|

Our operating and financial review and prospects include
a financial statement format that differs slightly from the
format included in the financial statements. We manage our
business based on four distinct categories of costs: line
costs, other costs of services, SG&A, and depreciation
and amortization. Brazilian Corporate Law financial statements
treats depreciation and amortization expense as an integral
component of other costs of services and SG&A. However,
we believe that it is appropriate for you to consider depreciation
and amortization expense separately when analyzing our business
due to the non-cash nature of this expense.
The following table sets forth, for each of the periods indicated,
a reconciliation of the amounts referenced below to our consolidated
Brazilian Corporate Law financial statements:
 |
| |
Year Ended December
31,
|
| |
1998
|
1999
|
2000
|
| |
(in thousands of reais)
|
| Costs of services: |
|
|
|
| Lines costs |
(1,786,588) |
(2,563,959) |
(3,210,104) |
| Other cost of services
|
(341,322) |
(349,558) |
(391,653) |
| Depreciation and amortization
|
(657,831) |
(706,397) |
(797,510) |
| Total |
(2,785,741) |
(3,619,914) |
(4,399,267) |
| |
|
|
|
| Sales, general & administrative
expenses: |
|
|
|
| Sales |
(180,176) |
(425,895) |
(795,470) |
| General and administrative
|
(374,194) |
(383,453) |
(660,712) |
| Total |
(554,370) |
(809,348) |
(1,456,182) |
| Less: SG&A depreciation
|
(21,066) |
(26,944) |
(59,292) |
| Net SG&A |
(533,304) |
(782,404) |
(1,396,890) |
| |
|
|
|
| Depreciation and amortization: |
|
|
|
| Depreciation included
in SG&A |
(21,066) |
(26,944) |
(59,292) |
| Depreciation included
in Cost of services |
(657,831) |
(706,397) |
(797,510) |
| Total |
(678,897) |
(733,341) |
(856,802) |
| |
|
|
|
 |
The following table sets forth, for each of the periods indicated,
selected components of our results of operations and as a
percentage of net operating revenues, as well as the percentage
change from the prior year. As discussed above, the format
of this table also differs from our Brazilian Corporate Law
financial statements.
 |
| |
Year Ended December 31,
|
Percentage Change
|
| |
1998
|
%
|
1999
|
%
|
2000
|
%
|
1998 vs. 1999
|
1999 vs. 2000
|
| |
(in thousands of reais, except percentages)
|
| Gross revenues: |
5,123,234
|
128.1%
|
6,680,342
|
128.9%
|
8,954,688
|
133.4%
|
30.4%
|
34.0%
|
| Taxes and other deductions
|
(1,123,128)
|
(28.1)%
|
(1,496,415)
|
(28.9)%
|
(2,240,180)
|
(33.4)%
|
33.2%
|
49.7%
|
| Net revenues: |
4,000,106
|
100.0%
|
5,183,927
|
100.0%
|
6,714,508
|
100.0%
|
29.6%
|
29.5%
|
| Lines costs (1) |
(1,786,588)
|
(44.7)%
|
(2,563,959)
|
(49.5)%
|
(3,210,104)
|
(47.8)%
|
43.5%
|
25.2%
|
| Other cost of services
(2) |
(341,322)
|
(8.5)%
|
(349,558)
|
(6.7)%
|
(391,653)
|
(5.8)%
|
2.4%
|
12.0%
|
| Selling, general and
administrative expenses (3) |
(533,304)
|
(13.3)%
|
(782,404)
|
(15.1)%
|
(1,396,890)
|
(20.8)%
|
46.7%
|
78.5%
|
| Other operating income
(expense) |
(577,244)
|
(14.4)%
|
40,566
|
0.8%
|
(12,250)
|
(0.2)%
|
107.0%
|
(130.2)%
|
| EBITDA |
761,648
|
19.0%
|
1,528,572
|
29.5%
|
1,703,611
|
25.4%
|
100.7%
|
11.5%
|
| Depreciation and amortization
|
(678,897)
|
(17.0)%
|
(733,341)
|
(14.1)%
|
(856,802)
|
(12.8)%
|
8.0%
|
16.8%
|
| Operating income (EBIT)
|
82,751
|
2.1%
|
795,231
|
15.3%
|
846,809
|
12.6%
|
861.0%
|
6.5%
|
| Financial income (expense)
|
68,730
|
1.7%
|
(303,460)
|
(5.9)%
|
(188,316)
|
(2.8)%
|
(541.5)%
|
(37.9)%
|
| Other non-operating income
(expense) |
(65,975)
|
(1.6)%
|
(37,650)
|
(0.7)%
|
111,224
|
1.7%
|
42.9%
|
(395.4)%
|
| Net income before tax,
employee profit sharing and minority interest |
85,506
|
2.1%
|
454,121
|
8.8%
|
769,717
|
11.5%
|
431.1%
|
69.5%
|
| Income tax and social
contribution |
63,585
|
1.6%
|
(1,241)
|
0.0%
|
(145,312)
|
(2.2)%
|
(102.0)%
|
11,609%
|
| Employee profit sharing
|
(24,000)
|
(0.6)%
|
(36,000)
|
(0.7)%
|
(36,775)
|
(0.5)%
|
50.0%
|
2.2%
|
| Minority interest |
(1,513)
|
0.0%
|
(5,249)
|
(0.1)%
|
(10,540
|
(0.2)%
|
246.9%
|
100.8%
|
| Net income |
123,578
|
3.1%
|
411,631
|
7.9%
|
577,090
|
8.6%
|
233.1%
|
40.2%
|
| |
|
|
|
|
|
|
|
|
 |
| |
(1) Includes
interconnection and facilities revenues. |
| |
|
| |
(2) Excludes
depreciation. |
| |
|
|