homeportuguese versionclose
sabesp
Social Balance SheetsManagement ReportFinancial StatementsNotes to the Financial StatementsAuditors’ ReportAudit Committee Opinion

Notes to the Financial Statements

Home : Notes to the Financial Statements : Statement of Cash Flow

print


Statement of Cash Flow

The statement of cash flows reflects the Company’s operating, investing and financing activities derived from accounting records prepared in accordance with Brasilian Corporate Law and has been presented in accordance with International Accounting Standards (IAS) No. 7 - “Cash Flow Statements”.

  2005 2004
Cash flow from operating activities:    
  Net income for the year 865,647 513,028
Adjustments to reconcile net income:    
  Deferred taxes and contributions (32,470) 340
  Deducted taxes - (43,096)
  Provisions for contingencies 135,714 91,183
  Social security liabilities 68,665 89,906
  Residual value of the asset written-off 19,051 34,440
  Write-off of deferred assets 6,700 -
  Provision for investments 4,360 -
  Depreciation and amortization 595,981 595,981
  Interests calculated on loans and credit facilities payable 677,921 693684
  Monetary and foreign exchange variations on loans and credit facilities (230,797) (103,640)
  Monetary variation on interest on own capital 715 9,794
  Interests and monetary variations in liabilities 24,852 28,128
  Interests and monetary variations in assets (21,343) (36,000)
  Bad debt expense 255,292 241,577
  Adjusted net income 2,370,288 2,118,255
Variation in assets:    
  Accounts receivable net – short-term (363,110) (244,047)
  Accounts receivable from shareholders (27,991) (166,627)
  Inventories (6,466) (7,296)
  Other accounts receivable 9,265 (20,273)
  Accounts receivable, net – long-term (122,935) (169,839)
  Accounts receivable from shareholder (96,388) (104,977)
  Escrow deposits (11,737) 1,387
  Other accounts receivable (4,944) (1,753)
  (624,306) (713,425)
Variation in liabilities:    
  Accounts payable to suppliers and contractors 26,203 (356)
  Salaries and social payroll charges 10,061 (28,066)
  Interest on shareholders’ equity (727) (1,865)
  Taxes and contributions payable (50,064) 49,735
  Other accounts payable – short-term 35,776 25,811
  Pension fund (14,283) (13,270)
  Provisions for contingencies (13,921) (4,416)
  Other long term accounts payable 15,801 3,723
  8,846 31,296
Net cash provided by operating activities: 1,754,828 1,436,126


  2005 2004
Cash flow from investment activities:    
  Purchases of property, plant and equipment (660,373) (670,257)
  Proceeds from the sale of property, plant and equipment - 176
  Increase in deferred assets (106) (444)
  Net cash used in investment activities (660,479) (670,525)
Cash flow from financing activities:    
  Loans and financing – short-term    
    Funds raised - 130,000
    Repayments - (133,787)
  Loans and financing – long-term    
    Funds raised 1,153,479 780,722
    Repayments (1,991,370) (1,585,496)
  Payment of interest on shareholders’ equity (81,842) (132,496)
  Net cash used in financial activities (919,733) (941,057)
  Increase (decrease) in cash/cash equivalents 174,616 (175,456)
  Cash and cash equivalents at the beginning of the fiscal year 105,557 281,013
  Cash and cash equivalents at the end of the fiscal year 280,173 105,557
  Net increase (decrease) in cash and cash equivalents 174,616 (175,456)
Supplementary cash flow information:    
  Interests paid on loans and financing 701,641 701,261
  Capitalization of interests and financial charges 4,335 4,907
  Income tax and social contribution paid 359,826 129,973
  Property, plant & equipment received as donation and/or paid as shares 13,529 14,552
  Cofins and Pasep paid 378,932 216,699
  Settlement of accounts (715) (126,814)
sabesp
© 2005 Sabesp - All rights reserved : Privacy Policy design foster