|
|

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