Interim / Quarterly Report • Jul 31, 2012
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
JANUARY – JUNE 2012
CONTENTS
ACTIVITY REPORT
CONSOLIDATED FINANCIAL STATEMENTS
| KEY FIGURES (Euro Millions) | 1H11 | 1H12 | 1H12/ 1H11 |
2Q11 | 1Q12 | 2Q12 | 2Q12/ 1Q12 |
2Q12/ 2Q11 |
|---|---|---|---|---|---|---|---|---|
| Consolidated Turnover | 708 | 712 | 1% | 356 | 361 | 350 | (3%) | (2%) |
| EBITDA | 51 | 52 | 2% | 34 | 30 | 22 | (26%) | (34%) |
| Recurrent EBITDA | 53 | 55 | 5% | 35 | 32 | 24 | (26%) | (33%) |
| Recurrent EBITDA Margin % | 7,4% | 7,8% | 0,4 pp | 9,9% | 8,8% | 6,7% | ‐2,1 pp | ‐3,2 pp |
| Net Profit/(Loss) attributable to Shareholders | (45) | (18) | 61% | (24) | (3) | (14) | n.a. | 41% |
| Net Debt | 728 | 696 | (4%) | 728 | 711 | 696 | (2%) | (4%) |
| Net Debt/Recurrent EBITDA | 7,7 | 6,3 | n.a. | 7,7 | 5,8 | 6,3 | n.a. |
"During the last quarter macroeconomic conditions in Europe deteriorated, stopping the trend towards the profitability improvement we experienced over the last years. The Euro area faced a slowdown of activity, namely in Germany as a consequence of a weaker demand from the main furniture producers as a result of decreasing levels of export activity to neighbour countries. Additionally, the uncertainty of the financial system continues deteriorating internal consumption, affecting particularly customers from our Iberian plants. Fortunately, we have been able to compensate this lack of internal demand by exporting to more dynamic markets.
Our volumes sold in 2Q12 declined by 4% and consolidated turnover reached 350 million Euros, a decrease of 3%, when compared to the previous quarter. Additionally, the new supply chain management approach enabled to reduce the stocks level, however resulting in some additional production stoppages. These combined factors led to a recurrent EBITDA margin decline of 2.1pp to 6.7%.
Nevertheless, when compared to 1H11, despite lower volumes sold, 1H12 shows a positive evolution in terms of recurrent EBITDA.
Unfortunately, the situation in the UK plant, following the fire that occurred in June 2011, did not improve during 2Q12. The long delays to reconstruct the plant due to the difficulties in obtaining the necessary planning approvals, coupled with the current economic climate and the downturn in the construction industry, led the plant to an unsustainable situation. Therefore, as previously announced, Sonae Indústria (UK) Ltd will enter into consultations with employee and trade union representatives regarding the future of its operations in Knowsley. Nevertheless, it is our intention to continue supplying the UK market.
I count on the Sonae Indústria team to continue bringing into reality all the initiatives, actions and projects in several areas of the Group, in order to reinforce the sustainability of the company and bring it back to profitability, as soon as possible."
Beginning of April, we implemented a new organization model based on a more centralized business structure which consolidates Iberia, France and Germany in a "Continental Europe" Region. As a consequence, this quarter we are reporting our activity in two segments: 1) Europe, which includes the above referred Continental Europe and UK and 2) Rest of the World composed by Canada and South Africa. Therefore, the details by region were updated accordingly.
The performance in Iberia, Germany, France and UK was particularly affected by the macroeconomic situation, namely the austerity measures in some of the countries where we operate.
* Europe = Iberia, France, Germany and UK, excluding intercompany group sales
Iberia continued to experience a difficult market situation. The number of new housing permits granted in Portugal and in Spain is much below last year (31%i and 35%ii, respectively). In spite of this, volumes sold from Iberia in 1H12, compared to 1H11, remained flat, being helped by the export markets, and turnover increased by 2% to 207 million Euros. As a result, we were able to maintain a recurrent EBITDA margin at the level of 8.3%, despite having faced variable cost increases. During 2Q12, comparing to 1Q12, volumes sold recovered by 5% enabling us to reach 106 million Euros of Turnover. However, recurrent EBITDA margin declined 2.5pp to 7.1% due to a worse product mix and higher costs.
In Germany, new house construction permits are 3%iii below last year, indicating that the market is weaken, opposite to the positive trend experienced at the end of last year. Comparing 1H12 with 1H11, volumes sold dropped by 4% and turnover fell by 3%. However, operational efficiency gains and better product mix led to a 1.2pp recovery in the recurrent EBITDA margin. During 2Q12, compared to 1Q12, volumes sold dropped by 9% which led to 8% lower turnover. This lower activity prevented the dilution of fixed costs and resulted in a decline of 2.4pp recurrent EBITDA margin.
In France, demand from the construction and furniture segments remains weak, and housing permits are 2%iv below last year. Comparing 1H12 with 1H11, turnover decreased by 2% mainly due to 11% lower volumes sold. Despite lower activity and 8% higher variable costs, operational efficiency gains and an upward pressure on product prices enabled us to recover 1.9pp in the recurrent EBITDA margin. Comparing 2Q12 with 1Q12, turnover dropped by 20% due to 28% lower volumes sold caused by some extraordinary plant stoppages. This effect combined with 11% higher production costs led to a 7.3pp decline of the recurrent EBITDA margin.
In the UK, new housing orders decreased by 21%v and construction sector deteriorated further. In 2Q11, there was a fire at our UK plant, which interrupted normal production activity since then. Over the last months, we faced several delays in the reconstruction process due to the lack of the necessary approvals. This has led to a lower capacity utilization and profitability
problems. Therefore, as previously announced, we decided to enter into consultations with employee and trade union representatives regarding the future of the operations in Knowsley.
In Europe, comparing 1H12 with 1H11, turnover slightly declined to 568 million Euros. However, recurrent EBITDA improved by 0.8pp, reaching 6.9% of turnover, illustrating operational efficiency gains, product management and customer service improvements achieved. Quarter on quarter, turnover decreased by 7% to 274 million Euros, and the recurrent EBITDA margin dropped 3.2pp, mainly due to lower activity in Germany, France and in the UK, which prevented us from diluting fixed costs.
Our performance in Canada and South Africa reflects a combination of mixed market trends and some specific impacts which make direct comparisons difficult.
In North America, US housing starts increased by 26%vi while Canadian housing starts moved by 9%vii up. Compared to 1H11, 1H12 volumes sold increased by 7% which led to 16% higher turnover in local currency. However, Recurrent EBITDA margin remained at similar level in percentage due to higher costs, but improved 17% in absolute terms. In 2Q12, volumes sold were 14% above 1Q12 which resulted in 16% higher turnover (in local currency). The stronger activity combined with efficiencies and price improvement, led to an increase of 5pp Recurrent EBITDA margin.
In South Africa, residential building permits posted an increase of 4%viii. Volumes sold in 2Q12, when compared to 1Q12, increased by 9% and turnover in local currency moved 6% up. In spite of this, during 2Q12 we had to stop the production for 3 weeks due to an (exceptional) maintenance and 2 weeks for the works in the expansion of the MDF line. As a result, recurrent EBITDA margin declined by 3pp. Comparing 1H12 with 1H11, volumes sold and turnover in local currency increased by 9%. However, the recurrent EBITDA margin is 6pp lower, as a result of 9% higher production costs (in local currency), particularly chemicals and electricity.
For the Rest of the World, comparing 1H12 to 1H11, turnover moved 13% up but recurrent EBITDA margin decreased by 2.5pp to 11.7% due to the higher variable costs. Compared to 1Q12, 2Q12 turnover recovered by 12% as a result of a much stronger activity in Canada.
Compared to 1H11, consolidated turnover for 1H12 marginally increased to 712 million Euros despite a reduction of approximately 3% in volumes sold. Price adjustments compensated the variable cost increases which resulted in a slightly increase of the recurrent EBITDA margin reaching 7.8% of turnover.
Consolidated turnover in 2Q12 totalled 350 million Euros, representing a 3% decrease compared to 1Q12. The Recurrent EBITDA margin dropped 2.1pp to 6.7% mainly due to the lower activity in Germany and France.
| PROFIT & LOSS ACCOUNT (Euro Millions) | 1H11 | 1H12 | 1H12/ 1H11 |
2Q11 | 1Q12 | 2Q12 | 2Q12/ 1Q12 |
2Q12/ 2Q11 |
|---|---|---|---|---|---|---|---|---|
| Consolidated Turnover | 708 | 712 | 1% | 356 | 361 | 350 | (3%) | (2%) |
| Other Operational Income | 20 | 22 | 6% | 12 | 13 | 9 | (30%) | (24%) |
| EBITDA | 51 | 52 | 2% | 34 | 30 | 22 | (26%) | (34%) |
| Recurrent EBITDA | 53 | 55 | 5% | 35 | 32 | 24 | (26%) | (33%) |
| Recurrent EBITDA Margin % | 7,4% | 7,8% | 0,4 pp | 9,9% | 8,8% | 6,7% | ‐2,1 pp | ‐3,2 pp |
| Depreciation and amortisation | (44) | (41) | 7% | (22) | (20) | (20) | (2%) | 5% |
| Provisions and Impairment Losses | (35) | (1) | 97% | (28) | (0) | (1) | n.a. | 96% |
| Operational Profit | (17) | 12 | 171% | (10) | 11 | 1 | (88%) | 113% |
| Net Financial Charges | (25) | (27) | (10%) | (14) | (13) | (14) | (2%) | (2%) |
| o.w. Net Interest Charges | (14) | (16) | (14%) | (7) | (8) | (8) | 1% | (5%) |
| o.w. Net Financial Discounts | (6) | (8) | (20%) | (3) | (4) | (4) | (8%) | (16%) |
| Profit before taxes(EBT) | (42) | (15) | 64% | (23) | (3) | (13) | n.a. | 46% |
| Taxes | (4) | (3) | 28% | (1) | (1) | (2) | (123%) | (63%) |
| o.w. Current Tax | (1) | (3) | (205%) | (0) | (1) | (2) | n.a. | n.a. |
| Net Profit/(Loss) attributable to Shareholders | (45) | (18) | 61% | (24) | (3) | (14) | n.a. | 41% |
Total EBITDAix in 1H12 reached 52 million Euros (which includes around 3 million Euros non recurrent costs) and was slightly above 1H11.
1H12 consolidated net losses attributable to Sonae Indústria shareholders were 18 million Euros, an improvement of 27 million Euros compared with 1H11.
Additions to Fixed Assets in 1H12 were 16 million Euros, of which 10 million Euros are mostly related to investments in maintenance, Health & Safety and Environmental improvements. Around 6 million Euros are related to the reconstruction of the UK plant, which were financed under the insurance program.
Net Debt in 1H12 reached 696 million Euros, 32 million Euros lower than 1H11. Nevertheless, net interest charges for 1H12 are 2 million Euros above 1H11, due to the higher interest rate.
During 1H12, Working Capitalx increased by 8 million Euros when compared to the end of 2011, due to the normal seasonal effect but reached 33 million Euros below 1H11, which shows the tight working capital management and resulted in a 32 million Euros Net Debt (when compared to 1H11).
| BALANCE SHEET (EuroMillions) | 1H11 | 9M11 | 2011 | 1Q12 | 1H12 |
|---|---|---|---|---|---|
| Non Current Assets | 1.081 | 1.049 | 1.064 | 1.054 | 1.049 |
| Tangible Assets | 935 | 905 | 915 | 905 | 903 |
| Goodwill | 93 | 93 | 93 | 93 | 93 |
| Deferred Tax Assets | 36 | 34 | 38 | 37 | 38 |
| Other Non Current Assets | 17 | 17 | 18 | 19 | 16 |
| Current Assets | 398 | 398 | 368 | 407 | 385 |
| Inventories | 147 | 145 | 137 | 142 | 138 |
| Trade Debtors | 202 | 191 | 158 | 200 | 198 |
| Cash& Investments | 14 | 10 | 24 | 19 | 16 |
| Other Current Assets | 34 | 52 | 48 | 46 | 32 |
| Total Assets | 1.478 | 1.447 | 1.432 | 1.461 | 1.435 |
| Shareholders' Funds | 244 | 231 | 236 | 233 | 222 |
| Minority Interests | 0 | 0 | 0 | 0 | 0 |
| Shareholders' Funds + Minority Interests | 244 | 232 | 236 | 233 | 222 |
| Interest Bearing Debt | 742 | 734 | 739 | 730 | 712 |
| Short term | 116 | 106 | 157 | 343 | 348 |
| L‐Mterm | 626 | 628 | 581 | 386 | 364 |
| Trade Creditors | 174 | 168 | 161 | 201 | 194 |
| Other Liabilities | 318 | 313 | 296 | 297 | 306 |
| Total Liabilities | 1.234 | 1.215 | 1.196 | 1.228 | 1.213 |
| Total Liabilities, Shareholders' Funds and Minority Interests |
1.478 | 1.447 | 1.432 | 1.461 | 1.435 |
| Net Debt | 728 | 724 | 715 | 711 | 696 |
| Workig Capital | 175 | 168 | 134 | 141 | 142 |
3Q12 activity is likely to be affected by the normal summer shut downs in the Northern Hemisphere and therefore we expect to sell lower volumes in all countries where we operate with the exception of South Africa.
We will continue trying to minimise production costs, supported by further operational efficiency gains and a more flexible management of our wood supply.
We are working in new marketing initiatives in order to adequate our value proposition to customer needs, especially in the value added market segments, in terms of product portfolio and service offer.
We will monitor closely the macroeconomic evolution in the markets where we operate in order to ensure an adequate relation between supply and demand.
The Board of Directors
i Source: Instituto Nacional de Estatística, July 2012 ("Nova habitação residencial", from January till May 2012, when compared to the previous year)
ii Source: Ministerio de Fomento, July 2012 (from January till April 2012, when compared to the previous year) iii Source: German Federal Statistical Office, July 2012 (from January till April 2012, when compared to the previous year)
iv Source: Service économie statistiques et prospective (Ministère de l'Écologie, de l'Energie, du Développement durable et de l'Aménagement du territoire), June 2012 (from January till May 2012, when compared to the previous year)
v Source: Office for National Statistics UK, June 2012 (for the 1Q12, when compared to the previous year) vi Source: RISI, June 2012 (from January till May 2012, when compared to the previous year)
vii Source: Canada Mortgage and Housing Corporation, July 2012 (from January till May 2012, when compared to the previous year)
viii Source: Statistics South Africa, July 2012 (from January till April 2012, when compared to the previous year) ix EBITDA = EBIT + D&A + (Provisions and impairment losses - Impairment Losses in trade receivables + Reversion
of Impairment Losses in trade receivables)
x Working Capital = Inventories + Trade Debtors – Trade Creditors
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 ( ( 1 ) ) 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 cat |
ion 72 01 3, 77 5 , |
51 .43 84 % |
51 .43 84 % |
(1) Belmiro Mendes de Azevedo holds shares representative of around 99.99% of the share capital and voting rights of Efanor Investimentos, SGPS, SA
| Acquisitions | Sales | |||||
|---|---|---|---|---|---|---|
| Date | amount | € average value | amount | € average value | 30.06.2012 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 30.06.2012 |
||||
| Date | amount | € average value | amount | € average value | 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 |
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
(Amounts expressed in Euros)
| ASSETS | Notes | 30.06.2012 | 31.12.2011 |
|---|---|---|---|
| Non Audited | |||
| NON CURRENT ASSETS: | |||
| Tangible assets | 5 | 903 013 027 | 915 418 700 |
| Goodwill | 92 956 947 | 92 620 183 | |
| Intangible assets | 5 | 7 989 038 | 8 576 779 |
| Investment properties | 1 335 344 | 1 357 473 | |
| Associated undertakings and non consolidated undertakings | 2 335 418 | 2 360 890 | |
| Investment available for sale | 1 081 317 | 1 069 440 | |
| Deferred tax asset | 37 590 361 | 37 874 949 | |
| Other non current assets | 2 228 407 | 3 606 230 | |
| Total non current assets | 1 048 529 859 | 1 062 884 644 | |
| CURRENT ASSETS: | |||
| Inventories | 138 213 827 | 137 414 763 | |
| Trade debtors | 198 237 330 | 158 400 706 | |
| Other current debtors | 6 | 6 557 035 | 13 132 676 |
| State and other public entities | 8 826 165 | 13 628 325 | |
| Other current assets | 7, 10 | 16 926 085 | 21 664 946 |
| Cash and cash equivalents | 8 | 16 346 698 | 23 570 163 |
| Total current assets | 385 107 140 | 367 811 580 | |
| Non-current assets held for sale | 921 385 | 911 164 | |
| TOTAL ASSETS | 1 434 558 384 | 1 431 607 388 | |
| 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 | - 478 154 267 | - 460 542 177 | |
| Accumulated other comprehensive income | - 3 320 304 | - 7 045 530 | |
| Total | 221 657 186 | 235 544 050 | |
| Non-controlling interests | 154 692 | 332 511 | |
| TOTAL SHAREHOLDERS`FUNDS TOTAL SHAREHOLDERS FUNDS |
221 811 878 221 811 |
235 876 561 235 876 |
|
| LIABILITIES: | |||
| NON CURRENT LIABILITIES: | |||
| Long term bank loans - net of short-term portion | 9 | 102 898 976 | 155 127 941 |
| Non convertible debentures | 9 | 218 375 089 | 287 993 050 |
| Long term Finance Lease Creditors - net of short-term portion | 9 | 37 117 519 | 39 494 029 |
| Other loans | 9 | 5 949 320 | 98 597 712 |
| Post-retirement liabilities | 24 829 268 | 24 960 203 | |
| Other non current liabilities | 74 013 701 | 77 332 116 | |
| Deferred tax liabilities | 64 809 836 | 64 258 210 | |
| Provisions | 12 | 13 928 631 | 14 327 908 |
| Total non current liabilities | 541 922 340 | 762 091 169 | |
| CURRENT LIABILITIES: | |||
| Short term portion of long term bank loans | 9 | 137 155 423 | 111 796 391 |
| Short term bank loans | 9 | 27 682 312 | 24 554 807 |
| Short term portion of long term non convertible debentures | 9 | 85 000 000 | 15 000 000 |
| Short term portion of Finance Lease Creditors | 9 | 4 792 494 | 4 593 444 |
| Other loans | 9 | 93 239 503 | 1 477 788 |
| Trade creditors | 194 412 360 | 161 475 903 | |
| Taxes and Other Contributions Payable | 18 787 257 | 13 211 850 | |
| Other current liabilities | 10, 11 | 109 579 377 | 101 325 866 |
| Provisions | 12 | 175 440 | 203 609 |
| Total current liabilities | 670 824 166 | 433 639 658 | |
| TOTAL SHAREHOLDERS' FUNDS AND LIABILITIES | 1 434 558 384 | 1 431 607 388 |
The notes are an integral part of the consolidated financial statements
The Board of Directors
| Notes | 30.06.2012 Non Audited |
2nd. Quarter 2012 Non Audited |
30.06.2011 Non Audited |
2nd. Quarter 2011 Non Audited |
|
|---|---|---|---|---|---|
| Sales | 17 | 709 406 156 | 349 533 450 | 706 160 153 | 355 920 028 |
| Services rendered | 2 096 509 | 835 143 | 1 752 846 | 417 219 | |
| Other income and gains | 13 | 21 578 400 | 8 882 287 | 20 270 040 | 11 688 384 |
| Cost of sales | 371 549 481 | 183 234 209 | 370 954 205 | 183 568 733 | |
| (Increase) / decrease in production | - 4 191 313 | - 1 648 827 | - 12 670 732 | - 8 411 603 | |
| External supplies and services | 190 437 496 | 94 499 073 | 188 222 660 | 91 460 286 | |
| Staff expenses | 112 455 700 | 56 110 693 | 113 525 416 | 58 317 665 | |
| Depreciation and amortisation | 40 631 702 | 20 470 096 | 43 504 055 | 21 626 501 | |
| Provisions and impairment losses (increase / reduction) | 12 | 1 095 298 | 1 091 235 | 34 840 204 | 27 745 523 |
| Other expenses and losses | 14 | 8 948 939 | 4 209 980 | 6 999 928 | 3 523 975 |
| Operating profit / (loss) | 17 | 12 153 762 | 1 284 421 | - 17 192 697 | - 9 805 449 |
| Financial expenses | 15 | 36 623 691 | 18 956 865 | 40 913 411 | 19 176 400 |
| Financial income | 15 | 9 506 904 | 5 232 230 | 16 226 547 | 5 658 275 |
| Gains and losses in associated companies Gains and losses in investments |
- 212 982 | - 212 982 | - 20 728 | - 45 373 - 127 |
|
| Net profit/(loss) before tax | - 15 176 007 | - 12 653 196 | - 41 900 289 | - 23 369 074 | |
| Taxation | 16 | 2 733 582 | 1 886 692 | 3 774 768 | 1 158 503 |
| Consolidated net profit / (loss) afer taxation | - 17 909 589 | - 14 539 888 | - 45 675 057 | - 24 527 577 | |
| Profit / (loss) after taxation from descontinued operations | - | - | - | ||
| Consolidated net profit / (loss) for the period Attributable to: |
- 17 909 589 | - 14 539 888 | - 45 675 057 | - 24 527 577 | |
| Equity Holders of Sonae Industria | - 17 688 950 | - 14 364 203 | - 45 111 538 | - 24 219 351 | |
| Minority Interests | - 220 639 | - 175 685 | - 563 519 | - 308 226 | |
| Profit/(Loss) per share Excluding discontinued operations: |
|||||
| Basic | - 0.1263 | - 0.1026 | - 0.3222 | - 0.1730 | |
| Diluted | - 0.1263 | - 0.1026 | - 0.3222 | - 0.1730 | |
| From discontinued operations: | |||||
| Basic | - | - | - | - | |
| Diluted | - | - | - | - |
(Amounts expressed in Euros)
| 30.06.2012 Non Audited |
1st quarter 2012 Non Audited |
30.06.2011 Non Audited |
2rd. Quarter Non Audited |
|
|---|---|---|---|---|
| Net profit / (loss) for the period (a) | - 17 909 589 | - 14 539 888 | - 45 675 057 | - 24 527 577 |
| Other comprehensive income | ||||
| Change in currency translation reserve | 3 791 253 | 3 440 534 | - 9 209 359 | - 2 240 422 |
| Change in fair value of available-for-sale financial assets Change in fair value of cash flow hedge derivatives Gains on property revaluation Actuarial gains / (losses) on defined benefit plans Share of other comprehensive income of associates Income tax related to components of other comprehensive income |
- 23 037 | - 23 037 | - 20 773 | - 20 773 |
| Other comprehensive income for the period, net of tax (b) | 3 768 216 | 3 417 497 | - 9 230 132 | - 2 261 195 |
| Total comprehensive income for the period (a) + (b) | - 14 141 373 | - 11 122 391 | - 54 905 189 | - 26 788 772 |
| Total comprehensive income attributable to: | ||||
| Equity holders of Sonae Industria | - 13 963 724 | - 10 986 557 | - 54 228 875 | - 26 454 113 |
| Non-controlling interests | - 177 649 | - 135 834 | - 676 314 | - 334 659 |
| - 14 141 373 | - 11 122 391 | - 54 905 189 | - 26 788 772 |
The notes are an integral part of the consolidated financial statements
The board of directors
| Acc ula ted oth hen siv um er c om pre e inc om e |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Not es |
Sha re ital cap |
Leg al res erv e |
Oth er R ese rve s and ula ted ac cum nin ear gs |
Cur ren cy slat ion tran |
Ava ilab le-fo r sale fina ncia l ets ass |
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 |
Non tro llin con g inte ts res |
Tot al sha reh old ' ers fun ds |
|
| Bal 1 J 20 11 s at anc e a anu ary |
700 00 0 0 00 |
3 1 31 757 |
- 40 2 8 53 822 |
-2 7 00 120 |
90 48 7 |
-2 6 09 633 |
297 66 8 3 02 |
1 1 05 065 |
29 8 7 73 367 |
|
| Tot al c hen sive inc om pre om e fit/( ) fo Net loss r th erio d pro e p Oth hen sive inc er c om pre om e Tot al |
-45 11 1 53 8 -45 11 1 53 8 |
-9 0 96 817 -9 0 96 817 |
- 20 52 0 - 20 52 0 |
-9 1 17 3 37 -9 1 17 3 37 |
- 45 11 1 53 8 - 9 117 33 7 -54 22 8 8 75 |
- 5 63 519 - 1 12 7 95 - 67 6 3 14 |
- 45 67 5 0 57 - 9 230 13 2 -54 90 5 1 89 |
|||
| Oth ers |
133 07 1 |
- 1 100 |
- 1 100 |
13 1 97 1 |
1 1 49 |
13 3 1 20 |
||||
| Bal 30 Ju 201 1 s at anc e a ne |
700 00 0 0 00 |
3 1 31 757 |
-44 7 8 32 289 |
-11 79 6 9 37 |
68 86 7 |
-11 72 8 0 70 |
243 57 1 39 8 |
42 9 9 00 |
24 4 0 01 298 |
| Not es |
Sha re ital cap |
Leg al res erv e |
Oth er R ese rve s and ula ted ac cum nin ear gs |
Cur ren cy slat ion tran |
Ava ilab le-fo r sale fina ncia l ets ass |
Sub l tota |
Tot al ` sha reh old ers fun ds attr ibu tab le t o the uity eq hol der f s o |
Non llin tro con g inte ts res |
Tot al sha reh old ' ers fun ds |
|
|---|---|---|---|---|---|---|---|---|---|---|
| Bal s at 1 J 20 12 anc e a anu ary |
70 0 0 00 000 |
3 1 31 757 |
- 46 0 5 42 177 |
- 7 152 00 5 |
10 6 4 75 |
-7 0 45 530 |
23 5 5 44 050 |
33 2 5 11 |
23 5 8 76 561 |
|
| Tot al c hen sive inc om pre om e Net fit/( loss ) fo r th erio d pro e p Oth hen sive inc er c om pre om e 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 |
- 22 0 6 39 42 99 0 - 1 77 649 |
- 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 |
The notes are an integral part of the consolidated financial statements
The board of directors
FOR THE PERIODS ENDED AT 30 JUNE 2012 AND 2011 2012
(Amounts expressed in Euros)
| OPERATING ACTIVITIES | Notes | 30 06 2012 30.06.2012 | 30 06 2011 30.06.2011 |
|---|---|---|---|
| Net cash flow from operating activities (1) p g ( |
61 858 470 | 10 134 857 | |
| INVESTMENT ACTIVITIES | |||
| Cash receipts arising from: | |||
| Investments | 141 684 684 | 335 912 | |
| T Tangible and intangible assets ibl d i t ibl t |
2 330 009 009 | 2 190 694 | |
| Investment subventions | 152 455 | 181 425 | |
| Others | 75 099 | ||
| 2 624 148 | 2 783 130 | ||
| Cash Payments arising from: | |||
| Investments | 192 500 | ||
| Tangible and intangible assets assets | 23 258 960 960 | 10 478 209 | |
| 23 451 460 23 451 460 | 10 478 209 10 478 209 | ||
| Net cash used in investment activities (2) | - 20 827 312 | - 7 695 079 | |
| FINANCING ACTIVITIES | |||
| C Cash receipts arising from: h i ii f |
|||
| Interest and similar income | 942 474 | 48 183 | |
| Loans obtained | 1 794 878 101 | 2 287 641 330 | |
| Others | 3 220 892 | ||
| 1 795 820 575 1 795 820 575 |
2 290 910 405 2 290 910 405 |
||
| Cash Payments arising from: Cash Payments arising from: |
|||
| I t Interest and similar charges t d i il h |
18 941 079 079 | 17 404 039 | |
| Loans obtained | 1 826 862 695 | 2 281 731 791 | |
| Dividends | 48 | ||
| Finance leases - repayment of principal py p p |
2 209 773 | 2 047 989 | |
| Others | 1 290 182 1 290 182 | 1 992 256 1 992 256 | |
| 1 849 303 729 1 849 303 729 |
2 303 176 123 2 303 176 123 |
||
| Net cash used in financing activities (3) | - 53 483 154 | - 12 265 718 | |
| Net increase in cash and cash equivalents (4) = (1) + (2) + (3) | - 12 451 996 996 | - 9 825 940 940 | |
| Effect of foreign exchange rate | - 101 026 | - 56 089 | |
| Cash and cash eq i alents at the beginning of the period equivalents period |
1 015 356 356 | 3 334 720 | |
| C h d h i l t t th d f th i d Cash and cash equivalents at the end of the period |
8 | - 11 335 614 11 335 614 | - 6 435 131 6 435 131 |
The notes are an integral part of the consolidated financial statements
The board of directors
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 30 June 2012 and 2011 were not subject to a limited revision carried out by the company's statutory external auditor.
The present 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 2011.
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 2011.
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 on 1 January 2012 and endorsed by the European Union.
In the period ended 30 June 2012 there were no changes to the accounting standards used for preparing the consolidated financial statements for fiscal year 2011.
Exchange rates used for translating foreign group, jointly controlled and associated companies are listed below:
| 30.06.2012 | 31.12.2011 | 30.06.2011 | |||||
|---|---|---|---|---|---|---|---|
| Closing rate |
Average rate |
Closing rate |
Average rate |
Closing rate |
Average rate |
||
| Great Britain Pound | 0.8068 | 0.8222 | 0.8353 | 0.8676 | 0.9026 | 0.8678 | |
| South African Rand | 10.3670 | 10.2902 | 10.4833 | 10.0523 | 9.8571 | 9.6787 | |
| Canadian Dollar | 1.2871 | 1.3038 | 1.3215 | 1.3753 | 1.3951 | 1.3699 | |
| American Dollar | 1.2590 | 1.2961 | 1.2939 | 1.3910 | 1.4453 | 1.4018 | |
| Swiss Franc | 1.2030 | 1.2048 | 1.2156 | 1.2306 | 1.2071 | 1.2685 | |
| Polish Zloty | 4.2488 | 4.2423 | 4.4579 | 4.1056 | 3.9903 | 3.9521 | |
Source: Bloomberg
On 11 April 2012 a fire broke out at the wood particle preparation area of Linx industrial plant, in France. As a consequence, the particleboard production, which resumed operation at the beginning of June, was interrupted for almost two months.
Damage caused by the fire, including disabled assets and operating constraints, are covered by an insurance policy for property damage and business interruption, according to which the company will receive compensation for the amounts paid for the acquisition or repair of assets that prove necessary for regaining its operational capacity and for the operating losses incurred as a consequence of existing operating restraints until the moment they are fixed, deducted from an overall amount of EUR 1 000 000.
These consolidated financial statements include an estimated compensation corresponding to the operating losses incurred over the period ended 30 June 2012, recognized for EUR 1 500 000 under Other Current Assets, on the Consolidated Statement of Financial Position, and under Other Operating Income and Gains, on the Consolidated Income Statement. This estimation was calculated by the company taking into consideration the terms of the insurance policy, including lost gross operating margin and the increase in costs that were necessary for keeping the company's operating activity and it is subject to adjustment resulting from analysis carried out by the insurance companies.
During the period ended 30 June 2012 there were not any changes to the companies included in consolidation perimeter.
During the periods ended 30 June 2012 and 31 December 2011, movements in tangible and intangible assets, accumulated depreciation and impairment losses were as follows:
| 30.06.2012 | 31.12.2011 | |
|---|---|---|
| Gross cost: | ||
| Opening balance | 2 348 509 630 | 2 413 275 438 |
| Capital expenditure | 19 704 037 | 38 032 207 |
| Disposals | 8 592 305 | 87 435 215 |
| Transfers and reclassifications | - 517 615 | - 585 825 |
| Exchange rate effect | 14 088 745 | - 14 776 975 |
| Closing balance | 2 373 192 492 | 2 348 509 630 |
| Accumulated depreciation and impairment losses | ||
| Opening balance | 1 433 090 930 | 1 429 744 332 |
| Depreciations for the period | 39 039 621 | 80 671 570 |
| Impairment losses for the period | 12 880 589 | |
| Disposals | 8 310 285 | 85 294 169 |
| Reversion of impairment losses for the period | 181 464 | |
| Transfers and reclassifications | 9 551 | |
| Exchange rate effect | 6 359 199 | - 4 739 479 |
| Closing balance | 1 470 179 465 | 1 433 090 930 |
| Carrying amount | 903 013 027 | 915 418 700 |
During the periods ended 30 June 2012 and 31 December 2011 no interest paid or any other financial charges were capitalised, in accordance with conditions defined in note 2.9 to consolidated financial statements of fiscal year 2011.
Charges to impairment losses are detailed in note 12.
| 30.06.2012 | 31.12.2011 | ||
|---|---|---|---|
| Total | Total | ||
| Gross cost: | |||
| Opening balance | 25 207 144 | 23 733 199 | |
| Changes in consolidation perimeter | |||
| Capital expenditure | 1 884 691 | 3 336 917 | |
| Disposals | 2 048 786 | 1 432 378 | |
| Revaluation | |||
| Transfers and reclassifications | 1 104 176 | - 164 892 | |
| Exchange rate effect | 83 791 | - 265 702 | |
| Closing balance | 26 231 016 | 25 207 144 | |
| Accumulated depreciation and impairment losses | |||
| Opening balance | 16 630 365 | 13 613 777 | |
| Changes in consolidation perimeter | |||
| Amortization for the period | 1 569 952 | 3 215 372 | |
| Impairment losses for the period | |||
| Disposals | |||
| Reversion of impairment losses for the period | |||
| Transfers and reclassifications | - 424 | - 141 | |
| Exchange rate effect | 42 085 | - 198 643 | |
| Closing balance | 18 241 978 | 16 630 365 | |
| Carrying amount | 7 989 038 | 8 576 779 |
Charges to impairment losses are detailed in note 12.
At 30 June 2012 and 31 December 2011, details of Other current debtors on the Consolidated Statement of Financial Position were as follows:
| 30.06.2012 | 31.12.2011 | |||||
|---|---|---|---|---|---|---|
| Gross Value | Impairment | Net Value | Gross Value | Impairment | Net Value | |
| Other debtors | 4 332 615 | 19 628 | 4 312 987 | 10 964 392 | 19 628 | 10 944 764 |
| Financial Instruments | 4 332 615 | 19 628 | 4 312 987 | 10 964 392 | 19 628 | 10 944 764 |
| Other debtors | 2 244 048 | 2 244 048 | 2 187 912 | 2 187 912 | ||
| Assets out of scope of IFRS 7 | 2 244 048 | 2 244 048 | 2 187 912 | 2 187 912 | ||
| Total | 6 576 663 | 19 628 | 6 557 035 | 13 152 304 | 19 628 | 13 132 676 |
At 30 June 2012 and 31 December 2011, details of Other current assets on the Consolidated Statement of Financial Position were as follows:
| 30.06.2012 | 31.12.2011 | |||||
|---|---|---|---|---|---|---|
| Gross Value | Impairment | Net Value | Gross Value | Impairment | Net Value | |
| Derivatives instruments | 95 361 | 95 361 | 2 050 956 | 2 050 956 | ||
| Financial Instruments | 95 361 | 95 361 | 2 050 956 | 2 050 956 | ||
| Accrued income | 13 321 389 | 13 321 389 | 14 587 610 | 14 587 610 | ||
| Deferred expenses Others |
3 509 335 | 3 509 335 | 5 026 380 | 5 026 380 | ||
| Assets out of scope of IFRS 7 | 16 830 724 | 16 830 724 | 19 613 990 | 19 613 990 | ||
| Total | 16 926 085 | 16 926 085 | 21 664 946 | 21 664 946 |
Accrued income includes an estimated EUR 7.5 million related to insurance compensation that was recognized in connection with the accidents occurred in subsidiaries, which are described on note 3 to these consolidated financial statements and on note 3 to the consolidated financial statements for fiscal year 2011.
At 30 June 2012 and 31 December 2011, detail of Cash and Cash Equivalents was as follows:
| 30.06.2012 | 31.12.2011 | |
|---|---|---|
| Cash at Hand | 65 239 | 67 342 |
| Bank Deposits and Other Treasury Applications Impairment in Treasury Applications |
16 281 459 | 23 502 821 |
| Cash and Cash Equivalents on the Balance Sheet | 16 346 698 | 23 570 163 |
| Bank Overdrafts | 27 682 312 | 22 554 807 |
| Cash and Cash Equivalents on the Statement of Cash Flows | - 11 335 614 | 1 015 356 |
As at 30 June 2012 and 31 December 2011 Sonae Indústria had the following outstanding loans:
| 30.06.2012 | 31.12.2011 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Amortised cost | Nominal value a |
Amortised cost | Nominal value | ||||||
| Current | Non current | Current | Non current | Current | Non current | Current | Non current | ||
| Bank loans | 164 837 735 | 102 898 976 | 165 664 404 | v 103 450 639 |
136 351 198 | 155 127 941 | 136 465 283 | 156 731 858 | |
| Debentures Obligations under finance leases Other loans |
85 000 000 4 792 494 93 239 503 |
218 375 089 37 117 519 5 949 320 |
85 000 000 4 792 494 93 239 503 |
220 000 000 37 117 519 5 949 320 |
15 000 000 4 593 444 1 477 788 |
287 993 050 39 494 029 98 597 712 |
15 000 000 4 593 444 1 477 788 |
290 000 000 39 494 029 98 597 712 |
|
| Gross debt | 347 869 732 | 364 340 904 | 348 696 401 | 366 517 478 | 157 422 430 | 581 212 732 | 157 536 515 | 584 823 599 | |
| Cash and cash equivalent in balance | 16 346 698 | 16 346 698 | 23 570 163 | 23 570 163 | |||||
| Net debt | 331 523 034 | 364 340 904 | 332 349 703 | 366 517 478 | 133 852 267 | 581 212 732 | 133 966 352 | 584 823 599 | |
| Total net debt | 695 863 938 | 698 867 181 | 715 064 999 | 718 789 951 |
During the period ended 30 June 2012 the Group decided to refinance the ongoing securitization facility, with an amount up to EUR 125.0 million and maturity in May 2014. As a consequence, this loan, which amounted to EUR 91.7 million at the closing date of these consolidated financial statements, was reclassified from Other Loans, under non-current liabilities, to Other Loans, under current liabilities.
At 30 June 2012 and 31 December 2011, the fair value of derivative instruments is stated as follows:
| Other current assets | Other current liabilities | ||||
|---|---|---|---|---|---|
| 30.06.2012 | 31.12.2011 | 30.06.2012 | 31.12.2011 | ||
| Derivatives at fair value through profit or loss: Exchange rate forwards |
95 361 | 2 050 956 | 2 415 364 | 2 843 821 | |
| 95 361 | 2 050 956 | 2 415 364 | 2 843 821 |
At 30 June 2012 and 31 December 2011, Other current liabilities were composed of:
| 30.06.2012 | 31.12.2011 | |
|---|---|---|
| Group companies | 24 885 | 20 352 |
| Derivatives | 2 415 364 | 2 843 821 |
| Trade debtors advances | ||
| Fixed assets suppliers | 5 034 963 | 7 097 091 |
| Other creditors | 4 076 888 | 6 141 391 |
| Financial instruments | 11 552 100 | 16 102 655 |
| Other creditors | 4 567 239 | 3 973 352 |
| Accrued expenses: | ||
| Insurances | 1 010 081 | 211 824 |
| Personnel costs | 27 661 930 | 28 143 748 |
| Accrued financial expenses | 4 083 483 | 4 179 444 |
| Rebates | 20 283 402 | 19 130 755 |
| External supplies and services | 16 370 361 | 14 178 438 |
| Other accrued expenses | 16 045 253 | 8 331 530 |
| Deferred income: | ||
| Investment subventions | 7 026 005 | 6 925 188 |
| Other deferred income | 979 523 | 148 932 |
| Liabilities out of scope of IFRS 7 | 98 027 277 | 85 223 211 |
| Total | 109 579 377 | 101 325 866 |
Movements occurred in provisions and accumulated impairment losses during the period ended 30 June 2012 were as follows:
| 30.06.2012 | ||||||
|---|---|---|---|---|---|---|
| Opening | Exchange | Changes to | Other | Closing | ||
| balance | rate effect | perimeter | Increase | Utilizations | changes | balance |
| 33 529 610 | 74 757 | 33 604 367 | ||||
| 19 242 | 19 242 | |||||
| 10 931 182 | 10 931 182 | |||||
| 23 911 465 | 85 028 | 2 549 356 | 1 030 368 | - 3 461 853 | 22 053 628 | |
| 19 628 | 19 628 | |||||
| 68 411 127 | 159 785 | 2 549 356 | 1 030 368 | - 3 461 853 | 66 628 047 | |
| 8 445 337 | 104 497 | 1 012 622 | - 11 024 | 7 526 188 | ||
| 858 616 | 227 | 858 843 | ||||
| 745 571 | 128 980 | 616 591 | ||||
| 4 481 993 | 5 587 | 647 483 | 34 068 | 1 454 | 5 102 449 | |
| 14 531 517 | 5 814 | 751 980 | 1 175 670 | - 9 570 | 14 104 071 | |
| 82 942 644 | 165 599 | 3 301 336 | 2 206 038 | - 3 471 423 | 80 732 118 | |
| 37 005 998 | ||||||
| 7 836 654 | 9 062 | 2 590 779 | 2 408 576 | - 14 467 | 8 013 452 | |
| 127 785 296 | 174 661 | 5 892 115 | 4 614 614 | - 3 485 890 | 125 751 568 | |
| 37 005 998 |
Increases and decreases in provisions and impairment losses are stated on the Consolidated Income Statement as follows:
| 30.06.2012 | ||||||
|---|---|---|---|---|---|---|
| Losses | Gains | |||||
| Cost of sales | 902 429 | 850 363 | 52 066 | |||
| (Increase) / decrease in production | 1 688 350 | 1 558 213 | 130 137 | |||
| Provisions and impairment losses | 3 301 336 | 2 206 038 | 1 095 298 | |||
| Total (Consolidated Income Statement) | 5 892 115 | 4 614 614 | 1 277 501 |
During the period ended 30 June 2012 the Group began disclosing reversion of impairment losses on assets (except inventories) and utilization of provisions under Provisions and Impairment Losses, on the Consolidated Income Statement. These accounting movements were previously disclosed under Other Operating Income and Gains, on the Consolidated Income Statement (note 12).
Details of Other income and gains on the Consolidated Income Statement for the periods ended 30 June 2012 and 2011 are as follows:
| 30.06.2012 | 30.06.2011 | |
|---|---|---|
| Gains on disposals of non current investments | 141 684 | |
| Gains on disp. and write off of invest. prop., tang. and intang. assets | 205 501 | 458 613 |
| Supplementary revenue | 5 121 512 | 3 677 425 |
| Investment subventions | 3 140 551 | 3 167 787 |
| Tax received | 2 363 279 | 2 576 615 |
| Positive exchange gains | 1 104 279 | 485 434 |
| Reversion of impairment losses | 2 510 766 | |
| Gains on provisions | 3 978 490 | |
| Others | 9 501 594 | 3 414 910 |
| 21 578 400 | 20 270 040 |
Others include EUR 7 million of estimated insurance compensation related to the accidents occurred in subsidiaries, which are described on note 3 to these consolidated financial statements and on note 3 to the consolidated financial statements for fiscal year 2011.
Details of Other expenses and losses on the Consolidated Income Statement for the periods ended 30 June 2012 and 2011 are as follows:
| 30.06.2012 | 30.06.2011 | |
|---|---|---|
| Taxes | 3 730 779 | 3 903 977 |
| Losses on disp. and write off of invest. prop., tang. and intang. assets | 1 010 940 | 60 523 |
| Negative exchange gains | 1 310 439 | 900 433 |
| Others | 2 896 781 | 2 134 995 |
| 8 948 939 | 6 999 928 |
Financial results for the periods ended 30 June 2012 and 2011 were as follows:
| 30.06.2012 | 30.06.2011 | |
|---|---|---|
| Financial expenses: Interest expenses |
||
| related to bank loans and overdrafts | 7 972 149 | 5 511 165 |
| related to non convertible debentures | 5 418 248 | 5 972 837 |
| related to finance leases | 2 027 651 | 2 170 606 |
| related to hedged loans (hedge derivatives) | ||
| others | 755 839 | 97 930 |
| 16 173 887 | 13 752 538 | |
| Losses in currency translation | ||
| related to loans | 3 377 687 | 9 623 398 |
| others | ||
| 3 377 687 | 9 623 398 | |
| Cash discounts granted | 8 070 526 | 7 442 219 |
| Adjustment to fair value of financial instruments at fair value through profit or loss | 5 592 523 | 6 076 641 |
| Losses on valuation of hedging derivative instruments | ||
| Fair value of inefficient component of hedge derivatives | ||
| Other finance losses | 3 409 068 | 4 018 615 |
| 36 623 691 | 40 913 411 | |
| 30.06.2012 | 30.06.2011 | |
| Financial income: | ||
| Interest income | ||
| related to bank loans | 489 934 | 64 362 |
| related to loans to related parties | ||
| Others | 91 000 | 2 254 |
| 580 934 | 66 616 | |
| Gains in currency translation | ||
| related to loans | 5 438 806 | 3 111 780 |
| others | ||
| 5 438 806 | 3 111 780 | |
| Cash discounts obtained | 539 422 | 1 143 911 |
| Adjustment to fair value of financial instruments at fair value through profit or loss | 2 689 474 | 11 904 240 |
| Gains in valuation of hedging derivative instruments | ||
| Fair value of inefficient component of hedge derivatives | ||
| Other finance gains | 258 268 | |
| 9 506 904 | 16 226 547 | |
| Finance profit / (loss) | - 27 116 787 | - 24 686 864 |
Corporate income tax accounted for in the periods ended 30 June 2012 and 2011 is detailed as follows:
| 30.06.2012 | 30.06.2011 | |||
|---|---|---|---|---|
| Current tax | 2 873 616 | 941 046 | ||
| Deferred tax | - 140 034 | 2 833 722 | ||
| 2 733 582 | 3 774 768 |
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 since then, identifiable reportable segments are now:
| Turnover | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| External | Intragroup | ||||||||
| 30.06.2012 | 30.06.2011 | 30.06.2012 | 30.06.2011 | ||||||
| Europe | 568 758 846 | 583 730 540 | 374 753 856 | 395 789 780 | |||||
| Rest of the world | 142 743 819 | 124 182 459 | |||||||
| Total | 711 502 665 | 707 912 999 | 374 753 856 | 395 789 780 | |||||
| Operating net profit (loss) | |||||||||
| 30.06.2012 | 30.06.2011 | ||||||||
| Europe | 5 919 646 | -24 515 384 | |||||||
| Rest of the world | 6 234 116 | 7 322 687 | |||||||
The information of earlier periods was restated according to the new structure of identifiable reportable segments.
Total 12 153 762 -17 192 697
After the closing date of these consolidated financial statements, Sonae Indústria, SGPS, SA decided to enter into consultations in a near future with employee and trade union representatives of its subsidiary Sonae Industria (UK), Ltd, about the prospects of the operation located in Knowsley. This initiative is based on the difficulties experienced in obtaining the reconstruction licence following the accident referred to in note 3, which combined with the ongoing bleak economic outlook affected the viability of this industrial facility.
On the date of approval of these consolidated financial statements it was not possible to quantify the effects to recognize after the aforementioned diligences are carried out as no decision had been taken about the future of this plant.
These consolidated financial statements were approved by the Board of Directors and authorized for issuance 30 July 2012.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.