Interim / Quarterly Report • Jul 31, 2013
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
Registered Office: Lugar do Espido, Via Norte, Maia, Portugal Registered at the Commercial Registry of Maia Registry and Tax Identification No. 506 035 034 Share Capital: € 700 000 000 Publicly Traded Company
CONTENTS
ACTIVITY REPORT
CONSOLIDATED FINANCIAL STATEMENTS
"During the second quarter of 2013, we have continued to face adverse trading conditions in most of the regions where we have industrial presence. To mitigate these we continued to pursue the defined strategy of focusing in key markets, improving operational efficiencies and developing a competitive and integrated offer, with the on-going implementation of several strategic initiatives.
In terms of regional performance, an unfavourable trading environment continued to prevail in Europe during the 1H13, with the effects of the austerity measures implemented in most countries negatively impacting consumer demand and capital expenditure. Although our operational and financial performance, both in Southern and Northern Europe regions, has been below the levels achieved in the same period last year, it is important to highlight that we were able to improve performance in the 2Q13 versus the previous quarter.
In what concerns South Africa, we observed a softer level of activity in this quarter with a particular impact on volumes. Despite this evolution in the 2Q13, we were still able to register growth in EBITDA generation in the first semester of 2013, when compared to the same period of last year.
North American operations continue to show improved profitability and cash flow generation, mainly driven by the positive developments in the American construction sector.
Regarding the consolidated financial performance, 1H13 Turnover decreased by 7%, when compared with the previous year, a direct consequence of the reduced industrial footprint, as evidenced by the closure of Knowsley and Solsona plants during 2012. Importantly, our overall capacity utilization indexes improved, despite the evident market pressure experienced in the European particleboard market. The continuous efforts placed in terms of fixed costs have allowed for further savings, with total fixed costs in the semester down, on a comparable basis, by 8 million Euros. Our operational profitability has thus shown some improvement in this second quarter, with a recurrent EBITDA of 22 million Euros (up by 11% against the 1Q13) generating an improved margin of 6.9%.
We continued to closely monitor our investments during this period, which, combined with a strong focus on inventory management, evidenced by a 20 million Euros y.o.y reduction in the level of working capital, contributed to an improved cash flow generation. This positive evolution has made possible a further reduction of our net debt level, which was down by 11 million Euros when compared to the end of 1Q13. In terms of debt, notwithstanding the difficult financial environment in Portugal, we remain confident that, as during the 1H13, we will be able to refinance upcoming debt maturities and continue in the path of deleveraging.
The tragic railroad accident occurred on July 6 at centre of Lac Mégantic, the town where our Canadian plant is located, has affected directly or indirectly all our employees there and disrupted for a few days our operations, due to restrictions on water supply. Our thoughts are with them all, their families and friends in these very sad moments."
Rui Correia, CEO Sonae Indústria
* transferring UK values to "discontinued operations", given the stoppage of production activity in the region during the 3Q12
During the 1H13, consolidated turnover totalled 642 million Euros, 7% lower than the 1H12, mostly driven by the reduced industrial footprint and the prevailing lower demand in the European markets. Compared to the previous quarter, consolidated turnover increased by circa 2%, mainly thanks to the 15% q.o.q. increase in revenues generated by the Canadian operation. Recurrent EBITDA was 42 million Euros in the 1H13, which translated into a recurrent EBITDA margin of 6.6%, down by 1.5 pp versus last year. This deterioration in margin is mainly explained by the impacts of the adverse trading conditions in Europe, which was only partly compensated by an improved contribution from the operations in Canada.
Total fixed costs were reduced, on a comparable basis, i.e., without the contribution of the Knowsley plant closed last year, by approximately 6% in the period, representing savings of 8 million Euros when compared to the 1H12.
Total headcount has been reduced to 4,236 FTEs at the end of June 2013, mainly as a result of the plants closures completed in 2012: Knowsley, in the UK, and Solsona, in Spain.
The operational activity levels have also been adjusted to the lower market demand levels, by concentrating production in the most efficient sites, allowing for additional savings in the cost structure base and increases in the capacity utilization of the most efficient plants.
As a result of the above evolution, total EBITDA1 in the 1H13 reached 35 million Euros, which includes the impact of approximately 7 million Euros of non recurrent costs, mainly related with redundancy costs of the Solsona plant, closed in December 2012. It is worth noting that these costs had no impact in terms of net profit in the 1H13 as their effect was off-set by the utilization of a specific provision previously booked in the 2012 accounts.
1 EBITDA = EBIT + D&A + (Provisions and impairment losses ‐ Impairment losses in trade receivables + Reversion of impairment losses in trade receivables)
| PROFIT & LOSS ACCOUNT (Euro Millions) | 1H12* | 1H13 | 1H13 / 1H12* |
2Q12* | 1Q13 | 2Q13 | 2Q13 / 2Q12* |
2Q13 / 1Q13 |
|---|---|---|---|---|---|---|---|---|
| Consolidated Turnover | 693 | 642 | (7%) | 341 | 318 | 324 | (5%) | 2% |
| Southern Europe | 273 | 255 | (7%) | 132 | 126 | 130 | (2%) | 3% |
| Northern Europe | 306 | 275 | (10%) | 143 | 137 | 138 | (4%) | 1% |
| Rest of the World | 140 | 134 | (4%) | 74 | 66 | 68 | (9%) | 2% |
| Other Operational Income | 15 | 14 | (7%) | 8 | 7 | 7 | (8%) | 3% |
| EBITDA | 53 | 35 | (34%) | 23 | 16 | 19 | (18%) | 17% |
| Recurrent EBITDA | 56 | 42 | (24%) | 24 | 20 | 22 | (8%) | 11% |
| Southern Europe | 15 | 9 | (38%) | 5 | 4 | 5 | 3% | 31% |
| Northern Europe | 24 | 14 | (42%) | 10 | 6 | 8 | (19%) | 31% |
| Rest of the World | 16 | 19 | 16% | 9 | 10 | 9 | (3%) | (10%) |
| Recurrent EBITDA Margin % | 8.1% | 6.6% | ‐1.5 pp | 7.1% | 6.3% | 6.9% | ‐0.2 pp | 0.6 pp |
| Depreciation and amortisation | (39) | (38) | 3% | (20) | (19) | (19) | 4% | 1% |
| Provisions and Impairment Losses | (1) | 7 | ‐ | (1) | 3 | 4 | ‐ | (21%) |
| Operational Profit | 15 | 6 | (62%) | 3 | 1 | 5 | 55% | ‐ |
| Net Financial Charges | (26) | (30) | (18%) | (13) | (15) | (15) | (18%) | (2%) |
| o.w. Net Interest Charges | (14) | (18) | (26%) | (7) | (9) | (9) | (31%) | (8%) |
| o.w. Net Financial Discounts | (7) | (8) | (6%) | (4) | (4) | (4) | (6%) | (7%) |
| Profit before taxes continued operat. (EBT) | (11) | (25) | (126%) | (10) | (14) | (11) | (13%) | 17% |
| Taxes | (3) | (4) | (52%) | (2) | (2) | (2) | (10%) | 1% |
| o.w. Current Tax | (3) | (3) | (21%) | (2) | (1) | (2) | 10% | (57%) |
| Profit / (loss) from continued operations | (14) | (29) | ‐ | (12) | (16) | (14) | ‐ | 15% |
| Profit / (loss) from discontinued operations | (4) | ‐ | ‐ | (2) | ‐ | ‐ | ‐ | ‐ |
| Minority Interests | (0.2) | (0.3) | (30%) | (0.2) | (0.2) | (0.1) | ‐ | 35% |
| Net Profit/(Loss) attributable to Shareholders | (18) | (29) | (65%) | (14) | (16) | (13) | ‐ | 14% |
* transferring UK values to "discontinued operations", given the stoppage of production activity in the region during the 3Q12
1H13 consolidated net losses attributable to Sonae Indústria's shareholders were 29 million Euros, a deterioration of 11 million Euros when compared with the 1H12. The main contributions to this evolution came from the lower EBITDA generation and from higher financial costs (4 million Euros above the 1H12), as determined by the increase in the average cost of debt. The average cost of debt stands slightly above 5.5%, up by almost 1.5 pp against June 2012, fully driven by the increase in spreads prevailing in Portugal and Spain, as Euribor rates remain at historically low levels.
When compared with the previous quarter, net losses were reduced in the 2Q13 by 3 million Euros, which is directly related with the improvements in the EBITDA performance.
Additions to Fixed Assets in 1H13 reached 7 million Euros (versus 16 million Euros during the same period in 2012) and were mostly related to investments in maintenance, Health & Safety and environmental improvements.
| BALANCE SHEET (Euro Millions) | 1H12 | FY12 | 1Q13 | 1H13 |
|---|---|---|---|---|
| Non Current Assets | 1,049 | 936 | 921 | 888 |
| Tangible Assets | 903 | 806 | 792 | 764 |
| Goodwill | 93 | 92 | 92 | 90 |
| Deferred Tax Assets | 38 | 24 | 24 | 23 |
| Other Non Current Assets | 15 | 13 | 13 | 11 |
| Current Assets | 385 | 329 | 343 | 334 |
| Inventories | 138 | 130 | 131 | 128 |
| Trade Debtors | 198 | 141 | 174 | 170 |
| Cash & Investments | 16 | 23 | 11 | 13 |
| Other Current Assets | 32 | 34 | 27 | 23 |
| Non‐current assets held for sale | 1 | 4 | 4 | 4 |
| Total Assets | 1,435 | 1,269 | 1,268 | 1,226 |
| Shareholders' Funds | 222 | 136 | 119 | 97 |
| Minority Interests | 0 | ‐1 | ‐1 | ‐1 |
| Shareholders' Funds + Minority Interests | 222 | 135 | 118 | 96 |
| Interest Bearing Debt | 712 | 688 | 706 | 696 |
| Short term | 348 | 196 | 330 | 338 |
| L‐M term | 364 | 492 | 377 | 358 |
| Trade Creditors | 194 | 178 | 176 | 176 |
| Other Liabilities | 306 | 268 | 268 | 258 |
| Total Liabilities | 1,213 | 1,134 | 1,150 | 1,131 |
| Total Liabilities, Shareholders' Funds and Minority Interests | 1,435 | 1,269 | 1,268 | 1,226 |
| Net Debt | 696 | 665 | 695 | 684 |
| Net Debt to LTM** Recurrent EBITDA | 6.3 x | 6.7 x | 8.0 x | 8.0 x |
| Working Capital | 142 | 93 | 129 | 122 |
**LTM: last twelve months
When compared to the end of 1H12, consolidated Net Debt was down by 12 million Euros, mainly as a result of the rigorous management of working capital, which stood 20 million Euros below the level reached at the end of June 2012. Comparing to the 1Q13, Net Debt again decreased by 11 million Euros, a positive sign of the organic cash flow generation of the group. The main contributors to this decrease were the improvements delivered at the level of working capital (driven by the continuous focus in controlling inventories) and the tight control of capital expenditures. The level of the Net Debt to Recurrent EBITDA ratio remained stable at 8.0x, with the slightly reduced Recurrent EBITDA generation in the last 12 months being compensated by the lower Net Debt outstanding.
The total value of Shareholders' Funds has been again negatively impacted by the net losses registered in the 2Q13 but also by the accounting impact associated with the consolidation of the Canadian and South African businesses using the lower CAD and ZAR exchange rate, which translated into a negative combined effect of 9.8 million Euros.
*Turnover includes intercompany group sales
Southern European countries continue to face significant macroeconomic challenges, which are clearly translating into low levels of consumer and business confidence. In what concerns the construction sector, new housing permits granted in Iberia, although improving in relation to recent past quarters, continued to show strong y.o.y. decreases (-23%2 in Portugal and -29%3 in Spain). In parallel, the rising level of unemployment, already at historical levels, constitutes one of the most difficult challenges for these economies and is severely constraining private consumption, particularly in terms of durable goods. Nevertheless, lower volumes in Southern Europe are being compensated, in part, by a higher export activity. As for France, the construction sector is showing some signs of recovery, although from relatively low levels, with new housing permits increasing by 9%4 against the same period in 2012.
Within the above explained context and comparing 1H13 performance with 1H12:
2 Source: Instituto Nacional de Estatística, July 2013 ("Nova habitação residencial", cumulative YTD evolution until May) 3 Source: Ministierio de Fomento, July 2013 (cumulative YTD evolution until April) 4 Source: Service économie statistiques et prospective (Ministière de l'Écologie, de l'Energie, du Développement durable et de l'Aménagement du territoire), July 2013 (cumulative YTD evolution until May)
*Turnover includes intercompany group sales
New house construction permits in Germany were up by 8.4%6 , showing that the market is continuing to recover from the historically low levels reached in 2009.
Comparing 1H13 performance with the same period in 2012, the key metrics of the Northern Europe region had the following evolution:
5 Like for like: excluding costs of Solsona Plant 6 Source: German Federal Statistics Office, July 2013 (cumulative YTD evolution until April 2013)
€ M
*Turnover includes intercompany group sales
U.S. economic activity has shown important signs of recovery, with reflections in the increasing level of housing starts (up by 27%7 y.o.y.), while latest data shows that Canadian housing starts declined by 5%8 . The evolution in Canada is slowly starting to stabilize and there are some expectations that the local economy could follow the pace of the US market recovery. In what concerns South Africa, residential building permits posted a significant y.o.y. increase of 25%9 , accompanied by relatively better (although still recovering from negative levels) local contractors' confidence levels.
In terms of performance in the first 6 months of the year, the following operating and financial highlights should be noted:
7 Source: RISI, July 2013 (cumulative YTD evolution until June 2013) 8 Source: Canada Mortgage and Housing Corporation, July 2013 (cumulative YTD evolution until May 2013) 9 Source: Statistics South Africa, July 2013 (cumulative YTD evolution until May 2013)
In the third quarter of the year, as customary, the consolidated sales performance will be impacted by holiday period and the seasonal effect of the operational maintenance shutdowns of most of our plants in the northern hemisphere.
We will continue with the implementation of on-going initiatives to improve further our operating efficiencies, reduce fixed costs, concentrate production in our more efficient plants and explore the markets where we are most competitive, developing and expanding our sales of value added products.
We expect a relatively stable trading environment during 2H13 in most European markets, with the continuation of the general trends already experienced in the course of the current year. This stabilisation, although at relatively low levels, should allow us to continue to deliver a financial performance in line with the last few quarters.
Both Canada and South Africa are expected to continue to contribute positively to the evolution of our consolidated financial performance. In South Africa, the sales performance should improve versus the 2Q13, in line with the higher confidence levels shown by construction contractors in recent months, while Canada should continue to take advantage from the top quality of the local plant to explore the growing opportunities in the North American markets. The tragic railroad accident occurred recently at centre of Lac Mégantic has disrupted the delivery to customers that were being served by train. Although normal production at the plant restarted just 5 days after the accident, these events will imply some delivery delays and extra transportation costs in the coming months but we remain very confident in the capacity of our local management and in the ability of our workers to surpass this period of adversity.
The Board of Directors
| Acquisitions | Sales | Balance at 30.06.2013 |
||||
|---|---|---|---|---|---|---|
| Date | amount | € average value | amount | € average value | amount | |
| Belmiro Mendes de Azevedo Efanor Investimentos, SGPS, SA (1) |
49,999,997 | |||||
| ( 1 share is held by the spouse) Sonae Indústria, SGPS, SA ( held by the spouse ) |
1,010 | |||||
| Duarte Paulo Teixeira de Azevedo Efanor Investimentos, SGPS, SA (1) |
1 | |||||
| Migracom, SGPS, SA (2) Sonae Indústria, SGPS, SA (held by descendent ) |
1,969,996 223 |
|||||
| Rui Manuel Gonçalves Correia Sonae Indústria, SGPS, SA |
12,500 | |||||
| João Paulo dos Santos Pinto Sonae Indústria, SGPS, SA |
407 | |||||
| Agostinho Conceição Guedes Sonae Indústria, SGPS, SA |
2,520 | |||||
| Acquisitions | Sales | Balance at | ||||
| Date | amount | € average value | amount | € average value | 30.06.2013 amount |
|
| (1) Efanor Investimentos, SGPS, SA Sonae Indústria, SGPS, SA Pareuro, BV (3) |
44,780,000 2,000,000 |
|||||
| (2) Migracom, SGPS, SA Sonae Indústria, SGPS, SA Imparfim, SGPS, SA (4) |
90,000 150,000 |
|||||
| (3) Pareuro, BV Sonae Indústria, SGPS, SA |
27,118,645 | |||||
| (4) Imparfin, SGPS, SA Sonae Indústria, SGPS, SA |
278,324 |
Complying with Article 9 No.1 c) of the the CMVM Regulation no. 05/2008
| S ha ho l de re r |
No f s ha . o res |
S Ca % ha i l ta re p |
% Vo ing ig h t ts r |
|---|---|---|---|
| E fa Inv im S G P S, S A ( ( *) ) t to no r es en s, , , |
|||
| Dir ly ect |
44 78 0, 00 0 , |
31 .98 % 57 |
31 .98 % 57 |
| ( Efa r) By Pa BV ntr olle d b reu ro, co y no |
27 118 64 5 , , |
19 .37 05 % |
19 .37 05 % |
| By M ari a M ari da Ca lha isT eix eir a d e A ed ( Dir f E fan ) ect arg rva zev o or o or |
1, 01 0 |
0.0 00 7% |
0.0 00 7% |
| By N o M ig l T eix eir a d e A ed ( Dir f E fan d h eld by de nd t) ect un ue zev o or o or an sce en |
71 1 |
0.0 00 5% |
0.0 00 5% |
| By D Pa ulo Te ixe ira de Az ed ( Dir f E fan d h eld by de nd t) rte ect ua ev o or o or an sce en |
22 3 |
0.0 00 2% |
0.0 00 2% |
| By M ig S GP S, SA ( Co olle d b Efa r´s D ire Pa ulo Az ed ) ntr cto rac om mp an y co y no r, ev o , |
90 00 0 , |
0.0 64 3% |
0.0 64 3% |
| S GP S, SA ( Co Efa r´s Cl áu ) By Li nh ntr olle d b D ire cto dia Az ed ac om mp an y co y no r, ev o , |
23 186 , |
0.0 166 % |
0.0 166 % |
| To tal allo |
ion 72 01 3, 77 5 cat , |
51 .43 84 % |
51 .43 84 % |
(*) Under the terms of paragraph b) of no. 1 of Article 20 and of no. 1 of Article 21 of the Portuguese Securities Code, Belmiro Mendes de Azevedo is the ultimate beneficial owner, since he holds around 99% of the share capital and voting rights of Efanor Investimentos SGPS, SA, which, in her turn, is the dominant company of Pareuro BV.
In terms of the order in sub-paragraph c), no. 1, Article 246 of the Portuguese Securities Code, the Board members of Sonae Indústria, SGPS, SA hereby declare, to the best of our knowledge, that the:
Belmiro Mendes de Azevedo
Duarte Paulo Teixeira de Azevedo
Albrecht Olof Lothar Ehlers
Javier Vega de Seoane Azpilicueta
Rui Manuel Gonçalves Correia
João Paulo dos Santos Pinto
Jan Kurt Bergmann
George Christopher Lawrie
| ASSETS | Notes | 30.06.2013 | 31.12.2012 |
|---|---|---|---|
| Unaudited | |||
| NON CURRENT ASSETS: | |||
| Tangible fixed assets | 763 828 479 | 806 163 927 | |
| Goodwill | 90 328 071 | 92 496 051 | |
| Intangible assets | 6 228 167 | 7 137 808 | |
| Investment properties | 1 291 086 | 1 313 215 | |
| Associated undertakings and non consolidated undertakings | 1 576 365 | 2 262 846 | |
| Investment available for sale | 1 098 397 | 1 091 540 | |
| Deferred tax asset | 22 719 593 | 24 189 158 | |
| Other non current assets | 1 199 472 | 1 389 646 | |
| Total non current assets | 888 269 630 | 936 044 191 | |
| CURRENT ASSETS: | |||
| Inventories | 128 081 274 | 129 983 908 | |
| Trade debtors | 169 943 923 | 140 918 477 | |
| Other current debtors | 8 412 740 | 13 801 900 | |
| State and other public entities | 7 561 696 | 8 126 925 | |
| Other current assets | 4 | 7 085 324 | 12 548 389 |
| Cash and cash equivalents | 5 | 12 680 038 | 23 182 513 |
| Total current assets | 333 764 995 | 328 562 112 | |
| Non-current assets held for sale | 4 199 724 | 4 411 224 | |
| TOTAL ASSETS | 1 226 234 349 | 1 269 017 527 | |
| SHAREHOLDERS`FUNDS, NON-CONTROLLING INTERESTS AND LIABILITIES | |||
| SHAREHOLDERS`FUNDS: | |||
| Share capital | 700 000 000 | 700 000 000 | |
| Legal reserve | 3 131 757 | 3 131 757 | |
| Other reserves and accumulated earnings | - 599 247 405 | - 569 867 023 | |
| Accumulated other comprehensive income | - 6 982 621 | 2 792 960 | |
| Total | 96 901 731 | 136 057 694 | |
| Non-controlling interests | - 1 306 493 | - 900 628 | |
| TOTAL SHAREHOLDERS`FUNDS | 95 595 238 | 135 157 066 | |
| LIABILITIES: | |||
| NON CURRENT LIABILITIES: | |||
| Bank loans - net of current portion | 6 | 137 647 003 | 128 275 420 |
| Non convertible debentures | 6 | 183 622 358 | 248 344 033 |
| Finance lease creditors - net of current portion | 6 | 32 795 688 | 36 192 908 |
| Other loans | 6 | 3 916 411 | 78 868 673 |
| Post-retirement liabilities | 23 265 194 | 23 610 290 | |
| Other non current liabilities | 59 140 040 | 64 940 905 | |
| Deferred tax liabilities | 56 379 793 | 60 072 909 | |
| Provisions | 7 | 6 023 838 | 7 372 628 |
| Total non current liabilities | 502 790 325 | 647 677 766 | |
| CURRENT LIABILITIES: | |||
| Current portion of non-current bank loans | 6 | 149 564 478 | 64 693 562 |
| Current bank loans | 6 | 37 810 067 | 68 492 770 |
| Current portion of non-current non convertible debentures | 6 | 65 000 000 | 55 000 000 |
| Current portion of non-current finance lease creditors | 6 | 5 126 010 | 4 114 170 |
| Other loans | 6 | 80 758 640 | 4 060 098 |
| Trade creditors | 176 271 920 | 177 584 402 | |
| Taxes and other contributions payable | 17 254 131 | 14 103 601 | |
| Other current liabilities | 90 987 429 | 86 115 099 | |
| Provisions | 7 | 5 076 111 | 12 018 993 |
| Total current liabilities | 627 848 786 | 486 182 695 | |
| TOTAL SHAREHOLDERS' FUNDS AND LIABILITIES | 1 226 234 349 | 1 269 017 527 |
The notes are an integral part of the consolidated financial statements
The Board of Directors
| Notes | 30.06.2013 Unaudited |
2nd. Quarter 2013 Unaudited |
30.06.2012 Unaudited |
2nd. Quarter 2012 Unaudited |
|
|---|---|---|---|---|---|
| Sales | 12 | 639 865 317 | 323 381 755 | 690 861 181 | 339 678 629 |
| Services rendered | 12 | 1 778 570 | 712 275 | 2 350 221 | 975 041 |
| Other income and gains | 8 | 13 716 861 | 6 947 803 | 14 718 565 | 7 579 115 |
| Cost of sales | 339 129 605 | 172 145 303 | 361 164 939 | 179 199 416 | |
| (Increase) / decrease in production | - 6 106 620 | - 3 363 681 | - 4 797 552 | - 2 782 581 | |
| External supplies and services | 174 982 854 | 87 562 992 | 182 979 628 | 91 136 855 | |
| Staff expenses | 104 275 814 | 51 768 355 | 107 530 225 | 53 658 195 | |
| Depreciation and amortisation | 37 719 974 | 18 808 348 | 38 743 712 | 19 511 082 | |
| Provisions and impairment losses (increase / reduction) | 7 | - 7 044 489 | - 3 860 159 | 1 126 264 | 1 088 634 |
| Other expenses and losses | 6 863 558 | 3 421 199 | 6 640 914 | 3 475 015 | |
| Operating profit / (loss) | 12 | 5 540 052 | 4 559 476 | 14 541 837 | 2 946 169 |
| Financial expenses | 9 | 32 655 742 | 15 705 679 | 36 255 578 | 18 756 321 |
| Financial income | 9 | 2 495 870 | 473 160 | 10 732 315 | 5 851 609 |
| Gains and losses in associated companies Gains and losses in investments |
- 686 481 | - 686 481 | - 212 982 | - 212 982 | |
| Net profit/(loss) from continuing operations, before tax | - 25 306 301 | - 11 359 524 | - 11 194 408 | - 10 171 525 | |
| Taxation | 10 | 4 159 675 | 2 070 948 | 2 733 582 | 1 886 692 |
| Consolidated net profit / (loss) from continuing operations, afer taxation | - 29 465 976 | - 13 430 472 | - 13 927 990 | - 12 058 217 | |
| Profit / (loss) from discontinued operations, after taxation | 11 | - 3 981 599 | - 2 481 671 | ||
| Consolidated net profit / (loss) for the period | - 29 465 976 | - 13 430 472 | - 17 909 589 | - 14 539 888 | |
| Attributable to: | |||||
| Equity Holders of Sonae Industria | |||||
| Continuing operations | - 29 179 807 | - 13 317 661 | - 13 755 779 | - 11 912 717 | |
| Discontinuing operations | - 3 933 171 | - 2 451 486 | |||
| Equity Holders of Sonae Industria | - 29 179 807 | - 13 317 661 | - 17 688 950 | - 14 364 203 | |
| Non-controlling interests Continuing operations |
- 286 169 | - 112 811 | - 172 211 | - 145 500 | |
| Discontinuing operations | - 48 428 | - 30 185 | |||
| Non-controlling interests | - 286 169 | - 112 811 | - 220 639 | - 175 685 | |
| Profit/(Loss) per share Fom continuing operations: |
|||||
| Basic | - 0.2084 | - 0.0951 | - 0.0983 | - 0.0851 | |
| Diluted | - 0.2084 | - 0.0951 | - 0.0983 | - 0.0851 | |
| From discontinued operations: | |||||
| Basic Diluted |
- 0.0281 - 0.0281 |
- 0.0175 - 0.0175 |
|||
The notes are an integral part of the consolidated financial statements
The board of directors
(Amounts expressed in Euros)
| 30.06.2013 Unaudited |
2nd. Quarter 2013 Unaudited |
30.06.2012 Unaudited |
2nd. Quarter 2012 Unaudited |
|
|---|---|---|---|---|
| Net consolidated profit / (loss) for the period (a) | - 29 465 976 | - 13 430 472 | - 17 909 589 | - 14 539 888 |
| Other consolidated comprehensive income | ||||
| Items that may be reclassified subsequently to profit or loss | ||||
| Change in currency translation reserve Change in fair value of available-for-sale financial assets |
- 9 879 886 - 15 258 |
- 8 684 866 - 15 258 |
3 791 253 - 23 037 |
3 440 534 - 23 037 |
| Income tax relating to items that may be reclassified | ||||
| Other consolidated comprehensive income for the period, net of tax (b) | - 9 895 144 | - 8 700 124 | 3 768 216 | 3 417 497 |
| Total consolidated comprehensive income for the period (a) + (b) | - 39 361 120 | - 22 130 596 | - 14 141 373 | - 11 122 391 |
| Total consolidated comprehensive income attributable to: | ||||
| Equity holders of Sonae Industria | - 38 955 388 | - 21 912 453 | - 13 963 724 | - 10 986 557 |
| Non-controlling interests | - 405 732 | - 218 143 | - 177 649 | - 135 834 |
| - 39 361 120 | - 22 130 596 | - 14 141 373 | - 11 122 391 |
The notes are an integral part of the consolidated financial statements
The board of directors
| Not | Sha api tal re c |
al res Leg erv e |
Oth er R ese rve s and ula ted ac cum ear nin gs |
Cur cy tran ren slat ion |
Ava ilab le-fo r- sale l ass fina ncia ets |
Sub l tota |
Tot al sha reh old ` ers fun ds ibu tab le t attr o the uity eq hol der f s o Son Ind úst ria ae |
Non llin tro con g inte ts res |
Tot al sha reh old ' ers fun ds |
|---|---|---|---|---|---|---|---|---|---|
| es | |||||||||
| Bal 1 J 20 12 s at anc e a anu ary |
700 00 0 0 00 |
3 1 31 757 |
- 46 0 5 42 177 |
-7 1 52 005 |
10 6 4 75 |
-7 0 45 530 |
235 54 4 0 50 |
33 2 5 11 |
23 5 8 76 561 |
| Tot al c olid d co reh ive inco for the riod ate ons mp ens me pe fit/( ) fo Net lida ted loss r th erio d co nso po e p Oth olid d co reh ive inco for the riod ate er c ons mp ens me pe Tot al |
-17 68 8 9 50 -17 68 8 9 50 |
3 7 47 983 3 7 47 983 |
- 22 75 7 - 22 75 7 |
3 7 25 226 3 7 25 226 |
- 17 68 8 9 50 3 7 25 226 -13 96 3 7 24 |
- 2 20 639 42 99 0 - 17 7 6 49 |
- 17 90 9 5 89 3 7 68 216 -14 14 1 37 3 |
||
| Oth ers |
76 860 |
76 860 |
- 1 70 |
76 69 0 |
|||||
| Bal 30 Ju 201 2 s at anc e a ne |
700 00 0 0 00 |
3 1 31 757 |
-47 8 1 54 267 |
-3 4 04 022 |
83 71 8 |
-3 3 20 304 |
221 65 7 1 86 |
15 4 6 92 |
22 1 8 11 8 78 |
| Acc ula ted um |
oth er c om pre |
hen siv e in com e |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Not es |
Sha api tal re c |
al res Leg erv e |
Oth er R ese rve s and ula ted ac cum ear nin gs |
Cur cy tran ren slat ion |
Ava ilab le-fo r- sale fina l ass ncia ets |
Sub tota l |
Tot al ` sha reh old ers fun ds attr ibu tab le t o the uity eq hol der f s o Son Ind úst ria ae |
Non llin tro con g inte ts res |
Tot al sha reh old ' ers fun ds |
|
| Bal s at 1 J 20 13 anc e a anu ary |
70 0 0 00 000 |
3 1 31 757 |
- 56 9 8 67 023 |
2 6 99 144 |
93 81 6 |
2 7 92 960 |
13 6 0 57 694 |
- 9 00 628 |
13 5 1 57 066 |
|
| Tot al c olid ate d co reh ive inco for the riod ons mp ens me pe Net lida ted fit/( loss ) fo r th erio d co nso po e p Oth for olid ate d co reh ive inco the riod er c ons mp ens me pe Tot al |
-29 17 9 8 07 -29 17 9 8 07 |
-9 7 60 508 -9 7 60 508 |
- 15 07 3 - 15 07 3 |
-9 7 75 581 -9 7 75 581 |
- 29 17 9 8 07 - 9 775 58 1 - 38 95 5 3 88 |
- 28 6 1 69 - 1 19 5 63 - 4 05 732 |
- 29 46 5 9 76 - 9 895 14 4 - 39 36 1 12 0 |
|||
| Oth ers |
- 20 0 5 75 |
- 2 00 575 |
- 1 33 |
- 2 00 708 |
||||||
| Bal 30 Ju 201 3 s at anc e a ne |
700 00 0 0 00 |
3 1 31 757 |
-59 9 24 7 4 05 |
-7 0 61 364 |
78 74 3 |
-6 9 82 621 |
96 901 73 1 |
-1 3 06 493 |
95 59 5 2 38 |
The notes are an integral part of the consolidated financial statements
(Amounts expressed in Euros)
| OPERATING ACTIVITIES | Notes | 30 06 2013 30.06.2013 Unaudited |
30 06 2012 30.06.2012 Unaudited |
|---|---|---|---|
| N t Net cash flow from operating activities (1) h fl f ti ti iti (1) |
4 102 367 367 | 61 858 470 | |
| INVESTMENT ACTIVITIES | |||
| C Cash receipts arising from: h it ii f |
|||
| Investments | 66 514 | 141 684 | |
| T Tangible and intangible assets g ibl d i t g ibl t |
2 980 406 406 | 2 330 009 | |
| Investment subventions subventions |
61 661 | 152 455 152 455 | |
| 3 108 581 581 | 2 624 148 | ||
| Cash Payments arising from: | |||
| Investments | 192 500 | ||
| T Tangible and intangible assets ibl d i t ibl t g g |
10 809 005 005 | 23 258 960 | |
| 10 809 005 10 809 005 |
23 451 460 23 451 460 |
||
| Net cash used in investment activities (2) | - 7 700 424 | - 20 827 312 | |
| FINANCING ACTIVITIES C G C |
|||
| Cash receipts arising from: | |||
| Interest and similar income income | 317 743 317 743 | 942 474 942 474 | |
| Loans obtained | 1 481 532 150 | 1 794 878 101 | |
| 1 481 849 893 | 1 795 820 575 | ||
| Cash Payments arising from: | |||
| Interest and similar charges te est a d s a c a ges |
20 792 449 449 | 18 941 079 | |
| Loans obtained | 1 437 597 843 | 1 826 862 695 | |
| Finance leases - repayment of principal principal | 2 407 011 011 | 2 209 773 | |
| Others | 74 514 | 1 290 182 | |
| 1 460 871 817 | 1 849 303 729 | ||
| Net cash used in financing activities (3) g |
20 978 076 | - 53 483 154 | |
| Net increase in cash and cash equivalents (4) = (1) + (2) + (3) (3) | 17 380 019 | - 12 451 996 | |
| Effect of foreign exchange rate | - 300 209 209 | - 101 026 026 | |
| Cash and cash eq i alents at the beginning of the period equivalents |
5 | - 17 810 257 257 | 1 015 356 |
| Cash and cash equivalents at the end of the period | 5 | - 130 029 029 | - 11 335 614 614 |
The notes are an integral part of the consolidated financial statements
Th b d f di t The board of directors
(Amounts expressed in euros)
SONAE INDÚSTRIA, SGPS, SA has its head-office at Lugar do Espido, Via Norte, Apartado 1096, 4470-909 Maia, Portugal.
The shares of the company are listed on Euronext Lisbon.
The consolidated financial statements for the periods ended 31 June 2013 and 2012 were not subject to a limited revision carried out by the company's statutory external auditor.
This set of consolidated financial statement has been prepared on the basis of the accounting policies that were disclosed in the notes to the consolidated financial statements for fiscal year 2012.
These consolidated financial statements were prepared in accordance with the International Accounting Standard 34 – Interim Financial Reporting. As such, they do not include all the information which should be included in annual consolidated financial statements and therefore should be read in connection with the financial statements for fiscal year 2012.
These consolidated financial statements were prepared in accordance with the International Financial Reporting Standards (IFRS) and the International Accounting Standards (IAS) issued by the International Accounting Standards Board (IASB) and with Interpretations issued by the International Financial Reporting Interpretations Committee (IFRIC) or by the former Standing Interpretations Committee (SIC), applicable to the period beginning 1 January 2013 and endorsed by the European Union.
During the period ended 30 June 2013 the following accounting standards became effective:
IAS 1 – Presentation of Financial statements: amendment related to the presentation of Other Comprehensive Income;
IAS 12 – Income Taxes: amendment related to the recovery of assets;
IAs 19 – Employee Benefits: amendment related to the measurement and recognition of defined benefit plans.
Changes in IAS 19 refer mainly to the recognition of actuarial gains and losses, which are now to be recognized through Other Comprehensive Income. These changes were not applied in these consolidated financial statements as the Company carries out a calculation of defined benefit obligation at the end of each year with resource to actuarial reports prepared by specialized entities. The amount to be recognized under Other Comprehensive Income is estimated to be not relevant.
At 30 June 2013 the following standards and interpretations had been issued with effective date for later periods:
IAS 36, (amendment), Impairment of Assets (effective for periods beginning on or after 1 January 2014). This amendment requires further disclosure in cases where fair value less estimated costs to sell was used to determine recoverable amount of assets on which impairment losses were recognized.
IFRIC 21 (new), Levies (effective for periods beginning on or after 1 January 2014). This interpretation addresses the recognition criteria of obligations to pay a levy, whether such obligation is certain or uncertain as to the amount and timing.
At the closing date of these consolidated financial statements it was not possible to estimate the effect of these standards once they become effective.
Exchange rates used for translating foreign group, jointly controlled and associated companies are listed below:
| 30.06.2013 | 31.12.2012 | 30.06.2012 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Closing rate |
Average rate |
Closing rate |
Average rate |
Closing rate |
Average rate |
|||||
| Great Britain Pound | 0.8572 | 0.8505 | 0.8161 | 0.8106 | 0.8068 | 0.8222 | ||||
| South African Rand | 13.0702 | 12.0846 | 11.1732 | 10.5285 | 10.3670 | 10.2902 | ||||
| Canadian Dollar | 1.3714 | 1.3332 | 1.3137 | 1.2837 | 1.2871 | 1.3038 | ||||
| American Dollar | 1.3080 | 1.3125 | 1.3194 | 1.2842 | 1.2590 | 1.2961 | ||||
| Swiss Franc | 1.2338 | 1.2296 | 1.2072 | 1.2052 | 1.2030 | 1.2048 | ||||
Source: Bloomberg
During the period ended 30 June 2013 the subsidiary Agloma – Sociedade Industrial de Madeira Aglomarada, S. A. was liquidated with no significant effects on these consolidated financial statements.
At 30 June 2013 and 31 December 2012, details of Other current assets on the Consolidated Statement of Financial Position were as follows:
| 30.06.2013 | 31.12.2012 | ||||||
|---|---|---|---|---|---|---|---|
| Gross Value | Impairment | Net Value | Gross Value | Impairment | Net Value | ||
| Derivatives instruments Financial Instruments |
34 033 34 033 |
34 033 34 033 |
5 612 5 612 |
5 612 5 612 |
|||
| Accrued income Deferred expenses Assets out of scope of IFRS 7 |
4 463 228 2 588 063 7 051 291 |
4 463 228 2 588 063 7 051 291 |
4 754 959 7 787 818 12 542 777 |
4 754 959 7 787 818 12 542 777 |
|||
| Total | 7 085 324 | 7 085 324 | 12 548 389 | 12 548 389 |
At 30 June 2013 and 31 December 2012, detail of Cash and Cash Equivalents was as follows:
| 30.06.2013 | 31.12.2012 | |
|---|---|---|
| Cash at Hand Bank Deposits and Other Treasury Applications Impairment in Treasury Applications |
60 019 12 620 019 |
64 924 23 117 589 |
| Cash and Cash Equivalents on the Balance Sheet | 12 680 038 | 23 182 513 |
| Bank Overdrafts | 12 810 067 | 40 992 770 |
| Cash and Cash Equivalents on the Statement of Cash Flows | - 130 029 | - 17 810 257 |
As at 30 June 2013 and 31 December 2012 Sonae Indústria had the following outstanding loans:
| 30.06.2013 | 31.12.2012 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Amortised cost | Nominal value | Amortised cost | Nominal value | |||||||
| Current | Non current | Current | Non current | Current | Non current | Current | Non current | |||
| Bank loans | 187 374 545 | 137 647 003 | 187 513 702 | 138 397 983 | 133 186 332 | 128 275 420 | 133 311 753 | 129 230 007 | ||
| Debentures | 65 000 000 | 183 622 358 | 65 000 000 | 185 000 000 | 55 000 000 | 248 344 033 | 55 000 000 | 250 000 001 | ||
| Obligations under finance leases | 5 126 010 | 32 795 688 | 5 126 010 | 32 795 688 | 4 114 170 | 36 192 908 | 4 114 170 | 36 192 908 | ||
| Other loans | 80 758 640 | 3 916 411 | 81 586 765 | 3 916 410 | 4 060 098 | 78 868 673 | 4 060 098 | 79 716 721 | ||
| Gross debt | 338 259 195 | 357 981 460 | 339 226 477 | 360 110 081 | 196 360 600 | 491 681 034 | 196 486 021 | 495 139 637 | ||
| Cash and cash equivalent in balance sheet | 12 680 038 | 12 680 038 | 23 182 513 | 23 182 513 | ||||||
| Net debt | 325 579 157 | 357 981 460 | 326 546 439 | 360 110 081 | 173 178 087 | 491 681 034 | 173 303 508 | 495 139 637 | ||
| Total net debt | 683 560 617 | 686 656 520 | 664 859 121 | 668 443 145 |
During the period ended 30 June 2013 bank loans were repaid for approximately EUR 16 million.
In addition, during the same period bank overdrafts were reduced by approximately EUR 28 million.
During the period ended 30 June 2013, the Company repaid Sonae Indústria 2005/2013 bonds amounting to EUR 55 000 000.
a) At 30 June 2013 loans recognized under the securitization facility contracted with ING Bank Belgium SA/NV and with Finacity Corporation amounted to EUR 75 144 127. This loan was reclassified to current liabilities as it matures in March 2014.
Trade debtors amounting to EUR 103 883 970 were kept on the consolidated balance sheet as the criteria set out in IAS 39 for their derecognition were not fully met, namely because the whole risks related to the securitized assets were not completely transferred.
b) At 30 June 2013 loans recognized under a factoring facility amounted to EUR 4 458 056.
Trade debtors for the amount of EUR 5 481 811 were kept on the consolidated balance sheet as the criteria set out in IAS 39 for their derecognition were not fully met, namely because the whole risks related to the securitized assets were not completely transferred.
Movements occurred in provisions and accumulated impairment losses during the period ended 30 June 2013 were as follows:
| 30.06.2013 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Opening | Exchange | Changes to | Other | Closing | ||||
| Description | balance | rate effect | perimeter | Increase | Utilization | Reversion | changes | balance |
| Impairment losses: | ||||||||
| Tangible fixed assets | 32 922 834 | 32 922 834 | ||||||
| Intangible assets | 19 242 | 19 242 | ||||||
| Other non-current assets | 10 931 182 | 10 931 182 | ||||||
| Trade debtors | 25 156 732 | - 498 891 | 2 409 498 | 1 295 588 | - 1 239 884 | 24 531 867 | ||
| Other debtors | 16 111 | 16 111 | ||||||
| Subtotal impairment losses | 69 046 101 | - 498 891 | 2 409 498 | 1 295 588 | - 1 239 884 | 68 421 236 | ||
| Provisions: | ||||||||
| Litigations in course | 2 150 693 | 49 114 | 12 000 | - 10 057 | 2 177 750 | |||
| Warranties to customers | 690 770 | - 471 | 690 299 | |||||
| Restructuring | 10 911 412 | - 115 274 | 6 615 141 | 4 180 997 | ||||
| Other | 5 638 746 | - 7 471 | 9 144 | 1 589 516 | 4 050 903 | |||
| Subtotal provisions | 19 391 621 | - 123 216 | 58 258 | 8 216 657 | - 10 057 | 11 099 949 | ||
| Subtotal impairment losses and provisions | 88 437 722 | - 622 107 | 2 467 756 | 8 216 657 | 1 295 588 | - 1 249 941 | 79 521 185 | |
| Other losses: | ||||||||
| Investments | 36 985 875 | 36 985 875 | ||||||
| Write-down to net realizable value of inventories | 8 833 140 | - 67 015 | 2 375 298 | 3 098 943 | 8 042 480 | |||
| Total | 134 256 737 | - 689 122 | 4 843 054 | 8 216 657 | 4 394 531 | - 1 249 941 | 124 549 540 |
Increases and decreases in provisions and impairment losses are stated on the Consolidated Income Statement as follows:
| 30.06.2013 | ||||
|---|---|---|---|---|
| Losses | Gains | Total | ||
| Cost of sales | 801 037 | 1 172 422 | - 371 385 | |
| (Increase) / decrease in production | 1 574 261 | 1 926 521 | - 352 260 | |
| Provisions and impairment losses | 2 467 756 | 9 512 245 | - 7 044 489 | |
| Total (Consolidated Income Statement) | 4 843 054 | 12 611 188 | - 7 768 134 |
Utilization of restructuring provisions for EUR 6 615 141 relates mainly to ongoing restructuring processes in Spanish and German operations.
Details of Other income and gains on the Consolidated Income Statement for the periods ended 30 June 2013 and 2012 are as follows:
| 30.06.2013 | 30.06.2012 | |
|---|---|---|
| Gains on disposals of non current investments | 66 515 | 141 684 |
| Gains on disp. and write off of invest. prop., tang. and intang. assets | 448 534 | 205 501 |
| Supplementary revenue | 5 022 875 | 5 111 156 |
| Investment subventions | 3 588 782 | 3 076 402 |
| Tax received | 2 832 915 | 2 363 279 |
| Positive exchange gains | 1 362 615 | 1 021 037 |
| Others | 394 625 | 2 799 506 |
| 13 716 861 | 14 718 565 |
| 30.06.2013 | 30.06.2012 | |
|---|---|---|
| Financial expenses: | ||
| Interest expenses | ||
| related to bank loans and overdrafts | 8 317 163 | 7 953 113 |
| related to non convertible debentures | 5 651 399 | 5 418 248 |
| related to finance leases | 1 946 273 | 2 027 651 |
| related to loans from discontinued operations | 31 791 | |
| others | 2 187 414 | 755 839 |
| 18 102 249 | 16 186 642 | |
| Losses in currency translation | ||
| related to loans | 2 706 814 | 3 337 425 |
| 2 706 814 | 3 337 425 | |
| Cash discounts granted | 7 970 084 | 7 870 148 |
| Adjustment to fair value of financial instruments at fair value through profit or loss | 150 467 | 5 592 523 |
| Other finance losses | 3 726 128 | 3 268 840 |
| 32 655 742 | 36 255 578 | |
| 30.06.2013 | 30.06.2012 | |
| Financial income: | ||
| Interest income | ||
| related to bank loans | 22 733 | 489 783 |
| Related to loans discontinued operations | 1 299 171 | |
| Others | 76 964 | 91 000 |
| 99 697 | 1 879 954 | |
| Gains in currency translation | ||
| related to loans | 1 828 681 | 5 365 889 |
| 1 828 681 | 5 365 889 | |
| Cash discounts obtained | 198 934 | 538 730 |
| Adjustment to fair value of financial instruments at fair value through profit or loss | 298 966 | 2 689 474 |
| Other finance gains | 69 592 | 258 268 |
| 2 495 870 | 10 732 315 | |
| Finance profit / (loss) | - 30 159 872 | - 25 523 263 |
Corporate income tax accounted for in the periods ended 30 June 2013 and 2012 is detailed as follows:
| 30.06.2013 | 30.06.2012 | |
|---|---|---|
| Current tax | 3 474 987 | 2 873 616 |
| Deferred tax | 684 688 | - 140 034 |
| 4 159 675 | 2 733 582 |
Net loss from discontinued operations, which are related to Knowsley industrial plant, included under profit/(loss) from discontinued operations, after taxation, on the Consolidated Income Statement, are detailed as follows:
| 30.06.2012 | |
|---|---|
| Sales | 17 965 124 |
| Services rendered | 326 139 |
| Other income and gains | 6 859 835 |
| Cost of sales | 10 384 541 |
| (Increase) / decrease in production | 606 240 |
| External supplies and services | 7 457 868 |
| Staff expenses | 4 925 475 |
| Depreciation and amortisation | 1 887 990 |
| Provisions and impairment losses (increase / reduction) | - 30 966 |
| Other expenses and losses | 2 308 025 |
| Operating profit / (loss) | - 2 388 075 |
| Financial expenses | 1 699 074 |
| Financial income | 105 550 |
| Net profit/(loss) from descontinued operations, before tax | - 3 981 599 |
| Taxation | |
| Net profit / (loss) from descontinued operations | - 3 981 599 |
| Attributable to: | |
| Equity Holders of Sonae Industria | - 3 933 171 |
| Non-controlling interests | - 48 428 |
Cash flows related to discontinued operations, which are included in the Consolidated statement of Cash Flows, are detailed as follows:
| 30.06.2012 | |
|---|---|
| Operating activities | 4 507 975 |
| Investment activities | - 11 735 364 |
| Financing activities | 7 889 702 |
The main activity of the Group is the production of wood based panels and derivative products through industrial plants and commercial facilities located in Portugal, Spain, France, Germany, United Kingdom, Switzerland, The Netherlands, Canada and South Africa.
Until 31 March 2012 identifiable reporting segment were are as follows:
Following the organizational change occurred in 2012, identifiable reportable segments were then:
During the period ended 30 June 2013, some organizational changes were implemented, which caused the identifiable reportable segments to be as follows:
| Turnover | |||||
|---|---|---|---|---|---|
| External | Intersegment | ||||
| 30.06.2013 | 30.06.2012 | 30.06.2013 | 30.06.2012 | ||
| Northern Europe | 257 401 848 | 292 409 151 | 19 503 801 | 20 808 503 | |
| Southern Europe | 247 885 046 | 258 058 432 | 13 244 915 | 24 655 228 | |
| Continuing operations | 247 885 046 | 258 058 432 | 13 244 915 | 24 655 228 | |
| Rest of the world | 136 356 993 | 142 743 819 | |||
| Total segments | 641 643 887 | 693 211 402 | 32 748 716 | 45 463 731 | |
| Southern Europe | |||||
| Discontinued operations | 18 291 263 |
Intersegment turnover includes transactions among segments Northern Europe, Southern Europe and Rest of the World but it does not include transactions between continuing and discontinued operations within Southern Europe segment.
| Operating net profit (loss) | |||
|---|---|---|---|
| 30.06.2013 | 30.06.2012 | ||
| Northern Europe | 1 457 421 | 9 037 517 | |
| Southern Europe Continuing operations |
-5 725 231 -5 725 231 |
- 729 796 - 729 796 |
|
| Rest of the world | 9 807 862 | 6 234 116 | |
| Total segments | 5 540 052 | 14 541 837 | |
| Southern Europe Discontinued operations |
-2 388 075 |
The information of earlier periods was restated according to the new structure of identifiable reportable segments.
These consolidated financial statements were approved by the Board of Directors and authorized for issuance 31 July 2013.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.