| a) | Business combinations: IFRS 3 Business Combinations has not been applied to acquisitions made before June 2007, the date of acquisition of Vivax Ltda. The acquisition of Vivax Ltda. and other business combinations following this date have been accounted for in accordance with IFRS 3. |
| b) | Financial instruments: the Company opted to classify and value its financial instruments under IAS 32 and IAS 39 on the IFRS transition date with no retrospective analyses performed. All financial instruments acquired after the transition date were analyzed and classified at the time of contracting the transactions. |
| Note 3.2 | BRGAAP | Reclassification | Adjustment | IFRS | |
|---|---|---|---|---|---|
| ASSETS | |||||
| Current | |||||
| Cash and cash equivalents | 569,606 | - | - | 569,606 | |
| Trade accounts receivable | 132,328 | - | - | 132,328 | |
| Inventories | 63,956 | - | - | 63,956 | |
| e | 32,718 | (24,905) | - | 7,813 | |
| Deferred taxes | e | 73,108 | (73,108) | - | - |
| Recoverable taxes | e | 44,848 | (43,962) | - | 886 |
| Prepaid expenses | e | 25,583 | (3,510) | - | 22,073 |
| Other current assets | 12,214 | - | - | 12,214 | |
| Total current assets | 954,361 | (145,485) | - | 808,876 | |
| Non-current | |||||
| Judicial deposits | e | 23,326 | 147,735 | - | 171,061 |
| Deferred taxes | e | 391,066 | 173,951 | 140 | 565,157 |
| Recoverable taxes | e | 42,778 | - | - | 42,778 |
| Prepaid expenses | e | 7,387 | (5,563) | - | 1,824 |
| Other trade receivables | e | 1,990 | 4,298 | - | 6,288 |
| Investments | a/e | 1,830,052 | (1,830,052) | - | - |
| Property and equipment | a/e | 1,504,360 | 136,672 | 8,501 | 1,649,533 |
| Intangible assets | a/e | 42,494 | 2,029,553 | 8,584 | 2,080,631 |
| Deferred costs | b | 288,523 | (288,523) | - | - |
| Total non-current assets | 4,131,976 | 368,071 | 17,225 | 4,517,272 | |
| Total assets | 5,086,337 | 222,586 | 17,225 | 5,326,148 |
| Note 3.2 | BRGAAP | Reclassification | Adjustment | IFRS | |
|---|---|---|---|---|---|
| LIABILITIES | |||||
| Current | |||||
| Trade accounts payable | 187,672 | - | - | 187,672 | |
| |
121,595 | - | - | 121,595 | |
| Other fiscal obligations | e | 73,697 | (6,614) | - | 67,083 |
| Payroll and related charges | 97,087 | - | - | 97,087 | |
| Loans payable | e | 24,668 | (3,510) | - | 21,158 |
| Related parties | e | 24,905 | (24,905) | - | - |
| Income taxes and social contribution | e/d | 38,568 | (36,470) | (877) | 1,221 |
| Copyright payable (“ECAD”) | e | 29,619 | 50,495 | - | 80,114 |
| Other current liabilities | e | 13,753 | 14,612 | - | 28,365 |
| Total current liabilities | 611,564 | (6,392) | (877) | 604,295 | |
| Non-current | |||||
| |
d | - | 151,914 | - | 151,914 |
| Loans Payable | e | 1,099,975 | (5,563) | - | 1,094,412 |
| Provisions | e | 590,372 | 82,627 | - | 672,999 |
| Deferred revenues | 41,520 | - | - | 41,520 | |
| Other non-current liabilities | c | 4,503 | - | 5,192 | 9,695 |
| Total non-current liabilities | 1,736,370 | 228,978 | 5,192 | 1,970,540 | |
| Shareholders’ Equity | |||||
| Capital stock | 5,466,968 | - | - | 5,466,968 | |
| Capital reserves | 285,520 | - | - | 285,520 | |
| Accumulated deficit | (3,014,085) | - | 12,910 | (3,001,175) | |
| Total shareholders’ equity | 2,738,403 | - | 12,910 | 2,751,313 | |
| Total liabilities | 5,086,337 | 222,586 | 17,225 | 5,326,148 |
| BRGAAP | Adjustment | IFRS | ||
|---|---|---|---|---|
| Net Sales | 3,690,409 | - | 3,690,409 | |
| Cost of services rendered | c | (2,153,992) | 538 | (2,153,454) |
| Gross profit | 1,536,417 | 538 | 1,536,955 | |
| Operating expenses | ||||
| Selling expenses | (429,545) | - | (429,545) | |
| General and administrative expenses | (515,657) | - | (515,657) | |
| Depreciation and amortization | a | (50,989) | (38,322) | (89,311) |
| Other net expenses | c | (15,558) | (1,347) | (16,905) |
| (1,011,749) | (39,669) | (1,051,418) | ||
| Goodwill amortization | (152,158) | 152,158 | - | |
| (152,158) | 152,158 | - | ||
| Operating profit | 372,510 | 113,027 | 485,537 | |
| Financial results | ||||
| Financial expenses | (432,462) | - | (432,462) | |
| Interest Income | 113,935 | - | 113,935 | |
| (318,527) | - | (318,527) | ||
| Profit before taxes | 53,983 | 113,027 | 167,010 | |
| Income taxes and social contribution | d | (148,989) | 2,233 | (146,756) |
| Profit (loss) for the year | (95,006) | 115,260 | 20,254 |
| Note 3.2 | BRGAAP | Reclassification | Adjustment | IFRS | |
|---|---|---|---|---|---|
| ASSETS | |||||
| Current | |||||
| Cash and cash equivalents | 736,880 | - | - | 736,880 | |
| Trade accounts receivable | 166,105 | - | - | 166,105 | |
| Inventories | 61,757 | - | - | 61,757 | |
| Receivables from related parties | 17,356 | - | - | 17,356 | |
| Deferred taxes | e | 57,480 | (57,480) | - | - |
| Recoverable taxes | e | 100,357 | (96,951) | - | 3,406 |
| Prepaid expenses | 24,381 | - | - | 24,381 | |
| Other receivables | 12,794 | - | - | 12,794 | |
| Total current assets | 1,177,110 | (154,431) | - | 1,022,679 | |
| Non-current | |||||
| Judicial deposits | e | 22,337 | 88,585 | - | 110,922 |
| Deferred taxes | e | 338,923 | 158,322 | (373) | 496,872 |
| Recoverable taxes | 50,302 | - | - | 50,302 | |
| Prepaid expenses | 865 | - | - | 865 | |
| Other trade receivables | e | 3,689 | 3,163 | - | 6,852 |
| Investments | a/e | 3,163 | (3,163) | - | - |
| Property and equipment | a/e | 2,280,421 | (83,164) | 40,424 | 2,237,681 |
| Intangible assets | a/e | 2,201,315 | 143,545 | 124,897 | 2,469,757 |
| Deferred costs | b | 8,430 | (8,430) | - | - |
| Total non-current assets | 4,909,445 | 298,858 | 164,948 | 5,373,251 | |
| Total assets | 6,086,555 | 144,427 | 164,948 | 6,395,930 |
| BRGAAP | Reclassification | Adjustment | IFRS | ||
|---|---|---|---|---|---|
| LIABILITIES | |||||
| Current | |||||
| Trade accounts payable | 298,351 | 31,412 | - | 329,763 | |
| 148,419 | - | - | 148,419 | ||
| Other fiscal obligations | e | 110,226 | (18,393) | - | 91,833 |
| Payroll and related charges | 160,673 | - | - | 160,673 | |
| Loans Payable | 58,331 | - | - | 58,331 | |
| Income taxes and social contribution | d | 82,589 | (78,558) | - | 4,031 |
| Copyright payable (“ECAD”) | e | 44,441 | 10,410 | - | 54,851 |
| Accounts payable – business acquisitions | 58,491 | - | - | 58,491 | |
| Other accounts payable | e | 26,079 | (14,397) | - | 11,682 |
| Total current liabilities | 987,600 | (69,526) | - | 918,074 | |
| Non-current | |||||
| d | - | 152,794 | 32,362 | 185,156 | |
| Loans payable | 1,701,485 | - | - | 1,701,485 | |
| Provisions | e | 634,776 | 61,159 | - | 695,935 |
| Deferred revenues | 93,912 | - | - | 93,912 | |
| Other non-current liabilities | c | 25,385 | - | 4,416 | 29,801 |
| Total non-current liabilities | 2,455,558 | 213,953 | 36,778 | 2,706,289 | |
| Shareholders’ equity | |||||
| Capital Stock | 5,540,346 | - | - | 5,540,346 | |
| Capital Reserves | 212,142 | - | - | 212,142 | |
| Accumulated deficit | (3,109,091) | - | 128,170 | (2,980,921) | |
| Total shareholders’ equity | 2,643,397 | - | 128,170 | 2,771,567 | |
| Total liabilities | 6,086,555 | 144,427 | 164,948 | 6,395,930 |
| a) | Business combinations: Under IFRS3, the cost of a business combination must be measured at fair value on date of acquisition. On the acquisition date, the acquiring entity must allocate the acquisition cost (including direct costs of the transaction) and recognize identified assets acquired and liabilities assumed at fair value. Under BRGAAP, goodwill is calculated as the difference between the purchase price and net equity of the acquired entity. The fair value approach is not used. Goodwill is generally attributed to higher value of assets (usually property and equipment), which is embedded in the value thereof, and is amortized over the remaining life of the asset, or future profitability. Goodwill is not amortized under IFRS. The adjustment recorded primarily reflects the recognition of intangible assets in connection with the acquisition of Vivax, Net Jundiaí and the BigTv Companies that were not recognized under BRGAAP, and reversal of the amortization of goodwill recorded under BRGAAP. |
| b) | Deferred costs: Under IFRS, pre-operating expenses are not covered by the definition of an intangible asset and are expensed as incurred. Costs relating to an internally generated intangible asset are not capitalized unless they are development costs meeting the specific criteria in IAS 38. Under BRGAAP, prior to 2008, pre-operating expenses were capitalized as deferred costs. Under CPC 13 on Initial Adoption of Law No. 11638/07 the Company elected to maintain the balances recognized as deferred assets until fully amortized, subject to impairment evaluation. As of January 1st, 2008, pre-operating expenses are no longer recognized as intangible assets under BRGAAP and expensed as incurred. |
| c) | Deferral of incentives received from programming suppliers: The Company receives revenues from programming content suppliers to compensate the Company for marketing activities focused on building the customer base. Under IFRS these amounts are deferred and amortized to income over the period of the related contracts. Under BRGAAP, these incentives were recognized as income when received. |
| d) | Income taxes and social contribution: Deferred income taxes have been recorded on temporary differences related to differences between BRGAAP and IFRS using the criteria set out in Note 2.12. |
| e) | Reclassifications: Under IFRS the following reclassifications to the consolidated financial statements are also required: • Judicial deposits are included in non-current assets and not offset against the related provision; • Transactions between related parties are presented on a net basis; • Recoverable taxes and taxes payable are presented on a net basis; • Borrowings are presented net of issuance costs incurred; • Cost of residential installations and projects are reclassified from deferred costs to property and equipment; • Cost of software is reclassified from property and equipment to intangible assets; • Deferred income tax assets and liabilities are classified as long-term; • Goodwill related to acquisitions is reclassified from investments to intangible assets; • Deferred assets is reclassified to property and equipment; and • Investments (others) is reclassified to others trade accounts receivables. |