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 : Supplementary Information

print


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
sabesp
© 2005 Sabesp - All rights reserved : Privacy Policy design foster