Indicate by check mark whether the registrant by furnishing the
information contained in this Form is also thereby furnishing the
information to the Commission pursuant to Rule 12g3-2(b) under
the Securities Exchange Act of 1934.
Yes ______ No ___X___
CIA. DE SANEAMENTO BÁSICO DO ESTADO DE SÃO PAULO - SABESP
Rui de Britto Álvares Affonso
Chief Financial Officer and Investor Relations Officer
Mario Azevedo de Arruda Sampaio
Head of Capital Markets and Investor Relations
SABESP announces 1Q10 Results | |
São Paulo, May 14th , 2010 - Companhia de Saneamento Básico do Estado de São Paulo - SABESP (BM&FBovespa: SBSP3; NYSE: SBS), one of the largest water and sewage services providers in the world based on the number of customers, announces today its results for the first quarter 2010 (1Q10). The Companys operating and financial information, except when indicated otherwise, is presented in Brazilian Reais, in accordance with the Brazilian Corporate Law. All comparisons in this release, unless otherwise stated, refer to the same period of 2009. |
SBSP3: R$ R$ 33.65/ share SBS: US$ 37.99 (ADR=2 shares) Total shares: 227,836,623 Market Value: R$ 7.7 billion Closing price: 05/14/2010 |
1. Financial Highlights
R$ million | ||||
1Q09 | 1Q10 | Chg. | % | |
(+) Gross operating revenue | 1,779.4 | 1,885.6 | 106.2 | 6.0 |
(-) COFINS and PASEP taxes | 126.0 | 133.6 | 7.6 | 6.0 |
(=) Net operating revenue | 1,653.4 | 1,752.0 | 98.6 | 6.0 |
(-) Costs and expenses | 1,191.4 | 1,033.4 | (158.0) | (13.3) |
(+) Equity Results | - | (0.1) | (0.1) | - |
(=) Earnings before financial expenses (EBIT*) | 462.0 | 718.5 | 256.5 | 55.5 |
(+) Depreciation and amortization | 161.6 | 143.9 | (17.7) | (11.0) |
(=) EBITDA** | 623.6 | 862.4 | 238.8 | 38.3 |
(%) EBITDA margin | 37.7 | 49.2 | - | - |
Net income | 256.2 | 290.6 | 34.4 | 13.4 |
Earnings per share (R$) | 1.12 | 1.28 | - | - |
(*) Earnings before interest and taxes
(**) Earnings before interest, taxes, depreciation and amortization
In 1Q10, net operating revenue reached R$ 1.8 billion, 6.0% grew compared to 1Q09. Costs and expenses in the amount of R$ 1.0 billion decreased 13.3% versus 1Q09. EBITDA was R$ 862.4 million in 1Q10 and R$ 623.6 million in 1Q09, an increase of 38.3%.
EBIT grew 55.5%, from R$ 462.0 million in 1Q09 to R$ 718.5 million in 1Q10.
The 1Q09 results was particularly impacted by the accounting of a non-recurring expense of R$ 146.6 million, corresponding to the amounts payable to retiring employees under the Conduct Adjustment Term (TAC) between 2009 and 2011. Excluding the effect of TAC in 1Q09, EBITDA would be R$ 770.2 million from R$ 623.6 million with margins from 37.7% to 46.6%. Even excluding this effect, 1Q10 EBITDA margin surpassed the 1Q09 margin.
2. Gross operating revenue
In 1Q10, gross operating revenue grew from R$ 1.8 billion in 1Q09 to R$ 1.9 billion in 1Q10, an increase of R$ 106.2 million or 6.0%, with the main factors being the 4.43% tariff adjustment as of September 2009 and 3.8% billed volume growth, of which 3.3% represents water variation and 4.6% of sewage.
3. Billed volume
The following tables show the billed water and sewage volume per customer category and region in 1Q09 and 1Q10.
Página 2 de 11
BILLED WATER AND SEWAGE VOLUME (1) PER CUSTOMER CATEGORY - million m3
Water | Sewage | Water + Sewage | |||||||
1Q09 | 1Q10 | % | 1Q09 | 1Q10 | % | 1Q09 | 1Q10 | % | |
Residential | 352.0 | 364.6 | 3.6 | 281.9 | 294.1 | 4.3 | 633.9 | 658.7 | 3.9 |
Commercial | 38.6 | 40.3 | 4.4 | 35.4 | 37.0 | 4.5 | 74.0 | 77.3 | 4.5 |
Industrial | 8.2 | 9.0 | 9.8 | 8.1 | 9.3 | 14.8 | 16.3 | 18.3 | 12.3 |
Public | 10.9 | 11.2 | 2.8 | 8.9 | 9.1 | 2.2 | 19.8 | 20.3 | 2.5 |
Total retail | 409.7 | 425.1 | 3.8 | 334.3 | 349.5 | 4.5 | 744.0 | 774.6 | 4.1 |
Wholesale | 71.9 | 72.5 | 0.8 | 7.7 | 8.1 | 5.2 | 79.6 | 80.6 | 1.3 |
Reused water | 0.2 | 0.1 | - | - | - | - | 0.2 | 0.1 | - |
Total | 481.8 | 497.7 | 3.3 | 342.0 | 357.6 | 4.6 | 823.8 | 855.3 | 3.8 |
BILLED WATER AND SEWAGE VOLUME (1) PER REGION - million m3
Water | Sewage | Water + Sewage | |||||||
1Q09 | 1Q10 | % | 1Q09 | 1Q10 | % | 1Q09 | 1Q10 | % | |
Metropolitan | 269.7 | 277.2 | 2.8 | 225.0 | 233.7 | 3.9 | 494.7 | 510.9 | 3.3 |
Regional(2) | 140.0 | 147.9 | 5.6 | 109.3 | 115.8 | 5.9 | 249.3 | 263.7 | 5.8 |
Total retail | 409.7 | 425.1 | 3.8 | 334.3 | 349.5 | 4.5 | 744.0 | 774.6 | 4.1 |
Wholesale | 71.9 | 72.5 | 0.8 | 7.7 | 8.1 | 5.2 | 79.6 | 80.6 | 1.3 |
Reused water | 0.2 | 0.1 | - | - | - | - | 0.2 | 0.1 | - |
Total | 481.8 | 497.7 | 3.3 | 342.0 | 357.6 | 4.6 | 823.8 | 855.3 | 3.8 |
(1) Unaudited
(2) Including coastal and countryside
4. Costs, administrative and selling expenses
In 1Q10, costs of products and services, administrative and selling expenses decreased 13.3% (R$ 158.0 million). As a percentage of net revenue, costs and expenses declined from 72.1% in 1Q09 to 59.0% in 1Q10. Excluding the effect of TAC of R$ 146.6 million, these expenses still would be an R$ 11.4 million lower than 1Q09.
R$ million
1Q09 | 1Q10 | Chg. | % | |
Payroll and benefits | 488.0 | 322.2 | (165.8) | (34.0) |
Supplies | 34.8 | 34.3 | (0.5) | (1.4) |
Treatment supplies | 38.8 | 36.1 | (2.7) | (7.0) |
Services | 181.7 | 215.4 | 33.7 | 18.5 |
Electric power | 117.1 | 130.2 | 13.1 | 11.2 |
General expenses | 58.0 | 72.7 | 14.7 | 25.3 |
Tax expenses | 24.0 | 27.1 | 3.1 | 12.9 |
Sub-total | 942.4 | 838.0 | (104.4) | (11.1) |
Depreciation and amortization | 161.6 | 143.9 | (17.7) | (11.0) |
Credit write-offs | 87.4 | 51.5 | (35.9) | (41.1) |
Costs, administrative and selling expenses | 1,191.4 | 1,033.4 | (158.0) | (13.3) |
% over net revenue | 72.1 | 59.0 | - | - |
4.1. Payroll and Benefits
In 1Q10 Payroll and benefits decreased by R$ 165.8 million or 34.0%, from R$ 488.0 million to R$ 322.2 million, due to the following:
Decrease of R$ 163.1 million, by the TAC in 1Q09 (non-recurring), consisting of paid period of notice, FGTS penalty and benefits; and
R$ 5.0 million decrease in wages, relating to the lay-offs in 1Q09.
Página 3 de 11
4.2. Treatment supplies
Expenses with Supplies decreased by R$ 2.7 million or 7.0%, from R$ 38.8 million in 1Q09 to R$ 36.1 million in 1Q10. The main factors were the lower consumption of iron sulphate replaced by iron chloride and a reduction in consumption of aluminum polychloride in the production systems of Cantareira, Alto Tietê Rio Claro and Alto Cotia due to the better quality of water.
4.3. Services
In 1Q10 this item increased R$ 33.7 million or 18.5%, from R$ 181.7 million to R$ 215.4 million. The main factors were:
Expenses related to the Taiaçupeba Public-Private Partnership (PPP) in the amount of R$ 10.1 million;
Hiring of consultancy, advisory and specialized services for diverse purposes in the amount of R$ 6.3 million covering Sabesp's organizational restructuring, implementation of value added management, Contact Center R, in the municipalities belonging to the Regional Systems, hiring of auditing services, structuring and implementation of the environmental management system, among others;
Maintenance of water and sewage networks and connections in the amount of R$ 5.8 million, due to the increase in demand and the contractual amounts based on the Global Sourcing contracts at the municipalities of the Regional Systems and the increase in the volume of maintenance services in the São Paulo Metropolitan Region, in addition to intensified initiatives to improve the sanitary sewage systems of the Baixada Santista;
Expenses of R$ 2.7 million with the implementation of the Program for the Rational Use of Water at municipal schools as a result of the agreement between Sabesp and the São Paulo Municipal Government;
Advertising campaigns focused on socio-environmental initiatives, such as Onda Limpa, Córrego Limpo, Projeto Verão 2010, Jornal SPTV, a television news program, among others, in the amount of R$ 2.5 million; and
Hydrometer reading and bill delivery expenses in the amount of R$ 2.3 million, as a result of increased number of connections and usage of new technologies that allow greater security and agility in the bill issue and reading system.
4.4. Electric power
In 1Q10, this item increased R$ 13.1 million or 11.2% from R$ 117.1 million to R$ 130.2 million. The increase was mainly due to the average tariff adjustment of 8.5% in the captive market, which represents 78.0% of the installed capacity, resulting in a weighted average increase of around 8.2% between the captive and free markets.
4.5. General expenses
General expenses increased by R$ 14.7 million or 25.3%, from R$ 58.0 million to R$ 72.7 million, mainly related to the provision for legal contingencies increase.
4.6. Depreciation and Amortization
This item decreased by R$ 17.7 million or 11.0%, from R$ 161.6 million to R$ 143.9 million, mostly due to revision of the estimated useful life of assets.
4.7. Credit write-offs
This item decreased by R$ 35.9 million or 41.1%, from R$ 87.4 million to R$ 51.5 million, due to the increased provision for the overdue debt of the municipalities to which the Company supplies water on wholesale in 1Q09, non-recurring in 1Q10.
Página 4 de 11
4.8. Tax expenses
In 1Q10 this item increased R$ 3.1 million or 12.9%, due to payment of the Municipal Real Estate Tax (IPTU) in the amount of R$ 3.4 million, to the São Paulo municipality.
5. Other operating revenues and expenses
5.1 Other operating expenses
Other operating revenues/expenses increased by R$ 13.9 million or 677.1%, by the adjustment of provision related to the actuarial commitment with the beneficiaries according the Law nº 4819/58 in the amount of R$ 14.2 million.
6. Financial expenses and revenues
R$ million
1Q09 | 1Q10 | Var. | % | |
Financial expenses | ||||
Interest and charges on domestic loans and financing | 102.6 | 100.1 | (2.5) | (2.4) |
Interest and charges on international loans and financing | 19.8 | 15.7 | (4.1) | (20.7) |
Interest rate over lawsuit indemnity, net of provisions | 19.4 | 106.3 | 86.9 | 447.9 |
Other financial expenses | 8.8 | 17.2 | 8.4 | 95.5 |
Total financial expenses | 150.6 | 239.3 | 88.7 | 58.9 |
Financial revenues | 47.5 | 39.9 | (7.6) | (16.0) |
Financial expenses net of revenues | 103.1 | 199.4 | 96.3 | 93.4 |
6.1. Financial expenses
In 1Q10 financial expenses increased by R$ 88.7 million, or 58.9% related to the lawsuits in the amount of R$ 86.9 million.
6.2. Financial revenues
Financial revenues decreased by R$ 7.6 million mainly as a result of the lower volume of financial investments.
7. Monetary variations on assets and liabilities
R$ million
1Q09 | 1Q10 | Var. | % | |
Monetary variation over loans and financing | 0.2 | 26.0 | 25.8 | - |
Currency exchange variation over loans and financing | (32.9) | 24.2 | 57.1 | (173.6) |
Other monetary/exchange rate variations | 6.1 | 11.6 | 5.5 | 90.2 |
Variation on liabilities | (26.6) | 61.8 | 88.4 | (332.3) |
Variation on assets | 8.9 | 23.4 | 14.5 | 162.9 |
Net Variation | (35.5) | 38.4 | 73.9 | (208.2) |
7.1. Variations on liabilities
The net effect of the variation on liabilities in 1Q10 was R$ 88.4 million higher, compared to 1Q09. Due to:
Exchange variation on foreign loans and financing generated a negative impact of R$ 57.1 million due to the 2.3% appreciation of the U.S. Dollar in 1Q10 compared to the 1.0% depreciation in 1Q09;
Página 5 de 11
Monetary variations on domestic loans and financing increased by R$ 25.8 million, mainly due to:
R$ 32.0 million increase due to positive variation of the IGPM in 1Q10 of 2.77% compared to a negative impact of 0.92% in 1Q09; and
R$ 6.2 million decrease due to the lower variation of the TR interest rate in 1Q10 of 0.08% compared to 1Q09, of 0.37%.
Other monetary variations over indemnification in lawsuits, with an increase of R$ 5.5 million.
7.2. Monetary variations on assets
Monetary variations on assets increased R$ 14.5 million, mainly due to the retention of the JICA payments (formerly JBIC) in December 2008 and January 2009 which were affected by the depreciation of the Yen at the time of the disbursement in February 2009.
8. Operating indicators
Sabesp continues to work strenuously to reduce water loss, with a continuous reduction in loss rates, which reached 25.7% in 1Q10 against 27.2% in 1Q09. In spite of the 3.3% growth in water billed volume in 1Q10, volume of water produced increased only 1.8% due to the Companys great efforts to fight water loss.
Operating indicators* | 1Q09 | 1Q10 | % |
Water connections (1) | 6,989 | 7,161 | 2.5 |
Sewage connections (1) | 5,381 | 5,563 | 3.4 |
Population directly served - water (2) | 23.2 | 23.4 | 1.1 |
Population directly served - sewage (2) | 19.3 | 19.7 | 2.3 |
Number of employees | 16,349 | 15,165 | (7.2) |
Water volume produced | 719.0 | 732.0 | 1.8 |
Water losses (%) | 27.2 | 25.7 | (5.5) |
(1) In thousand units at the end of the period
(2) In million inhabitants at the end of the period, not including wholesale
* Not revised by the Independent Auditors
Página 6 de 11
9. Loans and financing
On February 22nd, 2010, we filed with ANDIMA (National Association of Financial and Capital Market Institutions) a registration request for a new public offering of debentures in the amount of R$900.0 million, offered in two series. The first series will mature in five and the second in three years, respectively. Bookbuilding occurred on April 15th.
The overbooking allowed the company to exercise the additional lots such that the final issuance of the 11th issuance of debentures totaled R$1,215.0 million. The first series in the amount of R$810.0 million and second series in the amount of R$405.0 million. A portion was used to repay the R$900.0 million promissory notes issued in December 2009. The rest was used as cash injection.
The first series will bear interest of the interbank deposit rate (CDI) plus 1.95% per year and will mature within five years after the issuance and repayments on the third, fourth and fifth year after the issuance. The second series will bear interest of interbank deposit rate (CDI) plus 1.4% per year and will mature with two years and repayments in the second and third year after the issuance. The final registration was issued by CVM on April 22nd and the closing notice was released on May 6th.
R$ million
INSTITUTION | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 and onwards |
Total |
Local market | ||||||||
Banco do Brasil | 219.1 | 314.6 | 342.5 | 372.7 | 98.2 | - | - | 1,347.1 |
Caixa Econômica Federal | 60.1 | 86.5 | 95.6 | 97.0 | 58.5 | 36.1 | 338.1 | 771.9 |
Debentures | 232.4 | 462.9 | 35.0 | 110.1 | 77.1 | 77.1 | 170.6 | 1,165.2 |
FIDC - SABESP I | 41.7 | 13.9 | - | - | - | - | - | 55.6 |
BNDES | 32.1 | 44.1 | 61.8 | 31.1 | 26.9 | 26.9 | 158.8 | 381.7 |
Promissory Notes / Debentures (*) | - | - | - | 299.7 | - | 599.5 | - | 899.2 |
Others | 2.4 | 6.6 | 0.4 | 0.4 | 0.5 | 0.5 | 1.8 | 12.6 |
Interest and charges | 145.2 | 9.9 | - | - | - | - | - | 155.1 |
Local market total | 733.0 | 938.5 | 535.3 | 911.0 | 261.2 | 740.1 | 669.3 | 4,788.4 |
International market | ||||||||
IDB | 56.2 | 65.3 | 65.3 | 65.3 | 65.3 | 65.3 | 272.1 | 654.8 |
Eurobonds | - | - | - | - | - | - | 249.3 | 249.3 |
JICA | - | 11.0 | 22.0 | 22.0 | 22.0 | 22.0 | 307.4 | 406.4 |
IDB 1983AB | - | 42.3 | 42.3 | 42.3 | 42.3 | 42.3 | 230.4 | 441.9 |
Interest and charges | 25.1 | - | - | - | - | - | - | 25.1 |
International market total | 81.3 | 118.6 | 129.6 | 129.6 | 129.6 | 129.6 | 1,059.2 | 1,777.5 |
Total | 814.3 | 1,057.1 | 664.9 | 1,040.6 | 390.8 | 869.7 | 1,728.5 | 6,565.9 |
*3/31/2010 position does not include additional lots in the net amount of around R$ 312 million.
Página 7 de 11
10. Future Events
Conference Call in Portuguese | Conference Call in English |
May 21st , 2010 | May 21st , 2010 |
2:00 pm (Brasília) / 1:00 pm (US EST) | 4:30 pm (Brasília) / 3:30 pm (US EST) |
Dial-in access: (55 11) 2188-0155 | Dial-in access: 1(412) 858-4600 |
Conference ID: Sabesp | Conference ID: Sabesp |
Replay - available until 05/28/2010 | Replay - available until 05/28/2010 |
Dial-in access: (55 11) 2188 0155 | Dial-in access: 1(412) 317-0088 |
Replay ID: Sabesp | Replay ID: 440573# |
Live webcast at www.sabesp.com.br
For more information, please contact:
Mario Arruda Sampaio
Phone: (55 11) 3388-8664
E-mail: maasampaio@sabesp.com.br
Angela Beatriz Airoldi
Phone: (55 11) 3388-8793
E-mail: abairoldi@sabesp.com.br
Statements contained in this press release may contain information that is forward-looking and reflects management's current view and estimates of future economic circumstances, industry conditions, SABESP performance, and financial results. Any statements, expectations, capabilities, plans and assumptions contained in this press release that do not describe historical facts, such as statements regarding the declaration or payment of dividends, the direction of future operations, the implementation of principal operating and financing strategies and capital expenditure plans, the factors or trends affecting financial condition, liquidity or results of operations are forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995 and involve a number of risks and uncertainties. There is no guarantee that these results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.
Página 8 de 11
Income Statement
Corporate Law Method (Law No. 6,404/76) | R$ '000 |
PARENT COMPANY | CONSOLIDATED | ||||
03/31/2010 | 03/31/2009 | 03/31/2010 | 03/31/2009 | ||
Gross Revenue from Sales and Services | 1,885,608 | 1,779,367 | 1,885,608 | 1,779,367 | |
Water Supply - Retail | 966,276 | 913,539 | 966,276 | 913,539 | |
Water Supply - Wholesale | 86,800 | 82,072 | 86,800 | 82,072 | |
Sewage Collection and Treatment | 795,908 | 749,226 | 795,908 | 749,226 | |
Sewage Collection and Treatment - Wholesale | 5,933 | 5,678 | 5,933 | 5,678 | |
Other Services | 30,691 | 28,852 | 30,691 | 28,852 | |
Taxes on Sales and Services - COFINS and PASEP | (133,605) | (126,001) | (133,605) | (126,001) | |
Net Revenue from Sales and Services | 1,752,003 | 1,653,366 | 1,752,003 | 1,653,366 | |
Costs of Sales and Services | (722,505) | (835,189) | (722,505) | (835,189) | |
Gross Profit | 1,029,498 | 818,177 | 1,029,498 | 818,177 | |
Operating Expenses | |||||
Selling | (158,475) | (208,516) | (158,475) | (208,516) | |
Administrative | (152,446) | (147,722) | (152,587) | (147,860) | |
Other operating revenue (expenses), net | (9,404) | 5,470 | (9,404) | 5,470 | |
Operating Income Before Shareholdings | 709,173 | 467,409 | 709,032 | 467,271 | |
Equity Result | (117) | (31) | - | - | |
Earnings Before Financial Results | 709,056 | 467,378 | 709,032 | 467,271 | |
Financial, net | (213,569) | (93,026) | (213,545) | (92,919) | |
Exchange gain (loss), net | (24,230) | 25,423 | (24,230) | 25,423 | |
Earnings before Income Tax and Social Contribution | 471,257 | 399,775 | 471,257 | 399,775 | |
Income Tax and Social Contribution | |||||
Current | (236,931) | (176,354) | (236,931) | (176,354) | |
Deferred | 56,286 | 32,793 | 56,286 | 32,793 | |
Net Income (loss) for the period | 290,612 | 256,214 | 290,612 | 256,214 | |
Registered common shares ('000) | 227,836 | 227,836 | 227,836 | 227,836 | |
Earnings per shares - R$ (per share) | 1.28 | 1.12 | 1.28 | 1.12 | |
Depreciation and Amortization | (143,848) | (161,692) | (143,848) | (161,692) | |
EBITDA | 862,308 | 623,600 | 862,284 | 623,493 | |
% over net revenue | 49.2% | 37.7% | 49.2% | 37.7% |
Página 9 de 11
Balance Sheet
Brazilian Corporate Law | R$ '000 |
PARENT COMPANY | CONSOLIDATED | ||||||
ASSETS | 03/31/2010 | 12/31/2009 | 03/31/2010 | 12/31/2009 | |||
Current | |||||||
Cash and Cash Equivalents | 851,564 | 769,433 | 852,523 | 771,008 | |||
Accounts Receivable from Clients | 1,162,978 | 1,179,730 | 1,162,978 | 1,179,730 | |||
Related Party Balance | 138,618 | 135,987 | 138,618 | 135,987 | |||
Inventory | 34,706 | 39,877 | 34,706 | 39,877 | |||
Recoverable Taxes | 5,219 | 3,017 | 5,219 | 3,017 | |||
Other Receivables | 177,843 | 141,413 | 177,937 | 141,504 | |||
Deferred income tax and social contribution | 250,951 | 258,551 | 250,951 | 258,551 | |||
Total Current Assets | 2,621,879 | 2,528,008 | 2,622,932 | 2,529,674 | |||
Non-Current | |||||||
Long Term Assets: | |||||||
Accounts Receivable from Clients | 274,773 | 266,543 | 274,773 | 266,543 | |||
Related Party Balance | 945,423 | 956,648 | 945,423 | 956,648 | |||
Indemnities Receivable | 146,213 | 146,213 | 146,213 | 146,213 | |||
Judicial Deposits | 47,439 | 46,365 | 47,439 | 46,365 | |||
Other Receivables | 101,370 | 100,395 | 101,370 | 100,395 | |||
Deferred income tax and social contribution | 591,286 | 530,131 | 591,286 | 530,131 | |||
2,106,504 | 2,046,295 | 2,106,504 | 2,046,295 | ||||
Investments | 4,217 | 4,334 | 720 | 720 | |||
Permanent Assets | 15,682,941 | 15,441,056 | 15,685,606 | 15,443,211 | |||
Intangible Assets | 1,581,273 | 1,545,303 | 1,581,273 | 1,545,303 | |||
17,268,431 | 16,990,693 | 17,267,599 | 16,989,234 | ||||
Total Non-Current Assets | 19,374,935 | 19,036,988 | 19,374,103 | 19,035,529 | |||
Total Assets | 21,996,814 | 21,564,996 | 21,997,035 | 21,565,203 | |||
LIABILITIES AND SHAREHOLDERS' EQUITY | 03/31/2010 | 12/31/2009 | 03/31/2010 | 12/31/2009 | |||
Current | |||||||
Contractors and Suppliers | 168,563 | 195,606 | 168,704 | 195,765 | |||
Loans and Financing | 955,811 | 1,010,537 | 955,811 | 1,010,537 | |||
Salaries and Payroll Charges | 234,958 | 239,109 | 235,034 | 239,152 | |||
Taxes and Contributions Payable | 235,429 | 218,862 | 235,433 | 218,867 | |||
Taxes and Contributions Deferred | 28,941 | 37,912 | 28,941 | 37,912 | |||
Interest on Own Capital Payable | 365,423 | 365,442 | 365,423 | 365,442 | |||
Provision for Contingencies | 712,270 | 643,863 | 712,270 | 643,863 | |||
Accounts Payable | 237,777 | 239,494 | 237,777 | 239,494 | |||
Other Payables | 155,307 | 158,864 | 155,307 | 158,864 | |||
Total Current Liabilities | 3,094,479 | 3,109,689 | 3,094,700 | 3,109,896 | |||
Non-Current | |||||||
Long Term Liabilities: | |||||||
Loans and Financing | 5,610,061 | 5,549,463 | 5,610,061 | 5,549,463 | |||
Taxes and Contributions Payable | 77,287 | 85,029 | 77,287 | 85,029 | |||
Taxes and Contributions Deferred | 157,655 | 156,860 | 157,655 | 156,860 | |||
Provision for Contingencies | 871,452 | 824,957 | 871,452 | 824,957 | |||
Provisions for actuarial liabilities Law 4819/58 | 520,055 | 518,027 | 520,055 | 518,027 | |||
Pension Fund Obligations | 492,061 | 480,103 | 492,061 | 480,103 | |||
Other Payables | 355,515 | 313,231 | 355,515 | 313,231 | |||
Total Non Current Liabilities | 8,084,086 | 7,927,670 | 8,084,086 | 7,927,670 | |||
Shareholders' Equity | |||||||
Capital Stock | 6,203,688 | 6,203,688 | 6,203,688 | 6,203,688 | |||
Capital Reserves | 124,255 | 124,255 | 124,255 | 124,255 | |||
Revaluation Reserves | 2,106,063 | 2,145,100 | 2,106,063 | 2,145,100 | |||
Profit Reserves | 2,054,594 | 2,054,594 | 2,054,594 | 2,054,594 | |||
Accrued income | 329,649 | - | 329,649 | - | |||
Total Shareholders' Equity | 10,818,249 | 10,527,637 | 10,818,249 | 10,527,637 | |||
Total Liabilities and Shareholders' Equity | 21,996,814 | 21,564,996 | 21,997,035 | 21,565,203 |
Página 10 de 11
Cash Flow
Brazilian Corporate Law | R$ '000 |
PARENT COMPANY | CONSOLIDATED | ||||||
Description | Jan-Mar/10 | Jan-Mar/09 | Jan-Mar/10 | Jan-Mar/09 | |||
Cash flow from operating activities | |||||||
Net income for the period | 471,257 | 399,775 | 471,257 | 399,775 | |||
Adjustments for reconciliation of net income: | |||||||
Provisions for contingencies | 176,411 | 48,068 | 176,411 | 48,068 | |||
Provision for acturial liabilities Law 4819/58 | 14,237 | - | 14,237 | - | |||
Reversion of provision for losses | (217) | 288 | (217) | 288 | |||
Other provisions | (1,062) | 122 | (1,062) | 122 | |||
Liabilities related to pension plans | 16,141 | 19,037 | 16,141 | 19,037 | |||
Write-off of property, plant and equipment | 1,324 | 1,780 | 1,324 | 1,780 | |||
Depreciation and Amortization | 143,848 | 161,692 | 143,848 | 161,693 | |||
Interest calculated over loans and financing payable | 116,533 | 123,271 | 116,533 | 123,271 | |||
Monetary and exchange variation over loans and financing | 50,246 | (32,648) | 50,246 | (32,648) | |||
Variation on liabilities and interest | 1,155 | 1,555 | 1,155 | 1,555 | |||
Variation on assets and interest | (10,239) | (8,479) | (10,239) | (8,479) | |||
Provisions for bad debt | 51,536 | 87,400 | 51,536 | 87,400 | |||
Provision for TAC (Conduct Adjustment Term) retired employees | (16,516) | - | (16,516) | - | |||
Provision for São Paulo Municipal Government Agreement | (1,925) | - | (1,925) | - | |||
Equity Result | 117 | 31 | - | - | |||
(Increase) decrease in assets: | |||||||
Accounts receivable from clients | (38,220) | (41,130) | (38,220) | (41,131) | |||
Shareholding balance | 11,390 | 75,100 | 11,390 | 75,100 | |||
Indemnification receivable | - | 2,581 | - | 2,581 | |||
Inventories | 5,388 | 5,162 | 5,388 | 5,162 | |||
Recoverable Taxes | (2,201) | (1,887) | (2,201) | (1,887) | |||
Other accounts receivable | (36,962) | 7,119 | (36,965) | 7,115 | |||
Judicial deposits | (513) | 6,353 | (513) | 6,353 | |||
Increase (decrease) in liabilities: | |||||||
Loans and financing | (11,071) | (4,249) | (11,089) | (4,252) | |||
Salaries and payroll charges | 12,365 | 161,009 | 12,398 | 161,015 | |||
Provision for actuarial liabilities - Law 4819/58 | (12,209) | (19,391) | (12,209) | (19,391) | |||
Taxes and contributions payable | (29,032) | 435,829 | (29,033) | 435,825 | |||
Accounts payable | (639) | (15,091) | (639) | (15,091) | |||
Other accounts payable | 35,503 | 388 | 35,503 | 388 | |||
Contingencies | (59,862) | (38,082) | (59,862) | (38,082) | |||
Pension plan | (4,183) | (4,355) | (4,183) | (4,355) | |||
Variation on Assets and Liabilities | (130,246) | 569,356 | (130,235) | 569,350 | |||
Cash generated from operations | 882,600 | 1,371,248 | 882,494 | 1,371,212 | |||
Interest paid | (92,700) | (105,658) | (92,700) | (105,658) | |||
Income tax and contribution paid | (205,676) | (513,873) | (205,676) | (513,873) | |||
Net cash generated from operating activities | 584,224 | 751,717 | 584,118 | 751,681 | |||
Cash flow from investing activities: | |||||||
Acquisition of property, plant and equipment | (403,217) | (325,691) | (403,727) | (325,723) | |||
Increase in intangible assets | (4,743) | (4,233) | (4,743) | (4,233) | |||
Net cash used in investing activities | (407,960) | (329,924) | (408,470) | (329,956) | |||
Cash flow from financing activities | |||||||
Loans and Financing | |||||||
Funding | 153,097 | 178,193 | 153,097 | 178,193 | |||
Payments | (247,211) | (424,136) | (247,211) | (424,136) | |||
Payment of interest on own capital | (19) | - | (19) | - | |||
Net cash generated (invested) at financing activities | (94,133) | (245,943) | (94,133) | (245,943) | |||
Increase in cash and equivalents | 82,131 | 175,850 | 81,515 | 175,782 | |||
Cash and cash equivalents at the beginning of the period | 769,433 | 622,059 | 771,008 | 625,732 | |||
Cash and cash equivalents at the end of the period | 851,564 | 797,909 | 852,523 | 801,514 | |||
Changes in Cash and Cash Equivalents | 82,131 | 175,850 | 81,515 | 175,782 |
Página 11 de 11
Companhia de Saneamento Básico do Estado de São Paulo - SABESP | ||
By: |
/s/ Rui de Britto Álvares Affonso
|
|
Name: Rui de Britto Álvares Affonso
Title: Chief Financial Officer and Investor Relations Officer |
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.