Annual Report • May 10, 2010
Annual Report
Open in ViewerOpens in native device viewer
Head Office: Rua João Mendonça, 529 – 4464-501 Senhora da Hora
Share Capital 1.000.000.000 Euro
Porto Commercial Registry and Fiscal Number 501 532 927
31 DECEMBER 2009
Sonae Investimentos, SGPS, S.A., is the current trade name of Sonae Distribuição, SGPS, S.A. The Company changed its trade name in November, 2009. The new approved trade name did not result in any changes, namely, regarding agreements entered into.
During the course of 2009, a Sonae Investimentos, SGPS, SA delivered a consolidated turnover of 4.546 million Euro – which represents an increase of 8% compared to the previous year. During the same period, the Company´s consolidated cash-flow reached 356 million Euro. This figure represents a ratio over total net sales of 7.8%, 0.6 p.p. less than the previous year, that is owed to the investment effort associated with the expansion in the Spanish market, which will contribute to the future growth of the Company.
Focusing on the evolution of the Company´s activity, we highlight the following aspects:
The food based business increased turnover (ex-fuel) by 6% to 3,106 million Euro reflecting:
This business segment improved cash-flow by 6% to 199 million Euro, representing a margin on sales of 6.4%. This performance reflected gains in market share, improvements in operational efficiency, namely the centralized logistics system and centralized category management. This margin was significant given the background of strong competitive pressures and deflation.
With regards to the specialised retail formats, turnover increased 22% to 1,132 million Euro. This performance is a result of strong organic growth over the last 12 months, with the opening of 61 thousand m2 (77 stores). Like-for-Like sales were down by only 3%, with growth in the textile and sports formats mitigating the performance of the consumer electronics formats. The Spanish operations achieved encouraging growth on a comparable basis, contributing around 13% of total specialised retail sales in 2009.
This business segment witnessed operational cash flow decrease by 8% to 48 million Euro, representing a margin on sales of 4.2%. This decrease reflected two opposite performances: the continuous improvement in the profitability of the Portuguese operations and the investment resulting from the organic growth of operations in Spain, currently at 56 thousand m2 represented by 3 formats: Worten, Sport Zone and Zippy. The Company's target for international growth is to reach breakeven operational cash flow in 2012.
The profitability of the retail properties segment reflects mainly internal rents, set in accordance with the returns on the underlying investments, which are broadly in line with market yields. Operational cash flow increased 10% to 111 million Euro owed to the greater asset portfolio resulting from the organic expansion of retail operations in Portugal.
During the same period, the investment management segment turnover ascended 168 million Euro, and operational cash flow was negative 2 million Euro.
In 2009, Sonae Investimentos, SGPS, SA, consolidated operational results totalled 210 million Euro. This figure is 13% below that of 2008.
In this same period, the negative financial results totalled 50 million Euro, incorporating a reduction of circa 22 million Euro compared to 2008.
At the same time, the consolidated net Result for 2009 attributable to Shareholders of the Holding Company ascended 138 million Euro, which compares to 171 million Euros in 2008.
During the course of 2009, Sonae Investimentos realized an overall net investment of 329 million Euro. This amount was directed towards the execution of the Company´s expansion plan, allowing it to end the year with a portfolio of 937 stores and sales area of 899 thousand m2 (+11% on 2008 end of year store portfolio).
the amount invested by the investment management unit ascended 3 million Euro.
In 2010, the Company will pursue a number of actions in line with its target of strengthening its market position in core businesses and increase its international footprint, while continuing to achieve high levels of profitability.
The food based retail unit will continue to assure growth and remain a benchmark in terms of cash flow generation and profitability via the following actions:
The specialised retail unit plans to execute the following growth plan:
increase its presence in Spain, by focusing more than 70% of additional sales area planned for 2010 in this market; and
possible configuration of an additional internationalisation model, based on franchising and other capital light models as a means of accelerating growth
consolidate market share and profitability in Portugal by:
Sonae RP, the retail property unit expects to complete the sale & leaseback of its logistics centre in Azambuja and of 20 Modelo supermarkets, in addition to additional similar operations, in order to free up invested capital, and thus finance the internationalisation effort and/or reduce debt.
The general financial risk management principles of the Company are found in detail in the appendix to the Income Statement.
The following remuneration was attributed to the Board of Directors (including fixed remuneration, short term variable remuneration and medium term variable remuneration) by the Company and Group´s Companies:
| 2008* | 2009* | |||||||
|---|---|---|---|---|---|---|---|---|
| Fixed | Short Term Variable |
MediumTerm Variable |
Fixed | Short Term Variable |
MediumTerm Variable |
|||
| Remuneration | Remuneration | Remuneration | Total | Remuneration | Remuneration | Remuneration | Total | |
| Executive Directors | ||||||||
| Nuno Manuel Moniz Trigoso | 414,560 | 204,040 | 333,000 | 951,600 | 411,560 | 190,900 | 290,200 | 892,660 |
| 414,560 | 204,040 | 333,000 | 951,600 | 411,560 | 190,900 | 290,200 | 892,660 | |
| Non-Executive Directors Duarte Paulo Teixeira |
54,000 | - | - | 54,000 | 50,400 | - | - | 50,400 |
| Ângelo Gabriel Ribeirinho dos Santos Paupério |
- | - | - | - | - | - | - | - |
| Alvaro Carmona Costa Portela | - | - | - | - | - | - | - | - |
| 54,000 | - | - | 54,000 | 50,400 | - | - | 50,400 | |
| Total | 468,560 | 204,040 | 333,000 | 1,005,600 | 461,960 | 190,900 | 290,200 | 943,060 |
* Amounts in Euro
The remuneration of the members of the Statutory Audit Board is composed of a set annual amount, based on Company´s financial situation and market practices. The set annual amount for the members of this committee was as follows:
| Member of the Statutory Audit Board | 2008* | 2009* |
|---|---|---|
| UHY & Associados, SROC, Lda represented by António Francisco Barbosa dos Santos |
8,000 | 8,000 |
| Arlindo Dias Duarte Silva | 10,500 | 6,000 |
| Óscar José Alçada da Quinta | 10,500 | 6,000 |
| Total | 29,000 | 20,000 |
* Amounts in Euro
Sonae Investimentos Statutory External Auditor and audit firm is Deloitte who in 2008 and 2009 billed Sonae Investimentos, including affiliated companies as follows:
| 2008* | 2009* | |
|---|---|---|
| Statutory Audit | 422,033 | 543,855 |
| Other Compliance and Assurance Services | 272,846 | 15,000 |
| Tax Consultancy Services | 87,520 | 41,500 |
| Other Services | 1,184,698 | 1,018,357 |
| Total | 1,967,097 | 1,618,712 |
* Amounts in Euro
The remuneration of the members of the General Assembly is constituted by a set figure, as detailed below:
| Board of the Shareholders´ General Meeting | 2008* | 2009* |
|---|---|---|
| Chairman | 3,750 | 3,750 |
| Secretary | 1,500 | 1,500 |
| Total | 5,250 | 5,250 |
* Amounts in Euro
A dividend distribution of 70 million Euro will be proposed at the Shareholder's Annual General Meeting for shares not held directly or indirectly by Sonae Investimentos, SGPS, S.A. which corresponds to a dividend pay-out ratio of approximately 50% of the consolidated net profits for the year.
The net profits for the year of Sonae Investimentos, SGPS, S.A., as a standalone holding company, totalled 61.758.365,39 Euro, for which the Board of Directors propose the following distribution.
| Legal Reserve ____ |
3.087.918,27 Euro |
|---|---|
| Dividends _______ | 58.670.447,12 Euro |
| Total ______ | 61.758.365,39 Euro |
As a distribution of 70.000.000 Euros is proposed, in the form of dividends, for that purpose 11.329.552,88 Euros, in Free Reserves, shall be used.
The dividends to distribute correspond to the attribution of 0,07 Euro to each one of the 1.000.000.000 shares that constitute the total share capital of the Company.
We thank all of our customers, suppliers, financial institutions and shareholders for their support and preferences demonstrated during the year. We also thank the external auditors and statutory auditors for all of their cooperation throughout the year. Finally a special word of thanks to all of the Sonae Investimentos employees for their enthusiasm, dedication and competence demonstrated once again.
Matosinhos, 15 th of March, 2010
The Board of Directors,
______________________________________ Duarte Paulo Teixeira de Azevedo (President)
______________________________________ Nuno Manuel Moniz Trigoso Jordão (CEO)
______________________________________ Ângelo Gabriel Ribeirinho dos Santos Paupério
_______________________________________
Álvaro Carmona e Costa Portela
Operating cash-flow (EBITDA) operating results - amortisations and depreciation - provisions and losses and reversal of impairment as well as negative consolidation differences.
consolidated net profit for the period - income tax + investment profit/losses + profits/losses of associated companies - net financial expenses.
Profits on ordinary activities operating results + net financial expenses.
increase in gross fixed assets (tangible and intangible) + changes in perimeter (as a result of acquisitions and disposals) + disposals in gross fixed assets (tangible and intangible) + increases in goodwill. To calculate the investment in acquisitions (measured by changes occurred in consolidation perimeter) it was considered the net accumulated amortizations.
current borrowings + non current borrowings + financial leasing creditors – cash and cash equivalents – other current investments under negotiation + borrowings from participating and/or participated companies.
Average debt average of net debt at end of last four quarters.
L4L ("like-for-like") evolution of turnover in a comparable store universe
goodwill net of impairment losses/gains (positive variances between the acquisition cost of investments in Group and associated companies, and the fair value of identifiable assets and liabilities of these companies at the date of their acquisition) + gross Fixed Assets owned by real estate companies of the Group (value of tangible and intangible assets booked at acquisition cost, or acquisition cost re-valued in accordance with generally accepted accounting principles in Portugal).
customer debts (receivables derived from sales in the normal course of the Group's business) – suppliers (sums to pay resulting from purchases in the normal course of the Group's business) + inventories (goods booked at acquisition cost, less quantity discounts and impairment losses) + other assets and liabilities (State and other public entities + associated companies + accruals and prepayments + deferred taxes + provisions for risks and charges + fixed asset suppliers + sundry debtors and creditors).
ratio between net debt and the company's shareholders' funds.
gross real estate assets + other gross real estate assets + amortisations and impairment losses + financial investments + working capital.
ROCE ("Return On Capital Employed") EBIT / Net Capital Employed.
sum of net profits attributed to shareholders of the last four quarters / average of the equity at end attributable to shareholders of the last four quarters.
The signatories individually declare that, to their knowledge, the Management Report, the Consolidated and Individual Financial Statements and other accounting documents required by law or regulation were prepared meeting the standards of the applicable International Financial Reporting Standards, giving a truthful (fairly) and appropriate image, in all material respects, of the assets and liabilities, financial position and the consolidated and individual results of the issuer and that the Management Report faithfully describes the progress of the business and position of the issuer and of the companies included in the consolidation perimeter and contains a description of the major risks and uncertainties that they face.
Matosinhos, 15th of March, 2010
The Board of Directors,
______________________________________ Duarte Paulo Teixeira de Azevedo (President)
______________________________________ Nuno Manuel Moniz Trigoso Jordão (CEO)
______________________________________ Ângelo Gabriel Ribeirinho dos Santos Paupério
_______________________________________
Álvaro Carmona e Costa Portela
Disclosure of shares and other securities held by members of the Board of Directors and by those discharging managerial responsibilities, as well as by people closely connected with them (article 248 B of the Portuguese Securities Code), and disclosure of the respective transactions during the year involving such shares and other securities:
| Additions | Reductions | Balance as of 31.12.2009 |
|||
|---|---|---|---|---|---|
| Date | Quantity | Aver. Price € | Quantity | Aver. Price € | Quantity |
| Duarte Paulo Teixeira de Azevedo () () () (**) | |||||
| Efanor Investimentos, SGPS, SA (1) | 1 | ||||
| Migracom, SGPS, SA (5) | 1,969,996 | ||||
| Sonae, SGPS, SA | 3,293 (a) | ||||
| Ângelo Gabriel Ribeirinho dos Santos Paupério () (*) Sonae, SGPS, SA |
250,000 | ||||
| Álvaro Carmona e Costa Portela () (*) | |||||
| Sonae, SGPS, SA | 125,934 | ||||
| Balance as of | |||||
| Additions | Reductions | 31.12.2009 | |||
| Date | Quantity | Aver. Price € | Quantity | Aver. Price € | Quantity |
| (1) Efanor Investimentos, SGPS, SA | |||||
| Sonae, SGPS, SA | 659,650,000 | ||||
| Pareuro, BV (2) | 2,000,000 | ||||
| (2) Pareuro, BV | |||||
| Sonae, SGPS, SA | 400,000,000 | ||||
| (3)Sonae, SGPS, SA | |||||
| Sonae Investments, BV | 2,000,000 | ||||
| Sonae Investimentos, SGPS, SA | 824,780,810 | ||||
| (4) Sonae Investments BV | |||||
| Sonae Investimentos, SGPS, SA | 175,219,190 | ||||
| (5) Migracom, SGPS, SA | |||||
| Sonae, SGPS, SA | 1,485,000 | ||||
| Imparfin, SGPS, SA (6) | 150,000 | ||||
| (6) Imparfin, SGPS, SA | |||||
| Sonae, SGPS, SA | 4,105,280 | ||||
| (*) M ember of the Board of Directors of Sonae, SGPS, SA |
|||||
| (**) M ember of the Board of Directors of Sonae, SGPS, SA (directly and indirectly dominant company) (3) |
|||||
(****) M ember of the Board of Directors of Imparfin, SGPS, SA (6)
(***) M ember of the Board of Directors of Efanor Investimentos SGPS, SA (directly and indirectly dominant company) (1)
(a) Shares held by underage descendents under his/her charge
Number of shares held by shareholders owning more than 10%, 33% and 50% of the company's share capital.
| Número de acções a 31.12.2009 | Number of shares held as of 31.12.2009 |
|---|---|
| Sonae, SGPS, SA | 824,780,810 |
| Sonae Investments, BV | 175,219,190 |
Shares held and voting rights of companies owning more than 2% of the share capital of the company, as required by article 8 nr.1 b) of Securities Market Regulation Board (CMVM) Regulation 05/2008:
| Shareholder | Nr. of shares | % Share Capital |
% of Voting Rights |
|
|---|---|---|---|---|
| Efanor Investimentos, SGPS, SA | ||||
| By Sonae, SGPS, SA | 824,780,810 | 82.478% | 82.478% | |
| By Sonae Investments, BV | 175,219,190 | 17.522% | 17.522% | |
| Total attributable to Efanor Investimentos, SGPS, SA | 1,000,000,000 | 100.000% | 100.000% |
(Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
(Amounts expressed in euro)
| ASSETS | Notes | 31 December 2009 | 31 December 2008 |
|---|---|---|---|
| NON-CURRENT ASSETS: | |||
| Tangible assets | 10 | 2,198,493,423 | 1,924,301,269 |
| Intangible assets | 11 | 162,320,303 | 164,289,356 |
| Goodwill | 12 | 519,885,038 | 521,020,094 |
| Associated investments | 6 | 2,376,473 | 64,671,483 |
| Other investments | 7 and 9 | 763,866 | 2,358,971 |
| Deferred tax assets | 20 | 90,471,037 | 67,426,816 |
| Other non-current assets | 9 and 14 | 4,336,556 | 2,284,632 |
| Total Non-Current Assets | 2,978,646,696 | 2,746,352,621 | |
| CURRENT ASSETS: | |||
| Inventories | 15 | 588,968,421 | 530,819,483 |
| Trade account receivables | 9 and 16 | 36,331,126 | 33,237,057 |
| Other debtors | 9 and 17 | 128,845,634 | 109,795,744 |
| Taxes recoverable | 18 | 28,379,704 | 31,480,470 |
| Other current assets | 19 | 32,538,142 | 35,391,992 |
| Investments | 9 and 13 | 57,659,791 | 62,805,722 |
| Cash and cash equivalents | 9 and 21 | 111,407,067 | 115,119,080 |
| Total Current Assets | 984,129,885 | 918,649,548 | |
| Assets available for sale | - | 5,863,383 | |
| TOTAL ASSETS | 3,962,776,581 | 3,670,865,552 | |
| EQUITY AND LIABILITIES | |||
| EQUITY: | |||
| Share capital | 22 | 1,000,000,000 | 1,000,000,000 |
| Legal reserve | 114,000,000 | 99,300,000 | |
| Reserves and retained earnings | (279,954,941) | (350,202,510) | |
| Profit/(Loss) for the year attributable to the equity holders of Parent Company | 138,171,091 | 170,993,512 | |
| Equity attributable to the equity holders of Parent Company | 972,216,150 | 920,091,002 | |
| Equity attributable to minority interests | 23 | 74,344,125 | 11,201,548 |
| TOTAL EQUITY | 1,046,560,275 | 931,292,550 | |
| LIABILITIES: | |||
| NON-CURRENT LIABILITIES: | |||
| Loans | 9 and 24 | 285,894,893 | 230,000,000 |
| Bonds | 9 and 24 | 987,483,025 | 1,001,716,603 |
| Obligation under finance leases | 9, 24 and 25 | 8,620,393 | 11,109,980 |
| Other loans | 9 and 24 | 198,853 | 241,328 |
| Other non-current liabilities | 9 and 27 | 16,222,928 | 11,688,394 |
| Deferred tax liabilities | 20 | 96,744,418 | 81,182,365 |
| Provisions | 32 | 9,263,092 | 12,953,754 |
| Total Non-Current Liabilities | 1,404,427,602 | 1,348,892,424 | |
| CURRENT LIABILITIES: | |||
| Loans | 9 and 24 | 26,390,951 | 43,249,021 |
| Bonds | 9 and 24 | 64,899,489 | 99,978,611 |
| Obligation under finance leases | 9, 24 and 25 | 4,704,670 | 4,280,464 |
| Other loans | 9 and 24 | 7,935,788 | 5,405,467 |
| Trade creditors | 9 and 29 | 1,062,040,575 | 898,101,628 |
| Other creditors | 9 and 30 | 133,158,621 | 152,429,549 |
| Taxes and contributions payable | 18 | 65,634,240 | 35,975,550 |
| Other current liabilities | 31 | 144,535,487 | 148,945,725 |
| Provisions | 32 | 2,488,883 | 2,314,563 |
| Total Current Liabilities | 1,511,788,704 | 1,390,680,578 | |
| TOTAL LIABILITIES | 2,916,216,306 | 2,739,573,002 | |
| TOTAL EQUITY AND LIABILITIES | 3,962,776,581 | 3,670,865,552 |
The accompanying notes are part of these financial statements.
| (Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails) | |||||
|---|---|---|---|---|---|
| (Amounts expressed in euro) | |||||
| Notes | t h Quarter ended 4 31 December 2009 (Unaudited) |
t h Quarter ended 4 31 December 2008 (Unaudited) |
31 December 2009 | 31 December 2008 | |
| Sales | 35 | 1,285,358,349 | 1,193,690,754 | 4,420,413,159 | 4,074,314,020 |
| Services rendered | 35 | 32,048,367 | 34,333,511 | 125,452,037 | 145,379,164 |
| Investment income | (14,607) | 370,430 | 1,639,444 | 520,599 | |
| Financial income | 36 | 1,808,645 | 4,845,671 | 8,269,478 | 15,254,408 |
| Other income | 37 | 106,960,650 | 126,971,693 | 389,849,255 | 429,296,097 |
| Cost of goods sold and materials consumed | 15 | (979,720,581) | (906,020,884) | (3,436,653,360) | (3,178,152,943) |
| External supplies and services | 38 | (149,007,281) | (152,097,089) | (565,677,205) | (562,471,047) |
| Staff costs | 39 | (131,705,543) | (132,549,252) | (504,143,624) | (474,318,470) |
| Depreciation and amortisation | 10 and 11 | (39,588,185) | (32,297,294) | (141,185,028) | (115,026,896) |
| Provisions and impairment losses | 32 | (3,449,800) | (8,025,341) | (6,867,019) | (10,962,955) |
| Financial expense | 36 | (11,445,589) | (25,264,273) | (58,026,872) | (87,266,824) |
| Other expenses | 40 | (22,517,715) | (20,042,054) | (71,340,106) | (67,655,276) |
| Share of results of associated undertakings | 6 | 295,371 | 12,712,424 | (652,675) | 13,403,420 |
| Profit/(Loss) before taxation | 89,022,081 | 96,628,296 | 161,077,484 | 182,313,297 | |
| Taxation | 41 | (17,161,856) | (5,980,265) | (24,335,041) | (11,497,975) |
| Profit/(Loss) after taxation | 71,860,225 | 90,648,031 | 136,742,443 | 170,815,322 | |
| Attributable to: | |||||
| Equity holders of Sonae | 72,569,366 | 91,035,606 | 138,171,091 | 170,993,512 | |
| Minority interests | (709,141) | (387,575) | (1,428,648) | (178,190) | |
| Profit/(Loss) per share | |||||
| Basic | 43 | 0.072569 | 0.091036 | 0.138171 | 0.170994 |
| Diluted | 43 | 0.072569 | 0.091036 | 0.138171 | 0.170994 |
The accompanying notes are part of these consolidated financial statements.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
FOR THE YEARS ENDED 31 DECEMBER 2009 AND 2008
(Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version
prevails)
(Amounts expressed in euro)
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Net Profit / (Loss) for the period | 136,742,443 | 170,815,322 |
| Exchange differences arising on translation of foreign operations | 78,943 | (1,100,956) |
| Changes in hedge and fair value reserves | (1,900,007) | (4,874,682) |
| Income tax relating to changes in hedge and fair value reserves | 775,121 | 1,020,171 |
| Other comprehensive income for the period | (1,045,943) | (4,955,467) |
| Total comprehensive income for the period | 135,696,500 | 165,859,855 |
| Attributable to: | ||
| Equity holders of the Parent Company Minority interests |
137,125,148 (1,428,648) |
166,038,045 (178,190) |
| The accompanying notes are part of these consolidated financial statements. | ||
| The Board of Directors | ||
| 17 | ||
| Attributable to Equity Holders of the Parent Company | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Reserves and Retained Earnings | |||||||||||
| Currency | Other Reserves | Minority | |||||||||
| Share | Own | Legal | translation | Hedging | and Retained | Net | Interests | Total | |||
| Capital | Shares | Reserve | Reserve | Reserves | Earnings | Total | Profit/(Loss) | Total | (Note 23) | Equity | |
| Balance as at 1 January 2008 | 1,100,000,000 | (205,000,000) | 95,000,000 | 1,104,622 | 538,169 | (320,087,233) | (223,444,442) | 167,492,214 | 839,047,772 | 12,141,277 | 851,189,049 |
| Total compreensive income for the period | - | - | - | (1,100,956) | (3,854,511) | - | (4,955,467) | 170,993,512 | 166,038,045 | (178,190) | 165,859,855 |
| Appropriation of profit of 2007: | |||||||||||
| Transfer to legal reserves and retained earnings | - | - | 4,300,000 | - | - | 163,192,214 | 167,492,214 | (167,492,214) | - | - | - |
| Dividends distributed | - | - | - | - | - | (85,000,000) | (85,000,000) | - | (85,000,000) | (13,741) | (85,013,741) |
| Own shares amortisation | (100,000,000) | 205,000,000 | - | - | - | (105,000,000) | (105,000,000) | - | - | - | - |
| Aquisitions and sales of shares of affiliated undertakings | - | - | - | - | - | - | - | - | - | (747,798) | (747,798) |
| Others | - | - | - | - | - | 5,185 | 5,185 | - | 5,185 | - | 5,185 |
| Balance as at 31 December 2008 | 1,000,000,000 | - | 99,300,000 | 3,666 | (3,316,342) | (346,889,834) | (250,902,510) | 170,993,512 | 920,091,002 | 11,201,548 | 931,292,550 |
| Balance as at 1 January 2009 | 1,000,000,000 | - | 99,300,000 | 3,666 | (3,316,342) | (346,889,834) | (250,902,510) | 170,993,512 | - 920,091,002 |
11,201,548 | - 931,292,550 |
| Total compreensive income for the period | - | - | - | 78,943 | (1,124,886) | - | (1,045,943) | 138,171,091 | 137,125,148 | (1,428,648) | 135,696,500 |
| Appropriation of profit of 2008: | |||||||||||
| Transfer to legal reserves and retained earnings | - | - | 14,700,000 | - | - | 156,293,512 | 170,993,512 | (170,993,512) | - | - | - |
| Dividends distributed | - | - | - | - | - | (85,000,000) | (85,000,000) | - | (85,000,000) | (4,170) | (85,004,170) |
| Aquisitions of shares of affiliated undertakings | - | - | - | - | - | - | - | - | - | 63,575,395 | 63,575,395 |
| Equity increases in affiliated companies | - | - | - | - | - | - | - | - | - | 1,000,000 | 1,000,000 |
| Others | - | - | - | - | - | - | - | - | - | - | - |
| Balance as at 31 December 2009 | 1,000,000,000 | - | 114,000,000 | 82,609 | (4,441,228) | (275,596,322) | (165,954,941) | 138,171,091 | 972,216,150 | 74,344,125 | 1,046,560,275 |
The accompanying notes are part of these consolidated financial statements.
(Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version
prevails)
(Amounts expressed in euro)
| Notes | 31 December 2009 | 31 December 2008 | |
|---|---|---|---|
| OPERATING ACTIVITIES | |||
| Cash receipts from trade debtors | 4,534,192,087 | 4,191,025,400 | |
| Cash paid to trade creditors | (3,555,050,756) | (3,447,780,899) | |
| Cash paid to employees | (501,164,871) | (460,481,254) | |
| Cash flow generated by operations | 477,976,460 | 282,763,247 | |
| Income taxes (paid) / received | (6,191,259) | (89,598) | |
| Other cash receipts and (payments) relating to operating activities | 4,411,035 | 4,189,570 | |
| Net cash flow from operating activities (1) | 476,196,236 | 286,863,219 | |
| INVESTMENT ACTIVITIES | |||
| Cash receipts arising from: | |||
| Investments | 44 | 4,432,881 | 47,265,986 |
| Tangible assets | 20,469,381 | 26,478,666 | |
| Intangible assets | 155,010 | 5,525,596 | |
| Interest and similar income | 4,528,665 | 8,883,443 | |
| Loans granted | 3,598,500 | 281,582,000 | |
| Dividends | 461,660 | 150,169 | |
| 33,646,097 | 369,885,860 | ||
| Cash Payments arising from: Investments |
44 | (21,516,094) | (40,515,025) |
| Tangible assets | (310,616,677) | (272,497,562) | |
| Intangible assets | (16,228,004) | (21,165,306) | |
| Loans granted | (1,000,000) | (288,387,257) | |
| Others | (1,728) | (31) | |
| (349,362,503) | (622,565,181) | ||
| Net cash used in investment activities (2) | (315,716,406) | (252,679,321) | |
| FINANCING ACTIVITIES | |||
| Cash receipts arising from: | |||
| Loans obtained | 10,186,721,460 | 5,963,981,220 | |
| Others | 1,000,000 | - | |
| 10,187,721,460 | 5,963,981,220 | ||
| Cash Payments arising from: | |||
| Loans obtained | (10,197,242,163) | (5,804,741,308) | |
| Interest and similar charges | (69,345,711) | (80,159,356) | |
| Dividends | (85,004,170) | (85,013,741) | |
| Others | (422,298) | (434,986) | |
| (10,352,014,342) | (5,970,349,391) | ||
| Net cash used in financing activities (3) | (164,292,882) | (6,368,171) | |
| Net increase in cash and cash equivalents (4) = (1) + (2) + (3) | (3,813,052) | 27,815,727 | |
| Effect of foreign exchange rate | (284,775) | 214,608 | |
| Cash and cash equivalents at the beginning of the period | 21 | 91,870,059 | 64,268,940 |
| Cash and cash equivalents at the end of the period | 21 | 88,341,782 | 91,870,059 |
The accompanying notes are part of these financial statements.
(Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
(Amounts expressed in euro)
Sonae Investimentos, SGPS, S.A., formerly named Sonae Distribuição, SGPS, S.A., has it head-office at Rua João Mendonça nº 529, 4464-501 Senhora da Hora, Portugal, and is the parent company of a group of companies, as detailed in Notes 4 to 6 the Sonae Investimentos Group ("Sonae Investimentos"). Sonae Investimentos´ operations are described in the management report and in Note 45.
The principal accounting policies adopted in preparing the accompanying consolidated financial statements are as follows:
The accompanying consolidated financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") issued by the International Accounting Standards Board ("IASB"), and interpretations issued by the International Financial Reporting Interpretations Committee ("IFRIC") or by the previous Standing Interpretations Committee ("SIC"), as adopted by the European Union as at the consolidated financial statements issuance date.
Interim financial statements are presented quarterly, in accordance with IAS 34 – "Interim Financial Reporting".
The accompanying consolidated financial statements have been prepared from the books and accounting records of the Company, subsidiaries and joint ventures, adjusted in the consolidation process, on a going concern basis and under the historical cost convention, except for financial instruments which are stated at fair value.
Up to the financial statements approval date, the following Standards and Interpretations, some of which have became effective during the year 2009, have been endorsed by European Union:
| With mandatory application in 2009 : | Effective date ( Financial years beginning on/or after) |
|---|---|
| IFRS 1 / IAS 27 – Amendments (Cost of an Investment in a Subsidiary, Jointly Controlled Entity or Associate) | 01/01/2009 |
| IAS 39 – Amendments (Reclassification of financial assets) | 01/07/2008 |
| IFRS 2 – Amendments: Share/based Payment (Vesting conditions and cancellations) | 01/01/2009 |
| IAS 23 – Amendments: Borrowing Costs (Revised) | 01/01/2009 |
| IAS 32 / IAS 1 – Amendments (Puttable Financial Instruments and Obligations Arising on Liquidation) | 01/01/2009 |
| IAS 1 – Amendments: Fist-time Adoption of International Financial Reporting standards (Revised) | 01/01/2009 |
| IFRIC 13 - Customer Loyalty Programmes | 01/07/2008 |
| IFRS 8 – Operating Segments | 01/01/2009 |
| IFRS 7 – Amendments (Improving disclosures about fair value measurements and liquidity risk) | 01/01/2009 |
| Annual improvements to International Financial Reporting Standards (2007) | Several (on/after 01/01/2009) |
The adoption of the above mentioned standards has not led to material impacts to the enclosed consolidated financial statements of Sonae Investimentos, with the exception of presentation and disclosure improvements as a result of the application of IAS 1 amendments and IFRS 8, as the accounting policies adopted by Sonae Investimentos are already consistent with some of the new standards.
IAS 1 introduces changes in terminology as well as changes to the format and content of financial statements. IFRS 8 replaces the previous IAS 14 and led to a redefinition of the reportable segments of Sonae Investimentos and information to report.
| With mandatory application after 2009: | Effective date (Financial years beginning on/or after) |
|---|---|
| IFRS 3 – Business combinations and IAS 27, consolidated and separate financial statements (revised 2008) | 01/07/2009 |
| IFRS 1 (revised) – First-time adoption of International Financial Reporting standards | 01/01/2010 |
| IFRIC 12 – Service Concession Arrangements | 01/01/2010 |
| IFRIC 15 – Agreements for the Construction of Real Estate | 01/01/2010 |
| IFRIC 16 – Hedges of a Net Investment in a Foreign Operation | 01/07/2009 |
| IFRIC 9 and IAS 39 – Amendments (Reassessment of embedded derivatives) | Financial periods beginning on/after 30/06/2009 |
| IFRIC 17 – Distributions of Non-cash Assets to Owners | 01/07/2009 |
|---|---|
| IAS 39 – Amendments (Qualifying hedging instruments) | 01/07/2009 |
| IFRIC 18 – Transfer of Assets from Customers | Transfers on or after 01/07/2009 |
These standards, although approved ("endorsed") by the European Union, were not adopted by Sonae Investimentos in 2009, because its application is not yet mandatory, and Sonae Investimentos has decided not to adopt them in advance.
No significant impacts are expected to arise in the financial statements resulting from the adoption of these standards, with the exception of the amendments of IFRS 3, and consequent amendment to IAS 27.
Changes to IFRS 3 and IAS 27 bring some changes to business combinations, including: (a) calculating goodwill; (b) the measurement of non-controlling interests (formerly known as minority interests); (c) the recognition and subsequent measurement of contingent payments; (d) the treatment of direct costs related to the concentration; (e) the recognition of purchase transactions of interests in already controlled entities and sales transactions of interests without such resulting in the loss of control; and (f) calculation of the gain/loss on of the sale of participation with loss of control and need of remeasurement of the interests kept in the sold subsidiary.
The main accounting policies adopted by the Group are as follows:
Investments in companies in which Sonae Investimentos owns, directly or indirectly, more than 50% of the voting rights at Shareholders' General Meetings or is able to establish financial and operational policies so as to benefit from its activities (definition of control normally used by Sonae Investimentos), were included in the consolidated financial statements using the full consolidation method. Equity and net profit attributable to minority shareholders are shown separately, under the caption Minority interests, in the consolidated balance sheet and in the consolidated income statement, respectively. Companies included in the consolidated financial statements are listed in Note 4.
When losses attributable to minority interests exceed the minority interest in the equity of the Sonae Investimentos the excess, and any further losses attributable to minority interests, are charged against the equity holders of Sonae Investimentos except to the extent that minority shareholders have a binding obligation and are able to cover such losses. If the Group subsequently reports profits, such profits are allocated to the equity holders of Sonae Investimentos until the minority's share of losses previously absorbed by the equity holders of Sonae Investimentos has been recovered.
Assets and liabilities of each subsidiary are measured at their fair value at the date of acquisition being that measurement concluded in twelve months. Any excess of the cost of acquisition over the Sonae Investimentos' interest in the fair value of the identifiable net assets acquired is recognized as goodwill (Note 2.2.d)). Any excess of the Sonae Investimentos' share in the fair value of the identifiable net assets acquired over cost is recognized as income in profit or loss for the period of acquisition in the caption "Other income", after reassessment of the estimated fair value attributed to the net assets acquired. Minority interests include their proportion of the fair value of net identifiable assets and liabilities recognized on acquisition of Sonae Investimentos companies.
The results of subsidiaries acquired or disposed of during the period are included in the consolidated income statement from the effective date of acquisition or up to the effective date of disposal, as appropriate.
Adjustments to the financial statements of Sonae Investimentos companies are performed, whenever necessary, in order to adapt accounting policies to those used by Sonae Investimentos. All intra-group transactions, balances, income and expenses and distributed dividends are eliminated on consolidation.
Whenever Sonae Investimentos has, in substance, control over other entities created for a specific purpose, even if no share capital interest is directly held in those entities, these are consolidated by the full consolidation method.
Investments in jointly controlled companies are included in the accompanying consolidated financial statements in accordance with the proportionate consolidation method as from the date joint control is acquired. In accordance with this method, the Group includes in the accompanying consolidated financial statements its share of assets, liabilities, income and expenses of these companies, on a line-by-line basis.
Any excess of the acquisition cost over the Group's interest in the fair value of identifiable net assets acquired is recognized as goodwill (Note 2.2.d)). Any excess of the Group's share in the fair value of net assets acquired over cost is recognized as income in profit or loss for the period of acquisition after reassessment of the estimated fair value of the net assets acquired in the caption "Other operational income".
Sonae Investimentos' share of inter-company balances, transactions and dividends distributed are eliminated.
Investments in jointly controlled companies are classified as such based on shareholders' agreements that establish joint control.
Companies included in the accompanying consolidated financial statements in accordance with the proportionate method are listed in Note 5.
Investments in associated companies (companies where Sonae exercises significant influence but does not establish financial and operational policies – usually corresponding to holdings between 20% and 50% in a company's share capital) are accounted for in accordance with the equity method.
Under the equity method, investments are recorded at cost, adjusted by the amount corresponding to Sonae Investimentos' share of changes in equity (including net profit) of associated companies and to dividends received.
Any excess of the cost of acquisition over Sonae Investimentos' share in the fair value of the identifiable net assets acquired is recognized as goodwill (Note 2.2.d)), which is included in the caption Investment in associated companies. Any excess of Sonae Investimentos' share in the fair value of the identifiable net assets acquired over cost is recognized as income in the profit or loss for the period of acquisition, after reassessment of the estimated fair value of the net assets acquired under the caption Share of profit of associates.
An assessment of investments in associated companies is performed when there is an indication that the asset might be impaired. Any impairment loss is recorded in the income statement. Impairment losses recorded in prior years that are no longer justifiable are reversed.
When Sonae Investimentos' share of losses exceeds the carrying amount of the investment, the investment is reported at nil value and recognition of losses is discontinued, unless Sonae Investimentos is committed beyond the value of its investment. In these situations an impairment is recorded for that amount.
The Sonae Investimentos' share in unrealized gains arising from transactions with associated companies is eliminated. Unrealized losses are eliminated, but only to the extent that there is no evidence of impairment of the asset transferred.
Investments in associated companies are disclosed in Note 6.
The excess of the cost of acquisition of investments in subsidiaries, jointly controlled and associated companies over Sonae Investimentos' share in the fair value of the assets and liabilities of those companies at the date of acquisition is shown as Goodwill (Note 12) or as Investments in associated companies (Note 6). The excess of the cost of acquisition of investments in foreign companies over the fair value of their identifiable assets and liabilities at the date of acquisition is calculated using the functional currency of each of those companies. Translation to the Sonae Investimentos' functional currency (Euro) is made using the closing exchange rate. Exchange rate differences arising from this translation are recorded and disclosed in "Other Reserves and Retained earnings".
Goodwill is not amortized, but it is subject to impairment tests on an annual basis. Net recoverable amount is determined based on business plans used by Sonae Investimentos management or on valuation reports issued by independent entities. Impairment losses recognized in the period are recorded in the income statement under the caption "Provisions and impairment losses".
Impairment losses related with goodwill will not be reversed unless in the case of goodwill related with associated companies.
Any excess of Sonae Investimentos' share in the fair value of identifiable assets and liabilities in group, jointly controlled and associated companies over cost, is recognized as income in the profit or loss for the period, at the date of acquisition, after reassessment of the fair value of the identifiable assets and liabilities acquired.
Assets and liabilities denominated in foreign currencies in the financial statements of foreign companies are translated to euro using exchange rates at the balance sheet date. Profit and loss and cash flows are converted to euro using the average exchange rate for the period. Exchange rate differences originated after 1 January 2004 are recorded as equity under Translation reserves in Reserves and retained earnings. Exchange rate differences that were originated prior to 1 January 2004 (date of transition to IFRS) were written-off through "Other Revenue and Retained earnings".
Goodwill and fair value adjustments arising from the acquisition of foreign companies are recorded as assets and liabilities of those companies and translated to euro using exchange rates at the balance sheet date.
Whenever a foreign company is sold (totally or partially), accumulated exchange rate differences are recorded in the income statement as a gain or loss on the disposal, in the caption Investment income.
Exchange rates used on translation of foreign group, jointly controlled and associated companies are listed below:
| 31 December 2009 | 31 December 2008 | |||
|---|---|---|---|---|
| End of period | Average of period | End of period | Average of period | |
| Brazilian Real | 0.3982 | 0.36282 | 0.30830 | 0.37657 |
Tangible assets acquired up to 1 January 2004 (transition date to IFRS) are recorded at acquisition or production cost, or revalued acquisition cost, in accordance with generally accepted accounting principles in Portugal until that date, net of depreciation and accumulated impairment losses.
Tangible assets acquired after that date is recorded at acquisition cost, net of depreciation and accumulated impairment losses.
Depreciation is calculated on a straight line basis, as from the date the asset is first used, over the expected useful life for each class of assets, and recorded against the income statement caption "Depreciation and amortization".
Impairment losses detected on tangible assets are recorded, in the year in which the estimation is made, estimated against the income statement caption "Provisions and impairment losses".
| Years | |
|---|---|
| Land and Buildings | 50 |
| Plant and machinery | 10 to 15 |
| Vehicles | 5 |
| Tools | 4 |
| Office equipment | 10 |
| Other tangible assets | 5 |
Maintenance and repair costs relating to tangible assets are recorded directly as expenses in the year they are incurred.
Tangible assets in progress represent fixed assets still under construction-development and are stated at acquisition cost net of impairment losses. These assets are depreciated from the date they are completed or become ready for use.
Gains or losses on sale or disposal of tangible assets are calculated as the difference between the selling price and the carrying amount of the asset at the date of its sale-disposal. These are recorded in the income statement under either "Other income" or "Other expenses".
Intangible assets are stated at acquisition cost, net of depreciation and accumulated impairment losses. Intangible assets are only recognized if it is probable that future economic benefits will flow from them, if they are controlled by Sonae Investimentos and if their cost can be reliably measured.
Expenditure on research associated with new technical know-how is recognized as an expense recorded in the income statement when it is incurred.
Expenditure on development is recognized as an intangible asset if Sonae Investimentos demonstrates the technical feasibility and its intention to complete the asset, its ability to sell or use it and the probability that the asset will generate future economic benefits. Expenditure on development which does not fulfill these conditions is recorded as an expense in the period in which it is incurred.
Internal costs associated with maintenance and development of software is recorded as an expense in the period in which they are incurred. Only costs directly attributable to projects for which the generation of future economic benefits is probable are capitalized as intangible assets.
Amortization is calculated on a straight line basis as from the date the asset is first used, over the expected useful life which usually is 5 years. It is recorded in the caption of "Amortizations and depreciations".
Brands and patents with undefined useful lives are not amortized, but are subject to impairment tests on an annual basis.
Lease contracts are classified as (i) a finance lease if the risks and rewards incidental to ownership lie with the lessee and (ii) as an operating lease if the risks and rewards incidental to ownership do not lie with the lessee.
Whether a lease is classified as finance or an operating lease depends on the substance of the transaction rather than the form of the contract.
Assets acquired through finance lease contracts as well as the correspondent responsibilities, are posted by the financial method, posting in the balance sheet the acquired asset and the pending debts according to the contractual financial plan at fair value or, if less, at the present level of payments. Both the finance charge and the depreciation expense for depreciable assets are taken to the income statement in the period in which they are incurred.
Lease payments under operating lease contracts are recognized as an expense on a straight line basis over the lease term.
For operating lease agreements where Sonae Investimentos is lessor, assets remain recorded in the Sonae Investimentos' balance sheet and the revenue is recognized on a straight line basis during the period of the agreement.
Government grants are recorded at fair value when there is reasonable assurance that they will be received and that Sonae will comply with the conditions attaching to them.
Grants received as compensation for expenses, namely grants for personnel training, are recognized as income in the same period as the relevant expense.
Grants related to depreciable assets are disclosed as "Other current liabilities" and are recognized as income on a straight line basis over the expected useful lives of those underlying assets.
Grants related to incurred costs are recorded as profit in the extent there is a reasonable assurance that these will be received, that the granted costs have already been incurred and that the Sonae Investments will comply with the conditions necessary for its grant.
Assets are assessed for impairment at each balance sheet date whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
Whenever the carrying amount of an asset exceeds its recoverable amount, an impairment loss is recognized in the income statement under Provisions and impairment losses.
The recoverable amount is the higher of an asset's fair value less costs to sell and its value in use. Fair value less costs to sell is the amount obtainable from the sale of an asset in an arm's length transaction less the costs of disposal. Value in use is the present value of estimated future cash flows expected to arise from the continuing use of an asset and from its disposal at the end of its useful life. Recoverable amounts are estimated for individual assets or, if this is not possible, for the cash-generating unit to which the asset belongs.
Reversal of impairment losses recognized in prior years is only recorded when it is concluded that the impairment losses recognized for the asset no longer exist or have decreased. This analysis is performed whenever there is an indication that the impairment loss previously recognized has been reversed. The reversal is recorded in the income statement as "Other income". However, the increased carrying amount of an asset due to a reversal of an impairment loss is recognized to the extent it does not exceed the carrying amount that would have been determined (net of depreciation) had no impairment loss been recognized for that asset in prior years.
Borrowing costs are usually recognized as an expense in the period in which they are incurred.
Borrowing costs directly attributable to the acquisition, construction or production of tangible and intangible assets, real estate projects classified as inventories or investment properties are capitalized as part of the cost of the qualifying asset. Borrowing costs are capitalized from the beginning of preparation of the activities to construct or develop the asset up to the time the production or construction is complete or when asset development is interrupted. Any income earned on funds temporarily invested pending their expenditure on the qualifying asset, is deducted from the borrowing costs that qualify for capitalization.
Consumer goods are stated at the lower of cost deducted from discounts obtained and net realizable value. Cost is determined on a weighted average basis.
Differences between cost and net realizable value, if negative, are shown as expenses under the caption "Cost of goods sold and materials consumed".
Provisions are recognized when, and only when, Sonae Investimentos has an obligation (legal or constructive) resulting from a past event, it is probable that an outflow of resources will be required to settle the obligation, and a reliable estimate can be made of that obligation. Provisions are reviewed and adjusted at the balance sheet date to reflect the best estimate as of that date.
Restructuring provisions are recorded by Sonae Investimentos whenever a formal and detailed restructuring plan exists and that plan has been communicated to the parties involved.
Sonae Investimentos classifies the financial instruments in the categories presented and conciliated with the Consolidated Balance Sheet disclosed in Note 9.
Investments are classified into the following categories:
Held to maturity investments are classified as "Non-Current Assets" unless they mature within 12 months of the balance sheet date. Investments classified as held to maturity have defined maturities and Sonae Investimentos has the intention and ability to hold them until the maturity date.
The investments measured at the fair value through profit or loss include the investments held for trading that Sonae Investimentos acquires with the purpose of trading in the short term. They are classified in the consolidated balance sheet as current investments.
Sonae Investimentos classifies as available-for-sale investments those that are neither included as investments measured at fair value through profit or loss neither as investments held to maturity. These assets are classified as non-current assets, except if the sale is expected to occur within 12 months from the date of classification.
All purchases and sales of investments are recognized on the trade date, independently of the settlement date.
Investments are initially measured at cost, which is the fair value of the consideration paid for them, including transaction costs apart from investment measured at fair value through results, in which the investments are initially recognized at fair value and transaction costs are recognized in the income statement.
Available-for-sale investments and investments measured at fair value through profit or loss are subsequently carried at fair value, without any deduction for transaction costs which may be incurred on sale, by reference to their quoted market price at the balance sheet date. Investments in equity instruments that do not have a market price and whose fair value cannot be reliably measured are stated at acquisition cost less impairment losses.
Gains or losses arising from a change in fair value of available-for-sale investments are recognized directly in equity, under "Investments Fair value reserve", included in "Reserves and Retained earnings" until the investment is sold or otherwise disposed of, or until it is determined to be impaired, at which time the cumulative gain or loss previously recognized in equity is transferred to net profit or loss for the period.
Changes in the fair value of investments measured at fair value through profit or loss are included in the consolidated income statement for the period under financial expenses or financial income.
Held to maturity investments are carried at amortized cost using the effective interest rate, net of capital reimbursements and interest income received.
Trade accounts receivables and other accounts receivable are recorded at their nominal value and presented in the consolidated balance sheet net of impairment losses, recognized under the caption "Impairment losses on accounts receivable", in order to reflect its net realizable value.
Impairment is recognized if there is objective and measurable evidence that, as a result of one or more events that occurred, the balance will not be fully received. For this purpose, each Sonae Investimentos subsidiary takes into consideration market information that evidences that the client is not accomplishing its responsibilities as well as historic information about due and not received balances.
Recognized Impairment losses equal the difference between the carrying amount of the receivable and the corresponding present value of the estimated future cash-flows, discounted at the initial effective interest rate. The initial effective interest rate is considered null when the collection is expected within one year.
Financial liabilities and equity instruments are classified and accounted for based upon their contractual substance, independently from the legal form they assume.
Equity instruments are contracts that evidence a residual interest in the assets of Sonae Investimentos after deducting all of its liabilities. Equity instruments issued by Sonae Investimentos are recorded at the proceeds received, net of direct issue costs.
Loans are recorded as liabilities at their nominal value, net of up-front fees and commissions related to the issuance of those instruments. Financial expenses are calculated based on the effective interest rate and are recorded in the income statement on an accruals basis, in accordance with the accounting policy defined in Note 2.15. The portion of the effective interest charge relating to up-front fees and commissions, if not paid in the period, is added to the book value of the loan.
Accounts payable are stated at their nominal value, as they do not bear interests and the effect of discounting is considered immaterial.
Sonae Investimentos uses derivatives in the management of its financial risks, only to hedge such risks. Derivatives are not used by the Group for trading purposes.
Sonae Investimentos' criteria for classifying a derivative instrument as a cash flow hedge instrument include:
Cash flow hedge instruments used by the Group to hedge the exposure to changes in the interest rates of its loans are initially accounted for at value and subsequently adjusted to the corresponding fair value. Changes in fair value of these cash flow hedge instruments are recorded in equity under the caption "Hedging Reserves", and then recorded in the income statement over the same period in which the hedged instrument affects profit or loss. The inefficiencies, when they exist, are recorded under "Financial income" and "Financial expenses".
The fair value of these financial instruments is estimated using specific software based on the discounted cash flow of the difference between the fixed interest rate of the fixed leg and the indexed variable interest rate inherent to the variable leg, through the use of interest rate curves extracted from Bloomberg.
Hedge accounting of derivative instruments is discontinued when the instrument matures or is sold. Whenever a derivative instrument can no longer be qualified as a hedging instrument, the fair value differences recorded and deferred in equity under the caption "Hedging Reserves" are transferred to profit and loss of the year or in the carrying amount of the asset that resulted from the hedged forecast transaction. Subsequent changes in fair value are recorded in the income statement.
In those cases in which the derivatives, despite being negotiated to hedge financial risks inherent to the business (essentially, currency "forwards" to hedge future imports of inventories), do not fulfill the criteria for hedge accounting under IAS 39, changes in the fair value are recorded directly in the income statement.
When embedded derivatives exist, they are accounted for as separate derivatives when the risks and the characteristics are not closely related to economic risks and characteristics of the host contract and when these are not stated at fair value. Gains and losses which are not realizable are recorded in the Income statement.
Additionally, the Group also negotiates, in specific situations, interest rate derivatives and foreign exchange rate derivatives directed to hedge fair values. In these cases, the derivatives are stated at fair value through the Income statement. When the hedged instrument is not measured at fair value (i.e. loans which are recorded at amortized cost) the book value is adjusted by the amount which is effectively hedged through the profit and loss.
Cash and cash equivalents includes cash on hand, cash at banks, term deposits and other treasury applications which mature in less than three months and that are subject to insignificant risk of changes in value.
In the consolidated statement of cash flows, cash and cash equivalents also include bank overdrafts, which are included in the consolidated balance sheet caption bank loans.
The non-current assets (or disposal group) are recorded as held for sale if it is expected that the book value will be recovered through the sale and not through the use in the operations. This condition is achieved only if the sale is highly probable and the asset (or disposal group) is available for the immediate sale in the actual conditions. Additionally, there must be in progress actions that should allow concluding the sale within 12 months counting from the classification´s date in this caption. The non-current assets (or disposal group) recorded as held for sale are booked at the lower amount of the historical cost or the fair value deducted from costs, not being amortized after being classified as held for sale
Share-based payments result from Deferred Performance Bonus Plans which were attributed by Sonae Investimentos, and are indexed to the evolution of the Sonae SGPS, S.A. shares' price (Parent Company of Sonae Investimentos, SGPS, S.A.).
Share based payments liabilities are measured at fair value on the date they are granted (usually in March each year) and are subsequently remeasured at the end of each reporting period based on the number of shares granted and the corresponding fair value at the closing date. These obligations are stated as staff costs and other current and non-current liabilities, and are recorded on a straight line basis, between the date the shares are granted and their vesting date, taking into consideration the time elapsed between these dates when referring to shares or call options which can be net settled through down payment. In the case of equity-settled share-based payment transactions, these obligations are stated as Staff costs and Reserves and are recorded on a straight line basis between the date the shares are granted and their vesting date.
Contingent liabilities are not recorded in the consolidated financial statements, being disclosed, unless the probability of a cash outflow is remote, in which case, no disclosure is made.
Contingent assets are not recorded in the consolidated financial statements but disclosed when the existence of future economic benefit is probable.
The tax charge for the year is determined based on the taxable income of each company included in the consolidation perimeter taking into consideration deferred taxes.
Current income tax is determined based on the taxable income of companies included in the consolidation, in accordance with the tax rules in force in their respective country of incorporation.
Deferred taxes are calculated using the balance sheet liability method, reflecting the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Deferred tax assets and liabilities are calculated and annually remeasured using the tax rates that have been enacted or substantively enacted and therefore expected to apply in the periods when the temporary differences are expected to reverse.
Deferred tax assets are recognized only when it is probable that sufficient taxable profits will be available against which the deferred tax assets can be used, or when taxable temporary differences are recognized and expected to reverse in the same period.
Deferred tax assets and liabilities are not recognized when the temporary differences arise from goodwill or from the initial recognition of assets and liabilities except if the referred assets and liabilities are recognized in result of a business combination. At each balance sheet date a review is made of the deferred tax assets recognized, being reduced whenever their future use is no longer probable.
Deferred tax assets and liabilities are recorded in the income statement, except if they relate to items directly recorded in Equity. In these cases the corresponding deferred tax is recorded in Equity.
Revenue from the sale of goods is recognized in the consolidated income statement when the risks and benefits have been transferred to the buyer and the amount of the revenue can be measured reasonably. Sales are recorded net of sales taxes and discounts and other expenses arising from the sale, and are measured as the fair value of the amount received or receivable.
Revenue from services rendered is recorded in the consolidated income statement taking into consideration the stage of completion of the transaction at the balance sheet date.
Revenue related to services rendered by travel agencies is recognized with the issuance of invoice. At balance sheet date, adjustments are made under the caption "Other current assets" and "Other current liabilities" in order to accrue for revenue of the services already rendered but whose billing had not occurred yet, as well as for the associated expenditures.
Dividends are recognized as income in the year in which they are attributed to the shareholders.
Income and expenses are recorded in the year to which they relate, independently of the date of the corresponding payment or receipt. Income and expenses for which their real amount is not known are estimated.
"Other current assets" and "Other current liabilities" include income and expenses of the reporting year which will only be invoiced in the future. Those captions also include receipts and payments that have already occurred but will only correspond to income or expenses in future years, thus being recorded in the income statement of the future period.
Transactions are recorded in the financial statements of each subsidiary based on the functional currency of that subsidiary using the exchange rates on the date of each transaction.
At each balance sheet date, all monetary assets and liabilities expressed in foreign currencies are translated to the functional currency of each entity at the foreign exchange rates prevailing as of that date. All non-monetary assets and liabilities recorded at fair value and stated in foreign currencies are converted to the functional currency of each subsidiary, using the exchange rate at the date the fair value was determined.
Exchange gains and losses arising from differences between the historical foreign exchange rates and those prevailing at the date of collection, payment or the date of the balance sheet, are recorded as profits or loss for the period, except those related to non-monetary assets or liabilities, in which, the adjustments to the fair value are directly recorded under equity.
When exposure to currency risk is aimed to be minimized, Sonae Investimentos negotiates hedging currency derivatives (Note 2.11.f).
Post-balance-sheet events that provide additional information about conditions that existed at the balance sheet date (adjusting events), are reflected in the consolidated financial statements. Post-balance-sheet events that are not adjusting events are disclosed in the notes to the consolidated financial statements when considered to be material.
The most significant accounting estimates reflected in the consolidated financial statements include:
Estimates used are based on the best information available during the preparation of consolidated financial statements and are based on the best knowledge of past and present events. Although future events are neither controlled by Sonae Investimentos nor foreseeable, some could occur and have impact on the estimates. Changes to the estimates used by the management that occur after the date of these consolidated financial statements, will be recognized in net income, in accordance with IAS 8, using a prospective methodology.
The main estimates and assumptions in relation to future events included in the preparation of consolidated financial statements are disclosed in the correspondent notes.
Information regarding operating segments identified is included in Note 45.
Portuguese commercial legislation requires that at least 5% of annual net profit must be appropriated to a legal reserve, until such reserve reaches at least 20% of the share capital. This reserve is not distributable, except in the case of liquidation of the Company, but it may be used to absorb losses, after all the other reserves are exhausted, or to increase the share capital.
Hedging Reserves reflect the changes in fair value of "cash flow" hedging derivates that are considered as effective (Note 2.11.f), and is not distributable or used to cover losses.
The currency translation reserve corresponds to exchange differences relating to the translation from the functional currencies of the Sonae Investimentos' foreign subsidiaries and joint ventures into Euro, in accordance with the accounting policy described in Note 2.16) .
Risk management general principles are approved by the Board of Directors, and its implementation is supervised by the Sonae Investimentos' finance department.
The interest and exchange rate risk have a decisive importance in what concerns market risk management.
Sonae Investimentos uses derivatives to hedge certain exposures related to its market risk and does not enter into derivatives or other financial instruments for trading or speculative purposes.
Sonae Investimentos' exposure to the interest rate risk arises mainly from the long term loans which bear interests indexed to Euribor.
Sonae Investimentos' aim is to limit the cash-flow and net income volatility having in mind their operational activity profile by the use of an adequate combination of variable and fix rate debt. Sonae Investimentos' policy allows interest rate derivates usage in order to reduce Euribor's variability exposure and not for speculative purposes.
Derivatives used by the group in interest rate risk management qualify as hedging instruments as they configure perfect hedging operations. Conditions established for these cash flow hedge instruments are identical to those of the corresponding loans in terms of base rates, calculation rules, rate setting dates and repayment schedules of the loans and for these reasons they qualify as perfect hedges
The interest rate sensitivity analysis is based on the following assumptions:
- Changes in market interest rates affect the interest income or expense of variable interest financial instruments (the interest payments of which are not designated as hedged items of cash flow hedges against interest rate risks). As a consequence, these instruments are included in the calculation of income-related sensitivities;
- Changes in market interest rates only affect interest income or expense in relation to financial instruments with fixed interest rates if these are recognized at their fair value. As such, all financial instruments with fixed interest rates that are carried at amortized cost are not subject to interest rate risk as defined in IFRS 7;
In the case of fair value hedges designed for hedging interest rate risks, when the changes in the fair values of the hedged item and the hedging instrument attributable to interest rate movements are offset almost completely in the income statement in the same period, these financial instruments are also not exposed to interest rate risk;
Changes in the market interest rate of financial instruments that were designated as hedging instruments in a cash flow hedge (to hedge payment fluctuations resulting from interest rate movements) affect the hedging reserve in equity and are therefore taken into consideration in the equity-related sensitivity calculation with impact in equity (other reserves);
Changes in the fair values of derivative financial instruments and other financial assets and liabilities are estimated by discounting the future cash flows to net present values using appropriate market rates prevailing at the year end, and assuming a parallel shift in interest rate curves;
For the purposes of sensitivity analysis, such analysis is performed based on all financial instruments outstanding during the year;
Under these assumptions, if interest rates of euro denominated financial instruments had been 75 basis points higher, the consolidated net profit before tax for the period ended as at 31 December 2009 would decrease by approximately 9 million euro (6.4 million euro decrease as at 31 December 2008) and would have a positive impact in equity of approximately 1.6 million euro, as a consequence of interest rate change effect according to interest rate risk, considering the contractual fixing dates and excluding other effects arising from the company operations.
The impact on the financial statements of changes in exchange rate is immaterial, as the most part of the transactions are denominated in euro. Sonae Investimentos is only exposed to foreign exchange risk due to inventories imports made and denominated in US Dollars.
The exchange risk management purpose is to provide a stable decision platform when deciding and negotiating the purchases of inventories establishing fixed exchange rates. The hedging follows all the purchase process, since procurement up to the formal agreement of purchase.
The exchange risk exposure is monitored through the purchase of forwards with the goal of minimizing the negative impacts of volatility in exposure level as a consequence of changes of the amounts of imports denominated in other currencies rather than euro.
As at 31 December 2009 and 2008 the assets and liabilities denominated in a currency different from the subsidiary functional currency where the following:
| Assets | Liabilities | |||
|---|---|---|---|---|
| 31 December 2009 | 31 December 2008 | 31 December 2009 | 31 December 2008 | |
| Brazilian Real | 4,855,304 | 13,746,578 | 8,426,783 | 1,972,126 |
| British Pound | 5,184 | 99,811 | 228,735 | 165,548 |
| US Dollar | 273,112 | 2,380,245 | 6,589,632 | 6,977,103 |
| Other Currencies | 29,981 | 838 | 908 | - |
The amounts presented above, only include assets and liabilities expressed in different currency than the functional currency used by the affiliated or jointly controlled company. Therefore it does not represent any risk of financial statements translation. Considering the exposure above, which is considered immaterial, no sensitivity analysis is disclosed.
The purpose of liquidity risk management is to ensure, at all times, that the group has the financial capacity to fulfill its commitments as they become due and to carry on its business activities and strategy, through the management of the trade off cost and maturity of debt.
Sonae Investimentos follows an active policy of re-financing its debts by maintaining a high level of unused and available on demand resources to face short term needs and by increasing or maintaining an adequate debt maturity, according to the estimated cash-flows, and to the capability of leveraging its balance sheet.
Negotiating contractual terms which reduce the possibility of the lenders being able to demand an early termination is also considered as an important mean of managing liquidity risk. The group also assures, in its relationship with financial institutions, a high level of diversification of financing sources and counterparties, in order to ease the ability of entering new loan agreements and to minimize the effects of any relationship discontinuance.
The liquidity analysis of each class of financial liabilities is presented in the corresponding notes.
Sonae Investimentos is exposed to the credit risk in its current operational activity. The credit risk in the scope of its current operational activity is managed through a system of gathering financial and qualitative information from independent entities that supply risk information, in order to allow the assessment of credit risk from debtors. The credit risk from suppliers arises from advances made to or discounts billed to suppliers and are mitigated by the expectation of maintaining the commercial relationship. The amounts presented in the balance sheet are net of impairment losses, thus reflect its fair value.
The group is also exposed to the credit risk in its relationship with financial institutions, in result of bank deposits, debt instruments available facilities, derivates, among others.
The credit risk is limited by risk concentration management and by a selection of counterparties, which have a high national and international prestige, with at least a credit rating of BBB or equivalent.
Group companies included in the consolidated financial statements, their head offices and percentage of share capital held as at 31 December 2009 and 2008 are as follows:
| Percentage of capital held | |||||||
|---|---|---|---|---|---|---|---|
| 31 December 2009 | 31 December 2008 | ||||||
| COMPANY | Head Office | Direct | Total | Direct | Total | ||
| 1) | Sonae Investimentos, SGPS, S.A. | Matosinhos | PARENT | PARENT | PARENT | PARENT | |
| Arat Inmuebles, SA | a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Azulino Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| 2) | BB Food Service, SA | a) | Maia | 100.00% | 100.00% | - | - |
| Bertimóvel - Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Best Offer - Prestação de Informações por Internet, SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Bikini, Portal de Mulheres, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| 2) | Bom Momento - Comércio Retalhista, SA | a) | Maia | 100.00% | 100.00% | - | - |
| Canasta - Empreendimentos Imobiliários, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Carnes do Continente - Industria e Distribuição Carnes, SA |
a) | Santarém | 100.00% | 100.00% | 100.00% | 100.00% | |
| Chão Verde - Sociedade de Gestão Imobiliária, SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Citorres - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Contibomba - Comércio e Distribuição de Combustíveis, SA |
a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
|---|---|---|---|---|---|---|---|
| Contimobe - Imobiliária de Castelo de Paiva, SA |
a) | Castelo de Paiva | 100.00% | 100.00% | 100.00% | 100.00% | |
| Continente Hipermercados, SA | a) | Lisboa | 100.00% | 100.00% | 100.00% | 100.00% | |
| Cumulativa - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Difusão - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Edições Book.it, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Efanor - Design e Serviços, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Estevão Neves - Hipermercados da Madeira, SA |
a) | Madeira | 100.00% | 100.00% | 100.00% | 100.00% | |
| Farmácia Selecção, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Fozimo - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Fozmassimo - Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| 3) | Fundo de Investimento Imobiliário Fechado Imosede |
a) | Maia | 54.55% | 54.55% | 49.oo% | 49.00% |
| Fundo de Investimento Imobiliário Imosonae Dois |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Global S - Hipermercados, Lda | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| 2) | Good and Cheap - Comércio Retalhista, SA | a) | Matosinhos | 100.00% | 100.00% | - | - |
| 2) | Hipotética - Comércio Retalhista, SA | a) | Matosinhos | 100.00% | 100.00% | - | - |
| Igimo - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Iginha - Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imoconti - Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imoestrutura - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imomuro - Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imoresultado - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imosistema - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Infofield - Informática, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Inventory - Acessórios de Casa, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| 2) | Just Sport - Comércio de Artigos de Desporto, SA |
a) | Matosinhos | 100.00% | 100.00% | - | - |
SONAE INVESTIMENTOS, SGPS, SA
| SONAE INVESTIMENTOS, SGPS, SA | |||||||
|---|---|---|---|---|---|---|---|
| Marcas MC, zRT | a) | Budapest (Hungary) |
100.00% | 100.00% | 100.00% | 100.00% | |
| MJLF - Empreendimentos Imobiliários, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| 2) | MC - SGPS, SA | a) | Matosinhos | 100.00% | 100.00% | - | - |
| Modalfa - Comércio e Serviços, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| 2) | Modalloop – Vestuário e Calçado, SA | a) | Matosinhos | 100.00% | 100.00% | - | - |
| Modelo - Distribuição de Materiais de Construção, SA |
a) | Maia | 50% | 50% | 50% | 50% | |
| Modelo Continente Hipermercados, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo Continente Seguros - Sociedade Mediação, SA |
a) | Porto | 75.00% | 75.00% | 75.00% | 75.00% | |
| Modelo Hiper Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo Hipermercados Trading, SA | a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo.com - Vendas p/Correspond., SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| NA - Comércio de Artigos de Desporto, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| NA - Equipamentos para o Lar, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Peixes do Continente - Indústria e Distribuição de Peixes, SA |
a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Pharmacontinente - Saúde e Higiene, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| 4) | Pharmaconcept – Actividades em Saúde, SA | a) | Matosinhos | 100.00% | 100.00% | - | - |
| Predicomercial - Promoção Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Selifa - Empreendimentos Imobiliários de Fafe, SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sempre à Mão - Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sesagest - Proj.Gestão Imobiliária, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Socijofra - Sociedade Imobiliária, SA | a) | Gondomar | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sociloures - Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Soflorin, BV | a) | Amsterdam (The Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Solaris Supermercados, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae Capital Brasil, Lda | a) | São Paulo (Brazil) | 100.00% | 100.00% | 100.00% | 100.00% | |
| 2) | Sonaecenter Serviços II, SA | a) | Maia | 100.00% | 100.00% | - | - |
| 5) | Sonaerp – Retail Properties, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% |
| SONAE INVESTIMENTOS, SGPS, SA | |||||||
|---|---|---|---|---|---|---|---|
| 6) | Sonae Specialized Retail, SGPS, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Sonae Retalho España - Servicios Generales, SA |
a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| SIAL Participações, Ltda | a) | São Paulo (Brazil) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sondis Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sontária - Empreendimentos Imobiliários, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonvecap, BV | a) | Amsterdam (The Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Sport Zone - Comércio de Artigos de Desporto, SA |
a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sport Zone Espanã - Comércio de Articulos de Deporte, SA |
a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| 4) | Têxtil do Marco, SA | a) | Marco de Canaveses |
80.37% | 80.37% | - | - |
| Tlantic Portugal - Sistemas de Informação, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Tlantic Sistemas de Informação, Ltda | a) | Porto Alegre (Brazil) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Todos os Dias - Com. Ret. Expl. C. Comer., SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Valor N, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| 2) | Well W - Electrodomésticos e Equipamentos, SA |
a) | Matosinhos | 100.00% | 100.00% | - | - |
| Worten - Equipamento para o Lar, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Worten España Distribución, S.L. | a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Zippy – Comércio e Distribuição, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Zippy - Comércio Y Distribución, SA | a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% |
These entities were consolidated using the full consolidation method, considering that they are controlled by Sonae Investimentos SGPS, S.A..
Jointly controlled companies included in the consolidation financial statements, their head offices and the percentage of share capital held as at 31 December 2009 and 2008 are as follows:
| Percentage of capital held | |||||||
|---|---|---|---|---|---|---|---|
| 31 December 2009 | 31 December 2008 | ||||||
| COMPANY | Head Office | Direct | Total | Direct | Total | ||
| Equador & Mendes - Agência de Viagens e Turismo, Lda |
Lisboa | 50.00% | 37.50% | 50.00% | 37.50% | ||
| 1) | Geotur - Viagens e Turismo, SA | Lisboa | 50.00% | 50.00% | 50.00% | 50.00% | |
| Marcas do Mundo - Viagens e Turismo, Sociedade Unipessoal, Lda |
Lisboa | 50.00% | 50.00% | 50.00% | 50.00% | ||
| Movimento Viagens - Viagens e Turismo, Sociedade Unipessoal, Lda |
Lisboa | 50.00% | 50.00% | 50.00% | 50.00% | ||
| Nova Equador Internacional, Agência de Viagens e Turismo, Lda |
Lisboa | 50.00% | 37.50% | 50.00% | 37.50% | ||
| 2) | Puravida - Viagens e Turismo, Lda | Lisboa | 50.00% | 50.00% | - | - | |
| Nova Equador P.C.O. e Eventos, Sociedade Unipessoal, Lda |
Lisboa | 50.00% | 37.50% | 50.00% | 37.50% | ||
| Raso SGPS, SA | Lisboa | 50.00% | 50.00% | 50.00% | 50.00% | ||
| 3) | Raso - Viagens e Turismo, SA | Lisboa | 50.00% | 50.00% | 50.00% | 50.00% | |
| Viajens y Turismo de Geotur España, S.L. | Madrid (Spain) | 50.00% | 50.00% | 50.00% | 50.00% |
1) Company merged in the period in Raso – Viagens e Turismo, SA;
2) Company acquired in the period;
3) Company created in the merger between Geotur – Viagens e Turismo, SA and Star Viagens e Turismo, SA;
These entities were consolidated using the proportionate consolidation method as referred to in Note 2.2.b).
Aggregate amounts excluding intra-group eliminations corresponding to the percentage of capital held in these jointly controlled companies included in the financial statements for the period using the proportionate consolidation method can be summarized as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Non-current assets | 35,087,564 | 32,979,413 |
| Current assets | 30,936,870 | 23,608,916 |
| Non-current liabilities | 3,577,682 | 3,384,155 |
| Current liabilities | 35,666,824 | 24,677,123 |
| 31 December 2009 | 31 December 2008 | |
| Income | 99,308,194 | 26,367,368 |
| Expenses | 102,025,017 | 27,296,543 |
The amounts relating to the period ended as at 31 December 2008, compared to two months activity only, because the Investment Management segment companies related to travel business had only been consolidated by the proportional method since October 2008.
Associated companies, their head offices and the percentage of share capital held as at 31 December 2009 and 2008 are as follows:
| Percentage of capital held | ||||||||
|---|---|---|---|---|---|---|---|---|
| 31 December 2009 | 31 December 2008 | Book value | ||||||
| COMPANY | Head Office | Direct | Total | Direct | Total | 31 December 2009 31 December 2008 | ||
| 1) | Fundo de Investimento Imobiliário Fechado Imosede | Maia | 54.55% | 54.55% | 49.00% | 49.00% | - | 62,809,585 |
| Sonaegest - Soc. Gestora de Fundos de Investimento, S A |
Maia | 40.00% | 40.00% | 40.00% | 40.00% | 824,888 | 719,654 | |
| Sempre a Postos - Produtos Alimentares e Utilidades, Lda |
Lisbon | 25.00% | 25.00% | 25.00% | 25.00% | 1,551,585 | 1,142,244 | |
| Total | 2,376,473 | 64,671,483 |
1) Subsidiary included in the consolidation by the full consolidation method, since there was a change in % held with the capital increase operation as at 26 May 2009 fully subscribed by the Group (Note 9);
Associated companies are consolidated using the equity method as referred in Note 2.2.c).
Aggregated values of financial indicators of associated companies are as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Total Assets | 18,725,950 | 163,374,616 |
| Total Liabilities | 10,446,448 | 29,519,241 |
| Income | 69,864,523 | 112,406,520 |
| Expenses | 66,906,494 | 85,571,156 |
During the periods ended as at 31 December 2009 and 2008 movements in Investments in associated companies are made up as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Investments in associated companies | ||
| Balance as at 1 January | 64,671,483 | 39,082,244 |
| Increase of share capital in associates | - | 14,878,381 |
| Change of consolidation method (Note 8) | (61,380,675) | (2,851,706) |
| Equity method | ||
| Effect in net income | (914,335) | 13,403,420 |
| Effect in equity | - | 159,144 |
| 2,376,473 | 64,671,483 |
Other non-current investments, their head offices, percentage of share capital held and book value as at 31 December 2009 and 2008 are as follows:
| Percentage of capital held | |||||||
|---|---|---|---|---|---|---|---|
| 31 December 2009 | 31 December 2008 | Book value | |||||
| COMPANY | Head Office | Direct | Total | Direct | Total | 31 December 2009 | 31 December 2008 |
| Dispar - Distrib. de Participações, SGPS, SA Lisbon | 7.14% | 7.14% | 7.14% | 7.14% | 4,988 | 4,988 | |
| Insco - Insular de Hipermerc., SA | Ponta Delgada | 10.00% | 10.00% | 10.00% | 10.00% | 748,197 | 748,197 |
| Puravida - Viagens e Turismo, Lda | Lisbon | 50.00% | 50.00% | 50.00% | 50.00% | - | 1,584,193 |
| Other investments | 10,681 | 16,605 | |||||
| 763,866 | 2,353,983 |
During the periods ended as at 31 December 2009 and 2008 movements in other non-current investments are made up as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Investments in other companies | ||
| Opening balance as at 1 January | 787,936 | 785,486 |
| Acquisitions in the period | - | 1,000 |
| Changes in consolidation perimeter | 2,500 | 1,450 |
| Disposals in the period | - | - |
| Transfers | 114,645 | - |
| Closing balance as at 31 December | 905,081 | 787,936 |
| Accumulated impairment losses | (141,215) | (13,158) |
| 763,866 | 774,778 | |
| Financial investments advance: | ||
| Opening balance as at 1 January | 1,584,193 | 240,000 |
| Changes in consolidation perimeter | (1,584,193) | 1,584,193 |
| Transfers | - | (240,000) |
| Closing balance as at 31 December | - | 1,584,193 |
| 763,866 | 2,358,971 |
The amount of investments in other companies is mainly related with investments in non listed companies, whose fair value was not estimated because it can't be measured in a reliable way. Therefore, Investments in other companies are recorded by their acquisition cost, net of impairment losses.
| Percentage of capital held | |||
|---|---|---|---|
| At acquisition date | |||
| COMPANY | Head Office | Direct | Total |
| Food based retail | |||
| Pharmaconcept - Actividades em Saúde, SA | Matosinhos | 100.00% | 100.00% |
| Specialized retail | |||
| Têxtil do Marco,SA | Marco de Canaveses |
80.37% | 80.37% |
| Investment management | |||
| Puravida - Viagens e Turismo, SA | Lisbon | 50.00% | 50.00% |
| Retail real Estate | |||
| Fundo de Investimentos Imobiliário Fechado Imosede | Maia | 54.55% | 54.55% |
Acquisitions mentioned above had the following impact on the consolidated financial statements for the period ended as at 31 December 2009:
| At acquisition date | ||||||
|---|---|---|---|---|---|---|
| Imosede | Puravida | Pharmaconcept | Textil do Marco |
Total | 31 December 2009 Total |
|
| Acquired net assets | ||||||
| Tangible and intangible assets (Note 10 and 11) | 145,502,352 | 6,987 | 2,531,862 | 262,866 | 148,304,068 | 157,510,183 |
| Investment properties | - | - | - | - | - | - |
| Deferred tax assets | - | - | 39,615 | 114,113 | 153,728 | 153,728 |
| Other assets | 10,880,766 | 1,087,941 | 113,318 | 1,432,228 | 13,514,253 | 10,828,210 |
| Cash and cash equivalents | 7,960,473 | 326,903 | 12,787 | 11,239 | 8,311,402 | 176,044 |
| Loans | - | - | - | - | - | (8,885,513) |
| Deferred tax liabilities | (3,110,940) | - | (8,294) | - | (3,119,234) | (2,978,052) |
| Other liabilities | (21,661,480) | (1,136,566) | (2,030,881) | (1,138,244) | (25,967,170) | (15,024,058) |
| 139,571,171 | 285,265 | 658,408 | 682,203 | 141,197,047 | 141,780,542 | |
| Goodwill (Note 12) | 251,077 | 1,813,053 | 143,612 | (253,308) | 1,954,434 | |
| Shareholders' loans acquisition | - | - | 1,977,451 | - | 1,977,451 | |
| Transfers from associated companies (Note 7) | (61,380,675) | - | - | - | (61,380,675) | |
| Minority Interests | (63,441,510) | - | - | (133,885) | (63,575,395) | |
| Acquisition price | 15,000,063 | 2,098,318 | 2,779,471 | 295,010 | 20,172,862 | |
| Payments made accounted as investments | 15,000,063 | 429,932 | 425,020 | - | 15,855,015 | |
| Costs related to acquisitions | - | 84,193 | 117,000 | - | 201,193 | |
| Advances | - | 1,584,193 | 1,977,451 | - | 3,561,644 | |
| Amounts not paid | - | - | 260,000 | 295,010 | 555,010 | |
| 15,000,063 | 2,098,318 | 2,779,471 | 295,010 | 20,172,862 | ||
| Net cash outflow arising from acquisition | ||||||
| Cash consideration paid | 15,000,063 | 514,125 | 2,402,471 | - | 17,916,659 | |
| Cash and cash equivalents acquired | (7,960,473) | (326,903) | (12,787) | (11,239) | (8,311,402) | |
| 7,039,590 | 187,222 | 2,389,684 | (11,239) | 9,616,497 |
Acquisitions mentioned above had the following impact on the consolidated Income statements:
| At 31 December 2009 | |||||||
|---|---|---|---|---|---|---|---|
| Imosede | Puravida | Pharmaconcept | Textil do Marco |
Total | |||
| Operational income | 6,297,752 | 34,372 | - | - | 6,332,124 | ||
| Operational costs | (1,925,335) | (7,032) | - | - | (1,932,367) | ||
| Financial net income | (51,909) | 3,011 | - | - | (48,898) | ||
| Earnings before taxes | 4,320,508 | 30,351 | - | - | 4,350,859 | ||
| Taxes | (1,295,301) | (7,206) | - | - | (1,302,508) | ||
| Net income | 3,025,206 | 23,145 | - | - | 3,048,351 |
Had the above acquisitions been reported to 1 January 2009, operational income would have increased by approximately 6,480,855 euro.
The financial instruments classification according to the policies disclosed in note 2.11, is as follows:
| Notes | Loans and accounts receivable |
Available for sale | Assets at fair value through profit or loss (Note 26) |
Hedging derivatives (Note 26) |
Sub-total | Assets not within scope of IFRS 7 |
Total | |
|---|---|---|---|---|---|---|---|---|
| As at 31 December 2009 | ||||||||
| Non-current assets | ||||||||
| Other investments | 7 | - | 763,866 | - | - | 763,866 | - | 763,866 |
| Other non-current assets | 14 | 3,768,746 | - | - | - | 3,768,746 | 567,810 | 4,336,556 |
| 3,768,746 | 763,866 | - | - | 4,532,612 | 567,810 | 5,100,422 | ||
| Current assets | ||||||||
| Trade receivables | 16 | 36,331,126 | - | - | - | 36,331,126 | - | 36,331,126 |
| Other debtors | 17 | 128,845,634 | - | - | - | 128,845,634 | - | 128,845,634 |
| Investments | 13 | 57,294,670 | - | 365,121 | - | 57,659,791 | - | 57,659,791 |
| Cash and cash equivalents | 21 | 111,407,067 | - | - | - | 111,407,067 | - | 111,407,067 |
| 333,878,497 | - | 365,121 | - | 334,243,618 | - | 334,243,618 | ||
| 337,647,243 | 763,866 | 365,121 | - | 338,776,230 | 567,810 | 339,344,040 | ||
| As at 31 December 2008 | ||||||||
| Non-current assets | - | - | - | - | - | - | - | |
| Other investments | 7 | 1,584,193 | 774,778 | - | - | 2,358,971 | - | 2,358,971 |
| Other non-current assets | 14 | 2,284,632 | - | - | - | 2,284,632 | - | 2,284,632 |
| 3,868,825 | 774,778 | - | - | 4,643,603 | - | 4,643,603 | ||
| Current assets | ||||||||
| Trade receivables | 16 | 33,237,057 | - | - | - | 33,237,057 | - | 33,237,057 |
| Other debtors | 17 | 109,795,744 | - | - | - | 109,795,744 | - | 109,795,744 |
| Investments | 13 | 60,956,594 | - | 72,494 | 1,776,634 | 62,805,722 | - | 62,805,722 |
| Cash and cash equivalents | 21 | 115,119,080 | - | - | - | 115,119,080 | - | 115,119,080 |
| 319,108,475 | - | 72,494 | 1,776,634 | 320,957,603 | - | 320,957,603 | ||
| 322,977,300 | 774,778 | 72,494 | 1,776,634 | 325,601,206 | - | 325,601,206 |
| Notes | Financial liabilities recorded at amortised cost |
Liabilities at fair value through profit or loss (Note 26) |
Hedging derivatives (Note 26) |
Sub-total | Liabilities not within scope of IFRS 7 |
Total | |
|---|---|---|---|---|---|---|---|
| As at 31 December 2009 | |||||||
| Non-current liabilities | |||||||
| Bank loans | 24 | 285,894,893 | - | - | 285,894,893 | - | 285,894,893 |
| Bonds | 24 | 987,483,025 | - | - | 987,483,025 | - | 987,483,025 |
| Obligations under finance leases 24 and 25 | 8,620,393 | - | - | 8,620,393 | - | 8,620,393 | |
| Other loans | 24 | 198,853 | - | - | 198,853 | - | 198,853 |
| Other non-current liabilities | 27 | 13,078,044 | - | - | 13,078,044 | 3,144,884 | 16,222,928 |
| 1,295,275,208 | - | - | 1,295,275,208 | 3,144,884 | 1,298,420,092 | ||
| Current liabilities | |||||||
| Bank loans | 24 | 26,390,951 | - | - | 26,390,951 | - | 26,390,951 |
| Bonds | 24 | 64,899,489 | - | - | 64,899,489 | - | 64,899,489 |
| Obligations under finance leases 24 and 25 | 4,704,670 | - | - | 4,704,670 | - | 4,704,670 | |
| Other loans | 24 | 33,466 | 79,039 | 7,823,283 | 7,935,788 | - | 7,935,788 |
| Trade creditors | 29 | 1,062,040,575 | - | - | 1,062,040,575 | - | 1,062,040,575 |
| Other creditors | 30 | 133,158,621 | - | - | 133,158,621 | - | 133,158,621 |
| 1,291,227,772 | 79,039 | 7,823,283 | 1,299,130,094 | - | 1,299,130,094 | ||
| 2,586,502,980 | 79,039 | 7,823,283 | 2,594,405,302 | 3,144,884 | 2,597,550,186 | ||
| As at 31 December 2008 | |||||||
| Non-current liabilities | |||||||
| Bank loans | 24 | 230,000,000 | - | - | 230,000,000 | - | 230,000,000 |
| Bonds | 24 | 1,001,716,603 | - | - | 1,001,716,603 | - | 1,001,716,603 |
| Obligations under finance leases 24 and 25 | 11,109,980 | - | - | 11,109,980 | - | 11,109,980 | |
| Other loans | 24 | 241,328 | - | - | 241,328 | - | 241,328 |
| Other non-current liabilities | 27 | 11,165,308 | - | - | 11,165,308 | 523,086 | 11,688,394 |
| 1,254,233,219 | - | - | 1,254,233,219 | 523,086 | 1,254,756,305 | ||
| Current liabilities | |||||||
| Bank loans | 24 | 43,249,021 | - | - | 43,249,021 | - | 43,249,021 |
| Bonds | 24 | 99,978,611 | - | - | 99,978,611 | - | 99,978,611 |
| Obligations under finance leases 24 and 25 | 4,280,464 | - | - | 4,280,464 | - | 4,280,464 | |
| Other loans | 24 | 35,487 | 475,849 | 4,894,131 | 5,405,467 | - | 5,405,467 |
| Trade creditors | 29 | 898,101,628 | - | - | 898,101,628 | - | 898,101,628 |
| Other creditors | 30 | 152,429,549 | - | - | 152,429,549 | - | 152,429,549 |
| 1,198,074,760 | 475,849 | 4,894,131 | 1,203,444,740 | - | 1,203,444,740 | ||
| 2,452,307,979 | 475,849 | 4,894,131 | 2,457,677,959 | 523,086 | 2,458,201,045 |
As at 31 December 2009 and 2008 the financial instruments at fair value through profit/loss are the only derivatives that do not qualify as hedging derivatives.
During the periods ended as at 31 December 2009 and 2008 movements in tangible assets as well as depreciation and accumulated impairment losses are made up as follows:
| Land and Buildings |
Plant and Machinery |
Vehicles | Office Equipment | Others | Tangible assets in progress |
Tangible Assets | |
|---|---|---|---|---|---|---|---|
| Gross assets: | |||||||
| Opening balance as at 1 January 2008 | 1,375,193,385 | 608,318,528 | 17,360,019 | 99,808,365 | 27,733,475 | 128,713,285 | 2,257,127,057 |
| Capital expenditure | 12,281,854 | 794,593 | 87,703 | 3,764,790 | 112,778 | 306,889,967 | 323,931,685 |
| Acquisitions of subsidiaries | 43,382,873 | 7,902,569 | 317,333 | 2,037,630 | 159,031 | 1,090,769 | 54,890,205 |
| Disposals | (17,373,082) | (22,436,750) | (733,709) | (2,416,761) | (1,391,289) | (352,772) | (44,704,363) |
| Disposals of subsidiaries | (348,113) | (825,536) | (620) | (1,090,137) | (131,075) | (144,084) | (2,539,565) |
| Exchange rate effect | (73,196) | (209,195) | (8,278) | (138,129) | - | - | (428,798) |
| Transfers | 83,874,799 | 124,095,781 | 2,221,278 | (1,527,721) | 4,344,652 | (240,434,656) | (27,425,867) |
| Opening balance as at 1 January 2009 | 1,496,938,520 | 717,639,990 | 19,243,726 | 100,438,037 | 30,827,572 | 195,762,509 | 2,560,850,354 |
| Capital expenditure | 13,592,515 | 1,175,373 | 85,291 | 4,039,525 | 79,557 | 279,410,521 | 298,382,782 |
| Acquisitions of subsidiaries (Note 8) | 94,389,008 | 1,165,807 | 9,721 | 455,278 | 52,594 | 51,140,433 | 147,212,841 |
| Disposals | (6,290,809) | (17,402,237) | (758,726) | (1,262,921) | (998,921) | (25,706,660) | (52,420,274) |
| Exchange rate effect | 85,614 | 242,867 | 7,459 | 169,281 | - | - | 505,221 |
| Transfers | 125,456,377 | 245,290,882 | 1,913,179 | 8,203,711 | 6,066,317 | (408,143,942) | (21,213,476) |
| Closing balance as at 31 December 2009 | 1,724,171,225 | 948,112,682 | 20,500,650 | 112,042,911 | 36,027,119 | 92,462,861 | 2,933,317,448 |
| Accumulated depreciationa and impairment losses | |||||||
| Opening balance as at 1 January 2008 | 176,438,150 | 294,335,832 | 13,412,163 | 64,068,105 | 18,770,702 | - | 567,024,952 |
| Depreciation and impaiment losses | 22,782,486 | 58,695,133 | 1,582,106 | 14,206,032 | 4,561,447 | - | 101,827,204 |
| Acquisitions of subsidiaries | 2,651,583 | 3,971,079 | 218,643 | 1,249,187 | 84,019 | - | 8,174,511 |
| Disposals | (2,503,587) | (16,353,144) | (671,360) | (1,885,722) | (1,288,654) | - | (22,702,467) |
| Disposals of subsidiaries | (177,254) | (228,724) | (620) | (704,908) | (62,732) | - | (1,174,238) |
| Exchange rate effect | (39,116) | (81,671) | (3,950) | (44,598) | - | - | (169,335) |
| Transfers | (6,671,482) | 623,314 | (4,050) | (10,345,077) | (34,247) | - | (16,431,542) |
| Opening balance as at 1 January 2009 | 192,480,780 | 340,961,819 | 14,532,932 | 66,543,019 | 22,030,535 | - | 636,549,085 |
| Depreciation and impaiment losses | 26,190,902 | 76,013,208 | 1,913,068 | 14,421,593 | 5,112,918 | - | 123,651,689 |
| Acquisitions of subsidiaries (Note 8) | 18,326 | 943,697 | 8,490 | 425,589 | 49,132 | - | 1,445,234 |
| Disposals | (531,802) | (14,723,316) | (742,138) | (3,702,493) | (861,820) | - | (20,561,569) |
| Exchange rate effect | 47,514 | 107,181 | 4,018 | 59,679 | - | - | 218,392 |
| Transfers | (22,877) | (4,758,399) | (22,523) | (1,507,621) | (167,386) | - | (6,478,806) |
| Closing balance as at 31 December 2009 | 218,182,843 | 398,544,190 | 15,693,847 | 76,239,766 | 26,163,379 | - | 734,824,025 |
| Carrying amount | |||||||
| As at 31 December 2008 | 1,304,457,740 | 376,678,171 | 4,710,794 | 33,895,018 | 8,797,037 | 195,762,509 | 1,924,301,269 |
| As at 31 December 2009 | 1,505,988,382 | 549,568,492 | 4,806,803 | 35,803,145 | 9,863,740 | 92,462,861 | 2,198,493,423 |
Most significant amounts included in the caption tangible assets in progress refer to the following projects:
| 31 December 2009 31 December 2008 | ||
|---|---|---|
| Refurbishment and expansion of stores in the retail businesses located in Portugal |
42,956,387 | 140,769,136 |
| Refurbishment and expansion of stores in the retail businesses located in Spain |
4,787,987 | 5,575,577 |
| Projects of "Modelo" and "Continente" stores for which advance payments were made |
13,005,347 | 45,435,160 |
| Construction in Progress in Maia (Business Park) |
30,981,983 | - |
| Others | 731,157 | 3,982,636 |
| 92,462,861 | 195,762,509 |
The value of disposals in "Tangible assets in progress" includes 24,633,750 euro of advances from a group company for acquisition of land made in previous years whose development projects have been stopped, having been received the amounts advanced.
During the periods ended as at 31 December 2009 and 2008, movements in intangible assets as well as amortisation and accumulated impairment losses are made up as follows:
| Gross assets: | Industrial property and other rights |
Software | Premium paid for property occupation |
Others | Intangible assets in progress |
Total Intangible Assets |
|---|---|---|---|---|---|---|
| Opening balance as at 1 January 2008 | 88,603,953 | 107,561,601 | rights 13,863,815 |
469,507 | 14,840,839 | 225,339,715 |
| Capital expenditures | 718,856 | 171,790 | 49,861 | 117,000 | 21,375,793 | 22,433,300 |
| Acquisition of subsidiaries | 884,987 | 998,542 | 4,250,161 | 1,203,918 | - | 7,337,608 |
| Disposals | (188,864) | (5,044) | - | - | (719,330) | (913,238) |
| Disposal of subsidiaries | (364,185) | (1,282,959) | (1,067,256) | - | (327,837) | (3,042,237) |
| Exchange rate effect | - | (37,579) | - | - | - | (37,579) |
| Transfers | 3,491,616 | 15,207,731 | (352,471) | - | (14,965,186) | 3,381,690 |
| Opening balance as at 1 January 2009 | 93,146,363 | 122,614,082 | 16,744,110 | 1,790,425 | 20,204,279 | 254,499,259 |
| Capital expenditure | 636,750 | 104,497 | - | 10,500 | 14,563,291 | 15,315,038 |
| Acquisition of subsidiaries | 2,569,260 | 2,110 | - | - | - | 2,571,370 |
| Disposals | (2) | (91,270) | - | - | (117,467) | (208,739) |
| Exchange rate effect | - | 43,529 | - | - | - | 43,529 |
| Transfers | 3,671,700 | 14,266,288 | (1,030,915) | (17,458) | (23,186,918) | (6,297,303) |
| Closing balance as at 31 December 2009 | 100,024,071 | 136,939,236 | 15,713,195 | 1,783,467 | 11,463,185 | 265,923,154 |
| Accumulated depreciation and impairment losses | ||||||
| Opening balance as at 1 January 2008 | 5,175,682 | 53,824,561 | 12,960,714 | 241,993 | - | 72,202,950 |
| Depreciation of the period | 2,343,572 | 10,640,357 | 108,260 | 119,973 | - | 13,212,162 |
| Acquisition of subsidiaries | 647,383 | 881,560 | 4,250,160 | 1,154,086 | - | 6,933,189 |
| Disposals | (66,143) | (2,792) | - | - | - | (68,935) |
| Disposal of subsidiaries | (89,895) | (768,135) | (839,028) | - | - | (1,697,058) |
| Exchange rate effect | - | (19,445) | - | - | - | (19,445) |
| Transfers | (5) | (483) | (352,472) | - | - | (352,960) |
| Opening balance as at 1 January 2009 | 8,010,594 | 64,555,623 | 16,127,634 | 1,516,052 | - | 90,209,903 |
| Depreciation of the period | 3,195,382 | 14,153,413 | 79,902 | 104,642 | - | 17,533,339 |
| Acquisition of subsidiaries | 32,799 | 2,110 | - | - | - | 34,909 |
| Disposals | (2) | (4,493) | - | - | - | (4,495) |
| Exchange rate effect | - | 26,854 | - | - | - | 26,854 |
| Transfers | (116,707) | (3,199,895) | (881,057) | - | - | (4,197,659) |
| Closing balance as at 31 December 2009 | 11,122,066 | 75,533,612 | 15,326,479 | 1,620,694 | - | 103,602,851 |
| Carrying amount | ||||||
| As at 31 de December de 2008 | 85,135,769 | 58,058,459 | 616,476 | 274,373 | 20,204,279 | 164,289,356 |
| As at 31 de December de 2009 | 88,902,005 | 61,405,624 | 386,716 | 162,773 | 11,463,185 | 162,320,303 |
Intangible assets in progress were mainly composed of software and software development projects.
Additionally this heading also includes the fair value attributed to a group of brands with indefinite useful lives among which the "Continente" brand amounts to 75,000,000 euro (the same amount as at December 2008).
During the periods ended 31 December 2009 and 2008, movements in goodwill as well as in the corresponding impairment losses, are as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Gross value: | ||
| Opening balance | 529,211,677 | 521,729,135 |
| New companies in the consolidation perimeter | 2,297,794 | 10,217,517 |
| Increases | - | 6,659,286 |
| Decreases | (3,432,850) | (9,394,261) |
| Closing balance | 528,076,621 | 529,211,677 |
| Accumulated impairment | ||
| losses: | ||
| Opening balance | 8,191,583 | 1,374,226 |
| Increases | - | 6,817,357 |
| Closing balance | 8,191,583 | 8,191,583 |
| Carrying amount: | 519,885,038 | 521,020,094 |
Goodwill is allocated to each business concept (Retail brands), being afterwards distributed by each cash generating unit inside each format.
Goodwill allocation to real estate, is done by each existing real-estate at acquisition
Impairment tests on Goodwill are performed on an annual basis and if there is any indication of impairment loss.
For this purpose, Sonae Investimentos uses the internal valuation results of its business concepts, using annual planning methodologies, supported in 5 year business plans that consider cash-flow projections for each unit which depend on detailed assumptions properly supported. These plans take in consideration the impact of main actions that will be carried out by each business concept as well as study of resources allocation to Sonae Investimentos.
The case scenarios are elaborated with an average capital cost of 7 to 10% depending on the market and business concept. Perpetuity growth rate was considered to be between 0 and 1%.
At 31 December 2009 and 2008, the caption "Goodwill" can be detailed as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Food based retail | 404,610,544 | 404,466,932 |
| Specialised retail | 84,184,028 | 84,184,028 |
| Investment management | 20,884,949 | 22,504,746 |
| Retail Real Estate | 3,410,263 | 3,069,134 |
| Others | 6,795,254 | 6,795,254 |
| 519,885,038 | 521,020,094 |
As at 31 December 2009 and 2008 this caption is made up as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Other investments: | ||
| Opening balance as at 1 January | 60,956,595 | 56,093,108 |
| Increases in the period | 7,118,919 | 6,029,076 |
| Decreases in the period | (10,780,844) | (27,829) |
| Increase/(Decrease) in fair value | - | (1,137,760) |
| Transfers | - | - |
| Closing balance as at 31 December | 57,294,670 | 60,956,595 |
| Accumulated impairment losses | - | - |
| 57,294,670 | 60,956,595 | |
| Derivative financial instruments | ||
| Fair value as at 1 January | 1,849,128 | 1,115,629 |
| Acquisitions in the period | 365,121 | 72,494 |
| Disposals in the period | (72,494) | (1,971) |
| Increase/(Decrease) in fair value | (1,776,634) | 662,976 |
| Fair value as at 31 December (Note 26) | 365,121 | 1,849,128 |
| Other Investments | 57,659,791 | 62,805,723 |
Under the caption other financial investments is recorded an amount of 45,121,122 euro (56,042,299 euro as at 31 December 2008), related to deposited amounts on an Escrow Account which are invested in investments funds with superior rating and guarantee contractual liabilities assumed by Sonae Investimentos which may arise from the sale of Sonae Distribuição Brasil, S.A. and for which provisions were recorded (Note 32).
Although in accordance with the deadlines contractually established, the Escrow Account should have already been released by the buyer, that didn't happen as there are some points of disagreement on the use of the Escrow Account, namely as to whether or not, to retain the Escrow Account for ongoing fiscal procedures that have not yet been decided (Note 33). It is the understanding of the Board of Directors, based on legal opinions of Brazilian and Portuguese lawyers, that this amount shall be entirely received up to 31 December 2010, and that there are legal means that may be operated so as to compel the buyer to authorize the return of the Escrow account. If the negotiations currently under way between the two parties do not succeed, it is the intention of the Board to make use of such legal means.
As at 31 December 2009 and 2008, "Other non-current assets" are detailed as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Trade accounts receivable and other debtors | ||
| Bails | 2,949,266 | 1,638,456 |
| Legal deposits | 819,480 | 634,470 |
| Others | - | 11,706 |
| Total financial instruments (Note 9) | 3,768,746 | 2,284,632 |
| Other non-current assets | 567,810 | - |
| 4,336,556 | 2,284,632 | |
Most significant values included in "Trade accounts receivable and other debtors" refer to:
a) 819,480 euro (634,470 euro as at 31 December 2008) related to legal deposits made by a Brazilian subsidiary, for which are recorded the correspondent liabilities in the caption "Other non-current liabilities" (Note 27), with no defined maturity;
b) 2,949,266 euro (1,638,456 euro as at 31 December 2008) related with guarantees of lease contracts in group stores located in Spain, which are not matured until this date.
As at 31 December 2009 and 2008, Inventories are as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Raw materials and consumables | 478,165 | - |
| Goods for sale | 607,095,836 | 549,329,990 |
| Finished and intermediate goods | 202,575 | - |
| Work in progress | 146,535 | - |
| 607,923,111 | 549,329,990 | |
| Accumulated impairment losses on Inventories (Note 32) | (18,954,690) | (18,510,507) |
| 588,968,421 | 530,819,483 |
Cost of goods sold as at 31 December 2009 and 2008 may be detailed as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Opening balance | 549,329,990 | 460,751,262 |
| Changes in consolidation perimeter | 1,154,739 | 6,626,869 |
| Purchases | 3,500,491,469 | 3,263,407,621 |
| Adjustments | (6,711,302) | (4,893,306) |
| Closing balance | 607,923,111 | 549,329,990 |
| 3,436,341,785 | 3,176,562,456 | |
| Impairment losses (Note 32) | 311,575 | 1,590,487 |
| Reversal of impairment losses | - | - |
| 3,436,653,360 | 3,178,152,943 |
The amounts recorded under "Adjustments" for the years ended 31 December 2009 and 2008 correspond mainly to donation to social solidarity institutions.
As at 31 December 2009 and 2008, trade accounts receivable are detailed as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Trade accounts receivable | 36,212,476 | 33,535,398 |
| Doubtful receivables | 8,659,576 | 12,418,928 |
| 44,872,052 | 45,954,326 | |
| Accumulated impairment losses on Trade debtors (Note 32) |
(8,540,926) | (12,717,269) |
| 36,331,126 | 33,237,057 |
Current trade accounts receivable caption includes 8,082,308 euro (11,420,811 Euro as at 31 December 2008) related to travel agency clients, as well as 15,127,459 euro (12,366,082 Euro as at 31 December 2008), related to gross sales to participated companies.
The values presented above mainly refer to debts originated by Sonae Investimentos current activity. The amounts presented on the face of the balance sheet are net of impairment losses, do not bear interests and the discount effect is immaterial. As a result, amounts disclosed are considered to reflect their fair value.
As at 31 December 2009 and 2008, the ageing of the trade receivables is as follows:
| Trade Receivables | ||||
|---|---|---|---|---|
| 31 December 2009 | 31 December 2008 | |||
| Not due | 17,466,169 | 14,208,471 | ||
| Due but not impaired | - | - | ||
| 0 - 30 days | 6,875,051 | 4,165,062 | ||
| 30 - 90 days | 10,254,066 | 9,927,462 | ||
| + 90 days | 1,619,721 | 3,971,796 | ||
| Total | 18,748,838 | 18,064,320 | ||
| Due and impaired | - | - | ||
| 0 - 90 days | 144,612 | 221,725 | ||
| 90 - 180 days | 69,111 | 713,896 | ||
| 180 - 360 days | 526,502 | 643,027 | ||
| + 360 days | 7,916,820 | 12,102,887 | ||
| Total | 8,657,045 | 13,681,535 | ||
| 44,872,052 | 45,954,326 |
The trade accounts receivable not due do not present any sign of impairment. The amounts disclosed are considered to reflect their fair value.
As at 31 December 2009 and 2008, "Other debtors" are as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Granted loans to related companies | 1,008,193 | 3,627,454 |
| Other debtors | ||
| Trade suppliers - debtor balances | 70,708,453 | 74,985,105 |
| Credit sales sold to third parties | 1,275,849 | 3,608,238 |
| Grants related to incurred costs | - | 1,286,546 |
| Special regime for settlement of tax and social security debts | 13,999,945 | 14,576,053 |
| VAT recoverable on real estate assets | 17,696,916 | 5,217,586 |
| Accounts receivable from the disposal of tangible fixed assets | 4,957,938 | 8,770,261 |
| Advances on suppliers | 14,642,280 | 389,736 |
| Other current assets | 21,044,317 | 9,475,173 |
| 144,325,698 | 118,308,698 | |
| Accumulated impairment losses (Note 32) | (16,488,257) | (12,140,408) |
| Total of financial instruments (Note 9) | 128,845,634 | 109,795,744 |
As at 31 December 2009, the amounts disclosed as 'Trade suppliers - debtor balances' relates with commercial discounts billed to suppliers to be net settled with future purchases.
The amount disclosed as "Special regime for settlement of tax and social security debts" corresponds to taxes which were disputed and subject to reimbursement claims. The Board of Directors is confident of the arguments presented by the Group and expects court decisions to be in favour of the Group. As a result, Sonae Investimentos hasn´t recorded any related impairment losses
Granted loans to related companies earn interests at market rates and do not have defined maturity but are deemed to be received within 12 months.
As at 31 December 2009 and 2008, the "Other debtors" ageing, without impairment losses, is as follows:
| Other Debtors | ||||
|---|---|---|---|---|
| 31 December 2009 | 31 December 2008 | |||
| Not due | 62,081,785 | 28,336,185 | ||
| Due but not impaired | - | - | ||
| 0 - 30 days | 25,607,258 | 37,841,183 | ||
| 30 - 90 days | 28,560,869 | 32,337,439 | ||
| + 90 days | 11,734,186 | 11,463,590 | ||
| Total | 65,902,313 | 81,642,212 | ||
| Due and impaired | ||||
| 0 - 90 days | 417,361 | 16,390 | ||
| 90 - 180 days | 58,523 | 3,730 | ||
| 180 - 360 days | 2,435,882 | 2,263,746 | ||
| + 360 days | 14,438,027 | 9,673,889 | ||
| Total | 17,349,793 | 11,957,755 | ||
| 145,333,891 | 121,936,152 |
There is no indication that the debtors not due will not fulfill their obligations on normal conditions, the carrying amount of other debtors is estimated to be approximately its fair value.
As at 31 December 2009 and 2008, Taxes recoverable and taxes and contributions payable are made up as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Taxes recoverable | ||
| Income taxation | 1,924,355 | 10,266,097 |
| VAT | 24,964,725 | 20,176,000 |
| Other taxes | 1,490,624 | 1,038,373 |
| 28,379,704 | 31,480,470 | |
| Taxes and contributions payable | ||
| Income taxation | 29,309,595 | 8,563,639 |
| VAT | 24,620,277 | 14,962,758 |
| Staff income taxes withheld | 1,918,973 | 2,097,197 |
| Social security contributions | 9,383,376 | 9,787,580 |
| Other taxes | 402,019 | 564,376 |
| 65,634,240 | 35,975,550 |
As at 31 December 2009 and 2008, "Other current assets" are made up as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Commercial Discounts | 13,001,652 | 17,377,253 |
| Interests to be received | 1,674,227 | 1,469,109 |
| Commissions to be received | 1,640,164 | 1,586,611 |
| Rents | 3,916,650 | 4,407,778 |
| Condominiums management fee's | 1,702,948 | 1,712,853 |
| Insurance premiums paid in advance | 3,054,380 | 2,714,292 |
| Other current assets | 7,548,122 | 6,124,096 |
| 32,538,142 | 35,391,992 |
The amounts disclosed as Commercial Discounts relate essentially to promotional campaigns in the group's stores, reimbursed by the suppliers, which will be billed in the next period.
Deferred tax assets and liabilities as at 31 December 2009 and 2008 are as follows, split between the different types of temporary differences:
| Deferred tax assets | Deferred tax liabilities | |||
|---|---|---|---|---|
| 31 December 2009 | 31 December 2008 | 31 December 2009 | 31 December 2008 | |
| Difference between fair value and acquisition cost | 3,450,247 | 3,845,829 | 29,131,447 | 24,038,802 |
| Harmonisation adjustments | 29,142 | 16,129 | 47,638,444 | 39,264,318 |
| Provisions and impairment losses not accepted for tax purposes | 5,308,282 | 6,773,980 | - | - |
| Write-off of tangible and intangible assets | 7,811,377 | 9,289,029 | - | - |
| Write-off of deferred costs | - | - | 21,922 | 26,697 |
| Valuation of hedging derivatives | 1,622,203 | 1,423,045 | 96,757 | 490,019 |
| Amortisation of Goodwill for tax purposes | - | - | 13,960,032 | 6,980,016 |
| Non taxed exchange differences | - | - | 928,553 | 5,326,355 |
| Revaluation of tangible assets | - | - | 2,129,663 | 2,279,573 |
| Tax losses carried forward | 72,114,888 | 44,487,390 | - | - |
| Reinvested capital gains/(losses) | - | - | 2,102,270 | 2,257,793 |
| Others | 134,898 | 1,591,414 | 735,330 | 518,792 |
| 90,471,037 | 67,426,816 | 96,744,418 | 81,182,365 |
During the periods ended 31 December 2009 and 2008, movements in "Deferred tax assets and liabilities" are as follows:
| Deferred tax assets | Deferred tax liabilities | |||
|---|---|---|---|---|
| 31 December 2009 | 31 December 2008 | 31 December 2009 | 31 December 2008 | |
| Opening balance | 67,426,816 | 36,003,939 | 81,182,365 | 50,612,269 |
| Effects in net income: | ||||
| Difference between fair value and acquisition cost | (395,583) | (5,699,762) | 1,981,706 | (371,250) |
| Amortisation and Depreciation harmonisation adjustments | 98,883 | (1,692,041) | 8,391,966 | 9,803,023 |
| Provisions and impairment losses not accepted for tax purposes | (1,898,596) | 2,920,784 | - | - |
| Write-off of tangible and intangible assets | (1,478,421) | (192,340) | - | 768,125 |
| Write-off of deferred costs | - | (9,646) | (4,774) | (5,570) |
| Valuation of hedging derivatives | (105,155) | 51,602 | 77,546 | 18,689 |
| Revaluation of tangible assets | - | - | (149,910) | (238,251) |
| Tax losses carried forward | 27,076,410 | 17,612,719 | - | - |
| Amortisation of Goodwill for tax purposes | - | - | 6,980,016 | 6,980,016 |
| Non taxed exchange differences | - | - | (5,422,220) | 6,462,069 |
| Reinvested capital gains/(losses) | - | - | (155,523) | (136,246) |
| Changes in tax rates | - | - | - | - |
| Others | (1,456,513) | 1,314,108 | 160,953 | 1,433,999 |
| 21,841,025 | 14,305,424 | 11,859,760 | 24,714,604 | |
| Effects in equity: | ||||
| Valuation of hedging derivatives | 304,313 | 1,296,945 | (470,808) | 276,774 |
| Exchange rate effect | 745,155 | (817,364) | 1,051,253 | (1,192,218) |
| Others | - | (6,326) | 2,614 | (5,586) |
| 1,049,468 | 473,255 | 583,059 | (921,030) | |
| Acquisitions of subsidiaries (Note 8) | 153,728 | 26,103 | 3,119,234 | 23,992 |
| Disposals of subsidiaries | - | (40,723) | - | (1,107) |
| Allocation of fair value on companies acquisitions | - | 16,658,818 | - | 6,753,637 |
| Closing balance | 90,471,037 | 67,426,816 | 96,744,418 | 81,182,365 |
During 2008, at the Specialized Retail segment, deferred tax assets amounting 18,240,000 euro were recorded related to tax losses carried forward from the subsidiary Worten España, S.A. generated in the current and in past years, of which 11,829,000 Euro were previous to the acquisition, and therefore had impact in the calculated negative goodwill in 2008. During 2009, the Company recorded deferred tax assets amounting to 9,144,723 euro, related to tax losses carried forward generated in the current year, from the subsidiary Worten Espanã, S.A. and 6,635,228 euro from the subsidiary Sport Zone Espanã, S.A.. The deferred tax assets recording are supported by the company's business plans that estimate its recoverability in a period from 6 to 8 years (the last in a more conservative perspective). In Spain, the reporting period of tax losses is 15 years.
As at 31 December 2009 and 2008, in Portuguese companies the tax rate used to calculate the deferred tax assets arising from tax losses carried forward was 25%. For the deferred tax assets arising from other temporary differences, the considered rate was 26.5%. Deferred tax assets relating to other countries are calculated using the tax rate of those countries.
As at 31 December 2009 and 2008, and in accordance with the tax statements presented by companies that recorded deferred tax assets arising from tax losses carried forward and using exchange rates effective at that time, tax losses carried forward can be summarized as follows:
| 31 December 2009 | 31 December 2008 | |||||
|---|---|---|---|---|---|---|
| Tax losses carried forward |
Deferred tax assets |
Time limit | Tax losses carried forward |
Deferred tax assets | Time limit | |
| With limited time use | ||||||
| Generated in 2003 | - | - | 2009 | 464,904 | 116,226 | 2009 |
| Generated in 2004 | 159,844 | 39,961 | 2010 | 212,609 | 53,152 | 2010 |
| Generated in 2005 | 509,857 | 127,464 | 2011 | 196,781 | 49,196 | 2011 |
| Generated in 2006 | - | - | 2012 | 387,074 | 96,768 | 2012 |
| Generated in 2007 | 15,270,805 | 3,817,701 | 2013 | 23,480,028 | 5,870,008 | 2013 |
| Generated in 2008 | 3,571,591 | 892,898 | 2014 | 4,624,321 | 1,156,080 | 2014 |
| Generated in 2009 | 10,454,096 | 2,613,524 | 2015 | - | - | |
| 29,966,194 | 7,491,549 | 29,365,717 | 7,341,430 | |||
| Without limited time use | 940,305 | 319,704 | 4,720,959 | 1,605,126 | ||
| With a time limit different from the | 214,345,452 | 64,303,636 | 118,469,447 | 35,540,834 | ||
| above mentioned | 215,285,757 | 64,623,339 | 123,190,406 | 37,145,960 | ||
| 245,251,950 | 72,114,888 | 152,556,123 | 44,487,390 |
As at 31 December 2009 and 2008, deferred tax assets to recognize were assessed and only recognized to the extent it was probable that sufficient taxable profits will be available in the future against which the deferred tax assets can be used, or when taxable temporary differences are recognized by the same entity and expected to reverse in the same period. This assessment was based on business plans of Sonae Investimentos companies, which are periodically reviewed and updated, and on identified and available tax planning opportunities.
As at 31 December 2009, there were tax losses carried forward, amounting to 30,903,888 euro (35,431,056 euro as at December 2008), for which no deferred tax asset were recognized for prudential reasons.
| 31 December 2009 | 31 December 2008 | |||||
|---|---|---|---|---|---|---|
| Tax losses carried forward |
Deferred tax credit | Time limit | Tax losses carried forward |
Deferred tax credit | Time limit | |
| With limited time use | ||||||
| Generated in 2003 | - | - | 2009 | 297,644 | 74,411 | 2009 |
| Generated in 2004 | 292,987 | 73,247 | 2010 | 329,687 | 82,422 | 2010 |
| Generated in 2005 | 22,523 | 5,631 | 2011 | - | - | 2011 |
| Generated in 2006 | 337,684 | 84,420 | 2012 | 161,837 | 40,459 | 2012 |
| Generated in 2007 | 819,543 | 204,886 | 2013 | 754,657 | 188,664 | 2013 |
| Generated in 2008 | 5,191,322 | 1,297,831 | 2014 | 4,358,286 | 1,089,571 | 2014 |
| Generated in 2009 | 3,391,900 | 847,975 | 2015 | - | - | |
| 10,055,959 | 2,513,990 | 5,902,111 | 1,475,527 | |||
| Without limited time use | 5,871,991 | 1,996,477 | 2,481,956 | 843,865 | ||
| 14,975,938 | 3,756,324 | 27,046,989 | 7,459,955 | |||
| With a time limit different from the | ||||||
| above mentioned | 30,903,888 | 8,266,791 | 35,431,056 | 9,779,347 |
As at 31 December 2009 and 2008, Cash and cash equivalents are as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Cash at hand | 6,120,299 | 5,715,220 |
| Bank deposits | 105,275,640 | 109,368,864 |
| Treasury applications | 11,128 | 34,996 |
| Cash and cash equivalents on the balance sheet | 111,407,067 | 115,119,080 |
| Bank overdrafts (Note 24) | (23,065,285) | (23,249,021) |
| Cash and cash equivalents on the statement of cash flows | 88,341,782 | 91,870,059 |
Bank overdrafts are disclosed in the balance sheet under Current bank loans.
As at 31 December 2009, the share capital, which is fully subscribed and paid for, is made up of 1.000.000.000 ordinary shares, which do not have the right to a fixed dividend, with a nominal value of 1 euro each.
At 31 December 2009, the following entities held more than 20% of the subscribed share capital:
| Entity | % |
|---|---|
| Sonae, SGPS, S.A. | 82.48 % |
| Sonae Investments, BV | 17.52 % |
As at 31 December 2009, Efanor Investimentos, SGPS, S.A. and its subsidiaries held 52,98% of the share capital of Sonae, SGPS, S.A..
Movements in minority interests during the periods ended as at 31 December 2009 and 2008 are as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Opening balance as at 1 January | 11,201,548 | 12,141,277 |
| Dividends | (4,170) | (13,741) |
| Acquisition of subsidiaries | 63,575,395 | - |
| Disposal of subsidiaries | - | (78,917) |
| Increased shareholding by acquisitions | - | (159,047) |
| Others | 1,000,000 | (509,834) |
| Profit for the period attributable to minority interests | (1,428,648) | (178,190) |
| Closing balance as at 31 December 2009 | 74,344,125 | 11,201,548 |
As at 31 December 2009 and 2008, Borrowings are made up as follows:
| 31 December 2009 | 31 December 2008 | |||||
|---|---|---|---|---|---|---|
| Outstanding amount | Outstanding amount | |||||
| Amount limit | Current | Non-Current | Amount limit | Current | Non-Current | |
| Bank loans | ||||||
| Sonae Investimentos, SGPS, S.A. - commercial paper | 692,500,000 | - | 271,000,000 | 563,000,000 | 20,000,000 | 230,000,000 |
| Continente Hipermercados SA - commercial paper | 30,000,000 | - | - | 80,000,000 | - | - |
| Others | 3,333,333 | 15,000,000 | - | - | ||
| 3,333,333 | 286,000,000 | 20,000,000 | 230,000,000 | |||
| Bank overdrafts (Note 21) | 23,065,285 | - | 23,249,021 | - | ||
| Up-front fees beard with the issuance of loans | (7,667) | (105,107) | - | - | ||
| Bank loans | 26,390,951 | 285,894,893 | 43,249,021 | 230,000,000 | ||
| Bonds | ||||||
| Bonds Modelo Continente / 2003 | - | 82,000,000 | - | 82,000,000 | ||
| Bonds Modelo Continente / 2004 | - | - | 100,000,000 | - | ||
| Bonds Modelo Continente / 2005/2010 | 64,925,000 | - | - | 64,925,000 | ||
| Bonds Modelo Continente / 2005/2012 | - | 150,000,000 | - | 150,000,000 | ||
| Bonds Modelo Continente / 2007/2012 | - | 200,000,000 | - | 200,000,000 | ||
| Bonds Sonae Distribuição / 2007/2015 | - | 200,000,000 | - | 200,000,000 | ||
| Bonds Sonae Distribuição / 2007/2015 | - | 310,000,000 | - | 310,000,000 | ||
| Bonds Sonae Distribuição / 2009/2014 | - | 50,000,000 | - | - | ||
| Up-front fees bearded with the issuance of loans | (25,511) | (4,516,975) | (21,389) | (5,208,397) | ||
| Bonds | 64,899,489 | 987,483,025 | 99,978,611 | 1,001,716,603 | ||
| Other loans | 33,466 | 198,853 | 35,487 | 241,328 | ||
| Derivative instruments (Note 26) | 7,902,322 | 0 | 5,369,980 | 0 | ||
| Other loans | 7,935,788 | 198,853 | 5,405,467 | 241,328 | ||
| Obligations under finance leases (Note 25) | 4,704,670 | 8,620,393 | 4,280,464 | 11,109,980 | ||
| 103,930,898 | 1,282,197,164 | 152,913,564 | 1,243,067,911 |
The interest rate as at 31 December 2009 of bonds and loans was on average 1.65% (5.59% as at 31 December 2008). The fair value of these loans is estimated to be similar to their market value.
The derivative instruments are recorded at fair value (Note 26).
| 31 December 2009 | 31 December 2008 | |||
|---|---|---|---|---|
| Capital | Interests | Interests | ||
| N+1 a) | 96,061,754 | 29,795,282 | 147,564,972 | 66,716,594 |
| N+2 | 95,469,679 | 28,206,844 | 68,728,626 | 55,769,267 |
| N+3 | 370,883,410 | 24,724,436 | 82,894,574 | 53,805,885 |
| N+4 | 205,263,112 | 19,684,796 | 350,766,043 | 43,237,233 |
| N+5 | 255,078,237 | 7,737,123 | 155,789,127 | 33,010,729 |
| After N+5 | 360,124,809 | 5,820,539 | 590,097,938 | 37,832,856 |
| 1,382,881,001 | 115,969,020 | 1,395,841,280 | 290,372,564 |
The face value loans and interests maturities are as follows (including obligations under financial leases):
a)Includes amounts drawn under commercial paper programs.
The maturities above were estimated in accordance with the contractual terms of loans, which do not have any financial covenants.
As at 31 December 2009 and 2008, the available credit facilities are as follows:
| 31 December 2009 | 31 December 2008 | |||
|---|---|---|---|---|
| Commitments of less than one year |
Commitments of more than one |
Commitments of less than one year |
Commitments of more than one year |
|
| Unused credit facilities amounts | 359,466,654 | year 204,000,000 |
331,361,827 | 170,000,000 |
| Agreed credit facilities amounts | 382,351,624 | 475,000,000 | 374,610,849 | 400,000,000 |
As at 31 December 2009 and 2008, Obligations under finance leases are as follows:
| Obligations under finance leases | Minimum finance lease payments | Present value of minimum finance lease payments |
||
|---|---|---|---|---|
| Amounts under finance leases: | 31 December 2009 | 31 December 2008 | 31 December 2009 | 31 December 2008 |
| N+1 | 5,027,261 | 4,880,462 | 4,704,670 | 4,280,431 |
| N+2 | 1,834,291 | 4,238,393 | 1,635,399 | 3,805,515 |
| N+3 | 1,675,151 | 1,508,582 | 1,521,156 | 1,222,858 |
| N+4 | 1,009,822 | 1,060,137 | 893,569 | 833,536 |
| N+5 | 803,933 | 875,130 | 708,624 | 682,634 |
| After N+5 | 4,086,663 | 5,102,134 | 3,861,645 | 4,565,470 |
| 14,437,121 | 17,664,838 | 13,325,063 | 15,390,444 | |
| Interests | (1,112,058) | (2,274,394) | ||
| 13,325,063 | 15,390,444 | |||
| Current obligations under finance leases | 4,704,670 | 4,280,464 | ||
| Non-current obligations under finance leases | 8,620,393 | 11,109,980 |
Lease agreements bear interests at usual market rates and have defined contracted lines and, generally, the lessee has call options over the leased assets.
As at 31 December 2009 and 2008, the fair value of financial obligations under financial lease contracts is similar to its book value.
Obligations under finance leases are guaranteed by related assets.
As at 31 December 2009 and 2008, the net value of assets acquired under finance leases can be detailed as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Assets acquired under finance leases | ||
| Land and buildings | 30,878,104 | 31,389,745 |
| Vehicles | 46,590 | 85,190 |
| Fixture and Fittings | 5,170,024 | 4,252,561 |
| Total tangible assets | 36,094,718 | 35,727,496 |
As at 31 December 2009, the acquisition cost of Tangible assets amounted to 47,776,405 euro (44,883,379 euro as at 31 December 2008).
In what concerns financial risk management policy, Sonae Investimentos uses exchange rate derivatives, essentially to hedge future cash flows.
As at 31 December 2009, the fair value of the exchange rate derivatives, calculated taking into consideration present market value of equivalent financial instruments, is estimated as follows:
| 31 December 2009 | 31 December 2008 | ||
|---|---|---|---|
| Assets (Note 13) | 365,121 | 72,494 | |
| Liabilities (Note 24) | (79,039) | (475,848) | |
| 286,082 | (403,354) |
Gains and losses for the year arising from changes in the fair value of exchange rate derivatives amounting to (617,803) euro ((124,202) euro as at 2008) were recorded directly in the income statement under the caption "Other expenses".
The derivatives recorded as liabilities, as at 31 December 2009, were swaps and zero cost dollars in what concerns liabilities. According to the accounting principles, those instruments meet all the requirements to be designated as interest rate hedging instruments.
The fair value is as follows:
| 31 December 2009 | 31 December 2008 | ||
|---|---|---|---|
| Assets (Note 13) | - | 1,776,634 | |
| Liabilities (Note 24) | (7,823,283) | (4,894,132) | |
| (7,823,283) | (3,117,498) |
These interest rate derivatives are valued at fair value, at the balance sheet date, based on valuations performed by Sonae Investimentos using specific software and on external valuations when this software does not deal with specific instruments. The fair value of interest rate derivatives was calculated, as at the balance sheet date, based on the discounted cash flow of the difference between the fixed interest rate of the fixed leg and the indexed variable interest rate inherent to the variable leg.
The fair value of derivatives is detailed as follows:
| Assets | Liabilities | |||
|---|---|---|---|---|
| 31 December 2009 | 31 December 2008 | 31 December 2009 | 31 December 2008 | |
| Derivatives not qualified as hedging | ||||
| Exchange rate | 365,121 | 72,494 | 79,039 | 475,848 |
| Interest rate | - | - | - | - |
| Hedging derivatives | ||||
| Exchange rate | - | - | - | - |
| Interest rate | - | 1,776,634 | 7,823,283 | 4,894,132 |
| Interest and exchange rate | - | - | - | - |
| Other derivatives | - | - | - | - |
| 365,121 | 1,849,128 | 7,902,322 | 5,369,980 |
As at 31 December 2009 and 2008 "Other non-current liabilities" are made up as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Shareholders loans | 10,931,827 | 10,500,460 |
| Fixed assets suppliers | 1,287,500 | - |
| Other non-current liabilities | 858,717 | 664,848 |
| Financial instruments | 13,078,044 | 11,165,308 |
| Responsibilities for payments in shares (Note 28) | 2,069,462 | 523,086 |
| Accruals and deferrals | 1,075,422 | - |
| Other non-current liabilities | 16,222,928 | 11,688,394 |
The caption "Other non-current liabilities" mainly refers to the estimated amounts to fulfill the legal and tax obligations of a Brazilian subsidiary which were considered appropriate to face up to future losses on lawsuits and for which legal deposits exist, which are recorded under the caption "Other non-current assets" (Note 14), with no defined maturity.
The amount payable to participating companies refers to a shareholders' loan granted by a minority shareholder to a subsidiary that bears interest at usual market rate. The fair value of this loan is similar to its book value, with no defined maturity.
In 2009 and in previous years, Sonae Investimentos granted deferred performance bonuses to its directors and eligible employees based on shares to be acquired at nil cost, three years after they were attributed to the employee. The acquisition can be exercised during the period commencing on the third anniversary of the grant date and the end of that year. Sonae Investimentos has the right to deliver, instead of shares, the equivalent in cash.
As at 31 December 2009 and 2008, the market value of total liabilities arising from share-based payments may be summarised as follows:
| Grant | Vesting | Number of | Fair value | ||
|---|---|---|---|---|---|
| year | year | participants | 31 December 2009 | 31 December 2008 | |
| Shares | |||||
| 2006 | 2009 | 40 | - | 508,264 | |
| 2007 | 2010 | 40 | 891,596 | 429,971 | |
| 2008 | 2011 | 42 | 1,468,048 | 709,315 | |
| 2009 | 2012 | 42 | 3,272,289 | - | |
| Total | 5,631,933 | 1,647,550 |
As at 31 December 2009 and 2008 the financial statements include the following amounts corresponding to the period elapsed between the date of granting and those dates for each deferred bonus plan:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Staff costs | 2,666,299 | (1,703,834) |
| Recorded in previous years | 294,759 | 2,735,184 |
| 2,961,058 | 1,031,350 | |
| Other non-current liabilities (Note 27) | 2,069,462 | 523,086 |
| Other current liabilities (Note 31) | 891,596 | 508,264 |
| 2,961,058 | 1,031,350 |
The share based payment plan costs are recognized during the years between the grant and vesting date as staff costs.
As at 31 December 2009 and 2008, Trade creditors are as follows:
| Payable to | |||
|---|---|---|---|
| 31 December 2009 | Up to 90 days | More than 90 days | |
| Trade creditors - current account | 910,506,317 | 910,299,299 | 207,018 |
| Trade creditors - Invoice accruals | 151,534,258 | 151,061,225 | 473,033 |
| 1,062,040,575 | 1,061,360,524 | 680,051 | |
| Payable to | |||
| 31 December 2008 | Up to 90 days | More than 90 days | |
| Trade creditors - current account | 678,898,891 | 675,810,040 | 3,088,851 |
| Trade creditors - Invoice accruals | 219,202,737 | 216,906,894 | 2,295,843 |
| 898,101,628 | 892,716,934 | 5,384,694 | |
As at 31 December 2009 and 2008 this caption includes amounts payable to suppliers resulting from Sonae Investimentos operating activity. Sonae Investimentos believes that the fair value of these balances does not differ significantly from the book value and the effect of updating these amounts is not material.
Trade creditors' maturity can be detailed as follows:
| 31 December 2009 | 31 December 2008 | 31 December 2007 | |
|---|---|---|---|
| Total Trade creditors | 1,062,040,575 | 898,101,628 | 835,856,284 |
| Up to 90 days | |||
| Euro | 1,061,360,524 | 892,716,934 | 832,786,098 |
| % Over Tot al |
99.9% | 99.4% | 99.6% |
| More than 90 days | 680,051 | 5,384,694 | 3,070,186 |
99.9% of the total payable amount to "Trade creditors" has a maturity of less than 90 days. This figures demonstrates a significant evolution when compared to 2008 and 2007, and accommodates a very significant decrease (-87%, i.e., more 4.7 million euro) of the balance relating to higher maturities.
The balances above include approximately 40 million euro of invoices confirmed to financial institutions by the Group under contracts of "confirming", being those trade creditors capable off discounting these payments in an early date.
| Payable to | ||||
|---|---|---|---|---|
| 31 December 2009 | up to 90 days | 90 to 180 days | More than 180 days | |
| Fixed asset suppliers | 76,905,111 | 74,236,764 | 1,073,012 | 1,595,335 |
| Other debts | 56,253,410 | 52,037,021 | 179,767 | 4,036,622 |
| 133,158,521 | 126,273,785 | 1,252,779 | 5,631,957 | |
| Related undertakings | 100 | |||
| 133,158,621 | ||||
| Payable to | ||||
| 31 December 2008 | up to 90 days | 90 to 180 days | More than 180 days | |
| Fixed asset suppliers | 104,851,843 | 103,454,878 | 731,163 | 665,802 |
| Other debts | 46,794,863 | 33,785,410 | 1,248,552 | 11,760,901 |
| 151,646,706 | 137,240,288 | 1,979,715 | 12,426,703 | |
| Related undertakings | 782,843 | |||
| 152,429,549 |
The caption "Other debts" includes:
17,236,223 euro (12,132,042 euro as at 31 December 2008) of attributed discounts not yet used related to loyalty card "Cartão Cliente";
10,483,469 euro (8,545,635 euro as at December 2008) related to means of payments owned by clients as vouchers, gift cards and discount tickets;
5,973,902 euro (11,050,444 euro as at December 2008) related to payable amounts to Sonae Distribuição Brasil, SA buyer as a result of responsibilities assumed with that entity. These amounts were fully provided for;
As at 31 December 2009 and 2008, this caption includes payables amounts to other creditors and fixed assets suppliers that do not bear interests. The Board of Directors believes that the fair value of these payables is approximately its book value and the actualization effect is not material.
As at 31 December 2009 and 2008, "Other current liabilities" are made up as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Personnel costs | 86,486,304 | 81,422,113 |
| Interest payable | 6,631,919 | 22,419,351 |
| Marketing expenses | 7,543,181 | 7,886,789 |
| Other external supplies and services | 27,026,280 | 22,305,374 |
| Accrued income - rents | 4,670,177 | 6,151,609 |
| Real Estate Municipality tax | 3,889,818 | 3,287,268 |
| Share based payments (Note 28) | 891,596 | 508,264 |
| Others | 7,396,212 | 4,964,957 |
| 144,535,487 | 148,945,725 |
The caption "Personnel costs" refers mainly to payroll amounts to be paid during the next year as holiday and holiday pay.
Movements in Provisions and impairment losses over the period ended 31 December 2009 and 2008 are as follows:
| Caption | Balance as at 31 December 2008 |
Increase | Decrease | Changes in consolidation perimeter |
Balance as at 31 December 2009 |
|---|---|---|---|---|---|
| Accumulated impairment losses on investments (Note 7) | 13,158 | 128,057 | - | - | 141,215 |
| Accumulated Impairment losses on goodwill (Note 12) | 8,191,583 | - | - | - | 8,191,583 |
| Accumulated impairment losses on trade account receivables (Note 16) |
12,717,269 | 1,390,904 | (5,857,980) | 290,733 | 8,540,926 |
| Accumulated impairment losses on other debtors (Note 17) | 12,140,408 | 4,915,875 | (568,026) | - | 16,488,257 |
| Accumulated impairment losses on inventories (Note 15) | 18,510,507 | 5,664,153 | (5,352,578) | 132,608 | 18,954,690 |
| Non-current provisions | 12,953,754 | 1,548,043 | (5,238,705) | - | 9,263,092 |
| Current provisions | 2,314,563 | 829,995 | (655,675) | - | 2,488,883 |
| 66,841,242 | 14,477,027 | (17,672,964) | 423,341 | 64,068,646 | |
| Caption | Balance as at 31 December 2007 |
Increase | Decrease | Changes in consolidation perimeter |
Balance as at 31 December 2008 |
| Accumulated impairment losses on investments (Note 7) | 26,316 | - | - | (13,158) | 13,158 |
| Accumulated Impairment losses on goodwill (Note 12) | 1,374,226 | 6,817,357 | - | - | 8,191,583 |
| Accumulated impairment losses on trade account receivables (Note 16) |
12,771,387 | 1,269,602 | (1,085,980) | (237,740) | 12,717,269 |
| Accumulated impairment losses on other debtors (Note 17) | 9,242,789 | 2,875,996 | (606,821) | 628,444 | 12,140,408 |
|---|---|---|---|---|---|
| Accumulated impairment losses on inventories (Note 15) | 16,095,728 | 8,902,597 | (7,312,110) | 824,292 | 18,510,507 |
| Non-current provisions | 17,856,862 | - | (7,822,126) | 2,919,018 | 12,953,754 |
| Current provisions | 2,207,614 | - | (80,000) | 186,949 | 2,314,563 |
| 59,574,922 | 19,865,552 | (16,907,037) | 4,307,805 | 66,841,242 |
Changes in consolidation perimeter of provisions and impairment losses, during 2009 and 2008 are as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Disposal of companies | - | (1,047,849) |
| Acquisition of companies | 423,341 | 5,405,628 |
| Others | - | (49,974) |
| 423,341 | 4,307,805 |
As at 31 December 2009 and 2008 increases in provisions and impairment losses are as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Provisions and impairment losses | 6,867,019 | 10,962,955 |
| Exchange rate changes | 1,548,043 | - |
| Adjustments for inventories impairments recorded in costs of goods sold (Note 15) |
5,796,761 | 8,246,993 |
| Others | 265,204 | 655,604 |
| 14,477,027 | 19,865,552 | |
The caption Non-current Provisions includes 5,447,923 Euro (6,016,688 euro as at 31 December 2008) relating to non-current contingencies assumed by the company, when selling the subsidiary Sonae Distribuição Brasil, S.A. in 2005. This provision is being used as costs are incurred.
As at 31 December 2009 and 2008, the major Contingent liabilities were guarantees given, which are detailed as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Guarantees given: | ||
| on tax claims | 251,357,651 | 113,907,257 |
| on municipal claims | 8,998,481 | 23,255,089 |
| others | 27,298,016 | 43,437,911 |
133.891.206 euro (86.679.557 euro as at 31 December 2008) related to appeals against additional corporate income tax and VAT assessments, as well as guarantees amounting to 111,279,306 euro related to a VAT proceeding (24,212,158 euro as at 31 December 2008).
687.243 euro (9.170.327 euro as at 31 December 2008) related to VAT reimbursement requests.
During the period ended 31 December 2009, a Retail food segment company has granted a guarantee in favor of tax administration associated with a VAT proceeding, concerning the year 2004, amounting to 30,260,721.33 euro, for which the Company has presented an impugnation.
Additionally, Sonae Investimentos SGPS, SA has granted a guarantee on behalf of the subsidiary referred to above, amounting 46,893,361.33 euro in order to ensure the payment of a VAT debt concerning additional tax settlement related with the period ended as at 2005 The company will carry out an appeal and believes, based on the opinion of their tax advisers, the sentence will be favorable to the company.
A Retail segment company in Brazil granted a guarantee of approximately 28,971,147 euro (72,755,267 Brazilian real), on a tax claim, which is being judged by tax court (70,892,539 Brazilian real as at 31 December 2008).
As a consequence of the sale of a subsidiary company in Brazil, Sonae guaranteed the buyer all the losses incurred by that company arising on unfavorable decisions not open for appeal, concerning tax lawsuits on transactions that took place before the sale date (13 December 2005) and that exceed 40 million euro. As at 31 December 2009, the amount claimed by the Brazilian Tax Authorities concerning the tax lawsuits still in progress, which the company's lawyers assess as having a high probability of loss, amount to near 38 million euro, including processes paid under recovery program Brazilian State taxes ("REFIS") in the amount of 22 million euro (56 million Brazilian real).
Furthermore, there are other tax lawsuits totaling 42 million euro for which the Board of Directors, based on the lawyers' assessment, understands will not imply future losses to the old subsidiary
No provision has been registered to face risks arising from events related to guarantees given, as the Board of Directors considers that no liabilities will result for Sonae Investimentos.
As at 31 December 2009 an amount of 57,739,171 euro (57,403,222 euro as at 31 December 2008) was recorded as cost for the period concerning rents due to operational lease contacts, mainly referring to leased real estate.
Additionally, as at 31 December 2009, Sonae Investimentos had operational lease contracts, as lessee, whose minimum lease payments had the following payment schedule:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Due in: | ||
| N+1 automatically renewal | 15,466,049 | 16,899,357 |
| N+1 | 52,486,963 | 37,803,245 |
| N+2 | 47,808,715 | 36,141,981 |
| N+3 | 42,386,524 | 32,280,359 |
| N+4 | 36,643,951 | 27,723,908 |
| N+5 | 31,307,320 | 22,730,974 |
| After N+5 | 203,754,939 | 121,389,612 |
| 429,854,461 | 294,969,436 |
During 2009, it was recognized as period income the amount of 8,894,422 euro (8,793,408 Euro as at 31 December 2008) related to received rents from operational leases, mainly connected with shopping centers explored by others in Sonae Investimentos' property stores.
Additionally, as at 31 December 2009, Sonae Investimentos had operational lease contacts, as lessor, who's minimum lease payments had the following payment schedule:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Due in: | ||
| N+1 automatically renewal | 3,920,950 | 2,508,455 |
| N+1 | 5,444,607 | 6,120,683 |
| N+2 | 4,322,828 | 4,882,857 |
| N+3 | 3,689,859 | 3,855,570 |
| N+4 | 3,189,790 | 3,112,041 |
| N+5 | 2,261,874 | 2,378,234 |
| After N+5 | 837,874 | 1,447,335 |
| 23,667,782 | 24,305,175 |
As at 31 December 2009 and 2008, turnover is made up as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Sale of goods | 4,420,413,159 | 4,074,314,020 |
| Services rendered (a) | 125,452,037 | 145,379,164 |
| Turnover | 4,545,865,196 | 4,219,693,184 |
a) Mainly corresponds to the contribution of business travel agencies.
As at 31 December 2009 and 2008, Net financial expenses are as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Expenses | ||
| Interest payable | ||
| related with bank loans and overdrafts | (9,513,362) | (16,297,172) |
| related with non convertible bonds | (31,798,404) | (59,690,981) |
| related with financial leases | (277,187) | (440,411) |
| related with hedge derivatives | (3,283,100) | - |
| others | (946,881) | (1,066,290) |
| (45,818,934) | (77,494,854) | |
| Exchange losses | (4,038,339) | (3,033,662) |
| Up front fees and commissions related to loans | (3,203,245) | (2,429,807) |
| Others | (4,966,354) | (4,308,501) |
| (58,026,872) | (87,266,824) | |
| Income | ||
| Interest receivable | ||
| related with bank deposits | 356,940 | 1,704,162 |
| others | 2,798,840 | 8,232,684 |
| 3,155,780 | 9,936,846 | |
| Exchange rate gains | 5,088,189 | 5,138,572 |
| Other financial income | 25,509 | 178,990 |
| 8,269,478 | 15,254,408 | |
| Net financial expenses | (49,757,394) | (72,012,416) |
As at 31 December 2009 and 2008, "Other operational income" is as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Supplementary income | 358,939,003 | 372,781,489 |
| Exchange differences | 12,240,751 | 13,428,814 |
| Own work capitalised | 7,185,074 | 8,517,884 |
| Gains on sales of assets | 1,197,659 | 20,023,586 |
| Negative Goodwill (Note 8) | 343,359 | 9,864,000 |
| Impairment losses reversals | 1,693,355 | 1,692,801 |
| Benefits from contractual penalties | 1,256,096 | 81,082 |
| Subsidies | 694,906 | 338,226 |
| Others | 6,299,052 | 2,568,215 |
| 389,849,255 | 429,296,097 |
Supplementary income relates mainly to additional receipts from the suppliers of Sonae Investimentos, relating to: i) reimbursement of promotional campaigns carried out in the stores, ii) receipts from suppliers regarding product placement in preferred locations, and iii) discounts for prompt payment obtained.
The caption "Own work capitalized" includes 5,029,196 euro (6,749,753 euro at December 31, 2008), relating to software development conducted by a Brazilian subsidiary.
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Advertising | 106,348,696 | 95,809,705 |
| Rents | 93,462,388 | 82,827,509 |
| Subcontracts | 91,287,263 | 118,508,131 |
| Transports | 49,775,490 | 43,430,669 |
| Electricity | 41,403,606 | 40,447,745 |
| Services | 32,752,622 | 37,930,264 |
| Maintenance | 25,336,634 | 25,329,433 |
| Security | 24,473,170 | 24,128,821 |
| Cleaning up services | 23,646,962 | 22,256,142 |
| Communications | 12,036,824 | 9,363,594 |
| Travel expenses | 5,823,503 | 4,343,401 |
| Insurances | 4,605,479 | 4,063,301 |
| Others | 54,724,568 | 54,032,332 |
| 565,677,205 | 562,471,047 | |
As at 31 December 2009 and 2008, External supplies and services are as follows:
As at 31 December 2009 and 2008, Staff costs are as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Salaries | 399,758,361 | 375,766,791 |
| Social security contributions | 80,756,138 | 77,039,504 |
| Insurance | 7,758,545 | 7,787,742 |
| Welfare | 1,981,599 | 2,036,349 |
| Other staff costs | 13,888,981 | 11,688,084 |
| 504,143,624 | 474,318,470 |
As at 31 December 2009 and 2008, "Other operational expenses" are as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Costs of automatic payment terminals | 26,141,831 | 23,841,339 |
| Exchange differences | 11,802,053 | 12,428,545 |
| Donations | 6,790,252 | 6,011,128 |
| Losses on the disposal of assets | 6,060,675 | 5,927,711 |
| Municipal Property tax | 3,246,820 | 3,188,087 |
| Other taxes | 2,569,662 | 4,840,505 |
| Doubtful debts written-off | 816,037 | 1,267,282 |
| Others | 13,912,772 | 10,150,679 |
| 71,340,106 | 67,655,276 |
As at 31 December 2009 and 2008, Taxation is as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Current tax | 34,316,306 | 9,919,305 |
| Deferred tax (Note 20) | (9,981,265) | 1,578,670 |
| 24,335,041 | 11,497,975 |
At December 2008 deferred taxation includes 8,830,510 euro, relating to a withholding tax credit on income received from participation units in Real Estate Investment Trusts.
The reconciliation between the profit before taxation and the tax charge for the periods ended 31 December 2009 and 2008 is summarized as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Profit before income tax | 161,077,484 | 182,313,297 |
| Difference between capital (losses)/gains for accounting and tax purposes |
(1,768,608) | (5,698,668) |
| Impairment of goodwill | - | 8,509,916 |
| Badwill | (343,360) | (9,864,000) |
| Provisions and impairment losses not accepted for tax purposes | (6,519,356) | (11,714,876) |
| Taxable Profit | 152,446,160 | 163,545,669 |
| Use of tax losses that have not originated deferred tax assets | (18,976) | (22,543,972) |
| Recognition of tax losses that have not originated deferred tax assets | 2,305,143 | 11,344,732 |
| 154,732,327 | 152,346,429 | |
| Income tax rate in Portugal | 25.00% | 25.00% |
| 38,683,082 | 38,086,607 | |
| Effect of different income tax rates in other countries |
(5,470,586) | (5,217,095) |
| Effect of increases or decreases in deferred taxes | (8,271,601) | (10,224,993) |
| Under/(over) taxation estimates | 1,106,609 | (4,381,093) |
| Autonomous taxes and tax benefits | 975,546 | (2,775,977) |
| Municipality surcharge | 1,448,405 | 1,500,673 |
| Others | (4,136,414) | (5,490,147) |
| Income tax | 24,335,041 | 11,497,975 |
Balances and transactions with related parties during the periods ended 31 December 2009 and 2008 are as follows:
| Sales and services rendered | Purchases and services obtained | ||||
|---|---|---|---|---|---|
| Transactions | 31 December 2009 | 31 December 2008 | 31 December 2009 | 31 December 2008 | |
| Parent company | 443,762 | 633,760 | 1,515,370 | 619,228 | |
| Jointly controlled companies | 845,437 | 233,575 | 2,214,073 | 727,936 | |
| Associated companies | 32,302,022 | 17,008,853 | 764,039 | 3,402,844 | |
| Affiliated companies | 57,115,947 | 54,110,955 | - | - | |
| Other related parties (1) | 8,986,966 | 13,385,302 | 89,541,209 | 95,561,588 | |
| 99,694,134 | 85,372,445 | 94,034,691 | 100,311,596 | ||
| Interest income | Interest expenses | ||||
| Transactions | 31 December 2009 | 31 December 2008 | 31 December 2009 | 31 December 2008 | |
| Parent company | 16,853 | 121,540 | 467,774 | 225,440 | |
| Jointly controlled companies | 127,589 | 59,955 | 9,125 | 3,216 | |
| Associated companies | - | - | - | - | |
| Affiliated companies | - | - | - | - | |
| Other related parties (1) | 41,436 | - | 387,421 | 481,188 | |
| 185,878 | 181,495 | 864,320 | 709,844 |
| Accounts payable | Accounts receivable | |||||
|---|---|---|---|---|---|---|
| 31 December 2008 | 31 December 2009 | 31 December 2008 | 31 December 2009 | Balances | ||
| 168,426 | 1,688,040 | 343,935 | 535,294 | Parent company | ||
| 6,614,454 | 202,093 | 5,029,706 | 125,975 | Jointly controlled companies | ||
| 166,252 | 87,091 | 4,918,113 | 1,446,962 | Associated companies | ||
| - | 40,932 | 10,623,607 | 14,169,568 | Affiliated companies | ||
| 43,592,262 | 32,646,869 | 15,411,521 | 10,493,463 | Other related parties (1) | ||
| 50,541,394 | 34,665,025 | 36,326,882 | 26,771,262 | |||
| Granted | ||||||
| 31 December 2008 | 31 December 2009 | 31 December 2008 | 31 December 2009 | Balances | ||
| Loans | Obtained |
| Parent company | - | - | - | - |
|---|---|---|---|---|
| Jointly controlled companies | - | 126,000 | - | 4,223,500 |
| Associated companies | - | - | - | - |
| Affiliated companies | - | - | - | - |
| Other related parties (1) | 10,802,648 | 10,481,188 | 1,000,000 | 1,000,000 |
| 10,802,648 | 10,607,188 | 1,000,000 | 5,223,500 |
1) Other related parties are considered to be related party affiliates or companies under joint control of Efanor SGPS, SA that are not included in Sonae Investimentos, including companies belonging to the Sonae Group, Sonae Indústria and Sonae Capital.
During the year ended December 31, 2008 Sonae Investimentos granted treasury operations to Sonae SGPS, SA, amounting to 280.997.000 euro, which were settled during the year.
During the year ended December 31, 2008 Sonae Investimentos obtained treasury operations from Sonae SGPS, SA in the amount of 85,500,000 euro, which were settled during the year.
The amounts recorded as loans of participating companies represent borrowings to shareholders of subsidiary companies which bear interests at market rate.
The remuneration of the members of the Board of Directors and strategic direction, in all companies within Sonae Investimentos perimeter, in the years ended December 31, 2009 and 2008, are as follows:
| 31 December 2009 | 31 December 2008 | |||
|---|---|---|---|---|
| Board of Directors | Strategic direction (a) | Board of Directors | Strategic direction (a) | |
| Fixed remuneration | 461,960 | 2,320,780 | 468,560 | 2,159,920 |
| Variable remuneration Short Term | 190,900 | 1,050,500 | 204,040 | 986,636 |
| Variable remuneration Middle Term | 290,200 | 864,200 | 333,000 | 659,415 |
| 943,060 | 4,235,480 | 1,005,600 | 3,805,971 |
(a) Includes employers with responsibility for strategic management of the main companies of Sonae Investimentos (excluding members of the Board of Directors of Sonae Investimentos).
Earnings per share for the periods ended 31 December 2009 and 2008, were calculated taking into consideration the following amounts:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Net profit | ||
| Net profit taken into consideration t o calculate basic earnings per share (consolidated profit for the period) |
138,171,091 | 170,993,512 |
| Effect of dilutive potential shares Interests related to convertible bonds (net of tax) |
- - |
- - |
| Net profit taken into consideration to calculate diluted earnings per share | 138,171,091 | 170,993,512 |
| Number of shares | ||
| Weighted average number of shares used to calculated basic earnings per share |
1,000,000,000 | 1,000,000,000 |
| Effect of dilutive potential ordinary shares from convertible bonds | - | - |
| Weighted average number of shares used t o calculated diluted earnings per share |
1,000,000,000 | 1,000,000,000 |
| Earnings per share (basic and diluted) | 0.138171 | 0.170994 |
On December 31, 2009 and 2008 there is no dilutive effect on the number of shares outstanding.
As at 31 December 2009 and 2008, cash receipts and cash payments related to investments are as follows:
| 31 December 2009 | 31 December 2008 | |
|---|---|---|
| Receipts | ||
| Price adjustment of a subsidiary | 3,432,850 | - |
| Price adjustment of Continente Hipermercados | - | 30,113,103 |
| Sale of 50% of travel business | - | 15,700,000 |
| Others | 1,000,031 | 1,452,883 |
| 4,432,881 | 47,265,986 | |
| 31 December 2009 | 31 December 2008 | |
| Payments | ||
| Imosede Capital Increase | 15,000,063 | 14,878,381 |
| Acquisition of Geotur | - | 12,028,500 |
| Others | 6,516,031 | 13,608,144 |
| 21,516,094 | 40,515,025 |
The contributions of the main segments identified in years 2009 and 2008 can be analyzed as follows:
| Food based Retail | Specialised Retail | Investment Management |
Retail Real Estate | Eliminations and adjustments |
Total | |
|---|---|---|---|---|---|---|
| 31 December 2009 | ||||||
| Turnover | 3,239,177,441 | 1,132,040,059 | 167,667,739 | 123,117,232 | (116,137,275) | 4,545,865,196 |
| Ex-Fuel | 3,106,023,672 | 1,132,040,059 | 167,667,739 | 123,117,232 | (116,137,275) | 4,412,711,427 |
| Fuel | 133,153,769 | - | - | - | - | 133,153,769 |
| EBITDA | 198,707,702 | 48,104,311 | (1,886,786) | 110,938,755 | - | 355,863,982 |
| EBIT | 124,026,421 | 9,873,941 | (7,123,026) | 83,071,313 | - | 209,848,649 |
| Invested capital | 421,066,190 | 249,684,220 | 79,907,454 | 1,523,249,390 | - | 2,273,907,254 |
| Sales area [000 m2 ] |
528 | 304 | 67 | - | - | 899 |
| Food based Retail | Specialised Retail | Investment Management |
Retail Real Estate | Eliminations and adjustments |
Total | |
| 31 December 2008 | ||||||
| Turnover | 3,081,018,275 | 928,294,963 | 202,987,856 | 109,440,712 | (102,048,622) | 4,219,693,184 |
| Ex-Fuel | 2,929,735,617 | 928,294,963 | 202,987,856 | 109,440,712 | (102,048,622) | 4,068,410,526 |
| Fuel | 151,282,658 | - | - | - | - | 151,282,658 |
| EBITDA | 186,803,377 | 52,015,207 | 5,845,524 | 110,095,656 | - | 354,759,764 |
| EBIT | 123,512,742 | 27,503,824 | 1,730,885 | 87,654,242 | - | 240,401,693 |
| Invested capital | 483,247,828 | 175,612,172 | 86,471,044 | 1,411,291,922 | - | 2,156,622,966 |
Includes the contribution of the Group's activity associated with the insignias of food retail (Continente, Modelo, Bom Bocado, Área Saúde and Book.it) and fuels (which is operated under the banner Continente).
Includes the contribution of Group activity associated with the insignia of non-food retail (Worten, Worten Mobile, Worten Gamer, Vobis, Sport Zone, Loop, Modalfa e Zippy).
Includes work of the Group's activity associated with Maxmat and travel agencies.
Includes work of real estate assets owned and managed by Sonae Investimentos, including commercial galleries attached to units Continente and Modelo.
Include consolidation adjustments and eliminations of intra-group balances.In the turnover caption, these values refer mainly to the elimination of rents invoiced by the Real Estate Segment to other Segments.
Turnover + Other income – Badwill – Reversion of impairment losses – Operational costs
Gross real estate assets + other fixed assets (including Goodwill) - amortizations and impairment losses + financial investments + working capital
The accompanying financial statements were approved by the Board of Directors on 15 March 2010, nevertheless they are still subject to approval at the Shareholders Annual General Meeting.
The Board of Directors
______________________________________ Duarte Paulo Teixeira de Azevedo (President)
______________________________________ Nuno Manuel Moniz Trigoso Jordão (CEO)
______________________________________ Ângelo Gabriel Ribeirinho dos Santos Paupério
_______________________________________
Álvaro Carmona e Costa Portela
(Translation of individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
(Amounts expressed in euro)
| ASSETS | Notes | 31.December.2009 | 31.December.2008 |
|---|---|---|---|
| NON-CURRENT ASSETS: | |||
| Intangible assets | 6 | 7,160 | 9,392 |
| Tangible assets | 6 | 2,786 | 4,766 |
| Investments | 5 | 2,349,634,766 | 2,328,609,041 |
| Deferred tax assets | 7 | 1,736,158 | 1,296,945 |
| Loans granted to group companies | 4 , 8 | 1,000,150,633 | 1,263,332,780 |
| Total non-current assets | 3,351,531,503 | 3,593,252,924 | |
| CURRENT ASSETS: | |||
| Trade accounts receivable | 4 , 9 | 1,319,180 | 1,506,614 |
| Group companies | 4 , 10 | 310,119,510 | 321,814,399 |
| Other debtors | 4 , 11 | 6,242,723 | 7,404,536 |
| Taxes recoverable | 1 2 |
668,567 | 7,528,261 |
| Other current assets | 4 , 13 | 4,337,057 | 2,937,398 |
| Derivatives | 4 , 14 | - | 1,776,634 |
| Cash and cash equivalents | 4 , 15 | 51,973,423 | 51,426,604 |
| Total current assets | 374,660,460 | 394,394,446 | |
| TOTAL ASSETS | 3,726,191,963 | 3,987,647,370 | |
| EQUITY AND LIABILITIES | |||
| EQUITY: | |||
| Share capital | 1 6 |
1,000,000,000 | 1,000,000,000 |
| Legal reserve | 1 7 |
114,000,000 | 99,300,000 |
| Other reserves | 1 7 |
826,785,421 | 661,498,223 |
| Profit for the period | 61,758,365 | 266,112,081 | |
| TOTAL EQUITY | 2,002,543,786 | 2,026,910,304 | |
| LIABILITIES: | |||
| NON-CURRENT LIABILITIES: | |||
| Bank loans | 4 , 18 | 285,894,893 | 230,000,000 |
| Bonds | 4 , 18 | 987,483,025 | 1,001,716,603 |
| Deferred tax liabilities | 7 | 1,379 | 472,363 |
| Total non-current liabilities | 1,273,379,297 | 1,232,188,966 | |
| CURRENT LIABILITIES: | |||
| Bank loans | 4 , 18 | 3,787,425 | 21,476,433 |
| Short term portion of non-currents bonds | 4 , 18 | 64,899,489 | 99,978,611 |
| Derivatives | 4 , 14 | 7,823,283 | 4,894,132 |
| Trade accounts payable | 4 , 19 | 261,857 | 101,260 |
| Group companies | 4 , 10 | 342,971,182 | 575,639,729 |
| Other accounts payable | 4 | 8,151 | 5,650 |
| Taxes and contributions payable | 1 2 |
21,559,067 | 2,152,100 |
| Other current liabilities | 4 , 20 | 8,958,426 | 24,300,185 |
| Total current liabilities | 450,268,880 | 728,548,100 | |
| TOTAL EQUITY AND LIABILITIES | 3,726,191,963 | 3,987,647,370 |
The accompanying notes are part of these individual financial statements.
(Translation of individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
| Notes | 4 h Quarter ended t 31 December 2009 (Unaudited) |
4th Quarter ended 31 December 2008 (Unaudited) |
31.December.2009 31.December.2008 | ||
|---|---|---|---|---|---|
| Services rendered | 2 5 |
383,016 | 399,222 | 1,627,527 | 1,590,069 |
| Gains or losses on investments | 2 6 |
54,125,788 | 12,029,772 | 55,438,308 | 248,329,909 |
| Financial income | 2 7 |
13,150,224 | 25,621,891 | 70,363,460 | 93,227,964 |
| Other income | 2 8 |
314,733 | 1,471,397 | 1,955,230 | 3,747,733 |
| External supplies and services | 2 9 |
(366,755) | (447,702) | (1,373,406) | (1,829,373) |
| Staff costs | (218,129) | (187,269) | (1,184,259) | (608,088) | |
| Depreciation and amortisation | 6 | (1,111) | (1,246) | (4,469) | (144,511) |
| Provisions and Impairment losses | 2 2 |
(539,611) | - | (539,611) | - |
| Financial expenses | 2 7 |
(10,141,321) | (23,190,607) | (59,330,458) | (84,545,200) |
| Other expenses | 3 0 |
(427,719) | (1,412,465) | (2,303,261) | (3,190,196) |
| Profit/(Loss) before taxation | 56,279,115 | 14,282,993 | 64,649,061 | 256,578,307 | |
| Taxation | 3 1 |
(304,256) | 4,435,717 | (2,890,696) | 9,533,774 |
| Profit/(Loss) after taxation | 55,974,859 | 18,718,710 | 61,758,365 | 266,112,081 | |
| Earnings per share (basic and diluted) | 3 2 |
0.056 | 0.019 | 0.062 | 0.266 |
The accompanying notes are part of these individual financial statements.
(Translation of individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
| Notes | 31.December.2009 | 31.December.2008 | |
|---|---|---|---|
| Net Profit / (Loss) for the period | 61,758,365 | 266,112,081 | |
| Changes in hedging reserve | (1,900,004) | (4,874,682) | |
| Deferred income tax relating to changes in hedging reserves | 7 | 775,121 | 1,020,170 |
| Total individual comprehensive income for the period | 60,633,482 | 262,257,569 |
The accompanying notes are part of these individual financial statements.
(Translation of individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
(Amounts expressed in euro)
| Reserves and Retained Earnings | ||||||||
|---|---|---|---|---|---|---|---|---|
| Other Reserves Total Reserves | ||||||||
| Share | Own | Legal | Hedging | and Retained | and Retained | Net | Total | |
| Capital | Shares | Reserve | Reserve | Earnings | Earnings | Profit/(Loss) | ||
| Balance as at 1 January 2008 | 1,100,000,000 | - | 95,000,000 | 538,170 | 824,976,791 | 920,514,961 | 84,137,774 | 2,104,652,735 |
| Total comprehensive income for the period | - | - | - | (3,854,512) | - | (3,854,512) | 266,112,081 | 262,257,569 |
| Appropriation of profit of 2007: | ||||||||
| Transfer to legal reserves and retained earnings | - | - | 4,300,000 | - | 79,837,774 | 84,137,774 | (84,137,774) | - |
| Dividends distributed | - | - | - | - | (85,000,000) | (85,000,000) | - | (85,000,000) |
| Acquisition of own shares | - | (255,000,000) | - | - | - | - | - | (255,000,000) |
| Extinction of own shares | (100,000,000) | 255,000,000 | - | - | (155,000,000) | (155,000,000) | - | - |
| Balance as at 31 December 2008 | 1,000,000,000 | - | 99,300,000 | (3,316,342) | 664,814,565 | 760,798,223 | 266,112,081 | 2,026,910,304 |
| Balance as at 1 January 2009 | 1,000,000,000 | - | 99,300,000 | (3,316,342) | 664,814,565 | 760,798,223 | 266,112,081 | 2,026,910,304 |
| Total comprehensive income for the period | - | - | - | (1,124,883) | - | (1,124,883) | 61,758,365 | 60,633,482 |
| Appropriation of profit of 2008: | ||||||||
| Transfer to legal reserves and retained earnings | - | - | 14,700,000 | - | 251,412,081 | 266,112,081 | (266,112,081) | - |
| Dividends distributed | - | - | - | - | (85,000,000) | (85,000,000) | - | (85,000,000) |
| Balance as at 31 December 2009 | 1,000,000,000 | - | 114,000,000 | (4,441,225) | 831,226,646 | 940,785,421 | 61,758,365 | 2,002,543,786 |
The accompanying notes are part of these individual financial statements.
(Translation of individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
(Amounts expressed in euro)
| Notes | 31.December.2009 | 31.December.2008 | |
|---|---|---|---|
| OPERATING ACTIVITIES: | |||
| Cash receipts from trade debtors | 2,031,875 | 3,627,159 | |
| Cash paid to trade creditors | 1,213,249 | 1,912,428 | |
| Cash paid to employees | 863,494 | 1,696,053 | |
| Cash flow generated by operations | (44,868) | 18,678 | |
| Income taxes (paid) / received | (12,923,498) | (29,820,959) | |
| Other cash receipts and (payments) relating to operating activities | 151,041 | 116,549 | |
| Net cash flow from operating activities (1) | 13,029,671 | 29,956,186 | |
| INVESTMENT ACTIVITIES: | |||
| Cash receipts arising from: | |||
| Investments | 25,471,000 | 23,817,756 | |
| Interest and similar income | 71,180,744 | 80,155,518 | |
| Dividends | 1,312,520 | 255,629,909 | |
| Others | - | 611,200,000 | |
| Loans granted | 2,838,115,811 | 3,608,374,675 | |
| 2,936,080,075 | 4,579,177,858 | ||
| Cash payments arising from: | |||
| Investments | (22,775,937) | (350,676,406) | |
| Tangible assets | (257) | (33) | |
| Intangible assets | - | (171,415) | |
| Loans granted | (2,523,958,552) | (4,299,615,546) | |
| Net cash used in investment activities (2) | (2,546,734,746) 389,345,329 |
(4,650,463,400) (71,285,542) |
|
| FINANCING ACTIVITIES: | |||
| Cash receipts arising from: | |||
| Loans obtained | 12,394,973,792 | 5,918,191,730 | |
| 12,394,973,792 | 5,918,191,730 | ||
| Cash payments arising from: | |||
| Loans obtained | (12,636,398,079) | (5,407,496,230) | |
| Interest and similar charges | (74,389,221) | (79,461,198) | |
| Dividends | (85,000,000) | (85,000,000) | |
| Acquisition of own shares | - | (255,000,000) | |
| (12,795,787,300) | (5,826,957,428) | ||
| Net cash used in financing activities (3) | (400,813,508) | 91,234,302 | |
| Net increase in cash and cash equivalents (4) = (1) + (2) + (3) | 1,561,492 | 49,904,946 | |
| Cash and cash equivalents at the beginning of the period | 1 5 |
49,950,171 | 45,224 |
| Cash and cash equivalents at the end of the period | 1 5 |
51,511,663 | 49,950,171 |
| The accompanying notes are part of these individual financial statements. | The Board of Directors, | ||
| 77 |
(Translation of individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
(Amounts expressed in euro)
SONAE INVESTIMENTOS, SGPS, SA (formerly known as Sonae Distribuição, SGPS, SA), "the Company" or "Sonae Investimentos" it's a Portuguese Corporation, with head-office in Rua João Mendonça nº 529, 4464-501 Senhora da Hora, Matosinhos, Portugal.
The Company's main activity is the management of shareholdings (Note 5).
The company financial statements are presented as required by Commercial Companies Code. According to Decree-Law 35/2005 of 17th February, the Company financial statements have been prepared in accordance with International Financial Reporting Standards as adopted by the European Union.
The principal accounting policies adopted in preparing the accompanying individual financial statements are as follows:
The accompanying financial statements have been prepared in accordance with the International Financial Reporting Standards (IFRS), applicable on 1 January 2009, as adopted by the European Union. This standards were issued by the International Accounting Standards Board ("IASB") and interpretations issued by International Financial Reporting Interpretations Committee ("IFRIC") or by the previous Standing Interpretations Committee ("SIC"), that have been adopted by the European Union.
The accompanying financial statements have been prepared from the books and accounting records on a going concern basis and under the historical cost convention, except for financial instruments and investment properties which are stated at fair value.
Up to the approval date of these financial statements, the European Union endorsed the following standards, interpretations, amendments and revisions, some of which have become effective during the year 2009:
| Effective Date | |
|---|---|
| (for financial years beginning | |
| With mandatory application in 2009: | on/after) |
| IFRS 1 / IAS 27 – Amendments (Cost of an investment in a subsidiary, jointly controlled entity or associate) |
01-01-2009 |
| IAS 39 – Amendments (Reclassification of financial assets) | 01-07-2008 |
| IFRS 2 – Share-based Payments - Amendments (Vesting conditions and cancellations) |
01-01-2009 |
| IAS 23 – Borrowing Costs (revised) | 01-01-2009 |
| IAS 32 / IAS 1 – Amendments (Puttable financial instruments and obligations arising on liquidation) |
01-01-2009 |
| IAS 1 – Presentation of financial statements (revised) | 01-01-2009 |
| IFRIC 13 – Customer loyalty programmes | 01-07-2008 |
| IFRS 8 – Operating segments | 01-01-2009 |
| IFRS 7 – Amendments (Improving disclosures about fair value measurements and liquidity risk ) |
01-01-2009 |
| Improvements to the International Financial Reporting Standards (2007) | Several (on/after 01-01-2009) |
The adoption, during the 2009 of the above mentioned Standards did not produce material impacts on the Company financial statements , with the exception of presentation and disclosure improvements, as a result of the adoption of revised version of IAS 1.
The IAS 1 (Revised) changed the terminology, as well as the format and content of the financial statements.
| Effective Date | |
|---|---|
| (for financial years beginning | |
| With mandatory application after 2009: | on/after) |
| IAS 32 – Amendments (Clarification of right issues) | 01-02-2010 |
| IAS 39 – Amendments (Eligible hedged items) | 01-07-2009 |
| IFRS 3 – Business Combination e IAS 27 – Consolidated and Separate Financial Statements (revised 2008) |
01-07-2009 |
| IFRS 1 (Revised) – First-time adoption of International Reporting Standards | 01-01-2010 |
| IFRIC 12 – Service Concession Arrangements | 01-01-2010 |
| IFRIC 15 – Agreements for the Construction of Real Estate | 01-01-2010 |
| IFRIC 16 – Hedges of a Net Investment in a Foreign Operation | 01-07-2009 |
| IFRIC 9 e IAS 39 – Amendments (Reassessment of Embedded Derivates) | Financial years beginning on/after30-06-09 |
|---|---|
| IFRIC 17 – Distributions of Non-cash as-sets to owners | 01-07-2009 |
| IFRIC 18 – Transfers of Assets from Customers | Transfers made on/after 01-07-09 |
| The above mentioned endorsed standards were not adopted by Sonae in 2009, because its application is not mandatory |
The above mentioned endorsed standards were not adopted by Sonae in 2009, because its application is not mandatory for this financial year, and Sonae decided not to make an early adoption of the standards.
It is not expected that material impacts will arise on the adoption of the above mentioned standards.
Tangible assets are recorded at acquisition cost net of depreciation and accumulated impairment losses.
Depreciation charges for the year are calculated on a straight line basis over the useful life of each asset in the caption Depreciation and amortization.
The impairment losses in the realisable value of tangible assets are recorded in the year they arise in the caption of the Income Statement - "Impairment losses".
Intangible assets are stated at acquisition cost, net of amortisation and accumulated impairment losses. Intangible assets are only recognised if it is probable that future economic benefits will flow from them, if they are controlled by the Company and if their cost can be reliably measured.
Depreciation charges for the year are calculated on a straight line basis over the useful life of each asset in the caption Depreciation and amortization.
Borrowing costs are usually recognised as an expense in the period in which they are incurred on an accruals basis in accordance with effective interest rate method.
The Company classifies the financial instruments in the categories presented and conciliated with the Balance Sheet disclosed in Note 4.
Equity investments in subsidiaries and associates are accounted for accordingly with IAS 27, at acquisition cost net of impairment losses.
Investments are classified into the following categories:
Held to maturity investments are classified as non-current assets unless they mature within 12 months of the balance sheet date. Investments classified as held to maturity have defined maturities and the Group has the intention and ability to hold them until the maturity date.
The investments measured at fair value through profit or loss include the investments held for trading that the company acquires for sale in a short period of time, and are classified in the balance sheet as current assets.
The Company classifies as available for sale those investments that are neither included as investments measured at fair value through profit or loss nor as investments held to maturity. These assets are classified as non-current assets, except if the sale is expected to occur within 12 months from the date of classification.
All purchases and sales of investments are recognized on the trade date, independently of the settlement date.
Investments are initially recorded at acquisition cost, which is the fair value of the consideration paid for them. In the case of Investments Held to maturity or Available for sale investments, transaction costs are included in the acquisition costs.
After its initial recording, investments measured at fair value through profit or loss and Available for sale investments are subsequently carried at fair values, by reference to their quoted market value at balance sheet date, without any deduction for transaction costs which may be incurred on sale. Investments in equity instruments that do not have a quoted market price and whose fair value cannot be reliably measured are stated at cost, less impairment losses.
Gains or losses arising from a change in fair value of available for sale investments are recognised directly in equity, under Fair value reserve, in the caption Other reserves, until the investment is sold or otherwise disposed of, or until it is determined to be impaired, at which time the cumulative gain or loss previously recognised in equity is transferred to net profit or loss.
Gains or losses arising from a change in fair value of investments measured at fair value through profit or loss are recorded in the Income statement captions Financial expenses or Financial income.
Held to maturity investments are carried at amortised cost using the effective interest rate, net of capital reimbursements and interest income received.
Loans and accounts receivable are recorded at amortised cost using the effective rate method net of accumulated impairment losses, in order to reflect its realisable value.
Interest income is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial.
These financial investments arise when the Company provides money or services directly to a debtor with no intention of trading the receivable.
Loans and receivables are recorded as current assets, except when its maturity is greater than 12 months from the balance sheet date, situations when they are classified as non-current assets. Loans and receivables are included in the captions presented in Note 4.
Receivables are stated at net realisable value corresponding to their nominal value less impairment losses (recorded under the caption "Provisions and Impairment losses" in accounts receivable).
Impairment is recognised if there is objective and measurable evidence that, as a result of one or more events that occurred, the balance will not be fully received.
For financial assets carried at amortised cost, the amount of the impairment is the difference between the asset's carrying amount and the present value of estimated future cash flows, discounted at the financial asset's original effective interest rate. If the receipt of the full amount is expected to be within one year the discount is considered null.
Financial liabilities and equity instruments are classified and accounted for based on their contractual substance, independently from the legal form they assume.
Loans are recorded as liabilities at their nominal value, net of up-front fees and commissions related to the issuance of those instruments. Financial expenses are calculated based on the effective interest rate and are recorded in the income statement on an accruals basis, in accordance with the accounting policy defined in Note 2.8. The portion of the effective interest charge relating to up-front fees and commissions, if not paid in the period, is added to the book value of the loan.
Trade accounts payable are stated at their nominal value. There is no discount, as it is immaterial.
The Company uses derivatives in the management of its financial risks to hedge such risks. Derivatives are not used for trading purposes.
Derivatives classified as cash flow hedge instruments are used by the Company mainly to hedge interest rate risks on loans obtained. Conditions established for these cash flow hedge instruments are identical to those of the corresponding loans in terms of base rates, calculation rules, rate setting dates and repayment schedules of the loans and for these reasons they qualify as perfect hedges. The gain or loss relating to the ineffective portion of the hedge, if any, is recorded in the Income Statement under Financial Income or Financial Expenses.
The Company's criteria for classifying a derivative instrument as a cash flow hedge instrument include:
Cash flow hedge instruments used by the Company to hedge the exposure to changes in interest of its loans are initially accounted for at cost, if any which corresponds to its fair value, and subsequently adjusted to their corresponding fair value. Changes in fair value of these cash flow hedge instruments are recorded in equity under the caption Hedging reserves, included in the caption Reserves and Retained Earnings, and then recognised in the income statement over the same period in which the hedged instrument affects profit or loss.
The fair value of these instruments is estimated by the Company using specific software based on the discounted cash flow of the difference between the fixed interest rate of the fixed leg and the indexed variable interest rate inherent to the variable leg, through the use of interest rate curves taken from Bloomberg.
Hedge accounting of derivative instruments is discontinued when the instrument matures or is sold. Whenever a derivative instrument can no longer be qualified as a hedging instrument, the fair value differences recorded in equity under the caption Hedging reserve included in the caption Reserves and Retained Earnings, are transferred to profit or loss of the period or to the carrying amount of the asset that resulted from the hedged forecast transaction. Subsequent changes in fair value are recorded in the income statement.
When embedded derivatives exist, they are accounted for as separate derivatives when the risks and the characteristics are not closely related to economic risks and characteristics of the host instruments, and this is not stated at fair value through profit or loss.
Own shares are recorded at acquisition cost as a reduction to equity. Gains or losses arising from sales of own shares are directly recorded in Equity.
Cash and cash equivalents include cash on hand, cash at bank, term deposits and other treasury applications which mature in less than three months and are subject to insignificant risk of change in value.
In the cash flow statement, cash and cash equivalents also include bank overdrafts, which are included in the balance sheet caption of current bank loans.
The effective interest rate method is a method of calculating the amortised cost of a financial asset or liability and of allocating interest income or expense over the relevant period.
Financial assets, other than Investments measured at fair value through profit or loss, are assessed for indicators of impairment at each balance sheet date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows of the investment have been impacted.
For non-quoted equity instruments determining whether the investment is impaired requires an estimation of the value in use of the investment. The value in use calculation requires the entity to estimate the future cash flows expected to arise for the entity and a suitable discount rate in order to calculate present value.
For financial assets carried at amortised cost, the amount of the impairment is the difference between the asset's carrying amount and the present value of estimated future cash flows, discounted at the financial asset's original effective interest rate.
For investments in subsidiaries (equity investments and loans granted) the impairment analysis is based on the fair value estimate of its net assets.
The above mentioned estimate is based on the fair value computation of the value in use of its holdings by means of discounted cash flow models.
It is the Board of Directors understanding that the use of the above mentioned methodology is adequate to conclude on the eventual existence of financial investments impairment as it incorporates the best available information as at the date of the financial statements.
If, in a subsequent period, the amount of the impairment loss decreases and the decrease can be related objectively to an event occurring after the impairment was recognised, the previously recognised impairment loss is reversed through profit or loss to the extent that the carrying amount of the investment at the date the impairment is reversed does not exceed what the amortised cost would have been had the impairment not been recognised.
In respect of equity available for sale securities, impairment losses previously recognised through profit or loss are not reversed. Any increase in fair value subsequent to an impairment loss is recognised directly in equity.
Share-based payments result from deferred performance bonus plans that are referenced to the evolution of the Sonae, SGPS, S.A. shares' price (parent company of Sonae Investimentos, SGPS, SA).
The value of these responsibilities is determined at the time of assignment (usually in March of each year) and subsequently updated at the end of each reporting period depending on the number of shares allotted and the fair value of the reporting date. The responsibility is recorded on staff costs and other current liabilities, linearly between the date of assignment and expiration date, in proportion to the time between those dates.
Contingent liabilities are not recorded in the financial statements. Instead they are disclosed in the notes to the financial statements, unless the probability of a cash outflow is remote, in which case, no disclosure is made.
Contingent assets are not recorded in the financial statements but disclosed when future economic benefits are probable.
Revenue from services rendered is recorded in the income statement taking into consideration the stage of completion of the transaction at balance sheet date.
Dividends are recognised as income in the year they are attributed to the shareholders.
Income and expenses are recorded in the year to which they relate, independently of the date of the corresponding payment or receipt. Income and expenses for which their real amount is not known are estimated.
Other current assets and Other current liabilities include income and expenses of the reporting year which will only be invoiced in the future. Those captions also include receipts and payments that have already occurred but that correspond to income or expenses of future years, when they will be recognised in the income statement.
Events after the balance sheet date that provide additional information about conditions that existed at the balance sheet date (adjusting events), are reflected in the financial statements. Events after the balance sheet date that are nonadjusting events are disclosed in the notes when material.
The most significant accounting estimates reflected in the financial statements are as follows:
Estimates used are based on the best information available during the preparation of these financial statements and are based on the best knowledge of past and present events. Although future events, are not controlled by the Company are not foreseeable, some could occur and have impact on the estimates. Therefore and due to this uncertainty the outcome of the transactions being estimated may differ from the initial estimate. Changes to the estimates used by management that occur after the approval date of these consolidated financial statements, will be recognised in net income prospectively, in accordance with IAS 8.
Sonae Investimentos is taxed in accordance with Special Regime of Taxing Groups of Companies (Parent company). Each company included in this regime records income tax for the year in its individual accounts in the caption "Group companies". When a subsidiary contributes with a tax loss, it reflects, in its individual accounts, the amount of tax corresponding to the loss to be compensated by the profits of the other companies covered by this regime.
Deferred taxes are calculated using the balance sheet liability method, reflecting the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Deferred tax assets and liabilities are calculated and annually remeasured using the tax rates that have been enacted or substantively enacted and therefore expected to apply in the periods when the temporary differences are expected to reverse.
Deferred tax assets are recognized only when it is probable that sufficient taxable profits will be available against which the deferred tax assets can be used, or when taxable temporary differences are recognized and expected to reverse in the same period. At each balance sheet date an assessment of the deferred tax assets recognized is made, being reduced whenever their future use is no longer probable.
Deferred tax assets and liabilities are recorded in the income statement, except if they relate to items directly recorded in equity. In these cases the corresponding deferred tax is recorded in Equity.
Risk management general principles are approved by the Board of Directors, and its implementation is supervised by group's finance department.
The interest and exchange rate risk have a decisive importance in the Company's market risk management.
Derivatives are used to hedge certain exposures related to its operating business and, as a rule, Sonae Investimentos does not enter into derivatives or other financial instruments that are unrelated to its operating business or for speculative purposes.
The group exposure to the interest rate risk arises mainly from the long term loans which bear interests indexed to Euribor.
The group aim is to limit the cash-flow and net income volatility having in mind their operational activity profile by the use of an adequate combination of variable and fix rate debt. Group's policy allows interest rate derivates usage in order to reduce Euribor's variability exposure and not for speculative purposes.
Derivatives used by the group in interest rate risk management qualify as hedging instruments as they configure perfect hedging operations. Conditions established for these cash flow hedge instruments are identical to those of the corresponding loans in terms of base rates, calculation rules, rate setting dates and repayment schedules of the loans and for these reasons they qualify as perfect hedges.
Sensitivity Analysis:
The interest rate sensitivity analysis is based on the following assumptions:
Changes in market interest rates affect the interest income or expense of variable interest financial instruments (the interest payments of which are not designated as hedged items of cash flow hedges against interest rate risks). As a consequence, they are included in the calculation of income-related sensitivities;
Changes in market interest rates only affect interest income or expense in relation to financial instruments with fixed interest rates if these are recognised at their fair value. As such, all financial instruments with fixed interest rates that are carried at amortised cost are not subject to interest rate risk as defined in IFRS 7;
In the case of fair value hedges designed for hedging interest rate risks, when the changes in the fair values of the hedged item and the hedging instrument attributable to interest rate movements are offset almost completely in the income statement in the same period, these financial instruments are also not exposed to interest rate risk;
Changes in the market interest rate of financial instruments that were designated as hedging instruments in a cash flow hedge (to hedge payment fluctuations resulting from interest rate movements) affect the hedging reserve in equity and are therefore taken into consideration in the equity-related sensitivity calculations;
Changes in the fair values of derivative financial instruments and other financial assets and liabilities are estimated by discounting the future cash flows to net present values using appropriate market rates prevailing at the year end, and assuming a parallel shift in interest rate curves;
For the purposes of sensitivity analysis, such analysis is performed based on all financial instruments outstanding during the year.
Under the previously mentioned assumptions, if interest rates of euro denominated financial instruments had been 75 basis points higher, the company net profit before tax as at 31 December 2009 would decrease by approximately 1.3 million euro (at 31 December 2008 would decrease 3.4 million euro). Total equity, as at 31 December 2009, would increase by about 1.6 million euro as a result of the effect of changing interest rate up 75 basis points, excluding the effect on Profit and loss for the period.
Sonae does not have any material foreign exchange rate exposure at holding level, since almost all assets and liabilities are denominated in Euro.
The purpose of liquidity risk management is to ensure, at all times, that the group has the financial capacity to fulfill its commitments as they become due and to carry on its business activities and strategy, through the management of the trade off cost and maturity of debt.
The Company follows an active policy of re-financing its debt by maintaining a high level of unused and available on demand resources to face short term needs and by increasing or maintaining an adequate debt maturity, according to the estimated cash-flows, and to the capability of leveraging its balance sheet.
Negotiating contractual terms which reduce the possibility of the lenders being able to demand an early termination is also considered as an important mean of managing liquidity risk. The group also assures, in its relationship with financial
institutions, a high level of diversification of financing sources and counterparties, in order to ease the ability of entering new loan agreement and to minimize the effects of any relationship discontinuance.
The liquidity analysis for financial instruments is presented next to each related liability class note.
The Company is mainly exposed to credit risk, as a result of the loans granted to participation Companies.
The Company is also exposed to credit risk in its relationship with financial institutions, in result of bank deposits, debt instruments available facilities, derivates, among others.
The credit risk is limited by risk concentration management, and by a selection of counterparties, which have a high national and international prestige, with at least a credit rating of BBB or an equivalent rating issued by other international agencies.
The accounting policies disclosed in Note 2.5 as at 31 December 2009, have been applied to the line items below:
| Financial assets | 31.December.2009 | |||||
|---|---|---|---|---|---|---|
| Notes | Loans and accounts receivable |
Subtotal | Assets not w ithin IFRS 7 scope |
Total | ||
| Non-current assets: | ||||||
| Loans granted to group companies | 8 | 1,000,150,633 | 1,000,150,633 | - | 1,000,150,633 | |
| 1,000,150,633 | 1,000,150,633 | - | 1,000,150,633 | |||
| Current assets: | ||||||
| Trade accounts receivables | 9 | 1,319,180 | 1,319,180 | - | 1,319,180 | |
| Group companies | 10 | 310,119,510 | 310,119,510 | - | 310,119,510 | |
| Other debtors | 11 | 6,242,723 | 6,242,723 | - | 6,242,723 | |
| Other current assets | 13 | 1,625,756 | 1,625,756 | 2,711,301 | 4,337,057 | |
| Cash and cash equivalents | 15 | 51,973,423 | 51,973,423 | - | 51,973,423 | |
| 371,280,592 | 371,280,592 | 2,711,301 | 373,991,893 |
| Financial Liabilities | 31.December.2009 | |||||
|---|---|---|---|---|---|---|
| Notes | Loans and accounts payable |
Derivatives used for cash flow hedging |
Subtotal | Liabilities not w ithin IFRS 7 scope |
Total | |
| Non-current liabilities: | ||||||
| Bank loans | 18 | 285,894,893 | - | 285,894,893 | - | 285,894,893 |
| Bonds | 18 | 987,483,025 | - | 987,483,025 | - | 987,483,025 |
| 1,273,377,918 | - | 1,273,377,918 | - | 1,273,377,918 | ||
| Current liabilities: | - | |||||
| Bank loans | 18 | 3,787,425 | - | 3,787,425 | - | 3,787,425 |
| Short term portion of non-current bonds | 18 | 64,899,489 | - | 64,899,489 | - | 64,899,489 |
| Derivatives | 14 | - | 7,823,283 | 7,823,283 | - | 7,823,283 |
| Trade accounts payable | 19 | 261,857 | - | 261,857 | - | 261,857 |
| Group companies | 10 | 342,971,182 | - | 342,971,182 | - | 342,971,182 |
| Other accounts payable | 8,151 | - | 8,151 | - | 8,151 | |
| Other current liabilities | 20 | 8,102,661 | - | 8,102,661 | 855,765 | 8,958,426 |
| 420,030,765 | 7,823,283 | 427,854,048 | 855,765 | 428,709,813 |
The accounting policies disclosed in note 2.5 as at 31 December 2008, have been applied to the items below classified as follows:
| Financial assets | 31.December.2008 | |||||||
|---|---|---|---|---|---|---|---|---|
| Notes | Loans and accounts receivable |
Derivatives used for cash flow hedging |
Subtotal | Assets not w ithin IFRS 7 scope |
Total | |||
| Non-current assets: | ||||||||
| Loans granted to group companies | 8 | 1,263,332,780 | - | 1,263,332,780 | - | 1,263,332,780 | ||
| 1,263,332,780 | - | 1,263,332,780 | - | 1,263,332,780 | ||||
| Current assets: | ||||||||
| Trade accounts receivables | 9 | 1,506,614 | - | 1,506,614 | - | 1,506,614 | ||
| Group companies | 10 | 321,814,399 | - | 321,814,399 | - | 321,814,399 | ||
| Other debtors | 11 | 7,404,536 | - | 7,404,536 | - | 7,404,536 | ||
| Other current assets | 13 | 1,870,069 | - | 1,870,069 | 1,067,329 | 2,937,398 | ||
| Derivatives | 14 | - | 1,776,634 | 1,776,634 | - | 1,776,634 | ||
| Cash and cash equivalents | 15 | 51,426,604 | - | 51,426,604 | - | 51,426,604 | ||
| 384,022,222 | 1,776,634 | 385,798,856 | 1,067,329 | 386,866,185 |
| Financial Liabilities | 31.December.2008 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | Loans and accounts payable |
Derivatives used for cash flow hedging |
Subtotal | Liabilities not w ithin IFRS 7 scope |
Total | ||
| Non-current liabilities: | |||||||
| Bank loans | 18 | 230,000,000 | - | 230,000,000 | - | 230,000,000 | |
| Bonds | 18 | 1,001,716,603 | - | 1,001,716,603 | - | 1,001,716,603 | |
| 1,231,716,603 | - | 1,231,716,603 | - | 1,231,716,603 | |||
| Current liabilities: | |||||||
| Bank loans | 18 | 21,476,433 | - | 21,476,433 | - | 21,476,433 | |
| Short term portion of non-current bonds 18 | 99,978,611 | - | 99,978,611 | - | 99,978,611 | ||
| Derivatives | 14 | - | 4,894,132 | 4,894,132 | - | 4,894,132 | |
| Trade accounts payable | 19 | 101,260 | - | 101,260 | - | 101,260 | |
| Group companies | 10 | 575,639,729 | - | 575,639,729 | - | 575,639,729 | |
| Other accounts payable | 5,650 | - | 5,650 | - | 5,650 | ||
| Other current liabilities | 20 | 23,768,376 | - | 23,768,376 | 531,809 | 24,300,185 | |
| 720,970,059 | 4,894,132 | 725,864,191 | 531,809 | 726,396,000 |
As at 31 December 2009 and 2008, the only financial instruments recognised at fair value are derivatives which are measured according to valuation techniques which main inputs are observable in the market, namely interest rate curves.
As at 31 December 2009 and 2008, the investments caption is made up as follows:
| 31.December.2009 | 31.December.2008 | ||||
|---|---|---|---|---|---|
| Company | % held | Final balance | % held | Final balance | |
| Participated companies | |||||
| Azulino - Imobiliária, S.A. |
100.00% | 498,025 | 100.00% | 498,025 | |
| Bertimóvel - Sociedade Imobiliária, S.A. |
100.00% | 1,845,000 | 100.00% | 1,375,000 | |
| Canasta - Empreendimentos Imobiliários, S.A. |
100.00% | 1,669,375 | 100.00% | 1,579,375 | |
| Chão Verde - Sociedade de Gestão Imobiliária, S.A. |
100.00% | 2,244,591 | 100.00% | 2,244,591 | |
| Citorres - Sociedade Imobiliária, S.A. |
100.00% | 477,848 | 100.00% | 477,848 | |
| Contibomba - Comércio e Distribuição de Combustíveis, S.A. |
100.00% | 452,000 | 100.00% | 372,000 | |
| Contimobe - Imobiliária Castelo Paiva, S.A. |
100.00% | 231,318,722 | 100.00% | 231,318,722 | |
| Cumulativa - Sociedade Imobiliária, S.A. |
100.00% | 2,285,191 | 100.00% | 2,095,191 | |
| Difusão - Sociedade Imobiliária, S.A. |
100.00% | 50,000 | 100.00% | 50,000 | |
| Edições Book.it - S.A. |
100.00% | 1,000,000 | 100.00% | 1,000,000 | |
| Farmácia Selecção, S.A. | 89.00% | 89,000 | 100.00% | 100,000 | |
| Fozimo - Sociedade Imobiliária, S.A. | 100.00% | 24,940 | 100.00% | 24,940 | |
| Fozmassimo - Sociedade Imobiliária, S.A. |
100.00% | 6,264,902 | 100.00% | 6,264,902 | |
| Fundo de Investimento Imobiliário Fechado Imosede | 54.55% | 64,415,021 | 49.00% | 49,414,958 | |
| Fundo de Investimento Imobiliário Imosonae Dois | 100.00% | 158,410,389 | 100.00% | 158,410,389 | |
| Igimo - Sociedade Imobiliária, S.A. |
100.00% | 220,000 | 100.00% | 220,000 | |
| Iginha - Sociedade imobiliária, S.A. |
100.00% | 959,000 | 100.00% | 109,000 | |
| Imoconti - Sociedade Imobiliária, S.A. |
100.00% | 380,000 | 100.00% | 50,000 | |
| Imoestrutura - Sociedade Imobiliária,S.A. |
100.00% | 24,940 | 100.00% | 24,940 | |
| Imomuro - Sociedade Imobiliária, S.A. |
100.00% | 799,940 | 100.00% | 539,940 | |
| Imoresultado - Sociedade Imobiliária, S.A. |
100.00% | 109,736 | 100.00% | 109,736 | |
| Imosistema - Sociedade Imobiliária, S.A. |
100.00% | 280,000 | 100.00% | 280,000 | |
| Infofield - Informática, S.A. |
(c) | - | - | 10.00% | 530,459 |
| Marcas MC, zRt | 100.00% | 72,784,761 | 100.00% | 72,784,761 | |
| MJLF - Empreendimetos Imobiliários, S.A. |
100.00% | 1,809,397 | 100.00% | 1,719,397 | |
| Modalfa - Comércio e Serviços, S.A. |
(c) | - | - | 10.00% | 27,933 |
| Modelo Continente Hipermercados, S.A. | 56.00% | 284,190,240 | 56.00% | 284,190,240 | |
| Modelo Continente Seguros - Sociedade de Mediação, Lda |
75.00% | 3,161,250 | 75.00% | 161,250 | |
| Modelo.Com - Vendas por Correspondência, S.A. |
100.00% | 12,637,016 | 100.00% | 12,637,016 | |
| Predicomercial - Promoção Imobiliária, S.A. |
100.00% | 6,372,293 | 100.00% | 6,372,293 | |
| Raso, SGPS, S.A. | 50.00% | 24,500,000 | 50.00% | 24,500,000 | |
| Selifa - Sociedade de Empreendimentos Imobililiários, S.A. |
100.00% | 1,488,379 | 100.00% | 1,408,379 | |
| Sempre à Mão - Sociedade Imobiliária, S.A. |
100.00% | 1,530,558 | 100.00% | 125,000 | |
| Sempre a Postos - Produtos Alimentares e Utilidades, Lda | 25.00% | 249,399 | 25.00% | 249,399 | |
| Sesagest - Projectos e Gestão Imobiliária, S.A. |
100.00% | 36,677,088 | 100.00% | 36,677,088 | |
| Socijofra - Sociedade Imobiliária, S.A. |
100.00% | 550,000 | 100.00% | 550,000 | |
| Sociloures - Sociedade Imobiliária, S.A. |
100.00% | 10,000,000 | 100.00% | 10,000,000 | |
| Soflorin, B.V. | 100.00% | 257,309,037 | 100.00% | 257,309,037 | |
| Sonae - Specialized Retail, SGPS, S.A. | (a) | 100.00% | 1,050,000,000 | 100.00% | 1,050,000,000 |
| Sonae Capital Brasil, S.A. | 37.00% | 23,334,858 | 37.00% | 23,334,858 | |
| Sonae Center Serviços II, S.A. | 100.00% | 50,000 | - | - | |
| Sonae MC - Modelo Continente, SGPS, S.A. | 100.00% | 50,000 | - | - | |
| Sonae Retalho España, S.A. | 100.00% | 2,549,831 | 100.00% | 2,549,831 | |
| Sonaegest - Soc. Gest. de Fundos de Investimentos, S.A. | 20.00% | 159,615 | 20.00% | 159,615 | |
| Sonaerp - Retail properties, S.A. | (b) | 100.00% | 114,495,350 | 100.00% | 114,495,350 |
| Sondis Imobiliária, S.A. | 100.00% | 474,940 | 100.00% | 49,940 | |
| Sontária - Empreendimentos Imobiliários, S.A. |
100.00% | 10,600,000 | 100.00% | 10,600,000 | |
| Sonvecap, B.V. | 100.00% | 3,000,000 | 100.00% | 3,000,000 | |
| Sportzone - Comércio de Artigos de Desporto, S.A. |
(c) | - | - | 10.00% | 706,326 |
| Tlantic Portugal - Sistemas de Informação, S.A. |
100.00% | 443,316 | 100.00% | 50,000 | |
| Todos os Dias - Comércio Ret. e Expl. de Centros Comerciais, S.A. |
100.00% | 1,180,000 | 100.00% | 1,180,000 | |
| Valor N, S.A. | 100.00% | 2,087,315 | 100.00% | 2,087,315 | |
| Worten - Equipamentos para o Lar, S.A. | (c) | - | - | 10.00% | 462,494 |
| 2,395,503,263 | 2,374,477,538 | ||||
| Impairment of Investments (Note 22) | (45,868,497) | (45,868,497) | |||
| 2,349,634,766 | 2,328,609,041 |
During periods ended 31 December 2009 and 2008, the movements of the caption Investments are as follows:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Investments in Group companies | ||
| Opening balance | 1,843,415,177 | 1,720,117,152 |
| Increases | 4,098,874 | 123,298,025 |
| Decreases | (1,135,212) | - |
| Final balance | 1,846,378,839 | 1,843,415,177 |
| Accumulated impairment losses (Note 22) | (45,868,497) | (45,868,497) |
| 1,800,510,342 | 1,797,546,680 | |
| Investments in associated companies | ||
| Opening nalace | 409,014 | 409,014 |
| Final balance | 409,014 | 409,014 |
| Suplementary Capital | ||
| Opening balance | 214,480,000 | 2,480,000 |
| Increases | - | 212,000,000 |
| Final balance | 214,480,000 | 214,480,000 |
| Investment Funds | ||
| Opening balance | 207,825,347 | 216,764,722 |
| Increases | 15,000,063 | 14,878,381 |
| Dividends | - | (23,817,756) |
| Final balance | 222,825,410 | 207,825,347 |
| Contributions of Capital | ||
| Opening balance | 108,348,000 | 107,848,000 |
| Increases | 3,677,000 | 500,000 |
| Decreases | (615,000) | - |
| Final balance | 111,410,000 | 108,348,000 |
| 2,349,634,766 | 2,328,609,041 |
The increase of 4,098,874 euro in the caption "Investments in Group companies" includes the establishment of the subsidiary Sonae MC – Modelo Continente, SGPS, SA amounting to 50,000 euro, the establishment of Sonae Center Serviços II, SA amounting to 50,000 euro and cover losses of Group companies amounting to 3.998.874 euro.
The decrease of 1,135,212 euro in the caption "Investments in Group companies" refers to the disposal of the participations identified with c) in the previous table and to the disposal of 11% of Farmácia Selecção, SA in favor of Sonae Retalho España, SA.
The increase of 15,000,063 euro in the caption "Investment Funds" relates to the capital increase at Fundo de Investimento Imobiliário Fechado Imosede.
During the periods ended 31 December 2009 and 2008, movements in tangible and intangible assets as well as depreciation and accumulated impairment losses, are as follows:
| Intangible Assets | ||||||
|---|---|---|---|---|---|---|
| Acquisition cost | Industrial property and other rights |
Softw are |
Intangible assets in progress |
Total intangible assets |
||
| Opening balance as at 1 January 2008 | 1,401,602 | 479 | 136 | 1,402,217 | ||
| Increases | 10,890 | - | 160,389 | 171,279 | ||
| Decreases | - | - | (160,389) | (160,389) | ||
| Transfers/disposals | 136 | - | (136) | - | ||
| Opening balance as at 1 January 2009 | 1,412,628 | 479 | - | 1,413,107 | ||
| Closing balance as at 31 December 2009 | 1,412,628 | 479 | - | 1,413,107 | ||
| Accumulated depreciation | ||||||
| Opening balance as at 1 January 2008 | 1,261,255 | 479 | - | 1,261,734 | ||
| Increases | 141,981 | - | - | 141,981 | ||
| Opening balance as at1 January 2009 | 1,403,236 | 479 | - | 1,403,715 | ||
| Increases | 2,232 | - | - | 2,232 | ||
| Closing balance as at 31 December 2009 | 1,405,468 | 479 | - | 1,405,947 | ||
| Carrying amount | ||||||
| As at 31 December 2008 | 9,392 | - | - | 9,392 | ||
| As at 31 December 2009 | 7,160 | - | - | 7,160 |
| Tangible Assets | ||||||
|---|---|---|---|---|---|---|
| Machinery and Equipment |
Transport equipment |
Office equipment |
Other Tangible assets |
Total Tangible assets |
||
| Acquisition cost | ||||||
| Opening balance as at 1 January 2008 | 2,464 | 19,062 | 24,805 | 679 | 47,010 | |
| Opening balance as at 1 January 2009 | 2,464 | 19,062 | 24,805 | 679 | 47,010 | |
| Increases | - | - | 257 | - | 257 | |
| Closing balance as at 31 December 2009 | 2,464 | 19,062 | 25,062 | 679 | 47,267 | |
| Accumulated depreciation | ||||||
| Opening balance as at 1 January 2008 | 657 | 19,062 | 19,316 | 679 | 39,714 | |
| Increases | 246 | - | 2,284 | - | 2,530 | |
| Opening balance as at1 January 2009 | 903 | 19,062 | 21,600 | 679 | 42,244 | |
| Increases | 247 | - | 1,990 | - | 2,237 | |
| Closing balance as at 31 December 2009 | 1,150 | 19,062 | 23,590 | 679 | 44,481 | |
| Carrying amount | ||||||
| As at 31 December 2008 | 1,561 | - | 3,205 | - | 4,766 | |
| As at 31 December 2009 | 1,314 | - | 1,472 | - | 2,786 | |
Deferred tax assets and liabilities as at 31 December 2009 and 2008 are as follows, split between the different types of temporary differences:
| Assets | Liabilities | ||||
|---|---|---|---|---|---|
| 31.December.2009 | 31.December.2008 | 31.December.2009 | 31.December.2008 | ||
| Derivatives | 1,601,258 | 1,296,945 | - | 470,808 | |
| Impairment losses of assets not accepted for tax purposes | 134,900 | - | - | - | |
| Differences betw een amortisations for accounting and tax purposes |
- | - | 1,379 | 1,555 | |
| 1,736,158 | 1,296,945 | 1,379 | 472,363 |
During the periods ended 31 December 2009 and 2008, movements in deferred tax assets and liabilities are as follows:
| Liabilities | ||||
|---|---|---|---|---|
| 31.December.2009 31.December.2008 |
31.December.2009 | 31.December.2008 | ||
| 233,406 | ||||
| - | (304) | - | - | |
| - | - | (176) | (37,818) | |
| 134,900 | - | - | - | |
| 134,900 | (304) | (176) | (37,818) | |
| 304,313 | 1,296,945 | (470,808) | 276,775 | |
| 1,736,158 | 1,296,945 | 1,379 | 472,363 | |
| 1,296,945 | Assets 304 |
472,363 |
As at 31 December 2009 and 2008 the non-current assets were as follows (Note 34):
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Loans granted to group companies | 1,000,150,633 | 1,263,332,780 |
These loans earn interests at market rates indexed to Euribor and their fair value is similar to their carrying amount. The loans refer to loans granted to subsidiaries with no defined maturity.
The amount of trade accounts receivable refers to Management Fee's, invoiced to Sonae Investimentos, SGPS, S.A. group companies.
Up to the balance sheet date there are no due accounts receivable and there were no impairment losses recorded, as there are no indications that clients will not fulfill their obligations.
As at 31 December 2009 and 2008, this caption is as follows:
| Receivables | ||
|---|---|---|
| 31.December.2009 | 31.December.2008 | |
| Short term loans (Note 34) | 157,125,888 | 263,578,000 |
| Interests charged but not received | 44,472,734 | 44,636,742 |
| Taxes - Special Regime for Taxation of Groups of Companies (a) | 21,753,472 | 13,599,657 |
| Others (b) | 86,767,416 | - |
| 310,119,510 | 321,814,399 | |
| Payables | ||
| 31.December.2009 | 31.December.2008 | |
| Short term loans (Note 34) | 338,078,379 | 568,836,000 |
| Interests charged but not received | - | 12,428 |
| Taxes - Special Regime for Taxation of Groups of Companies (a) | 4,892,803 | 6,791,301 |
| 342,971,182 | 575,639,729 |
a) Income tax estimated by group companies taxed in accordance with the Special Regime for Taxing of Groups of Companies.
b) Amount related to the disposal of 10% of Modalfa – Comércio e Serviços, SA, Sportzone – Comércio de Artigos de Desporto, SA and Infofield - Informática, SA, as at 31 December 2009.
There were no past due assets thus no impairment loss was recognized as at 31 December 2009 and 2008. The fair value of loans granted is similar to its carrying amount.
As at 31 December 2009 and 2008, the caption Other debtors can be detailed as follows:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Special regime for payment of tax and social security debts (DL 248-A) (a) |
5,214,780 | 5,790,887 |
| Other debtors | 1,567,554 | 1,613,649 |
| 6,782,334 | 7,404,536 | |
| Accumulated impairment losses (Note 22) | (539,611) | - |
| 6,242,723 | 7,404,536 |
a) The amount disclosed as 'Special regime for payment of tax and social security debts' relates to taxes claimed from tax authorities, being an understanding of Sonae Investimentos that the result of such claims will favour the Company. Therefore, there was no impairment losses recognized.
Debt values identified without impairment losses, not due and without any indication of impairment.
As at 31 December 2009 and 2008, Taxes recoverable and taxes and contributions payable are made up as follows:
| 31.December.2009 | 31.December.2008 | ||
|---|---|---|---|
| Income tax | 668,567 | 7,528,261 | |
| 668,567 | 7,528,261 | ||
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Income tax | 21,035,091 | - |
| VAT | 221,068 | 239,631 |
| Social security | 2,189 | 2,144 |
| Withholding tax - Capital gains | 19,119 | 16,923 |
| Others | 281,600 | 1,893,402 |
| 21,559,067 | 2,152,100 |
As at 31 December 2009 and 2008, the caption Other current assets can be detailed as follows:
| Accrued income | 31.December.2009 | 31.December.2008 |
|---|---|---|
| Interests receivable | 241,250 | 755,132 |
| Indemnity interests | 1,337,970 | 1,071,351 |
| Management fees | 46,536 | 43,586 |
| 1,625,756 | 1,870,069 | |
| Prepayments | ||
| Insurances | 196,216 | 290,633 |
| Interests | 195,581 | - |
| Costs w ith credit facilities |
2,319,504 | 776,696 |
| 2,711,301 | 1,067,329 | |
| Other current assets | 4,337,057 | 2,937,398 |
As at 31 December 2009 and 2008, the fair value of the derivatives, estimated taking into consideration present market value of equivalent financial instruments, is estimated as follows:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Assets | - | 1,776,634 |
| Liabilities | 7,823,283 | 4,894,132 |
The derivatives recorded as liabilities are interest rate zero cost collars and have the purpose to hedge the volatility of interest rates from the obtained loans.
These interest rate derivatives are valued at fair value, at the balance sheet date, based on valuations using specific software. The fair value of these financial instruments was calculated, as at the balance sheet date, based on the discounted cash flow of the difference between the fixed interest rate of the fixed leg and the indexed variable interest rate inherent to the variable leg.
The profits and losses of the period associated to the variation of fair value of the financial instruments amounted a net loss of 2,520,500 euro.
As at 31 December 2009 and 2008, cash and cash equivalents can be detailed as follows:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Cash | 813 | - |
| Bank deposits | 51,972,610 | 51,391,607 |
| Treasury applications | - | 34,997 |
| Cash and cash equivalents on the balance sheet | 51,973,423 | 51,426,604 |
| Bank overdrafts (Note18) | (461,760) | (1,476,433) |
| Cash and cash equivalents on the cash flow statement |
51,511,663 | 49,950,171 |
Bank overdrafts are disclosed in the balance sheet in the caption Short term loans.
As at 31 December 2009, the share capital, which is fully subscribed and paid for, is made up by 1,000,000,000 ordinary shares (1,000,000,000 as at 31 December 2008), with a nominal value of 1 Euro each.
As at 31 December 2009 and 2008, the subscribed share capital was held as follows:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Sonae, SGPS, S.A. | 82.48% | 82.48% |
| Sonae Investments B.V | 17.52% | 17.52% |
The company has set up legal reserves in accordance with Commercial Companies Code. In 2009 and 2008, respectively, 14,700,000 euro and 4,300,000 euro was transferred from profit for the year to legal reserves.
As at 31 December 2009 and 2008 Other reserves detail is as follows:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Hedging reserves | (4,441,225) | (3,316,342) |
| Other reserves | 831,226,646 | 664,814,565 |
| 826,785,421 | 661,498,223 |
Movements occurred in 2009 and 2008 in these reserves are detailed in the Company Statement of changes in equity and in the Company statement of comprehensive income.
Hedging Reserves correspond to the effective portion of changes in fair value of derivatives that qualify for cash flow hedge accounting.
As at 31 December 2009 and 2008, this caption included the following loans:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Nominal value of bonds | 992,000,000 | 1,006,925,000 |
| Up-front fees not yet charged to income statement | (4,516,975) | (5,208,397) |
| Bonds | 987,483,025 | 1,001,716,603 |
| Nominal value of bank loans | 286,000,000 | 230,000,000 |
| Up-front fees not yet charged to income statement | (105,107) | - |
| Bank loans | 285,894,893 | 230,000,000 |
| Non-current borrow ings |
1,273,377,918 | 1,231,716,603 |
| Nominal value of bonds | 64,925,000 | 100,000,000 |
| Up-front fees not yet charged to income statement | (25,511) | (21,389) |
| Short term portion of non-current bonds | 64,899,489 | 99,978,611 |
| Bank loans | 3,333,333 | 20,000,000 |
| Up-front fees not yet charged to income statement | (7,668) | - |
| Bank overdrafts (Note 15) | 461,760 | 1,476,433 |
| Bank loans | 3,787,425 | 21,476,433 |
| Current borrow ings |
68,686,914 | 121,455,044 |
Loans and interests shall be reimbursed as follows:
| 31.December.2009 | 31.December.2008 | |||
|---|---|---|---|---|
| Capital | Interests | Capital | Interests | |
| 2009 | - | - | 121,476,433 | 66,148,798 |
| 2010 | 68,720,093 | 22,675,378 | 64,925,000 | 55,384,580 |
| 2011 | 93,333,334 | 17,482,871 | 82,000,000 | 53,519,269 |
| 2012 | 369,333,334 | 13,975,680 | 350,000,000 | 42,985,468 |
| 2013 | 204,333,334 | 10,596,713 | 155,000,000 | 32,794,303 |
| 2014 | 254,333,334 | 14,762,155 | 230,000,000 | 24,247,911 |
| 2015 | 356,666,663 | 5,455,730 | 355,000,000 | 13,070,720 |
| 1,346,720,092 | 84,948,526 | 1,358,401,433 | 288,151,049 |
The interest amount was calculated considering the applicable interest rates for each loan at 31 December.
As at 31 December 2009 bonds are made up as follows:
| Modelo Continente – 2003 | 82,000,000 |
|---|---|
| Modelo Continente - 2005/2010 | 64,925,000 |
| Modelo Continente - 2005/2012 | 150,000,000 |
| Modelo Continente - 2007/2012 | 200,000,000 |
| Sonae Distribuição - 2007/2015 | 200,000,000 |
| Sonae Distribuição September - 2007/2015 | 310,000,000 |
| Sonae Distribuição September - 2009/2014 | 50,000,000 |
1,640,000 bonds – Nominal value: 50 euro.
Maximum term: 8 (eight) years.
Annual interest rate: The interest rate which is variable is indexed to the EURIBOR 6 month rate.
Interest payment: Half yearly in arrears, on 15 April and 15 October of each year.
Redemption: At par, in one payment on 15 October 2011, the maturity date of the loan. Early redemption is not possible, either by initiative of the issuer or the bondholders.
265,000 bonds – Nominal value: 245 euro.
Maximum term: 5 (five) years.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate.
Interest payment: Half yearly in arrears, on 3 February and 3 August of each year.
Redemption: At par, in one payment on 5th year, i.e., in one payment on 3 August 2010, the maturity date of the loan, except if an early redemption occurs.
Early redemption (Call-Option): Early redemption is possible by initiative of the issuer, either totally or partially (by reducing the nominal value of the bonds), on the 2nd, 3rd or 4th year of maturity. In this situation the issuer is obliged to pay a prize of 0.125% over the reimbursed value.
On the 3rd August 2007, the Company partially reimbursed the bonds, according to the issuing conditions. The amount reimbursed per bond was 755 euro plus a premium of 0.94375 euro.
After the reimbursement, the loan was reduced to 64,925,000 euro (265,000 bonds with a 245 euro nominal value).
15,000,000 bonds – Nominal value: 10 euro.
Maximum term: 7 (seven) years.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate.
Interest payment: Half yearly in arrears, on 2 February and 2 August of each year.
Redemption: At par, in one payment on 2 August 2012 the payment dates of the 14th coupon, except if it an early redemption occurs.
Early redemption (Call-Option): Early redemption is possible by initiative of the issuer, either totally or partially (by reducing the nominal value of the bonds), on the reimbursed dates of 10th, 11th, 12th and 13th coupon, without the obligation of paying any prize.
4,000 bonds – Nominal value: 50,000 euro. Maximum term: 5 (eight) years. Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate. Interest payment: Half yearly in arrears, on 30 April and 30 October of each year. Redemption: At par, in one payment on 30 April 2012 the payment dates of the 10th coupon. Early redemption is not possible, either by initiative of the issuer or the bondholders.
4,000,000 bonds – Nominal value: 50 euro.
Maximum term: 8 (eight) years.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate.
Interest payment: Half yearly in arrears, on 10 February and 10 August of each year.
Redemption: At par, in one payment on 10 August 2015 the payment date of the 16th coupon.
Early redemption (Call-Option): Early redemption is possible by initiative of the issuer, totally, on the payment date of the 10th, 12th or 14th coupons, without the obligation of paying any prize.
31,000,000 bonds – Nominal value: 10 euro.
Maximum term: 8 (eight) years.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate.
Interest payment: Half yearly in arrears, on 10 March and 10 September of each year.
Redemption: At par in the following terms:
50% on the date of the 12 the coupon payment (10 September 2013);
50% on the date of the 16th coupon payment (10 September 2015).
Early redemption (Call-Option): Early redemption is possible by initiative of the issuer, either totally or partially, on the payment dates of the 10th, 11th, 12th, 13th, 14th or 15th coupons, without the obligation of paying any prize.
Extraordinary early redemption (Call-Option): Until the end of the 18th month of the loan, within the following conditions:
(i) the loan may be reimbursed total or partially, with no penalization, in each interest payment date;
(ii) the loan may be reimbursed total or partially, subject to Breakage Costs, with a 30 previous days notice during each interest period.
Bonds - SONAE DISTRIBUIÇÃO - 2009/2014
1,000 bonds – Nominal value: 50,000 euro.
Maximum term: 5 (five) years.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate.
Interest payment: Half yearly in arrears, on 18 March and 18 September of each year.
Redemption: 6 (six) half yearly successive instalments, starting on the 5th interest payment date (each one with a "Redemption Instalment"), always matching with an interest payment date, reducing the nominal value, according to the redemption plan as follows:
i) €8,000,000 (eight million euro), on the 5th, 6th, 7th, 8th and 9th interest payment date;
ii) €10,000,000 (ten million euro), on the 10th interest payment date.
Early redemption is not possible, either by initiative of the issuer or the bondholders.
Modelo Continente/2004 Bond Loan of 100,000,000 euro, was totally reimbursed on the 18th March 2009, according to issue conditions.
As at 31 December 2009 and 2008 the amount of the available credit facilities in order to manage liquidity risk, can be summarized as follows:
| 31.December.2009 | 31.December.2008 | |||
|---|---|---|---|---|
| Commitments of less than one year |
Commitments of more than one year |
Commitments of more than one year |
||
| Agreed credit facilities amounts | 332,870,074 | 475,000,000 | 308,370,074 | 400,000,000 |
| Available credit facilities amounts | 322,219,603 | 204,000,000 | 286,893,641 | 170,000,000 |
The caption Bank loans includes an amount of 20,000,000 euro related to a term loan contracted during March 2009, of which 15,000,000 euro are registered as non-current and 3,333,333 euro as current.
The commitments of more than one year refer to commercial paper programmes available for 5 years.
As the Company intends to keep these loans for a period superior to one year, those were classified as non-current.
The interest rate for bond and bank loans, for the period ended as at 31 December 2009 was, on average, 1.65% (5.59% as at 31 December 2008).
As at 31 December 2009 and 2008 the trade accounts payable caption presents amounts payable within 90 days, arising on the normal course of activity.
As at 31 December 2009 and 2008 Other current liabilities were made up as follows:
| Accruals | 31.December.2009 | 31.December.2008 |
|---|---|---|
| Staff costs | 320,833 | 330,879 |
| Deferred performance bonuses (Note 21) | 534,932 | 200,930 |
| Accrued interests | 8,073,177 | 23,610,332 |
| Others | 29,484 | 158,044 |
| 8,958,426 | 24,300,185 |
In 2009 and in previous years, the Company granted deferred performance bonuses to its directors and eligible employees. These are based on shares to be acquired at nil cost, three years after they were attributed to the employee. The company has the choice to settle its responsibilities in cash rather than through shares. These rights can only be exercised if the employee still works for Sonae on the vesting date. These responsibilities are measured as described in Note 2.6.
As at 31 December 2009, the outstanding plans were as follows:
| Vesting period | ||||
|---|---|---|---|---|
| Year of grant | Vesting year | Number of participants |
Number of shares |
|
| Plan 2006 | 2007 | 2010 | 1 | 191,970 |
| Plan 2007 | 2008 | 2011 | 1 | 304,828 |
| Plan 2008 | 2009 | 2012 | 1 | 659,028 |
The measurement of the Share-Based Plans referred above is referenced to the evaluation of Sonae, SGPS, S.A. shares price. The current plans are considered cash settled.
Movements in provisions and accumulated impairment losses for the year ended as at 31 December 2009 are as follows:
| Opening balance | Increases | Final balance | |
|---|---|---|---|
| Investments impairment (Note 5) | 45,868,497 | - | 45,868,497 |
| Other debtors impairment losses (Note 11) | - | 539,611 | 539,611 |
As at 31 December 2009 and 2008 the contingent liabilities were detailed as follows:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Guarantees rendered: | ||
| related to tax claims aw aiting outcome (a) |
95,643,815 | 53,558,849 |
| related to local and municipal claims aw aiting outcome |
289,380 | 289,380 |
| others | 10,761,324 | 14,633,113 |
| Guarantee given in favour of a subsidiary (b) | 46,893,361 | - |
a) Includes the amount of 93,656,343 euro (51,519,330 euro as at 31 December 2008) referring to corporate income tax claims awaiting outcome and the amount of 1,985,386 euro (same amount as at 31 December 2008) relating to stamp duty claims.
b) Guarantee given to Tax Authorities in favour of a subsidiary to suspend a claim from tax authorities.
No provision has been recognized for these tax additional assessments, to which some guarantees were made, as the Board of Directors expects their outcome to be favorable to the Company with no additional liability.
Following the disposal of a Brazilian subsidiary company, the group guaranteed to that subsidiary company buyer all the losses it will have as consequence of tax additional assessments as it is described in the Note of Contingent Assets and Liabilities in the Consolidated financial statements.
Main balances and transactions with related parties as at 31 December 2009 and 2008 are detailed as follows:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Transactions: | ||
| Group companies | 1,000,000 | 1,000,000 |
| Associated companies | 627,527 | 590,069 |
| Services rendered | 1,627,527 | 1,590,069 |
| Parent company | ||
| Group companies | 1,648,641 | 3,046,747 |
| Jointly controlled companies | - | 25,000 |
| Other related parties | - | 2,674 |
| Other income | 1,648,641 | 3,074,421 |
| Parent company | 15,837 | 120,748 |
| Group companies | 69,262,911 | 90,285,103 |
| Jointly controlled companies | 255,178 | 148,517 |
| Interest income | 69,533,926 | 90,554,368 |
| Parent company | 446,080 | 176,861 |
| Group companies | 11,830,371 | 8,257,961 |
| Jointly controlled companies | 18,250 | 6,516 |
| Interest expenses | 12,294,701 | 8,441,338 |
| Group companies | 1,050,860 | 255,629,909 |
| Associated companies | 261,660 | - |
| Dividend income | 1,312,520 | 255,629,909 |
| Group companies | 55,416,000 | - |
| Disposal of investments | 55,416,000 | - |
| Balance: | ||
| Parent company | 15,837 | - |
| Group companies | 154,762,925 | 60,685,244 |
| Jointly controlled companies | 111,531 | 53,601 |
| Associated companies | 165,716 | 350,200 |
| Other related parties | 192 | 56,028 |
| Accounts receivable | 155,056,201 | 61,145,073 |
| Parent company | 447,617 | - |
| Group companies | 6,597,394 | 2,620,583 |
| Jointly controlled companies | 9,678 | 16,866 |
| Other related parties | 142 | 17,065 |
| Accounts payable | 7,054,831 | 2,654,514 |
| Group companies | 1,151,916,978 | 1,521,713,780 |
| Jointly controlled companies | 5,359,543 | 5,197,000 |
| Loans granted (Note 34) | 1,157,276,521 | 1,526,910,780 |
| Group companies | 338,040,379 | 568,584,000 |
| Jointly controlled companies | 38,000 | 252,000 |
| Loans obtained (Note 34) | 338,078,379 | 568,836,000 |
All Sonae, SGPS, S.A. and Efanor Investimentos SGPS, SA subsidiaries, associates and joint ventures are considered related parties and are identified in Consolidated Financial Statements.
During the period, the Company granted loans to Sonae, SGPS, S.A. amounting 143,824,000 euro (280,997,000 euro as at 31 December 2008), which were reimbursed during the year; there were also loans obtained from Sonae, SGPS, S.A. amounting to 443,340,000 euro which were reimbursed during the year.
In 2009 and 2008 did not occur any transactions including granted loans with the Company's Directors.
The remuneration of the Board of Directors for the years ended 31 December 2009 and 2008 is detailed as follows:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Fixed | 461,960 | 468,560 |
| Variable - short term | 190,900 | 204,040 |
| Variable - medium term | 290,200 | 333,000 |
| 943,060 | 1,005,600 |
As at 31 December 2009 and 2008 there were no balances with Company's Directors.
The amount of services rendered refers to invoiced services rendered to Sonae Investimentos group companies in Portugal.
As at 31 December 2009 and 2008 investment income is as follows:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Dividends | 1,312,520 | 255,629,909 |
| Gains on the sale of investments | 54,125,788 | - |
| Impairment losses on investments | - | (7,300,000) |
| 55,438,308 | 248,329,909 |
The amount recorded under the caption Gains on the sale of investments refers to the sale of shareholding in Group Companies identified in Note 5.
As at 31 December 2009 and 2008, Net financial expenses are as follows:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Interest receivable | ||
| related w ith bank deposits |
52,216 | 59,530 |
| related to loans granted to group companies | 62,728,447 | 90,554,368 |
| related w ith hedge derivatives |
762,600 | - |
| others | 6,820,197 | 2,613,793 |
| Other financial income | - | 273 |
| Financial income | 70,363,460 | 93,227,964 |
| Interest payable | ||
| related w ith bank loans and overdrafts |
(8,561,485) | (13,760,219) |
| related w ith non convertible bonds |
(31,798,404) | (59,690,981) |
| related w ith hedge derivatives |
(3,283,100) | (131,509) |
| related to loans obtained from group companies | (12,294,701) | (8,441,338) |
| others | (16) | (273) |
| Exchange losses: | ||
| others | - | (23) |
| Other financial expenses: | ||
| Up front fees and commissions related to loans | (3,195,746) | (2,378,916) |
| others | (197,006) | (141,941) |
| Financial expenses | (59,330,458) | (84,545,200) |
| Net financial expenses | 11,033,002 | 8,682,764 |
As at 31 December 2009 and 2008, Other income is as follows:
| 31.December.2009 | 31.December.2008 |
|---|---|
| 1,683,427 | 3,137,897 |
| - | 539,611 |
| 271,803 | 70,225 |
| 1,955,230 | 3,747,733 |
a) Income related to costs assumed by the Company, which were re-charged to participated companies (Note 30).
As at 31 December 2009 and 2008, external supplies and services are as follows:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Insurance | 749,644 | 986,150 |
| Services | 546,173 | 713,398 |
| Others | 77,589 | 129,825 |
| 1,373,406 | 1,829,373 |
As at 31 December 2009 and 2008, Other expenses are as follows:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Indirect tax | 1,930,856 | 2,955,438 |
| Bank services | 353,769 | 217,798 |
| Others | 18,636 | 16,960 |
| 2,303,261 | 3,190,196 |
Indirect tax as at 31 December 2009 mainly refers to costs of retail stores openings, which were then re-charged to Group companies, which own those new stores (Note 28).
Income tax charge for the year ended 31 December 2009 and 2008 is made up as follows:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Current tax | (3,025,772) | (448,981) |
| Deferred tax | 135,076 | 9,982,755 |
| Total | (2,890,696) | 9,533,774 |
The reconciliation between the profit before taxation and the tax charge for the periods ended 31 December 2009 and 2008 is as follows:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Profit before income tax | 64,649,061 | 256,578,307 |
| Income tax rate | 25.00% | 25.00% |
| 16,162,265 | 64,144,577 | |
| Use of tax losses that have not been recorded | - | (10,858,858) |
| Impairment losses not accepted for tax purposes | - | 1,825,000 |
| Under/(over) taxation estimates | 484,936 | (55,645) |
| Difference betw een capital (losses)/gains for accounting and tax purposes |
(13,531,447) | - |
| Effect of non-tributable dividends | (328,130) | (64,524,216) |
| Others | 103,071 | 1,752,650 |
| Tax benefits | - | (1,817,281) |
| Income tax | 2,890,696 | (9,533,774) |
Earnings per share for the periods ended 31 December 2009 and 2008, were calculated taking into consideration the following amounts:
| 31.December.2009 | 31.December.2008 | |
|---|---|---|
| Net profit | ||
| Net profit taken into consideration to calculate basic earnings per share(net profit for the period) |
61,758,365 | 266,112,081 |
| Net profit taken into consideration to calculate diluted earnings per share |
61,758,365 | 266,112,081 |
| Number of shares | ||
| Weighted average number of shares used to calculated basic earnings per share |
1,000,000,000 | 1,000,000,000 |
| Weighted average number of shares used to calculated diluted earnings per share |
1,000,000,000 | 1,000,000,000 |
| Earnings per share (basic and diluted) | 0.062 | 0.266 |
There are no convertible instruments over Sonae Investimentos, SGPS, SA shares, and so there is no diluting effects on the number of circulating shares.
In the annual General Meeting held on 1 April 2009 a gross dividend of 85,000,000 euro was approved. This was paid during the period.
The accompanying financial statements were approved by the Board of Directors and authorized for issue on 15 March 2010.
During the period ended as at 31 December 2009 shareholders' loan contracts were signed with the following companies:
Azulino Imobiliária, SA Bertimóvel – Sociedade Imobiliária, SA Canasta – Empreendimentos Imobiliários, SA Chão Verde – Sociedade de Gestão Imobiliária, SA Citorres - Sociedade Imobiliária, SA Contibomba – Comércio e Distribuição de Combustíveis, SA Contimobe – Imobiliária Castelo Paiva, SA Continente Hipermercados, SA Cumulativa – Sociedade Imobiliária, SA
Igimo - Sociedade Imobiliária, SA Iginha – Sociedade Imobiliária, SA Imomuro – Sociedade Imobiliária, SA Imoresultado – Sociedade Imobiliária, SA Infofield - Informática, SA MJLF – Empreendimentos Imobiliários, SA Selifa – Sociedade de Empreendimentos Imobiliários, SA Sempre à Mão – Sociedade Imobiliária, SA Sesagest - Projectos e Gestão Imobiliária, SA Sociloures – Sociedade Imobiliária, SA Soflorin, B.V. Sonae - Retail Properties, SA Sondis Imobiliária, SA Sontária – Empreendimentos Imobiliários, SA Sportzone – Comércio de Artigos de Desporto, SA
During the period ended as at 31 December 2009, treasury application agreements were signed with the following companies:
Azulino Imobiliária, SA BB Food Service, SA Bertimóvel – Sociedade Imobiliária, SA Canasta - Empreendimentos Imobiliários, SA Carnes do Continente – Indústria e Distribuição de Carnes, SA Chão Verde - Sociedade de Gestão Imobiliária, SA Contibomba – Comércio e Distribuição de Combustíveis, SA Contimobe – Imobiliária Castelo Paiva, SA Continente Hipermercados, SA Cumulativa - Sociedade Imobiliária, SA Difusão – Sociedade Imobiliária, SA Edições Book.it – SA Estevão Neves – Hipermercados da Madeira, SA Farmácia Selecção, SA Fozimo – Sociedade Imobiliária, SA Fozmassimo – Sociedade Imobiliária, SA Global S – Hipermercados, SA Good and Cheap - Comércio Retalhista, SA Hipotética - Comércio Retalhista, SA Igimo – Sociedade Imobiliária, SA Iginha – Sociedade Imobiliária, SA Imoconti – Sociedade Imobiliária, SA Imoestrutura – Sociedade Imobiliária, SA
Imomuro - Sociedade Imobiliária, SA Imoresultado – Sociedade Imobiliária, SA Imosistema - Sociedade Imobiliária, SA Infofield - Informática, SA MJLF - Empreendimentos Imobiliários, SA Modalfa – Comércio e Serviços, SA Modaloop - Vestuário e Calçado, SA Modelo Continente Hipermercados, SA Modelo Continente Seguros – Sociedade de Mediação, Lda. NA – Comécio e artigos de Desporto, SA Nova Equador P.C.O Organização de Eventos, Sociedade Unipessoal, Lda Predicomercial – Promoção Imobiliária, SA Raso - SGPS, SA Raso - Viagens e Turismos, SA Selifa - Sociedade de Empreendimentos Imobiliários, SA Sempre à Mão – Sociedade Imobiliária, SA Sesagest – Projectos e Gestão Imobiliária, SA Socijofra – Sociedade Imobiliária, SA Sociloures – Sociedade Imobiliária, SA Solaris – Supermercados, SA Sonae - Specialized Retail, SGPS, SA Sonae, SGPS, SA Sonae - Retail Properties, SA Sondis - Sociedade Imobiliária, S.A Sontária – Empreendimentos Imobiliários, SA Sportzone – Comércio de Artigos de Desporto, SA Tlantic Portugal - Sistemas de Informação, SA Valor N, SA
Well W - Electrodomésticos e Equipamentos, SA
Worten – Equipamentos para o Lar, S A.
As at 31 December 2009 amounts owed by subsidiaries can be detailed as follows:
Current loans granted (Note 10) and non-current (Note 8):
| Company | Final balance |
|---|---|
| Azulino - Imobiliária, SA | 3,937,256 |
| BB Food Service, SA | 1,571,000 |
| Bertimóvel - Sociedade Imobiliária, SA | 19,531,000 |
| Canasta - Empreendimentos Imobiliários, SA | 2,598,000 |
| Chão Verde - Sociedade de Gestão Imobiliária, SA | 2,470,584 |
| Citorres - Sociedade Imobiliária, SA | 3,490,000 |
| Contibomba - Comércio e Distribuição de Combustíveis, SA | 69,000 |
| Contimobe - Imobiliária Castelo Paiva, SA | 66,914,000 |
| Continente Hipermercados, SA | 149,422,888 |
| Cumulativa - Sociedade Imobiliária, SA | 2,813,000 |
| Difusão - Sociedade Imobiliária, SA | 24,851,000 |
| Edições Book.it - SA | 1,597,000 |
| Farmácia Selecção, SA | 2,305,000 |
| Fozimo – Sociedade Imobiliária, SA | 1,657,000 |
| Fozmassimo - Sociedade Imobliária, SA | 1,152,000 |
| Good and Cheap - Comércio Retalhista, SA | 6,263,000 |
| Hipotética - Comércio Retalhista, SA | 836,000 |
| Igimo – Sociedade Imobiliária, SA | 618,000 |
| Iginha – Sociedade Imobiliária, SA | 13,015,500 |
| Imoconti – Sociedade Imobiliária, SA | 16,588,015 |
| Imoestrutura - Sociedade Imobiliária, SA | 400,000 |
| Imomuro - Sociedade Imobiliária, SA | 4,026,897 |
| Imoresultado – Sociedade Imobiliária, SA | 423,000 |
| Imosistema - Sociedade Imobiliária, SA | 4,339,000 |
| MJLF - Empreendimentos Imobiliários, SA | 3,527,000 |
| Modelo Continente Hipermercados, SA | 10,000 |
| Modelo Continente Seguros - Sociedade de Mediação, Lda | 4,508,000 |
| Predicomercial - Promoção Imobiliária, SA | 10,360,000 |
| Raso, S.G.P.S., SA | 5,359,543 |
| Selifa - Sociedade de Empreendimentos Imobiliários, SA | 3,719,926 |
| Sempre à Mão - Sociedade Imobiliária, SA | 37,705,128 |
| Sesagest - Projectos e Gestão Imobiliária, SA | 32,745,348 |
| Socijofra - Sociedade Imobiliária, SA | 7,450,000 |
| Sociloures - Sociedade Imobiliária, SA | 28,216,022 |
| Soflorin, B.V. | 332,459,926 |
| Solaris Supermercados, SA | 562,000 |
| Sonae - Specialized Retail, SGPS, SA | 81,418,000 |
| Sonae Retalho España, SA | 235,002 |
| SonaeRP - Retail Properties, SA | 246,338,000 |
| Sondis Imobiliária, SA | 24,897,160 |
| Sontária - Empreendimentos Imobiliários, SA | 2,683,326 |
| Valor N, SA | 4,194,000 |
| 1,157,276,521 |
From the above mentioned balances 1,000,150,633 euro are recorded as non-current assets.
The amounts due to group companies as at 31 December 2009 related to the mentioned contracts were the following:
Current loans obtained (Note 10):
| Company | Final balance |
|---|---|
| Carnes Continente - Indústria e Distribuição de Carnes, SA | 720,000 |
| Efanor - Design e Serviços, SA | 2,371,000 |
| Estêvão Neves - Hipermercados da Madeira, SA | 17,470,000 |
| Marcas MC, ZRT | 48,685,379 |
| Modelo Continente Hipermercados, SA | 156,155,000 |
| Modelo Hiper - Imobiliária, SA | 1,848,000 |
| Modelo.Com - Vendas por Correspondência, SA | 10,469,000 |
| Raso - Viagens e Turismos, SA | 38,000 |
| Tlantic Portugal - Sistemas de Informação, SA | 70,000 |
| Todos os Dias - Comércio Ret. e Expl. de Centros Comerciais, SA | 364,000 |
| Worten - Equipamentos para o Lar, SA | 99,888,000 |
| 338,078,379 |
The Board of Directors,
Duarte Paulo Teixeira de Azevedo (President)
Nuno Manuel Moniz Trigoso Jordão (CEO)
Ângelo Gabriel Ribeirinho dos Santos Paupério
Álvaro Carmona e Costa Portela
(This is a translation of a report originally issued in Portuguese. In the event of discrepancies, the Portuguese language version prevails.)
Porto, 15 March 2010
DELOITTE & ASSOCIADOS, SROC S.A. Represented by António Manuel Martins Amaral
(Translation of a Report and Opinion originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
In compliance with the applicable legislation and its mandate, the Statutory Audit Board issues its report on the supervisory action carried out as well as its opinion on the Management Report and remaining consolidated and individual financial statements for the year ended 31 December 2009.
During the year under analysis, the Statutory Audit Board accompanied, within the scope of its competencies, the management of the Company and its subsidiaries, oversaw, with the scope considered adequate under the circumstances, the evolution of the operations, the regularity of its accounting records, the quality of the financial reporting process, the disclosure of financial information and related accounting policies and valuation criteria, the efficiency of the risk management and internal control systems, as well as the compliance with legal and statutory requirements.
For that purpose, the Statutory Board met, with the periodicity considered adequate, with the managers responsible for planning and control, administrative and accounting, tax issues, internal audit and risk management departments, as well as with the External Auditor who is also the Statutory Auditor of the Company Deloitte & Associados, SROC, S.A..
The Statutory Audit Board examined, with special attention the accounting treatment of operations that had material economic or financial impacts in the development of operations reflected in the financial statements under analysis. The Statutory Audit Board exercised its duties in what relates to the qualification and independence of the External Auditor and Statutory Auditor, and reviewed the planning and results of the internal auditors.
In furtherance of its functions, the Statutory Audit Board examined the management report and remaining documents of accounts, considering that the information disclosed complies with the legal and statutory requirements in place and that it is appropriate for the understanding of the financial position and the results of the operations of the Company and consolidation perimeter. Additionally, the Statutory Audit Board examined Statutory Audit and Auditors' Report issued by the Statutory Auditor and agreed with their content.
Considering the above, in the opinion of the Statutory Audit Board the Management Report, the consolidated and individual financial statements, and the net result appropriation proposal presented by the Board of Directors, are in accordance with the accounting, legal and statutory requirements and consequently recommends that those should be approved by the Shareholders.
In accordance with paragraph a), number 1 of article 8º of the Regulation of CMVM nr. 5/2008 and with paragraph c), number 1 of article 245º of the Portuguese Securities Market Code, the members of the Statutory Audit Board inform that, to their knowledge, the information contained in the Management Report and the financial statements were prepared in accordance with applicable accounting standards, giving a true and fair view of the assets and liabilities, financial position and the results of Sonae Investimentos, SGPS, S.A. and companies included in the consolidation perimeter. Also it is their understanding that the Management Report faithfully describes the business evolution, performance and financial position of Sonae Investimentos, SGPS, S.A. and of the companies included in the consolidation perimeter and contains a description of the major risks and uncertainties that they face.
Maia, 16 March 2010
The Statutory Audit Board
UHY & Associados, SROC, Lda. represented by António Francisco Barbosa dos Santos
Arlindo Dias Duarte Silva
Óscar José Alçada da Quinta
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.