Provided By MZ Data Products
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K/A
 
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
 
For the month of February, 2006

Commission File Number 001-14491
 

 

TIM PARTICIPAÇÕES S.A.
(Exact name of registrant as specified in its charter)
 

TIM PARTICIPAÇÕES S.A.
(Translation of Registrant's name into English)
 

Av. das Américas, 3434, Bloco 1, 7º andar – Parte
22640-102 Rio de Janeiro, RJ, Brazil
(Address of principal executive office)
 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F. 

Form 20-F ___X___ Form 40-F _______

 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____


Financial Statements

Maxitel S.A.

December 31, 2005 and 2004
with Report of Independent Auditors


MAXITEL S.A.

FINANCIAL STATEMENTS

December 31, 2005 and 2004

Contents

Report of Independent Auditors   
 
Audited Financial Statements:     
 
Balance Sheets   
Statements of Operations   
Statements of Shareholders' Equity   
Statements of Changes in Financial Position   
Notes to Financial Statements   


A free translation from Portuguese into English of the Report of Independent Auditors on financial statements prepared in Brazilian currency in accordance with the accounting practices adopted in Brazil 
 

REPORT OF INDEPENDENT AUDITORS

The Board of Directors and Shareholders
Maxitel S.A.

1.     
We have audited the accompanying balance sheets of Maxitel S.A., as of December 31, 2005 and 2004, and the related statements of operations, of shareholders’ equity and of changes in financial position for the years then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements.
 
2.     
We conducted our audits in accordance with generally accepted auditing standards in Brazil which comprised: (a) the planning of our work, taking into consideration the materiality of balances, the volume of transactions and the accounting and internal control systems of the Company and its subsidiaries, (b) the examination, on a test basis, of the documentary evidence and accounting records supporting the amounts and disclosures in the financial statements, and (c) an assessment of the accounting practices used and significant estimates made by the Company’s and subsidiaries’ management, as well as an evaluation of the overall financial statement presentation.
 
3.     
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Maxitel S.A. at December 31, 2005 and 2004, and the results of their operations, changes in their shareholders’ equity and changes in their financial position for the years then ended, in conformity with the accounting practices adopted in Brazil.
 

1


4.     
Our audits were conducted with the objective of expressing an opinion on the financial statements referred to in the first paragraph above. The statements of cash flows and value added for the year ended December 31, 2005, prepared in accordance with the accounting practices adopted in Brazil, are presented to provide additional information on the Company, and are not a required component of the financial statements. This supplementary information was submitted to the same audit procedures described in the second paragraph above and, in our opinion is fairly presented, in all material respects, in relation to the basic financial statements taken as a whole.
 

Belo Horizonte, January 18, 2006

     ERNST & YOUNG
Auditores Independentes S.S.
CRC-2SP015199/0-6-F-MG

Mauro Moreira
Accountant CRC-1RJ072056/O-0-S-MG

2


A free translation from Portuguese into English of the financial statements prepared in accordance with the accounting practices adopted in Brazil 
 

MAXITEL S.A.

     BALANCE SHEETS
December 31, 2005 and 2004
(In thousands of reais)

    2005    2004 
     
Assets         
Current assets         
     Cash and cash equivalents    59,724    14,557 
     Accounts receivable    314,299    221,719 
     Inventories    25,091    33,549 
     Taxes and contributions recoverable    29,008    36,696 
     Prepaid expenses    8,239    6,019 
     Other current assets    2,120    3,294 
     
    438,481    315,834 
     
 
Noncurrent assets         
     Taxes and contributions recoverable    69,760    37,182 
     Escrow deposits    24,246    15,349 
     Related parties    51,543    2,722 
     Other noncurrent assets    4,155    2,929 
     
    149,704    58,182 
     
 
Permanent assets         
     Property, plant and equipment    1,810,257    1,751,721 
     Deferred charges    11,746    16,031 
     
    1,822,003    1,767,752 
     
 
Total assets    2,410,188    2,141,768 
     

3


    2005     2004 
     
Liabilities and shareholders’ equity         
Current liabilities         
     Suppliers    473,444    363,384 
     Loans and financing    135,933    361,272 
     Salaries and related charges    9,402    8,469 
     Taxes, charges and contributions    32,105    30,937 
     Concessions payable    11,446    16,569 
     Related parties    484,697    1,240 
     Other current liabilities    6,609    8,320 
     
    1,153,636    790,191 
     
 
Noncurrent liabilities         
     Loans and financing    220,278    101,970 
     Provision for contingencies    83,472    61,528 
     Concessions payable    5,793   
     
    309,543    163,498 
     
 
Shareholders’ equity         
     Capital    1,200,769    1,200,769 
     Capital reserve    2,168,120    2,168,120 
     Retained earnings    (2,421,880)   (2,180,810)
     
    947,009    1,188,079 
     
Total liabilities and shareholders’ equity    2,410,188    2,141,768 
     

See accompanying notes.

4


MAXITEL S.A.

     STATEMENTS OF OPERATIONS
Years ended December 31, 2005 and 2004
(In thousands of reais, except for earnings per share, expressed in reais)

    2005    2004 
     
 
Gross revenues         
   Telecommunications services    1,395,738    1,072,321 
   Sale of goods    250,827    258,986 
     
    1,646,565    1,331,307 
 
Deductions from gross revenues    (410,082)   (325,836)
     
 
Net revenues    1,236,483    1,005,471 
 
Costs of services rendered    (433,787)   (391,133)
Costs of goods sold    (206,730)   (283,302)
     
 
Gross profit    595,966    331,036 
     
 
   Operating income (expenses):         
         Selling    (502,644)   (322,014)
         General and administrative    (79,239)   (65,360)
         Equity pickup    (91,457)   (90,161)
         Other operating income (expenses)   7,249    (52,397)
     
    (666,091)   (529,932)
     
 
Loss before financial results    (70,125)   (198,896)
 
   Financial income (expenses):         
       Financial income    3,772    19,741 
       Financial expenses    (130,846)   (98,112)
       Foreign exchange variations, net    (11,118)   (66,661)
     
    (138,192)   (145,032)
     
 
Operating loss    (208,317)   (343,928)
 
Non-operating income (loss)   (32,753)   71,529 
     
 
Income before income and social contribution taxes and         
minority interests    (241,070)   (272,399)
 
Provision for income and social contribution taxes    -    (2,026)
     
 
Net loss for the year    (241,070)   (274,425)
     
Earnings per thousand shares outstanding at year-end (R$)   (0.31)   (0.36)
     

See accompanying notes.

5


MAXITEL S.A.

STATEMENTS OF SHAREHOLDERS’ EQUITY
Years ended December 31, 2005 and 2004
(In thousands of reais)

        Capital         
        reserve         
         
        Special         
        goodwill    Retained     
     Capital    reserve    earnings           Total 
         
 
Balances at December 31, 2003    677,680      (1,906,385)   (1,228,705)
 
Capital increase    523,089        ,523,089 
Goodwill reserve due to transfer of                 
shareholders' right - debt capitalization      2,168,120      2,168,120 
Loss for the year            (274,425)   (274,425)
         
 
Balances at December 31, 2004    1,200,769    2,168,120    (2,180,810)   1,188,079 
 
Loss for the year    -    -    (241,070)   (241,070)
         
 
Balances at December 31, 2005    1,200,769    2,168,120    (2,421,880)   ,947,009 
         

See accompanying notes.

6


MAXITEL S.A.

STATEMENTS OF CHANGES IN FINANCIAL POSITION
Years ended December 31, 2005 and 2004
(In thousands of reais)

    2005       2004 
     
Sources of working capital         
   Loss for the year    (241,070)   (274,425)
   Amounts which do not affect working capital:         
         Exchange and monetary variation and interest    13,863    73,801 
         Provision for contingencies    21,942    50,367 
         Depreciation and amortization    363,914    313,556 
         Residual value of fixed asset disposals    923     
         Adjustments to accumulated depreciation and provisions for fixed         
              assets        (71,466)
     
Total from operations    159,572    91,833 
     
 
   From shareholders         
         Loan capitalization        2,691,209 
   From third parties         
         Loans and financing        99,857 
       Decrease of noncurrent assets    43,378     
       Transfer from current liabilities to noncurrent liabilities    110,238     
     
    153,616    2,791,066 
     
Total sources    313,188    2,882,899 
     
 
Applications of working capital         
   Acquisition of fixed assets    419,086    336,742 
   Increase in noncurrent assets    134,900    39,678 
   Transfer of loans to current liabilities        236,947 
   Decrease in loan capitalization        2,691,209 
   Transfer of noncurrent to current liabilities      145,594 
     
Total applications    553,986    3,450,170 
     
 
Decrease in working capital    (240,798)   (567,271)
     
 
Changes in working capital:         
   Current assets         
         At end of year     438,481    315,834 
         At beginning of year     315,834    489,805 
     
    122,647    (173,971)
 
   Current liabilities         
         At end of year    1,153,636    790,191 
         At beginning of year     790,191    396,891 
     
     363,445    393,300 
     
Decrease in working capital     (240,798)   (567,271)
     

See accompanying notes.

7


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS
December 31, 2005 and 2004
(In thousands of reais)

1. Operations

Maxitel S.A., incorporated as of December 5, 1995, with its registered offices at Avenida Raja Gabaglia, 1781, suites 1 and 2, building 1, 2 and 18th floor – Luxemburgo – Minas Gerais (MG), is a privately held company, wholly owned by TIM Celular S.A. – a company of the Telecom Italia Group.

The Company’s stated corporate purposes are (i) to implement, to provide and to operate wireless telecommunication services, more specifically portable cell phone services, in Brazil, under concessions, permits or authorizations already obtained or yet to be obtained; (ii) to sell, to lease or to lease free handsets, accessories and replacement parts; (iii) to provide handset and mobile telephony equipment maintenance services; (iv) to explore activities that are part of its stated corporate purposes under franchise license; and, (v) perform other activities related with those described in the preceding items.

On August 6, 1997, the Company entered into an agreement with the Federal Government, effective for 15 years and renewable for the same period, on an interest basis, for exploration of mobile telecommunication services – B Band in concession area 9, which comprises the states of Bahia and Sergipe. On April 6, 1998, another agreement, with the same characteristics, was signed for concession area 4, comprising the state of Minas Gerais.

Services provided by the Company and the respective rates are regulated by ANATEL (“Agência Nacional de Telecomunicações”), regulatory authority of telecommunications in Brazil.

The Company has experienced recurring losses and working capital deficit. These results are consistent with management expectations, considering the operations development plan in the regions where the Company operates.

Cash forecasts prepared by Company management assume capital inflow through contributions from shareholders in 2006, when, according to such forecasts, the Company will achieve the financial and economic break even and consequently generate positive cash flow.

8


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

2. Corporate Reorganization

On September 29, 2004, with Anatel approval, the Company’s Board of Directors approved the proposal for transfer of the Maxitel S.A. shares held by TIM International N.V. to TIM Brasil Serviços e Participações S.A., which tookover 100% of the shares of the Company.

On October 28, 2004, with Anatel approval, Maxitel S.A. shares held by TIM Brasil Serviços e Participações S.A., and corresponding to 100% of its capital, were transferred to TIM Celular S.A. at the book value of such shares as of September 30, 2004, in the amount of R$ 1,246,645, based on an appraisal report issued by independent appraisers.

3. Presentation of the Financial Statements

The financial statements of the Company were prepared in accordance with accounting practices adopted in Brazil, the rules applicable to concessionaires of public telecommunications services and specific accounting standards and procedures established by the Brazilian Securities Commission (CVM).

To allow better comparison with the financial statements for current year, certain reclassifications were made to the 2004 financial statement accounts. However, the amount of said reclassifications is not material in relation to the financial statements, as such, are not being disclosed.

4. Summary of Accounting Practices

a) Cash and cash equivalents

These represent cash and bank balances and temporary cash investments, recorded at cost, plus interest accrued to the balance sheet date.

b) Accounts receivable

Accounts receivable from mobile telephone subscribers are calculated at the tariff rate on the date the services were rendered. Accounts receivable also include services provided to customers up to the balance sheet date but not yet invoiced and receivables from sales of handsets and accessories.

c) Allowance for doubtful accounts

The allowance for doubtful accounts is recorded based on the customer base profile, the aging of overdue accounts, the economic scenario and the risks involved in each case. The allowance amount is considered sufficient to cover possible losses on the receivables.

9


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

4. Summary of Accounting Practices (Continued)

d) Inventories

Refer to cellular handsets and accessories, which are stated at average acquisition cost, and does not exceed replacement cost. A provision to adjust the slow-moving items balance to the related realization value items was recorded.

e) Property, plant and equipment

Property, plant and equipment is stated at acquisition and/or construction cost, less accumulated depreciation calculated based on the straight-line method at rates that take into consideration the estimated useful lives of the assets. Repair and maintenance costs which extend the useful lives of the related assets are capitalized, while other routine costs are charged to the result of operations.

Interest computed on debts that finance the construction of property, plant and equipment, is capitalized until the related assets become operational.

Noncurrent assets, mainly property, plant and equipment, are periodically reviewed for possible impairment.

The useful lives of all property, plant and equipment items are regularly reviewed to reflect any technological changes.

f) Deferred charges

Deferred charges include pre-operating expenses and financial costs of maintaining the working capital required in the pre-operating stage, amortized by the straight-line method, over ten years, as from the Company start-up date.

g) Income tax and social contribution

Income and social contribution taxes should be calculated based on income, adjusted to taxable income by additions and exclusions as determined by current legislation. Considering the losses incurred by the Company, it did not incur in taxable income, and no current income and social contribution taxes have been recorded. On the tax losses, no deferred credits were recorded, in view of the uncertainty of its realization.

10


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

4. Summary of Accounting Practices (Continued)

h) Loans and financing

Loans and financing include accrued interest to the balance sheet date. The Company is a party to certain derivative instruments, as mentioned in note 14, related to its US dollar denominated liabilities with the objective of hedging itself against risks associated with unexpected real/US dollar exchange rates. Additionally, the company also is a party to certain derivative instruments with the objective of hedging itself against risk associated to variation of market interest rates. Gains and losses from such operations are recognized in the income statement under the accrual method, based on the rates established in the contracts.

i) Provision for contingencies

The provision for contingencies is recorded based on estimates which take into consideration the opinion of Company management and of its legal advisers, and recorded based on the probable losses at the end of the claims.

j) Revenue recognition

Service revenues are recognized as the services are provided. Billings are monthly recorded. Unbilled revenues from the last billing date to a client and the month end are measured and recognized within the month in which the service was provided. Revenues from pre-paid telecommunication services are deferred and recorded to income in the period in which they are utilized. Revenues from the sale of handsets and accessories are recognized as the products are delivered to and accepted by end consumers or distributors.

k) Financial income (expenses)

It represents interest and exchange and monetary variations related to marketable securities, hedge contracts, loans and financing received and granted.

l) Use of estimates

The preparation of financial statements in conformity with accounting practices adopted in Brazil requires management to make estimates and assumptions concerning the amounts of recorded assets and liabilities and the disclosure of contingent assets and liabilities at the financial statements date, as well as the estimation of revenues and expenses for the period. The actual results may differ from those estimates.

11


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

4. Summary of Accounting Practices (Continued)

m) Foreign currency transactions

Transactions in foreign currency are recorded at the rate of exchange prevailing at the transaction date. Foreign currency denominated assets and liabilities are translated into reais using the exchange rate of the balance sheet date, which is reported by the Central Bank of Brazil. Exchange gains and losses are recognized in the statement of income as they occur.

n) Employees’ profit sharing

The Company records a provision for employee profit sharing, based on the targets disclosed to its employees and approved by management. The related amounts are recorded as personnel expenses and allocated to profit and loss accounts considering each employee’s cost center.

o) Supplemental information

In order to provide additional information, the following are being presented: a) statement of cash flow, prepared according to the Accounting Rules and Procedures – NPC 20 issued by IBRACON, and; b) value added statement, prepared according to Resolution – CFC # 1.010.

5. Cash and Cash Equivalents

    2005    2004 
     
Cash and cash equivalents    59,724    14,557 
     

12


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

6. Accounts Receivable

    2005     2004 
     
Services billed    142,747    78,726 
Unbilled services    61,859    36,140 
Network use    83,335    57,317 
Sales of handsets    87,932    78,030 
     
    375,873    250,213 
 
Allowance for doubtful accounts    (61,574)   (28,494)
     
    314,299    221,719 
     

Annually, the criteria for determining the allowance for doubtful accounts are reviewed in order to reflect the current risk scenario related to accounts receivable.

7. Inventories

    2005    2004 
     
Cellular handsets    22,722    36,888 
Accessories and kits for prepaid cards    738    588 
TIM “chips”    3,534   
     
    26,994    37,476 
 
Provision for adjustment to realization value    (1,903)   (3,927)
     
    25,091    33,549 
     

8. Recoverable Taxes

    2005       2004 
     
Income tax    11,969    7,272 
Social contribution    1,046    1,046 
State VAT (ICMS)   75,659    52,476 
Social contribution tax on gross revenue (PIS)   1,943    1,127 
Social contribution tax on gross revenue (COFINS)   8,100    5,190 
Withholding income tax (IRRF) recoverable    -    6,705 
Other    51    62 
     
    98,768    73,878 
 
Current    (29,008)   (36,696)
     
Noncurrent    69,760    37,182 
     

The noncurrent portion refers to ICMS on acquisitions of property items and Income tax withheld at source.

13


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

9. Escrow Deposits

    2005    2004 
     
 
Civil and labor claims    7,129    5,349 
Tax claims    17,117    10,000 
     
    24,246    15,349 
     

10. Related Party Transactions

The balances and transactions with related parties at December 31, 2005 are as follows:

    Assets 
   
    Accounts    Accounts
receivable –
 
  Other         
    receivable -    Sale of    accounts    Total    Total 
    Network use    handsets    receivable    2005    2004 
           
 
TIM Nordeste Telecom.                     
   S.A.    21    688    -    709   
TIM Sul S.A.    195    -    -    195   
TIM Celular S.A.    46,617    3,785    237    50,639    2,722 
           
 
Total    46,833    4,473    237    51,543    2,722 
           

    Liabilities 
   
        Accounts   Accounts                
        payable –   payable –                
    Loan   Network   Purchase of   CSP 41 –       Total   Total
    agreement    use    handsets    Cobilling    Other debt    2005    2004
               
 
TIM Nordeste                             
   Telecom. S.A.    -    82    -    -    -    82   
TIM Sul S.A.    -    7    -    -    -    7    11 
TIM Brasil Serv. e                             
     Particip. S.A.    8,869    -    -    -    -    8,869   
TIM Celular S.A.    347,091    -    72    120,384    7,825    475,372   
Blah!    -    -    -    -    367    367    1,224 
               
 
 
Total    355,960    89    72    120,384    8,192    484,697    1,240 
               

14


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

10. Related Party Transactions (Continued)

    Income 
   
    Network    Sales of        Total    Total 
    usage    handsets    Other    2005    2004 
           
 
TIM Nordeste                     
 Telecom. S.A.    -    169    -    169   
TIM Sul S.A.    -    1,115    -    1,115   
TIM Celular S.A.    52,969    3,786    1,590    58,345    4,040 
TIM Brasil Serviços e                     
 Participações S.A.    -    -    -    -    10,838 
           
 
Total    52,969    5,070    1,590    59,629    14,878 
           

        Expenses 
     
    Network            Total    Total 
    usage    Financial    Other    2005    2004 
           
 
TIM Sul S.A.    82    -    7    7   
TIM Brasil Serviços e                     
   Participações S.A.    7    851    -    851   
TIM Celular S.A.        44,764    -    44,764   
Blah!            2,615    2,615    5,746 
TIM International                     
   N.V.        -    -    -    54,876 
           
 
Total    89    45,615    2,622    48,237    60,622 
           

Intercompany loans

Intercompany loans with TIM Brasil Serviços e Participações S.A, and TIM Celular S.A. provide for charges equivalent to 100% of the Interbank Deposit Certificate (CDI) variation.

CSP 41 - Cobilling

Due to the superposition of licenses granted by Anatel with another already held by another company of the TIM Group in Brazil, the authorizations of the subsidiaries of TIM Participações S.A for long-distance services were terminated in 2005. The customers started to make long-distance calls selecting the code of any of the operators authorized to render the service. As such, Maxitel S.A. stopped to receive income from long-distance services and, consequently, do not incur costs related to this service.

15


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

10. Related Party Transactions (Continued)

CSP 41 – Cobilling (Continued)

Since March 2005, TIM Celular, a company of the TIM Brazil Group, started to be the sole license holder in the TIM Group to render long-distance services. In view of this, Maxitel S.A, started to record the amounts billed to their clients for use of the service as intercompany accounts payable (“cobilling”).

Network use

Maxitel S.A. records as intercompany accounts receivable the revenues related to the tariff for network use (VU-M), received from the operator rendering long-distance services in the TIM Group, for calls made using their networks.

Handsets purchase and sale

In order to optimize excess inventory at TIM Group companies, handset purchase and sale operations were carried out in the year among Group companies. These operations were carried out at cost of acquisition of handsets from third parties.

Purchases of handsets from Group companies totaled R$ 430 in 2005.

Other expenses

The amount classified as other expenses refers to expenses with value-added services (VAS) rendered by Blah! Sociedade Anônima de Serviços e Comércio.

11. Property, Plant and Equipment

        2005    2004 
       
    Annual                 
    depreciation                 
    rate        Accumulated         
    %       Cost    depreciation    Net    Net 
           
SMP exploration rights    10    1,179,085    (563,885)   615,200    705,818 
Switching/transmission                     
      equipment    14.29    1,094,579    (487,824)   606,755    518,497 
Lease free handsets    50    169,281    (118,016)   51,265    20,951 
Infrastructure    33.33    128,264    (28,886)   99,378    104,419 
Leasehold improvements    33.33    28,279    (7,214)   21,065    20,688 
Software and hardware    20    76,573    (40,663)   35,910    42,759 
Assets for general use    10    70,197    (19,463)   50,734    53,493 
Intangible assets    20    483,228    (210,038)   273,190    199,975 
           
Assets and installations in                     
 service        3,229,486    (1,475,989)   1,753,497    1,666,600 
 
Land        5,081    -    5,081    5,048 
 
Construction in progress        51,679    -    51,679    80,073 
           
        3,286,246    (1,475,989)   1,810,257    1,751,721 
           

16


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

11. Property, Plant and Equipment (Continued)

The Company uses rented areas for installation of their transmission equipment, of which the rental amount is provisioned and posted monthly to income.

The balance of construction in progress basically refers to the construction of new transmission units (Cell Sites – BTS) for network expansion.

During 2005 and 2004, no interest related to loans and financing was capitalized.

SMP exploration rights

Authorization to render the Personal Mobile Service (SMP) by Maxitel S.A. was granted by means of the terms signed in 2002, 2003 and 2004 with Anatel for exploration of SMP during fifteen years within the Company´s operating area.

In 2002, 2003 and 2004, the Company obtained authorization from Anatel to use radiofrequency blocks associated to the authorization to render SMP at the radiofrequency of 900 MHz and 1800 MHz.

Authorization amounts for exploration of SMP are shown below:

    2005    2004 
     
 
SMP exploration rights - principal         
 Balances at December 31, 2002    770,000    770,000 
 Authorizations obtained in 2003    53,361    53,361 
 Authorizations obtained in 2004    5,398    5,398 
     
    828,759    828,759 
 
Capitalized charges    350,326    350,326 
     
    1,179,085    1,179,085 
 
Accumulated amortization    (563,885)   (473,267)
     
    615,200    705,818 
     

Implementation of new technology

The Company began, in the second six-month period of 2003, introducing GSM technology into their service network, as a complement to current TDMA technology. At December 31, 2005 no adjustment to the property, plant and equipment account was considered to be necessary, as a result of the new GSM technology implementation, as both technologies are to remain in operation at the companies to 2008, at least. The assets related to TDMA technology have been subject to accelerated depreciation and must be 100% depreciated by 2008.

17


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

12. Deferred Charges

    2005    2004 
     
 
Preoperating expenses:         
 Personnel    21,483    21,483 
 General and administrative    1,820    1,820 
 Third party services    6,881    6,881 
 Financial expenses    12,667    12,667 
     
    42,851    42,851 
 
Accumulated amortization    (31,105)   (26,820)
     
    11,746    16,031 
     

13. Suppliers

    2005    2004 
     
 
Suppliers    463,322    342,108 
Network use services    10,122    21,276 
     
    473,444    363,384 
     

The balance payable for network use services comprises: (i) use of the network of other fixed and mobile cell telephone operators, where calls are initiated in TIM network and end in the network of other operators (detraf); (ii) calls made when customers are outside their registration area, and are therefore considered a visitor in the other network (roaming); and (iii) calls made by customers when they choose another long-distance call operator – CSP (“cobilling”).

18


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

14. Loans and Financing

    Guarantee    2005    2004 
       
Local currency             
 
Banco do Nordeste: financing subject to pre-    Guarantee letter         
 fixed interest of 14% p.a., and bonus of 15%             
 and 25% for payments made on time             
 regarding interest. This financing is subject             
 matter of a hedging operation, for which the             
 rate is 69.8% and 75.75% of the CDI monthly             
 variation to final maturity.        99,947    99,979 
 
BNDES - National Bank for Economic and    Direct: Guarantee letters.         
 Social Development: this financing bears    Indirect: TIM Brasil         
 interest of 3.5 p.a. plus variation of the TJLP    surety, and commitment         
 (long-term interest rate) as disclosed by the    of a portion of the service         
 Central Bank of Brazil or of the    collection and         
 "UMBNDES" of the Basket of Currencies.    Promissory Notes issued         
 The basket of currencies financing was the    by the Company.         
 subject matter of a swap, for which the rate is             
 about 128% of the CDI monthly variation to             
 final maturity.        237,866    355,981 
 
Hedging contracts        18,398    7,282 
       
        356,211    463,242 
 
Current        (135,933)   (361,272)
       
Noncurrent        220,278    101,970 
       

The Company renegotiated with its creditors (BNDES and Financing Agents), a new criteria for covenants of its financing agreements with BNDES, meeting all the ratios currently required.

The Company entered into hedging transactions to protect itself against devaluation of the Brazilian currency, “real”, in relation to the “UMBNDES” basket of currencies, as well as changes in fair value of financing subject to pre-fixed interest rates, the operation terms of which are the same as those of the financing contract.

The noncurrent portion of loans and financing matures as follows:

2007    141,895 
2008    19,247 
2009    16,963 
2010    16,905 
2011 onwards    25,268 
   
    220,278 
   

19


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

15. Salaries and Related Charges

    2005    2004 
     
 
Social charges    2,355    2,290 
Labor provisions    6,609    5,930 
Employee retention    438    249 
     
    9,402    8,469 
     

16. Taxes, Charges and Contributions

    2005    2004 
     
 
ICMS    17,653    21,379 
COFINS    4,316    3,161 
PIS    935    685 
FISTEL    4,984    3,502 
FUST    658    503 
FUNTTEL    329    251 
ISS    1,214    653 
Other    2,016    803 
     
    32,105    30,937 
     

17. Concessions Payable

Refer to authorizations the Company obtained from Anatel, in July 2003 and September 2004, to render SMP at the radiofrequency of 900 MHz and 1800 MHz, in the states of Bahia and Sergipe, and Minas Gerais, respectively.

    2005    2004 
     
SMP exploration rights:         
   Authorizations acquired    58,757    58,757 
   Payments    (53,899)   (53,899)
   Monetary adjustment    12,381    11,711 
     
    17,239    16,569 
 
Current    (11,446)   (16,569)
     
Noncurrent    5,793   
     

20


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

17. Concessions Payable (Continued)

At the end of 2004, management of the Company had the intention to liquidate in advance the concessions payable during 2005, which did not occur. Based on the current intention to liquidate such liabilities at the respective due dates, the installments payable after 2006 were reclassified to noncurrent liabilities.

Monetary adjustment of balances payable is based on the General Price Index – Internal Availability (IGP-DI) variation, plus interest of 1% per month.

18. Provision for Contingencies

The Company is a party to certain legal proceedings (labor, tax and civil) arising in the ordinary course of their business, and has recorded provisions when management believes that it can reasonably estimate probable losses, based on the opinion of their legal advisors.

The provision for contingencies is comprised as follows:

    2005    2004 
     
 
Civil    12,690    5,422 
Labor    3,109    3,131 
Tax    66,512    52,975 
Regulatory    1,161   
     
    83,472    61,528 
     

Civil contingencies

Civil contingencies refer to claims filed by former customers in connection with billing disputes, as well as claims for moral damages and other civil damages.

The Company recorded the amount of R$ 4,027 related to the judicial process of collection of fees, which in the opinion of the Company’s internal and external legal counsel, are considered of probable loss.

Labor contingencies

These involve several labor claims, mainly related to salary differences, salary parity and overtime payment, among others.

21


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

18. Provision for Contingencies (Continued)

Tax contingencies

a) Income and social contribution taxes

The Company was served tax deficiency notices by the Belo Horizonte Federal Revenue Service (SRF) authorities, amounting to R$ 126,933 related to (i) taxation on monetary variations arising from swap transactions and exchange variations on unsettled loans, (ii) collection of isolated fine for nonpayment of social contribution tax on net profit on a monthly estimated basis, for year 2002 and part of year 2001, (iii) nonpayment of corporate income tax on a monthly estimate basis, for year 2002, and (iv) remittance of interest abroad, subject to withholding income tax (IRRF) – voluntary reporting without payment of fine and interest thereon. The Company is currently discussing these notices with the tax authorities and, based on the opinion of both internal and external lawyers, management concluded that probable losses to be incurred in these proceedings amount to R$ 32,750. Such amount is related to contingencies for income tax and social contribution, and if paid at the time it incurred, it would have been recorded as income and social contribution taxes expense, therefore, the Company considered adequate to record the provision as non-operating expense (see note 27).

b) PIS and COFINS

The Company was served delinquency notices related to PIS and COFINS, both social contribution taxes on gross revenue, payable on foreign exchange gain generated in 1999. The two notices filed by tax authorities amount to R$ 30,913. The Company is currently discussing these notices with the tax authorities and believes that its chances of success in these disputes are good. However, given this is a controversial matter as far as construction of applicable legislation is concerned, the provision recorded in 2004 has been maintained, in the total amount of said notices.

Regulatory contingencies

Due to noncompliance with certain provisions of the Personal Mobile Service Regulation (SMP) and quality targets, defined in the General Plan of Quality Targets for SMP (PGMQ-SMP), Anatel started a proceeding for noncompliance with obligations (PADO) against the Company.

The Company has endeavored to contest the proceeding. The defense arguments, most of which having technical and juridical nature, may contribute to a significant reduction in the penalty initially applied or result in definitive PADO revocation without any penalty application. The provision for regulatory contingencies was recorded based on the amount of the penalties received for which the risk of loss is considered probable

22


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

18. Provision for Contingencies (Continued)

Fund for Universalization of Telecommunications Services – FUST contribution tax

Anatel issued on December 15, 2005 Abridgment of Law No. 01, aiming to collect the Fust contribution tax on interconnection revenues of telecommunications service providers, as from enactment of Law No. 9998, dated August 17, 2000. The Company believes that the referred to revenue is not subject to FUST levy, based on applicable legislation (including the provisions of sole paragraph of article 6 of Law No. 9998/00), and management intends to take applicable measures to defend Company interests. Due to the different opinion of Anatel about the matter, Company internal and external legal counsel evaluated arguments for and against Anatel’s opinion and, considering the current status of the discussion about the matter, they concluded that the likelihood of an unfavorable outcome for the Company is remote. In view of this and according to applicable accounting practices, management has not recorded any corresponding provision for this matter.

19. Capital

At December 31, 2005, the subscribed and paid in capital amounts to R$ 1,200,769 (R$ 1,200,769 in 2004), represented by no par value 769,629,057 registered shares (769,629,057 in 2004), as follows: 256,543,019 common shares (256,543,019 in 2004), and 513,086,038 preferred shares (513,086,038 in 2004).

23


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

20. Net Operating Income

       2005       2004 
     
 
Revenue from telecommunications services         
   Subscription charges    114,782    111,136 
   Use charges    712,645    462,383 
   Network use    428,159    359,105 
   Long distance service    13,391    61,966 
   Value-added services – VAS    101,434    46,465 
   Other    25,327    31,266 
     
    1,395,738    1,072,321 
 
Sales of products    250,827    258,986 
     
Gross operating income    1,646,565    1,331,307 
     
 
Deductions         
   Taxes    (333,676)   (261,104)
   Discounts    (54,112)   (44,547)
   Other    (22,294)   (20,185)
     
    (410,082)   (325,836)
     
 
    1,236,483    1,005,471 
     

21. Cost of Services Rendered and Goods Sold

    2005    2004 
     
 
Personnel    (13,474)   (12,001)
Third-party services    (42,785)   (33,882)
Interconnection charges    (131,613)   (149,812)
Depreciation and amortization    (226,729)   (178,529)
Telecommunications supervision fund (Fistel)   (2,636)   (1,563)
Other    (16,550)   (15,346)
     
Cost of services rendered    (433,787)   (391,133)
 
Cost of goods sold    (206,730)   (283,302)
     
Total costs of services rendered and goods sold    (640,517)   (674,435)
     

24


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

22. Selling Expenses

    2005    2004 
     
 
Personnel    (33,587)   (27,884)
Third-party services    (264,905)   (163,655)
Allowance for doubtful accounts    (91,572)   (41,615)
Telecommunications supervision fund (Fistel)   (63,088)   (42,881)
Depreciation and amortization    (29,144)   (33,724)
Other    (20,348)   (12,255)
     
    (502,644)   (322,014)
     

23. General and Administrative Expenses

    2005    2004 
     
 
Personnel    (13,020)   (12,971)
Third-party services    (39,516)   (42,855)
Depreciation and amortization    (12,299)   (3,551)
Other    (14,404)   (5,983)
     
    (79,239)   (65,360)
     

24. Other Operating Income (Expenses)

     2005     2004 
     
 
Income         
   Telecommunication service fines    8,363    5,412 
   Reversal of provision for contingencies    20,078    2,806 
   Reversal of allowance for doubtful accounts    -    6,214 
   Other operating income    -    5,139 
     
    28,441    19,571 
     
 
Expenses         
   Taxes, charges and contributions    486    (9,990)
   Amortization of deferred charges    (4,285)   (4,285)
   Provision for contingencies    (9,270)   (56,000)
   Other operating expenses    (8,123)   (1,693)
     
    (21,192)   (71,968)
     
 
Other operating income (expenses)   7,249    (52,397)
     

25


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

25. Financial Income

    2005     2004 
     
Interest accrued on short-term investments    1,489    2,498 
Monetary adjustments    406    133 
Interest accrued on intercompany loans receivable    -    10,838 
Other financial income    1,877    6,272 
     
    3,772    19,741 
     

26. Financial Expenses

         2005    2004 
     
Interest on loans and financing    (43,975)   (45,013)
Interest on intercompany loans payable    (45,615)  
Interest on taxes and charges    (5,177)   (166)
PIS/COFINS on financial income    (1,331)   (1,067)
Monetary adjustment    (8,506)   (16,879)
CPMF    (6,352)   (5,202)
Discounts    (8,359)   (22,692)
Other financial expenses    (11,531)   (7,093)
     
    (130,846)   (98,112)
     

27. Non-operating Result

    2005    2004 
     
Income         
   Reversal of provision for impairment loss on leas free         
       handsets set up in prior years    -    37,511 
   Reversal of depreciation of leas free handsets double         
       recorded in prior years    -    37,962 
   Fixed asset disposals    439    63 
     
    439    75,536 
     
 
Expenses         
   Provision for contingencies (a)   (32,750)  
   Cost of fixed asset disposed of    (442)   (4,007)
     
    (33,192)   (4,007)
     
 
Non-operating result    (32,753)   71,529 
     

(a) Provision arising from prior years’ income and social contribution tax deficiency notices received by the Company in 2005 (Note 18).

26


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

28. Tax Credits

As set forth by ruling income tax legislation, tax losses can be offset, in any year, up to a limit of 30% of the annual pre-tax income, determined in accordance with accounting practices established by Brazilian Corporation Law, adjusted as required by applicable tax legislation. At December 2005, the Company had income and social contribution tax losses amounting to approximately R$ 2,006,392 and R$ 2,006,392, respectively (R$ 1,549,440 and R$ 1,549,440 in 2004).

Income and social contribution tax credits, totaling approximately R$ 682,000, resulting from income and social contribution tax losses, will only be recorded in the financial statements when the Company management understands that there are effective and consistent perspectives for realization, by means of generation of future taxable profit.

29. Financial Instruments and Risk Management

Risk factors

The risk factors affecting the Company instruments are the following:

(i) Exchange rate risks

The exchange rate risk relates to the possibility of the Company computing losses resulting from fluctuations in exchange rates, thus increasing debt balances of loans obtained in the market and the corresponding financial charges. In order to mitigate this kind of risk, the Company carries out hedge contracts with financial institutions.

At December 31, 2005, financings of the Company and its subsidiaries indexed to the “UMBNDES” exchange variance of a basket of currencies are 100% covered by hedge contracts. The income or loss resulting from these hedge contracts is charged to operating results.

There are no significant financial assets indexed to foreign currencies.

27


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

29. Financial Instruments and Risk Management (Continued)

Risk factors (Continued)

(ii) Interest rate risks

Interest rate risk refers to:

- possible variation in the fair value of financing subject to pre-fixed interest rates, if such rates do not reflect current market conditions. In order to mitigate this type of risk, the Company enters into hedging contracts with financial institutions. Gain or loss from these hedging contracts is charged to operating results;

- possible unfavorable interest rate change, which would lead to an increase in financial expenses of the Company on debts and hedging operations entered into at variable interest rate. At December 31, 2005, financial resources of subsidiaries were mainly invested in Interbank Deposit Certificates (CDI), which significantly reduces this risk.

(iii) Credit risk related to services rendered

This risk relates to the possibility of the Company incurring losses arising from the difficulty in collecting accounts receivable billed to subscribers. In order to mitigate this risk, the Company performs credit rating analyses to support management of risk related to collection problems and also monitor accounts receivable from subscribers, disconnecting telephone lines of defaulting subscribers.

(iv) Credit risk related to sale of telephone sets and prepaid telephone cards

The policy adopted by the Company for the sale of telephone sets and distribution of prepaid telephone cards is directly related to the risk of credit levels accepted in the ordinary course of business. The selection of partners, the diversification of the accounts payable portfolio, the monitoring of loan conditions, the positions and limits of requests established for traders, the constitution of security interests are procedures adopted by the Company to minimize possible collection problems with its commercial partners. There are no customers accounting for more than 10% of net accounts receivable from sale of goods at December 31, 2005 and 2004 or income from sale of goods in 2005 and 2004.

28


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

29. Financial Instruments and Risk Management (Continued)

Risk factors (Continued)

(v) Financial credit risk

This risk relates to the possibility of the Company computing losses originating from the difficulty in realizing short-term investments and hedge contracts.

The Company minimizes the risk associated to these financial instruments by investing in well-reputed financial institutions.

There is no concentration of available resources of work, service, concessions or rights that have not been mentioned above that could, if eliminated suddenly, severely impact the operations of the Company.

Market value of financial instruments

The estimated market value of financial instruments, mainly of cash and cash equivalents, accounts receivable and short-term financial instruments approximates the corresponding book value considering that maturity of these instruments is within short-term. Financial instruments whose market value differs from book value at December 31, 2005 are as follows:

    2005   2004
     
    Book    Market    Book    Market 
    value    value    value    value 
         
 
Loans and Financing    337,813    335,906    455,960    460,933 
Hedge contracts    18,398    20,583    7,282    6,144 

The market value of loans and financing and of hedge contracts was determined through discounted future cash flows and use of interest rates applicable to instruments of similar nature involving the same conditions and risks, or is based on market quotations for such instruments.

Market value was estimated at a given period, based on available information and own valuation methodology. Changes in assumptions may significantly affect such estimates.

30. Insurance (unaudited)

As of December 31, 2005, the Company had insurance cover against fire and sundry risk for inventories and fixed assets. Management considers the amounts sufficient to cover any losses, based on the risks and amounts involved.

29


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

31. Commitments (unaudited)

On the terms of the Authorization for Mobile Personal Service (SMP) Exploitation, the Company commits itself to implement mobile personal telecommunications cover for the assigned area, on a phased basis, within the quality standards established by said authorization. Should said terms not be met, the Company will be subject to penalties.

Anatel started administrative proceedings against the Company for noncompliance with certain service quality ratios provided for in the Personal Mobile Service (SMP) authorizations in 2003 and 2004. The Company submitted answers to Anatel explaining that noncompliance with certain quality ratios was mainly due to migration from Mobile Service (SMC) to SMP, change in the long-distance system, as well as the implementation of GSM network. The Company cannot forecast the outcome of Anatel proceedings at this point. The provision for contingency recorded in the balance sheet reflects the expected losses, per management’s expectations.

30


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

32.     

Supplementary Information

a) Statements of cash flows

 
    2005 
   
Operating activities     
   Loss for the year    (241,070)
   Adjustments to reconcile operating results to cash:     
         Depreciation and amortization    363,914 
         Provision for contingencies    21,942 
         Residual value of fixed assed disposals    923 
         Allowance for doubtful accounts    91,572 
         Exchange and monetary variation and interest    61,252 
       Interest over transactions with related parties    45,615 
 
   Decrease (increase) in operating assets     
         Trade receivables    (184,152)
         Taxes recoverable    (24,890)
         Inventories    8,458 
         Other current assets    (1,046)
         Related Parties    (48,821)
         Other noncurrent assets    (10,123)
 
   Increase (decrease) in operating liabilities     
         Labor charges    933 
         Suppliers    110,060 
         Taxes payable    1,168 
         Related Parties    127,497 
         Other current liabilities    (1,714)
   
   Net cash generated by operating activities    321,518 
   
 
Investing activities     
   Purchase of fixed assets    (419,086)
   
    (419,086)
   
Financing activities     
     New loans obtained with related parties    323,723 
     Amortization of loans with third parties    (167,612)
     Amortization of loans with related parties    (13,376)
   
    142,735 
   
 
Increase in cash and cash equivalents    45,167 
   
 
Supplemental cash flow information:     
   Interest paid    40,555 

31


MAXITEL S.A.

NOTES TO FINANCIAL STATEMENTS (Continued)
December 31, 2005 and 2004
(In thousands of reais)

34. Supplementary Information (Continued)

b) Statements of value added

    2005 
   
Income     
       Gross operating revenue    1,646,565 
       Losses and allowance for doubtful accounts    (91,572)
       Discounts    (76,407)
       Net operating loss    (32,753)
   
    1,445,833 
 
Consumables from third parties     
     Cost of services rendered and goods sold    (383,091)
       Materials, energy, third-party services and others    (316,894)
   
    (699,985)
 
Retentions     
       Depreciation and amortization    (363,914)
 
Net added value generated    381,934 
 
Added value received in transfer     
       Financial Income    23,656 
   
 
 
Total added value available for distribution    405,590 
   
 
Distribution of added value     
       Payroll and related charges    51,610 
       Taxes and contributions    419,910 
       Interest and rentals    175,140 
       Retained losses    (241,070)
   
 
    405,590 
   

32


 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



  TIM PARTICIPAÇÕES S.A.
 
Date: February 9, 2006 By: /s/ Paulo Roberto Cruz Cozza
    Name: Paulo Roberto Cruz Cozza
    Title: Chief Financial Officer