Interim / Quarterly Report • Aug 29, 2018
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
José Lourenço Abreu Teixeira – Chairman Manuel Fernando Monteiro da Silva – Vice Chairman Maria Olívia Almeida Madureira – Secretary Jorge Manuel Coutinho Franco da Quinta - Secretary
José Reis da Silva Ramos – Chairman Maria Angelina Martins Caetano Ramos – Member Salvador Acácio Martins Caetano – Member Miguel Pedro Caetano Ramos – Member Nobuaki Fujii - Member Matthew Peter Harrison -Member Rui Manuel Machado de Noronha Mendes – Member
José Domingos da Silva Fernandes - Chairman Alberto Luis Lema Mandim – Member Daniel Broekhuizen – Member Akito Takami - Member Maria Lívia Fernandes Alves – Deputy Member
PricewaterhouseCoopers & Associados - Sociedade de Revisores Oficiais de Contas, Lda. Represented by Hermínio António Paulos Afonso or by José Miguel Dantas Maio Marques António Joaquim Brochado Correia - Deputy Member
The following progress report has been prepared in accordance with Article 246(1)(b) of the Portuguese Securities Code. For each of the member Companies within the consolidation scope of Toyota Caetano Portugal, it contains all the main events during the period under analysis, as well as their impact upon the financial statements.
At the same time, the main expectations for the 2nd half of the current year are also presented, albeit in a summarised way.
In the first half of 2018 the Ovar Manufacturing Unit produced a total of 1,145 vehicles, representing a reduction of 11% over the same period last year. This reduction reflected a slight drop in vehicle sales in the South African market, however, at the end of the year, the volume is expected to be slightly higher than in the previous year.
In the vehicle transformation and preparation activity (PPO/PDI) works were carried out in 2,055 units, a figure lower than the one recorded in the same period of the previous year.
| PRODUCTION | 2018 (JAN-JUN) | 2017 (JAN-JUN) | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|
| Toyota Physical Units | 1,145 | 1,288 | 1,913 | 1,823 | 1,629 | 1,664 |
| Transformed/prepared Physical Units |
2,055 | 2,414 | 3,469 | 3,773 | 4,353 | 3,271 |
| Total Employees | 180 | 182 | 177 | 186 | 192 | 170 |
In the first semester, in the activity related to vehicle assembly, there was a change in the logistic method used for receiving CKD, with the introduction of returnable racks.
The process for the creation of the Toyota Ovar HUB was also launched. The HUB will centralise and unify the management of the PPO/PDI, Park and Used Vehicles activities in the Ovar Manufacturing Plant, and this change will allow increasing efficiency and reducing costs.
We also highlight the following events, which occurred in the semester under analysis:
A new Time Bank system agreed upon between Employees and the Company, making labour hours more flexible in order to meet market needs and fluctuations.
Audit conducted by APCER as part of the Quality Management System – ISO 14001 (renewal) – and Quality – ISO 9001 (follow-up) –, from 25 to 28 June.
Open Day at the facilities of the Ovar Manufacturing Unit organised in partnership with Produtech/Mobinov, with the primary objective of promoting the company's contact with several domestic suppliers.
In the 1st semester of 2018, the rising trend of the last few years remained unchanged, with the overall market growing by almost 6%.
This recovery was a result of the positive development of both passenger vehicles and light commercial vehicles, which have increased by 5.8% and 3.6%, respectively.
In the first half of the year, the Toyota brand achieved a total sales figure of 6,565 units, translating into a 17% increase, compared to the same period last year.
This results in a total market share of 4.3% in the first half of the year (+0.5 p.p. compared to 2017).
Toyota's performance was different, depending on whether we are talking about Light Passenger Vehicles or Light Commercial Vehicles:
This recovery is due to the good performance of hybrid vehicles (+ 70% vs. 2017), mostly driven by the C-HR Hybrid, integrated into one of the fastest growing market segments - Crossovers.
This decrease does not entirely reflect the overall performance of the brand in commercial vehicles, which remains stable, since ACAP's statistics were changed in January 2018, as regards the classification of vehicle categories. With this change, the Proace Verso model, a 9 seater van which was previously part of the commercial vehicle statistics, was included in the passenger vehicle statistics, according to the classification used by the IMT, skewing the comparison with the same period of the previous year.
The prospects for the second half of the year are favourable, as the brand is expected to maintain a good overall performance, while continuing to invest in hybrid vehicles.
Contrary to the trend of recent years, in the first half of 2018 the premium market dropped by 6%.
Lexus, on the other hand, has once again showed a strong growth compared to the previous year, this time above 35%. This resulted in an increase in market share in the premium segment of 0.4 p.p.
The favourable developments in Lexus sales are expected to continue in the second half of the year, as a result of the recent expansion of the brand's dealership network, with new points of sale and service, as well as of a strong market demand for hybrid models.
| TOTAL MARKET | TOYOTA + BT SALES | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 1st semester '17 | 1st semester '18 | Variation | 1st semester '17 1st semester '18 |
Variation | |||||
| % | SH | Share | SΗ | Share | % | ||||
| Counterbalanced Forklift Trucks |
815 | 973 | 19% | 174 | 21.3% | 173 | 17.8% | $-0.6%$ | |
| Warehouse Equipment | 1.343 | 1.345 | 0% | 477 | 35.5% | 254 | 18.9% | $-46.8%$ | |
| Total MMC | 2.158 | 2.318 | 0.07 | 651 | 30.2% | 427 | 18.4% | $-34.4%$ |
In the first half of 2018, the Cargo Handling Machines market grew by approximately 7% compared to the same period of the previous year.
With regard to Toyota, 427 orders were placed in 2018, which, in a total market of 2,318 units, corresponds to a market share of 18.4%.
With regard to the Counterbalanced Forklift Trucks segment, the number of units ordered remained in line with that of the previous year, with the market share standing at 17.8%.
On the other hand, in the Warehouse Equipment segment, there was a decrease of 46.8%, with the market share standing at 18.9%.
This decrease is justified by the fact that, in March 2017, a large fleet deal (around 300 units) was signed by our brand, influencing both the market and our share in that period.
Taking into account that it is a holiday period, as usual, in July and August we expect a slowdown in activity.
However, the activity is expected to resume its usual pace in September and may even pick up speed in the last months of the year.
With regard to our initial forecasts and in terms of marketing volumes, we expect our targets to be fully met, taking into account the degree of performance achieved until June'18.
In the first half of 2018, the overall turnover of the After-Sales Division totalled more than 19.5 million euros. This figure includes the "Extension of Guarantee" and "Total Assistance" services, whose billing in this period amounted to about 1 million Euros.
The commercial parts activity (genuine & national incorporation), which excludes accessories, guarantees and services, amounted to approximately 14.3 million Euros. This amount represents a growth of 2.2% compared to the first half of 2017.
In turn, the billing of accessories (which includes merchandising) totalled 1.8 million euros in the first half of 2018. These sales exceeded the figures obtained in the previous year by 11.4%.
During the first half of 2018, Toyota Caetano Portugal continued to pursue a customer-oriented strategy (360º strategy) in order to counteract the effects of Toyota's decreasing and ageing rolling stock.
Our priority is to meet all customer needs, providing top-notch service.
We highlight some of our initiatives:
The After Sales Division intends to maintain the growth levels it has already achieved by the second half of 2018, keeping a strong focus on the aforementioned strategy (360º strategy).
While keeping the trend recorded in the last half of 2017, the year 2018 began with signs of strong activity improvement, following the growth of the automotive market in Portugal.
Thus, the turnover of Caetano Auto in the 1st half of 2018 surpassed 125 million euros, against the 102 million reached in the previous year, thus recording a growth of about 23% (vehicle sales and after-sales operations).
By type of operation, new vehicles grew by 586 units over the same period last year by accumulating 2,882 units; used cars also rose 633 units, recording an accumulated amount of 3,222 units sold in June 2018.
With regard to after sales, revenue for this semester exceeded 27 million euros, showing an improvement compared to the previous year, especially in mechanics, where, due to the continued implementation of the cellular model, significant gains were achieved while maintaining the existing structure (11% more in revenues, 15% increase in the productivity rate, 20% more hours billed).
In terms of expenses and as a result of a careful management, the previous levels remained unchanged, despite the increase in costs with staff and external supplies and services, resulting from the variable component arising from the increase in sales itself.
In the first half of 2018, Caetano Auto sold its facilities in Óbidos, generating a capital gain of around 0.6 million euros. Furthermore, in March 2018 Caetano Auto transferred the ownership of the facilities that supported the business developed in Leiria, in order to continue concentrating its business in large urban areas.
In view of the above, in the first half of 2018, Caetano Auto recorded results that showed a growth of more than 60% over the same period of 2017, which makes us believe that the 2018 financial year will end with results that are clearly higher than those achieved in recent years.
Although the data released by the National Institute of Statistics of Cape Verde (INECV) concern the first quarter of this year, the consumer confidence indicator maintained the upward trend of the last quarter, registering the highest figure of the last 12 consecutive quarters. This result was due to the fact that families made a positive assessment of the financial situation of their household and the economic situation of the country for the next 12 months.
However, we should note that the intentions to purchase new vehicles over the next 2 years are relatively low and may indicate a drop in the retail market.
*Source (Economic survey INE CV 1st Q 2018)
| Variation | ||||||
|---|---|---|---|---|---|---|
| SEGMENT | BRAND | 2017 | 2018 | Qty. | % | |
| Light-Duty Passenger Vehicles | Toyota | 30 | 35 | +5 | +16.6 | |
| Light Commercial Vehicles | Toyota | 140 | 156 | +16 | +11.4 | |
| Heavy Commercial Vehicles | Toyota | 9 | 16 | +7 | +77.7 | |
| 179 | 207 | +28 | +15.6% |
In the first half of 2018, when compared to the same period last year, Caetano Auto CV, S.A. sold 28 more units, a result equivalent to a 15.6% growth in new vehicles.
As shown in the table above, all segments grew; we should highlight the percentage growth of the heavy-duty commercial vehicles segment, with a major contribution by the Dyna model. In terms of passenger vehicles, the increase in the sales of Land Cruiser and Avensis units offset the drop in Rav 4, Yaris and Fortuner models. The increase in light passenger commercial vehicles was focused on the Hilux model, to the detriment of the Hiace model.
We should note that the drop in Hiace sales was due to a legislative amendment regarding the circulation of these vehicles, primarily used for taxi services.
| Variation | ||||
|---|---|---|---|---|
| SALES | 2017 | 2018 | Value | % |
| Parts/Accessories | 71,5 | 82,6 | 11,1 | +15.6 |
| Workshop (Labour) | 14,8 | 17,6 | 2,8 | +19% |
| 86,3 | 100,3 | 13,9 | +16.2% |
(Amounts in Million ECV)
With regard to After Sales, it is possible to notice an increase in the amounts marketed compared to the same period of the previous year. The increase in the sale of parts and accessories corresponded to an increase in the services rendered mainly in the sale of labour in cases of collision.
There has been a substantial increase in the Caetano Renting fleet over the last four years from 1431 units to 4414 units in the period under analysis.
Compared with the same period of the previous year, there was an increase of 43.78%.
This increase is mainly related to the supply of vehicles for the Rent-A-Car business, with a substantial increase in the number of units acquired in March and June 2018.
However, in the second half of the year, we expect a reduction in the fleet in operation due to the end of a number of contracts in progress, which will naturally lead to the sale of the vehicles in question.
In addition to the rental of Passenger vehicles, we continue with the rental of Industrial machines, which represent 13% of the total fleet.
In view of the above, there was also a consequent increase in Turnover.
Taking into account the normal development of the company's activity, we expect a positive contribution to the Group's consolidated results in the second half of the year.
Throughout 2018, Toyota Caetano Portugal has continued to implement its Integrated People Management strategy with the goal of continuously improving the quality and efficiency of its development processes and policies, attracting, developing and retaining the best talent, promoting the "Ser Caetano" (Being Caetano) culture and recognising behaviours that are consistent with its values and business goals.
In terms of structuring projects with an impact on people management policies and instruments, we should highlight:
All these practices are based on principles that bring together the "Ser Caetano" Values and Culture and the Toyota Way, engaging Employees in the business goals, thus reinforcing and enhancing human capital. With this, Toyota Caetano Portugal aims at addressing the current challenges of the labour market, enhancing its role as an employer and promoter of world-class People Management policies.
In the first half of 2018, the Toyota Caetano Group had a turnover of 237 million euros, up by approximately 35 million euros (+17.4%) compared to the same period of 2017. This performance was very much influenced by the growth in hybrid vehicles, namely the Yaris, Auris, CHR and RAV4 models, which are already accounting for more than half of the Toyota sales in Portugal.
In order to summarise that performance, a table with comparative indicators for the same period of the previous year is shown below, using thousand Euros as monetary unit.
| Jun-17 | Jun-18 | Variation | |
|---|---|---|---|
| Turnover | 201,868 | 237,032 | 17.4% |
| Gross Profit | 37,367 | 42,205 | 12.9% |
| % (f) sales | 18.5% | 17.8% | |
| External supplies and | |||
| services | 20,216 | 21,659 | 7.1 % |
| % (f) sales | 10.0% | 9.1% | |
| Staff expenses | 19,295 | 20,700 | 7.3% |
| % (f) sales | 9.6% | 8.7% | |
| E.B.I.T.D.A. | 17,003 | 21,654 | 27.4% |
| % (f) sales | 8.4% | 9.1% | |
| Operating income | 8,275 | 10,727 | 29.6% |
| % (f) sales | 4.1% | 4.5% | |
| Net financial income | -1,141 | -869 | 23.8% |
| % (f) sales | -0.6% | -0.4% | |
| Consolidated net profit for the | |||
| year | 5,125 | 7,163 | 39.8% |
| % (f) sales | 2.5% | 3.0% | |
| Net Bank Credit | 62,783 | 75,132 | 19.7% |
| Level of financial autonomy | 46.0% | 43.0% |
As can be seen in the table above, the growth in turnover led to a slight decrease in the percentage of gross margin achieved, largely due to the different growth mix of the various products that are being marketed, but also partly due to the new strategies that were outlined which, involving a forcing in marketing volumes, entailed a reduction in the margins of these businesses.
Therefore, and thanks to a balanced management of the various areas of expenditure (External supplies and services; Staff Costs,...) the EBITDA reached 21.7 MEuros which contrast with the 17 MEuros obtained in the same period of 2017, thus presenting a growth of around 27.4%.
As for financial costs, the fact that there was a reduction of 23.8% shows the good negotiating capacity vis-à-vis the financing entities, obviously supported by solid balance sheet structure with no risk.
The degree of financial autonomy, which stood at 43%, reflects precisely the above.
We should note that the increase in net bank financing, which, as we have seen, did not lead to an increase in financial costs, resulted mainly from the growth of activity and was intended to support a higher average level of stocks, thus adjusting them to that growing activity.
Although the industry estimates point to slower growth for the rest of 2018, we expect the Toyota Caetano Portugal Group to continue following a growth trend higher than that of the market, particularly in the Hybrid segment, which will allow strengthening its sustainability.
Toyota Caetano's credit risk is mainly associated with loans to customers, related to its operating activity.
The main goal of Toyota Caetano's credit risk management is to ensure the effective collection of the operating receivables from its Customers, according to the negotiated payment terms.
In order to mitigate the credit risk that results from the potential customer-related defaults on payments, the Group's companies that are exposed to this risk have:
A specific Credit Risk analysis and monitoring department;
Proactive credit management processes and procedures that are implemented and always supported by information systems;
Hedging mechanisms (credit insurance, letters of credit, etc).
As a result of the relevant proportion of debt at variable rate in its Consolidated Balance Sheet, and of the subsequent interest payment cash flows, Toyota Caetano is exposed to interest rate risk.
Toyota Caetano has been using financial derivatives to hedge, at least partially, its exposure to interest rate variations.
As a geographically diversified Group, with products originating from various parts of the Globe, the exchange rate risk results essentially from commercial transactions in currencies other than the functional currency of each business.
The exchange rate risk management policy seeks to minimize the volatility of the investments and operations denominated in foreign currencies, contributing to reduce the sensitivity of the Group's results to exchange rate fluctuations. The Group's exchange rate management policy is focused on a case-by-case assessment of the opportunity to hedge this risk, taking into account, particularly, the specific circumstances of the currencies and countries in question.
Toyota Caetano has been using financial derivatives to hedge, at least partially, its exposure to exchange rate variations.
The goal of Toyota Caetano's liquidity risk management is to ensure that the company has the ability to obtain, in a timely manner, the necessary funding to be able to undertake its business activities, implement its strategy and meet its payment obligations when due, while avoiding the need to obtain funding under unfavourable terms.
For this purpose, the Group's liquidity management involves the following aspects:
a) A consistent financial planning based on operating cash flow forecasts for different time horizons (weekly, monthly, annual and multi-annual);
b) The diversification of funding sources;
c) The diversification of the maturities of the debt issued in order to avoid excessive concentrations of debt repayments in short periods of time;
d) The arrangement of committed (and uncommitted) credit facilities, commercial paper programmes, and other types of financial operations with relationship Banks, ensuring the right balance between satisfactory liquidity levels and adequate commitment fees.
For detailed information, please refer to the Corporate Governance Report.
Since the end of the six-month period under analysis, to date, there were no relevant facts worthy of note except the one occurred on August 9, 2018 with the issuance and subscription of a bond loan, denominated "Toyota 2018/2023", amounting to 12,5 million Euros. These securities were admitted to trading on Euronext Access Lisbon on August 10, 2018.
We hereby declare, under the terms and for the purposes set forth in Article 246(1)(c) of the Securities Code (CVM), that, to the best of our knowledge, the consolidated financial statements of Toyota Caetano Portugal for the first half of 2018 were prepared in accordance with the applicable accounting standards, giving a true and fair view of the assets and liabilities, financial position and results of the company and that the interim management report faithfully sets out the information required under Article 246(2) of the CVM.
Vila Nova de Gaia, 28 August 2018
The Board of Directors
José Reis da Silva Ramos – Chairman Maria Angelina Martins Caetano Ramos Salvador Acácio Martins Caetano Miguel Pedro Caetano Ramos Matthew Peter Harrison Nobuaki Fujii Rui Manuel Machado de Noronha Mendes
(as per article 447 of the Companies Code and according to Article 9(d) and Article 14(7), both of Regulation 5/2008 of CMVM)
In compliance with the provisions of article 447 of the Portuguese Commercial Companies Code, it is hereby declared that, in the first half of 2018, the members of the Company's management and supervisory boards did not hold any of its shares or bonds.
Furthermore, it is hereby stated that the members of the Company's management and supervisory boards were not engaged, during the first semester of 2018, in any acquisitions, encumbering or disposals involving the Company's shares or bonds.
It is further stated that the Company's securities held by companies in which the directors and auditors hold corporate positions are as follows:
the shareholder Salvador Caetano Auto, SGPS, S.A. (of which Eng. Salvador Acácio Martins Caetano is the Chairman of the Board of Directors, Dr. Maria Angelina Martins Caetano Ramos is the Vice-Chairwoman of the Board of Directors, Eng. José Reis da Silva Ramos is a Member of the Board of Directors and Eng. Miguel Pedro Caetano Ramos is a Member of the Board of Directors), acquired: on 02 January 2018, 330 shares at €2.651 each; on 04 January 2018, 6,700 shares at €2.757 each; on 08 January 2018, 5,000 shares at €2.760 each; on 25 January 2018, 2,800 shares at €2.700 each; on 08 February 2018, 6,800 shares at €2.640 each; on 13 February 2018, 2,000 shares at €2.640 each; on 14 February 2018, 10,030 shares at €2.620 each; on 20 February 2018, 4,957 shares at €2.599 each; on 21 February 2018, 498 shares at €2.50 each; on 01 March 2018, 665 shares at €2.50 each; on 13 March 2018, 5,700 shares at €2.720 each; on 14 March 2018, 4,000 shares at €2.74 each; on 6 April 2018, 5,900 shares at €2.70 each; on 31 May 2018, 4,350 shares at €2.74 each; on 07 June 2018, 7,000 shares at €2.740 each; on 18 June 2018, 11,700 shares at €2.88 each; on 19 June 2018, 20,971 shares at €2.87 each; on 25 June 2018, 1,350 shares at €2.80 each; thus, on 30 June 2018, it held 22,877,992 shares with a nominal value of 1 euro each.
the shareholder FUNDAÇÃO SALVADOR CAETANO (of which Eng. José Reis da Silva Ramos is the Chairman of the Board of Directors, Dr. Maria Angelina Martins Caetano Ramos is the spouse of the Chairman of the Board of Directors, and Eng. Salvador Acácio Martins Caetano and Dr. Rui Manuel Machado de Noronha Mendes are Members of the Board of Directors) performed no transactions and thus, on 30 June 2018, held 138,832 shares, with a nominal value of 1 euro each.
shareholder COVIM – Sociedade Agrícola, Silvícola e Imobiliária, S.A. (of which Dr. Maria Angelina Martins Caetano Ramos is the Chairwoman of the Board of Directors, and Eng. José Reis da Silva Ramos is the spouse of the Chairman of the Board of Directors) performed no transactions and thus, on 30 June, 2018, held 393,252 shares, with a nominal value of 1 euro each.
shareholder COCIGA - Construções Civis de Gaia, S.A. (of which Dr. Maria Angelina Martins Caetano Ramos is the Chairwoman of the Board of Directors, Eng. José Reis da Silva Ramos is the spouse of the Chairwoman of the Board of Directors, and Eng. Salvador Acácio Martins Caetano is a Member of the Board of Directors) performed no transactions and thus, on 30 June, 2018, held 290 shares, with a nominal value of 1 euro each.
For the purpose provided in the final section of article 447(1) of the Commercial Companies Code (companies in a control or group relationship with the company), it is stated that:
• Eng. José Reis da Silva Ramos, Chairman of the Board of Directors, holds:
1This percentage includes shares held by the spouse
• Dr. Maria Angelina Martins Caetano Ramos, Member of the Board of Directors, holds: - 39.49%1 of the share capital of Grupo Salvador Caetano, SGPS, S.A., a company in a control relationship with this Company;
1This percentage includes shares held by the spouse
• Eng. Salvador Acácio Martins Caetano, Member of the Board of Directors, holds:
1 This percentage includes shares held by the spouse
• Eng. Miguel Pedro Caetano Ramos, Member of the Board of Directions, holds:
The list of shareholders who, on 30 June 2018, held at least 10%, 33% or 50% of the share capital of this company, as well as shareholders who no longer held the aforementioned percentages of share capital is presented below:
| Shareholders Holders of at least 10% |
Shares | |||
|---|---|---|---|---|
| Held 1 31.12.2017 |
Purchased 2018 |
Sold 2018 |
Held 2 30.06.2018 |
|
| TOYOTA MOTOR EUROPE NV/SA _______________ |
9,450,000 | -- | -- | 9,450,000 |
1 Share capital on 31.12.2017: € 35,000,000.00, represented by 35,000,000 shares with a nominal value of € 1.00 each. 2 Share capital on 30.06.2018: € 35,000,000.00, represented by 35,000,000 shares with a nominal value of € 1.00 each.
| Shareholders Holders of at least 50% |
Shares | ||||
|---|---|---|---|---|---|
| Held 1 31.12.2017 |
Purchased 2018 |
Sold 2018 |
Held 2 30.06.2018 |
||
| Salvador Caetano – Auto, SGPS, S.A. _______________ |
22.777.241 | 100.751 | -- | 22.877.992 |
1 Share capital on 31.12.2017: € 35,000,000.00, represented by 35,000,000 shares with a nominal value of € 1.00 each. 2 Share capital on 30.06.2018: € 35,000,000.00, represented by 35,000,000 shares with a nominal value of € 1.00 each.
(Under the terms of Regulation 5/2008, issued by the CMVM)
On 30 June, 2018, the shareholders with qualified shareholdings in the company's share capital are as follows:
| SHAREHOLDER ______________ |
Shares | % of voting rights |
|---|---|---|
| Salvador Caetano - Auto - SGPS, S.A. | 22,877,992 | 65.365 |
| Toyota Motor Europe NV/SA | 9,450,000 | 27.000 |
| ASSETS | Notes | 30/06/2018 | 31/12/2017 |
|---|---|---|---|
| NON-CURRENT ASSETS: | |||
| Goodwill Intangible assets Tangible fixed assets Investment properties Instruments at fair value through capital Deferred tax assets Accounts receivable Total non-current assets |
7 8 5 6 9 14 11 |
611.997 357.275 117.928.433 14.914.345 3.856.490 2.223.827 561.939 140.454.306 |
611.997 412.847 97.821.610 16.363.198 3.732.500 2.313.378 169.252 121.424.782 |
| CURRENT ASSETS: Inventories Accounts receivable Other debtors Other current assets |
10 11 12 13 |
87.792.478 60.945.097 9.650.001 3.159.272 |
96.002.214 52.022.943 6.541.709 5.221.453 |
| Cash and cash equivalents Total current assets |
4 | 5.941.327 167.488.175 |
17.267.570 177.055.889 |
| Total assets | 307.942.481 | 298.480.671 | |
| SHAREHOLDERS' EQUITY & LIABILITIES | |||
| EQUITY: Share capital Legal reserve Revaluation reserves Translation reserves Fair value reserves - Instruments at fair value through capital Other reserves Net income |
15 | 35.000.000 7.498.903 6.195.184 (1.695.238) 775.808 76.061.568 7.090.430 130.926.655 |
35.000.000 7.498.903 6.195.184 (1.695.238) 651.818 73.723.263 9.338.305 130.712.235 |
| Non-controlling interests | 16 | 1.460.183 | 1.387.418 |
| Total equity LIABILITIES: NON-CURRENT LIABILITIES: Loans Defined benefit obligations Provisions Deferred tax liabilities Total non-current liabilities |
17 22 23 14 |
132.386.838 29.878.673 9.732.672 623.859 1.635.144 41.870.348 |
132.099.653 26.914.001 8.981.000 514.525 1.635.144 38.044.670 |
| CURRENT LIABILITIES: Loans Accounts payable Other creditors Income Tax Payable Other current liabilities Total current liabilities |
17 18 19 20 21 |
51.194.742 38.666.258 18.881.977 1.787.661 23.154.657 133.685.295 |
53.024.793 40.256.759 13.207.610 1.716.581 20.130.605 128.336.348 |
| Total liabilities | 175.555.643 | 166.381.018 | |
| Total liabilities and shareholder' equity | 307.942.481 | 298.480.671 |
The notes to the financial statements integrate this statement for the period ending at 30 June 2018.
CHARTERED ACCOUNTANT BOARD OF DIRECTORS ALEXANDRA MARIA PACHECO GAMA JUNQUEIRA JOSE REIS DA SILVA RAMOS –President
MARIA ANGELINA MARTINS CAETANO RAMOS SALVADOR ACÁCIO MARTINS CAETANO MIGUEL PEDRO CAETANO RAMOS NOBUAKI FUJII MATTHEW PETER HARRISON RUI MANUEL MACHADO DE NORONHA MENDES
| Operating Income: Sales 25 223.284.186 190.303.467 Services rendered 25 13.748.275 Other operating income 28 24.656.444 Variation of products 10 (2.062.477) 259.626.428 Operating expenses: Cost of sales 10 (192.764.860) External supplies and services 26 (21.658.619) Payroll expenses 27 (20.699.974) Depreciations and amortizations 5, 6 and 8 (10.927.172) Provisions 23 (175.543) Impairment losses 23 (338.579) Other operating expenses 28 (2.334.394) (248.899.141) Operational Income 10.727.287 Expense and financial losses 29 (874.000) Income and financial gains 29 4.891 Profit before taxation 9.858.178 Income tax for the year 24 (2.694.983) Net profit for the period 7.163.195 Net profit for the period from continuing operations attributable to: Equity holders of the parent 7.090.430 Non-controlling interests 72.765 7.163.195 5.125.476 Net profit for the period from discontinued operations attributable to: Equity holders of the parent - Non-controlling interests - - Net profit for the period attributable to: Equity holders of the parent 7.090.430 5.059.897 Non-controlling interests 72.765 7.163.195 |
Notes | 30/06/2018 | 30/06/2017 |
|---|---|---|---|
| 11.564.096 | |||
| 20.567.657 | |||
| (1.194.186) | |||
| 221.241.034 | |||
| (163.306.573) | |||
| (20.216.211) | |||
| (19.294.651) | |||
| (8.728.827) | |||
| (94.828) | |||
| 92.732 | |||
| (1.418.139) | |||
| (212.966.497) | |||
| 8.274.537 | |||
| (1.171.317) | |||
| 30.697 | |||
| 7.133.917 | |||
| (2.008.441) | |||
| 5.125.476 | |||
| 5.059.897 | |||
| 65.579 | |||
| - | |||
| - | |||
| - | |||
| 65.579 | |||
| 5.125.476 | |||
| Earnings per share: | |||
| from continuing operations 37 0,205 0,146 |
|||
| from discontinued operations - - |
|||
| Basic 0,205 0,146 |
|||
| from continuing operations 37 0,205 0,146 from discontinued operations - - |
The notes to the financial statements integrates this statement for the period ending at 30 June 2018.
Diluted 0,205 0,146
CHARTERED ACCOUNTANT BOARD OF DIRECTORS
ALEXANDRA MARIA PACHECO GAMA JUNQUEIRA JOSE REIS DA SILVA RAMOS –President MARIA ANGELINA MARTINS CAETANO RAMOS SALVADOR ACÁCIO MARTINS CAETANO MIGUEL PEDRO CAETANO RAMOS NOBUAKI FUJII MATTHEW PETER HARRISON RUI MANUEL MACHADO DE NORONHA MENDES
(Amounts in Euros)
| Equ ity attr |
ibu tab le t o th |
nt c e p are om |
pan y |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sh are Ca ital p |
Leg al Re ser ves |
Rev alu atio n Re ser ves |
Tra nsl atio n Re ser ves |
Fai lue r va Re ser ves |
Oth er Re ser ves |
Tot al Re ser ves |
Ne t Pro fit |
Su bto tal |
No ont roll ing n-c Inte ts res |
Tot al |
|
| Ba lan 31 of De ber 20 16 at ces cem |
35. 000 .00 0 |
98. 903 7.4 |
6.1 95. 184 |
( 1.6 95. 238 ) |
402 6 .44 |
73. 024 .66 1 |
85. 425 .95 6 |
5.9 50. 756 |
126 .37 6.7 12 |
1.2 94. 261 |
127 .67 0.9 73 |
| Ch in t he iod ang es per : Ap lica tion of the lida ted t in e 2 016 p co nso ne com Ins fair lue thr h c ital han tru nts at me va oug ap c ges |
- - - |
- - - |
- - - |
- - - |
- 102 .57 0 102 .57 0 |
5.9 50. 756 - 5.9 50. 756 |
5.9 50. 756 102 .57 0 6.0 53. 326 |
( 5.9 50. 756 ) - ( 5.9 50. 756 ) |
- 102 .57 0 102 .57 0 |
- - - |
- 102 .57 0 102 .57 0 |
| Co lida ted ofit for the riod t pr nso ne pe Co lida ted reh ive inc nso co mp ens om e |
- - |
- - |
- - |
- - |
- 102 .57 0 |
- - |
- 102 .57 0 |
5.0 59. 897 5.0 59. 897 |
5.0 59. 897 5.1 62. 467 |
65. 579 65. 579 |
5.1 25. 476 5.2 28. 046 |
| Tra ctio wit h e ity hol der nsa ns qu s Dis trib d d ivid end ute s |
- | - | - | - | - | ( 5.2 50. 000 ) |
( 5.2 50. 000 ) |
- | ( 5.2 50. 000 ) |
- | ( 5.2 50. 000 ) |
| Ba lan of Ju at 30 201 7 ces ne |
35. 000 .00 0 |
7.4 98. 903 |
6.1 95. 184 |
( ) 1.6 95. 238 |
505 .01 6 |
73. 725 .41 7 |
86. 229 .28 2 |
5.0 59. 897 |
126 .28 9.1 79 |
1.3 59. 840 |
127 .64 9.0 19 |
| Ba lan 31 of De ber 20 17 at ces cem |
35. 000 .00 0 |
7.4 98. 903 |
6.1 95. 184 |
( 1.6 95. 238 ) |
651 .81 8 |
73. 723 .26 3 |
86. 373 .93 0 |
9.3 38. 305 |
130 .71 2.2 35 |
1.3 87. 418 |
132 .09 9.6 53 |
| Ch in t he iod ang es per : Ap lica tion of the lida ted t in e 2 017 p co nso ne com Ins fair lue thr h c ital ch tru nts at me va oug ap ang es |
- - - |
- - - |
- - - |
- - - |
- 123 .99 0 123 .99 0 |
9.3 38. 305 - 9.3 38. 305 |
9.3 38. 305 123 .99 0 9.4 62. 295 |
( ) 9.3 38. 305 - ( 9.3 38. 305 ) |
- 123 .99 0 123 .99 0 |
- - - |
- 123 .99 0 123 .99 0 |
| Co lida ted ofit for the riod t pr nso ne pe Tot al c hen siv e in e fo r th om pre com e y ear |
- - |
- - |
- - |
- - |
- 123 .99 0 |
- - |
- 123 .99 0 |
7.0 90. 430 7.0 90. 430 |
7.0 90. 430 7.2 14. 420 |
72. 765 72. 765 |
7.1 63. 195 7.2 87. 185 |
| Tra ctio wit h e ity hol der nsa ns qu s Dis trib d d ivid end ute s |
- | - | - | - | - | ( 7.0 00. 000 ) |
( 7.0 00. 000 ) |
- | ( 7.0 00. 000 ) |
- | ( 7.0 00. 000 ) |
| Ba lan 30 of Ju 201 8 at ces ne |
35. 000 .00 0 |
7.4 98. 903 |
6.1 95. 184 |
( 1.6 95. 238 ) |
775 .80 8 |
76. 061 .56 8 |
88. 836 .22 5 |
7.0 90. 430 |
130 .92 6.6 55 |
1.4 60. 183 |
132 .38 6.8 38 |
The notes to the financial statements integrates this statement for the period ending at 30 June 2018.
CHARTERED ACCOUNTANTALEXANDRA MARIA PACHECO GAMA JUNQUEIRA JOSE REIS DA SILVA RAMOS –President
BOARD OF DIRECTORSMARIA ANGELINA MARTINS CAETANO RAMOS SALVADOR ACÁCIO MARTINS CAETANO MIGUEL PEDRO CAETANO RAMOS NOBUAKI FUJIIMATTHEW PETER HARRISONRUI MANUEL MACHADO DE NORONHA MENDES
(Amounts in Euros)
| 30/06/2018 | 30/06/2017 | |
|---|---|---|
| Consolidated net profit for the period, including non-controlling interests | 7.163.195 | 5.125.476 |
| Components of other consolidated comprehensive income, net of tax, | ||
| that could not be recycled by profit and loss: | ||
| Instruments at fair value through capital changes (Note 9) | 123.990 | 102.570 |
| Consolidated comprehensive income | 7.287.185 | 5.228.046 |
| Attributable to: | ||
| Equity holders of the parent company | 7.214.420 | 5.162.467 |
| Non-controlling interests | 72.765 | 65.579 |
The notes to the financial statements integrate this statement for the period ending at 30 June 2018.
CHARTERED ACCOUNTANT BOARD OF DIRECTORS ALEXANDRA MARIA PACHECO GAMA JUNQUEIRA JOSE REIS DA SILVA RAMOS –President
MARIA ANGELINA MARTINS CAETANO RAMOS SALVADOR ACÁCIO MARTINS CAETANO MIGUEL PEDRO CAETANO RAMOS NOBUAKI FUJII MATTHEW PETER HARRISON RUI MANUEL MACHADO DE NORONHA MENDES
AT 30 JUNE 2018 AND 2017
(Amounts in Euros)
| OPERATING ACTIVITIES | Jun/18 | Jun/17 | |||
|---|---|---|---|---|---|
| Collections from Customers Payments to Suppliers Payments to Employees |
Operating Flow | 227.720.566 (205.997.681) (14.698.901) |
7.023.984 | 205.161.581 (179.084.646) (13.855.387) |
12.221.548 |
| Payments of Income Tax Other Collections/Payments Related to Operating Activities |
(2.533.214) (266.051) |
(1.040.628) (11.518.187) |
|||
| Cash Flow from Operating Activities | 4.224.719 | (337.267) | |||
| INVESTING ACTIVITIES | |||||
| Collections from: Investments Properties Tangible Fixed Assets Interest and Other income |
1.730.000 388.220 |
2.118.220 | 106.630 | 106.630 | |
| Payments to: Investments Investments Properties Tangible Fixed Assets Intangible Assets |
(1.323.753) (38.045) |
(1.361.798) | (996.674) | (996.674) | |
| Cash Flow from Investment Activities | 756.422 | (890.044) | |||
| FINANCING ACTIVITIES | |||||
| Collections from: Loans |
20.582.307 | 20.582.307 | 9.600.000 | 9.600.000 | |
| Payments to: Loans Lease Down Payments Interest and Other costs Dividends |
(25.583.936) (3.402.365) (908.479) (6.994.911) |
(36.889.691) | (6.959.127) (2.200.242) (1.153.562) (5.262.349) |
(15.575.280) | |
| Cash Flow from Financing Activities | (16.307.384) | (5.975.280) | |||
| CASH | |||||
| Cash and Cash Equivalents at Beginning of Period (Note 4) Cash and Cash Equivalents at End of Period (Note 4) |
17.267.570 5.941.327 |
14.556.190 7.353.599 |
|||
| Net Flow in Cash Equivalents | (11.326.243) | (7.202.591) |
CHARTERED ACCOUNTANT BOARD OF DIRECTORS ALEXANDRA MARIA PACHECO GAMA JUNQUEIRA JOSE REIS DA SILVA RAMOS –President MARIA ANGELINA MARTINS CAETANO RAMOS SALVADOR ACÁCIO MARTINS CAETANO MIGUEL PEDRO CAETANO RAMOS NOBUAKI FUJII MATTHEW PETER HARRISON
RUI MANUEL MACHADO DE NORONHA MENDES
(Amounts in Euros)
Toyota Caetano Portugal, S.A. ("Toyota Caetano" or "Company") was incorporated in 1946, has its headquarters in Vila Nova de Gaia, and is the Parent Company of a Group of companies ("Toyota Caetano Group" or "Group"), which mainly develop economic activities included in the automotive sector, namely the import, assembly and commercialization of vehicles, sale and rental of industrial equipment forklifts, sale of vehicles parts, as well as the corresponding technical assistance.
Toyota Caetano Portugal, S.A., belongs to the Salvador Caetano Group (led by Grupo Salvador Caetano S.G.P.S., S.A.), being held directly by Salvador Caetano Auto, S.G.P.S., S.A., since the end of the year of 2016.
Toyota Caetano Group develops its activity mainly in Portugal and Cape Verde.
Toyota Caetano shares are listed in Euronext Lisbon since October 1987.
As of June 30, 2018, the companies included in Toyota Caetano Group, their headquarters and the abbreviations used, are mentioned in Note 3.
The attached financial statements are stated in Euros (rounding by unit), as this is the functional currency used in the economic environment where the Group operates. Foreign operations and transactions are included in the consolidated financial statements in accordance with the policy described in Note 2.3.
The basis of presentation and the main accounting policies adopted in the preparation of the consolidated financial statements are as follows:
These financial statements relate to the consolidated financial statements of Toyota Caetano Group and were prepared according to the IFRS – International Financial Reporting Standards, as issued by the International Accounting Standards Board ("IASB"), the International Accounting Standards (IAS), as issued by the International Accounting Standards Committee ("IASC"), and its respective interpretations - IFRIC and SIC, as issued, respectively, by the International Financial Reporting Interpretations Committee ("IFRIC") and by the Standing Interpretation Committee ("SIC"), that have been endorsed by the European Union, being effective for the annual periods beginning on or after January 1, 2018.
The accompanying consolidated financial statements have been prepared on a going concern basis and having as basis the principle of the historical cost and, in the case of some financial instruments, fair value, based on the accounting records of the companies included in consolidation (Note 4).
The following standards, interpretations, amendments and revisions endorsed by the European Union and mandatory in the fiscal years beginning on or after January 1, 2018, were adopted by the first time in the fiscal year ended at June 30, 2018:
a) Changes to accounting standards that became effective as of January 1, 2018:
b) Standards that have been published and are mandatory for the accounting periods beginning on or after January 1, 2019 and were already endorsed by the European Union and the entity decide not to adopt in advance:
c) Standards (new and amendments) and interpretations that have been published and are mandatory for the accounting periods beginning on or after January 1, 2019, but are not yet endorsed by the European Union:
IAS 19 (amendment), Plan amendment, Curtailment or Settlement' (effective for annual periods beginning on or after 1 January 2019). This amendment is still subject to endorsement by the European Union. This amendment requires an entity to: i) use updated assumptions to determine the current service cost and net interest for the remaining period
(Amounts in Euros)
after amendment, reduction or settlement of the plan; and ii) recognize in the income statement as part of the cost of past services, or as a gain or loss in the settlement, and in Other comprehensive income, any reduction in the excess of coverage, even if the excess of coverage had not been previously recognized, due to the impact of the asset ceiling. It is not expected significant impact of future adoption of this improvement on the Group financial statements.
(ii) Interpretations:
IFRIC 23 (new), 'Uncertainty over income tax treatment' (effective for annual periods beginning on or after 1 January 2019). This interpretation is still subject to endorsement by the European Union. This is an interpretation of IAS 12 - 'Income tax', referring to the measurement and recognition requirements to be applied when there is uncertainty as to the acceptance of an income tax treatment by the tax authorities. In the event of uncertainty as to the position of the tax authority on a specific transaction, the entity shall make its best estimate and record the income tax assets or liabilities under IAS 12, and not under IAS 37 – 'Provisions, contingent liabilities and contingent assets', based on the expected value or the most probable value. The application of IFRIC 23 may be retrospective or retrospective modified. It is not expected significant impact of future adoption of this interpretation on the Group financial statements.
The accompanying financial statements were prepared in accordance with the accounting policies disclosed in the notes to the consolidated financial statements as of June 30, 2018.
The Group's activity is exposed to a variety of financial risks, such as market risk (including currency risk, interest rate risk and price risk), credit risk and liquidity risk. These risks arise from the unpredictability of financial markets that affect the capacity of projected cash flows and profits subject to a perspective of long term ongoing. Management seeks to minimise potential adverse effects that derive from that uncertainty in its financial performance.
The financial risks management is controlled by Toyota Caetano financial department, according to the policies established by the Group Board of Directors. The Board of Directors has established the main principles of global risk management as well as specific policies for some areas, as interest rate risk and credit risk. As mentioned above, these principles and policies are properly described in the notes to the consolidated financial statements as of December 31, 2017.
In this context, we presented below some risk indicators as of June 30, 2018, considered particularly relevant:
The Group operates internationally and has a subsidiary operating in Cape Verde. The group selects a functional currency for each subsidiary (Cape Verde Escudo, for the subsidiary Caetano Auto CV, S.A.), corresponding to the currency of the economical environment and the ones that better represents its cash flows composition. Foreign currency risk arises mainly from future commercial transactions, as a result of purchases and sales of products and services in a different currency than the functional currency used by each Company.
Foreign currency risk management policies seek to minimize the volatility of investments and transactions made in foreign currencies, aiming to reduce Group's results impact to changes in foreign exchange rates. The Group uses derivative instruments (currency forwards), as the management of foreign currency risk.
The Group foreign currency risk management hedge policies are decided casuistically, considering the foreign currency and country specific circumstances (as at June 30, 2018 and December 31, 2017 and June 30, 2017, this situation is not applicable to any of the Group Subsidiaries).
Foreign currency risk related to the foreign subsidiaries financial statements translation, also named translation risk, presents the impact on net equity of the Holding Company, due to the translation of foreign subsidiaries financial statements.
Foreign subsidiaries assets and liabilities are translated into Euros using the exchange rates at statement of financial position date, and gains and losses in the income statement are translated into Euros using the average exchange rate of the year. Resulting exchange differences are recorded in equity caption "Translation reserves".
The Group's assets and liabilities amounts (expressed in Euros) recorded in a different currency from Euro at June 30, 2018 and December 31, 2017 and June 30, 2017 can be summarized as follows:
| Assets | Liabilities | |||||
|---|---|---|---|---|---|---|
| Jun-18 | Dec-17 | Jun-17 | Jun-18 | Dec-17 | Jun-17 | |
| Cape Verde Escudo (CVE) | 7.071.535 | 7.581.776 | 6.771.197 | 2.475.350 | 3.275.834 | 2.532.613 |
| Great Britain Pounds (GBP) | - | - | - | - | 31 | - |
| Japanese Yen (JPY) | 126.236 | - | - | 692.231 | 617.636 | 410.151 |
The sensitivity of the Group to foreign exchange rate changes can be summarized as follows (increases/decreases):
| Jun-18 | Dec-17 | ||||
|---|---|---|---|---|---|
| Variation | Net Income Equity |
Net Income | Equity | ||
| Japanese yen (JPY) | 5% | (34.612) | - | (30.882) | - |
The group is exposed to the changing in raw material's prices used on production processes, namely auto parts. However, considering that the acquisition of those raw materials is not in accordance with a price quoted on an exchange market or formed on a volatile market, the price risk is not considered as being significant.
(Amounts in Euros)
During 2018 and 2017, the Group has been exposed to the risk of variation of 'instruments at fair value through capital" prices. At June 30, 2018 and December 31, 2017 and June 30, 2017, the referred caption is composed only by shares of the closed property investment Fund Cimóvel – Fundo de Investimento Imobiliário Fechado (Real Estate Investment Fund).
The Group's sensitivity to price variations in "instruments at fair value through capital" can be summarized as follows (increases/decreases):
| Jun-18 | Dec-17 | Jun-17 | |||||
|---|---|---|---|---|---|---|---|
| Variation | Net Income | Equity | Net Income | Equity | Net Income | Equity | |
| CIMOVEL FUND | 10% | - | 378.975 | - | 366.576 | - | 351.896 |
| CIMOVEL FUND | -10% | - | (378.975) | - | (366.576) | - | (351.896) |
Toyota Caetano debt is indexed to variable interest rates, exposing the total cost of debt to a high risk of volatility. The impact of this volatility on the Group's results and shareholders´ equity mitigated due to the effect of the following factors: (i) possible correlation between the market interest rate levels and economic growth, having a positive effect on the other lines of the Group's consolidated results (particularly operational), thus partially offsetting the increased financial costs ("natural hedge") and (ii) the availability of consolidated liquidity or cash, also remunerated at variable rates.
Toyota Caetano Board of Directors approves the terms and conditions of the funding, analysing the debt structure, the inherent risks and the different options available in the market, particularly considering the type of interest rates (fixed / variable) and, permanently monitoring conditions and alternatives existing in the market, and decides upon the contracting of occasional interest rate hedging derivative financial instruments.
The sensitivity analyses presented below was based on exposure to changes in interest rates for financial instruments at the statement of financial position date. For floating rate liabilities, the analysis is prepared assuming the following:
The sensitivity analyses are based on a change in an assumption while holding all other assumptions constant. In practice, this is unlikely to occur, and changes in some assumptions may be correlated.
| Jun-18 | Dec-17 | Jun-17 | |||||
|---|---|---|---|---|---|---|---|
| Variation | Net Income | Equity | Net Income | Equity | Net Income | Equity | |
| Loans-Mutual Contract | 0,5 p.p. | - | - | 35.000 | - | - | - |
| Guaranteed account | 0,5 p.p. | 25.000 | - | 25.000 | - | - | - |
| Bank Credits | 0,5 p.p. | - | - | 2.649 | - | - | - |
| Commercial Paper | 0,5 p.p. | 154.500 | - | 172.000 | - | 112.000 | - |
| Long-term Bank Loan | 0,5 p.p. | 75.000 | - | 50.000 | - | 95.000 | - |
| Confirming | 0,5 p.p. | - | - | - | - | 45.910 | - |
| Total | 254.500 | 284.649 | - | 252.910 | - | ||
| Loans-Mutual Contract | (0,5 p.p.) | - | (35.000) | - | - | - | |
| Guaranteed account | (0,5 p.p.) | (25.000) | (25.000) | - | - | - | |
| Bank Credits | (0,5 p.p.) | - | - | (2.649) | - | - | - |
| Commercial Paper | (0,5 p.p.) | (154.500) | - | (172.000) | - | (112.000) | - |
| Long-term Bank Loan | (0,5 p.p.) | (75.000) | - | (50.000) | - | (95.000) | - |
| Confirming | (0,5 p.p.) | - | - | - | - | (45.910) | - |
| Total | (254.500) | - | (284.649) | - | (252.910) | - | |
Group's sensitivity to changes in interest rates is summarized as follows (increases/(decreases)):
The above analysis does not include the consideration of the hedging (swap) financial instrument agreed by the Group to face the interest rates variation and the figures are presented on an annual basis.
Liquidity risk is defined as the risk that the Group could not be able to settle or meet its obligations on time or at a reasonable price.
The existence of liquidity in the Group requires the definition of some parameters for the efficient and secure management of liquidity, enabling maximisation of the return obtained and minimisation of the opportunity costs relating to the liquidity, from a safety and efficient way.
Toyota Caetano Group liquidity risk management has a threefold objective:
(i) Liquidity, which is to ensure permanent access in the most efficient way to sufficient funds to cover current payments on the respective maturity dates, as well as any unexpected requests for funds;
(ii) Safety, which is the minimisation of the probability of default in the repayment of any application in funds; and
(iii) Financial efficiency, which is ensuring that the Companies maximise the value / minimize the opportunity cost of holding excess liquidity in the short-term.
All excess liquidity is applied in short-term debt amortization, according to economic and financial reasonableness criteria.
As of June 30, 2018 and December 31, 2017, the Group presents a net debt of 75.132.088 Euros and 62.671.024 Euros, respectively, divided between current and non-current loans (Note 17) and cash and cash equivalents (Note 4), agreed with the different financial institutions.
(Amounts in Euros)
The main objective of the Board is to assure the continuity of the operations, providing an adequate remuneration to shareholders and the correspondent benefits to the rest of the stakeholders of the company. For the prosecution of this objective it is fundamental that a careful management of funds invested in the business is assured, trying to keep an optimal capital structure, in order to achieve the desired reduction of the cost of capital. With the purpose of maintaining an adequate capital structure, the Board can propose to the shareholders the measures considered necessary.
The company tries to maintain a level of equity considered adequate to the business characteristics, in order to assure continuity and expansion of the business. The capital structure balance is monitored through the financial leverage ratio, defined as net debt/ (net debt + equity).
| Jun-18 | Dec-17 | Jun-17 | |
|---|---|---|---|
| Debt | 81.073.415 | 79.938.794 | 70.136.895 |
| Cash and cash equivalents | (5.941.327) | (17.267.570) | (7.353.599) |
| Net Debt | 75.132.088 | 62.671.224 | 62.783.296 |
| Equity | 132.386.838 | 132.099.653 | 127.649.019 |
| Leverage Ratio | 36,20% | 32,18% | 32,97% |
The gearing remains between acceptable levels, as established by management.
Credit risk refers to the risk that the counterpart will default on its contractual obligations resulting in financial loss to the Group.
The Group's exposure to the credit risk is mainly associated to the receivable accounts of its ordinary activities. Before accepting new clients, the company obtains information from credit rating agencies and makes internal analysis to the collection risk and contingent processes through specific credit and legal departments, attributing credit limits by client, based on the information received.
Risk management seeks to guarantee an effective collection of its credits in the terms negotiated without impact on the financial Group's health. This risk is regularly monitored, being Management's objective (i) to impose credit limits to customers, considering the number of days of sales outstanding, individually or on groups of customers, (ii) control credit levels and (iii) perform regular impairment analysis. The Group obtains credit guarantees whenever the customers' financial situation demands.
Regarding independent dealership customers, the Group requires guarantees "on first demand", that, as disclosed in the notes to the consolidated financial statements of December 31, 2017, whenever these amounts are exceeded, these customers' supplies are suspended.
The adjustments for accounts receivable are calculated considering (a) the client risk profile, (b) the average time of receipt, (c) the client financial situation. The movements of these adjustments for the periods ending at June 30, 2018 and 2017 are stated in Note 23.
At June 30, 2018, the Group considers that there is no need for additional impairment losses, besides the amounts registered on those dates and stated, briefly, in Note 23.
The amount of customers and other debtors in financial statements, which is net of impairment losses, represents the maximum exposure of the Group to credit risk.
| Deposits Long Term Rating | Rating Agency | Value |
|---|---|---|
| A1 | Moody's | 98.549 |
| A3 | Moody's | 496.535 |
| B1 | Moody's | 2.904.835 |
| B3 | Moody's | 549.581 |
| Ba1 | Moody's | 33.843 |
| Ba3 | Moody's | 221.903 |
| Baa1 | Moody's | 113.038 |
| Baa3 | Moody's | 440.267 |
| Caa1 | Moody's | 177.626 |
| Others without rating assigned | Others without rating assigned | 785.407 |
| Total | 5.821.584 |
The following table presents, on June 30, 2018, the credit quality of bank deposits:
The ratings presented correspond to ratings assigned by the Rating Agency Moody's.
Exchange rates used in the conversion of foreign affiliated companies, as of June 30, 2018 and December 31, 2017 were as follows:
| 30-06-2018 Final Exchange |
Average Exchange | Exchange Rate at | Final Exchange | ||
|---|---|---|---|---|---|
| Currency | Rate for Jun-18 | Rate for Jun-18 | the Date of Incorporation | rate for Dec-17 | |
| Caetano Auto CV, S.A. | CVE | 0,009069 | 0,009069 | 0,009069 | 0,009069 |
| Captions | Balance Sheet except Shareholders |
Income Statement | Share Capital | Retained Earnings |
| 31-12-2017 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Final Exchange | Average Exchange | Exchange Rate at | Final Exchange | |||||||
| Currency | Rate for Dec-17 | Rate for Dec-17 | the Date of Incorporation | rate for Dec-16 | ||||||
| Caetano Auto CV, S.A. | CVE | 0,009069 | 0,009069 | 0,009069 | 0,009069 | |||||
| Captions | Balance Sheet except Shareholders |
Income Statement | Share Capital | Retained Earnings |
(Amounts in Euros)
The affiliated companies included in consolidation by the full consolidation method and share of capital held as of June 30, 2018 and December 31, 2017, are as follows:
| Companies | Effective | ||
|---|---|---|---|
| Percentage Held | |||
| Jun-18 | Dec-17 | ||
| Toyota Caetano Portugal, S.A. | Parent Company | ||
| Saltano - Investimentos e Gestão (S.G.P.S.), S.A. | 99,98% | 99,98% | |
| Caetano Auto CV, S.A. | 81,24% | 81,24% | |
| Caetano Renting, S.A. | 99,98% | 99,98% | |
| Caetano - Auto, S.A. | 98,40% | 98,40% |
These subsidiaries were included in the consolidated financial statements using the full consolidation method, as established in IFRS 10 – "Consolidated Financial Statements" (subsidiary control through the major voting rights and exposure to variable returns in relevant activities).
As of June 30, 2018, December 31, 2017 and June 30, 2017 cash and cash equivalents detail was the following:
| Jun-18 | Dec-17 | Jun-17 | |
|---|---|---|---|
| Cash | 119.743 | 122.985 | 103.963 |
| Bank Deposits | 5.821.584 | 17.144.585 | 7.249.636 |
| 5.941.327 | 17.267.570 | 7.353.599 | |
The Company and its affiliates have available credit facilities as of June 30, 2018 amounting to approximately 66 Million Euros (of which have been utilized 52 Million Euros), which can be used in future operational activities and to fulfil financial commitments. There are no restrictions on the use of these facilities. This amount is invested in different financial institutions, with no excessive concentration in any of them.
(Amounts in Euros)
During the six-month period ended as of June 30, 2018 and 2017, the movement in tangible fixed assets, as well as in the respective accumulated depreciation and impairment losses, was as follows:
| 30-06-2018 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Land | Buildings and Other Constructions |
Machinery and Equipment |
Transport Equipment |
Administrative Equipment |
Other Fixed Assets |
Tangible assets in Progress |
Total | |
| Gross Assets: | ||||||||
| Opening Balances | 16.443.805 | 89.685.756 | 61.157.213 | 80.675.357 | 8.409.708 | 4.451.433 | 291.742 | 261.115.014 |
| Additions | 16.709 | 603.459 | 433.899 | 38.376.921 | 184.101 | 33.757 | 23.063 | 39.671.909 |
| Disposals and Write-offs | (5.344) | (620.587) | (398.891) | (12.380.260) | (243.578) | (10.638) | - | (13.659.298) |
| Ending Balances | 16.455.170 | 89.668.628 | 61.192.221 | 106.672.018 | 8.350.231 | 4.474.552 | 314.805 | 287.127.625 |
| Accumulated Depreciation and Impairment losses: |
||||||||
| Opening Balances | - | 61.197.250 | 56.632.165 | 33.601.857 | 7.678.403 | 4.183.729 | - | 163.293.404 |
| Depreciations | - | 1.052.710 | 465.436 | 8.957.032 | 82.673 | 30.903 | - | 10.588.754 |
| Disposals and Write-offs | - | (431.089) | (363.025) | (3.656.181) | (228.472) | (4.199) | - | (4.682.966) |
| Ending Balances | - | 61.818.871 | 56.734.576 | 38.902.708 | 7.532.604 | 4.210.433 | - | 169.199.192 |
| Net Tangible Fixed Assets | 16.455.170 | 27.849.757 | 4.457.645 | 67.769.310 | 817.627 | 264.119 | 314.805 | 117.928.433 |
| 30-06-2017 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Land | Buildings and Other Constructions |
Machinery and Equipment |
Transport Equipment |
Administrative Equipment |
Other Fixed Assets |
Tangible assets in Progress |
Total | |
| Gross Assets: | ||||||||
| Opening Balances | 16.471.765 | 91.068.416 | 60.432.512 | 64.700.926 | 8.124.372 | 4.370.111 | 9.400 | 245.177.502 |
| Additions | 157.500 | 779.153 | 322.208 | 31.843.619 | 90.308 | 32.124 | 59.488 | 33.284.400 |
| Disposals and Write-offs | - | - | (4.684) | (9.236.711) | - | - | (28.200) | (9.269.595) |
| Ending Balances | 16.629.265 | 91.847.569 | 60.750.036 | 87.307.834 | 8.214.680 | 4.402.235 | 40.688 | 269.192.307 |
| Accumulated Depreciation and Impairment losses: |
||||||||
| Opening Balances | - | 61.185.509 | 55.591.865 | 30.504.452 | 7.512.127 | 4.119.149 | - | 158.913.102 |
| Depreciations | - | 1.132.993 | 509.977 | 6.275.183 | 74.792 | 31.155 | - | 8.024.100 |
| Disposals and Write-offs | - | - | (4.684) | (3.427.127) | - | - | - | (3.431.811) |
| Transfer | - | (25) | - | - | - | - | - | (25) |
| Ending Balances | - | 62.318.477 | 56.097.158 | 33.352.508 | 7.586.919 | 4.150.304 | - | 163.505.366 |
| Net Tangible Fixed Assets | 16.629.265 | 29.529.092 | 4.652.878 | 53.955.326 | 627.761 | 251.931 | 40.688 | 105.686.941 |
The movements registered in item "Transport Equipment" mainly refer to vehicles and forklifts that are being used by the Group as well as being rented, under operating lease, to clients.
Management believes that a possible change (within a scenario of normal) in the main assumptions used in calculating the fair value will not result in impairment losses, apart from the loss already registered.
As of June 30, 2018 and December 31, 2017, the assets acquired through financial leases are presented as follows:
| Jun-18 | ||||||
|---|---|---|---|---|---|---|
| Accumulated Gross Assets Depreciation Net Tangible Assets |
||||||
| Tangible Fixed Assets | 47.411.390 | 18.351.925 | 29.059.465 |
| Dec-17 | |||
|---|---|---|---|
| Gross Assets | Accumulated Depreciation |
Net Tangible Assets | |
| Tangible Fixed Assets | 38.347.047 | 15.416.229 | 22.930.819 |
As of June 30, 2018, December 31, 2017 and June 30, 2017, the caption "Investment properties" refers to real estate assets held to obtain gains through its rental or for capital gain purposes. These real estate assets are recorded at acquisition cost.
Rentals related to "Investment properties" are recorded in the caption "Other Operating Income" and amounted to 1.747.634 Euros as the six-month period ended as of June 30, 2018 (1.815.019 Euros as of June 30, 2017) (Note 29).
Additionally, in according with appraisals reported to December 31, 2017, the fair value of those investment properties amounts to, approximately, 49 million Euros.
Management believes that a possible change (within a scenario of normal) in the main assumptions used in calculating the fair value will not result in impairment losses, beyond from losses recognized in previous years.
The real estate assets recorded in the caption "Investment properties" as of June 30, 2018 and December 31, 2017 is made up as follows:
| Jun-18 | Dec-17 | |||||
|---|---|---|---|---|---|---|
| Location | Net accounting value |
Fair Value | Appraisal | Net accounting value |
Fair Value | Appraisal |
| Vila Nova de Gaia - Av. da República | 84.202 | 1.192.400 | Internal | 84.202 | 1.192.400 | Internal |
| Braga - Av. da Liberdade | 101 | 1.355.000 | Internal | 201 | 1.355.000 | Internal |
| Porto - Rua do Campo Alegre | 793.566 | 2.984.000 | External | 818.315 | 2.984.000 | External |
| Viseu - Teivas | 787.895 | 896.000 | Internal | 813.132 | 896.000 | Internal |
| Óbidos - Casal do Lameiro | - | - | Internal | 57.867 | 1.400.000 | Internal |
| Castro Daire - Av. João Rodrigues Cabrilho | 24.963 | 58.000 | Internal | 25.512 | 58.000 | Internal |
| Caldas da Rainha - Rua Dr. Miguel Bombarda | 17.531 | 85.000 | Internal | 17.531 | 85.000 | Internal |
| Viseu - Quinta do Cano | 1.718.370 | 1.625.750 | Internal/External | 1.726.300 | 1.625.750 | Internal/External |
| Amadora - Rua Elias Garcia | 179.288 | 149.000 | Internal | 181.017 | 149.000 | Internal |
| Portalegre - Zona Industrial | 181.245 | 173.000 | Internal | 183.816 | 173.000 | Internal |
| Portimão - Cabeço do Mocho | 424.781 | 550.000 | External | 424.781 | 550.000 | External |
| Vila Real de Santo António - Rua de Angola | 23.911 | 83.000 | Internal | 23.911 | 83.000 | Internal |
| Rio Maior | 107.000 | 107.000 | Internal | 107.000 | 107.000 | Internal |
| S João de Lourosa - Viseu | 454.370 | 487.030 | Internal | 456.272 | 487.030 | Internal |
| Vila Nova de Gaia - Av. Vasco da Gama (edifícios A e B) | 2.910.917 | 8.692.000 | Internal | 3.019.591 | 8.692.000 | Internal |
| Vila Nova de Gaia - Av. Vasco da Gama (edifícios G) | 814.654 | 6.077.000 | Internal | 841.109 | 6.077.000 | Internal |
| Carregado - Quinta da Boa Água / Quinta do Peixoto | 5.014.119 | 19.218.000 | Internal | 5.038.392 | 19.218.000 | Internal |
| Lisboa - Av. Infante Santo | - | - | Internal | 1.141.201 | 1.300.000 | Internal |
| Vila Nova de Gaia - Rua das Pereiras | 243.470 | 788.000 | Internal | 249.386 | 788.000 | Internal |
| Leiria - Azóia | 355.125 | 797.000 | Internal | 355.125 | 797.000 | Internal |
| Castelo Branco - Oficinas | 778.836 | 1.450.000 | Internal | 798.537 | 1.450.000 | Internal |
| 14.914.345 | 46.767.180 | 16.363.198 | 49.467.180 |
The investment properties fair value disclosed in December 31, 2017 was determined on an annual basis by an independent appraiser (the fair value was determined by the average of the evaluations by Market Method, Cost Method and Return Method).
In accordance to the classification of the evaluation methods mentioned above, and related with the fair value hierarchy (IFRS 13), they are classified as follows:
As of June 30, 2018 the values of the evaluation will be published at December 31, 2017 on the grounds that, given the generalized inexistence of major works in 2018, the inexistence of relevant claims in 2018 and the inexistence of properties in areas of accelerated degradation there will be no significant change to the fair value of these properties. The Management believes will not have been significant changes to the fair value of these buildings, believing they are still valid and current values of the last external evaluation carried out in 2012, 2013, 2014, 2015, 2016 and 2017.
The movement in the caption "Investment properties" as of June 30, 2018 and 2017 was as follows:
| 30/06/2018 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Gross Assets: | Land | Buildings | Total | |||||
| Opening Balances | 10.135.964 | 36.926.442 | 47.062.406 | |||||
| Disposals and Write-offs | (459.543) | (1.488.330) | (1.947.873) | |||||
| Ending Balances | 9.676.421 | 35.438.112 | 45.114.533 | |||||
| Accumulated Depreciation and Impairment Losses: |
Land | Buildings | Total | |||||
| Opening Balances | - | 30.699.208 | 30.699.208 | |||||
| Additions | - | 249.787 | 249.787 | |||||
| Disposals and Write-offs | - | (748.805) | (748.805) | |||||
| Ending Balances | - | 30.200.190 | 30.200.190 | |||||
| Net Value | 9.676.421 | 5.237.924 | 14.914.345 |
| 30/06/2017 | |||
|---|---|---|---|
| Gross Assets: | Land | Buildings | Total |
| Opening Balances | 10.268.017 | 39.133.728 | 49.401.745 |
| Additions | - | 9.596 | 9.596 |
| Disposals and Write-offs | (1) | - | (1) |
| Ending Balances | 10.268.016 | 39.143.324 | 49.411.340 |
| Accumulated Depreciation and Impairment Losses: |
Land | Buildings | Total |
|---|---|---|---|
| Opening Balances | - | 31.498.734 | 31.498.734 |
| Additions | - | 326.890 | 326.890 |
| Transfer | - | 25 | 25 |
| Ending Balances | - | 31.825.649 | 31.825.649 |
| Net Value | 10.268.016 | 7.317.675 | 17.585.691 |
At June 30, 2018 and 2017 there were not any movements in item "Goodwill".
The item "Goodwill" is totally related to the amount calculated in the acquisition of the affiliate Movicargo whose business was transferred to the parent Toyota Caetano Portugal, S.A.
The Goodwill is not amortized. Impairment tests are made annually to the Goodwill. At June 30, 2018 there are no signs of impairment, so it was not necessary to carry out impairment tests.
(Amounts in Euros)
During the six-month period ended as of June 30, 2018 and 2017, the movement in intangible assets, as well as in the respective accumulated amortization and accumulated impairment losses, was as follows:
| 30/06/2018 | ||||||
|---|---|---|---|---|---|---|
| Research and Development Expenses |
Industrial Property |
Goodwill | Computer Programs |
Intangible Assets in progress |
Total | |
| Gross Assets: | ||||||
| Opening Balances | 1.477.217 | 399.378 | 81.485 | 2.150.170 | - | 4.108.250 |
| Additions | - | 38.044 | - | - | - | 38.044 |
| Disposals and Write-offs | - | (2.048) | - | - | - | (2.048) |
| Ending Balances | 1.477.217 | 435.374 | 81.485 | 2.150.170 | - | 4.144.246 |
| Accumulated Amortization and Impairment losses: |
||||||
| Opening Balances | 1.449.781 | 76.558 | 81.485 | 2.087.578 | - | 3.695.402 |
| Amortizations | 13.718 | 51.163 | - | 27.563 | - | 92.444 |
| Disposals and Write-offs | - | (875) | - | - | - | (875) |
| Ending Balances | 1.463.499 | 126.846 | 81.485 | 2.115.141 | - | 3.786.971 |
| Net Intangible Assets | 13.718 | 308.528 | - | 35.029 | - | 357.275 |
| 30/06/2017 | ||||||
|---|---|---|---|---|---|---|
| Research and Development Expenses |
Industrial Property |
Goodwill | Computer Programs |
Intangible Assets in progress |
Total | |
| Gross Assets: | ||||||
| Opening Balances | 1.477.217 | 312.774 | 81.485 | 2.139.437 | 160.840 | 4.171.753 |
| Additions | - | - | - | 750 | 43.138 | 43.888 |
| Ending Balances | 1.477.217 | 312.774 | 81.485 | 2.140.187 | 203.978 | 4.215.641 |
| Accumulated Amortization and Impairment losses: |
||||||
| Opening Balances | 957.375 | 184.337 | 81.485 | 1.870.724 | - | 3.093.921 |
| Amortizations | 246.203 | 14.166 | - | 117.468 | - | 377.837 |
| Ending Balances | 1.203.578 | 198.503 | 81.485 | 1.988.192 | - | 3.471.758 |
| Net Intangible Assets | 273.639 | 114.271 | - | 151.995 | 203.978 | 743.883 |
(Amounts in Euros)
During the period ended as of June 30, 2018, and December 31, 2017 and June 30, 2017 the movements in item "Instruments at fair value through capital" were as follows:
| Jun-18 | Dec-17 | Jun-17 | |
|---|---|---|---|
| Instruments at fair value through capital | |||
| Fair value at January 1 | 3.732.500 | 3.483.128 | 3.483.128 |
| Increase/(decrease) in fair value | 123.990 | 249.372 | 102.570 |
| Fair value at June 30 | 3.856.490 | 3.732.500 | 3.585.698 |
As of June 30, 2018, "Instruments at fair value through capital" include the amount of 3.789.754 Euros (3.665.754 Euros December 31, 2017) corresponding to 580.476 shares of Cimóvel - Real Estate Investment Fund (9,098%), which are recorded at its fair value (the acquisition cost of those shares ascended to 3.013.947 Euros and accumulated change in fair value to 775.808 Euros). The remaining "Instruments at fair value through capital" refer to small investments in non listed companies. The Board of Directors consider that the net accounting value is similar to its fair value.
Additionally, the impact in equity and impairment losses during the six-month period ended as of June 30, 2018 and 2017 from recording "Instruments at fair value through capital" at fair value can be summarized as follows:
| Jun-18 | Jun-17 | |
|---|---|---|
| Fair value variation | 123.990 | 102.570 |
| Effect on equity | 123.990 | 102.570 |
As of June 30, 2018, December 31, 2017 and June 30, 2017, this caption breakdown is as follows:
| Jun-18 | Dec-17 | Jun-17 | |
|---|---|---|---|
| Raw and subsidiary Materials | 6.205.159 | 10.413.228 | 3.155.925 |
| Production in Process | 862.355 | 1.135.391 | 1.172.512 |
| Finished and semi-finished Products | 2.646.251 | 4.432.510 | 38.582 |
| Merchandise | 79.869.702 | 81.473.495 | 68.866.414 |
| 89.583.467 | 97.454.624 | 73.233.433 | |
| Accumulated impairment losses in inventories (Note 23) | (1.790.989) | (1.452.410) | (1.439.791) |
| 87.792.478 | 96.002.214 | 71.793.642 | |
During the six-month period ended as of June 30, 2018 and 2017, cost of sales was as follows:
| Jun-18 | Jun-17 | |||||
|---|---|---|---|---|---|---|
| Merchandise | Raw and subsidiary Materials |
Total | Merchandise | Raw and subsidiary Materials |
Total | |
| Opening Balances | 81.473.495 | 10.413.228 | 91.886.723 | 72.612.904 | 9.307.008 | 81.919.912 |
| Net Purchases | 170.627.170 | 16.325.828 | 186.952.998 | 135.638.496 | 17.770.504 | 153.409.000 |
| Ending Balances | (79.869.702) | (6.205.159) | (86.074.861) | (68.866.414) | (3.155.925) | (72.022.339) |
| Total | 172.230.963 | 20.533.897 | 192.764.860 | 139.384.986 | 23.921.587 | 163.306.573 |
During the six-month period ended as of June 30, 2018 and 2017, the variation in production was computed as follows:
| Finished and semi-finished products | ||
|---|---|---|
| Jun-18 | Jun-17 | |
| Ending Balances | 3.508.606 | 1.211.094 |
| Inventories adjustments | (3.182) | (772) |
| Opening Balances | (5.567.901) | (2.404.508) |
| Total | (2.062.477) | (1.194.186) |
As of June 30, 2018, December 31, 2017 and June 30, 2017, the detail of this caption was as follows:
| CURRENT ASSETS | NON-CURRENT ASSETS | |||||
|---|---|---|---|---|---|---|
| Jun-18 | Dec-17 | Jun-17 | Jun-18 | Dec-17 | Jun-17 | |
| Customers, current accounts | 60.881.427 | 51.998.006 | 54.993.992 | 561.939 | 169.252 | 139.159 |
| Doubtful Accounts Receivable | 9.248.002 | 9.209.269 | 9.465.434 | - | - | - |
| 70.129.429 | 61.207.275 | 64.459.426 | 561.939 | 169.252 | 139.159 | |
| Accumulated impairment losses in accounts Receivable (Note 23) | (9.184.332) | (9.184.332) | (9.435.702) | - | - | - |
| 60.945.097 | 52.022.943 | 55.023.724 | 561.939 | 169.252 | 139.159 | |
Accounts receivable from customers recorded as non-current assets corresponds to the customers of the affiliated company Caetano-Auto, S.A. and Toyota Caetano Portugal, S.A. that are being paid under formal agreements (whose terms of payment may vary between 1 to 7 years, and which bear interests).
Group exposure to credit risk is mainly related to trade receivables resulting from its operational activity. Before accepting new customers, the Group contacts credit rating agencies and performs internal analysis of credit risk, through specific credit control, collection and legal service departments, and assigns credit limits by customer, based on the gathered information.
(Amounts in Euros)
Debt maturity without recognition of losses by impairment
| 30-06-2018 | ||||||
|---|---|---|---|---|---|---|
| - 60 days | 60-90 days | 90-120 days | + 120 days | Total | ||
| Accounts receivable | 27.376.279 | 5.171.141 | 929.124 | 21.111.573 | 54.594.117 | |
| Employees | 20 | 2.270 | - | 18.804 | 21.094 | |
| Independent Dealers | 6.703.878 | 100.256 | 19.050 | 4.971 | 6.828.155 | |
| Total | 34.080.177 | 5.279.667 | 948.174 | 21.135.348 | 61.443.366 | |
| 31-12-2017 | |||||||
|---|---|---|---|---|---|---|---|
| - 60 days | 60-90 days | 90-120 days | + 120 days | Total | |||
| Accounts receivable | 32.869.819 | 2.953.707 | 934.365 | 8.414.656 | 45.172.547 | ||
| Employees | 123.793 | 7.277 | 2.449 | 422.541 | 556.060 | ||
| Independent Dealers | 6.318.241 | 77.652 | - | 42.758 | 6.438.651 | ||
| Total | 39.311.853 | 3.038.636 | 936.814 | 8.879.955 | 52.167.258 | ||
Debt maturity with recognition of losses by impairment
| 30-06-2018 | ||||||
|---|---|---|---|---|---|---|
| - 60 days | 60-90 days | 90-120 days | + 120 days | Total | ||
| Doubtful Accounts Receivable | 9.460 | 3.587 | 5.084 | 9.229.871 | 9.248.002 | |
| Total | 9.460 | 3.587 | 5.084 | 9.229.871 | 9.248.002 | |
| 31-12-2017 | ||||||||
|---|---|---|---|---|---|---|---|---|
| - 60 days | 60-90 days | 90-120 days | + 120 days | Total | ||||
| Doubtful Accounts Receivable | 14.610 | 6.337 | 3.607 | 9.184.715 | 9.209.269 | |||
| Total | 14.610 | 6.337 | 3.607 | 9.184.715 | 9.209.269 | |||
The amounts presented in the consolidated Statement of financial position are net of accumulated impairment losses to doubtful accounts receivable estimated by the Group, in accordance with its experience based on its evaluation of the economic environment at the statement of financial position date. Credit risk concentration is limited, because the customers' basis is wider and not relational. Thus, the Board of Directors understands that the accounting values of accounts receivable are similar to their respective fair value.
| 30-06-2018 | |||||||
|---|---|---|---|---|---|---|---|
| - 60 days | 60-90 days | 90-120 days | + 120 days | Total | |||
| Doubtful Accounts Receivable | 33.526.008 | 2.303.461 | 2.649.359 | 7.711.302 | 46.190.131 | ||
| Total | 33.526.008 | 2.303.461 | 2.649.359 | 7.711.302 | 46.190.131 | ||
| 31-12-2017 | |||||||
|---|---|---|---|---|---|---|---|
| - 60 days | 60-90 days | 90-120 days | + 120 days | Total | |||
| Doubtful Accounts Receivable | 24.921.627 | 3.164.621 | 893.172 | 7.925.693 | 36.905.113 | ||
| Total | 24.921.627 | 3.164.621 | 893.172 | 7.925.693 | 36.905.113 | ||
As of June 30, 2018, December 31, 2017 and June 30, 2017, the detail of this caption was as follows:
| Current Assets | ||||
|---|---|---|---|---|
| Jun-18 | Dec-17 | Jun-17 | ||
| Down Payments to Suppliers | 47.106 | 352.475 | 373.769 | |
| Public entities (VAT) | 6.949.449 | 3.364.036 | 5.627.359 | |
| Other debtors | 2.653.446 | 2.825.198 | 2.621.188 | |
| 9.650.001 | 6.541.709 | 8.622.316 | ||
Additionally, this caption includes, as of June 30, 2018 and 2017 the amount of, approximately, 800.000 Euros to be received from Salvador Caetano Auto Africa, S.G.P.S., S.A. (800.000 Euros as of December 31, 2017).
It is noted that this amount also includes as of June 30, 2018 an account receivable in the amount of 618.000 Euros from the related party Fundação Salvador Caetano (618.000 Euros as of December 31, 2017).
(Amounts in Euros)
As of June 30, 2018, December 31, 2017 and June 30, 2017, the detail of this caption was as follows:
| Jun-18 | Dec-17 | Jun-17 | |
|---|---|---|---|
| Accrued Income | |||
| Commission | 431.441 | 544.385 | 294.454 |
| Rappel | 223.517 | 1.065.782 | 152.680 |
| Warranty claims | 280.408 | 317.245 | 285.412 |
| Fleet programs and Bonus suppliers | 166.060 | 1.697.298 | 496.302 |
| Assignment of staff | 46.168 | 31.828 | 30.712 |
| Fee's | - | 67.828 | 29.658 |
| Others | 994.747 | 413.534 | 858.633 |
| 2.142.341 | 4.137.900 | 2.147.851 | |
| Deferred Expenses | |||
| Insurance | 339.641 | 410.233 | 263.326 |
| Rentals | 20.173 | 142.534 | 135.523 |
| Interest | 56.223 | 100.358 | 128.073 |
| Others | 600.894 | 430.428 | 759.840 |
| 1.016.931 | 1.083.553 | 1.286.762 | |
| Total | 3.159.272 | 5.221.453 | 3.434.613 |
The detail of deferred tax assets and liabilities recorded in the accompanying consolidated financial statements as of June 30, 2018 and 2017 is as follows:
| 30/06/2018 | |||
|---|---|---|---|
| Dec-17 | Profit and Loss Impact |
Jun-18 | |
| Deferred tax assets: | |||
| Provisions not accepted for tax purpose | 212.335 | - | 212.335 |
| Defined Benefit Plan Liabilities | 1.611.745 | - | 1.611.745 |
| Write-off of tangible assets/inventories | 489.298 | (89.551) | 399.747 |
| 2.313.378 | (89.551) | 2.223.827 | |
| Deferred tax liabilities: | |||
| Depreciation as a result of legal and free revaluation of fixed assets | (619.498) | - | (619.497) |
| Effect of the reinvestments of the surplus in fixed assets sales | (116.914) | - | (116.915) |
| Fair value of fixed assets | (898.732) | - | (898.732) |
| (1.635.144) | - | (1.635.144) | |
| Net effect (Note 24) | (89.551) |
| 30/06/2017 | |||
|---|---|---|---|
| Dec-16 | Profit and Loss Impact |
Jun-17 | |
| Deferred tax assets: | |||
| Provisions not accepted for tax purpose | 294.573 | - | 294.573 |
| Tax losses | 88.569 | (88.569) | - |
| Defined Benefit Plan Liabilities | 1.611.745 | - | 1.611.745 |
| Write-off of tangible assets/inventories | 193.155 | (21.570) | 171.405 |
| Derivative financial instruments valuation | 6.396 | (6.396) | - |
| 2.194.438 | (116.715) | 2.077.723 | |
| Deferred tax liabilities: | |||
| Depreciation as a result of legal and free revaluation of fixed assets | (652.771) | 14.360 | (638.411) |
| Effect of the reinvestments of the surplus in fixed assets sales | (165.772) | - | (165.772) |
| Fair value of fixed assets | (898.732) | - | (898.732) |
| (1.717.275) | 14.360 | (1.702.915) | |
| Net effect (Note 25) | (102.355) |
As of June 30, 2018 and 2017 tax rates used to compute current and deferred tax assets and liabilities were as follows:
| Tax rates | ||||
|---|---|---|---|---|
| Jun-18 | Jun-17 | |||
| Country of origin of affiliate: | ||||
| Portugal | 22,5% - 21% | 22,5% - 21% | ||
| Cape Verde | 25,5% | 25,5% |
Toyota Caetano Group companies with head office in Portugal are taxed according to the Corporate Income Tax (CIT) in accordance with the Special Taxation Regimen for Groups of Companies ("Regime Especial de Tributação de Grupos de Sociedades - RETGS") as established by articles 69 and 70 of the CIT.
In accordance with the applicable legislation, the income tax returns of Toyota Caetano and other Group companies with headquarters in Portugal are subject to review and correction by the tax authorities for a 4-year period. Therefore, the tax declarations since the year of 2015 and 2018 are still subject to review. Statements regarding the Social Security may be revised over a period of five years. The Board of Directors believe that the corrections that may arise from such reviews/inspections will not have a significant impact in the accompanying consolidated financial statements.
Under the terms of article 88 of the Corporate Income Tax Code, the companies with headquarters in Portugal are additionally subject to an income tax over a set of expenses at the rates foreseen in the above mentioned article.
As of June 30, 2018, the Company's share capital, fully subscribed and paid for, consisted of 35.000.000 bearer shares, with a nominal value of 1 Euro each.
The entities with over 20% of subscribed capital are as follows:
| - Salvador Caetano – Auto – S.G.P.S., S.A. | 65,37% |
|---|---|
| - Toyota Motor Europe NV/SA | 27,00% |
According to the General shareholders meeting deliberation, as of April 20, 2018, was paid to shareholders a dividend of 0,20 Euros per share (7.000.000 Euros).
Commercial legislation establishes that at least 5% of the net profit of each year must be appropriated to a legal reserve until this reserve equals the statutory minimum requirement of 20% of the share capital. This reserve is not available for distribution, except in case of dissolution of the Company, but may be used in share capital increases or used to absorb accumulated losses once other reserves have been exhausted.
The revaluation reserves cannot be distributed to the shareholders, except if they are completely depreciated and if the respective assets that were revaluated have been alienated.
The translation reserves reflect the currency variations during the passage of the financial statements of affiliated companies in a currency other than Euro and cannot be distributed or used to absorb losses.
The fair value reserves reflect the fair value variations of Instruments through capital and cannot be distributed or used to absorb losses.
Referring to reserves with free reserves, making them distributable according to the commercial legislation in force.
According to the Portuguese law, the amount of distributable reserves is determined according to the individual financial statements of Toyota Caetano Portugal, presented according to the International Financial Reporting Standard (IFRS).
(Amounts in Euros)
Movements in this caption during the period ended as of June 30, 2018, December 31, 2017 and June 30, 2017 were as follows:
| Jun-18 | Dec-17 | Jun-17 | |
|---|---|---|---|
| Opening Balances as of January 1 | 1.387.418 | 1.294.261 | 1.294.261 |
| Net profit attributable to non-controlling interests | 72.765 | 93.157 | 65.579 |
| 1.460.183 | 1.387.418 | 1.359.840 | |
The decomposition of the mentioned value by subsidiary company is as follows:
| % NCI | Non-controlling Interests |
Net profit attributable to Non-controlling Interests |
|
|---|---|---|---|
| Saltano - Investimentos e Gestão (S.G.P.S.), S.A. | 0,02% | 4.032 | - |
| Caetano Auto CV, S.A. | 18,76% | 855.322 | 43.071 |
| Caetano Renting, S.A. | 0,02% | 426 | (155) |
| Caetano Auto, S.A. | 1,60% | 600.403 | 29.849 |
| 1.460.183 | 72.765 | ||
The resume of financial information at June 30, 2018 related to each subsidiary that is consolidated is presented below:
| Caption | Caetano Auto | Caetano Renting | Saltano | Caetano Auto CV |
|---|---|---|---|---|
| Non-Current Assets | 47.147.207 | 49.400.872 | 23.668.461 | 1.319.849 |
| Current Assets | 94.170.669 | 14.049.266 | 34.090 | 5.751.686 |
| Total Assets | 141.317.876 | 63.450.138 | 23.702.551 | 7.071.535 |
| Non-Current Liabilities | 7.158.883 | 4.471.455 | - | 98.878 |
| Current Liabilities | 96.229.564 | 56.584.702 | 3.578.510 | 2.376.472 |
| Equity | 37.929.429 | 2.393.981 | 20.124.041 | 4.596.184 |
| Revenues | 125.519.357 | 12.559.849 | - | 7.194.145 |
| Operating Results | 2.969.947 | (686.394) | (14.763) | 394.295 |
| Financial Results | 33.311 | (150.563) | - | (4.708) |
| Taxes | (827.738) | 188.315 | 3.322 | (99.345) |
| Net Income | 2.175.520 | (648.641) | (11.442) | 290.243 |
As of June 30, 2018, December 31, 2017 and June 30, 2017 the caption "Loans" was as follows:
| Jun-18 | Dec-17 | Jun-17 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Current | Non-Current | TOTAL | Current | Non-Current | TOTAL | Current | Non-Current | TOTAL | |
| Bank Loan | 40.900.000 | 10.000.000 | 50.900.000 | 46.400.000 | 10.000.000 | 56.400.000 | 33.581.922 | 17.000.000 | 50.581.922 |
| Bank Overdrafts | 1.028.222 | - | 1.028.222 | 529.851 | - | 529.851 | - | - | - |
| Finance Leases | 9.266.520 | 19.878.673 | 29.145.193 | 6.094.942 | 16.914.001 | 23.008.943 | 4.646.362 | 14.908.611 | 19.554.973 |
| 51.194.742 | 29.878.673 | 81.073.415 | 53.024.793 | 26.914.001 | 79.938.794 | 38.228.284 | 31.908.611 | 70.136.895 | |
As of June 30, 2018 and December 31, 2017, the detail of bank loans, overdrafts, other loans and Commercial Paper Programs, as well as its conditions, were as follows:
| Description/Beneficiary Company | Used Amount | Limit | Beginning Date |
Date-Limit |
|---|---|---|---|---|
| Non-current | ||||
| Mutual Loans | ||||
| Toyota Caetano Portugal | 10.000.000 | 10.000.000 | 11/03/2016 | 5 years |
| 10.000.000 | 10.000.000 | |||
| Current | ||||
| Guaranteed account | 5.000.000 | 8.000.000 | ||
| Mutual Loans | 5.000.000 | 5.000.000 | 15/10/2014 | 4 years |
| Bank Overdrafts | 1.028.222 | 5.500.000 | ||
| Confirming | - | 10.000.000 | 24/05/2016 | |
| Commercial Paper: | ||||
| Toyota Caetano Portugal | 15.400.000 | 15.400.000 | 27/02/2017 | 3 years |
| Toyota Caetano Portugal | 5.000.000 | 5.000.000 | 18/08/2015 | 5 years |
| Toyota Caetano Portugal | 4.000.000 | 4.000.000 | 17/07/2017 | 5 years |
| Toyota Caetano Portugal | 6.500.000 | 6.500.000 | 17/07/2017 | 5 years |
| Toyota Caetano Portugal | - | 5.000.000 | 10/11/2016 | 5 years |
| 41.928.222 | 64.400.000 | |||
| 51.928.222 | 74.400.000 |
| 31-12-2017 | ||||
|---|---|---|---|---|
| Description/Beneficiary Company | Used Amount | Limit | Beginning Date |
Date-Limit |
| Non-current | ||||
| Mutual Loans | ||||
| Toyota Caetano Portugal | 10.000.000 | 10.000.000 | 11/03/2016 | 5 years |
| 10.000.000 | 10.000.000 | |||
| Current | ||||
| Guaranteed account | 5.000.000 | 7.000.000 | ||
| Mutual Loans | 7.000.000 | 7.000.000 | 15/10/2014 | 4 years |
| Bank Overdrafts | 529.851 | 5.500.000 | ||
| Commercial Paper: | ||||
| Toyota Caetano Portugal | 16.400.000 | 16.400.000 | 27/02/2017(*) | 3 years |
| Toyota Caetano Portugal | 10.000.000 | 10.000.000 | 18/08/2015 | 5 years |
| Toyota Caetano Portugal | 4.000.000 | 4.000.000 | 17/07/2017 | 5 years |
| Toyota Caetano Portugal | 4.000.000 | 4.000.000 | 24/02/2017 | 1 year |
| Toyota Caetano Portugal | 5.000.000 | 10/11/2016 | 5 years | |
| 46.929.851 | 58.900.000 | |||
| 56.929.851 | 68.900.000 | |||
(*) with amortization of 2 million euros per year
(Amounts in Euros)
Next, we present below the debt amount outstanding, for which there have been granted mortgages (Note 34): - Commercial Paper: 16.400.000.
Interests relating to the above mentioned bank loans are indexed to Euribor interest rates, increased with a spread that varies from 1,00 to 3,00 bps.
The item "Financial Lease" (current and non-current) is related to the purchase of facilities and equipment. The detail of this caption, as well as the reimbursement plan can be summarized as follows:
| Short-term | Medium-and long-term | |||||||
|---|---|---|---|---|---|---|---|---|
| Contract | Leasings | 12m | 12 – 24m | 24 – 36m | 36 – 48m | > 48m | TOTAL | TOTAL |
| 2028278 | Commercial facilities | |||||||
| Capital | 97.529 | 98.263 | 99.002 | 69.453 | - | 266.719 | 364.248 | |
| Interests | 2.397 | 1.663 | 924 | 182 | - | 2.769 | 5.166 | |
| 5653 | Commercial facilities | |||||||
| Capital | 24.421 | 24.802 | 25.189 | 25.582 | 355.915 | 431.488 | 455.908 | |
| Interests | 6.894 | 6.512 | 6.125 | 5.732 | 34.759 | 53.129 | 60.023 | |
| 626064 | Commercial facilities | |||||||
| Capital | 169.290 | 175.311 | 181.547 | 188.004 | 439.734 | 984.596 | 1.153.886 | |
| Interests | 37.086 | 31.064 | 24.829 | 18.372 | 16.319 | 90.585 | 127.670 | |
| 2032103 | Commercial facilities | |||||||
| Capital | 20.318 | 21.389 | 22.484 | 45.645 | - | 89.518 | 109.836 | |
| Interests | 6.713 | 5.672 | 4.578 | 2.788 | - | 13.038 | 19.751 | |
| 30000343 | Industrial Equipment | |||||||
| Capital | 41.209 | 42.009 | 42.807 | 43.722 | 413.337 | 541.875 | 583.084 | |
| Interests | 11.286 | 10.454 | 9.607 | 8.741 | 36.260 | 65.062 | 76.378 | |
| Various | Industrial Equipment | |||||||
| Capital | 3.286.319 | 4.271.441 | - | - | - | 4.271.441 | 7.557.760 | |
| Interests | 95.103 | 17.141 | - | - | - | 17.141 | 112.245 | |
| Various | Industrial Equipment | |||||||
| Capital | 5.627.434 | 5.407.110 | 3.299.783 | 2.815.843 | 1.770.301 | 13.293.037 | 18.920.471 | |
| Interests | 545.344 | 348.655 | 176.380 | 77.508 | 24.934 | 627.476 | 1.172.819 | |
| Total Capital | 9.266.520 | 10.040.325 | 3.670.811 | 3.188.249 | 2.979.288 | 19.878.673 | 29.145.193 | |
| Total Interests | 704.822 | 421.162 | 222.443 | 113.323 | 112.272 | 869.200 | 1.574.022 |
The maturities of existing loans at June 30, 2018 and 2017 can be summarized as follows:
| 30-06-2018 | ||||||
|---|---|---|---|---|---|---|
| 12m | 12 – 24m | 24 – 36m | 36 – 48m | > 48m | Total | |
| Loan – mutual contract Guaranteed Accounts Confirming Paper Commercial |
5.000.000 5.000.000 1.028.222 30.900.000 |
- - - - |
10.000.000 - - - |
- - - - |
- - - - |
15.000.000 5.000.000 1.028.222 30.900.000 |
| Finance Leases | 9.266.520 | 10.040.325 | 3.670.811 | 3.188.249 | 2.979.288 | 29.145.193 |
| Total loans | 51.194.742 | 10.040.325 | 13.670.811 | 3.188.249 | 2.979.288 | 81.073.415 |
(Amounts in Euros)
| 30-06-2017 | ||||||
|---|---|---|---|---|---|---|
| 12m | 12 – 24m | 24 – 36m | 36 – 48m | > 48m | Total | |
| Loan – mutual contract Confirming |
2.000.000 9.181.922 |
7.000.000 - |
- - |
10.000.000 - |
- - |
19.000.000 9.181.922 |
| Paper Commercial Finance Leases |
22.400.000 4.646.362 |
- 4.876.148 |
- 4.620.283 |
- 2.457.866 |
- 2.954.314 |
22.400.000 19.554.973 |
| Total loans | 38.228.284 | 11.876.148 | 4.620.283 | 12.457.866 | 2.954.314 | 70.136.895 |
| 12m | 12 - 24m | 24 - 36m | 36 - 48m | >48m | Total | |
|---|---|---|---|---|---|---|
| Loan - mutual contract | 69.333 | 220.521 | 275.500 | - | - | 565.354 |
| Financial Leases | 704.822 | 421.162 | 222.443 | 113.323 | 112.272 | 1.574.022 |
| Total interests | 774.155 | 641.683 | 497.943 | 113.323 | 112.272 | 2.139.376 |
As of June 30, 2018, December 31, 2017 and June 30, 2017 this caption was composed of current accounts with suppliers, which end at short term.
The Group, relating to financial risk management, has implemented policies to ensure that all liabilities are paid for within the defined payment period.
As of June 30, 2018, December 31, 2017 and June 30, 2017 the detail of other creditors was as follows:
| Current Liabilities | |||
|---|---|---|---|
| Jun-18 | Dec-17 | Jun-17 | |
| Income Taxes withheld | 499.264 | 371.448 | 445.420 |
| Value Added Taxes | 12.730.820 | 8.367.662 | 9.878.156 |
| Vehicles Tax | 2.415.007 | 1.863.835 | 1.526.685 |
| Custom Duties | 4.954 | 3.182 | 0 |
| Employee's social contributions | 804.550 | 675.338 | 806.692 |
| Others | 289.638 | 238.634 | 279.789 |
| Public Entities: Sub-total | 16.744.233 | 11.520.099 | 12.936.742 |
| Shareholders | 15.707 | 10.618 | 10.683 |
| Advances from Customers | 731.814 | 996.238 | 466.572 |
| Other Creditors | 1.390.223 | 680.655 | 1.753.742 |
| Other Creditors: Sub-total | 2.137.744 | 1.687.511 | 2.230.997 |
| 18.881.977 | 13.207.610 | 15.167.739 | |
As of June 30, 2018, December 31, 2017 and June 30, 2017 the caption public entities can be summarized as follows:
| Current Assets | ||||
|---|---|---|---|---|
| Jun-18 | Dec-17 | Jun-17 | ||
| Public Entities: | ||||
| Value Added Taxes | - | - | 5.627.359 | |
| - | - | 5.627.359 | ||
| Current Liabilities | ||||
| Jun-18 | Dec-17 | Jun-17 |
| Public Entities: | |||
|---|---|---|---|
| Income Tax (estimated tax) (Note 24) | 1.787.661 | 1.716.581 | 1.020.417 |
| 1.787.661 | 1.716.581 | 1.020.417 | |
As of June 30, 2018, December 31, 2017 and June 30, 2017 the caption "Other Current Liabilities" was as follows:
| Jun-18 | Dec-17 | Jun-17 | |
|---|---|---|---|
| Accrued Cost | |||
| Vacation pay and bonus | 7.337.201 | 5.032.601 | 6.448.460 |
| Advertising Campaigns | 4.707.054 | 4.526.941 | 3.140.634 |
| Specialization cost assigned to vehicles sold | 1.435.113 | 1.209.909 | 879.378 |
| Warranty claims | 831.110 | - | 234.017 |
| Advance External Supplies and Services | 776.196 | 544.552 | 1.079.620 |
| Commission | 742.533 | 834.344 | 646.582 |
| Rappel charges attributable to fleet managers | 592.514 | 402.399 | 956.428 |
| Accrual for Vehicles Tax | 576.660 | 451.103 | 1.105.008 |
| Insurance | 268.839 | 367.337 | 255.282 |
| Municipal Property Tax | 155.804 | 128.970 | 142.608 |
| Interest | 83.423 | 126.409 | 142.399 |
| Royalties | 77.311 | 69.579 | 157.039 |
| Rents | 43.737 | - | - |
| Specialized work | 35.443 | - | 9.466 |
| Supply costs | 17.893 | 639.876 | 814.846 |
| Others | 513.483 | 1.314.075 | 1.155.138 |
| 18.194.314 | 15.648.095 | 17.166.905 | |
| Deferred Income | |||
| Vehicle maintenance contracts | 4.121.001 | 3.757.400 | 3.797.924 |
| Subsidy granted | 501.360 | 501.360 | 501.360 |
| Publicity recuperation | 34.205 | 37.657 | 36.991 |
| Interest Charged to Customers | 26.598 | 18.091 | 5.066 |
| Others | 277.179 | 168.002 | 585.371 |
| 4.960.343 | 4.482.510 | 4.926.712 | |
| Total | 23.154.657 | 20.130.605 | 22.093.617 |
(Amounts in Euros)
Toyota Caetano (together with other associated and related companies) incorporated by public deed dated December 29, 1988, the Salvador Caetano Pension Fund, which was subsequently updated in February 2, 1994, in April 30,1996, in August 9, 1996, in July 4, 2003, in February 2, 2007, in December 30, 2008, December 23, 2011 and in December 31, 2013.
As of June 30, 2018, the following companies of Toyota Caetano Group were associates of the Salvador Caetano Pension Fund:
The Pension Fund was set up to, while Toyota Caetano Group maintains the decision to make contributions to the referred fund, provide employees (beneficiaries), at their retirement date, the right to a pension complement, which is not subject to update and is based on a percentage of the salary, among other conditions.
A request was made as of December 19, 2006 to the fund manager of the Salvador Caetano Pension Fund (GNB-Sociedade Gestora de Fundo de Pensões.), to act near the "ISP - Instituto de Seguros de Portugal" and take the necessary measures to change the defined benefit plan into a defined contribution plan, among other changes.
Following the above mentioned, a dossier was sent on December 18, 2007 to Instituto de Seguros de Portugal containing the proposals to change the "Constitutive Contract" of Salvador Caetano Pension Fund, as well as the minute of approval of these changes by the Pensions Fund Advisory Committee, and requesting, with effects as from January 1, 2008, the approval of these changes.
The proposal for changing the pension complement, dully approved by the Pension Funds Advisory Committee ("Comissão de Acompanhamento do Fundo de Pensões"), includes the maintenance of a defined benefit plan for the current retired workers and ex-employees with acquired rights, as well as for all the current employees with more than 50 years and more than 15 years of service completed until January 1, 2008. A new group will be created to which all current employees with less than 50 years and/or less than 15 years of service will be transferred.
At December 29, 2008 Toyota Caetano Portugal, S.A. received a letter from ISP - Instituto de Seguros de Portugal (Portuguese Insurance Institute) with the approval of the pretended alterations and entering into force starting from January 1, 2008. ISP determined in the referred approval that the employees associated to the Salvador Caetano Pension Fund who at January 1, 2008 had achieved 15 years of service and had ages inferior to 50 years (and that shall integrate a Defined Contribution Plan) have the right to an individual "initial capital" according to the new Plan, determined according to the actuarial responsibilities as at December 31, 2007 and based on the presumptions and criteria used on that year.
The actuarial presumptions used at 2017 by the fund manager include the "Current Unit Credit" calculation method, the Mortality Table and disability TV 73/77 and SuisseRe 2001, respectively, as well as well as salary increase rate, pensions increase rate and discount rate of 1%, 0% and 1,6%, respectively. To this date were used the assumptions as December 31, 2017.
At December 31, 2017 the Group's responsibilities to the defined benefit plan and the assets of the Fund allocated can be summarized as follows:
| Defined benefit plan | 2017 |
|---|---|
| Responsibility amount | 35.024.830 |
| Fund Amount | 27.510.086 |
The net liability of Toyota Caetano Portugal Group evidenced above is guaranteed by a provision recorded in the amount of about 9.732.672 euros, reflected in the balance sheet under "Defined Benefit Obligations".
Movements in provisions and accumulated impairment losses over the six-month period ended as of June 30, 2018, and June 30, 2017 were as follows:
| 30-06-2018 | |||||
|---|---|---|---|---|---|
| Opening Balances |
Increases | Other regularizations |
Ending Balances |
||
| Accumulated impairment losses in investments | 2.780.809 | - | - | 2.780.809 | |
| Accumulated impairment losses in accounts receivable (Note 11) | 9.184.332 | - | - | 9.184.332 | |
| Accumulated impairment losses in inventories (Note 10) | 1.452.410 | 338.579 | - | 1.790.989 | |
| Provisions | 514.525 | 175.543 | (66.209) | 623.859 | |
| 30-06-2017 | ||||||
|---|---|---|---|---|---|---|
| Opening Balances |
Increases | Other regularizations |
Ending Balances |
|||
| Accumulated impairment losses in investments | 2.780.809 | - | - | 2.780.809 | ||
| Accumulated impairment losses in accounts receivable (Note 11) | 9.443.797 | (8.095) | 9.435.702 | |||
| Accumulated impairment losses in inventories (Note 10) | 1.532.523 | (92.732) | - | 1.439.791 | ||
| Provisions | 407.105 | 94.828 | (69.674) | 432.259 | ||
As of June 30, 2018 and June 30, 2017, the caption "Provisions" has the following breakdown:
| Jun-18 | Jun-17 | |
|---|---|---|
| Warranty provisions | 324.967 | 149.867 |
| Litigations in progress | 298.892 | 282.392 |
| 623.859 | 432.259 | |
The income tax for the six-month period ended as of June 30, 2018 and 2017 was as follows:
| Total Income Tax | Jun-18 | Jun-17 |
|---|---|---|
| Current taxes estimation | 2.605.432 | 1.906.086 |
| Deferred income taxes (Note 14) | 89.551 | 102.355 |
| 2.694.983 | 2.008.441 | |
The detail of sales and services rendered by geographic markets, during the six-month periods ended as of June 30, 2018 and 2017, was as follows:
| Jun-18 | Jun-17 | |||
|---|---|---|---|---|
| Market | Amount | % | Amount | % |
| National | 202.693.108 | 85,51% | 165.379.476 | 81,92% |
| Belgium | 25.875.244 | 10,92% | 30.255.433 | 14,99% |
| African Countries with Official Portuguese Language | 7.087.068 | 2,99% | 6.133.623 | 3,04% |
| Spain | 25.767 | 0,01% | 22.717 | 0,01% |
| Germany | 1.137 | 0,00% | - | 0,00% |
| United Kingdom | 13.535 | 0,01% | - | 0,00% |
| Others | 1.336.602 | 0,56% | 76.314 | 0,04% |
| 237.032.461 | 100,00% | 201.867.563 | 100,00% | |
Additionally, sales and services rendered by activity were as follows:
| Jun-18 | Jun-17 | |||
|---|---|---|---|---|
| Activity | Amount | % | Amount | % |
| Vehicles | 198.636.743 | 83,80% | 164.631.528 | 81,55% |
| Spare Parts | 24.221.355 | 10,22% | 23.853.770 | 11,82% |
| Repairs and after sales services | 13.748.275 | 5,80% | 9.416.717 | 4,66% |
| Others | 426.088 | 0,18% | 3.965.548 | 1,96% |
| 237.032.461 | 100,00% | 201.867.563 | 100,00% | |
(Amounts in Euros)
The caption "External supplies and services" was as follows:
| Jun-18 | Jun-17 | |
|---|---|---|
| Subcontracts | 984.795 | 942.385 |
| Specialized Services | 8.424.538 | 8.626.000 |
| Professional Services | 3.046.564 | 2.568.237 |
| Advertising | 3.555.585 | 4.531.916 |
| Vigilance and Security | 230.714 | 260.876 |
| Professional Fees | 452.568 | 401.571 |
| Commissions | 283.069 | 136.156 |
| Repairs and Maintenance | 856.038 | 727.244 |
| Materials | 418.947 | 429.491 |
| Tools and utensils | 135.879 | 120.049 |
| Books and technical documentation | 171.182 | 162.978 |
| Office supplies | 100.515 | 133.172 |
| Others | 11.371 | 13.292 |
| Utilities | 1.609.313 | 1.518.586 |
| Electricity | 685.341 | 636.562 |
| Fuel | 702.018 | 673.514 |
| Water | 108.068 | 111.814 |
| Others | 113.886 | 96.696 |
| Travel and transportation | 1.674.677 | 1.572.776 |
| Traveling expenses | 859.342 | 782.524 |
| Personnel transportation | 51.818 | 49.843 |
| Transportation of materials | 763.517 | 740.409 |
| Other supplies | 8.546.349 | 7.126.973 |
| Rent | 1.697.838 | 1.671.564 |
| Communication | 435.693 | 331.693 |
| Insurance | 698.302 | 648.587 |
| Royalties | 215.192 | 307.308 |
| Notaries | 11.043 | 11.515 |
| Cleaning and comfort | 407.020 | 359.373 |
| Other Services | 5.081.261 | 3.796.933 |
| 21.658.619 | 20.216.211 | |
At June 30, 2018, the caption "Other services" includes about 2,8 million euros, relating to guarantees claims (1,9 million: June 30, 2017).
(Amounts in Euros)
Payroll expenses are decomposed as follows:
| Jun-18 | Jun-17 | |
|---|---|---|
| Payroll Management | 243.252 | 238.289 |
| Payroll Personnel | 14.231.869 | 12.959.832 |
| Benefits Plan | 1.019.720 | 1.008.524 |
| Termination Indemnities | 62.385 | 170.600 |
| Social Security Contribution | 3.362.031 | 3.192.962 |
| Workmen´s Insurance | 183.235 | 184.143 |
| Others | 1.597.482 | 1.540.301 |
| 20.699.974 | 19.294.651 | |
The remuneration of members of the board of Toyota Caetano Portugal, S.A. in the six-months ended as of June 30, 2018 and 2017 were as follows:
| Board Members | Jun-18 | Jun-17 |
|---|---|---|
| Board of Directors Fixed remunerations |
243.252 | 238.289 |
During the six-month period ended as of June 30, 2018 and 2017, the average number of personnel was as follows:
| Personnel | Jun-18 | Jun-17 |
|---|---|---|
| Employees | 1.097 | 1.088 |
| Workers | 461 | 473 |
| 1.558 | 1.561 | |
(Amounts in Euros)
As of June 30, 2018 and 2017, the caption "Other operating income" and "Other operating expenses" were as follows:
| Other operating income | Jun-18 | Jun-17 |
|---|---|---|
| Lease Equipment | 6.336.374 | 6.148.122 |
| Guarantees recovered (Toyota) | 3.549.059 | 2.977.603 |
| Commissions | 2.450.710 | 1.671.852 |
| Rents charged | 1.747.634 | 1.815.019 |
| Work for the Company | 1.739.322 | 1.370.033 |
| Subsidies | 1.538.044 | 1.188.232 |
| Advertising expenses and sales promotion recovered | 1.727.821 | 918.681 |
| Rents expenses recovered | 765.606 | 629.812 |
| Services provided | 883.576 | 714.033 |
| Transport expenses recovered | 393.018 | 333.228 |
| Gains in the disposal Assets | 1.238.579 | 264.685 |
| Materials | 12.433 | 23.545 |
| Others | 2.274.268 | 2.512.812 |
| 24.656.444 | 20.567.657 | |
| Other operating expenses | Jun-18 | Jun-17 |
|---|---|---|
| Taxes | 729.153 | 637.679 |
| Prompt payment discounts granted | 353.307 | 707 |
| Losses in other investments | 1.599 | - |
| Losses in other non-financial investments | 311.697 | 12.157 |
| Corrections to previous years | 12.924 | 58.171 |
| Donations | 136.055 | 10.100 |
| Subscriptions | 16.032 | 11.341 |
| Fines and penalties | 12.178 | 27.800 |
| Others | 761.449 | 660.184 |
| 2.334.394 | 1.418.139 | |
(Amounts in Euros)
Consolidated net financial results as of June 30, 2018 and 2017 were as follows:
| Expenses and Losses | Jun-18 | Jun-17 |
|---|---|---|
| Interest | 807.357 | 978.739 |
| Other Financial Expenses | 66.643 | 192.578 |
| 874.000 | 1.171.317 | |
| Income and Gains | Jun-18 | Jun-17 |
|---|---|---|
| Interest Other Financial Income |
4.891 - |
2.272 28.425 |
| 4.891 | 30.697 | |
We summarize in the table below a resume of financial instruments of Toyota Caetano Group as of June 30, 2018, December 31, 2017 and June 30, 2017:
| Financial Assets | Financial Liabilities | ||||||
|---|---|---|---|---|---|---|---|
| Note | Jun-18 | Dec-17 | Jun-17 | Jun-18 | Dec-17 | Jun-17 | |
| Instruments at fair value through capital | 9 | 3.856.490 | 3.732.500 | 3.585.698 | - | - | - |
| Accounts Receivable | 11 | 61.507.036 | 52.192.195 | 55.162.883 | - | - | - |
| Other Debtors - Current | 12 | 2.700.552 | 3.177.673 | 2.994.957 | - | - | - |
| Loans | 17 | - | - | - | 81.073.415 | 79.408.943 | 70.136.895 |
| Other Creditors | 19 | - | - | - | 2.137.744 | 1.687.510 | 2.230.998 |
| Accounts Payable | 18 | - | - | - | 38.666.258 | 40.256.759 | 29.411.995 |
| Other current assets | 13 | 2.142.341 | 4.137.900 | 2.147.651 | - | - | - |
| Other current liabilities | 21 | - | - | - | 15.817.456 | 15.098.004 | 15.645.157 |
| Cash and Cash Equivalents | 4 | 5.941.327 | 17.267.570 | 7.353.599 | - | - | - |
| 76.147.746 | 80.507.838 | 71.244.788 | 137.694.873 | 136.451.216 | 117.425.045 | ||
Financial Instruments at Fair Value
| Financial Assets | ||||
|---|---|---|---|---|
| Note | Jun-18 | Dec-17 | Jun-17 | |
| Instruments at fair value through capital | 9 | 3.856.490 | 3.732.500 | 3.585.698 |
| 3.856.490 | 3.732.500 | 3.585.698 | ||
| Instruments at fair value through capital |
Derivate Financial Instruments | ||||
|---|---|---|---|---|---|
| At fair value | At cost | Cash Flow Hedge Accounting |
Negotiation | Level | |
| Cimóvel Fund | 3.789.754 | - | - | - | 1) |
| Others | - | 66.736 | - | - | 3) |
According to the paragraph 93 of IFRS 13, we provide below, the disclosure of classification and measurement of financial instruments' fair value, by hierarchy level:
| Impact on equity | Impact on Income | |||||
|---|---|---|---|---|---|---|
| Jun-18 | Dec-17 | Jun-17 | Jun-18 | Dec-17 | Jun-17 | |
| Derivate Financial Instruments | - | - | - | - | (28.425) | (28.425) |
| Instruments at fair value through capital | 123.990 | 249.372 | 102.570 | - | - | - |
| 123.990 | 249.372 | 102.570 | - | (28.425) | (28.425) | |
During the six-month period ended as of June 30, 2018 the minimum payments for operational leases amounted to approximately 3,1 million Euros (4,3 million Euros in June 30,2017). Of that amount, 1,8 million relate to payments with maturity of one year and 1,2 million relate to payments to occur in the period between two to five years.
| Minimum payments of operational lease | Jun-18 | Jun-17 |
|---|---|---|
| Not more than one year | 1.818.914 | 2.089.171 |
| More than one year and no more than five | 1.185.063 | 2.124.774 |
| More than five years | 120.342 | 119.009 |
| 3.124.319 | 4.332.955 | |
(Amounts in Euros)
Balances and transactions between the Parent Company and its affiliates, which are related entities to the Parent Company, were eliminated in the consolidation process, so they will not be disclosed in this Note. Balances and transactions details between the Toyota Caetano Group and the related parties can be summarized as follows:
| Oth er R elat ed Com ies |
Com cial mer |
De bt |
Pro | duc | Ser ts Fixe d A ts vice sse s |
Oth ers |
|||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| pan | Rec eiva ble |
Pay able |
Sal es |
Pur cha ses |
Aqu isiti ons |
Dis als pos |
Ren der ed |
Obt aine d |
Exp ens es |
Gai ns |
|
| Am orim Bri to & Sa rdin ha, Lda |
669 | - | - | - | - | - | - | - | - | 2.0 99 |
|
| Atlâ ntic Com hia Por tug a de Pe , S. A. a - pan ues sca |
5.15 2 |
- | - | - | - | - | - | - | - | - | |
| iliár ia, S Aut o P artn er I mob .A. |
1.60 5 |
13.7 88 |
- | - | - | - | - | 47. 277 |
- | 9 | |
| Cab o V erd e R a-C Lda ent- ar, |
5.33 1 |
(36 5) |
1.99 5 |
- | - | - | - | (19 4.06 5) |
- | - | |
| Cae o A ctiv e, S .A tan |
4.13 9 |
889 | 6.23 4 |
107 | |||||||
| Cae S.A tan o A tic, ero nau |
486 .406 |
- - |
- | - - |
- - |
- - |
11.9 80 |
- | - - |
- 227 .926 |
|
| Cae o B avie Com érc io d e A móv eis, S.A tan uto ra - |
1.07 1.59 0 |
226 .075 |
1.95 7.2 12 |
235 .806 |
10.0 79 |
194 .200 |
101 .352 |
146 .827 |
|||
| Cae o C ity e Ac tive (No rte) , S. A. tan |
425 .366 |
43. 316 |
1.62 3.5 88 |
4.28 6 |
- | - 46.5 25 |
44 | 49. 366 |
68. 142 |
(17 .906 ) |
|
| Cae o D rive , Sp e U rba n, S .A. tan ort |
53.2 73 |
189 .557 |
(26 .263 ) |
11.6 97 |
- | 67. 142 |
129 .259 |
4.0 | |||
| Cae o E S.A tan ner |
104 .989 |
33. 918 |
7.22 7 |
11.8 73 |
- | - | 29.5 35 |
12.9 88 |
- | 91 1.16 0 |
|
| gy, Cae o F órm ula A. tan |
48.4 27 |
231 .313 |
426 .649 |
- | - | 9.78 0 |
- | 4.44 1 |
|||
| , S. t Áf Cae o F ula Eas rica A. |
1.53 5 |
(3.2 22) |
- | - | (8.1 82) |
- | 1.24 8 |
||||
| , S. tan orm |
- | - | - | - | - | - | - | - | |||
| Cae o M rs, S .A. tan oto Áfr |
35.3 55 |
261 | (4.9 96) |
842 | - | - | 15.2 05 |
9.6 11 |
- | 2.03 2 |
|
| Cae o M ica, S.A tan ove |
1.38 6 |
- | 1.09 9 |
- | - | - | - | - | - | 27 | |
| Cae o O ne C V, L da. tan |
24. 910 |
571 | 29.3 34 |
(4.7 72) |
- | - | - | (49 6) |
- | - | |
| Cae o P , Ld tan arts a. |
228 .560 |
1.81 9.8 67 |
919 .333 |
2.88 7.77 1 |
- | - | 688 | 7.86 4 |
- | 2.14 0 |
|
| Cae tan o P r, S .A. owe |
70.4 17 |
(10 6) |
414 | 268 | - | - | 30.5 11 |
(2.9 14) |
(10 6.60 5) |
1.35 4 |
|
| Cae o R il (S .G.P .S.) , S. A. tan eta |
203 .977 |
(81 3) 1.92 |
408 | - | - | - | 1.66 2 |
1.03 8 |
- | 152 .826 |
|
| Áfr Cae o S dra ica, S.A tan qua |
31 | - | - | - | - | - | - | - | - | 26 | |
| Cae tan o S tar, S.A |
21. 662 |
550 | 2.45 8 |
512 | - | - | - | 2.03 5 |
- | 14.7 52 |
|
| Cae tan o T ech nik, Ld a. |
8.28 7 |
25.5 21 |
10.1 88 |
15.9 58 |
- | - | 13.8 86 |
(3.7 03) |
- | 3.1 61 |
|
| Cae oBu Fab rica ção de Car rias , S. A. tan s - roça |
4.97 5.64 7 |
223 .445 |
40. 541 |
26.4 86 |
- | 4.93 0 |
49.6 73 |
148 .600 |
- | 1.29 3.1 79 |
|
| Cae Pub licid ade , S. A. tsu |
30. 129 |
648 .216 |
59. 701 |
- | - | - | 2.52 4 |
1.49 6.63 2 |
10.1 50 |
2.64 5 |
|
| Car - C omé omó , S. plus rcio de Aut veis A. |
83.8 22 |
15.0 00 |
21.8 06 |
35. 732 |
- | - | 42.7 09 |
176 | - | 9.9 00 |
|
| Cho ice Car , S. A. |
1.61 2 |
- | - | - | - | - | - | 58 | - | 6.7 19 |
|
| CO CIG A - Con çõe s C ivis de Gai a, S .A. stru |
14.3 32 |
260 .259 |
- | - | - | - | 4.07 7 |
121 .325 |
- | 8.4 76 |
|
| Finl Alu Com érc io d e A móv eis, S.A uto og gue r e - |
509 .097 |
159 .506 |
947 .723 |
100 .911 |
- | - | 191 .834 |
532 .207 |
85.3 04 |
19.7 31 |
|
| Fun daç ão S alva dor Ca eta no |
617 .686 |
- | - | - | - | - | - | - | - | - | |
| Gru po S alva dor Ca (S.G .P.S .), S .A. eta no, |
10 | - | - | - | - | - | - | - | - | 26 | |
| Gué rin - Re -Ca r (D ois) , Ld nt-a a. |
634 .424 |
98.4 37 |
45. 528 |
69.3 09 |
- | - | 719 .232 |
3.3 77 |
- | 58.8 49 |
|
| Iber icar Soc ieda d Ib eric a de l Au ovil , S. A. tom - |
6.45 8 |
5.25 0 |
|||||||||
| Iber icar Mo Cá diz, S.L tors |
385 | - - |
- - |
- - |
- - |
- - |
- - |
- - |
- - |
385 | |
| Iber icar Re icom S.A sa, |
752 | - | 752 | ||||||||
| Lide ra S oluc ione s, S .L. |
- | - | - - |
- - |
- - |
- - |
- - |
- 54. 162 |
- - |
- | |
| Lus ilec tra Veí culo Equ ipam ento s, S .A. s e - |
31. 883 |
271 .913 |
42. 697 |
17.8 57 |
5.25 3 |
33.5 15 |
172 .922 |
30. 105 |
|||
| MD S A - M edia ção de Seg s, S .A. uto uro |
208 .644 |
- | - | 2.7 03 |
|||||||
| P.O .A.L Pav ime ões e O bra s A sór ias, S.A |
17.8 06 |
- | - | - | - | - | - | - | - | ||
| ntaç ces . - Por tian - Co mér cio Inte cion al e Pa rtici ões , S. A. |
142 .859 |
- .367 |
- 106 .79 1 |
- .750 |
- | - | - 24. 134 |
- .709 |
- | - 19.5 50 |
|
| ga rna paç CO Con S.A RAR N - uite sult ado |
(16 ) 14.8 76 |
(60 ) |
- | - | (78 ) 42. 218 |
- | |||||
| Arq ctur ria, a e Co ltori Ges A. |
- | - | - 441 |
- | - | - | 2.24 2.4 77 |
- | - | ||
| Rig tão , S. or - nsu a e |
65.4 32 |
1.58 7.69 8 |
497 | .326 | - | - | 82.7 89 |
19.7 10 |
123 .819 |
||
| Rob Hud , LT D ert son |
5.53 0 |
(26 3) |
2.9 94 |
- | - | - | - | - | - | 1.18 3 |
|
| SIM OG Soc biliá e G S.A A - ieda de Imo ria d aia, |
1.37 4 |
- | - | - | - | - | - | - | - | - | |
| Sóz ó P gal, S.A ortu |
3.83 2 |
- | - | - | - | - | - | - | - | 3.84 4 |
|
| Tur ispa iva - So cied ade Tu rísti ca P aive , S. A. nse |
138 | - | - | - | - | - | - | - | - | 773 | |
| Vas Ca bo V erd e, S ocie dad e U nipe al, S .A. sso |
39. 739 |
(3.5 96) |
74.2 43 |
(6.7 24) |
- | - | - | (3.0 60) |
- | - | |
| al, S Hyu nda i Po rtug .A. |
10.0 26 |
- | 4.5 33 |
35 | - | - | 23.0 15 |
- | - | 16.4 10 |
|
| 10.2 04.6 87 |
5.03 1.46 6 |
5.86 6.7 17 |
4.2 15.0 72 |
5.25 3 |
51.4 55 |
1.37 0.24 8 |
4.97 6.76 7 |
178 .054 |
2.15 0.5 11 |
||
Goods and services purchased and sales to related parties were made at market prices.
(Amounts in Euros)
The main information relating to the business segments existing on June 30, 2018 and 2017, is as follows:
| 30/ 06/ 201 |
8 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NA TIO NA L |
FO | |||||||||||||||
| Ve hic |
les | Ind rial Eq uip ust me |
nt Oth ers |
Ve hic les |
Re val mo s |
Re val mo s |
Co lida ted nso |
|||||||||
| Ind ust ry |
Co ial mm erc |
Se rvic es |
Re nta l |
Ma chi nes |
Se rvic es |
Re nta l |
Ind ust ry |
Co ial mm erc |
Ma chi ne s |
Se rvic es |
Re nta l |
|||||
| PR OF IT |
||||||||||||||||
| Ext al s ale ern s |
42. 099 |
266 .06 6.5 94 |
8.6 15. 506 |
18. 037 .26 2 |
7.6 57. 113 |
2.6 47. 322 |
874 .38 4 |
- | 25. 983 .86 1 |
12. 327 .00 4 |
107 .69 3 |
14. 111 |
4.5 57 |
( 98. 988 .69 1) |
243 .38 8.8 15 |
|
| Inc om e |
||||||||||||||||
| Op tion al i era nco me |
( 47) 1.0 |
7.2 37. 950 |
211 .59 0 |
( ) 1.0 60. 038 |
671 .49 7 |
1.4 48. 769 |
733 .64 0 |
( ) 13. 988 |
892 .23 2 |
605 .39 2 |
6.6 45 |
6.5 20 |
2.0 18 |
( ) 13. 893 |
10. 727 .28 7 |
|
| Fin ial inc anc om e |
4.6 56 |
( 581 .64 7) |
( 6.2 01) |
( 148 .46 6) |
( 18. 138 ) |
( 6.9 91) |
( 17. 694 ) |
( 23) |
( 74. 697 ) |
( 19. 554 ) |
( 302 ) |
( 40) |
( 11) |
- | ( 869 .10 9) |
|
| Ne t In ith com e w non lling int tro sts con ere |
2.6 88 |
5.2 37. 303 |
182 .79 5 |
( 1.0 20. 188 ) |
486 .67 7 |
1.0 73. 958 |
628 .08 5 |
( 10. 772 ) |
608 .96 9 |
439 .21 7 |
4.7 25 |
4.8 27 |
1.4 94 |
( 476 .58 2) |
7.1 63. 195 |
|
| Oth Inf atio er orm n |
||||||||||||||||
| Tot al c olid d a ate ts ons sse |
18. 647 .56 3 |
316 .77 8.7 19 |
9.6 98. 521 |
58. 613 .06 0 |
10. 014 .30 8 |
1.5 80. 965 |
27. 395 .70 5 |
64. 574 .51 1 |
- | 7.9 79. 634 |
- | - | - | ( 06) 207 .34 0.5 |
307 .94 2.4 81 |
|
| Tot al c olid ate d li abi litie ons s |
2.9 25. 557 |
211 .19 4.5 92 |
7.0 70. 573 |
60. 249 .62 7 |
4.3 37. 604 |
340 .55 2 |
27. 913 .57 0 |
3.6 04. 402 |
- | 3.1 37. 388 |
- | - | - | ( 145 .21 8.2 21) |
175 .55 5.6 43 |
|
| Ca ital Ex p pen ses |
84. 009 |
1.1 29. 550 |
62. 781 |
27. 021 .13 4 |
- | 18. 833 |
2.0 93. 924 |
230 | - | 81. 553 |
- | - | - | 212 .69 1 |
30. 704 .70 6 |
|
| De cia tion pre |
328 .20 5 |
823 .08 8 |
813 .87 1 |
5.3 01. 306 |
35. 573 |
25. 728 |
3.0 81. 168 |
243 | - | 88. 316 |
- | - | - | 179 .88 9 |
10. 677 .38 5 |
|
(Amounts in Euros)
| 30- 06- 201 |
7 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| TIO NA NA L |
FO | IGN RE |
||||||||||||||
| Ve hic les |
Ind rial Eq uip ust nt me |
Oth ers |
Ve hic les |
Ind rial Eq uip ust nt me |
Re val mo s |
Co lida ted nso |
||||||||||
| Ind ust ry |
Co ial mm erc |
Se rvic es |
Re l nta |
Ma chi nes |
Se rvic es |
Re l nta |
Ind ust ry |
Co ial mm erc |
Ma chi nes |
Se rvic es |
Re l nta |
|||||
| PR OF IT |
||||||||||||||||
| Ext al s ale ern s |
16. 254 |
217 .63 4.4 03 |
8.0 22. 985 |
2.3 83. 397 |
6.5 18. 476 |
2.3 30. 996 |
6.8 53. 746 |
- | 30. 290 .86 6 |
9.7 89. 542 |
46. 901 |
609 | 7.0 20 |
( 0) 75. 876 .71 |
208 .01 8.4 85 |
|
| Inc om e |
||||||||||||||||
| Op tion al i era nco me |
2.6 25 |
3.9 40. 535 |
154 .32 2 |
( 436 .18 9) |
1.2 73. 444 |
777 .17 4 |
450 .83 9 |
( 1.8 80) |
2.1 58. 703 |
380 .01 2 |
2.7 12 |
436 | 3.7 36 |
( 431 .93 2) |
8.2 74. 537 |
|
| Fin ial inc anc om e |
( 51) |
( 807 .26 6) |
( 8.9 35) |
( 99. 004 ) |
( 23. 000 ) |
( 3.8 28) |
( 54. 593 ) |
( 28) |
( 102 .64 8) |
( 41. 134 ) |
( 104 ) |
( 2) |
( 27) |
- | ( 1.1 40. 620 ) |
|
| Ne t In ith lling int ntro sts com e w non -co ere |
2.5 71 |
2.9 50. 414 |
138 .70 8 |
( 535 .19 2) |
1.2 49. 142 |
772 .53 9 |
395 .65 0 |
( 1.9 28) |
2.0 53. 913 |
268 .13 4 |
2.6 05 |
433 | 3.7 05 |
( 2.1 75. 218 ) |
5.1 25. 476 |
|
| Oth Inf atio er orm n |
||||||||||||||||
| Tot al c olid d a ate ts ons sse |
23. 019 .94 3 |
311 .64 6.7 58 |
9.6 72. 296 |
31. 935 .44 6 |
6.4 95. 033 |
1.9 12. 842 |
39. 360 .41 3 |
22. 037 .49 9 |
- | 6.9 62. 822 |
- | - | - | ( 175 .56 8.4 03) |
277 .47 4.6 49 |
|
| Tot al c olid d li abi litie ate ons s |
881 .57 0 |
184 .13 2.7 87 |
7.0 05. 696 |
32. 347 .39 2 |
1.5 36. 063 |
271 .02 2 |
34. 319 .79 2 |
3.6 01. 352 |
- | 2.7 53. 787 |
- | - | - | ( 117 .02 3.8 31) |
149 .82 5.6 30 |
|
| Ca ital Ex p pen ses |
49. 713 |
1.9 33. 167 |
103 .88 7 |
23. 518 .54 6 |
- | 26. 843 |
2.3 01. 751 |
320 | - | 43. 145 |
- | - | - | ( 513 .37 1) |
27. 464 .00 1 |
|
| De cia tion pre |
602 .46 3 |
1.7 03. 149 |
80. 147 |
2.5 67. 686 |
34. 865 |
25. 839 |
3.1 49. 860 |
247 | - | 81. 226 |
- | - | - | 156 .45 6 |
8.4 01. 938 |
|
The line "Turnover" includes Sales, Services Rendered and the amount of about 6.356.354 Euros (6.150.922 Euros as of June 30, 2017) related to equipment rentals accounted in Other Operating Income (Note 28).
The column "Eliminations" mainly includes the elimination of transactions between Group companies included in consolidation, mainly belonging to Vehicles segment.
As of June 30, 2018, December 31, 2017 and June 30, 2017, Toyota Caetano Group had assumed the following financial commitments:
| Commitments | Jun-18 | Dec-17 | Jun-17 |
|---|---|---|---|
| Credits | 96.391 | 96.391 | 105.190 |
| Guarantees of Imports | 5.597.416 | 5.394.118 | 5.168.684 |
| 5.693.807 | 5.490.509 | 5.273.874 | |
The amounts presented classified as "Guarantees for Imports", includes the amount of 4 million Euros related with guarantees on imports provided to Customs Agency.
Following the 16 million Euros debt contracting process occurred in 2012, the Group has granted mortgages to the respective financial institutions, valued at about 23,4 million Euros, at the financing date.
The Group adopts the necessary measures relating to the environment, aiming to fulfil current applicable legislation.
The Toyota Caetano Group Board of Directors does not estimate that there are risks related to the environmental protection and improvement, not having received any infraction related to this matter during the first half of 2018.
In September 2000, the European Commission approved a Directive regarding end-of-life vehicles and the responsibility of Producers/Distributors for dismantling and recycling them.
Producers/Distributors will have to support at least a significant part of the cost of the dismantling of vehicles that went to the market after July 1, 2002, as well as in relation to vehicles produced before this date, but presented as of January 1, 2007.
This legislation will impact Toyota vehicles sold in Portugal. Toyota Caetano and Toyota are closely monitoring the development of Portuguese National Legislation in order to access the impact of these operations in its financial statements.
It is our conviction, in accordance with studies performed on the Portuguese market, and taking in consideration the possible usage of the vehicles parts resulting from the dismantlement, that the effective impact of this legislation in the Company accounts will be reduced or nil.
Meanwhile, and according to the legislation in force (Dec. /Law 196/2003), the Company signed a contract with "ValorCar – Sociedade de Gestão de Veículos em Fim de Vida, Lda." - a licensed entity for the management of an integrated system of VLF- the transfer of the liabilities in this process.
The earnings per share for the six-month period ended as of June 30, 2018 and 2017 were computed based on the following amounts:
| Jun-18 | Jun-17 | |
|---|---|---|
| Net Income Basic Diluted |
7.163.195 7.163.195 |
5.125.476 5.125.476 |
| Number of shares | 35.000.000 | 35.000.000 |
| Earnings per share (basic and diluted) | 0,205 | 0,146 |
During the six-month period ended as of June 30, 2018 and June 30, 2017 there were no changes in the number of shares outstanding.
On August 9, 2018, occurred the issuance and subscription of a bond loan, denominated "Toyota 2018/2023", amounting to 12,5 million Euros. These securities were admitted to trading on Euronext Access Lisbon on August 10, 2018.
In addition to the mentioned above, no relevant facts that could be declared have been observed.
The consolidated financial statements were approved by the Board of Directors on August 28th, 2018.
According to the Portuguese Commercial Companies Code, it is possible the amended for these Financial Statements, after approval by the Board of Directors.
These financial statements are a translation of financial statements originally issued in Portuguese language in accordance with IFRS. In the event of discrepancies, the Portuguese language version prevails.
CHARTERED ACCOUNTANT BOARD OF DIRECTORS ALEXANDRA MARIA PACHECO GAMA JUNQUEIRA JOSE REIS DA SILVA RAMOS –President
MARIA ANGELINA MARTINS CAETANO RAMOS SALVADOR ACÁCIO MARTINS CAETANO MIGUEL PEDRO CAETANO RAMOS NOBUAKI FUJII MATTHEW PETER HARRISON RUI MANUEL MACHADO DE NORONHA MENDES
In accordance with the terms of item g) of Article 420.º of the Companies Code and of the Articles of Association, it competes us to appreciate the report of the management performed and proceed to the general appraisal of the documents and statement of consolidated accounts of TOYOTA CAETANO PORTUGAL, SA, referring to the first semester of 2018 and which were presented to us by the Board of Directors.
In accordance with the assignments conferred to us, during this exercise we proceeded to the follow-up of the evolution of the social business with the frequency and to the extend considered advisable, to the general analysis of the financial procedures and the confirmation by sampling of the respective files.
We have no knowledge of any situation which didn't respect the articles of association and the legal terms applicable.
We analysed the limited revision Report elaborated by the registered auditor in CMVM (Comissão Mercado Valores Mobiliários) under number 9077, with which we agree.
Thus,
All members of the Board of Auditors of the TOYOTA CAETANO PORTUGAL, SA under the terms of item c) of number 1 of Article 246.º of the Exchange Stock Code, hereby confirm, as far as it is our knowledge, that the information provided in item a) of the above referred article was elaborated according to accounting rules applicable, evidencing a correct and clear image of the assets and liabilities, of the financial highlights and results of Group TOYOTA CAETANO PORTUGAL, SA and that the report of the management clearly shows the business evolution, the performance and the position of the Group, evidencing as well a description of the mains risks and incertitude's to be faced.
In these terms, we believe that the Financial Statements referring to the period ending at 30th June 2018 accurately reflect the result of all operations developed in that same period by the Group Toyota Caetano Portugal, S.A.
Vila Nova de Gaia, 28th August 2018
José Domingos da Silva Fernandes - Chairman Alberto Luis Lema Mandim – Member Daniel Broekhuizen – Member
(Free translation from the original in Portuguese)
We have reviewed the accompanying consolidated financial statements of Toyota Caetano Portugal, S.A. (the Company), which comprise the consolidated statement of financial position as at 30 June 2018 (which shows total assets of Euro 307,942,481 and total shareholder's equity of Euro 132,386,838, including a net profit of 7,090,430), the consolidated statements of income by nature, comprehensive income, changes in equity and cash flows for the six-month period then ended, and the accompanying explanatory notes to these consolidated financial statements.
The Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with International Accounting Standard 34 – Interim Financial Reporting as adopted by the European Union, as well as to create and maintain appropriate systems of internal control to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Our responsibility is to express a conclusion on the accompanying consolidated financial statements. We conducted our review in accordance with ISRE 2410 – Review of Interim Financial Information Performed by the Independent Auditor of the Entity and other technical and ethical standards and recommendations issued by the Institute of Statutory Auditors. Those standards require that we conduct the review in order to conclude whether anything has come to our attention that causes us to believe that the consolidated financial statements are not prepared, in all material respects, in accordance with International Accounting Standard 34 – Interim Financial Reporting as adopted by the European Union.
A review of financial statements is a limited assurance engagement. The procedures performed mainly consist of making inquiries and applying analytical procedures, and evaluating the evidence obtained.
The procedures performed in a review are substantially less than those performed in an audit conducted in accordance with International Standards on Auditing (ISAs). Accordingly, we do not express an opinion on these consolidated financial statements.
PricewaterhouseCoopers & Associados - Sociedade de Revisores Oficiais de Contas, Lda. o′Porto Bessa Leite Complex, Rua António Bessa Leite, 1430 - 5º, 4150-074 Porto, Portugal Tel +351 225 433 000 Fax +351 225 433 499, www.pwc.pt Matriculada na CRC sob o NUPC 506 628 752, Capital Social Euros 314.000 Inscrita na lista das Sociedades de Revisores Oficiais de Contas sob o nº 183 e na CMVM sob o nº 20161485
Based on our review, nothing has come to our attention that causes us to believe that accompanying consolidated financial statements of Toyota Caetano Portugal, S.A. as at 30 June 2018 are not prepared, in all material respects, in accordance with International Accounting Standard 34 – Interim Financial Reporting as adopted by the European Union.
28th August 2018
PricewaterhouseCoopers & Associados - Sociedade de Revisores Oficiais de Contas, Lda Registered in the Comissão do Mercado de Valores Mobiliários with no. 20161485 represented by:
José Miguel Dantas Maio Marques, R.O.C.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.