Interim / Quarterly Report • Sep 1, 2010
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
SONAE CAPITAL, SGPS, SA Head Office: Lugar do Espido, Via Norte, Maia Share Capital: 250,000,000 Euro Maia Commercial Registry and Fiscal Number 508 276 756 Sociedade Aberta
(Translation from the Portuguese Original)
| 1. | Executive Summary |
4 |
|---|---|---|
| 2. | Selected Main Events |
6 |
| 3. | Consolidated Financial Statements Review |
6 |
| 4. | Appendix | 13 |
| 5. | Own Shares | 16 |
| 6. | Share Price Performance |
16 |
| - Glossary | 17 | |
| III. Individual Financial Statements |
57 |
|---|---|
IV. Limited Review Report 74
(Translation from the Portuguese Original)
Unless otherwise stated, comparable figures (presented within brackets), percent or absolute changes mentioned in this report refer to the comparable period of the previous year for performance figures and to the year 2009 for financial position figures.
Like for like comparisons exclude the contributions of the Plysorol Group and Elmo (discontinued operations) to 2009 consolidated financial statements.
Following the internal reorganization process carried out during 2009, SC Assets, SGPS, SA was made independent from Sonae Turismo, SGPS, SA at the beginning of 2010, and is now responsible for real estate investments and for property management of real estate assets. Comparable figures presented in this report, regarding the year of 2009, were restated to reflect the new business portfolio configuration around the three existing sub‐holdings: Sonae Turismo, SGPS, SA, SC Assets, SGPS, SA and Spred, SGPS, SA.
Sales deeds for 9 residential units at troiaresort were signed in the quarter, 7 of which were Beach Apartments sold to building companies, as part of payment agreements signed for construction work at troiaresort.
Resort Development contributed 9.3 million euro to the half year's consolidated turnover and with 1.0 million euro to consolidated operational cash‐flow (EBITDA) for the same period. Any direct comparison with the same period last year is not meaningful, since the majority of sales deeds with underlying promissory purchase agreements were signed between the fourth quarter of 2008 and the first half of 2009. On a like for like basis, despite real estate sales activity continuing to be hampered by the unfavourable credit and macroeconomic conditions, 2 new contracts were signed (9 in the first half of 2009).
The Selfrio Group continued to be the quarter's and half year's largest contributor to consolidated turnover and consolidated operational cash‐flow (EBITDA). Year to date contributions amounted to 35.3 million euro and 2.2 million euro, respectively, despite decreases in contributions from the Cold Engineering and HVAC business segments.
The Net loss for the period, of 5.4 million euro, includes positive 1.5 million euro of results of associated undertakings, most of which relate to the Imosede Fund, and negative 0.5 million euro of investment income, made up of a 1.5 million euro gain from the sale of Essences Fines as well as impairment losses on shareholdings in associated undertakings.
| Values i n 106 Selected Financial data euro |
||||||
|---|---|---|---|---|---|---|
| 2Q | 1H | |||||
| 2010 | 2009 1 | % Chg. | 2010 | 2009 1 | % Chg. | |
| Turnover | 47.2 | 66.3 | ‐28.9% | 89.3 | 162.4 | ‐45.0% |
| EBITDA | 2.5 | 19.3 | ‐86.8% | 2.0 | 43.6 | ‐95.5% |
| EBIT | ‐0.7 | 15.8 | ‐ | ‐6.7 | 34.9 | ‐ |
| Net Financial Expenses | ‐1.8 | ‐1.8 | ‐3.0% | ‐3.9 | ‐5.1 | +23.0% |
| Investment Income | 0.1 | 2.1 | ‐94.1% | ‐0.5 | 2.1 | ‐ |
| Net Profit | ‐0.2 | 13.0 | ‐ | ‐5.4 | 22.9 | ‐ |
| 1 Continued Operations. | ||||||
| 30.06.10 31.12.09 | % Chg. |
Capex 1.9 46.6 ‐96.0% Net Debt 285.3 277.9 +2.7%
Up to the date of this report, the following events were announced to the market:
Sonae Capital, SGPS, SA informed about the sale of 100% of the share capital of Societé des Essences Fines Isoroy, as well as loans to Essences Fines, for 2 euro, to Essences Fines Holding, SAS, a French company owned by third parties. The positive impact of this transaction on the first half 2010 consolidated results amounted to 1.5 million euro.
Sonae Capital, SGPS, SA informed about the agreement signed with Via Marítima – SGPS, Lda, a company owned by Sousa Investimentos Group, regarding the terms of the sale of the whole of the share capital of Box Lines – Navegação, SA. This transaction will only take place after obtaining the non opposition by the Portuguese Competition Authority and will result in a cash inflow of around 10.5 million euro, with an estimated impact of circa 7 million euro on the 2010 consolidated results of Sonae Capital.
Both transactions are part of Sonae Capital's programme to divest from non strategic assets which are available for sale.
The consolidated financial statements of Sonae Capital as at 30 June 2009, include the following contributions from the Plysorol Group (Plywood business) and Elmo (sole shareholder of Plysorol) under discontinued operations:
Following the sale, on 30 December 2009, of the shareholding in Elmo (sole shareholder of Plysorol) and the subsequent loss of control over the Plysorol Group (Plywood business) these businesses no longer contributed to the consolidated financial position of Sonae Capital as at 30 June 2010.
In view of the above considerations, like for like comparisons regarding consolidated financial statements do not take into account discontinued operations (in the consolidated profit and loss statement) and are used consistently throughout the report when applicable.
| Values in 103 euro | |||||
|---|---|---|---|---|---|
| 1H 09 | 1H 09 | 1H 09 | |||
| 1H 10 | Total | Discontinued | Continued | ∆ (A/B) | |
| Operations | Operations | Operations | |||
| (A) | (B) | ||||
| Turnover | 89,287.2 | 162,384.7 | 0.0 | 162,384.7 | ‐45.0% |
| Other Operational Income | 3,968.2 | 15,392.8 | 0.0 | 15,392.8 | ‐74.2% |
| Total Operational Income | 93,255.4 | 177,777.5 | 0.0 | 177,777.5 | ‐47.5% |
| Cost of Goods Sold | ‐17,355.2 | ‐25,477.3 | 0.0 | ‐25,477.3 | +31.9% |
| Change in Stocks of Finished Goods | ‐5,209.2 | ‐8,593.7 | 0.0 | ‐8,593.7 | +39.4% |
| External Supplies and Services | ‐43,406.2 | ‐73,521.8 | ‐2.5 | ‐73,519.3 | +41.0% |
| Staff Costs | ‐22,453.4 | ‐24,041.2 | 0.0 | ‐24,041.2 | +6.6% |
| Other Operational Expenses | ‐2,131.8 | ‐2,233.1 | ‐0.1 | ‐2,233.0 | +4.5% |
| Total Operational Expenses | ‐90,555.8 | ‐133,867.2 | ‐2.6 | ‐133,864.6 | +32.4% |
| Operational Cash‐Flow (EBITDA) | 1,967.4 | 43,567.6 | ‐2.6 | 43,570.1 | ‐95.5% |
| Amortisation and Depreciation | ‐6,846.0 | ‐5,892.1 | 0.0 | ‐5,892.1 | ‐16.2% |
| Provisions and Impairment Losses | ‐2,594.2 | ‐3,075.8 | 0.0 | ‐3,075.8 | +15.7% |
| Operational Profit/(Loss) (EBIT) | ‐6,740.6 | 34,942.4 | ‐2.6 | 34,945.0 | ‐ |
| Net Financial Expenses | ‐3,946.3 | ‐6,122.8 | ‐997.8 | ‐5,124.9 | +23.0% |
| Share of Results of Associated Undertakings | 1,505.4 | 992.1 | 0.0 | 992.1 | +51.7% |
| Investment Income | ‐477.8 | 2,140.7 | 0.0 | 2,140.7 | ‐ |
| Profit before Taxation | ‐9,659.3 | 31,952.5 | ‐1,000.4 | 32,952.9 | ‐ |
| Taxation | 4,279.8 | ‐10,084.3 | ‐0.2 | ‐10,084.1 | ‐ |
| Net Profit | ‐5,379.5 | 21,868.2 | ‐1,000.6 | 22,868.8 | ‐ |
| Attributable to Equity Holders of Sonae Capital | ‐5,426.2 | 20,876.2 | ‐1,000.6 | 21,876.8 | ‐ |
| Attributable to Non‐Controlling Interests | 46.8 | 992.0 | 0.0 | 992.0 | ‐95.3% |
In the first half of the year consolidated turnover amounted to 89.3 million euro (162.4 million euro), with the main contributions being:
Consolidated turnover decreased 73.1 million euro, with the main contributor to the decrease being the real estate sales deeds completed at troiaresort (16 sales deeds in 1H10 and a 9.3 million euro contribution, compared to 128 sales deeds and 71.4 million euro contribution in 1H09). This fall reflects the fact that the majority of sales deeds for residential units at troiaresort, with prior promissory purchase agreements, were signed between the fourth quarter of 2008 and the first half of 2009. In the first half of 2009, the real estate sales activity slowed down substantially and 9 new contracts were signed. In the first half of 2010, 2 new contracts were signed.
On a like for like basis, i.e., excluding the contribution of the catering activity in Porto Palácio Hotel (1.3 million euro) and Tróia (0.1 million euro), discontinued in 2010, hotels delivered, in a strongly adverse environment, a positive contribution of 5.6 million euro, up 0.2 million euro (4%) compared to the same period last year. Porto Palácio Hotel contributed 3.8 million euro, a 0.1 million euro increase (3%) over the previous year. Occupancy rate improved 3.4% on the first half of 2010 and average revenue per room was 92.2 euro in the period. The contribution of Aqualuz troiaresort aparthotels of 1.5 million euro remained in line with the comparable period of last year. Average revenue per room amounted to 78.4 euro. The contribution of the Aqualuz aparthotel in Lagos remained unchanged at 0.4 million euro, although, in 2010, the aparthotel was closed, for the first time, during the month of January for annual maintenance. Average revenue per room stood at 55.7 euro.
The Fitness business showed significant resilience and posted an increase (3%) in its contribution to consolidated turnover, which grew 0.3 million euro to 9.6 million euro, mostly due to increased revenues from value added services (mostly personal trainer) and to a 2% increase in membership numbers.
Contribution from the Other Real Estate Assets business to consolidated turnover decreased by 2.0 million euro, to 2.2 million euro. The Imosede Fund (accounted for using the equity method as from the end of May 2009) made a 2.7 million euro contribution to 1H09 consolidated turnover, thus explaining most of the decrease in the period. The higher contribution from sales of real estate assets has partially offset that negative impact.
The Selfrio Group's contribution to consolidated turnover totalled 35.3 million euro, down 5.3 million euro on the same period of last year, as a result of depressed construction activity and delays in refrigeration projects for food retail operators. The Cold Engineering business saw its contribution decrease by 4.3 million euro to 15.6 million euro, and the HVAC followed that trend, decreasing by 1.3 million euro to 16.6 million euro. Contribution from General Maintenance services increased by 0.2 million euro, to 3.1 million euro.
Box Lines' contribution decreased 1.4 million euro, the main reason being the termination of its international operations business (at the end of 2009) explaining 1.9 million euro of the change. On a like for like basis, turnover grew 2% compared to the same period of last year.
Concerning other business segments, the most significant changes in the period were:
Consolidated operational cash‐flow (EBITDA) for the first half of the year totalled 2.0 million euro (43.6 million euro), with the main contributions being:
As for turnover, Resort Development, through lower sales at troiaresort, explains most of the decrease in consolidated operational cash‐flow (EBITDA). Contribution in the half year amounted to 1.0 million euro compared to 38.1 million euro in the same period last year.
Contribution from hotels improved by 0.6 million euro to negative 3.8 million euro, with Aqualuz troiaresort delivering the biggest improvement with a 0.6 million euro increase, to negative 2.0 million euro. The Porto Palácio Hotel increased its contribution by 0.2 million euro, but still posted negative 0.9 million euro. Efforts to optimise costs, together with the implementation of a centralized management team with responsibility for all hotel units, explain these improvements. The contribution from the Aqualuz Lagos aparthotel was negative 0.9 million euro, a slight decrease over last year's figure.
Fitness improved profitability, due to a growing proportion of value added services and an increase in the membership base, while operational costs were kept under tight control. Contribution to consolidated operational cash‐flow (EBITDA) increased 0.5 million euro to 2.0 million euro.
The contribution of the Other Real Estate Assets business was 1.9 million euro, down 6.2 million euro which corresponds mainly to the contribution of the Imosede Fund to consolidated operational cash‐flow (EBITDA) in the first half of 2009.
The Selfrio Group's contribution decreased 1.5 million euro in the period to 2.2 million euro (3.7 million euro), reflecting lower profitability in both the Cold Engineering and HVAC business segments.
Box Lines improved its contribution to consolidated operational cash‐flow (EBITDA) by 0.5 million euro to 0.3 million euro (negative 0.2 million euro), mostly explained by a 44% decrease in staff costs, since first half 2009 figures included non‐recurrent staff costs of around 0.4 million euro and still included staff costs from the international operations business area (discontinued in the second half 2009).
Other contributions to consolidated operational cash‐flow (EBITDA) worthy of mention include:
Depreciation and amortisation increased 16% to 6.8 million euro, as result of full period contributions from:
Provisions and impairment losses for the period include costs relating to the overall upgrade of troiaresort and infrastructures built during the development phase, assigned to real estate projects for sale in the Central and Beach areas (UNOP's 1 and 2), which will be expensed as the revenue from sales of those residential units is recorded. Thus, the amount of provisions and impairment losses recorded in the half year includes 0.9 million euro associated with assets for which impairment losses had already been recorded in previous quarters (expensed following the sale of 16 residential units in the first half of 2010) and 0.7 million euro associated with assets for which impairment losses were recorded for the first time (expensed following the sale of 215 residential units up to the end of the first half of 2010). Around 0.7 million euro were booked in the period as provisions and impairment losses for other real estate assets.
Net financial expenses decreased 23% to 3.9 million euro (5.1 million euro), as a result of a significant decrease in the average cost of debt following the sharp fall in market interest rates.
Results of associated undertakings amounted to positive 1.5 million euro in the half year, including 1.0 million euro from TP and 1.2 million euro from the Imosede Fund, the latter accounted for under the full consolidation methoduntil the end of May of 2009.
Investment income was negative 0.5 million euro, explained by the sale of Essences Fines, which generated a 1.5 million euro capital gain, and from 2.1 million euro of impairment losses on shareholdings in associated undertakings, which were accounted for during the period.
Net profit for the period amounted to negative 5.4 million euro (positive 22.9 million euro), including the impact of higher deferred tax assets arising from impairment losses and from tax losses carried forward.
(A) (B) Turnover 47,155.7 66,334.7 0.0 66,334.7 ‐28.9% Other Operational Income 2,521.6 13,253.8 0.0 13,253.8 ‐81.0% Total Operational Income 49,677.3 79,588.5 0.0 79,588.5 ‐37.6% Cost of Goods Sold ‐10,595.2 ‐14,619.2 0.0 ‐14,619.2 +27.5% Change in Stocks of Finished Goods ‐2,112.7 13,602.0 0.0 13,602.0 ‐ External Supplies and Services ‐21,448.7 ‐45,418.9 ‐1.3 ‐45,417.6 +52.8% Staff Costs ‐11,184.5 ‐12,651.2 0.0 ‐12,651.2 +11.6% Other Operational Expenses ‐1,059.0 ‐1,093.3 0.0 ‐1,093.3 +3.1% Total Operational Expenses ‐46,400.0 ‐60,180.6 ‐1.3 ‐60,179.3 +22.9% Operational Cash‐Flow (EBITDA) 2,546.6 19,276.3 ‐1.3 19,277.6 ‐86.8% Amortisation and Depreciation ‐3,481.8 ‐3,070.2 0.0 ‐3,070.2 ‐13.4% Provisions and Impairment Losses ‐477.5 ‐491.5 0.0 ‐491.5 +2.9% Operational Profit/(Loss) (EBIT) ‐682.0 15,846.1 ‐1.3 15,847.4 ‐ Net Financial Expenses ‐1,809.0 ‐2,195.1 ‐438.3 ‐1,756.9 ‐3.0% Share of Results of Associated Undertakings 1,028.3 637.9 0.0 637.9 +61.2% Investment Income 126.7 2,140.7 0.0 2,140.7 ‐94.1% Profit before Taxation ‐1,336.0 16,429.6 ‐439.6 16,869.2 ‐ Taxation 1,174.3 ‐3,845.7 0.2 ‐3,846.0 ‐ Net Profit ‐161.7 12,583.9 ‐439.4 13,023.3 ‐ Attributable to Equity Holders of Sonae Capital ‐219.8 11,752.7 ‐439.4 12,192.1 ‐ Attributable to Non‐Controlling Interests 58.1 831.2 0.0 831.2 ‐93.0% 2Q 10 2Q 09 Total Operations 2Q 09 Discontinued Operations ∆ (A/B) 2Q 09 Continued Operations
Consolidated turnover for the quarter decreased 19.2 million euro to 47.2 million euro, due mainly to:
Quarterly consolidated operational cash‐flow (EBITDA) for the period amounted to 2.5 million euro (19.3 million euro). The decrease was mostly due to lower contributions from sales of residential units at troiaresort (down 11.8 million euro to 1.0 million euro) and from the Asset Management business unit (down 5.4 million euro to 0.6 million euro), the latter mainly due to the change in the consolidation method of the Imosede Fund.
Values in 103 euro
The Selfrio Group posted a lower quarterly contribution to consolidated operational cash‐flow (EBITDA), down 1.3 million euro to 1.0 million euro, as a consequence of lower profitability in both Cold Engineering and HVAC business segments.
During the quarter, Box Lines inverted the trend of last year's and the first quarter's negative contributions, posting a positive 0.4 million euro contribution to consolidated operational cash‐ flow (EBITDA) (negative 0.1 million euro), driven by a reduction in staff costs.
The share of results of associated undertakings increased 0.4 million euro in the quarter, to 1.0 million euro, due to the 3 month contribution from the Imosede Fund which, in the second quarter of 2009 contributed only 1 month to this caption (since the reduction in the percentage of capital held and consequent change in the consolidation method occurred at the end of May 2009).
Investment income amounted to 0.1 million euro, a 2.0 million euro decrease in the quarter, since the figures for the second quarter of 2009 included the impact of the reduction in the percentage of capital held in the Imosede Fund (1.4 million euro), and of the sale of a 0.442% shareholding in Sonae Indústria (0.6 million euro).
| 30.06.2010 | 31.12.2009 | ∆ | |
|---|---|---|---|
| Tangible and Intangible Assets | 271,511.6 | 291,421.5 | ‐6.8% |
| Goodwill | 61,350.0 | 61,350.0 | 0.0% |
| Non‐Current Investments | 71,526.9 | 71,837.9 | ‐0.4% |
| Other Non‐Current Assets | 33,044.1 | 36,243.0 | ‐8.8% |
| Stocks | 232,341.6 | 227,548.6 | +2.1% |
| Trade Debtors and Other Current Assets | 70,383.1 | 78,560.6 | ‐10.4% |
| Cash and Cash Equivalents | 4,052.9 | 2,805.3 | +44.5% |
| Total Assets | 744,210.1 | 769,766.7 | ‐3.3% |
| Total Equity attributable to Equity Holders of Sonae | |||
| Capital | 327,378.2 | 333,620.1 | ‐1.9% |
| Total Equity attributable to Non‐Controlling | |||
| Interests | 11,395.5 | 11,319.2 | +0.7% |
| Total Equity | 338,773.7 | 344,939.4 | ‐1.8% |
| Non‐Current Borrowings | 236,648.3 | 235,922.5 | +0.3% |
| Deferred Tax Liabilities | 3,341.4 | 3,143.0 | +6.3% |
| Other Non‐Current Liabilities | 40,276.6 | 40,815.6 | ‐1.3% |
| Non‐Current Liabilities | 280,266.4 | 279,881.1 | +0.1% |
| Current Borrowings | 52,662.6 | 44,800.6 | +17.5% |
| Trade Creditors and Other Current Liabilities | 71,328.3 | 97,766.6 | ‐27.0% |
| Provisions | 1,179.0 | 2,379.0 | ‐50.4% |
| Current Liabilities | 125,169.9 | 144,946.2 | ‐13.6% |
| Total Liabilities | 405,436.3 | 424,827.3 | ‐4.6% |
| Total Equity and Liabilities | 744,210.1 | 769,766.7 | ‐3.3% |
Values in 103 euro
Capex in the first half amounted to 1.9 million euro, significantly below last year's levels, as a result of the implementation of a stricter investment policy. Fitness was the sole major contributor to Capex, accounting for 0.6 million euro. Spred businesses contributed 0.6 million euro, of which 0.2 million euro relate to Atlantic Ferries and 0.2 million euro to the Selfrio Group. troiaresort's marginal 0.3 million euro contribution, compared to previous year's figures, reflects the conclusion of major projects within UNOP's 1 and 2 in 2009.
Investment, recorded as changes in work in progress for real estate projects under development, amounted to 1.2 million euro (0.8 in troiaresort and 0.4 in Efanor), with the conclusion of the Ácala building being the most significant contributor during the period.
It should be noted that public discussion of the detailed plan for UNOP 4 took place between 14 June and 13 July 2010, which represents another milestone in the project and licensing process of the Ecoresort.
As at 30 June 2010, net debt was 285.3 million euro, 7.4 million euro up on the 31 December 2009 figure.
Gearing reached 84.2% (80.6% as at 31 December 2009) and interest cover for the last 12 months was 1.5 (5.6 as at 31 December 2009).
| Turnover | 2Q 10 | 2Q 09 | | 1H 10 | 1H 09 | |
|---|---|---|---|---|---|---|
| Tourism Operations | 14,657.5 | 26,417.5 | ‐44.5% | 26,342.3 | 89,427.0 | ‐70.5% |
| Resort Development | 5,295.3 | 16,401.1 | ‐67.7% | 9,269.1 | 71,398.7 | ‐87.0% |
| Resort Management (Golf, Marina and Market) | 475.3 | 458.3 | +3.7% | 684.7 | 741.9 | ‐7.7% |
| Hotels | 3,419.6 | 4,296.1 | ‐20.4% | 5,602.1 | 6,842.2 | ‐18.1% |
| Fitness | 4,899.2 | 4,690.4 | +4.5% | 9,606.1 | 9,289.4 | +3.4% |
| Entertainment | 568.1 | 571.6 | ‐0.6% | 1,180.2 | 1,154.9 | +2.2% |
| Other | 0.5 | 2.5 | ‐81.5% | 1.2 | 2.8 | ‐59.3% |
| Turismo's contribution | 14,658.0 | 26,420.1 | ‐44.5% | 26,343.4 | 89,429.8 | ‐70.5% |
| Residential Property Development | 492.5 | 182.5 | >100% | 1,330.1 | 343.1 | >100% |
| Efanor | 40.0 | 34.5 | +16.0% | 80.0 | 69.0 | +16.0% |
| City Flats | 195.5 | 124.5 | +57.0% | 736.2 | 250.2 | >100% |
| Other | 257.0 | 23.5 | >100% | 513.9 | 23.9 | >100% |
| Other Real Estate Assets | 1,008.8 | 750.3 | +34.5% | 2,209.5 | 1,457.3 | +51.6% |
| Other | 0.0 | 1,731.5 | ‐ | 0.0 | 2,737.7 | ‐ |
| SC Assets's contribution | 1,501.4 | 2,664.4 | ‐43.6% | 3,539.6 | 4,538.1 | ‐22.0% |
| Atlantic Ferries | 1,010.6 | 1,198.1 | ‐15.7% | 1,581.6 | 2,029.2 | ‐22.1% |
| Box Lines | 9,104.0 | 9,424.3 | ‐3.4% | 17,539.9 | 18,901.8 | ‐7.2% |
| Selfrio Group | 18,744.8 | 23,677.1 | ‐20.8% | 35,303.2 | 40,651.4 | ‐13.2% |
| Other | 2,108.3 | 2,865.3 | ‐26.4% | 4,917.9 | 6,702.4 | ‐26.6% |
| Spred's contribution | 30,967.7 | 37,164.8 | ‐16.7% | 59,342.7 | 68,284.8 | ‐13.1% |
Values in 103 euro
Values in 103 euro
| Operational Cash‐Flow (EBITDA) | 2Q 10 | 2Q 09 | | 1H 10 | 1H 09 | |
|---|---|---|---|---|---|---|
| Tourism Operations | 276.6 | 11,515.8 | ‐97.6% | ‐1,267.2 | 34,502.5 | ‐ |
| Resort Development | 956.9 | 12,828.7 | ‐92.5% | 966.6 | 38,137.6 | ‐97.5% |
| Resort Management (Golf, Marina and Market) | ‐184.1 | ‐260.5 | 29.3% | ‐478.7 | ‐540.2 | +11.4% |
| Hotels | ‐1,453.3 | ‐1,605.3 | +9.5% | ‐3,811.0 | ‐4,474.3 | +14.8% |
| Fitness | 943.3 | 592.3 | +59.3% | 1,998.7 | 1,466.1 | +36.3% |
| Entertainment | 13.7 | ‐39.5 | ‐ | 57.2 | ‐86.6 | ‐ |
| Other | 343.2 | ‐113.7 | ‐ | 361.0 | ‐84.7 | ‐ |
| Turismo's contribution | 619.8 | 11,402.1 | ‐94.6% | ‐906.2 | 34,417.8 | ‐ |
| Residential Property Development | ‐453.3 | ‐309.1 | ‐46.7% | ‐530.9 | ‐577.9 | +8.1% |
| Efanor | ‐147.6 | ‐92.8 | ‐59.1% | ‐221.5 | ‐123.7 | ‐79.0% |
| City Flats | 82.6 | 6.1 | >100% | 173.1 | 16.9 | >100% |
| Other | ‐388.3 | ‐222.4 | ‐74.6% | ‐482.5 | ‐471.1 | ‐2.4% |
| Other Real Estate Assets | 1,029.2 | 4,700.6 | ‐78.1% | 1,944.7 | 5,748.6 | ‐66.2% |
| Other | ‐8.6 | 1,573.3 | ‐ | ‐20.9 | 2,388.3 | ‐ |
| SC Assets's contribution | 567.3 | 5,964.8 | ‐90.5% | 1,392.9 | 7,559.0 | ‐81.6% |
| Atlantic Ferries | ‐38.0 | ‐400.8 | +90.5% | ‐655.3 | ‐717.8 | +8.7% |
| Box Lines | 327.1 | ‐113.1 | ‐ | 275.8 | ‐227.2 | ‐ |
| Selfrio Group | 1,032.3 | 2,363.1 | ‐56.3% | 2,194.2 | 3,667.6 | ‐40.2% |
| Other | 380.6 | ‐430.2 | ‐ | 226.2 | ‐676.1 | ‐ |
| Spred's contribution | 1,702.0 | 1,419.0 | 19.9% | 2,040.8 | 2,046.5 | ‐0.3% |
| Promissory Purchase Agreements |
# Deeds | Total # Units | ||||||
|---|---|---|---|---|---|---|---|---|
| 1 # |
Area2 | Price3 | # | Area2 | Price3 | (Sold + Pre Sold) | % of Total | |
| Beach Apartments | ||||||||
| [211 uni ts ] | 1 | 119.9 | 4,337 | 139 | 125.8 | 4,088 | 140 | 66% |
| Marina Apartments [78 uni ts ] |
1 | 103.1 | 3,870 | 45 | 82.3 | 3,949 | 46 | 59% |
| Beach, Lake and Golf Land Plots4 [96 uni ts ] |
1 | 343.8 | 2,164 | 31 | 343.8 | 3,227 | 32 | 33% |
| Aqualuz troiamar [35 uni ts ] |
0 | 0.0 | 0 | 1 | 87.7 | 4,002 | 1 | 3% |
| Aqualuz troialagoa [40 uni ts ] |
0 | 0.0 | 0 | 1 | 171.0 | 4,678 | 1 | 3% |
| troiaresort Village [90 uni ts ] |
0 | 0.0 | 0 | 1 | 159.0 | 3,646 | 1 | 3% |
| Ácala Building [71 uni ts ] |
0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0% |
1 Number of pre sold units (Promissory Purchase Agreement) net of units with deeds already signed.
2 Average areas (m2 ), including indoor areas as well as balcony and terrace areas.
3 Average sales price (€/m2 ).
4 Average sales price of the plot of land, since the buyer is responsible for construction. All plots have an approved GCA of 343.8 m2 . Since the last reporting date (20 May 2010) and up to 24 August 2010, 5 new units were sold: sales deeds for 3 Beach apartments, 1 troiaresort Village townhouse and 1 new PPA for a Beach, Lake and Golf Land Plot.
As at 24 August 2010, there were 3 outstanding reservations for apartment units at troiaresort, 1 for Beach apartments and 2 for troiavillage townhouses.
| Sales data | Residential Development sales information as at 24 August 2010 | ||||||
|---|---|---|---|---|---|---|---|
| Apartments Sold1 |
Average Area (m2 2 ) |
Average sales price (€/m2 ) |
Rentals3 | ||||
| City Flats / Lofts [212 uni ts ] Efanor ‐ Delfim Pereira da Costa Building [40 uni ts ] |
101 0 |
51.0 0 |
2,000 0 |
30 n.a. |
1 98 sales deeds already signed.
2 Includes indoor area as well as balcony and terrace areas.
3 5 of these rental contracts have an embedded purchase option.
n.a. ‐ not applicable.
Between the last reporting date and up to 24 August 2010, City Flats/Lofts apartments sold increased by 2 units (new promissory purchase agreements signed during this period, one of which already converted into a sales deed as at the date of this report).
| Selected Operational Data (24 August 2010) | Sales informa tion | |
|---|---|---|
| Total # Units (Sold + Pre Sold) |
Total # Available Units | |
| Total troiaresort | 221 | 400 |
| City Flats/Lofts | 101 | 111 |
| Efanor ‐ Delfim Pereira da Costa Building | 0 | 40 |
| Rental yields | 30 June 2010 |
|---|---|
| Residential* | 6.2% |
| Rental yields | 30 June 2010 | Assets(M.€) | 30 June 2010 |
|---|---|---|---|
| Yield | Capital employed |
||
| Warehouses | 8.9% | Assets forsale | 28.5 |
| Offices | 12.0% | Assets under operation | 191.8 |
| Retail | 5.8% | Real estate projects | 113.9 |
| Parking | 1.7% | Other assets | 29.2 |
| Residential* | 6.2% | ||
| Hotels | 5.2% | Total | 363.4 |
* Excluding the Duque de Loulé project, where rental activity is being discontinued.
As at 30 June 2010, Sonae Capital, SGPS, SA had no treasury stock nor had it bought or sold own shares in the period.
The share price of Sonae Capital (SONAC LS; SONC.PL) decreased 42.2% since the beginning of the year up until the end of the first half 2010, compared to a 16.5% decrease in the Portuguese Stock Market reference index (PSI‐20).
Up to 24 August 2010, Sonae Capital's share price decreased 39.8%, closing at 0.50€, compared to a 13.5% decrease in the PSI‐20.
Performance of Sonae Capital's share price and volumes traded in the period, in Euronext Lisbon, was as follows:
Maia, 25 August 2010
The signatories individually declare that, to their knowledge, the Report of the Board of Directors, the Consolidated and Individual Financial Statements and other accounting documents required by law or regulation were prepared in accordance with applicable International Financial Reporting Standards, and give a true and fair view, in all material respects, of the assets and liabilities, financial position and the consolidated and individual results of Sonae Capital, SGPS, SA, and of the companies included in the consolidation perimeter, where appropriate, and that the Report of the Board of Directors faithfully describes major events that occurred during the first half of 2010 and their impacts, if any, in the business performance and financial position of Sonae Capital, SGPS, SA and of the companies included in the consolidation perimeter, and contains an appropriate description of the major risks and uncertainties that they face.
Maia, 25 August 2010
Belmiro Mendes de Azevedo Rafael Cerezo Laporta Chairman of the Board of Directors Member of the Board of Directors
Member of the Board of Directors Member of the Board of Directors
José Luís dos Santos Lima Amorim Paulo José Jubilado Soares de Pinho Member of the Board of Directors Member of the Board of Directors
Mário Pereira Pinto Pedro Manuel Bastos Mendes Rezende
Francisco de La Fuente Sánchez Member of the Board of Directors
As required by number 1, c) of article 9 of CMVM Regulation Nr. 05/2008, the following shareholders held more than 2% of the company's share capital, as at 30 June 2010:
| Shareholder | Nr. of Shares | % of Share Capital |
% of Voting Rights |
|---|---|---|---|
| Efanor Investimentos, SGPS, S.A. | |||
| Directly Owned | 88.859.200 | 35,544% | 35,544% |
| Through Pareuro, BV (controlled by Efanor) | 50.000.000 | 20,000% | 20,000% |
| Through Belmiro Mendes de Azevedo (Chairman of the Board of Directors of Efanor) | 837.000 | 0,335% | 0,335% |
| Through Maria Margarida Carvalhais Teixeira de Azevedo (Member of the Board of Directors of Efanor) |
1.862 | 0,001% | 0,001% |
| Through Linhacom, SGPS, S.A. (controlled by the Member of the Board of Directors of Efanor Maria Cláudia Teixeira de Azevedo) |
43.912 | 0,018% | 0,018% |
| Through Migracom, SGPS, S.A. (controled by the Member of the Board of Directors of Efanor Duarte Paulo Teixeira de Azevedo) |
161.250 | 0,065% | 0,065% |
| Through descendents of Duarte Paulo Teixeira de Azevedo (Member of the Board of Directors of Efanor) |
411 | 0,000% | 0,000% |
| Through descendents of Nuno Miguel Teixeira de Azevedo (Member of the Board of Directors of Efanor) |
1.312 | 0,001% | 0,001% |
| Total attributable | 139.904.947 | 55,962% | 55,962% |
| Banco BPI, S.A. | |||
| Directly Owned | 16.888.797 | 6,756% | 6,756% |
| Through Banco Português de Investimento, S.A. (controlled by Banco BPI) | 53.409 | 0,021% | 0,021% |
| Through Fundos de Pensões do Banco BPI (controlled by Banco BPI) | 5.008.922 | 2,004% | 2,004% |
| Through BPI Vida ‐ Companhia de Seguros de Vida, S.A. (controlled by Banco BPI) | 638.576 | 0,255% | 0,255% |
| Total attributable | 22.589.704 | 9,036% | 9,036% |
| Mohnish Pabrai | |||
| Through Pabrai Investment Fund II, L.P. (controlled by Mohnish Pabrai ) | 3.957.000 | 1,583% | 1,583% |
| Through Pabrai Investment Fund 3, L.P. (controlled by Mohnish Pabrai ) | 5.624.000 | 2,250% | 2,250% |
| Through Pabrai Investment Fund IV, L.P. (controlled by Mohnish Pabrai ) | 7.422.315 | 2,969% | 2,969% |
| Through Dalal Street, L.L.C. (controlled by Mohnish Pabrai ) | 28.000 | 0,011% | 0,011% |
| Through Dakshana Foundation (controlled by Mohnish Pabrai ) | 132.625 | 0,053% | 0,053% |
| Through Harina Kapoor (spouse of Mohnish Pabrai ) | 2.500 | 0,001% | 0,001% |
| Total attributable | 17.166.440 | 6,867% | 6,867% |
As required by number 1, a) of article 9 of CMVM Regulation Nr. 5/2008, the following is a summary of the information about shares and other securities issued by the holding company, affiliates or group companies held by members of the Governing Bodies:
| Balance as at | ||||||
|---|---|---|---|---|---|---|
| Date | Quantity | Purchases Aver. Price € |
Quantity | Sales Aver. Price € |
30.06.2010 Quantity |
|
| Board of Directors of Sonae Capital, SGPS, SA | ||||||
| Belmiro Mendes de Azevedo | ||||||
| (Chairman of the Board of Directors) | ||||||
| Efanor Investimentos, SGPS, SA (1) | ‐ | ‐ | ‐ | ‐ | ‐ | 49.999.997 |
| Sonae Capital, SGPS, SA (a) | ‐ | ‐ | ‐ | ‐ | ‐ | 838.862 |
| José Luís dos Santos Lima Amorim (b) | ||||||
| (Executive Member of the Board of Directors) | ||||||
| Sonae Capital, SGPS, SA | ‐ | ‐ | ‐ | ‐ | ‐ | 8.125 |
| Mário Pereira Pinto (c) | ||||||
| (Executive Member of the Board of Directors) | ||||||
| Sonae Capital, SGPS, SA | ‐ | ‐ | ‐ | ‐ | ‐ | 8.125 |
| Francisco de La Fuente Sánchez (Non Executive Member of the Board of Directors) |
||||||
| Sonae Capital, SGPS, SA | ‐ | ‐ | ‐ | ‐ | ‐ | 0 |
| Rafael Cerezo Laporta (Non Executive Member of the Board of Directors) |
||||||
| Sonae Capital, SGPS, SA | ‐ | ‐ | ‐ | ‐ | ‐ | 0 |
| Paulo José Jubilado Soares de Pinho (Non Executive Member of the Board of Directors) |
||||||
| Sonae Capital, SGPS, SA | ‐ | ‐ | ‐ | ‐ | ‐ | 12.650 |
| Pedro Manuel Bastos Mendes Rezende (Non Executive Member of the Board of Directors) |
||||||
| Sonae Capital, SGPS, SA | ‐ | ‐ | ‐ | ‐ | ‐ | 0 |
| Fiscal Board of Sonae Capital, SGPS, SA | ||||||
| Manuel Heleno Sismeiro | ||||||
| (Chairman of the Fiscal Board) | ||||||
| Sonae Capital, SGPS, SA | ‐ | ‐ | ‐ | ‐ | ‐ | 0 |
| Armando Luís Vieira de Magalhães | ||||||
| (Member of the Fiscal Board) | ||||||
| Sonae Capital, SGPS, SA | ‐ | ‐ | ‐ | ‐ | ‐ | 0 |
| Jorge Manuel Felizes Morgado | ||||||
| (Member of the Fiscal Board) | ||||||
| Sonae Capital, SGPS, SA | ‐ | ‐ | ‐ | ‐ | ‐ | 0 |
| Board of the Shareholders' General Meeting of Sonae Capital, SGPS, SA | ||||||
| António Agostinho Cardoso da Conceição Guedes | ||||||
| (Chairman of the Board of the Shareholders' General Meeting) | ||||||
| Sonae Capital, SGPS, SA | ‐ | ‐ | ‐ | ‐ | ‐ | 3.724 |
| Maria Daniela Farto Baptista Passos | ||||||
| (Secretary of the Board of the Shareholders' General Meeting) | ||||||
| Sonae Capital, SGPS, SA | ‐ | ‐ | ‐ | ‐ | ‐ | 0 |
| Balance as at | ||||||
| Purchases | Sales | 30.06.2010 | ||||
| Date | Quantity | Aver. Price € | Quantity | Aver. Price € | Quantity | |
| (1) Efanor Investimentos, SGPS, SA Sonae Capital, SGPS, SA |
88.859.200 |
(a) Includes 1,862 shares owned by the spouse.
(2) Pareuro, BV
(b) Through Change Partners, SCR, S.A., company of which he is a Member of the Board of Directors.
(c) Through Change Partners, SCR, S.A., company of which he is the Chairman of the Board of Directors.
Pareuro, BV (2) 2.000.000
Sonae Capital, SGPS, SA 50.000.000
As required by number 6 article 14 of CMVM Regulation Nr. 5/2008, we inform that no person discharging managerial responsabilities and their connected person has carried out transactions of Sonae Capital's securities during the 1st Hal f of 2010.
(Translation from the Portuguese Original)
(Amounts expressed in euro)
| ASSETS | Notes | 30 June 2010 | 31 December 2009 |
|---|---|---|---|
| NON-CURRENT ASSETS: | |||
| Tangible assets | 8 | 264,104,945 | 283,922,679 |
| Intangible assets | 8 | 7,406,655 | 7,498,780 |
| Goodwill | 9 | 61,349,970 | 61,349,970 |
| Investments in associated companies | 5 | 70,190,004 | 69,233,729 |
| Other investments | 6 and 10 | 1,336,862 | 2,604,144 |
| Deferred tax assets | 14 | 16,969,704 | 10,643,346 |
| Other non-current assets | 11 | 16,074,363 | 25,599,607 |
| Total Non-Current Assets | 437,432,503 | 460,852,255 | |
| CURRENT ASSETS: | |||
| Stocks | 12 | 232,341,625 | 227,548,617 |
| Trade account receivables and other current assets Investments held for trading |
13 | 70,383,062 - |
78,560,576 - |
| Cash and cash equivalents | 15 | 4,052,894 | 2,805,280 |
| Total Current Assets | 306,777,581 | 308,914,473 | |
| TOTAL ASSETS | 744,210,084 | 769,766,728 | |
| EQUITY AND LIABILITIES | |||
| EQUITY: | |||
| Share capital | 16 | 250,000,000 | 250,000,000 |
| Reserves and retained earnings | 82,804,477 | 60,545,880 | |
| Profit/(Loss) for the year attributable to the equity holders of Sonae Capital | (5,426,249) | 23,074,268 | |
| Equity attributable to the equity holders of Sonae Capital | 327,378,228 | 333,620,148 | |
| Equity attributable to non-controlling interests | 17 | 11,395,515 | 11,319,241 |
| TOTAL EQUITY | 338,773,743 | 344,939,389 | |
| LIABILITIES: | |||
| NON-CURRENT LIABILITIES: | |||
| Bank Loans | 18 | 236,648,337 | 235,922,518 |
| Other non-current liabilities | 20 | 37,090,660 | 36,820,270 |
| Deferred tax liabilities | 14 | 3,341,436 | 3,142,990 |
| Provisions | 23 | 3,185,974 | 3,995,369 |
| Total Non-Current Liabilities | 280,266,407 | 279,881,147 | |
| CURRENT LIABILITIES: | |||
| Bank Loans | 18 | 52,662,630 | 44,800,559 |
| Trade creditors and other non-current liabilities | 22 | 71,328,302 | 97,766,631 |
| Provisions | 23 | 1,179,002 | 2,379,002 |
| Total Current Liabilities | 125,169,934 | 144,946,192 | |
| TOTAL LIABILITIES | 405,436,341 | 424,827,339 | |
| TOTAL EQUITY AND LIABILITIES | 744,210,084 | 769,766,728 |
The accompanying notes are part of these financial statements.
| Total Continued Discontinued Total Notes Operations Operations Operations Operations Operational income Sales 42,437,321 111,372,156 - 111,372,156 Services rendered 46,849,829 51,012,543 - 51,012,543 Other operational income 3,968,229 15,392,783 - 15,392,783 Total operational income 93,255,379 177,777,482 - 177,777,482 Operational expenses Cost of goods sold and materials consumed (17,355,191) (25,477,291) - (25,477,291) Changes in stocks of finished goods and work in progress (5,209,174) (8,593,713) - (8,593,713) External supplies and services (43,406,203) (73,519,305) (2,461) (73,521,766) Staff costs (22,453,403) (24,041,244) - (24,041,244) Depreciation and amortisation 8 (6,845,965) (5,892,094) - (5,892,094) Provisions and impairment losses 8 (2,594,184) (3,075,797) - (3,075,797) Other operational expenses (2,131,835) (2,233,048) (93) (2,233,141) Total operational expenses (99,995,955) (142,832,495) (2,553) (142,835,048) Operational profit/(loss) (6,740,576) 34,944,987 (2,553) 34,942,434 Financial Expenses (4,853,597) (6,532,760) (997,834) (7,530,594) Financial Income 907,308 1,407,837 - 1,407,837 Net financial expenses (3,946,289) (5,124,923) (997,834) (6,122,757) Share of results of associated undertakings 5 1,505,425 992,125 - 992,125 Investment income (477,837) 2,140,738 - 2,140,738 Profit/(Loss) before taxation (9,659,277) 32,952,927 (1,000,387) 31,952,540 Taxation 26 4,279,810 (10,084,097) (245) (10,084,342) Profit/(Loss) for the year 27 (5,379,467) 22,868,830 (1,000,632) 21,868,198 Attributable to: Equity holders of Sonae Capital (5,426,249) 21,876,799 (1,000,632) 20,876,167 Non-controlling interests 17 46,782 992,031 - 992,031 Profit/(Loss) per share Basic 28 (0.021705) 0.087507 (0.004003) 0.083505 Diluted 28 (0.021705) 0.087507 (0.004003) 0.083505 |
30 June 2010 | 30 June 2009 | ||||
|---|---|---|---|---|---|---|
The accompanying notes are part of these financial statements.
| Continued Operations | |||
|---|---|---|---|
| Notes | 2nd Quarter 10 1 | 2nd Quarter 09 1 | |
| Operational income: | |||
| Sales | 22,315,528 | 39,468,709 | |
| Services rendered | 24,840,172 | 26,866,024 | |
| Other operational income | 2,521,649 | 13,253,761 | |
| Total operational income | 49,677,349 | 79,588,494 | |
| Operational expenses | |||
| Cost of goods sold and materials consumed | (10,595,196) | (14,619,205) | |
| Changes in stocks of finished goods and work in progress | (2,112,652) | 13,602,048 | |
| External supplies and services | (21,448,666) | (45,417,610) | |
| Staff costs | (11,184,541) | (12,651,194) | |
| Depreciation and amortisation | (3,481,844) | (3,070,227) | |
| Provisions and impairment losses | (477,476) | (491,531) | |
| Other operational expenses | (1,058,962) | (1,093,324) | |
| Total operational expenses | (50,359,337) | (63,741,046) | |
| Operational profit/(loss) | (681,988) | 15,847,448 | |
| Financial Expenses | (2,194,499) | (2,457,381) | |
| Financial Income | 385,467 | 700,524 | |
| Net financial expenses | (1,809,032) | (1,756,857) | |
| Share of results of associated undertakings | 1,028,314 | 637,891 | |
| Investment income | 126,670 | 2,140,738 | |
| Profit/(Loss) before taxation | (1,336,036) | 16,869,220 | |
| Taxation | 1,174,323 | (3,845,958) | |
| Profit/(Loss) for the period | (161,713) | 13,023,262 | |
| Attributable to: | |||
| Equity holders of Sonae Capital | (219,801) | 12,192,078 | |
| Non-controlling interests | 58,088 | 831,184 | |
| Profit/(Loss) per share | |||
| Basic | (0.000879) | 0.048768 | |
| Diluted | (0.000879) | 0.048768 | |
The accompanying notes are part of these financial statements.
1 Prepared in accordance with IAS 34 - Interim Financial Reporting. Not subject to limited review.
| 30 June 2009 | ||||
|---|---|---|---|---|
| 30 June 2010 | Continued Operations |
Discontinued Operations |
Total Operations | |
| Consolidated net profit/(loss) for the period | (5,379,467) | 22,868,830 | (1,000,632) | 21,868,198 |
| Exchange differences on translating foreign operations | 157,830 | 543,719 | - | 543,719 |
| Share of other comprehensive income of associates and joint ventures accounted for by the equity method (Note 5) |
17,772 | - | - | - - |
| Change in the fair value of assets available for sale | - | 6,679,214 | - | 6,679,214 |
| Change in the fair value of cash flow hedging derivatives | (1,156,151) | 304,749 | - | 304,749 |
| Other comprehensive income for the period | (980,549) | 7,527,682 | - | 7,527,682 |
| Total comprehensive income for the period | (6,360,016) | 30,396,512 | (1,000,632) | 29,395,880 |
| Attributable to: | ||||
| Equity holders of Sonae Capital Non-controlling interests |
(6,438,400) 78,384 |
29,338,661 1,057,851 |
(1,000,632) - |
28,338,029 1,057,851 |
The accompanying notes are part of these financial statements.
(Amounts expressed in euro)
| 2nd Quarter 09 1 | ||||
|---|---|---|---|---|
| 2nd Quarter 10 1 | Continued Operations |
Discontinued Operations |
Total Operations | |
| Consolidated net profit/(loss) for the period | (161,713) | 13,023,262 | (439,361) | 12,583,901 |
| Exchange differences on translating foreign operations | 102,951 | 349,581 | - | 349,581 |
| Share of other comprehensive income of associates and joint ventures accounted for by the equity method (Note 5) |
3,127 | (122,918) | - | (122,918) |
| Change in the fair value of assets available for sale | 5,965,243 | - | 5,965,243 | |
| Change in the fair value of cash flow hedging derivatives | (308,320) | 153,196 | - | 153,196 |
| Other comprehensive income for the period | (202,242) | 6,345,102 | - | 6,345,102 |
| Total comprehensive income for the period | (363,955) | 19,368,364 | (439,361) | 18,929,003 |
| Attributable to: Equity holders of Sonae Capital Non-controlling interests |
(445,691) 81,736 |
18,492,165 876,199 |
(439,361) - |
18,052,804 876,199 |
The accompanying notes are part of these financial statements.
1 Prepared in accordance with IAS 34 - Interim Financial Reporting. Not subject to limited review.
| Att ribu tab le to Eq uity Ho lder f So Ca pita l s o nae |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Not es |
Sha re Cap ital |
Dem erg er Res erve |
Tra nsla tion Res erve s |
Fai r Va lue Res erve s |
Hed ging Res erve s |
Oth er R ese rves and Re tain ed Ear ning s |
Sub al tot |
Net Pro fit/( Los s) |
Tot al |
-Co Non ntro lling Inte rest s |
Tot al Equ ity |
|
| Bal t 1 Jan 20 09 anc e a s a uary |
250 ,000 ,000 |
132 ,638 ,253 |
(1,8 01, 935 ) |
1,9 52, 931 |
(30 4,7 49) |
(97 ,032 ,344 |
) 2 85, 452 ,156 |
21, 393 ,605 |
306 ,845 ,76 1 |
49, 319 ,413 |
356 ,165 ,174 |
|
| Tot al c olid ate d c hen sive inc e fo r th erio d ons om pre om e p |
- | - | 477 ,899 |
6,6 79, 214 |
304 ,749 |
- | 7,4 61, 862 |
20, 876 ,167 |
28, 338 ,029 |
1,0 57, 851 |
29, 395 ,880 |
|
| App riat ion of p rofit of 200 8: rop Tra nsfe leg al r d re tain ed ning r to ese rves an ear s Divi den ds Oth han er c ges |
- - - |
- - - |
- - - |
- - - |
- - - |
21, 393 ,605 - 136 ,749 |
21, 393 ,605 - 136 ,749 |
(21 ,393 ,605 ) - - |
- - 136 ,749 |
- - (47 ) ,796 ,964 |
- - (47 ) ,660 ,215 |
|
| Bal Ju t 30 ne 2 009 anc e a s a |
250 ,000 ,000 |
132 ,638 ,253 |
(1,3 ) 24, 036 |
8,6 32, 145 |
- | (75 0) ,50 1,99 |
314 ,444 ,372 |
20, 876 ,167 |
335 ,320 ,539 |
2,5 80, 300 |
337 ,90 0,8 39 |
|
| Bal t 1 Jan 20 10 anc e a s a uary |
250 ,000 ,000 |
132 ,638 ,253 |
(1,2 ) 39, 053 |
- | - | (70 ,853 ,320 |
) 3 10,5 45, 880 |
23, 074 ,268 |
333 ,620 ,148 |
11, 319 ,24 1 |
344 ,939 ,389 |
|
| Tot al c olid d c hen sive inc e fo r th erio d ate ons om pre om e p |
- | - | 110 ,48 1 |
- | (1,1 40, 404 ) |
17, 772 |
(1,0 12, 151 ) |
(5,4 26, 249 ) |
(6,4 38, 400 ) |
78, 384 |
(6,3 60, 016 ) |
|
| ApT fer to l l re d re tain ed ning rans ega ser ves an ear s Divi den ds |
- - |
- - |
- - |
- - |
- - |
23, 074 ,268 - |
23, 074 ,268 - |
(23 ,074 ,268 ) - |
- - |
- - |
- - |
|
| Oth han er c ges |
- | - | - | - | - | 196 ,480 |
196 ,480 |
- | 196 ,480 |
(2,1 10) |
194 ,370 |
|
| Bal Ju t 30 ne 2 010 anc e a s a |
250 ,000 ,000 |
132 ,638 ,253 |
(1,1 ) 28, 572 |
- | (1,1 ) 40, 404 |
(47 ,564 ,800 |
) 3 32, 804 ,477 |
(5,4 ) 26, 249 |
327 ,378 ,228 |
11, 395 ,515 |
338 ,773 ,743 |
The accompanying notes are part of these consolidated financial statements.
| Notes | 30.06.2010 | 30.06.2009 | 2nd quarter 10 1 | 2nd quarter 09 1 | |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES: | |||||
| Cash receipts from trade debtors Cash receipts from trade creditors Cash paid to employees |
92,397,975 (79,722,065) (22,411,146) |
141,264,032 (85,476,060) (23,355,223) |
42,754,154 (40,382,240) (11,643,884) |
56,663,578 (42,157,281) (13,136,269) |
|
| Cash flow generated by operations | (9,735,236) | 32,432,749 | (9,271,970) | 1,370,028 | |
| Income taxes (paid) / received Other cash receipts and (payments) relating to operating activities |
(4,817,054) 2,870,382 |
(3,739,537) (1,409,873) |
(4,131,044) 4,767,729 |
(1,923,040) 3,410,649 |
|
| Net cash flow from operating activities (1) | (11,681,908) | 27,283,339 | (8,635,285) | 2,857,637 | |
| INVESTMENT ACTIVITIES: | |||||
| Cash receipts arising from: Investments Tangible assets |
388,548 1,194,346 |
1,626,674 11,002,794 |
25,001 456,185 |
1,626,674 10,731,342 |
|
| Intangible assets Grants |
- - |
117 976,490 |
- - |
117 976,490 |
|
| Interest and similar income Loans granted Dividends |
142,019 11,401,460 228,233 |
4,035 - 233,223 |
(500,457) 9,343,505 201,747 |
(87,041) - 233,223 |
|
| Pagamentos respeitantes a: Investments Tangible assets Intangible assets Loans granted Others |
13,354,606 (976,574) (2,978,357) (31,275) (12,000) - |
13,843,333 (348,600) (25,330,441) (130,540) (2,009,749) (625,402) |
9,525,981 (357,728) (1,238,063) (3,145) - - |
13,480,805 (185,100) (3,348,772) 415,035 (1,999) (10,922) |
|
| Net cash used in investment activities (2) | (3,998,206) 9,356,400 |
(28,444,732) (14,601,399) |
(1,598,936) 7,927,045 |
(3,131,758) 10,349,047 |
|
| FINANCING ACTIVITIES: | |||||
| Cash receipts arising from: Loans obtained Capital increases, additional paid in capital and share premiums |
9,644,246 - 9,644,246 |
5,441,987 132,531 5,574,518 |
2,407,616 - 2,407,616 |
(696,468) 132,531 (563,937) |
|
| Cash Payments arising from: Loans obtained Interest and similar charges Others |
(2,366,343) (3,421,888) (292,784) |
(22,271,789) (7,190,186) (918,223) |
(2,080,998) (162,873) 522,738 |
(10,227,648) (3,158,657) (918,223) |
|
| (6,081,015) | (30,380,198) | (1,721,133) | (14,304,528) | ||
| Net cash used in financing activities (3) | 3,563,231 | (24,805,680) | 686,483 | (14,868,465) | |
| Net increase in cash and cash equivalents (4) = (1) + (2) + (3) Effect of foreign exchange rate Cash and cash equivalents at the beginning of the period |
15 | 1,237,723 (37,103) 1,943,023 |
(12,123,740) (86,288) 16,960,564 |
(21,757) (21,016) 3,218,590 |
(1,661,781) (58,149) 6,526,744 |
| Cash and cash equivalents at the end of the period | 15 | 3,217,849 | 4,923,112 | 3,217,849 | 4,923,112 |
The accompanying notes are part of these financial statements.
1 Prepared in accordance with IAS 34 - Interim Financial Reporting. Not subject to limited review.
(Translation of the consolidated financial statements originally issued in Portuguese)
(Amounts expressed in euro)
SONAE CAPITAL, SGPS, SA ("Company", "Group" or "Sonae Capital") whose head‐office is at Lugar do Espido, Via Norte, Apartado 3053, 4471‐907 Maia, Portugal, is the parent company of a group of companies, as detailed in Notes 4 to 6 ("Sonae Capital Group") and was set up on 14 December 2007 as a result of the demerger of the shareholding in SC, SGPS, SA (previously named Sonae Capital, SGPS, SA) from Sonae, SGPS, SA, which was approved by the Board of Directors on 8 November 2007 and by the Shareholder's General Meeting held on 14 December 2007.
Sonae Capital's business portfolio was reorganized according to its strategic objective, set on the development of three distinct and autonomous business areas:
The accounting policies adopted are consistent with those used in the financial statements presented for the year ended 31 December 2009, except for the changes described in Note 3.
Interim financial statements are presented quarterly, in accordance with IAS 34 – "Interim Financial Reporting".
The accompanying consolidated financial statements have been prepared from the books and accounting records of the Company and of its affiliated undertakings (Notes 4 to 6), on a going concern basis and under the historical cost convention, except for derivative financial instruments which are stated at fair value.
During the period amendments to IFRS 3 – Business combinations and IAS 27 – Consolidated and separated financial statements (2008 revision) were adopted for the first time.
These amendments introduced changes regarding the accounting of business combinations, namely: (a) goodwill calculation; (b) measurement of non‐controlling interests (formerly known as minority interests); (c) recognition and subsequent measurement of contingent consideration; (d) treatment of acquisition‐related costs; (e) accounting for acquisitions in entities already controlled and for changes in a parent's ownership interests that result in the loss of control and (f) calculation of the result of changes in a parent's ownership interests that result in loss of control and lead to remeasuring remaining controlling interests; these amendments had no significant impact in the first half of 2010 financial statements.
Group companies included in the consolidated financial statements, their head offices and percentage of the share capital held by the Group as at 30 June 2010 and 31 December 2009, are as follows:
| Percentage of capital held | ||||||||
|---|---|---|---|---|---|---|---|---|
| 30 June 2010 | 31 December 2009 | |||||||
| Company | Head Office | Direct | Total | Direct | Total | |||
| Sonae Capital SGPS, SA | Maia | Holding | Holding | Holding | Holding | |||
| Tourism | ||||||||
| Aqualuz ‐ Turismo e Lazer, Lda | a) | Lagos | 100.00% | 100.00% | 100.00% | 100.00% | ||
| Casa da Ribeira ‐ Hotelaria e Turismo, SA | a) | Marco de Canaveses |
100.00% | 100.00% | 100.00% | 100.00% | ||
| Golf Time ‐ Golfe e Inv.Turisticos, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | ||
| Imoareia Investimentos Turísticos, SGPS, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | ||
| Imopenínsula ‐ Sociedade Imobiliária, SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | ||
| Imoresort ‐ Sociedade Imobiliária, SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | ||
| Investalentejo, SGPS, SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | ||
| Marimo ‐Exploração Hoteleira Imobiliária, SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | ||
| Sonae Capital, SGPS, SA |
Report and |
Accounts | 31 |
| Marina de Tróia, SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
|---|---|---|---|---|---|---|---|
| Marina Magic ‐ Exploração de Centros Lúd, SA | a) | Lisbon | 100.00% | 100.00% | 100.00% | 100.00% | |
| Marmagno‐Expl.Hoteleira Imob., SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Martimope ‐ Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Marvero‐Expl.Hoteleira Imob., SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modus Faciendi – Gestão e Serviços, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| SII ‐ Soberana Investimentos Imobiliários, SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sete e Meio ‐ Investimentos e Consultadoria, SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Solinca ‐ Health & Fitness, SA | a) | Lisbon | 100.00% | 100.00% | 100.00% | 100.00% | |
| Solinca‐Investimentos Turísticos, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Solinfitness ‐ Club Malaga, SL | a) | Malaga (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Soltroia‐Imob.de Urb.Turismo de Tróia, SA | a) | Lisbon | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae Turismo ‐ SGPS, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sontur, BV | a) | Amsterdam (The Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Tróia Market, SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Tróia Natura, SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Troiaresort ‐ Investimentos Turísticos, SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Troiaverde‐Expl.Hoteleira Imob., SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Tulipamar‐Expl.Hoteleira Imob., SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Assets | |||||||
| 1) | Bloco Q‐Sociedade Imobiliária, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Bloco W‐Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Empreend.Imob.Quinta da Azenha, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Centro Residencial da Maia,Urban., SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Cinclus Imobiliária, SA | a) | Porto | 100.00% | 87.74% | 100.00% | 87.74% |
| 1) | Country Club da Maia‐Imobiliaria, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Imobiliária da Cacela, SA | a) | Matosinhos | 100.00% | 87.74% | 100.00% | 87.74% |
| 1) | Imoclub‐Serviços Imobiliários, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Imodivor ‐ Sociedade Imobiliária, SA | a) | Maia | 100.00% | 87.74% | 100.00% | 87.74% |
| 1) | Imoferro‐Soc.Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Imohotel‐Emp.Turist.Imobiliários, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Imoponte‐Soc.Imobiliaria, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Imosedas‐Imobiliária e Serviços, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Implantação – Imobiliária, SA | a) | Matosinhos | 100.00% | 87.74% | 100.00% | 87.74% |
| 1) | Porturbe‐Edificios e Urbanizações, SA | a) | Maia | 100.00% | 87.74% | 100.00% | 87.74% |
| 1) | Praedium II‐Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Praedium – Serviços, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Praedium‐SGPS, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Prédios Privados Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Predisedas‐Predial das Sedas, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Promessa Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | SC Assets, SGPS, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Sete e Meio Herdades ‐ Investimentos Agrícolas e Turismo, SA |
a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Soconstrução, BV | a) | Amsterdam (The Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Soira‐Soc.Imobiliária de Ramalde, SA | a) | Porto | 100.00% | 87.74% | 100.00% | 87.74% |
|---|---|---|---|---|---|---|---|
| 1) | Sótaqua ‐ Soc. de Empreendimentos Turísticos, | a) | Maia | 100.00% | 87.74% | 100.00% | 87.74% |
| SA | |||||||
| 1) | Spinveste ‐ Promoção Imobiliária, SA | a) | Porto | 87.74% | 87.74% | 87.74% | 87.74% |
| 1) | Spinveste‐Gestão Imobiliária SGII, SA | a) | Porto | 87.74% | 87.74% | 87.74% | 87.74% |
| 1) | Torre São Gabriel‐Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Urbisedas‐Imobiliária das Sedas, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Venda Aluga‐Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | Vistas do Freixo‐Emp.Tur.imobiliários,SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% |
| 1) | World Trade Center Porto, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% |
| Spred | |||||||
| Atlantic Ferries ‐ Traf.Loc.Flu.e Marit., SA | a) | Grândola | 80.00% | 80.00% | 80.00% | 80.00% | |
| Box Lines Navegação, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Contacto Concessões, SGPS, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Cronosaúde – Gestão Hospitalar, SA | a) | Porto | 100.00% | 50.00% | 100.00% | 50.00% | |
| Ecociclo II – Energias, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Edifícios Saudáveis Consultores ‐ Ambiente e Energia em Edifícios, SA |
a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Friengineering, SA | a) | São Paulo (Brazil) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Inparvi SGPS, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Integrum‐Energia, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Integrum‐Serviços Partilhados, SA | a) | Maia | 100.00% | 70.00% | 100.00% | 70.00% | |
| Invsaúde – Gestão Hospitalar, SA | a) | Maia | 100.00% | 50.00% | 100.00% | 50.00% | |
| PJP ‐ Equipamento de Refrigeração, Lda | a) | Matosinhos | 100.00% | 70.00% | 100.00% | 70.00% | |
| Saúde Atlântica ‐ Gestão Hospitalar, SA | a) | Maia | 50.00% | 50.00% | 50.00% | 50.00% | |
| SC ‐ Engenharia e Promoção Imobiliária, SGPS, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Selfrio, SGPS, SA | a) | Matosinhos | 70.00% | 70.00% | 70.00% | 70.00% | |
| Selfrio‐Engenharia do Frio, SA | a) | Matosinhos | 100.00% | 70.00% | 100.00% | 70.00% | |
| Sistavac‐Sist.Aquecimento,V.Ar C., SA | a) | Matosinhos | 100.00% | 70.00% | 100.00% | 70.00% | |
| SKK Distribucion de Refrigeración, S.R.L. | a) | Spain | 100.00% | 70.00% | 100.00% | 70.00% | |
| SKK‐Central de Distr., SA | a) | Porto | 100.00% | 70.00% | 100.00% | 70.00% | |
| SKKFOR ‐ Ser. For. e Desen. de Recursos, SA | a) | Maia | 100.00% | 70.00% | 100.00% | 70.00% | |
| SMP‐Serv. de Manutenção Planeamento, SA | a) | Matosinhos | 100.00% | 70.00% | 100.00% | 70.00% | |
| Société de Tranchage Isoroy SAS | a) | Honfleur (France) | 100.00% | 100.00% | 100.00% | 100.00% | |
| 2) | Société des Essences Fines Isoroy | a) | Honfleur (France) | 100.00% | 100.00% | 100.00% | 100.00% |
| Sopair, SA | a) | Madrid (Spain) | 100.00% | 70.00% | 100.00% | 70.00% | |
| Spred SGPS, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Others | |||||||
| Interlog‐SGPS, SA | a) | Lisbon | 98.98% | 98.98% | 98.98% | 98.98% | |
| Rochester Real Estate, Ltd | a) | Kent (U.K.) | 100.00% | 100.00% | 100.00% | 100.00% | |
| SC – Sociedade de Consultadoria, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| SC‐SGPS, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| SC Finance, BV | a) | Amsterdam (The Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% |
1) Company incorporated in the Tourism segment in 2009
2) Company sold in the period
a) Majority of voting rights
Associated and jointly controlled companies included in the consolidated financial statements, their head offices and the percentage of share capital held by the Group as at 30 June 2010 and 31 December 2009 are as follows:
| Percentage of capital held | |||||||
|---|---|---|---|---|---|---|---|
| 30 June 2010 | 31 December 2009 | Book Value | |||||
| 30 June | 31 December | ||||||
| Company | Head Office | Direct | Total | Direct | Total | 2010 | 2009 |
| Tourism | |||||||
| Andar ‐ Sociedade Imobiliária, SA |
Maia | 50.00% | 50.00% | 50.00% | 50.00% | 935,429 | 1,023,043 |
| Sociedade de Construções do Chile, SA |
Lisbon | 100.00% | 50.00% | 100.00% | 50.00% | ‐ | ‐ |
| Fundo de Investimento Imobiliário Fechado Imosede |
Maia | 45.45% | 45.45% | 45.45% | 45.45% | 53,996,532 | 52,802,751 |
| Sociedade Imobiliária Tróia ‐ B3, SA |
Grândola | 20.00% | 20.00% | 20.00% | 20.00% | 441,706 | 440,476 |
| Vastgoed One ‐ Sociedade Imobiliária, SA |
Maia | 100.00% | 50.00% | 100.00% | 50.00% | ‐ | ‐ |
| Vastgoed Sun ‐ Sociedade Imobiliária, SA |
Maia | 100.00% | 50.00% | 100.00% | 50.00% | ‐ | ‐ |
| Spred | |||||||
| Cinclus‐Plan. e Gestão de Projectos, SA |
Porto | 25.00% | 25.00% | 25.00% | 25.00% | 726,098 | 662,209 |
| Change, SGPS, SA | Porto | 50.00% | 50.00% | 50.00% | 50.00% | 73,634 | 1,186,964 |
| Lidergraf ‐ Artes Gráficas, Lda | Vila do Conde | 24.50% | 24.50% | 24.50% | 24.50% | 536,287 | 597,067 |
| Norscut ‐ Concessionária de Scut Interior Norte, SA |
Lisbon | 36.00% | 36.00% | 36.00% | 36.00% | ‐ | ‐ |
| Operscut ‐ Operação e Manutenção de Auto‐estradas, SA |
Lisbon | 15.00% | 15.00% | 15.00% | 15.00% | 24,000 | 24,000 |
| Sodesa, SA | Porto | 50.00% | 50.00% | 50.00% | 50.00% | 16,344 | 24,890 |
| TP ‐ Sociedade Térmica, SA | Porto | 50.00% | 50.00% | 50.00% | 50.00% | 13,439,974 | 12,472,327 |
| Total | 70,190,004 | 69,233,729 |
Associated and jointly controlled companies are consolidated using the equity method.
Nil balances shown result from the reduction to acquisition cost of amounts determined by the equity method, discontinuing the recognition of its part of additional losses under the terms of IAS 28.
Investments in associated and jointly controlled companies include 624,760 euro of impairment losses.
As at 30 June 2010 and 31 December 2009, aggregate values of main financial indicators of associated and jointly controlled companies can be analysed as follows:
| 30 June 2010 | 31 December 2009 | |
|---|---|---|
| Total Assets | 969,340,940 | 1,650,136,557 |
| Total Liabilities | 820,609,090 | 1,468,288,692 |
| Income | 84,966,443 | 182,413,148 |
| Expenses | 77,316,619 | 190,184,798 |
During the periods ended 30 June 2010 and 2009, movements in investments in associated companies may be summarised as follows:
| 30 June 2010 | 30 June 2009 | |
|---|---|---|
| Opening balance as at 1 January | 69,233,729 | 14,882,648 |
| Changes in the consolidation method during the period | ‐ | 51,468,593 |
| Acquisitions in the period | 52,380 | 241,000 |
| Impairments in the period | (592,817) | ‐ |
| Disposals in the period | ‐ | ‐ |
| Equity method | 1,523,198 | 992,125 |
| Dividends received | (26,486) | (107,133) |
| Transfers | ‐ | ‐ |
| Closing balance as at 30 June | 70,190,004 | 67,477,233 |
The use of the equity method had the following impacts: 1,505,425 euro are recorded in Share of results of associated undertakings (992,125 euro at 30 June 2009) and 17,772 of other changes recorded in Reserves (no changes were recorded in Reserves as at 30 June 2009).
Group companies, jointly controlled companies and associated companies excluded from consolidation, their head offices, percentage of share capital held and book value as at 30 June 2010 and 31 December 2009 are made up as follows:
| Percentage of capital held | ||||||||
|---|---|---|---|---|---|---|---|---|
| 30 June 2010 | 31 December 2009 | |||||||
| Reason | ||||||||
| for | Head | 30 June | 31 December | |||||
| Company | exclusion | Office | Direct | Total | Direct | Total | 2010 | 2009 |
| Tourism | ||||||||
| Delphinus – Soc. de Tur. e Div. de Tróia, SA |
a) | Grândola | 79.00% | 79.00% | 79.00% | 79.00% | ‐ | ‐ |
| Infratroia – Emp. De Infraest. De Troia, E.N. |
a) | Grândola | 25.90% | 25.90% | 25.90% | 25.90% | 64,747 | 64,747 |
| Spidouro S.P.E.I. Douro e Trás‐os‐Montes, SA |
Vila Real | 8.30% | 8.30% | 8.30% | 8.30% | ‐ | ‐ |
| Spred | ||||||||
|---|---|---|---|---|---|---|---|---|
| Net, SA | Lisbon | 2.80% | 2.80% | 2.80% | 2.80% | 11,132 | 11,132 | |
| Sear ‐ Sociedade Europeia de Arroz, SA |
Santiago do Cacém |
15.00% | 15.00% | 15.00% | 15.00% | 150,031 | 150,031 | |
| Real Change FCR ‐ Fundo | Porto | 13.33% | 13.33% | 13.33% | 13.33% | 267,000 | 1,706,667 | |
| Fundo de Capital de Risco F‐HITEC |
Lisbon | 7.14% | 7.14% | 7.14% | 7.14% | 250,000 | 250,000 | |
| Spinarq – Engenharia, Energia e Ambiente, SA |
a) | Luanda | 99.90% | 99.90% | ‐ | ‐ | 191,459 | ‐ |
| Other investments | 402,493 | 421,567 | ||||||
| Total (Note 10) | 1,336,862 | 2,604,144 | ||||||
a) Group company, jointly controlled company or associated company for which, at the date of the issuance of these financial statements, complete financial information was not available.
Nil balances shown above result from deduction of impairment losses.
Disposals of companies over the six month period ended 30 June 2010 were as follows:
| At the date of disposal of shareholding | |||
|---|---|---|---|
| Company | Head Office | Direct | Total |
| Spred | |||
| Société des Essences Fines Isoroy | Honfleur (France) |
100.00% | 100.00% |
Percentage of capital held
| Date of disposal of shareholding |
31 December 2009 |
|
|---|---|---|
| Net assets excluded | ||
| Stocks | 1,246,393 | 1,316,823 |
| Other assets | 422,774 | (2,663,566) |
| Cash and cash equivalents | 31,464 | 11,848 |
| Other liabilities | (6,788,583) | (2,070,560) |
| (5,087,952) | (3,405,455) | |
| Impairment of assets | 3,560,012 | 3,560,012 |
| (1,527,940) | 154,557 | |
| Gain/(Loss) on exclusion | 1,527,942 | ‐ |
| 2 | 154,557 |
Impacts in the consolidated profit and loss at the exclusion date were as follows:
| Sales and services rendered 893,166 |
5,491,251 |
|---|---|
| Other operational income 16,736 |
119,690 |
| Other operational expenses (1,182,548) |
(6,725,962) |
| Net financial expenses (29,826) |
(128,873) |
| Profit/(Loss) before taxation (302,472) |
(1,243,894) |
| Taxation ‐ |
‐ |
| Profit/(Loss) for the period (302,472) |
(1,243,894) |
During the six months period ended 30 June 2010, movements in tangible and intangible fixed assets, as well as in amortisation and accumulated impairment losses, are made up as follows:
| Tangible assets | |||||
|---|---|---|---|---|---|
| Land and Buildings | Equipment | Other Tangible Assets |
Assets in progress |
Total Tangible Assets |
|
| Gross Cost: | |||||
| Opening balance as at 1 January 2010 | 206,122,259 | 126,089,177 | 3,764,326 | 30,525,157 | 366,500,919 |
| Changes in consolidation perimeter (Note 7) | (4,459,919) | (3,266,870) | (5,950) | ‐ | (7,732,739) |
| Capital expenditure | 16,677 | 211,328 | 3,104 | 1,619,353 | 1,850,462 |
| Disposals | (667,867) | (1,123,555) | (7,862) | (278,110) | (2,077,394) |
| Exchange rate effect | 45,057 | 7,767 | 7,703 | ‐ | 60,527 |
| Transfers | 2,723,327 | 3,150,096 | (198,574) | (18,565,596) | (12,890,747) |
| Closing balance as at 30 June 2010 | 203,779,534 | 125,067,943 | 3,562,747 | 13,300,804 | 345,711,028 |
| Accumulated depreciation and impairment losses: | |||||
| Opening balance as at 1 January 2010 | 45,544,496 | 34,326,952 | 2,706,792 | ‐ | 82,578,240 |
| Changes in consolidation perimeter (Note 7) | (4,459,919) | (3,266,870) | (5,950) | ‐ | (7,732,739) |
| Charge for the period 1) | 3,108,906 | 4,867,774 | 112,353 | ‐ | 8,089,033 |
| Disposals 2) | (780,972) | (393,157) | (7,500) | ‐ | (1,181,629) |
| Exchange rate effect | 10,598 | 5,380 | 4,901 | ‐ | 20,879 |
| Transfers | 1,232 | (3,104) | (165,829) | ‐ | (167,701) |
| Closing balance as at 30 June 2010 | 43,424,341 | 35,536,975 | 2,644,767 | ‐ | 81,606,083 |
| Carrying amount as at 30 June 2010 | 160,355,193 | 89,530,968 | 917,980 | 13,300,804 | 264,104,945 |
1) Includes impairment losses amounting to 1,442,486 euro.
2) Includes reversal of impairment losses amounting to 627,028 euro.
Transfers from Tangible assets in progress include transfers to stocks of amounts related with real estate projects under commercialization at Troia, in the amount of 11,070,352 euro.
Major amounts included in the caption Tangible assets in progress, refer to the following projects:
| 30 June 2010 | ||||||
|---|---|---|---|---|---|---|
| Tróia | 7,920,161 | |||||
| Infrastructures in Setúbal piers and other related with the ferry crossing to Tróia |
595,784 | |||||
| Boavista complex refurbishment | 1,418,528 | |||||
| Ecoresort Project (Tróia) | 2,096,396 | |||||
| Others | 1,269,935 | |||||
| 13,300,804 | ||||||
| Intangible assets | ||||||
| Patents and other similar rights |
Software | Other intangible assets |
Assets in progress | Total intangible assets |
||
| Gross cost: | ||||||
| Opening balance as at 1 January 2010 | 7,446,843 | 2,716,769 | 37,262 | 100,915 | 10,301,789 | |
| Capital expenditure | ‐ | 2,990 | ‐ | 28,285 | 31,275 | |
| Disposals | (1,613) | ‐ | (23,863) | ‐ | (25,476) | |
| Exchange rate effect | ‐ | 2,612 | ‐ | ‐ | 2,612 | |
| Transfers | (15,842) | 363,218 | ‐ | (118,433) | 228,943 | |
| Closing balance as at 30 June 2010 | 7,429,388 | 3,085,589 | 13,399 | 10,767 | 10,539,143 | |
| Accumulated amortization and impairment losses: | ||||||
| Opening balance as at 1 January 2010 | 692,598 | 2,073,376 | 37,035 | ‐ | 2,803,009 | |
| Charge for the period | 81,532 | 117,658 | 227 | ‐ | 199,417 | |
| Disposals | (1,613) | ‐ | (23,863) | ‐ | (25,476) | |
| Exchange rate effect | ‐ | 1,502 | ‐ | ‐ | 1,502 | |
| Transfers | (15,842) | 169,878 | ‐ | ‐ | 154,036 | |
| Closing balance as at 30 June 2010 | 756,675 | 2,362,414 | 13,399 | ‐ | 3,132,488 | |
| Carrying amount as at 30 June 2010 | 6,672,713 | 723,175 | ‐ | 10,767 | ‐ 7,406,655 |
|
During the six months period ended 30 June 2010, movements in goodwill, as well as in corresponding impairment losses, are as follows:
| 30 June 2010 | |
|---|---|
| Gross amount: | |
| Opening balance | 62,651,566 |
| Increases | ‐ |
| Decreases | ‐ |
| Closing balance | 62,651,566 |
| Accumulated impairment losses: | |
| Opening balance | 1,301,596 |
| Increases | ‐ |
| Decreases | ‐ |
| Closing balance | 1,301,596 |
| Carrying amount: | 61,349,970 |
As at 30 June 2010 this caption can be detailed as follows:
| 30 June 2010 | |||
|---|---|---|---|
| Non current | Current | ||
| Investments in group companies, jointly controlled companies or associated companies excluded from consolidation |
|||
| Opening balance as at 1 January | 8,229,277 | ‐ | |
| Acquisitions in the period | 734,604 | ‐ | |
| Disposals in the period | (639,680) | ‐ | |
| Transfers | ‐ | ‐ | |
| Closing balance as at 30 June | 8,324,201 | ‐ | |
| Accumulated impairment losses (Note 23) | (7,707,935) | ‐ | |
| 616,266 | ‐ | ||
| Investments held for sale | |||
| Fair value as at 1 January | 2,289,261 | ‐ | |
| Acquisitions in the period | ‐ | ‐ | |
| Disposals in the period | ‐ | ‐ | |
| Increase/(decrease) in fair value | ‐ | ‐ | |
| Liquidations in the period | ‐ | ‐ | |
| Fair value as at 30 June | 2,289,261 | ‐ | |
| Accumulated impairment losses (Note 23) | (1,568,665) | ‐ | |
| Fair value (net of impairment losses) as at 30 June | 720,596 | ‐ | |
| Other investments (Note 6) | 1,336,862 | ‐ | |
| Sonae Capital, SGPS, SA |
Report and Accounts 30 June 2010 |
39 |
Investments in group companies, jointly controlled companies or associated companies excluded from consolidation and investments held for sale are recorded at acquisition cost less impairment losses. The Group considers that it is not reasonable to estimate a fair value for these investments as there is no visible market data.
As at 30 June 2010 and 31 December 2009, Other non current assets are detailed as follows:
| 30 June 2010 | 31 December2009 | |
|---|---|---|
| Loans granted to related parties | ||
| Norscut ‐ Concessionária de Scut Interior Norte, SA | 14,564,633 | 23,837,775 |
| Others | 156,214 | 238,225 |
| 14,720,847 | 24,076,000 | |
| Impairment losses (Note 23) | (99,512) | (34,916) |
| 14,621,335 | 24,041,084 | |
| Trade accounts receivable and other debtors | ||
| Others | 1,453,028 | 1,558,523 |
| 1,453,028 | 1,558,523 | |
| Impairment losses (Note 23) | ‐ | ‐ |
| 1,453,028 | 1,558,523 | |
| Other non current assets | 16,074,363 | 25,599,607 |
Stocks as at 30 June 2010 and 31 December 2009 can be detailed as follows, highlighting the value attributable to real estate developments:
| 30 June 2010 | 31 December 2009 | ||||
|---|---|---|---|---|---|
| Total | of which Real Estate Developments |
Total | of which Real Estate Developments |
||
| Raw materials, by‐products and consumables | 1,098,186 | ‐ | 2,371,413 | ‐ | |
| Goods for sale | 45,470,654 | 43,290,082 | 45,133,938 | 42,966,231 | |
| Finished products | 121,247,385 | 121,247,385 | 104,620,642 | 104,502,986 | |
| Work in progress | 72,191,736 | 66,512,973 | 83,212,537 | 76,428,112 | |
| Payments on account | 68,459 | ‐ | 68,459 | ‐ | |
| 240,076,420 | 231,050,440 | 235,406,989 | 223,897,329 | ||
| Accumulated impairment losses on stocks (Note 23) | (7,734,795) | (7,666,337) | (7,858,372) | (7,674,640) | |
| Stocks | 232,341,625 | 223,384,103 | 227,548,617 | 216,222,689 |
As at 30 June 2010 and 31 December 2009, Trade accounts receivable and Other current assets are detailed as follows:
| 30 June 2010 | 31 December 2009 | |
|---|---|---|
| Trade accounts receivable | 42,568,135 | 47,929,830 |
| Taxes recoverable | 13,971,113 | 13,276,150 |
| Loans granted and other accounts receivable from related parties |
||
| Sit B3 | 2,559,886 | 2,559,886 |
| TP | ‐ | 2,000,000 |
| Change, SGPS, SA | 2,064,000 | 2,052,000 |
| Others | 148,507 | 230,381 |
| 4,772,393 | 6,842,267 | |
| Other current assets | ||
| Suppliers with debtor balances | 1,090,504 | 1,137,398 |
| Other debtors | 11,671,446 | 12,746,812 |
| Accounts receivable from the sale of financial investments | 26,746,339 | 27,041,348 |
| Accounts receivable from the sale of tangible assets | 333,914 | 124,232 |
| Interest receivable | 737,970 | 18,716 |
| Deferred costs ‐ rents | 166,663 | 256,528 |
| Deferred costs ‐ external supplies and services | 1,611,378 | 1,688,111 |
| Other current assets | 1,426,266 | 1,534,041 |
| 43,784,480 | 44,547,186 | |
| Accumulated impairment losses (Note 23) | (34,713,059) | (34,034,857) |
| Trade accounts receivable and other current assets | 70,383,062 | 78,560,576 |
Deferred tax assets and liabilities as at 30 June 2010 and 31 December 2009, split between the different types of temporary differences, can be detailed as follows:
| Deferred tax assets | Deferred tax liabilities | |||
|---|---|---|---|---|
| 30 June 2010 | 31 December 2009 | 30 June 2010 | 31 December 2009 | |
| Amortisation and Depreciation harmonisation adjustments |
1,342,693 | 1,249,564 | 1,223,053 | 1,031,460 |
| Provisions and impairment losses of non‐tax deductible |
2,938,096 | ‐ | ‐ | ‐ |
| Write off of tangible and intangible assets | 1,396,357 | 1,446,714 | ‐ | ‐ |
| Write off of accruals | 638,455 | 636,463 | ‐ | ‐ |
| Revaluation of tangible assets | ‐ | ‐ | 733,622 | 741,120 |
| Tax losses carried forward | 10,646,719 | 7,305,682 | 36,510 | ‐ |
|---|---|---|---|---|
| Write off of stocks | ‐ | ‐ | 1,138,330 | 1,138,330 |
| Others | 7,384 | 4,923 | 209,921 | 232,080 |
| 16,969,704 | 10,643,346 | 3,341,436 | 3,142,990 |
In accordance with the tax statements presented by companies that recorded deferred tax assets arising from tax losses carried forward, as at 30 June 2010 and 31 December 2009, and using exchange rates effective at that time, tax losses carried forward can be summarised as follows:
| 30 June 2010 | 31 December 2009 Tax losses carried Deferred tax forward assets 317,411 4,289,549 7,098,052 2,851,068 6,940,535 7,770,683 ‐ |
|||||
|---|---|---|---|---|---|---|
| Tax losses carried forward |
Deferred tax assets |
Time limit | Time limit | |||
| With limited time use | ||||||
| Generated in 2004 | 58,171 | 14,543 | 2010 | 79,353 | 2010 | |
| Generated in 2005 | 3,678,356 | 919,589 | 2011 | 1,072,387 | 2011 | |
| Generated in 2006 | 7,098,052 | 1,774,513 | 2012 | 1,774,513 | 2012 | |
| Generated in 2007 | 2,851,068 | 712,767 | 2013 | 712,767 | 2013 | |
| Generated in 2008 | 6,940,535 | 1,735,134 | 2014 | 1,735,134 | 2014 | |
| Generated in 2009 | 11,429,082 | 2,857,270 | 2015 | 1,906,161 | 2015 | |
| Generated in 2010 | 10,378,188 | 2,594,547 | 2014 | ‐ | ||
| 42,433,452 | 10,608,363 | 29,267,298 | 7,280,315 | |||
| With a time limit different from the above mentioned |
153,488 | 38,356 | 101,535 | 25,367 | ||
| 153,488 | 38,356 | 101,535 | 25,367 | |||
| 42,586,940 | 10,646,719 | 29,368,833 | 7,305,682 |
As at 30 June 2010 and 31 December 2009, Deferred tax assets resulting from tax losses carried forward were re‐assessed against each company's business plans, which are regularly updated, and available tax planning opportunities. Deferred tax assets have only been recorded to the extent that future profits will arise which may be offset against available tax losses or against deductible temporary differences.
As at 30 June 2010, tax losses carried forward amounting to 154,767,805 euro (150,762,305 euro as at 31 de December 2009), have not originated deferred tax assets for prudential reasons:
| 30 June 2010 | 31 December 2009 | |||||
|---|---|---|---|---|---|---|
| Tax losses carried forward |
Tax Credit | Time limit | Tax losses carried forward |
Tax Credit | Time limit | |
| With limited time use | ||||||
| Generated in 2004 | 2,695,637 | 660,030 | 2010 | 2,905,101 | 712,395 | 2010 |
| Generated in 2005 | 5,463,294 | 1,302,730 | 2011 | 5,733,190 | 1,370,204 | 2011 |
| Sonae Capital, SGPS, SA |
Report and |
Accounts | 42 | |||
| 30 June |
2010 |
| Generated in 2006 | 10,726,618 | 2,505,276 | 2012 | 11,126,174 | 2,605,166 | 2012 |
|---|---|---|---|---|---|---|
| Generated in 2007 | 19,361,420 | 4,728,355 | 2013 | 21,669,751 | 5,305,437 | 2013 |
| Generated in 2008 | 31,452,195 | 7,630,652 | 2014 | 31,452,496 | 7,630,728 | 2014 |
| Generated in 2009 | 52,723,889 | 13,067,101 | 2015 | 53,480,303 | 13,256,163 | 2015 |
| Generated in 2010 | 11,492,559 | 2,792,519 | 2014 | ‐ | ‐ | |
| 133,915,612 | 32,686,663 | 126,367,015 | 30,880,093 | |||
| Without limited time use | 1,186,715 | 395,532 | 5,607,982 | 1,869,140 | ||
| With a time limit different from the above mentioned |
19,665,478 | 5,635,477 | 18,787,308 | 5,418,039 | ||
| 20,852,193 | 6,031,009 | 24,395,290 | 7,287,179 | |||
| 154,767,805 | 38,717,672 | 150,762,305 | 38,167,272 | |||
As at 30 de June 2010 and 31 December 2009, Cash and Cash equivalents can be detailed as follows:
| 30 June 2010 | 31 December 2009 | |
|---|---|---|
| Cash at hand | 194,771 | 202,538 |
| Bank deposits | 3,853,123 | 2,196,282 |
| Treasury applications | 5,000 | 406,460 |
| Cash and cash equivalents in the balance sheet | 4,052,894 | 2,805,280 |
| Bank overdrafts (Note 18) | (335,045) | (362,257) |
| Guarantee deposit | (500,000) | (500,000) |
| Cash and cash equivalents in the statement of cash‐flows | 3,217,849 | 1,943,023 |
Bank overdrafts include creditor balances of current accounts in financial institutions, and are disclosed in the balance sheet under Current bank loans (Note 18).
The share capital of Sonae Capital SGPS, SA is represented by 250,000,000 ordinary shares, which do not have the right to a fixed remuneration, with a nominal value of 1 euro each.
The demerger originated a reserve in the amount of 132,638,253 euro, which has a treatment similar to that of a Legal Reserve. According to Company Law, it cannot be distributed to shareholders, unless the company is liquidated, but can be used to make good prior year losses, once other reserves have been used fully, or for capital increases.
Movements in Non‐controlling interests in the periods ended 30 June 2010 and 31 December 2009 are as follows:
| 30 June 2010 | 31 December 2009 | |
|---|---|---|
| Opening balance as at 1 January | 11,319,241 | 49,319,413 |
| Change in consolidation method | ‐ | (47,911,935) |
| Changes in percentage by acquisition / increase capital | ‐ | 14,006 |
| Changes by disposals | ‐ | 7,135,202 |
| Changes in percentage by sale of shares | ‐ | 1,115,855 |
| Changes resulting from currency translation | 47,349 | 102,101 |
| Other changes | (17,857) | 197,227 |
| Profit for the period attributable to non‐controlling interests | 46,782 | 1,347,372 |
| Closing balance | 11,395,515 | 11,319,241 |
As at 30 June 2010 and 31 December 2009, Borrowings are made up as follows:
| 30 June 2010 | 31 December 2009 | |||||
|---|---|---|---|---|---|---|
| Outstanding amount | Outstanding amount | Repayable | ||||
| Current | Non current | Current | Non current | |||
| Bank loans | ||||||
| Sonae Capital SGPS ‐ commercial paper a) | ‐ | 30,000,000 | ‐ | 30,000,000 | Mar/2013 | |
| Sonae Capital SGPS ‐ commercial paper b) e) | 47,100,000 | ‐ | 39,100,000 | ‐ | 2011 | |
| Sonae Capital SGPS ‐ commercial paper c) d) | 49,500,000 | ‐ | 48,550,000 | Aug/2011 | ||
| Sonae Capital SGPS ‐ commercial paper d) | ‐ | 24,800,000 | ‐ | 24,250,000 | Aug/2011 | |
| Invesaúde | 250,000 | ‐ | 500,000 | ‐ | Aug/2010 | |
| Selfrio Engenharia ‐ commercial paper | 1,400,000 | 1,400,000 | 1,400,000 | 2,100,000 | May/2012 | |
| Up‐front fees | ‐ | (42,161) | ‐ | (49,893) | ||
| Others | 131,246 | ‐ | ‐ | ‐ | ||
| 48,881,246 | 105,657,839 | 41,000,000 | 104,850,107 | |||
| Bank overdrafts (Note 15) | 335,045 | ‐ | 362,257 | ‐ | ||
| Bank loans | 49,216,291 | 105,657,839 | 41,362,257 | 104,850,107 | ||
| Bond loans | ||||||
| Sonae Capital 2007/2012 Bonds | ‐ | 20,000,000 | ‐ | 20,000,000 | Dec/2012 | |
| Sonae Capital 2007/2012 Bonds | ‐ | 30,000,000 | ‐ | 30,000,000 | Dec/2012 | |
| SC, SGPS, S.A. 2008/2018 Bonds | ‐ | 50,000,000 | ‐ | 50,000,000 | Mar/2018 | |
| Up‐front fees | ‐ | (675,841) | ‐ | (756,745) | ||
| Bond loans | ‐ | 99,324,159 | ‐ | 99,243,255 | ||
| Other loans | 58,772 | 2,986,459 | 131,532 | 2,986,459 | ||
| Derivatives (Note 19) | ‐ | 1,399,699 | ‐ | ‐ | ||
| Sonae Capital, SGPS, SA |
Report | and Accounts |
44 |
| Obligations under finance leases | 3,387,566 | 27,411,646 | 3,306,770 | 28,987,580 |
|---|---|---|---|---|
| Up‐front fees on finance leases | ‐ | (131,466) | ‐ | (144,883) |
| 52,662,630 | 236,648,337 | 44,800,559 | 235,922,518 |
a) Commercial paper programme, with subscription guarantee, issued on 14 March 2008 and valid for a 5 year period.
b) Short term commercial paper programme, issued on 28 March 2008 and valid for a 10 year period.
c) Sonae Turismo, SGPS, SA is a co-guarantor in this loan.
d) Commercial paper programme, issued on 28 August 2009 and valid up to 29 August 2011.
e) Commercial paper programme, with short term subscription guarantee, issued on 22 December 2008, with annual renewals up to a maximum of 3 years.
As at 30 June 2010, Bond loans of the Group were as follows:
These bond loans bear interest every six months at 6 months Euribor interest rates plus spreads that range between 0.50% and 0.95%.
In spite of Bond loans in the amount of 20,000,000 euro containing call / put options, they are disclosed at the latest maturity date on the assumption that the Group will be able to refinance those loans if the options are exercised, thus maintaining its capital structure.
Other loans include reimbursable grants to affiliated undertakings, which do not bear interest.
The repayment schedule of the nominal value of borrowings may be summarised as follows:
| 30 June 2010 | 31 December 2009 | |||
|---|---|---|---|---|
| Nominal value | Interest | Nominal value | Interest | |
| N+1 a) | 52,662,630 | 6,593,084 | 44,800,560 | 6,395,144 |
| N+2 | 78,968,121 | 2,838,738 | 77,707,365 | 4,052,843 |
| N+3 | 82,897,291 | 2,714,799 | 53,447,792 | 3,133,980 |
| N+4 | 3,008,636 | 1,401,644 | 32,986,141 | 1,869,353 |
| N+5 | 3,048,076 | 1,354,195 | 3,034,952 | 1,373,606 |
| After N+5 | 68,175,981 | 4,299,835 | 69,697,789 | 4,944,349 |
| 288,760,736 | 19,202,295 | 281,674,599 | 21,769,275 |
a) Includes amounts drawn under commercial paper programmes.
The hedging instruments used by the Group as at 30 June 2010 were mainly interest rate options ("cash flow hedges") contracted with the goal of hedging interest rate risks on loans in the amount of 55,000,000 euro, whose net fair value was negative 1,399,699 euro. As at 30 June 2010 all derivatives are hedging derivatives.
These interest rate hedging instruments are valued at fair value as at the balance sheet date, determined by valuations made by the Group using derivative valuation calculation schedules and external valuations when these schedules do not permit the valuation of certain instruments. For options, fair value is determined using the Black‐Scholes model and its variants.
The risk cover principles generally used by the Group to contractually arrange hedging instruments are as follows:
The counterparts for derivatives are selected based on their financial strength and credit risk profile, with this profile being generally measured by a rating note attributed by rating agencies of recognised merit. The counterparts for derivatives are top level, highly prestigious financial institutions which are recognised nationally and internationally.
The fair value of derivatives is as follows:
| Assets | Liabilities | |||
|---|---|---|---|---|
| 30 June 2010 | 31 December 2009 | 30 June 2010 | 31 December 2009 | |
| Non‐Hedge accounting derivatives | ||||
| Interest rate | ‐ | ‐ | ‐ | ‐ |
| Hedge accounting derivatives | ||||
| Interest rate (Note 18) | ‐ | ‐ | 1,399,699 | ‐ |
| Other derivatives | ‐ | ‐ | ‐ | ‐ |
| ‐ | ‐ | 1,399,699 | ‐ | |
As at 30 June 2010 and 31 December 2009 Other non current liabilities can be detailed as follows:
| 30 June 2010 | 31 December 2009 | |
|---|---|---|
| Loan and other amounts payable to related | ||
| parties | ||
| Plaza Mayor Parque de Ocio, SA | 2,270,653 | 2,288,446 |
| Others | 973,001 | 960,002 |
| 3,243,654 | 3,248,448 | |
| Others creditors | ||
| Creditors in the restructuring process of Torralta | 30,141,462 | 30,141,462 |
| Fixed assets suppliers | ‐ | ‐ |
| Others | 544,553 | 12,553 |
| 30,686,015 | 30,154,015 | |
| Deferred income | 3,160,991 | 3,281,604 |
| Pension fund liabilities | ‐ | 136,203 |
| Other non current liabilities | 37,090,660 | 36,820,270 |
Other creditors include 30,141,462 euro payable to creditors of an affiliated undertaking under the terms of a judicial restructuring process. The court decision dated 27 November 1997 (which confirms the terms approved in the creditors meeting of 23 September 1997) states that these credits will be payable 50 years from the date that the decision was confirmed (30 January 2003).
In 2010 and in previous years, the Sonae Capital Group granted deferred performance bonuses to employees, based on shares (until 2007 based on Sonae SGPS, SA shares) to be acquired at nil cost, three years after they were attributed to the employee. In any case, the acquisition can be exercised during the period commencing on the third anniversary of the grant date and the end of that year. The company has the choice to settle in cash instead of shares. The option can only be exercised if the employee still works for the Sonae Capital Group on the vesting date. On 28 January 2008 existing liabilities based on Sonae, SGPS, SA's shares have been recalculated to reflect liabilities based on Sonae Capital, SGPS, SA's shares. Closing share prices as at that date were used in this recalculation.
As at 30 June 2010 and 31 December 2009, the market value of total liabilities arising from share‐based payments, which have not yet vested, may be summarised as follows:
| Number of | Fair value | |||||
|---|---|---|---|---|---|---|
| Year of grant | Vesting year | participants | 30 June 2010 | 31 December 2009 | ||
| Shares | ||||||
| 2007 | 2010 | 4 | ‐ | 75,080 | ||
| 2008 | 2011 | 6 | 120,150 | 207,760 | ||
| 2009 | 2012 | 7 | 242,987 | 420,165 | ||
| 2010 | 2013 | 6 | 218,739 | ‐ | ||
| Total | 581,876 | 703,005 |
As at 30 June 2010 and 31 December 2009, the financial statements include the following amounts corresponding to the period elapsed between the date of granting and those dates for each deferred bonus plan, which have not yet vested:
| 30 June 2010 | 31 December 2009 |
|---|---|
| 157,950 | 278,562 |
| 100,125 | 75,080 |
| 293,939 | 37,509 |
| (35,864) | 316,133 |
As at 30 June 2010 and 31 December 2009, Trade accounts payable and Other current liabilities can be detailed as follows:
| 30 June 2010 | 31 December 2009 |
|---|---|
| 34,907,272 | 50,444,177 |
| 201,741 | 209,181 |
| 1,015,403 | 2,553,533 |
| 2,922,185 | 5,081,527 |
| 2,671,746 | 3,572,044 |
| 5,392,271 | 10,622,710 |
| 7,212,526 | 6,975,657 |
| 6,264,594 | 6,821,540 |
| 1,425,649 | 1,143,909 |
| 1,423,829 | 1,329,796 |
| 1,107,104 | 1,534,444 |
| Investment aid | 2,032,126 | 2,278,884 |
|---|---|---|
| Other liabilities | 4,751,856 | 3,791,964 |
| 36,219,289 | 47,113,273 | |
| Trade accounts payable and other current liabilities | 71,328,302 | 97,766,631 |
Movements in provisions and accumulated impairment losses over the period ended 30 June 2010 were as follows:
| Captions | Balance as at 1 January 2010 |
Increases | Decreases | Balance as at 30 June 2010 |
|---|---|---|---|---|
| Accumulated impairment losses on: | ||||
| Investments (Note 10) | 7,946,337 | 2,032,483 | (77,460) | 9,901,360 |
| Other non current assets (Note 11) | 34,916 | 64,596 | 99,512 | |
| Trade accounts receivable (Note 13) | 5,073,127 | 93,480 | (415,757) | 4,750,850 |
| Other current debtors (Note 13) | 28,961,730 | 1,060,511 | (60,032) | 29,962,209 |
| Stocks (Note 12) | 7,858,373 | (123,578) | 7,734,795 | |
| Non current provisions | 3,995,369 | 1,280,000 | (2,089,395) | 3,185,974 |
| Current provisions | 2,379,002 | (1,200,000) | 1,179,002 | |
| 56,248,854 | 4,531,070 | (3,966,222) | 56,813,702 | |
As at 30 June 2010 and 31 December 2009, detail of other provisions was as follows:
| 30 June 2010 | 31 December 2009 | |
|---|---|---|
| Judicial claims | 1,632,000 | 2,709,600 |
| Others | 2,732,976 | 3,664,771 |
| 4,364,976 | 6,374,371 |
Impairment losses are deducted from the book value of the corresponding asset.
As at 30 June 2010 and 31 December 2009 the most important contingent liabilities referred to guarantees given and were made up as follows:
| 30 June 2010 | 31 December 2009 | |
|---|---|---|
| Guarantees given: | ||
| on VAT reimbursements | 2,985,908 | 691,424 |
| on tax claims | 2,735,893 | 2,547,537 |
| on judicial claims | 1,897,406 | 1,897,406 |
| on municipal claims | 3,175,168 | 3,175,167 |
| Others | 46,580,569 | 46,176,125 |
Other include the following guarantees:
The Group has not registered provisions for the events/disagreements for which these guarantees were given since the Group believes that the above mentioned events will not result in a loss for the group.
Balances and transactions during the periods ended 30 June 2010 and 2009 with related parties are detailed as follows:
| Sales and services rendered | Purchases and services obtained | |||||
|---|---|---|---|---|---|---|
| Transactions | 30 June 2010 | 30 June 2009 | 30 June 2010 | 30 June 2009 | ||
| Parent company and group companies excluded from consolidation (a) |
‐ | 157,722 | ‐ | 134,267 | ||
| Associated companies | 754,799 | 4,755 | 266,218 | 48,984 | ||
| Other partners and shareholders | 27,405,220 | 37,156,232 | 3,384,636 | 5,628,579 | ||
| 28,160,019 | 37,318,709 | 3,650,854 | 5,811,830 | |||
| Interest income | Interest expense | |||||
| Transactions | 30 June 2010 | 30 June 2009 | 30 June 2010 | 30 June 2009 | ||
| Parent company and group companies excluded from consolidation (a) |
‐ | ‐ | ‐ | ‐ | ||
| Associated companies | 716,803 | 896,410 | ‐ | ‐ | ||
| Other partners and shareholders | 1,645 | ‐ | 76,980 | 65,049 | ||
| 718,448 | 896,410 | 76,980 | 65,049 | |||
| Accounts receivable | Accounts payable | |||||
| Balances | 30 June 2010 | 31 December 2009 |
30 June 2010 | 31 December 2009 |
||
| Parent company and group companies excluded from consolidation (a) |
‐ | ‐ | ‐ | 115 | ||
| Associated companies | 948,252 | 954,616 | 53,624 | 39,774 | ||
| Other partners and shareholders | 14,040,404 | 14,076,242 | 3,949,973 | 4,391,160 |
14,988,656 15,030,858 4,003,597 4,431,049
| Loans obtained | Loans granted | |||||
|---|---|---|---|---|---|---|
| Balances | 30 June 2010 | 31 December 2009 |
30 June 2010 | 31 December 2009 |
||
| Parent company and group companies excluded from consolidation (a) |
‐ | ‐ | ‐ | ‐ | ||
| Associated companies | ‐ | ‐ | 16,630,335 | 28,262,784 | ||
| Other partners and shareholders | 2,270,653 | 2,288,445 | ‐ | 1 | ||
| 2,270,653 | 2,288,445 | 16,630,335 | 28,262,785 |
(a) The parent company is Efanor Investimentos, SGPS, SA; balances and transactions with Sonae, SGPS, SA and with Sonae Industria, SGPS, SA are included on Other partners and shareholders.
Income tax for the six months periods ended 30 June 2010 and 2009 was made up as follows:
| 30 June 2010 | 30 June 2009 | |
|---|---|---|
| Current tax | 1,850,483 | 6,358,976 |
| Deferred tax | (6,130,293) | 3,725,366 |
| (4,279,810) | 10,084,342 |
As at 30 June 2010 and 2009, the reconciliation of consolidated net profit can be analysed as follows:
| 30 June 2010 | 30 June 2009 | |
|---|---|---|
| Agregate net profit | 3,861,194 | 178,788,363 |
| Harmonisation adjustments | 1,997,209 | 2,711,381 |
| Elimination of intra‐group dividends | (45,141,464) | (179,117,014) |
| Equity Method (Note 5) | 1,505,425 | 992,125 |
| Elimination of intra‐group capital gains/(losses) |
27,251,640 | 509,741 |
| Elimination of intra‐group impairments | (6,158,467) | 12,217,683 |
| Reversal of impairments | 3,457,708 | ‐ |
| Adjustments of gains/(losses) on the sale of assets |
‐ | 3,604,856 |
| Adjustments of gains/(losses) on the sale of financial shareholdings |
7,816,779 | 2,152,886 |
| Others | 30,507 | 8,177 |
| Consolidated net profit for the period | (5,379,467) | 21,868,198 |
Earnings per share for the periods ended 30 June 2010 and 2009 were calculated taking into consideration the following amounts:
| 30 June 2010 | 30 June 2009 | |
|---|---|---|
| Net Profit | ||
| Net profit taken into consideration to calculate basic earnings per share (net profit for the period) |
(5,426,249) | 20,876,167 |
| Effect of dilutive potential shares Interest related to convertible bond (net of tax) |
‐ ‐ |
‐ ‐ |
| Net profit taken into consideration to calculate diluted earnings per share |
(5,426,249) | 20,876,167 |
| Number of shares | ||
| Weighted average number of shares used to calculate basic earnings per share |
250,000,000 | 250,000,000 |
| Effect of dilutive potential ordinary shares from convertible bonds |
‐ | ‐ |
| Weighted average number of shares used to calculate diluted earnings per share |
250,000,000 | 250,000,000 |
| Earnings per share (basic and diluted) | (0.021705) | 0.083505 |
There are no convertible instruments included in Sonae Capital, SGPS, SA's shares, hence there is no dilutive effect.
In the periods ended 30 June 2010 and 2009, the following were identified as segments:
No secondary business segments were disclosed since Group activities are almost all carried out in Portugal. Foreign activities are not significant enough to justify disclosure of a different geographical segment.
The contributionof the business segments to the income statement for the half year periods ended on 30 June 2010 and 2009 can be detailed as follows:
| 30 J 201 une |
0 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| fit & Pro Lo Acc t ss oun |
Tou rism Ope ratio ns |
Oth er |
Inte t Inco rseg men me |
ism Tot al T our |
Res tial Prop iden erty Dev elop t men |
eal Esta Oth er R te A ts sse |
Oth er |
Inte t Inco rseg men me |
al S C A Tot ts sse |
Atla ntic Ferr ies |
Box Lin es |
Self rio Gro up |
Oth er |
Inte t Inco rseg men me |
al S Tot d pre |
Hol din g & Oth ers |
Inte ent rse gm Inco me |
Con idat sol ed |
| Ope ratio nal Inco me |
||||||||||||||||||
| Sale s |
9,4 18,8 93 |
- | - | 9,41 8,89 3 |
1,05 6,10 0 |
640 ,500 |
- | - | 1,69 6,60 0 |
- | - | 28,5 49,3 25 |
2,90 0,07 2 |
- | 31,4 49,3 97 |
- | (12 7,56 9) |
42,4 37,3 21 |
| Ser vice nde red s re |
16,9 62,5 79 |
1,46 2,88 4 |
(1,2 26) 66,8 |
17,1 58,6 37 |
534 ,848 |
3,50 7,56 6 |
- | (16 1) 2,97 |
3,87 9,44 3 |
1,58 1,64 1 |
17,5 47,3 37 |
7,22 1,93 3 |
2,13 3,06 7 |
(22 ) ,306 |
28,4 61,6 72 |
2,25 3,19 4 |
(4,9 03,1 17) |
46,8 49,8 29 |
| Oth tion al in er o pera com e |
2,22 2,57 0 |
412 ,384 |
(63 ,322 ) |
2,57 1,63 2 |
98,0 31 |
646 ,871 |
109 | -76 ,643 |
668 ,368 |
25,0 05 |
58,9 26 |
241 ,276 |
436 ,479 |
(26 1) |
761 ,425 |
305 ,497 |
(33 3) 8,69 |
3,96 8,22 9 |
| 28,6 04,0 42 |
1,87 5,26 8 |
(1,3 30,1 48) |
29,1 49,1 62 |
1,68 8,97 9 |
4,79 4,93 7 |
109 | -23 9,61 4 |
6,24 4,41 1 |
1,60 6,64 6 |
17,6 06,2 63 |
36,0 12,5 34 |
5,46 9,61 8 |
(22 ,567 ) |
60,6 72,4 94 |
2,55 8,69 1 |
(5,3 69,3 79) |
93,2 55,3 79 |
|
| Ope rati l ca sh- flow (EB ITD A) ona |
(1,2 73,8 45) |
360 ,992 |
(2,0 41) |
(91 4,89 4) |
(55 2,61 3) |
1,94 4,70 1 |
(20 ,925 ) |
21,7 56 |
1,37 1,16 3 |
(65 5,30 7) |
275 ,753 |
2,19 8,55 0 |
226 ,156 |
159 | 2,04 5,31 1 |
(56 0,15 2) |
4,17 4 |
1,96 7,35 8 |
| 30 J 200 une |
9 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Pro fit a nd Los s A unt cco |
Tou rism Ope ratio ns |
Oth er |
Inte t Inco rseg men me |
Tot al T ism our |
Res tial Prop iden erty Dev elop t men |
eal Esta Oth er R te A ts sse |
Oth er |
Inte t Inco rseg men me |
Tot al S C A ts sse |
Atla ntic Ferr ies |
Box Lin es |
Self rio Gro up |
Oth er |
Inte t Inco rseg men me |
Tot al S d pre |
Hol din g & Oth ers |
Inte t Inco rseg men me |
Con sol idat ed |
| Ope ratio nal Inco me |
||||||||||||||||||
| Sale s |
71,8 40,2 26 |
- | - | 71,8 40,2 26 |
215 ,250 |
25,6 50 |
- | - | 240 ,900 |
- | - | 36, 141 ,782 |
4,25 6,88 5 |
(71 ,136 ) |
40,3 27,5 31 |
- | (1,0 36,5 01) |
111 ,372 ,156 |
| Ser vice nde red s re |
17,6 02,4 22 |
1,35 6,50 0 |
(1,2 20,2 24) |
17,7 38,6 98 |
510 ,330 |
3,28 4,23 8 |
2,87 2,69 4 |
(44 6,39 8) |
6,22 0,86 4 |
2,02 9,20 2 |
18,9 47,9 76 |
6,25 8,96 9 |
2,50 1,51 6 |
(61 ,454 ) |
29,6 76,2 09 |
2,50 9,78 5 |
(5,1 13) 33,0 |
51,0 12,5 43 |
| Oth tion al in er o pera com e |
9,2 17,2 49 |
147 ,671 |
(11 7,68 7) |
9,24 7,23 3 |
7,92 9 |
4,30 7,01 3 |
39, 182 |
(1,0 68,6 20) |
3,28 5,50 4 |
24,1 24 |
94,5 28 |
529 ,527 |
295 ,790 |
- | 943 ,969 |
142 ,582 |
1,77 3,49 5 |
15,3 92,7 83 |
| 98,6 59,8 97 |
1,50 4,17 1 |
(1,3 11) 37,9 |
98,8 26,1 57 |
733 ,509 |
7,6 16,9 01 |
2,9 11,8 76 |
-1,5 15,0 18 |
9,74 7,26 8 |
2,05 3,32 6 |
19,0 42,5 04 |
42,9 30,2 78 |
7,05 4,19 1 |
(13 0) 2,59 |
70,9 47,7 09 |
2,65 2,36 7 |
-4,3 96,0 19 |
177 ,777 ,482 |
|
| Ope ratio nal h-flo w ( EBIT DA) cas |
34,4 74,8 81 |
(84 ,689 ) |
540 | 34,3 90,7 32 |
(577 ,330 ) |
5,74 8,61 1 |
2,38 8,26 1 |
(1,0 22,9 45) |
6,53 6,59 7 |
(717 ,767 ) |
(22 7,21 0) |
3,66 7,63 0 |
(68 0,46 5) |
200 | 2,04 2,38 8 |
(45 6) 3,21 |
1,05 1,08 6 |
43,5 67,5 87 |
The contributionof the business segments to the balance sheets as at 30 June 2010 and 31 December 2009 can be detailed as follows:
| 30 J 201 0 une |
||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Bala She et nce |
Tou rism Ope ratio ns |
Othe r |
Inter t Adju seg men stme nts |
Tot al T ism our |
Res tial Prop iden erty Dev elop t men |
Othe al Esta r Re te A ts sse |
Othe r |
Inter t Adju seg men stme nts |
Tot al S C A ts sse |
Atla ntic Ferr ies |
Box Line s |
Self rio G roup |
Othe r |
Inter t Adju seg men stme nts |
Tot al S pre |
d H oldi ng & Oth ers |
Inte ent rse gm Adj ust nts me |
Con soli date d |
| Fixe d As sets Tan gible and Inta ngib le |
149 ,810 ,462 |
1,02 6,06 3 |
- | 150 ,836 ,526 |
3,98 1,00 8 |
80,0 96,9 40 |
(0) | - | 84,0 77,9 49 |
26,7 92,7 25 |
418 ,430 |
782 ,996 |
8,48 3,22 0 |
- | 36,4 77,3 71 |
119 ,754 |
- | 271 ,511 ,600 |
| Inve stme nts |
636 ,273 |
217 ,143 |
- | 853 ,416 |
- | (0) | 54,9 31,9 62 |
- | 54,9 31,9 62 |
- | - | 0 | 1,50 0,53 6 |
- | 1,50 0,53 6 |
14,2 40,9 52 |
- | 71,5 26,8 66 |
| Othe r As sets |
177 ,389 ,659 |
153 ,014 ,392 |
(151 ,417 ,518 ) |
178 ,986 ,533 |
46,4 72,0 14 |
63,3 62,7 57 |
152 ,672 ,808 |
(135 ,866 ,971 ) |
126 ,640 ,608 |
1,77 4,27 7 |
10,6 52,8 65 |
69,5 28,0 21 |
44,1 47,4 42 |
(8,6 67,1 62) |
117 ,435 ,443 |
385 ,865 ,139 |
(407 ) ,756 ,104 |
401 ,171 ,618 |
| Tot al A ts sse |
327 ,836 ,394 |
154 ,257 ,598 |
(151 ,417 ,518 ) |
330 ,676 ,474 |
50,4 53,0 22 |
143 ,459 ,697 |
207 ,604 ,770 |
(135 ,866 ,971 ) |
265 ,650 ,519 |
28,5 67,0 02 |
11,0 71,2 95 |
70,3 11,0 17 |
54,1 31,1 98 |
(8,6 67,1 62) |
155 ,413 ,350 |
400 ,225 ,845 |
(407 ,756 ,104 ) |
744 ,210 ,084 |
| Tot al L iabi litie s |
235 ,986 ,340 |
187 ,142 ,404 |
(151 ,415 ,885 ) |
271 ,712 ,859 |
49,3 37,0 76 |
90,2 78,7 68 |
182 ,404 ,035 |
(135 ,866 ,735 ) |
186 ,153 ,144 |
24,7 92,3 86 |
7,90 4,64 7 |
26,1 16,1 94 |
36,0 45,3 50 |
(8,6 67,0 97) |
86,1 91,4 80 |
279 ,310 ,387 |
(417 ,931 ,530 ) |
405 ,436 ,340 |
| Tec hnic al in tme nt ves |
1,09 0,64 9 |
3,59 9 |
- | 1,09 4,24 8 |
57,9 90 |
150 ,224 |
- | - | 208 ,214 |
218 ,793 |
18,1 84 |
172 ,614 |
145 ,530 |
- | 555 ,121 |
54 24,1 |
- | 1,88 1,73 7 |
| Gro ss D ebt |
3,74 3,20 4 |
(0) | - | 3,74 3,20 4 |
- | 1,03 9,07 3 |
- | - | 1,03 9,07 3 |
22,4 49,4 25 |
- | 2,93 1,99 2 |
7,15 0,19 7 |
- | 32,5 31,6 14 |
251 ,997 ,080 |
- | 289 ,310 ,972 |
| Net Deb t |
3,43 5,05 5 |
(126 ,283 ) |
- | 3,30 8,77 2 |
(508 ,609 ) |
999 ,427 |
(68, 180) |
- | 422 ,639 |
22,3 55,9 41 |
(563 ,619 ) |
806 ,554 |
7,05 2,97 7 |
- | 29,6 51,8 53 |
251 ,874 ,811 |
- | 285 ,258 ,075 |
| 31 D mb er 2 009 ece |
||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Bala She et nce |
Tou rism Ope ratio ns |
Othe r |
Inter t seg men Adju stme nts |
Tot al T ism our |
Res tial Prop iden erty Dev elop t men |
al Esta Othe r Re te A ts sse |
Othe r |
Inter t seg men Adju stme nts |
Tot al S C A ts sse |
Atla ntic Ferr ies |
Box Line s |
Self rio G roup |
Oth er |
Inter t seg men Adju stme nts |
Tot al S pre |
d H oldi ng & Oth ers |
Inte ent rse gm Adj ust nts me |
Con soli date d |
| Fixe d As sets Tan gible and Inta ngib le |
166 ,749 ,384 |
822 ,600 |
- | 167 ,571 ,984 |
4,02 7,78 9 |
81,5 33,7 67 |
(0) | - | 85,5 61,5 56 |
27,4 12,9 37 |
516 ,419 |
716 ,407 |
9,51 1,89 5 |
- | 38,1 57,6 58 |
130 ,262 |
- | 291 ,421 ,459 |
| Inve stme nts |
635 ,044 |
217 ,143 |
- | 852 ,187 |
- | - | 53,8 25,7 93 |
- | 53,8 25,7 93 |
- | - | - | 2,83 7,14 6 |
- | 2,83 7,14 6 |
14,3 22,7 47 |
- | 71,8 37,8 73 |
| Othe r As sets |
188 ,538 ,286 |
357 ,554 ,871 |
(184 ) ,115 ,649 |
361 ,977 ,508 |
46,7 47,2 90 |
63,2 54,2 70 |
84,4 39,4 22 |
(81, ) 847 ,246 |
112 ,593 ,736 |
3,30 3,96 9 |
11,9 00,8 24 |
73,1 96,6 61 |
33,3 11,2 47 |
(7,0 88) 08,3 |
114 ,704 ,313 |
564 ,154 ,191 |
(746 ,922 ,353 ) |
406 ,507 ,395 |
| Tot al A ts sse |
355 ,922 ,713 |
358 ,594 ,614 |
(184 ,115 ,649 ) |
530 ,401 ,678 |
50,7 75,0 79 |
144 ,788 ,037 |
138 ,265 ,215 |
(81, 847 ,246 ) |
251 ,981 ,085 |
30,7 16,9 06 |
12,4 17,2 43 |
73,9 13,0 68 |
45,6 60,2 89 |
(7,0 08,3 88) |
155 ,699 ,117 |
578 ,607 ,200 |
(746 ,922 ,353 ) |
769 ,766 ,727 |
| Tot al L iabi litie s |
261 ,844 ,584 |
549 ,141 ,750 |
(184 ,116 ,684 ) |
626 ,869 ,650 |
56,6 70,6 63 |
92,1 44,0 89 |
130 ,004 ,022 |
(81, 847 ,010 ) |
196 ,971 ,764 |
25,1 37,6 27 |
8,39 3,79 8 |
31,2 90,6 72 |
62,4 28,9 83 |
(7,0 09,0 61) |
120 ,242 ,019 |
248 ,508 ,586 |
(767 ,764 ,680 ) |
424 ,827 ,339 |
| Tec hnic al in tme nt ves |
17,4 80,1 27 |
73,6 88 |
- | 17,5 53,8 14 |
37,3 46 |
1,28 7,81 3 |
25,1 72,6 31 |
- | 26,4 97,7 90 |
1,28 0,04 7 |
292 ,710 |
132 ,270 |
674 ,605 |
- | 2,37 9,63 3 |
135 ,300 |
- | 46,5 66,5 37 |
| ss D ebt Gro |
3,92 3,48 2 |
23,6 42 |
- | 3,94 7,12 4 |
- | 1,35 7,56 0 |
- | - | 1,35 7,56 0 |
23,1 07,6 44 |
- | 3,50 3,36 0 |
7,70 4,36 7 |
- | 15,3 34,3 71 |
241 ,103 ,022 |
- | 280 ,723 ,077 |
| Net Deb t |
3,53 7,89 1 |
10,0 33 |
- | 3,54 7,92 4 |
(505 ,501 ) |
1,33 1,43 1 |
(17, 282 ) |
- | 808 ,648 |
23,0 54,9 52 |
(233 ,532 ) |
2,40 9,03 1 |
7,64 6,25 0 |
- | 32,8 76,7 01 |
240 ,684 ,524 |
- | 277 ,917 ,797 |
On 5 August 2010, Spred, SGPS, SA, a company wholly owned, directly and indirectly, by Sonae Capital, agreed with Via Marítima – SGPS, Lda, a company owned by Sousa Investimentos Group, the terms for the sale of the whole of the share capital of Box Lines – Navegação, SA (Box Lines). This transaction is subject to non opposition by the Portuguese Competition Authority and will result in a cash inflow of around 10.5 million euro, with an estimated impact of circa 7 million euro on the 2010 consolidated results of Sonae Capital.
These consolidated financial statements were approved by the Board of Directors and atuthorized for issue on 25 August 2010.
The Board of Directors
(Translation from the Portuguese Original)
(Translation of the individual financial statements originally issued in Portuguese)
| ASSETS | Notes | 30 June 2010 | 31 December 2009 | |
|---|---|---|---|---|
| NON CURRENT ASSETS: | ||||
| Tangible assets | 1,321 | 2,643 | ||
| Investments | 4 | 542,139,453 | 382,639,453 | |
| Deferred tax assets | 110,244 | - | ||
| Other non current assets | 5 | 198,681,043 | 343,547,500 | |
| Total Non Current Assets | 740,932,061 | 726,189,596 | ||
| CURRENT ASSETS | ||||
| Other current assets Cash and cash equivalents |
6 7 |
32,133,254 27,842 |
12,860,560 55,597 |
|
| Total Current Assets | 32,161,096 | 12,916,157 | ||
| TOTAL ASSETS | 773,093,157 | 739,105,753 | ||
| EQUITY AND LIABILITIES | ||||
| EQUITY: | ||||
| Share Capital | 8 | 250,000,000 | 250,000,000 | |
| Legal Reserve | 8,191,127 | - | ||
| Other reserves | 9 | 287,419,883 | 132,638,253 | |
| Retained earnings | - | (849,780) | ||
| Profit / (Loss) for the period | 2,508,524 | 163,822,537 | ||
| TOTAL EQUITY | 548,119,534 | 545,611,010 | ||
| LIABILITIES: | ||||
| NON CURRENT LIABILITIES | ||||
| Bank loans | 10 | 104,257,839 | 102,750,107 | |
| Bonds | 10 | 49,914,133 | 49,884,766 | |
| Other non current liabilities | 83,532 | 140,821 | ||
| Deferred tax liabilities | 32,007 | 41,282 | ||
| Total Non Current Liabilities | 154,287,511 | 152,816,976 | ||
| CURRENT LIABILITIES | ||||
| Suppliers | 7,500 | 54,384 | ||
| Bank overdrafts | 10 | 47,100,000 | 39,100,000 | |
| Other creditors | 11 | 20,364,177 | 2,350 | |
| Other current liabilities | 12 | 3,214,435 | 1,521,033 | |
| Total Current Liabilities | 70,686,112 | 40,677,767 | ||
| TOTAL EQUITY AND LIABILITIES | 773,093,157 | 739,105,753 |
The accompanying notes are part of these financial statements
| Notes | 30 June 2010 | 30 June 2009 | |
|---|---|---|---|
| Operational income: | |||
| Other operational income | 53,575 | 7,091 | |
| Total operational income | 53,575 | 7,091 | |
| Operational expenses: | |||
| External supplies and services | 13 | (161,882) | (311,534) |
| Staff costs | 14 | (606,578) | (459,060) |
| Depreciation and amortisation | (1,321) | (1,321) | |
| Other operational expenses | (98,247) | (45,304) | |
| Total operational expenses | (868,028) | (817,220) | |
| Operational profit/(loss) | (814,453) | (810,129) | |
| Financial income | 15 | 5,097,105 | 4,441,257 |
| Financial expenses | 15 | (4,761,450) | (3,538,916) |
| Net financial income/(expenses) | 335,655 | 902,341 | |
| Investment income | 18 | 2,871,845 | 162,500,000 |
| Profit/(loss) before taxation | 2,393,047 | 162,592,212 | |
| Taxation | 16 | 115,477 | (26,056) |
| Profit/(loss) for the period | 2,508,524 | 162,566,156 | |
| Profit/(loss) per share | |||
| Basic | 17 | 0.010034 | 0.650265 |
The accompanying notes are part of these financial statements
| 2nd Quarter 2010 | 2nd Quarter 2009 | |
|---|---|---|
| (Unaudited) | (Unaudited) | |
| Operational income: | ||
| Other operational income | 40,588 | - |
| Total operational income | 40,588 | - |
| Operational expenses: | ||
| External supplies and services | (103,240) | (77,233) |
| Staff costs | (294,937) | (309,946) |
| Depreciation and amortisation | (660) | (661) |
| Other operational expenses | (36,569) | (5,353) |
| Total operational expenses | (435,406) | (393,193) |
| Operational profit/(loss) | (394,818) | (393,193) |
| Financial income | 2,254,406 | 2,630,273 |
| Financial expenses | (2,286,573) | (1,722,305) |
| Net financial income/(expenses) | (32,167) | 907,968 |
| Investment income | 2,871,845 | - |
| Profit/(loss) before taxation | 2,444,860 | 514,775 |
| Taxation | 102,524 | (131,003) |
| Profit/(loss) for the period | 2,547,384 | 383,772 |
| Profit/(loss) per share | ||
| Basic | 0.010190 | 0.001535 |
| The accompanying notes are part of these financial statements |
| 30 June 2010 | 30 June 2009 | |
|---|---|---|
| Net profit for the period | 2,508,524 | 162,566,156 |
| Exchange differences on translating foreign operations | - | - |
| Share of other comprehensive income of associates and joint | ||
| ventures accounted by the equity method | - | - |
| Change in the fair value of assets available for sale | - | - |
| Change in the fair value of cash flow hedging derivatives | - | 304,749 |
| Gains on property revaluation | - | - |
| Income tax relating to components of other comprehensive income | - | - |
| Other comprehensive income for the period | - | 304,749 |
| Total comprehensive income for the period | 2,508,524 | 162,870,905 |
The accompanying notes are part of these financial statements
| 2nd Quarter 2010 (Unaudited) |
2nd Quarter 2009 (Unaudited) |
|
|---|---|---|
| Net profit for the period | 2,547,384 | 383,772 |
| Exchange differences on translating foreign operations | - | - |
| Share of other comprehensive income of associates and joint | ||
| ventures accounted by the equity method | - | - |
| Change in the fair value of assets available for sale | - | - |
| Change in the fair value of cash flow hedging derivatives | - | 153,196 |
| Gains on property revaluation | - | - |
| Income tax relating to components of other comprehensive income | - | - |
| Other comprehensive income for the period | - | 153,196 |
| Total comprehensive income for the period | 2,547,384 | 536,968 |
The accompanying notes are part of these financial statements
| Sha re Cap ital |
Ow n Sha res |
Leg al Res erve |
Con ion vers Res erve |
Res erve s Fai r Va lue Res erve |
Hed ging Res erve |
Oth er Res erve s |
Ret aine d Ear ning s |
Sub tot al |
Net fit / (lo ss) pro |
Tot al E quit y |
|
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bal t 1 Jan 20 09 anc e a s a uary |
250 ,000 ,000 |
- | - | (30 49) 4,7 - |
- | 132 ,638 ,253 |
(1,5 09) |
132 ,33 1,99 5 |
(84 71) 8,2 |
381 ,483 ,724 |
|
| Tot al c hen sive inc e fo r th erio d om pre om e p |
- | - | - | - | 304 ,749 |
- | - | - | 304 ,749 |
162 ,566 ,156 |
162 ,870 ,905 |
| App riat ion of p rofit rop s: nsfe Tra r to leg al r and ret aine d e ings ese rve arn Divi den ds dist ribu ted Acq uisi tion /(di sal) of sh spo own are s |
- - - |
- - - |
- - - |
- - - |
- - - |
- - - |
- - - |
(84 71) 8,2 - - |
(84 71) 8,2 - - |
848 ,27 1 - - |
- - - |
| Oth ers |
- | - | - | - | - | - | - | - | - | - | - |
| Bal t 30 Ju ne 2 009 anc e a s a |
250 ,000 ,000 |
- | - | - | - | - | 132 ,638 ,253 |
(84 9,7 80) |
131 ,788 ,473 |
162 ,566 ,156 |
544 ,354 ,629 |
| Bal t 1 Jan 20 10 anc e a s a uary |
250 ,000 ,000 |
- | - | - | - | - | 132 ,638 ,253 |
(84 9,7 80) |
131 ,788 ,473 |
163 ,822 ,537 |
545 ,61 1,0 10 |
| Tot al c hen sive inc e fo r th erio d om pre om e p |
- | - | - | - | - | - | - | - | - | 2,5 08, 524 |
2,5 08, 524 |
| App riat ion of p rofit rop s: Tra nsfe leg al r and aine d e ings r to ret ese rve arn Divi den ds dist ribu ted Acq uisi tion /(di sal) of sh spo own are s |
- - - |
- - - |
8,1 91, 127 - - |
- - - |
- - - |
- - - |
154 ,78 1,63 0 - - |
849 ,780 - - |
163 ,822 ,537 - - |
(16 3,8 22, 537 ) - - |
- - - |
| Oth ers |
- | - | - | - | - | - | - | - | - | - | - |
| Bal t 30 Ju ne 2 010 anc e a s a |
250 ,000 ,000 |
- | 8,1 91, 127 |
- | - | - | 287 ,419 ,883 |
- | 295 ,61 1,0 10 |
2,5 08, 524 |
548 ,119 ,534 |
The accompanying notes are an integral part of these financial statements.
(Amounts expressed in euro)
| 30 June 2010 | 30 June 2009 | |
|---|---|---|
| OPERATING ACTIVITIES | ||
| Cash paid to trade creditors | 216,770 | 347,042 |
| Cash paid to employees | 564,627 | 542,872 |
| Cash flow generated by operations | (781,397) | (889,914) |
| Income taxes (paid)/received | 54,650 | 601 |
| Other cash receipts/(payments) relating to operating activities | (82,838) | (145,055) |
| Net cash flow from operating activities [1] | (918,885) | (1,035,571) |
| INVESTMENT ACTIVITIES | ||
| Cash receipts arising from: | ||
| Interest and similar income | 6,175,215 | 3,672,726 |
| Dividends | 2,871,845 | 162,500,000 |
| Loans granted | 191,096,257 | - |
| 200,143,317 | 166,172,726 | |
| Cash payments arising from: | ||
| Investments | 159,500,000 | - |
| Tangible assets | - | - |
| Loans granted | 67,245,984 | 161,612,700 |
| 226,745,984 | 161,612,700 | |
| Net cash flow from investment activities [2] | (26,602,667) | 4,560,026 |
| FINANCING ACTIVITIES | ||
| Cash receipts arising from: | ||
| Loans obtained | 29,863,907 | 3,216,000 |
| 29,863,907 | 3,216,000 | |
| Cash Payments arising from: | ||
| Interest and similar costs | 2,370,110 | 2,550,150 |
| Loans obtained | - | 208,200 |
| 2,370,110 | 2,758,350 | |
| Net cash from financing activities [3] | 27,493,797 | 457,650 |
| Net increase/(decrease) in cash and cash equivalents [4] = [1]+[2]+[3] | (27,755) | 3,982,105 |
| Cash and cash equivalents at the beginning of the period | 55,597 | 25,516 |
| Cash and cash equivalents at the end of the period | 27,842 | 4,007,621 |
The accompanying notes are part of these financial statements
(Amounts expressed in euro)
| 2nd Quarter 2010 (Unaudited) |
2nd Quarter 2009 (Unaudited) |
|
|---|---|---|
| OPERATING ACTIVITIES | ||
| Cash paid to trade creditors | 130,303 | 73,720 |
| Cash paid to employees | 394,166 | 379,214 |
| Cash flow generated by operations | (524,469) | (452,934) |
| Income taxes (paid)/received | 54,149 | 97 |
| Other cash receipts/(payments) relating to operating activities | (172,921) | (76,309) |
| Net cash flow from operating activities [1] | (751,539) | (529,341) |
| INVESTMENT ACTIVITIES | ||
| Cash receipts arising from: | ||
| Interest and similar income | 54,345 | 483 |
| Dividends | 2,871,845 | 162,500,000 |
| Loans granted | 191,096,257 | - |
| 194,022,447 | 162,500,483 | |
| Cash payments arising from: Investments |
- | - |
| Tangible assets | - | - |
| Loans granted | 56,130,800 | 156,566,000 |
| 56,130,800 | 156,566,000 | |
| Net cash flow from investment activities [2] | 137,891,647 | 5,934,483 |
| FINANCING ACTIVITIES | ||
| Cash receipts arising from: | ||
| Loans obtained | (136,690,657) | 1,030,000 |
| (136,690,657) | 1,030,000 | |
| Cash Payments arising from: | ||
| Interest and similar costs | 492,977 | 2,227,542 |
| Loans obtained | - | 208,200 |
| 492,977 | 2,435,742 | |
| Net cash from financing activities [3] | (137,183,634) | (1,405,742) |
| Net increase/(decrease) in cash and cash equivalents [4] = [1]+[2]+[3] | (43,526) | 3,999,399 |
| Cash and cash equivalents at the beginning of the period | 71,368 | 8,222 |
| Cash and cash equivalents at the end of the period | 27,842 | 4,007,621 |
The accompanying notes are part of these financial statements
Sonae Capital, SGPS, SA ("the Company" or "Sonae Capital") whose registered office is at Lugar do Espido, Via Norte, Apartado 3053, 4471‐907 Maia, Portugal, was set up on 14 December 2007 by public deed, following the demerger from Sonae, SGPS, SA of the whole of the shareholding in the company formerly named Sonae Capital, SGPS, SA, now named SC, SGPS, SA, in compliance with paragraph a) of article 118 of the Commercial Companies Code.
The Company's financial statements are presented as required by the Commercial Companies Code. According to Decree‐Law 35/2005 of 17 February 2007, the Company's financial statements have been prepared in accordance with International Financial Reporting Standards.
Interim financial statements are presented quarterly, in accordance with IAS 34 – "Interim Financial Reporting".
The accounting policies adopted are consistent with those followed in the preparation of annual financial statements for the year ended 31 December 2009.
As at 30 June 2010 and 31 December 2009 Investments are detailed as follows:
| 30 June 2010 | 31 December 2009 | |
|---|---|---|
| Investments in affiliated and associated undertakings | 542.138.253 | 382,638,253 |
| Investments in other companies (Sonae RE - 0,04%) | 1.200 | 1,200 |
| 542,139,453 | 382,639,453 |
As at 30 June 2010 and 31 December 2009, the detail of Investments in Affiliated and Associated Companies is as shown in the table below.
Investments carried at cost correspond to those in unlisted companies and for which a fair value cannot be reliably estimated.
| 30 June 2010 | 31 December 2009 | |||||||
|---|---|---|---|---|---|---|---|---|
| Company | % Held | Fair Value | Book | Fair Value | % Held | Fair Value | Book | Fair Value |
| Value | Reserve | Value | Reserve | |||||
| SC, SGPS, SA | 100.00% | $\sim$ | 382,638,253 | ٠ | 100.00% | ٠ | 382,638,253 | ۰ |
| Spred, SGPS SA | 54.05% | $\overline{\phantom{a}}$ | 40,000,000 | ٠ | ۰ | $\overline{\phantom{a}}$ | ۰ | - |
| SC Assets, SGPS, SA | 76.64% | $\overline{\phantom{a}}$ | 82,000,000 | $\overline{\phantom{a}}$ | ۰ | $\overline{\phantom{a}}$ | ۰ | - |
| Sonae Turismo, SGPS SA | 23.08% | $\overline{\phantom{a}}$ | 37,500,000 | ۰ | - | ۰ | $\sim$ | |
| Total | $\overline{\phantom{a}}$ | 542,138,253 | ۰ | ۰ | 382,638,253 | - | ||
As at 30 June 2010 and 31 December 2009 Other Non Current Assets are detailed as follows:
| 30 June 2010 | 31 December 2009 | |
|---|---|---|
| Loans granted to group companies: | ||
| SC, SGPS, SA | 162,592,243 | 343,547,500 |
| SC Assets, SGPS, SA | 36,088,800 | - |
| 198,681,043 | 343,547,500 |
These assets were not due or impaired as at 30 June 2010. The fair value of loans granted to Group companies is basically the same as their book value.
As at 30 June 2010 and 31 December 2009 Other Current Assets can be detailed as follows:
| 30 June 2010 | 31 December 2009 | |
|---|---|---|
| Group companies - Short term loans: | ||
| Change, SGPS, SA | 2,064,000 | 2,052,000 |
| SC, SGPS, SA | 8,589,800 | 3,862,000 |
| SC Assets, SGPS, SA | 16,276,384 | |
| Group companies - Interest: | ||
| SC, SGPS, SA | 4,152,431 | 5,945,846 |
| SC Assets, SGPS, SA | 306,571 | |
| Income tax withheld | 108,646 | 212,237 |
| Other Debtors | 2,632 | |
| Accrued income | 421,808 | 9,063 |
| Deferred costs | 213,615 | 776,782 |
| 32,133,254 | 12,860,560 |
As at 30 June 2010 and 31 December 2009 Cash and Cash Equivalents can be detailed as follows:
| 30 June 2010 | 31 December 2009 | |
|---|---|---|
| Cash | 1,003 | 1,003 |
| Bank deposits | 26,839 | 54,594 |
| Cash and cash equivalents in the balance sheet | 27,842 | 55,597 |
| Bank overdrafts | ||
| Cash and cash equivalents in the cash flow statement | 27,842 | 55,597 |
As at 30 June 2010 Share Capital consisted of 250,000,000 ordinary shares of 1 euro each.
As at 30 June 2010, the caption Other Reserves can be detailed as follows:
| 30 June 2010 | 31 Decembe r 2009 | |
|---|---|---|
| Free rese rves | 154,781,631 | ‐ |
| Deme rge r rese rve | 132,638,252 | 132,638,252 |
| 287,419,883 | 132,638,252 |
The Demerger reserve (Note 1), corresponds to the difference between the book value of the shareholding in SC, SGPS, SA (382,638,253 Euro) which was spun off from Sonae, SGPS, SA to the Company, and the value of the share capital of the Company (250,000,000 Euro).
As at 30 June 2010 and 31 December 2009 this caption included the following loans:
| 30 June 2010 | 31 December 2009 | |
|---|---|---|
| Bank loans ‐ Comme rcial pa per | 104,300,000 | 102,800,000 |
| Up‐front fees not yet cha rged to income s ta tement | (42,161) | (49,893) |
| Bank loans ‐ non current | 104,257,839 | 102,750,107 |
| Nominal value of bonds | 50,000,000 | 50,000,000 |
| Up‐front fees not yet cha rged to income s ta tement | (85,867) | (115,234) |
| Bonds | 49,914,133 | 49,884,766 |
| Non‐current loans | 154,171,972 | 152,634,873 |
| Bank loans ‐ Comme rcial pa per | 47,100,000 | 39,100,000 |
| Current bank loa ns | 47,100,000 | 39,100,000 |
Bonds Sonae Capital 2007/2012 1st Bond issue, amounting to 20,000,000 euro, repayable after 5 years, in one instalment, on 31 December 2012, except if total or partial early repayment occurs, which can happen on 31 December 2010.
Bonds Sonae Capital 2007/2012 2nd Bond issue, amounting to 30,000,000 euro, repayable after 5 years, in one instalment, on 31 December 2012.
These bond issues pay interest every six months at Euribor six month interest rates plus spreads which vary between 0.50% and 0.60%.
Bonds totalling 20,000,000 euro are included in the financial statements based on their full lives, although prior call/put options exist. In the case of early repayment, it is considered that the borrowing could be refinanced on a similar basis and the borrowing structure maintained.
The caption Non Current Bank Loans, relates to amounts issued under four Commercial Paper Programmes with guaranteed subscription, one of which launched on 14 March 2008 with the maximum amount of 30,000,000 euro and valid for a period of 5 years, and three other launched on 26 and 28 August 2009 with the maximum amount of 36,600,000 euro each and valid for a period of 2 years.
The caption Current Bank Loans includes two issues of commercial paper programmes. One, with a maximum limit of 60,000,000 euro, without subscription guarantee, launched on 28 March 2008, valid for a ten year period, which may be extended at the option of the Company, and another, with a maximum limit of 11,250,000 euro, with subscription guarantee, launched on 22 December 2008, valid for one year period, extendable for two annual periods, which may not be renewed at the discretion of both parties.
The above loans are not guaranteed, and their fair value is considered to be close to their book value, in view of the fact that interest payable on them is at variable market rates.
There are no Derivatives.
As at 30 June 2010 and 31 December 2009, these captions were made up as follows:
| 30 June 2010 | 31 December 2009 | |
|---|---|---|
| Othe r credi tors | ||
| Group compa nies ‐ Short te rm loans: | ||
| Spred , SGPS, SA | 18,313,907 | ‐ |
| Se te e Meio Herda des, SA | 2,050,000 | ‐ |
| Other credi tors | 270 | 2,350 |
| 20,364,177 | 2,350 |
Loans obtained from group companies bear interest at market rates and are repayable within one year.
As at 30 June 2010 and 31 December 2009, these captions were made up as follows:
| 30 June 2010 | 31 December 2009 | |
|---|---|---|
| Othe r current liabili ties | ||
| Taxes payable | 36,506 | 185,865 |
| Accrual s: | ||
| Sta ff cos ts | 401,330 | 344,130 |
| Interes t payable | 2,767,752 | 977,733 |
| Other accrual s | 7,939 | 6,947 |
| De fe rred income | 908 | 6,358 |
| 3,214,435 | 1,521,033 |
As at 30 June 2010 and 30 June 2009, External Supplies and Services can be detailed as follows:
| 30 June 2010 | 30 June 2009 | |
|---|---|---|
| Ope ra tional rents | 32,897 | 6,917 |
| Ins ura nce cos ts | 22,049 | 21,348 |
| Travelling expenses | 22,298 | 28,755 |
| Services obtained | 72,460 | 246,917 |
| Othe r servi ces | 12,178 | 7,597 |
| 161,882 | 311,534 |
As at 30 June 2010 and 30 June 2009, Staff Costs are made up as follows:
| 30 June 2010 | 30 June 2009 | |
|---|---|---|
| Governing bodies' remune ra tions | 556,473 | 404,427 |
| Social securi ty contributions | 38,853 | 36,385 |
| Othe r s ta ff cos ts | 11,252 | 18,248 |
| 606,578 | 459,060 |
As at 30 June 2010 and 30 June 2009, Net Financial Expenses can be detailed as follows:
| 30 June 2010 | 30 June 2009 | |
|---|---|---|
| Inte res t paya ble and similar expenses | ||
| Inte res t a ri si ng from: | ||
| Bank loans | (1,773,016) | (999,834) |
| Bonds | (390,407) | (904,246) |
| Othe r | (1,678,140) | (1,467,231) |
| Othe r fina ncial expenses | (919,887) | (167,605) |
| (4,761,450) | (3,538,916) | |
| Inte res t receivable and similar income | ||
| Inte res t income | 5,097,105 | 4,441,257 |
| 5,097,105 | 4,441,257 | |
| Net financial expenses | 335,655 | 902,341 |
As at 30 June 2010 and 30 June 2009, Taxation is made up as follows:
| 30 June 2010 | 30 June 2009 | |
|---|---|---|
| Current tax | (4,042) | (2,821) |
| De fe rred tax | 119,519 | (23,235) |
| 115,477 | (26,056) |
Earnings per share for the periods ended 30 June 2010 and 2009 were calculated taking into consideration the following amounts:
| 30 June 2010 | 30 June 2009 | |
|---|---|---|
| Net profit | ||
| Net profi t taken into considera tion to calcula te basic | ||
| ea rni ngs per s ha re (Net profi t for the pe riod ) | 2,508,524 | 162,566,156 |
| Effect of dilutive potential s ha res | - | - |
| Net profi t taken into considera tion to calcula te | ||
| diluted ea rnings per s ha re | 2,508,524 | 162,566,156 |
| Number of shares | ||
| Weighted average number of s ha res used to calcula te | ||
| basic ea rnings per s ha re | 250,000,000 | 250,000,000 |
| Weighted average number of s ha res used to calcula te | ||
| diluted ea rnings per s ha re | 250,000,000 | 250,000,000 |
| Earnings per share (basic and diluted) | 0.010034 | 0.650265 |
The accompanying financial statements were approved by the Board of Directors and authorized for issue on 25 August 2010.
Decree‐Law nr 318/94 art 5 nr 4
In the period ended 30 June 2010 shareholders' loan contracts were entered into with the following companies:
In the period ended 30 June 2010 short‐term loan contracts were entered into with the following companies:
As at 30 June 2010 amounts owed by affiliated companies can be summarized as follows:
Loa ns gra nted
| Companies | Closing Balance |
|---|---|
| SC, SGPS, SA | 171,182,043 |
| Cha nge, SGPS, SA | 2,064,000 |
| SC As se ts, SGPS, SA | 52,365,184 |
| 225,611,226 |
| Compa nies | Closi ng Balance |
|---|---|
| Spred , SGPS, SA | 18,313,907 |
| Se te e Meio Herda des, SA | 2,050,000 |
| 20,363,907 |
(Translation of a report originally issued in Portuguese. In case of discrepancies the Portuguese version prevails)
We believe that our work provides a reasonable basis for issuing the present limited review report on the half-year financial information.
Porto, 25 August 2010
Deloitte & Associados, SROC S.A. Represented by António Manuel Martins Amaral
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.