Indicate by check mark whether the registrant by furnishing the
information contained in this Form is also thereby furnishing the
information to the Commission pursuant to Rule 12g3-2(b) under
the Securities Exchange Act of 1934.
Yes ______ No ___X___
Gol Linhas Aéreas
Inteligentes S.A.
Individual and Consolidated Interim
Financial Information for the Quarter Ended September 30, 2013 and Report on Review of Interim Financial Information
Deloitte Touche Tohmatsu Auditores Independentes
GOL LINHAS AÉREAS INTELIGENTES S.A.
Individual and Consolidated Interim Financial Information
September 30, 2013
(In thousands of Brazilian Reais)
Contents Individual Interim Financial Information for the nine-month Period Ended September 30, 2013 Statements of Value Added Consolidated Interim Financial Information for the nine-month Period Ended September 30, 2013
Management Report
01
Independent Auditor’s Report on Review of Interim Financial Information
08
Capital
10
Balance Sheets
11
Statements of Profit or Loss
13
Statements of Comprehensive Income
14
Statements of Cash Flows
15
Statements of Changes in Equity
16
18
Balance Sheets
19
Statements of Profit or Loss
21
Statements of Comprehensive Income
22
Statements of Cash Flows
23
Statements of Changes in Equity
24
Statements of Value Added
26
Notes to the Interim Financial Information
27
MESSAGE FROM MANAGEMENT
GOL posted operating income (EBIT) of R$37 million in 3Q13, a R$238 million improvement over 3Q12, accompanied by a margin of 1.7%, up by 12 percentage points. This increase was achieved despite the 13% average period depreciation of the Real against the Dollar and the highest jet fuel price in the Company’s history.
In the first nine months, revenue grew by R$244 million despite the 9.7% reduction in domestic seat supply, resulting in a positive 1.7% operating margin. We also reduced operating costs by around R$407 million in the period.
This upturn in revenue was achieved thanks to the Company's strategy of continuously managing PRASK, combining business travelers, who seek flexibility, punctuality and last-minute competitive fares, with passengers who plan their trips well ahead of time, typically for leisure, and look for lower fares. Consequently, our PRASK grew by 21.1% in 3Q13 and by 14.6% year-to-date.
The leadership in punctuality was maintained in the first nine months. In 2013, we were the company which registered the smallest percentage of delays, just 5.6%. In order to achieve this, we have been continuously improving our passengers’ check-in experience. Remote check-in already accounts for more than 60% of the total at those airports most used by business flyers. We implemented the “fast travel” concept to reduce boarding times and launched a new airport visual identity, aiming to simplify and clarify communications at the check-in counters and in stores. This new identity is already present at the Congonhas, Confins, Santos Dumont and Brasília airports, among others.
In addition, in November we launched a new seat configuration in airplanes, offering the GOL+, a new product exclusive to the Rio-São Paulo shuttle which provides a unique flying experience. With these changes, GOL will have the greatest offer of A-seal seats (an ANAC classification standard) on the shuttle route. All this in order to serve our passengers better every time and become an even more efficient company.
The Company is maintaining its commitment to high liquidity, crucial in times of high macroeconomic volatility. We closed September with a cash position of R$2.9 billion, or 35.1% of LTM net revenue. In 9M13 we also paid debt of around R$346 million, reducing the Company’s financial cost.
Our leverage ratio continues to decline due to the recovery of operating margins and the EBITDAR recomposition, thereby further strengthening our balance sheet. This quarter, the adjusted gross revenue/ LTM EBITDAR ratio fell by 30% over 2Q13. This downward trend should continue until the end of the year, thanks to prospects of a positive operating result in the period.
Our Smiles loyalty program has also become increasingly strong. In September, it launched Clube Smiles and in October it entered into an investment agreement with Netpoints, a loyalty company specializing in retail, with the purpose of increasing the program’s exposure to this segment and fueling its growth.
The ongoing monitoring of macroeconomic and market conditions as well as the speed of the Company’s response and decision-making, have led to an improvement in operating and financial indicators in the quarter. In 2014, we expect a scenario of stable supply in the Brazilian domestic market, with variation close to 0%, as we believe the Company is close to its appropriate size given the current economic scenario.
The Company is reaffirming its commitment to obtaining an operating margin of between 1% and 3% in 2013.
Once again, we would like to thank our Team of Eagles for their hard work, motivation and commitment.
Paulo Sérgio Kakinoff
CEO of GOL Linhas Aéreas Inteligentes S.A.
1
Aviation Market: Industry
Operating Data |
3Q13 |
3Q12 |
% |
9M13 |
9M12 |
% |
|
Total System |
|||||||
ASK (million) |
38,318 |
38,313 |
0.0% |
113,373 |
114,777 |
-1.2% |
|
RPK (million) |
29,689 |
29,610 |
0.3% |
85,568 |
84,819 |
0.9% |
|
Load Factor |
77.5% |
77.3% |
0.2 p.p. |
75.5% |
73.9% |
1.6 p.p. |
|
Domestic Market |
|||||||
ASK (million) |
29,521 |
30,008 |
-1.6% |
86,218 |
90,223 |
-4.4% |
|
RPK (million) |
22,673 |
22,801 |
-0.6% |
64,862 |
64,963 |
-0.2% |
|
Load Factor |
76.8% |
76.0% |
0.8 p.p. |
75.2% |
72.0% |
3.2 p.p. |
|
International Market |
|||||||
ASK (million) |
8,797 |
8,305 |
5.9% |
27,155 |
24,554 |
10.6% |
|
RPK (million) |
7,016 |
6,809 |
3.0% |
20,706 |
19,856 |
4.3% |
|
Load Factor |
79.8% |
82.0% |
-2.2 p.p. |
76.3% |
80.9% |
-4.6 p.p. |
National Civil Aviation Agency (ANAC) figures
In 3Q13, the aviation industry’s supply remained flat over 3Q12, while demand grew by 0.3%. Consequently, the load factor reached 77.5%, a 0.2 percentage point year-over-year upturn. In year-to-date terms, supply declined by 1.2%, while demand grew by 0.9% and the load factor stood at 75.5%, 1.6 percentage points higher than in 9M12.
Domestic supply fell by 1.6% over 3Q12, while demand declined by 0.6%. The domestic load factor grew by 0.8 percentage points, fueled by the reduction in supply. In 9M13, domestic supply decreased by 4.4% and demand remained flat in relation to 9M12, while the load factor increased by 3.2 percentage points.
Aviation Market: GOL
Operating Data |
3Q13 |
3Q12 |
% |
9M13 |
9M12 |
% |
|
Total System |
|||||||
ASK (million) |
12,446.6 |
12,996.3 |
-4.2% |
36,954.5 |
39,490.7 |
-6.4% |
|
RPK (million) |
8,658.8 |
9,586.1 |
-9.7% |
25,198.9 |
27,786.8 |
-9.3% |
|
Load Factor |
69.6% |
73.8% |
-4.2 p.p. |
68.2% |
70.4% |
-2.2 p.p. |
|
Domestic Market |
|
|
|
|
|
|
|
ASK (million) |
11,049.4 |
11,885.4 |
-7.0% |
32,816.6 |
36,334.8 |
-9.7% |
|
RPK (million) |
7,761.2 |
8,826.0 |
-12.1% |
22,675.6 |
25,709.0 |
-11.8% |
|
Load Factor |
70.2% |
74.3% |
-4.1 p.p. |
69.1% |
70.8% |
-1.7 p.p. |
|
International Market |
|
|
|
|
|
|
|
ASK (million) |
1,397.2 |
1,111.0 |
25.8% |
4,138.0 |
3,155.9 |
31.1% |
|
RPK (million) |
897.6 |
760.1 |
18.1% |
2,523.3 |
2,077.8 |
21.4% |
|
Load Factor |
64.2% |
68.4% |
-4.2 p.p. |
61.0% |
65.8% |
-4.9 p.p. |
( * ) Figures for July 2013 are preliminary; National Civil Aviation Agency (ANAC) figures for other periods.
Domestic Market
In line with its capacity adjustment process, in 3Q13 GOL’s domestic supply declined by 7.0% over 3Q12, giving a year-to-date downturn of 9.7%.
Domestic demand fell by 12.1% in the quarter, mainly as a result of the supply reduction. Consequently, the domestic load factor came to 70.2%, 4.1 percentage points lower than in 3Q12.
2
International Market
In 3Q13, international market supply moved up by 25.8% over the same period last year, mainly due to the new flights to Santo Domingo, Miami and Orlando launched at the end of 2012. In year-to-date terms, international supply increased by 31.1%. GOL continues focused on assessing potential new markets.
The upturn in supply in 3Q13 contributed to the 18.1% increase in international demand. As a result, the international load factor stood at 64.2% in the quarter, 4.2 percentage points down on 3Q12. The increased representativeness of the flights to Santo Domingo, where around 85% of our seats are available for sale on our 737-800 NG aircraft, reduces our load factor indicator. In accordance with ANAC’s methodology, the load factor is calculated over the aircraft’s total capacity.
PRASK, RASK and Yield
In 3Q13, yield grew by 28.4% year-over-year, due to the Company’s strategy of attracting more high-value passengers, who prioritize flexibility, punctuality and last-minute competitive fares. As a result, PRASK and RASK moved up by 21.1% and 17.1%, respectively. In the coming months, we expect lower PRASK and yield growth, due to the strong comparative base in the same period last year.
The graph below shows that PRASK growth has outpaced the reduction in supply.
Annual Variation in PRASK and Domestic ASK*
(*) Company Figures for July 2013; National Civil Aviation Agency (ANAC) figures for other periods.
3
Key Operating Indicators
Operating and Financial Indicators |
3Q13 |
3Q12 |
Chg. % |
9M13 |
9M12 |
Chg. % |
RPK Total (million) |
8,659 |
9,586 |
-9.7% |
25,199 |
27,787 |
-9.3% |
ASK Total (million) |
12,447 |
12,996 |
-4.2% |
36,955 |
39,490 |
-6.4% |
Total Load Factor |
69.6% |
73.8% |
-4.2 p.p. |
68.2% |
70.4% |
-2.2 p.p. |
Break-Even Load Factor (BELF) |
68.4% |
81.2% |
-12.8 p.p. |
67.1% |
76.8% |
-9.8 p.p. |
Revenue Passengers - Pax on Board (’000) |
9,028 |
10,416 |
-13.3% |
26,298 |
29,852 |
-11.9% |
Aircraft Utilization (Block Hours/Day) |
11.8 |
12.1 |
-2.4% |
11.7 |
12.2 |
-4.0% |
Departures |
79,510 |
88,109 |
-9.8% |
236,137 |
267,021 |
-11.6% |
Average Stage Length (km) |
894 |
868 |
3.1% |
897 |
874 |
2.6% |
Average Number of Operating Aircraft |
120 |
131 |
-8.7% |
121 |
133 |
-9.2% |
Fuel consumption (million liters) |
376 |
417 |
-9.9% |
1,121 |
1,266 |
-11.5% |
Employees at period end |
16,209 |
18,356 |
-11.7% |
16,209 |
18,356 |
-11.7% |
YIELD net (R$ cents) |
23.58 |
18.37 |
28.4% |
22.50 |
19.03 |
18.3% |
Passenger Revenue per ASK net (R$ cents) |
16.41 |
13.55 |
21.1% |
15.35 |
13.39 |
14.6% |
RASK net (R$ cents) |
17.92 |
15.30 |
17.1% |
16.85 |
15.15 |
11.2% |
CASK (R$ cents) |
17.62 |
16.85 |
4.6% |
16.57 |
16.54 |
0.2% |
CASK ex-fuel (R$ cents) |
10.28 |
9.63 |
6.7% |
9.43 |
9.43 |
0.0% |
Average Exchange Rate¹ |
2.29 |
2.03 |
12.8% |
2.12 |
1.92 |
10.5% |
End of period Exchange Rate¹ |
2.23 |
2.03 |
9.8% |
2.23 |
2.03 |
9.8% |
WTI (avg. per barrel, US$)² |
105.82 |
92.20 |
14.8% |
98.17 |
96.16 |
2.1% |
Price per liter Fuel(R$) |
2.43 |
2.25 |
8.3% |
2.35 |
2.22 |
6.1% |
Gulf Coast Jet Fuel Cost (avg. per liter, US$)³ |
0.78 |
0.79 |
-1.4% |
0.77 |
0.78 |
-1.0% |
1. Source: Banco Central;
2. Bloomberg;
3. Fuel expenses/liters consumed
Financial Debt Amortization Schedule (R$ million)
Year |
Debt in R$ million |
% Total |
% Real |
%USD |
2013 |
58 |
1.7% |
61.2% |
38.8% |
2014 |
125 |
3.7% |
59.9% |
40.1% |
2015 |
677 |
19.9% |
99.7% |
0.3% |
2016 |
258 |
7.6% |
100.0% |
0.0% |
2017 |
725 |
21.3% |
35.4% |
64.6% |
After 2017 |
1,116 |
32.8% |
0.1% |
99.9% |
No Maturity |
446 |
13.1% |
0.0% |
100.0% |
Total |
3,405 |
100.0% |
37.8% |
62.2% |
GOL’s loans and financing amortization profile, excluding interest and financial leasing, shows that the Company remains committed to reducing its short-term financial obligations, as can be seen from the position on September 30, 2013.
4
Main Financial Ratios
Financial Ratios |
3Q13 |
3Q12 |
Chg. % |
2Q13 |
Chg. % |
% of foreign currency debt (balance sheet) |
76.2% |
69.8% |
+6.4 p.p. |
76.6% |
-0.5 p.p. |
Cash and Equivalents as % of LTM Net Revenues |
35.1% |
22.9% |
+12.2 p.p. |
34.1% |
+1.0 p.p. |
Net Debt (R$ million) |
2,574.2 |
3,380.2 |
-23.8% |
2,827.4 |
-9.0% |
Gross Debt (R$ million) |
5,504.9 |
5,259.4 |
4.7% |
5,594.5 |
-1.6% |
Gross Adjusted Debt (R$ million) |
10,104.2 |
9,692.3 |
4.2% |
10,148.7 |
-0.4% |
Net Adjusted Debt (R$ million) |
7,173.4 |
7,813.1 |
-8.2% |
7,381.6 |
-2.8% |
Gross Adjusted Debt / EBITDAR (LTM) |
10.9x |
17.7x |
-6.8 x |
15.5x |
-4.7x |
Net Adjusted Debt / EBITDAR (LTM) |
7.7x |
14.3x |
-6.6 x |
11.3x |
-3.6x |
Net Financial Commitments / EBITDAR (LTM) |
6.0x |
11.1x |
-5.1 x |
9.2x |
-3.2x |
1- Financial commitments (gross debt + operational leasing contracts, in accordance with note 30 to the interim financial statements) less cash and cash equivalents and short-term financial investments);
2- Gross debt + LTM operational leasing expenses x 7;
3- Adjusted gross debt less cash, short-term financial investments and restricted cash. Certain variation calculations in this report may not match due to rounding.
Operational Fleet
The Company closed the quarter with an operational fleet of 140 Boeing 737-700 and 800 NG aircraft with an average age of 7.2 years, and a total fleet of 149 aircraft.
Period End Fleet |
3Q13 |
3Q12 |
Chg. |
2Q13 |
Chg. |
737-700 |
36 |
42 |
-6 |
37 |
-1 |
737-800 |
104 |
85 |
19 |
98 |
6 |
Total Operational |
140 |
127 |
13 |
135 |
5 |
737-300* |
8 |
20 |
-12 |
9 |
-1 |
767-300/200* |
1 |
3 |
-2 |
1 |
0 |
Total Non-Operational |
9 |
23 |
-14 |
10 |
-1 |
Total |
149 |
150 |
-1 |
145 |
4 |
* Aircraft not in GOL’s operations (Non-operational)
5
In 3Q13, the Company took delivery of six aircraft under operating lease contracts and returned one aircraft under an operating lease contract. In the first nine months, the Company also sub-leased five aircraft to Transavia Airlines, permitting greater seat supply flexibility, in line with the seasonality of the Brazilian and European markets.
The Company currently has eight B737-300s, five of these in the process of sale negotiations and the other three to be returned to the lessors by the end of the current year. In the first nine months of 2013, GOL returned 10 of these aircraft, one of which in September.
The Company leases its fleet through a combination of finance and operating leases. Out of the total of 141 aircraft, excluding Webjet’s, 95 were under operating leases and 46 were under finance leases. Of the 46 under finance leases, 40 have a purchase option when their leasing contracts terminate.
On September 30, 2013, the Company had 140 firm aircraft acquisition orders with Boeing, totaling around R$34.4 billion, excluding contractual discounts.
Aircraft Commitments (R$ million) |
2013 |
2014 |
2015 |
2016 |
>2016 |
Total |
Aircraft Commitments* |
186.1 |
1,680.5 |
1,668.8 |
1,736.3 |
29,122.5 |
34,394.3 |
* Considers the list price of the aircraft
Also on September 30, 2013, of the commitments mentioned above, the Company had obligations of R$4.6 billion in pre-delivery payments, which will be disbursed as per the table below:
Pre-Delivery Payments (R$ million) |
2013 |
2014 |
2015 |
2016 |
>2016 |
Total |
Pre-Delivery Payments |
35.1 |
226.2 |
323.4 |
140.9 |
3,830.4 |
4,556.1 |
The portion financed through long-term loans by U.S. Exim Bank with aircraft guarantees accounted for around 85% of the total aircraft cost. Other agents finance the acquisitions with equal or higher percentages, reaching up to 100%.
The Company has been paying for the aircraft acquisitions with its own resources, loans, cash flow from operations, short and long-term credit lines and financing by the supplier.
Future Fleet Plan
Fleet Plan – End of Period |
2013 |
2014 |
2015 |
2016 |
Boeing 737-700/800 NG |
136 |
137 |
140 |
140 |
Capex
GOL invested around R$188 million in 3Q13, 28% of which in the acquisition of aircraft (pre-delivery payments); around 71% in aircraft parts, reconfigurations and improvements; and around 1% in bases, IT and the expansion of the maintenance center in Confins, Minas Gerais (construction of the Wheel and Brake Workshop).
6
The amounts described above include only additions to fixed assets (excluding divestments, write-offs and the reimbursement of aircraft pre-delivery deposits), and do not include additions related to the entry of aircraft under finance leases due to the non-incidence of cash effects at the moment of acquisition, as a result of the financing structure for this type of operation.
For more information on fixed assets, see note 17 to the financial statements.
Financial Guidance
Due to the impact of the adverse macroeconomic scenario, GOL may revise its guidance on a quarterly basis to incorporate any developments in its operating and financial performance, as well as any changes in interest, FX, GDP and WTI and Brent oil price trends.
The Company is maintaining its 2013 operating margin guidance at between 1% and 3%, as announced at the beginning of the year.
2013 Guidance |
From |
To |
Real 9M13 |
Brazilian GDP Growth |
2.0% |
2.5% |
N.D. |
Annual Change in RASK |
= or > 10% |
11.2% | |
Annual Change in Domestic Supply (ASK) |
Around -9% |
-9.7% | |
CASK ex-fuel (R$ cents) |
10.0 |
9.5 |
9.43 |
Average Exchange Rate (R$/US$) |
2.20 |
2.10 |
2.12 |
Jet Fuel Price (QAV)* |
2.48 |
2.38 |
2.35 |
Operating Margin (EBIT) |
1% |
3% |
1.7% |
(*)The per-liter fuel price considers total fuel and lubricant expenses divided by period consumption.
For 2014, GOL expects domestic supply to remain stable, with variation close to 0% in relation to 2013. We understand that the Company is close to its appropriate size given the current economic scenario.
The Company compares estimated with actual results after disclosing its financial statements for the full year. The results of these annual comparisons are available in Section 11 of the Company’s Reference Form.
7
(Convenience Translation into English from the Original Previously Issued in Portuguese)
REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION
To the Board of Directors and Shareholders of
Gol Linhas Aéreas Inteligentes S.A.
São Paulo - SP
Introduction
We have reviewed the accompanying individual and consolidated interim financial information of Gol Linhas Aéreas Inteligentes S.A. and its subsidiaries (the “Company”), included in the Interim Financial Information Form (ITR), for the three-month period ended September 30, 2013, which comprises the statement of financial position as of September 30, 2013 and the related statements of operations and comprehensive income for the three and nine-month periods then ended and statements of changes in equity and cash flows for the nine-month period then ended, including the explanatory notes.
Management is responsible for the preparation of the individual interim financial information in accordance with CPC 21 (R1) - Interim Financial Reporting and the consolidated interim financial information in accordance with CPC 21 (R1) and IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board (IASB), as well as for the presentation of such information in accordance with the standards issued by the Brazilian Securities Commission (CVM), applicable to the preparation of Interim Financial Information (ITR). Our responsibility is to express a conclusion on this interim financial information based on our review.
Scope of review
We conducted our review in accordance with Brazilian and International Standards on review of interim financial information (NBC TR 2410 and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with the standards on auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion on the individual interim financial information
Based on our review, nothing has come to our attention that causes us to believe that the accompanying individual interim financial information included in the Interim Financial Information (ITR) referred to above is not prepared, in all material respects, in accordance with CPC 21 (R1) applicable to the preparation of Interim Financial Information (ITR) and presented in accordance with the standards issued by the CVM.
8
Conclusion on the consolidated interim financial information
Based on our review, nothing has come to our attention that causes us to believe that the accompanying consolidated interim financial information included in the Interim Financial Information (ITR) referred to above is not prepared, in all material respects, in accordance with CPC 21 (R1) and IAS 34 applicable to the preparation of Interim Financial Information (ITR) and presented in accordance with the standards issued by the CVM.
Other matters
Interim statements of value added
We also have reviewed the interim statements of value added (“DVA”), individual and consolidated, for the nine-month period ended September 30, 2013, prepared under the responsibility of Management, the presentation of which is required by the standards issued by CVM, applicable to the preparation of Interim Financial Information (ITR), and is considered as supplemental information for International Financial Reporting Standards - IFRS that do not require the presentation of DVA. These statements were subject to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that they are not prepared, in all material respects, consistently with the individual and consolidated interim financial information taken as a whole.
Convenience translation
The accompanying interim individual and consolidated financial information has been translated into English for the convenience of readers outside Brazil.
São Paulo, November 11, 2013
DELOITTE TOUCHE TOHMATSU |
André Ricardo Aguillar Paulon |
Auditores Independentes |
Engagement Partner |
9
Company Profile / Subscribed Capital
Number of shares
|
Current Quarter |
09/30/2013 | |
Paid-in capital |
143,858,204 |
Preferred |
135,003,122 |
Total |
278,861,326 |
Treasury |
2,146,725 |
Total |
2,146,725 |
10
Individual Financial Statements / Statement of Financial Position – Assets
(In Thousands of Brazilian Reais)
Line code |
Line item |
Current Quarter 09/30/2013 |
Prior Year 12/31/2012 |
1 |
Total assets |
2,387,269 |
2,754,027 |
1.01 |
Current assets |
408,149 |
447,888 |
1.01.01 |
Cash and cash equivalents |
394,527 |
247,145 |
1.01.02 |
Short-term investments |
2,539 |
176,413 |
1.01.06 |
Recoverable taxes |
10,353 |
6,693 |
1.01.07 |
Prepaid expenses |
723 |
312 |
1.01.08 |
Other current assets |
7 |
17,325 |
1.01.08.01 |
Non-current assets for sale |
7 |
7 |
1.01.08.01.01 |
Restricted cash |
7 |
7 |
1.01.08.03 |
Other |
- |
17,318 |
1.02 |
Noncurrent assets |
1,979,120 |
2,306,139 |
1.02.01 |
Long-term assets |
161,414 |
634,473 |
1.02.01.06 |
Deferred taxes |
72,243 |
81,406 |
1.02.01.08 |
Related-party transactions |
51,396 |
534,262 |
1.02.01.08.04 |
Others related-party transactions |
51,396 |
534,262 |
1.02.01.09 |
Other noncurrent assets |
37,775 |
18,805 |
1.02.01.09.03 |
Deposits |
17,412 |
18,548 |
1.02.01.09.04 |
Restricted cash |
20,363 |
257 |
1.02.02 |
Investments |
970,860 |
779,168 |
1.02.03 |
Property, plant and equipment |
846,846 |
892,498 |
11
Individual Financial Statements / Statement of Financial Position – Liabilities
(In Thousands of Brazilian Reais)
Line code |
Line item |
Current Quarter 09/30/2013 |
Prior Year 12/31/2012 |
2 |
Total liabilities |
2,387,269 |
2,754,027 |
2.01 |
Current liabilities |
63,911 |
48,557 |
2.01.01 |
Salaries, wages and benefits |
1,301 |
590 |
2.01.01.02 |
Salaries, wages and benefits |
1,301 |
590 |
2.01.02 |
Suppliers |
1,778 |
46 |
2.01.03 |
Taxes payable |
788 |
5,443 |
2.01.04 |
Short-term debt |
38,527 |
41,980 |
2.01.05 |
Other liabilities |
20,671 |
498 |
2.01.05.02 |
Other |
20,671 |
498 |
2.01.05.02.04 |
Other liabilities |
1,113 |
498 |
2.01.05.02.05 |
Derivatives transactions |
19,558 |
- |
2.01.06 |
Provisions |
846 |
- |
2.02 |
Noncurrent liabilities |
1,688,987 |
1,972,642 |
2.02.01 |
Long-term debt |
1,571,688 |
1,469,729 |
2.02.02 |
Other liabilities |
117,299 |
502,913 |
2.02.02.01 |
Liabilities with related-party transactions |
108,359 |
493,918 |
2.02.02.02 |
Other |
8,940 |
8,995 |
2.02.02.02.03 |
Taxes payable |
8,940 |
8,995 |
2.03 |
Shareholder’s equity |
634,371 |
732,828 |
2.03.01 |
Capital |
2,469,623 |
2,467,738 |
2.03.01.01 |
Issued capital |
2,501,574 |
2,499,689 |
2.03.01.02 |
Cost on issued shares |
(31,951) |
(31,951) |
2.03.02 |
Capital reserves |
113,696 |
105,478 |
2.03.02.01 |
Premium on issue of shares |
32,387 |
32,200 |
2.03.02.02 |
Special reserve |
29,187 |
29,187 |
2.03.02.05 |
Treasury shares |
(32,116) |
(35,164) |
2.03.02.07 |
Share-based payments |
84,238 |
79,255 |
2.03.05 |
Accumulated losses |
(2,520,574) |
(1,771,806) |
2.03.06 |
Equity valuation adjustments |
571,626 |
(68,582) |
2.03.06.01 |
Other comprehensive income |
(39,416) |
(68,582) |
2.03.06.02 |
Change in equity through Public Offer |
611,042 |
- |
12
Individual Financial Statements / Statements of Profit or Loss
(In Thousands of Brazilian Reais)
|
Current Quarter |
Current YTD |
Same Quarter Prior Year |
Prior Year YTD | |
Line code |
Line item |
07/01/2013 to 09/30/2013 |
01/01/2013 to 09/30/2013 |
07/01/2012 to 09/30/2012 |
01/01/2012 to 09/30/2012 |
3.04 |
Operating expenses/income |
(202,224) |
(558,236) |
(285,637) |
(890,644) |
3.04.02 |
General and administrative expenses |
(6,976) |
(16,966) |
(4,595) |
(15,205) |
3.04.04 |
Other operating income |
42,426 |
109,128 |
4,655 |
11,398 |
3.04.06 |
Equity in subsidiaries |
(237,674) |
(650,398) |
(285,697) |
(886,837) |
3.05 |
Income before income taxes and financial income/expenses |
(202,224) |
(558,236) |
(285,637) |
(890,644) |
3.06 |
Financial income/expenses |
(21,091) |
(187,050) |
(23,417) |
(169,148) |
3.06.01 |
Financial income |
6,102 |
17,350 |
5,355 |
36,524 |
3.06.01.01 |
Financial income |
6,102 |
17,350 |
5,355 |
36,524 |
3.06.02 |
Financial expenses |
(27,193) |
(204,400) |
(28,772) |
(205,672) |
3.06.02.01 |
Financial expenses |
(50,393) |
(133,946) |
(28,756) |
(106,211) |
3.06.02.02 |
Exchange variation, net |
23,200 |
(70,454) |
(16) |
(99,461) |
3.07 |
Loss before income taxes |
(223,315) |
(745,286) |
(309,054) |
(1,059,792) |
3.08 |
Income tax |
(642) |
(3,482) |
(298) |
(6,041) |
3.08.01 |
Current |
(1,423) |
(3,408) |
(277) |
(4,293) |
3.08.02 |
Deferred |
781 |
(74) |
(21) |
(1,748) |
3.09 |
Loss from continuing operations, net |
(223,957) |
(748,768) |
(309,352) |
(1,065,833) |
3.11 |
Loss for the period |
(223,957) |
(748,768) |
(309,352) |
(1,065,833) |
13
Individual Statements of Comprehensive Income
(In Thousands of Brazilian Reais)
|
Current Quarter |
Current YTD |
Same Quarter Prior Year |
Prior Year YTD | |
Line code |
Line item |
07/01/2013 to 09/30/2013 |
01/01/2013 to 09/30/2013 |
07/01/2012 to 09/30/2012 |
01/01/2012 to 09/30/2012 |
4.01 |
Loss for the period, net |
(223,957) |
(748,768) |
(309,352) |
(1,065,833) |
4.02 |
Other comprehensive income |
(130) |
29,166 |
(5,366) |
23,853 |
4.02.02 |
Cash flow hedges |
(197) |
44,191 |
(8,129) |
36,141 |
4.02.03 |
Tax effect |
67 |
(15,025) |
2,763 |
(12,288) |
4.03 |
Comprehensive loss for the period |
(224,087) |
(719,602) |
(314,718) |
(1,041,980) |
14
Individual Financial Statements / Statements of Cash Flows – Indirect Method
(In Thousands of Brazilian Reais)
|
Current Quarter |
Same Quarter Prior Year | |
Line code |
Line item |
07/01/2013 to 09/30/2013 |
07/01/2012 to 09/30/2012 |
6.01 |
Net cash used in operating activities |
258,226 |
(223,688) |
6.01.01 |
Cash flows from operating activities |
784,385 |
934,653 |
6.01.01.01 |
Depreciation and amortization |
- |
67 |
6.01.01.02 |
Deferred taxes |
74 |
1,748 |
6.01.01.03 |
Equity in subsidiaries |
650,398 |
886,837 |
6.01.01.04 |
Shared-based payments |
4,295 |
10,973 |
6.01.01.05 |
Exchange and monetary variations, net |
117,366 |
77,790 |
6.01.01.06 |
Interests on loans, net |
99,457 |
79,607 |
6.01.01.08 |
Interests paid |
(103,355) |
(92,447) |
6.01.01.09 |
Income tax paid |
(3,408) |
(4,293) |
6.01.01.10 |
Unrealized results of hedge, net of taxes |
19,558 |
- |
6.01.01.12 |
Provision for aicraft return |
- |
(25,629) |
6.01.02 |
Changes assets and liabilities |
222,609 |
(92,508) |
6.01.02.01 |
Deposits |
1,136 |
(4,933) |
6.01.02.02 |
Prepaid expenses and recoverable taxes |
5,864 |
(290) |
6.01.02.04 |
Tax obligations |
(1,302) |
2,176 |
6.01.02.07 |
Other obligations |
2,010 |
1,859 |
6.01.02.08 |
Suppliers |
1,732 |
(5,614) |
6.01.02.11 |
Others assets |
17,318 |
- |
6.01.02.12 |
Financial applications used for trading |
173,874 |
(85,706) |
6.01.02.13 |
Salaries, wages and benefits |
711 |
- |
6.01.02.14 |
Dividends and interest on capital through subsidiary |
21,266 |
- |
6.01.03 |
Other |
(748,768) |
(1,065,833) |
6.01.03.01 |
Net loss for the period |
(748,768) |
(1,065,833) |
6.02 |
Net cash generated by (used in) investing activities |
284,595 |
(150,648) |
6.02.02 |
Restricted cash |
(20,106) |
(1,213) |
6.02.04 |
Property, plant and equipment |
45,653 |
(149,435) |
6.02.05 |
Advance for future capital increase |
(223,818) |
- |
6.02.06 |
Credit with related parties |
482,866 |
- |
6.03 |
Net cash generated by (used in) financing activities |
(395,439) |
256,820 |
6.03.03 |
Credit with related parties |
(385,559) |
299,318 |
6.03.04 |
Capital increase |
1,885 |
579 |
6.03.06 |
Payments of loans and leases |
(15,000) |
(43,077) |
6.03.07 |
Disposal of treasury shares |
3,235 |
- |
6.05 |
Net increase (decrease) in cash and cash equivalents |
147,382 |
(117,516) |
6.05.01 |
Cash and cash equivalents at beginning of the period |
247,145 |
232,385 |
6.05.02 |
Cash and cash equivalents at end of the period |
394,527 |
114,869 |
15
Individual Financial Statements / Statements of Changes in Equity – From 01/01/2013 to 09/30/2013
(In Thousands of Brazilian Reais)
Line code |
Line item |
Capital stock |
Capital reserves, options granted and treasury shares |
Accumulated losses |
Other comprehensive income |
Total consolidated equity |
5.01 |
Opening balance |
2,467,738 |
105,478 |
(1,771,806) |
(68,582) |
732,828 |
5.03 |
Adjusted balance |
2,467,738 |
105,478 |
(1,771,806) |
(68,582) |
732,828 |
5.04 |
Shareholders capital transactions |
1,885 |
619,260 |
- |
- |
621,145 |
5.04.08 |
Share-based payments |
1,885 |
4,983 |
- |
- |
6,868 |
5.04.09 |
Treasury shares sold |
- |
3,235 |
- |
- |
3,235 |
5.04.10 |
Change on equity through IPO |
- |
611,042 |
- |
- |
611,042 |
5.05 |
Total comprehensive income (loss) |
- |
- |
(748,768) |
29,166 |
(719,602) |
5.05.01 |
Accumulated losses |
- |
- |
(748,768) |
- |
(748,768) |
5.05.02 |
Other comprehensive income |
- |
- |
- |
29,166 |
29,166 |
5.05.02.07 |
Other comprehensive results, net |
- |
- |
- |
29,166 |
29,166 |
5.07 |
Closing balance |
2,469,623 |
724,738 |
(2,520,574) |
(39,416) |
634,371 |
16
Individual Financial Statements / Statement of Changes in Equity – From 01/01/2012 to 09/30/2012
(In Thousands of Brazilian Reais)
Line code |
Line item |
Capital stock |
Capital reserves, options granted and treasury shares |
Accumulated losses |
Other comprehensive income |
Total consolidated equity |
5.01 |
Opening balance |
2,284,549 |
260,098 |
(259,468) |
(79,268) |
2,205,911 |
5.03 |
Adjusted balance |
2,284,549 |
260,098 |
(259,468) |
(79,268) |
2,205,911 |
5.04 |
Shareholders capital transactions |
183,189 |
(171,637) |
- |
- |
11,552 |
5.04.08 |
Share-based payments |
- |
10,973 |
- |
- |
10,973 |
5.04.10 |
Subscription of Capital on August 13, 2012 |
183,189 |
(183,189) |
- |
- |
- |
5.04.11 |
Advances for future capital increase |
- |
579 |
- |
- |
579 |
5.05 |
Total comprehensive income (loss) |
- |
- |
(1,065,833) |
23,853 |
(1,041,980) |
5.05.01 |
Accumulated losses |
- |
- |
(1,065,833) |
23,853 |
(1,041,980) |
5.07 |
Closing balance |
2,467,738 |
88,461 |
(1,325,301) |
(55,415) |
1,175,483 |
17
Individual Financial Statements / Statements of Value Added
(In thousands of Brazilian Reais)
|
Current YTD |
Prior Year YTD | |
Line code |
Line item |
01/01/2013 to 09/30/2013 |
01/01/2012 to 09/30/2012 |
7.01 |
Revenues |
109,128 |
11,398 |
7.01.02 |
Other income |
109,128 |
11,398 |
7.01.02.01 |
Other income operation |
109,128 |
11,398 |
7.02 |
Acquired from third parties |
(10,715) |
(1,585) |
7.02.02 |
Materials, energy, third-party services and other |
(10,715) |
(1,585) |
7.03 |
Gross value added |
98,413 |
9,813 |
7.04 |
Retentions |
- |
(67) |
7.04.01 |
Depreciation, amortization and exhaustion |
- |
(67) |
7.05 |
Added value produced |
98,413 |
9,746 |
7.06 |
Value added received in transfer |
(633,048) |
(850,313) |
7.06.01 |
Equity in subsidiaries |
(650,398) |
(886,837) |
7.06.02 |
Finance income |
17,350 |
36,524 |
7.07 |
Total wealth for distribution (distributed) |
(534,635) |
(840,567) |
7.08 |
Wealth for distribution (distributed) |
(534,635) |
(840,567) |
7.08.01 |
Employees |
5,822 |
12,160 |
7.08.02 |
Taxes |
3,911 |
7,434 |
7.08.03 |
Third party capital remuneration |
204,400 |
205,672 |
7.08.03.03 |
Other |
204,400 |
205,672 |
7.08.03.03.02 |
Financiers |
204,400 |
205,672 |
7.08.04 |
Return on own capital |
(748,768) |
(1,065,833) |
7.08.04.03 |
Loss for the period |
(748,768) |
(1,065,833) |
18
Consolidated Financial Statements / Statement of Financial Position – Assets
(In thousands of Brazilian Reais)
Line code |
Line item |
Current Quarter 09/30/2013 |
Prior Year 12/31/2012 |
1 |
Total assets |
10,397,870 |
9,027,098 |
1.01 |
Current assets |
3,501,759 |
2,087,983 |
1.01.01 |
Cash and cash equivalents |
1,629,300 |
775,551 |
1.01.02 |
Short-term investments |
1,117,137 |
585,035 |
1.01.02.01 |
Short-term investments fair value |
1,117,137 |
585,035 |
1.01.02.01.03 |
Restrictive cash |
161,869 |
7 |
1.01.02.01.04 |
Short-term investments |
955,268 |
585,028 |
1.01.03 |
Trade receivables |
368,947 |
325,665 |
1.01.04 |
Inventories |
135,342 |
138,039 |
1.01.06 |
Recoverable taxes |
92,902 |
110,999 |
1.01.07 |
Prepaid expenses |
83,739 |
62,328 |
1.01.08 |
Other current assets |
74,392 |
90,366 |
1.01.08.01 |
Other non-current assets |
4,817 |
2,575 |
1.01.08.01.02 |
Deposits |
4,817 |
2,575 |
1.01.08.03 |
Others |
69,575 |
87,791 |
1.01.08.03.03 |
Other credits |
51,399 |
68,921 |
1.01.08.03.04 |
Derivatives operation |
11,504 |
10,696 |
1.01.08.03.05 |
Assets held for sale |
6,672 |
8,174 |
1.02 |
Noncurrent assets |
6,896,111 |
6,939,115 |
1.02.01 |
Long-term assets |
1,396,662 |
1,353,385 |
1.02.01.06 |
Deferred and recoverable taxes |
394,715 |
433,353 |
1.02.01.07 |
Prepaid expenses |
28,596 |
35,456 |
1.02.01.09 |
Other noncurrent assets |
973,351 |
884,576 |
1.02.01.09.03 |
Restricted cash |
184,303 |
224,517 |
1.02.01.09.04 |
Deposits |
782,923 |
654,621 |
1.02.01.09.05 |
Other credits |
6,125 |
5,438 |
1.02.03 |
Property, plant and equipment |
3,814,079 |
3,885,799 |
1.02.04 |
Intangible |
1,685,370 |
1,699,931 |
1.02.04.01 |
Intangible |
1,685,370 |
1,699,931 |
19
Consolidated Financial Statements / Statement of Financial Position – Liabilities
(In thousands of Brazilian Reais)
Line code |
Line item |
Current Quarter 09/30/2013 |
Prior Year 12/31/2012 |
2 |
Total liabilities |
10,397,870 |
9,027,098 |
2.01 |
Current liabilities |
3,367,279 |
4,061,693 |
2.01.01 |
Salaries, wages and benefits |
227,705 |
207,518 |
2.01.01.02 |
Salaries, wages and benefits |
227,705 |
207,518 |
2.01.02 |
Suppliers |
434,665 |
480,185 |
2.01.03 |
Taxes payable |
68,462 |
73,299 |
2.01.04 |
Short-term debt |
450,162 |
1,719,625 |
2.01.05 |
Other liabilities |
2,036,909 |
1,401,116 |
2.01.05.02 |
Others |
2,036,909 |
1,401,116 |
2.01.05.02.04 |
Tax and landing fees |
236,620 |
240,739 |
2.01.05.02.05 |
Advance ticket sales |
1,209,459 |
823,190 |
2.01.05.02.06 |
Customer loyalty programs |
165,718 |
124,905 |
2.01.05.02.07 |
Advances from customers |
249,148 |
93,595 |
2.01.05.02.08 |
Other liabilities |
148,311 |
61,935 |
2.01.05.02.09 |
Liabilities from derivative transactions |
27,653 |
56,752 |
2.01.06 |
Provisions |
149,376 |
179,950 |
2.02 |
Noncurrent liabilities |
5,883,273 |
4,232,577 |
2.02.01 |
Long-term debt |
5,054,734 |
3,471,550 |
2.02.02 |
Other liabilities |
546,916 |
461,147 |
2.02.02.02 |
Others |
546,916 |
461,147 |
2.02.02.02.03 |
Customer loyalty programs |
451,516 |
364,307 |
2.02.02.02.04 |
Advances from customers |
16,991 |
- |
2.02.02.02.05 |
Tax obligations |
54,602 |
47,597 |
2.02.02.02.06 |
Other liabilities |
23,807 |
49,243 |
2.02.04 |
Provisions |
281,623 |
299,880 |
2.03 |
Consolidated equity |
1,147,318 |
732,828 |
2.03.01 |
Capital |
2,356,295 |
2,354,410 |
2.03.01.01 |
Issued capital |
2,501,574 |
2,499,689 |
2.03.01.02 |
Cost on issued shares |
(145,279) |
(145,279) |
2.03.02 |
Capital reserves |
113,696 |
105,478 |
2.03.02.01 |
Premium on issue of shares |
32,387 |
32,200 |
2.03.02.02 |
Special reserve |
29,187 |
29,187 |
2.03.02.05 |
Treasury shares |
(32,116) |
(35,164) |
2.03.02.07 |
Share-based payments |
84,238 |
79,255 |
2.03.05 |
Accumulated losses |
(2,407,246) |
(1,658,478) |
2.03.06 |
Equity valuation adjustments |
571,626 |
(68,582) |
2.03.06.01 |
Other comprehensive income |
(39,416) |
(68,582) |
2.03.06.02 |
Change on equity through Public Offer |
611,042 |
- |
2.03.09 |
Participation of non-controlling shareholders |
512,947 |
- |
20
Consolidated Financial Statements /Statements of Profit or Loss
(In Thousands of Brazilian Reais)
|
Current Quarter |
Current YTD |
Same Quarter Prior Year |
Prior Year YTD | |
Line code |
Line item |
07/01/2013 to 09/30/2013 |
01/01/2013 to 09/30/2013 |
07/01/2012 to 09/30/2012 |
01/01/2012 to 09/30/2012 |
3.01 |
Sales and services revenue |
2,230,501 |
6,228,002 |
1,987,338 |
5,984,064 |
3.01.01 |
Passenger |
2,042,142 |
5,670,810 |
1,760,050 |
5,286,304 |
3.01.02 |
Cargo and other |
188,359 |
557,192 |
227,288 |
697,760 |
3.02 |
Cost of sales and services |
(1,896,698) |
(5,373,167) |
(1,923,583) |
(5,765,699) |
3.03 |
Gross profit (loss) |
333,803 |
854,835 |
63,755 |
218,365 |
3.04 |
Operating expenses/income |
(296,768) |
(751,703) |
(264,411) |
(766,405) |
3.04.01 |
Selling expenses |
(176,871) |
(483,655) |
(155,844) |
(455,182) |
3.04.01.01 |
Marketing expenses |
(176,871) |
(483,655) |
(155,844) |
(455,182) |
3.04.02 |
General and administrative expenses |
(162,323) |
(377,176) |
(113,222) |
(322,621) |
3.04.04 |
Other operating income |
42,426 |
109,128 |
4,655 |
11,398 |
3.05 |
Income before income taxes and financial income/expenses |
37,035 |
103,132 |
(200,656) |
(548,040) |
3.06 |
Financial income/expenses |
(186,786) |
(718,693) |
(77,716) |
(551,255) |
3.06.01 |
Financial income |
202,535 |
382,743 |
89,084 |
301,067 |
3.06.01.01 |
Financial income |
202,535 |
382,743 |
89,084 |
301,067 |
3.06.02 |
Financial expenses |
(389,321) |
(1,101,436) |
(166,800) |
(852,322) |
3.06.02.01 |
Exchange variation, net |
(24,848) |
(299,379) |
(6,301) |
(266,442) |
3.06.02.02 |
Financial expenses |
(364,473) |
(802,057) |
(166,800) |
(852,322) |
3.07 |
Loss before income taxes |
(149,751) |
(615,561) |
(278,372) |
(1,099,295) |
3.08 |
Income tax (expenses) |
(47,290) |
(89,724) |
(30,980) |
33,462 |
3.08.01 |
Current |
(27,735) |
(56,107) |
(597) |
(5,192) |
3.08.02 |
Deferred |
(19,555) |
(33,617) |
(30,383) |
38,654 |
3.09 |
Loss from continuing operations |
(197,041) |
(705,285) |
(309,352) |
(1,065,833) |
3.11 |
Loss for the period |
(197,041) |
(705,285) |
(309,352) |
(1,065,833) |
3.11.01 |
Attributable to shareholders of the Company |
(223,957) |
(748,768) |
(309,352) |
(1,065,833) |
3.11.02 |
Attributable to non-controlling shareholders of the Company |
26,916 |
43,483 |
- |
- |
21
Consolidated Statements of Comprehensive Income
(In Thousands of Brazilian Reais)
|
Current Quarter |
Current YTD |
Same Quarter Prior Year |
Prior Year YTD | |
Line code |
Line item |
07/01/2013 to 09/30/2013 |
01/01/2013 to 09/30/2013 |
07/01/2012 to 09/30/2012 |
01/01/2012 to 09/30/2012 |
4.01 |
Loss for the period |
(197,041) |
(705,285) |
(309,352) |
(1,065,833) |
4.02 |
Other comprehensive income |
(130) |
29,166 |
(5,366) |
23,853 |
4.02.01 |
Cash flow hedges |
(197) |
44,191 |
(8,129) |
36,141 |
4.02.02 |
Tax effect |
67 |
(15,025) |
2,763 |
(12,288) |
4.03 |
Comprehensive loss for the period |
(197,171) |
(676,119) |
(314,718) |
(1,041,980) |
4.03.01 |
Attributable to shareholders of the Company |
(224,087) |
(719,602) |
(314,718) |
(1,041,980) |
4.03.02 |
Attributable to non-controlling shareholders |
26,916 |
43,483 |
- |
- |
22
Consolidated Financial Statements / Statements of Cash Flows – Indirect Method
(In Thousands of Brazilian Reais)
|
|
Current YTD |
Prior Year YTD |
Line code |
Line item |
01/01/2013 to 09/30/2013 |
01/01/2012 to 09/30/2012 |
6.01 |
Net cash provided by operating activities |
156,093 |
315,903 |
6.01.01 |
Cash flows from operating activities |
1,224,177 |
1,023,004 |
6.01.01.01 |
Depreciation and amortization |
380,465 |
372,159 |
6.01.01.02 |
Allowance for doubtful accounts |
22,133 |
4,029 |
6.01.01.03 |
Provisions for judicial deposits |
12,370 |
10,792 |
6.01.01.05 |
Reversion for inventory obsolescence |
(8,846) |
(364) |
6.01.01.06 |
Deferred taxes |
33,617 |
(38,654) |
6.01.01.07 |
Shared-based payments |
4,983 |
10,973 |
6.01.01.08 |
Exchange and monetary variations, net |
382,801 |
290,526 |
6.01.01.09 |
Interest on loans |
202,833 |
181,111 |
6.01.01.10 |
Unrealized hedge income |
47,925 |
13,658 |
6.01.01.14 |
Mileage program |
128,022 |
155,902 |
6.01.01.15 |
Write-off property, plant and equipment and intangible assets |
7,793 |
55,606 |
6.01.01.16 |
Profit share plan provision |
10,081 |
- |
6.01.01.17 |
Provisions |
- |
(25,629) |
6.01.01.18 |
Impairment losses |
- |
(7,105) |
6.01.02 |
Changes in assets and liabilities |
(362,799) |
358,732 |
6.01.02.01 |
Accounts receivable |
(65,415) |
(30,873) |
6.01.02.02 |
Inventories |
11,543 |
(1,211) |
6.01.02.03 |
Deposits |
(82,682) |
40,776 |
6.01.02.04 |
Prepaid expenses, insurance and recovery taxes |
28,731 |
86,577 |
6.01.02.05 |
Other assets |
16,027 |
3,770 |
6.01.02.06 |
Suppliers |
(45,520) |
86,865 |
6.01.02.07 |
Advance ticket sales |
386,269 |
111,714 |
6.01.02.08 |
Advances from customers |
172,544 |
(24,773) |
6.01.02.09 |
Salaries, wages and benefits |
10,106 |
11,914 |
6.01.02.10 |
Sales tax and landing fees |
(4,119) |
81,628 |
6.01.02.11 |
Taxes payable |
36,253 |
(79,320) |
6.01.02.12 |
Provisions |
(198,577) |
2,554 |
6.01.02.14 |
Interests paid |
(242,764) |
(248,079) |
6.01.02.15 |
Income tax paid |
(44,090) |
(5,192) |
6.01.02.18 |
Other liabilities |
61,969 |
(26,041) |
6.01.02.19 |
Obligations with derivative operations |
(32,834) |
(24,046) |
6.01.02.20 |
Financial aplications used for trading |
(370,240) |
372,469 |
6.01.03 |
Others |
(705,285) |
(1,065,833) |
6.01.03.01 |
Loss for the period, net |
(705,285) |
(1,065,833) |
6.02 |
Net cash used in investing activities |
(246,154) |
(518.843) |
6.02.02 |
Restricted cash |
(121,648) |
(57,347) |
6.02.04 |
Intangible |
(15,740) |
(16,540) |
6.02.05 |
Property, plant and equipment |
(108,766) |
(444,956) |
6.03 |
Net cash generated by financing activities |
967,895 |
24,561 |
6.03.02 |
Loan funding |
397,725 |
304,663 |
6.03.03 |
Loan payment |
(345,720) |
(280,681) |
6.03.04 |
Capital increase |
1,885 |
579 |
6.03.05 |
Dividends and interest on capital paid through subsidiary |
(15,850) |
- |
6.03.06 |
Payments of financial leases |
(169,333) |
- |
6.03.07 |
Disposal of treasury shares |
3,235 |
- |
6.03.08 |
Capital increase in subsidiary |
1,095,953 |
- |
6.04 |
Exchange variation on cash and cash equivalents |
(24,085) |
(1,351) |
6.05 |
Net increase (decrease) in cash and cash equivalents |
853,749 |
(179,730) |
6.05.01 |
Cash and cash equivalents at beginning of the period |
775,551 |
1,230,287 |
6.05.02 |
Cash and cash equivalents at end of the period |
1,629,300 |
1,050,557 |
23
Consolidated Financial Statements / Statements of Changes in Equity – From 01/01/2013 to 09/30/2013
(In Thousands of Brazilian Reais)
Line code |
Line item |
Capital stock |
Capital reserves, options granted and Treasury shares |
Accumulated losses |
Other comprehensive income |
Total consolidated equity |
Non-controlling interests |
Total consolidated equity |
5.01 |
Opening balance |
2,354,410 |
105,478 |
(1,658,478) |
(68,582) |
732,828 |
- |
732,828 |
5.03 |
Adjusted opening balance |
2,354,410 |
105,478 |
(1,658,478) |
(68,582) |
732,828 |
- |
732,828 |
5.04 |
Shareholders capital transactions |
1,885 |
619,260 |
- |
- |
621,145 |
469,464 |
1,090,609 |
5.04.06 |
Dividends paid by subsidiary |
- |
|
|
|
|
(8,040) |
(8,040) |
5.04.07 |
Interest on capital paid by subsidiary |
- |
|
|
|
|
(7,810) |
(7,810) |
5.04.08 |
Share-based payments |
1,885 |
4,983 |
- |
- |
6,868 |
403 |
7,271 |
5.04.09 |
Treasury shares sold |
- |
3,235 |
- |
- |
3,235 |
- |
3,235 |
5.04.10 |
Change on equity through Public Offer |
- |
611,042 |
- |
- |
611,042 |
484,911 |
1,095,953 |
5.05 |
Total comprehensive income |
- |
- |
(748,768) |
29,166 |
(719,602) |
43,483 |
(676,119) |
5.05.02 |
Other comprehensive income, net |
- |
- |
(748,768) |
29,166 |
(719,602) |
43,483 |
(676,119) |
5.05.02.07 |
Loss for the period |
- |
- |
(748,768) |
- |
(748,768) |
43,483 |
(705,285) |
5.05.02.08 |
Other comprehensive results, net |
- |
- |
- |
29,166 |
29,166 |
- |
29,166 |
5.07 |
Closing balance |
2,356,295 |
724,738 |
(2,407,246) |
(39,416) |
634,371 |
512,947 |
1,147,318 |
24
Consolidated Financial Statements / Statement of Changes in Equity – From 01/01/2012 to 09/30/2012
(In Thousands of Brazilian Reais)
Line code |
Line item |
Capital Stock |
Capital Reserves, Options Granted and Treasure Shares |
Accumulated losses |
Other Comprehensive Income |
Equity |
Total non-controlling interests |
Consolidated Equity |
5.01 |
Opening Balance |
2,171,221 |
260,098 |
(146,140) |
(79,268) |
2,205,911 |
- |
2,205,911 |
5.03 |
Adjusted Balance |
2,171,221 |
260,098 |
(146,140) |
(79,268) |
2,205,911 |
- |
2,205,911 |
5.04 |
Shareholders Capital Transactions |
183,189 |
(182,610) |
- |
- |
579 |
- |
579 |
5.04.10 |
Subscription of Capital on August 13, 2012 |
183,189 |
(183,189) |
- |
- |
- |
- |
- |
5.04.11 |
Advances for Future Capital Increase |
- |
579 |
- |
- |
579 |
- |
579 |
5.05 |
Total Comprehensive Income |
- |
10,973 |
(1,065,833) |
23,853 |
(1,031.007) |
- |
(1,031.007) |
5.05.01 |
Net Income for the Period |
- |
- |
(1,065,833) |
- |
(1,065,833) |
- |
(1,065,833) |
5.05.02 |
Other Comprehensive Income, net |
- |
10,973 |
- |
23,853 |
34,826 |
- |
34,826 |
5.05.02.06 |
Share-based Payments |
- |
10,973 |
- |
- |
10,973 |
- |
10,973 |
5.05.02.07 |
Other comprehensive income (loss), net |
- |
- |
- |
23,853 |
23,853 |
- |
23,853 |
5.07 |
Closing Balance |
2,354,410 |
88,461 |
(1,211,973) |
(55,415) |
1,175,483 |
- |
1,175,483 |
25
Consolidated Financial Statements / Statements of Value Added
(In Thousands of Brazilian Reais)
Current YTD |
Prior Year YTD | ||
Line code |
Line item |
01/01/2013 to 09/30/2013 |
01/01/2012 to 09/30/2012 |
7.01 |
Revenues |
6,696,960 |
6,292,933 |
7.01.02 |
Other income |
6,705,220 |
6,296,962 |
7.01.02.01 |
Passengers, cargo and other |
6,596,092 |
6,285,564 |
7.01.02.02 |
Other operating income |
109,128 |
11,398 |
7.01.04 |
Allowance (reversal) for doubtful accounts |
(8,260) |
(4,029) |
7.02 |
Acquired from third parties |
(4,415,068) |
(4,378,700) |
7.02.02 |
Supplies, power, outside services and other |
(2,673,483) |
(1,196,289) |
7.02.04 |
Other |
(1,741,585) |
(3,182,411) |
7.02.04.01 |
Fuel and lubrificants |
(1,407,352) |
(2,859,184) |
7.02.04.02 |
Aircraft insurance |
(15,406) |
(21,507) |
7.02.04.03 |
Sales and advertising |
(318,827) |
(301,720) |
7.03 |
Gross value added |
2,281,892 |
1,914,233 |
7.04 |
Retentions |
(380,465) |
(372,159) |
7.04.01 |
Depreciation, amortization and exhaustion |
(380,465) |
(372,159) |
7.05 |
Added value produced |
1,901,427 |
1,542,074 |
7.06 |
Value added received in transfer |
382,743 |
301,067 |
7.06.02 |
Finance income |
382,743 |
301,067 |
7.07 |
Total wealth for distribution |
2,284,170 |
1,843,141 |
7.08 |
Wealth for distribution |
2,284,170 |
1,843,141 |
7.08.01 |
Employees |
902,000 |
981,660 |
7.08.02 |
Taxes |
451,929 |
597,391 |
7.08.03 |
Third party capital remuneration |
1,592,043 |
1,329,923 |
7.08.03.03 |
Other |
1,592,043 |
1,329,923 |
7.08.03.03.01 |
Financiers |
1,101,436 |
852,322 |
7.08.03.03.02 |
Lessors |
490,607 |
477,601 |
7.08.04 |
Return on own capital |
(661,802) |
(1,065,833) |
7.08.04.02 |
Dividends paid |
15,850 |
|
7.08.04.03 |
Loss from the period |
(705,285) |
(1,065,833) |
7.08.04.04 |
Non-controlling interests |
27,633 |
- |
26
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
1. General Information
Gol Linhas Aéreas Inteligentes S.A. (“Company” or “GLAI”) is a publicly-listed company incorporated in accordance with Brazilian Corporate Laws, organized on March 12, 2004. The Company is engaged in controlling its wholly-owned subsidiary VRG Linhas Aéreas S.A. (“VRG”), and through its subsidiaries or affiliates, essentially exploring: (i) regular and non-regular air transportation services of passengers, cargo and mailbags, domestically or internationally, according to the concessions granted by the competent authorities; (ii) complementary activities of air transport service provided in its bylaws.
Additionally, GLAI is the direct parent Company of the subsidiaries GAC Inc. (“GAC”), Gol Finance (“Finance”). Gol LuxCo S.A. (“Gol LuxCo”), Gol Dominicana Lineas Aereas SAS (“Gol Dominicana”) and Smiles S.A. (“Smiles”), and indirect parent Company of the subsidiary Webjet Linhas Aéreas S.A. ("Webjet").
GAC was established on March 23, 2006, according to the laws of the Cayman Islands, and its activities are related to the aircraft acquisition for its single shareholder GLAI, which provides financial support for its operating activities and settlement of obligations. GAC was the parent Company of SKY Finance II, located in the Cayman Islands, whose activity was related to obtaining funds on finance aircraft acquisition. SKY Finance II was closed on December, 2012.
Gol Finance was incorporated on March 16, 2006, in accordance with the laws of the Cayman Islands, and its activity is related to fundraising for finance for aircraft acquisition.
On April 9, 2007, the Company acquired VRG, which operates domestic and international flights and provides regular and non-regular air transportation services from/to the main destinations in Brazil, South America and the Caribbean.
On February 27, 2011, the subsidiary VRG constituted a Participation Account Company (“SCP BOB”) engaged in developing and operating on-board sales of food and beverages in domestic flights. VRG has 50% participation in the share capital of the Company, which started to operate on September, 2011.
On August 1, 2011, the subsidiary VRG acquired the entire share capital of Webjet, an airline headquartered in Rio de Janeiro. The operation was approved by the ANAC on October 3, 2011 and by the Administrative Council for Economic Defense (“CADE”) on October 10, 2012. The approval occurred under the execution of a term of commitment to performance ("TCD") between VRG, Webjet and CADE to achieve certain operating efficiencies, related specifically to maintenance, by VRG and Webjet, of a minimum index of regularility (85%) of the use of the operational schedules (HOTRAN) at Santos Dumont Airport.
On November 23, 2012, the Company started the process of discontinuance of the Webjet trademark, along with the ending of its operational activities, being VRG, from that date, responsible for all the flight transportation services, passengers and customers assistance for Webjet. For further details, see Note 12.
On April 28, 2012, the subsidiary VRG constituted a participation account company ("SCP Trip") in order to develop, produce and explore the Gol magazine (“Revista Gol”), distributed free on the Company flights. The participation of VRG is equivalent to 60% of the SCP.
27
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
On December 2012, the Company announced the segregation of the activities related to the "Smiles" program, previously conducted by its subsidiary VRG, which began to be conducted by Smiles S.A., a Company incorporated on June 10, 2012. On April 2013, Smiles S.A. completed its public offer of primary shares, initiating the trading of its shares on the BM&F Bovespa. This event led to the issue of 52,173,912 common shares with a price per share settled at R$21.70, in a total amount of R$1,095,953, net of issue costs of R$36,286. Accordingly, the Company now holds 57.3% of Smiles S.A.’s shares, maintaining its position as of the controller shareholder. The gains from the reduction of the equity interest on Smiles S.A. as of September 30, 2013 are R$611,042 and are registered in the shareholder’s equity.
The Smiles Program allows the accumulation of miles that can be redeemed for products or services from various partners. Miles are issued by the Smiles Program to: (a) award participant passengers through the loyalty program of VRG; (b) mile sales to banks that reward their clients in accordance with credit card expenses; and (c) mile sales to retail and entertainment customers, individuals and airline partners.
On February 28, 2013, the Gol Dominicana Lineas Aereas SAS was established according to the laws of the Dominican Republic, headquarted in Santo Domingo and its direct subsidiary of GLAI. Its main activity is operation of flight transportation services of passengers, cargo and mail domestic and international, scheduled and non-scheduled, maintenance service and repair of aircraft and service sales and leasing. The Gol Dominicana Linhas Aéreas S.A. is currently in pre-operational phase.
Gol LuxCo S.A. was established and headquarted according to the laws of Luxemburg, on June 21, 2013. The Gol LuxCo is a wholly-owned subsidiary and its activities are related to fundraising on operating activities.
The Company’s shares are traded on the New York Stock Exchange (“NYSE”) and on the São Paulo Stock Exchange (“BOVESPA”). The Company entered into an agreement for adoption of Level 2 Differentiated Corporate Governance Practices with the São Paulo Stock Exchange (“BOVESPA”), and is included in the Special Corporate Governance Stock Index (“IGC”) and the Special Tag Along Stock Index (“ITAG”), which were created to identify companies committed to adopt differentiated corporate governance practices.
2. Approval and summary of significant accounting policies applied in preparing the financial statements
These financial statements were authorized for issuance at the Board of Directors’ meeting held on November 11, 2013. The Company’s registered office is at Pça. Comandante Linneu Gomes, s/n, portaria 3, prédio 24, Jardim Aeroporto, São Paulo, Brazil.
2.1. Basis of preparation
The Consolidated Interim Financial Information - ITR were prepared for the three and/or the nine-month period ended on September 30, 2013 in accordance with International Accounting Standards (IAS) no. 34 and technical pronouncement CPC 21 (R1) – “Demonstração Intermediária” (Interim Financial Reporting).
28
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
IAS 34 requires the use of certain accounting estimates by Company´s Management. The consolidated interim financial information - ITR were prepared based on historical cost, except for certain financial assets and liabilities, which are measured at fair value.
The interim financial informations of the Parent Company were prepared in accordance with the technical pronouncement CPC 21 (R1) – “Demonstração Intermediária” (Interim Financial Reporting).
The individual interim financial information, prepared for statutory purposes, measures investments in subsidiaries by the equity method, according to Brazilian legislation. Thus, the individual interim financial information is not in accordance with IFRS, which requires the valuation of these investments on the individual financial statements of the Parent Company at fair value or cost.
These Interim Financial Information - ITR individual and consolidated do not include all the information and disclosure items required in the consolidated annual financial statements and, therefore, it must be read along with the consolidated financial statements referring the year ended December 31, 2012 filed on March 25, 2013, which were prepared in accordance with Brazilian accounting practices and IFRS. There were no changes in accounting policies adopted on December 31, 2012 to September 30, 2013.
The shareholder’s equity individual and consolidated quarterly financial information do not present differences on its composition, except in respect of the non-controlling interest in Smiles S.A., highlighted in the consolidated shareholder’s equity.
3. Seasonality
The Company expects that revenues and profits from its flights reach the highest levels during the summer and winter vacation periods, in January and July, respectively, and during the last two weeks of December, during the season holidays. Given the high portion of fixed costs, this seasonality tends to result in fluctuations in our operational quarter-on-quarter income.
4. Cash and cash equivalents
|
Individual |
|
Consolidated | ||||
09/30/2013 |
12/31/2012 |
09/30/2013 |
12/31/2012 | ||||
Cash and bank deposits |
365,240 |
182,175 |
818,897 |
408,387 | |||
Cash equivalents |
29,287 |
64,970 |
810,403 |
367,164 | |||
394,527 |
247,145 |
1,629,300 |
775,551 |
As of September 30, 2013, cash equivalents were represented by private bonds (CDBs - Bank Deposit Certificates), Government bonds and fixed-income funds, paid at post fixed rates ranging between 95.0% and 103.0% of the Interbank Deposit Certificate Rate (CDI).
29
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
The composition of cash equivalents balance is as follows:
Individual (BRGAAP) |
|
Consolidated (IFRS) | |||||
09/30/2013 |
12/31/2012 |
09/30/2013 |
12/31/2012 | ||||
Private Bonds |
19,121 |
- |
405,137 |
115,891 | |||
Government Bonds |
5,007 |
- |
7,687 |
166,760 | |||
Investment Funds |
5,159 |
64,970 |
397,579 |
84,513 | |||
29,287 |
64,970 |
810,403 |
367,164 |
5. Short-term investments
Individual (BRGAAP) |
Consolidated (IFRS) | ||||||
09/30/2013 |
12/31/2012 |
09/30/2013 |
12/31/2012 | ||||
Private Bonds |
- |
- |
593,497 |
178,184 | |||
Government Bonds |
- |
- |
20,659 |
220,778 | |||
Investment Funds |
2,539 |
|
176,413 |
|
341,112 |
|
186,066 |
2,539 |
176,413 |
955,268 |
585,028 |
Private bonds comprise of CDBs and buy-back transactions, with highly liquidity and maturity until March 2014, paid at a weighted average rate of 99.8% of the CDI rate.
Public bonds comprise of LTN (National Treasury Bills), LFT (“National Financial Bills”) and NTN (National Treasury Bills), paid at a weighted average rate of 97.6% of CDI rate.
Investment funds are represented primarily by government bonds LTN, NTN, LFT and CDBs.
6. Restricted cash
Individual (BRGAAP) |
|
Consolidated (IFRS) | |||||
|
09/30/2013 |
|
12/31/2012 |
|
09/30/2013 |
12/31/2012 | |
Margin deposits for hedge transactions (a) |
- |
|
- |
|
75,409 |
|
50,749 |
Deposits in guarantee with letter of credit - Safra (b) |
- |
|
- |
|
74,311 |
|
72,092 |
Escrow deposits – B ic Banco (c) |
19,561 |
|
- |
|
32,451 |
|
10,040 |
Guarantee deposits of forward transactions (d) |
- |
|
- |
|
161,862 |
|
89,038 |
Other deposits |
809 |
|
264 |
|
2,139 |
|
2,605 |
|
20,370 |
|
264 |
|
346,172 |
224,524 | |
|
|
|
|
|
|
|
|
Current |
7 |
|
7 |
|
161,869 |
7 | |
Noncurrent |
20,363 |
|
257 |
|
184,303 |
224,517 |
(a) Deposits in U.S. Dollar, subject to the libor rate (average yield of 0.6% p.y.).
(b) The guarantee is related to Webjet’s loan (See Note 19) and guarantee note.
(c) Related to a contractual guarantee for STJ’s PIS and COFINS proceeding, paid to GLAI as detailed in Note 24d and existing notes guarantees.
30
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
(d) Escrow deposits of forward transactions applied in LTN and LFT (average compensation 9.2% p.y.).
7. Trade receivable
|
Consolidated (IFRS) | ||
|
09/30/2013 |
|
12/31/2012 |
Local currency: |
|
|
|
Credit card administrators |
87,400 |
|
92,621 |
Travel agencies |
207,312 |
|
171,314 |
Installment sales |
45,161 |
|
37,882 |
Cargo agencies |
32,653 |
|
35,897 |
Airline partners companies |
17,545 |
|
17,443 |
Other |
48,662 |
33,396 | |
|
438,733 |
|
388,553 |
Foreign currency: |
|
|
|
Credit card administrators |
13,973 |
|
12,269 |
Travel agencies |
4,894 |
|
5,685 |
Cargo agencies |
376 |
|
393 |
|
19,243 |
|
18,347 |
|
457,976 |
|
406,900 |
|
|
|
|
Allowance for doubtful accounts |
(88,972) |
|
(80,712) |
|
369,004 |
|
326,188 |
Current |
368,947 |
|
325,665 |
Noncurrent (*) |
57 |
|
523 |
(*) The portion of noncurrent trade receivables is recorded within other receivables, in noncurrent assets, and corresponds to installment sales made under the Voe Fácil program, with maturity over 360 days.
The aging list of accounts receivable is as follows:
Consolidated (IFRS) | |||
09/30/2013 |
12/31/2012 | ||
Falling due |
317,513 |
288,327 | |
Overdue until 30 days |
14,565 |
12,077 | |
Overdue 31 to 60 days |
6,240 |
7,659 | |
Overdue 61 to 90 days |
3,163 |
5,707 | |
Overdue 91 to 180 days |
11,869 |
9,176 | |
Overdue 181 to 360 days |
19,575 |
15,087 | |
Overdue above 360 days |
85,051 |
68,867 | |
457,976 |
406,900 |
The average collection period of installment sales is 8 months and a 5.99% monthly interest is charged on the receivable balance, which is recognized as financial income. The average collection period of other receivables is 122 days (102 days as of December 31, 2012).
31
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
Changes in the allowance for doubtful accounts are as follows:
|
Consolidated (IFRS) | ||
|
09/30/2013 |
|
12/31/2012 |
Balance at beginning of the year |
(80,712) |
|
(83,610) |
Additions |
(25,529) |
|
(25,193) |
Unrecoverable amounts |
3,396 |
|
8,560 |
Recoveries |
13,873 |
|
19,531 |
Balance at the end of the period |
(88,972) |
|
(80,712) |
8. Inventories
|
Consolidated (IFRS) | ||
|
09/30/2013 |
|
12/31/2012 |
Consumables |
20,122 |
|
19,882 |
Parts and maintenance materials |
114,150 |
|
112,970 |
Advances to suppliers |
4,798 |
|
15,861 |
Others |
5,017 |
|
6,917 |
Provision for obsolescence |
(8,745) |
|
(17,591) |
|
135,342 |
|
138,039 |
Changes in the allowance for inventory obsolescence are as follows:
|
Consolidated (IFRS) | ||
|
09/30/2013 |
|
12/31/2012 |
Balance at the beginning of the year |
(17,591) |
|
(18,200) |
Additions |
(43) |
|
(325) |
Write-offs |
8,889 |
|
934 |
Balance at the end of the period |
(8,745) |
|
(17,591) |
9. Deferred and recoverable taxes
a) Deferred taxes
|
Individual (BRGAAP) |
|
Consolidated (IFRS) | ||||
|
09/30/2013 |
|
12/31/2012 |
|
09/30/2013 |
|
12/31/2012 |
Recoverable taxes: |
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
ICMS (1) |
- |
|
- |
|
29,473 |
|
24,147 |
Prepaid IRPJ and CSSL (2) |
36,323 |
|
42,221 |
|
52,871 |
|
67,070 |
IRRF (3) |
1,576 |
|
986 |
|
15,287 |
|
30,361 |
PIS and COFINS (4) |
- |
|
- |
|
1,091 |
|
1,250 |
Withholding tax of public institutions |
- |
|
- |
|
8,581 |
|
6,182 |
Value added tax – IVA (5) |
- |
|
- |
|
6,018 |
|
4,744 |
Income tax on imports |
126 |
|
248 |
|
6,595 |
|
13,579 |
32
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
Others |
- |
|
- |
|
658 |
|
428 |
Total recoverable taxes - current |
38,025 |
|
43,455 |
|
120,574 |
|
147,761 |
|
|
|
|
|
|
|
|
Current assets |
10,353 |
|
6,693 |
|
92,902 |
|
110,999 |
Noncurrent assets |
27,672 |
|
36,762 |
|
27,672 |
|
36,762 |
(1) ICMS: State tax on sales of goods and services;
(2) IRPJ: Brazilian federal income tax on taxable income;
CSLL: social contribution on taxable income, created to sponsor social programs and funds;
(3) IRRF: withholding income tax levied on financial income from bank investments;
(4) PIS/COFINS: Contributions to Social Integration Program (PIS) and Contribution for the Financing of Social Security (COFINS);
(5) IVA: Value added tax on sales of goods and services abroad.
b) Deferred taxes – long term
|
GLAI |
|
VRG |
|
Smiles |
|
Consolidated | ||||||||
|
09/30/2013 |
|
12/31/2012 |
|
09/30/2013 |
|
12/31/2012 |
|
09/30/2013 |
|
12/31/2012 |
|
09/30/2013 |
|
12/31/2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax losses |
31,986 |
|
32,758 |
|
394,045 |
|
394,045 |
|
- |
|
- |
|
425,031 |
|
426,803 |
Negative basis of social contribution |
11,404 |
|
11,793 |
|
141,859 |
|
141,857 |
|
- |
|
- |
|
153,263 |
|
153,650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary differences: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mileage program |
- |
|
- |
|
110,086 |
|
166,332 |
|
- |
|
- |
|
110,086 |
|
166,332 |
Allowance for doubtful accounts and other credits |
- |
|
- |
|
76,200 |
|
69,784 |
|
42 |
|
- |
|
76,242 |
|
69,784 |
Provision for loss on acquisition of VRG |
- |
|
- |
|
143,350 |
|
143,350 |
|
- |
|
- |
|
143,350 |
|
143,350 |
Provision for legal and tax liabilities |
1,395 |
|
- |
|
44,270 |
|
36,765 |
|
30 |
|
- |
|
44,300 |
|
36,765 |
Aircraft return |
- |
|
- |
|
73,894 |
|
46,812 |
|
- |
|
- |
|
73,894 |
|
46,812 |
Derivative transactions not settled |
- |
|
- |
|
28,759 |
|
42,007 |
|
- |
|
- |
|
28,759 |
|
42,007 |
Brands |
- |
|
- |
|
(2,158) |
|
(2,158) |
|
- |
|
- |
|
(2,158) |
|
(2,158) |
Flight rights |
- |
|
- |
|
(353,226) |
|
(353,226) |
|
- |
|
- |
|
(353,226) |
|
(353,226) |
Maintenance deposits |
- |
|
- |
|
(126,721) |
|
(110,327) |
|
- |
|
- |
|
(126,721) |
|
(110,327) |
Depreciation of engines and parts for aircraft maintenance |
- |
|
- |
|
(166,662) |
|
(159,697) |
|
- |
|
- |
|
(166,662) |
|
(159,697) |
Reversal of goodwill amortization |
- |
|
- |
|
(121,276) |
|
(102,128) |
|
- |
|
- |
|
(121,276) |
|
(102,128) |
Aircraft leasing |
- |
|
- |
|
(2,646) |
|
(12,876) |
|
- |
|
- |
|
(2,646) |
|
(12,876) |
Profit sharing |
- |
|
- |
|
1,224 |
|
- |
|
2,204 |
|
- |
|
3,428 |
|
- |
Others (*) |
93 |
|
93 |
|
66,453 |
|
51,407 |
|
3,730 |
|
- |
|
79,291 |
|
51,500 |
Total deferred tax and social contribution - noncurrent |
44,571 |
|
44,644 |
|
307,451 |
|
351,947 |
|
6,006 |
|
- |
|
367,043 |
|
396,591 |
(*) The portion of taxes over Smiles unrealized profit in amount of R$9,015 is registered directly in the consolidated column.
The Company and its direct subsidiary VRG and indirect subsidiary Webjet have tax losses and negative basis of social contribution in the calculation of taxable income, to compensate with 30% of annual taxable profits, without time limit for expiration, in the following amounts:
|
Individual (GLAI) |
|
Direct subsidiary (VRG) |
|
Indirect subsidiary (Webjet) | ||||||
|
09/30/2013 |
|
12/31/2012 |
|
09/30/2013 |
|
12/31/2012 |
|
09/30/2013 |
|
12/31/2012 |
Tax losses |
248,020 |
|
252,340 |
|
3,016,910 |
|
2,343,996 |
|
687,006 |
|
510,320 |
Negative basis of social contribution |
248,020 |
|
252,340 |
|
3,016,910 |
|
2,343,996 |
|
687,006 |
|
510,320 |
33
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
The tax credits arising from tax loss carryforwards and negative social contribution basis were valued based on the reasonably expected generation of future taxable income of the parent company and its subsidiaries, subject to legal limitations.
Estimates of deferred tax asset recovery were based on projections of taxable profits when taking into consideration the above assumptions, in addition to several financial, business assumptions and internal and external factors, all based on considerations at the end of the financial year. Consequently, the estimates may not materialize in the future due to the uncertainties inherent in these predictions.
The Company and its subsidiaries have the total amount of tax credits of R$1,343,658, of which R$84,327 are from the parent Company GLAI and R$1,259,331 are from the operating subsidiaries VRG and Webjet. On December 31, 2012, the projections for GLAI and its indirect subsidiary Webjet do not result in sufficient taxable profits to compensate all available tax credits over the next 10 years and, as a result, there has been recorded a provision for tax credit losses of R$40,937 for GLAI and R$233,582 for Webjet. For the direct subsidiary VRG, such projections indicate the existence of sufficient taxable profits for realization of all deferred tax credits recognized in up to 10 years. However, due to tax losses reported in the last years, the Administration conducted a sensitivity analysis on the results and projections and significant changes in the macro-economic scenario, which resulted in recognition of deferred assets on the tax losses and the negative basis at the lowest value derived from this analysis. As a result, the Company recognized a provision for loss of R$489,845 related to its subsidiary VRG.
The Company´s management considers that the deferred assets recognized on September 30, 2013 arising from temporary differences will be realized when the provisions are settled and the related future events are resolved.
|
Individual | ||||||
|
Three-month period ended on |
|
Nine-month period ended on | ||||
|
09/30/2013 |
|
09/30/2012 |
|
09/30/2013 |
|
09/30/2012 |
Loss before income tax and social contribution |
(223,315) |
|
(309,054) |
|
(745,286) |
|
(1,059,792) |
Combined tax rate |
34% |
|
34% |
|
34% |
|
34% |
Income tax credits at the combined tax rate |
75,927 |
|
105,078 |
|
253,397 |
|
360,329 |
Adjustments to calculate the effective tax rate: |
|
|
|
|
|
|
|
Equity in subsidiaries |
(80,809) |
|
(97,138) |
|
(221,135) |
|
(301,525) |
Income from subsidiaries |
5,022 |
|
(8,211) |
|
2,755 |
|
(25,131) |
Income tax on permanent differences and others |
(4,781) |
|
(2,904) |
|
(8,351) |
|
(3,727) |
Nondeductible expenses |
(43) |
|
(51) |
|
(152) |
|
(163) |
Exchange differences on foreign investments |
7,605 |
|
2,928 |
|
(26,433) |
|
(35,824) |
Interest on own capital |
(3,563) |
|
- |
|
(3,563) |
|
- |
Expenses with income tax and social contribution
|
(642) |
|
(298) |
|
(3,482) |
|
(6,041) |
|
|
|
|
|
|
|
|
Current income tax and social contribution |
(1,423) |
|
(277) |
|
(3,408) |
|
(4,293) |
Deferred income tax and social contribution |
781 |
|
(21) |
|
(74) |
|
(1,748) |
|
(642) |
|
(298) |
|
(3,482) |
|
(6,041) |
Effective rate |
0.29% |
|
0,10% |
|
0.47% |
|
0,57% |
|
|
34
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
|
Consolidated | ||||||
|
Three-month period ended on |
|
Nine-month period ended on | ||||
|
09/30/2013 |
|
09/30/2012 |
|
09/30/2013 |
|
09/30/2012 |
Loss before income tax and social contribution |
(149,751) |
|
(278,372) |
|
(615,561) |
|
(1,099,295) |
Combined tax rate |
34% |
|
34% |
|
34% |
|
34% |
Income tax credits at the combined tax rate |
50,915 |
|
94,646 |
|
209,291 |
|
373,760 |
Adjustments to calculate the effective tax rate: |
|
|
|
|
|
|
|
Nondeductible income from subsidiaries |
4,955 |
|
(8,574) |
|
2,687 |
|
(25,494) |
Income tax on permanent differences |
(5,410) |
|
(320) |
|
(9,753) |
|
(2,897) |
Nondeductible expenses |
(4,225) |
|
(8,062) |
|
(31,727) |
|
(14,498) |
Exchange differences on foreign investments |
10,253 |
|
(6,096) |
|
(14,991) |
|
(44,212) |
Benefit not constituted on tax losses and temporary differences |
(106,433) |
|
(102,574) |
|
(247,886) |
|
(253,197) |
Interest on own capital |
2,655 |
|
- |
|
2,655 |
|
- |
Credit (expense) with income tax and social contribution
|
(47,290) |
|
(30,980) |
|
(89,724) |
|
33,462 |
|
|
|
|
|
|
|
|
Current income tax and social contribution |
(27,735) |
|
(597) |
|
(56,107) |
|
(5,192) |
Deferred income tax and social contribution |
(19,555) |
|
(30,383) |
|
(33,617) |
|
38,654 |
|
(47,290) |
|
(30,980) |
|
(89,724) |
|
33,462 |
Effective rate |
31.58% |
|
11,13% |
|
14.58% |
|
(3,04%) |
10. Prepaid expenses
|
Individual (BRGAAP) |
|
Consolidated (IFRS) | ||||
|
09/30/2013 |
|
12/31/2012 |
|
09/30/2013 |
|
12/31/2012 |
Deferred losses from sale-leaseback transactions |
- |
|
- |
|
37,798 |
|
44,829 |
Hedge prepayment |
- |
|
- |
|
4,423 |
|
- |
Lease prepayments |
- |
|
312 |
|
33,784 |
|
15,291 |
Insurance prepayments |
723 |
|
- |
|
2,592 |
|
17,705 |
Prepaid commissions |
- |
|
- |
|
17,797 |
|
14,605 |
Marketing prepayments |
- |
|
- |
|
8,500 |
|
- |
Others |
- |
|
- |
|
7,441 |
|
5,354 |
|
723 |
|
312 |
|
112,335 |
|
97,784 |
|
|
|
|
|
|
|
|
Current |
723 |
|
312 |
|
83,739 |
|
62,328 |
Noncurrent |
- |
|
- |
|
28,596 |
|
35,456 |
During the reporting periods of 2007, 2008, and 2009, the Company recorded losses on sale-leaseback transactions performed by its subsidiary GAC Inc. relating to 9 aircraft in the amount of R$89,337. These losses were deferred and are being amortized proportionally to the payments of the respective lease contracts during the contractual term of 120 months. Further information related to the sale-leaseback transactions are described in Note 30b.
11. Deposits
Parent Company
35
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
Escrow deposits
Escrow deposits represent guarantees in legal proceedings related to labor claims, deposited in escrow until the conclusion of the related claims. The balance of escrow deposits as of September 30, 2013 recorded as noncurrent assets was R$17,412 (R$18,548 as of December 31, 2012).
Consolidated
Maintenance deposits
The Company and its subsidiaries VRG and Webjet made deposits in U.S. Dollars for maintenance of aircraft and engines that will be used in future events as set forth in some finance lease contracts.
The maintenance deposits do not exempt the Company and its subsidiaries, as lessee, neither from the contractual obligations relating to the maintenance of the aircraft nor from the risk associated with maintenance activities. The Company and its subsidiaries hold the right to select any of the maintenance service providers or to perform such services internally.
As of September 30, 2013, maintenance deposits are presented based on the net recoverable amount, whose balance classified in current and noncurrent assets was R$4,817 and R$372,710, respectively (R$2,575 and R$324,492 in current assets and noncurrent assets as of December 31, 2012, respectively).
Deposits in guarantee for lease agreements
As required by the lease agreements, the Company and its subsidiaries hold guarantee deposits in U.S. Dollars on behalf of the leasing companies, whose full refund occurs upon the contract expiration date. As of September 30, 2013, the balance of guarantee deposits for lease agreements, classified in noncurrent assets, is R$213,107 (R$173,313 as of December 31, 2012).
Escrow deposits
Deposits and blocked escrows represent guarantees of lawsuits related to tax, civil and labor claims deposited in escrow until the resolution of the related claims. Part of the blocked amount in escrow is related to civil and labor claims arising of the succession orders on claims against Varig S.A. or even of proceedings filed by employees that are not related to the Company or any related partie (third-party claims). As the Company is not legitimate for the defendant of these lawsuits, whenever such blockages occur, the exclusion of these blocks is demanded in order to release the resources. As of September 30, 2013 the blocked amounts regarding the Varig’ succession and third-party lawsuits are R$47,283 and R$42,050 respectively. These amounts are included on deposits’ total and blocked escrows that as of September 30, 2013 are recorded under noncurrent assets and presented at its net realizable value totaled R$197,106 (R$156,816 as of December 31, 2012 ).
12. Webjet’s operation restructuring
36
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
On November 23, 2012, the Company initiated the winding up of Webjet’s activities and the consequent discontinuation of its brand. The winding up of Webjet´s activities aims at the optimization of the organizational structure of the companies and unification of their operations, reducing costs and bringing new synergies.
Assets held for sale
Due to not representing a component according to IFRS 5 and CPC 31 “Noncurrent assets held for sale and discontinued operations”, with operations and cash flows that could be clearly distinguished, operationally and for disclosure purposes in the financial statements of the Company, Webjet was not considered a "discontinued Operation". This understanding is supported by the fact that the routes previously operated by Webjet will continue to be operated by the Company. Given that Webjet’s fleet is available for immediate sale and their sale is considered to be highly probable, the accounting balance of aircraft was reclassified in accordance with IFRS 5 and CPC 31, to the Group of "assets held for sale" and are recorded at the recoverable amount estimated by the Company as detailed below:
09/30/2013 |
|
12/31/2012 | |
Aircraft |
9,834 |
|
12,253 |
Engines |
11,473 |
|
11,473 |
Impairment of assets |
(14,635) |
|
(15,552) |
6,672 |
|
8,174 |
For the nine-month period ended on September 30, 2013, the Company recorded the net loss of R$1,502 from the sale of a Webjet’s Boeing 737-300, under “Other Expenses, net”.
13. Transactions with related parties
a) Loan agreements – noncurrent assets and liabilities – Parent Company
The Company maintains loan agreements, assets and liabilities, with its subsidiary VRG without interest, maturity or guarantees prescribed, as set forth below:
Asset |
Liability | ||||||
09/30/2013 |
12/31/2012 |
09/30/2013 |
12/31/2012 | ||||
GLAI with VRG |
51,396 |
50,887 |
- |
- | |||
GAC with VRG (a) |
- |
- |
108,359 |
493,918 | |||
Finance with VRG (a) |
- |
483,375 |
- |
- | |||
|
51,396 |
|
534,262 |
|
108,359 |
|
493,918 |
a) The values that the Company maintains with GAC and Finance, subsidiaries abroad, are subject to exchange rate variations.
On September 30, 2013, the mutual transactions between Finance and GAC with VRG were fully settled between the parties. Additionally, new loan agreements were constituted between: Finance (asset) with Gol LuxCo (liability) and Gol LuxCo (asset) with GAC (liability) in the amount of R$485,905. These transactions are eliminated by the Company, since the entities are offshore and which are considered an extension of the Company’s operations.
37
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
b) Graphic, consulting and transportation services
The subsidiary VRG holds a contract with the related party Breda Transportes e Serviços S.A. for passenger and luggage transportation services between airports, and transportation of employees, expiring on May 31, 2015, renewable every 12 months for additional equal terms through an amendment instrument signed by the parties, annually adjusted based on the IGP-M fluctuation (General Market Price Index from Getulio Vargas Foundation).
The subsidiary VRG also holds contracts with the related parties Expresso União Ltda. And Serviços Gráficos Ltda., for employee transportation and graphic services.
The subsidiary VRG also holds contracts for the operation of the Gollog franchise in Passos/MG through the related party União Transporte de Encomendas e Comércio de Veículos Ltda., expiring on December 29, 2015.
The subsidiary VRG also holds contracts with the related party Vaud Participações S.A. to provide executive administration and management services, expiring on October 01, 2014.
During the period ended on September 30, 2013, VRG recognized the total expenses related to these services of R$9,897 (R$8,307 as of September 30, 2012). All the entities referred above belong to the same economic group of the Company.
c) Contracts account opening UATP (“Universal Air Transportation Plan”) to grant credit limit
In September 2011, the subsidiary VRG entered into agreements with related parties Pássaro Azul Taxi Aéreo Ltda. and Viação Piracicabana Ltda., both with no expiration date, with the purpose of the issuance of credits in the amounts of R$20 and R$40, respectively, to be used in the UATP (Universal Air Transportation Plan) system. The UATP account (virtual card) is accepted as a payment method on the purchase of airline tickets and related services, seeking to simplify the billing and facilitate the payment between participating companies.
d) Financing contract for engine maintenance
VRG has a line of funding for maintenance of engines whose disbursement occurs through the issuance of Guaranteed Notes. The series, issued on June 29, 2012 and September 27, 2012 respectively, will mature on June 29, 2014 and 27 September 2014 and aims to support the maintenance of engines, (see details in Note 17). On March 11, 2013, VRG issued the third serie of Guaranteed Notes for maintenance of engines, with financial guarantee from the Export-Import Bank of the United States ("Ex-Im Bank"), with maturity date on March 11, 2015. During the nine-month period ended on September 30, 2013 the spending on engine maintenance conducted by Delta Air Lines was R$84,180.
e) Trade payables – current liabilities
38
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
As of September 30, 2013, balances payable to related companies amounting to R$55 (R$1,019 as of December 31, 2012) are included in the balance of accounts payables and substantially refers to the payment to Breda Transportes e Serviços S.A. for passenger transportation services.
f) Key management personnel payments
|
Three-month period ended on |
|
Nine-month period ended on | ||||
09/30/2013 |
09/30/2012 |
|
09/30/2013 |
|
09/30/2012 | ||
Salaries and benefits |
2,740 |
|
3,209 |
|
10,415 |
|
6,651 |
Related taxes |
435 |
|
1,367 |
|
1,670 |
|
2,569 |
Share-based payments |
482 |
|
3,750 |
|
1,998 |
|
7,684 |
Total |
3,657 |
|
8,326 |
|
14,083 |
|
16,904 |
As of September 30, 2013, the Company did not offer postemployment benefits, and there are no severance benefits or other long-term benefits for the Management or other employees.
14. Share-based payments
The Company has two kinds of share-based payments plans offered to the key management personnel: the Stock Option Plan and the Restricted Shares. Both plans stimulate and promote the alignment of the Company’s goals, the administrators and employees, mitigate risks in value creation for the Company by the loss of their executives and strengthen the commitment and productivity of these executives to long-term results. The plans were developed to attract and retain key managers and strategic talents, linking a significant part of their equity to the value of the Company.
GLAI
a) The Stock Option Plan
The Company’s Board of Directors, within the scope of their functions and in conformity with the Company’s stock options plan, approved the grant of preferred stock options plan to the Company’s management and executives. For grants through 2009, the options vest at a rate of 20% per year, and can be exercised within up to 10 years after the grant date.
Due to changes in the Company’s Stock Options Plan approved by the Company’s Annual Shareholders’ Meeting held on April 30, 2010, for plans granted beginning 2010, 20% of the options become vested as from the first year, an additional 30% as from the second, and the remaining 50% as from the third year. The options under these plans may also be exercised within 10 years after the grant date.
The fair value of stock options was estimated on the grant date using the Black-Scholes option pricing model.The expected volatility of the options is based on the historical volatility of 252 working days of the Company’s shares traded on the stock exchange. The expected volatility of Smiles shares is based on the historical volatility of 252 working days of the Bovespa index, as of the trading of Smiles shares started on April 29, 2013.
39
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
The date of the Board of Directors’ meetings and the assumptions utilized in the Black-Scholes option pricing model are as follows:
Stock Options Plan | ||||||||||||||||
Year of the option |
|
Date of the board meeting |
Total options granted |
Exercise price of the option |
The fair value of the option at grant date |
Estimate volatility of share price |
Expected dividend |
Risk-free rate return |
Length of the option (in years) | |||||||
2005 |
|
12/09/2004 |
87,418 |
33.06 |
29.22 |
32.52% |
0.84% |
17.23% |
10 | |||||||
2006 |
|
01/02/2006 |
99,816 |
47.30 |
51.68 |
39.87% |
0.93% |
18.00% |
10 | |||||||
2007 |
|
12/31/2006 |
113,379 |
65.85 |
46.61 |
46.54% |
0.98% |
13.19% |
10 | |||||||
2008 |
|
12/20/2007 |
190,296 |
45.46 |
29.27 |
40.95% |
0.86% |
11.18% |
10 | |||||||
2009 (a) |
|
02/04/2009 |
1,142,473 |
10.52 |
8.53 |
76.91% |
- |
12.66% |
10 | |||||||
2010 (b) |
|
02/02/2010 |
2,774,640 |
20.65 |
16.81 |
77.95% |
2.73% |
8.65% |
10 | |||||||
2011 |
|
12/20/2010 |
2,722,444 |
27.83 |
16.11(c) |
44.55% |
0.47% |
10.25% |
10 | |||||||
2012 |
|
10/19/2012 |
778,912 |
12.81 |
5.35 (d) |
52.25% |
2. 26% |
9.00% |
10 | |||||||
2013 |
|
05/13/2013 |
|
802,296 |
|
6.30 |
|
6.54(e) |
|
46.91% |
|
2.00% |
|
7.50% |
|
10 |
(a) In April 2010 216,673 shares were granted in addition to the 2009 plan.
(b) In April 2010 additional options were approved totaling 101,894, referring to the 2010 plan.
(c) The fair value calculated for the 2011 plan was R$16.92, R$16.11 and R$15.17 for the respective periods of vesting (2011, 2012 and 2013).
(d) The fair value calculated for the 2012 plan was R$6.04, R$5.35 and R$4.56 for the respective periods of vesting (2012, 2013 and 2014).
(e) The fair value calculated for the 2013 plan was R$7.34, R$6.58 and R$5.71 for the respective periods of vesting (2013, 2014 and 2015).
The movement of existing stock options during the period to September 30, 2013 is as follows:
|
Total of stock options |
|
Weighted Average Exercise Price |
Options outstanding as of December 31, 2012 |
3,999,170 |
|
22.40 |
Options granted |
802,296 |
|
6.30 |
Options cancelled and adjustments in estimated lost rights |
(946,977) |
|
19.43 |
Options outstanding as of September 30, 2013 |
3,854,459 |
|
19.93 |
|
|
|
|
Number of options exercisable as of December 31, 2012 |
1,885,116 |
|
23.05 |
Number of options exercisable as of September 30, 2013 |
2,421,003 |
|
24.93 |
The range of exercise prices and the average maturity of outstanding options, as well as the intervals of exercise prices for options exercisable as of September 30, 2013 are summarized below:
Outstanding options |
|
Exercisable options | ||||||||
Range of exercise prices |
|
Outstanding options |
|
Average remaining maturity (in years) |
|
Average exercise price |
|
Options exercisable |
|
Average exercise price |
33.06 |
|
4,965 |
|
3 |
|
33.06 |
|
4,965 |
|
33.06 |
47.3 |
|
13,220 |
|
4 |
|
47.30 |
|
13,220 |
|
47.30 |
65.85 |
|
14,962 |
|
5 |
|
65.85 |
|
14,962 |
|
65.85 |
45.46 |
|
41,749 |
|
6 |
|
45.46 |
|
41,749 |
|
45.46 |
10.52 |
|
20,414 |
|
7 |
|
10.52 |
|
19,597 |
|
10.52 |
20.65 |
|
1,097,811 |
|
8 |
|
20.65 |
|
1,097,811 |
|
20.65 |
27.83 |
|
1,443,440 |
|
9 |
|
27.83 |
|
1,202,867 |
|
27.83 |
12.81 |
|
599,947 |
|
10 |
|
12.81 |
|
25,832 |
|
12.81 |
6.30 |
|
617,981 |
|
10 |
|
6.30 |
|
- |
|
6.30 |
6.30-65.85 |
|
3,854,459 |
|
8.95 |
|
19.93 |
|
2,421,003 |
|
24.93 |
40
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
b) Restricted shares
During the Extraordinary General Meeting held on October 19, 2012, the Company approved the Restricted Shares Plan. The first grants were approved at the Board of Directors´ meeting on November 13, 2012. The transfer of restricted shares will be at the end of third year from the date of grant, assuming as an acquisition condition the employee relationship up to the end of this period.
The fair value of the restricted shares granted was estimated on the grant date using the Black-Scholes pricing model, and the assumptions are listed below:
Restricted stock plan | ||||||||||
Year of the share |
Date of the Board Meeting |
Total shares granted |
The fair value of the share at grant date |
Estimate volatility of share price |
Risk-free rate of return | |||||
2012 |
11/13/2012 |
589,304 |
9.70 |
52.25% |
9.0% | |||||
2013 |
|
05/13/2013 |
|
712,632 |
|
12.76 |
|
46.91% |
|
7.5% |
The movement of existing restricted shares during the period to September 30, 2013 is as follows:
|
Total of Shares |
Restrict shares outstanding as of December 31, 2012 |
460,314 |
Restrict shares granted |
712,632 |
Restrict shares cancelled and adjustments in estimated lost rights |
(182,297) |
Restrict exercible shares as of September 30, 2013 |
990,649 |
|
|
Number of transferred restricted shares as of December 31, 2012 |
- |
Number of restricted shares exercisable as of September 30, 2013 |
12,097 |
Until September 30, 2013 there were no restricted shares transferred to participants of the plan.
Smiles
On February 22, 2013, the Smiles’ Board of Directors, during the Extraordinary General Meeting, approved the grant of a stock options plan, which consists of an additional payment to the Company’s management and executives. On August 08, 2013, the Company’s Board of Directors approved the grant of 1,058,043 shares related to the stock option plan, of which 260,020 shares were granted to employees of its affiliate VRG. This plan stimulates and promotes the alignment of the Company’s goals, the administrators and employees, mitigates risks in value creation to the Company for the loss of their executives and strengthens the commitment and productivity of these executives to long-term results. The plans were developed to attract and retain key managers and strategic talents, linking a significant part of their equity to the value of the Company.
41
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
The fair value of stock options was estimated on the grant date using the Black-Scholes option pricing model. The expected volatility of the options is based on the historical volatility of 252 working days of the Bovespa index.
The other assumptions utilized in the Black-Scholes option pricing model are as follows:
Restricted Stock Plan | ||||||||||||||||
Year of the Share |
|
Date of the Board Meeting |
Total Shares Granted |
The Fair Value of the Share at Grant Date |
Estimate Volatility of Share Price |
Risk-free Rate of Return |
Duration of Share |
|
Year of the Share |
|
Date of the Board Meeting | |||||
2013 |
|
08/08/2013 |
1,058,043 |
21.70 |
4.84 (a) |
36.35% |
6.96% |
7.40% |
10 |
(a) The fair value calculated for the 2013 plan was R$4.84, R$4.20 and R$3.72 for the respective periods of vesting (2013, 2014 and 2015).
For the nine-month period ended on September 30, 2013, the Company recorded in shareholders ' equity a result from share-based payment in the amount of R$5,386 (R$10,793 for the nine-month period ended September 30, 2012) for the plans presentend above, being the corresponding entry in the income statement result classified as staff costs.
15. Investments
Due to the changes in Law 6,404/76 introduced by Law 11,638/07, investments in foreign subsidiaries, GAC and Finance were considered as an extension of the controller GLAI and consolidated on a line by line basis, only the subsidiaries Smiles and VRG were considered as an investment.
The changes on the investments during the nine-month period ended September 30, 2013 are as follows:
Balance as of December 31, 2011 |
2,103,325 |
Equity in subsidiaries |
(1,333,033) |
Unrealized hedge losses (VRG) |
10,686 |
Amortization losses, net of sale leaseback (*) |
(1,810) |
Balance as of December 31, 2012 |
779,168 |
Equity in subsidiaries – VRG (a) |
(731,241) |
Equity in subsidiaries – Smiles (b) |
80,843 |
Capital gains due to IPO |
611,042 |
Dividend received by subsidiary |
(21,266) |
Share-based payment Smiles S.A. (d) |
688 |
Unrealized hedge gains (VRG) |
29,166 |
Advance for future capital increase |
223,818 |
Amortization losses, net of sale leaseback (*) |
(1,358) |
Balance as of September 30, 2013 |
970,860 |
(*) The subsidiary GAC has a net balance of deferred losses and gains on sale leaseback, whose deferral is subject to the payment of contractual installments made by its subsidiary VRG. Accordingly, as of September 30, 2013, the net balance to be deferred of R$27,540 (R$28,898 for the year ended December 31, 2012) is basically a part of the parent's net investment in the VRG. See Note 30b.
(d) Corresponds to the percentage of ownership of the Company GLAI on the value of share-based payment on Smiles shareholder’s equity.
42
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
a) VRG
The subsidiary VRG’s shares are not traded on stock exchanges. The relevant information on VRG is summarized below:
|
|
Total number of shares |
|
Interest |
|
Capital |
|
Shareholders’ equity (i) |
|
Net loss |
12/31/2012 |
|
3,002,248,156 |
|
100.0% |
|
2,294,191 |
|
750,272 |
|
(1,333,033) |
09/30/2013 |
|
3,225,248,156 |
|
100.0% |
|
2,517,181 |
|
271,207 |
|
(731,241) |
b) Smiles
|
|
Total number of shares |
|
Interest |
|
Capital |
|
Adjusted shareholders’ equity (i) |
|
Net income |
|
Unrealized Gain (i) |
|
Adjusted Net income (ii) |
12/31/2012 |
|
- |
|
100.0% |
|
0.1 |
|
0.1 |
|
- |
|
- |
|
- |
09/30/2013 |
|
122,173,912 |
|
57.3% |
|
1,132,174 |
|
670,694 |
|
141,167 |
|
17,499 |
|
80,843 |
(i) The values is related to the unrealized gains in respect of transactions between the subsidiaries VRG and Smiles;
(ii) The values is related only portion held by the Company in its subsidiary Smiles.
The impacts arising the issuance of Smiles’ shares through the public offering that led to a non-controlling participation of shareholders of 42.7% as referred to in Note 1, are as follows:
Smiles investment balance before the IPO (b) |
39,345 |
Capital contributions through Smiles S.A.’s IPO |
1,095,953 |
Equity adjusted after Smiles’ IPO |
1,135,298 |
|
|
Parent (GLAI) participation over Smiles after the IPO |
57.3% |
Investment balance after the IPO (b) |
650,387 |
Gain on change in equity interest participation (a) - (b) |
611,042 |
On April 05, 2013, the Company entered into an investment agreement with General Atlantic Service Company LLC. ("G.A.") involving the grant by the Company of options to purchase Smiles’ shares by G.A. for the equivalent of 20% of its investment on Smiles.The options are exercible for 12 months, starting on May 02, 2013 and, while its not exercised, any and all rights attributable to the options owned by the Company will belong to the Company, regardless of the date on which will occur the payment or settlement. The fair value of the transaction was recorded in liabilities with derivative transaction, as as detailed in Note 31.
As of September 30, 2013, there were no options exercised by G.A. under this agreement.
16. Result per share
43
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
Although there are differences between common and preferred shares in terms of voting rights and priority in case of liquidation, the Company’s preferred shares are not entitled to receive any fixed dividends. Rather, preferred shareholders are entitled to receive dividends per share in the same amount of the dividends per share paid to common shareholders. Therefore, the Company understands that, substantially, there is no difference between preferred shares and common shares, and, accordingly, basic and diluted earnings or loss per share are calculated equally for both shares.
Consequently, basic (earnings or loss) per share are computed by dividing income or losses by the weighted average number of all classes of shares outstanding during the period. Diluted (earnings or loss) per share are computed including stock options granted to key management and employees using the treasury stock method when the effect is dilutive. The antidilutive effect of all potential shares is disregarded in calculating diluted earnings or loss per share.
Parent Company
|
(BRGAAP) | ||||||
Three-month period ended on |
|
Nine-month period ended on | |||||
09/30/2013 |
09/30/2012 |
|
09/30/2013 |
|
09/30/2012 | ||
Numerator |
|
|
|
| |||
Loss for the period, net |
(223,957) |
|
(309,352) |
|
(748,768) |
|
(1,065,833) |
Dilutive bonds effect – Smiles (a) |
(8) |
|
- |
|
(22) |
|
- |
Denominator |
|
|
|
|
|
|
|
Weighted average number of outstanding shares (in thousands) |
276,446 |
|
271,058 |
|
276,446 |
|
268,130 |
|
|
|
|
|
|
| |
Adjusted weighted average number of outstanding shares and diluted presumed conversions (in thousands) |
276,446 |
|
271,058 |
|
276,446 |
|
268,130 |
|
|
|
|
|
|
| |
Basic loss per share |
(0.810) |
|
(1.140) |
|
(2.709) |
|
(3.980) |
Diluted loss per share |
(0.810) |
|
(1.140) |
|
(2.709) |
|
(3.980) |
(a) Smiles granted the Stock Options Plan to its employees on August 08, 2013. These equity instruments have a dilutive effect on earnings per share of this subsidiary, impacting, therefore, on the loss considered on the basis calculation of Company’s diluted result per share, in accordance with CPC 41.
Diluted earnings or loss per share are calculated by the weighted average number of outstanding shares, in order to assume the conversion of all potential dilutive shares.
The stock options owned by General Atlantic (as detailed in Note 15) are not included on the assessment basis of earnings per share because they have no dilutive effect.
Consolidated
|
Consolidated (IFRS) | ||||||
Three-month period ended on |
|
Nine-month period ended on | |||||
09/30/2013 |
09/30/2012 |
|
09/30/2013 |
|
09/30/2012 | ||
Numerator |
|
|
|
| |||
Loss for the period, net |
(223,957) |
|
(309,352) |
|
(748,768) |
|
(1,065,833) |
|
|
|
|
|
|
| |
Denominator |
|
|
|
|
|
|
|
Weighted average number of outstanding shares (in thousands) |
276,446 |
|
271,058 |
|
276,446 |
|
268,130 |
|
|
|
|
|
|
| |
Adjusted weighted average number of outstanding shares and diluted presumed conversions (in thousands) |
276,446 |
|
271,058 |
|
276,446 |
|
268,130 |
|
|
|
|
|
|
| |
Basic loss per share |
(0.810) |
|
(1.140) |
|
(2.709) |
|
(3.980) |
Diluted loss per share |
(0.810) |
|
(1.140) |
|
(2.709) |
|
(3.980) |
44
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
Diluted earnings or loss per share are calculated by considering the instruments that may have a potential dilutive effect in the future, such as share-based payment transactions, discussed in Note 14. However, due to the losses reported for the nine-month nine-month period ended on September 30, 2013, these instruments issued by the its subsidiary have anti-dilutive effect and, therefore, are not considered in the total number of outstanding shares.
17. Property, plant and equipment
Parent Company
The balance corresponds to advances for acquisition of aircraft, related to prepayments made based on the contracts with Boeing Company to acquire 37 aircraft 737-800 Next Generation (73 aircraft as of December 31, 2012) 103 aircraft 737-MAX (82 aircraft as of December 31, 2012) in the amount of R$419,546 (R$475,335 as of December 31, 2012) and the right on the residual value of aircraft in the amount of R$427,300 (R$417,163 as of December 31, 2012), both held by the subsidiary GAC.
Consolidated
|
09/30/2013 |
|
12/31/2012 | ||||||
|
Weighted anual depreciation rate |
|
Cost |
|
Accumulated depreciation |
|
Net amount |
|
Net amount |
| |||||||||
Flight equipment |
|
|
|
|
|
|
|
|
|
Aircraft under finance leases |
4% |
|
3,044,890 |
|
(842,483) |
|
2,202,407 |
|
2,224,036 |
Sets of replacement parts and spares engines |
4% |
|
951,582 |
|
(255,765) |
|
695,817 |
|
693,035 |
Aircraft reconfigurations/overhauling |
30% |
|
855,591 |
|
(495,782) |
|
359,809 |
|
345,499 |
Aircraft and safety equipment |
20% |
|
1,574 |
|
(1,016) |
|
558 |
|
873 |
Tools |
10% |
|
27,597 |
|
(11,974) |
|
15,623 |
|
17,291 |
|
|
|
4,881,234 |
|
(1,607,020) |
|
3,274,214 |
|
3,280,734 |
|
|
|
|
|
|
|
|
|
|
Impairment losses |
- |
|
(30,547) |
|
- |
|
(30,547) |
|
(47,726) |
|
|
|
4,850,687 |
|
(1,607,020) |
|
3,243,667 |
|
3,233,008 |
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment in use |
|
|
|
|
|
|
|
|
|
Vehicles |
20% |
|
10,762 |
|
(8,399) |
|
2,363 |
|
2,677 |
Machinery and equipment |
10% |
|
50,264 |
|
(20,583) |
|
29,681 |
|
33,155 |
Furniture and fixtures |
10% |
|
20,765 |
|
(12,644) |
|
8,121 |
|
9,437 |
Computers and peripherals |
20% |
|
46,736 |
|
(35,772) |
|
10,964 |
|
13,883 |
Communication equipment |
10% |
|
3,136 |
|
(1,917) |
|
1,219 |
|
1,353 |
Facilities |
10% |
|
4,322 |
|
(3,210) |
|
1,112 |
|
1,352 |
Maintenance center - confins |
10% |
|
105,971 |
|
(33,511) |
|
72,460 |
|
80,558 |
Leasehold improvements |
20% |
|
50,604 |
|
(34,692) |
|
15,912 |
|
23,222 |
Construction in progress |
- |
|
6,832 |
|
- |
|
6,832 |
|
5,865 |
|
|
|
299,392 |
|
(150,728) |
|
148,664 |
|
171,502 |
|
|
|
5,150,079 |
|
(1,757,748) |
|
3,392,331 |
|
3,404,510 |
|
|
|
|
|
|
|
|
|
|
Advances for aircraft acquisition |
- |
|
421,748 |
|
- |
|
421,748 |
|
481,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
5,571,827 |
|
(1,757,748) |
|
3,814,079 |
|
3,885,799 |
45
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
Changes in property, plant and equipment balances are as follows:
|
Property, plant and equipment under finance lease |
|
Other flight equipment (a) |
|
Advances for acquisition of property, plant and equipment |
|
Others |
|
Total |
As of December 31, 2011 |
2,377,234 |
|
955,306 |
|
365,067 |
|
192,863 |
|
3,890,470 |
Additions |
31,265 |
|
395,661 |
|
256,886 |
|
14,883 |
|
698,695 |
Disposals |
- |
|
(81,155) |
|
(140,664) |
|
(1,236) |
|
(223,055) |
Assets held for sale |
- |
|
(8,174) |
|
- |
|
- |
|
(8,174) |
Depreciation |
(184,463) |
|
(252,667) |
|
- |
|
(35,008) |
|
(472,138) |
As of December 31, 2012 |
2,224,036 |
|
1,008,971 |
|
481,289 |
|
171,502 |
|
3,885,798 |
Additions |
89,219 |
|
250,935 |
|
333,780 |
|
4,123 |
|
678,057 |
Disposals |
- |
|
(4,622) |
|
(393,321) |
|
(1,661) |
|
(399,604) |
Depreciation |
(110,848) |
|
(214,024) |
|
- |
|
(25,300) |
|
(350,172) |
As of September 30, 2013 |
2,202,407 |
|
1,041,260 |
|
421,748 |
|
148,664 |
|
3,814,079 |
(a) Additions primarily represent: (i) total estimated costs to be incurred relating to the reconfiguration of the aircraft when returned and, (ii) capitalized costs related to major engine overhaul.
18. Intangible assets
|
Goodwill |
|
Trademark |
|
Airport operating licenses |
|
Software |
|
Total |
Balance as of December 31, 2011 |
542,302 |
|
63,109 |
|
1,038,900 |
|
139,646 |
|
1,783,957 |
Additions |
- |
|
- |
|
- |
|
20,773 |
|
20,773 |
Disposals |
- |
|
- |
|
- |
|
(544) |
|
(544) |
Amortizations |
- |
|
- |
|
- |
|
(47,494) |
|
(47,494) |
Impairment |
- |
|
(56,761) |
|
- |
|
- |
|
(56,761) |
Balance as of December 31, 2012 |
542,302 |
|
6,348 |
|
1,038,900 |
|
112,381 |
|
1,699,931 |
Additions |
- |
|
- |
|
- |
|
15,740 |
|
15,740 |
Disposals |
- |
|
- |
|
- |
|
(8) |
|
(8) |
Amortizations |
- |
|
- |
|
- |
|
(30,293) |
|
(30,293) |
Balance as of September 30, 2013 |
542,302 |
|
6,348 |
|
1,038,900 |
|
97,820 |
|
1,685,370 |
46
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
19. Short and long-term debt
Maturity of the Contract |
Effective Rate (p.y.) |
Individual (BR GAAP) |
Consolidated (BR GAAP and IFRS) | ||||||||
|
09/30/2013 |
12/31/2012 |
09/30/2013 |
12/31/2012 | |||||||
Short Term Debt |
|||||||||||
Local Currency: |
|
|
|||||||||
Debentures IV |
Sep, 2015 |
|
11.37% |
- |
|
- |
|
- |
|
596,451 | |
Debentures V |
Jun, 2017 |
|
10.98% |
- |
|
- |
|
- |
|
494,505 | |
BNDES - Safra |
- |
|
- |
- |
|
- |
- |
|
29,888 | ||
Citibank |
- |
|
- |
- |
|
- |
|
- |
|
14,013 | |
BNDES (direct) |
Jul, 2017 |
|
5.06% |
- |
|
- |
|
3,174 |
|
3,140 | |
BDMG |
Mar, 2018 |
|
10.50% |
- |
|
- |
|
5,196 |
|
6,401 | |
IBM |
- |
|
- |
- |
|
- |
|
- |
|
6,663 | |
Working Capital |
Dec, 2015 |
|
10.64% |
|
- |
|
- |
|
66,420 |
|
191,841 |
Interest |
- |
|
- |
- |
|
- |
|
20,700 |
|
13,991 | |
|
|
|
|
- |
|
- |
|
95,490 |
|
1,356,893 | |
Foreign Currency (in US$): |
|
|
|
|
|
|
|
|
|
||
J.P. Morgan |
Mar, 2015 |
|
1.13% |
|
- |
|
- |
|
65,150 |
|
73,609 |
IFC |
- |
|
- |
|
- |
|
- |
|
- |
|
17,007 |
FINIMP |
Nov, 2013 |
|
4.20% |
|
- |
|
- |
|
2,481 |
|
24,179 |
Interest |
- |
|
- |
|
38,527 |
|
41,980 |
|
43,224 |
|
40,285 |
|
|
|
|
|
38,527 |
|
41,980 |
|
110,855 |
|
155,080 |
|
|
|
|
|
38,527 - |
|
41,980 |
|
206,345 |
|
1,511,973 |
|
|
|
|
|
|
|
|
|
|
||
Finance Lease |
|
|
|
|
- - |
|
- |
|
243,817 |
|
207,652 |
Total Short Term Debt |
|
|
|
|
38,527 - |
|
41,980 |
|
450,162 |
|
1,719,625 |
|
|
|
|
|
|
|
|
|
|
|
|
Long Term Debt |
|
|
|
|
|
|
|
|
|
||
Local Currency: |
|
|
|
|
|
|
|
|
|
||
Debentures IV |
Sep, 2015 |
|
11.37% |
- |
|
- |
|
597,419 |
|
- | |
Debentures V |
Jun, 2017 |
|
10.98% |
- |
|
- |
|
495,420 |
|
- | |
Safra (*) |
Dec, 2015 |
|
10.64% |
- |
|
- |
|
97,853 |
|
131,188 | |
BNDES – Safra |
- |
|
- |
- |
|
- |
|
- |
|
13,938 | |
BDMG |
Mar, 2018 |
|
10.50% |
|
- |
|
- |
|
16,893 |
|
20,134 |
BNDES (Direct) |
Jul, 2017 |
|
5.06% |
- |
|
- |
|
8,775 |
|
11,098 | |
IBM |
- |
|
- |
- |
|
- |
|
- |
|
20,484 | |
|
|
|
|
- |
|
- |
|
1,216,360 |
|
196,842 | |
Foreign Currency (in US$): |
|
|
|
|
|
|
|
|
|
||
J.P. Morgan |
Apr, 2015 |
|
1.13% |
|
- |
|
- |
|
4,114 |
|
33,656 |
Senior Bond I |
Apr, 2017 |
|
7.63% |
468,300 |
|
459,788 |
|
468,300 |
|
429,135 | |
Senior Bond II |
Jul, 2020 |
|
9.65% |
657,388 |
|
601,242 |
|
657,388 |
|
601,242 | |
Senior Bond III |
Feb, 2023 |
|
11.23% |
|
- |
|
- |
|
405,099 |
|
- |
Perpetual Bond |
- |
|
8.75% |
446,000 |
|
408,699 |
|
399,170 |
|
365,787 | |
|
|
|
|
1,571,688 |
|
1,469,729 |
|
1,934,071 |
|
1,429,820 | |
|
|
|
|
1,571,688 |
|
1,469,729 |
|
3,150,431 |
|
1,626,662 | |
|
|
|
|
|
|
|
|
|
|
||
Finance Lease |
|
|
|
|
- |
|
- |
|
1,904,303 |
|
1,844,888 |
Total Long Term Debt |
|
|
|
1,571,688 |
|
1,469,729 |
|
5,054,734 |
|
3,471,550 | |
|
|
|
|
|
1,610,215 |
|
1,511,709 |
|
5,504,896 |
|
5,191,175 |
47
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
(*) Loan related to deposits in guarantee, in the amount of R$74,311 as shown in Note 6.
The maturities of long-term debt as of September 30, 2013, are as follows:
Parent Company
|
Individual | ||||||
|
2017 |
|
After 2017 |
|
Without Maturity Date |
|
Total |
Foreign Currency (in U.S. Dollars): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Bond I |
468,300 |
|
- |
|
- |
|
468,300 |
Senior Bond II |
- |
|
657,388 |
|
- |
|
657,388 |
Perpetual Bond |
- |
|
- |
|
446,000 |
|
446,000 |
Total |
468,300 |
|
657,388 |
|
446,000 |
|
1,571,688 |
Consolidated
|
2014 |
|
2015 |
|
2016 |
|
2017 |
|
After 2017 |
|
Without Maturity Date |
|
Total |
Local Currency |
|
|
|
|
|
|
|
|
|
|
|
|
|
BNDES Loan |
774 |
|
3,097 |
|
3,097 |
|
1,807 |
|
- |
|
- |
|
8,775 |
Safra |
- |
|
97,853 |
|
- |
|
- |
|
- |
|
- |
|
97,853 |
BDMG |
1,235 |
|
4,939 |
|
4,939 |
|
4,939 |
|
841 |
|
- |
|
16,893 |
Debentures |
- |
|
597,419 |
|
247,710 |
|
247,710 |
|
- |
|
- |
|
1,092,839 |
|
2,009 |
|
703,308 |
|
255,746 |
|
254,456 |
|
841 |
|
- |
|
1,216,360 |
Foreign Currency
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in U.S. Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
|
JP Morgan |
2,262 |
|
1,852 |
|
- |
|
|
|
- |
|
- |
|
4,114 |
Senior Bond I |
- |
|
- |
|
- |
|
468,300 |
|
- |
|
- |
|
468,300 |
Senior Bond II |
- |
|
- |
|
- |
|
- |
|
657,388 |
|
- |
|
657,388 |
Senior Bond III |
- |
|
- |
|
- |
|
- |
|
405,099 |
|
- |
|
405,099 |
Perpetual Bond |
- |
|
- |
|
- |
|
- |
|
- |
|
399,170 |
|
399,170 |
|
2,262 |
|
1,852 |
|
- |
|
468,300 |
|
1,062,487 |
|
399,170 |
|
1,934,071 |
Total |
4,271 |
|
705,160 |
|
255,746 |
|
722,756 |
|
1,063,328 |
|
399,170 |
|
3,150,431 |
The fair values of senior and perpetual bonds, as of September 30, 2013, are as follows:
|
Individual |
|
Consolidated | ||||
|
Book |
|
Market (a) |
|
Book |
|
Market (a) |
Senior Bonds |
1,125,688 |
|
1,007,981 |
|
1,530,787 |
|
1,381,881 |
Perpetual Bond |
446,000 |
|
278,723 |
|
399,170 |
|
249,457 |
(a) Senior and perpetual bonds market prices are obtained through market quotations.
a) Covenants
Long-term financing (excluding perpetual bonds and financing of aircraft) in the total amount of R$2,751,261 as of September 30, 2013 have clauses and the usual restrictions, including but not limited to those that require the Company to maintain the liquidity requirements defined and the cover of expenses with interest.
48
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
GLAI has restrictive covenants ("covenants") in its financing agreements with the following financial institutions: Bradesco and Banco do Brasil (Debentures IV e V).
As of September 30, 2013, the funding by the debentures IV and V have the following restrictive clauses: (i) net debt/EBITDAR below 3.5, and (ii) coverage of debt (CID) of at least 1.3.
The Company has not met the minimum levels for the restrictive clauses above both on December 31, 2012, however, on February 1, 2013 the Company obtained a waiver for covenants related to these financings.
The Company performs semi-annual measurements, and according to the Company's last measurements based on June 30, 2013, the restrictive clauses have been: (i) net debt/EBITDA of 783.3; and (ii) coverage of debt (CID) of (0.88). The next measurement will be performed on December 31, 2013, based on the same date.
b) New loans as of September 30, 2013
There were no new loans and borrowings during the quarter ended September 30, 2013.
c) Financial Leases
The future payments of financial leasing contracts indexed by U.S. Dollars are detailed below:
Consolidated (IFRS) | |||
09/30/2013 |
12/31/2012 | ||
2013 |
73,501 |
304,561 | |
2014 |
355,122 |
319,149 | |
2015 |
344,709 |
309,586 | |
2016 |
335,128 |
300,782 | |
After 2016 |
1,430,343 |
1,241,672 | |
Total minimum lease payments |
2,538,803 |
2,475,750 | |
Less total interest |
(390,683) |
(423,210) | |
Present value of minimum lease payments |
2,148,120 |
2,052,540 | |
Less current portion |
(243,817) |
(207,652) | |
Noncurrent portion |
1,904,303 |
1,844,888 |
The discount rate used to calculate the present value of the minimum lease payments is 5.24% as of September 30, 2013 (6.10% as of December 31, 2012). There are no significant differences between the present value of minimum lease payments and the fair value of these financial liabilities.
The Company extended the maturity date of the financing for some of its aircraft leased for 15 years using the SOAR framework (mechanism for extending financing amortization and repayment), which enables the performance of calculated withdrawals to be settled at the end of the lease agreement. As of September 30, 2013, the withdrawals made for the repayment at maturity date of the lease agreements amount to R$112,559 (R$88,334 as of December 31, 2012) and are recorded in long-term debt.
49
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
20. Advance ticket sales
As of September 30, 2013, the balance of transport to perform classified in current liabilities was R$1,209,459 (R$823,190 as of December 31, 2012) and is represented by 6,485,873 coupons tickets sold and not yet used (3,640,935 as of December 31, 2012) with an average use of 97 days (92 days as of December 31, 2012).
21. Mileage program
As of September 30, 2013, the balance of Smiles deferred revenue is R$165,718 (R$124,905 as of December 31, 2012) and R$451,516 (R$364,307 as of December 31, 2012) classified in the current and noncurrent liabilities, respectively and the number of outstanding miles as of September 30, 2013 amounted to 38,367,085,944.
22. Advances from customers
The Company performs advance miles sales and recorded such under "Advances from Customers". On September 30, 2013, the outstanding balance related to these anticipated sales is as follows:
|
|
| |
|
09/30/2013 |
|
12/31/2012 |
Financial institutions (a) |
265,031 |
|
91,808 |
Others |
1,108 |
|
1,707 |
|
266,139 |
|
93,595 |
|
|
|
|
Current |
249,148 |
|
93,595 |
Noncurrent |
16,991 |
|
- |
(a) On December 1, 2012, VRG transferred to its subsidiary Smiles the Smiles Partnership Agreement, signed jointly on December 1, 2009 with financial institutions of the Banco Itaú S.A. Group. The contract has the objective to regulate the conversion of the accumulated points arising from the rewards programs of Banco Itaú S.A. into miles of the Smiles Program from January 1, 2013. The balance on September 30, 2013 is R$6,570 (R$91,808 as of December 31, 2012).
On April 8, 2013, Smiles S.A. concluded the advances on miles sales agreement in the approximately total amount of R$400,000 with the financial institutions Bradesco S.A., Banco do Brasil S.A. and Santander S.A.. The funds were received by its subsidiary on April 30, 2013 and the total balance on September 30, 2013 is R$258,461.
23. Taxes payable
50
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
|
Individual (BRGAAP) |
|
Consolidated (IFRS) | ||||
|
09/30/2013 |
|
12/31/2012 |
|
09/30/2013 |
|
12/31/2012 |
|
|
|
|
|
|
|
|
PIS and COFINS |
- |
|
- |
|
22,209 |
|
25,973 |
REFIS |
9,608 |
|
9,826 |
|
28,487 |
|
29,134 |
IRRF on Payroll |
- |
|
2 |
|
14,947 |
|
20,492 |
ICMS |
- |
|
- |
|
28,868 |
|
22,902 |
Import Tax |
- |
|
- |
|
3,452 |
|
3,355 |
CIDE |
51 |
|
20 |
|
1,861 |
|
1,739 |
IOF |
62 |
|
63 |
|
62 |
|
63 |
IRPJ and CSLL to pay |
- |
|
4,524 |
|
16,970 |
|
12,138 |
Others |
7 |
|
3 |
|
6,208 |
|
5,100 |
|
9,728 9,728 |
|
14,438 |
|
123,064 |
|
120,896 |
|
|
|
|
|
|
|
|
Current |
788 |
|
5,443 |
|
68,462 |
|
73,299 |
Noncurrent |
8,940 |
|
8,995 |
|
54,602 |
|
47,597 |
24. Provisions
Insurance Provision |
Provision for anticipated return of Webjet aircraft (a) |
Provision for return of aircraft and engine VRG and Webjet (b) |
Restructuring provision (c) |
|
Lawsuits (d) |
Total | |||||
Balance on December 31, 2012 |
19,611 |
|
17,889 |
|
312,412 |
|
36,978 |
|
92,940 |
|
479,830 |
Additional provisions recognized |
25,913 |
|
171 |
|
86,580 |
|
2,751 |
|
12,370 |
|
127,785 |
Utilized provisions |
(37,754) |
|
(16,626) |
|
(106,899) |
|
(39,780) |
|
(320) |
|
(201,379) (201,380) |
Foreign exchange |
(100) |
|
201 |
|
22,111 |
|
51 |
|
2,500 |
|
24,763 |
Balance on September 30, 2013 |
7,670 |
|
1,635 |
|
314,204 |
|
- |
|
107,490 |
|
430,999 |
|
|
| |||||||||
As of December 31, 2012 |
|
|
|||||||||
Current |
19,611 |
17,889 |
105,472 |
36,978 |
|
- |
179,950 | ||||
Noncurrent |
- |
- |
206,940 |
- |
|
92,940 |
299,880 | ||||
19,611 |
17,889 |
312,412 |
36,978 |
|
92,940 |
|
479,830 | ||||
|
|
| |||||||||
As of September 30, 2013 |
|
|
|
|
|
|
|
|
|
|
|
Current |
7,670 |
|
1,635 |
|
140,071 |
|
- |
|
- |
|
149,376 |
Noncurrent |
- |
|
- |
|
174,133 |
|
- |
|
107,490 |
|
281,623 |
7,670 |
|
1,635 |
|
314,204 |
|
- |
|
107,490 |
|
430,999 |
a) Provision for anticipated return of aircraft
In 2011, according to the strategic planning of Webjet, a provision for the anticipated return of aircraft was recorded. This provision was calculated based on the expected return of 18 aircraft Boeing 737-300 with operating leases contracts, as part of the Company's fleet renewal. The anticipated return of aircraft are scheduled to occur between 2012 and 2013 and the original termination of leases was between 2012 and 2014. For the period ended September 30, 2013, the Company completed 10 aircraft returns with prefixes: PR-WJS, PR-WJT, PR-WJM, PR-WJL, PR-WJE, PR-WJO, PR-WJQ, PR-WJR, PR-WJU and PR-WJN.
51
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
b) Return of aircraft and engines
The return provision considers the costs that meet the contractual conditions for the return of engines maintained under operating leases, as well as the costs to reconfigure the aircraft without purchase option, as prescribed in the return conditions of the lease contracts, and which is capitalized in fixed assets (aircraft reconfigurations/overhauling), as described in Note 17.
c) Provision for restructuring
The provision for restructuring represents the costs due to the closure of Webjet’s activities and the discontinuation of its brand. The first step of the restructuring plan was the extinction of flight operations and discontinuity of the Boeing 737-300 fleet, announced on November 23, 2012. The Company settled all the obligations during the nine-month period ended September 30, 2013.
d) Lawsuits
As of September 30, 2013 the Company and its subsidiaries are parties to 23,286 (6,743 labor and 16,543 civil) lawsuits and administrative proceedings. The lawsuits and administrative proceedings are classified into Operation (those arising from the Company’s normal course of operations), and Succession (those arising from the succession of former Varig S.A. obligations). Under this classification, the number of proceedings is as follows:
|
Operation |
|
Succession |
|
Total |
Civil lawsuits |
13,717 |
|
490 |
|
14,207 |
Civil proceedings |
2,322 |
|
14 |
|
2,336 |
Labor lawsuits |
3,141 |
|
3,412 |
|
6,553 |
Labor proceedings |
188 |
|
2 |
|
190 |
|
19,368 |
|
3,918 |
|
23,286 |
The civil lawsuits are primarily related to compensation claims generally related to flight delays, flight cancellations, baggage loss and damages. The labor claims primarily consist of discussions related to overtime, hazard pay, and wage differences.
The provisions related to civil and labor suits, whose likelihood of loss is assessed as probable are as follows:
|
09/30/2013 |
|
12/31/2012 |
Civil |
44,029 |
|
38,484 |
Labor |
63,461 |
|
54,456 |
|
107,490 |
|
92,940 |
Provisions are reviewed based on the progress of the proceedings and history of losses based on the best current estimate for labor and civil lawsuits.
There are other lawsuits assessed by management and its legal counsel as possible risks, in the estimated amount as of September 30, 2013 of R$19,795 for civil claims and R$5,609 for labor claims (R$37,250 and R$16,354 as of December 31, 2012 respectively), for which no provisions are recognized.
52
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
GLAI has been challenging in the courts the taxation of PIS and COFINS in respect of revenue associated with interest on capital in the amount of R$37,750, received in the period between 2006 and 2008 from its subsidiary GTA Transportes Aéreos S.A., succeeded by VRG on September 25, 2008. According to the opinion of the legal counsel and based on the recent precedents, the Company classified this process as possible loss, with no provision for the amount involved. Additionally, the Company maintains with the Bic Banco a letter of credit with a partial guarantee on the value of the process as described in Note 6.
The Company and its subsidiaries are challenging in the court the ICMS levied on aircraft and engines imported under aircraft lease transactions without purchase options in transactions carried out with lessors headquartered in foreign countries. The Company and its subsidiaries’ management understand that these transactions represent simple leases in view of the contractual obligation to return the assets that are the subject matter of the contract.
Management believes that there is no evidence of goods circulation and so, there are no legal events to generate the ICMS taxation. Based on the legal counsel opinion and supported by similar lawsuits with favorable decisions to taxpayers by the Superior Court of Justice (STJ) and Supreme Federal Court (STF) in the second quarter of 2007, the Company understands that the likelihood of loss is remote, and thus did not recognize provisions for these amounts. As of September 30, 2013 the estimated aggregated amount of the ongoing lawsuits related to the non-levy of ICMS tax on said imports is R$226,223 (R$217,279 as of December 31, 2012) adjusted for inflation, not including late payment charges.
25. Shareholders’ equity
a) Issued capital
As of September 30, 2013 and December 31, 2011, the Company’s capital is represented by 278,861,326 shares, of which 143,858,204 are common shares and 135,003,122 are preferred shares (278,861,326 shares, of which 143,858,204 are common shares and 135,003,122 are preferred shares as of December 31, 2012). The Fundo de Investimento em Participações Volluto is the Company’s controlling fund, which is equally controlled by Constantino de Oliveira Júnior, Henrique Constantino, Joaquim Constantino Neto, and Ricardo Constantino.
Shares are held as follows:
|
09/30/2013 |
12/31/2012 | |||||||||
|
Common |
Preferred |
Total |
Common |
Preferred |
Total | |||||
Fundo Volluto |
100.00% |
|
22.62% |
|
62.54% |
|
100.00% |
|
22.99% |
|
62.74% |
Wellington Management Company |
- |
|
10.49% |
|
5.08% |
|
- |
|
10.50% |
|
5.08% |
Delta Airlines, Inc. |
- |
|
6.15% |
|
2.98% |
|
- |
|
6.15% |
|
2.98% |
Fidelity Investments |
- |
|
5.21% |
|
2.52% |
|
- |
|
5.22% |
|
2.52% |
Treasury shares |
- |
|
1.59% |
|
0.77% |
- |
1.78% |
0.86% | |||
Other |
- |
|
1.51% |
|
0.73% |
|
- |
|
1.48% |
|
0.72% |
Free float |
- |
|
52.43% |
|
25.38% |
|
- |
|
51.88% |
|
25.10% |
|
100.0% |
|
100.0% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
53
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
The authorized share capital as of September 30, 2013 was R$4.0 billion (R$4.0 billion as of December 31, 2012). Within the authorized limit, the Company can, once approved by the Board of Directors, increase its capital regardless of any amendment to its bylaws, by issuing shares, without necessarily maintaining the proportion between the different types of shares. The Board of Directors will define the issuance conditions, including pricing and payment terms.
The Company shares as of September 30, 2013 are quoted on the São Paulo Stock Exchange – BOVESPA in the amount of R$10.59 each and US$4.89 each on the New York Stock Exchange – NYSE (R$12.90 and US$6.56 on December 31, 2012). The book value per share as of September 30, 2013 is R$2.27 (R$2.79 as of December 31, 2012).
b) Retained earnings
Legal reserve
It is recognized by allocating 5% of the profit for the year after the absorption of accumulated losses in accordance with Article 193 of Law 11,638/07, limited to 20% of the capital, according to the Brazilian Corporate Law and the Company’s bylaws.
c) Dividends
The Company’s bylaws provide for a mandatory minimum dividend to be paid to common and preferred shareholders, in the aggregate of at least 25% of annual adjusted profit after resevers in accordance with the Corporate Law (6,404/76). The Brazilian Corporate Law, permits the payment of cash dividends only from retained earnings, and certain reserves recognized in the Company’s statutory accounting records.
d) Treasury shares
As of September 30, 2013, the Company holds 2,146,725 treasury shares, totaling R$32,116, with a market value of R$22,733 (R$35,164 in shares with market value of R$30,918 as of December 31, 2012).
e) Share-based payments
As of September 30, 2013, the balance of share-based payments reserve was R$84,238 (R$79,255 as of December 31, 2012). The Company recorded a share-based payment expense amounting to R$4,983 in the nine-month period ended on September 30, 2013, with a corresponding expense in the statement of profit or loss, classified as personnel costs (R$10,653 as of December 31, 2012).
f) Other comphensive income
The fair value measurement of financial instruments designated as cash flow hedges is recognized as “Other Comphensive Income”, net of tax effects, until the expiration of the contracts. The balance as of September 30, 2013 corresponds to a net loss of R$39,416 (loss of R$68,582 as of December 31, 2012).
54
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
26. Costs of services, administrative and selling expenses
Individual (BRGAAP) | |||||||||||
|
Three-month period ended on |
|
Nine-month period ended on | ||||||||
09/30/2013 |
09/30/2012 |
|
09/30/2013 |
|
09/30/2012 | ||||||
Total |
% |
Total |
% |
|
Total |
% |
|
Total |
% | ||
Personel (a) |
(2,611) |
(7.4) |
|
(3,824) |
(6,373.3) |
|
(6,391) |
(6,9) |
|
(12,425) |
326.4 |
Services rendered |
(4.918) |
(13.9) |
|
(220) |
(366.7) |
|
(6,142) |
(6,7) |
|
(1,220) |
32.0 |
Depreciation and amortization |
- |
- |
|
(22) |
(36.7) |
|
- |
- |
|
(67) |
1.8 |
Other revenue (expense) |
553 |
1.6 |
|
(529) |
(881.7) |
|
(4,433) |
(4.8) |
|
(1,493) |
39.2 |
Other operating revenues (b) |
42,426 |
119.7 |
|
4,655 |
7,758.3 |
|
109,128 |
118.4 |
|
11,398 |
(299.4) |
35,450 |
100.0 |
|
60 |
100.0 |
|
92,162 |
100,0 |
|
(3,807) |
100.0 |
|
Consolidated (IFRS) | ||||||||||||
|
Three-month period ended on | ||||||||||||
|
09/30/2013 |
|
09/30/2012 | ||||||||||
|
Cost of services |
Selling expenses |
Adminis-trative expenses |
Other operating income |
Total |
% |
|
Cost of services |
Selling expenses |
Adminis-trative expenses |
Other operating income |
Total |
% |
Personel |
(257,127) |
(11,360) |
(54,297) |
- |
(322,784) |
14.7 |
|
(310,895) |
(20,576) |
(43,074) |
- |
(374,545) |
17.1 |
Fuel and lubricants |
(913,888) |
- |
- |
- |
(913,888) |
41.7 |
|
(936,923) |
- |
- |
- |
(936,923) |
42.8 |
Aircraft rent |
(182,183) |
- |
- |
- |
(182,183) |
8.3 |
|
(175,735) |
- |
- |
- |
(175,735) |
8.0 |
Aircraft insurance |
(5,166) |
- |
- |
- |
(5,166) |
0.2 |
|
(6,553) |
- |
- |
- |
(6,553) |
0.3 |
Maintenance materials and repairs |
(115,541) |
- |
- |
- |
(115,541) |
5.3 |
|
(83,956) |
- |
- |
- |
(83,956) |
3.8 |
Traffic services |
(97,551) |
(23,541) |
(52,304) |
- |
(173,396) |
7.9 |
|
(73,058) |
(17,839) |
(43,738) |
- |
(134,635) |
6.2 |
Sales and marketing |
- |
(127,667) |
- |
- |
(127,667) |
5.8 |
|
- |
(105,933) |
- |
- |
(105,933) |
4.8 |
Tax and landing fees |
(148,079) |
- |
- |
- |
(148,079) |
6.8 |
|
(145,933) |
- |
- |
- |
(145,933) |
6.7 |
Depreciation and amortization |
(112,323) |
(4) |
(40,986) |
- |
(153,313) |
7.0 |
|
(102,795) |
- |
(18,322) |
- |
(121,117) |
5.5 |
Sale-leaseback transactions (b) |
- |
- |
- |
42,426 |
42,426 |
(1.9) |
|
- |
- |
- |
4,655 |
4,655 |
(0.2) |
Other, net |
(64,840) |
(14,299) |
(14,736) |
- |
(93,875) |
4.3 |
|
(87,735) |
(11,496) |
(8,088) |
- |
(107,319) |
4.9 |
|
(1,896,698) |
(176,871) |
(162,323) |
42,426 |
(2,193,466) |
100.0 |
|
(1,923,583) |
(155,844) |
(113,222) |
4,655 |
(2,187,994) |
100.0 |
|
| ||||||||||||
|
| ||||||||||||
|
| ||||||||||||
|
Consolidated (IFRS) | ||||||||||||
|
Nine-month period ended on | ||||||||||||
|
09/30/2013 |
|
09./30/2012 | ||||||||||
|
Cost of services |
Selling expenses |
Adminis-trative expenses |
Other operating income (b) |
Total |
% |
|
Cost of services |
Selling expenses |
Adminis-trative expenses |
Other operating income |
Total |
% |
Personel |
(744,083) |
(52,574) |
(148,195) |
- |
(944,852) |
15.4 |
|
(994,308) |
(64,455) |
(122,386) |
- |
(1,181,149) |
18.1 |
Fuel and lubricants |
(2,638,793) |
- |
- |
- |
(2,638,793) |
43.1 |
|
(2,808,696) |
- |
- |
- |
(2,808,696) |
43.0 |
Aircraft rent |
(490,607) |
- |
- |
- |
(490,607) |
8.0 |
|
(477,601) |
- |
- |
- |
(477,601) |
7.3 |
Aircraft insurance |
(15,406) |
- |
- |
- |
(15,406) |
0.3 |
|
(21,507) |
- |
- |
- |
(21,507) |
0.3 |
Maintenance materials and repairs |
(290,182) |
- |
- |
- |
(290,182) |
4.7 |
|
(251,002) |
- |
- |
- |
(251,002) |
3.8 |
Traffic services |
(229,417) |
(83,225) |
(137,972) |
- |
(450,614) |
7.4 |
|
(217,915) |
(44,931) |
(125,967) |
- |
(388,813) |
6.0 |
Sales and marketing |
- |
(327,087) |
- |
- |
(327,087) |
5.3 |
|
- |
(305,749) |
- |
- |
(305,749) |
4.7 |
Tax and landing fees |
(416,720) |
- |
- |
- |
(416,720) |
6.8 |
|
(423,027) |
- |
- |
- |
(423,027) |
6.5 |
Depreciation and amortization |
(322,600) |
(4) |
(57,861) |
- |
(380,465) |
6.2 |
|
(317,214) |
- |
(54,945) |
- |
(372,159) |
5.7 |
Sale-leaseback transactions (b) |
- |
- |
- |
109,128 |
109,128 |
(1.8) |
|
- |
- |
- |
11,398 |
11,398 |
(0.2) |
Other, net |
(225,359) |
(20,765) |
(33,148) |
- |
(279,272) |
4.6 |
|
(254,429) |
(40,047) |
(19,323) |
- |
(313,799) |
4.8 |
|
(5,373,167) |
(483,655) |
(377,176) |
109,128 |
(6,124,870) |
100.0 |
|
(5,765,699) |
(455,182) |
(322,621) |
11,398 |
(6,532,104) |
100.0 |
55
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
(a) The Company recognizes the cost of the Audit Committee and Board of Directors, as well as the plan of share-based compensation in the Parent Company;
(b) Includes fully recognized sale-leaseback gains and deferred losses.
During the three-month period ended on September 30, 2013, the Company held sale-leaseback transactions related to 6 aircraft.
During the nine-month period ended on September 30, 2013, the Company held sale-leaseback transactions related to 14 aircraft.
27. Sales revenue
The net sales revenue has the following composition:
|
Consolidated (IFRS) | ||||||
|
Three-month period ended on |
|
Nine-month period ended on | ||||
|
09/30/2013 |
|
09/30/2012 |
|
09/30/2013 |
|
09/30/2012 |
Passenger transportation |
2,110,928 |
|
1,821,010 |
|
5,863,926 |
|
5,470,728 |
Cargo transportation and other |
250,606 |
|
268,180 |
|
732,166 |
|
814,836 |
Gross revenue |
2,361,534 |
|
2,089,190 |
|
6,596,092 |
|
6,285,564 |
Related taxes |
(131,033) |
|
(101,852) |
|
(368,090) |
|
(301,500) |
Net revenue |
2,230,501 |
|
1,987,338 |
|
6,228,002 |
|
5,984,064 |
The revenues are net of federal, state and municipal taxes, which are paid and transferred to the appropriate government entities.
On January 1, 2013, the Federal Government through the “MP 540/12”, converted into law n. 12.546/11 determined that the contribution to the INSS that was based on payroll disbursements should be calculated considering the rate of 1% of over the billing and, with other activities of a similar nature be classified within this requirement the passenger revenue. For being a contribution that is now calculated over the billing, the Company has changed the INSS presentation to as a reduction of the gross revenue. This reclassification was performed prospectively from the date in which that provisory determination became effective and the amount registered as of September 30, 2013 was R$61,182.
Revenue by geographical segment is as follows:
Consolidated (IFRS) | |||||||||||
|
Three-month Period Ended on |
|
Nine-month Period Ended on | ||||||||
09/30/2013 |
% |
09/30/2012 |
% |
|
09/30/2013 |
% |
|
09/30/2012 |
% | ||
Domestic |
1,999,851 |
89.7 |
|
1,834,611 |
92.3 |
|
5,645,677 |
90.6 |
|
5,561,017 |
92.9 |
International |
230,650 |
10.3 |
|
152,727 |
7.7 |
|
582,325 |
9.4 |
|
423,047 |
7.1 |
Net revenue |
2,230,501 |
100.0 |
|
1,987,338 |
100.0 |
|
6,228,002 |
100.0 |
|
5,984,064 |
100.0 |
28. Financial result
|
Individual (BRGAAP) | ||||||
Three-month period ended on |
|
Nine-month period ended on | |||||
Financial income |
09/30/2013 |
|
09/30/2012 |
|
09/30/2013 |
|
09/30/2012 |
Income from short-term investments and investment funds |
664 |
|
4,797 |
|
3,340 |
|
17,524 |
Monetary variation |
539 |
|
558 |
|
1,516 |
|
2,032 |
Other |
4,899 |
|
- |
|
12,494 |
|
16,968 |
6,102 |
|
5,355 |
|
17,350 |
|
36,524 | |
Financial expenses |
|
|
|
|
|
|
|
Losses from derivative instruments |
(11,881) |
|
- |
|
(19,558) |
|
- |
Interest on short and long-term debt |
(36,889) |
|
(27,388) |
|
(111,239) |
|
(98,608) |
Bank interest and expenses |
(204) |
|
(397) |
|
(789) |
|
(4,831) |
Other |
(1,419) |
|
(971) |
|
(2,360) |
|
(2,772) |
(50,393) |
|
(28,756) |
|
(133,946) |
|
(106,211) | |
|
|
|
|
|
|
| |
Foreign exchange changes, net |
23,200 |
|
(16) |
|
(70,454) |
|
(99,461) |
|
|
|
|
|
|
|
|
Total |
(21,091) |
|
(23,417) |
|
(187,050) |
|
(169,148) |
56
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
|
Consolidated (IFRS) | ||||||
Three-month period ended on |
|
Nine-month period ended on | |||||
Financial income |
09/30/2013 |
|
09/30/2012 |
|
09/30/2013 |
|
09/30/2012 |
Income from derivatives |
120,254 |
|
59,762 |
|
270,154 |
|
188,750 |
Income from short-term investments and investment funds |
77,695 |
|
21,394 |
|
98,576 |
|
81,556 |
Monetary variation |
2,558 |
|
2,240 |
|
8,578 |
|
9,898 |
Other |
2,028 |
|
5,688 |
|
5,435 |
|
20,863 |
202,535 |
|
89,084 |
|
382,743 |
|
301,067 | |
Financial expenses |
|
|
|
|
|
|
|
Loss from derivatives |
(173,089) |
|
(16,004) |
|
(309,665) |
|
(143,282) |
Interest on short and long-term debt |
(136,209) |
|
(112,468) |
|
(387,002) |
|
(334,791) |
Bank interest and expenses |
(6,041) |
|
(1,332) |
|
(36,346) |
|
(29,580) |
Monetary variation |
(993) |
|
(1,773) |
|
(2,753) |
|
(8,270) |
Other |
(48,141) |
|
(28,922) |
|
(66,291) |
|
(69,957) |
(364,473) |
|
(160,499) |
|
(802,057) |
|
(585,880) | |
|
|
|
|
|
|
| |
Foreign exchange changes, net |
(24,848) |
|
(6,301) |
|
(299,379) |
|
(266,442) |
|
|
|
|
|
|
|
|
Total |
(186,786) |
|
(77,716) |
|
(718,693) |
|
(551,255) |
29. Operating segment
Operating segments are defined as business activities from which it may earn revenues and incur expenses, whose operating results are regularly reviewed by the relevant decision makers to allocate resources and evaluate the segments’ performance.
As a result of Smiles Program operations as an independent entity, which only started on January 1, 2013, the structure of presentation of segment information has been broken down into two operating segments. The information of these segments presented to decision makers in order to allocate the resources and evaluate the segment performance emphasizes the two types of services as below:
This note has not been presented with comparative figures for September 30, 2012 because the business model used by the Smiles Program until December 31, 2012 was an extension of the Flight transportation segment, for example, the costs of services provided were embedded and diluted in the operating costs of the Flight transportation segment. With the separation of the operations from January 1, 2013, operating agreements for sale tickets and purchase of miles were signed between the segments and these transactions represent a significant portion of revenues and costs of the "Smiles Loyalty Program". Therefore, any comparisons with prior period information would be inappropriate because the comparative figures would not reflect the current business model. The information below presents the summarized financial position related to reportable segments for the period ended on September 30, 2013. The amounts provided to the decision makers related to the income and the total assets are consistent with the balances recorded in the financial statements and the accounting policies applied.
57
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
Assets and liabilities of the operational segment:
09/30/2013 | |||||||||
|
Flight transportation |
Smiles loyalty program |
Combined information |
Eliminations and adjustments to align accounting policies |
|
Total consolidated | |||
Assets
|
|
|
|||||||
Current |
3,195,278 |
|
806,909 |
4,002,187 |
(500,428) |
3,501,759 | |||
Noncurrent |
7,555,822 |
|
996,923 |
|
8,552,745 |
|
(1,656,634) |
|
6,896,111 |
Total assets |
10,751,100 |
|
1,803,832 |
|
12,554,932 |
|
(2,157,062) |
|
10,397,870 |
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
Current |
3,468,730 |
|
377,087 |
3,845,817 |
(478,538) |
3,367,279 | |||
Noncurrent |
6,647,945 |
|
225,605 |
|
6,873,550 |
|
(990,277) |
|
5,883,273 |
Shareholder’s equity |
634,425 |
|
1,201,140 |
|
1,835,565 |
|
(688,247) |
|
1,147,318 |
Total liabilities and shareholder’s equity |
10,751,100 |
|
1,803,832 |
|
12,554,932 |
|
(2,157,062) |
|
10,397,870 |
Income and expenses of the operational segment:
09/30/2013 | |||||||||
Fligh Transportation |
Smiles Loyalty Program |
Combined Information |
Eliminations and Adjustments to Align Accounting Policies |
|
Total Consolidated | ||||
Net revenue |
|
|
|
|
| ||||
Passenger |
5,663,631 |
|
- |
|
5,663,631 |
|
7,179 |
|
5,670,810 |
Cargo and other |
526,207 |
|
- |
|
526,207 |
|
(9,315) |
|
516,892 |
Miles redeemed revenue |
- |
|
385,789 |
|
385,789 |
|
(345,489) |
|
40,300 |
|
|
|
|
|
|
|
|
| |
Costs |
(5,356,426) |
|
(209,419) |
|
(5,565,845) |
|
192,678 |
|
(5,373,167) |
Net income |
833,412 |
|
176,370 |
|
1,009,782 |
|
(154,947) |
|
854,835 |
|
|
|
|
|
|
|
|
| |
Operating income (expenses) |
|
|
|
|
|
|
|
|
|
Sales and marketing |
(562,412) |
|
(29,326) |
|
(591,738) |
|
108,083 |
|
(483,655) |
Administrative expenses |
(374,372) |
|
(23,155) |
|
(397,527) |
|
20,351 |
|
(377,176) |
Other operating revenue, net |
109,128 |
|
- |
|
109,128 |
|
- |
|
109,128 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
Finance result |
|
|
|
|
|
|
|
|
|
Financial income |
385,860 |
|
81,428 |
|
467,288 |
|
(84,545) |
|
382,743 |
Financial expense |
(886,544) |
|
(58) |
|
(886,602) |
|
84,545 |
|
(802,057) |
Exchange rate changes, net |
(299,245) |
|
(134) |
|
(299,379) |
|
- |
|
(299,379) |
|
|
|
|
|
|
|
|
| |
Loss (income) before income tax and social contribution |
(794,173) |
|
205,125 |
|
(589,048) |
|
(26,513) |
|
(615,561) |
|
|
|
|
|
|
|
|
|
|
Current and deferred income tax and social contribution |
(34,780) |
|
(63,958) |
|
(98,738) |
|
9,014 |
|
(89,724) |
|
|
|
|
|
|
|
|
|
|
Total loss (income), net |
(828,953) |
|
141,167 |
|
(687,786) |
|
(17,499) |
|
(705,285) |
|
|
|
|
|
|
|
|
|
|
Attributable to shareholders of the company |
- |
|
- |
|
- |
|
- |
|
(748,768) |
Attributable to non-controlling shareholders of the company |
- |
|
- |
|
- |
|
- |
|
43,483 |
58
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
On the individual financial statements of the subsidiary Smiles S.A., which represents the segment "Smiles Loyalty Program" and in the information provided to the relevant decision makers, the revenue recognition occurs upon redemption of the miles by the participants. Under the perspective of "Smiles Loyalty Program" segment, this measurement is appropriate given that this is when the revenue recognition cycle is complete. At this point, Smiles has transferred to its suppliers the obligation to provide services or deliver products to its customers.
However, from a consolidated perspective, the revenue recognition cycle related to miles exchanged for flight tickets is only complete when the passengers are effectively transported. Therefore, for purposes of reconciliation with the income/loss, consolidated assets and liabilities, as well as for purposes of equity method of accounting and for consolidation purposes, the Company performed, besides eliminations entries, consolidating adjustments to adjust the accounting practices related to Smiles´ revenues. In this case, under the perspective of the consolidated financial statements, the miles that were used to redeem airline tickets are only recognized as revenue when passengers are transported, in accordance with accounting practices and policies adopted by the Company.
30. Commitments
As of September 30, 2013 the Company has 140 firm orders with Boeing. These aircraft purchase commitments include estimates for the contractual price increase during the construction phase. The approximate amount of firm orders, not including the contractual discount, is R$34,394,318 (corresponding to US$15,423,461 at the reporting date) and such are segregated according to the following periods:
09/30/2013 |
12/31/2012 | ||
2013 |
186,138 |
|
2,690,803 |
2014 |
1,680,501 |
2,740,256 | |
2015 |
1,668,805 |
2,722,067 | |
2016 |
1,736,343 |
2,821,653 | |
After 2016 |
29,122,531 |
|
21,487,711 |
34,394,318 |
|
32,462,490 |
59
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
As of September 30, 2013, in addition to the firm orders mentioned above, the Company has commitments in the amount of R$4,556,081 (corresponding to US$2,043,086 at the reporting date), related to advances for aircraft purchases to be disbursed in accordance with the following schedule:
09/30/2013 |
12/31/2012 | ||
2013 |
35,136 |
|
283,693 |
2014 |
226,194 |
389,047 | |
2015 |
323,388 |
444,920 | |
2016 |
140,941 |
146,706 | |
After 2016 |
3,830,422 |
|
2,782,181 |
4,556,081 |
|
4,046,547 |
The installments financed by long-term debt, collateralized by the aircraft through the U.S. Ex-Im Bank (“Exim”) correspond to approximately to 85% of total cost of the aircraft. Other agents finance the acquisitions with equal or higher percentages, reaching up to the limit of 100%.
The Company makes payments related to the acquisition of aircraft using its own funds, short and long term debt, cash provided by operating activities, short- and medium-term credit facilities, and supplier financing.
The Company leases its entire fleet of aircraft through a combination of operating and financial leases. As of September 30, 2013, the total leased fleet was comprised of 141 aircrafts, excluding 3 aircraft under operating leases which are in the final phase of return and finance lease 5 of Webjet, of which 95 were operating leases and 46 were recorded as finance leases. The Company has 40 financial aircraft with purchase options. During the three-month period ended on September 30, 2013, the Company received 6 aircraft based on operating lease contracts and 1 aircraft based on financial lease contracts. There was 1 operating lease aircraft returned during the period.
a) Operating leases
Future payments of non-cancelable operating lease contracts are denominated in U.S. Dollars, and are as follows:
|
09/30/2013 |
|
12/31/2012 |
2013 |
171,558 |
|
720,708
|
2014 |
539,595 |
|
520,677 |
2015 |
401,783 |
|
358,766 |
2016 |
344,121 |
|
292,357 |
After 2016 |
1,584,238 |
|
1,141,234 |
Total Minimum Lease Payments |
3,041,295 |
|
3,033,742 |
b) Sale-leaseback transactions
As of September 30, 2013, the Company recognized R$6,693 and R$3,565, as ‘Other payables’ in current and noncurrent liabilities, respectively (R$7,564 and R$8,367 as of December 31, 2012), related to gains on sale-leaseback transactions performed by its subsidiary GAC Inc in 2006, related to 8 aircraft 737-800 Next Generation. These gains were deferred and are being amortized proportionally to the monthly payments, 3 of these aircraft have the contractual term of 144 months and the other 5 aircraft have lease agreements over the contractual term of 120 months.
60
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
On the same date, the Company recorded R$9,202 and R$28,596, as ‘Prepaid expenses’, in current and noncurrent assets, respectively (R$9,373 and R$35,456 as of December 31, 2012), related to losses on sale-leaseback transactions performed by its subsidiary GAC Inc of nine aircraft. During the years 2007, 2008 and 2009, these losses were deferred and are being amortized proportionally to the payments of the operational lease agreements over the contractual term of 120 months.
Additionally, during the three and nine-month period ended on September 30, 2013, the Company recorded a gain of R$42,426 and R$109,128 directly in profit or loss, respectively. These gains result from 14 aircraft received during the nine-month period and 6 aircraft received during the quarter that were subject to sale-leaseback transactions and resulted in operating leases. Given that the calculation of gains and losses on sale-leaseback will not be offset against future lease payments and the sale-leasebacks were all negotiated at fair value, the gains were recognized in profit or loss.
31. Financial instruments
The Company and its subsidiaries have financial asset and financial liability transactions, which consist in part of derivative financial instruments.
The financial derivative instruments are used to hedge against the inherent risks related to the Company operation. The Company and its subsidiaries consider as most relevant risks: fuel price, exchange rate and interest rate. These risks are mitigated by using exchange swap derivatives, futures and options contracts based on oil, U.S. Dollar and interest markets. The contracts may be held by means of exclusive investment funds, as described in the Risk Management Policy of the Company.
Management follows a documented guideline when managing its financial instruments, set out in its Risk Management Policy, which is periodically revised by the Risk Committee (CPR), and approved by the Board of Directors. The Committee sets the guidelines and limits, monitors controls, including the mathematical models adopted for a continuous monitoring of exposures and possible financial effects and also prevents the execution of speculative financial instruments transactions.
The gains or losses on these transactions and the application of risk management controls are part of the Committee’s monitoring and have been satisfactory when considering the objectives proposed.
The fair values of financial assets and liabilities of the Company and its subsidiaries are established through information available on the market and according to valuation methodologies.
Most of the derivative financial instruments are engaged with the purpose of hedging against fuel and exchange rates risks based on scenarios with low probability of occurrence, and thus have lower costs compared to other instruments with higher probability of occurrence. Consequently, despite the high correlation between the hedged item and the derivative financial instruments contracted, a significant portion of the transactions presents ineffective positions for hedge accounting purposes upon settlement, which are presented in the tables below.
61
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
The description of the consolidated account balances and the categories of financial instruments included in the balance sheet as of September 30, 2013 and December 31, 2012 is as follows:
|
Measured at Fair Value Through Profit or Loss |
|
Measured at Amortized Cost (a) | ||||
|
09/30/2013 |
|
12/31/2012 |
|
09/30/2013 |
|
12/31/2012 |
Assets |
|
|
|
|
|
|
|
Cash and Cash Equivalents |
1,629,300 |
|
775,551 |
|
- |
|
- |
Short-term Investments (c) |
955,268 |
|
585,028 |
|
- |
|
- |
Restricted Cash |
346,172 |
|
224,524 |
|
- |
|
- |
Derivatives Operations Assets (b) |
11,504 |
|
10,696 |
|
- |
|
- |
Accounts Receivable |
- |
|
- |
|
368,947 |
|
325,665 |
Deposits (d) |
- |
|
- |
|
590,634 |
|
500,380 |
Other Credits |
- |
|
- |
|
58,095 |
|
74,359 |
Prepayment of Hedge Premium |
- |
|
- |
|
4,423 |
|
- |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
Loans and Financing |
- |
|
- |
|
5,504,896 |
|
5,191,175 |
Suppliers |
- |
|
- |
|
434,665 |
|
480,185 |
Derivatives Obligations (b) |
27,653 |
|
56,752 |
|
- |
|
- |
|
|
|
|
|
|
|
|
(a) The fair values are approximately the book values, according to the short term maturity period of these assets and liabilities, except the amounts related to Perpetual Bonds and Senior Notes, as disclosed on Note 19;
(b) The Company registered as of September 30, 2013 the amount net of R$39,416, net of taxes effects (R$68,582 as of December 31, 2012) in equity as an equity valuation resulting from these assets and liabilities, as explained in Note 25 (f);
(c) The Company manages its investments as held for trading to pay its operational expenses;
(d) Excludes the escrow deposits, as mentioned in Note 11.
On September 30, 2013 the Company had no financial assets available for sale.
Risks
The operating activities expose the Company and its subsidiaries to the following financial risks: market (especially currency risk, interest rate risk, and fuel price risk), credit and liquidity risks.
The Company’s risk management policy aims at mitigating potential adverse effects from transactions that could affect its financial performance.
The Company’s and its subsidiaries’ decisions on the exposure portion to be hedged against financial risk, both for fuel consumption and currency and interest rate exposures, consider the risks and hedge costs.
The Company and its subsidiaries do not usually contract hedging instruments for its total exposure, and thus they are subject to the portion of risks resulting from market fluctuations. The portion of exposure to be hedged is determined and reviewed at least quarterly in compliance with the strategies determined in the Risk Policies Committees.
62
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
The relevant information on the main risks affecting the Company’s and its subsidiaries’ operation is as follows:
a) Fuel Price Risk
As of September 30, 2013, fuel expenses accounted for 43% of the costs and operating expenses of the Company and its subsidiaries. The aircraft fuel price fluctuates both in the short and in the long term, in line with crude oil and oil byproduct price fluctuations.
To mitigate the risk of fuel price, the Company and its subsidiaries contract derivative financial instruments referenced mainly to crude oil and, eventually, to their derivatives; are also contracted, directly with the local supplier, future fuel deliveries to aircraft at predetermined prices.
b) Exchange Rate Risk
The exchange rate risk derives from the possibility of unfavorable fluctuation of foreign currencies to which the Company’s liabilities or cash flows are exposed. The exposure of the Company’s and its subsidiaries’ assets and liabilities to the foreign currency risk mainly derives from foreign currency-denominated leases and financing.
The Company’s and its subsidiaries’ revenues are mainly denominated in Reais, except for a small portion in U.S. Dollars, Argentinean pesos, Bolivian bolivianos, Chilean peso, Colombian peso, Paraguay Guarani, Uruguayan peso, Venezuela bolivar etc.
To mitigate the risk of exchange rate, the Company and its subsidiaries hold derivative financial instruments that are referenced to the U.S. Dollar.
The currency exposure of the Company on September 30, 2013 and December 31, 2012 is shown below:
Individual (BRGAAP) |
Consolidated (IFRS) | ||||||
09/30/2013 |
12/31/2012 |
09/30/2013 |
12/31/2012 | ||||
Assets |
|||||||
Cash and short-term investments |
365,123 |
|
181,941 |
|
1,043,746 |
371,360 | |
Trade receivables |
- |
|
- |
|
19,243 |
|
18,347 |
Deposits |
- |
|
- |
|
588,626 |
556,582 | |
Hedge premium |
- |
|
- |
|
4,423 |
- | |
Prepaid expenses with leases |
- |
|
- |
|
33,784 |
15,291 | |
Related parties transaction |
- |
|
534,262 |
|
- |
- | |
Others |
- |
- |
5,131 |
4,384 | |||
Total assets |
365,123 |
|
716,203 |
|
1,694,953 |
|
965,964 |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|||||
Foreign suppliers |
- |
|
- |
|
30.695 |
23,876 | |
Short and long-term debt |
1,610,215 |
|
1,511,709 |
|
2.044.926 |
1,584,897 | |
Finance leases payable |
- |
|
- |
|
2.148.120 |
2,052,540 | |
Other leases payable |
- |
|
- |
|
47.744 |
35,845 | |
Provision for aircraft return |
- |
|
- |
|
315.839 |
312,411 | |
Related parties |
108,359 |
|
493,918 |
|
- |
|
- |
Total liabilities |
1,718,574 |
|
2,005,627 |
|
4.589.344 |
|
4,009,569 |
Exchange exposure in R$ |
1,353,451 |
1,289,424 |
2.894.391 |
3,043,605 | |||
|
|
||||||
Obligations not comprise in balance sheet |
|
|
|||||
Future obligations resulting from operating leases |
- |
|
- |
3.041.295 |
3,033,742 | ||
Future obligations resulting from firm aircraft orders |
34,394,318 |
|
32,462,490 |
34.394.318 |
32,462,490 | ||
Total |
34,394,318 |
|
32.462.490 |
|
37.435.613 |
|
35,496,232 |
|
|
||||||
Total exchange exposure R$ |
35,747,769 |
32.462.490 |
40.330.004 |
38,539,837 | |||
Total exchange exposure US$ |
16,030,390 |
16.516.718 |
18.085.204 |
18,859,720 | |||
Exchange rate (R$/US$) |
2.2300 |
2.0435 |
2.2300 |
2.0435 |
63
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
c) Interest rate risk
The Company and its subsidiaries are exposed to fluctuations in domestic and foreign interest rates, substantially the CDI and Libor, respectively. The highest exposure is related to lease transactions, indexed to the Libor and local debt.
To mitigate the interest rate risk the Company and its subsidiaries hold swap instruments.
d) Credit risk
The credit risk is inherent in the Company’s and its subsidiaries’ operating and financing activities, mainly represented by trade receivables, cash and cash equivalents, including bank deposits.
The trade receivable credit risk consists of amounts falling due from the largest credit card companies, with credit risk better than or equal to those of the Company and its subsidiaries, and receivables from travel agencies, installment sales, and government sales, with a small portion exposed to risks from individuals or other entities.
As defined in the Risk Management Policy, the Company and its subsidiaries are required to evaluate the counterparty risks in financial instruments and diversify the exposure. Financial instruments are performed with counterparties rated at least as investment grade by S&P and Moody’s. The financial instruments are mostly contracted on commodities and futures exchanges (BM&FBOVESPA and NYMEX), which substantially mitigate the credit risk, derivative transactions contracted on the OTC market (OTC) have counterparts with a minimum rating of "investment grade". The Company’s and its subsidiaries’ Risk Management Policy establishes a maximum limit of 20% per counterparty for short-term investments.
e) Liquidity risk
Liquidity risk takes on two distinct forms: market and cash flow liquidity risk. The first is related to current market prices and varies in accordance with the types of assets and the markets where they are traded. Cash flow liquidity risk, however, is related to difficulties in meeting the contracted operating obligations at the agreed dates.
64
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
As a way of managing the liquidity risk, the Company and its subsidiaries invest its funds in liquid assets (governmental bonds, CDBs, and investment funds with daily liquidity), and the Cash Management Policy establishes that the Company’s and its subsidiaries’ weighted average debt maturity should be higher than the weighted average maturity of the investment portfolio. As of September 30, 2013, the weighted average maturity of the Company’s and its subsidiaries’ financial assets was 15 days and of financial debt, excluding perpetual bonds, was 4.7 years.
f) Capital management
The table below shows the financial leverage rate as of September 30, 2013 and December 31, 2012:
|
Consolidated (IFRS) | ||
|
09/30/2013 |
|
12/31/2012 |
Shareholder’s equity (b) |
634,371 |
|
732,828 |
Cash and cash equivalents |
(1,629,300) |
|
(775,551) |
Restricted cash |
(346,172) |
|
(224,524) |
Short-term investments |
(955,268) |
|
(585,028) |
Short- and long-term debts |
5,504,896 |
|
5,191,175 |
Net debt (a) |
2,574,156 |
|
3,606,072 |
Leverage ratio (a)/(b) |
406% |
|
492% |
The Company and its subsidiaries remain committed to maintaining high liquidity and an amortization profile without pressure on the short-term refinancing.
Derivative financial instruments
The derivative financial instruments were recognized in the following balance sheet line items:
Movement of assets and liabilities |
Fuel |
Foreign currency |
Interest rate |
Derivatives of equity instruments |
|
Total |
|
|
|
|
|
|
|
Asset (liability) as of December 31, 2012 |
12,864 |
- |
(54,749) |
- |
|
(41,885) |
Fair value variations: |
|
|
|
|
|
|
Gains (losses) recognized on results |
(9,948) |
(31,057) |
1,452 |
(19,558) |
|
(59,111) |
Gains (losses) recognized in other comprehensive income |
(3,407) |
- |
31,775 |
- |
|
28,368 |
Payments (cash receipts) during the period |
17,955 |
6,137 |
(12,181) |
- |
|
11,911 |
Asset (liability) as of September 30, 2013 (*) |
17,464 |
(24,920) |
(33,703) |
(21,322) |
|
(60,717) |
Movement of other comprehensive results |
Fuel |
Foreign Currency |
Interest rate |
|
Total |
|
|
|
|
|
|
Balance as of December 31, 2012 |
1,389 |
- |
(69,971) |
|
(68,582) |
Fair value adjustments during the period |
(3,407) |
- |
31,775 |
|
28,368 |
Recycled to profit or loss (b) |
7,159 |
- |
8,664 |
|
15,823 |
Tax effect |
(1,276) |
- |
(13,749) |
|
(15,025) |
Balance as of September 30, 2013 |
3,865 |
- |
(43,281) |
|
(39,416) |
|
|
|
|
|
|
Effects on result (a+b) |
(2,789) |
(31,057) |
10,116 |
|
(23,730) |
|
|
|
|
|
|
Operational income |
(3,777) |
- |
- |
|
(3,777) |
Financial income (expense) |
988 |
(31,057) |
10,116 |
|
(19,953) |
65
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
* Classified as "Rights with derivative operations" if the amount results in an asset or "Obligation with derivative operations" if the amount results in a liability. Includes R$48,992 of liabilities related to hedges held in an exclusive fund.
The Company and its subsidiaries adopt hedge accounting. On September 30, 2013, the derivatives contracted to hedge interest rate risk and fuel price risk were classified as "cash flow hedge", according to the parameters described in the Brazilian accounting standard CPC 38, and 40, technical guidance OCPC03 and International Accounting Standard IAS 39.
Classification of derivatives financial instruments
i. Cash flow hedges
The Company and its subsidiaries use cash flow hedges to hedge against future revenue or expense fluctuations resulting from changes in the exchange rates, interest rates or fuel price, and accounts for actual fluctuations of the fair value of derivative financial instruments in shareholders’ equity until the hedged revenue or expense is recognized.
The Company and its subsidiaries estimates the effectiveness based on statistical correlation methods and the ratio between gains and losses on the financial instruments used as hedge, and the cost and expense fluctuation of the hedged items.
The instruments are considered as effective when the fluctuation in the value of derivatives offsets between 80 % to 125% the impact of the price fluctuation on the cost or expense of the hedged item.
The balance of the actual fluctuations in the fair values of the derivatives designated as cash flow hedges is transferred from shareholders’ equity to profit or loss for the period in which the hedged costs or expenses impacts profit or loss. Gains or losses on effective cash flow hedges are recorded in balancing accounts of the hedged expenses, by reducing or increasing the operating cost, and the ineffective gains or losses are recognized as financial income or financial expenses for the period.
ii. Derivative financial instruments not designated as hedge
The Company and its subsidiaries hold derivative financial instruments that are not formally designated for hedge accounting. This occurs when transactions are in the short term and the control and disclosure complexity make them unfeasible, or when the change in a derivative’s fair value must be recognized in profit or loss for the same period of the effects of the hedged risk.
iii. Derivative equity instruments
66
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
In April 2013, the Company entered into an investment agreement with General Atlantic Service Company LLC. ("G.A.") that established the grant by the Company of an option to purchase its Smiles shares enabling the secondary acquisition by G.A. (or other person designated by it), of Smiles S.A. shares held by the Company. These options are exercisable for a period of 12 months from the date of the settlement of the offer on May 02, 2013, and the number of Smiles S.A.’ shares is equivalent to 20% (twenty percent) of the investment already realized by G.A. and is based on the same price per share as determined in the Offer, adjusted from the date of the settlement of the Offer to the date of exercise of the option based on the variation of CDI. The Company used the Black & Scholes methodology for the calculation of the fair value of the transaction and recorded, as a result, a loss of R$19,558 shown as a "Loss on Derivative Transactions" on September 30, 2013. The corresponding entry, registered in liabilities as "Derivatives Obligations" will be registered in equity when the exercise of the options by G.A. occurs. Whilst not exercised, any and all rights attributable to the shares related to the options in question are owned by the Company, regardless of the date on which the payment or settlement will occur.
Hedge activities
a) Fuel hedge
Due to the low liquidity of jet fuel derivatives traded in commodities exchanges, the Company and its subsidiaries contracts crude oil derivatives (WTI, Brent) and its byproducts (Heating Oil) to hedge against fluctuations in jet fuel prices. Historically, oil prices are highly correlated with jet fuel prices.
As of September 30, 2013, the Company and its subsidiaries have contracts of options and collar, Brent and WTI, designated as a “cash flow hedge accounting” of fuel.
Oil derivative contracts, designated as fuel hedges of the Company and its subsidiaries, are summarized below:
Closing balance on: |
09/30/2013 |
12/31/2012 |
|
|
|
| |
Fair value at end of the period (R$) |
17,464 |
12,864 |
|
|
|
| |
Volume hedged for future periods (thousand barrels) |
1,487 |
1,849 |
|
|
|
| |
Volume engaged for future periods (thousand barrels) |
2,379 |
2,958 |
|
|
|
| |
Gains with hedge effectiveness recognized in shareholders’ equity, net of taxes (R$) |
3,865 |
1,389 |
|
|
|
| |
|
|
|
| ||||
|
|
|
| ||||
|
|
|
| ||||
|
Three-month Period Ended on |
|
Nine-month Period Ended on | ||||
Period ended on: |
09/30/2013 |
|
09/30/2012 |
|
09/30/2013 |
|
09/30/2012 |
Hedge gains recognized in operating costs (R$) |
- |
|
1,843 |
|
(3,777) |
|
(6,674) |
Hedge gains recognized in financial income (expenses)(R$) |
13,464 |
|
47,041 |
|
988 |
|
(2,929) |
Total earnings (losses) (R$) |
13,464 |
|
48,884 |
|
(2,789) |
|
(9,603) |
4Q13 |
1Q14 |
2Q14 |
3Q14 |
Total 12M |
4T14 - 1T15 | ||||||
Percentage of fuel exposure hedged |
20% |
15% |
11% |
7% |
13% |
|
4% | ||||
Notional amount in barrels (thousands) |
786 |
592 |
393 |
274 |
2,045 |
|
334 | ||||
Future rate agreed per barrel (US$) * |
105.94 |
105.51 |
104.55 |
103.79 |
105.26 |
|
103.78 | ||||
Total in Brazilian Reais ** |
185,690 |
139,291 |
91,629 |
63,416 |
480,025 |
|
77,298 |
67
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
* Weighted average between call strikes.
** The exchange rate as of 09/30/13 was R$2.2300/US$1.00.
b) Foreign exchange hedge
As of September 30, 2013, the Company and its subsidiaries have future derivative contracts for the U.S. Dollar for foreign exchange cash flow protection, not designated as hedge accounting. The losses and gains of the derivatives, for the period ended on September 30, 2013 and December 31, 2012, are presented below:
|
09/30/2013 |
12/31/2012 |
|
|
|
| |
Fair value at the end of period (R$) |
(24,920) |
- |
|
|
|
| |
Volume hedged for future periods (US$) |
760,000 |
368,250 |
|
|
|
| |
|
|
|
|
| |||
|
| ||||||
|
| ||||||
|
Three-month period ended on |
|
Nine-month period ended on | ||||
Period Ended on: |
09/30/2013 |
09/30/2012 |
|
09/30/2013 |
|
09/30/2012 | |
Gains recognized in financial income (R$) |
(52,430) |
(1,349) |
|
(31,057) |
|
56,787 | |
4Q13 |
1Q14 |
2Q14 |
3Q14 |
Total 12M | |||||
Percentage of cash flow exposure |
70% |
41% |
22% |
- |
33% | ||||
Notional amount (US$) |
403,250 |
236,750 |
120,000 |
- |
760,000 | ||||
Future rate agreed (R$) |
2.2975 |
2.2453 |
2.2201 |
- |
2.2690 | ||||
Total in Brazilian Reais |
926,467 |
531,575 |
266,412 |
- |
1,724,440 |
Since March, 2012 the Company and its subsidiaries do not have currency swaps (USD x CDI). The table below shows the amounts recognized in financial result related to these transactions:
|
Nine-month Period Ended on | ||
Period ended: |
09/30/2013 |
|
09/30/2012 |
Losses recognized in financial expenses |
- |
|
(4,211) |
c) Interest Rate Hedges
As of September 30, 2013, the Company and its subsidiaries have swap derivatives designated as cash flow hedge for Libor interest rate. The summary of interest rate derivatives designated as Libor cash flow hedges is shown below:
Closing balance at: |
09/30/2013 |
12/31/2012 |
|
|
|
| |
Fair value at the end of the period (R$) |
(33,703) |
(56,752) |
|
|
|
| |
Nominal value at the end of the period (US$) |
1,430,550 |
278,058 |
|
|
|
| |
Hedge losses recognized in shareholders’ equity, net of taxes (R$) |
(43,281) |
(69,971) |
|
|
|
| |
|
|
|
| ||||
Period ended on: |
Three-month period ended on |
|
Nine-month period ended on | ||||
|
09/30/2013 |
|
12/31/2012 |
|
09/30/2013 |
|
12/31/2012 |
Gains (losses) recognized in financial income (expenses) (R$) |
7,610 |
(1,934) |
|
933 |
|
(4,054) |
68
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
As of September 30, 2013 the Company and its subsidiaries did not hold positions in Libor interest derivative contracts not designated for hedge accounting. The table below shows the amounts recognized in financial income and expenses related to these transactions:
Closing Balance at: |
09/30/2013 |
12/31/2012 |
| ||||
Fair value at the end of the period (R$) |
- |
2,003 |
| ||||
Nominal value at the end of the period (US$) |
- |
82,100 |
| ||||
| |||||||
|
|
|
| ||||
|
|
|
| ||||
|
Three-month period ended on |
|
Nine-month period ended on | ||||
Period Ended on: |
09/30/2013 |
12/31/2012 |
|
09/30/2013 |
|
12/31/2012 | |
Gain (Loss) recognized in financial income (expense) (R$) |
(9,597) |
- |
|
9,183 |
|
(123) |
Sensitivity analysis of derivative financial instruments
The sensitivity analysis of financial instruments was prepared according to CVM Instruction 475/08, in order to estimate the impact on the fair value of financial instruments operated by the Company, considering three scenarios considered in the risk variable: most likely scenario, the assessment of the Company; deterioration of 25% (possible adverse scenario) in the risk variable, deterioration 50% (remote adverse scenario).
The estimates presented, since they are based on simple statistics, do not necessarily reflect the amounts to be reported in the next financial statements. The use of different methodologies and /or assumptions may have a material effect on the estimates presented.
The tables below show the sensitivity analysis for market risks and financial instruments considered relevant by management, open position as of September 30, 2013 and based on the scenarios described above.
The probable scenario of the Company is the maintaining of the market rates.
In the tables, positive values are displayed as asset exposures (assets greater than liabilities) and negative values are exposed liabilities (liabilities greater than assets).
Parent Company
I) Foreign exchange risk
As of September 30, 2013, the Company has a currency exposure of US$1,353,451 (see note 31-b). On this date, the exchange rate adopted was R$2.2300/US$, corresponding to the closing rate of the month by Banco Central do Brasil as a likely scenario, and the impacts analyzed from the variation of 25% and 50% over the current rate are shown below:
69
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
Instrument |
Risk |
|
Exposed Values |
|
Possible Adverse Scenario |
|
Remote Adverse Scenario |
|
|
+ 25% |
|
+ 50% | |||
Liabilities, net |
Dollar Appreciation |
|
(1,353,451) |
|
(338,363) |
|
(676,726) |
|
|
|
|
|
|
|
|
|
|
|
Dollar |
|
2.7875 |
|
3.3450 |
Consolidated
I) Fuel risk fator
As of September 30, 2013, the Company holds derivative contracts for oil WTI, Brent and Heating Oil, totaling 3,379 thousand barrels, maturing from October, 2013 to January 2015. The likely scenario for the Company is the market curve Brent prices which, on this date and for the first Future was US$108.37/bbl.
Risk |
Exposed Values |
Remote Adverse Scenario |
Possible Adverse Scenario | |||
|
|
|
|
-50% |
|
-25% |
Drop in the Oil Prices (*) |
|
17,464 |
(131,860) |
(60,201) | ||
|
|
|||||
|
Brent |
US$ 54.19/bbl |
|
US$ 81.28/bbl |
II) Foreign exchange risk factor
As of September 30, 2013, the Company holds Dollar derivative contracts on a notional value of US$760,000 with maturity on October and November, 2013, and a net exchange exposure liability of R$2,892,371 (see Note 31-b). On this date, the Company adopted the closing exchange rate of R$2.2300/US$ as likely scenario, and recorded the impact of the change of 25% and 50% over the current rate, as shown below:
Instruments |
Exposed amount |
|
-50% |
|
-25% |
|
+ 25% |
|
+50% |
|
R$ 1,1150/USD |
|
R$ 1,6725/USD |
|
R$ 2,7875/USD |
|
R$ 3,3450/USD | ||
Liabilities, net |
(2,892,371) |
|
1,446,186 |
|
723,093 |
|
(723,093) |
|
(1,447,186) |
Derivative |
(24,920) |
|
(698,536) |
|
(349,268) |
|
349,268 |
|
698,536 |
|
(2,917,291) |
|
747,650 |
|
373,825 |
|
(373,825)* |
|
(747,650)* |
* Negative values correspond to net losses expected in the case of Dollar appreciation.
III) Interest risk factor
As of September 30, 2013, the Company holds assets and liabilities indexed to the CDI-Cetip overnight rate, financial liabilities indexed to the TJLP and Libor interest, loans indexed to the IPCA and derivatives position in LIBOR.
70
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
In the sensitivity analysis of non-derivative financial instruments it was considered the impacts on quarterly interest of the exposed values as of September 30, 2013 (see Note 19), arising from fluctuations in interest rates according to the scenarios presented below:
Instruments |
Risk |
Exposed amount |
Possible Adverse Scenario |
Adverse Scenario Remote | ||
|
25% |
50% | ||||
Financial investments - Short and Long-term debt, net |
Increase (for the debt)/Decrease (for the financial investment) in the CDI rate |
(200,494) |
|
(11,310) |
|
(22,621) |
Derivative |
Decrease in the Libor rate |
(33,703) |
|
(232,992) |
|
(465,985) |
IFRS
Besides the sensitivity analysis based on the above mentioned standards, the Company and its subsidiaries also analyze the impact of the financial instrument quotation fluctuation on the Company’s and its subsidiaries’ profit or loss and shareholders’ equity considering:
· Increase and decrease by 10 percentage points in fuel prices, by keeping all the other variables constant;
· Increase and decrease by 10 percentage points in Dollar exchange rate, by keeping all the other variables constant;
· Increase and decrease by 10 percentage points in Libor interest rate, by keeping all the other variables constant;
The sensitivity analysis includes only relevant monetary items that are material for the risks above mentioned. A positive number indicates an increase in income and equity when the risk appreciates by 10%.
The table below shows the sensitivity analysis made by the Company’s Management as of September 30, 2013 and December 31, 2012, based on the scenarios described above:
Fuel: |
|
Position as of September 30, 2013 |
|
Position as of December 31, 2012 | ||||
Increase/(decrease) in fuel prices (percentage) |
|
Effect on income before tax (R$ million) |
|
Effect on equity (R$ million) |
|
Effect on income before tax (R$ million) |
|
Effect on equity (R$ million) |
10 |
|
(259) |
|
(145) |
|
(368) |
|
(217) |
(10) |
|
259 |
|
167 |
|
368 |
|
240 |
|
|
|
|
|
|
|
|
|
Foreign exchange - USD: |
|
Position as of September 30, 2013 |
|
Position as of December 31, 2012 | ||||
Appreciation/ (devaluation) of USD/R$ |
|
Effect on income before tax (R$ million) |
|
Effect on equity (R$ million) |
|
Effect on income before tax (R$ million) |
|
Effect on equity (R$ million) |
10 |
|
(340) |
|
(225) |
|
(479) |
|
(316) |
(10) |
|
340 |
|
225 |
|
479 |
|
316 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Interest rate - libor: |
|
Position as of September 30, 2013 |
|
Position as of December 31, 2012 | ||||
Increase/(decrease) in libor (percentage) |
|
Effect on income before tax (R$ million) |
|
Effect on Equity (R$ million) |
|
Effect on income before tax (R$ million) |
|
Effect on equity (R$ million) |
10 |
|
- |
|
61 |
|
(1) |
|
5 |
(10) |
|
- |
|
(61) |
|
1 |
|
(5) |
71
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
Measurement of the fair value of financial instruments
In order to comply with the disclosure requirements for financial instruments measured at fair value, the Company and its subsidiaries must classify its instruments in Levels 1 to 3, based on observable fair value levels:
a) Level 1: Fair value measurements are calculated based on quoted prices (without adjustment) in active market or identical liabilities;
b) Level 2: Fair value measurements are calculated based on other variables besides quoted prices included in Level 1, that are observable for the asset or liability directly (such as prices) or indirectly (derived from prices); and
c) Level 3: Fair value measurements are calculated based on valuation methods that include the asset or liability but that are not based on observable market variables (unobservable inputs).
The following table shows a summary of the Company’s and its subsidiaries’ financial instruments measured at fair value, including their related classifications of the valuation method, as of September 30, 2013 and December 31, 2012:
|
|
09/30/2013 |
|
12/31/2012 | ||||
Financial Instrument |
|
Book value 09/30/2013 |
|
Other significant observable factors (level 2) |
|
Book value 12/31/2012 |
|
Other significant observable factors (level 2) |
|
|
|
|
|
|
|
|
|
Cash equivalents |
|
1,629,300 |
|
1,629,300 |
|
775,551 |
|
775,551 |
Short-term investments |
|
955,268 |
|
955,268 |
|
585,028 |
|
585,028 |
Restricted cash |
|
346,172 |
|
346,172 |
|
224,524 |
|
224,524 |
Liabilities from derivative transactions |
|
27,653 |
|
27,653 |
|
56,752 |
|
56,752 |
Rights on derivative transactions |
|
11,504 |
|
11,504 |
|
10,696 |
|
10,696 |
32. Non-cash transactions
Individual
In May 2013 there were capital contributions through a public offering of shares of Smiles SA in the amount of R$1,095,953, of which, as mentioned in Note 15, the Company recorded a gain of R$611,042 on the sale of the shares.
Consolidated
72
GOLLINHAS AÉREAS INTELIGENTES S.A.
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL INFORMATION RELATED TO THE PERIOD ENDED ON SEPTEMBER 30, 2013
The Individual and Consolidated Interim Financial Information as of September 30, 2013 were reviewed by Independent Auditors to the extent described in the Report on the Review of Interim Financial Information dated on November 11, 2013.
(In thousands of Brazilian reais - R$, except when indicated otherwise.)
On September 30, 2013, the Company increased its property, plant and equipment in the amount of R$166,645, of which R$79,894 was represented by the addition of an aircraft under the classification of leases and R$86,751 related to an increase of the provision for aircraft return. These transactions did not affect its cash position during the nine-month period ended on September 30, 2013.
33. Insurance
As of September 30, 2013, the insurance coverage by nature, considering the aircraft fleet, and related to the maximum reimbursable amounts indicated in U.S. Dollars, is as follows:
Aeronautical Type |
In Reais |
|
In Dollar |
Guarantee – hull/war |
10,567,352 |
|
4,738,723 |
Civil liability per event/aircraft (*) |
1,672,500 |
|
750,000 |
Inventories (base and transit) (*) |
312,200 |
|
140,000 |
(*) Values per incident and annual aggregate.
Pursuant to Law 10,744, of October 9, 2003, the Brazilian government assumed the commitment to complement any civil liability expenses related to third parties caused by war or terrorist events, in Brazil or abroad, which VRG may be required to pay, for amounts exceeding the limit of the insurance policies effective beginning September 10, 2001, limited to the amount in Brazilian Reais equivalent to one billion U.S. Dollars.
34. Subsequent events
On October 8, 2013, the Company’ subsidiary Smiles S.A. signed an investment agreement for the acquisition of 25% of the capital of Netpoints, that operates in the customers loyalty program of retail stores, in the amount of R$25,000. The payment of the subscribed capital will be in 4 (four) equal installments, being the first portion payment on the date of the transaction’s termination and the remaining portions payments quarterly. The payment had not yet been made by the filing date of this Quarterly Information - ITR. The transaction provides the option of acquiring 50% plus one share of Netpoints, which may be exercised after the end of 2018.
73
GOL LINHAS AÉREAS INTELIGENTES S.A. | ||
By: |
/S/ Edmar Prado Lopes Neto | |
Name: Edmar Prado Lopes Neto
Title: Investor Relations Officer |
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates offuture economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will a ctually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.