Pre-Effective Amendment to Registration Statement of a Foreign Private Issuer for Securities Issued in a Business-Combination Transaction — Form F-4
Filing Table of Contents
Document/Exhibit Description Pages Size
1: F-4/A Amendment #1 to F-4: Net Servicos De Comunicacao HTML 3.38M
4: EX-4.13 Forms of Commitments Letters 14 48K
5: EX-4.14 Form of Indenture 167 568K
6: EX-4.16 Form of Exchange Agreement 116 362K
7: EX-4.17 Form of Indenture 177 591K
2: EX-4.2 Form of Supplemental Indenture 6 30K
8: EX-4.20 Form of Inter-Creditor Agreement 112 297K
9: EX-4.21 Form of Share Pledge Agreement 63 163K
10: EX-4.22 Form of Asset Pledge Agreement 67 158K
11: EX-4.23 Form of Quota Pledge Agreement 68 174K
12: EX-4.24 Form of Receivables Pledge Agreement 123 283K
13: EX-4.25 Form of Common Terms Agreement 53 211K
14: EX-4.26 Form of Debt Confession Agreement 32 103K
15: EX-4.27 Form of Indenture 71 270K
3: EX-4.8 Form of Fifth Supplemental Indenture 7 32K
16: EX-5.1 Opinion of Debevoise & Plimpton LLP 4 29K
17: EX-5.2 Opinion of Barbosa, Mussnich & Aragao 5 34K
18: EX-5.3 Opinion of Walkers 5 27K
19: EX-5.4 Opinion of Richards, Layton & Finger, P.A. 4 34K
20: EX-10.5 Subscription Agreement 20 77K
21: EX-10.6 Licensing Agreement 14 50K
22: EX-10.7 Form of A Bridge Loan Agreement 18 65K
23: EX-12.1 Computation of Ratio of Earnings to Fixed Charges 3± 28K
24: EX-21.1 List of Subsidiaries 1 21K
25: EX-23.1 Consents of Ernst & Young Auditores Independentes 4 25K
Ss
26: EX-25.1 Statement of Eligibility 7 47K
27: EX-99.1 Form of Letter of Transmittal and Consent HTML 105K
28: EX-99.2 Form of Notice of Guaranteed Delivery HTML 34K
29: EX-99.3 Form of Letter to Brokers, Dealers HTML 27K
30: EX-99.4 Form of Letter to Clients HTML 29K
31: EX-99.5 Form of Exchange Agent Agreement 11 56K
32: EX-99.6 Information Agent Agreement 6 35K
33: EX-99.7 Form of Dealer Manager and Solicitation Agent 25 100K
Agreement
34: EX-99.8 Form of Solicitation Agreement 14 67K
EX-12.1 — Computation of Ratio of Earnings to Fixed Charges
| EX-12.1 | TOC | ↑Top | Previous | Next | ↓Bottom | Just 1st |
|---|
.
.
.
EXHIBIT 12.1
STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
[Enlarge/Download Table]
YEAR ENDED DECEMBER 31,
---------------------------------------------------------
1999 2000 2001 2002 2003
--------- --------- --------- --------- --------
Consolidated pretax income from continuing
operations and equity investee $(302,843) $(215,234) $(348,052) $(327,725) $(39,734)
Share of distributed income of 50%-or-less-owned
affiliates net of equity pick-up - - - - -
Share of pretax loss of 50%-or-less-owned affiliate
with guaranteed debt net of equity pick-up - - - - -
Net amortization of debt discount and premium and
issuance expense - - - 378 5,617
Amortization of capitalized interest - - - - -
Interest 73,224 72,180 85,787 67,254 80,034
Interest portion of rental expense 6,978 8,507 9,654 9,162 10,148
Less interest capitalized during the period - - - - -
Net amortization of debt discount and premium
and issuance expense
Interest portion of rental expense - - - - -
--------- --------- --------- --------- --------
Earnings $(222,641) $(134,547) $(252,611) $(250,931) $ 56,065
========= ========= ========= ========= ========
Interest $ 73,224 $ 72,180 $ 85,787 $ 67,254 $ 80,034
Net amortization of debt discount and premium and
issuance expense - - - 378 5,617
Interest portion of rental expense 6,978 8,507 9,654 9,162 10,148
Preferred stock dividend requirements of majority
-owned subsidiaries(non-interompany) - - - - -
Interest expense relating to guaranteed debt
of 50%-or-less-owned affiliate - - - - -
--------- --------- --------- --------- --------
Fixed Charges 80,202 80,687 95,441 76,794 95,799
========= ========= ========= ========= ========
Ratio of Earnings to Fixed Charges (2.78) (1.67) (2.65) (3.27) (0.59)
========= ========= ========= ========= ========
Coverage Deficiency (302,843) (215,234) (348,052) (327,725) 39,734
USD
PRO FORMA
-----------------------------
NINE
NINE MONTHS NINE MONTHS YEAR MONTHS
ENDED ENDED ENDED ENDED
SEPTEMBER 30, SEPTEMBER 30, DECEMBER 31, SEPTEMBER 30,
2003 2004 2003 2004
------------- ------------- ------------ -------------
Consolidated pretax income from continuing
operations and equity investee (15,267) (36,755) (19,906) 33,135
Share of distributed income of 50%-or-less-owned
affiliates net of equity pick-up - - - -
Share of pretax loss of 50%-or-less-owned affiliate
with guaranteed debt net of equity pick-up - - - -
Net amortization of debt discount and premium and
issuance expense - 17,900 12,911 -
Amortization of capitalized interest - - - -
Interest 46,063 66,609 45,919 18,785
Interest portion of rental expense 7,187 6,865 10,148 6,865
Less interest capitalized during the period - - - -
Net amortization of debt discount and premium
and issuance expense
Interest portion of rental expense - - - -
------ ------ ------ ------
Earnings 37,983 54,619 49,072 58,785
====== ====== ====== ======
Interest 46,063 66,609 45,919 18,785
Net amortization of debt discount and premium and
issuance expense - 17,900 12,911 -
Interest portion of rental expense 7,187 6,865 10,148 6,865
Preferred stock dividend requirements of majority
-owned subsidiaries(non-interompany) - - - -
Interest expense relating to guaranteed debt
of 50%-or-less-owned affiliate - - - -
------ ------ ------ ------
Fixed Charges 53,250 91,374 68,978 25,650
====== ====== ====== ======
Ratio of Earnings to Fixed Charges (0.71) (0.60) (0.71) 2.29
====== ====== ====== ======
Coverage Deficiency 15,267 36,755 19,906 (33,135)
↑Top
Filing Submission 0000950123-05-001232 – Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)
Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
About — Privacy — Redactions — Help —
Thu., May 2, 7:19:10.1pm ET 