Rua Levindo Lopes, 258 - Funcionários
Cep: 30.140-170 - Belo Horizonte (MG) Brazil
(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)
Form 20-F:
ý
Form 40-F:
o
(Indicate by check mark if the registrant is submitting the Form 6-K in paper as
permitted by Regulation S-T Rule 101(b)(1)):
Yes: o
No:
ý
(Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7)):
Yes:
o No:
ý
(Indicate by check mark whether the
registrant by furnishing the information contained in this Form, the Registrant is also thereby furnishing
the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)
Yes:
o
No:
ý
FEDERAL PUBLIC SERVICE | ||
CVM - BRAZILIAN SECURITIES COMMISSION | ||
QUARTERLY INFORMATION - ITR | Corporate Law | |
COMMERCIAL, INDUSTRY & OTHER TYPES OF COMPANY | March 31, 2008 | |
Restatement required by CVM 094/08 |
REGISTRATION WITH CVM SHOULD NOT BE CONSTRUED AS AN EVALUATION OF THE COMPANY. COMPANY MANAGEMENT IS RESPONSIBLE FOR THE INFORMATION PROVIDED. |
01.01 - IDENTIFICATION
1 - CVM CODE 01760-4 |
2 - COMPANY NAME TELE NORTE CELULAR PARTICIPAÇÕES S.A. |
3 - CNPJ (Corporate Taxpayers ID) 02.558.154/0001-29 |
4 - NIRE (Corporate Registry ID) 53.300.005.761 |
01.02 - HEADQUARTERS
1 ADDRESS Rua Levindo Lopes, 258 - 8th floor |
2 - DISTRICT Funcionários |
|||
3 - ZIP CODE 30140-170 |
4 CITY Belo Horizonte |
5 - STATE MG |
||
6 - AREA CODE 31 |
7 - TELEPHONE 9933-3077 |
8 - TELEPHONE - |
9 - TELEPHONE - |
10 - TELEX - |
11 - AREA CODE 31 |
12 - FAX 9933-3152 |
13 - FAX - |
14 - FAX - |
|
15 - E-MAIL |
01.03 - INVESTOR RELATIONS OFFICER (Company Mailing Address)
1- NAME José Luiz Magalhães Salazar |
||||||
2 - ADDRESS Rua Humberto de Campos, 425 |
3 - DISTRICT Leblon |
|||||
4 - ZIP CODE 22430-190 |
5 - CITY Rio de Janeiro |
6 - STATE RJ |
||||
7 - AREA CODE 21 |
8 - TELEPHONE 3131-1123 |
9 - TELEPHONE - |
10 - TELEPHONE - |
11 - TELEX |
||
12 - AREA CODE 21 |
13 - FAX 3131-1123 |
14 - FAX - |
15 - FAX - |
|||
16 - E-MAIL jls@oi.net.br |
01.04 - ITR REFERENCE AND AUDITOR INFORMATION
CURRENT YEAR | CURRENT QUARTER | PREVIOUS QUARTER | |||||
1 - BEGINNING | 2 - END | 3 - QUARTER | 4 - BEGINNING | 5 - END | 6 - QUARTER | 7 - BEGINNING | 8 - END |
01/01/2008 | 12/31/2008 | 1 | 01/01/2008 | 03/31/2008 | 4 | 10/01/2007 | 12/31/2007 |
09 - INDEPENDENT ACCOUNTANT Deloitte Touche Tohmatsu Auditores Independentes |
10 - CVM CODE 00385-9 |
||||||
11 - TECHNICIAN IN CHARGE Paulo Roberto Marques Garrucho |
12 - TECHNICIANS CPF (INDIVIDUAL TAXPAYERS REGISTER) 373.525.127-72 |
1
01.05 - CAPITAL STOCK
Number of Shares (in thousands) |
1 - CURRENT QUARTER 03/31/2008 |
2 - PREVIOUS QUARTER 12/31/2007 |
3 - SAME QUARTER, PREVIOUS YEAR 03/31/2007 |
Paid-up Capital | |||
1 Common | 2,493 | 2,493 | 124,623,842 |
2 Preferred | 4,209 | 4,209 | 210,460,313 |
3 Total | 6,702 | 6,702 | 335,084,155 |
Treasury Stock | |||
4 Common | 0 | 0 | 0 |
5 Preferred | 0 | 0 | 0 |
6 Total | 0 | 0 | 0 |
01.06 - COMPANY PROFILE
1 - TYPE OF COMPANY Commercial, Industry and Other Types of Company |
2 - STATUS Operational |
3 - NATURE OF OWNERSHIP National Holding |
4 - ACTIVITY CODE 1130 Telecommunications |
5 - MAIN ACTIVITY Cellular Mobile Telephone |
6 - CONSOLIDATION TYPE Total |
7 - TYPE OF REPORT OF INDEPENDENT AUDITORS Unqualified |
01.07 - COMPANIES NOT INCLUDED IN THE CONSOLIDATED FINANCIAL STATEMENTS
1 - ITEM | 2 - CNPJ (Corporate Taxpayers ID)' | 3 - COMPANY NAME |
01.08 - CASH DIVIDENDS APPROVED AND/OR PAID DURING AND AFTER THE QUARTER
1 - ITEM | 2 - EVENT | 3 - APPROVAL | 4 - TYPE | 5 - DATE OF PAYMENT | 6 - TYPE OF SHARE | 7 - AMOUNT PER SHARE |
01 | AGO/E | 03/28/2008 | Dividend | 04/14/2008 | Preferred | 0.7596700000 |
2
01.09 - SUBSCRIBED CAPITAL AND CHANGES IN THE CURRENT YEAR
1 ITEM 01 |
2 - DATE OF CHANGE 29/10/2007 |
3 - CAPITAL STOCK (in thousands of Reais) 84,851 |
4 - AMOUNT OF CHANGE (in thousands of Reais) 0 |
5 - NATURE OF CHANGE Reverse Share Split |
7 - NUMBER OF SHARES ISSUED (Thousands) 0 |
8 -SHARE PRICE WHEN ISSUED |
01.10 - INVESTOR RELATIONS OFFICER
1 DATE 05/21/2008 |
2 SIGNATURE |
3
02.01 - BALANCE SHEET - ASSETS (in thousands of Reais)
1 CODE | 2 DESCRIPTION | 3 03/31/2008 | 4 12/31/2007 |
1 | Total Assets | 117,427 | 113,403 |
1.01 | Current Assets | 15,139 | 15,527 |
1.01.01 | Cash and Cash Equivalents | 14,199 | 14,979 |
1.01.01.01 | Cash and Cash Equivalents | 35 | 115 |
1.01.01.02 | Short Term Investments | 14,164 | 14,864 |
1.01.02 | Credits | 0 | 0 |
1.01.02.01 | Customers | 0 | 0 |
1.01.02.02 | Miscellaneous Credits | 0 | 0 |
1.01.03 | Inventories | 0 | 0 |
1.01.04 | Others | 940 | 548 |
1.02 | Non-current assets | 102,288 | 97,876 |
1.02.01 | Long Term Receivables | 3,242 | 2,786 |
1.02.01.01 | Miscellaneous Credits | 2,689 | 2,591 |
1.02.01.01.01 | PIS and COFINS Recoverable Law 9718/98 | 1,533 | 1,515 |
1.02.01.01.02 | Income Tax and Social Contribution Recoverable | 1,156 | 1,076 |
1.02.01.01.03 | Other Taxes Recoverable | 0 | 0 |
1.02.01.02 | Credits with Related Parties | 497 | 138 |
1.02.01.02.01 | Affiliates | 0 | 0 |
1.02.01.02.02 | Subsidiaries | 0 | 0 |
1.02.01.02.03 | Other Related Parties | 497 | 138 |
1.02.01.03 | Others | 56 | 57 |
1.02.02 | Permanent Assets | 99,046 | 95,090 |
1.02.02.01 | Investments | 99,046 | 95,090 |
1.02.02.01.01 | In Affiliates | 0 | 0 |
1.02.02.01.02 | In Affiliates/Goodwill | 0 | 0 |
1.02.02.01.03 | In Subsidiaries | 99,046 | 95,090 |
1.02.02.01.04 | In Subsidiaries/Goodwill | 0 | 0 |
1.02.02.01.05 | Other Investments | 0 | 0 |
1.02.02.02 | Property, Plant and Equipment | 0 | 0 |
1.02.02.03 | Intangible | 0 | 0 |
1.02.02.04 | Deferred Charges | 0 | 0 |
4
02.02 - BALANCE SHEET - LIABILITIES (in thousands of Reais)
1 - CODE | 2 DESCRIPTION | 3 03/31/2008 | 4 12/31/2007 |
2 | Total Liabilities | 117,427 | 113,403 |
2.01 | Current Liabilities | 25,564 | 25,215 |
2.01.01 | Loans and Financing | 4,917 | 4,980 |
2.01.02 | Debentures | 0 | 0 |
2.01.03 | Suppliers | 550 | 341 |
2.01.04 | Taxes, Charges and Contributions | 0 | 0 |
2.01.05 | Dividends Payable | 3,297 | 3,297 |
2.01.06 | Provisions | 24 | 0 |
2.01.07 | Debts with Related Parties | 0 | 0 |
2.01.08 | Other | 16,776 | 16,597 |
2.01.08.01 | Accounts Payable and other provisions | 24 | 25 |
2.01.08.02 | Accounts Payable hedge operations | 2,791 | 2,516 |
2.01.08.03 | Reverse Share Split | 13,947 | 14,041 |
2.01.08.04 | Other Liabilities | 14 | 15 |
2.02 | Non-current assets | 25 | 59 |
2.02.01 | Long Term Liabilities | 25 | 59 |
2.02.01.01 | Loans and Financing | 0 | 0 |
2.02.01.02 | Debentures | 0 | 0 |
2.02.01.03 | Provisions | 0 | 0 |
2.02.01.04 | Debts with Related Parties | 25 | 59 |
2.02.01.05 | Advance for Future Capital Increase | 0 | 0 |
2.02.01.06 | Others | 0 | 0 |
2.02.01.06.01 | Accounts Payable Hedge Operations | 0 | 0 |
2.02.02 | Deferred Income | 0 | 0 |
2.04 | Shareholders Equity | 91,838 | 88,129 |
2.04.01 | Paid-in Capital | 84,851 | 84,851 |
2.04.02 | Capital Reserves | 0 | 0 |
2.04.03 | Revaluation Reserves | 0 | 0 |
2.04.03.01 | Own Assets | 0 | 0 |
2.04.03.02 | Subsidiaries/Affiliates | 0 | 0 |
2.04.04 | Profit Reserves | 160 | 160 |
2.04.04.01 | Legal | 160 | 160 |
2.04.04.02 | Statutory | 0 | 0 |
2.04.04.03 | For Contingencies | 0 | 0 |
2.04.04.04 | Realizable Profits | 0 | 0 |
2.04.04.05 | Profit Retention | 0 | 0 |
2.04.04.06 | Special for Non-Distributed Dividends | 0 | 0 |
2.04.04.07 | Other Profit Reserves | 0 | 0 |
2.04.05 | Retained Earnings/Accumulated Losses | 6,827 | 3,118 |
2.04.06 | Advance for Future Capital Increase | 0 | 0 |
5
03.01 - STATEMENT OF INCOME (in thousands of Reais)
1 - CODE | 2 DESCRIPTION | 3 01/01/2008 to 03/31/2008 |
4 01/01/2008 to 03/31/2008 |
5 01/01/2007 to 03/31/2007 |
6 01/01/2007 to 03/ 31/2007 |
3.01 | Gross Revenue from Sales and/or Services | 0 | 0 | 0 | 0 |
3.02 | Gross Revenue Deductions | 0 | 0 | 0 | 0 |
3.03 | Net Revenue from Sales and/or Services | 0 | 0 | 0 | 0 |
3.04 | Cost of Goods and/or Services Sold | 0 | 0 | 0 | 0 |
3.05 | Gross Profit | 0 | 0 | 0 | 0 |
3.06 | Operating Expenses/Revenue | 3,709 | 3,709 | (5,593) | (5,593) |
3.06.01 | Selling | 0 | 0 | 0 | 0 |
3.06.02 | General and Administrative | (514) | (514) | (198) | (198) |
3.06.03 | Financial | 267 | 267 | (117) | (117) |
3.06.03.01 | Financial Income | 492 | 492 | 140 | 140 |
3.06.03.02 | Financial Expenses | (225) | (225) | (257) | (257) |
3.06.04 | Other Operating Revenues | 0 | 0 | 0 | 0 |
3.06.05 | Other Operating Expenses | 0 | 0 | 0 | 0 |
3.06.06 | Equity in Subsidiary and Affiliated Companies | 3,956 | 3,956 | (5,278) | (5,278) |
3.07 | Operating Income | 3,709 | 3,709 | (5,593) | (5,593) |
3.08 | Non-Operating Income | 0 | 0 | 0 | 0 |
3.08.01 | Revenues | 0 | 0 | 0 | 0 |
3.08.02 | Expenses | 0 | 0 | 0 | 0 |
3.09 | Income Before Taxes/Profit Sharing | 3,709 | 3,709 | (5,593) | (5,593) |
3.10 | Provision for Income Tax and Social Contribution | 0 | 0 | 0 | 0 |
3.11 | Deferred Income Tax | 0 | 0 | 0 | 0 |
3.12 | Profit Sharing/Statutory Contributions | 0 | 0 | 0 | 0 |
3.12.01 | Employee Profit Sharing | 0 | 0 | 0 | 0 |
3.12.02 | Contributions | 0 | 0 | 0 | 0 |
3.13 | Reversal of Interest on Shareholders Equity | 0 | 0 | 0 | 0 |
6
03.01 - STATEMENT OF INCOME (in thousands of Reais)
1 - CODE | 2 DESCRIPTION | 3 01/01/2008 to 03/31/2008 |
4 01/01/2008 to 03/31/2008 |
5 01/01/2007 to 03/31/2007 |
6 01/01/2007 to 03/ 31/2007 |
3.15 | Net Income/Loss for the Period | 3,709 | 3,709 | (5,593) | (5,593) |
NUMBER OF SHARES, EX-TREASURY (in thousands) |
6,702 | 6,702 | 335,084,155 | 335,084,155 | |
EARNINGS PER SHARE | 0.55342 | 0.55342 | |||
LOSS PER SHARE | (0.00002) | (0.00002) |
7
FEDERAL PUBLIC SERVICE | ||
CVM - BRAZILIAN SECURITIES COMMISSION | ||
QUARTERLY INFORMATION - ITR | Corporate Law | |
COMMERCIAL, INDUSTRY & OTHER TYPES OF COMPANY | March 31, 2008 | |
Restatement required by CVM 094/08 |
01760-4 | TELE NORTE CELULAR PARTICIPAÇÕES S.A. | 02.558.154/0001-29 | ||
04.01 NOTES TO THE FINANCIAL STATEMENTS | ||||
1 Operations
(a) Tele Norte Celular Participações S.A. (the Company) is a publicly-held corporation, operating as holding of Amazonia Celular S.A. Its equity interest in the operating subsidiary on March 31, 2008 and December 31, 2007 was 89.78% of voting capital and 74.96% of the total capital.
The Companys subsidiary holds five authorizations to provide cellular mobile services and all the activities necessary or useful to carry out these services, in conformity with the aforementioned authorizations in the States of Amapá, Amazonas, Maranhão and Roraima.
The services offered and the rates charged by the Subsidiary are regulated by the National Telecommunications Agency -ANATEL, the regulatory authority for the Brazilian telecommunications industry, according to the General Law of Telecommunications and respective regulations.
On February 19, 2004, the Subsidiary and ANATEL signed Authorization Instruments for migration to the Personal Mobile Service (SMP), which took effect as from the publication of Act 42,671 in the Federal Official Gazette on March 1, 2004.
The SMP authorizations granted to the Subsidiary are effective for an undefined term. The radio frequency authorizations have the following maturities:
Region / Sector | Expiration | |
Region 1 radio frequencies of 800 MHz, 900 MHz and 1800 MHz | ||
Sector 13 Maranhão | April 2009 | |
Sector 14 Pará | March 2009 | |
Sector 15 Amapá | May 2009 | |
Sector 16 Amazonas | August 2009 | |
Sector 17 Roraima | July 2009 |
The radio frequency authorizations may be renewed for an additional 15-year term, and the extensions are granted on a remunerated basis. On August 16, 2006, the Subsidiary filed in ANATEL a request to obtain the extension of the right to use the radio frequencies associated to the authorization instrument of the personal mobile service. The request for extension is under analysis by ANATEL.
(b) The Subsidiary has been presenting negative net working capital. In view of that, the Subsidiarys management has implemented several actions with the purpose of improving its financial efficiency trying to enhance its services revenue and to reduce costs and expenses, as a means of ensuring the improvement in operating margin of the Subsidiary.
In February, 2007 the Call Centers of Amazônia Celular S.A. and of the related company on March 31, 2008, Telemig Celular S.A., were integrated and started to operate uniquely in Belo Horizonte (Telemig Celulars Head Office). This measure follows a trend in the national market, where the carriers seek to concentrate their call centers in large Relationship Centers, providing standardization and scale economy. As a result of this integration, the Companys headcount was reduced in approximately 370 employees.
8
On October 2007, the Subsidiary launched Poupo product, a telephone that may be used at home, at work or anywhere that has a power outlet, at no cost, without need of a specialized technical visit or specific telephone inlet and with competitive fares as compared to the fixed telephony carriers.
Additionally, the Subsidiary has been reassessing its investment needs with the purpose to maintain its financial balance. The results of these actions have made possible the obtaining of resources with financial institutions and the extension of maturity dates of its loans and financing. In March, 2007 the Subsidiary obtained a loan with Banco ABN AMRO Real in the amount of US$48.6 million. In the third quarter 2007, at its own discretion, the Subsidiary anticipated the settlement of a portion of the principal amount of the loan obtained with Banco ABN AMRO Real in the amount of US$5.8 million.
In the second quarter 2007, the Subsidiary, also at its own discretion, performed the early settlement of the financings obtained with Unibanco/NIB and Unibanco/Nordea.
Consequently, the Subsidiary has managed to reduce its net debt and improve its operating results.
The Subsidiarys Management believes that the cash flow from operations, together with new loans and financing to be obtained with the financial institutions and capital markets, will allow the Subsidiary to meet its financial and operating commitments along with upcoming years.
(c) On March 7, 2007 the Management Council of the National Telecommunications Agency - ANATEL approved the numerical portability in fixed and mobile telephones.
The rule will allow the users of the Exchanged Fixed Telephone Service (STFC) and the Personal Mobile Service (SMP) to change carriers keeping their fixed or cellular phone number, as many times as they request.
The initial offer of portability, in experimental character, will start within 16 months, in capital cities to be chosen for implementation of the pilot-project and it will be totally available throughout the country within 24 months, from the publishing of the General Regulation of Portability in the Federal Official Gazette, occurred on March 21, 2007.
The Subsidiary has already contracted network and Information Technology solutions, as well as reviewed all operating processes needed to the introduction of the portability in August, 2008.
(d) On August 2, 2007 Telpart Participações S.A. (Telpart), the Companys controlling entity, entered into a Stock Purchase Agreement with Vivo Participações S.A. (Vivo), which objective is the alienation of the total of the equity interest of Telpart in the Companys capital stock and of Telemig Celular Participações S.A. (related company on March 31, 2008).
9
Vivo Participações S.A. is the controlling shareholder of Vivo S.A., cellular mobile service and personal mobile service operator, in the areas 7 and 8 of Regions I and II, in the area 7 of region II and of the SMP, in Region I (service areas 3 and 9), in Region II (service area 6) and Region III (service areas 1 and 2).
The execution of the Stock Purchase Agreement was approved in Telparts Board Meeting held on August 2, 2007 and albo by shareholders representing 99% of the total capital stock of Telparts controlling entity Newtel Participações S.A. (Newtel) in a previous meeting held on August 2, 2007, under the provisions of the Newtels Shareholders Agreement.
Thereafter, the alienation of the equity interest was approved in an Extraordinary Shareholders Meeting of Telpart held on August 21, 2007 which, accordingly, confirmed the Stock Purchase Agreement.
The transfer of the control of Telemig Celular Participações S.A. was approved by the Management Council of ANATEL on October 23, 2007. The stock purchase agreement set forth the joint acquisition of the shares of Telemig Celular Participações S.A. and Tele Norte Celular Participações S.A.
On December 20, 2007 Vivo entered into a stock purchase agreement with Telemar Norte Leste S.A. aiming at selling the shares of Tele Norte Celular Participações S.A. which Telpart committed to sell to Vivo under the terms of the stock purchase agreement dated August 2, 2007.
The transfer of the control of Tele Norte Celular Participações S.A. was approved by the Director Council of ANATEL in a previous consent held on March 04, 2008.
On April 3, 2008, the transfer of the control of Tele Norte Celular Participações S.A. (and, indirectly, of Amazonia Celular S.A.) to Vivo ParticpaçõesS.A., as well as of the Telemig Celular Participações S.A. (and indirectly of Telemig Celular S.A.) under the terms of the Stock Purchase Agreement entered into between Vivo and Telpart, having met all conditions set forth by the contract the price has been paid.
At the same date, the transfer of the control of Tele Norte Celular Participações S.A. (and, indirectly, Amazonia Celular S.A.) to Telemar Norte Leste S.A. became effective under the terms of the Stock Purchase Agreement entered into Vivo and Telemar Norte Leste S.A..
In Extraordinary Shareholders Meeting held on April 03, 2008 at Tele Norte Celular Participações S.A. and Amazonia Celular S.A. the board of directors members indicated by Telemar Norte Leste S.A. were elected in both Companies and the resignations presented by the fiscal council members were accepted. At the same date, the first meetings of the new board of director were held, when the new executive boards of the Company and the Subsidiary have been assigned. In meeting held on May 05, 2008, new fiscal council members of the Company and Subsidiary have been assigned.
10
The transaction will also be submitted to the Administrative Council of the Economic Law CADE, under the provisions of the applicable legislation.
(e) On August 13, 2007, ANATEL published in the Federal Official Gazette the New Regulation of the Personal Mobile Service (SMP). The new regulation sets forth new rules for customer service, plans migration, service suspension, validity of pre-paid credits, collection of messaging service, among others. The new regulation has become effective since February 13, 2008.
2 Significant Accounting Practices (Holding and consolidated)
(a) Presentation of the quarterly information and consolidation criteria
The quarterly information was prepared and is being presented in accordance with the accounting practices adopted in Brazil, which are based on the provisions of the Corporate Law, the rules set forth by the Brazilian Securities and Exchange Commission (CVM) and rules applicable to the telecommunications operators.
The consolidated quarterly information includes the quarterly information of the Holding, Tele Norte Celular Participações S.A., of its direct subsidiary Amazônia Celular S.A. and the special purpose entities mentioned in Note 19, proportionally to their interest in these entities. The consolidation process of the equity accounts and results related to the sum of the Companies balances of assets, liabilities, revenues and expenses accounts, according to the nature of each balance, plus disposal of (i) interest in capital, reserves and accrued revenues kept among the Companies; (ii) current accounts balances and other balances comprising the assets and/or liabilities, kept among the Companies; and (iii) identification of the minority shareholders.
In the preparation of quarterly information it is necessary to use estimates to account for certain assets, liabilities and other transactions. The Companys quarterly information includes, therefore, estimates referring to the selection of useful lives of property, plant and equipment, accounts receivable of services rendered and not invoiced until balance sheet date, necessary provisions for contingent liabilities, determination of provisions for income tax, provisions for doubtful accounts and other similar items. The actual results may differ from the estimates.
The referred quarterly information is presented in thousands of reais, except as otherwise indicated.
(b) Change to the Brazilian Corporate Law, effective as of January, 2008
In December 28, 2007 Law Nr. 11638 was enacted, which modifies the provisions of the Corporations Law - Law nr. 6404/76. The referred law sets forth several changes about the preparation of financial statements, aiming at alignment with the accounting standards generally accepted in the international capital markets and allows the Brazilian Securities and Exchange Commission (CVM) to issue norms to the publicly traded corporations. The main changes introduced by the Law are applicable as of 2008 and refer to: (i) replacement of the statements of changes in financial position by the statements of cash flows; (ii) obligation of the preparation of statement of value added ; (iii) possibility to include the tax recording into the accounting booking, with segregation between the accounting and tax statements; (iv) creation of the sub-group valuation adjustments to shareholders equity , in the Shareholders Equity section; (v) establishment of the evaluation and classification criteria for the financial instruments; (vi) obligation of perform impairment evaluation of the non current assets; (vii) changes in the application of the equity method of accounting; (viii) donations and investment subventions recognition criteria; (ix) obligation of recording the new assets at fair market value, in case of mergers, acquisitions or spin-offs.and (x) introduction of the present value adjustment for the long term assets and liabilities operations and for the significant short term operations.
11
The Company already adopts the disclosure of the statements of cash flows, on its end of year financial statements and the segregation of intangibles in the fixed assets section.
On May 02, 2008, the Brazilian Securities and Exchange Commission CVM issued the Instruction nr. 469 which provides for the application of Law nr. 11638/07. This instruction, among other aspects, confirms the position of the referred entity that it is optional the full application of Law 11638/07 to the quarterly financial information, however, the companies that elect for its not application should disclose in explanatory note, the changes that might impact the year-end financial statements. Additionally, the Instruction CVM nr. 469 required immediate application of some provisions, among which: (i) the mandatory disclosure of information about stock-based compensation; (ii) the mandatory adjustments to present value for long term assets and liabilities transactions and for relevant short term transactions, and (v) the change to the affiliate evaluating parameters to the equity method of accounting.
The Company assessed the impacts of the provisions of immediate and mandatory application of the Instruction CVM nr. 469 and, except for the disclosure of information about the stock-based compensation that is under Note 17 to these quarterly financial information, the application of the referred Instruction has not generated material impacts to the income statement of the period, to shareholders equity or to the Companys disclosures.
Still in compliance to Instruction CVM nr. 469, the Company assessed the impacts of the changes provided by Law 11,638, the Company, at this moment, believes that the following items may be of certain relevance to its financial statements: (i) the preparation of statement of value added in its annual financial statements; (ii) the accounting treatment to be given to the deferred assets presented in non current assets of this quarterly information and (iii) the recognition of fair value of certain financial instruments, disclosed in comparison to the accounting values in Note 19 to this quarterly information.
With regards to the other changes not yet introduced, the Companys management understands it depends on the regulations to be issued by the competent entities to estimate the effects resulting of the referred Law and, in its assessment, based on the currently existing local and international pronouncements, the effects would not be relevant to its financial statements.
(c) Cash and cash equivalents and Short Term Investments
12
Mainly comprised by highly liquid temporary investments which original maturity dates is no later than 90 days . The other investments are stated at cost, plus income earned up to the balance sheet date.
Short-term investments are represented by investments in an exclusive investment fund, with original maturity in excess to 90 days. The investments are shown at the value of the unit of the fund on the date of the balance sheet, and the portfolio of the exclusive fund is recorded at its realization value.
(d) Accounts receivable
Mainly represented by services and products billed to customers, by services rendered up to the balance sheet date but not yet billed, and by amounts arising from the use of the Subsidiarys operations network by subscribers from other telecommunications carriers.
(e) Allowance for doubtful accounts
Management, based on its most recent experience, periodically evaluates the estimated loss percentages in order to record the Subsidiarys allowance for doubtful accounts when the recovery of a receivable is considered unlikely.
(f) Inventories
Mainly comprised by mobile telephone handsets stated at average acquisition cost, net of a provision to adjust to market value for handsets and accessories out of line or whose acquisition costs are higher than the realization value.
(g) Investment in subsidiary
Evaluated at the equity method of accounting, calculated on the result of the year and other equity variations of the Subsidiary.
(h) Property, plant and equipment and Intangible
Property, plant and equipment and Intangibles are stated at acquisition and/or construction cost, less accumulated depreciation / amortization. Depreciation and Amortization is calculated on the straight-line method when assets enter into operation, at the rates mentioned in Note 11.
The Subsidiary reviews the recovery value of property, plant and equipment and intangibles by means of its future operations, when there are facts that may affect them. The purpose of this procedure is to verify if the recovery value is lower than the net book value.
When this occurs, the Subsidiary reduces the net book value to the recovery value. No provision was deemed necessary on March 31, 2008 and December 31, 2007.
13
Interests and financial charges on loans and financing obtained for investment in construction in progress (Assets and Facilities in Progress) are capitalized until such assets start to operate. Costs incurred with maintenance and repair are capitalized when they represent an increase in installed capacity or of the useful life of the asset. In the first quarter of 2008 and 2007, no interests and financial charges were capitalized.
(i) Other assets
Other current assets and non current assets are stated at cost or realizable values, including, when applicable, earnings, foreign exchange rate variations and monetary variations accrued.
(j) Foreign currency transactions
These are recorded at the rate prevailing on the date of transactions and restated based on the foreign exchange rate effective at the balance sheet date. Foreign exchange gains/losses are immediately recognized in the current years results.
(k) Income tax and social contribution
Income tax and social contribution on net income are calculated pursuant to prevailing laws. Deferred tax credits and liabilities are calculated based on the estimated amount of realization of the tax benefit of goodwill acquired from the Holding, through a process of restructuring, the tax losses, and the negative basis of social contribution and temporary differences arising mainly from allowance for doubtful accounts, provisions for contingencies and provision for accounts payable hedge operations, provision for accounts payable and provision for profit sharing, as shown in Note 4.
As required by CVM Instruction 371/2002, the Company and its Subsidiary carry out technical feasibility study regarding the future realization of the deferred tax assets, considering the possible capacity of taxable income generation. These studies are performed yearly and, when necessary, the Company and the subsidiary record a loss provision for the installment of deferred social contribution and income tax realizable after the ten-year term allowed by the aforementioned Instruction. These studies are approved by the management bodies of the Companies.
(l) Provision for contingencies
Provisions for contingencies are recorded, based on the opinion of the legal advisors and of management, to cover probable losses and legal obligations of the Company and its Subsidiary resulting from tax, civil and labor claims, as required by CVM Instruction n°. 489/2005.
(m) Other liabilities
Other current and non current liabilities are stated at known or estimated amounts, plus, when applicable, corresponding charges, foreign exchange rate variations and monetary variations incurred.
14
(n) Determination of income and revenue recognition
Income is determined on the accrual basis. Revenues from telecommunications services are recorded at the rate prevailing on the date the services are rendered. Revenues from mobile telephony services comprise fees of subscription, usage, network usage, maintenance and other services rendered to subscribers. All services are billed monthly. Services rendered between the invoicing date and the end of each month are calculated and recorded as revenue in the month services are rendered. Revenues from credit recharge of prepaid cell phones are deferred and recorded in income as services are effectively provided or when the credits expire. The free minutes resulting from the reload promotions are deferred at the moment of their concession and recognized to income statements simultaneously as gross service revenues and deductions of service revenues when they are effectively used by the client. Revenues from sales of handsets and accessories are recorded when products are delivered and accepted by consumer or dealer.
(o) Pension plan
The Subsidiary participates in pension plans offering its employees pensions and other post-employment benefits. Actuarial liabilities were calculated and recorded based on the projected unit credit method, pursuant to CVM Resolution n°. 371/2000.
(p) Employees profit sharing
The Company and the Subsidiary record profit sharing based on the achievement of goals established for the year, subject to approval at the Shareholders Meeting.
15
3 Transactions with related parties
Holding | Consolidated | |||||||
03.31.08 | 12.31.07 | 03.31.08 | 12.31.07 | |||||
Assets | ||||||||
Current Assets Accounts receivable | ||||||||
Telemig Celular S.A. | - | - | 20 | 27 | ||||
Brasil Telecom S.A. | - | - | 2,345 | 2,182 | ||||
- | - | 2,365 | 2,209 | |||||
Non-Current Assets - Long-term Receivables | ||||||||
Amazônia Celular S.A. | 497 | 138 | - | - | ||||
Liabilities | ||||||||
Current Liabilities Accounts Payable | ||||||||
Telemig Celular S.A. | - | - | 11 | 3 | ||||
Brasil Telecom S.A. | - | - | 1,628 | 2,229 | ||||
- | - | 1,639 | 2,232 | |||||
Long-term Liabilities | ||||||||
Amazonia Celular S.A. | - | - | - | - | ||||
Telemig Celular S.A. | 25 | 59 | 20,443 | 23,179 | ||||
Telemig Celular Participações S.A. | - | - | 2,953 | 2,897 | ||||
25 | 59 | 23,396 | 26,076 | |||||
03.31.08 | 03.31.07 | 03.31.08 | 03.31.07 | |||||
Accumulated Results | ||||||||
Service revenue | ||||||||
Telemig Celular S.A. | - | - | 152 | 177 | ||||
Brasil Telecom S.A. | - | - | 1,826 | 2,312 | ||||
- | - | 1,978 | 2,489 | |||||
Revenue (expenses) from sharing of resources | ||||||||
Amazônia Celular S.A. | 726 | 470 | - | - | ||||
Telemig Celular S.A. | (86) | (76) | (7,206) | (4,036) | ||||
Telemig Celular Participações S.A. | - | - | - | (473) | ||||
640 | 394 | (7,206) | (4,509) | |||||
The Company carries out transactions with its Subsidiary and other related parties concerning certain services, described below. Related-party transactions are carried out under conditions agreed among parties, which, in Managements understanding, are in market conditions.
16
Despite the transfer of the control mentioned in Note 1 (d), on March 31, 2008 the companies Telemig Celular Participações S.A. and its Subsidiary Telemig Celular S.A. had the same controlling shareholder, for such reason they were maintained as related parties for purposes of this quarterly information.
(a) Roaming agreements
The Subsidiary is a member of the Brazilian roaming committee of mobile operators, which includes the subsidiary of the related company on March 31, 2008, Telemig Celular Participações S.A. (Telemig Celular S.A.). The purpose of this committee is to oversee technical and system aspects to ensure the high quality of the roaming service. As required by Brazilian regulations, the Subsidiary, Telemig Celular S.A. and other mobile operators facilitate roaming to their respective subscribers.
Accounts receivable and payable, as well as service revenues with Telemig Celular S.A., refer to the pass-through of the additional call and transfer of the operators in roaming mode.
(b) Cost sharing
On March 20, 2003, Tele Norte Celular Participações S.A., its Subsidiary (Amazonia Celular S.A.) and the related companies on March 31, 2008, Telemig Celular Participações S.A. and Telemig Celular S.A., entered into a new agreement for sharing human and administrative resources, and established a jointly-owned unit. This agreement was approved at the General Shareholders Meetings of the respective companies, both held on March 19, 2003.
The balances recorded in long-term receivables and long-term liabilities are exclusively related to the cost sharing and jointly-owned unit creation agreement mentioned above.
The balances are adjusted by the variation of the Interbank Deposit Certificate (CDI).
(c) Brasil Telecom S.A.
The Company and Brasil Telecom S.A. are considered related parties due to, on March 31, 2008, common shareholders in their control chain.
As from August 1, 2004, the Subsidiary started to offer the Carrier Selection Code (CSP) option to its customers that elect the Brasil Telecom S.A. Carrier Selection Code (CSP). Consequently, the customers of the Subsidiary started to use CSP in domestic (VC2 and VC3) and international long-distance calls from their mobiles, in accordance with the Personal Mobile Service (SMP) rules.
Accounts payable to Brasil Telecom S.A. refer to the pass-through of domestic and international long-distance calls made by the Subsidiarys subscribers using the CSP of Brasil Telecom S.A. Accounts receivable and service revenues mainly refer to the interconnection revenues for the use of the Subsidiarys network in such long-distance calls.
17
(d) Oi
In General Shareholders Meeting held on April 03, 2008 the shareholder control of the Company and indirectly of its Subsidiary was transferred to Telemar Norte Leste S.A. In consequnece of this change, as of this date, the companies of OI group started to be treated as related parties.
On March 31, 2008 the accounts payable to Oi and Telemar, which were classified in current liabilities referred to the pass-through of national and international long distance calls made by the Subsidiarys subscribers using the CSP of
Oi/Telemar, totaled R$3,005. The accounts receivable and the service revenues referred mainly to the revenues from interconnection for the use of the Subsidiarys network in these long distance calls and infrastructure sharing totaled R$10,659
and R$19,805, respectively.
These amounts were classified respectively in current assets and service revenues in the Subsidiarys statements.
4 Income tax and social contribution
(a) Income Tax and Social Contribution Recoverable
Holding | Consolidated | |||||||
03.31.08 | 12.31.07 | 03.31.08 | 12.31.07 | |||||
Advances and Other Income Tax Recoverable | 1,156 | 1,076 | 2,001 | 2,534 | ||||
Amounts | ||||||||
Advances and Other Social Contribution | ||||||||
Recoverable Amounts | - | - | 122 | 19 | ||||
1,156 | 1,076 | 2,123 | 2,553 | |||||
Less: Portion classified as long term | (1,156) | (1,076) | (1,156) | (1,076) | ||||
Portion classified as current | - | - | 967 | 1,477 | ||||
(b) Deferred income tax and social contribution - assets
Deferred income tax and social contribution assets have the following nature:
Holding | Consolidated | |||||||
03.31.08 | 12.31.07 | 03.31.08 | 12.31.07 | |||||
Deferred income tax and Social Contribution Assets | ||||||||
Deferred Income Tax | ||||||||
Tax loss | 31,889 | 31,013 | 46,205 | 46,178 | ||||
Allowance for doubtful accounts | - | - | 11,429 | 10,954 | ||||
Provision for contingencies | - | - | 37,199 | 35,641 | ||||
Goodwill (CVM Instruction 349) | 6,164 | 7,088 | 6,164 | 7,088 | ||||
Provision for accounts payable hedge operations | 698 | 629 | 12,890 | 13,316 | ||||
Provision for accounts payable | 118 | 76 | 3,963 | 4,068 | ||||
Provision for profit sharing | - | - | 391 | 940 | ||||
Other expenses | - | - | 2,764 | 1,990 | ||||
38,869 | 38,806 | 121,005 | 120,175 | |||||
Deferred social contribution | ||||||||
Negative calculation basis | 11,480 | 11,165 | 22,335 | 22,147 | ||||
Allowance for doubtful accounts | - | - | 4,115 | 3,944 | ||||
Provision for contingencies | - | - | 2,780 | 2,772 | ||||
Goodwill (CVM Instruction 349) | 2,219 | 2,552 | 2,219 | 2,552 | ||||
Provision for accounts payable hedge operations | 251 | 226 | 4,640 | 4,794 | ||||
Provision for accounts payable | 42 | 28 | 1,427 | 1,465 | ||||
Provision for profit sharing | - | - | 141 | 338 | ||||
Other expenses | 24 | 24 | 1,019 | 741 | ||||
14,016 | 13,995 | 38,676 | 38,753 | |||||
Deferred Income Tax and Social Contribution | ||||||||
Liabilities | ||||||||
Income Tax - Foreign Exchange Variation Cash Basis | - | - | (7,158) | (6,724) | ||||
Social Cont. Foreign Exchange Variation Cash Basis | - | - | (2,577) | (2,422) | ||||
Total Deferred Income Tax and Social Contribution | 52,885 | 52,801 | 149,946 | 149,782 | ||||
Portion of Credits not recorded | (3,609) | (3,525) | (3,689) | (3,525) | ||||
Provision for loss | (49,276) | (49,276) | (64,126) | (64,126) | ||||
- | - | 82,131 | 82,131 | |||||
18
The Subsidiary has 75% tax benefit reduction in the income tax generated in the ADAs inventive areas Amazon Development Areas in the Units of Para, Amazonas and Roraima, for a period of 10 years counted from 2004. With regards to the Units of Amapa and Maranhao, the obtaining of the tax benefit is in phase of confirmation by the Federal Revenue Service.
In the fiscal year of 2007, the Subsidiary changed the tax regime on foreign exchange gains, from the accrual basis regime to cash regime. The deferred income tax and social contribution liabilities refer to the gains from foreign exchange variation calculated by the accrual regime not yet taxes.
Pursuant to CVM Instruction n°. 371/2002, at the end of 2007, the management of the Company and its Subsidiary prepared technical feasibility studies on the future realization of the deferred tax assets, considering the probable capacity of future taxable income generation by the Company and by the Subsidiary, in the scope of the main variables of its businesses that may, therefore, undergo changes. These studies were approved by the Board of Directors of the Company and Subsidiary on February 25, 2008 and examined by the Fiscal Council on February 26, 2008.
Through the referred technical study, on December 31, 2007, it was identified that a portion of the deferred income tax and social contribution balance of the Company, in the amount of R$49,276, and the Subsidiary, in the amount of R$14,850 will be realized beyond the ten-year horizon allowed by CVM Instruction 371/2002. Therefore, a provision for loss in the realization of these assets, in these amounts, was booked.
The studies will be revised up to the end of fiscal year 2008 and the results of such reviews will be reflected in the corresponding financial statements.
In the first quarter 2008 and during the year of 2007, in function of the inexistence of profitability history (generation of taxable income) by the Company, a credit of deferred income tax and social contribution was recorded only on the tax loss and negative basis generated by the goodwill amortization. The credit recorded equals to the amount of tax credit on the goodwill realized in the quarter, in such a way that the total balance of deferred income tax and social contribution assets has not been changed.
19
The tax credits on tax loss and negative basis generated by other operations and on temporary additions have not been recorded. On March 31, 2008, the unrecorded tax credits totaled R$3,689 (December 31, 2007 R$3,525).
Despite the technical study prepared by the Subsidiary indicates that the taxable income in the 10 year period will be enough for the realization of the tax credit in the amount of R$89,354, Management decided, in observance to the CVM Instruction 371/2002, not review the additional reversal of the provision in the amount of R$7,223, in function of the inexistence of profitability history (generation of taxable income) in the past years by the Subsidiary.
The credits related to the provisions temporarily non deductible, mainly tax contingencies and allowance for doubtful accounts, will be realized to the extent the corresponding matters are concluded.
As mentioned in Note 1(b), Amazonia Celular S.A. management has been implementing several actions aiming at improving the Subsidiarys operating margin. Management believes that the actions already implemented in 2007 together with other actions that will be implemented in 2008 will generate enough taxable income in the future by the Subsidiary
According to the projections made by Subsidiarys management, long term deferred income tax and social contribution will be realized in the following years:
Year of Use | Consolidated | |
2010 | 2,500 | |
2011 | 5,548 | |
2012 | 7,616 | |
2013 | 9,871 | |
2014 | 12,967 | |
2015 to 2017 | 43,629 | |
Total (As of 03/31/2008) | 82,131 | |
As the taxable base of the income tax and social contribution arises not only from the profit that may be generated but also from the existence of non-taxable revenues, non-deductible expenses, tax incentives and other variables, there is no immediate correlation between the Companys net income and the tax income and social contribution results. Therefore, the expectation of use of the tax credits must not be taken as the only indication of the Companys and its Subsidiarys future results.
In the consolidated financial statements prepared in accordance with the generally accepted accounting principles of the United States of America (US GAAP) for the year ended on December 31, 2006, the Companys Management at that time, having in view the losses accumulated in the last years and considering the expectation of negative results in near future, decided, pursuant SFAS 109 Accounting for Income Taxes, to record a provision for losses for the totality of the deferred asset (including the Companys balances), notwithstanding the fact that the components of the deferred tax asset do not expire and that the projections of future results are more favorable as from the full depreciation of the TDMA equipment network and of the actions implemented by the Management mentioned above.
20
The USGAAP adjustments mentioned above will be reviewed for the preparation of the financial statements under those principles referring to the fiscal year of 2007. This review will be completed by the end of the second quarter of 2008.
(c) Reconciliation of income tax and social contribution in the income statement
The amounts of income tax and social contribution in the quarter, shown in the results, are reconciled to their amounts at the nominal rate as below:
Holding | Consolidated | |||||||
03.31.08 | 03.31.07 | 03.31.08 | 03.31.07 | |||||
Income before income tax, social contribution and profit sharing | 3,709 | (5,593) | 5,344 | (7,356) | ||||
(-) Equity accounting | (3,956) | 5,278 | - | - | ||||
Permanent additions (exclusions), net | - | - | (89) | 1,173 | ||||
Calculation basis | (247) | (315) | 5,255 | (6,183) | ||||
Income tax and social contribution (34%) | 84 | 107 | (1,787) | 2,102 | ||||
Income tax and social contribution on tax loss and negative basis unrecorded | (84) | (107) | (179) | (2,102) | ||||
Supplement (Reversal) of previous year income tax and current social contribution | - | - | 1,652 | - | ||||
- | - | (314) | - | |||||
5 Cash and Cash Equivalents and Short Term Investments
Holding | Consolidated | |||||||
03.31.08 | 12.31.07 | 03.31.08 | 12.31.07 | |||||
Cash and Cash Equivalents | ||||||||
Cash and Banks | 35 | 115 | 972 | 4,265 | ||||
Financial Investments (original maturity less than 90 days) | - | - | 2,945 | 5,619 | ||||
35 | 115 | 3,917 | 9,884 | |||||
Short Term Investment | ||||||||
Investment Fund | 14,164 | 14,864 | 24,961 | 34,953 | ||||
On March 31, 2008 and December 31, 2007, the investment funds were mainly represented by investments in an Investment Fund in Quotas of Investment Funds FIC (exclusive), which also invests in quotas of other exclusive Investment Funds, as mentioned in Note 19.
On March 31, 2008 and December 31, 2007, the portfolios of the Investment Funds were substantially comprised of highly liquid federal government securities and also by private securities of prime financial institutions, also of high liquidity, recorded at their realization amounts.
21
The Investment Funds carry out operations with financial instruments with the purpose of reducing the exposure to interest risk, which are also recorded at realization amounts.
With the consolidation of the Investment Fund, the balance of short term Investments would have the following break-down:
Consolidated | ||||
03.31.08 | 12.31.07 | |||
Fixed Income Securities substantially Federal Public securities | 24,961 | 34,953 |
As of March 31, 2008 and December 31, 2007 there was no guarantees, mortgages, pledges or other sureties granted in favor of the exclusive funds.
6 Accounts Receivable, net
Consolidated | ||||
03.31.08 | 12.31.07 | |||
Telecommunications services | 107,177 | 110,014 | ||
Handsets and accessories sales | 12,394 | 14,062 | ||
119,571 | 124,076 | |||
Allowance for doubtful accounts | (44,597) | (42,780) | ||
74,974 | 81,296 | |||
The activity of the allowance for doubtful accounts may be summarized as below:
Consolidated | ||
03.31.08 | ||
Beginning Balance | 42,780 | |
Provision complement in the quarter | 4,914 | |
Write-off of accounts due over 180 days and recoveries in the quarter | (3,097) | |
Ending balance | 44,597 | |
On March 31, 2008 and December 31, 2007, accounts receivable from telecommunications services also included amounts receivable from customers relating to the pass-through of domestic and international long-distance calls made by the subsidiarys subscribers using the Carrier Selection Code (CSP) of the long-distance carriers, according to the Personal Mobile Service rules (SMP).
On March 31, 2008, the Subsidiary had overdue accounts receivable from telephone operators in the amount of approximately R$16,847 (December 31, 2007 R$15,002), resulting from the use of its network. The overdue amounts are in process of collection and negotiation with the operators, which also involve amounts payable offset by the Subsidiary in the amount of R$9,318 (December 31, 2007 R$9,176), due to the lack of collection in portion of the referred overdue amounts. The Subsidiarys management considers that the recovery of these overdue amounts is probable.
22
7 Inventories
Consolidated | ||||
03.31.08 | 12.31.07 | |||
Handsets and accessories | 22,272 | 17,573 | ||
Provision for adjustment to market value | (11,056) | (7,852) | ||
11,216 | 9,721 | |||
8 PIS and COFINS Recoverable Law 9,718/98 (long-term and short-term)
In the year of 2006, the Company and the Subsidiary were successful in the Federal Supreme Court legal action that questioned the constitutionality of the increase in the calculation basis of PIS and COFINS introduced by paragraph 1, Article 3 of Law 9,718 of November 27, 1998. Accordingly, considering that the decision is final and non appealable, the Company and the Subsidiary recognized, in the last quarter of 2005, the credit of these taxes, in the amounts of R$1,343 and R$9,066, respectively.
The updated value of these credits on March 31, 2008 is R$1,533 in the Company and R$14,872 in the Subsidiary, totaling R$16,405 on a consolidated basis. The credits are recorded in the item PIS and COFINS Recoverable Law 9,718/98 in current assets of the Subsidiary and long term assets of the Company. The Company and the Subsidiary will perform the offset of the credits after their confirmation by the Federal Revenue Secretary.
9 ICMS recoverable property, plant and equipment (long-term) - Consolidated
This refers to recoverable ICMS installments, to be offset as from April 2009 at the ratio of 1/48, relating to the credits arising from the acquisition of equipment for property, plant and equipment, in accordance with Complementary Law 102 of July 11, 2000. The balance on March 31, 2008 amounted to R$3,602 (December 31, 2007 R$3,784).
10 Investment in Subsidiary
(a) The details of the equity interest in the Subsidiary Amazonia Celular S.A. are as follows:
Holding | ||||
03.31.08 | 12.31.07 | |||
Capital stock | 231,431 | 231,431 | ||
Shareholders equity | 132,136 | 126,858 | ||
Interest in capital stock | 74.96% | 74.96% | ||
Interest in voting capital | 89.78% | 89.78% | ||
Amount of shares held (in millions) | ||||
Preferred | 2,374 | 2,374 | ||
Common | 2,039 | 2,039 | ||
03.31.08 | 03.31.07 | |||
Result for the period accumulated | 5,277 | (7,041) | ||
Equity Interest | 74.96% | 74.96% | ||
Accumulated equity accounting from the result of subsidiaries | 3,956 | (5,278) | ||
Items that are not charged to the subsidiarys result | - | - | ||
Total | 3,956 | (5,278) | ||
23
(b) Investment activity in the quarter
03.31.08 | ||
Balance at the beginning of the period | 95,090 | |
Equity accounting | 3,956 | |
Balance at the end of the period | 99,046 | |
(c) Other information
The quarterly information of the Subsidiary was reviewed by the same independent auditors of the Holding.
11 Property, Plant and Equipment and Intangible (Consolidated)
Consolidated | ||||||||||
03.31.08 | 12.31.07 | |||||||||
Annual | ||||||||||
depreciation/ | Accumulated | |||||||||
amortization | Cost | depreciation/ | Net | Net | ||||||
Property, Plant and Equipment | rate - % | amortization | amount | amount | ||||||
Equipment and transmission means | 12.5 to 20.0 | 448,053 | 375,519 | 72,534 | 74,413 | |||||
Switching and control centers | 12.5 to 20.0 | 249,659 | 170,938 | 78,721 | 83,029 | |||||
Power supply equipment | 20.0 | 30,094 | 25,897 | 4,197 | 4,641 | |||||
Buildings | 5.0 | 8,845 | 6,233 | 2,612 | 2,629 | |||||
Towers and other support and protection devices | 10.0 | 39,508 | 25,000 | 14,508 | 15,308 | |||||
Information technology equipment | 20.0 | 19,618 | 17,335 | 2,283 | 2,494 | |||||
Terminal equipment | 20.0 | 7,613 | 4,489 | 3,124 | 2,728 | |||||
Other assets | 10.0 to 20.0 | 39,482 | 28,416 | 11,066 | 11,990 | |||||
Total assets and facilities in service | 842,872 | 653,827 | 189,045 | 197,232 | ||||||
Assets and facilities in progress (*) | 27,791 | - | 27,790 | 39,047 | ||||||
Total Property, Plant and Equipment | 870,663 | 653,827 | 216,835 | 236,279 | ||||||
Intangible | ||||||||||
Software | 20.0 | 128,683 | 98,998 | 29,685 | 33,195 | |||||
Authorizations Personal Mobile Service | 21.1 to 22.8 | 14,067 | 10,555 | 3,512 | 4,298 | |||||
Other | 10.0 to 20.0 | 12,616 | 12,569 | 47 | 60 | |||||
Total Intangibles in Service | 155,366 | 122,122 | 33,244 | 37,553 | ||||||
Intangibles in progress (**) | 2,002 | - | 2,002 | 297 | ||||||
Total Intangibles | 157,368 | 122,122 | 35,246 | 37,850 | ||||||
24
(*) Refers mainly to equipment and means of transmission which installation by the vendor and/or acceptance by the Company have not been completed yet. The amounts include the civil works, towers, supports, protectors and equipment of electric energy necessary for the installation and operation of the equipment.
(**) Refers mainly to management application, billing and customer service software in development or implantation stage.
At the occasion of the technological migration process, management performed the evaluation of the recoverable amounts of TDMA network equipments through its future operations, based on the present value of future cash flows and concluded that no obsolescence reserve would be necessary. Substantially, all the assets of TDMA network will be totally depreciated up to the end of 2008.
On March 31, 2008, the Subsidiary had equipment, properties and other assets pledged or indicated as attachments in court proceedings, in the amount of R$2,571 (December 31, 2007 R$2,807).
12 Suppliers (consolidated)
Consolidated | ||||
03.31.08 | 12.31.07 | |||
Material and service suppliers | 54,406 | 59,609 | ||
Interconnection and amounts to transfer SMP | 23,038 | 24,085 | ||
77,444 | 83,694 | |||
(a) Material and service suppliers
On March 31, 2008 and December 31, 2007, the balance includes mainly the liabilities with suppliers for the supply of handsets, equipment, services and execution of civil construction related to the expansion of the GSM/EDGE network.
(b) Interconnection and amounts to transfer - SMP
Includes accounts payable to other mobile, fixed and long-distance telephony carriers related to network usage charge, additional call pass-through, roaming and long-distance calls.
On March 31, 2008 the Subsidiary had outstanding payable amounts with other carriers totaling R$9,318 (December 31, 2007 R$9,176), which are being negotiated (see Note 6).
13 Loans and Financing
On March 31, 2008 and December 31, 2007, the principal amount of loans and financing was as below:
25
Consolidated | ||||
03.31.08 | 12.31.07 | |||
ABN AMRO Real Onlending 2770 The outstanding balance is adjusted by the U.S. dollar exchange fluctuation, plus annual interest of 6.04%. Interest and principal are due on September, 2008. | 75,004 | 75,956 | ||
Unsecured Senior Notes The outstanding balance is adjusted by the U.S. dollar exchange fluctuation, plus annual interest of 8.750%. Interests are payable semi-annually. Principal is repayable in January 2009. | 69,964 | 70,852 | ||
Unibanco - The outstanding balance is adjusted by the U.S. dollar exchange fluctuation, plus annual interest of 1%. Payment is in a single installment due on April 2008. | 4,917 | 4,980 | ||
(149,885) | 151,788 | |||
Less: short term installments | (149,885) | (80,936) | ||
Long-term Portion | - | 70,852 | ||
Interest on loans and financing in the amounts of R$1,278 and R$4,656 on March 31, 2008 and December 31, 2007, respectively, are shown in the account Provisions under current liabilities.
On March 26, 2008 the Subsidiary made the payment of interests accrued up to that date referring to the ABN AMRO Real loan. Upon this interest payment, the maturity of the principal amount was automatically extended to September, 2008 according to the provision of contractual clause.
The loan contracted with Unibanco was settled on April 07, 2008.
The Unsecured Senior Notes (Notes) funding program and the Loan and Financing Agreements obtained from ABN AMRO Real have restrictive covenants regarding the use of funds for the purposes specified in the agreements, certain related-party transactions, merger and takeover transactions, and achievement of certain limits substantially based on balance sheet financial ratios, among others. The Notes have further restrictive clauses as to the compliance of certain limits, based substantially on balance sheet financial indicators and EBITDA (Earning before Interests, Taxes, Depreciation and Amortization). In case of non compliance of these clauses, the Notes may have their maturities accelerated.
On March 31, 2008 by all financial covenants of the ABN AMRO REAL loan and the Notes were complied with by Amazônia Celular S.A.
14 Provision for Contingencies
Consolidated | ||||
03.31.08 | 12.31.07 | |||
Tax contingencies | 169,577 | 148,794 | ||
Civil and labor contingencies | 4,942 | 4,691 | ||
174,519 | 153,485 | |||
Court deposits | (144,203) | (122,971) | ||
30,316 | 30,514 | |||
26
(a) Tax contingencies
i. Tax on Sales and Services (ICMS) on monthly subscription, value added services and activation
The management, supported by its legal advisors, understands that ICMS should be levied only on telecommunications services and, therefore, the assessment on monthly subscriptions and activation is illegal, since these are not deemed telecommunications services. The Subsidiary filed five judicial lawsuits, being one for each state where the Subsidiary operates, to discuss the legality of the ICMS assessment on services of monthly subscription, value added services and other five judicial lawsuits, also one for each state, to discuss the ICMS incidence on the amounts referred to activation.
Regarding the actions challenging the ICMS levied on activation fees, the legal actions filed in the States of Amazonas, Roraima, Amapá and Maranhão were favorable to the Subsidiary, and are final and non appealable. With regards to the State of Pará, the action is underway in the Court of Justice of this State.
With regards to the ICMS on subscription and value added services, in the State of Amapa, the processed has gone through final sentence in 2004. In the other states, the situation is as follows:
State of Pará
On February 21, 2005, the Court of Justice of the State of Pará rendered a decision in favor of the Subsidiary. On April 18, 2005, the Court of Justice of the State of Pará issued an order authorizing the release of the judicial deposits, given that the decision became final and non appealable in view of expiration of the statute of limitation. Deposits in the amount of R$6,944 were released and the corresponding provision was reversed. However, the Decision was reissued and the State Attorney General filed an appeal, which was ruled to be timely. The Office of the State Attorney General filed another appeal, however, the Court of Justice of Para, by unanimous decision, judged the theme favorably to the Subsidiary.
In the year of 2006 and from January to November, 2007 in function of the appeal filed by the State Attorneys Office, and while there was no final decision of the decision favorable to the Subsidiary, Management made the provision for this obligation.
On December 27, 2007, the Subsidiary and the State of Para entered into an agreement to settle the legal suit. At that date, the Paras State Attorney General filet a petition of waiver of the judicial litigation and recognized the Subsidiarys right in not paying ICMS on subscription fees and value added services. Therefore, in December, 2007 the Subsidiary made the reversal of the amounts provisioned for. The amount reversed in 2007, net of judicial deposits written-of in the amount of R$1,803, totaled R$30,557, being that R$5,253 were recorded as sales deductions, R$21,358 as administrative expenses and R$3,946 as financial expenses.
27
On March 31, 2008, the Subsidiary and the State of Para executed a new term of agreement, where the Paras State Government recognized the right and authorized the Subsidiary to credit the amount of R$12,811, unduly paid in the period from 1998 to 2004 as ICMS on Subscription Fees and Value-Added Services. This credit was recorded in the Subsidiarys balance sheet as ICMS Recoverable (current assets), in counterparty to other operating income in the statement of income.
State of Amazonas
The Court of Justice of the State rendered a decision against the Subsidiary on June 18, 2003, against which the Subsidiary filed Special and Extraordinary appeals with the Higher Courts (Superior Court of Justice and Federal Supreme Court). The provision recorded on March 31, 2008 amounted to R$14,267 (December 31, 2007 - R$13,226), with corresponding judicial deposits in the same amount (December 31, 2007 - R$13,226).
Despite the opinion of the legal counsel of the Subsidiary that the chances of loss in this proceeding are possible, the Management understands it is a legal obligation, under the terms of Resolution CVM N° 489/2005.
State of Roraima
In Roraima, the Superior Court of Justice rendered a decision in favor of the Subsidiary on December 14, 2004. The Office of the Attorney General of the State of Roraima filed a Motion for Clarification, which was denied by the Superior Court of Justice on April 7, 2005. The State Attorney General filed a Divergence Motion, which was also denied by the Superior Court of Justice on September 29, 2005. The State Office of the Attorney General filed a Regulatory Appeal, equally denied by the Superior Court of Justice on March 22, 2006. For this reason, they filed an Extraordinary Appeal with the Federal Supreme Court, or STF, which was once again denied. Finally, on December 14, 2006 the State Office of the Attorney General filed an Interlocutory Appeal with the Federal Supreme Court, which is pending judgment. The Federal Supreme Court, on 09/21/2007 denied the continuity of the interlocutory appeal. On October 19, 2007 the State of Roraima filed a Regimental Appeal at the Federal Supreme Court against this decision.
On March 31, 2008, the provision for this obligation totaled R$13,551 (December 31, 2007 R$13,187) with the judicial deposits corresponding to the same amount (December 31, 2007 R$13,187).
Despite the opinion of the legal counsel of the Subsidiary that the chances of loss in this proceeding are possible, the Management keeps a provision for the amounts being discussed because it understands this is a legal obligation, under the terms of Resolution CVM N° 489/2005.
State of Maranhão
On August 6, 2002, the Court of Justice of Maranhão rendered a decision in favor of the Subsidiary. Accordingly, the judicial deposits were released in January 2003 and the provision was reversed in 2002. Despite the issuance, by the Court of Justice of the State of Maranhão, of the res judicata certificate, the Office of the Attorney General of the State Treasury filed an appeal with the Federal Supreme Court and with the Superior Court of Justice, which remanded the case to the Court of Justice of Maranhão for a new judgment. The Subsidiary filed a motion for clarification, which was denied by the Superior Court of Justice. On May 03, 2007, the process returned to new trial by the Maranhaos Court of Justice.
28
On March 31, 2008 the provision for this obligation totaled R$23,648 (December 31, 2007 R$24,068), without the corresponding judicial deposits.
Despite the opinion of the legal counsel of the Subsidiary that the chances of loss in this proceeding are possible, the Management keeps a provision for the amounts being discussed because it understands this is a legal obligation, under the terms of Resolution CVM N° 489/2005.
ii. Telecommunications Inspection Fee - FISTEL
The Subsidiary filed a writ of mandamus questioning the responsibility for the payment of inspection fees on mobile stations, which are not owned by the Subsidiary, and started to accrual and deposit in court the amounts related to the Operating Inspection Fee (TFF) and the Installation Inspection Fee (TFI).
In the understanding of Management of the Subsidiary and its legal advisors, the chances of loss in these processes are possible. However, for being a legal obligation under the terms of the Resolution CVM N° 489/2005, the Subsidiary recorded a provision for this obligation. The provision recorded on March 31, 2008 was R$116,245 (December 31, 2007 - R$96,418), with corresponding court deposits in the same amount.
iii. Fund for Universalization of Telecommunication Services - FUST
Based on Article 6 of Law 9998/2000, which instituted the FUST, the subsidiary does not include in the calculation base for the contribution the revenues obtained by providers of telecommunication services on account of remuneration for interconnection and for the use of its network resources.
On December 15, 2005 the ANATELs Management Board approved Compendium 7, which determines the inclusion of the mentioned revenues in the calculation base for FUST, with application retroactive to January 2001.
In the understanding of Management and of its legal counsel, the ANATEL Compendium 7 violates the principles of Law 9998/2000, as well as certain constitutional provisions. On January 2006 the mobile carriers filed a Writ of Mandamus with the purpose of protecting their legitimate rights of continuing to pay FUST without any broadening of the calculation base not provided by law.
29
On November 16, 2006 the Subsidiary received 48 Assessment Notices related to FUST on the revenues from interconnection in 2001. On November 17, 2006, it received another 36 Assessment Notices that were duplicates of those received on November 16. The Notices total R$7,633. The pertinent Administrative Appeals were filed on December 14, 2006. On September 03, 2007 the Subsidiary received 12 additional Assessment Notices in the amount of R$1,069 related to FUST on the revenues from interconnection of 2002, being that the appeals to the assessments will be filed by the law firm retained.
Corroborating the above understanding, on March 5, 2007, The Honorable Federal Judge of the 3rd Lower Court of the Federal District judged the action in favor of the Subsidiary, permitting calculation and payment of the FUST contribution on the total amount of the gross operating revenue deriving from rendering of telecommunication services, without inclusion of the amounts for transfer of interconnection charges. ANATEL filed interlocutory appeal in Court which is still pending judgment.
On December 21, 2007, the Subsidiary received 36 more Assessment Notices in the amount of R$2,624 referring to FUST on interconnection revenues of the year 2002, being that appeals have already bee filed by the law firm retained.
Therefore, the FUST obligation on interconnection revenues has been suspended.
Additionally, In the understanding of Management and of its legal counsel, the chances of success in these proceedings are possible, both in the administrative and in the legal levels.
Therefore, no provision for this contingency has been recorded. On March 31, 2008 the total amount involved was R$11,951 (December 31, 2007 R$11,939).
iv. Fund for Telecommunications Technological Development - FUNTTEL
Based on the provisions of Law 10,052/2000 and Decree . 3,737/2001, which instituted FUNTELL, the Subsidiary does not include in the calculation of its contribution, the revenues obtained by providers of telecommunication services on account of remuneration for interconnection and for the use of its network resources.
The Ministry of Communications took advantage of the interpretation given by ANATEL in publishing the Compendium 07/2005 to also assess and collect the FUNTELL on revenues from interconnection, however, without any regulation that authorizes this collection.
This way, on December 11, 2006 the Subsidiary received 04 Assessment Notices from the Ministry of Communications related to the FUNTTEL on interconnection revenues in 2001, amounting to R$ 2,100. The legal advisors has filed administrative appeal which is still pending judgment.
30
In the understanding of Management and its legal advisors, the interpretation of the Ministry of Communications is against the provisions of Law . 10,052/2000 and Decree 3,737/2001, in addition to several constitutional provisions.
On October 11, 2007 the Subsidiary filed, together with the other cellular carriers, an Interlocutory Injunction to question the collection of FUNTTEL on interconnection revenues.
On November 12, 2007 the preliminary decision favorable was given by the Judge of the 4th Federal Court allowing the Subsidiary to calculate and pay the contribution to the FUNTTEL on the total amount of its gross operating revenue from telecommunications services, without the inclusion of the amounts of the interconnection transfers.
Therefore, in function of the aforementioned preliminary decision, the requirement to collect FUNTTEL on interconnection revenues has been suspended.
On November 29, 2007, the Subsidiary received 01 Assessment Notice from the Ministry of Communications referring to the FUNTELL (year 2002) on interconnection revenues, the amount of R$750 thousand. The legal advisors has presented the administrative appeal which is still pending judgment.
Additionally, In the understanding of Management and of its legal advisors, the chances of success in these administrative proceedings are possible.
Thus, no provision was recorded for this contingency. On March 31, 2008, the total amount involved was R$6,963 (December 31, 2007 - R$7,013).
v. Other tax contingencies
The Subsidiary is party to other tax proceedings for which a provision of R$1,866 on March 31, 2008 (December 31, 2007 R$1,895). The corresponding judicial deposits amounted to R$140 on March 31, 2008 and December 31, 2007. Management, based on the opinion of its legal advisors, understands that the provision recorded is sufficient to cover losses that might result from these proceedings.
(b) Civil and labor contingencies
The Subsidiary is party to certain labor and civil proceedings. Civil contingencies refer mainly to proceedings filed by customers and labor contingencies to proceedings filed by former Subsidiarys employees. Based on the opinion of its legal advisors, management understands that the provision recorded of R$4,942 (December 31, 2007 R$4,691) is sufficient to cover losses that might result from these proceedings.
(c) Possible and remote tax contingencies not provisioned
31
The subsidiary has tax claims involving risks of loss classified by management and its legal advisors as possible or remote amounting to R$37,651 and R$1,091 (December 31, 2007 R$33,556 and R$5,186), respectively, for which no provision for contingencies has been recorded.
15 Shareholders Equity
(a) Paid-in capital stock
On March 31, 2008 and December 31, 2007, paid-in capital stock was R$84,851 and was represented by 6,702 thousand shares (December 31, 2007 6,702 thousand), of which 2,493 thousand are common (December 31, 2007 2,493 thousand) and 4,209 thousand are preferred (December 31, 2007 4,209 thousand), all nominative non-par shares. The Companys authorized capital is 700,000,000 thousand shares.
On December 19, 2002, taking into account the new wording of Article 17 of Law 6,404/76, as per amendments introduced by Law 10,303/01, the Shareholders General Meeting approved amendments in the rules of payment of dividends of the Companys preferred shares, without voting rights, and with priority in capital reimbursement, without premium, and the payment of the minimum, non-cumulative dividends, according to the criteria below, alternatively, considering that which represents the highest amount:
I 6% (six per cent) p.y. over the amount resulting from the division of the subscribed capital by the total number of Companys shares; or
II - right to receive the minimum mandatory dividend, according to the following criteria:
a) priority to receive minimum, non-cumulative dividends corresponding to 3% of the shareholders equity; and
b) right to receive profit distributions under equal conditions with common shares, after these are assured dividends equal to the minimum priority dividend established in conformity with item a.
Preferred shares will acquire voting right should the Company fails to pay minimum dividends for 3 (three) consecutive years.
(b) Reverse Share Split
In the Extraordinary Shareholders Meeting held on July 12, 2007 the reverse share split of the shares representing the Companys capital stock was approved. The shares will be grouped in the proportion of 50,000 (fifty thousand) existing shares to 01 (one) share of the respective type.
In Extraordinary Shareholders Meeting held on October 29, 2007, the change of the capital stock composition of the Companys capital stock, in function of the above mentioned reverse share split was approved. Since then, the Companys capital stock started to be comprised by 2,492,476 common shares and 4,209,206 preferred shares.
32
On October, 2007 the Company carried out auctions for the sale of 156,221 common shares and 124,977 preferred shares related to the fractions resulting from the reverse share split mentioned in Note 15 (b). The amount of sale, net of brokerage, fees and income tax, reached R$70.3660 per common share and R$25.3733 per preferred share. The amounts mentioned were made available to the respective shareholders as of October 26, 2007.
The amounts already made available to the shareholders, but not yet claimed, in the amount of R$13,947 (holding) on March 31, 2008 (December 31, 2007 R$14,041) are recorded in current liabilities as Reverse Share Split.
The Extraordinary Shareholders Meeting held on July 04 and October 29, 2007 approved the reverse share split and the change of the shareholders composition of the Subsidiarys capital stock. On October, 2007, the process for alienation of the fractions resulting from the reverse share split was started by the Bovespa. On March 31, 2008, the process was not completed. After the completion of the auctions, the Subsidiary will make available the proceeds to the respective shareholders.
(c) Dividends
The shareholders are assured a minimum dividend of 25% on the adjusted net income for each year, in accordance with the Brazilian Corporate Law and the by-Laws, being increased up to the amount necessary for payment of the priority minimum dividend on the preferred shares.
The General Extraordinary Meeting held on March 28, 2008, approved the payment of dividends in the amount of R$3,198 related to the minimum mandatory dividend of 6% on the capital stock pursuant Art. 11, I, of the By-Laws, which payment started on April 14, 2008.
16 Insurance Coverage
On March 31, 2008 and December 31, 2007, the Subsidiary had insurance coverage against fire and sundry risks for inventories, leased assets, property, plant and equipment and loss of profits, in amounts contracted based on the evaluation of management, considering the risks and amounts involved (operating risks policy).
On March 31, 2008 and December 31, 2007, the amounts at risk insured were approximately the following:
Consolidated | ||||
03.31.08 | 12.31.07 | |||
Inventories | 14,373 | 14,373 |
Leased assets and property and equipment | 567,192 | 567,192 | ||
Loss of profit | 248,482 | 248,482 | ||
830,047 | 830,047 | |||
33
Additionally, the Subsidiary has insurance for general civil liability and for national transportation.
17 Stock-based compensation plan
On October 5, 2000, the Board of Directors of the Company approved two long-term incentive plans, described as below:
(a) Plan A This plan covered the key executives who were granted preferred or common shares of the Company. The bonuses will be earned and shares would be issued only to the extent that the Company achieve its performance goals determined by the Board of Directors during a five-year performance period. On March 31, 2008, all the options granted were expired.
(b) Plan B This plan covers some of the Company and Subsidiarys key-executives and other employees. Options granted in such plan refer to preferred shares of Company exercised at the market price at the time they are granted. The option exercise is 20% during the second year, 60% during the third year and 100% during the fourth year, and they could be exercised up to October, 2007. The options expired in October 2007 with no exercise performed by the executives.
The Board of Directors of the Subsidiary and the Company, at meetings held on December 29 and 30, 2003, respectively, approved changes to plan B, introducing new grants.
The plan continues to cover some of the Companys key-executives and the new stock options granted remain related to the preferred shares of the Company. However, these new options have an exercise price corresponding to the market price at the time they are granted, with a discount of 20%. The right to option exercise is 40% as from January 2004, 70% as from January 2005, and 100% as from January 2006. These options may be exercised until January 2008. The options expired on January, 2008 without being exercised by the executives.
18 Financial Instruments (consolidated)
The Company and Subsidiary participate in transactions involving financial instruments in order to reduce the exposure to interest and currency risks. Management of these risks is conducted by definition of strategies and determination of limits of exposure.
(a) Foreign exchange rate and interest rate risk
Foreign exchange rate and interest rate risks relate to the possibility of the Company and Subsidiary incurring losses arising from exchange rate and interest rate fluctuations, increasing its debt balance for loans and financing obtained in the market and corresponding interest expenses. In order to reduce such risks, the Company carries out hedge transactions, through currency and interest rate swap contracts.
34
On March 31, 2008, the restated amount of swap contracts totaled R$149,393 (December 31, 2007 R$153,510). The contracts mature between April 2008 and January 2009.
Gains and losses in operations arise from differences in variations of contracted indicators against reference indexes (yield curve) and are accounted for on the accrual basis under interest income or expenses. In the accumulate up to March, 2008, net losses on swap operations amounted to R$5,320 (First quarter, 2007 - R$10,876). In the same period the gain with foreign exchange variation, mainly related to the foreign denominated debt, totaled R$1,955 (First quarter, 2007 R$8,559).
On March 31, 2008, the net amount payable relating to swap contracts amounted to R$51,561, classified as current liabilities (December 31, 2007 R$53,264 - of which R$45,815 are recorded at long-term liabilities and R$7,449 as current liabilities).
On March 31, 2008, the Company and the Subsidiary had loans and financing in the amount of R$149,885 (December 31, 2007 - R$151,788) denominated in foreign currency, of which 100% (December 31, 2007 100%) were covered by hedge operations.
(b) Credit risk
Credit risk associated with accounts receivable arises from telecommunications services billed and to be billed, resale of handsets and distribution of prepaid cards. The Subsidiary continuously monitors credit granted to its customers and the delinquency level.
Customer access to telecommunications services is blocked when a bill is overdue for more than 15 days, except for telephone services to be maintained for security or national defense reasons. The credit risk of accounts receivable of telecommunications mobile services is diversified. The Subsidiary maintains credit limits for handset resellers and prepaid card distributors which are defined based on potential sales, risk history, payment promptness and delinquency levels. On March 31, 2008, the Subsidiary had provision to cover eventual losses on accounts receivable amounted to R$44,597 (December 31, 2007 R$42,780) - Note 6.
Transactions with financial institutions (financial investments and swap contracts) are distributed among prime financial institutions, minimizing the credit risk and avoiding concentration.
There is no concentration of funds available that have not been mentioned above, which could, if suddenly eliminated, severely impact the Company and the Subsidiary operations.
(c) Market value of financial instruments
35
The market values of the financial assets and liabilities are determined based on available market information and appropriate valuation methodologies. The use of different market assumptions and/or estimation methodologies could cause a different effect on the estimated market values.
The accounting balances of financial investments on March 31, 2008 and December 31, 2007 are equivalent to market values, as they are recorded at realization value. The market values of loans and financing and of swap operations were calculated according to the present value of these financial instruments, considering the interest rate practiced by the market for operations of similar nature, term and risk, as shown below:
Consolidated | ||||||||
03.31.08 | 12.31.07 | |||||||
Book | Market | Book | Market | |||||
value | value | value | value | |||||
Financial investments | 2,945 | 2,945 | 5,619 | 5,619 | ||||
Short Term Investments | 24,961 | 24,961 | 34,953 | 34,953 | ||||
Accounts payable hedge operations | 51,561 | 50,005 | 53,264 | 52,844 | ||||
Loans and financing | 149,885 | 152,213 | 151,788 | 153,911 |
The hedge operations are recognized on a monthly basis in the income statement, considering the yield curve (Note 18 (a)).
19 Special Purpose Entities (EPE)
The Company, together with its Subsidiary, Amazônia Celular S.A., and with related companies on March 31, 2008, Telemig Celular Participações S.A. and Telemig Celular S.A., invests in an Investment Fund in Quotas of Investment Funds - FIC (exclusive), managed by Banco Itaú S.A., which, in turn, invests in quotas of exclusive Financial Investment Funds.
The main information on Investment Fund in Quotas of Investment Funds FIC (exclusive), is summarized as below:
Holding | Consolidated | |||||||
03.31.08 | 12.31.07 | 03.31.08 | 12.31.07 | |||||
Consolidated Portfolio | ||||||||
National Treasury Bonds LTN | 299,995 | 401,349 | 299,995 | 401,349 | ||||
Financial Treasury Bonds LFT | 179,585 | 235,187 | 179,585 | 235,187 | ||||
Notes of National Treasury NTN | 9,626 | 4,895 | 9,626 | 4,895 | ||||
Private Risk CDB / Others | 403,614 | 92,997 | 403,614 | 92,997 | ||||
Committed/Over/Cash Dep. Transactions | 71,282 | 18,177 | 71,282 | 18,177 | ||||
Liabilities | (57) | (78) | (57) | (78) | ||||
964,045 | 752,527 | 964,045 | 752,527 | |||||
% share at the end of the quarter | 1.47% | 1.98% | 2.59% | 4.64% | ||||
Participation amount | 14,164 | 14,864 | 24,961 | 34,953 | ||||
Holding | Consolidated | |||||||
03.31.08 | 12.31.07 | 03.31.08 | 03.31.07 | |||||
FIC result in the quarter | 23,693 | 16,240 | 23,693 | 16,240 | ||||
Share in FIC result | 381 | 22 | 1,182 | 935 |
36
For information purposes, the proportional consolidated balance of the short term investments considering the nature of the investments in exclusive funds, is presented in Note 5.
20 Other Information
(a) Proceeding referring to the General Law of Telecommunications
In June 2005, the Company and its Subsidiary filed a judicial action against Caixa de Previdência dos Funcionários do Banco do Brasil - PREVI and Banco do Brasil S.A., for understanding, the claimants, that the defendants are part of the controlling group (through indirect interest) both of the Company and its competitor TNL PCS S.A. ("Oi"). The action aimed to prevent the defendants from exercising their voting rights in the Company and its control chain until the matter concerning the cross shareholding is resolved.
On October 16, 2006, after the taking over of its new Board, the Company presented petition in the records of the action described above, through which it waived the rights on which the referred demand was based. On June 27, 2007, the process was extinguished upon judicial confirmation of the waiver. The abatement of the action will be concluded after final decision.
21 Subsequent Events
In relevant notice published on April 03, 2008, Telemar Norte Leste S.A. disclosed the completion of the acquisition process of 1,293 thousand common shares and 3.7 thousand preferred shares issued by Tele Norte Celular Participações S.A., holding of Amazônia Celular S.A., object of the Stock Purchase Agreement entered into Telemar Norte Leste S.A. and Vivo Participações S.A. (Vivo) on December 20, 2007, corresponding to 51.86% of the common shares and 0.09% of the preferred shares and 19.34% of the total shares issued by Tele Norte Celular Participações S.A.
The total price agreed upon in the Stock Purchase Agreement, of R$128,600 thousand, corresponds to an acquisition price per common shares issued by Tele Norte Celular Participações S.A. of R$99.38, which implies in the price per share issued by Amazônia Celular S.A. of R$152.01. These amounts have already been restated by the daily interest rate of the Interbanking Deposit Certificate CDI since 08.02.2007 up to that date. Additionally, Telemar Norte Leste S.A. acquired subscription rights to new shares to be issued by Tele Norte Celular Participações S.A. held by Vivo as provided by the CVM Instruction . 319/99 and later amendments, for the price of R$22,611 thousand.
37
With the implementation of the transaction provided in the Stock Purchase Agreement, Telemar Norte Leste S.A. will shortly present to the Brazilian Securities and Exchange Commission (CVM), together with Credit Suisse (Brasil) S.A. Corretora de Títulos e Valores Mobiliários, in the quality of intermediate institution, requests for registration of the tender offers up to the totality of the common shares (OPAs) of Tele Norte Celular Participações S.A. and Amazônia Celular S.A., outstanding in the market, in fulfillment to the provision of article 254-A of Law 6404/76 and CVM Instruction . 361/02.
The OPA of Tele Norte Celular Participações S.A. will be made for the cash price of R$79.51 per common share and the OPA of Amazonia Celular S.A. will be made for the cash price of R$121.61 per common share. The acquisition prices offered in the OPAs correspond to 80% of the amount paid by Telemar Norte Leste S.A. to Vivo for the common shares that integrate the control block of Tele Norte Celular Participações S.A. and the implicit amount of Amazônia Celular S.A., under the provision of article 254-A of Law 6404/76.
In connection with the conclusion of the acquisition of Tele Norte Celular Participações S.A. by Telemar Norte Leste S.A., Telemar Norte Leste S.A. will also shortly submit to the approval of Bolsa de Valores do Estado de Sao Paulo S/A BVSP (Bovespa), drafts of the Public Notices of acquisition volunteer tender offers (Volunteer OPAs) of the preferred shares of Tele Norte Celular Participações S.A. and of Amazônia Celular S.A. The Volunteer OPAs are intended to the acquisition of up to the totality of the preferred shares of Tele Norte Celular Participações S.A. and Amazônia Celular S.A. outstanding and they will be made for the cash price of R$33.00 per preferred share of Tele Norte Celular Participações S.A. and R$25.55 per preferred share of Amazônia Celular S.A., regardless of the class of share, whether preferred shares of class A, B, C, D or E. The launching of the Volunteer OPAs is subject to the no occurrence of adverse material event that may affect the decision of Telemar Norte Leste S.A. to launch the Volunteer OPAs and to the obtaining of the approval of the respective public notices by the Bovespa.
The management of Telemar Norte Leste S.A. confirmed that the launching of the Volunteer OPAs is subject to the evolution of the general financial and capital market conditions and the no occurrence of events that substantially alter the profitability perspectives of Tele Norte Celular Participações S.A. and Amazônia Celular S.A., and, consequently, its decision to launch the Volunteer OPAs.
The Volunteer OPAs will not be intended to the delisting of the publicly traded company Tele Norte Celular Participações S.A. or Amazônia Celular S.A.
The management of Telemar Norte Leste S.A. will inform its shareholders and the market about the launching of the OPAs and Volunteer OPAs, as well as any other events that may affect their launching and supplemental ones if deemed necessary.
22 Restatement of the Quarterly Information
As required by Official Letter CVM/SEP/GEA-2/N°094/08, the Company restated its Quarterly Information. The following charts were included:
38
This restatement did not present changes in the individual and consolidated balance sheets, in the individual and consolidated statements of income, in the consolidated performance comments or in the Notes to the Quarterly Information submitted on May 13, 2008.
* * *
39
05.01 COMMENTS ON THE COMPANYS PERFORMANCE IN THE QUARTER |
See Comments on the Consolidated Performance in the Quarter.
*******************
40
06.01 CONSOLIDATED BALANCE SHEET - ASSETS (in thousands of Reais)
1 CODE | 2 - DESCRIPTION | 3 03/31/2008 | 4 12/31/2007 |
1 | Total Assets | 509,739 | 529,211 |
1.01 | Current Assets | 160,297 | 158,388 |
1.01.01 | Cash and Cash Equivalents | 28,878 | 44,837 |
1.01.01.01 | Cash and Cash Equivalents | 3,917 | 9,884 |
1.01.01.02 | Short Term Investments | 24,961 | 34,953 |
1.01.02 | Credits | 101,586 | 99,449 |
1.01.02.01 | Customers | 74,974 | 81,296 |
1.01.02.02 | Miscellaneous Credits | 26,612 | 18,153 |
1.01.02.02.01 | Income Tax and Social Contribution Recoverable | 967 | 1,477 |
1.01.02.02.02 | PIS/COFINS Recoverable Law 9718/98 | 14,872 | 14,437 |
1.01.02.02.03 | Other Taxes Recoverable | 10,773 | 2,239 |
1.01.03 | Inventories | 11,216 | 9,721 |
1.01.04 | Others | 18,617 | 4,381 |
1.02 | Long-Term Receivables | 349,442 | 370,823 |
1.02.01 | Long Term Receivables | 94,971 | 94,175 |
1.02.01.01 | Miscellaneous Credits | 88,422 | 88,506 |
1.02.01.01.01 | Deferred Income Tax | 82,131 | 82,131 |
1.02.01.01.02 | ICMS Recoverable | 3,602 | 3,784 |
1.02.01.01.03 | Income Tax and Social Contribution Recoverable | 1,156 | 1,076 |
1.02.01.01.04 | PIS and COFINS Recoverable Law 9718/98 | 1,533 | 1,515 |
1.02.01.01.05 | Other Taxes Recoverable | 0 | 0 |
1.02.01.02 | Credits with Related Parties | 0 | 0 |
1.02.01.02.01 | Affiliates | 0 | 0 |
1.02.01.02.02 | Subsidiaries | 0 | 0 |
1.02.01.02.03 | Other Related Parties | 0 | 0 |
1.02.01.03 | Others | 6,549 | 5,669 |
1.02.02 | Permanent Assets | 254,471 | 276,648 |
1.02.02.01 | Investments | 77 | 77 |
1.02.02.01.01 | In Affiliates | 0 | 0 |
1.02.02.01.02 | In Affiliates/Goodwill | 0 | 0 |
1.02.02.01.03 | In Subsidiaries | 0 | 0 |
1.02.02.01.04 | In Subsidiaries/Goodwill | 0 | 0 |
1.02.02.01.05 | Other Investments | 77 | 77 |
1.02.02.02 | Property, Plant and Equipment | 216,835 | 236,279 |
1.02.02.03 | Intangible | 35,246 | 37,850 |
1.02.02.04 | Deferred Charges | 2,313 | 2,442 |
41
06.02 CONSOLIDATED BALANCE SHEET - LIABILITIES (in thousands of Reais)
1 - CODE | 2 DESCRIPTION | 3 3/31/2008 | 4 12/31/2007 |
2 | Total Liabilities | 509,739 | 529,211 |
2.01 | Current Liabilities | 312,518 | 218,083 |
2.01.01 | Loans and Financing | 149,885 | 80,936 |
2.01.02 | Debentures | 0 | 0 |
2.01.03 | Suppliers | 77,444 | 83,694 |
2.01.04 | Taxes, Charges and Contributions | 303 | 8,228 |
2.01.05 | Dividends Payable | 3,297 | 3,297 |
2.01.06 | Provisions | 5,330 | 10,620 |
2.01.07 | Debts with Related Parties | 0 | 0 |
2.01.08 | Other | 76,259 | 31,308 |
2.01.08.01 | Accounts Payable Hedging Operations | 51,561 | 7,449 |
2.01.08.02 | Reverse Share Split | 14,970 | 15,052 |
2.01.08.03 | Other Liabilities | 9,728 | 8,807 |
2.02 | Long-Term Liabilities | 72,293 | 191,231 |
2.02.01 | Long Term Liabilities | 72,293 | 191,231 |
2.02.01.01 | Loans and Financing | 0 | 70,852 |
2.02.01.02 | Debentures | 0 | 0 |
2.02.01.03 | Provisions | 30,316 | 30,514 |
2.02.01.04 | Debts with Related Parties | 23,396 | 26,076 |
2.02.01.05 | Advance for Future Capital Increase | 0 | 0 |
2.02.01.06 | Others | 18,581 | 63,789 |
2.02.01.06.01 | Accounts Payable Hedging Operations | 0 | 45,815 |
2.02.01.06.02 | Pension Plan CVM 371 | 2,250 | 2,250 |
2.02.01.06.03 | Licenses of Use Payable | 13,117 | 12,612 |
2.02.01.06.04 | Other Liabilities | 3,214 | 3,112 |
2.02.02 | Deferred Income | 0 | 0 |
2.03 | Minority Interests | 33,090 | 31,768 |
2.04 | Shareholders Equity | 91,838 | 88,129 |
2.04.01 | Paid-in Capital | 84,851 | 84,851 |
2.04.02 | Capital Reserves | 0 | 0 |
2.04.03 | Revaluation Reserves | 0 | 0 |
2.04.03.01 | Own Assets | 0 | 0 |
2.04.03.02 | Subsidiaries/Affiliates | 0 | 0 |
2.04.04 | Profit Reserves | 160 | 160 |
2.04.04.01 | Legal | 160 | 160 |
2.04.04.02 | Statutory | 0 | 0 |
2.04.04.03 | For Contingencies | 0 | 0 |
2.04.04.04 | Realizable Profits | 0 | 0 |
2.04.04.05 | Profit Retention | 0 | 0 |
2.04.04.06 | Special for Non-Distributed Dividends | 0 | 0 |
2.04.04.07 | Other Profit Reserves | 0 | 0 |
2.04.05 | Retained Earnings/Accumulated Losses | 6,827 | 3,118 |
2.04.06 | Advance for Future Capital Increase | 0 | 0 |
42
07.01 - STATEMENT OF INCOME (in thousands of Reais)
1 - CODE | 2 DESCRIPTION | 3 01/01/2008 to 03/31/2008 |
4 - 01/01/2008 to 03/31/2008 |
5 01/01/2007 to 31/31/2007 |
6 01/01/2007 to 03/31/2007 |
3.01 | Gross Revenue from Sales and/or Services | 276,204 | 276,204 | 201,574 | 201,574 |
3.02 | Gross Revenue Deductions | (162,083) | (162,083) | (86,135) | (83,135) |
3.03 | Net Revenue from Sales and/or Services | 114,121 | 114,121 | 115,439 | 115,439 |
3.04 | Cost of Goods and/or Services Sold | (73,458) | (73,458) | (77,515) | (77,515) |
3.05 | Gross Profit | 40,663 | 40,663 | 37,924 | 37,924 |
3.06 | Operating Expenses/Revenue | (35,368) | (35,368) | (45,266) | (45,266) |
3.06.01 | Selling | (22,657) | (22,657) | (26,500) | (26,500) |
3.06.02 | General and Administrative | (19,293) | (19,293) | (11,204) | (11,204) |
3.06.03 | Financial | (6,229) | (6,229) | (7,562) | (7,562) |
3.06.03.01 | Financial Income | 1,989 | 1,989 | 2,808 | 2,808 |
3.06.03.02 | Financial Expenses | (8,218) | (8,218) | (10,370) | (10,370) |
3.06.04 | Other Operating Revenues | 12,811 | 12,811 | 0 | 0 |
3.06.05 | Other Operating Expenses | 0 | 0 | 0 | 0 |
3.06.06 | Equity in Subsidiary and Affiliated Companies | 0 | 0 | 0 | 0 |
3.07 | Operating Income | 5,295 | 5,295 | (7,342) | (7,342) |
3.08 | Non-Operating Income | 49 | 49 | (14) | (14) |
3.08.01 | Revenues | 116 | 116 | 18 | 18 |
3.08.02 | Expenses | (67) | (67) | (32) | (32) |
3.09 | Income Before Taxes/Profit Sharing | 5,344 | 5,344 | (7,356) | (7,356) |
3.10 | Provision for Income Tax and Social Contribution | (314) | (314) | 0 | 0 |
3.11 | Deferred Income Tax | 0 | 0 | 0 | 0 |
3.12 | Profit Sharing/Statutory Contributions | 0 | 0 | 0 | 0 |
3.12.01 | Employee Profit Sharing | 0 | 0 | 0 | 0 |
3.12.02 | Contributions | 0 | 0 | 0 | 0 |
3.13 | Reversal of Interest on Shareholders Equity | 0 | 0 | 0 | 0 |
43
07.01 CONSOLIDATED STATEMENT OF INCOME (in thousands of Reais)
1 - CODE | 2 DESCRIPTION | 3 01/01/2008 to 03/31/2008 |
4 - 01/01/2008 to 03/31/2008 |
5 01/01/2007 to 01/01/2007 |
6 01/01/2007 to 03/31/2007 |
3.14 | Minority Interests | (1,321) | (1,321) | 1,763 | 1,763 |
3.15 | Net Income/Loss for the Period | 3,709 | 3,709 | (5,593) | (5,593) |
NUMBER OF SHARES, EX-TREASURY (in thousands) | 6,702 | 6,702 | 335,084,155 | 335,084,155 | |
EARNINGS PER SHARE | 0.55342 | 0.55342 | |||
LOSS PER SHARE | (0.00002) | (0.00002) |
44
08.01 COMMENTS ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER |
Scope |
This performance report comprises the accounts of Tele Norte Celular Participações S.A., corresponding to the periods of 01/01/08 to 03/31/08, comparing them with previous quarters and with the same period of the previous year. Sums are subject to rounding differences.
Statement of income |
The comments on economic and financial performance are based on the model statement of income shown below: (non accounting figures not reviewed by independent accountants).
(R$ thousand) | ||||||
Income Statement | 1Q07 | 4Q07 | 1Q08 | |||
Service Revenues - Gross | 191,604 | 218,204 | 272,706 | |||
Equipment Revenues - Gross | 9,970 | 6,035 | 3,498 | |||
Total Revenues - GROSS | 201,574 | 224,239 | 276,204 | |||
Service Revenues - Net | 108,447 | 126,857 | 111,679 | |||
Equipment Revenues - Net | 6,992 | 4,602 | 2,442 | |||
Total Revenues - NET | 115,439 | 131,459 | 114,121 | |||
Costs & Operating Expenses | ||||||
Cost of Services | 46,931 | 50,640 | 47,419 | |||
Cost of Equipment | 7,758 | 8,015 | 4,549 | |||
Selling & Marketing Expenses | 23,318 | 20,222 | 22,074 | |||
Bad Debt Expense | 3,330 | 4,247 | 4,414 | |||
General & Administrative Expenses | 8,718 | 9,029 | 11,918 | |||
Other Operating Expenses (income) | (3,012) | (21,722) | (14,209) | |||
EBITDA | 28,396 | 61,028 | 37,956 | |||
Margin (% total net revenues) | 24.6% | 46.4% | 33.3% | |||
Depreciation & Amortization | 28,176 | 27,647 | 26,432 | |||
EBIT | 220 | 33,381 | 11,524 | |||
Financial Expenses | 18,929 | 12,196 | 10,440 | |||
Financial Revenues | (2,808) | (3,461) | (1,989) | |||
Foreign Exchange Loss (gain) | (8,559) | (5,839) | (2,222) | |||
Others | 14 | 1,622 | (49) | |||
Net Income Before Taxes & Mino. Inter. | (7,356) | 28,863 | 5,344 | |||
Taxes | 0 | 0 | 314 | |||
Minority Interest | (1,763) | 7,251 | 1,321 | |||
Net Income (Loss) | (5,593) | 21,612 | 3,709 | |||
Margin (% total net revenues) | -5.2% | 17.0% | 3.3% | |||
Number of Shares | 335,084,155,357 | 6,701,682 | 6,701,682 | |||
Earnings (losses) per share* | (0.017) | 3.225 | 0.553 | |||
Earnings (losses) per ADR | (0.835) | 3.225 | 0.553 |
45
Operating performance |
Client base (not reviewed by independent accountants) |
The Companys client base totaled 1,405 thousand in the first quarter of 2008, in line with the 4Q07 (-0.8%) and 11.9% higher than the 1Q07. In march/08, prepaid segment reached 1,197 thousand clients, an increase of 15.5% over the 1Q07 and a slight decrease (-0.6%) over December/07, representing 85% of the total base.
Market share was estimated at 18.8% in the 1Q08 compared to the 20.3% registered in the previous quarter and 22.3% in the 1Q07. Gross sales share in the 1Q08 was estimated at 21.3%, 1.4 p.p. and 4.9 p.p. lower than the 4Q07 and 1Q07, respectively.
Churn Rate (not reviewed by independent accountants) |
Blended annualized churn rate reached 65.3% higher than the 35.2% and 35.9% recorded in the 4Q07 and 1Q07, respectively. This increase is a result of higher prepaid churn rate associated to changes in the client disconnection policy during the year 2007.
Operating Revenues |
Net revenues totaled R$114.1 million in the 1Q08, 1.1% and 13.2% lower than 1Q07 and 4Q07, respectively. The annual reduction is due to lower equipment revenues (-65%).
In service revenues, annual growth (+2.98%) occurred despite of lower blended ARPU, which reached R$26.0, representing a R$2.4 reduction during the period. When compared to the R$30.4 registered in the 4Q07, blended ARPU was reduced by R$4.4.
Operating costs and expenses |
Cost of services totaled R$47.4 million in the 1Q08, 6.4% lower than the previous quarter. This reduction is related to lower Fistel expenses (reduced client base growth). When compared to the 1Q07, cost of services increased by R$0.5 million.
Selling and marketing expenses in the 1Q08 totaled R$22.1 million, 9.2% higher than the 4Q07, mainly due to higher personnel expenses. When compared to the 1Q07, selling and marketing expenses were reduced by 5.3% as a result of the closure of the Belém call center in the 1Q07, partially offset by the inventory adjustment to its market value.
General and administrative expenses totaled R$11.9 million in the 1Q08, 32.0% higher than the 4Q07, as a result of higher consulting expenses and provision for contingencies. When compared to the 1Q07, general and administrative expenses increased by R$3.2 million, due to higher personnel and consulting expenses.
46
Bad debt provisions totaled R$4.4 million in the 1Q08, slightly higher than the R$4.2 million recorded in the 4Q07 and R$1.1 million higher than the 1Q07 as a result of a slight deterioration in client credit profile.
Client acquisition cost reached R$94 in the 1Q08, 27.7% lower than R$130 recorded in the 4Q07, as a consequence of lower marketing expenses and subsidies. When compared to the first quarter of 2007, client acquisition cost decreased by R$46 due to lower promotional discounts and higher gross activation volume.
Retention costs reached R$12.2 million in the 1Q08, in line with the previous quarter and 18.1% lower than the R$14.9 million registered in the 1Q07. This reduction was a consequence of lower personnel expenses related to the closure of the Belem call center in the first quarter of 2007.
EBITDA (not reviewed by independent accountants) |
In the 1Q08, EBITDA reached 38.0 million, 37.8% lower than 4Q07 and 33.7% higher than 1Q07. In the quarter, EBITDA margin reached 33.3% over total net revenues, an increase of 8.7 p.p. when compared to the 1Q07, but lower than the previous quarter (-13.2 p.p.). Its worth mentioning that, in the 4Q07, EBITDA was positively impacted by the R$26.6 million ICMS reversal provision in the state of Pará. Without such impact EBITDA margin would have been 26.2% .
Depreciation and amortization |
In the 1Q08, depreciation and amortization expenses totaled R$26.4 million, 4.4% and 6.2% lower than 4Q07 and 1Q07, respectively, as a result of the end of depreciation on some network items in fixed assets.
Net financial expense |
1 Financial Result
Net Financial Expenses
R$ million | ||||||
1Q07 | 4Q07 | 1Q08 | ||||
Interest Expenses (a) | (18.9) | (12.2) | (10.4) | |||
Interest Income (b) | 2.8 | 3.5 | 2.0 | |||
Foreign Exchange Gain (Loss) (c) | 8.5 | 5.8 | 2.2 | |||
Net Financial Income (Expense) | (7.6) | (2.9) | (6.2) | |||
Note: a) Interest Expenses: include financial expenses related to debt, loss in hedge operations (if any), and taxes on financial operations; b) Interest Income: include results of cash investments and gains from hedge operations (if any); and, c) Gain (Loss) from Exchange Variation: reflects almost exclusively the currency appreciation/weakening and the interest on debt denominated in foreign currency. |
Net income |
47
Net income in the 1Q08 totaled R$3.7 million (R$0.553 per share), reverting the loss observed on the same period of previous 2007 year and R$17.9 million lower than the 4Q07, when a non-recurrent ICMS reversal (R$26.6 million) was registered, as mentioned above.
Total debt |
At the end of 1Q08, total debt reached R$149.9 million, of which 100% was denominated in US dollars. The entire debt denominated in foreign currency was hedged.
The Companys net debt in the 1Q08 reached 172.6 million, 1.1x accumulated EBITDA for the last 12 months. Although debt was partially offset by cash (cash equivalents and short-term cash investments) in the amount of R$28.9 million, it was impacted by accounts payable from hedge operations in the amount of R$51.6 million.
Investments |
During the first quarter of 2008, Amazônia Celulars capital expenditures reached R$4.3 million. The breakdown of such investments follows:
CAPEX (R$ million) | 1Q07 | 4Q07 | 1Q08 | |||
Network | 2.5 | 19.6 | 1.0 | |||
IT | 0.1 | 0.5 | 2.0 | |||
Others | 0.7 | 1.8 | 1.3 | |||
T O T A L | 3.3 | 21.9 | 4.3 |
*****************************
This press release contains forward-looking statements. Such statements are not statements of historical fact, and reflect the beliefs and expectations of the Company's management. The words "anticipates," "believes," "estimates," "expects," "forecasts," "intends," "plans," "predicts," "projects" and "targets" and similar words are intended to identify these statements, which necessarily involve known and unknown risks and uncertainties. Known risks and uncertainties include those resulting from the short history of the Company's operations as an independent, private-sector, entity and the introduction of competition to the Brazilian telecommunications sector, as well as those relating to the cost and availability of financing, the performance of the Brazilian economy generally, the levels of exchange rates between Brazilian and foreign currencies and the Federal Government's telecommunications policy. Accordingly, the actual results of operations of the Company may be different from the Company's current expectations, and the reader should not place undue reliance on these forward-looking statements. Forward-looking statements speak only as of the date they are made, and the Company does not undertake any obligation to update them in light of new information or future developments.
48
**************
OPERATIONAL DATA
(not reviewed by independent accountants)
Operational Data | 1Q07 | 4Q07 | 1Q08 | |||
Licensed Pops (in million) | 17.6 | 17.6 | 18.0 | |||
Clients | 1,256,134 | 1,416,620 | 1,405,149 | |||
Postpaid | 219,614 | 212,553 | 208,453 | |||
Prepaid | 1,036,520 | 1,204,067 | 1,196,696 | |||
Market Share | 22.3% | 20.3% | 18.8% | |||
Annualized churn rate | 35.9% | 35.2% | 65.3% | |||
Other Information | ||||||
Universalization | ||||||
Number of locations served | 212 | 213 | 213 | |||
Number of cell sites | 693 | 706 | 704 | |||
Number of switches | 14 | 18 | 18 | |||
Headcount | 374 | 419 | 400 |
GLOSSARY OF KEY INDICATORS
I) Average Customers
a) Average customers monthly
Sum of customers at the beginning and the end of the month
2
b) Average customers quarterly and year to date
Sum of the average customers for each month of the period
Number of months in the period
II) Churn Rate (Annualized)
a) Churn % quarterly
Sum of deactivations / Sum of average monthly opening customers for the 3 months x 12
3
b) Churn % - year to date
YTD deactivations / Sum of avg monthly opening customers since beginning of the year x 12
Number of months in the period
49
MOU Minutes of Use (Monthly)
Number of total billable minutes for the period / Average customers for the period
Number of months in the periods
ARPU Average Revenue per User
Net service revenues for the period (excluding roaming-in revenues)
Average customers for the period
Customer Acquisition Cost
(Sum of Marketing salaries, Selling salaries, Consulting (Sales and Marketing), Commissions, Handsets subsidies, Advertising and promotions,
FISTEL tax (activation tax), less Activation fee for the period)
Number of gross activation in the
period
Free Cash Flow
Free Cash Flow = (EBITDA CAPEX Taxes Net Financial Expenses* Minority Interests Working Capital Variation)
* Considers interest paid.
Working Capital Variation
Working Capital Variation = ( ∆ Current Assets ∆ Cash & Cash Equivalents) ( ∆ Current Liabilities ∆ Short Term Loans and Financing - ∆ Loan Interest - ∆ Dividends)
Interest Coverage Ratio
Interest Coverage Ratio = EBITDA / Interest Paid
III) Current Liquidity Ratio
Current Liquidity Ratio = Current Assets / Current Liabilities
EBITDA
EBITDA = Operational Revenues - Operational Costs - Operational Expenses* - Bad Debt
* Does not include profit sharing.
50
09.01 INTEREST IN CONTROLLED AND/OR RELATED COMPANIES
1 - Item: 01 |
2 - Company name of the controlled/related company: AMAZÔNIA CELULAR S.A. |
3 - CNPJ: 02.340.278/0001-33 |
4 - Classification: CONTROLLED PUBLIC COMPANY |
5 - % interest in the capital of the invested company: 74.96 |
6 - % stockholders' equity of the investor: 107.85 |
7 - Company type: commercial, industry and other type of company |
8 - Number of shares held in the current quarter (thousand): 4,413 |
9 - Number of shares held in the previous quarter (thousand): 4,413 |
51
11.01 PURCHASE ORDERS/EXECUTED AGREEMENTS
Company | (in thousands Reais) |
1 - Balance of the purchase orders/agreements executed at the end of the current quarter | 36 |
2 - Balance of the purchase orders/agreements executed at the end of the same quarter of the prior fiscal year | 227 |
Consolidated | (in thousands Reais) |
3 - Balance of the purchase orders/agreements executed at the end of the current quarter | 35,343 |
4 - Balance of the purchase orders/agreements executed at the end of the same quarter of the prior fiscal year | 30,988 |
52
15.01 INVESTMENT PROJECT
Investments
In the quarter, Amazônia Celular made investments in the amount of R$ 4.3 million. In the chart below, the company shows the opening of these investments:
CAPEX (R$ million) | 1st quarter of 2007 | 4th quarter of 2007 | 1st quarter of 2008 | |||
Network | 2.5 | 19.6 | 1.0 | |||
Information technology/systems | 0.1 | 0.5 | 2.0 | |||
Others | 0.7 | 1.8 | 1.3 | |||
Total | 3.3 | 21.9 | 4.3 | |||
53
17.01 INDEPENDENT ACCOUNTANTS´ REVIEW REPORT |
(Convenience Translation into English from the Original Previously Issued in Portuguese)
INDEPENDENT ACCOUNTANTS REVIEW REPORT
To the Shareholders and Board of Directors of
Tele Norte Celular Participações S.A.
Belo Horizonte - MG
1. We have performed a review of the accounting information presented in the Quarterly Information (company and consolidated) of Tele Norte Celular Participações S.A. (Company) for the quarter ended March 31, 2008 consisting of the balance sheet, the related statement of income, the performance report, and the notes to the Quarterly Information, all prepared under the responsibility of the Companys management.
2. Our review was conducted in accordance with specific standards established by the Brazilian Institute of Independent Auditors (IBRACON), together with the Federal Accounting Council (CFC), and consisted principally of: (a) inquiries of and discussions with certain officials of the Company who have responsibility for accounting, financial and operating matters about the criteria adopted in the preparation of the Quarterly Information; and (b) review of the information and subsequent events that had or might have had material effects on the financial position and results of operations of the Company.
3. Based on our review, we are not aware of any material modifications that should be made to the aforementioned accounting information presented in the Quarterly Information for them to be in conformity with the standards established by the Brazilian Securities Commission (CVM), applicable to the preparation of Quarterly Information, including CVM Instruction No. 469/08.
4. As mentioned in note 2, on December 28, 2007, Law No. 11,638 was enacted and it is effective for fiscal years beginning on or after January 1, 2008. This Law altered, revoked and added new provisions to Law No. 6,404/76 (Brazilian Corporate Law) and introduced changes in Brazilian accounting practices. Although this Law has already become effective, some changes introduced by it are subject to regulation by regulatory agencies before being applied by companies. Accordingly, during this transition phase, CVM, through Instruction No. 469/08, has permitted companies not to apply all the provisions of Law No. 11,638/07 in the preparation of the Quarterly Information. Thus, the accounting information presented in the Quarterly Information for the quarter ended March 31, 2008 have been prepared in conformity with specific instructions of CVM and do not include all changes in accounting practices introduced by Law No. 11,638/07.
5. As mentioned in note 22, the Company restated its Quarterly Information to include certain additional information.
6. The accompanying Quarterly Information has been translated into English for the convenience of readers outside Brazil.
Belo Horizonte, May 13, 2008, except for Note 22, as to which the date is July 14, 2008
DELOITTE TOUCHE TOHMATSU | Paulo R. Marques Garrucho | |
Auditores Independentes | Engagement Partner |
54
CONTROLLED/RELATED
COMPANY NAME AMAZÔNIA CELULAR S.A. |
18.01 - STATEMENT OF INCOME OF THE CONTROLLED/RELATED (in thousands of Reais)
1 - CODE | 2 DESCRIPTION | 3 01/01/2008 to 03/31/2008 |
4 01/01/2008 to 03/31/2008 |
5 01/01/2007 to 03/31/2007 |
6 01/01/2007 to 03/ 31/2007 |
3.01 | Gross Revenue from Sales and/or Services | 276,204 | 276,204 | 201,574 | 201,574 |
3.02 | Gross Revenue Deductions | (162,083) | (162,083) | (86,135) | (86,135) |
3.03 | Net Revenue from Sales and/or Services | 114,121 | 114,121 | 115,439 | 115,439 |
3.04 | Cost of Goods and/or Services Sold | (73,458) | (73,458) | (77,515) | (77,515) |
3.05 | Gross Profit | 40,663 | 40,663 | 37,924 | 37,924 |
3.06 | Operating Expenses/Revenue | (35,121) | (35,121) | (44,951) | (44,951) |
3.06.01 | Selling | (26,488) | (26,488) | (26,500) | (26,500) |
3.06.02 | General and Administrative | (14,948) | (14,498) | (11,006) | (11,006) |
3.06.03 | Financial | (6,496) | (6,496) | (7,445) | (7,445) |
3.06.03.01 | Financial Income | 1,497 | 1,497 | 2,668 | 2,668 |
3.06.03.02 | Financial Expenses | (7,993) | (7,993) | (10,113) | (10,113) |
3.06.04 | Other Operating Revenues | 12,811 | 12,811 | 0 | 0 |
3.06.05 | Other Operating Expenses | 0 | 0 | 0 | 0 |
3.06.06 | Equity Accounting Result | 0 | 0 | 0 | 0 |
3.07 | Operating loss | 5,542 | 5,542 | (7,027) | (7,027) |
3.08 | Non-Operating Income (loss) | 49 | 49 | (14) | (14) |
3.08.01 | Revenues | 116 | 116 | 18 | 18 |
3.08.02 | Expenses | (67) | (67) | (32) | (32) |
3.09 | Income Before Taxes/Profit Sharing | 5,591 | 5,591 | (7,041) | (7,041) |
3.10 | Provision for Income Tax and Social Contribution | (314) | (314) | 0 | 0 |
3.11 | Deferred Income Tax | 0 | 0 | 0 | 0 |
3.12 | Profit Sharing/Statutory Contributions | 0 | 0 | 0 | 0 |
3.12.01 | Employee Profit Sharing | 0 | 0 | 0 | 0 |
3.12.02 | Contributions | 0 | 0 | 0 | 0 |
3.13 | Reversal of Interest on Shareholders Equity | 0 | 0 | 0 | 0 |
3.15 | Loss for the Period | 5,277 | 5,277 | (7,041) | (7,041) |
55
18.01 - STATEMENT OF INCOME OF THE CONTROLLED/RELATED (in thousands of Reais)
1 - CODE | 2 DESCRIPTION | 3 01/01/2008 to 03/31/2008 |
4 01/01/2008 to 03/31/2008 |
5 01/01/2007 to 03/31/2007 |
6 01/01/2007 to 03/ 31/2007 |
NUMBER OF SHARES, EX-TREASURY (in thousands) |
5,888 | 5,888 | 14,720,245 | 14,720,245 | |
EARNINGS PER SHARE (in Reais) | 0.89623 | 0.89623 | |||
LOSS PER SHARE (in Reais) | (0.00048) | (0.00048) |
56
18.02 COMMENTS ON THE PERFORMANCE OF THE CONTROLLED/RELATED |
CONTROLLED/RELATED: AMAZÔNIA CELULAR S.A. |
Scope |
The present performance report includes the accounts of Amazônia Celular S.A. for the period of 01/01/08 to 03/31/08 comparative to the preceding quarters and the same period of previous year. Sums are subject to rounding differences.
Statement of income |
The comments on economic and financial performance are based on the model statement of income shown below: (non accounting figures not reviewed by independent accountants).
(R$ thousand) | ||||||
Income Statement | 1Q07 | 4Q07 | 1Q08 | |||
Service Revenues - Gross | 191,604 | 218,204 | 272,706 | |||
Equipment Revenues - Gross | 9,970 | 6,035 | 3,498 | |||
Total Revenues - GROSS | 201,574 | 224,239 | 276,204 | |||
Service Revenues - Net | 108,447 | 126,857 | 111,679 | |||
Equipment Revenues - Net | 6,992 | 4,602 | 2,442 | |||
Total Revenues - NET | 115,439 | 131,459 | 114,121 | |||
Costs & Operating Expenses | ||||||
Cost of Services | 46,931 | 50,640 | 47,419 | |||
Cost of Equipment | 7,758 | 8,015 | 4,549 | |||
Selling & Marketing Expenses | 23,318 | 20,222 | 22,074 | |||
Bad Debt Expense | 3,330 | 4,247 | 4,414 | |||
General & Administrative Expenses | 8,519 | 8,832 | 11,404 | |||
Other Operating Expenses (income) | (3,012) | (21,722) | (14,209) | |||
EBITDA | 28,595 | 61,225 | 38,470 | |||
Margin (% total net revenues) | 24.8% | 46.6% | 33.7% | |||
Depreciation & Amortization | 28,177 | 27,647 | 26,432 | |||
EBIT | 418 | 33,578 | 12,038 | |||
Financial Expenses | 18,425 | 11,727 | 10,153 | |||
Financial Revenues | (2,668) | (3,080) | (1,497) | |||
Foreign Exchange Loss (gain) | (8,312) | (5,649) | (2,160) | |||
Others | 14 | 1,622 | (49) | |||
Net Income Before Taxes & Mino. Inter. | (7,041) | 28,958 | 5,591 | |||
Taxes | 0 | 0 | 314 | |||
Net Income (Loss) | (7,041) | 28,958 | 5,277 | |||
Number of Shares | 335,084,155 | 335,084,155 | 335,084,155 | |||
Earnings (losses) per share * | (0.021) | 0.086 | 0.016 | |||
Earnings (losses) per ADR | (1.051) | 4.321 | 0.787 | |||
* On 1Q07 - earnings per thousand shares |
57
Operating performance |
Client base (not reviewed by independent accountants) |
The Companys client base totaled 1,405 thousand in the first quarter of 2008, in line with the 4Q07 (-0.8%) and 11.9% higher than the 1Q07. In march/08, prepaid segment reached 1,197 thousand clients, an increase of 15.5% over the 1Q07 and a slight decrease (-0.6%) over December/07, representing 85% of the total base.
Market share was estimated at 18.8% in the 1Q08 compared to the 20.3% registered in the previous quarter and 22.3% in the 1Q07. Gross sales share in the 1Q08 was estimated at 21.3%, 1.4 p.p. and 4.9 p.p. lower than the 4Q07 and 1Q07, respectively.
Churn Rate (not reviewed by independent accountants) |
Blended annualized churn rate reached 65.3% higher than the 35.2% and 35.9% recorded in the 4Q07 and 1Q07, respectively. This increase is a result of higher prepaid churn rate associated to changes in the client disconnection policy during the year 2007.
Operating Revenues |
Net revenues totaled R$114.1 million in the 1Q08, 1.1% and 13.2% lower than 1Q07 and 4Q07, respectively. The annual reduction is due to lower equipment revenues (-65%).
In service revenues, annual growth (+2.98%) occurred despite of lower blended ARPU, which reached R$26.0, representing a R$2.4 reduction during the period. When compared to the R$30.4 registered in the 4Q07, blended ARPU was reduced by R$4.4.
Operating costs and expenses |
Cost of services totaled R$47.4 million in the 1Q08, 6.4% lower than the previous quarter. This reduction is related to lower Fistel expenses (reduced client base growth). When compared to the 1Q07, cost of services increased by R$0.5 million.
Selling and marketing expenses in the 1Q08 totaled R$22.1 million, 9.2% higher than the 4Q07, mainly due to higher personnel expenses. When compared to the 1Q07, selling and marketing expenses were reduced by 5.3% as a result of the closure of the Belém call center in the 1Q07, partially offset by the inventory adjustment to its market value.
General and administrative expenses totaled R$11.4 million in the 1Q08, 30.0% higher than the 4Q07, as a result of higher consulting expenses and provision for contingencies. When compared to the 1Q07, general and administrative expenses increased by R$2.9 million, due to higher personnel and consulting expenses.
Bad debt provisions totaled R$4.4 million in the 1Q08, slightly higher than the R$4.2 million recorded in the 4Q07 and R$1.1 million higher than the 1Q07 as a result of a slight deterioration in client credit profile.
58
Client acquisition cost reached R$94 in the 1Q08, 27.7% lower than R$130 recorded in the 4Q07, as a consequence of lower marketing expenses and subsidies. When compared to the first quarter of 2007, client acquisition cost decreased by R$46 due to lower promotional discounts and higher gross activation volume.
Retention costs reached R$12.2 million in the 1Q08, in line with the previous quarter and 18.1% lower than the R$14.9 million registered in the 1Q07. This reduction was a consequence of lower personnel expenses related to the closure of the Belem call center in the first quarter of 2007.
EBITDA (not reviewed by independent accountants) |
In the 1Q08, EBITDA reached 38.5 million, 37.1% lower than 4Q07 and 34.6% higher than 1Q07. In the quarter, EBITDA margin reached 33.7% over total net revenues, an increase of 8.9 p.p. when compared to the 1Q07, but lower than the previous quarter (-12.9 p.p.). Its worth mentioning that, in the 4Q07, EBITDA was positively impacted by the R$26.6 million ICMS reversal provision in the state of Pará. Without such impact EBITDA margin would have been 26.2% .
Depreciation and amortization |
In the 1Q08, depreciation and amortization expenses totaled R$26.4 million, 4.4% and 6.2% lower than 4Q07 and 1Q07, respectively, as a result of the end of depreciation on some network items in fixed assets.
Net financial expense |
Net Financial Expenses
1 Financial Result
R$ million | ||||||
1Q07 | 4Q07 | 1Q08 | ||||
Interest Expenses (a) | (18.9) | (12.2) | (10.4) | |||
Interest Income (b) | 2.8 | 3.5 | 2.0 | |||
Foreign Exchange Gain (Loss) (c) | 8.5 | 5.8 | 2.2 | |||
Net Financial Income (Expense) | (7.6) | (2.9) | (6.2) | |||
Note: a) Interest Expenses: include financial expenses related to debt, loss in hedge operations (if any), and taxes on financial operations; b) Interest Income: include results of cash investments and gains from hedge operations (if any); and, c) Gain (Loss) from Exchange Variation: reflects almost exclusively the currency appreciation/weakening and the interest on debt denominated in foreign currency.
59
Net income |
Net income in the 1Q08 totaled R$5.3 million (R$0.787 per share), reverting the loss observed on the same period of previous year 2007 and R$23.7 million lower than the 4Q07, when a non-recurrent ICMS reversal (26.6 million) was registered, as mentioned above.
Total debt |
At the end of 1Q08, total debt reached R$144.9 million, of which 100% was denominated in US dollars. The entire debt denominated in foreign currency was hedged.
The Companys net debt in the 1Q08 reached 179 million, 1.1x accumulated EBITDA for the last 12 months. Although debt was partially offset by cash (cash equivalents and short-term cash investments) in the amount of R$14.7 million, it was impacted by accounts payable from hedge operations in the amount of R$48.8 million.
Investments |
During the first quarter of 2008, Amazônia Celulars capital expenditures reached R$4.3 million. The breakdown of such investments follows:
CAPEX (R$ million) | 1Q07 | 4Q07 | 1Q08 | |||
Network | 2.5 | 19.6 | 1.0 | |||
IT | 0.1 | 0.5 | 2.0 | |||
Others | 0.7 | 1.8 | 1.3 | |||
T O T A L | 3.3 | 21.9 | 4.3 | |||
This press release contains forward-looking statements. Such statements are not statements of historical fact, and reflect the beliefs and expectations of the Company's management. The words "anticipates," "believes," "estimates," "expects," "forecasts," "intends," "plans," "predicts," "projects" and "targets" and similar words are intended to identify these statements, which necessarily involve known and unknown risks and uncertainties. Known risks and uncertainties include those resulting from the short history of the Company's operations as an independent, private-sector, entity and the introduction of competition to the Brazilian telecommunications sector, as well as those relating to the cost and availability of financing, the performance of the Brazilian economy generally, the levels of exchange rates between Brazilian and foreign currencies and the Federal Government's telecommunications policy. Accordingly, the actual results of operations of the Company may be different from the Company's current expectations, and the reader should not place undue reliance on these forward-looking statements. Forward-looking statements speak only as of the date they are made, and the Company does not undertake any obligation to update them in light of new information or future developments.
**************
OPERATIONAL DATA
60
(not reviewed by independent accountants)
Operational Data | 1Q07 | 4Q07 | 1Q08 | |||
Licensed Pops (in million) | 17.6 | 17.6 | 18.0 | |||
Clients | 1,256,134 | 1,416,620 | 1,405,149 | |||
Postpaid | 219,614 | 212,553 | 208,453 | |||
Prepaid | 1,036,520 | 1,204,067 | 1,196,696 | |||
Market Share | 22.3% | 20.3% | 18.8% | |||
Annualized churn rate | 35.9% | 35.2% | 65.3% | |||
Other Information | ||||||
Universalization | ||||||
Number of locations served | 212 | 213 | 213 | |||
Number of cell sites | 693 | 706 | 704 | |||
Number of switches | 14 | 18 | 18 | |||
Headcount | 374 | 419 | 400 |
GLOSSARY OF KEY INDICATORS
I) Average Customers
c) Average customers monthly
Sum of customers at the beginning and the end of the month
2
d) Average customers quarterly and year to date
Sum of the average customers for each month of the period
Number of months in the period
II) Churn Rate (Annualized)
a) Churn % quarterly
Sum of deactivations / Sum of average monthly opening customers for the 3 months x 12
3
b) Churn % - year to date
YTD desactivations / Sum of avg monthly opening customers since beginning of the year x 12
Number of months in the period
61
MOU Minutes of Use (Monthly)
Number of total billable minutes for the period / Average customers for the period
Number of months in the periods
ARPU Average Revenue per User
Net service revenues for the period (excluding roaming-in revenues)
Average customers for the period
Customer Acquisition Cost
(Sum of Marketing salaries, Selling salaries, Consulting (Sales and Marketing),
Commissions, Handsets subsidies, Advertising and promotions,
FISTEL tax (activation tax), less Activation fee for the period)
Number of gross activation in the
period
Free Cash Flow
Free Cash Flow = (EBITDA CAPEX Taxes Net Financial Expenses*
Minority Interests Working Capital Variation)
* Considers interest paid.
Working Capital Variation
Working Capital Variation = ( ∆ Current Assets ∆ Cash & Cash Equivalents )
( ∆ Current Liabilities ∆ Short Term Loans and Financing - ∆ Loan Interest -
∆ Dividends)
Interest Coverage Ratio
Interest Coverage Ratio = EBITDA / Interest Paid
III) Current Liquidity Ratio
Current Liquidity Ratio = Current Assets / Current Liabilities
62
EBITDA
EBITDA = Operational Revenues - Operational Costs - Operational Expenses* - Bad Debt
* Does not include profit sharing.
63
19.01 DESCRIPTION OF THE CHANGED INFORMATION |
In compliance with Official Letter CVM/SEP/GEA-2/No. 094/08, the following charts were amended:
01.09 Subscribed capital and changes; in relation to this chart, we inform that there was no change in the company's capital in the first quarter of 2008. We only added data of the last change, which happened in October/07, related to the reverse
share split. However, this change did not cause changes in the amount of the Company capital.
09.01 Interest in controlled/related companies.
11.01 Purchase orders and executed agreements.
15.01 Investment projects.
18.00 Data of controlled/related companies.
64
TABLE OF CONTENTS
GROUP | TABLE | DESCRIPTION | PAGE |
01 | 01 | IDENTIFICATION | 1 |
01 | 02 | HEADQUARTERS | 1 |
01 | 03 | INVESTOR RELATIONS OFFICER (Company Mailing Address) | 1 |
01 | 04 | ITR REFERENCE | 1 |
01 | 05 | CAPITAL STOCK | 2 |
01 | 06 | COMPANY PROFILE | 2 |
01 | 07 | COMPANIES NOT INCLUDED IN THE CONSOLIDATED FINANCIAL STATEMENTS | 2 |
01 | 08 | CASH DIVIDENDS | 2 |
01 | 09 | SUBSCRIBED CAPITAL AND CHANGES IN THE CURRENT YEAR | 3 |
01 | 10 | INVESTOR RELATIONS OFFICER | 3 |
02 | 01 | BALANCE SHEET ASSETS | 4 |
02 | 02 | BALANCE SHEET - LIABILITIES | 5 |
03 | 01 | STATEMENT OF INCOME | 6 |
04 | 01 | EXPLANATORY NOTES | 8 |
05 | 01 | COMMENTS ON THE COMPANYS PERFORMANCE IN THE QUARTER | 40 |
06 | 01 | CONSOLIDATED BALANCE SHEET - ASSETS | 41 |
06 | 02 | CONSOLIDATED BALANCE SHEET - LIABILITIES | 42 |
07 | 01 | CONSOLIDATED STATEMENT OF INCOME | 43 |
08 | 01 | COMMENTS ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER | 45 |
09 | 01 | INTEREST IN RELATED AND/OR CONTROLLED COMPANIES | 51 |
11 | 01 | PURCHASE ORDERS/EXECUTED AGREEMENTS | 52 |
15 | 01 | INVESTMENT PROJECT | 53 |
17 | 01 | INDEPENDENT ACCOUNTANTS REVIEW REPORT | 54 |
AMAZÔNIA CELULAR S.A. | |||
18 | 01 | STATEMENT OF INCOME OF THE CONTROLLED/RELATED COMPANY | 55 |
18 | 02 | COMMENT ON THE PERFORMANCE OF THE CONTROLLED/RELATED COMPANY | 57 |
19 | 01 | DESCRIPTION OF THE CHANGED INFORMATION | 64 |
65
TELE NORTE CELULAR PARTICIPAÇÕES S.A. | ||||
By: | /s/ José Luiz Magalhães Salazar | |||
Name: | José Luiz Magalhães Salazar | |||
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 actually 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.