Quarterly Report • Aug 31, 2017
Quarterly Report
Open in ViewerOpens in native device viewer
José Lourenço Abreu Teixeira – Chairman Manuel Fernando Monteiro da Silva – Deputy Chairman Jorge Manuel Coutinho Franco da Quinta – 1st Secretary Maria Olívia Almeida Madureira – 2nd Secretary
José Reis da Silva Ramos – Chairman Maria Angelina Martins Caetano Ramos – Member Salvador Acácio Martins Caetano – Member Miguel Pedro Caetano Ramos – Member Matthew Peter Harrison – Member Nobuaki Fujii – Member Rui Manuel Machado de Noronha Mendes – Member Yoichi Sato – Alternate Member
José Domingos da Silva Fernandes - Chairman Alberto Luis Lema Mandim – Member Daniel Broekhuizen – Member Maria Lívia Fernandes Alves – Alternate Member Kenichiro Makino – Alternate Member
José Miguel Dantas Maio Marques, representing Pricewaterhouse Coopers & Associados - Sociedade de Revisores Oficiais de Contas, Lda. [Statutory Auditors Firm] António Joaquim Brochado Correia - Alternate Member
The following progress report has been prepared in accordance with Article 246(1)(b) of the Portuguese Securities Code. For each of the Companies included in the consolidation scope of Toyota Caetano Portugal, it contains all the main events occurred during the period under analysis, as well as their impact on 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 semester of 2017, the Ovar Manufacturing Unit produced a total of 1,288 vehicles. This figure is slightly above the expectations for this period (1,180 vehicles).
The PPO/PDI activity converted/prepared 2,414 units, a result that is higher than the one achieved in the same period of the previous year.
| PRODUCTION | 2017 (JAN-JUN) | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|
| Toyota Physical Units | 1,288 | 1,823 | 1,629 | 1,664 | 1,111 |
| Conversions | 2,414 | 3,773 | 4,353 | 3,271 | 2,339 |
| Total number of Employees | 182 | 186 | 192 | 170 | 181 |
Throughout this first semester, TCAP – Ovar Manufacturing Unit worked in close cooperation with TMC (Toyota Motor Corporation), in order to minimise the impact of the Minor Change in the production volume, planned for the second semester. However, we should highlight that we are now able to ensure a significant increase in the number of units assembled in 2017, compared with the volumes achieved in 2016. On the other hand, the actual production costs are perfectly in line with the budgeted figures.
Until the end of 2017, there are plans for a greater emphasis on reducing overall costs at the Ovar Manufacturing Unit.
We also highlight the following events:
A new time bank signed between Employees and the Company, making labour more flexible in order to meet market needs and fluctuations.
Audit conducted by APCER as part of the Quality Management System, under ISO 14001 and Quality ISO 9001 (both follow-ups), on 15, 16 and 17 May.
In response to the results of an Organisational Climate Study, the Ovar Manufacturing Unit has been investing in the implementation of various activities and measures aimed at increasing it's employees' satisfaction and motivation levels.
In the 1st semester of 2017, the rising trend observed over the last few years remained unchanged, with the overall market growing some 8%.
This recovery is based on positive developments in both passenger vehicles and light commercial vehicles, which have grown by 7.2% and 12.6%, respectively.
Source: ACAP (Portuguese Automobile Trade Association)
In the first half of the year, Toyota achieved a total of 5,610 units sold, translating into a 5.2% increase, as compared to the same period last year.
This results in a total market share of 3.8% in the first half of the year.
Toyota's performance was different, depending on whether we are talking about Light Passenger Vehicles or Light Commercial Vehicles:
Jan-Jun '16 Jan-Jun '17 Light Passenger Vehicles Light Commercial Vehicles
Source: ACAP (Portuguese Automobile Trade Association)
This performance, weaker than the market developments observed in the 1st semester, is mainly a result of the fact that the model with the highest sales volume - Yaris - witnessed the arrival of a new generation which only began to be sold in June; until then, the sales were based on the "clearance" of the previous model, with an obvious impact in terms of sales volume.
On a positive note, we highlight the increase in the sales of hybrid vehicles (+73% compared to 2016), boosted by the new hybrid model C-HR, of one of the fastest-growing segments – Crossovers.
This result is associated with the good performance of the Hilux and Proace models, recently launched in the market.
Prospects are favourable for the second semester of the year.
In terms of Light Passenger Vehicles, we expect the good performance of the brand to improve, thanks to the investment in hybrid vehicles and to the renewed Yaris model, launched at the end of the 1st semester.
With regard to the Commercial Vehicles market, the Hilux and Proace models are expected to continue to show a good performance.
The evolution of the premium market in the 1 st half of 2017 was also positive. This market segment witnessed a slight growth of 2%, a figure lower than the one reached in the total passenger vehicle market.
Source: ACAP (Portuguese Automobile Trade Association)
Lexus showed a growth of approximately 22% over the previous year, a figure higher than that of the overall market. This fact resulted from an increase of 0.1 p.p. in the market share of the premium segment.
The favourable developments in sales are expected to continue throughout the 2nd semester, thanks to the growing appetite of the market for hybrid models, the renovation of the CT 200h and NX 300h models, and the launch of the new high-performance hybrid coupe LC 500h.
Source: ACAP (Portuguese Automobile Trade Association)
| TOTAL MARKET | TOYOTA + BT SALES | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| st semester 1 |
Variation | 1st semester '16 | 1st semester '17 | Variation | |||||
| '16 | '17 | % | Qty. | Share | Qty. | Share | % | ||
| Forklift Trucks | 581 | 596 | 2.6% | 195 | 33.6% | 159 | 26.7% | -18.5% | |
| Warehouse Equipment |
773 | 677 | -12.4% | 300 | 38.8% | 156 | 23.0% | -48.0% | |
| Total | 1354 | 1273 | -6.0% | 495 | 36.6% | 315 | 24.7% | -36.4% |
Source: ACAP (Portuguese Automobile Trade Association)
In the 1st semester of 2017, the domestic market for cargo handling machines (CHM) decreased by approximately 6%, compared to the same period of 2016.
This variation resulted in a 2.6% growth in the forklift trucks segment and a 12.4% decrease in the warehouse equipment segment.
The downturn in the Warehouse Equipment market is influenced by the lack of significant fleet deals in the 1st half of the year.
Overall Toyota / BT sales decreased 36.4%.
This decrease is primarily justified by the lack of relevant fleet deals in the first semester.
Upon performing the corresponding analysis by segment, we noticed the following:
With regard to Toyota Forklift Trucks 155 units were sold in the first 6 months, representing a 18.5% drop in sales and an accumulated share quota of 26.7%.
In relation to BT warehouse equipment 156 units were sold in the first 6 months, representing a 48% drop in sales and an accumulated share quota of 23%. This is the segment on which the lack of fleet deals has a greater impact.
Overall, Toyota sales represented an accumulated market share of 24.7%.
There will be a slight slowdown in activity in July and August, due to the summer holidays. However, as usual, our activity is expected to resume a regular pace, or even speed up, between September and the end of the year.
We should also note that, in the meantime, we have concluded a considerable fleet deal (approximately 290 units), which will have an impact on the 2nd semester.
With regard to the budget, in terms of number of units, we expect to meet it, as its degree of implementation by June'17 amounts to 45% of the annual budget.
In the first half of 2017, the overall turnover of the After-Sales Division totalled 18.5 million euros. This figure includes the "Guarantee + Extension" and "Total Assistance" services, whose turnover in this period corresponds to just over 0.5 million Euros.
The commercial spare parts activity (original & domestic incorporation), which excludes warranty services and "other services" mentioned above, amounted to 14,028,257€. This amount represents a growth of 10.1% over the same period of 2016.
| Sales of Spare Parts | Sales of Spare Parts | Growth % |
|---|---|---|
| st Semester 2016 1 |
st Semester 2017 1 |
2017/2016 |
| 12,746 M€ | 14,028 M€ | 10.1% |
The turnover in accessories (including merchandising) totalled 1,7M€ in the first semester of 2017. These sales were 16.6% higher than the figures achieved in the previous year, and translated into a growth in the incorporation per new vehicle sold.
| Sales of Accessories st Semester 2016 1 |
Sales of Accessories st Semester 2017 1 |
Growth % 2017/2016 |
|---|---|---|
| 1,445 M€ | 1,685 M€ | 16.6% |
Notes:
The fact that the existing Toyota fleet is shrinking and ageing is mainly the result of the sharp market drop occurred during the recent crisis, a circumstance that we continue to witness this year. However, TCAP remains committed to implementing a customer-oriented strategy (360º strategy), focused on meeting all the customer's needs and providing an excellent service. As a result of this strategy, we were able to increase customer retention, promote the sale of original Toyota spare parts and accessories and, last but not least, increase the customer satisfaction/recommendation indexes.
The most important initiatives are described below:
• New edition of the annual VCI (Value Chain Index) challenge for the year 2017. This initiative encourages every Toyota dealer to achieve good performances in some of the indicators seen as strategic for the After-Sales business. These indicators include: proactive customer warning programs, the active reception process, customer retention services (insurance, maintenance contracts, ...), the promotion of the sale of accessories and the implementation of specialised services for hybrid vehicles, in addition to the control of all technical activities.
We should highlight that all efforts made by Caetano Auto with regard to continuous improvement within the scope of its various activities has been yielding rather interesting results, both in terms of activity growth and in terms of cost reduction, which justify the strong growth of the company's profitability.
With regard to expenditure, the careful management of the Company's costs allowed for a decrease in expenses, particularly staff costs, compared to the previous year, despite the growth in sales.
Despite the fact that the indicators provided by INE Cabo Verde refer to the 1st quarter of 2017, we can see that the climate indicator followed the upward trend evidenced in the last few quarters, i.e., the economy continued to grow at a steady pace in the first quarter of 2017. This indicator reached the highest value in the last twenty three (23) consecutive quarters, showing positive developments when compared to the same period of 2016, thus demonstrating that the economic scenario is favorable. This diagnosis results from a synthesis of various assessments provided by businessmen from the areas of construction, retail sales and tourism, as well as from the manufacturing industry, the transport industry and ancillary transport services.
*Source (INE CV Surveys)
| Variation | ||||||
|---|---|---|---|---|---|---|
| SEGMENT | BRAND | 2016 2017 |
Qty. | % | ||
| Light-Duty Passenger | ||||||
| Vehicles | Toyota | 42 | 30 | -12 | -28.6% | |
| Light Commercial Vehicles | Toyota | 116 | 140 | +24 | +19% | |
| Heavy Commercial Vehicles | Toyota | 10 | 9 | -1 | -10.00% | |
| 168 | 179 | +11 | +6,5% |
In the 1st semester of 2017, and compared to the same period of the previous year, Caetano Auto CV, SA sold an additional 11 physical units, which corresponds to a growth of 6.5% in new vehicles.
As shown in the table above, this growth was not uniform, as the strong increase in Commercial Vehicles, with significant contributions from the Hilux and Fortuner models, was partially offset by a reduction in the sales of Passenger Vehicles, with drops in the Yaris and Avensis models.
We should highlight the entry into the market of new players, mainly from Asian origin, whose highly competitive prices will surely force us to review our commercial strategy for this market.
| Variation | ||||
|---|---|---|---|---|
| SALES | 2016 | 2017 | Value | % |
| Parts/Accessories | 68,860,583 | 71,509,498 | +2,648,915 | +3.84% |
| Workshop (Labour) | 17,808,910 | 14,893,162 | -2,915,748 | -16.37% |
| 86,669,493 | 86,402,660 | -266,833 | 0.30% | |
(Amounts in ECV)
With regard to After-Sales, we can see that there was some stagnation in terms of transaction amounts when compared to the same period of the previous year, although we should recognise that the growth in over-the-counter sales of spare parts and accessories was accompanied by a drop in the services provided by the workshops, namely in terms of the labour involved in crash repairs.
In the 1st semester we strengthened our partnership with ENACOL by launching our fuel sales operations in the Sal Island, reaching a turnover of approximately 550 MECV in the period under analysis.
Despite the challenges posed by the competition, we believe that 2017 will be another year marked by an adequate profitability within the scope of this area of business based in Cape Verde.
In the period under analysis we notice a substantial growth of the Caetano Renting fleet, when compared to the same period of the previous year.
This increase of 54.82% resulted in an operating fleet with 3,070 units and is mainly due to a growth in the Rent-a-Car business, which is currently using 73% of the total Caetano Renting fleet.
In addition to renting passenger vehicles, we also continue to rent industrial equipment, which represents approximately 16% of the total fleet.
In view of the above, we can see that there was an increase in turnover of approximately 57.34%, compared to the same period of the previous year.
In terms of prospects for the current year, and considering the regular course of business, we believe that Caetano Renting will once more make a positive contribution to the consolidated results of the Toyota Caetano Group.
Over the last few years, the growing need to attract and retain Talent has led the Organisations to implement Employer Branding strategies. This investment allows cultivating relationships with and commitments to Employees and other Stakeholders, which are expected to bring functional, emotional and symbolic benefits. This path is also being followed by Toyota Caetano Portugal, which created the Corporate Personnel, Brand and Communication Division (DPC) in January 2015, with the main purpose of turning the Company into an increasingly pleasant place to live and work in, through an integrated people management strategy.
Acting in the areas of wages and benefits, training and development, careers and compensations, law and employment, and corporate brand and communications, this TCAP structure uses knowledge and tools from the fields of Human Resources and Marketing to fulfil its mission. TCAP believes that, this way, it will be better able to meet the needs and expectations of its internal customers, taking into account their entire internal cycle of development within the Company.
In line with this strategy, throughout the first semester of 2017, we highlight the development of a number of integrated personnel management policies, processes and procedures, whose implementation is expected to last for a considerable period of time:
In 2017, our integrated Personnel Management and Internal Marketing policies and initiatives continue to be primarily focused on the recognition and retention of Human Capital with High Potential and Performance, contributing to the satisfaction of our Internal Customers, with the belief that, in this way, we are fostering the satisfaction of our End Customers.
During the first half of 2017, the scope of consolidation of the Toyota Caetano Portugal Group remained unchanged, when compared to the end of FY 2016.
In 2017, the Group had a turnover of 202 million euros, approximately 25 million euros higher (+14,5%) than that obtained in the same period of 2016. This growth is justified mainly by the growth in the automobile market in Portugal and which was somehow accompanied by the activity levels of the Toyota Caetano Group, but also by the clear growth and solid improvement in the profitability of the project for the assembly of off-road vehicles for export (LC70) at the Ovar manufacturing plant. Therefore, the contribution of the motor vehicle industrial area for turnover is approximately 30 million euros, against 24 million euros recorded in the same period of 2016.
As the main objective of the Group is to maintain the position of the Toyota brand as a benchmark in the automotive market, there was a need to implement a set of strategies aimed at minimizing the least favorable product cycle we have experienced (Yaris), including a slight overall increase in the profit margin, which, together with an appropriate management of business-related costs (Overhead and Staff Costs), allowed achieving an EBITDA of approximately 17 million euros, a result nearly 6.7 million higher (+64.9%) than that recorded in 2016.
Financial results, which were negative by approximately 1.1 million euros, are higher than the 1 million euros recorded in the same period of 2016, reflecting, however, the increased financing needs incurred by the Toyota Caetano Portugal Group in order to handle the growth in activity.
As a consequence of the increase in the rental of transport equipment, there was an increase of approximately 1.4 million euros in the item Amortization and Depreciations, which, combined with the aforementioned factors, resulted in a consolidated net income of around 5 million euros, while in 2016 the amount reached was around 2 million euros.
A financial autonomy of 46% reflects an appropriate management of the capital structure.
The table below shows comparative indicators, that summarize the evolution of the activity and performance of the Toyota Caetano Portugal Group, in thousands of euros:
| Jun 16 | Jun 17 | Variation | |
|---|---|---|---|
| Turnover | 176,316 | 201,868 | 14.5% |
| Gross Profit | 30,471 | 37,367 | 22.6% |
| % (f) sales | 17.3% | 18.5% | |
| External supplies and services | 18,190 | 20,216 | 11.1% |
| % (f) sales | 10.3% | 10.0% | |
| Staff expenses | 20,044 | 19,295 | -3.7% |
| % (f) sales | 11.4% | 9.6% | |
| EBITDA | 10,310 | 17,003 | 64.9% |
| % (f) sales | 5.8% | 8.4% | |
| Operating income | 2,942 | 8,275 | 181.2% |
| % (f) sales | 1.7% | 4.1% | |
| Net financial income | -1,010 | -1,141 | -12.9% |
| % (f) sales | -0.6% | -0.6% | |
| Consolidated net income | 1,992 | 5,125 | 157.3% |
| % (f) sales | 1.1% | 2.5% | |
| Net Bank Credit | 59,692 | 62,783 | 5.2% |
| Level of financial autonomy | 47.2% | 46.0% |
Gross Profit = Sales+ Service Provided – Costs of sales +- Production Variation
We should emphasize that, according to the projected economic development improvements for Portugal, a growth trend in the automotive sector is expected to continue, especially in the Hybrid segment, which will allow the Toyota Caetano Group to strengthen its sustainability in the market, leading to consistent results.
Credit risk at Toyota Caetano, mostly results from loans on its Clients, related to operating activity.
The main objective of credit risk management at Toyota Caetano is to ensure effective collection of operating receivables from Clients in accordance with the negotiated terms and conditions.
In order to mitigate the credit risk arising from potential default of payment by Clients, the Group companies exposed to this type of risk have:
Established a specific department for analysis and follow-up of Credit Risk;
Implemented proactive credit management processes and procedures, always supported by information systems;
Hedge mechanisms (credit insurances, letters of credit, bank guarantees etc.).
As a result of the significant proportion of variable rate debt in its Consolidated Balance Sheet, and of the consequent interest payment cash flows, Toyota Caetano is exposed to interest rate risk.
Toyota Caetano has been making use of financial derivatives to hedge, at least partially, its exposure to changes in interest rates.
As a geographically diverse Group, with subsidiaries in Cape Verde, exchange rate risk result essentially from business transactions, arising from the purchase and sale of goods and services in currencies other than the functional currency of each business.
The exchange rate risk management policy seeks to minimize volatility in investments and operations stated in foreign currency, by making the Group's income less sensitive to exchange rate fluctuations.
The Group's foreign exchange risk management policy is towards case-by-case appreciation of the opportunity to cover this risk, taking particularly into account the specific circumstances of the currencies and countries in question.
Toyota Caetano has been making use of financial derivatives to hedge, at least partially, its exposure to changes in exchange rates.
Liquidity risk management at Toyota Caetano seeks to ensure that the company has the capacity to obtain the timely funding required to carry out its business activities, implement its strategy and meet its payment obligations when due, while avoiding the need to obtain such funding on unfavorable terms.
To this end, liquidity management in the Group includes the following:
a) Consistent financial planning based on forecasts of operating cash flows in accordance with different time horizons (weekly, monthly, annual and multi-annual);
b) Diversification of funding sources;
c) Diversification of maturities of issued debt in order to avoid too excessive concentration for debt payment on short periods of time;
d) Using partner Banks to open up short-term credit lines, commercial paper programs and other types of financial operations, to ensure a balance between adequate levels of liquidity and commitment fees incurred.
Since the end of 1st semester 2017 and up to current date, no relevant facts occurred worth of being mentioned.
Pursuant to article 246 (1-c) of the Código de Valores Mobiliários (Portuguese Securities Code) we state that, to the best of our knowledge, Toyota Caetano Portugal consolidated financial statements, for the 1st half of 2017, were prepared in compliance with the applicable accounting standards, giving a true and fair view of the company's assets and liabilities, financial position and income and that the interim management report faithfully describes the information required under article 246 (2) of CVM.
Vila Nova de Gaia, 31st August 2017
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 CMVM Regulation 5/2008)
In compliance with the provisions of article 447 of the Portuguese Commercial Companies Code, it is hereby declared that, on 30 June 2017, 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, 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, and Dr. Maria Angelina Martins Caetano Ramos is the Vice-Chairman of the Board of Directors Eng. Miguel Pedro Caetano Ramos is a Member of the Board of Directors) performed no transactions, and so, on 30 June 2017, held 21,288,281 shares with a nominal value of € 1.00 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 so, on 30 June 2017, held 138,832 shares, with a nominal value of 1 euro each.
the sharedholder 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 Chairwoman of the Board of Directors) performed no transactions, and so, on 30 June 2017, held 393,252 shares, with a nominal value of 1 euro each.
the sharedholder 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 so, on 30 June 2017, held 290 shares, with a nominal value of 1 euro each.
For the purpose provided for 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:
1 This 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 Group Salvador Caetano, SGPS, S.A., a company in a control relationship with this Company;
1 This percentage includes shares held by the spouse
.
• Eng. Miguel Pedro Caetano Ramos, Member of the Board of Directions, holds:
In accordance with article 448(4) of the Commercial Companies Code, the following is the list of shareholders that, on 30 June 2017, held, at least, 10%, 33% or 50% of the share capital of this company, as well as of the shareholders that have ceased to hold the aforementioned capital percentages:
| Shareholders | Shares | |||
|---|---|---|---|---|
| Holders of at least 10% | ||||
| Held 1 | Purchased | Sold | Held 2 | |
| 31.12.2016 | 2017 | 2017 | 30.06.2017 | |
| TOYOTA MOTOR EUROPE NV/SA _______________ |
9,450,000 | -- | -- | 9,450,000 |
1Share capital on 31/12/2016: € 35,000,000.00, represented by 35,000,000 shares with a nominal value of € 1.00 each. 2Share capital on 30.06.2017: € 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 | Purchased | Sold | Held 2 | |
| 31/12/2016 | 2017 | 2017 | 30.06.2017 | |
| Salvador Caetano – Auto, SGPS, S.A. | 21,288,281 | -- | -- | 21,288,281 |
____________________________________________________________________________________
1Share capital on 31/12/2016: € 35,000,000.00, represented by 35,000,000 shares with a nominal value of € 1.00 each. 2 Share capital on 30/06/2017: € 35,000,000.00, represented by 35,000,000 shares with a nominal value of € 1.00 each.
(Under the terms of CMVM Regulation
5/2008)
On 30 June 2017, the shareholders with qualified shareholdings in the company's share capital are the following:
| SHAREHOLDER _________________ |
Shares | % of voting rights |
|---|---|---|
| Salvador Caetano - Auto - SGPS, S.A. | 21,288,281 | 60.824 |
| Toyota Motor Europe NV/SA | 9,450,000 | 27.000 |
| Salvador Fernandes Caetano (Heirs of) | 1,399,255 | 3.998 |
___________________________________________________________________________________
| ASSETS | Notes | 30/06/2017 | 31/12/2016 |
|---|---|---|---|
| NON-CURRENT ASSETS: | |||
| Goodwill Intangible assets |
7 8 |
611.997 743.883 |
611.997 1.077.832 |
| Tangible fixed assets | 5 | 105.686.941 | 86.264.400 |
| Investment properties | 6 | 17.585.691 | 17.903.011 |
| Available for sale financial assets | 9 | 3.585.698 | 3.483.128 |
| Deferred tax assets | 14 | 2.077.723 | 2.194.438 |
| Accounts receivable | 11 | 139.159 | 26.048 |
| Total non-current assets | 130.431.092 | 111.560.854 | |
| CURRENT ASSETS: | |||
| Inventories | 10 | 71.793.642 | 82.791.897 |
| Accounts receivable | 11 | 55.023.724 | 57.894.408 |
| Other debtors | 12 | 2.994.957 | 2.999.881 |
| Public entities - Others | 20 | 5.627.359 | 1.151.938 |
| Public entities - Income taxes | 20 | - | 99.372 |
| Other current assets | 13 | 3.434.613 | 4.723.329 |
| Cash and cash equivalents | 4 | 7.353.599 | 14.556.190 |
| Total current assets | 146.227.894 | 164.217.015 | |
| Total assets | 276.658.986 | 275.777.869 | |
| SHAREHOLDERS' EQUITY & LIABILITIES | |||
| EQUITY: Share capital |
35.000.000 | 35.000.000 | |
| Legal reserve | 7.498.903 | 7.498.903 | |
| Revaluation reserves | 6.195.184 | 6.195.184 | |
| Translation reserves | (1.695.238) | (1.695.238) | |
| Fair value reserves - Available for sale financial assets | 505.016 | 402.446 | |
| Other reserves | 73.725.417 | 73.024.661 | |
| Net income | 5.059.897 | 5.950.756 | |
| 15 | 126.289.179 | 126.376.712 | |
| Non-controlling interests | 16 | 1.359.840 | 1.294.261 |
| Total equity | 127.649.019 | 127.670.973 | |
| LIABILITIES: NON-CURRENT LIABILITIES: |
|||
| Loans | 17 | 31.908.611 | 32.894.408 |
| Defined benefit obligations | 22 | 8.434.420 | 8.434.420 |
| Provisions | 23 | 432.259 | 407.105 |
| Deferred tax liabilities | 14 | 1.702.915 | 1.717.275 |
| Total non-current liabilities | 42.478.205 | 43.453.208 | |
| CURRENT LIABILITIES: | |||
| Loans | 17 | 38.228.284 | 36.326.297 |
| Accounts payable | 18 | 29.411.995 | 35.509.231 |
| Other creditors | 19 | 2.230.998 | 1.095.835 |
| Public entities - Others | 20 | 12.936.733 | 10.321.909 |
| Public entities - Income taxes | 20 | 1.020.416 | - |
| Other current liabilities | 21 | 22.093.617 | 20.680.411 |
| Defined benefit obligations | 22 | 609.719 | 691.580 |
| Derivative financial instruments | 24 | - | 28.425 |
| Total current liabilities | 106.531.762 | 104.653.688 | |
| Total liabilities | 146.009.967 | 148.106.896 | |
| Total liabilities and shareholder' equity | 276.658.986 | 275.777.869 |
The notes to the financial statements integrates this statement for the period ending at 30 June 2017.
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 MATTHEW PETER HARRISON NOBUAKI FUJII RUI MANUEL MACHADO DE NORONHA MENDES
| Notes | 30/06/2017 | 30/06/2016 | |
|---|---|---|---|
| Operating Income: | |||
| Sales | 26 | 190.303.467 | 166.250.797 |
| Services rendered | 26 | 11.564.096 | 10.065.659 |
| Other operating income | 29 | 20.567.657 | 19.920.201 |
| Variation of products | 10 | (1.194.186) | (174.834) |
| 221.241.034 | 196.061.823 | ||
| Operating expenses: | |||
| Cost of sales | 10 | (163.306.573) | (145.670.389) |
| External supplies and services | 27 | (20.216.211) | (18.189.740) |
| Payroll expenses | 28 | (19.294.651) | (20.043.767) |
| Depreciations and amortizations | 5, 6 and 8 | (8.728.827) | (7.367.586) |
| Provisions | 23 | (94.828) | (98.394) |
| Impairment losses | 23 | 92.732 | (252.454) |
| Other operating expenses | 29 | (1.418.139) | (1.497.247) |
| (212.966.497) | (193.119.577) | ||
| Operational Income | 8.274.537 | 2.942.246 | |
| Expense and financial losses | 30 | (1.171.317) | (1.085.476) |
| Income and financial gains | 30 | 30.697 | 75.388 |
| Profit before taxation | 7.133.917 | 1.932.158 | |
| Income tax for the year | 25 | (2.008.441) | 59.949 |
| Net profit for the period | 5.125.476 | 1.992.107 | |
| Net profit for the period from continuing operations attributable to: | |||
| Equity holders of the parent Non-controlling interests |
5.059.897 65.579 |
1.962.558 29.549 |
|
| 5.125.476 | 1.992.107 | ||
| Net profit for the period attributable to: | |||
| Equity holders of the parent | 5.059.897 | 1.962.558 | |
| Non-controlling interests | 65.579 5.125.476 |
29.549 1.992.107 |
|
| Earnings per share: | |||
| from continuing operations | 36 | 0,146 | 0,057 |
| Basic | 0,146 | 0,057 | |
| from continuing operations | 36 | 0,146 | 0,057 |
| Diluted | 0,146 | 0,057 |
The notes to the financial statements integrates this statement for the period ending at 30 June 2017.
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 MATTHEW PETER HARRISON NOBUAKI FUJII RUI MANUEL MACHADO DE NORONHA MENDES
| 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 roll ing ont n-c Inte ts res |
Tot al |
|
| Ba lan at 31 of De ber 20 15 ces cem |
35. 000 .00 0 |
7.4 98. 903 |
6.1 95. 184 |
( 1.6 95. 238 ) |
382 .76 7 |
74. 490 .37 4 |
86. 871 .99 0 |
6.1 34. 247 |
128 .00 6.2 37 |
1.6 47. 295 |
129 .65 3.5 32 |
| Ch in t he iod ang es per : Ap lica tion of the lida ted t in e 2 015 p co nso ne com Ava ilab le f ale fin ial fai lue ch ets or s anc ass r va ang es Oth ers |
- - - |
- - - |
- - - |
- - - |
- ( ) 96. 360 - |
6.1 34. 247 - ( ) 115 |
6.1 34. 247 ( ) 96. 360 ( ) 115 |
( ) 6.1 34. 247 - - |
- ( ) 96. 360 ( ) 115 |
- - - |
- ( ) 96. 360 ( ) 115 |
| - | - | - | - | ( 96. 360 ) |
6.1 34. 132 |
6.0 37. 772 |
( 6.1 34. 247 ) |
( 96. 475 ) |
- | ( 96. 475 ) |
|
| Co lida ted ofit for the riod t pr nso ne pe Co lida ted reh ive inc nso co mp ens om e |
- - |
- - |
- - |
- - |
- ( 96. 360 ) |
- - |
- ( 96. 360 ) |
1.9 62. 558 1.9 62. 558 |
1.9 62. 558 1.8 66. 198 |
29. 549 29. 549 |
1.9 92. 107 1.8 95. 747 |
| Tra ctio wit h e ity hol der nsa ns qu s Acq uis itio f no roll ing int ont sts n o n-c ere Dis trib d d ivid end ute s |
- - |
- - |
- - |
- - |
- - |
- ( 5.2 50. 000 ) |
- ( 5.2 50. 000 ) |
- - |
- ( 5.2 50. 000 ) |
( 54) - |
( 54) ( 5.2 50. 000 ) |
| Ba lan 30 of Ju 201 5 at ces ne |
35. 000 .00 0 |
7.4 98. 903 |
6.1 95. 184 |
( 1.6 95. 238 ) |
286 .40 7 |
75. 374 .50 6 |
87. 659 .76 2 |
1.9 62. 558 |
124 .62 2.3 20 |
1.6 76. 790 |
126 .29 9.1 10 |
| of Ba lan at 31 De ber 20 16 ces cem |
35. 000 .00 0 |
7.4 98. 903 |
6.1 95. 184 |
( ) 1.6 95. 238 |
402 .44 6 |
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 Ava ilab le f ale fin ial fai lue ch ets or s anc ass r va ang es |
- - - |
- - - |
- - - |
- - - |
- 102 0 .57 102 .57 0 |
5.9 50. 756 - 5.9 50. 756 |
5.9 50. 756 102 0 .57 6.0 53. 326 |
( 5.9 50. 756 ) - ( ) 5.9 50. 756 |
- 102 0 .57 102 .57 0 |
- - - |
- 102 0 .57 102 .57 0 |
| Co lida ted ofit for the riod t pr nso ne pe e fo Tot al c hen siv e in r th om pre com e y ear |
- - |
- - |
- - |
- - |
- 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 Acq uis itio f no roll ing int ont sts n o n-c ere Dis trib ute d d ivid end s |
- - |
- - |
- - |
- - |
- - |
- ( ) 5.2 50. 000 |
- ( ) 5.2 50. 000 |
- - |
- ( ) 5.2 50. 000 |
- - |
- ( ) 5.2 50. 000 |
| Ba lan at 30 of Ju 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 |
The notes to the financial statements integrates this statement for the period ending at 30 June 2017.
CHARTERED ACCOUNTANTALEXANDRA MARIA PACHECO GAMA JUNQUEIRA
BOARD OF DIRECTORS JOSE REIS DA SILVA RAMOS –President MARIA ANGELINA MARTINS CAETANO RAMOSSALVADOR ACÁCIO MARTINS CAETANOMIGUEL PEDRO CAETANO RAMOSMATTHEW PETER HARRISONNOBUAKI FUJIIRUI MANUEL MACHADO DE NORONHA MENDES
(Amounts expressed in Euros)
| 30/06/2017 | 30/06/2016 | |
|---|---|---|
| Consolidated net profit for the period, including non-controlling interests | 5.125.476 | 1.992.107 |
| Components of other consolidated comprehensive income, net of tax, | ||
| that could be recycled by profit and loss: | ||
| Available for sale financial assets fair value changes (Note 9) | 102.570 | (96.360) |
| Consolidated comprehensive income | 5.228.046 | 1.895.747 |
| Attributable to: | ||
| Equity holders of the parent company | 5.162.467 | 1.866.198 |
| Non-controlling interests | 65.579 | 29.549 |
The notes to the financial statements integrates this statement for the period ending at 30 June 2017.
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 MATTHEW PETER HARRISON NOBUAKI FUJII RUI MANUEL MACHADO DE NORONHA MENDES
| OPERATING ACTIVITIES | Jun/17 | Jun/16 | |||
|---|---|---|---|---|---|
| Collections from Customers Payments to Suppliers Payments to Employees |
Operating Flow | 205.161.581 (179.084.646) (13.855.387) |
12.221.548 | 174.525.149 (157.181.045) (14.358.360) |
2.985.744 |
| Payments of Income Tax Other Collections/Payments Related to Operating Activities |
(1.040.628) (11.518.187) |
683.408 12.165.218 |
|||
| Cash Flow from Operating Activities | (337.267) | 15.834.370 | |||
| INVESTING ACTIVITIES | |||||
| Collections from: Tangible Fixed Assets Interest and Other income |
106.630 - |
106.630 | 1.502.275 110.190 |
1.612.465 | |
| Payments to: Investments Tangible Fixed Assets Intangible Assets |
- (996.674) - |
(996.674) | (11) (13.255.166) (43.680) |
(13.298.857) | |
| Cash Flow from Investment Activities | (890.044) | (11.686.392) | |||
| FINANCING ACTIVITIES | |||||
| Collections from: Loans Subsidies and donations |
9.600.000 - |
9.600.000 | 828.244 - |
828.244 | |
| Payments to: Loans Lease Down Payments Interest and Other costs Dividends |
(6959127,0) (2.200.242) (1.153.562) (5.262.349) |
(15.575.280) | (1.653.145) (1.128.348) (5.249.652) |
(8.031.145) | |
| Cash Flow from Financing Activities | (5.975.280) | (7.202.901) | |||
| CASH | |||||
| Cash and Cash Equivalents at Beginning of Period (Note 15) Cash and Cash Equivalents at End of Period (Note 15) |
14.556.190 7.353.599 |
11.364.954 8.310.031 |
|||
| Net Flow in Cash Equivalents | (7.202.591) | (3.054.923) |
ALEXANDRA MARIA PACHECO GAMA JUNQUEIRA JOSE REIS DA SILVA RAMOS –President
CHARTERED ACCOUNTANT BOARD OF DIRECTORS MARIA ANGELINA MARTINS CAETANO RAMOS SALVADOR ACÁCIO MARTINS CAETANO MIGUEL PEDRO CAETANO RAMOS MATTHEW PETER HARRISON NOBUAKI FUJII 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, bus and coach industry, 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 Salvador Caetano Group S.G.P.S., S.A.), being held directly by Salvador Caetano -Auto-, S.G.P.S., S.A., since the end 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, 2017, 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:
Interim financial statements are presented in accordance with IAS 34 – "Interim Financial Reporting".
These interim financial statements, prepared in accordance with the above mentioned framework, do not include all the required information to be included in the annual consolidated financial statements. Therefore, they should be read along with the consolidated financial statements as of December 31, 2016.
Comparative information regarding December 31, 2016, included in consolidated financial statements was audited.
The accompanying consolidated financial statements have been prepared on a going concern basis and under the historical cost convention, except for some financial instruments which are stated at fair value, from the books and accounting records of the companies included in consolidation (Note 3).
The following standards, interpretations, amendments and revisions endorsed by the European Union and mandatory in the fiscal years beginning on or after January 1, 2017, were adopted by the first time in this period:
positive or negative. IFRS 17 is of retrospective application. No estimated impact of the future adoption of these improvements in the financial statements of the Group.
• Annual Improvement 2014 - 2016, (generally effective for annual periods beginning on or after January 1, 2017). These improvements are still subject to endorsement by European Union. The 2014-2016 annual improvements impacts: IFRS 1, IFRS 12 and IAS 28. No estimated impact of the future adoption of these improvements in the financial statements of the Group.
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, 2017.
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, 2016.
In this context, we presented below some risk indicators as of June 30, 2017, 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, 2017 and December 31, 2016 and June 30, 2016, 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, 2017 and December 31, 2016 and June 30, 2016 can be summarized as follows:
| Assets | Liabilities | |||||
|---|---|---|---|---|---|---|
| Jun-17 | Dec-16 | Jun-16 | Jun-17 | Dec-16 | Jun-16 | |
| Cape Verde Escudo (CVE) | 6.771.197 | 10.416.262 | 9.026.912 | 2.532.613 | 6.383.793 | 3.051.466 |
| Great Britain Pounds (GBP) | - | - | - | - | - | 989 |
| Japanese Yen (JPY) | - | - | - | 410.151 | 408.216 | 620.712 |
| Angolan Kwanza (AOA) | - | - | - | - | 778 | - |
The sensitivity of the Group to foreign exchange rate changes can be summarized as follows (increases/decreases):
| Jun-17 | Dec-16 | ||||
|---|---|---|---|---|---|
| Variation | Net Income | Equity | Net Income | Equity | |
| Japanese yen (JPY) Angolan Kwanza (AOA) |
5% 5% |
(20.508) - |
- - |
(20.411) (39) |
- - |
Concerning the sensitivity of variations in the exchange rate of the Cape Verde Escudo (CVE), the Group does not have associated currency risk, because the exchange rate defined does not change.
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.
During 2017 and 2016, the Group has been exposed to the risk of variation of 'available for sale financial assets' prices. At June 30, 2017 and December 31, 2016 and June 30, 2016, 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 "available for sale financial assets" can be summarized as follows (increases/decreases):
| Jun-17 | Dec-16 | Jun-16 | |||||
|---|---|---|---|---|---|---|---|
| Variation | Net Income | Equity | Net Income | Equity | Net Income | Equity | |
| CIMOVEL FUND | 10% | - | 351.896 | - | 341.639 | - | 330.035 |
| CIMOVEL FUND | -10% | - | (351.896) | - | (341.639) | - | (330.035) |
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.
Group's sensitivity to changes in interest rates is summarized as follows (increases/decreases):
| Jun-17 | Dec-16 | Jun-16 | |||||
|---|---|---|---|---|---|---|---|
| Variation | Net Income | Equity | Net Income | Equity | Net Income | Equity | |
| Loans-Mutual Contract | 0,5 p.p. | - | - | 21.053 | - | 51.316 | - |
| Guaranteed account | 0,5 p.p. | - | - | 10.000 | - | - | - |
| Bank Credits | 0,5 p.p. | - | - | 5.006 | - | 1.645 | - |
| Commercial Paper | 0,5 p.p. | 112.000 | - | 64.000 | - | 135.000 | - |
| Long-term Bank Loan | 0,5 p.p. | 95.000 | - | 95.000 | - | 190.000 | - |
| Confirming | 0,5 p.p. | 45.910 | - | 49.653 | - | 99.493 | - |
| Total | 252.910 | - | 244.712 | - | 477.454 | - | |
| Loans-Mutual Contract | (0,5 p.p.) | - | - | (21.053) | - | (51.316) | - |
| Guaranteed account | (0,5 p.p.) | - | - | (10.000) | - | - | - |
| Bank Credits | (0,5 p.p.) | - | - | (5.006) | - | (1.645) | - |
| Commercial Paper | (0,5 p.p.) | (112.000) | - | (64.000) | - | (135.000) | - |
| Long-term Bank Loan | (0,5 p.p.) | (95.000) | - | (95.000) | - | (190.000) | - |
| Confirming | (0,5 p.p.) | (45.910) | - | (49.653) | - | (99.493) | - |
| Total | (252.910) | - | (244.712) | - | (477.454) | - | |
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.
(Amounts in Euros)
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, 2017 and December 31, 2016, the Group presents a net debt of 63.783.296 Euros and 54.664.515 Euros, respectively, divided between current and non-current loans (Note 17) and cash and cash equivalents (Note 4), agreed with the different financial institutions.
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-17 | Dec-16 | Jun-16 | |
|---|---|---|---|
| Debt | 70.136.895 | 69.220.705 | 68.002.363 |
| Cash and cash equivalents | (7.353.599) | (14.556.190) | (8.310.031) |
| Net Debt | 62.783.296 | 54.664.515 | 59.692.332 |
| Equity | 127.649.019 | 127.670.973 | 126.299.110 |
| Leverage Ratio | 32,97% | 29,98% | 32,09% |
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, 2016, 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, 2017 and 2016 are stated in Note 23.
At June 30, 2017, 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 | 85.841 |
| A3 | Moody's | 220.361 |
| B1 | Moody's | 4.772.764 |
| B3 | Moody's | 551.463 |
| Ba1 | Moody's | 43.445 |
| Ba3 | Moody's | 171.701 |
| Baa1 | Moody's | 74.633 |
| Baa3 | Moody's | 330.160 |
| Caa1 | Moody's | 157.123 |
| Others without rating assigned | Others without rating assigned | 842.145 |
| Total | 7.249.636 |
The following table presents, on June 30, 2017, 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, 2017 and December 31, 2016 were as follows:
| 30-06-2017 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Final Exchange | Average Exchange | Exchange Rate at | Final Exchange | |||||
| Currency | Rate for Jun-17 | Rate for Jun-17 | the Date of Incorporation | rate for Dez-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)
| 31-12-2016 | |||||
|---|---|---|---|---|---|
| Final Exchange | Average Exchange | Exchange Rate at | Final Exchange | ||
| Currency | Rate for Dez-16 | Rate for Dez-16 | the Date of Incorporation | rate for Dez-15 | |
| 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 |
The affiliated companies included in consolidation by the full consolidation method and share of capital held as of June 30, 2017 and December 31, 2016, are as follows:
| Companies | Effective Percentage Held |
||
|---|---|---|---|
| Jun-17 | Dec-16 | ||
| 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, 2017, December 31, 2016 and June 30, 2016 cash and cash equivalents detail was the following:
| Jun-17 | Dec-16 | Jun-16 | |
|---|---|---|---|
| Cash | 103.963 | 121.286 | 124.827 |
| Bank Deposits | 7.249.636 | 14.434.904 | 8.185.204 |
| 7.353.599 | 14.556.190 | 8.310.031 | |
The Company and its affiliates have available credit facilities as of June 30, 2017 amounting to approximately 79 Million Euros (of which have been utilized 51 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, 2017 and 2016, the movement in tangible fixed assets, as well as in the respective accumulated depreciation and impairment losses, was as follows:
| 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 |
| 30-06-2016 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Land | Buildings and Other Constructions |
Machinery and Equipment |
Transport Equipment |
Administrative Equipment |
Other Fixed Assets |
Tangible assets in Progress |
Total | |
| Gross Assets: | ||||||||
| Opening Balances | 16.842.823 | 93.538.551 | 60.117.299 | 55.526.355 | 7.880.877 | 4.318.806 | 397.459 | 238.622.170 |
| Additions | - | 286.087 | 160.203 | 23.027.076 | 22.892 | 16.557 | 1.748 | 23.514.563 |
| Disposals and Write-offs | - | (53.234) | (153.437) | (8.172.667) | (116.277) | (28.524) | - | (8.524.139) |
| Ending Balances | 16.842.823 | 93.771.404 | 60.124.065 | 70.380.764 | 7.787.492 | 4.306.839 | 399.207 | 253.612.594 |
| Accumulated Depreciation and Impairment losses: |
||||||||
| Opening Balances | - | 60.281.003 | 54.610.829 | 28.543.554 | 7.514.630 | 4.082.927 | - | 155.032.943 |
| Depreciations | - | 1.220.287 | 600.011 | 4.818.681 | 53.194 | 37.286 | - | 6.729.459 |
| Disposals and Write-offs | - | (45.882) | (148.632) | (3.625.703) | (109.415) | (27.625) | - | (3.957.257) |
| Transfer | - | 4.053 | - | - | - | - | - | 4.053 |
| Ending Balances | - | 61.459.461 | 55.062.208 | 29.736.532 | 7.458.409 | 4.092.588 | - | 157.809.198 |
| Net Tangible Fixed Assets | 16.842.823 | 32.311.943 | 5.061.857 | 40.644.232 | 329.083 | 214.251 | 399.207 | 95.803.396 |
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.
At June 30, 2017 and 2016, the increases in buildings includes maintenance works in Caetano Auto buildings.
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, 2017 and December 31, 2016, the assets acquired through financial leases are presented as follows:
| Jun-17 | |||
|---|---|---|---|
| Accumulated | |||
| Gross Assets | Depreciation | Net Tangible Assets | |
| Tangible Fixed Assets | 34.055.427 | 13.259.839 | 20.795.788 |
| Dec-16 | |||
|---|---|---|---|
| Accumulated | |||
| Gross Assets | Depreciation | Net Tangible Assets | |
| Tangible Fixed Assets | 32.586.491 | 10.939.539 | 21.646.952 |
As of June 30, 2017, December 31, 2016 and June 30, 2016, 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 1.815.019 Euros as the six-month period ended as of June 30, 2017 (1.841.472 Euros as of June 30, 2016) (Note 29).
Additionally, in according with appraisals reported to December 31, 2016, the fair value of those investment properties amounts to, approximately, 51 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, 2017 and December 31, 2016 is made up as follows:
| Jun-17 | Dec-16 | |||||
|---|---|---|---|---|---|---|
| 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 | 302 | 1.355.000 | Internal | 406 | 1.355.000 | Internal |
| Porto - Rua do Campo Alegre | 852.997 | 2.877.000 | Internal | 887.680 | 2.877.000 | Internal |
| Viseu - Teivas | 830.004 | 896.000 | External | 846.876 | 896.000 | External |
| Óbidos - Casal do Lameiro | 58.290 | 1.400.000 | Internal | 58.712 | 1.400.000 | Internal |
| Castro Daire - Av. João Rodrigues Cabrilho | 26.061 | 58.000 | Internal | 26.610 | 58.000 | Internal |
| Caldas da Rainha - Rua Dr. Miguel Bombarda | 17.531 | 85.000 | Internal | 17.531 | 85.000 | Internal |
| Viseu - Quinta do Cano | 1.734.230 | 2.461.740 | Internal/External | 1.742.162 | 2.461.740 | Internal/External |
| Amadora - Rua Elias Garcia | 182.747 | 149.000 | Internal | 184.476 | 149.000 | Internal |
| Portalegre - Zona Industrial | 186.387 | 173.000 | Internal | 188.958 | 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 | 24.628 | 83.000 | Internal |
| Rio Maior | 107.000 | 107.000 | Internal | 107.000 | 107.000 | Internal |
| S João de Lourosa - Viseu | 458.172 | 487.030 | Internal | 460.072 | 487.030 | Internal |
| Vila Nova de Gaia - Av. Vasco da Gama (edifícios A e B) | 3.128.265 | 8.692.000 | External | 3.236.940 | 8.692.000 | External |
| Vila Nova de Gaia - Av. Vasco da Gama (edifícios G) | 891.991 | 6.077.000 | External | 942.873 | 6.077.000 | External |
| Carregado - Quinta da Boa Água / Quinta do Peixoto | 5.062.665 | 19.218.000 | External | 5.086.939 | 19.218.000 | External |
| Lisboa - Av. Infante Santo | 1.155.896 | 1.247.000 | Internal | 1.170.590 | 1.247.000 | Internal |
| Vila Nova de Gaia - Rua das Pereiras | 255.303 | 788.000 | Internal | 261.219 | 788.000 | Internal |
| Leiria - Azóia | 355.125 | 797.000 | Internal | 355.125 | 797.000 | Internal |
| Castelo Branco - Oficinas | 818.730 | 1.450.000 | Internal | 839.678 | 1.450.000 | Internal |
| Viana do Castelo - Stand e Oficinas | 931.101 | 975.000 | Internal | 955.553 | 975.000 | Internal |
| 17.585.691 | 51.118.170 | 17.903.011 | 51.118.170 |
The investment properties fair value disclosed in December 31, 2016 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, 2017 the values of the evaluation will be published at December 31, 2016 on the grounds that, given the generalized inexistence of major works in 2017, the inexistence of relevant claims in 2017 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 and 2016.
The movement in the caption "Investment properties" as of June 30, 2017 and 2016 was as follows:
| 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 |
30/06/2016 Gross Assets: Land Buildings Total Opening Balances 9.916.943 36.133.435 46.050.378 Ending Balances 9.916.943 36.133.435 46.050.378 Accumulated Depreciation and Impairment Losses: Land Buildings Total Opening Balances - 29.385.179 29.385.179 Additions - 280.937 280.937 Transfer - (4.053) (4.053) Ending Balances - 29.662.063 29.662.063
Net Value 9.916.943 7.634.994 17.903.011
At June 30, 2017 and 2016 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, 2017 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, 2017 and 2016, the movement in intangible assets, as well as in the respective accumulated amortization and accumulated impairment losses, was as follows:
| 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 |
| 30/06/2016 | ||||||
|---|---|---|---|---|---|---|
| Research and Development Expenses |
Industrial Property |
Goodwill | Computer Programs |
Intangible Assets in progress |
Total | |
| Gross Assets: | ||||||
| Opening Balances | 1.394.907 | 284.179 | 81.485 | 2.003.979 | 60.760 | 3.825.310 |
| Additions | - | - | - | 142.984 | 43.680 | 186.664 |
| Ending Balances | 1.394.907 | 284.179 | 81.485 | 2.146.963 | 104.440 | 4.011.974 |
| Accumulated Amortization and Impairment losses: |
||||||
| Opening Balances | 464.969 | 163.243 | 81.485 | 1.655.087 | - | 2.364.784 |
| Amortizations | 232.485 | 9.166 | - | 115.539 | - | 357.190 |
| Ending Balances | 697.454 | 172.409 | 81.485 | 1.770.626 | - | 2.721.974 |
| Net Intangible Assets | 697.453 | 111.770 | - | 376.337 | 104.440 | 1.290.000 |
During the period ended as of June 30, 2017, and December 31, 2016 and June 30, 2016 the movements in item "Available for sale financial assets" were as follows:
| Jun-17 | Dec-16 | Jun-16 | |
|---|---|---|---|
| Available for sale financial assets | |||
| Fair value at January 1 | 3.483.128 | 3.463.450 | 3.463.450 |
| Increase/(decrease) in fair value | 102.570 | 19.678 | (96.359) |
| Fair value at June 30 | 3.585.698 | 3.483.128 | 3.367.091 |
(Amounts in Euros)
As of June 30, 2017, "Available for sale financial assets" include the amount of 3.518.962 Euros (3.416.391 Euros December 31, 2016) 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 505.016 Euros). The remaining "Available for sale financial assets" 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, 2017 and 2016 from recording "Available for sale financial assets" at fair value can be summarized as follows:
| Jun-17 | Jun-16 | |
|---|---|---|
| Fair value variation | 102.570 | (96.359) |
| Effect on equity | 102.570 | (96.359) |
As of June 30, 2017, December 31, 2016 and June 30, 2016, this caption breakdown is as follows:
| Jun-17 | Dec-16 | Jun-16 | |
|---|---|---|---|
| Raw and subsidiary Materials | 3.155.925 | 9.307.008 | 1.246.215 |
| Production in Process | 1.172.512 | 937.645 | 1.168.752 |
| Finished and semi-finished Products | 38.582 | 1.466.863 | 1.403.045 |
| Merchandise | 68.866.414 | 72.612.904 | 68.466.440 |
| 73.233.433 | 84.324.420 | 72.284.452 | |
| Accumulated impairment losses in inventories (Note 23) | (1.439.791) | (1.532.523) | (1.564.231) |
| 71.793.642 | 82.791.897 | 70.720.221 | |
During the six-month period ended as of June 30, 2017 and 2016, cost of sales was as follows:
| Jun-17 | Jun-16 | |||||
|---|---|---|---|---|---|---|
| Merchandise | Raw and subsidiary Materials |
Total | Merchandise | Raw and subsidiary Materials |
Total | |
| Opening Balances | 72.612.904 | 9.307.008 | 81.919.912 | 70.642.162 | 10.080.953 | 80.723.115 |
| Net Purchases | 135.638.496 | 17.770.504 | 153.409.000 | 121.876.708 | 12.783.221 | 134.659.929 |
| Ending Balances | (68.866.414) | (3.155.925) | (72.022.339) | (68.466.440) | (1.246.215) | (69.712.655) |
| Total | 139.384.986 | 23.921.587 | 163.306.573 | 124.052.430 | 21.617.959 | 145.670.389 |
During the six-month period ended as of June 30, 2017 and 2016, the variation in production was computed as follows:
| Finished and semi-finished products | ||
|---|---|---|
| Jun-17 | Jun-16 | |
| Ending Balances | 1.211.094 | 2.571.797 |
| Inventories adjustments | (772) | 5.234 |
| Opening Balances | (2.404.508) | (2.751.865) |
| Total | (1.194.186) | (174.834) |
(Amounts in Euros)
As of June 30, 2017, December 31, 2016 and June 30, 2016, the detail of this caption was as follows:
| CURRENT ASSETS | NON-CURRENT ASSETS | |||||
|---|---|---|---|---|---|---|
| Jun-17 | Dec-16 | Jun-16 | Jun-17 | Dec-16 | Jun-16 | |
| Customers, current accounts | 54.993.992 | 57.872.820 | 58.130.427 | 139.159 | 26.048 | 138.841 |
| Doubtful Accounts Receivable | 9.465.434 | 9.465.385 | 9.878.019 | - | - | - |
| 64.425.426 | 67.338.205 | 68.008.446 | 139.159 | 26.048 | 138.841 | |
| Accumulated impairment losses in accounts Receivable (Note 23) | (9.435.702) | (9.443.797) | (9.705.658) | - | - | - |
| 55.023.724 | 57.894.408 | 58.302.788 | 139.159 | 26.048 | 138.841 | |
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.
Debt maturity without recognition of losses by impairment
| 30-06-2017 | |||||||
|---|---|---|---|---|---|---|---|
| - 60 days | 60-90 days | 90-120 days | + 120 days | Total | |||
| Accounts receivable | 34.070.861 | 2.281.341 | 1.302.960 | 11.079.428 | 48.734.590 | ||
| Employees | 10.300 | - | - | 184.791 | 195.091 | ||
| Independent Dealers | 5.839.569 | 350.205 | 6.229 | 7.467 | 6.203.470 | ||
| Total | 39.920.730 | 2.631.546 | 1.309.189 | 11.271.686 | 55.133.151 | ||
31-12-2016
| - 60 days | 60-90 days | 90-120 days | + 120 days | Total | ||
|---|---|---|---|---|---|---|
| Accounts receivable | 32.787.221 | 1.177.256 | 1.163.134 | 16.234.201 | 51.361.812 | |
| Employees | 14.873 | - | 4.012 | 526.996 | 545.881 | |
| Independent Dealers | 5.649.284 | 333.953 | 1.074 | 6.864 | 5.991.175 | |
| Total | 38.451.378 | 1.511.209 | 1.168.220 | 16.768.061 | 57.898.868 | |
Debt maturity with recognition of losses by impairment
| 30-06-2017 | ||||||
|---|---|---|---|---|---|---|
| - 60 days | 60-90 days | 90-120 days | + 120 days | Total | ||
| Doubtful Accounts Receivable | - | 20.243 | 4.986 | 9.440.205 | 9.465.434 | |
| Total | - | 20.243 | 4.986 | 9.440.205 | 9.465.434 | |
| 31-12-2016 | ||||||
|---|---|---|---|---|---|---|
| - 60 days | 60-90 days | 90-120 days | + 120 days | Total | ||
| Doubtful Accounts Receivable | 12.780 | 7.463 | 4.986 | 9.440.156 | 9.465.385 | |
| Total | 12.780 | 7.463 | 4.986 | 9.440.156 | 9.465.385 | |
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.
Accounts receivable ageing against maturity
| 30-06-2017 | ||||||
|---|---|---|---|---|---|---|
| - 60 days | 60-90 days | 90-120 days | + 120 days | Total | ||
| Doubtful Accounts Receivable | 40.191.566 | 2.640.508 | 1.233.170 | 1.661.937 | 45.727.181 | |
| Total | 40.191.566 | 2.640.508 | 1.233.170 | 1.661.937 | 45.727.181 | |
| 31-12-2016 | ||||||
|---|---|---|---|---|---|---|
| - 60 days | 60-90 days | 90-120 days | + 120 days | Total | ||
| Doubtful Accounts Receivable | 27.319.238 | 1.365.201 | 1.218.907 | 19.134.153 | 49.037.499 | |
| Total | 27.319.238 | 1.365.201 | 1.218.907 | 19.134.153 | 49.037.499 | |
As of June 30, 2017, December 31, 2016 and June 30, 2016, the detail of this caption was as follows:
| Current Assets | |||
|---|---|---|---|
| Jun-17 | Dec-16 | Jun-16 | |
| Down Payments to Suppliers | 373.769 | 441.391 | 887.431 |
| Other debtors | 2.621.188 | 2.558.490 | 2.354.634 |
| 2.994.957 | 2.999.881 | 3.242.065 | |
The caption "Other credits" includes the amount of, approximately, 0,8 Million Euros as of December 31, 2016 in referring to advance payments made by the Group related with leasehold improvements in commercial facilities for
automotive retail, which were fully invoiced in previous years, being that the remaining amount is expected to be supported in the short term by third parties. As of June 30, 2017, the aforementioned amount is already settled.
Additionally, this caption includes, as of June 30, 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, 2016).
It is noted that this amount also includes as of June 30, 2017 an account receivable in the amount of 618.000 Euros from the related party Fundação Salvador Caetano (683.000 Euros as of December 31, 2016).
As of June 30, 2017, December 31, 2016 and June 30, 2016, the detail of this caption was as follows:
| Jun-17 | Dec-16 | Jun-16 | |
|---|---|---|---|
| Accrued Income | |||
| Commission | 294.454 | 369.029 | 382.539 |
| Rappel | 152.680 | 1.135.857 | 183.488 |
| Warranty claims | 285.412 | 300.251 | 190.441 |
| Fleet programs and Bonus suppliers | 496.302 | 1.475.076 | 533.903 |
| Assignment of staff | 30.712 | 121.742 | 28.256 |
| Fee's | 29.658 | 76.017 | 73.923 |
| Recovery logistics costs | - | - | 10.596 |
| Others | 858.633 | 483.113 | 846.727 |
| 2.147.851 | 3.961.085 | 2.249.873 | |
| Deferred Expenses | |||
| Insurance | 263.326 | 144.176 | 314.415 |
| Rentals | 135.523 | 20.642 | 143.037 |
| Interest | 128.073 | 75.058 | - |
| Others | 759.840 | 522.368 | 766.545 |
| 1.286.762 | 762.244 | 1.223.997 | |
| Total | 3.434.613 | 4.723.329 | 3.473.870 |
(Amounts in Euros)
The detail of deferred tax assets and liabilities recorded in the accompanying consolidated financial statements as of June 30, 2017 and 2016 is as follows:
| 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) |
| 30/06/2016 | ||
|---|---|---|
| Profit and Loss | |||
|---|---|---|---|
| Dec-15 | Impact | Jun-16 | |
| Deferred tax assets: | |||
| Provisions not accepted for tax purpose | 287.440 | - | 287.440 |
| Tax losses | 502.622 | (109.408) | 393.214 |
| Defined Benefit Plan Liabilities | 1.257.500 | - | 1.257.500 |
| Write-off of tangible assets/inventories | 164.460 | (54.561) | 109.899 |
| Derivative financial instruments valuation | 36.020 | (6.920) | 29.100 |
| 2.248.042 | (170.889) | 2.077.153 | |
| Deferred tax liabilities: | |||
| Depreciation as a result of legal and free revaluation of fixed assets | (659.109) | - | (659.109) |
| Effect of the reinvestments of the surplus in fixed assets sales | (165.772) | - | (165.772) |
| Fair value of fixed assets | (898.732) | - | (898.732) |
| (1.723.613) | - | (1.723.613) | |
| Net effect (Note 25) | (170.889) | ||
(Amounts in Euros)
In accordance with the applicable legislation in Portugal, tax losses can be carried forward for the following periods:
As of June 30, 2017, the tax losses carried forward for which deferred tax assets have been recorded were fully utilized.
From 2012 (inclusive), the deduction of tax losses carried forward, established in previous years or in progress (includes all reported losses identified in i)) is limited to 75% of the taxable profit assessed in the relevant fiscal year and from 2014 (inclusive) is limited to 70% of taxable income in each year. This situation requires the annual evaluation of the amount of deferred tax can be recovered within the time indicated above.
As of June 30, 2017 and 2016 tax rates used to compute current and deferred tax assets and liabilities were as follows:
| Tax rates | ||||
|---|---|---|---|---|
| Jun-17 | Jun-16 | |||
| 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 2014 and 2017 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, 2017, 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. | 60,82% |
|---|---|
| - Toyota Motor Europe NV/SA | 27,00% |
On December 23, 2016, the Group Salvador Caetano S.G.P.S., S.A. sold to Salvador Caetano - Auto - S.G.P.S., S.A. 21.288.281 shares with a nominal value of 1 Euro each, fully subscribed and representing 60,82% of the share capital.
According to the General shareholders meeting deliberation, as of April 21, 2017, was paid to shareholders a dividend of 0,15 Euros per share (5.250.000 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 the investments available for sale 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, 2017, December 31, 2016 and June 30, 2016 were as follows:
| Jun-17 | Dec-16 | Jun-16 | |
|---|---|---|---|
| Opening Balances as of January 1 | 1.294.261 | 1.647.295 | 1.647.295 |
| Dividends | - | (375.248) | - |
| Others | - | (30.216) | (54) |
| Net profit attributable to non-controlling interests | 65.579 | 52.430 | 29.549 |
| 1.359.840 | 1.294.261 | 1.676.790 |
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% | 4.035 | - |
| Caetano Auto CV, S.A. | 18,76% | 786.165 | 41.190 |
| Caetano Renting, S.A. | 0,02% | 404 | (163) |
| Caetano Auto, S.A. | 1,60% | 569.236 | 24.552 |
| 1.359.840 | 65.579 | ||
The resume of financial information related to each subsidiary that is consolidated is presented below:
| Caption | Caetano Auto | Caetano Renting | Saltano | Caetano Auto CV |
|---|---|---|---|---|
| Non-Current Assets | 48.158.616 | 35.693.269 | 21.956.766 | 1.404.074 |
| Current Assets | 74.215.566 | 9.656.093 | 50.938 | 5.388.301 |
| Total Assets | 122.374.182 | 45.349.362 | 22.007.704 | 6.792.375 |
| Non-Current Liabilities | 7.472.252 | 200.014 | - | 82.378 |
| Current Liabilities | 80.707.075 | 42.788.678 | 3.579.772 | 2.553.792 |
| Equity | 34.194.854 | 2.360.671 | 18.427.932 | 4.156.205 |
| Revenues | 102.565.930 | 2.867.627 | - | 5.987.975 |
| Operating Results | 1.876.354 | (578.792) | (2.355) | 305.546 |
| Financial Results | (12.007) | (132.462) | - | (28.882) |
| Taxes | (85.640) | - | - | (70.549) |
| Net Income | 1.778.707 | (711.254) | (2.355) | 206.115 |
As of June 30, 2017, December 31, 2016 and June 30, 2016 the caption "Loans" was as follows:
| Jun-17 | Dec-16 | Jun-16 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Current | Non-Current | TOTAL | Current | Non-Current | TOTAL | Current | Non-Current | TOTAL | |
| Bank Loan | 33.581.922 | 17.000.000 | 50.581.922 | 30.941.048 | 17.000.000 | 47.941.048 | 25.291.401 | 22.289.475 | 47.580.876 |
| Bank Overdrafts | - | - | - | 1.001.251 | - | 1.001.251 | 164.509 | - | 164.509 |
| Finance Leases | 4.646.362 | 14.908.611 | 19.554.973 | 4.383.998 | 15.894.408 | 20.278.406 | 3.523.832 | 16.733.146 | 20.256.978 |
| 38.228.284 | 31.908.611 | 70.136.895 | 36.326.297 | 32.894.408 | 69.220.705 | 28.979.742 | 39.022.621 | 68.002.363 | |
As of June 30, 2017 and December 31, 2016, the detail of bank loans, overdrafts, other loans and Commercial Paper Programs, as well as its conditions, were as follows:
| 30-06-2017 | ||||
|---|---|---|---|---|
| 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 |
| Toyota Caetano Portugal | 7.000.000 | 7.000.000 | 15/10/2014 | 4 years |
| 17.000.000 | 17.000.000 | |||
| Current | ||||
| Guaranteed account | - | 8.000.000 | ||
| Mutual Loans | 2.000.000 | 2.000.000 | 15/10/2014 | 4 years |
| Bank Overdrafts | - | 5.500.000 | ||
| Confirming | 9.181.922 | 10.000.000 | 24/05/2016 | |
| Commercial Paper: | ||||
| Toyota Caetano Portugal | 12.400.000 | 17.400.000 | 27/02/2017 | 3 years |
| Toyota Caetano Portugal | 5.000.000 | 10.000.000 | 18/08/2015 | 5 years |
| Toyota Caetano Portugal | 5.000.000 | 5.000.000 | 10/11/2016 | 5 years |
| Toyota Caetano Portugal | - | 4.000.000 | 24/02/2017 | 1 year |
| 33.581.922 | 61.900.000 | |||
| 50.581.922 | 78.900.000 | |||
31-12-2016
| Beginning | ||||
|---|---|---|---|---|
| Description/Beneficiary Company | Used Amount | Limit | Date | Date-Limit |
| Non-current | ||||
| Mutual Loans | ||||
| Toyota Caetano Portugal | 10.000.000 | 10.000.000 | 22/06/2012 | 5 years |
| Toyota Caetano Portugal | 7.000.000 | 7.000.000 | 15/10/2014 | 4 years |
| 17.000.000 | 17.000.000 | |||
| Current | ||||
| Guaranteed account | 1.999.986 | 5.000.000 | ||
| Mutual Loans | 4.210.526 | 4.210.526 | 22/06/2012 | 5 years |
| Mutual Loans | 2.000.000 | 2.000.000 | 15/10/2014 | 4 years |
| Bank Overdrafts | 1.001.251 | 5.500.000 | ||
| Confirming | 9.930.536 | 10.000.000 | ||
| Commercial Paper: | ||||
| Toyota Caetano Portugal | 9.200.000 | 9.200.000 | 27/11/2012 | 5 years |
| Toyota Caetano Portugal | 3.600.000 | 3.600.000 | 26/11/2012 | 5 years |
| Toyota Caetano Portugal | - | 10.000.000 | ||
| Toyota Caetano Portugal | - | 5.000.000 | ||
| 31.942.299 | 54.510.526 | |||
| 48.942.299 | 71.510.526 | |||
(Amounts in Euros)
Next, we present below the debt amount outstanding, for which there have been granted mortgages (Note 35): - Commercial Paper: 12.400.000.
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 | 96.800 | 97.529 | 99.926 | 99.926 | 69.636 | 367.017 | 463.817 | |
| Interests | 3.126 | 2.397 | 1.663 | 924 | 182 | 5.166 | 8.292 | |
| 559769 | Commercial facilities | |||||||
| Capital | 62.314 | 62.593 | 62.874 | 63.155 | 522.006 | 710.628 | 772.942 | |
| Interests | 3.330 | 3.051 | 2.489 | 2.489 | 8.999 | 17.028 | 20.358 | |
| 626064 | Commercial facilities | |||||||
| Capital | 132.848 | 169.290 | 175.311 | 181.547 | 627.738 | 1.153.886 | 1.286.734 | |
| Interests | 42.900 | 37.086 | 31.064 | 24.829 | 34.691 | 127.670 | 170.570 | |
| 2032103 | Commercial facilities | |||||||
| Capital | 27.061 | 27.031 | 27.061 | 27.061 | 82.104 | 163.258 | 190.319 | |
| Interests | 7.704 | 6.713 | 5.672 | 4.578 | 2.788 | 19.751 | 27.455 | |
| Various | Industrial Equipment | |||||||
| Capital | 4.327.338 | 4.519.704 | 4.255.111 | 2.086.177 | 1.652.830 | 12.513.822 | 16.841.160 | |
| Interests | 538.948 | 377.055 | 222.258 | 84.145 | 17.426 | 700.884 | 1.239.832 | |
| Total Capital | 4.646.362 | 4.876.148 | 4.620.283 | 2.457.866 | 2.954.313 | 14.908.611 | 19.554.973 | |
| Total Interests | 596.007 | 426.302 | 263.147 | 116.964 | 64.087 | 870.499 | 1.466.506 |
The maturities of existing loans at June 30, 2017 can be summarized as follows:
| 12m | 12 – 24m | 24 – 36m | 36 – 48m | > 48m | Total | |
|---|---|---|---|---|---|---|
| Loan – mutual contract | 2.000.000 | 7.000.000 | - | 10.000.000 | - | 19.000.000 |
| Confirming | 9.181.922 | - | - | - | - | 9.181.922 |
| Paper Commercial | 22.400.000 | - | - | - | - | 22.400.000 |
| Finance Leases | 4.646.362 | 4.876.148 | 4.620.283 | 2.457.866 | 2.954.314 | 19.554.973 |
| Total loans | 38.228.284 | 11.876.148 | 4.620.283 | 12.457.866 | 2.954.314 | 70.136.895 |
Interests
| 12m | 12 - 24m | 24 - 36m | 36 - 48m | >48m | Total | |
|---|---|---|---|---|---|---|
| Loan - mutual contract | 548.072 | 346.250 | 222.500 | 222.500 | 222.500 | 1.561.822 |
| Financial Leases | 596.007 | 426.302 | 263.147 | 116.964 | 64.086 | 1.466.507 |
| Total interests | 1.144.080 | 772.552 | 485.647 | 339.464 | 286.586 | 3.028.329 |
(Amounts in Euros)
As of June 30, 2017, December 31, 2016 and June 30, 2016 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, 2017, December 31, 2016 and June 30, 2016 the detail of other creditors was as follows:
| Current Liabilities | |||||
|---|---|---|---|---|---|
| Jun-17 | Dec-16 | Jun-16 | |||
| Shareholders | 10.683 | 12.052 | 12.172 | ||
| Advances from Customers | 466.572 | 735.115 | 574.311 | ||
| Other Creditors | 1.753.743 | 348.668 | 764.607 | ||
| 2.230.998 | 1.095.835 | 1.351.090 | |||
As of June 30, 2017, December 31, 2016 and June 30, 2016 the caption public entities can be summarized as follows:
| Current Assets | ||||
|---|---|---|---|---|
| Jun-17 | Jun-16 | |||
| Public Entities: | ||||
| Income Tax | - | 99.372 | 1.230.200 | |
| Value Added Taxes | 5.627.359 | 1.151.938 | 2.385.800 | |
| 5.627.359 | 1.251.310 | 3.616.000 | ||
| Current Liabilities | |||||
|---|---|---|---|---|---|
| Jun-17 | Dec-16 | Jun-16 | |||
| Public Entities: | |||||
| Income Taxes withheld | 445.420 | 349.174 | 400.899 | ||
| Value Added Taxes | 9.878.156 | 7.826.684 | 8.186.655 | ||
| Income Tax (estimated tax) (Note 25) | 1.020.417 | - | 488.464 | ||
| Vehicles Tax | 1.526.685 | 1.084.948 | 1.706.590 | ||
| Custom Duties | - | 181.991 | 138.061 | ||
| Employee's social contributions | 806.692 | 646.318 | 795.100 | ||
| Others | 279.780 | 232.794 | 343.423 | ||
| 13.957.150 | 10.321.909 | 12.059.192 | |||
(Amounts in Euros)
As of June 30, 2017, December 31, 2016 and June 30, 2016 the caption "Other Current Liabilities" was as follows:
| Jun-17 | Dec-16 | Jun-16 | |
|---|---|---|---|
| Accrued Cost | |||
| Vacation pay and bonus | 6.448.460 | 4.840.885 | 6.592.493 |
| Specialization cost assigned to vehicles sold | 879.378 | 689.185 | 1.025.524 |
| Rappel charges attributable to fleet managers | 956.428 | 1.360.601 | 2.080.768 |
| Advertising Campaigns | 3.140.634 | 3.670.380 | 2.216.796 |
| Supply costs | 814.846 | 614.402 | 56.388 |
| Accrual for Vehicles Tax | 1.105.008 | 743.009 | 455.329 |
| Insurance | 255.282 | 170.418 | 468.663 |
| Commission | 646.582 | 662.110 | 834.914 |
| Interest | 142.399 | 123.885 | 50.628 |
| Advance External Supplies and Services | 1.079.620 | 728.634 | 472.519 |
| Municipal Property Tax | 142.608 | 124.990 | 149.946 |
| Amounts payable to third parties | - | 667.807 | - |
| Royalties | 157.039 | 71.284 | 95.622 |
| Warranty claims | 234.017 | - | 122.085 |
| Specialized work | 9.466 | - | 62.732 |
| Rents | - | - | 126.478 |
| Others | 1.155.138 | 1.292.539 | 1.834.828 |
| 17.166.905 | 15.760.129 | 16.645.713 | |
| Deferred Income | |||
| Vehicle maintenance contracts | 3.797.924 | 3.976.908 | 3.526.785 |
| Publicity recuperation | 36.991 | 35.301 | 550.391 |
| Subsidy granted | 501.360 | 501.360 | 509.507 |
| Interest Charged to Customers | 5.066 | 5.827 | 5.485 |
| Others | 585.371 | 400.886 | 207.536 |
| 4.926.712 | 4.920.282 | 4.799.704 | |
| Total | 22.093.617 | 20.680.411 | 21.445.417 |
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, 2017, 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 2016 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, 2016.
At December 31, 2016 the Group's responsibilities to the defined benefit plan and the assets of the Fund allocated can be summarized as follows:
| Defined benefit plan | 2016 |
|---|---|
| Responsibility amount | 35.367.964 |
| Fund Amount | 27.541.632 |
The net liability of Toyota Caetano Portugal Group evidenced above is guaranteed by a provision recorded in the amount of about 9.044.139 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, 2017, and June 30, 2016 were as follows:
| 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 |
| 30-06-2016 | ||||
|---|---|---|---|---|
| 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) | 9.710.649 | - | (4.991) | 9.705.658 |
| Accumulated impairment losses in inventories (Note 10) | 1.311.777 | 252.454 | - | 1.564.231 |
| Provisions | 303.252 | 98.394 | (60.383) | 341.263 |
As of June 30, 2017, December 31, 2016 and June 30, 2016, the caption "Provisions" has the following breakdown:
| Jun-17 | Dec-16 | Jun-16 | |
|---|---|---|---|
| Warranty provisions | 149.867 | 124.713 | 108.917 |
| Litigations in progress | 282.392 | 282.392 | 232.346 |
| 432.259 | 407.105 | 341.263 | |
The derivative financial instruments used by the group as of June 30, 2017 were as follows:
It is a derivative financial instrument contracted in order to hedge the risk of interest rate associated with a loan agreement (cash flow hedge), which contributes to the reduction of exposure to changes in interest rates or the optimization the cost of funding and has not been designated for accounting purposes coverage. The fair value of such derivative financial instrument at June 30, 2016 was negative by 63.778 Euros. The derivative financial instrument ended on June 22, 2017.
The main characteristics of this contract can be summarized as follows:
| Fair Value | ||||||
|---|---|---|---|---|---|---|
| Derivate financial instrument | Swap rate | Rate receivable | Type | Jun-17 | Dec-16 | Changes in financial statement |
| Swap BBVA | 1,10% | Euribor 3M | Negotiation | - | (28.425) | |
| - | (28.425) | |||||
(Amounts in Euros)
The income tax for the six-month period ended as of June 30, 2017 and 2016 was as follows:
| Total Income Tax | Jun-17 | Jun-16 |
|---|---|---|
| Insufficient taxes estimation | - | 32.522 |
| Tax Refunds | 4.550 | (751.824) |
| Current taxes estimation (Note 20) | 1.901.356 | 488.464 |
| Deferred income taxes (Note 14) | 102.355 | 170.889 |
| 2.008.441 | (59.949) | |
The detail of sales and services rendered by geographic markets, during the six-month periods ended as of June 30, 2017 and 2016, was as follows:
| Jun-17 | Jun-16 | |||
|---|---|---|---|---|
| Market | Amount | % | Amount | % |
| National | 165.379.476 | 81,92% | 147.879.600 | 83,87% |
| Belgium | 30.255.433 | 14,99% | 23.237.606 | 13,18% |
| African Countries with Official Portuguese Language | 6.133.623 | 3,04% | 5.072.845 | 2,88% |
| Spain | 22.717 | 0,01% | 23.409 | 0,01% |
| Germany | - | 0,00% | 2.775 | 0,00% |
| United Kingdom | - | 0,00% | 2.232 | 0,00% |
| Others | 76.314 | 0,04% | 97.989 | 0,06% |
| 201.867.563 | 100,00% | 176.316.456 | 100,00% | |
The increase occurred in the market "Belgium", refers to sales for the LC70 model.
Additionally, sales and services rendered by activity were as follows:
| Jun-17 | Jun-16 | |||
|---|---|---|---|---|
| Activity | Amount | % | Amount | % |
| Vehicles | 164.631.528 | 81,55% | 143.971.702 | 81,66% |
| Spare Parts | 23.853.770 | 11,82% | 21.014.807 | 11,92% |
| Repairs and after sales services | 9.416.717 | 4,66% | 8.858.433 | 5,02% |
| Others | 3.965.548 | 1,96% | 2.471.514 | 1,40% |
| 201.867.563 | 100,00% | 176.316.456 | 100,00% | |
(Amounts in Euros)
The caption "External supplies and services" was as follows:
| Jun-17 | Jun-16 | |
|---|---|---|
| Subcontracts | 942.385 | 871.821 |
| Specialized Services | 8.626.000 | 7.585.903 |
| Professional Services | 2.568.237 | 2.514.096 |
| Advertising | 4.531.916 | 3.653.231 |
| Vigilance and Security | 260.876 | 202.692 |
| Professional Fees | 401.571 | 386.747 |
| Commissions | 136.156 | 120.860 |
| Repairs and Maintenance | 727.244 | 708.277 |
| Materials | 429.491 | 365.176 |
| Tools and utensils | 162.978 | 113.267 |
| Books and technical documentation | 133.172 | 152.872 |
| Office supplies | 13.292 | 13.310 |
| Utilities | 1.518.586 | 1.542.022 |
| Electricity | 636.562 | 658.796 |
| Fuel | 673.514 | 680.390 |
| Water | 111.814 | 102.424 |
| Others | 96.696 | 100.412 |
| Travel and transportation | 1.572.776 | 1.390.034 |
| Traveling expenses | 782.524 | 691.289 |
| Personnel transportation | 49.843 | 48.835 |
| Transportation of materials | 740.409 | 649.910 |
| Other supplies | 7.126.973 | 6.434.784 |
| Rent | 1.671.564 | 1.628.316 |
| Communication | 331.693 | 335.903 |
| Insurance | 648.587 | 635.482 |
| Royalties | 307.308 | 199.987 |
| Notaries | 11.515 | 14.986 |
| Cleaning and comfort | 359.373 | 341.301 |
| Other Services | 3.796.933 | 3.278.809 |
| 20.216.211 | 18.189.740 | |
The caption "Other services" includes about 1,9 million euros, relating to guarantees claims.
Payroll expenses are decomposed as follows:
| Jun-17 | Jun-16 | |
|---|---|---|
| Payroll Management | 238.289 | 235.930 |
| Payroll Personnel | 12.959.832 | 13.417.303 |
| Benefits Plan | 1.008.524 | 1.016.277 |
| Termination Indemnities | 170.600 | 98.401 |
| Social Security Contribution | 3.192.962 | 3.326.193 |
| Workmen´s Insurance | 184.143 | 208.927 |
| Others | 1.540.301 | 1.740.736 |
| 19.294.651 | 20.043.767 | |
(Amounts in Euros)
The remuneration of members of the board of Toyota Caetano Portugal, S.A. in the six-months ended as of June 30, 2017 and 2016 were as follows:
| Board Members | Jun-17 | Jun-16 |
|---|---|---|
| Board of Directors Fixed remunerations |
238.289 | 235.930 |
During the six-month period ended as of June 30, 2017 and 2016, the average number of personnel was as follows:
| Personnel | Jun-17 | Jun-16 |
|---|---|---|
| Employees | 1.088 | 1.092 |
| Workers | 473 | 499 |
| 1.561 | 1.591 | |
As of June 30, 2017 and 2016, the caption "Other operating income" and "Other operating expenses" were as follows:
| Other operating income | Jun-17 | Jun-16 |
|---|---|---|
| Lease Equipment | 6.148.122 | 5.706.504 |
| Guarantees recovered (Toyota) | 2.977.603 | 2.495.872 |
| Commissions | 1.671.852 | 1.936.915 |
| Rents charged (Note 6) | 1.815.019 | 1.841.472 |
| Work for the Company | 1.370.033 | 1.659.252 |
| Subsidies | 1.188.232 | 1.328.908 |
| Advertising expenses and sales promotion recovered | 918.681 | 950.759 |
| Rents expenses recovered | 629.812 | 559.054 |
| Services provided | 714.033 | 848.009 |
| Transport expenses recovered | 333.228 | 282.039 |
| Gains in the disposal Tangible Fixed Assets | 264.685 | 134.312 |
| Materials | 23.545 | 48.075 |
| Others | 2.512.812 | 2.129.030 |
| 20.567.657 | 19.920.201 | |
| Jun-17 | Jun-16 | |
|---|---|---|
| Taxes | 637.679 | 583.918 |
| Prompt payment discounts granted | 707 | 4.236 |
| Losses in other investments | - | 10 |
| Losses in other non-financial investments | 12.157 | 40.067 |
| Corrections to previous years | 58.171 | 86.252 |
| Donations | 10.100 | 4.750 |
| Subscriptions | 11.341 | 11.129 |
| Fines and penalties | 27.800 | 15.198 |
| Others | 660.184 | 751.687 |
| 1.418.139 | 1.497.247 | |
Consolidated net financial results as of June 30, 2017 and 2016 were as follows:
| Expenses and Losses | Jun-17 | Jun-16 |
|---|---|---|
| Interest | 978.739 | 887.986 |
| Other Financial Expenses | 192.578 | 197.490 |
| 1.171.317 | 1.085.476 | |
| Income and Gains | Jun-17 | Jun-16 |
|---|---|---|
| Interest | 2.272 | 44.634 |
| Other Financial Income | 28.425 | 30.754 |
| 30.697 | 75.388 | |
We summarize in the table below a resume of financial instruments of Toyota Caetano Group as of June 30, 2017, December 31, 2016 and June 30, 2016:
| Financial Assets | Financial Liabilities | ||||||
|---|---|---|---|---|---|---|---|
| Note | Jun-17 | Dec-16 | Jun-16 | Jun-17 | Dec-16 | Jun-16 | |
| Derivate Financial Instruments | 25 | - | - | - | - | 28.425 | 63.778 |
| Available for sale Financial Assets | 9 | 3.585.698 | 3.483.128 | 3.367.091 | - | - | - |
| Accounts Receivable | 11 | 55.162.883 | 57.920.456 | 58.441.630 | - | - | - |
| Other Debtors - Current | 12 | 2.994.957 | 2.999.881 | 3.242.065 | - | - | - |
| Bank Loan | 18 | - | - | - | 50.581.922 | 47.941.048 | 47.580.876 |
| Finance Leases | 18 | - | - | - | 19.554.973 | 20.278.406 | 20.256.978 |
| Bank Overdrafts | 18 | - | - | - | - | 1.001.251 | 164.509 |
| Other Creditors | 20 | - | - | - | 2.230.998 | 1.095.835 | 1.351.090 |
| Accounts Payable | 19 | - | - | - | 29.411.995 | 35.509.231 | 30.355.943 |
| Cash and Cash Equivalents | 15 | 7.353.599 | 14.556.190 | 8.310.031 | - | - | - |
| 69.097.137 | 78.959.655 | 73.360.817 | 101.779.888 | 105.854.196 | 99.773.174 | ||
Financial Instruments at Fair Value
| Financial Assets Financial Liabilities |
|||||||||
|---|---|---|---|---|---|---|---|---|---|
| Note | Jun-17 | Dec-16 | Jun-16 | Jun-17 | Dec-16 | Jun-16 | |||
| Derivate Financial Instruments | 25 | - | - | - | - | (28.425) | (63.778) | ||
| Available for sale Financial Assets | 9 | 3.585.698 | 3.483.128 | 3.367.091 | - | - | - | ||
| 3.585.698 | 3.483.128 | 3.367.091 | - | (28.425) | (63.778) | ||||
Classification and Measurement
| Available for sale Assets | Derivate Financial Instruments | |||||
|---|---|---|---|---|---|---|
| At fair value | At cost | Cash Flow Hedge Accounting |
Negotiation | Level | ||
| Cimóvel Fund | 3.518.962 | - | - | - | 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:
(Amounts in Euros)
Impact on the Income Statement and Equity
| Impact on equity | Impact on Income | |||||||
|---|---|---|---|---|---|---|---|---|
| Jun-17 | Dec-16 | Jun-16 | Jun-17 | Dec-16 | Jun-16 | |||
| Derivate Financial Instruments | - | - | - | (28.425) | 66.107 | (30.754) | ||
| Available for sale Financial Assets | 102.570 | 19.678 | (96.359) | - | - | - | ||
| 102.570 | 19.678 | (96.359) | (28.425) | 66.107 | (30.754) | |||
During the six-month period ended as of June 30, 2017 the minimum payments for operational leases amounted to approximately 4,3 million Euros (5,7 million Euros in 2016). Of that amount, 2 million relate to payments with maturity of one year and 2,1 million relate to payments to occur in the period between two to five years.
| Minimum payments of operational lease | Jun-17 | Dec-16 |
|---|---|---|
| Not more than one year More than one year and no more than five More than five years |
2.089.171 2.124.774 119.009 |
2.149.610 3.409.638 118.370 |
| 4.332.955 | 5.677.618 | |
(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:
| Co ial De bts mm erc |
Pro du |
cts | Fix ed as |
set s |
Se rvic |
es | Ot he rs |
|||
|---|---|---|---|---|---|---|---|---|---|---|
| Co mp an y |
Re iva ble ce |
ab le p ay |
Sa les |
Pu rch as es |
Pu rch as es |
Dis als p os |
Re nd d ere |
Ob tai d ne |
Co sts |
Inc om e |
| Am ori Bri & Sa rdi nh Ld to m a, a. |
1.3 16 |
- | - | - | - | - | - | - | - | 1.1 68 |
| Atl ân tica Co hia Po de Pe S.A rtu mp an g ue sa sca - , |
5.1 52 |
- | - | - | - | - | - | - | - | 17 |
| Au Pa Im ob iliá ria S.A to rtn er , |
- | 13 .78 7 |
- | - | - | - | - | 66 .55 4 |
- | - |
| Ca bo Ve rde Re Ca Ld nt- a- r, a. |
9.6 74 |
3.6 04 |
- | - | - | - | 77 .29 9 |
6.2 32 |
- | - |
| Ca S.A Ac tive eta no , |
2.8 56 |
6.6 66 |
26 1 |
14 | - | - | 1.6 97 |
5.7 38 |
- | 27 1 |
| Ca Ae tic S.A eta no ron au , |
82 1.1 34 |
- | 112 | - | - | - | 12 .72 6 |
- | - | 25 7.1 60 |
| Ca Ba vie Co mé rcio de Au óve is, S.A eta tom no ra - |
99 9.1 93 |
24 6.1 55 |
1.5 88 .56 1 |
23 8.4 75 |
- | - | 1.5 14 |
80 .71 4 |
14 1.9 82 |
40 2.1 32 |
| Ca Cit ( ), S.A eta e A ctiv No rte no y e |
52 7.7 41 |
28 .74 6 |
1.6 71 .57 6 |
1.7 32 |
- | 36 .31 7 |
85 | 44 .29 3 |
75 .46 3 |
180 .30 5 |
| Ca Sp S.A eta Dri ort Urb no ve e an , , |
79 .88 8 |
118 .87 4 |
1.3 05 |
1.6 84 |
- | 81 .46 3 |
41 .19 5 |
123 .24 1 |
- | 140 .36 8 |
| Ca En S.A eta no erg y, |
102 .36 9 |
2.1 70 |
57 2 |
- | - | - | 1.4 47 |
- | - | 83 .48 7 |
| Ca Fó ula S.A eta no rm , |
26 .96 0 |
22 8.9 72 |
20 .46 2 |
40 3.0 96 |
- | 19 .12 5 |
44 .33 0 |
44 5 |
- | 69 .30 7 |
| Áfr Ca Fo ula Ea ica S.A eta st no rm , |
- | 50 0 |
- | - | - | - | - | - | - | - |
| Ca S.A eta Mo tor no s, |
52 .63 8 |
23 .12 2 |
2.1 78 |
8.2 71 |
- | - | - | 21 .62 2 |
- | 99 .80 4 |
| Áfr Ca S.A Mo ica eta no ve , |
- | - | - | - | - | - | - | - | - | 43 |
| Ca On CV Ld eta no e a. , |
- | 28 3.4 16 |
2.4 41 |
8.2 27 |
- | - | 69 | 41 .19 6 |
- | - |
| Ca Pa Ld eta rts no a. , |
52 .82 4 |
1.7 79 .44 9 |
89 3.6 24 |
3.1 01 .89 0 |
- | - | 78 8 |
9.6 63 |
- | 94 .89 2 |
| Ca Po S.A eta no we r, |
98 .95 9 |
56 .97 9 |
1.9 36 |
29 .44 1 |
23 .15 2 |
18 .16 7 |
8.3 49 |
( ) 3.5 29 |
- | 105 .61 5 |
| Ca S. G. P.S S.A Re tai l ( .), eta no |
38 .86 8 |
81 1.9 22 |
62 | - | - | - | 28 | 1.5 04 |
- | 45 .08 4 |
| Áfr Ca Sq dra ica S.A eta no ua , |
- | - | - | - | - | - | - | - | - | 42 |
| Ca Sta S.A eta no r, |
17 .39 5 |
4.0 02 |
45 5 |
77 5 |
- | - | - | 34 4 |
- | 6.8 20 |
| Ca Te ch nik Ld eta no a. , |
48 9 |
62 .18 7 |
2.9 34 |
60 | - | - | 5.2 09 |
( 5.8 96 ) |
18 .94 8 |
1.7 47 |
| Ca ão Ca S.A eta Bu Fa bri de ari no s - ca ç rro ç as , |
7.5 54 .76 8 |
12 1.7 16 |
23 .71 2 |
28 .98 5 |
- | - | 2.0 11 |
49 .71 7 |
4.0 53 |
1.2 49 .07 9 |
| Ca u P ub lici da de S.A ets , |
40 .05 4 |
78 2.2 01 |
61 .62 0 |
- | - | - | 4.5 89 |
1.5 23 .76 4 |
- | 1.0 55 |
| Ca lus Co mé rcio de Au óve is, S.A tom rp - |
48 .53 6 |
- | 49 .82 1 |
- | - | - | 74 .57 6 |
26 7 |
- | 117 .11 2 |
| Ch oic Ca S.A e r, |
67 3 |
36 0 |
- | - | - | - | - | 34 0 |
- | 3.3 97 |
| C O CI GA Co õe Civ is d Ga ia, S.A nst ruç s e - |
7.2 43 |
13 1.9 45 |
- | - | 164 .45 8 |
- | - | 35 .12 0 |
- | 2.6 33 |
| Co mé óve S.A Fin log Alu rcio de Au is, tom g ue r e - |
26 0.0 60 |
25 2.1 66 |
62 9.2 23 |
14 .43 1 |
- | - | 185 .84 0 |
66 7.4 76 |
47 3.8 49 |
10 1.4 90 |
| Sa r C Fu nd ão lva do tan aç ae o |
61 7.9 02 |
- | - | - | - | - | - | - | - | 94 |
| Co ial De bts mm erc |
Pro | du cts |
Fix ed as |
set s |
Se rvic |
es | Ot | he rs |
||
|---|---|---|---|---|---|---|---|---|---|---|
| Co mp an y |
Re iva ble ce |
ab le p ay |
Sa les |
Pu rch as es |
Pu rch as es |
Dis als p os |
Re nd d ere |
Ob tai d ne |
Co sts |
Inc om e |
| Glo ( S. G. P.S .), S.A ba lwa tt, |
- | - | - | - | - | - | - | - | - | 9 |
| Gr Sa lva do r C ( S. G. P.S .), S.A tan up o ae o, |
21 | 2.5 26 |
- | - | - | - | - | - | - | 136 |
| Gu éri Re Ca r ( Do is ), Ld nt- n - a- a. |
28 2.7 09 |
18 .82 7 |
14 .20 7 |
- | - | - | 63 7.2 13 |
14 .28 2 |
40 .67 4 |
24 .29 8 |
| Ibe rica So cie da d I be rica de l A vil, S. A. uto r - mo |
- | - | - | - | - | - | - | - | - | 1.1 66 |
| S.A Ibe rica r A N ip uto on , |
77 5 |
- | - | - | - | - | - | - | - | - |
| Ibe rica r B elo Pre mi S.L arc na um , |
- | - | - | - | - | - | - | - | 58 3 |
- |
| Ibe rica r G S.L est oso , |
- | - | - | - | - | - | - | - | 58 3 |
- |
| Ibe rica r M C ád iz, S.L oto rs |
- | - | - | - | - | - | - | - | - | 45 0 |
| S.L Ibe rica r M il, ov |
- | - | - | - | - | - | - | - | - | 150 |
| S.A Ibe rica r R eic om sa , |
134 | - | - | - | - | - | - | - | - | 134 |
| Lav Ad mi nis ão Co ulto ria de Em S.A uto tra ora ç e ns p res as - , |
- | 2.5 50 |
- | - | - | - | - | - | - | - |
| Lid So luc ion S.L era es , |
- | - | - | - | - | - | - | 54 .71 3 |
- | - |
| Lu sile Ve ícu los Eq uip S.A ctr tos a - e am en , |
88 .51 4 |
19 1.6 27 |
31 .30 3 |
11 .62 9 |
20 3.5 24 |
- | 40 .38 2 |
20 1.1 22 |
1.4 00 |
35 .20 2 |
| S A Se S.A MD Me dia ão de uto ç g uro s, - |
25 .32 1 |
- | - | - | - | - | - | - | - | 4.5 78 |
| Mo vic Mo vim ão In du ial, Ld taç str arg o - en a. |
2.9 29 |
40 5.1 66 |
29 0 |
37 2.7 52 |
- | - | 2.4 72 |
17 .41 6 |
- | 1.7 25 |
| Po rtia Co mé rcio In cio l e Pa rtic ip õe S.A ter ng a - na na aç s, |
45 .00 1 |
- | 29 .06 8 |
- | - | - | 62 .68 0 |
14 | 192 .56 0 |
14 .13 7 |
| RA RC ON Arq uite Co ulta do ria S.A ctu ra e ns - , |
- | 7.0 38 |
- | - | - | - | - | 39 .15 2 |
- | 47 |
| Rig Co ulto ria Ge stã S.A or ns e o, - |
40 .56 2 |
99 6.8 48 |
2.5 86 |
- | 22 .45 7 |
- | 72 .29 3 |
2.0 71 .39 9 |
67 0 |
145 .01 0 |
| Ro be rt H ud LT D so n, |
21 7 |
2.6 82 |
20 8 |
- | - | - | - | - | - | 117 |
| Sa lva do r C Au ( S. G. P.S .), S.A tan to ae o - - |
28 2 |
- | - | - | - | - | - | - | - | 37 4 |
| Áfr Sa lva do r C o A ica ( S. G. P.S .), S.A tan uto ae , |
81 2.0 10 |
83 | - | - | - | - | - | - | 83 | 17 |
| Sa lva do r C Ca ita l, ( S. G. P.S .), S.A tan ae o p |
10 | - | - | - | - | - | - | - | - | 9 |
| SIM O GA So iliá G S.A cie da de Im ob ria de aia - , |
1.3 74 |
- | - | - | - | - | - | - | - | 33 7 |
| S óz ó P al, S.A ort ug |
2.1 66 |
- | - | - | - | - | - | - | - | 1.8 89 |
| To vic So cie da de Co rcia l de Au óve is, S.A tom ar me - |
7.0 19 |
- | - | - | - | - | - | - | - | - |
| Tu risp aiv So cie da de Tu ríst ica Pa ive S.A a - nse , |
40 6 |
- | - | - | - | - | - | - | - | 66 0 |
| Áfr VA S ica ( S. G. P.S .), S.A |
- | - | - | - | - | - | - | - | - | 11 1 |
| Ca So S.A Va bo Ve rde cie da de U nip al, s es so , |
- | 1.3 21 |
10 .15 7 |
3.3 44 |
- | - | 34 .76 6 |
1.5 72 |
- | 57 .50 6 |
| 12 .67 6.1 37 |
6.5 87 .60 8 |
5.0 38 .67 5 |
4.2 24 .80 4 |
41 3.5 90 |
155 .07 3 |
1.3 11 .56 0 |
5.0 68 .47 3 |
95 0.8 48 |
3.2 51 .18 0 |
|
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, 2017 and 2016, is as follows:
| 30- 06- 201 |
7 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| TIO NA NA L |
FO | IGN RE |
||||||||||||||
| Ve hic |
les Ind ust rial Eq uip me |
nt | Oth ers |
Ve hic |
les | Ind ust rial Eq uip 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) |
( 6) 807 .26 |
( 35) 8.9 |
( ) 99. 004 |
( ) 23. 000 |
( 28) 3.8 |
( ) 54. 593 |
( 28) |
( 8) 102 .64 |
( ) 41. 134 |
( ) 104 |
( 2) |
( 27) |
- | ( ) 1.1 40. 620 |
|
| Ne t In ith llin inte ntro ts com e w non -co g res |
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 |
( 2.1 218 ) 75. |
5.1 25. 476 |
|
| Inf atio Oth 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 |
|
(Amounts in Euros)
| 30- 06- 201 6 |
|||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NA TIO NA L |
FO RE IGN |
||||||||||||||
| Ve hic |
les | Ind rial Eq uip ust nt me |
Oth ers |
Ve | hic les |
Ind ust |
rial Eq uip me |
nt | 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 |
281 .83 6 |
193 .42 5.0 76 |
7.6 18. 246 |
1.6 45. 553 |
9.2 69. 710 |
2.0 46. 551 |
6.2 36. 394 |
957 .34 6 |
23. 615 .48 |
3 8.4 28. 725 |
24. 515 |
4.8 29 |
8.8 20 |
( 4) 71. 537 .12 |
182 .02 5.9 60 |
| Inc om e |
|||||||||||||||
| Op tion al i era nco me |
( 6) 129 .22 |
2.1 11. 197 |
117 .34 5 |
( 9) 407 .83 |
1.0 75. 992 |
857 .07 9 |
340 .32 1 |
( 50) 2.1 |
( 1.3 82. 397 |
) 354 .50 3 |
1.4 59 |
167 | 5.3 30 |
465 | 2.9 42. 246 |
| Fin ial inc anc om e |
4.9 32 |
( 5) 725 .06 |
( ) 31. 511 |
( ) 61. 301 |
( ) 21. 799 |
( 36) 4.2 |
( ) 49. 744 |
( 33) |
( 99. 238 |
) ( ) 22. 032 |
( 24) |
- | ( 37) |
- | ( ) 1.0 10. 088 |
| Ne t In ith llin inte ntro ts com e w non -co g res |
( 124 .29 4) |
1.3 58. 653 |
53. 260 |
( 469 .14 0) |
1.0 54. 193 |
852 .84 3 |
290 .57 7 |
( 2.2 17) |
( 1.4 81. 635 |
) 278 .09 7 |
1.4 35 |
167 | 5.2 93 |
174 .87 5 |
1.9 92. 107 |
| Oth Inf atio er orm n |
|||||||||||||||
| Tot al c olid d a ate ts ons sse |
22. 475 .98 0 |
247 .34 7.2 06 |
29. 637 .24 0 |
22. 299 .07 6 |
17. 370 .96 9 |
9.4 73. 292 |
31. 844 .47 5 |
22. 821 .88 8 |
9.3 99. 508 - |
- | - | - | ( 145 .32 7.8 66) |
267 .34 1.7 68 |
|
| Tot al c olid ate d li abi litie ons s |
382 .94 2 |
148 .97 0.3 71 |
20. 150 .66 9 |
16. 865 .28 9 |
1.4 93. 538 |
263 .23 0 |
29. 785 .75 0 |
3.6 01. 891 |
3.3 04. 798 - |
- | - | - | ( 0) 83. 775 .82 |
141 .04 2.6 58 |
|
| Ca ital Ex p pen ses |
6.3 70 |
1.3 57. 984 |
125 .30 8 |
11. 864 .33 7 |
- | 28. 900 |
5.4 73. 268 |
131 | 64. 085 - |
- | - | - | 209 .90 9 |
19. 130 .29 2 |
|
| De cia tion pre |
614 .50 8 |
1.7 24. 678 |
212 .38 9 |
1.7 87. 829 |
30. 706 |
19. 320 |
2.4 88. 307 |
350 | 83. 722 - |
- | - | - | 124 .84 0 |
7.0 86. 649 |
|
The line "Turnover" includes Sales, Services Rendered and the amount of about 6.150.922 Euros (5.709.504 Euros as of June 30, 2016) related to equipment rentals accounted in Other Operating Income (Note 29).
The column "Eliminations" mainly includes the elimination of transactions between Group companies included in consolidation, mainly belonging to Vehicles segment.
(Amounts in Euros)
As of June 30, 2017, December 31, 2016 and June 30, 2016, Toyota Caetano Group had assumed the following financial commitments:
| Commitments | Jun-17 | Dec-16 | Jun-16 |
|---|---|---|---|
| Credits | 105.190 | 105.190 | 110.504 |
| Guarantees of Imports | 4.000.000 | 5.500.000 | 7.000.000 |
| 4.105.190 | 5.605.190 | 7.110.504 | |
The amounts presented classified as "Guarantees for Imports", the amount of 4 million Euros is related with guarantees on imports provided to Customs Agency.
Following the 29,9 million Euros debt contracting process occurred in 2012, remaining, at the present date, approximately 12,4 million Euros outstanding as a liability in the consolidated statement of financial position (see Note 17), the Group has granted mortgages to the respective financial institutions, valued at about 37,8 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 2017.
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.
(Amounts in Euros)
The earnings per share for the six-month period ended as of June 30, 2017 and 2016 were computed based on the following amounts:
| Jun-17 | Jun-16 | |
|---|---|---|
| Net Income | ||
| Basic | 5.125.476 | 1.992.107 |
| Diluted | 5.125.476 | 1.992.107 |
| Number of shares | 35.000.000 | 35.000.000 |
| Earnings per share (basic and diluted) | 0,146 | 0,057 |
During the six-month period ended as of June 30, 2017 and June 30, 2016 there were no changes in the number of shares outstanding.
Since the conclusion of the 1st semester and up to date, no significant events occurred.
The consolidated financial statements were approved by the Board of Directors on August 31th, 2017.
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 JOSÉ 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 2017 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 2017 accurately reflect the result of all operations developed in that same period by the Group Toyota Caetano Portugal, S.A.
Vila Nova de Gaia, 31th August 2017
José Domingos da Silva Fernandes Alberto Luis Lema Mandim Daniel Broekhuizen
(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 2017 (which shows total assets of Euro 276,658,986 and total shareholder's equity of Euro 127,649,019, including a net profit of 5,059,897), 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 (ISA). 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
PricewaterhouseCoopers & Associados - Sociedade de Revisores Oficiais de Contas, Lda. pertence à rede de entidades que são membros da PricewaterhouseCoopers International Limited, cada uma das quais é uma entidade legal autónoma e independente. Sede: Palácio Sottomayor, Rua Sousa Martins, 1 - 3º, 1069-316 Lisboa, Portugal
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 2017 are not prepared, in all material respects, in accordance with International Accounting Standard 34 – Interim Financial Reporting as adopted by the European Union.
Porto, 31 agosto 2017
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.
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
PricewaterhouseCoopers & Associados - Sociedade de Revisores Oficiais de Contas, Lda. pertence à rede de entidades que são membros da PricewaterhouseCoopers International Limited, cada uma das quais é uma entidade legal autónoma e independente. Sede: Palácio Sottomayor, Rua Sousa Martins, 1 - 3º, 1069-316 Lisboa, Portugal
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.