Earnings Release • Sep 27, 2019
Earnings Release
Open in ViewerOpens in native device viewer

"Sonae had a very positive first half of the year, with strong growth, profitability improvements and important milestones in terms of portfolio management.
Consolidated turnover grew 11.0% y.o.y. to €2,985 M, with a particularly strong contribution from Sonae MC, solid growth at Sonae IM, and a better performance of Worten and Sonae Fashion in the second quarter. Non-consolidating businesses also posted very positive top line evolutions, especially MDS and ISRG, both with strong double-digit growth. These results give us great comfort that the value propositions of our businesses are being truly appreciated by our customers.
Underlying EBITDA increased 24.4% to €243 M, with Sonae MC maintaining its benchmark profitability level and Sonae Fashion improving its margins on the back of higher sales and its ongoing transformation programme. Total EBITDA grew 10% y.o.y. despite the challenging comparable of 2018, marked by the capital gain of the Outsystems transaction.
Regarding portfolio management, in the quarter Sonae Sierra Brasil reached a final merger agreement with Aliansce Shopping Centers to create the largest shopping centre operator in Brazil. Also in the second quarter Sonae IM continued to invest in technology-based companies and, already in July, announced the agreement with Mobileum to sell WeDo. This transaction illustrates Sonae IM's value creation model and we are confident that, under the new ownership, WeDo will be able to continue its growth trajectory in years to come.
Given this set of results, the robustness of our value propositions and the strength of our management teams, we remain confident that 2019 will be a very positive year for Sonae."
Cláudia Azevedo, Sonae CEO
| Sonae corporate structure | ||
|---|---|---|
| Stake | Consolidation method | |
| Sonae MC | 100% | Full consolidation |
| Worten | 100% | Full consolidation |
| Sonae Fashion | 100% | Full consolidation |
| ISRG | 30% | Equity method |
| Sonae FS | 100% | Full consolidation |
| Sonae IM | 90% | Full consolidation |
| Sonae Sierra | 70% | Full consolidation |
| NOS | 23% | Equity method |
During 2Q19, there was no change in Sonae's reporting method. As in the first quarter, historical figures were restated to include both the new perimeter for Sonae MC and the adoption of the IFRS 16 accounting standard. Sonae Sierra's accounts have begun to be consolidated line-by-line since 4Q18, following the acquisition of a 20% stake in the business.
| Sonae consolidated results | ||||||
|---|---|---|---|---|---|---|
| Million euros | 1H18(1) | 1H19 | y.o.y. | 2Q18(1) | 2Q19 | y.o.y. |
| Turnover | 2,690 | 2,985 | 11.0% | 1,348 | 1,525 | 13.1% |
| Underlying EBITDA | 195 | 243 | 24.4% | 105 | 140 | 32.8% |
| margin | 7.3% | 8.1% | 0.9 p.p. | 7.8% | 9.2% 1.4 p.p. | |
| Equity method results (2) | 27 | 52 | 94.9% | 15 | 25 | 71.2% |
| Non-recurrent items | 37 | -11 | - | 37 | -18 | - |
| EBITDA | 259 | 284 | 9.6% | 158 | 148 | -6.4% |
| margin | 9.6% | 9.5% -0.1 p.p. | 11.7% | 9.7% -2.0 p.p. | ||
| Provisions and impairment losses | -3 | -3 | 23.7% | -3 | -2 | 36.8% |
| D&A | -100 | -105 | -5.8% | -50 | -53 | -6.0% |
| D&A - RoU | -46 | -61 | -33.3% | -23 | -35 | -51.4% |
| EBIT | 110 | 115 | 4.1% | 81 | 57 | -29.4% |
| Net financial results - lease liabilities | -31 | -36 | -16.0% | -15 | -18 | -13.1% |
| Net financial results - financing | -15 | -21 | -45.7% | -7 | -11 | -51.8% |
| EBT | 65 | 58 | -10.9% | 59 | 29 | -50.5% |
| Taxes | -9 | -1 | - | -12 | -5 | - |
| Direct results | 56 | 56 | 0.9% | 47 | 24 | -49.8% |
| Indirect results | 30 | 8 | -74.0% | 20 | 9 | -56.7% |
| Net income | 86 | 64 | -25.1% | 67 | 32 | -51.9% |
| Non-controlling interests | -5 | -26 | - | -4 | -13 | - |
| Net income group share | 80 | 38 | -52.8% | 63 | 20 | -69.0% |
(1) Restated figures due to: a) IFRS 16 accounting standard; and b) the discontinued operations namely Berg from Sonae Fashion and the sale of Saphety in Sonae IM. (2) Equity method results: includes direct income by equity method results from Sonae Sierra statutory accounts, income related to
investments consolidated by the equity method (mainly NOS/Zopt and ISRG) and discountinued operations results.
In 1H19, Sonae's statutory figures showed a Turnover increase of 11.0% y.o.y. to €2,985 M, benefiting from strong growth at Sonae MC (+€198 M) and Sonae IM (+€21 M), and also from the consolidation of Sonae Sierra's statutory revenues (€86 M)1 . Even without Sonae Sierra's consolidation, Turnover would have increased by 7.8% y.o.y.. Underlying EBITDA grew from €195 M in 1H18 to €243 M in 1H19, underpinned by the positive performances of Sonae MC, Sonae Fashion and Sonae FS, as well as from Sonae Sierra's consolidation. On a comparable basis and excluding Sonae Sierra's contribution, Sonae's underlying EBITDA would have grown 10% y.o.y..
The positive underlying EBITDA evolution, coupled with a growth in the equity method results of +€25 M, more than offset the negative non-recurrent items, and led EBITDA to increase +10% y.o.y. to €284 M. The increase in the equity method results was driven by the full consolidation of Sonae Sierra and also by the clear improvement of ISRG's performance, which had a positive impact of +€6 M y.o.y..
All in all, net income group share stood at €38 M, down from last year's €80 M, mainly due to the capital gain registered in 2Q18 related with the Outsystems transaction.
1) Please see additional information on page 10
| Sonae net invested capital | |||
|---|---|---|---|
| Million euros | 1H18(1) | 1H19 | y.o.y. |
| Net invested capital | 4,309 | 5,956 | 38.2% |
| Shareholders funds | 2,022 | 3,008 | 48.8% |
| Net Debt | 1,324 | 1,755 | 32.5% |
| Comparable | 1,324 | 1,193 | -9.9% |
| Impact from acquisitions & disposals | - | 562 | - |
| Lease liabilities | 963 | 1,193 | 24.0% |
(1) Restated figures according to IFRS16 accounting standard



In what concerns the capital structure, once again, and on a comparable basis, Sonae's net debt reduced by €131 M vs 1H18, to €1,193 M. Considering the changes in the portfolio over the last few months (namely the equity investments in Sonae Sierra and Arenal), total net debt reached €1,755 M and the group's gearing now stands at 0.5x, decreasing 0.1x versus 1H18.
Sonae's cost of debt remained stable at 1.3% during 1H19 and the average maturity profile increased to above 4 years. Excluding Sonae Sierra, Sonae kept its practice of being fully financed for the coming 18 months and with a stable cost of debt of 1.0%.
All the companies in the portfolio maintained conservative balance sheets. At the end of June 2019, Sonae MC posted a 2.3x financial net debt/underlying EBITDA, -0.4x when compared to 1H18. NOS registered a financial net debt/EBITDA of 2.0x, in line with 1H18. And Sonae Sierra's loan-to-value decreased to 29%. At the holding level, loan-to-value stood at 14%, impacted by the acquisition of the 20% stake in Sonae Sierra.
| Sonae Capex | |||
|---|---|---|---|
| Million euros | 1H18 | 1H19 | y.o.y. |
| Capex | 151 | 189 | 25.3% |
| Sonae MC | 109 | 155 | 42.7% |
| Worten | 12 | 10 | -14.8% |
| Sonae Fashion | 12 | 6 | -45.9% |
| Sonae IM | 13 | 17 | 32.4% |
| Sonae FS | < 1 | < 1 | -30.1% |
| Sonae Sierra | 0 | 5 | - |
Total capex reached €189 M in 1H19, an increase of 25.3% versus 1H18, largely explained by M&A capex both from Sonae MC (Arenal) and Sonae IM. In what concerns expansion capex, Sonae MC continued its fast-paced programme with the opening of 30 new company operated stores, which include 5 Continente Bom Dia (proximity format).

Turnover and
underlying EBITDA margin evolution (€M; %) Sonae MC recorded once again a solid top line performance in 1H19, with Turnover surpassing €2 bn, a 10.0% y.o.y. increase. This growth was underpinned by: (i) strong LfL evolutions in all segments (total of 3.9% in the 1H and 6.7% in the 2Q), mostly fuelled by increased volumes, (ii) continued expansion efforts, with the opening of 30 new company operated stores (including 5 Continente Bom Dia stores and 1 Continente Modelo store), and (iii) the Arenal acquisition (with a total of 42 stores operating at the end of 1H19).
In what concerns operational profitability, Sonae MC's underlying EBITDA amounted to €207 M in 1H19, increasing €26.4 M y.o.y.. Following the adoption of IFRS 16, Sonae MC completed in the second quarter the review of additional transportation lease agreements under this new standard, with retrospective impact on the income statement and on the balance sheet since the beginning of the year. Excluding this effect, underlying EBITDA margin performance in the 1H was broadly in line with the previous year.
(For additional information please see document published with Sonae MC 1H19 Results at www.sonae.pt)

Turnover and
Worten reached €473 M of turnover in this semester, in line with last year. This is a result of a y.o.y. increase in sales in 2Q19, despite the 2018 sales boost of image categories (namely TV sets) driven by the Football World Cup. In line with its digital-enabled, omnichannel strategy, Worten's marketplace is evolving well, reinforcing the online sales growth, which stood above 50% in 2Q in Portugal.
Results in Spain Mainland during 1H19 stood below expectations. We have decided to implement an ambitious program targeted at improving profitability in this geography in the short to medium term, which comprises a reduction of local head office costs and closing a selected number of lossmaking stores already in 2019.
Top line performance, coupled with continued efforts towards digital transformation, led to an underlying EBITDA of €15 M.

Turnover and


Turnover and
Sonae Fashion was able to deliver a strong turnover growth in 2Q19, a y.o.y. increase of 7.4% (+10.2% LfL), with every brand showing high single digit LfL figures in the period. In the semester, total growth levels reached +3.5% y.o.y. and 7.5% LfL.
It is worth highlighting that all brands have been achieving important milestones in the e-commerce front and altogether were able to increase online sales by more than 30% y.o.y. in 1H19.
In terms of profitability, Sonae Fashion improved its underlying EBITDA by €2.3 M, leveraging the benefits of its ongoing transformation plan, and reached a margin of 6.3%.
The last 6 months were very positive for ISRG. Turnover increased by €40 M versus the same period of last year, reaching €328 M, fuelled by both the JD and Sprinter banners. It is worth mentioning that Sport Zone's refurbished stores are posting very positive results, which is yet another evidence of the merits of the merger. EBITDA improved from €13 M to €25 M, leading to an EBITDA margin of 7.8%.
All in all, equity method results included in Sonae's accounts in 1H19 stood at €3 M, €6 M above 1H18.
Note: Due to calendar reporting dates of JD Sports (the main shareholder of the JV), ISRG figures for the L6M refer to Nov 3rd - May 5th .

| Portfolio1 (at the end of 1H19) |
|
|---|---|
| Controlling stakes | Minority stakes |
| WeDo Technologies | AVP Funds |
| S21Sec Nextel | Stylesage |
| Bizdirect | Ometria |
| InovRetail | Arctic Wolf |
| Bright Pixel | Secucloud |
| Excellium | Continuum Security |
| Nextail | |
| Case on it | |
| Jscramber | |
| Reblaze | |
| ciValue | |
| Visenze | |
| CB4 | |
| Cellwize |
(1) Excludes the early stage investments held through BrightPixel and Vector I Fund
Turnover and underlying EBITDA mg evolution (€M; %)

Sonae FS maintained the positive trend of the last quarters, with both top line and underlying EBITDA growing at doubledigit rates. Turnover increased +€2.9 M to €17 M and underlying EBITDA +€2 M to a margin of 23.3%.
The Universo card has already surpassed 800 thousand subscribers at the end of June (+134 thousand y.o.y.) and production grew 21.5% y.o.y. to €415 M. Market share continued to increase, reaching 12.5% at the end of June.
Sonae IM maintained the active management of its portfolio, investing in new companies, reinforcing stakes in some companies and divesting from others. Year to date, the main portfolio changes are related with the sale of 100% of Saphety's shares to members of its management team, backed by Oxy Capital, and the agreement with Mobileum to sell 100% of Wedo's shares. Also, during 2Q19 Sonae IM added Cellwize to its portfolio, an Israeli-based global leader in mobile network automation and orchestration for telecom carriers.
Regarding operational performance, turnover grew 29.7% to €93 M fuelled by the integration of Nextel and the acquisition of Excellium. Underlying EBITDA stood at €0.3 M in 1H19, mainly influenced by the consolidation of recently acquired companies.
| Proportional basis - management accounts | |||||||
|---|---|---|---|---|---|---|---|
| Million euros | 1H18 | 1H19 | y.o.y. | 2Q18 | 2Q19 | y.o.y. | |
| Turnover | 106 | 113 | 6.4% | 52 | 55 | 4.6% | |
| EBIT | 52 | 55 | 5.7% | 25 | 25 | 2.6% | |
| EBIT margin | 48.9% | 48.6% -0.3 p.p. | 47.5% | 46.6% -0.9 p.p. | |||
| Direct results | 33 | 36 | 9.0% | 16 | 16 | 2.0% | |
| Indirect results | 26 | -14 | - | 28 | -13 | - | |
| Net results | 59 | 22 | -62.2% | 44 | 3 | -92.8% | |
| - |
| OMV and NAV evolution | |||
|---|---|---|---|
| Million euros | 1H18 | YE18 | 1H19 |
| OMV attributable to Sonae Sierra | 2,164 | 2,211 | 2,142 |
| NAV | 1,413 | 1,455 | 1,364 |
| Operational Indicators | |||||
|---|---|---|---|---|---|
| 1H18 | 1H19 | y.o.y. | |||
| Footfall (million visitors) | 214 | 228 | 6.6% | ||
| Ocuppancy rate (%) | 95.8% | 95.5% -0.3 p.p. | |||
| LfL tenant sales | 2.0% | 4.8% 2.8 p.p. | |||
| Tenant sales (M€) | 2,150 | 2,065 | -3.9% | ||
| Nº of SC owned and/or managed (EOP) | 65 | 81 | 16 | ||
| Nº of SC owned/co-owned (EOP) | 45 | 39 | -6 | ||
| GLA under Management ('000 sqm) | 2,446 | 2,982 | 21.9% |
Please see additional information on page 10 for statutory accounts.
Regarding Sonae Sierra's management accounts (on a proportional basis), EBIT stood at €55 M in 1H19, increasing 5.7% y.o.y and Direct Results (€36 M) were 9.0% above last year, mainly reflecting the positive performance from both the investment portfolio and the services division, which more than offset the impact from the sale of assets.
NAV stood at €1,364 M, reducing by €91 M vs YE18, mainly reflecting a €115 M dividend distribution.
Sonae Sierra continued to successfully pursue its capital recycling strategy during the first semester of this year. In addition to the sales announced in the first quarter, during the second quarter Sonae Sierra sold Dos Mares, LeiriaShopping and Hofgarten Solingen reaching more than €450 M of OMV sold in 1H19.
Additionally, and as announced at the time, in June Sonae Sierra Brasil reached a merger agreement with Aliansce Shopping Centers to create the largest shopping centre operator in Brazil, with 1.4 million sqm of managed GLA (completed in 3Q19).
| Financial Indicators | ||||||
|---|---|---|---|---|---|---|
| Million euros | 1H18(1) | 1H19 y.o.y. 2Q18(1) | 2Q19 y.o.y. | |||
| Operating revenues | 772 | 782 | 1.2% | 389 | 396 | 1.8% |
| EBITDA | 324 | 332 | 2.5% | 167 | 171 | 2.8% |
| EBITDA margin | 41.9% 42.5% 0.5 p.p 42.8% 43.2% 0.4 p.p | |||||
| Net results | 80 | 90 13.0% | 45 | 48 | 6.4% | |
| Capex | 203 | 208 | 2.3% | 104 | 117 12.3% | |
| Total FCF bef. Divid., Fin. Inv. + Own shares acq. | 92 | 100 | 8.7% | 54 | 57 | 5.8% |
(1) Restated figures according to IFRS16 accounting standard
| Operational Indicators | |||
|---|---|---|---|
| ('000) | 2Q18 | 2Q19 y.o.y. | |
| Total RGUs (Net adds) | 43 | 27 | - |
| Convergent RGUs (Net adds) | 59 | 10 | - |
| Mobile (Net adds) | 23 | 20 | - |
| Pay TV (Net adds) | 2 | 0 | - |
| Total RGUs | 9,483 9,584 | 1.1% | |
| Convergent RGUs | 3,812 3,927 | 3.0% | |
| Convergent customers | 749 | 773 | 3.2% |
| ARPU/Unique subscriber with fixed access (euros) | 44 | 44 | - |
NOS published its 1H19 results on July 22nd, available on its website (www.nos.pt).
NOS' operating revenues increased by 1.2% y.o.y. to €782 M in 1H19, backed by a growth both in telco and audiovisuals & cinema (+1.0% and +4.2%, respectively). The cost discipline enabled an EBITDA expansion higher than the revenue growth and margin grew to 42.5% in 1H19.
Capex stood at €208 M in 1H19, increasing 2.3% when compared to last year, driven by transformational fixed and mobile network projects. Free cash flow continues a year on year improvement, reaching €100 M in 1H19, +8.7% versus 1H18.
In terms of operational performance, NOS ended 2Q19 with a total of 9.6 million RGUs, +1.1% versus 2Q18, while convergent RGUs increased by 3.0% to 3.9 million in 2Q19. The fixed residential ARPU remained stable at €44.
Sonae informed on qualified shareholding.
Sonae informed about bond issue and refinancing of medium and long-term debt.
Sonae informed on qualified shareholding.
Sonae informed on the resolutions taken at Sonae's Shareholders' Annual General Meeting. Sonae also informs on the appointment of the Chairman of the Board of Directors and of the members of the Executive Committee.
Sonae informed on appointment of Chairman of the Board of Directors, Executive Committee, Company Secretary and Representative for Market Relations.
Sonae informed on dividend payment.
Sonae informed on qualified shareholding.
Sonae informed on the announcement made by Sonae Sierra Brasil S.A. related to the merger with Aliansce.
July 29th
Sonae informed on qualified shareholding.
The consolidated financial information contained in this report was prepared in accordance with International Financial Reporting Standards (IFRS), as adopted by the European Union. The financial information regarding quarterly and semi-annual figures was not subject to audit procedures.
Note: Sonae implemented the following changes in its reporting structure:
(i) Adoption of the IFRS16 accounting standard in 2019 and 2018 restated for comparable reasons;
(ii) A new business structure, which now includes a new perimeter for Sonae MC (comprised of the historical Sonae MC segment, Maxmat and Sonae RP's operational assets). The former Sonae Sports & Fashion segment was split into Sonae Fashion and ISRG, given the different nature and independent management teams of both businesses;
(iii) Following the acquisition of a further 20% in Sonae Sierra in 2018, Sonae Sierra statutory balance sheet started to be fully consolidated in the 3Q18 and the statutory P&L in the 4Q18;
(iv) Discontinued operations, namely Berg, in Sonae Fashion in 2018 and Saphety following the sale from Sonae IM in 1Q19 was deconsolidated also in 2018 for comparable reasons.
| Sonae Sierra consolidated results | ||
|---|---|---|
| Million euros | 2Q19 | 1H19 |
| Turnover | 41 | 86 |
| Underlying EBITDA | 13 | 28 |
| margin | 32.1% | 32.2% |
| Equity method results | 14 | 30 |
| Non-recurrent items | -17 | -15 |
| EBITDA | 10 | 42 |
| margin | 25.0% | 49.0% |
| Provisions and impairment losses | 0 | 0 |
| D&A | -1 | -2 |
| EBIT | 10 | 41 |
| Net financial results | -3 | -6 |
| EBT | 6 | 35 |
| Taxes | -2 | -3 |
| Direct results | 4 | 31 |
| Indirect results | 10 | 9 |
| Net income | 14 | 40 |
| Non-controlling interests | -11 | -18 |
| Net income group share | 3 | 22 |
| Sonae statement of financial position | |||
|---|---|---|---|
| Million euros | 1H18 | 1H19 | y.o.y. |
| TOTAL ASSETS | 6,500 | 8,699 | 33.8% |
| Non current assets | 5,087 | 7,091 | 39.4% |
| Net fixed assets | 1,993 | 2,050 | 2.9% |
| Net Rights of Use | 877 | 1,082 | 23.4% |
| Goodwill | 633 | 822 | 29.8% |
| Investment properties | 0 | 975 | - |
| Other investments | 1,493 | 2,015 | 35.0% |
| Deferred tax assets | 73 | 83 | 13.7% |
| Others | 19 | 64 | - |
| Current assets | 1,413 | 1,608 | 13.8% |
| Stocks | 644 | 670 | 4.1% |
| Trade debtors | 119 | 132 | 11.0% |
| Liquidity | 355 | 525 | 47.9% |
| Others | 294 | 280 | -4.9% |
| SHAREHOLDERS' FUNDS | 2,022 | 3,008 | - 48.8% |
| Equity holders | 1,856 | 2,006 | 8.1% |
| Attributable to minority interests | 166 | 1,002 | - |
| LIABILITIES | 4,478 | 5,690 | 27.1% |
| Non-current liabilities | 2,281 | 3,570 | 56.5% |
| Bank loans | 767 | 1,474 | 92.1% |
| Lease liabilities | 832 | 1,099 | 32.0% |
| Other loans | 445 | 565 | 27.0% |
| Deferred tax liabilities | 139 | 290 | - |
| Provisions | 36 | 40 | - |
| Others | 63 | 102 | 63.1% |
| Current liabilities | 2,196 | 2,120 | -3.5% |
| Bank loans | 262 | 279 | 6.5% |
| Lease liabilities | 130 | 95 | -27.5% |
| Other loans | 217 | 6 | -97.3% |
| Trade creditors | 1,073 | 1,122 | 4.6% |
| Others | 514 | 619 | 20.3% |
| SHAREHOLDERS' FUNDS + LIABILITIES | 6,500 | 8,699 | 33.8% |
| Capex | Investments in tangible and intangible assets and investments in acquisitions. |
|---|---|
| Direct results | Results before non-controlling interests excluding contributions to indirect results. |
| (Direct) EBIT | Direct EBT - financial results. |
| EBITDA | Underlying EBITDA + equity method results + non-recurrent items. |
| EBITDA margin | EBITDA / turnover. |
| (Direct) EBT | Direct results before taxes. |
| EoP | End of period. |
| Financial net debt | Net debt excluding shareholders' loans. |
| Gearing (book value) | Average of the last four quarters considering, for each quarter, total net debt (EoP) / total shareholders' funds (EoP). |
| Gearing (market value) | Average of the last four quarters considering, for each quarter, total net debt (EoP) / equity value considering the closing price of Sonae shares on the last day of each quarter. |
| GLA | Gross Lettable Area: equivalent to the total area available to be rented in the shopping centres. |
| Indirect results | Includes Sonae Sierra's results, net of taxes, arising from: (i) investment property valuations; (ii) capital gains (losses) on the sale of financial investments, joint ventures or associates; (iii) impairment losses of non-current assets (including goodwill) and (iv) provision for assets at risk. Additionally and concerning Sonae's portfolio, it incorporates: (i) impairments in retail real estate properties; (ii) reductions in goodwill; (iii) provisions (net of taxes) for possible future liabilities and impairments related with non core financial investments, businesses, assets that were discontinued (or in the process of being discontinued/repositioned); (iv) results from mark to market methodology of other current investments that will be sold or exchanged in the near future; and (v) other non-relevant issues. |
| Investment properties | Shopping centres in operation owned and co-owned by Sonae Sierra. |
| Lease Liabilities | Net present value of payments to use the asset. |
| Like for Like sales (LfL) | Sales made by stores that operated in both periods under the same conditions. Excludes stores opened, closed or which suffered major upgrade works in one of the periods. |
| Loan to Value (LTV) - Holding |
Holding net debt (average) / NAV of the investment portfolio plus Holding net debt (average). |
| Loan to Value (LTV) – Sonae Sierra |
Net debt / (Investment properties + properties under development), on a proportional basis. |
| Net asset value (NAV) Sonae Sierra |
Open market value attributable to Sonae Sierra - net debt - minorities + deferred tax liabilities. |
| Net debt | Bonds + bank loans + other loans + financial leases + shareholder loans - cash - bank deposits - current investments - other long-term financial applications. |
| Net invested capital | Total net debt + total shareholders' funds. |
| Online sales | Total e-commerce sales, including online marketplaces. |
| Open market value (OMV) |
Fair value of properties in operation (% of ownership), provided by independent international entities and book value of development properties (% of ownership). |
| Other loans | Bonds, leasing and derivatives. |
| RGU | Revenue generating unit. |
| Right of use (RoU) | Lease liability at the beginning of the lease adjusted for, initial direct costs, advance rent payments and possible lease discounts |
| Underlying EBITDA | Recurrent EBITDA from the businesses consolidated using the full consolidation method. |
| Underlying EBITDA margin |
Underlying EBITDA / turnover. |

Appendix 1H 2019
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.
Maia, 21 of August 2019
The Board of Directors
Shares held and voting rights attributable to shareholders owning 2% or more of the share capital of the Sonae - SGPS, SA, calculated according to article 20 of the Portuguese Securities Code, as required by article 9 paragraph 1, subparagraph c), of the Portuguese Securities Market Commission (CMVM) Regulation no. 05/2008:
| Shareholder | No. of shares | % Share capital and voting rights* |
% of exercisable voting rights** |
|---|---|---|---|
| Efanor Investimentos, SGPS, SA (I) | |||
| Directly | 200,100,000 | 10.0050% | 10.0050% |
| By Pareuro, BV (controlled by Efanor Investimentos, SGPS, SA) | 849,533,095 | 42.4767% | 42.4767% |
| By Maria Margarida CarvalhaisTeixeira de Azevedo (Director of Efanor Investimentos, SGPS, SA) | 14,901 | 0.0007% | 0.0007% |
| By Maria Cláudia Teixeira de Azevedo (Director of Sonae - SGPS, SA and Efanor Investimentos, SGPS, SA) | 508,574 | 0.0254% | 0.0254% |
| By Duarte Paulo Teixeira de Azevedo (Director of Sonae - SGPS, SA and Efanor Investimentos, SGPS, SA) | 805,730 | 0.0403% | 0.0403% |
| By Migracom, SA (company controlled by Efanor Investimentos, SGPS, SA's Director Duarte Paulo Teixeira de Azevedo) |
2,874,339 | 0.1437% | 0.1437% |
| By Linhacom, SGPS, SA (company controlled by Efanor Investimentos, SGPS, SA's Director Maria Cláudia Teixeira de Azevedo) |
189,314 | 0.0095% | 0.0095% |
| By Carlos António Rocha Moreira da Silva (Director of Sonae, SGPS, SA and Efanor Investimentos, SGPS, SA) | 22,000 | 0.0011% | 0.0011% |
| By Enxomil - Sociedade Imobiliária, SA (company controlled by the Director of Sonae - SGPS, SA and Efanor Investimentos, SGPS, SA Ângelo Gabriel Ribeirinho dos Santos Paupério) |
662,987 | 0.0331% | 0.0331% |
| By Enxomil - Consultoria e Gestão, SA (company controlled by the Director of Sonae - SGPS, SA and Efanor Investimentos, SGPS, SA Ângelo Gabriel Ribeirinho dos Santos Paupério) |
2,021,855 | 0.1011% | 0.1011% |
| Total attributable to Efanor Investimentos, SGPS, SA | 1,056,732,795 | 52.8366% | 52.8366% |
| Banco BPI, SA | 96,034,789 | 4.8017% | 4.8017% |
| Total attributable to Banco BPI, SA | 96,034,789 | 4.8017% | 4.8017% |
| Fundação Berardo, Instituição Particular de Solidariedade Social | 49,849,514 | 2.4925% | 2.4925% |
| Total attributable to Fundação Berardo, Instituição Particular de Solidariedade Social | 49,849,514 | 2.4925% | 2.4925% |
| Invesco Ltd | |||
| Invesco Asset Management Ltd | 2.0270% | 2.0270% | |
| Invesco Asset Management | 41,185,755 *** | 0.0130% | 0.0130% |
| Invesco Advisers | 0.0200% | 0.0200% | |
| Total attributable to Invesco Ltd | 41,185,755 | 2.0600% | 2.0600% |
Source: communications received by the Company regarding qualified shareholdings up to 30 June 2019
* Voting rights calculated based on the Company's share capital with voting rights, as per subparagraph b) of paragraph 3 of article 16 of the Portuguese Securities Code
**Voting rights calculated based on the Company's share capital with voting rights that are not subject to suspension of exercise
*** Information provided by the qualified shareholder on an aggregated basis
(I) As from 29th November 2017, Efanor Investimentos SGPS, SA ceased to have any controlling shareholder pursuant to the set forth in articles 20 and 21 of the Portuguese Securities Code
The DNA of a Sustainable Company


Sonae _ Financial Statements '1H19 | 017
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT 30 JUNE 2019 AND 2018 AND 31 DECEMBER 2018
(Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)
| 30 Jun 2018 | 31 Dec 2018 | 01 Jan 2018 | |||
|---|---|---|---|---|---|
| ASSETS | Notes | 30 Jun 2019 | Restated | Restated | Restated |
| Note 3 | Note 3 | ||||
| NON-CURRENT ASSETS: Property, plant and equipment |
6 | 1,688,351,702 | 1,627,626,311 | 1,656,150,305 | 1,650,873,072 |
| Intangible assets | 7 | 362,085,975 | 365,280,710 | 365,568,045 | 367,924,247 |
| Right of use assets | 8 | 1,081,541,819 | 876,515,228 | 969,918,015 | 868,027,109 |
| Investment properties | 9 | 974,850,481 | - | 998,577,368 | - |
| Goodwill | 10 | 821,982,555 | 633,324,042 | 779,450,545 | 634,363,213 |
| Investments in joint ventures and associates | 11 | 1,954,852,534 | 1,465,885,862 | 1,984,596,708 | 1,407,506,282 |
| Other investments | 12 | 60,181,633 | 27,041,237 | 47,160,447 | 19,423,775 |
| Deferred tax assets | 15 | 83,046,154 | 73,039,602 | 73,372,923 | 71,883,593 |
| Other non-current assets | 13 | 63,857,988 | 18,625,765 | 80,286,911 | 22,667,618 |
| Total Non-Current Assets | 7,090,750,841 | 5,087,338,757 | 6,955,081,267 | 5,042,668,909 | |
| CURRENT ASSETS: | |||||
| Inventories | 670,325,555 | 643,932,440 | 671,321,594 | 713,253,625 | |
| Trade receivables and other current assets | 14 | 336,265,304 | 330,904,234 | 305,662,624 | 248,968,728 |
| Income tax assets | 76,116,455 | 82,750,479 | 93,190,955 | 86,571,966 | |
| Investments | 12 | 726,237 | 1,596,429 | 1,558,683 | 179,881 |
| Cash and bank balances | 16 | 524,381,568 | 353,326,427 | 696,243,071 | 364,589,115 |
| Total Current Assets | 1,607,815,119 | 1,412,510,009 | 1,767,976,927 | 1,413,563,315 | |
| Assets classified as held for sale | - | - | - | 782,540 | |
| TOTAL ASSETS | 8,698,565,960 | 6,499,848,766 | 8,723,058,194 | 6,457,014,764 | |
| EQUITY AND LIABILITIES | |||||
| EQUITY: Share capital |
17 | ||||
| Own shares | 17 | 2,000,000,000 (99,861,142) |
2,000,000,000 (104,204,112) |
2,000,000,000 (104,204,112) |
2,000,000,000 (108,567,192) |
| Legal reserve | 268,028,145 | 251,937,767 | 251,937,767 | 247,276,603 | |
| Reserves and retained earnings | (199,998,534) | (372,013,418) | (298,274,837) | (261,815,259) | |
| Profit/(Loss) for the period attributable to the equity holders of the Parent Company | 37,948,620 | 80,422,022 | 207,555,950 | - | |
| Equity attributable to the equity holders of the Parent Company | |||||
| 2,006,117,089 - |
1,856,142,260 - |
2,057,014,768 - |
1,876,894,152 - |
||
| Equity attributable to non-controlling interests | 18 | 1,002,181,940 - |
166,122,793 - |
1,125,452,124 - |
165,952,417 - |
| TOTAL EQUITY | 3,008,299,029 | 2,022,265,053 | 3,182,466,892 | 2,042,846,569 | |
| LIABILITIES: NON-CURRENT LIABILITIES: |
|||||
| Loans | 19 | 2,039,342,248 | 1,212,243,303 | 1,587,867,682 | 1,220,234,342 |
| Lease liabilities | 8 | 1,098,513,515 | 832,165,230 | 926,678,089 | 816,924,627 |
| Other non-current liabilities | 20 | 102,451,279 | 62,830,899 | 103,637,968 | 61,685,774 |
| Deferred tax liabilities | 15 | 289,705,452 | 138,684,990 | 285,988,650 | 132,200,898 |
| Provisions | 22 | 40,393,875 | 35,560,910 | 41,375,212 | 18,955,625 |
| Total Non-Current Liabilities | 3,570,406,369 | 2,281,485,332 | 2,945,547,601 | 2,250,001,266 | |
| CURRENT LIABILITIES: | |||||
| Loans | 19 | 284,512,030 | 478,751,564 | 500,708,655 | 269,078,453 |
| Lease liabilities | 8 | 94,530,215 | 130,338,269 | 137,276,915 | 129,834,184 |
| Trade payables and other current liabilities | 21 | 1,626,089,397 | 1,509,680,772 | 1,837,001,933 | 1,661,276,466 |
| Income tax liabilities | 107,746,751 | 72,200,188 | 114,133,177 | 98,367,443 | |
| Provisions | 22 | 6,982,169 | 5,127,588 | 5,923,022 | 5,610,383 |
| Total Current Liabilities | 2,119,860,562 | 2,196,098,381 | 2,595,043,702 | 2,164,166,929 | |
| Liabilities directly associated with assets classified as held for sale | - | - | - | - | |
| TOTAL LIABILITIES | 5,690,266,931 | 4,477,583,713 | 5,540,591,303 | 4,414,168,195 | |
| TOTAL EQUITY AND LIABILITIES | 8,698,565,960 | 6,499,848,766 | 8,723,058,195 | 6,457,014,764 | |
The accompanying notes are part of these condensed 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 | nd Quarter 2019 2 |
nd Quarter 2018 2 Restated |
30 Jun 2019 | 30 Jun 2018 Restated Note 3 |
|
|---|---|---|---|---|---|---|
| Sales | 5 | 1,419,735,258 | 1,290,737,832 | 2,774,313,127 | 2,579,517,080 | |
| Services rendered | 5 | 104,801,492 | 57,693,470 | 210,950,147 | 110,058,894 | |
| Changes in value of investment properties | 9 | 6,461,135 | - | 6,461,135 | - | |
| Income or expense relaBng to investments | 23 | (16,946,693) | 218,318 | (17,054,358) | 234,237 | |
| Financial income | 2,911,258 | 2,324,310 | 6,791,779 | 4,781,544 | ||
| Other income | 24 | 27,580,410 | 21,310,333 | 51,999,950 | 45,626,939 | |
| Cost of goods sold and materials consumed | (1,012,760,929) | (902,914,254) | (1,994,010,721) | (1,829,760,742) | ||
| (Increase) /Decrease in prodution | 544,984 | 2,399,578 | (1,582,269) | 1,282,172 | ||
| External supplies and services | (158,421,991) | (147,417,693) | (316,365,525) | (285,307,926) | ||
| Employee benefits expense | (225,417,129) | (196,296,314) | (446,420,464) | (388,689,370) | ||
| Depreciation and amortisation expenses | 6,7 and 8 | (88,350,330) | (73,475,045) | (166,479,106) | (145,415,255) | |
| Provisions and impairment losses | (2,926,235) | (4,287,085) | (3,715,745) | (6,018,018) | ||
| Financial expense | (31,274,087) | (24,957,160) | (63,909,187) | (50,276,589) | ||
| Other expenses | (15,836,074) | (20,554,080) | (33,885,466) | (37,521,675) | ||
| Share of results of joint ventures and associates | 11.3 | 29,530,347 | 78,298,481 | 56,888,557 | 92,135,610 | |
| Profit/(Loss) before taxation from continuing operations | 39,631,416 | 83,080,691 | 63,981,854 | 90,646,901 | ||
| Income tax expense | 25 | (6,885,111) | (13,799,685) | (4,362,293) | (10,755,399) | |
| Profit/(Loss) after taxation from continuing operations | 32,746,305 | 69,281,006 | 59,619,561 | 79,891,502 | ||
| Profit/(Loss) from discontinued operations after taxation | 3 | (334,175) | (1,911,932) | 4,518,850 | 5,753,037 | |
| Consolidated profit/(Loss) for the period | 32,412,130 | 67,369,074 | 64,138,411 | 85,644,539 | ||
| Attributable to equity holders of the Parent Company: | ||||||
| Continuing operations | 19,978,974 | 65,251,496 | 33,475,987 | 74,590,530 | ||
| Discontinued operations | (334,175) | (1,911,932) | 4,472,633 | 5,831,492 | ||
| 19,644,799 | 63,339,564 | 37,948,620 | 80,422,022 | |||
| Attributable to non-controlling interests | ||||||
| Continuing operations | 12,767,331 | 4,029,510 | 26,143,574 | 5,300,972 | ||
| Discontinued operations | - | - | 46,217 | (78,455) | ||
| 18 | 12,767,331 | 4,029,510 | 26,189,791 | 5,222,517 | ||
| Profit/(Loss) per share From continuing operations |
||||||
| Basic | 27 | 0.010462 | 0.034362 | 0.017582 | 0.039349 | |
| Diluted | 27 | 0.009755 | 0.032078 | 0.016390 | 0.036730 | |
| From discontinued operations | ||||||
| Basic | 27 | (0.000187) | (0.001012) | 0.002349 | 0.003076 | |
| Diluted | 27 | (0.000173) | (0.000942) | 0.002190 | 0.002872 | |
The accompanying notes are part of these condensed 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 | nd Quarter 2019 2 |
nd Quarter 2018 2 Restated |
30 Jun 2019 | 30 Jun 2018 Restated Note 3 |
|
|---|---|---|---|---|---|---|
| Net Profit / (Loss) for the period | 32,412,130 | 67,369,074 | 64,138,411 | 85,644,539 | ||
| Items that may be reclassified subsequently to profit or loss: Exchange differences on translation of foreign operations |
(3,408,888) | 1,444,955 | 318,207 | 1,909,040 | ||
| Share of other comprehensive income of joint ventures and associates |
11.3 | 1,143,774 | (22,620,886) | 1,328,569 | (28,792,472) | |
| Changes value of financial assets at fair value Changes in cash flow hedging reserve Income tax relating to items that may be reclassified |
- (809,870) |
- 1,290,078 |
- (378,526) |
- 1,346,477 |
||
| subsequently to profit or loss Others |
61,247 489,231 |
575 (364,537) |
61,247 266,309 |
1,385 (147,552) |
||
| (2,524,506) | (20,249,815) | 1,595,806 | (25,683,122) | |||
| Items that were reclassified subsequently to profit or loss: | - | - | - | - | ||
| Total other comprehensive income for the period | (2,524,506) | (20,249,815) | 1,595,806 | (25,683,122) | ||
| Total comprehensive income for the period | 29,887,624 | 47,119,259 | 65,734,217 | 59,961,417 | ||
| Attributable to: | ||||||
| Equity holders of parent company Non controlling interests |
15,375,229 14,512,395 |
43,749,344 3,369,915 |
36,765,731 28,968,486 |
55,624,826 4,336,591 |
||

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY FOR THE PERIODS ENDED 30 JUNE 2019 AND 2018
(Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)
| and d Ea Rese Ret aine rnin rves gs |
||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Am sed in eu ro) ount s ex pres |
Note s |
Shar e tal Capi |
Own Shar es |
l Lega Rese rve |
Curr ency Tran slati on Rese rve |
Inve stme nts Fair Valu e Rese rve |
Cash -flow Hed ging Rese rve |
Opti on Prem ium Conv le Bond ertib s |
Othe r Res s and erve Reta ined Earn ings |
Tota l Res s and erve Reta ined Earn ings |
Net Prof it/(L oss) |
Tota l |
Non troll ing con Inte rests (Not ) e 18 |
l Tota Equi ty |
| Attr ibut able to E |
quit y Ho lder s of |
Pare nt Co mpa ny |
||||||||||||
| Bala Publ ishe d 1 Ja y 20 18 - as at nce nuar |
2,00 0,00 0,00 0 |
(108 ) ,567 ,192 |
247, 276, 603 |
4,00 3,43 2 |
- | 174, 419 |
22,3 13,0 00 |
(363 ) ,726 ,038 |
(337 ) ,235 ,187 |
165, 753, 915 |
1,96 7,22 8,13 9 |
167, 809, 994 |
2,13 5,03 8,13 3 |
|
| ct of pplic Impa IFRS 16 a atio n |
3 | - | - | - | - | - | - | - | (90,3 87) 33,9 |
(90,3 87) 33,9 |
- | (90,3 87) 33,9 |
(1,85 7) 7,57 |
(92,1 64) 91,5 |
| Bala 1 Ja y 20 18 - Rest ated as at nce nuar |
2,00 0,00 0,00 0 |
(108 ,567 ,192 ) |
247, 276, 603 |
4,00 3,43 2 |
- | 174, 419 |
22,3 13,0 00 |
(454 ,060 ,025 ) |
(427 ,569 ,174 ) |
165, 753, 915 |
1,87 6,89 4,15 2 |
165, 952, 417 |
2,04 2,84 6,56 9 |
|
| l com preh ensi ve in e fo r the iod Tota com per |
- | - | - | 1,78 6,76 7 |
- | 1,02 9,63 4 |
- | (27,6 13,5 97) |
(24,7 97,1 96) |
80,4 22,0 22 |
55,6 24,8 26 |
4,33 6,59 1 |
59,9 61,4 17 |
|
| iatio n of olida ted rofit of 2 017 App net p ropr cons sfer to le gal r and ined ning Tran reta eser ves ear s Divid end s dis tribu ted me d istri buti on f inve nt fu nds Inco stme rom Obli gatio n ful field by s hare ibut ion t ploy attr o em ees |
- - - - |
- - - - |
4,66 1,16 4 - - - |
- - - - |
- - - - |
- - - - |
- - - - |
161, 092, 751 (79,7 90,9 36) - (433 ,291 ) |
161, 092, 751 (79,7 90,9 36) - (433 ,291 ) |
(165 ) ,753 ,915 - - - |
- (79,7 90,9 36) - (433 ,291 ) |
- (2,47 8,70 9) (155 ) ,135 (21,7 47) |
- (82,2 69,6 45) (155 ) ,135 (455 ,038 ) |
|
| ial ca ncel latio n of Cash Sett led E quit y Sw Part ap Med ium and long vari able atio licy - -term rem uner n po recla ssifi catio n of ity to liab ilitie equ s |
17 | - - |
4,36 3,08 0 - |
- - |
- - |
- - |
- - |
- - |
262, 240 (578 ) ,200 |
262, 240 (578 ) ,200 |
- - |
4,62 5,32 0 (578 ) ,200 |
- - |
4,62 5,32 0 (578 ) ,200 |
| f sub sidia Vari atio n in enta ries perc ge o isitio f aff iliate d co nies Aqu ns o mpa Chan f the solid thod atio ge o con n me ct of pplic atio Impa IFRS 15 a n ct of pplic Impa IFRS 16 a atio n Othe rs |
- - - - - - |
- - - - - - |
- - - - - - |
- - - - - - |
- - - - - - |
- - - - - - |
- - - - - - |
1,93 6,34 1 - - (285 ) ,344 (1,00 5) 8,93 (841 ,674 ) |
1,93 6,34 1 - - (285 ) ,344 (1,00 5) 8,93 (841 ,674 ) |
- - - - - - |
1,93 6,34 1 - - (285 ) ,344 (1,00 5) 8,93 (841 ,673 ) |
(383 ) ,192 80,0 00 (1,21 9) 1,03 (54,8 77) 256, 567 (198 ,083 ) |
1,55 3,14 9 80,0 00 (1,21 9) 1,03 (340 ) ,221 (752 ) ,368 (1,03 9,75 6) |
|
| Bala 30 J 2018 d as at Res tate nce une |
2,00 0,00 0,00 0 |
(104 ,204 ,112 ) |
251, 937, 767 |
5,79 0,19 9 |
- | 1,20 4,05 3 |
22,3 13,0 00 |
(401 ,320 ,670 ) |
(372 ,013 ,418 ) |
80,4 22,0 22 |
1,85 6,14 2,26 0 |
166, 122, 793 |
2,02 2,26 5,05 3 |
|
| Bala 1 ja y 20 19 as at nce nuar |
2,00 0,00 0,00 0 |
(104 ) ,204 ,112 |
251, 937, 767 |
4,16 0,38 5 |
2,14 6,50 0 |
123, 615 |
22,3 13,0 00 |
(236 ) ,806 ,688 |
(208 ) ,063 ,188 |
221, 653, 131 |
2,16 1,32 3,59 8 |
1,12 7,49 3,09 0 |
3,28 8,81 6,68 8 |
|
| Impa ct of IFRS 16 a pplic atio n |
3 | - | - | - | - | - | - | - | (90,2 11,6 49) |
(90,2 11,6 49) |
(14,0 97,1 81) |
(104 ,308 ,830 ) |
(2,04 0,96 6) |
(106 ,349 ,796 ) |
| Bala 1 Ja y 20 19 - Rest ated as at nce nuar |
2,00 0,00 0,00 0 |
(104 ) ,204 ,112 |
251, 937, 767 |
4,16 0,38 5 |
2,14 6,50 0 |
123, 615 |
22,3 13,0 00 |
(327 ) ,018 ,337 |
(298 ) ,274 ,837 |
207, 555, 950 |
2,05 7,01 4,76 8 |
1,12 5,45 2,12 4 |
3,18 2,46 6,89 2 |
|
| Tota l com preh ensi ve in e fo r the iod com per |
- | - | - | (1,20 2,15 5) |
- | (309 ,214 ) |
- | 328, 480 |
(1,18 2,88 9) |
37,9 48,6 20 |
36,7 65,7 31 |
28,9 68,4 86 |
65,7 34,2 17 |
|
| App iatio n of olida ted rofit of 2 018 net p ropr cons Tran sfer to le gal r and ined ning reta eser ves ear s Divid end s dis tribu ted Inco me d istri buti on f inve nt fu nds stme rom |
- - - |
- - - |
16,0 90,3 78 - - |
- - - |
- - - |
- - - |
- - - |
191, 465, 572 (83,9 64,8 92) - |
191, 465, 572 (83,9 64,8 92) - |
(207 ,555 ,950 ) - - |
- (83,9 64,8 92) - |
- (156 ,805 ,803 ) (94,0 82) |
- (240 ,770 ,695 ) (94,0 82) |
|
| Obli gatio n ful field by s hare ibut ion t ploy attr o em ees Part ial ca ncel latio n of Cash Sett led E quit y Sw ap Aqu isitio f aff iliate d co nies ns o mpa Capi tal in crea se Impa ct of IFRS 16 a pplic atio n |
17 4.1 a nd 4 .4 3 |
- - - - - |
- 4,34 2,97 0 - - - |
- - - - - |
- - - - - |
- - - - - |
- - - - - |
- - - - - |
(962 ,430 ) 3,74 2,90 8 - - (13,7 67,4 60) |
(962 ,430 ) 3,74 2,90 8 - - (13,7 67,4 60) |
- - - - - |
(962 ,430 ) 8,08 5,87 8 - - (13,7 67,4 60) |
(12,4 58) - 5,23 6,67 0 1,07 5,00 6 (650 ,859 ) |
(974 ,888 ) 8,08 5,87 8 5,23 6,67 0 1,07 5,00 6 (14,4 18,3 19) |
| Othe rs |
- | - | - | - | - | - | - | 2,94 5,49 4 |
2,94 5,49 4 |
- | 2,94 5,49 4 |
(987 ,144 ) |
1,95 8,35 0 |
|
| Bala 30 J 2019 as at nce une |
2,00 0,00 0,00 0 |
(99,8 61,1 42) |
268, 028, 145 |
2,95 8,23 0 |
2,14 6,50 0 |
(185 ,599 ) |
22,3 13,0 00 |
(227 ,230 ,665 ) |
(199 ,998 ,534 ) |
37,9 48,6 20 |
2,00 6,11 7,08 9 |
1,00 2,18 1,94 0 |
3,00 8,29 9,02 9 |
The accompanying notes are part of these consolidated financial statements.
CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE PERIOD ENDED 30 JUNE 2019 AND 2018
(Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
| (Amounts expressed in euro) | Notes | nd Quarter 2019 2 |
nd Quarter 2018 2 Restated |
30 Jun 2019 | 30 jun 2018 Restated Nota 3 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES | |||||
| Net cash generated from operating activities (1) | 143,292,296 | 61,822,551 | 36,479,736 | 25,144,519 | |
| INVESTMENT ACTIVITIES | |||||
| Receipts arising from: Investments Property, plant and equipment and intangible assets Interests and similar income Loans granted Dividends Others |
28 | 14,631,365 2,946,568 782,091 655,472 84,679,900 11,240,924 114,936,320 |
16,768,281 531,952 274,780 127 17,898,775 50,178,106 85,652,021 |
34,710,076 3,879,592 1,340,120 655,472 85,489,900 24,067,898 150,143,058 |
45,396,431 1,469,699 353,624 659 17,898,775 50,178,106 115,297,294 |
| Payments arising from: Investments Property, plant and equipment and intangible assets Loans granted Others Net cash used in/ generated by investment activities (2) |
28 | (16,716,254) (69,254,183) (741,753) (11,794,798) (98,506,988) 16,429,332 |
(8,800,837) (67,138,390) - (181,652) (76,120,879) 9,531,142 |
(83,576,353) (160,709,910) (1,603,006) (16,335,228) (262,224,497) (112,081,439) |
(37,642,542) (154,454,577) - (363,127) (192,460,246) (77,162,952) |
| FINANCING ACTIVITIES | |||||
| Receipts arising from: Investments Loans, bonds and finance leases Capital increases, additional paid in capital and share premiums Others |
- 2,173,668,254 127,506 - 2,173,795,760 |
(14,339) 1,460,657,947 1,633,149 1,423,670 1,463,700,427 |
- 4,427,722,037 3,956,767 - 4,431,678,804 |
- 2,609,461,807 1,633,149 1,503,670 2,612,598,626 |
|
| Payments arising from: Contratos de locação Loans, bonds and finance leases Interests and similar charges Dividends Others |
(35,229,317) (2,120,711,294) (12,815,676) (154,882,665) - (2,323,638,952) |
(36,134,501) (1,406,162,465) (7,477,172) (85,305,111) 1,674 (1,534,806,004) |
(62,939,785) (4,200,241,629) (20,075,692) (244,762,717) - (4,528,019,823) |
(63,278,678) (2,408,033,010) (12,083,943) (85,305,111) (231,633) (2,568,932,375) |
|
| Net cash used in financing activities (3) | (149,843,192) | (71,105,577) | (96,341,019) | 43,666,251 | |
| Net increase (decrease) in cash and cash equivalents (4) = (1) + (2) + (3) Effect of exchange rate changes on the balance of cash held in foreign currencies Effect of discontinued operations Cash and cash equivalents at the beginning of the period |
16 | 9,878,436 43,068 - 514,015,773 |
248,116 94,854 - 347,085,411 |
(171,942,722) (172,623) (676,276) 696,297,516 |
(8,352,182) 116,767 (6,062,386) 361,770,008 |
| Cash and cash equivalents at the end of the period | 16 | 523,851,141 | 347,238,673 | 523,851,141 | 347,238,673 |
The accompanying notes are part of these condensed financial statements.

Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
(Amounts stated in euro)
SONAE, SGPS, SA ("Sonae Holding") has its head-office at Lugar do Espido, Via Norte, Apartado 1011, 4470-909 Maia, Portugal, and is the parent company of a group of companies, as detailed in Notes 32 and 33 as Sonae Group ("Sonae"). Sonae's operations and operating segments are described in Note 5.
The principal accounting policies adopted in preparing the accompanying consolidated financial statements are described below. These policies have been consistently applied in comparative periods.
The accompanying consolidated financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union, issued by the International Accounting Standards Board ("IASB"), and interpretations issued by the IFRS Interpretations Committee ("IFRIC") or by the previous Standing Interpretations Committee ("SIC"), as adopted by the European Union as from the consolidated financial statement sissuance date.
Interim financial statements are presented quarterly, in accordance with IAS 34 – "Interim Financial Reporting".
The accompanying condensed consolidated financial statements have been prepared from the books and accounting records of the company and subsidiaries, adjusted in the consolidation process, on a going concern basis and under the historical cost convention, except for some financial instruments and properties investments which are stated at fair value.
Up to the date of approval of these consolidated financial statements, the European Union endorsed the following standards, interpretations, amendments and revisions some of which become mandatory during the year 2019:
| With mandatory application during the year 2019: | Effective date (for financial years beginning on or after) |
|
|---|---|---|
| IFRS 9 (amendment) |
Prepayment Features with Negative Compensation ((This amendment introduces the possibility of classifying financial assets with negative prepayment conditions at amortized cost, provided that specific conditions are met, instead of being classified at fair value through profit or loss). |
01 Jan 2019 |
| IFRS 16 | Leases - (recognition and measurement principles) | 01 Jan 2019 |
| IFRIC 23 | Uncertainly over income tax treatments (clarifies the accounting for uncertainties in income taxes) |
01 Jan 2019 |
| IAS 19 (amendment) |
Employee benefits (Plan amendment, curtailment or settlement) | 01 Jan 2019 |
| IAS 28 (amendment) |
Long-term interests in Associates and Joint ventures | 01 Jan 2019 |
| Annual Improvements to international financial reporting standards (cycle 2015-2017) | 01 Jan 2019 |
These standards were first applied by the Group in 2019. The Group made an analysis of the changes made and the impact on the financial statements and concluded that the application of these standards, except for IFRS16, had no significant effects on the financial statements.
Sonae applied IFRS 16 using the full integral retrospetive approach, therefore, the information from the financial statements of 2018 were reexpressed, as if this standard had been applied since the beginning of the lease contracts, i.e. the accounting policy as from 1 January 2018 is in accordance with IFRS 16.
Sonae recognize a right of use of an asset and a lease liability on the start date of the lease. The right of use of the asset is initially measured at the cost, comprising the initial value of the lease liability adjusted for any lease payments made on or before the start date, in addition to any initial direct costs incurred, as well as an estimate of the dismantling costs and removal of the underlying asset (if applicable), deducted from any incentive granted.

The lease responsibility is initially recognized by the present value of the rents not yet paid at the date of the lease, discounting the implied interest rate in the lease, or in the event that it is not possible to easily determine this rate, using the Group's incremental interest rate.
In general, Sonae uses its incremental interest rate as the discount rate to be applied. Lease payments included in the measurement of lease liabilities include fixed payments, deducted from any incentives already received.
The liability is measured at amortized cost, using the effective interest method, being remeasured when changes in future payments derived from a change in the rate or index are verified, as well as the possible modifications of lease agreements.
When the liability is remeasured, the value of the right of use is also adjusted, or if the carrying amount of the asset of the right of use was already reduced to zero, a profit or loss is recorded in the income statement.
Sonae presents the rights of use of assets and responsibilities for leases in duly segregated captions in the statement of the financial position.
Low-value asset leases, the Group does not recognize as rights of use assets or lease liability, just recognizes the expenditures associated with these locations, as an expense of the year during the lifetime of the contracts.
The right of use of the asset is depreciated using the linear depreciation method, based on the lease term.
The quantitative impacts of the application of this standard are detailed in Note 3.
The following standards, interpretations, amendments and revisions were not at to the date of approval of these consolidated financial statments endorsed by the European Union:
| With mandatory application after 2019 | Effective date (for financial years beginning on or after) |
|
|---|---|---|
| IFRS 17 | (Insurance contracts) | 01 Jan 2021 |
| Amendments to references to the Conceptual Framework in IFRS Standards | 01 Jan 2020 | |
| IAS 1 and IAS 8 (amendment) |
Disclosure material items | 01 Jan 2020 |
| IFRS3 (amendment) | Bussiness combinations | 01 Jan 2020 |
The Group did not proceed with the early implementation of any of these standards in the financial statements for the year ended 30 June 2019 due to the fact that their application is not mandatory, lying in the process of analyzing expected effects of those standards.
The restatement of the consolidated Financial Statements of the periods ended on 30 June 2018 and 31 December 2018, results from the following facts:
Application of IFRS 16 as referred to in Note 2;
The provision recorded at 31 December 2018 related to the incentive in favor of Armilar, due to the fact that the fund's performance exceeded the return level defined for that purpose, was partially reclassified to 30 June 2019 for June 2018 in order to adjust the provision at the moment the return level was exceeded, leading to the restatement of the comparative periods in this period.
In accordance with IFRS 5, changes were made to the consolidated income statement by nature for the periods ended on 30 June 2019 and 2018 to reflect in a single caption (Profit/loss from discontinued operations after taxation) profits or losses after taxes from discontinued operating units. Were considered as discontinued the Tlantic group sold on 26 September 2018, the Saphety group sold in 2019 and some operations that are in the process of liquidation. In 2018 Sport Zone are still included in discontinued operations.
The consolidated financial statements on 30 June 2018 and 31 December 2018 is as follows:
| 30 Jun 2018 Restated | ||||||
|---|---|---|---|---|---|---|
| Amounts in thousands of euro | Before the restatement |
IFRS16 Adjustments |
Armilar's incentive provision effect |
After the restatement |
||
| Assets | ||||||
| Property, plant and equipment and intagible assets | 1,993,251 | (344) | - | 1,992,907 | ||
| Right-of-use assets (Note 8) | - | 876,515 | - | 876,515 | ||
| Goodwill | 633,324 | - | - | 633,324 | ||
| Investments | 1,499,634 | (6,707) | - | 1,492,927 | ||
| Deferred tax assets | 73,040 | - | - | 73,040 | ||
| Other non-current assets | 21,119 | (2,493) | - | 18,626 | ||
| Non-current assets | 4,220,368 | 866,970 | - | 5,087,339 | ||
| Inventories | 643,932 | - | - | 643,932 | ||
| Other receivables | 422,728 | (9,073) | - | 413,655 | ||
| Other investments | 1,596 | - | - | 1,596 | ||
| Cash and bank balances | 353,326 | - | - | 353,326 | ||
| Current assets | 1,421,583 | (9,073) | - | 1,412,510 | ||
| Total assets | 5,641,951 | 857,897 | - | 6,499,849 | ||
| Liabilities | ||||||
| Loans | 1,212,243 | - | - | 1,212,243 | ||
| Lease liabilities (Note 8) | - | 832,165 | - | 832,165 | ||
| Other non-current liabilities | 12,138 | (1,283) | 51,976 | 62,831 | ||
| Deferred tax liabilities | 142,583 | - | (3,898) | 138,685 | ||
| Provisions | 18,236 | - | 17,325 | 35,561 | ||
| Non current liabilities | 1,385,200 | 830,882 | 65,403 | 2,281,485 | ||
| Loans | 478,752 | - | - | 478,752 | ||
| Lease liabilities (Note 8) | - | 130,338 | - | 130,338 | ||
| Suppliers and other current liabilities | 1,642,749 | (3,764) | (51,976) | 1,587,009 | ||
| Current liabilities | 2,121,501 | 126,574 | (51,976) | 2,196,099 | ||
| Total liabilities | 3,506,700 | 957,456 | 13,427 | 4,477,583 | ||
| Shareholders' funds excluding non-controlling interests | 1,965,737 | (97,515) | (12,080) | 1,856,142 | ||
| Non-controlling interests | 169,514 | (2,044) | (1,347) | 166,123 | ||
| Total shareholders' funds | 2,135,251 | (99,559) | (13,427) | 2,022,265 | ||
| Total shareholders' funds and liabilities | 5,641,951 | 857,897 | - | 6,499,848 |
| 31 Dec 2018 Restated | |||||
|---|---|---|---|---|---|
| Amounts in thousands of euro | Before the restatement |
IFRS 16 Adjustments |
Adjustments | After the restatement |
|
| Assets | |||||
| Property, plant and equipment and intagible assets | 2,021,718 | - | - | 2,021,718 | |
| Right-of-use assets (Note 8) | - | 969,918 | - | 969,918 | |
| Investment properties | 998,577 | - | - | 998,577 | |
| Goodwill | 779,451 | - | - | 779,451 | |
| Investments | 2,039,650 | (7,893) | - | 2,031,757 | |
| Deferred tax assets | 73,373 | - | - | 73,373 | |
| Other non-current assets | 82,828 | (2,541) | - | 80,287 | |
| Non-current assets | 5,995,597 | 959,484 | - | 6,955,081 | |
| Inventories | 671,322 | - | - | 671,322 | |
| Other receivables | 407,773 | (8,920) | - | 398,853 | |
| Investments | 1,559 | - | - | 1,559 | |
| Cash and bank balances | 696,243 | - | - | 696,243 | |
| Current assets | 1,776,897 | (8,920) | - | 1,767,977 | |
| Total assets | 7,772,494 | 950,564 | - | 8,723,058 | |
| Liabilities | |||||
| Loans | 1,587,868 | - | - | 1,587,868 | |
| Lease liabilities (Note 8) | - | 926,678 | - | 926,678 | |
| Other non-current liabilities | 57,438 | (1,623) | 47,822 | 103,637 | |
| Deferred tax liabilities | 285,989 | - | - | 285,989 | |
| Provisions | 41,375 | - | - | 41,375 | |
| Non current liabilities | 1,972,670 | 925,055 | 47,822 | 2,945,547 | |
| Loans | 500,709 | - | - | 500,709 | |
| Lease liabilities (Note 8) | - | 137,277 | - | 137,277 | |
| Suppliers and other current liabilities | 2,010,298 | (5,418) | (47,822) | 1,957,058 | |
| Current liabilities | 2,511,007 | 131,859 - |
(47,822) - |
2,595,044 | |
| Total liabilities | 4,483,677 | 1,056,914 | - | 5,540,591 | |
| Shareholders' funds excluding non-controlling interests | 2,161,324 | (104,309) | - | 2,057,015 | |
| Non-controlling interests | 1,127,493 | (2,041) | - | 1,125,452 | |
| Total shareholders' funds | 3,288,817 - |
(106,350) - |
- - |
3,182,467 - |
|
| Total shareholders' funds and liabilities | 7,772,494 | 950,564 | - | 8,723,058 |
| 30 Jun 2018 Restated | ||||||
|---|---|---|---|---|---|---|
| Amounts in euro | Before the restatement |
IFRS16 | IFRS15 | Discontinued operations |
Armilar's incentive provision effect |
After the restatement |
| Sales | 2,564,912 | - | 4,080 | 10,525 | - | 2,579,517 |
| Services rendered | 114,912 | - | - | (4,853) | - | 110,059 |
| Income or expenses related to investments | 234 | - | - | - | - | 234 |
| Other income and financial income | 4,731 | - | - | 51 | - | 4,782 |
| Other income | 46,660 | - | - | (1,033) | - | 45,627 |
| Cost of good sold and materials consumed | (1,818,882) | - | - | (10,879) | - | (1,829,761) |
| Changes in stocks of finished goods | 1,282 | - | - | - | - | 1,282 |
| External supplies and service | (353,922) | 69,460 | (4,080) | 3,234 | - | (285,308) |
| Employee benefits expense | (392,963) | - | - | 4,274 | - | (388,689) |
| Depreciation and amortisation expenses | (100,288) | (45,858) | - | 731 | - | (145,415) |
| Provisions and impairment losses | (6,052) | - | - | 34 | - | (6,018) |
| Financial expenses | (20,509) | (30,858) | - | 1,091 | - | (50,277) |
| Other expenses | (37,766) | - | - | 244 | - | (37,522) |
| Gains or losses related to joint ventures and associated undertaking | 109,223 | 237 | - | - | (17,324) | 92,136 |
| Profit (loss) from continuing operations, before tax | 111,572 | (7,019) | - | 3,419 | (17,324) | 90,647 |
| Income tax expense | (16,465) | 1,619 | - | 193 | 3,898 | (10,755) |
| Consolidated profit (loss) for the period from continuing operations | 95,107 | (5,400) | - | 3,612 | (13,426) | 79,892 |
| Profit/(Loss) from discountinuing operations, after tax | 9,365 | - | - | (3,612) | - | 5,753 |
| Consolidated profit /(loss) for the period | 104,472 | (5,400) | - | - | (13,426) | 85,645 |
| 30 Jun 2019 | |||
|---|---|---|---|
| Amounts expressed in euro | Sonae Fashion | Sonae IM | Total discountinuing operations |
| Turnover | 1,950 | 2,227 | 4,177 |
| Other income | 580 | 5 | 585 |
| Cost of goods sold and materials consumed | (2,268) | - | (2,268) |
| External supplies and services | (410) | (695) | (1,105) |
| Employee benefits expense | - | (779) | (779) |
| Depreciation and amortisation expenses | (36) | (417) | (453) |
| Other expenses | (259) | (19) | (278) |
| Financial income | (701) | (34) | (735) |
| Profit/(Loss) before tax | (1,144) | 287 | (857) |
| Income tax expense | 412 | (67) | 345 |
| Profit/(Loss) after tax | (732) | 220 | (512) |
| Income or expenses related to loss control (note 4.2) | - | 5,031 | 5,031 |
| Profit/(Loss) for period from discountinuing operations | (732) | 5,251 | 4,519 |
| 30 Jun 2018 Restated | ||||
|---|---|---|---|---|
| Amounts expressed in euro | Sonae Fashion | Sonae IM | Others | Total discountinuing operations |
| Turnover | 21,949 | 4,016 | 3,566 | 29,530 |
| Other income | 1,365 | 216 | 83 | 1,664 |
| Cost of goods sold and materials consumed | (15,095) | - | - | (15,095) |
| External supplies and services | (6,449) | (1,801) | (2,022) | (10,273) |
| Employee benefits expense | (4,003) | (1,566) | (1,997) | (7,566) |
| Depreciation and amortisation expenses | (971) | (451) | (186) | (1,607) |
| Other expenses | (754) | (23) | (188) | (965) |
| Financial income | (1,167) | (45) | 13 | (1,199) |
| Profit/(Loss) before tax | (5,125) | 345 | (731) | (5,511) |
| Income tax expense | 251 | (142) | 65 | 173 |
| Profit/(Loss) after tax | (4,874) | 203 | (667) | (5,338) |
| Income or expenses related to loss control | 11,091 | - | - | 11,091 |
| Profit/(Loss) for period from discountinuing operations | 6,217 | 203 | (667) | 5,753 |
On September 28, 2018, Sonae SGPS, SA reported that its subsidiary Modelo Continente Hipermercados SA sucursal en España, concluded an agreement with Corpfin Capital in order to acquire 60% of the capital of Tomenider SL ("society"), which holds 100% of the Arenal Perfumeries SLU ("Arenal"). The Arenal is a retail company of pharmacies and perfumeries with a network of 41 stores in the north of Spain. Founded in 1971 by the Vázquez family, Arenal generated a turnover of 97 million euros in 2017.
On 11 December 2018, this transaction was approved by the competent competition authorities. The operation was completed in January 2019 and will allow Sonae MC to significantly enhance the combined assets and competences of Well's and Arenal, reinforcing its position in the Health & Wellness segment, one of its main development strategies pillars.
The acquisitions of companies included in the consolidation by the full method can be analysed as follows:
| Proportion of voting equity interests acquired |
|||
|---|---|---|---|
| On the date of acquisition | |||
| COMPANY | Head Office | Direct | Total |
| Sonae MC | |||
| Arenal Perfumarias, S.L.U. | Lugo (Spain) | 100.00% | 60.00% |
| Tomenider, S.L. | Lugo (Spain) | 60.00% | 60.00% |
The effects of these acquisitions on the consolidated financial statements can be analysed as follows:
| Sonae MC | |||
|---|---|---|---|
| Amounts in euro | On the date of acquisition |
30 Jun 19 | |
| Net assets acquired | |||
| Property, plant and equipment and intagible assets (Notes 6 and 7) | 19,258,447 | 20,833,264 | |
| Rights-of-use assets (Note 8) | 43,149,710 | 45,431,087 | |
| Inventories | 23,861,179 | 29,151,762 | |
| Other assets | 10,054,933 | 7,820,963 | |
| Cash and cash equivalents | 1,982,432 | 2,968,213 | |
| Loans | (67,601,107) | (48,990,755) | |
| Trade payables and other current liabilities | (19,850,347) | (21,583,366) | |
| Other liabilities | (3,638,640) | (4,567,326) | |
| Total net assets acquired | 7,216,607 | 31,063,842 | |
| Goodwill (Note 10) | 44,888,667 | ||
| Non- controlling interests (Note 18) | (3,083,553) | ||
| Acquisition cost | 49,021,721 | ||
| Net cash flow arising from acquisition (Note 28) | |||
| Cash payment | 49,021,721 | ||
| Cash and bank balances acquired | (1,982,432) | ||
| 47,039,289 | |||
| Sonae MC | |||
| From the date of | |||
| Amounts in euro | acquisition | ||
| Sales and services | 59,024,141 | ||
| Other income | 979,330 | ||
| Cost of sales | (42,396,386) | ||
| Supplies and external services | (3,048,719) | ||
| Employee benefits expense | (6,788,805) | ||
| Depreciation and amortization | (3,618,470) | ||
| Others | (71,648) | ||
| Net financial income | (2,078,268) | ||
| Profit/loss before taxation | 2,001,175 | ||
| Income tax expense | (557,883) | ||
| Profit/(Loss) for the period | 1,443,292 |
Following these acquisitions, the Group recognized Goodwill amounting to EUR 44,888,667. At the time of presentation of these financial statements it was not yet possible to finalize the analysis in order to allocate, in accounting terms, the fair value of identified assets and liabilities assumed, a part of the acquisition cost, being that component recognized as Goodwill and booked under the intangible assets caption. However, the allocation of the purchase price will be carried out until the end of the period of one year from the date of purchase, as permitted by IFRS 3 – Business Combinations.
The disposed subsidiaries can be analysed as follows:
| At the disposal date | |||
|---|---|---|---|
| Company | Head Office | Direct | Total |
| Sonae IM | |||
| Saphety Level - Trusted Services, S.A. | Maia (Portugal) | 86.99% | 78.27% |
| Saphety Brasil Transações Eletrônicas Ltda. | São Paulo (Brazil) | 100.00% | 78.27% |
| Saphety - Transacciones Electronicas SAS | Bogotá (Colombia) | 100.00% | 78.27% |
| Sonae Sierra | |||
| Dos Mares - Shopping Centre, S.A. | Madrid (Spain) | 100.00% | 35.07% |
As at March 2019, the Group sold the capital held in Saphety. Saphety is a group of three companies that provides services, training and consultancy in communication, processing and certification of electronic data; distribution, development and representation of software, for the amount of 8.6 million euro.
As at June 2019, the Group sold 100% of the capital held in the subsidiary Dos Mares Shopping Centre, S.A. ("Dos Mares"), for the amount of 15.1 million euro.
The impact of these transaction on the consolidated financial statements are immaterial, however the net profit was 1.6 million euro.
The companies that are part of the Excellium Group were acquired by the Sonae IM Group in December 2018 and have as their main activity rendering of services within the field of IT and cybersecurity mainly for financial institutions.
The Excellium Group is constituted by the following entities: Excellium Group, S.A, Excellium S.A., Excellium Services Belgium, S.A., Excellium Factory SARL, Suricate Solutions, S.A., Alfaros SARL, Suricate Solutions CI SARL, Suricate Solutions SN SARL.
The acquired companies can be analyzed as follows:
| Proportion of voting equity | |||
|---|---|---|---|
| On the date of acquisition | |||
| Company | Head Office | Direct | Total |
| Sonae IM | |||
| Excellium Group, S.A. | Contem (Luxembourg) | 59.20% | 53.26% |
| Excellium Services, S.A. | Contem (Luxembourg) | 59.20% | 53.26% |
| Excellium Services Belgium, S.A. | Wavre (Belgium) | 59.20% | 53.26% |
| Excellium Factory SARL | Raouad Ariana (Tunisia) | 59.20% | 53.26% |
As a result of these acquisitions, the Group initially recognised a provisory Goodwill amount of 11.1 million euro, which can be detailed as follows:
| Excellium Group | ||||
|---|---|---|---|---|
| Amounts in euro | Value of statement of financial position before acquisition |
Adjustments to fair value |
Fair Value | |
| Assets | ||||
| Property, plant and equipment | 951,534 | (13,484) | 938,050 | |
| Intangible assets (Note 7) | 1,080,653 | 3,966,683 | 5,047,336 | |
| Investments in associated companies and companies jointly | ||||
| controlled | 34,893 | (8,103) | 26,790 | |
| Goodwill | 150,000 | - | 150,000 | |
| Other non-current assets | 41,800 | - | 41,800 | |
| Trade receivables | 2,754,330 | 15,248 | 2,769,578 | |
| Other receivables | 90,115 | 28,000 | 118,115 | |
| Other current assets | 1,688,788 | 1,241,239 | 2,930,027 | |
| Cash and bank balances | 2,125,602 | 1,956 | 2,127,558 | |
| 8,917,715 | 5,231,539 | 14,149,254 | ||
| Liabilities | ||||
| Loans | 3,089,140 | - | 3,089,140 | |
| Other financial liabilities | 409,940 | - | 409,940 | |
| Trade payables | 2,069,025 | 10,153 | 2,079,178 | |
| Other payables | 603,212 | 56,401 | 659,613 | |
| Other current liabilities | 1,076,009 | 1,558,128 | 2,634,137 | |
| 7,247,326 | 1,624,682 | 8,872,008 | ||
| Total net assets | 1,670,389 | 3,606,857 | 5,277,246 | |
| Total net assets acquired (59.2%) | 988,870 | 2,135,259 | 3,124,130 | |
| Total of non-controlling interests (Note 18) | 681,519 | 1,471,598 | 2,153,116 | |
| Acquisition price | 14,404,358 | - | 14,404,358 | |
| Financial update | - | - | (229,010) | |
| Goodwill (Note 10) | 12,074,316 | (1,023,098) | 11,051,218 |
In the period ended at 30 June 2019, the Group made an assessment of the fair value of the assets acquired and liabilities assumed, resulting in an increase in total assets and liabilities of 5,231,539 euro and 1,624,682 euro, respectively, which includes the recognition of the customer portfolio in the amount of 3,945,593 euro, and the adjustment of the total net assets acquired by the Group (59.2%) to 2,135,259 euro.
The purchase price allocation is still subject to change until the end of the period of one year starting from the date of acquisition, as permitted by IFRS 3 Business Concentrations. As is usual in business combinations, also in the case of the acquisition of these eight subsidiaries, it was not yet possible to allocate, in accounting terms, the fair value of identified assets and liabilities assumed, being a part of the acquisition cost recognised as Goodwill. Goodwill will be related to elements that cannot be reliably isolated and quantified and include synergies, skilled workforce, technological capabilities and market reputation.
Excellium's acquisition price includes a contingent amount (6,973,716 euro) payable over 2 years, depending on the company's performance.
Sonae has in its portfolio 8 business segments:
These operating segments have been identified taking into consideration that each of these segments have separate identifiable revenues and costs, separate financial information is produced, and its operating results are reviewed by management on which it makes decisions.
The list of Group companies and their businesses are detailed in Notes 32 and 33.
The main operating segment information as at 30 June 2019 and 2018 can be detailed as follows:
| 30 Jun 2019 | Turnover | Depreciation and amortisation (2) |
Provisions and impairment losses (2) |
EBIT (2) | Financial results (1) |
Income tax (1) |
|---|---|---|---|---|---|---|
| Sonae MC | 2,179,817,902 | (117,098,487) | (270,881) | 86,852,047 | - | - |
| Worten | 473,192,143 | (19,160,182) | (144,641) | (10,385,062) | - | - |
| Sonae Fashion | 176,683,838 | (18,117,088) | (2,141,704) | (12,986,023) | - | - |
| Sonae Retail | 2,829,693,883 | (154,375,757) | (2,557,226) | 63,480,962 | (43,583,255) | (1,396,173) |
| Sonae IM | 92,817,593 | (7,010,533) | (226,150) | (1,771,437) | (348,241) | 65,468 |
| Sonae FS | 17,354,969 | (633,365) | - | 3,183,280 | 53,267 | 328,530 |
| Sonae Sierra | 85,977,097 | (1,525,032) | (706,275) | 40,537,118 | (5,944,471) | (3,385,662) |
| NOS | - | - | - | 20,656,000 | - | - |
| ISRG | - | - | - | 2,884,854 | - | - |
| Other business | 14,212,012 | (2,934,419) | - | (4,536,092) | (7,294,708) | 3,214,544 |
| Other, eliminations and adjustments (1) | (54,792,280) | - | - | (9,830,454) | - | - |
| Total consolidated - Direct | 2,985,263,274 | (166,479,106) | (3,489,651) | 114,604,231 | (57,117,408) | (1,173,293) |
| 30 Jun 2018 Restated |
Turnover | Depreciation and | Provisions and | Financial results | ||
| Note 3 | amortisation (2) | impairment losses (2) |
EBIT (2) | (1) | Income tax (1) | |
| Sonae MC | 1,982,132,853 | (101,735,208) | (2,744,430) | 72,724,670 | - | - |
| Worten | 474,180,447 | (17,195,331) | (677,249) | (6,192,281) | - | - |
| Sonae Fashion | 170,678,140 | (18,007,546) | (413,424) | (16,651,179) | - | - |
| Sonae Retail | 2,626,991,440 | (136,938,085) | (3,835,103) | 49,881,210 | (54,047,529) | (15,840,679) |
| Sonae IM | 71,553,515 | (5,652,988) | (199,819) | 36,487,535 | 76,158 | (10,915,106) |
| Sonae FS | 14,501,507 | (453,310) | (109,091) | 58,509 | 41,830 | (44,462) |
| Sonae Sierra | - | - | - | 16,503,255 | - | - |
| NOS | - | - | - | 19,229,614 | - | - |
| ISRG | - | - | - | (3,103,001) | - | - |
| Other business | 14,064,493 | (2,370,872) | 422,640 | (5,351,678) | 8,434,496 | 18,052,848 |
| Other, eliminations and adjustments (1) | (37,534,981) | - | - | (3,650,166) | - | - |
| Total consolidated - Direct | 2,689,575,974 | (145,415,255) | (3,721,373) | 110,055,278 | (45,495,045) | (8,747,399) |
032 | Sonae _ Financial Statements '1H19

| 30 Jun 2019 | 30 Jun 2018 Restated |
|||||
|---|---|---|---|---|---|---|
| Investment (CAPEX) |
Invested capital | Financial net debt (2) |
Investment (CAPEX) |
Invested capital | Financial net debt (2) |
|
| Sonae MC | 155,268,322 | 2,420,527,938 | - | 108,800,000 | 2,235,827,938 | - |
| Worten | 10,189,296 | 166,033,301 | - | 11,953,864 | 153,208,814 | - |
| Sonae Fashion | 6,223,709 | 362,860,179 | - | 11,509,026 | 353,858,608 | - |
| Sonae Retail | 171,681,327 | 2,949,421,418 | 1,728,500,000 | 132,262,890 | 2,742,895,360 | 1,576,100,000 |
| Sonae IM | 17,079,987 | 212,437,788 | 17,554,286 | 12,904,695 | 171,068,795 | (45,323,075) |
| Sonae FS | 320,125 | 16,354,088 | - | 457,839 | 19,085,678 | - |
| Sonae Sierra | 5,152,355 | 2,017,018,361 | 343,474,414 | - | - | - |
| NOS | - | 657,491,188 | - | - | 708,119,066 | - |
| ISRG | - | 77,465,385 | - | - | 76,708,226 | - |
| Other, eliminations and adjustments (1) | (5,145,466) | 25,926,742 | 901,842,523 | 5,251,989 | 1,901,252 | 755,721,385 |
| Total consolidated | 189,088,328 | 5,956,114,970 | 1,262,871,223 | 150,877,413 | 3,719,778,377 | 710,398,310 |
1) These captions are accompanied by management in more aggregated form, and not allocated to individual operating segments
identified above;
2) Reconciled information in note 29.
The caption "Others, eliminations and adjustments" can be analysed as follows:
| Investment | Invested capital | |||
|---|---|---|---|---|
| 30 Jun 2019 | 30 Jun 2018 Restated Note 3 |
30 Jun 2019 | 30 Jun 2018 Restated Note 3 |
|
| Inter-segment intra-groups and contributions of entities non individualized entities as segments |
(5,145,466) | 5,251,989 | 107,507,792 | 80,728,042 |
| Cash settled equity swap (3) | - | - | (81,581,050) | (103,700,000) |
| Dividends available | - | - | - | 24,873,210 |
| Other, eliminations and adjustments | (5,145,466) | 5,251,989 | 25,926,742 | 1,901,252 |
3) Financial Instrument reported in Note 17.
All performance measures are reconciled to the financial statements in Note 29.
Glossary:
Net Invested capital = Net debt + Shareholder funds;
Net Financial Debt = Bonds + bank loans + other loans + financial leases - cash, bank deposits, current investments,
excluding other long term financial applications;
Others, eliminations and adjustments = Intra-groups + consolidation adjustments + contributions from other companies not included in the disclosed segments by do not fit in any reportable segment, ie are included in addition to Sonae SGPS companies identified as "Others" in Note 32;
Investments (CAPEX) = Gross investments in Property, Plant and equipment and intangible assets and investments in acquisitions.
During the periods ended as at 30 June 2019 and 2018, the movements in Property, plant and equipments as well accumulated depreciation and impairment losses are made up as follows:
| Others | Tangible | Total | |||
|---|---|---|---|---|---|
| Land and | Plant and | tangible | assets | tangible | |
| buildings | machinery | assets | in progress | assets | |
| Cost | |||||
| Balance as at January 1, 2019 | 1,353,846,057 | 1,538,227,443 | 234,952,406 | 46,534,775 | 3,173,560,681 |
| Acquisitions of subsidiaries (Note 4.1) | - | 17,019,967 | 20,066,029 | 1,170,708 | 38,256,704 |
| Additions | 3,677,943 | 5,565,663 | 471,322 | 93,193,265 | 102,908,193 |
| Disposals | (1,609,283) | (22,498,135) | (3,167,173) | (2,185,102) | (29,459,693) |
| Disposals of subsidiaries | (410,886) | (32,828) | (128,367) | (3,239) | (575,320) |
| Effect of foreign currency exchanges differences | 13,955 | 4,051 | 21,970 | 43 | 40,019 |
| Transfers | 11,117,618 | 68,130,158 | 11,766,988 | (93,569,173) | (2,554,409) |
| Balance as at June, 30 2019 | 1,366,635,404 | 1,606,416,319 | 263,983,175 | 45,141,277 | 3,282,176,175 |
| Accumulated depreciation and impairment | |||||
| Balance as at January 1, 2019 | 422,744,884 | 917,106,778 | 177,403,560 | 155,154 | 1,517,410,376 |
| Acquisitions of subsidiaries (Note 4.1) | - | 7,939,120 | 11,648,573 | - | 19,587,693 |
| Depreciation of the period | 11,573,844 | 58,915,009 | 10,815,842 | - | 81,304,695 |
| Disposals | (311,535) | (20,221,267) | (3,039,916) | - | (23,572,718) |
| Disposals of subsidiaries | (146,180) | (149,096) | - | - | (295,276) |
| Effect of foreign currency exchanges differences | 7,014 | 2,897 | 14,751 | - | 24,662 |
| Transfers | 1,673 | (44,141) | (592,491) | - | (634,959) |
| Balance as at June, 30 2019 | 433,869,700 | 963,549,300 | 196,250,319 | 155,154 | 1,593,824,473 |
| Carrying amount at 30 June 2019 | 932,765,704 | 642,867,019 | 67,732,856 | 44,986,123 | 1,688,351,702 |
| Others | Tangible | Total | |||
|---|---|---|---|---|---|
| Land and | Plant and | tangible | assets | tangible | |
| buildings | machinery | assets | in progress | assets | |
| Cost | |||||
| Balance as at 1 January 2018 | 1,370,528,263 | 1,521,434,347 | 226,138,300 | 39,949,699 | 3,158,050,609 |
| Discontinued operations | - | (110,473,385) | (8,013,217) | (712,317) | (119,198,919) |
| Investment | 9,126,652 | 2,808,073 | 864,252 | 101,224,675 | 114,023,652 |
| Acquisitions of subsidiaries | 77,981 | 754,998 | 783,675 | - | 1,616,654 |
| Disposals | (210,103) | (19,284,393) | (2,488,025) | (776,240) | (22,758,761) |
| Effect of foreign currency exchanges differences | (31,971) | 3,090 | (75,250) | - | (104,131) |
| Transfers | 8,629,045 | 77,440,581 | 9,695,438 | (103,780,746) | (8,015,682) |
| Balance as at June 30 2018 | 1,388,119,867 | 1,472,683,311 | 226,905,173 | 35,905,071 | 3,123,613,422 |
| Accumulated depreciation and impairment | |||||
| Balance as at 1 January 2018 | 415,435,082 | 920,710,779 | 170,898,687 | 132,989 | 1,507,177,537 |
| Discontinued operations | - | (63,819,917) | (5,968,478) | - | (69,788,395) |
| Depreciation of the period | 11,707,468 | 55,927,155 | 9,493,323 | - | 77,127,946 |
| Acquisitions of subsidiaries | 9,928 | 583,627 | 593,688 | - | 1,187,243 |
| Disposals | (81,862) | (16,811,348) | (2,314,166) | - | (19,207,376) |
| Effect of foreign currency exchanges differences | (35,793) | 2,089 | (57,517) | - | (91,221) |
| Transfers | (67,944) | (170,090) | (180,589) | - | (418,623) |
| Balance as at June 30 2018 | 426,966,879 | 896,422,295 | 172,464,948 | 132,989 | 1,495,987,111 |
| Carrying amount at 30 June 2018 | 961,152,988 | 576,261,016 | 54,440,225 | 35,772,082 | 1,627,626,311 |
The investment includes the acquisition of assets of approximately 93 million euro (101 million euro in 2018), associated with the opening and remodeling of stores of Sonae retail operating segments.
The caption "Depreciation for the year" of Property, plant and equipment and intangible assets includes 0.4 million euro (1.6 million as at 30 June 2018) transferred to discontinued operations.
The most significant values under the caption "Property, plant and equipment in progress" refer to the following projects:
| 30 Jun 2019 | 30 Jun 2018 | |
|---|---|---|
| Refurbishment and expansion of stores in the retail businesses located in Portugal |
37,427,390 | 29,306,411 |
| Refurbishment and expansion of stores in the retail businesses located in Spain |
433,292 | 1,519,587 |
| Projects of "Continente" stores for which advance payments were made | 2,126,500 | 1,296,000 |
| Others | 4,998,941 | 3,921,315 |
| 44,986,123 | 36,043,313 |
In the periods ended at 30 June 2019 and 2018, the movement occurred in intangible assets and in the corresponding accumulated amortization and impairment losses, was as follows:
| Patents and other |
Others intangible |
Intangible assets |
Total intangible |
|
|---|---|---|---|---|
| similar rights | assets | in progress | assets | |
| Cost | ||||
| Opening balance as at 1 January 2019 | 180,613,796 | 553,040,621 | 34,530,270 | 768,184,687 |
| Adjustments to fair value (Note 4.3) | 3,966,683 | - | - | 3,966,683 |
| Acquisitions of subsidiaries (Note 4.1) | 35,988 | 2,483,049 | 4,000 | 2,523,037 |
| Investment | 28,980 | 790,356 | 18,017,837 | 18,837,173 |
| Disposals | (15,930) | (3,034,660) | (234,736) | (3,285,326) |
| Disposals of subsidiaries | (628,449) | (10,375,991) | (157,151) | (11,161,591) |
| Effect of foreign currency exchanges differences | 49,944 | - | - | 49,944 |
| Transfers | (120,275) | 16,329,693 | (16,458,020) | (248,602) |
| Balance as at June, 30 2019 | 183,930,737 | 559,233,068 | 35,702,200 | 778,866,005 |
| Accumulated depreciation and impairment | - | |||
| Opening balance as at 1 January 2019 | 44,923,144 | 357,693,498 | - | 402,616,642 |
| Acquisitions of subsidiaries (Note 4.1) | 35,988 | 1,897,613 | - | 1,933,601 |
| Depreciation of the period | 2,062,687 | 22,324,523 | - | 24,387,210 |
| Disposals | (15,930) | (3,033,353) | - | (3,049,283) |
| Disposals of subsidiaries | (551,581) | (8,306,552) | - | (8,858,133) |
| Effect of foreign currency exchanges differences | 52,849 | 65,152 | - | 118,001 |
| Transfers | (201,923) | (166,085) | - | (368,008) |
| Balance as at June, 30 2019 | 46,305,234 | 370,474,796 | - | 416,780,030 |
| Carrying amount at 30 June 2019 | 137,625,503 | 188,758,272 | 35,702,200 | 362,085,975 |
| Patents | Others | Intangible | Total | |
|---|---|---|---|---|
| other similar | intangible | assets | intangible | |
| rights | assets | in progress | assets | |
| Cost | ||||
| Balance as at 1 January 2018 | 178,064,353 | 497,255,214 | 29,512,753 | 704,832,320 |
| Discontinued operations | (2,312,244) | (5,688,233) | (2,794,741) | (10,795,218) |
| Investment | 99,811 | 998,791 | 25,202,831 | 26,301,433 |
| Acquisitions of subsidiaries | - | 1,108,528 | - | 1,108,528 |
| Disposals | (375) | (1,675,072) | (463,481) | (2,138,928) |
| Effect of foreign currency exchanges differences | 127,452 | (51,831) | (2,477) | 73,144 |
| Transfers | 64,602 | 19,917,685 | (19,920,535) | 61,752 |
| Balance as at June 30 2018 | 176,043,599 | 511,865,082 | 31,534,350 | 719,443,031 |
| Accumulated depreciation and impairment | ||||
| Balance as at 1 January 2018 | 40,973,388 | 295,934,685 | - | 336,908,073 |
| Discontinued operations | (2,230,423) | (3,651,529) | - | (5,881,952) |
| Depreciation of the period | 1,280,101 | 22,756,533 | - | 24,036,634 |
| Acquisitions of subsidiaries | - | 1,052,914 | - | 1,052,914 |
| Disposals | (256) | (1,955,652) | - | (1,955,908) |
| Effect of foreign currency exchanges differences | 133,288 | (113,534) | - | 19,754 |
| Transfers | (17,797) | 603 | - | (17,194) |
| Balance as at June 30 2018 | 40,138,301 | 314,024,020 | - | 354,162,321 |
| Carrying amount at 30 June 2018 | 135,905,298 | 197,841,062 | 31,534,350 | 365,280,710 |
As at 30 June 2019 the Investment related to intangible assets in progress includes 18 million euro related to IT projects and development software (25 million euro at 30 June 2018). Within that amount it is included 6.4 million euro of capitalizations of personnel costs related to own work (about 5.5 million euro in 30 June 2018) (Note 24).
During the period of six months ended on 30 June 2019 and 2018, the detail and the movement in the value of the rights of use, as well as in the respective depreciations, was as follows:
| Land and buildings |
Vehicles | Others tangible assets |
Total tangible assets |
|
|---|---|---|---|---|
| Cost | ||||
| Balance as at January 1, 2019 | 1,315,832,269 | 23,126,588 | 515,522 | 1,339,474,379 |
| Acquisitions of subsidiaries (Note 4.1) | 43,149,710 | - | - | 43,149,710 |
| Discontinued operations | (820,805) | (452,470) | (733,996) | (2,007,271) |
| Additions | 63,884,892 | 69,187,598 | 1,588,713 | 146,153,706 |
| Other effects | (18,712,417) | 7,247,837 | 59 | (11,464,521) |
| Balance as at June, 30 2019 | 1,403,333,648 | 99,109,553 | 1,370,298 | 1,503,813,499 |
| Accumulated depreciation and impairment | ||||
| Balance as at January 1, 2019 | 360,041,661 | 9,202,075 | 312,628 | 369,556,364 |
| Discontinued operations | (29,705) | (173,407) | (316,364) | (519,476) |
| Depreciation of the period | 48,763,101 | 12,211,534 | 266,145 | 61,240,780 |
| Other effects | (11,662,564) | 3,125,180 | 531,396 | (8,005,988) |
| Balance as at June, 30 2019 | 397,112,493 | 24,365,383 | 793,805 | 422,271,680 |
| Carrying amount at 30 June 2019 | 1,006,221,156 | 74,744,170 | 576,493 | 1,081,541,819 |

The responsibilities related to Right of use were recorded under the caption Non Current and current Lease Liabilities, in the amount respectively of 1,099 million euro and 94.5 million euro (927 million and 137 million euro in 31 December 2018).
In the consolidated income statement, 61.1 million euros were recognized for depreciation of the period (45.9 million euros on 30 June 2018) and 35.8 million of euros of interest relating to the adjusted debt (30.9 million euro in 30 June 2018).
As at 30 June 2019, the movement in investment properties was as follows:
| Investment properties | |||||
|---|---|---|---|---|---|
| under development |
|||||
| In Operation | "Fit Out" | at cost | Advances | Total | |
| Balance as at 1 January 2019 | 982,910,025 | - | 13,942,343 | 1,725,000 | 998,577,368 |
| Increases | 545,840 | - | 990,562 | - | 1,536,402 |
| Impairments and write-off | - | - | (14,424) | - | (14,424) |
| Disposals | (31,500,000) | - | (210,000) | - | (31,710,000) |
| Fit-out receivables | - | - | - | - | - |
| between years: | |||||
| - Gains | 8,541,108 | - | - | - | 8,541,108 |
| - Losses | (2,079,973) | - | - | - | (2,079,973) |
| Closing balance as at 30 June 2019 | 958,417,000 | - | 14,708,481 | 1,725,000 | 974,850,481 |
As at 30 June 2019, the amount of investment properties in operation is detailed as follows:
| In Operation | 30 June 2019 |
|---|---|
| Portugal / Spain Other European Countries |
624,330,000 334,087,000 |
| 958,417,000 |
Goodwill is allocated to each operating segment and within each segment to each of the homogeneous groups of cash generating units as follows:
In Retail, Goodwill is allocated to each operating business segment, Sonae MC (stores and properties), Worten and Sonae Fashion being afterwards distributed by each homogenous group of cash generating units, namely to each insignia within each segment distributed by country;
Sonae Sierra - the value of the Goodwill of this segment is allocated to the assets held; and
Sonae IM - In this segment the Goodwill is mainly related to the technology business.
As at 30 June 2019 and 31 December 2018, the caption "Goodwill" was made up as follows by insignia and country:
| 30 Jun 2019 | |||||
|---|---|---|---|---|---|
| Insígnia | Portugal | Spain | Brazil | Other contries | Total |
| Sonae MC | 497,451,096 | 44,888,667 | - | - | 542,339,763 |
| Worten | 65,283,532 | - | - | - | 65,283,532 |
| Sonae Fashion | 53,928,075 | 245,817 | - | - | 54,173,892 |
| Sonae IM | 2,686,758 | 618,726 | 7,090 | 23,541,944 | 26,854,518 |
| Sonae Sierra | 133,330,850 | - | - | - | 133,330,850 |
| 752,680,311 | 45,753,210 | 7,090 | 23,541,944 | 821,982,555 |
| 31 Dec 2018 | |||||
|---|---|---|---|---|---|
| Insignia | Portugal | Spain | Brazil | Other contries | Total |
| Sonae MC | 497,451,096 | - | - | - | 497,451,096 |
| Worten | 65,283,532 | - | - | - | 65,283,532 |
| Sonae Fashion | 53,928,075 | 245,817 | - | - | 54,173,892 |
| Sonae IM | 2,686,758 | 1,641,824 | 7,090 | 23,577,196 | 27,912,868 |
| Sierra | 134,629,157 | - | - | - | 134,629,157 |
| 753,978,618 | 1,887,641 | 7,090 | 23,577,196 | 779,450,545 |
During the period ended in 30 June 2019 and 2018, movements occurred in Goodwill as well as in the corresponding impairment losses, are as follows:
| 30 Jun 2019 | 30 Jun 2018 | |
|---|---|---|
| Gross value: | ||
| Opening balance | 788,864,968 | 645,031,970 |
| Attribution of fair value to assets acquired (Note 4.3) |
(1,023,098) | - |
| Opening balance Restated | 787,841,870 | 645,031,970 |
| Discontinued operations | (1,298,307) | (5,082,341) |
| Goodwill generated in the period (Note 4.1) | 44,888,667 | 2,546,418 |
| Other variations | (48,107) | - |
| Effect of foreign currency exchange difference | 12,855 | 57,357 |
| Balance at end of period | 831,396,978 | 642,553,404 |
| Accumulated impairment losses: | ||
| Opening balance | 9,414,423 | 10,668,757 |
| Disposals | - | (1,439,395) |
| Balance at end of period | 9,414,423 | 9,229,362 |
| Carrying amount | 821,982,555 | 633,324,042 |
The value of investments in joint ventures and associates can be analyzed as follows:
| Investments in joint ventures and associates | 30 Jun 2019 | 31 Dec 2018 Restated Note 3 |
|---|---|---|
| Investments in joint ventures | 1,613,433,651 | 1,616,555,022 |
| Investments in associates | 341,418,883 | 368,041,686 |
| Total | 1,954,852,534 | 1,984,596,708 |
| COMPANY | 30 Jun 2019 | 31 Dec 2018 Restated Note 3 |
|
|---|---|---|---|
| Sonae MC Sohi Meat Solutions - Distribuição de Carnes, SA |
3,340,446 | 3,006,331 | |
| Sonae Sierra | |||
| Arrábidashopping- Centro Comercial, S.A. | 28,814,466 | 30,393,218 | |
| DOC Malaga Holdings S.L | 8,246,652 | 3,591,217 | |
| Gaiashopping I- Centro Comercial, S.A. | 34,063,362 | 35,009,254 | |
| 1) | Harvey Dos Iberica, S.L. | - | 4,395,212 |
| Madeirashopping- Centro Comercial, S.A. | 15,274,436 | 15,127,930 | |
| Norte Shopping Retail and Leisure Centre B.V. | 170,183,020 | 161,222,523 | |
| Pantheon Plaza B.V. | 9,789,092 | 10,263,665 | |
| Park Avenue Development of Shopping Centres S.A. | (467,628) | (463,459) | |
| Parque Atlântico Shopping - Centro Comercial, S.A. | 17,007,490 | 17,670,436 | |
| Proyecto Cúcuta S.A.S. | 9,365,105 | 8,344,371 | |
| Pud Srl | 5,494,427 | 5,987,801 | |
| SC Aegean B.V. | 4,919,377 | 4,926,261 | |
| Shopping Centre Colombo Holding B.V. | 244,388,543 | 255,362,940 | |
| Sierra Central S.A.S. | (3,936) | 56,883 | |
| 1) | Solingen Shopping Centre GmbH | - | (4,157,349) |
| Sonae Sierra Brazil B.V. Sarl | 249,477,454 | 241,178,416 | |
| VdG Holding BV | 113,021,316 | 112,144,202 | |
| Via Catarina- Centro Comercial, S.A. | 9,532,925 | 8,774,648 | |
| 2) | Sierra Balmain Asset Management sp. zo.o. | 1,600,675 | - |
| 2) | L.C. Malheiro II, SGPS, SA | 2,488,588 | - |
| NOS | |||
| ZOPT, SGPS, S.A. (consolidated) | 657,491,188 | 675,916,940 | |
| Sonae IM | |||
| Unipress - Centro Gráfico, Lda | 665,349 | 618,102 | |
| Sonae FS | |||
| MDS SGPS, S.A. (consolidated) Others |
26,279,606 | 26,246,269 | |
| Marketplace | 2,461,698 | 939,211 | |
| Investments in joint ventures | 1,613,433,651 | 1,616,555,022 |
1) Joint venture sold in the period;
2) Joint venture acquired in the period.
| COMPANY | 30 Jun 2019 | 31 Dec 2018 Restated Note 3 |
|---|---|---|
| Sonae MC Sempre a Postos - Produtos Alimentares e Utilidades, Lda S2 Mozambique, SA Ulabox, S.L. |
601,790 - - |
1,078,484 - - |
| Sonae Sierra 3shoppings - Holding, SGPS, S.A. ALEXA Asset GmbH & Co, KG Area Sur Shopping, S.L. Le Terrazze - Shopping Centre 1 Srl Loop5 Shopping Centre GmbH & Co KG Iberia Shop.C. Venture Coöperatief U.A. ("Iberia Coop") Sierra Portugal Real Estate ("SPF") Olimpo Real Estate SOCIMI, S.A. Serra Shopping- Centro Comercial, S.A. Trivium Real Estate Socimi, S.A. Sierra Cevital Shopping Center, Spa Zenata Commercial Project Sonae SGPS ISRG - Iberian Sports Retail Group |
12,334,579 38,637,891 7,112,066 8,015,117 - 22,982,488 29,184,433 7,781,038 988,811 31,591,428 38,131 1,938,180 77,465,385 |
11,730,360 39,128,706 7,655,180 8,236,533 10,423,800 23,368,651 45,506,314 7,768,532 1,013,274 31,895,992 38,079 1,967,259 74,580,531 |
| Sonae IM Armilar Venture Partners - Sociedade de Capital de Risco, SA Fundo de Capital de Risco Armilar Venture Partners II Fundo de Capital de Risco Armilar Venture Partners III Fundo de Capital de Risco Espirito Santo Ventures Inovação e Internacionalização Secucloud GMBH Probe.Ly - Soluções de Cibersegurança, Lda Alfaros SARL Suricate Solutions |
1 52,435,240 29,161,490 17,098,230 3,651,376 393,529 5,482 2,198 |
1 52,265,707 30,135,509 16,978,359 3,833,921 401,600 17,715 17,179 |
| Investment in associated companies | 341,418,883 | 368,041,686 |
| Total | 1,954,852,534 | 1,984,596,708 |
Summary financial information of joint ventures of the group can be analyzed as follows:
| 30 Jun 2019 | ||||||
|---|---|---|---|---|---|---|
| Joint ventures | Joint ventures of Sonae Sierra (Note 33.1) |
ZOPT, SGPS, SA (consolidated) |
MDS,SGPS,SA (consolidated) |
Sohimeat, SA | Others | |
| Assets | ||||||
| Investment properties | 4,225,963,275 | 658,000 | 824,254 | - | 5,002 | |
| Property, plant and equipment | - | 1,070,745,000 | 2,980,152 | 19,548,593 | 772,388 | |
| Intangible assets | - | 2,164,812,000 | 8,236,922 | 629,077 | 1,048,823 | |
| Rights of use | - | 199,199,000 | - | 3,397,101 | - | |
| Goodwill | - | - | 45,725,169 | - | - | |
| Investments in joint ventures and associates | - | 110,562,000 | 1,273,676 | 12,253 | - | |
| Other non-current assets | 26,660,627 | 254,312,000 | 2,192,836 | 34,431 | 571,637 | |
| Non-current assets | 4,252,623,902 | 3,800,288,000 | 61,233,009 | 23,621,455 | 2,397,850 | |
| Cash and bank balances | 135,520,141 | 34,454,000 | 19,245,639 | 100,214 | 5,329,811 | |
| Other current assets | 61,678,862 | 532,201,000 | 17,503,003 | 52,026,705 | 1,990,310 | |
| Current assets | 197,199,003 | 566,655,000 | 36,748,642 | 52,126,919 | 7,320,121 | |
| Total assets | 4,449,822,905 | 4,366,943,000 | 97,981,651 | 75,748,374 | 9,717,971 | |
| Liabilities | ||||||
| Loans | 1,150,398,929 | 1,076,257,000 | 16,448,228 | 3,438,769 | - | |
| Other non-current liabilities | 984,414,705 | 203,423,000 | 18,358,570 | - | 400,521 | |
| Non-current liabilities | 2,134,813,634 | 1,279,680,000 | 34,806,798 | 3,438,769 | 400,521 | |
| Loans | 4,695,867 | 311,111,000 | 9,251,048 | - | - | |
| Other current liabilities | 141,372,733 | 563,272,000 | 29,446,584 | 66,504,809 | 3,310,828 | |
| Total current liabilities | 146,068,600 | 874,383,000 | 38,697,632 | 66,504,809 | 3,310,828 | |
| Total liabilities | 2,280,882,234 | 2,154,063,000 | 73,504,430 | 69,943,578 | 3,711,349 | |
| Attributable to owners of the Company | 1,829,682,659 | 1,158,528,000 | 22,438,707 | 5,804,796 | 6,006,622 | |
| Non-controlling interests | 339,258,012 | 1,054,351,000 | 2,038,514 | - | - | |
| Total equity | 2,168,940,671 | 2,212,880,000 | 24,477,221 | 5,804,796 | 6,006,622 | |
| Total equity and liabilities | 4,449,822,905 | 4,366,943,000 | 97,981,651 | 75,748,374 | 9,717,971 |
| 31 Dec 2018 - Restated (Note 3) | |||||||
|---|---|---|---|---|---|---|---|
| Joint ventures | Joint ventures of Sonae Sierra (Note 33.1) |
ZOPT, SGPS, SA (consolidated) |
MDS,SGPS,SA (consolidated) |
Sohimeat, SA | Others | ||
| Assets | |||||||
| Investment properties | 4,081,868,697 | 659,000 | 835,256 | - | - | ||
| Property, plant and equipment | - | 1,063,631,000 | 2,831,424 | 19,454,900 | 874,646 | ||
| Intangible assets | - | 2,173,982,000 | 37,256,681 | 789,101 | 981,823 | ||
| Rights of use | - | 200,483,000 | - | - | - | ||
| Other non-current assets | 27,695,465 | 391,555,000 | 9,737,037 | 41,994 | 240,774 | ||
| Non-current assets | 4,109,564,162 | 3,830,310,000 | 50,660,398 | 20,285,995 | 2,097,243 | ||
| Cash and bank balances | 180,821,457 | 2,319,000 | 14,054,322 | 408,471 | 2,286,696 | ||
| Other current assets | 67,484,235 | 527,942,000 | 16,290,124 | 49,723,048 | 1,635,358 | ||
| Current assets | 248,305,692 | 530,261,000 | 30,344,446 | 50,131,519 | 3,922,054 | ||
| Total assets | 4,357,869,854 | 4,360,571,000 | 81,004,844 | 70,417,514 | 6,019,297 | ||
| Liabilities | |||||||
| Loans | 1,048,957,786 | 1,014,364,000 | 11,216,534 | - | - | ||
| Other non-current liabilities | 970,696,094 | 207,169,000 | 8,057,086 | - | 500,000 | ||
| Non-current liabilities | 2,019,653,880 | 1,221,533,000 | 19,273,620 | - | 500,000 | ||
| Loans | 75,441,328 | 283,061,000 | 9,496,077 | - | - | ||
| Other current liabilities | 114,774,245 | 558,006,000 | 25,766,741 | 65,021,799 | 2,652,142 | ||
| Total current liabilities | 190,215,573 | 841,067,000 | 35,262,818 | 65,021,799 | 2,652,142 | ||
| Total liabilities | 2,209,869,453 | 2,062,600,000 | 54,536,438 | 65,021,799 | 3,152,142 | ||
| Attributable to owners of the Company | 1,817,910,360 | 1,104,160,000 | 22,171,422 | 5,395,715 | 2,867,155 | ||
| Non-controlling interests | 330,090,041 | 2,297,970,000 | 4,296,984 | - | - | ||
| Total equity | 2,148,000,401 | 2,297,971,000 | 26,468,406 | 5,395,715 | 2,867,155 | ||
| Total equity and liabilities | 4,357,869,854 | 4,360,571,000 | 81,004,844 | 70,417,514 | 6,019,297 |
| 30 Jun 2019 | ||||||
|---|---|---|---|---|---|---|
| Joint ventures | Joint ventures of Sonae Sierra (Note 33.1) |
ZOPT, SGPS, SA (consolidated) |
MDS,SGPS,SA (consolidated) |
Sohimeat, SA | Others | |
| Turnover | 149,069,353 | 769,216,000 | 32,253,569 | 135,839,947 | 1,266,957 | |
| Other operating income | 25,382,000 | 12,521,000 | 493,505 | 19,803,918 | 15 | |
| 174,451,353 | 781,737,000 | 32,747,074 | 155,643,865 | 1,266,972 | ||
| Cost of goods sold and materials consumed | - | - | - | (133,185,325) | (274,733) | |
| External supplies and services | (47,364,472) | (55,992,000) | (14,675,068) | (5,676,374) | (1,314,679) | |
| Amortisation | (216,153) | (210,832,000) | (1,731,925) | (2,507,830) | (118,889) | |
| Other operating costs | (11,801,338) | (400,892,000) | (13,816,308) | (13,392,957) | (1,048,855) | |
| (59,381,963) | (667,716,000) | (30,223,301) | (154,762,486) | (2,757,156) | ||
| Financial income | 4,421,678 | 53,000 | 87,985 | - | - | |
| Financial expense | (21,789,719) | (12,405,000) | (432,672) | (213,149) | (3,693) | |
| Financial results | (17,368,041) | (12,352,000) | (344,687) | (213,149) | (3,693) | |
| Results of joint ventures and associated companies |
464,995 | (1,685,000) | 6,909 | - | - | |
| Results before taxation | 98,166,344 | 99,984,000 | 2,185,995 | 668,230 | (1,493,877) | |
| Income taxation | (24,004,252) | (20,058,000) | (303,205) | (138,525) | 332,850 | |
| Consolidated net income/(loss) for the year | 74,162,092 | 79,926,000 | 1,882,790 | 529,705 | (1,161,027) | |
| Attributable to: | ||||||
| Equity holders of the Parent Company | 65,663,802 | 41,803,000 | 1,623,565 | 529,705 | (1,161,027) | |
| Non-controlling interests | 8,498,290 | 38,123,000 | 259,225 | - | - | |
| 74,162,092 | 79,926,000 | 1,882,790 | 529,705 | (1,161,027) | ||
| Other comprehensive income for the period | 11,319,403 | (7,295,000) | - | - | - | |
| Total comprehensive income for the period | 85,481,495 | 72,631,000 | 1,882,790 | 529,705 | (1,161,027) |
| 30 Jun 2018 Restated | ||||||
|---|---|---|---|---|---|---|
| Joint ventures | Sonae Sierra SGPS, SA (consolidated) |
ZOPT, SGPS, SA (consolidated) |
MDS,SGPS,SA (consolidated) |
Sohimeat, SA | Others | |
| Turnover | 75,692,256 | 758,604,000 | 27,423,119 | 133,524,373 | 1,805,588 | |
| Other operating income | 24,615,337 | 13,682,000 | 383,813 | 8,358,356 | 12,374 | |
| 100,307,593 | 772,286,000 | 27,806,932 | 141,882,729 | 1,817,962 | ||
| Cost of goods sold and materials consumed | - | (27,597,000) | - | (128,047,206) | (287,659) | |
| External supplies and services | (28,805,474) | (81,470,000) | (13,075,833) | (5,265,621) | (750,546) | |
| Amortisation | (464,458) | (212,432,000) | (1,531,697) | (1,889,439) | (56,785) | |
| Other operating costs | (26,672,016) | (344,126,000) | (11,597,956) | (5,137,903) | (534,820) | |
| (55,941,948) | (665,625,000) | (26,205,486) | (140,340,169) | (1,629,810) | ||
| Financial income | 4,244,720 | - | 61,591 | - | - | |
| Financial expense | (6,178,225) | (22,605,000) | (293,946) | (17,196) | (2,635) | |
| Financial results | (1,933,505) | (22,605,000) | (232,355) | (17,196) | (2,635) | |
| Results of joint ventures and associated companies |
65,789,462 | - | 47,432 | - | - | |
| Results before taxation | 108,221,601 | 84,056,000 | 1,416,523 | 1,525,365 | 185,517 | |
| Income taxation | (9,920,837) | (11,237,000) | (50,608) | (229,497) | 389 | |
| Consolidated net income/(loss) for the year | 98,300,764 | 72,819,000 | 1,365,915 | 1,295,867 | 185,906 | |
| Attributable to: | ||||||
| Equity holders of the Parent Company | 58,937,367 | 37,944,000 | 1,061,500 | 1,295,867 | 185,906 | |
| Non-controlling interests | 39,363,397 | 34,875,000 | 304,415 | - | - | |
| 98,300,764 | 72,819,000 | 1,365,915 | 1,295,867 | 185,906 | ||
| Other comprehensive income for the period | (32,869,000) | (68,275,000) | - | - | - | |
| Total comprehensive income for the period | 65,431,764 | 4,544,000 | 1,365,915 | 1,295,867 | 185,906 |
Summary financial information of associated companies of the Group can be analyzed as follows:
| 30 Jun 2019 | |||||||
|---|---|---|---|---|---|---|---|
| Associates | Participation % |
Assets | Liabilities | Equity | Revenue | Operational profit |
Net profit |
| Sonae MC | |||||||
| Sempre a Postos | 25.00% | 15,298,803 | 12,891,642 | 2,407,161 | 30,251,572 | 1,579,393 | 1,210,045 |
| Ulabox | 36.00% | 3,006,553 | 4,471,439 | (1,464,886) | 6,070,171 | (8,228,269) | (1,843,600) |
| S2 Mozambique | 30.00% | 8,103,157 | 5,589,119 | 2,514,038 | - | - | - |
| Others | - | - | - | - | - | - | |
| Sonae SGPS | |||||||
| ISRG | 29.99% | 310,079,405 | 181,012,624 | 129,066,781 | 136,046,374 | (96,747,747) | 549,370 |
| Associates of Sonae Sierra | 2,377,991,178 | 929,433,300 | 1,448,557,878 | 74,304,881 | 44,364,725 | 27,795,260 | |
| Sonae IM | |||||||
| Armilar II | 50.74% | 120,714,107 | 17,655,065 | 103,059,042 | 440,691 | 326,397 | 334,148 |
| Armilar III | 42.70% | 78,920,276 | 10,308,564 | 68,611,712 | 544,618 | (2,450,120) | (2,427,933) |
| AVP I+I | 37.54% | 56,976,442 | 12,288,844 | 44,687,598 | 130,589 | (1,013,594) | (1,002,356) |
| Others | 3,812,812 | 5,032,844 | (1,220,032) | 1,338,020 | (1,279,183) | (1,286,036) | |
| 31 Dec 2018 restated | 30 Jun 2018 restated | ||||||
|---|---|---|---|---|---|---|---|
| Associates | Participation % |
Assets | Liabilities | Equity | Revenue | Operational profit |
Net profit |
| Sonae MC | |||||||
| Sempre a Postos | 25.00% | 3,034,723 | 2,786,220 | 248,503 | 28,078,706 | 944,716 | 731,278 |
| Ulabox | 36.00% | 3,001,233 | 2,467,268 | 533,965 | 2,624,418 | (893,677) | (893,677) |
| S2 Mozambique | 30.00% | 11,052,768 | 6,849,597 | 4,203,171 | 3,717,365 | (1,659,186) | (1,884,995) |
| Others | 3,022,274 | 1,711,196 | 1,311,078 | 179,594 | (97,422) | (96,465) | |
| Sonae SGPS | |||||||
| ISRG | 29.99% | 333,544,822 | 192,881,328 | 140,663,494 | 117,040,750 | (4,943,431) | (4,591,768) |
| Associated of Sierra | 2,761,632,809 | 1,114,861,750 | 1,646,771,059 | - | - | - | |
| Sonae IM | |||||||
| Armilar I | 35.00% | 4,908,519 | 677,581 | 4,230,938 | - | - | - |
| Armilar II | 50.74% | 92,742,416 | 5,361,017 | 87,381,399 | 150,372,802 | 129,394,872 | 129,428,567 |
| Armilar III | 42.70% | 69,694,614 | 11,350,315 | 58,344,299 | 891,693 | (2,485,396) | (2,345,408) |
| AVP I+I | 37.54% | 32,059,226 | 6,936,645 | 25,122,581 | 29,326 | (127,621) | (117,264) |
| Others | 6,017,750 | 4,752,485 | 1,265,265 | 1,087,994 | (1,759,390) | (1,759,345) | |
As at 30 June 2019, summary financial information of associated companies of Sonae Sierra can be analyzed as follows:
| 30 Jun 2019 | |||||||
|---|---|---|---|---|---|---|---|
| Sonae Sierra's Associates | Participation % |
Assets | Liabilities | Equity | Revenue | Operational profit |
Net profit |
| 3shoppings | 20.00% | 113,570,626 | 51,897,733 | 61,672,893 | 7,276,446 | 4,113,207 | 3,021,096 |
| Alexa Asset | 9.00% | 452,586,240 | 33,157,550 | 419,428,690 | 14,690,325 | 8,888,612 | 8,552,757 |
| Área Sur | 15.00% | 120,974,360 | 69,374,433 | 51,599,927 | 1,768,634 | (305,274) | (1,120,765) |
| Le Terrazze | 10.00% | 152,052,831 | 74,232,731 | 77,820,100 | 5,604,010 | 3,719,452 | 1,957,105 |
| Loop 5 | 9.00% | - | - | - | - | - | - |
| Iberia Coop | 10.00% | 385,120,645 | 159,323,883 | 225,796,762 | 11,659,449 | 4,748,617 | 3,078,392 |
| SPF | 22.50% | 131,486,845 | 18,896,653 | 112,590,192 | 341,402 | 2,134,674 | (2,538,524) |
| ORES | 3.75% | 394,054,408 | 186,560,059 | 207,494,349 | 12,876,704 | 10,381,550 | 8,201,293 |
| Serra Shopping | 5.00% | 34,241,343 | 14,465,134 | 19,776,209 | 1,934,231 | 935,295 | 710,730 |
| Trivium | 12.50% | 542,666,616 | 287,995,851 | 254,670,765 | 17,099,305 | 9,914,025 | 6,295,100 |
| Sierra Cevital | 49.00% | 455,837 | 377,388 | 78,449 | - | - | 105 |
| Zenata | 11.00% | 50,781,427 | 33,151,885 | 17,629,542 | 1,054,375 | (165,433) | (362,029) |
During the period ended at 30 June 2019 and 2018, movements in investments in joint ventures and associates are as follows:
| 30 Jun 2019 | 30 Jun 2018 - Restated | |||||
|---|---|---|---|---|---|---|
| Proportion on equity |
Goodwill | Total investment |
Proportion on equity |
Goodwill | Total investment |
|
| Investments in joint ventures | ||||||
| Balance as at 1 January - Published | 1,100,659,691 | 523,787,735 | 1,624,447,426 | 757,716,434 | 565,777,065 | 1,323,493,499 |
| IFRS 16 Impact | (7,892,381) | - | (7,892,381) | (6,944,555) | - | (6,944,555) |
| Balance as at 1 January - Restated | 1,092,767,310 | 523,787,735 | 1,616,555,045 | 750,771,879 | 565,777,065 | 1,316,548,944 |
| Increases during the period | 6,853,729 | - | 6,853,729 | - | - | - |
| Period acquisitions | 756,848 | 3,462,312 | 4,219,160 | - | - | - |
| Period disposals Equity method |
(432,765) | - | (432,765) | - | - | - |
| Gains or losses in joint ventures | 52,998,335 | - | 52,998,335 | 48,252,756 | - | 48,252,756 |
| Distributed dividends | (68,104,466) | - | (68,104,466) | (42,129,093) | - | (42,129,093) |
| Effect in equity capital and non-controlling interests |
1,344,613 | - | 1,344,613 | (28,503,580) | - | (28,503,580) |
| 1,086,183,604 | 527,250,047 | 1,613,433,651 | 728,391,962 | 565,777,065 | 1,294,169,027 | |
| Investments in associates companies | ||||||
| Balance as at 1 January | 363,106,542 | 4,935,121 | 368,041,663 | 84,335,315 | 6,622,023 | 90,957,338 |
| Capital increases during the period | 967,949 | - | 967,949 | 118,745 | - | 118,745 |
| Acquisitions during the period | - | - | - | - | - | - |
| Capital reduction in associated companies | (2,596,910) | - | (2,596,910) | - | - | - |
| Period disposals | (10,666,784) | - | (10,666,784) | - | - | - |
| Change in consolidation method due to loss of control |
- | - | - | 78,085,756 | - | 78,085,756 |
| Equity method | ||||||
| Gains or losses in associates companies | 3,753,410 | - | 3,753,410 | 61,207,265 | - | 61,207,265 |
| Distributed dividends | (18,064,401) | - | (18,064,401) | (542,293) | - | (542,293) |
| Effect in equity capital and non-controlling interests |
(16,044) | - | (16,044) | (288,892) | - | (288,892) |
| Return of invested capital | - | - | - | (16,477,366) | - | (16,477,366) |
| Others | - | - | - | (41,343,720) | - | (41,343,720) |
| 336,483,762 | 4,935,121 | 341,418,883 | 165,094,812 | 6,622,023 | 171,716,835 | |
| Total | 1,422,667,365 | 532,185,168 | 1,954,852,534 | 893,486,774 | 572,399,088 | 1,465,885,862 |
The effect on equity and non-controlled interests results fundamentally from the exchange rate conversion effect of companies with a different functional currency than the euro.
The amount of distributed dividends related to Investments in Joint Ventures refers to Sonae Sierra 32,612,907 euro (24,873,210 euro as at 30 June 2018) and ZOPT 35,491,559 euro (17,255,883 euro).
Investments in associates - Disposals of the period relate to the sale in May 2019 of the total capital (50%) of the jointly controlled entity Solingen Shopping Center GmbH ("Solingen"). This disposal, including loans granted and interests, was sold for the amount of 2,917,174 euros and generated a loss of 12,628,358 euros (Note 23).
The caption of "Gains and losses related to Joint Ventures and Associates companies" of the consolidated income statement, on June 30, 2018, includes 17,324,412 euro registered in provisions for other risks and charges related to the incentive scheme payable to the management of the Funds due to the fact that they exceeded the contractually defined level of return. As evidenced in note 3, the period ended at 30 June 2018 has been restated to adjust the provision to the extent that the level of return has been exceeded.
The value of the "Change of consolidation method by loss of control" on 30 June 2018 in the amount of 78,085,756 euros in the investments in associates is related to ISRG by the agreement signed in 2018 between Sonae and JD Group and since the end of January 2018 is included the participation in the new partnership, the Iberian Sports Retail Group, by the equity method.
The consolidated financial statements of ZOPT have a significant exposure to the African market, particularly through financial holdings that the Group holds in associated companies operating in the Angolan and Mozambican markets, which are engaged in providing satellite and fiber television services. The net book value of the associates in the financial statements of ZOPT at 30 June 2019 amounts to approximately 92 million euro.
During the last quarter of 2017, Angola was considered a hyperinflationary economy, and the individual financial statements of the investees in Angola were restated (for consolidation purposes) in accordance with IAS 29 - Financial Reporting in Hyperinflationary Economies. During the first quarter of 2018, the effect of hyperinflation on the Angolan subsidiaries was adjusted, while the kwanza recorded an exceptional devaluation against the euro of approximately 30%, which generated the recognition of foreign exchange losses on these subsidiaries. During the second quarter of 2019, the effect of the hyperinflation was once more adjusted, taking into account the fluctuation of kwanza.
The Group made impairment tests for those assets, which are denominated in the currencies of those countries, Kwanzas and Meticals, respectively, considering the business plans (internal valuation using the discounted cash flow method, compared to researches) approved by the Board of Directors for a five years period, which include average growth rates of revenue for that period of 10.7% (Angola) and 3.2% (Mozambique). These revenue growth rates reflects: (i) the best estimate for the growth of the customer base, reflecting an expectation of new clients and churn estimated rates, when considered prudent, and (ii) an annual price increase which the nature of the activity carried out by the companies, especially in Angola, assumes it is not expected that companies will be able to reflect in their prices the total inflation in the country.
In 2018, following the recommendation of the INACOM (regulatory entity of the communication sector in Angola), the Angolan subsidiaries did not carry out any price increase. Business plans consider annual price growth of 16%, 11% and 8% in 2019, 2020 and 2021 to 2023 respectively.
The business plans consider yet a growth rate in perpetuity of 6.5% (Angola) and 5.0% (Mozambique) and a discount rate ('wacc') in perpetuity of 17.5% (Angola) and 21% (Mozambique). The discount rate, over the period 2018 to 2023 ranged from a maximum of 34.0% to a minimum of 17.5% (in 2023), for Angola, and from a maximum of 23.0% to a minimum of 21.0% (2023) in Mozambique, in line with the most appropriate inflation forecasts (source: International Monetary Fund (FMI)) and assumes the current structure of the market in terms of competition.
The impairment tests carried out in 2018, based on the assumptions above, disregarding the effect of the adjustment to the effects of hyperinflation in the amount of financial investment, support the value of the assets, so no additional impairments were recorded in relation to the effect of the hyperinflationary economy. However, the current economic conditions of uncertainty in these markets, particularly in the foreign exchange market and the limitation of currency transfer and INACOM's recommendation not to have price increases on TV and internet packages (particularly in Angola), introduces an additional degree of variability to the assumptions, which could significantly impact the estimates considered, in terms of the rate of inflation and the ability to reflect the rate in price increases.
At 30 June 2019 it was understood that the assumptions made in the impairment tests carried out in 2018 did not change significantly.
At the end of January 2019, ZAP announced a price increase from 26 February 2019 onwards. This increase in prices is higher than that used in the projections.
The Board of Directors believes that the assumptions used in the business plans are the most prudent and appropriate, and that the situations of high inflation and lower capacity of the company to reflect a higher price increase correspond to non-expected extreme situations.
Armilar, Armilar II, Armilar III and Armilar I+I
In January 2019 an increase of 360,393 euro in the capital of Fundo ESV I+I occurred, which corresponds to an increase of the participation of 0.71%. In April 2019 an increase of capital in Fundo ESV III amounting to 89,919 euro, which corresponds to an increase of capital of 0.05%.
Other non-current investments, their head offices and book value as at 30 June 2019 and 31 December 2018, are as follows:
| Statment of financial position | ||||
|---|---|---|---|---|
| Company | Head Office | 30 Jun 2019 | 31 Dec 2018 Restated Note 3 |
|
| Sonae MC Dispar - Distrib. de Participações, SGPS, SA Insco - Insular de Hipermerc., SA Other financial assets |
Lisbon Ponta Delgada |
9,976 5,252,372 14,801,432 |
9,976 5,252,372 13,831,312 |
|
| Financial assets at fair value through profit or loss | 20,063,780 | 19,093,660 | ||
| Sonae IM Arctic Wolf Networks, Inc ViSenze Reblaze Nextail Labs, SL Ometria, Ltd. Case on IT ciValue StyleSage, Inc. Jscrambler Whitefantasy CellWise Fyde |
Delaware Singapore St. Louis Madrid London Madrid Yokneam (Israel) Delaware Oporto Évora Singapore Califórnia |
7,751,174 9,628,958 2,352,438 2,300,000 2,228,028 2,930,744 1,970,097 2,842,334 1,250,000 640,804 5,357,593 443,687 |
7,751,174 4,384,811 2,352,438 2,300,000 2,228,029 2,280,000 1,970,097 1,848,578 1,250,000 640,804 - - |
|
| Other investments | 421,997 | 1,060,856 | ||
| Financial assets at fair value through other comprehensive income |
40,117,853 | 28,066,787 | ||
| 60,181,633 | 47,160,447 |
As at 30 June 2019 the caption "Other investments" includes, among others, 9,850,004 euro (9,872,807 euro in 31 December 2018) related to deposited amounts on an Escrow Account which is applied in investment funds with superior rating, which is a guarantee for contractual liabilities assumed in the disposal of a Brazil Retail business and for which provisions were recorded in the applicable situations (Note 22).
During the period ended 30 June 2019, Sonae IM acquired stakes in Cellwise, a company that provides network orchestration and automation solutions to global telecommunications operators.
As at 30 June 2019 and 2018, the movements in "Other investments" made up as follows:
| 30 Jun 2019 | 30 Jun 2018 - Restated (Note 3) | |||
|---|---|---|---|---|
| Non-current | Current | Non-current | Current | |
| Other investments | ||||
| Fair value (net of impairment losses) as at 1 January | 47,195,342 | - | 19,423,775 | - |
| Increases in the period | 13,367,832 | - | 8,011,736 | - |
| Decreases in the period | (381,541) | - | (318,661) | - |
| Increase/(Decrease) in fair value through profit & losses | - | - | (24,244) | - |
| Discontinued operations | - | - | (51,369) | - |
| Fair value (net of impairment losses) as at 30 June | 60,181,633 | - | 27,041,237 | - |
| Derivative financial instruments | ||||
| Fair value as at 1 January | - | 1,558,683 | - | 179,881 |
| Increase/(Decrease) in fair value | - | (832,446) | - | 1,416,548 |
| Fair value as at 30 June | - | 726,237 | - | 1,596,429 |
| 60,181,633 | 726,237 | 27,041,237 | 1,596,429 |
As at 30 June 2019 and 31 December 2018, "Other non-current assets" are detailed as follows:
| 30 Jun 2019 | 31 Dec 2018 - Restated (Note 3) | |||||
|---|---|---|---|---|---|---|
| Gross Value | Accumulated impairment losses (Note 22) |
Carrying Amount |
Gross Value | Accumulated impairment losses (Note 22) |
Carrying Amount |
|
| Loans granted to related parties | 35,937,073 | - | 35,937,073 | 54,497,134 | - | 54,497,134 |
| Trade accounts receivable and other debtors | ||||||
| Legal deposits | 3,576,929 | - | 3,576,929 | 3,502,069 | - | 3,502,069 |
| Cautions | 5,569,964 | - | 5,569,964 | 4,163,529 | - | 4,163,529 |
| Special regime for payment of tax and social security debts |
4,527,309 | - | 4,527,309 | 4,527,309 | - | 4,527,309 |
| Rent deposits from tenants | 2,606,387 | - | 2,606,387 | 3,037,324 | - | 3,037,324 |
| Financial investments debtors | 5,400,000 | - | 5,400,000 | 5,900,000 | - | 5,900,000 |
| Debt to receive related to Armilar Funds | 1,274,358 | - | 1,274,358 | 1,274,358 | - | 1,274,358 |
| Amount retained on acquisition of Salsa group | 2,463,875 | - | 2,463,875 | 2,463,875 | - | 2,463,875 |
| Others | 2,057,882 | - | 2,057,882 | 428,824 | - | 428,824 |
| 27,476,704 | - | 27,476,704 | 25,297,288 | - | 25,297,288 | |
| Reinsurer's' share of technical provisions | 75,373 | - | 75,373 | 492,489 | - | 492,489 |
| Other non-current assets | 368,838 | - | 368,838 | - | - | - |
| 63,857,988 | - | 63,857,988 | 80,286,911 | - | 80,286,911 |
The amount included in "Loans to related companies" relates almost entirely to supplies granted to joint ventures and associates of the Sonae Sierra. These supplies bear interest at normal market rates.
The amount disclosed as Special Regime for Payment of Tax and Social Security Debts corresponds to taxes paid, voluntarily, related to settlements of income tax on corporate income, which were already in judicial process. The judicial processes are still in progress, however the guarantees provided for the said processes were canceled. It is the Board of Directors understanding that the claims presented will have a favourable end to Sonae, reason why they were not object of provision.
As at 30 June 2019 and 31 December 2018, "Trade receivable and others current assets" are detailed as follows:
| 30 Jun 2019 | 31 Dec 2018 Restated Note 3 |
|
|---|---|---|
| Trade receivable | 153,721,902 | 163,523,677 |
| Granted loans and other receivables to related companies | 8,263,587 | 11,280,301 |
| Other receivables | ||
| Trade creditors - debtor balances | 32,234,005 | 27,831,663 |
| Accounts receivable related to promotional activities partnerships | 6,577,416 | 7,685,381 |
| Disposal of financial investments | 4,557,349 | 1,300,000 |
| Disposal of tangible assets | 500,949 | 1,489,845 |
| Vouchers and gift cards | 1,186,703 | 1,227,577 |
| VAT recoverable on real estate assets and vouchers discounts | 6,760,868 | 4,116,518 |
| Advances to suppliers | 18,154,181 | 9,517,585 |
| Escrow account | 2,224,352 | 2,224,210 |
| Subsidies | 1,927,759 | 2,730,669 |
| Other receivables | 23,371,478 | 23,171,348 |
| 97,495,060 | 81,294,796 | |
| Other current assets | ||
| Invoices to be issued | 18,160,354 | 12,726,484 |
| Commercial income | 42,232,464 | 36,866,309 |
| Key money | 320,822 | 320,822 |
| Management fees to be received | - | 1,970,601 |
| Deferred costs - supplies and services | 30,041,497 | 14,545,487 |
| Deferred costs - rents | 667,255 | 20,757 |
| Insurance indemnities | - | 67,020 |
| Other current assets | 15,040,497 | 13,484,497 |
| 106,462,889 | 80,001,977 | |
| Accumulated impairment losses in receivables accounts (Note 22) | (29,678,134) | (30,438,127) |
| 336,265,304 | 305,662,624 |
The amount included in "Loans to related companies" relates almost entirely to supplies granted to joint ventures and associates of the Sonae Sierra. These supplies bear interest at normal market rates.
Deferred tax assets and liabilities as at 30 June 2019 and 31 December 2018 may be described as follows considering the different natures of temporary differences:

As at 30 June 2019 and 31 December 2018, the tax rate to be used in Portuguese companies, for the calculation of the deferred tax assets relating to tax losses is 21%. The tax rate to be used to calculate deferred taxes in temporary differences in Portuguese companies is 22.5% increased by the state surcharge in companies in which the expected reversal of those deferred taxes will occur when those rates will be applicable. For companies or branches located in other countries, rates applicable in each jurisdiction were used.
As at 30 June 2019 and 31 December 2018, 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:
| 30 Jun 2019 | 31 Dec 2018 | ||||||
|---|---|---|---|---|---|---|---|
| Country | Tax losses carried forward |
Deferred tax assets |
Time limit | Tax losses carried forward |
Deferred tax assets |
Time limit | |
| With limited time use | |||||||
| Generated in 2014 | Portugal | 1,194,236 | 250,790 | 2026 | 1,273,815 | 267,501 | 2026 |
| Generated in 2015 | Portugal | 174,872 | 36,723 | 2027 | 604,829 | 127,014 | 2027 |
| Generated in 2016 | Portugal | 20,046,006 | 4,209,661 | 2028 | 20,046,006 | 4,209,661 | 2028 |
| Generated in 2017 | Portugal | 24,622,424 | 5,170,709 | 2022 | 24,622,425 | 5,170,709 | 2022 |
| Generated in 2018 | Portugal | 14,458,563 | 3,036,298 | 2023 | 10,018,691 | 2,103,925 | 2023 |
| Generated in 2019 | Portugal | 75,126,379 | 15,776,539 | 2024 | - | - | |
| 135,622,480 | 28,480,721 | 56,565,766 | 11,878,810 | ||||
| With a time limit different from the above mentioned |
|||||||
| Spain | 3,912,524 | 978,131 | 2028 to 2029 | 3,912,524 | 978,131 | 2028 to 2029 | |
| United States of America | 8,245,141 | 2,349,866 | 2030 to 2035 | 8,194,754 | 2,335,505 | 2030 to 2035 | |
| Mexico | 2,925,892 | 877,766 | 2021 to 2027 | 2,838,428 | 851,528 | 2021 to 2027 | |
| 15,083,557 | 4,205,763 | 14,945,706 | 4,165,164 | ||||
| Without limited time use | |||||||
| Spain | 81,665,852 | 18,790,726 | 83,396,849 | 20,849,212 | |||
| Italy | 41,445 | 9,947 | 41,445 | 9,948 | |||
| 81,707,297 | 18,800,673 | 83,438,294 | 20,859,160 | ||||
| 232,413,334 | 51,487,157 | 154,949,766 | 36,903,134 |
As at 30 June 2019 and 31 December 2018, the deferred taxes to be recognized arising from tax losses were evaluated. In the cases in which they originated deferred tax assets, they were only recorded to the extent that it is probable that future taxable income will occur that could be used to recover the tax losses or tax differences that reverted in the same period and considering the limit of compensation existing by law in the applicable cases. This assessment was based on the business plans of Sonae's companies, which are periodically reviewed and updated.
As at 30 June 2019, the Group had an amount of 13.1 million euro (13.1 million euro as at 31 December 2018) in the Retail segment of deferred tax assets related to tax losses for this and previous years of the Spanish Tax Group and which can be recovered by it in Spain. The Modelo Continente Hipermercados, SA branch in Spain was, on 30 June 2019 and 31 December 2018, the representative entity of the Tax Group in Spain, whose dominant entity is Sonae SGPS, S.A.
As at 30 June 2019, there are reportable tax losses in the amount of 635.3 million euro (581.3 million euro as at 31 December 2018), whose deferred tax assets are not recorded for prudence purposes.
| 30 Jun 2019 | 31 Dec 2018 | ||||||
|---|---|---|---|---|---|---|---|
| Country | Tax losses carried forward |
Deferred tax assets |
Time limit | Tax losses carried forward |
Deferred tax assets |
Time limit | |
| With limited time use | |||||||
| Generated in 2014 | Portugal | 9,414,402 | 1,977,025 | 2026 | 8,742,117 | 1,835,845 | 2026 |
| Generated in 2015 | Portugal | 295,904 | 62,140 | 2027 | 254,720 | 53,491 | 2027 |
| Generated in 2016 | Portugal | 754,853 | 158,519 | 2028 | 121,243 | 25,461 | 2028 |
| Generated in 2017 | Portugal | 633,201 | 132,972 | 2022 | 607,289 | 127,531 | 2022 |
| Generated in 2018 | Portugal | 156,609 | 32,888 | 2023 | 6,092,458 | 1,279,416 | 2023 |
| Generated in 2019 | Portugal | 76,205 | 16,003 | 2024 | - | - | |
| 11,331,174 | 2,379,547 | 15,817,827 | 3,321,744 | ||||
| With a time limit different from the above | |||||||
| mentioned | |||||||
| Spain | 6,601,366 | 1,650,344 | 2020 to 2032 | 6,825,310 | 1,706,331 | 2020 to 2032 | |
| Netherlands | 114,560,993 | 26,049,651 | 2017 to 2025 | 114,543,040 | 26,200,843 | 2019 to 2025 | |
| Mexico | 4,161,988 | 1,248,597 | 2018 to 2027 | 4,011,385 | 1,203,416 | 2018 to 2027 | |
| United States of America | 2,089,767 | 595,583 | 2037 to 2038 | 2,076,996 | 591,944 | 2037 to 2038 | |
| Greece | 1,514,910 | 424,175 | 2018 to 2022 | 1,746,511 | 506,487 | 2019 to 2022 | |
| Romenia | 27,849,163 | 4,455,866 | 2018 to 2024 | 21,040,337 | 3,366,454 | 2019 to 2024 | |
| Colombia | 435,575 | 143,739 | 2019 to 2030 | 415,153 | 130,287 | 2019 to 2030 | |
| Turkey | 2,439,137 | 500,305 | 2019 to 2024 | 2,408,685 | 495,264 | 2019 to 2024 | |
| Luxembourg | 2,965,607 | 445,580 | 2019 to 2036 | - | - | ||
| 162,618,506 | 35,513,840 | 153,067,417 | 34,201,026 | ||||
| Without limited time use | |||||||
| Brazil | 20,783,771 | 7,066,482 | 19,547,151 | 6,646,031 | |||
| Colombia | 305,688 | 100,877 | 357,131 | 121,425 | |||
| Spain | 356,889,880 | 89,222,470 | 315,060,069 | 78,765,017 | |||
| Malta | 54,923 | 19,223 | 44,040 | 15,414 | |||
| United Kingdom | 4,949,504 | 940,406 | 4,762,788 | 904,930 | |||
| Ireland | - | - | 700,649 | 87,581 | |||
| Germany | 32,102,331 | 10,023,951 | 33,199,773 | 10,326,663 | |||
| United States of America | 1,719,816 | 490,147 | 262,923 | 74,933 | |||
| Romania | 32,345,381 | 5,175,261 | 36,378,444 | 5,820,551 | |||
| Italy | 9,867,048 | 2,368,091 | 2,131,056 | 511,453 | |||
| Luxembourg | 2,369,296 | 641,513 | - | - | |||
| 461,387,638 | 116,048,421 | 412,444,024 | 103,273,998 | ||||
| 635,337,318 | 153,941,807 | 581,329,268 | 140,796,768 |
As at 30 June 2019 and 31 December 2018, Cash and cash equivalents are as follows:
| 30 Jun 2019 | 31 Dec 2018 | |
|---|---|---|
| Cash at hand Bank deposits Bank deposits - guarantees by tenants |
11,745,299 457,429,701 5,185,878 |
10,750,265 680,458,016 5,021,398 |
| Treasury applications | 50,020,689 | 13,392 |
| Cash and cash equivalents on the statement of financial position | 524,381,568 | 696,243,071 |
| Bank overdrafts (Note 19) | (530,427) | (621,831) |
| Cash and cash equivalents on the statement of cash flows | 523,851,141 | 695,621,240 |
The amount included in bank deposits, guarantees made by tenants, correspond to the guarantees provided by tenants in the Sonae Sierra segment. These amounts received from tenants are classified under "Other non-current liabilities" (Note 20).
Bank overdrafts are disclosed in the statement of financial position under "Loans".
As at 30 June 2019, the share capital, which is fully subscribed and paid for, is made up of 2,000,000,000 ordinary shares, which do not have the right to a fixed dividend, with a nominal value of 1 euro each.
On 15th November 2007, Sonae SGPS sold 132,856,072 Sonae Holding shares directly owned by the Company. The shares were sold in a market operation at the unit price of 2.06 euro per share and resulted on a cash inflow (net of brokerage commissions) of 273,398,877 euro.
On the same date, Sonae Investments, BV wholly owned by Sonae Holding entered into a derivative financial instrument - Cash Settled Equity Swap - over a total of 132,800,000 Sonae Holding shares, representative of 6.64% of its capital.
This transaction has strictly financial liquidation, without any duty or right for the Company or any of its associated companies in the purchase of these shares. This transaction allows Sonae Investments BV to totally maintain the economic exposure to the sold shares.
In this context, although legally all the rights and obligations inherent to these shares have been transferred to the buyer, Sonae Holding did not derecognize their own shares, recording a liability in the caption "Other current liabilities" (Note 21). According to the interpretation made by Sonae of the IAS 39, applied by analogy to own equity instruments, the derecognition of own shares is not allowed as the group maintains the risks and rewards arising on the instruments sold.
Consequently, Sonae maintains in its capital acquisition cost of the shares that remain covered by the contract.
In November 2014, was made a renewal for an additional period of one year renewable automatically, keeping the remaining conditions unchanged. During the period ended on 30 June 2019 the Group requested the partial termination of the Cash Settled Equity Swap for 4,176,536 Sonae SGPS shares (4,195,875 Sonae SGPS shares in 31 December 2018) which resulted receipts of 89,794 euro (457,631 euro in 31 December 2018), included in the "Other" caption of the Investment Activities in the consolidated statement of cash flows. In addition, the price changes of this instrument represented in the period ended 30 June 2019 a net positive change of 5,444,818 euros (a net negative change of 15,655,927 euros as at 31 December 2018) also included in Investing Activities as "Others".
Considering the operations mentioned above, the liability recorded amounts to 85,470,435 euro (Note 21) (83,876,384 euro as at 31 December 2018) reflecting the market value of 96,034,197 Sonae SGPS shares (100,210,733 shares as at 31 de December 2018).
The value of these liabilities is adjusted at the end of each month by the effect of Sonae Holding share price variation being recognized a current asset/liability in order to present the right/obligation related to the receipt/financial liquidation that occurs on a monthly basis.
Additionally, the costs related to the "floating amount" based on the Euribor 1 month are recognized in the income statement.
The value to get established on the basis of dividends and reserves distributed by Sonae is credited in equity to offset the charge of the distribution.
As at 30 June 2019, the following entities held more than 20% of the subscribed share capital:
| Company | % |
|---|---|
| Efanor Investimentos, SGPS, SA and subsidiaries | 52.48 |
As at 30 June 2019 and 31 December 2018, "Non-controlling interests" are detailed as follows:
| 30 Jun 2019 | |||||
|---|---|---|---|---|---|
| Equity | Profit/(Loss) for the period |
Book value of non-controlling interests |
Proportion in income attributable to non-controlling interests |
Dividends attributable to non-controlling interests |
|
| Sonae Retail | |||||
| Sonae MC | 168,228,393 | 2,876,389 | 32,916,252 | 2,033,814 | (2,037,078) |
| Worten | 4,042,180 | (1,037,021) | 569,288 | 28,313 | - |
| Sonae Fashion | 54,378,621 | (1,079,156) | 25,053,417 | (367,375) | (6,912,519) |
| Sonae IM Sonaecom, SGPS, SA (consolidated) |
1,026,251,987 | 16,925,521 | 107,123,439 | 637,774 | (3,546,338) |
| Sonae Sierra Sonae Sierra, SGPS, SA (consolidated) |
1,614,203,920 | 39,826,084 | 836,977,632 | 23,931,342 | (144,309,868) |
| Others | 7,549,462 | (745,513) | (458,088) | (74,077) | - |
| Total | 2,874,654,563 | 56,766,304 | 1,002,181,940 | 26,189,791 | (156,805,803) |

| 31 Dec 2018 - Restated (Note 3) | ||||||
|---|---|---|---|---|---|---|
| Equity | Profit/(Loss) for the period |
Book value of non-controlling interests |
Proportion in income attributable to non-controlling interests |
Dividends attributable to non-controlling interests |
||
| Sonae Retail | ||||||
| Sonae MC | 168,604,522 | 18,030,692 | 30,420,516 | 2,552,430 | (10,084) | |
| Worten | 6,380,371 | (46,709) | 150,892 | (18,684) | - | |
| Sonae Fashion | 71,181,942 | 4,629,730 | 31,541,297 | 2,538,430 | (1,326,684) | |
| Sonae IM | ||||||
| Sonaecom, SGPS, SA (consolidated) | 1,044,203,054 | 71,363,533 | 106,960,252 | 6,766,481 | (1,720,219) | |
| Sonae Sierra | ||||||
| Sonae Sierra, SGPS, SA (consolidated) | 1,794,185,495 | 70,315,104 | 956,761,803 | 21,094,531 | (14,923,926) | |
| Others | 7,979,855 | (4,422,040) | (382,636) | (497,890) | - | |
| Total | 3,092,535,239 | 159,870,310 | 1,125,452,124 | 32,435,298 | (17,980,913) |
Movements in non-controlling interests during the periods ended as at 30 June 2019 and 2018 are as follows:
| 30 Jun 2019 | |||||||
|---|---|---|---|---|---|---|---|
| Sonae MC | Worten | Sonae Fashion |
Sonae IM | Sonae Sierra | Others | Total | |
| Opening balance as at 1 January 2019 | 31,285,782 | 1,152,834 | 33,099,552 | 107,847,550 | 954,489,375 | (382,003) | 1,127,493,090 |
| Effect of restatement | (865,266) | (1,001,942) | (1,558,255) | (887,298) | 2,272,428 | (633) | (2,040,966) |
| Opening balance as at 1 January 2019 Restated | 30,420,516 | 150,892 | 31,541,297 | 106,960,252 | 956,761,803 | (382,636) | 1,125,452,124 |
| Distributed dividends | (2,037,078) | - | (6,912,519) | (3,546,338) | (144,309,868) | - | (156,805,803) |
| Distributed income of Investment Funds | (94,082) | - | - | - | - | - | (94,082) |
| Acquisition of subsidiaries (Note 4.1 e 4.4) | 3,083,554 | - | - | 2,153,116 | - | - | 5,236,670 |
| Change in currency translation reserve | - | - | (174) | (125,177) | 1,665,017 | - | 1,539,666 |
| Delivery of shares to employees to due the settle of the obligation |
(12,458) | - | - | - | - | - | (12,458) |
| Capital Increases | 127,506 | - | - | 947,500 | - | - | 1,075,006 |
| Impact of applying IFRS 16 | (47,702) | (11,172) | (735,845) | 94,095 | 49,765 | - | (650,859) |
| Others | (557,818) | 401,255 | 1,528,033 | 2,217 | (1,120,427) | (1,375) | 251,885 |
| Profit for the period attributable to non-controlling interests |
2,033,814 | 28,313 | (367,375) | 637,774 | 23,931,342 | (74,077) | 26,189,791 |
| Close balance 30 June 2019 | 32,916,252 | 569,288 | 25,053,417 | 107,123,439 | 836,977,632 | (458,088) | 1,002,181,940 |
| 30 Jun 2018 - Restated (Note 3) | ||||||
|---|---|---|---|---|---|---|
| Sonae MC | Worten | Sonae Fashion |
Sonae IM | Others | Total | |
| Opening balance as at 1 January 2018 Published Effect of restatement |
29,381,583 (118,520) |
1,102,522 (532,321) |
32,826,507 (516,068) |
104,097,279 (696,009) |
402,103 5,341 |
167,809,994 (1,857,577) |
| Opening balance as at 1 January 2018 Restated | 29,263,063 | 570,201 | 32,310,439 | 103,401,270 | 407,444 | 165,952,417 |
| Distributed income of Investment Funds | (171,941) | - | (1,326,684) | (1,135,219) | - | (2,633,844) |
| Variation in percentage of subsidiaries Change in currency translation reserve |
- - |
- - |
- - |
(383,192) 99,502 |
- 22,770 |
(383,192) 122,272 |
| Participation in other comprehensive income (net of tax) related to joint ventures and associated companies included in consolidation by the equity method |
- | - | - | (1,101,014) | - | (1,101,014) |
| Acquisition of subsidiaries | - | - | 80,000 | - | - | 80,000 |
| Delivery of shares to employees to due the settle of the obligation |
(21,747) | - | - | - | - | (21,747) |
| Changes in hedging reserves | 181,209 | - | 137,018 | - | - | 318,227 |
| Change in the consolidation method | - | - | (1,211,039) | - | - | (1,211,039) |
| Impact of applying IFRS 15 | - | - | - | (54,877) | - | (54,877) |
| Impact of applying IFRS 16 | 198,104 | - | 101,810 | (43,347) | - | 256,567 |
| Others | (694,532) | (401,256) | (995,049) | 1,672,699 | (5,356) | (423,494) |
| Profit for the period attributable to non-controlling interests |
1,052,393 | (190,308) | (277,604) | 4,964,140 | (326,104) | 5,222,517 |
| Close balance 30 June 2018 | 29,806,549 | (21,363) | 28,818,891 | 107,419,962 | 98,754 | 166,122,793 |
As at 30 June 2019 and 31 December 2018, loans are made up as follows:
| 30 Jun 2019 | 31 Dec 2018 | |||
|---|---|---|---|---|
| Outstanding amount | Outstanding amount | |||
| Current | Non current | Current | Non current | |
| Bank loans | ||||
| Sonae, SGPS, SA - commercial paper | 155,500,000 | 352,500,000 | 182,500,000 | 213,750,000 |
| Sonae SGPS, SA 2016/2023 | - | 50,000,000 | - | 50,000,000 |
| Sonae Investimentos, SGPS,SA - commercial paper | 35,500,000 | 375,000,000 | 15,500,000 | 313,000,000 |
| Sonae MC, SGPS,SA / 2019/2031 | - | 55,000,000 | - | - |
| Sonae Investimentos affiliated /2014/2023 | - | 50,000,000 | - | 50,000,000 |
| Sonae Investimentos affiliated /2015/2023 | - | 20,000,000 | - | 20,000,000 |
| Sonae Holding affiliated / 2019/2023 | - | 49,900,000 | - | - |
| Sonae Investimentos affiliated /2015/2019 | 30,000,000 | - | 30,000,000 | - |
| Sonae Investimentos affiliated /2017/2025 | 3,333,333 | 16,666,667 | - | 20,000,000 |
| Sonae Investimentos affiliated 2019 | 30,000,000 | - | - | - |
| Sonae Holding affiliated /2014/2021 | - | 20,000,000 | - | 20,000,000 |
| Sonae Holding affiliated /2019/2023 | - | 50,000,000 | - | - |
| Sonae Holding affiliated - commercial paper | 5,000,000 | 35,500,000 | 5,000,000 | 35,000,000 |
| Sonae Sierra SGPS, SA - commercial paper | - | 25,000,000 | - | 25,000,000 |
| Sonae Sierra / 2018/2022 | - | 10,000,000 | - | 10,000,000 |
| Sonae Sierra affiliated /2016/2023 | 2,100,000 | 64,750,000 | 2,100,000 | 65,800,000 |
| Sonae Sierra affiliated /2016/2021 | - | 41,300,000 | - | 41,300,000 |
| Sonae Sierra affiliated /2016/2023 | 2,100,000 | 64,750,000 | 2,100,000 | 65,800,000 |
| Sonae Sierra affiliated /2008/2019 | - | - | 22,755,000 | - |
| Sonae Sierra affiliated /2001/2019 | - | - | 13,102,064 | - |
| Sonae Sierra affiliated /2003/2021 | - | - | - | 13,475,000 |
| Sonae Sierra affiliated /2015/2023 | 5,200,000 | 120,900,000 | 5,200,000 | 123,500,000 |
| Sonae Sierra affiliated /2019/2026 | - | 70,000,000 | - | - |
| Others | 10,090,332 | 6,923,662 | 9,214,687 | 7,982,360 |
| 278,823,665 | 1,478,190,329 | 287,471,751 | 1,074,607,360 | |
| Bank overdrafts (Note 16) | 530,427 | - | 621,831 | - |
| Up-front fees beard with the issuance of borrowings | (694,427) | (4,100,290) | (948,690) | (2,786,179) |
| Bank loans | 278,659,665 | 1,474,090,039 | 287,144,891 | 1,071,821,181 |
| Bonds: | ||||
| Bonds Sonae SGPS/ 2015/2022 | - | 100,000,000 | - | 100,000,000 |
| Bonds Sonae SGPS/ 2016/2023 | - | 60,000,000 | - | 60,000,000 |
| Bonds Sonae SGPS/ 2019/2026 | - | 50,000,000 | - | - |
| Bonds Sonae Investments BV / 2014/2019 | - | - | 207,994,922 | - |
| Bonds Sonae Investimentos / December 2015/2020 | - | 50,000,000 | - | 50,000,000 |
| Bonds Sonae Investimentos / May 2015/2022 | - | 75,000,000 | - | 75,000,000 |
| Bonds Sonae Investimentos / December 2015/2020 | - | 30,000,000 | - | 30,000,000 |
| Bonds Sonae Investimentos / June 2016/2021 | - | 95,000,000 | - | 95,000,000 |
| Bonds Sonae Investimentos / September 2016/2021 | 3,000,000 | 6,000,000 | 3,000,000 | 6,000,000 |
| Bonds Sonae Sierra / 2018/2025 | - | 50,000,000 | - | 50,000,000 |
| Bonds Sonae Sierra / 2018/2023 | - | 25,000,000 | - | 25,000,000 |
| Bonds Sonae Sierra / 2018/2023 | - | 25,000,000 | - | 25,000,000 |
| Up-front fees beard with the issuance of borrowings | (153,665) | (3,014,767) | (153,665) | (2,706,817) |
| Bonds | 2,846,335 | 562,985,233 | 210,841,257 | 513,293,183 |
| Other loans | 1,657,521 | 1,775,380 | 1,664,567 | 2,217,506 |
| Derivatives | 470,868 | - | 184,427 | - |
| Other loans | 2,128,389 | 1,775,380 | 1,848,994 | 2,217,506 |
| Obligations under finance leases | 877,641 | 491,596 | 873,513 | 535,812 |
| 284,512,030 | 2,039,342,248 | 500,708,655 | 1,587,867,682 |
It is estimated that the book value of all loans does not differ significantly from its fair value, determined based on discounted cash flows methodology.
Bonds and bank loans bear an average interest rate of 1.26% as at 30 June 2019 (1.35% as at 31 December 2018). Most of the bonds and bank loans have variable interest rates indexed to Euribor.
The derivatives are recorded at fair value.
The loans face value, maturities and interests are as follows (including obligations under financial leases):
| 30 Jun 2019 | 31 Dec 2018 | ||
|---|---|---|---|
| N+1 a) | 284,889,254 | 504,131,661 | |
| N+2 | 368,960,946 | 253,486,848 | |
| N+3 | 323,403,502 | 363,191,358 | |
| N+4 | 561,898,907 | 329,157,254 | |
| N+5 | 505,683,066 | 600,538,813 | |
| After N+5 | 286,510,884 | 46,986,404 | |
| 2,331,346,559 | 2,097,492,338 |
a) Includes amounts used from commercial paper programs when classified as current.
The maturities presented above were estimated according to the contractual clauses of the loans and taking into account Sonae's best expectation as to its amortization date.
As at 30 June 2019, Sonae has, as detailed below, cash and bank balance equivalents in the amount of 524 million euro (696 million euro as at 31 december 2018) and available credit lines as follows:
| 30 Jun 2019 | 31 Dec 2018 | |||
|---|---|---|---|---|
| Commitments of less than one year |
Commitments of more than one year |
Commitments of less than one year |
Commitments of more than one year |
|
| Unused credit facilities | ||||
| Sonae Retail | 21,500,000 | 187,500,000 | 94,000,000 | 202,000,000 |
| Sonae Sierra | 12,469,947 | - | 61,469,346 | 20,000,000 |
| Holding & Others | 40,519,553 | 4,580,017 | 75,000,000 | 8,620,000 |
| 74,489,501 | 192,080,017 | 230,469,346 | 230,620,000 | |
| Agreed credit facilities | ||||
| Sonae Retail | 49,000,000 | 617,500,000 | 101,500,000 | 515,000,000 |
| Sonae Sierra | 12,469,947 | 25,000,000 | 61,469,346 | 45,000,000 |
| Holding & Others | 156,500,000 | 442,500,000 | 209,500,000 | 260,750,000 |
| 217,969,947 | 1,085,000,000 | 372,469,346 | 820,750,000 |
As at 30 June 2019 and 31 December 2018 "Other non-current liabilities" are made up as follows:
| 30 Jun 2019 | 31 Dec 2018 Restated Note 3 |
|
|---|---|---|
| Shareholders loans | 32 | 3,943,666 |
| Fixed assets suppliers | 815,282 | 800,618 |
| Creditors for acquisition of financial investments | 300,000 | 14,000,000 |
| Deposits received from Tenants | 7,036,752 | 6,481,004 |
| Deferral of the disposal of the extended warranties in the Worten segment |
60,458,448 | 50,874,273 |
| Charges made on the sale of real estate | 19,123,210 | 20,453,191 |
| Other accruals and deferrals | 14,717,555 | 7,085,216 |
| Other non-current liabilities | 102,451,279 | 103,637,968 |
The caption "Shareholder loans" relates to loans in affiliated undertakings in the Sonae Sierra and Sonae IM operating segments. These liabilities do not have a defined vesting date and bear interests at variable market rates.
The value of 14 million euro in 2018 is related to the debt value of the acquisition of Parklake and Plenerg payable in 30 June 2019.
The carrying amount of "Other non-current liabilities" is estimated to be approximately its fair value.
As at 30 June 2019 and 31 December 2018 Trade payables and other payables are as follows:
| 30 Jun 2019 | 31 Dec 2018 Restated Note 3 |
|
|---|---|---|
| Trade creditors Other creditors |
1,122,213,545 | 1,287,490,385 |
| Fixed asset suppliers | 43,144,271 | 74,215,573 |
| Related undertakings | 1,403,524 | 3,763,846 |
| Other debts | 155,755,893 | 165,878,790 |
| 200,303,688 | 243,858,209 | |
| Other current liabilities | ||
| Holiday pay and bonus | 153,829,318 | 147,260,333 |
| Other external supplies and services | 60,232,081 | 53,109,581 |
| Deferred Revenue of warranty extension | 9,688,850 | 19,012,000 |
| Marketing expenses | 16,565,782 | 20,436,949 |
| Fixed assets to be billed by third parties | 2,130,797 | 12,815,192 |
| Charges made on the sale of real estate | 1,268,184 | 1,314,234 |
| Advance receipts from Trade Receivables | 14,078,452 | 14,871,112 |
| Rentals | 3,576,979 | 6,944,330 |
| Fixed income charged in advance | 5,219,305 | 4,456,265 |
| Rights of use | 6,952,526 | - |
| Interest payable | 4,239,131 | 4,001,727 |
| Expenses on purchases | 3,982,672 | 3,208,354 |
| Municipal property tax | 2,462,500 | 2,274,544 |
| Insurance payable | 1,473,808 | - |
| Food security fee | 1,282,896 | - |
| Others | 16,588,883 | 15,948,719 |
| 303,572,164 | 305,653,339 | |
| 1,626,089,397 | 1,837,001,933 |
The caption "Other payables" includes:
85,470,435 euro (83,876,384 euro as at 31 December 2018) relating to the fair value of the shares covered by Sonae SGPS SA financial derivative referred to in Note 17;
13,753,692 euro (10,435,849 euro as at 31 December 2018) of attributed discounts not yet redeemed related to loyalty card "Cartão Cliente"
15,586,531 euro (21,446,519 euro as at 31 December 2018) related to vouchers, gift cards and discount tickets not yet redeemed; and
3,146,335 euro (3,080,487 euro as at 31 December 2018) related to amounts payable to Sonae Distribuição Brasil. S.A. buyer as result of responsibilities assumed with that entity (Note 22).
| Caption | Balance as at 01 Jan 2019 |
Increase | Decrease | Discontinued operations |
Balance as at 30 Jun 2019 |
|---|---|---|---|---|---|
| Accumulated impairment losses on investments | 6,721,124 | 15,000 | - | - | 6,736,124 |
| Impairment losses on fixed tangible assets | 111,944,361 | - | (516,378) | - | 111,427,983 |
| Impairment losses on intangible assets | 8,702,046 | - | - | - | 8,702,046 |
| Accumulated impairment losses on trade account receivables and other debtors (Note 14) |
30,438,127 | 1,609,016 | (1,665,185) | (703,824) | 29,678,134 |
| Non current provisions | 41,375,212 | 227,825 | (937,644) | (271,518) | 40,393,875 |
| Current provisions | 5,923,022 | 2,172,033 | (1,112,886) | - | 6,982,169 |
| 205,103,892 | 4,023,874 | (4,232,093) | (975,342) | 203,920,331 | |
| Caption | Balance as at 01 Jan 2018 |
Increase | Decrease | Discontinued operations |
Balance as at 30 Jun 2018 Restated Note 3 |
| Accumulated impairment losses on investments and asoociates | 3,319,692 | - | - | - | 3,319,692 |
| Impairment losses on fixed tangible assets | 114,379,011 | - | (1,044,606) | (4,510,175) | 108,824,230 |
| Impairment losses on intangible assets | 2,396,643 | - | (437,639) | - | 1,959,004 |
| Accumulated impairment losses on trade account receivables | 19,746,469 | 1,920,808 | (1,599,269) | - | 20,068,008 |
| Non current provisions | 18,955,625 | 18,012,155 | (1,406,870) | - | 35,560,910 |
| Current provisions | 5,610,383 | 3,856,881 | (4,339,676) | - | 5,127,588 |
| 164,407,823 | 23,789,844 | (8,828,060) | (4,510,175) | 174,859,432 |
Movements in "Provisions and impairment losses" during the period ended 30 June 2019 and 2018 are as follows:
As at 30 June 2019 and 31 December 2018 the detail of Current and Non-Current Provisions for other risks and charges can be analyzed as follows:
| 30 Jun 2019 | 31 Dec 2018 Restated Note 3 |
|
|---|---|---|
| Technical provisions on reinsurance | 1,051,863 | 1,051,863 |
| Incentive for the Armilar Fund | 20,251,148 | 20,130,786 |
| Future liabilities relating to subsidiaries of retail in Brazil sold |
9,775,019 | 9,570,442 |
| Judicial claims | 2,292,067 | 2,469,889 |
| Contingent liabilities related to subsidiaries acquired | 7,811,959 | 7,811,959 |
| Discontinued operation in Turkey | 1,178,000 | 1,178,000 |
| Indemnities | 2,321,574 | 2,370,954 |
| Clients guarantees | 475,901 | 621,401 |
| Others | 2,218,513 | 2,092,940 |
| 47,376,044 | 47,298,234 |
Impairment losses are deducted from the book value of the corresponding asset.

Income and expenses related to investments in the periods ended on 30 June 2019 and 2018 can be detailed as follows:
| 30 Jun 2019 | 30 Jun 2018 Restated Note 3 |
|
|---|---|---|
| Dividends | 100,239 | 100,598 |
| Loss generated on sales of the financial contribution regarding Sonae Sierra segment |
(17,269,517) | - |
| Others | 127,921 | 2,078 |
| Gains / (losses) on the sale of investments in subsidiaries, joint ventures and associates |
(17,141,596) | 2,078 |
| Others | 2,162 | 115,648 |
| Impairment of investments in subsidiaries Impairment of investments in assets available for sale Impairment reversal on financial investments Impairment reversal/(losses) on investments |
(15,152) (11) - (15,163) |
- - 15,913 15,913 |
| Total income and (expenses) related to investments | (17,054,358) | 234,237 |
As at 30 June 2019 and 2018, the caption "Other Income" is made up as follow:
| 30 Jun 2019 | 30 Jun 2018 Restated Note 3 |
|
|---|---|---|
| Supplementary income | 14,088,476 | 11,433,889 |
| Prompt payment discounts obtained | 12,316,573 | 12,165,283 |
| Foreign currency exchange gains | 8,448,059 | 10,075,821 |
| Own work capitalised (Note 7) | 6,447,627 | 5,500,732 |
| Gains on sales of assets | 1,328,014 | 575,102 |
| Impairment losses reversals | 2,406,488 | 3,717,736 |
| Subsidies | 732,690 | - |
| Others | 6,232,023 | 2,158,376 |
| 51,999,950 | 45,626,939 |
As at 30 June 2019 and 2018, income tax expenses is made up as follows:
| 30 Jun 2019 | 30 Jun 2018 Restated Note 3 |
|
|---|---|---|
| Current tax | 13,945,521 | 8,886,543 |
| Deferred tax | (9,583,228) | 1,868,856 |
| 4,362,293 | 10,755,399 |
Balances and transactions with related parties can be detailed as follows:
| Turnover and other income | Purchases and services obtained | |||
|---|---|---|---|---|
| Transactions | 30 Jun 2019 | 30 Jun 2018 Restated |
30 Jun 2019 | 30 Jun 2018 Restated |
| Parent Company | 131,927 | 127,177 | 241,985 | 288,717 |
| Jointly controlled companies | 27,128,193 | 12,539,500 | 146,297,709 | 144,240,455 |
| Associated companies | 42,594,644 | 17,460,254 | 2,192,139 | 715,302 |
| Related parties,shareholders and investees | 25,605,458 | 27,952,511 | 6,174,664 | 7,923,769 |
| 95,460,222 | 58,079,442 | 154,906,497 | 153,168,243 |
| Interest income | Interest expenses | |||
|---|---|---|---|---|
| Transactions | 30 Jun 2019 | 30 Jun 2018 Restated Note 3 |
30 Jun 2019 | 30 Jun 2018 Restated Note 3 |
| Parent Company | - | - | - | - |
| Jointly controlled companies | 229,035 | 98 | 212,464 | 151,389 |
| Associated companies | 895,972 | 13,479 | 2,475,670 | 2,134,548 |
| Other related parties | - | - | 121,114 | 92,720 |
| 1,125,007 | 13,577 | 2,809,248 | 2,378,657 |
| Accounts receivable | Accounts payable | |||
|---|---|---|---|---|
| Balances | 30 Jun 2019 | 31 Dec 2018 Restated |
30 Jun 2019 | 31 Dec 2018 Restated |
| Parent Company | 27,703 | 32,998 | 219,495 | 564,227 |
| Jointly controlled companies | 16,065,627 | 13,527,883 | 75,699,333 | 80,068,951 |
| Associated companies | 16,534,119 | 19,040,984 | 3,362,767 | 5,374,965 |
| Other related parties | 12,371,727 | 16,561,221 | 8,249,658 | 11,572,936 |
| 44,999,176 | 49,163,086 | 87,531,253 | 97,581,079 |
| Loans | ||||
|---|---|---|---|---|
| Obtained | Granted | |||
| Balances | 30 Jun 2019 | 31 Dec 2018 Restated |
30 Jun 2019 | 31 Dec 2018 Restated |
| Jointly controlled companies Associated companies Other related parties |
- 287 - |
3,763,846 - 3,944,638 |
15,785,680 25,999,807 - |
14,672,564 49,944,871 2,160,000 |
| 287 | 7,708,484 | 41,785,487 | 66,777,435 |
The related parties include subsidiaries and jointly controlled companies or associated companies of Sonae Sierra SGPS, SA, ZOPT SGPS, SA, Sonae Indústria, SGPS, SA and Sonae Capital, SGPS, SA, as well as other shareholders of subsidiaries or jointly controlled companies by Sonae, and other subsidiaries of the parent company Efanor Investimentos, SGPS, SA.
Earnings per share for the periods ended 30 June 2019 and 2018 were calculated taking into consideration the following amounts:
| 30 Jun 2019 | 30 Jun 2018 - Restated (Note 3) | |||
|---|---|---|---|---|
| Continuing Operations |
Discontinued Operations |
Continuing Operations |
Discontinued Operations |
|
| Net profit Net profit taken into consideration to calculate basic earnings per share (consolidated profit for the period) |
33,475,987 | 4,472,633 | 74,590,530 | 5,831,492 |
| Effect of dilutive potential shares Interest related to convertible bonds (net of tax) |
- 3,746,214 |
- - |
- 4,071,024 |
- - |
| Net profit taken into consideration to calculate diluted earnings per share | 37,222,201 | 4,472,633 | 78,661,554 | 5,831,492 |
| Number of shares | ||||
| Weighted average number of shares used to calculate basic earnings per share |
1,903,965,803 | 1,903,965,803 | 1,895,593,392 | 1,895,593,392 |
| Effect of dilutive potential ordinary shares from convertible bonds | 128,667,482 | 128,667,482 | 127,113,527 | 127,113,527 |
| Outstanding shares related with share based payments | 10,630,179 | 10,630,179 | 10,310,145 | 10,310,145 |
| Shares related to performance bonus that can be bought at market price | (768,694) | (768,694) | (2,251,699) | (2,251,699) |
| Weighted average number of shares used to calculate diluted earnings per share |
2,042,494,770 | 2,042,494,770 | 2,030,765,365 | 2,030,765,365 |
| Earnings per share | ||||
| Basic | 0.017582 | 0.002349 | 0.039349 | 0.003076 |
| Diluted | 0.016390 | 0.002190 | 0.036730 | 0.002872 |
As at 30 June 2019 and 2018, cash receipts and cash payments related to investments can be detailed as follows:
| Receipts | 30 Jun 2019 | 30 Jun 2018 Restated Note 3 |
|---|---|---|
| Disposal of Saphety (Note 4.2) | 8,323,095 | - |
| Receipts related to the disposal of Loop5 in 2018 | 9,845,752 | - |
| Share premium decrease of Trivium | 848,446 | - |
| Share premium decrease of Iberia Coop | 694,000 | - |
| Receipts related to the disposal of Iberian Assets | 1,696,624 | - |
| Disposal of DosMares (Note 4.2) | 9,153,282 | - |
| Disposal of Solingen (Note 11.3) | 2,675,945 | - |
| Receipts related to the disposal of Tlantic BV in 2018 | 300,000 | - |
| Participation disposal of Sport Zone | - | 28,628,150 |
| Capital return of the investment in Armilar Fund II | - | 16,477,366 |
| Others | 1,172,931 | 290,915 |
| 34,710,076 | 45,396,431 |
| Payments | 30 Jun 2019 | 30 Jun 2018 Restated Note 3 |
|
|---|---|---|---|
| Acquisition of Arenal and Tomenider (Note 4.1) | 47,039,289 | - | |
| Acquisition of Parklake - payment of value in debt | 15,683,561 | - | |
| Participation and Capital Increase of Visenze | 5,244,147 | - | |
| Acquisition of Balmain | 3,813,160 | - | |
| Acquisition of CELLWISE | 5,357,593 | - | |
| Acquisition of Safe Note Fyde | 443,687 | - | |
| Empréstimo convertível Style Sage | 442,282 | - | |
| Empréstimo convertível Secucloud | 341,769 | - | |
| Acquisition of Automaize | 300,000 | - | |
| Supplementary Benefit of MKTPLACE | 2,150,247 | - | |
| Capital Increase of Case on IT | 650,744 | 2,280,000 | |
| Capital Increase of Armilar | 450,212 | - | |
| Subscription of JD Sprinter shares | - | 26,546,230 | |
| Participation of Nextel | - | 2,684,250 | |
| Participation of Nextail | - | 2,300,000 | |
| Participation of Jscrambler | - | 1,250,000 | |
| Capital Increase of Style Sage | - | 812,414 | |
| Acquisition of Amor Bio, Mercado Biológico, Lda | - | 550,266 | |
| Supplementary Benefit of S2 Mozambique, SA | - | 118,745 | |
| Others | 1,659,662 | 1,100,637 | |
| 83,576,353 | 37,642,542 |
In the Management Report, and for the purposes of the purposes of calculating financial indicators as EBIT, EBITDA and Underlying EBITDA the consolidated income statement is divided between Direct Income and Indirect Income.
The Indirect Income includes the contribution of Sonae Sierra, net of taxes that result from: (i) valuation of investment properties; (ii) gains (losses) with the sale of financial investments, joint ventures or associates; (iii) impairment losses relating to non-current assets (including Goodwill) and (iv) provisions for assets at risk. Additionally and with regard to the portfolio of Sonae, it includes: (i) impairment of real estate assets for retail, (ii) decreases in Goodwill, (iii) negative Goodwill (net of taxes) related to acquisitions in the financial year, (iv) provisions (net of tax) for possible future liabilities, and impairments related to noncore investments, businesses and discontinued assets (or to be discontinued / repositioned), (v) valuation results based on the methodology "mark-to-market" of other current investments that will be sold or traded in the near future and (vi) other irrelevant issues.
The value of EBITDA and EBIT are calculated in the direct income component, i.e. excluding the indirect contributions.
The reconciliation between the two presentation formats for the consolidated income statement for the periods ended on 30 June 2019 and 2018 can be summarized as follows:
| 30 Jun 2019 | 30 Jun 2018 Restated (Note 3) | ||||||
|---|---|---|---|---|---|---|---|
| Consolidated | Indirect Income |
Direct Income |
Consolidated | Indirect Income |
Direct Income |
||
| Turnover Value created on investment properties Investment income |
2,985,263,274 6,461,135 |
- 6,461,135 |
2,985,263,274 - |
2,689,575,974 - |
- - |
2,689,575,974 - |
|
| Dividends and other adjustments Others |
100,239 (17,154,597) |
- - |
100,239 (17,154,597) |
100,598 133,639 |
- - |
100,598 133,639 |
|
| Other income Provisions for warranty extensions Impairment losses reversal Others |
371,594 1,365,816 49,284,998 |
- - - |
371,594 1,365,816 49,284,998 |
1,921,006 815,862 42,890,071 |
- - - |
1,921,006 815,862 42,890,071 |
|
| Total income | 3,025,692,458 | 6,461,135 | 3,019,231,323 | 2,735,437,150 | - | 2,735,437,150 | |
| Total expenses | (2,774,132,166) | - | (2,774,132,166) | (2,574,489,424) | (492,616) | (2,573,996,808) | |
| Depreciation and amortisation Losses on tangible and intangible assets Provisions and impairment |
(166,479,106) (853,895) |
- - |
(166,479,106) (853,895) |
(145,415,255) (2,429,006) |
- - |
(145,415,255) (2,429,006) |
|
| Provisions for warranty extensions Others |
(226,094) (3,489,651) |
- - |
(226,094) (3,489,651) |
(1,545,645) (4,472,373) |
- (751,000) |
(1,545,645) (3,721,373) |
|
| Profit before financial results and share of results in associated companies |
80,511,547 | 6,461,135 | 74,050,412 | 7,085,447 | (1,243,616) | 8,329,063 | |
| Non-recurring Profit/(Loss) Financial profit/(loss) Share of results in joint ventures and associated undertakings |
(16,300,842) (57,117,408) |
(5,031,033) - |
(11,269,809) (57,117,408) |
36,920,889 (45,495,045) |
- - |
36,920,889 (45,495,045) |
|
| Sonae Sierra Associates and joint ventures of Sonae Sierra Armilar Venture Funds ZOPT |
- 35,071,139 (997,904) 20,656,000 |
- 5,450,411 (997,904) - |
- 29,620,728 - 20,656,000 |
29,468,673 - 47,185,616 19,229,614 |
12,965,418 - 8,926,549 - |
16,503,255 - 38,259,067 19,229,614 |
|
| Others | 2,159,322 | - | 2,159,322 | (3,748,293) | - | (3,748,293) | |
| Profit before income tax | 63,981,854 | 5,882,609 | 58,099,245 | 90,646,901 | 20,648,351 | 69,998,550 | |
| Income tax | (4,362,293) | (3,189,000) | (1,173,293) | (10,755,399) | (2,008,000) | (8,747,399) | |
| Profit/(Loss) from continuing operations | 59,619,561 | 2,693,609 | 56,925,952 | 79,891,502 | 18,640,351 | 61,251,151 | |
| Profit/(Loss) from discontinued operations | 4,518,850 | 5,031,033 | (512,183) | 5,753,037 | 11,090,755 | (5,337,718) | |
| Net profit for the period | 64,138,411 | 7,724,642 | 56,413,769 | 85,644,539 | 29,731,106 | 55,913,433 | |
| Attributable to equity holders of Sonae | 37,948,620 | 902,335 | 37,046,285 | 80,422,022 | 29,731,106 | 50,690,916 | |
| Non-controlling interests | 26,189,791 | 6,822,308 | 19,367,483 | 5,222,517 | - | 5,222,517 | |
| "Underlying" EBITDA (b) | 243,035,415 | 195,316,297 | |||||
| Direct EBITDA (a) | 283,689,473 | 258,884,044 | |||||
| Direct EBIT (c) | 114,604,231 | 110,055,278 |
repositioned);(iv) valuation results based on the methodology "mark-to-market" of other current investments that will be sold or traded in the near future and (v) other irrelevant issues.
On 10 June 2019, a subsidiary of Sonae IM has reached an agreement today with Mobileum, Inc. ("Mobileum"), according to which Sonae IM will sell to Mobileum the entire share capital and voting rights of WeDo Consulting – Sistemas de Informação, S.A. ("WeDo Technologies").
The closing of the transaction is subject to the fulfilment of a set of requirements defined by the parties (conditions precedent), so the effects of the transaction are dependent upon such fulfilment.
On 13 August 2019 has completed the sale of the entire share capital and the total voting rights of WeDo Consulting – Sistemas de Informação, S.A. as the conditions precedent that were agreed between the parties were met.
The accompanying consolidated financial statements were approved by the Board of Directors on 21 August 2019.
Group companies included in the consolidated financial statements, their head offices and percentage of share capital held by Sonae as at 30 June 2019 and 31 December 2018 are as follows:
| Percentage of capital held | ||||||
|---|---|---|---|---|---|---|
| 30 Jun 2019 | 31 Dec 2018 | |||||
| COMPANY | Head Office | Direct* | Total* | Direct* | Total* | |
| Sonae - SGPS, S.A. | Maia | HOLDING | HOLDING | HOLDING | HOLDING | |
| Sonae MC | ||||||
| Amor Bio, Mercado Biológico, Lda | a) | Lisbon (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Arenal Perfumerias SLU | a) | Lugo (Spain) | 100.00% | 60.00% | - | - |
| Asprela Sociedade Imobiliária, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Azulino Imobiliária, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| BB Food Service, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Bertimóvel - Sociedade Imobiliária, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Bom Momento - Restauração, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Brio - Produtos de Agricultura Biológica, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Canasta - Empreendimentos Imobiliários, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Chão Verde - Sociedade de Gestão Imobiliária, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
|---|---|---|---|---|---|---|
| Citorres - Sociedade Imobiliária, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Contimobe - Imobiliária de Castelo de Paiva, S.A. | a) | Castelo de Paiva (Portugal) |
100.00% | 100.00% | 100.00% | 100.00% |
| Continente Hipermercados, S.A. | a) | Oeiras (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Cumulativa - Sociedade Imobiliária, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Elergone Energias, Lda | a) | Matosinhos (Portugal) | 75.00% | 75.00% | 75.00% | 75.00% |
| Farmácia Selecção, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Fozimo - Sociedade Imobiliária, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Fundo de Investimento Imobiliário Imosonae Dois | a) | Maia (Portugal) | 98.00% | 98.00% | 98.00% | 98.00% |
| Go Well – Promoção de Eventos, Caterings e Consultoria, S.A. |
a) | Lisbon (Portugal) | 51.00% | 51.00% | 51.00% | 51.00% |
| Igimo – Sociedade Imobiliária, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Iginha – Sociedade Imobiliária, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Imoestrutura – Sociedade Imobiliária, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Imomuro – Sociedade Imobiliária, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Imoresultado – Sociedade Imobiliária, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Imosistema – Sociedade Imobiliária, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Make Notes Design, Lda | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Marcas MC, zRT | a) | Budapest (Hungary) | 100.00% | 100.00% | 100.00% | 100.00% |
| MCCARE – Serviços de Saúde, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| MJLF - Empreendimentos Imobiliários, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Modelo - Distribuição de Materiais de Construção, S.A. | b) | Maia (Portugal) | 50.00% | 50.00% | 50.00% | 50.00% |
| Modelo Continente Hipermercados, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Modelo Continente International Trade, S.A. | a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% |
| Modelo Continente SGPS, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Modelo Hiper Imobiliária, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Pharmaconcept – Actividades em Saúde, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Pharmacontinente - Saúde e Higiene, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Ponto de Chegada – Sociedade Imobiliária, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Predicomercial - Promoção Imobiliária, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Predilugar- Promoção Imobiliária, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| SCBRASIL Participações, Ltda | a) | São Paulo (Brazil) | 100.00% | 100.00% | 100.00% | 100.00% |
| Selifa - Empreendimentos Imobiliários de Fafe, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Sempre à Mão - Sociedade Imobiliária, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
|---|---|---|---|---|---|---|---|
| SIAL Participações, Ltda | a) | São Paulo (Brazil) | 100.00% | 100.00% | 100.00% | 100.00% | |
| SK – Skin Health Cosmetics | a) | Oeiras (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Socijofra - Sociedade Imobiliária, S.A. | a) | Gondomar (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sociloures - Sociedade Imobiliária, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Soflorin, B.V. | a) | Amsterdam (Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae MC – Serviços Partilhados, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae MC S2 Africa Limited | a) | La Valletta (Malta) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae MC, SGPS, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonaerp - Retail Properties, S.A. | a) | Porto (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sondis Imobiliária, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonvecap, B.V. | a) | Amsterdam (Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% | |
| 1) | Tomenider | a) | Lugo (Spain) | 60.00% | 60.00% | - | - |
| Valor N, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Worten | |||||||
| HighDome PCC Limited (Cell Europe) | a) | La Vallelta (Malta) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Infofield – Informática, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Worten Canárias, SL | a) | Tenerife (Spain) | 60.00% | 60.00% | 60.00% | 60.00% | |
| Worten - Equipamento para o Lar, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Worten España Distribución, S.L. | a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Worten International Trade, S.A. | a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| 2) | Worten Malta Holding Limited | a) | La Valletta (Malta) | 100.00% | 100.00% | 100.00% | 100.00% |
| Wrt Business – Distribuição de Eletrodomésticos, Eletrónica e Informática, S.A., |
a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae Fashion | |||||||
| Bright Brands SportsGoods, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Comercial Losan, S.L.U. | a) | Zaragoza (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Fashion Division, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Fashion Division Canárias, SL | a) | Tenerife (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Fashion International Trade, S.A. | a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Irmãos Vila Nova, S.A. | b) | Vila Nova de Famalicão (Portugal) |
100.00% | 50.00% | 100.00% | 50.00% |
| Irmãos Vila Nova III - Imobiliária, S.A. | b) | Vila Nova de Famalicão (Portugal) |
100.00% | 50.00% | 100.00% | 50.00% | |
|---|---|---|---|---|---|---|---|
| IVN – Serviços Partilhados, S.A. | b) | Vila Nova de Famalicão (Portugal) |
50.00% | 50.00% | 50.00% | 50.00% | |
| IVN Asia Limited | b) | Hong Kong (China) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Losan Colombia, S.A.S | a) | Bogotá (Colombia) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Losan Overseas Textile, S.L. | a) | Zaragoza (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Losan Rusia | a) | Moscow (Russia) | 100.00% | 100.00% | 100.00% | 100.00% | |
| 3) | Losan Tekstil Urunleri V e Dis Ticaret, L.S. | a) | Istanbul (Turkey) | 100.00% | 100.00% | 100.00% | 100.00% |
| Modalfa - Comércio e Serviços, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modalfa Canarias, SL | a) | Tenerife (Spain) | 60.00% | 30.00% | 60.00% | 30.00% | |
| Modalloop - Vestuário e Calçado, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Salsa Canarias | b) | Tenerife (Spain) | 60.00% | 30.00% | 60.00% | 30.00% | |
| Salsa DE Gmbh | b) | Dusseldorf (Germany) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Salsa Distribution USA LLC | b) | New York (USA) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Salsa France, S.A.R.L. | b) | Paris (France) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Salsa Luxembourg, Sàrl | b) | Luxembourg | 100.00% | 50.00% | 100.00% | 50.00% | |
| SLS Salsa – Comércio e Difusão de Vestuário, S.A. | b) | Vila Nova de Famalicão (Portugal) |
100.00% | 50.00% | 100.00% | 50.00% | |
| SLS Salsa España – Comercio y Difusión de Vestuario, S.A.U. |
b) | Pontevedra (Spain) | 100.00% | 50.00% | 100.00% | 50.00% | |
| 3) | Sport Zone spor malz.per.satis ith.ve tic.ltd.sti | a) | Istanbul (Turkey) | 100.00% | 100.00% | 100.00% | 100.00% |
| Têxtil do Marco, S.A. | a) | Marco de Canaveses (Portugal) |
92.76% | 92.76% | 92.76% | 92.76% | |
| Usebti Textile México S.A. de C.V. | a) | City of Mexico (Mexico) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Zippy - Comércio e Distribuição, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Zippy - Comércio Y Distribución, S.A. | a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| 3) | Zippy cocuk malz.dag.ith.ve tic.ltd.sti | a) | Istanbul (Turkey) | 100.00% | 100.00% | 100.00% | 100.00% |
| Sonae IM | |||||||
| Bright Development Studio, S.A. | a) | Lisbon (Portugal) | 100.00% | 89.97% | 100.00% | 89.97% | |
| Bright Ventures Capital SCR, S.A. | a) | Lisbon (Portugal) | 100.00% | 89.97% | 100.00% | 89.97% | |
| Cape Technologies Limited | a) | Dublin (Ireland) | 100.00% | 89.97% | 100.00% | 89.97% | |
| Digitmarket - Sistemas de Informação, S.A. | a) | Maia (Portugal) | 75.00% | 67.47% | 75.10% | 67.56% | |
| Excellium Group, S.A. | a) | Contem (Luxembourg) | 59.20% | 53.26% | 59.20% | 53.26% | |
| Excellium Services, S.A. | a) | Contem (Luxembourg) | 59.20% | 53.26% | 59.20% | 53.26% |
| Excellium Services Belgium, S.A. | a) | Wavre (Belgium) | 59.20% | 53.26% | 59.20% | 53.26% | |
|---|---|---|---|---|---|---|---|
| Excellium Factory SARL | a) | Raouad Ariana (Tunisia) | 59.20% | 53.26% | 59.20% | 53.26% | |
| Fundo Bright Vector I | a) | Lisbon (Portugal) | 50.13% | 45.10% | 50.13% | 45.10% | |
| Inovretail, S.A. | a) | Porto (Portugal) | 100.00% | 89.97% | 100.00% | 89.97% | |
| Inovretail España, S.L. | a) | Madrid (Spain) | 100.00% | 89.97% | 100.00% | 89.97% | |
| Mxtel SA de CV | a) | City of Mexico (Mexico) |
99.93% | 72.78% | 99.93% | 72.78% | |
| Nextel, S.A. | a) | Bilbao (Spain) | 100.00% | 72.73% | 100.00% | 72.73% | |
| Praesidium Services Limited | a) | Berkshire (U.K.) | 100.00% | 89.97% | 100.00% | 89.97% | |
| S21SEC Portugal – Cybersecurity and Intelligence Services, S.A. |
a) | Maia (Portugal) | 100.00% | 72.78% | 100.00% | 72.78% | |
| S21 Sec Brasil, Ltda | a) | São Paulo (Brazil) | 99.99% | 72.78% | 99.99% | 72.78% | |
| S21 Sec Gestion, S.A. | a) | Navarra (Spain) | 80.90% | 72.78% | 80.90% | 72.78% | |
| S21 Sec Information Security Labs, S.L. | a) | Navarra (Spain) | 100.00% | 72.78% | 100.00% | 72.78% | |
| S21 Sec, S.A. de CV | a) | City of Mexico (Mexico) |
100.00% | 72.78% | 100.00% | 72.78% | |
| 4) | Saphety – Transacciones Electronicas SAS | a) | Bogota (Colombia) | - | - | 100.00% | 78.27% |
| 4) | Saphety Brasil Transações Electrônicas Lda | a) | São Paulo (Brazil) | - | - | 100.00% | 78.27% |
| 4) | Saphety Level - Trusted Services, S.A. | a) | Maia (Portugal) | - | - | 86.99% | 78.27% |
| Sonaecom-Cyber Security and Int., SGPS, S.A. | a) | Maia (Portugal) | 100.00% | 89.97% | 100.00% | 89.97% | |
| Sonaecom - Serviços Partilhados, S.A. | a) | Maia (Portugal) | 100.00% | 89.97% | 100.00% | 89.97% | |
| Sonaecom, SGPS, S.A. | a) | Maia (Portugal) | 90.15% | 89.97% | 90.15% | 89.97% | |
| Sonae Investment Management - Software and Technology, SGPS, S.A. |
a) | Maia (Portugal) | 100.00% | 89.97% | 100.00% | 89.97% | |
| Taikai, Ltda | a) | Porto (Portugal) | 99.01% | 89.08% | 99.01% | 89.08% | |
| Tecnológica Telecomunicações, Ltda | a) | Rio de Janeiro (Brazil) | 99.99% | 89.87% | 99.99% | 89.87% | |
| We Do Brasil Soluções Informáticas, Ltda | a) | Rio de Janeiro (Brazil) | 99.91% | 89.88% | 99.91% | 89.88% | |
| We Do Chile | a) | Santiago do Chile (Chile) |
100.00% | 89.97% | 100.00% | 89.97% | |
| We Do Consulting - Sistemas de Informação, S.A. | a) | Maia (Portugal) | 100.00% | 89.97% | 100.00% | 89.97% | |
| WE DO Technologies España, SL | a) | Madrid (Spain) | 100.00% | 89.97% | 100.00% | 89.97% | |
| We Do Technologies (UK) Limited | a) | Berkshire (U.K.) | 100.00% | 89.97% | 100.00% | 89.97% | |
| We Do Technologies Americas, Inc. | a) | Delaware (USA) |
100.00% | 89.97% | 100.00% | 89.97% | |
| We Do Technologies Australia PTY Limited | a) | Sydney (Australia) | 100.00% | 89.97% | 100.00% | 89.97% | |
| We Do Technologies Egypt Limited Liability Company | a) | Cairo (Egypt) | 100.00% | 89.97% | 100.00% | 89.97% |
| We Do Technologies Mexico S. de RL | a) | City of Mexico (Mexico) |
100.00% | 89.97% | 100.00% | 89.97% | |
|---|---|---|---|---|---|---|---|
| We Do Tecnhologies B.V. | a) | Amsterdam (Netherlands) |
100.00% | 89.97% | 100.00% | 89.97% | |
| Sonae FS | |||||||
| SFS Gestão e Consultoria, S.A. | a) | Maia (Portugal | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae Financial Services, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae Sierra | |||||||
| ARP Alverca Retail Park, S.A. | a) | Maia (Portugal) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Axnae Spain Holdings, S.L. | a) | Madrid (Spain) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Cascaishopping-Centro Comercial, S.A. | a) | Maia (Portugal) | 100.00% | 40.07% | 100.00% | 40.07% | |
| CCCB Caldas da Rainha - Centro Comercial, S.A. | a) | Maia (Portugal) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Coimbrashopping- Centro Comercial, S.A. | a) | Maia (Portugal) | 100.00% | 35.07% | 100.00% | 35.07% | |
| Dos Mares - Shopping Centre B.V. | a) | Amsterdam (Netherlands) |
100.00% | 35.07% | 100.00% | 35.07% | |
| 4) | Dos Mares-Shopping Centre, S.A. | a) | Madrid (Spain) | - | - | 100.00% | 35.07% |
| Gli Orsi Shopping Centre 1 Srl | a) | Milan (Italy) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Iberian Holdings Spain, S.L. | a) | Madrid (Spain) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Ioannina Development of Shopping Centres, S.A. | a) | Athens (Greece) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Land Retail B.V. | a) | Amsterdam (Netherlands) |
100.00% | 35.07% | 100.00% | 35.07% | |
| Microcom Doi, Srl | a) | Bucharest (Romania) | 100.00% | 70.00% | 100.00% | 50.00% | |
| Paracentro - Gestão de Galerias Comerciais, S.A. | a) | Maia (Portugal) | 100.00% | 70.00% | 100.00% | 50.00% | |
| Parklake Business Centre Srl | a) | Bucharest (Romania) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Parklake Shopping, S.A. | a) | Bucharest (Romania) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Parque de Famalicão - Empreendimentos Imobiliários, S.A. |
a) | Maia (Portugal) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Plaza Eboli – Centro Comercial S.A. | a) | Madrid (Spain) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Plaza Mayor Parque de Ócio B.V. | a) | Amsterdam (Netherlands) |
100.00% | 35.07% | 100.00% | 35.07% | |
| 5) | Plaza Mayor Parque de Ócio, S.A. | a) | Madrid (Spain) | - | - | 100.00% | 35.07% |
| Plaza Mayor Shopping, S.A. | a) | Madrid (Spain) | 100.00% | 35.07% | 100.00% | 35.07% | |
| Plenerg Srl | a) | Bucharest (Romania) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Project Sierra 10 B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% |
| Project Sierra 11 B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
|---|---|---|---|---|---|---|---|
| Project Sierra 12 B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
| Project Sierra 2 B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
| Project Sierra Cúcuta B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
| Project Sierra Four, Srl | a) | Bucharest (Romania) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Project Sierra Germany 4 (four) - Shopping Centre, GmbH |
a) | Dusseldorf (Germany) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Project Sierra Spain 1 B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
| Project Sierra Spain 2- Centro Comercial S.A. | a) | Madrid (Spain) | 100.00% | 70.00% | 100.00% | 70.00% | |
| River Plaza B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
| Shopping Centre Parque Principado B.V. | a) | Amsterdam (Netherlands) |
100.00% | 35.07% | 100.00% | 35.07% | |
| 6) | Sierra Berlin Holding B.V. | a) | Amsterdam (Netherlands) |
- | - | 100.00% | 70.00% |
| Sierra Developments Holding B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Developments, SGPS, S.A. | a) | Maia (Portugal) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra European Retail Real Estate Assets Holdings B.V. | a) | Amsterdam (Netherlands) |
50.10% | 35.07% | 50.10% | 35.07% | |
| Sierra Germany GmbH | a) | Dusseldorf (Germany) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra GP Limited | a) | Guernesey (U.K.) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Investments (Holland) 1 B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Investments (Holland) 2 B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Investments Holdings B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Investments SGPS, S.A. | a) | Maia (Portugal) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Italy Srl | a) | Milão (Itália) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Management, SGPS, S.A. | a) | Maia (Portugal) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Maroc, SARL | a) | Casablanca (Morocco) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Maroc Services, SARL | a) | Casablanca (Morocco) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Parma Project B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Portugal, S.A. | a) | Lisbon (Portugal) | 100.00% | 70.00% | 100.00% | 70.00% |
| Sierra Project Nürnberg B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
|---|---|---|---|---|---|---|---|
| Sierra Real Estate Greece B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Retail Ventures B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Romania Shopping Centers Services, SRL | a) | Bucharest (Romania) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Services Holland B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Solingen Holding GmbH | a) | Dusseldorf (Germany) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Spain Malaga Holdings, S.L. | a) | Madrid (Spain) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Spain, Shopping Centers Services, S.A. | a) | Madrid (Spain) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Turkey Gayrimenkul Yönetim Pazarlama ve Danışmanlık Anonim Şirket |
a) | Istanbul (Turkey) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Sierra Zenata Project B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
| Sonae Sierra, SGPS, S.A. | a) | Maia (Portugal) | 70.00% | 70.00% | 70.00% | 70.00% | |
| SPF - Sierra Portugal | a) | Luxembourg | 100.00% | 70.00% | 100.00% | 70.00% | |
| Weiterstadt Shopping B.V. | a) | Amsterdam (Netherlands) |
100.00% | 70.00% | 100.00% | 70.00% | |
| Others | |||||||
| Arat Inmuebles, S.A. | a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Fundo de Investimento Imobiliário Fechado Imosede | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Libra Serviços, Lda | a) | Funchal (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Halfdozen Real Estate, S.A. | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| PCJ-Público, Comunicação e Jornalismo, S.A. | a) | Maia (Portugal) | 100.00% | 89.97% | 100.00% | 89.97% | |
| Público - Comunicação Social, S.A. | a) | Porto (Portugal) | 100.00% | 89.97% | 100.00% | 89.97% | |
| Sesagest - Proj.Gestão Imobiliária, S.A. | a) | Porto (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae Corporate, S.A. | a) | Matosinhos (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | |
| 7) | Sonae Holdings, SA | a) | Maia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% |
| Sonae Investments, B.V. | a) | Amsterdam (Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Sonaegest-Soc.Gest.Fundos Investimentos, S.A. | a) | Maia (Portugal) | 100.00% | 94.00% | 100.00% | 94.00% | |
| Sonae RE, S.A. | a) | Luxembourg | 99.92% | 99.92% | 99.92% | 99.92% | |
| Sontel, B.V. | a) | Amsterdam (Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% | |
* the percentage of capital held "Total" is the total percentage of interest held by the parent company's shareholders; the percentage of capital held "Direct" corresponds to the percentage that subsidiary(s) which hold(s) a participation, hold(s) this participation directly in the share capital of that company.
a) Control held by majority of voting rights which gives power of relevant activities;
b)Control held by majority of Board members;
1) Company acquired during the period;
These entities are consolidated using the full consolidation method.
Joint ventures and associates, their head offices and percentage of share capital held by Sonae as at 30 June 2019 and 31 December 2018 are as follows:
| Percentage of capital held | |||||
|---|---|---|---|---|---|
| 30 Jun 2019 31 Dec 2018 |
|||||
| COMPANY | Head Office | Direct* | Total* | Direct* | Total* |
| Sonae MC | |||||
| Sohi Meat Solutions – Distribuição de Carnes, S.A. | Santarém (Portugal) | 50.00% | 50.00% | 50.00% | 50.00% |
| Sonae Sierra | |||||
| Aegean Park Constructions Real Estate and Development, S.A. | Athens (Greece) | 100.00% | 35.00% | 100.00% | 35.00% |
| Cascaishopping - Centro Comercial, S.A. | Maia (Portugal) | 100.00% | 40.07% | 100.00% | 40.07% |
| Centro Colombo - Centro Comercial, S.A. | Maia (Portugal) | 100.00% | 17.54% | 100.00% | 17.54% |
| Centro Vasco da Gama - Centro Comercial, S.A. | Maia (Portugal) | 100.00% | 17.54% | 100.00% | 17.54% |
| DOC Malaga Holdings S.L. | Madrid (Spain) | 50.00% | 17.54% | 50.00% | 17.54% |
| DOC Malaga SITECO S.L.U. | Madrid (Spain) | 100.00% | 17.54% | 100.00% | 17.54% |
| Freccia Rossa - Shopping Centre, Srl | Milan (Italy) | 50.00% | 35.00% | 50.00% | 35.00% | |
|---|---|---|---|---|---|---|
| Fundo de Investimento Imobiliário Parque Dom Pedro Shopping Center |
Rio de Janeiro (Brazil) | 58.07% | 14.48% | 58.07% | 14.48% | |
| Fundo de Investimento Imobiliário Shopping Parque Dom Pedro |
Rio de Janeiro (Brazil) | 87.61% | 22.09% | 87.61% | 22.09% | |
| Gaiashopping I - Centro Comercial, S.A. | Maia (Portugal) | 100.00% | 17.54% | 100.00% | 17.54% | |
| Gaiashopping II - Centro Comercial, S.A. | Maia (Portugal) | 100.00% | 17.54% | 100.00% | 17.54% | |
| 1) | Harvey Dos Iberica, SL | Madrid (Spain) | - | - | 50.00% | 17.54% |
| Iberian Assets, S.A. | Madrid (Spain) | 50.00% | 17.54% | 50.00% | 17.54% | |
| Larissa Development of Shopping Centres, S.A. | Athens (Greece) | 100.00% | 35.00% | 100.00% | 35.00% | |
| Madeirashopping - Centro Comercial, S.A. | Funchal (Portugal) | 50.00% | 17.54% | 50.00% | 17.54% | |
| Norte Shopping Retail and Leisure Centre, B.V. | Amsterdam (Netherlands) | 50.00% | 17.54% | 50.00% | 17.54% | |
| Norteshopping - Centro Comercial, S.A. | Maia (Portugal) | 100.00% | 17.54% | 100.00% | 17.54% | |
| Pantheon Plaza B.V. | Amsterdam (Netherlands) | 50.00% | 35.00% | 50.00% | 35.00% | |
| Park Avenue Developement of Shopping Centers, S.A. | Athens (Greece) | 50.00% | 35.00% | 50.00% | 35.00% | |
| Parque Atlântico Shopping - Centro Comercial, S.A. | Ponta Delgada (Portugal) | 50.00% | 17.54% | 50.00% | 17.54% | |
| Parque D. Pedro 1, B.V. SARL | Luxembourg | 100.00% | 35.00% | 100.00% | 35.00% | |
| Pátio Boavista Shopping, Ltda | São Paulo (Brazil) | 100.00% | 23.33% | 100.00% | 23.33% | |
| Pátio Londrina Empreendimentos e Participações, Ltda | São Paulo (Brazil) | 100.00% | 23.33% | 100.00% | 23.33% | |
| Pátio São Bernardo Shopping Ltda | São Paulo (Brazil) | 100.00% | 23.33% | 100.00% | 23.33% | |
| Pátio Sertório Shopping, Ltda | Manaus (Brazil) | 100.00% | 23.33% | 100.00% | 23.33% | |
| Pátio Uberlândia Shopping, Ltda | São Paulo (Brazil) | 100.00% | 23.33% | 100.00% | 23.33% | |
| Proyecto Cúcuta S.A.S | Santiago de Cali (Colombia) | 50.00% | 35.00% | 50.00% | 35.00% | |
| SC Aegean, B.V. | Amsterdam (Netherlands) | 50.00% | 35.00% | 50.00% | 35.00% | |
| Shopping Centre Colombo Holding, B.V. | Amsterdam (Netherlands) | 50.00% | 17.54% | 50.00% | 17.54% | |
| Shopping Centre Parque Principado, B.V. | Amsterdam (Netherlands) | 100.00% | 35.07% | 100.00% | 35.07% | |
| 2) | Sierra Balmain Asset Management sp. z o.o. | Warsaw (Poland) | 50.00% | 35.00% | - | - |
| Sierra Brazil 1, B.V. | Amsterdam (Netherlands) | 100.00% | 35.00% | 100.00% | 35.00% | |
| Sierra Central, S.A.S. | Santiago de Cali (Colombia) | 50.00% | 35.00% | 50.00% | 35.00% | |
| Sierra Investimentos Brasil Ltda | São Paulo (Brazil) | 100.00% | 23.33% | 100.00% | 23.33% | |
| 3) | Solingen Shopping Center GmbH | Dusseldorf (Germany) | - | - | 50.00% | 35.00% |
| Sonae Sierra Brasil, S.A. | São Paulo (Brazil) | 66.65% | 23.33% | 66.65% | 23.33% |
| Sonae Sierra Brazil, B.V. SARL | Luxembourg | 50.00% | 35.00% | 50.00% | 35.00% |
|---|---|---|---|---|---|
| Unishopping Consultoria Imobiliária, Ltda | São Paulo (Brazil) | 100.00% | 23.33% | 100.00% | 23.33% |
| VdG Holding B.V. | Amsterdam (Netherlands) | 50.00% | 17.54% | 50.00% | 17.54% |
| Via Catarina - Centro Comercial, S.A. | Maia (Portugal) | 50.00% | 17.54% | 50.00% | 17.54% |
| ZOPT (NOS) | |||||
| Big Picture 2 Films, S.A. | Oeiras (Portugal) | 20.00% | 4.69% | 20.00% | 4.69% |
| Big Picture Films, SL | Madrid (Spain) | 100.00% | 4.69% | 100.00% | 4.69% |
| Dreamia Holding B.V. | Amsterdam (Netherlands) | 50.00% | 11.73% | 50.00% | 11.73% |
| Dreamia Serviços de Televisão, S.A. | Lisboa (Portugal) | 100.00% | 11.73% | 100.00% | 11.73% |
| Empracine – Empresa Promotora de Atividades Cinematográficas, Lda |
Lisboa (Portugal) | 100.00% | 23.46% | 100.00% | 23.46% |
| FINSTAR – Sociedade de Investimentos e Participações, S.A. | Luanda (Angola) | 30.00% | 7.04% | 30.00% | 7.04% |
| Lusomundo – Sociedade de Investimentos Imobiliários, SGPS, S.A. |
Lisbon (Portugal) | 99.87% | 23.43% | 99.87% | 23.43% |
| Lusomundo Imobiliária 2, S.A. | Lisbon (Portugal) | 99.87% | 23.43% | 99.87% | 23.43% |
| Lusomundo Moçambique, Lda | Maputo (Mozambique) | 100.00% | 23.46% | 100.00% | 23.46% |
| MSTAR, S.A. | Maputo (Mozambique) | 30.00% | 7.04% | 30.00% | 7.04% |
| NOS Açores Comunicações, S.A. | Ponta Delgada (Portugal) | 83.82% | 19.66% | 83.82% | 19.66% |
| NOS Communications Sàrl | Luxembourg | 100.00% | 23.46% | 100.00% | 23.46% |
| NOS Comunicações, S.A. | Lisbon (Portugal) | 100.00% | 23.46% | 100.00% | 23.46% |
| NOS Inovação, S.A. | Matosinhos (Portugal) | 100.00% | 23.46% | 100.00% | 23.46% |
| NOS Internacional, SGPS, S.A. | Lisbon (Portugal) | 100.00% | 23.46% | 100.00% | 23.46% |
| NOS Lusomundo Audiovisuais, S.A. | Lisbon (Portugal) | 100.00% | 23.46% | 100.00% | 23.46% |
| NOS Lusomundo Cinemas, S.A. | Lisbon (Portugal) | 100.00% | 23.46% | 100.00% | 23.46% |
| NOS Lusomundo TV, Lda | Lisbon (Portugal) | 100.00% | 23.46% | 100.00% | 23.46% |
| NOS Madeira Comunicações, S.A. | Funchal (Portugal) | 77.95% | 18.29% | 77.95% | 18.29% |
| NOS SGPS, S.A. | Lisbon (Portugal) | 52.15% | 23.46% | 52.15% | 23.46% |
| NOS Sistemas España, SL | Madrid (Spain) | 100.00% | 23.46% | 100.00% | 23.46% |
| NOS Sistemas, S.A. | Maia (Portugal) | 100.00% | 23.46% | 100.00% | 23.46% |
| NOSPUB – Publicidade e Conteúdos, S.A. | Lisbon (Portugal) | 100.00% | 23.46% | 100.00% | 23.46% |
| NOS Tecnhology – Concepção Construção e Gestão de Redes de Comunicação, S.A. |
Matosinhos (Portugal) | 100.00% | 23.46% | 100.00% | 23.46% |
| NOS Towering – Gestão de Torres de Telecomunicações, S.A. | Maia (Portugal) | 100.00% | 23.46% | 100.00% | 23.46% | |
|---|---|---|---|---|---|---|
| Per-Mar – Sociedade de Construções, S.A. | Maia (Portugal) | 100.00% | 23.46% | 100.00% | 23.46% | |
| Sontária – Empreendimentos Imobiliários, S.A. | Maia (Portugal) | 100.00% | 23.46% | 100.00% | 23.46% | |
| Sport TV Portugal, S.A. | Lisbon (Portugal) | 25.00% | 5.86% | 25.00% | 5.86% | |
| Teliz Holding, B.V. | Amstelveen (Netherlands) | 100.00% | 23.46% | 100.00% | 23.46% | |
| Upstar Comunicações, S.A. | Vendas Novas (Portugal) | 30.00% | 7.04% | 30.00% | 7.04% | |
| ZAP Cinemas, S.A. | Luanda (Angola) | 100.00% | 7.04% | 100.00% | 7.04% | |
| ZAP Media, S.A. | Luanda (Angola) | 100.00% | 7.04% | 100.00% | 7.04% | |
| ZAP Publishing, S.A. | Luanda (Angola) | 100.00% | 7.04% | 100.00% | 7.04% | |
| ZOPT, SGPS, S.A. | Porto (Portugal) | 50.00% | 44.99% | 50.00% | 44.99% | |
| Sonae IM | ||||||
| Intelligent Big Data, SL | Gipuzcoa (Spain) | 50.00% | 36.39% | 50.00% | 36.39% | |
| Sonae FS | ||||||
| 838 Soluções, Ltda | São Paulo (Brazil) | 51.00% | 25.50% | 51.00% | 25.50% | |
| Accive Insurance – Corretor de Seguros, S.A. | Porto (Portugal) | 70.00% | 35.00% | 70.00% | 35.00% | |
| 2) | Bens Consultoria Ltda | Rio de Janeiro (Brazil) | 100.00% | 50.00% | - | - |
| Brokerslink Management AG | Zug (Switzerland) | 20.00% | 10.00% | 20.00% | 10.00% | |
| BUZZEE Insure, Lda | Porto (Portugal) | 100.00% | 50.00% | 100.00% | 50.00% | |
| 2) | Duobens – Corretora de Seguros Ltda | Rio de Janeiro (Brazil) | 100.00% | 50.00% | - | - |
| Filhet Allard EspañaCorreduria de Seguros S.L. | Madrid (Spain) | 35.00% | 17.50% | 35.00% | 17.50% | |
| Flexben, Lda | Porto (Portugal) | 45.00% | 22.50% | 45.00% | 22.50% | |
| Herco Consultoria de Risco e Corretora de Seguros, Ltda | Santa Catarina (Brazil) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Herco, Consultoria de Risco, S.A. | Maia (Portugal) | 100.00% | 50.00% | 100.00% | 50.00% | |
| HighDome PCC Limited | La Valletta (Malta) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Iberosegur – Sociedade Ibérica de Mediação de Seguros, Lda | Porto (Portugal) | 60.00% | 30.00% | 60.00% | 30.00% | |
| ISEM – Corretora de seguros e resseguros, S.A. | Lisbon (Portugal) | 50.00% | 25.00% | 50.00% | 25.00% | |
| Larim Corretora de Resseguros Ltda | Rio de Janeiro (Brazil) | 99.99% | 50.00% | 99.99% | 50.00% | |
| Lazam/mds Correctora Ltda | São Paulo (Brazil) | 100.00% | 50.00% | 100.00% | 50.00% | |
| MDS África, SGPS, S.A. | Porto (Portugal) | 50.00% | 25.00% | 50.00% | 25.00% | |
| MDS - Corretor de Seguros, S.A. | Porto (Portugal) | 100.00% | 50.00% | 100.00% | 50.00% |
| MDS Auto - Mediação de Seguros, S.A. | Porto (Portugal) | 50.01% | 25.00% | 50.01% | 25.00% |
|---|---|---|---|---|---|
| MDS Link Solutions, Lda | Porto (Portugal) | 50.00% | 25.00% | 50.00% | 25.00% |
| MDS Malta Holding Limited | La Valletta (Malta) | 100.00% | 50.00% | 100.00% | 50.00% |
| MDS MG Corretora e Administradora de Seguros, Ltda | Minas Gerais (Brazil) | 50.00% | 25.00% | 50.00% | 25.00% |
| MDS Partners Corretor de Seguros, S.A. | Porto (Portugal) | 100.00% | 50.00% | 100.00% | 50.00% |
| MDS RE – Mediador de resseguros, SGPS, S.A. | Porto (Portugal) | 100.00% | 25.00% | 100.00% | 25.00% |
| MDS, SGPS, S.A. | Maia (Portugal) | 50.00% | 50.00% | 50.00% | 50.00% |
| Moneris Correctores de Seguros Limitada | Maputo (Mozambique) | 50.00% | 25.00% | 50.00% | 25.00% |
| Moneris. Seguros - Mediação de Seguros, Lda | Oeiras (Portugal) | 60.00% | 30.00% | 60.00% | 30.00% |
| Reinsurance Solutions, Soc. Corretora de Resseguros, S.A. | Luanda (Angola) | 66.66% | 33.33% | 66.66% | 33.33% |
| Win Broker – Mediação de Seguros, Lda | Porto (Portugal) | 60.00% | 30.00% | 60.00% | 30.00% |
| Others | |||||
| MKTPLACE – Comércio Eletrónico, S.A. | Porto (Portugal) | 50.00% | 50.00% | 50.00% | 50.00% |
| Unipress - Centro Gráfico, Lda | Vila Nova de Gaia (Portugal) | 50.00% | 44.99% | 50.00% | 44.99% |
| SIRS – Sociedade Independente de Radiodifusão Sonora, S.A. | Porto (Portugal) | 50.00% | 44.99% | 50.00% | 44.99% |
*the percentage of capital held "Total" is the total percentage of interest held by the parent company's shareholders; the percentage of capital held "Direct" corresponds to the percentage that subsidiary(s) which hold(s) a participation, hold(s) this participation directly in the share capital of that company.
1) Joint venture liquidated in the period; 2) Joint venture acquired in the period;
3) Joint venture sold in the period.
| Percentage of capital held | ||||||
|---|---|---|---|---|---|---|
| 30 Jun 2019 | 31 Dec 2018 | |||||
| COMPANY | Head Office | Direct* | Total* | Direct* | Total* | |
| Sonae MC | ||||||
| Sempre a Postos – Produtos Alimentares e Utilidades, Lda | Lisbon (Portugal) |
25.00% | 25.00% | 25.00% | 25.00% | |
| Sonae S2 Africa Limited | La Valletta (Malta) |
30.00% | 30.00% | 30.00% | 30.00% | |
| S2 Mozambique, S.A. | Maputo (Mozambique) |
30.00% | 30.00% | 30.00% | 30.00% | |
| Ulabox, S.L. | Barcelona (Spain) |
40.41% | 40.41% | 36.00% | 36.00% |
| ISRG - Iberian Sports Retail Group, SL | Alicante (Spain) | 30.00% | 30.00% | 30.00% | 30.00% |
|---|---|---|---|---|---|
| Sonae IM | |||||
| Alfaros SRAL | Tunisia | 40.00% | 21.30% | 40.00% | 21.30% |
| Fundo de Capital de Risco Armilar Venture Partners II | Lisbon (Portugal |
50.74% | 45.65% | 50.74% | 45.65% |
| Fundo de Capital de Risco Armilar Venture Partners III | Lisbon (Portugal |
42.70% | 38.42% | 42.70% | 38.42% |
| Fundo de Capital de Risco Espírito Santo Venture Partners Inovação e Internacionalização |
Lisbon (Portugal |
37.54% | 33.77% | 37.54% | 33.77% |
| MOVVO, S.A. | Porto (Portugal) |
25.58% | 25.58% | 25.58% | 25.58% |
| Probe.ly | Lisboa (Portugal |
21.21% | 19.08% | 21.21% | 19.08% |
| Secucloud Network GmbH | Hamburgo (Germany) |
27.45% | 24.70% | 27.45% | 24.70% |
| Suricate Solutions | Luxembourg | 20.00% | 10.65% | 20.00% | 10.65% |
| Sonae Sierra | |||||
| 3shoppings - Holding, SGPS, S.A. | Maia (Portugal) | 20.00% | 14.00% | 20.00% | 14.00% |
| 8ª Avenida Centro Comercial, S.A. | Maia (Portugal) | 100.00% | 15.75% | 100.00% | 15.75% |
| ALBCC – Albufeirashopping – Centro Comercial, S.A. | Maia (Portugal) | 100.00% | 15.75% | 100.00% | 15.75% |
| ALBRP Albufeira Retail Park, Lda | Maia (Portugal) | 100.00% | 7.00% | 100.00% | 7.00% |
| Albufeira RP (Luxembourg) 1, SARL | Luxembourg | 100.00% | 7.00% | 100.00% | 7.00% |
| Albufeira RP (Luxembourg) 2, SARL | Luxembourg | 100.00% | 7.00% | 100.00% | 7.00% |
| ALEXA Asset GmbH & Co, KG | Dusseldorf (Germany) |
9.00% | 6.30% | 9.00% | 6.30% |
| Algarveshopping - Centro Comercial, S.A. | Maia (Portugal) | 100.00% | 7.00% | 100.00% | 7.00% |
| Area Sur Shopping, S.L | Madrid (Spain) | 15.00% | 10.50% | 15.00% | 10.50% |
| Arrábidashopping - Centro Comercial, S.A. | Maia (Portugal) | 50.00% | 7.88% | 50.00% | 7.88% |
| Candotal Spain S,L,U, | Madrid (Spain) | 100.00% | 7.00% | 100.00% | 7.00% |
| Estação Viana - Centro Comercial, S.A. | Viana do Castelo (Portugal) |
100.00% | 7.00% | 100.00% | 7.00% |
| Gaiashopping I - Centro Comercial, S.A. | Maia (Portugal) | 100.00% | 7.88% | 100.00% | 7.88% |
| Gaiashopping II - Centro Comercial, S.A. | Maia (Portugal) | 100.00% | 7.88% | 100.00% | 7.88% |
| Guimarãeshopping - Centro Comercial, S.A. | Maia (Portugal) | 100.00% | 14.00% | 100.00% | 14.00% |
| Iberia Shopping Centre Venture Cooperatief UA | Amsterdam (Netherlands) |
10.00% | 7.00% | 10.00% | 7.00% |
| Imoconti – Sociedade Imobiliária, S.A. | Maia (Portugal) | 100.00% | 7.00% | 100.00% | 7.00% |
| LCC – Leiriashopping – Centro Comercial, S.A. | Maia (Portugal) | 100.00% | 15.75% | 100.00% | 15.75% |
| Le Terrazze – Shopping Centre 1, Srl | Milan (Italy) | 10.00% | 7.00% | 10.00% | 7.00% |
| Loop5 Shopping Centre GmbH & Co KG | Dusseldorf (Germany) |
- | - | 9.00% | 6.30% |
| Loureshopping – Centro Comercial, S.A. | Maia (Portugal) | 50.00% | 7.88% | 50.00% | 7.88% |
|---|---|---|---|---|---|
| Luz del Tajo - Centro Comercial, S.A. | Madrid (Spain) | 100.00% | 7.00% | 100.00% | 7.00% |
| Maiashopping - Centro Comercial, S.A. | Maia (Portugal) | 100.00% | 14.00% | 100.00% | 14.00% |
| Olimpo Asset 1, S.A. | Maia (Portugal) | 100.00% | 2.63% | 100.00% | 2.63% |
| Olimpo Asset 2, S.A. | Maia (Portugal) | 100.00% | 2.63% | 100.00% | 2.63% |
| Olimpo Asset 3, S.A. | Maia (Portugal) | 100.00% | 2.63% | 100.00% | 2.63% |
| Olimpo Asset 4, S.A. | Maia (Portugal) | 100.00% | 2.63% | 100.00% | 2.63% |
| Olimpo Asset 5, S.A. | Maia (Portugal) | 100.00% | 2.63% | 100.00% | 2.63% |
| Olimpo Asset 6, S.A. | Maia (Portugal) | 100.00% | 2.63% | 100.00% | 2.63% |
| Olimpo Asset 7, S.A. | Maia (Portugal) | 100.00% | 2.63% | 100.00% | 2.63% |
| Olimpo Asset 8, S.A. | Maia (Portugal) | 100.00% | 2.63% | 100.00% | 2.63% |
| Olimpo Real Estate Socimi, S.A. | Madrid (Spain) | 3.75% | 2.63% | 3.75% | 2.63% |
| PORTCC – Portimãoshopping – Centro Comercial, S.A. | Maia (Portugal) | 100.00% | 15.75% | 100.00% | 15.75% |
| Project Guia, S.A. | Maia (Portugal) | 100.00% | 7.00% | 100.00% | 7.00% |
| Project Sierra 8, B.V. | Amsterdam | 100.00% | 7.00% | 100.00% | 7.00% |
| Rio Sul – Centro Comercial, S.A. | (Netherlands) Lisbon (Portugal) |
50.00% | 7.88% | 50.00% | 7.88% |
| Serra Shopping – Centro Comercial, S.A. | Lisbon (Portugal) |
5.00% | 3.50% | 5.00% | 3.50% |
| Sierra Cevital Shopping Center, Spa | Algeria | 49.00 % | 34.30% | 49.00 % | 34.30% |
| SPF - Sierra Portugal Real Estate, SARL | Luxembourg | 22.50% | 15.75% | 22.50% | 15.75% |
| Zenata Commercial Project, S.A. | Mohammedia | 11.00% | 7.7% | 11.00% | 7.7% |
| (Morocco) |
*the percentage of capital held "Total" is the total percentage of interest held by the parent company's shareholders; the percentage of capital held "Direct" corresponds to the percentage that subsidiary(s) which hold(s) a participation, hold(s) this participation directly in the share capital of that company.
1) Associated sold during the period;
Jointly controlled companies and associated companies were included in the consolidated financial statements by the equity method.

Approved at the Board of Directors meeting on 21 August 2019
The Board of Directors,
Duarte Paulo Teixeira de Azevedo
Ângelo Gabriel Ribeirinho dos Santos Paupério
José Manuel Neves Adelino
Margaret Lorraine Trainer
Marcelo Faria de Lima
Carlos António Rocha Moreira da Silva
Fuencisla Clemares
Philippe Cyriel Elodie Haspeslagh
Maria Cláudia Teixeira de Azevedo
João Pedro Magalhães da Silva Torres Dolores

Sonae _ Financial Statements '1H19 | 080
(Translation of condensed separate financial statements originally issued in Portuguese.In case of discrepancy the Portuguese version prevails)
| (Amounts expressed in euro) | Notes | 30 Jun 2019 | 30 Jun 2018 | 31 Dec 2018 |
|---|---|---|---|---|
| ASSETS | ||||
| NON-CURRENT ASSETS: | ||||
| Tangible assets | 40,745 | 56,323 | 47,575 | |
| Intangible assets | - | 7 | - | |
| Right of use | 3 | 187,111 | - | - |
| Investments in subsidiaries, associates and joint ventures | 4 | 4,475,255,651 | 3,825,945,504 | 4,472,705,724 |
| Other investments | 49,880 | 49,880 | 49,880 | |
| Deferred taxes | 26,436,953 | 12,980,992 | 10,152,126 | |
| Other non-current assets | 5 | 26,000,000 | 89,439,867 | 26,000,000 |
| Total non-current assets | 4,527,970,340 | 3,928,472,573 | 4,508,955,305 | |
| CURRENT ASSETS: | ||||
| Trade account receivables and other current assets | 6 | 450,355,780 | 76,790,563 | 448,335,229 |
| Cash and cash equivalents | 7 | 61,592 | 1,290,472 | 13,496,553 |
| Total current assets | 450,417,372 | 78,081,035 | 461,831,782 | |
| TOTAL ASSETS | 4,978,387,712 | 4,006,553,608 | 4,970,787,087 | |
| EQUITY AND LIABILITIES | ||||
| EQUITY: | ||||
| Share capital | 8 | 2,000,000,000 | 2,000,000,000 | 2,000,000,000 |
| Reserves and retained earnings | 1,634,067,911 | 1,400,373,888 | 1,400,586,321 | |
| Profit for the period | 111,655,962 | 41,038,238 | 321,807,558 | |
| TOTAL EQUITY | 3,745,723,873 | 3,441,412,126 | 3,722,393,879 | |
| LIABILITIES: | ||||
| NON-CURRENT LIABILITIES: | ||||
| Loans | 9 | 610,979,684 | 403,717,799 | 422,630,024 |
| Lease liabilities | 3 | 38,347 | - | - |
| Total non-current liabilities | 611,018,031 | 403,717,799 | 422,630,024 | |
| CURRENT LIABILITIES: | ||||
| Loans | 9 | 156,000,447 | 79,500,000 | 182,500,000 |
| Lease liabilities | 3 | 126,726 | - | - |
| Trade creditors and other current liabilities | 10 | 465,518,635 | 81,923,683 | 643,263,184 |
| Total current liabilities | 621,645,808 | 161,423,683 | 825,763,184 | |
| TOTAL EQUITY AND LIABILITIES | 4,978,387,712 | 4,006,553,608 | 4,970,787,087 |
The accompanying notes are part of these condensed separate financial statements.
(Translation of condensed separate financial statements originally issued in Portuguese.In case of discrepancy the Portuguese version prevails)
| (Amounts expressed in euro) | Notes | nd Quarter 2019 2 |
nd Quarter 2018 2 |
30 Jun 2019 | 30 Jun 2018 |
|---|---|---|---|---|---|
| Services rendered | 131,246 | 130,766 | 262,492 | 261,533 | |
| Gains or losses on investments | 13 | 115,915,765 | 2,392,473 | 116,042,494 | 27,299,295 |
| Financial income | 764,170 | 473,526 | 1,568,656 | 953,955 | |
| Other income | 303,044 | 376,565 | 741,204 | 802,908 | |
| External supplies and services | (882,802) | (1,018,709) | (1,629,700) | (1,965,626) | |
| Staff costs | (677,478) | (467,123) | (1,171,794) | (882,952) | |
| Depreciation and amortisation | (74,796) | (5,486) | (149,560) | (12,711) | |
| Financial expense | (2,488,052) | (1,585,068) | (4,956,482) | (3,137,757) | |
| Other expenses | (398,509) | (203,808) | (617,891) | (427,663) | |
| Profit/(Loss) before taxation | 112,592,588 | 93,136 | 110,089,419 | 22,890,982 | |
| Taxation | 1,083,024 | 3,804,170 | 1,566,543 | 18,147,256 | |
| Profit/(Loss) after taxation | 113,675,612 | 3,897,306 | 111,655,962 | 41,038,238 | |
| Basic | 14 | 0.056838 | 0.001949 | 0.055828 | 0.020519 |
|---|---|---|---|---|---|
| Diluted | 14 | 0.056817 | 0.001947 | 0.055808 | 0.020513 |
The accompanying notes are part of these condensed separate financial statements.
(Translation of condensed separate financial statements originally issued in Portuguese.In case of discrepancy the Portuguese version prevails)
| (Amounts expressed in euro) | nd Quarter 2019 2 |
2nd Quarter 2018 | 30 Jun 2019 | 30 Jun 2018 |
|---|---|---|---|---|
| Net Profit / (Loss) for the period Other comprehensive income for the period |
113,675,612 - |
3,897,306 - |
111,655,962 - |
41,038,238 - |
| Total comprehensive income for the period | 113,675,612 | 3,897,306 | 111,655,962 | 41,038,238 |
The accompanying notes are part of these condensed separate financial statements.

(Translation of condensed separate financial statements originally issued in Portuguese.In case of discrepancy the Portuguese version prevails)
| Oth er r ese rve s |
||||||||
|---|---|---|---|---|---|---|---|---|
| (Am ed in e ) ts e oun xpr ess uro |
Sha api tal re c |
Leg al r ese rve |
Sha re b d ase nts pay me res erv e |
Fre e re ser ves |
Tot al o the r res erv es |
Ret ain ed ning ear s |
fit/ Net (los s) pro |
Tot al |
| Bal 1 J 20 18 s at anc e a anu ary |
2,0 00, 000 ,00 0 |
247 ,27 6,6 03 |
1,0 13,0 68 |
1,0 41, 889 ,38 9 |
1,04 2,9 02, 457 |
101 ,17 4,8 51 |
93, 223 ,27 0 |
3,4 84, 577 ,18 1 |
| al c hen e fo r th d Tot sive inc erio om pre om e p |
- | - | - | - | - | - | 41, 038 ,23 8 |
41, 038 ,23 8 |
| of fit o f 20 App riat ion 17: rop pro Tra nsf o le gal er t res erv e nsf o fr Tra er t ee res erv es Div ide nds dis trib d ute Sha re-b d p clas sifi fro tal liab iliti ent cat ion api to ase aym - re m c es Sha re-b d p ent ase aym s |
- - - - - |
4,6 61, 164 - - - - |
- - - (57 00) 8,2 212 ,43 4 |
- 4,5 62, 106 - 162 ,47 3 - |
- 4,5 62, 106 - (41 27) 5,7 212 ,43 4 |
- - - - - |
(4,6 ) 61, 164 (4,5 ) 62, 106 (84 00) ,00 0,0 - - |
- - (84 00) ,00 0,0 (41 27) 5,7 212 ,43 4 |
| Bal 30 Jun e 2 018 s at anc e a |
2,0 00, 000 ,00 0 |
251 ,93 7,7 67 |
647 ,30 2 |
1,0 46, 613 ,96 8 |
1,04 7,2 61, 270 |
101 ,17 4,8 51 |
41, 038 ,23 8 |
3,4 41, 412 ,12 6 |
| Bal 1 J 20 19 s at anc e a anu ary |
2,0 00, 000 ,00 0 |
251 ,93 7,7 67 |
859 ,73 5 |
1,0 46, 613 ,96 8 |
1,04 7,4 73, 703 |
101 ,17 4,8 51 |
321 ,80 7,5 58 |
3,7 22, 393 ,87 9 |
| al c hen e fo r th d Tot sive inc erio om pre om e p |
- | - | - | - | - | - | 111 ,65 5,9 62 |
111 ,65 5,9 62 |
| of ppl icat ion Imp act IFR S 1 6 a |
- | - | - | - | - | (1,6 69) |
- | (1,6 69) |
| riat ion of fit o f 20 18: App rop pro nsf o le gal Tra er t res erv e |
- | 16,0 90, 378 |
- | - | - | - | (16 78) ,09 0,3 |
- |
| nsf o fr Tra er t ee res erv es |
- | - | - | 217 ,51 7,1 80 |
217 ,51 7,1 80 |
- | (21 17, 180 ) 7,5 |
- |
| ide nds dis trib d Div ute |
- | - | - | - | - | - | (88 00) ,20 0,0 |
(88 00) ,20 0,0 |
| Sha re-b d p clas sifi ion fro api tal liab iliti ent cat to ase aym - re m c es |
- | - | (45 5,1 00) |
121 ,81 8 |
(33 3,2 82) |
- | - | (33 3,2 82) |
| Sha re-b d p ent ase aym s |
- | - | 208 ,98 3 |
- | 208 ,98 3 |
- | - | 208 ,98 3 |
| Bal 30 e 2 019 s at Jun anc e a |
2,0 00, 000 ,00 0 |
268 ,02 8,1 45 |
613 ,61 8 |
1,2 64, 252 ,96 6 |
1,2 64, 866 ,58 4 |
101 ,17 3,1 82 |
111 ,65 5,9 62 |
3,7 45, 723 ,87 3 |
The accompanying notes are part of these condensed separate financial statements.
(Translation of condensed separate financial statements originally issued in Portuguese.In case of discrepancy the Portuguese version prevails)
| (Amounts expressed in euro) | Notes | nd Quarter 2019 2 |
2nd Quarter 2018 | 30 Jun 2019 | 30 Jun 2018 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES | |||||
| Net cash flow from operating activities (1) | (1,526,643) | (893,990) | (1,254,084) | (914,477) | |
| INVESTMENT ACTIVITIES | |||||
| Cash receipts arising from: | |||||
| Investments | - | 222,309 | - | 222,309 | |
| Interest and similar income | 57,899 | 132,225 | 1,259,201 | 2,889,805 | |
| Dividends | 116,042,494 | 3,031,462 | 116,042,494 | 3,031,462 | |
| Loans granted | 712,924,294 | 569,255,000 | 1,313,442,294 | 922,412,000 | |
| 829,024,687 | 572,640,996 | 1,430,743,989 | 928,555,576 | ||
| Cash payments arising from: | |||||
| Investments | (2,549,927) | (1,889,783) | (2,549,927) | (1,889,783) | |
| Tangible and intangible assets | (1,639) | - | (1,639) | (111) | |
| Loans granted | (684,753,294) | (548,086,000) | (1,299,001,294) | (901,243,000) | |
| (687,304,860) | (549,975,783) | (1,301,552,860) | (903,132,894) | ||
| Net cash used in investment activities (2) | 141,719,827 | 22,665,213 | 129,191,129 | 25,422,682 | |
| FINANCING ACTIVITIES | |||||
| Cash receipts arising from: | |||||
| Loans obtained | 1,825,526,000 | 876,529,000 | 3,487,949,000 | 1,456,205,000 | |
| 1,825,526,000 | 876,529,000 | 3,487,949,000 | 1,456,205,000 | ||
| Cash payments arising from: | |||||
| Loans obtained | (1,880,154,083) | (811,527,244) | (3,536,207,390) | (1,392,942,244) | |
| Operating lease | (40,267) | - | (87,125) | - | |
| Interest and similar charges | (4,146,398) | (1,643,412) | (5,331,889) | (2,670,132) | |
| Dividends | (88,195,049) | (83,981,096) | (88,195,049) | (83,981,096) | |
| (1,972,535,797) | (897,151,752) | (3,629,821,453) | (1,479,593,472) | ||
| Net cash used in financing activities (3) | (147,009,797) | (20,622,752) | (141,872,453) | (23,388,472) | |
| Net increase in cash and cash equivalents (4) = (1) + (2) + (3) | (6,816,613) | 1,148,471 | (13,935,408) | 1,119,733 | |
| Cash and cash equivalents at the beginning of the period | 6,377,758 | 142,001 | 13,496,553 | 170,739 | |
| Cash and cash equivalents at the end of the period | 7 | (438,855) | 1,290,472 | (438,855) | 1,290,472 |
The accompanying notes are part of these condensed separate financial statements.

(Translation of the separate financial statements originally issued in Portuguese.
In case of discrepancy the Portuguese version prevails)
(Amounts expressed in euro)
SONAE, SGPS, SA ("the Company" or "Sonae"), has its head-office at Lugar do Espido, Via Norte, apartado 1011, 4470- 909 Maia, Portugal.
Interim financial statements are presented quarterly, in accordance with IAS 34 – "Interim Financial Reporting".
The accounting policies adopted are consistent with those described in the file of annual financial statements for the year ended 31 December 2018, except for the adoption of IFRS 16, whose impacts were immaterial, so that the separate financial statements were not restated.
As at 30 June 2019 and 31 December 2018 the company held investments in the following companies:
| 30 Jun 2019 | ||||||
|---|---|---|---|---|---|---|
| Companies Companies |
% Held | Opening balance | Increase | Decrease | Impairment loss recognized during the period |
Closing balance |
| Arat Inmuebles, SAU | 100.00% | 1,827,149 | - | - | - | 1,827,149 |
| Fundo de Investimento Imobiliário Fechado Imosede | 50.00% | 76,047,995 | - | - | - | 76,047,995 |
| Mktplace Comércio Eletrónico, SA | 50.00% | 1,389,604 | 2,150,247 | - | - | 3,539,851 |
| SFS, Gestão e Consultoria, SA | 100.00% | 48,455,868 | - | - | - | 48,455,868 |
| Sonae Corporate, SA | 100.00% | 6,062,634 | - | - | - | 6,062,634 |
| Sonae Financial Services, SA | 100.00% | 45,700,000 | - | - | - | 45,700,000 |
| Sonae Investments, BV | 100.00% | 835,700,000 | - | - | - | 835,700,000 |
| Sonae MC, SGPS, SA | 35.03% | 630,473,743 | - | - | - | 630,473,743 |
| Sonae RE, SA | 100.00% | 760,059 | 399,680 | - | - | 1,159,739 |
| Sonae Sierra SGPS, SA | 70.00% | 746,049,989 | - | - | - | 746,049,989 |
| Sonae Holdings, SA (Ex Sonaecenter, Serviços, SA) | 100.00% | 1,651,171,545 | - | - | - | 1,651,171,545 |
| Sonaecom, SGPS, SA | 26.02% | 111,098,824 | - | - | - | 111,098,824 |
| Sonaegest, SA | 80.00% | 973,215 | - | - | - | 973,215 |
| Sontel, BV | 35.87% | 316,995,099 | - | - | - | 316,995,099 |
| Total | 4,472,705,724 | 2,549,927 | - | - | 4,475,255,651 |
| 31 Dec 2018 | ||||||
|---|---|---|---|---|---|---|
| Companies | % Held | Opening balance | Increase | Decrease | Impairment loss recognized during the period |
Closing balance |
| Arat Inmuebles, SAU | 100.00% | - | 1,827,149 | - | - | 1,827,149 |
| Fundo de Investimento Imobiliário Fechado Imosede | 50.00% | 30,000,544 | 46,047,451 | - | - | 76,047,995 |
| Halfdozen Real Estate, SA | - | - | 50,000 | (50,000) | - | - |
| Interlog, SGPS, SA | - | 106,686 | - | (106,686) | - | - |
| Mktplace Comércio Eletrónico, SA | 50.00% | - | 1,389,604 | - | - | 1,389,604 |
| SFS, Gestão e Consultoria, SA | 100.00% | - | 48,455,868 | - | - | 48,455,868 |
| Sonae Corporate, SA | 100.00% | - | 6,062,634 | - | - | 6,062,634 |
| Sonae Financial Services, SA | 100.00% | - | 45,700,000 | - | - | 45,700,000 |
| Sonae Investments, BV | 100.00% | 835,700,000 | - | - | - | 835,700,000 |
| Sonae MC, SGPS, SA | 35.03% | 532,246,696 | 223,111,000 | (124,883,953) | - | 630,473,743 |
| Sonae RE, SA | 99.92% | 1,481,059 | - | - | (721,000) | 760,059 |
| Sonae Sierra SGPS, SA | 70.00% | 490,113,339 | 255,936,650 | - | - | 746,049,989 |
| Sonae Holdings, SA (Ex Sonaecenter, Serviços, SA) | 100.00% | 1,537,221,545 | 18,050,000 | - | 95,900,000 | 1,651,171,545 |
| Sonaecom, SGPS, SA | 26.02% | 111,098,824 | - | - | - | 111,098,824 |
| Sonaegest, SA | 80.00% | 159,615 | 813,600 | - | - | 973,215 |
| Sontel, BV | 35.87% | 286,755,099 | - | - | 30,240,000 | 316,995,099 |
| Total | 3,824,883,407 | 647,443,956 | (125,040,639) | 125,419,000 | 4,472,705,724 |
As at 30 June 2019 and 31 December 2018 other non-current assets are as follows:
| 30 Jun 2019 | 31 Dec 2018 | |
|---|---|---|
| Loans granted to group companies: | ||
| Sonae Investments, BV | 25,000,000 | 25,000,000 |
| Other debtors | 1,000,000 | 1,000,000 |
| Total | 26,000,000 | 26,000,000 |
As at 30 June 2019 the loans granted to group companies, bear interest at market rates indexed to Euribor, have a longterm maturity and its fair value is similar to it carrying amount.
As at 30 June 2019 and 31 December 2018 trade account receivables and other current assets are detailed as follows:
| 30 Jun 2019 | 31 Dec 2018 | |
|---|---|---|
| Trade account receivables | - | 533,735 |
| Group companies: | ||
| Loans | 387,545,000 | 401,986,000 |
| Interests | - | 1,072,307 |
| Taxes - Special regime for taxation of groups of companies | 39,895,266 | 26,783,070 |
| Taxes and contributions receivable | 19,316,306 | 14,759,647 |
| Accrued income and prepayments | 3,389,773 | 2,959,900 |
| Others | 209,435 | 240,570 |
| Total | 450,355,780 | 448,335,229 |
The amount recorded in the caption taxes-special regime for taxation of groups corresponds to the tax estimate calculated by the companies taxed under the Special Regime for Taxation of Corporate Groups, of which the Company is the dominant company.
Loans granted to group companies return interest at variable market rates indexed to Euribor and have a maturity of less than one year.

As at 30 June 2019 and 31 December 2018 cash and cash equivalents are detailed as follows:
| 30 Jun 2019 | 31 Dec 2018 | |
|---|---|---|
| Cash at hand | 1,303 | 1,255 |
| Bank deposits | 60,289 | 13,495,298 |
| Cash and cash equivalents on the statement of financial position | 61,592 | 13,496,553 |
| Bank overdrafts | (500,447) | - |
| Cash and cash equivalents on the cash flow statement | (438,855) | 13,496,553 |
As at 30 June 2019 and 31 December 2018 share capital consisted of 2,000,000,000 ordinary shares of 1 euro each.
As at 30 June 2019 and 31 December 2018, loans are made up as follows:
| 30 Jun 2019 | 31 Dec 2018 | |
|---|---|---|
| Bonds Sonae, SGPS 2015/2022 | 100,000,000 | 100,000,000 |
| Bonds Sonae, SGPS 2016/2023 | 60,000,000 | 60,000,000 |
| Bonds Sonae, SGPS 2019/2026 | 50,000,000 | - |
| Up-front fees not yet charged to income statement | (1,335,461) | (907,803) |
| Bonds | 208,664,539 | 159,092,197 |
| Sonae SGPS - Commercial paper | 352,500,000 | 213,750,000 |
| Sonae SGPS - bank loans | 50,000,000 | 50,000,000 |
| Up-front fees not yet charged to income statement | (184,855) | (212,173) |
| Bank loans | 402,315,145 | 263,537,827 |
| Non-current loans | 610,979,684 | 422,630,024 |
| Bank overdrafts | 500,447 | - |
| Sonae SGPS - Commercial paper | 155,500,000 | 182,500,000 |
| Bank loans | 156,000,447 | 182,500,000 |
| Current loans | 156,000,447 | 182,500,000 |
Under lines of credit and commercial paper programs with firm commitments, Sonae, SGPS had 38 million euro credit facilities available to meet its liquidity requirements as follows:
| Commitments of less than one year |
Commitments of more than one year |
|
|---|---|---|
| Agreed credit facilities amounts | 143,500,000 | 352,500,000 |
| Available credit facilities amounts | 37,499,553 | - |
The interest rate as at 30 June 2019 of bonds and bank loans was, in average 0.78% (0.68% as at 31 December 2018).
As at 30 June 2019 and 31 December 2018 the analysis of maturity of loans excluding the derived instruments having in consideration its nominal value is as follows:
| 30 Jun 2019 | 31 Dec 2018 | |
|---|---|---|
| N+1 | 156,000,447 | 182,500,000 |
| N+2 | 82,500,000 | 73,750,000 |
| N+3 | 120,000,000 | 10,000,000 |
| N+4 | 90,000,000 | 130,000,000 |
| N+5 | 170,000,000 | 200,000,000 |
| after N+5 | 150,000,000 | 10,000,000 |
As at 30 June 2019 and 31 December 2018, trade creditors and other current liabilities are detailed as follows:
| 30 Jun 2019 | 31 Dec 2018 | |
|---|---|---|
| Trade creditors | 256,132 | 292,578 |
| Group companies: | ||
| Loans | 390,123,000 | 600,131,390 |
| Taxes - Special regime for taxation of groups of companies | 69,979,051 | 31,383,078 |
| Taxes and contributions payable | 2,353,809 | 8,530,735 |
| Accrued expenses | 2,589,676 | 2,819,758 |
| Others | 216,967 | 105,645 |
| Total | 465,518,635 | 643,263,184 |
Loans obtained from group companies bear interest at rates indexed to the Euribor.
As at 30 June 2019 and 31 December 2018, contingent liabilities are detailed as follows:
| 30 Jun 2019 | 31 Dec 2018 | |
|---|---|---|
| Guarantees given: | ||
| on tax claims | 196,974,371 | 196,974,371 |
| on judicial claims | 70,766 | 70,766 |
| Guarantees given in favour of subsidiaries a) | 374,453,368 | 374,453,368 |
(a) Guarantees given to Tax Authorities in favour of subsidiaries to defer tax claims. The main tax claims for which guarantees were issued are disclosed in consolidated financial statements.

Balances and transactions with related parties are detailed as follows:
| Balance | 30 Jun 2019 | 31 Dec 2018 |
|---|---|---|
| Subsidiaries | 42,549,895 | 30,379,597 |
| Jointly controlled companies | 1,000,000 | 1,001,290 |
| Other related parties | 50,000 | 98,000 |
| Accounts receivable | 43,599,895 | 31,478,887 |
| Parent company | 219,495 | 563,852 |
| Subsidiaries | 70,830,924 | 32,665,803 |
| Jointly controlled companies | - | 23,018 |
| Other related parties | 1,587 | 6,664 |
| Accounts payable | 71,052,006 | 33,259,339 |
| Subsidiaries | 412,545,000 | 426,986,000 |
| Loans granted | 412,545,000 | 426,986,000 |
| Subsidiaries | 390,123,000 | 600,131,390 |
| Loans obtained | 390,123,000 | 600,131,390 |
| Transactions | 30 Jun 2019 | 30 Jun 2018 |
| Subsidiaries | 940,486 | 875,119 |
| Jointly controlled companies | - | 111,533 |
| Other related parties | 50,000 | 54,806 |
| Services rendered and other income | 990,485 | 1,041,458 |
| Parent company | 241,985 | 288,717 |
| Subsidiaries | 626,616 | 795,667 |
| Jointly controlled companies | 1,299 | 116 |
| Other related parties | 12,548 | 19,047 |
| Purchases and services obtained | 882,448 | 1,103,547 |
| Subsidiaries | 1,568,494 | 901,919 |
| Interest income | 1,568,494 | 901,919 |
| Subsidiaries | 1,749,956 | 446,732 |
| Interest expenses | 1,749,956 | 446,732 |
| Subsidiaries | 116,042,494 | 3,031,462 |
| Jointly controlled companies | - | 24,873,210 |
| Dividend income (Note 13) | 116,042,494 | 27,904,672 |
| Subsidiaries | 399,680 | 1,889,783 |
| Jointly controlled companies | 2,150,247 | - |
| Acquisition of investments / capital increase | 2,549,927 | 1,889,783 |
All Sonae, SGPS, SA subsidiaries, associates and joint ventures are considered related parties and are identified in Consolidated Financial Statements. All Efanor Investimentos, SGPS, SA (parent company), subsidiaries, including the ones of Sonae Indústria, SGPS, SA and of Sonae Capital, SGPS, SA are also considered related parties (other related parties).
At 30 June 2019 and 2018 investments income are as follows:
| 30 Jun 2019 | 30 Jun 2018 | |
|---|---|---|
| Dividends | 116,042,494 | 27,904,672 |
| Sonae MC, SGPS, SA | 26,271,501 | - |
| Sonae Sierra SGPS, SA | 80,569,692 | 24,873,210 |
| Sonaecom, SGPS, SA | 9,074,572 | 2,997,850 |
| Sonaegest, SA | 126,729 | 33,612 |
| Impairment losses | - | (721,000) |
| Sonae RE, SA | - | (721,000) |
| Gains / (losses) on sale investments | - | 115,623 |
| Total | 116,042,494 | 27,299,295 |
Earnings per share for the period were calculated taking into consideration the following amounts:
| 30 Jun 2019 | 30 Jun 2018 | |
|---|---|---|
| Net profit | ||
| Net profit taken into consideration to calculate basic earnings per share (Net profit for the period) Effect of dilutive potential shares Interests related to convertible bonds (net of tax) |
111,655,962 - - |
41,038,238 - - |
| Net profit taken into consideration to calculate diluted earnings per share: |
111,655,962 | 41,038,238 |
| Number of shares | ||
| Weighted average number of shares used to calculate basic earnings Effect of dilutive potential ordinary shares from convertible bonds |
2,000,000,000 - |
2,000,000,000 - |
| Outstanting shares related with deferred performance bonus | 1,422,929 | 1,195,751 |
| Number of shares that could be acquired at average market price | (704,764) | (580,801) |
| Weighted average number of shares used to calculate diluted earnings per share |
2,000,718,165 | 2,000,614,950 |
| Profit/(Loss) per share | ||
| Basic | 0.055828 | 0.020519 |
| Diluted | 0.055808 | 0.020513 |
The accompanying financial statements were approved by the Board of Directors and authorized for issue on 21 August 2019.
During the period ended 30 June 2019 short-term loan contracts were entered into with the following companies:
Arat Inmuebles, SAU
PCJ - Público, Comunicação e Jornalismo, SA
Público – Comunicação Social, SA
Sonae Holdings, SA (Ex Sonaecenter Serviços, SA)
Sonae MC, SGPS, SA
Sonae RE, SA
Sonaecom – Serviços Partilhados, SA
Sonaecom, SGPS, SA
Sontel, BV
Worten - Equipamentos para o Lar, SA
As at 30 June 2019, amounts owed by subsidiaries can be summarized as follows:
| Closing balance | |
|---|---|
| Bright Brands Sportsgoods, SA | 2,026,000 |
| Fashion Division, SA | 161,319,294 |
| Halfdozen Real Estate, SA | 4,470,000 |
| Modalfa - Comércio e Serviços, SA | 14,449,000 |
| Modalloop - Vestuário e Calçado, SA | 1,297,000 |
| Sonae Holdings, SA (Ex Sonaecenter Serviços, SA) | 46,792,000 |
| Sonae Investments, BV | 25,000,000 |
| Sonae Corporate, SA | 134,457,000 |
| Zippy - Comércio e Distribuição, SA | 22,734,706 |
| Total | 412,545,000 |
As at 30 June 2019, amounts owed to subsidiaries can be summarized as follows:
| Closing balance | |
|---|---|
| Arat Inmuebles, SAU | 974,000 |
| Infofield - Informática, SA | 762,000 |
| Sesagest - Projectos e Gestão Imobiliária, SA | 37,346,000 |
| SFS, Gestão e Consultoria, SA | 16,549,000 |
| Sonae RE, SA | 1,135,000 |
| Sontel, BV | 284,209,000 |
| SonaeSR - Serviços e Logística, SA | 10,939,000 |
| Têxtil do Marco, SA | 202,000 |
| Worten - Equipamentos para o Lar, SA | 37,960,000 |
| WRT Business - Distribuição de Eletrodomésticos, Eletrónica e Informática, SA | 47,000 |
| Total | 390,123,000 |
Approved at the meeting of the Board of Directors held on August 21th, 2019
Ângelo Gabriel Ribeirinho dos Santos Paupério
José Manuel Neves Adelino
Margaret Lorraine Trainer
Marcelo Faria de Lima
Carlos António Rocha Moreira da Silva
Fuencisla Clemares
Philippe Cyriel Elodie Haspeslagh
Maria Cláudia Teixeira de Azevedo
João Pedro Magalhães da Silva Torres Dolores
This document may contain forward-looking information and statements, based on management's current expectations or beliefs. Forward-looking statements are statements that should not be regarded as historical facts.
These forward-looking statements are subject to a number of factors and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements, including, but not limited to, changes in regulation, industry and economic conditions; and the effects of competition. Forward-looking statements may be identified by words such as "believes," "expects," "anticipates," "projects," "intends," "should," "seeks," "estimates," "future" or similar expressions.
Although these statements reflect our current expectations, which we believe are reasonable, investors and analysts, and generally all recipients of this document, are cautioned that forward-looking information and statements are subject to various risks and uncertainties, many of which are difficult to predict and generally beyond our control, that could cause actual results and developments to differ materially from those expressed in, or implied or projected by, the forward-looking information and statements. You are cautioned not to put undue reliance on any forward-looking information or statements. We do not undertake any obligation to update any forward-looking information or statements.
www.sonae.pt
Report available at Sonae's institutional website
Patrícia Vieira Pinto Head of Investor Relations [email protected] Tel.: + 351 22 010 4794
Catarina Oliveira Fernandes Head of Communications, Brand and Corporate Responsibility [email protected] Tel.: + 351 22 010 4775
Sonae Lugar do Espido Via Norte 4471-909 Maia Portugal Tel.: +351 22 948 7522
SONAE is listed on the Euronext Stock Exchange. Information may also be accessed on Reuters under the symbol SONP.IN and on Bloomberg under the symbol SON PL
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.