Earnings Release • Aug 23, 2013
Earnings Release
Open in ViewerOpens in native device viewer
• Stronger operational EBITDA enables a net profit improvement
"During the first half of 2013, we were able to achieve a consistent top line performance with continuously efficiency improvements, resulting in a higher operating profitability and a strong cash flow generation, further strengthening our capital structure, despite the reduction in consumption levels in Iberia.
At Sonae MC, turnover grew 3% (1.5% LfL), resulting in market share gains. This was only possible by continually improving our value proposition to customers in price, discounts, breadth and quality of our product range. The efficiency gains required to achieve this, whilst maintaining our operational profitability, have continued at an extremely good pace with huge commitment from all our teams.
Sonae SR continued to suffer with the lower levels of non‐food consumption in Iberia and the consequential negative effects in the turnover performance. Nevertheless, recurrent EBITDA margin improved year on year, being positively impacted by the turnaround measures implemented. I am confident that we will see further positive results arising from the new business models adopted and the network optimisation particularly in the fashion and the sport businesses in both the Portuguese and the Spanish markets. Our presence outside Iberia with Zippy continued to grow with very positive customer reactions in almost all new countries.
At Sonaecom, despite the challenging macroeconomic climate and the constraints imposed by the merger process in course, it was possible to achieve another strong set of results. Following the preliminary non opposition of the Competition Authority to the merger process between Optimus and Zon, we expect this merger to be completed very soon.
During this semester, Sonae Sierra inaugurated the Boulevard Londrina shopping center in Brazil and signed a significant number of additional service contracts in 7 different countries expanding its international presence and growing services turnover.
Consolidated net income increased to 40 million Euros, on the back of the stronger operational EBITDA reported during this period. Nevertheless, indirect results were negatively impacted by the lower valuation of Sonae Sierra shopping centers, as expected in an environment of continuing increases in yields in Iberia, which were not compensated by the positive effect from Brazil. Net debt declined 166M€ compared to June 2012, as a result of sustainable cash flow generation.
During this semester, we invested a lot of time and effort in the renewal of store concepts and e‐commerce platforms successfully launching a number of them."
Paulo Azevedo, CEO Sonae
| Million euros | |||
|---|---|---|---|
| 1H12 | 1H13 | Var | |
| Turnover | 2.531 | 2.540 | 0% |
| Recurrent EBITDA Recurrent EBITDA margin |
269 10,6% |
281 11,1% |
4% 0,4 p.p |
| EBITDA EBITDA margin |
266 10,5% |
280 11,0% |
5% 0,5 p.p |
| EBIT | 87 | 106 | 23% |
| Net financial activity Other items Shopping centers direct results |
-45 1 16 |
-45 0 15 |
-1% - -7% |
| EBT | 59 | 76 | 29% |
| Taxes | -8 | -10 | -29% |
| Direct results before non-controlling interests Non-controlling interests Direct income group share Indirect results group share(1) |
51 -17 34 -14 |
65 -9 57 -17 |
29% 49% 68% -19% |
| Net income group share | 20 | 40 | 104% |
(1) Includes Sonae's Sierra indirect income contribution and other asset provisions for possible future liabilities and impairmentsrelated with non core financial investments and/ordiscontinued businesses.
| Million euros | ||
|---|---|---|
| 1H12 | 1H13 | |
| Net invested capital | 3.846 | 3.563 |
| Technical investment(1) | 3.186 | 3.100 |
| Financial investment | 507 | 464 |
| Goodwill | 666 | 657 |
| Working capital | -512 | -658 |
| Total shareholders funds | 1.632 | 1.515 |
| Total net debt(2) | 2.214 | 2.048 |
| Net debt / Invested capital | 58% | 57% |
(1) Includes available forsale assets; (2) Financial net debt + net shareholder loans.
1 Source: Bank of Portugal Monthly Economic Indicators: July 2013 - Private consumption coincident Indicator
Turnover
| Million euros | |||
|---|---|---|---|
| 1H12 | 1H13 | Var | |
| Turnover | 2.531 | 2.540 | 0% |
| Sonae MC | 1.535 | 1.584 | 3% |
| Sonae SR(1) | 560 | 518 | -8% |
| Sonae RP | 60 | 62 | 4% |
| Sonaecom | 407 | 399 | -2% |
| Investment management | 49 | 50 | 1% |
| Eliminations & adjustments | -80 | -73 | 9% |
(1) Sonae SR turnover in 2012 was restated, in order to include internal revenues (mostly related to Sonae SR's Fashion division)of the wholesale to Sonae MC.
During 1H13, Sonae registered a consolidated turnover of 2,540 M€, slightly above the previous year. The most significant contributions for this evolution were the following:
2 Source: INE: average Inflation in the food retail sector in Portugal of 3.2% in the1H13 3
For example, A.C.Nielsen's Homescan survey YTD until 16th June: +0.5pp market share for Sonae MC
4 Source: GfK, YTD evolution until the end of June 2013
| Recurrent EBITDA Million euros |
|||
|---|---|---|---|
| 1H12 | 1H13 | Var | |
| Sonae | 269 | 281 | 4% |
| Sonae MC | 95 | 106 | 12% |
| Sonae SR | -19 | -17 | 12% |
| Sonae RP | 54 | 55 | 2% |
| Sonaecom | 125 | 128 | 3% |
| Investment management | 2 | 2 | 0% |
| Eliminations & adjustments | 13 | 7 | -48% |
| % of turnover | |||
|---|---|---|---|
| 1H12 | 1H13 | Var | |
| Sonae | 10,6% | 11,1% | 0,4 p.p |
| Sonae MC | 6,2% | 6,7% | 0,5 p.p |
| Sonae SR | -3,5% | -3,3% | 0,2 p.p |
| Sonae RP | 91,1% | 89,9% | -1,2 p.p |
| Sonaecom | 30,6% | 32,0% | 1,4 p.p |
| Investment management | 4,3% | 4,2% | 0,0 p.p |
In consolidated terms, Group Recurrent EBITDA totalled 281 M€, 4% above 1H12, representing a profitability margin of 11.1%, an increase of 0.4 pp. Despite the difficult market environment, this performance was possible through productivity gains and operating efficiency improvements in the different business areas. In terms of performance per business, it is worth highlighting:
| 1H12 | 1H13 | Var | |
|---|---|---|---|
| Footfall (million visitors) | 204 | 191 | - |
| Europe | 152 | 144 | - |
| Brazil | 52 | 47 | - |
| Ocuppancy rate (%) | 96,0% | 93,6% | -2,4 p.p |
| Europe | 95,7% | 93,4% | -2,3 p.p |
| Brazil | 97,4% | 94,7% | -2,7 p.p |
| Tenant sales (million euros) | 2.372 | 2.099 | -11,5% |
| Europe (million euros) | 1.522 | 1.439 | -5,5% |
| Brazil (million euros) | 849 | 660 | -22,3% |
| Brazil (million reais) | 1.932 | 1.757 | -9,1% |
| Nº of shopping centres owned/co-owned (EOP) | 51 | 48 | -3 |
| Europe | 40 | 39 | -1 |
| Brazil | 11 | 9 | -2 |
| GLA owned in operating centres ('000 m2) | 2.014 | 1.944 | -3% |
| Europe | 1.589 | 1.555 | -2% |
| Brazil | 426 | 389 | -9% |
| 1H12 | 1H13 | Var | |
|---|---|---|---|
| Turnover | 112 | 111 | -1% |
| EBITDA EBITDA margin |
58 51,3% |
56 50,9% |
-2% -0,4 p.p |
| Direct result Indirect result |
32 -29 |
29 -34 |
-7% -19% |
| Net results | 3 | -5 | - |
| … atributable to Sonae | 1 | -2 | - |
Sonae Sierra
Open Market Value (OMV) and leverage
5 Financial indicators as published by Sonae Sierra on the 8th August 2013 (management accounts). Sonae holds a 50% stake in Sonae Sierra.
| Million euros | |||
|---|---|---|---|
| 1H12 | 1H13 | Var | |
| Recurrent EBITDA | 269 | 281 | 4% |
| Recurrent EBITDA margin | 10,6% | 11,1% | 0,4 p.p |
| EBITDA | 266 | 280 | 5% |
| EBITDA margin | 10,5% | 11,0% | 0,5 p.p |
| Depreciations & amortizations (1) | -180 | -173 | 4% |
| EBIT | 87 | 106 | 23% |
| Net financial activity | -45 | -45 | -1% |
| Other items | 1 | 0 | - |
| Shopping centers direct results | 16 | 15 | -7% |
| EBT | 59 | 76 | 29% |
| Taxes | -8 | -10 | -29% |
| Direct results before non-controlling interests | 51 | 65 | 29% |
| Non-controlling interests | -17 | -9 | 49% |
| Diret income group share | 34 | 57 | 68% |
| Indirect results group share | -14 | -17 | -19% |
| Net income group share | 20 | 40 | 104% |
(1) Includes provisions & impairments.
(1) The 2011 results were restated to reflect (i) the change in the consolidation method applicable to Sonae Sierra and Geostar, currently registered according to the Equity Method; and (ii) the change made by Sonaecom in the accounting criteria for costs related to customers' loyalty contracts. For further information please refer to the Methodological Notes in Section 11.
6 Sonae and France Telecom ("FT-Orange") executed an agreement for the acquisition of the 20% stake in Sonaecom's share capital presently held by a subsidiary of FT-Orange. Under this agreement Sonae has the right to require FT-Orange to sell and FT-Orange has the right to require Sonae to acquire the stake in Sonaecom for 98.9 M, which may be increased up to 113.5 M€ in case Sonaecom or Optimus participate in any consolidation process within a 24-month period.
| Capex Million euros |
|||
|---|---|---|---|
| 1H12 | 1H13 | % of Turnover |
|
| Sonae | 111 | 114 | 4% |
| Sonae MC | 20 | 32 | 2% |
| Sonae SR | 12 | 10 | 2% |
| Sonae RP | 7 | 15 | 24% |
| Sonaecom | 69 | 52 | 13% |
| Investment management | 1 | 1 | 2% |
| Eliminations & adjustments | 3 | 3 | - |
| Recurrent EBITDA - CAPEX | 158 | 167 | - |
| Million euros | ||
|---|---|---|
| 1H12 | 1H13 | |
| Invested capital | 3.846 | 3.563 |
| Technical investment | 3.186 | 3.100 |
| Financial investment | 507 | 464 |
| Goodwill | 666 | 657 |
| Working capital | -512 | -658 |
(1) includes the value of partnerships accounted as financial investments
During 1H13, consolidated Capex for the group amounted to 114M€, 3M€ above the 1H12. This increase is mostly justified by the selective opening and remodelling of Sonae MC stores, and the investments made in the new online platform, which was launched during the 2Q13, and despite the lower degree of international expansion of directly operated stores carried out by Sonae SR during this period. The lower investments made by Sonaecom in the 1H13, were due to the ambitious 4G deployment plan carried out in last year,
The investment carried out in 1H13 was essentially distributed among the following projects:
The strong cash-flow generation of Sonae's business continues to be evidenced by the 167 M€ level of (recurrent EBITDA - Capex) registered in 1H13, 9M€ above the previous year.
On 30th June 2013, Sonae´s overall net invested capital was 3,563 M€, of which circa 61% is invested in the retail businesses, corresponding to Sonae RP an overall asset portfolio with a book value of 1,332 M€, mostly comprised of stores operated by Sonae MC and Sonae SR. It is important to note that the level of freehold of food retail stores stands currently at 77%, a value still well above the average of our European peers. Sonaecom´s contribution to the previously mentioned invested capital was 997 M€, 60 M€ above the same period last year, essentially as a result of the investments carried out in the development of its 4G network.
| Net debt Million euros |
|||
|---|---|---|---|
| 1H12 | 1H13 | Var | |
| Net financial debt | 2.182 | 2.041 | -141 |
| Retail units | 1.099 | 963 | -136 |
| Sonaecom | 395 | 395 | 1 |
| Investment management | 24 | 19 | -5 |
| Holding & other | 664 | 664 | 0 |
| Shareholder loans | 32 | 7 | -26 |
| Total net debt | 2.214 | 2.048 | -166 |
0,0 Telecom
As at the end of 1H13, Sonae´s net debt amounted to 2,048 M€, decreasing166 M€ or 7.5%, over the course of the last 12 months, despite the impact resulting from the maintenance of Sonae and Sonaecom's dividend policy. This evolution is even more significant when considered over the last 3 years (a cumulative reduction of circa 307 M€), which is particularly remarkable when considering the investments in the international expansion of the retail formats carried out during this period, the strong investments made by Sonaecom in the 4G spectrum acquisition (83 M€ in 2012) and network deployment, and the total dividends distributed by Sonae (199M€) and Sonaecom (88M€) between 2011 and 2013.
In relation to the debt maturity profile, it should be noted that the transactions completed during 2012 and 2013 enabled Sonae to complete the refinancing program of its loans maturing in 2013, as well as to partially ensure the refinancing of debt maturities in 2014, even without relying on the expected businesses cash generation.
In terms of allocation per business, the following is worth highlighting:
On February 15th Sonae and France Telecom ("FT-Orange") executed an agreement for the acquisition of the 20% stake in Sonaecom's share capital presently held by a subsidiary of FT-Orange. Under this agreement Sonae has the right to require FT-Orange to sell and FT-Orange has the right to require Sonae to acquire the stake in Sonaecom for 98.9 M, which may be increased up to 113.5 M€ in case Sonaecom or Optimus participate in any consolidation process within a 24 month period.
On March 7th, the Extraordinary Shareholder Meetings of Optimus SGPS and Zon approved the merger project by incorporation between the 2 companies, under the terms that had been approved by the respective Boards on January 21st. On July 30th, the Competition Authority informed about the non-opposition to the merger between Zon and Optimus, subject to a 12 business day's consultation period. The implementation of the merger is now conditional only upon the prior fulfilment of the following conditions: (i); final authorization of the competition authority (ii) the fulfilment of the remaining administrative and corporate formalities applicable or necessary to the completion of the merger.
On May 3rd, Sonae Sierra, through its participated Sonae Sierra Brasil, successfully inaugurated the "Boulevard Londrina Shopping" in Brasil. The new shopping centre is located in the city of Londrina (state of Paraná) has 47,800 m2 of GLA (Gross Lettable Area), in an investment of about 122M€ (R\$ 320 million).
In February 2013, Sonae MC entered into a lease agreement which granted the possibility to operate up to 9 stores located in Madeira Island and owned by the company Jorge Sá, S.A.. On May 2nd the Competition Authority approved this transaction. On August 1st, more than 350 employees were transferred to Sonae MC, by mutual agreement, and received all their credits. The amount paid was naturally considered in the total amount of the transaction. The stores are being refurbished and the teams are under an intensive training. The stores will open until the end of the year 2013 under the brand Continente Modelo.
The consolidated financial information contained in this report was prepared in accordance with International Financial Reporting Standards ("IFRS"), as adopted by the European Union. The financial information regarding quarterly and semiannual figures was not subject to audit procedures.
The accounting standard IFRS 11 - Joint Arrangements changes the accounting method of joint-controlled investments, namely eliminating the possibility of proportional consolidation of entities that fall under the concept of joint-ventures, as is the case of Sonae Sierra and Geostar. Under these terms, Sonae has decided, as it is already possible under the current standards, in anticipation of the requirement for this change to be implemented for annual reporting periods beginning on 1st January 2014 and in order to facilitate a future comparison of its financial reporting, to start reporting Sonae Sierra and Geostar according to the Equity Method (the only possible method according to this new standard) from 1st January 2012.
During the 1Q12, in line with best practices in the telecoms sector, Sonaecom changed its accounting criteria for costs related to customers' loyalty contracts. Until then, these costs were recorded as an expense in the year they occurred. From 1 January 2012, the costs incurred from customers' loyalty contracts are capitalised and amortised over the period of their respective contracts, as it was possible to apply reliable cost allocation to the respective contracts, thus fulfilling the criteria for capitalisation required under IAS 38.
Accordingly, the 2011 results of Sonae were restated to reflect these accounting changes.
| Glossary |
|---|
| ---------- |
| CAPEX | Investments in tangible and intangible assets and investments in acquisitions; Gross CAPEX, not including cash inflows from the sale of assets |
|---|---|
| Direct income | Results excluding contributions to indirect income |
| EBIT | EBT + financial results + shopping centres' direct results + other items |
| EBITDA | Turnover + other revenues - impairment reversal - negative goodwill - operating costs (based on direct net income) - provisions for warranty extensions + gain/losses from sales of companies + non-recurrent stock impairments |
| EBITDA margin | EBITDA / Turnover |
| EBT | Direct results before non-controlling interests and taxes |
| Eliminations & adjustments | Intra-groups + consolidation adjustments + contributions from other companies not included in the identified segments |
| EOP | End of period |
| Free Cash Flow (FCF) | EBITDA - operating CAPEX - change in working capital - financial investments - financial results - income taxes |
| Financial net debt | Total net debt excluding shareholders loans |
| FMCG | Fast-moving Consumer Goods |
| GLAs | Gross Lettable Area: equivalent to the total area available to be rented in the shopping centres |
| Indirect income | Includes Sonae Sierra's results, net of taxes, arising from: (i) |
|---|---|
| investment property valuations; (ii) capital gains (losses) on the sale of financial investments, joint ventures or associates; (iii) impairment losses (including goodwill) and; (iv) provision for assets at risk; and other asset provisions for possible future liabilities and impairments related with non-core financial investments and/or discontinued businesses |
|
| Net Invested capital | Total net debt + total shareholder funds |
| Investment properties | Shopping centres in operation owned by Sonae Sierra |
| Liquidity | Cash & equivalents + current investments |
| Like for Like sales ("LfL") | Sales made by stores that operated in both periods under the same conditions. Excludes stores opened, closed or which suffered major upgrade works in one of the periods |
| "Loan to value" (LTV) Holding | Holding Net debt/ Investment Portfolio Gross Asset Value; gross asset value based on Market multiples, real estate NAV and market capitalization for listed companies |
| "Loan to value" Shopping Centres | Net debt / (investment properties + properties under development) |
| LTE | "Long Term Evolution" is a standard for wireless communication of high-speed data for mobile phones and data terminals developed by the Third Generation Partnership Project, an industry trade group. LTE provides significantly increased capacity and speed for wireless broadband, using new modulation techniques. |
| Net asset value (NAV) | Open market value attributable to Sonae Sierra - net debt - minorities + deferred tax liabilities |
| Net debt | Bonds + bank loans + other loans + financial leases + shareholder loans - cash, bank deposits, current investments and other long term financial applications |
| Other income | Share of results of associated undertakings + dividends |
| Other loans | Bonds, leasing and derivatives |
| Open market value (OMV) | Fair value of properties in operation and under development (100%), provided by an independent entity |
| RoIC (Return on invested capital) | EBIT(12 months) /Net invested capital |
| ROE (Return on equity) | Total net income n (equity holders)/ Shareholders' Funds n-1 (equity holders) |
| Recurrent EBITDA | EBITDA excluding non-recurrent items, namely gains in sales of investments and other movements that distort comparability |
| Technical investment | Tangible assets + intangible assets + other fixed assets - depreciations and amortisations |
| Consolidated profit and loss account Million euros |
||||||
|---|---|---|---|---|---|---|
| 1H12 | 1H13 | Var | 2Q12 | 2Q13 | Var | |
| Direct results | ||||||
| Turnover | 2.531 | 2.540 | 0,3% | 1.290 | 1.291 | 0,0% |
| Recurrent EBITDA (1) | 269 | 281 | 4,3% | 155 | 156 | 0,5% |
| Recurrent EBITDA margin | 10,6% | 11,1% | 0,4 p.p | 12,0% | 12,1% | 0,1 p.p |
| EBITDA | 266 | 280 | 5,0% | 152 | 154 | 1,6% |
| EBITDA margin | 10,5% | 11,0% | 0,5 p.p | 11,8% | 12,0% | 0,2 p.p |
| Depreciations & amortizations (2) | -180 | -173 | 3,6% | -90 | -82 | 8,1% |
| EBIT | 87 | 106 | 22,8% | 62 | 72 | 15,7% |
| Net financial Activity | -45 | -45 | -1,5% | -23 | -24 | -2,0% |
| Other items (3) | 1 | 0 | - | 1 | 0 | -93,9% |
| Shopping centres direct results | 16 | 15 | -6,6% | 7 | 7 | 6,3% |
| EBT | 59 | 76 | 29,1% | 47 | 56 | 19,3% |
| Taxes | -8 | -10 | -29,3% | -8 | -8 | -4,8% |
| Direct results before non-controlling interests | 51 | 65 | 29,0% | 39 | 48 | 22,2% |
| Minority interests | 17 | 9 | -49,5% | 9 | 1 | -89,5% |
| Direct results group share | 34 | 57 | 68,0% | 30 | 47 | 57,4% |
| Indirect results group share (4) | -14 | -17 | - | -12 | -16 | - |
| Net income group share | 20 | 40 | 104,2% | 18 | 31 | 73,7% |
(1) EBITDA excluiding extraordinary items; (2) Includes provisions, impairments, reversion of impairments and negative goodwill; (3) Share of results of associated undertakings + dividends; (4) Includes i) Sonae's Sierra indirect income contribution and other asset provisions for possible future liabilities, and ii) impairments related with non core financial investments and/or discontinued businesses.
| Consolidated statement of financial position | |||||
|---|---|---|---|---|---|
| Million euros | |||||
| 1H12 | 1H13 | Var | 4Q12 | Var | |
| TOTAL ASSETS | 5.925 | 5.673 | -4,2% | 6.035 | -6,0% |
| Non current assets | 4.656 | 4.500 | -3,4% | 4.615 | -2,5% |
| Tangible and intangible assets | 3.185 | 3.099 | -2,7% | 3.166 | -2,1% |
| Goodwill | 666 | 657 | -1,4% | 658 | -0,2% |
| Other investments | 540 | 478 | -11,6% | 516 | -7,5% |
| Deferred tax assets | 227 | 227 | 0,2% | 225 | 1,1% |
| Others | 38 | 39 | 0,4% | 50 | -22,0% |
| Current assets | 1.269 | 1.173 | -7,5% | 1.421 | -17,4% |
| Stocks | 584 | 525 | -10,2% | 538 | -2,5% |
| Trade debtors | 145 | 183 | 25,9% | 171 | 6,9% |
| Liquidity | 206 | 138 | -33,2% | 378 | -63,5% |
| Others (1) | 333 | 328 | -1,5% | 334 | -1,7% |
| SHAREHOLDERS' FUNDS | 1.632 | 1.515 | -7,1% | 1.669 | -9,2% |
| Equity holders | 1.295 | 1.303 | 0,7% | 1.319 | -1,2% |
| Attributable to minority interests | 337 | 212 | -37,1% | 350 | -39,4% |
| LIABILITIES | 4.293 | 4.158 | -3,2% | 4.367 | -4,8% |
| Non-current liabilities | 2.025 | 2.083 | 2,9% | 2.026 | 2,8% |
| Bank loans | 393 | 455 | 15,7% | 364 | 24,9% |
| Other loans | 1.272 | 1.225 | -3,6% | 1.323 | -7,4% |
| Deferred tax liabilities | 134 | 139 | 3,9% | 137 | 1,7% |
| Provisions | 97 | 87 | -10,2% | 114 | -24,2% |
| Others | 129 | 177 | 36,9% | 88 | 101,5% |
| Current liabilities | 2.269 | 2.075 | -8,5% | 2.341 | -11,4% |
| Bank loans | 484 | 178 | -63,3% | 66 | 171,2% |
| Other loans | 273 | 335 | 22,7% | 461 | -27,3% |
| Trade creditors | 1.028 | 1.012 | -1,6% | 1.222 | -17,2% |
| Others | 483 | 550 | 13,8% | 593 | -7,2% |
| SHAREHOLDERS' FUNDS + LIABILITIES | 5.925 | 5.673 | -4,2% | 6.035 | -6,0% |
(1)Includes assets available forsale.
The Board of Directors
Belmiro Mendes de Azevedo
Álvaro Carmona e Costa Portela
Álvaro Cuervo Garcia
Bernd Bothe
Christine Cross
Michel Marie Bon
José Neves Adelino
Duarte Paulo Teixeira de Azevedo
Ângelo Gabriel Ribeirinho dos Santos Paupério
Appendix
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, 20 of August 2013
The Board of Directors,
Belmiro Mendes de Azevedo Álvaro Carmona e Costa Portela Álvaro Cuervo Garcia Bernd Bothe Christine Cross Michel Marie Bon José Neves Adelino Duarte Paulo Teixeira de Azevedo Ângelo Gabriel Ribeirinho dos Santos Paupério
| Additions | Reductions | Balance as of 30.06.2013 |
||||
|---|---|---|---|---|---|---|
| Date | Quantity | Aver. Price € | Quantity | Aver. Price € | Quantity | |
| Belmiro Mendes de Azevedo () (*) Efanor Investimentos, SGPS, SA (1) Sonaecom, SGPS, SA (9) |
49,999,996 75,537 |
|||||
| Álvaro Carmona e Costa Portela (*) Sonae, SGPS, SA (3) Sonaecom, SGPS, SA (9) |
125,934 5,000 |
|||||
| Ângelo Gabriel Ribeirinho dos Santos Paupério (*) Sonae, SGPS, SA (3) Shares purchased under the terms of the Annual Performance Bonus Plan and Medium Term Incentive Plans |
08.03.2013 | 178,588 | 0.000 | 763,150 (a) | ||
| Sonaecom, SGPS, SA (9) Shares purchased under the terms of the Annual Performance Bonus Plan and Medium Term Incentive Plans Continente Bonds ‐ 7% ‐2015 |
04.03.2013 | 112,767 | 0.000 | 552,837 700,000 (b) |
||
| Duarte Paulo Teixeira de Azevedo () () (***) Efanor Investimentos, SGPS, SA (1) Migracom, SGPS, SA (4) Sonae, SGPS, SA (3) Shares purchased under the terms of the Annual Performance Bonus Plan and Medium Term Incentive Plans Sale |
25.06.2013 26.06.2013 |
28,479 | 0.000 | 28,479 | 0.699 | 1 1,969,996 3,293 (c) |
| Michel Marie Bon (*) Sonae, SGPS, SA (3) |
293,000 | |||||
| Maria Margarida Carvalhais Teixeira de Azevedo () (*) Efanor Investimentos, SGPS, SA (1) Sonae, SGPS, SA (3) |
1 14,901 |
|||||
| Maria Cláudia Teixeira de Azevedo () (**) Efanor Investimentos, SGPS, SA (1) Sonae, SGPS, SA (3) Shares purchased under the terms of the Annual |
1 41,127 |
|||||
| Performance Bonus Plan and Medium Term Incentive Plans Linhacom, SGPS, SA (6) Sonaecom, SGPS, SA (9) Shares purchased under the terms of the Annual Performance Bonus Plan and Medium Term Incentive Plans |
08.03.2013 04.03.2013 |
41,127 40,396 |
0.000 0.000 |
99,996 40,566 (d) |
||
| Nuno Teixeira de Azevedo () (**) Efanor Investimentos, SGPS, SA (1) Sonae, SGPS, SA (3) |
1 10,500 (e) |
|||||
| Additions | Reductions | Balance as of 30.06.2013 |
||||
| (1) EfanorInvestimentos, SGPS, SA Sonae, SGPS, SA (3) Pareuro, BV (2) Sonaecom, SGPS, SA (9) |
Date | Quantity | Aver. Price € | Quantity | Aver. Price € | Quantity 200,100,000 2,000,000 1,000 |
| (2) Pareuro, BV Sonae, SGPS, SA (3) |
849,533,095 | |||||
| (3)Sonae, SGPS, SA Sonae Investments, BV (7) Sontel, BV (8) Sonaecom, SGPS, SA (9) |
2,894,000 32,745 3,430,000 |
| Additions | Reductions | |||||
|---|---|---|---|---|---|---|
| Date | Quantity | Aver. Price € | Quantity | Aver. Price € | 30.06.2013 Quantity |
|
| (4) Migracom, SGPS, SA Sonae, SGPS, SA (3) Purchase |
26.06.2013 | 28,479 | 0.699 | 2,936,683 | ||
| Sonaecom, SGPS, SA (9) Imparfin, SGPS, SA (5) |
387,342 150,000 |
|||||
| (5) Imparfin, SGPS, SA Sonae, SGPS, SA (3) |
4,105,280 | |||||
| (6) Linhacom, SGPS, SA Sonae, SGPS, SA (3) Sonaecom, SGPS, SA (9) Imparfin, SGPS, SA (5) |
439,314 120,300 150,000 |
|||||
| (7) Sonae Investments BV Sontel BV (8) |
43,655 | |||||
| (8) Sontel BV Sonaecom, SGPS, SA (9) |
194,063,119 | |||||
| (9) Sonaecom SGPS, SA Sonaecom, SGPS, SA (treasury shares) Shares delivered under the terms of the Annual |
5,571,014 | |||||
| Performance Bonus Plan and Medium Term Incentive Plans | 04.03.2013 | 247,423 | 0.000 | |||
| Purchase | 20.03.2013 | 140,000 | 1.653 | |||
| Purchase | 21.03.2013 | 180,000 | 1.648 | |||
| Purchase | 22.03.2013 | 160,000 | 1.666 | |||
| Purchase | 25.03.2013 | 145,000 | 1.679 | |||
| Purchase | 26.03.2013 | 64,000 | 1.655 | |||
| Purchase | 27.03.2013 | 85,000 | 1.637 | |||
| Purchase | 28.03.2013 | 35,000 | 1.622 | |||
| Purchase | 02.04.2013 | 170,000 | 1.689 | |||
| Purchase | 03.04.2013 | 160,000 | 1.659 | |||
| Purchase | 04.04.2013 | 170,000 | 1.687 | |||
| Purchase | 05.04.2013 | 103,000 | 1.668 | |||
| Purchase | 08.04.2013 | 88,000 | 1.665 | |||
| Shares delivered under the terms of the Annual | ||||||
| Performance Bonus Plan and Medium Term Incentive Plans Shares delivered under the terms of the Annual |
10.05.2013 | 1,192 | 0.182 | |||
| Performance Bonus Plan and Medium Term Incentive Plans | 10.05.2013 | 1,409 | 0.000 |
(*) Member of the Board of Directors of Sonae, SGPS, SA
(**) Member of the Board of Directors of Efanor Investimentos SGPS, SA (directly and indirectly dominant company) (1)
(***) People closely connected with the President of the Board of Directors of Sonae Holding, Belmiro de Azevedo
(****) Member of the Board of Directors of Imparfin, SGPS, SA (5)
(a) of wich 125,000 shares held by spouse
(b) of which 150,000 bonds held by spouse and 400,000 are held by company in which this person discharging managerial responsibilities ("dirigente") is the sole director
(c) of which 1,000 shares held by descendants under his charge
(d) 170 shares held by spouse
(e) Shares held by descendants under his/her charge
Note: The Independent non‐executive member of the Board of Directors, José Manuel Neves Adelino, is a member of the Statutory Audit Board of Banco BPI, SA, which holds 178,039,855 shares representing of 8.902 % of Company's share capital.
As required by article 9, nr.1, c), of the Securities Market Commission (CMVM) Regulation nr. 05/2008, the qualified shareholdings as at 30th June 2013 are as follows:
| Shareholder | Nr. of shares | % share capital |
% of voting rights |
|---|---|---|---|
| Efanor Investimentos, SGPS, SA (i) | |||
| Directly | 200,100,000 | 10.0050% | 10.0050% |
| By Pareuro, BV (controlled by Efanor) | 849,533,095 | 42.4767% | 42.4767% |
| By Maria Margarida CarvalhaisTeixeira de Azevedo (Director of Efanor) | 14,901 | 0.0007% | 0.0007% |
| By Duarte Paulo Teixeira de Azevedo (Director of Efanor ) | 3,293 | 0.0002% | 0.0002% |
| By Maria Cláudia Teixeira de Azevedo (Director of Efanor ) | 41,127 | 0.0021% | 0.0021% |
| By Nuno Miguel Teixeira de Azevedo (Director of Efanor and held by descendent) | 10,500 | 0.0005% | 0.0005% |
| By Migracom, SGPS, SA (company controlled by Efanor's Director Duarte Paulo Teixeira de Azevedo) |
2,936,683 | 0.1468% | 0.1468% |
| By Linhacom, SGPS, SA (company controlled by Efanor's Director Maria Cláudia Teixeira de Azevedo) |
439,314 | 0.0220% | 0.0220% |
| Total attributable to Efanor Investimentos, SGPS, SA | 1,053,078,913 | 52.6539% | 52.6539% |
| Banco BPI, SA | 132,851,868 | 6.6426% | 6.6426% |
| Banco Português de Investimento, SA | 365,199 | 0.0183% | 0.0183% |
| Fundos de Pensões do Banco BPI | 40,071,372 | 2.0036% | 2.0036% |
| BPI Vida ‐ Companhia de Seguros de Vida, SA | 4,751,416 | 0.2376% | 0.2376% |
| Total attributable to Banco BPI, SA | 178,039,855 | 8.9020% | 8.9020% |
| Fundação Berardo, Instituição Particular de Solidariedade Social | 49,849,514 | 2.4925% | 2.4925% |
| Total attributable to Fundação Berardo, Instituição Particular de Solidariedade Social | 49,849,514 | 2.4925% | 2.4925% |
| Bestinver Gestión, S.A. SGIIC | |||
| Bestinver Bolsa, F.I.M. Bestinfond, F.I.M. |
39,863,487 37,893,221 |
1.9932% 1.8947% |
1.9932% 1.8947% |
| Bestinver Hedge Value Fund Fil | 23,242,186 | 1.1621% | 1.1621% |
| Bestinver Global, FP | 10,969,921 | 0.5485% | 0.5485% |
| Bestvalue, FI | 10,951,648 | 0.5476% | 0.5476% |
| Soixa Sicav, SA | 7,307,022 | 0.3654% | 0.3654% |
| Bestinver Ahorro, Fondo de Pensiones | 6,099,342 | 0.3050% | 0.3050% |
| Bestinver Mixto, F.I.M. | 6,040,310 | 0.3020% | 0.3020% |
| Bestinver Sicav ‐ Bestifund | 3,939,262 | 0.1970% | 0.1970% |
| Bestinver Sicav ‐ Iberian | 2,995,062 | 0.1498% | 0.1498% |
| Bestinver Renta, F.I.M. | 2,423,787 | 0.1212% | 0.1212% |
| Bestinver Prevision, FP | 755,763 | 0.0378% | 0.0378% |
| Divalsa de Inversiones Simcav | 290,408 | 0.0145% | 0.0145% |
| Bestinver Empleo, FP | 285,654 | 0.0143% | 0.0143% |
| Linker Inversiones, Sicmav | 190,583 | 0.0095% | 0.0095% |
| Bestinver Futuro EPSV | 90,870 | 0.0045% | 0.0045% |
| Bestinver Empleo III, Fonde de Pensiones | 87,135 | 0.0044% | 0.0044% |
| Bestinver Empleo II, F | 77,958 | 0.0039% | 0.0039% |
| Total attributable to Bestinver Gestión, S.A. SGIIC | 153,503,619 | 7.6752% | 7.6752% |
| Norges Bank | 40,100,985 | 2.0050% | 2.0050% |
| Total attributable to Norges Bank | 40,100,985 | 2.0050% | 2.0050% |
(i) Belmiro Mendes de Azevedo is, according to article 20 paragraph 1, subparagraph b), and article 21, paragraph 1, both of the Portuguese Securities Code, the ultimate beneficial owner, as it holds circa 99% of the share capital and voting rights in Efanor Investimentos, SGPS, SA and the latter wholly owns Pareuro BV.
Condensed consolidated financial statements
(Amounts expressed in euro)
(Translation of condensed consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)
| ASSETS | Notes | 30 June 2013 | 30 June 2012 | 31 December 2012 |
|---|---|---|---|---|
| NON-CURRENT ASSETS: | ||||
| Tangible assets | 7 | 2,549,256,182 | 2,616,297,386 | 2,603,109,778 |
| Intangible assets | 8 | 550,033,849 | 568,642,697 | 562,455,222 |
| Investment properties | 382,035 | - | 386,001 | |
| Goodwill | 9 | 656,695,739 | 665,907,460 | 658,228,050 |
| Investments in joint ventures and associates | 5 | 446,395,368 | 503,228,525 | 456,446,288 |
| Other investments | 6 and 10 | 31,340,760 | 37,041,988 | 59,877,723 |
| Deferred tax assets | 13 | 227,121,566 | 226,642,263 | 224,718,491 |
| Other non-current assets | 11 | 38,615,031 | 38,458,131 | 49,531,315 |
| Total Non-Current Assets | 4,499,840,530 | 4,656,218,450 | 4,614,752,868 | |
| CURRENT ASSETS: | ||||
| Inventories | 524,980,507 | 584,446,837 | 538,486,177 | |
| Trade accounts receivable and other current assets | 12 | 510,034,121 | 477,458,578 | 503,848,990 |
| Investments | 10 | 377,911 | 3,281,740 | 911,922 |
| Cash and cash equivalents | 14 | 137,255,592 | 202,880,340 | 376,635,163 |
| Total Current Assets | 1,172,648,131 | 1,268,067,495 | 1,419,882,252 | |
| Assets available for sale | 720,338 | 720,338 | 720,338 | |
| TOTAL ASSETS | 5,673,208,999 | 5,925,006,283 | 6,035,355,458 | |
| EQUITY AND LIABILITIES | ||||
| EQUITY: | ||||
| Share capital | 15 | 2,000,000,000 | 2,000,000,000 | 2,000,000,000 |
| Own shares | (127,450,450) | (132,052,137) | (128,149,614) | |
| Reserves and retained earnings | (609,262,878) | (592,876,908) | (585,764,845) | |
| Profit/(Loss) for the period attributable to the equity holders of the Parent Company | 39,845,039 | 19,511,580 | 32,572,259 | |
| Equity attributable to the equity holders of the Parent Company | 1,303,131,711 | 1,294,582,535 | 1,318,657,800 | |
| Equity attributable to non-controlling interests | 16 | 212,009,385 | 337,066,561 | 349,901,121 |
| TOTAL EQUITY | 1,515,141,096 | 1,631,649,096 | 1,668,558,921 | |
| LIABILITIES: NON-CURRENT LIABILITIES: |
||||
| Loans | 17 | 1,680,076,181 | 1,664,537,530 | 1,686,759,910 |
| Other non-current liabilities | 19 | 177,262,968 | 129,446,576 | 87,958,431 |
| Deferred tax liabilities | 13 | 139,284,400 | 134,084,972 | 136,943,600 |
| Provisions | 22 | 86,800,914 | 96,684,583 | 114,470,445 |
| Total Non-Current Liabilities | 2,083,424,463 | 2,024,753,661 | 2,026,132,386 | |
| CURRENT LIABILITIES: | ||||
| Loans | 17 | 512,565,031 | 757,115,303 | 526,076,690 |
| Trade creditors and other current liabilities | 21 | 1,556,525,497 | 1,509,242,456 | 1,812,160,652 |
| Provisions | 22 | 5,552,912 | 2,245,767 | 2,426,809 |
| Total Current Liabilities | 2,074,643,440 | 2,268,603,526 | 2,340,664,151 | |
| TOTAL LIABILITIES | 4,158,067,903 | 4,293,357,187 | 4,366,796,537 | |
| TOTAL EQUITY AND LIABILITIES | 5,673,208,999 | 5,925,006,283 | 6,035,355,458 |
The accompanying notes are part of these condensed consolidated financial statements.
(Translation of condensed consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)
| Notes | 2nd Quarter 2013 | 2nd Quarter 2012 | 30 June 2013 | 30 June 2012 | |
|---|---|---|---|---|---|
| Sales | 1,084,284,988 | 1,084,676,632 | 2,134,794,547 | 2,122,696,245 | |
| Services rendered | 206,321,543 | 205,594,975 | 404,788,627 | 408,175,325 | |
| Investment income | 92,000 | 212,814 | 79,000 | 1,805,952 | |
| Financial income | 1,459,227 | 2,939,880 | 7,534,188 | 6,087,955 | |
| Other income | 122,427,497 | 130,460,199 | 216,349,608 | 224,599,625 | |
| Cost of goods sold and materials consumed | (847,960,317) | (858,112,491) | (1,663,207,858) | (1,672,541,373) | |
| Changes in stocks of finished goods and work in progress | 114,897 | (273,131) | 138,910 | (211,595) | |
| External supplies and services | (232,216,647) | (233,309,020) | (454,560,452) | (467,146,591) | |
| Staff costs | (161,731,014) | (165,265,539) | (327,277,161) | (328,084,977) | |
| Depreciation and amortisation | 7 and 8 | (80,528,860) | (81,160,397) | (163,158,541) | (161,727,615) |
| Provisions and impairment losses | (4,617,486) | (8,243,877) | (14,023,397) | (15,481,393) | |
| Financial expense | (25,175,340) | (26,183,015) | (52,763,697) | (50,655,566) | |
| Other expenses | (13,986,785) | (12,045,778) | (27,447,120) | (25,230,261) | |
| Share of results of joint ventures and associated undertakings | 5 | (8,500,825) | (4,410,639) | (2,619,889) | 1,996,845 |
| Profit/(Loss) before taxation | 39,982,878 | 34,880,613 | 58,626,765 | 44,282,576 | |
| Taxation | 25 | (8,043,017) | (7,676,982) | (10,279,104) | (7,950,529) |
| Profit/(Loss) after taxation | 31,939,861 | 27,203,631 | 48,347,661 | 36,332,047 | |
| Attributable to: | |||||
| Equity holders of the Parent Company | 30,952,885 | 17,820,848 | 39,845,039 | 19,511,580 | |
| Non-controlling interests | 16 | 986,976 | 9,382,783 | 8,502,622 | 16,820,467 |
| Profit/(Loss) per share | |||||
| Basic | 26 | 0.016522 | 0.009515 | 0.021269 | 0.010418 |
| Diluted | 26 | 0.016440 | 0.009495 | 0.021164 | 0.010394 |
The accompanying notes are part of these condensed consolidated financial statements.
(Translation of condensed consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)
| 2nd Quarter 2013 | 2nd Quarter 2012 | 30 June 2013 | 30 June 2012 | |
|---|---|---|---|---|
| Net Profit / (Loss) for the period | 31,939,861 | 27,203,631 | 48,347,661 | 36,332,047 |
| Exchange differences arising on translation of foreign operations | (3,728,134) | (1,330,924) | (2,083,412) | (1,712,516) |
| Participation in other comprehensive income (net of tax) related to joint ventures and associated companies included in consolidation by the equity method |
4,433,062 | (21,413,825) | (7,272,829) | (22,517,543) |
| Changes on fair value of available-for-sale financial assets | (2,203,795) | - | (8,573,927) | (2,505,654) |
| Changes in hedge and fair value reserves | (402,022) | 1,913,882 | 1,596,229 | (1,218,858) |
| Deferred tax related to changes in fair values reserves | 443,726 | (239,584) | (67,047) | 529,891 |
| Others | (22,835) | - | 33,293 | - |
| Other comprehensive income for the period | (1,479,996) | (21,070,451) | (16,367,693) | (27,424,681) |
| Total comprehensive income for the period | 30,459,865 | 6,133,180 | 31,979,968 | 8,907,366 |
| Attributable to: | ||||
| Equity holders of parent company Non controlling interests |
31,816,652 (1,356,787) |
(2,600,429) 8,733,609 |
28,169,473 3,810,495 |
(7,045,806) 15,953,172 |
The accompanying notes are part of these condensed consolidated financial statements.
(Amounts expressed in euro)
(Translation of condensed consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)
| Attr | ibut able Hold Equ ity to |
of P nt C ers are om |
pan y |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| nd R Res eta erv es a |
ined Ear ning s |
|||||||||||
| Sha re ital Cap |
Own Sha res |
al Leg Res erv e |
Cur ren cy nsla Tra tion Res erv e |
Inve stm ent s Val Fair ue Res erv e |
Hed ging Res erv e |
Oth er R ese rves and ed Re tain Earn ings |
al Tot |
Net fit/( s) Pro Los |
al Tot |
trol ling Non con Inte rest s (No 6) te 1 |
al Tot Equ ity |
|
| Bala t 1 J 201 2 nce as a anu ary |
2,0 00,0 00,0 00 |
(13 0) 1,89 5,33 |
187 ,137 ,648 |
6,9 35,9 42 |
2,5 05,6 54 |
(3,4 57) 34,9 |
(80 0) 1,60 5,17 |
(60 3) 8,46 0,88 |
103 ,944 ,076 |
1,36 3,58 7,86 3 |
336 ,803 ,275 |
1,70 0,39 1,13 8 |
| al co r th riod Tot e fo sive inc mpr een om e pe |
- | - | - | (88 1) 8,47 |
(2,5 54) 05,6 |
(66 3) 9,34 |
(22 ) ,493 ,918 |
(26 ) ,557 ,386 |
19,5 11,5 80 |
(7,0 06) 45,8 |
15,9 53,1 72 |
8,90 7,36 6 |
| App f pro fit o f 20 11: riati rop on o |
||||||||||||
| Tra nsfe leg al re nd r ined ning r to eta serv es a ear s |
- | - | - | - | - | - | 103 ,944 ,076 |
103 ,944 ,076 |
(10 6) 3,94 4,07 |
- | - | - |
| Divi den ds d but ed istri |
- | - | - | - | - | - | (61 ) ,989 ,385 |
(61 ) ,989 ,385 |
- | (61 ) ,989 ,385 |
(11, ) 502 ,458 |
(73 ) ,491 ,843 |
| Disp l of sha res/ ribu loye tion att to osa own em p es |
- | (15 7) 6,80 |
- | - | - | - | (2,2 20) 53,7 |
(2,2 20) 53,7 |
- | (2,4 27) 10,5 |
(1,1 83) 04,1 |
(3,5 11) 14,7 |
| ial d sal o of a ffilia ted Part ispo uisit ions ies r aq com pan |
- | - | - | - | - | - | 2,6 02,7 38 |
2,6 02,7 38 |
- | 2,6 02,7 38 |
(2,6 38) 02,7 |
- |
| Oth ers |
- | - | - | - | - | - | (16 8) 2,34 |
(16 8) 2,34 |
- | (16 8) 2,34 |
(48 7) 0,50 |
(64 5) 2,85 |
| Bala t 30 e 20 12 Jun nce as a |
2,0 00,0 00,0 00 |
(13 2,05 2,13 7) |
187 ,648 ,137 |
6,0 47,4 71 |
- | (4,1 04,3 00) |
(78 1,95 7,72 7) |
(59 2,87 6,90 8) |
19,5 80 11,5 |
1,29 4,58 2,53 5 |
,066 ,561 337 |
1,63 1,64 9,09 6 |
| Bala t 1 J 201 3 nce as a anu ary |
2,0 00,0 00,0 00 |
(12 4) 8,14 9,61 |
187 ,137 ,648 |
4,8 36,9 44 |
1,92 0,60 8 |
(2,6 94) 94,3 |
(77 1) 6,96 5,65 |
(58 5) 5,76 4,84 |
32, 572 ,259 |
1,31 8,65 7,80 0 |
349 ,901 ,121 |
1,66 8,55 8,92 1 |
| al co e fo r th riod Tot sive inc mpr een om e pe |
- | - | - | (1,0 89) 40,7 |
(4,2 21) 87,8 |
1,50 7,96 4 |
(7,8 20) 54,9 |
(11, ) 675 ,566 |
39, 845 ,039 |
28, 169 ,473 |
3,8 10,4 95 |
31,9 79,9 68 |
| f pro fit o f 20 App riati 12: rop on o |
||||||||||||
| Tra nsfe leg al re nd r ined r to eta ning serv es a ear s |
- | - | 1,14 8,21 6 |
- | - | - | 31,4 24,0 43 |
32, 572 ,259 |
(32 ) ,572 ,259 |
- | - | - |
| Divi den ds d but ed istri |
- | - | - | - | - | - | (62 ) ,143 ,058 |
(62 ) ,143 ,058 |
- | (62 ) ,143 ,058 |
(10 ) ,845 ,508 |
(72 ) ,988 ,566 |
| Aqu nd d sal o f ow n sh s/ a ttrib loye isiti ispo utio n to on a are em p es |
- | 699 ,164 |
- | - | - | - | 224 ,042 |
224 ,042 |
- | 923 ,206 |
(51 1) 0,99 |
412 ,215 |
| Part ial d sal o of a ffilia ted ispo uisit ions ies r aq com pan |
- | - | - | - | - | - | 14,6 29,5 36 |
14,6 29,5 36 |
- | 14,6 29,5 36 |
(13 2) 0,34 5,73 |
(115 ) ,716 ,196 |
| Oth ers |
- | - | - | - | - | - | 2,8 94,7 54 |
2,8 94,7 54 |
- | 2,8 94,7 54 |
- | 2,8 94,7 54 |
| Bala t 30 Jun e 20 13 nce as a |
2,0 00,0 00,0 00 |
(12 0) 7,45 0,45 |
188 ,285 ,864 |
3,7 96,1 55 |
(2,3 13) 67,2 |
(1,1 30) 86,4 |
(79 4) 7,79 1,25 |
(60 8) 9,26 2,87 |
39, 845 ,039 |
1,30 3,13 1,71 1 |
212 ,009 ,385 |
1,51 5,14 1,09 6 |
The accompanying notes are part of these condensed consolidated financial statements. The Board of Directors
(Amounts expressed in euro)
(Translation of condensed consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)
| Notes | 2nd Quarter 2013 | 2nd Quarter 2012 | 30 June 2013 | 30 June 2012 | |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES | |||||
| Net cash flow from operating activities (1) | 218,680,872 | 234,015,726 | 37,972,324 | 91,611,546 | |
| INVESTMENT ACTIVITIES | |||||
| Cash receipts arising from: | |||||
| Investments | 98,093 | 809,408 | 1,173,572 | 4,858,252 | |
| Tangible and intangible assets | 1,585,062 | 4,502,861 | 2,899,972 | 5,903,505 | |
| Others | 18,676,133 | 19,817,978 | 48,745,833 | 23,670,962 | |
| 20,359,288 | 25,130,247 | 52,819,377 | 34,432,719 | ||
| Cash payments arising from: | |||||
| Investments | (2,125,178) | (8,465,818) | (15,670,149) | (12,307,526) | |
| Tangible and intangible assets | (55,902,273) | (48,026,820) | (143,772,277) | (205,774,814) | |
| Others | (6,897,251) | (16,407,767) | (10,707,629) | (17,707,767) | |
| (64,924,702) | (72,900,405) | (170,150,055) | (235,790,107) | ||
| Net cash used in investment activities (2) | (44,565,414) | (47,770,158) | (117,330,678) | (201,357,388) | |
| FINANCING ACTIVITIES | |||||
| Cash receipts arising from: | |||||
| Loans obtained | 732,863,734 | 1,791,604,649 | 1,620,762,860 | 3,171,803,494 | |
| Capital increases, shareholder's loans and share premiums | - | 580,875 | - | 580,875 | |
| Sale of own shares | - | 2,189,569 | - | 2,189,569 | |
| 732,863,734 | 1,794,375,093 | 1,620,762,860 | 3,174,573,938 | ||
| Cash payments arising from: | |||||
| Loans obtained | (900,396,585) | (1,854,725,496) | (1,638,009,801) | (3,166,611,255) | |
| Interest and similar charges | (19,384,082) | (21,443,724) | (45,877,357) | (48,283,812) | |
| Dividends | (85,875,904) | (79,196,187) | (85,905,784) | (79,320,687) | |
| Purchase of own shares | - | (2,612,424) | - | (2,612,424) | |
| Others | (765,642) | (1,027,427) | (2,759,900) | (2,570,758) | |
| (1,006,422,213) | (1,959,005,258) | (1,772,552,842) | (3,299,398,936) | ||
| Net cash used in financing activities (3) | (273,558,480) | (164,630,165) | (151,789,982) | (124,824,998) | |
| Net increase in cash and cash equivalents (4) = (1) + (2) + (3) | |||||
| Effect of foreign exchange rate | (99,443,022) 1,119,346 |
21,615,403 415,542 |
(231,148,336) 828,275 |
(234,570,840) 189,797 |
|
| Cash and cash equivalents at the beginning of the period | 14 | 231,953,666 | 159,496,618 | 363,367,909 | 415,457,116 |
| Cash and cash equivalents at the end of the period | 14 | 131,391,298 | 180,696,479 | 131,391,298 | 180,696,479 |
The accompanying notes are part of these condensed consolidated financial statements.
(Amounts expressed in euro)
(Translation of condensed consolidated financial statements originally issued in Portuguese.´
In case of discrepancies the Portuguese version prevails.)
SONAE, SGPS, SA ("Sonae Holding"), has its head office at Lugar do Espido, Via Norte, Apartado 1011, 4471-909 Maia, Portugal, and is the parent company of a group of companies, as detailed in Notes 4 to 6 ("Sonae"). Sonae`s operations and operating segments are described in Note 28.
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 2012.
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 International Financial Reporting Interpretations Committee ("IFRIC") or by the previous Standing Interpretations Committee ("SIC"), as adopted by the European Union as at the consolidated financial statements issuance date.
Interim financial statements are presented quarterly, in accordance with IAS 34 – "Interim Financial Reporting".
The accompanying condensed consolidated financial statements have been prepared from the books and accounting records of the Company and subsidiaries, adjusted in the consolidation process, on a going concern basis and under the historical cost convention, except for some financial instruments 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 2013, have been endorsed by the European Union:
| With mandatory application in 2013: | Effective Date (for financial years beginning on/after) |
|---|---|
| IFRS 13 - (Fair Value Measurement) | 01-01-2013 |
| IAS 12 - Amendments (Deferred tax: Recovery of Underlying Assets) | 01-01-2013 |
| IAS 19 – Amendments (Employee Benefits) | 01-01-2013 |
| IAS 1 – Amendments (Presentation of Items of Other Comprehensive Income) | 01-07-2013 |
| IFRS 7 – Amendments (Disclosures of Financial Instruments) | 01-01-2013 |
| IFRIC 20 – Interpretation (Stripping Costs in the Production Phase of a Surface Mine) | 01-01-2013 |
| IFRS 1 – Amendments (Hyperinflation) | 01-01-2013 |
| Improvements of some IFRS (2009-2011) | 01-01-2013 |
| Transition Guide ( Amendments to IFRS 10, IFRS11 and IFRS 12) | 01-01-2013 |
There were no significant impacts in the financial statements resulting from the adoption of these standards.
The following standards, interpretations, amendments and revisions were endorsed by the European Union and have mandatory application is mandatory in future financial years:
| Effective Date (for financial years |
|
|---|---|
| With mandatory application from 1 January 2014 onwards: | beginning on/after) |
| IFRS 10 - (Consolidated Financial Statements) (*) | 01-01-2013 |
|---|---|
| IFRS 11 - (Joint arrangements) (*) | 01-01-2013 |
| IFRS 12 - (Disclosures of Interests in Other Entities) (*) | 01-01-2013 |
| IAS 27 - (Separate Financial Statements) (*) | 01-01-2013 |
| IAS 28 - (Investments in Associates and Joint Ventures) (*) | 01-01-2013 |
| IAS 32 - Amendments (Offsetting Financial Liabilities) | 01-01-2014 |
(*) In accordance with the EU Regulation which approved the adoption of IFRS 10, 11 and 12 and the amendments to IAS 27 and IAS 28, an entity shall use these standards no later than periods beginning on or after 1 January 2014. The early adoption is however permitted;
The Group did not proceed to earlier adoption of any of these standards on the financial statements for the period ended 30 June 2013. No significant impacts are expected in the financial statements resulting from the adoption of these standards.
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 2013 as disclosed in Note 2 and which didn't have any significant impacts on the financial statements as at 30 June 2013.
Group companies included in the consolidated financial statements, their head offices and percentage of share capital held by Sonae as at 30 June 2013 and 31 December 2012 are as follows:
| Percentage of capital held | |||||||
|---|---|---|---|---|---|---|---|
| 30 June 2013 | 31 December 2012 | ||||||
| COMPANY | Head Office | Direct | Total | Direct | Total | ||
| Sonae - SGPS, S.A. | Maia | HOLDING | HOLDING | HOLDING | HOLDING | ||
| Retail | |||||||
| 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% | |
| BB Food Service, 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% | |
| Bom Momento - Restauração, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Canasta - Empreendimentos Imobiliários, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| 1) | Carnes do Continente - Indústria e Distribuição Carnes, SA | a) | Santarém | 100.00% | 100.00% | 100.00% | 100.00% |
| Chão Verde - Sociedade de Gestão Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Citorres - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Contibomba - Comércio e Distribuição de Combustíveis, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Contimobe - Imobiliária de Castelo de Paiva, SA | a) | Castelo de Paiva | 100.00% | 100.00% | 100.00% | 100.00% | |
| Continente Hipermercados, SA | a) | Lisbon | 100.00% | 100.00% | 100.00% | 100.00% | |
| Cumulativa - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Discovery Sports, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| 1) | Edições Book.it, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Estevão Neves - Hipermercados da Madeira, SA | a) | Madeira | 100.00% | 100.00% | 100.00% | 100.00% |
| Farmácia Selecção, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| 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% | |
| Fozimo - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Fozmassimo - Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Fundo de Investimento Imobiliário Fechado Imosede | a) | Maia | 74.15% | 74.15% | 67.64% | 67.64% | |
|---|---|---|---|---|---|---|---|
| Fundo de Investimento Imobiliário Imosonae Dois | a) | Maia | 99.60% | 99.60% | 99.89% | 99.89% | |
| Igimo - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Iginha - Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imoconti - Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imoestrutura - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imomuro - Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imoresultado - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imosistema - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Infofield - Informática, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Marcas MC, zRT | a) | Budapest (Hungary) |
100.00% | 100.00% | 100.00% | 100.00% | |
| MJLF - Empreendimentos Imobiliários, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modalfa - Comércio e Serviços, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modalloop - Vestuário e Calçado, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo Continente Hipermercados, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo Hiper Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo Continente International Trade, SA | a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo.com - Vendas p/Correspond., SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| 1) | Peixes do Continente - Indústria e Distribuição de Peixes, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Pharmacontinente - Saúde e Higiene, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Pharmaconcept – Actividades em Saúde, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Predicomercial - Promoção Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| SDSR – Sports Division SR, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| 2) | SDSR – Sports Division 2, SA | a) | Matosinhos | 100.00% | 100.00% | - | - |
| Selifa - Empreendimentos Imobiliários de Fafe, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sempre à Mão - Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sesagest - Proj.Gestão Imobiliária, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| SIAL Participações, Ltda | a) | São Paulo (Brazil) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Socijofra - Sociedade Imobiliária, SA | a) | Gondomar | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sociloures - Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Soflorin, BV | a) | Amesterdam (The 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 Center Serviços II, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae Investimentos, SGPS, 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 Retalho España - Servicios Generales, SA | a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% |
| Sonaegest-Soc.Gest.Fundos Investimentos, SA | a) | Maia | 100.00% | 90.00% | 100.00% | 90.00% | |
|---|---|---|---|---|---|---|---|
| Sonaerp - Retail Properties, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sport Zone Canárias, SL | a) | Tenerife (Spain) | 51.00% | 51.00% | 51.00% | 51.00% | |
| Sonae Specialized Retail, SGPS, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sondis Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonvecap, BV | a) | Amesterdam (The Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Sport Zone España - Comércio de Articulos de Deporte, SA | a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sport Zone spor malz.per.satis ith.ve tic.ltd.sti | a) | Istanbul (Turkey) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Têxtil do Marco, SA | a) | Marco de Canaveses |
92.76% | 92.76% | 92.76% | 92.76% | |
| 2) | Tlantic, BV | a) | Amesterdam (The Netherlands) |
100.00% | 100.00% | - | - |
| Tlantic Portugal - Sistemas de Informação, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Tlantic Sistemas de Informação, Ltda | a) | Porto Alegre (Brazil) |
100.00% | 100.00% | 100.00% | 100.00% | |
| 1) | Todos os Dias - Com. Ret. Expl. C. Comer., SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Valor N, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| 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% | |
| Worten Canárias, SL | a) | Tenerife (Spain) | 51.00% | 51.00% | 51.00% | 51.00% | |
| 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) | Istanbul (Turkey) | 100.00% | 100.00% | 100.00% | 100.00% | |
| ZYEvolution-Invest.Desenv., SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Telecommunications | |||||||
| Be Artis - Concepção, Construção e Gestão de Redes de Comunicações, SA |
a) | Maia | 100.00% | 75.07% | 100.00% | 54.57% | |
| Be Towering – Gestão de Torres de Telecomunicações, SA | a) | Maia | 100.00% | 75.07% | 100.00% | 54.57% | |
| Cape Tecnologies Limited | a) | Dublin (Ireland) | 100.00% | 75.07% | 100.00% | 54.57% | |
| 3) | Connectiv Solutions Inc | a) | Delaware (USA) | 100.00% | 75.07% | 100.00% | 54.57% |
| Digitmarket - Sistemas de Informação, SA | a) | Maia | 75.10% | 56.37% | 75.10% | 40.98% | |
| Lugares Virtuais, SA | a) | Maia | 100.00% | 75.07% | 100.00% | 54.57% | |
| Magma - Operação de Titularização de Créditos | c) | Portugal | 100.00% | 75.07% | 100.00% | 54.57% | |
| Mainroad – Serviços em Tecnologias de Informação, S.A. | a) | Maia | 100.00% | 75.07% | 100.00% | 54.57% | |
| Miauger - Org. Gestão Leilões Electrónicos, SA | a) | Maia | 100.00% | 75.07% | 100.00% | 54.57% | |
| Optimus - Comunicações, SA | a) | Maia | 100.00% | 75.07% | 100.00% | 54.57% | |
| Optimus, SGPS, SA | a) | Maia | 100.00% | 75.07% | 100.00% | 54.57% | |
| PCJ-Público, Comunicação e Jornalismo, SA | a) | Maia | 100.00% | 75.07% | 100.00% | 54.57% | |
| Per-Mar - Sociedade de Construções, SA | a) | Maia | 100.00% | 75.07% | 100.00% | 54.57% | |
| Praesidium Services Limited | a) | Berkshire (U.K.) | 100.00% | 75.07% | 100.00% | 54.57% | |
|---|---|---|---|---|---|---|---|
| Público - Comunicação Social, SA | a) | Porto | 100.00% | 75.07% | 100.00% | 54.57% | |
| 2) | Saphety – Transacciones Electronicas SAS | a) | Bogota(Colombia) | 86.99% | 65.30% | - | - |
| 4) | Saphety Brasil Transações Eletrônicas Lda | a) | São Paulo(Brazil) | 86.99% | 65.30% | - | - |
| Saphety Level - Trusted Services, SA | a) | Maia | 86.99% | 65.30% | 86.99% | 47.47% | |
| Sonae Telecom, SGPS, SA | a) | Maia | 100.00% | 75.07% | 100.00% | 54.57% | |
| Sonaecom – Serviços Partilhados, SGPS, SA | a) | Maia | 100.00% | 75.07% | 100.00% | 54.57% | |
| Sonaecom - Sistemas de Informação, SGPS, SA | a) | Maia | 100.00% | 75.07% | 100.00% | 54.57% | |
| Sonaecom - Sistemas de Información España, SL | a) | Madrid | 100.00% | 75.07% | 100.00% | 54.57% | |
| Sonaecom BV | a) | Amesterdam (The Netherlands) |
100.00% | 75.07% | 100.00% | 54.57% | |
| Sonaecom, SGPS, SA | a) | Maia | 75.44% | 75.07% | 55.10% | 54.57% | |
| Sonaetelecom, BV | a) | Amesterdam (The Netherlands) |
100.00% | 75.07% | 100.00% | 54.57% | |
| Sontária – Empreendimentos Imobiliários, SA | a) | Maia | 100.00% | 75.07% | 100.00% | 54.57% | |
| Tecnológica Telecomunicações, Ltda | a) | Rio de Janeiro (Brazil) |
99.99% | 74.99% | 99.99% | 54.41% | |
| We Do Brasil Soluções Informáticas, Ltda | a) | Rio de Janeiro (Brazil) |
99.91% | 74.99% | 99.91% | 54.52% | |
| We Do Consulting - Sistemas de Informação, SA | a) | Maia | 100.00% | 75.07% | 100.00% | 54.57% | |
| We Do Poland Sp.Z.o.o. | a) | Posnan (Poland) | 100.00% | 75.07% | 100.00% | 54.57% | |
| We Do Technologies (UK) Limited | a) | Berkshire (U.K.) | 100.00% | 75.07% | 100.00% | 54.57% | |
| We Do Technologies Australia PTY Limited | a) | Sidnei (Australia) | 100.00% | 75.07% | 100.00% | 54.57% | |
| 5) | We Do Technologies Chile, SpA | a) | Santiago (Chile) | 100.00% | 75.07% | 100.00% | 54.57% |
| We Do Technologies Egypt Limited Liability Company | a) | Cairo (Egypt) | 100.00% | 75.07% | 100.00% | 54.57% | |
| We Do Technologies Mexico S. de RL | a) | Mexico City | 100.00% | 75.07% | 100.00% | 54.57% | |
| We Do Technologies Panamá SA | a) | Panama City | 100.00% | 75.07% | 100.00% | 54.57% | |
| We Do Technologies Singapore PTE. LDT | a) | Singapore | 100.00% | 75.07% | 100.00% | 54.57% | |
| We Do Tecnologies Americas, Inc. | a) | Delaware (USA) | 100.00% | 75.07% | 100.00% | 54.57% | |
| We Do Tecnologies BV | a) | Amesterdam (The Netherlands) |
100.00% | 75.07% | 100.00% | 54.57% | |
| Investment Management | |||||||
| ADD Avaliações Engenharia de Avaliações e Perícias, Ltda | a) | Brazil | 100.00% | 50.00% | 100.00% | 50.00% | |
| Herco Consultoria de Risco e Corretora de Seguros, Ltda | a) | Brazil | 100.00% | 50.01% | 100.00% | 50.01% | |
| Herco Consultoria de Risco, SA | a) | Maia | 100.00% | 50.01% | 100.00% | 50.01% | |
| HighDome PCC Limited | a) | Malta | 100.00% | 50.01% | 100.00% | 50.01% | |
| Larim Corretora de Resseguros Ltda | a) | Brazil | 99.99% | 50.01% | 99.99% | 50.01% | |
| Lazam/mds Correctora Ltda | a) | Brazil | 100.00% | 50.01% | 100.00% | 50.01% | |
| MDS - Corretor de Seguros, SA | a) | Porto | 100.00% | 50.01% | 100.00% | 50.01% | |
| MDS Affinity-Sociedade de Mediação Lda | a) | Porto | 100.00% | 50.01% | 100.00% | 50.01% |
| MDS África, SGPS, SA | a) | Porto | 100.00% | 50.01% | 100.00% | 50.01% | |
|---|---|---|---|---|---|---|---|
| MDS Auto - Mediação de Seguros, SA | a) | Porto | 50.01% | 25.01% | 50.01% | 25.01% | |
| Mds Knowledge Centre, Unipessoal, Lda | a) | Lisbon | 100.00% | 50.01% | 100.00% | 50.01% | |
| MDS Malta Holding Limited | a) | Malta | 100.00% | 50.01% | 100.00% | 50.01% | |
| MDS, SGPS, SA | a) | Maia | 50.01% | 50.01% | 50.01% | 50.01% | |
| 6) | Miral Administração e Corretagem de Seguros, Ltda | a) | Brazil | 100.00% | 50.01% | 100.00% | 50.01% |
| Modelo - Distribuição de Materiais de Construção, SA | b) | Maia | 50.00% | 50.00% | 50.00% | 50.00% | |
| 6) | Quorum Corretora de Seguros, Ltda | a) | Brazil | 100.00% | 50.01% | 100.00% | 50.01% |
| RSI Corretora de Seguros, Ltda | a) | Brazil | 100.00% | 50.01% | 100.00% | 50.01% | |
| Others | |||||||
| Libra Serviços, Lda | a) | Funchal | 100.00% | 100.00 % |
100.00% | 100.00% | |
| Sonae Investments, BV | a) | Amesterdam (The Netherlands) |
100.00% | 100.00 % |
100.00% | 100.00% | |
| Sonae RE, SA | a) | Luxembourg | 99.92% | 99.92% | 99.92% | 99.92% | |
| Sonaecenter Serviços, SA | a) | Maia | 100.00% | 100.00 % |
100.00% | 100.00% | |
| Sontel, BV | a) | Amesterdam (The Netherlands) |
100.00% | 100.00 % |
100.00% | 100.00% |
These companies were included in the consolidation by the full consolidation method.
Investments in jointly controlled entities and associated companies, their head offices and the percentage of share capital held as at 30 June 2013 and 31 December 2012 are as follows:
| Percentage of capital held | |||||
|---|---|---|---|---|---|
| 30 June 2013 | 31 December 2012 | ||||
| Company | Head Office | Direct | Total | Direct | Total |
| Shopping Centres | |||||
| 3DO Shopping Centre GmbH | Dusseldorf (Germany) |
100.00% | 50.00% | 100.00% | 50.00% |
| 3shoppings - Holding, SGPS, SA | Maia | 100.00% | 25.05% | 100.00% | 25.05% |
| 8ª avenida Centro Comercial, SA | Maia | 100.00% | 23.75% | 100.00% | 23.75% |
| Adlands BV | Amesterdam (The Netherlands) |
50.00% | 25.00% | 50.00% | 25.00% |
| Aegean Park, SA | Athens(Greece) | 100.00% | 25.00% | 100.00% | 25.00% |
| Airone - Shopping Centre, Srl | Milan (Italy) | 100.00% | 25.05% | 100.00% | 25.05% |
| ALBCC – Albufeirashopping – Centro Comercial, SA | Maia | 50.00% | 11.88% | 50.00% | 11.88% |
| ALEXA Administration GmbH | Berlin (Germany) | 100.00% | 25.00% | 100.00% | 25.00% |
| Alexa Asset GmbH & Co | Dusseldorf (Germany) |
9.00% | 4.50% | 9.00% | 4.50% |
| ALEXA Holding GmbH | Dusseldorf (Germany) |
100.00% | 50.00% | 100.00% | 50.00% |
| ALEXA Shopping Centre GmbH | Dusseldorf (Germany) |
100.00% | 50.00% | 100.00% | 50.00% |
| Algarveshopping - Centro Comercial, SA | Maia | 100.00% | 25.05% | 100.00% | 25.05% |
| ARP Alverca Retail Park, SA | Maia | 50.00% | 25.00% | 50.00% | 25.00% |
| Arrábidashopping - Centro Comercial, SA | Maia | 50.00% | 12.53% | 50.00% | 12.53% |
| Avenida M-40, BV | Amesterdam (The Netherlands) |
100.00% | 25.05% | 100.00% | 25.05% |
| Beralands BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% |
| Campo Limpo Lda | S. Paulo (Brazil) | 20.00% | 3.33% | 20.00% | 3.33% |
| Cascaishopping - Centro Comercial, SA | Maia | 50.00% | 12.53% | 50.00% | 12.53% |
| Cascaishopping Holding I, SGPS, SA | Maia | 100.00% | 25.05% | 100.00% | 25.05% |
| CCCB Caldas da Rainha - Centro Comercial,SA | Maia | 100.00% | 50.00% | 100.00% | 50.00% |
| Centro Colombo - Centro Comercial, SA | Maia | 100.00% | 12.53% | 100.00% | 12.53% |
| Centro Vasco da Gama - Centro Comercial, SA | Maia | 50.00% | 12.53% | 50.00% | 12.53% |
| Coimbrashopping - Centro Comercial, SA | Maia | 100.00% | 25.05% | 100.00% | 25.05% |
| Colombo Towers Holding, BV | The Hague (The Netherlands) |
50.00% | 25.00% | 50.00% | 25.00% |
| Craiova Mall BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% |
| Dortmund Tower GmbH | Dusseldorf (Germany) |
100.00% | 50.00% | 100.00% | 50.00% |
| Netherlands) | |||||
|---|---|---|---|---|---|
| Dos Mares - Shopping Centre, SA | Madrid (Spain) | 100.00% | 25.05% | 100.00% | 25.05% |
| Estação Viana - Centro Comercial, SA | Viana do Castelo | 100.00% | 25.05% | 100.00% | 25.05% |
| Freccia Rossa - Shopping Centre, Srl | Milan (Italy) | 50.00% | 25.00% | 50.00% | 25.00% |
| Fundo de Investimento Imobiliário Parque Dom Pedro | São Paulo (Brazil) | 50.00% | 10.34% | 50.00% | 10.34% |
| Fundo de Investimento Imobiliário Shopping Parque Dom | São Paulo (Brazil) | 87.61% | 15.78% | 87.61% | 15.78% |
| Gaiashopping I - Centro Comercial, SA | Maia | 50.00% | 12.53% | 50.00% | 12.53% |
| Gaiashopping II - Centro Comercial, SA | Maia | 100.00% | 12.53% | 100.00% | 12.53% |
| Gli Orsi Shopping Centre 1, Srl | Milan (Italy) | 100.00% | 50.00% | 100.00% | 50.00% |
| Guimarãeshopping - Centro Comercial, SA | Maia | 100.00% | 25.05% | 100.00% | 25.05% |
| Harvey Dos Iberica, SL | Madrid (Spain) | 50.00% | 12.53% | 50.00% | 12.53% |
| Iberian Assets, SA | Madrid (Spain) | 49.78% | 12.47% | 49.78% | 12.47% |
| Inparsa - Gestão de Galeria Comerc., SA | Maia | 100.00% | 50.00% | 100.00% | 50.00% |
| Ioannina Development of Shopping Centres, SA | Athens(Greece) | 100.00% | 50.00% | 100.00% | 50.00% |
| La Farga - Shopping Centre, SL | Madrid (Spain) | 100.00% | 12.48% | 100.00% | 12.48% |
| Land Retail, BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | - | - |
| Larissa Development of Shopping Centres, SA | Athens(Greece) | 100.00% | 25.00% | 100.00% | 25.00% |
| LCC – Leiriashopping – Centro Comercial, SA | Maia | 100.00% | 23.75% | 100.00% | 23.75% |
| Le Terrazze – Shopping Centre 1, Srl | Milan (Italy) | 50.00% | 25.00% | 50.00% | 25.00% |
| Loop 5 - Shopping Centre Gmbh | Dusseldorf (Germany) |
50.00% | 25.00% | 50.00% | 25.00% |
| Loureshopping – Centro Comercial, SA | Maia | 50.00% | 11.88% | 50.00% | 11.88% |
| Luz del Tajo - Centro Comercial, SA | Madrid (Spain) | 100.00% | 25.05% | 100.00% | 25.05% |
| Luz del Tajo, BV | Amesterdam (The Netherlands) |
100.00% | 25.05% | 100.00% | 25.05% |
| Madeirashopping - Centro Comercial, SA | Funchal (Madeira) | 50.00% | 12.53% | 50.00% | 12.53% |
| Maiashopping - Centro Comercial, SA | Maia | 100.00% | 25.05% | 100.00% | 25.05% |
| Münster Arkaden, BV | Amesterdam (The | 100.00% | 25.05% | 100.00% | 25.05% |
| Norte Shopping Retail and Leisure Centre, BV | Amesterdam (The Netherlands) |
50.00% | 12.53% | 50.00% | 12.53% |
| Norteshopping - Centro Comercial, SA | Maia | 100.00% | 12.53% | 100.00% | 12.53% |
| Pantheon Plaza BV | Amesterdam (The Netherlands) |
50.00% | 25.00% | 50.00% | 25.00% |
| Paracentro - Gestão de Galerias Comerciais, SA | Maia | 100.00% | 50.00% | 100.00% | 50.00% |
| Park Avenue Developement of Shopping Centers, SA | Athens(Greece) | 100.00% | 25.00% | 100.00% | 25.00% |
| Parque Atlântico Shopping - Centro Comercial SA | Ponta Delgada (Azores) |
50.00% | 12.53% | 50.00% | 12.53% |
| Parque D. Pedro 1, BV Sarl | Luxembourg | 100.00% | 25.00% | 100.00% | 25.00% |
| Parque de Famalicão - Empreendimentos Imobiliários, SA | Maia | 100.00% | 50.00% | 100.00% | 50.00% |
| Parque Principado, SL | Madrid (Spain) | 50.00% | 12.53% | 50.00% | 12.53% |
| Pátio Boavista Shopping, Ltda | São Paulo (Brazil) | 100.00% | 16.66% | 100.00% | 16.66% |
| Shopping Center (FundII) Pedro Shopping |
Netherlands) |
| Pátio Goiânia Shopping, Ltda | São Paulo (Brazil) | 100.00% | 16.66% | 100.00% | 16.66% | |
|---|---|---|---|---|---|---|
| Pátio Londrina Empreendimentos e Participações, Ltda | São Paulo (Brazil) | 100.00% | 16.66% | 100.00% | 16.66% | |
| Pátio Penha Shopping, Ltda | São Paulo (Brazil) | 100.00% | 16.66% | 100.00% | 16.66% | |
| Pátio São Bernardo Shopping Ltda | São Paulo (Brazil) | 100.00% | 16.66% | 100.00% | 16.66% | |
| Pátio Sertório Shopping Ltda | São Paulo (Brazil) | 100.00% | 16.66% | 100.00% | 16.66% | |
| Pátio Uberlândia Shopping Ltda | São Paulo (Brazil) | 100.00% | 16.66% | 100.00% | 16.66% | |
| Plaza Eboli - Centro Comercial, SA | Madrid (Spain) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Plaza Eboli, BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Plaza Mayor Holding, SGPS, SA | Maia | 100.00% | 25.05% | 100.00% | 25.05% | |
| Plaza Mayor Parque de Ócio, BV | Amesterdam (The Netherlands) |
100.00% | 25.05% | 100.00% | 25.05% | |
| Plaza Mayor Parque de Ócio, SA | Madrid (Spain) | 100.00% | 25.05% | 100.00% | 25.05% | |
| Plaza Mayor Shopping, BV | Amesterdam (The Netherlands) |
100.00% | 25.05% | 100.00% | 25.05% | |
| Plaza Mayor Shopping, SA | Madrid (Spain) | 100.00% | 25.05% | 100.00% | 25.05% | |
| PORTCC – Portimãoshopping – Centro Comercial, SA | Maia | 50.00% | 11.88% | 50.00% | 11.88% | |
| 2) | Project 4, Srl | Milan (Italy) | 100.00% | 50.00% | 100.00% | 50.00% |
| Project SC 1, BV | Amesterdam (The Netherlands) |
50.00% | 25.00% | 50.00% | 25.00% | |
| Project SC 2, BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra 10 BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra 11, BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra 12, BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra 2, BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra 6, BV | Amesterdam (The Netherlands) |
50.00% | 25.00% | 50.00% | 25.00% | |
| Project Sierra 8 BV | Amesterdam (The Netherlands) |
100.00% | 25.05% | 100.00% | 25.05% | |
| Project Sierra Four SA | Bucharest (Romania) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra Germany 2 (two), Shopping Centre GmbH | Dusseldorf (Germany) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra Germany 3 (three), Shopping Centre, GmbH | Dusseldorf (Germany) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra Germany 4 (four), Shopping Centre, GmbH | Dusseldorf (Germany) |
100.00% | 50.00% | 100.00% | 50.00% | |
| 2) | Project Sierra Italy 2 - Development of Shopping Centres, Srl |
Milan (Italy) | 100.00% | 50.00% | 100.00% | 50.00% |
| Project Sierra Spain 1, BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra Spain 2 - Centro Comercial, SA | Madrid (Spain) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra Spain 2, BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra Spain 3, BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra Spain 7 - Centro Comercial, SA | Madrid (Spain) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra Two Srl | Bucharest (Romania) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Rio Sul – Centro Comercial, SA | Lisbon | 50.00% | 11.88% | 50.00% | 11.88% | |
| River Plaza BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% |
| River Plaza Mall, Srl | Bucharest (Romania) |
100.00% | 50.00% | 100.00% | 50.00% | |
|---|---|---|---|---|---|---|
| 3) | Parklake Shopping, Srl | Bucharest (Romania) |
50.00% | 25.00% | 50.00% | 25.00% |
| S.C. Microcom Doi Srl | Bucharest (Romania) |
100.00% | 50.00% | 100.00% | 50.00% | |
| SC Aegean, BV | Amesterdam (The Netherlands) |
50.00% | 25.00% | 50.00% | 25.00% | |
| SC Mediterranean Cosmos, BV | Amesterdam (The Netherlands) |
50.00% | 12.53% | 50.00% | 12.53% | |
| Serra Shopping – Centro Comercial, SA | Covilhã | 50.00% | 11.88% | 50.00% | 11.88% | |
| Shopping Centre Colombo Holding, BV | Amesterdam (The Netherlands) |
50.00% | 12.53% | 50.00% | 12.53% | |
| Shopping Centre Parque Principado, BV | Amesterdam (The Netherlands) |
100.00% | 25.05% | 100.00% | 25.05% | |
| Sierra Air Retail BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Brazil 1, BV | Amesterdam (The Netherlands) |
100.00% | 25.00% | 100.00% | 25.00% | |
| Sierra Central, S.A.S. | Santiago de Cali(Colombia) |
50.00% | 25.00% | 50.00% | 25.00% | |
| Sierra Cevital Shopping Center, Spa | Argelia | 49.00% | 24.50% | 49.00% | 24.50% | |
| Sierra Corporate Services Holland, BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Development of Shopping Centres Greece, SA | Athens(Greece) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Developments Holding, BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Developments, SGPS, SA | Maia | 100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Enplanta, Ltda | São Paulo (Brazil) | 100.00% | 16.66% | 100.00% | 16.66% | |
| Sierra European Retail Real Estate Assets Holdings, BV | Amesterdam (The Netherlands) |
50.10% | 25.05% | 50.10% | 25.05% | |
| Sierra Germany GmbH | Dusseldorf (Germany) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra GP, Limited | Guernesey (U.K.) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Investimentos Brasil Ltda | São Paulo (Brazil) | 100.00% | 16.66% | 100.00% | 16.66% | |
| Sierra Investments (Holland) 1, BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Investments (Holland) 2, BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Investments Holding, BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Investments SGPS, SA | Maia | 100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Italy Holding, BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Italy, Srl | Milan (Italy) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Management, SGPS, SA | Maia | 100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Portugal, SA | Lisbon | 100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Property Management Greece, SA | Athens(Greece) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Romania Shopping Centers Services, SRL | Bucharest (Romania) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Solingen Holding GmbH | Dusseldorf (Germany) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Spain – Shopping Centers Services, SL | Madrid (Spain) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Sierra Spain 2 Services, SA | Madrid (Spain) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Solingen Shopping Center GmbH | Dusseldorf (Germany) |
50.00% | 25.00% | 50.00% | 25.00% | |
| Sonae Sierra Brasil, SA | São Paulo (Brazil) | 66.65% | 16.66% | 66.65% | 16.66% |
| Sonae Sierra Brazil, BV Sarl | Luxembourg | 50.00% | 25.00% | 50.00% | 25.00% | |
|---|---|---|---|---|---|---|
| Sonae Sierra, SGPS, SA | Maia | 50.00% | 50.00% | 50.00% | 50.00% | |
| SPF - Sierra Portugal | Luxembourg | 100.00% | 50.00% | 100.00% | 50.00% | |
| SPF - Sierra Portugal Real Estate, Sarl | Luxembourg | 47.50% | 23.75% | 47.50% | 23.75% | |
| Torre Ocidente - Imobiliária, SA | Maia | 50.00% | 12.50% | 50.00% | 12.50% | |
| Unishopping Administradora, Ltda | São Paulo (Brazil) | 100.00% | 16.66% | 100.00% | 16.66% | |
| Unishopping Consultoria Imobiliária, Ltda | São Paulo (Brazil) | 99.98% | 16.66% | 99.98% | 16.66% | |
| Valecenter, Srl | Milan (Italy) | 100.00% | 25.05% | 100.00% | 25.05% | |
| Via Catarina - Centro Comercial, SA | Maia | 50.00% | 12.53% | 50.00% | 12.53% | |
| Vuelta Omega, S.L. | Madrid (Spain) | 100.00% | 12.53% | 100.00% | 12.53% | |
| Weiterstadt Shopping BV | Amesterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Zubiarte Inversiones Inmobiliarias, SA | Madrid (Spain) | 49.83% | 12.48% | 49.83% | 12.48% | |
| Telecommunications | ||||||
| Infosystems – Sociedade de Sistemas de Informação, S.A. | Luanda (Angola) | 50.00% | 27.33% | 50.00% | 27.28% | |
| SIRS – Sociedade Independente de Radiodifusão Sonora, SA |
Porto | 45.00% | 24.59% | 45.00% | 24.56% | |
| SSI Angola, S.A. | Luanda (Angola) | 100.00% | 27.33% | 100.00% | 27.28% | |
| Unipress - Centro Gráfico, Lda | Vila Nova de Gaia | 50.00% | 27.33% | 50.00% | 27.28% | |
| ZOPT, SGPS, SA | Porto | 50.00% | 27.33% | 50.00% | 50.00% | |
| Investment Management | ||||||
| Equador & Mendes - Agência de Viagens e Turismo, Lda | Lisbon | 50.00% | 37.50% | 50.00% | 37.50% | |
| 4) | Marcas do Mundo - Viagens e Turismo, Sociedade Unipessoal, Lda |
Lisbon | 50.00% | 50.00% | 50.00% | 50.00% |
| Movimentos Viagens - Viagens e Turismo, Sociedade Unipessoal, Lda |
Lisbon | 50.00% | 50.00% | 50.00% | 50.00% | |
| Nova Equador Internacional, Agência de Viagens e Turismo, Lda |
Lisbon | 50.00% | 50.00% | 50.00% | 50.00% | |
| Nova Equador P.C.O. e Eventos, Sociedade Unipessoal, Lda | Lisbon | 50.00% | 50.00% | 50.00% | 50.00% | |
| Raso SGPS, SA | Lisbon | 50.00% | 50.00% | 50.00% | 50.00% | |
| Raso - Viagens e Turismo, SA | Lisbon | 50.00% | 50.00% | 50.00% | 50.00% | |
| Viagens y Turismo de Geotur España, S.L. | Madrid (Spain) | 50.00% | 50.00% | 50.00% | 50.00% | |
| Percentage of capital held | ||||||
|---|---|---|---|---|---|---|
| 30 June 2013 | 31 December 2012 | |||||
| Company | Head Office | Direct | Total | Direct | Total | |
| Retail | ||||||
| Sempre a Postos - Produtos Alimentares e Utilidades, Lda | Lisbon | 25.00% | 25.00% | 25.00% | 25.00% | |
| Mundo Vip - Operadores Turísticos, SA | Lisbon | 33.34% | 33.34% | 33.34% | 33.34% |
Jointly controlled companies and associated companies were included in the consolidated financial statements by the equity method.
The value of investments in jointly controlled entities and associated companies can be analysed as follows:
| COMPANY | 30 June 2013 | 31 December 2012 |
|---|---|---|
| Shopping Centres Sonae Sierra SGPS, SA (consolidated) |
438,501,072 | 448,355,598 |
| Telecommunications Unipress - Centro Gráfico, Lda Infosystems – Sociedade de Sistemas de Informação, S.A. SIRS - Sociedade Independente de Radiodifusão Sonora, SA SSI Angola, S.A. ZOPT, SGPS, S.A. |
749,246 195,924 - - 25,000 |
453,620 1,003 - - 25,000 |
| Investment Management Raso SGPS, SA (consolidated) |
6,165,707 | 6,713,236 |
| Investments in joint ventures | 445,636,949 | 455,548,457 |
| Retail Sempre a Postos - Produtos Alimentares e Utilidades, Lda Mundo Vip - Operadores Turísticos, SA |
758,419 - |
897,831 - |
| Investment in associated | 758,419 | 897,831 |
| Total | 446,395,368 | 456,446,288 |
The aggregated values of main financial indicators of jointly controlled entities and associated companies are as follows:
| Assets | Liabilities | |||
|---|---|---|---|---|
| 30 June 2013 | 31 December 2012 | 30 June 2013 | 31 December 2012 | |
| Retail | 11,301,200 | 12,966,266 | 10,852,528 | 11,959,946 |
| Shopping Centres | 3,612,028,304 | 3,608,333,536 | 2,288,619,221 | 2,235,848,486 |
| Telecommunications | 5,563,405 | 6,162,864 | 4,648,892 | 5,089,640 |
| Investment Management | 70,029,123 | 65,247,647 | 41,276,823 | 35,392,945 |
| Total | 3,698,922,032 | 3,692,710,313 | 2,345,397,464 | 2,288,291,017 |
| Income | Expenses | |||
| 30 June 2013 | 30 June 2012 | 30 June 2013 | 30 June 2012 | |
| Retail | 21,895,255 | 33,269,166 | 22,445,779 | 34,614,580 |
| Shopping Centres | 125,769,944 | 91,487,120 | 138,086,133 | 97,523,018 |
Telecommunications 2,117,010 2,082,925 1,987,982 1,836,746 Investment Management 21,036,584 169,764,798 22,138,986 167,988,408 Total 170,818,793 296,604,009 184,658,880 301,962,752
During the periods ended as at 30 June 2013 and 2012 movements in Investments in jointly controlled entities and associated companies are made up as follows:
| 30 June 2013 | 30 June 2012 | |||||
|---|---|---|---|---|---|---|
| Proportion on equity |
Goodwill | Total investment |
Proportion on equity |
Goodwill | Total investment |
|
| Investments | ||||||
| Balance as at 1 January | 379,191,284 | 77,255,004 | 456,446,288 | 358,778,934 | 175,355,155 | 534,134,089 |
| Equity method | ||||||
| Share of result in jointly controlled entities and associated companies |
(2,619,889) | - | (2,619,889) | 1,996,845 | - | 1,996,845 |
| Distributed dividends | (158,202) | - | (158,202) | (10,567,050) | - | (10,567,050) |
| Effect in equity capital and non-controlling interests | (7,272,829) | - | (7,272,829) | (24,353,444) | 2,018,085 | (22,335,359) |
| 369,140,364 | 77,255,004 | 446,395,368 | 325,855,285 | 177,373,240 | 503,228,525 |
The effect on equity is mainly the result of currency translation figures of companies with a functional currencies different form euro.
Group companies, jointly controlled companies and associated companies excluded from consolidation and other non-current investments, their head offices, percentage of share capital held and book value as at 30 June 2013 and 31 December 2012 are as follows:
| Percentage of capital held | |||||||
|---|---|---|---|---|---|---|---|
| 30 June 2013 | 31 December 2012 | Book value | |||||
| COMPANY | Head Office | Direct | Total | Direct | Total | 30 June 2013 | 31 December 2012 |
| Retail | |||||||
| Dispar - Distrib. de Participações, SGPS, SA | Lisbon | 14.28% | 14.28% | 14.28% | 14.28% | 9,976 | 9,976 |
| Insco - Insular de Hipermerc., SA | Ponta Delgada | 10.00% | 10.00% | 10.00% | 10.00% | 748,197 | 748,197 |
| Telecommunications | |||||||
| Lusa - Agên. de Notícias de Portugal, SA | Lisbon | 1.38% | 0.75% | 1.38% | 0.75% | 197,344 | 197,344 |
| Investment Management | |||||||
| Cooper Gay Swett & Crawford Ltd | London | 9.72% | 4.86% | 9.72% | 4.86% | 14,280,904 | 22,854,831 |
| Other investments | 16,104,339 | 36,067,375 | |||||
| Total (Note 10) | 31,340,760 | 59,877,723 |
As at 30 June 2013 the caption "Other investments" includes 12,512,674 euro (33,716,476 euro at 31 December 2012) related to deposited amounts on an Escrow Account which are invested in investments funds with superior rating and guarantee contractual liabilities assumed by Sonae Investimentos which may arise from the sale of Sonae Distribuição Brasil, S.A. and for which provisions were recorded in the applicable situations (Note 22).
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. 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.
Financial investment in Cooper Gay Sweet & Crawford, Ltd was remeasured to fair value as at 30 June 2013. The valuation of this investment is based on the assumptions considered for valuation purposes of the transaction occurred in 2012, based on EBITDA multiples supported by market multiples for listed companies operating in the insurance brokerage sector and using the relevant financial data of the company as at 30 June 2013.
During the period this investment has decreased in the amount of 8,573,927 euro (Note 10) which was recorded in equity under the caption "Fair value reserve".
During the six months period ended at 30 June 2013 and 2012, movements in tangible assets as well as depreciation and accumulated impairment losses, are made up as follows:
| Tangible assets | |||||
|---|---|---|---|---|---|
| Tangible | Total | ||||
| Land and | Plant and | Assets | Tangible | ||
| Buildings | Machinery | Others | in progress | Assets | |
| Gross assets: | |||||
| Opening balance as at 1 January 2013 | 1,944,250,596 | 2,269,285,934 | 392,604,946 | 52,690,950 | 4,658,832,426 |
| Investment | 970,971 | 2,726,451 | 8,598,777 | 56,146,618 | 68,442,817 |
| Disposals | (565,186) | (17,119,744) | (5,685,478) | (1,741,672) | (25,112,080) |
| Exchange rate effect | (25,543) | (109,616) | (290,191) | (5,978) | (431,328) |
| Transfers | 6,451,869 | 55,540,472 | 2,765,841 | (66,708,744) | (1,950,562) |
| Closing balance as at 30 June 2013 | 1,951,082,707 | 2,310,323,497 | 397,993,895 | 40,381,174 | 4,699,781,273 |
| Accumulated depreciation | |||||
| and impairment losses | |||||
| Opening balance as at 1 January 2013 | 448,370,593 | 1,274,180,207 | 333,171,848 | - | 2,055,722,648 |
| Depreciation and impairment losses of the period | 17,174,866 | 87,356,209 | 16,649,097 | - | 121,180,172 |
| Disposals | (176,999) | (15,921,341) | (5,561,963) | - | (21,660,303) |
| Exchange rate effect | (10,206) | (68,891) | (182,212) | - | (261,309) |
| Transfers | (168,960) | (3,350,621) | (936,536) | - | (4,456,117) |
| Closing balance as at 30 June 2013 | 465,189,294 | 1,342,195,563 | 343,140,234 | - | 2,150,525,091 |
| Carrying amount as at 30 June 2013 | 1,485,893,413 | 968,127,934 | 54,853,661 | 40,381,174 | 2,549,256,182 |
| Tangible assets | |||||
| Tangible | Total | ||||
| Land and | Plant and | Assets | Tangible | ||
| Buildings | Machinery | Others | in progress | Assets | |
| Gross assets: | |||||
| Opening balance as at 1 January 2012 | 1,943,600,538 | 2,189,684,537 | 383,352,333 | 64,547,668 | 4,581,185,076 |
| Investment | 1,862,325 | 4,035,630 | 7,809,866 | 67,241,921 | 80,949,742 |
| Acquisitions of subsidiaries | - | - | 1,250,155 | - | 1,250,155 |
| Disposals | (124,546) | (51,376,636) | (3,391,230) | (525,243) | (55,417,655) |
| Exchange rate effect | (4,230) | (102,791) | (195,623) | (14,606) | (317,250) |
| Transfers | 4,182,907 | 59,926,390 | 5,516,578 | (78,794,604) | (9,168,729) |
| Closing balance as at 30 June 2012 | 1,949,516,994 | 2,202,167,130 | 394,342,079 | 52,455,136 | 4,598,481,339 |
| Accumulated depreciation | |||||
| and impairment losses | |||||
| Opening balance as at 1 January 2012 | 414,752,961 | 1,178,263,851 | 315,761,368 | - | 1,908,778,180 |
| Depreciation and impairment losses of the period | 17,326,488 | 81,276,007 | 17,991,261 | - | 116,593,756 |
| Acquisitions of subsidiaries | - | - | 635,594 | - | 635,594 |
| Disposals | (100,449) | (39,925,462) | (3,134,599) | - | (43,160,510) |
| Exchange rate effect | (5,979) | (63,214) | (135,431) | - | (204,624) |
| Transfers | (2,536) | (317,386) | (138,521) | - | (458,443) |
| Closing balance as at 30 June 2012 | 431,970,485 | 1,219,233,796 | 330,979,672 | - | 1,982,183,953 |
The increases that occurred during the periods ended at 30 June 2013 and 2012 included, approximately, 19.6 million euro (38.3 million euro in 30 June 2012) relating to assets associated with the UMTS operation (Universal Mobile Telecommunications Service), HSDPA (Kangaroo Express), GSM (Global Standard for Mobile Communications), GPRS (General Packet Radio Service), FTTH (Fibre-to-the-Home) and LTE (Long Term Evolution), some of which are associated with on-going projects, so it remains registered in "Tangible assets in progress".
Carrying amount as at 30 June 2012 1,517,546,509 982,933,334 63,362,407 52,455,136 2,616,297,386
At 30 June 2012, disposals include the sale of a set of assets related with 2G, 3G and Micro-Wave network. These disposals did not generate significant capital gains.
| 30 June 2013 | 30 June 2012 | |
|---|---|---|
| Refurbishment and expansion of stores in the retail businesses located in Portugal | 18,836,583 | 17,438,300 |
| Refurbishment and expansion of stores in the retail businesses located in Spain | 621,332 | 1,652,980 |
| Projects of "Continente" stores for which advance payments were made | 8,304,617 | 8,734,617 |
| Deployment of fixed and mobile network | 8,649,784 | 19,680,373 |
| Others | 3,968,858 | 4,948,866 |
| 40,381,174 | 52,455,136 |
During the six month period ended at 30 June 2013 and 2012, movements in intangible assets as well as depreciation and accumulated impairment losses, are made up as follows:
| Intangible assets | ||||
|---|---|---|---|---|
| Patents and | Intangible | Total | ||
| other similar | assets | Intangible | ||
| rights | Others | in progress | Assets | |
| Gross assets: | ||||
| Opening balance as at 1 January 2013 | 574,470,896 | 548,119,686 | 44,117,440 | 1,166,708,022 |
| Investment | 11,369,477 | 549,169 | 20,284,984 | 32,203,630 |
| Disposals | (434) | (173,256) | (251,407) | (425,097) |
| Exchange rate effect | (42,110) | (2,214,142) | (4) | (2,256,256) |
| Transfers | 243,216 | 9,221,939 | (11,679,157) | (2,214,002) |
| Closing balance as at 30 June 2013 | 586,041,045 | 555,503,396 | 52,471,856 | 1,194,016,297 |
| Accumulated depreciation | ||||
| and impairment losses | ||||
| Opening balance as at 1 January 2013 | 205,977,682 | 398,275,118 | - | 604,252,800 |
| Depreciation and impairment losses of the period | 21,915,900 | 20,058,503 | - | 41,974,403 |
| Disposals | (434) | (171,029) | - | (171,463) |
| Exchange rate effect | (10,622) | (862,949) | - | (873,571) |
| Transfers | (36,181) | (1,163,540) | - | (1,199,721) |
| Closing balance as at 30 June 2013 | 227,846,345 | 416,136,103 | - | 643,982,448 |
| Carrying amount as at 30 June 2013 | 358,194,700 | 139,367,293 | 52,471,856 | 550,033,849 |
| Intangible assets | ||||
|---|---|---|---|---|
| Patents and | Intangible | Total | ||
| other similar | assets | Intangible | ||
| rights | Others | in progress | Assets | |
| Gross assets: | ||||
| Opening balance as at 1 January 2012 | 461,394,359 | 512,244,173 | 134,955,822 | 1,108,594,354 |
| Investment | 13,453,140 | 652,436 | 15,715,714 | 29,821,290 |
| Disposals | (12,354,264) | (1,132,022) | (367,119) | (13,853,405) |
| Exchange rate effect | 17,670 | (2,362,041) | 151 | (2,344,220) |
| Transfers | 78,749,634 | 24,209,579 | (96,326,166) | 6,633,047 |
| Closing balance as at 30 June 2012 | 541,260,539 | 533,612,125 | 53,978,402 | 1,128,851,066 |
| Accumulated depreciation | ||||
| and impairment losses | ||||
| Opening balance as at 1 January 2012 | 171,505,301 | 357,307,264 | - | 528,812,565 |
| Depreciation and impairment losses of the period | 22,888,118 | 22,245,741 | - | 45,133,859 |
| Disposals | - | - | 463,419 | 463,419 |
| Disposals | (12,349,028) | (1,113,276) | - | (13,462,304) |
| Exchange rate effect | 2,534 | (715,215) | - | (712,681) |
| Transfers | 33,615 | (60,104) | - | (26,489) |
| Closing balance as at 30 June 2012 | 182,080,540 | 377,664,410 | 463,419 | 560,208,369 |
| Carrying amount as at 30 June 2012 | 359,179,999 | 155,947,715 | 53,514,983 | 568,642,697 |
Under the agreed terms resulting from the grant of the UMTS License, Optimus – Comunicações, S.A., committed to contribute to the promotion and development of an 'Information Society' in Portugal. The total amount of the obligations assumed arose to 274 million euro which will have to be realised until the end of 2015.
In accordance with the Agreement established on 5 June 2007 with the Ministry of Public Works, Transportation and Communications (MOPTC), part of these commitments, up to 159 million euro, would be realised through own projects eligible as contributions to the 'Information Society' which will be incurred under the normal course of Optimus – Comunicações, S.A.'s business (investments in network and technology, if not directly related with the accomplishment of other obligations inherent to the attibution of the UMTS License, and activities of research, development and promotion of services, contents and applications). These own projects must be recognised by the MOPTC and by entities created specifically for this purpose. At 30 June 2013, the total amount was already incurred and validated by the above referred entities, so, at this date, there are no additional responsibilities related to these commitments. These charges were recorded in the attached financial statements at the moment the projects were carried out and the estimated costs became known.
The remaining commitments, up to 116 million euro, has been realised, as agreed between Optimus – Comunicações S.A. and MOPTC, through contributions to the "Iniciativas E" project (modem offers, discounts on tariffs, cash contributions, among others, assigned to the widespread use of broadband internet for students and teachers). These contributions are made through the "Fund for the Information Society", now known as the "Fundação para as Comunicações Móveis" (Foundation for Mobile Communications), established by the three mobile operators with businesses in Portugal. All responsibility is recognised as an additional cost of UMTS license, against an entry in the captions "Other non-current liabilities" and "Other current liabilities". Thus, at 30 June 2013, all the responsibilities with such commitments are fully recorded in the attached consolidated financial statements.
Intangible assets as at 30 June 2013, include an amount of approximately 110 million euro, corresponding to the current value of future payments related with the acquisition of rights of use for frequency (spectrum) bands of 800 MHz, 1800 MHz and 2600 MHz, which will be used to develop 4th generation services (LTE - Long Term Evolution). The payable amount totals 113 million euro. In January 2012 an amount of 83 million euro and in January 2013 an amount of 6 million euro were already paid. The remaining amount can be paid in four annual instalments of 6 million euro, having the company, at each annual payment, the option to anticipate the payment of the amount in debt. During the year ended 31 December 2012, considering the availability of LTE (Long Term Evolution) technology (although subject to restrictions in some areas of the country) and the subsequent launching the commercial operation, a fraction of the present value of future payments related to the acquisition of rights of use for 4th generation frequencies services was transferred from work in progress (92.9 million euro) and the amortization was started, for an estimated period until 2041.
At 30 June 2013 and 2012, the Group kept recorded under the heading 'Intangible assets – brands and contents' the amounts of 166,347,297 euro and 175,527,543 euro, respectively, that correspond to the investments net of depreciations made in the development of the UMTS network, including: (i) 52,505,042 euro (2012: 55,505,330 euro) related to the license; (ii) 17,573,859 euro (2012: 18,546,366 euro) related to the agreement signed in 2002 between Oni Way and the other three mobile telecommunication operators with activity in Portugal; (iii) 5,338,249 euro (2012: 5,696,149 euro) related to a contribution to the 'Fundação para as Comunicações Móveis', established in 2007, under an agreement entered with 'MOPCT' and the three mobile telecommunication operators in Portugal; and (iv) 86,424,087 euro (2012: 91,037,292 euro) related with the programme 'Initiatives E', these last two associated to the commitments assumed by the Group in relation to the 'Information Society'.
The caption 'Brands and patents and other rights' includes also an amount of about 9.6 million euro (2012: 16.0 million euro) that corresponds to the costs incurred for customers' loyalty contracts, from the subsidiary Optimus.
Additionally, this heading also includes the fair value attributed to a group of brands with indefinite useful lives, among which the "Continente" brand, 75,000,000 euro (the same amount as at 2012).
During the six months period ended at 30 June 2013 and 2012 movements in goodwill, as well as in corresponding impairment losses, were made up as follows:
| 30 June 2013 | 30 June 2012 | |
|---|---|---|
| Gross value | ||
| Opening balance | 664,502,705 | 664,766,628 |
| Acquisitions of subsidiaries | - | 8,494,057 |
| Increases | 348,808 | - |
| Transfers | - | (123,736) |
| Exchange rate effect | (1,881,119) | (2,276,354) |
| Closing balance | 662,970,394 | 670,860,595 |
| Accumulated impairment losses | ||
| Opening balance | 6,274,655 | 4,953,135 |
| Increases | - | - |
| Closing balance | 6,274,655 | 4,953,135 |
| Carrying amount | 656,695,739 | 665,907,460 |
During the six months period ended 30 June 2013 and 2012 movements in other investments were made up as follows:
| 30 June 2013 | 30 June 2012 | |||
|---|---|---|---|---|
| Non-current | Current | Non-current | Current | |
| Investments in group companies, jointly controlled companies | ||||
| or associated companies excluded from consolidation | ||||
| Opening balance | 164,090 | - | 164,090 | - |
| Transfers | - | - | - | - |
| Closing balance as at 30 June | 164,090 | - | 164,090 | - |
| Accumulated impairment losses | - | - | - | - |
| 164,090 | - | 164,090 | - | |
| Other investments: | ||||
| Fair value (net of impairment losses) as at 1 January | 59,713,633 | 881,581 | 40,776,747 | 3,064,149 |
| Acquisitions in the period | 1,651,791 | 23,093 | 600,000 | 115,254 |
| Disposals in the period | (21,614,827) | (864,405) | (4,499,897) | (1,404,570) |
| Increase/(Decrease) in fair value (Note 6) | (8,573,927) | - | 1,048 | - |
| Fair value (net of impairment losses) as at 30 June | 31,176,670 | 40,269 | 36,877,898 | 1,774,833 |
| Other Investments (Note 6) | 31,340,760 | 40,269 | 37,041,988 | 1,774,833 |
| Derivative financial instruments (Note 18) | ||||
| Fair value as at 1 January | - | 30,341 | - | 2,797,069 |
| Increase/(Decrease) in fair value | - | 307,301 | - | (1,290,162) |
| Fair value as at 30 June | - | 337,642 | - | 1,506,907 |
| 31,340,760 | 377,911 | 37,041,988 | 3,281,740 |
The amount of decrease in fair value in the caption "Other non-current investments" is related to the measurement at fair value of the investment in Cooper Gay Sweet & Crawford (Note 6).
The financial investments in group companies, jointly controlled companies or associated companies excluded from consolidation are recorded at the acquisition cost net of impairment losses. It is Sonae understanding that no reliable fair value estimate could be made as there is no market data available for these investments. The heading of "Other non-current investments" includes 3,142,027 euro (3,157,105 euro as at 30 June 2012) of investments recorded at the cost net of impairment losses for the same reasons.
The investments available for sale are net of impairment losses (Note 22) amounting to 86,212 euro (92,350 euro as at 30 June 2012).
Under the caption other non-current financial investments it is recorded an amount of 12,512,674 euro related to deposited amounts on an Escrow Account (Note 6 and 22).
| 30 June 2013 | 31 December 2012 | |||||
|---|---|---|---|---|---|---|
| Gross Value | Accumulated impairment losses (Note 22) |
Carrying Amount |
Gross Value | Accumulated impairment losses (Note 22) |
Carrying Amount |
|
| Loans granted to related parties | 1,663,014 | (1,000,000) | 663,014 | 10,001,942 | (1,000,000) | 9,001,942 |
| Trade accounts receivable and other debtors | ||||||
| Legal deposits | 917,254 | - | 917,254 | 973,963 | - | 973,963 |
| Recognition of an amount receivable from Carrefour | 8,857,945 | - | 8,857,945 | 9,468,476 | - | 9,468,476 |
| Cautions | 5,758,017 | - | 5,758,017 | 5,919,711 | - | 5,919,711 |
| Others | 465,656 | - | 465,656 | 1,948,869 | - | 1,948,869 |
| 15,998,872 | - | 15,998,872 | 18,311,019 | - | 18,311,019 | |
| Reinsurer´s share of technical provisions | 21,628,444 | - | 21,628,444 | 22,126,693 | - | 22,126,693 |
| Other non-current assets | 324,701 | - | 324,701 | 91,661 | - | 91,661 |
| 39,615,031 | (1,000,000) | 38,615,031 | 50,531,315 | (1,000,000) | 49,531,315 |
As a result of the agreements signed in 2005 by the former subsidiary - Sonae Distribuição Brazil, SA (sold to Wal-Mart in 2005) with Carrefour Comércio e Indústria Ltda, Sonae assumed responsibility to compensate Carrefour for the expenses that would arise from the 10 stores licensing process, in the Brazilian state of São Paulo, that were sold to that entity. During 2010, Carrefour triggered a bank warranty "on first demand" amounting to 25,340,145.80 Brazilian real (approximately 9,9 million euro) for alleged expenses incurred with the mentioned stores and that, allegedly, arose from the need to remedy deficiencies cited by competent authorities for the licensing process. However no evidence of those expenses were presented to Sonae, or proof of the necessity of carrying out such costs for the licensing process as established on the mentioned agreements.
It is the understanding of the Board of Directors and the Group attorneys that the amount paid will be recovered. The company already established legal proceedings against Carrefour Comércio e Indústria, Ltda. to recover the above mentioned amount. It's the Board of Directors and the Group attorneys understanding that the above mentioned amount is recoverable, since Carrefour has never proved the existence of the costs that it claims and which validate the usage of the above mentioned warranty, or through the warranty expiration date (according with Brazilian law).
According to Group attorneys, the amount improperly received by Carrefour for which a reimbursement will be requested (25,340,145.80 Brazilian real), will earn interests at the SELIC rate, and it is expected that the legal process will last up to 7 years.
| 30 June 2013 | 31 December 2012 | |
|---|---|---|
| Trade accounts receivable | 259,378,676 | 256,547,648 |
| Taxes recoverable | 62,704,869 | 74,942,868 |
| Granted loans to related companies | 7,107,611 | 7,947,797 |
| Other debtors | ||
| Trade creditors - debtor balances | 31,441,516 | 30,250,465 |
| Disposal of financial investments | - | 20,535,907 |
| Special regime for payment of tax and social security debts | 12,047,569 | 12,047,569 |
| TRS related to own shares (Note 15) | - | 12,693,574 |
| "Iniciativas E" program | 10,666,232 | 10,918,467 |
| Dividends to be received of jointly controlled companies | 10,567,050 | 10,567,050 |
| Reinsurance operations | 13,080,220 | 6,638,468 |
| Vouchers and gift cards | 1,500,237 | 2,231,940 |
| Advances to agents | 1,926,757 | 1,479,606 |
| Advances to suppliers | 5,420,709 | 1,406,353 |
| VAT recoverable on real estate assets | 1,144,730 | 1,143,779 |
| Accounts receivable from the disposal of fixed assets | 695,048 | 914,767 |
| Exchange of equipment | - | 805,280 |
| Other current assets | 29,617,225 | 14,072,095 |
| 118,107,293 | 125,705,320 | |
| Other current assets | ||
| Invoices to be issued | 58,606,895 | 54,632,025 |
| Commercial discounts | 47,701,569 | 30,687,590 |
| Prepayments of external supplies and services | 26,189,504 | 24,864,876 |
| Prepayments - Rents | 6,490,921 | 6,459,176 |
| Commissions to be received | 1,703,292 | 1,926,548 |
| Insurance indemnities | 2,434,807 | 7,423,141 |
| Other current assets | 10,958,499 | 13,917,189 |
| 154,085,486 | 139,910,545 | |
| Accumulated impairment losses in receivables accounts (Note 22) | (91,349,814) | (101,205,188) |
| 510,034,121 | 503,848,990 |
Deferred tax assets and liabilities as at 30 June 2013 and 31 December 2012 can be detailed as follows, split between the different types of temporary differences:
| Deferred tax assets | Deferred tax liabilities | |||
|---|---|---|---|---|
| 30 June 2013 | 31 December 2012 | 30 June 2013 | 31 December 2012 | |
| Difference between fair value and acquisition cost | 3,914,608 | 3,914,608 | 37,515,160 | 38,686,766 |
| Amortisation and depreciation | 6,516,075 | 6,690,907 | 69,555,805 | 68,360,997 |
| Provisions and impairment losses not accepted for tax purposes | 47,794,441 | 50,059,893 | - | 89,711 |
| Write off of tangible and intangible assets | 31,197,146 | 34,731,470 | - | - |
| Write off of deferred costs | 9,888,523 | 13,516,992 | 909,700 | 1,159,359 |
| Valuation of hedging derivatives | 125,880 | 107,198 | 130,922 | 48,946 |
| Temporary differences arising from the securitization of receivable operation | 1,610,000 | 3,220,000 | - | - |
| Amortisation of goodwill for tax purposes | - | - | 24,430,057 | 23,732,055 |
| Deferred costs related with loyalty contracts | - | - | 355,849 | 995,025 |
| Revaluation of tangible assets | - | - | 1,656,443 | 1,737,802 |
| Tax losses carried forward | 111,413,350 | 100,082,810 | - | - |
| Reinvested capital gains/(losses) | - | - | 935,250 | 1,000,609 |
| Tax benefits | 11,590,443 | 9,709,216 | - | - |
| Others | 3,071,100 | 2,685,397 | 3,795,214 | 1,132,330 |
| 227,121,566 | 224,718,491 | 139,284,400 | 136,943,600 |
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 2013 and 31 December 2012, and using exchange rates effective at that time, tax losses carried forward can be summarised as follows:
| 30 June 2013 | 31 December 2012 | |||||
|---|---|---|---|---|---|---|
| Tax losses carried forward |
Deferred tax assets |
Time limit | Tax losses carried forward |
Deferred tax assets |
Time limit | |
| With limited time use | ||||||
| Generated in 2007 | 1,223,112 | 305,778 | 2013 | 1,223,112 | 305,778 | 2013 |
| Generated in 2008 | 1,338,977 | 334,743 | 2014 | 1,399,902 | 349,975 | 2014 |
| Generated in 2009 | 22,657,922 | 5,664,480 | 2015 | 22,658,706 | 5,664,676 | 2015 |
| Generated in 2010 | 99,670 | 24,918 | 2014 | 99,670 | 24,918 | 2014 |
| Generated in 2011 | 1,214,040 | 303,511 | 2015 | 1,214,539 | 303,635 | 2015 |
| Generated in 2012 | 87,055 | 21,764 | 2017 | 87,055 | 21,764 | 2017 |
| Generated in 2013 | 36,817,082 | 9,204,271 | 2018 | - | - | |
| 63,437,858 | 15,859,465 | 26,682,984 | 6,670,746 | |||
| Without limited time use | 1,076,048 | 134,506 | 1,076,048 | 134,506 | ||
| With a time limit different from the above mentioned |
317,813,357 | 95,419,379 | 310,915,439 | 93,277,558 | ||
| 318,889,405 | 95,553,885 | 311,991,487 | 93,412,064 | |||
| 382,327,263 | 111,413,350 | 338,674,471 | 100,082,810 |
As at 30 June 2013 and 31 December 2012, 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.
As at 30 June 2013 there was tax losses carried forward, for which no deferred tax assets were recognized due to uncertainties of their future use. These may be summarised as follows:
| 30 June 2013 | 31 December 2012 | |||||
|---|---|---|---|---|---|---|
| Tax losses carried forward |
Deferred tax credit |
Time limit | Tax losses carried forward |
Deferred tax credit |
Time limit | |
| With limited time use | ||||||
| Generated in 2007 | 51,883,264 | 12,970,817 | 2013 | 55,856,584 | 13,964,147 | 2013 |
| Generated in 2008 | 9,343,956 | 2,335,989 | 2014 | 9,842,086 | 2,460,522 | 2014 |
| Generated in 2009 | 11,342,069 | 2,835,516 | 2015 | 18,025,218 | 4,506,304 | 2015 |
| Generated in 2010 | 14,258,073 | 3,564,518 | 2014 | 15,161,998 | 3,790,499 | 2014 |
| Generated in 2011 | 7,520,471 | 1,880,118 | 2015 | 7,520,471 | 1,880,118 | 2015 |
| Generated in 2012 | 11,599,478 | 2,899,870 | 2017 | 11,693,227 | 2,923,307 | 2017 |
| Generated in 2013 | 4,664,752 | 1,166,187 | 2018 | - | - | |
| 110,612,063 | 27,653,015 | 118,099,584 | 29,524,897 | |||
| Without limited time use | 29,129,975 | 7,594,809 | 36,048,907 | 9,941,860 | ||
| With a time limit different from the above mentioned |
142,353,693 | 35,294,159 | 168,461,162 | 43,067,009 | ||
| 171,483,668 | 42,888,968 | 204,510,069 | 53,008,869 | |||
| 282,095,731 | 70,541,983 | 322,609,653 | 82,533,766 |
As at 30 June 2013 and 31 December 2012, Cash and cash equivalents can be detailed as follows:
| 30 June 2013 | 31 December 2012 | |
|---|---|---|
| Cash at hand | 7,269,959 | 7,117,200 |
| Bank deposits | 121,885,203 | 290,568,494 |
| Treasury applications | 8,100,430 | 78,949,469 |
| Cash and cash equivalents on the statement of financial position | 137,255,592 | 376,635,163 |
| Bank overdrafts (Note 17) | (5,864,294) | (13,267,254) |
| Cash and cash equivalents on the statement of cash flows | 131,391,298 | 363,367,909 |
Bank overdrafts are disclosed in the statement of financial position under Current loans.
As at 30 June 2013, the share capital, which is fully subscribed and paid for, is made up of 2,000,000,000 ordinary shares, which do not have the right to a fixed dividend, with a nominal value of 1 euro each.
On 15 November 2007, Sonae Holding sold, 132,856,072 Sonae Holding shares directly owned by the Company. The shares were sold in a market operation at the unit price of 2.06 euro per share and resulted on a cash inflow (net of brokerage commissions) of 273,398,877 euro.
On the same date, Sonae Investments, BV, wholly owned by Sonae Holding entered into a derivative financial instrument - Cash Settled Equity Swap - over a total of 132,800,000 Sonae Holding shares, representative of 6.64% of its share capital.
This transaction has a maximum maturity of three years and a strictly financial liquidation, without any duty or right for the Company or any of its associated companies in the purchase of these shares. This transaction allows Sonae Investments BV to totally maintain the economic exposure to the sold shares.
In this context, although legally all the rights and obligations inherent to these shares have been transferred to the buyer, Sonae Holding did not derecognize their own shares, recording a liability in the caption "Other current liabilities" (Note 21). According to the interpretation made by Sonae of the IAS 39, applied by analogy to own equity instruments, the derecognition of own shares is not allowed as Sonae maintains the risks and rewards arising on the instruments sold.
Consequently, Sonae maintains the deduction from Equity amounting to the acquisition cost of the 132,800,000 shares (138,568,275 euro), and has accounted for the consideration received for the above mentioned sale of own shares in the caption "Other non-current liabilities" (273,568,000 euro).
Due to the detach of Sonae Capital SGPS, SA, as at 4 January 2008, demerger rights attributable to the 132,800,000 Sonae SGPS, SA shares subject to the above mentioned agreement, Sonae recognized an asset measured at its' fair value . This asset has not been derecognized as Sonae also entered into a Cash Settled Equity Swap over the Sonae Capital SGPS, SA shares, and therefore a liability was recognized.
In the period from 2009 to 2013 Sonae Investments BV requested a partial cancellation of the Cash Settled Equity Swap for 10,233,789 Sonae Holding shares. Thereafter, the derivative financial instrument focused on 122,566,211 Sonae Holding shares.
On 19 October 2010 Sonae Investments BV has agreed with a financial institution to extend the maturity of the Cash Settled Equity Swap over the 130,479,891 Sonae Holding´s shares. The renovation is done for a maximum of 3 additional years, until November 2013 and maintains the settlement mechanism of the transaction that remains strictly cash settled. The Cash Settled Equity Swap, over shares of Sonae Capital, was not subject to extension of maturity, and Sonae acquired 16,600,000 shares in the market representing 6.6% of the capital of Sonae Capital, in result of fair value. During the year ended 31 December 2012 Sonae Capital shares were disposed.
Considering the operations mentioned above, as at 30 June 2013 the amount of the liability recorded amounts to 89,595,900 euro (84,664,905 euro as at 31 December 2012) reflecting the market value of Sonae Holding shares (Note 21).
These liabilities are adjusted at the end of each month by the effect in Sonae Holding share price, being recognized an asset/liability in order to present the right/obligation related to the cash settlement of the operation that resets monthly.
Additionally, the costs related to the "floating amount" based on Euribor 1 month are recorded in the income statement.
The value to get established on the basis of dividends distributed by Sonae is credited in equity to offset the charge of the distribution.
The number of shares taken into consideration to calculate earnings per share includes the shares referred to above as a deduction to the shares issued by the Company (Note 26).
At 30 June 2013, the following entities held more than 20% of the subscribed share capital:
| Entity | % |
|---|---|
| Efanor Investimentos, SGPS, SA and subsidiaries | 52.48 |
Movements in Non-controlling interests during the periods ended at 30 June 2013 and 2012 are as follows:
| 30 June 2013 | 30 June 2012 | |
|---|---|---|
| Opening balance as at 1 January | 349,901,121 | 336,803,275 |
| Dividends | (10,845,508) | (11,502,458) |
| Exchange rate effect | (1,017,998) | (824,045) |
| Increased shareholding by acquisitions | (130,826,182) | (2,602,738) |
| Changes in hedge and fair value reserves | 21,148 | (19,625) |
| Increase in the fair value of investments available for sale | (4,286,106) | - |
| Others | 560,288 | (1,608,315) |
| Profit for the period attributable to non controlling interests | 8,502,622 | 16,820,467 |
| Closing balance | 212,009,385 | 337,066,561 |
Under the caption "Increased shareholding by acquisitions" its included the impact of the agreement made with a subsidiary of France Telecom ("FT-Orange") related with the acquisition of 20% of Sonaecom, SGPS, S.A. share capital by Sonae SGPS, S.A. (Note 19)".
As at 30 June 2013 and 31 December 2012, Loans are made up as follows:
| 30 June 2013 | 31 December 2012 | |||
|---|---|---|---|---|
| Outstanding amount | Outstanding amount | |||
| Current | Non Current | Current | Non Current | |
| Bank loans | ||||
| Sonae, SGPS, SA | 1,509,627 | 75,000,000 | 1,961,683 | 75,000,000 |
| Sonae Investimentos, SGPS, SA - commercial paper | 12,500,000 | 224,500,000 | 28,500,000 | 147,500,000 |
| Sonae Investimentos afiliated | 20,000,000 | 55,000,000 | 10,000,000 | 65,000,000 |
| Sonaecom SGPS, SA - commercial paper | 125,000,000 | 60,000,000 | - | 30,000,000 |
| MDS, SGPS, SA - commercial paper | - | 14,000,000 | 1,250,000 | 17,400,000 |
| Lazam, SA | - | 17,647,530 | - | 18,863,880 |
| Others | 12,983,544 | 9,730,783 | 10,614,896 | 12,016,722 |
| 171,993,171 | 455,878,313 | 52,326,579 | 365,780,602 | |
| Bank overdrafts (Note 14) | 5,864,294 | - | 13,267,254 | - |
| Up-front fees beard with the issuance of borrowings | (64,638) | (1,195,742) | (36,152) | (1,642,943) |
| Bank loans | 177,792,827 | 454,682,571 | 65,557,681 | 364,137,659 |
| Bonds | ||||
| Bonds Sonae / 05 | - | - | 100,000,000 | - |
| Bonds Sonae 2007/2014 | 150,000,000 | - | - | 150,000,000 |
| Bonds Sonae 2007/2015 | - | 250,000,000 | - | 250,000,000 |
| Bonds Continente -7% -2015 | - | 200,000,000 | - | 200,000,000 |
| Bonds Sonae Distribuição / 2007 / 2015 | - | 200,000,000 | - | 200,000,000 |
| Bonds Sonae Distribuição / 2007 / 2015 | 155,000,000 | 155,000,000 | 155,000,000 | 155,000,000 |
| Bonds Sonae Distribuição / 2009 / 2014 | 18,000,000 | - | 16,000,000 | 10,000,000 |
| Bonds Sonae Investimentos / 2012 / 2017 | - | 170,000,000 | - | 170,000,000 |
| Bonds Sonae Investimentos / 2013 / 2018 | - | 50,000,000 | - | - |
| Bonds Sonaecom / 2005/2013 | - | - | 150,000,000 | - |
| Bonds Sonaecom / 2010/2013 | - | - | 30,000,000 | - |
| Bonds Sonaecom / 2010/2015 | - | 40,000,000 | - | 40,000,000 |
| Bonds Sonaecom / 2011/2015 | - | 100,000,000 | - | 100,000,000 |
| Bonds Sonaecom / 2012/2015 | - | 20,000,000 | - | 20,000,000 |
| Bonds Sonaecom / 2013/2016 | - | 20,000,000 | - | - |
| Up-front fees beard with the issuance of borrowings | (141,754) | (5,632,926) | (179,312) | (7,055,546) |
| Bonds | 322,858,246 | 1,199,367,074 | 450,820,688 | 1,287,944,454 |
| Other loans | 24,351 | 90,166 | 33,466 | 90,166 |
| Derivative instruments (Note 18) | 5,108,080 | - | 2,627,817 | 6,993,896 |
| Other loans | 5,132,431 | 90,166 | 2,661,283 | 7,084,062 |
| Obligations under finance leases | 6,781,527 | 25,936,370 | 7,037,038 | 27,593,734 |
| 512,565,031 | 1,680,076,181 | 526,076,690 | 1,686,759,910 |
At 30 June 2013, Sonae has agreed lines of credit and commercial paper amounting to 1,462 million euro, out of which 554 million with firm commitments with maturity not exceeding one year and 624 million euro with firm commitments with maturity over 1 year.
Under the above mentioned lines of credit and commercial paper programs with firm commitments, Group had 732 million credit facilities available to meet its liquidity requirements.
The average interest rate as at 30 June 2013 of bonds and loans was 3.03% (2.83% at 31 December 2012).
The derivative instruments are recorded at fair value (Note 18).
The repayment schedule of the nominal value of loans can be summarised as follows:
| 30 June 2013 | 31 December 2012 | |
|---|---|---|
| N+1 a) | 507,663,343 | 523,664,337 |
| N+2 | 606,532,252 | 218,237,298 |
| N+3 | 713,656,864 | 1,147,031,249 |
| N+4 | 293,191,907 | 202,327,938 |
| N+5 | 56,009,947 | 101,814,617 |
| After N+5 | 17,513,879 | 19,053,400 |
| 2,194,568,192 | 2,212,128,839 |
a) Includes the amounts drawn under commercial paper programs.
The maturities above were estimated in accordance with the contractual terms of the loans, and taking into account Sonae' s best estimated regarding their reimbursement date.
Sonae uses exchange rate derivatives, essentially to hedge future cash flows.
Sonae entered into several exchange rate forwards and options in order to manage its exchange rate exposure.
As at 30 June 2013, there are no exchange rate derivatives which haven´t been considered heading instruments. The fair value of exchange rate derivatives hedging instruments, calculated based on present market value of equivalent financial instruments of exchange rate, is 415,941 euro as liabilities and assets as 337,642 euro (953,531 euro as liabilities and 30,341 euro as assets as at 31 December 2012).
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.
Gains and 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 expense".
Gains and losses for the year associated with the change in market value of derivative instruments is recorded under the caption "Hedging reserve" when considered cash flow hedging and when considered as fair value hedging are recorded under the caption" Other Operating Costs".
As at 30 June 2013, derivatives used by Sonae refer essentially to swaps and interest rate options ("cash flow hedges"). These were negotiated to hedge the interest rate risk of loans amounting to 150,000,000 euro (250,000,000 euro as at 31 December 2012). The net fair value of these derivatives amounts to -4,692,139 euro (-8,668,182 euro as at 31 December 2012), and was recorded as liabilities.
The derivatives were valuated considering the estimated future cash-flows, assuming that the cancellation options by the counterparties would be exercised when the forward interest rates are higher than the established fixed interest rate. Sonae intends to keep these derivatives until their maturity date, therefore, this valuation is considered to be the most appropriate to estimate the future cash flow of these instruments.
These interest rate derivatives are valued at fair value, at the statement of financial position date, based on valuations performed by Sonae using specific software and on external valuations when this software does not deal with specific instruments. The fair value of swaps was computed, as at the statement of financial position date, based on the discounted cash flow of the difference between the fixed interest rate of the fixed leg and the indexed variable interest rate inherent to the variable leg. The calculation of the fair value or options was based on the "Black-Scholes" and similar models. The estimation of future cash flows is made on the
basis of quotations forward market curve are implicit in, and the respective discount to the present, is accomplished using the higher interest rate curve is representative of the market, based on information from credible sources provided by Bloomberg, amongst others. Comparative quotes from financial institutions for specific instruments or similar, are used as a benchmark for evaluation. This analysis assumes that all other variables remain constant.
Interest rate and exchange rate derivatives
As at 30 June 2013 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:
| Assets | Liabilities | ||||
|---|---|---|---|---|---|
| 30 June 2013 | 31 December 2012 | 30 June 2013 | 31 December 2012 | ||
| Hedging derivatives Exchange rate (Note 10 and 17) |
337,642 | 30,341 | 415,941 | 953,531 | |
| Interest rate (Note 17) | - | - | 4,692,139 | 8,668,182 | |
| 337,642 | 30,341 | 5,108,080 | 9,621,713 |
As at 30 June 2013 and 31 December 2012, "Other non-current liabilities" is detailed as follows:
| 30 June 2013 | 31 December 2012 | |
|---|---|---|
| Shareholders loans | 13,499,475 | 22,678,988 |
| Fixed assets suppliers | 1,100,000 | 1,676,708 |
| Spectrum for 4th Generation | 16,992,600 | 21,602,124 |
| "E-Initiatives" Program (Note 8) | 14,618,875 | 13,944,247 |
| Deferral revenue on the sale of the extended warranties | 20,980,282 | 14,550,263 |
| Other non-current liabilities | 106,086,240 | 8,351,019 |
| Accruals and deferrals | 3,985,496 | 5,155,082 |
| Other non-current liabilities | 177,262,968 | 87,958,431 |
The caption "Shareholders loans" relates to loans in affiliated undertakings in the Retail and Investment Management operating segments. These liabilities do not have a defined vesting date and bear interests at variable market rates.
The caption "Spectrum for 4th Generation" refers to the current value of the amount to be paid in future years resulting from the allocation, to the subsidiary Optimus, of the frequency of services necessary for the development of 4th generation (Note 8).
The caption "Other non-current liabilities" includes, approximately, 99 million euro related to the agreement made during the period with a subsidiary of France Telecom ("FT-Orange") to acquire shares representing 20% of Sonaecom, SGPS, SA share capital. Sonae recorded this transaction as an acquisition of the subsidiary shares with deferred payment, since the shares rights are attributed to Sonae since the agreement date. The amount recorded corresponds to the acquisition price established considering the occurrence of a consolidation process in telecommunications sector in Portugal (which we believe will occur shortly), discounted to the acquisition date."
In 2013 and in previous years, Sonae granted deferred performance bonuses to its directors and eligible employees. These are either based on shares to be acquired at nil cost or with discount, three years after they were attributed to the employee, or based on share options with the exercise price equal to the share price at the grant date, to be exercised three years later. In both cases, the acquisition can be exercised during the period commencing on the third anniversary of the grant date and the end of that year.
As at 30 June 2013, all Sonae Holding shares plans responsibilities are accounted in the statement of financial position, under "Other reserves" and in the profit and loss statement under the caption "Staff costs". They are recognized at the shares fair value
on the grant date, concerning the 2013, 2012 and 2011. Share-based payments costs are recognized on a straight line basis between the grant and the settlement date.
The share-based payment plans settled in cash, continue to be recorded in the statement of financial position, in the caption other liabilities and in staff costs in the income statement.
As at 30 June 2013 and 31 December 2012, the number of attributed shares related to the assumed responsibilities arising from share-based payments, which have not yet vested, can be detailed as follows:
| Number of shares | ||||||||
|---|---|---|---|---|---|---|---|---|
| Number of participants 30 June 2013 |
31 December 2012 | |||||||
| Grant year | Vesting year | Sonae SGPS | Sonaecom | Sonae SGPS | Sonaecom | Sonae SGPS | Sonaecom | |
| Shares | ||||||||
| 2010 | 2013 | - | - | - | - | 1,557,748 | 250,987 | |
| 2011 | 2014 | 60 | 358 | 3,592,727 | 3,105,940 | 4,112,348 | 2,944,458 | |
| 2012 | 2015 | 67 | 355 | 6,330,054 | 3,242,715 | 6,959,217 | 3,057,697 | |
| 2013 | 2016 | 70 | 346 | 3,550,292 | 2,500,929 | - | - | |
| Total | 13,473,073 | 8,849,584 | 12,629,313 | 6,253,142 |
As at 30 June 2013 and 31 December 2012, the fair value of total liabilities on the date of allocation arising from share-based payments, which have not yet vested, may be summarised as follows:
| Fair Value | |||||||
|---|---|---|---|---|---|---|---|
| 30 June 2013 | 31 December 2012 | ||||||
| Grant year | Vesting year | Sonae SGPS | Sonaecom | Sonae SGPS | Sonaecom | ||
| 2010 | 2013 | - | - | 980,992 | 340,736 | ||
| 2011 | 2014 | 2,095,757 | 3,620,245 | 1,648,023 | 2,543,766 | ||
| 2012 | 2015 | 2,215,519 | 2,047,612 | 1,195,246 | 1,132,112 | ||
| 2013 | 2016 | 414,201 | 379,660 | - | - | ||
| Total | 4,725,477 | 6,047,517 | 3,824,261 | 4,016,614 |
As at 30 June 2013 and 31 December 2012 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 have not yet vested:
| 30 June 2013 | 31 December 2012 | |
|---|---|---|
| Staff costs | 2,933,409 | (440,586) |
| Recorded in previous years | 6,771,876 | 8,513,785 |
| 9,705,285 | 8,073,199 | |
| Recorded in other liabilities | 4,341,158 | 534,457 |
| Recorded value in other reserves | 5,364,127 | 7,538,742 |
| 9,705,285 | 8,073,199 |
| 30 June 2013 | 31 December 2012 | |
|---|---|---|
| Trade creditors | 1,012,076,827 | 1,221,772,727 |
| Taxes payable | 55,946,082 | 59,742,218 |
| Other creditors | ||
| Fixed asset suppliers | 37,474,939 | 82,777,613 |
| Related undertakings | 76,104 | 452,456 |
| Other debts | 157,426,205 | 144,551,555 |
| 194,977,248 | 227,781,624 | |
| Other current liabilities | ||
| Tangible assets accrued costs | 7,982,225 | 10,940,733 |
| Holiday pay and bonuses | 112,764,397 | 115,799,220 |
| Interests payable | 14,800,680 | 16,796,482 |
| Invoices to be issued | 25,617,588 | 30,053,910 |
| Commissions | 2,915,128 | 2,858,892 |
| Marketing expenses | 13,061,624 | 17,812,013 |
| Information society | 246,713 | 640,159 |
| Other external supplies and services | 51,944,571 | 49,041,584 |
| Advance receipts from trade receivables | 21,543,349 | 24,547,723 |
| Accrued income - rents | 608,326 | 637,896 |
| Others | 42,040,739 | 33,735,471 |
| 293,525,340 | 302,864,083 | |
| 1,556,525,497 | 1,812,160,652 |
The caption "Other debts" includes 89,595,900 euro (84,664,905 euros as at 31 December 2012) relating to the fair value of the shares covered by Sonae Holding financial derivative referred to in Note 15.
Movements in Provisions and impairment losses over the three months period ended at 30 June 2013 and 2012 were as follows:
| Caption | Balance as at 1 January 2013 |
Increase | Decrease | Balance as at 30 June 2013 |
|---|---|---|---|---|
| Accumulated impairment losses on investments | 1,187,115 | - | (919) | 1,186,196 |
| Accumulated impairment losses on other non-current assets (Note 11) | 1,000,000 | - | - | 1,000,000 |
| Accumulated impairment losses on trade account receivables and other debtors (Note 12) |
101,205,188 | 16,574,014 | (26,429,388) | 91,349,814 |
| Accumulated impairment losses on inventories | 47,538,542 | 4,564,370 | (10,654,182) | 41,448,730 |
| Non current provisions | 114,470,445 | 1,930,057 | (29,599,588) | 86,800,914 |
| Current provisions | 2,426,809 | 3,892,169 | (766,066) | 5,552,912 |
| 266,828,099 | 26,960,610 | (67,450,143) | 226,338,566 |
| Caption | Balance as at 1 January 2012 |
Increase | Decrease | Balance as at 30 June 2012 |
|---|---|---|---|---|
| Accumulated impairment losses on investments (Note 10) | 94,406 | - | (2,056) | 92,350 |
| Accumulated impairment losses on trade account receivables and other debtors |
103,217,668 | 15,111,800 | (26,854,817) | 91,474,651 |
| Accumulated impairment losses on inventories | 46,773,559 | 7,938,114 | (4,720,916) | 49,990,757 |
| Non current provisions | 91,036,377 | 11,642,592 | (5,994,386) | 96,684,583 |
| Current provisions | 2,266,767 | - | (21,000) | 2,245,767 |
| 243,388,777 | 34,692,506 | (37,593,175) | 240,488,108 |
As at 30 June 2013 and 31 December 2012, provisions can be analysed as follows:
| 30 June 2013 | 31 December 2012 | |
|---|---|---|
| Technical provisions on reinsurance | 23,309,139 | 24,410,745 |
| Future liabilities relating to subsidiaries of retail in Brazil sold |
3,923,809 | 24,423,571 |
| Dismantling of telecommunication sites | 14,319,433 | 13,983,949 |
| Clients guarantees | 17,183,946 | 19,316,820 |
| Judicial claims | 7,109,345 | 6,933,018 |
| Others | 26,508,154 | 27,829,151 |
| 92,353,826 | 116,897,254 |
The provision related to future liabilities relating to subsidiaries of the Brazil retail operation disposed in 2005, is being used as those liabilities are being materialized and its 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.
Impairment losses are deducted from the book value of the corresponding asset.
As at 30 June 2013 and 31 December 2012, major contingent liabilities were guarantees given and can be detailed as follows:
| 30 June 2013 | 31 December 2012 | |
|---|---|---|
| Guarantees given: | ||
| on tax claims | 481,284,311 | 289,550,598 |
| on judicial claims | 258,084 | 289,988 |
| on municipal claims | 5,871,583 | 6,140,484 |
| other guarantees | 57,499,276 | 67,919,086 |
| Guarantees provided to subsidiaries (a) | 278,909,608 | 256,179,353 |
a) Guarantees given to Tax Authorities to subsidiaries to defer tax claims.
Retail 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 350.4 million euro (193.9 million euro as at 31 December 2012) related to the period from 2004 to 2008, for 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 above mentioned Guarantees granted in favour of Subsidiaries, were granted by Sonae SGPS in favour of subsidiaries of Sonae Investimentos Holding. The most relevant tax claims refer to: i) 60 million euro as a result of a tax appeal presented by Sonae 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; and ii) the amount of 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.
The caption "Guarantees given on tax claims" include:
-Guarantees granted amounting to 36 million euro in favor of Tax authorities regarding Sonae Holding 2007 income tax. 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. 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.
-A granted guarantee on a tax claim of a Retail operating segment company in Brazil of approximately 22.7 million euro (65.6 million Brazilian real), which is being judged by tax court, and it refers to tax rent (65.6 million Brazilian real at 31 December 2012).
In addition to the previously disclosed guarantees, as a consequence of the sale of a subsidiary company in Brazil, Sonae guaranteed the buyer all the losses incurred by that company arising on unfavourable 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 30 June 2013, 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 (26 million euro) related to programmes for the Brazilian State of tax recovery, amount to near 39.3 million euro (39.3 million euro at 31 December 2012). Furthermore, there are other tax lawsuits totalling 61.3 million euro (61.3 million euro as at 31 December 2012) for which the Board of Directors, based on the lawyers' assessment, understands will not imply future losses to the old subsidiary.
For the year ended 31 December 2010, a subsidiary from the Telecommunications Business segment was notified of the Report of Tax Inspection, where it considers that it is inappropriate the increase, when calculating the taxable profit for the year 2008, of the amount of 100 million euro, with respect to initial price of future credits transferred to securitization. The settlement note was received on April 2011. The subsidiary was subsequently notified of the improper deduction of the amount of 20 million euro in the calculation of taxable income for the years 2009 and 2010. The subsidiary challenged the decisions regarding 2008 and 2009 fiscal years and will challenge, in time, the decision regarding 2010 fiscal year. It is confidence of the Board of Directors of Sonae that there are strong arguments to obtain a favourable decision. For this reason, the subsidiary kept the recording of deferred tax assets associated with this operation.
As at 30 June 2013, accounts receivable from customers and accounts payable to suppliers include 37,139,253 euro and 29,913,608 euro, respectively, as well as the captions "Other current assets" and "Provisions and accumulated impairment losses" include 411,649 euro and 3,817,553 euro, respectively, resulting from a dispute, between the subsidiary Optimus- Comunicações, S.A., and essentially, the operator TMN – Telecomunicações Movéis Nacionais, S.A., in relation to the interconnection tariffs not objectively defined, recorded in the year ended 31 December 2001. The group has considered the most penalizing tariffs in their consolidated financial statements. In the lower court, the decision was favourable to the subsidiary Optimus. The "Tribunal da Relação" (Court of Appeal), on appeal, rejected the intentions of TMN. However, TMN again appealed to the "Supremo Tribunal de Justiça" (Supreme Court), for final and permanent decision, who upheld the decision of "Tribunal da Relação" (Court of Appeal), this concluding that the interconnection prices for 2001 were not defined. The settlement of outstanding amounts will depend on the price that will be established. Considering the recent evolution of the process, the value recorded in the caption "Provisions and accumulated impairment losses ' was revalue in the period ended 30 June 2013 and reduced by about 3 million euro.
Following a deliberation of Board of Directors of ANACOM, at April 2012, it was applied to the Sonaecom's subsidiary Optimus, a fine of approximately 6.5 million euro, due to an alleged failure in the application of the resolutions taken by the regulators on 26 October 2005, concerning termination rates for fixed calls. The Boards of Directors of Optimus and Sonaecom understand that Optimus has always complied with that resolution. Given this, Optimus contested in court the application of that fine and is expecting that the appeal will be upheld.
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.
| Sales and services rendered | Purchases and services obtained | ||||
|---|---|---|---|---|---|
| Transactions | 30 June 2013 | 30 June 2012 | 30 June 2013 | 30 June 2012 | |
| Parent Company Jointly controlled companies Associated companies Other related parties |
77,850 5,751,618 14,075,909 30,408,044 50,313,421 |
74,927 5,195,495 15,861,256 29,494,376 50,626,054 |
302,696 18,189,526 629,110 8,791,534 27,912,866 |
150,132 17,574,654 702,409 9,462,186 27,889,381 |
|
| Interest income | Interest expenses | ||||
| Transactions | 30 June 2013 | 30 June 2012 | 30 June 2013 | 30 June 2012 | |
| Parent Company Jointly controlled companies Associated companies Other related parties |
- 205,728 16,902 16,953 239,583 |
- 165,724 184,328 - 350,052 |
- - - 291,773 291,773 |
440,601 - - 969,042 1,409,643 |
|
| Accounts receivable | Accounts payable | ||||
| Balances | 30 June 2013 | 31 December 2012 | 30 June 2013 | 31 December 2012 | |
| Parent Company Jointly controlled companies Associated companies Other related parties |
15,959 15,814,281 6,159,426 13,273,715 35,263,381 |
18,901 15,620,816 5,374,847 15,436,493 36,451,057 |
430,860 4,577,651 197,045 6,358,198 11,563,754 |
912,998 5,269,818 378,425 13,221,879 19,783,120 |
|
| Loans | |||||
| Obtained | Granted | ||||
| Balances | 30 June 2013 | 31 December 2012 | 30 June 2013 | 31 December 2012 | |
| Jointly controlled companies Associated companies Other related parties |
- - 12,606,907 |
- - 22,209,147 |
7,099,636 - - |
7,939,822 8,317,566 - |
|
| 12,606,907 | 22,209,147 | 7,099,636 | 16,257,388 |
The caption other related parties includes, Sonae Indústria, SGPS, SA and Sonae Capital, SGPS, SA affiliated, associated and jointly controlled companies, and also other shareholders of affiliated companies or jointly controlled companies of Sonae, as well as other affiliated companies of the parent company Efanor Investimentos, SGPS, SA.
As at 30 June 2013 and 2012, income tax is detailed as follows:
| 30 June 2013 | 30 June 2012 | |
|---|---|---|
| Current tax | 9,961,801 | 11,327,615 |
| Deferred tax | 317,303 10,279,104 |
(3,377,086) 7,950,529 |
Earnings per share for the period ended 30 June 2013 and 2012 were calculated taking into consideration the following amounts:
| 30 June 2013 | 30 June 2012 | |
|---|---|---|
| Net profit Net profit taken into consideration to calculate basic earnings per share (consolidated profit for the period) |
39,845,039 | 19,511,580 |
| Effect of dilutive potential shares Interest related to convertible bonds (net of tax) |
- - |
- - |
| Net profit taken into consideration to calculate diluted earnings per share Number of shares |
39,845,039 | 19,511,580 |
| Weighted average number of shares used to calculate basic earnings per share | 1,873,392,761 | 1,872,791,076 |
| Effect of dilutive potential ordinary shares from convertible bonds | - | - |
| Outstanding shares related with share based payments | 13,473,073 | 13,634,838 |
| Shares related to performance bonus that can be bought at market price | (4,169,551) | (9,288,598) |
| Weighted average number of shares used to calculate diluted earnings per share | 1,882,696,283 | 1,877,137,316 |
| Earnings per share Basic Diluted |
0.021269 0.021164 |
0.010418 0.010394 |
In the Shareholders Annual General Meeting held on 30 April 2013, the payment of a gross dividend of 0.0331 euro per share (0.0331 euro per share in 2012) corresponding to a total of 66,200,000 euro (66,200,000 euro in 2012) was approved.
As described with more detail in the Management Report the operating segments used by Sonae management are as follows:
Sonae's reportable segment information regarding the income statement in accordance with IFRS 8 can be analysed as follows:
| 30 June 2013 | Inter-segment | 30 June 2012 | Inter-segment | |
|---|---|---|---|---|
| income | income | |||
| Turnover | ||||
| Sonae MC | 1,584,188,898 | (1,863,381) | 1,535,289,977 | (1,344,056) |
| Sonae SR Sonae RP |
517,512,988 61,645,792 |
(12,769,413) (52,590,831) |
559,654,796 59,509,799 |
(15,355,592) (54,689,293) |
| Sonaecom | 399,384,661 | (8,883,243) | 406,911,786 | (10,448,759) |
| Investment management | 49,898,167 | (255,742) | 49,484,735 | 90,949 |
| Eliminations and adjustments | (73,047,332) | (80,000) | (79,979,522) | (80,000) |
| Total consolidated | 2,539,583,174 | (76,442,610) | 2,530,871,571 | (81,826,751) |
| Depreciation, provisions and | ||||
| impairment losses | ||||
| Sonae MC | 42,222,043 | 43,774,377 | ||
| Sonae SR | 36,478,166 | 32,354,903 | ||
| Sonae RP | 15,266,021 | 15,162,678 | ||
| Sonaecom | 76,160,187 | 81,652,090 | ||
| Investment management | 4,410,135 | 4,157,509 | ||
| Others | 2,645,386 | 107,451 | ||
| Total consolidated | 177,181,938 | 177,209,008 | ||
| Operational profit/(loss) (EBIT) | ||||
| Sonae MC | 65,167,504 | 54,086,450 | ||
| Sonae SR | (55,840,013) | (60,976,423) | ||
| Sonae RP | 40,137,714 | 39,059,836 | ||
| Sonaecom | 54,362,577 | 50,534,466 | ||
| Investment management Eliminations and adjustments |
(2,285,266) 4,841,647 |
(2,082,776) 6,018,975 |
||
| Total direct consolidated | 106,384,163 | 86,640,528 | ||
| 30 June 2013 | 30 June 2012 | |||
| Investment (CAPEX) | ||||
| Sonae MC | 32,371,196 | 19,684,487 | ||
| Sonae SR | 10,038,144 | 12,257,828 | ||
| Sonae RP | 15,038,445 | 6,762,288 | ||
| Sonaecom Investment management |
52,260,000 1,047,465 |
68,900,000 576,209 |
||
| Eliminations and adjustments (1) | 2,943,176 | 2,679,650 | ||
| Total consolidated | 113,698,426 | 110,860,462 | ||
| 30 June 2013 | 31 December 2012 | |||
| Invested capital | ||||
| Sonae MC | 508,550,239 | 395,111,744 | ||
| Sonae SR | 321,091,200 | 258,068,203 | ||
| Sonae RP | 1,332,478,365 | 1,334,747,641 | ||
| Sonaecom | 996,922,621 | 955,991,451 | ||
| Investment management | 111,402,059 | 152,294,468 | ||
| Eliminations and adjustments (1) | 292,503,127 | 388,792,687 | ||
| Total consolidated | 3,562,947,611 | 3,485,006,194 | ||
| Total net debt (2) | ||||
| Retail businesses | 951,098,349 | 784,342,592 | ||
| Sonaecom | 395,400,000 | 360,560,000 | ||
| Investment management | 44,807,227 | 70,926,455 | ||
| Holding (1) | 656,500,923 | 600,618,233 | ||
| Total consolidated | 2,047,806,499 | 1,816,447,280 | ||
(1) Includes Sonae Individual accounts;
(2) Includes shareholders loans.
The caption "Eliminations and Adjustments" can be analysed as follows:
| Turnover | Operational profit/(loss) (EBIT) | ||||
|---|---|---|---|---|---|
| 30 June 2013 | 30 June 2012 | 30 June 2013 | 30 June 2012 | ||
| Inter-segment income | (76,442,610) | (81,826,751) | 5,477,810 | 11,082,432 | |
| Others | 3,395,278 | 1,847,229 | (636,163) | (5,063,457) | |
| Eliminations and adjustments | (73,047,332) | (79,979,522) | 4,841,647 | 6,018,975 | |
| Investment | Invested capital | ||||
| 30 June 2013 | 30 June 2012 | 30 June 2013 | 31 December 2012 | ||
| Inter-segment balances | 2,943,176 | 2,058,940 | 21,898,092 | 18,299,053 | |
| Investments | - | - | 446,395,368 | 455,548,457 | |
| Cash settled equity swap (3) | - | - | (89,595,900) | (84,664,905) | |
| Others | - | 620,710 | (86,194,433) | (389,918) | |
| Eliminations and adjustments | 2,943,176 | 2,679,650 | 292,503,127 | 388,792,687 |
(3) Financial Instrument reported in Note 15.
Invested capital = Gross real estate assets + other fixed assets (including Goodwill) - amortisations and impairment losses + financial investments + working capital (includes non-current assets and non-current liabilities excluding total net debt);
Total Net debt = Bonds + bank loans + other loans + shareholders loans + finance leases + derivatives - cash, bank deposits and current investments-other long term applications;
EBIT Direct = EBT + financial result + direct result of shopping centres + others results;
Eliminations and adjustments = Inter-segment + consolidation adjustments + contribution of companies not included in the segments;
CAPEX = Investments in tangible and intangible assets, investment properties and acquisitions of subsidiaries; less amounts generated over assets disposals;
Direct income = results excluding contributions to indirect income;
Indirect Income includes Sonae Sierra contributions, net of taxes, arising from: (i) investment property valuations; (ii) capital gains (losses) on the sale of financial investments, joint ventures or associates; (iii) impairment losses (including goodwill) and (iv) provision for Assets at Risk; and other provisions to future liabilities and impairments on assets related with non "core" business and discontinued operations.
In the Management Report, and for the purposes of calculating financial indicators as EBIT, EBITDA, recurrent EBITDA the consolidated income statement is divided between Direct Income and Indirect Income, according to common practice in the Shopping Centre operating segment, as explained in the next paragraph. The indirect income includes the future responsibilities from discontinued operations and impairment in non-core assets.
The Indirect Income includes the contribution of the Shopping Centre operating segment to the consolidated income statement, net of taxes, that result from: (i) valuation of investment properties; (ii) gains (losses) with the sale of financial investments, joint ventures or associates; (iii) impairment losses (including goodwill), (iv) and provisions for "Development Funds at Risk".
The value of EBITDA is only calculated in the direct income, excluding the indirect contributions.
The reconciliation between consolidated income and direct-indirect income for the periods ended 30 June 2013 and 2012 can be summarised as follows:
| 30 June 2013 | 30 June 2012 | ||||||
|---|---|---|---|---|---|---|---|
| Consolidated accounts |
Indirect income | Direct income | Consolidated accounts |
Indirect income | Direct income | ||
| Turnover Investment income |
2,539,583,174 | - | 2,539,583,174 | 2,530,871,570 | - | 2,530,871,570 | |
| Dividends Others |
92,000 (13,000) |
92,000 - |
- (13,000) |
212,250 1,593,702 |
212,250 - |
- 1,593,702 |
|
| Other income Reversion of impairment losses |
3,917,432 | - | 3,917,432 | 2,023,428 | - | 2,023,428 | |
| Others Total income |
212,432,177 2,756,011,783 |
- 92,000 |
212,432,177 2,755,919,783 |
222,576,197 2,757,277,147 |
- 212,250 |
222,576,197 2,757,064,897 |
|
| Total expenses | (2,472,353,681) | - | (2,472,353,681) | (2,488,728,554) | - | (2,488,728,554) | |
| Depreciation and amortisation Non-recurring impairment losses over inventories Unusual provisions and impairment losses |
(163,158,541) - |
- - |
(163,158,541) - |
(161,727,615) (4,486,243) |
- - |
(161,727,615) (4,486,243) |
|
| Provisions for warranty extensions Others |
- (14,023,397) |
- - |
- (14,023,397) |
(27,039) (15,454,354) |
- - |
(27,039) (15,454,354) |
|
| Profit before financial results and share of results in joint ventures and associated companies |
106,476,164 | 92,000 | 106,384,164 | 86,853,342 | 212,250 | 86,641,092 | |
| Financial profit/(loss) | (45,229,509) | - | (45,229,509) | (44,567,611) | - | (44,567,611) | |
| Share of results in joint ventures and associated undertakings |
|||||||
| Sonae Sierra Others |
(2,308,619) (311,270) |
(17,040,000) (92,000) |
14,731,381 (219,270) |
1,427,898 568,947 |
(7,787,500) (212,250) |
9,215,398 781,197 |
|
| Profit before income tax | 58,626,766 | (17,040,000) | 75,666,766 | 44,282,576 | (7,787,500) | 52,070,076 | |
| Income tax | (10,279,104) | - | (10,279,104) | (7,950,529) | - | (7,950,529) | |
| Net profit for the period | 48,347,662 | (17,040,000) | 65,387,662 | 36,332,047 | (7,787,500) | 44,119,547 | |
| Attributable to equity holders of Sonae | 39,845,039 | (17,040,000) | 56,885,039 | 19,511,580 | (7,787,500) | 27,299,080 | |
| Attributable to non-control interests | 8,502,622 | - | 8,502,622 | 16,820,467 | - | 16,820,467 | |
| EBITDA (a) | 279,648,670 | 266,285,876 |
(a) EBITDA is computed as Turnover + Other Income - Negative goodwill – Impairment losses reversal – Operational expenses - Provisions for warranty extensions + Gains/(losses) in disposals. - non-recurring impairment losses over inventoriesunusual impairment and provisions.
In the context of the concentration operation that comprises the merger between Optimus, SGPS, S.A. and ZON Serviços de Telecomunicações e Multimédia, SGPS, S.A., it was announced on 2 July 2013 that the notifying parties have agreed to undertake a set of commitments aimed at eliminating all the concerns identified and conveyed by the Competition Authority in its analysis of the mentioned concentration operation. By decision of the Competition Authority, these commitments were submitted to comment by the counterparties.
On 12 July 2013, upon request by the CMVM, Sonaecom disclosed to the market the remedies agreed between the notifying parties, Optimus, SGPS, S.A. and ZON Serviços de Telecomunicações e Multimédia, SGPS, S.A., and the Competition Authority. These commitments, subject to comment by the counterparties, will only be final when placed into a decision by the Competition Authority.
c) ensure that, over a certain period of time, Optimus will not charge its triple play customers on the Optimus network the payment of the amounts due by virtue of loyalty clauses into force in of the event of a request for termination of services;
d) to ensure that, over a certain period of time, Optimus will be open to negotiations with a third party that requests an agreement for wholesale access to its fibre network;
On 18 July 2013, following a meeting of the Council of Ministers, it was announced that Optimus was awarded as Universal Service provider for the northern and central regions of Portugal. ZON was designated the Universal Service provider for the regions of the south of Portugal and islands, After the formal adjudication and contract signing, valid for 5 years, Optimus will have 180 days to launch its commercial offers.
It should be noted that the formal award depends on the completion of the revocation process of Portugal Telecom's concession contract.
The accompanying consolidated financial statements were approved by the Board of Directors and authorized for issue on 20 August 2013.
The Board of Directors
Belmiro Mendes de Azevedo
Álvaro Carmona e Costa Portela
Álvaro Cuervo Garcia
Bernd Bothe
Christine Cross
Michel Marie Bon
José Neves Adelino
Duarte Paulo Teixeira de Azevedo
Ângelo Gabriel Ribeirinho dos Santos Paupério
Condensed individual financial statements
(Translation of condensed individual financial statements originally issued in Portuguese.In case of discrepancy the Portuguese version prevails)
| (Amounts expressed in euro) | ||||
|---|---|---|---|---|
| ASSETS | Notes | 30.June.2013 | 30.June.2012 | 31.December.2012 |
| NON-CURRENT ASSETS: | ||||
| Tangible assets | 161,160 | 202,599 | 178,042 | |
| Intangible assets | 9,767 | 49,172 | 28,770 | |
| Investments in affiliated companies | 4 | 3,613,160,269 | 3,539,352,243 | 3,503,796,314 |
| Other investments | 5 | 39,883,897 | 28,027,426 | 38,628,607 |
| Other non-current assets | 6 | 357,086,551 | 393,745,945 | 352,823,000 |
| Total non-current assets | 4,010,301,644 | 3,961,377,385 | 3,895,454,733 | |
| CURRENT ASSETS: | ||||
| Trade account receivables and other current assets | 7 | 64,563,573 | 46,564,726 | 15,082,613 |
| Cash and cash equivalents | 8 | 9,279,015 | 200,597 | 158,667,623 |
| Total current assets | 73,842,588 | 46,765,323 | 173,750,236 | |
| TOTAL ASSETS | 4,084,144,232 | 4,008,142,708 | 4,069,204,969 | |
| EQUITY AND LIABILITIES | ||||
| EQUITY: | ||||
| Share capital | 9 | 2,000,000,000 | 2,000,000,000 | 2,000,000,000 |
| Treasury shares | - | (156,807) | - | |
| Reserves and retained earnings | 1,213,784,609 | 1,277,046,195 | 1,243,135,332 | |
| Profit for the period | 30,764,609 | 26,298,337 | 22,964,317 | |
| TOTAL EQUITY | 3,244,549,218 | 3,303,187,725 | 3,266,099,649 | |
| LIABILITIES: | ||||
| NON-CURRENT LIABILITIES: | ||||
| Loans | 10 | 520,385,290 | 409,257,305 | 676,065,260 |
| Other non-current liabilities | 4 | 103,092,005 | - | 3,992,080 |
| Total non-current liabilities | 623,477,295 | 409,257,305 | 680,057,340 | |
| CURRENT LIABILITIES: | ||||
| Loans | 10 | 156,099,962 | 245,343,879 | 103,555,875 |
| Trade creditors and other current liabilities | 11 | 60,017,757 | 50,353,799 | 19,492,105 |
| Total current liabilities | 216,117,719 | 295,697,678 | 123,047,980 | |
| TOTAL EQUITY AND LIABILITIES | 4,084,144,232 | 4,008,142,708 | 4,069,204,969 |
The accompanying notes are part of these condensed individual financial statements.
(Translation of condensed individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
| Notes | 2nd Quarter 2013 |
2nd Quarter 2012 |
30.June.2013 | 30.June.2012 | |
|---|---|---|---|---|---|
| Services rendered | 119,180 | 118,171 | 238,360 | 236,341 | |
| Gains or losses on investments | 14 | 506,972 | 45,500 | 34,665,008 | 26,857,661 |
| Financial income | 7,511,340 | 7,837,835 | 18,579,215 | 15,695,427 | |
| Other income | 723,052 | 576,558 | 1,546,179 | 1,514,327 | |
| External supplies and services | (857,958) | (641,552) | (1,725,175) | (1,255,373) | |
| Staff costs | (600,229) | (678,442) | (1,134,943) | (1,269,542) | |
| Depreciation and amortisation | (15,816) | (25,949) | (38,971) | (52,819) | |
| Financial expense | (10,505,545) | (7,258,543) | (20,954,517) | (14,175,814) | |
| Other expenses | (78,352) | (557,822) | (405,248) | (1,246,207) | |
| Profit/(Loss) before taxation | (3,197,356) | (584,244) | 30,769,908 | 26,304,001 | |
| Taxation | (5,299) | (2,464) | (5,299) | (5,664) | |
| Profit/(Loss) after taxation | (3,202,655) | (586,708) | 30,764,609 | 26,298,337 | |
| Profit/(Loss) per share | |||||
| Basic | 15 | (0.001602) | (0.000289) | 0.015382 | 0.013154 |
| Diluted | 15 | (0.001601) | (0.000284) | 0.015372 | 0.013150 |
The accompanying notes are part of these condensed individual financial statements.
(Amounts expressed in euro) (Translation of the individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
| 2nd Quarter 2013 |
2nd Quarter 2012 |
30.June.2013 | 30.June.2012 | |
|---|---|---|---|---|
| Net Profit / (Loss) for the period | (3,202,655) | (586,708) | 30,764,609 | 26,298,337 |
| Changes on fair value of available-for-sale financial assets | (16,941,677) | (31,398,192) | 12,437,623 | (24,932,192) |
| Changes in hedge and fair value reserves | 1,043,517 | 624,953 | 1,266,505 | 599,866 |
| Other comprehensive income for the period | (15,898,160) | (30,773,239) | 13,704,128 | (24,332,326) |
| Total comprehensive income for the period | (19,100,815) | (31,359,947) | 44,468,737 | 1,966,011 |
The accompanying notes are part of these condensed individual financial statements.
(Translation of condensed financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
(Amounts expressed in euro)
| nd ed Res ain nin ret erv es a ear gs |
|||||||||
|---|---|---|---|---|---|---|---|---|---|
| Sha ital re c ap |
har Tre asu ry s es |
al r Leg ese rve |
lue Fai r va res erv e |
Hed ing res g erv e |
Oth s and er r ese rve ed ear ret ain nin gs |
al r Tot s and ese rve ed ear ret ain nin gs |
( loss ) Net fit/ pro |
al Tot |
|
| Bal 201 2 1 Ja s at anc e a nua ry |
2,0 00, 000 ,00 0 |
- | 187 ,64 8 ,137 |
460 57 3,5 54, |
( ) 5,0 30, 164 |
67 25, 081 5,5 |
87, 025 1,4 31,1 |
( 9) 63, ,22 517 |
67, 669 ,79 6 3,3 |
| al c hen r th d Tot e fo sive inc erio om pre om e p |
- | - | - | ( ) 24, 932 ,192 |
59 9,8 66 |
- | ( 6) 24, 332 ,32 |
26 ,29 8,3 37 |
1,9 66, 011 |
| of fit o f 20 App riat ion 11: rop pro |
|||||||||
| nsf o le l re d re ed Tra tain nin er t ga ser ves an ear gs |
- | - | - | - | - | ( 9) 63, 517 ,22 |
( 9) 63, 517 ,22 |
63, 517 ,22 9 |
- |
| ide nds dis trib d Div ute |
- | - | - | - | - | ( ) 66, 187 ,813 |
( ) 66, 187 ,813 |
- | ( ) 66, 187 ,813 |
| Pur cha of t har se rea sur y s es |
- | ( 24) 2,6 12,4 |
- | - | - | - | - | - | ( 24) 2,6 12,4 |
| Sal f tr sh e o eas ury are s |
- | 2,1 89, 569 |
- | - | - | - | - | - | 2,1 89, 569 |
| Sha re b d pa ent ase ym s |
- | 26 6,0 48 |
- | - | - | ( 2) 103 ,46 |
( 2) 103 ,46 |
- | 162 ,58 6 |
| Bal 30 Jun e 2 012 s at anc e a |
2,0 00, 000 ,00 0 |
( 7) 156 ,80 |
187 ,137 ,64 8 |
54 8,6 22, 268 |
( ) 4,4 30, 298 |
54 5,7 16, 577 |
1,2 77, 046 ,19 5 |
26 ,29 8,3 37 |
3,3 03, 187 ,72 5 |
| Bal 1 Ja 201 3 s at anc e a nua ry |
2,0 00, 000 ,00 0 |
- | 187 ,137 ,64 8 |
512 ,40 3,4 76 |
( ) 2,3 83, 292 |
54 5,9 77, 500 |
1,2 43, 135 ,33 2 |
22, 964 ,317 |
3,2 66, 099 ,64 9 |
| Tot al c hen e fo r th d sive inc erio om pre om e p |
- | - | - | 12, 437 ,62 3 |
1,2 66, 505 |
- | 13, 704 ,128 |
30 ,76 4,6 09 |
44 ,46 8,7 37 |
| of fit o f 20 App riat ion 12: rop pro |
|||||||||
| Tra nsf o le l re d re ed er t tain nin ga ser ves an ear gs |
- | - | 1,14 8,2 16 |
- | - | 21, 816 ,101 |
22, 964 ,317 |
( ) 22, 964 ,317 |
- |
| ide nds dis trib d Div ute |
- | - | - | - | - | ( 0) 66, 200 ,00 |
( 0) 66, 200 ,00 |
- | ( 0) 66, 200 ,00 |
| Sha re b d pa ent ase ym s |
- | - | - | - | - | 180 ,83 2 |
180 ,83 2 |
- | 180 ,83 2 |
| Bal 30 Jun e 2 013 s at anc e a |
2,0 00, 000 ,00 0 |
- | 188 ,28 5,8 64 |
524 ,84 1,0 99 |
( 87) 1,11 6,7 |
501 ,77 4,4 33 |
1,2 13,7 84, 609 |
30 ,76 4,6 09 |
3,2 44, 549 ,218 |
The accompanying notes are part of these condensed individual financial statements.
(Translation of the condensed financial statements originally issued in Portuguese.In case of discrepancy the Portuguese version prevails) (Amounts expressed in euro)
| Notes | 2nd Quarter 2013 | 2nd Quarter 2012 | 30.June.2013 | 30.June.2012 | |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES | |||||
| Net cash flow from operating activities (1) | (1,648,587) | 1,557,666 | (1,662,032) | (2,449,572) | |
| INVESTMENT ACTIVITIES | |||||
| Cash receipts arising from: | |||||
| Investments | 4,660,000 | 4,662,500 | 9,320,000 | 13,274,000 | |
| Interest and similar income | 148,389 | 482,146 | 584,390 | 1,003,491 | |
| Dividends | 506,972 | 11,991,647 | 506,972 | 11,991,647 | |
| Loans granted | 178,962,000 | 108,565,000 | 472,436,000 | 109,153,120 | |
| 184,277,361 | 125,701,293 | 482,847,362 | 135,422,258 | ||
| Cash Payments arising from: | |||||
| Investments | - | (3,263,451) | (10,000,541) | (3,263,451) | |
| Tangible and intangible assets | (3,084) | (5,951) | (3,084) | (8,793) | |
| Loans granted | (178,962,000) | (108,568,120) | (476,699,551) | (109,037,120) | |
| (178,965,084) | (111,837,522) | (486,703,176) | (112,309,364) | ||
| Net cash used in investment activities (2) | 5,312,277 | 13,863,771 | (3,855,814) | 23,112,894 | |
| FINANCING ACTIVITIES | |||||
| Cash receipts arising from: | |||||
| Loans obtained | 126,670,000 | 629,005,000 | 298,709,000 | 1,055,447,880 | |
| Sale of own shares | 74,514 | 2,189,569 | 255,144 | 2,189,569 | |
| 126,744,514 | 631,194,569 | 298,964,144 | 1,057,637,449 | ||
| Cash Payments arising from: | |||||
| Loans obtained | (106,259,966) | (568,621,880) | (357,518,422) | (996,458,491) | |
| Interest and similar charges | (6,588,895) | (9,509,619) | (19,117,880) | (13,029,151) | |
| Dividends | (66,198,604) | (66,186,556) | (66,198,604) | (66,186,556) | |
| Purchase of treasury shares | - | (2,612,424) | - | (2,612,424) | |
| (179,047,465) | (646,930,479) | (442,834,906) | (1,078,286,622) | ||
| Net cash used in financing activities (3) | (52,302,951) | (15,735,910) | (143,870,762) | (20,649,173) | |
| Net increase in cash and cash equivalents (4) = (1) + (2) + (3) | (48,639,261) | (314,473) | (149,388,608) | 14,149 | |
| Cash and cash equivalents at the beginning of the period | 57,918,276 | 404,211 | 158,667,623 | 75,589 | |
| Cash and cash equivalents at the end of the period | 8 | 9,279,015 | 89,738 | 9,279,015 | 89,738 |
The accompanying notes are part of these condensed individual financial statements.
(Translation of the condensed individual financial statements originally issued in Portuguese. In case of discrepancies the Portuguese version prevails)
(Amounts expressed in euro)
SONAE, SGPS, SA ("Sonae Holding"), has its head-office at Lugar do Espido, Via Norte, Apartado 1011, 4470-909 Maia, Portugal.
These individual financial statements were not subject to a limited revision carried out by the company's statutory external auditor.
Interim financial statements are presented quarterly, in accordance with IAS 34 – "Interim Financial Reporting".
The accounting policies adopted are consistent with those described in the file of annual financial statements for the year ended 31 December 2012.
As at 30 June 2013 and 31 December 2012 the company held investments in the following affiliated companies:
| 30.June.2013 | ||||||||
|---|---|---|---|---|---|---|---|---|
| % Held | Carrying amount | Acquisition cost | Fair value reserve | Fair value through profit and loss |
||||
| 76.86% | 1,893,219,480 | 1,416,090,660 | 477,128,820 | - | ||||
| 50.00% | 520,040,000 | 490,113,339 | 29,926,661 | - | ||||
| 20.94% | 119,389,785 | 101,203,253 | 17,274,692 | 911,840 | ||||
| 42.86% | 405,641,099 | 405,641,099 | - | - | ||||
| 100.00% | 835,700,000 | 835,700,000 | - | - | ||||
| - | 4,669,905 | 4,669,905 | - | - | ||||
| (165,500,000) | - | - | - | |||||
| 3,613,160,269 | 3,253,418,256 | 524,330,173 | 911,840 | |||||
| 31.December.2012 | ||||||
|---|---|---|---|---|---|---|
| Company | % Held | Carrying amount | Acquisition cost | Fair value reserve | Fair value through profit and loss |
|
| Sonae Investimentos SGPS, SA (a) | 76.86% | 1,893,219,480 | 1,416,090,660 | 477,128,820 | - | |
| Sonae Sierra SGPS, SA (b) | 50.00% | 524,986,000 | 490,113,339 | 34,872,661 | - | |
| Sonaecom, SGPS, SA | 0.94% | 5,079,830 | 3,913,451 | 465,819 | 700,560 | |
| Sontel BV | 42.86% | 405,641,099 | 405,641,099 | - | - | |
| Sonae Investments BV | 100.00% | 835,700,000 | 835,700,000 | - | - | |
| Others | - | 4,669,905 | 4,669,905 | - | - | |
| Impairment | (165,500,000) | - | - | - | ||
| Total | 3,503,796,314 | 3,156,128,454 | 512,467,300 | 700,560 |
During 2012, Sonae entered into a contract with Sonaecom, SGPS, SA, in which it agrees to handover Sonaecom shares to employees of that subsidiary during 2016. This obligation stands to 2,780,000 shares with an acquisition cost amounting to 3,263,451 euro. A liability amounting to 3,291,520 euro was recorded under the caption "other non-current liabilities". In the first half 2013 the change in the fair value of the investment acquired and in the referred liability, amounting to 211,280 euro, was recognized in the income statement.
During the 1st half 2013, Sonae entered into an agreement with a subsidiary of France Telecom ("FT-Orange") to acquire shares representing 20% of Sonaecom, SGPS, SA share capital. Sonae recorded this transaction as an acquisition of the subsidiary shares with deferred payment, since the shares rights are attributed to Sonae since the agreement date. The amount recorded corresponds to the acquisition price established considering the occurrence of a consolidation process in telecommunications sector in Portugal (which we believe will occur shortly), discounted to the acquisition date.
As at 30 June 2013 and 31 December 2012 other investments are as follows:
| 30.June.2013 | 31.December.2012 | |||
|---|---|---|---|---|
| Carrying amount |
Acquisition cost | Carrying amount |
Acquisition cost | |
| Magma No. 1 Securitisation Notes | 9,320,000 | 9,320,000 | 18,640,000 | 18,640,000 |
| Sonae Capital, SGPS, SA | 30,511,471 | 30,000,544 | 19,936,181 | 20,000,003 |
| Others | 52,426 | 52,426 | 52,426 | 52,426 |
| Total | 39,883,897 | 39,372,970 | 38,628,607 | 38,692,429 |
During the first quarter 2013 the Company acquired 12,392 units of Fundo de Investimento Imobiliário Fechado Imosede.
As at 30 June 2013 and 31 December 2012 other non-current assets are detailed as follows:
| 30.June.2013 | 31.December.2012 | |
|---|---|---|
| Loans granted to group companies | 357,086,551 | 352,823,000 |
This caption includes the amount of 347,400,000 euro of a subordinate bond loan, repayable in 10 years issued by Sonae Investimentos, SGPS, SA at market conditions. This loan was fully subscribed and paid by Sonae SGPS, SA on 28 December 2010 amounting to 400,000,000 euro, relating 8,000 bonds with nominal value of 50,000 euro each, bearing fixed interest rate with full reimbursement in the end of the period.
The fair value of the bonds related to this loan as at 30 June 2013, is 41,137 euro (42,606 euro as at 31 December 2012) per bond, according with a valuation made by the use of discounted cash flow models. There is no evidence of impairment of this loan.
| 30.June.2013 | 31.December.2012 | |
|---|---|---|
| Trade accounts receivable | 79 | 467,461 |
| Group companies | 44,909,088 | 10,707,180 |
| Taxes and contributions receivable | 1,471,553 | 1,270,260 |
| Accrued income and prepayments | 17,637,826 | 2,057,079 |
| Others | 545,027 | 580,633 |
| Total | 64,563,573 | 15,082,613 |
The caption "Accrued income and prepayments" mainly includes receivables relating to interests from loans granted to group companies (Note 6).
As at 30 June 2013 and 31 December 2012 cash and cash equivalents are detailed as follows:
| 30.June.2013 | 31.December.2012 | |
|---|---|---|
| Cash at hand | 89 | 89 |
| Bank deposits | 9,278,926 | 158,667,534 |
| Cash and cash equivalents on the balance sheet | 9,279,015 | 158,667,623 |
| Cash and cash equivalents on the cash flow | ||
| statement | 9,279,015 | 158,667,623 |
As at 30 June 2013 and 31 December 2012 share capital consisted of 2,000,000,000 ordinary shares of 1 euro each.
As at 30 June 2013 and 31 December 2012, loans are made up as follows:
| 30.June.2013 | 31.December.2012 | |
|---|---|---|
| Bonds Sonae 2007/2014 | - | 150,000,000 |
| Bonds Sonae 2010/2015 | 250,000,000 | 250,000,000 |
| Bonds Continente - 7% - 2015 | 200,000,000 | 200,000,000 |
| Up-front fees not yet charged to income statement | (3,836,960) | (4,952,886) |
| Bonds | 446,163,040 | 595,047,114 |
| Nominal value of bank loans | 75,000,000 | 75,000,000 |
| Up-front fees not yet charged to income statement | (777,750) | (975,750) |
| Bank loans | 74,222,250 | 74,024,250 |
| Derivatives | - | 6,993,896 |
| Non-current loans | 520,385,290 | 676,065,260 |
| Bonds Sonae 2007/2014 | 150,000,000 | - |
| Bonds Sonae 05 | - | 100,000,000 |
| Up-front fees not yet charged to income statement | (101,804) | (80,094) |
| Bonds | 149,898,196 | 99,919,906 |
| Derivatives | 4,692,139 | 1,674,286 |
| Other bank loans | 1,509,627 | 1,961,683 |
| Current loans | 156,099,962 | 103,555,875 |
As at 30 June 2013 Sonae, SGPS has agreed lines of credit and commercial paper programs amounting to 385 million euro, out of which 146.5 million euro with firm commitments with maturity not exceeding one year and 35 million euro with firm commitments with maturity over one year.
Under the above mentioned lines of credit and commercial paper programs with firm commitments, Sonae, SGPS had 182 million euro credit facilities available to meet its liquidity requirements.
The interest rate as at 30 June 2013 of the bonds and bank loans was, in average, 3.57% (3.37% as at 31 December 2012).
Maturity of Borrowings
As at 30 June 2013 and 31 December 2012 the analysis of maturity of loans excluding the derived instruments having in consideration its nominal value is as follows:
| 30.June.2013 | 31.December.2012 | |
|---|---|---|
| N+1 | 151,509,627 | 101,961,683 |
| N+2 | 325,000,000 | 150,000,000 |
| N+3 | 200,000,000 | 525,000,000 |
As at 30 June 2013 and 31 December 2012, trade creditors and other current liabilities are detailed as follows:
| 30.June.2013 | 31.December.2012 | |
|---|---|---|
| Trade creditors | 388,464 | 443,191 |
| Group companies | 49,088,000 | 7,441,400 |
| Taxes and contributions payable | 55,631 | 214,619 |
| Accrued expenses | 10,265,500 | 11,153,335 |
| Others | 220,162 | 239,560 |
| Total | 60,017,757 | 19,492,105 |
As at 30 June 2013 and 31 December 2012, contingent liabilities are detailed as follows:
| 30.June.2013 | 31.December.2012 | ||
|---|---|---|---|
| Guarantees given: | |||
| on tax claims | 71,421,912 | 48,093,333 | |
| on judicial claims | 70,766 | 70,766 | |
| Guarantees given in favour of subsidiaries | a) | 265,175,496 | 230,569,501 |
(a) Guarantees given to Tax Authorities in favour of subsidiaries to suspend claims from tax authorities.
Balances and transactions with related parties are detailed as follows:
| Balance | 30.June.2013 | 31.December.2012 |
|---|---|---|
| Group companies | 52,166,041 | 2,576,963 |
| Jointly controlled companies | 10,675,535 | 10,779,542 |
| Other partners in group companies | 50,297 | 98,000 |
| Accounts receivable | 62,891,873 | 13,454,505 |
| Parent company | 430,860 | 912,998 |
| Group companies | 5,211,434 | 3,738,595 |
| Jointly controlled companies | 31,857 | 39,654 |
| Other partners in group companies | 11,538 | 4,533 |
| Accounts payable | 5,685,689 | 4,695,780 |
| Group companies | 357,086,551 | 352,823,000 |
| Loans granted | 357,086,551 | 352,823,000 |
| Group companies | 49,088,000 | 7,441,400 |
| Loans obtained | 49,088,000 | 7,441,400 |
| Transactions | 30.June.2013 | 30.June.2012 |
|---|---|---|
| Group companies | 1,613,976 | 1,548,514 |
| Jointly controlled companies | 108,360 | 106,341 |
| Other partners in group companies | 50,406 | 50,000 |
| Services rendered and other income | 1,772,742 | 1,704,855 |
| Parent company | 302,696 | 150,132 |
| Group companies | 636,810 | 554,534 |
| Jointly controlled companies | 38,300 | 36,871 |
| Other partners in group companies | 8,621 | 18,188 |
| Purchases and services obtained | 986,427 | 759,725 |
| Group companies | 15,899,789 | 14,851,222 |
| Interest income | 15,899,789 | 14,851,222 |
| Parent company | - | 440,601 |
| Group companies | 647,451 | 850,330 |
| Interest expenses | 647,451 | 1,290,931 |
| Group companies | 34,665,008 | 17,203,611 |
| Jointly controlled companies | - | 10,567,050 |
| Dividend income (Note 14) | 34,665,008 | 27,770,661 |
| Other partners in group companies | - | 3,569,000 |
| Disposal of investments | - | 3,569,000 |
| Other partners in group companies | 10,000,541 | - |
| Acquisition of investments | 10,000,541 | - |
| Group companies | - | 1,806,655 |
| Jointly controlled companies | - | 382,914 |
| Sale of treasury shares | - | 2,189,569 |
All Sonae, SGPS, S.A. subsidiaries, associates and joint ventures are considered related parties and are identified in Consolidated Financial Statements. All Efanor Investimentos, SGPS, SA (parent company), subsidiaries, including the ones of Sonae Indústria, SGPS, SA and of Sonae Capital, SGPS, SA (other partners in group companies) are also considered related parties.
As at 30 June 2013 and 2012, investment income can be detailed as follows:
| 30.June.2013 | 30.June.2012 | |
|---|---|---|
| Dividends | 34,665,008 | 27,770,661 |
| Gains / (losses) on sale investments | - | (913,000) |
| 34,665,008 | 26,857,661 |
During the first half 2013 the dividends were distributed by the affiliate Sonae Investimentos, SGPS, SA (34,158,036 euro), Sonaegest, SA (95,372 euro) and Sonaecom, SGPS, SA (411,600 euro).
| 30.June.2013 | 30.June.2012 | |
|---|---|---|
| Net profit Net profit taken into consideration to calculate basic earnings per |
||
| share (Net profit for the period) | 30,764,609 | 26,298,337 |
| Effect of dilutive potential shares | - | - |
| Interests related to convertible bonds (net of tax) Net profit taken into consideration to calculate diluted earnings per |
- | - |
| share: | 30,764,609 | 26,298,337 |
| Number of shares | ||
| Weighted average number of shares used to calculate basic earnings | 2,000,000,000 | 1,999,202,089 |
| Effect of dilutive potential ordinary shares from convertible bonds | - | - |
| Outstanting shares related with deferred performance bonus | 2,250,549 | 1,673,374 |
| Number of shares that could be acquired at average market price | (892,052) | (1,038,979) |
| earnings per share | 2,001,358,497 | 1,999,836,484 |
| Profit/(Loss) per share | ||
| Weighted average number of shares used to calculate diluted Basic Diluted |
0.015382 0.015372 |
0.013154 0.013150 |
The accompanying financial statements were approved by the Board of Directors and authorized for issue on 20 August 2013.
During the period ended as at 30 June 2013 shareholders' loan contracts were entered into with the following companies:
During the period ended 30 June 2013 short-term loan contracts were entered into with the following companies:
As at 30 June 2013 amounts owed by affiliated undertakings can be summarized as follows:
| Closing Balance | |
|---|---|
| Sontel, BV | 20,000 |
| Sonae Investments, BV | 9,666,551 |
| Total | 9,686,551 |
As at 30 June 2013 amounts owed from affiliated undertakings can be summarized as follows:
| Closing Balance | |
|---|---|
| Sonaecenter Serviços, SA | 252,000 |
| Sontel, BV | 48,836,000 |
| Total | 49,088,000 |
The Board of Directors
Belmiro Mendes de Azevedo
Álvaro Carmona e Costa Portela
Álvaro Cuervo Garcia
Bernd Bothe
Christine Cross
Michel Marie Bon
José Neves Adelino
Duarte Paulo Teixeira de Azevedo
Ângelo Gabriel Ribeirinho dos Santos Paupério
This document may contain forward-looking information and statements, based on management's current expectations or beliefs. Forward-looking statements are statements that should not be regarded as historical facts.
These forward-looking statements are subject to a number of factors and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements, including, but not limited to, changes in regulation, industry and economic conditions; and the effects of competition. Forward-looking statements may be identified by words such as "believes," "expects," "anticipates," "projects," "intends," "should," "seeks," "estimates," "future" or similar expressions.
Although these statements reflect our current expectations, which we believe are reasonable, investors and analysts, and generally all recipients of this document, are cautioned that forward-looking information and statements are subject to various risks and uncertainties, many of which are difficult to predict and generally beyond our control, that could cause actual results and developments to differ materially from those expressed in, or implied or projected by, the forward-looking information and statements. You are cautioned not to put undue reliance on any forward-looking information or statements. We do not undertake any obligation to update any forward-looking information or statements.
Report available at Sonae's institutional website www.sonae.pt
Patrícia Vieira Pinto Head of Investor Relations [email protected] Tel.: + 351 22 010 4794
Catarina Oliveira Fernandes Head of Communication, Brand and Corporate Responsibility [email protected] Tel: + 351 22 010 4775
Rita Barrocas External Communications [email protected] Tel: + 351 22 010 4745
Sonae Lugar do Espido Via Norte 4471-909 Maia Portugal Tel.: +351 229487522 Fax: +351 229404634
SONAE is listed on the Euronext Stock Exchange. Information may also be accessed on Reuters under the symbol SONP.IN and on Bloomberg under the symbol SONPL
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.