vivofs2016_6k.htm - Generated by SEC Publisher for SEC Filing

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of March, 2017

Commission File Number: 001-14475



TELEFÔNICA BRASIL S.A.
(Exact name of registrant as specified in its charter)

 

TELEFONICA BRAZIL S.A.  
(Translation of registrant’s name into English)

 

Av. Eng° Luís Carlos Berrini, 1376 -  28º andar
São Paulo, S.P.
Federative Republic of Brazil
(Address of principal executive office)


 

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

Form 20-F

X

 

Form 40-F

 

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):

Yes

 

 

No

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):

Yes

 

 

No

 

 

 

 

 
 

 

A free translation from Portuguese into English of Independent Auditor’s Report on Individual and Consolidated Financial Statements prepared in Brazilian currency in accordance with accounting practices adopted in Brazil and with the International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB)

 

INDEPENDENT AUDITOR’S REPORT ON INDIVIDUAL AND CONSOLIDATED FINANCIAL STATEMENTS

 

The Shareholders, Board of Directors and Officers

Telefônica Brasil S.A.

São Paulo, SP

 

Opinion

 

We have audited the individual and consolidated financial statements of Telefônica Brasil S.A. (“Company”), identified as Company and consolidated, respectively, which comprise the statement of financial position as at December 31, 2016 and the statements of income, of comprehensive income, of changes in equity, and cash flows for the year then ended, and notes to the financial statements, including a summary of significant accounting practices.

 

In our opinion, the accompanying financial statements referred to above present fairly, in all material respects, the individual and consolidated financial position of Telefônica Brasil S.A. as at December 31, 2016, its individual and consolidated financial performance and its individual and consolidated cash flows for the year then ended, in accordance with accounting practices adopted in Brazil and with the International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB).

 

Basis for opinion

 

We conducted our audit in accordance with Brazilian and International Standards on Auditing. Our responsibilities, under those standards, are further described in the “Auditor’s responsibilities for the audit of individual and consolidated financial statements" section of our report. We are independent of the Company and its subsidiaries and comply with the relevant ethical principles set forth in the Code of Professional Ethics for Accountants, the professional standards issued by the Brazil’s National Association of State Boards of Accountancy (CFC) and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to support our opinion.

 

Key audit matters

Key audit matters are those which, in our professional view, were the most significant ones in our current year audit. These matters were addressed in the context of our audit of the overall individual and consolidated financial statements and in forming our opinion on the individual and consolidated financial statements. Therefore, we did not express a separate opinion on these matters.

 

Goodwill impairment

 

In accordance with the accounting practices adopted in Brazil, the Company is required to test goodwill for impairment on an annual basis to determine whether impairment loss exist, if any. At December 31, 2016 the consolidated balance of this account is R$ 23,062,421 thousand, disclosed in Notes 3i and 14 to financial statements.

 

The monitoring of this matter was considered to be significant to our audit, since the evaluation of impairment of these intangible assets is complex and involves a high degree of subjectivity, and is based on various assumptions such as: revenue growth, evolution of the operating margin, volume of investments in capital goods, and the Company’s discount rate and growth rate for future years. Such assumptions may be significantly affected by market conditions or future economic scenarios in Brazil, which cannot yet be estimated accurately.

 

 

Page 1


 
 

 

Our audit procedures included, among others, the involvement of specialized professionals to assist us with evaluating the assumptions and methodologies used by the Company and its subsidiaries, especially those relating to the most significant assumptions of the model, and with analyzing the sensitivity and evaluating whether a reasonable variation in the most significant assumptions might determine an impairment loss. Furthermore, the procedures included a test of the Company’s internal controls when preparing and reviewing the impairment test. We also focused on the Company disclosures of the assumptions used in the calculations of impairment of such intangible assets, which are included in the aforesaid notes to financial statements.

 

Revenue recognition

 

Due to the nature of its operations, the Company’s revenue recognition is highly dependent on the fair operation of the information technology systems and the respective internal controls to ensure that all services provided were duly recorded in the appropriate accounting period, including unbilled revenues from services provided. Revenue earned by the Company and its subsidiaries and their criteria for recognition in P&L are disclosed in Notes 3b, 3u and 24 to financial statements.

 

The monitoring of this matter was deemed to be significant to our audit, since the assurance of the integrity of the reports obtained from the billing systems and used as key elements in the calculations of estimated unbilled revenue, which include prorated estimate of the remaining period between billed and unbilled revenue until the end of the corresponding month, besides the high dependence on the operation of the internal control environment, as described above.  

 

Our audit procedures relating to revenue recognition included, among others:

 

·         Test of internal controls regarding the information technology general controls designed by the Company, including the controls over the management of access and changes to the systems and their data, accuracy of calculations made, besides the controls implemented to ensure the integrity of the reports obtained, used for calculation of unbilled revenue;

 

·         Recalculation of the estimated cycles of unbilled services and test of integrity of the report involving the comparison of manual entries regarding the estimate of unbilled services with the respective documental evidence;

 

·         Documental tests for a sample of accounting entries to the revenue account, taking into consideration aspects of significance and unpredictability in our sampling.

 

Other matters

 

Statements of value added

 

The individual and consolidated statements of value added (SVA) for the year December 31, 2016, prepared under the responsibility of Company management and disclosed as supplementary information for IFRS purposes, were submitted to audit procedures performed in conjunction with the audit of the Company financial statements. To form our opinion, we evaluated whether these statements are reconciled with the financial statements and accounting records, where applicable, and whether their form and contents are in accordance with the criteria set out in Technical Pronouncement CPC 09 – Statement of Value Added. In our opinion, these statements of value added were fairly prepared, in all significant respects, according to the criteria set in that Technical Pronouncement and are consistent in relation to the overall individual and consolidated financial statements.

 

Other information accompanying the individual and consolidated financial statements and the auditor’s report

Company management is responsible for such other information comprising the Management Report.

 

Our opinion on the individual and consolidated financial statements does not cover the Management Report and did not express any type of audit conclusion on this report.

 

Page 2


 
 

 

In connection with the audit of the individual and consolidated financial statements, our responsibility is to read the Management Report and, when doing so, consider whether such report is significantly inconsistent with the individual and consolidated financial statements or with our understanding gained during the audit or otherwise appears to be significantly misstated. Should we conclude, based on the work carried out, that there is a significant misstatement in the Management Report, we are required to report such fact. We have nothing to report thereon.

 

Responsibilities of management and those charged with governance for the individual and consolidated financial statements

 

Management is responsible for the preparation and fair presentation of these individual and consolidated financial statements in accordance with accounting practices adopted in Brazil and with the International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB), and for such internal controls as management determines is necessary to enable the preparation of individual and consolidated financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the individual and consolidated financial statements, management is responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable,  matters related to going concern and using the going concern basis of accounting when preparing the individual and consolidated financial statements, unless management either intends to liquidate the Company and its subsidiaries or to cease operations, or has no other realistic alternative to avoid closedown.  

 

Those charged with the Company’s and its subsidiaries’ governance are responsible for overseeing the Company’s financial reporting process.

 

Auditor’s responsibilities for the audit of individual and consolidated financial statements

 

Our objectives are to obtain reasonable assurance about whether the individual and consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with Brazilian and International standards on auditing will always detects material misstatements when it exists. Misstatements can arise from fraud or error and are considered material if individually or jointly they could reasonably be expected to influence the economic decisions of users made on the basis of these individual and consolidated financial statements.

 

As part of the audit conducted in accordance with Brazilian and International standards on auditing, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:

 

·       Identify and assess risks of material misstatements of the individual and consolidated financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than one resulting from error, as fraud may involve override of internal controls, collusion, forgery, intentional omissions or misrepresentations.

 

·       Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's and its subsidiaries’ internal controls.

 

·       Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management.

 

Page 3


 
 

 

·       Conclude on the appropriateness of management's use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast substantial doubt on about the Companies’ and its subsidiaries’ ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the individual and consolidated financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the Company and its subsidiaries to cease to continue as a going concern.

 

·       Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the individual and consolidated financial statements represent the corresponding transactions and events in a manner that achieves fair presentation.

 

·       Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the group to express an opinion on the individual and consolidated financial statements. We are responsible for the management, supervision and performance of the Company’s and its subsidiaries’ audit and, as a consequence, for the audit opinion.

 

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

 

We also provided those responsible for governance with a declaration that we have complied with the significant ethical requirements, including the applicable Independence requirements, and reported all relationships or matters which might considerably affect our independence, including the respective safeguards, where applicable.

 

Of the matters subject to disclosure to those responsible for governance, we determined those we considered to be most significant in the audit of the individual and consolidated financial statements for the current year and accordingly consist of key audit matters. We described our matters in our audit report, unless a law or regulation prevents public disclosure of the matter or when, in extremely rare circumstances, we determine that the matter should not be disclosed in our report, as the adverse consequences of such disclosure may, in a reasonable perspective, exceed the benefits of disclosure to the public interest.

 

 

 

 

São Paulo, February 17, 2017

ERNST & YOUNG Auditores Independentes S.S.

CRC-2SP015199/O-6

 

 

Luiz Carlos Passetti

Accountant CRC-1SP144343/O-3                     

 

 

Page 4


 
 

 

TELEFÔNICA BRASIL S.A.

Balance Sheets

At December 31, 2016 and 2015

(In thousands of reais)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

Consolidated

 

 

 

 

Company

 

Consolidated

ASSETS

Note

 

12.31.16

 

12.31.15

 

12.31.16

 

12.31.15

 

LIABILITIES AND EQUITY

Note

 

12.31.16

 

12.31.15

 

12.31.16

 

12.31.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

17,482,265

 

15,185,519

 

18,398,995

 

17,909,303

 

Current liabilities

 

 

20,280,286

 

15,948,843

 

20,438,575

 

17,981,713

Cash and cash equivalents

5

 

4,675,627

 

4,206,595

 

5,105,110

 

5,336,845

 

Personnel, social charges and benefits

15

 

746,798

 

520,023

 

760,643

 

698,846

Trade accounts receivable, net

6

 

8,282,685

 

7,000,379

 

8,701,688

 

8,285,319

 

Trade accounts payable

16

 

7,539,395

 

7,496,947

 

7,611,246

 

8,373,235

Inventories, net

7

 

368,151

 

558,264

 

410,413

 

603,631

 

Taxes, charges and contributions

17

 

1,698,334

 

1,175,293

 

1,770,731

 

1,716,002

Taxes recoverable

8.a

 

2,952,622

 

2,164,544

 

3,027,230

 

2,521,292

 

Dividends and interest on equity

18

 

2,195,031

 

2,209,362

 

2,195,031

 

2,209,362

Judicial deposits and garnishments

9

 

302,349

 

235,343

 

302,424

 

235,343

 

Provisions

19

 

1,183,623

 

894,069

 

1,183,623

 

914,377

Prepaid expenses

10

 

336,508

 

317,325

 

343,092

 

356,446

 

Deferred revenue

20

 

428,488

 

562,601

 

429,853

 

564,557

Dividends and interest on equity

18

 

-

 

18,645

 

-

 

489

 

Loans and financing

21

 

2,542,975

 

1,811,037

 

2,542,975

 

2,222,067

Derivative financial instruments

33

 

68,943

 

81,306

 

68,943

 

81,306

 

Debentures

21

 

2,120,504

 

120,924

 

2,120,504

 

120,924

Other assets

11

 

495,380

 

603,118

 

440,095

 

488,632

 

Derivative financial instruments

33

 

183,212

 

151,686

 

183,212

 

151,686

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

22

 

1,641,926

 

1,006,901

 

1,640,757

 

1,010,657

Noncurrent assets

 

 

84,475,240

 

82,387,176

 

83,667,264

 

83,775,761

 

 

 

 

 

 

 

 

 

 

 

Short-term investments pledged as collateral

 

 

78,153

 

90,863

 

78,166

 

109,864

 

Noncurrent liabilities

 

 

12,432,800

 

13,056,610

 

12,383,265

 

15,136,109

Trade accounts receivable, net

6

 

200,537

 

217,621

 

305,411

 

330,451

 

Personnel, social charges and benefits

15

 

11,016

 

19,808

 

11,016

 

19,808

Taxes recoverable

8.a

 

474,240

 

337,477

 

476,844

 

409,653

 

Trade accounts payable

16

 

71,907

 

-

 

71,907

 

67,742

Deferred taxes

8.b

 

-

 

-

 

27,497

 

711,590

 

Taxes, charges and contributions

17

 

20,996

 

57,416

 

49,131

 

87,018

Judicial deposits and garnishments

9

 

5,974,733

 

4,880,489

 

6,049,142

 

5,518,120

 

Deferred taxes

8.b

 

88,695

 

155,951

 

-

 

-

Prepaid expenses

10

 

35,340

 

28,632

 

36,430

 

30,609

 

Provisions

19

 

6,591,493

 

5,077,839

 

6,625,638

 

5,890,319

Derivative financial instruments

33

 

144,050

 

417,558

 

144,050

 

417,558

 

Deferred revenue

20

 

511,786

 

358,963

 

511,786

 

359,237

Other assets

11

 

53,363

 

55,228

 

55,565

 

62,799

 

Loans and financing

21

 

3,126,792

 

3,141,987

 

3,126,792

 

4,454,509

Investments

12

 

1,407,155

 

24,342,692

 

85,745

 

101,161

 

Debentures

21

 

1,433,803

 

3,423,790

 

1,433,803

 

3,423,790

Property, plant and equipment, net

13

 

31,837,549

 

22,019,076

 

31,924,918

 

30,476,765

 

Derivative financial instruments

33

 

1,404

 

82,421

 

1,404

 

82,421

Intangible assets, net

14

 

44,270,120

 

29,997,540

 

44,483,496

 

45,607,191

 

Other liabilities

22

 

574,908

 

738,435

 

551,788

 

751,265

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

69,244,419

 

68,567,242

 

69,244,419

 

68,567,242

 

 

 

 

 

 

 

 

 

 

 

Capital

23

 

63,571,416

 

63,571,416

 

63,571,416

 

63,571,416

 

 

 

 

 

 

 

 

 

 

 

Capital reserves

23

 

1,272,581

 

1,347,952

 

1,272,581

 

1,347,952

 

 

 

 

 

 

 

 

 

 

 

Income reserves

23

 

2,474,974

 

2,410,571

 

2,474,974

 

2,410,571

 

 

 

 

 

 

 

 

 

 

 

Premium on acquisition of interests

23

 

-

 

(75,388)

 

-

 

(75,388)

 

 

 

 

 

 

 

 

 

 

Other comprehensive income

23

 

11,461

 

25,468

 

11,461

 

25,468

 

 

 

 

 

 

 

 

 

 

 

Additional proposed dividends

23

 

1,913,987

 

1,287,223

 

1,913,987

 

1,287,223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

 

101,957,505

 

97,572,695

 

102,066,259

 

101,685,064

 

TOTAL LIABILITIES AND EQUITY

 

 

101,957,505

 

97,572,695

 

102,066,259

 

101,685,064

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 5


 
 

 

TELEFÔNICA BRASIL S.A.

Income Statements

Years ended December 31, 2016 and 2015

(In thousands of reais, except earnings per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

Consolidated

 

Note

 

12.31.16

 

12.31.15

 

12.31.16

 

12.31.15

 

 

 

 

 

 

 

 

 

 

Net operating revenue

24

 

38,625,395

 

34,003,769

 

42,508,459

 

40,286,815

 

 

 

 

 

 

 

 

 

 

Cost of sales

25

 

(18,734,552)

 

(17,062,753)

 

(20,823,014)

 

(20,345,076)

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

19,890,843

 

16,941,016

 

21,685,445

 

19,941,739

 

 

 

 

 

 

 

 

 

 

Operating income (expenses)

 

 

(14,753,448)

 

(13,159,918)

 

(15,317,426)

 

(14,702,141)

Selling expenses

25

 

(11,996,153)

 

(10,801,148)

 

(12,455,366)

 

(12,005,477)

General and administrative expenses

25

 

(2,685,366)

 

(1,887,878)

 

(2,793,386)

 

(2,142,459)

Other operating income

26

 

939,516

 

503,944

 

968,479

 

538,239

Other operating expenses

26

 

(1,011,445)

 

(974,836)

 

(1,037,153)

 

(1,092,444)

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

5,137,395

 

3,781,098

 

6,368,019

 

5,239,598

 

 

 

 

 

 

 

 

 

 

Financial income

27

 

2,654,574

 

3,763,877

 

2,781,359

 

4,728,665

Financial expenses

27

 

(3,936,318)

 

(4,239,194)

 

(4,015,900)

 

(5,576,843)

Equity pickup

12

 

845,776

 

748,526

 

1,244

 

2,036

 

 

 

 

 

 

 

 

 

 

Income before taxes

 

 

4,701,427

 

4,054,307

 

5,134,722

 

4,393,456

 

 

 

 

 

 

 

 

 

 

Income and social contribution taxes

28

 

(616,185)

 

(634,058)

 

(1,049,480)

 

(973,207)

 

 

 

 

 

 

 

 

 

 

Net income for the year

 

 

4,085,242

 

3,420,249

 

4,085,242

 

3,420,249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per common share (in R$)

23

 

2.27

 

2.15

 

 

 

 

Basic and diluted earnings per preferred share (in R$)

23

 

2.50

 

2.37

 

 

 

 

 

 

Page 6


 
 

 

TELEFÔNICA BRASIL S.A.

Statements of Changes in Equity

Years ended December 31, 2016 and 2015

(In thousands of reais)

 

 

 

 

 

Capital reserves

 

Income reserves

 

 

 

 

 

 

 

 

 

Capital

 

Premium on acquisition of interest

 

Other capital reserves

 

Treasury shares

 

Legal reserve

 

Tax incentive reserve

 

Expansion and modernization reserve

 

Retained earnings

 

Proposed additional dividends

 

Other comprehensive income

 

Total equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at December 31, 2014

37,798,110

 

(70,448)

 

2,799,004

 

(112,107)

 

1,532,630

 

1,849

 

-

 

-

 

2,768,592

 

232,465

 

44,950,095

Payment of additional dividend for 2014

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(2,768,592)

 

-

 

(2,768,592)

Prescribed equity instruments

-

 

-

 

-

 

-

 

-

 

-

 

-

 

494,001

 

-

 

-

 

494,001

Corporate Income Tax Return (DIPJ) adjustments – Tax incentives

-

 

-

 

-

 

-

 

-

 

5,079

 

-

 

(5,079)

 

-

 

-

 

-

Cancelation of treasury shares according to the Special Shareholders' Meeting of 3/12/15

-

 

-

 

(112,107)

 

112,107

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Capital increase – Special Shareholders’ Meeting of 04/28/15

15,812,000

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

15,812,000

Direct costs on capital increase (net of taxes) according to the Special Shareholders Meeting of 04/28/15

-

 

-

 

(58,657)

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(58,657)

Capital increase – Special Shareholders’ Meeting of 04/30/15

295,285

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

295,285

Direct costs on capital increase (net of taxes) according to the Special Shareholders Meeting of 04/30/15

-

 

-

 

(3,776)

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(3,776)

Capital increase – Merger of GVTPart shares – Special Shareholders’ Meeting of 05/28/15

9,666,021

 

-

 

(1,188,707)

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

8,477,314

Dissenters' right – Acquisition of GVTPart.

-

 

-

 

-

 

(87,805)

 

-

 

-

 

-

 

-

 

-

 

-

 

(87,805)

Premium on acquisition of equity interest by TData

-

 

(4,940)

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(4,940)

Other comprehensive income (loss)

-

 

-

 

-

 

-

 

-

 

-

 

-

 

264,990

 

-

 

(206,997)

 

57,993

Net income for the year

-

 

-

 

-

 

-

 

-

 

-

 

-

 

3,420,249

 

-

 

-

 

3,420,249

Allocation of income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legal reserve

-

 

-

 

-

 

-

 

171,013

 

-

 

-

 

(171,013)

 

-

 

-

 

-

Interim interest on equity

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(1,745,925)

 

-

 

-

 

(1,745,925)

Interim dividends

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(270,000)

 

-

 

-

 

(270,000)

Expansion and Modernization Reserve

-

 

-

 

-

 

-

 

-

 

-

 

700,000

 

(700,000)

 

-

 

-

 

-

Additional proposed dividends

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(1,287,223)

 

1,287,223

 

-

 

-

Balances at December 31, 2015

63,571,416

 

(75,388)

 

1,435,757

 

(87,805)

 

1,703,643

 

6,928

 

700,000

 

-

 

1,287,223

 

25,468

 

68,567,242

Payment of additional dividend for 2015

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(1,287,223)

 

-

 

(1,287,223)

Prescribed equity instruments

-

 

-

 

-

 

-

 

-

 

-

 

-

 

221,559

 

-

 

-

 

221,559

Reclassification premium on acquisition of equity interest

-

 

75,388

 

(75,388)

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Preferred shares delivered referring to the judicial process of expansion plan

-

 

-

 

2

 

15

 

-

 

-

 

-

 

-

 

-

 

-

 

17

DIPJ adjustment - Tax incentives

-

 

-

 

-

 

-

 

-

 

10,141

 

-

 

(10,141)

 

-

 

-

 

-

Other comprehensive income

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(156,266)

 

-

 

(14,007)

 

(170,273)

Net income for the year

-

 

-

 

-

 

-

 

-

 

-

 

-

 

4,085,242

 

-

 

-

 

4,085,242

Allocation of income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legal reserve

-

 

-

 

-

 

-

 

204,262

 

-

 

-

 

(204,262)

 

-

 

-

 

-

Interim interest on equity

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(2,172,145)

 

-

 

-

 

(2,172,145)

Dividendos intermediários

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Reversal of expansion and Modernization Reserve

-

 

-

 

-

 

-

 

-

 

-

 

(700,000)

 

700,000

 

-

 

-

 

-

Expansion and Modernization Reserve

-

 

-

 

-

 

-

 

-

 

-

 

550,000

 

(550,000)

 

-

 

-

 

-

Additional proposed dividends

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(1,913,987)

 

1,913,987

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at December 31, 2016

63,571,416

 

-

 

1,360,371

 

(87,790)

 

1,907,905

 

17,069

 

550,000

 

-

 

1,913,987

 

11,461

 

69,244,419

 

Page 7


 
 

 

TELEFÔNICA BRASIL S.A.

Statements of Other Comprehensive Income

Years ended December 31, 2016 and 2015

(In thousands of reais)

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

Consolidated

 

Note

 

12.31.16

 

12.31.15

 

12.31.16

 

12.31.15

Net income for the year

 

 

4,085,242

 

3,420,249

 

4,085,242

 

3,420,249

 

 

 

 

 

 

 

 

 

 

Unrealized gains ( losses) on investments available for sale

12

 

83

 

(1,870)

 

83

 

(1,870)

Taxes

 

 

(28)

 

636

 

(28)

 

636

 

 

 

55

 

(1,234)

 

55

 

(1,234)

 

 

 

 

 

 

 

 

 

 

Gains (losses) on derivative financial instruments

33

 

4,803

 

(344,610)

 

4,803

 

(344,610)

Taxes

 

 

(1,633)

 

117,168

 

(1,633)

 

117,168

 

 

 

3,170

 

(227,442)

 

3,170

 

(227,442)

 

 

 

 

 

 

 

 

 

 

Cumulative Translation Adjustments (CTA) on transactions in foreign currency

12

 

(17,232)

 

21,679

 

(17,232)

 

21,679

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (losses) to be reclassified into income (losses) in subsequent periods

 

 

(14,007)

 

(206,997)

 

(14,007)

 

(206,997)

 

 

 

 

 

 

 

 

 

 

Actuarial gains (losses) and limitation effect of the assets of surplus plan

32

 

(236,645)

 

408,628

 

(236,767)

 

401,500

Taxes

 

 

80,459

 

(138,933)

 

80,501

 

(136,510)

 

 

 

(156,186)

 

269,695

 

(156,266)

 

264,990

 

 

 

 

 

 

 

 

 

 

Interest in comprehensive income of subsidiaries

 

 

(80)

 

(4,705)

 

-

 

-

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (losses) not to be reclassified into income (losses) in subsequent periods

 

 

(156,266)

 

264,990

 

(156,266)

 

264,990

 

 

 

 

 

 

 

 

 

 

Comprehensive income for the year

 

 

3,914,969

 

3,478,242

 

3,914,969

 

3,478,242

 

Page 8


 
 

 

TELEFÔNICA BRASIL S.A.

Statements of Value Added

Years ended December 31, 2016 and 2015

(In thousands in reais)

 

 

 

 

 

 

 

 

 

 

 

Company

 

Consolidated

 

 

12.31.16

 

12.31.15

 

12.31.16

 

12.31.15

 

 

 

 

 

 

 

 

 

Revenues

 

53,004,204

 

46,382,330

 

57,732,738

 

54,401,532

Sale of goods and services

 

53,209,390

 

46,615,748

 

57,897,521

 

54,450,685

Other revenues

 

1,020,556

 

783,398

 

1,183,438

 

1,181,522

Provision for impairment of trade accounts receivable

 

(1,225,742)

 

(1,016,816)

 

(1,348,221)

 

(1,230,675)

 

 

 

 

 

 

 

 

 

Inputs acquired from third parties

 

(18,491,586)

 

(18,347,435)

 

(20,418,608)

 

(21,150,142)

Cost of goods and products sold and services rendered

 

(9,919,037)

 

(9,843,692)

 

(11,611,718)

 

(11,922,285)

Materials, electric energy, third-party services and other expenses

 

(9,033,230)

 

(8,523,931)

 

(9,273,974)

 

(9,218,942)

Loss/recovery of assets

 

460,681

 

20,188

 

467,084

 

(8,915)

 

 

 

 

 

 

 

 

 

Gross value added

 

34,512,618

 

28,034,895

 

37,314,130

 

33,251,390

 

 

 

 

 

 

 

 

 

Withholdings

 

(7,166,177)

 

(5,657,646)

 

(7,654,406)

 

(6,814,951)

Depreciation and amortization

 

(7,166,177)

 

(5,657,646)

 

(7,654,406)

 

(6,814,951)

 

 

 

 

 

 

 

 

 

Net value added produced

 

27,346,441

 

22,377,249

 

29,659,724

 

26,436,439

 

 

 

 

 

 

 

 

 

Value added received in transfer

 

3,500,350

 

4,512,403

 

2,782,603

 

4,730,701

Equity pickup

 

845,776

 

748,526

 

1,244

 

2,036

Financial income

 

2,654,574

 

3,763,877

 

2,781,359

 

4,728,665

 

 

 

 

 

 

 

 

 

Total undistributed value added

 

30,846,791

 

26,889,652

 

32,442,327

 

31,167,140

 

 

 

 

 

 

 

 

 

Distribution of value added

 

(30,846,791)

 

(26,889,652)

 

(32,442,327)

 

(31,167,140)

 

 

 

 

 

 

 

 

 

Personnel,social charges and benefits

 

(3,989,707)

 

(2,797,117)

 

(4,328,985)

 

(3,561,671)

Direct compensation

 

(2,723,511)

 

(1,951,530)

 

(2,961,166)

 

(2,498,009)

Benefits

 

(1,081,627)

 

(704,297)

 

(1,167,746)

 

(889,715)

Unemployment Compensation Fund (FGTS)

 

(184,569)

 

(141,290)

 

(200,073)

 

(173,947)

Taxes, charges and contributions

 

(16,413,347)

 

(14,443,130)

 

(17,455,205)

 

(16,374,999)

Federal

 

(4,600,556)

 

(4,528,902)

 

(5,230,279)

 

(5,356,192)

State

 

(11,737,192)

 

(9,839,881)

 

(12,105,390)

 

(10,818,524)

Local

 

(75,599)

 

(74,347)

 

(119,536)

 

(200,283)

Debt remuneration

 

(6,358,495)

 

(6,229,156)

 

(6,572,895)

 

(7,810,221)

Interest

 

(3,868,328)

 

(4,164,923)

 

(3,941,634)

 

(5,496,055)

Rental

 

(2,490,167)

 

(2,064,233)

 

(2,631,261)

 

(2,314,166)

Equity remuneration

 

(4,085,242)

 

(3,420,249)

 

(4,085,242)

 

(3,420,249)

Interest on equity

 

(2,172,145)

 

(1,745,925)

 

(2,172,145)

 

(1,745,925)

Dividends

 

-

 

(270,000)

 

-

 

(270,000)

Retained profit

 

(1,913,097)

 

(1,404,324)

 

(1,913,097)

 

(1,404,324)

 

Page 9


 
 

 

TELEFÔNICA BRASIL S.A.

Consolidated Statements of Cash Flows

Years ended December 31, 2016 and 2015

(In thousands in reais)

 

 

 

 

 

 

 

 

 

 

 

Company

 

Consolidated

 

 

12.31.16

 

12.31.15

 

12.31.16

 

12.31.15

Operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses (revenues) not representing changes in cash:

 

 

 

 

 

 

 

 

Income before taxes

 

4,701,427

 

4,054,307

 

5,134,722

 

4,393,456

Depreciation and amortization

 

7,166,177

 

5,657,646

 

7,654,406

 

6,814,951

Foreign exchange losses (gains) on loans and derivative financial instruments

 

75,075

 

(49,847)

 

75,075

 

613,927

Monetary losses

 

632,120

 

310,977

 

620,570

 

299,544

Equity pickup

 

(845,776)

 

(748,526)

 

(1,244)

 

(2,036)

Losses (gains) on write-off/sale of goods

 

(447,178)

 

45,545

 

(451,215)

 

66,029

Provision for impairment - accounts receivable

 

1,225,742

 

1,016,816

 

1,348,221

 

1,230,675

Increase of trade accounts payable

 

214,016

 

288,769

 

273,664

 

265,072

Write-off and reversals for impairment - inventories

 

(34,151)

 

(36,012)

 

(36,898)

 

(35,692)

Pension plans and other post-retirement benefits

 

5,962

 

35,239

 

5,243

 

36,666

Provisions for tax, civil, labor and regulatory contingencies

 

953,003

 

917,444

 

985,176

 

1,014,080

Interest expense

 

1,009,060

 

785,852

 

1,049,553

 

919,908

Increase (decrease) divestiture

 

(20,551)

 

(8,448)

 

(32,924)

 

(8,448)

Increase (decrease) customer loyalty program

 

(39,683)

 

3,223

 

(39,683)

 

3,223

Other

 

(3)

 

1,554

 

(3)

 

(8)

 

 

 

 

 

 

 

 

 

Working capital adjustments:

 

 

 

 

 

 

 

 

Trade accounts receivable

 

(1,373,628)

 

(1,573,764)

 

(1,739,550)

 

(1,841,659)

Inventories

 

224,264

 

(63,764)

 

230,116

 

(81,820)

Taxes recoverable

 

(701,786)

 

(432,587)

 

(823,360)

 

(616,012)

Prepaid expenses

 

112,421

 

88,621

 

105,845

 

111,288

Other current assets

 

81,363

 

4,883

 

10,942

 

(104,706)

Other noncurrent assets

 

11,476

 

33,351

 

12,260

 

(159,315)

Personnel, social charges and benefits

 

31,694

 

(164,768)

 

53,005

 

(169,220)

Trade accounts payable

 

(798,909)

 

233,788

 

(707,998)

 

178,043

Taxes, charges and contributions

 

439,125

 

(21,610)

 

601,970

 

106,829

Other current liabilities

 

(516,995)

 

(1,076,328)

 

(510,583)

 

(992,525)

Other noncurrent liabilities

 

(833,049)

 

(928,516)

 

(881,927)

 

(798,589)

 

 

11,271,216

 

8,373,845

 

12,935,383

 

11,243,661

 

 

 

 

 

 

 

 

 

Interest paid

 

(886,156)

 

(824,952)

 

(926,223)

 

(949,386)

Income and social contribution taxes paid

 

(199,605)

 

-

 

(568,335)

 

(397,070)

 

 

 

 

 

 

 

 

 

Total cash generated by operating activities

 

10,185,455

 

7,548,893

 

11,440,825

 

9,897,205

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

 

Additions to PP&E, intangible assets and others

 

(6,828,200)

 

(5,688,877)

 

(7,470,869)

 

(6,792,895)

Cash received from sale of PP&E items

 

778,240

 

19,688

 

778,819

 

19,902

Cash paid for acquisition of companies, net of cash acquired

 

-

 

(8,903,954)

 

-

 

(8,528,986)

Capital increase in subsidiary

 

-

 

(5,827,064)

 

-

 

-

Redemption of (increase in) judicial deposits

 

(183,845)

 

13,224

 

(202,525)

 

(6,431)

Dividends and interest on equity received

 

767,554

 

1,102,911

 

3

 

8

Net payment of derivative contracts on acquisition of GVT

 

-

 

682,695

 

-

 

682,695

Cash and cash equivalents by Incorporation

 

358,579

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

Total cash used in investing activities

 

(5,107,672)

 

(18,601,377)

 

(6,894,572)

 

(14,625,707)

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

Payment of loans, financing and debentures

 

(2,001,863)

 

(2,279,518)

 

(2,171,100)

 

(8,710,567)

Loans and financing raised

 

466,629

 

1,115,210

 

466,629

 

1,285,210

Received of derivative financial instruments

 

132,410

 

765,958

 

132,410

 

1,008,226

Payment of derivative financial instruments

 

(239,379)

 

(429,085)

 

(239,379)

 

(461,421)

Payment for reverse split of shares

 

(164)

 

-

 

(164)

 

-

Dividend and interest on equity paid

 

(2,966,384)

 

(3,678,665)

 

(2,966,384)

 

(3,678,665)

Capital increase

 

-

 

16,107,285

 

-

 

16,107,285

Direct capital increase costs

 

-

 

(89,605)

 

-

 

(89,605)

Payment to Dissenters' rights – shareholders

 

-

 

(87,805)

 

-

 

(87,805)

 

 

 

 

 

 

 

 

 

Total cash generated by (used in) financing activities

 

(4,608,751)

 

11,423,775

 

(4,777,988)

 

5,372,658