Form 425

Filed by Vivo Participações S.A.

This communication is filed pursuant to Rule 425 under The Securities Act of 1933, as amended.

Subject Company: Telemig Celular Participações S.A.

Commission File Number: 001-14483

Subject Company: Telemig Celular S.A.

Commission File Number: 333-09470

Date: May 26, 2009

First Quarter Results as of March 31, 2009 of Vivo Participações S.A.

 

1


COMPANY MANAGEMENT IS RESPONSIBLE FOR THE INFORMATION PROVIDED.

01.01—IDENTIFICATION

 

1 - CVM CODE   2 - COMPANY NAME   3 - Brazilian IRS Registry of Legal Entities (CNPJ)
        01771-0           VIVO PARTICIPAÇÕES S.A.           02.558.074/0001-73
4 - Registration Number (NIRE)    
        35300158792        

01.02—HEAD OFFICE

 

1 - ADDRESS           2 - DISTRICT    
        Av. Doutor Chucri Zaidan, 860               Morumbi    
3 - ZIP CODE     4 - MUNICIPALITY         5 - STATE
        04583-110               São Paulo                       SP
6 - AREA CODE    7 - TELEPHONE NUMBER    8 - TELEPHONE NUMBER    9 - TELEPHONE NUMBER    10 - TELEX 
        11           7420-1172           -           -           -
11 - AREA CODE   12 - FAX   13 - FAX   14 - FAX    
        11           7420-2247           -           -    

15 - E-MAIL

 

                           

01.03—INVESTOR RELATIONS OFFICER (Company Mail Address)

 

1 - NAME                            
        Ernesto Gardelliano                    
2 - ADDRESS           3 - DISTRICT    
        Av. Doutor Chucri Zaidan, 860                   Morumbi    
4 - ZIP CODE     5 - MUNICIPALITY         6 - STATE
        04583-110               São Paulo                       SP
7 - AREA CODE   8 - TELEPHONE NUMBER    9 - TELEPHONE NUMBER    10 - TELEPHONE NUMBER    11 - TELEX 
        11           7420-1172           -           -           -
12 - AREA CODE   13 - FAX   14 - FAX   15 - FAX    
        11           7420-2247           -           -    

16 - E-MAIL

        ir@vivo.com.br

                   

01.04—GENERAL INFORMATION / INDEPENDENT ACCOUNTANT

 

CURRENT YEAR   CURRENT QUARTER       PRIOR QUARTER
1 - BEGINNING   2 - END   3 - QUARTER    4 - BEGINNING    5 - END    6 - QUARTER    7 - BEGINNING    8 - END
    01/01/2009   12/31/2009                1       01/01/2009    03/31/2009                  4       10/01/2008   12/31/2008 
9 - AUDITOR              10 - CVM CODE
Ernst & Young Auditores Independentes S/S               00471-5
11 - NAME OF RESPONSIBLE PARTNER    

12 - INDIVIDUAL TAXPAYERS’ REGISTRATION NUMBER

        Luiz Carlos Passetti               001.625.898-32

 

2


01.01—IDENTIFICATION

 

1 - CVM CODE   2 - COMPANY NAME   3 - Brazilian IRS Registry of Legal Entities
(CNPJ)
        01771-0           VIVO PARTICIPAÇÕES S.A.           02.558.074/0001-73

01.05—CAPITAL COMPOSITION

 

NUMBER OF SHARES

(IN THOUSANDS)

  1 - CURRENT QUARTER 03/31/2009   2 - PRIOR QUARTER 12/31/2008   3 - SAME QUARTER IN PRIOR YEAR 03/31/2008
SUBSCRIBED CAPITAL            
      1 - COMMON   136,275   134,150   524,932
      2 - PREFERRED   238,064   234,369   917,186
      3 - TOTAL   374,339   368,519   1,442,118
TREASURY STOCK            
      4 - COMMON   0   0   0
      5 - PREFERRED   1,123   1,123   4,495
      6 - TOTAL   1,123   1,123   4,495

01.06 - CHARACTERISTICS OF THE COMPANY

 

1 - TYPE OF COMPANY

        Commercial, industrial and others

2 - SITUATION

        Operating

3 - SHARE CONTROL NATURE

        Private holding

4 - ACTIVITY CODE

        1130 - Telecommunications

5 - MAIN ACTIVITY

        Cellular Telecommunications Service

6 - TYPE OF CONSOLIDATION

        Total

7 - TYPE OF INDEPENDENT ACCOUNTANTS’ REPORT

        Unqualified

01.07—COMPANIES NOT INCLUDED IN THE CONSOLIDATED FINANCIAL STATEMENTS

 

1 - ITEM   2 - Brazilian IRS Registry of Legal Entities (CNPJ)   3 - NAME

01.08—DIVIDENDS APPROVED AND/OR PAID DURING AND AFTER THE QUARTER

 

1 - ITEM   2 - EVENT   3 - APPROVAL   4 - YIELD   5 - DATE OF
PAYMENT
  6 - TYPE OF
SHARE
  7 - YIELD
PER SHARE

01

  AGO/E (1)   03/19/2009   Interest on Shareholders’ equity   12/30/2009   Common   0.4385280101

02

  AGO/E (1)   03/19/2009   Interest on Shareholders’ equity   12/30/2009   Preferred   0.4385280101

03

  AGO/E (1)   03/19/2009   Dividends   12/30/2009   Common   0.7231586138

04

  AGO/E (1)   03/19/2009   Dividends   12/30/2009   Preferred   0.7231586138

 

(1) General / Extraordinary Shareholders’ Meeting

 

3


01.01—IDENTIFICATION

 

1 - CVM CODE   2 - COMPANY NAME   3 - Brazilian IRS Registry of Legal Entities (CNPJ)
        01771-0           VIVO PARTICIPAÇÕES S.A.           02.558.074/0001-73

01.09—SUBSCRIBED CAPITAL AND CHANGES IN CURRENT YEAR

 

1 - ITEM   2 - DATE OF
CHANGE
  3 - CAPITAL
(In thousands of
reais)
  4 - CHANGE
AMOUNT
(In thousands of
reais)
  5 - CHANGE
NATURE
  6 - NUMBER OF
SHARES
ISSUED
(Thousand)
  7 - SHARE
PRICE ON
ISSUE DATE
(In reais)
01   02/12/2009   6,710,526   189,896   Capital Reserve   5,819   32.6300000000

01.10—INVESTOR RELATIONS OFFICER

 

1 - DATE   2 - SIGNATURE
        04/30/2009    

 

4


A free translation from Portuguese into English of quarterly financial statements prepared in Brazilian currency in accordance with accounting practices adopted in Brazil and specific norms issued by IBRACON, CFC and CVM

 

FEDERAL PUBLIC SERVICE

BRAZILIAN SECURITIES COMMISSION (CVM)

ITR—QUARTERLY INFORMATION                  Corporation Law

COMMERCIAL, INDUSTRIAL & OTHER TYPES OF COMPANY                          As of 03/31/2009

 

1 - CVM CODE   2 - COMPANY NAME   3 - Brazilian IRS Registry of Legal Entities (CNPJ)
        01771-0           VIVO PARTICIPAÇÕES S.A.           02.558.074/0001-73

02.01—BALANCE SHEET—ASSETS (IN THOUSANDS OF REAIS)

 

1 - CODE

   2 - ACCOUNT DESCRIPTION    3 - 03/31/2009    4 - 12/31/2008

1

   TOTAL ASSETS    11,309,107    10,945,503

1.01

   CURRENT ASSETS    633,906    432,892

1.01.01

   CASH AND CASH EQUIVALENTS    395,759    10,706

1.01.01.01

   CASH AND CASH EQUIVALENTS    395,759    10,706

1.01.02

   RECEIVABLES    0    0

1.01.02.01

   TRADE ACCOUNTS RECEIVABLE, NET    0    0

1.01.02.02

   OTHER RECEIVABLES    0    0

1.01.03

   INVENTORIES    0    0

1.01.04

   OTHER    238,147    422,186

1.01.04.01

   DEFERRED AND RECOVERABLE TAXES    7,562    22,732

1.01.04.02

   DIVIDENDS AND INTEREST ON SHAREHOLDERS’ EQUITY    227,493    397,412

1.01.04.03

   PREPAID EXPENSES    2,237    1,202

1.01.04.04

   OTHER ASSETS    855    840

1.02

   NONCURRENT ASSETS    10,675,201    10,512,611

1.02.01

   LONG-TERM RECEIVABLES    569,008    585,444

1.02.01.01

   OTHER RECEIVABLES    0    0

1.02.01.02

   RECEIVABLES FROM RELATED PARTIES    1,863    1,863

1.02.01.02.01

   FROM ASSOCIATED COMPANIES    0    0

1.02.01.02.02

   FROM SUBSIDIARY COMPANIES    0    0

1.02.01.02.03

   FROM OTHER RELATED PARTIES    1,863    1,863

1.02.01.03

   OTHER    567,145    583,581

1.02.01.03.01

   DEFERRED AND RECOVERABLE TAXES    560,010    576,372

1.02.01.03.02

   PREPAID EXPENSES    1,556    1,630

1.02.01.03.03

   OTHER ASSETS    5,579    5,579

1.02.02

   PERMANENT ASSETS    10,106,193    9,927,167

1.02.02.01

   INVESTMENTS    8,679,896    8,502,885

1.02.02.01.01

   ASSOCIATED COMPANIES    0    0

1.02.02.01.02

   GOODWILL ON ASSOCIATED COMPANIES    0    0

1.02.02.01.03

   SUBSIDIARY COMPANIES    8,679,792    8,502,781

1.02.02.01.04

   GOODWILL ON ACQUISITION OF INVESTMENTS    0    0

1.02.02.01.05

   OTHER INVESTMENTS    104    104

1.02.02.02

   PROPERTY, PLANT AND EQUIPMENT    4    4

1.02.02.03

   INTANGIBLE ASSETS    1,426,293    1,424,278

1.02.02.04

   DEFERRED CHARGES    0    0

 

5


02.02—BALANCE SHEET—LIABILITIES AND SHAREHOLDERS’ EQUITY (IN THOUSANDS OF REAIS)

 

1 - CODE    2 - ACCOUNT DESCRIPTION    3 - 03/31/2009     4 - 12/31/2008  
2    TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY    11,309,107     10,945,503  
2.01    CURRENT LIABILITIES    1,917,683     1,677,489  
2.01.01    LOANS AND FINANCING    1,126,503     1,091,374  
2.01.02    DEBENTURES    267,876     21,502  
2.01.03    SUPPLIERS    4,492     4,463  
2.01.04    TAXES PAYABLE    1,481     46,028  
2.01.05    DIVIDENDS PAYABLE    407,457     407,473  
2.01.06    PROVISIONS    1,198     1,237  
2.01.07    PAYABLES TO RELATED PARTIES    293     372  
2.01.08    OTHER    108,383     105,040  
2.01.08.01    PAYROLL AND SOCIAL CHARGES    320     555  
2.01.08.02    DERIVATIVE CONTRACTS    4,971     1,213  
2.01.08.03    OTHER LIABILITIES    103,092     103,272  
2.02    NONCURRENT LIABILITIES    1,000,388     1,000,487  
2.02.01    LONG-TERM LIABILITIES    1,000,388     1,000,487  
2.02.01.01    LOANS AND FINANCING    0     0  
2.02.01.02    DEBENTURES    1,000,000     1,000,000  
2.02.01.03    PROVISIONS    68     167  
2.02.01.04    PAYABLES TO RELATED PARTIES    0     0  
2.02.01.05    ADVANCE FOR FUTURE CAPITAL INCREASE    0     0  
2.02.01.06    OTHER    320     320  
2.05    SHAREHOLDERS’ EQUITY    8,391,036     8,267,527  
2.05.01    CAPITAL STOCK    6,900,422     6,710,526  
2.05.02    CAPITAL RESERVES    518,678     708,574  
2.05.03    REVALUATION RESERVE    0     0  
2.05.03.01    OWN ASSETS    0     0  
2.05.03.02    CONTROLLED AND NON CONTROLLED SUBSIDIARIES    0     0  
2.05.04    INCOME RESERVES    848,427     848,427  
2.05.04.01    LEGAL    120,955     120,955  
2.05.04.02    STATUTORY    0     0  
2.05.04.03    CONTINGENCIES    0     0  
2.05.04.04    REALIZABLE PROFIT RESERVES    0     0  
2.05.04.05    RETENTION OF PROFITS    738,542     738,542  
2.05.04.06    SPECIAL RESERVE FOR UNDISTRIBUTED DIVIDENDS    0     0  
2.05.04.07    OTHER PROFIT RESERVES    (11,070 )   (11,070 )
2.05.06    RETAINED EARNINGS/ACCUMULATED DEFICIT    123,509     0  

 

6


03.01—STATEMENT OF OPERATIONS (IN THOUSANDS OF REAIS)

 

1 - CODE

   2 - DESCRIPTION    3 - 01/01/2009

to 03/31/2009

 

 

  4 - 01/01/2009

to 03/31/2009

 

 

  5 - 01/01/2008
to 03/31/2008
 
 
  6 - 01/01/2008
to 03/31/2008
 
 

3.01

   GROSS SALES AND/OR SERVICES    0     0     0     0  

3.02

   DEDUCTIONS    0     0     0     0  

3.03

   NET SALES AND/OR SERVICES    0     0     0     0  

3.04

   COST OF SALES AND/OR SERVICES    0     0     0     0  

3.05

   GROSS PROFIT    0     0     0     0  

3.06

   OPERATING EXPENSES/INCOME    122,277     122,277     98,969     98,969  

3.06.01

   SELLING EXPENSES    0     0     0     0  

3.06.02

   GENERAL AND ADMINISTRATIVE EXPENSES    (5,316 )   (5,316 )   (5,402 )   (5,402 )

3.06.03

   FINANCIAL    (60,174 )   (60,174 )   (35,107 )   (35,107 )

3.06.03.01

   FINANCIAL INCOME    16,380     16,380     8,451     8,451  

3.06.03.02

   FINANCIAL EXPENSES    (76,554 )   (76,554 )   (43,558 )   (43,558 )

3.06.04

   OTHER OPERATING INCOME    2,416     2,416     6,984     6,984  

3.06.05

   OTHER OPERATING EXPENSES    (22 )   (22 )   (78,220 )   (78,220 )

3.06.06

   EQUITY IN EARNINGS OF SUBSIDIARY AND ASSOCIATED COMPANIES    185,373     185,373     210,714     210,714  

3.07

   OPERATING RESULT    122,277     122,277     98,969     98,969  

3.08

   NON OPERATING INCOME (LOSS)    0     0     0     0  

3.08.01

   REVENUES    0     0     0     0  

3.08.02

   EXPENSES    0     0     0     0  

3.09

   LOSS BEFORE TAXES AND PROFIT SHARING    122,277     122,277     98,969     98,969  

3.10

   PROVISION FOR INCOME AND SOCIAL CONTRIBUTION TAXES    0     0     0     0  

3.11

   DEFERRED INCOME TAX    1,232     1,232     (43 )   (43 )

 

7


03.01—STATEMENT OF OPERATIONS (IN THOUSANDS OF REAIS)

 

1 - CODE

   2 - DESCRIPTION    3 - 01/01/2009
to 03/31/2009
   4 - 01/01/2009
to 03/31/2009
   5 - 01/01/2008
to 03/31/2008
   6 - 01/01/2008
to 03/31/2008

3.12

   STATUTORY INTEREST/CONTRIBUTIONS    0    0    0    0

3.12.01

   INTEREST    0    0    0    0

3.12.02

   CONTRIBUTIONS    0    0    0    0

3.13

   REVERSAL OF INTEREST ON SHAREHOLDERS’ EQUITY    0    0    0    0

3.15

   PROFIT /LOSS FOR THE PERIOD    123,509    123,509    98,926    98,926
     NUMBER OF SHARES, EX-TREASURY (THOUSAND)    373,216    373,216    1,437,623    1,437,623
     EARNINGS PER SHARE    0.33093    0.33093    0.06881    0.06881
     LOSS PER SHARE                    

 

8


04.01—STATEMENT OF CASH FLOW (IN THOUSANDS OF REAIS)

 

1 - CODE

   2 - DESCRIPTION    3 - 01/01/2009
to 03/31/2009
 
 
  4 - 01/01/2009
to 03/31/2009
 
 
  5 - 01/01/2008
to 03/31/2008
 
 
  6 - 01/01/2008
to 03/31/2008
 
 

4.01

   CASH INVESTED IN OPERATING ACTIVITIES    (2,952 )   (2,952 )   (9,287 )   (9,287 )

4.01.01

   ADJUSTMENTS TO RECONCILE THE NET PROFIT FOR THE PERIOD WITH FUNDS FROM THE OPERATING ACTIVITIES    (61,246 )   (61,246 )   (32,193 )   (32,193 )

4.01.01.01

   NET PROFIT FOR THE PERIOD    123,509     123,509     97,559     97,559  

4.01.01.02

   EQUITY INTEREST    (185,373 )   (185,373 )   (209,347 )   (209,347 )

4.01.01.03

   DEPRECIATION AND AMORTIZATION    0     0     77,926     77,926  

4.01.01.04

   GAIN ON INVESTMENTS    (1,935 )   (1,935 )   0     0  

4.01.01.05

   LOSSES ON FORWARD AND SWAPS CONTRACTS    3,758     3,758     2,007     2,007  

4.01.01.06

   GAINS ON LOANS, FINANCING AND DEBENTURES    0     0     (861 )   (861 )

4.01.01.07

   PROVISIONS (REVERSAL) FOR CONTINGENCIES    (141 )   (141 )   298     298  

4.01.01.08

   PROVISIONS FOR SUPPLIERS    168     168     182     182  

4.01.01.09

   DEFERRED INCOME TAX    (1,232 )   (1,232 )   43     43  

4.01.02

   VARIATIONS ON ASSETS AND LIABILITIES    58,294     58,294     22,906     22,906  

4.01.02.01

   DEFERRED TAXES AND TAX CREDITS    32,764     32,764     14,722     14,722  

4.01.02.02

   OTHER CURRENT AND NON-CURRENT ASSETS    (976 )   (976 )   (5,173 )   (5,173 )

4.01.02.03

   LABOR, PAYROLL CHARGES AND BENEFITS    (235 )   (235 )   (273 )   (273 )

4.01.02.04

   SUPPLIERS AND ACCOUNTS PAYABLE    (139 )   (139 )   157     157  

4.01.02.05

   INTEREST ON LOANS, FINANCING AND DEBENTURES    71,503     71,503     42,001     42,001  

4.01.02.06

   TAXES, FEES AND CONTRIBUTIONS    (44,547 )   (44,547 )   (22,943 )   (22,943 )

4.01.02.07

   PROVISIONS FOR CONTINGENCIES    3     3     (38 )   (38 )

4.01.02.08

   OTHER CURRENT AND NON-CURRENT LIABILITIES    (79 )   (79 )   (5,547 )   (5,547 )

4.02

   CASH GENERATED FROM INVESTMENTS ACTIVITIES    169,359     169,359     51,228     51,228  

4.02.01

   RECEIPT OF DIVIDENDS AND INTEREST ON SHAREHOLDERS’ EQUITY    169,359     169,359     51,228     51,228  

4.03

   CASH GENERATED FROM (INVESTED IN) FINANCING ACTIVITIES    218,646     218,646     (55,702 )   (55,702 )

4.03.01

   FUNDING FROM LOANS, FINANCING AND DEBENTURES    210,000     210,000     0     0  

4.03.02

   REPAYMENT OF LOANS, FINANCING AND DEBENTURES    0     0     (24,105 )   (24,105 )

4.03.03

   PAYMENTS OF INTEREST ON LOANS, FINANCING AND DEBENTURES    0     0     (29,022 )   (29,022 )

4.03.04

   RECEIPT OF FORWARD AND SWAPS CONTRACTS    0     0     (939 )   (939 )

 

9


04.01—STATEMENT OF CASH FLOW (IN THOUSANDS OF REAIS)

 

1 - CODE

   2 - DESCRIPTION    3 - 01/01/2009
to 03/31/2009
 
 
  4 - 01/01/2009
to 03/31/2009
 
 
  5 - 01/01/2008
to 03/31/2008
 
 
  6 - 01/01/2008
to 03/31/2008
 
 

4.03.05

   PROCEEDS FROM MINORITY CAPITAL INCREASE    8,842     8,842     0     0  

4.03.06

   PAYMENT OF STOCK REVERSE SPLIT    (180 )   (180 )   (178 )   (178 )

4.03.07

   PAYMENT OF DIVIDEDS AND INTEREST ON SHAREHOLDERS’ EQUITY    (16 )   (16 )   (1,458 )   (1,458 )

4.05

   INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS    385,053     385,053     (13,761 )   (13,761 )

4.05.01

   INITIAL ALANCE    10,706     10,706     13,793     13,793  

4.05.02

   FINAL BALANCE    395,759     395,759     32     32  

 

10


05.01—STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY (IN THOUSANDS OF REAIS)

 

1 - CODE    2 - DESCRIPTION    3 - CAPITAL

     STOCK

   4 - CAPITAL

     RESERVES

 

 

  6 - INCOME

     RESERVES

   7 - RETAINED

     EARNINGS

   9 - TOTAL

     SHAREHOLDERS’

     EQUITY

5.01    BALANCES AT DECEMBER 31, 2008    6,710,526    708,574     848,427    0    8,267,527
5.04    NET PROFIT FOR THE PERIOD    0    0     0    123,509    123,509
5.09    CAPITAL INCREASE OUT OF RESERVES, AS PER AGE 02.12.09    189,896    (189,896 )   0    0    0
5.09.01    CAPITAL INCREASE OUT OF RESERVES, AS PER AGE 02.12.09    189,896    (189,896 )   0    0    0
5.13    BALANCES AT MARCH 31, 2009    6,900,422    518,678     848,427    123,509    8,391,036

 

11


08.01—BALANCE SHEET—CONSOLIDATED ASSETS (IN THOUSANDS OF REAIS)

 

1 - CODE

  2 - ACCOUNT DESCRIPTION   3 - 03/31/2009   4 -12/31/2008

1

  TOTAL ASSETS   22,434,252   23,796,804

1.01

  CURRENT ASSETS   7,845,608   8,927,253

1.01.01

  CASH AND CASH EQUIVALENTS   1,737,316   2,182,913

1.01.01.01

  CASH AND BANKS   1,737,316   2,182,913

1.01.02

  RECEIVABLES   2,381,623   2,578,498

1.01.02.01

  TRADE ACCOUNTS RECEIVABLE, NET   2,381,623   2,578,498

1.01.02.02

  OTHER RECEIVABLES   0   0

1.01.03

  INVENTORIES   482,735   778,704

1.01.04

  OTHER   3,243,934   3,387,138

1.01.04.01

  FINANCIAL INVESTMENTS AS GUARANTEE   34,262   41,487

1.01.04.02

  DEFERRED AND RECOVERABLE TAXES   2,058,111   2,358,647

1.01.04.03

  DERIVATIVE CONTRACTS   186,368   347,448

1.01.04.04

  PREPAID EXPENSES   754,156   316,622

1.01.04.05

  OTHER ASSETS   211,037   322,934

1.02

  NONCURRENT ASSETS   14,588,644   14,869,551

1.02.01

  LONG-TERM RECEIVABLES   3,172,772   3,191,157

1.02.01.01

  OTHER CREDIT   0   0

1.02.01.02

  RECEIVABLES FROM RELATED PARTIES   3,690   3,690

1.02.01.02.01

  FROM ASSOCIATED COMPANIES   0   0

1.02.01.02.02

  FROM SUBSIDIARY COMPANIES   0   0

1.02.01.02.03

  FROM OTHER RELATED PARTIES   3,690   3,690

1.02.01.03

  OTHER   3,169,082   3,187,467

1.02.01.03.01

  FINANCIAL INVESTMENTS AS GUARANTEE   48,420   47,335

1.02.01.03.02

  DEFERRED AND RECOVERABLE TAXES   2,769,798   2,732,022

1.02.01.03.03

  DERIVATIVE CONTRACTS   244,813   285,303

1.02.01.03.04

  PREPAID EXPENSES   63,992   80,206

1.02.01.03.05

  OTHER ASSETS   42,059   42,601

1.02.02

  PERMANENT ASSETS   11,415,872   11,678,394

1.02.02.01

  INVESTMENTS   113   111

1.02.02.01.01

  ASSOCIATED COMPANIES   0   0

1.02.02.01.02

  SUBSIDIARY COMPANIES   0   0

1.02.02.01.03

  OTHER INVESTMENTS   113   111

1.02.02.02

  PROPERTY, PLANT AND EQUIPMENT   6,940,622   7,183,908

1.02.02.03

  INTANGIBLE ASSETS   4,425,955   4,438,982

1.02.02.04

  DEFERRED CHARGES   49,182   55,393

 

12


08.02—BALANCE SHEET—CONSOLIDATED LIABILITIES AND SHAREHOLDERS’ EQUITY (IN THOUSANDS OF REAIS)

 

1 - CODE   2 - ACCOUNT DESCRIPTION   3 -03/31/2009   4 - 12/31/2008
2   TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY   22,434,252   23,796,804
2.01   CURRENT LIABILITIES   8,017,707   9,379,831
2.01.01   LOANS AND FINANCING   2,726,393   3,098,346
2.01.02   DEBENTURES   267,876   21,502
2.01.03   SUPPLIERS   2,912,345   3,726,324
2.01.04   TAXES PAYABLE   670,102   785,603
2.01.05   DIVIDENDS PAYABLE   423,166   545,864
2.01.06   PROVISIONS   95,670   91,136
2.01.07   PAYABLES TO RELATED PARTIES   5,221   0
2.01.08   OTHER   916,934   1,111,056
2.01.08.01   DERIVATIVE CONTRACTS   25,665   105,352
2.01.08.02   PAYROLL AND SOCIAL CHARGES   131,895   185,471
2.01.08.03   OTHER LIABILITIES   759,374   820,233
2.02   NONCURRENT LIABILITIES   5,414,059   5,561,642
2.02.01   LONG-TERM LIABILITIES   5,414,059   5,561,642
2.02.01.01   LOANS AND FINANCING   3,661,093   3,826,385
2.02.01.02   DEBENTURES   1,057,691   1,056,923
2.02.01.03   PROVISIONS   105,947   102,947
2.02.01.04   PAYABLES TO RELATED PARTIES   11   0
2.02.01.05   ADVANCE FOR FUTURE CAPITAL INCREASE   0   0
2.02.01.06   OTHER   589,317   575,387
2.02.01.06.01   TAXES PAYABLE   288,873   275,272
2.02.01.06.02   DERIVATIVE CONTRACTS   91,956   97,971
2.02.01.06.03   OTHER LIABILITIES   208,488   202,144
2.04   MINORITY INTEREST   611,450   587,804
2.05   SHAREHOLDERS’ EQUITY   8,391,036   8,267,527
2.05.01   CAPITAL STOCK   6,900,422   6,710,526
2.05.02   CAPITAL RESERVES   518,678   708,574
2.05.03   REVALUATION RESERVE   0   0
2.05.03.01   OWN ASSETS   0   0
2.05.03.02   SUBSIDIARY/ASSOCIATED COMPANIES   0   0
2.05.04   INCOME RESERVES   848,427   848,427
2.05.04.01   LEGAL   120,955   120,955
2.05.04.02   STATUTORY   0   0
2.05.04.03   CONTINGENCIES   0   0
2.05.04.04   REALIZABLE PROFIT RESERVES   0   0
2.05.04.05   RETENTION OF PROFITS   727,472   727,472
2.04.04.06   SPECIAL RESERVE FOR UNDISTRIBUTED DIVIDENDS   0   0
2.04.04.07   OTHER PROFIT RESERVES   0   0
2.05.06   RETAINED EARNINGS/ACCUMULATED DEFICIT   123,509   0
2.05.07   ADVANCE FOR FUTURE CAPITAL INCREASE   0   0

 

13


09.01—CONSOLIDATED STATEMENT OF OPERATIONS (IN THOUSANDS OF REAIS)

 

1 - CODE

   2 - DESCRIPTION    3 - 01/01/2009
to 03/31/2009
 
 
  4 - 01/01/2009
to 03/31/2009
 
 
  5 - 01/01/2008
to 03/31/2008
 
 
  6 - 01/01/2008
to 03/31/2008
 
 

3.01

   GROSS SALES AND/OR SERVICES    5,593,966     5,593,966     4,607,326     4,607,326  

3.02

   DEDUCTIONS    (1,573,847 )   (1,573,847 )   (1,275,348 )   (1,275,348 )

3.03

   NET SALES AND/OR SERVICES    4,020,119     4,020,119     3,331,978     3,331,978  

3.04

   COST OF SALES AND/OR SERVICES    (2,277,488 )   (2,277,488 )   (1,747,155 )   (1,747,155 )

3.05

   GROSS PROFIT    1,742,631     1,742,631     1,584,823     1,584,823  

3.06

   OPERATING EXPENSES/INCOME    (1,492,738 )   (1,492,738 )   (1,345,273 )   (1,345,273 )

3.06.01

   SELLING EXPENSES    (989,005 )   (989,005 )   (878,640 )   (878,640 )

3.06.02

   GENERAL AND ADMINISTRATIVE EXPENSES    (348,966 )   (348,966 )   (288,443 )   (288,443 )

3.06.03

   FINANCIAL    (149,143 )   (149,143 )   (57,209 )   (57,209 )

3.06.03.01

   FINANCIAL INCOME    87,894     87,894     75,305     75,305  

3.06.03.02

   FINANCIAL EXPENSES    (237,037 )   (237,037 )   (132,514 )   (132,514 )

3.06.04

   OTHER OPERATING INCOME    105,620     105,620     69,384     69,384  

3.06.05

   OTHER OPERATING EXPENSES    (111,244 )   (111,244 )   (190,365 )   (190,365 )

3.06.06

   EQUITY IN EARNINGS OF SUBSIDIARY AND ASSOCIATED COMPANIES    0     0     0     0  

3.07

   OPERATING RESULT    249,893     249,893     239,550     239,550  

3.08

   NONOPERATING INCOME    0     0     0     0  

3.08.01

   REVENUES    0     0     0     0  

3.08.02

   EXPENSES    0     0     0     0  

3.09

   RESULT BEFORE TAXES AND PROFIT SHARING    249,893     249,893     239,550     239,550  

3.10

   PROVISION FOR INCOME AND SOCIAL CONTRIBUTION TAXES    (61,666 )   (61,666 )   (56,786 )   (56,786 )

3.11

   DEFERRED INCOME TAX    (52,112 )   (52,112 )   (85,205 )   (85,205 )

3.12

   STATUTORY INTEREST/CONTRIBUTIONS    0     0     0     0  

3.12.01

   INTEREST    0     0     0     0  

3.12.02

   CONTRIBUTIONS    0     0     0     0  

 

14


09.01—CONSOLIDATED STATEMENT OF OPERATIONS (IN THOUSANDS OF REAIS)

 

1 - CODE

   2 - DESCRIPTION    3 - 01/01/2009
to 03/31/2009
 
 
  4 - 01/01/2009
to 03/31/2009
 
 
  5 - 01/01/2008
to 03/31/2008
   6 - 01/01/2008
to 03/31/2008

3.13

   REVERSAL OF INTEREST ON SHAREHOLDERS’ EQUITY    0     0     0    0

3.14

   MINORITY INTEREST    (12,606 )   (12,606 )   0    0

3.15

   PROFIT/LOSS FOR THE PERIOD    123,509     123,509     97,559    97,559
     NUMBER OF SHARES, EX-TREASURY (THOUSAND)    373,216     373,216     1,437,623    1,437,623
     EARNINGS PER SHARE    0.33093     0.33093     0.06786    0.06786
     LOSS PER SHARE                      

 

15


10.01—CONSOLIDATED STATEMENT OF CASH FLOW (IN THOUSANDS OF REAIS)

 

1 - CODE    2 - DESCRIPTION    3 - 01/01/2009
to 03/31/2009
 
 
  4 - 01/01/2009
to 03/31/2009
 
 
  5 - 01/01/2008
to 03/31/2008
 
 
  6 - 01/01/2008
to 03/31/2008
 
 
4.01    CASH GENERATED FROM OPERATING ACTIVITIES    619,216     619,216     67,925     67,925  
4.01.01    ADJUSTMENTS TO RECONCILE THE NET PROFIT FOR THE PERIOD WITH FUNDS FROM THE OPERATING ACTIVITIES    1,178,250     1,178,250     949,291     949,291  
4.01.01.01    NET PROFIT FOR THE PERIOD    123,509     123,509     97,559     97,559  
4.01.01.02    MINORITY INTEREST    12,606     12,606     0     0  
4.01.01.03    DEPRECIATION AND AMORTIZATION    804,853     804,853     664,773     664,773  
4.01.01.04    RESIDUAL COST OF WRITTEN-OFF FIXED ASSET    334     334     (85 )   (85 )
4.01.01.05    REVERSAL OF PROVISIONS FOR LOSS ON INVENTORIES    7,730     7,730     2,612     2,612  
4.01.01.06    WRITTING-OFFS (REVERSAL) IN INVENTORIES    88     88     (382 )   (382 )
4.01.01.07    LOSSES (GAINS) ON FORWARD AND SWAP CONTRACTS    105,399     105,399     (54,721 )   (54,721 )
4.01.01.08    LOSSES (GAINS) ON, LOANS, FINANCING AND DEBENTURES    (57,915 )   (57,915 )   81,360     81,360  
4.01.01.09    MONETARY VARIATIONS    1,819     1,819     2,925     2,925  
4.01.01.10    ALLOWANCES FOR DOUBTFUL ACCOUNTS    77,572     77,572     81,714     81,714  
4.01.01.11    POST-EMPLOYMENTS BENEFIT PLANS    611     611     101     101  
4.01.01.12    PROVISIONS FOR CONTINGENCIES    35,682     35,682     33,175     33,175  
4.01.01.13    REVERSAL FOR SUPPLIERS    (49,214 )   (49,214 )   (66,764 )   (66,764 )
4.01.01.14    PROVISIONS FOR DISPOSAL OF ASSETS    4,791     4,791     10,821     10,821  
4.01.01.15    PROVISIONS FOR, TAXES, FEES AND CONTRIBUTIONS    61,389     61,389     5,000     5,000  
4.01.01.16    PROVISIONS (REVERSAL) FOR LOYALTY PROGRAM    (3,116 )   (3,116 )   5,998     5,998  
4.01.01.17    DEFERRED INCOME TAX    52,112     52,112     85,205     85,205  
4.01.02    VARIATIONS ON ASSETS AND LIABILITIES    (559,034 )   (559,034 )   (881,366 )   (881,366 )
4.01.02.01    ACCOUNTS RECEIVALE    119,303     119,303     69,360     69,360  
4.01.02.02    INVENTORIES    288,151     288,151     (10,481 )   (10,481 )
4.01.02.03    DEFERRED TAXES AND TAX CREDTS    213,806     213,806     (87,719 )   (87,719 )
4.01.02.04    OTHER CURRENT AND NON-CURRENT ASSETS    (302,743 )   (302,743 )   (307,751 )   (307,751 )
4.01.02.05    LABOR, PAYROLL CHARGES AND BENEFITS    (53,576 )   (53,576 )   (62,166 )   (62,166 )
4.01.02.06    SUPPLIERS AND ACCOUNTS PAYABLE    (764,764 )   (764,764 )   (576,260 )   (576,260 )
4.01.02.07    INTEREST ON LOANS, FINANCING AND DEBENTURES    185,071     185,071     83,378     83,378  
4.01.02.08    PROVISIONS FOR CONTINGENCIES    (27,366 )   (27,366 )   (15,081 )   (15,081 )

 

16


10.01—CONSOLIDATED STATEMENT OF CASH FLOW (IN THOUSANDS OF REAIS)

 

1 - CODE

   2 - DESCRIPTION    3 - 01/01/2009
to 03/31/2009
 
 
  4 - 01/01/2009
to 03/31/2009
 
 
  5 - 01/01/2008
to 03/31/2008
 
 
  6 - 01/01/2008
to 03/31/2008
 
 

4.01.02.09

   TAXES, FEES AND CONTRIBUTIONS    (165,079 )   (165,079 )   35,790     35,790  

4.01.02.10

   OTHER CURRENT AND NON-CURRENT LIABILITIES    (51,837 )   (51,837 )   (10,436 )   (10,436 )

4.01.03

   OTHERS    0     0     0     0  

4.02

   CASH INVESTED IN INVESTMENT ACTIVITIES    (540,649 )   (540,649 )   (255,039 )   (255,039 )

4.02.01

   ADDITIONS TO FIXED AND INTANGIBLE ASSETS    (537,863 )   (537,863 )   (254,527 )   (254,527 )

4.02.02

   ADDITIONS TO DEFERRED ASSETS    (3,341 )   (3,341 )   (2,113 )   (2,113 )

4.02.03

   PROCEEDS FROM DISPOSAL OF PROPERTY, PLANT AND EQUIPMENT    555     555     1,601     1,601  

4.03

   CASH GENERATED FROM (INVESTED IN) FINANCING ACTIVITIES    (524,164 )   (524,164 )   179,072     179,072  

4.03.01

   FUNDING FROM LOANS, FINANCING AND DEBENTURES    210,000     210,000     547,862     547,862  

4.03.02

   REPAYMENT OF LOANS, FINANCING AND DEBENTURES    (550,592 )   (550,592 )   (269,606 )   (269,606 )

4.03.03

   PAYMENT OF INTEREST ON LOANS, FINANCING AND DEBENTURES    (76,667 )   (76,667 )   (58,034 )   (58,034 )

4.03.04

   REPAYMENT (RECEIPT) OF FORWARD AND SWAP CONTRACTS    7,311     7,311     (38,181 )   (38,181 )

4.03.05

   PROCEEDS FROM MINORITY CAPITAL INCREASE    8,842     8,842     0     0  

4.03.06

   PAYMENT OF REVERSE STOCK SPLIT    (360 )   (360 )   (922 )   (922 )

4.03.07

   PAYMENT OF DIVIDENDS AND INTEREST ON SHAREHOLDERS’ EQUITY    (122,698 )   (122,698 )   (2,047 )   (2,047 )

4.04

        0     0     0     0  

4.05

   DECREASE IN CASH AND CASH EQUIVALENTS    (445,597 )   (445,597 )   (8,042 )   (8,042 )

4.05.01

   INITIAL BALANCE    2,182,913     2,182,913     2,190,990     2,190,990  

4.05.02

   FINAL BALANCE    1,737,316     1,737,316     2,182,948     2,182,948  

 

17


11. 01—CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY (IN THOUSANDS OF REAIS)

 

1 - CODE   2 - DESCRIPTION    3 - CAPITAL
STOCK
   4 - CAPITAL
RESERVES
 
 
  6 - INCOME
RESERVES
   7 - RETAINED
EARNINGS
   9 - TOTAL
SHAREHOLDERS’

EQUITY

5.01   BALANCES AT DECEMBER, 31 2008    6,710,526    708,574     848,427    0    8,267,527
5.04   NET PROFIT FOR THE PERIOD    0    0     0    123,509    123,509
5.09   CAPITAL INCREASE OUT OF RESERVES, AS PER AGE 02.12.09    189,896    (189,896 )   0    0    0
5.09.01   CAPITAL INCREASE OUT OF RESERVES, AS PER AGE 02.12.09    189,896    (189,896 )   0    0    0
5.13   BALANCES AT MARCH, 31 2009    6,900,422    518,678     848,427    123,509    8,391,036

 

18


A free translation from Portuguese into English of Special Review Report of Independent Auditors on Quarterly Financial Statements prepared in accordance with the accounting practices adopted in Brazil and with specific standards established by the Brazilian Institute of Independent Auditors (IBRACON), in conjunction with the National Association of State Boards of Accountancy (CFC)

 

REPORT OF INDEPENDENT AUDITORS ON SPECIAL REVIEW

To the Board of Directors and Shareholders

Vivo Participações S.A.

São Paulo—SP

 

1. We reviewed the accounting information contained in the Quarterly Information (ITR) (company and consolidated) of Vivo Participações S.A. (“Company”) for the quarter ended March 31, 2009, comprising the balance sheet and the statements of income, of changes in shareholders’ equity and of cash flows, the report on performance and notes thereto. These financial statements are the responsibility of the Company management.

 

2. We conducted our review in accordance with specific standards established by the Brazilian Institute of Independent Auditors (IBRACON), in conjunction with the National Association of State Boards of Accountancy (CFC), comprising mainly: (a) inquiries of and discussion with accounting, financial and operating officials of the Company about the main criteria adopted in the preparation of the Quarterly Information; and (b) review of the information and subsequent events that have or may have significant effects on the financial and operating position of the Company.

 

3. Based on our review, we are not aware of any significant modification that should be made to the Quarterly Information referred to in paragraph 1 for it to be in accordance with the standards required by the Brazilian Securities and Exchange Commission (CVM), applicable to the preparation of Quarterly Information.

 

4. As mentioned in Note 2, in connection with the changes in accounting practices adopted in Brazil during 2008, the statements of income for the quarter ended March 31, 2008, presented for comparison purposes, were adjusted and are being restated in line with Accounting Standards and Procedures (NPC) 12—Accounting Practices, Changes in Accounting Estimates and Correction of Errors, approved by CVM Resolution No. 506. The cash flows are being presented by the Company for the first time for Quarterly Information purposes, addressing the effects of changes in the accounting practices adopted in Brazil during 2008 and therefore are also comparable between the quarters presented.

São Paulo, April 30, 2009

ERNST & YOUNG

Auditores Independentes S.S.

CRC-2-SP 015199/O-6

 

Luiz Carlos Passetti

   Drayton Teixeira de Melo

Partner CRC-1-SP-144.343/O-3

   Partner CRC-1-SP-236947/O-3

 

F-1


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

1. OPERATIONS

a. Equity Control

Vivo Participações S/A (“Company”) is a publicly-held company that, at March 31, 2009, has as controlling shareholders Brasilcel N.V. and its subsidiaries Portelcom Participações S/A, Sudestecel Participações Ltda., Avista Participações Ltda., TBS Celular Participações Ltda. and Tagilo Participações Ltda., which jointly hold, treasury shares excluded, 63.79% of the Company’s total capital stock.

Brasilcel N.V. is jointly controlled by Telefónica S/A (50% of the total capital stock), PT Móveis, Serviços de Telecomunicações, SGPS, S/A (49.999% of the total capital stock) and Portugal Telecom, SGPS, S/A (0.001% of the total capital stock).

b. Subsidiaries

The Company is the 100% controlling shareholder of Vivo S.A. (“Vivo” or “subsidiary”), a provider of mobile telephone services, including activities necessary or useful for the performance of such services, in accordance with authorizations granted thereto.

The Company is also the controlling shareholder of Telemig Celular Participações S.A. (“Telemig Participações” or “subsidiary”), holding 58.94% of its total capital and also holding 7.39% of the total capital of Telemig Celular S.A. (“Telemig Celular” or “subsidiary”).

Telemig Participações holds 83.25% of the total capital stock of Telemig Celular, which is a company that provides personal mobile telephone service, including activities necessary or useful for the performance of these services, in accordance with the authorizations granted thereto.

c. Authorization and Frequencies

The subsidiaries’ business and the services they may provide are regulated by the National Telecommunications Agency (“ANATEL”), the regulatory authority for telecommunication services in Brazil, in accordance with Law No. 9,472, dated July 16, 1997, and respective regulations, decrees, decisions and supplementary plans.

The authorizations granted by ANATEL may only be renewed once, for a 15-year period, and requires payment every two years after the first renewal, of rates equivalent to 2% of the company’s revenue for the year prior to that of the payment, net of taxes and mandatory social contributions related to the application of the Basic and Alternative Plans of Service.

d. Agreement between Telefónica S.A. and Telecom Italy

In October 2007, TELCO S.p.A. (in which Telefónica S.A holds an interest of 42.3%), completed the acquisition of 23.6% of Telecom Italia. Telefónica S.A. has the shared control of Vivo Participações S.A., through its joint venture with Portugal Telecom. Telecom Italia holds an interest in TIM Participações S.A (TIM), which is a mobile telephone operator in Brazil. As a result of the acquisition of its interest in Telecom Italia, Telefónica S.A. does not have any direct involvement in the operations of TIM. Additionally, any transactions between the Company and TIM are transactions in the regular course of business, which are regulated by the ANATEL.

 

F-2


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

2. BASIS OF PREPARATION AND PRESENTATION OF THE QUARTERLY FINANCIAL STATEMENTS

a) Quarterly financial statements

The quarterly financial statements (“ITR’s”) are presented in thousands of Brazilian reais (except as otherwise mentioned) and have been prepared based on the accounting practices adopted in Brazil, as well as on the rules issued by the Brazilian Securities and Exchange Commission (CVM), with due regard to the accounting standards set forth in the corporation law (Law No. 6,404/76), or Brazilian Corporate Law, which include the new provisions introduced, amended and revoked by Law No. 11,638, dated December 28, 2007 and by Executive Act No. 449, dated December 03, 2008, with further regard, also, to the rules applicable to telecommunication service concessionaires.

The requirements of Brazilian Corporate Law apply to fiscal years beginning on January 01, 2008. These requirements are not to be considered as changes of circumstances or of estimates and, therefore, the adoption of new practices introduced by Law no. 11.638/07, as a general rule, must be shown retrospectively, that is, by application of these new accounting practices as if they had been in use during all the periods presented, with due regard to the rule governing “Accounting Practices, Changes to Accounting Estimates and Correction of Mistakes”, as approved by the CVM, by Resolution No. 506. Accordingly, the Quarterly Information for the three-month period ended March 31, 2008 was restated with the purpose of making them comparable with the Quarterly Information related to the three-month period ended March 31, 2009 (note 2b).

The consolidated income statement of the Company for the three-month period ended March 31, 2008 does not contemplate the consolidated income of Telemig Participações for the same period.

In order to allow a better understanding and comparison we have disclosed in note 31 the combined income statement, assuming that the effects of the acquisition of Telemig Celular and Telemig Participações had already occurred since January 01, 2008.

All balances of assets and liabilities, revenues and expenses arising out of transactions between the consolidated companies have been eliminated in the consolidated statements.

These ITR’s were prepared pursuant to principles, practices and criteria consistent with those adopted in preparing the financial statements for the last fiscal year and should be reviewed together with said statements.

 

F-3


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

b) Effect of the adjustments of Law No. 11,638/07 and of Executive Act No. 449 (MP No. 449/08)

The table below shows the effects of the application of Law No. 11,638/07 and of MP No. 449/08 in the consolidated income statement for the three-month period ended March 31, 2008.

 

    Three-month period ended March 31, 2008  
    Summary
description of
adjustment
    Controlling
Company
    Consolidated  

Net profit before changes introduced by Law No. 11,638/07 and MP No. 449/08

    89,609     89,609  
             

Depreciation of mercantile-financial lease

  (1 )   —       (1,317 )

Financial income (expenses) from:

     

Fair value of derivative transactions

  (2 )   198     (20,680 )

Fair value of loans

  (2 )   (72 )   36,950  

Present value of monetary assets

  (3 )   —       (2,907 )

Income tax and social contribution on total adjustments

  (4 )   (43 )   (4,096 )

Equity accounting on the adjustments under Law No. 11,638/07 and MP No. 449/08

  (5 )   7,867     —    
             

Net effects resulting from full application of Law No. 11,638/07 and MP No. 449/08

    7,950     7,950  
             

Net profit with full application of Law No. 11,638/07 and MP No. 449/08

    97,559     97,559  
             

 

1. Depreciation of mercantile-financial lease of information technology equipment, pursuant to the provisions in CPC 06;

 

2. Financial income (expenses) resulting from the adjustments to fair value of transactions with derivatives and loans, as applicable, pursuant to the provisions in CPC 14;

 

3. Financial expenses resulting from the adjustment to present value of the tax on Circulation of Merchandise and Services (Imposto sobre Circulacão de Mercadorias e Serviços—ICMS) on acquisitions of fixed assets, using the Long Term Interest Rate (“TJLP”);

 

4. Income tax (25%) and social contribution (9%), applied to all the above described adjustments;

 

5. Equity accounting resulting from the above described adjustments;

Additionally, on account of the elimination of the “Non-operating income”, in conformity with MP No. 449/08, the Company has reclassified consolidated net expenses in the amount of R$357 in the income statement for the three-month period ended March 31, 2008 in “Other operating revenue (expenses), net”.

3. CASH AND CASH EQUIVALENTS

 

     Controlling Company    Consolidated
       03.31.09        12.31.08      03.31.09    12.31.08

Cash

   89    385    24,614    56,038

Financial investments

   395,670    10,321    1,712,702    2,126,875
                   

Total

   395,759    10,706    1,737,316    2,182,913
                   

 

F-4


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

The financial investments refer to fixed income transactions, indexed to the variation of the Interbank Deposit Certificates (“CDI”), with immediate liquidity.

4. TRADE ACCOUNTS RECEIVABLE, NET

 

     Consolidated  
     03.31.09     12.31.08  

Receivables from billed services

   949,521     1,125,162  

Receivables from interconnection fees

   784,471     796,147  

Receivables from unbilled services

   672,587     539,812  

Receivables from goods sold

   373,691     504,685  

(-) Allowance for doubtful accounts

   (398,647 )   (387,308 )
            

Total

   2,381,623     2,578,498  
            

No customer represents more than 10% of the net accounts receivable at March 31, 2009 and December 31, 2008.

At March 31, 2009, the balance of accounts receivable includes R$233.122 (R$235,867 at December 31, 2008) related to transfer of co-billing of other operators, the amounts of which were determined on the basis of statements of commitment, once the corresponding contracts have not yet been signed by the parties. Pending matters related to the definition of liability for losses resulting from fraud have not yet been resolved, and await decision by the regulatory agency as well as settlement between the parties. The Company does not expect financial losses with respect to this matter.

The changes in the allowance for doubtful accounts are as follows:

 

     Consolidated  
     2009     2008  

Balance at beginning of year

   387,308     344,701  

Additional allowance in the 1Q (note 21)

   77,573     81,714  

Write-offs and recoveries in the 1Q

   (66,234 )   (67,276 )
            

Balance at March 31

   398,647     359,139  

Net consolidated receipts from Telemig Participações at 03.31.08

     31,746  

Additional allowance in the 2Q, 3Q and 4Q08

     222,131  

Write-offs and recoveries in 2Q, 3Q and 4Q08

     (225,708 )
        

Balance at year end

     387,308  
        

 

F-5


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

5. INVENTORIES

 

     Consolidated  
     03.31.09     12.31.08  

Handsets

   471,514     747,186  

Simcard (chip)

   43,618     57,514  

Accessories and other

   17,913     16,584  

(-) Provision for obsolescence

   (50,310 )   (42,580 )
            

Total

   482,735     778,704  
            

6. DEFERRED AND RECOVERABLE TAXES

6.1 Breakdown

 

     Controlling Company    Consolidated
       03.31.09        12.31.08      03.31.09    12.31.08

Prepaid social contribution and income tax

   534,578    568,350    697,767    848,473

ICMS tax credit

   —      —      554,604    553,521

PIS and COFINS tax credits

   28,529    28,529    337,788    370,813

Withholding income tax

   1,385    378    149,252    155,204

Other tax credits

   270    270    28,594    23,951
                   

Total tax credits

   564,762    597,527    1,768,005    1,951,962
                   

Deferred income and social contribution taxes

   2,810    1,577    2,895,129    2,946,649

ICMS to be allocated

   —      —      164,775    192,058
                   

Total

   567,572    599,104    4,827,909    5,090,669
                   

Current

   7,562    22,732    2,058,111    2,358,647

Noncurrent

   560,010    576,372    2,769,798    2,732,022

Telemig Celular is entitled to tax reduction benefit of 75% on the taxable profit generated in the tax incentive areas within the scope of the Agency for Development of the Northeast—ADENE, where the carrier operates (North of Minas Gerais and Vale do Jequitinhonha) for a period of 10 years as from 2004.

 

F-6


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

The breakdown of deferred income and social contribution taxes is as follows:

 

     Consolidated
     03.31.09    12.31.08

Tax loss and negative tax basis (a)

   1,152,149    1,131,195

Incorporated tax credit—reorganization (b)

   808,243    916,994

Tax credits on provisions for: (c)

     

Contingencies and legal liabilities—CVM 489

   211,252    202,983

Accelerated depreciation

   193,093    143,431

Suppliers

   141,528    155,185

Doubtful accounts

   135,540    131,685

Provision for disposal of and losses in fixed assets

   109,851    106,830

Customer loyalty program

   38,649    39,980

Provision for inventory obsolescence

   17,105    14,478

Employee profit sharing

   15,492    33,163

Derivative and other securities transactions

   72,227    70,725
         

Total deferred taxes

   2,895,129    2,946,649
         

Current

   1,018,050    1,120,523

Noncurrent

   1,877,079    1,826,126

The amount recorded in the current assets refers to reversal of temporary differences, use of tax losses and goodwill amortization expected for the next twelve months.

The deferred taxes were recorded assuming their future realization, as follows:

 

  a) Tax loss and negative tax base: represents the amount recorded by the subsidiaries, which will be offset up to the limit of 30% of the tax base computed in the coming fiscal years and subject to no statute of limitations. The Company did not record the potential deferred income tax and social contribution credit that would arise from the use of these tax bases in the amount of R$713,775 (R$689,572 at December 31, 2008), given the uncertainty, at this time, as to the Company’s ability to generate future taxable income to ensure realization of these deferred taxes.

 

  b) Tax credit incorporated: represented by the net balance of goodwill and provision for maintenance of the shareholders’ equity integrity (note 6.2). Realization will occur in a period from 5 to 10 years. Studies performed by independent consultants hired during the corporate reorganization process support the recovery of such amounts within the above time frame.

 

  c) Temporary differences: realization will occur upon payment of the provisions, effective loss on bad debts or realization of inventories, as well as reversal of other provisions. The Company did not record the potential deferred income tax and social contribution credit that would arise from the use of these provisions in the amount of R$156,248 (R$155,481 at December 31, 2008), given the uncertainty, at this time, as to the Company’s ability to generate future taxable income to ensure realization of these deferred taxes.

The Company prepared feasibility studies, approved by its Board of Directors, which indicated the full recovery of deferred tax amounts recognized at December 31, 2008, as defined in CVM Instruction No. 371. During the three-month period ended March 31, 2009, no relevant fact occurred that indicated limitations to full recovery of the deferred tax amounts recognized by the subsidiaries.

 

F-7


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

6.2 Tax credit incorporated—Corporate Restructuring

As a result of the corporate reorganization process, the Company incorporated the goodwill paid on the privatization and acquisition of subsidiaries.

Prior to the transfers, provisions were recorded for maintenance of the stockholders’ equity of the merged company and, consequently, the net assets being merged represent, essentially, the tax benefit arising out of possible deduction of the incorporated goodwill.

Included in the accounting records held for corporate and tax purposes by the Company and its subsidiaries are specific accounts related to incorporated goodwill and provision and corresponding amortization, reversal and tax credit, the balances of which are as follows:

 

     Consolidated
     03.31.09    12.31.08

Reorganization

   Goodwill    Provision     Net    Net

Telemig Participações S.A.—corporate reorganization

   1,400,136    (924,090 )   476,046    504,958

Global Telecom S.A.—Acquisition

   387,894    (256,010 )   131,884    141,611

Telesp Celular S.A.—Privatization

   212,849    (140,480 )   72,369    99,507

Tele Centro-Oeste Celular Participações S.A.—Acquisition

   156,480    (103,277 )   53,203    85,538

Telemig Celular S.A.—corporate reorganization

   126,563    (83,532 )   43,031    45,524

Tele Leste Celular Participações S.A.—Privatization

   50,814    (33,538 )   17,276    20,010

Telemig Participações S.A.—Privatization

   42,452    (28,018 )   14,434    19,846
                    

Total

   2,377,188    (1,568,945 )   808,243    916,994
                    

The changes in the three-month periods ended on March 31 are as follows:

 

     Consolidated  
     2009     2008  

Result:

    

Goodwill amortization

   (328,550 )   (220,262 )

Provision reversal

   219,799     148,328  

Tax credit

   108,751     71,934  
            

Effect on income

   —       —    
            

To the extent the tax benefits are actually realized, the amount shall be incorporated into the capital stock to the benefit of the controlling shareholders, the other shareholders being assured preemptive rights. Proceeds arising out of the exercise of the preemptive rights shall be paid to the controlling shareholders.

At a meeting of the Board of Directors held on February 12, 2009, the capitalization of a portion of the special goodwill reserve to the benefit of the controlling shareholders was approved, in the amount of R$189,896, corresponding to the tax benefits generated in 2008 (note 18).

 

F-8


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

7. PREPAID EXPENSES

 

     Consolidated
     03.31.09    12.31.08

Telecommunication Inspection Fee (Fistel)

   637,361    199,851

Advertising and publicity

   115,691    136,244

Rent

   13,360    19,696

Financial charges

   9,442    8,747

Insurance premium, software and other

   42,294    32,290
         

Total

   818,148    396,828
         

Current

   754,156    316,622

Noncurrent

   63,992    80,206

8. OTHER ASSETS

 

     Consolidated
     03.31.09    12.31.08

Escrow and restricted deposits

   103,996    100,492

Credits with suppliers

   62,587    111,883

Subsidies on terminal sales

   35,660    115,593

Advances to employees

   17,889    6,736

Credits with group companies

   13,365    11,064

Prepayments to suppliers

   1,858    1,550

Credits with Amazônia Celular S.A. and Tele Norte Celular Participações S.A. (a)

   306    8,522

Other assets

   21,125    13,385
         

Total

   256,786    369,225
         

Current

   211,037    322,934

Noncurrent

   45,749    46,291

 

(a) These refer to the amounts of administrative and human resources sharing contract and establishment of condominium with Telemig and Telemig Participações, existing until the date of acquisition of the share control by Vivo Participações. The balances are remunerated based on the Interbank Deposit Certificate (CDI) variation.

9. INVESTMENTS

 

a) Subsidiaries information

 

     Shareholders’ equity at    Net profit for
fiscal year ended:

Investees

   03.31.09    12.31.08    03.31.09    03.31.08

Vivo S.A.

   7,286,049    7,117,315    168,734    209,347

Telemig Celular Participações S.A.

   1,772,876    1,747,609    25,267    —  

 

F-9


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

b) Breakdown and changes

The balance of the Company’s investments includes interest in subsidiaries’ equity, goodwill, advances for future capital increase and allowance for losses in investments, as well as other investments, as shown below:

 

     Controlling Company    Consolidated
     03.31.09    12.31.08    03.31.09    12.31.08

Investments in subsidiaries

   7,774,352    7,285,216    —      —  

Advance for future capital increase

   905,440    1,217,565    —      —  

Other investments

   104    104    113    111
                   

Investment balance

   8,679,896    8,502,885    113    111
                   

The changes in the Company’s investments for fiscal years ended on March 31 are as follows:

 

b.1) Investments in subsidiaries

 

     03.31.09     03.31.08  

Balance the beginning of the year

   7,285,216     6,090,460  

Equity accounting result on net profit of the subsidiaries

   185,373     209,347  

Capital increase of reserves

   310,110     —    

Minority shareholders subscription in capital increase out of reserves

   (8,842 )   —    

Adjustment to the allocation of interest on shareholders’ equity and dividends of Telemig Celular in 2008

   560     —    

Gain generated from capital increase out of reserves

   1,935     —    
            

Balance at March 31

   7,774,352     6,299,807  

Equity accounting result on net profit of the subsidiaries

     740,519  

Capital reduction

     (700,000 )

Capital increase of reserves

     518,348  

Minority shareholders subscription in capital increase of reserves

     (8,135 )

Investments acquisition

     979,352  

Loss generated from capital increase of reserves

     (1,640 )

Forfeited interest on shareholders’ equity and dividends

     10,218  

Interest on shareholders’ equity and dividends

     (547,493 )

Effects of Law No. 11,638/07 of Telemig Participações

     (5,760 )
        

Balance at the year end

     7,285,216  
        

 

F-10


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

b.2) Advance for future capital increase

 

     03.31.09     03.31.08  

Balance at the beginning of the year

   1,217,565     1,105,818  

Capital increase of reserves

   (310,110 )   —    

Premium generated from capital increase of reserves

   (2,015 )   —    
            

Balance at March 31

   905,440     1,105,818  

Capital increase out of reserves

     (518,348 )

Special premium reserve referring to corporate reorganization—Telemig

     630,095  
        

Balance at the year end

     1,217,565  
        

10. PROPERTY, PLANT AND EQUIPMENT, NET

 

        Consolidated
      03.31.09   12.31.08
  Annual
depreciation
rates (%)
  Cost   Accumulated
depreciation
    Property,
plant and
equipment,
net
  Property,
plant and
equipment,
net

Transmission equipment

  10.00 to 33.33   9,219,681   (6,981,960 )   2,237,721   2,331,720

Switching equipment

  10.00 to 33.33   4,316,801   (2,769,438 )   1,547,363   1,562,995

Infrastructure

  2.86 to 20.00   3,094,920   (1,793,459 )   1,301,461   1,277,211

Terminal equipment

  50.00 to 66.67   2,413,126   (2,104,056 )   309,070   305,205

Buildings

  2.86 to 4.00   298,551   (89,886 )   208,665   209,352

Land

    70,352   —       70,352   70,352

Mercantile-financial lease

  20.00   21,681   (12,756 )   8,925   10,200

Other assets

  6.67 to 20.00   1,774,733   (1,231,741 )   542,992   559,085

Properties and construction in progress

    714,073   —       714,073   857,788
                   

Total

    21,923,918   (14,983,296 )   6,940,622   7,183,908
                   

In the three-month period ended March 31, 2009, Vivo capitalized financial expenses incurred in connection with loans for financing construction in progress in the amount of R$15,741 (R$7,340 in the same period of 2008).

At March 31, 2009, the subsidiaries had items of property, plant & and equipment offered as collateral in lawsuits in the amount of R$109,173 (R$105,866 at December 31, 2008).

 

F-11


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

11. INTANGIBLE ASSETS, NET

 

          Consolidated
        03.31.09   12.31.08
  Annual
amortization
rates (%)
    Cost   Accumulated
amortization
  Intangible,
net
  Intangible,
net

Concession licenses

  6.67 to 28.9     2,249,619   (788,197)   1,461,422   1,498,601

Goodwill premium and provision for losses on investment acquisition (a)

  —       2,785,572   (1,359,279)   1,426,293   1,424,278

Software use rights

  20.00     4,153,697   (2,817,245)   1,336,452   1,289,666

Goodwill premium—Ceterp Celular S.A.

  10.0     84,265   (68,114)   16,151   16,151

Goodwill

  (* )   32,079   (24,361)   7,718   8,393

Other assets

  6.67 to 20.0     49,334   (45,857)   3,477   3,320

Intangible in progress—software

    174,442   —     174,442   198,573
                 

Total

    9,529,008   (5,103,053)   4,425,955   4,438,982
                 

 

(a) Goodwill resulting from acquisitions of corporate equity, based on future profitability, was amortized pursuant to the straight line method until December 31, 2008, according to the provisions set forth in Law No. 11,638/07. This includes allowances for losses which were recorded on December 31, 2001 and 2002, in order to recognize permanent losses arising from goodwill as a result of accumulated losses recorded by subsidiary Global Telecom S.A. as of the mentioned dates.

 

(*) According to contract terms

12. DEFERRED ASSETS, NET

These refer to pre-operating expenses which are amortized for a period of 10 years, in the net amounts of R$49,182 and R$55,393 at March 31, 2009 and December 31, 2008, respectively, as permitted in MP No. 449/08.

13. SUPPLIERS AND TRADE ACCOUNTS PAYABLE

 

     Consolidated
     03.31.09    12.31.08

Suppliers

   2,082,386    2,848,620

Amounts to be transferred LD (a)

   370,816    408,807

Interconnection / linking

   238,641    231,015

Technical assistance

   166,022    170,178

Other

   54,480    67,704
         

Total

   2,912,345    3,726,324
         

 

(a) Amounts to be transferred refer to VC2, VC3 and roaming charges, invoiced to our customers and transferred to the long distance call operators.

 

F-12


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

14. TAXES, FEES AND CONTRIBUTIONS PAYABLE

 

     Controlling Company    Consolidated
       03.31.09        12.31.08      03.31.09    12.31.08

Current taxes:

           

ICMS

   —      —      625,001    658,306

PIS and COFINS

   —      20,472    100,933    144,154

Income tax and social contribution (*)

   92    24,167    93,902    142,754

FISTEL

   —      —      58,376    34,195

FUST and FUNTTEL

   —      —      10,580    11,386

Other taxes, fees and mandatory contributions

   1,389    1,389    16,475    16,926
                   

Total

   1,481    46,028    905,267    1,007,721

Legal liabilities (CVM 489/05):

           

CIDE

   —      —      23,500    23,689

PIS and COFINS

   —      —      21,167    20,836

Other taxes, fees and mandatory contributions

   —      —      9,041    8,629
                   

Total

   —      —      53,708    53,154
                   

Total

   1,481    46,028    958,975    1,060,875
                   

Current

   1,481    46,028    670,102    785,603

Noncurrent

   —      —      288,873    275,272

 

(*) The balance of the controlling company at December 31, 2008 refers to withholding income tax on the interest on shareholders’ equity for which a provision had been recorded.

Current taxes:

At March 31, 2009, the amount of R$230,057 (R$217,763 at December 31, 2008) in the non-current liability, refers to ICMS—More Jobs for Paraná Program, resulting from an agreement with the Paraná State Government involving the deferral of ICMS tax payment. This amount is adjusted to the variation of the Annual Indexation Factor (FCA).

Legal liabilities—CVM Resolution 489/05

This includes the taxes that fall within the scope of CVM Resolution No. 489/05, dated October 3, 2005, which approved IBRACON NPC No. 22 standard.

For purposes of the quarterly financial statements, the amounts of escrow deposits for said taxes are offset against taxes, fees and mandatory contributions payable, as applicable.

 

a) PIS and COFINS

Vivo was issued a delinquency notice by the tax authority (proceedings No. 19515.000.700/2003-97) for having offset the COFINS, in January and February 2000, against credits arising out of the 1/3 surplus of the COFINS itself paid in 1999, after deduction of the amount from the CSLL. The case is awaiting decision of the Special Appeal filed within the administrative sphere. On a conservative conduct, Management recorded the amount of R$24,671, at March 31, 2009 and December 31, 2008, with corresponding escrow deposits in the same amount.

 

F-13


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

Law No. 9,718/98

At November 27, 1998, the calculation of PIS and COFINS was changed by Law No. 9,718, which: i) increased the COFINS rate from 2% to 3%; ii) authorized the deduction of up to 1/3 of the COFINS from the amount of the Social Contribution on Net Income—CSLL; and also iii) indirectly increased the COFINS and PIS owed by Vivo, determining the inclusion of revenues in excess of the total sales in their tax calculation basis.

Due to the changes introduced by laws No. 10,637/02 and 10,833/03, Vivo started including the revenues in excess of the total sales in the tax calculation basis of PIS and COFINS.

At March 31, 2009, Vivo has provisions recorded for the amounts of the revenues in excess of the total sales, under discussion in court, in the amount of R$10,557 (R$10,399 at December 31, 2008), having deposited the amount of R$2,496 in court (R$2,496 at December 31, 2008).

Other

Additionally, the subsidiaries recorded amounts of R$13,106 at March 31, 2008 (R$12,933 at December 31, 2008) with respect to other discussions of PIS and COFINS.

 

b) Contribution of Intervention on The Economics of Dominium—CIDE

This refers to an administrative and judicial matter, aiming at discharging the assessment of the CIDE on remittances of funds abroad, in connection with agreements for transfer of technology, license of trademarks and software, etc. On a conservative conduct, Vivo recorded the amount of R$81,134, at December 31, 2009 (R$80,693 at December 31, 2008), with corresponding escrow deposits of R$57,634 (R$57,004 at December 31, 2008) in court.

 

c) Telecommunications Inspection Fee—Fistel

Telemig Celular filed a Writ of Mandamus challenging its liability for the payment of the inspection fees on mobile stations not owned by it, and started booking a provision and effecting a deposit in court for the amounts referring to the TFF—Operation Inspection Fee and to the TFI—Installation Inspection Fee. The case is awaiting decision by the TRF Court of the 1st Region.

Its legal counsels consider the chances of losses in these lawsuits to be possible. However, because this is a legal obligation under the terms of CVM Resolution No. 489/2005, the subsidiary has recorded a provision for this contingency. The provision recorded at March 31, 2009 was in the amount of R$386,274 (R$324,764 at December 31, 2008), with corresponding escrow deposits in the same amount.

 

d) Withholding Income Tax (IRRF) on payments of Interest on shareholders equity—Telemig Participações

Telemig Participações filed Writs of Mandamus requesting the court to declare its right not to be assessed IRRF at source on its receipts of interest on shareholders equity of its subsidiary. Based on the opinion of its legal counsels, the referred lawsuits are classified as possible loss; however, once this refers to a legal obligation under the terms of CVM Resolution No. 489/2005, at March 31, 2009 a provision was recorded with corresponding escrow deposits totaling R$20,314 (R$19,828 at December 31, 2008).

 

F-14


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

e) Other taxes, fees and contributions

At March 31, 2009, the subsidiaries recorded the amount of R$9,041 (R$21,562 at December 31, 2008), referring to values related to the discussions of: (i) ISS tax on personal property lease services, ancillary activities and supplementary services (R$4,868); (ii) IRPJ (Corporate Income Tax) on derivative transactions (R$2,107); (iii) INSS (Social Security) (R$809), and (iv) ICMS tax (R$1,257).

Following we present the changes in legal obligations in compliance with CVM Resolution 489/05:

 

     Consolidated
     Legal
liabilities
   (-)
Escrow
deposits
    Total

Balances at 12.31.08

   481,917    (428,763 )   53,154

Additions, net of reversal

   61,389    (61,236 )   153

Monetary restatement

   1,790    (1,389 )   401
               

Balances at 03.31.09

   545,096    (491,388 )   53,708
               

15. LOANS, FINANCING AND DEBENTURES

 

a) Breakdown of debt

 

a.1) Loans and Financing

 

                Company   Consolidated

Description

 

Currency

 

Interest

 

Maturity

  03.31.09   12.31.08   03.31.09   12.31.08

Banco Europeu de Investimentos—BEI

 

 

USD

 

 

4.18% a.a a 4.47% a.a.

 

 

06/19/2009 a

03/02/15

  —  

 

  —  

 

  775,361

 

  741,301

 

Working Capital

  R$   106.7% do CDI   5/12/2009   —     —     262,297   254,421

Resolution 2770

  R$   IGP-M + 9.45% a.a.   2/9/2010 04/01/09 a   —     —     163,954   156,703

Resolution 2770

  JPY   2.00% a 5.78% a.a   01/18/11   —     —     885,706   1,339,982

Resolution 2770

  USD   5.0% a 5.94% a.a   07/23/09 a 07/23/10   —     —     156,563   155,708

BNDES

  URTJLP   TJLP +4.3% a.a. a 4.6% a.a.   04/15/09 a 08/15/14   —     —     1,418,042   1,422,387

BNDES

  UMBND   9.95% a.a   04/15/09 a 07/15/11   —     —     8,506   9,491

Banco do Nordeste do Brasil—BNB

 

 

R$

 

 

10% a.a

 

  04/29/09 a 10/30/16   —  

 

  —     353,306   361,590

Unsecured Senior Notes

  USD   —     —     —     —     —     195,269

Promissory Notes

 

R$

 

 

106.5% a 115% do CDI

 

  05/09/09 a 07/24/09   1,126,503   1,091,374   1,126,503   1,091,374

Funding 3G Licenses

  R$   IST + 1% a.m.   04/29/11 a 04/29/16   —     —     1,236,911   1,196,137

Commissions BBVA

    0.4256% a.a.   05/28/09 a 02/28/15   —     —     241   272

Others

        —     —     96   96
                     

Total

        1,126,503   1,091,374   6,387,486   6,924,731
                     

Current

        1,126,503   1,091,374   2,726,393   3,098,346

Noncurrent

        —     —     3,661,093   3,826,385

 

F-15


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

a.2) Debentures

 

                   Company    Consolidated

Description

 

Currency

  

Interest

   Maturity    03.31.09    12.31.08    03.31.09    12.31.08

Debentures

  R$    103.3% A 104.2% CDI    05/04/15    1,052,318    1,021,502    1,052,318    1,021,502

Debentures

  R$    IPCA + 0.5% a.a    07/05/21    —      —      57,691    56,923

Debentures

  R$    113.55% CDI    01/11/10    215,558    —      215,558    —  
                           

Total

           1,267,876    1,021,502    1,325,567    1,078,425
                           

Current

           267,876    21,502    267,876    21,502

Noncurrent

           1,000,000    1,000,000    1,057,691    1,056,923

 

b) Repayment schedule

At March 31, 2009, the maturities of the long-term portion of loans and financing are as follows:

 

Year

   Controlling
Company
   Consolidated

2011

   —      386,718

2012

   —      608,511

2013

   —      566,748

2014

   —      564,856

After 2014

   1,000,000    2,591,951
         

Total

   1,000,000    4,718,784
         

 

c) Restrictive covenants

Vivo has loan and financing agreements with Banco Nacional de Desenvolvimento Econômico e Social—BNDES (National Bank for Social and Economic Development), which balance as of March 31, 2009, was R$1,426,548 (R$1,431,878 at December 31, 2008). In accordance with the contracts, there are several economic and financial indexes that must be calculated on a six-month period and yearly basis. At the same date, all economic and financial indexes established in the two contracts with the BNDES, regarding the Company’s and the subsidiary’s (Vivo) instruments, were met.

Vivo has loan agreements with European Investment Bank, which balance as of March 31, 2009 was R$775,361 (R$741,301 at December 31, 2008). At the same date, all economic and financial indexes established in the contract were met.

The agreement entered into by Telemig Celular with the State Department of Economic Development regarding debentures sets forth covenants on petitions for judicial and extrajudicial recovery, liquidation, dissolution, insolvency, voluntary bankruptcy or decree of bankruptcy, payment default, non-compliance with non-fiduciary obligations and compliance with a certain limit substantially based on balance sheet financial indexes and EBITDA (Earnings before interest, taxes, depreciation and amortization), among others. At December 31, 2009, all covenants were fulfilled by Telemig Celular.

 

F-16


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

d) Guarantees

At March 31, 2009, guarantees were granted for the Company’s loans and financing, in local currency, in the principal amount of R$2,555,215, being R$353,306 from Banco do Nordeste do Brasil—BNB, R$1,418,042 from BNDES (URTJLP), and R$8,506 from BNDES (UMBNDES) and R$775,361 from BEI according to the table below:

 

Banks

 

Guarantees

BNDES

 

•        Contract (Vivo) R$1,374,836: Guarantee in receivables referring to 15% of the outstanding balance or four (4) times the amount of the highest installment, whichever is higher.

 

•        Contract (Vivo) R$51,712: pledging of 15% of the receivables for service revenue.

 

•        The Company is the guarantor/intervening party.

 

Banco Europeu de Investimento—BEI

 

•        Commercial risk secured by Banco BBVA Portugal.

 

•        Bank security granted by Banco Bradesco S.A. in the amount equivalent to 100% of the outstanding balance of the financing.

Banco do Nordeste do Brasil S.A.

 

•        Constitution of a liquidity fund represented by financial investments in the amount equivalent to three (3) amortization installments, referenced to the post-grace period average installment.

 

•        The Company is the guarantor/intervening party.

 

 

e) Promissory Notes

On June 27, 2008, the Board of Directors of the Company approved the issue and offer of 50 unsecured promissory notes in the value of R$10 million each, totaling R$500 million. On July 25, 2008, the offer was registered with the CVM and issued on July 29, 2008, with maturity date on July 24, 2009, bearing interests of 106.5% of the CDI rate, as daily disclosed by the Custody and Settlement Agency—CETIP. The proceeds funded from this offer were used for settlement of the principal amount of the debt represented by the first issue of debentures of the Company.

On September 29, 2008, the Board of Directors of the Company approved the issue and offer of 22 unsecured promissory notes in the value of R$25 million each, totaling R$550 million. On October 29, 2008, the offer was registered with the CVM and issued on November 10, 2008, with maturity date on May 09, 2009, bearing interests of 115.0% of the CDI rate, as daily disclosed by the Custody and Settlement Agency—CETIP. The proceeds funded from this offer were used in an increase of the capital stock of TCO IP for settlement of commercial promissory notes due on November 10, 2008, in the amount of R$530 million.

 

F-17


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

f) Debentures

 

f.1) Fund-raising by the Company

Within the scope of the R$2,000,000 First Securities Distribution Program announced on August 20, 2004, on May 1, 2005 the Company issued debentures in the amount of R$1,000,000 for a term of 10 years counted from the issue date on May 01, 2005.

The Offering consisted of the issue in two series, being R$200,000 in the first series, and R$800,000 in the second series, with final maturity on May 1, 2015. The debentures accrue interest, payable on a semiannual basis, corresponding to 103.3% (first series) and 104.2% (second series) of the accumulated daily average rates for the DI (one-day Interbank, extra group deposits) (DI rates), as calculated and published by the CETIP.

Remuneration of Debentures is due to be renegotiated on May 1, 2009 (first series) and May 1, 2010 (second series).

In December 2008, the Board of Directors approved the 2nd public issue, by the Company, of simple, unsecured, nonconvertible debentures, of a sole series, discharged from registration with the CVM, under the terms of art. 5, item II, of CVM Instruction No. 400, because it referred to one sole and indivisible lot of securities. The unit nominal value of the debenture was R$210 million as of the issuance date (“Unit Nominal Value”).

At March 30, 2009, the Board of Directors of the Company approved the first rollover of the debentures of the 1st series of the 2nd issue of the Company, whose characteristics were approved at the meetings of the Board of Directors of the Company held on April 25, 2005 and May 13, 2005. The new effective term for remuneration is 24 months, counted from May 01, 2009 until May 01, 2011, during which time the remuneration conditions defined herein shall remain unchanged.

During the second term of remuneration, the debentures of the 1st Series of the 2nd Issue of the Company will be entitled to a remuneration of one hundred and twenty per cent (120%) of the average rate of the one-day Interbank extra-group Deposits –denominated DI over extra-group rate, calculated according to the formula contained in clause 4.9 of the “2nd issue Indenture”. The payments of remuneration of the debentures shall be made on November 01, 2009, May 01, 2010, November 01, 2010 and May 01, 2011.

 

f.2) Fund-raising by Telemig Celular

In compliance with the Contract for Provision of SMP Services, in conformity with the Public Selection No. 001/07, the State of Minas Gerais, acting through the State Department for Economic Development, has undertaken to subscribe debentures issued by Telemig Celular, within the scope of the “Minas Comunica” Program, using proceeds from the Fund for Universalization of Access to Telecommunications Services (Fundo de Universalização do Acesso a Serviços de Telecomunicações)—FUNDOMIC. Under the terms of this Program, Telemig Celular would make the SMP service available to 134 locations in the areas registered as 34, 35 and 38.

Also according to the program, 5,550 simple, unsecured, nonconvertible, registered, book-entry type debentures would be issued, without stock certificates being issued, in up to five series.

 

F-18


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

In consideration for the certification by the State Department of Economic Development of the service to be provided to 15 locations, 621 debentures were issued in the 1st Series of the 1st issue, amounting to R$ 6,210 in December 2007. In March 2008, for the service at 42 locations, 1,739 debentures were issued in the 2nd Series of the 1st issue, valued at R$ 17,390. At December 31, 2008, for the service at 77 locations, 3,190 debentures were issued in the 3rd Series of the 1st issue, valued at R$31,900, thus completing the program for providing service to 134 locations inside the state of Minas Gerais. At March 31, 2009 the updated amounts of the 1st, 2nd and 3rd series of the debentures were R$6,734, R$18,522 and R$32,435, totaling R$57,691 (R$6,645, R$18,278 and R$32,000, totaling R$56,923 at December 31, 2008), respectively.

16. PROVISION FOR CONTINGENCIES

The Company and its subsidiaries are parties to lawsuits that generate administrative and judicial contingencies related to labor, tax and civil claims, relevant accounting provisions have been recorded with respect to such lawsuits which the chance of loss was deemed as probable.

The breakdown of the balances of such provisions is as follows:

 

     Consolidated
     03.31.09    12.31.08
     Provisions    (-) Escrow
deposits
    Net    Net

Civil

   176,094    (43,719 )   132,375    128,488

Labor

   78,950    (36,079 )   42,871    38,343

Tax

   29,918    (3,547 )   26,371    27,252
                    

Total

   284,962    (83,345 )   201,617    194,083
                    

Current

        95,670    91,136

Noncurrent

        105,947    102,947

The changes to the provisions for net contingencies are as follows:

 

     2009     2008  

Balances at the beginning of the year

   194,083     199,404  

Booking of provisions, net of reversal (note 23)

   35,682     33,175  

Monetary variation

   (782 )   451  

Decrease (increase) of escrow deposits

   (2,910 )   6,502  

Payments

   (24,456 )   (21,583 )
            

Balances at March 31

   201,617     217,949  

Booking of provisions, net of reversals in 2Q, 3Q and 4Q08

     105,524  

Entry of Telemig Participações at 03.31.08

     10,957  

Monetary variation in 2Q, 3Q and 4Q08

     7,145  

Increase of escrow deposits in 2Q, 3Q and 4Q08

     (22,351 )

Payments in 2Q, 3Q and 4Q08

     (125,141 )
        

Balance at year end

     194,083  
        

 

F-19


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

16.1.  Civil Claims

These aforementioned provisions to several civil claims for which the respective provisions were recorded, as shown above, such provisions being deemed sufficient to meet probable losses on these cases.

 

a) Consumers

The Company and its subsidiaries are parties to several lawsuits brought by individual consumers or by civil associations representing rights of consumers claiming non-performance of services and/or products sold. Individually, none of these lawsuits are deemed to be material.

At March 31, 2009, based on the opinion of its lawyers, the amount of R$151,534 (R$151,692 at December 31, 2008) was recorded, which is considered sufficient to meet potential losses on these proceedings.

At the same date, the amount of these lawsuits in several different spheres deemed as “possible” was R$471,195 (R$459,594 at December 31, 2008).

 

b) ANATEL

The subsidiaries are parties to several legal and administrative proceedings brought by ANATEL referring to noncompliance with Regulations concerning the Personal Mobile Service. At March 31, 2009, the amount of R$19,650 (R$15,369 at December 31, 2008), was recorded, which is considered sufficient to meet probable losses on these cases.

At the same date, the amount involved in these lawsuits classified as “possible loss” was R$13,387 (R$12,916 at December 31, 2008).

 

c) Other

These refer to lawsuits of other nature, all related to the regular course of business. At March 31, 2009, based on the opinion of its independent lawyers, the amount of R$4,910 (R$3,614 at December 31, 2008) was recorded, which is considered sufficient to meet probable losses on these cases.

At the same date, the amount involved in several lawsuits classified as “possible loss” was R$28,724 (R$21,976 at December 31, 2008).

 

16.2.  Labor claims

These refer to several labor claims for which the respective provisions were recorded as shown above, which are considered sufficient to meet probable losses on these cases.

At the same date, the amount involved in these lawsuits classified as “possible loss” was R$180,991 (R$193,462 at December 31, 2008).

 

16.3. Tax Proceedings

At March 31, 2009, the amount involved in proceedings of this nature classified as “possible loss” was R$3,107,344 (R$2,746,572 at December 31, 2008), which were primarily related to matters of state and federal taxes and contributions as: ICMS, PIS/COFINS, ISS, IRPJ, IRRF, CSLL, IOF, CPMF, FUST, FUNTTEL, FISTEL and Social Contributions. The proceedings filed in this quarter pertain to the same subject matter of those already in course at December 31, 2008.

 

F-20


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

17. OTHER LIABILITIES

 

     Controlling Company    Consolidated
     03.31.09    12.31.08    03.31.09    12.31.08

Prepaid services to be rendered—deferred revenue

   —      —      399,855    451,772

Reverse stock split (a)

   102,941    103,121    243,731    244,090

Provision for disposal of assets (b)

   —      —      189,121    183,387

Provision for customer loyalty program

   —      —      113,674    117,590

Provision for pension fund

   —      —      12,983    12,372

Liabilities to related parties

   293    372    5,232    3,906

Other

   471    471    8,498    9,260
                   

Total

   103,705    103,964    973,094    1,022,377
                   

Current

   103,385    103,644    764,595    820,233

Noncurrent

   320    320    208,499    202,144

 

(a) This refers to credit made available to the holders of remaining shares as a result of the reverse stock split of the capital stock of the Company and of its subsidiaries.

 

(b) This refers to the costs to be incurred in connection with the obligation of returning to the owners the “sites” (locations for installation of Radio Base Stations—RBS of the subsidiaries) in the same conditions as they were found at the time of the execution of the initial lease contracts thereof.

18. SHAREHOLDERS’ EQUITY

 

a) Capital Stock

At March 31, 2009, the Company’s subscribed and paid-up capital was R$ 6,900,422 (R$6,710,526 at December 31, 2008), represented by shares with no par value, distributed as follows:

At a Meeting of the Board of Directors held on February 12, 2009, an approval of the capital stock in the amount of R$189,896 was approved, which corresponds to the tax benefit of the incorporated goodwill for fiscal year 2008 (note 6.2).

 

     Number of shares  
     03.31.09     12.31.08  

Total capital stock in

    

Common shares

   136,275,334     134,150,345  

Preferred shares

   238,063,700     234,369,011  
            

Total

   374,339,034     368,519,356  
            

Treasury shares

    

Preferred shares

   (1,123,725 )   (1,123,725 )
            

Total

   (1,123,725 )   (1,123,725 )
            

Outstanding shares

    

Common shares

   136,275,334     134,150,345  

Preferred shares

   236,939,975     233,245,286  
            

Total

   373,215,309     367,395,631  
            

 

F-21


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

b) Dividends and Interest on Shareholders’ Equity

The preferred shares do not have voting rights, except in the cases stipulated in articles 9 and 10 of the Bylaws, but are ensured priority in the reimbursement of the capital stock, without premium, the right to participate in the dividend to be distributed, corresponding to a minimum of 25% of net income for the fiscal year, calculated in accordance with article 202 of Brazilian Corporate Law, and priority in receiving minimum non-cumulative dividends equivalent to the higher of the following amounts:

b.1) 6% (six per cent) per year on the amount resulting from the division of the subscribed capital by the total number of the Company’s shares; or

b.2) 3% (three per cent) per year on the amount resulting from the division of the shareholders’ equity by the total number of the Company’s shares, and also the right to participate in distributed profit under the same conditions applicable to common shares, after the common shares have been ensured of a dividend equal to the minimum priority dividend established for the preferred shares.

As from the General Shareholders’ Meeting held on March 27, 2004, the preferred shares are entitled to full voting rights, in accordance with article 111, paragraph 1, of Law No. 6,404/76, since minimum dividends were not paid on preferred shares for three consecutive years.

At the General Shareholders’ Meeting held on March 15, 2007, the payment of dividends on the income for year 2006 to the holders of preferred shares was approved. However, the approved amount was lower than the minimum statutory value required for removing the right to vote of the preferred shares.

b.3) Dividends and Interest on Shareholders’ Equity not claimed by shareholders are forfeited in 3 (three) years, as from the date of the beginning of payment, as set forth in article 287, subparagraph II, item a), of Law No. 6,404/76.

At a General and Special Shareholders’ Meeting held on February 12, 2009, the payment of dividends and interest on the own capital in the amount of R$ 426,798 was decided, being as follows: Interest on Shareholders’ Equity in the amount of R$161,113 (R$136,946 net of the withholding income tax) and dividends in the amount of R$265,685 paid in March 2009.

 

c) Capital Reserves

 

c.1) Goodwill reserve

This reserve represents the excess of value at the time of the issuance or capitalization in relation to the basic value of the share at the issuance date.

 

c.2) Special Goodwill Reserve

This reserve was recorded as a result of the Corporate Reorganization processes described in note 6.2, as a counter-entry to the net assets transferred, and represents the future tax benefit to be earned by amortization of the goodwill transferred. The portion of special goodwill reserve corresponding to the benefit may be, at the end of each fiscal year, capitalized to the benefit of the controlling shareholder upon the issue of new shares. The increase of capital is subject to the preemptive rights of the non-controlling shareholders, proportionally to their respective interests, by kind and class, at the time of the issue, and the amounts paid upon the exercise of this right shall be directly delivered to the controlling shareholder, in accordance with the provisions in CVM Instruction No. 319/99.

 

F-22


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

The Meeting of the Board of Directors held on February 12, 2009 approved a capital increase of R$189,896, representing the tax benefit of the incorporated goodwill for fiscal year 2008, with the issue of 5,819,678 new shares, being 2,124,989 common shares and 3,694,689 preferred shares, ensuring the preemptive right provided for in Article 171 of Law No. 6,404/76, and the proceeds arising from the exercise of the preemptive right were credited to Portelcom Participações S.A.

 

c.3) Tax Incentives

These represent the amounts invested in tax incentives in previous fiscal years.

 

d) Profit Reserves

 

d.1) Legal Reserve

The legal reserve is recorded by allocation of 5% of the net profit for the year, up to the limit of 20% of the paid-up capital stock or 30% of the capital stock added by the capital reserves. Given the establishment of such limit, allocations to this reserve are no longer mandatory, as set forth in Art. 193 of Law No. 6,404/76.

 

d.2) Reserve for Expansion

The reserve for expansion was recorded with the purpose of holding funds for financing additional investments of fixed and current capital by allocation of up to 100% of the remaining net profit, after the legal determinations and the balance of the retained earnings account for the fiscal year ended on December 31, 2008. This reserve is supported by a capital budget approved at the shareholders’ meetings.

 

d.3) Reserve for Contingencies and Treasury Shares

The amounts recorded result from the spin-off of Companhia Riograndense de Telecomunicações – CRT and are designed to guarantee an eventual court decision rendered with respect to judicial actions concerning capitalizations for fiscal years 1996 and 1997 occurred in that company.

 

e) Retained Earnings

At a General and Special Shareholders’ Meeting, held on March 19, 2009, the allocation of the net profit for fiscal year 2008 was approved, in the amount of R$399,901, of which R$19,995 were applied to the Legal Reserve and R$379,906 as dividends and interest on the capital, categorized as follows: R$161,113 as interest on the own capital, gross (R$136,946, net of withholding income tax) and R$218,793 as dividends, Additionally, R$46,892 were allocated as supplementary dividends.

 

F-23


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

Pursuant to the change introduced by Law No. 11,638/07, the net profit for the year must be entirely allocated in accordance with the provisions in articles 193 to 197 of Law No. 6,404/76.

19. NET OPERATING REVENUE

 

     Consolidated  
     03.31.09     03.31.08  

Franchise and use

   2,583,114     2,098,057  

Interconnection

   1,584,124     1,366,606  

Data and value-added services (SVA)

   638,193     455,387  

Other services

   50,183     32,844  
            

Gross revenue from telecommunication services

   4,855,614     3,952,894  

ICMS

   (833,630 )   (669,853 )

PIS and COFINS

   (177,004 )   (143,098 )

Discounts granted

   (172,929 )   (115,694 )

ISS (service tax)

   (2,321 )   (1,696 )
            

Net operating revenue from telecommunication services

   3,669,730     3,022,553  

Gross revenue from sales of handsets and accessories

   738,352     654,432  

Discounts granted

   (231,546 )   (221,838 )

ICMS

   (76,329 )   (64,237 )

PIS and COFINS

   (43,501 )   (38,086 )

Returns of goods sold

   (36,587 )   (20,846 )
            

Net operating revenue from sales of handsets and accessories

   350,389     309,425  
            

Total net operating revenue

   4,020,119     3,331,978  
            

No customer has contributed more than 10% of the gross operating revenue for the three-month periods ended on March 31, 2009 and 2008.

20. COST OF GOODS SOLD AND SERVICES RENDERED

 

     Consolidated  
     03.31.09     03.31.08  

Interconnection

   (533,561 )   (449,739 )

Depreciation and amortization

   (556,565 )   (380,468 )

Taxes, fees and contributions

   (212,106 )   (145,030 )

Outsourced services

   (133,383 )   (125,694 )

Rent, insurance and condominium fees

   (82,138 )   (51,896 )

Connection means

   (89,846 )   (50,386 )

Personnel

   (36,834 )   (24,073 )

Other supplies

   (19,924 )   (17,625 )
            

Cost of services rendered

   (1,664,357 )   (1,244,911 )

Cost of goods sold

   (613,131 )   (502,244 )
            

Total

   (2,277,488 )   (1,747,155 )
            

 

F-24


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

21. SELLING EXPENSES

 

     Consolidated  
     03.31.09     03.31.08  

Outsourced services

   (444,860 )   (389,577 )

Depreciation and amortization

   (130,438 )   (127,835 )

Customer loyalty program and donations

   (100,113 )   (99,933 )

Advertising

   (95,186 )   (75,685 )

Personnel

   (94,330 )   (70,430 )

Allowance for doubtful accounts

   (77,573 )   (81,714 )

Rent, insurance and condominium expenses

   (17,151 )   (14,589 )

Other supplies

   (29,354 )   (18,877 )
            

Total

   (989,005 )   (878,640 )
            

22. GENERAL AND ADMINISTRATIVE EXPENSES

 

     Consolidated  
     03.31.09     03.31.08  

Outsourced services

   (125,448 )   (130,549 )

Depreciation and amortization

   (107,506 )   (66,857 )

Personnel

   (79,541 )   (65,255 )

Rent, insurance and condominium expenses

   (21,958 )   (21,375 )

Other supplies

   (14,513 )   (4,407 )
            

Total

   (348,966 )   (288,443 )
            

23. OTHER OPERATING REVENUE (EXPENSES), NET

 

     Controlling Company     Consolidated  
       03.31.09         03.31.08       03.31.09     03.31.08  

Fines

   —       —       25,817     16,572  

Recovered expenses

   291     5,539     25,382     33,163  

Shared infrastructure and EILD

   —       —       23,800     14,717  

Reversal of provisions

   159     —       3,223     4,525  

Property lease

   —       —       3,892     —    

Amortization of goodwill

   —       (95,187 )   —       (95,187 )

Provision for contingencies

   (18 )   (298 )   (38,905 )   (37,700 )

FUST

   —       —       (20,389 )   (16,663 )

PIS and COFINS

   (3 )   (1 )   (15,508 )   (10,737 )

ICMS on other expenses

   —       —       (12,598 )   (11,998 )

Amortization of deferred assets

   —       —       (10,344 )   (11,693 )

FUNTTEL

   —       —       (10,216 )   (8,301 )

Other taxes, fees and mandatory contributions

   (1 )   (1 )   (3,130 )   (8,234 )

Disposal and provisions for losses on fixed assets

   —       —       (154 )   407  

Investment gains

   1,935     —       1,935     —    

Realization of the provision for losses on investments

   —       17,267     —       17,267  

Other operating revenue (expenses)

   31     1,445     21,571     (7,119 )
                        

Total

   2,394     (71,236 )   (5,624 )   (120,981 )
                        

 

F-25


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

24. FINANCIAL INCOME (EXPENSES) AND MONETARY AND EXCHANGE VARIATIONS

 

     Controlling Company     Consolidated  
       03.31.09         03.31.08       03.31.09     03.31.08  

Financial income

   16,380     8,451     87,894     75,305  
                        

Financial expenses:

        

Loan, financing and debentures

   (71,503 )   (42,073 )   (161,907 )   (39,088 )

Derivative transactions

   (132 )   (1,060 )   (30,966 )   (46,277 )

Other financial transactions

   (1,293 )   (410 )   (20,955 )   (23,492 )
                        

Total

   (72,928 )   (43,543 )   (213,828 )   (108,857 )
                        

Monetary and exchange variations:

        

In assets

        

Derivative transactions

   —       —       (79,677 )   59,942  

In liabilities

        

Derivative transactions

   (3,626 )   (947 )   5,244     40,979  

Loans and financing

   —       932     57,915     (118,311 )

Suppliers and other transactions

   —       —       (6,691 )   (6,267 )
                        

Total

   (3,626 )   (15 )   (23,209 )   (23,657 )
                        

25. INCOME TAX AND SOCIAL CONTRIBUTION

The Company and its subsidiaries monthly record provisions for income tax and social contribution, on an accrual basis, paying the taxes based on the monthly estimate. Deferred taxes are recognized on temporary differences, as mentioned in Note 6. The breakdown of expenses with income and social contribution taxes is shown below:

 

     Consolidated  
     03.31.09     03.31.08  

Income tax and social contribution on amortized goodwill

   (108,751 )   (71,934 )

Income tax and social contribution expenses

   (61,666 )   (56,786 )

Deferred income and social contribution taxes

   56,639     (13,271 )
            

Total

   (113,778 )   (141,991 )
            

 

F-26


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

Below is a reconciliation of the expense with income taxes disclosed, by eliminating the effects of the goodwill tax benefit, to the amounts calculated by applying combined statutory rates at 34%:

 

     Controlling Company     Consolidated  
     03.31.09     03.31.08     03.31.09     03.31.08  

Income before taxes

   122,277     98,969     249,893     239,550  

Tax credit (debt) at combined statutory rate (34%)

   (41,574 )   (33,650 )   (84,963 )   (81,448 )

Permanent additions:

        

Nondeductible expenses—goodwill amortization

   —       (26,493 )   —       (26,493 )

Other nondeductible expenses

   (6 )   —       (6,833 )   (22,514 )

Other additions

   —       —       (2,371 )   —    

Permanent exclusions:

        

Equity accounting

   63,027     71,643     —       —    

Other deductible expenses

   2,955     —       2,955     7  

Other exclusions

   657     2,955     1,261     2,955  

Tax losses and unrecognized temporary differences

   (23,827 )   (14,498 )   (23,827 )   (14,498 )
                        

Tax credit (debt)

   1,232     (43 )   (113,778 )   (141,991 )
                        

26. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT (CONSOLIDATED)

The Company and its subsidiaries are engaged in transactions involving financial instruments, the risks of which are actively managed by means of a set of initiatives, procedures and comprehensive operating policies.

The controlling company and consolidated financial instruments are presented in compliance with CVM Resolution No. 566, dated December 17, 2008, which approved Technical Statement CPC 14, and with CVM Instruction 475, dated December 17, 2008.

 

F-27


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

a) General considerations

At March 31, 2009 and December 31, 2008, the main financial instruments, and their respective values by category, are as follows:

 

     Company
     03.31.09    12.31.08
     Fair value
through
profit and
loss
   Amortized
cost
   Total    Fair value
through
profit and
loss
   Amortized
cost
   Total

Assets

                 

Cash and cash equivalents

   395,759    —      395,759    10,705    —      10,705

Interest on shareholders equity and dividends

      227,493    227,493    —      397,412    397,412

Liabilities

      —              

Payroll and related accruals

   —      320    320    —      555    555

Trade accounts payable

   —      4,492    4,492    —      4,463    4,463

Taxes payable

   —      1,481    1,481    —      46,028    46,028

Loans and financing

   —      1,126,503    1,126,503    —      1,091,374    1,091,374

Debentures

   —      1,267,876    1,267,876    —      1,021,502    1,021,502

Interest on shareholders equity and dividends

   —      407,457    407,457    —      407,473    407,473

Derivative contracts

   4,971    —      4,971    1,213    —      1,213

Other liabilities

   —      103,705    103,705    —      103,964    103,964
     Consolidated
     03.31.09    12.31.08
     Fair value
through
results
   Amortized
cost
   Total    Fair value
through
results
   Amortized
cost
   Total

Assets

                 

Cash and cash equivalents

   1,737,316    —      1,737,316    2,182,913       2,182,913

short-term investments pledged as collateral

   82,682    —      82,682    88,822    —      88,822

Trade accounts receivable, net

   —      2,381,623    2,381,623    —      2,578,498    2,578,498

Derivative contracts

   431,181    —      431,181    632,751    —      632,751

Liabilities

                 

Payroll and related accruals

   —      131,895    131,895       185,471    185,471

Trade accounts payable

   —      2,912,345    2,912,345       3,726,324    3,726,324

Taxes payable

   —      958,975    958,975    —      1,060,875    1,060,875

Loans and financing

   1,144,141    5,243,345    6,387,486    2,393,693    4,531,038    6,924,731

Debentures

   —      1,325,567    1,325,567    —      1,078,425    1,078,425

Interest on shareholders equity and dividends

   —      423,166    423,166    —      545,864    545,864

Derivative contracts

   117,621    —      117,621    203,323    —      203,323

Other liabilities

   —      973,094    973,094    —      1,022,377    1,022,377

 

F-28


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

b) Considerations on risk factors which may affect the Company’s and its subsidiaries’ business

The main market risks which the Company and its subsidiaries are exposed to in the conduct of their activities are:

Credit Risk

The credit risk arises out of the potential difficulty to collect the amounts payable for telecommunication services rendered to its customers and for sales of handsets to the distributors network, as well as the risk related to financial statements and accounts receivable for swap transactions.

The credit risk involved in the rendering of telecommunications services is minimized by a strict control of the customer base and active management of customers’ defaults, by means of clear policies regarding the sale of post-paid handsets. The customer base of the subsidiaries has, predominantly, a prepaid system, which requires the upfront payment and consequently entails no credit risk.

The credit risk in the sale of handsets and “pre-activated” prepaid cards is managed under a conservative credit policy, by means of modern management methods, including the application of “credit scoring” techniques, analysis of financial statements and information, and consultation to commercial data bases.

The Company and its subsidiary (Vivo) are also subject to credit risk originating from their financial investments and amounts receivable from swap transactions. The Company and its subsidiaries act in such a manner as to diversify this exposure among various world-class financial institutions.

Interest Rate and Inflation Risk

The interest rate risk arises out of the portion of the debt and of the liability positions in derivatives contracted at floating rates, and involves the risk of the financial expenses increasing due to an unfavorable change in the interest rates.

The Company and its subsidiary (Vivo) are exposed to the risk of increased interest rates, due to the liabilities portion of the derivative transactions (Exchange Hedge) and to CDI-referenced debts. The balance of financial investments, indexed to the CDI, partially neutralizes this effect.

The inflation rate risk arises out of the debentures issued by Telemig Celular, indexed to the IPCA, which may negatively affect the financial expenses by an unfavorable change of this index.

Exchange Rate Risk

This risk arises out of the possibility of losses on account of exchange rate fluctuations, which may increase the outstanding balances of foreign currency loans.

The Company and its subsidiary (Vivo) have contracted financial derivative transactions so as to protect themselves against exchange rate fluctuations arising out of foreign currency loans. The instruments used were swap contracts.

 

F-29


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

The table below summarizes the net exposure of the Company and its subsidiary (Vivo) to the exchange rate factor at March 31, 2009 and December 31, 2008:

 

     March 31, 2009  
     In thousand  
     US$         ¥  

Loans and financing

   (402,628 )   —       (37,938,249 )

Loans and financing—UMBNDES (a)

   (3,674 )   —       —    

Derivative instruments

   405,499     —       37,938,249  

Other liabilities

   (33,104 )   (20,044 )   —    
                  

Total (insufficient coverage)

   (33,907 )   (20,044 )   —    
                  

 

     December 31, 2008  
     In thousand  
     US$         ¥  

Loans and financing

   (467,501 )   —       (51,937,288 )

Loans and financing—UMBNDES (a)

   (4,061 )   —       —    

Derivative instruments

   467,308     —       51,937,288  

Other liabilities

   (33,104 )   (20,044 )   —    
                  

Total (insufficient coverage)

   (37,358 )   (20,044 )   —    
                  

 

(a) UMBDES is a monetary unit prepared by the BNDES, composed of a basket of foreign currencies, the main currency being the US Dollar, and for this reason the Company and its subsidiary (Vivo) consider in their analysis of the risk coverage against the exchange rate fluctuations.

 

c.) Transactions with Derivatives

The Company and its subsidiary (Vivo) entered into swap contracts in foreign currency at several exchange rates, in a notional amount at March 31, 2009 of US$ 435,204, and JPY 37,316,640 (US$ 515,606, JPY 51,594,615 at December 31, 2008). At March 31, 2009, the Company had interest rate swap contracts in a notional amount of R$225,000 (R$225,000 at December 31, 2008) for interest rates in local currency (CDI) and the notional amount of R$110,000 of swaps indexed to the IGPM (R$110,000, at December 31, 2008).

As required by Law No. 11,638/07, the Company and its subsidiaries started applying CPC 14 since the transition date on December 31, 2006. CPC 14 must be applied to all derivative instruments, and requires that such instruments are stated in the balance sheet at their fair value. Changes to the fair value of the derivatives are recognized in the income statement, except for in the case of compliance with specific accounting criteria such as hedge.

The derivative financial instruments intended for hedge and the respective items subject matter of hedge are adjusted monthly to the fair value, with due regard to the following: for those financial instruments classified as fair value hedge and evaluated as effective, the valuation or devaluation of the fair value of the item which is the hedge instrument and of the item subject matter of hedge must be recorded as a counter-entry to a proper revenue or expense account, in the income of the year.

The Company and its subsidiaries started designating certain swap contracts as fair value hedges of a portion of the foreign currency debts (US Dollar and Japanese Yen), local interest rate (CDI) and IGPM.

 

F-30


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

The Company and Vivo calculate the effectiveness of these hedges at the beginning and continuously (at least on a quarterly basis) and the hedges contracted on March 31, 2009 showed to be effective in relation to the debts subject of such coverage. As long as these derivative contracts are identified as hedge accounting according to CPC 14, the covered debt is also adjusted to the fair value in conformity with the fair value hedge rules.

The CVM, by Resolution No. 550, issued on October 17, 2008, and by Instruction No. 475, issued on December 17, 2008, provided for that publicly-held companies are required to disclose, in a specific explanatory note, qualitative and quantitative information about all their derivative financial instruments, either recognized or not as assets or liabilities in their balance sheet.

Risk Management Policy

All contracting of derivative financial instruments for the Company and its subsidiary (Vivo) is intended for protection against foreign exchange risk and variations in foreign and local interest rates arising out of financial debts, pursuant to a corporate policy of risk management. Accordingly, eventual variations in the risk factors generate an inverse effect on the subject matter they are intended to protect. Therefore, there are no derivative financial instruments for speculation purposes and 99.9% of the financial exchange liabilities are hedged.

The Company and its subsidiary (Vivo) keep internal controls in relation to their derivative instruments which, in the opinion of the Management are adequate for controlling risks associated to each strategy of market action. The results obtained by the Company and its subsidiary (Vivo) in relation to their derivative financial instruments show that the Management has properly managed risks.

Fair values of the derivative financial instruments

The valuation method used for calculating the market value of the loans, financing, debentures and derivatives was the discounted cash flow, considering expectancy of settlement or receipt of liabilities and assets at the market rates as of March 31, 2009.

The fair values are calculated by projecting the future flows of the transactions, using the BM&F Bovespa (São Paulo Stock Exchange) curves and bringing them to present value using market DI rates for swaps disclosed by the BM&F Bovespa.

The market values of the exchange coupon swaps x CDI were obtained using the market exchange rates in effect at March 31, 2009 and the rates projected by the market which were obtained from the currency coupon curves. For calculating the coupon of the positions indexed in foreign currency the linear convention of 360 calendar days was adopted and for calculating the coupon of the positions indexed to the CDI the exponential convention of 252 business days was adopted.

The financial instruments disclosed below are recorded with the CETIP, all of them being classified as swaps, not requiring a margin deposit.

 

F-31


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

Description

Swap’s of contract

      Notional     Fair value     Cumulative effect (current period)
    03.31.09     12.31.08     03.31.09     12.31.08     Amount
receivable/(received)
    Amount
payable/(paid)

Asset position

             

Foreign currency

    1,351,361     1,768,940     1,824,517     2,432,082     514,586     —  
                                   

ABN AMRO

  USD   78,079     78,079     112,829     112,188     29,647     —  

BANCO DO BRASIL

  JPY   301,899     301,899     462,776     504,863     125,223     —  

BRADESCO

  USD   29,128     29,128     43,915     43,676     12,137     —  

CITIBANK

  USD   181,230     181,230     216,356     205,044     63,337     —  

ITAU

  USD   643     643     652     657     —       —  

JP MORGAN

  USD   443,207     443,207     559,179     536,433     197,940     —  

PACTUAL

  USD   1,358     1,812     1,409     1,892     —       —  

SANTANDER

  JPY   311,455     542,296     422,930     835,118     86,302     —  

UNIBANCO

  USD   —       92,792     —       93,478     —       —  

VOTORANTIM

  USD   4,362     97,854     4,471     98,733     —       —  

Post rate (CDI)

    225,000     225,000     232,806     226,248     —       —  
                                   

BANCO DO BRASIL

  CDI   175,000     175,000     181,071     175,970     —       —  

BRADESCO

  CDI   50,000     50,000     51,735     50,277     —       —  

Pre rate (IGPM)

    110,000     110,000     163,954     156,703     16,266     —  
                                   

UNIBANCO

  IGPM   110,000     110,000     163,954     156,703     16,266     —  

Liabilities position

             

Post rate (CDI)

    (1,351,361 )   (1,768,240 )   (1,422,582 )   (1,920,551 )   —       112,650
                                   

ABN AMRO

  CDI   (78,079 )   (78,079 )   (83,182 )   (78,955 )   —       —  

BANCO DO BRASIL

  CDI   (301,899 )   (301,899 )   (337,554 )   (324,189 )   —       —  

BRADESCO

  CDI   (29,128 )   (29,128 )   (31,778 )   (30,551 )   —       —  

CITIBANK

  CDI   (181,230 )   (181,230 )   (183,234 )   (177,882 )   —       30,216

ITAU

  CDI   (643 )   (643 )   (1,206 )   (1,172 )   —       554

JP MORGAN

  CDI   (443,207 )   (443,207 )   (438,397 )   (452,853 )   —       77,157

PACTUAL

  CDI   (1,358 )   (1,812 )   (2,430 )   (3,144 )   —       1,021

SANTANDER

  CDI   (311,455 )   (542,296 )   (336,628 )   (588,284 )   —       —  

UNIBANCO

  CDI   —       (92,792 )   —       (127,030 )   —       —  

VOTORANTIM

  CDI   (4,362 )   (97,854 )   (8,173 )   (136,491 )   —       3,702

Pre rate

    (225,000 )   (225,000 )   (237,778 )   (227,461 )   —       4,971
                                   

BANCO DO BRASIL

  PRÉ   (175,000 )   (175,000 )   (184,932 )   (176,908 )   —       3,860

BRADESCO

  PRÉ   (50,000 )   (50,000 )   (52,846 )   (50,553 )   —       1,111

Post rate (CDI)

    (110,000 )   (110,000 )   (147,688 )   (141,080 )   —       —  
                                   

UNIBANCO

  CDI   (110,000 )   (110,000 )   (147,688 )   (141,080 )    
    Provision withholding income tax     (99,671 )   —  
    Amount receivable/payable withholding incor       431,181     117,621
    Balance of Balance Sheet Adjustment     313,560    

 

(1) Foreign currency swaps x CDI (R$1,824,517)—swap transactions contracted with maturity dates until 2015, for protection against exchange rate variation risk in financing transactions of this nature (R$1,826,377).

 

(2) Swap CDI X Pre (R$232,806)—swap transactions contracted with maturity date in January 2010, for partially protecting against local interest rate fluctuations in relation to debts and derivatives exposed in CDI (debts of R$2,656,676). For the other exposures to CDI (swap liabilities), the Company and its subsidiary (Vivo) have short term financial investments based on the variation of the CDI (R$1,795,093 at March 31, 2009) as partial “natural hedge”. The book values of these financial investments are close to market values, because they are redeemed in the short term.

 

(3) Swap IGPM x CDI percentage (R$163,954)—swap transactions contracted with maturity date until 2010 with the purpose of protecting the flow identical to the debts at IGPM (R$163,954).

At March 31, 2009, assets in the amount of R$431,181 (R$632,751 at December 31, 2008) and liabilities in the amount of R$117,621 (R$203,323 at December 31, 2008) were recorded by the Company and its subsidiary (Vivo) for recognition of the net derivatives positions as of that date.

 

F-32


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

Gains and losses in the fiscal year ended on March 31, 2009, grouped by contracts executed, were recorded in the income accounts (note 24), as required in CVM Resolution 550/08.

Below is a breakdown of the maturity dates of the swaps at March 31, 2009:

Description

Swap’s of contract

   Maturity    Amount payable
/receivable
03.31.09
 
   2009     2010     2011     2012 and after   

Foreign currency x CDI

           

ABN AMRO

   —       29,647     —       —      29,647  

BANCO DO BRASIL

   121,215     —       4,008     —      125,223  

BRADESCO

   12,137     —       —       —      12,137  

CITIBANK

   (6,724 )   (6,104 )   (6,401 )   52,350    33,121  

ITAU

   (554 )   —       —       —      (554 )

JP MORGAN

   (7,931 )   (13,572 )   (15,860 )   158,146    120,783  

PACTUAL

   (1,021 )   —         —      (1,021 )

SANTANDER

   86,302     —       —       —      86,302  

UNIBANCO

   —       —       —       —      —    

VOTORANTIM

   (915 )   (1,867 )   (920 )   —      (3,702 )
                             

Total

   202,509     8,104     (19,173 )   210,496    401,936  
                             

CDI x Pre

           

BANCO DO BRASIL

     (3,860 )        (3,860 )

BRADESCO

     (1,111 )        (1,111 )
                             

Total

   —       (4,971 )   —       —      (4,971 )
                             

IGPM x CDI

           

UNIBANCO

     16,266          16,266  
                             

Total

   —       16,266     —       —      16,266  
                             

Total

   202,509     19,399     (19,173 )   210,496   
                         
   Provision withholding income tax    (99,671 )
   Amount receivable/payable withholding income tax    313,560  
   Balance of Balance Sheet Adjustment    313,560  

Analysis of sensibility to the risk variables of the Company and its subsidiary (Vivo)

CVM Instruction provides that publicly-held companies, in addition to the provisions in item 59 of CPC 14—Financial Instruments: Recognition, Measurement and Evidencing, are required to disclose a statement of sensibility analysis, for each type of market risk deemed by the management to be material, originated by financial instruments, to which the entity is exposed at the closing date of each period, including all the transactions with derivative financial instruments.

In compliance with the provisions above, each of the transactions with derivatives was evaluated considering a probable realization scenario and two scenarios which may generate adverse results to the Company and its subsidiary (Vivo).

 

F-33


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

In the probable scenario, assuming the realization on the maturity dates of each of the transactions, what the market has been signalizing in the future market curves (currency and interest) of the BM&F Bovespa, was considered. Thus, in the probable scenario, there is no impact on the fair value of the financial instruments already presented above. For the adverse scenarios, deterioration of 25% and 50%, respectively, was considered in the risk variables until the maturity date of the financial instruments.

As the Company and its subsidiary (Vivo) only have derivative instruments for hedging their financial debt, changes in the scenarios are accompanied by the respective hedge objects, thus showing that the effects thereof are almost null. For these transactions, the Company has stated the balance of the subject matter (debt) and of the derivative financial instrument (hedge) in separate lines of the sensibility analysis table, in order to inform on the net exposure of the Company, in each of the three mentioned scenarios, as shown below:

Sensibility Analysis—Net Exposure

 

Operation

  

Risk

  Provable     Deterioration 25%     Deterioration 50%  

Hedge (Asset position)

   Derivatives (Risk reduction USD)   938,810     1,251,868     1,605,754  

Debit in USD

   Debit (Risk increase USD)   (958,711 )   (1,277,837 )   (1,638,330 )
                    
   Net exposure   (19,901 )   (25,969 )   (32,576 )

Hedge (Asset position)

   Derivatives (Risk reduction JPY)   885,706     1,108,247     1,331,329  

Debit in JPY

   Debit (Risk increase JPY)   (885,706 )   (1,108,247 )   (1,331,329 )
                    
   Net exposure   —       —       —    

Hedge (Asset position)

   Derivatives (Risk reduction IGP-M)   163,954     167,594     169,247  

Debit in IGP-M

   Debit (Risk increase IGP-M)   (163,954 )   (167,594 )   (169,247 )
                    
   Net exposure   —       —       —    

Hedge (Asset position)

   Derivatives (Risk reduction CDI)   232,806     253,862     258,024  

Debit in CDI

   Debit (Risk increase CDI)   (232,806 )   (253,862 )   (258,024 )
                    
   Net exposure   —       —       —    

Hedge

(CDI Liability position)

   Derivatives (Risk increase CDI)   (1,570,268 )   (1,862,220 )   (2,125,726 )
                    
   Net exposure   (1,570,268 )   (1,862,220 )   (2,125,726 )

Premises for the Sensibility Analysis

Risk variable

   Provable    Deterioration 25%    Deterioration 50%

USD

   2,3152    2,894    3,473

JPY

   0.0233    0.029    0.035

IGP-M

   6.3%    7.8%    9.4%

CDI

   11.08%    13.85%    16.62%

The net exposure in CDI shown in the sensibility analysis does not reflect all the exposure of the Company and of its subsidiary (Vivo) to the local interest rate, once the Company has debts indexed to the CDI, and has short term financial investments based on the variation of the CDI (R$1,795,093 at March 31, 2009) as partial “natural hedge”.

 

F-34


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

For calculation of the net exposure, all the derivatives were considered at their fair value, as well as the associated debts (hedged elements).

The fair values, shown in the table above, depart from a portfolio position at March 31, 2009, however they do not reflect an estimate of realization due to the market dynamism, constantly monitored by the Company and its subsidiary (Vivo). The use of different premises may significantly affect the estimates.

27. POST-EMPLOYMENT BENEFIT PLANS

Vivo, together with other companies belonging to the former Telebrás System, sponsor private pension plans and medical assistance plans for retired employees under the same conditions of the publication for the last fiscal year, as follows: i) PBS-A; ii) PAMA; iii) PBS- Telesp Celular, PBS-TCO, PBS Tele Sudeste Celular and PBS Tele Leste Celular; iv) TCP Prev and TCO Prev Plans; v) Visão Celular Benefit Plans—Celular CRT, Telerj Celular, Telest Celular, Telebahia Celular and Telergipe Celular.

As disclosed in the publication for the last fiscal year, the management and equity of the above referred plans (except for the PBS-A and PAMA, which are still managed by Fundação SISTEL de Seguridade Social—SISTEL) was transferred to Visão Prev Sociedade de Previdência Complementar (“Visão Prev”).

On August 21, 2007, the regulation of Vivo-Prev plan was approved, an individual plan of defined contribution, which has already been managed by Visão Prev. The contributions of Vivo to this plan are equal to the ones from the participants, varying from 0% to 8% of the participation wage, as a function of the percentage chosen by the participant, with migration of the former plans to Vivo Prev, at free option of the participants. The adhesion to the new plan has been massive.

Vivo, through its actuarial consultants, has prepared studies considering the impact of ordinary action No. 04/081.668-0, brought by ASTEL against Fundação Sistel de Seguridade Social, in which Telefonica and Telesp Celular (company that was merged into Vivo) are mentioned, in addition to Sistel, which action is related to the change in the costing system and review of other PAMA benefits. Based on the opinion of its tax consultants, the Management believes that at this time there is no payment risk, and at March 31, 2009 the chance of loss was classified as possible. At March 31, 2009 the amount in question was R$1,575 (R$1,475 at December 31, 2008).

Telemig Celular individually sponsors a defined retirement benefits plan—Plano PBS Telemig Celular. Besides the benefit of supplementation, medical assistance (PAMA) is provided to retired employees and their dependents, at shared cost.

Telemig Celular also sponsors the CelPrev, a defined contribution plan, under the same conditions as published in the last fiscal year.

Actuarial provisions relating to the plans mentioned above are recorded in “Other liabilities” (Note 17).

 

F-35


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

28. TRANSACTIONS WITH RELATED PARTIES

The main transactions with unconsolidated related parties are:

 

a) Communication via local cellular phone and long distance and use of network: these transactions are carried out with companies of the same controlling group: Telecomunicações de São Paulo S.A.—TELESP and subsidiaries. Part of these transactions were carried out in conformity with agreements entered into between TELEBRAS and the concessionaires prior to the privatization, under conditions regulated by ANATEL. It includes roaming services to customers of Telecomunicações Móveis Nacionais—TMN and several companies related to the Telefónica Group in the Company’s network.

 

b) Technical Assistance: this refers to business consultant services provided by PT SGPS and technical assistance by Telefonica S.A., Telefonica International S.A., calculated on the basis of a formula provided for in the contracts that includes the variation in LAIR (Profit Before the Income Tax) and the variation in PN and ON shares which determine a coefficient that is applied to the service revenues. In the case of the operation of the branch office in Rio Grande do Sul, its contract provides for only a fixed percentage on the service revenue. The above referred contracts were terminated on August 04, 2008.

 

c) Rendering of corporate services: these were transferred to the subsidiaries at the cost actually incurred in these services.

 

d) Telephone assistance services: services provided by Atento Brasil S.A. and Mobitel S.A.—Dedic to users of telecommunication services, contracted for 12 months, and renewable for an equal period.

 

e) System development and maintenance services: rendered by Portugal Telecom Inovação Brasil S.A. and Telefonica Pesquisa e Desenvolvimento do Brasil Ltda.

 

f) Logistics operator and financial and accounting consultancy services: rendered by Telefonica Serviços Empresariais do Brasil Ltda.

 

g) Voice portal content provider services: rendered by Terra Networks Brasil S/A.

 

h) International roaming services: provided by Telefonica Móviles España S.A and Telecomunicações Móveis Nacionais—TMN.

We summarize below balances and transactions with non-consolidated related parties:

 

     Consolidated
     03.31.09    12.31.08

Assets:

     

Accounts receivable, net

   258,568    244,341

Credits with related parties

   13,365    12,929

Liabilities:

     

Suppliers and accounts payable

   374,712    389,925

Technical assistance

   166,022    170,178

Liabilities to related parties

   5,232    4,070

 

F-36


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

     Consolidated  
   03.31.09     03.31.08  

Result:

    

Revenue from telecommunication services

   515,739     472,939  

Cost of services rendered

   (53,451 )   (36,116 )

Other operating revenue (expenses), net

   (171,979 )   (204,313 )

Financial income (expenses), net

   4,156     (1,842 )

29. INSURANCE

The Company and its subsidiaries adopted a policy of monitoring risks inherent to their transactions. For this reason, as of March 31, 2009, the Company and its subsidiary had insurance contracts in place for coverage of operating risks, civil liability, health risks, etc. The Management of the Company and of its subsidiaries considers that the amounts of such contracts are sufficient to cover potential losses. The main assets, liabilities or interests covered by insurance and their respective amounts are shown below:

 

Type of Insurance

  

Insured amounts

Operating risks

   R$18,921,843

Comprehensive Civil Liability—RCG

   R$4,576

Automobile (fleet of executive vehicles)

   Hull: 100% of Fipe Table; Material/Bodily and Moral Damages R$220

30. AMERICAN DEPOSITARY RECEIPTS (ADR) PROGRAM

On November 16, 1998, the Company started trading ADRs on the New York Stock Exchange (NYSE) under ticker symbol “TCP” and since March 31, 2006 under ticker symbol “VIV” (in accordance with the decision by the Special Shareholders’ Meeting of February 22, 2006), with the following main characteristics:

 

   

Type of shares: preferred

 

   

Each ADR represents 1 (one) preferred share

 

   

The shares are traded in the form of ADRs on the New York Stock Exchange under ticker symbol “VIV”

 

   

Foreign depositary bank: The Bank of New York Mellon

 

   

Custodian bank in Brazil: Banco Itaú S/A.

31. COMBINED QUARTERLY INCOME STATEMENT

In order to offer proper comparison, we are presenting below the consolidated and combined quarterly income statement, considering that the acquisition of the share control of Telemig Participações had already occurred on January 01, 2008.

This information is presented only for allowing additional analysis resulting from the comparison of balances and transactions. It does not purport what might have occurred if the companies were already under common control and does not purport to represent the financial statements of one corporate entity separately nor necessarily indicate future results.

 

F-37


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

Because it refers to combined information, that is, a simple sum of the accounting items, for preparation of the income statements, minority interests were not taken into consideration.

 

     03.31.09
Consolidated
    03.31.08
Combined
 

Telecommunication services

   4,855,614     4,430,185  

Sales of handsets and accessories

   738,352     682,545  
            

Gross operating revenue

   5,593,966     5,112,730  
            

Deduction from the gross operating revenue

   (1,573,847 )   (1,431,499 )
            

Net operating revenue

   4,020,119     3,681,231  
            

Cost of services rendered

   (1,664,357 )   (1,404,638 )

Cost of products sold

   (613,131 )   (533,598 )
            

Gross profit

   1,742,631     1,742,995  
            

Selling expenses

   (989,005 )   (958,481 )

General and administrative expenses

   (348,966 )   (344,850 )

Other operating revenue (expenses), net (a)

   (5,624 )   144,562  
            

Operating expenses

   (1,343,595 )   (1,158,769 )
            

Operating profit before financial income (expenses)

   399,036     584,226  
            

Financial expenses

   (213,828 )   (117,101 )

Financial income

   87,894     101,406  

Monetary and exchange variations, net

   (23,209 )   (23,546 )
            

Profit before income taxes and minority interest

   249,893     544,985  
            

 

(a) In the first quarter of 2008, Telemig Celular reverted the full provision for ICMS on subscription and additional services in the amount of R$700,005, of which R$448,381 are a counter-entry to the judicial deposits posted to the non-current assets and R$251,624 in the income for the period.

32. CORPORATE REORGANIZATION

On March 20, 2009, the managements of Vivo Participações, Telemig Celular and Telemig Participações, in the form and for the purposes of CVM Instructions No. 319/999 and 358/02, have informed that their respective Boards of Directors approved the proposal to constitute an independent Committee (in conformity with “Parecer de Orientação” of CVM No. 35) for a Corporate Reorganization through merger of the shares of Telemig Celular and of Telemig Participações into Vivo Participações, by converting Telemig Celular in to a wholly-owned subsidiary of Telemig Participações and, the latter, into a wholly-owned subsidiary of Vivo Participações.

The purpose of the proposed Corporate Reorganization is to simplify the current organizational structure, which includes three publicly-held companies, two of them having ADRs traded abroad. The simplified structure will reduce administrative costs and allow the shareholders of the companies to hold interest in one sole company whose shares are traded both in Brazilian and international stock exchanges, with more liquidity, besides facilitating unification, standardization and rationalization of the general management of the business.

 

F-38


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

The flow chart below, reproduced in a simple manner, shows the current corporate structure and the structure after implementation of the Corporate Reorganization, emphasizing that the referred transaction will not change the composition of the final share control of the companies involved:

Current Corporate Structure:

 

LOGO

 

F-39


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

Corporate structure after merger of the shares of Telemig Celular into Telemig Participações and of Telemig Participações into Vivo Participações:

LOGO

All the shares of Telemig Celular will be merged into Telemig Participações’ equity, and the holders of the merged shares of Telemig Celular will be entitled to directly receive those new shares to which they have rights in the merger company, Telemig Participações. At the same date, the shares of Telemig Participações will be merged into Vivo Participações’ equity, and the holders of the merged shares of Telemig Participações will be entitled to directly receive those new shares to which they have right in the merger company, Vivo Participações, pursuant to such exchange ratio as may be agreed among the above mentioned companies.

The merger of the shares of Telemig Celular and of Telemig Participações shall not cause any change to the number or breakdown by type of shares, which will ultimately be entirely held by Vivo Participações. Holders of common and preferred shares of Telemig Celular which are merged into Telemig Participações’ equity will receive new shares in Telemig Participações of the same type, that is, merged preferred shares will be replaced by new preferred shares of Telemig Participações to be issued on behalf of the respective holder, and merged common shares shall be replaced by new common shares of Telemig Participações to be issued on behalf of the respective holder. Subsequently, and in the same manner, the holders of common and preferred shares of Telemig Participações which are merged into Vivo Participações’ equity will receive new shares of Vivo Participações of the same type. Thus, upon completion of the transaction, the non-controlling shareholders of Telemig Celular and of Telemig Participações will become shareholders of Vivo Participações.

The holders of common and preferred shares of Telemig Celular and of Telemig Participações and of common shares of Vivo Participações who dissent from the merger of shares of Telemig Celular and of Telemig Participações will have the right, as from the date of the general and special meetings of the companies adopting resolutions with respect to the Corporate Reorganization, to withdraw from the respective companies, upon reimbursement of the shares of which they are holders on the record date of the notice of the Relevant Fact.

 

F-40


VIVO PARTICIPAÇÕES S.A.

NOTES TO THE QUARTERLY FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2009

(in thousands of Brazilian Reais, except as otherwise mentioned)

 

The above mentioned Corporate Reorganization will be submitted to ANATEL for approval. Since it refers to a Corporate Reorganization among companies belonging to the same economic group, the transaction described herein is not subject to approval from the Administrative Council for Economic Defense—CADE. The holding of the meetings for adoption of resolutions concerning the Corporate Reorganization will be subject to the registration with the Securities Exchange Commission—SEC, as required in its respective regulations, due to the trading of ADRs issued by Telemig Participações in the New York Stock Exchange.

 

F-41


COMMENTS OF THE CONSOLIDATED PERFORMANCE IN THE QUARTER

VIVO PARTICIPAÇÕES S.A.

NET OPERATING REVENUES—VIVO

 

R$ million

   Consolidated
1 Q 09
   Consolidated     Combined  
      4 Q 08    D%     1 Q 08    D%  

Access and Usage

   1,668.0    1,804.2    -7.5 %   1,510.2    10.4 %

Network usage

   1,518.4    1,562.5    -2.8 %   1,462.0    3.9 %

Data Revenues plus VAS

   442.5    379.4    16.6 %   343.1    29.0 %

Other services

   40.8    42.7    -4.4 %   31.9    27.9 %

Net service revenues

   3,669.7    3,788.8    -3.1 %   3,347.2    9.6 %
                           

Net handset revenues

   350.4    479.5    -26.9 %   334.1    4.9 %

Net Revenues

   4,020.1    4,268.3    -5.8 %   3,681.3    9.2 %
                           

LOGO

OPERATING REVENUE

 

Growth of 9.6% in the net service revenue in 1Q09.    Total net revenue grew 9.2% over 1Q08, due to the growth in the service revenue, which represents growth in all components. Such growth is a result of the natural growth in the customer base, of the actions for stimulation of the recharges and of the sale of products and Value Added Services, or VAS. In relation to 4Q08, the total net revenue decreased by 5.8%, mainly due to the reduction of 26.9% in the revenue from handsets, as a result of the seasonality of the period.
   Access and usage revenue” recorded an increase of 10.4% over 1Q08, mainly due to the increase in the total outgoing traffic due to the incentive to usage. When compared to 4Q08, there was a reduction of 7.5% in the access and usage revenue as a result of the lower number of business days and the seasonality of the period.
Continuous growth of data revenue and VAS.    Data revenue plus VAS has grown 29.0% and 16.6% over 1Q08 and 4Q08, respectively, representing 12.1% of the Net Service Revenue. Several factors contributed to this: 31.1% increase in the data revenue due to the text messaging (SMS/MMS) usage and 44.7% increase due to Wireless Application Protocol, or WAP, Internet 3G and e-mailing usage year-over-year. SMS/MMS has continued to be the largest selling service, accounting for more than 52% of the data and VAS revenue.

 

F-42


OPERATING COSTS—VIVO

 

R$ million

   Consolidated
1 Q 09
    Consolidated     Combined  
     4 Q 08     D%     1 Q 08     D%  

Personnel

   (210.7 )   (205.9 )   2.3 %   (197.7 )   6.6 %
                              

Cost of services rendered

   (1,070.9 )   (1,062.4 )   0.8 %   (955.5 )   12.1 %
                              

Leased lines

   (89.8 )   (87.1 )   3.1 %   (63.0 )   42.5 %

Interconnection

   (533.6 )   (571.9 )   -6.7 %   (511.5 )   4.3 %

Rent/Insurance/Condominium fees

   (82.1 )   (85.4 )   -3.9 %   (61.8 )   32.8 %

Fistel and other taxes and contributions

   (212.1 )   (177.7 )   19.4 %   (159.5 )   33.0 %

Third-party services

   (133.4 )   (136.1 )   -2.0 %   (139.5 )   -4.4 %

Others

   (19.9 )   (4.2 )   373.8 %   (20.2 )   -1.5 %

Cost of goods sold

   (613.1 )   (720.6 )   -14.9 %   (533.6 )   14.9 %
                              

Selling expenses

   (764.2 )   (842.0 )   -9.2 %   (735.2 )   3.9 %
                              

Allowance for doubtful accounts

   (77.6 )   (59.5 )   30.4 %   (90.0 )   -13.8 %

Third-party services

   (540.0 )   (640.0 )   -15.6 %   (499.3 )   8.2 %

Customer loyalty and donatios

   (100.1 )   (97.7 )   2.5 %   (108.8 )   -8.0 %

Others

   (46.5 )   (44.8 )   3.8 %   (37.1 )   25.3 %

General & administrative expenses

   (161.9 )   (76.4 )   111.9 %   (188.1 )   -13.9 %
                              

Third-party services

   (125.4 )   (47.3 )   165.1 %   (159.1 )   -21.2 %

Others

   (36.5 )   (29.1 )   25.4 %   (29.0 )   25.9 %

Other operating revenue (expenses)

   4.6     35.3     -87.0 %   234.0     -98.0 %
                              

Operating revenue

   78.9     130.1     -39.4 %   327.2     -75.9 %

Operating expenses

   (97.7 )   (97.6 )   0.1 %   (93.1 )   4.9 %

Other operating revenue (expenses)

   23.4     2.8     735.7 %   (0.1 )   n.a.  
                              

Total costs before depreciation / amortization

   (2,816.2 )   (2,872.0 )   -1.9 %   (2,376.1 )   18.5 %
                              

Depreciation and amortization

   (804.9 )   (817.7 )   -1.6 %   (721.1 )   11.6 %

Total operating costs

   (3,621.1 )   (3,689.7 )   -1.9 %   (3,097.2 )   16.9 %
                              

LOGO

 

F-43


OPERATING COSTS

 

Cost of services increased due to expenses with Fistel Fee.    The 12.1% increase in the cost of the services rendered in 1Q09, when compared with 1Q08, is the result of the 33.0% increase in the costs for the Fistel Fee due to the growth of the customer base, the increase in the leased lines and the increase in lease, insurance and condominium expenses. In comparison with 4Q08, it recorded a slight growth of 0.8% related to the increase in Fistel Fee and other expenses, offset by a reduction in the interconnection costs.
Commercial and operational efficiency.    The cost of goods sold recorded an increase of 14.9%, in the comparison of 1Q09 over 1Q08 due to the foreign exchange devaluation occurred between the periods that increased the acquisition cost of handsets and to the launching of the operations in the Northeast region, which was offset by an increased activity of sales of Sim Cards. In the comparison with 4Q08, the reduction of 14.9% reflects the decrease in the commercial activity due to the seasonality between the periods being compared.
   In the 1Q09, the selling expenses grew 3.9% over 1Q08, reflecting the increase in expenses with third-party services, such as: publicity and advertising, outsourced labor and client care. The increase was partially offset by a reduction in the allowance for doubtful accounts and customer retention efforts. In the comparison with 4Q08, selling expenses decreased by 9.2%, as a result of the reduction in expenses with third-party services, especially publicity and advertising, and other expenses with materials for points of sale, partially affected by the increase in the allowance for doubtful accounts. Decrease in the commercial activity was also recorded.
Allowance for doubtful accounts under control.    The Allowance for Doubtful Accounts in 1Q09 showed a reduction of 13.8% in relation to 1Q08. The amount of R$ 77.6 million represents 1.4% of the total gross revenue, lower than it was recorded in 1Q08, of 1.8%. In relation to the 4Q08, which is positively impacted by the corporate segment credit recovery for which provisions had been previously recorded and by the individual segment credit recovery due to the campaigns carried out for bonus amount, there was an increase of 0.4 percentage points. Vivo has continued with its collection actions and strict credit granting criteria, which have maintained this item under control.
   The general and administrative expenses decreased by 13.9% in 1Q09 in relation to 1Q08, mainly due to the decrease in expenses with third-party services, especially technical assistance. In the comparison with 4Q08, which was positively impacted by the reduction in technical-administrative services and by settlement with non-recurring suppliers, the increase was of 111.9%, reflecting higher expenses with third-party services, especially auditing, legal, data processing and technical services.
   Other Operating Revenue/Expenses recorded revenue of R$ 4.6 million. The comparison with 4Q08 presents a reduction in the revenues from recovered expenses, especially taxes. As set forth in MP 449/08, the amounts which were previously accounted for as non-operating Revenues/Expenses started being posted to this account. The reduction in comparison with 1Q08 was due to reversal of the ICMS provision by Telemig, effected during the quarter.

DEPRECIATION AND AMORTIZATION

   Depreciation and amortization expenses recorded an increase of 11.6% in relation to 1Q08, due to the accelerated depreciation of the CDMA technology and to the investments in the period, in addition to the amortization of the goodwill as a result of the acquisition of Telemig. When compared to 4Q08, it recorded a reduction of 1.6%, due to lower investments made in the period.

 

F-44


FINANCIAL REVENUES (EXPENSES)—VIVO

 

R$ million

   Consolidated
1 Q 09
    Consolidated     Combined  
     4 Q 08     D%     1 Q 08     D%  

Financial Revenues

   87.9     65.2     34.8 %   101.4     -13.3 %
                              

Other financial revenues

   89.7     90.5     -0.9 %   101.4     -11.5 %

(-) Pis/Cofins taxes on financial revenues

   0.0     (25.3 )   n.a.     0.0     n.a.  
                              

Financial Expenses

   (213.8 )   (312.7 )   -31.6 %   (117.2 )   82.4 %
                              

Other financial expenses

   (182.8 )   (236.4 )   -22.7 %   (68.6 )   166.5 %

Gains (Losses) with derivatives transactions

   (31.0 )   (76.3 )   -59.4 %   (48.6 )   -36.2 %
                              

Exchange rate variation / Monetary variation

   (23.2 )   (35.3 )   -34.3 %   (23.5 )   -1.3 %
                              

Net Financial Income

   (149.1 )   (282.8 )   -47.3 %   (39.3 )   279.4 %
                              

 

Drop of 47.3% in financial expenses in comparison with 4Q08.    In relation to 1Q08, Vivo’s financial expenses increased by R$ 109.8 million, mainly due to the increase in the net debt (3G financing and expenditures for acquisition of Telemig Celular Participações S/A) and to a higher effective interest rate in the period (2.85% in 1Q09 and 2.53% in 1Q08).
   The financial expenses decreased by R$ 133.7 million in the comparison between 1Q09 and 4Q08. This variation is mainly explained by the extraordinary effects occurred in 4Q08, such as recognition of the extraordinary provision for 3G and the expense of PIS/COFINS on the distribution of Interest on Shareholders’ Equity, effected in 4Q08 (in the amount of R$ 25.3 million). In addition, a reduction in expenses was recorded due to a lower effective interest rate in the period (2.85% in 1Q09 and 3.26% in 4Q08).

LOANS AND FINANCING—VIVO

 

     CURRENCY  

Lenders (R$ million)

   R$     URTJLP *    UMBND **    US$     Yen     Total  

Structured Operations (1)

   353.3     1,418.0    8.5    850.4     —       2,630.2  

Debentures

   1,325.6     —      —      —       —       1,325.6  

Commercial Papers

   1,126.5     —      —      —       —       1,126.5  

Resolution 2770

   166.3     —      —      163.4     894.3     1,224.0  

Anatel (Financing of 3G Licenses)

   1,236.9     —      —      —       —       1,236.9  

Working Capital

   262.3     —      —      —       —       262.3  

Others

   0.1     —      —      0.2     —       0.3  
                                  

Adjust “Law 11.638/07”

   (2.3 )   —      —      (81.8 )   (8.6 )   (92.7 )
                                  

Total

   4,468.7     1,418.0    8.5    932.2     885.7     7,713.1  
                                  

Exchange rate used

     1.972884    0.045386    2.315200     0.023346    
                          

Payment Schedule—Long Term

              

2009

   1,471.5     121.1    2.8    66.5     857.4     2,519.3  

as from 2009

   2,997.1     1,296.9    5.8    865.7     28.3     5,193.8  

Total

   4,468.6     1,418.0    8.6    932.2     885.7     7,713.1  
                                  

 

(1) Structured operations along with development banks for investments: National Bank for Economic and Social Development (BNDES), Bank of the Northeast (BNB) and European Bank of Investments (BEI).

 

F-45


NET DEBT—VIVO

 

     Consolidated     Combined
Dec 30.07
 
     Dec 30.08     Sep 30.08    

Short Term

   2,994.3     3,119.8     2,214.0  

Long Term

   4,718.8     4,883.3     2,755.5  
                  

Total debt

   7,713.1     8,003.1     4,969.5  
                  

Cash and cash equivalents

   (1,820.0 )   (2,271.7 )   (3,178.2 )

Derivatives

   (313.6 )   (429.3 )   438.2  
                  

Net Debt

   5,579.5     5,302.1     2,229.5  
                  

 

(*) BNDES long term interest rate unit

 

(**) UMBND—prepared by the BNDES, it is a basket of foreign currencies unit, US dollar predominant

 

Increase of debt due to payment of Fistel Fee and dividends Improved debt profile.    The Company closed March 2009 with a debt of R$ 7,713.1 million (R$ 4,969.5 million at March 31, 2008), of which 23.7% is denominated in foreign currency, 99.9% of which being hedged. The debt recorded in the 1Q09 was offset by cash and financial investments (R$ 1,820.0 million) and by derivative assets and liabilities (R$ 313.6 million receivable), resulting in a net debt of R$5,579.5 million (R$ 2,229.5 million at March 31, 2008).
   Despite the increase in the net debt, the debt profile improved. In 1Q08, 55.4% of the debt was at long term, while in 1Q09 the long term debt represented 61.2%. This change in the debt composition has occurred due to higher funding from structured transactions (BNDES and BNB) and to the use of the credit facility granted for the 3G license which was made available in the auction carried out by Anatel.
   The increase in the net debt in 1Q09, when compared to 1Q08, is mainly due to the acquisitions of 3G licenses and of Telemig Celular Participações S/A, offset by generation of cash in the period.
   In the comparison between 1Q09 and 4Q08, the consolidated net debt recorded an increase of R$ 277.4 million. Although the company has recorded a good operational cash generation in 1Q09 in the amount of R$ 619.2 million, which was impacted by payment of the TFF (Installation and Inspection Fee) to Anatel in the amount of R$ 552.5 million, Vivo’s payments of CAPEX (R$ 541.3 million) and of dividends (R$ 122.7 million) increased.

LOGO

 

F-46


In 1Q09, the Company issued one-series, simple, non-convertible in shares, in the amount of R$ 210.0 million, at a cost of 113.55% of the CDI, with maturity date on 01/11/10.

Investments (CAPEX)

 

Investments in the GSM and WCDMA/HSUPA network, resulting in coverage and quality leadership.    The expenditures were intended for ensuring continued quality of the network in order to support the accelerated growth Vivo has been experiencing, the increase of the Global System for Mobile Communication, or GSM/EDGE capacity and the continued expansion of the Wide-Band Code-Division Multiple Access, or WCDMA/HSUPA network, in addition to meeting the coverage goals set forth by Anatel. The Company closed 1Q09 with coverage in 3,119 municipalities, reaching more than 84% of the Brazilian population. CAPEX in 1Q09 represents 13.5% of the net revenue. The coverage of 399 municipalities with 3.5G consolidates its leadership in this technology.

CAPEX—VIVO

 

R$ million

   Consolidated
1 Q 09
    Consolidated
4 Q 08
    Combined
1 Q 08
 

Network

   375.9     978.4     138.4  

Technology / Information System

   53.7     109.8     42.6  

Licenses

   0.0     0.0     0.0  

Adjust of Licenses to Present Value (Inst CVM 469/08)

   0.0     74.8     0.0  

Products and Services, Channels, Administrative and others

   111.7     156.8     87.8  

Total

   541.3     1,319.8     268.8  
                  

% Net Revenues

   13.5 %   30.9 %   7.3 %
                  

 

F-47


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.

 

F-48