vivofs2015_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, 2016

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

 

 

 

 

 
 

 

 

 

 

 

 

 

 

 

TELEFÔNICA BRASIL S.A.

 

 

QUARTERLY INFORMATION

 

DECEMBER 31, 2015

 

 

 


 
 

 

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 International Financial Reporting Standards (IFRS) issued by International Accounting Standards Board (IASB)

 

INDEPENDENT AUDITOR’S REPORT ON FINANCIAL STATEMENTS

The Shareholders, Board of Directors and Officers

Telefônica Brasil S.A.

São Paulo - SP

 

We have audited the accompanying individual and consolidated financial statements of Telefônica Brasil S.A. (“Company”), identified as Company and Consolidated, respectively, which comprise the balance sheet as at December 31, 2015, and the related statements of income, of comprehensive income, of changes in equity and of cash flows for the year then ended, and a summary of significant accounting practices and other explanatory information.

 

Management’s responsibility for the financial statements

 

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

 

Auditor’s responsibility

 

Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with the Brazilian and international standards on auditing. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatements.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor's judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the preparation and fair presentation of the Company’s financial statements 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 internal control.  An audit also includes evaluating the appropriateness of accounting practices used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.

 

We believe that the audit evidence we obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Opinion

 

In our opinion, the individual and consolidated 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, 2015, its individual and consolidated operating 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).

 

 

 

 

 

 

Page 2


 
 

 

Other matters

Statements of value added

We have also audited the individual and consolidated statements of value added  for the year ended December 31, 2015, prepared by the Company’s management, the presentation of which is required by Brazilian corporation law for publicly held companies, and as supplementary information under the IFRS, whereby no statement of value added presentation is required. These statements have been subject to the same auditing procedures previously described and, in our opinion, are presented fairly, in all material respects, in relation to the overall financial statements.

Audit of prior year corresponding figures

 

The financial statements for the year ended December 31, 2014 were audited by other independent auditors who expressed an unmodified opinion on those statements on February 12, 2015.

 

 

 

São Paulo, February 19, 2016.

 

ERNST & YOUNG

Auditores Independentes S.S.

CRC-2SP015199/O-6

 

 

Cassio O. Barbosa

Accountant CRC-1SP269018/O-7

Héctor Ezequiel Rodríguez Padilla

Accountant CRC-1SP299427/O-9

 

 

 

 

 

Page 3


 
 

TELEFÔNICA BRASIL S.A.

Balance sheets

At December 31, 2015 and 2014

(In thousands of reais)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

Consolidated

 

 

 

 

Company

 

Consolidated

ASSETS

Note

 

12.31.15

 

12.31.14

 

12.31.15

 

12.31.14

 

LIABILITIES AND EQUITY

Nota

 

12.31.15

 

12.31.14

 

12.31.15

 

12.31.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

15,185,519

 

14,754,381

 

17,909,303

 

15,517,368

 

Current liabilities

 

 

15,948,843

 

16,102,171

 

17,981,713

 

16,011,006

Cash and cash equivalents

5

 

4,206,595

 

3,835,304

 

5,336,845

 

4,692,689

 

Personnel, social charges and benefits

15

 

520,023

 

585,770

 

698,846

 

591,381

Trade accounts receivable, net

6

 

7,000,379

 

6,470,764

 

8,285,319

 

6,724,061

 

Trade accounts payable

16

 

7,496,947

 

7,675,632

 

8,373,235

 

7,641,191

Inventories, net

7

 

558,264

 

458,488

 

603,631

 

479,801

 

Taxes, charges and contributions

17

 

1,175,293

 

1,236,330

 

1,716,002

 

1,281,673

Taxes recoverable

8.1

 

2,164,544

 

2,163,404

 

2,521,292

 

2,202,662

 

Dividends and interest on equity

18

 

2,209,362

 

1,495,321

 

2,209,362

 

1,495,321

Judicial deposits and garnishments

9

 

235,343

 

202,169

 

235,343

 

202,169

 

Provisions for contingencies

19

 

894,069

 

674,276

 

914,377

 

674,276

Prepaid expenses

10

 

317,325

 

300,567

 

356,446

 

303,551

 

Deferred income

20

 

562,601

 

704,589

 

564,557

 

717,019

Dividends and interest on equity

18

 

18,645

 

174,726

 

489

 

-

 

Loans, financing, finance lease and contingent consideration

21

 

1,811,037

 

1,509,471

 

2,222,067

 

1,509,471

Derivative transactions

34

 

81,306

 

613,939

 

81,306

 

613,939

 

Debentures

21

 

120,924

 

755,047

 

120,924

 

755,047

Other assets

11

 

603,118

 

535,020

 

488,632

 

298,496

 

Derivative transactions

34

 

151,686

 

23,011

 

151,686

 

23,011

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

22

 

1,006,901

 

1,442,724

 

1,010,657

 

1,322,616

Noncurrent assets

 

 

82,387,176

 

58,382,747

 

83,775,761

 

57,547,920

 

 

 

 

 

 

 

 

 

 

 

Short-term investments pledged as collateral

 

 

90,863

 

125,343

 

109,864

 

125,353

 

Noncurrent liabilities

 

 

13,056,610

 

12,084,862

 

15,136,109

 

12,104,187

Trade accounts receivable, net

6

 

217,621

 

190,288

 

330,451

 

299,405

 

Personnel, social charges and benefits

15

 

19,808

 

118,829

 

19,808

 

118,829

Taxes recoverable

8.1

 

337,477

 

340,205

 

409,653

 

340,205

 

Trade accounts payable

16

 

-

 

-

 

67,742

 

-

Deferred taxes

8.2

 

-

 

40,704

 

711,590

 

144,817

 

Taxes, charges contributions

17

 

57,416

 

41,379

 

87,018

 

67,126

Judicial deposits and garnishments

9

 

4,880,489

 

4,514,783

 

5,518,120

 

4,543,056

 

Deferred taxes

8.2

 

155,951

 

-

 

-

 

-

Prepaid expenses

10

 

28,632

 

24,346

 

30,609

 

26,223

 

Provisions for contingencies

19

 

5,077,839

 

4,440,756

 

5,890,319

 

4,461,654

Derivative transactions

34

 

417,558

 

152,843

 

417,558

 

152,843

 

Deferred revenues

20

 

358,963

 

480,957

 

359,237

 

482,782

Other assets

11

 

55,228

 

94,703

 

62,799

 

94,925

 

Loans , financing, finance lease and contingent consideration

21

 

3,141,987

 

2,123,126

 

4,454,509

 

2,123,126

Investments

12

 

24,342,692

 

1,445,014

 

101,161

 

79,805

 

Debentures

21

 

3,423,790

 

3,411,616

 

3,423,790

 

3,411,616

Property, plant and equipment, net

13

 

22,019,076

 

20,381,731

 

30,476,765

 

20,453,864

 

Derivative transactions

34

 

82,421

 

24,133

 

82,421

 

24,133

Intangible assets, net

14

 

29,997,540

 

31,072,787

 

45,607,191

 

31,287,424

 

Liabilities for post-retirement benefits plans

33

 

76,616

 

456,129

 

85,343

 

456,129

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

22

 

661,819

 

987,937

 

665,922

 

958,792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

68,567,242

 

44,950,095

 

68,567,242

 

44,950,095

 

 

 

 

 

 

 

 

 

 

 

Capital

23

 

63,571,416

 

37,798,110

 

63,571,416

 

37,798,110

 

 

 

 

 

 

 

 

 

 

 

Capital reserves

23

 

1,347,952

 

2,686,897

 

1,347,952

 

2,686,897

 

 

 

 

 

 

 

 

 

 

 

Income reserves

23

 

2,410,571

 

1,534,479

 

2,410,571

 

1,534,479

 

 

 

 

 

 

 

 

 

 

Premium on acquisition of non-controlling interests

23

 

(75,388)

 

(70,448)

 

(75,388)

 

(70,448)

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income

23

 

25,468

 

232,465

 

25,468

 

232,465

 

 

 

 

 

 

 

 

 

 

 

Additional proposed dividends

23

 

1,287,223

 

2,768,592

 

1,287,223

 

2,768,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

 

97,572,695

 

73,137,128

 

101,685,064

 

73,065,288

 

TOTAL LIABILITIES AND EQUITY

 

 

97,572,695

 

73,137,128

 

101,685,064

 

73,065,288

 

 

 

 

Page 4


 
 

TELEFÔNICA BRASIL S.A.

Income statements

Years ended December 31, 2015 and 2014

(In thousands of reais, except earnings per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

Consolidated

 

Note

 

12.31.15

 

12.31.14

 

12.31.15

 

12.31.14

 

 

 

 

 

 

 

 

 

 

Net operating revenue

24

 

34,003,769

 

32,993,687

 

40,286,815

 

34,999,969

 

 

 

 

 

 

 

 

 

 

Cost of services and goods sold

25

 

(17,062,753)

 

(16,286,314)

 

(20,345,076)

 

(17,222,675)

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

16,941,016

 

16,707,373

 

19,941,739

 

17,777,294

 

 

 

 

 

 

 

 

 

 

Operating income (expenses)

 

 

(13,159,918)

 

(12,603,848)

 

(14,702,141)

 

(12,668,265)

Selling expenses

25

 

(10,801,148)

 

(10,403,171)

 

(12,005,477)

 

(10,466,725)

General and administrative expenses

25

 

(1,887,878)

 

(1,773,582)

 

(2,142,459)

 

(1,803,803)

Other operating income

26

 

503,944

 

482,788

 

538,239

 

510,628

Other operating expenses

26

 

(974,836)

 

(909,883)

 

(1,092,444)

 

(908,365)

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

3,781,098

 

4,103,525

 

5,239,598

 

5,109,029

 

 

 

 

 

 

 

 

 

 

Financial income

27

 

3,763,877

 

1,869,331

 

4,728,665

 

1,983,386

Financial expenses

27

 

(4,239,194)

 

(2,341,430)

 

(5,576,843)

 

(2,345,381)

Equity pickup

12

 

748,526

 

742,628

 

2,036

 

6,940

 

 

 

 

 

 

 

 

 

 

Income before taxes

 

 

4,054,307

 

4,374,054

 

4,393,456

 

4,753,974

 

 

 

 

 

 

 

 

 

 

Income and social contribution taxes

28

 

(634,058)

 

562,605

 

(973,207)

 

182,685

 

 

 

 

 

 

 

 

 

 

Net income for the year

 

 

3,420,249

 

4,936,659

 

3,420,249

 

4,936,659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

29

 

2.15

 

4.12

 

 

 

 

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

29

 

2.37

 

4.53

 

 

 

 

 

 

 

Page 5


 
 

TELEFÔNICA BRASIL S.A.

Statements of Changes in Equity

Years ended December 31, 2015 and 2014

(In thousands of reais)

 

 

 

 

 

Capital reserves

 

Income reserves

 

 

 

 

 

 

 

 

 

Capital

 

Premium on acquisition of interest

 

Special goodwill reserve

 

Other capital reserves

 

Treasury shares

 

Legal reserve

 

Tax incentives

 

Expansion and Modernization Reserve

 

Retained earnings

 

Additional Proposed Dividends

 

Other comprehensive income

 

Total Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at December 31, 2013

37,798,110

 

(70,448)

 

63,074

 

2,735,930

 

(112,107)

 

1,285,797

 

1,699

 

-

 

-

 

1,175,538

 

16,849

 

42,894,442

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment of additional dividend for 2013

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(1,175,538)

 

-

 

(1,175,538)

Prescribed equity instruments

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

207,442

 

-

 

-

 

207,442

DIPJ adjustment - Tax incentives

-

 

-

 

-

 

-

 

-

 

-

 

150

 

-

 

(150)

 

-

 

-

 

-

Other comprehensive income (loss)

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(36,526)

 

-

 

215,616

 

179,090

Net income for the year

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

4,936,659

 

-

 

-

 

4,936,659

Allocation of income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legal reserve

-

 

-

 

-

 

-

 

-

 

246,833

 

-

 

-

 

(246,833)

 

-

 

-

 

-

Interim interest on equity

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(2,092,000)

 

-

 

-

 

(2,092,000)

Additional proposed dividends

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(2,768,592)

 

2,768,592

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at December 31, 2014

37,798,110

 

(70,448)

 

63,074

 

2,735,930

 

(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

DIPJ adjustment - Tax incentives

-

 

-

 

-

 

-

 

-

 

-

 

5,079

 

-

 

(5,079)

 

-

 

-

 

-

Cancelation of treasury shares according to the Special Shareholders' Meeting (SGM) 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)

 

63,074

 

1,372,683

 

(87,805)

 

1,703,643

 

6,928

 

700,000

 

-

 

1,287,223

 

25,468

 

68,567,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 12.31.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding shares (in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,688,694

Equity value of Company shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ 40.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 12.31.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding shares (in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,123,269

Equity value of Company shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ 40.02

 

 

Page 6


 
 

TELEFÔNICA BRASIL S.A.

Cash flow statements

Years ended December 31, 2015 and 2014

(In thousands of reais)

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

 

Consolidated

 

 

 

 

12.31.15

 

12.31.14

 

12.31.15

 

12.31.14

 

 

 

 

 

 

 

 

 

Total cash generated by operating activities

 

7,548,893

 

8,485,411

 

9,897,205

 

9,384,219

 

 

 

 

 

 

 

 

 

Expenses (revenues) not representing changes in cash

 

12,266,042

 

10,900,855

 

15,638,355

 

12,058,587

Income before taxes

 

4,054,307

 

4,374,054

 

4,393,456

 

4,753,974

Depreciation and amortization

 

5,657,646

 

5,273,256

 

6,814,951

 

5,295,589

Foreign exchange gains (losses) on loans

 

(49,847)

 

96,036

 

613,927

 

96,036

Monetary gains (losses)

 

282,009

 

(2,437)

 

280,280

 

(4,990)

Equity pickup

 

(748,526)

 

(742,628)

 

(2,036)

 

(6,940)

Losses on write-off/sale of goods

 

45,545

 

39,662

 

66,029

 

37,934

Provision for impairment - accounts receivable

 

1,016,816

 

832,184

 

1,230,675

 

896,336

Provision for (reversal) of trade accounts payable

 

288,769

 

(198,477)

 

265,072

 

(234,967)

Provision (write-off and reversals of) for impairment - inventories

 

(36,012)

 

(25,458)

 

(35,692)

 

(29,062)

Pension plans and other post-retirement benefits

 

35,239

 

33,690

 

36,666

 

33,691

Provisions for tax, civil, labor and regulatory contingencies

 

877,645

 

546,191

 

993,508

 

546,204

Interest expense

 

785,852

 

662,944

 

919,908

 

662,944

Provision for divestiture

 

51,822

 

10,931

 

58,396

 

10,931

Provision for customer loyalty program

 

3,223

 

907

 

3,223

 

907

Other

 

1,554

 

-

 

(8)

 

-

 

 

 

 

 

 

 

 

 

Increase or decrease in operating assets and liabilities:

 

(4,717,149)

 

(2,415,444)

 

(5,741,150)

 

(2,674,368)

Trade accounts receivable

 

(1,573,764)

 

(1,791,735)

 

(1,841,659)

 

(1,859,857)

Inventories

 

(63,764)

 

36,556

 

(81,820)

 

54,876

Taxes recoverable

 

(432,587)

 

(219,466)

 

(616,012)

 

(235,559)

Prepaid expenses

 

88,621

 

61,296

 

111,288

 

59,463

Other current assets

 

4,883

 

(12,862)

 

(104,706)

 

30,561

Other noncurrent assets

 

33,351

 

33,062

 

(159,315)

 

29,612

Personnel, social charges and benefits

 

(164,768)

 

258,834

 

(169,220)

 

260,109

Trade accounts payable

 

175,444

 

496,976

 

103,346

 

539,136

Taxes, charges and contributions

 

(21,610)

 

618,024

 

78,436

 

617,886

Interest paid

 

(824,952)

 

(800,302)

 

(949,386)

 

(800,302)

Income and social contribution taxes paid

 

-

 

(520,740)

 

(397,070)

 

(782,860)

Other current liabilities

 

(1,076,328)

 

(531,236)

 

(992,525)

 

(538,693)

Other noncurrent liabilities

 

(861,675)

 

(43,851)

 

(722,507)

 

(48,740)

 

 

 

 

 

 

 

 

 

Total cash used 9n investing activities

 

(18,601,377)

 

(7,333,582)

 

(14,625,707)

 

(7,607,642)

Acquisition of property, plant and equipment and intangible assets

 

(5,688,877)

 

(7,504,464)

 

(6,792,895)

 

(7,535,011)

Proceeds from disposal of property, plant and equipment

 

19,688

 

19,856

 

19,902

 

21,128

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 (investiments in) investments in guarantee

 

-

 

4,567

 

-

 

4,567

Redemption of (investment in) judicial deposits

 

13,224

 

(105,228)

 

(6,431)

 

(104,707)

Dividends and interest on equity received

 

1,102,911

 

251,687

 

8

 

6,381

Net payment of derivative contracts on acquisition of GVT

 

682,695

 

-

 

682,695

 

-

 

 

 

 

 

 

 

 

 

Total cash generated by (used in) financing activities

 

11,423,775

 

(3,627,824)

 

5,372,658

 

(3,627,824)

Payment of loans, financing and debentures

 

(2,279,518)

 

(1,563,272)

 

(8,710,567)

 

(1,563,272)

Loans and debentures raised

 

1,115,210

 

318,573

 

1,285,210

 

318,573

Payment net of derivative agreements

 

336,873

 

63,741

 

546,805

 

63,741

Payment for reverse split of shares

 

-

 

(245)

 

-

 

(245)

Dividend and interest on equity paid

 

(3,678,665)

 

(2,446,621)

 

(3,678,665)

 

(2,446,621)

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)

 

-

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

371,291

 

(2,475,995)

 

644,156

 

(1,851,247)

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the beginning of the year

 

3,835,304

 

6,311,299

 

4,692,689

 

6,543,936

Cash and cash equivalents at the end of the year

 

4,206,595

 

3,835,304

 

5,336,845

 

4,692,689

 

 

 

 

 

 

 

 

 

Changes in cash and cash equivalents for year

 

371,291

 

(2,475,995)

 

644,156

 

(1,851,247)

 

 

 

Page 7


 
 

TELEFÔNICA BRASIL S.A.

Statements of other comprehensive income

Years ended December 31, 2015 and 2014

(In thousands of reais)

 

 

 

 

 

 

 

 

 

 

 

Company

 

Consolidated

 

 

12.31.15

 

12.31.14

 

12.31.15

 

12.31.14

Net income for the year

 

3,420,249

 

4,936,659

 

3,420,249

 

4,936,659

 

 

 

 

 

 

 

 

 

Unrealized losses on investments available for sale

 

(1,870)

 

(7,643)

 

(1,870)

 

(7,643)

Taxes on unrealized losses on investments available for sale

 

636

 

2,599

 

636

 

2,599

 

 

(1,234)

 

(5,044)

 

(1,234)

 

(5,044)

 

 

 

 

 

 

 

 

 

Gains (losses) on derivative transactions

 

227,167

 

335,169

 

227,167

 

335,169

Taxes on gains (losses) on derivative transactions

 

(77,236)

 

(113,958)

 

(77,236)

 

(113,958)

 

 

149,931

 

221,211

 

149,931

 

221,211

 

 

 

 

 

 

 

 

 

Cumulative Translation Adjustments (CTA) on transactions in foreign currency

 

21,679

 

(551)

 

21,679

 

(551)

 

 

 

 

 

 

 

 

 

Other net comprehensive income to be reclassified into income in subsequent periods

 

170,376

 

215,616

 

170,376

 

215,616

 

 

 

 

 

 

 

 

 

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

 

408,628

 

(55,343)

 

401,500

 

(55,343)

Tax on actuarial gains (losses) and limitation effect of the surplus plan assets

 

(138,933)

 

18,817

 

(136,510)

 

18,817

 

 

269,695

 

(36,526)

 

264,990

 

(36,526)

 

 

 

 

 

 

 

 

 

Gains (losses) on derivative transactions

 

(571,777)

 

-

 

(571,777)

 

-

Taxes on gains (losses) on derivative transactions

 

194,404

 

-

 

194,404

 

-

 

 

(377,373)

 

-

 

(377,373)

 

-

 

 

 

 

 

 

 

 

 

Interest in comprehensive income of subsidiaries

 

(4,705)

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

Other net comprehensive income that shall not be reclassified to P&L for subsequent periods

 

(112,383)

 

(36,526)

 

(112,383)

 

(36,526)

 

 

 

 

 

 

 

 

 

Comprehensive income for the year, net of taxes

 

3,478,242

 

5,115,749

 

3,478,242

 

5,115,749

 

 

 

Page 8


 
 

TELEFÔNICA BRASIL S.A.

Statements of value added

Years ended December 31, 2015 and 2014

(In thousands in reais)

 

 

 

 

 

 

 

 

 

 

 

Company

 

Consolidated

 

 

12.31.15

 

12.31.14

 

12.31.15

 

12.31.14

 

 

 

 

 

 

 

 

 

Revenues

 

46,382,330

 

44,917,406

 

54,401,532

 

47,302,732

Sale of goods and services

 

46,615,748

 

45,082,116

 

54,450,685

 

47,503,750

Other revenues

 

783,398

 

667,474

 

1,181,522

 

695,318

Provision for impairment of trade accounts receivable

 

(1,016,816)

 

(832,184)

 

(1,230,675)

 

(896,336)

 

 

 

 

 

 

 

 

 

Inputs acquired from third parties

 

(18,347,435)

 

(17,787,621)

 

(21,150,142)

 

(18,818,226)

Cost of goods and products sold and services rendered

 

(9,843,692)

 

(9,674,776)

 

(11,922,285)

 

(10,685,880)

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

 

(8,523,931)

 

(8,101,062)

 

(9,218,942)

 

(8,125,895)

Loss/recovery of assets

 

20,188

 

(11,783)

 

(8,915)

 

(6,451)

 

 

 

 

 

 

 

 

 

Gross value added

 

28,034,895

 

27,129,785

 

33,251,390

 

28,484,506

 

 

 

 

 

 

 

 

 

Withholdings

 

(5,657,646)

 

(5,273,256)

 

(6,814,951)

 

(5,295,589)

Depreciation and amortization

 

(5,657,646)

 

(5,273,256)

 

(6,814,951)

 

(5,295,589)

 

 

 

 

 

 

 

 

 

Net value added produced

 

22,377,249

 

21,856,529

 

26,436,439

 

23,188,917

 

 

 

 

 

 

 

 

 

Value added received in transfer

 

4,512,403

 

2,611,959

 

4,730,701

 

1,990,326

Equity pickup

 

748,526

 

742,628

 

2,036

 

6,940

Financial income

 

3,763,877

 

1,869,331

 

4,728,665

 

1,983,386

 

 

 

 

 

 

 

 

 

Total undistributed value added

 

26,889,652

 

24,468,488

 

31,167,140

 

25,179,243

 

 

 

 

 

 

 

 

 

Distribution of value added

 

(26,889,652)

 

(24,468,488)

 

(31,167,140)

 

(25,179,243)

 

 

 

 

 

 

 

 

 

Personnel,social charges and benefits

 

(2,797,117)

 

(2,832,181)