Disclaimer. Any case, this statement can not be used as evidence legally responsible for the investment decisions of investors.

Similar documents
LG Electronics November 2007

Q3 11 Earnings Release. October 27, 2011

CMOS Image Sensors in Automotive Industry ADAS & AUTONOMOUS Are Taking Off. Nov. 2017

LG Electronics March 2006

CMOS Image Sensors in Automotive Industry ADAS & AUTONOMOUS Are Taking Off. Dec. 2018

Samsung Electronics Announces Third Quarter 2017 Results

Samsung Electronics Announces First Quarter Results

1 st Quarter 2018 Results

Optorun Co., Ltd. Earnings Announcement For the Fiscal Year Ended December February 14, 2018

Taiwan Mobile Co., Ltd.

As a note, this presentation was released as the dates shown and reflected management views as of these dates. All information in this presentation

Samsung Electronics Announces Fourth Quarter & FY 2015 Results

Activity report 2017

Q2 13 Earnings Release. July 26, 2013

Consolidated Financial Results for the Second Quarter, Fiscal 2018

Corporate Presentation

As a note, this presentation was released as the dates shown and reflected management views as of

Global Smartphone Compact Camera Module (CCM) Market: Size, Trends & Forecasts ( ) October 2017

2014 Interim Results Announcement Corporate Presentation

TCL Communications (02618.HK/2618 HK)

TCL COMMUNICATION TECHNOLOGY HOLDINGS LIMITED (02618.HK) Q3 Results Presentation

Lenovo Group Limited. 2007/08 Q1 Results. August 2, Lenovo

Samsung Electronics. 10 th KRX Global Investors Conference -1 -

Consolidated Financial Results for the First Quarter Fiscal 2015

Himax Technologies (HIMX) Devin D Angelo

FINGERPRINT CARDS Q INTERIM REPORT OCTOBER 26, 2017

TCL COMMUNICATION TECHNOLOGY HOLDINGS LIMITED (2618.HK)

TCL COMMUNICATION TECHNOLOGY HOLDINGS LIMITED (02618.HK) 2013 Annual Results Presentation. Hong Kong, 24 February 2014

Fingerprint Cards Q Report

Investor Relations 2Q17 August 11, 2017

Move the World 360 degree 1

2 nd Quarter 2015 Results. August 13, 2015 Investor Relations

2016 Fourth Quarter Earnings. March 2017

Silicon Motion Technology Corporation

Apacer Technology Inc Investor Conference

Explanatory Material for Financial Report for Third Quarter of Fiscal 2012 Ending March 31, February 1, 2012 Hitachi Cable, Ltd.

2 nd Quarter 2016 Results. August 11, 2016 Investor Relations

Samsung Electronics Announces Fourth Quarter & FY 2017 Results

kakao May 2018 Investor Relations

Fingerprint Cards Q Results

This is a licensed product of Ken Research and should not be copied

IDEX company presentation. January 2009

Ericsson Second quarter 2018

Forward Looking Statement

kakao February 2018 Investor Relations

2015 Annual Results Presentation (Audited results for the year ended 31 December)

Company Overview May Silicon Motion Technology Corp. All rights reserved.

the 6-month period ended Sep.30,2011 October 28,

I N V E S T O R S P R E S E N T A T I O N

LG Electronics. June 2003

Conference call July 26, :00 / Helsinki 08:00 / New York 1 Nokia 2016 Q2 2018

Investor Presentation August 2006

Transcend Information, Inc.

18 August Hong Kong. SSIL 2015 Interim Results Announcement 18 Aug 2015 P. 1

Management s Discussion and Analysis: CSL

SAFARICOM LIMITED ANNOUNCES AUDITED RESULTS FOR THE YEAR ENDED 31 MARCH 2016.

QUALCOMM Reports First Quarter Results Revenues $941 Million, $.65 EPS

Investor conference 2018/Q3

FINGERPRINT CARDS Q FEBRUARY 9, 2018

Revenues % % Gross operating margin % %

Investor conference 2017 Hong Kong

IR Presentation. September 2018

Coolpad Group Limited (HKSE:2369.HK)

Acer Inc. Q1, 2009 Investor Conference April 29, 2009

Investor Call 2018 Q1

Lenovo Group Limited

I N V E S T O R S P R E S E N T A T I O N

SSIL 2013 Annual Results Announcement 20 Mar 2014 P. 1

Financial Results for 1st quarter of the Fiscal Year ending March 31, 2012

Hitachi Announces Consolidated Financial Results for Fiscal 2017

Mobile Life Platform. February 2015 Investor Relations

Continued growth and positive market development. Interim report Jan-Sep 2016 Published November 15th, 2016

2018 Annual Results Presentation 25 March 2019

Wi-Fi Perfected. Second Quarter 2017 Earnings Presentation August 7, Proprietary Software. Cloud Analytics. Semiconductors

4 th Quarter and FY2014 Results Investor Relations

A backward glance and a forward view

Nanya Technology. KGI Greater China Corporate Day 2017Q4. Presentation to Investors & Analysts, December 14 th, 2017 Joseph Wu, AVP & Deputy Spokesman

China Touch Panel Tracker, 1Q14

Viavi Solutions William Blair Growth Stock Conference

Taiwan Mobile Co., Ltd.

Spreadtrum Communications, Inc. Investor Presentation 4Q12

Explanatory Material for Financial Report for Second Quarter of Fiscal 2012 Ending March 31, October 28, 2011 Hitachi Cable, Ltd.

36.4% Business Overview CAGR ( ) 13,788 10,606 4, (E) 2016 (E) 2017(E)

Sony Ericsson continues to invest for future growth

Kakao. November 2016 Investor Relations

MD&A. Growing Subscribers with Slightly Decreasing ARPU CONTENTS

Kyocera Corporation Financial Presentation

92% Industry-leading 4G LTE population coverage with consistent 4G download speeds

Signal Processing IP for a Smarter, Connected World. May 2017

Click to add headline

Mobile Life Platform. November 2014 Investor Relations

Investor Presentation. May 2010

Nasdaq: DAIO. Anthony Ambrose. President and CEO. Data I/O Corporation May 2017 B. Riley & Co. Conference -- Investor Presentation

MANAGEMENT DISCUSSION AND ANALYSIS SECOND QUARTER 2013 MD&A

Business Report April, 2015 to September, 2015 (2Q of FY ending March 31, 2016) Wacom Co., Ltd. (TSE Sec )

Results 4Q 2014 / 6 February 2015

Japan s Leading All-in Provider of Internet Services

-Riverstone Holdings Limited 3Q Results Briefing 2 November 2010

B. Riley & Co. Annual Investor Conference. May 25, 2017

PT XL AXIATA TBK. (XL) CORPORATE PRESENTATION 1H 2013

Transcription:

Disclaimer is Prediction information included in this statement that have not been verified by individual verification procedures. It is,not past and related to as future event, means details the company s expected future business and financial performance, and contain a word such as Expected, Prospects, Plan and (E) expressively. Above "Prediction information" is influenced by the changing environment of management for future operations, and contain essentially uncertainties. Actual future performance related to these uncertainties can occur a significant differences from those expressed or implied by such statements. In addition, the future prospects are created based on the Presentation conducted Considering the current market conditions and the Company's management direction. That can be changed according to changes in the market environment and strategy modification. Please understand it may be subject to change without notice note. Any case, this statement can not be used as evidence legally responsible for the investment decisions of investors. 2

INDEX Ⅰ. Company Overview Ⅱ. Optical Filter Division Ⅲ. Image Solution Division Ⅳ. 2Q14 Earnings Report Ⅴ. Appendix

Ⅰ. Company Overview 1. OPTRONTEC is 2. Major Products & Application Trend 3. GROWTH STORY 4. GOALS & VISION

1. OPTRONTEC is Ⅰ. Company Overview Glass Based Optical/Optoelectronic product Maker TSOP(Tianjin) #1 in Global Blue Filter Market World Largest Blue Filter Capacity Pangyo R&D Lab Optical Lens & Module Car Black Box Global OPTRONTEC Network - Korea : R&D and Core Tech - China : Manufacture & Marketing Daejeon 1 st Factory Image Solution R&D Daejeon 2 nd Factory DOPT (Dongguwan) IR Cut-off Filter / Blue Filter / Special Optical Filter Changwon Head Office Optical Pick-up Filter / IR Assembly Optical Lens & Module 5

2. Major Products & Application Trend Ⅰ. Company Overview IMAGE SENSOR FILTER ㅁ Camera Phone (Low Pixel) (Reflective) IR Cut-off Filter Smart Phone, Tablet (High Pixel) (Absorptive) Blue Filter IMAGE SOLUTION Security Camera Digital Camera Car Black Box Analog Device Digital Device OEM ODM OPTICAL PICK-UP FILTER #1 Global Market Share, Declining Trend of Global Optical Pick-up Device ~ 2000 2010 2013 6

3. Growth Story Ⅰ. Company Overview (Sales, KRW BN) 171 203 77 120 112 2 35 34 1989 2007 2008 2009 2010 2011 2012 2013 2014(E) 2015(E) Establishment~ 2008 2009 ~ 2012 2013 ~ Growth Factors Optical Lens & Lens Modules Image Sensor Filter Image Sensor Filter & Automotive Camera Applications Target Business Digital Camera CCTV, Video Cam Smartphone, Tablet, etc. Various smart IT devices / IP camera, DVR for Car, etc. 7

4. GOALS & VISION Ⅰ. Company Overview Technology Management Continuous R&D Investment ; 4% of annual Sales Revenue Domestic/Overseas Patents ; Total 38 Patents (Korea 32, Overseas 6) Quality Management World best credibility guaranteed by own-developed Automatic Inspection Machine Quality Certification ; ISO 9001, Single PPM, etc. Eco-friendly Management Green Biz movement ; Environment Report, overall environment data management, Environment management system Environment Certificate ; ISO 14001:2004, Green Biz, Carbon Report, etc. The 1 st of Global IR Cut-off Filter Market Share Blue filter Capacity / Global BF Market Share Domestic Automotive HD Lens Market Share Certification IR Cut-off Filter, chosen as World-Class Korean Product for 9 consecutive years by MOTIE(Ministry of Trade, Industry & Energy) of Korea Designated as Korean Hidden Champion Initiative by Korea EXIM Bank 8

Ⅱ. Optical Filter Division 1. Mobile Phone Market 2. Blue Filter Market 3. Products & Core Competitiveness 4. Major Customers

1. Mobile Phone Market Ⅱ. Optical Filter Division Mobile Phone Market Trend (MN Units) Growth Factors Global MP Global SP China SP Demand 1,776 1,807 1,746 1,597 Change of Killer Application(Market) in Mobile Phone Mobile Phone(2000~) Camera Phone(2004~) Smart Phone(2010~ ) Chinese market/maker(2014) Development led by Display and Camera 1,222 1,211 473 680 968 High growth of Chinese SP Industry World biggest demand : from 70M(2011) to 331M(2013) Low growth of leading companies, innovative move of Chinese makers : Using own-developed AP(Huawei), 50M Camera(OPPO), the thinnest, 5.5mm SP(Gionee), etc. 331 299 172 176 139 78 1 1 29 2008 2009 2010 2011 2012 2013 New functions and experiences Biometric information record: fingerprint, iris, motion, etc. Activating wearable device development Source : Gartner Feb 2014 10

2. Blue Filter Market Ⅱ. Optical Filter Division Mobile BSI Image Sensor Market Size Technology Trend of Image Sensor 305 174 Main Camera (with BF) Mainstream trend of applying BSI to handset : CAGR 43.4% (2011~2016) Start implementing BSI to front camera 478 968 548 420 Source : TSR Jun 2012 1,268 720 548 Front Camera (Potential BF Market) 1,591 855 736 1,850 955 895 1,090 1,054 2011 2012F 2013F 2014F 2015F 2016F (MN Units) Market Trend Our Action 2,144 Rising penetration of BSI Image Sensor Migration to higher pixel Increasing BSI for Front Camera Need for thinner compact camera module Introduction of compact camera module with new concept/technology Building up capacity and improving yield rate to meet the increasing need for Blue filter (35M/month, as of 2013 4Q) Developing new Blue filter by pixel (Blue filter Line-up: 2M~20M) Improving strength and thickness of existing products (Filter Line-up : 0.1mm ~ 0.3mm) Developing new type of ultra-thin Blue filter with film Participating in the development process of handset/camera module makers Offering technical cooperation/solutions 11

3. Products & Core Competitiveness Ⅱ. Optical Filter Division Product Applications & Lineup Core Competitiveness Shot IR Camera Motion Tracking Iris recognition Leading technology development in the Filter Industry Introducing new products following trend of camera module/image sensor Expecting multiple applications by light wavelength with thin coating technology e.g.) IR Cut-off Filter, IR Bandpass Filter(for Motion Tracking, Iris Recognition, etc.) UV Visible Light Infrared Light 200nm 400nm 600nm 800nm 1000nm Material Filter Type High credibility from superior quality and productivity The World Highest Transmittance Managing 98~137% bigger wafer than other blue filter competitors Own-developed Automatic Particle Inspection Machine ; able to detect particles up to 3μm (3/1000mm) Glass Film Reflective IR Cut-off Filter Absorptive IR Cut-off Filter / Blue Filter Blue Filter with Black Masking Dual Bandpass, IR Band pass Filter Absorptive IR Cut-off Filter / Film Filter Film Filter with Black Masking Diversified supply chain 1st vendor of global top3 camera module makers Adopted by 5 out of global top 10 smartphone makers Secured new clients following growing demand of various filter : supplying for global smartphone/tablet/pc makers through Korean and Chinese camera module manufacturers 12

4. Major Customers Ⅱ. Optical Filter Division Diversified Clients from Camera Module Makers to Global Smart Phone Makers Image Sensor Filter (Blue Filter, IR Filter) Camera Module Smartphone SEMCO LG Innotek Others Sharp Tablet, PC, etc. Others Others 13

Ⅲ. Image Solution Division 1. Major Applications 2. Market Forecast 3. Products & Competitiveness

1. Major Applications Ⅲ. Image Solution Division Image Solution Security Camera CAGR 13% in Video Surveillance Industry ( IHS 2013) Rising replacement demand for high-end products with HD level picture and strong video surveillance function Expanding home security market with easy access products using existing home network system [Glass Lens] [VCL] [Automotive Camera Module] [Car Black Box] Automotive Camera Car Black Box Camera Multi-Camera (360 Surveillance Camera) Rear Camera Black box Camera has been developed from VGA to HD, from 1,2 channel to 4 channels, which is available around view Line Departure Warning Cam Application: car black box, automatic parking assistance system, blind spot detection, night vision, driver watching system, etc. Anti-sleep Camera Rear Parking Camera Side/Rear Surveillance Camera Back Seat Camera 8 camera modules are applied in a vehicle currently, 5 to 20 on average in 2020 15

2. Market Forecast Ⅲ. Image Solution Division Camera Module Market _ Security/Automotive Market Size of Automotive Camera Market Stand-Alone Cameras Medical/Scientific Tablet&PC Others Camera Phones Security&Surveillance Automotive (MN Units) 74 +56% $77.8B 2.3 3.1(+461%) 63 $55.5B 1.7 3.3 6.1 0.6 4.4 9.3 10.1 8.6(+93%) 40 52 13.9 23.3 29 18 26.1 21.0 2012 2016F 2011 2012F 2013F 2014F 2015F 2016F Source: IDC Worldwide Mobile Phone Tracker Source: TSR 2012. 06 16

3. Products & Competitiveness Ⅲ. Image Solution Division PRODUCT LINEUP LENS Lens Module / VCL Camera Module SET VCL Lens Ass y Front Automotive Camera Module 10X~37X Lens Automotive Lens Ass y Rear Automotive Camera Module Car Black Box LENS CAMERA MODULE COMPETITIVENESS Providing total solution for customer's needs and requirement with full production line of lens and camera module High quality Control & Assurance system will guarantee Customer's satisfaction APPLICATION CCTV/VCL/ Automotive LENS Automotive camera applications (DVR/LDWS/LKAS/Front & Rear CAMERA, etc.) 17

Ⅳ. 2Q14 Earnings Report 1. 2Q14 Earnings 2. Financial Indices 3. Outlook 2H 2014

1. 2Q14 Earnings Ⅳ. 2Q14 Earnings Report 2Q14 Sales KRW 15.5BN(YoY -79.2%, QoQ -35.6%), OP -7.6BN(YoY net loss, QoQ bigger loss ) Decreased sales due to sluggish demand for existing high-end smartphone and shipment delay for new flagship model Operating loss from marketing costs of subsidiary s new product(car black box) launch: subsidiary operating loss 1Q 1.6B, 2Q 2.1B Subsidiary asset impairment recognized in full due to subsidiary s sales slowdown: Intangible assets(1.2 B), Goodwill(3.0B) Sales Revenue (KRW BN) Profit/Loss (KRW BN) Optical Filter Image Solution Etc 2Q14 1Q14 2Q13 QoQ YoY 74.5 43.9 5.4 7.5 31.0 9.3 10.1 55.0 53.6 9.5 9.2 34.9 30.8 8.4 3.5 18.9 24.1 4.6 6.0 13.5 15.5 1.9 4.5 9.1 Sales 15.5 24.1 74.5-36% -79% Operating Expenses 6.4 6.1 7.9 Operating Profit -7.6-2.4 13.2 N/A N/A Non-operating Income 1.0 2.0 1.8 Non-operating Expenses 6.7 2.9 4.3 Net Profit before Tax -13.3-3.3 10.6 N/A N/A Income Tax -1.7 0 3.1 Net Profit -11.6-3.3 7.5 N/A N/A 1Q 13 2Q 13 3Q 13 4Q 13 1Q 14 2Q 14 Corporate Governance Equity -8.4-2.6 7.5 Non-controlling interests -3.2-0.7 0 19

1. 2Q14 Earnings_by business Ⅳ. 2Q14 Earnings Report Sales Breakdown 2014 2Q Image Solution, 29% Etc., 12% Optical Filter, 59% Optical Filter 55.0 34.9 31.0 18.9 13.4 9.1 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 Image Solution (KRW BN) (KRW BN) 7.5 10.1 9.2 3.5 6.0 4.5 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 Optical Filter - The level of the total filter shipments is similar to the previous quarter - Blue filter shipment over 8M dwindled from slow demand of high-end smartphone - Initial quantity supplied for Chinese local makers from Jun / mass production plan for major clients new flagship models in 3Q Image Solution - Weaker sales revenue from sales slump of new car black box, increased marketing costs 20

2. Financial Indices Ⅳ. 2Q14 Earnings Report Assets (QoQ -4.6%, YoY -8.3%) : Total 4.2B full impairment loss recognized associated with subsidiary Liabilities (QoQ 0.4%, YoY -1.3%) : Maintaining total debt by repayment of accounts payable and current portion of long-term debt / bond Financial Indices : Rising net borrowings ratio by increased short debt from working capital increases Financial Status (KRW BN) Financial Indices 2Q14 1Q14 2Q13 QoQ YoY Assets 230.2 241.4 251.0-4.6% -8.3% Net Borrowings Ratio Long Debt Ratio Short Debt Ratio 119.0% Liabilities 141.3 140.7 143.2 0.4% -1.3% 77.9% 73.7% Equities 88.9 100.7 107.8-11.7% -17.5% 69.2% Borrowings 131.2 124.4 96.5 5.5% 36.0% Cashable Assets 25.5 21.6 21.4 18.1% 19.2% 22.1% 26.3% Net Borrowings 105.7 102.8 75.1 2.8% 40.7% 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 21

3. Outlook 2H 2014 Ⅳ. 2Q14 Earnings Report Market Projection 1. Expanding Global Blue Filter Market - Rising demand of over 8M Main Camera module : 40% up compared to 2013 (TSR) - Increasing BF demand from Low pixel(under 5M) front camera - Increasing BF demand from Chinese major SP makers 2. Growth of Chinese Smartphone Market and Chinese local smartphone makers - Chinese brand market share rose from 31% in 2013 to 33% in 1Q14 in global smartphone shipment - Upgrade low-mid end models to mid-high end lineup by enhancing qualities/profit with price competitiveness - SP market share in China by maker(2q14): Xiaomi(14%), Samsung, Lenovo, Yulong(12%), Huawei(11%) and Others(39%) 3. Importance of Camera in new tech - Strong security system needed in smart devices: Fingerprint/ Iris security system - Information recognition capacity required for motion tracking and 3D effects Our Strategy: To grow together with global market with world best tech/capacity and diversified clients - Holding world largest blue filter capacity(35m/month) and various product lineup(glass/film, 0.1mm~ 0.3 mm) : secured shipment to front/back Camera of middle range to high-end SP/Tablet in 2H 2014 - Rising blue filter shipment from low to high pixel camera module for major customers flagship models from 3Q - New BF market : chosen to supply BF for major customer s Front Camera - Expanding supply to global makers through Korea/China/Japan major camera module makers - Having developed Special Filter lineup for motion tracking and iris recognition 22

Ⅴ. Appendix 1. COMPANY PROFILE 2. SUMMARIZED B/S (K-IFRS Consolidated) 3. SUMMARIZED I/S (K-IFRS Consolidated)

1. COMPANY PROFILE Ⅴ. Appendix At a Glance (As of 2013.12) Equity Structure CEO Lim, Jee-Youn Employees 906 (Korea 318, China 588) Issued Capital KRW 10.1BN Total Shares 20,168,748 Controlling Shareholders (32.3%) Major Products Image Sensor Filter Optical Lens & Lens Module Optical Pick-up Filter Others (65.7%) Treasury Stock (2.0%) Organization History 1989 Established OPTRONTEC CO., LTD. CEO 1996 Optical lens start manufacturing in Korea 2000 Established OPTRONTEC Tianjin Co., Ltd. 2003 Established OPTRONTEC Dongguan Co., Ltd. Strategic Plan (Korea) Export sales achieved USD 30,000,000 2005 Listed on KOSDAQ Certification for World-Class products, IR Cut-off Filter 2009 Merged with HAVIT Information Co., Ltd. 2011 Established Optical Solutions R&D Optical Filter (Korea, China) Optical Filter (Korea, China) R&D Center (Korea) 2012 2 nd Factory of Optical Filter Division for exclusive Blue Filter Hidden Champion Initiative Awards (Korea Exim Bank) 2013 Took over HDB Information Communication Extended Blue Filter line in Daejeon 2 nd Factory 24

2. SUMMARIZED B/S (K-IFRS Consolidated) Ⅴ. Appendix (KRW MN) 2Q 2014 1Q 2014 2013 2012 2011 Current Assets 81,746 88,327 82,642 89,439 85,232 Non-current Assets 148,414 153,169 140,399 100,350 92,548 Total Assets 230,160 241,496 223,040 189,789 177,780 Current Liabilities 106,011 104,269 90,526 82,741 92,966 Non-current Liabilities 35,293 36,430 26,296 19,450 10,919 Total Liabilities 141,304 140,699 116,821 102,191 103,885 Stockholder s Equities 89,144 98,487 103,236 87,609 73,889 Non-controlling Interests (288) 2,310 2,982 (11) 6 Total Equity 88,856 100,797 106,219 87,598 73,895 Borrowings(A) 131,226 124,476 100,694 85,426 90,684 Cashable Assets(B) 25,525 21,663 15,832 14,733 15,637 Net Borrowing(A-B) 105,700 102,814 84,862 70,693 75,047 Debt Ratio 159.0% 139.6% 110.0% 116.7% 140.6% Borrowing Ratio 147.7% 123.5% 94.8% 97.5% 122.7% Net Borrowing Ratio 119.0% 102.0% 79.9% 80.7% 101.6% 25

3. SUMMARIZED I/S (K-IFRS Consolidated) Ⅴ. Appendix (KRW MN) 1Q 2014 2013 1Q 2Q 1Q 2Q 3Q 4Q Total 2012 2011 Sales Revenues 24,069 15,492 43,857 74,452 53,609 30,829 202,747 171,335 111,813 Sales Cost 20,342 16,767 31,965 53,317 37,966 27,300 150,548 134,705 87,427 Gross Profit 3,728 (1,275) 11,892 21,135 15,643 3,530 52,199 36,630 24,386 Margin(%) 15.5% -8.2% 27.1% 28.4% 29.2% 6.6% 25.7% 21.4% 21.8% Operating Expenses 6,135 6,353 4,965 7,935 6,567 4,943 24,410 15,732 11,203 Operating Profit (2,408) (7,628) 6,927 13,200 9,076 (1,414) 27,789 20,898 13,183 Margin(%) -10.0% -49.2% 15.8% 17.7% 16.9% -4.6% 13.7% 12.2% 11.8% Non-operating Income 1,979 972 1,841 1,784 876 703 5,204 2,350 3,509 Non-operating Expenses 2,859 6,702 2,548 4,337 2,968 4,141 13,995 11,881 10,492 Net Profit before Tax (3,287) (13,358) 6,220 10,646 6,984 (4,852) 18,998 11,367 6,201 Margin(%) -13.7% -86.2% 14.2% 14.3% 13.0% -15.7% 9.4% 6.6% 5.5% Income Tax 0 (1,740) 611 3,147 1,448 (284) 4,922 1,257 (1,259) Net Profit (3,287) (11,618) 5,609 7,499 5,536 (4,568) 14,076 10,110 7,460 Margin(%) -13.7% -75.0% 12.8% 10.1% 10.3% -14.8% 6.9% 5.9% 6.7% Corporate Governance Equity (2,615) (8,419) 5,609 7,535 5,626 (3,244) 15,526 10,112 7,461 Non-controlling interests (673) (3,199) 0 (36) (90) (1,324) (1,449) (2) (1) EBITDA Margin(%) 4.5% -25.8% 21.5% 21.5% 22.5% 7.4% 19.6% 17.8% 19.3% 26

END OF DOC