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 |
X |
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 |
X |
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) |