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___
Brasil Telecom S.A. | |
Report of independent accountants on special review | |
Quarter ended March 31, 2004 | |
(A translation of the original report in Portuguese as filed with the Brazilian Securities | |
Commission (CVM) containing quarterly financial information prepared in accordance with | |
accounting practices adopted in Brazil). |
Report of independent accountants on special review
(A translation of the original report in Portuguese as filed with the Brazilian Securities Commission (CVM) containing quarterly financial information prepared in accordance with accounting practices adopted in Brazil)
The Shareholders and
Board of Directors
Brasil Telecom S.A.
Brasília - DF
We have reviewed the quarterly financial information of Brasil Telecom S.A. for the quarter ended March 31, 2004, comprising the balance sheet and the consolidated balance sheet of the Company and its subsidiaries, the statement of income and the consolidated statement of income, the management report and other relevant information, prepared in accordance with accounting practices adopted in Brazil.
Our review was performed in accordance with auditing standards established by the Brazilian Institute of Accountants (IBRACON) and the Federal Accounting Council, which included: (a) inquiries and discussion with management responsible for the accounting, financial and operational areas of the Company regarding the criteria adopted in the preparation of the quarterly information; and (b) review of post-balance sheet information and events, which may have a material effect on the financial and operational position of the Company and its subsidiaries.
Based on our special review, we are not aware of any material changes that should be made to the aforementioned quarterly information for it to be in accordance with accounting practices adopted in Brazil and the regulations issued by the Brazilian Securities Commission, specifically applicable to the mandatory quarterly financial information.
Our review was performed for the purpose of issuing a special review report on the mandatory quarterly financial information. The statement of cash flow represents supplementary information to those statements and is presented to provide additional analysis. This supplementary information was submitted to the same review procedures applied to the quarterly financial information, and, based on our special review, is adequately presented in all material respects, in relation to the quarterly financial information taken as a whole.
April 30, 2004
KPMG Auditores
Independentes
CRC-SP-14.428/O-6-F-DF
Manuel Fernandes
Rodrigues de Sousa
Accountant CRC-RJ-052.428/O-S-DF
FEDERAL PUBLIC SERVICE | |
SECURITIES AND EXCHANGE COMMISSION (CVM) | CORPORATE LAW |
QUARTERLY INFORMATION | |
COMMERCIAL COMPANY INDUSTRIAL AND OTHERS | Base Date - March 31, 2004 |
REGISTRATION AT THE CVM DOES NOT REQUIRE ANY EVALUATION OF THE COMPANY, BEING ITS DIRECTOR RESPONSIBLE FOR THE VERACITY OF THIS INFORMATION. |
01.01 - IDENTIFICATION
1 - CVM CODE 01131-2 |
2 - COMPANY NAME BRASIL TELECOM S.A. |
3 - GENERAL TAXPAYERS REGISTER 76.535.764/0001-43 |
4 - NIRE 5.330.000.622-9 |
01.02 - ADDRESS OF COMPANY HEADQUARTERS
1 - COMPLETE ADDRESS SIA/SUL - ASP - LOTE D- BL B - 1º ANDAR |
2 - DISTRICT SIA | |||
3 - ZIP CODE 71215-000 |
4 - MUNICIPALITY BRASILIA |
5 - STATE DF | ||
6 - AREA CODE 61 |
7 - TELEPHONE NUMBER 415-1901 |
8 - TELEPHONE NUMBER 415-1256 |
9 - TELEPHONE NUMBER 415-1119 |
10 - TELEX |
11 - AREA CODE 61 |
12 - FAX 415-1237 |
13 - FAX 415-1315 |
14 - FAX | |
15 - E-MAIL ri@brasitelecom.com.br |
01.03 - MARKET RELATIONS DIRECTOR (Address for correspondence to Company)
1 - NAME CARLA CICO | ||||
2 - COMPLETE ADDRESS SIA/SUL - ASP - LOTE D- BL B - 2º ANDAR |
3 - DISTRICT SIA | |||
4 - ZIP CODE 71215-000 |
5 - MUNICIPALITY BRASILIA |
6 - STATE DF | ||
7 - AREA CODE 61 |
8 - TELEPHONE NUMBER 415-1901 |
9 - TELEPHONE NUMBER | 10 - TELEPHONE NUMBER | 11 - TELEX |
12 - AREA CODE 61 |
13 - FAX 415-1237 |
14 - FAX | 15 - FAX | |
15 - E-MAIL ccico@brasiltelecom.com.br |
01.04 - REFERENCE / AUDITOR
CURRENT FISCAL YEAR | CURRENT QUARTER | PRIOR QUARTER | |||||
1 - BEGINNING |
2 - ENDING |
3 - QUARTER |
4 - BEGINNING |
5 - ENDING |
6 - QUARTER |
7 - BEGINING |
8 - ENDING |
01/01/2004 | 12/31/2004 | 1 | 01/01/2004 | 03/31/2004 | 4 | 10/01/2003 | 12/31/2003 |
9 - NAME/COMPANY NAME AUDITOR KPMG AUDITORES INDEPENDENTES |
10 - CVM CODE 00418-9 | ||||||
11 - NAME TECHINICAL RESPONSIBLE MANUEL FERNANDES RODRIGUES DE SOUSA |
12 - CPF TECHINICAL RESPONSIBLE 783.840.017-15 |
01.05 - COMPOSITION OF PAID CAPITAL
1 - QUANTITY OF SHARES (IN THOUSANDS) |
2 - CURRENT QUARTER 03/31/2004 |
3 - PRIOR QUARTER 12/31/2003 |
4 - SAME QUARTER OF PRIOR YEAR 03/31/2003 |
PAID CAPITAL | |||
1 - COMMON | 249,597,050 | 249,597,050 | 249,597,050 |
2 - PREFERRED | 300,118,295 | 295,569,090 | 295,569,090 |
3 - TOTAL | 549,715,345 | 545,166,140 | 545,166,140 |
TREASURY SHARES | |||
4 - COMMON | 0 | 0 | 0 |
5 - PREFERRED | 5,297,285 | 5,718,771 | 5,175,011 |
6 - TOTAL | 5,297,285 | 5,718,771 | 5,175,011 |
01.06 - COMPANYS CHARACTERISTICS
1 - TYPE OF COMPANY INDUSTRIAL, COMMERCIAL COMPANIES AND OTHERS |
2 - SITUATION OPERATING |
3 - TYPE OF CAPITAL CONTROL NATIONAL PRIVATE |
4 - ACTIVITY CODE |
5 - MAIN ACTIVITY PROVIDING SWITCHED FIXED TELEPHONE SERVICE (STFC) |
6 - TYPE OF CONSOLIDATED TOTAL |
7 - TYPE OF ACCOUNTANTS REVIEW REPORT UNQUALIFIED |
01.07 - SUBSIDIARIES EXCLUDED FROM THE CONSOLIDATED STATEMENT
1 - ITEM | 2 - GENERAL TAXPAYERS REGISTER | 3 - NAME |
01.08 - DIVIDENDS APPROVED AND/OR PAID DURING AND AFTER THE QUARTER
1 - ITEM | 2 - EVENT | 3 - APPROVAL | 4 - DIVIDEND | 5 - BEGINNING PAYMENT | 6 - TYPE OF SHARE | 7 - VALUE OF THE DIVIDEND PER SHARE |
01 | AGO | 04/19/2004 | INTEREST ON SHAREHOLDERS EQUITY |
05/03/2004 | ON | 0.0003894839 |
02 | AGO | 04/19/2004 | INTEREST ON SHAREHOLDERS EQUITY |
05/03/2004 | PN | 0.0003894839 |
03 | AGO | 01/30/2004 | INTEREST ON SHAREHOLDERS EQUITY |
- | ON | 0.0003750775 |
04 | AGO | 01/30/2004 | INTEREST ON SHAREHOLDERS EQUITY |
- | PN | 0.0003750775 |
01.09 - CAPITAL STOCK COMPOSITION AND ALTERATION IN CURRENT YEAR
1 - ITEM | 2 - ALTERATION DATE | 3 - CAPITAL STOCK (In R$ thousands) |
4 - VALUE OF ALTERATION (In R$ thousands) |
5 - ORIGIN OF ALTERATION | 6 - QUANTITY OF ISSUED SHARES (In R$ thousands) |
7 - ISSUED PRICE OF SHARES (In R$) |
01 | 03/18/2004 | 3,401,245 | 28,148 | CAPITAL RESERVE | 4,549,205 | 0.0141499999 |
01.10 - MARKET RELATIONS DIRECTOR
1 - DATE 04/30/2004 |
2 - SIGNATURE |
02.01 - BALANCE SHEET - ASSETS (IN THOUSANDS OF REAIS) - PARENT COMPANY
1 - CODE | 2 - ACCOUNT DESCRIPTION | 3 - 03/31/2004 | 4 - 12/31/2003 |
1 | TOTAL ASSETS | 15,659,033 | 14,997,028 |
1.01 | CURRENT ASSETS | 5,054,217 | 3,918,130 |
1.01.01 | CASH AND CASH EQUIVALENTS | 2,283,092 | 1,413,334 |
1.01.02 | CREDITS | 1,904,706 | 1,850,940 |
1.01.02.01 | ACCOUNTS RECEIVABLE FROM SERVICES | 1,904,706 | 1,850,940 |
1.01.03 | INVENTORIES | 7,461 | 8,042 |
1.01.04 | OTHER | 858,958 | 645,814 |
1.01.04.01 | LOANS AND FINANCING | 1,944 | 1,963 |
1.01.04.02 | DEFERRED AND RECOVERABLE TAXES | 631,274 | 492,745 |
1.01.04.03 | JUDICIAL DEPOSITS | 117,979 | 40,363 |
1.01.04.04 | OTHER ASSETS | 107,761 | 110,743 |
1.02 | NONCURRENT ASSETS | 1,219,804 | 1,304,969 |
1.02.01 | OTHER CREDITS | 0 | 0 |
1.02.02 | INTERCOMPANY RECEIVABLES | 37,575 | 6,965 |
1.02.02.01 | FROM ASSOCIATED COMPANIES | 8,326 | 6,965 |
1.02.02.02 | FROM SUBSIDIARIES | 29,249 | 0 |
1.02.02.03 | FROM OTHER RELATED PARTIES | 0 | 0 |
1.02.03 | OTHER | 1,182,229 | 1,298,004 |
1.02.03.01 | LOANS AND FINANCING | 7,705 | 7,513 |
1.02.03.02 | DEFERRED AND RECOVERABLE TAXES | 594,241 | 732,010 |
1.02.03.03 | JUDICIAL DEPOSITS | 403,044 | 417,610 |
1.02.03.04 | INVENTORIES | 16,815 | 19,053 |
1.02.03.05 | OTHER ASSETS | 160,424 | 121,818 |
1.03 | PERMANENT ASSETS | 9,385,012 | 9,773,929 |
1.03.01 | INVESTMENTS | 562,940 | 540,975 |
1.03.01.01 | ASSOCIATED COMPANIES | 97,485 | 97,485 |
1.03.01.02 | SUBSIDIARIES | 397,979 | 377,449 |
1.03.01.03 | OTHER INVESTMENTS | 67,476 | 66,041 |
1.03.02 | PROPERTY, PLANT AND EQUIPMENT | 8,248,741 | 8,632,200 |
1.03.03 | DEFERRED CHARGES | 573,331 | 600,754 |
02.02 - BALANCE SHEET - LIABILITIES (IN THOUSANDS OF REAIS - R$) - PARENT COMPANY
1 - CODE | 2 - ACCOUNT DESCRIPTION | 3 - 03/31/2004 | 4 - 12/31/2003 |
2 | TOTAL LIABILITIES | 15,659,033 | 14,997,028 |
2.01 | CURRENT LIABILITIES | 4,468,696 | 3,902,759 |
2.01.01 | LOANS AND FINANCING | 574,350 | 572,139 |
2.01.02 | DEBENTURES | 1,382,216 | 1,418,137 |
2.01.03 | SUPPLIERS | 1,001,880 | 896,789 |
2.01.04 | TAXES, DUTIES AND CONTRIBUTIONS | 473,962 | 457,139 |
2.01.04.01 | INDIRECT TAXES | 470,235 | 435,782 |
2.01.04.02 | TAXES ON INCOME | 3,727 | 21,357 |
2.01.05 | DIVIDENDS PAYABLE | 449,257 | 247,242 |
2.01.06 | PROVISIONS | 358,210 | 76,531 |
2.01.06.01 | PROVISION FOR CONTINGENCIES | 330,188 | 48,509 |
2.01.06.02 | PROVISION FOR PENSION PLAN | 28,022 | 28,022 |
2.01.07 | RELATED PARTY DEBTS | 0 | 0 |
2.01.08 | OTHER | 228,821 | 234,782 |
2.01.08.01 | PAYROLL AND SOCIAL CHARGES | 58,165 | 59,417 |
2.01.08.02 | CONSIGNMENTS IN FAVOR OF THIRD PARTIES | 69,987 | 49,009 |
2.01.08.03 | EMPLOYEE PROFIT SHARING | 30,895 | 46,242 |
2.01.08.04 | OTHER LIABILITIES | 69,774 | 80,114 |
2.02 | LONG-TERM LIABILITIES | 4,624,243 | 4,422,381 |
2.02.01 | LOANS AND FINANCING | 2,194,440 | 1,735,563 |
2.02.02 | DEBENTURES | 910,000 | 910,000 |
2.02.03 | PROVISIONS | 829,861 | 1,125,894 |
2.02.03.01 | PROVISION FOR CONTINGENCIES | 360,896 | 647,826 |
2.02.03.02 | PROVISION FOR PENSION PLAN | 468,965 | 478,068 |
2.02.04 | RELATED PARTY DEBTS | 0 | 0 |
2.02.05 | OTHER | 689,942 | 650,924 |
2.02.05.01 | PAYROLL AND SOCIAL CHARGES | 4,839 | 7,850 |
2.02.05.02 | SUPPLIERS | 1,574 | 860 |
2.02.05.03 | INDIRECT TAXES | 623,841 | 582,495 |
2.02.05.04 | TAXES ON INCOME | 26,632 | 26,491 |
2.02.05.05 | OTHER LIABILITIES | 25,082 | 25,254 |
2.02.05.06 | FUND FOR CAPITALIZATION | 7,974 | 7,974 |
2.03 | DEFERRED INCOME | 8,571 | 9,044 |
2.05 | SHAREHOLDERS EQUITY | 6,557,523 | 6,662,844 |
2.05.01 | CAPITAL | 3,401,245 | 3,373,097 |
2.05.02 | CAPITAL RESERVES | 1,496,805 | 1,524,953 |
2.05.03 | REVALUATION RESERVES | 0 | 0 |
2.05.03.01 | COMPANY ASSETS | 0 | 0 |
2.05.03.02 | SUBSIDIARIES/ASSOCIATED COMPANIES | 0 | 0 |
2.05.04 | PROFIT RESERVES | 273,244 | 273,244 |
2.05.04.01 | LEGAL | 273,244 | 273,244 |
2.05.04.02 | STATUTORY | 0 | 0 |
2.05.04.03 | CONTINGENCIES | 0 | 0 |
2.05.04.04 | REALIZABLE PROFITS RESERVES | 0 | 0 |
2.05.04.05 | PROFIT RETENTION | 0 | 0 |
2.05.04.06 | SPECIAL RESERVE FOR UNDISTRIBUTED DIVIDENDS | 0 | 0 |
2.05.04.07 | OTHER PROFIT RESERVES | 0 | 0 |
2.05.05 | RETAINED EARNINGS | 1,386,229 | 1,491,550 |
03.01 - QUARTERLY STATEMENT OF INCOME (IN THOUSANDS OF REAIS - R$) - PARENT COMPANY
1 - CODE | 2 - DESCRIPTION | 3 - FROM 01/01/2004 TO 03/31/2004 | 4 - FROM 01/01/2004 TO 03/31/2004 | 5 - FROM 01/01/2003 TO 03/31/2003 | 6 - FROM 01/01/2003 TO 03/31/2003 |
3.01 | GROSS REVENUE | 2,893,811 | 2,893,811 | 2,614,729 | 2,614,729 |
3.02 | REVENUE DEDUCTIONS | (824,979) | (824,979) | (731,693) | (731,693) |
3.03 | NET REVENUE | 2,068,832 | 2,068,832 | 1,883,036 | 1,883,036 |
3.04 | COST OF SERVICES RENDERED | (1,308,704) | (1,308,704) | (1,162,770) | (1,162,770) |
3.05 | GROSS PROFIT | 760,128 | 760,128 | 720,266 | 720,266 |
3.06 | OPERATING INCOME (EXPENSES) | (844,053) | (844,053) | (818,172) | (818,172) |
3.06.01 | SELLING EXPENSES | (250,658) | (250,658) | (206,898) | (206,898) |
3.06.02 | GENERAL AND ADMINISTRATIVE EXPENSES | (218,693) | (218,693) | (169,124) | (169,124) |
3.06.03 | FINANCIAL | (382,893) | (382,893) | (451,343) | (451,343) |
3.06.03.01 | FINANCIAL INCOME | 97,301 | 97,301 | 71,447 | 71,447 |
3.06.03.02 | FINANCIAL EXPENSES | (480,194) | (480,194) | (522,790) | (522,790) |
3.06.04 | OTHER OPERATING INCOME | 347,847 | 347,847 | 58,753 | 58,753 |
3.06.05 | OTHER OPERATING EXPENSES | (328,443) | (328,443) | (51,367) | (51,367) |
3.06.06 | EQUITY IN SUBSIDIARIES | (11,213) | (11,213) | 1,807 | 1,807 |
3.07 | OPERATING INCOME (LOSS) | (83,925) | (83,925) | (97,906) | (97,906) |
3.08 | NONOPERATING INCOME (EXPENSES) | (41,303) | (41,303) | (40,162) | (40,162) |
3.08.01 | REVENUES | 6,535 | 6,535 | 15,947 | 15,947 |
3.08.02 | EXPENSES | (47,838) | (47,838) | (56,109) | (56,109) |
3.09 | INCOME (LOSS) BEFORE TAXES/ PROFIT SHARING | (125,228) | (125,228) | (138,068) | (138,068) |
3.10 | INCOME AND SOCIAL CONTRIBUTION TAXES | 31,352 | 31,352 | 39,844 | 39,844 |
3.11 | DEFERRED INCOME TAX | 0 | 0 | 0 | 0 |
3.12 | STATUTORY PARTICIPATIONS/ CONTRIBUTIONS | (11,445) | (11,445) | (9,665) | (9,665) |
3.12.01 | PARTICIPATIONS | (11,445) | (11,445) | (9,665) | (9,665) |
3.12.02 | CONTRIBUTIONS | 0 | 0 | 0 | 0 |
3.13 | REVERSAL OF INTEREST ON SHAREHOLDERS EQUITY | 238,100 | 238,100 | 246,200 | 246,200 |
3.15 | NET INCOME FOR THE PERIOD | 132,779 | 132,779 | 138,311 | 138,311 |
NUMBER OF SHARES, EX-TREASURY STOCK (THOUSAND) | 544,418,060 | 544,418,060 | 539,991,129 | 539,991,129 | |
EARNINGS PER SHARES | 0.00024 | 0.00024 | 0.00026 | 0.00026 | |
LOSS PER SHARES |
FEDERAL PUBLIC SERVICE | |
SECURITIES AND EXCHANGE COMMISSION (CVM) | CORPORATE LAW |
QUARTERLY INFORMATION | |
COMMERCIAL COMPANY INDUSTRIAL AND OTHERS | Base Date - March 31, 2004 |
01131-2 | BRASIL TELECOM S.A. | 76.535.764/0001-43 |
BRASIL TELECOM S.A. (Company) is the concessionaire responsible for the Switched Fixed Telephone Service (STFC) and operates in Region II of the General Concessions Plan, covering the Brazilian states of Acre, Rondônia, Mato Grosso, Mato Grosso do Sul, Tocantins, Goiás, Paraná, Santa Catarina and Rio Grande do Sul and the Federal District. In this area of 2,859,375 square kilometers, corresponding to 34% of the Brazilian territory, the Company renders from July of 1998 local and local intra-region long distance STFC.
With the recognition of the fulfillment in advance of the obligations for universalization stated in the General Plan of Universalization Goals (PGMU), forecast for December 31, 2003, in accordance with the acts published in the Diário Oficial da União (Official Daily Government Newspaper (DOU) on January 19, 2004, the restriction of providing other telecommunications services ceased to exist, permitting the Company, its parent companies, its subsidiaries and associated companies to obtain new authorizations. On the same date ANATEL issued authorizations for the Company to provide STFC in the following service modalities: (i) Local and Domestic Long Distance calls in Regions I and III and Sectors 20, 22 and 25 of Region II of the General Concession Plan (PGO); and (ii) International Long Distance calls in Regions I, II of III of PGO. As a result of these authorizations the Company began to provide the Domestic and International Long Distance services in the new regions, starting on January 22, 2004. In the case of the Local Service, to be provided in regions I and III, as established in the regulations, the Company has a period of 12 months to begin operations as from the date of the aforementioned authorization.
The Company is a subsidiary of Brasil Telecom Participações S.A. (BTP), incorporated on May 22, 1998 as a result of the privatization of the Telebrás System.
The Companys business, together with the services that it offers and the tariffs charged, are regulated by the National Telecommunications Agency ANATEL.
Information related with the quality and universal service targets of the Fixed Switched Telephone Service are available to interested parties on the homepage of ANATEL, on the site www.anatel.gov.br.
The Company is registered with the Brazilian Securities Commission (CVM) and the Securities and Exchange Commission (SEC) in the USA, and its shares are traded on the main stock exchanges in Brazil and its ADR on the New York Stock Exchange (NYSE). The Company is also part of level 1 of Corporate Governance at São Paulo Stock Exchange BOVESPA.
Brasil Telecom Celular S.A. (BrT Celular): Wholly owned subsidiary formed in December 2002 to operate the Mobile Personal Service (SMP), holding a license to serve the same coverage area where the Company operates STFC. At the balance sheet date, BrT Celular was in the pre-operating phase. The beginning of its activities is forecasted for the first semester of 2004.
BrT Serviços de Internet S.A. (BrTI): Wholly owned subsidiary formed in October 2001, engaged in the provision of internet services and related activities. It started its activities in 2002.
During the second quarter of 2003, BrTI invested, as shareholder or quotaholder, and started to have the control of the following companies:
(i) BrT Cabos Submarinos (formerly known as GlobeNet) Group
This group of companies operates through a system of submarine fiber optics cables, with points of connection in the United States, Bermuda Islands, Venezuela and Brazil, allowing the traffic of data through packages of integrated services, offered to local and international corporate customers. It is comprised by the following companies:
(ii) iBest Group
BrTI has held since February 2002, a minority interest in the iBest Holding Corporation (IHC), a company incorporated in the Caiman Islands. In June 2003, as a result of several statutory acts in IHC and in its subsidiaries, BrTI started to control the iBest Group, which the main companies are: (i) iBest Holding Corporation; (ii) iBest S.A.; (iii) Febraio S.A.; and (iv) Freelance S.A.
iBest was incorporated in January 1999, with the objective of organizing the iBest Prize, trading advertising space for the event. In December 2001 it extended its activities, when it started to offer and to concentrate its operations on providing dialed access to the Internet.
The financial statements were prepared in accordance with accounting practices emanating from Brazilian corporate law, standards of the Brazilian Securities Commission CVM and standards applicable to Switched Fixed Telecommunications Services STFC concessionaires.
As the Company is filed with the Securities and Exchange Commission SEC, it is subject to its standards, and should prepare financial statements and other information by using criteria that comply with that entitys requirements. For complying with these requirements and aiming at meeting the markets information needs, the Company adopts, as a principle, the practice of simultaneously publishing information in both markets in their respective languages.
The notes to the financial statements are presented in thousands of reais, unless stated otherwise in each notes. According to each situation, the notes to the financial statement present information related with the Company and the consolidated statements, identified as PARENT COMPANY and CONSOLIDATED respectively. When the information is common to both situations, it is indicated as PARENT COMPANY AND CONSOLIDATED.
The accounting estimates were based on objective and subjective factors, based on the judgment of the management for determining the appropriate amount to be recorded in the financial statements. Significant elements subject to these estimates and assumptions include the residual amount of the fixed assets, provision for doubtful accounts, inventories and deferred income tax assets, provision for contingencies, valuation of derivative instruments, and assets and liabilities related to benefits for employees. The settlement of transactions involving these estimates may result in significant different amounts due to the inherent imprecision to the process of their determination. The Company reviews the estimates and assumptions at least quarterly.
The consolidation was made in accordance with CVM Instruction 247/96 and includes the companies listed in Note 1.
Some of the main consolidation procedures are:
In addition the Company presents, in the note 17, the statement of cash flows, prepared under the indirect method, in accordance with Accounting Rules and Procedures NPC Nr. 20 of Brazilian Institute of Accountants (IBRACON).
The criteria mentioned in this note refers to the practices adopted by the Company and its subsidiaries that are included in the consolidated balance sheet.
a. Cash and cash equivalents: Cash equivalents are short-term, high-liquidity investments, with immediate maturity. They are recorded at cost, plus income earned to the end of the quarter, not exceeding market value.
b. Trade accounts receivable: Receivables from users of telecommunications services are recorded at the amount of the tariff in effect on the date the service is rendered. Unbilled services provided to customers at the balance sheet date are also included in trade accounts receivable. The criterion adopted for making the provision for doubtful accounts takes into account the calculation of the actual percentage losses incurred on each range of accounts receivable. The historic percentages are applied to the current ranges of accounts receivable, also including accounts coming due and the portion yet to be billed, thus composing the amount that could become a future loss, which is recorded as a provision.
c. Inventories: Stated at average acquisition cost, not exceeding replacement cost. Inventories are segregated into inventories for plant expansion and those for maintenance. The inventories to be used in expansion are classified in property, plant and equipment (construction in progress) and inventories to be used in maintenance are classified as current and noncurrent assets. Obsolete items are recorded as Allowance for losses.
d. Investments: Investments in subsidiaries were valued by the equity method. The goodwill was calculated based on the expectation of future results and its amortization is related to the volume and of timing forecasted over a period of not more than ten years. Other investments are recorded at acquisition cost, less a provision for losses, when applicable. The investments derived from income tax incentives are recognized at the date of the investment, and result in shares of companies with tax incentives or quotas of investment funds. In the period between the investment date and receipt of shares or quotas, they are classified in the Noncurrent assets. The Company adopts the criteria of using the maximum percentage of tax allocation. These investments are carried at cost or market prices and periodically valued and, when the latter is lower, provision for losses is recorded.
e. Property, plant and equipment: Stated at cost of acquisition and/or construction, less accumulated depreciation. Financial charges for financing assets and construction in progress are capitalized.
Maintenance and repair costs, when they represent improvements (increase in installed capacity or useful life) are capitalized, while other costs are charged to the profit and losses accounts, on an accrual basis.
Depreciation is calculated under the straight-line method. Depreciation rates used are based on expected useful lives of the assets and in accordance with the standards of the Public Telecommunications Service. The main rates used are set forth in Note 24.
f. Deferred charges: Segregated between deferred charges on amortization and on formation. Their breakdown is shown in Note 25. Amortization is calculated using the straight-line method, for the period of five years, in accordance with the legislation in force. When the asset no longer generates benefits, it is written off against non-operating income.
g. Income and Social Contribution Taxes: Income and social contribution taxes are accounted for on an accrual basis. These taxes levied on temporary differences, tax losses and the negative social contribution base are recorded under assets or liabilities, as the case may be, according to the assumption of realization or future demand, within the parameters established in the CVM Instruction 371/02.
h. Loans and Financing: Updated monetarily by the exchange variations and interest incurred up to the balance sheet date. Equal restatement is applied to the guarantee contracts hedging the debt.
i. Provision for Contingencies: Recognized based on its risk assessment evaluation and quantified on economic grounds and legal the counselors opinions on the lawsuits and other contingency factors known as of the balance sheet date. The basis and nature of the provisions are described in Note 7.
j. Recognition of Revenues: Revenues from services rendered are recognized on accrual basis. Local calls are charged based on time measured according to the legislation in force. Revenues from sales of payphone cards-prepaid services are recorded upon sale.
k. Recognition of Expenses: Expenses are recognized on accrual basis, considering their relationship with realization of revenues. Expenses related to other periods are deferred.
l. Financial Income (Expense), Net: Financial income comprises interest earned on accounts receivable settled after their due date, and gains on financial investments and hedges, when incurred. Financial expenses comprises interest incurred and other charges on loans, financing and other financial transactions.
Credited interest on shareholders equity is included in the financial expenses balance, and for financial statement presentation purposes, the recognized amounts are reversed to profit and loss accounts and reclassified as a deduction of the retained earnings, in the shareholders equity.
m. Research and Development: Costs for research and development are recorded as expenses when incurred, except for expenses with projects linked to the generation of future revenue, which are recorded under deferred assets and amortized over a five-year period after the start-up of operations.
n. Benefits to Employees: Private pension plans and other retirement benefits sponsored by the Company and its Subsidiaries for their employees are managed by SISTEL and Fundação CRT. Contributions are determined on an actuarial basis, when applicable, and recognized on an accrual basis. As of December 31, 2001, to comply with CVM Instruction 371/00, the Company recorded the actuarial deficit on the balance sheet date against shareholders equity, excluding the corresponding tax effects. As from 2002, as new actuarial revaluations determine the need for adjustments to the provision, these are recognized in the profit and loss accounts, in accordance with the CVM deliberation above. Complementary information on private pension plans is described in Note 6.
o. Employees and Management Profit Sharing: The provisions for employee and directors profit sharing are recognized according to the accrual basis. The calculation of the amount, which is paid in the year after recognition of the provision takes into consideration the program of targets established with the labor union, in accordance with Law 10,101/00 and the Companys bylaws.
p. Earnings per thousand shares: Calculated based on the number of shares outstanding at the balance sheet date, which comprises the total number of shares issued net of treasury stock.
Related party transactions refer to existing operations with Brasil Telecom Participações S.A., the parent company, with the subsidiaries described in Note 1 and with Vant Telecomunicações S.A., in which the Company has a minority investment.
Operations between the Company and related parties are carried out under normal market prices and conditions. The principal transactions are as follows:
Dividends/Interest on Shareholders Equity: the Interest on Shareholders Equity credited in the quarter allocated an amount of R$157,322 (R$162,425 in 2003) to the Parent Company. The balance of this liability, the net part of the withholding tax, is R$271,785 (R$138,062 on 12/31/03).
Loans with Parent Company: The liabilities balance arises from the spin-off of Telebrás and is indexed to exchange variation, plus interest of 1.75% per year, amounting to R$85,583 (R$89,653 as of December 12/31/03). The financial expense recognized as income in this quarter was of R$1,024, (R$5,339 of financial gain in 2003, due to the drop in the quotation of the US dollar).
Debentures: On January 27, 2001, the Company issued 1,300 private debentures, which are not convertible or exchangeable for any type of share, at the unit price of R$1,000, totaling R$1,300,000, for the purpose of financing part of its investment program. All these debentures were acquired by Brasil Telecom Participações S.A. The nominal value of these debentures will be amortized in three installments equivalent to 30%, 30% and 40% falling due on July 27, 2004, 2005 and 2006, respectively. The debenture remuneration is equivalent to 100% of CDI, received semiannually. The balance of this liability is R$1,334,489 (R$1,408,190 on 12/31/03) and charges recognized in the income for the quarter represents R$49,698 (R$74,499 in 2003).
Revenues, Expenses and Accounts Receivable and Payable: Arising from transactions related to the use of installations and logistic support. The balance receivable is R$41 (R$157 payable on 12/31/03) and the amounts recorded in the income for the quarter are comprising of Operating Income of R$667 (R$566 in 2003).
Advance for Future Capital Increase AFAC: the amount recorded as AFAC is R$8,750.
Revenues, Expenses and Accounts Receivable and Payable: they result from transactions related to the use of installations, logistic support and telecommunications services. The balance receivable is R$7,225 (R$7,359 payable on 12/31/03). The amounts recorded against the profit and loss accounts in the quarter represented R$12,307 of operating revenue (R$8,380 in 2003) and R$31,203 of operating expenses (R$31,791 in 2003).
Advance for Future Capital Increase AFAC: the amount recorded as AFAC is R$20,498.
Collateral: As of 03/31/04 (and 12/31/03) the amount deposited as collateral to guarantee the future purchase of shares is R$15,575. This amount is recorded under long-term assets.
Advance for Future Capital Increase - AFAC: the amount recorded as AFAC is R$7,226 (R$6,965 as of 12/31/03).
Advance for Future Capital Increase AFAC: the amount recorded as AFAC is R$1,100.
Loans: Loan agreement granted, at an interest rate of 100% of CDI, with maturity in up to 6 months. The balance of this asset is R$829 (R$799 at December 31, 2003) and the financial income recognized in the quarter was R$30.
Revenues, Expenses and Accounts Payable: they result from transactions related to the use of installations and logistic support. The balance payable is R$182 and the amounts recorded against the profit and loss accounts in the quarter represented R$540 of operating expense (R$566 in 2003).
The Company and its subsidiaries assessed the book value of its assets and liabilities as compared to the market or realizable values (fair value), based on information available and valuation methodologies adequate for each situation. The interpretation of market data regarding the choice of methodologies requires considerable judgment and determination of estimates to achieve an amount considered adequate for each situation. As a result the estimates presented may not necessarily indicate the amounts that may be obtained in the current market. The use of different assumptions for calculation of market value or fair value may have a material effect on the amounts obtained. The selection of assets and liabilities presented in this Note was made based on their materiality. Those instruments, the value of which approximates fair value and risk assessment is not significant, are not mentioned.
In accordance with their natures, the financial instruments may involve known or unknown risks; the potential of such risks is important for the best judgment. Thus, there may be risks with or without guarantees, depending on circumstantial or legal aspects. Among the principal market risk factors that can affect the Companys business are the following:
a. Credit Risk
Most services provided by the Company are related to the Concession Contract and a significant portion of these services is subject to the determination of tariffs by the regulatory agency. The credit policy, in case of public telecommunications services, is subject to legal rules established by the concession authority. The risk exists since the Company may incur losses arising from the difficulty in receiving amounts billed to its customers. In the quarter, the Companys default was 3.01% of the gross revenue (2.60% for the same period last year). By means of internal controls, the level of accounts receivable is constantly monitored by de Company, thus limiting the risk of past due accounts by cutting off access to the service (outgoing calls) if the bill is overdue for over 30 days. Exceptions are made for telephone services which should be maintained for national security or defense.
b. Exchange Rate Risk
The Company has loans and financing contracted in foreign currency. The risk related to these liabilities arises from possible exchange rate fluctuations, which may increase these liabilities balances. Loans subject to this risk represent approximately 16% of the total liabilities (5.1% on December 31, 2003). To minimize this type of risk, the Company enters into swap agreements with financial institutions to hedge foreign exchange exposures. 7.5% of the debt portion in foreign currency is covered by hedge agreements (30% on December 31, 2003). Unrealized positive or negative effects of these operations are recorded in the profit and loss as gain or loss. To the quarter, consolidated net losses totaled R$1,082 (losses of R$20,542 for the same period last year).
Net exposure as per book and market values, at the risk of the exchange rate prevailing on the balance sheet date, is as follows:
PARENT COMPANY |
03/31/04 | 12/31/03 | |||
Book Value |
Market Value |
Book Value |
Market Value | |
LIABILITIES | ||||
Loans and financing | 809,027 | 804,129 | 235,784 | 229,596 |
Hedge Contracts | 7,693 | (7,132) | 9,809 | (8,158) |
TOTAL | 816,720 | 796,997 | 245,593 | 221,438 |
CURRENT | 55,131 | 53,799 | 52,412 | 35,521 |
NONCURRENT | 761,589 | 743,198 | 193,181 | 185,917 |
The method used for calculation of market value (fair value) of loans and financing in foreign currency and hedge instruments was the discounted cash flow at the market rates prevailing at the balance sheet date.
c. Interest Rate Risk
Assets
The Company has loans resulting from products of telephone directories and from the sale of fixed assets to other telephone companies. In the consolidated statements it is included a loan granted by iBest S.A.
These assets are represented as follows:
PARENT COMPANY | CONSOLIDATE |
Book and Market Value | Book and Market Value | |||
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
ASSETS | ||||
Loans tied to the IGP-DI | 7,039 | 6,832 | 7,039 | 6,832 |
Debentures linked to CDI | 829 | 799 | - | - |
Loans tied to the IPA-OG Column 27 (FGV) | 1,781 | 1,845 | 1,781 | 1,845 |
Loans tied to the IGP-M | - | - | 1,324 | 1,282 |
TOTAL | 9,649 | 9,476 | 10,144 | 9,959 |
CURRENT | 1,944 | 1,963 | 2,439 | 2,446 |
NONCURRENT ASSETS | 7,705 | 7,513 | 7,705 | 7,513 |
The carrying values are equal to market values, since the current contracting conditions for this type of financial instrument are similar to the original conditions.
Liabilities
The Company has loans and financing contracted in local currency subject to interest rates linked to TJLP, UMBNDES, CDI (Rate DI - CETIP). The risk inherent in these liabilities arises from possible variations in these rates. The Company has contracted derivative contracts to hedge 78% (79% in 12/31/03) of the liabilities subject to the UMBNDES rate, using exchange rate swap contracts, considering the influence of the dollar on the interest rate (basket of currencies) of these liabilities. However the other market rates are continually monitored to evaluate the need to contract derivatives to protect against the risk of volatility of these rates.
In addition to the loans and financing, the Company issued non-convertible private and public debentures. These liabilities were contracted at interest rates tied to the CDI and the risk linked with this liability is due to a possible increase in the rate.
The aforementioned liabilities at the balance sheet date are as follows:
PARENT COMPANY |
Book Value | ||
03/31/04 | 12/31/03 | |
LIABILITIES | ||
Debentures - CDI | 2,292,216 | 2,328,137 |
Loans linked to TJLP | 1,676,347 | 1,766,025 |
Loans linked to UMBNDES | 197,291 | 209,011 |
Hedge on loans - UMBNDES | 39,180 | 44,895 |
Loans linked to IGPM | 19,875 | 21,739 |
Other loans | 19,377 | 20,439 |
TOTAL | 4,244,286 | 4,390,246 |
CURRENT | 1,901,435 | 1,937,864 |
LONG-TERM | 2,342,851 | 2,452,382 |
Book Value are equivalent to market values because the current contractual conditions for these types of financial instruments are similar to those in which they were originated. In case of a hypothetical variation of 1% in the aforementioned rates, unfavorable to the Company, the annual negative impact on income would be approximately R$6,467.
d. Risk of Not Linking Monetary Restatement Indexes to Accounts Receivable
Loan and financing rates contracted by Company are not correlated to amounts of accounts receivable. Telephony tariff adjustments do not necessarily follow increases in local interest rates, which affect the Companys debts. Consequently, a risk arises from this lack of correlation.
e. Contingency Risks
Contingency risks are assessed according to loss hypotheses, as probable, possible or remote. Contingencies considered as probable risk are recorded as liabilities. Details of these risks are presented in Note 7.
f. Risks Related to Investments
The Company has investments valued by the equity method and stated at cost of acquisition. BrT Serviços de Internet S.A. and Brasil Telecom Celular S.A. are the only wholly-owned subsidiaries whose investments are valued using the equity method, but only the former is in operation. There is no market value applicable to value the investments in the wholly-owned subsidiaries since they are private companies. The future cash flows expected from the investments, both directly and indirectly, do not lead to the expectation of losses that can require the recognition of provisions. This is also the case with the investments related to the iBest and BrT Cabos Submarinos.
The investments valued at cost are immaterial in relation to total assets. The risks related to them would not cause significant impacts to the Company if losses were to occur on these investments.
g. Cash Investment Risks
The company has temporary cash investments in exclusive financial investment funds (FIFs), whose assets are constituted by post fixed federal securities, pre fixed and exchange linked CDI, through future indexed to the exchange rate of the Futures and Commodities Exchange - BM&F and in an investment fund in foreign currency, with no credit risks in such operations. The Company maintains cash investments in the value of R$1,985,138 (R$1,269,449 in 12/31/03). Income earned to the balance sheet date is recorded in financial income and amounts to R$49,639 (R$50,450 in 2003). Amounts in the consolidated financial statements, are of R$2,033,933 (R$1,315,096 on 12/31/03) related to investments and R$51,382 (R$53,154 in 2003) income earned.
6. BENEFITS TO EMPLOYEES
a. Private Pension Plan
The Company sponsors private pension schemes related with retirement for its employees and assisted members, and in the case of the latter, medical assistance in some cases. These plans are administered by two foundations, which are Fundação de Seguridade Social (SISTEL), which originated from certain companies of the former Telebrás System and Fundação dos Empregados da Companhia Riograndense de Telecomunicações (FCRT), which manages the benefit plans of CRT, a company merged on December 28, 2000.
The Company bylaws stipulate approval of the supplementary pension policy and the joint liability attributed to the defined benefit plans is linked to the acts signed with the foundations, with the agreement of the Supplementary Pensions Department - SPC, where applicable to the specific plans.
The plans sponsored are valued by independent actuaries on the balance sheet date and in the case of the defined benefit plans described in this explanatory note, immediate recognition of the actuarial gains and losses is adopted. The full liabilities are provided for plans showing deficits. This measure has been applied since the 2001 financial year, when the regulations of CVM Ruling 371/00 were adopted. In cases that show positive actuarial situations, no assets are recorded due to the legal impossibility of reimbursing the surpluses.
The characteristics of the supplementary pension plans sponsored are described below:
FUNDAÇÃO SISTEL DE SEGURIDADE SOCIAL (SISTEL)
Plans
TCSPREV (Defined
Contribution, Settled Benefit, Defined Benefit)
This defined contribution and
settled benefit plan was introduced on February 28, 2000, with the adherence
of around 80% of the employees at that time. On December 31, 2001, all the pension
plans sponsored by the Company with SISTEL were merged, being exceptionally and
provisionally approved by the Supplementary Pensions Department - SPC, due
to the need for adjustments to the regulations. They were subsequently
transformed into defined contribution groups with settled and defined
benefits. The plans that were merged into the TCSPREV were the PBS-TCS,
PBT-BrT, Convênio de Administração BrT and the Termo de Relação Contratual Atípica,
the conditions established in the original plans being maintained. In March
2003, this plan was suspended to the employees who want to be included in the
supplementary pension plans sponsored by the Company. TCSPREV currently
attends to around 69.9% of the staff.
PBS-A (Defined
Benefit)
Maintained jointly with other sponsors linked to the provision of
telecommunications services and destined for participants that had the status
of beneficiaries on 01/31/00.
PAMA - Health Care
Plan for Retired Employees (Defined Contribution)
Maintained jointly with other
sponsors linked to the provision of telecommunications services and destined
for participants that had the status of beneficiaries on 01/31/00, and also for
the beneficiaries of the PBS-TCS Group, incorporated into the TCSPREV on
12/31/01. According to a legal/actuarial appraisal, the Companys liability
is exclusively limited to future contributions.
PAMEC-BrT (Health-care
Plan for Supplementary Pension Beneficiaries)
Medical assistance for
retirees and pensioners linked with the PBT-BrT Group, which was
incorporated into the TCSPREV on 12/31/01.
Contributions Established for the Plans
TCSPREV
Contributions to this plan were maintained on the same basis as the original
plans incorporated in 2001 for each group of participants, and were
established based on actuarial studies prepared by independent actuaries
according to regulations in force in Brazil, using the capitalization system to
determine the costs. Currently contributions are made by the participants and the
sponsor only for the internal groups PBS-TCS (defined benefit) and
TCSPREV. In the TCSPREV group, the contributions are credited in individual
accounts of each participant, equally by the employee and the Company, and
the basic contribution percentages vary between 3% and 8% of the participants
salary, according to age. Participants have the option to contribute
voluntarily or sporadically to the plan above the basic contribution, but
without equal payments from the Company. In the case of the PBS-TCS group,
the sponsor's contribution in the quarter was 12% of the payroll of the
participants, whilst the employees contribution varies according to the
age, service time and salary. An entry fee may also be payable depending on
the age of entering the plan. The sponsors are responsible for the cost of
all administrative expenses and risk benefits. To the quarter, contributions
by the sponsor to the TCSPREV group represented on average 6.51% of the payroll of
the plan participants. To the employees, the average was 5.88%.
The Companys contributions were R$3,732 in the quarter (R$3,619 in 2003).
PBS-A
Contributions may occur in case of accumulated deficit. In 12/31/02, the plan
presented surplus.
PAMA
This
plan is sponsored with contributions of 1.5% on payroll of active participants linked
to PBS plans, segregated and sponsored by several SISTEL sponsors. In the
case of Brasil Telecom, the PBS-TCS was incorporated into the TCSPREV plan
on 12/31/01, and became an internal group of the plan.
The companys contributions for this plan, that are exclusively the responsibility of the sponsors, were R$29 in the quarter (R$31 in 2003).
PAMEC-BrT
Contributions for this plan were fully paid in July 1998, through a
single allotment. New contributions will be limited to the future necessity to
cover expenses, if that occurs.
FUNDAÇÃO DOS EMPREGADOS DA CIA. RIOGRANDENSE DE TELECOMUNICAÇÕES -FCRT
The main purpose of the Company sponsoring FCRT is to maintain the supplementary retirement, pension and other provisions in addition to those provided by the official social security system to participants. The actuarial system for determining the plans cost and contributions is collective capitalization, valued annually by an independent actuary.
Plans
BrTPREV
A
defined contribution and settled benefits plan, introduced in October 2002, to
provide supplementary social security benefits in addition to those of the
official social security system, that initially only took care of the
employees linked to the Rio Grande do Sul Branch. In March 2003, this plan
was also opened to the new employees of the Company and its subsidiaries who wanted
to participate in the sponsored complementary social security plans. BrTPREV
attends around 24,9% of the employee staff.
Fundador - Brasil
Telecom and Alternative - Brasil Telecom
Defined benefits plans to provide
supplementary social security benefits in addition to those of the official
social security system, now closed to the entry of new participants. Nowadays, those
plans attend around 1.8% of the employees staff.
Contributions Established for the Plans
BrTPREV
The
contributions to this plan are established based on actuarial studies prepared by
independent actuaries according to the regulations in force in Brazil,
using the capitalization system to determine the costs. Contributions are
credited in individual accounts of each participant, the employees and
Companys contributions being equal, the basic percentage contribution varying
between 3% and 8% of the participation salary, according to the participants
age. Participants have the option to contribute voluntarily or
sporadically to the plan above the basic contribution, but without
equal payments from the sponsor. The sponsor is responsible for the cost
of administrative expenses on the basic contributions from employees and normal
contributions of the Company and risk benefits. In the quarter
contributions by the sponsor represented on average 5.96% of the payroll
of the plan participants, whilst the average employee contribution was 5.21%.
In the quarter the Companys contributions were R$1,175 (R$498 in 2003).
Fundador - Brasil
Telecom and Alternative - Brasil Telecom
The regular contribution by the
sponsor in the quarter was an average of 1.92% on the payroll of the
participants in the plan, who contributed at variable rates according to the age,
time of service and salary, the average rate was 2.96%. In Alternative
Plan - Brasil Telecom, the participants also pay an entrance fee, depending
on the age when joining the plan.
The usual contributions of the Company, in the quarter, were R$5 (R$125 in December 31, 2003).
The technical reserve corresponding to the current value of the Companys supplementary contribution, due to the actuarial deficiency of the plans managed by FCRT, must be amortized within the maximum established period of 20 years as from January 2000, in accordance with Circular 66/SPC/GAB/COA of the Supplementary Pensions Department dated January 25, 2002. Of the maximum period established, 17 years and nine months still remain for complete settlement. The amortizing contributions in the quarter were R$25,200 (R$7,451 in 2003).
b. Stock Option Plan for Officers and Employees
The Extraordinary Shareholders Meeting held on April 28, 2000 approved the general plan to grant stock purchase options to officers and employees of the Company and its subsidiaries. The plan authorizes a maximum limit of 10% of the shares of each kind of Company stock. Shares derived from exercising options guarantee the beneficiaries the same rights granted to other Company shareholders. The administration of this plan was entrusted to a management committee appointed by the Board of Directors, which decided only to grant preferred stock options. The plan is divided into two separate programs:
Program A
This program is granted as an extension of the performance objectives of the Company established by the Board of Directors for a five-year period. Up to March 31, 2004, no stock had been granted.
Program B
The price of exercising is established by the management committee based on the market price of 1000 shares at the date of the grant and will be monetarily restated by the IGP-M between the date of signing the contracts and the payment date.
The right to exercise the option is given in the following way and within the following periods:
First Grant | Second Grant | |||
From | End of period | From | End of period | |
33% | 01/01/04 | 12/31/08 | 12/19/05 | 12/31/10 |
33% | 01/01/05 | 12/31/08 | 12/19/06 | 12/31/10 |
34% | 01/01/06 | 12/31/08 | 12/19/07 | 12/31/10 |
The acquisition periods can be anticipated as a result of the occurrence of events or special conditions established in the option contract.
The information related with the general plan to grant stock options is summarized below:
Preferred stock options (thousand) |
Average exercise price R$ | |
Balance as of 12/31/2003 | 907,469 | 11.73 |
Balance as of 03/31/2004 | 907,469 | 11.73 |
There has been no grant of options for purchase of stocks exercised in the quarter and the representativeness of the balance of the options before the total outstanding stocks is 0.17% (0.17% in December 31, 2003).
Considering the hypothesis that the options will be fully exercised, the opportunity cost of the premiums of the respective options, calculated by the Black&Scholes method, for the Company would be R$311 (R$204 in 2003).
c. Other Benefits to Employees
Other benefits are granted to employees, such as: health care/dental care, meal allowance, group life insurance, occupational accident benefit, sickness benefit, transport allowance, and others.
7. PROVISIONS FOR CONTINGENCIES
The Company and its subsidiaries periodically perform an assessment for contingencies risks, and also review lawsuits taking into consideration the legal, economic, taxes and accounting aspects. The assessment of these risks aims at classifying them according to the chances of an unfavorable outcome between the alternatives of probable, possible or remote, taking into account, according to the circumstances, the opinion of its legal counselors.
Provisions are recognized for those contingencies where the risks are classified as probable. Contingencies classified as possible or remote are discussed in this Note. In certain situations, due to legal requirements or precautionary measures, judicial deposits are made to guarantee the continuity of the cases in litigation. These lawsuits are in progress in various courts, including administrative, lower, and higher courts.
Labor Claims
The provision for labor claims includes an estimate by the Companys management, supported by the opinion of its legal counselors, of the probable losses related to lawsuits filed by former employees of the Company and of service providers.
Tax Suits
The provision for tax contingencies refers mainly to matters related to tax collections due to differences in interpretation of the tax legislation by the Companys legal counsel and the tax authorities.
Civil Suits
The provision for civil contingencies refers to cases related to contractual adjustments arising from Federal Government economic plans and other cases related to community telephony plans.
Classification by Degree of Risk
Contingencies with a Probable Risk
Contingencies classified as having a probable risk of loss, for which provisions are recorded under liabilities, have the following balances:
PARENT COMPANY | CONSOLIDATED |
NATURE | 03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 |
LABOR | 417,993 | 424,097 | 417,993 | 424,097 |
TAX | 63,630 | 64,391 | 65,209 | 65,970 |
CIVIL | 209,461 | 207,847 | 211,730 | 208,678 |
TOTAL | 691,084 | 696,335 | 694,932 | 698,745 |
CURRENT | 330,188 | 48,509 | 330,188 | 48,509 |
NONCURRENT | 360,896 | 647,826 | 364,744 | 650,236 |
Labor
A decrease in the provision for labor contingencies in the amount of R$6,104 was verified in the quarter. This variance is caused by recognition of monetary restatements and effects of reassessment of contingent risks that determine the additional recognition for the provision in the amount of R$18,102 and for payments that total R$24,206.
The main objects that affect the provisions for labor claims are the following:
(i) | Additional Remuneration for Hazardous Activities - related to the claim for payment of additional remuneration for hazardous activities, based on Law Nr. 7,369/85, regulated by Decree 93,412/86, due to the supposed risk of contact by the employee with the electric power system; |
(ii) | Salary Differences and Consequences - related, mainly, to requests for salary increases due to supposedly unfulfilled union negotiations. They are related to the repercussion of the salary increase supposedly due on the others sums calculated based on the employees salaries; |
(iii) | Career Plan - related to the request for application of the career and salaries plan for employees of the Santa Catarina Branch (formerly Telesc), with promotions for seniority and merit, supposedly not granted by the former Telesc; and |
(iv) | Joint Responsibility - related to the request to ascribe responsibility to the Company, made by outsourced personnel, due to supposed nonobservance of their labor rights by their real employers. |
Tax
During the quarter there was a decrease of R$761, represented by monetary restatements, which, decreased by reassessments of the contingent risks, contributed to the decrease of R$571 in the amount provisioned and for payments in the amount of R$190.
The main lawsuits provided for are as follows:
(i) | Social Security - Related to the non-collection of social security education allowance; |
(ii) | Federal Revenue Department - Incorrect compensation of tax losses; |
(iii) | State Revenue Department - Non-collection of differential in rate of ICMS; and |
(iv) | CPMF - Non-collection of the contribution on financial activities. |
Civil
The increase occurring in the quarter, in the amount of R$1,614 (R$3,052 for Consolidated) is due to the recognition of monetary restatements and reassessment of the contingent risks, which resulted in the addition of R$4,974 to the provision (R$6,412 for Consolidated) and to payments that totaled R$3,360.
The lawsuits provided are the following:
(i) | Review of contractual conditions - Lawsuit where a company which, supplies equipment filed legal action against the Company, asking for a review of contractual conditions due to economic stabilization plans; |
(ii) | Contracts of Financial Participation - the position related to the incorrect procedure previously adopted by the former CRT in processes related to the application of a rule enacted by the Ministry of the Communications has been agreed to in the Court of Appeals of Rio Grande do Sul. Such cases are in various phases: First instance, Court of Appeals and Higher Court of Appeals; and |
(iii) | Other lawsuits - related to various ongoing lawsuits such as indemnification for pain and suffering and material damages to consumers, indemnification for contractual rescission, indemnification for accidents, as well as lawsuits that are in Special Civil Courts whose claims, separately, do not exceed forty minimum salaries. |
Contingencies with a Possible Risk
The position of contingencies with degrees of risk considered to be possible, and therefore not recorded in the accounts, is the following:
PARENT COMPANY | CONSOLIDATED |
NATURE | 03/31/04 | 12/31/03 | 03/31/03 | 12/31/03 |
LABOR | 664,809 | 625,181 | 664,897 | 625,266 |
TAX | 891,216 | 863,967 | 891,215 | 863,967 |
CIVIL | 783,492 | 740,461 | 783,569 | 740,535 |
TOTAL | 2,339,517 | 2,229,609 | 2,339,681 | 2,229,768 |
Labor
The main objects that comprise the possible losses of a labor nature are related to additional remuneration for hazardous activities, promotions and joint responsibility, the evaluation of which processes by the legal assessors resulted in a level of risk of loss evaluated only as possible. As well as the cited objects, the following demands also contribute to the aforementioned amount:
(i) | Petition for remunerative consideration for hours of works supposedly exceeding the the normal working hours agreed upon between the parties; and |
(ii) | Petition for application of a regulation that stipulated the payment of a percentage on the Companys profits, attributed to the Santa Catarina Branch. |
Tax
The main lawsuits considered as possible loss are presented as follows:
(i) | ICMS - On international calls; |
(ii) | ICMS - Differential of rate in interstate acquisitions; |
(iii) | ICMS - Exploitation of credits related to the acquisition of fixed assets for use and consumption; |
(iv) | ISS (Service Tax) - Not collected and/or under-collected; |
(v) | IRPJ and CSLL (Income and Social Contribution Taxes) - Monetary variation on credits overpaid in 1997 and 1998; |
(vi) | INSS (Social Security) - Related to the Bresser and Summer Plans, as well as others social security and SAT payments; |
(vii) | COFINS - REPASS; and |
(viii) | Withholding tax (IRRF) - Operations related to hedge for covering debts. |
Civil
The main lawsuits are presented as follows:
(i) | Repayments resulting from Community Telephony Program lawsuits (PCT) - the plaintiffs intend to pay the compensations related to the contracts resulting from the Community Telephony Program. Such proceedings are encountered in various phases: First instance, Court of Appeals and Higher Court of Appeals; |
(ii) | Lawsuits of a consumerist nature; |
(iii) | Contractual - Lawsuits related to the claim for a percentage resulting from the Real Plan, to be applied in a contract for rendering services, review of conversion of installments in URV and later in reais, related to the supply of equipment and rendering of services; and |
(iv) | Attendance for customers points - Public civil lawsuits arising from the closing of customer attendance points. |
Contingencies with a Remote Risk
Besides the demands mentioned there also exist contingencies whose risk level was assessed as remote, in the amount of R$1,349,606 (R$1,265,967 in December 31, 2003) for the Company and of R$1,349,616 (R$1,265,978 in December 31, 2003) for Consolidated.
Guarantees
The company has guarantees signed with financial institutions, as complementary guarantees for judicial proceedings in provisional execution, in the amount of R$120.561. The major part of these contracts, representing 83%, has terms ending during the next twelve months and the rest for indeterminate periods. The remuneration of these contracts varies from 0.75% p.a. to 4.00% p.a., representing an average rate of 0.96% p.a.
The judicial deposits related to contingencies and contested taxes (suspended liability) are shown in note 21.
8. SHAREHOLDERS EQUITY
a. Capital
The Company is authorized to increase its capital through decisions of the Board of Directors up to a total limit of 560,000,000,000 (five hundred and sixty billion) common or preferred shares, observing the legal limit of 2/3 (two thirds) for the issue of preferred shares without voting rights.
By a resolution of the General Shareholders Meeting or the Board of Directors, the Companys capital can be increased by the capitalization of retained earnings or prior to it by reserves allocated by the General Shareholders Meeting. Under these conditions the capitalization can be made without changing the number of shares.
The capital is represented by common and preferred shares, with no par value, and the maintenance of the proportion between the shares in the case of capital increases, is not mandatory.
By a resolution of the General Shareholders Meeting or the Board of Directors, preference rights can be excluded for the issuance of shares, subscription bonuses or debentures convertible into shares in the cases described in article 172 of the Corporation Law.
The preferred shares do not have voting rights, except in the cases specified from the 1st to 3rd paragraphs of article 12 of the bylaws, but are assured priority in receiving the minimum, non-cumulative dividend of 6% per annum, calculated on the amount resulting from dividing the capital by the total number of the Companys shares, or 3% per annum calculated on the amount resulting from dividing the net book shareholders equity by the total number of Companys shares, whichever is greater.
Subscribed and paid-up capital as of the balance sheet date is R$3,401,245 (R$3,373,097 as of December 31, 2003) represented by shares without par value as follows:
In thousand of shares |
TYPE OF SHARES | Total of Shares | Shares held in treasury | Outstanding shares | |||
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
Common | 249,597,050 | 249,597,050 | - | - | 249,597,050 | 249,597,050 |
Preferred | 300,118,295 | 295,569,090 | 5,297,285 | 5,718,771 | 294,821,010 | 289,850,319 |
TOTAL | 549,715,345 | 545,166,140 | 5,297,285 | 5,718,771 | 544,418,060 | 539,447,369 |
03/31/04 | 12/31/03 | |
BOOK VALUE PER THOUSAND OUTSTANDING SHARES (R$) | 12.05 | 12.35 |
b. Treasury stock
In the determination of the calculation of the book value the shares held in treasury are deducted, which are originated from the following events:
Company Merger
The Company holds in treasury preferred shares acquired in the first half of 1998 by Companhia Riograndense de Telecomunicações - CRT, a company that was merged by Brasil Telecom S.A. by the end of 2000. Since the merger, the Company has only placed shares in circulation to comply with judicial rulings as a result of ownership claims from the original subscribers of the merged company. The amount originally paid in this case is considered as a replacement cost, in accordance with the control made by the Company, considering the outflow of the older acquisitions to the more recent.
The average cost of acquisition originally represented in CRT an amount of R$1.24 per share. With the swap ratio of the stock as a result of the merger process, each CRT share was swapped for 48.56495196 shares of Brasil Telecom S.A., resulting in an average cost of R$0.026 for each treasury share.
The movements of treasury stock derived from the merged company were the following:
03/31/04 | 12/31/03 | |||
Preferred shares (thousands) |
Amount | Preferred shares (thousands) |
Amount | |
Opening balance | 871,571 | 20,778 | 1,483,911 | 36,733 |
Number of shares replaced in circulation | (421,486) | (10,346) | (612,340) | (15,955) |
Closing balance | 450,085 | 10,432 | 871,571 | 20,778 |
The retained earnings account represented the origin of the funds invested in acquiring this treasury stock.
Stock Repurchase Program - Relevant Facts from 10/01/02, 12/27/02 and 08/05/03
The Companys Board of Directors approved, on the above mentioned dates, the proposals to repurchase preferred stock issued by the Company, for holding in treasury or cancellation or subsequent sale, under the following terms and conditions: (i) the retained earnings account represented the origin of the funds invested in purchasing the stock; (ii) the authorized quantity for the repurchase of Company stock for holding in treasury was limited to 10% of preferred shares outstanding in the market; and (iii) the period determined for the acquisition was three months as from to count of the date defined and published in the relevant facts for the programs published in 2002, and for the program published in 2003 the period for acquisition is 365 days, in accordance with CVM Instruction 390/03.
The repurchase of preferred shares issued by the Company for holding in treasury, is authorized up to the limit of 18,078,192,282 shares of this nature. To reach this limit, the Company could acquire the quantity of 11,747,081,779 shares.
The quantity of shares held in treasury arising from the programs for repurchase of shares was the following:
03/31/04 | 12/31/03 | |||
Preferred shares (thousands) |
Amount | Preferred shares (thousands) |
Amount | |
Opening balance | 4,847,200 | 54,870 | 4,847,200 | 54,870 |
Closing balance | 4,847,200 | 54,870 | 4,847,200 | 54,870 |
Unit cost of repurchase of shares (R$) | 03/31/04 | 12/31/03 |
Average | 11.32 | 11.32 |
Minimum | 10.31 | 10.31 |
Maximum | 13.80 | 13.80 |
The unit cost in the acquisition considers the total for the programs for repurchase of shares.
Up to the balance sheet date there was no disposal of preferred shares acquired as a result of the repurchase programs.
Market value of treasury shares
The market value of treasury shares, arising from the merger of CRT and the repurchase programs, at the market quotation at the balance sheet date was the following:
03/31/04 | 12/31/03 | |
Number of preferred shares in treasury (thousand of shares) | 5,297,285 | 5,718,771 |
Quotation per lot of thousand shares at BOVESPA (R$) | 12.40 | 15.20 |
Market value | 65,686 | 86,925 |
The Company maintains the balance of treasury stock in a separate account. For presentation purposes, the value of the treasury stock is deducted from the reserves that gave rise to it, and is presented as follows:
CAPITAL RESERVES | RETAINED EARNINGS | |||
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
Reserves (including those that originated the treasury stock) | 1,551,675 | 1,579,823 | 1,396,661 | 1,512,328 |
Treasury Stock | (54,870) | (54,870) | (10,432) | (20,778) |
Balance of Reserves Net of Treasury Stock | 1,496,805 | 1,524,953 | 1,386,229 | 1,491,550 |
c. Capital Reserves
Capital reserves are recognized in accordance with the following practices:
Reserve for Premium on Subscription of Shares: results from the difference between the amount paid on subscription and the portion allocated to capital.
Special Goodwill Reserve arising on Merger: represents the net value of the contra entry of the goodwill recorded in deferred charges as provided by CVM Instructions 319/99, 320/99 and 349/01. When the corresponding tax credits are used, the reserve is capitalized, annually, in the name of the controlling shareholder and the existing minority stockholders in the date of its formation, observing the preemptive rights of the other shareholders.
Reserve for Donations and Subventions for Investments: made as a result of donations and subventions received, for which the contra entry is an asset received by the Company.
Reserve for Special Monetary Restatement as per Law Nr. 8.200/91: made as a result of special monetary restatement adjustments to compensate the distortions in the monetary restatement index prior to 1991.
Other Capital Reserves: formed by the contra entry of the interest on work in progress up to December 31, 1998 and funds invested in income tax incentives.
d. Profit Reserves
The profit reserves are recognized in accordance with the following practices:
Legal Reserve: allocation of five percent of the annual net income, up to twenty percent of paid-up capital or thirty percent of capital plus capital reserves. The Legal Reserve is only used to increase capital or to offset losses.
Retained Earnings: Comprises the remaining balances of net income, adjusted under the terms of article 202 of Law Nr. 6,404/76, or by the recognition of prior years adjustments, when applicable.
e. Dividends and Interest on Shareholders Equity
The dividends are calculated in accordance with Company bylaws and corporate law. Mandatory minimum dividends are calculated in accordance with article 202 of Law 6.404/76 and the preferred or priority dividends are calculated in accordance with Company bylaws. As a result of a resolution by the Board of Directors, the Company may pay or credit, as dividends, Interest on Shareholders Equity (JSCP), under the terms of article 9, paragraph 7, of Law number 9.249, dated December 26, 1995. The interests paid or credited will be offset against the minimum annual statutory dividend.
The JSCP credited to the shareholders and that will be allocated to dividends, net of income tax, as part of the proposed allocation of income for the current year that will be closed by the end of 2004, to be submitted for approval by the general shareholders meeting, are as follows:
03/31/04 | 03/31/03 | |
INTERESTS ON SHAREHOLDERS CAPITAL - JSCP CREDITED | 238,100 | 246,200 |
COMMON SHARE | 110,139 | 112,957 |
PREFERRED SHARE | 127,961 | 133,243 |
WITHHOLDING TAX (IRRF) | (35,715) | (36,930) |
NET JSCP | 202,385 | 209,270 |
9. NET OPERATING REVENUE FROM TELECOMMUNICATIONS SERVICES
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 03/31/03 | 03/31/04 | 03/31/03 | |
LOCAL SERVICE | 1,644,631 | 1,538,572 | 1,644,631 | 1,538,572 |
Activation fees | 9,135 | 5,890 | 9,135 | 5,890 |
Basic subscription | 747,120 | 702,708 | 747,120 | 702,708 |
Measured service charges | 336,393 | 328,786 | 336,393 | 328,786 |
Fixed to mobile calls - VC1 | 527,763 | 475,094 | 527,763 | 475,094 |
Rent | 476 | 523 | 476 | 523 |
Other | 23,744 | 25,571 | 23,744 | 25,571 |
LONG DISTANCE SERVICES | 556,544 | 449,284 | 556,544 | 449,284 |
Inter-Sectorial Fixed | 264,804 | 245,035 | 264,804 | 245,035 |
Intra-Regional Fixed (Inter-Sectorial) | 90,350 | 80,469 | 90,350 | 80,469 |
Intra-Regional Fixed | 21,304 | - | 21,304 | - |
Fixed to mobile calls - VC2 and VC3 | 174,382 | 123,647 | 174,382 | 123,647 |
International | 5,704 | 133 | 5,704 | 133 |
INTERCONNECTION (USE OF THE NETWORK) | 191,200 | 222,691 | 191,200 | 222,691 |
Fixed-Fixed | 128,343 | 166,926 | 128,343 | 166,926 |
Mobile-Fixed | 62,857 | 55,765 | 62,857 | 55,765 |
LEASE OF MEANS | 55,061 | 53,213 | 55,061 | 53,213 |
PUBLIC TELEPHONE | 108,166 | 83,754 | 108,166 | 83,754 |
DATA COMMUNICATIONS | 229,846 | 177,750 | 220,458 | 171,837 |
SUPPLEMENTARY, INTELLIGENT NETWORK AND ADVANCED TELEPHONY SERVICES | 96,689 | 79,006 | 96,528 | 79,056 |
OTHER SERVICES OF THE MAIN ACTIVITY | 5,597 | 3,948 | 30,179 | 4,349 |
OTHER | 6,077 | 6,511 | 6,077 | 6,511 |
GROSS OPERATING REVENUE | 2,893,811 | 2,614,729 | 2,908,844 | 2,609,267 |
TAXES ON GROSS REVENUE | (799,694) | (707,068) | (806,770) | (710,984) |
OTHER DEDUCTIONS FROM GROSS REVENUE | (25,285) | (24,625) | (26,779) | (24,625) |
NET OPERATING REVENUE | 2,068,832 | 1,883,036 | 2,075,295 | 1,873,658 |
10. COST OF SERVICES RENDERED
The costs incurred in the generation of services rendered are as follows:
PARENT COMPANY | CONSOLIDATE |
03/31/04 | 03/31/03 | 03/31/04 | 03/31/03 | |
PERSONNEL | (26,916) | (28,242) | (27,975) | (28,390) |
MATERIALS | (21,825) | (19,362) | (21,825) | (19,362) |
THIRD-PARTY SERVICES | (149,621) | (140,449) | (157,851) | (140,571) |
INTERCONNECTION | (496,234) | (424,666) | (496,234) | (424,666) |
RENT, LEASING AND INSURANCE | (63,166) | (40,288) | (81,491) | (40,243) |
CONNECTION MEANS | (5,471) | (15,817) | (5,471) | (37,513) |
FISTEL | (4,002) | (3,746) | (4,002) | (3,746) |
DEPRECIATION AND AMORTIZATION | (538,305) | (487,453) | (541,324) | (487,456) |
OTHER | (3,164) | (2,747) | (1,085) | (2,747) |
TOTAL | (1,308,704) | (1,162,770) | (1,337,258) | (1,184,694) |
11. SELLING EXPENSES
The expenses related to commercialization activities are detailed according to the following nature:
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 03/31/03 | 03/31/04 | 03/31/03 | |
PERSONNEL | (30,392) | (30,917) | (31,157) | (31,097) |
MATERIALS | (197) | (292) | (190) | (292) |
THIRD-PARTY SERVICES | (99,054) | (73,882) | (99,605) | (73,726) |
RENT, LEASING AND INSURANCE | (32,403) | (32,446) | (1,298) | (688) |
PROVISION FOR DOUBTFUL ACCOUNTS | - | 1,233 | (78) | 1,238 |
LOSSES ON ACCOUNTS RECEIVABLE | (87,041) | (69,129) | (87,573) | (69,140) |
DEPRECIATION AND AMORTIZATION | (1,294) | (1,276) | (1,295) | (1,276) |
OTHER | (277) | (189) | (277) | (189) |
TOTAL | (250,658) | (206,898) | (221,473) | (175,170) |
12. GENERAL AND ADMINISTRATIVE EXPENSES
The expenses related to administrative activities, which include the information technology expenses are detailed according to the following nature:
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 03/31/03 | 03/31/04 | 03/31/03 | |
PERSONNEL | (32,743) | (33,379) | (34,978) | (33,580) |
MATERIALS | (939) | (627) | (1,001) | (630) |
THIRD-PARTY SERVICES | (126,180) | (85,796) | (127,920) | (85,822) |
RENT, LEASING AND INSURANCE | (13,613) | (17,325) | (13,898) | (17,163) |
DEPRECIATION AND AMORTIZATION | (45,031) | (31,600) | (46,765) | (31,868) |
OTHER | (187) | (397) | (917) | (397) |
TOTAL | (218,693) | (169,124) | (225,479) | (169,460) |
13. OTHER OPERATING INCOME (EXPENSES)
Following are presented the remaining income and expenses attributed to operational activities:
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 03/31/03 | 03/31/04 | 03/31/03 | |
TECHNICAL AND ADMINISTRATIVE SERVICES | 16,241 | 8,237 | 15,995 | 8,100 |
OPERATIONAL INFRASTRUCTURE RENT AND OTHER | 7,380 | 9,328 | 7,363 | 9,313 |
FINES | 19,675 | 18,190 | 19,653 | 18,190 |
RECOVERED TAXES AND EXPENSES | 242 | 79 | 330 | 79 |
WRITE OFF OF REVENUE IN THE PROCESS OF CLASSIFICATION | - | 4,302 | - | 4,302 |
DIVIDENDS ON INVESTMENTS VALUED AT ACQUISITION COST | 286 | - | 286 | - |
GAINS/LOSSES ON MAINTENANCE SUPPLIES SALES | (930) | (8) | (930) | (8) |
TAXES (OTHER THAN ON GROSS REVENUE, INCOME AND SOCIAL CONTRIBUTION TAXES) | (10,205) | (9,069) | (10,487) | (9,082) |
DONATIONS AND SPONSORSHIPS | (2,842) | (2,621) | (2,842) | (2,621) |
CONTINGENCIES - PROVISION/REVERSAL | (22,505) | (18,660) | (22,508) | (18,660) |
REVERSAL OF OTHER PROVISIONS | 16,326 | 1,639 | 16,339 | 1,639 |
AMORTIZATION OF GOODWILL ON ACQUISITION OF INVESTMENT | - | - | (9,594) | - |
LABOR SEVERANCE PAYMENTS | - | (328) | - | (328) |
COURT COSTS | (506) | - | (507) | |
WRITE-OFF OF ADVANCES AND OTHER CREDITS | - | - | - | - |
OTHER EXPENSES | (3,758) | (3,703) | (3,982) | (3,703) |
TOTAL | 19,404 | 7,386 | 9,116 | 7,221 |
14. FINANCIAL INCOME (EXPENSES), NET
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 03/31/03 | 03/31/04 | 03/31/03 | |
FINANCIAL INCOME | 97,301 | 71,447 | 100,122 | 74,494 |
LOCAL CURRENCY | 88,578 | 69,786 | 90,380 | 72,833 |
ON RIGHTS IN FOREIGN CURRENCY | 8,723 | 1,661 | 9,742 | 1,661 |
FINANCIAL EXPENSES | (480,194) | (522,790) | (480,917) | (522,966) |
LOCAL CURRENCY | (221,691) | (238,562) | (222,137) | (238,738) |
ON LIABILITIES IN FOREIGN CURRENCY | (20,403) | (38,028) | (20,680) | (38,028) |
INTEREST ON SHAREHOLDERS EQUITY | (238,100) | (246,200) | (238,100) | (246,200) |
TOTAL | (382,893) | (451,343) | (380,795) | (448,472) |
The interest on Shareholders Equity was reversed in the statement of results and deducted from retained earnings, in shareholders equity, in accordance with CVM Resolution 207/96.
15.NONOPERATING INCOME (EXPENSES)
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 03/31/03 | 03/31/04 | 03/31/03 | |
AMORTIZATION OF GOODWILL ON MERGER (CVM INSTRUCTION 319/99) | (47,332) | (47,332) | (47,332) | (47,332) |
REVERSAL OF PROVISION FOR MAINTENANCE OF INTEGRITY OF SHAREHOLDERS EQUITY (CVM INSTRUCTION 349/01) | 47,332 | 47,332 | 47,332 | 47,332 |
AMORTIZATION OF GOODWILL ON MERGER | (31,004) | (31,004) | (31,004) | (31,004) |
PROVISION FOR REALIZABLE AMOUNT AND FIXED ASSET LOSSES | (1,762) | 1,334 | (429) | 1,334 |
GAIN (LOSS) ON PERMANENT ASSET DISPOSALS | (7,309) | (8,946) | (7,580) | (8,946) |
PROVISION/REVERSAL FOR INVESTMENT LOSSES | 1,103 | 151 | 1,103 | 151 |
OTHER NONOPERATING INCOME (EXPENSES) | (2,331) | (1,697) | (2,331) | (1,697) |
TOTAL | (41,303) | (40,162) | (40,241) | (40,162) |
16. INCOME AND SOCIAL CONTRIBUTION TAXES
Income and social contribution taxes are booked on accrual basis, being the temporary differences deferred. The provision for income and social contribution taxes recognized in the income statement are as follows:
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 03/31/03 | 03/31/04 | 03/31/03 | |
INCOME BEFORE TAXES AND AFTER EMPLOYEE PROFIT SHARING | (136,673) | (147,733) | (132,957) | (146,811) |
INCOME RELATED TO SOCIAL CONTRIBUTION TAX(9%) | 12,301 | 13,296 | 11,966 | 13,213 |
PERMANENT ADDITIONS | (3,889) | (2,816) | (17,385) | (2,816) |
PERMANENT EXCLUSIONS | 125 | 202 | 12,679 | 39 |
OTHER | - | - | 285 | - |
SOCIAL CONTRIBUTION TAX EXPENSE IN THE STATEMENT OF INCOME | 8,537 | 10,682 | 7,545 | 10,436 |
INCOME TAX EXPENSE (10% + 15% = 25%) | 34,168 | 36,933 | 33,239 | 36,703 |
PERMANENT ADDITIONS | (11,802) | (8,339) | (49,289) | (8,339) |
PERMANENT EXCLUSIONS | 449 | 568 | 35,367 | 122 |
OTHER | - | - | 768 | - |
INCOME TAX EXPENSE IN THE STATEMENT OF INCOME | 22,815 | 29,162 | 20,085 | 28,486 |
INCOME AND SOCIAL CONTRIBUTION TAX (EXPENSES)/REVENUES IN THE STATEMENT OF INCOME | 31,352 | 39,844 | 27,630 | 38,922 |
17. CASH AND CASH EQUIVALENTS
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
CASH | 340 | - | 359 | 5 |
BANKS | 297,614 | 143,885 | 309,237 | 150,664 |
TEMPORARY CASH INVESTMENTS | 1,985,138 | 1,269,449 | 2,033,933 | 1,315,096 |
TOTAL | 2,283,092 | 1,413,334 | 2,343,529 | 1,465,765 |
Temporary cash investments represent amounts invested in portfolios managed by financial institutions and refer to federal bonds with an average yield equivalent to interbank deposit rates (DI CETIP - CDI), contracts in the Futures and Commodities Exchange - BM&F, linked to foreign exchange variation and interest of around 4.5% per year and in an investment fund with exchange variation plus six-month LIBOR tax plus interest of 1.5% per annum.
Cash Flow Statement
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 03/31/03 | 03/31/04 | 03/31/03 | |
OPERATIONS | ||||
NET INCOME FOR THE PERIOD | 132,779 | 138,311 | 132,779 | 138,311 |
MINORITY PARTICIPATION | - | - | (6) | - |
INCOME ITEMS THAT DO NOT AFFECT CASH FLOW | 1,152,596 | 953,171 | 1,155,229 | 954,413 |
Depreciation and amortization | 615,634 | 551,333 | 629,982 | 551,603 |
Losses on accounts receivable from services | 96,933 | 69,129 | 97,465 | 69,140 |
Provision for doubtful accounts | (6,376) | (1,233) | (6,298) | (1,238) |
Provision for contingencies | 22,505 | (2,285) | 22,507 | (2,285) |
Deferred taxes | 225,013 | 93,826 | 225,843 | 93,826 |
Income from writing off permanent assets | 10,152 | 21,155 | 9,035 | 21,155 |
Financial charges | 177,522 | 222,304 | 177,575 | 222,304 |
Equity gain (loss) | 11,213 | (1,807) | - | - |
Other expenses/income | - | 749 | (880) | (92) |
CHANGES IN ASSETS AND LIABILITIES | (510,102) | (413,378) | (521,530) | (398,844) |
CASH FLOW FROM OPERATIONS | 775,273 | 678,104 | 766,472 | 693,880 |
FINANCING | ||||
Dividends/interest on equity paid during the period | (370) | (71) | (370) | (71) |
Loans and financing | 265,161 | (284,368) | 265,161 | (284,368) |
Loans obtained | 587,204 | 23,356 | 587,204 | 23,356 |
Loans paid | (132,437) | (119,889) | (132,437) | (119,889) |
Interest paid | (189,606) | (187,835) | (189,606) | (187,835) |
Treasure stock repurchase | - | (18,169) | - | (18,169) |
Other cash flow from financing activities | - | - | 146 | - |
CASH FLOW FROM FINANCING | 264,791 | (302,608) | 264,937 | (302,608) |
INVESTMENTS | ||||
Short-term financial investments | 34 | (304) | 22 | (630) |
Providers of investments | 108,098 | (19,330) | 119,827 | (16,366) |
Income obtained from the sale of permanent assets | 745 | 10,736 | 745 | 10,736 |
Investments in permanent assets | (248,835) | (390,505) | (273,139) | (416,536) |
Other cash flow from investments | (30,348) | (12,781) | (1,100) | (2,900) |
CASH FLOW FROM INVESTMENTS | (170,306) | (412,184) | (153,645) | (425,696) |
CASH FLOW FOR THE PERIOD | 869,758 | (36,688) | 877,764 | (34,424) |
CASH AND CASH EQUIVALENTS | ||||
Closing balance | 2,283,092 | 1,340,744 | 2,343,529 | 1,388,475 |
Opening balance | 1,413,334 | 1,377,432 | 1,465,765 | 1,422,899 |
VARIATION IN CASH AND CASH EQUIVALENTS | 869,758 | (36,688) | 877,764 | (34,424) |
18. TRADE ACCOUNTS RECEIVABLE
The amounts related to accounts receivable are as follows:
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
UNBILLED AMOUNTS | 763,568 | 707,923 | 763,568 | 707,130 |
BILLED AMOUNTS | 1,317,276 | 1,325,531 | 1,335,395 | 1,335,606 |
ALLOWANCE FOR DOUBTFUL ACCOUNTS | (176,138) | (182,514) | (176,725) | (183,023) |
TOTAL | 1,904,706 | 1,850,940 | 1,922,238 | 1,859,713 |
CURRENT | 1,258,873 | 1,295,463 | 1,271,701 | 1,300,313 |
PAST DUE - 01 TO 30 DAYS | 339,284 | 310,382 | 340,912 | 311,753 |
PAST DUE - 31 TO 60 DAYS | 128,916 | 98,855 | 130,896 | 100,480 |
PAST DUE - 61 TO 90 DAYS | 90,670 | 82,902 | 91,613 | 83,694 |
PAST DUE - 91 TO 120 DAYS | 71,076 | 54,723 | 71,406 | 55,001 |
PAST DUE - OVER 120 DAYS | 192,025 | 191,129 | 192,435 | 191,495 |
19. LOANS AND FINANCING - ASSETS
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
LOANS AND FINANCING | 9,649 | 9,476 | 10,144 | 9,959 |
TOTAL | 9,649 | 9,476 | 10,144 | 9,959 |
CURRENT | 1,944 | 1,963 | 2,439 | 2,446 |
NONCURRENT | 7,705 | 7,513 | 7,705 | 7,513 |
The loans and financing assets refer mainly to funds advanced by the producer of telephone directories and against the sale of fixed assets to other telephone companies. The income is linked to the variation of IGP-DI, IPA-OG/Industrial Products in Column 27 by Fundação Getúlio Vargas - FGV, and CDI, respectively. In the consolidated demonstrations a loan granted by iBest S.A. is included, which is indexed to IGP-M, plus 12% per annum.
20. DEFERRED AND RECOVERABLE TAXES
Deferred income related to income and social contribution taxes
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
SOCIAL CONTRIBUTION TAX | ||||
DEFERRED SOCIAL CONTRIBUTION TAX on: | ||||
Negative calculation base | 9,253 | - | 9,461 | 368 |
Provision for contingencies | 62,198 | 62,670 | 62,198 | 62,670 |
Allowance for doubtful accounts | 15,852 | 16,426 | 15,904 | 16,470 |
Provision for employee profit sharing | 2,703 | 3,771 | 2,749 | 3,810 |
Goodwill on CRT acquisition | 28,399 | 32,659 | 28,399 | 32,659 |
Provision for pension plan actuarial insufficiency coverage - FCTR | 44,729 | 45,548 | 44,729 | 45,548 |
Other provisions | 15,652 | 9,266 | 15,652 | 9,266 |
SUBTOTAL | 178,786 | 170,340 | 179,092 | 170,791 |
INCOME TAX | ||||
DEFERRED INCOME TAX on: | ||||
Tax loss carryforwards | 24,098 | - | 24,675 | 1,022 |
Provision for contingencies | 172,771 | 174,084 | 172,771 | 174,084 |
Allowance for doubtful accounts | 44,035 | 45,629 | 44,180 | 45,754 |
Provision for employee profit sharing | 5,718 | 8,909 | 5,846 | 9,016 |
ICMS - 69/98 Agreement | 41,471 | 38,938 | 41,471 | 38,938 |
Goodwill on CRT acquisition | 78,886 | 90,719 | 78,886 | 90,719 |
Provision for pension plan actuarial insufficiency coverage | 124,247 | 126,523 | 124,247 | 126,523 |
Provision for COFINS/CPMF suspended collection | 13,724 | 14,573 | 13,724 | 14,573 |
Other provisions | 41,976 | 24,987 | 41,976 | 24,987 |
SUBTOTAL | 546,926 | 524,362 | 547,776 | 525,616 |
TOTAL | 725,712 | 694,702 | 726,868 | 696,407 |
CURRENT | 343,365 | 197,295 | 343,989 | 197,757 |
NONCURRENT | 382,347 | 497,407 | 382,879 | 498,650 |
The periods during which the deferred tax assets corresponding to income tax and social contribution on net income (CSLL) are expected to be realized are shown below, which are derived from temporary differences between book income according on the accrual basis and taxable income. The realization periods are based on a technical study using forecast future taxable income, generated in financial years when the temporary differences will become deductible expenses for tax purposes. This asset is maintained according to the requirements of CVM Instruction 371/02, being a technical study annually, when the closing of the fiscal year, submitted to approval of the Management, Board of Directors as well as fiscal council.
PARENT COMPANY | CONSOLIDATED |
2004 | 248,817 | 249,751 |
2005 | 184,843 | 185,065 |
2006 | 66,057 | 66,057 |
2007 | 52,073 | 52,073 |
2008 | 49,901 | 49,901 |
2009 2011 | 30,226 | 30,226 |
2012 2013 | 18,759 | 18,759 |
After 2013 | 75,036 | 75,037 |
TOTAL | 725,712 | 726,868 |
CURRENT | 343,365 | 343,989 |
NONCURRENT | 382,347 | 382,879 |
The recoverable amount foreseen after the year 2013 is a result of a provision to cover an actuarial insufficiency of the pension plan, the liability for which is being settled according to the maximum period established by the Supplementary Pensions Department (SPC), which is 17 years and 9 months. Despite the time limit stipulated by the SPC and according to the estimated future taxable income, the company presents conditions to fully offset the deferred taxes in a period lower than ten years, if it opts to fully anticipate the payment of the debt. Tax credits in the amount of R$47,902, attributed to the Consolidation were not recorded, due to the uncertainties of taxable income in the next ten years in BrT CS Ltda. and in Freelance S.A., indirect subsidiaries.
Other Tax Recoverable
It is comprised by federal withholding taxes and payments made, calculated based on legal estimates, which will be offset against future tax obligations. The ICMS recoverable arises, for the most part, from credits recorded in the acquisition of fixed assets, whose compensation with ICMS payable may occur in up to 48 months, according to Complementary Law Nr. 102/00.
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
INCOME TAX | 73,988 | 77,311 | 76,803 | 80,445 |
SOCIAL CONTRIBUTION TAX | 21,331 | 20,608 | 21,537 | 20,998 |
ICMS (state VAT) | 342,768 | 369,057 | 347,244 | 373,281 |
PIS AND COFINS | 61,478 | 62,093 | 61,528 | 62,102 |
OTHER | 238 | 984 | 4,288 | 4,415 |
TOTAL | 499,803 | 530,053 | 511,400 | 541,241 |
CURRENT | 287,909 | 295,450 | 296,093 | 303,524 |
NONCURRENT | 211,894 | 234,603 | 215,307 | 237,717 |
21.JUDICIAL DEPOSITS
Balances of judicial deposits related to contingencies and contested taxes (suspended demand):
PARENT COMPANY | CONSOLIDATED |
NATURE OF RELATED LIABILITIES | 03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 |
LABOR | 257,986 | 219,233 | 257,992 | 219,237 |
CIVIL | 40,174 | 27,890 | 40,174 | 27,890 |
TAX | ||||
CHALLENGED TAXES - ICMS 69/98 AGREEMENT | 165,779 | 155,059 | 165,779 | 155,059 |
OTHER | 57,084 | 55,791 | 57,083 | 55,791 |
TOTAL | 521,023 | 457,973 | 521,028 | 457,977 |
CIRCULANTE | 117,979 | 40,363 | 117,979 | 40,367 |
LONGO PRAZO | 403,044 | 417,610 | 403,049 | 417,610 |
22. OTHER ASSETS
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
RECEIVABLES FROM OTHER TELECOM COMPANIES | 114,220 | 103,338 | 114,220 | 103,338 |
ADVANCES TO SUPPLIERS | 20,249 | 11,871 | 21,042 | 12,613 |
CONTRACTUAL GUARANTEES AND RETENTIONS | 15,794 | 15,792 | 50,711 | 69,251 |
ADVANCES TO EMPLOYEES | 18,950 | 19,753 | 20,327 | 20,591 |
RECEIVABLES FROM SALE OF ASSETS | 3,385 | 5,527 | 11,800 | 5,527 |
PREPAID EXPENSES | 64,871 | 36,626 | 65,226 | 36,954 |
ASSETS FOR SALE | 522 | 522 | 1,272 | 9,269 |
TAX INCENTIVES | 18,315 | 18,315 | 18,315 | 18,315 |
COMPULSORY DEPOSITS | 1,750 | 1,750 | 1,750 | 1,750 |
OTHER | 10,129 | 19,067 | 12,431 | 5,856 |
TOTAL | 268,185 | 232,561 | 317,094 | 283,464 |
CURRENT | 107,761 | 110,743 | 121,479 | 107,911 |
NONCURRENT | 160,424 | 121,818 | 195,615 | 175,553 |
23. INVESTMENTS
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
INVESTMENTS CARRIED UNDER THE EQUITY METHOD | 397,979 | 377,449 | - | - |
BrT SERVIÇOS DE INTERNET S.A. | 309,677 | 314,040 | - | - |
BRASIL TELECOM CELULAR S.A. | 88,302 | 63,409 | - | - |
GOODWILL ON ACQUISITION OF INVESTMENTS, NET | - | - | 113,286 | 122,892 |
IBEST GROUP | - | - | 105,292 | 117,216 |
BRT CABOS SUBMARINOS GROUP | - | - | 7,994 | 5,676 |
INTERESTS VALUED AT COST OF ACQUISITION | 136,830 | 136,614 | 136,830 | 136,614 |
TAX INCENTIVES (NET OF ALLOWANCE FOR LOSSES) | 27,781 | 26,562 | 27,781 | 26,562 |
OTHER INVESTMENTS | 350 | 350 | 350 | 350 |
TOTAL | 562,940 | 540,975 | 278,247 | 286,418 |
Investments valued using the equity method: comprise the Companys ownership interest in its subsidiaries BrT Serviços de Internet S.A. and Brasil Telecom Celular S.A., the principal data of which are as follows:
BrTI | BrT Celular | |
SHAREHOLDERS EQUITY | 309,677 | 88,302 |
CAPITAL | 331,017 | 88,302 |
BOOK VALUE PER SHARE (R$) | 935.53 | 1,000.00 |
NET LOSS IN THE QUARTER | (11,213) | - |
NUMBER OF SHARES HELD BY COMPANY | ||
COMMON SHARES | 331,017 | 88,302 |
OWNERSHIP %IN SUBSIDIARY'S CAPITAL | ||
IN TOTAL CAPITAL | 100% | 100% |
IN VOTING CAPITAL | 100% | 100% |
EQUITY PICKUP GAIN THE QUARTER | (11,213) | - |
Investments stated at cost: represented by the minority interests, of which MTH do Brazil Ltda. in the amount of R$61,463 (R$61,463 in 12/31/03), the Vant Telecomunicações S.A., in the amount of R$36,018 (R$36,018 in 12/31/03) are highlights whose option of acquisition of the control was made on January 20, 2004, as described in the Note 38 and Calais Participações S/A, in the amount of R$200. There are also interests obtained by converting into shares or capital quotas the tax incentive investments in regional FINOR/FINAM funds, Law for Incentives for Information Technology Companies and the Audiovisual Law. Shares of other telecommunications companies located in the regions covered by such regional incentives predominate.
Tax incentives: arise from investments in FINOR/FINAM and audiovisual funds, originated in the investment of allowable portions of income tax due.
Other investments: are related to collected cultural assets.
PARENT COMPANY |
NATURE | 03/31/04 | 12/31/03 | |||
Annual depreciation rates |
Cost | Accumulated depreciation | Net book value |
Net book value | |
WORK IN PROGRESS | - | 363,999 | - | 363,999 | 439,694 |
PUBLIC SWITCHING EQUIPMENT | 20% | 4,902,840 | (4,044,200) | 858,640 | 938,204 |
EQUIPMENT AND TRANSMISSION MEANS | 18%(1) | 10,282,450 | (6,731,978) | 3,550,472 | 3,757,065 |
TERMINATORS | 20% | 470,423 | (398,393) | 72,030 | 78,461 |
DATA COMMUNICATION EQUIPMENT | 20% | 1,078,678 | (401,328) | 677,350 | 669,471 |
BUILDINGS | 4% | 932,060 | (496,843) | 435,217 | 440,460 |
INFRASTRUCTURE | 9.2%(1) | 3,344,514 | (1,650,969) | 1,693,545 | 1,745,544 |
ASSETS FOR GENERAL USE | 15.6%(1) | 686,528 | (423,035) | 263,493 | 259,519 |
LAND | - | 85,047 | - | 85,047 | 85,164 |
OTHER ASSETS | 19.5%(1) | 513,280 | (264,332) | 248,948 | 218,618 |
TOTAL | 22,659,819 | (14,411,078) | 8,248,741 | 8,632,200 |
In 2004, considering the current technological stage of the telecommunications equipment, the Company, based on technical report issued by Instituto Nacional de Tecnologia, in January 12, 2004, decided to changed the depreciation rates of some equipment, covering underground systems, and metallic, coaxial and optic cables. This change generated a reduction in income, net of taxes, in the amount of R$72,088.
According to the STFC concession contracts, the Company assets that are indispensable to providing the service and qualified as reversible assets at the time of expiry of the concession will automatically revert to ANATEL, the Company being entitled to the right to the compensation stipulated in the legislation and the corresponding contracts.
CONSOLIDATED |
NATURE | 03/31/04 | 12/31/03 | |||
Annual depreciation rates |
Cost | Accumulated depreciation | Net book value |
Net book value | |
WORK IN PROGRESS | - | 443,374 | - | 443,374 | 493,997 |
PUBLIC SWITCHING EQUIPMENT | 20% | 4,902,840 | (4,044,200) | 858,640 | 938,204 |
EQUIPMENT AND TRANSMISSION MEANS | 18%(1) | 10,420,225 | (6,740,803) | 3,679,422 | 3,886,188 |
TERMINATORS | 20% | 470,436 | (398,398) | 72,038 | 78,468 |
DATA COMMUNICATION EQUIPMENT | 20% | 1,078,913 | (401,328) | 677,585 | 669,471 |
BUILDINGS | 4% | 932,078 | (496,843) | 435,235 | 440,460 |
INFRASTRUCTURE | 9.2%(1) | 3,345,193 | (1,651,035) | 1,694,158 | 1,746,195 |
ASSETS FOR GENERAL USE | 15.6%(1) | 690,988 | (423,257) | 267,731 | 262,056 |
LAND | - | 87,077 | - | 87,077 | 87,195 |
OTHER ASSETS | 19.5%(1) | 756,206 | (268,221) | 487,985 | 443,721 |
TOTAL | 23,127,330 | (14,424,085) | 8,703,245 | 9,045,955 |
The Company rents properties, posts, access through third-party land areas (roads), equipment and connection means, formalized through several contracts, which mature on different dates. Some of these contracts are intrinsically related to the provision of services and are long-term agreements. Total rent expenses related to such contracts amount to R$48,727 (R$45,278 in 2003) and R$49,526 (R$45,233 in 2003) for the consolidated.
The Company has lease contracts for information technology equipment. This type of leasing is also used for aircraft to be used in consortium with other companies. The Company has a 54.4% interest in the consortium. Leasing expenses amounted to R$2,364 (R$2,193 in 12/31/03) and R$2,407(R$2,193 in 12/31/03) for the consolidation.
The Company has insurance policies covering reversible assets, loss of profits and performance bonds, as established in the Concession Contract with the government. Insurance expenses were R$2,364 (R$2,193 in 12/31/03) and R$2,407 (R$2,193 in 12/31/03) for the consolidation.
The assets, responsibilities and interests covered by insurance are the following:
Type | Cover | Amount insured | |
03/31/04 | 12/31/03 | ||
Operating risks | Buildings, machinery and equipment, installations, call centers, towers, infrastructure and information technology equipment | 11,526,140 | 9,910,135 |
Loss of profit | Fixed expenses and net income | 7,370,615 | 6,789,697 |
Performance bonds | Compliance with contractual obligations | 120,870 | 165,490 |
The Company also contracted insurance related to the civil liability of administrators, with the amount insured being the equivalent of US$15,000,000.00 (fifteen million US dollars).
There is no contractual civil liability insurance to cover clients in the case of claims or judicial suits, or optional third party liability for third party claims involving Company vehicles.
PARENT COMPANY |
03/31/04 | 12/31/03 | |||
Cost | Accumulated Amortization | Net book value |
Net book value | |
GOODWILL ON CRT MERGER | 620,073 | (413,382) | 206,691 | 237,695 |
INSTALLATION AND REORGANIZATION COSTS | 57,022 | (10,714) | 46,308 | 50,948 |
DATA PROCESSING SYSTEMS | 414,588 | (102,356) | 312,232 | 303,705 |
OTHER | 14,105 | (6,005) | 8,100 | 8,406 |
TOTAL | 1,105,788 | (532,457) | 573,331 | 600,754 |
The goodwill arose from the merger of CRT and the amortization is being carried out over five years, based on the expected future profitability of the acquired investment. As established in CVM Instruction 319/99, the amortization of the premium does not affect the calculation base of the dividend to be distributed by the Company.
CONSOLIDATED |
03/31/04 | 12/31/03 | |||
Cost | Accumulated Amortization | Net book value |
Net book value | |
GOODWILL ON CRT MERGER | 620,073 | (413,382) | 206,691 | 237,695 |
INSTALLATION AND REORGANIZATION COSTS | 118,527 | (16,677) | 101,850 | 94,504 |
DATA PROCESSING SYSTEMS | 415,420 | (102,469) | 312,951 | 304,440 |
OTHER | 14,354 | (6,005) | 8,349 | 8,406 |
TOTAL | 1,168,374 | (538,533) | 629,841 | 645,045 |
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
SALARIES AND COMPENSATION | 262 | 193 | 634 | 243 |
PAYROLL CHARGES | 52,658 | 49,975 | 55,937 | 51,889 |
BENEFITS | 3,781 | 4,690 | 3,956 | 4,811 |
OTHER | 6,303 | 12,409 | 6,568 | 12,478 |
TOTAL | 63,004 | 67,267 | 67,095 | 69,421 |
CURRENT | 58,165 | 59,417 | 62,233 | 61,550 |
NONCURRENT | 4,839 | 7,850 | 4,862 | 7,871 |
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
TRADE ACCOUNTS PAYABLE | 1,003,454 | 897,649 | 1,054,079 | 936,516 |
THIRD-PARTY CONSIGNMENTS | 69,987 | 49,009 | 72,976 | 51,747 |
TOTAL | 1,073,441 | 946,658 | 1,127,055 | 988,263 |
CURRENT | 1,071,867 | 945,798 | 1,125,481 | 987,403 |
NONCURRENT | 1,574 | 860 | 1,574 | 860 |
The amounts recorded under long-term are derived from liabilities to remunerate the third party network, the settlement of which depends on verification between the operators, such as the reconciliation of traffic.
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
ICMS (STATE VAT) | 940,382 | 857,476 | 943,319 | 859,023 |
TAXES ON OPERATING REVENUES (COFINS/PIS) | 140,006 | 146,051 | 141,479 | 147,509 |
OTHER | 13,688 | 14,750 | 14,794 | 15,877 |
TOTAL | 1,094,076 | 1,018,277 | 1,099,592 | 1,022,409 |
CURRENT | 470,235 | 435,782 | 475,055 | 439,215 |
NONCURRENT | 623,841 | 582,495 | 624,537 | 583,194 |
In 2003 the Company paid PIS and COFINS taxes in installments, previously settled through offsetting tax credits, the ratification of which was refused by the Federal Revenue department, at the administrative level. The payment in installments was included in the Program for Tax Recovery (REFIS) and Special Payment in Installments (PAES). The amount divided into installments through REFIS totaled R$14,753, with the period for amortization established at 17 monthly payments, and the Company still needs to pay R$10,921 (R$13,489 in December 31, 2003) for the remaining 12 months. With respect to PAES, the total amount divided into installments was R$42,909 and the period for amortization was established as 120 monthly payments, with the Company still needing to pay R$43,395 (R$43,529 in December 31,2003) for the remaining 111 months. The balances payable for both programs are charged interest at the long-term interest rate (TJLP).
With respect to the tax credits that were refused, the Company has lodged appeals at the judicial level for restitution or future compensation.
The principal long-term portion refers to ICMS on the 69/98 Agreement, which is being challenged in court and is being deposited in escrow. It also includes the ICMS deferral, based on incentives by the government of the State of Paraná.
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
SOCIAL CONTRIBUTION TAX | ||||
LAW Nr. 8,200/91 - SPECIAL MONETARY RESTATEMENT | 3,509 | 3,600 | 3,509 | 3,600 |
PAYABLES DUE | - | 393 | 601 | 804 |
SUBTOTAL | 3,509 | 3,993 | 4,110 | 4,404 |
INCOME TAX | ||||
LAW Nr. 8,200/91 - SPECIAL MONETARY RESTATEMENT | 9,746 | 9,998 | 9,746 | 9,998 |
SUSPENDED LIABILITIES | 17,104 | 16,620 | 17,104 | 16,620 |
PAYABLES DUE | - | 17,237 | 1,944 | 18,646 |
SUBTOTAL | 26,850 | 43,855 | 28,794 | 45,264 |
TOTAL | 30,359 | 47,848 | 32,904 | 49,668 |
CURRENT | 3,727 | 21,357 | 5,679 | 22,663 |
NONCURRENT | 26,632 | 26,491 | 27,225 | 27,005 |
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
MAJORITY SHAREHOLDERS | 271,785 | 138,062 | 271,785 | 138,062 |
MINORITY SHAREHOLDERS | 177,472 | 109,180 | 177,472 | 109,180 |
TOTAL SHAREHOLDERS | 449,257 | 247,242 | 449,257 | 247,242 |
EMPLOYEE PROFIT SHARING | 30,895 | 46,242 | 34,485 | 49,006 |
TOTAL | 480,152 | 293,484 | 483,742 | 296,248 |
PARENT COMPANY AND CONSOLIDATED |
03/31/04 | 12/31/03 | |
LOANS | 85,342 | 89,013 |
FINANCING | 4,600,700 | 4,145,884 |
ACCRUED INTEREST AND OTHER ON LOANS | 241 | 640 |
ACCRUED INTEREST AND OTHER ON FINANCING | 374,723 | 400,302 |
TOTAL | 5,061,006 | 4,635,839 |
CURRENT | 1,956,566 | 1,990,276 |
NONCURRENT | 3,104,440 | 2,645,563 |
03/31/04 | 12/31/03 | |
BNDES | 1,912,818 | 1,975,036 |
FINANCIAL INSTITUTIONS | 766,412 | 238,057 |
SUPPLIERS | 3,977 | 4,956 |
PUBLIC DEBENTURES | 957,727 | 919,947 |
PRIVATE DEBENTURES | 1,334,489 | 1,408,190 |
TOTAL | 4,975,423 | 4,546,186 |
CURRENT | 1,947,791 | 1,981,158 |
NONCURRENT | 3,027,632 | 2,565,028 |
Financing denominated in local currency: pay fixed interest rates of 14%p.a. and variable interest rates based on TJLP (Long-term interest rates) plus 3.85% to 6.5% p.a., UMBNDES plus 3.85% p.a. to 6.5% p.a., 100% and 109% of CDI, IGP-M plus 12% p.a., resulting in an average rate of 15.8% p.a..
Financing denominated in foreign currency: bear fixed interest rates of 1.75% and 9.38% p.a., resulting in an average rate of 8.39% p.a. and variable interest rates of LIBOR plus 0.5% to 4.0% p.a. over the Libor, resulting in an average rate of 2.66% p.a. The LIBOR rate on March 31, 2004 for semiannual payments was 1.16% p.a..
Private Debentures: bear interest rates of 100% of CDI. The 1,300 private debentures that are non-convertible and cannot be swapped for stock of any kind were issued on January 27, 2001 at a unit price of R$1,000, bearing interest rates of 100% of the CDI, and were fully subscribed by the Parent Company Brasil Telecom Participações S.A. These debentures mature on 07/27/04, 07/27/05 and 07/27/06, corresponding to 30%, 30% and 40% of the face value respectively.
Public Debentures:
First public issue: 50,000 non-convertible debentures without renegotiation clause, with a unit face value of R$10, totaling R$500,000, issued on May 1, 2002. The maturity period is two years, coming to due on May 1, 2004. Remuneration corresponds to an interest rate of 109% of the CDI, payable semiannualy.
Second Public Issue: 40,000 non-convertible debentures without renegotiation clause, with a unit face value of R$10, totaling R$400,000, issued on December 1, 2002. The maturity period is two years, coming to due on December 1, 2004. Remuneration corresponds to an interest rate of 109% of the CDI, payable half-yearly on June 1 and December 1, as from the date of initial distribution to the maturity of the debentures.
As of March 31, 2004, no debentures issued by the Company had been repurchased.
03/31/04 | 12/31/03 | |
INTERCOMPANY LOANS WITH PARENT COMPANY | 85,583 | 89,653 |
TOTAL | 85,583 | 89,653 |
CURRENT | 8,775 | 9,118 |
NONCURRENT | 76,808 | 80,535 |
The foreign currency loans are restated according to the exchange variation and interest of 1.75% per annum.
The long-term portion is scheduled to be paid as follows:
03/31/04 | 12/31/03 | |
2005 | 902,606 | 957,871 |
2006 | 1,029,114 | 1,063,129 |
2007 | 495,274 | 528,597 |
2008 | 21,699 | 21,585 |
2009 | 20,853 | 20,742 |
2010 | 7,681 | 18,366 |
2011 and after | 627,213 | 35,273 |
TOTAL | 3,104,440 | 2,645,563 |
Currency/index debt composition
Restated by | 03/31/04 | 12/31/03 |
TJLP (Long-term interest rate) | 1,676,347 | 1,766,025 |
UMBNDES (BNDES Basket of Currencies) | 197,291 | 209,011 |
UMBNDES HEDGE | 39,180 | 44,895 |
CDI | 2,292,216 | 2,328,137 |
US DOLLARS | 809,027 | 235,784 |
US DOLLARS HEDGE | 7,693 | 9,809 |
IGP-M | 19,875 | 21,739 |
OTHER | 19,377 | 20,439 |
TOTAL | 5,061,006 | 4,635,839 |
The loans and financing contracted are guaranteed by collateral of credit rights derived from the provision of telephone services and the Parent Companys guarantee.
The Company has hedge contracts on 7.5% of its dollar-denominated loans and financing with third parties and 78% of the debt in UMBNDES (basket of currencies) with the BNDES, to protect against significant fluctuations in the quotations of these debt restatement factors. The gains and losses on these contracts are recognized on the accrual basis.
Represented by the terms signed by the subsidiary Brasil Telecom Celular S.A. with ANATEL, to offer SMP Services for the next the fifteen years in the same area of operation where the Company has a concession for fixed telephony. Of the contracted value 10% was paid at the time of signing the contract, and the remaining balance was fully recognized in the subsidiarys liabilities to be paid in six equal, consecutive annual installments, with maturities foreseen for the years 2005 to 2010. The remaining balance is adjusted by the variation of IGP-DI, plus 1% per month. The updated liability is R$223,495 (R$211,847 at December 31, 2003).
Liability due to the actuarial deficit of the social security plans managed by FCRT and to SISTEL foundations, appraised by independent actuaries and in agreement with Deliberation CVM 371/00. On the liabilities registered are recognized the inflation effects based on the fluctuation of INPC, bear fixed interest rates of 6% per annum, according to accrual basis, being recorded in income statement of quarterly the amount of R$16,097. The contribution paid on the current quarterly totalled R$25,500.
The funds for sponsored supplementary pensions are detailed in Note 6.
PARENT COMPANY AND CONSOLIDATED |
03/31/04 | 12/31/03 | |
FCRT - BrTPREV | 495,247 | 504,404 |
SISTEL - PAMEC | 1,740 | 1,686 |
TOTAL | 496,987 | 506,090 |
CURRENT | 28,022 | 28,022 |
NONCURRENT | 468,965 | 478,068 |
There are contracts related to the cession of telecommunications means, for which the customers made advances aimed at obtaining benefits in the future, forecast for realization in the following periods:
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
2004 | 1,422 | 1,895 | 1,508 | 1,976 |
2005 | 1,794 | 1,794 | 1,910 | 1,875 |
2006 | 691 | 691 | 807 | 772 |
2007 | 691 | 691 | 807 | 772 |
2008 | 691 | 691 | 807 | 772 |
2009 | 691 | 691 | 807 | 771 |
2010 | 691 | 691 | 806 | 771 |
2011 and after | 1,900 | 1,900 | 4,024 | 3,722 |
TOTAL | 8,571 | 9,044 | 11,476 | 11,431 |
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 12/31/03 | 03/31/04 | 12/31/03 | |
SELF-FINANCING FUNDS -RIO GRANDE DO SUL BRANCH | 24,143 | 24,087 | 24,143 | 24,087 |
SELF-FINANCING INSTALLMENT REIMBURSEMENT - PCT | 6,291 | 7,818 | 6,291 | 7,818 |
LIABILITIES WITH OTHER TELECOM COMPANIES | 9,487 | 11,033 | 9,487 | 11,033 |
LIABILITIES FROM ACQUISITION OF ASSETS | - | - | 37,502 | 56,044 |
LIABILITIES FROM ACQUISITION OF TAX CREDITS | 20,897 | 20,898 | 20,897 | 20,898 |
DUPLICATE BANK DEPOSITS AND RECEIPTS IN PROCESSING | 7,791 | 9,538 | 7,791 | 9,538 |
CPMF - SUSPENDED COLLECTION | 23,352 | 22,913 | 23,352 | 22,913 |
PREPAYMENTS | 1,063 | 5,167 | 1,063 | 8,764 |
OTHER TAXES PAYABLE | 55 | 111 | 150 | 185 |
OTHER | 1,777 | 3,803 | 1,778 | 3,938 |
TOTAL | 94,856 | 105,368 | 132,454 | 165,218 |
CURRENT | 69,774 | 80,114 | 72,480 | 83,921 |
NONCURRENT | 25,082 | 25,254 | 59,974 | 81,297 |
Self-financing Funds - Rio Grande do Sul Branch
They correspond to the credits of financial participation, paid by engaged subscribers, for acquisition of the right of use of switched fixed phone service, still under the elapsed self-financing modality. It happened that, as the shareholders of the Company - Rio Grande do Sul Branch (formerly CRT) had fully subscribed the capital increase made to repay in shares the credits for financial participation, no shares remained to be delivered to the engaged subscribers. Part of these engaged subscribers, who did not accept the Public Offer by the Company for devolution of the referred credits in money, as established in art. 171, paragraph 2, of Law Nr. 6,404/76, are awaiting resolution of the ongoing lawsuit, filed by the Public Prosecution Service and Others, aiming at reimbursement in shares.
Self-Financing Installment Reimbursement - PCT
Refers to the payment in cash or as compensation in installments in invoices for services, to engaged subscribers of the Community Telephony Plan - PCT, to compensate the original obligation of repayment in shares. For these cases settlements were agreed or there are judicial rulings.
36. FUNDS FOR CAPITALIZATION
The expansion plans (self-financing) were the means by which the telecommunications companies financed network investments. With the issue of Administrative Rule 261/97 by the Ministry of Communications, this mechanism for raising funds was eliminated, and the existing consolidated amount of R$7,974 (R$7,974 in 12/31/03) is derived from plans sold prior to the issue of the administrative rule, the corresponding assets to which are already incorporated in the Companys fixed assets through the Community Telephone Plant - PCT. For reimbursement in shares, it is necessary to await the judicial ruling on the suits brought by the interested parties.
37. EARNING BEFORE INTEREST, TAX, DEPRECIATION AND AMORTIZATION - EBITDA
The consolidated EBITDA, reconciled with the operational income, is as follows:
PARENT COMPANY | CONSOLIDATED |
03/31/04 | 03/31/03 | 03/31/04 | 03/31/03 | |
OPERATING INCOME | (83,925) | (97,906) | (80,594) | (96,917) |
FINANCIAL EXPENSES, NET | 382,893 | 451,343 | 380,795 | 448,472 |
DEPRECIATION | 584,630 | 520,329 | 589,384 | 520,599 |
AMORTIZATION OF GOODWILL IN AQUISITION OF INVESTIMENTS(1) | - | - | 9,594 | - |
EBITDA | 883,598 | 873,766 | 899,179 | 872,154 |
NET OPERATING INCOME | 2,068,832 | 1,883,036 | 2,075,295 | 1,873,658 |
MARGIN EBITDA | 42.7% | 46.4% | 43.3% | 46.5% |
(1) It does not include the amortization of special goodwill from incorporation recorded in the deferred charges, in the permanent assets, whose amortization expense compose the nonoperating income.
38. COMMITMENTS
Services Rendered due to Acquisition of Assets
BrT SCS Bermuda acquired fixed assets from an already existing company. Together with the assets of underwater cables acquired, it assumed the obligation of providing data traffic services, initially contracted with the company that sold the assets, which was a beneficiary of the financial resources of the respective advances. The time remaining for the providing of such assumed services is around twenty years.
Contracting of financing
On March 24 2004, the Company signed a contract for financing with a syndicate of Japanese banks led by Sumitomo Mitsui Banking Corporation - SMBC, with guarantees from the Japan Bank for International Cooperation - JBIC. The effects of this contracting was entered in the accounting records after the closing of the quarter, and coincided with the receipt of the funds on April 30 and May 3, 2004. The contracted amount, destined for financing the Companys investments, was ¥ 21,572,000,000.00 (Twenty-one billion, five hundred and seventy-two million Japanese yen), corresponding to the credited amount of R$577,240. The grace period is for two years and amortization will occur in 10 consecutive, half-yearly payments, with the first payment falling due on September 24, 2006 and the last on March 24, 2011. Remuneration is the Iene six-month LIBOR plus interest at 1.92% p.a. Payment of interest is six-monthly, always falling due on September 24 and March 24 of each year.
39. SUBSEQUENT EVENT
Acquisition of MTH do Brasil Ltda. and of Vant Telecomunicações S.A.
On January 20, 2004, the company manifested before the MetroRED Telecommunications Group Ltd. and FTT Ventures, Limited (FTT), and also before Aescom Sul Ltda., its intention to exercise its options to purchase the remaining capital, respectively, of MTH do Brasil Ltda. (MTH), the titleholder of 99.9% of the capital of MetroRED Telecomunicações Ltda. (MetroRED Brasil) and of Vant Telecomunicações S.A. (Vant), companies in which the company had already acquired 19.9% of the capital.
The transfers of control of MetroRED Brasil and of Vant to Companhia were approved respectively in meetings of the Council of Directors of ANATEL, held on April 28 and May 5, 2004.
Thus, MetroRED and FTT, through the signing of the competent instruments, transferred to the company on May 13, 2004, the quotas representing 80.1% of the capital of MTH and 01 (one) quota of MetroRED Brasil, receiving in consideration thereof the price of US$51,000,000.00 (fifty-one million US dollars). Similarly, Aescom, through the signing of the competent instruments, transferred to the Company on May 13, 2004, the shares representing 80.1% of the capital of Vant, receiving in consideration thereof the price of R$15,575. With the conclusion of these transactions, Brasil Telecom S.A. became, directly and indirectly, the titleholder of the total capital of MTH and, consequently, of MetroRED Brasil, and also of the total capital of Vant.
MetroRED Brasil is a provider of services for the private telecommunications network through optical fiber digital networks, with 343 kilometers of local network in São Paulo, Rio de Janeiro and Belo Horizonte and 1,485 kilometers of long distance network connecting these major cosmopolitan commercial centers. It also owns an Internet Solutions Center, which offers co-location, hosting and added-value services.
Vant is a service provider company for corporate networks, founded in 1999. Initially focused on a TCP/IP network, Vant started in Brazil with a network 100% based on this technology. Vant operates throughout Brazil, and is present in the main Brazilian state capitals, offering a broad portfolio of voice and data products.
The above mentioned acquisitions are founded on the strategy for expansion by Brasil Telecom S.A. outside Region II, due to its positioning in the corporate market, its focus on data transmission services and on the complementation of its networks with the Brasil Telecom S.A.
See Comments on the Consolidated Company Performance
06.01 - BALANCE SHEET - ASSETS (IN THOUSANDS OF REAIS) - CONSOLIDATED
1 - CODE | 2 - ACCOUNT DESCRIPTION | 3 - 03/31/2004 | 4 - 12/31/2003 |
1 | TOTAL ASSETS | 15,996,236 | 15,326,004 |
1.01 | CURRENT ASSETS | 5,155,207 | 3,985,525 |
1.01.01 | CASH AND CASH EQUIVALENTS | 2,343,529 | 1,465,765 |
1.01.02 | CREDITS | 1,922,238 | 1,859,713 |
1.01.02.01 | ACCOUNTS RECEIVABLE FROM SERVICES | 1,922,238 | 1,859,713 |
1.01.03 | INVENTORIES | 7,461 | 8,042 |
1.01.04 | OTHER | 881,979 | 652,005 |
1.01.04.01 | LOANS AND FINANCING | 2,439 | 2,446 |
1.01.04.02 | DEFERRED AND RECOVERABLE TAXES | 640,082 | 501,281 |
1.01.04.03 | JUDICIAL DEPOSITS | 117,979 | 40,367 |
1.01.04.04 | OTHER ASSETS | 121,479 | 107,911 |
1.02 | NONCURRENT ASSETS | 1,229,696 | 1,363,061 |
1.02.01 | OTHER CREDITS | 0 | 0 |
1.02.02 | INTERCOMPANY RECEIVABLES | 8,326 | 6,965 |
1.02.02.01 | FROM ASSOCIATED COMPANIES | 8,326 | 6,965 |
1.02.02.02 | FROM SUBSIDIARIES | 0 | 0 |
1.02.02.03 | FROM OTHER RELATED PARTIES | 0 | 0 |
1.02.03 | OTHER | 1,221,370 | 1,356,096 |
1.02.03.01 | LOANS AND FINANCING | 7,705 | 7,513 |
1.02.03.02 | DEFERRED AND RECOVERABLE TAXES | 598,186 | 736,367 |
1.02.03.03 | JUDICIAL DEPOSITS | 403,049 | 417,610 |
1.02.03.04 | INVENTORIES | 16,815 | 19,053 |
1.02.03.05 | OTHER ASSETS | 195,615 | 175,553 |
1.03 | PERMANENT ASSETS | 9,611,333 | 9,977,418 |
1.03.01 | INVESTMENTS | 278,247 | 286,418 |
1.03.01.01 | ASSOCIATED COMPANIES | 97,485 | 97,485 |
1.03.01.02 | SUBSIDIARIES | 0 | 0 |
1.03.01.03 | OTHER INVESTMENTS | 180,762 | 188,933 |
1.03.02 | PROPERTY, PLANT AND EQUIPMENT | 8,703,245 | 9,045,955 |
1.03.03 | DEFERRED CHARGES | 629,841 | 645,045 |
06.02 - BALANCE SHEET - LIABILITIES (IN THOUSANDS OF REAIS - R$) - CONSOLIDATED
1 - CODE | 2 - ACCOUNT DESCRIPTION | 3 - 03/31/2004 | 4 - 12/31/2003 |
2 | TOTAL LIABILITIES | 15,996,236 | 15,326,004 |
2.01 | CURRENT LIABILITIES | 4,539,446 | 3,957,807 |
2.01.01 | LOANS AND FINANCING | 574,350 | 572,139 |
2.01.02 | DEBENTURES | 1,382,216 | 1,418,137 |
2.01.03 | SUPPLIERS | 1,052,505 | 935,656 |
2.01.04 | TAXES, DUTIES AND CONTRIBUTIONS | 480,734 | 461,878 |
2.01.04.01 | INDIRECT TAXES | 475,055 | 439,215 |
2.01.04.02 | TAXES ON INCOME | 5,679 | 22,663 |
2.01.05 | DIVIDENDS PAYABLE | 449,257 | 247,242 |
2.01.06 | PROVISIONS | 358,210 | 76,531 |
2.01.06.01 | PROVISION FOR CONTINGENCIES | 330,188 | 48,509 |
2.01.06.02 | PROVISION FOR PENSION PLAN | 28,022 | 28,022 |
2.01.07 | RELATED PARTY DEBTS | 0 | 0 |
2.01.08 | OTHER | 242,174 | 246,224 |
2.01.08.01 | PAYROLL AND SOCIAL CHARGES | 62,233 | 61,550 |
2.01.08.02 | CONSIGNMENTS IN FAVOR OF THIRD PARTIES | 72,976 | 51,747 |
2.01.08.03 | EMPLOYEE PROFIT SHARING | 34,485 | 49,006 |
2.01.08.04 | OTHER LIABILITIES | 72,480 | 83,921 |
2.02 | LONG-TERM LIABILITIES | 4,887,790 | 4,693,915 |
2.02.01 | LOANS AND FINANCING | 2,194,440 | 1,735,563 |
2.02.02 | DEBENTURES | 910,000 | 910,000 |
2.02.03 | PROVISIONS | 833,709 | 1,128,304 |
2.02.03.01 | PROVISION FOR CONTINGENCIES | 364,744 | 650,236 |
2.02.03.02 | PROVISION FOR PENSION PLAN | 468,965 | 478,068 |
2.02.04 | RELATED PARTY DEBTS | 0 | 0 |
2.02.05 | OTHER | 949,641 | 920,048 |
2.02.05.01 | PAYROLL AND SOCIAL CHARGES | 4,862 | 7,871 |
2.02.05.02 | SUPPLIERS | 1,574 | 860 |
2.02.05.03 | INDIRECT TAXES | 624,537 | 583,194 |
2.02.05.04 | TAXES ON INCOME | 27,225 | 27,005 |
2.02.05.05 | LICENSE FOR OPERATING TELECOMS SERVICES | 223,495 | 211,847 |
2.02.05.06 | OTHER LIABILITIES | 59,974 | 81,297 |
2.02.05.07 | FUND FOR CAPITALIZATION | 7,974 | 7,974 |
2.03 | DEFERRED INCOME | 11,476 | 11,431 |
2.04 | MINORITY INTERESTS | 1 | 7 |
2.05 | SHAREHOLDERS EQUITY | 6,557,523 | 6,662,844 |
2.05.01 | CAPITAL | 3,401,245 | 3,373,097 |
2.05.02 | CAPITAL RESERVES | 1,496,805 | 1,524,953 |
2.05.03 | REVALUATION RESERVES | 0 | 0 |
2.05.03.01 | COMPANY ASSETS | 0 | 0 |
2.05.03.02 | SUBSIDIARIES/ASSOCIATED COMPANIES | 0 | 0 |
2.05.04 | PROFIT RESERVES | 273,244 | 273,244 |
2.05.04.01 | LEGAL | 273,244 | 273,244 |
2.05.04.02 | STATUTORY | 0 | 0 |
2.05.04.03 | CONTINGENCIES | 0 | 0 |
2.05.04.04 | REALIZABLE PROFITS RESERVES | 0 | 0 |
2.05.04.05 | PROFIT RETENTION | 0 | 0 |
2.05.04.06 | SPECIAL RESERVE FOR UNDISTRIBUTED DIVIDENDS | 0 | 0 |
2.05.04.07 | OTHER PROFIT RESERVES | 0 | 0 |
2.05.05 | RETAINED EARNINGS | 1,386,229 | 1,491,550 |
07.01 - QUARTERLY STATEMENT OF INCOME (IN THOUSANDS OF REAIS - R$) - CONSOLIDATED
1 - CODE | 2 - DESCRIPTION | 3 - FROM 01/01/2004 TO 03/31/2004 | 4 - FROM 01/01/2004 TO 03/31/2004 | 5 - FROM 01/01/2003 TO 03/31/2003 | 6 - FROM 01/01/2003 TO 03/31/2003 |
3.01 | GROSS REVENUE | 2,908,844 | 2,908,844 | 2,609,267 | 2,609,267 |
3.02 | REVENUE DEDUCTIONS | (833,549) | (833,549) | (735,609) | (735,609) |
3.03 | NET REVENUE | 2,075,295 | 2,075,295 | 1,873,658 | 1,873,658 |
3.04 | COST OF SERVICES RENDERED | (1,337,258) | (1,337,258) | (1,184,694) | (1,184,694) |
3.05 | GROSS PROFIT | 738,037 | 738,037 | 688,964 | 688,964 |
3.06 | OPERATING INCOME (EXPENSES) | (818,631) | (818,631) | (785,881) | (785,881) |
3.06.01 | SELLING EXPENSES | (221,473) | (221,473) | (175,170) | (175,170) |
3.06.02 | GENERAL AND ADMINISTRATIVE EXPENSES | (225,479) | (225,479) | (169,460) | (169,460) |
3.06.03 | FINANCIAL | (380,795) | (380,795) | (448,472) | (448,472) |
3.06.03.01 | FINANCIAL INCOME | 100,122 | 100,122 | 74,494 | 74,494 |
3.06.03.02 | FINANCIAL EXPENSES | (480,917) | (480,917) | (522,966) | (522,966) |
3.06.04 | OTHER OPERATING INCOME | 350,398 | 350,398 | 58,602 | 58,602 |
3.06.05 | OTHER OPERATING EXPENSES | (341,282) | (341,282) | (51,381) | (51,381) |
3.06.06 | EQUITY IN SUBSIDIARIES | 0 | 0 | 0 | 0 |
3.07 | OPERATING INCOME (LOSS) | (80,594) | (80,594) | (96,917) | (96,917) |
3.08 | NONOPERATING INCOME (EXPENSES) | (40,241) | (40,241) | (40,162) | (40,162) |
3.08.01 | REVENUES | 6,535 | 6,535 | 15,947 | 15,947 |
3.08.02 | EXPENSES | (46,776) | (46,776) | (56,109) | (56,109) |
3.09 | INCOME (LOSS) BEFORE TAXES/ PROFIT SHARING | (120,835) | (120,835) | (137,079) | (137,079) |
3.10 | INCOME AND SOCIAL CONTRIBUTION TAXES | 27,630 | 27,630 | 38,922 | 38,922 |
3.11 | DEFERRED INCOME TAX | 0 | 0 | 0 | 0 |
3.12 | STATUTORY PARTICIPATIONS/ CONTRIBUTIONS | (12,122) | (12,122) | (9,732) | (9,732) |
3.12.01 | PARTICIPATIONS | (12,122) | (12,122) | (9,732) | (9,732) |
3.12.02 | CONTRIBUTIONS | 0 | 0 | 0 | 0 |
3.13 | REVERSAL OF INTEREST ON SHAREHOLDERS EQUITY | 238,100 | 238,100 | 246,200 | 246,200 |
3.14 | MINORITY INTERESTS | 6 | 6 | 0 | 0 |
3.15 | NET INCOME FOR THE PERIOD | 132,779 | 132,779 | 138,311 | 138,311 |
NUMBER OF SHARES, EX-TREASURY STOCK (THOUSAND) | 544,418,060 | 544,418,060 | 539,991,129 | 539,991,129 | |
EARNINGS PER SHARES | 0.00024 | 0.00024 | 0.00026 | 0.00026 | |
LOSS PER SHARES |
PERFORMANCE REPORT - 1st QUARTER 2004
The performance report presents the consolidated figures of Brasil Telecom S.A. and its subsidiaries, as mentioned in Note 1 in these quarterly information
Operating performance
Plant
OPERATING DATA | 1Q04 | 4Q03 | 1Q04/4Q03 (%) |
Lines Installed (Thousand) | 10,701 | 10,686 | 0.1 |
Additional Lines Installed (Thousand) | 14 | 9 | 60.0 |
Lines in Service - LES (Thousand) | 9,724 | 9,851 | (1.3) |
- Residential | 6,988 | 7,166 | (2.5) |
- Non-residential | 1,469 | 1,566 | (6.2) |
- Public Telephones - TUP (Thousand) | 296 | 296 | - |
- Prepaid | 282 | 266 | 5.8 |
- Other (includes Trunks) | 689 | 557 | 23.9 |
Additional Lines in Service (Thousand) | (127) | 42 | N.A |
Average Lines in Service - LMES (Thousand) | 9,787 | 9,830 | (0.4) |
Density of Terminals in Service/100 Inhabitants | 23.1 | 23.4 | (1.3) |
Public Telephones - TUP (Thousand) | 7.0 | 7.0 | (0.1) |
Density of Public Telephones - TUP/100 Lines Installed | 2.8 | 2.8 | (0.2) |
Utilization Rate (in Service/Installed) | 90. 9% | 92.2% | (1.3) |
Digitalization Rate | 99. 5% | 99.0% | 0.5p.p. |
ADSL Lines in Service (Thousand) | 325 | 282 | 15.3 |
Lines Installed | In the 1Q04, Brasil Telecom installed 14.2 thousand lines, ending the quarter with 10.7 million terminals. In relation to 1Q03, the plant registered an increase of 92.5 thousand lines. |
Lines in Service | Plant in service totaled 9.7 million lines in the 1Q04. In this quarter, the Company started a process of delinquent line detailing, disconnecting 150 thousand lines which have no prospect of returning to the active base in the medium term. Therefore, the utilization rate was reduced to 90.9%. This process will remain strictly operative throughout the next quarters. |
ADSL | Brasil Telecom practically doubled its ADSL accesses in service in just a year, reaching 324.9 thousand accesses at the end of 1Q04. |
Goals
Quality Goals | On February and March 2004, Brasil Telecom accomplished all of the quality goals predicted in the General Plan of Quality Targets established by Anatel in relation to the offering of switched fixed telephony service, in long-distance and local segments. |
During January 2004, Brasil Telecom did not reach two quality targets due to problems in the network routes of some mobile carriers, causing a loss of calls due to traffic jams, which contributed to the failure in meeting the call completion target. |
Universalization Goals |
At a meeting held by Anatels Board of Directors on January 14 and 15, 2004, Brasil Telecom received approval for the achievement of the universalization targets. |
Following the approval, Brasil Telecom started to offer inter-regional and international long-distance services on January 22, 2004. In relation to the Personal Communication Service (PCS), Anatel authorized Brasil Telecom to use the radio-frequency for its mobile operation. |
Traffic
OPERATING DATA | 1Q04 | 4Q03 | 1Q04/4Q03 (%) |
Exceeding Local Pulses (Million) | 2,586 | 2,927 | (11.7) |
Domestic Long Distance Minutes (Million) | 1,534 | 1,559 | (1.7) |
Fixed-Mobile Minutes (Million) | 1,037 | 991 | 4.7 |
Exceeding Pulses/ Average LIS/Month | 88.1 | 99.3 | (11.3) |
DLD Minutes/Average LIS/Month | 52.2 | 52.9 | (1.2) |
Fixed-Mobile Minutes/Average LIS/Month | 35.3 | 33.6 | 5.1 |
Exceeding Local Pulses | Due to the typical seasonal effect in the first quarter of every year, the local traffic dropped 11.7, influenced by: |
The fewer business days in the quarter (62 days in the 1Q04 against 65 days in the 4Q03); |
The economic slowdown noted in the period, which affects the purchase power and the level of confidence of the consumers; |
The effects of aggressive promotions to sell pre-paid phones during Christmas time. |
It is worth noting that, as those credits end, the negative impact on local traffic decreased. Starting in March, this effect was no longer noted. |
DLD Traffic | In the 1Q04, Long-Distance Traffic (LD) decreased 1.7% in comparison with the previous quarter. Even though the volume of traffic is lower, as a result of the seasonal effect and economic slowdown, Brasil Telecom increased its share in the long-distance market. This increase was leveraged by the launch of the inter-regional and international long-distance service operation. |
DLD Market Share | In just two months of operation, Brasil Telecom gained a 26.5% market share in the inter-regional segment and a 15,0% market share in the international segment. |
Leveraged by the success of the campaigns developed for the inter-regional and international service operation, the LD market share of Brasil Telecom increased by 1.8 p.p. in intra-regional and 0.4 p.p. in the intra-sector segment. In the intra-sector segment, market share reached 89.9% in the 1Q04, while in the intra-regional segment, Brasil Telecom reached 77.8%. |
Traffic Inter-Networks | Inter-networks traffic grew 4.7% in the 1Q04, mainly due to the increase of 7.4% in mobile plant of Region II. |
Of the total inter-network traffic, 84.7% refers to VC-1 calls, 12.1% to VC-2 calls and 3.2% to VC-3 calls. There was an increase of VC-2 traffic, which rose its share from 6.7% in the 4Q03 to 12.1% in the 1Q04, while the VC-3 rose its share from 1.6% in the 4Q03 to 3.2% in the 1Q04, resulting from the increase of mobile long-distance calls with CSC 14. |
Tariffs
Higher Justice Court Decision keeps IPCA Adjustment | The last decision of Higher Justice Court in relation to the rate readjustment did not alter the current situation in relation to the percentages granted and applied on June 29, 2003. It is worth mentioning that the merit of the question has not yet been judged. |
Inter-network Adjustment | Anatel authorized, on February 9, 2004, the fixed-mobile tariff adjustments. The average adjustments were 6.99% and 9.17% for VC and VU-M tariffs, respectively. |
Subsidiaries
Brasil Telecom Celular | The Board of Anatel approved, at a meeting held on January 14, 2004, the accomplishment of the universalization targets of Brasil Telecom. Thus, Brasil Telecom Celular was authorized to operate is PCS license. . This authorization was published in the Federal Official Journal on January 19, 2004 |
The coverage was scaled giving priority to the regions with higher GDP and it will be expanded to the other locations over the next months. By exceeding the targets specified by Anatel, in December 2003, Brasil Telecom Celular already covered at least 50% of the metropolitan area of all 10 capital cities within Region II, with 146 installed BTSs. Brasil Telecom Celular estimates to cover, by the beginning of the second half of 2004, at least 345 locations, by offering top quality mobile telephony to these locations. |
At the completion of this project, Brasil Telecom Celular will offer to its future subscribers a coverage which is broader than that of Band B in certain regions, becoming the largest GSM coverage in Region II. |
In order to reach these objectives, R$54.4 million were invested in the 1Q04, totaling R$163.6 million in investments since the beginning of the project. |
Nowadays, Brasil Telecom Celular counts on approximately 16 thousand clients, which resulted from the Our Cellphone (Nosso Celular) project, when Brasil Telecoms employees, their families and friends were able to acquire cell phones in special financing conditions. |
The main platforms that will be used to provide the mobile service (prepaid service, voice mail, short messages - SMS, multimedia messages - MMS, other data service platforms - WAP, OTA, Middleware and anti-fraud) are already being implemented and integrated into the other systems and platforms of Brasil Telecom. |
Financial performance
Revenues
Local Service | Gross revenue from local service, not including VC-1, hit R$1,116.9 million in the 1Q04, 5.0% higher than the amount registered in 1Q03. |
Gross revenue from activation fee totaled R$9.1 million in the 1Q04, This performance is a result of the 404.8 thousand lines activated in the quarter. |
Gross revenue from basic subscription reached R$747.1 million in the quarter, a reduction of 0.2% in relation to R$748.6 million registered in the 4Q03. This variation is explained mainly by the reduction of 0.4% in the average lines in service. |
Gross revenue from measured service totaled R$336.4 million in the 1Q04, a reduction of 11.2% in relation to 4Q03, basically due to the reduction of 0.4% in the average lines in service and to the drop of 11.7% in local traffic. |
Public Telephony | Gross revenue from public telephony reached R$108.2 million in the 1Q04, a 6.3% reduction in comparison with 4Q03. |
Domestic Long Distance | Gross revenue from long-distance calls, not including VC-2 and VC-3, reached R$382.2 million in the 1Q04, representing an 1.3% increase in comparison to 4Q03 due to the beginning of CSC 14 use in inter-regionals and international calls. |
In the 1Q04, revenue from inter-regional DLD hit R$21.3 million, while the revenue from ILD totaled R$5.7 million. |
Inter-Network | Gross revenue from inter-network (VC-1, VC-2 and VC-3) calls reached R$702.1 million in the 1Q04, a 14.4% increase in relation to 4Q03, reflecting the increase of mobile long-distance calls using the CSC 14 and the increase of mobile plant in Region II. |
The operation of CSC 14 in the calls originated from cell phones contributed with revenue of R$78.5 million in the 1Q04, against R$37.4 million in the 4Q03. |
Interconnection | In the 1Q04, gross revenue from interconnection dropped 11.4% in comparison with 4Q03. This variation is explained by the increase of Brasil Telecom market share in the long-distance segments. |
Lease of Means | In the 1Q04, gross revenue from lease means reached R$55.1 million, 9.6% inferior than the R$60,9 million registered in the 4Q03. |
Data Communication | In the 1Q04, gross revenue from data communication reached R$220.5 million, stable in relation to the previous quarter. |
Data communication revenues increased 2% in the 1Q04, excluding internet dial-in traffic, considering the negative effect of the seasonality in the internet utilization during the two first months of the year. |
A year ago, gross revenue from data communication represented 5.4% of total revenue, while in the 1Q04 this segment represented 7.6% of total gross revenue. |
Supplementary and Value-Added Services | Gross revenue from supplementary and value-added services increased 6.0% in the 1Q04, in comparison with the previous quarter, totaling R$96.5 million. |
In March 2004 there was 6.0 million activated intelligent services, against 5.7 million in December 2003. |
Other Revenues | In the 1Q04, other revenues reached R$36.3 million, representing a reduction of 8.3% in relation with the 4Q03, wich was R$39.6. |
Gross Revenue Deductions | Revenue Deductions Gross revenue deductions reached R$833.5 million in the 1Q04, representing 28.7% of gross revenue in the quarter, against 28.5% in the 4Q03. |
Net Operating Revenue/Average LIS/month | Net operating revenue/Average LIS/month was R$70.7 in the 1Q04, against R$65.5 in the 1Q03, a 7.9% increase. |
Costs and Expenses
Costs and Operating Expenses | Operating costs and expenses totaled R$1,775.1 million in the 1Q04, against R$1,999.8 million in the previous quarter. |
Cash cost (operating costs and expenses excluding depreciation, amortization, provisions and losses) was R$1,066.0 million in the 1Q04, a reduction of 1.7% in relation to the R$1,084.2 million registered in the 4Q03. |
Number of Employees | At the end of 1Q04, 5,206 employees were working in fixed telephony operation at Brasil Telecom, against 5,189 in the previous quarter. This increase is a result of the 153 admissions and 136 dismissals which occurred in the period. |
Brasil Telecom Celular ended 1Q04 with 265 employees, against 71 in the 4Q03, reflecting the structure period for the launching of this product. |
Personnel | Personal costs and expenses reached R$94.1 million, a reduction of 34.9% in relation to the previous quarter. |
Costs and expenses with personnel in the 4Q03, excluding the amount referent to the profit share of the employees (R$46.3 million), would have been R$98.3 million. Therefore, costs and expenses with personnel in the 1Q04 registered a drop of 4.2% in relation to 4Q03, excluding the effects of the employee profit share. |
Productivity | At the end of 1Q04, productivity in fixed telephony was 1,868 LIS/employee, against 1,898 in the previous quarter. |
Subcontracted services | Costs and expenses with subcontracted services, excluding interconnection and advertising & marketing, totaled R$361.3 million in the 1Q04, a 0.6% reduction in relation to the previous quarter. |
Depreciation and Amortization | Costs and expenses for depreciation and amortization totaled R$599.0 million in the 1Q04, an 18.6% increase in comparison to 4Q03. Considering the stage of technological advance of the telecommunication equipment, Brasil Telecom decided to alter the depreciation rates of a few items to better reflect their respective useful life. |
Interconnection | Interconnection costs totaled R$496.2 million in the 1Q04, an increase of 7.6% in relation to the previous quarter |
Advertising & Marketing | Expenses with advertising & marketing totaled R$24.1 million in the 1Q04, 14.9% less than the previous period. Reflecting mainly the 9.17% readjustment in VU-M, authorized by Anatel in February 2004. |
PCCR/ROB | The ratio of Losses with Accounts Receivable (PCCR) with gross revenue in the 1Q04 was 3.0%, a 0.5 p.p. reduction in relation to 4Q03. PCCR totaled R$87.7 million in the 1Q04. The co-billing with mobile carriers results in a delinquency percentage above the average for other segments in which the Company operates, and also the economic slowdown in the period. |
Accounts Receivable | In the 1Q04, gross accounts receivable registered an increase of R$56.2 million in relation to 4Q03. |
Accounts receivable in the 1Q04 increased as a result of Brasil Telecoms operation with CSC 14, in the inter-regional and international segments and due to the increase of calls originated from mobile phones using the CSC 14 and to the readjustment of fixed-mobile tariffs. |
By deducting allowance for doubtful accounts worth at R$176.7 million, Brasil Telecoms net receivable accounts totaled R$1,922.2 million at the end of 1Q04. |
EBITDA
EBITDA of R$899.2 million | Brasil Telecoms EBITDA was R$899.2 million in the 1Q04, 3.1% above the one registered in the 1Q03. |
EBITDA Margin | In the 1Q04, Brasil Telecoms EBITDA margin reached 43.3%. |
EBITDA/Average LIS/month | In the 1Q04, EBITDA/Average LIS/month reached R$30.6, 0.4% higher than the amount registered in 1Q03. |
Financial Result
Financial Result | In the 1Q04, Brasil Telecom registered a negative net financial result excluding Interest on Shareholders Equity of R$142.7 million, 28.0% better than the amount registered in the 4Q03. |
Interest on Shareholders Equity | Interest on Shareholders Equity (JSCP) of R$238.1 million registered in the financial result of 1Q04 refer to the credits related to 2004, as approved in Brasil Telecom S.A. Board of Directors on December 12, 2003. |
Non operating Result
Amortization of Reconstituted Goodwill | In the 1Q04, Brasil Telecom amortized R$31.0 million in reconstituted goodwill referent to the acquisition of CRT (without affecting the cash flow and the distribution of dividends), recorded for as non-operating expenses. |
Indebtness
Total Debt | At the end of March 2004, the total consolidated debt of Brasil Telecom was R$5.1 billion, 9.2% higher than the amount registered in the 4Q03. |
This increase was due to the issuance of a 10-year bond by Brasil Telecom worth at US$200 million, which bears coupon of 9.375% p.a. The interest will be paid every six months and the principal will be paid in February 2014. This transaction was the first issuance of Brasil Telecom in the international market and counts on the Political Risk Insurance (PRI) issued by the Overseas Private Investment Corporation (OPIC), an institution whose obligations are assured and honored by the US Government. |
Average Cost of Debt | The consolidated debt of Brasil Telecom had an average accumulated cost of 15.5% p.a. |
Net Debt | Net debt totaled R$2,717.5 million, a 14.3% drop in relation to December 2003. Excluding the interco and the private debenture with the holding company, the net debt at the end of December was R$1,297.4 million. |
Financial Leverage | On March 31, 2004 Brasil Telecoms financial leverage represented by the ratio of its net debt (excluding the debt with the holding company), was equal to 19.8%, against 25.1% in December. |
Investments
R$ Millions |
Investments in the Permanent Assets | 1T04 | 4T03 | 1T04/4T03 (%) |
NETWORK Expansion | 95,0 | 159,0 | (40,3) |
- Conventional Telephony | 45,0 | 62,7 | (28,2) |
- Transmission Backbone | 5,3 | 5,4 | (2,8) |
- Data Network | 41,0 | 61,2 | (33,1) |
- Intelligent Network | 0,9 | 19,8 | (95,6) |
- Network Management Systems | 0,3 | 7,6 | (95,9) |
- Other Investments on Net Expansion | 2,5 | 2,3 | 11,7 |
NETWORK OPERATION | 50,2 | 68,2 | (26,4) |
PUBLIC TELEPHONY | 0,5 | 0,2 | 217,9 |
INFORMATION TECHNOLOGY | 40,0 | 81,8 | (51,1) |
EXPANSION PERSONNEL | 21,0 | 18,5 | 13,7 |
OTHER | 10,3 | 22,9 | (55,2) |
SUBTOTAL | 217,0 | 350,6 | (38,1) |
EXPANSION FINANCIAL EXPENSES | - | (0,2) | N.A. |
TOTAL | 217,0 | 350,4 | (38,1) |
Investments in Permanent Assets | Investments in fixed telephony by Brasil Telecom S.A. totaled R$217.0 million in the 1Q04, 38.1% lower than the amount registered in the previous quarter. |
The mobile telephony investments totaled R$54.4 million throughout 1Q04, 12.1% above the ones observed in the 4Q03. |
Cash Flow
Operating Cash Flow in the 1Q04 was R$766.5 million | The operating generation of Brasil Telecom reached R$766.5 million in the 1Q04, surpassing by 10.5% the amount registered in the 1Q03. |
By deducting from the operating activities generation, the flow of investments for the period in the amount of R$153.6 million, net operating generation of Brasil Telecom reached R$612.8 million in the period, against R$268.2 million in 1Q03. |
The information for the period ended April 30, 2004 and 2003 were not reviewed by independent auditors.
In attention to the Corporate Governance Differentiated Practices Rules, the Company discloses the additional information below, related to its shareholders compositions:
1. OUTSTANDING
As of 04/30/2004 | In units of shares |
Shareholder | Common Shares | % | Preferred Shares | % | Total | % |
Direct and Indirect - Parent | 247,276,148,963 | 99.07 | 122,781,762,107 | 40.91 | 370,057,911,070 | 67.32 |
Management | ||||||
Board of Directors | 197 | 0.00 | 1,137,323,495 | 0.38 | 1,137,323,692 | 0.21 |
Directors | 39 | 0.00 | 273 | 0.00 | 312 | 0.00 |
Fiscal Board | 418,154 | 0.00 | - | - | 418,154 | 0.00 |
Treasury Stock | - | - | 4,981,399,073 | 1.66 | 4,981,399,073 | 0.91 |
Other Shareholders | 2,320,482,189 | 0.93 | 171,217,810,453 | 57.05 | 173,538,292,642 | 31.56 |
Total | 249,597,049,542 | 100.00 | 300,118,295,401 | 100.00 | 549,715,344,943 | 100.00 |
Outstanding Shares in the Market | 2,320,900,579 | 0.93 | 172,355,134,221 | 57.43 | 174,676,034,800 | 31.78 |
As of 04/30/2003 | In units of shares |
Shareholder | Common Shares | % | Preferred Shares | % | Total | % |
Direct and Indirect - Parent | 242,674,694,326 | 97.23 | 126,680,786,512 | 42.86 | 369,355,480,838 | 67.75 |
Management | ||||||
Board of Directors | 111,476,859 | 0.04 | 3,567,720,226 | 1.21 | 3,679,197,085 | 0.67 |
Directors | 39 | 0.00 | 273 | 0.00 | 312 | 0.00 |
Fiscal Board | - | - | - | - | - | - |
Treasury Stock | - | - | 5,175,010,503 | 1.75 | 5,175,010,503 | 0.95 |
Other Shareholders | 6,810,878,318 | 2.73 | 160,145,572,884 | 54.18 | 166,956,451,202 | 30.63 |
Total | 249,597,049,542 | 100.00 | 295,569,090,398 | 100.00 | 545,166,139,940 | 100.00 |
Outstanding Shares in the Market | 6,922,355,216 | 2.77 | 163,713,293,383 | 55.39 | 170,635,648,599 | 31.30 |
2. SHAREHOLDERS HOLDING MORE THAN 5% OF THE VOTING CAPITAL (AS OF 04/30/2004)
The shareholders, which directly on indirectly, hold more than 5% of the voting capital of the Company are as follows:
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
Brasil Telecom Participações S.A. | 02.570.688-0001/70 | Brazilian | 247,276,048 | 99.07 | 112,517,051 | 37.49 | 359,793,099 | 65.45 |
Treasury Shares | - | - | - | - | 4,981,399 | 1.66 | 4,981,399 | 0.91 |
Other | - | - | 2,321,002 | 0.93 | 182,619,845 | 60.85 | 184,940,847 | 33.64 |
Total | - | - | 249,597,050 | 100.00 | 300,118,295 | 100.00 | 549,715,345 | 100.00 |
Distribution of the Capital from Parent to individuals level
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
Solpart Participações S.A. | 02.607.736-0001/58 | Brazilian | 71,830,504 | 53.59 | 3,491,253 | 1.54 | 75,321,757 | 20.92 |
Previ | 33.754.482-0001/24 | Brazilian | 6,895,682 | 5.15 | 7,840,963 | 3.47 | 14,736,645 | 4.09 |
Treasury shares | - | - | 1,480,800 | 1.10 | - | - | 1,480,800 | 0.41 |
Other | - | - | 53,824,702 | 40.16 | 214,675,537 | 96.99 | 268,500,239 | 74.58 |
Total | - | - | 134,031,688 | 100.00 | 226,007,753 | 100.00 | 360,039,441 | 100.00 |
Solpart Participações S.A.
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
Timepart Participações Ltda. | 02.338.536-0001/47 | Brazilian | 631,838 | 62.00 | - | - | 631,838 | 20.93 |
Techold Participações S.A. | 02.605.028-0001/88 | Brazilian | 193,635 | 19.00 | 1,239,982 | 62.00 | 1.433,617 | 47.48 |
Telecom Italia International N.V.(*) | - | Italian | 193,643 | 19.00 | 760,000 | 38.00 | 953,643 | 31.59 |
Other | - | - | 18 | - | - | - | 18 | - |
Total | - | - | 1,019,134 | 100.00 | 1,999,982 | 100.00 | 3,019,116 | 100.00 |
Timepart Participações Ltda.
Name | General Taxpayers Register | Citizenship | Quotas | % |
Privtel Investimentos S.A. | 02.620.949.0001/10 | Brazilian | 208,830 | 33.10 |
Teleunion S.A. | 02.605.026-0001/99 | Brazilian | 213,340 | 33.80 |
Telecom Holding S.A. | 02.621.133-0001/00 | Brazilian | 208,830 | 33.10 |
Total | - | - | 631,000 | 100.00 |
Privtel Investimentos S.A.
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
Eduardo Cintra Santos | 064.858.395-34 | Brazilian | 19,998 | 99.99 | - | - | 19,998 | 99.99 |
Other | - | - | 2 | 0.01 | - | - | 2 | 0.01 |
Total | - | - | 20,000 | 100.00 | - | - | 20,000 | 100.00 |
Teleunion S.A.
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
Luiz Raymundo Tourinho Dantas | 000.479.025-15 | Brazilian | 19,998 | 99.99 | - | - | 19,998 | 99.99 |
Other | - | - | 2 | 0.01 | - | - | 2 | 0.01 |
Total | - | - | 20,000 | 100.00 | - | - | 20,000 | 100.00 |
Telecom Holding S.A.
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
Woog Family Limited Partnership | - | American | 19,997 | 99.98 | - | - | 19,997 | 99.98 |
Other | - | - | 3 | 0.02 | - | - | 3 | 0.02 |
Total | - | - | 20,000 | 100.00 | - | - | 20,000 | 100.00 |
Techold Participações S.A.
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
Invitel S.A. | 02.465.782-0001/60 | Brazilian | 980,067,275 | 100.00 | 341,898,149 | 100.00 | 1,321,965,424 | 100.00 |
Other | - | - | 3 | 0.00 | - | - | 3 | 0.00 |
Total | - | - | 980,067,278 | 100.00 | 341,898,149 | 100.00 | 1,321,965,427 | 100.00 |
Invitel S.A.
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
Sistel - Fund. Sistel de Seguridade | 00.493.916-0001/20 | Brazilian | 66,017,486 | 6.66 | - | - | 66,017,486 | 6.66 |
Telos - Fund. Embratel de Segurid. | 42.465.310-0001/21 | Brazilian | 23,573,621 | 2.38 | - | - | 23,573,621 | 2.38 |
Funcef - Fund. dos Economiários | 00.436.923-0001/90 | Brazilian | 378,289 | 0.04 | - | - | 378,289 | 0.04 |
Petros - Fund. Petrobrás Segurid. | 34.053.942-0001/50 | Brazilian | 37,318,069 | 3.77 | - | - | 37,318,069 | 3.77 |
Previ - Caixa Prev. Func. B. Brasil | 33.754.482-0001/24 | Brazilian | 190,852,386 | 19.27 | - | - | 190,852,386 | 19.27 |
Opportunity Zain S.A. | 02.363.918-0001/20 | Brazilian | 671,848,888 | 67.82 | - | - | 671,848,888 | 67.82 |
CVC/Opportunity Equity Partners LP | - | British | 202,255 | 0.02 | - | - | 202,255 | 0.02 |
CVC/Opportunity Equity Partners FIA | 01.909.558-0001/57 | Brazilian | 280,316 | 0.02 | - | - | 280,316 | 0.02 |
Opportunity Fund | - | British | 49,550 | 0.01 | - | - | 49,550 | 0.01 |
CVC/Opportunity Investimentos Ltda. (*) | 03.605.085-0001/20 | Brazilian | 10 | - | - | - | 10 | - |
Priv FIA | 02.559.662-0001/21 | Brazilian | 25,219 | 0.005 | - | - | 25,219 | 0.005 |
Tele FIA | 02.597.072.0001/93 | Brazilian | 25,219 | 0.005 | - | - | 25,219 | 0.005 |
Verônica Valente Dantas | 262.853.205-00 | Brazilian | 1 | - | - | - | 1 | - |
Maria Amália Delfim de Melo Coutrim | 654.298.507-72 | Brazilian | 1 | - | - | - | 1 | - |
Lênin Florentino de Faria | 203.561.374-49 | Brazilian | 2 | - | - | - | 2 | - |
Total | - | - | 990,571,311 | 100.00 | - | - | 990,571,311 | 100.00 |
Opportunity Zain S.A.
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
CVC/Opportunity Equity Partners FIA | 01.909.558-0001/57 | Brazilian | 335,488,153 | 45.45 | - | - | 335,488,153 | 45.45 |
CVC/Opportunity Equity Partners LP | - | British | 310,773,165 | 42.10 | - | - | 310,773,165 | 42.10 |
Opportunity Fund | - | British | 71,934,343 | 9.75 | - | - | 71,934,343 | 9.75 |
Priv FIA | 02.559.662.0001/21 | Brazilian | 17,611,010 | 2.39 | - | - | 17,611,010 | 2.39 |
Opportunity Lógica Rio Gestora de
Recursos Ltda. |
01.909.405-0001/00 | Brazilian | 2,304,359 | 0.31 | - | - | 2,304,359 | 0.31 |
Tele FIA | 02.597.072-0001/93 | Brazilian | 6,010 | - | - | - | 6,010 | - |
CVC/Opportunity Equity Partners
Administradora de Recursos Ltda. |
01.909.405-0001/00 | Brazilian | 1 | - | - | - | 1 | - |
CVC/Opportunity Investimentos Ltda. (*) | 03.605.085-0001/20 | Brazilian | 10 | - | - | - | 10 | - |
Verônica Valente Dantas | 262.853.205-00 | Brazilian | 400 | - | - | - | 400 | - |
Maria Amália Delfim de Melo Coutrim | 654.298.507-72 | Brazilian | 60 | - | - | - | 60 | - |
Danielle Silbergleid Ninio | 016.744.087-06 | Brazilian | 1 | - | - | - | 1 | - |
Daniel Valente Dantas | 063.917.105-20 | Brazilian | 1 | - | - | - | 1 | - |
Eduardo Penido Monteiro | 094.323.965-68 | Brazilian | 287 | - | - | - | 287 | - |
Total | - | - | 738,117,800 | 100.00 | - | - | 738,117,800 | 100.00 |
(A translation of the original report in Portuguese as filed with the Brazilian Securities Commission (CVM) containing quarterly financial information prepared in accordance with accounting practices adopted in Brazil)
The Shareholders and
Board of Directors
Brasil Telecom S.A.
Brasília - DF
We have reviewed the quarterly financial information of Brasil Telecom S.A. for the quarter ended March 31, 2004, comprising the balance sheet and the consolidated balance sheet of the Company and its subsidiaries, the statement of income and the consolidated statement of income, the management report and other relevant information, prepared in accordance with accounting practices adopted in Brazil.
Our review was performed in accordance with auditing standards established by the Brazilian Institute of Accountants (IBRACON) and the Federal Accounting Council, which included: (a) inquiries and discussion with management responsible for the accounting, financial and operational areas of the Company regarding the criteria adopted in the preparation of the quarterly information; and (b) review of post-balance sheet information and events, which may have a material effect on the financial and operational position of the Company and its subsidiaries.
Based on our special review, we are not aware of any material changes that should be made to the aforementioned quarterly information for it to be in accordance with accounting practices adopted in Brasil and the regulations issued by the Brazilian Securities Commission, specifically applicable to the mandatory quarterly financial information.
Our review was performed for the purpose of issuing a special review report on the mandatory quarterly financial information. The statement of cash flow represents supplementary information to those statements and is presented to provide additional analysis. This supplementary information was submitted to the same review procedures applied to the quarterly financial information, and, based on our special review, is adequately presented in all material respects, in relation to the quarterly financial information taken as a whole.
April 30, 2004
KPMG Auditores
Independentes
CRC-SP-14.428/O-6-F-DF
Manuel Fernandes
Rodrigues de Sousa
Accountant CRC-RJ-052.428/O-S-DF
INDEX
ANNEX | FRAME | DESCRIPTION | PAGE |
01 | 01 | IDENTIFICATION | 3 |
01 | 02 | ADRESS OF COMPANY HEADQUARTERS | 3 |
01 | 03 | MARKET RELATIONS DIRECTOR - (Address for correspondence to Company) | 3 |
01 | 04 | REFERENCE/AUDITOR | 3 |
01 | 05 | COMPOSITION OF PAID CAPITAL | 3 |
01 | 06 | COMPANYS CHARACTERISTICS | 4 |
01 | 07 | SUBSIDIARIES EXCLUDED FROM THE CONSOLIDATED STATEMENT | 4 |
01 | 08 | DIVIDENDS APPROVED AND/OR PAID DURING AND AFTER THE QUARTER | 4 |
01 | 09 | CAPITAL STOCK COMPOSITION AND ALTERATION IN CURRENT YEAR | 4 |
01 | 10 | MARKET RELATIONS DIRECTOR | 4 |
02 | 01 | BALANCE SHEET - ASSETS | 5 |
02 | 02 | BALANCE SHEET - LIABILITIES | 6 |
03 | 01 | QUARTERLY STATEMENT OF INCOME | 8 |
04 | 01 | NOTES TO THE QUARTERLY REPORT | 10 |
05 | 01 | COMMENTS ON THE COMPANY PERFORMANCE IN THE QUARTER | 47 |
06 | 01 | CONSOLIDATED BALANCE SHEET - ASSETS | 48 |
06 | 02 | CONSOLIDATED BALANCE SHEET - LIABILITIES | 49 |
07 | 01 | CONSOLIDATED QUARTERLY STATEMENT OF INCOME | 51 |
08 | 01 | COMMENTS ON THE CONSOLIDATED COMPANY PERFORMANCE IN THE QUARTER | 53 |
16 | 01 | OTHER INFORMATION, WHICH THE COMPANY UNDERSTANDS RELEVANT (NOT REVIEWED) | 61 |
17 | 01 | LIMITED REVIEW REPORT | 64 |
BRASIL TELECOM S.A.
| ||
By: |
/S/
Carla Cico
| |
Name: Carla Cico
Title: President and Chief Executive Officer
|