SECURITIES AND EXCHANGE COMMISSION
For the month of May, 2009
Commission File Number 1-14493
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____
FIRST QUARTER 2009 CONSOLIDATED RESULTS
May 08, 2009 – VIVO Participações S.A. announces today its consolidated results for the first quarter 2009 (1Q09) and for year 2008. The Company’s operating and financial information is presented in Brazilian Reais in accordance with Brazilian Corporate Law, and the comparable figures refer to the first quarter 2008 (1Q08), except as otherwise mentioned.
Translating into practices its new positioning, summarized under the expression “Vivo – Connection Like Any Other Available”, Vivo makes every effort to be the best option among all the mobile telephone operators in Brazil. The nationwide coverage, achieved after the beginning of the operations in the states of Alagoas, Rio Grande do Norte and Piauí, the largest WCDMA coverage in Brazil, present in 399 municipalities, the efficiency and quality of its network, the best service plans and a complete portfolio of handsets, are some of elements which express the Company’s commitment to enable people to connect themselves each time more, at any time, in any place. This is the way how Vivo has managed to ensure sustainable results and reaffirm its market leader position.
Price as of Per share Capital Stock Free Float- ON Shares 10.5% Stock Performance Market Cap R$ 11,279 million as of 03/31/2009
|
HIGHLIGHTS
|
Basis for presentation of results
Figures disclosed are subject to differences, due to rounding-up procedures. Information for 1Q08 was prepared in combination with the results of Telemig Celular Participações, thus allowing comparison with the current quarter results, in which Telemig data is already consolidated and, whenever applicable, re-classified. Worthy of mention that 1Q08 figures are positively impacted by the R$240 million of ICMS tax reversal in Telemig.
HIGHLIGHTS | |||||
Consolidated | Consolidated | Combined | |||
R$ million | 1 Q 09 | 4 Q 08 | Δ% | 1 Q 08 | Δ% |
Net operating revenue | 4,020.1 | 4,268.3 | -5.8% | 3,681.3 | 9.2% |
Net service revenues | 3,669.7 | 3,788.8 | -3.1% | 3,347.2 | 9.6% |
Net handset revenues | 350.4 | 479.5 | -26.9% | 334.1 | 4.9% |
Total operating costs | (2,816.2) | (2,872.0) | -1.9% | (2,376.1) | 18.5% |
EBITDA | 1,203.9 | 1,396.3 | -13.8% | 1,305.2 | -7.8% |
EBITDA Margin (%) | 29.9% | 32.7% | -2.8 p.p. | 35.5% | -5.6 p.p. |
Depreciation and amortization | (804.9) | (817.7) | -1.6% | (721.1) | 11.6% |
EBIT | 399.0 | 578.6 | -31.0% | 584.1 | -31.7% |
Net income | 123.5 | 215.5 | -42.7% | n.a. | n.a. |
Net income Consolidated | 123.5 | 215.5 | -42.7% | 97.6 | 26.5% |
Capex | 541.3 | 1,319.8 | -59.0% | 268.8 | 101.4% |
Capex over net revenues | 13.5% | 30.9% | -17.4 p.p. | 7.3% | 6.2 p.p. |
Customers (thousand) | 45,641 | 44,945 | 1.5% | 38,309 | 19.1% |
Net additions (thousand) | 696 | 2,668 | -73.9% | 925 | -24.8% |
Investments (CAPEX)
Investments in the GSM and WCDMA/HSUPA network, resulting in coverage and quality leadership. |
The expenditures were intended for ensuring continued quality of the network in order to support the accelerated growth Vivo has been experiencing, the increase of the GSM/EDGE capacity and the continued expansion of the WCDMA/HSUPA network, in addition to meeting the coverage goals set forth by Anatel. The Company closed 1Q09 with coverage in 3,119 municipalities, reaching more than 84% of the Brazilian population. CAPEX in 1Q09 represents 13.5% of the net revenue. The coverage of 399 municipalities with 3.5G consolidates its leadership in this technology. |
CAPEX - VIVO | |||
Consolidated | Consolidated | Combined | |
R$ million | 1 Q 09 | 4 Q 08 | 1 Q 08 |
Network | 375.9 | 978.4 | 138.4 |
Technology / Information System | 53.7 | 109.8 | 42.6 |
Licenses | 0.0 | 0.0 | 0.0 |
Adjust of Licenses to Present Value (Inst CVM 469/08) | 0.0 | 74.8 | 0.0 |
Products and Services. Channels. Administrative and others | 111.7 | 156.8 | 87.8 |
Total | 541.3 | 1.319.8 | 268.8 |
% Net Revenues | 13.5% | 30.9% | 7.3% |
CONSOLIDATED/COMBINATED STATEMENTS OF CASH FLOWS | |||||
(In millions of Brazilian reais) | 1Q09 | 4Q08 | 1Q08 | ||
Net cash provided by operating activities | 619.3 | 1,385.8 | 281.0 | ||
Net cash provided by investing activities | (540.7) | (1,318.3) | (266.5) | ||
Cash flows after investing activities | 78.6 | 67.5 | 14.5 | ||
Net cash from (used in) financing activities | (524.2) | 201.7 | 189.1 | ||
Cash flows after financing activities | (445.6) | 269.2 | 203.6 | ||
Cash and Equivalents at the beginning | 2,182.9 | 1,913.7 | 2,921.6 | ||
Cash and Equivalents at the end | 1,737.3 | 2,182.9 | 3,125.2 |
Operational cash generation. |
In 1Q09 we generated R$ 619.3 million of operating cash, most of which was used for defraying payments (R$ 540.7 million) arising out of investments effected. The cash balance remaining after the investment activities (R$78.6 million) together with the available cash was used to pay debts as well as to effect payment of dividends and interest on the own capital. In the comparison with 4Q08, a reduction in the operating cash was recorded as a result of the payment of the Installation and Inspection Fee (TFF) occurred on March 31, 2009. Such reduction was followed by an higher reduction in investment activities, causing the Cash Flow After Investment Activities to increase by R$11.1 million. In the comparison with 1Q08, an increase of R$338.3 million was recorded in cash generated by operating activities. Although the result has decreased in the period, due to the extraordinary recovery of the ICMS tax effected in 1Q08 by Telemig, the increased cash generation occurred mainly because of an higher reduction in inventory and increased use of tax credits occurred in 1Q09. |
CONSOLIDATED OPERATING PERFORMANCE - VIVO | |||||
1 Q 09 | 4 Q 08 | Δ% | 1 Q 08 | Δ% | |
Total number of customers (thousand) | 45,641 | 44,945 | 1.5% | 38,309 | 19.1% |
Contract | 8,794 | 8,561 | 2.7% | 7,307 | 20.4% |
Prepaid | 36,847 | 36,384 | 1.3% | 31,002 | 18.9% |
Market Share (*) | 29.7% | 29.8% | -0.1 p.p. | 30.4% | -0.7 p.p. |
Net additions (thousand) | 696 | 2,668 | -73.9% | 925 | -24.8% |
Market Share of net additions (*) | 23.0% | 27.1% | -4.1 p.p. | 19.1% | 3.9 p.p. |
Market penetration | 80.5% | 79.1% | 1.4 p.p. | 65.8% | 14.7 p.p. |
SAC (R$) | 97 | 74 | 31.1% | 88 | 10.2% |
Monthly Churn | 2.4% | 2.5% | -0.1 p.p. | 2.8% | -0.4 p.p. |
ARPU (in R$/month) | 27.0 | 29.1 | -7.2% | 29.5 | -8.5% |
ARPU Inbound | 11.5 | 12.4 | -7.3% | 13.2 | -12.9% |
ARPU Outgoing | 15.5 | 16.8 | -7.7% | 16.3 | -4.9% |
Total MOU (minutes) | 77 | 85 | -9.4% | 77 | 0.0% |
MOU Inbound | 28 | 31 | -9.7% | 33 | -15.2% |
MOU Outgoing | 49 | 54 | -9.3% | 44 | 11.4% |
Employees | 8,234 | 8,386 | -1.8% | 8,361 | -1.5% |
(*) source: Anatel
OPERATING HIGHLIGHTS
Growth focused on valuing the customer base.
|
|
SAC of R$97 in the quarter due to foreign exchange devaluation. |
|
Churn of 2.4% in the quarter, with a drop of 0.4 p.p. in relation to 1Q08.
Growth of the customer base diluted the ARPU.
|
|
Stimulation of on-net and mobile-fixed traffic.
Growth of the outgoing traffic due to the campaigns for stimulation of use |
|
NET OPERATING REVENUES - VIVO | |||||
Consolidated | Consolidated | Combined | |||
R$ million | 1 Q 09 | 4 Q 08 | Δ% | 1 Q 08 | Δ% |
Access and Usage | 1,668.0 | 1,804.2 | -7.5% | 1,510.2 | 10.4% |
Network usage | 1,518.4 | 1,562.5 | -2.8% | 1,462.0 | 3.9% |
Data Revenues plus VAS | 442.5 | 379.4 | 16.6% | 343.1 | 29.0% |
Other services | 40.8 | 42.7 | -4.4% | 31.9 | 27.9% |
Net service revenues | 3,669.7 | 3,788.8 | -3.1% | 3,347.2 | 9.6% |
Net handset revenues | 350.4 | 479.5 | -26.9% | 334.1 | 4.9% |
Net Revenues | 4,020.1 | 4,268.3 | -5.8% | 3,681.3 | 9.2% |
OPERATING REVENUE
Growth of 9.6% in the net service revenue in 1Q09.
Continuous growth of data revenue and VAS. |
Total net revenue grew 9.2% over 1Q08, due to the growth in the service revenue, which represents growth in all components. Such growth is a result of the natural growth in the customer base, of the actions for stimulation of the recharges and of the sale of products and VAS. In relation to 4Q08, the total net revenue decreased by 5.8%, mainly due to the reduction of 26.9% in the revenue from handsets, as a result of the seasonality of the period. "Access and usage revenue" recorded an increase of 10.4% over 1Q08, mainly due to the increase in the total outgoing traffic due to the incentive to usage. When compared to 4Q08, there was a reduction of 7.5% in the access and usage revenue as a result of the lower number of business days and the seasonality of the period. Data revenue plus VAS have grown 29.0% and 16.6% over 1Q08 and 4Q08, respectively, representing 12.1% of the Net Service Revenue. Several factors contributed to this: 31.1% increase in the data revenue due to the SMS/MMS usage and 44.7% increase due to WAP, Internet 3G and e-mailing usage year-over-year. SMS/MMS has continued to be the largest selling service, accounting for more than 52% of the data and VAS revenue. |
OPERATING COSTS - VIVO | |||||
Consolidated | Consolidated | Combined | |||
R$ million | 1 Q 09 | 4 Q 08 | Δ% | 1 Q 08 | Δ% |
Personnel | (210.7) | (205.9) | 2.3% | (197.7) | 6.6% |
Cost of services rendered | (1,070.9) | (1,062.4) | 0.8% | (955.5) | 12.1% |
Leased lines | (89.8) | (87.1) | 3.1% | (63.0) | 42.5% |
Interconnection | (533.6) | (571.9) | -6.7% | (511.5) | 4.3% |
Rent/Insurance/Condominium fees | (82.1) | (85.4) | -3.9% | (61.8) | 32.8% |
Fistel and other taxes and contributions | (212.1) | (177.7) | 19.4% | (159.5) | 33.0% |
Third-party services | (133.4) | (136.1) | -2.0% | (139.5) | -4.4% |
Others | (19.9) | (4.2) | 373.8% | (20.2) | -1.5% |
Cost of goods sold | (613.1) | (720.6) | -14.9% | (533.6) | 14.9% |
Selling expenses | (764.2) | (842.0) | -9.2% | (735.2) | 3.9% |
Provision for bad debt | (77.6) | (59.5) | 30.4% | (90.0) | -13.8% |
Third-party services | (540.0) | (640.0) | -15.6% | (499.3) | 8.2% |
Customer loyalty and donatios | (100.1) | (97.7) | 2.5% | (108.8) | -8.0% |
Others | (46.5) | (44.8) | 3.8% | (37.1) | 25.3% |
General & administrative expenses | (161.9) | (76.4) | 111.9% | (188.1) | -13.9% |
Third-party services | (125.4) | (47.3) | 165.1% | (159.1) | -21.2% |
Others | (36.5) | (29.1) | 25.4% | (29.0) | 25.9% |
Other operating revenue (expenses) | 4.6 | 35.3 | -87.0% | 234.0 | -98.0% |
Operating revenue | 78.9 | 130.1 | -39.4% | 327.2 | -75.9% |
Operating expenses | (97.7) | (97.6) | 0.1% | (93.1) | 4.9% |
Other operating revenue (expenses) | 23.4 | 2.8 | 735.7% | (0.1) | n.a. |
Total costs before depreciation / amortization | (2,816.2) | (2,872.0) | -1.9% | (2,376.1) | 18.5% |
Depreciation and amortization | (804.9) | (817.7) | -1.6% | (721.1) | 11.6% |
Total operating costs | (3,621.1) | (3,689.7) | -1.9% | (3,097.2) | 16.9% |
OPERATING COSTS
Cost of services increased due to expenses with Fistel Fee. | The 12.1% increase in the cost of the services rendered in 1Q09, when compared with 1Q08, is the result of the 33.0% increase in the costs for the Fistel Fee due to the growth of the customer base, the increase in the leased lines and the increase in lease, insurance and condominium expenses. In comparison with 4Q08, it recorded a slight growth of 0.8% related to the increase in Fistel Fee and other expenses, offset by a reduction in the interconnection costs. |
Commercial and operational efficiency.
|
The cost of goods sold recorded an increase of 14.9%, in the comparison of 1Q09 over 1Q08 due to the foreign exchange devaluation occurred between the periods and to the launching of the operations in the Northeast region, which was offset by an increased activity of sales of Sim Cards. In the comparison with 4Q08, the reduction of 14.9% reflects the decrease in the commercial activity due to the seasonality between the periods being compared. |
In the 1Q09, the selling expenses grew 3.9% over 1Q08, reflecting the increase in expenses with third-party services, such as: publicity and advertising, outsourced labor and client care. The increase was partially offset by a reduction in the provision for doubtful accounts and customer retention efforts. In the comparison with 4Q08, selling expenses decreased by 9.2%, as a result of the reduction in expenses with third-party services, especially publicity and advertising, and other expenses with materials for points of sale, partially affected by the increase in the provision for doubtful accounts. Decrease in the commercial activity was also recorded. |
|
PDD under control. |
The Provision for Doubtful Accounts in 1Q09 showed a reduction of 13.8% in relation to 1Q08. The amount of R$ 77.6 million represents 1.4% of the total gross revenue, lower than it was recorded in 1Q08, of 1.8%. In relation to the 4Q08, which is positively impacted by the corporate segment credit recovery for which provisions had been previously booked and by the individual segment credit recovery due to the campaigns carried out for stimulating use of the 13th salary, there was an increase of 0.4 percentage points. Vivo has continued with its collection actions and strict credit granting criteria, which have maintained this item under control. |
|
The general and administrative expenses decreased by 13.9% in 1Q09 in relation to 1Q08, mainly due to the decrease in expenses with third-party services, especially technical assistance. In the comparison with 4Q08, which was positively impacted by the reduction in technical-administrative services and by settlement with non-recurring suppliers, the increase was of 111.9%, reflecting higher expenses with third-party services, especially auditing, legal, data processing and technical services. |
Other Operating Revenue/Expenses recorded revenue of R$ 4.6 million. The comparison with 4Q08 presents a reduction in the revenues from recovered expenses, especially taxes. As set forth in MP 449/08, the amounts which were previously accounted for as non-operating Revenues/Expenses started being posted to this account. The reduction in comparison with 1Q08 was due to reversal of the ICMS provision by Telemig, effected during the quarter. |
EBITDA
Adjusted by the effect of the reversal of ICMS tax in Telemig, the EBITDA would record an increase of 13% in 1Q09 in relation to 1Q08. |
The EBITDA (earnings before interests, taxes, depreciation and amortization) in the 1Q09 was R$ 1,203.9 million, a reduction of 7.8% in relation to 1Q08. By adjusting the EBITDA for 1Q08, which is positively impacted by the reversal of the ICMS tax, the EBITDA in 1Q09 would record an increase of 13%. In the same manner, the EBITDA margin would record an increase of 1.0 percentile points in the comparison between the quarters. The result recorded in 1Q09 reflects the maintenance of the growth in revenues due to the increase in the customer base, combined to a lower increase of costs, excluding the reversal of the ICMS tax, especially the fixed costs. In addition, the lower acquisition cost of a GSM handset and therefore lower cost of goods sold, also contributed to this. |
DEPRECIATION AND AMORTIZATION
|
Depreciation and amortization expenses recorded an increase of 11.6% in relation to 1Q08, due to the accelerated depreciation of the CDMA technology and to the investments in the period, in addition to the amortization of the goodwill as a result of the acquisition of Telemig. When compared to 4Q08, it recorded a reduction of 1.6%, due to lower investments made in the period. |
FINANCIAL REVENUES (EXPENSES) - VIVO | |||||
Consolidated | Consolidated | Combined | |||
R$ million | 1 Q 09 | 4 Q 08 | Δ% | 1 Q 08 | Δ% |
Financial Revenues | 87.9 | 65.2 | 34.8% | 101.4 | -13.3% |
Other financial revenues | 89.7 | 90.5 | -0.9% | 101.4 | -11.5% |
(-) Pis/Cofins taxes on financial revenues | 0.0 | (25.3) | n.a. | 0.0 | n.a. |
Financial Expenses | (213.8) | (312.7) | -31.6% | (117.2) | 82.4% |
Other financial expenses | (182.8) | (236.4) | -22.7% | (68.6) | 166.5% |
Gains (Losses) with derivatives transactions | (31.0) | (76.3) | -59.4% | (48.6) | -36.2% |
Exchange rate variation / Monetary variation | (23.2) | (35.3) | -34.3% | (23.5) | -1.3% |
Net Financial Income | (149.1) | (282.8) | -47.3% | (39.3) | 279.4% |
Drop of 47.3% in financial expenses in comparison with 4Q08. |
In relation to 1Q08, Vivo’s financial expenses increased by R$ 109.8 million, mainly due to the increase in the net debt (3G financing and expenditures for acquisition of Telemig Celular Participações S/A) and to a higher effective interest rate in the period (2.85% in 1Q09 and 2.53% in 1Q08). The financial expenses decreased by R$ 133.7 million in the comparison between 1Q09 and 4Q08. This variation is mainly explained by the extraordinary effects occurred in 4Q08, such as recognition of the extraordinary provision for 3G and the expense of Pis/Cofins on the distribution of Interest on Own Capital, effected in 4Q08 (in the amount of R$ 25.3 million). In addition, a reduction in expenses was recorded due to a lower effective interest rate in the period (2.85% in 1Q09 and 3.26% in 4Q08). |
LOANS AND FINANCING - VIVO | ||||||
CURRENCY | ||||||
Lenders (R$ million) | R$ | URTJLP * | UMBND ** | US$ | Yen | Total |
Structured Operations(1) | 353.3 | 1,418.0 | 8.5 | 850.4 | - | 2,630.2 |
Debentures | 1,325.6 | - | - | - | - | 1,325.6 |
Commercial Papers | 1,126.5 | - | - | - | - | 1,126.5 |
Resolution 2770 | 166.3 | - | - | 163.4 | 894.3 | 1,224.0 |
Anatel (Financing of 3G Licenses) | 1,236.9 | - | - | - | - | 1,236.9 |
Working Capital | 262.3 | - | - | - | - | 262.3 |
Others | 0.1 | - | - | 0.2 | - | 0.3 |
Adjust "Law 11.638/07" | (2.3) | - | - | (81.8) | (8.6) | (92.7) |
Total | 4,468.7 | 1,418.0 | 8.5 | 932.2 | 885.7 | 7,713.1 |
Exchange rate used | 1.972884 | 0.045386 | 2.315200 | 0.023346 | ||
Payment Schedule - Long Term | ||||||
2009 | 1,471.5 | 121.1 | 2.8 | 66.5 | 857.4 | 2,519.3 |
as from 2009 | 2,997.1 | 1,296.9 | 5.8 | 865.7 | 28.3 | 5,193.8 |
Total | 4,468.6 | 1,418.0 | 8.6 | 932.2 | 885.7 | 7,713.1 |
(1) - Structured operations along with development banks for investments: National Bank for Economic and Social Development (BNDES), Bank of the Northeast (BNB) and European Bank of Investments (BEI).
NET DEBT - VIVO | |||
Consolidated | Combined | ||
Dec 30.08 | Sep 30.08 | Dec 30.07 | |
Short Term | 2,994.3 | 3,119.8 | 2,214.0 |
Long Term | 4,718.8 | 4,883.3 | 2,755.5 |
Total debt | 7,713.1 | 8,003.1 | 4,969.5 |
Cash and cash equivalents | (1,820.0) | (2,271.7) | (3,178.2) |
Derivatives | (313.6) | (429.3) | 438.2 |
Net Debt | 5,579.5 | 5,302.1 | 2,229.5 |
(*) BNDES long term interest rate unit
(**) UMBND - prepared by the BNDES, it is a basket of foreign currencies unit, US dollar predominant
Increase of debt due to payment Improved debt profile. |
The Company closed March 2009 with a debt of R$ 7,713.1 million (R$ 4,969.5 million at March 31, 2008), of which 23.7% is denominated in foreign currency, 99.9% of which being hedged. The debt recorded in the 1Q09 was offset by cash and financial investments (R$ 1,820.0 million) and by derivative assets and liabilities (R$ 313.6 million receivable), resulting in a net debt of R$5,579.5 million (R$ 2,229.5 million at March 31, 2008). |
|
In 1Q09, the Company issued one-series, simple, non-convertible in shares, in the amount of R$ 210.0 million, at a cost of 113.55% of the CDI, with maturity date on 01/11/10. |
Net Profit of R$ 123.5 million. |
A Net Profit of R$ 123.5 million was recorded in the quarter, pursuant to the corporate law, which result represents an increase of 26.5% in relation to the same period of last year. |
Shareholding Structure and Capital Stock Composition
CAPITAL STOCK OF VIVO PARTICIPAÇÕES S.A. on Mar 31, 2008 | ||||||
Shareholders | Common Shares | Preferred Shares | TOTAL | |||
Portelcom Participações S.A. | 21,157,586 | 15.5% | 6,189,755 | 2.6% | 27,347,341 | 7.3% |
Brasilcel, N.V. | 55,719,376 | 40.9% | 91,087,513 | 38.3% | 146,806,889 | 39.2% |
Sudestecel Participações LTDA | 22,547,496 | 16.5% | 1,169,552 | 0.5% | 23,717,048 | 6.3% |
Avista Participações LTDA | 2,407,614 | 1.8% | 11,653,452 | 4.9% | 14,061,066 | 3.8% |
TBS Celular Participações LTDA | 17,204,638 | 12.6% | 291,449 | 0.1% | 17,496,087 | 4.7% |
Tagilo Participações LTDA | 3,015,261 | 2.2% | 5,656,432 | 2.4% | 8,671,693 | 2.3% |
Controlling Shareholder Group | 122,051,971 | 89.6% | 116,048,153 | 48.7% | 238,100,124 | 63.6% |
Treasury shares | 0 | 0.0% | 1,123,725 | 0.5% | 1,123,725 | 0.3% |
Others shareholders | 14,223,363 | 10.4% | 120,891,822 | 50.8% | 135,115,185 | 36.1% |
TOTAL | 136,275,334 | 100.0% | 238,063,700 | 100.0% | 374,339,034 | 100.0% |
Corporate Reorganization. |
The managements of Vivo Participações S.A. (“Vivo Part”), Telemig Celular Participações S.A. (“TCP”) and Telemig Celular S.A. (“TC”) (jointly referred to as “Companies”), in the form and for the purposes of CVM Instructions no. 319/99 and 358/02, have informed that their respective Boards of Directors approved the proposal to constitute an independent Committee (in conformity with “Parecer de Orientação” of CVM nº 35) for a corporate reorganization aiming at the merger of TC’s shares into TCP and of TCP’s shares into Vivo Part, for conversion of TC into a wholly-owned subsidiary of TCP, and of TCP into a wholly-owned subsidiary of Vivo Part. The purpose of the proposed Corporate Reorganization is to simplify the current organizational structure, which has three publicly-held companies, two of them having ADRs traded abroad. The simplified structure will reduce administrative costs and allow the shareholders of the Companies to hold shares in one sole company whose shares are traded both in Brazilian and international stock exchanges, with more liquidity. Additionally, the structure will make the unification, standardization and rationalization of the general business management easier. Having in consideration that TC will become a wholly-owned subsidiary of TCP and that TCP will become a wholly-owned subsidiary of Vivo Part, their respective registrations with CVM and BOVESPA and the registrations of TCP with the Securities and Exchange Commission – SEC and with the New York Stock Exchange – NYSE will be cancelled, in order to eliminate the costs associated thereto. |
Shareholding structure after merger of TC’s shares into TCP and of TCP’s shares into Vivo Part.:
More information can be obtained from our Investor Relations website at www.vivo.com.br/ri.
CONSOLIDATED INCOME STATEMENTS - VIVO | |||||
Consolidated | Consolidated | Combined | |||
R$ million | 1 Q 09 | 4 Q 08 | Δ% | 1 Q 08 | Δ% |
Gross Revenues | 5,594.0 | 6,002.9 | -6.8% | 5,112.7 | 9.4% |
Gross service revenues | 4,855.6 | 5,055.9 | -4.0% | 4,430.2 | 9.6% |
Deductions – Taxes and others | (1,185.9) | (1,267.1) | -6.4% | (1,083.0) | 9.5% |
Gross handset revenues | 738.4 | 947.0 | -22.0% | 682.5 | 8.2% |
Deductions – Taxes and others | (388.0) | (467.5) | -17.0% | (348.4) | 11.4% |
Net Revenues | 4,020.1 | 4,268.3 | -5.8% | 3,681.3 | 9.2% |
Net service revenues | 3,669.7 | 3,788.8 | -3.1% | 3,347.2 | 9.6% |
Access and Usage | 1,668.0 | 1,804.2 | -7.5% | 1,510.2 | 10.4% |
Network usage | 1,518.4 | 1,562.5 | -2.8% | 1,462.0 | 3.9% |
Data Revenues plus VAS | 442.5 | 379.4 | 16.6% | 343.1 | 29.0% |
Other services | 40.8 | 42.7 | -4.4% | 31.9 | 27.9% |
Net handset revenues | 350.4 | 479.5 | -26.9% | 334.1 | 4.9% |
Operating Costs | (2,816.2) | (2,872.0) | -1.9% | (2,376.1) | 18.5% |
Personnel | (210.7) | (205.9) | 2.3% | (197.7) | 6.6% |
Cost of services rendered | (1,070.9) | (1,062.4) | 0.8% | (955.5) | 12.1% |
Leased lines | (89.8) | (87.1) | 3.1% | (63.0) | 42.5% |
Interconnection | (533.6) | (571.9) | -6.7% | (511.5) | 4.3% |
Rent/Insurance/Condominium fees | (82.1) | (85.4) | -3.9% | (61.8) | 32.8% |
Fistel and other taxes and contributions | (212.1) | (177.7) | 19.4% | (159.5) | 33.0% |
Third-party services | (133.4) | (136.1) | -2.0% | (139.5) | -4.4% |
Others | (19.9) | (4.2) | 373.8% | (20.2) | -1.5% |
Cost of handsets | (613.1) | (720.6) | -14.9% | (533.6) | 14.9% |
Selling expenses | (764.2) | (842.0) | -9.2% | (735.2) | 3.9% |
Provision for bad debt | (77.6) | (59.5) | 30.4% | (90.0) | -13.8% |
Third-party services | (540.0) | (640.0) | -15.6% | (499.3) | 8.2% |
Costumer loyalty and donations | (100.1) | (97.7) | 2.5% | (108.8) | -8.0% |
Others | (46.5) | (44.8) | 3.8% | (37.1) | 25.3% |
General & administrative expenses | (161.9) | (76.4) | 111.9% | (188.1) | -13.9% |
Third-party services | (125.4) | (47.3) | 165.1% | (159.1) | -21.2% |
Others | (36.5) | (29.1) | 25.4% | (29.0) | 25.9% |
Other operating revenue (expenses) | 4.6 | 35.3 | -87.0% | 234.0 | -98.0% |
Operating revenue | 78.9 | 130.1 | -39.4% | 327.2 | -75.9% |
Operating expenses | (97.7) | (97.6) | 0.1% | (93.1) | 4.9% |
Other operating revenue (expenses) | 23.4 | 2.8 | 735.7% | (0.1) | n.a. |
EBITDA | 1,203.9 | 1,396.3 | -13.8% | 1,305.2 | -7.8% |
Margin % | 29.9% | 32.7% | -2.8 p.p. | 35.5% | -5.6 p.p. |
Depreciation and Amortization | (804.9) | (817.7) | -1.6% | (721.1) | 11.6% |
EBIT | 399.0 | 578.6 | -31.0% | 584.1 | -31.7% |
Net Financial Income | (149.1) | (282.8) | -47.3% | (39.3) | 279.4% |
Financial Revenues | 87.9 | 65.2 | 34.8% | 101.4 | -13.3% |
Other financial revenues | 89.7 | 90.5 | -0.9% | 101.4 | -11.5% |
(-) Pis/Cofins taxes on financial revenues | 0.0 | (25.3) | n.a. | 0.0 | n.a. |
Financial Expenses | (213.8) | (312.7) | -31.6% | (117.2) | 82.4% |
Other financial expenses | (182.8) | (236.4) | -22.7% | (68.6) | 166.5% |
Gains (Losses) with derivatives transactions | (31.0) | (76.3) | -59.4% | (48.6) | -36.2% |
Exchange rate variation / Monetary variation | (23.2) | (35.3) | -34.3% | (23.5) | -1.3% |
Taxes | (113.8) | (67.3) | 69.1% | (246.6) | -53.9% |
Minority Interest | (12.6) | (13.0) | -3.1% | 0.0 | n.a. |
Net Income | 123.5 | 215.5 | -42.7% | n.a | n.a. |
Net Income Consolidated | 123.5 | 215.5 | -42.7% | 97.6 | 26.5% |
CONSOLIDATED BALANCE SHEET - VIVO | ||||
R$ million | Consolidated | Consolidated | ||
ASSETS | Mar 31. 09 | Dec 31. 08 | Δ% | |
Current Assets | 7,845.6 | 8,927.3 | -12.1% | |
Cash and equivalents cash | 1,737.3 | 2,182.9 | -20.4% | |
Temporary cash investments (collateral) | 34.3 | 41.5 | -17.3% | |
Net accounts receivable | 2,381.6 | 2,578.5 | -7.6% | |
Inventory | 482.7 | 778.7 | -38.0% | |
Deferred and recoverable taxes | 2,058.1 | 2,358.7 | -12.7% | |
Derivatives transactions | 186.4 | 347.4 | -46.3% | |
Prepaid Expenses | 754.2 | 316.6 | 138.2% | |
Other current assets | 211.0 | 323.0 | -34.7% | |
Non- Current Assets | 14,588.6 | 14,869.5 | -1.9% | |
Long Term Assets: | ||||
Temporary cash investments (as collateral) | 48.4 | 47.3 | 2.3% | |
Deferred and recoverable taxes | 2,769.8 | 2,732.0 | 1.4% | |
Derivatives transactions | 244.8 | 285.3 | -14.2% | |
Prepaid Expenses | 64.0 | 80.2 | -20.2% | |
Other long term assets | 45.7 | 46.3 | -1.3% | |
Investment | 0.1 | 0.1 | 0.0% | |
Plant, property and equipment | 6,940.6 | 7,183.9 | -3.4% | |
Net intangible assets | 4,426.0 | 4,439.0 | -0.3% | |
Deferred assets | 49.2 | 55.4 | -11.2% | |
Total Assets | 22,434.2 | 23,796.8 | -5.7% | |
LIABILITIES | ||||
Current Liabilities | 8,017.7 | 9,379.8 | -14.5% | |
Personnel, tax and benefits | 131.9 | 185.5 | -28.9% | |
Suppliers and Consignment | 2,912.3 | 3,726.3 | -21.8% | |
Taxes, fees and contributions | 670.1 | 785.6 | -14.7% | |
Loans and financing | 2,726.4 | 3,098.3 | -12.0% | |
Debentures | 267.9 | 21.5 | 1146.0% | |
Interest on own capital and dividends | 423.1 | 545.9 | -22.5% | |
Contingencies provision | 95.7 | 91.1 | 5.0% | |
Derivatives transactions | 25.7 | 105.4 | -75.6% | |
Other current liabilities | 764.6 | 820.2 | -6.8% | |
Non-Current Liabilities | 5,414.0 | 5,561.7 | -2.7% | |
Long Term Liabilities: | ||||
Taxes, fees and contributions | 288.8 | 275.3 | 4.9% | |
Loans and financing | 3,661.1 | 3,826.4 | -4.3% | |
Debentures | 1,057.7 | 1,056.9 | 0.1% | |
Contingencies provision | 105.9 | 102.9 | 2.9% | |
Derivatives transactions | 92.0 | 98.0 | -6.1% | |
Other long term liabilities | 208.5 | 202.2 | 3.1% | |
Minority interest | 611.5 | 587.8 | 4.0% | |
Shareholder's Equity | 8,391.0 | 8,267.5 | 1.5% | |
Total Liabilities and Shareholder's Equity | 22,434.2 | 23,796.8 | -5.7% |
INDIRECT CASH FLOW STATEMENT (CONSOLIDATED/COMBINED) | |||||
In million of R$ | |||||
CASH FLOW GENERATED FROM OPERATING ACTIVITIES | 1Q 09 | 4Q 08 | 1Q 08 | ||
Net profit for the period | 123.5 | 215.5 | 298.2 | ||
Adjustments for reconciliation of the net profit (loss) of the period with funds | |||||
generated from operating activities | |||||
Minority interest | 12.6 | 13.0 | - | ||
Depreciation and amortization | 804.9 | 817.7 | 721.1 | ||
Residual cost of written-off fixed assets | 0.3 | 0.3 | (0.2) | ||
Provisions (reversals) for inventory losses | 7.7 | 4.6 | 2.3 | ||
Inventory written-off items | 0.1 | 1.8 | (0.4) | ||
Provisions (reversals) for disposal of assets | 4.8 | 16.5 | 10.8 | ||
Provisions (reversals) for suppliers | (49.2) | 48.8 | (152.4) | ||
Losses in forward and swap contracts | 105.4 | (555.2) | (50.6) | ||
Provisions (reversals) for taxes and contributions | 61.4 | (6.3) | (184.3) | ||
Monetary and exchange variation in loans, financing and debentures | (57.9) | 589.1 | 79.7 | ||
Other monetary and exchange variations | 1.8 | 6.3 | 8.1 | ||
Provisions for doubtful accounts | 77.6 | 59.5 | 90.0 | ||
Provisions (reversals) for contingencies | 35.7 | 40.2 | 35.5 | ||
Provisions (reversals) for customer retention program | (3.1) | 8.6 | 7.1 | ||
Deferred income tax | 52.1 | 179.0 | 164.6 | ||
Adhesion to ICMS convention agreement | - | - | (251.6) | ||
Post-employment benefit plans | 0.6 | 3.5 | 0.1 | ||
Increase in operating assets: | |||||
Accounts receivable | 119.3 | (232.3) | 81.8 | ||
Inventory | 288.2 | (78.2) | (29.1) | ||
Deferred and recoverable taxes | 213.8 | (150.4) | 7.8 | ||
Other current and non-current assets | (302.7) | (108.3) | (342.7) | ||
Reduction in operating liabilities: | |||||
Labor, payroll charges and pension benefits | (53.6) | (9.5) | (77.4) | ||
Suppliers and accounts payable | (764.8) | 229.3 | (585.9) | ||
Interest on loans, financing and debentures | 185.1 | 319.1 | 86.8 | ||
Taxes, duties and contributions | (165.1) | (45.6) | 405.5 | ||
Provisions for contingencies | (27.4) | (45.7) | (15.1) | ||
Other current and non-current liabilities | (51.8) | 64.5 | (28.7) | ||
Cash generated from operating activities | 619.3 | 1,385.8 | 281.0 | ||
CASH FLOW GENERATED FROM INVESTMENT ACTIVITIES: | |||||
Additions to property, plant & equipment and intangible assets | (538.0) | (1,312.6) | (266.7) | ||
Additions to deferred assets | (3.3) | (7.2) | (2.1) | ||
Additions to investments | - | (0.1) | - | ||
Proceeds from disposal of property, plant & equipment | 0.6 | 1.6 | 2.3 | ||
Cash used in investment activities | (540.7) | (1,318.3) | (266.5) | ||
CASH FLOW GENERATED FROM INVESTMENT ACTIVITIES: | |||||
Funding from loans, financing and debentures | 210.0 | 961.6 | 565.3 | ||
Repayment of loans, financing and debentures | (550.6) | (598.3) | (269.6) | ||
Payments of interest on loans, financing and debentures | (76.7) | (151.0) | (65.0) | ||
Receipts (payments) for forward contracts and swaps | 7.3 | (41.9) | (38.2) | ||
Proceeds from capital increase of minority interest | 8.8 | - | - | ||
Payments of dividends and interest on own capital | (122.7) | (0.1) | (2.1) | ||
Proceeds from stock grouping | - | 31.7 | - | ||
Payments for stock grouping | (0.3) | (0.3) | (1.3) | ||
Cash used in financing activities | (524.2) | 201.7 | 189.1 | ||
CASH INCREASE | (445.6) | 269.2 | 203.6 | ||
CASH: | |||||
Initial balance | 2,182.9 | 1,913.7 | 2,921.6 | ||
Final balance | 1,737.3 | 2,182.9 | 3,125.2 | ||
(445.6) | 269.2 | 203.6 |
CONFERENCE CALL – 1Q09
In Portuguese
Date: May 08, 2009 (Friday)
Time: 9:00 a.m. (Brasília time) and 08:00 a.m. (New York time)
Telephone number: (55 11) 2188-0188
Conference Call Code: VIVO
Webcast: www.vivo.com.br/ri
The conference call audio replay will be available until 15th May, 2009 at telephone number (55 11) 2188-0188
code: Vivo or in our website.
In English
Date: May 08, 2009 (Friday)
Time: 11:00 a.m. (Brasília time) and 10:00 a.m. (New York time)
Telephone number: (+1 973) 935-8893
Conference Call Code: 95606932
Webcast: www.vivo.com.br/ir
The conference call audio replay will be available until 15th May, 2009 at telephone number (+1 706) 645-9291
code: 95606932 or in our website.
VIVO – Investor Relations |
Ernesto Gardelliano
|
Av Chucri Zaidan, 860 – Morumbi – SP – 04583-110
Telephone: +55 11 7420-1172 e-mail: ri@vivo.com.br Information available from the website: http://www.vivo.com.br/ri |
This press release contains forecasts of future events. Such statements are not statements of historical fact, and merely reflect the expectations of the company's management. The terms "anticipates," "believes," "estimates," "expects," "forecasts," "intends," "plans," "projects", "aims" and similar terms are intended to identify these statements, which obviously involve risks or uncertainties which may or may not be foreseen by the company. Accordingly, the future results of operations of the Company may differ from its current expectations, and the reader should not rely exclusively on the positions taken herein. These forecasts speak only of the date they are made, and the company does not undertake any obligation to update them in light of new information or future developments. |
GLOSSARY |
Financial Terms: CAPEX – Capital Expenditure. Technology and Services 1xRTT – (1x Radio Transmission Technology) – It is the CDMA 2000 1x technology which, pursuant to the ITU (International Telecommunication Union). and in accordance with the IMT-2000 rules is considered 3G (third generation) Technology. |
Operating indicators: Gross additions – Total of customers acquired in the period.
|
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: May 11, 2009
VIVO PARTICIPAÇÕES S.A. |
||
By: |
/S/ Ernesto Gardelliano
|
|
Ernesto Gardelliano
Investor Relations Officer |
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.