1. Homepage
  2. Equities
  3. Brazil
  4. Bolsa de Valores de Sao Paulo
  5. Oi S.A.
  6. News
  7. Summary
    OIBR4   BROIBRACNPR8

OI S.A.

(OIBR4)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
SummaryMost relevantAll NewsAnalyst Reco.Other languagesPress ReleasesOfficial PublicationsSector newsMarketScreener Strategies

Oi S A : Valuation Report of Oi Móvel

01/05/2022 | 08:48pm EDT

Oi Móvel S.A. - Under Judicial Reorganization

Valuation Report of the Accounting Shareholders' Equity

calculated through the accounting books.

1

To Shareholders and Managers

Oi Móvel S.A. - Under Judicial Reorganization

ST North Commercial Sector, Block 03, Block A - Y/N

Floor Ground-Part 2 - Ed. Estação Tel. Centro Norte

North Wing - Brasília/DF

Accounting organization data

1. Meden Consultoria Empresarial Ltda. ("Meden Consultoria"), a company established in the city of Rio de Janeiro, RJ, at Rua Primeiro de Março, nº 23, floor 2, registered in the National Register of Legal Entities of the Ministry of Finance under nº 27.936.447/ 0001-23, registered with the Regional Accounting Council of the State of Rio de Janeiro under No. CRC/RJ-008590/O-0, represented by its undersigned partner, Mr. Fellipe Franco Rosman, accountant, bearer of ID No. 20.258.186-4, registered with the CPF under No. 111.411.507-00 and with the Regional Accounting Council of Rio de Janeiro under No. CRC/RJ130003/O-8, resident and domiciled in Rio de Janeiro - RJ, with an office at the same address as the represented, appointed by the management of Oi Móvel SA - Under Judicial Recovery ("Company"), to carry out the valuation of the book value of its shareholders equity on September 30, 2021, in accordance with the Brazilian accounting practices..

Purpose of evaluation

2. The valuation of the Company's accounting shareholders' equity on September 30, 2021 is intended to support the incorporation of its shareholders' equity by its parent company Oi SA - Under Judicial Reorganization, registered under CNPJ No. 76.535.764/0001-43 for purposes of complying with articles 226 and 227 of Law nº 6.404/76 (Lei das SA).

Management's responsibility for accounting information

3. The Company's management is responsible for the bookkeeping of the books and preparation of accounting information in accordance with Brazilian accounting practices, as well as for the relevant internal controls that it has determined as necessary to allow the preparation of such accounting information free from material

2

distortion, regardless if caused by fraud or error. The summary of the main accounting practices adopted by the Company is described in annex II of the appraisal report.

Scope of work and responsabilities of the accountant

  1. Our responsibility is to express a conclusion on the book value of the Company's shareholders equity as of September 30, 2021, based on the work carried out in accordance with the CTG 2002 Technical Communiqué, approved by the Federal Accounting Council (CFC), which provides for the application of examination procedures in the balance sheet for the issuance of an appraisal report. Thus, we carry out the examination of the aforementioned Company's balance sheet in accordance with the applicable accounting standards, which require compliance with ethical requirements by the accountant and that the work be planned and carried out with the objective of obtaining reasonable assurance that the calculated net equity for the preparation of our valuation report is free from material misstatement.
  2. The issuance of an appraisal report involves the execution of selected procedures to obtain evidence regarding the amounts recorded. The procedures selected depend on the accountant's judgment, including the assessment of the risks of material misstatement of equity, regardless of whether caused by fraud or error. In this risk assessment, the accountant considers the internal controls relevant to the preparation of the Company's balance sheet to plan the procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal controls. The work also includes evaluating the adequacy of accounting policies used and the reasonableness of accounting estimates made by management. We believe that the evidence obtained is sufficient and appropriate to support our conclusion.

3

Conclusion

6. Based on the work carried out, we conclude that the value of BRL 1,073,718,901.02 (one billion, seventy-threemillion, seven hundred and eighteen thousand, nine hundred and one reais and two cents), according to the balance sheet on September 30, 2021, recorded in the accounting books and summarized in the Annex I, represents, in all material respects, the accounting value of the shareholders equity of the Company, evaluated in accordance with Brazilian accounting practices.

Rio de Janeiro, December 3rd 2021.

FELLIPE

FRANCO ROSMAN:11 141150700

Assinado de forma digital por FELLIPE FRANCO ROSMAN:111411507 00

Dados: 2021.12.03 16:42:12 -03'00'

Meden Consultoria Empresarial Ltda.

Fellipe Franco Rosman

CRC/RJ-008590/O-0

Accountant

CRC/RJ-130003

4

ANNEX I

Balance sheet drawn up on September 30, 2021 of the Company for purposes of incorporation of the Shareholders' Equity by Oi S.A. - Under Judicial Reorganization.

Oi Móvel S. A. - In Judicial Reorganization

Balance Sheet (in BRL)

Balance as of

09/30/2021

CURRE N T ASSE TS

7. 971. 799. 321,06

Cash and cash equivalents

1.831.008.997,09

Financial investments

4.422.076,66

Accounts Receivable

3.349.588.539,61

Inventory

12.727.961,00

Taxes recoverable

103.605.983,08

Other taxes

292.246.302,64

Dividends and Interest on Equity

819.571.495,25

Prepaid expenses

917.135.752,14

Suppliers in advance

387.880.590,41

Other assets

253.611.623,18

N ON -CURRE N T ASSE TS

19. 061. 034. 425,31

LON G -TE RM ACHIE VE ABLE ASSE TS

1. 532. 456. 062,88

Financial investments at fair value

6.749.536,92

Other taxes

495.848.384,00

Deposits and court blocks

204.541.746,78

Prepaid expenses

755.436.867,61

Other assets

69.879.527,57

IN VE STME N TS

3. 168. 095. 847,79

BTCM - Brasil Telecom Comunicação Multimídia S.A. (40.63%)

3.152.845.402,88

Other investments

15.250.444,91

FIXE D ASSE TS

13. 271. 760. 047,96

IN TAN G IBLE

1. 088. 722. 466,68

TOTAL ASSE TS

27. 032. 833. 746,37

5

This is an excerpt of the original content. To continue reading it, access the original document here.

Disclaimer

Oi SA em Recuperação Judicial published this content on 05 January 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 06 January 2022 01:47:10 UTC.


© Publicnow 2022
All news about OI S.A.
05/23Brazil regulator probes whether activist's funds engaged in insider trading -documents
RE
05/05TRANSCRIPT : Oi S.A., Q4 2021 Earnings Call, May 05, 2022
CI
05/05Oi S.A. Reports Earnings Results for the Fourth Quarter Ended December 31, 2021
CI
05/05Oi S.A. Reports Earnings Results for the Full Year Ended December 31, 2021
CI
05/04OI S.A. : Annual results
CO
05/04OI S.A. : Press Release
CO
04/28MATERIAL FACT - EXECUTION OF TERM SH : Transfer of the DTH Base and use of the IPTV Infras..
PU
04/27OI S A : Distance Voting Ballot AGM 04/29/2022
PU
04/27OI S A : AESM 04/29 - Consolidated Voting Chart
PU
04/27Telefonica Brasil expects $1.09 billion of synergies with Oi deal
RE
More news
Analyst Recommendations on OI S.A.
More recommendations
Financials
Sales 2022 12 747 M 2 657 M 2 657 M
Net income 2022 -6 631 M -1 382 M -1 382 M
Net Debt 2022 8 980 M 1 872 M 1 872 M
P/E ratio 2022 -
Yield 2022 -
Capitalization 4 079 M 850 M 850 M
EV / Sales 2022 1,02x
EV / Sales 2023 1,55x
Nbr of Employees 11 225
Free-Float 99,0%
Chart OI S.A.
Duration : Period :
Oi S.A. Technical Analysis Chart | OIBR4 | BROIBRACNPR8 | MarketScreener
Technical analysis trends OI S.A.
Short TermMid-TermLong Term
TrendsBearishBearishBearish
Income Statement Evolution
Consensus
Sell
Buy
Mean consensus OUTPERFORM
Number of Analysts 1
Last Close Price 1,25 BRL
Average target price 2,30 BRL
Spread / Average Target 84,0%
EPS Revisions
Managers and Directors
Rodrigo Modesto de Abreu Chief Executive Officer
Cristiane Barretto Sales Chief Financial Officer
Eleazar de Carvalho Filho Chairman
José Cláudio Moreira Gonçalves Chief Operating & Technology Officer
Renata Bertele Chief Compliance & Risk Officer
Sector and Competitors
1st jan.Capi. (M$)
OI S.A.-3.91%850
VERIZON COMMUNICATIONS-4.68%208 596
CHINA MOBILE LIMITED12.18%142 874
NIPPON TELEGRAPH AND TELEPHONE CORPORATION24.16%108 421
DEUTSCHE TELEKOM AG13.44%98 238
CHARTER COMMUNICATIONS, INC.-27.35%76 131