3636
Also the Company presents the income statements before and after the effects of the spin offs, which are integrated
as follows:
December 2010
Grupo Carso Adjustments and Real State Mining Grupo Carso
(historical amounts) eliminations sector sector (after spin-off)
Net sales $ 74,809,496 $ 777,114 $ (4,248,798) $ (7,141,703) $ 64,196,109
Cost of sales 51,111,969 539,204 (1,774,149) (3,452,236) 46,424,788
Gross profit 23,697,527 237,910 (2,474,649) (3,689,467) 17,771,321
Operating expenses 11,959,939 464,977 (1,010,052) (451,456) 10,963,408
Income from operations 11,737,588 (227,067) (1,464,597) (3,238,011) 6,807,913
Other (expenses) income - net (366,206) 132,638 (72,953) 200,178 (106,343)
Net comprehensive financing result (1,674,782) (56,627) 244,587 617,327 (869,495)
Equity in income of associated
companies and others 1,154,946 – (120,410) – 1,034,536
Income from continuing operations
before income taxes 10,851,546 (151,056) (1,413,373) (2,420,506) 6,866,611
Income taxes 2,915,657 (26,218) (212,558) (731,439) 1,945,442
Income from continuing operations 7,935,889 (124,838) (1,200,815) (1,689,067) 4,921,169
Income (loss) from
discontinued operations (70,347) 126,795 1,166,755 1,395,472 2,618,675
Consolidated net income $ 7,865,542 $ 1,957 $ (34,060) $ (293,595) $ 7,539,844
Controlling interest $ 7,064,064 $ – $ – $ – $ 7,064,064
Non-controlling interest 801,478 1,957 (34,060) (293,595) 475,780
$ 7,865,542 $ 1,957 $ (34,060) $ (293,595) $ 7,539,844
December 2009
Grupo Carso Adjustments and Real State Mining Grupo Carso
(historical amounts) eliminations sector sector (after spin-off)
Net sales $ 66,035,556 $ (1,122,140) $ (3,741,703) $ (4,483,960) $ 56,687,753
Cost of sales 45,816,901 (1,422,519) (1,796,716) (2,234,182) 40,363,484
Gross profit 20,218,655 300,379 (1,944,987) (2,249,778) 16,324,269
Operating expenses 11,145,049 243,748 (852,094) (345,939) 10,190,764
Income from operations 9,073,606 56,631 (1,092,893) (1,903,839) 6,133,505
Other (expenses) income - net (134,306) (16,926) (94,114) 116,588 (128,758)
Net comprehensive financing result (1,488,941) (13,977) 286,783 882,835 (333,300)
Equity in income of associated
companies and others 1,169,909 – (111,702) – 1,058,207
Income from continuing operations
before income taxes 8,620,268 25,728 (1,011,926) (904,416) 6,729,654
Income taxes 1,916,523 (4,032) 74,473 (210,946) 1,776,018
Income from continuing operations 6,703,745 29,760 (1,086,399) (693,470) 4,953,636
Income (loss) from
discontinued operations 635,668 (29,760) 1,086,399 693,470 2,385,777
Consolidated net income $ 7,339,413 $ – $ – $ – $ 7,339,413
Controlling interest $ 6,390,360 $ – $ – $ – $ 6,390,360
Non-controlling interest 949,053 – – – 949,053
$ 7,339,413 $ – $ – $ – $ 7,339,413
2. On March 31, 2009, Tenedora de Empresas de Materiales de Construcción, S.A. de C.V. (“Temaco”) (formerly Industrias
Nacobre, S.A. de C.V.), a subsidiary of the Company, sold 100% of shares of its subsidiary Tubos Flexibles, S.A. de C.V., a
company engaged in the manufacture and sale of PVC pipes, for consideration of $402,600. Such transaction generated
a gain of $203,308, which is presented in the caption discontinued operations - net in the accompanying consolidated
statements of income. (See Note 19)
3. On June 1, 2009, Temaco, subsidiary of the Company, sold to Elementia (formerly Mexalit, S.A.) 100% of the shares in
its subsidiaries engaged in the business of copper and aluminum, as well as those assets necessary for the operation of
such companies for consideration of $5,404,845. Such transaction generated a gain of $227,593, which is presented in
the caption discontinued operations - net in the accompanying consolidated statements of income. (See Note 19). At the
same time, Temaco acquired 49% of Elementia’s shares for consideration of $4,020,890. Net effect of fair value was for
$2,839,984, and therefore goodwill generated by the acquisition of net assets was for $1,180,906.