Indicate by check mark
whether the registrant by furnishing the
information contained in this Form is
also thereby furnishing the
information to the Commission pursuant to Rule
12g3-2(b) under
the Securities Exchange Act of 1934.
Yes ______ No ___X___
Brasil Telecom S.A. |
Report of independent accountants on special review
(A translation of the original report in Portuguese as filed with the Brazilian Securities Commission (CVM) containing quarterly financial information prepared in accordance with accounting practices adopted in Brazil)
The Shareholders
and Board of Directors
Brasil Telecom S.A.
Brasília - DF
We have reviewed the quarterly financial information of Brasil Telecom S.A. for the quarter ended September 30, 2003, comprising the balance sheet and the consolidated balance sheet of the Company and its subsidiaries, the statement of income and the consolidated statement of income, the management report and other relevant information, prepared in accordance with accounting practices adopted in Brazil.
Our review was performed in accordance with auditing standards established by the Brazilian Institute of Accountants (IBRACON) and the Federal Accounting Council, which included: (a) inquiries and discussion with management responsible for the accounting, financial and operational areas of the Company and its subsidiaries regarding the criteria adopted in the preparation of the quarterly information; and (b) review of post-balance sheet information and events, which may have a material effect on the financial and operational position of the Company and its subsidiaries.
Based on our special review, we are not aware of any material changes that should be made to the aforementioned quarterly information for it to be in accordance with accounting practices adopted in Brazil and the regulations issued by the Brazilian Securities Commission, specifically applicable to the mandatory quarterly financial information.
Our review was performed for the purpose of issuing a special review report on the mandatory quarterly financial information. The statement of cash flow represents supplementary information to those statements and is presented to provide additional analysis. This supplementary information was submitted to the same review procedures applied to the quarterly financial information, and, based on our special review, is adequately presented in all material respects, in relation to the quarterly financial information taken as a whole.
October 24, 2003
KPMG Auditores
Independentes
CRC-SP-014.428/O-6-F-DF
Manuel Fernandes
Rodrigues de Sousa
Accountant CRC-RJ-052.428/O-S-DF
FEDERAL PUBLIC
SERVICE |
CORPORATION LAW |
REGISTRATION AT THE CVM DOES NOT REQUIRE ANY EVALUATION OF THE COMPANY, BEING ITS DIRECTOR RESPONSIBLE FOR THE VERACITY OF THIS INFORMATION. |
01.01 - IDENTIFICATION
1 - CVM CODE 01131-2 |
2 - COMPANY NAME BRASIL TELECOM S.A. |
3 - GENERAL TAXPAYERS REGISTER 76.535.764/0001-43 |
4 - NIRE 5.330.000.622-9 |
01.02 - ADDRESS OF COMPANY HEADQUARTERS
1 - COMPLETE ADDRESS SIA/SUL - ASP - LOTE D- BL B - 1º ANDAR |
2 - DISTRICT SIA | |||
3 - ZIP CODE 71215-000 |
4 - MUNICIPALITY BRASILIA |
5 - STATE DF | ||
6 - AREA CODE 61 |
7 - TELEPHONE NUMBER 415-1901 |
8 - TELEPHONE NUMBER | 9 - TELEPHONE NUMBER | 10 - TELEX |
11 - AREA CODE 61 |
12 - FAX 415-1237 |
13 - FAX | 14 - FAX | |
15 - E-MAIL ri@brasitelecom.com.br |
01.03 - MARKET RELATIONS DIRECTOR (Address for correspondence to Company)
1 - NAME CARLA CICO | ||||
2 - COMPLETE ADDRESS SIA/SUL - ASP - LOTE D- BL B - 2º ANDAR |
3 - DISTRICT SIA | |||
4 - ZIP CODE 71215-000 |
5 - MUNICIPALITY BRASILIA |
6 - STATE DF | ||
7 - AREA CODE 61 |
8 - TELEPHONE NUMBER 415-1901 |
9 - TELEPHONE NUMBER | 10 - TELEPHONE NUMBER | 11 - TELEX |
12 - AREA CODE 61 |
13 - FAX 415-1237 |
14 - FAX | 15 - FAX | |
15 - E-MAIL ccico@brasiltelecom.com.br |
01.04 - REFERENCE / AUDITOR
CURRENT FISCAL YEAR | CURRENT QUARTER | PRIOR QUARTER | |||||
1 - BEGINNING |
2 - ENDING |
3 - QUARTER |
4 - BEGINNING |
5 - ENDING |
6 - QUARTER |
7 - BEGINING |
8 - ENDING |
01/01/2003 | 12/31/2003 | 3 | 09/30/2003 | 2 | 04/01/2003 | 06/30/2003 | |
9 - NAME/COMPANY NAME AUDITOR KPMG AUDITORES INDEPENDENTES |
10 - CVM CODE 00418-9 | ||||||
11 - NAME TECHINICAL RESPONSIBLE MANUEL FERNANDES RODRIGUES DE SOUSA |
12 - CPF TECHINICAL RESPONSIBLE 783.840.017-15 |
01.05 - COMPOSITION OF PAID CAPITAL
1 - QUANTITY OF SHARES (IN THOUSANDS) |
2 - CURRENT QUARTER 09/30/2003 |
3 - PRIOR QUARTER 06/30/2003 |
4 - SAME QUARTER OF PRIOR YEAR 09/30/2002 |
PAID CAPITAL | |||
1 - COMMON | 249,597,050 | 249,597,050 | 243,564,130 |
2 - PREFERRED | 295,569,090 | 295,569,090 | 295,569,090 |
3 - TOTAL | 545,166,140 | 545,166,140 | 539,133,220 |
TREASURY SHARES | |||
4 - COMMON | - | - | - |
5 - PREFERRED | 6,331,111 | 5,175,011 | 1,860,870 |
6 - TOTAL | 6,331,111 | 5,175,011 | 1,860,870 |
01.06 - COMPANYS CHARACTERISTICS
1 - TYPE OF COMPANY INDUSTRIAL, COMMERCIAL COMPANIES AND OTHERS |
2 - SITUATION OPERATING |
3 - TYPE OF CAPITAL CONTROL NATIONAL PRIVATE |
4 - ACTIVITY CODE 1990100 - TELECOMMUNICATION |
5 - MAIN ACTIVITY EXPLOITATION OF THE SWITCHED FIXED TELEPHONE SERVICE (STFC) |
6 - TYPE OF CONSOLIDATED TOTAL |
7 - TYPE OF ACCOUNTANTS REVIEW REPORT UNQUALIFIED |
01.07 - SUBSIDIARIES EXCLUDED FROM THE CONSOLIDATED STATEMENT
1 - ITEM | 2 - GENERAL TAXPAYERS REGISTER | 3 - NAME |
01.08 - DIVIDENDS APPROVED AND/OR PAID DURING AND AFTER THE QUARTER
1 - ITEM | 2 - EVENT | 3 - APPROVAL | 4 - DIVIDEND | 5 - BEGINNING PAYMENT | 6 - TYPE OF SHARE | 7 - VALUE OF THE DIVIDEND PER SHARE |
01.09 - CAPITAL STOCK COMPOSITION AND ALTERATION IN CURRENT YEAR
1 - ITEM | 2 - ALTERATION DATE | 3 - CAPITAL STOCK (In R$ thousands) | 4 - VALUE OF ALTERATION (In R$ thousands) | 5 - ORIGIN OF ALTERATION | 6 - QUANTITY OF ISSUED SHARES (In R$ thousands) | 7 - ISSUED PRICE OF SHARES (In R$) |
01 | 03/17/2003 | 3,373,097 | 37,327 | CAPITAL RESERVE | 6,032,914 | 0.0106700000 |
01.10 - MARKET RELATIONS DIRECTOR
1 - DATE 10/24/2003 |
2 - SIGNATURE |
02.01 - BALANCE SHEET - ASSETS (IN THOUSANDS OF REAIS) - PARENT COMPANY
1 - CODE | 2 - ACCOUNT DESCRIPTION | 3 - 09/30/2003 | 4 - 06/30/2003 |
1 | Total Assets | 15,122,015 | 14,846,073 |
1.01 | Current Assets | 3,637,933 | 3,374,892 |
1.01.01 | Cash and Cash Equivalents | 1,093,758 | 940,960 |
1.01.02 | Credits | 1,987,519 | 1,876,501 |
1.01.02.01 | Accounts Receivable from Services | 1,987,519 | 1,876,501 |
1.01.03 | Inventories | 11,053 | 9,934 |
1.01.04 | Other | 545,603 | 547,497 |
1.01.04.01 | Loans and Financing | 2,732 | 1,949 |
1.01.04.02 | Deferred and Recoverable Taxes | 350,017 | 359,765 |
1.01.04.03 | Judicial Deposits | 33,957 | 24,671 |
1.01.04.04 | Other Assets | 158,897 | 161,112 |
1.02 | Noncurrent Assets | 1,226,474 | 1,108,629 |
1.02.01 | Other Credits | - | - |
1.02.02 | Intercompany Receivables | 9,759 | 40,601 |
1.02.02.01 | From Associated Companies | 6,671 | 6,315 |
1.02.02.02 | From Subsidiaries | 3,088 | 34,286 |
1.02.02.03 | From Other Related Parties | - | - |
1.02.03 | Other | 1,216,715 | 1,068,028 |
1.02.03.01 | Loans and Financing | 6,743 | 6,460 |
1.02.03.02 | Deferred and Recoverable Taxes | 610,493 | 620,972 |
1.02.03.03 | Judicial Deposits | 460,465 | 351,889 |
1.02.03.04 | Inventories | 19,782 | 21,833 |
1.02.03.05 | Other Assets | 119,232 | 66,874 |
1.03 | Permanent Assets | 10,257,608 | 10,362,552 |
1.03.01 | Investments | 503,508 | 363,278 |
1.03.01.01 | Associated Companies | 97,485 | 97,481 |
1.03.01.02 | Subsidiaries | 340,183 | 199,938 |
1.03.01.03 | Other Investments | 65,840 | 65,859 |
1.03.02 | Property, Plant and Equipment | 9,167,463 | 9,378,371 |
1.03.03 | Deferred Charges | 586,637 | 620,903 |
1 - CODE | 2 - ACCOUNT DESCRIPTION | 3 09/30/2003 | 4 - 06/30/2003 |
2 | Total Liabilities | 15,122,015 | 14,846,073 |
2.01 | Current Liabilities | 3,579,188 | 2,981,331 |
2.01.01 | Loans and Financing | 649,609 | 580,863 |
2.01.02 | Debentures | 1,023,783 | 658,240 |
2.01.03 | Suppliers | 882,661 | 822,005 |
2.01.04 | Taxes, Duties and Contributions | 476,062 | 383,564 |
2.01.04.01 | Indirect Taxes | 440,794 | 379,837 |
2.01.04.02 | Taxes on Income | 35,268 | 3,727 |
2.01.05 | Dividends Payable | 247,656 | 248,846 |
2.01.06 | Provisions | 60,774 | 84,949 |
2.01.06.01 | Provision for Contingencies | 20,821 | 20,859 |
2.01.06.02 | Provision for Pension Plan | 39,953 | 64,090 |
2.01.07 | Related Party Debts | - | - |
2.01.08 | Other | 238,643 | 202,864 |
2.01.08.01 | Payroll and Social Charges | 73,754 | 61,189 |
2.01.08.02 | Consignments in Favor of Third Parties | 44,467 | 38,554 |
2.01.08.03 | Employee Profit Sharing | 34,986 | 21,065 |
2.01.08.04 | Other Liabilities | 85,436 | 82,056 |
2.02 | Long-Term Liabilities | 4,559,183 | 4,968,236 |
2.02.01 | Loans and Financing | 1,814,722 | 1,918,130 |
2.02.02 | Debentures | 1,310,000 | 1,700,000 |
2.02.03 | Provisions | 851,652 | 832,730 |
2.02.03.01 | Provision for Contingencies | 387,714 | 382,353 |
2.02.03.02 | Provision for Pension Plan | 463,938 | 450,377 |
2.02.04 | Related Party Debts | - | - |
2.02.05 | Other | 582,809 | 517,376 |
2.02.05.01 | Payroll and Social Charges | 9,655 | 13,303 |
2.02.05.02 | Suppliers | 4,939 | 5,016 |
2.02.05.03 | Indirect Taxes | 502,499 | 437,522 |
2.02.05.04 | Taxes on Income | 32,200 | 27,262 |
2.02.05.05 | Other Liabilities | 25,541 | 26,114 |
2.02.05.06 | Fund for Capitalization | 7,975 | 8,159 |
2.03 | Deferred Income | 9,580 | 9,898 |
2.05 | Shareholders Equity | 6,974,064 | 6,886,608 |
2.05.01 | Capital | 3,373,097 | 3,373,097 |
2.05.02 | Capital Reserves | 1,524,953 | 1,535,958 |
2.05.03 | Revaluation Reserves | - | - |
2.05.03.01 | Company Assets | - | - |
2.05.03.02 | Subsidiaries/Associated Companies | - | - |
2.05.04 | Profit Reserves | 273,244 | 273,244 |
2.05.04.01 | Legal | 273,244 | 273,244 |
2.05.04.02 | Statutory | - | - |
2.05.04.03 | Contingencies | - | - |
2.05.04.04 | Realizable Profits Reserves | - | - |
2.05.04.05 | Profit Retention | - | - |
2.05.04.06 | Special Reserve for Undistributed Dividends | - | - |
2.05.04.07 | Other Profit Reserves | - | - |
2.05.05 | Retained Earnings | 1,802,770 | 1,704,309 |
1 - CODE | 2 - DESCRIPTION | 3 - AMOUNT FOR CURRENT QUARTER 07/01/2003 TO 09/30/2003 |
4 - AMOUNT FOR CURRENT QUARTER 01/01/2003 TO 09/30/2003 |
5 - AMOUNT FOR CURRENT QUARTER 07/01/2002 TO 09/30/2002 |
6 - AMOUNT FOR CURRENT QUARTER 01/01/2002 TO 09/30/2002 |
3.01 | Gross Revenue from Sales and Services | 2,870,608 | 8,181,067 | 2,543,353 | 7,226,191 |
3.02 | Deductions from Gross Revenue | (816,517) | (2,320,050) | (717,198) | (2,019,688) |
3.03 | Net Revenue from Sales and Services | 2,054,091 | 5,861,017 | 1,826,155 | 5,206,503 |
3.04 | Cost of Sales | (1,196,266) | (3,533,560) | (1,114,472) | (3,261,178) |
3.05 | Gross Profit | 857,825 | 2,327,457 | 711,683 | 1,945,325 |
3.06 | Operating Expenses | (640,744) | (2,067,738) | (670,489) | (1,717,040) |
3.06.01 | Selling Expenses | (231,095) | (656,718) | (225,970) | (590,083) |
3.06.02 | General and Administrative Expenses | (193,566) | (547,621) | (149,015) | (465,396) |
3.06.03 | Financial | (214,821) | (893,524) | (313,181) | (717,841) |
3.06.03.01 | Financial Income | 46,835 | 217,122 | 67,438 | 149,799 |
3.06.03.02 | Financial Expenses | (261,656) | (1,110,646) | (380,619) | (867,640) |
3.06.04 | Other Operating Income | 47,892 | 176,265 | 56,551 | 190,256 |
3.06.05 | Other Operating Expenses | (39,722) | (132,744) | (39,044) | (115,073) |
3.06.06 | Equity Gain (Loss) | (9,432) | (13,396) | 170 | (18,093) |
3.07 | Operating Income (Loss) | 217,081 | 259,719 | 41,194 | 228,285 |
3.08 | Nonoperating Income (Expenses) | (31,500) | (109,876) | (31,218) | (105,709) |
3.08.01 | Revenues | 10,922 | 37,220 | (83,086) | 30,791 |
3.08.02 | Expenses | (42,422) | (147,096) | 51,868 | (136,500) |
3.09 | Income (Loss) Before Taxes and Minority Interest | 185,581 | 149,843 | 9,976 | 122,576 |
3.10 | Provision for Income Tax and Social Contribution | (73,316) | (75,593) | (11,667) | (69,808) |
3.11 | Deferred Income Tax | - | - | - | - |
3.12 | Interest/Statutory Contributions | (13,804) | (34,547) | (8,695) | (28,517) |
3.12.01 | Interests | (13,804) | (34,547) | (8,695) | (28,517) |
3.12.02 | Contributions | - | - | - | - |
3.13 | Reversal of Interest on Equity | - | 246,200 | 114,594 | 234,650 |
3.15 | Income (Loss) for the Period | 98,461 | 285,903 | 104,208 | 258,901 |
Number of Shares Outstanding (Thousand) | 538,835,029 | 538,835,029 | 537,272,350 | 537,727,350 | |
Earnings per Share (Reais) | 0.00018 | 0.00053 | 0.00019 | 0.00048 | |
Loss per Share (Reais) |
NOTES TO THE FINANCIAL
STATEMENTS
QUARTER ENDED September 30, 2003
(In thousands of Brazilian reais)
BRASIL TELECOM S.A. (Company) is a concessionaire of the Switched Fixed Telephone Service (STFC) and operates in Region II of the General Concessions Plan, covering the Brazilian states of Acre, Rondônia, Mato Grosso, Mato Grosso do Sul, Tocantins, Goiás, Paraná, Santa Catarina and Rio Grande do Sul and the Federal District. The area is 2,859,375 square kilometers, corresponding to 34% of the Brazilian territory, and the company holds the local and long distance concessions.
The Company is a subsidiary of Brasil Telecom Participações S.A. (BTP), incorporated on May 22, 1998 as a result of the privatization of the Telebrás System.
The Companys business, together with the services that it offers and the tariffs charged, are regulated by the National Telecommunications Agency - ANATEL.
Information related with the quality and universal service targets of the Fixed Switched Telephone Service are available to interested parties on the homepage of ANATEL, on the site www.anatel.gov.br.
The Company is registered with the Brazilian Securities Commission (CVM) and the Securities and Exchange Commission (SEC) in the USA, and its shares are traded on the main stock exchanges in Brazil and its ADR on the New York Stock Exchange (NYSE). The Company is also part of level 1 of Corporate Governance at São Paulo Stock Exchange (BOVESPA).
Brasil Telecom Celular S.A. (BrT Celular): a wholly-owned subsidiary incorporated on December 10, 2002, to provide the Personal Mobile Service (SMP), with authorization to attend the same coverage area where the Company operates with STFC. On the closing date for the quarter BrT Celular was in the process of being structured - pre-operating phase.
BrT Serviços de Internet S.A. (BrTI): a wholly-owned subsidiary incorporated in October 2001, providing internet services and correlated activities, which became operational at the beginning of 2002.
During the second quarter of 2003, BrTI made investments in capital interests as a partner or quotaholder, gaining control of the following companies:
(i) BrT Cabos Submarinos Group (formerly GlobeNet)
Brasil Telecom Cabos Submarinos do Brasil (Holding) Ltda. (BrT CSH): a company acquired on June 11, 2003, as part of the program to purchase the GlobeNet Group, an acquisition previously disclosed on November 19, 2002, through the relevant fact.
Brasil Telecom Cabos Submarinos do Brasil Ltda. (BrT CS Ltda.): a company acquired on June 11, 2003, in which BrTI exercises direct control and total control jointly with BrT CSH, which is a further part of the program to purchase the GlobeNet Group.
Brasil Telecom Subsea Cable Systems (Bermuda) Ltd. (BrT SCS Bermuda): a company incorporated under the laws of the Bermudas, for which the transfer of funds by BrTI for paying in of capital occurred on May 30, 2003. It is also an integral part of the program to purchase the Globenet Group. BrT SCS Bermuda, in turn, holds all the shares of Brasil Telecom of America Inc. and of Brasil Telecom de Venezuela, S.A., formerly called 360Americas (Venezuela) S.A..
(ii) iBest Group
Since February 2002, BrTI has held a minority interest in iBest Holding Corporation (IHC), a company incorporated in the Cayman Islands. Due to a succession of various corporate acts occurring during June 2003 in IHC and its subsidiaries, BrTI began to exercise control over the iBest Group, which is formed by the main companies: (i) iBest Holding Corporation; (ii) iBest S.A.; (iii) Febraio S.A.; and (iv) Freelance S.A.. The acquisition, which resulted in the control of the iBest Group, was disclosed on June 26, 2003, through the relevant fact.
The financial statements were prepared in accordance with accounting practices emanating from Brazilian corporate law, standards of the Brazilian Securities Commission (CVM) and standards applicable to Switched Fixed Telecommunications Services - STFC concessionaires.
As the Company is filed with the Securities and Exchange Commission (SEC), it is subject to its standards, and should prepare financial statements and other information by using criteria that comply with that entitys requirements. For complying with these requirements and aiming at meeting the markets information needs, the Company adopts, as a principle, the practice of simultaneously publishing information in both markets in their respective languages.
The notes to the financial statements are presented in thousands of reais, unless demonstrated otherwise in each note.
According to each situation, the notes to the financial statement present information related with the Company and the consolidated statements, identified as PARENT COMPANY and CONSOLIDATED respectively. When the information is common to both situations, it is indicated as PARENT COMPANY AND CONSOLIDATED.
The consolidation was made in accordance with CVM Instruction Nr 247/96 and includes the companies listed in Note 1.
Some of the main consolidation procedures are:
Elimination of intercompany balances, as well as revenue and expenses of transactions among them;
Elimination of the investors shareholdings, reserves and accumulated results in the investees; and
Segregation of the portions of shareholders equity and income belonging to minority shareholders, indicated in specific items.
The reconciliation between the Parent Company and consolidated net income is presented in Note 36.
a. Cash and cash equivalents: Cash equivalents are short-term, high-liquidity investments, which mature in less than three months. They are recorded at cost, plus income earned to the end of the quarter, not exceeding market value.
b. Trade accounts receivable: Receivables from users of telecommunications services are recorded at the amount of the tariff in effect on the date the service is rendered. Unbilled services provided to customers at the balance sheet date are also included in trade accounts receivable. The criterion adopted for making the provision for doubtful accounts takes into account the calculation of the actual percentage losses incurred on each range of accounts receivable. The historic percentages are applied to the current ranges of accounts receivable, also including accounts coming due and the portion yet to be billed, thus composing the amount that could become a future loss, which is recorded as a provision.
c. Inventories: Stated at average acquisition cost, not exceeding replacement cost. Inventories are segregated into inventories for plant expansion and those for maintenance. The inventories to be used in expansion are classified in property, plant and equipment (construction in progress), and inventories to be used in maintenance are classified as current and noncurrent assets. Obsolete items are recorded as Allowance for losses.
d. Investments: Investments in subsidiaries are valued using the equity method. Other investments are recorded at cost less allowance for probable losses, when applicable. The investments resulting from income tax incentives are recognized at the date of investment, and result in shares of companies with tax incentives or investment fund quotas. In the period between the investment date and receipt of shares or quotas, they remain recognized in noncurrent assets. The Company adopts the criterion of using the maximum percentage of tax allocation. These investments are periodically valued at cost or market prices, when the latter is lower, and allowances for losses are recorded if required.
e. Property, plant and equipment: Stated at cost of acquisition and/or construction, less accumulated depreciation. Financial charges for financing assets and construction in progress are capitalized.
Maintenance and repair costs, when they represent improvements (increase in installed capacity or useful life) are capitalized, while other costs are charged to the profit and losses accounts, on an accrual basis.
Depreciation is calculated under the straight-line method. Depreciation rates used are based on expected useful lives of the assets and in accordance with the standards of the Public Telecommunications Service. The main rates used are set forth in Note 24.
f. Deferred charges: Segregated between deferred charges on amortization and formation. Main items are goodwill on the acquisition of CRT - Companhia Riograndense de Telecomunicações (incorporated by Brasil Telecom S.A. in December 2000), net of tax savings, costs incurred on installation, reorganization, data processing and other. Amortization is calculated under the straight-line method in accordance with the legislation in force. When the asset does not generate benefits anymore, it is written off against nonoperating income.
g. Income and Social Contribution Taxes: Income and social contribution taxes are accounted for on an accrual basis. These taxes levied on temporary differences, tax losses, and the negative social contribution base are recorded under assets or liabilities, as the case may be, according to the assumption of realization or future demand, within the parameters established in the CVM Instruction Nr 371/02.
h. Loans and Financing: Updated to the balance sheet date for monetary or exchange variations and interest incurred. Equal restatement is applied to the guarantee contracts to hedge the debt.
i. Provision for Contingencies: Recognized based on its risk assessment evaluation and quantified on economic grounds and legal the counselors opinions on the lawsuits and other contingency factors known as of the balance sheet date. The basis and nature of the provisions are described in Note 7.
j. Recognition of Revenues: Revenues from services rendered are accounted for on the accrual basis. Local calls are charged based on time measurement according to the legislation in force. Revenues from sales of payphone cards are recorded upon sale.
k. Recognition of Expenses: Expenses are recognized on the accrual basis, considering their relation with revenue realization. Expenses related to other periods are deferred.
l. Financial Income (Expense), Net: Financial income comprises interest earned on accounts receivable settled after maturity and gains on financial investments and hedges, when incurred. Financial expenses comprises interest incurred and other charges on loans, financing and other financial transactions.
Credited Interest on Capital is included in the financial expenses balance; for financial statement presentation purposes, the amounts are reversed to profit and loss accounts and reclassified as a deduction of retained earnings, in the shareholders equity.
m. Research and Development: Costs for research and development are recorded as expenses when incurred, except for expenses with projects linked to the generation of future revenue, which are recorded under deferred assets and amortized over a five-year period after the operations commence.
n. Benefits to Employees: Private pension plans and other retirement benefits sponsored by the Company and its subsidiaries for their employees are managed by SISTEL and Fundação CRT. Contributions are determined on an actuarial basis, when applicable, and accounted for on an accrual basis. As of December 31, 2001, to comply with CVM Instruction Nr 371/00, the Company recorded its actuarial deficit on the balance sheet date against shareholders equity, net of its tax effects. As from 2002, as new actuarial revaluations show the necessity for adjustments to the provision, they are recognized in the profit and loss accounts, in accordance with the aforementioned instruction. Supplementary information regarding private pension plans and other benefits to employees are described in Note 6.
o. Employees and directors Profit Sharing: The provisions for employee and directors profit sharing are recognized according to the accrual basis. The calculation of the amount, which is paid in the year after the provision recognition, is in accordance with the target program established with the labor union, in accordance with Law 10.101/00 and the Companys bylaws.
p. Earnings per thousand shares: Calculated based on the number of shares outstanding at the balance sheet date, which comprises the total number of shares issued net of treasury stock.
Related party transactions refer to operations with Brasil Telecom Participações S.A., the Companys parent company, also with the subsidiaries mentioned in Note 1 and with Vant Telecomunicações S.A., a minority investment.
Operations between related parties and Brasil Telecom S.A. are carried out under normal prices and market conditions, and the principal transactions are:
Brasil Telecom Participações S.A.
Dividends/Interest on Capital: The Interest on Capital credited in the quarter allocated an amount of R$162,425 (R$154,128 in 2002) to the Parent Company. Of this amount, the net part of the withholding tax will be allocated to the dividend to be provisioned at the end of the year. The balance of this liability that includes the provision of the prior year is R$138,062 (R$138,062 on June 30, 2003).
Loans with Parent Company: Liabilities balance as of September 30, 2003 arises from the spin-off of Telebrás and is indexed to exchange variation, plus interest of 1.75% per year, amounting to R$90,320 (R$93,363 as of June 30, 2003). In this quarter, it was recognized a financial gain of R$18,298, due to the decrease of the exchange rate of the American dollar against the Brazilian real (R$56,305 of financial expenses in 2002).
Debentures: On January 27, 2001, the Company issued 1,300 private debentures non-convertible or exchangeable for any type of share, at the unit price of R$1,000, totaling R$1,300,000, for the purpose of financing part of its investment program. All these debentures were acquired by Brasil Telecom Participações S.A.. The nominal value of these debentures will be paid in three installments equivalent to 30%, 30% and 40% with maturities on July 27, 2004, July 27, 2005, and July 27, 2006, respectively. The debenture remuneration is equivalent to 100% of CDI, received semiannually. The balance of this liability as of September 30, 2003 is R$1,348,692 (R$1,430,247 on June 30, 2003), and the yield recognized in the income for the quarter represents R$227,413 (R$169,875 in 2002).
Accounts Receivable and Payable: Arising from transactions related to operating income/expenses due to use of installations and logistic support. As of September 30, 2003, balance receivable is R$4,101 (R$591 payable as of June 30, 2003) and the amounts recorded in the income for the quarter are comprising of Operating Income of R$1,637 (R$1,815 of income and R$256 of expenses in 2002).
BrT Serviços de Internet S.A.
Other Amounts Receivable and Payable: Arising from transactions related with operating revenues and expenses for the use of installations, logistics support and telecommunications services. As of September 30, 2003, the balance payable is R$10,158 (R$10,929 payable as of June 30, 2003). The amounts posted under operating income in the quarter represent an operating income of R$26,577 (R$9,183 in 2002), and an operating expenses of R$103,134 (R$31,123 in 2002).
Brasil Telecom Celular S.A.
Advance for Future Capital Increase - AFAC: As of September 30, 2003, the amount recorded as AFAC is R$3,088 (R$34,286 as of June 30, 2003), derived from amounts transferred to make payments to pre-operational expenses, recorded under long-term assets.
Vant Telecomunicações S.A.
Collateral: As of September 30, 2003 (and June 30, 2003) the amount deposited as collateral to guarantee the future purchase of shares is R$15,575. This amount is recorded under long-term assets.
Advance for Future Capital Increase - AFAC: The amount of AFAC as of September 30, 2003 is R$6,671 (R$6,315 as of June 30, 2003).
Brasil Telecom Cabos Submarinos Ltda.
Intercompany loans: On August 21, 2003, the Company made a loan agreement in the amount of R$750, with interest at the rate of 100% of CDI, with maturity in up to 6 months. The balance of this asset is R$765 and the income recognized in the quarter is R$ 15.
The Company and its subsidiary BrTI assessed the book value of its assets and liabilities as compared to market or realizable values (fair value), based on information available and valuation methodologies applicable to each case. The interpretation of market data regarding the choice of methodologies requires considerable judgment and determination of estimates to achieve an amount considered adequate for each case. Accordingly, the estimates presented may not necessarily indicate the amounts, which can be obtained in the current market. The use of different assumptions for calculation of market value or fair value may have material effect on the obtained amounts. The selection of assets and liabilities presented in this Note was made based on their materiality. Those instruments the value of which approximates the fair value, and whose risk assessment is not significant, are not mentioned.
In accordance with their natures, the financial instruments may involve known or unknown risks; the potential of such risks is important for the best judgment. Thus, there may be risks with or without guarantees, depending on circumstantial or legal aspects. Among the principal market risk factors which can affect the Companys and subsidiaries business are the following:
The majority of the services provided by Brasil Telecom S.A. are related to the Concession Agreement, and a significant portion of these services is subject to the determination of tariffs by the regulatory agency. The credit policy, in case of telecommunications public services, is subject to legal standards established by the concession authority. The risk exists since the Company may incur losses arising from the difficulty in receiving amounts billed to its customers in the quarter, the Companys default was 2.46% of the gross revenue (2.59% for the same period last year). By means of internal controls, the level of accounts receivable is constantly monitored, thus limiting the risk of past due accounts by cutting the access to the service (out phone traffic) if the bill is overdue for over 30 days. Exceptions are made for telephone services, which should be maintained for national security or defense. As of September 30, 2003, the companys customer portfolio did not include receivables, of which subscribers were, individually, higher than 1% of total service accounts receivable.
The Company has loans and financing contracted in foreign currency. The risk related to these liabilities arises from possible exchange rate fluctuations, which may increase these liabilities balances. Loans subject to this risk represent approximately 5.04% of the total liabilities (5.23% on June 30, 2003). To minimize this type of risk, the subsidiary enters into swap agreements with financial institutions to hedge foreign exchange exposures, 51.8% of the debt portion in foreign currency is covered by hedge agreements (44% on June 30, 2003). Unrealized positive or negative effects of these operations are recorded in the profit and loss as gain or loss. To the quarter, consolidated net losses totaled R$76,695 (losses of R$53,186 for the same period of last year).
Net exposure as per book and market values, at the exchange rate prevailing on the balance sheet date, is as follows:
PARENT COMPANY |
09/30/03 | 06/30/03 | |||
Book Value |
Market Value |
Book Value |
Market Value | |
Liabilities | ||||
Loans and financing | 241,805 | 233,828 | 254,149 | 244,979 |
Hedge Contracts | (821) | (8,412) | (3,428) | (7,131) |
Total | 240,984 | 225,416 | 250,721 | 237,848 |
Current | 45,143 | 34,256 | 41,825 | 34,875 |
Noncurrent | 195,841 | 191,160 | 208,896 | 202,973 |
The method used for calculation of market value (fair value) of loans and financing in foreign currency and hedge instruments was the discounted cash flow at the market rates prevailing at the balance sheet date.
Assets
The Company has loans with a company producing telephone directories and resulting from the sale of fixed assets to other telephone companies. In the consolidated financial statements is included a loan granted by iBest S.A..
At the balance sheet date, these assets are represented as follows:
PARENT COMPANY | CONSOLIDATE |
Book and Market Value | Book and Market Value | |||
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Assets | ||||
Loans tied to the IGP-DI | 6,738 | 6,737 | 6.738 | 6,737 |
Debentures linked to CDI | 765 | - | - | - |
Loans tied to the IPA-OG Column 27 (FGV) | 1.972 | 1,672 | 1.972 | 1,672 |
Loans tied to the IGP-M | - | - | 1,233 | - |
Total | 9,475 | 8,409 | 9,943 | 8,409 |
Current | 2,732 | 1,949 | 1,967 | 1,949 |
Noncurrent Assets | 6,743 | 6,460 | 7,976 | 6,460 |
The carrying values are equal to market values, since the current contracting conditions for this type of financial instrument are similar to the original conditions.
Liabilities
Brasil Telecom S.A. has loans and financing contracted in local currency subject to interest rates linked to indexing units (TJLP, UMBNDES - Brazilian Social and Economic Development Bank Monetary Unit, CDI-DI-CETIP, etc.) and IGP-M. The risk inherent in these liabilities arises from possible variations in these rates. The Company has contracted derivative contracts to hedge 78.7% of the liabilities subject to the UMBNDES rate, using exchange rate swap contracts, considering the influence of the dollar on the interest rate (basket of currencies) of these liabilities. However, the other market rates are continually monitored to evaluate the need to contract derivatives to protect against the risk of volatility of these rates.
In addition to the loans and financing, the Company issued non-convertible private and public debentures or convertible in shares. These liabilities were contracted at interest rates tied to the CDI, and the risk linked with this liability is the result of the possible increase in the rate.
The aforementioned liabilities at the balance sheet date are as follows:
PARENT COMPANY |
Book Value | ||
06/30/03 | 03/31/03 | |
Liabilities | ||
Debentures - CDI | 2,393,826 | 2,358,240 |
Loans linked to TJLP | 1,849,238 | 1,924,684 |
Loans linked to UMBNDES | 225,037 | 229,435 |
Hedge Contracts in UMBNDES | 46,335 | 50,184 |
Loans linked to IGPM | 22,254 | 23,530 |
Other loans | 20,440 | 20,439 |
Total | 4,557,130 | 4,606,512 |
Current | 1,628,249 | 1,197,278 |
Long-Term | 2,928,881 | 3,409,234 |
Book Value is equivalent to market values because the current contractual conditions for these types of financial instruments are similar to those in which they were originated. In case of a hypothetical variation of 1% in the aforementioned rates, unfavorable to the Company, the annual negative impact on income would be approximately R$8,430.
Loan and financing rates contracted by Brasil Telecom S.A. are not linked to amounts of accounts receivable. Telephony tariff adjustments do not necessarily follow increases in local interest rates which affect the companys debts. Consequently, a risk arises from this lack of linking.
Contingency risks are assessed according to loss hypotheses, as probable, possible or remote. Contingencies considered as probable risk are recorded as liabilities. Details of these risks are presented in Note 7.
The Company has investments, which are valued using the equity method and stated at acquisition cost. BrT Serviços de Internet S.A. and Brasil Telecom Celular S.A. are the only wholly-owned subsidiaries whose investments are valued using the equity method, but only the first on is in operation. There is no market value applicable to value the investments in the wholly-owned subsidiaries since they are not listed companies. The future cash flows expected from the investments, both directly and indirectly, do not lead to the expectation of losses that may require recognition of provisions of such nature for the same. The investments related to the iBest and BrT Cabos Submarinos groups are in an identical situation.
The investments valued at cost are immaterial in relation to total assets. The risks related with them would not cause significant impacts to the Company if significant losses were to occur on these investments.
The Company and its subsidiary BrTI have several temporary cash investments in exclusive financial investment funds (FIFs), the assets of which are represented solely by post-fixed federal securities, futures contracts tied to the exchange rate of the Futures and Commodities Exchange, BM&F and investment funds in foreign currency, and there is no credit risk in this type of operation. As of September 30, 2003, the Company had temporary cash investments in the amount of R$988,807 (R$915,503 as of June 30, 2003). Income earned to the balance sheet date is recorded in financial income and amounts to R$103,373 (R$38,724 in 2002). Amounts in the consolidated financial statements, are of R$1,028,892 (R$941,126 as of June 30, 2003) related to investments and R$109,236 (R$38,728 in 2002) income earned.
The Company sponsors private pension schemes related with retirement for its employees and assisted members, and in the case of the latter, medical assistance in some cases. These plans are managed by two foundations, which are Fundação de Seguridade Social (SISTEL), which originated from certain companies of the former Telebrás System and Fundação dos Empregados da Companhia Riograndense de Telecomunicações (FCRT), which manages the benefit plans of CRT, a company merged on December 28, 2000.
The Company bylaws stipulate approval of the supplementary pension policy, and the joint liability attributed to the defined benefit plans is linked to the acts signed with the foundations, with the agreement of the Supplementary Pensions Department - SPC, where applicable to the specific plans.
The plans sponsored are valued by independent actuaries on the balance sheet date and, in the case of the defined benefit plans described in this explanatory note, immediate recognition of the actuarial gains and losses is adopted. The full liabilities are provided for plans showing deficits. This measure has been applied since the 2001 financial year, when the regulations of CVM Ruling Nr 371/00 were adopted. In cases that show positive actuarial situations, no assets are recorded due to the legal impossibility of reimbursing the surpluses.
The characteristics of the supplementary pension plans sponsored by the Company are described below.
TCSPREV (Defined
Contribution, Settled Benefit, Defined Benefit)
This defined contribution
and settled benefit plan was introduced on February 28, 2000, with the adherence of
around 80% of the employees at that time. On December 31, 2001, all the
pension plans sponsored by the Company with SISTEL were merged, being exceptionally and
provisionally approved by the Supplementary Pensions Department - SPC, due to
the need for adjustments to the regulations. They were subsequently transformed into
defined contribution groups with settled and defined benefits. The plans
that were merged into the TCSPREV were the PBS-TCS, PBT-BrT, Convênio de
Administração BrT, and the Termo de Relação Contratual Atípica, the
conditions established in the original plans being maintained. In March 2003,
this plan was suspended to the employees who want to be included in the
supplementary pension plans sponsored by the Company. TCSPREV currently
attends to around 71% of the staff.
PBS-A (Defined
Benefit)
Maintained jointly with other sponsors linked to the provision of
telecommunications services and destined for participants that had the status of
beneficiaries on January 31, 2000.
PAMA - Health Care
Plan for Retired Employees (Defined Contribution)
Maintained jointly with
other sponsors linked to the provision of telecommunications services and destined for
participants that had the status of beneficiaries on January 31, 2000, and
also for the beneficiaries of the PBS-TCS Group, incorporated into the TCSPREV on
December 31, 2001, and participants of PBS defined benefit plans of other
Sistel sponsors. According to a legal/actuarial appraisal, the Companys
liability is exclusively limited to future contributions.
PAMEC-BrT
(Health-care Plan for Supplementary Pension Beneficiaries)
Medical assistance
for retirees and pensioners linked with the PBT-BrT Group, which was incorporated into
the TCSPREV on December 31, 2001.
TCSPREV
Contributions to this plan were maintained on the same basis as the original
plans incorporated in 2001 for each group of participants, and were
established based on actuarial studies prepared by independent actuaries
according to regulations in force in Brazil, using the capitalization
system to determine the costs. Currently contributions are made by the
participants and the sponsor only for the internal groups PBS-TCS (defined
benefit) and TCSPREV. In the TCSPREV group, the contributions are credited in
individual accounts of each participant, equally by the employee and the
Company, and the basic contribution percentages vary between 3% and 8% of the
participants salary, according to age. Participants have the option to
contribute voluntarily or sporadically to the plan above the basic contribution, but
without equal payments from the Company. In the case of the PBS-TCS group,
the sponsors contribution in the quarter was 12% of the payroll of the participants,
whilst the employees' contribution varies according to the age, service
time and salary. An entry fee may also be payable depending on the age of entering the
plan. The sponsors are responsible for the cost of all administrative
expenses and risk benefits. To the quarter, contributions by the sponsor to the
TCSPREV group represented on average 7.14% of the payroll of the plan
participants. To the employees, the average was 6.43%.
The Companys contributions were R$10,768 in the quarter (R$11,222 in 2002).
PBS-A
Contributions may occur in case of accumulated deficit. As of December 31,
2002, the plan presented surplus.
PAMA
This
plan is sponsored with contributions of 1.5% on payroll of active participants
linked to PBS plans, segregated on December 31, 2000 and sponsored by
several SISTEL sponsors. In the case of Brasil Telecom, the PBS-TCS was incorporated
into the TCSPREV plan on December 31, 2001, and became an internal group of
the plan.
The companys contributions for this plan, that are exclusively the responsibility of the sponsors, were R$90 in the quarter (R$109 in 2002).
PAMEC-BrT
Contributions for this plan were fully paid in July 1998 through a single
payment.
FUNDAÇÃO DOS EMPREGADOS DA CIA. RIOGRANDENSE DE TELECOMUNICAÇÕES -FCRT
The main purpose of the Company sponsoring FCRT is to maintain the supplementary retirement, pension and other provisions in addition to those provided by the official social security system to participants. The actuarial system for determining the plans cost and contributions is collective capitalization, valued annually by an independent actuary. On October 21, 2002, the BrTPREV defined contribution and settled benefits plan was introduced, aimed at active participants linked with the Company, self-sponsored and beneficiaries of FCRT.
Plans
BrTPREV
Defined contribution and settled benefits plan to provide supplementary
social security benefits in addition to those of the official social
security and which initially attended only the employees in the branch
in Rio Grande do Sul. On March 2003, this plan was provided to the
employees from all branches of the Company and to the employees of the
subsidiaries, who wanted to be benefited by the supplementary pension plans
sponsored. By the end the quarter, this plan attended to around 17.2% of the
staff.
Fundador - Brasil
Telecom and Alternative - Brasil Telecom
Defined contribution and settled
benefits plan to provide supplementary social security benefits in addition to those
of the official social security, now closed to the entry of new participants.
By the end of the quarter, there were 11 participants in these plans.
Contributions Established for the Plans
BrTPREV
The contributions to this plan are established based on actuarial studies
prepared by independent actuaries according to the regulations in force in
Brazil, using the capitalization system to determine the costs. Contributions are
credited in individual accounts of each participant, the employees and
Companys contributions being equal, the basic percentage contribution varying
between 3% and 8% of the participation salary, according to age.
Participants have the option to contribute voluntarily or sporadically to the plan
above the basic contribution, but without equal payments from the Company.
The sponsor is responsible for the cost of administrative expenses on the basic
contributions from employees and normal contributions of the Company and
risk benefits. In the quarter contributions by the sponsor represented on average 6.5%
of the payroll of the plan participants, whilst the average employee
contribution was 5.8%.
In the quarter the Companys contributions were R$1,959.
FUNDADOR - BRASIL
TELECOM AND ALTERNATIVE-BRASIL TELECOM
The regular contribution by the
sponsor in the quarter was an average of 5.9% on the payroll of plan participants, who
contributed at variable rates according to age, service time and salary;
the average rate was 5.61%. With the Alternative-Brasil Telecom, the participants
also pay an entry fee depending on the age of entering the plan.
The usual contributions of the Company in the quarter were R$137 (R$2,439 in 2002).
The technical reserve corresponding to the current value of the Companys supplementary contribution must be amortized, due to the actuarial deficit of the plans, within the maximum established period of 20 years as from January 2002, according to Circular Nr 66/SPC/GAB/COA from the Supplementary Pensions Department dated January 25, 2002. Of the maximum period established, 18 years and three months still remain for complete settlement. The amortizing contributions in the quarter were R$58,972 (R$11,025 in 2002) and provided in the statement of income the amount of R$61,023, related to the predicted proportional expenditure for the present year, reported at the time of the last actuarial reassessment, which occurred on December 31, 2002.
A valuation of the supplementary pension schemes sponsored by the Company was made on December 31, 2001, and the actuarial deficit of Fundador and Alternative plans administered by FCRT was recognized directly under shareholders equity, net of the corresponding taxes, according to the mentioned resolution.
Since the fiscal year 2002, after a new actuarial valuation, the variations of actuarial liabilities have been recognized directly in the income, according to the accrual basis. On September 30, 2003, the provided actuarial liabilities were R$503,891 (R$514,467 on June 30, 2003).
The Extraordinary Shareholders Meeting held on April 28, 2000, approved the general plan to grant stock purchase options to officers and employees of the Company and its subsidiaries. The plan authorizes a maximum limit of 10% of the shares of each kind of Company stock. Shares derived from exercising options guarantee the beneficiaries the same rights granted to other Company shareholders. The administration of this plan was entrusted to a management committee appointed by the Board of Directors, which decided only to grant preferred stock options. The plan is divided into two separate programs:
Program A:
This program is granted as an extension of the performance objectives of the Company established by the Board of Directors for a five-year period. Up to September 30, 2003, no stock had been granted.
Program B:
The price of exercising the option is established based on the arithmetic average of the market price of 1000 shares for the last 20 trading sessions prior to granting the option, and will be monetarily restated by the IGP-M between the date of signing the contracts and the payment date.
The right to exercise the option is given in the following way and within the following periods:
The acquisition periods can be anticipated as a result of the occurrence of events or special conditions established in the option contract. Options not exercised up to December 31, 2008 will expire without compensation.
The information related with the general plan to grant stock options is summarized below:
Preferred stock options (thousand) |
Average exercise price - R$ | |
Balance as of 06/30/2003 | 599.436 | 11,34 |
Balance as of 09/30/2003 | 599.436 | 11,34 |
There were not purchase options of these stock options up to the end of the quarter
Other benefits are granted to employees, such as: health care/dental care, meal allowance, group life insurance, occupational accident allowance, sickness allowance, transportation allowance, and other.
The Company periodically performs an assessment of its contingency risks, and also reviews its lawsuits taking into consideration the legal, economic, and accounting aspects. The assessment of these risks aims to classifying them according to the chances of unfavorable outcome among the alternatives of probable, possible or remote, taking into account, as applicable, the opinion of the legal counselors.
For those contingencies, which the risks are classified as probable, provisions are recognized. Contingencies classified as possible or remote are discussed in this note. In certain situations, due to legal requirements or precautionary measures, judicial deposits are made to guarantee the continuity of the cases in litigation. These lawsuits are in progress in various courts, including administrative, lower, and higher courts.
The provision for labor claims includes an estimate by the Companys management, supported by the opinion of its legal counselors, of the probable losses related to lawsuits filed by former employees of the Company, and of service providers.
The provision for tax contingencies refers principally to matters related to tax collections due to differences in interpretation of the tax legislation by Brasil Telecom (Group) counselors and the tax authorities. Taxes to be ratified in the future by the tax authorities are subject to complete extinction of the tax liability on expiry of the limitation period.
The provision for civil contingencies refers to cases related to contractual adjustments arising from Federal Government economic plans, and other cases.
Contingencies with a Probable Risk
Contingencies classified as having a probable risk of loss, for which provisions are recorded under liabilities, have the following balances:
PARENTE COMPANY | CONSOLIDATED |
Nature | 09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 |
Labor | 347,746 | 343,335 | 347,746 | 343,406 |
Tax | 7,425 | 7,019 | 9,004 | 7,019 |
Civil | 53,364 | 52,858 | 54,249 | 52,858 |
Total | 408,535 | 403,212 | 410,999 | 403,283 |
Current | 20,821 | 20,859 | 20,892 | 20,930 |
Noncurrent | 387,714 | 382,353 | 390,107 | 382,353 |
Contingencies with a Possible Risk
The position of contingencies with degrees of risk considered to be possible, and therefore not recorded in the accounts, is the following:
PARENT COMPANY AND CONSOLIDATED |
Nature | 09/30/03 | 06/30/03 |
Labor | 584,243 | 572,364 |
Tax | 508,135 | 453,417 |
Civil | 328,899 | 318,291 |
Total | 1,421,277 | 1,344,072 |
Contingencies with a Remote Risk
In addition to the claims mentioned, there are also contingencies considered to be of a remote risk to the amount of R$1,006,002 (R$994,405 on June 30, 2003).
The Company has guarantee agreements with financial institutions, which relate to complementary guarantees judicial proceedings in provisional execution, in the amount of R$123,252. The greater part of these agreements, representing 84%, will expire in the next 6 months and the remainder are for an indeterminate period of time. The remuneration for these agreements varies from 0.75% p.a. to 2.00% p.a.
Judicial deposits related to contingencies and contested taxes (suspended demand) are described in Note 21.
The Company is authorized to increase its capital by means of a resolution of the Board of Directors to a total limit of 560,000,000,000 (five hundred and sixty billion) common or preferred shares, observing the legal limit of 2/3 (two thirds) for the issue of preferred shares without voting rights.
By means of a resolution of the General Shareholders' Meeting or the Board of Directors, the Companys capital can be increased by the capitalization of retained earnings or prior reserves allocated by the General Shareholders Meeting. Under these conditions, the capitalization can be effected without modifying the number of shares.
The capital is represented by common and preferred stock, with no par value, and it is not mandatory to maintain the proportion between the shares in the case of capital increases.
By means of a resolution of the General Shareholders' Meeting or the Board of Directors, preference rights can be excluded for the issue of shares, subscription bonuses or debentures convertible into shares in the cases stipulated in art. 172 of Corporation Law.
The preferred shares do not have voting rights, except in the cases specified in the paragraphs 1 to 3 of art. 12 of the bylaws, but are assured priority in receiving the minimum non-cumulative dividend of 6% per annum, calculated on the amount resulting from dividing the capital by the total number of Company shares, or 3% per annum calculated on the amount resulting from dividing the net book shareholders equity by the total number of Company shares, whichever is greater.
Subscribed and paid-up capital as of the balance sheet date is R$3,373,097 (R$3,373,097 as of June 30, 2003) represented by shares without par value as follows:
TYPE OF SHARES | Total of Shares | Shares held in treasury | Outstanding shares | |||
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Common | 249,597,050 | 249,597,050 | - | - | 249,597,050 | 249,597,050 |
Preferred | 295,569,090 | 295,569,090 | 6,331,111 | 5,175,011 | 289,237,979 | 290,394,079 |
TOTAL | 545,166,140 | 545,166,140 | 6,331,111 | 5,175,011 | 538,835,029 | 539,991,129 |
09/30/03 | 06/30/03 | |
BOOK VALUE PER THOUSAND OUTSTANDING SHARES (R$) | 12.94 | 12.76 |
In the calculation of the book value per thousand shares, were deducted the preferred shares held in treasury. These shares held in treasury are derived from two separate events:
Company Merger
The Company is holding in its treasury preferred stock acquired in the first half of 1998 by the former Companhia Riograndense de Telecomunicações - CRT, the company that was merged by Brasil Telecom S.A. on December 28, 2000. Since the merger, the company has only placed shares in circulation to comply with judicial rulings as a result of ownership claims from the original subscribers of the merged company. The amount originally paid in this case is considered as a cost of replacement, according to the control made by the Company, considering the outgoings for the older acquisitions to the more recent.
The average acquisition cost originally represented, at CRT, an amount of R$1.24 per share. With the swap ratio of the stock as a result of the merger process, each CRT share was swapped for 48.56495196 shares of Brasil Telecom S.A., resulting in an average cost of R$0.026 for each treasury share.
The movements of treasury stock derived from the merged company were the following:
09/30/03 | 06/30/03 | |||
Preferred shares (thousands) |
Amount | Preferred shares (thousands) |
Amount | |
Opening balance in the quarter | 1,483,911 | 36,733 | 1,483,911 | 36,733 |
Closing balance in the quarter | 1,483,911 | 36,733 | 1,483,911 | 36,733 |
The retained earnings account represents the origin of the funds invested in acquiring the stock held in treasury.
Stock Repurchase Program - Relevant Facts from October 1, 2002, December 27, 2002 and August 5, 2003
On October 1, 2002 and December 27, 2002, the Companys Board of Directors approved a proposal to repurchase preferred stock issued by the Company, for holding in treasury or cancellation or subsequent sale, under the following terms and conditions: (i) the retained earnings account represented the origin of the funds invested in purchasing the stock; (ii) the authorized quantity for the repurchase of Company stock for holding in treasury was limited to 10% limit of common and preferred shares outstanding; and (iii) the period determined for the acquisition was three months as from the defined date and disclosure of relevant facts, for the programs disclosed in 2002, and that for the program disclosed in the present quarter the period determined is 365 days, in compliance with CVM instruction 390/03.
The repurchase of preferred stock issued by the Company for holding in treasury is authorized until the limit of 18,078,192,282 shares of this type is reached, and to reach this limit the Company can acquire the quantity of 11,747,081,779 shares.
The exchange of the treasury shares originated from stock options program is presented as follows:
09/30/03 | 06/30/03 | |||
Preferred shares (thousands) |
Amount | Preferred shares (thousands) |
Amount | |
Opening balance in the quarter | 3,691,100 | 40,021 | 3,691,100 | 40,021 |
Number of shares replaced in circulation | 1,156,100 | 14,849 | - | - |
Closing balance in the quarter | 4,847,200 | 54,870 | 3,691,100 | 40,021 |
Unit cost in the acquisition of shares (R$) | 09/30/03 | 06/30/03 |
Average | 11.32 | 10.84 |
Minimum | 10.31 | 10.31 |
Maximum | 13.80 | 11.26 |
The unit cost of acquisition consider the totality of stock repurchase program.
In the current year 2,866,400 thousand shares were acquired for holding in treasury at a total cost of R$33.018, and up to the date of the closing of the quarter there had been no disposal of preferred stock acquired in the repurchase programs.
Market Value of Treasury Shares
The quotation of these treasury shares, from the CRT merger and the stock options plans, by the market value, was as follows:
09/30/03 | 06/30/03 | |
Number of preferred shares in treasury (thousand of shares) | 6,331,111 | 5,175,011 |
Quotation per lot of thousand shares at BOVESPA (R$) | 12.99 | 12.85 |
Market value | 82,241 | 66,499 |
The Company maintains the balance of treasury stock in a separate account. For presentation purposes, the value of the treasury stock is deducted from the reserves that gave rise to it, and is presented as follows:
CAPITAL RESERVES | RETAINED EARNINGS | |||
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Reserves (including those that originated the treasury stock) | 1,579,823 | 1,575,979 | 1,839,503 | 1,741,042 |
Treasury Stock | (54,870) | (40,021) | (36,733) | (36,733) |
Balance of Reserves Net of Treasury Stock | 1,524,953 | 1,535,958 | 1,802,770 | 1,704,309 |
Capital reserves are recognized in accordance with the following practices:
Reserve for Premium on Subscription of Shares: Results from the difference between the amount paid on subscription, and the portion allocated to capital.
Special Goodwill Reserve arising on Merger: Represents the net value of the contra entry of the goodwill recorded in deferred charges as provided by CVM Instructions Nr 319/99 and 320/99. When the corresponding tax credits are used, the reserve is capitalized, annually, in the name of the controlling shareholder, observing the preferred rights of the other shareholders.
Reserve for Donations and Subsidies for Investments: Registered as a result of donations and subsidies received, the contra entry for which represents an asset received by the Company.
Reserve for Special Monetary Restatement as per Law 8.200/91: Registered as a result of special monetary restatement adjustments to compensate the distortions in the monetary restatement indices prior to 1991.
Other Capital Reserves: Formed by the contra entry of interest on works in progress incurred up to December 31, 1998 and the funds invested in income tax incentives.
The profit reserves are recognized in accordance with the following practices:
Legal Reserve: Allocation of five percent of the annual net income, up to twenty percent of paid-up capital or thirty percent of capital plus capital reserves. The Legal Reserve is only used to increase capital or to offset losses.
Comprises the remaining balance of net income, adjusted according to the terms of article 202 of Law 6,404/76, or by the recording of adjustments from prior years, if applicable.
The dividends are calculated in accordance with the Company bylaws and the corporate law. Mandatory minimum dividends are calculated in accordance with article 202 of Law 6,404/76, and the preferred or priority dividends are calculated in accordance with the Company bylaws. As a result of a resolution by the Board of Directors, the Company may pay or credit, as dividends, Interest on Capital (JSCP), under the terms of article 9, paragraph 7, of Law Nr 9,249, dated December 26, 1995. The interests paid or credited will be offset against the minimum statutory dividend.
The JSCP credited to the shareholders and that will be allocated to dividends, net of income tax, as part of the proposed allocation of income for the current year that will be closed by the end of 2003, to be submitted for approval by the general shareholders meeting, are as follows:
09/30/03 | 06/30/03 | |
Interests on Own Capital - JSCP Credited | 246,200 | 234,650 |
Common Share | 112,957 | 106,415 |
Preferred Share | 133,243 | 128,235 |
Withholding Tax (IRRF) | (36,930) | (35,198) |
Net JSCP | 209,270 | 199,452 |
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 09/30/02 | 09/30/03 | 09/30/02 | |
Local Service | 4,813,745 | 4,340,189 | 4,813,745 | 4,340,189 |
Installation fees | 26,657 | 26,671 | 26,657 | 26,671 |
Basic subscription | 2,118,685 | 1,928,975 | 2,118,685 | 1,928,975 |
Measured service charges | 1,048,465 | 968,877 | 1,048,465 | 968,877 |
Fixed to mobile calls - VC1 | 1,537,014 | 1,327,613 | 1,537,014 | 1,327,613 |
Rent | 1,608 | 4,429 | 1,608 | 4,429 |
Other | 81,316 | 83,624 | 81,316 | 83,624 |
Long Distance Services | 1,458,496 | 1,292,699 | 1,458,496 | 1,292,699 |
Inter-Sectorial Fixed | 806,682 | 772,419 | 806,682 | 772,419 |
Intra-Regional Fixed (Inter-Sectorial) | 266,338 | 250,957 | 266,338 | 250,957 |
Fixed to mobile calls - VC2 and VC3 | 385,058 | 268,872 | 385,058 | 268,872 |
International | 418 | 451 | 418 | 451 |
Interconnection (Use of the Network) | 619,574 | 564,051 | 619,574 | 564,051 |
Fixed-Fixed | 455,859 | 435,541 | 455,859 | 435,541 |
Mobile-Fixed | 163,715 | 128,510 | 163,715 | 128,510 |
Lease of Means | 154,596 | 180,692 | 154,596 | 180,692 |
Public Telephone Service | 279,141 | 254,778 | 279,141 | 254,778 |
Data Communications | 563,122 | 370,287 | 543,637 | 362,922 |
Supplementary, Intelligent Network and Advanced Services | 257,199 | 200,851 | 257,149 | 200,502 |
Other services from the main activity | 15,472 | - | 31,526 | - |
Other | 19,722 | 22,644 | 19,722 | 24,505 |
Gross Operating Revenue | 8,181,067 | 7,226,191 | 8,177,586 | 7,220,338 |
Taxes on Gross Revenue | (2,236,595) | (1,947,172) | (2,251,213) | (1,950,384) |
Other Deductions from Gross Revenue | (83,455) | (72,516) | (84,369) | (72,516) |
Net Operating Revenue | 5,861,017 | 5,206,503 | 5,842,004 | 5,197,438 |
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 09/30/02 | 09/30/03 | 09/30/02 | |
Personnel | (86,058) | (118,053) | (87,364) | (118,391) |
Materials | (60,996) | (60,329) | (61,063) | (60,329) |
Third-Party Services | (429,870) | (388,937) | (435,726) | (390,154) |
Interconnection | (1, 310,837) | (1,120,097) | (1,310,837) | (1,120,097) |
Rent, Leasing and Insurance | (172,485) | (127,871) | (234,929) | (162,088) |
Connection Facilities | (8,542) | (10,640) | (8,586) | (8,696) |
Fistel | (9,198) | (8,517) | (9,198) | (8,517) |
Depreciation and Amortization | (1,451,926) | (1,424,179) | (1,454,077) | (1,424,179) |
Other | (3,648) | (2,555) | (3,648) | (2,554) |
Total | (3,533,560) | (3,261,178) | (3,605,428) | (3,295,005) |
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 09/30/02 | 09/30/03 | 09/30/02 | |
Personnel | (93,901) | (79,893) | (95,070) | (80,631) |
Materials | (1,357) | (1,232) | (1,393) | (1,488) |
Third-party services | (256,140) | (300,515) | (259,107) | (274,700) |
Rent, leasing and insurance | (105,681) | (5,730) | (3,717) | (5,812) |
Provision for doubtful accounts | - | (12,782) | (75) | (12,993) |
Losses on accounts receivable | (195,343) | (186,802) | (195,364) | (186,802) |
Depreciation and amortization | (4,003) | (2,895) | (4,004) | (2,895) |
Other | (293) | (234) | (294) | (234) |
Total | (656,718) | (590,083) | (559,024) | (565,555) |
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 09/30/02 | 09/30/03 | 09/30/02 | |
Personnel | (100,224) | (110,373) | (102,775) | (111,205) |
Materials | (2,610) | (2,839) | (2,647) | (2,850) |
Third-Party Services | (285,350) | (246,556) | (287,678) | (248,718) |
Rent, Leasing and Insurance | (49,504) | (50,244) | (49,350) | (47,581) |
Depreciation and Amortization | (109,457) | (54,229) | (112,909) | (55,031) |
Other | (476) | (1,155) | (655) | (1,157) |
Total | (547,621) | (465,396) | (556,014) | (466,542) |
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 09/30/02 | 09/30/03 | 09/30/02 | |
Technical and Administrative Services | 26,618 | 24,665 | 26,845 | 24,414 |
Infrastructure Lease - Other Telecom Companies | 32,704 | 21,979 | 32,650 | 21,934 |
Fines | 55,507 | 53,622 | 55,495 | 53,622 |
Recovered Taxes and Expenses | 292 | 26,923 | 325 | 26,923 |
Write off of Revenue in the Process of Classification | 14,060 | 20,068 | 14,060 | 20,068 |
Dividends Allocated | 10,544 | 6,468 | 10,544 | 6,468 |
Investment Dividends Valued at Cost | - | 2,108 | - | 2,108 |
Redundancy Program | - | (3,295) | - | (3,295) |
Taxes (other than on Gross Revenue, Income and Social Contribution Taxes) | (21,983) | (17,734) | (22,033) | (17,734) |
Donations and Sponsorships | (12,958) | (22,189) | (12,958) | (22,189) |
Contingencies - Provision | (51,940) | (36,688) | (51,940) | (36,688) |
Reversal of Other Provisions | 1,815 | 9,439 | 1,815 | 9,439 |
Indemnity of Telephony Services | (805) | (308) | (805) | (308) |
Labor Severance Payments | (4,835) | (2,120) | (4,835) | - |
Court Fees | (1,193) | - | (1,193) | - |
Write-Off of Amounts Recoverable & Other Credits | - | (6,727) | - | (6,727) |
Amortization of Goodwill on Investment Acquisition | - | - | (6,175) | - |
Other Expenses | (4,305) | (1,028) | (5,137) | (2,939) |
Total | 43,521 | 75,183 | 36,658 | 75,096 |
14. FINANCIAL INCOME (EXPENSES), NET
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 09/30/02 | 09/30/03 | 09/30/02 | |
Financial Income | 217,122 | 149,799 | 223,935 | 150,733 |
Local Currency | 158,279 | 94,854 | 164,846 | 95,788 |
On Rights in Foreign Currency | 58,843 | 54,945 | 59,089 | 54,945 |
Financial Expenses | (1,110,646) | (867,640) | (1,116,680) | (867,747) |
Local Currency | (789,359) | (467,177) | (791,240) | (467,284) |
On Liabilities In Foreign Currency | (75,087) | (165,813) | (79,240) | (165,813) |
Interest On Capital | (246,200) | (234,650) | (246,200) | (234,650) |
Total | (893,524) | (717,841) | (892,745) | (717,014) |
The Interest on Capital was reversed in the statement of income and deducted from retained earnings, in shareholders equity, in accordance with CVM Resolution 207/96.
15. NONOPERATING INCOME (EXPENSES)
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 09/30/02 | 09/30/03 | 09/30/02 | |
Amortization of Goodwill on Merger | (93,011) | (93,011) | (93,011) | (93,011) |
Provision/Reversal Realizable Value and Fixed | ||||
Asset Losses | 359 | (14,440) | 1,695 | (14,440) |
Gain (Loss) on Permanent Asset Disposals | (19,885) | (6,006) | (19,885) | (6,006) |
Provision for Investment Losses | (614) | (1,936) | (614) | (1,936) |
Other Nonoperating Revenues | 3,275 | 9,684 | 3,275 | 9,684 |
Total | (109,876) | (105,709) | (108,540) | (105,709) |
16. INCOME AND SOCIAL CONTRIBUTION TAXES
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 09/30/02 | 09/30/03 | 09/30/02 | |
Income Before Taxes and After Profit Sharing | 115,296 | 94,059 | 121,972 | 94,059 |
Expense Related to Social Contrib. Tax (9%) | 10,377 | 8,465 | 10,977 | 8,465 |
Permanent Additions | 9,733 | 10,637 | 10,911 | 10,637 |
Permanent Exclusions | (745) | (847) | (745) | (847) |
Social Contrib. Tax in Statement of Income | 19,365 | 18,255 | 21,143 | 18,255 |
Income Tax Expense (10%+15%=25%) | 28,824 | 23,515 | 30,493 | 23,515 |
Permanent Additions | 30,636 | 31,541 | 33,886 | 31,541 |
Permanent Exclusions | (2,150) | (3,110) | (2,186) | (3,110) |
Other | (1,082) | (393) | (1,082) | (393) |
Corporate Income Tax Expense in Statement of Income | 56,228 | 51,553 | 61,111 | 51,553 |
Income & Social Contribution Tax expense in Statement of Income | 75,593 | 69,808 | 82,254 | 69,808 |
Income and social contribution taxes are provided in accrual basis. Temporary differences are deferred.
17. CASH AND CASH EQUIVALENTS
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Cash | 43 | 40 | 48 | 44 |
Banks | 104,908 | 25,417 | 109,491 | 33,747 |
Temporary Cash Investments | 988,807 | 915,503 | 1,028,892 | 941,126 |
Total | 1,093,758 | 940,960 | 1,138,431 | 974,917 |
Temporary cash investments represent amounts invested in portfolios managed by financial institutions, and refer to federal bonds with average yield equivalent to interbank deposit rates (DI CETIP - CDI) plus exchange variation and interest of around 2% p.a., and in the investment funds with exchange rate variation plus Libor rate per semester plus interest of 1.5% p.a..
Cash Flow Statement
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Operations | ||||
Net Income for the period | 285,903 | 187,442 | 285.924 | 187,422 |
Minority participation | - | - | (6) | - |
Income items that do not affect Cash Flow | 2,669,362 | 1,756,171 | 2,676,607 | 1,758,006 |
Depreciation and amortization | 1,565,385 | 1,046,591 | 1,570,990 | 1,047,133 |
Losses on accounts receivable from services | 201,011 | 132,925 | 201,032 | 132,946 |
Provision for doubtful accounts | (5,668) | (3,211) | (5,593) | (3,146) |
Provision for contingencies | 51,940 | 32,332 | 51,940 | 32,332 |
Deferred taxes | 72,316 | 118,679 | 76,183 | 117,621 |
Amortization of premium paid on the acquisition of investments | 93,011 | 62,007 | 99,186 | 62,007 |
Income from writing off permanent assets | 19,357 | 16,808 | 18,023 | 16,808 |
Financial charges | 658,614 | 346,076 | 658,686 | 346,076 |
Equity gain (loss) | 13,396 | 3,964 | - | - |
Other expenses/income | - | - | 6,160 | 6,229 |
Changes in Assets and Liabilities | (743,780) | (626,929) | (695,964) | (492,949) |
Cash Flow from Operations | 2,211,485 | 1,316,684 | 2,266,561 | 1,452,499 |
Financing | ||||
Dividends/interest on equity paid during the period | (265,156) | (263,966) | (265,156) | (263,966) |
Loans and financing | (923,023) | (557,187) | (923,097) | (557,187) |
Loans obtained | 83,716 | 23,683 | 83,716 | 23,683 |
Loans paid | (398,966) | (254,021) | (398,966) | (254,021) |
Interest paid | (607,773) | (326,849) | (607,847) | (326,849) |
Variation in shareholders equity | (33,018) | (18,169) | (33,018) | (18,169) |
Stock repurchase | (185) | - | (3,943) | (3) |
Cash Flow from Financing | (1,221,382) | (839,322) | (1,225,214) | (839,325) |
Investments | ||||
Short-term financial investments | (1,083) | (330) | 4,952 | 4,939 |
Providers of investments | (57,549) | (107,095) | (43,140) | (107,154) |
Income obtained from the sale of permanent assets | 16,896 | 12,860 | 16,896 | 12,860 |
Investments in permanent assets | (1,244,102) | (800,132) | (1,300,522) | (967,804) |
Other cash flow from investments | 12,061 | (19,137) | (4,001) | (3,997) |
Cash Flow from Investments | (1,273,777) | (913,834) | (1,325,815) | (1,061,156) |
Cash Flow for the Period | (283,674) | (436,472) | (284,468) | (447,982) |
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Cash and Cash Equivalents | ||||
Closing balance | 1,093,758 | 940,960 | 1.138.431 | 974,917 |
Opening balance | 1,377,432 | 1,377,432 | 1.422.899 | 1,422,899 |
Variation in Cash and Cash Equivalents | (283,674) | (436,472) | (284.468) | (447,982) |
18. TRADE ACCOUNTS RECEIVABLE
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Unbilled Amounts | 1,370,951 | 663,162 | 1,375,576 | 662,475 |
Billed Amounts | 764,593 | 1,363,821 | 763,887 | 1,370,503 |
Allowance for Doubtful Accounts | (148,025) | (150,482) | (148,197) | (150,655) |
Total | 1,987,519 | 1,876,501 | 1,991,266 | 1,882,323 |
Current | 1,368,768 | 1,249,255 | 1,369,187 | 1,252,293 |
Past Due - 01 to 30 Days | 274,483 | 292,224 | 275,836 | 293,288 |
Past Due - 31 to 60 Days | 154,476 | 122,092 | 155,716 | 123,032 |
Past Due - 61 to 90 Days | 49,932 | 67,299 | 50,460 | 67,989 |
Past Due - 91 to 120 Days | 57,058 | 84,715 | 57,386 | 84,885 |
Past Due - Over 120 Days | 230,827 | 211,398 | 230,878 | 211,491 |
19. LOANS AND FINANCING - ASSETS
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Loans and Financing | 9,475 | 8,409 | 9,943 | 8,409 |
Total | 9,475 | 8,409 | 9,943 | 8,409 |
Current | 2,732 | 1,949 | 1,967 | 1,949 |
Noncurrent | 6,743 | 6,460 | 7,976 | 6,460 |
The loans and financing credits refer mainly to funds advanced by the producer of telephone directories and against the sale of fixed assets to other telephone companies. The income is linked to the variation in the IGP-DI and the IPA-OG/Industrial Products of Column 27 by Fundação Getúlio Vargas - FGV, respectively. A loan granted by iBest S.A., the yield of which is indexed to the IGP-M, plus 12 % p.a., is included in the consolidated financial statements.
20. DEFERRED AND RECOVERABLE TAXES
Deferred income related to income and social contribution taxes
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Social Contribution Tax | ||||
Deferred Social Contribution Tax on: | ||||
Negative calculation base | - | 8,410 | 476 | 9,134 |
Provision for contingencies | 36,768 | 36,289 | 36,768 | 36,289 |
Allowance for doubtful accounts | 13,322 | 13,543 | 13,336 | 13,556 |
Provision for employee profit sharing | 2,761 | 1,513 | 2,789 | 1,524 |
Goodwill on CRT acquisition | 36,919 | 41,179 | 36,919 | 41,179 |
Provision for pension plan actuarial insufficiency coverage FCTR | 45,350 | 46,302 | 45,350 | 46,302 |
Other provisions | 3,961 | 4,037 | 3,961 | 4,037 |
SUBTOTAL | 139,081 | 151,273 | 139,599 | 152,021 |
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Income Tax | ||||
Deferred Income Tax on: | ||||
Tax loss carryforwards | - | 15,150 | 1,324 | 17,158 |
Provision for contingencies | 102,134 | 100,803 | 102,134 | 100,803 |
Allowance for doubtful accounts | 37,006 | 37,621 | 37,044 | 37,656 |
Provision for employee profit sharing | 6,461 | 3,704 | 6,538 | 3,735 |
ICMS - 69/98 Agreement | 36,245 | 33,447 | 36,245 | 33,447 |
Goodwill on CRT acquisition | 102,552 | 114,385 | 102,552 | 114,385 |
Provision for pension plan actuarial insufficiency coverage | 125,973 | 128,617 | 125,973 | 128,617 |
Provision for COFINS/CPMF suspended collection | 14,075 | 13,464 | 14,075 | 13,464 |
Other provisions | 10,705 | 11,828 | 10,705 | 15,062 |
SUBTOTAL | 435,151 | 459,019 | 436,590 | 464,327 |
TOTAL | 574,232 | 610,292 | 576,189 | 616,348 |
CURRENT | 157,165 | 186,975 | 157,492 | 190,612 |
NONCURRENT | 417,067 | 423,317 | 418,697 | 425,736 |
The periods during, which the deferred tax assets corresponding to income tax and social contribution on net income (CSLL) are expected to be realized, are shown below, which are derived from temporary differences between book income according on the accrual basis and taxable income. The realization periods are based on a technical study using forecast future taxable income, generated in financial years when the temporary differences will become deductible expenses for tax purposes. This asset is maintained according to the requirements of CVM Instruction Nr 371/02, being a technical study annually, when the closing of the fiscal year, submitted to approval of the Management, Board of Directors as well as fiscal council.
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
2003 | 39,681 | 95,216 | 40,679 | 99,051 |
2004 | 147,346 | 134,087 | 148,306 | 135,230 |
2005 | 110,562 | 111,448 | 110,562 | 112,526 |
2006 | 36,480 | 41,443 | 36,480 | 41,443 |
2007 | 36,480 | 37,977 | 36,480 | 37,977 |
2008 - 2010 | 100,420 | 86,115 | 100,420 | 86,115 |
2011 - 2012 | 18,775 | 18,910 | 18,775 | 18,910 |
After 2012 | 84,488 | 85,096 | 84,487 | 85,096 |
Total | 574,232 | 610,292 | 576,189 | 616,348 |
The recoverable amount foreseen after the year 2012 is result of a provision to cover an actuarial insufficiency of FCRT, the liability for which is being settled financially according to the maximum period established by the Supplementary Pensions Department (SPC), which is 18 years and 3 months. Despite the time limit stipulated by the SPC and according to the estimated future taxable income, the Company will be able to recover the amount by offsetting by the year 2007, if it decides to fully anticipate settlement of the debt.
Other Tax Recoverable
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Income Tax | 42,429 | 34,071 | 44,041 | 35,391 |
Social Contribution Tax | 915 | 573 | 1,133 | 792 |
ICMS (State Vat) | 327,472 | 333,048 | 327,802 | 333,252 |
Other | 15,462 | 2,753 | 17,246 | 2,873 |
Total | 386,278 | 370,445 | 390,222 | 372,308 |
Current | 192,852 | 172,790 | 196,773 | 174,651 |
Noncurrent | 193,426 | 197,655 | 193,449 | 197,657 |
21. JUDICIAL DEPOSITS
Balances of judicial deposits related with contingencies and contested taxes (suspended demand):
PARENT COMPANY AND CONSOLIDATED |
Nature of Related Liabilities | 09/30/03 | 06/30/03 |
Labor | 272,415 | 176,159 |
Civil | 20,728 | 11,700 |
Tax | ||
Challenged Taxes - ICMS 69/98 Agreement | 144,183 | 132,804 |
Other | 57,096 | 55,897 |
Total | 494,422 | 376,560 |
Current | 33,957 | 24,671 |
Noncurrent | 460,465 | 351,889 |
22. OTHER ASSETS
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Receivables from Other Telecom Companies | 95,462 | 52,473 | 95,462 | 52,473 |
Advances to Suppliers | 29,876 | 22,017 | 32,037 | 22,036 |
Contractual Guarantees and Retentions | 15,787 | 15,787 | 72,525 | 70,709 |
Advances to Employees | 27,133 | 30,653 | 27,694 | 30,813 |
Receivables from Sale of Assets | 6,714 | 7,664 | 6,714 | 7,664 |
Prepaid Expenses | 56,200 | 70,483 | 58,996 | 125,755 |
Assets for Sale | 2,374 | 2,354 | 2,374 | 2,354 |
Tax Incentives | 18,315 | 14,473 | 18,315 | 14,473 |
Compulsory Deposits | 1,750 | 1,750 | 1,750 | 1,750 |
Other | 24,518 | 10,332 | 20,208 | 13,592 |
Total | 278,129 | 227,986 | 336,075 | 341,619 |
Current | 158,897 | 161,112 | 160,705 | 167,065 |
Noncurrent | 119,232 | 66,874 | 175,370 | 174,554 |
23. INVESTIMENTS
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Investment Valued Using the Equity Method | 340,183 | 199,938 | - | - |
Goodwill on Acquisition of Investments | - | - | 117,325 | 123,943 |
Investments Valued Using the Acquisition Cost | 136,614 | 136,610 | 136,614 | 137,696 |
Tax Incentives (Net of Allowance for Losses) | 26,361 | 26,380 | 26,361 | 26,380 |
Other Investments | 350 | 350 | 350 | 598 |
Total | 503,508 | 363,278 | 280,650 | 288,617 |
Investments valued using the equity method: Comprise the Companys ownership interest in its subsidiaries BrT Serviços de Internet S.A. and Brasil Telecom Celular S.A., the principal data of which are as follows:
BrTI | BrT Celular | |
Shareholders Equity | 304,162 | 36,021 |
Capital | 319,059 | 36,021 |
Book Value per Share (R$) | 953,31 | 1,000.00 |
Loss for the Period | (13,396) | - |
Number of Shares held by Company | ||
Common Shares | 319,059 | 36,021 |
Ownership % in Subsidiarys Capital | ||
In Total Capital | 100% | 100% |
In Voting Capital | 100% | 100% |
Equity Pickup Loss until the Quarter | (13,396) | - |
Investments valued using the Acquisition Cost: Correspond to minority interests, highlighting the interest in MHT amounting to R$61,463 (R$61,463 as of June 30, 2003) invested on February 17, 2003, and in VANT amounting to R$36,018 (R$36,018 on June 30, 2003). The interests obtained by converting shares or capital quotas of the tax incentive investments in the FINOR/FINAM regional programs, the Incentive Law for Information Technology Companies, and the Audiovisual Law are also included. The amount is predominantly composed of shares of other telecommunications companies located in the regions covered by the regional incentives.
Tax incentives: Arise from investments in FINOR/FINAM and audiovisual funds, originated in the investment of allowable portions of income tax due.
Other investments: Are related to collected cultural assets.
24. PROPERTY, PLANT AND EQUIPMENT
PARENT COMPANY |
09/30/03 | 06/30/03 | ||||
NATURE OF PROPERTY, PLANT AND EQUIPMENT | Annual depreciation rates |
Cost | Accumulated depreciation |
Net book value |
Net book value |
Work in Progress | - | 530,779 | - | 530,779 | 625,138 |
Public Switching Equipment | 20% | 5,612,222 | (4,585,394) | 1,026,828 | 1,128,189 |
Equipment and Transmission Means | 5% a 20% | 11,376,782 | (7,312,671) | 4,064,111 | 4,123,102 |
Terminators | 20% | 468,766 | (383,520) | 85,246 | 93,327 |
Data Communication Equipment | 20% | 937,923 | (311,348) | 626,575 | 580,295 |
Buildings | 4% | 920,573 | (482,517) | 438,056 | 440,570 |
Infrastructure | 4% a 20% | 3,375,553 | (1,574,727) | 1,800,826 | 1,806,570 |
Assets for General Use | 5% a 20% | 643,765 | (393,697) | 250,068 | 242,857 |
Land | - | 82,201 | - | 82,201 | 82,666 |
Other Assets | 5% a 20% | 475,747 | (212,974) | 262,773 | 255,657 |
Total | 24,424,311 | (15,256,848) | 9,167,463 | 9,378,371 |
According to the STFC concession contracts, the Company assets that are indispensable to providing the service, and qualified as reversible assets at the time of expiry of the concession will automatically revert to ANATEL, the Company being entitled to the right to the compensation stipulated in the legislation and the corresponding contracts.
CONSOLIDATED |
09/30/03 | 06/30/03 | ||||
NATURE OF PROPERTY, PLANT AND EQUIPMENT | Annual depreciation rates |
Cost | Accumulated depreciation |
Net book value |
Net book value |
Work in Progress | - | 553,411 | - | 533,411 | 639,836 |
Public Switching Equipment | 20% | 5,612,222 | (4,585,394) | 1,026,828 | 1,128,189 |
Equipment and Transmission Means | 5% a 20% | 11,560,812 | (7,316,289) | 4,244,523 | 4,237,469 |
Terminators | 20% | 468,778 | (383,524) | 85,254 | 93,335 |
Data Communication Equipment | 20% | 937,923 | (311,347) | 626,576 | 580,295 |
Buildings | 4% | 920,573 | (482,517) | 438,056 | 440,570 |
Infrastructure | 4% a 20% | 3,376,396 | (1,574,859) | 1,801,537 | 1,806,570 |
Assets for General Use | 5% a 20% | 644,936 | (393,836) | 251,100 | 245,036 |
Land | - | 84,231 | - | 84,231 | 84,696 |
Other Assets | 5% a 20% | 697,510 | (216,144) | 481,366 | 473,646 |
Total | 24,856,792 | (15,263,910) | 9,592,882 | 9,729,642 |
Rent Expenses
The Company rents properties, posts, access through third-party land areas (roads), equipment, and connection means, formalized through several contracts, which mature on different dates. Some of these contracts are intrinsically related to the provision of services and are long-term agreements. Total rent expenses related to such contracts in the quarter amount to R$137,993 (R$120,227 in 2002) and R$138,356 (R$116,707 in 2002) for the consolidated.
Leasing
The Company has lease contracts for information technology equipment. This type of leasing is also used for aircraft to be used in consortium with other companies, where the participation of the Company is 54.4%. Leasing expenses recorded in the quarter amounted to R$31,560 (R$34,420 in 2002).
Insurance
An insurance policy program is maintained for covering reversible assets and loss of profits as established in the Concession Contract with the government. Insurance expenses in the quarter were R$6,954 (R$5,602 in 2002) and R$7,050 (R$5,602 in 2002) related to consolidated financial statements.
The assets, responsibilities, and interests covered by insurance are the following:
Type | Cover | Amount insured | |
09/30/03 | 06/30/03 | ||
Operating risks | Buildings, machinery and equipment, installations, call centers, towers, infrastructure and information technology equipment | 9,864,200 | 9,788,163 |
Loss of profit | Fixed expenses and net income | 6,701,829 | 7,026,154 |
Performance bonds | Compliance with contractual obligations | 165,490 | 114,281 |
Insurance policies are also in force for third party liability and officers liability, the amount insured being the equivalent of US$10,000,000,00 (ten million US dollars).
There is no contractual civil liability insurance to cover clients in the case of claims or judicial suits, or optional third party liability for third party claims involving Company vehicles.
25. DEFERRED CHARGES
PARENT COMPANY |
09/30/03 | 06/30/03 | |||
Cost | Accumulated Amortization |
Net book Value |
Net book Value | |
Goodwill on CRT Merger | 620,073 | (351,374) | 268,699 | 299,702 |
Installation and Reorganization Costs | 58,733 | (7,439) | 51,294 | 56,367 |
Data Processing Systems | 322,391 | (64,430) | 257,961 | 255,868 |
Other | 14,012 | (5,329) | 8,683 | 8,966 |
Total | 1,015,209 | (428,572) | 586,637 | 620,903 |
The goodwill arose from the merger of CRT and the amortization is being carried out over five years, based on the expected future profitability of the acquired investment. As established in CVM Instruction 319/99, the amortization of the premium does not affect the calculation base of the dividend to be distributed by the Company.
CONSOLIDATED |
09/30/03 | 06/30/03 | |||
Cost | Accumulated Amortization |
Net book Value |
Net book Value | |
Goodwill on CRT Merger | 620,073 | (351,374) | 268,699 | 299,702 |
Installation and Reorganization Costs | 101,497 | (10,031) | 91,466 | 81,191 |
Data Processing Systems | 323,087 | (64,459) | 258,628 | 256,037 |
Other | 14,012 | (5,329) | 8,683 | 8,966 |
Total | 1,058,669 | (431,193) | 627,476 | 645,896 |
26. PAYROLL AND RELATED CHARGES
PARENT COMPANY | CONSOLIDATED | |||
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Salaries and Compensation | 129 | 306 | 268 | 615 |
Payroll Charges | 72,387 | 62,730 | 74,535 | 64,174 |
Benefits | 4,391 | 2,718 | 4,446 | 2,769 |
Other | 6,502 | 8,738 | 6,534 | 8,756 |
Total | 83,409 | 74,492 | 85,783 | 76,314 |
Current | 73,754 | 61,189 | 76,112 | 62,997 |
Noncurrent | 9,655 | 13,303 | 9,671 | 13,317 |
The amounts allocated to long-term refer to the social contributions on FGTS, introduced by Complementary Law Nr 110/01, the demand of which is currently suspended as result of obtaining an injunction. However, the additional contributions payable on the payroll and severance payments have been provisioned until a final ruling is made.
27. ACCOUNTS PAYABLE AND ACCRUED EXPENSES
PARENT COMPANY | CONSOLIDATED | |||
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Trade Accounts Payable | 887,600 | 827,021 | 898,924 | 821,728 |
Third-Party Consignments | 44,467 | 38,554 | 44,779 | 39,083 |
Total | 932,067 | 865,575 | 943,703 | 860,811 |
Current | 927,128 | 860,559 | 938,764 | 855,795 |
Noncurrent | 4,939 | 5,016 | 4,939 | 5,016 |
The amounts recorded under long-term are derived from liabilities to remunerate the third party network, the settlement of which depends on verification between the operators, such as the reconciliation of traffic.
28. INDIRECT TAXES
PARENT COMPANY | CONSOLIDATED | |||
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
ICMS (State Vat) | 830,786 | 727,610 | 833,611 | 729,770 |
Taxes on Operating Revenues (COFINS/PIS) | 97,709 | 75,817 | 98,947 | 78,479 |
Other | 14,798 | 13,932 | 17,106 | 14,836 |
Total | 943,293 | 817,359 | 949,664 | 823,085 |
Current | 440,794 | 379,837 | 446,443 | 383,701 |
Noncurrent | 502,499 | 437,522 | 503,221 | 439,384 |
The long-term portion refers to ICMS (State VAT) on the 69/98 Agreement, which is being challenged in court, and is being deposited in escrow. It also includes the ICMS deferral, based on incentives by the government of the State of Paraná.
29. TAXES ON INCOME
PARENT COMPANY | CONSOLIDATED | |||
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Social Contribution Tax | ||||
Law Nr 8,200/91 - Special Monetary Restatement | 4,020 | 4,161 | 4,020 | 4,161 |
Other Deferred Amounts | 5,540 | - | 6,061 | 459 |
Subtotal | 9,560 | 4,161 | 10,081 | 4,620 |
Income Tax | ||||
Law 8,200/91 - Special Monetary Restatement | 11,167 | 11,557 | 11,167 | 11,557 |
Suspended Liabilities | 16,015 | 15,271 | 16,015 | 15,271 |
Other Deferred Amounts | 30,726 | - | 32,077 | 1,402 |
Subtotal | 57,908 | 26,828 | 59,259 | 28,230 |
Total | 67,468 | 30,989 | 69,340 | 32,850 |
Current | 35,268 | 3,727 | 36,626 | 5,588 |
Noncurrent | 32,200 | 27,262 | 32,714 | 27,262 |
30. DIVIDENDS, INTEREST ON CAPITAL AND EMPLOYEE PROFIT SHARING
PARENT COMPANY | CONSOLIDATED | |||
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Majority Shareholders | 138,062 | 138,062 | 138,062 | 138,062 |
Minority Shareholders | 109,594 | 110,784 | 109,594 | 110,784 |
Total Shareholders | 247,656 | 248,846 | 247,656 | 248,846 |
Employee Profit Sharing | 34,986 | 21,065 | 35,471 | 21,197 |
Total | 282,642 | 269,911 | 283,127 | 270,043 |
31. LOANS AND FINANCING (INCLUDING DEBENTURES)
PARENT COMPANY AND CONSOLIDATED |
09/30/03 | 06/30/03 | |
Loans | 90,066 | 92,696 |
Financing | 4,331,674 | 4,397,558 |
Accrued Interest and Other on Loans | 254 | 667 |
Accrued Interest and Other on Financing | 376,120 | 366,312 |
Total | 4,798,114 | 4,857,233 |
Current | 1,673,392 | 1,239,103 |
Noncurrent | 3,124,722 | 3,618,130 |
Financing
09/30/03 | 06/30/03 | |
BNDES | 2,074,275 | 2,154,119 |
Financial Institutions | 294,929 | 246,889 |
Suppliers | 4,807 | 4,623 |
Public Debentures | 985,091 | 927,992 |
Private Debentures | 1,348,692 | 1,430,247 |
Total | 4,707,794 | 4,763,870 |
Current | 1,664,560 | 1,230,009 |
Noncurrent | 3,043,234 | 3,533,861 |
Financing denominated in local currency: Bear interest based on TJLP (Long-term interest rates) plus 3.85% to 6.5% p.a., UMBNDES (unit of the National Social and Economic Development Bank) plus 3.85% p.a. to 6.5% p.a., 100% and 109% of CDI and General Market Price Index (IGP-M) plus 12% p.a. and fixed rate of 12% p.a., resulting in an average rate of 18.7% p.a..
Financing denominated in foreign currency: Bear fixed interest rates of 1.75% and variable interest rates of LIBOR plus 0.5% to 4.0% p.a., resulting in an average rate of 2.79% p.a.. The LIBOR rate on September 30, 2003 for semiannual payments was 1,18% p.a..
Private Debentures: 1,300 private debentures that are non-convertible and cannot be swapped for stock of any kind were issued on January 27, 2001 at a unit price of R$1,000, bearing interest rates of 100% of the CDI, and were fully subscribed by the Parent Company. These debentures mature on July 27, 2004, July 27, 2005 and July 27, 2006, corresponding to 30%, 30%, and 40% of the face value, respectively.
Public Debentures:
First public issue: 50,000 non-convertible debentures without renegotiation clause, with a unit face value of R$10, totaling R$500,000, issued on May 1, 2002. The maturity period is two years, coming to due on May 1, 2004. Remuneration corresponds to an interest rate of 109% of the CDI, payable half-yearly on November 1 and May 1, as from the date of initial distribution to the maturity of the debentures.
Second Public Issue: 40,000 non-convertible debentures without renegotiation clause, with a unit face value of R$10, totaling R$400,000, issued on December 1, 2002. The maturity period is two years, coming to due on December 1, 2004. Remuneration corresponds to an interest rate of 109% of the CDI, payable half-yearly on June 1 and December 1, as from the date of initial distribution to the maturity of the debentures.
Loans
09/30/03 | 06/30/03 | |
Intercompany Loans with Parent Company | 90,320 | 93,363 |
Total | 90,320 | 93,363 |
Current | 8,832 | 9,094 |
Noncurrent | 81,488 | 84,269 |
The foreign currency loans are restated according to the exchange variation and interest of 1.75% per annum.
Repayment Schedule
The long-term portion is scheduled to be paid as follows:
09/30/03 | 06/30/03 | |
2004 | 539,115 | 1,060,241 |
2005 | 933,126 | 922,789 |
2006 | 1,044,388 | 1,037,031 |
2007 | 511,750 | 504,849 |
2008 | 21,654 | 21,652 |
2009 | 20,805 | 20,811 |
2010 and after | 53,884 | 50,757 |
Total | 3,124,722 | 3,618,130 |
Currency/index debt composition
Restated by | 09/30/03 | 06/30/03 |
TJLP (Long-Term Interest Rate) | 1,849,238 | 1,924,684 |
UMBNDES (BNDES Basket of Currencies) | 225,037 | 229,435 |
Hedge in UMBNDES | 46,335 | 50,184 |
CDI | 2,393,826 | 2,358,240 |
US Dollars | 241,805 | 254,149 |
Hedge in Dollars | (821) | (3,428) |
IGP-M | 22,254 | 23,530 |
Other | 20,440 | 20,439 |
Total | 4,798,114 | 4,857,233 |
Guarantees
The loans and financing contracted are guaranteed by collateral of credit rights derived from the provision of telephone services and the Parent Companys guarantee.
The Company has hedge contracts on 51.8% of its dollar-denominated loans and financing with third parties and 78.7% of the debt in UMBNDES (basket of currencies) with the BNDES, to protect against significant fluctuations in the quotations of these debt restatement factors. The gains and losses on these contracts are recognized on the accrual basis.
32. LICENSES TO EXPLOIT SERVICES
The wholly-owned subsidiary Brasil Telecom Celular S.A. signed three Mobile Personal Service Licenses with ANATEL in December, 2002. These licenses, which guarantee the operation of SMP over the next 15 years in the same operating area where the Company has the fixed telephone concession, amounting R$191,495, of which 10% was paid up on signing the contract. The balance of R$172,345, corresponding to the remaining 90%, was fully recognized in the liabilities of the subsidiary, and is payable in six equal and successive annual installments coming to due between 2005 and 2010. The variation of the IGP-DI plus 1% per month is payable on the outstanding balance. On the balance sheet date the restated liability was R$202,603 (R$197,244 on June 30, 2003).
33. PROVISIONS FOR PENSION PLANS
The Company recognized a provision for the actuarial deficit of FCRT Foundation in accordance with CVM Resolution Nr 371/00 as shown in Note 6.
PARENT COMPANY AND CONSOLIDATED |
09/30/03 | 06/30/03 | |
Provision for Pension Plans | 503,891 | 514,467 |
Total | 503,891 | 514,467 |
Current | 39,953 | 64,090 |
Noncurrent | 463,938 | 450,377 |
34. OTHER LIABILITIES
PARENT COMPANY | CONSOLIDATED |
09/30/03 | 06/30/03 | 09/30/03 | 06/30/03 | |
Self-Financing Funds - Rio Grande do Sul Branch | 26,111 | 28,654 | 26,111 | 28,654 |
Self-Financing Installment Reimbursement - PCT | 9,168 | 10,603 | 9,168 | 10,603 |
Liabilities With Other Telecom Companies | 10,458 | 8,762 | 10,458 | 8,762 |
Liabilities for Acquisition of Tax Credits | 20,897 | 20,897 | 20,897 | 20,897 |
Bank Transfer and Duplicate Receipts in Process | 9,176 | 10,119 | 9,176 | 10,119 |
CPMF - Suspended Collection | 22,401 | 21,765 | 22,401 | 21,765 |
Social Security Contribution - Installment Payment | 4,229 | 4,229 | 4,229 | 4,229 |
Liabilities for Acquisition of Investment and Fixed Assets | - | - | 59,377 | 170,741 |
Prepayments | 836 | 754 | 836 | 754 |
Other Taxes Payable | 104 | 130 | 104 | 130 |
Other | 7,597 | 2,257 | 18,368 | 5,514 |
Total | 110,977 | 108,170 | 181,125 | 282,168 |
Current | 85,436 | 82,056 | 96,831 | 200,113 |
Noncurrent | 25,541 | 26,114 | 84,294 | 82,055 |
Self-financing Funds - Rio Grande do Sul branch
Refer to financial participation credits for acquisition of right to use the switched fixed telephone service, still under the now extinguished self-financing plan, paid by prospective subscribers. Since the shareholders of the Company fully subscribed the capital increase made to reimburse in shares the financial participation credits, there were no surplus shares available for subscribers. Part of these subscribers do not accept the Companys Public Offer to return these credits in cash, as established by article 171, paragraph 2, of Law 6,404/76, and they are awaiting the decision of the lawsuit in progress, filed by the Office of the Solicitor General (Ministério Público) and others who want the reimbursement to be made through shares.
Self-Financing Installment Reimbursement - PCT
Refers to the payment, either in cash or as offset installments in invoices for services, to prospective subscribers of the Community Telephony Plan - PCT, to compensate the original obligation of repayment in shares. In these cases settlements were agreed or there are judicial rulings.
35. FUNDS FOR CAPITALIZATION
The expansion plans (self-financing) were the means by which the telecommunications companies financed network investments. With the issue of Administrative Rule 261/97 by the Ministry of Communications, this mechanism for raising funds was eliminated, and the existing consolidated amount of R$7,975 (R$8,159 in June 30, 2003) is derived from plans sold prior to the issue of the administrative rule, the corresponding assets to which are already incorporated in the Companys fixed assets through the Community Telephone Plant - PCT. For reimbursement in shares, it is necessary to await the judicial ruling on the suits brought by the interested parties.
36. RECONCILIATION OF THE NET INCOME PERTAINING TO THE PARENT COMPANY AND TO CONSOLIDATED
NET INCOME | |
09/30/03 | |
PARENT COMPANY | 285,903 |
Entries made directly in the shareholders equity of subsidiaries | |
Regularization of adjustments of prior years | 21 |
CONSOLIDATED | 285,924 |
37. COMMITMENTS
Acquisition of Stock Interest in MTH do Brasil Ltda., parent company of MetroRED Brasil
On February 17, 2003, the Company signed two contracts with MetroRED Telecommunications Group Ltd., which were (i) a Contract for the Purchase and Sale of Quotas, to acquire 19.9% of the capital of MTH do Brasil Ltda. (MTH), a company holding 99.99% of the capital of MetroRED Telecomunicações Ltda. (MetroRED Brasil); and (ii) an Option Contract, to acquire 80.1% of the capital of MTH. This option may only be exercised after certification by the National Telecommunications Agency - ANATEL, of full compliance with the universal service and expansion targets stipulated in the Concession Contract for December 31, 2003.
The amounts attributed to each contract are equivalent to US$16,999,900.00 (sixteen million nine hundred ninety-nine thousand nine hundred U.S. dollars) and US$100.00 (one hundred U.S. dollars), respectively, which were paid on February 18, 2003, both corresponding in local currency to the amount of R$61,463.
In the future, in a second and last stage, when the option is exercised the purchase 80.1% of the quotas representing the capital of MTH, the Company will have paid an amount equivalent to US$51,000,000.00 (fifty-one million U.S. dollars), concluding the process of acquiring the entire capital of the company.
MetroRED Brasil is a provider of private telecommunications network services through fiber-optic digital networks, and has 331 km of local networks in São Paulo, Rio de Janeiro and Belo Horizonte together with 1,486 km of long distance network connecting these three largest metropolitan commercial centers. It also owns an Internet Solutions Center with an area of 3,500 m2 in São Paulo, which offers co-location, hosting, and added-value services.
The acquisition of 19.9% of MTH does not include the control of MetroRED, neither does it signify the direct or indirect provision by the Company of other telecommunications services in addition to those currently provided in Region II of the General Concessions Plan.
Renovation of the Concession Agreements of STFC
The Company presented to ANATEL its declaration of express, unequivocal interest in the renewal of the periods of the concessions of STFC of which it is the titleholder, for a further contractual period of 20 (twenty) years, as from January 1, 2006, and is awaiting the signing of the legal documents concerning the contractual terms for renewal.
Authorization for raising finance
In a meeting of the Board of Directors of the Company, held on August 5, 2003, among the matters considered, the following matters were approved, which could represent the assumption of future commitments: (i) Proposal for the contracting of financing and/or issue of securities, observing the market conditions on the occasion of each operation and within the defined parameters, observing the conditions stated in the document entitled Proposal for Raising Finance for Operations in the Period 2003 to 2008; and (ii) a Proposal for providing real, fide-jussio guarantees or any other guarantee by the Company that may be necessary for financing that it may contract for the execution of the Business Plan, through opening of fixed credit in favor of companies in which Brasil Telecom S.A. holds interests, in compliance with the guidelines entitled Proposal for the Providing of Guarantees between Brasil Telecom Participações S.A. and Brasil Telecom S.A. and of the latter for the companies in which it holds interests - Period 2003 to 2008.
In relation to the proposal for the contracting of financing and/or of securities mentioned above, Brasil Telecom Participações S.A., the parent company, approved in the meeting of the Board of Directors, held on August 5, 2003, the proposal for opening of fixed credit under market conditions up to the amount needed to guarantee financing of up to R$ 1,776 billion to be contracted by the Company and/or companies in which BTP directly or indirectly holds interests, for the execution of the Business Plan.
The aforementioned decisions were published in press releases by the Company and Brasil Telecom Participações S.A. on August 6, 2003.
38. SUBSEQUENT EVENT
Brasil Telecom Participações S.A., the controlling company of the Company, disclosed by means of a public notice on October 31, 2003, the public offer of exchange of outstanding common shares issued by the Company for preferred shares issued and held by the Company. The Controlling Company is prepared to acquire the total quantity of the cited outstanding common shares, in the quantity of 7,394,433,765 (seven billion, three hundred and ninety-four million, four hundred and thirty-three thousand, seven hundred and sixty-five) shares, representing 1.35% of the total capital and 2.96% of the voting capital of the Company. The exchange ratio is 1 (one) common share issued by the Company for 1 (one) preferred share issued by the Company and held by the Controlling Company. The offer of exchange may occur up to the 30th (thirtieth) day after the date of publication of the public notice. The full text of the Public Notice of the Public Offer of Exchange of Common Shares for Preferred Shares Issued by Brasil Telecom S.A., made by Brasil Telecom Participações S.A. can be accessed at the following internet address: www.brasiltelecom.com.br.
1 - CODE | 2 - ACCOUNT DESCRIPTION | 3 - 09/30/2003 | 4 - 06/30/2003 |
1 | Total Assets | 15,475,062 | 15,274,721 |
1.01 | Current Assets | 3,691,644 | 3,426,122 |
1.01.01 | Cash and Cash Equivalents | 1,138,431 | 974,917 |
1.01.02 | Credits | 1,991,266 | 1,882,323 |
1.01.02.01 | Accounts Receivable from Services | 1,991,266 | 1,882,323 |
1.01.03 | Inventories | 11,053 | 9,934 |
1.01.04 | Other | 550,894 | 558,948 |
1.01.04.01 | Loans and Financing | 1,967 | 1,949 |
1.01.04.02 | Deferred and Recoverable Taxes | 354,265 | 365,263 |
1.01.04.03 | Judicial Deposits | 33,957 | 24,671 |
1.01.04.04 | Other Assets | 160,705 | 167,065 |
1.02 | Noncurrent Assets | 1,282,410 | 1,184,444 |
1.02.01 | Other Credits | - | - |
1.02.02 | Intercompany Receivables | 6,671 | 6,315 |
1.02.02.01 | From Associated Companies | 6,671 | 6,315 |
1.02.02.02 | From Subsidiaries | - | - |
1.02.02.03 | From Other Related Parties | - | - |
1.02.03 | Other | 1,275,739 | 1,178,129 |
1.02.03.01 | Loans and Financing | 7,976 | 6,460 |
1.02.03.02 | Deferred and Recoverable Taxes | 612,146 | 623,393 |
1.02.03.03 | Judicial Deposits | 460,465 | 351,889 |
1.02.03.04 | Inventories | 19,782 | 21,833 |
1.02.03.05 | Other Assets | 175,370 | 174,554 |
1.03 | Permanent Assets | 10,501,008 | 10,664,155 |
1.03.01 | Investments | 280,650 | 288,617 |
1.03.01.01 | Associated Companies | 97,485 | 97,481 |
1.03.01.02 | Subsidiaries | - | - |
1.03.01.03 | Other Investments | 183,165 | 191,136 |
1.03.02 | Property, Plant and Equipment | 9,592,882 | 9,729,642 |
1.03.03 | Deferred Charges | 627,476 | 645,896 |
1 - CODE | 2 - ACCOUNT DESCRIPTION | 3 - 09/30/2003 | 4 - 06/30/2003 |
2 | Total Liabilities | 15,475,062 | 15,274,721 |
2.01 | Current Liabilities | 3,612,140 | 3,102,360 |
2.01.01 | Loans and Financing | 649,609 | 580,863 |
2.01.02 | Debentures | 1,023,783 | 658,240 |
2.01.03 | Suppliers | 893,985 | 816,712 |
2.01.04 | Taxes, Duties and Contributions | 483,069 | 389,289 |
2.01.04.01 | Indirect Taxes | 446,443 | 383,701 |
2.01.04.02 | Taxes on Income | 36,626 | 5,588 |
2.01.05 | Dividends Payable | 247,656 | 248,846 |
2.01.06 | Provisions | 60,845 | 85,020 |
2.01.06.01 | Provision for Contingencies | 20,892 | 20,930 |
2.01.06.02 | Provision for Pension Plan | 39,953 | 64,090 |
2.01.07 | Related Party Debts | - | - |
2.01.08 | Other | 253,193 | 323,390 |
2.01.08.01 | Payroll and Social Charges | 76,112 | 62,997 |
2.01.08.02 | Consignments in Favor of Third Parties | 44,779 | 39,083 |
2.01.08.03 | Employee Profit Sharing | 35,471 | 21,197 |
2.01.08.04 | Other Liabilities | 96,831 | 200,113 |
2.02 | Long-Term Liabilities | 4,824,184 | 5,223,297 |
2.02.01 | Loans and Financing | 1,814,722 | 1,918,130 |
2.02.02 | Debentures | 1,370,000 | 1,700,000 |
2.02.03 | Provisions | 854,045 | 832,730 |
2.02.03.01 | Provision for Contingencies | 390,107 | 382,353 |
2.02.03.02 | Provision for Pension Plan | 463,938 | 450,377 |
2.02.04 | Related Party Debts | - | - |
2.02.05 | Other | 845,417 | 772,437 |
2.02.05.01 | Payroll and Social Charges | 9,671 | 13,317 |
2.02.05.02 | Suppliers | 4,939 | 5,016 |
2.02.05.03 | Indirect Taxes | 503,221 | 439,384 |
2.02.05.04 | Taxes on Income | 32,714 | 27,262 |
2.02.05.05 | License for Operating Telecoms Services | 202,603 | 197,244 |
2.02.05.06 | Other Liabilities | 84,294 | 82,055 |
2.02.05.07 | Fund for Capitalization | 7,975 | 8,159 |
2.03 | Deferred Income | 64,661 | 62,427 |
2.04 | Minority Interests | 13 | 29 |
2.05 | Shareholders Equity | 6,974,064 | 6,886,608 |
2.05.01 | Capital | 3,373,097 | 3,373,097 |
2.05.02 | Capital Reserves | 1,524,953 | 1,535,958 |
2.05.03 | Revaluation Reserves | - | - |
2.05.03.01 | Company Assets | - | - |
2.05.03.02 | Subsidiaries/Associated Companies | - | - |
2.05.04 | Profit Reserves | 273,244 | 273,244 |
2.05.04.01 | Legal | 273,244 | 273,244 |
2.05.04.02 | Statutory | - | - |
2.05.04.03 | Contingencies | - | - |
2.05.04.04 | Realizable Profits Reserves | - | - |
2.05.04.05 | Profit Retention | - | - |
2.05.04.06 | Special Reserve for Undistributed Dividends | - | - |
2.05.04.07 | Other Profit Reserves | - | - |
2.05.05 | Retained Earnings | 1,802,770 | 1,704,309 |
1 - CODE | 2 - DESCRIPTION | 3 - AMOUNT FOR CURRENT QUARTER 07/01/2003 TO 09/30/2003 | 4 - AMOUNT FOR CURRENT PERIOD 01/01/2003 TO 09/30/2003 | 5 - AMOUNT FOR EQUIVALENT QUARTER OF PRIOR YEAR 07/01/2002 TO 09/30/2002 | 6 - AMOUNT FOR EQUIVALENT PERIOD OF YEAR 01/01/2002 TO 09/30/2002 |
3.01 | Gross Revenue from Sales and Services | 2,877,142 | 8,177,586 | 2,540,949 | 7,220,338 |
3.02 | Deductions from Gross Revenue | (823,709) | (2,335,582) | (719,992) | (2,022,900) |
3.03 | Net Revenue from Sales and Services | 2,053,433 | 5,842,004 | 1,820,957 | 5,197,438 |
3.04 | Cost of Sales | (1,220,573) | (3,605,428) | (1,137,316) | (3,295,005) |
3.05 | Gross Profit | 832,860 | 2,236,576 | 683,641 | 1,902,433 |
3.06 | Operating Expenses | (611,396) | (1,971,125) | (642,408) | (1,674,015) |
3.06.01 | Selling Expenses | (200,108) | (559,024) | (200,171) | (565,555) |
3.06.02 | General and Administrative Expenses | (201,237) | (556,014) | (146,945) | (466,542) |
3.06.03 | Financial | (211,703) | (892,745) | (312,684) | (717,014) |
3.06.03.01 | Financial Income | 48,919 | 223,935 | 68,000 | 150,733 |
3.06.03.02 | Financial Expenses | (260,622) | (1,116,680) | (380,684) | (867,747) |
3.06.04 | Other Operating Income | 48,058 | 176,125 | 56,456 | 190,204 |
3.06.05 | Other Operating Expenses | (46,406) | (139,467) | (39,064) | (115,108) |
3.06.06 | Equity Gain (Loss) | - | - | - | - |
3.07 | Operating Income (Loss) | 221,464 | 265,451 | 41,233 | 228,418 |
3.08 | Nonoperating Income (expenses) | (30,164) | (108,540) | (31,218) | (105,709) |
3.08.01 | Revenues | 11,397 | 37,695 | (83,086) | 30,791 |
3.08.02 | Expenses | (41,561) | (146,235) | 51,868 | (136,500) |
3.09 | Income (Loss) Before Taxes and Minority Interests | 191,300 | 156,911 | 10,015 | 122,709 |
3.10 | Provision for Income Tax and social Contribution | (78,828) | (82,254) | (11,667) | (69,808) |
3.11 | Deferred Income Tax | - | - | - | - |
3.12 | Interest/Statutory Contributions | (13,996) | (34,939) | (8,734) | (28,650) |
3.12.01 | Interests | (13,996) | (34,939) | (8,734) | (28,650) |
3.12.02 | Contributions | - | - | - | - |
3.13 | Reversal of Interest on Equity | - | 246,200 | 114,594 | 234,650 |
3.14 | Minority Interests | 6 | 6 | - | - |
3.15 | Income (Loss) for the Period | 98,482 | 285,924 | 104,208 | 258,901 |
Number of Shares Outstanding (Thousand) | 538,835,029 | 538,835,029 | 537,272,350 | 537,272,350 | |
Earnings per Share (Reais) | 0.00018 | 0.00053 | 0.00019 | 0.00048 | |
Loss per Share (Reais) |
PERFORMANCE REPORT - 3rd QUARTER 2003
The performance report presents the consolidated figures of Brasil Telecom S.A. and its subsidiaries, as mentioned in Note 1 in these quarterly information.
Operating performance
Plant
OPERATING DATA | 3Q03 | 2Q03 | 3Q03/2Q03 % |
Lines Installed (Thousand) | 10,678 | 10,656 | 0.2 |
Additional Lines Installed (Thousand) | 22 | 48 | (55.0) |
Lines in Service - LES (Thousand) | 9,809 | 9,741 | 0.7 |
- Residential | 7,168 | 7,107 | 0.9 |
- Non-residential | 1,567 | 1,565 | 0.1 |
- Public Telephones - TUP (Thousand) | 297 | 297 | - |
- Prepaid | 232 | 218 | 6.3 |
- Other (including PBX) | 544 | 554 | (1.7) |
Additional Lines in Service (Thousand) | 68 | 146 | (53.3) |
Average Lines in Service - LIS (Thousand) | 9,775 | 9,668 | 1.1 |
LIS/100 Inhabitants | 23.5 | 23.5 | (0.1) |
TUP/1,000 Inhabitants | 7.1 | 7.2 | (0.8) |
TUP/100 Lines Installed | 2.78 | 2.79 | (0.3) |
Utilization Rate (in Service/Installed) | 91.9% | 91.4% | 0.5p.p. |
Digitalization Rate | 99.0% | 99.0% | 0.0p.p. |
ADSL Lines in Service (Thousand) | 239.4 | 194.8 | 22.9 |
Lines Installed | Due to the installation of 22 thousand lines throughout 3Q03, the installed plant of Brasil Telecom totaled 10.7 million terminals. |
Lines in Service | The plant in service reached 9.8 million lines, as a result of the net addition of 68 thousand lines. Of the net addition during the period, 89.7% represented lines activated by residential clients. |
Utilization rate | The utilization rate reached 91.9% in 3Q03, against 91.4% in 2Q03, as a result of a 0.2% growth in the installed plant combined with the increase of 0.7% in the plant in service. |
ADSL |
The plant of ADSL in service achieved 239.4 thousand accesses in 3Q03,
meaning a growth of 120.9% compared to 3Q02.
|
Targets
Quality Targets | In September of 2003, Brasil Telecom met with the quality indicators established by Anatel for the switched-fixed telephone service in the local and long-distance mode, except the maintenance request rate of non-residential users within eight hours in the Rondônia Branch, where an interruption occurred due to an atmospheric discharge at the Dom Pedro II Center in Porto Velho. |
Universalization Targets | In continuation to the inspection process, Anatel concluded the field work, in which 940 localities at all the Brasil Telecom branches were evaluated. The Company awaits the official outcome from the regulatory body regarding the 2003 target accomplishment. |
Traffic
OPERATING DATA | 3Q03 | 2Q03 | 3Q03/2Q03 |
Exceeding Local Pulses (Million) | 3,099 | 2,959 | 4.7 |
Domestic Long Distance Minutes (Million) | 1,709 | 1,744 | (2.0) |
Fixed-Mobile Minutes (Million) | 979 | 1,058 | (7.5) |
Exceeding Pulses/ Average LIS/Month | 105.7 | 102.0 | 3.6 |
DLD Minutes/Average LIS/Month | 58.3 | 60.1 | (3.1) |
Fixed-Mobile Minutes/Average LIS/Month | 33.4 | 36.5 | (8.5) |
Exceeding Local Pulses | Brasil Telecom sold 3.1 billion pulses in the 3Q03, a growth of 4.7% in relation to 2Q03. |
DLD Traffic | In 3Q03, Domestic Long-Distance reached 1.7 billion minutes, a reduction of 2.0% in relation to 2Q03, due to the economic slowdown. |
DLD Market Share | Brasil Telecom DLD market share in the intra-sector segment, reached 89.9% in 3Q03, while in the intra-region segment, Brasil Telecom reached 75.6%. |
Inter-Network Traffic | The inter-network traffic totaled 1.0 billion minutes in 3Q03, representing a 7.5% reduction in relation to the traffic registered in the previous
quarter. Of the total fixed-mobile traffic, 90.5% refers to VC-1 calls, 8.0% to VC-2 and 1.5% to VC-3 calls. |
Tariffs
Tariff Adjustment | The Federal Public Ministry filed a Suit in the city of Fortaleza (Ceará state) against the tariff adjustment granted by Anatel, in accordance with the terms predicted in the Concession Contract, specifically in relation to the IGP-DI variation. A tariff adjustment package, based on IPCA, was temporarily approved by the Federal Judge of the Second Court of Fortaleza. Subsequently, the Court of Appeals decided that the Second Federal Court of Brasília should be the court in charge of reviewing the case. The proceeding was transferred from Fortaleza to Brasilia and the Federal Judge of Brasilia changed the existing decision by applying the IPCA variation on the adjustment formula of the Concession Contracts. The merit of the case has not yet been decided since all the decisions are based on preliminary orders. The average percentage of tariff adjustment applied as of June 29, 2003, in light of the legal decisions, was: 16.0% in the local basket and 14.3% in the long-distance basket. |
SUBSIDIARIES
IBest |
Due to an increase in competition in the telecommunication sector, Brasil Telecom has been adopting strategies to protect its customer base through
the integrated offer of voice, data and Internet services. |
Submarine Cables Subsidiaries (GlobeNet) |
Globenet represented the acquisition of a strategic asset for a fraction of the amount invested and the opportunity for Brasil Telecom to position
itself in an important international data and voice traffic route.
|
Brasil Telecom Celular |
Brasil Telecom Celular has already achieved a suitable coverage in all Capital Cities of Region II.
|
Financial performance
Revenues
Local Service | The revenue from local service reached R$1,180.8 million in 3Q03, an increase of 14.4% in relation to 2Q03, due to the 1.1% increase in the average
plant in service allied to the tariff readjustment at the end of June.
|
Public Telephony | Public telephony revenue reached R$92.3 million in 3Q03, a 10.5% drop in relation to the registered in the previous quarter. This drop reflects the reduction of 18.8% in credits sold during the quarter (1.4 billion) combined with the average tariff readjustment. The drop in credits sold is explained by retailers accumulated card inventories in June, anticipating the tariff readjustment. |
Domestic Long Distance | The 9.6% increase in domestic long distance revenue in 3Q03 in relation to 2Q03 is explained by the 2.0% drop in traffic given the economic slowdown, allied to the average tariff readjustment of the domestic long distance basket. |
Inter-Networks | Inter-network call revenue reached R$643.9 million in 3Q03, a 5.2% drop in relation to 2Q03, explained basically by a 7.5% shrink in traffic. The reduction in the number of sectors established by Anatel caused a migration from VC-2 traffic to VC-1 traffic, where the tariff is lower since it is a local call. The CSC 14 cellular operation contributed with revenues of R$42 million in 3Q03. |
Interconnection | The Interconnection revenue in 3Q03 registered an increase of 5.6% in comparison to 2Q03, which reflects, mainly, the average tariff readjustment allied to a 0.4 p.p. decrease in the DLD intra-sector market share. |
Data Communication | In the 3Q03, data communication revenue continued its growth path, reaching R$191.1 million, 5.5% above the amount registered in 2Q03.
|
Supplementary and Value-Added Services | Revenue from supplementary and value-added services increased by 17.2% in 3Q03, totaling R$95.8 million. |
Other Revenues | In 3Q03, Other Revenues reached R$26.6 million, a 93.1% growth in relation to 2Q03, mainly due to iBest and GlobeNet consolidation. |
Gross Revenue Deductions | Gross revenue deductions reached R$823.7 million in 3Q03, representing 28.6% of gross revenue in the quarter, against 28.8% in 2Q03. |
Net Revenue/Average LIS/month | Net operating revenue/Average LIS/month in the 3Q03 was R$69.9, against R$65.9 in the 2Q03, an increase of 6.1%. |
Costs and Expenses
Operating Costs and Expenses | Costs and Operating expenses totaled R$1,620.3 million in the 3Q03, against R$1.541,4 million in the previous quarter. |
Net reduction of 39 employees in the quarter | At the end of 3Q03, 5,272 employees were working for the group, against 5,311 in the previous quarter. This drop is a result of the 117 admissions and 246 dismissals which occurred during the period. In addition, 90 iBest employees were added to the groups headcount. |
Personnel | Personnel costs and expenses reached R$96.1 million, stable in relation to 2Q03. |
Productivity | Brasil Telecom reached a productivity ratio of 1,861 LIS/employee in 3Q03, representing an increase of 1.5% in relation to 2Q03. |
Subcontracted services | Costs and expenses with subcontracted services, excluding interconnection and advertising & marketing, totaled R$328.3 million in 3Q03, a 7.1% increase in relation to 2Q03. The increase of R$21.7 million can be explained basically by the readjustment of the agreements for the printing and distribution of telephone bills and the printing of yellow pages as well as, by the consolidation of expenses with maintenance of submarine cables. |
Interconnection | Interconnection costs totaled R$455.6 million in the 3Q03, 5.9% above the amount registered in the previous quarter. The increase is due basically to the introduction of CSC 14 in calls originating from cell phones, as of July. |
Expenses for Advertisement and Marketing | The expenses with advertising and marketing totaled R$28.5 million in 3Q03, when Brasil Telecom launched the campaigns to encourage the use of CSC 14 in the cellular phones and strengthen those campaigns aimed at creating awareness of 14, in preparation to the Company entrance into the domestic long distance market. |
Losses with Accounts Receivable/Gross Revenue ratio remains stable (PCCR/ROB) | Losses with Accounts Receivable (PCCR) / Gross revenue ratio remained stable at 2.3%, when compared to the previous quarter and totaled R$65.6 million in 3Q03. |
Accounts Receivable | In 3Q03, the accounts receivable of Brasil Telecom presented an evolution below the one observed in revenue. While revenue varied 7.2%, gross
accounts receivable varied only 5.2%, which reflects the tariff readjustment introduced at the end of June 2003 (16.0% on the local basket and 14.3%
on the domestic long distance basket), as well as the introduction of CSC 14 on calls originating from cell phones, which generated the need for
several co-billing agreements. |
Provisions for Contingencies | In 3Q03, the provision for contingencies amounted to R$19.6 million, against R$13.7 million in the 2Q03. |
Other Operating Costs and Expenses/Revenues | Other operating costs and expenses/revenues, excluded the provision for contingencies expenses, totaled R$21.3 million in expenses in the 3Q03, indicating a decrease of 48.7% in relation to the 2Q03. |
EBITDA
EBITDA of R$963 million | The Brasil Telecom EBITDA was R$963.2 million in the 3Q03, representing a growth of 7.0% in relation to the 2Q03. |
EBITDA Margin | In 3Q03, EBITDA margin reached 46.9%, stable in comparison to 2Q03. |
EBITDA/Average LIS/month | EBITDA/Avg LIS/month reached R$32.8, 6.0% higher than the amount registered in the 2Q03. |
Financial Result
Financial Result | In 3Q03, Brasil Telecom registered a negative net financial result of R$211.7 million, against R$232.6 million in the previous quarter. This result was mainly due to interest expenses with debt, hedge expenses, expenses with CPMF, expenses with insurance, and financial revenue from cash investments of the Company |
Non operating Result
Amortization of Reconstituted Goodwill | In the 3Q03, Brasil Telecom amortized R$31.0 million of reconstituted premium referent to the acquisition of CRT (without affecting the cash flow and the distribution of dividends), accounted for as a non-operating expense. |
Indebtness
Total Debt | At the end of September 2003, the total consolidated debt of Brasil Telecom was R$4.8 billion, 1.2% less than the amount registered in the 2Q03. |
Average Cost of Debt | In 3Q03, the consolidated debt of Brasil Telecom had an average accrued cost in 2003 of 13.8% or 76.2% of the Domestic Interbank Rate, equivalent to 18.75% p.a. |
Net Debt | Net debt totaled R$3,659.8 million, a 5.8% drop in relation to June 2003. Excluding the loan and the private debenture with the holding company, the net debt at the end of September was R$2,220.8 million. |
Long Term Debt | At the end of the 3Q03, 65.1% of the total debt was registered in the long term. |
Indebtedness Denominated in US Dollars | In September 2003, the dollar-denominated debt totaled R$241.8 million, representing 5.1% of total debt, which is stable in comparison to June 2003. At the end of September 2003, Brasil Telecom had hedge agreements with notional equivalent to 51.8% of the dollar-denominated debt, of R$241.8 million, against 44.1% at the end of June. The total debt due by December 2004 is hedged. In addition, 98% of the dollar-denominated debt with installments due in 2005 is also hedged. |
Leverage Degree | On September 30, 2003, the degree of Brasil Telecoms financial leverage represented by the ratio of its net debt (excluding the debt with the holding company) to the shareholders equity, was equal to 31.8%. |
Investments
R$ million | |||
Investments in the Permanent Assets | 3Q03 | 2Q03 | 3Q03/2Q03 (%) |
Network Expansion | 168.9 | 159.2 | 6.1 |
- Conventional Telephony | 60.7 | 93.7 | (35.2) |
- Transmission Backbone | 23.3 | 18.6 | 25.3 |
- Data Network | 75.2 | 44.7 | 68.2 |
- Intelligent Network | 7.0 | 0.6 | 1,090.5 |
- Network Management Systems | 2.0 | 1.4 | 43.7 |
- Other | 0.7 | 0.2 | 284.6 |
Network Operation | 68.4 | 58.3 | 17.4 |
Public Telephony | 1.2 | 4.2 | (71.2) |
Information Technology | 42.8 | 41.6 | 2.8 |
Expansion Personnel | 20.2 | 22.5 | (10.1) |
Others | 27.7 | 302.0 | (90.8) |
Total Investments in Permanent Assets | 329.2 | 587.8 | (44.0) |
Expansion Financial Expenses | 16.5 | 20.2 | (18.2) |
Total | 345.7 | 608.0 | (43.1) |
Cash Flow
Operating Cash Flow in 3Q03 was R$814 million | Brasil Telecoms operating generation reached R$814.1 million in 3Q03, surpassing by 7.3% the amount registered in the previous quarter. By deducting the flow of investments in the period, which was R$370.8 million lower in comparison to 2T03 basically due to the acquisitions of iBest and Globenet, from the operating cash generation, the net operating cash generation of Brasil Telecom reached R$549.4 million, surpassing by R$346.3 million the one registered in 2Q03. |
Free cash flow in 3Q03 was R$264 million | Brasil Telecom free cash flow in 3Q03 was R$264.4 million, against R$239.9 million in 2Q03, 10.5% above the amount registered in the previous quarter. |
In attention to the Corporate Governance Differentiated Practices Rules, the Company discloses the additional information below, related to its shareholderscompositions:
1. OUTSTANDING
As of 09/30/2003 | In units of shares |
Shareholder | Common Shares | % | Preferred Shares | % | Total | % |
Direct and Indirect - Parent | 242,065,536,650 | 96.98 | 126,358,656,869 | 42.75 | 368,424,193,519 | 67.58 |
Management | ||||||
Board of Directors | 136,660,934 | 0.06 | 3,552,120,226 | 1.20 | 3,688,781,160 | 0.68 |
Directors | 39 | 0.00 | 273 | 0.00 | 312 | 0.00 |
Fiscal Board | 418,154 | 0.00 | - | - | 418,154 | 0.00 |
Treasury Stock | - | - | 6,331,110,503 | 2.14 | 6,331,110,503 | 1.16 |
Other Shareholders | 7,394,433,765 | 2.96 | 159,327,202,527 | 53.91 | 166,721,636,292 | 30.58 |
Total | 249,597,049,542 | 100.00 | 295,569,090,398 | 100.00 | 545,166,139,940 | 100.00 |
Outstanding Shares in the Market | 7,531,512,892 | 3.02 | 162,879,323,026 | 55.11 | 170,410,835,918 | 31.26 |
As of 09/30/2002 | In units of shares |
Shareholder | Common Shares | % | Preferred Shares | % | Total | % |
Direct and Indirect - Parent | 238,047,494,413 | 97.74 | 126,704,401,535 | 42.87 | 364,751,895,948 | 67.66 |
Management | ||||||
Board of Directors | 70,354,979 | 0.03 | 3,560,693,287 | 1.20 | 3,631,048,266 | 0.67 |
Directors | 39 | 0.00 | 273 | 0.00 | 312 | 0.00 |
Fiscal Board | 455,380 | 0.00 | - | - | 455,380 | 0.00 |
Treasury Stock | - | - | 1,860,870,028 | 0.63 | 1,860,870,028 | 0.34 |
Other Shareholders | 5,445,825,257 | 2.23 | 163,443,125,275 | 55.30 | 168,888,950,532 | 31.33 |
Total | 243,564,130,068 | 100.00 | 295,569,090,398 | 100.00 | 539,133,220,466 | 100.00 |
Outstanding Shares in the Market | 5,516,635,655 | 2.26 | 167,003,818,835 | 56.50 | 172,520,454,490 | 32.00 |
2. SHAREHOLDERS HOLDING MORE THAN 5% OF THE VOTING CAPITAL (AS OF 09/30/2003)
The shareholders, which directly on indirectly, hold more than 5% of the voting capital of the Company are as follows:
In thousands of shares |
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
Brasil Telecom Participações S.A. | 02.570.688-0001/70 | Brazilian | 241,646,692 | 96.81 | 114,787,167 | 38.84 | 356,433,859 | 65.38 |
Treasury Shares | - | - | - | - | 6,311,111 | 2.14 | 6,311,111 | 1.16 |
Other | - | - | 7,950,358 | 3.19 | 174,450,812 | 59.02 | 182,401,170 | 33.46 |
Total | - | - | 249,597,050 | 100.00 | 295,569,090 | 100.00 | 545,166,140 | 100.00 |
Distribution of the Capital from Parent to individuals level
Brasil Telecom Participações S.A. | In thousands of shares |
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
Solpart Participações S.A. | 02.607.736-0001/58 | Brazilian | 71,830,504 | 53.59 | 161,687 | 0.07 | 71,992,191 | 20.18 |
Previ | 33.754.482-0001/24 | Brazilian | 6,895,682 | 5.14 | 7,840,963 | 3.52 | 14,736,645 | 4.13 |
Treasury shares | - | - | 1,480,800 | 1.10 | - | - | 1,480,800 | 0.42 |
Other | - | - | 53,824,702 | 40.17 | 214,667,538 | 96.41 | 268,492,240 | 75.27 |
Total | - | - | 134,031,688 | 100.00 | 222,670,188 | 100.00 | 356,701,876 | 100.00 |
Solpart Participações S.A. | In units of shares |
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
Timepart Participações Ltda. | 02.338.536-0001/47 | Brazilian | 631,838 | 62.00 | - | - | 631,838 | 20.93 |
Techold Participações S.A. | 02.605.028-0001/88 | Brazilian | 193,635 | 19.00 | 1,239,982 | 62.00 | 1,433,617 | 47.48 |
Telecom Italia International N.V.(*) | - | Italian | 193,643 | 19.00 | 760,000 | 38.00 | 953,643 | 31.59 |
Other | - | - | 18 | 0.00 | - | - | 18 | 0.00 |
Total | - | - | 1,019,134 | 100.00 | 1,999,982 | 100.00 | 3,019,116 | 100.00 |
Timepart Participações Ltda. | In units of quotas |
Name | General Taxpayers Register | Citizenship | Quotas | % |
Privtel Investimentos S.A. | 02.620.949.0001/10 | Brazilian | 208,830 | 33.10 |
Teleunion S.A. | 02.605.026-0001/99 | Brazilian | 213,340 | 33.80 |
Telecom Holding S.A. | 02.621.133-0001/00 | Brazilian | 208,830 | 33.10 |
Total | - | - | 631,000 | 100.00 |
Privtel Investimentos S.A. | In units of shares |
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
Eduardo Cintra Santos | 064.858.395-34 | Brazilian | 19,998 | 99.99 | - | - | 19,998 | 99.99 |
Other | - | - | 2 | 0.01 | - | - | 2 | 0.01 |
Total | - | - | 20,000 | 100.00 | - | - | 20,000 | 100.00 |
Teleunion S.A. | In units of shares |
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
Luiz Raymundo Tourinho Dantas | 000.479.025-15 | Brazilian | 19,998 | 99.99 | - | - | 19,998 | 99.99 |
Other | - | - | 2 | 0.01 | - | - | 2 | 0.01 |
Total | - | - | 20,000 | 100.00 | - | - | 20,000 | 100.00 |
Telecom Holding S.A. | In units of shares |
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
CSH LLC e CSH Units | - | American | 19,997 | 99.98 | - | - | 19,997 | 99.98 |
Other | - | - | 3 | 0.02 | - | - | 3 | 0.02 |
Total | - | - | 20,000 | 100.00 | - | - | 20,000 | 100.00 |
Techold Participações S.A. | In units of shares |
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
Invitel S.A. | 02.465.782-0001/60 | Brazilian | 980,067,275 | 100.00 | 341,898,149 | 100.00 | 1,321,965,424 | 100.00 |
Other | - | - | 3 | 0.00 | - | - | 3 | 0.00 |
Total | - | - | 980,067,278 | 100.00 | 341,898,149 | 100.00 | 1,321,965,427 | 100.00 |
Invitel S.A. | In units of shares |
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
Sistel - Fund. Sistel de Seguridade | 00.493.916-0001/20 | Brazilian | 66,017,486 | 6.66 | - | - | 66,017,486 | 6.66 |
Telos - Fund. Embratel de Segurid. | 42.465.310-0001/21 | Brazilian | 23,573,621 | 2.38 | - | - | 23,573,621 | 2.38 |
Funcef - Fund. dos Economiários | 00.436.923-0001/90 | Brazilian | 378,289 | 0.04 | - | - | 378,289 | 0.04 |
Petros - Fund. Petrobrás Segurid. | 34.053.942-0001/50 | Brazilian | 37,318,069 | 3.77 | - | - | 37,318,069 | 3.77 |
Previ - Caixa Prev. Func. B. Brasil | 33.754.482-0001/24 | Brazilian | 190,852,385 | 19.27 | - | - | 190,852,385 | 19.27 |
Opportunity Zain S.A. | 02.363.918-0001/20 | Brazilian | 671,848,888 | 67.82 | - | - | 671,848,888 | 67.82 |
CVC/Opportunity Equity Partners LP | - | British | 202,255 | 0.02 | - | - | 202,255 | 0.02 |
CVC/Opportunity Equity Partners FIA | 01.909.558-0001/57 | Brazilian | 280,316 | 0.02 | - | - | 280,316 | 0.02 |
Opportunity Fund | - | British | 49,550 | 0.01 | - | - | 49,550 | 0.01 |
CVC/Opportunity Investimentos Ltda. (*) | 03.605.085-0001/20 | Brazilian | 10 | 0.00 | - | - | 10 | 0.00 |
Priv FIA | 02.559.662-0001/21 | Brazilian | 25,219 | 0.005 | - | - | 25,219 | 0.005 |
Tele FIA | 02.597.072.0001/93 | Brazilian | 25,219 | 0.005 | - | - | 25,219 | 0.005 |
Verônica Valente Dantas | 262.853.205-00 | Brazilian | 1 | 0.00 | - | 1 | 0.00 | |
Maria Amália Delfim de Melo Coutrim | 654.298.507-72 | Brazilian | 1 | 0.00 | - | - | 1 | 0.00 |
Lênin Florentino de Faria | 203.561.374-49 | Brazilian | 2 | 0.00 | - | - | 2 | 0.00 |
Total | - | - | 990,571,311 | 100.00 | - | - | 990,571,311 | 100.00 |
Opportunity Zain S.A. | In units of shares |
Name | General Taxpayers Register | Citizenship | Common Shares | % | Preferred shares | % | Total shares | % |
CVC/Opportunity Equity Partners FIA | 01.909.558-0001/57 | Brazilian | 335,488,153 | 45.45 | - | - | 335,488,153 | 45.45 |
CVC/Opportunity Equity Partners LP | - | British | 310,773,165 | 42.10 | - | - | 310,773,165 | 42.10 |
Opportunity Fund | - | British | 71,934,343 | 9.75 | - | - | 71,934,343 | 9.75 |
Priv FIA | 02.559.662.0001/21 | Brazilian | 17,611,010 | 2.39 | - | - | 17,611,010 | 2.39 |
Opportunity Lógica Rio Gestora de Recursos Ltda. | 01.909.405-0001/00 | Brazilian | 2,304,359 | 0.31 | - | - | 2,304,359 | 0.31 |
Tele FIA | 02.597.072-0001/93 | Brazilian | 6,010 | 0.00 | - | - | 6,010 | 0.00 |
CVC/Opportunity Equity Partners Administradora de Recursos Ltda. | 01.909.405-0001/00 | Brazilian | 1 | 0.00 | - | - | 1 | 0.00 |
CVC/Opportunity Investimentos Ltda. (*) | 03.605.085-0001/20 | Brazilian | 10 | 0.00 | - | - | 10 | 0.00 |
Verônica Valente Dantas | 262.853.205-00 | Brazilian | 400 | 0.00 | - | - | 400 | 0.00 |
Maria Amália Delfim de Melo Coutrim | 654.298.507-72 | Brazilian | 60 | 0.00 | - | - | 60 | 0.00 |
Danielle Silbergleid Ninio | 016.744.087-06 | Brazilian | 1 | 0.00 | - | - | 1 | 0.00 |
Daniel Valente Dantas | 063.917.105-20 | Brazilian | 1 | 0.00 | - | - | 1 | 0.00 |
Eduardo Penido Monteiro | 094.323.965-68 | Brazilian | 287 | 0.00 | - | - | 287 | 0.00 |
Total | - | - | 738,117,800 | 100.00 | - | - | 738,117,800 | 100.00 |
(A translation of the original report in Portuguese as filed with the Brazilian Securities Commission (CVM) containing quarterly financial information prepared in accordance with accounting practices adopted in Brazil)
The Shareholders
and Board of Directors
Brasil Telecom S.A.
Brasília - DF
We have reviewed the quarterly financial information of Brasil Telecom S.A. for the quarter ended September 30, 2003, comprising the balance sheet and the consolidated balance sheet of the Company and its subsidiaries, the statement of income and the consolidated statement of income, the management report and other relevant information, prepared in accordance with accounting practices adopted in Brazil.
Our review was performed in accordance with auditing standards established by the Brazilian Institute of Accountants (IBRACON) and the Federal Accounting Council, which included: (a) inquiries and discussion with management responsible for the accounting, financial and operational areas of the Company and its subsidiaries regarding the criteria adopted in the preparation of the quarterly information; and (b) review of post-balance sheet information and events, which may have a material effect on the financial and operational position of the Company and its subsidiaries.
Based on our special review, we are not aware of any material changes that should be made to the aforementioned quarterly information for it to be in accordance with accounting practices adopted in Brazil and the regulations issued by the Brazilian Securities Commission, specifically applicable to the mandatory quarterly financial information.
Our review was performed for the purpose of issuing a special review report on the mandatory quarterly financial information. The statement of cash flow represents supplementary information to those statements and is presented to provide additional analysis. This supplementary information was submitted to the same review procedures applied to the quarterly financial information, and, based on our special review, is adequately presented in all material respects, in relation to the quarterly financial information taken as a whole.
October 24, 2003
KPMG Auditores
Independentes
CRC-SP-014.428/O-6-F-DF
Manuel Fernandes
Rodrigues de Sousa
Accountant CRC-RJ-052.428/O-S-DF
INDEX
ANNEX | FRAME | DESCRIPTION | PAGE |
01 | 01 | IDENTIFICATION | 3 |
01 | 02 | ADRESS OF COMPANY HEADQUARTERS | 3 |
01 | 03 | MARKET RELATIONS DIRECTOR - (Address for correspondence to Company) | 3 |
01 | 04 | QUARTERLY REFERENCE | 3 |
01 | 05 | COMPOSITION OF PAID CAPITAL | 3 |
01 | 06 | COMPANYS CHARACTERISTICS | 4 |
01 | 07 | SUBSIDIARIES EXCLUDED FROM THE CONSOLIDATED STATEMENT | 4 |
01 | 08 | DIVIDENDS APPROVED | 4 |
01 | 09 | CAPITAL STOCK COMPOSITION AND ALTERATION IN CURRENT YEAR | 4 |
01 | 10 | MARKET RELATIONS DIRECTOR | 4 |
02 | 01 | BALANCE SHEET - ASSETS | 5 |
02 | 02 | BALANCE SHEET - LIABILITIES | 6 |
03 | 01 | QUARTERLY STATEMENT OF INCOME | 8 |
04 | 01 | NOTES TO THE QUARTERLY REPORT | 9 |
05 | 01 | COMMENTS ON THE COMPANY PERFORMANCE IN THE QUARTER | 42 |
06 | 01 | CONSOLIDATED BALANCE SHEET - ASSETS | 43 |
06 | 02 | CONSOLIDATED BALANCE SHEET - LIABILITIES | 43 |
07 | 01 | CONSOLIDATED QUARTERLY STATEMENT OF INCOME | 46 |
08 | 01 | COMMENTS ON THE CONSOLIDATED COMPANY PERFORMANCE IN THE QUARTER | 48 |
16 | 01 | OTHER INFORMATION, WHICH THE COMPANY UNDERSTANDS RELEVANT | 57 |
17 | 01 | LIMITED REVIEW REPORT | 60 |
BRASIL TELECOM S.A.
| ||
By: |
/S/
Carla Cico
| |
Name: Carla Cico
Title: President and Chief Executive Officer
|