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 1Q14 results São Paulo, May 15, 2014 - 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 costumers, announces today its results for the first quarter of 2014 (1Q14). The Company’s 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 2013. SBSP3: R$ 21.17/share SBS: US$ 9.53 (ADR=1 share) Total shares: 683,509,869 Market value: R$ 14.5 billion Closing price: 05/15/2014
R$ million
1. Financial highlights
R$ million | ||||
|
1Q13 |
1Q14 |
Chg. (R$) |
% |
(+) Gross operating revenue |
2,318.8 |
2,444.5 |
125.7 |
5.4 |
(+) Construction revenue |
495.6 |
531.2 |
35.6 |
7.2 |
(-) COFINS and PASEP taxes |
169.4 |
183.7 |
14.3 |
8.4 |
(=) Net operating revenue |
2,645.0 |
2,792.0 |
147.0 |
5.6 |
(-) Costs and expenses |
1,432.6 |
1,515.5 |
82.9 |
5.8 |
(-) Cunstruction costs |
486.0 |
520.5 |
34.5 |
7.1 |
(+) Equity result |
(0.1) |
(0.4) |
(0.3) |
- |
(+) Other operating revenue/expenses |
8.8 |
(43.1) |
(51.9) |
- |
(=) Earnings before financial result, income tax and social contribution |
735.1 |
712.5 |
(22.6) |
(3.1) |
(+) Net financial |
27.3 |
27.5 |
0.2 |
0.7 |
(=) Earnings before income tax and social contribution |
762.4 |
740.0 |
(22.4) |
(2.9) |
(+) Income tax and social contribution |
(266.2) |
(262.4) |
3.8 |
(1.4) |
Net Income |
496.2 |
477.6 |
(18.6) |
(3.7) |
Earnings per share (R$) |
0.73 |
0.70 |
|
|
* Total shares = 683,509,869 |
Adjusted EBITDA Reconciliation (Non-accounting measures)
R$ million | ||||
|
1Q13 |
1Q14 |
Chg. (R$) |
% |
Net income |
496.2 |
477.6 |
(18.6) |
(3.7) |
(+) Income tax and social contribution |
266.2 |
262.4 |
(3.8) |
(1.4) |
(+) Net financial |
(27.3) |
(27.5) |
(0.2) |
0.7 |
(+) Other operating revenues/expenses |
(8.8) |
43.1 |
51.9 |
- |
(=) Earnings before financial result (EBIT)* |
726.3 |
755.6 |
29.3 |
4.0 |
(+) Depreciation and amortization |
195.2 |
260.2 |
65.0 |
33.3 |
(=) Adjusted EBITDA ** |
921.5 |
1,015.8 |
94.3 |
10.2 |
(%) Adjusted EBITDA margin |
34.8 |
36.4 |
|
|
(*) Earnings before interest, income tax and social contribution.
(**) Adjusted EBITDA is net income before: (i) depreciation and amortization; (ii) income tax and social contribution; (iii) financial result; and (iv) other operating revenues/expenses, net.
In 1Q14, net operating revenue reached R$ 2.8 billion; a 5.6% increase compared to 1Q13.
Costs and expenses, including construction costs, increased 6.1%, from R$ 1.9 billion in 1Q13 to R$ 2.0 billion this quarter.
EBIT grew 4.0%, from R$ 726.3 million in 1Q13 to R$ 755.6 million in 1Q14.
Adjusted EBITDA increased 10.2%, from R$ 921.5 million in 1Q13 to R$ 1,015.8 million in 1Q14.
The adjusted EBITDA margin moved from 34.8% in 1Q13 to 36.4% in 1Q14. Excluding construction revenues and construction costs, the adjusted EBITDA margin was 44.5% in 1Q14 (42.4% in 1Q13).
Net income dropped 3.7%, from R$ 496.2 million in 1Q13 to R$ 477.6 million in 1Q14.
2. Gross operating revenue
Gross operating revenue from water and sewage grew from R$ 2.3 billion in 1Q13 to R$ 2.4 billion in 1Q14, an increase of R$ 125.7 million or 5.4%.
The main factors that led to this variation were:
· Increase of 5.2% in the Company’s total billed volume (4.9% in water and 5.5% in sewage); and
· Average effect of the 5.3% tariff adjustment.
Page 2 of 13
The tariff adjustments in 2013 were:
· The tariff repositioning index of 2.35% applied since April 2013; and
· Tariff adjustment of 3.1% since December 2013.
The increases mentioned above were partially offset by the higher reversion of estimated revenue in 1Q14, in the amount of R$ 75.6 million, compared to 1Q13 and by higher provision for revenue losses on the wholesale basis, in the amount of R$ 39.6 million.
3. Construction revenue
Construction revenue increased R$ 35.6 million or 7.2%, when compared to 1Q13. The variation was mainly due to higher investments in 1Q14.
4. Billed volume
The following tables show the water and sewage billed volume, quarter-on-quarter, per customer category and region.
WATER AND SEWAGE BILLED VOLUME (1) PER CUSTOMER CATEGORY - million m3 | |||||||||
|
Water |
Sewage |
Water + Sewage | ||||||
Category |
1Q13 |
1Q14 |
% |
1Q13 |
1Q14 |
% |
1Q13 |
1Q14 |
% |
Residential |
389.0 |
410.6 |
5.6 |
321.2 |
340.3 |
5.9 |
710.2 |
750.9 |
5.7 |
Commercial |
43.1 |
44.9 |
4.2 |
40.0 |
42.0 |
5.0 |
83.1 |
86.9 |
4.6 |
Industrial |
9.6 |
10.2 |
6.3 |
10.6 |
11.2 |
5.7 |
20.2 |
21.4 |
5.9 |
Public |
12.9 |
13.7 |
6.2 |
10.1 |
10.6 |
5.0 |
23.0 |
24.3 |
5.7 |
Total retail |
454.6 |
479.4 |
5.5 |
381.9 |
404.1 |
5.8 |
836.5 |
883.5 |
5.6 |
Wholesale |
74.5 |
75.5 |
1.3 |
7.3 |
6.6 |
(9.6) |
81.8 |
82.1 |
0.4 |
Total |
529.1 |
554.9 |
4.9 |
389.2 |
410.7 |
5.5 |
918.3 |
965.6 |
5.2 |
WATER AND SEWAGE BILLED VOLUME (1) PER REGION - million m3 | |||||||||
|
Water |
Sewage |
Water + Sewage | ||||||
Region |
1Q13 |
1Q14 |
% |
1Q13 |
1Q14 |
% |
1Q13 |
1Q14 |
% |
Metropolitan |
296.8 |
308.9 |
4.1 |
252.3 |
262.9 |
4.2 |
549.1 |
571.8 |
4.1 |
Regional (2) |
157.8 |
170.5 |
8.0 |
129.6 |
141.2 |
9.0 |
287.4 |
311.7 |
8.5 |
Total retail |
454.6 |
479.4 |
5.5 |
381.9 |
404.1 |
5.8 |
836.5 |
883.5 |
5.6 |
Wholesale |
74.5 |
75.5 |
1.3 |
7.3 |
6.6 |
(9.6) |
81.8 |
82.1 |
0.4 |
Total |
529.1 |
554.9 |
4.9 |
389.2 |
410.7 |
5.5 |
918.3 |
965.6 |
5.2 |
(1) Unaudited
(2) Including coastal and interior region
Page 3 of 13
5. Costs, administrative and selling expenses
In 1Q14, costs, administrative and selling expenses, grew 6.1% (R$ 117.4 million). Excluding construction costs, total costs and expenses grew 5.8%. As a percentage of net revenue, cost and expenses moved from 72.5% in 1Q13 to 72.9% in 1Q14.
R$ million | ||||
|
1Q13 |
1Q14 |
Chg. (R$) |
% |
Payroll and benefits |
461.8 |
496.7 |
34.9 |
7.6 |
Supplies |
44.3 |
47.1 |
2.8 |
6.3 |
Treatment supplies |
64.9 |
69.7 |
4.8 |
7.4 |
Services |
228.7 |
314.7 |
86.0 |
37.6 |
Electric power |
144.8 |
140.0 |
(4.8) |
(3.3) |
General expenses |
215.4 |
152.7 |
(62.7) |
(29.1) |
Tax expenses |
40.1 |
19.7 |
(20.4) |
(50.9) |
Sub-total |
1,200.0 |
1,240.6 |
40.6 |
3.4 |
Depreciation and amortziation |
195.2 |
260.2 |
65.0 |
33.3 |
Credit write-offs |
37.4 |
14.7 |
(22.7) |
(60.7) |
Sub-total |
232.6 |
274.9 |
42.3 |
18.2 |
Costs and expenses |
1,432.6 |
1,515.5 |
82.9 |
5.8 |
Construction costs |
486.0 |
520.5 |
34.5 |
7.1 |
Costs, adm., selling and construction expenses |
1,918.6 |
2,036.0 |
117.4 |
6.1 |
% of net revenue |
72.5 |
72.9 |
- |
- |
5.1. Payroll and benefits
In 1Q14 payroll and benefits grew R$ 34.9 million or 7.6%, from R$ 461.8 million to R$ 496.7 million, due to the following:
· 8.0% increase in wages since May 2013 and the implementation of the Company’s new career and wage plan carried out by the Company, with an impact of approximately R$ 24.0 million;
· R$ 5.7 million upturn in the provision for the Pension Plan, arising from changes in actuarial assumptions;
· R$ 4.0 million increase from the higher number of employees who are entitled to request retirement (TAC); and
· R$ 2.3 million increase in meal expenses, mainly due to the 13.6% adjustment on meal voucher in May 2013, settled in the collective bargaining agreement.
5.2. Supplies
In 1Q14, expenses with supplies increased by R$ 2.8 million or 6.3%, when compared to the previous year, from R$ 44.3 million to R$ 47.1 million, mostly due to:
· Preventive and corrective maintenance in several water and sewage systems, in the amount of R$ 1.6 million; and
· Expenses with fuel and lubricants, in the amount of R$ 1.1 million, from the increase in prices of diesel and ethanol in March and November, 2013, in addition to increased mileage traveled.
5.3. Treatment supplies
Treatment supplies expenses in 1Q14 were R$ 4.8 million or 7.4% higher than in 1Q13, from R$ 64.9 million to R$ 69.7 million. The main factors for this variation were:
· Increase in the consumption of aluminum polychloride, in the amount R$ 1.9 million, essentially in the Rodolfo Costa e Silva, Guaraú, Campo Limpo Paulista, Presidente Prudente and Hortolândia Water Treatment Stations (WTS) with an upturn of 40.0% in the average cost;
Page 4 of 13
· Increase of R$ 1.8 million in the consumption of aluminum sulfate, due to the decline in the quality of untreated water in the Casa Grande and Rio Claro WTS, with a 15.5% increase in consumption and of 38.6% in the average cost.; and
· Increase of R$ 1.2 million in the consumption of Sodium hypochlorite, with a 20.6% increase in consumption and of 11.4% in the average cost.
5.4. Services
Services grew R$ 86.0 million or 37.6%, from R$ 228.7 million in 1Q13 to R$ 314.7 million in 1Q14. The main factors were:
· Reversal of provision in the amount of R$ 41.4 million, due to the end of the agreement settled with the São Paulo Municipal Government in 1Q13, non-recurring;
· Expenses with legal services in the amount of R$ 13.0 million, regarding the agreement for the resumption of the operation in the municipality of Diadema;
· Expenses with risk contracts for credit recovery, in the amount of R$ 8.4 million. As a result of these contracts, collection initiatives generated an increase of R$ 51.8 million in revenue in 1Q14;
· Maintenance in the water and sewage network connections, in the amount of R$ 6.5 million, mainly due to the intensification of water loss prevention and the execution of services in several areas of the São Paulo Metropolitan Region;
· Maintenance of software and equipment, in the amount of R$ 5.5 million;
· Hydrometer reading and bill delivery expenses in the amount of R$ 2.7 million, as a result of the new contracts with services expansion, such as: property inspections, service requests, analysis of outstanding debt and revision of bills;
· Hiring of consultancy, advisory and specialized services, with a R$ 2.7 million increase, mainly comprising: (i) SiiS project – Sabesp integrated information system, support, updates, maintenance services and information safety management training; and (ii) value generation project through GVA system; and
· Preventive and corrective maintenance in the water and sewage systems in the amount of R$ 2.4 million.
5.5. Electric power
This item decreased R$ 4.8 million, or 3.3%, from R$ 144.8 million in 1Q13 to R$ 140.0 million this quarter, mainly due to the average reduction of 14.0% in regulated market and distribution grid tariffs, and partially offset by the average increase of 7.1% in free market tariffs associated with the upturn in consumption volume in 1Q14.
5.6. General expenses
General expenses dropped by R$ 62.7 million or 29.1%, from R$ 215.4 million in 1Q13 to R$ 152.7 million in 1Q14, due to the following:
· Decrease in the provision for lawsuits in the amount of R$ 59.6 million, mainly related to civil (R$ 32.1 million), environmental (R$ 19.9 million) and labor (R$ 6.2 million) contingencies; and
· Agreements for environmental compensation, in the amount of R$ 17.3 million in 1Q13.
These decreases were offset, in part, by:
· Provision for unrecoverable losses in the amount of R$ 4.1 million; and
· R$ 3.3 million in provision related to the transfer to the Municipal Fund for Environmental Sanitation and Infrastructure, pursuant to the Service Agreement with the São Paulo Municipal Government, as a result of the increase in revenues; and
Page 5 of 13
· R$ 3.3 million due to institutional support aiming the rational use of water.
5.7. Depreciation and amortization
Depreciation and amortization increased R$ 65.0 million or 33.3%, from R$ 195.2 million in 1Q13 to R$ 260.2 million in 1Q14, due to the beginning of operations of intangible assets, in the amount of R$ 1.8 billion.
5.8. Credit write-offs
Credit write-offs decreased R$ 22.7 million or 60.7%, from R$ 37.4 million in 1Q13 to R$ 14.7 million in 1Q14, chiefly due to the lower provision for possible loan losses and higher recoveries through agreements.
5.9. Tax expenses
In 1Q14, there was a decrease of R$ 20.4 million or 50.9%, chiefly due to increase tax expenses in 1Q13.
6. Other operating revenues and expenses
6.1. Other operating revenues
Recorded a R$ 5.9 million increase, mainly due to revenue from the Rational Water Use Program (PURA) in 1Q14.
6.2. Other operating expenses
R$ 57.8 million increase in other operating expenses due to:
· Provision for the write-off of works and projects in the amount of R$ 31.4 million;
· Provision for losses regarding contractual payments related to the agreement with the municipality of Diadema, in the amount of R$ 13.0 million; and
· Provision for the write-off of hydrometers in the amount of R$ 11.6 million.
7. Net financial
R$ million | ||||
|
1Q13 |
1Q14 |
Var. |
% |
Financial expenses, net of revenues |
(77.8) |
(65.6) |
12.2 |
(15.7) |
Net monetary and exchange variation |
105.1 |
93.1 |
(12.0) |
(11.4) |
Net financial |
27.3 |
27.5 |
0.2 |
0.7 |
7.1. Financial revenues and expenses
R$ million | ||||
|
1Q13 |
1Q14 |
Var. |
% |
Financial expenses |
|
|
|
|
Interest and charges on domestic loans and financing |
(82.5) |
(82.2) |
0.3 |
(0.4) |
Interest and charges on international loans and financing |
(18.4) |
(24.4) |
(6.0) |
32.6 |
Other financial expenses |
(41.3) |
(30.5) |
10.8 |
(26.2) |
Total financial expenses |
(142.2) |
(137.1) |
5.1 |
(3.6) |
Financial revenues |
64.4 |
71.5 |
7.1 |
11.0 |
Financial expenses net of revenues |
(77.8) |
(65.6) |
12.2 |
(15.7) |
Page 6 of 13
7.1.1. Financial expenses
Financial expenses dropped R$ 5.1 million or 3.6%. The main reasons were:
· R$ 10.8 million decrease in other financial expenses, chiefly due to: (i) lower interest due to lower need of provision for lawsuits, in the amount of R$ 20.3 million; and (ii) costs with funding in the amount of R$ 3.9 million, due to the early settlement of the balance of the 11th debenture issue in March 2013; and
· Increase in interest and charges on international loans and financing, due to the increase in total debt, from higher funding, specially the BID loan.
7.1.2. Financial revenues
Financial revenues increased by R$ 7.1 million or 11.0%, due to the higher interest rate from financial investments.
7.2. Net monetary variation
R$ million | ||||
|
1Q13 |
1Q14 |
Var. |
% |
Exchange variation on loans and financing |
129.6 |
117.0 |
(12.6) |
(9.7) |
Monetary variation on loans and financing |
(24.1) |
(33.0) |
(8.9) |
36.9 |
Other monetary variations |
(29.4) |
(15.9) |
13.5 |
(45.9) |
Monetary variation on liabilities |
76.1 |
68.1 |
(8.0) |
(10.5) |
Monetary variation on assets |
29.0 |
25.0 |
(4.0) |
(13.8) |
Monetary/exchange variation, net |
105.1 |
93.1 |
(12.0) |
(11.4) |
7.2.1. Monetary/currency exchange variation on liabilities
The effect on the monetary/currency exchange variation on liabilities in 1Q14 was R$ 8.0 million or 10.5% lower than in 1Q13, specially:
· Decrease of R$ 12.6 million in revenues of exchange rate variation over loans and financing, mainly deriving from the lower depreciation of the Japanese Yen versus Brazilian Real in 1Q14 of 1.6%, when compared to the 9.7% depreciation in 1Q13; partially offset by the depreciation of the US Dollar versus Brazilian Real of 3.4% in 1Q14, compared to a 1.5% depreciation in 1Q13; and
· R$ 8.9 million increase in monetary variation expenses over domestic loans and financing, especially the series restated by the IPCA rate of the 17th and 18th debenture issues in February and December 2013, respectively; and
· R$ 13.5 million decrease in other monetary variation from the lower need for provision for lawsuits.
7.2.2. Monetary variation on assets
Monetary variation on assets decreased by R$ 4.0 million in 1Q14, chiefly due to monetary adjustment in 1Q13, for the period between the date the 17th issue debenture was issued (January 2013) and the date it was settled (February 2013).
8. Income tax and social contribution
Income tax and social contribution expenses decreased by R$ 3.8 million, due to the drop in taxable income in the period.
Page 7 of 13
9. Indicators
9.1. Operating
The Company continues to expand its water and sewage connection to serve the population of its operating area, as shown in the chart below.
Regarding the non-revenue water, with the progress of the Corporate Program for Water Loss Reduction the results are already noticeable, with a decrease of the loss ratio to 24.1% this quarter. The Company expects even better results along 2014 and 2015, due to the Program’s progress.
Operating indicators* |
1Q13 |
1Q14 |
% |
Water connections (1) |
7,726 |
7,938 |
2.7 |
Sewage connections (1) |
6,172 |
6,386 |
3.5 |
Population directly served - water (2) |
24.3 |
24.6 |
1.2 |
Population directly served - sewage (2) |
21.1 |
21.6 |
2.4 |
Number of employees |
15,065 |
14,920 |
(1.0) |
Water volume produced (3) |
762 |
778 |
2.1 |
Non-revenue water (%) |
25.5 |
24.1 |
(5.5) |
(1) Total connections, active and inactive, in thousand units at the end of the period
(2) In million inhabitants, at the end of the period. Not including wholesale
(3) In millions of cubic meters at the end of the period
(*) Unaudited
9.2. Financial
Economic Indexes* (quarter end) |
1Q13 |
1Q14 |
Amplified Consumer Price Index (IPCA) |
1.94% |
2.18% |
Referential Rate (TR) |
0.00% |
0.19% |
Interbank Deposit Certificate (CDI) |
7.01% |
10.55% |
US DOLAR (R$) |
2.0138 |
2.2630 |
YEN (R$) |
0.0214 |
0.02197 |
(*) Unaudited
Page 8 of 13
10. Loans and financing
R$ million | ||||||||
INSTITUTION |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 and onwards |
Total |
Local market |
|
|
|
|
|
|
|
|
Banco do Brasil |
- |
- |
- |
- |
- |
- |
- |
- |
Caixa Econômica Federal |
58.2 |
64.7 |
64.7 |
67.8 |
71.7 |
75.0 |
664.4 |
1,066.5 |
Debentures |
0.0 |
594.4 |
236.5 |
257.4 |
437.7 |
505.3 |
505.2 |
2,536.5 |
Debentures BNDES |
49.5 |
74.0 |
74.0 |
74.0 |
74.0 |
74.0 |
124.0 |
543.5 |
Debentures FI FGTS |
22.7 |
45.4 |
45.5 |
45.5 |
45.5 |
45.5 |
249.4 |
499.5 |
BNDES |
36.9 |
50.7 |
57.3 |
59.4 |
59.4 |
59.3 |
230.1 |
553.1 |
Others |
10.1 |
15.3 |
16.2 |
17.1 |
17.7 |
18.3 |
314.9 |
409.6 |
Interest and charges |
48.3 |
9.6 |
- |
- |
- |
- |
- |
57.9 |
Local market total |
225.8 |
854.1 |
494.2 |
521.2 |
706.0 |
777.4 |
2,088.0 |
5,666.7 |
International market |
|
|
|
|
|
|
|
|
BID |
74.7 |
86.3 |
86.3 |
111.8 |
55.0 |
55.0 |
639.5 |
1,108.6 |
BIRD |
- |
- |
- |
- |
- |
3.3 |
95.0 |
98.3 |
Eurobonds |
- |
- |
316.5 |
- |
- |
- |
786.0 |
1,102.5 |
JICA |
24.0 |
48.1 |
48.1 |
48.4 |
48.8 |
59.7 |
681.2 |
958.3 |
BID 1983AB |
54.2 |
54.2 |
54.2 |
54.2 |
53.8 |
40.0 |
90.4 |
401.0 |
Interest and charges |
38.5 |
- |
- |
- |
- |
- |
- |
38.5 |
International market total |
191.4 |
188.6 |
505.1 |
214.4 |
157.6 |
158.0 |
2,292.1 |
3,707.2 |
Total |
417.2 |
1,042.7 |
999.3 |
735.6 |
863.6 |
935.4 |
4,380.1 |
9,373.9 |
11. Capex
Our capex plan is designed to improve and expand our water and sewage system and to increase and protect our water sources in order to meet the growing demand for water and sewage services in the 364 municipalities we serve.
In 1Q14 the Company invested R$ 553.9 million versus R$ 535.1 million invested in 1Q13.
Page 9 of 13
12. Conference calls
In Portuguese May 16, 2014 10:30 am (Brasília) / 9:30 am (US EST) Dial in: 55 (11) 3728-5971 or 55 (11) 3127-4971 Conference ID: Sabesp
Replay available for 7 days Dial in: 55 (11) 3127-4999 Replay ID: 21309638
Click here to access the webcast
|
In English May 16, 2014 2:00 pm (Brasília) / 1:00 pm (US EST) Dial in: 1 (412) 317-6776 Conference ID: Sabesp
Replay available for 7 days Dial in: 1(412) 317-0088 Replay ID: 10045333
Click here to access the webcast
|
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.
Page 10 of 13
Income Statement
Brazilian Corporate Law |
R$ '000 | |
|
1Q14 |
1Q13 |
Gross Operating Revenue |
2,975,659 |
2,814,456 |
Water Supply - Retail |
1,307,732 |
1,216,086 |
Water Supply - Wholesale |
9,467 |
47,189 |
Sewage Collection and Treatment |
1,087,196 |
1,014,169 |
Sewage Collection and Treatment - Wholesale |
4,376 |
6,023 |
Construction Revenue - Water |
218,101 |
215,686 |
Construction Revenue - Sewage |
313,126 |
279,923 |
Other Services |
35,661 |
35,380 |
Taxes on Sales and Services - COFINS and PASEP |
(183,729) |
(169,413) |
Net Operating Revenue |
2,791,930 |
2,645,043 |
Operating Costs |
(1,678,717) |
(1,536,866) |
Gross Profit |
1,113,213 |
1,108,177 |
Operating Expenses |
|
|
Selling |
(156,597) |
(141,284) |
Administrative |
(200,674) |
(240,437) |
Other operating revenue (expenses), net |
(43,069) |
8,835 |
Operating Income Before Shareholdings |
712,873 |
735,291 |
Equity Result |
(368) |
(150) |
Earnings Before Financial Results, net |
712,505 |
735,141 |
Financial, net |
(89,146) |
(102,259) |
Exchange gain (loss), net |
116,665 |
129,568 |
Earnings before Income Tax and Social Contribution |
740,024 |
762,450 |
Income Tax and Social Contribution |
|
|
Current |
(276,717) |
(287,541) |
Deferred |
14,279 |
21,292 |
Net Income (loss) for the period |
477,586 |
496,201 |
Registered common shares ('000) |
683,509 |
683,509 |
Earnings per shares - R$ (per share) |
0.70 |
0.73 |
Depreciation and Amortization |
(260,258) |
(195,165) |
Adjusted EBITDA |
1,015,832 |
921,471 |
% over net revenue |
36.4% |
34.8% |
Page 11 of 13
Balance Sheet
Brazilian Corporate Law |
R$ '000 | |
ASSETS |
03/31/2014 |
12/31/2013 |
Current assets |
|
|
Cash and cash equivalents |
1,982,472 |
1,782,001 |
Trade accounts receivable |
1,017,862 |
1,120,053 |
Accounts receivable from related parties |
131,747 |
134,855 |
Inventories |
54,111 |
58,401 |
Restricted cash |
97,058 |
10,333 |
Recoverable taxes |
17,841 |
87,405 |
Other accounts receivable |
86,979 |
61,039 |
Total current assets |
3,388,070 |
3,254,087 |
|
|
|
Noncurrent assets |
|
|
Trade accounts receivable |
401,412 |
395,512 |
Accounts receivable from related parties |
120,669 |
130,457 |
Escrow deposits |
49,708 |
54,827 |
Deferred income tax and social contribution |
128,309 |
114,030 |
Water National Agency – ANA |
117,705 |
107,003 |
Other accounts receivable |
97,933 |
94,952 |
|
|
|
Investments |
23,295 |
23,660 |
Investment properties |
54,039 |
54,039 |
Intangible assets |
24,171,757 |
23,846,231 |
Property, plant and equipment |
237,614 |
199,496 |
Total noncurrent assets |
25,402,441 |
25,020,207 |
|
|
|
Total assets |
28,790,511 |
28,274,294 |
LIABILITIES AND EQUITY |
03/31/2014 |
12/31/2013 |
Current liabilities |
|
|
Trade payables and contractors |
230,651 |
275,051 |
Current portion of long-term loans and financing |
620,654 |
640,940 |
Accrued payroll and related charges |
368,980 |
314,926 |
Taxes and contributions |
66,895 |
115,382 |
Interest on shareholders' equity payable |
456,975 |
456,975 |
Provisions |
531,231 |
631,374 |
Services payable |
423,784 |
323,208 |
Public-Private Partnership – PPP |
20,644 |
20,241 |
Program Contract Commitments |
145,428 |
77,360 |
Other liabilities |
102,555 |
116,924 |
Total current liabilities |
2,967,797 |
2,972,381 |
|
|
|
Noncurrent liabilities |
|
|
Loans and financing |
8,753,292 |
8,809,134 |
Deferred Cofins and Pasep |
132,354 |
129,849 |
Provisions |
562,957 |
549,008 |
Pension obligations |
2,360,411 |
2,327,016 |
Public-Private Partnership – PPP |
324,671 |
322,267 |
Program Contract Commitments |
133,030 |
88,678 |
Other liabilities |
147,612 |
145,160 |
Total noncurrent liabilities |
12,414,327 |
12,371,112 |
|
|
|
Total Liabilities |
15,382,124 |
15,343,493 |
|
|
|
Equity |
|
|
Capital Stock |
6,203,688 |
6,203,688 |
Capital Reserve |
124,255 |
124,255 |
Earnings reserves |
6,736,389 |
6,736,389 |
Other comprehensive income |
(133,531) |
(133,531) |
Accrued earnings |
477,586 |
- |
Total equity |
13,408,387 |
12,930,801 |
|
|
|
Total equity and liabilities |
28,790,511 |
28,274,294 |
Page 12 of 13
Cash Flow
Brazilian Corporate Law |
R$ '000 | ||
|
|
1Q14 |
1Q13 |
Cash flow from operating activities |
|
| |
Profit before income tax and social contribution |
740,024 |
762,450 | |
Adjustment for: |
|
| |
Depreciation and Amortization |
260,258 |
195,165 | |
Residual value of property, plant and equipment and intangible assets written-off |
370 |
474 | |
Allowance for doubtful accounts |
14,693 |
37,401 | |
Provision and inflation adjustment |
18,881 |
106,873 | |
Interest calculated on loans and financing payable |
109,137 |
102,818 | |
Inflation adjustment and foreign exchange gains (losses) on loans and financing |
(83,982) |
(105,455) | |
Interest and inflation adjustment losses |
5,023 |
7,535 | |
Interest and inflation adjustment gains |
- |
(7,792) | |
Financial charges from customers |
(42,106) |
(48,543) | |
Margin on intangible assets arising from concession |
(10,755) |
(9,647) | |
Provision for Consent Decree (TAC) |
4,732 |
5,600 | |
Equity result |
368 |
150 | |
Provision from São Paulo agreement |
89,511 |
(6,399) | |
Provision for defined contribution plan |
1,877 |
3,123 | |
Pension obligations |
72,324 |
65,493 | |
Other provision/write-offs |
45,277 |
- | |
Other adjustments |
35,831 |
(41,333) | |
1,261,463 |
1,067,913 | ||
Changes in assets |
|
| |
Trade accounts receivable |
123,704 |
(38,077) | |
Accounts receivable from related parties |
12,896 |
11,967 | |
Inventories |
4,051 |
6,402 | |
Recoverable Taxes |
- |
(9,911) | |
Escrow deposits |
5,119 |
(2,080) | |
Other accounts receivable |
(39,623) |
(18,239) | |
Changes in liabilities |
|
| |
Trade payables and contractors |
(5,028) |
(31,765) | |
Services received |
87,576 |
42,249 | |
Accrued payroll and related charges |
47,445 |
35,634 | |
Taxes and contributions payable |
(61,779) |
(58,196) | |
Deferred Cofins/Pasep |
2,505 |
2,951 | |
Provisions |
(105,075) |
(36,343) | |
Pension obligations |
(38,929) |
(32,702) | |
Other liabilities |
(114,429) |
(2,889) | |
|
| ||
Cash generated from operations |
1,179,896 |
936,914 | |
|
| ||
Interest paid |
(179,173) |
(171,400) | |
Income tax and contribution paid |
(193,861) |
(122,188) | |
|
| ||
Net cash generated from operating activities |
806,862 |
643,326 | |
|
| ||
Cash flows from investing activities |
|
| |
Acquisition of intangible |
(510,440) |
(451,316) | |
Restricted cash |
(86,725) |
53,826 | |
Investment increase |
(3) |
(346) | |
Purchases of tangible assets |
(7,471) |
(4,333) | |
Net cash used in investing activities |
(604,639) |
(402,169) | |
|
| ||
Cash flow from financing activities |
|
| |
Loans and financing |
|
| |
Proceeds from loans |
198,444 |
1,194,758 | |
Repayments of loans |
(184,930) |
(1,189,451) | |
Public-Private Partnership – PPP |
(4,912) |
(10,481) | |
Program Contract Commitments |
(10,354) |
(24,922) | |
Net cash used in financing activities |
(1,752) |
(30,096) | |
|
| ||
Increase in cash and cash equivalents |
200,471 |
211,061 | |
|
| ||
Represented by: |
|
| |
Cash and cash equivalents at beginning of the period |
1,782,001 |
1,915,974 | |
Cash and cash equivalents at end of the period |
1,982,472 |
2,127,035 | |
Increase in cash and cash equivalents |
200,471 |
211,061 |
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.