Interim / Quarterly Report • Aug 3, 2009
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
Registered Office: Lugar do Espido, Via Norte, Maia, Portugal Registered at the Commercial Registry of Maia Registry and tax identification No. 506 035 034 Share Capital: € 700 000 000 Publicly Traded Company
January – June 2009
According to the International Accounting Standard 34 - Interim Financial Report
1- MESSAGE FROM CARLOS BIANCHI DE AGUIAR, CEO
2- HIGHLIGHTS OF FINANCIAL PERFORMANCE IN 1H 2009
3- GEOGRAPHIC REVIEW OF OPERATIONS
3.1- Iberia
3.2- Central Europe (Germany, France and the UK)
3.3- Rest of the World (Canada, Brazil and South Africa)
4- FINANCIAL REVIEW OF 1H 2009
5- LOOKING FORWARD
Qualified Shareholdings Appendix required by Article 9, no. 1 of the CMVM Regulation no. 05/2008 Appendix required by Article 14, no. 7 of the CMVM Regulation no. 05/2008
Statement issued according and for the purposes of paragraph c) of Article 246. CMVM code
Consolidated Statements of financial position Consolidated Income Statement Consolidated Statements of Comprehensive Income Consolidated statements of changes in Shareholders' Funds Consolidated statements of Cash Flow Notes to the Consolidated Financial Statements
"As we expected, the business environment remains difficult in the regions where we operate. We have been taking restructuring measures in order to balance the supply to demand. Some of the measures we implemented are already impacting our performance and we expect to see further benefits in the coming months.
During 2Q 2009, we improved recurrent EBITDA when compared with 1Q 2009, as a result of a decrease in our cost base and improved efficiency, in line with our expectations.
Volumes sold in our markets appear to have stabilized, except in Germany and France. Downward pressure on prices continues in all markets.
In recent quarters, we have been implementing the restructuring measures, we had announced, in order to adapt our product supply to lower market demand and to reduce our cost structure. Measures to reduce fixed costs already resulted in a decrease of 27 million euros in 1H 2009, when compared to the same period last year. This trend will continue in the next quarter, since two sites in France, St. Dizier and Châtellerault were closed in June.
In Germany, in addition to the short-time work already implemented at the beginning of 2009, we are entering into negotiations with the worker representatives to close a further plant located in Central Europe (Kaisersesch). This plant has an annual capacity of approximately 350 thousand m 3 .
One of our main focuses has been cash flow management and we have successfully reduced Working Capital and, thereby, Net Debt during this quarter decreased by 21 million euros.
We will continue to work hard in these tough times and I am counting on a special effort from all our employees. I believe, we will come out of this crisis as an even stronger and more focused Group than before. I would also like to thank our shareholders and customers for their support and continuing confidence in our Group."
| (euro millions) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2008 | 2Q'08 | 1Q'09 | 2Q'09 | 2Q'09 / 2Q'08 |
2Q'09 / 1Q'09 |
1H'08 | 1H'09 | % chg 09/08 |
|
| Turnover | 1,769 | 467 | 346 | 325 | (31%) | (6%) | 965 | 671 | (30%) |
| EBITDA | 139 | 38 | 4 | 9 | (75%) | 151% | 126 | 13 | (90%) |
| Recurrent EBITDA | 100 | 38 | 6 | 13 | (67%) | 111% | 79 | 19 | (77%) |
| Recurrent EBITDA Margin % | 5.7% | 8.1% | 1.7% | 3.9% | 8.2% | 2.8% | |||
| Net Profit/(Loss) attributable to Shareholders of Sonae Indústria | (108) | (7) | (40) | (34) | (412%) | 16% | 6 | (74) | |
| Net Debt | 890 | 827 | 917 | 896 | 827 | 896 |
Iberia Turnover & Recurrent EBITDA Margin
In Iberia, 1Q 2009 would appear to have seen the bottom of the crisis. During 2Q 2009, despite the negative seasonal effect of the Easter period, our volumes sold increased slightly and prices have stabilized.
Nevertheless, when compared with 1H 2008, we are still facing much tougher market conditions. New housing permits in Spain declined by 65%1 (YoY Jan - April).
In relation to fixed costs, we are adopting short-time work solutions in almost all units in Spain and we expect to achieve further reductions in costs.
Iberian turnover in 1H 2009 decreased by 32% compared to 1H 2008 and recurrent EBITDA margin declined to 9.4%, 3 p.p. below the corresponding value for 1H 2008.
1 Source: Ministerio de Fomento, June 2009
Central Europe has also suffered from a very low level of activity in the construction and furniture industry which has negatively affected the demand for wood based panels.
In Germany, demand is still very weak and additional volumes from the Eastern Countries are being imported into the German market as a result of the strength of the Euro.
Our fixed costs have decreased as a result of the measures we have implemented. Unfortunately, the positive impacts on our margins were offset by the weakening of market prices of our products.
In order to further adapt our capacity to lower demand we continued to implement our restructuring plan. Following the production stoppage in Duisburg and the short-time work implemented in all the other plants, we are now entering into negotiations to close the Kaisersesch plant.
In France, the demand for wood based products has been falling and our volumes sold in this quarter have decreased a further 20%, when compared to 1Q 2009.
When compared to the same period last year, housing permits have declined by 18%2 (YoY Jan - May). This has lead to a decline in volumes sold of 37% and in Turnover of 46% (compared to 1H 2008).
The restructuring that was announced at the beginning of 2009 has been implemented according to plan and the St. Dizier and Châtellerault plants closed in June, which will positively impact recurrent EBITDA in coming quarters.
In the UK, levels of demand are very low in most sectors. Market statistics still show a continuing downward trend with orders for new housing dropping by 42%3 (YoY Jan - May).
2 Source: Service économie statistiques et prospective (Ministère de l'Écologie, de l'Energie, du Développement durable et de l'Aménagement du territoire), June 2009
3 Source : Office for National Statistics UK, July 2009
Despite this weak demand, when compared to 1Q 2009, we have increased our EBITDA margin, as a result of an increase in value-added products sold due to improvements achieved in service and product innovation.
In addition, the Coleraine plant stopped PB production in March and demand is being satisfied from the Knowsley site, positively impacting operating costs.
In Central Europe, when comparing 1H 2008 to 1H 2009, turnover decreased by 35% to 361 million euros and recurrent EBITDA fell to a negative 19 million euros.
Our performance in Canada, Brazil, and South Africa reflects a combination of mixed market trends and specific impacts which make direct comparisons difficult.
In Brazil, the new MDF capacity coming into the market is negatively affecting our sales volumes, and is putting pressure on MDF prices.
Despite this increase in capacity, we were able to slightly increase our EBITDA margin, when compared to 1Q 2009, as variable costs have decreased.
A consolidation of the market has already started with the announcement of a merger between two of our competitors: Duratex and Satipel.
In North America, US Housing starts declined by 50% (YoY 1H 2009, according to RISI) while Canadian Housing starts declined by 46% (YoY 1H 2009, according to CMHC4 ). As a consequence, many plants are stopping production or even closing down (two PB plants announced indefinite closures during 1Q 2009 and another plant closure has been announced for September 2009).
Nevertheless, we continue consolidating our market position. In recent quarters, we have increased market share of shipments from Canada to 35% and during this quarter our volumes sold increased by 12% (compared to 1Q 2009).
4 Canada Mortgage and Housing Corporation
In South Africa, the macroeconomic environment during 2Q 2009 has been stable and our product prices and volumes sold improved slightly.
On the cost side, as expected, chemicals prices decreased during 2Q 2009, helping our EBITDA margin.
As already announced, we closed our George plant during 1H 2009.
Turnover in the Rest of the World amounted to 150 million euros in 1H 2009, 14% below the same period in 2008. Recurrent EBITDA decreased to 22 million euros.
Consolidated Turnover & Recurrent EBITDA Margin
Consolidated Turnover in 1H 2009 amounted to 671 million euros, a decrease of 30%, when compared to 1H 2008. Consolidated Recurrent EBITDA was 19 million euros, representing a margin on Turnover of 2.8% and an absolute decrease of 77% compared to 1H 2008.
| (euro millions) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2008 | 2Q'08 | 1Q'09 | 2Q'09 | 2Q'09 / 2Q'08 |
2Q'09 / 1Q'09 |
1H'08 | 1H'09 | %chg 09/08 |
|
| Turnover | 1,769 | 467 | 346 | 325 | (31%) | (6%) | 965 | 671 | (30%) |
| Other Operational Income | 114 | 17 | 11 | 14 | (21%) | 22% | 77 | 25 | (67%) |
| EBITDA | 139 | 38 | 4 | 9 | (75%) | 151% | 126 | 13 | (90%) |
| Recurrent EBITDA | 100 | 38 | 6 | 13 | (67%) | 111% | 79 | 19 | (77%) |
| Recurrent EBITDA Margin % | 5.7% | 8.1% | 1.7% | 3.9% | 8.2% | 2.8% | |||
| Depreciation and amortisation | (123) | (31) | (31) | (32) | (4%) | (3%) | (60) | (63) | (4%) |
| Provisions and Impairment Losses | (56) | (5) | (3) | (3) | 28% | (11%) | (15) | (6) | 58% |
| Operational Profit | (23) | 8 | (25) | (19) | (339%) | 23% | 58 | (45) | (177%) |
| Net Financial Charges | (78) | (20) | (15) | (14) | 29% | 7% | (38) | (29) | 24% |
| o.w. Net Interest Charges | (48) | (12) | (10) | (8) | 32% | 22% | (24) | (18) | 24% |
| o.w. Net Financial Discounts | (17) | (4) | (3) | (3) | 29% | 3% | (9) | (6) | 29% |
| Profit before taxes (EBT) | (101) | (12) | (40) | (33) | (188%) | 17% | 20 | (74) | (476%) |
| Taxes | (3) | 8 | (0) | (1) | (111%) | (75%) | (7) | (1) | 82% |
| o.w. Current Tax | (3) | 1 | (0) | (1) | (294%) | (186%) | (3) | (1) | 53% |
| Net Profit/(Loss) attributable to Shareholders of Sonae Indústria | (108) | (7) | (40) | (34) | (412%) | 16% | 6 | (74) |
Consolidated Total EBITDA in 1H 2009 decreased by 90% to 13 million euros (compared to 1H 2008), including a negative exchange rate effect of 1.8 million euros. Non-recurrent items mainly relate to restructuring costs.
1H 2009 consolidated Net Profit/(Loss) Attributable to Sonae Indústria Shareholders amounted to a negative 74 million euros, down from a positive 6 million euros in 1H 2008.
| (euro millions) | |||
|---|---|---|---|
| 2008 | 1Q'09 | 1H'09 | |
| Non Current Assets | 1,386 | 1,384 | 1,413 |
| Tangible Assets | 1,203 | 1,198 | 1,224 |
| Goodwill | 104 | 104 | 107 |
| Deferred Tax | 54 | 55 | 57 |
| Other Non Current Assets | 26 | 26 | 25 |
| Current Assets | 532 | 467 | 440 |
| Inventories | 193 | 173 | 159 |
| Trade Debtors | 200 | 219 | 211 |
| Cash & Investments | 66 | 24 | 27 |
| Other Current Assets | 74 | 52 | 43 |
| Total Assets | 1,918 | 1,851 | 1,853 |
| Shareholders' Funds | 397 | 361 | 339 |
| Minority Interests | 3 | 3 | 2 |
| Shareholders' Funds + Minority Interests | 400 | 363 | 342 |
| Interest Bearing Debt | 956 | 941 | 922 |
| Short term | 189 | 186 | 188 |
| L-M term | 767 | 756 | 734 |
| Trade Creditors | 166 | 149 | 148 |
| Other Liabilities | 396 | 397 | 440 |
| Total Liabilities | 1,518 | 1,488 | 1,511 |
| Total Liabilities, Shareholders' Funds and Minority Interests | 1,918 | 1,851 | 1,853 |
In 1H 2009, additions to Fixed Assets amounted to 17 million Euros mostly driven by essential investments in maintenance, Health & Safety and Environmental issues.
Tight management of our Working Capital resulted in an improvement of 21 million euros during this quarter, which enabled us to reduce our Net Debt by the same amount.
Our financial costs are lower in 1H 2009 when compared to the same period last year, benefiting from the lower interest rates.
We have already received proposals from relationship banks to refinance the 80 million euros bond issue maturing in October 2009.
As previously reported, our debt has no consolidated financial ratio covenants.
We expect a slow recovery in the wood base panel industry over the coming quarters, as volumes appear to have now stabilized in most of the geographies where we operate.
Fixed costs should continue to decline in the coming months as a result of the restructuring measures we have implemented and we will continue to adapt our production to market demand.
Cash flow management will continue to be our top priority, by restricting our investments and minimizing our working capital.
We will continue to study and implement further restructuring measures to adapt our capacity to the market and to strengthen our balance sheet.
The Board of Directors Maia, 30th July 2009
_________________________ Belmiro de Azevedo
_________________________ Álvaro Cuervo
_________________________ Paulo Azevedo
_________________________ Per Knuts
Thomas Nystén
_________________________ Carlos Bianchi de Aguiar
_________________________
_________________________
Rui Correia
_________________________ Christophe Chambonnet
Complying with Article 9 No.1 of the the CMVM Regulation no. 05/2008
| Shareholder | No. of shares | % Share Capital | % Voting rights |
|---|---|---|---|
| Efanor Investimentos, SGPS, S.A. | |||
| Directly | 44.780.000 | 31,9857% | 31,9857% |
| By Pareuro, BV ( controlled by Efanor) | 27.118.645 | 19,3705% | 19,3705% |
| By SC, SGPS, SA ( indirectly controlled by Efanor) | 9.521.815 | 6,8013% | 6,8013% |
| By SC Finance, BV (ex-Sonae Financial Participations B.V) ( indirectly controlled by Efanor) | 843.453 | 0,6025% | 0,6025% |
| By Maria Margarida CarvalhaisTeixeira de Azevedo (Director of Efanor) | 1.010 | 0,0007% | 0,0007% |
| By Nuno Miguel Teixeira de Azevedo (Director of Efanor and held by descendent) | 711 | 0,0005% | 0,0005% |
| By Duarte Paulo Teixeira de Azevedo (Director of Efanor and held by descendent) | 223 | 0,0002% | 0,0002% |
| By Migracom, SGPS,SA (Company controlled by Efanor´s Director, Paulo Azevedo) | 90.000 | 0,0643% | 0,0643% |
| By Linhacom, SGPS,SA (Company controlled by Efanor´s Director, Cláudia Azevedo) | 23.186 | 0,0166% | 0,0166% |
| Total allocation | 82.379.043 | 58,8422% | 58,8422% |
| Acquisitions | Sales | Balance at 30.06.2009 |
||||
|---|---|---|---|---|---|---|
| date | amount | € average value | amount | € average value | amount | |
| Belmiro Mendes de Azevedo Efanor Investimentos, SGPS, SA (1) |
||||||
| ( 1 share is held by the spouse) | 49.999.997 | |||||
| Sonae Indústria, SGPS, SA | 1.010 | |||||
| ( 1 share is held by the spouse) | ||||||
| Sonae Capital, SGPS, SA (2) | 838.862 | |||||
| ( 1.862 shares are held by the spouse ) | ||||||
| Duarte Paulo Teixeira de Azevedo | ||||||
| Efanor Investimentos, SGPS, SA (1) | 1 | |||||
| Sonae Capital, SGPS, SA (2) | 411 | |||||
| (held by the menor descendent ) | ||||||
| Migracom, SGPS, SA (3) | 1.969.996 | |||||
| Sonae Indústria, SGPS, SA | 223 | |||||
| (held by the menor descendent ) | ||||||
| Carlos Bianchi de Aguiar | ||||||
| Sonae Indústria, SGPS, SA | 720 | |||||
| Rui Manuel Gonçalves Correia | ||||||
| Sonae Indústria, SGPS, SA | 12.500 | |||||
| Agostinho Conceição Guedes | ||||||
| Sonae Indústria, SGPS, SA | 2.520 | |||||
| Balance at | ||||||
| Acquisitions | Sales | 30.06.2009 | ||||
| date | amount | € average value | amount | € average value | amount | |
| (1) Efanor Investimentos, SGPS, SA | ||||||
| Sonae Indústria, SGPS, SA | 44.780.000 | |||||
| Pareuro, BV (4) | 2.000.000 | |||||
| Increase in share capital | ||||||
| Sonae Capital, SGPS, SA (2) | 88.859.200 | |||||
| (2) Sonae Capital, SGPS, SA |
SC, SGPS, SA (5) 391.046.000 SC Finance, BV (6) 500 (ex-Sonae Financial Participations B.V)
Sonae Indústria, SGPS, SA 90.000 Imparfim, SGPS, SA (7) 150.000 Sonae Capital, SGPS, SA 161.250
(4) Pareuro, BV Sonae Capital, SGPS, SA (2) 50.000.000
Sonae Indústria, SGPS, SA 27.118.645
Sonae Indústria, SGPS, SA 9.521.815
Sonae Indústria, SGPS, SA 843.453
| 28.05.2009 | 7.500 | 2,443 | |
|---|---|---|---|
| 29.05.2009 | 30.000 | 2,409 | |
| 01.06.2009 | 50.000 | 2,411 | |
| 02.06.2009 | 55.000 | 2,446 | |
| 03.06.2009 | 30.000 | 2,437 | |
| 04.06.2009 | 22.000 | 2,410 | |
| 05.06.2009 | 110.252 | 2,410 | |
| 08.06.2009 | 40.000 | 2,315 | |
| 09.06.2009 | 25.000 | 2,345 | |
| 10.06.2009 | 17.500 | 2,396 | |
| 11.06.2009 | 15.500 | 2,400 | |
| 12.06.2009 | 200.000 | 2,394 | |
| 15.06.2009 | 11.144 | 2,361 | |
| 16.06.2009 | 5.000 | 2,360 |
| Acquisitons | Sales | Balance 30.06.2009 |
||||
|---|---|---|---|---|---|---|
| Date | average value Amount |
Amount | average value | Amount | ||
| SC Finance, B.V (1) | ||||||
| (ex- Sonae Financial Participations) Sonae Indústria, SGPS, SA |
843.453 | |||||
| Sale | 28-05-2009 | 7.500 | 2,44 | |||
| 29-05-2009 | 30.000 | 2,41 | ||||
| 01-06-2009 | 50.000 | 2,44 | ||||
| 02-06-2009 | 55.000 | 2,446 | ||||
| 03-06-2009 | 30.000 | 2,437 | ||||
| 04-06-2009 | 22.000 | 2,41 | ||||
| 05-06-2009 | 110.252 | 2,41 | ||||
| 08-06-2009 | 40.000 | 2,315 | ||||
| 09-06-2009 | 25.000 | 2,345 | ||||
| 10-06-2009 | 17.500 | 2,40 | ||||
| 11-06-2009 | 15.500 | 2,4 | ||||
| 12-06-2009 | 200.000 | 2,394 | ||||
| 15-06-2009 | 11.144 | 2,361 | ||||
| 16-06-2009 | 5.000 | 2,36 | ||||
(1) Entity closely connected with the director Belmiro de Azevedo, as he indirectly helds it
(Free translation from the original in Portuguese)
In terms of the order in sub-paragraph c), no. 1, Article 246 of the Portuguese Securities Code, the Board members of Sonae Indústria, SGPS, SA hereby declare, to the best of their knowledge, that:
30th July 2009
The Board of Directors
_________________________ ________________________ Belmiro de Azevedo Álvaro Cuervo
_________________________ ________________________ Paulo Azevedo Per knuts
_________________________ ________________________
Thomas Nystén Carlos Bianchi de Aguiar
_________________________ ________________________ Rui Correia Christophe Chambonnet
(Amounts expressed in Euros)
| ASSETS | 30.06.2009 | 31.12.2008 |
|---|---|---|
| NON CURRENT ASSETS: | ||
| Tangible assets | 1 224 096 795 | 1 202 504 678 |
| Goodwill | 106 637 124 | 103 811 638 |
| Intangible assets | 11 501 274 | 12 490 658 |
| Investment properties | 8 044 647 | 8 114 976 |
| Associated undertakings and non consolidated undertakings | 2 986 761 | 3 075 688 |
| Investment available for sale | 400 002 | 389 763 |
| Deferred tax asset | 57 057 506 | 53 985 797 |
| Other non current assets | 2 395 357 | 1 751 010 |
| Total non current assets | 1 413 119 466 | 1 386 124 208 |
| CURRENT ASSETS: | ||
| Inventories | 158 919 113 | 192 882 429 |
| Trade debtors | 210 812 099 | 199 825 603 |
| Other current debtors | 13 051 733 | 15 418 674 |
| State and other public entities | 19 560 061 | 30 835 909 |
| Other current assets | 10 738 273 | 27 529 412 |
| Cash and cash equivalents | 26 531 039 | 65 750 257 |
| Total current assets | 439 612 318 | 532 242 284 |
| TOTAL ASSETS | 1 852 731 784 | 1 918 366 492 |
| SHAREHOLDERS`FUNDS AND LIABILITIES | ||
| SHAREHOLDERS`FUNDS: | ||
| Share capital | 700 000 000 | 700 000 000 |
| Legal reserve | 2 737 181 | 2 399 639 |
| Other reserves and retained earnings | - 284 078 838 | - 207 594 636 |
| Accumulated other comprehensive income | - 79 200 372 | - 97 704 689 |
| Total | 339 457 971 | 397 100 314 |
| Non-controlling interests | 2 437 130 | 3 072 691 |
| TOTAL SHAREHOLDERS`FUNDS | 341 895 101 | 400 173 005 |
| LIABILITIES: | ||
| NON CURRENT LIABILITIES: | ||
| Long term bank loans - net of short-term portion | 278 801 065 | 268 056 483 |
| Non convertible debentures | 302 616 842 | 302 147 961 |
| Long term Finance Lease Creditors - net of short-term portion | 46 333 899 | 47 949 761 |
| Other loans | 105 949 910 | 148 419 100 |
| Pensions liabilities | 25 471 065 | 25 244 259 |
| Other non current liabilities | 128 071 059 | 118 741 078 |
| Deferred tax liabilities | 75 381 072 | 69 902 362 |
| Provisions | 55 777 312 | 37 498 938 |
| Total non current liabilities | 1 018 402 224 | 1 017 959 942 |
| CURRENT LIABILITIES: | ||
| Short term portion of long term bank loans | 30 978 539 | 31 507 509 |
| Short term bank loans | 73 689 995 | 74 070 252 |
| Short term portion of long term non convertible debentures | 80 000 000 | 80 000 000 |
| Short term portion of Finance Lease Creditors | 3 277 435 | 3 535 578 |
| Other loans | 300 630 | 301 760 |
| Trade creditors | 148 299 967 | 165 920 462 |
| Taxes and Other Contributions Payable | 19 141 896 | 16 307 234 |
| Other current liabilities | 127 217 842 | 116 981 282 |
| Provisions | 9 528 155 | 11 609 467 |
| Total current liabilities | 492 434 459 | 500 233 545 |
| TOTAL EQUITY AND LIABILITIES | 1 852 731 784 | 1 918 366 492 |
The notes are an integral part of the consolidated financial statements
| 2nd. Half 09 | 2nd. Half 08 | |||
|---|---|---|---|---|
| 30.06.2009 | (non audited) | 30.06.2008 | (non audited) | |
| Operating revenues | ||||
| Sales | 668 179 765 | 323 307 159 | 960 655 421 | 465 091 326 |
| Services rendered | 2 586 488 | 1 234 115 | 4 178 638 | 2 229 996 |
| Other operating revenues | 25 109 327 | 13 799 537 | 77 023 853 | 17 378 290 |
| Total operating revenues | 695 875 580 | 338 340 811 | 1 041 857 912 | 484 699 612 |
| Operating costs | ||||
| Cost of sales | 323 324 721 | 153 940 562 | 501 554 427 | 245 923 026 |
| (Increase) / decrease in production | 15 951 689 | 8 660 564 | - 3 040 879 | - 5 798 743 |
| External supplies and services | 191 741 481 | 90 042 386 | 254 626 657 | 122 271 863 |
| Staff expenses | 133 945 115 | 66 696 696 | 144 222 299 | 71 707 649 |
| Depreciation and amortisation | 62 970 074 | 31 909 997 | 60 447 571 | 30 793 335 |
| Provisions and impairment losses | 6 303 313 | 3 316 124 | 15 013 605 | 4 599 260 |
| Other operating costs | 6 345 764 | 3 179 143 | 11 291 580 | 7 074 144 |
| Total operating costs | 740 582 157 | 357 745 472 | 984 115 260 | 476 570 534 |
| Operational profit / (loss) | - 44 706 577 | - 19 404 661 | 57 742 652 | 8 129 078 |
| Financial profits | 42 533 644 | 22 099 518 | 46 064 314 | 17 573 785 |
| Financial costs | 71 480 074 | 36 061 861 | 84 219 579 | 37 298 506 |
| Gains and losses in associated companies | - 88 928 | - 113 933 | ||
| Gains and losses in investments | 98 700 | 98 700 | 20 975 | 20 975 |
| Current profit / (loss) | - 73 643 235 | - 33 382 237 | 19 608 362 | - 11 574 668 |
| Taxation | 1 325 696 | 843 647 | 7 256 038 | - 7 545 496 |
| Consolidated net profit / (loss) afer taxation | - 74 968 931 | - 34 225 884 | 12 352 324 | - 4 029 172 |
| Profit / (loss) after taxation from descontinued operations | - | - | - | - |
| Consolidated net profit / (loss) for the period | - 74 968 931 | - 34 225 884 | 12 352 324 | - 4 029 172 |
| Attributable to: | ||||
| Equity holders of Sonae Industria | - 74 028 838 | - 33 768 482 | 6 439 558 | - 6 594 590 |
| Non-controlling interests | - 940 093 | - 457 402 | 5 912 766 | 2 565 418 |
| Profit/(Loss) per share | ||||
| Excluding discontinued operations: | ||||
| Basic | - 0.5288 | - 0.2412 | 0.0460 | - 0.0471 |
| Diluted | - 0.5288 | - 0.2412 | 0.0460 | - 0.0471 |
| From discontinued operations: | ||||
| Basic | - | - | - | - |
| Diluted | - | - | - | - |
The notes are an integral part of the consolidated financial statements
| 2n d. Ha lf 0 9 |
2n d. Ha lf 0 8 |
|||
|---|---|---|---|---|
| 30 .06 .20 09 |
(no ud ited ) n a |
30 .06 .20 08 |
(no ud ited ) n a |
|
| Ne rof it / ( los s) for th eri od (a ) t p e p |
( 74 96 8 9 31 ) |
( 34 22 5 8 84 ) |
12 35 2 3 24 |
( 4 0 29 17 2) |
| Ot he he ive in r c om pre ns co me |
||||
| Ch in lat ion tra an ge cu rre ncy ns re se rve |
20 02 2 3 02 |
14 03 2 2 88 |
( ) 15 27 8 5 60 |
11 30 0 5 01 |
| Ch fa f c h f in ir v alu low he dg e d eri tive an ge e o as va s |
( 5) 1 2 86 20 |
26 8 2 31 |
43 1 8 61 |
31 2 1 65 |
| Inc rel ati of oth reh siv e i e t to ts om ax ng co mp on en er co mp en nco me |
||||
| Ot he he ive in fo r th eri od of ( b) et tax r c om pre ns co me e p , n |
18 73 6 0 97 |
14 30 0 5 19 |
( 14 84 6 6 99 ) |
11 61 2 6 66 |
| d ( a) + ( b) To tal reh siv e i e f the rio co mp en nc om or pe |
( ) 56 23 2 8 34 |
( ) 19 92 5 3 65 |
( 5) 2 4 94 37 |
7 5 83 49 4 |
| To tal reh siv e i at trib uta ble to co mp en nco me : |
||||
| Eq uity ho lde of So e I nd ria ust rs na |
( ) 55 52 4 5 21 |
( ) 19 63 8 3 95 |
( 5) 9 3 77 68 |
1 8 99 96 2 |
| No llin inte tro ts n-c on g res |
( 70 8 3 13) |
( 28 6 9 70 ) |
6 8 83 31 0 |
5 6 83 53 2 |
| ( ) 56 23 2 8 34 |
( ) 19 92 5 3 65 |
( 5) 2 4 94 37 |
7 5 83 49 4 |
The notes are an integral part of the consolidated financial statements
| Not es |
Sha api tal re c |
al res Leg erv e |
Oth er R ese rve s and ula ted ac cum ear nin gs |
Cur cy tran ren slat ion |
Cas h flo w hed ge der ivat ives |
Sub tota l |
rs` Tot al s har eho lde fun ibu ds attr tab le t o the uity ho lde f eq rs o Son Ind úst ria ae |
llin Non ntro g inte co ts res |
Tot al s rs' fun har eho lde ds |
|
|---|---|---|---|---|---|---|---|---|---|---|
| Bal 1 J 20 08 s at anc e a anu ary Dis trib uted div iden ds |
700 00 0 0 00 |
1 3 40 138 |
- 60 91 6 3 69 - 39 20 0 0 00 |
-45 42 9 8 54 |
95 24 4 |
-45 33 4 6 10 |
595 08 9 1 59 - 39 20 0 0 00 |
33 742 41 7 |
62 8 8 31 576 - 39 20 0 0 00 |
|
| / (l App riat ion of p ious r's n et p rofit ) rop rev yea oss Tot al c hen sive inc om pre om e Oth ers |
1 05 9 5 01 |
- 1 059 50 1 6 4 39 558 - 3 24 041 |
-16 24 9 1 04 |
43 1 86 1 |
-15 81 7 2 43 |
- 9 377 68 5 - 3 24 041 |
6 8 83 310 12 2 0 48 |
- 2 494 37 5 - 2 01 993 |
||
| Bal s at 30 Ju 200 8 anc e a ne |
700 00 0 0 00 |
2 3 99 639 |
-95 06 0 3 53 |
-61 67 8 9 58 |
52 7 1 05 |
-61 15 1 85 3 |
546 18 7 4 33 |
40 747 77 5 |
58 6 9 35 208 |
| Not es |
Sha api tal re c |
al res Leg erv e |
Oth er R ese rve s and ula ted ac cum ear nin gs |
Cur cy tran ren slat ion |
Cas h flo w hed ge der ivat ives |
Sub l tota |
Tot al s har eho lde rs` fun ds ibu tab le t attr o the uity ho lde f eq rs o Son Ind úst ria ae |
Non llin ntro g inte co ts res |
Tot al s rs' fun har eho lde ds |
|
|---|---|---|---|---|---|---|---|---|---|---|
| Bal s at 1 J 20 09 anc e a anu ary Acq uisi tion / (D ispo sal) of sub sidi arie s |
700 00 0 0 00 |
2 3 99 639 |
- 20 7 5 94 636 - 31 1 4 18 |
-96 63 9 6 19 |
-1 0 65 070 |
-97 70 4 6 89 |
397 10 0 3 14 - 3 11 4 18 |
3 0 72 691 |
40 0 1 73 005 - 3 11 4 18 |
|
| App riat ion of p ious r's n et p rofit / (l ) rop rev yea oss |
337 54 2 |
- 33 7 5 42 |
||||||||
| Tot al c hen sive inc om pre om e Oth ers |
-74 02 8 8 38 -1 8 06 404 |
19 790 52 2 |
-1 2 86 205 |
18 504 31 7 |
- 55 52 4 5 21 - 1 806 40 4 |
- 7 08 313 72 75 2 |
- 56 23 2 8 34 - 1 733 65 2 |
|||
| Bal 30 Ju 200 9 s at anc e a ne |
700 00 0 0 00 |
2 7 37 181 |
-28 4 0 78 838 |
-76 84 9 0 97 |
-2 3 51 275 |
-79 20 0 3 72 |
339 45 7 9 71 |
2 4 37 130 |
341 89 5 1 01 |
The notes are an integral part of the consolidated financial statements
FOR THE PERIODS ENDED AT 30 JUNE 2009 AND 2008
(Amounts expressed in Euros)
| OPERATING ACTIVITIES | Notes | 30.06.2009 | 30.06.2008 | Restatement 30.06.2008 |
|---|---|---|---|---|
| Net cash flow from operating activities (1) | 41 591 318 | 28 556 859 | 28 556 859 | |
| INVESTMENT ACTIVITIES | ||||
| Cash receipts arising from: | ||||
| Investments | 497 169 | 6 663 392 | 6 663 392 | |
| Tangible and intangible assets | 1 193 584 | 10 588 486 | 10 588 486 | |
| Loans granted | 10 347 | |||
| Investment subventions | 2 929 023 | 2 929 023 | ||
| Interest and similar charges | 2 755 018 | |||
| Others | 98 700 | 20 974 | 20 974 | |
| 1 789 453 | 22 967 240 | 20 201 875 | ||
| Cash Payments arising from: | ||||
| Investments | 10 239 | 67 295 | 67 295 | |
| Tangible and intangible assets | 23 552 113 | 74 583 377 | 74 583 377 | |
| Loans granted | 300 | |||
| 23 562 352 | 74 650 972 | 74 650 672 | ||
| Net cash used in investment activities (2) | - 21 772 899 | - 51 683 732 | - 54 448 797 | |
| FINANCING ACTIVITIES | ||||
| Cash receipts arising from: | ||||
| Interest and similar gains | 897 700 | 2 755 018 | ||
| Loans granted | 10 347 | |||
| Loans obtained | 1 399 674 680 | 323 301 245 | 1 580 911 729 | |
| Others | 5 591 572 | 54 702 070 | 54 702 070 | |
| 1 406 163 952 | 378 003 315 | 1 638 379 164 | ||
| Cash Payments arising from: | ||||
| Loans granted | 5 881 | 300 | ||
| Loans obtained | 1 430 572 244 | 273 883 484 | 1 531 494 268 | |
| Interest and similar charges | 23 842 015 | 28 311 816 | 28 311 816 | |
| Dividends | 39 101 644 | 39 101 644 | ||
| Finance leases - repayment of principal | 1 581 335 | 1 598 811 | 1 598 811 | |
| 1 456 001 475 | 342 895 755 | 1 600 506 539 | ||
| Net cash used in financing activities (3) | - 49 837 523 | 35 107 560 | 37 872 625 | |
| Net increase in cash and cash equivalents (4) = (1) + (2) + (3) | - 30 019 104 | 11 980 687 | 11 980 687 | |
| Effect of foreign exchange rate | - 1 522 181 | - 202 259 | - 202 259 | |
| Cash and cash equivalents at the beginning of the period | 7 | 17 388 776 | 49 154 756 | 49 154 756 |
| Cash and cash equivalents at the end of the period | 7 | - 11 108 147 | 61 337 702 | 61 337 702 |
The notes are an integral part of the consolidated financial statements
FOR THE PERIOD ENDED 30 JUNE 2009 (Amounts expressed in euros)
SONAE INDÚSTRIA, SGPS, SA has its head-office at Lugar do Espido, Via Norte, Apartado 1096, 4470-909 Maia, Portugal.
The shares of the company are listed on Euronext Lisbon.
The present set of consolidated financial statement has been prepared on the basis of the accounting policies that were disclosed in the notes to the consolidated financial statements of year 2008.
These consolidated financial statements were prepared in accordance with the International Accounting Standard 34 – Interim Financial Reporting, as changed by IAS 1 – Presentation of Financial Statements, as amended in 2007, and by IFRS 8 – Operating Segments. As such, they do not include all the information which ought to be included in annual consolidated financial statements and therefore should be read in connection with the financial statements of year 2008.
Exchange rates used on translation of foreign group, jointly controlled and associated companies are listed below:
| 31.03.2009 | 31.12.2008 | 31.03.2008 | ||||||
|---|---|---|---|---|---|---|---|---|
| Closing | Average | Closing | Average | Closing | Average | |||
| rate | rate | rate | rate | rate | rate | |||
| Great Britain Pound | 0.8521 | 0.8932 | 0.9525 | 0.7943 | 0.7922 | 0.7747 | ||
| Brazilian Real | 2.7469 | 2.9163 | 3.2436 | 2.6555 | 2.5112 | 2.5932 | ||
| South African Rand | 10.8849 | 12.2041 | 13.0668 | 11.9933 | 12.3426 | 11.6727 | ||
| Canadian Dollar | 1.6275 | 1.6046 | 1.6998 | 1.5574 | 1.5942 | 1.5384 | ||
| American Dollar | 1.4134 | 1.3311 | 1.3917 | 1.4631 | 1.5764 | 1.5289 | ||
| Swiss Franc | 1.5265 | 1.5055 | 1.4850 | 1.5862 | 1.6056 | 1.6060 | ||
| Polish Zloty | 4.4520 | 4.4693 | 4.1535 | 3.5002 | 3.3513 | 3.4882 |
Source: Bloomberg
During the period the company Euro Decorative Boards, Ltd., formerly consolidated by the fully consolidation method, was liquidated and the company Beeskow Holzwerkstoffe GmbH was incorporated through partial demerger of GHP GmbH.
These changes in the consolidation perimeter did not affect the comparability of these consolidated financial statements.
During the periods ended 30 June 2009 and 31 December 2008, movements in tangible and intangible assets, accumulated depreciation and impairment losses were as follows:
| Tangible Assets | ||
|---|---|---|
| 30.06.2009 | 31.12.2008 | |
| Gross cost: | ||
| Opening balance | 2 624 864 682 | 2 683 286 688 |
| Changes in consolidation perimeter | - 7 803 613 | |
| Capital expenditure | 15 700 020 | 109 114 008 |
| Disposals | 18 853 614 | 18 059 709 |
| Others | 5 128 260 | 198 644 |
| Exchange rate effect | 69 908 370 | - 141 871 332 |
| Closing balance | 2 696 747 718 | 2 624 864 686 |
| Accumulated depreciation and impairment losses |
||
| Opening balance | 1 422 360 005 | 1 340 465 340 |
| Changes in consolidation perimeter | - 5 170 822 | |
| Charge for the period | 61 679 965 | 150 085 946 |
| Disposals | 18 356 547 | 11 345 317 |
| Exchange rate effect | 26 510 953 | - 51 578 302 |
| Others | - 19 543 453 | - 96 837 |
| Closing balance | 1 472 650 923 | 1 422 360 008 |
| Carrying amount | 1 224 096 795 | 1 202 504 678 |
During the periods ended 30 June 2009 and 31 December 2008 no interest paid or any other financial charges were capitalised, in accordance with conditions defined in note 2.9 to consolidated financial statements of year 2008.
| Intangible Assets | ||
|---|---|---|
| 30.06.2009 | 31.12.2008 | |
| Gross cost: | ||
| Opening balance | 22 257 745 | 18 499 178 |
| Capital expenditure | 276 963 | 5 597 990 |
| Disposals | 67 175 | 1 068 180 |
| Exchange rate effect | 389 838 | - 562 449 |
| Others | 452 485 | - 208 794 |
| Closing balance | 23 309 856 | 22 257 745 |
| Accumulated amortisation and impairment losses |
||
| Opening balance | 9 767 088 | 7 663 030 |
| Charge for the period | 1 968 235 | 3 147 724 |
| Disposals | 67 175 | 1 068 186 |
| Exchange rate effect | 140 434 | - 72 543 |
| Others | 97 062 | |
| Closing balance | 11 808 582 | 9 767 087 |
| Carrying amount | 11 501 274 | 12 490 658 |
Charges to impairment losses are detailed in note 12.
At 30 June 2009 and 31 December 2008 deferred tax asset and liability were detailed according to underlying temporary differences as follows:
| Deferred tax assets | Deferred tax liabilities | |||||
|---|---|---|---|---|---|---|
| 30.06.2009 | 31.12.2008 | 30.06.2009 | 31.12.2008 | |||
| Harmonisation adjusments | 64 148 812 | 59 897 966 | ||||
| Provisions not allowed for tax purposes | 4 345 945 | 3 377 394 | 24 402 | |||
| Impairment of Assets | 1 918 164 | 2 588 089 | ||||
| Derecognized intangible assets | 600 | |||||
| Derecognized tangible assets | 132 056 | 186 174 | ||||
| Derecognized deferred costs | 128 683 | 177 647 | ||||
| Valuation of hedging derivatives | 130 633 | 108 820 | ||||
| Revaluation of tangible assets | 2 918 798 | 3 044 798 | ||||
| Tax losses carried forward | 50 402 025 | 47 547 072 | ||||
| Others | 8 289 060 | 6 959 598 | ||||
| 57 057 506 | 53 985 797 | 75 381 072 | 69 902 362 |
Changes to deferred tax asset and liability include approximately 3 700 000 euros and 6 350 000 euros of exchange rate effect, respectively.
At 30 June 2009 and 31 December 2008, details of Other current assets on the Consolidated Balance Sheet were as follows:
| 30.06.2009 | 31.12.2008 | |||||
|---|---|---|---|---|---|---|
| Gross Value | Impairment | Net Value | Gross Value | Impairment | Net Value | |
| Derivatives instruments | 6 372 338 | 6 372 338 | 16 521 457 | 16 521 457 | ||
| Financial Instruments | 6 372 338 | 6 372 338 | 16 521 457 | 16 521 457 | ||
| Accrued revenue | 1 341 436 | 1 341 436 | 5 441 863 | 5 441 863 | ||
| Deferred Costs | 3 012 274 | 3 012 274 | 5 535 277 | 5 535 277 | ||
| Others | 12 225 | 12 225 | 30 815 | 30 815 | ||
| Assets out of scope of IFRS 7 | 4 365 935 | 4 365 935 | 11 007 955 | 11 007 955 | ||
| Total | 10 738 273 | 10 738 273 | 27 529 412 | 27 529 412 |
At 30 June 2009 and 31 December 2008, the detail of Cash and Cash Equivalents was as follows:
| 30.06.2009 | 31.12.2008 | |
|---|---|---|
| Cash at hand | 104 974 | 98 186 |
| Bank deposits | 5 847 704 | 8 040 212 |
| Treasury applications | 20 578 361 | 57 611 859 |
| Cash and cash equivalents on the balance sheet | 26 531 039 | 65 750 257 |
| Bank overdrafts | 37 639 186 | 48 361 481 |
| Cash and cash equivalents on the statement of cash flows |
- 11 108 147 | 17 388 776 |
The consolidated statement of cash flows for the period ended 30 June 2008 was restated as follows:
The restatement referred to in points i) and ii) occurred because the company's management considers that the new classification better reflects the structure of the organization's financing.
As at 30 June 2009 and 31 December 2008 Sonae Indústria had the following outstanding loans:
| 30.06.2009 | |||||
|---|---|---|---|---|---|
| Amortised cost | Nominal value | ||||
| Current | Non current | Current | Non current | ||
| Bank loans Debentures Obligations under finance leases Other loans Gross debt |
104 668 534 80 000 000 3 277 435 300 630 188 246 599 |
278 801 065 302 616 842 46 333 899 105 949 910 733 701 716 |
104 668 534 80 000 000 3 277 435 300 630 188 246 599 |
278 801 065 305 000 000 46 333 899 105 949 910 736 084 874 |
|
| Investment Cash and cash equivalent in balance sheet Net debt |
26 531 039 161 715 560 |
733 701 716 | 26 531 039 161 715 560 |
736 084 874 | |
| Total net debt | 895 417 276 | 897 800 434 |
| 31.12.2008 | |||||
|---|---|---|---|---|---|
| Amortised cost | Nominal value | Fair value | |||
| Current | Non current | Current | Non current | adjustment | |
| Bank loans | 105 577 761 | 268 056 483 | 105 577 761 | 268 056 483 | 970 201 |
| Debentures | 80 000 000 | 302 147 961 | 80 000 000 | 305 000 000 | |
| Obligations under finance leases | 3 535 578 | 47 949 761 | 3 535 578 | 47 949 761 | -1 242 400 |
| Other loans | 301 760 | 148 419 100 | 301 760 | 148 419 100 | |
| Gross debt | 189 415 099 | 766 573 305 | 189 415 099 | 769 425 344 | - 272 199 |
| Investment | |||||
| Cash and cash equivalent in balance sheet | 65 750 257 | 65 750 257 | |||
| Net debt | 123 664 842 | 766 573 305 | 123 664 842 | 769 425 344 | - 272 199 |
| Total net debt | 890 238 147 | 893 090 186 |
The main changes occurred in bank loans were as follows:
a) In the first quarter of 2009 Sonae Indústria SGPS, SA contracted a loan with a Portuguese financial institution for 20 000 000 euros. The loan pays interest at market rate and principal will be repaid from 2009 to 2015;
b) In the first quarter of 2009 Tafisa Brasil contracted several loans with local banks for a total amount of 32 000 000 BRL. These loans pay interest at market rates and will be redeemed in 2009 and 2010;
c) In the second quarter of 2009 Tafisa Brasil contracted a loan with a local bank for an amount of BRL 28 000 000. This loan pay interest at market rate and will be redeemed in 2009 and 2010;
d) On 15 June 2009 the last instalment of the loan contracted by Sonae UK with European Investment Bank, with an original amount of GBP 35 000 000, was paid.
At 30 June 2009 and 31 December 2008, the fair value of derivative instruments are stated as follows:
| Other current assets (note 6) |
Other current liabilities | Other non current liabilities | ||||
|---|---|---|---|---|---|---|
| 30.06.09 | 31.12.08 | 30.06.09 | 31.12.08 | 30.06.09 | 31.12.08 | |
| Derivatives at fair value through profit or loss | 6 372 338 | 16 305 348 | 16 118 743 | 6 244 352 | 9 230 | |
| Derivatives at fair value through reserves | 216 109 | 2 690 298 | 1 168 770 | |||
| 6 372 338 | 16 521 457 | 18 809 041 | 7 413 122 | 9 230 |
At 30 June 2009 and 31 December 2008, details of Other non current liabilities were as follows:
| 30.06.2009 | 31.12.2008 | |
|---|---|---|
| Derivative instruments Goup companies |
72 604 | 9 230 72 604 |
| Other creditors | 434 401 | 434 401 |
| Financial instruments | 507 005 | 516 235 |
| State and other public entities | 56 100 189 | 44 122 456 |
| Other creditors | 71 463 865 | 74 102 387 |
| Liabilities out of scope of IFRS 7 | 127 564 054 | 118 224 843 |
| Total | 128 071 059 | 118 741 078 |
| At 30 June 2009 and 31 December 2008, Other current liabilities were composed of: | ||||
|---|---|---|---|---|
| ----------------------------------------------------------------------------------- | -- | -- | -- | -- |
| 30.06.2009 | 31.12.2008 | |
|---|---|---|
| Group companies | 34 946 | 34 910 |
| Derivatives | 18 809 041 | 7 413 122 |
| Trade debtors advances | 498 901 | 643 804 |
| Fixed assets suppliers | 2 975 827 | 8 776 582 |
| Other creditors | 5 093 188 | 2 693 380 |
| Financial instruments | 27 411 903 | 19 561 798 |
| Other creditors | 7 485 361 | 7 842 207 |
| Accrued expenses: | ||
| Insurances | 850 294 | 55 226 |
| Personnel costs | 26 733 412 | 23 753 319 |
| Accrued financial expenses | 4 961 256 | 9 137 782 |
| Rappel discounts (annual quantity discounts) | 22 223 501 | 28 919 892 |
| External supplies and services | 10 513 361 | 11 939 042 |
| Other accrued expenses | 20 550 417 | 9 815 327 |
| Deferred income: | ||
| Investment subventions | 5 955 214 | 5 891 717 |
| Other deferred income | 533 122 | 64 973 |
| Liabilities out of scope of IFRS 7 | 99 805 938 | 97 419 485 |
| Total | 127 217 841 | 116 981 283 |
Movements occurred in provisions and accumulated impairment losses during the period ended 30 June 2009 were as follows:
| 30.06.2009 | |||||||
|---|---|---|---|---|---|---|---|
| Opening | Exchange | Changes to | Other | Closing | |||
| Description | balance | rate effect | perimeter | Increase | Utilizations | changes | balance |
| Accumulated impairment losses on tangible assets (Note 4) Accumulated impairment losses on intangible assets (Note 4) |
57 587 280 19 242 |
409 725 | 748 452 | 3 406 773 | - 17 047 858 - 19 242 |
38 290 826 | |
| Accumulated impairment losses on other non-current assets | 10 931 182 | 10 931 182 | |||||
| Accumulated impairment losses on trade debtors Accumulated impairment losses on other debtors |
16 742 196 19 629 |
358 736 | 4 296 400 | 2 326 672 | - 1 933 729 | 17 136 931 19 629 |
|
| Provisions | 49 108 405 | 3 220 302 | 1 258 461 | 3 731 302 | 15 449 601 | 65 305 467 | |
| Sub-total | 134 407 934 | 3 988 763 | 6 303 313 | 9 464 747 | - 3 551 228 | 131 684 035 | |
| Accumulated impairment losses on investments | 37 005 998 | 37 005 998 | |||||
| Accumulated impairment losses on inventories | 17 098 955 | 416 105 | 5 387 155 | 5 012 389 | - 962 562 | 16 927 264 | |
| Total | 188 512 887 | 4 404 868 | 11 690 468 | 14 477 136 | - 4 513 790 | 185 617 297 |
Increases and decreases in provisions and impairment losses are stated in the Consolidated Income Statement as follows:
| 30.06.2009 | ||||
|---|---|---|---|---|
| Losses | Gains | |||
| Cost of sales | 2 851 027 | 2 621 779 | ||
| Other operating revenues | 9 464 747 | |||
| (Increase) / decrease in production | 2 536 128 | 2 390 610 | ||
| Provisions and impairment losses | 6 303 313 | |||
| Total | 11 690 468 | 14 477 136 |
At 30 June 2009 Sonae Indústria tested for impairment the cash generating units currently under restructuring in France and South Africa. These tests included the restructuring decisions that were taken in 2009, therefore changing the assumptions used on the tests performed by the end of 2008. Consequently, the impairment losses recognized in 2008 were partly reversed. The reversion is stated on column Other changes.
In addition, as the provisions of IAS 37 were fulfilled, a restructuring provision was created and stated on column Other changes.
Details of Other operating revenues on the Consolidated Income Statement for the periods ended 30 June 2009 and 2008 are as follows:
| 30.06.2009 | 30.06.2008 | |
|---|---|---|
| Gains on disposals of non current investments | 20 675 | 4 192 056 |
| Gains on disposals of tangible and intangible assets | 898 516 | 46 119 530 |
| Supplementary Revenue | 5 094 325 | 3 851 940 |
| Investment subventions | 3 433 365 | 3 380 765 |
| Tax received | 3 406 991 | 2 496 342 |
| Reversion of impairment losses | 5 733 447 | 567 188 |
| Gains on provisions | 3 731 300 | 5 280 471 |
| Others | 2 790 708 | 11 135 561 |
| 25 109 327 | 77 023 853 |
As regards the period ended 30 June 2008, the captions Gains on disposal of tangible and intangible assets and Others include 41 309 356 euros and 2 995 938 euros, respectively, related to the accident occurred on line II of our plant in Lac Megantic, Canada.
Details of Other operating costs on the Consolidated Income Statement for the periods ended 30 June 2009 and 2008 are as follows:
| 30.06.2009 | 30.06.2008 | |
|---|---|---|
| Taxes | 4 062 458 | 5 304 132 |
| Losses on disposal of non current investments | 3 369 561 | |
| Losses on disposal of tangible and intangible assets | 164 714 | 208 107 |
| Others | 2 118 592 | 2 409 780 |
| 6 345 764 | 11 291 580 |
| 30.06.2009 | 30.06.2008 | |
|---|---|---|
| Financial expenses: | ||
| Interest expenses | ||
| related to bank loans and overdrafts | 3 725 544 | 4 867 523 |
| related to non convertible debentures | 5 311 525 | 13 389 993 |
| related to finance leases | 2 531 110 | 2 652 538 |
| related to hedged loans (hedge derivatives) | 3 279 644 | 1 886 403 |
| others | 3 788 502 | 4 277 731 |
| Losses in currency translation | 18 636 324 | 27 074 188 |
| related to customers | 795 126 | 656 752 |
| related to suppliers | 1 143 785 | 1 324 682 |
| related to loans | 8 203 215 | 24 829 001 |
| others | 205 653 | 479 443 |
| 10 347 779 | 27 289 878 | |
| Cash discounts granted | 7 373 879 | 10 632 473 |
| Adjustment to fair value of financial instruments at fair value through profit or loss | 29 932 951 | 15 225 817 |
| Losses on valuation of hedging derivative instruments | 304 613 | |
| Fair value of inefficient component of hedge derivatives | ||
| Other finance losses | 4 884 528 | 3 997 224 |
| 71 480 074 | 84 219 579 | |
| 30.06.2009 | 30.06.2008 | |
| Financial revenues: | ||
| Interest income | ||
| related to bank loans | 27 822 | 155 824 |
| related to loans to related parties | 173 302 | 289 518 |
| Others | 328 577 | 2 699 781 |
| 529 701 | 3 145 123 | |
| Gains in currency translation | ||
| related to customers | 568 539 | 801 529 |
| related to suppliers | 727 874 | 1 264 163 |
| related to loans others |
21 718 617 792 123 |
8 405 721 372 458 |
| 23 807 153 | 10 843 871 | |
| Cash discounts obtained | 985 164 | 1 651 775 |
| Adjustment to fair value of financial instruments at fair value through profit or loss | 16 680 777 | 30 360 267 |
| Gains in valuation of hedging derivative instruments | 356 004 | |
| Fair value of inefficient component of hedge derivatives | ||
| Other finance gains | 174 845 | 63 277 |
| 42 533 644 | 46 064 314 | |
| Finance profit / (loss) | - 28 946 430 | - 38 155 265 |
Financial results for the periods ended 30 June 2009 and 2008 were as follows:
Corporate income tax accounted for in the periods ended 30 June 2009 and 2008 is detailed as follows:
| 30.06.2009 | 30.06.2008 | |||
|---|---|---|---|---|
| Current tax | 1 490 429 | 3 184 071 | ||
| Deferred tax | - 164 733 1 325 696 |
4 071 967 7 256 038 |
The main activity of the Group is the production of wood based panels and derivative products through industrial plants and commercial facilities located in Portugal, Spain, France, Germany, United Kingdom, Switzerland, The Netherlands, Canada, Brazil and South Africa.
In the notes to the consolidated financial statements of the period ended 31 December 2008, Sonae Indústria disclosed the following geographic segments in accordance with IAS 14.
For 2009 financial year and interim reporting periods, IFRS 8 is replacing IAS 14. Under this new standard, segments to be disclosed are the ones included in the internal reporting system of financial information to the chief operating decision maker, namely:
Non reportable segments are included under Other segments.
| Turnover | Operating | ||||||
|---|---|---|---|---|---|---|---|
| External | Intragroup | result | |||||
| Segments | 30.06.2009 | 30.06.2008 | 30.06.2009 | 30.06.2008 | 30.06.2009 | 30.06.2008 | |
| Iberian Peninsula | 154 805 857 | 230 198 866 | 3 519 950 | 6 163 114 | - 1 273 644 | 17 417 310 | |
| France | 63 788 150 | 107 345 739 | 21 361 226 | 49 712 778 | - 47 961 767 | - 7 251 306 | |
| Germany | 186 101 921 | 272 722 608 | 54 285 710 | 79 087 404 | - 22 891 913 | - 9 919 090 | |
| United Kingdom | 32 220 211 | 51 209 043 | - 4 765 890 | 913 527 | |||
| Canada | 56 799 467 | 52 961 229 | - 1 449 566 | 38 562 329 | |||
| Brazil | 58 566 606 | 81 274 240 | 7 053 398 | 18 979 270 | |||
| South Africa | 34 631 493 | 40 982 800 | 267 108 | 3 631 783 | |||
| Other segments | 75 001 566 | 115 139 558 | 30 793 032 | 51 731 355 | - 4 906 820 | - 27 483 | |
| Total segments | 661 915 271 | 951 834 083 | 109 959 918 | 186 694 651 | - 75 929 094 | 62 306 340 | |
| Adjustments Non recognized impairment losses |
- 2 000 000 | ||||||
| Companies excluded from management consolidation perimeter | 902 162 | 957 089 | |||||
| Reversion of impairment losses | 27 376 043 | ||||||
| Adjustment to depreciation | 1 933 905 | 628 193 | |||||
| Gains on sale of financial undertakings | - 3 858 287 | ||||||
| Others | 1 010 407 | - 290 683 | |||||
| Total segments after adjustments | - 44 706 577 | 57 742 652 | |||||
| Consolidated income statement | - 44 706 577 | 57 742 652 |
In March 2009, Glunz AG, GHP Gmbh and other wood based panel producers in Germany were subject to inspections carried out by the German Competition Authority. The investigations are at a fact-finding stage only and no formal allegations have been made against our Companies or any of their employees. According to the information available at this date, the Directors consider that any eventual liability related to such proceedings is deemed to be remote."
These consolidated financial statements were approved by the Board of Directors and authorised for issuance on 30 July 2009.
PricewaterhouseCoopers & Associados - Sociedade de Revisores Oficiais de Contas, Lda. o′Porto Bessa Leite Complex Rua António Bessa Leite, 1430 - 5º 4150-074 Porto Portugal Tel +351 225 433 000 Fax +351 225 433 499
1 We hereby present our Limited Review Report on the consolidated interim information for the period of six months ended 30 June 2009, of Sonae Indústria, SGPS, SA., included in: the Directors' Report, the consolidated statement of financial position (which shows a total of Euros 1,852,731,784, and a total consolidated equity of Euros 341,895,101, including total minority interests of Euros 2,437,130, and other negative components of equity of Euros 79,200,372), the consolidated income statement by nature, the consolidated statement of comprehensive income, the consolidated statement of changes in equity and the consolidated cash flow statements for the period then ended, and the corresponding notes to the accounts.
2 The amounts in the consolidated financial statements, as well as the financial information, were obtained from the accounting records.
3 It is the responsibility of the Company's Board of Directors (a) to prepare the Directors' Report and consolidated financial statements that present fairly, in all material respects, the financial position of the company and its subsidiaries, the consolidated result of their operations, the consolidated comprehensive income, the consolidated changes in equity and their consolidated cash flows; (b) to prepare historical financial information in accordance with International Accounting Standard 34 – Interim Financial Reporting that is complete, true, timeliness, clear, objective and licit, as required by the Portuguese Securities Market Code; (c) to adopt adequate accounting policies and criteria; (d) to maintain appropriate systems of internal control; and (e) to disclose any relevant facts that have influenced the activity, the financial position or results of the company and its subsidiaries.
4 Our responsibility is to verify the financial information included in the above mentioned documents, namely if, it is complete, true, timeliness, clear, objective and licit, as required by the Portuguese Securities Market Code, and to issue a professional and independent report based on our work.
Sonae Indústria, SGPS, SA.
5 Our work was performed, with the objective of obtaining moderate assurance about whether the financial information referred to above is free of material misstatement. Our work, which was based on the Technical Rules and Directives of the Portuguese Institute of Statutory Auditors, was planned in accordance with that objective, and consisted mainly of inquiries and analytical procedures to review: (i) the reliability of the assertions included in the financial information; (ii) the adequacy of the accounting policies adopted considering the circumstances and their consistent application; (iii) the applicability, or otherwise, of the going concern concept; (iv) the presentation of the financial information; and (v) if, the financial information is complete, true, timeliness, clear, objective and licit; and (b) substantive testing to the significant unusual transactions.
6 Our work also covered the verification of the consistency of the information included in the Director's report with the remaining documents referred to above.
7 We believe that our work provides a reasonable basis for issuing this report on the half year financial information.
8 Based on our work, which was performed with the objective of obtaining moderate assurance, nothing has come to our attention that causes us to believe that the accompanying consolidated and financial statements for the period of six months ended 30 June 2009 are not free of material misstatements that affects its conformity with the International Accounting Standard 34 – Interim Financial Reporting and that the information included is not complete, true, timeliness, clear, objective and licit.
Porto, 30 July 2009
PricewaterhouseCoopers & Associados, S.R.O.C., Lda. represented by:
António Joaquim Brochado Correia, R.O.C.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.