|
|

Home
:
Notes to the Financial Statements
:
Supplementary Information
Supplementary Information
(a) In a constant purchasing power currency
In compliance with resolution CFC no. 900/01 – Application of the Monetary Adjustment Principle, below is a summary of supplementary information referring to the financial statements and corresponding explanatory notes prepared in a constant purchasing power currency, considering the variation of the adjustment index.
| Assets |
2005 |
2004 |
Liabilities |
2005 |
2004 |
| Current Assets |
|
|
Current liabilities |
|
|
| Cash and cash equivalents |
280,173 |
106,825 |
Suppliers and contractors |
77,055 |
51,409 |
| Customer accounts receivable, net |
1,191,336 |
958,209 |
Loans and financing |
759,013 |
1,514,790 |
| Accounts receivable from shareholders |
166,356 |
82,310 |
Salaries and payroll charges |
117,289 |
108,516 |
| Inventories |
36,070 |
29,959 |
Provisions for contingencies |
31,557 |
30,738 |
| Taxes and contributions |
23,515 |
30,578 |
Interests on shareholders’ equity |
409,725 |
145,808 |
| Other accounts receivable |
24,023 |
33,688 |
Taxes and contributions payable |
106,131 |
116,502 |
| |
1,721,473 |
1,241,569 |
Taxes and contributions |
70,893 |
72,765 |
| |
Other accounts payable |
119,577 |
84,808 |
| |
1,691,240 |
2,125,336 |
|
| Long term assets |
|
|
Long term liabilities |
|
|
| Customer accounts receivable, net |
263,356 |
281,400 |
Loans and financing |
5,905,208 |
5,620,554 |
| Accounts receivable from shareholder |
800,594 |
749,505 |
Taxes and contributions payable |
256,114 |
275,609 |
| Indemnities receivable |
148,794 |
150,581 |
Taxes and contributions |
5,172,790 |
5,441,025 |
| Escrow deposits |
27,926 |
16,384 |
Provisions for contingencies |
580,840 |
465,759 |
| Taxes and contributions |
298,820 |
260,362 |
Accrued pension obligation |
276,558 |
224,845 |
| Other accounts receivable |
32,920 |
28,311 |
Other accounts payable |
108,489 |
93,802 |
| |
1,572,410 |
1,486,543 |
|
12,299,999 |
12,121,594 |
|
| Permanent assets |
|
|
Shareholders’ equity |
|
|
| Investments |
1,962 |
6,330 |
Paid-in capital |
9,124,796 |
9,124,796 |
| Property, plant and equipment |
31,291,399 |
32,132,981 |
Capital reserve |
133,533 |
120,029 |
| Deferred charges |
35,985 |
76,044 |
Revaluation reserve |
6,841,402 |
7,083,304 |
| |
31,329,346 |
32,215,355 |
Profit reserves |
4,532,259 |
4,368,408 |
|
|
|
|
20,631,990 |
20,696,537 |
|
| Total Assets |
34,623,229 |
34,943,467 |
Total Liabilities and Shareholders' Equity |
34,623,229 |
34,943,467 |
Income Statement
| |
2005 |
2004 |
| GROSS REVENUE FROM SALES AND SERVICES |
5,31,787 |
4,929,014 |
| Contributions on sales and services - COFINS and PASEP |
(403,118) |
(259,929) |
| Net revenue from sales and services |
4,916,669 |
4,669,085 |
| Cost of sales and services sold |
(3,261,296) |
(3,173,008) |
| GROSS PROFIT |
1,655,373 |
1,496,077 |
|
| OPERATING EXPENSES |
|
|
| Selling |
(541,174) |
(537,812) |
| Administrative |
(359,956) |
(352,205) |
| Financial expenses, net |
(345,523) |
247,500 |
| Total operating expenses |
(1,246,653) |
(642,517) |
| INCOME FROM OPERATIONS |
408,720 |
853,560 |
|
| NON-OPERATING INCOME (EXPENSES) |
|
|
| Loss on disposal, write of permanent assets |
(50,937) |
(93,139) |
| Others |
(6,381) |
880 |
| |
(57,318) |
(92,259) |
|
| INCOME BEFORE INCOME TAX AND SOCIAL CONTRIBUTION |
351,402 |
761,301 |
| Income tax |
(270,953) |
(207,664) |
| Social contribution |
(71,925) |
(55,092) |
| Deferred income tax |
211,646 |
49,537 |
| Deferred social contribution |
44,487 |
(5,426) |
| INCOME BEFORE EXTRAORDINARY ITEM |
264,657 |
542,656 |
|
| Extraordinary item, net of income and social contribution taxes |
(35,145) |
(37,670) |
|
| NET INCOME |
229,512 |
504,986 |
|
| Net profit per lot of one thousand shares of the capital in R$ |
8,06 |
17,73 |
This information was prepared in accordance with the following accounting practices:
(i) Adjustment index
The monetary adjustment to permanent assets, shareholders’ equity, income statement accounts and calculation of gains and losses in monetary items was carried out based on the variation of the Accounting Monetary Unit – “UMC”, taking for basis the variation of the General Prices Index – Market – “IGP-M” (1.2% in 2005 and 12.4% in 2004).
(ii) Balance sheet accounts
The amounts relating to monetary assets and liabilities stated “in a constant purchasing power currency” are identical to those presented in accordance with the “Corporate Law”, except for accounts receivable from customers, accounts payable to suppliers and contractors, deferred income tax and social contribution in long term liabilities, which are adjusted to reflect the purchasing power or the realization in currency at values of December 31, 2005, taking for basis the rate disclosed by the National Association of Investment Banks and Securities Dealers – “ANBID”.
Permanent assets and shareholders’ equity were adjusted based on the monthly variation of the UMC, updated by the IGP-M up to December 31, 2005.
(iii) Income statement accounts
All the accounts were adjusted based on the variation of the UMC, as from the accrual month of the transactions, adjusted by inflation gains and losses ascertained in relation to balances in the beginning and end of each month of monetary assets and liabilities, and which generated financial or nominal inflation expenses and revenues, which were deemed to reduce the respective income statement accounts to which they are linked.
(iv) Deferred taxes and contributions
Deferred income tax and social contribution were calculated based on the rates of 15%, plus additional 10% and 9%, respectively, on the surplus amount of properties and rights of the permanent assets generated by the result of their monetary adjustment, in conformity with the instructions issued by CVM, as stated in Notice no. 99/006 of the IBRACON – Brazilian Institute of Independent Auditors.
Calculation basis for tax effects over the adjustment to permanent assets:
| |
2005 |
2004 |
| Permanent assets (net of “lands” balance) |
14,821,608 |
15,615,903 |
| Income tax – 25% |
3,705,402 |
3,903,976 |
| Social contribution – 9% |
1,333,945 |
1,405,431 |
| Total effects on long-term liabilities |
5,039,347 |
5,309,407 |
| Effects in the fiscal year |
|
|
| On income |
(229,017) |
(35,174) |
| On shareholders’ equity |
(41,043) |
275,103 |
| Total effects on shareholders’ equity |
(270,060) |
239,929 |
(v) Conciliation between net profit for the year and shareholders’ equity, ascertained in accordance with the corporate law and in a constant purchasing power currency:
| |
Net profit for the year |
Shareholders’ equity |
| |
2005 |
2004 |
2005 |
2004 |
| Pursuant to corporate law |
865,647 |
513,028 |
8,482,548 |
7,951,588 |
|
| Monetary adjustment |
|
|
|
|
| To permanent assets |
(555,890) |
2,196,333 |
17,191,976 |
18,056,561 |
| To shareholders’ equity |
(308,280) |
(2,240,532) |
- |
- |
| Adjustment to present value – net |
(982) |
983 |
(3,187) |
(2,205) |
|
| Reversal (provision) for taxes |
|
|
|
|
| Income tax |
168,395 |
25,863 |
(3,705,402) |
(3,903,976) |
| Social contribution |
60,622 |
9,311 |
(1,333,945) |
(1,405,431) |
| Constant purchasing power currency |
229,512 |
504,986 |
20,631,990 |
20,696,537 |
(b) Value-added statement
| |
2005 |
% |
2004 |
% |
| 1 – REVENUES |
|
|
|
|
| 1.1) Sales of goods, products and services |
5,356,326 |
|
4,642,491 |
|
| 1.2) Writte off of receivables / Bad debt expenses |
(255,292) |
|
(241,577) |
|
| 1.3) Non-operating |
(23,800) |
|
(32,838) |
|
| |
5,077,234 |
|
4,368,076 |
|
|
| 2 – RAW MATERIALS PURCHASED FROM THIRD PARTIES |
|
|
|
|
| 2.1) Consumed raw material |
98,823 |
|
91,450 |
|
| 2.2) Cost of goods and services sold |
853,643 |
|
764,916 |
|
| 2.3) Supplies, electric power, third parties’ services and others |
301,363 |
|
270,749 |
|
| |
1,253,829 |
|
1,127,115 |
|
|
| 3 – GROSS VALUE ADDED (1-2) |
3,823,405 |
|
3,240,961 |
|
|
| 4 – DEDUCTIONS (DEPRECIATION/AMORTIZATION) |
595,981 |
|
598,911 |
|
|
| 5 – NET VALUE ADDED PRODUCED BY THE ENTITY (3-4) |
3,227,424 |
|
2,642,050 |
|
|
| 6 – AMOUNTS FROM THIRD PARTIES |
|
|
|
|
| 6.1) Financial revenues |
114,662 |
|
140,972 |
|
|
| 7 – TOTAL VALUE ADDED TO BE DISTRIBUTED (5+6) |
3,342,086 |
100.0 |
2,783,022 |
100.0 |
| VALUE ADDED DISTRIBUTION |
|
|
|
|
| - Labor remuneration |
1,034,677 |
30.9 |
989,063 |
35.6 |
| - Salaries and payroll taxes |
922,724 |
27.6 |
859,870 |
30.9 |
| - Employees profit sharing |
44,292 |
1.3 |
40,262 |
1.5 |
| - Retirement and pension plan |
67,661 |
2.0 |
88,931 |
3.2 |
| - Government remuneration |
875,323 |
26.2 |
598,051 |
21.5 |
| - Federal |
872,634 |
26.1 |
594,955 |
21.4 |
| - State |
1,789 |
0.1 |
2,417 |
0.1 |
| - Municipal |
900 |
0.0 |
679 |
0.0 |
| - Third Party capital remuneration |
566,439 |
17.0 |
682,880 |
24.5 |
| - Interests |
5520,216 |
16.5 |
665,363 |
23.9 |
| - Lease |
14,223 |
0.5 |
17,517 |
0.6 |
| - Remuneration of own capital |
348,216 |
10.4 |
152,935 |
5.5 |
| - Retained earnings |
517,431 |
15.5 |
360,093 |
12.9 |
|