Here are my estimates for 2009.

Many of the parameters are guesses but I tried to consider the increase in debt, the announced interest rates and assumption that Q2 performance would approximate the total year and using percentage changes from 2007.

Billion Pesos
Net sales 49.4
Operating Income 4.156
Interest Expense 1.806

Net Income 2.28
Income/Share pesos 3.8
US$ $.29

per ADR $1.16