Interim / Quarterly Report • Aug 27, 2010
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
Lugar do Espido Via Norte Apartado 1197 4471-909 Maia Portugal Tel. (+351) 22 010 44 58 (+351) 22 010 44 36 Gera l (+351) 22 948 75 22 Fax (+351) 22 010 46 98 www.sonaesierra.com
Sonae Sierra presented a Total Net Profit of € 648 thousand at the end of the first half of 2010, which compare with a net loss of €94.2 million in the homologous period of 2009.
The favourable change in the Total Net Profit was driven by a Value Created on properties much higher than the same period of last year due to the smaller increase in yields in 2010 in Europe. In the first half of 2010 the yields remain flat with the exception of Portugal, where the portfolio was again affected by a yield expansion.
On the basis of this methodology, the NAV of Sonae Sierra, as of June 2010, was €1.25 billion and this corresponds a €38.45 per share.
The current situation of the economies and of markets is having a clear impact on the Group's activity.
At operating level, the shopping centres held by the Group continue to deliver a positive and sustained performance, certainly better than one would expect in the depressive context that Economies show today. And, on the other hand, the first signs of recovery at macroeconomic level should help to maintain and consolidate today's levels of performance.
But the financing and investment markets are equally important for the Group. Today's depressed situation of the financing markets makes more difficult the decision to commit to the development of a new shopping centre. In this area, the Group will maintain its prudent approach of only making new commitments once the respective sources of finance are assured.
The property investment markets, on the other hand, continue with low levels of liquidity and with prices at historically low levels. The evolution of these markets is obviously important for the active management of the properties under management by the Group and also for the process of capital recycling that sustains the Group's growth. On this front, the Group believes that there could be positive developments in the near future, namely in terms of growth in liquidity and volume of transactions.
Sonae Sierra's growth and expansion strategy continues, although the Company has adjusted its development timings to the evolution of the financial and retail markets.
During the first quarter of the year, in Portugal, the company successfully completed the refurbishment of AlbufeiraShopping (Algarve), and inaugurated LeiriaShopping (Leiria) with 100% of the GLA (Gross Lettable Area) already let.
Representing an investment of €79 million, the shopping centre welcomed more than 120 thousand visits in the first four day alone, which is proof of the development's impact on the region, and provides great confidence in its future performance.
LeiriaShopping will make available a total of 116 shops in a 44,312 m2 GLA, combining prestigious national and international brands, with local ones. LeiriaShopping has also a parking lot free of charge and will make available 1,980 parking spaces.
the refurbishment of AlbufeiraShopping, a €5 million investment, had the main purpose of improving and revitalizing the former Modelo de Albufeira Shopping Centre, an important and historic centre in the Albufeira region. AlbufeiraShopping now has available 46 shops in 10,500 m2 of GLA, and 562 free parking spaces.
At the end of the first semester of 2010, the Company has two new shopping centres under construction and 8 projects in different stages of development in Portugal, Italy, Germany, Greece, Romania and Brazil.
In Italy, Sonae Sierra is currently developing Le Terrazze in La Spezia, which is scheduled to be inaugurated in the third quarter of 2011, represents an investment of more than €125 million, and has more than 50% of its GLA already let.
Sonae Sierra and Foncière Euris/Rallye successfully concluded the sale to Union Investment of the majority of Alexa share capital, in Berlin, by €316 million.
In July, Sonae Sierra and Acropole Charagionis have agreed the sale of their 39.9% joint and equal interests in Pylaia, SA - the vehicle holding Mediterranean Cosmos Shopping Centre in Thessaloniki, Greece - to Lamda Developments SA, for a consideration of approximately €38 million.
Looking ahead, we will continue our strategy of recycling capital, by selling part or the entirety of our stake in some Shopping Centres, in order to reinvest the proceeds, either in other projects developed by Sonae Sierra or in projects acquired from third parties, provided they demonstrate significant potential to create value, either by expanding or by improving the tenant-mix.
As part of our ongoing policy of capitalising on our assets, we have made considerable progress in the marketing of our expertise as developers of shopping centre projects and our property and asset management skills. Not only does this activity contribute to our overall income stream, it also improves our chances of breaking into new markets by enhancing our presence in territories where we currently have no operating shopping centres.
Sonae Sierra concluded an agreement with Pradera to become the Property Manager for the Commercial Gallery of Carrefour Militari, in Bucareste, Romania and a leasing services agreement with for Village shopping & more..., in Attica, Greece.
Sonae Sierra has entered into an agreement with El Tiro de Murcia S.L. to lease and manage the new El Tiro shopping centre, located in the city of Murcia. El Tiro de Murcia S.L., a well-known Spanish developer that has developed other prominent shopping centres has chosen Sonae Sierra due to its experience in the field of shopping centres property management.
In June 2010, Sonae Sierra announced its entry in a new market, Colombia, with the creation of Sierra Central, a service providing company in the shopping centre sector, including management and development of shopping centres.
Sierra Central is owned 50/50 by Sonae Sierra and Central Control, a Colombian company which already provides management services for Jardín Plaza, one of the main shopping centres in Cali, the country's third largest city. The Central Control owners were also responsible for the development of this centre and Centro Chipichape, in the same city.
The tenant Sales increased by 7% when compared with the same period of 2009 consequence of the enlargement of the portfolio: opening of LOOP5, in Germany and LeiriaShopping, in Portugal and to the increase of the Sales on the existing portfolio (+1.8% on a like-for-like basis).
The Occupancy Rate of the portfolio remained high and stable, recording a value of 95.9% at the end of June 2010 in Europe.
Sonae Sierra received five awards – three national and two international – in the first six months of the year, which join the other 85 awards collected throughout the company 21 years of activity.
For the second year in a row, the company was distinguished at the European Risk Management Awards, an initiative of British magazine Strategic Risk that rewards the best and most innovative actions on the risk management area. This award, in the Best Environmental Risk Control category, acknowledges Sonae Sierra's commitment to being the best sustainable shopping centre specialist. In another international acknowledgement, the International Council of Shopping Centres (ICSC) rewarded Sonae Sierra for the refurbishment project of Valecenter Shopping Centre (Italy) in the Refurbishment & Extension category, at this year's edition of the ICSC European Shopping Centre Awards.
Nationally, Sonae Sierra was considered the Best Developer of the Year, in the Real Estate category, at the Construir Awards 2010. The prizes of Construir Newspaper, one of the most
prestigious publications of the sector, elected the best of 2009 in areas such as Architecture, Engineering, Construction and Real Estate.
Also at the same awards, the company was distinguished for the Best Office Building of 2009 with the Colombo Oriente Tower, developed by the consortium comprised of Caixa Geral de Depósitos Group, Iberdrola Imobiliária, ING Real Estate and Sonae Sierra.
Centro Colombo, Sonae Sierra's largest Shopping Centre in Portugal, was considered the Best Shopping Centre at the Hipersuper Awards 2010. The eight nominees included two other Sonae Sierra shopping centres – Centro Vasco da Gama and NorteShopping -, both shopping and leisure references in their catchment areas for their dynamism, variety and quality.
In Brazil, the Company initiated the construction of Uberlândia Shopping (Uberlândia) a shopping centre in the region of the Mineiro Triangle which represents a total investment of €62 million. Scheduled to be inaugurated in 2011, this project, located in the southern region of the city of Uberlândia, will be developed in an area of 154,000 m2 .
The Parque D. Pedro expansion, which is now underway is expected to open until March 2011, will add 5,400 m2 of GLA to the centre. The refurbishment and expansion of Metrópole, will add an extra 8,700 m2 of GLA, including a new nine-screen cinema, is schedule for completion in the first half of 2011.
In the first half of 2010 the tenant sales of the Brazilian portfolio achieved R\$1,575 million, an increase of 19.2% when compared with 2009. On a comparable basis the sales increased by 8.8%.
The Occupancy Rate of the portfolio remained high and stable, recording a value of 98.2% at the end of June 2010.
Sonae Sierra Consolidated Net Profit in the first semester of 2010 was of €648 thousand compared with a Consolidated Net Loss of €94.2 million in the same period of last year.
The favourable change in the Total Net Profit was driven by a Value Created on properties much higher than the same period of last year due to the smaller increase in yields in 2010 in Europe.
To note that the Indirect Net Profit was deeply reduced by the recent changes on the Portuguese Income Tax rate – the introduction of the new "Derrama Estadual" had as consequence the calculation of the deferred tax liabilities in the Portuguese portfolio by the new tax rate.
The Company's Direct Net Profit reached €28.5 million, which compare with €19.2 million in 2009 (pro-forma), an increase of 46% due to the increase of income, the cutting costs efforts implemented in 2009 and to the interest expenses reduction.
The Direct Income from Investments increased by 6% due the enlargement of the portfolio: 2009 openings – LOOP5, in Germany and Manauara, in Brazil – and the 2010 opening – LeiriaShopping, in Portugal.
EBITDA reached €57.9 million, an increase of 10% when compared with the same period of last year.
The Consolidated Balance Sheet continues to show a solid financial position. The total assets amounted to €2.722 million at the end of June 2010; the decrease in Investment Properties is explained by the sale of Alexa Shopping, partially compensated by the opening of LeiriaShopping and by the increase in value of Brazilian portfolio, which benefits from the Real appreciation between December 2009 and June 2010.
The Bank Debt decreased due to the sale of Alexa Shopping. The Loan-to-value (measured as net indebtedness less cash and equivalents, as a percentage of total properties) decreased from 50.1% to 47.2%, a level below the target of 50%.
| Ratios | 30 Jun 10 | 31 Dec 09 (PF) |
|---|---|---|
| Loan-to-value | 47.2% | 50.1% |
| Interest cover | 2.09 | 1.90 |
| Development ratio | 10.5% | 12.7% |
The Company measures its performance, in a first instance, on the basis of changes in Net Asset Value (NAV) plus dividends distributed. The Company calculates its NAV on the basis of the guidelines published in 2007 by INREV (European Association for Investors in Nonlisted Real Estate Vehicles), an association of which the Company is a member.
| Net Asset Value (NAV) amounts in € 000 |
30 Jun 10 | 31 Dec 09 (PF) |
|---|---|---|
| NAV as per the financial statements | 1,000,238 | 994,533 |
| Revaluation to fair value of developments | 17,137 | 14,519 |
| Deferred tax for properties | 243,091 | 233,066 |
| Goodwill related to deferred tax | -35,310 | -37,932 |
| Gross-up of Assets | 24,965 | 24,310 |
| NAV | 1,250,121 | 1,228,497 |
| NAV per share (in €) | 38.45 | 37.78 |
On the basis of this methodology, the NAV of Sonae Sierra, as of the 30th June 2010, was €1.25 billion, corresponding to a NAV per share of €38.45, 1.8% above the end of 2009.
| Consolidated Profit and Loss Account | 6M10 | 6M09 PF * | 6M09 | % 10/09PF |
|---|---|---|---|---|
| (€ 000) Direct Income from Investments |
109,666 | 103,910 | 150,549 | 6% |
| Direct costs from investments | 51,765 | 51,106 | 64,671 | 1% |
| EBITDA | 57,901 | 52,804 | 85,879 | 10% |
| Net financial costs | 20,795 | 26,901 | 42,385 | -23% |
| Other non-recurrent income/cost | -1,707 | 295 | 1,684 | -679% |
| Direct profit before taxes | 35,399 | 26,198 | 45,178 | 35% |
| Corporate tax | 6,916 | 6,573 | 10,028 | 5% |
| Direct net profit | 28,483 | 19,625 | 35,150 | 45% |
| Gains realized on sale of investments | -4,204 | 261 | 261 | -1710% |
| Impairment & Development funds at risk provision | -2,868 | -6,482 | -6,440 | 56% |
| Value created on investments | 535 | -136,750 | -213,125 | 100% |
| Indirect income | -6,537 | -142,971 | -219,304 | 95% |
| Deferred tax | 21,298 | -29,163 | -45,410 | 173% |
| Indirect net profit | -27,835 | -113,808 | -173,894 | 76% |
| Net profit before minorities | 648 | -94,183 | -138,744 | 101% |
| Attributable to : | ||||
| Equity holders | 648 | -94,183 | -94,183 | 101% |
| Minority interests | 0 | 0 | -44,561 | -100% |
* 2009 PF - with all the companies consolidated by the proportional method.
| Sonae Sierra | |||
|---|---|---|---|
| Consolidated Balance Sheet (€ 000) |
30-06-10 | 31-12-09 (PF) | Var. (10 - 09) |
| Investment properties | 2,289,037 | 2,304,609 | -15,572 |
| Properties under development and others | 217,924 | 263,801 | -45,876 |
| Other assets | 180,563 | 194,266 | -13,703 |
| Cash & Equivalents | 34,896 | 28,987 | 5,909 |
| Total assets | 2,722,420 | 2,791,662 | -69,242 |
| Net worth | 1,000,238 | 994,533 | 5,705 |
| Bank loans | 1,198,882 | 1,295,221 | -96,338 |
| Deferred taxes | 292,655 | 272,232 | 20,423 |
| Other liabilities | 230,644 | 229,676 | 968 |
| Total liabilities | 1,722,182 | 1,797,129 | -74,947 |
| Net worth, minorities and liabilities | 2,722,420 | 2,791,662 | -69,242 |
In the first six months of 2010, Sierra Investments had a negative contribution to the Consolidated Results of € 7.5 million. As a portfolio owner, it was affected again by the upwards adjustment on European market capitalization yields, namely in Portugal.
The Direct Profit was in line with the same period of last year, with the reduction in terms of income due to the sale of Alexa being compensated by the opening of LeiriaShopping and lower financial costs consequence of lower interest rates.
| Profit & Loss Account | 6M10 | 6M09 PF * | % 10/09 | |
|---|---|---|---|---|
| (€ 000) | ||||
| Retail Net Operating Margin | 52,874 | 53,113 | 0% | |
| Parking Net Operating Margin | 808 | 625 | 29% | |
| Co-generation Net Operating Margin | 381 | 344 | 11% | |
| Shopping Centre Net Operating Income | 54,064 | 54,082 | 0% | |
| Offices Net Operating Income | 36 | 98 | -63% | |
| Asset Management Net Operating Income | 1,245 | 2,960 | -58% | |
| Net Operating Income (NOI) | 55,345 | 57,141 | -3% | |
| Recurrent net financial costs/(income) | 21,255 | 23,565 | -10% | |
| Non-Recurring costs/(income) | 2,996 | 1,739 | 72% | |
| Corporate Taxes | 5,170 | 6,127 | -16% | |
| Direct Profit | 25,925 | 25,709 | 1% | |
| Realized Property Profit | (4,213) | (240) | -1653% | |
| Non-Realised Property Profit | (13,456) | (92,355) | 85% | |
| Deferred tax | 15,723 | (21,839) | 172% | |
| Indirect Profit | (33,392) | (70,756) | 53% | |
| Net Profit for the Period | (7,467) | (45,047) | 83% |
| Consolidated Balance Sheet (€ 000) |
30-06-10 | 31-12-09 (PF) | Var. (10 - 09) |
|---|---|---|---|
| Investment properties & others | 1,928,321 | 1,995,363 | -67,042 |
| Other assets | 161,699 | 157,318 | 4,381 |
| Cash & Equivalents | 88,014 | 61,629 | 26,384 |
| Total assets | 2,178,033 | 2,214,311 | -36,277 |
| Net worth | 677,803 | 688,031 | -10,228 |
| Bank loans | 1,075,457 | 1,139,137 | -63,680 |
| Deferred taxes | 232,149 | 220,369 | 11,780 |
| Other liabilities | 192,624 | 166,774 | 25,850 |
| Net Worth, minorities and liabilities | 2,178,033 | 2,214,311 | -36,277 |
Sierra Developments contributed negatively with € 8.6 million to Sonae Sierra Consolidated Net Profit which compare with €41.7 million in 2009. To note that the Value created in projects was positive.
The income from the development services, capitalized on the projects under development, is lower than on the previous year, mainly related to a reduced pipeline of ongoing projects.
The operating costs decreased by 13% when compared with 2009, in line with a slowdown in the business operation and the cutting costs efforts in all the countries where the Company operates.
| Profit & Loss Account (€ 000) |
6M10 | 6M09 PF * | % 10/09 |
|---|---|---|---|
| Project Development Services Rendered | 2,586 | 3,165 | -18% |
| Value created in projects | 609 | (29,646) | 102% |
| Operating Income | 3,195 | (26,481) | 112% |
| Operating costs | 11,959 | 13,671 | -13% |
| Net Operating Income (NOI) | (8,764) | (40,152) | 78% |
| Depreciation and provisions | 6 | 8 | -25% |
| Net financial costs/(income) Non-Recurring costs/(income) |
981 0 |
3,104 0 |
-68% - |
| Corporate taxes | (1,150) | (1,548) | 26% |
| Net Profit for the Period | (8,601) | (41,717) | 79% |
| Consolidated Balance Sheet (€ 000) |
30-06-10 | 31-12-09 PF | Var. (10 - 09) |
|---|---|---|---|
| Properties under development | 184,827 | 245,479 | -60,653 |
| Other assets | 119,418 | 109,407 | 10,011 |
| Cash & Equivalents | 4,741 | 2,724 | 2,018 |
| Total assets | 308,986 | 357,610 | -48,624 |
| Net worth | -15,521 | -5,526 | -9,995 |
| Bank loans | 4,946 | 33,315 | -28,369 |
| Shareholder loans | 204,086 | 202,960 | 1,125 |
| Deferred taxes | 3,093 | 4,464 | -1,371 |
| Other liabilities | 112,382 | 122,396 | -10,014 |
| Net worth, minorities and liabilities | 308,986 | 357,610 | -48,624 |
During the first half of 2010, this business contributed with €2.3 million to the Consolidated Net Profit of Sonae Sierra, which compares with €1.5 million in the same period of last year.
The Net Operating Income (NOI) for this period was €3.6 million an increase of 79% compared with the 1st half of 2009. This increase was consequence of: (i) increase in the letting services and in the property management services due to the enlargement of the portfolio; (ii) 7% of decrease of Operating costs due to the cutting costs efforts in place since 2009.
| Sierra Management | € 0 | ||
|---|---|---|---|
| Profit & Loss Account (€ 000) |
6M10 | 6M09 PF * | % 10/09 |
| Total income from management services | 17,454 | 16,894 | 3% |
| Operating costs | 13,878 | 14,896 | -7% |
| Net operating income (NOI) | 3,577 | 1,999 | 79% |
| Net financial costs/(income) | (382) | (623) | 39% |
| Non-recurring costs/(income) | 409 | 102 | 301% |
| Corporate taxes | 1,282 | 1,003 | 28% |
| Net Profit for the period | 2,268 | 1,516 | 50% |
| Consolidated Balance Sheet (€ 000) |
30-06-10 | 31-12-09 (PF) | Var. (10 - 09) |
|---|---|---|---|
| Other assets | 34,286 | 34,343 | -57 |
| Cash & Equivalents | 34,715 | 28,148 | 6,567 |
| Total assets | 69,001 | 62,491 | 6,510 |
| Net worth | 8,804 | 4,327 | 4,476 |
| Shareholder Loans | 140 | 140 | 0 |
| Other liabilities | 60,198 | 58,164 | 2,034 |
| Net Worth, minorities and liabilities | 69,001 | 62,491 | 6,510 |
Sonae Sierra Brasil consolidates the Brazilian companies and the structure in Europe who are the owner of the Brazilian companies.
Retail Operating Income reached €12.9 million, an increase of 59% compared with the same period of 2009, mainly related to the opening of Manauara shopping centre and also due to the increase in the activity of the existing centres.
The Net Operating Income rose 61% to €11.7 million compared to the first half of 2009. Besides the higher retail operating income, this growth is also sustained by growing income from the services rendered, due to a larger portfolio of projects under development and higher letting services.
| Profit & Loss Account (€ 000) |
6M10 | 6M09 PF * | % 10/09 |
|---|---|---|---|
| Retail Operating Margin | 11,431 | 7,833 | 46% |
| Parking Net Operating Margin | 1,449 | 287 | 405% |
| Shopping Centre Net Operating Margin | 12,880 | 8,120 | 59% |
| Total Income from Services Rendered | 3,051 | 2,421 | 26% |
| Overheads | 4,227 | 3,270 | 29% |
| Net Operating Income (NOI) | 11,705 | 7,272 | 61% |
| Net financial costs/(income) | (995) | 854 | -217% |
| Non-recurring costs/(income) | 761 | 99 | 668% |
| Corporate taxes | 1,633 | 1,003 | 63% |
| Direct Profit | 10,306 | 5,316 | 94% |
| Realised Property Profit | - | - | - |
| Non-Realised Property Profit | 7,994 | (3,006) | 366% |
| Deferred tax | 3,758 | (2,043) | 284% |
| Indirect profit | 4,236 | (963) | 540% |
| Net Profit for the Period | 14,542 | 4,353 | 234% |
| Consolidated Balance Sheet (€ 000) |
30-06-10 | 31-12-09 (PF) | Var. (10 - 09) |
| Properties | 394,507 | 328,273 | 66,233 |
| Other assets | 15,657 | 14,112 | 1,545 |
| Cash & Equivalents | 13,675 | 18,295 | -4,620 |
| Total Assets | 423,839 | 360,681 | 63,158 |
| Net worth | 320,704 | 270,456 | 50,248 |
| Bank loans | 35,265 | 32,768 | 2,497 |
| Deferred taxes | 57,269 | 47,089 | 10,180 |
| Other liabilities | 10,601 | 10,368 | 233 |
Net Worth, minorities and liabilities 423,839 360,681 63,158
Maia, 16 August 2010.
The Board of Directores
Paulo Azevedo Chairman (non-executive)
Fernando Guedes Oliveira President
José Edmundo Figueiredo Director
Ana Guedes Oliveira Director
Mark Preston Director (non-executive)
Ângelo Paupério Director (non-executive) Neil Jones Director (non-executive)
João Correia de Sampaio Director
Nicholas Scarles Director (non-executive)
José Baeta Tomás Director
Pedro Caupers Director
The signatories individually declare that, to their knowledge, the Management Report, the Consolidated and Individual Financial Statements and other accounting documents required by law or regulation were prepared meeting the standards of the applicable International Financial Reporting Standards, giving a truthful and appropriate image, in all material respects, of the assets and liabilities, financial position and the consolidated and individual results of the issuer and that the Management Report faithfully describes the business evolution and position of the issuer and of the companies included in the consolidation perimeter and contains a description of the major risks and uncertainties that they face.
Maia, 16th August 2010
(Translation of the statement of financial position originally issued in Portuguese - Note 15)
(Amounts stated in thousands of Euro)
| 30 June | 31 December | 30 June | ||
|---|---|---|---|---|
| ASSETS | Notes | 2010 | 2009 | 2009 |
| NON CURRENT ASSETS: | ||||
| Investment properties | 5 | 3,327,807 | 3,354,126 | 3,273,737 |
| Investment properties in progress | 5 | 191,852 | 239,694 | 337,175 |
| Property, plant and equipment | 2,877 | 3,070 | 3,137 | |
| Goodwill | 6 | 46,406 | 49,287 | 49,890 |
| Intangible assets | 5,453 | 5,903 | 5,850 | |
| Investments in associates and companies excluded from consolidation | 3 | 76,407 | 77,527 | 82,153 |
| Deferred tax assets | 31,156 | 35,782 | 32,822 | |
| Derivative financial instruments | 7 | 486 | 26 | 50 |
| State and other public entities | 102 | 102 | 102 | |
| Other non current assets | 29,020 | 23,630 | 21,470 | |
| Total non current assets | 3,711,566 | 3,789,147 | 3,806,386 | |
| CURRENT ASSETS: | ||||
| Trade receivables | 35,696 | 36,661 | 38,603 | |
| State and other public entities | 41,686 | 39,325 | 45,177 | |
| Other receivables | 42,575 | 49,332 | 40,558 | |
| Other current assets | 12,996 | 14,585 | 16,504 | |
| Cash and cash equivalents | 69,855 | 76,450 | 49,299 | |
| Total current assets | 202,808 | 216,353 | 190,141 | |
| Total assets | 3,914,374 | 4,005,500 | 3,996,527 | |
| EQUITY, MINORITY INTERESTS AND LIABILITIES | ||||
| EQUITY: | ||||
| Share capital | 162,245 | 162,245 | 162,245 | |
| Reserves | 57,329 | 57,329 | 57,329 | |
| Translation Reserve | 45,120 | 10,850 | (14,113) | |
| Hedging Reserve | (26,016) | (24,519) | (24,466) | |
| Retained earnings | 760,912 | 899,614 | 899,095 | |
| Consolidated net profit for the period attributable to the equity holders of Sonae Sierra | 648 | (110,986) | (94,183) | |
| Equity attributable to the equity holders of Sonae Sierra | 1,000,238 | 994,533 | 985,907 | |
| Minority interests | 10 | 404,968 | 407,232 | 372,790 |
| Total Equity | 1,405,206 | 1,401,765 | 1,358,697 | |
| LIABILITIES: | ||||
| NON CURRENT LIABILITIES: | ||||
| Long term debt - net of current portion | 7 | 1,492,658 | 1,544,785 | 1,570,511 |
| Debentures loans - net of current portion | 7 | 74,705 | 74,652 | 74,600 |
| Derivative financial instruments | 7 | 50,387 | 44,732 | 44,925 |
| Other shareholders | 9 | 11,996 | 12,477 | 11,567 |
| Finance Lease Creditors | - | - | 840 | |
| Trade payables | 1,201 | 2,306 | 2,261 | |
| Other non current liabilities | 13,485 | 13,503 | 14,156 | |
| Provisions | 256 | 212 | 364 | |
| Deferred tax liabilities | 495,169 | 462,407 | 468,421 | |
| Total non current liabilities | 2,139,857 | 2,155,074 | 2,187,645 | |
| CURRENT LIABILITIES: | ||||
| Current portion of long term debt | 7 | 135,106 | 183,838 | 173,848 |
| Current portion of long term of debentures loans | 7 | (105) | (102) | (98) |
| Short term debt and other borrowings | 8 | 26,813 | 60,924 | 7,283 |
| Other shareholders | 9 | 10,791 | 10,946 | 61,856 |
| Trade payables | 43,250 | 42,804 | 64,694 | |
| State and other public entities | 24,957 | 18,317 | 21,542 | |
| Other payables | 26,924 | 29,823 | 21,668 | |
| Other current liabilities | 101,217 | 101,853 | 99,392 | |
| Provisions | 358 | 258 | - | |
| Total current liabilities | 369,311 | 448,661 | 450,185 | |
| Total equity, minority interests and liabilities | 3,914,374 | 4,005,500 | 3,996,527 |
The accompanying notes form an integral part of these consolidated statement of financial position as of 30 June 2010.
(Translation of statement of profit and loss by nature originally issued in Portuguese - Note 15)
(Amounts stated in thousands of Euro)
| Notes | 2010 | 2009 | |
|---|---|---|---|
| Operating revenue: | |||
| Services rendered | 189,662 | 178,892 | |
| Variation in fair value of the investment properties | 5 | (7,922) | (200,848) |
| Other operating revenue | 11,237 | 10,170 | |
| Total operating revenue | 192,977 | (11,786) | |
| Operating expenses: | |||
| External supplies and services | (73,423) | (70,597) | |
| Personnel expenses | (27,343) | (27,701) | |
| Depreciation and amortisation | (1,124) | (1,112) | |
| Provisions and impairment | (4,628) | (3,049) | |
| Write-off and impairment losses | (2,868) | (6,518) | |
| Other operating expenses | (8,950) | (7,257) | |
| Total operating expenses | (118,336) | (116,234) | |
| Net operating profit | 74,641 | (128,020) | |
| Financial income | 6,043 | 4,295 | |
| Financial expenses | (36,173) | (43,135) | |
| Share of results of associated undertakings | 3 | (463) | (6,040) |
| Gains and losses on investments | 4 | (2,650) | 829 |
| Profit before income tax | 41,398 | (172,071) | |
| Income tax | (43,506) | 33,327 | |
| Profit after income tax | (2,108) | (138,744) | |
| Consolidated net profit for the period | (2,108) | (138,744) | |
| Attributable to: | |||
| Equity holders of Sonae Sierra | 648 | (94,183) | |
| Minority interests | 10 | (2,756) | (44,561) |
| (2,108) | (138,744) | ||
| Consolidated net profit per share: | |||
| Basic | - | 0.020 | (2.897) |
| Diluted | - | 0.020 | (2.897) |
The accompanying notes form an integral part of these consolidated statements of profit and loss for the half-year ended 30 June 2010.
(Translation of the statement of comprehensive income originally issued in Portuguese - Note 15)
(Amounts stated in thousands of Euro)
| 2010 | 2009 | |
|---|---|---|
| Consolidated net profit for the period | (2,108) | (138,744) |
| Changes in the currency translation differences Changes in the fair value of hedging instruments Income tax related to components of other compreensive income Others |
40,126 (6,569) 1,352 (401) |
32,013 (13,567) 3,387 (757) |
| Other compreensive income of the period | 34,508 | 21,076 |
| Total compreensive income for the period | 32,400 | (117,668) |
| Attributable to: | ||
| Equity holders of Sonae Sierra | 33,017 | (70,382) |
| Minority interests | (617) 32,400 |
(47,286) (117,668) |
The accompanying notes form an integral part of these consolidated statements of comprehensive income for th
(Translation of statements of changes in equity originally issued in Portuguese - Note 15)
(Amounts stated in thousands of Euro)
| Att ribu tab le t o E ity Ho lde f So Sie qu rs o nae rra |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Res erv es |
Min orit y |
|||||||||
| Sha re |
Leg al |
Tra nsla tion |
He dg ing |
Re tain ed |
Ne t |
Inte ts res |
||||
| Not es |
ital cap |
Re ser ves |
res erv e |
res erv e |
nin ear gs |
fit pro |
Tot al |
( 0) Not e 1 |
Tot al |
|
| Bala of 3 1 De ber 200 8 nce as cem |
162 ,245 |
57,3 29 |
(44 ) ,900 |
(17 ) ,884 |
1,06 2,44 5 |
(11 6) 6,12 |
1,10 3,10 9 |
419 ,990 |
1,52 3,09 9 |
|
| App iatio n of solid ated net fit fo r 20 08: ropr con pro Tra nsfe r to lega l res d re tain ed e arni erve s an ngs Divi den ds d istri bute d |
- - |
- - |
- - |
- - |
(11 6,12 6) (46 ,820 ) |
116 ,126 - |
- (46 ,820 ) |
- (16) |
- (46 ,836 ) |
|
| - | - | - | - | (162 ,946 ) |
116 ,126 |
(46 ,820 ) |
(16) | (46 ,836 ) |
||
| Cur nsla tion diff y tra renc eren ces Tra nsfe min ority inte r to rest s |
- - |
- - |
30,7 87 - |
- - |
- - |
- - |
30,7 87 - |
1,22 6 - |
32,0 13 - |
|
| Fair val f he dgin g in stru ts ue o men |
7 | - | - | - | (8,8 70) |
- | - | (8,8 70) |
(4,6 97) |
(13 ,567 ) |
| Def d ta x in x in fair fair valu e of hed ging inst ta ents erre rum |
- | - | - | 2,28 7 |
- | - | 2,28 7 |
1,10 0 |
3,38 7 |
|
| Cap ital incr eas e |
- | - | - | - | - | 102 | 102 | |||
| Con solid ated fit fo riod end ed 3 0 Ju ne 2 009 net pro r pe Oth ers |
- - |
- - |
- - |
- - |
- (403 ) |
(94 ,183 ) - |
(94 ,183 ) (403 ) |
(44 ,561 ) (354 ) |
(13 8,74 4) (75 7) |
|
| Bala of 3 0 Ju ne 2 009 nce as |
162 ,245 |
57,3 29 |
(14 ) ,113 |
(24 ) ,467 |
899 ,096 |
(94 ) ,183 |
985 ,907 |
372 ,790 |
1,35 8,69 7 |
|
| Bala of 3 1 De ber 200 9 nce as cem |
162 ,245 |
57,3 29 |
10,8 50 |
(24 ,519 ) |
899 ,614 |
(110 ,986 ) |
994 ,533 |
407 ,232 |
1,40 1,76 5 |
|
| App iatio n of solid ated net fit fo r 20 09: ropr con pro Tra nsfe lega l res d re tain ed e arni r to erve s an ngs Divi den ds d istri bute d |
- - |
- - |
- - |
- - |
(13 8,29 8) - |
138 ,298 (27 ,312 ) |
- (27 ,312 ) |
- (1,6 47) |
- (28 ,959 ) |
|
| Cur nsla tion diff |
- | - | - | - | (13 8,29 8) |
110 ,986 |
(27 ,312 ) |
(1,6 47) |
(28 ,959 ) |
|
| y tra renc eren ces Tra nsfe min ority inte r to rest s |
- - |
- - |
34,2 70 - |
- - |
- - |
- - |
34,2 70 - |
5,85 6 - |
40, 126 - |
|
| f he Fair val dgin g in stru ts ue o men |
7 | - | - | - | (1,5 95) |
- | - | (1,5 95) |
(4,9 74) |
(6,5 69) |
| Def d ta x in fair val f he dgin g in stru ts erre ue o men |
11 | - | - | - | 97 | - | - | 97 | 1,25 5 |
1,35 2 |
| Cap ital incr eas e Con solid ated fit fo riod end ed 3 0 Ju net ne 2 010 pro r pe Oth ers |
- - - |
- - - |
- - - |
- - - |
- (403 ) |
648 - |
- 648 (403 ) |
- (2,7 56) 2 |
- (2,1 08) (40 1) |
|
| Bala of 3 0 Ju ne 2 009 nce as |
162 ,245 |
57,3 29 |
45, 120 |
(26 ,017 ) |
760 ,913 |
648 | 1,00 0,23 8 |
404 ,968 |
1,40 5,20 6 |
The accompanying notes form an integral part of these consolidated statement of changes in equity for the half-year ended 30 June 2010.
(Translation of statement of cash flow originally issued in Portuguese - Note 15)
(Amounts stated in thousands of Euro)
| 2010 | 2009 | ||||
|---|---|---|---|---|---|
| OPERATING ACTIVITIES: | |||||
| Received from clients Paid to suppliers Paid to personnel |
191,719 (69,575) (32,765) |
178,645 (71,156) (29,476) |
|||
| Flows from operations | 89,379 | 78,013 | |||
| (Payments)/receipts of income tax Other (payments)/receipts relating to operating activities |
(8,750) 5,888 |
(5,133) 7,610 |
|||
| Flows from operating activities [1] | 86,517 | 80,490 | |||
| INVESTING ACTIVITIES: | |||||
| Receipts relating to: | |||||
| Investments Tangible fixed assets Interest income Dividends Other |
45,270 19,875 1,840 297 2,451 |
69,733 | 2,072 7,508 3,866 18 4,772 |
18,236 | |
| Payments relating to: Payments relating |
|||||
| Investments Tangible fixed assets Intangible fixed assets Other Variation in Loans granted |
- (59,090) (487) (140) |
(59,717) 993 |
(893) (100,584) (246) (2,205) |
(103,928) (1,145) |
|
| Flows from investing activities [2] | 11,009 | (86,837) | |||
| FINANCING ACTIVITIES: | |||||
| Receipts relating to: | |||||
| Bank loans obtained Other |
68,529 - |
68,529 | 50,345 - |
50,345 | |
| Payments relating to: | |||||
| Interest expenses Dividends Decrease of share capital - nominal value and discounts and premiums Bank loans obtained |
(36,115) (28,959) - (109,305) |
(46,584) (359) - (55,120) |
|||
| Other Variation in Loans obtained - others |
- | (174,379) (482) |
- | (102,063) 597 |
|
| Flow from financing activities [3] | (106,332) | (51,121) | |||
| Variation in cash and cash equivalents [4]=[1]+[2]+[3] | (8,806) | (57,468) | |||
| Effect of exchange differences | 2,255 | 284 | |||
| Effect of the acquisitions and sales of companies: Project Sierra 6 BV Alexa KG |
(11) (1) |
- - |
|||
| Cash and cash equivalents at the beginning of the year | 76,418 | 98,216 | |||
| Cash and cash equivalents at the end of the year | 69,855 | 42,016 |
The accompanying notes form an integral part of these consolidated statements of cash flows for the half-year ended 30 June 2010.
(Translation of notes originally issued in Portuguese – Note 15)
(Amounts stated in thousands of Euro - kEuro)
SONAE SIERRA, S.G.P.S., S.A. ("the Company" or "Sonae Sierra"), which has its head office in Lugar do Espido, Via Norte, Apartado 1197, 4471-909 Maia – Portugal, is the parent company of a group of companies ("the Group").
The Group's operations consist of investment, management and development of shopping centres.
The Group operates in Portugal, Brazil, Spain, Greece, Germany, Italy, Romania and Netherlands.
These financial statements are presented in Euro because that is the currency of the primary economic environment in which the group operates.
The accompanying consolidated financial statements have been prepared according to the International Financial Report Standards ("IFRS") and approved by the European Union, applicable to economic years beginning on 1 January 2010. These correspond to the International Financial Reporting Standards ("IFRS") issued by the International Accounting Standards Board ("IASB") and interpretations issued by the International Financial Reporting Interpretations Committee ("IFRIC") or by the previous Standing Interpretations Committee ("SIC") and approved by the European Union.
The accompanying consolidated financial statements have been prepared on a going concern basis and under the historical cost convention, except for investment properties and financial instruments which are stated at fair value, from the accounting records of the companies included in the consolidation maintained in accordance with generally accepted accounting principles in the countries of each company adjusted, in the consolidation process, to International Financial Reporting Standards ("IFRS"), as approved by the European Union.
The Board of Directors of the Company considers that the accompanying consolidated financial statements and their notes have, under IAS 34 – Interim Financial Reporting, an adequate presentation of the interim consolidated information. For additional information about the accounting policies of the Group and other information, the consolidated financial statements of the Company and their notes for the year 2009 should be consulted.
Until the date of approval of these consolidated financial statements, the European Union endorsed the following standards, interpretations, amendments and revisions with mandatory application to the economic year beginning on 1 January 2010:
| Effective date | |
|---|---|
| (financial years | |
| beginning on/after) | |
| IFRS 3/IAS 27 (Revised 2008) | 01-Jul-09 |
| IFRS 1 Revised - First Time Adoption of IFRS | 01-Jan-10 |
| IFRIC 12 - Service concession arrangements | 01-Jan-10 |
| IFRIC 15 – Agreements for the construction of Real Estate | 01-Jan-10 |
| IFRIC 16 – Hedges of a Net Investment in a Foreign Operation | 01-Jul-09 |
| Amendments to IFRIC 9 and IAS 39 - Embedded Derivatives | 01-Jul-09 |
| IFRIC 17 – Distribution of Non-cash Assets to Ow ners | 01-Jul-09 |
| IFRIC 18 – Transfer of assets from customers | 01-Jul-09 |
| Improvements to IFRS (2009) * | 01-Jan-10 |
| Amendments to IFRS 1 - Additional exemptions for First Time Adopters | 01-Jan-10 |
| Amendments to IFRS 2 - Group Cash-settled Share-based payments transactions | 01-Jan-10 |
(*) Improvements to IFRS (2009), includes the revision of 12 accounting standards/interpretations.
All the standards mentioned above were adopted by the Group for the first time in 2010 and they do not represent a significant impact in the consolidated financial statements.
Until the date of approval of these consolidated financial statements the following standards and interpretations applicable to future economic years were endorsed by the European Union:
| Effective date | |
|---|---|
| (financial years | |
| beginning on/after) | |
| IAS 24 Related Party Disclosures (Revised) | 01-Jan-11 |
| Amendment to IAS 32 Classification of Rights Issues | 01-Feb-10 |
| Amendment to IFRIC 14 - Prepayments of Minimum Funding Requirements | 01-Jan-11 |
These standards, although endorsed by the European Union, were not adopted by the Group during the first semester 2010, because at the time they were not mandatory. The Group does not consider important impacts in the consolidated financial statements.
The following standards and interpretations were issued by the IASB and they are not yet endorsed by the European Union:
| Effective date (financial years beginning on/after) |
|
|---|---|
| Amendments to IFRS 1 Limited Exemption from comparative IFRS 7 Disclosures for First Time Adopters | 01-Jul-10 |
| IFRS 9 - Financial Instruments Improvements to IFRS (2010) |
01-Jan-13 Several (on / after 01- Jul-10) |
From these standards and interpretations already issue by the IASB but not approved by the European Union, the Group does not anticipate important impacts in the accompanying consolidated financial statements.
The associated companies and other companies excluded from consolidation, their head offices, percentages of their share capital held by the Group and book value as of 30 June 2010 and 31 December 2009, are as follows:
| 30 June 2010 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Head | Net | Net profit | ||||||||
| Office | Assets | Liabilities | Equity | Profit | % own | Book value | held | |||
| Associated companies: | ||||||||||
| Campo Limpo Lda | S. Paulo (Brazil) | 52,504 | 11,264 | 41,240 | 2,833 | 10.00% | 4,124 | 283 | ||
| Pylea S.A. | Athens (Greece) | 201,742 | 132,192 | 69,550 | 1,875 | 19.95% | 13,875 | 374 | ||
| Sierra Portugal Real Estate ("SPF") (*) | Luxemburg | 357,137 | 262,823 | 94,314 | (6,273) | 42.00% | 39,615 | (2,635) | ||
| Goodw ill SPF | 11,991 | - | ||||||||
| Sonaegest - Soc. Gestora de Fundos de Investimento, S.A. | Maia | 1,311 | 157 | 1,154 | 223 | 20.00% | 231 | 45 | ||
| ALEXA Asset GmbH & Co, KG | Dusseldorf (Germany) | 358,664 | 224,842 | 133,822 | 32,671 | 4.50% | 6,022 | 1,470 | ||
| Goodw ill Alexa | 259 | - | ||||||||
| 76,117 | (463) | |||||||||
| Other participations: | ||||||||||
| Ercasa Cogeneración S.A. | Grancasa (Spain) | 5.00% | 48 | - | ||||||
| Car Parking of Grancasa | Grancasa (Spain) | 62.37% | 242 | - | ||||||
| 290 | - | |||||||||
| 76,407 | (463) |
| 31 December 2009 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Head | Net | Net profit | ||||||||
| Office | Assets | Liabilities | Equity | Profit | % own | held | ||||
| S. Paulo (Brazil) | 43,759 | 9,507 | 34,252 | 5,000 | 10.00% | 3,425 | 500 | |||
| Athens (Greece) | 205,805 | 134,877 | 70,928 | 10,545 | 19.95% | 14,150 | 2,103 | |||
| Luxemburg | 374,141 | 261,629 | 112,512 | (27,856) | 42% | 47,259 | (11,700) | |||
| 11,991 | (833) | |||||||||
| Maia | 2,179 | 117 | 2,062 | 263 | 20% | 412 | 53 | |||
| 77,237 | (9,877) | |||||||||
| Grancasa (Spain) | 5% | 48 | - | |||||||
| Grancasa (Spain) | 62% | 242 | - | |||||||
| 290 | - | |||||||||
| 77,527 | (9,877) | |||||||||
| Book value |
| (*) Amounts related to the consolidated accounts of "SPF". This company ow ns the follow ing investments: | |||||||
|---|---|---|---|---|---|---|---|
| % own | |||||||
| 8ª Avenida Centro Comercial, SA. | 100% | ||||||
| Arrábidashopping- Centro Comercial, S.A. | 50% | ||||||
| Gaiashopping I- Centro Comercial, S.A. | 50% | ||||||
| Gaiashopping II- Centro Comercial, S.A. | 50% | ||||||
| Loureshopping- Centro Comercial, S.A. | 50% | ||||||
| Oeste Retail Park - Gestão Galerias Comerciais, SA | 50% | ||||||
| Rio Sul- Centro Comercial, S.A. | 50% | ||||||
| Serra Shopping- Centro Comercial, S.A. | 50% | ||||||
| Sol Retail Park - Gestão Galerias Comerciais, SA | 50% | ||||||
The associated companies were included in the consolidation by the equity method.
| 30.06.10 | 30.06.09 | |
|---|---|---|
| Opening balance | 77,237 | 90,771 |
| Alexa KG - entry effect on associated companies (Note 4) | ||
| - Equity held | 5,225 | - |
| - Goodw ill (Note 6) | 259 | - |
| Capital decrease | (4,620) | (2,095) |
| Effect of the application of the equity method: | ||
| Hedging reserve | (947) | (933) |
| Translation reserve | 486 | 420 |
| Net profit | (463) | (6,040) |
| Dividends | (1,060) | (18) |
| 76,117 | 82,105 |
During the years ended 30 June 2010 and 2009, the movement occurred in associated companies was as follows:
The main acquisitions and sales of companies occurred during the first half of 2010 were as follows:
In February 2010 the joint controlled entity ALEXA Shopping Centre GmbH ("Alexa Shoping"), sold 91% of the financial position in the company ALEXA Asset GmbH & Co, KG ("Alexa KG") (owner of the shopping centre "Alexa"), for the amount of kEuro 105,698 ( kEuro 52.849 to the Group,as Alexa Shopping is a joint controlled entity). Due to the loss of the joint control of Alexa KG, this subsidiary (with reference to 1 January 2010) no longer integrates the consolidated financial statements by the proportional method and is now measured by the equity method, since there is significant influence on it.
In March 2010, Sierra Developments Holdings, BV (100% owned by the Group) sold its 100% of the financial position in the subsidiary Project Sierra 8 B.V. to Sierra Sierra European Retail Real Estate Assets Holdings, BV ("Sierra BV"), (held by the Group at 50.1%) by kEuro 18. Considering that Sierra BV is held by the Group in 50.1%, only 49.9% of the total gain in this sale was recorded by the Group (kEuro 12). Project Sierra 8 B.V. continues to be integrated in the consolidated financial statements by the full consolidation method.
In April 2010, Sierra Investments Holdings, BV (100% owned by the Group) sold 50% of the financial position in the company Project Sierra 6 BV, for the amount of kEuro 1, with a gain on sale of kEuro 1. After the sale Project 6 B.V. was consolidated in the financial statements by the proportional method.
The main acquisitions and sales of companies occurred during the first half of 2009 were as follows:
During the first half of 2009 no significant acquisitions or sales occurred. The most relevant operation was the exchange of shares involving Parque Principado, S.L., 50% owned by Shopping Centre Principado B.V. as at 31 December 2008. In April 2009 the company Shopping Centre Principado BV (50% held by the Group) acquired 50% of Harvey Dos Iberica, S.L. ("Harvey") in exchange for the shares held on Vuelta Omega, S.L. ("Omega"), in the amount of kEuro 5,700. The Shopping Centre Principado BV sold to Vuelta, also during the half year ended in 30 June 2009, the 50% held on Parque Principado S.L., and Harvey acquired the remainder 50% of share capital of Parque Principado. After these operations the company Parque Principado S.L. is still held on 50% by Shopping Centre Principado BV and a loss of kEuro 5 was generated.
The effect of the sales occurred during the first half of 2010 was as follows:
| 2010 | ||
|---|---|---|
| Alienações | ||
| Alexa KG | ||
| Cash and cash equivalents Investment properties (Note 5) Other non current assets Trade receivables Accounts payable and other liabilities - non-current Accounts payable and other liabilities - current Identifiable assets and liabilities at sales date Goodw ill of the subsidiary |
(I) | 1 158,056 39 611 (100,000) (651) 58,056 2,881 |
| 60,937 | ||
| Transfer to associates (9%) (Note 3): - proporcional equity - proporcional Goodw ill (Note 6) |
(5,225) (259) |
|
| Transaction Result: - Profit/ (loss) on sale - Write-off of Goodw ill (Note 6) |
- (2,622) |
|
| Sale amount | (II) | 52,831 |
| Amount ro be received | (III) | (7,620) |
| Net cash flow | (II-I+III) | 45,210 |
The movement in investment properties during the years ended 30 June 2010 and 2009 was as follows:
| 30 June 2010 | ||||||
|---|---|---|---|---|---|---|
| Investment properties | ||||||
| in progress | ||||||
| in | ||||||
| operation | "Fit Out" | at cost at fair value Advances | Total | |||
| Opening balance | 3,349,582 | 4,544 | 169,440 | 68,529 | 1,725 | 3,593,820 |
| Increases | 6,662 | - | 12,479 | 43,499 | - | 62,640 |
| Impairments and write-off | - | - | (2,868) | - | - | (2,868) |
| Receivables | - | - | (19,150) | - | - | (19,150) |
| Fit-out receivables | - | (398) | - | - | - | (398) |
| Transfers | - | - | - | 122 | - | 122 |
| Increases by transfer from investment properties in progress: | ||||||
| Production cost | 82,987 | 1,871 | (5,534) | (79,324) | - | - |
| Adjustment to fair value | 5,194 | - | - | 1,825 | - | 7,019 |
| Variation in fair value of the investment properties between | ||||||
| years | ||||||
| Gains | 26,405 | 160 | - | - | - | 26,565 |
| Losses | (40,381) | (1,125) | - | - | - | (41,506) |
| Sales of companies (Note 4) | (158,056) | - | - | - | - | (158,056) |
| Currency translation differences | 50,362 | - | (50) | 1,159 | - | 51,471 |
| Closing balance | 3,322,755 | 5,052 | 154,317 | 35,810 | 1,725 | 3,519,659 |
The amount of kEuro 19,150 refers to the value of the land for the project Alfaz del Pi, which was reacquired by the former owner under the contract to purchase the land, because of not having on time the building permit for the project.
The increase in properties in operation during the first half of 2010 results from the opening to the public of LeiriaShopping at the end of the month of March.
| 30 June 2009 | ||||||
|---|---|---|---|---|---|---|
| Investment properties | ||||||
| in | in progress | in progress | ||||
| operation | "Fit Out" | at cost | at fair value Advances | Total | ||
| Opening balance | 3,360,369 | 7,531 | 176,268 | 147,178 | 7,593 | 3,698,939 |
| Increases | 5,159 | 100 | 12,768 | 59,196 | 3,603 | 80,826 |
| Impairments and write-off | - | - | (4,064) | - | - | (4,064) |
| Fit-out receivables | - | (422) | - | - | - | (422) |
| Transfers | - | - | 6,203 | (304) | - | 5,899 |
| Increases by transfer from investment properties in progress: | ||||||
| Production cost | 71,219 | - | - | (71,219) | - | - |
| Adjustment to fair value | (1,162) | - | - | 6,230 | - | 5,068 |
| Variation in fair value of the investment properties between | ||||||
| years | ||||||
| Gains | 4,277 | 122 | - | - | - | 4,399 |
| Losses | (209,958) | (357) | - | - | - | (210,315) |
| Currency translation differences | 36,859 | - | (50) | 4,026 | 222 | 41,057 |
| Closing balance | 3,266,763 | 6,974 | 191,125 | 145,107 | 11,418 | 3,621,387 |
| 30.06.10 | 31.12.09 | 30.06.09 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| % de | 10 anos | "Exit | % de | 10 anos | "Exit | % de | 10 anos | "Exit | ||||
| "discount | "discount | "discount | ||||||||||
| consolidação | rate" | Yield" | Montante consolidação | rate" | Yield" | Montante | consolidação | rate" | Yield" | Montante | ||
| Portugal: AlgarveShopping (1) |
100% | 8.75% | 6.50% | 130,610 | 100% | 8.60% | 6.35% | 133,759 | 100% | 8.30% | 6.05% | 141,485 |
| ArrábidaShopping | 50% | 9.25% | 7.00% | 79,580 | 50% | 9.05% | 6.80% | 82,624 | 50% | 8.70% | 6.45% | 87,910 |
| CascaiShopping | 50% | 8.70% | 6.45% | 157,197 | 50% | 8.50% | 6.25% | 160,225 | 50% | 8.10% | 5.85% | 168,547 |
| Centro Colombo | 50% | 8.50% | 6.25% | 356,998 | 50% | 8.35% | 6.10% | 364,332 | 50% | 8.05% | 5.80% | 378,939 |
| Centro Vasco da Gama | 50% | 8.40% | 6.15% | 147,416 | 50% | 8.25% | 6.00% | 148,705 | 50% | 7.95% | 5.70% | 155,681 |
| CoimbraShopping | 100% | 10.85% | 8.60% | 21,302 | 100% | 10.55% | 8.30% | 22,571 | 100% | 10.00% | 7.75% | 23,674 |
| Estação Viana | 100% | 9.70% | 7.45% | 69,913 | 100% | 9.50% | 7.25% | 72,684 | 100% | 9.20% | 6.95% | 76,959 |
| GaiaShopping | 50% | 9.25% | 7.00% | 74,189 | 50% | 9.05% | 6.80% | 75,268 | 50% | 8.70% | 6.45% | 80,062 |
| GuimarãeShopping | 100% | 9.60% | 7.35% | 54,838 | 100% | 9.40% | 7.15% | 56,569 | 100% | 9.15% | 6.90% | 46,291 |
| LeiriaShopping | 100% | 9.00% | 6.75% | 90,412 | - | - | - | - | - | - | - | - |
| MadeiraShopping | 50% | 10.00% | 7.75% | 36,931 | 50% | 9.80% | 7.55% | 36,159 | 50% | 9.55% | 7.30% | 36,644 |
| MaiaShopping | 100% | 10.20% | 7.95% | 48,395 | 100% | 10.00% | 7.75% | 48,201 | 100% | 9.65% | 7.40% | 52,166 |
| NorteShopping | 50% | 8.45% | 6.20% | 185,578 | 50% | 8.30% | 6.05% | 188,051 | 50% | 8.00% | 5.75% | 193,471 |
| Parque Atlântico | 50% | 10.10% | 7.85% | 31,040 | 50% | 9.90% | 7.65% | 32,024 | 50% | 9.60% | 7.35% | 33,671 |
| Torre Colombo Ocidente | 25% | 9.45% | 7.20% | 2,236 | 25% | 9.50% | 7.25% | 1,685 | 25% | 10.10% | 7.85% | 1,513 |
| Torre Colombo Oriente | - | - | - | - | - | - | - | - | 25% | 9.40% | 7.15% | 14,254 |
| ViaCatarina | 50% | 9.95% | 7.70% | 26,625 | 50% | 9.75% | 7.50% | 28,258 | 50% | 9.40% | 7.15% | 29,774 |
| 1,513,260 | 1,451,115 | 1,521,041 | ||||||||||
| Brazil: Parque D. Pedro |
50% | 12.75% | 8.25% | 194,989 | 50% | 12.75% | 8.25% | 165,733 | 50% | 12.75% | 8.25% | 128,440 |
| Pátio Boavista | 50% | 14.00% | 9.50% | 15,303 | 50% | 14.00% | 9.50% | 13,118 | 50% | 14.25% | 9.75% | 10,634 |
| Manauara Shopping | 50% | 13.00% | 8.50% | 84,685 | 50% | 13.00% | 8.50% | 73,210 | 50% | 13.50% | 9.00% | 61,375 |
| Shopping Metrópole | 50% | 13.00% | 8.50% | 54,520 | 50% | 13.00% | 8.50% | 47,013 | 50% | 13.00% | 8.50% | 32,359 |
| Shopping Penha (73,18%) | 50% | 13.50% | 9.00% | 29,800 | 50% | 13.50% | 9.00% | 25,689 | 50% | 13.75% | 9.25% | 19,246 |
| Shopping Plaza Sul (30%) | 50% | 12.75% | 8.25% | 19,611 | 50% | 12.75% | 8.25% | 16,598 | 50% | 13.00% | 8.50% | 13,901 |
| Sierra Enplanta | 50% | - | - | 23,342 | 50% | - | - | 19,195 | 50% | - | - | 14,317 |
| 422,250 | 360,556 | 280,272 | ||||||||||
| Spain: | ||||||||||||
| Avenida M40 | 100% | - | - | - | - | - | - | - | 100% | 13.30% | 10.80% | 22,348 |
| Dos Mares | 100% | 9.55% | 7.05% | 49,252 | 100% | 9.55% | 7.05% | 48,763 | 100% | 9.45% | 6.95% | 48,250 |
| El Rosal (1) | 100% | 10.20% | 7.70% | 90,174 | 100% | 10.40% | 7.90% | 89,866 | 100% | 9.95% | 7.45% | 95,432 |
| Grancasa | 50% | 8.95% | 6.45% | 78,042 | 50% | 8.90% | 6.40% | 79,566 | 50% | 8.75% | 6.25% | 82,251 |
| Max Center | 50% | 9.20% | 6.70% | 73,012 | 50% | 9.25% | 6.75% | 72,263 | 50% | 8.95% | 6.45% | 72,181 |
| La Farga | 50% | 11.50% | 9.00% | 22,277 | 50% | 11.40% | 8.90% | 21,983 | 50% | 11.05% | 8.55% | 22,954 |
| Luz del Tajo | 100% | 9.05% | 6.55% | 92,844 | 100% | 9.10% | 6.60% | 92,436 | 100% | 9.15% | 6.65% | 92,240 |
| Plaza Éboli (1) | 100% | 10.85% | 8.35% | 35,522 | 100% | 11.10% | 8.60% | 35,332 | 100% | 10.35% | 7.85% | 39,373 |
| Plaza Mayor | 100% | 11.50% | 9.00% | 55,475 | 100% | 11.55% | 9.05% | 53,210 | 100% | 11.25% | 8.75% | 53,477 |
| Plaza Mayor Shopping | 100% | 9.15% | 6.65% | 65,995 | 100% | 9.25% | 6.75% | 64,088 | 100% | 9.15% | 6.65% | 62,979 |
| Parque Principado | 50% | 9.00% | 6.50% | 79,879 | 50% | 9.25% | 6.75% | 77,696 | 50% | 9.20% | 6.70% | 78,049 |
| Valle Real | 50% | 9.15% | 6.65% | 45,146 | 50% | 9.10% | 6.60% | 45,819 | 50% | 9.15% | 6.65% | 44,174 |
| Zubiarte | 50% | 11.15% | 8.65% | 21,525 709,143 |
50% | 11.20% | 8.70% | 21,486 702,508 |
50% | 10.80% | 8.30% | 22,627 736,335 |
| Italy: | ||||||||||||
| Airone | 100% | 10.00% | 7.80% | 15,464 | 100% | 9.00% | 7.70% | 15,229 | 100% | 8.70% | 7.70% | 16,191 |
| Valecenter/Warner Village | 100% | 9.10% | 6.90% | 135,583 | 100% | 8.00% | 6.90% | 133,862 | 100% | 8.00% | 6.90% | 139,476 |
| Freccia Rossa | 50% | 8.25% | 6.05% | 68,766 | 50% | 8.10% | 6.00% | 68,423 | 50% | 8.10% | 6.00% | 70,650 |
| Gli Orsi (1) | 100% | 9.30% | 7.10% | 82,319 | 100% | 9.50% | 7.00% | 82,107 | 100% | 9.00% | 7.00% | 99,473 |
| 302,132 | 299,621 | 325,790 | ||||||||||
| Germany: | ||||||||||||
| Alexa | - | - | - | - | 50% | 6.50% | 6.00% | 158,056 | 50% | 6.50% | 6.00% | 171,389 |
| Loop 5 | 50% | 6.75% | 6.25% | 154,787 | 50% | 6.75% | 6.25% | 151,784 | - | - | - | - |
| Münster Arkaden | 100% | 6.75% | 6.00% | 160,333 315,120 |
100% | 6.50% | 6.00% | 159,011 468,851 |
100% | 6.50% | 6.00% | 158,695 330,084 |
| Romania: | ||||||||||||
| River Plaza Mall | 100% | 10.75% | 9.00% | 29,688 | 100% | 9.75% | 8.00% | 29,961 | 100% | 9.75% | 8.00% | 31,604 |
| 29,688 | 29,961 | 31,604 | ||||||||||
| Greece: | ||||||||||||
| Pantheon Plaza | 50% | 10.25% | 7.00% | 31,162 | 50% | 10.75% | 7.00% | 36,970 | 50% | 10.75% | 7.00% | 41,637 |
| 31,162 | 36,970 | 41,637 | ||||||||||
| 3,322,755 | 3,349,582 | 3,266,763 | ||||||||||
At 30 June 2010, 31 December 2009 and 30 June 2009 investment properties in operation corresponded to the fair value of the Group's proportion of the following shopping centres:
(1) In the consolidated financial accounts as of 30 June 2010 the valuations consider for these assets are related to March 2010 due to the fact that these assest are under a sale process.
The fair value of each investment property was determined by means of a valuation as of the financial position date made by an independent specialised entity (Cushman & Wakefield).
The valuation of these investment properties was made in accordance with the Practice Statements of the RICS Appraisal and Valuation Manual published by The Royal Institution of Chartered Surveyors ("Red Book"), located in England.
The methodology used to compute the market value of the investment properties consists in preparing 10 years projections of income and expenses of each shopping centre added to the residual value, corresponding to a projected net income of year 11 and a return market rate ("Exit yield" or "cap rate"). These projections are then discounted to the valuation date using a discount market rate. Projections are intended to reflect the actual best estimate of the valuer regarding future revenues and costs of each shopping. Both the return rate and discount rate are defined in accordance to the local real estate and institutional market conditions, being the reasonability of the market value obtained in accordance to the methodology above referred, tested also in terms of initial return, and obtained with the estimated net income for the 1st year of projections.
In the valuation of investment properties some assumptions, that in accordance with the Red Book are considered to be special, were in addition considered, namely in the case of recently inaugurated shopping centres, in which the possible costs still to be incurred were not considered, as the accompanying financial statements already include a provision for them.
The open market value of the investment properties under development as at the reporting date is calculated by subtracting from the open market value at opening, calculated using the methodology described above, the investment necessary to finish the project and weighted by a risk factor defined by the valuer.
According to the valuer whenever uncertainty could have a material effect on the opinion of fair value, the valuation needs to draw attention to this, indicating the cause of the uncertainty and the degree to which this is reflected in the valuation reported.
In the last quarter of the year 2009, the Euro zone as a whole slipped back to zero growth; in 2010, however, data and sentiment indicators suggest that growth has restarted for the region overall, and almost all major European economies are set to see positive growth by the end of the year.
The valuer considers that although some recent transactions could be considered distressed, it is inappropriate to conclude all recent market activity represents forced transactions. An imbalance between supply and demand (for example, fewer buyers than sellers) is not always a determinant of a forced transaction. A seller might be under financial pressure to sell, but it is still available to sell at a market price if there is more than one potential buyer in the market and a reasonable amount of time is available for marketing. Similarly, transactions initiated during bankruptcy should not automatically be assumed to be forced.
It has been held that valuers may properly conclude within a range of values. This range is likely to be greater in an illiquid market where inherent uncertainty exists and a greater degree of judgment must therefore be applied. The valuers strongly recommend that the company keep the valuation of the subject properties under review. The company should also anticipate a longer marketing period than would previously have been expected in the event that any property is offered for sale.
As of 30 June 2010, 31 December 2009 and 30 June 2009 the recoverable amount of the fit out contracts existing in each investment property was as follows:
| 30.06.10 | 31.12.09 | 30.06.09 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| % of | 10 yr | % of | 10 yr | % of | 10 yr | |||||||
| discount | discount | discount | ||||||||||
| consolidation | rate | Yield | Amount consolidation | rate | Yield | Amount consolidation | rate | Yield | Amount | |||
| Portugal: | ||||||||||||
| AlgarveShopping (1) | 100% | 8.75% | 6.50% | 109 | 100% | 8.60% | 6.35% | 158 | 100% | 8.30% | 6.05% | 209 |
| Estação Viana | 100% | 9.70% | 7.45% | 936 | 100% | 9.50% | 7.25% | 978 | 100% | 9.20% | 6.95% | 1,026 |
| Centro Vasco da Gama | - | - | - | - | 50% | 8.25% | 6.00% | 108 | 50% | 7.95% | 5.70% | 271 |
| CoimbraShopping | 100% | 10.85% | 8.60% | 29 | 100% | 10.55% | 8.30% | 32 | 100% | 10.00% | 7.75% | 36 |
| GaiaShopping | - | - | - | - | - | - | - | - | 50% | 8.70% | 6.45% | 22 |
| LeiriaShopping | 100% | 9.00% | 6.75% | 1,284 | - | - | - | - | - | - | - | - |
| MadeiraShopping | 50% | 10.00% | 7.75% | 33 | 50% | 9.80% | 7.55% | 61 | 50% | 9.55% | 7.30% | 87 |
| NorteShopping | 50% | 8.45% | 6.20% | 412 | 50% | 8.30% | 6.05% | 431 | 50% | 8.00% | 5.75% | 447 |
| Parque Atlântico | 50% | 10.10% | 7.85% | 425 | 50% | 9.90% | 7.65% | 442 | 50% | 9.60% | 7.35% | 472 |
| 3,228 | 2,210 | 2,570 | ||||||||||
| Spain: | ||||||||||||
| Avenida M40 | - | - | - | - | - | - | - | - | 100% | 13.30% | 10.80% | 744 |
| Dos Mares | 100% | 9.55% | 7.05% | 2 | 100% | 9.55% | 7.05% | 15 | 100% | 9.45% | 6.95% | 27 |
| El Rosal (1) | - | - | - | - | 100% | 10.40% | 7.90% | 517 | 100% | 9.95% | 7.45% | 531 |
| Plaza Mayor | 100% | 11.50% | 9.00% | 1,743 | 100% | 11.55% | 9.05% | 1,713 | 100% | 11.25% | 8.75% | 1,790 |
| 1,745 | 2,245 | 3,092 | ||||||||||
| Italy: | ||||||||||||
| Freccia Rossa | - | - | - | - | - | - | - | - | 50% | 8.10% | 6.00% | 1,215 |
| Greece: | ||||||||||||
| Pantheon Plaza | 50% | 10.25% | 7.00% | 79 | 50% | 10.75% | 7.00% | 89 | 50% | 10.25% | 7.00% | 97 |
| 5,052 | 4,544 | 6,974 | ||||||||||
(1) In the consolidated financial accounts as of 30 June 2010 the valuations consider for these assets are related to March 2010 due to the fact that these assest are under a sale process.
The fair value of the fit out contracts was determined by means of a valuation as of the financial position date made by an independent specialised entity (Cushman & Wakefield). The methodology used to compute the fair value of the fit out contracts consisted in determining the discounted estimated cash flows of each one of the fit out contracts, using a discounted marked rate, similar to the one used in determining the fair value of the investment property to which each fit out contract relates.
At 30 June 2010 and 31 December 2009 the following investment properties had been given in guarantee of bank loans:
Coimbrashopping Norteshopping
Estação Viana Plaza Éboli
Freccia Rossa Plaza Mayor
Guimarãeshopping Valecenter
LeiriaShopping Viacatarina
Airone Loop 5
La Farga Valle Real
Zubiarte
At 30 June 2010 and 31 December 2009 there were no material contractual obligations to purchase, construct or develop investment properties or for repairs or maintenance, other than those referred to above.
Investment properties in progress at 30 June 2010, 31 December 2009 and 30 June 2009 are made up as follows:
| 30.06.10 | 31.12.09 | 30.06.09 | |
|---|---|---|---|
| Investment property at cost: | |||
| Portugal: | |||
| Alverca | 6,134 | 6,132 | 6,112 |
| Centro Bordalo | 3,398 | 3,370 | 3,356 |
| Parque de Famalicão | 1,255 | 1,255 | 1,255 |
| Setubal Retail Park | - | - | 868 |
| Torre Ocidente | 3,410 | 1,040 | 384 |
| GuimarãeShopping - expansion | - | - | 7,558 |
| Germany: | |||
| Alexa Tow er | 11,000 | 11,000 | 11,565 |
| Garbsen | 1,785 | 1,734 | 1,520 |
| Others | 14 | - | - |
| Brazil: | |||
| Uberlândia Shopping | - | 4,588 | 4,038 |
| Boulevard Londrina Shopping | 3,445 | 2,698 | 2,156 |
| Goiânia Shopping | 10,224 | 7,541 | 6,421 |
| Parque D. Pedro (expansion) | 1,705 | - | - |
| - | - | 3,635 | |
| Others | 87 | 46 | 191 |
| Spain: | |||
| Pulianas Shopping | 206 | 206 | 10,971 |
| Dos Mares - expansion | 2,810 | 2,810 | 2,810 |
| Alfaz del Pi | - | 19,150 | 19,150 |
| Los Barrios | - | - | 6,300 |
| Others | 123 | 76 | 21 |
| Greece: | |||
| Aegean Park | 9,867 | 9,850 | 9,837 |
| Pantheon Plaza | 1,778 | 1,778 | 1,777 |
| Galatsi Shopping | 12,580 | 11,543 | 10,752 |
| Ioannina | 32,063 | 27,063 | 26,954 |
| Italy: | |||
| Le Terrazze (Hipermercado) | 5,577 | 6,522 | 10,821 |
| Caldogno | 9,894 | 9,876 | 9,824 |
| Pavia | - | - | 3,000 |
| Others | 522 | 515 | 14 |
| Romania: | |||
| Craiova Shopping | 34,401 | 35,232 | 27,227 |
| Ploiesti Shopping | 14,323 | 14,831 | 14,026 |
| 166,601 | 178,856 | 202,543 | |
| Impairment for assets at risk | (10,559) | (7,691) | (10,475) |
| 156,042 | 171,165 | 192,068 | |
| Investment property at fair value: | |||
| Portugal: | |||
| LeiriaShopping | - | 49,195 | 22,524 |
| Brazil: | |||
| Uberlândia Shopping | 12,655 | - | - |
| Germany: | |||
| Loop 5 | - | - | 122,583 |
| Italy: | |||
| Le Terrazze | 23,155 | 19,334 | - |
| 35,810 | 68,529 | 145,107 | |
| 191,852 | 239,694 | 337,175 | |
The amounts of kEuro 10,559, kEuro 7,691 and kEuro 10,475 in 30 June 2010, 31 December 2009 and 30 June 2009, respectively, recorded under caption "Impairment for Assets at Risk" are related to the provision made to anticipate losses due to the non development of some of the actual projects, because of the uncertainty of markets.
The Aegean Park investment property in progress corresponds, at the moment, to the value of a site in Athens, Greece. In accordance with the information received, the local Municipal Authorities intention is to classify part of the site as green area, and the Management is being involved in negotiations with the local Municipal Authorities with the objective of determining which will be the final use of that site. The Board of Directors still believes that there will be no losses in the realization value of the site, therefore no impairment losses have been recognized.
The project Galatsi, with a land for which an operating lease contract was made for 40 years (with possibility of extension for another 6 years), has now been suspended due to awaiting the corresponding construction permit. For this reason, it was verbally agreed with the lessor of the land to suspend the payment of monthly rents, having the Group issued to the lessor a bank guarantee of kEuro 13,330 valid until 9 September 2010, as a guarantee of payment of the suspended rents, which in 30 June 2010 amounted to kEuro 5,282. No losses related to this project are estimated by the Group.
Investment properties in progress include borrowing expenses incurred during the construction period. As of 30 June 2010 and 31 December 2009, total borrowing expenses capitalised amounted to kEuro 296 and kEuro 4,446, respectively.
The movement in goodwill during the years ended 30 June 2010 and 31 December 2009 was as follows:
| 30.06.10 | 31.12.09 | |
|---|---|---|
| (6 months) | (12 months) | |
| Assets: | ||
| Opening balance | 73,626 | 70,906 |
| Increases | - | 2,720 |
| Sales (Note 4) | (2,622) | - |
| Transfer to associated companies (Notes 3 and 4) | (259) | - |
| Closing balance | 70,745 | 73,626 |
| Accumulated depreciation and | ||
| impairment losses: | ||
| Opening balance | 24,339 | 21,015 |
| Impairments for the year | - | 3,324 |
| Closing balance | 24,339 | 24,339 |
| Net assets | 46,406 | 49,287 |
During the year 2010, due to the sale of 91% of shares in AlexaShopping, the Group proceeded with the reversal of 91% of goodwill previously recognised in the amount of kEuro 2,622 under the caption "Investment Income" (Note 4) in the statement of profit and loss and transferred the remaining amount of kEuro 259 (which corresponds to the percentage of shares that the Group has retained) to the caption "Share of results of associated companies (Notes 3 and 4).
| 30.06.10 | 31.12.09 | |||||
|---|---|---|---|---|---|---|
| Year of | Depreciation and impairment |
Accumulated depreciation |
||||
| of aquisition |
Amount | year | losses of the and impairment losses |
Book value |
Book value |
|
| Iberian Assets, S.A: | ||||||
| Grancasa | 2002 | 2,674 | - | (1,203) | 1,471 | 1,471 |
| Max Center | 2002 | 8,287 | - | (3,729) | 4,558 | 4,558 |
| Valle Real | 2002 | (1,014) | - | 456 | (558) | (558) |
| Valle Real | 2003 | 1,667 | - | (667) | 1,000 | 1,000 |
| 11,614 | - | (5,143) | 6,471 | 6,471 | ||
| La Farga | 2002 | 132 | - | (59) | 73 | 73 |
| 2005 | 406 | - | (159) | 247 | 247 | |
| 2009 | - | - | (58) | (58) | (58) | |
| 538 | - | (276) | 262 | 262 | ||
| Alexa | 2004 | 10,877 | - | - | 10,877 | 10,877 |
| 2005 | (7,996) | - | - | (7,996) | (7,996) | |
| 2010 | - | (2,881) | - | (2,881) | - | |
| 2,881 | (2,881) | - | - | 2,881 | ||
| Parque Principado | 2004 | 997 | - | - | 997 | 997 |
| Avenida M40 | 2005 | 1,181 | - | (1,181) | - | - |
| Plaza Eboli | 2005 | 3,356 | - | (2,933) | 423 | 423 |
| Luz del Tajo | 2005 | 3,655 | - | (736) | 2,919 | 2,919 |
| Dos Mares | 2005 | 1,298 | - | - | 1,298 | 1,298 |
| Valecenter | 2005 | 29,355 | - | (1,015) | 28,340 | 28,340 |
| River Plaza Mall | 2007 | 1,334 | - | - | 1,334 | 1,334 |
| Craiova | 2007 | 5,140 | - | (5,140) | - | - |
| Pantheon Plaza | 2007 | 1,957 | - | (1,957) | - | - |
| Ploiesti | 2008 | 3,435 | - | (3,435) | - | - |
| Gli Orsi | 2008 | 4,165 | - | (2,523) | 1,642 | 1,642 |
| Le Terrazze | 2009 | 2,720 | - | - | 2,720 | 2,720 |
| 73,626 | (2,881) | (24,339) | 46,406 | 49,287 |
The impairment tests made to the goodwill are based on the "Net Asset Value" ("NAV") at the statement of financial position date of the participations held.
| 30.06.10 | 31.12.09 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Used amount | Used amount | |||||||||
| Financing | Medium and | Medium and | Reimbursement | |||||||
| Bond Loans: | Entity | Limit | Short term | long term | Limit | Short term | long term | Due date | plan | |
| Sonae Sierra SGPS | Caixa BI | - | 75,000 | - | 75,000 | 75,000 | - | 75,000 | Jul/2013 | Final |
| Bank Loans: | ||||||||||
| 3shoppings - Holding, SGPS, S.A | Eurohypo | (b), (f), (g) | 57,711 | 1,621 | 56,090 | 57,711 | 1,621 | 56,090 | Jul/2019 | Annual |
| 3shoppings - Holding, SGPS, S.A | Eurohypo | (b), (c) | 11,900 | - | 7,827 | 11,900 | 956 | 5,873 | Jul/2014 | Annual |
| Airone Shopping Centre, SA | Eurohypo | (b), (c), (f), (g) | 8,000 | - | 8,000 | 8,000 | - | 8,000 | M ay/2012 | Final |
| ALEXA Shopping Centre GmbH | Eurohypo | (a), (b), (c), (f), (g), (h) | - | - | - | 99,980 | - | 99,980 | - | - |
| European Property | (b), (c), (f), (g) | 11,691 | 11,691 | - | 12,512 | 12,512 | - | M ay/2011 | Quarterly | |
| Algarveshopping- C.C., S.A. | Capital 3 p.l.c. | |||||||||
| European Property | (b), (c) | 44,816 | 44,816 | - | 45,033 | 45,033 | - | M ay/2011 | Quarterly | |
| Sierra B.V. | Capital 3 p.l.c. | |||||||||
| ARP Alverca Retail Park | CGD | (b), (i) | 10,500 | - | 3,999 | 3,999 | - | 3,999 | Aug/2013 | Final |
| Arrábidashopping - C.C., S.A. Arrábidashopping - C.C., S.A. |
Eurohypo Eurohypo |
(a), (b), (c) (f), (g) (a), (b), (f), (g) |
15,723 9,023 |
1,304 388 |
14,419 8,635 |
16,370 9,023 |
1,295 388 |
15,075 8,635 |
M ar/2017 M ar/2017 |
Quarterly Annual |
| Arrábidashopping - C.C., S.A. | Eurohypo | (a), (b), (c), (f), (g) | 11,760 | 510 | 11,250 | 12,000 | 480 | 11,520 | M ar/2017 | Quarterly |
| Cascaishopping - C.C., S.A. | Eurohypo | (a), (b), (f), (g) | 52,828 | 1,843 | 50,985 | 54,671 | 1,843 | 52,828 | M ay/2027 | Annual |
| Cascaishopping - C.C., S.A. | Eurohypo | (a), (b), (c), (f), (g) | 26,000 | - | 26,000 | 26,000 | - | 26,000 | Jan/2016 | Final |
| Centro Colombo - C.C., S.A. | Eurohypo | (a), (b), (f), (h) | - | 112,250 | - | 112,250 | ||||
| Centro Colombo - C.C., S.A. | Eurohypo, ING | (a), (b), (c), (f), (h) | 112,750 | - | 500 | 112,750 | - | 500 | M ay/2017 | Final |
| Shopping C. Colombo, BV | Eurohypo, ING | (a), (b), (c) | 49,500 | - | 49,500 | 49,500 | - | 49,500 | M ay/2017 | Final |
| Centro Vasco da Gama, S.A. | ING | (a), (b), (c), (f), (h) | 55,250 | 1,950 | 53,300 | 56,225 | 1,950 | 54,275 | Aug/2016 | Quarterly |
| Dos M ares - Shop. Centre S.A. | Aareal Bank | (b), (f), (g) | 18,275 | 900 | 17,375 | 18,725 | 900 | 17,825 | Sep/2012 | Quarterly |
| El Rosal Shopping, SA | Eurohypo | (b), (f), (g) | 73,247 | 4,461 | 68,786 | 75,323 | 4,254 | 71,069 | Jul/2017 | Quarterly |
| Estação Viana- C.C., S.A. | BES | (b), (c), (f), (g) | 33,600 | 2,016 | 31,584 | 34,608 | 2,016 | 32,592 | Dec/2015 | Hal Year |
| Freccia Rossa - Shop.C. S.r.l. | Unicredit | (a), (b), (c), (f), (g) | 54,642 | 1,202 | 53,440 | 53,561 | 1,020 | 52,541 | Dec/2025 | Hal Year |
| Freccia Rossa - Shop.C. S.r.l. | Unicredit | (a), (f), (g) | 5,318 | - | 5,318 | 6,870 | - | 6,870 | Dec/2012 | Hal Year |
| Gaiashopping I- C.C., S.A. | Eurohypo | (a), (b), (f), (g) | 25,725 | 413 | 25,312 | 25,438 | 413 | 25,025 | Nov/2026 | Annual |
| Gaiashopping I- C.C., S.A. | Eurohypo | (a), (b), (f), (g) | 9,176 | 288 | 8,888 | 9,588 | 263 | 9,325 | Aug/2016 | Annual |
| Gli Orsi - Shopping Centre S.r.l. | Bayern LB | (a), (b), (c), (j) | 80,000 | 4,520 | 72,000 | 80,000 | 19,045 | 57,475 | Dec/2017 | Quarterly |
| Iberian Assets, SA | Eurohypo | (a), (b) | 18,781 | 1,953 | 16,828 | 19,758 | 1,953 | 17,805 | Jun/2019 | Hal Year |
| Iberian Assets, SA | Eurohypo | (a), (b) | 24,151 | 501 | 23,650 | 24,151 | 501 | 23,650 | Jun/2018 | Hal Year |
| Iberian Assets, SA | Eurohypo | (a), (b) | 21,494 | 1,025 | 20,469 | 21,969 | 950 | 21,019 | Nov/2020 | Hal Year |
| Iberian Assets, SA | Eurohypo | (a), (b) | 15,025 | 75 | 14,950 | 15,025 | - | 15,025 | Jan/2026 | Hal Year |
| Iberian Assets, SA | BBVA | (a) | - | - | - | 2,500 | 1,358 | - | M ay/2010 | Final |
| La Farga - Shopping Center, SL | Eurohypo | (a), (b) | 14,250 | 750 | 13,500 | 15,000 | 750 | 14,250 | Apr/2014 | Annual |
| LCC LeiriaShopping C. Comercial SA | CGD | (b), (i) | 50,000 | 425 | 42,123 | 50,000 | - | 27,252 | Dec/2023 | Quarterly |
| LCC LeiriaShopping C. Comercial SA | CGD | (b), (i) | 3,700 | 2,132 | - | 3,700 | 551 | - | Dec/2010 | Final |
| Le Terrazze - Shopping Centre 1 Srl | Unicredit | (a), (b), (i) | 27,500 | - | 556 | - | - | - | Dec/2024 | Hal Year |
| Le Terrazze - Shopping Centre 1 Srl | Unicredit | (a), (b), (i) | 6,500 | - | 206 | - | - | - | Dec/2015 | Final |
| Loop 5-Shopping Centre, Gmbh | Bayern LB | (a), (b), (f), (h) | 93,400 | 1,672 | 91,728 | 93,750 | 971 | 85,331 | Jan/2019 | Quarterly |
| Deutsche | ||||||||||
| Luz del Tajo C.C. S.A. | Pfandbriefbank | (b), (c), (f), (g) | 45,700 | - | 45,700 | 45,700 | - | 45,700 | Jun/2014 | Final |
| M adeirashopping- C.C., S.A. | ING | (a), (b), (f), (h) | 18,000 | - | 18,000 | 18,000 | - | 18,000 | Aug/2015 | Quarterly |
| M ünster Arkaden, BV | Nord LB | (b), (c), (f), (g) | 124,511 | 2,101 | 122,410 | 125,487 | 1,984 | 123,503 | Dec/2016 | Quarterly |
| Norteshopping - C.C., S.A. | Eurohypo | (a), (b), (f), (g) | 5,146 | 5,146 | - | 7,017 | 4,444 | 2,573 | Jun/2011 | Quarterly |
| Norteshopping - C.C., S.A. | Eurohypo | (a), (b), (f), (g) | 35,398 | - | 35,398 | 35,398 | - | 35,398 | Dec/2014 | Quarterly |
| Norte Shopping B.V. | Eurohypo | (a), (b) | 41,688 | 2,039 | 39,649 | 42,096 | 815 | 41,281 | Dec/2014 | Hal Year |
| Park Avenue, Develop. Sh.C., SA | Eurohypo | (a), (c) | - | - | - | 1,513 | 1,513 | - | Feb/2010 | Final |
| Parque Atlântico Shop.- C.C., SA | CGD, BCP | (a), (b), (i) | 15,400 | 1,400 | 14,000 | 16,100 | 1,400 | 14,700 | Dec/2015 | Quarterly |
| Parque Principado S.L. | Calyon | (a), (b), (c) | 56,700 | - | 56,700 | 56,700 | - | 56,700 | Jul/2013 | Final |
| Pátio Boavista Shopping Ltda | Banco Bradesco | (a), (d) | - | - | - | 1,792 | 1,792 | - | Jun/2010 | M onthly |
| Pátio Sertório Shopping Ltda | Banco Itaú | (a), (d) | 31,089 | 5,661 | 25,428 | 4,978 | 4,978 | - | Feb/2010 | Final |
| Pátio Sertório Shopping Ltda | BASA | (a), (b), (d), (e) | - | - | - | 22,359 | - | 22,359 | Dec/2020 | M onthly |
| Deutsche | ||||||||||
| Plaza Eboli - C.C. S.A. | Pfandbriefbank | (b), (c) | 30,350 | 3,909 | 26,441 | 33,050 | 33,050 | - | Nov/2012 | Quarterly |
| Plaza M ayor Shopping, SA | Eurohypo | (b), (f), (g) | 35,891 | 1,203 | 34,688 | 37,000 | 1,110 | 35,890 | Oct/2017 | Annual |
| Plaza M ayor - Parque de Ocio, S.A. | Eurohypo | (b) | 26,144 | 1,683 | 24,461 | 27,707 | 1,563 | 26,144 | Apr/2018 | Annual |
| River Plaza Srl | Société Générale/BRD | (b), (c), (f), (g) | 23,030 | 764 | 22,266 | 23,265 | 795 | 22,470 | M ay/2018 | Quarterly |
| Sierra Investimentos Brasil, Ltda. | Banco ABC | (a), (c), (d) | 5,661 | 5,661 | - | 4,978 | 4,978 | - | Sep/2010 | M onthly |
| Sonae Sierra SGPS | Santander Totta | - | 15,000 | 8,400 | - | 15,000 | 15,000 | - | Jul/2013 | - |
| Torre Ocidente Imobiliária, S.A. Valecenter Srl |
CGD Eurohypo |
(a), (b), (i) (b), (c), (f), (g) |
12,250 94,550 |
- 2,684 |
3,620 91,866 |
12,250 95,770 |
- 2,440 |
2,234 93,330 |
Sep/2017 Jun/2015 |
Hal Year Quarterly |
| Via Catarina- C.C., S.A. | Eurohypo | (a), (b) | 18,130 | 294 | 17,836 | 18,424 | 294 | 18,130 | Feb/2027 | Annual |
| Zubiarte Inversiones Inmobil.,SL. | ING | (a), (b) | 23,002 | 9,011 | 13,991 | 23,300 | 8,260 | 15,040 | Jun/2017 | Quarterly |
| Total Bank Loans | 1,709,876 | 136,412 | 1,501,922 | 1,793,524 | 185,439 | 1,555,031 | ||||
| Deferred bank expenses incurred on the issuance of bank debt | (1,411) 135,001 |
(9,559) 1,567,363 |
(1,703) 183,736 |
(10,594) 1,619,437 |
||||||
| Fair value of the financial hedging instruments - asset Fair value of the financial hedging instruments - liability |
- - |
(486) 50,387 |
- - |
(26) 44,732 |
||||||
| 135,001 | 1,617,264 | 183,736 | 1,664,143 |
(a) These amounts are considered at the control proportion held by the Group
(b) To guarantee the repayment of these loans, the Group pledged the real estate properties owned by these companies
(c) To guarantee the repayment of this loan, the Group pledged the shares of this subsidiary
(d) To guarantee the repayment of this loan, the Group has a bank guarantee.
(e) In this loan the Sierra Investment Brasil, Ltda was the guarantor (f) This loan has a covenant "Loan to Value": Financial liabilities / Fair value of the investment property
(g) This loan has a covenant "Debt Service Cover Ratio": Cash flow / (Paid interests plus capital amortization)
(h) This loan has a covenant "Interest Cover Ratio": Cash flow / Paid interests
(i) This loan has a covenant "Debt to equity cover ratio": Equity / Financial liabilities
(j) This loan was renegotiated on 30 July 2010 and the repayment plan has already considered the new conditions.
Bank loans bear interests at market interest rates and were all contracted in Euro, except for the bank loans of Sierra Investimentos, Ltda and Pátio Sertório, Ltda, which were contracted in Brazilian Real and translated to Euro using the exchange rate prevailing at financial position date.
Bank loans with covenants were analyzed by the Group at the date of statement of financial position and, in situations where there were breaches the corresponding debt was reclassified to short term facility. These situations have occurred in case of loans obtained by Zubiarte, Gli Orsi and River Plaza. Negotiations are ongoing in order to obtain a debt rescheduling with correspondent banks.
| 30.06.10 | 31.12.09 | |
|---|---|---|
| Repayment | Repayment | |
| N+1 | 136,412 | 185,439 |
| N+2 | 54,064 | 43,101 |
| N+3 | 97,764 | 75,863 |
| N+4 | 273,220 | 184,969 |
| N+5 | 159,883 | 172,227 |
| N+6 and follow ing years | 991,991 | 1,153,871 |
| 1,713,334 | 1,815,470 | |
At 30 June 2010 and 31 December 2009, the loans are repayable as follows:
At 30 June 2010 and 31 December 2009, the Group's financial instruments related to interest rate swaps, zero cost collars and exchange rate non deliverable forwards were as follows:
| 30.06.10 | 31.12.09 | |||||
|---|---|---|---|---|---|---|
| Fair value of the financial | Fair value of the financial | |||||
| instrument | instrument | |||||
| Loan | Asset | Liability | Loan | Asset | Liability | |
| Financial hedging instruments: | ||||||
| "Sw aps": | ||||||
| 3 Shoppings / Caixa BI | 63,711 | - | 2,103 | 61,711 | - | 132 |
| Alexa / Eurohypo | - | - | - | 100,000 | - | 6,357 |
| Airone / BBVA | 8,000 | - | 456 | 8,000 | - | 468 |
| ArrábidaShopping / BBVA | 9,023 | - | 529 | 9,023 | - | 501 |
| Colombo / BBVA | 112,750 | - | 7,447 | 112,750 | - | 7,644 |
| Colombo / Santander | 112,750 | - | 1,211 | - | - | - |
| Shopping Colombo BV/ BBVA | 49,500 | - | 3,269 | 49,500 | - | 3,356 |
| El Rosal / BES | 37,143 | - | 2,221 | 37,661 | - | 1,994 |
| El Rosal / BES | 37,143 | - | 3,235 | 37,661 | - | 2,436 |
| Estação Viana / BES | 33,600 | - | 272 | 34,608 | - | 495 |
| Freccia Rossa / Unicredit | 31,597 | - | 1,673 | 31,597 | - | 1,248 |
| Freccia Rossa / Unicredit | 4,912 | - | 380 | 4,912 | - | 329 |
| Gaiashopping / Caixa BI | 25,438 | - | 1,611 | 25,438 | - | 1,221 |
| 27,500 | - | 186 | - | - | - | |
| Münster Arkaden / BPI | 124,511 | - | 13,438 | 125,487 | - | 8,191 |
| Norteshopping / Eurohypo / BPI | 40,543 | - | 1,091 | 42,415 | - | 1,088 |
| Norteshopping BV / Eurohypo | 41,688 | - | 1,186 | 42,096 | - | 1,139 |
| 30,350 | - | (28) | - | - | - | |
| Plaza Mayor Shopping / BES | 18,500 | - | 946 | 18,500 | - | 273 |
| River Plaza / Société Générale | 23,030 | - | 3,104 | 23,265 | - | 2,268 |
| Torre Ocidente / Caixa BI | 3,620 | - | 49 | 3,014 | - | - |
| Valecenter / Eurohypo | 6,394 | - | 33 | 6,476 | - | 91 |
| Valecenter / Eurohypo | 13,805 | - | 71 | 13,983 | - | 196 |
| Valecenter / Eurohypo | 23,250 | - | 871 | 23,550 | - | 49 |
| 110,500 | (370) | - | - | - | - | |
| Viacatarina / BPI | 18,130 | - | 1,172 | 18,424 | - | 1,093 |
| (370) | 46,526 | - | 40,569 | |||
| "Zero Cost Collars": | ||||||
| 11,691 | (22) | - | - | - | - | |
| 44,816 | (92) | - | - | - | - | |
| ArrábidaShopping / BES | 11,760 | - | 231 | 12,000 | - | 49 |
| ArrábidaShopping / BPI | 15,723 | - | 305 | 16,370 | - | 50 |
| Cascaishopping / Santander | 26,000 | - | 359 | 26,000 | - | 581 |
| Dos Mares / BBVA | 18,275 | - | 376 | 18,725 | - | 372 |
| Gaiashopping / BBVA | 9,463 | - | 270 | 9,588 | - | 339 |
| Luz del Tajo / Deustche Pfandbriefbank | 36,560 | - | 1,184 | 36,560 | - | 742 |
| MadeiraShopping / BBVA | 9,000 | - | 11 | 9,000 | - | 81 |
| Parque Principado / Calyon | 56,700 | (2) | - | 56,700 | (26) | - |
| Plaza Eboli / Deustche Pfandbriefbank | 30,350 | - | 53 | 30,485 | - | 375 |
| Valecenter / Eurohypo | 51,102 | - | 1,072 | 51,761 | - | 1,574 |
| (116) | 3,861 | (26) | 4,163 | |||
| (486) | 50,387 | (26) | 44,732 |
The fair value of the financial hedging instruments was recorded under Hedging Reserves of the Group (kEuro -28,6713 and kEuro -28,523 in 30 June 2010 and 31 December 2009 respectively) and hedging reserves of the minorities (kEuro -21,231 and kEuro -16,183 in 30 June 2010 and 31 December 2009 respectively).
The interest rate swaps and zero cost collars are stated at their fair value at the financial position statement date, determined by the valuation made by the bank entities with which the derivatives were contracted. The computation of the fair value of these financial instruments was made taking into consideration the actualisation to the statement of financial position sheet date of the future cash-flows relating the difference between the interest rate to be paid by the Company to the bank entity with which the swap or collar was negotiated and the variable interest rate to be received by the Company from the bank entity that granted the loan. In addition, tests to the fair value of those derivative financial instruments were made by the treasury department of the Group, in order to validate the fair value determined by those entities.
The main hedging principles used by the Group when negotiating these hedging financial instruments are as follows:
At 30 June 2010 and 31 December 2009 this caption was made up as follows:
| 30.06.10 | 31.12.09 | |||
|---|---|---|---|---|
| Limit | Short term | Limit | Short term | |
| Short term facilities: | ||||
| Algarveshopping - C.C., S.A. | - | - | 20,000 | 20,000 |
| Cascaishopping - C.C., S.A. | 2,619 | 1,032 | 2,619 | 1,865 |
| Centro Colombo - C.C., S.A. | 5,235 | - | 5,235 | 1,624 |
| Sierra B.V. | 10,000 | - | 10,000 | - |
| Sierra Management Portugal, SA | 249 | - | 249 | - |
| Sonae Sierra, SGPS, SA | 83,920 | 25,346 | 83,919 | 37,171 |
| Via Catarina- C.C., S.A. | 1,000 | 435 | 1,000 | 232 |
| 103,023 | 26,813 | 123,022 | 60,892 | |
| Bank overdrafts | - | - | - | 32 |
| 103,023 | 26,813 | 123,022 | 60,924 | |
| 30.06.10 | 31.12.09 | |||
|---|---|---|---|---|
| Médio e | Médio e | |||
| Curto prazo | longo prazo | Curto prazo | longo prazo | |
| SIERRA Investments (Luxembourg) 1 Sarl ("Luxco 1"): | ||||
| Plaza Mayor Shopping B.V. | - | 4,811 | - | 5,079 |
| SC Mediterranean Cosmos B.V. | - | 76 | 86 | 76 |
| Sierra European Retail Real Estate Assets Holdings BV | 5,995 | - | 5,995 | - |
| Zubiarte Inversiones Inmob,SA | - | 1,778 | - | 1,778 |
| 5,995 | 6,665 | 6,081 | 6,933 | |
| SIERRA Investments (Luxembourg) 2 Sarl ("Luxco 2"): | ||||
| Plaza Mayor Shopping B.V. | - | 3,849 | - | 4,063 |
| SC Mediterranean Cosmos B.V. | - | 58 | 69 | 58 |
| Sierra European Retail Real Estate Assets Holdings BV | 4,796 | - | 4,796 | - |
| Zubiarte Inversiones Inmob,SA | - | 1,423 | - | 1,423 |
| 4,796 | 5,330 | 4,865 | 5,544 | |
| Others | - | 1 | - | - |
| - | 1 | - | - | |
| 10,791 | 11,996 | 10,946 | 12,477 |
At 30 June 2010 and 31 December 2009 this caption was made up as follows:
The amounts payable to Luxco 1 and Luxco 2 relate to shareholder loans payable by the subsidiaries and jointly controlled companies of Sierra BV, to the other shareholders of Sierra BV. These loans bear interests at market interest rates and were contracted in Euro. For the amounts classified in medium and long term the reimbursement is not expected in the short term.
As of 30 June 2010, 31 December 2009 and 30 June 2009 the minority interests were as follows:
| Balance | P&L | |||||
|---|---|---|---|---|---|---|
| % | 30.06.10 | 31.12.09 | 30.06.10 | 31.12.09 | 30.06.09 | |
| Sierra BV | 49.900% | 369,541 | 379,439 | (6,378) | (46,533) | (39,641) |
| Others | 35,427 | 27,793 | 3,622 | (2,389) | (4,920) | |
| 404,968 | 407,232 | (2,756) | (48,922) | (44,561) |
As a result of amendments to Tax Law, under which the Portuguese companies with a taxable income exceeding kEuro 2,000 will be subject to an additional tax rate of 2.5% on the taxable income exceeding that amount, the Group has updated deferred taxes of Portuguese companies, for which it is estimated to be applicable. The impact of this rate change in deferred taxes, was referred to 1 January 2010 and amounted to 26,046 kEuro, having been recorded against the statement of profit and losses (kEuro 26 375) and hedge reserves (kEuro (329)). The impact of the change in the current tax rate for the half year amounted kEuro 374.
In accordance to the Management Report, the segments used by the Management of the Group are as follows:
The Sonae Sierra's reportable segment information for the half years ended 30 June 2010 and 2009 regarding the statement of profit and loss can be detailed as follows:
| 30.06.10 | 30.06.09 | |
|---|---|---|
| Net Operating Margin | ||
| Sierra Investments | 55,345 | 57,141 |
| Sierra Developments | (8,764) | (40,152) |
| Sierra Management | 3,577 | 1,999 |
| Sonae Sierra Brazil | 11,705 | 7,272 |
| Reclassifications and adjustments | (3,962) | 26,544 |
| Consolidated | 57,901 | 52,804 |
| Direct profit before taxes | ||
| Sierra Investments | 31,095 | 31,836 |
| Sierra Developments | (9,751) | (43,265) |
| Sierra Management | 3,550 | 2,519 |
| Sonae Sierra Brazil | 11,939 | 6,319 |
| Reclassifications and adjustments | (1,434) | 28,789 |
| Consolidated | 35,399 | 26,198 |
| Indirect income before taxes | ||
| Sierra Investments | (17,669) | (92,595) |
| Sonae Sierra Brazil | 7,994 | (3,006) |
| Reclassifications and adjustments | 3,138 | (47,370) |
| Consolidated | (6,537) | (142,971) |
| Corporate tax + Deferred tax | ||
| Sierra Investments | (20,893) | 15,712 |
| Sierra Developments | 1,150 | 1,548 |
| Sierra Management | (1,282) | (1,003) |
| Sonae Sierra Brazil | (5,391) | 1,040 |
| Reclassifications and adjustments | (1,798) | 5,293 |
| Consolidated | (28,214) | 22,590 |
| Net profit before minorities | ||
| Sierra Investments | (7,467) | (45,047) |
| Sierra Developments | (8,601) | (41,717) |
| Sierra Management | 2,268 | 1,516 |
| Sonae Sierra Brazil | 14,542 | 4,353 |
| Reclassifications and adjustments | (94) | (13,288) |
| Consolidated | 648 | (94,183) |
| Net Operating Margin | Direct profit before taxes | taxes | Indirect income before | tax | Corporate tax + Deferred | minorities | Net profit before | |||
|---|---|---|---|---|---|---|---|---|---|---|
| 30.06.10 | 30.06.09 | 30.06.10 | 30.06.09 | 30.06.10 | 30.06.09 | 30.06.10 | 30.06.09 | 30.06.10 | 30.06.09 | |
| Reclassification of the value created in projects | ||||||||||
| in Sierra Developments (1) | (1,174) | 29,290 | (1,174) | 29,290 | 2,972 | (32,007) | (1,798) | 2,717 | - | - |
| Antecipation of Margins (2) | - | - | - | - | - | (17,048) | - | 5,195 | - | (11,853) |
| Others | (2,788) | (2,746) | (260) | (501) | 166 | 1,685 | - | (2,619) | (94) | (1,435) |
| Reclassifications and adjustments | (3,962) | 26,544 | (1,434) | 28,789 | 3,138 | (47,370) | (1,798) | 5,293 | (94) | (13,288) |
(1) By a maximum period of 2 years after the opening date of the shopping or, if occurs sooner, until it's sold to third parties, Sierra Developments recognises in the Net Operating Margin the value created in the assets, that have been sold to the Sierra Investments; in the consolidated accounts these amounts are recognised under the caption "Indirect income before taxes" and "Deferred Taxes"
(2) Sierra Developments recoginsed in 2008 an estimation of the losses that w ill occur in 2009
The Sonae Sierra's reportable segment information for the year ended 30 June 2010 and 31 December 2009, regarding the statement of financial position, can be analysed as follows:
| 30.06.10 | 31.12.09 | |
|---|---|---|
| Investment properties | ||
| Sierra Investments | 1,928,321 | 1,995,363 |
| Sonae Sierra Brazil | 394,507 | 328,273 |
| Investment Properties under development and others (Sierra | ||
| Investments and Brazil) | (33,791) | (19,027) |
| Consolidated | 2,289,037 | 2,304,609 |
| Bank loans | ||
| Sierra Investments | 1,075,457 | 1,139,137 |
| Sierra Developments | 4,946 | 33,315 |
| Sonae Sierra Brazil | 35,265 | 32,768 |
| Bank loan at Sonae Sierra SGPS | 83,400 | 90,000 |
| Others | (186) | 1 |
| Consolidated | 1,198,882 | 1,295,221 |
| Deferred taxes liabilities | ||
| Sierra Investments | 232,149 | 220,369 |
| Sierra Developments | 3,093 | 4,464 |
| Sonae Sierra Brazil | 57,269 | 47,089 |
| Others | 144 | 310 |
| Consolidated | 292,655 | 272,232 |
The reportable segment information can be reconciled with the enclosed financial statements as follows:
| 30.06.10 | 30.06.09 | |
|---|---|---|
| Net Operating Margin - segments | 57,901 | 52,804 |
| Equity method adjustment (1) | (5,158) | (5,767) |
| Proportional method adjustment (2) | 35,106 | 32,586 |
| Indirect Income: | ||
| Variation in fair value of the investment properties | (7,922) | (200,848) |
| Other indirect income / costs | (414) | 1,352 |
| Depreciations, w rite-off and impairments losses | (3,992) | (7,630) |
| Letting and Key money on opening (3) | 104 | (838) |
| Withholding taxes related to Interests and dividends | (25) | (150) |
| Others | (959) | 471 |
| Net Operating Profit | 74,641 | (128,020) |
| Corporate tax + Deferred Tax - segments | (28,214) | 22,590 |
| Equity method adjustment (1) | 1,588 | (2,145) |
| Proportional method adjustment (2) | (16,818) | 12,925 |
| Others | (62) | (43) |
| Income tax | (43,506) | 33,327 |
(1) The associated companies are included in the Statutory consolidated accounts by the equity method and in the management accounts by the proportional method.
(2) The companies ow ned by the group by less than 100% and more that 50% are included in the management accounts by the proportional method and in the Statutory consolidated accounts are included by the full consolidation method.
(3) The Letting and Key money on opening are considered in the indirect result in the management accounts.
| 30.06.10 | 31.12.09 | |
|---|---|---|
| Investment properties - segments | 2,289,037 | 2,304,609 |
| Equity method adjustment (1) | (177,723) | (165,182) |
| Proportional method adjustment (2) | 1,252,324 | 1,253,153 |
| Goodw ill (3) | (35,832) | (38,454) |
| Others | - | - |
| Investment properties | 3,327,806 | 3,354,126 |
| Bank loans - segments | 1,198,882 | 1,295,221 |
| Equity method adjustment (1) | (103,202) | (95,512) |
| Proportional method adjustment (2) | 619,652 | 640,076 |
| Financing costs | (10,970) | (12,297) |
| Short term facilities (4) | 25,343 | 37,164 |
| Others | (528) | (555) |
| Debt - current and non-current | 1,729,177 | 1,864,097 |
(1) The associated companies are included in the Statutory consolidated accounts by the equity method and in the management accounts by the proportional method.
On the 30th July 2010 Sonae Sierra and Acropole Charagionis have agreed the sale of their 39.9% joint and equal interests in Pylaia, SA (company that owns Mediterranean Cosmos Shopping Centre in Thessaloniki, Greece) to Lamda Developments SA, for a consideration of approximately €38 million, of which circa €9.5 million will be attributable to Sonae Sierra.
This transaction is subject to certain conditions precedent, namely the Greek competition authority.
The accompanying financial statements were approved by the Board of Directors and authorised for issuance on the 16 of August 2010.
This is a translation of financial statements originally issued in Portuguese in accordance with Portuguese Statutory requirements, some of which may not conform to or be required in other countries. In the event of discrepancies, the Portuguese language version prevails.
(Translation of a report originally issued in Portuguese)
Page 2 of 2
Lisbon, 16 August 2010
________________________________ Deloitte & Associados, SROC S.A. Represented by António Marques Dias
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.