6-K 1 netitr1q12_6k.htm FINANCIAL PERFORMANCE AND LIQUIDITY netitr1q12_6k.htm - Generated by SEC Publisher for SEC Filing
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
 
For the month of April, 2012
Commission File Number 0-28860
 

 
NET SERVIÇOS DE COMUNICAÇÃO S.A.
(Exact name of registrant as specified in its charter)
 
Net Communications Services Inc.
(Translation of Registrant's name into English)
 
Rua Verbo Divino, 1356
04719-002 - São Paulo-SP
Federative Republic of Brazil
(Address of principal executive office)
 

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

 Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.  

Yes _______ No ___X____

 If "Yes" is marked, indicate below the file number assigned to the Registrant
in connection with Rule 12g3-2(b):82-___
 


 

 

FINANCIAL PERFORMANCE AND LIQUIDITY – CONSOLIDATED 1Q12  

 

 

 

Analysis of Results  

 

 

Net Revenue increased 17.6% totalling R$1,838.5 million in 1Q12 faced with R$1,563.9 million in 1Q11. This increase was sustained by subscriber base growth and increased sales.  

 

EBITDA (earnings before interest, tax, depreciation and amortization) totalled R$513.4 million faced with R$451.5 million in 1Q11, an increase of 13.7%.

 

The Company closed 1Q12  with Net Income of R$114.6 million, an increase of 7.6% comparing to R$106.5 million in 1Q11.

 

Gross Debt, which includes principal and interest, ended the quarter at R$2,132.4 million, down by 1.7% in relation to December 31, 2011, when presented R$2,169.3 million. 

 

During the three month period ended March 31, 2012, Embratel Participacoes SA ("Embrapar") acquired the indirect control of the Company, as a result of completing the purchase of 1,077,520 common shares issued by GB Enterprises and Holdings SA ("GB"), the parent direct the Company, previously owned by Globe Communications and Participations SA. As a result of the acquisition, Embrapar and its subsidiary Empresa Brasileira de Telecomunicacoes SA - Embratel ("Embratel") now hold, directly and indirectly, through the GB, 92.2% of total share capital.

 

On April 5, 2012, were resolved at an Extraordinary General Meeting, the cancellation of the publicly-held company and discontinuity of differentiated practices of corporate governance of Level 2 of BM & F, both conditional upon the achievement of a public offering unified for the acquisition of all common and preferred shares issued by the Company, including shares traded on the Nasdaq and Latibex (Unified OPA). In addition, minority shareholders elected the Bank BTG Pactual SA to prepare the appraisal report on the economic value of the Company, for the purposes of this Unified OPA.

 

The Company’s annual and quarterly financial statements include additional BM&FBOVESPA requirements on the adoption of differentiated practices of corporate governance "Level 2".

 


 
 

Net Serviços de Comunicação S.A.
CNPJ/MF nº 00.108.786/0001-65
NIN NIREnº 35.300.177.240
Public Held Corporation
Verbo Divino Street nº 1.356 - 1º floor -SãoPaulo-SP

Fiscal Council Report

 

 

Considering the material submitted, previous analyzes and additional information provided by the auditors, the members recommended the Company's financial statements for the period ended March 31, 2012, prepared by management in accordance with International Financial Reporting Standards (IFRS) and accounting practices adopted in Brazil, to the Board for approval.

 

 

São Paulo, April 19, 2012.

 

 

 

 

 

Martin Roberto Glogowsky

 

 

 

 

 

Fernando Ceylão

   

 

 

 

 

Eraldo Soares Peçanha

 

 

 


 
 
 

 

Declaration

 

Hereby, the Chief Executive Officer and other Statutory Officers of Net Serviços de Comunicação S.A.  a public held corporation incorporated under the Brazilian Law, located at Verbo Divino Street, 1356 in São Paulo, São Paulo state, inscribed in the CNPJ under nº 00108786/0001-65, declare, under paragraph 29 of the CVM instruction nº 480, issued in December 7,2009, that:

 

Reviewed, discussed and agreed with the opinion expressed in the independent auditors' report relating to the individual and consolidated financial statements for the period ended March 31, 2012, contained in that report.

 

 

 

_____________________________________

José Antônio G. Félix.

Chief Executive Officer and Investors Relations

 

 

____________________________________

Roberto Catalão Cardoso

Chief Financial Officer

 

 

__________________________________

Rodrigo Marques de Oliveira

Director

 

 

____________________________________

Daniel Feldmann Barros

Director of Operations

 

 

 


 
 

 

Declaration

 

 

Hereby, the Chief Executive Officer and other Statutory Officers of Net Serviços de Comunicação S.A.  a public held corporation incorporated under the Brazilian Law, located at Verbo Divino Street, 1356 in São Paulo, São Paulo state, inscribed in the CNPJ under nº 00108786/0001-65, declare, under paragraph 29 of the CVM instruction nº 480, issued in December 7,2009, that:

 

Reviewed, discussed and agreed with the individual and consolidated financial statements for the period ended March 31, 2012.

   

 

 

_____________________________________

José Antônio G. Félix.

Chief Executive Officer and Investors Relations

 

 

____________________________________

Roberto Catalão Cardoso

Chief Financial Officer

 

 

____________________________________

Rodrigo Marques de Oliveira

Director

 

 

____________________________________

Daniel Feldmann Barros

Director of Operations

 

 

 

 


 
 

 

 

Capital budget proposal

 

 

 

Not applicable to Company.

 

 

 

 

 

 

 

 


 
 

 

                                                                                               

    

Interim Financial Statements

(unaudited)

 

Net Serviços de Comunicação S.A.

 

March 31, 2012

                                                      

 

 

 

 

 


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Interim financial statements

(unaudited)

 

March 31, 2011

 

 

Contents

 

 

Independent auditor’s report on financial statements 1
 
Income statements 3
Balance sheets 4
Statements of changes in equity 6
Statements of cash flows 7
Statements of value added 8
Notes to the financial statements 9

 

 


 
 

 

A free translation from Portuguese into English of Independent Auditor’s Review Report on individual and consolidated interim financial information

 

INDEPENDENT AUDITOR’S REVIEW REPORT

 

To the Board of Directors and Stockholders of

Net Serviços de Comunicação S.A.

São Paulo - SP

 

Introduction

We have reviewed the individual and consolidated interim financial information contained in the Quarterly Information Form (ITR) of Net Serviços de Comunicação S.A. (“Company”) for the quarter ended March 31, 2012, comprising the balance sheet as at March 31, 2012 and the related income statement, statement of changes in equity and cash flow statement for the three-month period then ended, including accompanying notes.  

 

Management is responsible for the preparation of the individual interim financial information in accordance with Accounting Pronouncement CPC 21 – Interim Financial Reporting, and of the consolidated interim financial information in accordance with CPC 21 and with the international standard IAS 34 – Interim Financial Reporting, issued by the International Accounting Standards Board (IASB), as well as for the fair presentation of this information in conformity with the standards issued by the Brazilian Securities and Exchange Commission (CVM) applicable to the preparation of Quarterly Financial Information (ITR). Our responsibility is to express a conclusion on this interim financial information based on our review.

 

 

Scope of review

 

We conducted our review in accordance with Brazilian and International Standards on Review Engagements (NBC TR 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with auditing standards and, consequently, does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.



 

1

 


 
 

 

Conclusion on the individual interim financial information


Based on our review, nothing has come to our attention that causes us to believe that the accompanying individual interim financial information included in the quarterly information referred to above was not prepared, in all material respects, in accordance with CPC 21 applicable to the preparation of Quarterly Information (ITR), and presented consistently with the standards issued by the Brazilian Securities and Exchange Commission (CVM).


Conclusion on the consolidated interim financial information


Based on our review, nothing has come to our attention that causes us to believe that the accompanying consolidated interim financial information included in the quarterly information referred to above was not prepared, in all material respects, in accordance with CPC 21 and IAS 34 applicable to the preparation of Quarterly Information (ITR), and presented consistently with the standards issued by the Brazilian Securities and Exchange Commission (CVM).


Other matters


Interim statements of value added


We have also reviewed the individual and consolidated interim statement of value added for the three-month period ended March 31, 2012, preparation of which management is responsible for, whose presentation in the interim financial information is required by standards issued by the Brazilian Securities and Exchange Commission (CVM) applicable to preparation of Quarterly Information (ITR), and as supplementary information under IFRS, whereby no statement of value added presentation is required. These statements have been subjected to the same review procedures previously described and, based on our review, nothing has come to our attention that causes us to believe that the interim statements of value added were not prepared, in all material respects, in accordance with the individual and consolidated interim financial information taken as a whole.

 

São Paulo, April 25, 2012.

 

 

Ernst & Young Terco Auditores Independentes S.S.

CRC-2SP015199/O-6

 

 

 

Leonardo Amaral Donato

Accountant CRC-1RJ090794/O-0 ‘S’ SP

 

2

 


 
 

 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Statements of comprehensive income (unaudited)

For the three-month period ended March 31, 2012 and 2011

(In thousands of reais, except for earnings per share)

 

 

 

 

Controlling company

 

Consolidated

 

Notes

 

2012

 

2011

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

Net revenues

4

 

978,494

 

827,150

 

1,838,506

 

1,563,891

Cost of services rendered

5/7

 

(598,702)

 

(509,642)

 

(1,169,345)

 

(985,610)

Gross profit

 

 

379,792

 

317,508

 

669,161

 

578,281

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

Selling expenses

7

 

(124,269)

 

(92,979)

 

(199,048)

 

(157,912)

General and administrative expenses

7

 

(126,356)

 

(128,133)

 

(234,518)

 

(206,654)

Other

7

 

(13,645)

 

(751)

 

(28,168)

 

(11,788)

 

 

 

(264,270)

 

(221,863)

 

(461,734)

 

(376,354)

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

 

 

 

 

 

 

 

 

Equity pickup

13

 

60,938

 

63,423

 

-

 

-

 

 

 

60,938

 

63,423

 

-

 

-

 

 

 

 

 

 

 

 

 

 

Operating profit

 

 

176,460

 

159,068

 

207,427

 

201,927

 

 

 

 

 

 

 

 

 

 

Finance results

 

 

 

 

 

 

 

 

 

Finance expenses

6

 

(57,076)

 

(65,024)

 

(72,228)

 

(87,143)

Finance income

6

 

28,967

 

38,397

 

39,374

 

44,189

 

 

 

(28,109)

 

(26,627)

 

(32,854)

 

(42,954)

 

 

 

 

 

 

 

 

 

 

Profit before income taxes and social contribution

 

 

148,351

 

132,441

 

174,573

 

158,973

 

 

 

 

 

 

 

 

 

 

Income tax

 

 

 

 

 

 

 

 

 

Current

12

 

1,844

 

(253)

 

(15,888)

 

(21,059)

Deferred

12

 

(35,597)

 

(25,677)

 

(44,087)

 

(31,403)

 

 

 

(33,753)

 

(25,930)

 

(59,975)

 

(52,462)

Profit for the year

 

 

114,598

 

106,511

 

114,598

 

106,511

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share – common

24

 

0.31

 

0.29

 

 

 

 

Basic and diluted earnings per share – preferred

24

 

0.34

 

0.32

 

 

 

 

   

The Company has no other comprehensive results that should be included in these income statements.

 

See accompanying notes to the financial statements.

3


 
 

 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Balance sheets

(In thousands of reais)

 

 

 

 

Controlling company

 

Consolidated

 

 

Notes

 

03/31/2012

(unaudited

 

12/31/2011

 

03/31/2012

(unaudited

 

12/31/2011

ASSETS

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

8

 

162,855

 

391,638

 

483,500

 

721,178

Trade accounts receivable

9

 

291,103

 

260,718

 

554,629

 

507,711

Inventories

10

 

16,283

 

23,435

 

46,868

 

53,135

Related parties

20

 

30,826

 

18,502

 

-

 

-

Programming receivable from subsidiaries

20

 

35,705

 

33,933

 

-

 

-

Recoverable taxes

12

 

63,609

 

91,633

 

71,377

 

115,717

Prepaid expenses

 

 

23,687

 

18,936

 

35,788

 

29,736

Interest on equity

20

 

66,096

 

66,096

 

-

 

-

Prepaid rights for use

20

 

120,310

 

120,804

 

169,148

 

169,844

Other current assets

 

 

12,265

 

14,835

 

23,114

 

24,174

Total current assets

 

 

822,739

 

1,040,530

 

1,384,424

 

1,621,495

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

Long-term receivables

 

 

 

 

 

 

 

 

 

Judicial deposits

11

 

67,249

 

60,003

 

109,455

 

97,338

Related parties

20

 

214,096

 

181,633

 

-

 

-

Deferred taxes

12

 

-

 

-

 

226,956

 

270,992

Recoverable taxes

12

 

4,060

 

4,060

 

5,589

 

5,589

Prepaid rights for use

20

 

195,912

 

225,802

 

275,440

 

317,463

Other non-current assets

 

 

4,061

 

4,079

 

7,592

 

9,288

 

 

 

485,378

 

475,577

 

625,032

 

700,670

 

 

 

 

 

 

 

 

 

 

Investments

13

 

1,446,398

 

1,385,460

 

-

 

-

Property, plant and equipment

14

 

2,443,801

 

2,242,860

 

4,403,245

 

4,122,766

Intangible assets

15

 

2,387,109

 

2,394,812

 

2,437,057

 

2,449,966

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current assets

 

 

6,762,686

 

6,498,709

 

7,465,334

 

7,273,402

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

7,585,425

 

7,539,239

 

8,849,758

 

8,894,897

 

 

4


 
 

 

 

 

 

Controlling company

 

Consolidated

 

 

Notes

 

03/31/2012

(unaudited

 

12/31/2011

 

03/31/2012

(unaudited

 

12/31/2011

LIABILITIES

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

Trade accounts payable

16

 

370,009

 

351,431

 

576,633

 

586,489

Accounts payable – programming suppliers

17

 

118,665

 

112,187

 

182,211

 

172,345

Taxes payable

 

 

25,193

 

33,772

 

74,647

 

94,435

Payroll and related charges

 

 

106,191

 

167,359

 

155,841

 

237,202

Debt

18

 

237,731

 

230,731

 

308,905

 

294,968

Related parties

20

 

78,676

 

74,889

 

86,634

 

84,490

Income taxes and social contribution

 

 

-

 

-

 

7,842

 

-

Copyright payable

19

 

123,119

 

116,954

 

153,300

 

145,462

Deferred revenues

20

 

117,275

 

117,699

 

206,499

 

207,299

Unrealized losses on derivatives

25/26

 

16,144

 

12,527

 

16,144

 

12,527

Other current liabilities

 

 

13,128

 

9,778

 

25,297

 

21,753

Total current liabilities

 

 

1,206,131

 

1,227,327

 

1,793,953

 

1,856,970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

Deferred taxes

12

 

65,435

 

29,890

 

-

 

-

Debt

18

 

1,361,105

 

1,394,159

 

1,823,501

 

1,874,414

Deferred revenues

20

 

200,714

 

230,287

 

352,357

 

404,636

Related parties

20

 

1,207

 

22,851

 

-

 

-

Provisions

21

 

437,124

 

427,126

 

566,238

 

551,278

Other non-current liabilities

 

 

11,272

 

19,760

 

11,272

 

19,760

Total non-current liabilities

 

 

2,076,857

 

2,124,073

 

2,753,368

 

2,850,088

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

Share capital

22

 

5,599,320

 

5,599,320

 

5,599,320

 

5,599,320

Capital reserves

22

 

153,168

 

153,168

 

153,168

 

153,168

Accumulated deficit

 

 

(1,450,051)

 

(1,564,649)

 

(1,450,051)

 

(1,564,649)

 

 

 

4,302,437

 

4,187,839

 

4,302,437

 

4,187,839

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

 

7,585,425

 

7,539,239

 

8,849,758

 

8,894,897

 

See accompanying notes to the financial statements.                                                                                                                                                                                                                                                       

 

 

5


 
 

 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Statements of changes in equity (unaudited)

For the three-month period ended March 31, 2012 and 2011

(In thousands of reais)

 

 

 

 

 

Number of shares (thousands)

 

Capital stock

 

Capital reserves

 

 

 

 

Common

Preferred

 

 

Subscribed

To be paid in

Paid in

 

Share premium

Special goodwill reserve

Share premium

Accumulated deficit

Total

Balances on December 31, 2010

 

114,459

228,504

 

5,612,243

(12,923)

5,599,320

 

8,702

89,521

54,945

(1,937,822)

3,814,666

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

-

-

 

-

-

-

 

-

-

-

106,511

106,511

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances on March 31, 2011

 

114,459

228,504

 

5,612,243

(12,923)

5,599,320

 

8,702

89,521

54,945

(1,831,311)

3,921,177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances on December 31, 2011

 

114,459

228,504

 

5,612,243

(12,923)

5,599,320

 

8,702

89,521

54,945

(1,564,649)

4,187,839

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

-

-

 

-

-

-

 

-

-

-

114,598

114,598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances on March 31, 2012

 

114,459

228,504

 

5,612,243

(12,923)

5,599,320

 

8,702

89,521

54,945

(1,450,051)

4,302,437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to the financial statements.

 

6


 
 

 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Statements of cash flow (unaudited)

For the three month period ended March 31, 2012 and 2011

(In thousands of reais)

 

 

Controlling company

 

Consolidated

 

2012

 

2011

 

 

2012

 

2011

Net cash flows from operating activities

 

 

 

 

 

 

 

Profit for the year

114,598

 

106,511

 

114,598

 

106,511

Adjustments to reconcile profit for the year to cash flow from operating activities

 

 

 

 

 

 

 

Equity pick-up

(60,938)

 

(63,423)

 

-

 

-

Monetary and exchange rate variations, net

(31,026)

 

(25,144)

 

(34,555)

 

(26,228)

Interest expense on borrowing

36,734

 

46,550

 

47,836

 

53,084

Depreciation and amortization

176,125

 

143,799

 

305,965

 

249,536

Losses on derivative financial instruments

9,112

 

19,412

 

9,112

 

19,412

Deferred income taxes and social contribution

35,597

 

25,677

 

44,087

 

31,403

Loss (gain) on disposal of property, plant and equipment

(11)

 

(176)

 

(509)

 

320

Provisions

3,370

 

6,720

 

6,919

 

12,266

 

 

 

 

 

 

 

 

Increase/decrease in operating assets and liabilities

 

 

 

 

 

 

 

(Increase) decrease in trade accounts receivable

(30,385)

 

(24,218)

 

(46,918)

 

(53,374)

(Increase) decrease in inventories

7,152

 

(5,978)

 

6,267

 

(24,496)

(Increase) decrease in recoverable taxes

37,914

 

(5,704)

 

58,255

 

(7,416)

(Increase) decrease in prepaid expenses

(4,751)

 

(4,373)

 

(6,052)

 

(5,133)

(Increase) decrease in other assets

(18,753)

 

(17,214)

 

(9,271)

 

2,054

Increase (decrease) in suppliers and programming

25,056

 

(3,037)

 

10

 

14,203

Increase (decrease) in fiscal obligations

(8,630)

 

(2,380)

 

(11,946)

 

4,017

Increase (decrease) in payroll and related charges

(61,168)

 

(31,890)

 

(81,361)

 

(37,766)

Increase (decrease) in deferred revenues

(29,998)

 

(30,299)

 

(53,078)

 

(53,624)

Increase (decrease) in provisions and other accounts payable

(686)

 

(9,759)

 

(547)

 

(7,466)

Net cash provided by operating activities

199,312

 

125,074

 

348,812

 

277,303

 

 

 

 

 

 

 

 

Cash flow from investing activities

 

 

 

 

 

 

 

Acquisition of property, plant and equipment and intangible assets

(339,899)

 

(123,363)

 

(531,653)

 

(238,822)

Cash proceeds from sale of property, plant and equipment

92

 

334

 

99

 

592

Net cash used in investing activities

(339,807)

 

(123,029)

 

(531,554)

 

(238,230)

 

 

 

 

 

 

 

 

Cash flow from financing activities

 

 

 

 

 

 

 

Debt

 

 

 

 

 

 

 

Proceeds

3,383

 

9,413

 

5,196

 

42,484

Repayments of principal

(11,862)

 

(7,563)

 

(26,812)

 

(41,669)

Repayments of interest

(29,620)

 

(33,713)

 

(33,320)

 

(36,688)

Related parties

 

 

 

 

 

 

 

Proceeds

77,638

 

6,314

 

-

 

-

Payments

(127,827)

 

(570,698)

 

-

 

-

Net cash used in financing activities

(88,288)

 

(596,247)

 

(54,936)

 

(35,873)

 

 

 

 

 

 

 

 

Net decrease in cash and cash equivalents

(228,783)

 

(594,202)

 

(237,678)

 

3,200

 

 

 

 

 

 

 

 

Cash and cash equivalents at the beginning of the year

391,638

 

601,014

 

721,178

 

821,560

Cash and cash equivalents at the end of the year

162,855

 

6,812

 

483,500

 

824,760

 

(228,783)

 

(594,202)

 

(237,678)

 

3,200

 

 

 

 

 

 

 

 

Supplementary disclosure of cash flow information

 

 

 

 

 

 

 

Income taxes and social contribution paid

339

 

-

 

10,547

 

18,936

 

 

 

 

 

 

 

 

               

 

See accompanying notes to the financial statements.

7


 
 

 

 

 

 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Value added statements (unaudited)

For the three-month period ended March 31, 2012 and 2011

 (In thousands of reais)

 

 

 

Controlling company

 

Consolidated

 

 

03/31/2012

 

03/31/2011

 

03/31/2012

 

03/31/2011

1. Generation of value added

 

 

 

 

 

 

 

 

Rendering of services

 

1,181,450

 

997,482

 

2,222,759

 

1,891,961

Other revenues

 

1,950

 

1,378

 

3,152

 

2,225

Revenue from the construction of own assets

 

41,939

 

20,322

 

48,891

 

24,534

Allowance for doubtful accounts

 

(10,328)

 

(6,012)

 

(19,794)

 

(10,563)

 

 

1,215,011

 

1,013,170

 

2,255,008

 

1,908,157

2. ( - ) Inputs

 

 

 

 

 

 

 

 

Cost of services rendered

 

(247,271)

 

(219,873)

 

(519,626)

 

(449,058)

Materials, energy and other outsourced services

 

(255,447)

 

(193,621)

 

(495,821)

 

(395,278)

Other

 

(9,456)

 

(3,040)

 

(14,945)

 

(3,192)

 

 

(512,174)

 

(416,534)

 

(1,030,392)

 

(847,528)

 

 

 

 

 

 

 

 

 

3. Gross value added (1-2)

 

702,837

 

596,636

 

1,224,616

 

1,060,629

 

 

 

 

 

 

 

 

 

4. (-) Depreciation and amortization

 

(176,125)

 

(143,799)

 

(305,965)

 

(249,536)

 

 

 

 

 

 

 

 

 

5. Net value added generated (3-4)

 

526,712

 

452,837

 

918,651

 

811,093

 

 

 

 

 

 

 

 

 

6. Transferred value added received

 

 

 

 

 

 

 

 

Equity pick-up

 

60,938

 

63,423

 

-

 

-

Finance income

 

54,384

 

52,724

 

72,958

 

59,793

 

 

115,322

 

116,147

 

72,958

 

59,793

 

 

 

 

 

 

 

 

 

7. Net value added for distribution(5+6)

 

642,034

 

568,984

 

991,609

 

870,886

 

 

 

 

 

 

 

 

 

8. Distribution of value added

 

 

 

 

 

 

 

 

Personnel: 

 

 

 

 

 

 

 

 

Direct Compensation

 

106,816

 

105,560

 

154,911

 

147,979

Benefits

 

22,509

 

21,301

 

36,741

 

34,136

FGTS

 

7,662

 

6,419

 

11,311

 

9,168

Other

 

3,955

 

4,165

 

6,126

 

6,758

 

 

140,942

 

137,445

 

209,089

 

198,041

Government: 

 

 

 

 

 

 

 

 

Federal

 

121,860

 

93,320

 

234,167

 

176,315

State

 

154,894

 

129,437

 

283,381

 

248,442

Municipal

 

4,886

 

3,114

 

5,948

 

4,208

 

 

281,640

 

225,871

 

523,496

 

428,965

Third party capital:  

 

 

 

 

 

 

 

 

Finance income and expenses

 

75,174

 

69,450

 

96,683

 

88,076

Rental

 

26,654

 

28,025

 

44,010

 

45,514

Monetary and foreign exchange rate variations

 

3,026

 

1,682

 

3,733

 

3,779

 

104,854

 

99,157

 

144,426

 

137,369

Equity: 

 

 

 

 

 

 

 

 

Profit for the year

 

114,598

 

106,511

 

114,598

 

106,511

Total

 

642,034

 

568,984

 

991,609

 

870,886

 

See accompanying notes to the financial statements.

 

8

 


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

1.      Operational context

 

Net Serviços de Comunicação S.A. is a publicly held corporation incorporated under the Brazilian Law. The Company controls a group of cable subscription television companies, collectively referred to as “Net Serviços” or “the Company”. Net Serviços de Comunicação S.A.’s shares are traded on the São Paulo Stock Exchange – BM&FBOVESPA (“Bolsa de Valores, Mercadorias e Futuros”) under the code NETC.

  

In addition to having common and preferred shares on the BM&FBOVESPA, the Company holds preferred shares traded on NASDAQ as “American Depositary Shares” – ADS in the United States of America and is subject to the Securities and Exchange Commission – SEC regulations. Each ADS represents 1 preferred share traded under the code NETC.

The Company also has preferred shares that are traded on the LATIBEX, the Madrid stock exchange, and is therefore subject to the regulations of the Spanish Comisión Nacional del Mercado de Valores – CNMV.

 

The Company is located in Brazil and its headquarters are located at Verbo Divino Street, 1356 in São Paulo, São Paulo state.

 

The Company offers cable television services under “NET” brand name and high-speed Internet access under “NET VIRTUA” brand name through several cable networks located in the country’s largest cities. The Company and Empresa Brasileira de Telecomunicações S.A. – Embratel (Embratel), a subsidiary of Telmex Internacional S.A.B. de C.V. (Telmex), jointly provide voice services under “NET FONE VIA EMBRATEL (NetFone)” brand name.

 

The Company signed an agreement with BM&FBOVESPA to adopt differentiated corporate governance practices, thus becoming eligible for a Level 2 listing, which was created to distinguish a select group of companies committed to differentiated corporate governance practices. The Company’s annual and quarterly financial statements meet the additional requirements of BM&FBOVESPA. Under the Company’s articles of incorporation, disputes and controversies arising from or related to their social status, the Regulation of Level 2, the provisions of the Brazilian Corporate Law, the standards published by National Monetary Council, the Central Bank of Brazil and the Brazilian Securities Commission, the Regulations of the BM&FBOVESPA and other rules applicable to the operation of the capital market in general should be resolved by arbitration to be conducted as per the regulations of the Market Arbitration Committee set up by BM&FBOVESPA (Arbitration clause).

 

 

 

9

 


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

2.    Basis of preparation and presentation of the interim financial statements

The  Company’s interim financial statements for the three-month period ended March 31, 2012 and 2011 were prepared and presented in accordance with accounting practices adopted in Brazil, which include the provisions of the Brazilian Corporate Law, the pronouncements issued by the Committee Accounting Pronouncements - CPC and regulations issued by the Securities and Exchange Commission - CVM, which are in accordance with international financial reporting standards (IFRS) issued by the International Accounting Standards Board - IASB, except for the measurement of investments in subsidiaries recorded by the equity method in the controlling company’s interim financial statements.

 

The interim financial statements for the three-month period ended March 31, 2012 and 2011 were prepared in accordance with CPC 21 – Interim Financial Statements and IAS 34 - Interim Financial Reporting (consolidated).

 

Pronouncements IFRS 9 Financial Instruments: Classification and Measurement, IFRS 10 Consolidated Financial Statements, IFRS 11 Joint Arrangements, IFRS 12 Disclosure of Involvement with Other Entities, IFRS 13 Fair Value Measurement, IAS 27 Separate Financial Statements (R) and IAS 28 Investments in Associates and Joint Ventures (R) are effective for annual periods beginning on or after January 1, 2013. The Company understands that the adoption of these standards and interpretations does not impact its financial statements and interim financial statements.

 

The Company's Board of Directors has power to amend the financial statements after issued. On April 25, 2012, the Board of Directors approved the Company’s individual and consolidated financial statements and authorized disclosure thereof.

 

The additional information relating to this note has not been significantly changed in relation to the disclosures made in the note 1 of the financial statements for the year ended December 31, 2011.

 

3. Accounting practices

 

The interim financial statements for the three-month period ended March 31, 2012 have  been prepared based on the same accounting practices disclosed in the note 3 of the financial statements for the year ended 2011.

 

 

 

 

 

 

10

 


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

4. Net revenues

 

 

Controlling Company

 

Consolidated

 

Three-month period ended

March 31,

 

Three-month period ended

March 31,

 

2012

(unaudited)

 

2011

(unaudited)

 

2012

(unaudited)

 

2011

(unaudited)

Gross revenues

1,229,004

 

1,031,425

 

2,306,494

 

1,953,011

Taxes on rendering of services

(202,956)

 

(170,332)

 

(384,253)

 

(328,070)

Discounts and cancellations

(47,554)

 

(33,943)

 

(83,735)

 

(61,050)

Net revenues

978,494

 

827,150

 

1,838,506

 

1,563,891

 

For the three periods ended March 31, 2012, the natures of taxes levied on sales have not significantly changed in relation to the disclosures made in the note 4 of the financial statements for the year ended December 31, 2011.

 

All the Company’s revenues are generated in Brazil.

 

5. Cost of services rendered

 

 

Controlling company

 

Consolidated

 

03/31/2012

(unaudited)

 

03/31/2011

(unaudited)

 

03/31/2012

(unaudited)

 

03/31/2011

(unaudited)

 

 

 

 

 

 

 

 

Programming costs

(196,814)

 

(157,983)

 

(432,100)

 

(355,690)

Materials and maintenance

(9,672)

 

(8,003)

 

(21,855)

 

(15,937)

Personnel

(70,755)

 

(71,466)

 

(117,343)

 

(113,813)

Pole rental

(15,712)

 

(12,954)

 

(23,300)

 

(19,362)

Depreciation

(115,623)

 

(87,224)

 

(225,283)

 

(175,532)

Amortization

(29,828)

 

(29,662)

 

(41,767)

 

(41,575)

Third party service

(70,676)

 

(48,012)

 

(151,715)

 

(113,423)

Network electrical power

(8,387)

 

(6,610)

 

(12,802)

 

(10,223)

Telecommunications

(42,374)

 

(55,440)

 

(74,879)

 

(82,389)

Other

(38,861)

 

(32,288)

 

(68,301)

 

(57,666)

 

(598,702)

 

(509,642)

 

(1,169,345)

 

(985,610)

 

 

11


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

6. Finance results

 

 

Controlling Company

 

Consolidated

 

Three-month period ended

March 31,

 

Three-month period ended

March 31,

 

2012

(unaudited)

 

2011

(unaudited)

 

2012

(unaudited)

 

2011

(unaudited)

Finance Income:

 

 

 

 

 

 

 

Interest on loans to subsidiaries and associated companies

6.058

 

13,041

 

-

 

-

Interest on cash and cash equivalents

6.572

 

9,354

 

14,289

 

20,136

Interest on prepaid rights for use

9.048

 

8,579

 

12,721

 

12,061

Interest and fines on late monthly payments

6.097

 

5,002

 

10,830

 

8,893

Interest on tax credits

1.153

 

2,183

 

1,495

 

2,538

Other

39

 

238

 

39

 

561

 

28.967

 

38,397

 

39,374

 

44,189

Finance Expenses:

 

 

 

 

 

 

 

Finance charges on loans and debentures

(32,948)

 

(38,890)

 

(39,978)

 

(45,900)

Monetary exchange rate variation on debt

19,596

 

18,782

 

19,596

 

18,782

Finance charges and monetary exchange

(9,207)

 

(9,311) 

 

(14,455)

 

(15,087)

Finance charges on provisions for contingencies

(16,713)

 

(7,066)

 

(18,569)

 

(9,142)

Losses on derivatives

(9,112)

 

(19,412)

 

(9,112)

 

(19,412)

IOF tax on intercompany transactions

(1,294)

 

(4,101)

 

(1,493)

 

(6,535)

PIS and COFINS taxes on interest income

(353)

 

(296)

 

(643)

 

(532)

Discounts extended

(538)

 

(3,337)

 

(2,705)

 

(5,566)

Monetary and exchange variation on suppliers and accounts payable

(2,386)

 

(1,314)

 

304

 

(1,517)

Other 

(4,121)

 

(79)

 

(5,173)

 

(2,234)

 

(57,076)

 

(65,024)

 

(72,228)

 

(87,143)

Total

(28,109)

 

(26,627)

 

(32,854)

 

(42,954)

 

 

7. Expenses by nature

 

The Company presents its income statements by function. The table below shows details by nature:

 

 

Controlling company

 

Consolidated

 

03/31/2012

(unaudited)

 

03/31/2011

(unaudited)

 

03/31/2012

(unaudited)

 

03/31/2011

(unaudited)

Programming costs

(196,814)

 

(157,983)

 

(432,100)

 

(355,690)

Other costs

(101,181)

 

(115,296)

 

(173,918)

 

(185,576)

Third party service

(166,394)

 

(110,405)

 

(290,911)

 

(214,082)

Depreciation and amortization

(176,125)

 

(143,799)

 

(305,965)

 

(249,536)

Payroll expenses

(151,239)

 

(148,434)

 

(225,122)

 

(214,059)

Other

(71,219)

 

(55,588)

 

(203,063)

 

(143,021)

 

(862,972)

 

(731,505)

 

(1,631,079)

 

(1,361,964)

Classified as:

 

 

 

 

 

 

 

Cost of services rendered

(598,702)

 

(509,642)

 

(1,169,345)

 

(985,610)

Selling expenses

(124,269)

 

(92,979)

 

(199,048)

 

(157,912)

General and administrative expenses

(126,356)

 

(128,133)

 

(234,518)

 

(206,654)

Other

(13,645)

 

(751)

 

(28,168)

 

(11,788)

 

(862,972)

 

(731,505)

 

(1,631,079)

 

(1,361,964)

 

 

12


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

8.  Cash and cash equivalents

 

 

 

Controlling company

 

 

Consolidated

 

03/31/2012

(unaudited)

 

12/31/2011

 

03/31/2012

(unaudited)

 

12/31/2011

Cash and banks

6,783

 

15,447

 

12,125

 

32,346

Banking deposit certificates

23,411

 

3,334

 

23,496

 

3,417

Investment funds

132,661

 

372,857

 

447,879

 

685,415

 

162,855

 

391,638

 

483,500

 

721,178

 

The additional information relating to this note has not been significantly changed in relation to the disclosures made in the note 8 of the financial statements for the year ended December 31, 2011.

 

9. Trade receivables

 

 

Controlling company

 

Consolidated

 

03/31/2012

(unaudited)

 

12/31/2011

 

03/31/2012

(unaudited)

 

12/31/2011

Trade receivables

326,390

 

293,046

 

619,614

 

565,709

(-) Allowance for doubtful accounts

(35,287)

 

(32,328)

 

(64,985)

 

(57,998)

 

291,103

 

260,718

 

554,629

 

507,711

 

Breakdown of trade receivables is as follows:

 

 

Controlling company

 

Consolidated

 

03/31/2012

(unaudited)

 

12/31/2011

 

03/31/2012

(unaudited)

 

12/31/2011

Due

170,687

 

155,925

 

330,886

 

308,956

 

 

 

 

 

 

 

 

Overdue:

 

 

 

 

 

 

 

Up to 30 days

98,003

 

88,726

 

186,079

 

168,521

31 – 60 days

16,240

 

12,479

 

28,003

 

21,807

61 – 90 days

11,601

 

9,768

 

20,158

 

17,797

91- 180 days

29,859

 

26,148

 

54,488

 

48,628

 

326,390

 

293,046

 

619,614

 

565,709

               

 

The continuity schedule of the allowance for doubtful accounts is shown below:

 

 

Controlling

 

Consolidated

Balances at December 31, 2011  

(32,328)

 

(57,998)

Credits provisioned during the period (unaudited) 

(10,328)

 

(19,794)

Credits written off during the period (unaudited)

7,369

 

12,807

Balances at March 31, 2012 (unaudited) 

(35,287)

 

(64,985)

 

The additional information relating to this note has not been significantly changed in relation to the disclosures made in the note 9 of the financial statements for the year ended December 31, 2011.

 

13


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

10. Inventories

 

 

Controlling company

 

Consolidated

 

03/31/2012

(unaudited)

 

12/31/2011

 

03/31/2012

(unaudited)

 

12/31/2011

Material for network maintenance

6,133

 

11,551

 

10,668

 

17,626

Material for technical assistance

10,150

 

11,884

 

36,200

 

35,509

 

16,283

 

23,435

 

46,868

 

53,135

 

During the three-month period ended March 31, 2012, R$ 9,672 (R$ 8,003 during the three-month period ended March 31, 2011) consumed for materials related to maintenance of networks and technical assistance, which were recorded in cost of services rendered in the controlling company and R$ 21,855 (R$ 15,937 during the three-month period ended March 31, 2011) in the consolidated basis (unaudited). 

 

11. Judicial deposits

 

The Company has judicial deposits related to labor, civil, tax and social security claims, as follows:

 

 

Controlling company

 

Consolidated

 

03/31/2012

(unaudited)

 

12/31/2011

 

03/31/2012

(unaudited)

 

12/31/2011

Labor

8,260

 

7,043

 

13,466

 

11,927

Civil

3,699

 

2,261

 

5,726

 

4,036

Lease of poles and ducts

27,099

 

25,934

 

27,099

 

25,934

Copyrights – ECAD

10,320

 

7,580

 

38,068

 

33,682

Tax

17,871

 

17,185

 

25,096

 

21,759

 

67,249

 

60,003

 

109,455

 

97,338

 

 

 

14


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

12. Income tax

 

a.    Income tax and social contribution

 

 

 

 

Controlling Company

 

Consolidated

 

Three-month period ended

March 31,

 

Three-month period ended

March 31,

 

2012

 

2011

 

2012

 

2011

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

Current income tax and social contribution expenses

1,844

 

(253)

 

(15,888)

 

(21,059)

 

 

 

 

 

 

 

 

Deferred income tax and social contribution on:

 

 

 

 

 

 

 

Tax losses and negative tax basis of social contribution

-

 

-

 

(11,847)

 

(8,845)

Goodwill 

(34,263)

 

(16,775)

 

(34,263)

 

(16,775)

Amortization property, equipment and intangible

4,090

 

4,022

 

4,090

 

4,022

Other temporary differences

(5,424)

 

(12,924)

 

(2,067)

 

(9,805)

Total deferred tax income

(35,597)

 

(25,677)

 

(44,087)

 

(31,403)

Total income taxes expense

(33,753)

 

(25,930)

 

(59,975)

 

(52,462)

 

The income taxes and social contribution expense was calculated based on the estimated annual tax average rate of 22.75% in the case of the controlling company’s interim financial statements and 34.36% in the case of the consolidated interim financial statements.

 

Amounts reported as income tax expense in the income statements are reconciled to the statutory rates as follows:

 

 

Controlling Company

 

Consolidated

 

Three-month period ended

March 31,

 

Three-month period ended

March 31,

 

2012

(unaudited)

2011

(unaudited)

 

2012

(unaudited)

2011

(unaudited)

 

 

 

 

 

 

Profit before income taxes and social contribution

148,351

132,441

 

174,573

158,973

 

 

 

 

 

 

Income taxes and social contribution at the nominal rate of 34%

(50,439)

(45,030)

 

(59,355)

(54,051)

 

 

 

 

 

 

(Additions) / exclusions:

 

 

 

 

 

Income taxes and social contribution equity

20,719

21,564

 

-

-

Income taxes and social contribution on permanently nondeductible expenses

(449)

(518)

 

(539)

(642)

 

 

 

 

 

 

Other reconciling items:

 

 

 

 

 

Unrecorded current year tax losses

(25,249)

(5,970)

 

(26,542)

(6,634)

Offsetting of tax losses and negative basis for social contribution taxes, for which deferred tax asset was not recognized in previous year

-

4,277

 

-

8,804

Recognition of deferred income taxes and social contribution on temporary differences, including temporary differences originating from previous year

21,795

(5,315)

 

31,587

784

Other

(130)

5,062

 

(5,126)

(723)

Income taxes  and social contribution for the period

(33,753)

(25,930)

 

(59,975)

(52,462)

Effective rate

(22,75%)

(19,58%)

 

(34,36%)

(33,00%)

 

 

 

15


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

12. Income tax – continued

 

b.    Deferred and recoverable tax

 

 

Controlling company

 

Consolidated

 

03/31/2012

(unaudited)

 

12/31/2011

 

03/31/2012

(unaudited)

 

12/31/2011

Recoverable tax:

 

 

 

 

 

 

 

Withhold income tax

7,782

 

32,529

 

8,837

 

46,870

Recoverable Federal tax

29,335

 

33,882

 

35,409

 

43,250

Recoverable State tax

29,516

 

28,268

 

31,135

 

29,889

Other

1,036

 

1,014

 

1,585

 

1,297

 

67,669

 

95,693

 

76,966

 

121,306

Current

63,609

 

91,633

 

71,377

 

115,717

Non-current

4,060

 

4,060

 

5,589

 

5,589

 

 

 

 

 

 

 

 

Deferred taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes:

 

 

 

 

 

 

 

Net operating losses carryforward

-

 

-

 

178,006

 

186,725

Temporary differences

 

 

 

 

 

 

 

Provisions

92,093

 

90,236

 

106,197

 

102,870

Allowance for doubtful accounts

9,588

 

8,848

 

17,503

 

16,312

Provision for profit sharing

10,439

 

29,493

 

13,914

 

38,732

Foreign exchange and derivative losses

4,036

 

3,132

 

4,036

 

3,132

Property, equipment, inventories and trade accounts payables

29,829

 

27,991

 

33,684

 

 

31,613

Tax credit on business combinations

(96,180)

 

(70,976)

 

(96,180)

 

(70,976)

Intangible

(108,900)

 

(112,070)

 

(108,900)

 

(112,070)

Property, plant and equipment

973

 

1,138

 

973

 

1,138

Aliquot estimated average

16,073

 

-

 

23,307

 

-

Other

(6,072)

 

230

 

(7,638)

 

(181)

 

(48,121)

 

(21,978)

 

(13,104)

 

10,570

 

 

 

 

 

 

 

 

 

(48,121)

 

(21,978)

 

164,902

 

197,295

Social contribution:

 

 

 

 

 

 

 

Net operating losses carryforward

 

 

 

 

66,762

 

69,891

Temporary differences

 

 

 

 

 

 

 

Provisions

33,154

 

32,485

 

38,231

 

37,033

Allowance for doubtful accounts

3,452

 

3,185

 

6,301

 

5,872

Provision for profit sharing

3,758

 

10,617

 

5,009

 

13,944

Foreign exchange and derivative losses

1,453

 

1,127

 

1,453

 

1,127

Property, equipment, inventories and trade accounts payables

10,739

 

10,077

 

12,127

 

11,381

Tax credit on business combinations

(34,625)

 

(25,552)

 

(34,625)

 

(25,552)

Intangible

(39,204)

 

(40,345)

 

(39,204)

 

(40,345)

Property, plant and equipment

350

 

410

 

350

 

410

Estimated average rate

5,794

 

-

 

8,398

 

-

Other

(2,185)

 

84

 

(2,748)

 

(64)

 

(17,314)

 

(7,912)

 

(4,708)

 

3,806

 

 

 

 

 

 

 

 

 

(17,314)

 

(7,912)

 

62,054

 

73,697

 

 

 

 

 

 

 

 

 

(65,435)

 

(29,890)

 

226,956

 

270,992

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets

220,407

 

217,498

 

514,928

 

518,993

Deferred tax liabilities

(285,842)

 

(247,388)

 

(287,972)

 

(248,001)

 

(65,435)

 

(29,890)

 

226,956

 

270,992

 

aliquot estimated average

 

 

 

16


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

12. Income tax – continued

 

b.          Deferred and recoverable tax – continued  

 

Controlling company

 

Consolidated

Changes in deferred income tax and social contribution

Temporary differences

 

Net operating losses carry forward

Temporary differences

Total

Balances at December 31, 2011

(29,890)

 

256,616

14,376

270,992

Addition - deferred tax assets (unaudited)

36,176

 

-

50,940

50,940

Addition - deferred tax liabilities (unaudited)

(42,776)

 

-

(44,301)

(44,301)

Reductions

(28,945)

 

(11,848)

(38,827)

(50,675)

Balances at March 31, 2012

(65,435)

 

244,768

(17,812)

226,956

 

 

Estimated realization of deferred tax assets on March 31, 2012 is determined based on the projection of future taxable income, as follows (unaudited):

 

 

Controlling company

 

Consolidated

2012

164,257

 

235,989

2013

13,475

 

71,371

2014

9,169

 

109,168

2015

7,953

 

41,149

2016 to 2021

25,553

 

57,251

 

220,407

 

514,928

 

 

17


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

12. Income tax – continued

 

b.   Deferred and recoverable tax – continued  

 

The Company has net operating losses to offset 30% of the annual taxable income, without expiration, for the following amounts:

 

 

Controlling company

 

Consolidated

 

03/31/2012 (unaudited) 

 

12/31/2011

 

03/31/2012 (unaudited) 

 

12/31/2011

 

Income

taxes

Social contribution

Total

 

Income

taxes

Social contribution

Total

 

Income taxes

Social contribution

Total

 

Income

taxes

Social contribution

Total

Gross amounts

1,870,361

2,291,040

-

 

1,792,251

2,227,470

-

 

2,850,822

3,290,532

-

 

2,803,040

3,258,005

-

Tax credit (25%/9%)

467,590

206,194

673,784

 

448,063

200,472

648,535

 

712,706

296,148

1,008,854

 

700,760

293,220

993,980

Recognized tax credit

-

-

-

 

-

-

-

 

(178,006)

(66,762)

(244,768)

 

(186,725)

(69,891)

(256,616)

Non-recognized tax credit

467,590

206,194

673,784

 

448,063

200,472

648,535

 

534,700

229,386

764,086

 

514,035

223,329

737,364

 

The additional information relating to this note has not been significantly changed in relation to the disclosures made in the note 12 of the financial statements for the year ended December 31, 2011.

 

 

18


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

13. Investments

                                    

Detailed information about the composition, changes as well relevant information of investments are as follows:

 

a) Continuity schedule of investments

Companies

% Interest

Balaces on 12/31/2011

Equity

(unaudited)

Balances on 03/31/2012

(unaudited)  

Investments in subsidiaries:

 

 

 

 

Net São Paulo Ltda.

100%

801,062

58,413

859,475

Net Rio Ltda.

100%

417,176

4,476

421,652

Net Brasília Ltda.

100%

111,303

(3,801)

107,502

Reyc Comércio e Participações Ltda.

100%

40,038

821

40,859

Other

100%

15,881

1,029

16,910

 

 

1,385,460

60,938

1,446,398

 

 

b) Information related to subsidiaries (unaudited)

 

03/31/2012

 

 

03/31/2011

Subsidiaries:

Number of shares (thousand)

Assets

Liabilities

Stock holders´ equity

 

Net

revenue

Net income/(loss) for the year

Effect on the controlling company’s results

 

Effect on the controlling company’s results

Net São Paulo Ltda.

43,972

1,996,534

1,137,059

859,475

559,860

58,413

58,413

 

45,959

Net Rio Ltda.

20,000,000

856,315

434,662

421,653

266,078

4,476

4,476

 

16,625

Net Brasília Ltda.

8,872,670

309,818

202,316

107,502

72,113

(3,801)

(3,801)

 

975

Reyc Comércio e Participações Ltda.

3,420

175,456

134,597

40,859

76,749

821

821

 

(1,133)

Other

-

26,941

10,030

16,911

3,659

1,029

1,029

 

997

 

 

 

 

 

 

60,938

60,938

 

63,423

 

19


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

14. Property, plant and equipment

 

Controlling company

 

Distribution plant

Software and computer equipment

Machinery and equipment

Furniture and fixtures

Installations, improvements and properties

Vehicles

Tools

Other

Total

Cost

 

 

 

 

 

 

 

 

 

Balances at December 31, 2011

4,257,254

122,063

28,108

23,651

59,514

2,980

28,445

7,795

4,529,810

Additions (unaudited) 

315,329

3,718

2

667

(170)

-

918

-

320,464

Transfers (unaudited) 

(2,996)

-

-

5

2,991

-

-

-

-

Write-offs (unaudited) 

(4,441)

(470)

(2)

(3)

-

(778)

-

-

(5,694)

Balances at March 31, 2012 (unaudited)

4,565,146

125,311

28,108

24,320

62,335

2,202

29,363

7,795

4,844,580

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation

 

 

 

 

 

 

 

 

 

Depreciation rate per annum

8,33 a 20%

20 a 33,33%

10%

10%

4 a 25%

20%

20%

-

-

Balances at December 31, 2011

(2,096,964)

(99,930)

(22,344)

(16,411)

(31,338)

(2,674)

(17,410)

121

(2,286,950)

Additions (unaudited) 

(113,957)

(2,752)

(410)

(315)

(839)

(29)

(1,142)

-

(119,444)

Write-offs (unaudited) 

4,385

448

1

3

-

778

-

-

5,615

Balances at March 31, 2012 (unaudited)

(2,206,536)

(102,234)

(22,753)

(16,723)

(32,177)

(1,925)

(18,552)

121

(2,400,779)

 

 

 

 

 

 

 

 

 

Net balances at December 31, 2011

2,160,290

22,133

5,764

7,240

28,176

306

11,035

7,916

2,242,860

Net balances at March 31, 2012 (unaudited)

2,358,610

23,077

5,355

7,597

30,158

277

10,811

7,916

2,443,801

 

 

20


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

14. Property, plant and equipment – continued 

 

 

 

Consolidated

 

Distribution plant

Software and computer equipment

Machinery and equipment

Furniture and fixtures

Installations, improvements and properties

Vehicles

Tools

Other

Total

Cost

 

 

 

 

 

 

 

 

 

Balances at December 31, 2011

8,182,538

150,057

45,550

32,771

98,138

3,903

54,356

8,144

8,575,457

Additions (unaudited) 

503,994

3,791

82

670

55

-

2,298

-

510,890

Transfers (unaudited) 

(6,601)

-

-

228

6,373

-

-

-

-

Write-offs (unaudited) 

(7,959)

(480)

(111)

(31)

-

(834)

(13)

-

(9,428)

Balances at March 31, 2012 (unaudited)

8,671,972

153,368

45,521

33,638

104,566

3,069

56,641

8,144

9,076,919

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation

 

 

 

 

 

 

 

 

 

Depreciation rate per annum

8,33 a 20%

20 a 33,33%

10%

10%

4 a 25%

20%

20%

-

-

Balances at December 31, 2011

(4,178,441)

(124,822)

(36,970)

(21,547)

(53,282)

(3,070)

(35,061)

502

(4,452,691)

Additions (unaudited) 

(222,837)

(3,344)

(553)

(461)

(1,507)

(79)

(2,038)

-

(230,819)

Transfers (unaudited) 

-

-

-

(74)

74

-

-

-

-

Write-offs (unaudited) 

8,403

455

111

20

-

834

13

-

9,836

Balances at March 31, 2012 (unaudited)

(4,392,875)

(127,711)

(37,412)

(22,062)

(54,715)

(2,315)

(37,086)

502

(4,673,674)

 

 

 

 

 

 

 

 

 

Net balances at December 31, 2011

4,004,097

25,235

8,580

11,224

44,856

833

19,295

8,646

4,122,766

Net balances at March 31, 2012 (unaudited)

4,279,097

25,657

8,109

11,576

49,851

754

19,555

8,646

4,403,245

 

During the three-month period ended March 31, 2012, the Company did not identify an indication that the property, plant and equipment may be impaired, as required by IAS 36/CPC 01 (R1) Impairment of assets.

 

21


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

15. Intangible assets

 

 

Controlling Company

 

Indefinite useful life

 

Finite useful life

 

 

 

Cost

Goodwill

 

Licenses

 

Softwares

 

Customer portfolio

 

Other

 

Total

Balance on December 31, 2010

1,961,405

 

496,586

 

416,650

 

304,367

 

10,301

 

3,189,309

Additions (unaudited)

-

 

-

 

19,435

 

-

 

-

 

19,435

Balance on March 31, 2011 (unaudited)

1,961,405

 

496,586

 

436,085

 

304,367

 

10,301

 

3,208,744

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated amortization

 

 

 

 

 

 

 

 

 

 

 

Amortization rate per annum  

-

 

-

 

20%

 

16.67%

 

20%

 

-

Balance on December 31, 2010

(212,062)

 

(59,666)

 

(280,115)

 

(240,516)

 

(2,138)

 

(794,497)

Additions (unaudited)

-

 

-

 

(14,171)

 

(12,682)

 

(285)

 

(27,138)

Balance on March 31, 2011 (unaudited)

(212,062)

 

(59,666)

 

(294,286)

 

(253,198)

 

(2,423)

 

(821,635)

 

 

 

 

 

 

 

 

 

 

 

 

Net balance on December 31, 2010

1,749,343

 

436,920

 

136,535

 

63,851

 

8,163

 

2,394,812

Net balance on March 31, 2011 (unaudited)

1,749,343

 

436,920

 

141,799

 

51,169

 

7,878

 

2,387,109

 

 

Consolidated

 

Indefinite useful life

 

Finite useful life

 

 

 

Cost

Goodwill

 

Licenses

 

Softwares

 

Customer portfolio

 

Other

 

Total

Balance on December 31, 2010

1,928,616

 

438,726

 

539,103

 

304,367

 

16,173

 

3,226,985

Additions

-

 

-

 

20,763

 

-

 

-

 

20,763

Balance on March 31, 2011 (unaudited)

1,928,616

 

438,726

 

559,866

 

304,367

 

16,173

 

3,247,748

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated amortization

 

 

 

 

 

 

 

 

 

 

 

Amortization rate per annum

-

 

-

 

20%

 

16.67%

 

20%

 

-

Balance on December 31, 2010

(178,742)

 

(1,806)

 

(347,972)

 

(240,516)

 

(7,983)

 

(777,019)

Additions

-

 

-

 

(20,696)

 

(12,682)

 

(294)

 

(33,672)

Balance on March 31, 2011 (unaudited)

(178,742)

 

(1,806)

 

(368,668)

 

(253,198)

 

(8,277)

 

(810,691)

 

 

 

 

 

 

 

 

 

 

 

 

Net balance on December 31, 2010

1,749,874

 

436,920

 

191,131

 

63,851

 

8,190

 

2,449,966

Net balance on March 31, 2011 (unaudited)

1,749,874

 

436,920

 

191,198

 

51,169

 

7,896

 

2,437,057

 

The Company assesses the recovery of the carrying value of goodwill and intangible assets with indefinite useful life at the close of each fiscal year. The last assessment performed on December 31, 2011, did not result in any recognizing losses on intangible assets, even applying conservative assumptions in an adverse scenario. On March 31, 2012, the Company did not identify the existence of indicators of impairment in their intangible assets.


The additional information relating to this note has not been significantly changed in relation to the disclosures made in the note 15
of the financial statements for the year ended December 31, 2011.

 

16. Trade payables

 

 

Controlling company

 

Consolidated

 

03/31/2012 (unaudited)

 

12/31/2011

 

03/31/2012 (unaudited)

 

12/31/2011

Domestic suppliers

365,372

 

348,333

 

524,777

 

542,303

Foreign suppliers

4,637

 

3,098

 

51,856

 

44,186

 

370,009

 

351,431

 

576,633

 

586,489

 

 

 

 

22

 


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

17.  Trade payables – programming content suppliers

 

 

 

 

 

Controlling company

 

Consolidated

Description

 

03/31/2012

 

12/31/2011

 

03/31/2012

 

12/31/2011

Related parties

 

 

 

 

 

 

 

 

Net Brasil S.A.

 

48,129

 

46,370

 

108,027

 

102,146

 

 

 

 

 

 

 

 

 

Third parties

 

70,536

 

65,817

 

74,184

 

70,199

 

 

118,665

 

112,187

 

182,211

 

172,345

   

 

 

The table below shows programming and related costs incurred:

 

 

Operating income

 

Controllling Company

 

Consolidated

Companies

03/31/2012 (unaudited)

03/31/2011 (unaudited)

 

03/31/2012 (unaudited)

03/31/2011 (unaudited)

Related parties

 

 

 

 

 

Net Brasil S,A,

(140,975)

(113,279)

 

(308,432)

(252,898)

 

 

 

 

 

 

Third parties

(55,839)

(44,704)

 

(123,668)

(102,792)

 

 

 

 

 

 

 

(196,814)

(157,983)

 

(432,100)

(355,690)

 

The additional information relating to this note has not been significantly changed in relation to the disclosures made in the note 17 of the financial statements for the year ended December 31, 2011.

 

 

23


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

18. Debt

 

 

 

Effective interest rate per annum

 

Controlling company

 

Currency

Nominal interest rate per annum

03/31/2012

(unaudited)

 

12/31/2011

 

 

03/31/2012

(unaudited) 

 

12/31/2011

 

 

 

 

 

 

 

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

Local currency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finame

R$

TJLP + 3.15%

9,15%

 

9.15%

 

28,745

 

18,061

 

46,806

 

30,805

 

24,359

 

55,164

Finame PSI

R$

4.50 to 8.70%

5,10%

 

5.10%

 

22,340

 

94,344

 

116,684

 

19,758

 

97,252

 

117,010

 

 

 

 

 

 

 

51,085

 

112,405

 

163,490

 

50,563

 

121,611

 

172,174

Foreign currency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global Notes 2020

US$

7.50%

8,57%

 

8.57%

 

8,950

 

633,680

 

642,630

 

23,301

 

652,321

 

675,622

Banco Inbursa S.A.

US$

7.88%

9,26%

 

9.26%

 

10,545

 

180,985

 

191,530

 

6,519

 

186,317

 

192,836

 

 

 

 

 

 

 

19,495

 

814,665

 

834,160

 

29,820

 

838,638

 

868,458

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans and financings

 

 

 

 

 

 

70,580

 

927,070

 

997,650

 

80,383

 

960,249

 

1,040,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debentures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

03/31/2012 (unaudited)

12/31/2011  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-convertible

 

 

58,000

58,000

 

167,151

 

434,035

 

601,186

 

150,348

 

433,910

 

584,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

237,731

 

1,361,105

 

1,598,836

 

230,731

 

1,394,159

 

1,624,890

                                   

 

 

 

 

 

 

Effective interest rate per annum

 

 

 

Consolidated

 

Currency

Nominal interest rate per annum

03/31/2012 (unaudited) 

 

12/31/2011

 

 

03/31/2012

(unaudited) 

 

12/31/2011

 

 

 

 

 

 

 

 

Current

 

Non-current

 

Total

 

Current

 

Non-current

 

Total

Local currency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finame

R$

TJLP + 3.15%

9,15%

 

9.15%

 

58,206

 

39,508

 

97,714

 

64,864

 

51,550

 

116,414

Finame PSI

R$

4.50 to 8.70%

5,10%

 

5.10%

 

54,020

 

234,308

 

288,328

 

47,644

 

244,142

 

291,786

Bank Credit Notes (CCB)– Itaú BBA

R$

CDI + 2.10% a 2.55%

 

11,62%

 

12.97%

 

5,959

 

120,000

 

125,959

 

2,292

 

120,000

 

122,292

 

 

 

 

 

 

 

118,185

 

393,816

 

512,001

 

114,800

 

415,692

 

530,492

Foreign currency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global Notes 2020

US$

7.50%

8,57%

 

8.57%

 

8,950

 

633,680

 

642,630

 

23,301

 

652,321

 

675,622

Banco Inbursa S.A.

US$

7.88%

9,26%

 

9.26%

 

14,619

 

361,970

 

376,589

 

6,519

 

372,491

 

379,010

 

 

 

 

 

 

 

23,569

 

995,650

 

1,019,219

 

29,820

 

1,024,812

 

1,054,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans and financings

 

 

 

 

 

 

141,754

 

1,389,466

 

1,531,220

 

144,620

 

1,440,504

 

1,585,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debentures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

03/31/2012

(unaudited)

12/31/2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-convertible

 

 

58,000

58,000

 

167,151

 

434,035

 

601,186

 

150,348

 

433,910

 

584,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

308,905

 

1,823,501

 

2,132,406

 

294,968

 

1,874,414

 

2,169,382

 

 

24


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

18. Debt – continued 

 

a)        Costs of debt

 

Following shown the amortization schedule of the costs of debt:

 

Year

 

Banco

Inbursa S.A.

 

Debentures

 

Global Notes 2020

 

Total

2012

 

217

 

302

 

462

 

981

2013

 

310

 

439

 

616

 

1,365

2014

 

336

 

437

 

616

 

1,389

2015

 

364

 

215

 

616

 

1,195

2016 - 2020

 

1,515

 

-

 

2,361

 

3,876

 

 

2,742

 

1,393

 

4,671

 

8,806

 

The additional information relating to this note has not been significantly changed in relation to the disclosures made in the note 18 of the financial statements for the year ended December 31, 2011.

 

19.  Copyright payable - ECAD

 

The Company has been discussing amounts required by ECAD (Escritório Central de Arrecadação e Distribuição), an organization which performs as the legal representative of artists and authors in collecting royalties from public music broadcast in Brazil on their behalf and has judicial deposits in the amount of R$10,320 (unaudited), (R$7,580 in December 31, 2011) in the controlling company and R$38,068 (unaudited), (R$33,682 in December 31, 2011) in the consolidated, as disclosed in note 11.

 

20. Related parties

 

a)      Employee benefits  

Expenses with employees’ salaries, benefits and social charges are as follows:

 

 

Controlling Company

 

Consolidated

 

 

Three-month period ended

March 31,

 

Three-month period ended

March 31,

 

 

2012

(unaudited)

 

2011

(unaudited)

 

2012

(unaudited)

 

2011

(unaudited)

Payroll and related charges

 

111,530

93,389

 

163,100

 

135,020

Profit participation plan

 

17,246

 

33,919

 

25,162

 

45,289

Statutory benefits

 

12,240

 

12,054

 

20,331

 

19,473

Additional benefits

 

10,223

 

9,072

 

16,529

 

14,277

 

151,239

 

148,434

 

225,122

 

214,059

 

 

 

25


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

20. Related parties – continued 

 

b)      Management’s compensation  

 

Compensation paid to the Company's management fields of expertise is as follows:

                  

 

 

 

Controlling company and Consolidated

For the three month period ended March 31,

 

 

2012 (unaudited) 

 

2011 (unaudited) 

 

 

 

 

 

Payroll

 

859

 

1,011

Profit participation plan

 

2,113

 

2,504

 

 

2,972

 

3,515

 

 

c)      Subsidiaries, stockholders and entities under the common control

 

The main balances of assets, liabilities, revenues and expenses in March 31, 2012 and December 31, 2011, arising from the transactions between related parties are as follows:

 

Controlling company

 

Assets

 

Related parties

 

Programming receivable

 

Interest on equity

 

Total

Companies

03/31/2012 (unaudited)

12/31/2011

 

03/31/2012 (unaudited) 

12/31/2011

 

03/31/2012 (unaudited) 

12/31/2011

 

03/31/2012 (unaudited) 

12/31/2011

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

Net São Paulo Ltda.

19,397

10,092

 

21,957

20,960

 

40,438

40,438

 

81,792

71,490

Net Rio Ltda.

51,840

17,738

 

10,753

10,182

 

19,477

19,477

 

82,070

47,397

Net Brasília Ltda.

98,956

87,810

 

2,884

2,688

 

5,701

5,701

 

107,541

96,199

Reyc Comércio e Participações Ltda.

74,588

84,252

 

-

-

 

-

-

 

74,588

84,252

Other

136

202

 

111

103

 

480

480

 

727

785

 

244,917

200,094

 

35,705

33,933

 

66,096

66,096

 

346,718

300,123

Entities under the common control

 

 

 

 

 

 

 

 

 

 

 

Globosat Programadora Ltda

5

41

 

-

-

 

-

-

 

5

41

 

 

 

 

 

 

 

 

 

 

 

 

Total

244,922

200,135

 

35,705

33,933

 

66,096

66,096

 

346,723

300,164

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

30,826

18,502

 

35,705

33,933

 

66,096

66,096

 

132,627

118,531

Non-current assets

214,096

181,633

 

-

-

 

-

-

 

214,096

181,633

                       

    

  

 

 

 

Consolidated

assets

 

 

Accounts receivable

Companies

 

03/31/2012 (unaudited) 

12/31/2011

 

 

 

 

Entities under the common control

 

 

 

Globosat Programadora Ltda

 

115

182

Primesys Soluções Empresariais S.A.

 

89

104

 

 

204

286

 

 

26


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

20. Related parties – continued

 

c)      Subsidiaries, stockholders and entities under the common control – continued

 

17               

 

18               

Controlling company

Liabilities

19               

Suppliers

 

Programming suppliers

 

Debt

 

Related parties

 

Total

Companies

03/31/2012

(unaudited)

12/31/2011

 

03/31/2012

(unaudited)

12/31/2011

 

03/31/2012

(unaudited)

12/31/2011

 

03/31/2012

(unaudited)

12/31/2011

 

03/31/2012

(unaudited)

12/31/2011

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reyc Comércio e Part. Ltda,

-

-

 

-

-

 

-

-

 

30,714

30,789

 

30,714

30,789

Net São Paulo Ltda

-

-

 

-

-

 

-

-

 

-

20,543

 

-

20,543

Jacarei Cabo S/A

-

-

 

-

-

 

-

-

 

1,197

2,308

 

1,197

2,308

Other

-

-

 

-

-

 

-

-

 

10

-

 

10

-

 

-

-

 

-

-

 

-

-

 

31,921

53,640

 

31,921

53,640

Stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Emp, Brasil, de Telecom S.A. – Embratel

50,183

42,991

 

-

-

 

-

-

 

47,962

44,100

 

98,145

87,091

 

50,183

42,991

 

-

-

 

-

-

 

47,962

44,100

 

98,145

87,091

Entities under the common control

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Brasil S.A.

-

-

 

48,129

46,370

 

-

-

 

-

-

 

48,129

46,370

Banco Inbursa S.A.

-

-

 

-

-

 

191,530

192,836

 

-

-

 

191,530

192,836

Other

2,437

2,715

 

-

-

 

-

-

 

-

-

 

2,437

2,715

 

2,437

2,715

 

48,129

46,370

 

191,530

192,836

 

-

-

 

242,096

241,921

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

52,620

45,706

 

48,129

46,370

 

10,545

6,519

 

78,676

74,889

 

189,970

173,484

Non-current assets

-

-

 

-

-

 

180,985

186,317

 

1,207

22,851

 

182,192

209,168

 

 

 

 

 

Consolidated

liabilities

 

Suppliers

 

Programming suppliers

 

Debt

 

Related parties

 

Total

Companies

03/31/2012

(unaudited)

12/31/2011

 

03/31/2012

(unaudited)

12/31/2011

 

03/31/2012

(unaudited)

12/31/2011

 

03/31/2012

(unaudited)

12/31/2011

 

03/31/2012

(unaudited)

12/31/2011

Stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Emp. Brasil de Telecom S.A. – Embratel

69,680

60,199

 

-

-

 

-

-

 

86,634

84,490

 

156,314

144,689

 

69,680

60,199

 

 

-

 

-

-

 

86,634

84,490

 

156,314

144,689

Entities under the common control

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Brasil S.A.

-

-

 

108,027

102,146

 

-

-

 

-

-

 

108,027

102,146

Banco Inbursa S.A.

-

-

 

-

-

 

376,590

379,010

 

-

-

 

376,590

379,010

Procisa do Brasil Proj.Cons. e Inst.Ltda.

658

1,455

 

-

-

 

-

-

 

-

-

 

658

1,455

Other

3,017

3,338

 

-

-

 

-

-

 

-

-

 

3,017

3,338

 

3,675

4,793

 

108,027

102,146

 

376,590

379,010

 

-

-

 

488,292

485,949

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

73,355

64,992

 

108,027

102,146

 

376,590

379,010

 

86,634

84,490

 

644,606

630,638

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

73,355

64,992

 

108,027

102,146

 

14,620

6,519

 

86,634

84,490

 

282,636

258,147

Non-current liabilities

-

-

 

-

-

 

361,970

372,491

 

-

-

 

361,970

372,491

 

 

 

27


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

20. Related parties – continued

 

c)      Subsidiaries, stockholders and entities under the common control – continued

 

The continuity schedule of prepaid rights for use and deferred revenues in transactions with Embratel is as follows:

 

 

 

Controlling company

 

 

Assets

 

Liabilities

 

 

 

Prepaid rights for use

 

Deferred revenues

 

 

Total

Net Fone

 

Shared services

 

 

Current assets

Non-current assets

 

Current assets

Non-current assets

 

Current assets

Non-current assets

 

Current assets

Non-current assets

Balance at 12/31/2011

 

120,804

225,802

 

99,117

185,262

 

19,581

46,932

 

118,698

232,194

Additions (unaudited)

 

(30,384)

-

 

(24,930)

-

 

(4,927)

-

 

(29,857)

-

Transfers (unaudited)

 

29,890

(29,890)

 

24,524

(24,524)

 

4,908

(4,908)

 

29,432

(29,432)

Balance at 03/31/2012 (unaudited) 

 

120,310

195,912

 

98,711

160,738

 

19,562

42,024

 

118,273

202,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

Assets

 

Liabilities

 

 

 

Prepaid use rights

 

Deferred revenues

 

 

Total

Net Fone

 

Shared services

 

 

Current assets

Non-current assets

 

Current assets

Non-current assets

 

Current assets

Non-current assets

 

Current assets

Non-current assets

Balance at 12/31/2011

 

169,844

317,463

 

174,622

326,396

 

34,430

81,306

 

209,052

407,702

Additions(unaudited)

 

(42,719)

-

 

(43,921)

-

 

(9,532)

-

 

(53,453)

-

Transfers (unaudited)

 

42,023

(42,023)

 

43,206

(43,206)

 

9,443

(9,443)

 

52,649

(52,649)

Balance at 03/31/2012 (unaudited) 

 

169,148

275,440

 

173,907

283,190

 

34,341

71,863

 

208,248

355,053

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

20. Related parties – continued

 

c)      Subsidiaries, stockholders and entities under the common control – continued  

 

 

 

Controlling company

 

 

Operating results / financial

 

 

Three-month period ended March 31

 

 

Services revenue and transfer of administrative expenses

 

Rental revenues/ Telecommunications

 

Telecommunications expenses and amortization

 

Finance

 

Programming

 

Commissions / programming guide

 

Total

Companies

 

2012

2011

 

2012

2011

 

2012

2011

 

2012

2011

 

2012

2011

 

2012

2011

 

2012

2011

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net São Paulo Ltda.

 

58,801

41,722

 

(607)

9,036

 

-

-

 

-

-

 

-

-

 

-

-

 

58,194

50,758

Net Rio Ltda.

 

27,951

20,153

 

861

(22)

 

-

-

 

-

-

 

-

-

 

-

-

 

28,812

20,131

Net Brasília Ltda.

 

7,616

5,427

 

2,654

2,131

 

-

-

 

-

-

 

-

-

 

-

-

 

10,270

7,558

Reyc Comércio e Participações Ltda.

 

-

-

 

2,321

1,572

 

-

-

 

-

-

 

-

-

 

-

-

 

2,321

1,572

Other

 

396

298

 

(120)

(111)

 

-

-

 

-

-

 

-

-

 

-

-

 

276

187

 

 

94,764

67,600

 

5,109

12,606

 

-

-

 

-

-

 

-

-

 

-

-

 

99,873

80,206

Stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Emp, Brasil, de Telecom S.A. – Embratel

 

-

-

 

(516)

(41)

 

(104,048)

(77,366)

 

88,557

75,591

 

-

-

 

-

-

 

(16,007)

(1,816)

 

 

-

-

 

(516)

(41)

 

(104,048)

(77,366)

 

88,557

75,591

 

-

-

 

-

-

 

(16,007)

(1,816)

Entities under common control

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Banco Inbursa S.A.

 

-

-

 

1,306

24

 

-

-

 

 

-

 

-

-

 

-

-

 

1,306

24

Net Brasil S.A.

 

-

-

 

-

-

 

-

-

 

 

-

 

(140,975)

(113,279)

 

(264)

(249)

 

(141,239)

(113,528)

Primesys Soluções Empresariais S.A.

 

-

-

 

-

-

 

(4,368)

(2,998)

 

4

-

 

-

-

 

 

-

 

(4,364)

(2,998)

Telmex do Brasil Ltda. (***)

 

-

-

 

-

-

 

-

(8,763)

 

 

-

 

-

-

 

 

-

 

-

(8,763)

Claro S.A.

 

-

-

 

-

-

 

(1,891)

(674)

 

-

-

 

-

-

 

-

-

 

(1,891)

(674)

Other

 

-

-

 

-

-

 

(173)

(64)

 

31

83

 

-

-

 

(765)

(633)

 

(907)

(614)

 

 

-

-

 

1,306

24

 

(6,432)

(12,499)

 

35

83

 

(140,975)

(113,279)

 

(1,029)

(882)

 

(147,095)

(126,553)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

94,764

67,600

 

5,899

12,589

 

(110,480)

(89,865)

 

88,592

75,674

 

(140,975)

(113,279)

 

(1,029)

(882)

 

(63,229)

(48,163)

                                           

 

 

 

29


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

20. Related parties – continued

 

c)      Subsidiaries, stockholders and entities under the common control – continued

 

 

Consolidated

 

Operating results / financial

 

Three-month period ended March 31

 

 

Rental revenues / telecommunications

 

Finance

 

Telecommunication expenses

 

  Programming

 

Commissions / programming guide

 

Total

Companies
 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

Stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Emp, Brasil. de Telecom. S.A. – Embratel
 

161,499

 

133,859

 

(4,154)

 

(3,050)

 

(157,773)

 

(94,122)

 

-

 

-

 

-

 

-

 

(428)

 

36,687

 

 

161,499

 

133,859

 

(4,154)

 

(3,050)

 

(157,773)

 

(94,122)

 

-

 

-

 

-

 

-

 

(428)

 

36,687

Entities under the common control
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Brasil S.A.

 

-

 

-

 

 

 

-

 

 

 

-

 

(308,432)

 

(252,898)

 

(463)

 

(435)

 

(308,895)

 

(253,333)

Editora Globo S.A.

 

-

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

(1,586)

 

(1,292)

 

(1,586)

 

(1,292)

Banco Inbursa S.A.

 

-

 

-

 

2,421

 

24

 

-

 

-

 

-

 

-

 

-

 

-

 

2,421

 

24

Telmex do Brasil Ltda.

 

-

 

-

 

 

 

-

 

 

 

(17,973)

 

 

 

-

 

 

 

-

 

-

 

(17,973)

Claro S.A.

 

-

 

-

 

-

 

-

 

(3,291)

 

(932)

 

-

 

-

 

-

 

-

 

(3,291)

 

(932)

Primesys Soluções Empresariais S.A.

 

258

 

-

 

-

 

-

 

(4,871)

 

(3,402)

 

-

 

-

 

-

 

-

 

(4,613)

 

(3,402)

Other

 

366

 

476

 

 

 

-

 

(4,187)

 

(66)

 

-

 

-

 

-

 

-

 

(3,821)

 

410

 

 

624

 

476

 

2,421

 

24

 

(12,349)

 

(22,373)

 

(308,432)

 

(252,898)

 

(2,049)

 

(1,727)

 

(319,785)

 

(276,498)

 

 

162,123

 

134,335

 

(1,733)

 

(3,026)

 

(170,122)

 

(116,495)

 

(308,432)

 

(252,898)

 

(2,049)

 

(1,727)

 

(320,213)

 

(239,811)

                                                 

     

 

The nature of transactions involving related parties has not changed in relation to disclosures made in the note 20 of the financial statements for the year ended December 31, 2011.

 

21. Commitments and provisions

 

I)      Commitments 

 

The Company has several agreements for rental of street lighting poles, underground ducts and offices renewed automatically each year maturing on different dates. These agreements may be terminated at the request of any party, subject to notice periods ranging from 1 to 2 months. These expenses amounted to R$32,536 during the three-month period ended March 31, 2012 (R$27,152 during the three-month period ended March 31, 2012 ended March 31, 2011). There are also commitments, with several suppliers for the purchase of materials and equipment used for subscriber installation in the amount of R$24,078 as of March 31, 2012 (R$31,147 as of March 31, 2011).

 

 

 

 

30


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

21. Commitments and provisions – continued

 

II)   Provisions 

 

The Company and its subsidiaries are involved in legal and administrative proceedings before several courts and governmental agencies arising during the normal course of operations, involving tax, labor, civil and other legal matters. These cases involve tax delinquency notices, compensation claims, requirements for contract review and other actions for which the amounts claimed can be substantially different from the final expected settlement value. In addition, it is not possible to predict when these cases will be settled, as they are dependent on factors outside the Company management’s control. The Company does not expect any reimbursement in connection with the outcome of these legal and administrative proceedings and, based in its legal advisors, pending judicial analysis an prior experience in the claim amounts, constituted provision considered enough to cover probable losses in the proceedings in course, as follows:

 

 

 

Controlling company

 

 

 

Labor / Social security

 

Civil

 

Tax

 

Total

Balances at December 31, 2011

 

25,830

 

33,834

 

367,462

 

427,126

Additions (unaudited)

 

6,609

 

3,445

 

476

 

10,530

Inflation adjustments (unaudited)

 

178

 

1,357

 

5,092

 

6,627

Amounts used (unaudited)

 

(2,932)

 

(2,287)

 

-

 

(5,219)

Unused amounts reversed (unaudited)

 

(411)

 

(684)

 

(845)

 

(1,940)

Balances at March 31, 2012 (unaudited)

 

29,274

 

35,665

 

372,185

 

437,124

 

 

Consolidated

 

 

 

Labor / Social security

 

Civil

 

Tax

 

Total

Balances at December 31, 2011

 

42,295

 

53,534

 

455,449

 

551,278

Additions (unaudited)

 

11,539

 

6,663

 

1,657

 

19,859

Inflation adjustments (unaudited)

 

179

 

1,542

 

6,320

 

8,041

Amounts used (unaudited)

 

(4,470)

 

(5,783)

 

-

 

(10,253)

Unused amounts reversed (unaudited)

 

(754)

 

(952)

 

(981)

 

(2,687)

Balances at March 31, 2012 (unaudited)

 

48,789

 

55,004

 

462,445

 

566,238

 

The nature of the estimated liability for tax, labor and civil claims has not changed significantly in relation to disclosures made in the note 21 of the financial statements for the year ended December 31, 2011.

 

 

31


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

22. Equity

 

Share capital

 

On March 31, 2011, the Company’s share capital is represented by 114,459,685 ordinary shares and 228,503,916 preferred shares with no par value.

 

Share capital may be raised to a maximum of R$6,500,000 without need for a statutory amendment as per article 168 of the Brazilian Corporate Law, as agreed by the Board of Directors, who will determine conditions for the issue as per article 170, paragraph 1 of the Brazilian Corporate Law.

 

During the three-month period ended March 31,2012, Embrapar acquired our indirect control, as a result of the conclusion of the acquisition of 1,077,520 common shares issued by GB Empreendimentos e Participações S.A. (“GB”), which has our direct control, previously held by Globo Group. The acquired shares represent 5.5% of the voting capital of GB and were subject to the Option, pursuant to GB’s Shareholders’ Agreement entered into on March 21, 2005.

 

Due to the exercise of the Option, Embrapar and its subsidiary Embratel, held a combined 10,612,011 common shares issued by GB, representing 54.5% of the voting capital of GB, and 38,916,293 preferred shares, representing 100% of GB’s preferred shares. As a result of the acquisition, Embrapar and Embratel directly and indirectly own through GB, 92.2% of the Company’s total capital.

 

23. Guarantees

 

The Company and some of its subsidiaries have signed surety letters with financial institutions and insurance contracts mainly for the purpose of guaranteeing payment of tax suits lodged against the Company by the Brazilian Federal Tax Authority, the Finance Departments of São Paulo and Rio de Janeiro States, and the Belo Horizonte Federal Tax Office, as follows:

 

 

Controlling company

 

Consolidated

 

03/31/2012

(unaudited)

 

12/31/2011

 

03/31/2012

(unaudited)

 

12/31/2010

Net Rio Ltda.

-

 

-

 

260,641

 

238,290

Net Serviços de Comunicação S.A.

51,775

 

47,879

 

51,775

 

47,879

Reyc Comércio e Participações Ltda.

-

 

-

 

12,229

 

11,932

Net Brasília Ltda.

-

 

-

 

6,422

 

6,263

Net São Paulo Ltda.

-

 

-

 

3,753

 

3,912

 

51,775

 

47,879

 

334,820

 

308,276

 

 

32


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

24. Earnings per share

     (in thousands, except for earnings per share):

 

 

Controlling Company and Consolidated

 

Three-month period ended March 31,

 

2012 (unaudited)

 

2011

Numerator

 

 

 

Profit for the year

R$ 114,598

 

R$ 106,511

 

 

 

 

Denominator

 

 

 

Weighted average number of common shares

114,459,685

 

114,459,685

Weighted average number of preferred shares

228,503,916

 

228,503,916

10% - Preferred shares

1.10

 

1.10

Weighted average number of adjusted preferred shares

251,354,308

 

251,354,308

 

 

 

 

Denominator for basic and diluted earnings per share

365,813,993

 

365,813,993

 

 

 

 

Basic and diluted earnings per common share

R$ 0.31

 

R$ 0.29

10% - Preferred shares

1.10

 

1.10

Basic and diluted earnings per preferred share

R$ 0.34

 

R$ 0.32

 

The additional information relating to this note has not been significantly changed in relation to the disclosures made in the note 24 of the financial statements for the year ended December 31, 2011.

 

25. Financial instruments

 

a)      General considerations

 

The Company is exposed to market risks arising from its operations, and uses derivatives to minimize its exposure to such risks. The Company's revenues are generated in Brazilian reais, while the Company debts, interest charges and accounts payable to equipment suppliers are denominated in foreign currency. Therefore, the Company’s earnings are sensitive to exchange rate variations, in particular the US dollar. Market values of the Company's key financial assets and liabilities were determined using available market information and appropriate valuation methodologies. The use of different market methodologies may affect estimated realization values. Capital is managed using operational strategies aiming for protection, security and liquidity. The control policy involves constantly monitoring rates contracted against current market rates. The Company and its subsidiaries do not make speculative investments in derivatives or other risk assets.

 

 

 

 

33


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

25. Financial instruments – continued

 

The Company has a formal risk management policy. The Financial Committee that supports the Company's Board of Directors consists of members of the Stockholders and management, examines issues relating to investments, debt and risk management, and refers matters for management approval, Pursuant to internal policy; the Company's financial earnings must derive from cash generated through operations rather than gains on financial markets. Results obtained by the application of internal controls to manage risks were satisfactory for the proposed objectives.

 

b)      Fair value

 

Fair values and carrying amounts of debt are shown below:

 

 

 

Controlling company

 

 

03/31/2012 (unaudited) 

 

12/31/2011

 

 

Carrying amount

 

Fair

value

 

Carrying amount

 

Fair

Value

Debentures - 6th issue

 

601,186

 

603,660

 

584,258

 

586,949

Global Notes 2020

 

642,630

 

764,246

 

675,622

 

769,371

Banco Inbursa S.A.

 

191,530

 

194,695

 

192,836

 

196,152

Finame

 

163,490

 

163,490

 

172,174

 

172,174

 

 

1,598,836

 

1,726,091

 

1,624,890

 

1,724,646

 

 

 

 

Consolidated

 

 

03/31/2012 (unaudited) 

 

12/31/2011

 

 

Carrying amount

 

Fair

value

 

Carrying amount

 

Fair

Valu

Debentures – 6th issue

 

601,186

 

603,660

 

584,258

 

586,949

Global Notes 2020

 

642,630

 

764,246

 

675,622

 

769,371

Banco Inbursa S.A.

 

376,589

 

382,920

 

379,010

 

385,643

Banco Itaú BBA

 

125,959

 

126,580

 

122,292

 

122,953

Finame

 

386,042

 

386,042

 

408,200

 

408,200

 

 

2,132,406

 

2,263,448

 

2,169,382

 

2,273,116

 

 

Other financial assets and liabilities have fair values approximated to their carrying amounts.

 

c) Risks impacting on the Company’s business  

 

Foreign exchange rate risk

 

The Company's results are subject to foreign exchange fluctuations, depending on the effects of exchange rate volatility on liabilities pegged to foreign currencies, particularly the US dollar. The Company's revenues are generated in Brazilian reais, whereas it pays certain equipment and programming content suppliers in foreign currencies.

 

 

 

34


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

25. Financial instruments – continued

 

c)      Risks impacting on the Company’s business – continued

 

Foreign exchange rate risk – continued

 

The Company’s foreign currency exposure on March 31, 2012 (unaudited), is shown below:

 

  

Controlling company

 

Consolidated

Debt in US dollars:

 

 

 

Current:

 

 

 

Interest on loans and financing

19,495

 

23,569

Suppliers of equipment and others

4,637

 

51,856

Programming suppliers

2,671

 

2,671

 

26,803

 

78,096

Non-current:

 

 

 

Loans payable, net of costs of debts

814,665

 

995,650

 

 

 

 

Exposure liability

841,468

 

1,073,746

 

The Company acquired non-speculative derivative financial instruments to hedge against its foreign currency exposure. The purpose of these transactions is to minimize the effects of changes in US dollar exchange rate when settling short term transactions. Counterparties to the contracts are the following banks: Itaú, Goldman Sachs, HSBC, Santander, JP Morgan, Morgan Stanley and Standard.

 

The Company only enters into foreign exchange derivatives in order to hedge a portion of its accounts payable to imported equipment suppliers and future obligations for purchases not yet made, which are or will be linked to the US dollar, and payments of interest charges on debt. For the three-month period ended March 31, 2012, the Company held a derivative instrument (foreign exchange) position of R$194,971(unaudited), (R$207,463 December 31, 2011), relating to interest charges on loans in foreign currency and commitments to foreign suppliers. Part of total debt in dollars refers to a loan from Banco Inbursa S.A. due between 2017 and 2019 and Global Notes 2020 due to 2020.

 

 

 

35


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

25. Financial instruments – continued

 

c) Risks impacting on the Company’s business – continued

 

Foreign exchange rate risk – continued

 

Derivatives financial instruments are as follows:

 

 

Notional amount

Fair value

 

Accumulated effect

(current year)

Description

03/31/2012

(unaudited)

12/31/2011

 

03/31/2012

(unaudited)

12/31/2011

 

Amount payable

Swaps” contracts

 

 

 

 

 

 

 

Asset position

 

 

 

 

 

 

 

Foreign currency

194,971

207,463

 

163,200

202,382

 

 

Liability position

 

 

 

 

 

 

 

Ratios (Dollar vs, CDI)

137,552

154,941

 

121,595

164,767

 

15,958

Rates (PRE) (NDF)

57,419

52,522

 

57,749

50,142

 

186

 

-

-

 

(16,144)

(12,527)

 

16,144

 

The net liability payable of R$16,144 is recognized in the unrealized losses on derivatives account in the balance sheet. During the three-month period ended March 31, 2012 (unaudited), the Company recognized a loss on derivatives of R$9,112 (R$19,412 during the three-month period ended March 31, 2011), which was recorded finance income.

 

 

 

 

36


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

25. Financial instruments – continued

 

c) Risks impacting the Company’s business – continued

 

Foreign exchange rate risk – continued

 

The following table shows the sensitivity analysis of the Company’s management and the effect of cash operations with derivative financial instruments outstanding as of March 31, 2012 (unaudited):

 

Scenario - currency appreciation (R$/US$) and increase of interbank rate (CDI)

 

Operations

 

Contracts

 

Probable scenario

 

Possible adverse scenario (a)

 

Remote adverse scenario (b)

 

 

Quantity

 

Amount US$

(thousands)

 

Maturity

 

Dollar rate R$

 

CDI

 

Dollar rate R$

 

CDI

 

Loss

 

Dollar rate R$

 

CDI

 

Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dollar x CDI

 

14

 

67,600

 

De 13/04/2012 a 29/07/2013

 

1.8221

 

9.52%

 

1.3666

 

11.90%

 

47,204

 

0.9111

 

14.28%

 

77,517

NDF

 

10

 

32,000

 

De 02/04/2012 a 01/06/2012

 

1.8221

 

9.52%

 

1.3666

 

11.90%

 

8,256

 

0.9111

 

14.28%

 

16,802

 

(a)      The possible adverse scenario is represented by a 25% appreciation of the real against the dollar and an increase of 25% in CDI rate over the rates of the probable scenario.

(b)     The remote adverse scenario is represented by a 50% appreciation of the real against the dollar and an increase of 50% in CDI rate % over the rates of the probable scenario.

 

Scenario - depreciation of Brazilian currency (R$/US$) and decrease of CDI

 

Operations

 

Contracts

 

Probable scenario

 

Possible adverse scenario (c)

 

Remote adverse scenario (d)

 

 

Quantity

 

Amount US$

(thousands)

 

Maturity

 

Dollar rate R$

 

CDI

 

Dollar rate R$

 

CDI

 

Gain

 

Dollar rate R$

 

CDI

 

Gain

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dollar x CDI

 

14

 

67,600

 

De 13/04/2012 a 29/07/2013

 

1.8221

 

9.52%

 

2.2776

 

7.14%

 

16,284

 

2,7332

 

4.76%

 

49,584

NDF

 

10

 

32,000

 

De 02/04/2012 a 01/06/2012

 

1.8221

 

9.52%

 

2. 2776

 

7.14%

 

8,956

 

2.7332

 

4.76%

 

17,623

 

(a)      The possible adverse scenario is represented by a 25% depreciation of the real in relation to the dollar and reduction in CDI by 25% over the rates of the probable scenario.

(b)     The remote adverse scenario is represented by a 50% depreciation of the real in relation to the dollar and reduction of CDI by 50% over the rates of the probable scenario.

 

37


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

25. Financial instruments – continued

 

c)      Risks impacting the Company’s business – continued

 

Foreign exchange rate risk – continued

 

On March 31, 2012 and 2011, the Company holds no leveraged derivatives and no limits for determining the results of the US dollar appreciating or depreciating against the Brazilian real.

 

Interest rate risk

 

The Company and its subsidiaries’ results are subject to fluctuations due to the variation in interest rates on liabilities and assets pegged to floating interest rates, especially CDI and TJLP.

 

The Company's exposure to floating interest rates as of March 31, 2012 is as follows:

  

 

Controlling company

 

Consolidated

Debentures – 6th issuance

601,186

 

601,186

Finame

163,490

 

386,042

Banco Itaú BBA

-

 

125,959

Liability exposure

764,676

 

1,113,187

 

 

 

 

(-) Financial investments denominated in reais

156,072

 

471,375

Net exposure

608,604

 

641,812

 

Credit risk

 

Financial instruments, which subject the Company to credit risks, are mainly represented by cash and cash equivalents and trade accounts receivable. The Company maintains cash and cash equivalents with a number of financial institutions and does not limit its exposure to one institution in particular, according to a formal policy. The Company also holds units in conservative-profile fixed-income investment funds. The funds' assets comprise government bonds and first-tier private securities with low risk ratings as per the guidelines set by the Company, Centralized fund's portfolio is managed by Itaú Unibanco Asset Management - Banco de Investimento S.A.

 

Custody and control of the funds are under the responsibility of Banco Itaú and Risk Office Consultoria Financeira Ltda, performs risk management. Management believes the risk of not receiving amounts due from its counterparties is insignificant.

       

The credit risk is concentrated in the subscriber’s accounts receivable and it is reduced by the large number of subscribers that comprise the Company’s subscribers’ base.

 

       

38


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

25.  Financial instruments – continued

 

c)      Risks impacting the business of the Company – continued

 

   Debt acceleration risk

 

The Company’s debts contain covenants normally applicable to these types of transactions, in relation to its complying with economic and financial ratios, cash flow requirements and others. The Company has complied with these covenants and they do not restrict its ability to conduct its business in the normal course of operations.

 

   Liquidity risk

 

Liquidity risk is the risk of a shortfall of funds used for payment of debts. The table below shows payments required for financial liabilities as of March 31, 2012 (unaudited).

 

 

 

 

 

 

Controlling company

Maturity

 

Finame

 

Global Notes 2020

 

Banco Inbursa S.A.

 

Debentures

 

Total

 

 

 

 

 

 

 

 

 

 

 

2012

 

45,175

 

27,327

 

16,873

 

197,527

 

286,902

2013

 

49,599

 

54,654

 

16,873

 

182,568

 

303,694

2014

 

29,712

 

54,654

 

16,873

 

168,995

 

270,234

2015

 

25,020

 

54,654

 

16,873

 

153,310

 

249,857

2016-2020

 

32,895

 

883,678

 

232,828

 

-

 

1,149,401

Total

 

182,401

 

1,074,967

 

300,320

 

702,400

 

2,260,088

 

 

 

 

 

 

 

Consolidated

Maturity

 

Finame

 

Global Notes 2020

 

Banco Inbursa S.A.

 

Banco Itaú BBA

 

Debentures

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

100,174

 

27,327

 

33,745

 

13,138

 

197,527

 

371,911

2013

 

111,571

 

54,654

 

33,745

 

13,092

 

182,568

 

395,630

2014

 

74,559

 

54,654

 

33,745

 

54,492

 

168,995

 

386,445

2015

 

62,161

 

54,654

 

33,745

 

47,906

 

153,310

 

351,776

2016-2020

 

83,159

 

883,678

 

465,656

 

40,382

 

-

 

1,472,875

Total

 

431,624

 

1,074,967

 

600,636

 

169,010

 

702,400

 

2,978,637

 

The amounts presented below include principal and interest payments calculated using the dollar exchange rate at March 31, 2012 (R$1.8221/US$ 1) for the debt denominated in US dollars (Global Notes 2020 and Banco Inbursa). The debentures and bank credit notes (Banco Itaú BBA), which are denominated in Brazilian reais and are subject to interest based on the interbank rate (CDI), were forecasted based on the yield curve for their respective payment dates, in accordance with the indices  provided by BM&FBOVESPA S.A. - Bolsa de Valores, Mercadorias e Futuros (Brazilian stock exchange). The Finame loan was estimated based on the long-term interest rate (TJLP) of 6.0% + 3.15% per year for the entire period and fixed rate between 4.5% and 5.5% and 8.7% per year.

 

 

39


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

25. Financial instruments – continued

 

c)      Risks impacting the Company’s business – continued

 

Liquidity risk – continued

 

Interest payments for US Dollar denominated debt (Global Notes 2020 and Banco Inbursa S.A.) include withholding taxes, is in accordance with the prevailing tax legislation.

 

26. Measurement and fair value hierarchy

 

Fair value is an existing price representing the value that would be received from the sale of an asset, or that would be paid to transfer a liability in a normal transaction between market participants.

 

Therefore fair value is a market-based measurement and should be determined using the assumptions market participants would make when pricing an asset or liability. As a basis for consideration thereof, a three-level fair value hierarchy is determined by prioritizing the inputs used in measuring fair value as follows:

 

• Level 1. Observable inputs such as those with prices quoted in active markets;

 

• Level 2. Inputs other than those with prices quoted in active markets, which are observable either directly or indirectly; and

 

• Level 3. Unobservable inputs, for which there are few or no market data, which requires the reporting entity to develop its own assumptions.

 

 

 

Measurement of fair value

 

Derivative instruments – currency swap contracts

Quoted prices in active markets for identical assets (Level 1)

Other significant observable sources (Level 2)

Significant unobservable inputs (Level 3)

Balances at March 31, 2012 (unaudited)

(16,144)

-

(16,144)

-

Balances at December 31, 2011

(12,527)

-

(12,527)

-

 

Currency swap derivative instruments are tools for managing risks arising from the effects of a major devaluation of the Brazilian real against the US dollar, which are inputs, other prices quoted in active markets, which are directly or indirectly observable.

 

During the three-month period ended March 31, 2012 the year ended March 31, 2012, there were no transfers between levels 1 and 2 in relation to the measurement of the fair value or transfers to level 3.

 

40


 
 

NET SERVIÇOS DE COMUNICAÇÃO S.A.

 

Notes to interim financial statements

March 31, 2012

(In thousands of reais)

 

27. Insurance

 

For the three months period ended March 31, 2012, the insurance contracts has not changed significantly in relation to disclosures made in the note 27 of the financial statements for the year ended December 31, 2011.

 

28. Subsequent events

 

1) Extraordinary Shareholders’ Meeting

 

In the Extraordinary Shareholders’ Meeting held on April 5, 2012 was resolved on the cancellation of the Company’s registration as a publicly-held company and the discontinuation of the Level 2 Special Corporate Governance Practices, both subject to the result of the unified public tender offer for the acquisition of all common and preferred shares issued by the Company, included those traded at Nasdaq and Latibex (Unified PTO) which maximum price to be offered will be R$26.04 adjusted by the CDI( Interbank Certificate of Deposit) as from March 5, 2012 until the date of delivery of the valuation report of the Company’s shares, that will be prepared by Banco BTG Pactual S.A.. In the event of the price of the shares, calculated pursuant the valuation report, exceeds the maximum price, Embrapar reserves the right to cancel the public offer for cancellation of registration and /or the purchase offer for delisting from level II of BM&FBOVESPA, and to proceed only with the purchase offer through sale of control.

 

2) Disallowance of expenses - Income tax and social contribution

                                   

On April 13, 2012 the subsidiary Net São Paulo Ltda. received a  tax assessment issued by the Brazilian Internal Revenue Service questioning part of the expenses considered as deductible in its calculation of income tax and social contribution bases in the period between 2007 and 2008 amounting to R$35,292 and R$11,143, respectively.

 

Management based in similar tax assessment defense levied by its lawyers believes that these expenses are in accordance with tax legislation, so there is therefore no motive for disallowance by tax authorities.

 

 

 

41


 
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: April 27, 2012
 
NET SERVIÇOS DE COMUNICAÇÃO S.A.
By:
/S/  José Antonio Guaraldi Félix

 
José Antonio Guaraldi Félix
CEO
 

 

 
FORWARD-LOOKING STATEMENTS

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.