AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Patris Investimentos

Interim / Quarterly Report Aug 29, 2016

1946_ir_2016-08-29_2703f910-4cb1-40eb-958c-dd20b81d70c1.pdf

Interim / Quarterly Report

Open in Viewer

Opens in native device viewer

SONAE INVESTIMENTOS, SGPS, SA

Head Office: Rua João Mendonça, 529 – 4464-501 Senhora da Hora

Share Capital 1,000,000,000 Euro

Porto Commercial Registry and Fiscal Number 501 532 927

REPORT AND ACCOUNTS

30 June 2016

Management Report Sonae Investimentos – S.G.P.S., S.A.

In accordance with Portuguese Law and the company's articles of association, we hereby present the management report of Sonae Investimentos - S.G.P.S., S.A. for the first six months of 2016.

Activity evolution for the period

During the course of the first six months of 2016, the consolidated turnover of Sonae Investimentos totalled 2,353 million euros, which corresponds to an increase of 4.5% when compared to the same period in the previous year. Performance benefited from the increased contributions of MC and SR, which have more than compensated the lower turnover of RP, resulting from sale and leaseback transactions over the course of 2015 and in 1Q16.

The Company's operating cash-flow (EBITDA) reached 166 million euros, which represents a 3.3% increase versus last year (+5 million euros). This evolution is positively influenced by Sonae RP retail assets Sale & Lease Back operations, which generated capital gains of ca. 63 million euros in the semester, and improved contributions from Sonae SR and MaxMat. Sonae SR, in addition to the acquisition of Losan in 4Q15, completed in 2Q16 the acquisition of 50% of Salsa's capital, hence starting a promising partnership in an internationally renowned Portuguese jeanswear specialist.

EBITDA performance includes a reduction of the contribution of Sonae MC which continued to reinforce its competitive position (L4L +0.4% 1H16) and market share in a very mature and highly competitive market, improving its value proposition, perception on price and quality of perishables, launching innovative price campaigns, and implementing its programme for the expansion of local convenience and close proximity stores.

Overall, EBITDA margin stood at 7.1% of turnover, in line with that of 1H15.

Operating results (EBIT) amounted to 75 million euros in the period, decreasing 4 million euros when compared to the first six months of 2015, with margin decreasing 0.3pp to 3.2%.

Sonae Investimentos consolidated net result in the first six months of 2016 totalled 41 million euros, 10 million euros above the comparable period of 2015.

At the end of June, Sonae Investimentos operated in an overall portfolio of 1,416 stores, corresponding to a sales area of 1,123 thousand m2. During the period, the company continued to evolve its store network in both national and international markets. Sonae SR continued to consolidate its store networks and had, in particular, a total of 180 stores outside of Portugal, including 66 under franchising agreements.

Sonae MC also continued to further develop its store network, opening 1 Continente, 7 Continente Bom Dia, 37 Meu Super Stores (all under franchise agreements), 11 Well's (5 of which under franchise agreements), 3 Bom Bocado / Bagga and 1 note!.

In parallel to the expansion effort, the company carried out a refurbishment programme in a number of retail units so as to ensure they remain as a reference in their respective catchment areas. Total investment amounted to 202 million euros during the first six months of the year (112 million euros in 2015 comparable period).

Outlook

Sonae Investimentos strategic guidelines privilege growth and the strengthening of the value proposition based on a continued investment in efficiency and innovation. This positioning, consistently adopted by the Company, has allowed for the combination of strong growth rhythms with strong profitability benchmarks, and once again will be at the basis of the Company´s performance during the course of the next months.

Methodological note

The consolidated financial information contained in this report was prepared in accordance with International Financial Reporting Standards ("IFRS"), as adopted by the European Union. The financial information regarding quarterly figures was not subject to audit procedures.

Maia, 16 of August 2016

The Board of Directors,

Duarte Paulo Teixeira de Azevedo

Ângelo Gabriel Ribeirinho dos Santos Paupério

1 st Half Results 2016

Glossary

Turnover

Sale of articles + services rendered;

EBITDA

total direct income - total direct expenses - reversal of direct impairment losses + Share of results in joint ventures and associated undertakings;

"Underlying" EBITDA

total direct income - total expenses - reversal of impairment losses;

Direct EBIT Direct EBT - financial results;

Direct EBT

Direct results before non-controlling interests and taxes;

Direct income

Results excluding contributions to indirect income;

Indirect income

Includes arising from: (i) impairment of real estate assets for retail, (ii) decrease in goodwill, (iii) provisions (net of tax) for possible future liabilities and impairments related with non-core financial investments, businesses, discontinued assets (or be discontinued / repositioned), (iv) valuation results based on the methodology "mark-to-market" of other current investments that will be sold or traded in the near future and (v) other irrelevant issues.

Investments (CAPEX)

Investments in tangible and intangible assets and investments in acquisitions;

Working Capital

customer debts (receivables derived from the normal course of the Group's activities) – suppliers (amount payable resulting from purchases derived from the normal course of the Group's activities) + inventories (goods booked at acquisition cost, less quantity discounts and impairment losses) + other assets and liabilities (State and other public entities + associated companies + accruals and prepayments + deferred taxes + provisions for risks and charges + fixed asset suppliers + sundry debtors and creditors)

Net Invested capital

Total net debt + total shareholder funds

Appendix

Statement under the terms of Article 246, paragraph 1, c) of the Portuguese Securities Code

The signatories individually declare that, to their knowledge, the Management Report, the Consolidated and Individual Financial Statements and other accounting documents required by law or regulation were prepared meeting the standards of the applicable International Financial Reporting Standards, giving a truthful (fairly) and appropriate image, in all material respects, of the assets and liabilities, financial position and the consolidated and individual results of the issuer and that the Management Report faithfully describes the progress of the business and position of the issuer and of the companies included in the consolidation perimeter and contains a description of the major risks and uncertainties that they face.

Maia, 16 of August 2016

The Board of Directors,

Duarte Paulo Teixeira de Azevedo

Ângelo Gabriel Ribeirinho dos Santos Paupério

Appendix required by articles 9 nr. 1, a) and 14, nr. 7 of CMVM Regulation nr. 05/2008

Additions Reductions Position at
30.06.2016
Balance as
of
30.06.2016
Date Quantity Aver. Price € Quantity Aver. Price € Quantity
Duarte Paulo Teixeira de Azevedo () () () (**)
Efanor Investimentos, SGPS, SA (1)
Migracom, SGPS, SA (9)
Minority
Dominant
Ângelo Gabriel Ribeirinho dos Santos Paupério () (*)
Enxomil - SGPS, SA (11)
Dominant
Additions Reductions Position at
30.06.2016
Balance as
of
30.06.2016
(1) Efanor Investimentos, SGPS, SA
Sonae, SGPS, SA (3)
Pareuro, BV (2)
Date Quantity Aver. Price € Quantity Aver. Price € Dominant
Dominant
Quantity
(2) Pareuro, BV
Sonae, SGPS, SA (3)
Dominant
(3) Sonae, SGPS, SA
Sonae Investments, BV (6)
Sonae Investimentos, SGPS, SA (4)
Sonaecenter, Serviços, SA (5)
Dominant
Dominant
250,286,683
(4) Sonae Investimentos, SGPS, SA
Sonae MC - Modelo Continente, SGPS, SA (8)
Dominant
(5) Sonaecenter, Serviços, SA
Sonae Investimentos, SGPS, SA (4)
518,269,127
(6) Sonae Investments BV
Sonae Investimentos, SGPS, SA (4)
Libra Serviços, Sociedade Unipessoal, Lda (7)
Dominant 131,419,190
(7) Libra Serviços, Sociedade Unipessoal, Lda
Sonae Investimentos, SGPS, SA (4)
25,000
(8) Sonae MC - Modelo Continente, SGPS, SA
Sonae Investimentos, SGPS, SA (4)
100,000,000
(9) Migracom, SGPS, SA
Sonae, SGPS, SA (3)
Imparfin, SGPS, SA (10)
Minority
Minority
(10) Imparfin, SGPS, SA
Sonae, SGPS, SA (3)
Minority
(11) Enxomil - SGPS, SA
Sonae, SGPS, SA (3)
Minority
() Member of the Board of Directors of Sonae, Investimentos, SGPS, SA
(
) Member of the Board of Directors of Sonae, SGPS, SA (directly and indirectly dominant company) (3)
(
) Member of the Board of Directors of Efanor Investimentos SGPS, SA (1)
(
**) Member of the Board of Directors of Imparfin, SGPS, SA (10)

Qualified holdings

Shares held and voting rights attributable to shareholders owning 2% or more of the share capital of the Sonae Investimentos, SGPS, SA, calculated according to article 20 of the Portuguese Securities Code, as required by article 9 paragraph 1, subparagrah c), of the Portuguese Securities Market Comission (CMVM) Regulation nr. 05/2008:

Shareholder Nr. of shares % Share
capital and
voting rights*
% of
exercisable
voting rights**
Efanor Investimentos, SGPS, SA (I)
By Sonae, SGPS, SA 250,286,683 25.03% 27.81%
By Sonae Investments, BV 131,419,190 13.14% 14.60%
By Libra Serviços, Sociedade Unipessoal, Lda 25,000 0.00% 0.00%
By Sonaecenter, Serviços, SA 518,269,127 51.83% 57.59%
By Sonae MC - Modelo Continente, SGPS, SA (II) 100,000,000 10.00% -
Total attributable to Efanor Investimentos, SGPS, SA 1,000,000,000 100.00% 100.00%

Source: communications received by the Company regarding qualified shareholdings up to 30th June 2016

* Voting rights calculated based on the Company's share capital with voting rights, as per subparagraph b) of paragraph 3 of article 16 of the Portuguese Securities Code

**Voting rights calculated based on the Company's share capital with voting rights that are not subject to suspension of exercise

(I) Belmiro Mendes de Azevedo is, according to subparagraph b) of paragraph 1 of article 20 and paragraph 1 of article 21, both of the Portuguese Securities Code, the "ultimate beneficial owner", as he is the controlling shareholder of Efanor Investimentos, SGPS, SA and the latter wholly owns Pareuro BV

(II) Considered treasury shares in accordance with Commercial Companies Code as Sonae MC - Modelo Continente, SGPS, SA is directly owned by Sonae Investimentos, SGPS, SA.

Condensed consolidated

financial statements

SONAE INVESTIMENTOS, SGPS, SA

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT 30 JUNE 2016 AND 2015 AND 31 DECEMBER 2015

(Amounts expressed in euro)

(Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)

ASSETS Notes 30 June 2016 30 June 2015 31 December 2015
NON-CURRENT ASSETS:
Tangible assets 8 1,553,054,520 1,653,556,116 1,539,139,683
Intangible assets 9 211,544,785 195,838,085 204,399,410
Goodwill 10 685,221,457 498,933,536 518,417,011
Investments in associates 5 51,403,879 41,615,029 47,582,327
Other investments 6 and 11 10,931,751 11,772,388 12,164,765
Deferred tax assets 14 60,309,918 86,149,188 56,737,847
Other non-current assets 12 11,442,168 28,738,824 11,633,297
Total Non-Current Assets 2,583,908,478 2,516,603,166 2,390,074,340
CURRENT ASSETS:
Inventories 653,674,724 564,037,858 634,365,983
Trade account receivable and other current assets 13 386,236,452 288,533,880 283,004,706
Investments 11 1,701,175 1,034,573 2,506,086
Cash and cash equivalents 15 80,096,949 159,003,885 89,020,049
Total Current Assets 1,121,709,300 1,012,610,196 1,008,896,824
Assets held for sale 16 - 4,525,381 131,044,139
TOTAL ASSETS 3,705,617,778 3,533,738,743 3,530,015,303
EQUITY AND LIABILITIES
EQUITY:
Share capital 17 1,000,000,000 1,000,000,000 1,000,000,000
Own shares (320,000,000) (320,000,000) (320,000,000)
Reserves and retained earnings (55,138,416) (84,868,583) (86,593,045)
Profit/(Loss) for the period attributable to the equity holders of the Parent Company 41,363,917 30,794,804 70,039,847
Equity attributable to the equity holders of the Parent Company 666,225,501 625,926,221 663,446,802
Equity attributable to non-controlling interests 18 126,901,326 60,643,711 52,292,885
TOTAL EQUITY 793,126,827 686,569,932 715,739,687
LIABILITIES:
NON-CURRENT LIABILITIES:
Loans 19 719,000,373 415,849,821 596,135,078
Other non-current liabilities 21 438,549,494 441,274,283 437,223,223
Deferred tax liabilities 14 65,359,362 87,256,199 70,495,516
Provisions 24 11,609,143 18,860,779 11,585,642
Total Non-Current Liabilities 1,234,518,372 963,241,082 1,115,439,459
CURRENT LIABILITIES:
Loans 19 198,947,687 507,502,847 143,582,795
Trade creditors and other current liabilities 23 1,475,986,442 1,372,986,625 1,552,433,412
Provisions 24 3,038,450 3,438,257 2,819,950
Total Current Liabilities 1,677,972,579 1,883,927,729 1,698,836,157
TOTAL LIABILITIES 2,912,490,951 2,847,168,811 2,814,275,616
TOTAL EQUITY AND LIABILITIES 3,705,617,778 3,533,738,743 3,530,015,303

The accompanying notes are part of these condensed consolidated financial statements.

CONDENSED CONSOLIDATED INCOME STATEMENTS FOR THE PERIOD ENDED 30 JUNE 2016 AND 2015

(Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)

(Amounts expressed in euro) Notes nd Quarter 2016
2
2nd Quarter 2015 30 June 2016 30 June 2015
Sales 1,149,265,644 1,129,030,121 2,308,997,929 2,224,032,379
Services rendered 25,008,843 13,918,289 44,256,947 27,202,359
Investment income investments recorded at fair value through profit 89,824 (4,735,080) 91,406 (4,735,080)
Financial income 593,936 1,396,312 1,091,915 5,491,562
Other income 26 180,027,525 205,977,046 407,019,529 354,133,920
Cost of goods sold and materials consumed (965,103,240) (929,438,586) (1,936,716,445) (1,821,811,855)
Changes in stocks of finished goods and work in progress 375,546 3,223 439,937 15,147
External supplies and services (157,303,396) (140,051,578) (306,606,064) (276,514,828)
Staff costs (160,873,772) (151,162,966) (322,334,637) (304,724,867)
Depreciation and amortisation 8 and 9 (40,774,899) (40,042,382) (80,984,704) (80,115,975)
Provisions and impairment losses (372,940) (122,047) (7,734,679) (2,001,182)
Financial expense (14,735,711) (17,673,930) (31,239,497) (36,531,848)
Other expenses (15,092,262) (20,772,229) (31,496,568) (41,757,859)
Share of results of joint ventures and associetad companies 5 77,266 (500,192) (673,313) (1,006,965)
Profit/(Loss) before taxation 1,182,364 45,826,001 44,111,756 41,674,908
Taxation 28 9,778,012 (8,091,592) (807,465) (9,658,463)
Profit/(Loss) after taxation 10,960,376 37,734,409 43,304,291 32,016,445
Attributable to:
Equity holders of the Parent Company 9,859,353 37,170,685 41,363,917 30,794,804
Non-controlling interests 18 1,101,023 563,724 1,940,374 1,221,641
Profit/(Loss) per share
Basic 29 0.010955 0.027132 0.045960 0.034216
Diluted 29 0.010955 0.027132 0.045960 0.034216

The accompanying notes are part of these condensed consolidated financial statements.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME FOR THE PERIODS ENDED 30 JUNE 2016 AND 2015

(Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)

(Amounts expressed in euro) nd Quarter 2016
2
2nd Quarter 2015 30 June 2016 30 June 2015
Net Profit / (Loss) for the period 10,960,376 37,734,409 43,304,291 32,016,445
Items that maybe reclassified subsequently to profit or loss:
Exchange differences arising on translation of foreign operations (657,967) 134,912 (773,175) 68,862
Participation in other comprehensive income (net of tax) related to joint
ventures and associated companies included in consolidation by the
equity method (Note 5.3)
1,369,038 80,048 1,783,926 (785,452)
Changes in hedge and fair value reserves 2,669,831 (2,326,168) 557,780 (2,741,926)
Deferred taxes related with other components of comprehensive income (651,027) 569,671 (135,790) 675,180
Other comprehensive income for the period 2,729,875 (1,541,537) 1,432,741 (2,783,336)
Total comprehensive income for the period 13,690,251 36,192,873 44,737,032 29,233,109
Attributable to:
Equity holders of parent company 12,505,984 35,661,116 42,744,919 28,060,505
Non controlling interests 1,184,267 531,757 1,992,113 1,172,604

The accompanying notes are part of these condensed consolidated financial statements.

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY FOR THE PERIODS ENDED 30 JUNE 2016 AND 2015

(Translaon of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)

Att
ribu
tab
le t
o Eq
uity
Ho
lde
f Pa
t Co
rs o
ren
mp
any
Res
erv
nd
Ret
aine
d Ea
es a
rnin
gs
(Am
d in
o)
ts e
oun
xpr
esse
eur
Sha
re C
apit
al
Ow
n Sh
are
s
Leg
al R
ese
rve
Cur
ren
cy
slat
ion
tran
Res
erv
e
Hed
ging
Res
erv
e
Leg
al R
ese
rve
s
rda
in a
cco
nce
wit
h ar
ticl
e
342
º CS
C
Oth
er R
ese
rve
s
and
Re
tain
ed
ings
Earn
Tot
al
fit/
Net
Pro
(Los
s)
Tot
al
Non
trol
ling
con
toll
Con
ing
Inte
rest
s
(No
te 1
8)
Tot
al E
qui
ty
Bala
at 1
Jan
y 20
15
nce
as
uar
1,00
0,00
0,00
0
(320
)
,000
,000
141
,237
,816
525
,879
347
,319
320
,000
,000
(573
)
,574
,449
(11
5)
1,46
3,43
70,6
97,2
44
639
,233
,809
80,2
34,9
62
719
,468
,771
al c
for
the
riod
Tot
ive
inco
om
pre
ens
me
pe
- - - 77,9
33
(2,0
80)
26,7
- (785
)
,452
(2,7
99)
34,2
30,7
94,8
04
28,0
60,5
05
1,17
2,60
4
29,2
33,1
09
App
riat
ion
of
fit o
f 20
14
rop
pro
nsfe
leg
al re
nd r
d ea
Tra
r to
eta
ine
rnin
serv
es a
gs
Div
ide
nds
dis
trib
d
ute
ial d
ispo
sal
qui
siti
of
affi
liat
ed c
ies
Part
or a
ons
om
pan
-
-
-
-
-
-
29,7
02,4
50
-
-
-
-
-
-
-
-
-
-
-
40,9
94,7
94
(40,
)
000
,000
(1,3
68,0
93)
70,6
97,2
44
(40,
)
000
,000
(1,3
68,0
93)
(70,
)
697
,244
-
-
-
(40,
)
000
,000
(1,3
68,0
93)
-
(113
)
,298
(20,
650
)
,557
-
(40,
)
113
,298
(22,
018
,650
)
Bala
at 3
0 Ju
ne 2
015
nce
as
1,00
0,00
0,00
0
(320
)
,000
,000
170
,940
,266
603
,812
(1,6
61)
79,4
320
,000
,000
(574
)
,733
,200
(84,
)
868
,583
30,7
94,8
04
625
,926
,221
60,6
43,7
11
686
,569
,932
Bala
at 1
Jan
y 20
16
nce
as
uar
1,00
0,00
0,00
0
(320
)
,000
,000
170
,940
,266
1,05
8,14
2
(239
)
,492
320
,000
,000
(578
)
,351
,961
(86,
)
593
,045
70,0
39,8
47
663
,446
,802
52,2
92,8
85
715
,739
,687
al c
hen
sive
inc
e fo
r th
riod
Tot
om
pre
om
e pe
- - - (81
1,91
5)
408
,991
- 1,78
3,92
6
1,38
1,00
2
41,3
63,9
17
42,7
44,9
19
1,99
2,11
3
37,0
32
44,7
of
fit o
f 20
App
riat
ion
15
rop
pro
nsfe
leg
al re
nd r
ine
d ea
rnin
Tra
r to
eta
serv
es a
gs
ide
nds
dis
trib
d
Div
ute
Inco
dist
ribu
tion
me
ial d
sal
of
affi
liat
ed c
Part
ispo
qui
siti
ies
or a
ons
om
pan
Aqu
isiti
of
affi
liat
ed c
ies
ons
om
pan
Oth
ers
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
70,0
39,8
47
(40,
)
000
,000
-
39,0
64
-
(5,2
84)
70,0
39,8
47
(40,
)
000
,000
-
39,0
64
-
(5,2
84)
(70,
039
,847
)
-
-
-
-
-
-
(40,
)
000
,000
-
39,0
64
-
(5,2
84)
-
(114
)
,810
(493
,079
)
134
,197
73,0
90,0
00
20
-
(40,
)
114
,810
(493
,079
)
173
,261
73,0
90,0
00
(5,2
64)
Bala
at 3
0 Ju
ne 2
016
nce
as
1,00
0,00
0,00
0
(320
)
,000
,000
170
,940
,266
246
,227
169
,499
320
,000
,000
(546
)
,494
,408
(55,
)
138
,416
41,3
63,9
17
666
,225
,501
126
,901
,326
793
,126
,827

The accompanying notes are part of these condensed consolidated financial statements.

CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE PERIOD ENDED 30 JUNE 2016 AND 2015

(Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)

(Amounts expressed in euro) Notes nd Quarter 2016
2
2nd Quarter 2015 30 June 2016 30 June 2015
OPERATING ACTIVITIES
Net cash flow from operating activities (1) 9,409,541 35,510,568 (147,960,398) (105,339,244)
INVESTMENT ACTIVITIES
Cash receipts arising from:
Tangible assets and investment properties 8 and 9 311,988 183,146,802 230,284,163 183,622,611
Interests and similar income 535,910 314,062 814,415 642,812
Loans granted - 2,115,000 - 4,500,000
Dividends 455,023 296,843 455,023 296,843
Others - - 1,581 -
1,302,921 185,872,707 231,555,182 189,062,266
Cash Payments arising from:
Investments (67,470,200) (916,124) (67,844,215) (916,124)
Tangible assets and investment properties (68,563,373) (41,255,434) (138,210,529) (105,344,754)
Loans granted - (3,081,948) - (4,446,948)
(136,033,573) (45,253,506) (206,054,744) (110,707,826)
Net cash used in investment activities (2) (134,730,652) 140,619,201 25,500,438 78,354,440
FINANCING ACTIVITIES
Cash receipts arising from:
Investments 2,667,422 449,453 2,840,683 575,347
Loans obtained 1,354,655,969 1,081,456,016 2,666,301,374 2,030,894,439
1,357,323,391 1,081,905,469 2,669,142,057 2,031,469,786
Cash Payments arising from:
Investments - (25,556,393) - (28,057,115)
Loans obtained (1,260,394,996) (1,111,889,811) (2,569,172,231) (1,928,189,197)
Interests and similar charges (10,426,656) (9,685,447) (13,456,185) (14,752,496)
Dividends (607,868) (113,299) (607,868) (113,299)
Others (35,519) (118,980) (459,891) (938,777)
(1,271,465,039) (1,147,363,930) (2,583,696,175) (1,972,050,884)
Net cash used in financing activities (3) 85,858,352 (65,458,461) 85,445,882 59,418,902
Net increase in cash and cash equivalents (4) = (1) + (2) + (3) (39,462,759) 110,671,308 (37,014,078) 32,434,098
Effect of foreign exchange rate (232,120) (337,101) (48,183) (307,839)
Cash and cash equivalents at the beginning of the period 15 78,705,756 23,431,620 76,441,012 101,698,092
Cash and cash equivalents at the end of the period 15 39,475,117 134,440,029 39,475,117 134,440,029

The accompanying notes are part of these condensed consolidated financial statements.

SONAE INVESTIMENTOS, SGPS, SA

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 JUNE 2016

(Amounts expressed in euro)

(Translation of condensed consolidated financial statements originally issued in Portuguese. In case of discrepancies the Portuguese version prevails.)

1 INTRODUCTION

Sonae Investimentos, SGPS, SA, has its head-office at Rua João Mendonça nº 529, 4464-501 Senhora da Hora, Portugal, and is the parent company of a group of companies, as detailed in Notes 4 to 6 the Sonae Investimentos Group ("Sonae Investimentos"). Sonae Investimentos's operations and operating segments are described in Note 30.

2 PRINCIPAL ACCOUNTING POLICIES

The accounting policies adopted are consistent with those used in the preparation of the consolidated financial statements for the period ended as at 31 December 2015.

Basis of preparation

The accompanying consolidated financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union, issued by the International Accounting Standards Board ("IASB"), and interpretations issued by the IFRS Interpretations Committee ("IFRS-IC") or by the previous Standing Interpretations Committee ("SIC"), as adopted by the European Union as at the consolidated financial statements issuance date.

Interim financial statements are presented quarterly, in accordance with IAS 34 - "Interim Financial Reporting".

The accompanying condensed consolidated financial statements have been prepared from the books and accounting records of the Company, subsidiaries and joint ventures adjusted in the consolidation process, on a going concern basis and under the historical cost convention, except for financial instruments which are stated at fair value.

New accounting standards and their impact on the consolidated financial statements:

Up to the financial statements approval date, the following Standards and Interpretations, some of which become effective in 2016, have been endorsed by the European Union:

With mandatory application from 1 January 2016: Effective Date (for
financial years
beginning on or after)
IAS 19 (Amendment) – (Defined benefit Plans: Employee Contributions) 01 Feb 2015
Annual Improvements
to IFRS
(cycle 2010-2012)
01
Feb 2015
Annual Improvements
to IFRS
(cycle 2012-2014)
01
Jan 2016
IFRS 11 (Amendment) – (Accounting for Acquisitions of Interests in Joint Operations) 01
Jan 2016
IAS 1 (Amendment) –
Presentation of Financial Statements
01
Jan 2016
IAS 16 and IAS 38 (Amendments) –
Depreciation and Amortisation)
(Clarification of Acceptable Methods of 01 Jan 2016
IAS 16 (Amendment) –
Tangible
Assets and IAS 41 (Amendments) Bearer Plants 01
Jan 2016
IAS 27 (Amendment) – Equity Method in Separate Financial Statements 01 Jan 2016

These standards were first applied by the Group in 2016. The application of these standards and interpretations had no material effect on the financial statements of the Group as at 30 June 2016.

The following standards, interpretations, amendments and revisions haven't been until the date of approval of these financial statements, endorsed by the European Union, whose application is mandatory in future financial years.

Effective Date (for
With mandatory application after 2016: financial years
beginning on or after)
IFRS 9 - (Financial instruments – classification and measurement) 01 Jan 2018
IFRS 15 –
(Revenues from Contracts with Customers )
01 Jan 2018
IFRS 16
–Leases -
(recognition and measurement
principles)
01
Jan 2019
IFRS 10, IFRS 12 and IAS 28 (Amendment) –
Investment Entities –
Applying the
Consolidation Exception
01 Jan 2016
IFRS 10 and IAS 28 (Amendment) –
(Elimination of the inconsistency between the
requirements of these standards when dealing with the sale of contribution of assets Undefined
between an investor and its associate or joint venture)
IAS
12
(Amendment) –
(Recognition of deferred tax assets for unrealised losses )
01 Jan 2017
IAS
7 (Amendment) –
(Disclosure
initiative about Statement of Cash Flows)
01 Jan 2017
IFRS 15
(Amendment) –
(Revenues from Contracts with Customers)
01 Jan 2018
IFRS 2 (Amendment) –
(Share based Payment transactions –
classification and
measurement)
01 Jan 2018

The Group did not proceed to earlier adoption of any of these standards on the financial statements for the period ended on the 30 June 2016, since their application is not yet mandatory. The impacts of the above mentioned standards are being analysed by the Group, and with the exception of IFRS 9, IFRS 15 and IFRS 16 important impacts are not to be expected.

3 CHANGES IN ACCOUNTING POLICIES

During the period it was adopted a set of accounting standards, interpretations, amendments and revisions issued in previous periods and whose implementation became mandatory after 1ST January 2016 as disclosed in Note 2 and which didn't have any significant impacts on the financial statements as at 30 June 2016.

4 GROUP COMPANIES INCLUDED IN THE CONSOLIDATED FINANCIAL STATEMENTS

The subsidiaries included in the consolidated financial statements, its head offices and percentage of capital held as at 31 March 2016 and 31 December 2015 are as follows:

Percentage of capital held
30 June 2016 31 December 2015
COMPANY Head Office Direct* Total* Direct* Total*
Sonae Investimentos, SGPS, SA Matosinhos Holding Holding Holding Holding
Sonae MC
BB Food Service, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Bom Momento – Restauração, SA a) Maia 100.00% 100.00% 100.00% 100.00%
1) Contibomba - Comércio e Distribuição de
Combustíveis, SA
a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Continente Hipermercados. SA a) Lisboa 100.00% 100.00% 100.00% 100.00%
Elergone Energias, Lda a) Matosinhos 75.00% 75.00% 75.00% 75.00%
Farmácia Selecção. SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%

1 st Half Results 2016

SONAE INVESTIMENTOS, SGPS, SA

MJB – Design, Lda a) Maia 100.00% 100.00% 100.00% 100.00%
Modelo Continente Hipermercados, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Modelo Continente International Trade, SA a) Madrid (Spain) 100.00% 100.00% 100.00% 100.00%
Pharmacontinente - Saúde e Higiene, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Pharmaconcept – Actividades em Saúde, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Sonae MC – Modelo Continente. SGPS, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Sonae SR
Aduanas Caspe, S.L.U. a) Zaragoza
(Spain)
100.00% 100.00% 100.00% 100.00%
Comercial Losan Polonia SP. Z.O.O. a) Warsaw
(Poland)
100.00% 100.00% 100.00% 100.00%
Comercial Losan, S.L.U. a) Zaragoza
(Spain)
100.00% 100.00% 100.00% 100.00%
Discovery Sports, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Fashion Division, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Fashion Division Canárias, SL a) Tenerife (Spain) 100.00% 100.00% 100.00% 100.00%
Global Usebti, S.L. a) Zaragoza
(Spain)
100.00% 100.00% 100.00% 100.00%
HighDome PCC Limited (Cell Europe) a) Valeta (Malta) 100.00% 100.00% 100.00% 100.00%
Infofield – Informática, SA a) Maia 100.00% 100.00% 100.00% 100.00%
2) Irmãos Vila Nova, SA a) Vila Nova de
Famalicão
(Portugal)
100.00% 50.00% - -
2) Irmãos Vila Nova III - Imobiliária, SA a) Vila Nova de
Famalicão
(Portugal)
100.00% 50.00% - -
2) IVN - Serviços Partilhados, SA a) Vila Nova de
Famalicão
(Portugal)
50.00% 50.00% - -
2) IVN Asia Limited a) Hong Kong
(China)
100.00% 50.00% - -
Losan Colombia, S.A.S. a) Bogotá
(Colombia)
100.00% 100.00% 100.00% 100.00%
Losan Overseas Textile, S.L a) Zaragoza
(Spain)
100.00% 100.00% 100.00% 100.00%
Losan Tekstil Urun.V E Dis Ticaret, L.S. a) Istambul
(Turquey)
100.00% 100.00% 100.00% 100.00%
Modalfa - Comércio e Serviços, SA a) Maia 100.00% 100.00% 100.00% 100.00%

1 st Half Results 2016

SONAE INVESTIMENTOS, SGPS, SA

Modalloop – Vestuário e Calçado, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
1) Modelo.com - Vendas p/Correspond., SA a) Maia 100.00% 100.00% 100.00% 100.00%
2) Salsa DE GmbH a) Dusseldorf
(Germany)
100.00% 50.00% - -
2) Salsa Distribution USA LLC a) New York (USA) 100.00% 50.00% - -
2) Salsa France, S.A.R.L. a) Paris (France) 99.99% 50.00% - -
2) Salsa Luxembourg, Sàrl a) Luxembourg 100.00% 50.00% - -
2) SLS Salsa - Comércio e Difusão de Vestuário, S.A. a) Vila Nova de
Famalicão
(Portugal)
100.00% 50.00% - -
2) SLS Salsa España - Comercio y Difusión de
Vestuario, S.A.U.
a) Pontevedra
(Spain)
100.00% 50.00% - -
SDSR – Sports Division SR, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Sonae Retalho España - Servicios Generales, SA a) Madrid (Spain) 100.00% 100.00% 100.00% 100.00%
Sonae SR Malta Holding Limited a) Valeta (Malta) 100.00% 100.00% 100.00% 100.00%
Sonae SR – Serviços e Logística, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Sonae Specialized Retail. SGPS, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Sport Zone Canarias, SL a) Tenerife (Spain) 60.00% 60.00% 60.00% 5.00%
Sport Zone España - Comércio de Articulos de
Deporte, SA
a) Madrid (Spain) 100.00% 100.00% 100.00% 100.00%
Sport Zone Sport Maiz.Per.Satis.Ith.Ve tic Ltd Sti a) Istambul
(Turquey)
100.00% 100.00% 100.00% 100.00%
Têxtil do Marco, SA a) Marco de
Canaveses
92.76% 92.76% 92.76% 92.76%
Usebti Textile México S.A. de C.V. a) City of Mexico
(Mexico)
100.00% 100.00% 100.00% 100.00%
Worten Canarias, S.L. a) Tenerife (Spain) 60.00% 60.00% 60.00% 60.00%
Worten – Equipamento para o Lar, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Worten España Distribución, S.L. a) Madrid (Spain) 100.00% 100.00% 100.00% 100.00%
Zippy – Comércio e Distribuição, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Zippy - Comércio Y Distribución, SA a) Madrid (Spain) 100.00% 100.00% 100.00% 100.00%
Zippy Cocuk Malz.Dag.Ith.Ve Tic Ltd.Sti a) Istambul
(Turquey)
100.00% 100.00% 100.00% 100.00%
ZYEvolution- Investig.e Desenvolvimento, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%

Sonae RP

Arat Inmuebles, SA a) Madrid (Spain) 100.00% 100.00% 100.00% 100.00%
Azulino Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Bertimóvel - Sociedade Imobiliária, SA a) Matosinhos 100,00% 100,00% 100,00% 100,00%
Canasta - Empreendimentos Imobiliários, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Chão Verde - Sociedade de Gestão Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Citorres - Sociedade Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Contimobe - Imobiliária de Castelo de Paiva, SA a) Castelo de Paiva 100.00% 100.00% 100.00% 100.00%
Cumulativa - Sociedade Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Fozimo - Sociedade Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Fundo de Investimento Imobiliário Fechado
Imosede
a) Maia 100.00% 100.00% 80.40% 80.40%
Fundo de Investimento Imobiliário Fechado
Imosonae Dois
a) Maia 97.82% 97.82% 97.92% 97.92%
Igimo - Sociedade Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Iginha - Sociedade Imobiliária, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Imoconti - Sociedade Imobiliária, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Imoestrutura - Sociedade Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Imomuro - Sociedade Imobiliária, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Imoresultado - Sociedade Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Imosistema - Sociedade Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
MJLF - Empreendimentos Imobiliários, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Modelo Hiper Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Ponto de Chegada - Sociedade Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Predicomercial - Promoção Imobiliária, SA a) Maia 100.00% 100,00% 100.00% 100.00%
Predilugar - Sociedade Imobiliária, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Selifa - Empreendimentos Imobiliários, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Sempre à Mão - Sociedade Imobiliária, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Sesagest - Proj.Gestão Imobiliária, SA a) Porto 100.00% 100.00% 100.00% 100.00%
Socijofra - Sociedade Imobiliária, SA a) Gondomar 100.00% 100.00% 100.00% 100.00%

1 st Half Results 2016

SONAE INVESTIMENTOS, SGPS, SA

Sociloures - Sociedade Imobiliária, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Sonaerp – Retail Properties, SA a) Porto 100.00% 100.00% 100.00% 100.00%
Sondis Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Valor N, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Others
Marcas MC, zRT a) Budapest
(Hungary)
100.00% 100.00% 100.00% 100.00%
Modelo - Distribuição de Materiais de Construção,
SA
b) Maia 50.00% 50.00% 50.00% 50.00%
3) SFS – Serviços de Gestão e Marketing, SA a) Maia 100.00% 100.00% - -
SIAL Participações, Ltda a) São Paulo
(Brazil)
100.00% 100.00% 100.00% 100.00%
Soflorin, BV a) Amesterdam
(Netherlands)
100.00% 100.00% 100.00% 100.00%
Sonae Capital Brasil, Lda a) São Paulo
(Brazil)
100.00% 100.00% 100.00% 100.00%
Sonae Financial Services, SA a) Maia 100.00% 100,00% 100.00% 100.00%
Sonaecenter Serviços II, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Sonaegest- Sociedade Gestora de Fundos de
Investimento, SA
a) Maia 60.00% 60.00% 60.00% 60.00%
Sonvecap, BV a) Amesterdam
(Netherlands)
100.00% 100.00% 100.00% 100.00%
Tlantic, BV a) Amesterdam
(Netherlands)
72.10% 72.10% 72.10% 72.10%
Tlantic Portugal - Sistemas de Informação, SA a) Matosinhos 100.00% 72.10% 100.00% 72.10%
Tlantic Sistemas de Informação, Ltda a) Porto Alegre
(Brazil)
100.00% 72.10% 100.00% 72.10%

*the percentage of ownership" total" represents the total percentage of interest held by the Group; the percentage of capital held "direct" corresponds to the percentage (s) subsidiary which owns the stake in question holds the share capital of this company.

a) Control held by majority of voting rights which confer power of relevant activities that influence;

b) Control held by management control.

1) Companies merged into Modelo Continente Hipermercados, SA, at 1 January 2016;

2) Companies acquired at 30 June 2016;

3) Company created during the period.

These entities are consolidated using the full consolidation method, considering that they are controlled by Sonae Investimentos SGPS, SA.

5 ASSOCIATED COMPANIES

5.1 Detail of book value of Investment in associates

Associated companies included in the consolidated financial statements, their head offices and the percentage of share capital held at 30 June 2016 and 31 December 2015 are as follows:

Percentage of capital held
30 June 2016
31 December 2015
Statment of financial position
Company Head
Office
Direct* Total* Direct* Total* 30 June 2016 31 December 2015
MDS SGPS, SA (consolidated) Maia 47.53% 47.53% 47.53% 47.53% 44,640,601 43,093,084
Sempre a Postos - Produtos
Alimentares e Utilidades, Lda
Lisbon 25.00% 25.00% 25.00% 25.00% 1,025,872 1,236,445
APOR- Agência para a Modernização do
Porto, SA
Porto 22.75% 22.75% 22.75% 22.75% 329,640 373,147
1) MOVVO, SA Porto 22.89% 22.89% 16.00% 16.00% 2,063,874 -
Ulabox, S.L. Barcelona 34.07% 34.07% 28.57% 28.57% 3,343,892 2,879,651
Investments in associated companies 51,403,879 47,582,327

* the percentage of ownership "total" represents the total percentage of interest held by the Group; the percentage of capital held "direct" corresponds to the percentage (s) subsidiary which owns the stake in question holds the share capital of this company.

1) On May 27, 2016, the group proceeded to an increase of capital in MOVVO, now holds significant influence on that subsidiary allowing the latter to be included in consolidated by the equity method (Note 6).

Joint ventures and associated companies were included in the consolidated financial statements by the equity method.

5.2 Financial indicators of participations

As at 30 June 2016 and 2015 and 31 December 2015, financial information of associated companies can be analysed as follows:

30 June 2016 31 December 2015
Associated Companies MDS SGPS, SA
(Consolidated)
Sempre a
Postos
Ulabox Others MDS SGPS, SA
(Consolidated)
Sempre a
Postos
Ulabox Others
Non-current assets 69,329,428 1,483,590 913,370 19,422 64,452,910 1,778,633 1,923,349 18,619
Current assets 20,098,488 9,573,714 2,186,221 1,528,213 22,408,075 10,076,920 2,548,955 1,679,225
Non-current liabilities 25,745,862 1,263 - - 27,481,551 8,594 - -
Total current liabilities 26,156,179 6,952,554 343,021 98,667 25,670,040 6,901,181 103,517 57,638
Shareholders' funds excluding non
controlling interests
37,525,875 4,103,487 2,756,570 1,448,968 33,709,394 4,945,778 4,368,786 1,640,206

1 st Half Results 2016

SONAE INVESTIMENTOS, SGPS, SA

30 June 2016 30 June 2015
Associated Companies MDS SGPS, SA
(Consolidated)
Sempre a
Postos
Ulabox Others MDS SGPS, SA
(Consolidated)
Sempre a
Postos
Ulabox Others
Turnover 21,537,784 24,751,981 3,479,264 11,316 21,721,019 24,040,342 1,755,230 51,669
Other operational income 356,697 1,884,819 109,194 - 309,175 2,199,498 76,423 -
Operational expenses (21,067,922) (25,905,348) (5,377,075) (214,924) (22,806,413) (25,425,935) (2,454,086) (127,637)
Net finantial expense (725,937) 5,331 - 11,280 (1,319,084) 7,859 - 18,062
Share of results of joint ventures and
associetad companies
(96,731) - - - - - - -
Investment income investments recorded at
fair value through profit
745 - - - 99 - - -
Taxation 41,741 (167,293) - - 269,295 (194,410) - (22)
Consolidated net income/(loss) for the period 46,377 569,490 (1,788,618) (192,328) (1,825,909) 627,354 (622,433) (57,928)
Other comprehensive income for the period - - - - - - - -
Total comprehensive income for the period 46,377 569,490 (1,788,618) (192,328) (1,825,909) 627,354 (622,433) (57,928)

5.3 Movements occurred in the period

During the period ended at 30 June 2016 and 2015, movements in investments in associated companies are as follows:

30 June 2016 30 June 2015
Proportion
on equity
Goodwill Total
investment
Proportion
on equity
Goodwill Total
investment
Associated companies
Initial balance as at January,1 21,073,725 26,508,602 47,582,327 6,493,202 34,210,506 40,703,708
Acquisitions during the period 1,100,010 - 1,100,010 1,599,541 1,400,759 3,000,300
Transfer of "Other non-current Investments (176,938) 2,140,811 1,963,873 - - -
Equity method:
Effect in gain or losses in associated
companies
(673,313) - (673,313) (1,006,965) - (1,006,965)
Distributed dividends (352,945) - (352,945) (296,562) - (296,562)
Other effects on reserves 1,783,927 - 1,783,927 (785,452) - (785,452)
Total 22,754,466 28,649,413 51,403,879 6,003,764 35,611,265 41,615,029

The effect on "other effects on reserves" is mainly a result of the exchange differences relating to the translation from the functional currencies of companies into Euro.

6 OTHER NON-CURRENT INVESTMENTS

Other non-current investments, their head offices, percentage of share capital held and book value as at 30 June 2016 and 31 December 2015 are as follows:

Percentage of capital held
30 June 2016 31 December 2015 Statment of financial position
Company Head Office Direct Total Direct Total 30 June 2016 31 December 2015
Dispar - Distrib. de Participações, SGPS, SA
Insco - Insular de Hipermerc., SA
Lisbon
Ponta Delgada
14.28%
10.00%
14.28%
10.00%
14.28%
10.00%
14.28%
10.00%
9,976
925,197
9,976
898,197
1) Solferias- Operadores Turísticos, SA Lisbon - - 11.11% 11.11% - 133,162
2) MOVVO, SA Porto 22.89% 22.89% 16.00% 16.00% - 991,315
Other investments 9,996,578 10,132,115
10,931,751 12,164,765

1) Participation disposed in the period;

2) On May 27, 2016, the group proceeded to an increase of capital in MOVVO, now holds significant influence on that subsidiary allowing the latter to be included in consolidated by the equity method (Note 5).

On 30 June 2016, are included in "Other Investments", among others 9,985,498 euro (9,996,932 euro as at 31 December 2015) related to deposited amounts on an Escrow Account which is invested in investment funds with superior rating and contractual liability guarantees assumed in the disposal of a Sonae Distribuição Brazil and for which provisions were recorded in the applicable situations (Note 24 and 25).

Although in accordance with the deadlines contractually established, the Escrow Account should have already been released by the buyer, that didn't happen as there are some points of disagreement on the use of the Escrow Account, namely as whether or not, to retain the Escrow Account for on-going fiscal procedures that have not yet been decided (Note 25). It is the understanding of the Board of Directors, based on legal opinions of Brazilian and Portuguese lawyers that the reason attends to Sonae Investimentos.

The Other Investments are recorded at acquisition cost net of impairment losses. It is Sonae Investimentos understanding that no reliable fair value estimate can be made as there is no market data available for these investments.

7 CHANGES IN CONSOLIDATION PERIMETER

During the period ended at 30 June 2016, Sonae Investimentos acquired 50% of the Salsa group and the companies included in this group are:

COMPANY Head Office Direct Total
Sonae SR
Irmãos Vila Nova, SA Vil a Nova de
Fa mali cão (Portugal)
100.00% 50.00%
Irmãos Vila Nova III - Imobiliária, SA Vil a Nova de
Fa mali cão (Portugal)
100.00% 50.00%
IVN - Serviços Partilhados, SA Vil a Nova de
Fa mali cão (Portugal)
50.00% 50.00%
IVN Asia Limited Hong Kong (China) 100.00% 50.00%
Salsa DE GmbH Duss el dorf (Al emanha) 100.00% 50.00%
Salsa Distribution USA LLC New York (USA) 100.00% 50.00%
Salsa France, S.A.R.L. Pa ris (France) 99.99% 50.00%
Salsa Luxembourg, Sàrl Luxemburgo 100.00% 50.00%
SLS Salsa - Comércio e Difusão de Vestuário, S.A. Vil a Nova de
Fa mali cão (Portugal)
100.00% 50.00%
SLS Salsa España - Comercio y Difusión de Vestuario, S.A.U. Pontevedra (Spa in) 100.00% 50.00%

Sonae Investimentos participates in 50% in IVN – Serviços Partilhados, SA, parent of a group company that sells "Salsa" brand. As at 30 June 2016, these entities are consolidated using the full consolidation method, considering that Sonae Investimentos began to exercise control over the activities of this Group.

The effects of this acquisition on the consolidated financial statements can be analyzed as follows:

On the date of
acquisition
Net assets
Tangible and intangible assets (Note 8 and 9) 13,925,978
Inventories 21,955,255
Other assets 18,764,837
Cash and cash equivalents 7,501,069
Loans (57,408,768)
Other liabilities (26,105,866)
(21,367,495)
Goodwill (Note 10) 167,547,490
Non-controlling interests (Note 18) (73,090,000)
Acquisition cost 73,090,000
Effective cash payment 73,090,000
73,090,000
Net cash-flow arising from acquisition
Effective cash payment 73,090,000
Cash and cash equivalents acquired (7,501,069)
65,588,931
6 months
Sales 55,093,319
Other income 3,161,205
Cost of goods sold and materials consumed (26,263,149)
External supplies and services (12,529,272)
Other expenses (14,643,610)
Net financial expenses (2,658,302)
Share of results of joint ventures and associated undertakings (352,513)
Profit/(Loss) before taxation 1,807,678
Profit/(Loss) before taxation (724,435)
Profit/(Loss) after taxation 1,083,243

IVN – Serviços Partilhados, SA holds the brand Salsa which is a Portuguese brand of jeanswear of international renown, recognized for its entrepreneurial spirit and the development of innovative products. Being a truly international company, their products can be found in about 2,000 points of sale in 32 countries. In 2015, the company recorded a consolidated turnover of 106 million euro, 56% of which is generated out of Portugal.

This acquisition fits in Sonae's strategic pillars, namely international expansion, diversification of investment styles and the reinforcement of the base of assets and competencies. Salsa will continue to rely on the current management team and in line with the terms of the agreement, their results will be included in Sonae Investimentos by the full consolidation method, being reported in the segment of Sports and Fashion of Sonae SR.

Following the acquisition of these companies, a preliminary assessment was made regarding the fair value of the assets acquired and the liabilities assumed. However, given that the transaction occurred on 30 June 2016, it has not yet been possible to complete the fair value allocation and calculation of Goodwill which will be made in the maximum period of 12 months from the date of acquisition. The purchase price allocation can be done within one year of the date of acquisition as allowed by IFRS3 – Business Combinations.

8 TANGIBLE ASSETS

During the six months period ended at 30 June 2016 and 2015, movements in tangible assets as well as depreciation and accumulated impairment losses, are made up as follows:

Tangible assets
Other Tangible Total
Land and Plant and tangible assets tangible
buildings machinery assets in progress assets
Gross assets:
Opening balance as at 1 January 2016 1,339,900,206 1,319,040,930 180,728,612 24,060,810 2,863,730,558
Acquisitions 11,430,633 459,712 645,709 98,761,282 111,297,336
Acquisitions of subsidiaries (Note 7) 22,243,102 11,926,337 7,907,348 54,009 42,130,796
Disposals (31,977,821) (22,616,030) (3,381,116) (1,075,105) (59,050,072)
Exchange rate effect 151,177 (56) 102,107 - 253,228
Transfers 17,963,919 70,255,045 7,491,882 (95,979,659) (268,813)
Closing balance as at 30 June 2016 1,359,711,216 1,379,065,938 193,494,542 25,821,337 2,958,093,033
Accumulated depreciation
and impairment losses
Opening balance as at 1 January 2016 367,696,952 816,708,115 140,185,808 - 1,324,590,875
Depreciation of the period 9,949,140 51,867,014 7,519,137 - 69,335,291
Impairment losses for the period (Note 23) 6,536,987 - - - 6,536,987
Acquisitions of subsidiaries (Note 7) 16,818,072 7,593,307 6,270,703 - 30,682,082
Disposals (4,956,061) (17,660,026) (3,244,183) - (25,860,270)
Exchange rate effect 143,890 - 83,275 - 227,165
Transfers 349,129 (511,653) (311,093) - (473,617)
Closing balance as at 30 June 2016 396,538,109 857,996,757 150,503,647 - 1,405,038,513
Carrying amount as at 30 June 2016 963,173,107 521,069,181 42,990,895 25,821,337 1,553,054,520
Tangible assets
Other Tangible Total
Land and Plant and tangible assets tangible
buildings machinery assets in progress assets
Gross assets:
Opening balance as at 1 January 2015 1,669,407,572 1,273,732,256 168,118,559 27,211,209 3,138,469,596
Acquisitions 2,931,922 846,115 58,681 58,351,487 62,188,205
Acquisitions of subsidiaries 24,896 1,674 18,033 - 44,603
Disposals (167,524,716) (25,351,840) (4,130,137) (1,108,245) (198,114,938)
Exchange rate effect (68,518) - (75,400) - (143,918)
Transfers 1,606,340 44,602,741 7,674,292 (54,712,523) (829,150)
Closing balance as at 30 de June 2015 1,506,377,496 1,293,830,946 171,664,028 29,741,928 3,001,614,398
Accumulated depreciation
and impairment losses
Opening balance as at 1 January 2015 433,631,117 771,959,695 134,304,445 - 1,339,895,257
Depreciation of the period 12,370,898 52,103,225 6,043,401 - 70,517,524
Impairment losses for the period - 36,762 - - 36,762
Acquisitions of subsidiaries 7,396 474 12,940 - 20,810
Disposals (36,360,239) (21,374,285) (3,944,960) - (61,679,484)
Exchange rate effect (65,993) - (56,553) - (122,546)
Transfers (2,490) (351,055) (256,496) - (610,041)
Closing balance as at 30 de June 2015 409,580,689 802,374,816 136,102,777 - 1,348,058,282
Carrying amount as at 30 June 2015 1,096,796,807 491,456,130 35,561,251 29,741,928 1,653,556,116

The investment during the period ended at 30 June 2016 and 2015 includes, approximately, 111.3 million euro (62.2 million euro in 2015) of assets acquisition primarily associated with the opening and remodelling of stores;

During the period several sale and leaseback transactions were accounted. The accounting values of the disposed assets, approximately, 170.1 million euro (134 million euro as at 30 June 2015), corresponds to 16 real estate food retail assets located in Portugal and 3 stores Worten on Spain (15 real estate food retail assets located in Portugal in 2015). These operations resulted in a cash inflow of 230 million euro (184.7 million euro as at 30 June 2015) and generated a net capital gain of approximately, 63.1 million euro (Note 26).

The most significant values included in the caption "Tangible assets in progress" refer to the following projects:

30 June 2016 30 June 2015
Refurbishment and expansion of stores located in Portugal 20,170,106 14,889,110
Refurbishment and expansion of stores located in Spain 1,921,489 816,444
Projects of stores for which advance payments were made 1,206,600 8,804,900
Others 2,523,142 5,231,474
25,821,337 29,741,928

The caption "Impairment losses" as at 30 June 2016 can be detailed as follows:

Land and
Buildings
Plant and
Machinery
Other tangible
assets
Total tangible
assets
Impairment losses
Opening balance as at 1 January 2016 100,289,797 33,179,777 531,381 134,000,955
Impairment losses (Note 24) 6,536,987 - - 6,536,987
Acquisitions of subsidiaries (Note 7) 416,568 - - 416,568
Disposals (14,011,634) (2,751,317) (53,744) (16,816,695)
Transfers - (17,029) (9,774) (26,803)
Closing balance as at 30 june 2016
(Note 24)
93,231,718 30,411,431 467,863 124,111,012

9 INTANGIBLE ASSETS

During the six months period ended at 30 June 2016 and 2015, movements in intangible assets as well as depreciation and accumulated impairment losses, are made up as follows:

SONAE INVESTIMENTOS, SGPS, SA

Intangible assets
Patents Other Intangible Total
and other intangible assets intangible
similar rights assets in progress assets
Gross assets
Opening balance as at 1 January 2016 104,002,453 284,976,051 26,896,520 415,875,024
Acquisitions 48,000 380,254 16,688,666 17,116,920
Acquisitions of subsidiaries (Note 7) - 5,818,744 99,731 5,918,475
Disposals (94,666) (15,219) (145,743) (255,628)
Exchange rate effect (3,478) 125,457 - 121,979
Transfers 128,901 14,664,215 (15,503,291) (710,175)
Closing balance as at 30 June 2016 104,081,210 305,949,502 28,035,883 438,066,595
Accumulated depreciation
and impairment losses
Opening balance as at 1 January 2016 27,000,338 184,475,276 - 211,475,614
Depreciation of the period 404,974 11,244,439 - 11,649,413
Acquisitions of subsidiaries (Note 7) - 3,441,211 - 3,441,211
Disposals (94,666) (2,471) - (97,137)
Exchange rate effect (2,640) 67,830 - 65,190
Transfers (47) (12,434) - (12,481)
Closing balance as at 30 June 2016 27,307,959 199,213,851 - 226,521,810
Carrying amount as at 30 June 2016 76,773,251 106,735,651 28,035,883 211,544,785
Intangible assets
Patents Other Intangible Total
and other intangible assets intangible
similar rights assets in progress assets
Gross assets
Opening balance as at 1 January 2015 103,463,568 234,715,645 36,352,643 374,531,856
Acquisitions 12,165 4,016 20,346,125 20,362,306
Acquisitions of subsidiaries 1,000 - - 1,000
Disposals (63,330) (661,171) (208,546) (933,047)
Exchange rate effect (22,230) (57,279) - (79,509)
Transfers 175,385 13,191,175 (13,338,661) 27,899
Closing balance as at 30 de June 2015 103,566,558 247,192,386 43,151,561 393,910,505
Accumulated depreciation
and impairment losses
Opening balance as at 1 January 2015 25,933,771 163,155,297 - 189,089,068
Depreciation of the period 615,486 8,982,965 - 9,598,451
Disposals (61,994) (507,623) - (569,617)
Exchange rate effect (14,995) (30,463) - (45,458)
Transfers (24) - - (24)
Closing balance as at 30 de June 2015 26,472,244 171,600,176 - 198,072,420

10 GOODWILL

Goodwill is allocated to each of the operating segment and within each segment to each of the homogeneous groups of cash generating units.

Carrying amount as at 30 June 2015 77,094,314 75,592,210 43,151,561 195,838,085

Goodwill is allocated to each operating business segment, Sonae MC and Sonae SR, being afterwards distributed by each homogenous group of cash generating units, namely to each insignia within each segment and country, distributed by country and each of the properties in case of operating segment Sonae RP;

On 30 June 2016 and 31 December 2015, the caption "Goodwill" was made up as follows by insignia and country:

30 June 2016
Portugal Spain Other countries Total
Sonae MC 435,008,109 - - 435,008,109
Sonae SR
electronics 53,422,018 - - 53,422,018
fashion 169,087,471 18,200,352 692,020 187,979,843
sports 5,722,036 - - 5,722,036
Sonae RP 3,089,451 - - 3,089,451
666,329,085 18,200,352 692,020 685,221,457
31 December 2015
Portugal Spain Other countries Total
Sonae MC 435,008,109 - - 435,008,109
Sonae SR
electronics 53,422,018 - - 53,422,018
fashion 1,539,982 18,363,680 692,020 20,595,682
sports 5,722,036 - - 5,722,036
Sonae RP 3,669,166 - - 3,669,166
499,361,311 18,363,680 692,020 518,417,011

On 30 June 2016 and 2015, the movements in the caption goodwill as well as in the corresponding impairment losses, are as follows:

30 June 2016 30 June 2015
Gross value:
Opening balance 526,058,679 505,807,904
Goodwill generated in the period (Note 7) 167,547,490 767,300
Other variations (743,044) -
Closing balance 692,863,125 506,575,204
Accumulated impairment
losses:
Opening balance 7,641,668 7,641,668
Increases - -
Closing balance 7,641,668 7,641,668
Carrying amount 685,221,457 498,933,536

11 OTHER CURRENT AND NON CURRENT INVESTMENTS

During the six months period ended at 30 June 2016 and 30 June 2015, the movements in the caption "Other Investments" can be detailed as follows:

30 June 2016 30 June 2015
Non Current Current Non Current Current
Other investments:
Opening balance as at 1 January 12,164,765 - 11,572,032 6,123
Increases in the period 1,000,412 - 200,509 147
Transfer to "Associated companies" (1,963,874) - - -
Decreases in the period (269,552) - - (6,270)
Increase/(Decrease) in fair value - - (153) -
Closing balance as at 30 June 10,931,751 - 11,772,388 -
Accumulated impairment losses - - - -
Closing balance as at 30 June 10,931,751 - 11,772,388 -
Derivative financial instruments
Fair value as at 1 January - 2,506,086 - 3,995,221
Acquisitions in the period - 175,134 - -
Disposals in the period - - - (2,779,557)
Increase/(Decrease) in fair value - (980,045) - (181,091)
Fair value as at 30 June (Note 20) - 1,701,175 - 1,034,573
Total of Other Investments 10,931,751 1,701,175 11,772,388 1,034,573

In other financial investments non-current, are recorded 9,985,498 euro (9,999,892 euro as at 30 June 2015), related to deposited amounts on an Escrow Account (Note 6).

12 OTHER NON-CURRENT ASSETS

As at 30 June 2016 and 31 December 2015, "Other non-current assets" are detailed as follows:

30 June 2016 31 December 2015
Loans granted to related parties 651,119 620,688
Trade accounts receivable and other debtors
Bails (a) 4,810,281 4,633,112
Legal deposits (b) 728,435 605,316
Special regime for payment of tax and social security debts (c) 5,207,108 5,207,108
Amount receivable for selling the Modelo Cont.Seguros 2,450,000 2,450,000
Amount receivable for selling the Raso SGPS - 527,618
Others 42,110 36,268
13,846,943 13,459,422
Accumulated impairment losses in other debtors (Note 24) (2,450,000) (2,450,000)
10,787,934 11,009,422
Other non-current assets 3,115 3,187
11,442,168 11,633,297

"Loans granted to associated companies" refer to MDS SGPS, SA 651,119 euro (620,688 euro as at 31 December 2015). This loan bears interests at usual market rates and do not have a defined maturity.

Most significant values included in "Trade accounts receivable and other debtors" refers to:

  • a) Amounts related with guarantees of lease contracts in group stores located in Spain, which have not matured until this date;
  • b) Amounts related to legal deposits made by a Brazilian subsidiary, for which are recorded the correspondent liabilities in the caption "Other non-current liabilities" (Note 21), with no defined maturity;
  • c) The amount disclosed as 'Special regime for payment of tax and social security debts' corresponds to taxes voluntarily paid which were previously disputed and subject to reimbursement claims. The tax litigations are still in progress, although following the payment of guarantees previously given where cancelled. No impairment loss was recorded since it's the Board of Directors understanding that the decisions over the appeals will be in favour of Sonae Investimentos.

13 TRADE ACCOUNTS RECEIVABLE AND OTHER CURRENT ASSETS

As at 30 June 2016 and 31 December 2015, "Trade accounts receivable and other current assets" are detailed as follows:

30 June 2016 31 December 2015
Trade accounts receivable 77,336,783 62,290,001
Taxes recoverable 60,960,659 48,839,730
Granted loans to related companies 67,438,802 39,811,954
Other debtors
Trade suppliers - debtor balances 56,174,551 37,291,228
VAT recoverable on real estate assets 1,554,699 2,560,040
Disposal of investments 571,629 2,482,072
Accounts receivable from the disposal of tangible fixed assets 3,251,717 2,463,910
Vouchers and gift cards 1,033,532 1,214,062
Other debtors 16,454,404 26,808,419
79,040,532 72,819,731
Other current assets
Prepayments - Rents 80,396,246 47,661,848
Insurance premiums paid in advance 9,054,303 6,353,493
Condominiums management fee's 7,498,272 6,484,212
Commissions to be received 4,106,587 1,996,911
Software licenses 875,251 892,705
Interests to be received 613,198 836,631
Commercial discounts 104,133 928,439
Other current assets 15,595,827 9,325,279
118,243,817 74,479,518
Accumulated impairment losses (Note 24) (16,784,141) (15,236,228)
386,236,452 283,004,706

In other accounts receivable from related companies are included about 67.4 million euro (39.8 million euro as at 31 December 2015) of amount receivable from the Sonae SGPS, SA resulting of companies inclusion in Special Regime of Taxing Groups of Companies.

14 DEFERRED TAX

Deferred tax assets and liabilities as at 30 June 2016 and 31 December 2015 are as follows, taking into consideration its temporary differences:

Deferred tax assets Deferred tax liabilities
30 June 2016 31 December 2015 30 June 2016 31 December 2015
Difference between fair value and acquisition cost 6,127,552 6,127,552 17,576,302 20,849,622
Temporary differences on tangible and intangible assets 1,786,174 1,616,131 44,007,550 45,720,732
Provisions and impairment losses not accepted for tax purposes 6,839,076 6,580,316 - -
Write off of tangible and intangible assets 207 73,408 - -
Valuation of hedging derivatives 170,872 242,175 433,085 364,824
Revaluation of tangible assets - - 1,101,791 1,160,205
Tax losses carried forward 40,212,388 38,050,179 - -
Reinvested capital gains/(losses) - - 353,424 547,219
Tax benefits 503,953 1,030,619 - -
Others 4,669,696 3,017,467 1,887,210 1,852,914
60,309,918 56,737,847 65,359,362 70,495,516

In accordance with the tax statements and tax estimates presented by companies that recorded deferred tax assets arising from tax losses carried forward, as at 30 June 2016 and 31 December 2015, and using exchange rates effective at that time, tax losses carried forward can be summarized as follows:

30 June 2016 31 December 2015
Tax losses carried
forward
Deferred tax
assets
Time limit Tax losses carried
forward
Deferred tax
assets
Time limit
With limited time use
Generated in 2014 1,194,236 250,790 2026 1,194,236 250,790 2026
Generated in 2015 207,816 43,641 2027 230,791 48,466 2027
Generated in 2016 264,140 55,469 2028 - -
1,666,192 349,900 1,425,027 299,256
Without limited time use 159,312,548 39,862,488 150,883,958 37,750,923
160,978,740 40,212,388 152,308,985 38,050,179

As at 30 June 2016 and 31 December 2015, deferred tax assets resulting from tax losses carried forward were assessed against each company's business plans, which are regularly updated, and available tax planning opportunities. Deferred tax assets have only been recorded to the extent that future taxable profits will arise which may be offset against available tax losses or against deductible temporary differences. This evaluation centered on the business plan of Sonae Investimentos entities, which were reviewed and updated periodically and on the available and identified fiscal opportunities.

As at 30 June 2016, there was tax losses carried forward, amounting to 179.5 million euro (176.6 million euro as at 31 December 2015) for which no deferred tax assets were recognized due to uncertainties of their future use.

SONAE INVESTIMENTOS, SGPS, SA

31 December 2015
Tax losses carried
forward
Deferred tax
credit
Time limit Tax losses carried
forward
Deferred tax
credit
Time limit
3,143,366 660,107 2017 3,746,735 786,814 2017
2018
- - 2028 - -
3,952,704 830,068 4,556,073 956,775
175,486,205 45,254,530 172,029,996 44,079,419
31,842 6,368 26,561 5,312
179,470,751 46,090,966 176,612,630 45,041,506
809,338 30 June 2016
169,961
2018 809,338 169,961

15 CASH AND CASH EQUIVALENTS

As at 30 June 2016 and 31 December 2015 "Cash and cash equivalents" can be detailed as follows:

30 June 2016 31 December 2015
Cash at hand 7,898,757 9,257,191
Bank deposits 72,185,652 79,759,028
Treasury applications 12,540 3,830
Cash and cash equivalents on the statement of financial
position
80,096,949 89,020,049
Bank overdrafts (Note 19) (40,621,832) (12,579,037)
Cash and cash equivalents on the statement of cash flows 39,475,117 76,441,012

Bank overdrafts are disclosed in the statement of financial position under Current bank loans.

16 NON- CURRENT ASSETS HELD FOR SALE

As at 31 December 2015 were transferred to "Non-Current Assets held for sale" 131 million euro which corresponded to the net value of the assets disposed in 2016 but to this date the transactions were already in advanced process of negotiation.

The above-mentioned transactions occurred in the 1st quarter of 2016, and include:

  • a sale and leaseback transaction of 12 food retail real estate assets located in Portugal, this operation totalled 164 million euro; and
  • a Sale and Leaseback transaction of three Worten stores in Spain, located in Madrid, Barcelona and Valencia, this transaction totalled to 26.8 million euro.

17 SHARE CAPITAL

As at 30 June 2016, the share capital, which is fully subscribed and paid for, is made up by 1,000,000,000 ordinary shares which do not hold right to any fixed income, with a nominal value of 1 Euro each.

As at 30 June 2016 and 31 December 2015, the subscribed share capital was held as follows:

Company 30
June
2016
31 December
2015
Sonae, SGPS, S.A. 25.029% 25.029%
Sonaecenter Serviços, SA 51.827% 51.827%
Sonae Investments, BV 13.142% 13.142%
Sonae MC-Modelo Continente, SGPS, SA 10.000% 10.000%
Libra Serviços, Lda 0.002% 0.002%

As at 30 June 2016, Efanor Investimentos, SGPS, S.A. and its subsidiaries held 52.48% of the share capital of Sonae, SGPS, S.A., which holds directly and indirectly 100% of the others entities who hold the company's share capital.

As at 30 June 2016 and 31 December 2015, Sonae Investimentos holds 10% of treasury shares. Following the mentioned acquisition free reserves amounting to the cost of the above mentioned shares were made unavailable, in accordance with commercial legislation (Art. 324 of "CSC"). The distribution of this reserve depends on the termination or disposal of the treasury shares.

18 NON-CONTROLLING INTERESTS

As at 30 June 2016 and 31 December 2015, non-controlling interests are detailed as follows:

30 June 2016
Equity Net Profit/ (Loss) Statment of
financial
position
Proportion in
income
Dividends/
Income received
Investments Funds 272,698,017 24,512,724 31,151,465 1,119,926 (493,079)
IVN - Serviços Partilhados, SA (21,367,490) - 73,090,000 - -
Others 51,954,352 2,299,600 22,659,861 820,448 (114,810)
Total 303,284,879 26,812,324 126,901,326 1,940,374 (607,889)
31 December 2015
Equity Net Profit/ (Loss) Statment of
financial
position
Proportion in
income
Dividends/
Income received
Investments Funds 270,752,269 28,699,386 30,390,421 1,942,152 (1,522,396)
Others 47,664,617 2,359,356 21,902,464 896,845 (113,299)
Total 318,416,886 31,058,742 52,292,885 2,838,997 (1,635,695)

Movements in non-controlling interests during the periods ended as at 30 June 2016 and 2015 are as

follows:

30 June 2016
Investments
Funds
Others Total
Balance as at 1 January 30,390,421 21,902,464 52,292,885
Dividends distributed - (114,810) (114,810)
Income distribution from investment funds (493,079) - (493,079)
Changes in shareholding interests 134,197 - 134,197
Exchange rate effect - 38,739 38,739
Acquisition of subsidiaries - - 73,090,000
Changes in hedge reserves - 13,020 13,020
Profit for the period attributable to non-controlling interests 1,119,926 820,448 1,940,374
Closing balance 31,151,465 22,659,861 126,901,326
30 June 2015
Investments
Funds
Others Total
Balance as at 1 January 60,290,573 19,944,389 80,234,962
Dividends distributed - (113,298) (113,298)
Changes in shareholding interests (20,650,557) - (20,650,557)
Exchange rate effect - (9,071) (9,071)
Changes in hedge reserves - (39,966) (39,966)
Profit for the period attributable to non-controlling interests 1,232,706 (11,065) 1,221,641
Closing Balance 40,872,722 19,770,989 60,643,711

19 LOANS

As at 30 June 2016 and 31 December 2015, "Loans" are made up as follows:

30 June 2016 31 December 2015
Outstanding amount Outstanding amount
Current Non Current Current Non Current
Bank loans
Sonae Investimentos, SGPS, S.A. - commercial paper 102,500,000 235,000,000 60,000,000 160,000,000
Subsidiary of Sonae Investimentos 2014/2020 - 50,000,000 - 50,000,000
Subsidiary of Sonae Investimentos 2015/2020 - 55,000,000 - 55,000,000
Subsidiary of Sonae Investimentos 2015/2019 - 25,000,000 - 25,000,000
Subsidiary of Sonae Investimentos 2016/2023 7,883,333 41,367,912 - -
Others 20,419,527 12,772,785 17,011,550 5,036,532
130,802,860 419,140,697 77,011,550 295,036,532
Bank overdrafts (Note 15) 40,621,832 - 12,579,037 -
Up-front fees beared with the issuance of loans - (276,379) - (343,038)
Bank loans 171,424,692 418,864,318 89,590,587 294,693,494
Bonds
Bonds Sonae Investimentos/ 2012/ 2017 - - 50,000,000 95,000,000
Bonds Sonae Investimentos /June 2013/ 2018 - 50,000,000 - 50,000,000
Bonds Sonae Investimentos SGPS/ December 2015/2020 - 50,000,000 - 50,000,000
Bonds Sonae Investimentos SGPS/ May 2015/2020 - 75,000,000 - 75,000,000
Bonds Sonae Investimentos SGPS/ December 2015/2020 - 30,000,000 - 30,000,000
Bonds Sonae Investimentos SGPS/ June 2016/2021 25,000,000 95,000,000 - -
Up-front fees beared with the issuance of loans (37,920) (2,393,260) (37,920) (2,329,027)
Bonds 24,962,080 297,606,740 49,962,080 297,670,973
Other loans 17,860 1,347,110 26,974 1,347,110
Derivative instruments (Note 20) 686,475 - 860,503 -
Other loans 704,335 1,347,110 887,477 1,347,110
Obligations under finance leases 1,856,580 1,182,205 3,142,651 2,423,501
198,947,687 719,000,373 143,582,795 596,135,078

The average interest rate at 30 June 2016 of bonds and loans was 1.71% (2.48% on 31 December 2015). These bonds and bank loans bear interests at variable interest rates indexed to Euribor.

The derivative instruments are recorded at fair value (Note 20).

The repayment schedule of the nominal value of borrowings (including bank loans and obligations under finance leases) is summarized as follows:

30 June 2016 31 December 2015
N+1 198,299,132 142,760,212
N+2 138,347,770 184,528,813
N+3 65,755,334 57,779,959
N+4 336,229,167 45,873,483
N+5 181,337,741 310,438,521
After N+5 - 186,367
919,969,144 741,567,355

The maturities above were estimated in accordance with the contractual terms of loans and taking into account Sonae's best estimated regarding their reimbursement date.

Under the credit facilities and commercial paper programs with firm commitments, the Group has 221 million euro credit facilities available to meet its liquidity requirements, as follows:

SONAE INVESTIMENTOS, SGPS, SA

30 June 2016 31 December 2015
Commitments of
less than one year
Commitments of
more than one
year
Commitments of
less than one year
Commitments of
more than one
year
Unused credit facilities
Agreed credit facilities
21,433,453
173,260,000
200,000,000
470,000,000
60,806,401
142,060,000
340,000,000
535,000,000

Additionally, as at 30 June 2016, Sonae Investimentos has, as detailed in Note 15 "Cash and cash equivalents", the value of 80,096,949 euro (89,020,049 euro on 31 December 2015).

20 DERIVATIVES

Exchange rate derivatives

In what concerns financial risk management policy, Sonae Investimentos essentially uses exchange rate derivatives to hedge future cash flows that occur in the next 12 months.

Sonae Investimentos entered into several exchange rate forwards in order to manage its exchange rate exposure.

As at 30 June 2016 there are no exchange rate derivatives considered of speculation (522,124 euro as at 31 December 2015).

The fair value of exchange rate derivatives hedging instruments, calculated based on present market value of equivalent financial instruments of exchange rate, is 686,475 euro as liabilities (860,503 euro as at 31 December 2015) and 1,524,383 euro as assets (1,983,962 euro as at 31 December 2015).

The computation of the fair value of these financial instruments was made taking into consideration the present value at statement of financial position date of the forward settlement amount in the maturity date of the contract. The settlement amount considered in the valuation, is equal to the currency notional amount (foreign currency) multiplied by the difference between the contracted forward exchange rate and the forward exchange market rate at that date as at the valuation date.

Losses in the period arising from changes in the fair value of instruments that do not qualify for hedging accounting treatment were recorded directly in the income statement in the captions "Financial income" or "Financial expenses".

Gains and losses for the year associated with the change in market value of derivative instruments are recorded under the caption "Hedging reserve" when considered cash flow hedging and when considered as fair value hedging are recorded under the caption "Financial income" or "Financial expenses". The change in fair value of derivative instruments when considered speculation is recorded in the income statement under "Other expenses".

Interest rate derivatives

Sonae Investimentos does not have any interest rate hedging derivatives recorded as at 30 June 2016.

Interest rate and exchange rate derivatives

As at 30 June 2016 no contracts existed related to interest rate and exchange rate derivatives at the same time.

Fair value of derivatives

The fair value of derivatives is detailed as follows:

Liabilities
30 June 2016 31 December 2015 30 June 2016 31 December 2015
- 522,124 - -
1,524,383 1,983,962 686,475 860,503
176,792 - - -
1,701,175 2,506,086 686,475 860,503
Assets

21 OTHER NON-CURRENT LIABILITIES

As at 30 June 2016 and 31 December 2015, the caption "Other non-current liabilities" is detailed as follows:

30 June 2016 31 December 2015
Shareholders loans 402,800,110 402,325,936
Other non-current liabilities 1,826,171 1,695,334
Share based payments (Note 22) 951,425 2,307,197
Deferred of revenue from the sale of warranties extention 28,573,321 28,196,895
Accruals and deferrals 4,428,466 2,697,861
Other non-current liabilities 438,549,494 437,223,223

The caption "Shareholders loans" includes:

  • a subordinate bond loan, with a fixed interest rate, repayable after 10 years issued by Sonae Investimentos at market conditions on 28 December 2010 amounting to 400,000,000 euro corresponding to 8,000 bonds with a nominal value of 50,000 euro each, with a flat rate of 7% and repayment at the end of the loan period. The fair value of this loan on 30 June 2016 is 52,118 euro (56,404 euro as at 31 December 2015) per obligation having been determined based on discounted cash flows method and using as reference stock market values and there is no indication of impairment of the loan ;

  • loans in affiliated undertakings related to a shareholders' loan granted by a minority shareholder to a subsidiary that bears interest at usual market rate. The fair value of this loan is similar to its book value with no defined maturity.

As at 30 June 2016, the caption "Other non-current liabilities" includes 600,735 euro (500,156 euro as at 31 December 2015) mainly refers to the estimated amounts to fulfil the legal and tax obligations of a Brazilian subsidiary which were considered appropriate to face up to future losses on lawsuits and for which legal deposits exist, which are recorded under the caption "Other non-current assets" (Note 12).

22 SHARE BASED PAYMENT PLANS

In 2016 and in previous years, Sonae Investimentos Group granted deferred performance bonuses to its directors and eligible employees. These are based on shares to be acquired at nil cost or with discount, three years after they were attributed to the employee. The purchase can be exercised during the period between the third anniversary of the grant date and the end of that year. The company has the choice to settle its responsibilities in cash instead of shares. The option can only be exercised if the employee still works for Sonae Group on the vesting date.

Liabilities arising from deferred performance bonuses as at 30 June 2016 and 31 December 2015 are made up as follows:

Number of shares Fair Value
Grant year Vesting
year
Number of
participants
30 June 2016 31 December 2015 30 June 2016 31 December 2015
Shares
2013 2016 71 - 4,340,974 - 4,505,516
2014 2017 60 2,324,951 2,386,903 1,639,091 2,501,474
2015 2018 73 1,849,732 1,830,764 1,304,061 1,918,641
2016 2019 81 2,649,103 - 1,796,365 -
Total 6,823,786 8,558,641 4,739,517 8,925,631

As at 30 June 2016 and 31 December 2015 the financial statements include the following amounts corresponding to the period elapsed between the date of granting and those dates for each deferred bonus plan, which has not yet vested:

30 June 2016 31 December 2015
Staff costs (333,765) 4,673,927
Recorded in previous years 2,651,099 2,138,786
2,317,334 6,812,713
Other non-current liabilities (Note 21) 951,425 2,307,197
Other current liabilities (Note 23) 1,365,909 4,505,516
2,317,334 6,812,713

The share based payment plan costs are recognized during the years between the grant and vesting date as staff costs.

23 TRADE CREDITORS AND OTHER CURRENT LIABILITIES

As at 30 June 2016 and 31 December 2015 the caption "Trade creditors and other current liabilities" can be detailed as follows:

30 June 2016 31 December 2015
Trade creditors 970,182,462 1,143,806,164
Taxes payable 69,601,662 65,321,335
Other creditors
Tangible asset suppliers 34,566,533 45,731,837
Related undertakings 111,252,685 41,380,237
Other debts 40,295,302 42,688,239
186,114,520 129,800,313
Other current liabilities
Holiday pay and bonuses 116,244,259 98,487,910
Other external supplies and services 35,394,694 40,576,691
Deferred of revenue from the sale of warranties extention 27,562,811 24,471,084
Marketing expenses 9,226,560 13,791,241
Charges made on the sale of real estate 18,324,530 10,031,166
Accrued income - rents 9,885,713 6,685,283
Share based payments (Note 22) 1,365,909 4,505,516
Interest payable to parent companies 16,533,323 -
Interest payable to Others 1,150,562 2,893,228
Real estate municipality tax 2,651,197 2,372,162
Others 11,748,239 9,691,320
250,087,798 213,505,600
1,475,986,442 1,552,433,412

The caption "Related undertakings" includes:

  • 40 million euro related to dividends assigned but not yet paid; and
  • 71.2 million euro (41.3 million euro as at 31 December 2015) related to amount payable to Sonae SGPS, SA result of the inclusion companies in Special Regime of Taxing Groups of Companies.

The caption "Other debts" includes:

  • 12,100,988 euro (14,219,757 euro as at 31 December 2015), of attributed discounts not yet redeemed related to loyalty card "Cartão Cliente";
  • 12,462,714 euro (14,365,426 euro as at 31 December 2015) related to means of payments owned by clients as vouchers, gift cards and discount tickets owned by clients; and
  • 3,815,806 euro (3,176,938 euro as at 31 December 2015) related to amounts payable to Sonae Distribuição Brasil, SA buyer as a result of responsibilities assumed with that entity.

24 PROVISIONS AND ACCUMULATED IMPAIRMENT LOSSES

Movements in "Provisions and impairment losses", for the six months period ended as at 30 June 2016 and 2015, were as follows:

Caption Balance as at
1 January 2016
Increase Decrease Changes in
consolidation
perimeter
Balance as at
30 June 2016
Accumulated impairment losses on tangible assets (Note 8) 134,000,955 6,536,987 (16,843,498) 416,568 124,111,012
Accumulated impairment losses on intangible assets 1,497,024 - - - 1,497,024
Accumulated impairment losses on other non current assets
(Note 12)
2,450,000 - - - 2,450,000
Accumulated impairment losses on trade accounts receivable
and other debtors (Note 13)
15,236,228 1,707,044 (2,149,380) 1,990,249 16,784,141
Non current provisions 11,585,642 1,490,505 (1,467,004) - 11,609,143
Current provisions 2,819,950 - - 218,500 3,038,450
167,589,799 9,734,536 (20,459,882) 2,625,317 159,489,770
Caption Balance as at
1 January 2015
Increase Decrease Transfers Balance as at
30 June 2015
Accumulated impairment losses on investments 10,031,409 - (2,262,691) (7,768,718) -
Accumulated impairment losses on tangible assets 144,059,960 36,762 (4,584,981) - 139,511,741
Accumulated impairment losses on intangible assets 1,497,101 - - - 1,497,101
Accumulated impairment losses on other non current assets 2,450,000 - - - 2,450,000
Accumulated impairment losses on trade accounts receivable
and other debtors
18,346,622 8,559,225 (2,588,102) - 24,317,745
Non current provisions 22,396,928 - (3,536,149) - 18,860,779
Current provisions 3,438,257 - - - 3,438,257

The caption "Non-current Provisions" and "Current Provisions" includes:

  • 8,143,340 euro (6,779,929 euro as at 31 December 2015) relating to non-current contingencies assumed by the company, when selling its subsidiary Sonae Distribuição Brasil, S.A. in 2005. This provision is being used as costs are incurred, and it is recorded taking into account the best estimate of costs to be incurred which results from a significant number of civil and labour lawsuits of reduced amount. During 2015, the group made an estimate change taking into consideration the outcome of recent lawsuits, with the buyer of the former subsidiary in Brazil, with respect to the related contingencies, having reinforced the provision in 23,700,000 reais (6,505,887 euro). Additionally during the year the Group proceeded with the offsetting of a provision of contingencies in Brazil, with an amount of 9,607,850 euro received during this year from Carrefour. This amount received included accrued interests of amounts wrongly received by that entity as a result of the usage of a bank guarantee in previous periods, which was contested at that time by the group.

  • the estimated liabilities incurred by the Group on the sale of warranty extension programs on products traded by the Sonae SR operating segment in the amount of 1,896,330 euro (3,363,334 euro as at 31 December 2015). These extensions are granted for a period of one to three years after the end of the legal mandatory warranty provided by the manufacturers.

Impairment losses are deducted from the book value of the corresponding asset.

25 CONTINGENT ASSETS AND LIABILITIES

As at 30 June 2016 and 31 December 2015, the major "Contingent liabilities" were guarantees given, which can be detailed as follows:

Garantees and sureties given 30 June 2016 31 December 2015
on tax claims
on judicial claims
on municipal claims
for proper agrement fulfillment
971,272,862
854,593
8,533,084
13,775,724
929,791,189
624,472
8,268,603
17,165,647
other guarantees 8,071,543 4,940,068

a) Tax claims

The main tax claims, for which bank guarantees or sureties were provided, can be detailed as follows:

  • Some retail operating segment subsidiaries of the Company granted guarantees or securities in favour of the Portuguese Tax Administration, associated with tax claims for additional VAT payment amounting to 546.9 million euro (520 million euro as at 31 December 2015) related to the period from 2004 to 2013, which the Company has presented, or has the intention of presenting, a tax appeal. Portuguese tax authorities claim that the Company should have invoiced VAT related to promotional discounts invoiced to suppliers which depend on the purchases made by the Group during the year, as it considers that the discounts correspond to services rendered by the company. Tax authorities also claim that the company should not have deducted VAT from discount vouchers used by its non-corporate clients;

  • The caption guarantees given on tax claims include guarantees granted, in the amount of 144.3 million euro (144.3 million euro as at 31 December 2015), in favour of Tax authorities regarding 2007 up to 2012. Concerning these guarantees, the most significant amount relates to an increase in equity arising on the disposal of own shares to a third party in 2007, as well as to the disregard of the reinvestment concerning capital gains in share disposal, and the fact that demerger operations must be disregarded for income tax purposes. The Company has presented an appeal against this additional tax claim, being the Board of Directors understanding, based on its advisors assessment, that such appeal will be favourable.

  • Sureties in the amount of, approximately, 60 million euro as a result of a tax appeal presented by the Company concerning an additional tax assessment by Tax authorities, relating to 31 December 2005, following the correction of taxable income for that period as Tax authorities did not accept the recognition of tax losses incurred after the liquidation of a subsidiary of Sonae Investimentos, since it considered that the cover of losses in that subsidiary should not be part of its acquisition cost, which is not in accordance with previous assessments of Tax Authorities;

  • Sureties in the amount of, approximately 50 million euro, following a tax appeal presented by the Company concerning additional tax assessments made by Tax authorities, relating to 31 December 2002, which refer to the non-acceptance by Tax authorities of tax losses arising on the sale and liquidation of a subsidiary of the Group;

  • Fiscal lawsuit related to rent tax, concerning a subsidiary of the Company in Brazil, in the amount of, approximately, 18.3 million euro (65.6 million Brazilian real), which is being judged by a tax court, for which there were granted guarantees in the amount of 37.6 million euro (135 million Brazilian real). The difference between the value of the contingency and the value of the guarantee relates with the update of the related responsibility.

b) Contingent liabilities related to tax claims paid under regularization programs of tax debts

Within the framework of regularization of tax debts to Tax Authorities, (Outstanding Debts Settlement of Tax and Social Security - Decree of Law 151-A/2013 (RERD) e Decree of Law 248-A/2002 (PMFL)), the Group made voluntarily tax payments in the amount of, approximately, 22 million euro, having the respective guarantees been eliminated. The related tax appeals continue in courts, having the maximum contingencies been reduced through the elimination of fines and interests related with these tax assessments.

As permitted by law, the Group maintains the legal proceedings, in order to establish the recovery of those amounts, having recorded as an asset the amounts related with income taxes paid under those plans (Note 12).

c) Contingent liabilities related to discontinued activities in subsidiaries in Brazil

In addition to the previously disclosed guarantees, as a consequence of the sale of a subsidiary in Brazil, Sonae guaranteed to the buyer of the subsidiary all the losses incurred by that company arising on unfavourably decisions not open for appeal, concerning tax lawsuits on transactions that took place before the sale date (13 December 2005) and that exceed 40 million euro. As at 31 December 2015, the amount claimed by the Brazilian Tax Authorities, concerning the tax lawsuits still in progress, which the company's lawyers assess as having a high probability of loss, plus the amounts already paid (28.5 million euro) related to programs for the Brazilian State of tax recovery, amount to near 31.4 million at 31 December 2015).

Furthermore, there are other tax assessments totalling 44.5 million euro, for which the Board of Directors, based on its lawyers' assessment, understands will not imply future losses to the former subsidiary. No provision has been recorded to face risks arising from events related to guarantees given, as the Board of Directors considers that no liabilities will result for Sonae Investimentos.

26 OTHER OPERATIONAL INCOME

As at 30 June 2016 and 2015, "Other operational income" is as follows:

30 June 2016 30 June 2015
Supplementary income 310,615,982 270,206,633
Prompt payment discounts received 12,056,089 11,336,420
Exchange differences 8,964,699 19,543,211
Own work capitalised 6,211,676 5,140,173
Gains on disposal of assets 63,351,400 41,729,923
Impairment losses and provisions reversals 3,457,465 5,531,827
Subsidies 501,470 51,164
Others 1,860,747 594,569
407,019,529 354,133,920

The caption "Gains in disposals of assets" includes:

  • 13.6 million euro relating to the operations of "Sale and Leaseback" of 4 food retail assets located in Portugal (Note 8); and

  • 49.5 million euro from the disposal of assets classified as held for sale in 2015 (Note 16).

27 RELATED PARTIES

Balances and transactions with related parties are detailed as follows:

Sales and services rendered Purchases and services obtained
Transactions 30 June 2016 30 June 2015 30 June 2016 30 June 2015
Parent company 710,308 630,302 500,743 892,383
Subsidiaries - 661,510 - 3,172,826
Associated companies 18,137,217 17,907,987 78,757 43,217
Other related parties 1) 28,674,922 29,384,883 18,275,790 31,171,387
47,522,447 48,584,682 18,855,290 35,279,813
Interest income Interest expenses
Transactions 30 June 2016 30 June 2015 30 June 2016 30 June 2015
Parent company - - 17,070,012 17,096,929
Subsidiaries - 188,051 - -
Associated companies 9,905 136,038 - -
Other related parties 1) - - 149,338 51,466
9,905 324,089 17,219,350 17,148,395
Accounts receivable Accounts payable
Balances 30 June 2016 31 December 2015 30 June 2016 31 December 2015
Parent company 67,416,669 39,852,783 128,675,380 43,503,785
Associated companies 5,264,368 5,853,840 232,820 995,073
Other related parties 1) 20,797,552 21,499,121 14,054,043 17,640,121
93,478,589 67,205,744 142,962,243 62,138,979
Loans
Obtained Granted
Balances 30 June 2016 31 December 2015 30 June 2016 31 December 2015
Parent company (Note 21) 400,000,000 400,000,000 - -
Associated companies - - 661,024 651,119
Other related parties 1) 2,440,297 2,414,770 - -
402,440,297 402,414,770 661,024 651,119

1) Other related parties are considered to be related party affiliates or companies under joint control of Efanor SGPS. SA those are not included in Sonae Investimentos, including companies belonging to the Sonae Group, Sonae Indústria and Sonae Capital and minority shareholders of subsidiaries and affiliates of the Group.

The amounts recorded as loans granted from other relating parties represent borrowings from shareholders of subsidiary companies which bear interests at market rates.

Granted loans to associated companies, refer to values of loans granted to associate company MDS, SGPS, SA.

28 INCOME TAX

Income tax for the six months period ended on 30 June 2016 and 2015 is detailed as follows:

30 June 2016 30 June 2015
Current tax 8,077,477 17,187,202
Deferred tax (7,270,012) (7,528,739)
807,465 9,658,463

29 EARNINGS PER SHARE

Earnings per share for the six months period ended on 30 June 2016 and 2015 were calculated taking into consideration the following amounts:

30 June 2016 30 June 2015
Net profit
Net profit taken into consideration to calculate basic earnings
per share (consolidated profit for the period)
41,363,917 30,794,804
Net profit taken into
consideration to
calculate diluted
earnings per share
41,363,917 30,794,804
Number of shares
Weighted average number of shares used to calculated basic
earnings per share
900,000,000 900,000,000
Weighted average number of shares used to calculated diluted
earnings per share
900,000,000 900,000,000
Earnings per share (basic and diluted) 0.045960 0.034216

On 30 June 2016 and 2015 there is no dilutive effect on the number of shares outstanding.

30 SEGMENT INFORMATION

Sonae Investimentos is a group of retail and has three segments:

  • Sonae MC is our food retail unit, operating 526 stores directly and 266 stores operated under franchise and joint venture agreements under Continente, Continente Modelo, Continente Bom Dia, Meu Super business concepts and even some adjacent business concepts Bom Bocado, Bagga, Note!, Makenotes and Well's;

  • Sonae SR is our specialised retail unit, with a presence in the electronics, sports and fashion market operating 515 stores directly and 79 stores under franchising agreements under the Worten, Sport Zone, MO, Zippy and Losan;

  • Sonae RP is our retail real estate unit which actively manages retail real estate properties of Sonae, composed principally of stores operating under the brand Continente and under other brands of Sonae SR.

Sonae IM includes a company that operates in the retail DIY products, building and garden (Maxmat), insurance brokers (MDS), nevertheless the Group decided to include this operating segment in "Others, eliminations and adjustments".

These operating segments have been identified taking into consideration that each of these segments has separate identifiable revenues and costs, separate financial information is produced, and its operating results are reviewed by management on which it makes decisions.

The main operating segment information for the periods ended 30 June 2016 and 2015 can be detailed as follows:

Turnover 30 June 2016 Inter-segment
income
30 June 2015 Inter-segment
income
Sonae MC 1,691,397,582 (3,012,155) 1,632,893,816 (3,010,750)
Sonae SR 614,028,919 (12,852,894) 581,920,978 (13,125,862)
Sonae RP 46,861,403 (38,957,232) 64,194,354 (59,929,534)
Others, eliminations and adjustments 966,972 - (27,774,409) -
Total consolidated 2,353,254,876 (54,822,280) 2,251,234,738 (76,066,146)
Depreciation and amortisation Provisions and impairment losses EBIT
30 June 2016 30 June 2015 30 June 2016 30 June 2015 30 June 2016 30 June 2015
Sonae MC 44,300,200 42,848,316 381,801 1,302,451 29,363,440 39,528,824
Sonae SR 23,390,906 21,725,374 814,455 693,034 (40,622,449) (39,194,411)
Sonae RP 11,822,963 14,279,818 6,536,987 - 85,925,926 83,554,570
Others, eliminations and adjustments 1,470,635 1,262,466 1,436 5,697 (1,121) (4,952,751)
Total direct consolidated 80,984,704 80,115,975 7,734,679 2,001,182 74,665,795 78,936,232
Investment (CAPEX) Invested capital
30 June 2016 30 June 2015 30 June 2016 31 December 2015
Sonae MC 69,430,184 49,645,556 618,213,771 466,999,988
Sonae SR 101,540,711 29,716,573 468,097,211 171,408,087
Sonae RP 27,673,184 29,651,931 887,728,266 1,046,536,798
Others, eliminations and adjustments 2,860,792 2,506,729 48,527,685 70,161,809
Total consolidated 201,504,871 111,520,789 2,022,566,933 1,755,106,682

The caption "Others, eliminations and adjustments" can be analysed as follows:

Turnover EBIT
30 June 2016
30 June 2015
30 June 2016 30 June 2015
Inter-segment income (54,822,280) (76,066,146) - -
Equity method - - (750,579) (506,773)
Contribution from companies not
included in the segments
55,789,252 48,291,737 (161,089) (470,431)
Others - - (4,039,805) (2,663,748)
Eliminations and adjustments 966,972 (27,774,409) (1,121) (4,952,751)

1 st Half Results 2016

SONAE INVESTIMENTOS, SGPS, SA

Investment (Capex) Invested capital
30 June 2016 30 June 2015 30 June 2016 31 December 2015
Investments and loans granted to
associated companies
- - 52,054,998 48,203,015
Dividends - - (40,114,810) -
Investment acquisiton - 2,500,557 - -
Contribution from companies not
included in the segments
360,532 301,009 34,206,853 34,670,458
Others 2,500,259 (294,837) 2,380,645 (12,711,664)
Others, eliminations and adjustments 2,860,792 2,506,729 48,527,685 70,161,809

Glossary:

Net Invested capital = Total net debt + total shareholder funds;

Other eliminations and adjustments = Intra-groups + consolidation adjustments + contributions from other companies not included in the disclosed segments by do not fit in any reportable segment;

Investments (CAPEX) = Investments in tangible and intangible assets and investments in acquisitions.

31 PRESENTATION OF CONSOLIDATED INCOME STATEMENT

In the Management Report, and for the purposes of calculating financial indicators as EBIT, EBITDA and Underlying EBITDA the consolidated income statement is divided between Direct Income and Indirect Income.

The Indirect Income includes: (i) impairment of real estate assets for retail, (ii) decreases in goodwill, (iii) provisions (net of tax) for possible future liabilities, and impairments related to non-core investments, businesses and discontinued assets (or to be discontinued / repositioned), (iv) valuation results based on the methodology "mark-to-market" of other current investments that will be sold or traded in the near future and (v) other irrelevant issues. The value of EBITDA is only calculated in the direct income component, excluding the indirect contributions.

The reconciliation between consolidated income and direct-indirect income for the periods ended 30 June 2016 and 2015 can be summarised as follows:

1 st Half Results 2016

SONAE INVESTIMENTOS, SGPS, SA

30 June 2016 30 June 2015
Consolidated Indirect Direct Consolidated Indirect Direct
accounts income income accounts income income
Turnover 2,353,254,876 - 2,353,254,876 2,251,234,738 - 2,251,234,738
Investment income
Dividends and other adjustments 102,077 - 102,077 282 282 -
Others (10,671) - (10,671) (4,735,362) (4,735,362) -
Other income
Impairment losses reversal 1,998,137 - 1,998,137 2,973,647 - 2,973,647
Others 341,876,579 - 341,876,579 351,160,273 - 351,160,273
Total income 2,697,220,998 - 2,697,220,998 2,600,633,578 (4,735,080) 2,605,368,658
Total expenses (2,584,725,988) (508,533) (2,584,217,455) (2,476,964,373) (1,485,958) (2,475,478,415)
Depreciation and amortisation (80,984,704) - (80,984,704) (80,115,975) - (80,115,975)
Losses on tangible and intangible assets (4,603,797) - (4,603,797) (2,553,537) - (2,553,537)
Provisions and impairment:
Others
(7,734,679) - (7,734,679) (2,001,182) - (2,001,182)
Profit before financial results and share of
results in joint ventures and associated 19,171,830 (508,533) 19,680,363 38,998,511 (6,221,038) 45,219,549
companies
Non recorrent items 55,760,823 - 55,760,823 34,723,648 - 34,723,648
Financial profit/(loss) (30,147,582) - (30,147,582) (31,040,286) - (31,040,286)
Share of results in joint ventures and associated
undertakings
MDS (236,409) - (236,409) (1,116,804) - (1,116,804)
Ulabox (535,770) - (535,770) (33,820) - (33,820)
Others 98,866 - 98,866 143,659 - 143,659
Profit before taxation 44,111,758 (508,533) 44,620,291 41,674,908 (6,221,038) 47,895,946
Income tax (807,465) - (807,465) (9,658,463) - (9,658,463)
Profit/(Loss) after taxation 43,304,293 (508,533) 43,812,826 32,016,445 (6,221,038) 38,237,483
Attributable to equity holders of Sonae 41,363,917 (508,533) 41,872,450 30,794,804 (6,221,038) 37,015,842
Non-controlling interests 1,940,374 - 1,940,374 1,221,641 - 1,221,641
"Underlying" EBITDA (b) 110,903,329 126,916,596
Direct EBITDA (a) 165,990,839 160,633,279
Direct EBIT (c) 74,665,796 78,936,232

(a) Direct EBITDA = total direct income - total direct expenses - reversal of direct impairment losses + Share of results in joint ventures and associated undertakings +unusual results;

(b) "Underlying EBITDA" = Direct EBITDA - effect of share result in joint ventures and associated undertakings – non recurrent results;

(c) Direct EBIT = Direct EBT - financial results;

(d) Direct EBT = Direct results before non-controlling interests and taxes;

(e) Direct income = Results excluding contributions to indirect income;

(f) Indirect income = Includes results arising from: (i) impairment of real estate assets for retail; (ii) decrease in goodwill; (iii) provisions (net of tax) for possible future liabilities and impairments related with non-core financial investments, Businesses, discontinued assets (or be discontinued / repositioned); (iv) valuation results based on the methodology "mark-to-market" of other current investments that will be sold or traded in the near future and (v) other irrelevant issues.

32 APPROVAL OF THE FINANCIAL STATEMENTS

The accompanying consolidated financial statements were approved by the Board of Directors and authorized for issue on 16 August 2016.

The Board of Directors,

Duarte Paulo Teixeira de Azevedo

Ângelo Gabriel Ribeirinho dos Santos Paupério

Condensed individual financial statements

CONDENSED INDIVIDUAL STATEMENT OF FINANCIAL POSITION AS AT 30 JUNE 2016 AND 2015 AND 31 DECEMBER 2015

(Amounts expressed in euro) Notes 30.June.2016 30.June.2015 31.December.2015
ASSETS
NON-CURRENT ASSETS:
Intangible assets 321 139 435
Investments in subsidiaries and associates companies 4 1,681,791,219 788,272,745 1,676,827,937
Other non-current assets 5 1,176,996,036 691,725,991 1,194,041,341
Total non-current assets 2,858,787,576 1,479,998,875 2,870,869,713
CURRENT ASSETS:
Trade account receivables and other current assets 6 2,215,606,312 3,037,460,760 2,119,175,183
Cash and cash equivalents 7 1,593,992 1,321,920 131,553
Total current assets 2,217,200,304 3,038,782,680 2,119,306,736
Non-current assets held for sale - 4,525,381 -
TOTAL ASSETS 5,075,987,880 4,523,306,936 4,990,176,449
EQUITY AND LIABILITIES
EQUITY:
Share capital 8 1,000,000,000 1,000,000,000 1,000,000,000
Reserves and retained earnings 1,758,675,056 1,818,831,465 1,818,831,465
Profit for the period 6,338,854 8,059,112 (20,156,409)
TOTAL EQUITY 2,765,013,910 2,826,890,577 2,798,675,056
LIABILITIES:
NON-CURRENT LIABILITIES:
Loans 9 532,606,740 332,625,251 457,670,973
Other non-current liabilities 10 400,234,375 400,000,000 400,234,375
Deferred tax liabilities - 31 -
Total non-current liabilities 932,841,115 732,625,282 857,905,348
CURRENT LIABILITIES:
Loans 9 176,787,928 479,382,155 122,415,679
Trade creditors and other current liabilities 11 1,201,344,927 484,408,922 1,211,180,366
Total current liabilities 1,378,132,855 963,791,077 1,333,596,045
TOTAL EQUITY AND LIABILITIES 5,075,987,880 4,523,306,936 4,990,176,449

The accompanying notes are part of these condensed individual financial statements.

CONDENSED INDIVIDUAL INCOME STATEMENT FOR THE PERIODS ENDED 30 JUNE 2016 AND 2015

(Translation of individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
(Amounts expressed in euro) Notes nd quarter 2016
2
nd quarter 2015
2
30.June.2016 30.June.2015
Gains or losses on investments 14 5,466,283 (4,735,362) 5,581,093 (4,622,063)
Financial income 15 16,888,927 31,977,350 34,454,049 52,966,837
Other income 91,926 97,414 191,786 206,016
External supplies and services (761,678) (670,957) (1,615,794) (1,599,821)
Staff costs (17,972) (8,396) (26,690) (18,598)
Depreciation and amortisation (57) (40) (114) (96)
Financial expenses 15 (17,084,061) (16,779,748) (35,170,819) (34,209,865)
Other expenses (9,847) (123,038) (33,435) (123,189)
Profit/(Loss) before taxation 4,573,521 9,757,223 3,380,076 12,599,221
Taxation 2,709,935 (3,858,296) 2,958,778 (4,540,109)
Profit/(Loss) after taxation 7,283,456 5,898,927 6,338,854 8,059,112
Profit/(Loss) per share 16 0.0080 0.0066 0.0070 0.0090

The accompanying notes are part of these condensed individual financial statements.

CONDENSED INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME FOR THE PERIODS ENDED 30 JUNE 2016 AND 2015

(Translation of the individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
(Amounts expressed in euro) 2nd quarter 2016 2nd quarter 2015 30.June.2016 30.June.2015
Net Profit / (Loss) for the period 7,283,456 5,898,927 6,338,854 8,059,112
Total comprehensive income for the period 7,283,456 5,898,927 6,338,854 8,059,112

The accompanying notes are part of these condensed individual financial statements.

CONDENSED INDIVIDUAL STATEMENT OF CHANGES IN EQUITY FOR THE PERIODS ENDED AS AT 30 JUNE 2016 AND 2015

(Translation of the individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)

(
d i
)
Am
nts
ou
ex
pre
sse
n e
uro
ha
l
S
ita
re
ca
p
l re
Leg
a
se
rve
he
Ot
r re
se
rve
s
l re
To
ta
se
rve
s
d r
d
ine
eta
an
rni
ea
ng
s
/
fit
(
)
Ne
t P
Los
ro
s
l
To
ta
Ba
lan
1 J
20
15
at
ce
as
an
ua
ry
1,
00
0,
00
0,
00
0
14
1,
23
7,
81
6
1,
12
3,
54
4,
82
9
1,
26
4,
78
2,
64
5
59
4,
04
8,
82
0
2,
85
8,
83
1,
46
5
l co
he
fo
he
d
To
ive
in
rio
ta
r t
mp
re
ns
co
me
pe
- - - - 8,
05
9,
11
2
8,
05
9,
11
2
f p
fit
f 2
Ap
iat
ion
01
4:
pro
pr
o
ro
o
fe
le
l re
nd
he
Tra
r to
ot
ns
ga
se
rve
s a
r re
se
rve
s
- 29
70
2,
45
0
,
52
4,
34
6,
37
0
55
4,
04
8,
82
0
(
)
55
4,
04
8,
82
0
-
Div
ide
nd
dis
tri
bu
d
te
s
- - - - (
)
40
00
0,
00
0
,
(
)
40
00
0,
00
0
,
Ba
lan
30
Ju
20
15
at
ce
as
ne
1,
00
0,
00
0,
00
0
170
94
0,
26
6
,
1,
64
7,
89
1,
199
1,
81
8,
83
1,
46
5
8,
05
9,
11
2
2,
82
6,
89
0,
57
7
lan
Ba
1 J
20
16
at
ce
as
an
ua
ry
1,
00
0,
00
0,
00
0
170
94
0,
26
6
,
1,
64
7,
89
1,
199
1,
81
8,
83
1,
46
5
(
)
20
15
6,
40
9
,
2,
79
8,
67
5,
05
6
l co
he
fo
he
d
To
ive
in
rio
ta
r t
mp
re
ns
co
me
pe
- - - - 6,
33
8,
85
4
6,
33
8,
85
4
Ap
iat
ion
f p
fit
f 2
01
5:
pro
pr
o
ro
o
fe
he
Tra
r to
ot
ns
r re
se
rve
s
- - (
)
20
15
6,
40
9
,
(
)
20
15
6,
40
9
,
20
15
6,
40
9
,
-
dis
bu
d
Re
tri
te
se
rve
s
- - (
)
40
00
0,
00
0
,
(
)
40
00
0,
00
0
,
- (
)
40
00
0,
00
0
,
lan
Ba
30
Ju
20
16
at
ce
as
ne
1,
00
0,
00
0,
00
0
170
94
0,
26
6
,
1,
58
7,
73
4,
79
0
1,
75
8,
67
5,
05
6
6,
33
8,
85
4
2,
76
5,
01
3,
91
0

The accompanying notes are part of these condensed individual financial statements.

CONDENSED INDIVIDUAL STATEMENT OF CASH FLOWS FOR THE PERIODS ENDED 30 JUNE 2016 AND 2015

(Translation of the individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
(Amounts expressed in euro) Notes 2nd quarter 2016 2nd quarter 2015 30.June.2016 30.June.2015
OPERATING ACTIVITIES
Net cash flow from operating activities (1) (2,898,691) 3,006,785 (4,750,834) 2,649,291
INVESTMENT ACTIVITIES
Cash receipts arising from:
Investments 2,540,000 1,435,757,800 2,540,000 1,435,757,800
Interest and similar income 246,043 81,845 21,039,676 21,655,693
Dividends 114,810 113,299 114,810 113,299
Others 5,479,445 - 5,479,445 -
Loans granted 677,614,281 223,584,471 1,412,077,599 462,497,011
685,994,579 1,659,537,415 1,441,251,530 1,920,023,803
Cash payments arising from:
Investments (7,930,838) (23,951,130) (11,423,591) (27,381,687)
Loans granted (753,571,518) (1,677,757,664) (1,478,154,165) (1,928,536,782)
(761,502,355) (1,701,708,794) (1,489,577,756) (1,955,918,469)
Net cash used in investment activities (2) (75,507,776) (42,171,379) (48,326,226) (35,894,666)
FINANCING ACTIVITIES
Cash receipts arising from:
Loans obtained 1,667,956,227 1,967,409,032 3,358,004,556 3,477,505,620
1,667,956,227 1,967,409,032 3,358,004,556 3,477,505,620
Cash payments arising from:
Loans obtained (1,611,167,100) (1,920,844,032) (3,319,793,072) (3,495,133,269)
Interest and similar charges (9,514,508) (8,730,809) (11,702,234) (12,871,876)
(1,620,681,608) (1,929,574,841) (3,331,495,306) (3,508,005,145)
Net cash used in financing activities (3) 47,274,620 37,834,191 26,509,250 (30,499,525)
Net increase in cash and cash equivalents (4) = (1) + (2) + (3) (31,131,848) (1,330,403) (26,567,810) (63,744,900)
Cash and cash equivalents at the beginning of the period (7,758,008) (21,804,723) (12,322,046) 40,609,774
Cash and cash equivalents at the end of the period 7 (38,889,856) (23,135,126) (38,889,856) (23,135,126)

The accompanying notes are part of these condensed individual financial statements.

SONAE INVESTIMENTOS, SGPS, SA

NOTES TO THE CONDENSED INDIVIDUAL FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 JUNE 2016

(Translation of individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)

(Amounts expressed in euro)

1 INTRODUCTION

SONAE INVESTIMENTOS, SGPS, SA, "the Company" or "Sonae Investimentos" it's a Portuguese Corporation, with head-office in Rua João Mendonça nº 529, 4464-501 Senhora da Hora, Matosinhos, Portugal.

The Company's main activity is the management of shareholdings (Note 4).

2 BASIS OF PREPARATION

Interim Financial Statements are presented quarterly, in accordance with IAS 34 – "Interim Financial Reporting".

3 PRINCIPAL ACCOUNTING POLICIES

The accounting policies adopted are consistent with those described in the file of the annual financial statements for the year ended 31 December 2015.

4 INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES COMPANIES

As at 30 June 2016 and 31 December 2015, the investments in subsidiaries and associates companies are made up as follows:

Company 30.June.2016 31.December.2015
% held Final balance % held Final balance
Apor - Agência para a Modernização do Porto, SA 22.75% 300,000 22.75% 300,000
Azulino - Imobiliária, SA 100.00% 498,025 100.00% 498,025
Bertimóvel - Sociedade Imobiliária, SA 100.00% 1,565,000 100.00% 1,565,000
Canasta - Empreendimentos Imobiliários, SA 100.00% 112,000 100.00% 112,000
Chão Verde - Sociedade de Gestão Imobiliária, SA 100.00% - 100.00% -
Citorres - Sociedade Imobiliária, SA 100.00% 477,848 100.00% 477,848
Cumulativa - Sociedade Imobiliária, SA 100.00% 1,445,000 100.00% 1,445,000
Elergone Energia, Lda 75.00% 1,118,737 75.00% 1,118,737
Fozimo - Sociedade Imobiliária, SA 100.00% 24,940 100.00% 24,940
Fundo de Investimento Imobiliário Fechado Imosede 80.40% 103,497,607 80.40% 103,497,607
Fundo de Investimento Imobiliário Imosonae Dois 18.28% 27,334,891 18.28% 27,334,891
Iginha - Sociedade Imobiliária, SA 100.00% 1,359,000 100.00% 1,359,000
Imoestrutura - Sociedade Imobiliária,SA 100.00% 24,940 100.00% 24,940
Imomuro - Sociedade Imobiliária, SA 100.00% 1,123,885 100.00% -
Imoresultado - Sociedade Imobiliária, SA 100.00% 109,736 100.00% 109,736
MDS, SGPS, SA 47.53% 50,196,920 47.53% 50,196,920
MJLF - Empreendimentos Imobiliários, SA 100.00% 190,000 100.00% 190,000
Modelo - Distribuição de Materiais de Construção, SA 50.00% 21,510,614 50.00% 21,510,614
Modelo Hiper Imobiliária, SA 100.00% 10,012,648 100.00% 10,012,648
MOVVO, SA 22.89% 2,063,874 16.00% 991,315
Ponto de Chegada - Promoção Imobiliária, SA 100.00% 100,000 100.00% 50,000
Predicomercial - Promoção Imobiliária, SA 100.00% 6,372,293 100.00% 6,372,293
Predilugar - Sociedade Imobiliária, SA 100.00% 50,000 100.00% 50,000
Selifa - Sociedade de Empreendimentos Imobililiários, SA 100.00% 565,000 100.00% 565,000
SFS - Serviços de Gestão e Marketing, Lda 100.00% 50,000 - -
Socijofra - Sociedade Imobiliária, SA 100.00% 550,000 100.00% 550,000
Soliférias - Operadores Turísticos, SA - - 11.12% 133,162
Sonae Capital Brasil, Ltda 37.00% - 37.00% -
Sonae Center Serviços II, SA 100.00% 58,032,319 100.00% 58,032,319
Sonae MC - Modelo Continente, SGPS, SA 100.00% 1,375,504,275 100.00% 1,375,504,275
Sonae Financial Services, SA 100.00% 15,130,000 100.00% 12,330,000
Sonae SR Malta Holding Limited - 1 - 1
Sonaegest - Soc. Gest. de Fundos de Investimentos, SA 40.00% 384,351 40.00% 384,351
Valor N, SA 100.00% 2,087,315 100.00% 2,087,315
Total 1,681,791,219 1,676,827,937

5 OTHER NON-CURRENT ASSETS

As at 30 June 2016 and 31 December 2015 the other non-current assets were as follows:

30.June.2016 31.December.2015
Loans granted 1,176,956,036 1,193,513,723
Other debtors 40,000 527,618
Total 1,176,996,036 1,194,041,341

The loans granted have a long term maturity, bear interests at market rates indexed to Euribor and their fair value is similar to their carrying amount.

As at 30 June 2016 and 31 December 2015 the loans granted are no past due.

6 TRADE ACCOUNTS RECEIVABLE AND OTHER CURRENT ASSETS

As at 30 June 2016 and 31 December 2015 the trade accounts receivable and other current assets were as follows:

30.June.2016 31.December.2015
Group companies:
Short term loans 2,151,153,015 2,062,612,216
Interests charged but not received 128,717 20,752,285
Taxes - Special Regime for taxation of groups of
companies
8,856,995 13,148,034
Additional tax payment 17,722 17,722
Special regime for payment of tax and social securaty
debts (DL 248-A/2002, 14 November)
2,795,018 2,795,019
Special regime for payment of tax and social securaty
debts (DL 151-A/2013, 31 October)
788,298 788,298
Receivables on the sale of investments 571,629 2,482,072
Taxes recoverable 9,679,628 8,323,773
Accrued income and prepayments 41,540,690 8,192,564
Others 74,600 63,200
Total 2,215,606,312 2,119,175,183

Loans granted to group companies return interest at variable market rates indexed to Euribor and have a maturity less than one year.

The amount disclosed as 'Special regime for payment of tax and social security debts' (DL 248- A/2002, of 14 November and DL 151-A/2013, of 31 October) relates to taxes paid which were previously disputed and subject to reimbursement claims. The tax litigations are still in progress, although, following the payment, the guarantees previously given were canceled. No impairment loss was recorded since it is Sonae Investimentos understanding that the decisions over the appeals will be favorable to the Company.

The caption accrued income and prepayments include mainly receivables relating to interest, from loans granted to group companies.

7 CASH AND CASH EQUIVALENTS

As at 30 June 2016 and 31 December 2015, cash and cash equivalents can be detailed as follows:

30.June.2016 31.December.2015
Bank deposits 1,593,992 131,553
Cash and cash equivalents on the balance sheet 1,593,992 131,553
Bank overdrafts (40,483,848) (12,453,599)
Cash and cash equivalents on the cash flow statement (38,889,856) (12,322,046)

Bank overdrafts are disclosed in the statement of financial position under the caption short term bank loans.

8 SHARE CAPITAL

As at 30 June 2016 and 31 December 2015, the share capital, which is fully subscribed and paid for, is made up by 1,000,000,000 ordinary shares, with a nominal value of 1 euro each.

A subsidiary company Sonae MC – Modelo Continente, SGPS, SA owns 100,000,000 shares of Sonae Investimentos. These shares are considered as treasury shares under the Commercial Companies Code, reason why the underlying rights to these shares are suspended.

As at 30 June 2016 and 31 December 2015, the subscribed share capital was held as follows:

30.June.2016 31.December.2015
Sonae, SGPS, SA 25.0287% 25.0287%
Sonae Investments BV 13.1419% 13.1419%
Sonae MC - Modelo Continente, SGPS, SA 10.0000% 10.0000%
Sonaecenter Serviços, SA 51.8269% 51.8269%
Libra Serviços, Sociedade Unipessoal, Lda 0.0025% 0.0025%

9 BORROWINGS

As at 30 June 2016 and 31 December 2015, this caption included the following loans:

30.June.2016 31.December.2015
Bonds Sonae Investimentos / 2012/2017 - 95,000,000
Bonds Sonae Investimentos / June 2013/2018 50,000,000 50,000,000
Bonds Sonae Investimentos / December 2015/2020 50,000,000 50,000,000
Bonds Sonae Investimentos / May 2015/2020 75,000,000 75,000,000
Bonds Sonae Investimentos / December 2015/2020 30,000,000 30,000,000
Bonds Sonae Investimentos / June 2016/2021 95,000,000 -
Up-front fees not yet charged to income statement (2,393,260) (2,329,027)
Bonds loans 297,606,740 297,670,973
Commercial paper 235,000,000 160,000,000
Bank loans 235,000,000 160,000,000
Non-current loans 532,606,740 457,670,973
30.June.2016 31.December.2015
Bonds Sonae Investimentos / September 2012/2017 - 50,000,000
Bonds Sonae Investimentos / June 2016/2021 25,000,000 -
Up-front fees not yet charged to income statement (37,920) (37,920)
Bonds loans 24,962,080 49,962,080
Commercial paper 102,500,000 60,000,000
Other bank loans 8,842,000 -
Bank overdrafts 40,483,848 12,453,599
Bank loans 151,825,848 72,453,599
Current loans 176,787,928 122,415,679

Under the above mentioned lines of credit and commercial paper programs with firm commitments, the company had 221million euro credit facilities available to meet its liquidity requirements as follows:

Commitments of less Commitments of more
than one year than one year
Agreed credit facilities amounts 173,000,000 435,000,000
Available credit facilities amounts 21,173,453 200,000,000

The interest rate as at 30 June 2016 of the bonds and bank loans was, on average, 1.77% (2.73% as at 31 December 2015).

As at 30 June 2016 and 31 December 2015 the analysis of maturity of loans excluding the derived instruments having in consideration its nominal value is as follows:

30.June.2016 31.December.2015
N+1 176,825,848 122,453,599
N+2 120,000,000 175,000,000
N+3 50,000,000 50,000,000
N+4 185,000,000 30,000,000
N+5 180,000,000 205,000,000

10 OTHER NON-CURRENT LIABILITIES

As at 30 June 2016 and 31 December 2015 this caption is as follows:

30.June.2016 31.December.2015
Loans obtained 400,000,000 400,000,000
Other debtors 234,375 234,375
Total 400,234,375 400,234,375

The amount of 400,000,000 euro recorded in the caption obtained loans is related to a subordinated bond loan, with maturity of 10 years issued at market conditions by Sonae Investimentos, SGPS, SA in 28 December 2010, corresponding to 8,000 bonds with nominal value of 50,000 each, at a fixed rate and repayment at the end of the loan period.

At 30 June 2016 the fair value of this bond loan is 52,118 euro (56,404 euro on 31 December 2015) per bond, and was determined based on discounted cash flows method.

As at 30 June 2016 and 31 December 2015 Sonae, SGPS, SA and Sonae Investments, BV held 6,948 and 1,052 bonds, respectively.

The amount of 234,375 euro recorded in payables on the acquisitions of investments is related to the amount owed for the acquisition of Elergone Energia, Lda, to be settled on September 2017.

11 TRADE ACCOUNTS PAYABLE AND OTHER CURRENT LIABILITIES

30.June.2016 31.December.2015
Suppliers 132,379 27,692
Group companies:
Short term loans 1,124,282,870 1,187,413,386
Taxes - Special Regime for taxation of
groups of companies 5,263,763 14,023,723
Dividens payable 40,000,000 -
Taxes and contributions payable 1,898,640 1,921,801
Accrued expenses 28,846,049 6,144,439
Others 921,226 1,649,325
Total 1,201,344,927 1,211,180,366

As at 30 June 2016 and 31 December 2015, this heading is made up as follows:

The caption accrued expenses includes mainly accrued interests not yet due relating to loans obtained.

12 CONTINGENT LIABILITIES

As at 30 June 2016 and 31 December 2015 the contingent liabilities were detailed as follows:

30.June.2016 31.December.2015
Guarantees rendered:
related to tax claims awaiting outcome
Guarantees provided by financial institutions 86,763,780 86,763,780
Guarantees provided by parent company 255,152,531 255,152,531
related to local and municipal claims awaiting outcome 28,938 28,938
others 12,403,113 10,633,113
Guarantees given in favour of subsidiaries (a) 62,974,843 62,926,569

a) Guarantees given to Tax Authorities in favour of subsidiaries to suspend claims from tax authorities.

The caption Guarantees provided on tax claims includes guarantees granted to Tax Authorities regarding income tax. The most significant amounts relate to an additional tax assessment made by Tax Authorities, relating the taxable period ending 2005, regarding the covering of losses made by the Company in a subsidiary, having Tax Authorities not considered the usage of taxable losses on this operation and subsequent liquidation of the Company's subsidiary, which is not in accordance with previous assessments made by Tax Authorities. The Company has presented an appeal against this tax claim, being the Board of Directors understanding, based on its advisors assessment, that such appeal will be favorable.

No provision has been recorded for these additional tax assessments, to which some guarantees were provided, as the Board of Directors considers that their outcome will be favorable, therefore with no additional liabilities to the Company.

Following the disposal of a Brazilian subsidiary company, the group guaranteed to that subsidiary company buyer all the losses it will have as consequence of tax additional assessments as it is described in the Note of Contingent assets and liabilities in the Consolidated financial statements.

13 RELATED PARTIES

Main balances and transactions with related parties are detailed as follows:

Balance: 30.June.2016 31.December.2015
Parent companies 7,350,485 11,600,933
Subsidiaries 42,021,340 29,131,749
Associated companies 202,004 77,645
Accounts receivable 49,573,829 40,810,327
Parent companies 57,906,029 9,494,044
Subsidiaries 15,189,936 8,344,335
Associated companies - 511,213
Other related parties 191 191
Accounts payable 73,096,156 18,349,783
Subsidiaries 3,323,031,076 3,262,315,137
Associated companies 8,319,891 2,928,832
Loans granted 3,331,350,966 3,265,243,970
Parent companies 400,000,000 400,000,000
Subsidiaries 1,124,282,870 1,187,413,386
Loans obtained 1,524,282,870 1,587,413,386

1 st Half Results 2016

Transactions: 30.June.2016 30.June.2015
Parent companies 709,466 673,305
Subsidiaries - 288
Associated companies 8,295 -
Other related parties 70 71
Purchases and services obtained 717,831 673,664
Parent companies 32,211 34,630
Subsidiaries 143,198 153,457
Jointly controlled companies - 69
Other income 175,409 188,156
Subsidiaries 33,985,571 52,653,472
Jointly controlled companies - 136,038
Associated companies 47,351 -
Interest income 34,032,922 52,789,510
Parent companies 17,071,012 17,096,929
Subsidiaries 8,286,611 4,881,769
Other related parties 111,892 11,789
Interest expenses 25,469,515 21,990,487
Subsidiaries 114,810 113,299
Dividend income 114,810 113,299
Subsidiaries 5,479,445 -
Income from Investment Fund Participation Units 5,479,445 -

All Sonae, SGPS, S.A. and Efanor Investimentos SGPS, SA subsidiaries, associates and joint ventures are considered related parties and are identified in Consolidated Financial Statements.

During 1st semester 2016 and 2015 did not occur any transactions including granted loans to the Company's Directors.

14 INVESTMENT INCOME

As at 30 June 2016 and 2015 investment income is as follows:

30.June.2016 30.June.2015
Dividends received 114,810 113,299
Income of financial investments 5,479,445 -
Reverse of impairment losses - 2,262,690
Impairment losses - (6,998,052)
Losses on investments sales (13,162) -
Gains or losses on investments 5,581,093 (4,622,063)

15 FINANCIAL INCOME / EXPENSES

As at 30 June 2016 and 2015, net financial expenses are as follows:

30.June.2016 30.June.2015
Interest receivable
related to bank deposits 6,159 3,877
related to loans granted 34,032,922 52,789,510
Others 21,939 173,450
Other financial income 393,029 -
Financial income 34,454,049 52,966,837
Interest payable
related to bank deposits and overdrats (1,326,383) (542,832)
related to non convertible bonds (5,933,777) (8,870,916)
related to loans obtained (25,469,515) (21,990,486)
Other financial expenses
Up front fees on the issuance of debt (2,345,780) (2,345,367)
Others (95,364) (460,264)
Financial expenses (35,170,819) (34,209,865)

16 EARNINGS PER SHARE

Earnings per share for the periods ended 30 June 2016 and 2015 were calculated taking into consideration the following amounts:

30.June.2016 30.June.2015
Net Profit
Net profit taken into consideration to calculate
basic earnings per share (Net profit for the period)
6,338,854 8,059,112
Net profit taken into consideration to calculate
diluted earnings per share
6,338,854 8,059,112
Number of shares
Weighted average number of shares used to calculate
basic earnings per share
900,000,000 900,000,000
Weighted average number of shares used to calculate
diluted earnings per share
900,000,000 900,000,000
Earnings per share (basic and diluted) 0.0070 0.0090

17 APPROVAL OF THE FINANCIAL STATEMENTS

The accompanying financial statements were approved by the Board of Directors and authorized for issue on 16th August 2016.

18 INFORMATION REQUIRED BY LAW

Decree-Law ner 318/94 art. 5th ner 4th

During the period ended as at 30 June 2016 shareholders' loan contracts were signed with the following companies:

Sonae Capital Brasil Ltda

During the period ended as at 30 June 2016, treasury application agreements were signed with the following companies:

Bertimóvel – Sociedade Imobiliária, SA

Chão Verde – Sociedade de Gestão Imobiliária, SA

Contimobe – Imobiliária do Castelo de Paiva, SA

Efanor Investimentos, SGPS, SA

Elergone Energia, Lda

Fashion Division, SA

Imoestrutura – Sociedade Imobiliária, SA

MJLF – Empreendimentos Imobiliários, SA

Pharmacontinente - Saúde e Higiene, SA

Predicomercial – Promoção Imobiliária, SA

Sonae, SGPS, SA

Sonae Financial Services, SA

Tlantic Portugal, SA

As at 30 June 2016 amounts owed by subsidiaries can be detailed as follows:

Company 30.June.2016
Azulino - Imobiliária, SA 3,333,478
Bertimóvel - Sociedade Imobiliária, SA 39,000
Canasta - Empreendimentos Imobiliários, SA 609,767
Chão Verde - Sociedade de Gestão Imobiliária, SA 9,084,000
Citorres - Sociedade Imobiliária, SA 1,390,608
Cumulativa - Sociedade Imobiliária, SA 556,890
Discovery Sports, SA 3,397,304
Farmácia Selecção, SA 697,204
Fashion Division, SA 71,350,304
Fozimo – Sociedade Imobiliária, SA 902,127
Igimo – Sociedade Imobiliária, SA 573,243
Iginha – Sociedade Imobiliária, SA 11,789,388
Imoconti – Sociedade Imobiliária, SA 511,304
Imoestrutura - Sociedade Imobiliária, SA 234,743
Imomuro - Sociedade Imobiliária, SA 3,658,304
Imoresultado – Sociedade Imobiliária, SA 516,899
Imosistema - Sociedade Imobiliária, SA 120,243
MJB - Design, Lda 664,500
MJLF - Empreendimentos Imobiliários, SA 2,018,684
Modalfa - Comércio e Serviços, SA 18,695,882
Modalloop - Vestuário e Calçado, SA 2,364,305
Modelo - Distribuição de Materiais de Construção, SA 2,308,144
Modelo Continente Hipermercados, SA 318,881,660
MDS, SGPS, SA 651,119
Pharmaconcept - Actividades em Saúde, SA 4,304
Ponto de Chegada - Sociedade Imobiliária, SA 6,817,000
Predicomercial - Promoção Imobiliária, SA 117,000
Predilugar - Sociedade Imobiliária, SA 9,337,000
SDSR - Sport Division SR, SA 21,518,181
Selifa - Sociedade de Empreendimentos Imobiliários, SA 1,716,473
Sempre à Mão - Sociedade Imobiliária, SA 128,027
Socijofra - Sociedade Imobiliária, SA 3,574,574
Sociloures - Sociedade Imobiliária, SA 432,785
Sonae Capital Brasil, Ltda 5,360,628
Sonae Center Serviços II, SA 44,231,708
Sonae MC - Modelo Continente, SGPS, SA 2,759,431,305
Sonaerp - Retail Properties, SA 18,511,388
Sondis Imobiliária, SA 332,247
Valor N, SA 2,321,636
Zippy - Comércio e Distribuição, S.A. 2,447,305
Zyevolution - Investigação e Desenvolvimento, SA 720,305
Total 3,331,350,966

The amounts due to group companies as at 30 June 2016 related to the mentioned contracts were the following:

Company 30.June.2016
BB Food Service, SA 683,696
Bertimóvel - Sociedade Imobiliária, SA 7,349,933
Bom Momento - Comercio Retalhista, SA 161,696
Contimobe - Imobiliária do Castelo de Paiva, SA 6,053,501
Continente Hipermercados, SA 96,675,696
Chão Verde - Sociedade de Gestão Imobiliária, SA 6,211,757
Elergone Energia, Lda 711,000
Infofield - Informática, SA 2,724,696
Modelo Hiper Imobiliária, SA 4,285,696
Pharmacontinente - Saúde e Higiene, SA 1,294,696
Predicomercial - Promoção Imobiliária, SA 18,587,131
Sesagest - Projectos e Gestão Imobiliária, SA 38,930,162
Sonae Specialized Retail, SGPS, SA 815,715,695
Sonaesr Serviços e Logística, SA 2,696,000
Têxtil do Marco, SA 1,494,819
Tlantic Portugal - Sistemas de Informação, SA 492,000
Worten - Equipamentos para o Lar, SA 120,214,696
Total 1,124,282,870

The Board of Directors,

Duarte Paulo Teixeira de Azevedo

Ângelo Gabriel Ribeirinho dos Santos Paupério

Talk to a Data Expert

Have a question? We'll get back to you promptly.