliminary projections are for a 2006 full-year EPS in the range of R$3.70 to R$4.15, representing annual growth of almost 40%. We plan to continue to popularize air travel in South America through expansion, technological innovation, improved operating efficiency, strict cost management, the lowest prices and high quality passenger service.
Financial Outlook (US GAAP) | 2006 (preliminary | |||
full year) | ||||
ASK Growth | +/- 45% | |||
Average Load Factor | +/- 74% | |||
Net Revenues (R$ billion) | +/- R$ 4.0 | |||
Operating Margin | 25% - 27% | |||
Earnings per Share | R$ 3.70 R$ 4.15 | |||
Page 11 of 20
GLOSSARY OF INDUSTRY TERMS |
Revenue passengers represents the total number of paying passengers flown on all flight segments.
Revenue passenger kilometers (RPK) represents the numbers of kilometers flown by revenue passengers.
Available seat kilometers (ASK) represents the aircraft seating capacity multiplied by the number of kilometers the seats are flown.
Load factor represents the percentage of aircraft seating capacity that is actually utilized (calculated by dividing RPK by ASK).
Breakeven load factor is the passenger load factor that will result in passenger revenues being equal to operating expenses.
Aircraft utilization represents the average number of block hours operated per day per aircraft for the total aircraft fleet.
Block hours refers to the elapsed time between an aircraft leaving an airport gate and arriving at an airport gate.
Yield per passenger kilometer represents the average amount one passenger pays to fly one kilometer.
Passenger revenue per available seat kilometer represents passenger revenue divided by available seat kilometers.
Operating revenue per available seat kilometer (RASK) represents operating revenues divided by available seat kilometers.
Average stage length represents the average number of kilometers flown per flight.
Operating expense per available seat kilometer (CASK) represents operating expenses divided by available seat kilometers.
Page 12 of 20
About GOL Linhas Aéreas Inteligentes
GOL Linhas Aéreas Inteligentes, a low-cost, low-fare airline, is one of the most profitable and fastest growing airlines in the industry worldwide. GOL operates a simplified fleet with a single class of service. It also has one
of the youngest and most modern fleets in the industry that results in low maintenance, fuel and training costs, with high aircraft utilization and efficiency ratios. In addition, safe and reliable services, which stimulate GOLs brand
recognition and customer satisfaction, allow GOL to have the best value proposition in the market. GOL currently offers over 400 daily flights to 44 major business and travel destinations in Brazil and Argentina, with substantial expansion
opportunities. GOL growth plans include increasing frequencies in existing markets and adding service to additional markets in both Brazil and other high-traffic South American travel destinations. GOL shares are listed on the NYSE and the Bovespa.
For more information, flight times and fares, please access our site at www.voegol.com.br or call 0300-789-2121 in Brazil, 0810-266-3131 in Argentina, 800-1001 21 in Bolivia, or 55 11 2125-3200 from overseas. GOL: here everyone can fly!
CONTACT: GOL Linhas Aéreas Inteligentes S.A.
Investor Relations: | ||
Ph: (5511) 5033 4393 | ||
e-mail: ri@golnaweb.com.br | ||
site: www.voegol.com.br/ir | ||
Media Brazil and Latin America: | Media U.S. and Europe: | |
Roberta Corbioli and Márcia Bertoncello | Meaghan Smith | |
MVL Comunicação | Gavin Anderson & Company | |
Ph: (5511) 3049-0343 / 0341 | Ph: 212-515-1904 | |
e-mail: roberta.corbioli@mvl.com.br | e-mail: msmith@gavinanderson.com |
This release contains forward-looking statements relating to the prospects of the business, estimates for operating and financial results, and those related to growth prospects of GOL. These are merely projections and, as such, are based exclusively on the expectations of GOLs management concerning the future of the business and its continued access to capital to fund the Companys business plan. Such forward-looking statements depend, substantially, on changes in market conditions, government regulations, competitive pressures, the performance of the Brazilian economy and the industry, among other factors and risks disclosed in GOLs filed disclosure documents and are, therefore, subject to change without prior notice.
Page 13 of 20
Operating Data | ||||||
US GAAP - Unaudited | ||||||
3Q05 | 3Q04 | % Change | ||||
Revenue Passengers (000) | 3,496 | 2,350 | 48.8% | |||
Revenue Passengers Kilometers (RPK) (mm) | 2,629 | 1,596 | 64.7% | |||
Available Seat Kilometers (ASK) (mm) | 3,565 | 2,279 | 56.4% | |||
Load factor | 73.7% | 70.0% | +3.7 pp | |||
Break-even load factor | 54.3% | 48.1% | +6.2 pp | |||
Aircraft utilization (block hours per day) | 13.9 | 14.1 | -1.4% | |||
Average fare | R$ 195.78 | R$ 221.08 | -11.4% | |||
Yield per passenger kilometer (cents) | 25.31 | 31.19 | -18.9% | |||
Passenger revenue per available set kilometer (cents) | 18.66 | 21.84 | -14.6% | |||
Operating revenue per available seat kilometer (RASK) (cents) | 19.54 | 22.69 | -13.9% | |||
Operating cost per available seat kilometer (CASK) (cents) | 14.40 | 15.60 | -7.7% | |||
Operating cost, excluding fuel, per available seat kilometer (cents) | 8.55 | 10.16 | -15.8% | |||
Number of Departures | 32,237 | 22,299 | 44.6% | |||
Average stage length (km) | 731 | 681 | 7.3% | |||
Avg number of operating aircraft during period | 37.0 | 22.7 | 63.0% | |||
Full-time equivalent employees at period end | 4,678 | 2,919 | 60.3% | |||
% of Sales through website during period | 81.3% | 77.7% | +3.6 pp | |||
% of Sales through website and call center during period | 93.3% | 90.6% | +2.7 pp | |||
Average Exchange Rate (1) | R$ 2.34 | R$ 2.98 | -21.5% | |||
End of period Exchange Rate (1) | R$ 2.22 | R$ 2.86 | -22.4% | |||
Inflation (IGP-M) (2) | -1.4% | 3.3% | -4.7 pp | |||
Inflation (IPCA) (3) | 0.3% | 1.9% | -1.6 pp | |||
WTI (avg. per barrel) (4) | $63.31 | $43.82 | 44.5% | |||
(1) Source: Brazilian Central Bank | ||||||
(2) Source: Fundação Getulio Vargas | ||||||
(3) Source: IBGE | ||||||
(4) Source: Bloomberg | ||||||
Page 14 of 20
Consolidated Statement of Operations | ||||||
US GAAP - Unaudited | ||||||
R$ 000 | ||||||
3Q05 | 3Q04 | % Change | ||||
Net operating revenues | ||||||
Passenger | $665,374 | $497,757 | 33.7% | |||
Cargo and Other | 31,284 | 19,477 | 60.6% | |||
Total net operating revenues | 696,658 | 517,234 | 34.7% | |||
Operating expenses | ||||||
Salaries, wages and benefits | 66,060 | 42,632 | 55.0% | |||
Aircraft fuel | 208,711 | 123,978 | 68.3% | |||
Aircraft rent | 62,135 | 49,429 | 25.7% | |||
Aircraft insurance | 8,025 | 6,281 | 27.8% | |||
Sales and marketing | 80,439 | 67,275 | 19.6% | |||
Landing fees | 24,190 | 14,597 | 65.7% | |||
Aircraft and traffic servicing | 25,869 | 14,692 | 76.1% | |||
Maintenance materials and repairs | 5,951 | 12,944 | -54.0% | |||
Depreciation | 8,523 | 5,463 | 56.0% | |||
Other operating expenses | 23,532 | 17,920 | 31.3% | |||
Total operating expenses | 513,435 | 355,211 | 44.5% | |||
Operating income | 183,223 | 162,023 | 13.1% | |||
Other expense | ||||||
Financial expense | (8,812) | (4,814) | 83.0% | |||
Financial income | 36,710 | (10,525) | -448.8% | |||
Capitalized interest | 5,258 | - | nm | |||
Exchange variation loss | (54) | - | nm | |||
Other | (6,407) | - | nm | |||
Income before income taxes | 209,918 | 146,684 | 43.1% | |||
Income taxes current | (64,222) | (46,488) | 38.1% | |||
Income taxes deferred | (7,506) | (3,296) | 127.7% | |||
Net income | 138,190 | 96,900 | 42.6% | |||
Earnings per share, basic | $0.71 | $0.52 | 36.5% | |||
Earnings per share, diluted | $0.70 | $0.51 | 37.3% | |||
Earnings per ADS, basic - US Dollar | $0.60 | $0.35 | 71.4% | |||
Earnings per ADS, diluted - US Dollar | $0.60 | $0.35 | 71.4% | |||
Basic weighted average shares outstanding (000) | 195,269 | 187,543 | 4.1% | |||
Diluted weighted average shares outstanding (000) | 196,050 | 188,370 | 4.1% | |||
Page 15 of 20
Consolidated Balance Sheet | ||||
US GAAP - Unaudited | ||||
R$ 000 | ||||
September 30, 2005 | June 30, 2005 | |||
ASSETS | 2,266,849 | 2,156,392 | ||
Current Assets | 1,428,590 | 1,500,654 | ||
Cash and cash equivalents | 60,895 | 174,307 | ||
Short-term investments | 772,731 | 768,479 | ||
Receivables less allowance | 515,779 | 483,944 | ||
Inventories | 31,643 | 24,011 | ||
Recoverable taxes and deferred tax | 16,121 | 19,921 | ||
Prepaid expenses | 26,375 | 23,125 | ||
Other current assets | 5,046 | 6,867 | ||
Property and Equipment, net | 455,080 | 297,674 | ||
Pre-delivery deposits for flight equipment | 319,396 | 170,215 | ||
Other property and equipment | 202,492 | 186,388 | ||
Accumulated depreciation | (66,808) | (58,929) | ||
Other Assets | 383,179 | 358,064 | ||
Deposits for aircraft leasing contracts | 20,037 | 22,892 | ||
Deposits for aircraft maintenance | 353,911 | 322,471 | ||
Other | 9,231 | 12,701 | ||
LIABILITIES AND SHAREHOLDER'S EQUITY | 2,266,849 | 2,156,392 | ||
Current Liabilities | 426,233 | 462,354 | ||
Accounts payable | 34,988 | 33,576 | ||
Air traffic liability | 193,726 | 190,684 | ||
Payroll and related charges | 60,555 | 45,420 | ||
Operating leases payable | 10,285 | 10,837 | ||
Short-term borrowings | 66,678 | 124,556 | ||
Dividends Payable | 673 | 663 | ||
Sales tax and landing fees | 54,808 | 49,874 | ||
Other current liabilities | 4,520 | 6,744 | ||
Long Term Liabilities | 86,896 | 80,119 | ||
Deferred income taxes, net | 69,737 | 66,200 | ||
Other liabilities | 17,159 | 13,919 | ||
Shareholder's Equity | 1,753,720 | 1,613,919 | ||
Preferred Shares (no par value) | 828,215 | 828,637 | ||
Common shares (no par value) | 41,500 | 41,500 | ||
Additional Paid In Capital | 49,733 | 50,031 | ||
Compensation Expenses | (5,877) | (7,432) | ||
Appropriated retained earnings | 18,352 | 18,352 | ||
Unappropriated retained earnings | 827,372 | 689,182 | ||
Net comprehensive income | (5,575) | (6,351) | ||
Page 16 of 20
Consolidated Statement of Cash Flows | ||||||
US GAAP - Unaudited | ||||||
R$ 000 | ||||||
3Q05 | 3Q04 | % Change | ||||
Cash flows from operating activities | ||||||
Net income (loss) | 138,190 | 96,900 | 42.6% | |||
Adjustments to reconcile net income | ||||||
provided by operating activities | ||||||
Amortization of compensation in stocks | 1,257 | 7,164 | -82.5% | |||
Depreciation | 8,523 | 5,463 | 56.0% | |||
Provision for doubtful accounts receivable | 1,172 | 43 | 2625.6% | |||
Deferred income taxes | 7,506 | 3,296 | 127.7% | |||
Changes in operating assets and liabilities | ||||||
Receivables | (33,007) | (54,745) | -39.7% | |||
Inventories | (7,632) | (1,052) | 625.5% | |||
Prepaid expenses, other assets | ||||||
and recoverable taxes | 3,112 | 245 | 1170.2% | |||
Accounts payable and long-term vendor payable | 1,412 | 4,270 | -66.9% | |||
Deposits for aircraft and engine maintenance | (31,440) | (12,825) | 145.1% | |||
Operating leases payable | 656 | (6,086) | -110.8% | |||
Air traffic liability | 3,042 | 18,498 | -83.6% | |||
Payroll and related charges | 15,137 | 2,253 | 571.9% | |||
Other liabilities | 12,582 | 14,242 | -11.7% | |||
Net cash provided by (used in) operating activities | 120,510 | 77,666 | 55.2% | |||
Cash flows from investing activities | ||||||
Deposits for aircraft leasing contracts | 8 | 1,295 | -99.4% | |||
Acquisition of property and equipment | (16,748) | (14,997) | 11.7% | |||
Pre-delivery deposits | (149,181) | (1,535) | 9618.6% | |||
Aquisition of short-term securities | (4,252) | - | nm | |||
Net cash used in investing activities | (170,173) | (15,237) | 1016.8% | |||
Cash flows from financing activities | ||||||
Short term borrowings, net | (57,879) | (22,119) | 161.7% | |||
Issuance of common and preferred shares | - | (2,739) | -100.0% | |||
Deferred Income tax on issuance costs | (5,880) | - | nm | |||
Dividends payable | 10 | - | nm | |||
Net cash provided by financing activities | (63,749) | (24,858) | 156.5% | |||
Net increase in cash and cash equivalents | (113,412) | 37,571 | -401.9% | |||
Cash and cash equivalents at beginning of the period | 174,307 | 696,169 | -75.0% | |||
Cash and cash equivalents at end of the period | 60,895 | 733,740 | -91.7% | |||
Cash, cash equiv. and ST invest. at beg. of the period | 942,786 | 696,169 | 35.4% | |||
Cash, cash equiv. and ST invest. at end of the period | 833,626 | 733,740 | 13.6% | |||
Supplemental disclosure of cash | ||||||
flow information | ||||||
Interest paid net of amount capitalized | 7,600 | 5,137 | 47.9% | |||
Income taxes paid | 61,555 | 30,844 | 99.6% | |||
Page 17 of 20
Consolidated Statement of Operations | ||||||
BR GAAP - Unaudited | ||||||
R$ 000 | ||||||
3Q05 | 3Q04 | % Change | ||||
Net operating revenues | ||||||
Passenger | 665,374 | 497,757 | 33.7% | |||
Cargo and Other | 31,284 | 19,477 | 60.6% | |||
Total net operating revenues | 696,658 | 517,234 | 34.7% | |||
Operating expenses | ||||||
Salaries, wages and benefits | 64,803 | 35,471 | 82.7% | |||
Aircraft fuel | 208,711 | 123,979 | 68.3% | |||
Aircraft rent | 62,135 | 49,429 | 25.7% | |||
Supplementary rent | 31,825 | 27,357 | 16.3% | |||
Aircraft insurance | 8,025 | 6,281 | 27.8% | |||
Sales and marketing | 80,439 | 67,275 | 19.6% | |||
Landing fees | 24,190 | 14,597 | 65.7% | |||
Aircraft and traffic servicing | 25,869 | 14,692 | 76.1% | |||
Maintenance materials and repairs | 5,951 | 12,944 | -54.0% | |||
Depreciation | 8,523 | 5,463 | 56.0% | |||
Amortization | 198 | 144 | 37.5% | |||
Other operating expenses | 25,315 | 17,711 | 42.9% | |||
Total operating expenses | 545,984 | 375,343 | 45.5% | |||
Operating income | 150,674 | 141,891 | 6.2% | |||
Other expense | ||||||
Financial income (expense), net | 21,155 | (7,990) | -364.8% | |||
Income before income taxes | 171,829 | 133,901 | 28.3% | |||
Income taxes current | (64,222) | (46,675) | 37.6% | |||
Income taxes deferred | 6,831 | (808) | -945.4% | |||
Net income | 114,438 | 86,418 | 32.4% | |||
Net income per share | $0.59 | $0.46 | 28.3% | |||
Net income per ADS - US Dollar | $0.50 | $0.31 | 61.3% | |||
Number of shares by end of period (000) | 195,269 | 187,543 | 4.1% | |||
Page 18 of 20
Consolidated Balance Sheet | ||||
BR GAAP - Unaudited | ||||
R$ 000 | ||||
September 30, 2005 | June 30, 2005 | |||
ASSETS | 1,997,273 | 1,918,417 | ||
Current Assets | 1,445,888 | 1,523,900 | ||
Cash and cash equivalents | 833,625 | 942,786 | ||
Receivables less allowance | 515,779 | 483,944 | ||
Inventories | 31,643 | 24,011 | ||
Recoverable taxes and deferred tax | 21,959 | 19,921 | ||
Prepaid expenses | 37,836 | 50,362 | ||
Other current assets | 5,046 | 2,876 | ||
Long Term Assets | 89,316 | 96,605 | ||
Deposits | 26,716 | 30,866 | ||
Deferred Taxes | 27,755 | 26,587 | ||
Prepaid Expenses | 25,614 | 27,360 | ||
Other | 9,231 | 11,792 | ||
Property and Equipment, net | 462,069 | 297,912 | ||
Investments | 1,749 | 1,499 | ||
Pre-delivery deposits for flight equipment | 319,396 | 170,215 | ||
Property and equipment | 135,684 | 123,148 | ||
Deferred | 5,240 | 3,050 | ||
LIABILITIES AND SHAREHOLDERS' EQUITY | 1,997,273 | 1,918,417 | ||
Current liabilities | 425,787 | 462,364 | ||
Short-term borrowings | 66,678 | 124,556 | ||
Accounts payable | 34,988 | 33,066 | ||
Operating leases payable | 10,285 | 10,837 | ||
Payroll and related charges | 40,718 | 34,871 | ||
Profit participation | 19,837 | 10,549 | ||
Sales tax and landing fees | 16,877 | 14,892 | ||
Taxes and contributions payable | 37,931 | 34,983 | ||
Air traffic liability | 193,726 | 191,193 | ||
Other current liabilities | 4,747 | 7,417 | ||
Long Term Liabilities | 19,120 | 18,125 | ||
Operating leases payable | 2,223 | 2,729 | ||
Provision for contingencies | 12,008 | 11,190 | ||
Deferred taxes | 4,889 | 4,206 | ||
Shareholders' Equity | 1,552,366 | 1,437,928 | ||
Capital | 990,804 | 990,804 | ||
Capital Reserves | 89,556 | 89,556 | ||
Revenue Reserves | 194,793 | 194,793 | ||
Retained earnings | 277,213 | 162,775 | ||
Page 19 of 20
Consolidated Statements of Cash Flows | ||||
BR GAAP - Unaudited | ||||
R$ 000 | ||||
3Q05 | 3Q04 | |||
Cash flows from operating activities | ||||
Net income (loss) | 114,438 | 86,417 | ||
Adjustments to reconcile net income | ||||
provided by operating activities: | ||||
Depreciation | 8,523 | 5,463 | ||
Amortization | 198 | 144 | ||
Provision for doubtful accounts receivable | 486 | 43 | ||
Provision for contingencies | 5,707 | (1,348) | ||
Deferred income taxes | (6,831) | 808 | ||
Changes in operating assets and liabilities | ||||
Receivables | (32,321) | (54,745) | ||
Inventories | (7,632) | (1,052) | ||
Prepaid expenses, other assets | ||||
and recoverable taxes | 18,288 | (24,562) | ||
Accounts payable and long-term vendor payable | 1,922 | (432) | ||
Deposits for aircraft and engine maintenance | - | 13,320 | ||
Operating leases payable | (1,058) | (1,386) | ||
Air traffic liability | 2,533 | 18,498 | ||
Taxes payable | 2,948 | - | ||
Payroll and related charges | 15,135 | 2,253 | ||
Other liabilities | (4,891) | 12,680 | ||
Net cash provided by (used in) operating activities | 117,445 | 56,101 | ||
Cash flows from investing activities | ||||
Investments | (250) | - | ||
Deposits for aircraft leasing contracts | 4,150 | (10,958) | ||
Pre-delivery deposits | (149,181) | (3,646) | ||
Acquisition of property and equipment | (23,447) | (12,885) | ||
Net cash used in investing activities | (168,728) | (27,489) | ||
Cash flows from financing activities | ||||
Short term borrowings, net | (57,878) | (22,119) | ||
Goodwill special reserve | - | 29,187 | ||
Net cash provided by financing activities | (57,878) | 7,068 | ||
Net increase in cash and cash equivalents | (109,161) | 35,680 | ||
Cash and cash equivalents at beginning of the period | 942,786 | 696,169 | ||
Cash and cash equivalents at end of the period | 833,625 | 731,849 | ||
Page 20 of 20
GOL LINHAS AÉREAS INTELIGENTES S.A.
| ||
By: |
/S/
Richard F. Lark, Jr.
| |
Name: Richard F. Lark, Jr.
Title: Vice President Finance, Chief Financial Officer
|
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates offuture economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.