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___
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Table of Contents | |
Company Information | |
Capital Breakdown | 1 |
Cash Proceeds | 2 |
Parent Company’s Financial Statements | |
Balance Sheet- Assets | 3 |
Balance Sheet- Liabilities | 4 |
Income Statement | 6 |
Statement of Comprehensive Income | 8 |
Statement of Cash Flows | 9 |
Statement of Changes in Equity | |
01/01/2016 to 09/30/2016 | 11 |
01/01/2015 to 09/30/2015 | 12 |
Statement of Value Added | 13 |
Comments on the Company’s Performance | 14 |
Notes to the Interim Financial Information | 21 |
Comments on the Company’s Projections | 69 |
Other Information Deemed as Relevant by the Company | 70 |
Reports and Statements | |
Unqualified Report on Special Review | 72 |
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Company Information / Capital Breakdown | ||
Number of Shares | Current Quarter | |
(Units) | 09/30/2016 | |
Paid-in Capital | ||
Common | 683,509,869 | |
Preferred | 0 | |
Total | 683,509,869 | |
Treasury Shares | ||
Common | 0 | |
Preferred | 0 | |
Total | 0 |
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Company Information / Cash Proceeds | ||||||
Event | Approval | Proceeds | Date of Payment | Type of Share | Class of Share | Earnings per Share |
(Reais / Share) | ||||||
Board of Directors’ | 03/24/2016 | Interest on Capital | 06/28/2016 | Common | 0.21930 | |
Meeting |
PAGE: 2 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Parent Company’s Financial Statements / Balance Sheet- Assets (R$ thousand) | |||
Code | Description | Current Quarter | Previous Year |
09/30/2016 | 12/31/2015 | ||
1 | Total Assets | 35,290,512 | 33,706,614 |
1.01 | Current Assets | 3,218,731 | 3,450,333 |
1.01.01 | Cash and Cash Equivalents | 1,415,465 | 1,639,214 |
1.01.03 | Accounts Receivable | 1,622,408 | 1,483,127 |
1.01.03.01 | Trade Receivables | 1,465,317 | 1,326,972 |
1.01.03.02 | Other Receivables | 157,091 | 156,155 |
1.01.03.02.01 | Related Party Balances and Transactions | 157,091 | 156,155 |
1.01.04 | Inventories | 51,886 | 64,066 |
1.01.06 | Recoverable Taxes | 12,584 | 77,828 |
1.01.06.01 | Current Recoverable Taxes | 12,584 | 77,828 |
1.01.08 | Other Current Assets | 116,388 | 186,098 |
1.01.08.03 | Other | 116,388 | 186,098 |
1.01.08.03.01 | Restricted Cash | 18,429 | 29,156 |
1.01.08.03.20 | Other Receivables | 97,959 | 156,942 |
1.02 | Noncurrent Assets | 32,071,781 | 30,256,281 |
1.02.01 | Long-Term Assets | 1,308,566 | 1,332,517 |
1.02.01.03 | Accounts Receivable | 163,857 | 182,616 |
1.02.01.03.01 | Trade Receivables | 163,857 | 182,616 |
1.02.01.06 | Deferred Taxes | 149,023 | 128,242 |
1.02.01.06.01 | Deferred Income Tax and Social Contribution | 149,023 | 128,242 |
1.02.01.08 | Receivables from Related Parties | 714,210 | 715,952 |
1.02.01.08.03 | Receivables from Controlling Shareholders | 714,210 | 715,952 |
1.02.01.09 | Other Noncurrent Assets | 281,476 | 305,707 |
1.02.01.09.04 | Escrow Deposits | 75,366 | 76,663 |
1.02.01.09.05 | ANA – Water National Agency | 82,895 | 88,368 |
1.02.01.09.20 | Other Receivables | 123,215 | 140,676 |
1.02.02 | Investments | 87,904 | 85,062 |
1.02.02.01 | Investments | 29,370 | 28,105 |
1.02.02.01.04 | Equity Investments | 29,370 | 28,105 |
1.02.02.02 | Investment Properties | 58,534 | 56,957 |
1.02.03 | Property, Plant and Equipment | 309,111 | 325,076 |
1.02.04 | Intangible Assets | 30,366,200 | 28,513,626 |
1.02.04.01 | Intangible Assets | 30,366,200 | 28,513,626 |
1.02.04.01.01 | Concession Contracts | 8,740,719 | 8,640,650 |
1.02.04.01.02 | Program Contracts | 7,302,099 | 7,139,105 |
1.02.04.01.03 | Services Contracts | 13,919,154 | 12,367,017 |
1.02.04.01.04 | Software License | 404,228 | 366,854 |
PAGE: 3 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Parent Company’s Financial Statements / Balance Sheet- Liabilities (R$ thousands) | |||
Code | Description | Current Quarter | Previous Year |
09/30/2016 | 12/31/2015 | ||
2 | Total Liabilities | 35,290,512 | 33,706,614 |
2.01 | Current Liabilities | 3,887,333 | 3,740,316 |
2.01.01 | Labor and Pension Plan Liabilities | 420,020 | 347,976 |
2.01.01.01 | Social Security Liabilities | 25,717 | 39,650 |
2.01.01.02 | Labor Liabilities | 394,303 | 308,326 |
2.01.02 | Trade Payables | 257,166 | 248,158 |
2.01.02.01 | Domestic Suppliers | 257,166 | 248,158 |
2.01.03 | Tax Liabilities | 169,604 | 107,295 |
2.01.03.01 | Federal Tax Liabilities | 160,045 | 98,842 |
2.01.03.01.01 Income Tax and Social Contribution Payable | 63,815 | 0 | |
2.01.03.01.02 | PIS-PASEP and COFINS (taxes on revenue) Payable | 47,549 | 40,505 |
2.01.03.01.03 | INSS (social security contribution) Payable | 34,227 | 33,836 |
2.01.03.01.20 | Other Federal Taxes | 14,454 | 24,501 |
2.01.03.03 | Municipal Taxes Liabilities | 9,559 | 8,453 |
2.01.04 | Borrowings and Financing | 1,714,327 | 1,526,262 |
2.01.04.01 | Borrowings and Financing | 1,119,325 | 1,152,589 |
2.01.04.01.01 | In Domestic Currency | 270,250 | 251,343 |
2.01.04.01.02 | In Foreign Currency | 849,075 | 901,246 |
2.01.04.02 | Debentures | 580,398 | 361,718 |
2.01.04.03 | Financing through finance lease | 14,604 | 11,955 |
2.01.05 | Other Liabilities | 604,987 | 878,735 |
2.01.05.01 | Payables to Related Parties | 1,431 | 2,210 |
2.01.05.01.03 | Payables to Controlling Shareholders | 1,431 | 2,210 |
2.01.05.02 | Other | 603,556 | 876,525 |
2.01.05.02.01 | Dividends and Interest on Capital Payable | 99 | 127,441 |
2.01.05.02.04 | Services Payable | 378,831 | 387,279 |
2.01.05.02.05 | Refundable Amounts | 11,644 | 8,820 |
2.01.05.02.06 | Program Contract Commitments | 107,180 | 228,659 |
2.01.05.02.07 | Private Public Partnership – PPP | 34,939 | 33,255 |
2.01.05.02.09 | Indemnities | 9,389 | 19,084 |
2.01.05.02.20 | Other Payables | 61,474 | 71,987 |
2.01.06 | Provisions | 721,229 | 631,890 |
2.01.06.01 | Tax, Social Security, Labor and Civil Provisions | 187,001 | 142,123 |
2.01.06.01.01 | Tax Provisions | 34,443 | 11,085 |
2.01.06.01.02 | Social Security and Labor Provisions | 50,857 | 55,120 |
2.01.06.01.04 | Civil Provisions | 101,701 | 75,918 |
2.01.06.02 | Other Provisions | 534,228 | 489,767 |
2.01.06.02.03 | Provisions for Environmental | 10,657 | 9,955 |
2.01.06.02.04 | Provisions for Customers | 453,585 | 413,107 |
2.01.06.02.05 | Provisions for Suppliers | 69,986 | 66,705 |
2.02 | Non-Current Liabilities | 15,878,892 | 16,249,692 |
2.02.01 | Borrowings and Financing | 10,274,629 | 11,595,338 |
2.02.01.01 | Borrowings and Financing | 6,753,174 | 7,353,397 |
2.02.01.01.01 In Domestic Currency | 1,776,146 | 1,636,819 | |
2.02.01.01.02 In Foreign Currency | 4,977,028 | 5,716,578 | |
2.02.01.02 | Debentures | 2,985,196 | 3,719,001 |
PAGE: 4 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Parent Company’s Financial Statements / Balance Sheet- Liabilities (R$ thousands) | |||
Code | Description | Current Quarter | Previous Year |
09/30/2016 | 12/31/2015 | ||
2.02.01.03 | Financing through finance lease | 536,259 | 522,940 |
2.02.02 | Other Payables | 5,167,676 | 4,204,030 |
2.02.02.02 | Other | 5,167,676 | 4,204,030 |
2.02.02.02.04 | Pension Plan Liabilities | 2,926,494 | 2,832,216 |
2.02.02.02.05 | Program Contract Commitments | 67,663 | 92,055 |
2.02.02.02.06 | Private Public Partnership – PPP | 1,872,794 | 1,001,778 |
2.02.02.02.07 | Indemnities | 11,344 | 12,704 |
2.02.02.02.08 | Labor Liabilities | 17,526 | 16,345 |
2.02.02.02.09 | Deferred COFINS and PASEP | 137,041 | 132,921 |
2.02.02.02.20 | Other Payables | 134,814 | 116,011 |
2.02.04 | Provisions | 436,587 | 450,324 |
2.02.04.01 | Tax, Pension Plan, Labor and Civil Provisions | 287,994 | 315,082 |
2.02.04.01.01 | Tax Provisions | 38,786 | 51,050 |
2.02.04.01.02 | Social Security and Labor Provisions | 236,536 | 225,798 |
2.02.04.01.04 | Civil Provisions | 12,672 | 38,234 |
2.02.04.02 | Other Provisions | 148,593 | 135,242 |
2.02.04.02.03 | Provisions for Environmental | 125,979 | 72,669 |
2.02.04.02.04 | Provisions for Customers | 12,812 | 50,243 |
2.02.04.02.05 | Provisions for Suppliers | 9,802 | 12,330 |
2.03 | Equity | 15,524,287 | 13,716,606 |
2.03.01 | Paid-Up Capital | 10,000,000 | 10,000,000 |
2.03.04 | Profit Reserve | 4,058,535 | 4,069,988 |
2.03.04.01 | Legal Reserve | 784,955 | 784,955 |
2.03.04.08 | Additional Dividend Proposed | 0 | 11,453 |
2.03.04.10 | Reserve for Investments | 3,273,580 | 3,273,580 |
2.03.05 | Retained Earnings/Accumulated Losses | 2,000,207 | 0 |
2.03.06 | Other Comprehensive Income | -534,455 | -353,382 |
PAGE: 5 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Parent Company’s Financial Statements / Income Statement (R$ thousands) | |||||||||||||
Code | Description | Current Quarter | YTD Current Year | Same Quarter | YTD Previous Year | ||||||||
07/01/2016 to 09/30/2016 | 01/01/2016 to 09/30/2016 | Previous Year | 01/01/2015 to 09/30/2015 | ||||||||||
07/01/2015 to 09/30/2015 | |||||||||||||
3.01 | Revenue from Sales and/or Services | 3,745,807 | 10,212,238 | 3,196,992 | 8,488,485 | ||||||||
3.02 | Cost of Sales and/or Services | -2,236,740 | -6,445,167 | -2,261,459 | -6,125,545 | ||||||||
3.02.01 | Cost of Sales and/or Services | -1,163,280 | -3,881,934 | -1,268,475 | -3,670,962 | ||||||||
3.02.02 | Construction Cost | -1,073,460 | -2,563,233 | -992,984 | -2,454,583 | ||||||||
3.03 | Gross Profit | 1,509,067 | 3,767,071 | 935,533 | 2,362,940 | ||||||||
3.04 | Operating Income/Expenses | -445,478 | -1,235,752 | -249,406 | -56,349 | ||||||||
3.04.01 | Selling Expenses | -234,226 | -574,446 | -109,709 | -441,161 | ||||||||
3.04.02 | General and Administrative Expenses | -218,041 | -691,513 | -192,637 | 287,039 | ||||||||
3.04.04 | Other Operating Income | 12,671 | 42,421 | 63,732 | 128,201 | ||||||||
3.04.04.01 | Other Operating Income | 16,150 | 53,421 | 69,923 | 143,449 | ||||||||
3.04.04.02 | COFINS and PASEP | -3,479 | -11,000 | -6,191 | -15,248 | ||||||||
3.04.05 | Other Operating Expenses | -6,407 | -14,492 | -9,417 | -30,052 | ||||||||
3.04.05.01 | Loss on Write off of Property, Plant and Equipment Items | -2,826 | -7,310 | -7,313 | -6,551 | ||||||||
3.04.05.02 | Provision for Loss of Tax Incentives | 0 | 0 | 500 | 500 | ||||||||
3.04.05.03 | Tax Benefits | -3,570 | -3,570 | 0 | -7,770 | ||||||||
3.04.05.04 | Surplus Cost of Electricity Sold | 0 | -3,102 | -2,847 | -14,465 | ||||||||
3.04.05.20 | Other | -11 | -510 | 243 | -1,766 | ||||||||
3.04.06 | Equity Results | 525 | 2,278 | -1,375 | -376 | ||||||||
3.05 | Income Before Financial Result and Taxes | 1,063,589 | 2,531,319 | 686,127 | 2,306,591 | ||||||||
3.06 | Financial Result | -176,810 | 536,070 | -1,539,410 | -2,369,778 | ||||||||
3.06.01 | Financial Income | 94,207 | 339,340 | 124,544 | 354,322 | ||||||||
3.06.01.01 | Financial Income | 98,684 | 356,354 | 130,438 | 359,609 | ||||||||
3.06.01.02 | Exchange Gains | 112 | 223 | 10 | 617 | ||||||||
3.06.01.03 | COFINS and PASEP | -4,589 | -17,237 | -5,904 | -5,904 | ||||||||
3.06.02 | Financial Expenses | -271,017 | 196,730 | -1,663,954 | -2,724,100 | ||||||||
3.06.02.01 | Financial Expenses | -191,812 | -668,146 | -215,016 | -599,550 | ||||||||
3.06.02.02 | Exchange Adjustments on Liabilities | -79,205 | 864,876 | -1,448,938 | -2,124,550 | ||||||||
3.07 | Earnings Before Income Tax | 886,779 | 3,067,389 | -853,283 | -63,187 |
PAGE: 6 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Parent Company’s Financial Statements / Income Statement (R$ thousands) | ||||||||
Code | Description | Current Quarter | YTD Current Year | Same Quarter | YTD Previous Year | |||
07/01/2016 to 09/30/2016 | 01/01/2016 to 09/30/2016 | Previous Year | 01/01/2015 to | 09/30/2015 | ||||
07/01/2015 to | 09/30/2015 | |||||||
3.08 | Income Tax and Social Contribution | -312,892 | -1,067,182 | 237,139 | 138,536 | |||
3.08.01 | Current | -243,481 | -994,684 | -674 | -899 | |||
3.08.02 | Deferred | -69,411 | -72,498 | 273,813 | 139,435 | |||
3.09 | Net Result from Continued Operations | 573,887 | 2,000,207 | -580,144 | 75,349 | |||
3.11 | Profit/Loss for the Period | 573,887 | 2,000,207 | -580,144 | 75,349 | |||
3.99 | Earnings per Share (Reais / Share) | |||||||
3.99.01 | Basic Earnings per Share | |||||||
3.99.01.01 | Common Share | 0.83962 | 2.92638 | 0.84877 | 0.11024 | |||
3.99.02 | Diluted Earnings per Share | |||||||
3.99.02.01 | Common Share | 0.83962 | 2.92638 | 0.84877 | 0.11024 |
PAGE: 7 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Parent Company’s Financial Statements / Statement of Comprehensive Income (R$ thousand) | |||||
Code | Description | Current Quarter 07/01/2016 to 09/30/2016 |
YTD Current Year 01/01/2016 to 09/30/2016 |
Same Quarter Previous Year 07/01/2015 to 09/30/2015 |
YTD Previous Year 01/01/2015 to 09/30/2015 |
4.01 | Net Income for the Period | 573,887 | 2,000,207 | -580,144 | 75,349 |
4.02 | Other Comprehensive Income | -181,073 | -181,073 | 0 | 0 |
4.02.01 | Actuarial Gains and (Losses) on Defined Benefit Pension | -181,073 | -181,073 | 0 | 0 |
Plans | |||||
4.03 | Comprehensive Income for the Period | 392,814 | 1,819,134 | -580,144 | 75,349 |
PAGE: 8 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Parent Company’s Financial Statements / Statement of Cash Flows – Indirect Method (R$ thousands) | |||
Code | Description | YTD Current Year | YTD Previous Year |
01/01/2016 to 09/30/2016 | 01/01/2015 to 06/30/2015 | ||
6.01 | Net Cash from Operating Activities | 2,028,835 | 1,853,010 |
6.01.01 | Cash from Operations | 3,562,907 | 2,521,581 |
6.01.01.01 | Profit (Loss) before Income Tax and Social Contribution | 3,067,389 | -63,187 |
6.01.01.02 | Provision and Inflation Adjustments on Provisions | 207,313 | -116,292 |
6.01.01.03 | Pension Plan Liabilities – Curtailment | -334,152 | 0 |
6.01.01.04 | Finance Charges from Customers | -158,219 | -199,994 |
6.01.01.05 | Residual Value of Property, Plant and Equipment and | 7,211 | 18,214 |
Intangible Assets Written-off | |||
6.01.01.06 | Depreciation and Amortization | 859,055 | 808,706 |
6.01.01.07 | Interest on Borrowings and Financing Payable | 352,665 | 357,306 |
6.01.01.08 | Monetary and Exchange Change on Borrowings and | -754,853 | 2,247,653 |
Financing | |||
6.01.01.09 | Interest and Monetary Change on Liabilities | 21,434 | 17,469 |
6.01.01.10 | Interest and Monetary Change on Assets | -69,272 | -36,514 |
6.01.01.11 | Allowance for Doubtful Accounts | 110,181 | 9,389 |
6.01.01.12 | Provision for Consent Decree (TAC) | 12,229 | -17,916 |
6.01.01.13 | Equity Results | -2,278 | 376 |
6.01.01.14 | Provision for Sabesprev Mais | 235 | 5,908 |
6.01.01.15 | Other Provisions/Reversals | -6,466 | -13,731 |
6.01.01.16 | Transfer of Funds to São Paulo Municipal Government | 19,089 | 8,012 |
6.01.01.17 | Gross Margin over Intangible Assets Resulting from | -57,006 | -53,881 |
Concession Contracts | |||
6.01.01.18 | Pension Plan Liabilities | 288,352 | 246,346 |
6.01.01.19 | GESP Agreement | 0 | -696,283 |
6.01.02 | Changes in Assets and Liabilities | -173,827 | -129,262 |
6.01.02.01 | Trade Receivables | -28,316 | 17,731 |
6.01.02.02 | Related Party Balances and Transactions | -3,597 | 15,364 |
6.01.02.03 | Inventories | 13,385 | 9,366 |
6.01.02.04 | Recoverable Taxes | 65,244 | 82,671 |
6.01.02.05 | Other Receivables | 88,705 | -26 |
6.01.02.06 | Escrow Deposits | 31,740 | 25,696 |
6.01.02.08 | Contractors and Suppliers | -9,720 | -31,968 |
6.01.02.09 | Payroll, Provisions and Social Contribution | 59,815 | 27,050 |
6.01.02.10 | Pension Plan Liabilities | -134,274 | -126,555 |
6.01.02.11 | Taxes and Contributions Payable | -106,825 | 15,776 |
6.01.02.12 | Services Received | -27,537 | 1,296 |
6.01.02.13 | Other Liabilities | 5,144 | -71,732 |
6.01.02.14 | Provisions | -131,711 | -97,359 |
6.01.02.15 | Deferred COFINS/PASEP | 4,120 | 3,428 |
6.01.03 | Other | -1,360,245 | -539,309 |
6.01.03.01 | Interest Paid | -535,299 | -521,566 |
6.01.03.02 | Income Tax and Social Contribution Paid | -824,946 | -17,743 |
6.02 | Net Cash from Investing Activities | -1,444,922 | -1,886,867 |
6.02.01 | Acquisition of Intangible Assets | -1,432,336 | -1,856,910 |
6.02.02 | Acquisition of Property, Plant and Equipment | -23,313 | -21,902 |
PAGE: 9 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Parent Company’s Financial Statements / Statement of Cash Flows – Indirect Method (R$ thousands) | |||
Code | Description | YTD Current Year | YTD Previous Year |
01/01/2016 to 09/30/2016 | 01/01/2015 to 09/30/2015 | ||
6.02.04 | Restricted Cash | 10,727 | -9,581 |
6.02.05 | Dividends Received | 0 | 1,526 |
6.03 | Net Cash from Financing Activities | -807,662 | -799,201 |
6.03.01 | Funding | 493,863 | 684,586 |
6.03.02 | Amortization | -968,124 | -1,219,588 |
6.03.03 | Payment of interest on equity | -139,399 | -202,108 |
6.03.04 | Public-Private Partnership (PPP) | -22,865 | -17,169 |
6.03.05 | Program Contract Commitments | -171,137 | -44,922 |
6.05 | Increase (Decrease) in Cash and Cash Equivalents | -223,749 | -833,058 |
6.05.01 | Opening Cash and Cash Equivalents | 1,639,214 | 1,722,991 |
6.05.02 | Closing Cash and Cash Equivalents | 1,415,465 | 889,933 |
PAGE: 10 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Parent Company’s Financial Statements / Statement of Changes in Equity - 01/01/2016 to 09/30/2016 (R$ thousands) | |||||||
Code | Description | Paid-up Capital |
Capital Reserves, Options Granted and Treasury Shares |
Profit Reserves | Retained Earnings / Accumulated Losses |
Other Comprehensive Income |
Total Equity |
5.01 | Opening Balances | 10,000,000 | 0 | 4,069,988 | 0 | -353,382 | 13,716,606 |
5.03 | Restated Opening Balances | 10,000,000 | 0 | 4,069,988 | 0 | -353,382 | 13,716,606 |
5.04 | Capital Transactions with Partners | 0 | 0 | -11,453 | 0 | 0 | -11,453 |
5.04.08 | Additional Dividends Approved | 0 | 0 | -11,453 | 0 | 0 | -11,453 |
5.05 | Total Comprehensive Income | 0 | 0 | 0 | 2,000,207 | -181,073 | 1,819,134 |
5.05.01 | Net Income for the Period | 0 | 0 | 0 | 2,000,207 | 0 | 2,000,207 |
5.05.02 | Other Comprehensive Income | 0 | 0 | 0 | 0 | -181,073 | -181,073 |
5.05.02.06 | Actuarial Gains and Losses | 0 | 0 | 0 | 0 | -181,073 | -181,073 |
5.07 | Closing Balances | 10,000,000 | 0 | 4,058,535 | 2,000,207 | -534,455 | 15,524,287 |
PAGE: 11 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Parent Company’s Financial Statements / Statement of Changes in Equity - 01/01/2015 to 09/30/2015 (R$ thousands) | |||||||
Code | Description | Paid-up Capital |
Capital Reserves, Options Granted and Treasury Shares |
Profit Reserves | Retained Earnings / Accumulated Losses |
Other Comprehensive Income |
Total Equity |
5.01 | Opening Balances | 10,000,000 | 0 | 3,694,151 | 0 | -389,748 | 13,304,403 |
5.03 | Restated Opening Balances | 10,000,000 | 0 | 3,694,151 | 0 | -389,748 | 13,304,403 |
5.04 | Capital Transactions with Partners | 0 | 0 | -22,002 | 0 | 0 | -22,002 |
5.04.08 | Additional Dividends Approved | 0 | 0 | -22,002 | 0 | 0 | -22,002 |
5.05 | Total Comprehensive Income | 0 | 0 | 0 | 75,349 | 0 | 75,349 |
5.05.01 | Net Income for the Period | 0 | 0 | 0 | 75,349 | 0 | 75,349 |
5.07 | Closing Balances | 10,000,000 | 0 | 3,672,149 | 75,349 | -389,748 | 13,357,750 |
PAGE: 12 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Parent Company’s Financial Statements / Statement of Value Added (R$ thousands) | |||
Code | Description | YTD Current Year | YTD Previous Year |
01/01/2016 to 09/30/2016 | 01/01/2015 to 09/30/2015 | ||
7.01 | Revenue | 10,711,651 | 9,021,425 |
7.01.01 | Operating Revenue | 8,148,172 | 6,378,901 |
7.01.02 | Other Revenue | 53,421 | 143,449 |
7.01.03 | Revenue from the Construction | 2,620,239 | 2,508,464 |
7.01.04 | Allowance for/Reversal of Doubtful Accounts | -110,181 | -9,389 |
7.02 | Inputs Acquired from Third Parties | -4,445,400 | -4,025,989 |
7.02.01 | Costs of Sales and Services | -3,801,316 | -3,720,310 |
7.02.02 | Materials, Energy, Outside Services and Other | -629,592 | -275,627 |
7.02.04 | Other | -14,492 | -30,052 |
7.03 | Gross Value Added | 6,266,251 | 4,995,436 |
7.04 | Retentions | -859,055 | -808,706 |
7.04.01 | Depreciation, Amortization and Depletion | -859,055 | -808,706 |
7.05 | Net Value Added Produced | 5,407,196 | 4,186,730 |
7.06 | Wealth Received in Transfer | 358,855 | 1,056,133 |
7.06.01 | Equity Results | 2,278 | -376 |
7.06.02 | Finance Income | 356,577 | 360,226 |
7.06.03 | Other | 0 | 696,283 |
7.06.03.01 | GESP Reimbursement – Benefits Paid | 0 | 696,283 |
7.07 | Total Value Added to Distribute | 5,766,051 | 5,242,863 |
7.08 | Value Added Distribution | 5,766,051 | 5,242,863 |
7.08.01 | Personnel | 1,351,586 | 1,495,699 |
7.08.01.01 | Salaries and wages | 1,069,596 | 984,944 |
7.08.01.02 | Benefits | 187,243 | 415,006 |
7.08.01.03 | Government Severance Indemnity Fund for Employees | 94,747 | 95,749 |
(FGTS) | |||
7.08.02 | Taxes and Contributions | 2,045,460 | 639,712 |
7.08.02.01 | Federal | 1,954,985 | 563,731 |
7.08.02.02 | State | 61,118 | 53,114 |
7.08.02.03 | Municipal | 29,357 | 22,867 |
7.08.03 | Value Distributed to Providers of Capital | 368,798 | 3,032,103 |
7.08.03.01 | Interest | 299,777 | 2,971,176 |
7.08.03.02 | Rental | 69,021 | 60,927 |
7.08.04 | Value Distributed to Shareholders | 2,000,207 | 75,349 |
7.08.04.03 | Retained Earnings/Accumulated Loss for the Period | 2,000,207 | 75,349 |
PAGE: 13 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Comments on the Company’s Performance | |||||||||
1.Financial highlights | |||||||||
R$ million | |||||||||
3Q16 | 3Q15 | Chg. (R$) | % | 9M16 | 9M15 | Chg. (R$) | % | ||
Gross operating revenue | 2,854.1 | 2,327.2 | 526.9 | 22.6 | 8,148.2 | 6,378.9 | 1,769.3 | 27.7 | |
Construction revenue | 1,097.8 | 1,015.2 | 82.6 | 8.1 | 2,620.2 | 2,508.5 | 111.7 | 4.5 | |
COFINS and PASEP taxes | 206.1 | 145.4 | 60.7 | 41.7 | 556.2 | 398.9 | 157.3 | 39.4 | |
(=) | Net operating revenue | 3,745.8 | 3,197.0 | 548.8 | 17.2 | 10,212.2 | 8,488.5 | 1,723.7 | 20.3 |
Costs and expenses | 1,615.5 | 1,570.8 | 44.7 | 2.8 | 5,147.9 | 3,825.1 | 1,322.8 | 34.6 | |
Construction costs | 1,073.5 | 993.0 | 80.5 | 8.1 | 2,563.2 | 2,454.6 | 108.6 | 4.4 | |
Equity result | 0.5 | (1.3) | 1.8 | - | 2.3 | (0.4) | 2.7 | (675.0) | |
Other operating revenue (expenses), net | 6.3 | 54.3 | (48.0) | (88.4) | 27.9 | 98.1 | (70.2) | (71.6) | |
(=) | Earnings before financial result, income tax and social contribution | 1,063.6 | 686.2 | 377.4 | 55.0 | 2,531.3 | 2,306.5 | 224.8 | 9.7 |
Financial result | (176.8) | (1,539.4) | 1,362.6 | (88.5) | 536.1 | (2,369.7) | 2,905.8 | (122.6) | |
(=) | Earnings before income tax and social contribution | 886.8 | (853.2) | 1,740.0 | (203.9) | 3,067.4 | (63.2) | 3,130.6 | (4,953.5) |
Income tax and social contribution | 312.9 | (273.1) | 586.0 | (214.6) | 1,067.2 | (138.5) | 1,205.7 | (870.5) | |
(=) | Net income | 573.9 | (580.1 | 1,154.0 | (198.9) | 2,000.2 | 75.3 | 1,924.9 | 2,556.3 |
Earnings per share* (R$) | 0.84 | - 0.85 | 2.93 | 0.11 | |||||
* Total shares = 683,509,869 | |||||||||
Adjusted EBITDA Reconciliation (Non-accounting measures) | |||||||||
R$ million | |||||||||
3Q16 | 3Q15 | Chg. (R$) | % | 9M16 | 9M15 | Chg. (R$) | % | ||
Net income | 573.9 | (580.1) | 1,154.0 | (198.9) | 2,000.2 | 75.3 | 1,924.9 | 2,556.3 | |
Income tax and social contribution | 312.9 | (273.1) | 586.0 | (214.6) | 1,067.2 | (138.5) | 1,205.7 | (870.5) | |
Financial result | 176.8 | 1,539.4 | (1,362.6) | (88.5) | (536.1) | 2,369.7 | (2,905.8) | (122.60 | |
Other operating revenues (expenses), net | (6.3) | (54.3) | 48.0 | (88.4) | (27.9) | (98.1) | 70.2 | (71.60) | |
(=) | Adjusted EBIT* | 1,057.3 | 631.9 | 425.4 | 67.3 | 2,503.4 | 2,208.4 | 295.0 | 13.4 |
Depreciation and amortization | 280.2 | 271.3 | 8.9 | 3.3 | 859.1 | 808.7 | 50.4 | 6.2 | |
(=) | Adjusted EBITDA ** | 1,337.5 | 903.2 | 434.3 | 48.1 | 3,362.5 | 3,017.1 | 345.4 | 11.4 |
(%) Adjusted EBITDA margin | 35.7 | 28.3 | 32.9 | 35.5 | |||||
(*)Adjusted EBIT is net income before: (i) other operating revenues/expenses, net; (ii) financial result; and (iii) income tax and socialcontribution. | |||||||||
In 3Q16, net operating revenue, including construction revenue, reached R$ 3.7 billion; a 17.2% increase compared to the same period of 2015.
Costs and expenses, including construction costs, totaled R$ 2.7 billion, 4.9% higher than 3Q15.
Adjusted EBIT, in the amount of R$ 1,057.3 million, grew 67.3% from R$ 631.9 million recorded in 3Q15.
Adjusted EBITDA, in the amount of R$ 1,337.5 million, increased 48.1% from R$ 903.2 million recorded in 3Q15 (R$ 4,319.6 million in the last 12 months).
The adjusted EBITDA margin was 28.3% in 3Q15 and 35.7% in 3Q16 (32.2% in the last 12 months).
Excluding construction revenues and construction costs, the adjusted EBITDA margin was 49.6% in 3Q16 (40.4% in 3Q15 and 42.5% in the last 12 months).
In 3Q16 the Company recorded a net income of R$ 573.9 million, in comparison to a loss of R$ 580.1 million in 3Q15.
2. Gross operating revenue
Gross operating revenue from water and sewage, not including construction revenue, totaled R$ 2.9 billion, an increase of R$ 526.9 million or 22.6%, when compared to the R$ 2.3 billion recorded in 3Q15.
The main factors that led to this variation were:
· Tariff increase of 8.4% since May 2016;
· Increase of 4.7% in the Company’s total billed volume (4.5% in water and 4.9% in sewage); and
· In 3Q15 there was the bonus granted within the Water Consumption Reduction Incentive Program, concluded in April 2016, in the amount of R$ 248.8 million.
The increase resulting from the above factors was partially offset by the suspension in April 2016 of the Contingency Tariff, in the amount of R$ 144.8 million in 3Q15.
PAGE: 14 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Comments on the Company’s Performance
3. Construction revenue
Construction revenue increased R$ 82.6 million or 8.1%, when compared to the same period of the previous year. The variation was mainly due to higher investments in the municipalities served by the Company.
4. Billed volume
The following tables show the water and sewage billed volume, quarter-on-quarter and 9-month basis, per customer category and region.
WATER AND SEWAGE BILLED VOLUME (1) PER CUSTOMER CATEGORY - million m 3 | |||||||||
Water | Sewage | Water + Sewage | |||||||
Category | 3Q16 | 3Q15 | % | 3Q16 | 3Q15 | % | 3Q16 | 3Q15 | % |
Residential | 377.6 | 363.1 | 4.0 | 321.0 | 306.1 | 4.9 | 698.6 | 669.2 | 4.4 |
Commercial | 40.3 | 39.6 | 1.8 | 38.5 | 37.8 | 1.9 | 78.8 | 77.4 | 1.8 |
Industrial | 8.0 | 8.0 | - | 9.5 | 9.6 | (1.0) | 17.5 | 17.6 | (0.6) |
Public | 10.2 | 9.6 | 6.3 | 9.0 | 8.4 | 7.1 | 19.2 | 18.0 | 6.7 |
Total retail | 436.1 | 420.3 | 3.8 | 378.0 | 361.9 | 4.4 | 814.1 | 782.2 | 4.1 |
Wholesale (3) | 58.4 | 52.8 | 10.6 | 7.9 | 5.8 | 36.2 | 66.3 | 58.6 | 13.1 |
Total | 494.5 | 473.1 | 4.5 | 385.9 | 367.7 | 4.9 | 880.4 | 840.8 | 4.7 |
9M16 | 9M15 | % | 9M16 | 9M15 | % | 9M16 | 9M15 | % | |
Residential | 1,135.6 | 1,090.1 | 4.2 | 961.4 | 916.0 | 5.0 | 2,097.0 | 2,006.1 | 4.5 |
Commercial | 121.7 | 119.5 | 1.8 | 115.7 | 113.4 | 2.0 | 237.4 | 232.9 | 1.9 |
Industrial | 23.7 | 24.5 | (3.3) | 28.8 | 29.2 | (1.4) | 52.5 | 53.7 | (2.2) |
Public | 30.5 | 30.8 | (1.0) | 26.8 | 24.8 | 8.1 | 57.3 | 55.6 | 3.1 |
Total retail | 1,311.5 | 1,264.9 | 3.7 | 1,132.7 | 1,083.4 | 4.6 | 2,444.2 | 2,348.3 | 4.1 |
Wholesale (3) | 167.1 | 164.9 | 1.3 | 21.1 | 18.3 | 15.3 | 188.2 | 183.2 | 2.7 |
Total | 1,478.6 | 1,429.8 | 3.4 | 1,153.8 | 1,101.7 | 4.7 | 2,632.4 | 2,531.5 | 4.0 |
WATER AND SEWAGE BILLED VOLUME (1) PER REGION - million m 3 | |||||||||
Water | Sewage | Water + Sewage | |||||||
Region | 3Q16 | 3Q15 | % | 3Q16 | 3Q15 | % | 3Q16 | 3Q15 | % |
Metropolitan | 283.5 | 271.6 | 4.4 | 246.8 | 235.7 | 4.7 | 530.3 | 507.3 | 4.5 |
Regional (2) | 152.6 | 148.7 | 2.6 | 131.2 | 126.2 | 4.0 | 283.8 | 274.9 | 3.2 |
Total retail | 436.1 | 420.3 | 3.8 | 378.0 | 361.9 | 4.4 | 814.1 | 782.2 | 4.1 |
Wholesale (3) | 58.4 | 52.8 | 10.6 | 7.9 | 5.8 | 36.2 | 66.3 | 58.6 | 13.1 |
Total | 494.5 | 473.1 | 4.5 | 385.9 | 367.7 | 4.9 | 880.4 | 840.8 | 4.7 |
9M16 | 9M15 | % | 9M16 | 9M15 | % | 9M16 | 9M15 | % | |
Metropolitan | 846.0 | 806.6 | 4.9 | 735.1 | 698.2 | 5.3 | 1,581.1 | 1,504.8 | 5.1 |
Regional (2) | 465.5 | 458.3 | 1.6 | 397.6 | 385.2 | 3.2 | 863.1 | 843.5 | 2.3 |
Total retail | 1,311.5 | 1,264.9 | 3.7 | 1,132.7 | 1,083.4 | 4.6 | 2,444.2 | 2,348.3 | 4.1 |
Wholesale (3) | 167.1 | 164.9 | 1.3 | 21.1 | 18.3 | 15.3 | 188.2 | 183.2 | 2.7 |
Total | 1,478.6 | 1,429.8 | 3.4 | 1,153.8 | 1,101.7 | 4.7 | 2,632.4 | 2,531.5 | 4.0 |
(1) Unaudited | |||||||||
(2) Including coastal and interior region | |||||||||
(3) Reused water volume and non-domestic sewage are included in |
PAGE: 15 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Comments on the Company’s Performance
5. Costs, administrative, selling and construction expenses
In 3Q16, costs, administrative, selling and construction expenses, grew 4.9% (R$ 125.2 million). Excluding construction costs, total costs and expenses increased by 2.8% (R$ 44.7 million).
As a percentage of net revenue, costs and expenses were 80.2% in 3Q15 and 71.8% in 3Q16.
R$ million | ||||||||
3Q16 | 3Q15 | Chg. (R$) | % | 1H16 | 1H15 | Chg. (R$) | % | |
Salaries and payroll charges and Pension plan obligations | 292.3 | 552.0 | (259.7) | (47.0) | 1,488.0 | 1,615.3 | (127.3) | (7.9) |
General supplies | 45.6 | 42.0 | 3.6 | 8.6 | 124.5 | 133.7 | (9.2) | (6.9) |
Treatment supplies | 64.0 | 62.9 | 1.1 | 1.7 | 205.3 | 198.8 | 6.5 | 3.3 |
Services | 347.1 | 296.6 | 50.5 | 17.0 | 945.8 | 862.5 | 83.3 | 9.7 |
Electricity | 224.7 | 220.0 | 4.7 | 2.1 | 707.9 | 587.4 | 120.5 | 20.5 |
General expenses | 249.3 | 144.5 | 104.8 | 72.5 | 640.6 | 247.7 | 392.9 | 158.6 |
Tax expenses | 22.6 | 19.6 | 3.0 | 15.3 | 66.5 | 57.9 | 8.6 | 14.9 |
São Paulo state government reimbursement | - | - | - | - | - | (696.3) | 696.3 | - |
Sub-total | 1,245.6 | 1,337.6 | (92.0) | (6.9) | 4,178.6 | 3,007.0 | 1,171.6 | 39.0 |
Depreciation and amortization | 280.2 | 271.3 | 8.9 | 3.3 | 859.1 | 808.7 | 50.4 | 6.2 |
Allowance for doubtful accounts | 89.7 | (38.1) | 127.8 | (335.4) | 110.2 | 9.4 | 100.8 | 1,072.3 |
Sub-total | 369.9 | 233.2 | 136.7 | 58.6 | 969.3 | 818.1 | 151.2 | 18.5 |
Costs, administrative and selling expenses | 1,615.5 | 1,570.8 | 44.7 | 2.8 | 5,147.9 | 3,825.1 | 1,322.8 | 34.6 |
Construction costs | 1,073.5 | 993.0 | 80.5 | 8.1 | 2,563.2 | 2,454.6 | 108.6 | 4.4 |
Costs, adm., selling and construction expenses | 2,689.0 | 2,563.8 | 125.2 | 4.9 | 7,711.1 | 6,279.7 | 1,431.4 | 22.8 |
% of net revenue | 71.8 | 80.2 | 75.5 | 74.0 |
5.1. Salaries and payroll charges and Pension plan obligations
There was a decrease of R$ 259.7 million in 3Q16, mainly due to:
• Decrease of R$ 307.4 million due to the migration of 3,572 participants from the Defined Benefit Plan (G1) to the Defined Contribution Plan (Sabesprev Mais), generating an advance decrease of R$ 334.2 million in the actuarial deficit, offset by the extraordinary contribution and incentive of R$ 26.8 million.
The above decrease was partly compensated by the following factors:
· Increase of R$ 24.1 million due to the application of a 10.03% salary adjustment in May 2016;
· Increase of R$ 13.7 million in provision for severance pay (TAC); and
· R$ 8.8 million rise in provisions for supplementary payments for retirement plans and pensions under the G0 Plan, due to changes in actuarial assumptions
5.2. Services
Services expenses, in the amount of R$ 347.1 million, grew R$ 50.5 million or 17.0%, in comparison to R$ 296.6 million in 3Q15. The main items that led to this increase were:
· Advertising campaigns amounting to R$ 14 million;
· Maintenance of networks and sewage connections, amounting to R$ 11.7 million;
· Cost of leasing power generator machines for transferring water from the Rio Grande to the Taiaçupeba reservoir, at a cost of R$ 6.7 million;
· Reading water meters and delivering bills, R$ 4.5 million; and
· Surveillance contract, R$ 3.4 million.
5.3. Electricity
Electricity expenses totaled R$ 224.7 million in 3Q16, an increase of R$ 4.7 million or 2.1% in comparison to the R$ 220.0 million in 3Q15. The main factors that contributed to this increase were:
· Average increase of 12.0% in the free market tariffs, with an 8.5% increase in consumption;
PAGE: 16 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Comments on the Company’s Performance
· Average increase of 2.7% in the grid market tariff (TUSD), with a 7.4% decrease in consumption; and
· Average decrease of 8.6% in the regulated market tariffs, with consumption remaining stable.
In 3Q16, the regulated market accounted for 37.1% of the total electricity consumed by the Company, the free market accounted for 33.7% and the grid market accounted for 29.2% of total consumption.
5.4. General expenses
General expenses increased R$ 104.8 million, totaling R$ 249.3 million in 3Q16, versus the R$ 144.5 million recorded in 3Q15, mainly due to:
· Provision of R$ 38.1 million concerning the agreement entered into with EMAE – Empresa Metropolitana de Águas e Energia;
· R$ 21.1 million increase in provisioning for court proceedings;
· Higher provision for the Municipal Fund for Environmental Sanitation and Infrastructure, in the amount of R$ 21.8 million, as a result of the increase in revenues with the municipality of São Paulo; and
· Reversal of provision in 3Q15, totaling R$ 17.9 million, due to the recovery of amounts from the São Paulo State Government (GESP), due to employees assignment.
5.5. Tax expenses
Increase of R$ 3.0 million, largely due to the increase in the Municipal Property Tax (IPTU) in 2016, related to the properties in São Paulo.
5.6. Depreciation and amortization
R$ 8.9 million increase or 3.3%, reaching R$ 280.2 million in 3Q16 in comparison to the R$ 271.3 million recorded in 3Q15, largely due to the beginning of operations of intangible assets, in the amount of R$ 2.2 billion.
5.7. Allowance for doubtful accounts
R$ 127.8 million increase, due mainly to:
• Increase in the write-offs, net of recoveries, amounting to R$ 39.5 million;
• Increase in delinquency, generating an increase of 49.5 million; and
• Reversal of R$ 70.5 million in the provision for losses with municipalities in 3Q15.
This increase was partially offset by the increased receipt of court-ordered debt payments, especially from the city of Guarulhos, amounting to R$ 31.6 million.
6. Other operating revenues (expenses), net
Other net operational revenues and expenses reported a negative variation of R$ 48.0 million, mainly due to the following non-recurring events in 3Q15:
· Receipt of R$ 22.1 million from REAGUA - Programa Estadual de Apoio à Recuperação de Águas (State Program to Support Water Recovery);
· Sale of properties for R$ 16.6 million; and
· Sale of surplus electricity for R$ 4 million.
7. Financial result
PAGE: 17 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
R$ million | ||||
3Q16 | 3Q15 | Chg. | % | |
Financial expenses, net of income | (91.7) | (105.6) | 13.9 | (13.2) |
Net monetary and exchange variation | (85.1) | (1,433.8) | 1,348.7 | (94.1) |
Financial result | (176.8) | (1,539.4) | 1,362.6 | (88.5) |
7.1. Financial income and expenses | ||||
R$ million | ||||
3Q16 | 3Q15 | Chg. | % | |
Financial expenses | ||||
Interest and charges on international loans and financing | (28.5) | (39.2) | 10.7 | (27.3) |
Interest and charges on domestic loans and financing | (80.5) | (80.9) | 0.4 | (0.5) |
Other financial expenses | (49.2) | (50.4) | 1.2 | (2.4) |
Total financial expenses | (158.2) | (170.5) | 12.3 | (7.2) |
Financial income | 66.5 | 64.9 | 1.6 | 2.5 |
Financial expenses net of income | (91.7) | (105.6) | 13.9 | (13.2) |
Decrease of R$ 13.9 million, mainly due to lower costs for interest and charges on external loans and | ||||
financing, which decrease by R$ 10.7 million due to lower debt balances due to the devaluation of the dollar | ||||
and the yen at the close of 3Q16, against 3Q15 (-18.3% and -3.3%, respectively). | ||||
7.2. Monetary and exchange rate variation on assets and liabilities | ||||
R$ million | ||||
3Q16 | 3Q15 | Chg. | % | |
Monetary variation on loans and financing | (24.4) | (25.9) | 1.5 | (5.8) |
Currency exchange variation on loans and financing | (79.2) | (1,448.9) | 1,369.7 | (94.5) |
Other monetary variations | (9.1) | (18.6) | 9.5 | (51.1) |
Monetary/exchange rate variation on liabilities | (112.7) | (1,493.4) | 1,380.7 | (92.5) |
Monetary/exchange rate variation on assets | 27.6 | 59.6 | (32.0) | (53.7) |
Monetary/exchange rate variation, net | (85.1) | (1,433.8) | 1,348.7 | (94.1) |
7.2.1 Monetary and exchange rate variation on liabilities
The effect of monetary and exchange rate variation on liabilities 3Q16 was R$ 1,380.7 million less than in 3Q15, in particular:
· A positive variation of R$ 1,369.7 million in the cost of currency variations on loans and financing, due to the lower appreciation of the dollar and the yen against the Real in 3Q16 (1.1% and 2.7%, respectively), compared with their appreciation in 3Q15 (28.1% and 30.5%, respectively); and
· Decrease in the cost of other monetary variations by R$ 9.5 million, principally due to lower provisioning for court proceedings in 3Q16.
7.2.2 Monetary and exchange rate variation on assets
A decrease of R$ 32 million, mainly due to the non-recurring monetary adjustment of the agreement with the municipality of Santos in 3Q15.
8. Income tax and social contribution
Grew R$ 586.0 million, due to the increase in taxable income in 3Q16, when compared to 3Q15.
9. Indicators
PAGE: 18 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Comments on the Company’s Performance
9.1. Operating
The volume of water produced remained with an upward trend in the quarter and had an increase of 9.1%. In the year, the increase was of 9.4%.
Concerning the water losses, it's possible to observe that the loss regarding the micro-measurement (IPM) increased from 28.3% in 3Q15 to 31.4% in 3Q16. The figure of the 3Q15 was influenced not only by loss control initiatives, but also by the demand management, resulting from the water crisis and the consequent need to reduce the pressure on the network. It is worth remembering that this measurement considers the average of the last 12 months.
Operating indicators * | 3Q16 | 3Q15 | % |
Water connections (1) | 8,595 | 8,366 | 2.7 |
Sewage connections (1) | 7,036 | 6,806 | 3.4 |
Population directly served - water (2) | 25.7 | 25.5 | 0.8 |
Population directly served - sewage (2) | 23.2 | 22.7 | 2.2 |
Number of employees | 14,172 | 14,056 | 0.8 |
Water volume produced in the quarter(3) | 671 | 615 | 9.1 |
Water volume produced in 9M (3) | 2,007 | 1,834 | 9.4 |
IPM - Measured water loss (%) | 31.4 | 28.3 | 11.0 |
IPDt (liters/connection x day) | 299 | 261 | 14.6 |
(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 million of cubic meters | |||
(*) Unaudited | |||
9.2. Financial | |||
Economic Indexes * (quarter end) | 3Q16 | 3Q15 | |
Accumulated Amplified Consumer Price Index (%) | 1.04 | 1.39 | |
Accumulated Referential Rate (%) | 0.58 | 0.61 | |
Interbank Deposit Certificate (%) | 14.13 | 14.13 | |
US DOLAR (R$) | 3.2462 | 3.9729 | |
YEN (R$) | 0.03207 | 0.03316 | |
(*) Unaudited |
10. Loans and financing
In October 2016, the Company raised a foreign loan of US$ 150 million, for a term of 3 years, with interest at a margin of 4.5% p.a. over the 3-month LIBOR rate. Interest on the loan will be payable quarterly, and capital repayments will be six-monthly after an 18-month grace period. The proceeds of the loan were used to settle the Eurobond 2016 issue, for a total of US$ 140 million, and other debts maturing in 2016.
PAGE: 19 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Comments on the Company’s Performance | ||||||||
R$ million | ||||||||
INSTITUTION | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 Onwards |
Total |
Local currency | ||||||||
Caixa Econômica Federal | 13.8 | 58.2 | 62.2 | 64.0 | 66.2 | 69.6 | 791.7 | 1,125.7 |
Debentures | 43.2 | 595.3 | 887.7 | 998.3 | 415.4 | 196.5 | 429.2 | 3,565.6 |
BNDES | 21.3 | 85.3 | 87.3 | 90.0 | 72.2 | 71.7 | 354.0 | 781.8 |
Leasing | 3.6 | 26.1 | 27.4 | 28.8 | 30.3 | 32.0 | 402.7 | 550.9 |
Others | 0.2 | 0.7 | 1.4 | 1.4 | 1.4 | 1.4 | 5.3 | 11.8 |
Interest and other charges | 59.7 | 67.4 | - | - | - | - | - | 127.1 |
Total in local currency | 141.8 | 833.0 | 1,066.0 | 1,182.5 | 585.5 | 371.2 | 1,982.9 | 6,162.9 |
Foreign currency | ||||||||
IADB | 86.0 | 147.2 | 106.4 | 106.4 | 106.4 | 106.4 | 1,143.4 | 1,802.2 |
IBRD | - | - | - | 8.2 | 16.4 | 16.4 | 205.2 | 246.2 |
Eurobonds | 454.5 | - | - | - | 1,132.7 | - | - | 1,587.2 |
JICA | 0.0 | 71.5 | 72.9 | 118.1 | 118.1 | 118.1 | 1,297.1 | 1,795.8 |
BID 1983AB | - | 77.7 | 77.0 | 57.4 | 55.5 | 25.0 | 47.7 | 340.3 |
Interest and other charges | 48.3 | 6.0 | - | - | - | - | - | 54.3 |
Total in foreign currency | 588.8 | 302.4 | 256.3 | 290.1 | 1,429.1 | 265.9 | 2,693.4 | 5,826.0 |
Total | 730.6 | 1,135.4 | 1,322.3 | 1,472.6 | 2,014.6 | 637.1 | 4,676.3 | 11,988.9 |
11. Capex
In the third quarter of 2016, the Company invested R$ 1.1 billion, totaling R$ 2.7 billion in the first nine months of 2016.
PAGE: 20 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
1 Operations
Companhia de Saneamento Básico do Estado de São Paulo ("SABESP" or the "Company") is a mixed-capital company headquartered in São Paulo, at Rua Costa Carvalho, 300, CEP 05429-900, controlled by the São Paulo State Government. The Company is engaged in the provision of basic and environmental sanitation services in the State of São Paulo, as well as it supplies treated water and sewage services on a wholesale basis.
In addition to providing basic sanitation services in the State of São Paulo, SABESP may perform these activities in other states and countries, and can operate in drainage, urban cleaning, solid waste handling and energy markets. The objective set in the new vision of SABESP is to be recognized as the company that ensured universal access to water and sewage services in its marketplace, in a sustainable and competitive manner, with excellence in customer service.
As of September 30, 2016, the Company operated water and sewage services in 366 municipalities of the State of São Paulo. Most of these municipalities operations are based on 30-year concession, program and services contracts. The Company has two partial contracts with the municipality of Mogi das Cruzes, however, since most of municipality is serviced by wholesale, it was not included in the 366 municipalities. As of September 30, 2016, the Company had 368 contracts.
SABESP is not temporarily operating in some municipalities due to judicial orders. The lawsuits in progress refer to Macatuba and Cajobi, and the carrying amount of these municipalities’ intangible assets was R$4,345 as of September 30, 2016 and December 31, 2015.
As of September 30, 2016, 55 concession agreements had expired and are being negotiated. From September 30, 2016 to 2030, 34 concession agreements will expire. Management believes that concession agreements expired and not yet renewed will result in new contracts, disregarding the risk of discontinuity in the provision of municipal water supply and sewage services. By September 30, 2016, 279 program and services contracts were signed (278 contracts as of December 31, 2015).
As of September 30, 2016, the carrying amount of the underlying assets used in the 55 concessions of the municipalities under negotiation totaled R$6,489,333, accounting for 21.37% of the total, and the related gross revenue for the nine-month period then ended totaled R$1,322,077, accounting for 12.28% of the total.
The Company’s operations are concentrated in the municipality of São Paulo, which represents 55.35% of the gross revenues as of September 30, 2016 (51.52% as of September 30, 2015) and 45.84% of intangible assets (43.37% as of December 31, 2015).
On June 23, 2010, the State of São Paulo, the Municipality of São Paulo, the Company and the regulatory agency “Sanitation and Energy Regulatory Agency – ARSESP” signed an agreement to share the responsibility for water supply and sewage services to the Municipality of São Paulo based on a 30-year concession agreement. This agreement is extendable for another 30 years, pursuant to the law. This agreement sets forth SABESP as the exclusive service provider and designates ARSESP as regulator, establishing prices, controlling and monitoring services.
Also, on June 23, 2010, the State of São Paulo, the Municipality of São Paulo and SABESP signed the “Public service provision agreement of water supply and sewage services”, a 30-year concession agreement which is extendable for another 30 years. This agreement involves the following activities:
i. protection of the sources of water in collaboration with other agencies of the State and the City; ii. capture, transport and treat of water; iii. collect, transport, treatment and final dispose of sanitary sewage; and iv. adoption of other actions of basic and environmental sanitation.
The Company operates under an authorization by public deed in some municipalities in the Santos coast region and in the Vale do Ribeira, where the Company started to operate after the merger of the companies that formed it. In September 2015, the Company entered into a water supply and sewage public utility services agreement with the municipality of Santos. Additional information is presented in Note 9(d) of the Annual Financial Statements of December 31, 2015.
PAGE: 21 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
Article 58 of Law 11,445/07 determines that precarious and overdue concessions, as well as those effective for an undetermined period of time, including those that do not have an instrument formalizing them, will be valid until December 31, 2010. However, Article 2 of Law 12,693 of July 24, 2012, which amended Article 7-A of Law 11,578 of November 26, 2007, allows program agreements to be executed until December 31, 2016.
The Company’s Management understands that the concession agreements not yet renewed are valid and will be governed by Laws 8,987/95 and 11,445/07, including those municipalities served without an agreement.
Public deeds are valid and governed by the Brazilian Civil Code.
The Company's shares have been listed in the Novo Mercado (New Market) segment of BM&FBovespa under the ticker symbol SBSP3 since April 2002 and on the New York Stock Exchange (NYSE) as American Depositary Receipts (“ADRs”) Level III, under the SBS code, since May 2002.
Since 2008, the Company has been setting up partnerships with other companies, which resulted in the following companies: Sesamm, Águas de Andradina, Saneaqua Mairinque, Aquapolo Ambiental, Águas de Castilho, Attend Ambiental and Paulista Geradora de Energia. Although SABESP has no majority interest in the capital stock of these companies, the shareholders’ agreements provide for the power of veto and casting vote in certain issues jointly with associates, indicating the shared control in the management of investees.
The 2014-2015 water condition presented the lowest rainfall and inflow ever seen in 85 years, especially in the reservoirs composing the Cantareira System. During the rainy season, from October 2015 to March 2016, rainfall in the region returned to the normal levels expected for the period which, jointly with the various measures adopted by the Company to mitigate water shortage impacts, the collaboration of the population in water saving and the emergency works undertaken in 2014 and 2015 resulted in the recovery of water levels in the reservoirs of the Cantareira System.
Consequently, since May 1, 2016, the Water Consumption Reduction Incentive Program. effective since February 2014, and the Contingency Tariff, effective as of January 2015, were cancelled.
The interconnection of the Rio Grande (Billings) Reservoir with the Alto Tietê System was inaugurated in September 2015 and allowed the Alto Tietê System to serve regions previously served by the Cantareira System only. This project enables the transfer of up to 4m³/s from the Rio Grande (Billings) Reservoir to the Alto Tietê System, contributing to water supply and security in the São Paulo Metropolitan Region .
Also regarding the investments designed to increase expansion and water security in the São Paulo Metropolitan Region, two important projects will be concluded in 2017: (i) the Jaguarí-Atibainha interconnection, which will transfer up to 5.13 m³/s to the Cantareira System; and (ii) the construction of the São Lourenço Production System, which will expand the storage, production and distribution capacity by 6.4 m³/s.
The total volume of water stored in our water sources in September 2016 was 495% higher than in the same period in 2015, i.e. in September 2016, stored water totaled 831.9 million m³ versus 139.8 million m³ in September 2015, excluding the technical reserve.
However, in spite of the end of the Water Consumption Reduction Incentive Program and the Contingency Tariff in April, water production has not yet reached pre-crisis levels, showing that consumer habits may have changed.
The Company’s Management expects that with the improvement of water conditions and operating cash, in addition to the lines of credit available for for investments, the Company will have sufficient funds to meet its liabilities and not compromise the investments necessary to water security.
See other disclosures about this matter in Note 24 – operating revenue.
The interim financial information was approved by the Board of Directors on November 10, 2016.
PAGE: 22 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
2 Basis of preparation and presentation of the financial statements
Presentation of the quarterly financial information
The quarterly financial information as of September 30, 2016, was prepared based on the provisions of CPC 21 (R1) – Interim Financial Information and the international standard IAS 34 – Interim Financial Reporting, issued by the International Accounting Standards Board (IASB), applicable to the preparation of Quarterly Information Form– ITR and they are fairly presented consistent with the rules issued by the Brazilian Securities and Exchange Commission (CVM). Therefore, this Interim Financial Information takes into consideration the official letter CVM/SNC/SEP 003 of April 28, 2011, which allows the entities to present selected notes to the financial statements, in cases of redundant information already disclosed in the Annual Financial Statements. The interim financial information for September 30, 2016, therefore, does not include all the notes and reporting required by the annual financial statements, and accordingly, shall be read jointly with the Annual Financial Statements as of December 31, 2015, prepared pursuant to the International Financial Reporting Standards – IFRS, issued by the International Accounting Standards Board – IASB and pursuant to the accounting practices adopted in Brazil which observe the pronouncements issued by the Brazilian Accounting Pronouncements Committee- CPC.
3 Summary of significant accounting policies
The accounting policies used in the preparation of the quarterly financial information for the quarter ended September 30, 2016 are consistent with those used to prepare the Annual Financial Statements for the year ended December 31, 2015. These policies are disclosed in Note 3 to the Annual Financial Statements.
4 Risk Management
4.1 Financial Risk Management
Financial risk factors
The Company's activities are affected by Brazilian economic scenario, making it exposed to market risk (exchange rate and interest rate), credit risk and liquidity risk. The Company’s financial risk management is focused on the unpredictability of financial markets and seeks to minimize potential adverse effects on the Company’s financial performance.
The Company has not utilized derivative instruments in any of the reported periods.
(a) Market risk
Foreign currency risk
SABESP’s foreign exchange exposure implies market risks associated with currency fluctuations, since the Company has foreign currency-denominated liabilities, mainly US dollar and yen-denominated short and long-term borrowings.
The management of SABESP’s foreign currency exposure considers several current and projected economic factors, besides market conditions.
This risk arises from the possibility that the Company may incur in losses due to exchange rate fluctuations that would impact liability balances of foreign currency-denominated borrowings and financing raised in the market and related financial expenses. The Company does not maintain hedge or swap contracts or any derivative financial instrument to hedge against this risk.
A significant amount of the Company’s financial debt is indexed to the U.S. dollar and Yen, in the total amount of R$5,850,794 as of September 30, 2016 (R$6,640,256 as of December 31, 2015). Below, the Company’s exposure to exchange risk:
PAGE: 23 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
September 30, 2016 | December 31, 2015 | |||
Foreign | Foreign | |||
currency | R$ | currency | R$ | |
Borrowings and financing – US$ | 1,231,497 | 3,997,686 | 1,242,273 | 4,850,827 |
Borrowings and financing – Yen | 56,089,939 | 1,798,804 | 53,906,927 | 1,748,202 |
Interest and charges from borrowings and financing – | ||||
US$ | 50,772 | 29,813 | ||
Interest and charges from borrowings and financing – Yen | 3,532 | 11,414 | ||
Total exposure | 5,850,794 | 6,640,256 | ||
Borrowing cost – US$ | (21,753) | (19,786) | ||
Borrowing cost – Yen | (2,937) | (2,646) | ||
Total foreign currency-denominated borrowings (Note 15) | 5,826,104 | 6,617,824 |
The 12% decrease in foreign-currency denominated debt between September 30, 2016 and December 31, 2015, was mainly due to the following:
1) Exchange rate changes, due to the 16.9% decrease in the US dollar, from R$3.9048 as of December 31, 2015 to R$3.2462 as of September 30, 2016. The US dollar-denominated debt accounts for 69.1% of foreign currency-denominated debts; and
2) A 2.9% increase in Yen-denominated debt, due to the funding of loan and financing agreements: JICA 19, in the amount of R$144,497. These increases were reduced due to the 1.1% decrease in the Yen exchange rate, which went from R$0.03243 as of December 31, 2015, to R$0.03207 as of September 30, 2016.
As of September 30, 2016, if the Brazilian real had depreciated or appreciated by 10% against the US dollar and Yen, effects on results before taxes on the nine-month period ended September 30, 2016, considering the other variables are as remaining constant, in addition to the impacts mentioned above, would have been R$585,079 (R$664,026 as of December 31, 2015), lower or higher, mainly as a result of exchange losses or gains on the translation of foreign currency-denominated borrowings.
Scenario I below presents the effect in income statements for the next 12 months, considering the projected rates of the U.S. dollar and the Yen. Considering the other variables as remaining constant, the impacts for the next 12 months are shown in scenarios II and III with possible depreciations of 25% and 50%, respectively, in the Brazilian real.
Scenario I | Scenario II | Scenario | |||
(Probable) | (+25%) | III(+50%) | |||
(*) | |||||
Net currency exposure as of September 30, 2016 (Liabilities) in | |||||
US$ | 1,231,497 | 1,231,497 | 1,231,497 | ||
US$ rate as of September 30, 2016 | 3.2462 | 3.2462 | 3.2462 | ||
Exchange rate estimated according to the scenario | 3.4000 | 4.2500 | 5.1000 | ||
Difference between the rates | (0.1538) | (1.0038) | (1.8538) | ||
Effect on net financial result R$ - (loss) | (189,404) | (1,236,177) | (2,282,949) | ||
Net currency exposure as of September 30, 2016 (Liabilities) in | |||||
Yen | 56,089,939 | 56,089,939 | 56,089,939 | ||
US$ rate as of September 30, 2016 | 0.03207 | 0.03207 | 0.03207 |
PAGE: 24 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information | |||||
Scenario I | Scenario II | Scenario | |||
(Probable) | (+25%) | III(+50%) | |||
(*) | |||||
Exchange rate estimated according to the scenario | 0.03379 | 0.04224 | 0.05069 | ||
Difference between the rates | (0.00172) | (0.01017) | (0.01862) | ||
Effect on net financial result R$ - (loss) | (96,475) | (570,435) | (1,044,395) | ||
Total effect on net financial result in R$ - (loss) | (285,879) | (1,806,612) | (3,327,344) | ||
(*) For the probable scenario in US dollar, the exchange rate estimated for September 30, 2017 was used, pursuant to the Focus | |||||
Report – BACEN. For the Yen, the average exchange rate was considered for the 12-month period after September 30, 2016, | |||||
according to BM&FBovespa Reference Rate report. |
Interest rate risk
This risk arises from the possibility that the Company could incur losses due to fluctuations in interest rates, increasing the financial expenses related to borrowings and financing.
The Company has not entered into any derivative contract to hedge against this risk; however continually monitors market interest rates, in order to evaluate the possible need to replace its debt.
The table below provides the Company's borrowings and financing subject to variable interest rate:
September 30, 2016 | December 31, 2015 | ||
TR(i) | 1,524,954 | 1,498,085 | |
CDI(ii) | 1,082,228 | 1,617,191 | |
TJLP(iii) | 1,182,951 | 1,114,977 | |
IPCA(iv) | 1,707,269 | 1,623,201 | |
LIBOR(v) | 2,402,539 | 2,926,628 | |
Interest and charges | 136,730 | 144,546 | |
Total | 8,036,671 | 8,924,628 | |
(i) | TR – Interest Benchmark Rate | ||
(ii) | CDI – (Certificado de Depósito Interbancário), an interbank deposit certificate | ||
(iii) | TJLP – (Taxa de Juros a Longo Prazo), a long-term interest rate index | ||
(iv) | IPCA – (Índice Nacional de Preços ao Consumidor Amplo), a consumer price index | ||
(v) | LIBOR – London Interbank Offered Rate |
Another risk to which the Company is exposed, is the mismatch of the monetary restatement indices of its debts with those of its service revenues. Water supply and sewage services tariff adjustments do not necessarily follow the increases in the inflation indexes to adjust borrowings, financing and interest rates affecting indebtedness.
As of September 30, 2016, if interest rates on borrowings and financing had been 1% higher or lower with all other variables held constant, the effects on profit before taxes for the nine-month period ended September 30, 2016 would have been R$80,367 (R$89,246 as of December 31, 2015), lower or higher, mainly as a result of lower or higher interest expense on floating rate borrowings and financing.
(b) Credit risk
Credit risk arises from cash and cash equivalents, deposits in banks and financial institutions, as well as credit exposures to wholesale basis and retail customers, including outstanding accounts receivable, restricted cash and accounts receivable from related parties. Credit risk exposure to customers is mitigated by sales to a dispersed base.
PAGE: 25 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
The maximum exposures to credit risk as of September 30, 2016 are the carrying amounts of instruments classified as cash equivalents, deposits in banks and financial institutions, restricted cash, trade receivables and accounts receivable from related parties at the end of the reporting period. See additional information in Notes 6, 7, 8 and 9.
Regarding the financial assets held with financial institutions, the credit quality that is not past due or subject to provision for impairment can be assessed by reference to external credit ratings (if available) or to historical information about counterparty default rates. The credit quality of counterparties which are banks, such as deposits and financial investments, the Company considers the lower rating of the counterparty published by three main international rating agencies (Fitch, Moody's and S&P), according to internal policy of market risk management:
September 30, 2016 | December 31, 2015 | |
Cash at bank and short-term bank deposits | ||
AA+(bra) | 1,414,851 | 1,638,589 |
Other (*) | 614 | 625 |
1,415,465 | 1,639,214 |
(*) This category includes current accounts and investment funds in banks, which have no credit rating | ||||||
information available. | ||||||
The available credit rating information of the banks in which the Company made deposit transactions and | ||||||
financial investments in domestic currency (R$ - domestic rating) during the period is as follows: | ||||||
Banks | Fitch | Moody's | Standard Poor's | |||
Banco do Brasil S/A | AA+(bra) | Aa1.br | - | |||
Banco Santander Brasil S/A | AAA(bra) | Aaa.br | brAA- | |||
Brazilian Federal Savings Bank | AA+(bra) | Aa1.br | brAA- | |||
Banco Bradesco S/A | AAA(bra) | Aa1.br | brAA- | |||
Itaú Unibanco Holding S/A | AAA(bra) | Aa1.br | brAA- |
(c) Liquidity risk
The Company's liquidity is primarily reliant upon cash provided by operating activities, borrowings from Brazilian Federal and State governmental financial institutions, and financing in the domestic and international capital markets. The liquidity risk management considers the assessment of its liquidity requirements to ensure it has sufficient cash to meet its operating and capital expenditures needs, as well as the payment of its debts.
The funds held by the Company are invested in interest-bearing current accounts, time deposits and securities, selecting instruments with appropriate maturity or liquidity sufficient to provide margin as determined by projections mentioned above.
The table below shows the financial liabilities of the Company and São Lourenço PPP’s commitments, into relevant maturities, including the installment of principal and future interest to be paid according to the agreement.
PAGE: 26 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information | |||||||
October to December 2016 |
|||||||
2021 | |||||||
2017 | 2018 | 2019 | 2020 | onwards | Total | ||
As of September 30, 2016 | |||||||
Liabilities | |||||||
Borrowings and financing | 771,864 | 1,568,442 | 1,762,223 | 1,852,462 | 2,337,655 | 6,628,393 | 14,921,039 |
Trade payables and contractors | 257,166 | - | - | - | - | - | 257,166 |
Services payable | 378,831 | - | - | - | - | - | 378,831 |
Public-Private Partnership – PPP (*) | 11,509 | 46,038 | 348,227 | 348,227 | 348,227 | 5,664,568 | 6,766,796 |
Program contract commitments | 63,698 | 52,324 | 30,598 | 29,408 | 869 | 17,583 | 194,480 |
(*)The Company also considered future commitments (construction not yet performed) not yet recognized in the financial statements related to São Lourenço PPP, due to the relevance of future cash flows, the impacts on its operations and the fact the Company already has formalized this commitment through an agreement signed by the parties.
Future interest
Future interest was calculated based on the contractual clauses for all agreements. For agreements with floating interest rate, the interest rates used correspond to the base dates above.
Cross default
The Company has borrowings and financing agreements including cross default clauses, i.e., the early maturity of any debt, may imply the early maturity of these agreements. The indicators are continuously monitored in order to avoid the execution of this clause.
(d) Sensitivity analysis on interest rate risk
The table below shows the sensitivity analysis of the financial instruments, prepared in accordance with CVM Rule 475/2008 in order to evidence the balances of main financial assets and liabilities, calculated at a rate projected until the final settlement of each contract, considering a probable scenario (scenario I), appreciation of 25% (scenario II) and 50% (scenario III).
The purpose of the sensitivity analysis is to measure the impact of changes in the market over the financial instruments of the Company, considering constant all other variables. In the time of settlement, the amounts can be different from those presented, due to the estimates used in the measurement.
September 30, 2016 | |||||||
Scenario I | Scenario II | Scenario III | |||||
Indicators | Exposure | (Probable) (i) | 25% | 50% | |||
Assets | |||||||
CDI | 1,350,772 | 11.7700%(*) | 8.8275% | 5.8850% | |||
Financial income | 158,986 | 119,239 | 79,493 | ||||
Liabilities | |||||||
CDI | (1,082,228) | 11.7700%(*) | 8.8275% | 5.8850% | |||
Interest to be incurred | (127,378) | (95,534) | (63,689) | ||||
CDI net exposure | 268,544 | 31,608 | 23,705 | 15,804 | |||
Liabilities | |||||||
TR | (1,524,954) | 0.0075% (***) | 0.0094% | 0.0113% | |||
Expenses to be incurred | (114) | (143) | (172) |
PAGE: 27 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information | ||||||||
September 30, 2016 | ||||||||
Scenario I | Scenario II | Scenario III | ||||||
Indicators | Exposure | (Probable) (i) | 25 | 50 | ||||
IPCA | (1,707,269) | 5.0700%(*) | 6.3375% | 7.6050% | ||||
Expenses to be incurred | (86,559) | (108,198) | (129,838) | |||||
TJLP | (1,182,951) | 7.5000%(*) | 9.3750% | 11.2500% | ||||
Interest to be incurred | (88,721) | (110,902) | (133,082) | |||||
LIBOR | (2,402,539) | 0.9423% | 1.1779% | 1.4135% | ||||
Interest to be incurred | (22,639) | (28,300) | (33,960) | |||||
Total net expenses to be incurred | (166,425) | (223,838) | (281,248) | |||||
(*) | Source: CDI and IPCA (Focus Report – BACEN, September 30, 2016) and TJLP of September 30, 2016 (BACEN). | |||||||
(**) | Source: Bloomberg | |||||||
(***)Source: BM&FBovespa |
(i) Refers to the scenario of interest to be incurred for the 12 months as of September 30, 2016 or until the maturity of the agreements, whichever is shorter.
4.2 Capital management
The Company’s objectives when managing capital are ensure its ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders, and to maintain an optimal capital structure to reduce the cost of capital.
The Company monitors capital based on the leverage ratio. This ratio corresponds to net debt divided by total capital. Net debt corresponds to total borrowings and financing less cash and cash equivalents. Total capital is calculated as total equity as shown in the balance sheet plus net debt.
September 30, 2016 | December 31, 2015 | ||
Total borrowings and financing (Note 15) | 11,988,956 | 13,121,600 | |
(-) Cash and cash equivalents (Note 6) | (1,415,465) | (1,639,214) | |
Net debt | 10,573,491 | 11,482,386 | |
Total equity | 15,524,287 | 13,716,606 | |
Total capital | 26,097,778 | 25,198,992 | |
Leverage ratio | 41% | 46% |
The leverage ratio decreased from 46% as of December 31, 2015 to 41% as of September 30, 2016, chiefly due to the decreased balance of foreign-currency denominated borrowings and financing as a result of 16.9% and 1.1% depreciations of the US dollar and the Yen, respectively, as of September 30, 2016.
4.3 Fair value estimates
It is assumed that balances from trade receivables (current) and accounts payable to suppliers by carrying amount, less impairment, approximate their fair values, considering the short maturity. Long-term trade receivables also approximate their fair values, as they will be adjusted by inflation and/or will bear contractual interest rates over time.
PAGE: 28 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
4.4 Financial instruments
The Company had CTEEP’s shares, which were classified as financial asset held for trading and recognized at fair value through profit or loss. As of April 20, 2016, the Company sold these shares for R$111,117. The Company’s financial instruments included in the borrowings and receivables category comprise cash and cash equivalents, trade receivables, related party balances, other receivables, balances receivable from the Water National Agency – ANA, and the financial instruments under other liabilities category comprised accounts payable to contractors and suppliers, borrowings and financing, balances payable deriving from the Public Private Partnership-PPP and program contract commitments, which are non-derivative financial assets and liabilities with fixed or determinable payments, not quoted in an active market.
As of September 30, 2016, the Company did not have financial liabilities classified as fair value through profit or loss.
The estimated fair values of financial instruments are as follows:
Financial assets
September 30, 2016 | December 31, 2015 | |||
Carrying | Carrying | |||
amount | Fair value | amount | Fair value | |
Cash and cash equivalents | 1,415,465 | 1,415,465 | 1,639,214 | 1,639,214 |
Restricted cash | 18,429 | 18,429 | 29,156 | 29,156 |
Trade receivables | 1,629,174 | 1,629,174 | 1,509,588 | 1,509,588 |
Water National Agency – ANA | 82,895 | 82,895 | 88,368 | 88,368 |
Financial asset held for trading (*) | - | - | 101,500 | 101,500 |
Other receivables | 221,174 | 221,174 | 196,118 | 196,118 |
(*) Amount recorded under “other receivables” in current assets. |
Additionally, SABESP has financial instrument assets receivables from related parties, in the amount of R$871,301 as of September 30, 2016 (R$872,107 as of December 31, 2015), which were calculated in accordance with the conditions negotiated between related parties. The conditions and additional information referring to these financial instruments are disclosed in Note 9 to this interim financial information and Note 10 to the Annual Financial Statements of December 31, 2015. Part of this balance, totaling R$779,372 (R$786,501 as of December 31, 2015), refers to reimbursement of additional retirement and pension plan - G0 and is indexed by IPCA plus simple interest of 0.5% p.m. This interest rate approximates that one practiced by federal government bonds (NTN-b) with terms similar to those of related-party transactions.
Financial liabilities
September 30, 2016 | December 31, 2015 | |||
Carrying | Carrying | |||
amount | Fair value | amount | Fair value | |
Borrowings and financing | 11,988,956 | 12,017,138 | 13,121,600 | 12,625,454 |
Trade payables and contractors | 257,166 | 257,166 | 248,158 | 248,158 |
Services payable | 378,831 | 378,831 | 387,279 | 387,279 |
Program contract commitments | 174,843 | 174,843 | 320,714 | 320,714 |
Public-Private Partnership - PPP | 1,907,733 | 1,907,733 | 1,035,033 | 1,035,033 |
The criteria adopted to obtain the fair values of borrowings and financing, in preparing the interim financial information as of September 30, 2016, are consistent with those adopted in the Annual Financial Statements for the fiscal year ended December 31, 2015. In the Annual Financial Statements, these criteria are disclosed in Note 5.4.
PAGE: 29 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
Considering the nature of other financial instruments, assets and liabilities of the Company, the balances recognized in the balance sheet approximate the fair values, taking into account the maturities close to the end of the reporting period, comparison of contractual interest rates with market rates in similar operations at the end of the reporting period, their nature and maturity terms.
5 Key accounting estimates and judgments
Estimates and judgments are continually evaluated and are based on historical experience and on other factors, including expectations of future events that are believed to be reasonable under the circumstances.
The key accounting estimates and judgments are: (i) allowance for doubtful accounts, (ii) intangible assets arising from concession and program contracts, (iii) provisions, (iv) pension benefits, and (v) deferred income tax and social contribution, and are disclosed in Note 6 to the Annual Financial Statements as of December 31, 2015.
6 Cash and cash equivalents
September 30, 2016 | December 31, 2015 | |
Cash and banks | 64,693 | 77,233 |
Cash equivalents | 1,350,772 | 1,561,981 |
1,415,465 | 1,639,214 |
Cash and cash equivalents include cash, bank deposits and high-liquidity short-term financial investments, mainly represented by repurchase agreements (accruing CDI interest rates), deposited at Banco do Brasil, whose original maturities are lower than three months, which are convertible into a cash amount and subject to an insignificant risk of change in value.
As of September 30, 2016, the average yield of financial investments corresponds to 99.29% of CDI (99.24% for financial assets held for trading as of December 31, 2015).
7 Restricted cash
September 30, 2016 | December 31, 2015 | |
Current | ||
Agreement with the São Paulo municipal government (i) | 13,946 | 13,005 |
Funds raised with the BNDES (ii) | - | 7,109 |
Brazilian Federal Savings – escrow deposit (iii) | 1,122 | 1,433 |
Other | 3,361 | 7,609 |
18,429 | 29,156 |
(i) Agreement with the municipal government of São Paulo where the Company transfers 7.5% of the Municipal revenue to the Municipal Fund;
(ii) Refers to funds raised with the Brazilian Development Bank– BNDES, awaiting the authorization for use; and
(iii) Refers to savings account for receiving escrow deposits regarding lawsuits with final and unappealable decisions in favor of the Company, which are blocked as per contractual clause.
PAGE: 30 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
8 | Trade receivables | |||||
(a) Financial position balances | ||||||
September 30, 2016 | December 31, 2015 | |||||
Private sector: | ||||||
General and special customers (i) (ii) | 1,137,474 | 1,044,692 | ||||
Agreements (iii) | 332,989 | 317,871 | ||||
1,470,463 | 1,362,563 | |||||
Government entities: | ||||||
Municipal | 523,557 | 503,309 | ||||
Federal | 4,518 | 5,738 | ||||
Agreements (iii) | 250,745 | 207,066 | ||||
778,820 | 716,113 | |||||
Wholesale customers – Municipal governments: (iv) | ||||||
Guarulhos | 821,458 | 810,285 | ||||
Mauá | 453,563 | 416,749 | ||||
Mogi das Cruzes | 2,544 | 2,158 | ||||
Santo André | 917,094 | 857,424 | ||||
São Caetano do Sul | 2,532 | 2,057 | ||||
Diadema | 222,671 | 222,671 | ||||
Wholesale customers – Municipal governments | 2,419,862 | 2,311,344 | ||||
Unbilled supply | 460,342 | 427,361 | ||||
Subtotal | 5,129,487 | 4,817,381 | ||||
Allowance for doubtful accounts | (3,500,313) | (3,307,793) | ||||
Total | 1,629,174 | 1,509,588 | ||||
Current | 1,465,317 | 1,326,972 | ||||
Noncurrent | 163,857 | 182,616 | ||||
1,629,174 | 1,509,588 |
PAGE: 31 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
(i) General customers - residential and small and mid-sized companies
(ii) Special customers - large consumers, commercial, industries, condominiums and special billing consumers (industrial waste, wells, etc.).
(iii) Agreements - installment payments of past-due receivables, plus monetary restatement and interest, when provided for in the agreements.
(iv) Wholesale basis customers - municipal governments - This balance refers to the sale of treated water to municipalities, which are responsible for distributing to, billing and charging final customers. Some of these municipalities are questioning in court the tariffs charged by SABESP, which have full allowance for doubtful accounts. Additionally, the overdue amounts are included in the allowance for doubtful accounts.
Changes in accounts receivables on a wholesale basis are as follows:
January to September 2016 | January to September 2015 | |||
Balance at beginning of the period | 2,311,344 | 2,158,798 | ||
Services provided | 517,658 | 253,281 | ||
Receivables | (409,140) | (87,363) | ||
Balance at the end of the period | 2,419,862 | 2,324,716 |
(b) The aging of trade receivables is as follows
September 30, 2016 | December 31, 2015 | |||
Current | 1,274,343 | 1,195,098 | ||
Past-due: | ||||
Up to 30 days | 232,213 | 182,025 | ||
From 31 to 60 days | 113,498 | 123,765 | ||
From 61 to 90 days | 94,758 | 78,089 | ||
From 91 to 120 days | 75,122 | 84,654 | ||
From 121 to 180 days | 134,624 | 80,447 | ||
From 181 to 360 days | 220,759 | 158,182 | ||
Over 360 days | 2,984,170 | 2,915,121 | ||
Total past-due | 3,855,144 | 3,622,283 | ||
Total | 5,129,487 | 4,817,381 |
The increase in the balance overdue is mainly due to accounts receivable at wholesale where municipalities served are challenging in court the tariffs charged by SABESP. These amounts are fully covered by the allowance for doubtful accounts.
PAGE: 32 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
(c) Allowance for doubtful accounts
January to September 2016 | January to September 2015 | |||||||
Balance at beginning of the period | 3,307,793 | 3,164,288 | ||||||
Private sector /government entities | 121,930 | 54,741 | ||||||
Recoveries | (141,698) | (57,138) | ||||||
Wholesale customers | 231,891 | 189,611 | ||||||
Net additions for the period | 212,123 | 187,214 | ||||||
Write-offs in the period referring to accounts receivable | (19,603) | - | ||||||
Balance at the end of the period | 3,500,313 | 3,351,502 | ||||||
July to | January to | July to | January to | |||||
Reconciliation of provision for losses | September | September | September | September | ||||
of income | 2016 | 2016 | 2015 | 2015 | ||||
Losses (write-off) | 45,956 | 128,088 | (8,130) | 22,017 | ||||
Provision for state entities (related parties) | 842 | 4,403 | (956) | 1,443 | ||||
Provision for private sector /government entities | 91,199 | 121,930 | 1,098 | 54,741 | ||||
Provision for wholesale customers | - | (2,542) | 8,934 | (11,674) | ||||
Recoveries | (48,289) | (141,698) | (39,077) | (57,138) | ||||
Amount recorded as selling expenses | 89,708 | 110,181 | (38,131) | 9,389 |
Wholesale sales losses, amounting to R$83,463 from July to September 2016 and R$234,433 from January to September 2016 (R$63,635 from July to September 2015 and R$201,285 from January to September 2015), were also recorded as revenue reduction.
The Company does not have customers representing 10% or more of its revenues.
9 Related-Party Balances and Transactions
The Company is a party to transactions with its controlling shareholder, the State Government, and companies related to it.
Additional information is presented in Note 10 to the Annual Financial Statements of December 31, 2015.
PAGE: 33 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
(a) Accounts receivable, interest on capital payable, revenue and expenses with the São Paulo State Government
September 30, 2016 | December 31, 2015 | |||||||
Accounts receivable | ||||||||
Current: | ||||||||
Water and sewage services | 136,995 | 115,633 | ||||||
Allowance for losses | (53,735) | (49,332) | ||||||
Reimbursement for retirement and pension benefits paid (G0): | ||||||||
- Monthly flow (payments) | 15,177 | 20,564 | ||||||
- GESP Agreement | 49,985 | 49,985 | ||||||
“Se Liga na Rede” program (l) | 8,669 | 19,305 | ||||||
Total current | 157,091 | 156,155 | ||||||
Noncurrent: | ||||||||
Reimbursement for retirement and pension benefits paid (G0): | ||||||||
- GESP Agreement – 2008 | 29,158 | 66,646 | ||||||
- GESP Agreement – 2015 | 685,052 | 649,306 | ||||||
Total noncurrent | 714,210 | 715,952 | ||||||
Total receivables from shareholders | 871,301 | 872,107 | ||||||
Assets: | ||||||||
Water and sewage services | 83,260 | 66,301 | ||||||
Reimbursement for retirement and pension benefits paid (G0) | 779,372 | 786,501 | ||||||
“Se Liga na Rede” program (l) | 8,669 | 19,305 | ||||||
Total | 871,301 | 872,107 | ||||||
Liabilities: | ||||||||
Interest on capital payable to related parties | - | 64,013 | ||||||
Other (g) | 1,431 | 2,210 | ||||||
July to | January to | July to | January to | |||||
September | September | September | September | |||||
2016 | 2016 | 2015 | 2015 | |||||
Revenue from water and sewage services | ||||||||
Water supply | 59,094 | 173,726 | 51,574 | 141,034 | ||||
Sewage services | 54,646 | 152,787 | 42,377 | 117,428 | ||||
Payments received from related parties | (108,459) | (305,098) | (85,468) | (245,970) | ||||
Receipt of GESP reimbursement referring to | ||||||||
Law 4,819/58 | (32,267) | (104,592) | (31,257) | (87,973) |
PAGE: 34 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
(b) Contingent assets - GESP (not recorded)
As mentioned above, as of September 30, 2016 and December 31, 2015, SABESP had contingent assets with GESP, not recorded in assets referring to the additional retirement and pension paid (Law 4,819/58), named “Disputed amounts receivable”, totaling R$910,253 and R$855,054, respectively.
(c) Use of reservoirs – EMAE
Empresa Metropolitana de Águas e Energia S.A. - EMAE plans to receive for the credit and obtain financial compensation for alleged past and future losses in electricity generation, due to water collection, and compensation for costs already incurred and to be incurred with the operation, maintenance and inspection of the Guarapiranga and Billings reservoirs used by SABESP in its operations.
Several lawsuits were filed by EMAE. Currently, an arbitration proceeding is in progress related to the Guarapiranga reservoir and a lawsuit related to the Billings reservoir, both pleading for financial compensation due to SABESP’s water collect for public supply, alleging that this conduct has been causing permanent and growing loss in the capacity of generating electricity of Henry Borden hydroelectric power plant with financial losses.
As of April 10, 2014, the Company issued a Notice to the Market including the information about an eventual future agreement.
As of October 28, 2016, the Company entered into an agreement based on a Private Transaction Agreement and Other Adjustments aimed to fully and completely settle the disputes involving the two companies. The transaction is subject to the condition precedent of approval by the competent bodies of the Company and EMAE, as well as the Brazilian Electricity Regulatory Agency – ANEEL, and involves the payment by SABESP to EMAE of the following amounts:
- R$6,610 annually, adjusted for inflation, as of the execution date of this instrument, by the IPCA or any other index that may replace it, by the last business day of October of each fiscal year, with (i) the first of such annual payments due up to the last business day of October 2017 and (ii) the last payment due up to the last business day of October 2042; and
- R$46,270, in five annual and successive installments, adjusted for inflation by the IPCA or any other index that may replace it, with the first installment of R$9,254 due on April 30, 2017 and the subsequent ones in 04 (four) installments of same amount, due on every April 30 of the subsequent years, or on the first subsequent business day.
The agreement was based on the following assumptions: (i) SABESP payments should not exceed the amount necessary to indemnify EMAE for the maintenance and operating costs of the Guarapiranga and Billings reservoirs, in the proportion of their collect considering the natural outflow of each reservoir; (ii) payments will be made while SABESP’s and EMAE’s concessions are valid, and as long as SABESP withdraws water from these reservoirs, in compliance with the statute of limitations of the objects of the proceedings; (iii) SABESP must request ARSESP to incorporate these expenses into the tariff revision process in progress.
In order to estimate the maintenance and preservation expenses of the hydraulic and property structures of the Billings and Guarapiranga reservoirs, the technical area involved in water production adopted the following assumptions: (i) expenses related to the Guarapiranga Reservoir, whose water is used exclusively to supply the population of the São Paulo Metropolitan Region, will be fully paid by SABESP; (ii) the Billings reservoir has multiple uses – flood control, generation of electricity and public supply – and its maintenance and operating expenses should be shared based on the proportion of water used by each of the functions mentioned; (iii) SABESP has grants to use water in several points of the Billings reservoir that total an available outflow of 10.0 m³/s, representing 61.7% of the reservoir’s long-term average outflow (16.2 m³/s); and (iv) considering the water volume usage percentages - 100% Guarapiranga and 61.70% Billings – an annual amount of R$6,610 will be charged as shared expenses, based on the terms of the agreement.
The Company adopted the annual amount of R$6,610 from 2010 to 2042, including the statute of limitations and the year of expiration of the EMAE concession.
PAGE: 35 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
For these reasons, the Company has concluded that it was in its interest to enter into the agreement since: (i) it eliminates the incidence of future risks with the dismissal of all proceedings; (ii) its amount is limited to a reasonable amount to be paid for the sharing of the operating and maintenance costs of the Guarapiranga and Billings reservoirs; and (iii) the form of payment is appropriate to its financial situation.
By entering into the Agreement, all litigation between the parties will cease permanently and the Company will continue using the reservoirs.
In addition to the lawsuits that were part of the Agreement, on April 11, 2016, SABESP was named in the Indemnification proceeding commenced by EMAE’s minority shareholders, who claimed compensation for damages suffered by EMAE, based on the amounts that the latter did not earn due to the decrease in the outflow of these reservoirs and in the generation of electricity as a result of the use of water of the Billings and Guarapiranga reservoirs by SABESP, and also requested that SABESP be sentenced to reimburse the loss of profits related to EMAE’s unearned amounts resulting from the fact that water was not pumped from the Pinheiros and Tietê Rivers to the Henry Borden hydroelectric power plant. In summary, the company claims that the São Paulo State, in its capacity as controlling shareholder of EMAE, has acted unduly to EMAE’s detriment and in favor of SABESP’s interests by allowing and consenting water intake from the Billings and Guarapiranga reservoirs, in detriment to the output of these reservoirs and generation of electricity by EMAE, without the necessary financial compensation, making impracticable the satisfactory use of the Henry Borden hydroelectric power plant. Although this lawsuit was not the object of the agreement, the Company understands that the approval of the agreement by the Extraordinary Shareholders’ Meeting would eliminate the risk that this proceeding would continue in the judicial level.
As of September 30, 2016, the Company recorded R$8,846 and R$29,259 in Other Liabilities, under current and noncurrent liabilities, respectively, which represent the present value of the balance of R$46,270 that will be paid in five annual installments.
As of November 9, 2016, EMAE’s Board of Directors approved the transaction with SABESP, pursuant to the Private Transaction Agreement, in accordance with the Notice to the Market disclosed by EMAE on the same date.
As of November 10, 2016, the transaction was approved by SABESP’s Board of Directors.
(d) Agreements with reduced tariffs with State and Municipal Government Entities that joined the Rational Water Use Program (PURA)
The Company has signed agreements with government entities related to the State Government and municipalities where it operates that benefit from a reduction of 25% in the tariff of water supply and sewage services when they are not in default. These agreements provide for the implementation of the rational water use program, which takes into consideration the reduction in water consumption.
(e) Guarantees
The State Government provides guarantees for some borrowings and financing of the Company and does not charge any fee with respect to such guarantees.
(f) Personnel assignment agreement among entities related to the State Government
The Company has personnel assignment agreements with entities related to the State Government, whose expenses are fully passed on and monetarily reimbursed. From July to September 2016 and 2015, the expenses related to personnel assigned by SABESP to other state government entities amounted to R$2,449 and R$2,439, respectively, and, from January to September 2016 and 2015, they amounted to R$7,659 and R$7,870, respectively.
From July to September 2016, there were no expenses related to personnel assigned by other entities to the Company. In 2015, these expenses amounted to R$91 and, from January to September 2016 and 2015, amounted to R$10 and R$231, respectively.
PAGE: 36 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
(g) Services obtained from state government entities
As of September 30, 2016 and December 31, 2015, the Company had an outstanding amounts payable of R$1,431 and R$2,210, respectively, for services rendered by São Paulo State Government entities.
(h) Non-operating assets
As of September 30, 2016 and December 31, 2015, the Company had an amount of R$969 related to a free land lent to DAEE (Department of Water and Electricity).
(i) Sabesprev
The Company sponsors a private defined benefit pension plan, which is operated and administered by Sabesprev. The net actuarial liability recognized as of September 30, 2016 amounted to R$664,880 (R$665,274 as of December 31, 2015), according to Note 19 (b).
(j) Compensation of Management Key Personnel
Expenses related to the compensation to the members of its Board of Directors, Fiscal Council and Board of Executive Officers from July to September 2016 amounted to R$951 (R$1,011 from July to September 2015). From January to September 2016, these expenses totaled R$2,874 (R$2,944 from January to September 2015). An additional amount of R$124, related to the Officers’ bonus program, was recorded from July to September 2016 (R$124 from July to September 2015). From January to September 2016, the bonus totaled R$371 (R$397 from January to September 2015).
(k) Loan agreement through credit facility
The Company holds interest in certain Special Purpose Entities (SPEs), not holding the majority interest but with cast vote and power of veto in some issues, with no ability to use such power of veto in a way to affect returns over investments. Therefore, these SPEs are considered for accounting purposes as jointly-owned subsidiaries.
The Company has loan agreement through credit facility with the SPEs Aquapolo Ambiental S/A and Attend Ambiental S/A, respectively, to finance the operations of these companies, until the borrowings and financing requested with financial institutions is cleared. These agreements have the following characteristics:
Principal | ||||||||||
disbursed | Interest | |||||||||
SPE | amount | balance | Total | Interest rate | Maturity | |||||
Attend Ambiental | 5,400 | 2,810 | 8,210 | SELIC + 3.5 % p.a. | (i) | |||||
Aquapolo Ambiental | 5,629 | 5,924 | 11,553 | CDI + 1.2% p.a. | 04/30/2016 (ii) | |||||
Aquapolo Ambiental | 19,000 | 12,621 | 31,621 | CDI + 1.2% p.a. | 10/30/2015 (ii) | |||||
Total | 30,029 | 21,355 | 51,384 |
(i) The loan agreement with SPE Attend Ambiental S/A matures within 180 days, from the date when the respective amount is available in the borrower’s account, renewable for the same period. The credit has been overdue since May 11, 2015 and is subject to contractual default charges (inflation adjustment considering the IGP-M variation, 2% fine and default interest of 1% p.m.). The agreement has being renegotiated between the parties.
(ii) The Company and Aquapolo Ambiental S/A are renegotiating the payment terms and the maturity of both agreements.
As a result of the renegotiations, the principal, in the amount of R$30,029, and interest, in the amount of R$21,355, were classified in the “other receivables” line, under noncurrent assets until new payment conditions are agreed upon. As of September 30, 2016, the balance of principal and interest rates of these agreements was R$51,384 (R$45,289 as of December 31, 2015). From January to September 2016, a financial income recognized was R$6,096 (R$8,076 from January to September 2015).
PAGE: 37 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
(l) “Se Liga na Rede” (Connect to the Network Program)
The State Government enacted the State Law 14,687/12, creating the pro-connection program, destined to financially subsidize the execution of household branches necessary to connect to the sewage collecting networks, in low-income households, which agreed to adhere to the program. The program expenditures, except for indirect costs, construction margin and borrowing costs are financed with 80% of funds deriving from the State Government and the remaining 20% invested by SABESP, which is also liable for the execution of works. As of September 30, 2016, the program total amount was R$79,053 (R$78,447 as of December 31, 2015), R$8,669 (R$19,305 as of December 31, 2015) recorded in balances receivable from related parties, the amount of R$34,694 (R$34,089 as of December 31, 2015) recorded in the group of intangible assets and R$35,690 (R$25,053 as of December 31, 2015) reimbursed by GESP.
10 Water National Agency - ANA
The Company has agreements executed within the scope of the Hydrographic Basin Depollution Program (PRODES), also known as "Treated Sewage Purchase Program ".
This program remunerates by results achieved, i.e., by effectively treated sewage and does not finance works or equipment. In this program, the Water National Agency (ANA) makes available funds, which are restricted to a specific current account and applied in investment funds at the Caixa Econômica Federal - Federal Savings Banks (CEF), until the fulfillment of treated sewage volume is evidenced, as well as the reduction of polluting cargoes of each agreement.
When resources are made available, liabilities are recorded until funds are released by ANA. After the evidence of targets stipulated in each contract, the revenue deriving from these funds is recognized, but if these targets are not met, funds will return to the National Treasury with the appropriate funds earnings. As of September 30, 2016, the balances of assets and liabilities were R$82,895 (R$88,368 as of December 31, 2015), and the liabilities are recorded under "other liabilities" of noncurrent liabilities.
11 Investments
The Company holds interest in certain Special Purpose Entities (SPE). Although SABESP has no majority shares of its investees, the shareholders’ agreement provides for the power of veto in certain management issues, with no ability to use such power of veto in a way to affect returns over investments, indicating participating shared control (joint venture – CPC 19 (R2)).
The Company holds interest valued by the equity method.
See additional information on the operations of each investee in Note 12 to the Annual Financial Statements as of December 31, 2015.
(a) Summary of the investees’ financial statements and SABESP’s equity interest:
Provisioned | ||||||||||
Company | Equity | dividends | Profit (loss) for the period | |||||||
September | December | January to | January to | January to | ||||||
30, | 31, | September | September | September | ||||||
2016 | 2015 | 2016 | 2016 | 2015 | ||||||
Sesamm | 35,008 | 32,313 | (1,673) | 4,368 | 4,356 | |||||
Águas de Andradina | 15,896 | 15,191 | (802) | 1,507 | 1,988 | |||||
Águas de Castilho | 3,648 | 3,449 | (374) | 573 | 494 | |||||
Saneaqua Mairinque | 3,750 | 3,560 | (193) | 383 | 625 | |||||
PAGE: 38 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information | |||||||||||||||||||
Attend Ambiental | 3,576 | 3,084 | - | 492 | 2,490 | ||||||||||||||
Aquapolo Ambiental | 11,150 | 11,651 | - | (501) | (8,005) | ||||||||||||||
Paulista Geradora de Energia | 8,472 | 8,509 | - | (37) | (99) | ||||||||||||||
Dividends | Equity in the earnings of | ||||||||||||||||||
Company | Investments | distributed | subsidiaries | Interest percentage | |||||||||||||||
December | January to | January to | January to | December | |||||||||||||||
September | 31, | September | September | September | September | 31, | |||||||||||||
30, 2016 | 2015 | 2016 | 2016 | 2015 | 30, 2016 | 2015 | |||||||||||||
Sesamm | 12,603 | 11,633 | (602) | 1,572 | 1,568 | 36% | 36% | ||||||||||||
Águas de Andradina | 4,769 | 4,558 | (241) | 452 | 596 | 30% | 30% | ||||||||||||
Águas de Castilho | 1,095 | 1,035 | (112) | 172 | 148 | 30% | 30% | ||||||||||||
Saneaqua Mairinque | 1,125 | 1,068 | (58) | 115 | 188 | 30% | 30% | ||||||||||||
Attend Ambiental | 1,609 | 1,388 | - | 221 | 1,071 | 45% | 45% | ||||||||||||
Aquapolo Ambiental | 5,464 | 5,709 | - | (245) | (3,922) | 49% | 49% | ||||||||||||
Paulista Geradora de Energia | 2,118 | 2,127 | - | (9) | (25) | 25% | 25% | ||||||||||||
Total | 28,783 | 27,518 | (1,013) | 2,278 | (376) | ||||||||||||||
Other investments | 587 | 587 | |||||||||||||||||
Overall total | 29,370 | 28,105 |
PAGE: 39 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
12 Investment properties
As of September 30, 2016, the balance of “investment properties” is R$58,534 (R$58,957 as of December 31, 2015). As of September 30, 2016 and December 31, 2015, the market value of these properties was approximately R$398,000 and R$392,000, respectively.
Reversal of | ||||||||||
December 31, | allowance for | September 30, | ||||||||
2015 | Transfers | losses | Depreciation | 2016 | ||||||
Investment property | 56,957 | 1,647 | 9 | (79) | 58,534 | |||||
Total | 56,957 | 1,647 | 9 | (79) | 58,534 |
13 Intangible assets
(a) Financial position balances
September 30, 2016 | December 31, 2015 | |||||||||||
Accumulated | Accumulated | |||||||||||
Cost | amortization | Net | Cost | amortization | Net | |||||||
Intangible assets arising from: | ||||||||||||
Agreements – equity value | 9,051,221 | (1,690,601) | 7,360,620 | 8,862,581 | (1,574,951) | 7,287,630 | ||||||
Agreements – economic value | 1,902,790 | (522,691) | 1,380,099 | 1,819,219 | (466,199) | 1,353,020 | ||||||
Program contracts | 9,039,432 | (2,567,870) | 6,471,562 | 8,660,552 | (2,371,977) | 6,288,575 | ||||||
Program contracts – commitments | 990,918 | (160,381) | 830,537 | 986,086 | (135,556) | 850,530 | ||||||
Services contracts – São Paulo | 16,704,861 | (2,785,707) | 13,919,154 | 14,767,591 | (2,400,574) | 12,367,017 | ||||||
Software license | 539,417 | (135,189) | 404,228 | 474,294 | (107,440) | 366,854 | ||||||
Total | 38,228,639 | (7,862,439) | 30,366,200 | 35,570,323 | (7,056,697) | 28,513,626 |
(b) Changes
Write-offs | September | |||||||||||||||
December | Contract | Allowance | and | 30, | ||||||||||||
31, 2015 | Additions | renewal | for losses | Transfers | disposals | Amortization | 2016 | |||||||||
Intangible assets arising | ||||||||||||||||
from: | ||||||||||||||||
Agreements – equity value | 7,287,630 | 209,580 | (5,253) | (1,214) | 18 | (4,856) | (125,285) | 7,360,620 | ||||||||
Agreements – economic | ||||||||||||||||
value | 1,353,020 | 83,585 | - | - | (23) | (1) | (56,482) | 1,380,099 | ||||||||
Program contracts | 6,288,575 | 377,176 | 5,253 | (634) | 1,324 | (1,532) | (198,600) | 6,471,562 | ||||||||
Program contracts | – | |||||||||||||||
commitments | 850,530 | 4,832 | - | - | - | - | (24,825) | 830,537 | ||||||||
Services contracts – São | ||||||||||||||||
Paulo | 12,367,017 | 1,940,775 | - | 1,749 | 8,707 | (713) | (398,381) | 13,919,154 | ||||||||
Software license | 366,854 | 65,290 | - | - | (167) | - | (27,749) | 404,228 | ||||||||
Total | 28,513,626 | 2,681,238 | - | (99) | 9,859 | (7,102) | (831,322) | 30,366,200 |
PAGE: 40 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
Write-offs | ||||||||||||||||
December | Contract | Allowance | and | September | ||||||||||||
31, 2014 | Additions | renewal | for losses | Transfers | disposals | Amortization | 30, 2015 | |||||||||
Intangible assets arising | ||||||||||||||||
from: | ||||||||||||||||
Agreements – equity value | 7,369,271 | 224,099 | (463,362) | 2,197 | (325) | (785) | (116,175) | 7,014,920 | ||||||||
Agreements – economic | ||||||||||||||||
value | 1,281,260 | 108,144 | - | - | (17) | (133) | (51,397) | 1,337,857 | ||||||||
Program contracts | 5,379,153 | 666,251 | 463,362 | - | (752) | (5,108) | (174,256) | 6,328,650 | ||||||||
Program contracts | – | |||||||||||||||
commitments | 702,909 | 270,349 | - | - | - | - | (21,597) | 951,661 | ||||||||
Services contracts – São | ||||||||||||||||
Paulo | 10,986,386 | 1,486,149 | - | 8,145 | (4,920) | (8,355) | (386,630) | 12,080,775 | ||||||||
Software license | 260,547 | 80,579 | - | - | - | - | (34,450) | 306,676 | ||||||||
Total | 25,979,526 | 2,835,571 | - | 10,342 | (6,014) | (14,381) | (784,505) | 28,020,539 |
(c) Construction services
July to September 2016 | January to September 2016 | |||||||||||
Water | Sewage | Water | Sewage | |||||||||
supply | services | Total | supply | services | Total | |||||||
Construction revenue | 770,619 | 327,180 | 1,097,799 | 1,832,435 | 787,804 | 2,620,239 | ||||||
Construction cost incurred | 753,460 | 320,000 | 1,073,460 | 1,791,878 | 771,355 | 2,563,233 | ||||||
Margin | 17,159 | 7,180 | 24,339 | 40,557 | 16,449 | 57,006 | ||||||
July to September 2015 | January to September 2015 | |||||||||||
Water | Sewage | Water | Sewage | |||||||||
supply | services | Total | supply | services | Total | |||||||
Construction revenue | 732,144 | 283,094 | 1,015,238 | 1,588,137 | 920,327 | 2,508,464 | ||||||
Construction cost incurred | 716,193 | 276,791 | 992,984 | 1,554,566 | 900,017 | 2,454,583 | ||||||
Margin | 15,951 | 6,303 | 22,254 | 33,571 | 20,310 | 53,881 |
(d) General information
During the period ended September 30, 2016 there were no relevant changes in the criteria to account for intangible assets and types of contracts. Further information is included in Note 14 (d) to the Annual Financial Statements as of December 31, 2015.
The Company has obligations recorded in “Program Contract– Commitments” in current liabilities in the amount of R$107,180 and R$228,659 as of September 30, 2016 and December 31, 2015, respectively, and noncurrent liabilities in the amount of R$67,663 and R$92,055 as of September 30, 2016 and December 31, 2015, respectively.
(e) Capitalization of interest and other finance charges
From January to September 2016, the Company capitalized interest and inflation adjustment in concession intangible assets totaling R$496,507, including the São Lourenço Production System and Leases (R$247,075 from January to September 2015), during the construction period.
(f) Construction margin
PAGE: 41 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
The Company acts as a primary responsible to construct and install the infrastructure related to the concession, using own efforts or hiring outsourcing services, receiving the risks and benefits.
As a consequence, the Company recognizes revenue from construction service corresponding to the cost of construction increased by margin. Generally, the constructions related to the concessions are performed by third parties, in such case, the margin of the Company is lower, normally, to cover eventual administration costs, and the responsibility of the primary risk As of September 30, 2016 and 2015 the margin was 2.3%.
Construction margin from July to September and the same period in 2015 was R$24,339 and R$22,254, respectively, and from January to September 2016 and the same period in 2015 was R$57,006 and R$53,881.
(g) Expropriations
As a result of the construction of priority projects related to water and sewage systems, the Company was required to expropriate third-parties' properties, and the owners of these properties will be compensated either amicably or through courts.
The costs of these expropriations are recorded as concession intangible assets after the transaction is concluded. From July to September 2016, the total amount related to expropriations was R$5,466 and from January to September 2016, expropriations totaled R$33,880 (R$4,809 from July to September 2015 and R$43,650 from January to September 2015).
(h) Public-Private Partnership -PPP
SABESP carries out operations related to the PPPs mentioned below. These operations and their respective obligations and guarantees are supported by agreements executed according to Law 11,079/04.
Alto Tietê Production System
As of September 30, 2016 and December 31, 2015, the amounts recognized as intangible asset related to PPP were R$384,896 and R$393,275, respectively.
Between January and September 2016, a discount rate of 8.06% p.a. was used to calculate the adjustment to present value of the agreement. The obligations assumed by the Company as of September 30, 2016 and December 31, 2015 are shown in the next table.
On a monthly basis, SABESP assigns funds from tariffs to the SPE CAB Sistema Produtor Alto Tietê S/A, in the amount of R$9,164, corresponding to the monthly remuneration. This amount is annually adjusted by the IPC –FIPE and is recorded in a restricted account, pursuant to the contractual operating proceeding. Should SABESP comply with its monthly obligations with the SPE, the funds from the restricted account will be released.
The guarantee has been effective since the beginning of the operation and will be valid until the conclusion, termination, intervention, annulment or caducity of the Administrative Concession, or other extinction events provided for in the Concession Agreement or in the law applicable to administrative concessions, including in the event of bankruptcy or extinction of the SPE.
São Lourenço Production System
As of September 30, 2016 and December 31, 2015, the amounts recognized in intangible assets related to PPP were R$1,614,567 and R$699,335, respectively. As of September 30, 2016, a discount rate of 7.80% p.a. was used to calculate the adjustment to present value of this agreement.
The obligations assumed by the Company as of September 30, 2016 and December 31, 2015 are shown in the table below, and the increase in liabilities and intangible assets was due to the progress of the work in 2016.
Payment is scheduled to start in January 2018, four (4) months after the beginning of assisted operations.
After the beginning of the operations, every month SABESP will transfer to the SPE Sistema Produtor São Lourenço S/A funds from tariffs arising from the services provided, in the amount of R$24.4 million, equivalent
PAGE: 42 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
to the monthly remuneration plus interest and charges. The amount above will be annually restated by the IPC -FIPE and should be monthly recorded in a restricted account, in accordance with the operating procedures of the agreements. Should SABESP perform its monthly obligations with the SPE, the funds from the restricted account will be released.
The guarantee will become effective as of the beginning of the system’s appropriate operation, duly accepted by SABESP, valid until the occurrence of any of the following events, whichever occurs first: (i) the original payment date of the last installment of interest / amortization of the principal taken out by the SPE to execute the works; (ii) the end, termination, intervention, annulment, caducity of the Administrative Concession, or other extinction events provided for in the Concession Agreement or in the law applicable to administrative concessions, including bankruptcy or extinction of the SPE.
September 30, 2016 | December 31, 2015 | |||||||||||
Current | Noncurrent | Total | Current | Noncurrent | ||||||||
liabilities | liabilities | liabilities | liabilities | liabilities | Total liabilities | |||||||
Alto Tietê | 34,939 | 294,527 | 329,466 | 33,255 | 319,076 | 352,331 | ||||||
São Lourenço | - | 1,578,267 | 1,578,267 | - | 682,702 | 682,702 | ||||||
Total | 34,939 | 1,872,794 | 1,907,733 | 33,255 | 1,001,778 | 1,035,033 |
Additional information is presented in Note 14 (h) to the Financial Statements for the fiscal year ended December 31, 2015.
(i) Works in progress
The amount of R$8,253 million is recorded under intangible assets as works in progress as of September 30, 2016 (R$6,596 million on December 31, 2015), and as of September 30, 2016, the major projects are located in the municipalities of São Paulo, Praia Grande and Franca, totaling R$4,998 million (including R$1,615 million from PPP São Lourenço), R$242 million and R$226 million, respectively.
(j) Amortization of intangible assets
The amortization average rate totaled 3.9% as of September 30, 2016 and 2015.
(k) Software license of use
The software license of use is capitalized based on the costs incurred to acquire software and make them ready for use. The project to implement an integrated business management solution (ERP system), which includes the administrative/financial module and the commercial module, is in progress.
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
14 | Property, plant and equipment | |||||||||||||
(a) Financial position balances | ||||||||||||||
September 30, 2016 | December 31, 2015 | |||||||||||||
Accumulated | Accumulated | |||||||||||||
Cost | depreciation | Net | Cost | depreciation | Net | |||||||||
Land | 92,494 | - | 92,494 | 102,708 | - | 102,708 | ||||||||
Buildings | 79,260 | (35,086) | 44,174 | 79,257 | (33,366) | 45,891 | ||||||||
Equipment | 338,971 | (184,720) | 154,251 | 326,598 | (164,380) | 162,218 | ||||||||
Transportation equipment | 12,208 | (7,110) | 5,098 | 12,169 | (6,477) | 5,692 | ||||||||
Furniture and fixtures | 23,509 | (11,398) | 12,111 | 18,664 | (10,246) | 8,418 | ||||||||
Other | 1,182 | (199) | 983 | 435 | (286) | 149 | ||||||||
Total | 547,624 | (238,513) | 309,111 | 539,831 | (214,755) | 325,076 | ||||||||
(b) Changes | ||||||||||||||
December 31, | Write-offs and | September 30, | ||||||||||||
2015 | Additions | Transfers | disposals | Depreciation | 2016 | |||||||||
Land | 102,708 | - | (10,214) | - | - | 92,494 | ||||||||
Buildings | 45,891 | - | 54 | - | (1,771) | 44,174 | ||||||||
Equipment | 162,218 | 22,036 | (6,007) | (110) | (23,886) | 154,251 | ||||||||
Transportation equipment | 5,692 | 96 | 15 | - | (705) | 5,098 | ||||||||
Furniture and fixtures | 8,418 | 336 | 4,646 | (8) | (1,281) | 12,111 | ||||||||
Other | 149 | 845 | - | - | (11) | 983 | ||||||||
Total | 325,076 | 23,313 | (11,506) | (118) | (27,654) | 309,111 | ||||||||
December 31, | Write-offs and | September 30, | ||||||||||||
2014 | Additions | Transfers | disposals | Depreciation | 2015 | |||||||||
Land | 100,533 | 1,032 | - | - | - | 101,565 | ||||||||
Buildings | 42,515 | 1,382 | 3,364 | - | (1,033) | 46,228 | ||||||||
Equipment | 146,922 | 18,806 | (7,600) | (217) | (21,318) | 136,593 | ||||||||
Transportation equipment | 7,613 | 136 | (627) | - | (756) | 6,366 | ||||||||
Furniture and fixtures | 7,124 | 546 | 1,675 | (14) | (708) | 8,623 | ||||||||
Other | 138 | - | 20 | - | (7) | 151 | ||||||||
Total | 304,845 | 21,902 | (3,168) | (231) | (23,822) | 299,526 |
(c) Depreciation
The Company annually revises the depreciation rates of: buildings - 2%; equipment- 10%; transportation equipment - 10% and furniture, fixture and equipment - 6.7%. Lands are not depreciated.
The depreciation average rate was 10.8% and 10.3%, as of September 30, 2016 and 2015, respectively.
PAGE: 44 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
15 | Borrowings and Financing | |||||||||||||
Borrowings and financing outstanding balance | September 30, 2016 | December 31, 2015 | ||||||||||||
Financial institution | Current | Noncurrent | Total | Current | Noncurrent | Total | ||||||||
Local currency | ||||||||||||||
10th issue debentures | 40,634 | 142,544 | 183,178 | 39,619 | 155,815 | 195,434 | ||||||||
12th issue debentures | 45,450 | 351,540 | 396,990 | 45,450 | 385,667 | 431,117 | ||||||||
14th issue debentures | 39,656 | 184,021 | 223,677 | 38,519 | 210,961 | 249,480 | ||||||||
15th issue debentures | 97,692 | 669,905 | 767,597 | 94,819 | 728,529 | 823,348 | ||||||||
17th issue debentures | 140,144 | 901,056 | 1,041,200 | 140,144 | 997,259 | 1,137,403 | ||||||||
18th issue debentures | 17,604 | 240,926 | 258,530 | 3,167 | 247,683 | 250,850 | ||||||||
19th issue debentures | 199,218 | - | 199,218 | - | 498,587 | 498,587 | ||||||||
20th issue debentures | - | 495,204 | 495,204 | - | 494,500 | 494,500 | ||||||||
Brazilian Federal Savings Bank | 57,078 | 1,068,677 | 1,125,755 | 49,491 | 1,014,850 | 1,064,341 | ||||||||
Brazilian Development Bank - BNDES BAIXADA SANTISTA | 16,544 | 37,224 | 53,768 | 16,368 | 49,104 | 65,472 | ||||||||
Brazilian Development Bank - BNDES PAC | 10,942 | 62,778 | 73,720 | 10,329 | 66,984 | 77,313 | ||||||||
Brazilian Development Bank - BNDES PAC II 9751 | 4,273 | 27,972 | 32,245 | 4,264 | 31,206 | 35,470 | ||||||||
Brazilian Development Bank - BNDES PAC II 9752 | 2,333 | 22,165 | 24,498 | 2,308 | 23,660 | 25,968 | ||||||||
Brazilian Development Bank - BNDES ONDA LIMPA | 23,037 | 172,515 | 195,552 | 22,347 | 184,082 | 206,429 | ||||||||
Brazilian Development Bank - BNDES TIETÊ III | 28,174 | 295,634 | 323,808 | 17,725 | 265,663 | 283,388 | ||||||||
Brazilian Development Bank - BNDES INTERLIGAÇÃO | - | 78,197 | 78,197 | - | - | - | ||||||||
Leases | 14,604 | 536,259 | 550,863 | 11,955 | 522,940 | 534,895 | ||||||||
Other | 721 | 10,984 | 11,705 | 649 | 1,270 | 1,919 | ||||||||
Interest and charges | 127,148 | - | 127,148 | 127,862 | - | 127,862 | ||||||||
Total in local currency | 865,252 | 5,297,601 | 6,162,853 | 625,016 | 5,878,760 | 6,503,776 |
PAGE: 45 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
Borrowings and financing outstanding balance | September 30, 2016 | December 31, 2015 | ||||||||||
Financial institution | Current | Noncurrent | Total | Current | Noncurrent | Total | ||||||
Foreign currency | ||||||||||||
Inter-American Development Bank - BID 713 – US$37,647 thousand (US$50,195 thousand | ||||||||||||
in December 2015) | 81,472 | 40,736 | 122,208 | 98,001 | 98,001 | 196,002 | ||||||
Inter-American Development Bank - BID 896 – US$1,389 thousand (US$2,778 thousand in | ||||||||||||
December 2015) | 4,510 | - | 4,510 | 10,848 | - | 10,848 | ||||||
Inter-American Development Bank - BID 1212 – US$92,503 thousand (US$102,781 | ||||||||||||
thousand in December 2015) | 33,365 | 266,918 | 300,283 | 40,134 | 361,204 | 401,338 | ||||||
Inter-American Development Bank - BID 2202 – US$427,651 thousand (US$405,072 | ||||||||||||
thousand in December 2015) | 73,065 | 1,302,236 | 1,375,301 | - | 1,572,181 | 1,572,181 | ||||||
International Bank of Reconstruction and Development -BIRD – US$75,961 thousand | ||||||||||||
(US$61,158 thousand in December 2015) | - | 246,252 | 246,252 | - | 238,464 | 238,464 | ||||||
Eurobonds – US$140,000 thousand (US$140,000 thousand in December 2015) | 454,449 | - | 454,449 | 546,570 | - | 546,570 | ||||||
Eurobonds – US$350,000 thousand (US$350,000 thousand in December 2015) | - | 1,132,675 | 1,132,675 | - | 1,362,570 | 1,362,570 | ||||||
JICA 15 – ¥14,981,590 thousand (¥16,134,020 thousand in December 2015) | 36,958 | 443,501 | 480,459 | 37,373 | 485,853 | 523,226 | ||||||
JICA 18 – ¥13,470,080 thousand (¥14,506,240 thousand in December 2015) | 33,230 | 398,485 | 431,715 | 33,603 | 436,548 | 470,151 | ||||||
JICA 17 – ¥1,567,876 thousand (¥ 1,565,564 thousand in December 2015) | - | 49,658 | 49,658 | - | 50,201 | 50,201 | ||||||
JICA 19 – ¥26,070,393 thousand (¥21,701,103 thousand in December 2015) | - | 834,034 | 834,034 | - | 701,978 | 701,978 | ||||||
BID 1983AB – US$106,346 thousand (US$130,289 thousand in December 2015) | 77,722 | 262,533 | 340,255 | 93,490 | 409,578 | 503,068 | ||||||
Interest and charges | 54,304 | - | 54,304 | 41,227 | - | 41,227 | ||||||
Total in foreign currency | 849,075 | 4,977,028 | 5,826,103 | 901,246 | 5,716,578 | 6,617,824 | ||||||
Total borrowings and financing | 1,714,327 | 10,274,629 | 11,988,956 | 1,526,262 | 11,595,338 | 13,121,600 | ||||||
Exchange rate as of September 30, 2016: US$3.2462; ¥0.03207 (US$3.9048; ¥0.03243 as of December 31, 2015). | ||||||||||||
As of September 30, 2016, the Company did not record balances of borrowings and financing raised during the year to mature within 12 months. |
PAGE: 46 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
Monetary | ||||||||
Local currency | Guarantees | Maturity | Annual interest rates | restatement | ||||
TJLP +1.92% (Series 1 and 3) and 9.53% (Series | ||||||||
10th issue debentures | Own funds | 2020 | IPCA (series 2) | |||||
2) | ||||||||
12th issue debentures | Own funds | 2025 | TR + 9.5% | |||||
TJLP +1.92% (Series 1 and 3) and 9.19% (Series | ||||||||
14th issue debentures | Own funds | 2022 | IPCA (series 2) | |||||
2) | ||||||||
15th issue debentures | Own funds | 2019 | CDI + 0.99% (Series 1) and 6.2% (Series 2) | IPCA (series 2) | ||||
17th issue debentures | Own funds | 2023 | CDI +0.75 (Series 1) and 4.5% (Series 2) | IPCA (series 2 | ||||
and+4.75% (Series 3) | and 3) | |||||||
TJLP + 1.92 % (Series 1 and 3) and 8.25% | ||||||||
18th issue debentures | Own funds | 2024 | IPCA (series 2) | |||||
(Series 2) | ||||||||
19th issue debentures | Own funds | 2017 | CDI + 0.80% to 1.08% | |||||
20th issue debentures | Own funds | 2019 | CDI + 3.80% | |||||
Brazilian Federal Savings Bank | Own funds | 2016/2038 | 5% to 9.5% | TR | ||||
Brazilian Development Bank - BNDES BAIXADA SANTISTA | Own funds | 2019 | 2.5%+TJLP | |||||
Brazilian Development Bank - BNDES PAC | Own funds | 2023 | 2.15%+TJLP | |||||
Brazilian Development Bank - BNDES PAC II 9751 | Own funds | 2027 | 1.72%+TJLP | |||||
Brazilian Development Bank - BNDES PAC II 9752 | Own funds | 2027 | 1.72%+TJLP | |||||
Brazilian Development Bank - BNDES ONDA LIMPA | Own funds | 2025 | 1.92%+TJLP | |||||
Brazilian Development Bank - BNDES TIETÊ III | Own funds | 2028 | 1.66%+TJLP | |||||
Brazilian Development Bank - BNDES INTERLIGAÇÃO | Own funds | 2035 | 2.18%+TJLP | |||||
Leases | 2035 | 7.73% to 10.12% | IPC | |||||
TJLP + 1.66% (Finep) and 12% (Presidente | ||||||||
Other | Own funds | 2018/2025 | TR | |||||
Prudente) |
PAGE: 47 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
Exchange rate | ||||||||
Foreign currency | Guarantees | Maturity | Annual interest rates | changes | ||||
Inter-American Development Bank - BID 713 – US$37,647 thousand | Federal Government |
2017 | 4.92% (*) | US$ | ||||
Inter-American Development Bank - BID 896 - US$1,389 thousand | Federal Government |
2016 | 3.00% | US$ | ||||
Inter-American Development Bank - BID 1212 - US$92,503 thousand | Federal Government |
2025 | 2.68% (*) | US$ | ||||
Inter-American Development Bank - BID 2202 - US$427,651 thousand | Federal Government |
2035 | 1.92% (*) | US$ | ||||
International Bank for Reconstruction and Development - BIRD US$75.961 thousand | Federal Government |
2034 | 1.46% (*) | US$ | ||||
Eurobonds – US$140,000 thousand | - | 2016 | 7.50% | US$ | ||||
Eurobonds – US$350,000 thousand | - | 2020 | 6.25% | US$ | ||||
JICA 15 – ¥14,981,590 thousand | Federal Government |
2029 | 1.8% and 2.5% | Yen | ||||
JICA 18 – ¥13,470,080 thousand | Federal Government |
2029 | 1.8% and 2.5% | Yen | ||||
JICA 17– ¥1,567,876 thousand | Federal Government |
2035 | 1.2% and 0.01% | Yen | ||||
JICA 19– ¥26,070,393 thousand | Federal Government |
2037 | 1.7% and 0.01% | Yen | ||||
BID 1983AB – US$106,346 thousand | - | 2023 | Libor + 1.88% to 2.38% (*) | US$ | ||||
(*) Rates comprising LIBOR + contractually defined spread. |
PAGE: 48 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
(i) Payment schedule – accounting balances as of September 30, 2016 | ||||||||||||||||
2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 to 2038 | TOTAL | |||||||||
LOCAL CURRENCY | ||||||||||||||||
Debentures | 43,161 | 595,295 | 887,667 | 998,288 | 415,406 | 196,535 | 429,242 | 3,565,594 | ||||||||
Brazilian Federal Savings Bank | 13,824 | 58,185 | 62,158 | 64,048 | 66,212 | 69,589 | 791,739 | 1,125,755 | ||||||||
BNDES | 21,326 | 85,303 | 87,274 | 90,033 | 72,164 | 71,722 | 353,966 | 781,788 | ||||||||
Leasing | 3,617 | 26,061 | 27,368 | 28,789 | 30,334 | 32,013 | 402,681 | 550,863 | ||||||||
Others | 172 | 743 | 1,447 | 1,351 | 1,351 | 1,351 | 5,290 | 11,705 | ||||||||
Interest and charges | 59,728 | 67,420 | - | - | - | - | - | 127,148 | ||||||||
TOTAL IN LOCAL CURRENCY | 141,828 | 833,007 | 1,065,914 | 1,182,509 | 585,467 | 371,210 | 1,982,918 | 6,162,853 | ||||||||
FOREIGN CURRENCY | ||||||||||||||||
BID | 85,982 | 147,166 | 106,430 | 106,430 | 106,430 | 106,430 | 1,143,434 | 1,802,302 | ||||||||
BIRD | - | - | - | 8,211 | 16,423 | 16,423 | 205,195 | 246,252 | ||||||||
Eurobonds | 454,449 | - | - | - | 1,132,675 | - | - | 1,587,124 | ||||||||
JICA | - | 71,547 | 72,906 | 118,099 | 118,099 | 118,099 | 1,297,116 | 1,795,866 | ||||||||
BID 1983AB | - | 77,722 | 77,000 | 57,433 | 55,492 | 24,971 | 47,637 | 340,255 | ||||||||
Interest and charges | 48,340 | 5,964 | - | - | - | - | - | 54,304 | ||||||||
TOTAL IN FOREIGN CURRENCY | 588,771 | 302,399 | 256,336 | 290,173 | 1,429,119 | 265,923 | 2,693,382 | 5,826,103 | ||||||||
Overall Total | 730,599 | 1,135,406 | 1,322,250 | 1,472,682 | 2,014,586 | 637,133 | 4,676,300 | 11,988,956 |
PAGE: 49 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
(i) Main events in the nine-month period ended September 30, 2016
(a) Debentures
As of March 30, 2016, the Company partially amortized the outstanding debentures of the 19th Issue upon payment of 60% of the nominal unit value of the debentures, totaling R$300,000, plus remuneration and charges due until the date of partial amortization, in the amount of R$11,588.
(b) BNDES
On May 25, 2016, the Company raised R$80,000, corresponding to a portion of agreement 15.2.0313.1, totaling R$747,450. The proceeds from BNDES 2015 will be allocated to support the interconnection of the Jaguari dam, located in the Paraíba do Sul River basin, with the Atibainha dam.
In 2016 funding totaled R$57,252 from agreements in effect, mainly corresponding to the BNDES TIETE III agreement, in the amount of R$50,000.
(c) JICA
In 2016 funding totaled R$144,497, referring to agreement BZ-P19 (JICA 19).
(d) BID
In 2016 funding totaled R$79,420, referring to agreement BID 2202.
(e) BIRD
In 2016 funding totaled R$47,025.
(f) Exchange rate changes
The US dollar rate exchange decreased 16.9%, from R$3.9048 as of December 31, 2015 to R$3.2462 as of September 30, 2016, decreasing debt by R$811,064. In the same period, the Yen decreased 1.1%, from R$0.03243 as of December 31, 2015 to R$0.03207 as of September 30, 2016, decreasing debt by R$20,192.
(ii) Covenants
As of September 30, 2016, the Company had met the requirements set forth by its borrowings and financing agreements.
Regarding the covenants applicable to the agreements entered into with the BNDES, except for agreement 08.2.0169.1 (RMSP), which does not provide for an additional guarantee, only agreements 07.2.0800.1 (Onda Limpa), 09.2.1175.1 and 09.6.0110.1 (Debentures) had an additional guarantee of 20%, given that the cancellation of the additional guarantee occurred only after September 30, 2016. On this date, the portion of monthly receivables that has to be recorded in a restricted escrow account was R$240.7 million.
(iii) Borrowings and financing – Credit Limited
Agent | September 30, 2016 | |
(in millions of reais (*)) | ||
Brazilian Federal Savings Bank | 1,751 | |
Brazilian Development Bank – BNDES | 1,944 | |
Inter-American Development Bank – BID | 559 | |
Japan International Cooperation Agency – JICA | 390 |
PAGE: 50 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
International Bank for Reconstruction and Development – IBRD | 78 | |
Others | 38 | |
Total | 4,760 |
(*) Exchange rate as of September 30, 2016 (US$1.00 = R$3.2462; ¥ 1.00 = R$0.03207).
SABESP, in order to comply with its Capex plan relies on a fund-raising plan.
Financing resources contracted have specific purposes, which have been released for the execution of their respective investments, according to the progress of the works.
Additional information on borrowings and financing is presented in Note 16 to the Annual Financial Statements as of December 31, 2015.
16 Taxes payable
(a) Current assets | ||||
September 30, 2016 | December 31, 2015 | |||
Recoverable taxes | ||||
Income tax and social contribution | - | 68,978 | ||
Withholding income tax (IRRF) on financial | ||||
investments | 8,922 | 4,914 | ||
Other federal taxes | 3,412 | 3,661 | ||
Other municipal taxes | 250 | 275 | ||
Total | 12,584 | 77,828 |
The reduction in recoverable taxes is mainly due to decrease in “income tax and social contribution” item, which was offset by these taxes.
(b) Current liabilities
September 30, 2016 | December 31, 2015 | |||
Taxes and contributions payable | ||||
Cofins and Pasep | 47,549 | 40,505 | ||
Income tax and social contribution | 63,815 | - | ||
INSS (Social Security contribution) | 34,227 | 33,836 | ||
IRRF (withholding income tax) | 1,201 | 11,126 | ||
Others | 22,812 | 21,828 | ||
Total | 169,604 | 107,295 |
The increase in taxes payable of current liabilities was mainly due to the calculation of amounts payable of Income Tax and Social Contribution resulting from the taxable income recorded in the period.
PAGE: 51 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
17 Deferred taxes and contributions
(a) Financial position balances
September 30, 2016 | December 31, 2015 | |||
Deferred income tax assets | ||||
Provisions | 519,423 | 480,378 | ||
Pension obligations - G1 | 163,394 | 256,808 | ||
Actuarial loss – G1 Plan | 59,553 | - | ||
Donations of underlying asset on concession agreements | 57,352 | 53,206 | ||
Allowance for loan losses | 251,969 | 213,171 | ||
Tax losses | - | 58,829 | ||
Others | 145,318 | 121,550 | ||
Total deferred tax assets | 1,197,009 | 1,183,942 | ||
Deferred income tax liabilities | ||||
Temporary difference on concession intangible assets | (501,099) | (524,495) | ||
Capitalization of borrowing costs | (353,549) | (309,648) | ||
Profit on supply to governmental entities | (88,144) | (81,055) | ||
Actuarial gain – G1 Plan | - | (33,726) | ||
Construction margin | (92,528) | (94,921) | ||
Borrowing costs | (12,666) | (11,855) | ||
Total deferred tax liabilities | (1,047,986) | (1,055,700) | ||
Deferred tax asset, net | 149,023 | 128,242 |
December 31, | Net | September 30, | ||||
Deferred income tax assets | 2015 | change | 2016 | |||
Provisions | 480,378 | 39,045 | 519,423 | |||
Pension obligations - G1 | 256,808 | (93,414) | 163,394 | |||
Actuarial loss – G1 | - | 59,553 | 59,553 | |||
Donations of underlying assets on concession | ||||||
agreements | 53,206 | 4,146 | 57,352 | |||
Credit losses | 213,171 | 38,798 | 251,969 | |||
Tax losses | 58,829 | (58,829) | - | |||
Others | 121,550 | 23,768 | 145,318 | |||
Total | 1,183,942 | 13,067 | 1,197,009 | |||
Deferred income tax liabilities | ||||||
Temporary difference on concession | ||||||
intangible asset | (524,495) | 23,396 | (501,099) | |||
Capitalization of borrowing costs | (309,648) | (43,901) | (353,549) | |||
Profit on supply to governmental entities | (81,055) | (7,089) | (88,144) | |||
Actuarial gain – G1 | (33,726) | 33,726 | - | |||
Construction margin | (94,921) | 2,393 | (92,528) | |||
Borrowing costs | (11,855) | (811) | (12,666) | |||
Total | (1,055,700) | 7,714 | (1,047,986) |
(b) Changes
PAGE: 52 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
Deferred tax asset, net | 128,242 | 20,781 | 149,023 | |||
December 31, | Net | September 30, | ||||
Deferred income tax assets | 2014 | change | 2015 | |||
Provisions | 524,728 | (62,949) | 461,779 | |||
Pension obligations - G0 | 85,271 | (85,271) | - | |||
Pension obligations - G1 | 229,266 | 14,498 | 243,764 | |||
Donations of underlying assets on concession | ||||||
agreements | 45,742 | 3,463 | 49,205 | |||
Credit losses | 222,587 | 4,377 | 226,964 | |||
Tax losses | - | 275,620 | 275,620 | |||
Others | 112,566 | 2,082 | 114,648 | |||
Total | 1,220,160 | 151,820 | 1,371,980 | |||
Deferred income tax liabilities | ||||||
Temporary difference on concession | ||||||
intangible asset | (559,411) | 26,550 | (532,861) | |||
Capitalization of borrowing costs | (253,581) | (46,414) | (299,995) | |||
Profit on supply to governmental entities | (87,092) | 6,062 | (81,030) | |||
Actuarial gain/loss – G1 | (2,514) | - | (2,514) | |||
Construction margin | (98,772) | 1,028 | (97,744) | |||
Borrowing costs | (9,312) | 389 | (8,923) | |||
Total | (1,010,682) | (12,385) | (1,023,067) | |||
Deferred tax asset, net | 209,478 | 139,435 | 348,913 | |||
September 30, | December 31, | |||||
2016 | 2015 | |||||
Opening balance | 128,242 | 209,478 | ||||
Net change in the year: | ||||||
- corresponding entry in the statement of income | (72,498) | (50,024) | ||||
- corresponding entry in equity valuation adjustments (Note 19 | ||||||
(b)) | 93,279 | (31,212) | ||||
Total change, net | 20,781 | (81,236) | ||||
Closing Balance | 149,023 | 128,242 |
(c) Reconciliation of the effective tax rate
The amounts recorded as income tax and social contribution expenses in the financial statements are reconciled to the statutory rates, as shown below:
September 30, 2016 | September 30, 2015 | |||
Profit before income taxes | 3,067,389 | (63,187) |
PAGE: 53 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
September 30, 2016 | September 30, 2015 | |||
Statutory rate | 34% | 34% | ||
Estimated expense at statutory rate | (1,042,912) | 21,484 | ||
Tax benefit of interest on capital | 7,659 | 12,868 | ||
Permanent differences | ||||
Provision – Law 4,819/58 (i) | (50,956) | (43,049) | ||
Donations | (1,873) | (2,853) | ||
GESP Agreement | - | 151,465 | ||
Other differences | 20,900 | (1,379) | ||
Income tax and social contribution | (1,067,182) | 138,536 | ||
Current income tax and social contribution | (994,684) | (899) | ||
Deferred income tax and social contribution | (72,498) | 139,435 | ||
Effective rate | 35% | 219% |
(i) Permanent difference related to the provision for actuarial liability (Note 19 (b) (iii)).
18 Provisions
(a) Lawsuits with probable likelihood of loss
(I) Financial position balances
The Company is party to a number of claims and legal proceedings arising in the normal course of business, including civil, tax, labor and environmental matters. Management recognized provisions at an amount considered sufficient to cover probable losses. These provisions, net of escrow deposits are as follows:
September | December | |||||||||||
Escrow | 30, | Escrow | 31, | |||||||||
Provisions | deposits | 2016 | Provisions | deposits | 2015 | |||||||
Customer claims (i) | 565,391 | (98,994) | 466,397 | 561,061 | (97,711) | 463,350 | ||||||
Supplier claims (ii) | 330,304 | (250,516) | 79,788 | 296,660 | (217,625) | 79,035 | ||||||
Other civil claims (iii) | 127,605 | (13,232) | 114,373 | 124,833 | (10,681) | 114,152 | ||||||
Tax claims (iv) | 76,130 | (2,901) | 73,229 | 62,812 | (677) | 62,135 | ||||||
Labor claims (v) | 290,688 | (3,295) | 287,393 | 283,991 | (3,073) | 280,918 | ||||||
Environmental claims (vi) | 137,595 | (959) | 136,636 | 83,520 | (896) | 82,624 | ||||||
Total | 1,527,713 | (369,897) | 1,157,816 | 1,412,877 | (330,663) | 1,082,214 | ||||||
Current | 721,229 | - | 721,229 | 631,890 | - | 631,890 | ||||||
Noncurrent | 806,484 | (369,897) | 436,587 | 780,987 | (330,663) | 450,324 |
PAGE: 54 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
(II) Changes | ||||||||||||
Interest | ||||||||||||
and | Use of | Amounts | September | |||||||||
December | Additional | inflation | the | not used | 30, | |||||||
31, 2015 | provisions | adjustment | accrual | (reversal) | 2016 | |||||||
Customer claims (i) | 561,061 | 77,319 | 67,360 | (53,497) | (86,852) | 565,391 | ||||||
Supplier claims (ii) | 296,660 | 12,306 | 41,685 | (20,001) | (346) | 330,304 | ||||||
Other civil claims (iii) | 124,833 | 14,153 | 15,790 | (5,893) | (21,278) | 127,605 | ||||||
Tax claims (iv) | 62,812 | 20,451 | 12,986 | (4,603) | (15,516) | 76,130 | ||||||
Labor claims (v) | 283,991 | 42,906 | 19,754 | (27,899) | (28,064) | 290,688 | ||||||
Environmental claims (vi) | 83,520 | 58,222 | 17,722 | - | (21,869) | 137,595 | ||||||
Subtotal | 1,412,877 | 225,357 | 175,297 | (111,893) | (173,925) | 1,527,713 | ||||||
Escrow deposits | (330,663) | (27,687) | (25,968) | 7,869 | 6,552 | (369,897) | ||||||
Total | 1,082,214 | 197,670 | 149,329 | (104,024) | (167,373) | 1,157,816 |
PAGE: 55 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
Interest | ||||||||||||
and | Use of | Amounts | September | |||||||||
December | Additional | inflation | the | not used | 30, | |||||||
31, 2014 | provisions | adjustment | accrual | (reversal) | 2015 | |||||||
Customer claims (i) | 638,637 | 29,962 | 77,416 | (48,863) | (110,716) | 586,436 | ||||||
Supplier claims (ii) | 260,854 | 3,059 | 24,797 | (5,452) | (2,684) | 280,574 | ||||||
Other civil claims (iii) | 126,403 | 10,888 | 14,771 | (8,901) | (18,070) | 125,091 | ||||||
Tax claims (iv) | 55,554 | 1,316 | 6,596 | (215) | (2,516) | 60,735 | ||||||
Labor claims (v) | 235,466 | 51,272 | 18,076 | (18,778) | (64,180) | 221,856 | ||||||
Environmental claims (vi) | 226,404 | 12,218 | 12,320 | (4,873) | (161,981) | 84,088 | ||||||
Subtotal | 1,543,318 | 108,715 | 153,976 | (87,082) | (360,147) | 1,358,780 | ||||||
Escrow deposits | (322,971) | (18,050) | (19,678) | 7,773 | 842 | (352,084) | ||||||
Total | 1,220,347 | 90,665 | 134,298 | (79,309) | (359,305) | 1,006,696 |
(b) Explanation on the nature of main classes of lawsuits
(i) Customer claims
Approximately 1,130 lawsuits were filed by commercial customers, which claim that their tariffs should correspond to other consumer categories, and 720 lawsuits which claim a reduction in the sewage tariff due to losses in the system, consequently requesting the refund of amounts charged by the Company and 50 lawsuits where customers plead the reduction in tariff under the category as “Social Welfare Entity”. The Company was granted both favorable and unfavorable final decisions at several court levels and recognized provisions when the chances of losses are probable.
(ii) Supplier claims
These claims include lawsuits filed by some suppliers alleging underpayment of monetary restatements, withholding of amounts related to the understated inflation rates deriving from Real economic plan, and the economic and financial imbalance of the agreements. These lawsuits are in progress at different courts and a provision is recognized when the chances of losses are probable.
(iii) Civil claims
These mainly refer to indemnities for property damage, pain and suffering, and loss of profits allegedly caused to third parties, filed at different court levels, dully accrued when classified as probable losses.
(iv) Tax claims
Tax claims refers mainly to issues related to tax collections challenged due to differences in the interpretation of legislation by the Company's management, accrued when classified as probable loss.
(v) Labor claims
The Company is a party to labor lawsuits, involving issues such as overtime, shift schedule, health hazard premium and hazardous duty premium, prior notice, change of function, salary equalization, outsourcing and other. Part of the amount involved is in provisional or final execution at various court levels, and this is classified as of probable loss and accordingly, accrued.
(vi) Environmental claims
Environmental claims refer to several administrative proceedings and lawsuits filed by government entities, including Companhia de Tecnologia de Saneamento Ambiental – Cetesb, Public Prosecution Office of the State of São Paulo and others, that aim affirmative and negative covenants and penalty is estimated due to failure to comply in addition to the imposition of indemnity due to environmental damages allegedly caused by the Company. The amounts accrued represent the best
PAGE: 56 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
estimate of the Company at this moment, however, may differ from the amount to be disbursed as indemnity to alleged damages, in view of the current stage of referred proceedings.
(c) Lawsuits with possible likelihood of loss
The Company is party to lawsuits and administrative proceedings relating to environmental, tax, civil and labor claims, which are assessed by Management whose chances of loss are possible and are not recorded. Liability contingencies classified as a possible loss represent the amount of R$7,216,100 as of September 30, 2016 (R$5,410,500 as of December 2015). In the second quarter of 2016 was added a new proceeding relating to an environmental claim in the amount of R$1,907,923.
For disclosure purposes, this sum refers to the amount claimed by the opposing party. It has not yet been possible to estimate the amounts involved by the Company, given the initial stage of the lawsuit. Liability contingencies, classified as possible loss, are represented as follows.
September 30, 2016 | December 31, 2015 | |||
Customer claims | 323,700 | 414,700 | ||
Supplier claims | 1,458,000 | 1,606,100 | ||
Other civil claims | 649,300 | 683,000 | ||
Tax claims | 1,067,100 | 945,400 | ||
Labor claims | 526,100 | 483,700 | ||
Environmental claims | 3,191,900 | 1,277,600 | ||
Total | 7,216,100 | 5,410,500 |
(d) Guarantee insurance for escrow deposit
During the second quarter of 2015, the Company contracted guarantee insurance for escrow deposit totaling R$500 million. Such insurance will be used in legal claims where instead of making immediate cash disbursement by the Company, such insurance is used until the conclusion of these proceedings or up to three-year effectiveness term of the agreement.
In the first nine months of 2016, the Company used R$132,381 of the total contracted amount.
Additional information on provisions and contingencies is presented in Note 19 to the Annual Financial Statements as of December 31, 2015.
19 Employees benefits (a) Health benefit plan
The health benefit plan is managed by Sabesprev and consists of optional, free choice, health plans sponsored by contributions of SABESP and the active participants, as follows:
. Company: 16.3% on average, of gross payroll;
. Participating employees: 3.21% of base salary and premiums, equivalent to 2.7% of payroll, on average.
(b) Pension plan benefits | ||
Amounts recorded in the balance sheet | ||
Funded plan – G1 | ||
Pension plan liabilities as of December 31, 2015 | 665,274 | |
Expenses recognized in 2016 | 76,764 | |
(Gain)/loss to be recognized in Other Comprehensive Income | 274,352 | |
Payments made in 2016 | (17,358) |
PAGE: 57 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
Effect of the plan migration – curtailment | (334,152) | |
Pension plan liabilities as of September 30, 2016 (i) | 664,880 | |
Unfunded plan – G0 | ||
Pension plan liabilities as of December 31, 2015 | 2,166,942 | |
Expenses recognized in 2016 | 211,588 | |
Payments made in 2016 | (116,916) | |
Pension plan liabilities as of September 30, 2016 (iii) | 2,261,614 | |
Total | 2,926,494 | |
In compliance with CPC33 (R1) and IAS19, the Company recognizes (gains)/losses from changes in actuarial premises in equity as equity valuation adjustment, as shown below: | ||
G1 Plan | ||
As of September 30, 2016 | ||
Actuarial (gains)/losses on liabilities | 506,548 | |
(Gains)/losses on financial assets | (232,196) | |
Total (gains)/losses | 274,352 | |
Deferred income tax and social contribution - G1 Plan | (93,279) | |
Equity valuation adjustment | 181,073 |
(i) G1 Plan
The Company sponsors a defined benefit pension plan for its employees ("G1 Plan"), which is managed by Sabesprev, receives similar contributions established in a plan of subsidy of actuarial study of SABESPREV, as follows:
· 1.19% of the portion of the salary of participation up to 20 salaries; and
· 10.13% of the surplus, if any, of the portion of the salary of participation over 20 salaries.
Early reduction (Curtailment)
In order to remedy the deficit referring to the G1 Defined Benefit Pension Plan (BD), as of August 2016, SABESP and Sabesprev continued with the migration process whereby 3,572 participants chose to change from a defined benefit plan to a Defined Contribution Pension Plan - “Sabesprev Mais”. The process was carried out based on the exact terms of the migration started in 2010, i.e. it resumed migrations without changing any clause and in compliance with the rules in the regulation. The Company recorded a gain due to the migration process (“curtailment”), with the partial settlement of the present value of the defined benefit liabilities and the fair value of the plan’s assets, in the amount of R$334,152, and paid R$30,891 corresponding to non-recurring contribution and incentive to the participants who migrated in August 2016.
As of September 30, 2016, SABESP had a net actuarial liability of R$664,880 (R$665,274 as of December 31, 2015) representing the difference between the present value of the Company's defined benefit obligations to the participating employees, retired employees, and pensioners; the fair value of the plan’s assets. After the participants’ migration, the Defined Benefit Pension Plan totaled 11,362 participants, while Sabesprev Mais totaled 9,377.
(ii) Private pension plan benefits – Defined contribution
As of September 30, 2016, Sabesprev Mais plan, based on defined contribution, had 9,377 active and assisted participants (5,213 as of December 2015).
With respect to the Sabesprev Mais plan, the contributions from the sponsor represent 100% over
PAGE: 58 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
the total basic contribution from the participants.
The non-recurring contribution and incentive to participants who migrated in August 2016 totaled R$30,891 based on the actuarial assessment, of which R$27,426 corresponded to active participants and R$3,465 to assisted participants. Based on the Company’s estimate, which includes the previous balance of R$7,214 corresponding to the migration of 2010, a total of R$39,421 corresponding to the entire process was paid in advance and the surplus paid, of R$1,316, was recorded under “other receivables”.
(iii) PlanG0
Pursuant to Law 4,819/58, employees who started services prior to May 1974 and were retired as an employee of the Company acquired a legal right to receive supplemental pension payments, which rights are referred as "Plan G0". The Company pays these supplemental benefits on behalf of the State Government and makes claims for reimbursements from the State Government, which are recorded as accounts receivable from related parties, limited to the amounts considered virtually certain that will be reimbursed by the State Government. As of September 30, 2016, the Company recorded a defined benefit obligation for Plan G0 of R$2,261,614 (R$2,166,942 as of December 31, 2015).
(c) Profit sharing
The Company recorded as reference to the 2015 Profit Sharing Program, the amount corresponding to one month salary for each employee, depending on performance goals reached. In the third quarter of 2016, a total of R$20,938 was accrued (R$19,207 in the third quarter of 2015). From January to September 2016 and 2015, R$62,860 and R$57,127, respectively, were accrued.
PAGE: 59 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
20 Services payable
The services account records the balances payable, mainly from services received from third parties, such as supply of electric power, reading of hydrometers and delivery of water and sewage bills, cleaning, surveillance and security services, collection, legal counsel services, audit, marketing and advertising and consulting services, among others. This account also records the amounts payable from the percentage in the revenues of São Paulo local government. The balances as of September 30, 2016 and December 31, 2015 were R$378,831 and R$387,279, respectively.
21 Equity
(a) Authorized capital
The Company is authorized to increase capital by up to R$15,000,000, based on a Board of Directors' resolution, after submission to the Fiscal Council.
In the event of capital increase, issue of convertible debentures and/or warrants by means of private subscription, shareholders will have preemptive right in the proportion of number of shares held, pursuant to Article 171 of Law 6,404/76.
(b) Subscribed and paid-in capital
As of September 30, 2016 and December 31, 2015, subscribed and paid-in capital is represented by 683,509,869 registered, book-entry common shares, held as follows:
September 30, 2016 | December 31, 2015 | |||||||
Number of | Number of | |||||||
shares | % | shares | % | |||||
State Department of Finance | 343,524,285 | 50.26% | 343,524,285 | 50.26% | ||||
Companhia Brasileira de Liquidação e Custódia | 205,447,430 | 30.06% | 199,719,739 | 29.22% | ||||
The Bank Of New York ADR Department | ||||||||
(equivalent in shares) (*) | 133,909,713 | 19.59% | 139,637,913 | 20.43% | ||||
Other | 628,441 | 0.09% | 627,932 | 0.09% | ||||
683,509,869 | 100.00% | 683,509,869 | 100.00% |
(*) Each ADR corresponds to 1 share.
The Annual Shareholders’ Meeting held on April 29, 2016 approved the distribution of dividends as interest on capital in the amount of R$149,893 and the transfer to Investments Reserves of retained earnings balances totaling R$359,572.
The payment of interest on equity, in the amount of R$139,423, net of withholding income tax of R$10,470, totaling R$149,893, has started in June 2016, with R$139,399 having already been paid.
Further information about equity, such as shareholder’ compensation, dividends and purpose of reserves, can be found in Note 22 to the Annual Financial Statements as of December 31, 2015.
PAGE: 60 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
22 Earnings per share
Basic and diluted
Basic earnings per share is calculated by dividing the equity attributable to Company’s owners by the weighted average number of outstanding common shares during the period. The Company does not have potentially dilutive common shares outstanding or debts convertible into common shares. Accordingly, basic and diluted earnings per share are equal.
January to | January to | |||
September 2016 | September 2015 | |||
Equity attributable to Company’s owners | 2,000,207 | 75,349 | ||
Weighted average number of common shares issued | 683,509,869 | 683,509,869 | ||
Basic and diluted earnings per share (reais per share) | 2.92638 | 0.11024 |
23 Business segment information
Management, comprised by the Board of Directors and the Board of Executive Officers, has determined the operating segments used to make strategic decisions, as water supply and sewage services.
(i) Result
July to September 2016 | ||||||||
Reconciliation to | Balance as per | |||||||
the financial | financial | |||||||
Water | Sewage | statements | statements | |||||
Gross operating income | 1,540,484 | 1,313,599 | 1,097,799 | 3,951,882 | ||||
Gross sales deductions | (111,410) | (94,665) | - | (206,075) | ||||
Net operating income | 1,429,074 | 1,218,934 | 1,097,799 | 3,745,807 | ||||
Costs, selling and administrative expenses | (947,182) | (668,365) | (1,073,460) | (2,689,007) | ||||
Income from operations before other operating | ||||||||
expenses, net and equity accounting | 481,892 | 550,569 | 24,339 | 1,056,800 | ||||
Other operating income / (expenses), net | 6,264 | |||||||
Equity accounting | 525 | |||||||
Financial result, net | (176,810) | |||||||
Income from operations before taxes | 886,779 | |||||||
Depreciation and amortization | 149,478 | 130,739 | - | 280,217 |
PAGE: 61 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
January to September 2016 | ||||||||
Reconciliation to | Balance as per | |||||||
the financial | financial | |||||||
Water | Sewage | statements | statements | |||||
Gross operating income | 4,483,234 | 3,664,938 | 2,620,239 | 10,768,411 | ||||
Gross sales deductions | (306,014) | (250,159) | - | (556,173) | ||||
Net operating income | 4,177,220 | 3,414,779 | 2,620,239 | 10,212,238 | ||||
Costs, selling and administrative expenses | (3,079,949) | (2,067,944) | (2,563,233) | (7,711,126) | ||||
Income from operations before other operating | ||||||||
expenses, net and equity accounting | 1,097,271 | 1,346,835 | 57,006 | 2,501,112 | ||||
Other operating income / (expenses), net | 27,929 | |||||||
Equity accounting | 2,278 | |||||||
Financial result, net | 536,070 | |||||||
Income from operations before taxes | 3,067,389 | |||||||
Depreciation and amortization | 459,050 | 400,005 | - | 859,055 |
July to September 2015 | ||||||||
Reconciliation to | Balance as per | |||||||
the financial | financial | |||||||
Water | Sewage | statements | statements | |||||
Gross operating income | 1,310,877 | 1,016,290 | 1,015,238 | 3,342,405 | ||||
Gross sales deductions | (81,910) | (63,503) | - | (145,413) | ||||
Net operating income | 1,228,967 | 952,787 | 1,015,238 | 3,196,992 | ||||
Costs, selling and administrative expenses | (964,788) | (606,033) | (992,984) | (2,563,805) | ||||
Income from operations before other operating | ||||||||
expenses, net and equity accounting | 264,179 | 346,754 | 22,254 | 633,187 | ||||
Other operating income / (expenses), net | 54,315 | |||||||
Equity accounting | (1,375) | |||||||
Financial result, net | (1,539,410) | |||||||
Income from operations before taxes | (853,283) | |||||||
Depreciation and amortization | 158,137 | 113,174 | - | 271,311 |
PAGE: 62 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Other information deemed as relevant by the company
January to September 2015 | ||||||||
Reconciliation to | Balance as per | |||||||
the financial | financial | |||||||
Water | Sewage | statements | statements | |||||
Gross operating income | 3,591,248 | 2,787,653 | 2,508,464 | 8,887,365 | ||||
Gross sales deductions | (224,565) | (174,315) | - | (398,880) | ||||
Net operating income | 3,366,683 | 2,613,338 | 2,508,464 | 8,488,485 | ||||
Costs, selling and administrative expenses | (2,352,670) | (1,472,414) | (2,454,583) | (6,279,667) | ||||
Income from operations before other operating | ||||||||
expenses, net and equity accounting | 1,014,013 | 1,140,924 | 53,881 | 2,208,818 | ||||
Other operating income / (expenses), net | 98,149 | |||||||
Equity accounting | (376) | |||||||
Financial result, net | (2,369,778) | |||||||
Income from operations before taxes | (63,187) | |||||||
Depreciation and amortization | 445,414 | 363,292 | - | 808,706 |
Explanation on the reconciliation items for the Financial Statements.
The impacts on gross operating income and costs are as follows.
July to | January to | July to | January to | |||||
September | September | September | September | |||||
2016 | 2016 | 2015 | 2015 | |||||
Gross revenue from construction recognized under ICPC | ||||||||
1 (R1) (a) | 1,097,799 | 2,620,239 | 1,015,238 | 2,508,464 | ||||
Construction costs recognized under ICPC 1 (R1) (a) | 1,073,460 | 2,563,233 | 992,984 | 2,454,583 | ||||
Construction margin | 24,339 | 57,006 | 22,254 | 53,881 | ||||
PAGE: 63 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
24 | Operating revenue | |||||||||
(a) Revenue from water and sewage services: | ||||||||||
July to | January to | July to | January to | |||||||
September | September | September | September | |||||||
2016 | 2016 | 2015 | 2015 | |||||||
Metropolitan Region of São Paulo | 2,010,271 | 5,663,492 | 1,576,110 | 4,261,892 | ||||||
Regional Systems (i) | 843,812 | 2,484,680 | 751,057 | 2,117,009 | ||||||
Total (ii) | 2,854,083 | 8,148,172 | 2,327,167 | 6,378,901 |
(i) Including the municipalities operated in countryside and at the coast of the State of São Paulo.
(ii) The gross operating revenue increased by 22.6% in the quarter ended September 30, 2016, in comparison with the same period in 2015, mainly due to the increase of 4.7% in the Company’s total billed volume, the tariff adjustment in May 2015 (8.4%) and the end of SABESP’s Water Consumption Reduction Incentive Program and the Contingency Tariff in April 2016. The bonus totaled R$248.8 million in the third quarter of 2015, while the Contingency Tariff (tax) amounted to R$144.8 million in the same period.
Additional information on the Bonus and Contingency Tariff programs is presented in Note 25 (a) to the Annual Financial Statements of December 31, 2015.
(b) Reconciliation between gross operating income and net operating income: | ||||||||
July to | January to | July to | January to | |||||
September | September | September | September | |||||
2016 | 2016 | 2015 | 2015 | |||||
Revenue from water and sewage services | 2,854,083 | 8,148,172 | 2,327,167 | 6,378,901 | ||||
Construction revenue (Note 13 (c)) | 1,097,799 | 2,620,239 | 1,015,238 | 2,508,464 | ||||
Sales tax | (206,075) | (556,173) | (145,413) | (398,880) | ||||
Net revenue | 3,745,807 | 10,212,238 | 3,196,992 | 8,488,485 |
25 | Operating costs and expenses | |||||||||
July to | January to | July to | January to | |||||||
September | September | September | September | |||||||
2016 | 2016 | 2015 | 2015 | |||||||
Operating costs | ||||||||||
Salaries, payroll charges and benefits | 418,015 | 1,228,477 | 385,270 | 1,115,186 | ||||||
Pension obligations | (194,843) | (149,102) | 14,960 | 44,381 | ||||||
Construction costs (Note 13 (c)) | 1,073,460 | 2,563,233 | 992,984 | 2,454,583 | ||||||
General supplies | 44,402 | 120,800 | 40,689 | 129,469 | ||||||
Treatment supplies | 63,950 | 205,326 | 62,878 | 198,788 | ||||||
Outside services | 222,962 | 620,612 | 189,962 | 580,024 | ||||||
Electricity | 224,075 | 705,811 | 219,281 | 585,610 | ||||||
General expenses | 122,330 | 345,696 | 105,543 | 268,477 | ||||||
Depreciation and amortization | 262,389 | 804,314 | 249,892 | 749,027 |
PAGE: 64 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
July to | January to | July to | January to | |||||||
September | September | September | September | |||||||
2016 | 2016 | 2015 | 2015 | |||||||
2,236,740 | 6,445,167 | 2,261,459 | 6,125,545 | |||||||
Selling expenses | ||||||||||
Salaries, payroll charges and benefits | 66,799 | 194,902 | 59,767 | 174,832 | ||||||
Pension obligations | (26,497) | (20,344) | 1,924 | 5,740 | ||||||
General supplies | 818 | 2,502 | 805 | 2,640 | ||||||
Outside services | 78,066 | 211,331 | 63,541 | 180,055 | ||||||
Electricity | 152 | 586 | 206 | 561 | ||||||
General expenses | 22,894 | 68,427 | 19,087 | 60,509 | ||||||
Depreciation and amortization | 2,286 | 6,861 | 2,510 | 7,435 | ||||||
Allowance for doubtful accounts, | ||||||||||
net of recoveries (Note 8 (c)) | 89,708 | 110,181 | (38,131) | 9,389 | ||||||
234,226 | 574,446 | 109,709 | 441,161 | |||||||
Administrative expenses (revenue) | ||||||||||
Salaries, payroll charges and benefits | 47,203 | 138,168 | 43,888 | 135,039 | ||||||
Pension obligations | (18,386) | 95,854 | 46,164 | 140,149 | ||||||
GESP reimbursement – benefits paid (i) | - | - | - | (696,283) | ||||||
General supplies | 435 | 1,246 | 508 | 1,621 | ||||||
Outside services | 46,043 | 113,851 | 43,096 | 102,452 | ||||||
Electricity | 498 | 1,528 | 520 | 1,230 | ||||||
General expenses | 104,056 | 226,472 | 19,921 | (81,338) | ||||||
Depreciation and amortization | 15,542 | 47,880 | 18,909 | 52,244 | ||||||
Tax expenses | 22,650 | 66,514 | 19,631 | 57,847 | ||||||
218,041 | 691,513 | 192,637 | (287,039) | |||||||
Operating costs and expenses | ||||||||||
Salaries, payroll charges and benefits | 532,017 | 1,561,547 | 488,925 | 1,425,057 | ||||||
Pension obligations (Note 19 (b)) (ii) | (239,726) | (73,592) | 63,048 | 190,270 | ||||||
GESP reimbursement – benefits paid (i) | - | - | - | (696,283) | ||||||
Construction costs (Note 13 (c)) | 1,073,460 | 2,563,233 | 992,984 | 2,454,583 | ||||||
General supplies | 45,655 | 124,548 | 42,002 | 133,730 | ||||||
Treatment supplies | 63,950 | 205,326 | 62,878 | 198,788 | ||||||
Outside services | 347,071 | 945,794 | 296,599 | 862,531 | ||||||
Electricity | 224,725 | 707,925 | 220,007 | 587,401 | ||||||
General expenses | 249,280 | 640,595 | 144,551 | 247,648 | ||||||
Depreciation and amortization | 280,217 | 859,055 | 271,311 | 808,706 | ||||||
Tax expenses | 22,650 | 66,514 | 19,631 | 57,847 | ||||||
Allowance for doubtful accounts, | ||||||||||
net of recoveries (Note 8 (c)) | 89,708 | 110,181 | (38,131) | 9,389 | ||||||
2,689,007 | 7,711,126 | 2,563,805 | 6,279,667 | |||||||
(i) The variation is mainly due to the lower appreciation of the US dollar and the Yen in the third quarter of 2016, of 1.1% and 2.7%, respectively, when compared with the appreciation of 28.1% and 30.5%, respectively, in the same period in 2015. |
PAGE: 65 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
26 | Financial income (expenses) | |||||||||
July to | January to | July to | January to | |||||||
September | September | September | September | |||||||
2016 | 2016 | 2015 | 2015 | |||||||
Financial expenses | ||||||||||
Interest and charges on borrowings and financing – | ||||||||||
local currency | (80,481) | (248,809) | (80,914) | (248,635) | ||||||
Interest and charges on borrowings and financing – | ||||||||||
foreign currency | (28,462) | (90,420) | (39,146) | (94,688) | ||||||
Other financial expenses | (21,905) | (70,009) | (25,783) | (82,420) | ||||||
Income tax over international remittance | (3,839) | (13,436) | (5,045) | (13,983) | ||||||
Inflation adjustment on borrowings and | ||||||||||
financing | (24,388) | (110,163) | (25,882) | (123,632) | ||||||
Inflation adjustment on | ||||||||||
Sabesprev Mais deficit | (136) | (882) | (379) | (1,307) | ||||||
Other inflation adjustments | (6,806) | (23,920) | (6,334) | (15,361) | ||||||
Interest and inflation adjustments on provisions | (25,795) | (110,507) | (31,533) | (19,524) | ||||||
Total financial expenses | (191,812) | (668,146) | (215,016) | (599,550) | ||||||
Financial income | ||||||||||
Inflation adjustment gains | 27,525 | 120,122 | 59,640 | 124,752 | ||||||
Income on short-term investments | 49,863 | 153,089 | 36,300 | 131,211 | ||||||
Interest income | 20,762 | 72,261 | 30,585 | 97,082 | ||||||
Cofins and Pasep on financial income | (4,589) | (17,237) | (5,904) | (5,904) | ||||||
Other | 534 | 10,882 | 3,913 | 6,564 | ||||||
Total financial income | 94,095 | 339,117 | 124,534 | 353,705 | ||||||
Financial income (expenses), net before exchange rate | ||||||||||
changes | (97,717) | (329,029) | (90,482) | (245,845) | ||||||
Net exchange gains (losses) | ||||||||||
Exchange rate changes on borrowings and | ||||||||||
financing (i) | (79,198) | 865,016 | (1,448,717) | (2,124,021) | ||||||
Other exchange rate changes | (7) | (140) | (221) | (529) | ||||||
Exchange gains | 112 | 223 | 10 | 617 | ||||||
Exchange rate changes, net | (79,093) | 865,099 | (1,448,928) | (2,123,933) | ||||||
Financial income (expenses), net | (176,810) | 536,070 | (1,539,410) | (2,369,778) | ||||||
(i) The variation is mainly due to the lower appreciation of the US dollar and the Yen in the third quarter of 2016, of 1.1% and 2.7%, respectively, when compared with the appreciation of 28.1% and 30.5%, respectively, in the same period in 2015. | ||||||||||
PAGE: 66 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
27 | Other operating income (expenses), net | |||||||||
July to | January to | July to | January to | |||||||
September | September | September | September | |||||||
2016 | 2016 | 2015 | 2015 | |||||||
Other operating income | 12,671 | 42,421 | 63,732 | 128,201 | ||||||
Other operating expenses | (6,407) | (14,492) | (9,417) | (30,052) | ||||||
Other operating income (expenses), net | 6,264 | 27,929 | 54,315 | 98,149 |
Other operating income is comprised by sale of property, plant and equipment, sale of contracts awarded in public bids, right to sell electricity, indemnities and reimbursement of expenses, fines and collaterals, property leases, reuse water, PURA projects and services.
Other operating expenses consist mainly of derecognition of concessions due to obsolescence, discontinued construction works, unproductive wells, projects considered economically unfeasible, losses on property, plant and equipment and exceeding cost of electricity sold.
28 Commitments
The Company has agreements to manage and maintain its activities, as well as agreements to build new projects aiming at achieving the objectives proposed in its target plan. Below, the main committed amounts as of September 30, 2016:
October to | ||||||||||
December | 2021 | |||||||||
2016 | 2017 – 2018 | 2019 – 2020 | onwards | Total | ||||||
Contractual obligations – | ||||||||||
Expenses | 375,145 | 1,599,112 | 574,267 | 1,463,858 | 4,012,382 | |||||
Contractual obligations – | ||||||||||
Investments | 471,187 | 2,557,640 | 1,500,362 | 6,670,615 | 11,199,804 | |||||
Total | 846,332 | 4,156,752 | 2,074,629 | 8,134,473 | 15,212,186 | |||||
The main commitment refers to São Lourenço PPP. See Note 13 (h). |
PAGE: 67 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Notes to the Interim Financial Information
29 Supplemental cash flow information
January to | January to | |||
September | September | |||
2016 | 2015 | |||
Total additions to intangible assets (Note 13 (b)) | 2,681,238 | 2,835,571 | ||
Items not affecting cash (see breakdown below) | (1,248,902) | (978,661) | ||
Total additions to intangible assets as per statement of cash flows | 1,432,336 | 1,856,910 | ||
Investments and financing operations affecting intangible assets but not | ||||
cash: | ||||
Interest capitalized in the period (Note 13 (e)) | 496,507 | 247,075 | ||
Contractors payable | 18,728 | (65,741) | ||
Public-Private Partnerships – São Lourenço PPP | 662,295 | 520,545 | ||
Leases | 10,534 | 47,757 | ||
Program contract commitments | 3,832 | 175,144 | ||
Construction margin (Notes 13 (f) and 23) | 57,006 | 53,881 | ||
Total | 1,248,902 | 978,661 |
30 Events after the reporting period
· ARSESP Resolution 672
As of October 15, 2016, the Official Gazette of the State of São Paulo published ARSESP Resolution 672, which establishes the methodology and general criteria to adjust the Regulatory Remuneration Basis of the 2nd Ordinary Tariff Revision of Companhia de Saneamento Básico do Estado de São Paulo – SABESP, expected for 2017.
· Foreign loan – US$150 million and settle of Eurobonds 2016
As of October 26, 2016, the Company obtained a US$150 million loan, with a three-year maturity, at an interest rate corresponding to three-month LIBOR plus 4.5% per year. Interest will be paid on a quarterly basis and amortization will occur in semi-annual installments as of the 18th month. The proceeds were used to settle Eurobonds 2016, totaling US$140 million, and other debts due in 2016.
· Signature of the Private Transaction Agreement and Other Covenants with EMAE
As of October 28, 2016, the Company entered into a Private Transaction Agreement and Other Adjustments with EMAE, with a condition precedent, in order to end the litigation involving the two companies. For more information, see Note 9 (c) and the entire Agreement and Technical Note available on SABESP’s website, in the Investor Relations section.
· Water Supply and Sewage Service Agreement
As of November 9, 2016, the Company entered into a Water Supply and Sewage Service Agreement with the municipality of Santa Branca for a term of 30 years.
PAGE: 68 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Comments on the Company’s projections
The projections presented in the Reference Form are annual and not on a quarterly basis. Therefore, the quarterly comparison between the information disclosed in the Reference Form with quarterly results shall not apply
The projections monitoring occurs on annual basis and are disclosed in the Reference Form.
PAGE: 69 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
1. CHANGES IN INTEREST HELD BY CONTROLLING SHAREHOLDER, BOARD MEMBERS AND EXECUTIVE OFFICERS
CONSOLIDATED SHAREHOLDING OF CONTROLLING SHAREHOLDERS, MANAGEMENT AND OUTSTANDING SHARES Position as of September 30, 2016 | ||||
Shareholder | Number of Common Shares (units) |
% | Total Number of Shares (units) |
% |
Controlling shareholder | ||||
Treasury Department | 343,524,285 | 50.3% | 343,524285 | 50.3% |
Management | ||||
Board of Directors | - | - | - | - |
Executive Officers | - | - | - | - |
Fiscal Council | - | - | - | - |
Treasury shares | - | - | - | - |
Other shareholders | ||||
Total | 343,524,285 | 50.3% | 343,524,285 | 50.3% |
Outstanding shares | 339,985, 584 | 49.7% | 339,985,584 | 49.7% |
PAGE: 70 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
CONSOLIDATED SHAREHOLDING OF CONTROLLING SHAREHOLDERS, MANAGEMENT AND OUTSTANDING SHARES Position as of September 30, 2015 | ||||
Shareholder | Number of Common Shares (units) |
% | Total Number of Shares (units) |
% |
Controlling shareholder | ||||
Treasury Department | 343,524,258 | 50.3% | 343,524,258 | 50.3% |
Management | ||||
Board of Directors | - | - | ||
Executive Officers | - | - | - | - |
Fiscal Council | 15 | - | 15 | - |
Treasury shares | - | - | - | - |
Other shareholders | ||||
Total | 343,524,285 | 50.3% | 343,524,285 | 50.3% |
Outstanding shares | 339,985,569 | 49.7% | 339,985,569 | 49.7% |
2. SHAREHOLDING POSITION
SHAREHOLDING POSITION OF HOLDERS OF MORE THAN 5% OF EACH TYPE AND CLASS OF COMPANY SHARES, UP TO THE INDIVIDUAL LEVEL | ||||
Company: CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO |
Position as of September 30, 2016 (shares) | |||
Common shares | Total | |||
Shareholder | Number of shares |
% | Number of shares |
% |
Treasury Department | 343,524,285 | 50.3 | 343,524,285 | 50.3 |
PAGE: 71 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Reports and Statements / Unqualified Report on Special Review
(Convenience Translation into English from the Original Previously Issued in Portuguese)
Review report on the interim financial statements – ITR
To the Board of Directors and Shareholders
Companhia de Saneamento Básico do Estado de São Paulo – SABESP São Paulo – SP
Introduction
We have reviewed the interim financial information of Companhia de Saneamento Básico do Estado de São Paulo – SABESP (“The Company”), included in the Quarterly Financial Information – ITR referring to the quarter ended September 30, 2016, comprising the balance sheet as of September 30, 2016 and the statement of income and comprehensive income for the three and nine-month periods then ended, and the statements of changes in equity and cash flows for the nine-month period then ended, including the explanatory notes.
Management is responsible for the preparation of the interim financial information in accordance with accounting standard CPC 21(R1) - Interim Financial Reporting and IAS 34 - Interim Financial Reporting, as issued by the International Accounting Standards Board - IASB, as well as for the presentation of this information in accordance with the standards issued by the Brazilian Securities and Exchange Commission - CVM, applicable to the preparation of Quarterly Information - ITR. Our responsibility is to express a conclusion on this interim financial information based on our review.
Review scope
We conducted our review in accordance with the Brazilian and International standards on review engagements NBC TR 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively. A review of interim financial information consists of making inquiries, primarily of persons responsible for the financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with the auditing standards and, consequently, does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion on the interim financial information
Based on our review, nothing has come to our attention that causes us to believe that the accompanying interim financial information included in the Quarterly Information Form - ITR referred to above is not prepared, in all material respects, in accordance with CPC 21(R1) and IAS 34, issued by the IASB applicable to the preparation of Quarterly Information - ITR, and presented in accordance with the standards issued by the Brazilian Securities and Exchange Commission -CVM.
PAGE: 72 of 73
ITR – Quarterly Information Form – 09/30/2016 - CIA SANEAMENTO BÁSICO ESTADO SÃO PAULO | Version: 1 |
Other matters
Statement of value added
We have also reviewed the statements of value added (DVA) for the nine-month period ended September 30, 2016, prepared under the responsibility of the Company’s management, whose presentation on the interim financial information is required in accordance with the standards issued by the Brazilian Securities and Exchange Commission – CVM applicable to the preparation of Quarterly Information - ITR, and considered as supplementary information by IFRS, which does not require this disclosure. These statements were subject to the same review procedures described above, and based on our review, nothing has come to our attention that causes us to believe that it is not prepared, in all material respects, in accordance with the interim financial information taken as a whole.
Corresponding figures
The corresponding information and figures related to the balance sheet for the year ended December 31, 2015 were audited by another independent auditor who issued a report dated by March 24, 2016 without qualification, and the statement of income and comprehensive income for the three month and nine-month periods and the respective statements of changes in equity and cash flows for the nine-month period ended September, 30 , 2015 were audited by another independent auditor who issued a report dated November 12, 2015 without qualification. The corresponding information and figures of Statement of value added (DVA) for the nine-month periods ended September 30, 2015, were subject to the same review procedures by previous independent auditor, and, based on their review, nothing has come to their attention that causes them to believe that it was not prepared, in all material respects, in accordance with the interim financial information taken as a whole.
São Paulo, November 10, 2016
KPMG Auditores Independentes
CRC 2SP014428/O-6
(Original report in Portuguese signed by)
Marcelo Gavioli
CRC 1SP201409/O-1
PAGE: 73 of 73
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.