Quarterly Report • May 10, 2018
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: € 253 319 797.26 Publicly Traded Company
During the first quarter of 2018 Sonae Indústria once again generated positive net results that stood at 3.8 million Euros in the quarter.
Considering our 50% share of Sonae Arauco's figures, LTM Proportional Recurrent EBITDA reached 85 million Euros and the leverage ratio was of 3.8x.
Recurrent EBITDA of our fully owned businesses was negatively affected by the results from our North American business that were impacted by the depreciation of the Canadian dollar against the Euro and by increased input costs of wood and energy, the latter as a result of the severely cold weather experienced in the region where Sonae Indústria operates. Despite this, it should be noted that sales volumes and turnover in local currency at our North American business were higher than last year and, although the EBITDA margin in the quarter was lower compared to historical levels, we expect to see some margin recovery in the next quarters and particularly during 2H18.
Sonae Arauco delivered another strong set of results in the quarter and generated a higher recurrent EBITDA when compared to the same period of last year, notwithstanding a prudent approach in 1Q18 to the recognition of insurance income related to business interruption. In Portugal, I am pleased to be able to say that our two plants that were badly hit by the forest fires in October 2017 are now fully operational and, additionally, that the investment in new thin MDF line at Mangualde remains on schedule.
With both Net Debt and Shareholders' Funds kept at levels similar to those at YE17, Sonae Indústria's capital structure remained stable in this quarter.
Finally, I would like to highlight the external recognition obtained by Tafisa Canada which won the Safety Innovation Award for 2017 granted by the Composite Panels Association (North America). I want to take this opportunity to congratulate Tafisa Canada team for the project developed which reflects Sonae Indústria's commitment to continuous improvement on health and safety at work.
Paulo Azevedo Chairman Sonae Indústria
Due to the fact that one of Sonae Indústria's main assets (its 50% shareholding in Sonae Arauco) is accounted by the Equity method since June 2016, this section 1.1. presents unaudited Proportional Indicators, to help improve the understanding of size of the business, valuation and financial leverage of Sonae Indústria. These Proportional Indicators consider the full results of our wholly owned businesses and the proportional consolidation of the 50% contribution from Sonae Arauco.
| FINANCIAL INDICATORS (unaudited) | 1Q17 | 1Q18 |
|---|---|---|
| Proportional Turnover | 164 | 153 |
| Proportional Rec. EBITDA | 22 | 19 |
| Proportional Rec. EBITDA margin | 13.6% | 12.3% |
| Proportional LTM Turnover | 645 | 619 |
| Proportional LTM Rec. EBITDA | 93 | 85 |
| Proportional LTM Rec. EBITDA margin | 14.4% | 13.7% |
| LEVERAGE | ||
| Proportional Net Debt | 325 | 320 |
| Proportional Leverage (Net Debt / LTM Rec. EBITDA) | 3.5 x | 3.8 x |
| LOAN TO VALUE | ||
| Net Debt of Sonae Indústria | 220 | 209 |
| Asset Value2 | 510 | 454 |
| LTV (Net Debt of Sonae Indústria / Asset Value) | 43% | 46% |
2 Calculated as described in the Glossary of Terms. This compares with a Consensus 'Asset Value' of EUR 522M based on the average of the sum of the parts valuation (as at year-end 2018) of Sonae Indústria assets carried out by two independent equity research houses.
Proportional Turnover in 1Q18 was 11.2 million euros lower than in 1Q17. This evolution was driven by a lower contribution from fully owned businesses primarily due to unfavourable exchange rate movements, and by a lower contribution by Sonae Arauco that decreased by circa 6 million euros. The latter was affected by the fact that the two Sonae Arauco plants in Portugal that had been hit by the forest fires in October 2017 gradually resumed production in the first four months of the current year (and the insurance income related with business interruption is not included under Turnover items).
Proportional Recurrent EBITDA in 1Q18 was 3.5 million euros lower than in 1Q17. This evolution was driven by a lower contribution from fully owned businesses, down 3.9 million euros despite the higher contribution by Sonae Arauco whose recurrent EBITDA contribution increased by circa 0.4 million euros when compared to 1Q17.
For the first quarter of the year, Net Debt to Recurrent EBITDA (proportional)stood at 3.8x, which represents an increase of 0.2x vs. 1Q17, despite the lower Net Debt. Loan to Value also increased when compared to 1Q17, reaching circa 46% at the end of 1Q18.
*Quarterly i nforma tion una udited.
Consolidated Turnover for the first quarter of the year reached 54.3 million euros, a reduction of circa 5.2 million euros vs. same period of last year. The reduction in Consolidated Turnover when compared to 1Q17 was essentially driven by a 5.0 million euros unfavourable exchange rate effect resulting from the depreciation of the Canadian dollar vs. the EUR.When compared to the previous quarter, consolidated turnover increased by 2.1 million euros driven by higher sales volumesin both our North American and Laminates & Components businesses.
Variable costs per cubic meter in local currency increased, when compared to the same period of last year and to the previous quarter, mainly driven by higher input costs of wood and higher thermal energy costs due to the extreme cold weather in Canada. Input chemicals costs also increased when compared to 4Q17.
Recurrent EBITDA for the first quarter of the year reached 5.8 million euros, a reduction of 3.9 million euros and circa 1.5 million euros vs. 1Q17 and 4Q17, respectively. The lower Recurrent EBITDA when compared to 1Q17 is mainly explained by the already mentioned reduction in Turnover, which was only partially offset by the 2.1 million euros reduction on variable costs (which benefited from the Canadian dollar depreciation since local currency costs increased as previously explained), and by a circa 0.4 million euros increase in fixed costs (it should be noted that 1Q17 included a positive one off effect on fixed costs of circa 1.5 million euros). The 1Q18 Recurrent EBITDA margin reached circa 10.7%, down by 5.6 p.p. and by circa 3.3 p.p. vs. 1Q17 and 4Q17, respectively.
Consolidated EBITDA for the quarter reached 5.7 million euros, a reduction of circa 4.0 million euros vs. the same period of last year, due to the aforementioned evolution in Recurrent EBITDA, and a reduction of 2.9 million euros vs. the previous quarter, noting that 4Q17 benefited from positive non recurrent items of 1.4 million euros.
| CONSOLIDATED INCOME STATEMENT Million euros |
|||||
|---|---|---|---|---|---|
| 1Q17 | 4Q17 | 1Q18 | 1Q18 / | 1Q18 / | |
| Unaudited | Unaudited | Unaudited | 1Q17 | 4Q17 | |
| Turnover | 59.5 | 52.2 | 54.3 | (8.8%) | 4.1% |
| Other operational income | 1.1 | 3.2 | 0.9 | (17.2%) | (72.4%) |
| EBITDA | 9.7 | 8.7 | 5.7 | (40.8%) | (33.9%) |
| Non recurrent items | (0.0) | 1.4 | (0.1) | - | (104.5%) |
| Recurrent EBITDA | 9.7 | 7.3 | 5.8 | (40.2%) | (20.2%) |
| Recurrent EBITDA Margin % | 16.3% | 14.0% | 10.7% | -5.6 pp | -3.3 pp |
| Depreciation and amortisation | (3.2) | (3.3) | (3.1) | 1.4% | 4.1% |
| Provisions and impairment Losses | 0.0 | (3.8) | 0.0 | - | 100.0% |
| Operational profit (EBIT) | 6.5 | 1.6 | 2.6 | (60.0%) | 58.6% |
| Net financial charges | (2.8) | (2.9) | (2.8) | (2.2%) | 3.5% |
| o.w. Net interest charges | (2.1) | (2.0) | (2.0) | 6.0% | 2.9% |
| o.w. Net exchange differences | (0.1) | (0.1) | (0.0) | 92.9% | 93.3% |
| o.w. Net financial discounts | (0.4) | (0.4) | (0.4) | 9.6% | 10.1% |
| Gains and losses in Joint-Ventures - Net Results | 4.2 | (0.8) | 4.7 | 11.9% | - |
| Gains and losses in Joint-Ventures - Other | 0.0 | (2.5) | 0.0 | - | 100.0% |
| Profit before taxes (EBT) | 8.0 | (4.6) | 4.5 | (43.6%) | - |
| Taxes | (1.6) | (1.1) | (0.7) | 54.7% | 34.5% |
| o.w. Current tax | (1.6) | (1.0) | (1.1) | 35.6% | (4.1%) |
| o.w. Deferred tax | 0.1 | (0.1) | 0.4 | - | - |
| Consolidated net profit/(loss) for the period | 6.4 | (5.6) | 3.8 | (40.8%) | - |
Total fixed costs for the first quarter of the year represented 16.8% of turnover, an increase of circa 2.1 p.p. when compared to the same period of last year, noting that 1Q17 benefited from positive one-off adjustments to accruals of circa 1.5 million euros (excluding this effect fixed costs would represent 17.3% of turnover in 1Q17). When compared to 4Q17, total fixed costs as a percentage of turnover improved 2.1 p.p. driven by both an increase in turnover and a reduction in fixed costs.
Total headcount of Sonae Indústria, at the end of March 2018, was 485 FTE's excluding Sonae Arauco, which compares with 488 FTE's at the end of March 2017.
Depreciation and amortization charges in 1Q18 were 3.1 million euros, in line with the values booked for 1Q17 and 4Q17.
Net financial charges in 1Q18 were 2.8 million euros, in line with the values booked for 1Q17 and 4Q17.
Gains and losses in Joint-Ventures – Net Resultsrefers to 50% of the net results of Sonae Arauco in the period (equity method accounting). For the first quarter of the year, this amounted to 4.7 million euros, up by 0.5 million euros when compared to 1Q17. It should be noted that, despite lower turnover, Sonae Arauco Recurrent EBITDA increased by circa 0.8 million euros (circa 0.4 million euros for Sonae Indústria 50% stake) when compared to 1Q17.
Current tax charges were circa 1.1 million euros for the first quarter of the year, a decrease of circa 0.6 million euros when compared to 1Q17, mainly driven by lower tax charges in Canada, and in line with the value booked for 4Q17.
Net results for 1Q18 were positive of 3.8 million euros, down by 2.6 million euros when compared to 1Q17, explained by the reduction in EBITDA of fully owned businesses. Net Results have improved materially when compared to 4Q17 which had been affected by a number of negative non recurrent items.
| 1Q17 | 2017 | 1Q18 | |
|---|---|---|---|
| Unaudited | Unaudited | ||
| Non current assets | 355.7 | 360.2 | 357.1 |
| Tangible assets | 146.5 | 146.5 | 138.5 |
| Investments in joint ventures | 200.5 | 205.6 | 210.7 |
| Deferred tax asset | 1.4 | 1.5 | 1.5 |
| Other non current assets | 7.3 | 6.6 | 6.5 |
| Current assets | 46.6 | 40.9 | 40.2 |
| Inventories | 18.4 | 17.0 | 16.7 |
| Trade debtors | 19.1 | 13.6 | 16.2 |
| Cash and cash equivalents | 2.7 | 4.1 | 1.8 |
| Other current assets | 6.5 | 6.2 | 5.5 |
| Non-current assets classified as available for sale | 1.5 | 0.0 | 0.0 |
| Total assets | 403.8 | 401.0 | 397.4 |
| Shareholders' Funds | 116.7 | 126.1 | 126.4 |
| Equity Holders | 116.7 | 126.1 | 126.4 |
| Non-controlling interests | 0.0 | 0.0 | 0.0 |
| Liabilities | 287.1 | 274.9 | 271.0 |
| Interest bearing debt | 222.7 | 212.7 | 210.4 |
| Non current | 217.3 | 198.5 | 195.8 |
| Current | 5.4 | 14.2 | 14.6 |
| Trade creditors | 24.2 | 19.6 | 22.5 |
| Other liabilities | 40.2 | 42.5 | 38.1 |
| Liabilities directly associated with non-current assets | |||
| classified as available for sale | 0.0 | 0.0 | 0.0 |
| Total Shareholders'Funds and liabilities | 403.8 | 401.0 | 397.4 |
| Net debt | 220.0 | 208.7 | 208.6 |
| Working Capital | 13.3 | 11.0 | 10.4 |
Investments in Joint-Ventures (50% shareholding in Sonae Arauco) reached circa 210.7 million euros, which is circa 5.1 million euros higher than the book value of this investment at the end of 2017, mostly due to our share of Sonae Arauco's results of 4.7 million euros and the impact of the favourable exchange rate evolution of the South African Rand in the quarter of circa 0.4 million euros.
Consolidated Working Capital reached 10.4 million euros, a decrease of 0.5 million euros when compared to December 2017, mainly explained by a decrease in inventories in our North American business, as the increase in trade creditors was essentially compensated by the seasonal increase in trade debtors.
Net Debt stood at circa 208.6 million euros at the end of March 2018, in line with the value booked for 2017 and representing a decrease of circa 11.4 million euros vs. March 2017.
Total Shareholders' Funds, at the end of March 2018, totaled circa 126.4 million euros, which represents an increase of circa 0.3 million euros when compared to December 2017, explained by the positive impacts from net results in the quarter and the favourable exchange rate evolution of the South African Rand of circa 0.4 million euros, which more than offset the negative impact of the exchange rate evolution of the Canadian dollar vs. the EUR of 3.9 million euros.
Additions to Gross Tangible Fixed Assets reached 1.8 million euros in the first quarter of the year, 0.3 million euros lower when compared to 1Q17 that included amounts related with the investment in the new edging line for our Components plant in Portugal which was concluded in 4Q17.
9 th May 2018
The Board of Directors
Paulo Azevedo Carlos Moreira da Silva
Albrecht Ehlers José Romão de Sousa
Javier Vega Christopher Lawrie
Louis Brassard Berta Cunha
Isabel Barros
| Asset Value | Asset Value is calculated as follows: [6.5 x LTM Recurrent EBITDA of fully consolidated business (100%)] + [market value of inactive sites real estate properties owned 100% by Sonae Indústria] + [50% x (6.5 x LTM Recurrent EBITDA of Sonae Arauco – Sonae Arauco Net Debt)] |
|---|---|
| CAPEX | Investment in Tangible Fixed Assets |
| EBITDA | Earnings Before Interests and Taxes + Depreciations and Amortizations + (Provisions and impairment losses - Impairment losses in trade receivables + Reversion of impairment losses in trade receivables) |
| FTEs | Full Time Equivalent; the equivalent of one person working full time, according to the working schedule of each country where Sonae Indústria has operations |
| Fixed Costs | Overheads + Personnel costs (internal and external); management accounts concept |
| Gross Debt | Bank loans + Debentures + Obligations under finance leases + other loans + Loans from related parties |
| Headcount | Total number of internal FTEs, excluding trainees |
| Loan to Value | Net Debt of Sonae Indústria / Asset value |
| LTM | Last Twelve Months |
| Net Debt | Gross Debt - Cash and cash equivalents |
| Proportional: Turnover, Recurrent EBITDA (unaudited) |
Proportional Turnover and Proportional Recurrent EBITDA consider, in what regards to Turnover and Recurrent EBITDA, the full contribution of the wholly owned businesses and the proportional consolidation of the 50% contribution from Sonae Arauco. |
| Proportional Leverage (unaudited) |
Proportional Net Debt / Proportional LTM Recurrent EBITDA |
| Proportional Net Debt (unaudited) |
Proportional Net Debt considers the full contribution of the Net Debt of the wholly owned businesses and the proportional consolidation of the 50% contribution from Sonae Arauco. |
| Recurrent EBITDA | EBITDA excluding non-recurrent operational income / costs |
| Recurrent EBITDA margin | Recurrent EBITDA / Turnover |
| Working Capital | Inventories + Trade Debtors – Trade Creditors |
(Amounts expressed in Euros)
| ASSETS | Notes | 31.03.2018 | 31.12.2017 |
|---|---|---|---|
| Unaudited | |||
| NON-CURRENT ASSETS: | |||
| Tangible fixed assets | 6 | 138 476 570 | 146 469 904 |
| Goodwill | 347 082 | 347 082 | |
| Intangible assets | 96 015 | 142 979 | |
| Investment properties | 5 938 318 | 6 001 043 | |
| Investment in joint ventures | 4, 5 | 210 686 850 | 205 616 464 |
| Other investments | 5 | 131 394 | 130 487 |
| Deferred tax asset | 1 458 833 | 1 462 160 | |
| Total non-current assets | 357 135 062 | 360 170 119 | |
| CURRENT ASSETS: | |||
| Inventories | 16 718 553 | 16 998 114 | |
| Trade debtors | 16 241 562 | 13 591 178 | |
| Other current debtors | 442 121 | 285 410 | |
| Current tax asset | 2 360 190 | 1 677 850 | |
| Other taxes and contributions | 1 741 476 | 2 096 256 | |
| Other current assets | 990 223 | 2 128 573 | |
| Cash and cash equivalents | 7 | 1 753 011 | 4 084 771 |
| Total current assets | 40 247 136 | 40 862 152 | |
| TOTAL ASSETS | 397 382 198 | 401 032 271 | |
| SHAREHOLDERS`FUNDS AND LIABILITIES | |||
| SHAREHOLDERS`FUNDS: | |||
| Share capital | 253 319 797 | 253 319 797 | |
| Other reserves and accumulated earnings | (178 641 652) | (182 494 467) | |
| Accumulated other comprehensive income | 8 | 51 697 582 | 55 287 278 |
| Total shareholders' funds attributabble to equity holders of Sonae Indústria | 126 375 727 | 126 112 608 | |
| TOTAL SHAREHOLDERS`FUNDS | 126 375 727 | 126 112 608 | |
| LIABILITIES: | |||
| NON-CURRENT LIABILITIES: | |||
| Bank loans - net of current portion | 9 | 194 923 798 | 197 650 071 |
| Finance lease creditors - net of current portion | 9 | 871 727 | 898 793 |
| Post-retirement liabilities | 962 252 | 962 252 | |
| Other non-current liabilities | 1 703 920 | 2 122 999 | |
| Deferred tax liability | 19 147 329 | 20 568 786 | |
| Provisions | 1 983 940 | 1 983 940 | |
| Total non-current liabilities | 219 592 966 | 224 186 841 | |
| CURRENT LIABILITIES: | |||
| Current portion of non-current bank loans | 9 | 11 712 913 | 11 949 858 |
| Current bank loans | 9 | 2 396 309 | 1 750 000 |
| Current portion of non-current finance lease creditors | 9 | 484 649 | 500 227 |
| Trade creditors | 22 522 209 | 19 626 920 | |
| Current tax liability | 90 214 | 53 391 | |
| Other taxes and contributions | 511 755 | 734 383 | |
| Other current liabilities | 10 | 10 419 738 | 12 842 324 |
| Provisions | 3 275 718 | 3 275 719 | |
| Total current liabilities | 51 413 505 | 50 732 822 | |
| TOTAL SHAREHOLDERS' FUNDS AND LIABILITIES | 397 382 198 | 401 032 271 |
The notes are an integral part of the consolidated financial statements
(Amounts expressed in Euros)
| Notes | 31.03.2018 | 31.03.2017 | |
|---|---|---|---|
| Unaudited | Unaudited | ||
| Sales | 13 | 53 949 375 | 59 202 625 |
| Services rendered | 13 | 357 393 | 312 951 |
| Other income and gains | 11, 13 | 881 718 | 1 064 961 |
| Cost of sales | 13 | (30 394 133) | (31 726 715) |
| Increase / (decrease) in production | 13 | ( 415 536) | ( 465 076) |
| External supplies and services | 13 | (11 655 266) | (12 473 925) |
| Staff expenses | 13 | (6 198 688) | (5 273 656) |
| Depreciation and amortisation | (3 129 925) | (3 173 057) | |
| Provisions and impairment losses (increase / reduction) | 13 | ( 1 678) | ( 87 722) |
| Other expenses and losses | 12, 13 | ( 777 121) | ( 845 082) |
| Operating profit / (loss) | 13 | 2 616 139 | 6 535 304 |
| Financial income | 14 | 214 204 | 336 537 |
| Financial expenses | 14 | (3 029 032) | (3 091 685) |
| Gains and losses in joint ventures | 4 | 4 703 794 | 4 201 972 |
| Net profit/(loss) before taxation | 4 505 105 | 7 982 128 | |
| Taxation | 15 | ( 707 617) | (1 562 060) |
| Consolidated net profit / (loss) for the period | 3 797 488 | 6 420 068 | |
| Attributable to: | |||
| Equity holders of Sonae Industria | 3 797 488 | 6 420 068 | |
| Consolidated net profit/(loss) per share | |||
| Basic | 0.0836 | 0.0006 | |
| Diluted | 0.0836 | 0.0006 |
The notes are an integral part of the consolidated financial statements
(Amounts expressed in Euros)
| Notes | 31.03.2018 Unaudited |
31.03.2017 Unaudited |
|
|---|---|---|---|
| Consolidated net profit / (loss) for the period (a) | 3 797 488 | 6 420 068 | |
| Consolidated other comprehensive income | |||
| Items that may be subsequently transferred to profit or loss | |||
| Change in currency translation reserve | 8 | (3 901 010) | ( 478 600) |
| Group share of other comprehensive income of joint ventures | 8 | 362 169 | 482 503 |
| Consolidated other comprehensive income for the period, net of tax (b) | (3 538 841) | 3 903 | |
| Total consolidated comprehensive income for the period (a) + (b) | 258 647 | 6 423 971 | |
| Total consolidated comprehensive income attributable to: | |||
| Equity holders of Sonae Industria | 258 647 | 6 423 971 | |
| 258 647 | 6 423 971 |
The notes are an integral part of the consolidated financial statements
| Share capital | Legal reserve |
Other Reserves and accumulated earnings |
Accumulated other comprehensive income |
Total shareholders` funds attributable to the equity holders of Sonae Indústria |
Total shareholders' funds |
|
|---|---|---|---|---|---|---|
| Notes | 8 | |||||
| Balance as at 1 January 2018 | 253 319 797 | (182 494 467) | 55 287 278 | 126 112 608 | 126 112 608 | |
| Total consolidated comprehensive income for the period Consolidated net profit/(loss) for the period Consolidated other comprehensive income for the period |
3 797 488 | (3 538 841) | 3 797 488 (3 538 841) |
3 797 488 (3 538 841) |
||
| Total | 3 797 488 | (3 538 841) | 258 647 | 258 647 | ||
| Others | 55 327 | ( 50 855) | 4 472 | 4 472 | ||
| Balance as at 31 March 2018 - Unaudited | 253 319 797 | (178 641 652) | 51 697 582 | 126 375 727 | 126 375 727 |
| Share capital | Legal reserve |
Other Reserves and accumulated earnings |
Accumulated other comprehensive income |
Total shareholders` funds attributable to the equity holders of Sonae Indústria |
Total shareholders' funds |
|
|---|---|---|---|---|---|---|
| Notes | 8 | |||||
| Balance as at 1 January 2017 | 812 107 574 | 3 131 757 | (759 319 894) | 54 418 718 | 110 338 155 | 110 338 155 |
| Total consolidated comprehensive income for the period Consolidated net profit/(loss) for the period Consolidated other comprehensive income for the period |
6 420 068 | 3 903 | 6 420 068 3 903 |
6 420 068 3 903 |
||
| Total | 6 420 068 | 3 903 | 6 423 971 | 6 423 971 | ||
| Others | ( 43 339) | ( 43 339) | ( 43 339) | |||
| Balance as at 31 March 2017 - Unaudited | 812 107 574 | 3 131 757 | (752 943 165) | 54 422 621 | 116 718 787 | 116 718 787 |
The notes are an integral part of the consolidated financial statements
(Amounts expressed in Euros)
| Notes | 31.03.2018 | 31.03.2017 | |
|---|---|---|---|
| Unaudited | Unaudited | ||
| OPERATING ACTIVITIES | |||
| Receipts from trade debtors | 48 818 306 | 52 651 541 | |
| Payments to trade creditors | 38 394 430 | 42 719 704 | |
| Payments to staff | 5 472 393 | 5 949 451 | |
| Net cash flow from operations | 4 951 483 | 3 982 386 | |
| Payment / (receipt) of corporate income tax | 1 756 396 | 4 643 985 | |
| Other receipts / (payments) relating to operating activities | 242 250 | ( 627 226) | |
| Net cash flow from operating activities (1) | 3 437 337 | (1 288 825) | |
| INVESTMENT ACTIVITIES | |||
| Cash receipts arising from: Tangible fixed assets and intangible assets |
|||
| 303 494 | 46 593 | ||
| Cash Payments arising from: | 303 494 | 46 593 | |
| Investments | 908 | ||
| Tangible fixed assets and intangible assets | 3 119 188 | 3 177 674 | |
| Investment properties | 935 | ||
| 3 120 096 | 3 178 609 | ||
| Net cash used in investment activities (2) | (2 816 602) | (3 132 016) | |
| FINANCING ACTIVITIES | |||
| Cash receipts arising from: | |||
| Interest and similar income | 3 577 | 26 735 | |
| Loans obtained | 363 106 048 | 253 700 000 | |
| 363 109 625 | 253 726 735 | ||
| Cash Payments arising from: | |||
| Interest and similar charges | 2 153 673 | 2 089 257 | |
| Loans obtained | 363 892 833 | 249 885 464 | |
| Finance leases - repayment of principal | 26 613 | 11 013 | |
| 366 073 119 | 251 985 734 | ||
| Net cash used in financing activities (3) | (2 963 494) | 1 741 001 | |
| Net increase/(decrease) in cash and cash equivalents resulting from cash flows (4) = (1) + (2) + (3) | (2 342 759) | (2 679 840) | |
| Cash and cash equivalents at the beginning of the period (a) | 7 | 4 084 771 | 4 795 077 |
| Cash and cash equivalents at the end of the period (b) | 7 | 1 606 702 | 2 054 872 |
| Net increase/(decrease) in cash and cash equivalents (b) - (a) | (2 478 069) | (2 740 205) | |
| Effect of foreign exchange rate in cash and cash equivalents (c) | ( 135 310) | ( 60 365) | |
| Net increase/(decrease) in cash and cash equivalents resulting from cash flows (b) - (a) - (c) | (2 342 759) | (2 679 840) |
The notes are an integral part of the consolidated financial statements
(Amounts expressed in euros)
SONAE INDÚSTRIA, SGPS, SA has its head-office at Lugar do Espido, Via Norte, 4470-177 Maia, Portugal.
The shares of the company are listed on Euronext Lisbon.
Consolidated financial statements for the period ended 31 March 2018 and 31 March 2017 were not subject to a limited revision carried out by the company's statutory external auditor.
This set of consolidated financial statement has been prepared on the basis of the accounting policies that were disclosed on the notes to the consolidated financial statements for fiscal year 2017.
These consolidated financial statements were prepared in accordance with the International Accounting Standard 34 – Interim Financial Reporting.
As such, they do not include all the information which should be included in annual consolidated financial statements and should therefore be read in connection with the financial statements for fiscal year 2017.
These consolidated financial statements were prepared on the basis of International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB) and with Interpretations issued by the IFRS Interpretations Committee (IFRS IC), effective from 1 January 2018 and endorsed by the European Union.
2.2.1. In the period ended 31 March 2018, the following standards and interpretations, which had been endorsed by the European Union, became effective:
IFRS 2 (amendment), Classification and measurement of share-based payment transactions (effective for annual periods beginning on or after 1 January 2018). This amendment clarifies the measurement basis for cashsettled, share-based payments and the accounting for modifications to a share-based payment plan that change the classification an award from cash-settled to equity-settled. It also introduces an exception to the principles in IFRS 2 that will require an award to be treated as if it was wholly equity-settled, where an employer is obliged to withhold an amount for the employee's tax obligation associated with a share-based payment and pay that amount to the tax authority;
IFRS 4 (amendment), Insurance contracts (Applying IFRS 4 with IFRS 9) (effective for annual periods beginning on or after 1 January 2018). This amendment allows companies that issue insurance contracts the option to recognise in Other Comprehensive Income, rather than Profit or Loss the volatility that could rise when IFRS 9 is applied before the new insurance contract standard is issued. Additionally, it is given an optional temporary exemption from applying IFRS 9 until 2021, to the companies whose activities are predominantly connected with insurance, not being applicable at consolidated level;
IFRS 9 (new), Financial instruments (effective for annual periods beginning on or after 1 January 2018). IFRS 9 replaces the guidance in IAS 39, regarding: (i) the classification and measurement of financial assets and liabilities; (ii) the recognition of credit impairment (through the expected credit losses model); and (iii) the hedge accounting requirements and recognition;
IFRS 15 (new), Revenue from contracts with customers (effective for annual periods beginning on or after 1 January 2018). This new standard applies only to contracts with customers to provide goods or services and requires an entity to recognise revenue when the contractual obligation to deliver the goods or services is satisfied and by the amount that reflects the consideration the entity is expected to be entitled to, following a five step approach.
IFRS 15 (amendment) Revenue from contracts with customers (effective for annual periods beginning on or after 1 January 2018). This amendment refers to additional guidance for determining the performance obligations in a contract, the timing of revenue recognition from a license of intellectual property, the review of the indicators for principal versus agent classification, and to new practical expedients to simplify transition;
IAS 40 (amendment), Transfers of Investment property (effective for annual periods beginning on or after 1 January 2018). This amendment clarifies when assets are transferred to, or from investment properties, the evidence of the change in use is required. A change of management intention in isolation is not enough to support a transfer;
Annual Improvement 2014 - 2016, (generally effective for annual periods beginning on or after 1 January 2017). The 2014-2016 annual improvements impacts: IFRS 1, IFRS 12 and IAS 28;
IFRIC 22 (new), Foreign currency transactions and advance consideration (effective for annual periods beginning on or after 1 January 2018). An Interpretation to IAS 21 'The effects of changes in foreign exchange rates' it refers to the determination of the "date of transaction" when an entity either pays or receives consideration in advance for foreign currency
denominated contracts". The date of transaction determines the exchange rate used to translate the foreign currency transactions.
2.2.2. At 31 March 2018, the following standards and interpretations had been issued by IASB and had been endorsed by the European Union, but had not been applied as they only become effective in later periods:
IFRS 9 (amendment), Prepayment Features with Negative Compensation (effective for annual periods beginning on or after 1 January 2019). The amendment introduces the possibility to classify certain financial assets with negative compensation features at amortized cost, provided that specific conditions are fulfilled, instead of being classified at fair value through profit or loss;
IFRS 16 (new), Leases (effective for annual periods beginning on or after 1 January 2019). This new standard replaces the IAS 17 with a significant impact on the accounting by lessees that are now required to recognise a lease liability reflecting future lease payments and a "right-of-use asset" for all lease contracts, except for certain short-term leases and for lowvalue assets. The definition of a lease contract also changed, being based on the "right to control the use of an identified asset".
The Company does not estimate any significant effect to arise from the application of these standards.
2.2.3. At 31 March 2018, the following standards, effective 1 January 2018 or later, had been issued by IASB but still had not been endorsed by the European Union:
IFRS 17 (new), Insurance contracts (effective for annual periods beginning 1 January 2021). This standard is still subject to endorsement by the European Union. This standard will revoke IFRS 4 – Insurance contracts and applies to all entities issuing insurance contracts, reinsurance contracts and investment contracts with discretionary participation characteristics. IFRS 17 is based on the current measurement of technical liabilities at each reporting date. The current measurement can be based on a complete "building block approach" or
"premium allocation approach". The recognition of the technical margin is different depending on whether it is positive or negative. IFRS 17 is of retrospective application;
IAS 28 (amendment), Long-term Interests in Associates and Joint Ventures (effective for annual periods beginning on or after 1 January 2019). This amendment is still subject to endorsement by the European Union. The amendment clarifies that long-term investments in associates and joint ventures (components of an entity's investments in associates and joint ventures), that are not being measured through the equity method, are to be measured in accordance with IFRS 9, being subject to impairment expected credit loss model prior to any impairment test of the investment as a whole;
Annual Improvement 2015 – 2017, (effective for annual periods beginning on or after 1 January 2019). These improvements are still subject to endorsement by the European Union. The 2015-2017 annual improvements affects: IAS 23, IAS 12, IFRS 3 and IFRS 11;
IFRIC 23 (new), Uncertainty over Income Tax Treatments (effective for annual periods beginning 1 January 2019). This interpretation is still subject to endorsement by the European Union. This is an interpretation of IAS 12 - Income tax referring to the measurement and recognition requirements to be applied when there is uncertainty as to the acceptance of an income tax treatment by the tax authorities. In the event of uncertainty as to the position of the tax authority on a specific transaction, the entity shall make its best estimate and record the income tax assets or liabilities under IAS 12 rather than IAS 37 - Provisions, contingent liabilities and contingent assets, based on the expected value or the most probable value. The application of IFRIC 23 may be retrospective or retrospective modified.
The Company does not estimate any significant effect to arise from the application of these standards.
Exchange rates used for translating into euros the financial statements of subsidiaries whose functional currency is not the euro are listed below:
| 31.03.2018 | 31.12.2017 | 31.03.2017 | ||||
|---|---|---|---|---|---|---|
| Closing | Average | Closing | Average | Average | ||
| rate | rate | rate | rate | rate | rate | |
| Great Britain Pound | 0.8749 | 0.8832 | 0.8872 | 0.8761 | 0.8555 | 0.8600 |
| South African Rand | 14.6220 | 14.7059 | 14.8060 | 14.9993 | 14.2410 | 14.0746 |
| Canadian Dollar | 1.5895 | 1.5538 | 1.5039 | 1.4631 | 1.4265 | 1.4099 |
| American Dollar | 1.2321 | 1.2291 | 1.1993 | 1.1272 | 1.0691 | 1.0647 |
Source: Bloomberg
Group companies included in the consolidated financial statements, their head offices and percentage of capital held by the Group as at 31 March 2018, 31 December 2017 and 31 March 2017 are as follows:
| PERCENTAGE OF CAPITAL HELD | ||||||||
|---|---|---|---|---|---|---|---|---|
| COM PANY | HEAD OFFICE | 31.03.2018 | 31.12.2017 | 31.03.2017 | TERM S FOR INCLUSION |
|||
| Direct | Total | Direct | Total | Direct | Total | |||
| Frases e Frações - Imobiliária e Serviços, SA | M aia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | a) |
| Glunz UK Holdings, Ltd. | Liverpool (United Kingdom) |
100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | a) |
| Glunz UkA GmbH | M eppen (Germany) | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | a) |
| Isoroy, SAS | La Garenne Colombes (France) |
100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | a) |
| M aiequipa - Gestão Florestal, SA | M aia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | a) |
| M egantic B.V. | Amsterdam (The Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | a) |
| M ovelpartes - Comp. para a Indústria do M obiliário, SA |
Paredes (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | a) |
| Novodecor (Pty) Ltd | Woodmead (South Africa) |
100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | a) |
| Parcelas e Narrativas - Imobiliária, SA | M aia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | a) |
| Poliface North America | Lac M égantic (Canada) |
100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | a) |
| Sonae Indústria - M anagement Services, S. A. | M aia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | a) |
| Sonae Indústria - Soc. Gestora de Participações Sociais, SA |
M aia (Portugal) | Parent | Parent | Parent | Parent | Parent | Parent | Parent |
| Sonae Indústria de Revestimentos, SA | M aia (Portugal) | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | a) |
| Spanboard Products Ltd | Belfast (United Kingdom) |
100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | a) |
| Tafisa Canadá Inc | Lac M égantic (Canada) |
100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | a) |
| Tafisa France S.A.S. | La Garenne Colombes (France) |
100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | a) |
a) Majority of voting rights;
Joint ventures, their head offices, percentage of share capital held on 31 March 2018, 31 December 2017 and 31 March 2017 are as follows:
| PERCENTAGE OF CAPITAL HELD | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| COM PANY | HEAD OFFICE | 31.03.2018 | 31.12.2017 | 31.03.2017 | TERM S FOR INCLUSION |
||||
| Direct | Total | Direct | Total | Direct | Total | ||||
| Sonae Arauco, SA | M adrid (Spain) | 50.00% | 50.00% | 50.00% | 50.00% | 50.00% | 50.00% | ||
| Agepan Eiweiler M anagement, GmbH | Eiweiler (Germany) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Agloma Imobiliaria y Servicios, S. L. | M adrid (Spain) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Agloma Investimentos, SGPS, S. A. | M aia (Portugal) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Aserraderos de Cuellar, S.A. | M adrid (Spain) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Sonae Arauco Beeskow GmbH | M eppen (Germany) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Ecociclo, Energia e Ambiente, S. A. | M aia (Portugal) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Euroresinas - Indústrias Quimicas, S.A. | M aia (Portugal) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| GHP Glunz Holzwerkstoffproduktions GmbH | M eppen (Germany) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Sonae Arauco Deutschland GmbH | M eppen (Germany) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| 1) | Glunz Service GmbH | M eppen (Germany) | - | - | - | - | 100.00% | 50.00% | a) |
| Impaper Europe GmbH | M eppen (Germany) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Imoplamac – Gestão de Imóveis, S. A. | M aia (Portugal) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Laminate Park GmbH & Co. KG | Eiweiler (Germany) | 50.00% | 25.00% | 50.00% | 25.00% | 50.00% | 25.00% | b) | |
| 1) | OSB Deustchland | M eppen (Germany) | - | - | - | - | 100.00% | 50.00% | a) |
| Racionalización y M anufacturas Florestales, S.A. | M adrid (Spain) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| 2) | Sociedade de Iniciativa e Aproveit. Florestais – | M angualde (Portugal) | - | - | - | - | 100.00% | 50.00% | a) |
| Energia, S.A. Somit – Imobiliária, S.A. |
M angualde (Portugal) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Sonae Arauco France | La Garenne-Colombes | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Sonae Arauco Portugal, SA | (France) M angualde (Portugal) |
100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Sonae Arauco South Africa (Pty) Ltd | Woodmead (South | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Sonae Arauco Netherlands B. V. | Africa) Woerden (The |
100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Sonae Arauco (UK), Ltd. | Netherlands) Liverpool (United |
100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Sonae Arauco Espana - Soluciones de M adera, S. L. | Kingdom) M adrid (Spain) |
100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Tafiber. Tableros de Fibras Ibéricas, S.L. | M adrid (Spain) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| 3) | Tafisa U.K, Ltd. | Liverpool (United | - | - | - | - | 100.00% | 50.00% | a) |
| Taiber, Tableros Aglomerados Ibéricos, S.L. | Kingdom) M adrid (Spain) |
100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Sonae Arauco Suisse SA | Tavannes (Switzerland) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Tecnologias del M edio Ambiente, S.A. | Barcelona (Spain) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) | |
| Tecmasa. Reciclados de Andalucia, S. L. | M adrid (Spain) | 50.00% | 25.00% | 50.00% | 25.00% | 50.00% | 25.00% | b) | |
| Tool, GmbH | M eppen (Germany) | 100.00% | 50.00% | 100.00% | 50.00% | 100.00% | 50.00% | a) |
Net assets and net profit/loss for these jointly-controlled companies, whose share was recognized on these consolidated financial statements using equity method, are detailed as follows:
| Sonae Arauco - C onsolidated | ||
|---|---|---|
| 31.03.2018 | 31.12.2017 | |
| Unaudited | ||
| Non-current assets | 506 266 525 | 486 460 459 |
| Current assets (without cash and cash equivalents) | 218 400 992 | 203 319 660 |
| C ash and cash equivalents | 19 498 123 | 26 708 564 |
| Non-current financial liabilities | 192 431 340 | 181 836 027 |
| Other non-current liabilities | 81 019 222 | 82 277 751 |
| Current financial liabilities | 49 198 503 | 29 796 341 |
| Other current liabilities | 162 094 129 | 173 296 890 |
| Sonae Arauco - Consolidated | ||
| 31.03.2018 | 31.03.2017 | |
| Unaudited | Unaudited | |
| Operating revenues | 216 584 512 | 218 820 736 |
| Operating expenses | (191 896 386) | (192 984 469) |
| Depreciation and amortization | (10 579 228) | (10 696 931) |
| Interest income | 289 569 | 218 711 |
| Interest expense | (1 616 054) | (2 287 694) |
| Taxation | ( 745 682) | (2 103 155) |
| Net profit/(loss) from continuing operations | 9 407 588 | 8 403 944 |
| Adjustments to the Group's accounting policies | ||
| Group's share on net profit/(loss) | 4 703 794 | 4 201 972 |
| Other comprehensive income | 724 337 | 965 005 |
| Group's share on other comprehensive Income | 362 169 | 482 503 |
In October 2017, industrial plants of Mangualde and Oliveira do Hospital, which are controlled by Sonae Arauco, S. A., a company 50%-owned by Sonae Indústria, SGPS, S. A., were hit by wild fires that affected central Portugal. As a consequence, the wood yards, the exposed equipment within the wood yards and the electrical and cabling systems were significantly damaged, forcing these plants to stop operating.
In the first quarter of 2018, Mangualde industrial plant resumed its normal activity after MDF lines 1 and 2 resumed production. In April 2018, the particle board line at Oliveira do Hospital plant resumed production.
Both plants are subject to an insurance policy that will indemnify them for property damage and business interruption losses.
In the period ended 31 March 2018, the results of Sonae Arauco Group, whose 50%-share was recognized under Gains and losses in joint ventures, on the Consolidated Income Statement, using the equity method, included the following effects:
Insurance compensation gain relating to business interruption losses, which were estimated to amount to EUR 10 405 860;
Insurance compensation gain relating to losses in inventories and other losses, amounting to EUR 570 068.
At 31 March 2018 and 31 December 2017, details of Investments, on the Consolidated Statement of Financial position, are as follows:
| 31.03.2018 | 31.12.2017 | |
|---|---|---|
| Investment in joint ventures | ||
| Opening balance | 205 616 464 | 195 908 535 |
| Effect of equity method | 5 070 386 | 15 369 886 |
| Dividends | (5 661 957) | |
| C losing balance | 210 686 850 | 205 616 464 |
| 31.03.2018 | 31.12.2017 | |
| Other investments | ||
| Opening balance | 134 476 | 134 810 |
| Acquisition | 907 | 2 076 |
| Disposal | ( 2 410) | |
| C losing balance | 135 383 | 134 476 |
| Accumulated impairment losses | 3 989 | 3 989 |
| Net other investments | 131 394 | 130 487 |
At 31 March 2018 and 31 December 2017, movements in tangible assets, accumulated depreciation and impairment losses were as follows:
| 31.03.2018 | 31.12.2017 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Land and Buildings |
Plant and Machinery |
Vehicles | Tools | Fixtures and Fittings |
Other Tangible Fixed Assets |
Tangible Fixed Assets under construction |
Total tangible fixed assets |
Total tangible fixed assets |
|
| Gross cost: | |||||||||
| Opening balance | 97 133 999 | 262 567 210 | 2 581 162 | 96 237 | 3 478 555 | 214 703 | 7 907 292 | 373 979 158 | 374 111 199 |
| C apital expenditure Disposals Revaluation |
( 490 926) | ( 6 693) | 1 838 881 | 1 838 881 ( 497 619) |
11 235 343 (3 658 476) 9 532 969 |
||||
| Transfers and reclassifications | ( 10 886) | 3 258 133 | 28 444 | (3 286 577) | ( 10 886) | 1 574 040 | |||
| Exchange rate effect | (3 890 845) | (12 956 849) | ( 120 695) | ( 102 446) | 22 | ( 299 525) | (17 370 338) | (18 815 917) | |
| C losing balance | 93 232 268 | 252 377 568 | 2 460 467 | 96 237 | 3 397 860 | 214 725 | 6 160 071 | 357 939 196 | 373 979 158 |
| Accumulated depreciation and impairment losses: | |||||||||
| Opening balance | 38 343 362 | 183 688 922 | 1 893 568 | 94 601 | 3 282 682 | 206 119 | 227 509 254 | 226 045 505 | |
| Depreciations for the period Impairment losses for the period - through P/L |
595 482 | 2 367 303 | 44 740 | 164 | 17 401 | 855 | 3 025 945 | 12 086 686 1 509 634 |
|
| Disposals Reversion of impairment losses for the period Revaluation Transfers and reclassifications |
( 418 890) | ( 6 693) | ( 425 583) | (3 524 854) (1 019 430) 3 736 123 68 267 |
|||||
| Exchange rate effect | (1 536 714) | (8 933 058) | ( 85 117) | ( 92 111) | 10 | (10 646 990) | (11 392 677) | ||
| C losing balance | 37 402 130 | 176 704 277 | 1 853 191 | 94 765 | 3 201 279 | 206 984 | 219 462 626 | 227 509 254 | |
| Carrying amount | 55 830 138 | 75 673 291 | 607 276 | 1 472 | 196 581 | 7 741 | 6 160 071 | 138 476 570 | 146 469 904 |
At the closing date of these consolidated financial statements, mortgaged net tangible fixed assets amounted to EUR 120 777 028 (EUR 128 604 501 at 31 December 2017), as collateral for loans amounting to EUR 33 569 984 (EUR 37 380 912 at 31 December 2017).
At 31 March 2018 and 31 December 2017, detail of Cash and Cash Equivalents, on the Consolidated Statement of Financial Position, was as follows:
| 31.03.2018 | 31.12.2017 | |
|---|---|---|
| Cash at Hand | 6 485 | 6 556 |
| Bank Deposits and Other Treasury Applications | 1 746 526 | 4 078 215 |
| Cash and Cash Equivalents on the C onsolidated Statement of Financial Position |
1 753 011 | 4 084 771 |
| Bank Overdrafts | 146 309 | |
| Cash and Cash Equivalents on the C onsolidated Statement of Cash Flows |
1 606 702 | 4 084 771 |
Accumulated other comprehensive income on the Consolidated Statement of Financial Position, is detailed as follows:
| Atributable to the parent's shareholders | |||||||
|---|---|---|---|---|---|---|---|
| Share of Other C omprehensive Income of Joint Ventures |
Income tax related to components of other comprehensive income |
||||||
| Currency translation |
Revaluation Reserve |
Remeasurements on defined benefit plans |
Which may be subsequently transferred to profit or loss |
Which may not be subsequently transferred to profit or loss |
Total | ||
| Ba lance as at 1 January 2018 | 6 873 920 | 12 164 031 | ( 86 071) | 3 850 335 | 35 054 610 | (2 569 547) | 55 287 278 |
| C onsolidated other comprehensive income for the period | (3 901 010) | 362 169 | (3 538 841) | ||||
| Others | ( 50 855) | ( 50 855) | |||||
| Ba lance as at 31 March 2018 | 2 972 910 | 12 164 031 | ( 86 071) | 4 161 649 | 35 054 610 | (2 569 547) | 51 697 582 |
| Accumulated other comprehensive income Atributable to the parent's shareholders |
|||||||
|---|---|---|---|---|---|---|---|
| Share of Other C omprehensive Income of Joint Ventures |
Income tax related to |
||||||
| Currency translation |
Revaluation Reserve |
Remeasurements on defined benefit plans |
Which may be subsequently transferred to profit or loss |
Which may not be subsequently transferred to profit or loss |
components of other comprehensive income |
Total | |
| Ba lance as at 1 January 2017 | 11 114 057 | 6 367 184 | ( 192 092) | 4 468 623 | 33 694 328 | (1 033 382) | 54 418 718 |
| C onsolidated other comprehensive income for the period | ( 478 600) | 482 503 | 3 903 | ||||
| Ba lance as at 31 March 2017 | 10 635 457 | 6 367 184 | ( 192 092) | 4 951 126 | 33 694 328 | (1 033 382) | 54 422 621 |
As at 31 March 2018 and 31 December 2017, Sonae Indústria had the following outstanding loans:
| 31.03.2018 | 31.12.2017 | |||||||
|---|---|---|---|---|---|---|---|---|
| Amortised cost | Nominal value | Amortised cost | Nominal value | |||||
| Current | Non current |
Current | Non current |
Current | Non current |
Current | Non current |
|
| Current portion of non-current bank loans | 11 712 913 | 11 712 913 | 11 949 858 | 11 949 858 | ||||
| Bank loans | 2 396 309 | 194 923 798 | 2 396 309 | 196 156 814 | 1 750 000 | 197 650 071 | 1 750 000 | 199 012 843 |
| Obligations under finance leases | 484 649 | 871 727 | 484 649 | 871 727 | 500 227 | 898 793 | 500 227 | 898 793 |
| Gross debt | 14 593 871 | 195 795 525 | 14 593 871 | 197 028 541 | 14 200 085 | 198 548 864 | 14 200 085 | 199 911 636 |
| Company(ies) | Loan | Contract date | Maturity (with reference to 31.03.2018) |
Currency | Outstanding principal at 31.03.2018 (EUR) |
Outstanding principal at 31.12.2017 (EUR) |
|---|---|---|---|---|---|---|
| Tafisa Canada Inc. | Bank loan (Revolving ) |
July 2011 | to be repaid from March 2017 to May 2021 |
CAD | 29 569 984 | 33 380 912 |
| Sonae Indústria, SGPS, S.A. | Commercial paper programme |
June 2013 | June 2018 Note: programme without subscription guarantee |
EUR | 2 250 000 | 1 750 000 |
| Sonae Indústria, SGPS, S.A. | Commercial paper programme |
July 2014 | to be repaid from July 2018 to January 2020 |
EUR | 7 500 000 | 7 500 000 |
| Sonae Indústria, SGPS, S.A. | Commercial paper programme |
May 2016 | to be repaid from May 2019 to May 2021 |
EUR | 146 000 000 | 143 500 000 |
| Sonae Indústria, SGPS, S.A. | Commercial paper programme |
July 2016 | July 2019 | EUR | 4 000 000 | 4 000 000 |
| Sonae Indústria, SGPS, S.A. | Commercial paper programme |
July 2016 | to be repaid from July 2017 to July 2018 |
EUR | 500 000 | 1 000 000 |
| Sonae Indústria, SGPS, S.A. | Commercial paper programme |
December 2016 | to be repaid from June 2018 to December 2019 |
EUR | 14 900 000 | 16 000 000 |
| Sonae - Indústria de Revestimentos, S. A. |
Bank loan | September 2017 | to be repaid from March 2019 to September 2022 |
EUR | 4 000 000 | 4 000 000 |
| Others | EUR | 1 546 052 | 1 581 789 | |||
| Total | EUR | 210 266 036 | 212 712 701 |
All these loans are subject to variable interest rates.
Figures detailed on the previous table correspond to the nominal value of bank loans disclosed on this note.
At 31 March 2018, in addition to mortgaged tangible fixed assets referred to on note 6, there were other assets amounting to EUR 26 708 280 (EUR 26 613 983 at 31 December 2017) which were pledged as collateral for the Group's liabilities. These assets consisted mostly of inventories and accounts receivable.
At 31 March 2018 and 31 December 2017, Other current liabilities on the Consolidated Statement of Financial Position were composed of:
| 31.03.2018 | 31.12.2017 | |
|---|---|---|
| Derivatives | 90 604 | 71 838 |
| Tangible fixed assets suppliers | 765 206 | 2 155 951 |
| Other creditors | 753 992 | 496 357 |
| Financial instruments | 1 609 802 | 2 724 146 |
| Other creditors | 474 411 | 488 389 |
| Accrued expenses: | ||
| Insurances | 14 105 | |
| Personnel expenses | 5 128 435 | 4 318 109 |
| Accrued financial expenses | 989 479 | 1 049 512 |
| Rebates | 1 141 727 | 3 305 322 |
| External supplies and services | 286 735 | 346 339 |
| Other accrued expenses | 469 004 | 268 090 |
| Deferred income: | ||
| Investment subventions | 165 209 | 173 377 |
| Other deferred income | 154 936 | 154 935 |
| Liabilities out of scope of IAS 39 | 8 809 936 | 10 118 178 |
| Total | 10 419 738 | 12 842 324 |
Details of Other income and gains on the Consolidated Income Statement for the periods ended 31 March 2018 and 31 March 2017 are as follows:
| 31.03.2018 | 31.03.2017 | |
|---|---|---|
| Gains on disp. and write off of invest. prop., tang. and intang. assets | 57 413 | 46 116 |
| Supplementary revenue | 264 139 | 578 831 |
| Investment subventions | 41 552 | 40 268 |
| Positive exchange gains | 379 335 | 287 820 |
| Adjustment to fair value of financial instruments at fair value through profit or loss | 39 295 | 89 434 |
| Others | 99 984 | 22 492 |
| 881 718 | 1 064 961 |
Details of Other expenses and losses on the Consolidated Income Statement for the periods ended 31 March 2018 and 31 March 2017 are as follows:
| 31.03.2018 | 31.03.2017 | |
|---|---|---|
| Taxes | 313 508 | 343 429 |
| Losses on disp. and write off of invest. prop., tang. and intang. assets | 66 971 | 4 319 |
| Negative exchange gains | 279 244 | 235 107 |
| Adjustment to fair value of financial instruments at fair value through profit or loss | 48 485 | 179 412 |
| Others | 68 913 | 82 815 |
| 777 121 | 845 082 |
Recurring operating items on the Consolidated Income Statement are detailed as follows:
| 31.03.2018 | 31.03.2017 | |
|---|---|---|
| Recurring | Recurring | |
| Sales | 53 949 375 | 59 202 625 |
| Services rendered | 357 393 | 312 951 |
| Other income and gains | 824 305 | 954 381 |
| C ost of sales | (30 394 133) | (31 726 715) |
| Increase / (decrease) in production | (415 536) | ( 465 076) |
| External supplies and services | (11 601 226) | (12 364 820) |
| Staff expenses | (6 198 678) | (5 273 320) |
| Impairment losses in trade debtors - (increase)/reduction | ( 1 678) | (87 722) |
| Other expenses and losses | ( 710 151) | ( 839 714) |
| Recurring operating profit/(loss) before amortization, depreciation, provisions and impairment losses (except trade debtors) |
5 809 671 | 9 712 590 |
| Non-Recurring operating profit/(loss) before amortization, depreciation, provisions and impairment |
(63 608) | (4 229) |
| losses (except trade debtors) | ||
| Total operating profit/(loss) before amortization, depreciation, provisions and impairment losses (except trade debtors) |
5 746 063 | 9 708 361 |
Financial results for the periods ended 31 March 2018 and 31 March 2017 were as follows:
| 31.03.2018 | 31.03.2017 | |
|---|---|---|
| Financial income: Interest income |
||
| related to bank loans | 2 195 | 2 476 |
| Gains in currency translation | ||
| related to loans | 352 | 61 394 |
| related to cash and cash equivalents | 181 768 | 95 291 |
| 182 120 | 156 685 | |
| C ash discounts obtained | 28 439 | 6 721 |
| Other finance gains | 1 450 | 170 655 |
| 214 204 | 336 537 | |
| Financial expenses: | ||
| Interest expenses | ||
| related to bank loans and overdrafts | (1 975 026) | (2 087 240) |
| related to finance leases others |
(16 338) (1 490) |
(20 104) (12 710) |
| (1 992 854) | (2 120 054) | |
| Losses in currency translation | ||
| related to loans | (7 465) | (76 478) |
| related to cash and cash equivalents | ( 180 806) | ( 167 162) |
| ( 188 271) | ( 243 640) | |
| C ash discounts granted | ( 408 709) | ( 427 343) |
| Other finance losses | ( 439 198) | ( 300 648) |
| (3 029 032) | (3 091 685) | |
| Finance profit / (loss) | (2 814 828) | (2 755 148) |
Corporate income tax accounted for in the periods ended 31 March 2018 and 31 March 2017 is detailed as follows:
| 31.03.2018 | 31.03.2017 | |
|---|---|---|
| C urrent tax | 1 060 850 | 1 646 683 |
| Deferred tax | (353 233) | (84 623) |
| 707 617 | 1 562 060 |
These consolidated financial statements were approved by the Board of Directors and authorized for issuance 9 May 2018.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.