Professional Documents
Culture Documents
Jeremiah OCallaghan
Investor Relations Officer
Changes in the Company for the quarterly period ended March 31, 2016 and years ended
December 31, 2015, 2014 and 2013 are as follows:
ASSETS
Previously published
Adjustments
March, 2016
15.533.344
242.184
Dec, 2015
18.615.578
383.255
Dec, 2014
17.168.712
-
Dec, 2013
13.320.972
-
ASSETS - NON-CURRENT
Investments
Intangible
Goodwill
44.801.404
17.791.917
9.556.826
-
46.197.552
18.784.837
9.553.510
-
34.748.154
10.161.077
9.550.264
-
33.295.499
11.594.353
9.547.037
-
TOTAL OF ASSETS
60.334.748
64.813.130
51.916.866
46.616.471
ASSETS - CURRENT
Derivatives assets
Prepaid expenses and others
LIABILITIES
2016
2015
-
140.453
140.453
(9.085.970)
9.085.970
140.453
Previously published
Restated
2014
84.779
(84.779)
2013
-
750.013
750.013
(9.085.970)
9.085.970
230.505
230.505
(9.085.970)
9.085.970
750.013
174.355
174.355
(9.085.970)
9.085.970
230.505
174.355
March, 2016
15.533.344
242.184
Dec, 2015
18.615.578
84.779
298.476
Dec, 2014
17.168.712
-
Dec, 2013
13.320.972
-
44.941.857
17.932.370
470.856
9.085.970
46.947.565
19.534.850
467.540
9.085.970
34.978.659
10.391.582
464.294
9.085.970
33.469.854
11.768.708
461.067
9.085.970
60.475.201
65.563.143
52.147.371
46.790.826
Adjustments
Restated
March, 2016
20.876.644
548.936
15.010
2.747.676
Dec, 2015
19.875.624
490.091
15.164
-
Dec, 2014
12.777.175
369.756
740.635
Dec, 2013
9.444.767
382.741
535.352
2016
300.000
114.272
(114.272)
300.000
1.892.768
(1.892.768)
2015
430.000
102.665
(102.665)
430.000
-
2014
2013
LIABILITIES - CURRENT
Accrued income taxes and other taxes
Payroll and social charges
Other financial liabilities
Derivatives liabilities
Other current liabilities
70.040
(70.040)
279.890
(279.890)
100.441
(100.441)
10.205
(10.205)
March, 2016
21.176.644
114.272
434.664
315.010
1.892.768
854.908
Dec, 2015
20.305.624
102.665
387.426
445.164
-
Dec, 2014
12.777.175
70.040
299.716
279.890
460.745
Dec, 2013
9.444.767
100.441
282.300
10.205
525.147
LIABILITIES - NON-CURRENT
Accrued income taxes and other taxes
Payroll and social charges
15.918.446
106.513
17.228.276
117.913
15.265.868
151.199
15.219.916
125.166
106.513
(106.513)
117.913
(117.913)
151.199
(151.199)
125.166
(125.166)
15.918.446
106.513
-
17.228.276
117.913
-
15.265.868
151.199
-
15.219.916
125.166
-
(1.833.547)
(2.054.244)
(159.547)
51.916.866
46.616.471
EQUITY
Accumulated other comprehensive income (loss)
TOTAL OF LIABILITIES AND EQUITY
(561.845)
60.334.748
Comprehensive income
Dec, 2014
1.919.798
6.559.912
INCOME STATEMENT
Dec, 2014
508.970
-
CASH FLOWS
640.656
9.899.982
376.705
10.950.499
INCOME STATEMENT
(17.683.782)
(1.431.688)
(5.337.923)
Comprehensive income
Foreign currency translation adjustments
Total of comprehensive income
CASH FLOWS
2015
(1.648.833)
-
(508.970)
10.891.555
(10.382.585)
2015
Dec, 2015
Dec, 2014
(1.603.042)
(1.879.889)
52.147.371
46.790.826
2013
56.150
56.150
88.088
88.088
2.009.306
6.649.420
276.847
2.312.757
Dec, 2013
532.815
1.459.722
Restated
2014
2013
2.851.395
836.715
(3.688.110)
Dec, 2015
1.648.833
994.091
(2.642.924)
10.891.555
(10.382.585)
Dec, 2014
Dec, 2013
836.715
(3.688.110)
994.091
(2.642.924)
Restated
Dec, 2015
Dec, 2014
Dec, 2013
267.589
1.354.307
224.367
274.091
55.992
(10.408.952)
31.951
276.726
(2.654.681)
1.237.109
(11.461.855)
(46.851)
(398.126)
(222.833)
(1.740.330)
506.324
(1.901.816)
(2.380)
294.526
(33.107)
(1.175.447)
413.573
(502.835)
696.648
(508.970)
31.951
653.431
(2.654.681)
1.237.109
(511.356)
(28.116)
2.851.395
(3.449)
(1.740.330)
506.324
2.213.565
265.209
1.648.833
191.260
(1.175.447)
413.573
(228.744)
(1.790.441)
1.927.565
137.124
(1.019.292)
(281.975)
915
(1.300.352)
(1.829.996)
5.257.221
44.506
(3.471.731)
-
(1.811.642)
1.790.441
40.600
(19.399)
-
(1.193.300)
1.019.292
63.696
110.312
(915)
915
-
(1.829.996)
44.506
(2.073.066)
(3.858.556)
(1.811.642)
40.600
1.908.166
137.124
(1.193.300)
63.696
(171.663)
915
(1.300.352)
(10.204.309)
27.440
(7.887.692)
2.685.255
2.172.078
9.289.777
982
(982)
11.461.855
1.301.741
600.075
1.901.816
(113.170)
616.005
502.835
(15.511.704)
9.289.777
982
(1.432.670)
6.123.932
(8.902.568)
600.075
1.929.256
(8.000.862)
616.005
3.188.090
2014
2013
Adjustments
March, 2015
97.953
-
2016
3.897.950
2.100.015
(6.865.290)
-
2015
Restated
March, 2016 March, 2015
(97.953)
4.718.373
(4.634.511)
2.100.015
(6.865.290)
Adjustments
March, 2015
1.172.176
2.565.895
Previously published
2016
(479.560)
(479.560)
2015
98.747
98.747
Restated
March, 2016 March, 2015
(1.127.656)
1.270.923
(3.868.818)
2.664.642
Adjustments
March, 2015
2016
2015
4.718.373
(4.634.511)
Restated
March, 2016 March, 2015
119.106
3.809.487
(178.190)
(1.417.097)
(466)
5.407.301
41.838
(2.018.919)
(341.323)
366.774
(1.218.724)
(563)
(3.907.440)
563
(505.196)
174.160
61.351
(1.106.274)
3.897.950
41.838
(250.025)
(341.323)
366.774
914.908
118.543
(97.953)
(177.627)
(505.196)
174.160
(1.355.746)
(297.569)
(297.599)
(70.152)
70.152
-
(297.569)
297.569
-
(70.152)
(72.499)
(297.569)
(297.599)
(5.392.866)
(31.986)
(3.749.265)
20.465
(3.475.670)
(3.455.205)
(3.430.940)
(3.475.670)
(821.139)
(2.860.899)
(5.001.486)
3.847.096
(31.986)
489.211
(3.451.405)
(821.139)
594.306
406.264
65.563.143
Restated
2014
(1.105.808)
(1.509.351)
1.768.894
2.133.632
(721.392)
60.475.201
Adjustments
Dec, 2013
Previously published
March, 2016
(648.096)
(3.389.258)
174.355
46.616.471
18.735
3.249.521
219.384
4.115.381
(3.897.950)
-
March, 2016
Taxes expense
Finance income (expense), net
Share-based compensation
Other current and non-current liabilities
Interest paid
Interest received
Operating activities
Dec, 2014
230.505
51.916.866
Adjustments
Dec, 2013
Previously published
March, 2016
89.508
89.508
Previously published
Dec, 2015
Taxes expense
Finance income (expense), net
Share-based compensation
Other current and non-current liabilities
Interest paid
Interest received
Operating activities
2015
444.727
1.371.634
(2.851.395)
-
320.013
64.813.130
Adjustments
Dec, 2013
220.697
2.256.607
Previously published
Dec, 2015
140.453
Previously published
Dec, 2015
86.251
64.813.130
391.380
3.847.096
4.238.476
Changes in the Consolidated form for the quarterly period ended March 31, 2016 and years
ended December 31, 2015, 2014 and 2013 are as follows:
ASSETS
Previously published
Adjustments
March, 2016
42.746.668
968.904
Dec, 2015
49.810.038
1.988.210
Dec, 2014
37.542.232
-
Dec, 2013
28.913.483
-
ASSETS - NON-CURRENT
69.401.079
71.942.916
44.501.450
39.756.738
Intangible
Goodwill
29.532.012
30.553.962
-
15.436.512
-
14.975.663
-
112.147.747
121.752.954
82.043.682
68.670.221
ASSETS - CURRENT
Derivatives assets
Prepaid expenses and others
TOTAL OF ASSETS
LIABILITIES
2016
2015
-
140.453
(23.193.507)
23.333.960
140.453
271.906
(13.032.025)
13.213.701
750.013
Previously published
2013
-
750.013
(23.661.428)
24.411.441
Restated
2014
737.891
(737.891)
271.906
174.355
(12.702.971)
12.877.326
174.355
March, 2016
42.746.668
968.904
Dec, 2015
49.810.038
737.891
1.250.319
Dec, 2014
37.542.232
-
Dec, 2013
28.913.483
-
69.541.532
72.692.929
44.773.356
39.931.093
6.338.505
23.333.960
6.892.534
24.411.441
2.404.487
13.213.701
2.272.692
12.877.326
112.288.200
122.502.967
82.315.588
68.844.576
Adjustments
Restated
March, 2016
37.833.650
2.867.524
385.023
2.616.478
Dec, 2015
39.707.467
3.735.872
471.916
1.068.740
Dec, 2014
24.868.001
2.611.077
798.122
Dec, 2013
17.708.869
1.761.296
689.535
2016
(37.443.622)
390.028
(390.028)
300.000
(1.723.631)
2015
430.000
843.919
(843.919)
430.000
-
2014
2013
LIABILITIES - CURRENT
Accrued income taxes and other taxes
Payroll and social charges
Other financial liabilities
Derivatives liabilities
Other current liabilities
749.759
(749.759)
241.899
(241.899)
169.161
(169.161)
14.284
(14.284)
March, 2016
390.028
390.028
2.477.496
685.023
892.847
Dec, 2015
40.137.467
843.919
2.891.953
901.916
1.068.740
Dec, 2014
24.868.001
749.759
1.861.318
241.899
556.223
Dec, 2013
17.708.869
169.161
1.592.135
14.284
675.251
LIABILITIES - NON-CURRENT
Accrued income taxes and other taxes
Payroll and social charges
Deferred income tax
49.240.988
868.368
2.914.863
52.744.122
894.837
4.310.495
31.533.156
639.114
2.839.966
27.828.098
705.179
2.119.594
281.140
(281.140)
-
297.138
(297.138)
-
41.401
244.416
(244.416)
41.401
269.681
(269.681)
-
49.240.988
281.140
587.228
2.914.863
52.744.122
297.138
597.699
4.310.495
31.574.557
244.416
394.698
2.881.367
27.828.098
269.681
435.498
2.119.594
(1.833.547)
(2.054.244)
(159.547)
320.013
230.505
174.355
82.043.682
68.670.221
140.453
750.013
271.906
174.355
EQUITY
Accumulated other comprehensive income (loss)
TOTAL OF LIABILITIES AND EQUITY
Comprehensive income
(561.845)
112.147.747
Previously published
Dec, 2015
INCOME STATEMENT
1.919.798
7.048.445
CASH FLOWS
(1.300.616)
-
(229.701)
11.568.234
293.116
21.206.366
Comprehensive income
Foreing currency translation adjustments
Total of comprehensive income
INCOME STATEMENT
Finance income (expense), net
Finance income
Finance expense
CASH FLOWS
(40.781.836)
(1.431.688)
2.191.682
(3.637.620)
-
Dec, 2014
444.727
1.563.052
2015
755.954
755.954
2014
(2.380.331)
-
2015
1.300.616
11.573.979
(12.874.595)
2014
3.637.620
1.538.276
(5.175.896)
341.644
341.644
2015
2014
Dec, 2014
473.653
Dec, 2013
786.371
2.880.080
1.904.696
2.675.752
7.804.399
Restated
2013
2.380.331
1.255.895
(3.636.226)
Dec, 2015
11.573.979
(12.874.595)
Dec, 2014
1.538.276
(5.175.896)
Dec, 2013
1.255.895
(3.636.226)
Restated
2013
Dec, 2015
Dec, 2014
Dec, 2013
490.439
1.591.257
85.512
2.541.047
2.979.735
(10.267.618)
39.740
(874.500)
(4.144.834)
970.690
(15.202.264)
1.656.879
(233.625)
(677.592)
(2.635.839)
556.265
(2.188.943)
166.231
789.074
193.551
(2.089.504)
575.992
(397.653)
2.750.034
1.300.616
39.740
(581.384)
(4.144.834)
970.690
6.004.102
1.785.396
3.637.620
68.243
(2.635.839)
556.265
6.798.092
656.670
2.380.331
279.063
(2.089.504)
575.992
2.143.394
(3.569.434)
(707.411)
(4.276.845)
(1.737.313)
1.540
(161.517)
(1.905.913)
(5.637.894)
15.859.628
509.959
(13.686)
5.757.925
(46.612)
2.228.609
(4.087.755)
3.569.434
155.823
707.411
(38.356)
(358.521)
(2.454.926)
1.737.313
232.676
(1.540)
161.517
(7.083)
(354.284)
(5.637.894)
509.959
(46.612)
(19.375.258)
(4.087.755)
155.823
(38.356)
(4.635.366)
(2.454.926)
232.676
(7.083)
(2.260.197)
(23.501.506) (18.833.041)
876.875
2.706.466
2.838.473
9.639.339
982
(982)
12.973.655
1.331.188
1.216.276
2.547.464
Previously published
Previously published
March, 2016 March, 2015
(4.765.275)
83.862
-
Previously published
March, 2015
44.535
707.403
751.937
(37.943.363)
9.639.339
982
(1.432.670)
15.165.337
Adjustments
2016
(632.475)
(632.475)
Restated
2015
525.015
525.015
Adjustments
2016
4.765.275
2.100.015
(6.865.290)
Restated
2015
(83.862)
4.718.373
(4.634.511)
Adjustments
2016
(22.170.318) (18.788.506)
1.216.276
707.403
3.424.339
3.458.403
Restated
2015
March, 2016
March, 2015
(1.230.806)
(1.469.083)
643.409
(4.446.748)
(278.826)
4.451.601
(342.560)
4.537.979
72.858
6.234.358
39.551
(1.094.703)
(784.278)
246.040
(688.617)
3.354.809
840.154
(4.535.463)
342.845
(821.302)
229.400
(528.617)
(4.647.220)
(1.157.948)
4.765.275
39.551
(451.294)
(784.278)
246.040
(688.617)
(1.091.939)
561.328
(83.862)
285
(821.302)
229.400
(528.617)
(109.241)
(705.150)
(3.905.196)
(4.610.346)
(78.606)
83.120
(130.000)
(125.486)
(14.141)
25.641
40.593
52.093
(840.083)
83.120
(130.000)
(886.963)
(719.291)
25.641
(3.864.603)
(4.558.253)
(7.174.533)
-
(11.085.810)
-
(7.047.592)
(3.356.263)
(10.447.418)
4.001.294
2.207.031
(1.584.076)
126.941
(3.356.263)
(3.229.323)
(1.022.292)
3.011.051
(1.879.889)
68.844.576
Dec, 2015
Adjustments
Dec, 2013
(1.603.042)
82.315.588
Restated
2013
252.956
252.956
Adjustments
Dec, 2013
406.264
122.502.967
128.517
3.871.245
745.835
8.987.035
March, 2016
Taxes expense
Finance income (expense), net
Share-based compensation
Other current and non-current liabilities
Interest and service fees paid
Interest received
Income tax paid
Operating activities
Dec, 2014
(721.392)
112.288.200
Adjustments
Dec, 2013
220.697
2.627.124
Previously published
Dec, 2015
Taxes expense
Finance income (expense), net
Share-based compensation
Other current and non-current liabilities
Interest paid
Interest received
Operating activities
Dec, 2014
Previously published
Dec, 2015
86.251
121.752.954
638.392
4.001.294
4.595.127