tsupr4q10_6k.htm - Generated by SEC Publisher for SEC Filing
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
 
For the month of February, 2011
Commission File Number 001-14491
 

 
TIM PARTICIPAÇÕES S.A.
(Exact name of registrant as specified in its charter)
 
TIM PARTICIPAÇÕES S.A.
(Translation of Registrant's name into English)
 
Av. das Américas, 3434, Bloco 1, 7º andar – Parte
22640-102 Rio de Janeiro, RJ, Brazil
(Address of principal executive office)
 
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F. 
Form 20-F ___X___ Form 40-F _______

 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____

 





TIM PARTICIPAÇÕES S.A. Announces its Consolidated
Results for the Fourth Quarter 2010

   

 

Rio de Janeiro, February 21st, 2011 TIM Participações S.A. (BOVESPA: TCSL3 and TCSL4; and NYSE: TSU), the company which controls directly TIM Celular S.A. and Intelig Telecomunicações Ltda., announces its results for the fourth quarter of 2010 and FY2010. TIM Participações S.A. ( TIM Participações or TIM ) provides telecommunication services with a nationwide presence in Brazil.


The following financial and operating Consolidated information, except where otherwise indicated, is presented according to IFRS (International Financial Reporting Standards) and in Brazilian Reais (R$), pursuant to Brazilian Corporate Law. All comparisons refer to the fourth quarter of 2009 (4Q09) and third quarter of 2010 (3Q10). The Income Statement and Balance Sheet analysis refers to TIM+Intelig and using 2009 figures in a Pro-forma basis, except when otherwise indicated. 

BOVESPA1   
(lot = 1 share)   
TCSL3: R$7.35   
TCSL4: R$6.09   
   
NYSE1   
(1 ADR = 10 PN shares)   
TSU: US$37.14   
(1) closing prices of Feb 21th, 2011   
   
   
 
    4Q10 Highlights 
4Q10 Conference Call     
   

• Combining Growth and Profitability: subscriber base grew 24.1% YoY, with net addition of 9.9 million lines. This performance was accompanied by top line growth of 9.9% YoY in 4Q10 and EBITDA margin reaching 30.6%;

• Infinity and Liberty represent more than 80% of customer base. Post paid segment reached net additions of over 1 million users;

• Infinity Web achieved more than 1 million daily unique users after 4 months of its launch and helping data revenues to increase 31% in 4Q10 vs. 4Q09;

• MOU reached 129 minutes this quarter (+30.0% YoY). In a strong evidence of community based success;

• Network quality maintained at 100% for the 10th consecutive month according to Anatel, having Call drop rate at its lowest level ever.

• SAC sharply decreased to R$36 (-55.6% YoY) reaching a new low - reflecting efficiency on acquisition (SAC/ARPU at 1.5x vs. 3.0x in the 4Q09);

• Bad debt reached new low at 1.0% of total gross revenues;

• EBITDA reached R$1,201 million in 4Q10, 11% yearly growth and largely supported by the voice and data service contribution. EBITDA margin reached 30.6% (vs. 30.4% in the 4Q09);

• Net Profit totaled R$2,212 million in 2010 (vs. R$801.2 million in 2009);

• Total dividend proposed for 2010 reached R$497 million (vs. R$204 mln in 2009);

• CAPEX reached R$2,836 million in 2010, with focus on 3G roll-out and 2G expansion and capacity;

• Operating FCF in 2010 totaled R$ 1.4 billion, with a growth of 110% vs. 2009. 

   
   
Conference Call in Portuguese:   
February 22th, 2011, at:   
10:00 AM Brasília time   
08:00 AM US ET   
   
Conference Call in English:   
February 22th, 2011, at:   
12:30 PM Brasília time   
10:30 AM US ET   
   
   
   
   
For further information, please   
access the Company's website:   
www.tim.com.br/ir   
Investor Relations Contacts   
ri@timbrasil.com.br   
(+55 21) 4009-3360 / 4009-3446 /   
4009-3751   
Avenida das Américas, 3434   
Bloco 01 6° andar Barra da Tijuca   
Rio de Janeiro, RJ - Brazil   
Zip Code 22640-102   
Fax: +55 21 4009-3990   

 

1



Message from Administration 

 
























We ended 2010 with great satisfaction that the turnaround started two years ago is well accomplished.

A good balance of Growth and Profitability
In 2010, we were the operator with the largest customer base growth, with the addition of 9.9 million lines and an incremental market share of 34%. This growth in customer base has been followed by improvements on profitability, with total net revenues growth of 9.9% in 4Q10 on yearly basis and EBITDA margin surpassing the 30%. It is also important to mentioned that Free Operating Cash Flow amounted to R$1.4 billion in 2010 (up 110% from 2009).

Our Brand
We kept the quality, innovation and convenience as the central point of our strategy. We achieved a prominent position in network quality, which for the 10th consecutive month we led Anatel's ranking.

Drivers of Growth
We always aimed to have a distinct value proposition. For the voice service, we adopted the simple concept of "One Country One Rate". TIM's network transported in 2010 almost twice the traffic of 2009 and become leaders in traffic volume for long distance service. For data services, we kept the Infinity's DNA, where we focused on unlimited service concept and  used the smart-phones without subsidy to leverage penetration on data services.

Improving Financial Results
We fully achieved the goals released to the market in the beginning of 2010:
-Net service revenues grew 6.1% in 2010
-EBITDA margin reached 29%
Even with a strong growth in customer base, we maintained a strict costs control and because of that we could grow with profitably. The operating free cash flow reached R$1.4 billion in 2010, an increase of 110% over 2009. These results enabled the expansion of dividends and we will propose in the General Shareholder's meeting the amount of R$497 million (which compares to R$204 million distributed in 2009).

Strengthening Data Offers
We launched the Infinity Web in the second half of 2010. In just four months, Infinity Web already reached 1 million daily users (4x higher than before the offer launching). 

 

2













Perspectives
We hope to continue expanding our base under the Community concept we have no doubt that this has been our great competitive advantage. We know that the competitive landscape might become tough in 2011 along with a challenging macro-economic environment. However, we will keep our optimism and the search for the best equilibrium between growth and profitability.

I conclude my message by thanking all of TIM's employees, a fundamental piece for make such great change happens.
I am very proud to lead and be part of this team.
These were two years of hard work and fatigue, but the results show us that it was worth it. We create value for our shareholders, customers and all stakeholders.

Luca Luciani 

 

3



Operational Performance 

 

    Brazilian Market Overview 
Mobile 
penetration
rate
surpassed
100%
 

Brazilian mobile market reached 202.9 million lines by the end of 2010, a yearly growth of 16.7% (vs. 15.5% in 2009). Penetration rate in Brazil reachead 104.7% in the 4Q10, from 90.6% in the same period last year. The mobile market growth has been supported by: i) stronger and stable economy with a solid expansion and better distribution of family's income and consumption ii) the continuos stimulation of Multiple SIM-Card sales (mostly in the pre-paid segment), and iii) on-net offering. 

 

  

29 Mln of net 
additions in
2010
 

Total net additions in 2010 reached 29.0 million, representing the second best year ever and posting a growth of 24.3% YoY. Looking only to the fourth quarter, net adds totalled 11.5 million, the best quarterly performance in historical series, resulting in an outstanding increase of 46.4% versus 7.8 million on the same period last year and +81.0% QoQ.

Breaking down the market into pre and post-paid segments, the first one reached 167.1 million users (+16.4% YoY), and accounting for 82.3% of total market. As for the latter, total users reached 35.8 million, a 18.1% increase versus Dec/09. 

 

4



    TIM's Performance 
 
 

Leading 
Net adds in
2010

Gross adds
renewing
the highest
level&

Churn rate
lower in YoY
and QoQ
comp.

 

Total subscriber base ended 2010 with 51.0 million lines, 24.1% up from 2009 and representing a market share of 25.1%. Total net additions in the 4Q10 came in at 4.1 million lines, reaching 36% market share of net additions (vs. 19% in 4Q09). As for the full year, 2010 net adds totaled 9.9 million lines, more than the double of net adds reported in 2009, resulting in a net share of 34.2% (+14.0 p.p. YoY) - being market leader in terms of growth in 2010. Additionally, TIM was the only player to gain market share in the period. This performance confirms the market acceptance of Infinity and Liberty plans. In addition, TIM maintained the second position in total pre-paid subscriber base.

In this quarter, TIM renewed the highest volume of gross additions for the third time consecutively, reaching 9.3 million lines, up 53.8% YoY. In 2010, gross adds reached 28.6 million lines (38.3% YoY) with a growth pace followed by both segments pre and post-paid. It is worth highlighting that the adherence of SIM-only in the post-paid segment already accounts for almost 90% of the gross adds, an evidence of the great success of this new approach for the segment.

Our disconnections reached 5.2 million in the quarter, with a churn rate of 11.0% (vs. 11.1% in the 3Q10 or 11.5% in 4Q09). Although the stronger commercial activity pushed by TIM eventually led to a higher blended churn, both pre-paid and post-paid segment churn rate had a better performance on the yearly comparison.

 

 

38 million
users in
Infinity plan
 

Post-paid customer base reached 7.5 million users, a 15.7% YoY growth vs. -1.8% in 4Q09. In 2010, TIM added 1.0 million post-paid clients (vs. a net loss of 117k in 2009), thanks to the Infinity and Liberty plans which ended the quarter with more than 3 million users.

In the pre-paid front, total users reached 43.5 million, up 25.7% YoY - largely leveraged by the Infinity plan, which reached 38 million users (nearly 90% of the base in this segment). TIM posted the leading performance on the pre-paid segment in 2010, grabbing 37.9% of total market net addition in the year. 

 

5



 

Network 
quality at
the highest
level&

&and lower
Call Drop
level in the
market

 

Network & Quality: Our GSM coverage reached ~94% of the urban population, serving 3,203 cities. Despite a continuous steep traffic increase in the past quarters, TIM consolidated the leadership on Anatel's network quality indicator, being the only player to score 100% of the goals in the last 10 consecutive months and also in 11 out of 12 months of 2010. In addition, in the 4Q10, TIM maintained the lowest Call Drop level in Brazil, with an average of 0.60% (vs. 1.06% in 4Q09). Such result reinforces TIM's commitment to provide top notch service quality, while pushing MOU intensive strategy.

As for data coverage, TIM provides GPRS technology to 100% of its footprint, and ~80% is covered by EDGE technology. The Third Generation Technology (3G) had its roll-out speeded-up and now it is present in 210 cities reaching 54% of urban population in Brazil. We expect to continue accelerating the 3G roll-out in 2011. 

 

 

6



Marketing Performance 

 

AppShop: apps
store to boost
internet usage
via
smartphones










 

This quarter TIM kept on strengthening even more the commercial activities with new data offers and continuing to push the well-known unique voice offers. As a consequence of the innovative and segmented offers and also due to the maintenance of media presence, the Company achieved in the quarter the record of gross additions.

Our positioning for mobile services are shown below into two segments:

For the consumer segment, TIM added another scheme for Infinity clients (both pre and post-paid) in the continuous direction of stimulating higher usage to our customers. It is called 'Infinity Mais', which now places fixed terminated calls under the same well-established Infinity concept: "pay-per-call" (R$0.50 per M-F calls). With this offer, we reaffirm our strategy of promoting usage increase of high quality service to our clients at competitive pricing. Thus, we make another step in the stimulation of fixed-mobile substitution as mobile premium over fixed service is no longer present in the market.

In the business market, TIM continued to offer three plans launched in 2010: 'TIM Empresa Mundi', an innovative offer which consists in a bundle of minutes including local and long distance calls (nationwide and to more than 20 countries through the 41 code), all at a single tariff and with no roaming charges; 'Liberty Empresa', a Liberty offer focus on corporative segment, where the customer has unlimited on-net calls (to mobile and fixed numbers), including local, long distance and national roaming , all for a flat fee; and 'TIM Empresa Nacional', which is focused on companies with branch offices nationwide and consists in a bundle of minutes that can be used by all the company at a fixed tariff, regardless the State location.

On the data services, TIM sees another quarter of building up momentum with the offers launched in the 3Q10 (the new 'TIM Web', 'Liberty Web' and 'Infinity Web'), following the strategy to speed-up the adoption of data services. Since the launch of Infinity Web, unique users soared 4x (i.e. lines that had at least one internet access in the day).

On the handset side, TIM focused on service rather than on handsets subsidy, which continued to be sold largely based on 12 installments (SIM-only approach). Moreover, handset portfolio is always being renewed with innovative devices like Motorola Milestone 2 and Nokia N8. Also, TIM launched the 'TIM AppShop', a mobile apps store for several manufactures as Samsung, LG, Motorola, Nokia e Sony Ericsson, giving the possibility of new additional functions to our customer's smartphones and boosting the internet usage via handset.

For Fixed services, the combined strength of TIM and Intelig have proven to be a solid competitive advantage in this market. Since the beginning of integration, we have won many auctions for providing telecom services, such as São Paulo and Rio de Janeiro states government, as well as corporate clients in different industry segments.

Additionally, TIM and Intelig integration showed one more positive result. In December, Intelig reached the milestone of more than 300k long-distance plans sold. The number is 15 times higher than recorded in the same month in 2009 and 21% higher than 

 

7








the amount sold in November. The performance was boosted by the return of Intelig to the media over the past year, with campaigns highlighting the simplicity, affordability and convenience of the new offers.

The fourth quarter came in as a consolidation of our unique positioning on Brazilian telecom market with a voice strategy stimulating on-net traffic and generating the largest community base in Brazil, based on a per-call-tariff, and on the data market with new Infinity and Liberty Web plans. In summary, the great achievements in 2010 (following the Infinity and Liberty plans) indicate that the same approach will be in place for 2011: innovation, unlimited usage per call (including LD), strong infrastructure and an outstanding quality. 

 

8



Financial Performance 

 

Selected financial data Revenues

        4Q09                    2009     
DESCRIPTION    4Q10     Pro-forma   % YoY    3Q10    % QoQ    2010     Pro-forma   % YoY 
R$ thousands                                 
Gross Revenues    5,565,433    4,956,503    12.3%    5,172,709    7.6%    20,319,295    19,013,345    6.9% 

Telecommunications Services 

  5,097,335    4,653,192    9.5%    4,748,624    7.3%    18,761,385    17,295,682    8.5% 

Telecommunications Services & Others - Mobile 

  4,739,065    4,377,901    8.2%    4,409,695    7.5%    17,480,139    16,221,451    7.8% 

Usage and Monthly fee 

  2,478,825    2,228,489    11.2%    2,250,890    10.1%    8,911,976    8,068,181    10.5% 

Value added services - VAS 

  642,263    488,641    31.4%    564,886    13.7%    2,241,530    1,897,188    18.2% 

Long distance 

  626,101    567,544    10.3%    586,281    6.8%    2,374,341    1,943,121    22.2% 

Interconnection 

  935,665    997,974    -6.2%    922,687    1.4%    3,679,365    4,006,950    -8.2% 

Others 

  56,211    95,253    -41.0%    84,951    -33.8%    272,927    306,011    -10.8% 

Telecommunications Services & Others - Fixed 

  358,270    275,287    30.1%    338,929    5.7%    1,281,246    1,074,229    19.3% 

Handset sales 

  468,098    303,311    54.3%    424,086    10.4%    1,557,910    1,717,663    -9.3% 

Discounts and deductions 

  (1,639,784)    (1,385,053)    18.4%    (1,495,929)    9.6%    (5,861,846)    (5,266,317)    11.3% 

Taxes and discounts on services 

  (1,470,347)    (1,231,344)    19.4%    (1,330,371)    10.5%    (5,189,759)    (4,507,816)    15.1% 

Taxes and discounts on handset sales 

  (169,437)    (153,709)    10.2%    (165,558)    2.3%    (672,087)    (758,501)    -11.4% 
Net Revenues    3,925,648    3,571,450    9.9%    3,676,781    6.8%    14,457,450    13,747,028    5.2% 

Services 

  3,626,988    3,421,848    6.0%    3,418,253    6.1%    13,571,626    12,787,866    6.1% 

Products 

  298,661    149,602    99.6%    258,528    15.5%    885,824    959,162    -7.6% 

 

    Operating Revenues 
 
 

Gross service 
revenues:
+9.5% YoY

 

Positive
elasticity on
traffic

Voice outgoing
revenues grew
11% YoY

 

Total gross revenues reached R$5,565 million in the quarter, an increase of 12.3% YoY (or 7.6% QoQ). Gross service revenues grew by 9.5% when compared to same period last year, reaching R$5,097 million in 4Q10. As for gross product revenues, the amount reached R$468 million, a sound increase of 54.3% YoY (or +10.4% QoQ).

Regarding the full year, total gross revenues reached R$20,319 million in 2010, an increase of 6.9% when compared to 2009. Gross service revenues grew by 8.5% YoY while gross product revenues decreased to R$1,558 million or a decline of 9.3% versus 2009.

The main gross revenues breakdown and highlights are presented as follows:

Voice outgoing gross revenues (usage+LD) continued to register a significant improvement YoY, growing by 11.0% in the 4Q10. The performance was backed by local and LD services, as a result of the positive traffic growth elasticity seen in our innovative plans ('Infinity' and 'Liberty'). Voice strategy continues to enlarge usage within TIM community (both for local and LD calls). In 2010, outgoing traffic went up 88% when compared to the previous year (53,661 Bln minutes), being approximately 90% on-net.

• Usage and monthly fee gross revenues achieved R$2,479 million this quarter, a yearly growth of 11.2% supported by increasing on-net MOU, which provides not only incremental revenues but even a more solid contribution to EBITDA. 

 

9



#1 LD traffic
carrier





ITX revenues
continue to
drop (20% of
gross serv. rev.)

 


Speeding-up
Intelig's turn-
around

• Long distance gross revenues reached R$626 million in the quarter, a growth of 10.3% when compared to 4Q09. TIM continues to leverage its long distance service and providing a distinctive and unique value proposition for users. Fixed to mobile substitution continues to unlock hidden value from LD pre-paid traffic. Following this approach, the company was able to reach a remarkable #1 position in the LD traffic volume (estimated over than 40% of total LD traffic).

Interconnection gross revenues dropped 6.2% YoY to R$936 million, following our offer based on on-net call and also due to market trend. TIM offers have been changing customer's traffic profile, from receivers to callers, thus reducing revenues dependency on MTR . As a result, incoming revenues now represents 20% of gross service revenues (vs. 23% a year ago).

VAS gross revenues amounted at R$642 million, a sharp increase of 31.4% YoY, showing early signs from the new Infinity Web data plan (i.e.: daily unique users has reached 4x more than the period before the offering).

Handset gross revenues totaled R$468 million (+54.3% vs. 4Q09). The strong growth was mainly driven by the success of the recent Infinity Web plan, where pre-paid users may have a web-phone 'ready to surf' at an affordable price. In the 4Q10, around 2.6 million handsets were sold (+54% vs. 4Q09), being over than 40% web-phones or smart-phones.

Fixed gross revenues, which includes Intelig and TIM Fixo, totaled R$358 million in 4Q10, 30.1% higher when compared to the same period of last year. Since the beginning of the year, Intelig had its brand reshaped and corporate offers remodeled, supporting the yearly revenue growth, which we expect to continue in the coming quarters.

Total net revenues reached R$3,926 million in the quarter, an increase of 9.9% YoY (or +6.8% QoQ). Net service revenues grew by 6.0% when compared to same period last year, reaching R$3,627 million in 4Q10. As for net product revenues, the amount reached R$299 million, a sound increase of 99.6% YoY (or +15.5% QoQ).

Regarding the full year, total net revenues reached R$14,457 million in 2010, an increase of 5.2% when compared to 2009. Net service revenues grew by 6.1% YoY while net product revenues decreased to R$886 million or a decline of 7.6% versus 2009. 

 

10



Lower ARPU
due to
stronger
pre-paid net
adds mix


High usage
growth amid
top notch
quality
network













ARPU (average revenue per user) was R$23.3 in the quarter posting a yearly reduction of 13.9% due to the subscriber base mix, where prepaid net addition grew 16x faster than the postpaid in 4Q10 and incoming revenues decreasing contribution turning the ARPU dilution an unavoidable trend.

MOU (minutes of use) continued to show a significant yearly and quarterly growth, reaching a record of 129 minutes in 4Q10, up 30% vs. 99 minutes in 4Q09.

• Outgoing MOU reached 113min, representing a growth of 44% versus 4Q09. This substantial increase comes from our voice plans, which based on community concept (local=LD) continue to stimulate the outgoing traffic growth.

• Incoming MOU reached 15min, a drop of 24% compared to the same period last year. Once again, on-net incentives are driving traffic within our community and reducing the incoming call incidence. 

 

11



Selected financial data Operating Costs and Expenses

        4T09                    2009 pro-     
DESCRIPTION    4T10     pro-forma   YoY%    3T10    QoQ%    2010     forma   YoY% 
R$ Thousand                                 
Operating Expenses    (2,724,309)    (2,485,881)    9.6%    (2,641,686)    3.13%    (10,263,855)    (10,206,072)    0.6% 

Personnel expenses 

  (146,204)    (154,546)    -5.4%    (139,798)    4.58%    (586,722)    (634,047)    -7.5% 

Selling & marketing expenses 

  (903,187)    (919,214)    -1.7%    (935,325)    -3.44%    (3,483,165)    (3,367,892)    3.4% 

Network & interconnection 

  (1,084,544)    (1,083,522)    0.1%    (1,075,302)    0.86%    (4,227,042)    (4,215,385)    0.3% 

General & administrative 

  (123,797)    (123,980)    -0.1%    (122,652)    0.93%    (484,609)    (489,028)    -0.9% 

Cost Of Goods Sold 

  (383,985)    (99,409)    286.3%    (274,594)    39.84%    (1,026,091)    (925,184)    10.9% 

Bad Debt 

  (58,016)    (82,353)    -29.6%    (69,397)    -16.40%    (310,498)    (419,146)    -25.9% 

Other operational revenues (expenses) 

  (24,576)    (22,857)    7.5%    (24,618)    -0.17%    (145,728)    (155,390)    -6.2% 

 

    Operating Costs and Expenses 
 
 

OPEX variation
impacted by
subsidy
capitalization

 

 

Decrease
driven by SIM-
only strategy


ITX cost drop
amid significant
traffic volume
growth

Total Operating costs and expenses increased 9.6% YoY to R$2,724 million in the 4Q10, mainly due the subsidy capitalization.

Costs and expenses breakdowns are presented as follows:

Personnel expenses totaled R$146 million in 4Q10, falling 5.4% when compared to the same period of last year. The drop has been driven by Company's restructuring towards commercial focus and headcount reduction of 1.6% YoY to 9,081 employees.


Selling & Marketing expenses amount to R$903 million, 1.7% lower when compared to the same period last year. Although in this quarter TIM posted a record of 4,081 million net adds (leading FISTEL tax to increase 54% YoY), reduction in commissioning on handset sales and publicity expenses offset this effect.

Network and Interconnection cost remained stable at R$1,085 million in the 4Q10 when compared to the same period last year. Even having an important increase in MOU of 30% YoY, aggressive 3G roll-out and network integration with Intelig, TIM's network costs stood under control. The net interconnection exposure over EBITDA reached 21.4% in 4Q10 (vs. 24.8% in 3Q10 and 27.1% in 4Q09).

General and Administrative expenses (G&A) stood at R$124 million in the 4Q10, farly stable on quarterly and yearly analysis.

Cost of Goods Sold reached R$384 million in the quarter, an increase of R$285 million versus the same period last year. It's important to highlight that in 4Q09 the deferred cost was R$145 million. As for 4Q10, IFRS impact from deferred subsidy was R$26 million (following a modest handset subsidy policy) leading to a variation of -R$120 million.

In the same way, total subsidy in 4Q10 (excluding IFRS impact mentioned above) totaled R$111 million compared to R$95 million a year ago. However, when looking to handsets sales volume (2.6 million in 4Q10 vs. 1.7 million in 4Q09), it is possible to verify that total subsidy per handsets sold reduced 24% yearly (or R$43 in 4Q10 vs. R$57 in 4Q09). 

 

12



Bad debt at the
lowest level of
1.0% of gross
revenues

SAC/ARPU
sharp drop
even after
record in sale 

Bad Debt expenses continued to register a significant downward trend, coming at R$58 million and down 29.6% YoY, amid a post-paid base increased of 15.7%. This is a consistent quarterly reduction and an evidence of rational go-to-market approach based on naked SIM-Card sales and better customer credit scoring. As a result, in this quarter bad debt as a percentage of gross revenues reached lowest level in TIM's history at 1.0%, down from 1.7% registered in 4Q09.

Subscriber Acquisition Costs (where SAC = subsidy + commissioning + full advertising expenses) reduced to R$36 in the quarter, a significant yearly drop of 55.6%. The performance reflects the efficiency on acquisition, although still delivering a record in gross additions (+54% YoY). SAC/ARPU ratio reached 1.5x (vs. 3.0x in the 4Q09). 

 
 
EBITDA 
 
EBITDA
growth of
 
11% YoY

EBITDA (earnings before interests, taxes, depreciation and amortization) reached R$1,201 million, representing an expansion of R$115.8 million over 4Q09 (or 10.7%). This expansion is explained by the performance of voice outgoing service contribution (voice revenues interconnection costs), which registered a growth rate of 13.9% YoY, and also due to VAS and LD revenues performance.

As for the FY2010 performance, EBITDA reached R$4.2 billion, an increment of 18.4% versus 2009 due to the aforementioned effect.

EBITDA margin reached 30.6% in the 4Q10 and 29.0% in the FY2010, a slightly increase versus 4Q09 (30.4%) and a substantial improvement versus FY2009 (25.8%). The improvements are a strong evidence of good balance between commercial approach and profitability focus. 

 

13



 

    Depreciation and Amortization 
 

Depreciation and amortization accounted for R$687 million in the fourth quarter, representing a 9.1% drop when compared to the past quarter and a 6.4% decrease versus 4Q09. As for the total year, D&A accounted for R$2,993 million in 2010, fairly stable versus the R$3,033 million reported in 2009. 

 
    EBIT 
 
EBIT growth
more than 2x
YoY

EBIT (earnings before interest and taxes) totaled R$515 million in the 4Q10. In a yearly comparison, EBIT presented a strong expansion of R$163 million following a greater EBITDA result. As for the full year, EBIT registered R$1,200 million, a sound increase of 136% when compared to 2009, and again chiefly by the EBITDA performance. 

 
    Net Financial Result 
 

Net financial expenses totaled R$57 million in the quarter versus R$30 million registered in 4Q09, which was impacted by FX variation gain of R$35 million from a non-hedged debt of Intelig. It is important to highlight that 4Q10 figures were in-line with 3Q10. As for the FY2010, net financial expenses came at R$245 million (vs. a net financial gain of R$261 million), again following the FX result from a non-hedged debt of Intelig of R$564 million. 

 

14


















Income and Social Contribution Taxes 
 

Income and Social Contribution taxes came at a positive R$1,427 million in the 4Q10 (vs. another positive R$94 million in 4Q09). The positive impact is largely due to deferred tax asset (from loss carryfoward), representing a credit of R$1,435 million in 4Q10 and R$108 million R$108 million in 4Q09.

As for the FY2010, Income Tax and Social Contribution also came at positive R$1,257 million (vs. a positive R$33 million in FY2009), due to the above mentioned positive impacts from deferred tax asset. 

 
 
Net Profit 
 

Consolidated Net Profit reached R$1,885 million in 4Q10, against a profit of R$416 million in 4Q09, influenced by a better operational results (+R$116 million in EBITDA line), but largely impacted by the tax credit effect explained above (for 4Q10 and 4Q09 analysis) and also by the FX gain with unhedged debt in Intelig (for 4Q09 analysis).

As for the FY2010, net profit reached R$2,212 million (vs. R$801 million profit in the FY2009), and the variation is explained again by EBITDA line improvement (+R$653 million) and the tax credit effect aforementioned. 

 


15



CAPEX 
 

Investments totaled R$2,836 million in 2010, which represented the same level of 2009 in terms of % of net revenues (19.6% vs. 19.7%). When considered only network, investments increased by 28.9% YoY, mainly 2G capacity/expansion and 3G deployment. 

 

 

Net financial position and free cash flow 
 

Gross Debt amounted to R$ 3,378 million, a significant drop if compared to the R$4.243 million in 4Q09. The reduction is explained by some loan expiration that were not renewed. Company's debt is concentrated in long-term contracts (72% of the total) composed by financing from BNDES (Brazilian Economic and Social Development Bank), BNB (Banco do Nordeste do Brasil) and EIB (European Investment Bank), as well as borrowings from other local and international financial institutions.

Approximately 22% of total debt is denominated in foreign currency (USD), and it is 100% hedged in local currency. Average cost of debt totaled 10.06% in the 4Q10 compared to 9.67% in the 4Q09. In the year, the average cost was 10.0% versus 10.7% in 2009.

Cash and Cash equivalents reached R$ 2,394 million, resulting in a net debt position of R$ 984 million, 41.6% lower than the 4Q09.

Operating Free Cash Flow in 4Q10 totaled R$1,252 million, a growth of 9.2% when compared to the 4Q09 (TIM + Dec/09 of Intelig). The result is due to EBITDA expansion and a positive impact from change in working capital. Hence, net cash flow reached R$1,095 million vs. R$860 million registered in the same period last year (+27% YoY). 

 

16



BRGAAP Guidance for 2010 

 

Description    Guidance    Actual 
Net service revenues (YoY)    >5%    +6.1% þ
EBITDA margin    >25%    26.2%þ 
CAPEX (R$ Bln)    ~2.5    2.55 þ

 

Dividends 

 

Management is proposing the distribution of R$496.6 million, versus a distribution of R$204.1 million in 2009. The amount to be distributed is equivalent to R$0.2006 per share (ON and PN) and R$2.006 per ADR (10 preferred shares). The proposal will be analyzed at the Company's annual shareholders´ meeting to be held in April of 2011.

Ownership Breakdown 

 


NUMBER OF SHARES
Common    %    Preferred    %    Total    % 
843,281,477    34.06    1,632,453,583    65.94    2,475,735,060    100.00 

 

17


About TIM Participações S.A. 

 

 

TIM Participações S.A. is a holding company that provides telecommunication services all across Brazil through its subsidiaries, TIM Celular S.A. and Intelig Telecomunicações LTDA. TIM Participações is a subsidiary of TIM Brasil Serviços e Participações S.A., a Telecom Italia group company. TIM launched its operations in Brazil in 1998 and consolidated its nationwide footprint in 2002, thus becoming the first wireless operator to be present in all of Brazilians states.


TIM provides mobile, fixed and long distance telephony as well as data transmission services, with the focus always on the quality of the services offered to clients. Thanks to the GSM technology, TIM has a nationwide reach of approximately 94% of the urban population the widest GSM coverage in Brazil, with presence in 3,203 cities. TIM also provides extensive data coverage services in the country, 100% of it using GPRS, ~80% using EDGE, besides having a sophisticated Third Generation (3G) network serving 54% of the country's urban population. The Company has international roaming agreements for TIM clients with more than 450 networks available in more than 200 countries across six continents. 

 


» Integrated company with a nationwide footprint since 2002

» Network: largest GSM coverage and proven quality

» Innovative offers: new concepts leveraging TIM community

» Brand: associated to innovation and quality attributes

» Sustainability: Maintained in ISE index for 2009/2010 

 

The TIM brand is strongly associated with innovation and quality. During its presence in the country, it has become the pioneer in a diversity of products and services, such as MMS and Blackberry in Brazil. Continuing this trend, it renewed its portfolio in 2009 to position itself as the operator that devises Plans and Promotions that Revolutionize . It launched two families of plans 'Infinity' and 'Liberty', in addition to the sophisticated 'Da Vinci'. The new portfolio is based on an innovative concept, with a great deal of incentive to use (billing by call, unlimited use) and constantly explores the concept of TIM community, the largest in the country, with 51 million lines in Brazil.

In December 2009, the company concluded the merger of 100% of Intelig, which provides fixed, long distance telephony and data transmission services in Brazil. The merger, announced in April last year, is supporting the expansion of TIM´s infrastructure, a combination that allows to speed up the development of the 3G network, to optimize the cost of renting facilities, and also to improve our competitive positioning in the telecom market.

TIM Participações is a publicly-held company, whose shares are listed on the São Paulo Stock Exchange (BM&FBOVESPA) and ADRs (American Depositary Receipts) are listed on the New York Stock Exchange (NYSE). TIM is also included in a select group of companies of the Corporate Sustainability Index(ISE) of BM&FBOVESPA.

18



Disclaimer 

 

This document may contain forward-looking statements. Such statements are not statements of historical fact and reflect the beliefs and expectations of the Company's management. The words "anticipates , "believes , "estimates , "expects , "forecasts , "plans , "predicts , "projects , "targets" and similar words are intended to identify these statements, which necessarily involve known and unknown risks and uncertainties foreseen, or not, by the Company. Therefore, the Company's future operating results may differ from current expectations and readers of this release should not base their assumptions exclusively on the information given herein. Forward-looking statements only reflect opinions on the date on which they are made and the Company is not obliged to update them in light of new information or future developments.

19



Attachments 

 

Attachment 1:    Balance Sheet 
Attachment 2:    4Q10 Income Statements 
Attachment 3:    2010 Income Statements 
Attachment 4:    2009 Income Statements (Pro-forma TIM + Intelig) 
Attachment 5:    2010 Cash Flow Statements 
Attachment 6:    2010 EBITDA 
Attachment 7:    Consolidated Operational Indicators 
Attachment 8:    Glossary 
 
 
The Complete Financial Statements, including Explanatory Notes, are available at the Company's Investor Relations Website: www.tim.com.br/ir

 

20



Attachment 1

TIM PARTICIPAÇÕES S.A.

Balance Sheet (IFRS)

(R$ Thousand)

DESCRIPTION    4Q10    4Q09    %    3Q10    % 
 
ASSETS    19,370,852    17,922,455    8.1%    16,363,065    18.4% 
 
CURRENT ASSETS    6,425,920    6,482,652    -0.9%    5,407,291    18.8% 
Cash and cash equivalents    2,376,232    2,413,024    -1.5%    1,353,828    75.5% 
Short-term investments    18,177    146,145    -87.6%    15,289    18.9% 
Accounts receivable    2,748,411    2,443,424    12.5%    2,653,589    3.6% 
Inventories    228,654    406,434    -43.7%    222,709    2.7% 
Indirect recoverable Taxes    494,036    464,615    6.3%    473,701    4.3% 
Direct recoverable Taxes    361,929    440,693    -17.9%    419,659    -13.8% 
Prepaid expenses    93,768    24,690    279.8%    177,735    -47.2% 
Derivative contracts    6,122    49,237    -87.6%    6,967    -12.1% 
Other assets    98,591    94,390    4.5%    83,814    17.6% 
 
NONCURRENT    12,944,932    11,439,803    13.2%    10,955,774    18.2% 
Noncurrent assets                     
Long-term investments    13,692    16,567    -17.4%    17,442    -21.5% 
Accounts receivable    36,812    41,269    -10.8%    28,863    27.5% 
Indirect recoverable Taxes    188,111    180,032    4.5%    192,996    -2.5% 
Direct recoverable Taxes    139,366    41,706    234.2%    102,221    36.3% 
Deferred income and social contribution taxes    1,732,732    297,487    482.5%    221,348    682.8% 
Judicial deposits    385,519    227,521    69.4%    347,873    10.8% 
Prepaid expenses    14,620    9,847    48.5%    15,268    -4.2% 
Derivative contracts    16,746    29,027    -42.3%    22,815    -26.6% 
Other assets    17,763    11,863    49.7%    17,751    0.1% 
 
Permanent Assets                     
Property, plant and equipment    5,863,723    5,593,772    4.8%    5,351,457    9.6% 
Intangibles    4,535,848    4,990,712    -9.1%    4,637,740    -2.2% 
 
LIABILITIES    19,370,852    17,922,455    8.1%    16,363,065    18.4% 
 
CURRENT LIABILITIES    5,691,089    5,739,929    -0.9%    4,002,764    42.2% 
Suppliers    3,103,469    3,099,982    0.1%    2,107,669    47.2% 
Loans and financing    957,549    1,417,363    -32.4%    926,216    3.4% 
Derivative contracts    2,071    48,122    -95.7%    1,872    10.6% 
Salaries and related charges    125,292    107,863    16.2%    133,449    -6.1% 
Indirect taxes, charges and contributions    544,375    563,852    -3.5%    508,979    7.0% 
Direct taxes, charges and contributions    265,328    162,645    63.1%    164,516    61.3% 
Dividends payable    511,737    224,652    127.8%    15,159    3275.8% 
Other liabilities    181,268    115,450    57.0%    144,904    25.1% 
 
NONCURRENT LIABILITIES    3,378,954    3,605,166    -6.3%    3,447,528    -2.0% 
Loans and financing    2,277,121    2,742,595    -17.0%    2,414,644    -5.7% 
Derivative contracts    164,482    113,200    45.3%    135,459    21.4% 
Provision for contingencies    57,720    5,157    1019.3%    58,782    -1.8% 
Pension plan    138,981    23,984    479.5%    138,981    0.0% 
Indirect taxes, charges and contributions    83,708    96,154    -12.9%    87,282    -4.1% 
Direct taxes, charges and contributions    249,057    324,508    -23.3%    285,365    -12.7% 
Deferred income and social contribution taxes    9,166    7,527    21.8%    7,338    24.9% 
Asset retirement obligations    255,737    239,635    6.7%    248,455    2.9% 
Other liabilities    142,982    52,406    172.8%    71,222    100.8% 
 
SHAREHOLDERS' EQUITY    10,300,809    8,577,360    20.1%    8,912,773    15.6% 
Capital    8,149,096    8,149,096    0.0%    8,149,096    0.0% 
Capital reserves    396,128    396,128    0.0%    396,129    0.0% 
Income reserves    1,755,585    158,050    1010.8%    166,394    955.1% 
Accumulated losses    -    (125,914)    -100.0%    (125,914)    -100.0% 
Net Income for the period    -    -    -    327,068    -100.0% 

 

21



Attachment 2

TIM PARTICIPAÇÕES S.A.

Income Statements (IFRS)

(R$ Thousand)

DESCRIPTION    4Q10     4Q09
pro-forma
  % YoY    3Q10    % QoQ    2010    2009 
pro-forma
  % YoY 
Gross Revenues    5,565,433    4,956,499    12.3%    5,172,709    7.59%    20,319,295    19,013,343    6.9% 
 Gross Revenues Telecommunications Services   5,097,335    4,653,188    9.5%    4,748,624    7.34%    18,761,385    17,295,680    8.5% 
Telecommunications Services - Mobile    4,739,065    4,377,901    8.2%    4,409,695    7.47%    17,480,139    16,221,451    7.8% 
Usage and Monthly fee    2,478,825    2,228,489    11.2%    2,250,890    10.13%    8,911,976    8,068,181    10.5% 
Value added services - VAS    642,263    488,641    31.4%    564,886    13.70%    2,241,530    1,897,188    18.2% 
Long distance    626,101    567,544    10.3%    586,281    6.79%    2,374,341    1,943,121    22.2% 
Interconnection    935,665    997,974    -6.2%    922,687    1.41%    3,679,365    4,006,950    -8.2% 
Others    56,211    95,253    -41.0%    84,951    -33.83%    272,927    306,011    -10.8% 
Telecommunications Services - Fixed    358,270    275,287    30.1%    338,929    5.71%    1,281,246    1,074,229    19.3% 
Gross Revenues Handset sales    468,098    303,311    54.3%    424,085    10.38%    1,557,910    1,717,663    -9.3% 
 Discounts and deductions on Gross Revenues     (1,639,784)    (1,385,050)    18.4%    (1,495,928)    9.62%    (5,861,845)    (5,266,315)    11.3% 
Taxes and discounts on services    (1,470,347)   (1,231,341)     19.4%    (1,330,370)    10.52%    (5,189,759)    (4,507,815)    15.1% 
Taxes and discounts on handset sales    (169,437)    (153,709)    10.2%    (165,558)    2.34%    (672,086)    (758,500)    -11.4% 
Net Revenues    3,925,649    3,571,449    9.9%    3,676,781    6.77%    14,457,450    13,747,028    5.2% 
 Net Revenues on services    3,626,988    3,421,847    6.0%    3,418,254    6.11%    13,571,626    12,787,865    6.1% 
 Net Revenues on Products    298,661    149,602    99.6%    258,527    15.52%    885,824    959,163    -7.6% 
Operating Expenses    (2,724,309)    (2,485,881)     9.6%    (2,641,686)    3.13%    (10,263,855)     (10,206,072)    0.6% 
Personnel expenses    (146,204)    (154,546)    -5.4%    (139,798)    4.58%    (586,722)    (634,047)    -7.5% 
Selling & marketing expenses    (903,187)    (919,214)    -1.7%    (935,325)    -3.44%    (3,483,165)    (3,367,892)    3.4% 
Network & interconnection    (1,084,544)     (1,083,522)    0.1%    (1,075,302)    0.86%    (4,227,042)    (4,215,385)    0.3% 
General & administrative    (123,797)    (123,980)    -0.1%    (122,652)    0.93%    (484,609)    (489,028)    -0.9% 
Cost Of Goods Sold    (383,985)    (99,409)    286.3%    (274,594)    39.84%    (1,026,091)    (925,184)    10.9% 
Bad Debt    (58,016)    (82,353)    -29.6%    (69,397)    -16.40%    (310,498)    (419,146)    -25.9% 
Other operational revenues (expenses)    (24,576)    (22,857)    7.5%    (24,618)    -0.17%    (145,728)    (155,390)    -6.2% 
EBITDA    1,201,340    1,085,568    10.66%    1,035,095    16.06%    4,193,595    3,540,956    18.43% 
EBITDA Margin    30.6%    30.4%    0.0 p.p    28.2%    8.70%    29.0%    25.8%    0.1 p.p 
Depreciation & amortization    (686,801)    (734,139)    -6.45%    (755,545)    -9.10%    (2,993,461)    (3,033,360)    -1.32% 
Depreciation    (344,370)    (374,333)    -8%    (367,651)    -6.33%    (1,448,654)    (1,502,539)    -4% 
Amortization    (342,431)    (359,806)    -5%    (387,894)    -11.72%    (1,544,807)    (1,530,821)    1% 
EBIT    514,539    351,429    46.41%    279,550    84.06%    1,200,134    507,596    136.43% 
EBIT Margin    13.1%    9.8%    0.3 p.p    7.6%    72.39%    8.3%    3.7%    1.2 p.p 
Net Financial Results    (56,791)    (29,653)    91.52%    (58,839)    -3.48%    (245,457)    260,601    -194.19% 
Financial expenses    (96,137)    (115,617)    -17%    (86,579)    11.04%    (380,501)    (394,905)    -4% 
Financial income    69,471    50,527    37%    52,656    31.93%    231,671    144,876    60% 
Net exchange variance    (30,125)    35,437    -185%    (24,916)    20.91%    (96,627)    510,630    -119% 
Income before taxes    457,748    321,776    42.26%    220,711    107.40%    954,677    768,197    24.28% 
Income tax and social contribution    1,426,899    93,750    1422%    (74,188) -    2023.36%    1,257,038    33,026    3706% 
Net Income    1,884,647    415,526    353.56%    146,523    1186.25%    2,211,715    801,223    176.04% 

 

22



Attachment 3

TIM PARTICIPAÇÕES S.A.

2010 Income Statements (IFRS)

(R$ Thousand)

DESCRIPTION    1Q10    2Q10    3Q10    4Q10    2010 
Gross Revenues    4,638,451    4,942,702    5,172,709    5,565,433    20,319,295 
 Gross Revenues Telecommunications Services    4,352,230    4,563,196    4,748,624    5,097,335    18,761,385 
Telecommunications Services - Mobile    4,083,120    4,248,259    4,409,695    4,739,065    17,480,139 
Usage and Monthly fee    2,038,988    2,143,273    2,250,890    2,478,825    8,911,976 
Value added services - VAS    484,153    550,228    564,886    642,263    2,241,530 
Long distance    570,508    591,451    586,281    626,101    2,374,341 
Interconnection    918,789    902,224    922,687    935,665    3,679,365 
Others    70,682    61,083    84,951    56,211    272,927 
Telecommunications Services - Fixed    269,110    314,937    338,929    358,270    1,281,246 
 Gross Revenues Handset sales    286,221    379,506    424,085    468,098    1,557,910 
 Discounts and deductions on Gross Revenues    (1,342,412)    (1,383,721)    (1,495,928)    (1,639,784)    (5,861,845) 
Taxes and discounts on services    (1,175,830)    (1,213,212)    (1,330,370)    (1,470,347)    (5,189,759) 
Taxes and discounts on handset sales    (166,582)    (170,509)    (165,558)    (169,437)    (672,086) 
Net Revenues    3,296,039    3,558,981    3,676,781    3,925,649    14,457,450 
Net Revenues on Services    3,176,400    3,349,984    3,418,254    3,626,988    13,571,626 
Net Revenues on Products    119,639    208,997    258,527    298,661    885,824 
Operating Expenses    (2,348,956)    (2,548,904)    (2,641,686)    (2,724,309)    (10,263,855) 
Personnel expenses    (153,200)    (147,520)    (139,798)    (146,204)    (586,722) 
Selling & marketing expenses    (790,155)    (854,498)    (935,325)    (903,187)    (3,483,165) 
Network & interconnection    (1,022,261)    (1,044,935)    (1,075,302)    (1,084,544)    (4,227,042) 
General & administrative    (112,179)    (125,981)    (122,652)    (123,797)    (484,609) 
Cost Of Goods Sold    (135,645)    (231,867)    (274,594)    (383,985)    (1,026,091) 
Bad Debt    (92,627)    (90,458)    (69,397)    (58,016)    (310,498) 
Other operational revenues (expenses)    (42,889)    (53,645)    (24,618)    (24,576)    (145,728) 
EBITDA    947,083    1,010,077    1,035,095    1,201,340    4,193,595 
EBITDA Margin    28.7%    28.4%    28.2%    30.6%    29.0% 
Depreciation & amortization    (779,670)    (771,445)    (755,545)    (686,801)    (2,993,461) 
Depreciation    (366,623)    (370,010)    (367,651)    (344,370)    (1,448,654) 
Amortization    (413,047)    (401,435)    (387,894)    (342,431)    (1,544,807) 
EBIT    167,413    238,632    279,550    514,539    1,200,134 
EBIT Margin    5.1%    6.7%    7.6%    13.1%    8.3% 
 Net Financial Results    (70,916)    (58,911)    (58,839)    (56,791)    (245,457) 
Financial expenses    (98,957)    (98,828)    (86,579)    (96,137)    (380,501) 
Financial income    55,944    53,600    52,656    69,471    231,671 
Net exchange variance    (27,903)    (13,683)    (24,916)    (30,125)    (96,627) 
Income before taxes    96,497    179,721    220,711    457,748    954,677 
Income tax and social contribution    (41,916)    (53,757)    (74,188)    1,426,899    1,257,038 
Net Income    54,581    125,964    146,523    1,884,647    2,211,715 

 

23



Attachment 4

TIM PARTICIPAÇÕES S.A.

2009 Income Statements (IFRS)

Pro-forma TIM+Intelig

(R$ Thousand)

DESCRIPTION    1Q09    2Q09    3Q09    4Q09    2009 
Gross Revenues    4,456,706    4,778,608    4,821,530    4,956,499    19,013,343 
Gross Revenues Telecommunications Services    4,085,762    4,213,084    4,343,646    4,653,188    17,295,680 
Telecommunications Services - Mobile    3,844,092    3,939,311    4,060,147    4,377,901    16,221,451 
Usage and Monthly fee    1,869,488    1,950,420    2,019,784    2,228,489    8,068,181 
Value added services - VAS    429,683    483,285    495,579    488,641    1,897,188 
Long distance    454,439    453,087    468,051    567,544    1,943,121 
Interconnection    1,036,309    978,828    993,839    997,974    4,006,950 
Others    54,173    73,691    82,894    95,253    306,011 
Telecommunications Services - Fixed    241,670    273,773    283,499    275,287    1,074,229 
Gross Revenues Handset sales    370,944    565,524    477,884    303,311    1,717,663 
Discounts and deductions on Gross Revenues    (1,258,580)    (1,266,887)    (1,355,798)    (1,385,050)    (5,266,315) 
Taxes and discounts on services    (1,076,692)    (1,069,226)    (1,130,556)    (1,231,341)    (4,507,815) 
Taxes and discounts on handset sales    (181,888)    (197,661)    (225,242)    (153,709)    (758,500) 
Net Revenues    3,198,126    3,511,721    3,465,732    3,571,449    13,747,028 
Net Revenues on services    3,009,070    3,143,858    3,213,090    3,421,847    12,787,865 
 Net Revenues on Products    189,056    367,863    252,642    149,602    959,163 
Operating Expenses    (2,483,111)    (2,647,989)    (2,589,091)    (2,485,881)    (10,206,072) 
Personnel expenses    (176,782)    (155,613)    (147,106)    (154,546)    (634,047) 
Selling & marketing expenses    (719,572)    (841,502)    (887,604)    (919,214)    (3,367,892) 
Network & interconnection    (1,067,668)    (1,008,787)    (1,055,408)    (1,083,522)    (4,215,385) 
General & administrative    (118,442)    (128,907)    (117,699)    (123,980)    (489,028) 
Cost Of Goods Sold    (227,891)    (366,875)    (231,009)    (99,409)    (925,184) 
Bad Debt    (138,235)    (95,671)    (102,887)    (82,353)    (419,146) 
Other operational revenues (expenses)    (34,521)    (50,634)    (47,378)    (22,857)    (155,390) 
EBITDA    715,015    863,732    876,641    1,085,568    3,540,956 
EBITDA Margin    22.4%    24.6%    25.3%    30.4%    25.8% 
Depreciation & amortization    (760,177)    (759,678)    (779,366)    (734,139)    (3,033,360) 
Depreciation    (377,153)    (372,065)    (378,988)    (374,333)    (1,502,539) 
Amortization    (383,024)    (387,613)    (400,378)    (359,806)    (1,530,821) 
EBIT    (45,162)    104,054    97,275    351,429    507,596 
EBIT Margin    -1.4%    3.0%    2.8%    9.8%    3.7% 
 Net Financial Results    (69,044)    268,194    91,104    (29,653)    260,601 
Financial expenses    (104,524)    (94,908)    (79,856)    (115,617)    (394,905) 
Financial income    36,760    28,491    29,098    50,527    144,876 
Net exchange variance    (1,280)    334,611    141,862    35,437    510,630 
Income before taxes    (114,206)    372,248    188,379    321,776    768,197 
Income tax and social contribution    (45,405)    (40,431)    25,112    93,750    33,026 
Net Income    (159,611)    331,817    213,491    415,526    801,223 

 

24



Attachment 5

TIM PARTICIPAÇÕES S.A.

2010 Cash Flow Statements (IFRS)

(R$ Thousand)

DESCRIPTION    4Q10    4Q09*    % YoY    3Q10    % QoQ    2010    2009*    % YoY 
 
EBIT    514,539    356,137    44.5%    279,550    84.1%    1,200,134    553,462    117% 
 
Depreciation and Amortization    686,801    706,331    -2.8%    755,545    -9.1%    2,993,460    2,913,966    2.7% 
Capital Expenditure    (1,100,238)    (1,140,830)    -3.6%    (525,935)    109%    (2,835,761)    (2,670,970)    6.2% 
Changes in Net Operating Working Capital    1,150,502    1,224,263    -6.0%    94,951    1112%    14,140    (142,178)    N/A 
 
FREE OPERATIONAL CASH FLOW    1,251,604    1,145,901    9.2%    604,111    107.2%    1,371,973    654,280    109.7% 
 
Income and Social Contribution Taxes    (88,059)    (56,571)    55.7%    (45,070)    95.4%    (190,653)    (74,898)    155% 
Dividends and Interest on Capital    (33)    (62)    -46.8%    (207)    -84.1%    (201,182)    (168,142)    19.7% 
Social Capital Increase    -    516,725    -    -    -    -    516,725    - 
Intelig Goodwill    -    223,004    -    -    -    -    223,004    - 
Intelig's Acquisition Effect    -    (606,912)    -    -    -    -    (606,912)    - 
Net Financial Revenue    (56,791)    (53,088)    7.0%    (58,839)    -3.5%    (245,457)    (245,114)    0.1% 
Judicial Deposits    (33,399)    (50,430)    -33.8%    (9,906)    237%    (145,701)    (78,484)    85.6% 
LT Taxes, Interests and Contributions    (1,061)    (125,295)    -99.2%    (933)    13.7%    167,561    (125,295)    N/A 
Other changes    23,085    (133,480)    -117%    (48,099)    -148%    (56,641)    (108,698)    -48% 
 
NET CASH FLOW    1,095,346    859,792    27.4%    441,057    148%    699,900    (13,534)    N/A 
* TIM + Dec'09 Intelig

 

Attachment 6

TIM PARTICIPAÇÕES S.A.

2010 EBITDA

(R$ Thousand)

EBITDA Reconciliation    4Q10     4Q09
pro-forma
  % YoY    3Q10    % QoQ    2010     2009
pro-forma
  % YoY 
 
Net Income    1,884,647    415,526    353.6%    146,523    1186.2%    2,211,715    801,223    176.0% 
(+) Provision for Income Tax and                                 
Service Contribution    1,426,899    93,750    1422%    (74,188)    N/A    1,257,038    33,026    3706% 
(+) Net Financial Results    (56,791)    (29,653)    91.5%    (58,839)    -3.5%    (245,457)    260,601    -194.2% 
EBIT    514,539    351,429    46.4%    279,550    84.1%    1,200,134    507,596    136.4% 
(+) Depreciation and Amortization    (686,801)    (734,139)    -6.4%    (755,545)    -9.1%    (2,993,461) (3,033,360)    -1.3% 
EBITDA    1,201,340    1,085,568    10.7%    1,035,095    16.1%    4,193,595    3,540,956    18.4% 

 

25



Attachment 7

TIM PARTICIPAÇÕES S.A.

Consolidated Operational Indicators

TIM Stand Alone

DESCRIPTION    4Q10    4Q09    % YoY    3Q10    % QoQ    2010    2009    % YoY 
 
Brazilian Wireless Subscriber Base (million)    202,944    173,959    16.7%    191,472    6.0%    202,944    173,959    16.7% 
Estimated Total Penetration    104.7%    90.6%    1413 bps    99.0%    570 bps    104.7%    90.6%    1413 bps 
Municipalities Served - TIM GSM    3,203    2,958    8.3%    3,200    0.1%    3,203    2,958    8.3% 
Market Share    25.1%    23.6%    151 bps    24.5%    62 bps    25.1%    23.6%    151 bps 
Total Lines ('000)    51,015    41,102    24.1%    46,934    8.7%    51,015    41,102    24.1% 
Prepaid    43,550    34,651    25.7%    39,712    9.7%    43,550    34,651    25.7% 
Postpaid    7,465    6,452    15.7%    7,222    3.4%    7,465    6,452    15.7% 
Gross Additions ('000)    9,317    6,059    53.8%    7,463    24.8%    28,608    20,681    38.3% 
Net Additions ('000)    4,081    1,503    171.6%    2,521    61.9%    9,913    4,700    110.9% 
Churn    11.0%    11.5%    -3.7%    11.1%    -0.3%    42.4%    42.4%    0.1% 
ARPU (R$)    23.3    27.1    -13.9%    23.5    -0.7%    23.7    26.6    -10.8% 
MOU    129    99    30.0%    123    4.6%    116    83    39.1% 
SAC (R$)    36    81    -55.6%    55    -34.7%    54    85    -36.4% 
Investment (R$ million)    1,100    1,154    -4.7%    526    109.2%    2,836    2,702    4.9% 
Employees    9,081    9,231    -1.6%    9,081    0.0%    9,081    9,231    -1.6% 

 

Attachment 8

Glossary

Financial Terms

Bad Debt (PDD) Provision for estimated amount of accounts receivable.(customer balance).that has been determined to be uncollectible.
CAPEX (capital expenditure) capital investment.
EBIT = Earnings before interest and tax.
EBITDA = Earnings before interest, tax, depreciation and amortization.
EBITDA Margin = EBITDA / Operating Net Revenue.
Net Debt = Gross debt cash.
Net debt / EBITDA = Index wichs evaluates the Company's ability to pay its debt with the generation of operating cash of the period.
Operating Cash Flow = EBITDA CAPEX.
PL Shareholder's Equity.
Subsidy = (net revenue from goods cost of sales + vendors discounts) / gross additions.
Working Capital = Operational current assets operational current liabilities.

Technology and Services

CSP Carrier Selection Code to long distance calls.
EDGE (Enhanced Data rates for Global Evolution) technique developed to increase the speed of data transmission via cell phone, creating a real broadband for handsets with the GSM technology. The first EDGE handsets available offer speed that can reach up to 200 Kbps, depending on the handset model.
GSM (Global System for Móbile Communications) A system storing and coding cell phone data, such as user calls and data. The GSM is now the standard most used in the world.
SMP Personal Mobile Services.
SMS (Short Message Service) Ability to send and receive alphanumerical messages.
3G/HSDPA (High-Speed Downlink Packet Access) 3G technology capable of proceed data transmission with higher speed, allowing the internet access through high speed connections to mobile users. 

 

Operational Indicators

ARPU (Average Revenue per User) Average total net service Revenue per customers in the period.
ARPM (Average Revenue per Minute) ARPU / MOU
Churn rate Percentage of the disconnections from customer base during the period.
Customers Number of access in service.
Gross additions Total of customers acquired in the period.
Market penetration = (Company's total number of customers + estimated number of customers of competitors) / each 100 inhabitants in the Company's operating area.
Market Share Company's total number of customers / number of customers in its operating area.
MOU (minutes of use) monthly average in minutes of traffic per customer = (total number of outgoing minutes + incoming minutes) / monthly average of customers in the period.
Net additions = Gross additions number of customers disconnected.
SAC (Customer acquisition cost) = (subsidy + commissions + advertising & promotions) / gross additions.
MTR Mobile termination rate. 

 

26


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



  TIM PARTICIPAÇÕES S.A.  
       
Date: February 22, 2011 By: /s/ Claudio Zezza  
 
    Name: Claudio Zezza  
    Title: CFO and Investor Relations Officer  

 

FORWARD-LOOKING STATEMENTS

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 offuture 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 a ctually 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.