Provided by MZ Data Products
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
 
For the month of November, 2007
 

 
TELEMIG CELULAR PARTICIPAÇÕES S.A.
(Exact name of Registrant as specified in its Charter)
 
TELEMIG CELLULAR HOLDING COMPANY
(Translation of Registrant's name into English)
 


Rua Levindo Lopes, 258 - Funcionários
Cep: 30.140-170 - Belo Horizonte (MG) - Brazil

(Address of Principal Executive Offices)



(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)

Form 20-F:   ý      Form 40-F:   o 

(Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1)):

Yes:  
o      No:   ý 

(Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7)):

Yes:  
o      No:   ý 

(Indicate by check mark whether the registrant by furnishing the information contained in this Form, the Registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)

Yes:   o      No:   ý 

 


 

André Machado Mastrobuono
CEO, CFO and Head of Investor Relations
 
Ricardo Antunes Agostini
Finance Executive Director
 
Renata Pantoja
Investor Relations Manager
Phone: +55 31 9933-3535

 

 

TELEMIG CELULAR PARTICIPAÇÕES S.A.

REPORTS THIRD QUARTER 2007 RESULTS

 

- EBITDA of R$112.4 million or 34.8% of net service revenues in the 3Q07
- Net income of R$38.2 million in the quarter
- Net addition of 70,037 clients in the period
- Increase in postpaid base, emphasizing the reversal of the downward trend observed since the 1Q06
- Highest prepaid ARPU since the 3Q04

- Market share in the Triângulo Mineiro region estimated at 19.5%

 

 

Belo Horizonte, Brazil, November 7, 2007 – Telemig Celular Participações S.A. (BOVESPA: TMCP3 (Common)/TMCP4 (Preferred); NYSE: TMB), the holding company of the wireless telecommunications service provider in the State of Minas Gerais, today announced its results for the third quarter of 2007. The Company’s net additions in the quarter reached 70,037 clients , increasing its client base to 3,615,397. EBITDA totaled R$112.4 million in the 3Q07, representing 34.8% of net service revenues. Year-to-date EBITDA reached at R$361.5 million, representing 38.4% of net service revenues. When compared to the same period of previous year, the Company registered an increase of 33.9% in the year-to-date EBITDA and 3.7 p.p. in EBITDA margin.

 

Operating Highlights:

 


Client base reached 3,615,397 in the quarter
 

The Company’s client base reached 3,615,397 in the third quarter of 2007, representing an increase of 191,420 clients when compared to the same quarter of the previous year. Net additions amounted to 70,037 in the quarter. Year-to-date client base increased 5.2%.

 

Net additions in the prepaid segment, during the 3Q07, amounted to 65,016, bringing the total prepaid base to 2,833,724, or 78% of the total base. The postpaid base increased by 5,021 clients, emphasizing the reversal of the downward trend observed since the 1Q06. The postpaid segment ended the quarter with 781,673 clients, or 22% of the total base.

 

www.telemigholding.com.br - 1/12


CLIENT BASE (000s)

 

 

Churn rate
 

In the third quarter of the year, blended annualized churn rate decreased by 4.4 percentage points, reaching 35.7% against the 40.1% registered in the previous quarter, mainly due to the decrease of the prepaid churn rate. When compared to the same quarter of the previous year, blended annualized churn rate decreased by 1.1 percentage point, due to the reduction of the postpaid churn rate.

Annualized churn rate for the postpaid segment decreased by 3.0 percentage points when compared to the 2Q07, reaching 18.9%, due to the initiatives for retention of high value clients. Despite the increasingly competitive environment, the Company registered the lowest postpaid churn rate since the 1Q06. When compared to the third quarter of 2006, annualized postpaid churn rate decreased by 2.9 percentage points, due to the establishment of stricter rules for acquiring new clients, focused on credit analysis.

 

In the 3Q07, annualized prepaid churn rate decreased by 5.0 percentage points, reaching 40.3% versus 45.3% registered in the 2Q07. This reduction reflects the actions for acquisition and retention of high value clients. When compared to the 3Q06, prepaid churn rate decreased by 1.2 percentage point due to the client retention strategy.

 


CHURN RATE (annualized)

 

 

 

www.telemigholding.com.br - 2/12


Operating revenues

 

Net service revenues totaled R$323.3 million in the quarter, R$4.4 million higher than the previous quarter, primarily resulting from the 4.7% increase in total traffic (2.5% in incoming and 6.8% in outgoing traffics), as a consequence of seasonal factors.

When compared to the 3Q06, the first quarter with the adoption of the full billing, net service revenues increased by R$38.1 million or 13.4%, mainly due to the growth of a better quality client base and return of campaigns to stimulate use of cellular phones.

 

Data revenues totaled R$21.2 million in the 3Q07, representing an increase of R$1.0 million compared to the R$20.1 million recorded in the 2Q07 and a slight reduction when compared to the R$21.7 million posted in the 3Q06.

 

Net equipment revenues totaled R$19.5 million in the 3Q07, R$3.0 million lower than the R$22.5 million recorded in the 2Q07 due to lower number of handsets sold in the new acquisitions during the quarter. When compared to the same quarter of the previous year, net equipment revenues decreased by R$1.8 million.

 

Handset subsidies for client acquisitions totaled R$8.6 million or R$22.1 per gross addition, practically in line with the R$8.8 million or R$21.9 per gross addition recorded in the 2Q07. When compared to the 3Q06, handset subsidies for client acquisitions decreased by R$1.0 million as a result of the commercial strategy to reduce handset subsidies.

 

As a result, total net revenues in the 3Q07 reached R$342.8 million, 0.4% up on the previous quarter and R$36.3 million or 11.8% higher than the 3Q06.

 

Operating costs and expenses

 

Cost of services totaled R$107.0 million in the third quarter of 2007, 5.3% and 4.5% higher than the 2Q07 and 3Q06, respectively. This increase is mainly due to the reversal of provisions for infrastructure contracts registered in the 2Q07.

Selling and marketing expenses totaled R$68.5 million in the 3Q07, 20.0% higher than the R$57.1 million recorded in the 2Q07 and 3Q06. This increase is a result of higher expenses related to client retention subsidies and adjustment of inventories to market value.

 

Customer acquisition cost reached R$127 in the 3Q07 versus R$120 in the 2Q07, as a consequence of higher expenses related to acquisition campaigns to face the increasingly competition. When compared to the third quarter of 2006, customer acquisition cost decreased by R$8 as a result of more rational acquisition campaigns with lower subsidies and a more effective commissioning policy.

 

Retention costs reached R$69.1 million in the 3Q07, higher than the R$50.5 million registered in the 2Q07 due to higher expenses related to discounts and relationship programs. When compared to the 3Q06, retention costs in the quarter increased by R$24.9 million due to greater efforts to retain the best and most profitable clients in the base.

 

General and administrative expenses totaled R$27.4 million in the 3Q07, a 42.8% increase compared to the R$19.2 million recorded in the previous quarter. This growth was mainly due to higher administrative consulting services, contingencies and personnel expenses. When compared to the 3Q06, general and administrative expenses increased by R$6.1 million in the quarter, also due to administrative consulting services, contingencies and personnel expenses.

 

www.telemigholding.com.br - 3/12


Other operating revenues reached R$6.8 million and are related to recognition of tax credits (mainly PIS/Cofins).

 

Bad debt provisions totaled R$6.2 million in the 3Q07, 6.1% lower than the R$6.6 million registered in the previous quarter. This reduction is a result of better performance of the collection actions. When compared to the 3Q06, bad debt provisions were significantly reduced by 12.5%, due to the introduction of stricter rules governing the client acquisition process, focused on credit analysis and new collection actions. As a percentage of net service revenues, bad debt provisions reached 1.9%, versus 2.1% in the 2Q07 and 2.5% in the 3Q06. As a percentage of total net revenues, bad debt provisions reached 1.8% in the 3Q07.

 

BAD DEBT PROVISIONS (R$ million)

 

 

Average Revenue Per User (ARPU)

 

Postpaid MOU (minutes of use) totaled 202 in the 3Q07, 2.5% higher than the 197 minutes posted in the previous quarter, due to period seasonality. When compared to the 3Q06, postpaid MOU increased by 6.4% as a consequence of a better quality client base and campaigns to stimulate use of cellular phones.

Postpaid ARPU reached R$79.7 in the 3Q07, basically in line with the R$80.3 recorded in the 2Q07. When compared to the third quarter of 2006, postpaid ARPU in the 3Q07 registered a 9.7% increase due to a better quality client base and campaigns to stimulate use of cellular phones.

 

In the third quarter of 2007, minutes of use in the prepaid segment reached 36, higher than the 34 and 31 registered in the 2Q07 and 3Q06, respectively. This increase is a result of a better quality client base and campaigns to stimulate the use and recharge of prepaid credits.

 

Prepaid ARPU reached R$15.1 in the 3Q07, higher than the R$14.7 and R$12.3 recorded in the 2Q07 and the 3Q06, respectively. This growth is due to a better quality client base and campaigns to stimulate the use and recharge of prepaid credits.

 

As a result, total blended MOU reached 72 minutes in the 3Q07, higher than the 70 and

69 recorded in the 2Q07 and 3Q06, respectively. Blended ARPU totaled R$29.1 in the quarter, in line with the previous quarter and R$ 2.5 higher than the R$26.6 recorded in the 3Q06.

 

 

www.telemigholding.com.br - 4/12


ARPU (R$)

 

Estimated market share of 29.3% in the quarter

 

 

Total market share was estimated at 29.3% in the third quarter, versus 30.4% in the 2Q07. Excluding the Triângulo Mineiro region, market share was estimated at 30.3%, compared to 31.6% in the previous quarter. For the Triângulo Mineiro region, where the company was the fourth player to enter in the market, the market share is still growing and was estimated at 19.5%, higher than the 19.1% estimated in the previous quarter. In a year-to-date basis, the company reduced its market share in 2.3 p.p., less than a half of the reduction registered in the same period of the previous year, reflecting the successful change in company strategy.

 

Total gross sales share in the 3Q07 was estimated at 27.2%, lower than the 31.5% registered in the previous quarter. Excluding the Triângulo Mineiro region, gross sales share was estimated at 26.8%, compared to 31.2% in the 2Q07. For the Triângulo Mineiro region, gross sales share was estimated at 31.8%, against 32.1% in the 2Q07.

 

EBITDA margin of 34.8% of net service revenues in the 3Q07

 

EBITDA and EBITDA margin (excluding handset revenues) totaled R$112.4 million and 34.8%, respectively, in the 3Q07, compared to R$127.8 million and 40.1% in the previous quarter. When compared to the 3Q06, EBITDA and EBITDA margin increased by R$21.1 million and 2.8 percentage points, respectively.

 

EBITDA (R$ million)

 

 

 

www.telemigholding.com.br - 5/12


Depreciation and amortization

 


Depreciation and amortization expenses totaled R$49.7 million in the 3Q07, slightly lower than the R$50.1 million registered in the 2Q07 and higher than the R$41.2 million recorded in the 3Q06, reflecting site activations and acceptance.


Net financial result of R$7.6 million

 


 

R$ million

 

2Q07

3Q07

Interest Expense (a)

(22.0)

(19.5)

Interest Income (b)

20.2

19.8

Foreign Exchange Gain (Loss) (c)

10.2

7.3

Net Financial Income (Expense)

8.4

7.6

 

Note: a) Interest expense: includes financial expenses related to debt, losses on hedging operations (if any), taxes on gains with hedge operations and revenues from interest on own capital (if any); b) Interest income: includes results of cash investing activities, clients’ interest and gains on hedging operations (if any); and, c) Foreign exchange gain (loss): almost exclusively reflects currency devaluation changes on debt principal and interest payable.

 

DETAILED FINANCIAL INCOME INFORMATION

 

 

 

R$ milion

 

2Q07

3Q07

Expense related to debt denominated in foreign currency

6.3

3.5

Gain (loss) on hedging operations

(14.7)

(11.6)

Financial expense (debt related)

(8.4)

(8.1)

Other net financial operating revenues (expenses)

1.2

(0.3)

Sub-total

(7.2)

(8.4)

Interest income – cash investing activities

15.6

16.0

Net Financial Income (Expense)

8.4

7.6

 

Net income of R$38.2 million in the quarter

 


Net income in the 3Q07 totaled R$38.2 million, or R$2.108 per ADS (R$1.054 per share). Net income was 20.0% lower than the previous quarter and 8.1% higher than the 3Q06.

 

Total debt of R$228.8 million

 


As of September 30, 2007, the Company’s total debt amounted to R$228.8 million, of which R$147.1 million related to long-term debt and R$81.7 million referring to accounts payable from hedging operations. Long-term debt (R$147.1 million) was entirely denominated in US Dollars and hedged.

 

 

www.telemigholding.com.br - 6/12


 

 

Negative net debt of R$416.7 million

 

As of September 30, 2007, the Company’s total debt was offset by cash (cash equivalents and short-term investments) in the amount of R$645.5 million, resulting in a negative net debt of R$416.7 million.

 

NET DEBT (R$ million)

 

 

 

Investments totaled R$39.9 million in the quarter

 

During the third quarter of 2007, Telemig Celular’s capital expenditures reached R$39.9 million. The breakdown of such investments is as follows:

 

CAPEX BREAKDOWN

 

 

CAPEX (R$ million)

3Q06

4Q06

1Q07

2Q07

3Q07

Network

71.1

103.8

4.4

10.0

23.2

IS/IT

5.9

12.7

4.0

7.1

9.7

Others

3.9

14.0

3.1

6.2

7.0

T O T A L

80.9

130.5

11.5

23.3

39.9

 

 

Debt payment schedule

 


Year

R$ million

% denominated in US dollar

2008

-

-

2009

147.1

100.0%

 

 

 

 

www.telemigholding.com.br - 7/12


 

Sound financial ratios

 


Ratios

3Q06

4Q06

1Q07

2Q07

3Q07

Net Debt/EBITDA (1)

(0.85)

(0.90)

(0.97)

(0.83)

(0.95)

Net Debt/Total Assets

(17%)

(16%)

(19%)

(18%)

(20%)

Interest Coverage Ratio (1)

14.7

17.5

13.4

21.3

27.5

Current Liquidity Ratio

2.6

1.5

2.4

3.2

3.2

 

(1) Last twelve months

 

 

****************

 

 

For further information, please contact:

 

Telemig Celular Participações S.A.

Investor Relations Department

André Mastrobuono / Ricardo Agostini / Renata Pantoja / Carolina Anastasia

Phone: (+55 31) 9933-3535

E-mail: ri@telepart.com.br

 

This press release contains 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," "intends," "plans," "predicts," "projects" and "targets" and similar words are intended to identify these statements, which necessarily involve known and unknown risks and uncertainties. Accordingly, the actual results of operations of the Company may be different from the Company's current expectations, and the reader should not place undue reliance on these forward-looking statements. Forward-looking statements speak only as of the date they are made, and the Company does not undertake any obligation to update them in light of new information or future developments.

 

www.telemigholding.com.br - 8/12


 

 

OPERATIONAL DATA

 

    2006    2007    Var. % (3Q07/2Q07)
     
    3rd Quarter   4th Quarter   1st Quarter   2nd Quarter   3rd Quarter    YTD   
       
Licensed Pops (in millions)   19.5    19.5    19.5    19.5    19.5    19.5    0.0% 
               
Clients    3,423,977    3,435,562    3,495,940    3,545,360    3,615,397    3,615,397    2.0% 
   Postpaid    804,911    798,180    779,155    776,652    781,673    781,673    0.6% 
   Prepaid    2,619,066    2,637,382    2,716,785    2,768,708    2,833,724    2,833,724    2.3% 
               
MOU Incoming                             
   Postpaid    73    75    72    75    77    74    1.8% 
   Prepaid    21    22    21    22    23    22    1.0% 
MOU Outgoing                             
   Postpaid    117    122    116    122    126    121    3.0% 
   Prepaid    10    12    13    12    14    13    15.6% 
               
Total Outgoing Traffic (Million of Minutes)   362.3    385.8    372.9    380.6    406.6    1160.0    6.8% 
Total Incoming Traffic (Million of Minutes)   339.9    353.2    342.0    360.6    369.6    1072.3    2.5% 
               
Average Revenue per User - ARPU (R$)   26.6    29.0    27.6    29.2    29.1    28.7    -0.1% 
   Postpaid    72.6    79.7    76.8    80.3    79.7    78.9    -0.8% 
   Prepaid    12.3    13.5    13.2    14.7    15.1    14.3    2.8% 
               
Service Revenues (R$ millions)                            
   Monthly Fee    48,217    50,555    50,993    50,676    51,988    153,658    2.6% 
   Outgoing Traffic    97,722    107,349    100,563    113,257    111,376    325,196    -1.7% 
   Incoming Traffic    126,540    139,117    136,371    144,167    149,350    429,888    3.6% 
   Other    12,703    12,232    11,825    10,777    10,548    33,151    -2.1% 
               
   TOTAL    285,181    309,253    299,753    318,877    323,263    941,893    1.4% 
               
Data Revenues (% of net serv. revenues)   7.6%    7.1%    6.6%    6.3%    6.6%    6.5%    +0.3 p.p. 
               
Cost of Services (R$ millions)                            
   Leased lines    18,100    14,177    14,021    13,870    14,216    42,107    2.5% 
   Interconnection    52,528    56,113    49,362    52,585    53,566    155,513    1.9% 
   Rent and network maintenance    14,853    18,334    19,188    17,698    20,484    57,369    15.7% 
   FISTEL and other taxes    13,776    13,783    15,538    15,091    15,797    46,426    4.7% 
   Other    3,092    216    1,160    2,348    2,900    6,408    23.5% 
               
   TOTAL    102,349    102,624    99,269    101,592    106,962    307,823    5.3% 
               
Churn - Annualized Rate    36.8%    54.1%    29.5%    40.1%    35.7%    35.1%    - 4.4 p.p. 
   Postpaid    21.8%    24.2%    22.1%    21.9%    18.9%    21.0%    - 3,0 p.p. 
   Prepaid    41.5%    63.3%    31.6%    45.3%    40.3%    39.2%    - 5,0 p.p. 
               
Cost of Acquisition (R$)   135    129    124    120    127    123    6.4% 
Retention Costs (% of net serv. revenues)   15.5%    13.8%    15.2%    15.8%    21.4%    17.5%    5,6 p.p. 
CAPEX (R$ millions)   80.9    130.5    11.5    23.3    39.9    74.6    71.1% 
               
Number of locations served    562    587    590    592    593    593    0.2% 
Number of cell sites    1741    1822    1818    1819    1829    1829    0.5% 
Number of switches    18    18    18    18    18    18    0.0% 
               
Headcount    2,328    2,388    2,738    2,743    2,864    2,864    4.4% 
Estimated Market Share                             
   Total    32.7%    31.6%    31.1%    30.4%    29.3%    30.4%    -1,1 p.p 
   Minas Market - excluding Triângulo                             
    34.4%    33.1%    32.4%    31.6%    30.3%    31.6%     
   Mineiro region                            -1,3 p.p 
   Triângulo Mineiro region    16.4%    17.3%    18.1%    19.1%    19.5%    19.1%    0.4 p.p 
               

 

 

www.telemigholding.com.br - 9/12


 

 

INCOME STATEMENT (BR GAAP)

 

                            (in R$ 000)
 
    2006        2007        Var. % (3Q07/2Q07)
     
    3rd Quarter    4th Quarter    1st Quarter    2nd Quarter    3rd Quarter       YTD   
               
 
Service Revenues - GROSS    442,173    486,890    478,131    486,594    521,918    1,486,643    7.3% 
Equipment Revenues - GROSS    25,229    36,430    20,290    26,544    22,624    69,458    -14.8% 
               
Total Revenues - GROSS    467,402    523,320    498,421    513,138    544,542    1,556,101    6.1% 
Taxes    (160,931)   (182,738)   (181,680)   (171,742)   (201,790)   (555,212)   17.5% 
 
Service Revenues - NET    285,181    309,253    299,753    318,877    323,263    941,893    1.4% 
Equipment Revenues - NET    21,290    31,329    16,988    22,519    19,489    58,996    -13.5% 
               
Total Revenues - NET    306,471    340,582    316,741    341,396    342,752    1,000,889    0.4% 
               
 
Cost of Services    102,349    102,624    99,269    101,592    106,962    307,823    5.3% 
Cost of Equipment    30,873    50,593    23,981    31,319    28,078    83,378    -10.3% 
Selling & Marketing Expenses    57,096    65,050    45,089    57,136    68,539    170,764    20.0% 
Bad Debt Expense    7,044    9,383    10,504    6,626    6,162    23,292    -7.0% 
General & Administrative Expenses    21,296    34,145    20,220    19,217    27,439    66,876    42.8% 
Other operating expenses (income)   (3,474)   82    (3,557)   (2,342)   (6,803)   (12,702)   190.5% 
               
 
EBITDA    91,287    78,705    121,235    127,848    112,375    361,458    -12.1% 
%    32.0%    25.5%    40.4%    40.1%    34.8%    38.4%    -5,3 p.p. 
               
 
Depreciation & Amortization    41,229    47,689    50,633    50,082    49,670    150,385    -0.8% 
Interest Expense (1)   11,987    16,180    18,685    22,048    19,479    60,212    -11.7% 
Interest Income    (20,411)   (22,125)   (20,298)   (20,217)   (19,838)   (60,353)   -1.9% 
Foreign Exchange Loss (Gain)   938    (3,217)   (7,102)   (10,175)   (7,280)   (24,557)   -28.5% 
Others    3,957    4,232    3,735    3,239    3,074    10,048    -5.1% 
Income Taxes    12,546    4,083    25,498    26,643    22,293    74,434    -16.3% 
Minority Interests    5,727    3,846    7,497    8,504    6,814    22,815    -19.9% 
               
 
 
Net Income    35,314    28,017    42,587    47,724    38,163    128,474    -20.0% 
               
 
 
Number of shares (thousand)   357,706,556    357,706,556    357,706,556    362,070,615    36,207,061    36,207,061    n/a 
Earnings per thousands shares (R$)   0.099    0.078    0.119    0.132    1.054    3.548    n/a 
Earnings per ADS (R$)   1.974    1.566    2.381    2.636    2.108    7.097    n/a 
               
 
(1) Interest paid: 3Q06 - R$8,806 thousand; 4Q06 - R$0 thousand; 1Q07 - R$8,576 thousand; 2Q07 - R$0 thousand; and, 3Q07 - R$7,448 thousand. 
* 3Q07 and YTD 2007: number of shares.                             
** 3Q07 and YTD 2007: earnings per share (R$).                         
N/A - share grouping                             

 

 

 

www.telemigholding.com.br - 10/12


 

 

BALANCE SHEET (BR GAAP)

 

            (in R$ 000)
 
   3Q07     2Q07       3Q07       2Q07 
 
 
Current Assets        Current Liabilities     
Cash & cash equivalents  30,927  39,630    Loans & Financing  (0)
Tempory Cash Investments  614,566  532,353    Loan Interest  2,452  6,421 
Accounts Receivable  207,899  192,348    Suppliers  211,601  174,016 
Taxes Receivable  108,111  93,754    Taxes Payable  25,921  25,848 
Other Assets  43,994  44,466    Dividends  11,892  12,067 
           
  1,005,497  902,551    Other Current Liabilities  66,752  60,858 
           
          318,618  279,211 
 
Long-term Assets  347,005  346,640    Loans & Financing  147,112  154,096 
 
Deferred Assets  7,414  8,018    Other Long-term Liabilities  140,163  124,520 
 
Plant & Equipment        Minority Interest  182,506  175,692 
Cost  2,202,893  2,164,748         
Accumulated Depreciation  (1,525,974) (1,478,165)   Shareholders' Equity  1,248,436  1,210,273 
         
  676,919  686,583         
             
 
  2,036,835  1,943,792      2,036,835  1,943,792 
 

 

 

CASH FLOW (BR GAAP)

 

     
  3Q07  YTD 
     
 
Operating Activities     
Net income  38,163  128,474 
Adjustments to reconcile net income to net cash from     
operating activities 
 Depreciation and amortization  49,670  150,385 
 Foreign exchange gains and indexation (principal) (2,512) (23,928)
 Unrealized losses on cross-currency interest swaps  11,647  38,189 
 Deferred income taxes  (9,279) (9,728)
 Minority interest  6,814  22,815 
 Unrealized gains on temporary cash investments  (15,115) (43,941)
 Other  2,514  3,738 
 Changes in operating assets and liabilities  (51,561) (148,973)
     
Cash provided by operating activities  30,341  117,031 
     
 
Investing activities:     
 
 Cash proceeds from disposals of property and equipment  993  1,061 
 Additions to property and equipment  (39,862) (74,641)
 Additions to deferred assets  (473)
     
Cash used in investing activities  (38,869) (74,053)
     
 
Financing activities     
 Dividends and interest on capital paid  (175) (33,419)
     
Cash used in financing activities  (175) (33,419)
     
 
Increase (decrease) in cash and cash equivalents  (8,703) 9,559 
Cash and cash equivalents, beginning of the period  39,630  21,368 
     
Cash and cash equivalents, end of the period  30,927  30,927 
     

 

 

 

www.telemigholding.com.br - 11/12


 

 

GLOSSARY OF KEY INDICATORS

 

I) Average Clients

 

a) Average clients – monthly

 

Sum of clients at the beginning and the end of the month

2

b) Average clients – quarterly and year-to-date

 

Sum of the average clients for each month of the period

Number of months in the period

 


II) Churn Rate (Annualized)

 

a) Churn % quarterly

 

Sum of deactivations / Sum of average monthly opening clients for the 3 months x 12

3

b) Churn % - year to date

 

YTD deactivations / Sum of average monthly opening clients since the beginning of the year x 12

Number of months in the period

 

III) MOU – Minutes of Use (Monthly)

 

Number of total billable minutes for the period / Average clients for the period

Number of months in the periods

 

IV) ARPU – Average Revenue per User

 

Net service revenues for the period (excluding roaming-in revenues)

Average clients for the period

 

V) Client Acquisition Cost

 

(Sum of Marketing salaries, Selling salaries, Consulting (Sales and Marketing),

Commissions, Handsets subsidies, Advertising and promotions,

FISTEL tax (activation tax), less Activation fee for the period)

Number of gross activations in the period

 

VI) Free Cash Flow

 

Free Cash Flow = (EBITDA – CAPEX – Taxes – Net Financial Expenses*

– Minority Interests – Working Capital Variation)

* Considers interest paid.

 

VII) Working Capital Variation

 

Working Capital Variation = (D Current Assets – D Cash & Cash Equivalents) –

(D Current Liabilities – D Short Term Loans and Financing -D Loan Interest -D Dividends)

 

VIII) Interest Coverage Ratio

 

Interest Coverage Ratio = EBITDA / Interest Paid

 

IX) Current Liquidity Ratio

 

Current Liquidity Ratio = Current Assets / Current Liabilities

 

X) EBITDA

 

EBITDA = Operational Revenues - Operational Costs - Operational Expenses* - Bad Debts

* Does not include profit sharing.

 

www.telemigholding.com.br - 12/12


 
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.

Date: November 08, 2007

 
  TELEMIG CELULAR PARTICIPAÇÕES S.A.
       
       
    By: /s/       André Mastrobuono
       
    Name: André Mastrobuono
    Title: CEO, CFO and Head of Investor Relations
 

 

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 actually 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.