AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Patris Investimentos

Quarterly Report Nov 30, 2016

1946_10-q_2016-11-30_4a317c13-db7a-4cfe-9ad7-e6c76d175aac.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

SONAE INVESTIMENTOS, SGPS, SA

Head Office: Rua João Mendonça, 529 – 4464-501 Senhora da Hora

Share Capital 1,000,000,000 Euro

Porto Commercial Registry and Fiscal Number 501 532 927

REPORT AND ACCOUNTS

30 September 2016

Management Report Sonae Investimentos – S.G.P.S., S.A.

In accordance with Portuguese Law and the company's articles of association, we hereby present the management report of Sonae Investimentos - S.G.P.S., S.A. for the first nine months of 2016.

Activity evolution for the period

During the course of the first nine months of 2016, the consolidated turnover of Sonae Investimentos totalled 3,765 million euros, which corresponds to an increase of 6.8% when compared to the same period in the previous year. Performance benefited from the increased contributions of MC, Sports & Fashion and Electronics, which have more than compensated the lower turnover of RP, resulting from sale and leaseback (S&LB) transactions over the course of 2015 and in 1Q16. Note that Sonae Sports & Fashion, in addition to the acquisition of Losan in 4Q15, completed in 2Q16 the acquisition of 50% of Salsa's capital, hence starting a promising partnership in an internationally renowned Portuguese jeanswear specialist.

The Company's operating cash-flow (EBITDA) reached 264 million euros, which represents a 6.8% increase versus last year (+17 million euros). This evolution is positively influenced by: the improved contributions from Sonae Sports & Fashion (including Losan and Salsa contribution), Electronics and MaxMat; and Sonae RP retail assets S&LB operations.

EBITDA performance includes a reduction of the contribution of Sonae MC which continued to reinforce its competitive position (L4L1 +1.8% 9M16) and market share in a very mature and highly competitive market. It has been improving its value proposition, perception on price and quality of perishables, launching innovative price campaigns, and implementing its programme for the expansion of local convenience and close proximity stores.

Overall, EBITDA margin stood at 5.2% of turnover, decreasing 0.5p.p. comparing to 9M15. Operating results (EBIT) amounted to 127 million euros in the period, increasing 6 million euros when compared to the first nine months of 2015, with margin in line with previous year.

Sonae Investimentos consolidated net result in the first nine months of 2016 totalled 85 million euros, 22 million euros above the comparable period of 2015.

By the end of September, Sonae Investimentos operated in an overall portfolio of 1,554 stores, corresponding to a sales area of 1,145 thousand m2 . During the period, the company continued to evolve its store network in both national and international markets. Sonae Sports & Fashion and Electronics continued to consolidate its store networks and had, in particular, a total of 190 and 51 stores, respectively, outside of Portugal, including 96 under franchising agreements. The store portfolio increase also includes Salsa stores.

1. Sales on comparable stores universe

Sonae MC also continued to further develop its store network, opening 1 Continente, 14 Continente Bom Dia, 35 Meu Super Stores (all under franchise agreements), 14 Well's (5 of which under franchise agreements), 5 Bom Bocado / Bagga and 4 note!.

In parallel to the expansion effort, the company carried out a refurbishment programme in a number of retail units so as to ensure they remain as a reference in their respective catchment areas. Total investment amounted to 282 million euros during the first nine months of the year (164 million euros in 2015 comparable period).

Outlook

Sonae Investimentos strategic guidelines privilege growth and the strengthening of the value proposition based on a continued investment in efficiency and innovation. This positioning, consistently adopted by the Company, has allowed for the combination of strong growth rhythms with strong profitability benchmarks, and once again will be at the basis of the Company´s performance during the course of the next months.

Methodological note

The consolidated financial information contained in this report was prepared in accordance with International Financial Reporting Standards ("IFRS"), as adopted by the European Union. The financial information regarding quarterly figures was not subject to audit procedures.

Maia, 07 of November 2016

The Board of Directors,

Duarte Paulo Teixeira de Azevedo

Ângelo Gabriel Ribeirinho dos Santos Paupério

Luís Miguel Mesquita Soares Moutinho

Luis Miguel Vieira de Sá da Mota Freitas

Luis Filipe Campos Dias de Castro Reis

Glossary

Turnover

Sale of articles + services rendered;

EBITDA

total direct income - total direct expenses - reversal of direct impairment losses + Share of results in joint ventures and associated undertakings;

"Underlying" EBITDA

total direct income - total expenses - reversal of impairment losses;

Direct EBIT Direct EBT - financial results;

Direct EBT

Direct results before non-controlling interests and taxes;

Direct income

Results excluding contributions to indirect income;

Indirect income

Includes arising from: (i) impairment of real estate assets for retail, (ii) decrease in goodwill, (iii) provisions (net of tax) for possible future liabilities and impairments related with non-core financial investments, businesses, discontinued assets (or be discontinued / repositioned), (iv) valuation results based on the methodology "markto-market" of other current investments that will be sold or traded in the near future and (v) other irrelevant issues.

Investments (CAPEX)

Investments in tangible and intangible assets and investments in acquisitions;

Working Capital

customer debts (receivables derived from the normal course of the Group's activities) – suppliers (amount payable resulting from purchases derived from the normal course of the Group's activities) + inventories (goods booked at acquisition cost, less quantity discounts and impairment losses) + other assets and liabilities (State and other public entities + associated companies + accruals and prepayments + deferred taxes + provisions for risks and charges + fixed asset suppliers + sundry debtors and creditors)

Net Invested capital

Total net debt + total shareholder funds

Condensed consolidated

financial statements

SONAE INVESTIMENTOS, SGPS, SA

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT 30 SEPTEMBER 2016 AND 2015 AND 31 DECEMBER 2015

(Amounts expressed in euro)

(Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)

ASSETS Notes 30 September 2016 30 September 2015 31 December 2015
NON-CURRENT ASSETS:
Tangible assets 8 1,581,070,016 1,650,442,539 1,539,139,683
Intangible assets 9 212,399,494 199,529,913 204,399,410
Goodwill 10 684,067,832 498,933,536 518,417,011
Investments in associates 5 55,201,795 39,036,552 47,582,327
Other investments 6 and 11 10,922,811 11,971,443 12,164,765
Deferred tax assets 14 59,795,105 89,783,552 56,737,847
Other non-current assets 12 12,060,251 27,057,006 11,633,297
Total Non-Current Assets 2,615,517,304 2,516,754,541 2,390,074,340
CURRENT ASSETS:
Inventories 672,070,503 590,380,776 634,365,983
Trade account receivable and other current assets 13 352,187,067 337,494,997 283,004,706
Investments 11 870,226 533,158 2,506,086
Cash and cash equivalents 15 84,541,521 60,264,493 89,020,049
Total Current Assets 1,109,669,317 988,673,424 1,008,896,824
Assets held for sale 16 - 4,525,381 131,044,139
TOTAL ASSETS 3,725,186,621 3,509,953,346 3,530,015,303
EQUITY AND LIABILITIES
EQUITY:
Share capital 17 1,000,000,000 1,000,000,000 1,000,000,000
Own shares (320,000,000) (320,000,000) (320,000,000)
Reserves and retained earnings (55,264,278) (86,507,839) (86,593,045)
Profit/(Loss) for the period attributable to the equity holders of the Parent Company 81,145,878 61,364,991 70,039,847
Equity attributable to the equity holders of the Parent Company 705,881,600 654,857,152 663,446,802
Equity attributable to non-controlling interests 18 128,991,681 62,050,702 52,292,885
TOTAL EQUITY 834,873,281 716,907,854 715,739,687
LIABILITIES:
NON-CURRENT LIABILITIES:
Loans 19 628,287,165 560,654,545 596,135,078
Other non-current liabilities 21 439,062,682 441,862,997 437,223,223
Deferred tax liabilities 14 62,511,258 87,729,224 70,495,516
Provisions 24 11,350,583 14,877,612 11,585,642
Total Non-Current Liabilities 1,141,211,688 1,105,124,378 1,115,439,459
CURRENT LIABILITIES:
Loans 19 180,039,554 197,360,586 143,582,795
Trade creditors and other current liabilities 23 1,566,242,148 1,487,122,271 1,552,433,412
Provisions 24 2,819,950 3,438,257 2,819,950
Total Current Liabilities 1,749,101,652 1,687,921,114 1,698,836,157
TOTAL LIABILITIES 2,890,313,340 2,793,045,492 2,814,275,616
TOTAL EQUITY AND LIABILITIES 3,725,186,621 3,509,953,346 3,530,015,303

The accompanying notes are part of these condensed consolidated financial statements.

CONDENSED CONSOLIDATED INCOME STATEMENTS FOR THE PERIOD ENDED 30 SEPTEMBER 2016 AND 2015

(Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)

(Amounts expressed in euro) Notes rd Quarter 2016
3
3rd Quarter 2015 30 September 2016 30 September 2015
Sales 1,392,223,075 1,257,476,339 3,701,221,004 3,481,508,718
Services rendered 19,996,833 15,467,211 64,253,780 42,669,570
Investment income investments recorded at fair value through profit - 151,242 91,406 (4,583,838)
Financial income 1,634,870 2,358,799 2,726,785 7,850,361
Other income 26 167,979,120 153,985,618 574,998,649 508,119,538
Cost of goods sold and materials consumed (1,132,256,986) (1,030,322,161) (3,068,973,431) (2,852,134,016)
Changes in stocks of finished goods and work in progress 1,062,558 (106,730) 1,502,495 (91,583)
External supplies and services (173,283,716) (152,440,145) (479,889,780) (428,954,973)
Staff costs (165,206,225) (144,334,872) (487,540,862) (449,059,739)
Depreciation and amortisation 8 and 9 (42,434,313) (40,017,654) (123,419,017) (120,133,629)
Provisions and impairment losses (843,178) (307,970) (8,577,857) (2,309,152)
Financial expense (15,471,343) (17,763,878) (46,710,840) (54,295,726)
Other expenses (14,855,817) (18,165,036) (46,352,385) (59,922,895)
Share of results of joint ventures and associetad companies 5 102,435 (257,881) (570,878) (1,264,846)
Profit/(Loss) before taxation 38,647,313 25,722,882 82,759,069 67,397,790
Taxation 28 3,433,417 6,229,330 2,625,952 (3,429,133)
Profit/(Loss) after taxation 42,080,730 31,952,212 85,385,021 63,968,657
Attributable to:
Equity holders of the Parent Company 39,781,961 30,570,187 81,145,878 61,364,991
Non-controlling interests 18 2,298,769 1,382,025 4,239,143 2,603,666
Profit/(Loss) per share
Basic 29 0.044202 0.033967 0.090162 0.068183
Diluted 29 0.044202 0.033967 0.090162 0.068183

The accompanying notes are part of these condensed consolidated financial statements.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME FOR THE PERIODS ENDED 30 SEPTEMBER 2016 AND 2015

(Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)

(Amounts expressed in euro) rd Quarter 2016
3
3rd Quarter 2015 30 September 2016 30 September 2015
Net Profit / (Loss) for the period 42,080,730 31,952,212 85,385,021 63,968,657
Items that maybe reclassified subsequently to profit or loss:
Exchange differences arising on translation of foreign operations 238,531 135,829 (534,644) 204,691
Participation in other comprehensive income (net of tax) related to joint
ventures and associated companies included in consolidation by the
equity method (Note 5.3)
(217,044) (2,320,596) 1,566,882 (3,106,048)
Changes in hedge and fair value reserves (176,832) 532,875 380,948 (2,209,051)
Deferred taxes related with other components of comprehensive income 112,315 (133,413) (23,475) 541,767
Others - 265,519 - 265,519
Other comprehensive income for the period (43,030) (1,519,786) 1,389,711 (4,303,122)
Total comprehensive income for the period 42,037,700 30,432,426 86,774,732 59,665,535
Attributable to:
Equity holders of parent company 39,707,057 29,090,527 82,451,976 57,151,032
Non controlling interests 2,330,643 1,341,899 4,322,756 2,514,503

The accompanying notes are part of these condensed consolidated financial statements.

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY FOR THE PERIODS ENDED 30 SEPTEMBER 2016 AND 2015

(Translaon of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)

Att
ribu
tab
le t
o Eq
uity
Ho
lde
f Pa
t Co
rs o
ren
mp
any
Res
nd
Ret
aine
d Ea
rnin
erv
es a
gs
(Am
o)
d in
ts e
oun
xpr
esse
eur
Sha
re C
apit
al
Ow
n Sh
are
s
Leg
al R
ese
rve
Cur
ren
cy
slat
ion
tran
Res
erv
e
Hed
ging
Res
erv
e
al R
Leg
ese
rve
s
in a
rda
cco
nce
wit
h ar
ticl
e
342
º CS
C
Oth
er R
ese
rve
s
and
Re
tain
ed
Earn
ings
Tot
al
fit/
Net
Pro
(Los
s)
Tot
al
trol
ling
Non
con
Con
toll
ing
Inte
rest
s
(No
8)
te 1
Tot
al E
qui
ty
Bala
at 1
Jan
y 20
15
nce
as
uar
1,00
0,00
0,00
0
(320
,000
,000
)
141
,237
,816
436
,045
1,36
6,86
5
320
,000
,000
(574
,504
,161
)
(11
1,46
3,43
5)
70,6
97,2
44
639
,233
,809
80,2
34,9
62
719
,468
,771
al c
for
the
riod
Tot
ive
inco
om
pre
ens
me
pe
- - - 255
,244
(1,6
74)
28,6
- (2,8
29)
40,5
(4,2
59)
13,9
61,3
64,9
91
57,1
51,0
32
2,51
4,50
3
59,6
65,5
35
riat
ion
of
fit o
f 20
App
14
rop
pro
nsfe
leg
al re
nd r
d ea
Tra
ine
rnin
r to
eta
serv
es a
gs
Div
ide
nds
dis
trib
d
ute
ial d
ispo
sal
qui
siti
of
affi
liat
ed c
ies
Part
or a
ons
om
pan
Oth
ers
-
-
-
-
-
-
-
-
29,7
02,4
50
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
40,9
94,7
94
(40,
000
,000
)
(1,5
27,6
89)
-
70,6
97,2
44
(40,
000
,000
)
(1,5
27,6
89)
-
(70,
)
697
,244
-
-
-
-
(40,
000
,000
)
(1,5
27,6
89)
-
-
(873
,329
)
(19,
825
,468
)
34
-
(40,
873
,329
)
(21,
353
,157
)
34
Bala
at 3
0 Se
mb
er 2
015
pte
nce
as
1,00
0,00
0,00
0
(320
)
,000
,000
170
,940
,266
691
,289
(26
9)
1,80
320
,000
,000
(577
)
,877
,585
(86,
)
507
,839
61,3
64,9
91
654
,857
,152
62,0
50,7
02
716
,907
,854
Bala
at 1
Jan
y 20
16
nce
as
uar
1,00
0,00
0,00
0
(320
)
,000
,000
170
,940
,266
1,05
8,14
2
(239
)
,492
320
,000
,000
(578
)
,351
,961
(86,
)
593
,045
70,0
39,8
47
663
,446
,802
52,2
92,8
85
715
,739
,687
Tot
al c
hen
sive
inc
e fo
r th
riod
om
pre
om
e pe
- - - (568
,007
)
307
,223
- 1,56
6,88
2
1,30
6,09
8
81,1
45,8
78
82,4
51,9
76
4,32
2,75
6
86,7
74,7
32
of
fit o
f 20
App
riat
ion
15
rop
pro
Tra
nsfe
leg
al re
nd r
ine
d ea
rnin
r to
eta
serv
es a
gs
Div
ide
nds
dis
trib
d
ute
dist
ribu
Inco
tion
me
Part
ial d
ispo
sal
qui
siti
of
affi
liat
ed c
ies
or a
ons
om
pan
isiti
of
affi
liat
ed c
ies
Aqu
ons
om
pan
Oth
ers
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
70,0
39,8
47
(40,
000
,000
)
-
(5,1
89)
-
(11,
)
989
70,0
39,8
47
(40,
000
,000
)
-
(5,1
89)
-
(11,
)
989
(70,
039
,847
)
-
-
-
-
-
-
(40,
000
,000
)
-
(5,1
89)
-
(11,
)
989
-
(114
,810
)
(610
)
,230
11,0
59
73,0
90,0
00
21
-
(40,
,810
)
114
(610
)
,230
5,87
0
73,0
90,0
00
(11,
)
968
Bala
at 3
0 Se
mb
er 2
016
pte
nce
as
1,00
0,00
0,00
0
(320
)
,000
,000
170
,940
,266
490
,135
67,7
31
320
,000
,000
(546
)
,762
,410
(55,
)
264
,278
81,1
45,8
78
705
,881
,600
128
,991
,681
834
,873
,281

The accompanying notes are part of these condensed consolidated financial statements.

CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE PERIOD ENDED 30 SEPTEMBER 2016 AND 2015

(Translation of consolidated financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails.)

(Amounts expressed in euro) Notes rd Quarter 2016
3
3rd Quarter 2015 30 September 2016 30 September 2015
OPERATING ACTIVITIES
Net cash flow from operating activities (1) 224,190,605 156,213,091 76,230,207 50,873,847
INVESTMENT ACTIVITIES
Cash receipts arising from:
Tangible assets and investment properties 8 and 9 512,889 727,645 230,797,052 184,350,256
Interests and similar income 262,982 382,609 1,077,397 1,025,421
Loans granted - 56,739,000 - 61,239,000
Dividends - 151,243 455,023 448,086
Others - - 1,581 -
775,871 58,000,497 232,331,053 247,062,763
Cash Payments arising from:
Investments (51,200) - (65,343,994) (916,124)
Tangible assets and investment properties (61,283,244) (48,851,714) (199,493,773) (154,196,468)
Loans granted - (57,316,000) - (61,762,948)
(58,783,023) (106,167,714) (264,837,767) (216,875,540)
Net cash used in investment activities (2) (58,007,152) (48,167,217) (32,506,714) 30,187,223
FINANCING ACTIVITIES
Cash receipts arising from:
Investments - 550,056 2,840,683 1,125,403
Loans obtained 1,790,491,878 1,068,348,311 4,456,793,252 3,099,242,750
1,790,491,878 1,068,898,367 4,459,633,935 3,100,368,153
Cash Payments arising from:
Investments (4,062,510) (200,123) (6,613,930) (28,257,238)
Loans obtained (1,874,530,279) (1,237,232,098) (4,443,702,510) (3,165,421,294)
Interests and similar charges (6,801,493) (3,996,426) (20,257,678) (18,748,922)
Dividends (40,138,613) (40,644,560) (40,746,481) (40,757,859)
Others (484,221) (745,712) (944,112) (1,684,489)
(1,928,568,536) (1,282,818,919) (4,512,264,711) (3,254,869,802)
Net cash used in financing activities (3) (138,076,658) (213,920,552) (52,630,776) (154,501,649)
Net increase in cash and cash equivalents (4) = (1) + (2) + (3) 28,106,795 (105,874,677) (8,907,283) (73,440,579)
Effect of foreign exchange rate (635,488) (1,636,812) (683,671) (1,944,651)
Cash and cash equivalents at the beginning of the period 15 39,475,117 134,440,029 76,441,012 101,698,092
Cash and cash equivalents at the end of the period 15 68,217,400 30,202,164 68,217,400 30,202,164

The accompanying notes are part of these condensed consolidated financial statements.

SONAE INVESTIMENTOS, SGPS, SA

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 SEPTEMBER 2016

(Amounts expressed in euro)

(Translation of condensed consolidated financial statements originally issued in Portuguese. In case of discrepancies the Portuguese version prevails.)

1 INTRODUCTION

Sonae Investimentos, SGPS, SA, has its head-office at Rua João Mendonça nº 529, 4464-501 Senhora da Hora, Portugal, and is the parent company of a group of companies, as detailed in Notes 4 to 6 the Sonae Investimentos Group ("Sonae Investimentos"). Sonae Investimentos's operations and operating segments are described in Note 30.

2 PRINCIPAL ACCOUNTING POLICIES

The accounting policies adopted are consistent with those used in the preparation of the consolidated financial statements for the period ended as at 31 December 2015.

Basis of preparation

The accompanying consolidated financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union, issued by the International Accounting Standards Board ("IASB"), and interpretations issued by the IFRS Interpretations Committee ("IFRS-IC") or by the previous Standing Interpretations Committee ("SIC"), as adopted by the European Union as at the consolidated financial statements issuance date.

Interim financial statements are presented quarterly, in accordance with IAS 34 - "Interim Financial Reporting".

The accompanying condensed consolidated financial statements have been prepared from the books and accounting records of the Company, subsidiaries and joint ventures adjusted in the consolidation process, on a going concern basis and under the historical cost convention, except for financial instruments which are stated at fair value.

New accounting standards and their impact on the consolidated financial statements:

Up to the financial statements approval date, the following Standards and Interpretations, some of which become effective in 2016, have been endorsed by the European Union:

With mandatory application from 1 January 2016: Effective Date (for
financial years
beginning on or after)
IAS 19 (Amendment) –
(Defined benefit Plans: Employee Contributions)
01 Feb 2015
Annual Improvements
to IFRS
(cycle 2010-2012)
01
Feb 2015
Annual Improvements
to IFRS
(cycle 2012-2014)
01
Jan 2016
IFRS 11 (Amendment) –
(Accounting for Acquisitions of Interests in Joint Operations)
01
Jan 2016
IAS 1 (Amendment) –
Presentation of Financial Statements
01
Jan 2016
IAS 16 and IAS 38 (Amendments) –
(Clarification of Acceptable Methods of
Depreciation and Amortisation)
01 Jan 2016
IAS 16 (Amendment) –
Tangible
Assets and IAS 41 (Amendments) Bearer Plants
01
Jan 2016
IAS 27 (Amendment) –
Equity Method in Separate Financial Statements
01 Jan 2016

These standards were first applied by the Group in 2016. The application of these standards and interpretations had no material effect on the financial statements of the Group as at 30 September 2016.

The following standards, interpretations, amendments and revisions were endorsed by the European Union and have mandatory application in future economic exercises:

Effective Date (for
With mandatory application after 2016: financial years
beginning on or after)
IFRS 15–
Revenues from Contracts with Customers
01 Jan 2018
IFRS 10, IFRS 12 and IAS 28 (Amendment) –
Investment Entities –
Applying the
Consolidation Exception
01 Jan 2017

The following standards, interpretations, amendments and revisions haven't been until the date of approval of these financial statements, endorsed by the European Union, whose application is mandatory in future financial years.

With mandatory application after 2016:

Effective Date (for financial years beginning on or after)

IFRS 9 - (Financial instruments – classification and measurement) 01 Jan 2018
IFRS 16
–Leases -
(recognition and measurement
principles)
01
Jan 2019
IFRS 10 and IAS 28 (Amendment) –
(Elimination of the inconsistency between the
requirements of these standards when dealing with the sale of contribution of assets Undefined
between an investor and its associate or joint venture)
IAS
12
(Amendment) –
(Recognition of deferred tax assets for unrealised losses )
01 Jan 2017
IAS
7 (Amendment) –
(Disclosure
initiative about Statement of Cash Flows)
01 Jan 2017
IFRS 15
(Amendment) –
(Revenues from Contracts with Customers)
01 Jan 2018
IFRS 2 (Amendment) –
(Share based Payment transactions –
classification and
measurement)
01 Jan 2018
IFRS 4 (Amendment) –
Applying IFRS 9 (Financial Instruments)
with IFRS 4 (Insurance
Contracts)
01 Jan 2018

The Group did not proceed to earlier adoption of any of these standards on the financial statements for the period ended on the 30 September 2016, since their application is not yet mandatory. The impacts of the above mentioned standards are being analysed by the Group, and with the exception of IFRS 9, IFRS 15 and IFRS 16 important impacts are not to be expected.

3 CHANGES IN ACCOUNTING POLICIES

During the period, it was adopted a set of accounting standards, interpretations, amendments and revisions issued in previous periods and whose implementation became mandatory after 1ST January 2016 as disclosed in Note 2 and which didn't have any significant impacts on the financial statements as at 30 September 2016.

4 GROUP COMPANIES INCLUDED IN THE CONSOLIDATED FINANCIAL STATEMENTS

The subsidiaries included in the consolidated financial statements, its head offices and percentage of capital held as at 30 September 2016 and 31 December 2015 are as follows:

Percentage of capital held
30 September 2016 31 December 2015
COMPANY Head Office Direct* Total* Direct* Total*
Sonae Investimentos, SGPS, SA Matosinhos Holding Holding Holding Holding
Sonae MC
BB Food Service, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Bom Momento – Restauração, SA a) Maia 100.00% 100.00% 100.00% 100.00%
1) Contibomba - Comércio e Distribuição de
Combustíveis, SA
a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Continente Hipermercados. SA a) Lisboa 100.00% 100.00% 100.00% 100.00%
Elergone Energias, Lda a) Matosinhos 75.00% 75.00% 75.00% 75.00%
Farmácia Selecção. SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
2) MCCARE – Serviços de Saúde, SA a) Matosinhos 100.00% 100.00% - -
MJB – Design, Lda a) Maia 100.00% 100.00% 100.00% 100.00%
Modelo Continente Hipermercados, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Modelo Continente International Trade, SA a) Madrid (Spain) 100.00% 100.00% 100.00% 100.00%
1) Modelo.Com – Vendas p/Correspond., SA a) Maia 100.00% 100.00% 100.00% 100.00%
Pharmacontinente - Saúde e Higiene, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Pharmaconcept – Actividades em Saúde, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Sonae MC – Modelo Continente. SGPS, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
2) Sonae MC S2 Africa Limited a) La Valeta
(Malta)
100.00% 100.00% - -
Sports and Fashion
Aduanas Caspe, S.L.U. a) Zaragoza
(Spain)
100.00% 100.00% 100.00% 100.00%
Comercial Losan Polonia SP. Z.O.O. a) Warsaw
(Poland)
100.00% 100.00% 100.00% 100.00%

SONAE INVESTIMENTOS, SGPS, SA

Comercial Losan, S.L.U. a) Zaragoza
(Spain)
100.00% 100.00% 100.00% 100.00%
Discovery Sports, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Fashion Division, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Fashion Division Canárias, SL a) Tenerife (Spain) 100.00% 100.00% 100.00% 100.00%
Global Usebti, S.L. a) Zaragoza
(Spain)
100.00% 100.00% 100.00% 100.00%
3) Irmãos Vila Nova, SA a) Vila Nova de
Famalicão
(Portugal)
100.00% 50.00% - -
3) Irmãos Vila Nova III - Imobiliária, SA a) Vila Nova de
Famalicão
(Portugal)
100.00% 50.00% - -
3) IVN - Serviços Partilhados, SA a) Vila Nova de
Famalicão
(Portugal)
50.00% 50.00% - -
3) IVN Asia Limited a) Hong Kong
(China)
100.00% 50.00% - -
Losan Colombia, S.A.S. a) Bogotá
(Colombia)
100.00% 100.00% 100.00% 100.00%
Losan Overseas Textile, S.L a) Zaragoza
(Spain)
100.00% 100.00% 100.00% 100.00%
Losan Tekstil Urun.V E Dis Ticaret, L.S. a) Istambul
(Turquey)
100.00% 100.00% 100.00% 100.00%
Modalfa - Comércio e Serviços, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Modalloop – Vestuário e Calçado, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
3) Salsa DE GmbH a) Dusseldorf
(Germany)
100.00% 50.00% - -
3) Salsa Distribution USA LLC a) New York (USA) 100.00% 50.00% - -
3) Salsa France, S.A.R.L. a) Paris (France) 99.99% 50.00% - -
3) Salsa Luxembourg, Sàrl a) Luxembourg 100.00% 50.00% - -
3) SLS Salsa - Comércio e Difusão de Vestuário, S.A. a) Vila Nova de
Famalicão
(Portugal)
100.00% 50.00% - -
3) SLS Salsa España - Comercio y Difusión de
Vestuario, S.A.U.
a) Pontevedra
(Spain)
100.00% 50.00% - -
SDSR – Sports Division SR, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Sonae SR – Serviços e Logística, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Sport Zone Canarias, SL a) Tenerife (Spain) 60.00% 60.00% 60.00% 5.00%
Sport Zone España - Comércio de Articulos de
Deporte, SA
a) Madrid (Spain) 100.00% 100.00% 100.00% 100.00%

SONAE INVESTIMENTOS, SGPS, SA

Sport Zone Sport Maiz.Per.Satis.Ith.Ve tic Ltd Sti a) Istambul
(Turquey)
100.00% 100.00% 100.00% 100.00%
Têxtil do Marco, SA a) Marco de
Canaveses
92.76% 92.76% 92.76% 92.76%
Usebti Textile México S.A. de C.V. a) City of Mexico
(Mexico)
100.00% 100.00% 100.00% 100.00%
Zippy – Comércio e Distribuição, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Zippy - Comércio Y Distribución, SA a) Madrid (Spain) 100.00% 100.00% 100.00% 100.00%
Zippy Cocuk Malz.Dag.Ith.Ve Tic Ltd.Sti a) Istambul
(Turquey)
100.00% 100.00% 100.00% 100.00%
ZYEvolution- Investig.e Desenvolvimento, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Worten
HighDome PCC Limited (Cell Europe) a) La Valeta
(Malta)
100.00% 100.00% 100.00% 100.00%
Infofield – Informática, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Sonae SR Malta Holding Limited a) La Valeta
(Malta)
100.00% 100.00% 100.00% 100.00%
Worten Canarias, S.L. a) Tenerife (Spain) 60.00% 60.00% 60.00% 60.00%
Worten – Equipamento para o Lar, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Worten España Distribución, S.L. a) Madrid (Spain) 100.00% 100.00% 100.00% 100.00%
Sonae RP
Arat Inmuebles, SA a) Madrid (Spain) 100.00% 100.00% 100.00% 100.00%
Azulino Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Bertimóvel - Sociedade Imobiliária, SA a) Matosinhos 100,00% 100,00% 100,00% 100,00%
Canasta - Empreendimentos Imobiliários, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Chão Verde - Sociedade de Gestão Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Citorres - Sociedade Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Contimobe - Imobiliária de Castelo de Paiva, SA a) Castelo de Paiva 100.00% 100.00% 100.00% 100.00%
Cumulativa - Sociedade Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Fozimo - Sociedade Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Fundo de Investimento Imobiliário Fechado
Imosede
a) Maia 80.40% 80.40% 80.40% 80.40%

SONAE INVESTIMENTOS, SGPS, SA

Fundo de Investimento Imobiliário Fechado
Imosonae Dois
a) Maia 97.91% 97.91% 97.92% 97.92%
Igimo - Sociedade Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Iginha - Sociedade Imobiliária, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Imoconti - Sociedade Imobiliária, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Imoestrutura - Sociedade Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Imomuro - Sociedade Imobiliária, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Imoresultado - Sociedade Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Imosistema - Sociedade Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
MJLF - Empreendimentos Imobiliários, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Modelo Hiper Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Ponto de Chegada - Sociedade Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Predicomercial - Promoção Imobiliária, SA a) Maia 100.00% 100,00% 100.00% 100.00%
Predilugar - Sociedade Imobiliária, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Selifa - Empreendimentos Imobiliários, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Sempre à Mão - Sociedade Imobiliária, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Sesagest - Proj.Gestão Imobiliária, SA a) Porto 100.00% 100.00% 100.00% 100.00%
Socijofra - Sociedade Imobiliária, SA a) Gondomar 100.00% 100.00% 100.00% 100.00%
Sociloures - Sociedade Imobiliária, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Sonaerp – Retail Properties, SA a) Porto 100.00% 100.00% 100.00% 100.00%
Sondis Imobiliária, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Valor N, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Others
Marcas MC, zRT a) Budapest
(Hungary)
100.00% 100.00% 100.00% 100.00%
Modelo - Distribuição de Materiais de Construção,
SA
b) Maia 50.00% 50.00% 50.00% 50.00%
2) SFS – Serviços de Gestão e Marketing, SA a) Maia 100.00% 100.00% - -
SIAL Participações, Ltda a) São Paulo
(Brazil)
100.00% 100.00% 100.00% 100.00%
Soflorin, BV a) Amesterdam
(Netherlands)
100.00% 100.00% 100.00% 100.00%

SONAE INVESTIMENTOS, SGPS, SA

Sonae Capital Brasil, Lda a) São Paulo
(Brazil)
100.00% 100.00% 100.00% 100.00%
Sonae Financial Services, SA a) Maia 100.00% 100,00% 100.00% 100.00%
4) Sonae Retalho España - Servicios Generales, SA a) Madrid (Spain) 100.00% 100.00% 100.00% 100.00%
5) Sonae Specialized Retail. SGPS, SA a) Matosinhos 100.00% 100.00% 100.00% 100.00%
Sonaecenter Serviços II, SA a) Maia 100.00% 100.00% 100.00% 100.00%
Sonaegest- Sociedade Gestora de Fundos de
Investimento, SA
a) Maia 60.00% 60.00% 60.00% 60.00%
Sonvecap, BV a) Amesterdam
(Netherlands)
100.00% 100.00% 100.00% 100.00%
Tlantic, BV a) Amesterdam
(Netherlands)
72.10% 72.10% 72.10% 72.10%
Tlantic Portugal - Sistemas de Informação, SA a) Matosinhos 100.00% 72.10% 100.00% 72.10%
Tlantic Sistemas de Informação, Ltda a) Porto Alegre
(Brazil)
100.00% 72.10% 100.00% 72.10%

*the percentage of ownership" total" represents the total percentage of interest held by the Group; the percentage of capital held "direct" corresponds to the percentage (s) subsidiary which owns the stake in question holds the share capital of this company.

  • a) Control held by majority of voting rights which confer power of relevant activities that influence;
  • b) Control held by management control.
  • 1) Companies merged into Modelo Continente Hipermercados, SA, at 1 January 2016;
  • 2) Companies created during the period;
  • 3) Companies acquired at 30 June 2016;
  • 4) Company liquidated at 21 September 2016;
  • 5) Company merged into Sonae MC Modelo Continente, SGPS, SA, at 1 January 2016.

These entities are consolidated using the full consolidation method, considering that they are controlled by Sonae Investimentos SGPS, SA.

5 ASSOCIATED COMPANIES

5.1 Detail of book value of Investment in associates

Associated companies included in the consolidated financial statements, their head offices and the percentage of share capital held at 30 September 2016 and 31 December 2015 are as follows:

Percentage of capital held
30 September 2016 31 December 2015 Statment of financial position
Company Head
Office
Direct* Total* Direct* Total* 30 September 2016 31 December 2015
APOR- Agência para a Modernização do
Porto, SA
Porto 22.75% 22.75% 22.75% 22.75% 317,069 373,147
MDS SGPS, SA (consolidated) Maia 47.53% 47.53% 47.53% 47.53% 44,656,260 43,093,084
MOVVO, SA
1)
Porto 22.89% 22.89% 16.00% 16.00% 2,702,060 -
S2 Mozambique, SA
2)
Maputo 30.00% 30.00% 0.00% 0.00% 1,607,217 -
Sempre a Postos - Produtos
Alimentares e Utilidades, Lda
Lisboa 25.00% 25.00% 25.00% 25.00% 1,301,570 1,236,445
Ulabox, S.L.
3)
Barcelona 34.07% 34.07% 28.57% 28.57% 4,617,619 2,879,651
Investments in associated companies 55,201,795 47,582,327

* the percentage of ownership "total" represents the total percentage of interest held by the Group; the percentage of capital held "direct" corresponds to the percentage (s) subsidiary which owns the stake in question holds the share capital of this company.

  • 1) On May 27, 2016, the group proceeded to an increase of capital in MOVVO, now holds significant influence on that subsidiary allowing the latter to be included in consolidated by the equity method (Note 6);
  • 2) Acquisition on July 18, 2016 of 30% passing the Group holds significant influence on this associated;
  • 3) Capital increase carried out on April 14, 2016.

Joint ventures and associated companies were included in the consolidated financial statements by the equity method.

5.2 Financial indicators of participations

As at 30 September 2016 and 2015 and 31 December 2015, financial information of associated companies can be analysed as follows:

30 September 2016 31 December 2015
Associated Companies MDS SGPS, SA
(Consolidated)
Sempre a
Postos
Ulabox Others MDS SGPS, SA
(Consolidated)
Sempre a
Postos
Ulabox Others
Non-current assets 68,565,759 1,339,461 1,318,147 987,388 64,452,910 1,778,633 1,923,349 18,619
Current assets 21,463,450 11,313,435 3,118,285 3,288,190 22,408,075 10,076,920 2,548,955 1,679,225
Non-current liabilities 25,167,818 965 - 2,240,946 27,481,551 8,594 - -
Total current liabilities 27,187,189 7,445,652 642,484 977,309 25,670,040 6,901,181 103,517 57,638
Shareholders' funds excluding non
controlling interests
37,674,202 5,206,279 3,793,948 1,057,323 33,709,394 4,945,778 4,368,786 1,640,206

SONAE INVESTIMENTOS, SGPS, SA

30 September 2016 30 September 2015
Associated Companies MDS SGPS, SA
(Consolidated)
Sempre a
Postos
Ulabox Others MDS SGPS, SA
(Consolidated)
Sempre a
Postos
Ulabox Others
Turnover 32,989,329 40,864,158 5,227,655 197,438 32,134,990 39,050,382 2,865,962 53,259
Other operational income 811,747 2,823,050 175,379 70,914 492,581 3,378,889 107,856 -
Operational expenses (31,723,940) (41,506,903) (8,655,271) (2,439,830) (33,170,305) (40,500,625) (4,348,940) (204,534)
Net finantial expense (1,071,182) 7,464 - (8,305) (1,934,607) 10,445 - 26,301
Share of results of joint ventures and
associetad companies
(107,813) - - - - - - -
Taxation (56,827) (515,485) - (38) 251,529 (460,609) - (28)
Consolidated net income/(loss) for the period 841,314 1,672,284 (3,252,237) (2,179,821) (2,225,812) 1,478,482 (1,375,122) (125,001)
Other comprehensive income for the period - - - - - - - -
Total comprehensive income for the period 841,314 1,672,284 (3,252,237) (2,179,821) (2,225,812) 1,478,482 (1,375,122) (125,001)

5.3 Movements occurred in the period

During the period ended at 30 September 2016 and 2015, movements in investments in associated companies are as follows:

30 September 2016 30 September 2015
Proportion
on equity
Goodwill Total
investment
Proportion
on equity
Goodwill Total
investment
Associated companies
Initial balance as at January,1 21,073,725 26,508,602 47,582,327 6,493,202 34,210,506 40,703,708
Capital increase 3,405,319 - 3,405,319 1,599,541 1,400,759 3,000,300
Acquisitions during the period 1,607,217 - 1,607,217 - - -
Transfer of "Other non-current Investments (176,938) 2,140,811 1,963,873 - - -
Equity method:
Effect in gain or losses in associated
companies
(570,878) - (570,878) (1,264,846) - (1,264,846)
Distributed dividends (352,945) - (352,945) (296,562) - (296,562)
Other effects on reserves 1,566,882 - 1,566,882 (3,106,048) - (3,106,048)
Total 26,552,382 28,649,413 55,201,795 3,425,287 35,611,265 39,036,552

The effect on "other effects on reserves" is mainly a result of the exchange differences relating to the translation from the functional currencies of companies into Euro.

6 OTHER NON-CURRENT INVESTMENTS

Other non-current investments, their head offices, percentage of share capital held and book value as at 30 September 2016 and 31 December 2015 are as follows:

Percentage of capital held
30 September 2016 31 December 2015 Statment of financial position
Company Head Office Direct Total Direct Total 30 September 2016 31 December 2015
Dispar - Distrib. de Participações, SGPS, SA
Insco - Insular de Hipermerc., SA
Lisbon
Ponta Delgada
14.28%
10.00%
14.28%
10.00%
14.28%
10.00%
14.28%
10.00%
9,976
925,197
9,976
898,197
1) MOVVO, SA Lisbon 22.89% 22.89% 16.00% 16.00% - 991,315
2) Solferias- Operadores Turísticos, SA Lisbon - - 11.11% 11.11% - 133,162
Other investments 9,987,638 10,132,115
10,922,811 12,164,765

1) On May 27, 2016, the group proceeded to an increase of capital in MOVVO, now holds significant influence on that subsidiary allowing the latter to be included in consolidated by the equity method (Note 5);

2) Participation disposed in the period.

On 30 September 2016, are included in "Other Investments", among others 9,976,138 euro (9,996,932 euro as at 31 December 2015) related to deposited amounts on an Escrow Account which is invested in investment funds with superior rating and contractual liability guarantees assumed in the disposal of a Sonae Distribuição Brazil and for which provisions were recorded in the applicable situations (Note 24 and 25).

Although in accordance with the deadlines contractually established, the Escrow Account should have already been released by the buyer, that didn't happen as there are some points of disagreement on the use of the Escrow Account, namely as whether or not, to retain the Escrow Account for on-going fiscal procedures that have not yet been decided (Note 25). It is the understanding of the Board of Directors, based on legal opinions of Brazilian and Portuguese lawyers that the reason attends to Sonae Investimentos.

The Other Investments are recorded at acquisition cost net of impairment losses. It is Sonae Investimentos understanding that no reliable fair value estimate can be made as there is no market data available for these investments.

7 CHANGES IN CONSOLIDATION PERIMETER

During the period ended at 30 September 2016, Sonae Investimentos acquired 50% of the Salsa group and the companies included in this group are:

COMPANY Head Office Direct Total
Sonae SR
Irmãos Vila Nova, SA Vil a Nova de
Fa mali cão (Portugal)
100.00% 50.00%
Irmãos Vila Nova III - Imobiliária, SA Vil a Nova de
Fa mali cão (Portugal)
100.00% 50.00%
IVN - Serviços Partilhados, SA Vil a Nova de
Fa mali cão (Portugal)
50.00% 50.00%
IVN Asia Limited Hong Kong (China) 100.00% 50.00%
Salsa DE GmbH Duss el dorf (Al emanha) 100.00% 50.00%
Salsa Distribution USA LLC New York (USA) 100.00% 50.00%
Salsa France, S.A.R.L. Pa ris (France) 99.99% 50.00%
Salsa Luxembourg, Sàrl Luxemburgo 100.00% 50.00%
SLS Salsa - Comércio e Difusão de Vestuário, S.A. Vil a Nova de
Fa mali cão (Portugal)
100.00% 50.00%
SLS Salsa España - Comercio y Difusión de Vestuario, S.A.U. Pontevedra (Spa in) 100.00% 50.00%

Sonae Investimentos participates in 50% in IVN – Serviços Partilhados, SA, parent of a group company that sells "Salsa" brand. As at June 2016, these entities are consolidated using the full consolidation method, considering that Sonae Investimentos began to exercise control over the activities of this Group.

The effects of this acquisition on the consolidated financial statements can be analyzed as follows:

On the date of
acquisition
30 September 2016
Net assets
Tangible and intangible assets (Note 8 and 9) 13,925,978 14,463,795
Inventories 21,955,255 22,520,322
Other assets 18,764,837 17,588,212
Cash and cash equivalents 7,501,069 1,487,859
Loans (57,408,768) (52,448,754)
Other liabilities (26,105,866) (22,722,664)
(21,367,495) (19,111,230)
Goodwill (Note 10) 167,547,490
Non-controlling interests (Note 18) (73,090,000)
Acquisition cost 73,090,000
Effective cash payment 73,090,000
73,090,000
Net cash-flow arising from acquisition
Effective cash payment 73,090,000
Cash and cash equivalents acquired (7,501,069)
65,588,931
Since acquisition
date
9 months
Sales 29,249,817 84,343,135
Other income 1,168,712 4,250,438
Cost of goods sold and materials consumed (13,188,548) (39,451,697)
External supplies and services (6,288,753) (18,818,025)
Other expenses (7,310,916) (21,875,044)
Net financial expenses (508,471) (3,166,773)
Share of results of joint ventures and associated undertakings - (352,513)
Profit/(Loss) before taxation 3,121,841 4,929,521
Profit/(Loss) before taxation (865,581) (1,590,016)
Profit/(Loss) after taxation 2,256,260 3,339,505

IVN – Serviços Partilhados, SA holds the brand Salsa which is a Portuguese brand of jeanswear of international renown, recognized for its entrepreneurial spirit and the development of innovative products. Being a truly international company, their products can be found in about 2,000 points of sale in 32 countries. In 2015, the company recorded a consolidated turnover of 106 million euro, 56% of which is generated out of Portugal.

This acquisition fits in Sonae's strategic pillars, namely international expansion, diversification of investment styles and the reinforcement of the base of assets and competencies. Salsa will continue to rely on the current management team and in line with the terms of the agreement, their results will be included in Sonae Investimentos by the full consolidation method, being reported in the segment of Sports and Fashion of Sonae SR.

Following the acquisition of these companies, a preliminary assessment was made regarding the fair value of the assets acquired and the liabilities assumed. However, given that the transaction occurred on 30 June 2016, it has not yet been possible to complete the fair value allocation and calculation of Goodwill which will be made in the maximum period of 12 months from the date of acquisition. The purchase price allocation can be done within one year of the date of acquisition as allowed by IFRS3 – Business Combinations.

8 TANGIBLE ASSETS

During the nine months period ended at 30 September 2016 and 2015, movements in tangible assets as well as depreciation and accumulated impairment losses, are made up as follows:

Plant and
machinery
Other
tangible
Tangible
assets
Total
tangible
in progress assets
1,319,040,930 180,728,612 24,060,810 2,863,730,558
809,270 1,037,256 159,509,766 177,668,763
11,926,849 7,907,348 54,009 42,139,608
(35,657,668) (4,677,985) (1,247,387) (74,669,263)
(87) 40,992 (1,161) 115,262
113,909,848 13,267,821 (148,652,949) 192,306
1,410,029,142 198,304,044 33,723,088 3,009,177,234
1,324,590,875
105,387,745
6,367,467
30,690,893
(38,397,548)
101,908
(634,122)
874,255,309 153,120,887 - 1,428,107,218
535,773,833 45,183,157 33,723,088 1,581,070,016
Tangible assets
Other Tangible Total
Plant and tangible assets tangible
machinery assets in progress assets
816,708,115
78,727,595
-
7,593,819
(28,088,436)
-
(685,784)
assets
140,185,808
11,126,607
-
6,270,740
(4,427,836)
32,463
(66,895)
-
-
-
-
-
-
-
buildings machinery assets in progress assets
Gross assets:
Opening balance as at 1 January 2015 1,669,407,572 1,273,732,256 168,118,559 27,211,209 3,138,469,596
Acquisitions 5,073,285 1,031,799 104,164 96,544,502 102,753,750
Acquisitions of subsidiaries 24,896 1,674 18,033 - 44,603
Disposals (171,280,431) (44,451,718) (6,363,877) (2,786,149) (224,882,175)
Exchange rate effect (271,170) - (272,624) - (543,794)
Transfers 5,937,616 74,148,260 12,711,308 (93,956,333) (1,159,149)
Closing balance as at 30 de September 2015 1,508,891,768 1,304,462,271 174,315,563 27,013,229 3,014,682,831
Accumulated depreciation
and impairment losses
Opening balance as at 1 January 2015 433,631,117 771,959,695 134,304,445 - 1,339,895,257
Depreciation of the period 18,130,889 77,820,619 9,662,524 - 105,614,032
Impairment losses for the period (Note 24) - 44,502 - - 44,502
Acquisitions of subsidiaries 7,396 474 12,940 - 20,810
Disposals (37,419,862) (36,502,886) (6,090,298) - (80,013,046)
Exchange rate effect (261,537) - (211,155) - (472,692)
Transfers (2,643) (479,663) (366,265) - (848,571)
Closing balance as at 30 de September 2015 414,085,360 812,842,741 137,312,191 - 1,364,240,292
Carrying amount as at 30 September 2015 1,094,806,408 491,619,530 37,003,372 27,013,229 1,650,442,539

The investment during the period ended at 30 September 2016 and 2015 includes, approximately, 177.7 million euro (102.8 million euro in 2015) of assets acquisition primarily associated with the opening and remodelling of stores;

During the period, several sale and leaseback transactions were accounted. The accounting values of the disposed assets, approximately, 170.1 million euro (134 million euro as at 30 September 2015), corresponds to 16 real estate food retail assets located in Portugal and 3 stores Worten on Spain (15 real estate food retail assets located in Portugal in 2015). These operations resulted in a cash inflow of 230 million euro (184.7 million euro as at 30 September 2015) and generated a net capital gain of approximately, 63.1 million euro (40 million euro as at 30 September 2015) (Note 26).

The most significant values included in the caption "Tangible assets in progress" refer to the following projects:

30 September 2016 30 September 2015
Refurbishment and expansion of stores located in Portugal 28,476,584 13,099,031
Refurbishment and expansion of stores located in Spain 2,981,488 1,041,222
Projects of stores for which advance payments were made 1,206,000 9,359,900
Others 1,059,016 3,513,076
33,723,088 27,013,229

The caption "Impairment losses" as at 30 September 2016 can be detailed as follows:

Land and
Buildings
Plant and
Machinery
Other tangible
assets
Total tangible
assets
Impairment losses
Opening balance as at 1 January 2016 100,289,797 33,179,777 531,381 134,000,955
Impairment losses (Note 24) 6,367,467 - - 6,367,467
Acquisitions of subsidiaries 416,568 - - 416,568
Disposals (14,011,634) (3,988,102) (74,855) (18,074,591)
Transfers - (33,341) (13,220) (46,561)
Closing balance as at 30 September
2016 (Note 24)
93,062,198 29,158,334 443,306 122,663,838

9 INTANGIBLE ASSETS

During the nine months period ended at 30 September 2016 and 2015, movements in intangible assets as well as depreciation and accumulated impairment losses, are made up as follows:

Intangible assets
Patents
and other
Other
intangible
Intangible
assets
Total
intangible
similar rights assets in progress assets
Gross assets
Opening balance as at 1 January 2016 104,002,453 284,976,051 26,896,520 415,875,024
Acquisitions 48,000 547,816 23,416,774 24,012,590
Acquisitions of subsidiaries (Note 7) - 5,818,744 99,731 5,918,475
Disposals (94,666) (298,922) (237,553) (631,141)
Exchange rate effect (21,613) 106,293 - 84,680
Transfers 175,966 21,653,860 (22,008,826) (179,000)
Closing balance as at 30 September 2016 104,110,140 312,803,842 28,166,646 445,080,628
Accumulated depreciation
and impairment losses
Opening balance as at 1 January 2016 27,000,338 184,475,276 - 211,475,614
Depreciation of the period 597,194 17,434,078 - 18,031,272
Acquisitions of subsidiaries (Note 7) - 3,441,212 - 3,441,212
Disposals (94,666) (203,337) - (298,003)
Exchange rate effect (16,344) 59,866 - 43,522
Transfers (47) (12,436) - (12,483)
Closing balance as at 30 September 2016 27,486,475 205,194,659 - 232,681,134
Carrying amount as at 30 September 2016 76,623,665 107,609,183 28,166,646 212,399,494
Intangible assets
Patents
and other
similar rights
Other
intangible
assets
Intangible
assets
in progress
Total
intangible
assets
Gross assets
Opening balance as at 1 January 2015 103,463,568 234,715,645 36,352,643 374,531,856
Acquisitions 36,990 56,834 29,244,982 29,338,806
Acquisitions of subsidiaries 1,000 - - 1,000
Disposals (63,330) (661,786) (362,165) (1,087,281)
Exchange rate effect (70,441) (230,091) - (300,532)
Transfers 497,283 20,500,398 (21,082,688) (85,007)
Closing balance as at 30 de September 2015 103,865,070 254,381,000 44,152,772 402,398,842
Accumulated depreciation
and impairment losses
Opening balance as at 1 January 2015 25,933,771 163,155,297 - 189,089,068
Depreciation of the period 912,568 13,607,029 - 14,519,597
Disposals (61,994) (508,216) - (570,210)
Exchange rate effect (47,742) (121,761) - (169,503)
Transfers (23) - - (23)
Closing balance as at 30 de September 2015 26,736,580 176,132,349 - 202,868,929
Carrying amount as at 30 September 2015 77,128,490 78,248,651 44,152,772 199,529,913

10 GOODWILL

Goodwill is allocated to each of the operating segment and within each segment to each of the homogeneous groups of cash generating units.

Goodwill is allocated to each operating business segment, Sonae MC and Sonae SR, being afterwards distributed by each homogenous group of cash generating units, namely to each insignia within each segment and country, distributed by country and each of the properties in case of operating segment Sonae RP;

On 30 September 2016 and 31 December 2015, the caption "Goodwill" was made up as follows by insignia and country:

30 September 2016
Portugal Spain Other countries Total
Sonae MC 435,108,110 - - 435,108,110
Sonae SR
worten 53,422,018 - - 53,422,018
sports and fashion 174,809,507 16,946,726 692,020 192,448,253
Sonae RP 3,089,451 - - 3,089,451
666,429,086 16,946,726 692,020 684,067,832
31 December 2015
Portugal Spain Other countries Total
Sonae MC 435,008,109 - - 435,008,109
Sonae SR
worten 53,422,018 - - 53,422,018
sports and fashion 7,262,018 18,363,680 692,020 26,317,718
Sonae RP 3,669,166 - - 3,669,166
499,361,311 18,363,680 692,020 518,417,011

On 30 September 2016 and 2015, the movements in the caption goodwill as well as in the corresponding impairment losses, are as follows:

30 September 2016 30 September 2015
Gross value:
Opening balance 526,058,679 505,807,904
Goodwill generated in the period (Note 7) 167,547,490 767,300
Other variations (1,896,669) -
Closing balance 691,709,500 506,575,204
Accumulated impairment
losses:
Opening balance 7,641,668 7,641,668
Increases - -
Closing balance 7,641,668 7,641,668
Carrying amount 684,067,832 498,933,536

11 OTHER CURRENT AND NON CURRENT INVESTMENTS

During the nine months period ended at 30 September 2016 and 2015, the movements in the caption "Other Investments" can be detailed as follows:

30 September 2016 30 September 2015
Non Current Current Non Current Current
Other investments:
Opening balance as at 1 January 12,164,765 - 11,572,032 6,123
Increases in the period 1,000,833 - 400,631 147
Transfer to "Associated companies" (1,963,874) - - -
Decreases in the period (278,913) - - (6,270)
Increase/(Decrease) in fair value - - (1,221) -
Closing balance as at 30 September 10,922,811 - 11,971,443 -
Derivative financial instruments
Fair value as at 1 January - 2,506,086 - 3,995,221
Increase/(Decrease) in fair value - (1,635,860) - (3,462,063)
Fair value as at 30 September (Note 20) - 870,226 - 533,158
Total of Other Investments 10,922,811 870,226 11,971,443 533,158

In other financial investments non-current, are recorded 9,976,138 euro (9,998,825 euro as at 30 September 2015), related to deposited amounts on an Escrow Account (Note 6).

12 OTHER NON-CURRENT ASSETS

As at 30 September 2016 and 31 December 2015, "Other non-current assets" are detailed as follows:

30 September 2016 31 December 2015
Loans granted to related parties 651,119 620,688
Trade accounts receivable and other debtors
Bails (a) 5,419,327 4,633,112
Legal deposits (b) 730,261 605,316
Special regime for payment of tax and social security debts (c) 5,207,108 5,207,108
Amount receivable for selling the Modelo Cont.Seguros 2,450,000 2,450,000
Amount receivable for selling the Raso SGPS - 527,618
Others 48,786 36,268
13,855,482 13,459,422
Accumulated impairment losses in other debtors (Note 24) (2,450,000) (2,450,000)
11,405,482 11,009,422
Other non-current assets 3,650 3,187
12,060,251 11,633,297

"Loans granted to associated companies" refer to MDS SGPS, SA 651,119 euro (620,688 euro as at 31 December 2015). This loan bears interests at usual market rates and do not have a defined maturity.

Most significant values included in "Trade accounts receivable and other debtors" refers to:

a) Amounts related with guarantees of lease contracts in group stores located in Spain, which have not matured until this date;

  • b) Amounts related to legal deposits made by a Brazilian subsidiary, for which are recorded the correspondent liabilities in the caption "Other non-current liabilities" (Note 21), with no defined maturity;
  • c) The amount disclosed as 'Special regime for payment of tax and social security debts' corresponds to taxes voluntarily paid which were previously disputed and subject to reimbursement claims. The tax litigations are still in progress, although following the payment of guarantees previously given where cancelled. No impairment loss was recorded since it's the Board of Directors understanding that the decisions over the appeals will be in favour of Sonae Investimentos.

13 TRADE ACCOUNTS RECEIVABLE AND OTHER CURRENT ASSETS

As at 30 September 2016 and 31 December 2015, "Trade accounts receivable and other current assets" are detailed as follows:

30 September 2016 31 December 2015
Trade accounts receivable 84,967,515 62,290,001
Taxes recoverable 59,836,035 48,839,730
Granted loans to related companies 25,249,111 39,811,954
Other debtors
Trade suppliers - debtor balances 50,085,983 37,291,228
VAT recoverable on real estate assets 2,774,095 2,560,040
Disposal of investments 573,668 2,482,072
Accounts receivable from the disposal of tangible fixed assets 2,354,537 2,463,910
Vouchers and gift cards 1,224,850 1,214,062
Other debtors 21,017,103 26,808,419
78,030,236 72,819,731
Other current assets
Prepayments - Rents 80,447,438 47,661,848
Insurance premiums paid in advance 10,848,748 6,353,493
Condominiums management fee's 7,767,463 6,484,212
Commissions to be received 3,154,878 1,996,911
Software licenses 777,160 892,705
Interests to be received 576,212 836,631
Commercial discounts 722,390 928,439
Other current assets 16,829,420 9,325,279
121,123,709 74,479,518
Accumulated impairment losses (Note 24) (17,019,539) (15,236,228)
352,187,067 283,004,706

In other accounts receivable from related companies are included about 25.2 million euro (39.8 million euro as at 31 December 2015) of amount receivable from the Sonae SGPS, SA resulting of companies' inclusion in Special Regime of Taxing Groups of Companies.

14 DEFERRED TAX

Deferred tax assets and liabilities as at 30 September 2016 and 31 December 2015 are as follows, taking into consideration its temporary differences:

Deferred tax assets
Deferred tax liabilities
30 September 2016 31 December 2015 30 September 2016 31 December 2015
Difference between fair value and acquisition cost 5,373,387 6,127,552 13,167,618 20,849,622
Temporary differences on tangible and intangible assets 1,856,531 1,616,131 45,948,352 45,720,732
Provisions and impairment losses not accepted for tax purposes 5,972,577 6,580,316 - -
Write off of tangible and intangible assets 207 73,408 - -
Valuation of hedging derivatives 70,336 242,175 183,760 364,824
Revaluation of tangible assets - - 1,073,850 1,160,205
Tax losses carried forward 42,964,233 38,050,179 - -
Reinvested capital gains/(losses) - - 346,776 547,219
Tax benefits 509,459 1,030,619 - -
Others 3,048,375 3,017,467 1,790,902 1,852,914
59,795,105 56,737,847 62,511,258 70,495,516

In accordance with the tax statements and tax estimates presented by companies that recorded deferred tax assets arising from tax losses carried forward, as at 30 September 2016 and 31 December 2015, and using exchange rates effective at that time, tax losses carried forward can be summarized as follows:

30 September 2016 31 December 2015
Tax losses carried
forward
Deferred tax
assets
Time limit Tax losses carried
forward
Deferred tax
assets
Time limit
With limited time use
Generated in 2014 1,194,236 250,790 2026 1,194,236 250,790 2026
Generated in 2015 273,243 57,381 2027 230,791 48,466 2027
Generated in 2016 317,720 66,721 2028 - -
1,785,199 374,892 1,425,027 299,256
Without limited time use 170,212,506 42,589,341 150,883,958 37,750,923
171,997,705 42,964,233 152,308,985 38,050,179

As at 30 September 2016 and 31 December 2015, deferred tax assets resulting from tax losses carried forward were assessed against each company's business plans, which are regularly updated, and available tax planning opportunities. Deferred tax assets have only been recorded to the extent that future taxable profits will arise which may be offset against available tax losses or against deductible temporary differences. This evaluation centered on the business plan of Sonae Investimentos entities, which were reviewed and updated periodically and on the available and identified fiscal opportunities.

As at 30 September 2016, there was tax losses carried forward, amounting to 181.9 million euro (176.6 million euro as at 31 December 2015) for which no deferred tax assets were recognized due to uncertainties of their future use.

SONAE INVESTIMENTOS, SGPS, SA

30 September 2016 31 December 2015
Tax losses carried
forward
Deferred tax
credit
Time limit Tax losses carried
forward
Deferred tax
credit
Time limit
With limited time use
Generated in 2012 1,442,389 302,902 2017 3,746,735 786,814 2017
Generated in 2013 809,338 169,961 2018 809,338 169,961 2018
Generated in 2016 - - 2028 - -
2,251,727 472,863 4,556,073 956,775
Without limited time use 179,600,866 46,528,383 172,029,996 44,079,419
With a time limit different
from the above mentioned
33,052 6,610 26,561 5,312
181,885,645 47,007,856 176,612,630 45,041,506

15 CASH AND CASH EQUIVALENTS

As at 30 September 2016 and 31 December 2015 "Cash and cash equivalents" can be detailed as follows:

30 September 2016 31 December 2015
8,400,718 9,257,191
76,128,657 79,759,028
12,146 3,830
84,541,521 89,020,049
(16,324,121) (12,579,037)
68,217,400 76,441,012

Bank overdrafts are disclosed in the statement of financial position under Current bank loans.

16 NON- CURRENT ASSETS HELD FOR SALE

As at 31 December 2015 were transferred to "Non-Current Assets held for sale" 131 million euro which corresponded to the net value of the assets disposed in 2016 but to this date the transactions were already in advanced process of negotiation.

The above-mentioned transactions occurred in the 1st quarter of 2016, and include:

  • a sale and leaseback transaction of 12 food retail real estate assets located in Portugal, this operation totalled 164 million euro; and
  • a Sale and Leaseback transaction of three Worten stores in Spain, located in Madrid, Barcelona and Valencia, this transaction totalled to 26.8 million euro.

17 SHARE CAPITAL

As at 30 September 2016, the share capital, which is fully subscribed and paid for, is made up by 1,000,000,000 ordinary shares which do not hold right to any fixed income, with a nominal value of 1 Euro each.

As at 30 September 2016 and 31 December 2015, the subscribed share capital was held as follows:

Company 30
September
2016
31 December
2015
Sonae, SGPS, S.A. 25.029% 25.029%
Sonaecenter Serviços, SA 51.827% 51.827%
Sonae Investments, BV 13.142% 13.142%
Sonae MC-Modelo Continente, SGPS, SA 10.000% 10.000%
Libra Serviços, Lda 0.002% 0.002%

As at 30 September 2016, Efanor Investimentos, SGPS, S.A. and its subsidiaries held 52.48% of the share capital of Sonae, SGPS, S.A., which holds directly and indirectly 100% of the others entities who hold the company's share capital.

As at 30 September 2016 and 31 December 2015, Sonae Investimentos holds 10% of treasury shares. Following the mentioned acquisition free reserves amounting to the cost of the above mentioned shares were made unavailable, in accordance with commercial legislation (Art. 324 of "CSC"). The distribution of this reserve depends on the termination or disposal of the treasury shares.

18 NON-CONTROLLING INTERESTS

As at 30 September 2016 and 31 December 2015, non-controlling interests are detailed as follows:

30 September 2016
Equity Net Profit/ (Loss) Statment of
financial
position
Proportion in
income
Dividends/
Income received
Investments Funds 269,945,494 28,392,835 31,265,271 1,474,021 (610,230)
IVN - Serviços Partilhados, SA (19,111,230) 2,256,260 74,218,131 1,128,131 -
Others 51,708,667 4,011,560 23,508,279 1,636,991 (114,810)
Total 302,542,931 34,660,655 128,991,681 4,239,143 (725,040)
31 December 2015
Equity Net Profit/ (Loss) Statment of
financial
position
Proportion in
income
Dividends/
Income received
Investments Funds 270,752,269 28,699,386 30,390,421 1,942,152 (1,522,396)
Others 47,664,617 2,359,356 21,902,464 896,845 (113,299)
Total 318,416,886 31,058,742 52,292,885 2,838,997 (1,635,695)

Movements in non-controlling interests during the periods ended as at 30 September 2016 and 2015 are as

follows:

30 September 2016
Investments
Funds
IVN - Serviços
Partilhados, SA
Others Total
Balance as at 1 January 30,390,421 - 21,902,464 52,292,885
Dividends distributed - - (114,810) (114,810)
Income distribution from investment funds (610,230) - - (610,230)
Changes in shareholding interests 11,059 - - 11,059
Exchange rate effect - - 33,362 33,362
Acquisition of subsidiaries (Note 7) - 73,090,000 - 73,090,000
Changes in hedge reserves - - 50,249 50,249
Others - - 23 23
Profit for the period attributable to non-controlling interests 1,474,021 1,128,131 1,636,991 4,239,143
Closing balance 31,265,271 74,218,131 23,508,279 128,991,681
30 September 2015
Investments
Funds
Others Total
Balance as at 1 January 60,290,573 19,944,389 80,234,962
Dividends distributed (760,031) (113,298) (873,329)
Changes in shareholding interests (19,825,468) - (19,825,468)
Exchange rate effect - (50,553) (50,553)
Changes in hedge reserves - (38,610) (38,610)
Others - 34 34
Profit for the period attributable to non-controlling interests 1,912,036 691,630 2,603,666
Closing Balance 41,617,110 20,433,592 62,050,702

19 LOANS

As at 30 September 2016 and 31 December 2015, "Loans" are made up as follows:

30 September 2016
Outstanding amount
31 December 2015
Outstanding amount
Current Non Current Current Non Current
Bank loans
Sonae Investimentos, SGPS, S.A. - commercial paper 105,000,000 141,000,000 60,000,000 160,000,000
Subsidiary of Sonae Investimentos 2014/2020 - 50,000,000 - 50,000,000
Subsidiary of Sonae Investimentos 2015/2020 - 55,000,000 - 55,000,000
Subsidiary of Sonae Investimentos 2015/2019 - 25,000,000 - 25,000,000
Others 24,853,500 15,253,481 17,011,550 5,036,532
129,853,500 286,253,481 77,011,550 295,036,532
Bank overdrafts (Note 15) 16,324,121 - 12,579,037 -
Up-front fees beared with the issuance of loans - (249,151) - (343,038)
Bank loans 146,177,621 286,004,330 89,590,587 294,693,494
Bonds
Bonds Sonae Investimentos/ 2012/ 2017 - - 50,000,000 95,000,000
Bonds Sonae Investimentos /June 2013/ 2018 - 50,000,000 - 50,000,000
Bonds Sonae Investimentos SGPS/ December 2015/2020 - 50,000,000 - 50,000,000
Bonds Sonae Investimentos SGPS/ May 2015/2020 - 75,000,000 - 75,000,000
Bonds Sonae Investimentos SGPS/ December 2015/2020 - 30,000,000 - 30,000,000
Bonds Sonae Investimentos SGPS/ June 2016/2021 25,000,000 95,000,000 - -
Bonds Sonae Investimentos SGPS/ September 2016/2021 3,000,000 12,000,000 - -
Bonds IVN 2016/2023 5,000,000 30,000,000 - -
Up-front fees beared with the issuance of loans (2,176) (2,174,138) (37,920) (2,329,027)
Bonds 32,997,824 339,825,862 49,962,080 297,670,973
Other loans 12,030 1,347,110 26,974 1,347,110
Derivative instruments (Note 20) 294,604 - 860,503 -
Other loans 306,634 1,347,110 887,477 1,347,110
Obligations under finance leases 557,475 1,109,863 3,142,651 2,423,501
180,039,554 628,287,165 143,582,795 596,135,078

The average interest rate at 30 September 2016 of bonds and loans was 1.53% (2.48% on 31 December 2015). These bonds and bank loans bear interests at variable interest rates indexed to Euribor.

The derivative instruments are recorded at fair value (Note 20).

The repayment schedule of the nominal value of borrowings (including bank loans and obligations under finance leases) is summarized as follows:

30 September 2016 31 December 2015
N+1 179,747,126 142,760,212
N+2 105,747,688 184,528,813
N+3 16,953,307 57,779,959
N+4 205,645,871 45,873,483
N+5 292,363,588 310,438,521
After N+5 10,000,000 186,367
810,457,580 741,567,355

The maturities above were estimated in accordance with the contractual terms of loans and taking into account Sonae's best estimated regarding their reimbursement date.

Under the credit facilities and commercial paper programs with firm commitments, the Group has 380 million euro credit facilities available to meet its liquidity requirements, as follows:

30 September 2016 31 December 2015
Commitments of
less than one year
Commitments of
more than one
year
Commitments of
less than one year
Commitments of
more than one
year
Unused credit facilities
Agreed credit facilities
47,143,007
168,260,000
332,500,000
520,000,000
60,806,401
142,060,000
340,000,000
535,000,000

Additionally, as at 30 September 2016, Sonae Investimentos has, as detailed in Note 15 "Cash and cash equivalents", the value of 84,541,521 euro (89,020,049 euro on 31 December 2015).

20 DERIVATIVES

Exchange rate derivatives

In what concerns financial risk management policy, Sonae Investimentos essentially uses exchange rate derivatives to hedge future cash flows that occur in the next 12 months.

Sonae Investimentos entered into several exchange rate forwards in order to manage its exchange rate exposure.

As at 30 September 2016 there are no exchange rate derivatives considered of speculation (522,124 euro as at 31 December 2015).

The fair value of exchange rate derivatives hedging instruments, calculated based on present market value of equivalent financial instruments of exchange rate, is 294,604 euro as liabilities (860,503 euro as at 31 December 2015) and 870,226 euro as assets (1,983,962 euro as at 31 December 2015).

The computation of the fair value of these financial instruments was made taking into consideration the present value at statement of financial position date of the forward settlement amount in the maturity date of the contract. The settlement amount considered in the valuation, is equal to the currency notional amount (foreign currency) multiplied by the difference between the contracted forward exchange rate and the forward exchange market rate at that date as at the valuation date.

Losses in the period arising from changes in the fair value of instruments that do not qualify for hedging accounting treatment were recorded directly in the income statement in the captions "Financial income" or "Financial expenses".

Gains and losses for the year associated with the change in market value of derivative instruments are recorded under the caption "Hedging reserve" when considered cash flow hedging and when considered as fair value hedging are recorded under the caption "Financial income" or "Financial expenses". The change in fair value of derivative instruments when considered speculation is recorded in the income statement under "Other expenses".

Interest rate derivatives

Sonae Investimentos does not have any interest rate hedging derivatives recorded as at 30 September 2016.

Interest rate and exchange rate derivatives

As at 30 September 2016 no contracts existed related to interest rate and exchange rate derivatives at the same time.

Fair value of derivatives

The fair value of derivatives is detailed as follows:

Assets Liabilities
30 September 2016 31 December 2015 30 September 2016 31 December 2015
Derivatives not qualified as hedging
Exchange rate - 522,124 - -
Hedging derivatives
Exchange rate 870,226 1,983,962 294,604 860,503
870,226 2,506,086 294,604 860,503

21 OTHER NON-CURRENT LIABILITIES

As at 30 September 2016 and 31 December 2015, the caption "Other non-current liabilities" is detailed as follows:

30 September 2016 31 December 2015
Shareholders loans 402,322,783 402,325,936
Other non-current liabilities 1,842,504 1,695,334
Share based payments (Note 22) 1,178,614 2,307,197
Deferred of revenue from the sale of warranties extention 28,799,375 28,196,895
Accruals and deferrals 4,919,406 2,697,861
Other non-current liabilities 439,062,682 437,223,223

The caption "Shareholders loans" includes:

  • a subordinate bond loan, with a fixed interest rate, repayable after 10 years issued by Sonae Investimentos at market conditions on 28 December 2010 amounting to 400,000,000 euro corresponding to 8,000 bonds with a nominal value of 50,000 euro each, with a flat rate of 7% and repayment at the end of the loan period. The fair value of this loan on 30 September 2016 is 54,004 euro (56,404 euro as at 31 December 2015) per obligation having been determined based on discounted cash flows method and using as reference stock market values and there is no indication of impairment of the loan; and

  • loans in affiliated undertakings related to a shareholders' loan granted by a minority shareholder to a subsidiary that bears interest at usual market rate. The fair value of this loan is similar to its book value with no defined maturity.

As at 30 September 2016, the caption "Other non-current liabilities" includes 595,560 euro (500,156 euro as at 31 December 2015) mainly refers to the estimated amounts to fulfil the legal and tax obligations of a Brazilian subsidiary which were considered appropriate to face up to future losses on lawsuits and for which legal deposits exist, which are recorded under the caption "Other non-current assets" (Note 12).

22 SHARE BASED PAYMENT PLANS

In 2016 and in previous years, Sonae Investimentos Group granted deferred performance bonuses to its directors and eligible employees. These are based on shares to be acquired at nil cost or with discount, three years after they were attributed to the employee. The purchase can be exercised during the period between the third anniversary of the grant date and the end of that year. The company has the choice to settle its responsibilities in cash instead of shares. The option can only be exercised if the employee still works for Sonae Group on the vesting date.

Liabilities arising from deferred performance bonuses as at 30 September 2016 and 31 December 2015 are made up as follows:

Number of shares Fair Value
Grant year Vesting
year
Number of
participants
30 September 2016 31 December 2015 30 September 2016 31 December 2015
Shares
2013 2016 71 - 4,340,974 - 4,505,516
2014 2017 60 2,324,951 2,386,903 1,580,967 2,501,474
2015 2018 73 1,849,732 1,830,764 1,245,920 1,918,641
2016 2019 81 2,649,103 - 1,807,308 0
Total 6,823,786 8,558,641 4,634,195 8,925,631

As at 30 September 2016 and 31 December 2015 the financial statements include the following amounts corresponding to the period elapsed between the date of granting and those dates for each deferred bonus plan, which has not yet vested:

30 September 2016 31 December 2015
Staff costs (26,423) 4,673,927
Recorded in previous years 2,654,256 2,138,786
2,627,833 6,812,713
Other non-current liabilities (Note 21) 1,178,614 2,307,197
Other current liabilities (Note 23) 1,449,219 4,505,516
2,627,833 6,812,713

The share based payment plan costs are recognized during the years between the grant and vesting date as staff costs.

23 TRADE CREDITORS AND OTHER CURRENT LIABILITIES

As at 30 September 2016 and 31 December 2015 the caption "Trade creditors and other current liabilities" can be detailed as follows:

30 September 2016 31 December 2015
Trade creditors 1,104,799,305 1,143,806,164
Taxes payable 65,713,175 65,321,335
Other creditors
Tangible asset suppliers 44,524,981 45,731,837
Related undertakings 40,254,927 41,380,237
Other debts 39,664,497 42,688,239
124,444,405 129,800,313
Other current liabilities
Holiday pay and bonuses 122,603,645 98,487,910
Other external supplies and services 39,457,789 40,576,691
Deferred of revenue from the sale of warranties extention 29,215,374 24,471,084
Marketing expenses 9,576,491 13,791,241
Charges made on the sale of real estate 18,263,872 10,031,166
Accrued income - rents 9,278,126 6,685,283
Share based payments (Note 22) 1,449,219 4,505,516
Interest payable to parent companies 24,711,111 -
Interest payable to Others 2,983,795 2,893,228
Real estate municipality tax 2,508,475 2,372,162
Others 11,237,365 9,691,320
271,285,262 213,505,600
1,566,242,148 1,552,433,412

The caption "Related undertakings" includes 40.3 million euro (41.3 million euro as at 31 December 2015) related to amount payable to Sonae SGPS, SA result of the inclusion companies in Special Regime of Taxing Groups of Companies.

The caption "Other debts" includes:

  • 10,321,474 euro (14,219,757 euro as at 31 December 2015), of attributed discounts not yet redeemed related to loyalty card "Cartão Cliente";
  • 12,414,726 euro (14,365,426 euro as at 31 December 2015) related to means of payments owned by clients as vouchers, gift cards and discount tickets owned by clients; and
  • 3,782,931 euro (3,176,938 euro as at 31 December 2015) related to amounts payable to Sonae Distribuição Brasil, SA buyer as a result of responsibilities assumed with that entity.

24 PROVISIONS AND ACCUMULATED IMPAIRMENT LOSSES

Movements in "Provisions and impairment losses", for the nine months period ended as at 30 September 2016 and 2015, were as follows:

Caption Balance as at
1 January 2016
Increase Decrease Changes in
consolidation
perimeter
Balance as at
30 September 2016
Accumulated impairment losses on tangible assets (Note 8) 134,000,955 6,367,467 (18,121,152) 416,568 122,663,838
Accumulated impairment losses on intangible assets 1,497,024 - - - 1,497,024
Accumulated impairment losses on other non current assets
(Note 12)
2,450,000 - - - 2,450,000
Accumulated impairment losses on trade accounts receivable
and other debtors (Note 13)
15,236,228 2,512,742 (2,719,680) 1,990,249 17,019,539
Non current provisions 11,585,642 1,413,807 (1,867,366) 218,500 11,350,583
Current provisions 2,819,950 - - - 2,819,950
167,589,799 10,294,016 (22,708,198) 2,625,317 157,800,934
Caption Balance as at
1 January 2015
Increase Decrease Transfers Balance as at
30 September 2015
Accumulated impairment losses on investments 10,031,409 - (2,262,691) (7,768,718) -
Accumulated impairment losses on tangible assets 144,059,960 44,502 (6,363,462) - 137,741,000
Accumulated impairment losses on intangible assets 1,497,101 - (77) - 1,497,024
Accumulated impairment losses on other non current assets 2,450,000 - - - 2,450,000
Accumulated impairment losses on trade accounts receivable
and other debtors
18,346,622 8,861,992 (3,344,452) - 23,864,162
Non current provisions 22,396,928 - (7,519,316) - 14,877,612
Current provisions 3,438,257 - - - 3,438,257
202,220,277 8,906,494 (19,489,998) (7,768,718) 183,868,055

The caption "Non-current Provisions" and "Current Provisions" includes:

  • 8,073,182 euro (6,779,929 euro as at 31 December 2015) relating to non-current contingencies assumed by the company, when selling its subsidiary Sonae Distribuição Brasil, S.A. in 2005. This provision is being used as costs are incurred, and it is recorded taking into account the best estimate of costs to be incurred which results from a significant number of civil and labour lawsuits of reduced amount. During 2015, the group made an estimate change taking into consideration the outcome of recent lawsuits, with the buyer of the former subsidiary in Brazil, with respect to the related contingencies, having reinforced the provision in 23,700,000 reais (6,505,887 euro). Additionally during the year the Group proceeded with the offsetting of a provision of contingencies in Brazil, with an amount of 9,607,850 euro received during this year from Carrefour. This amount received included accrued interests of amounts wrongly received by that entity as a result of the usage of a bank guarantee in previous periods, which was contested at that time by the group.

  • the estimated liabilities incurred by the Group on the sale of warranty extension programs on products traded by Worten operating segment in the amount of 1,495,968 euro (3,363,334 euro as at 31 December 2015). These extensions are granted for a period of one to three years after the end of the legal mandatory warranty provided by the manufacturers.

Impairment losses are deducted from the book value of the corresponding asset.

25 CONTINGENT ASSETS AND LIABILITIES

As at 30 September 2016 and 31 December 2015, the major "Contingent liabilities" were guarantees given, which can be detailed as follows:

Garantees and sureties given 30 September 2016 31 December 2015
on tax claims
on judicial claims
on municipal claims
for proper agrement fulfillment
other guarantees
971,712,094
822,154
9,232,403
15,323,500
11,824,261
929,791,189
624,472
8,268,603
17,165,647
4,940,068

a) Tax claims

The main tax claims, for which bank guarantees or sureties were provided, can be detailed as follows:

  • Some retail operating segment subsidiaries of the Company granted guarantees or securities in favour of the Portuguese Tax Administration, associated with tax claims for additional VAT payment amounting to 547.5 million euro (520 million euro as at 31 December 2015) related to the period from 2004 to 2013, which the Company has presented, or has the intention of presenting, a tax appeal. Portuguese tax authorities claim that the Company should have invoiced VAT related to promotional discounts invoiced to suppliers which depend on the purchases made by the Group during the year, as it considers that the discounts correspond to services rendered by the company. Tax authorities also claim that the company should not have deducted VAT from discount vouchers used by its non-corporate clients;

  • The caption guarantees given on tax claims include guarantees granted, in the amount of 142.9 million euro (144.3 million euro as at 31 December 2015), in favour of Tax authorities regarding 2007 up to 2012. Concerning these guarantees, the most significant amount relates to an increase in equity arising on the disposal of own shares to a third party in 2007, as well as to the disregard of the reinvestment concerning capital gains in share disposal, and the fact that demerger operations must be disregarded for income tax purposes. The Company has presented an appeal against this additional tax claim, being the Board of Directors understanding, based on its advisors assessment, that such appeal will be favourable.

  • Sureties in the amount of, approximately, 60 million euro as a result of a tax appeal presented by the Company concerning an additional tax assessment by Tax authorities, relating to 31 December 2005, following the correction of taxable income for that period as Tax authorities did not accept the recognition of tax losses incurred after the liquidation of a subsidiary of Sonae Investimentos, since it considered that the cover of losses in that subsidiary should not be part of its acquisition cost, which is not in accordance with previous assessments of Tax Authorities;

  • Sureties in the amount of, approximately 50 million euro, following a tax appeal presented by the Company concerning additional tax assessments made by Tax authorities, relating to 31 December 2002, which refer to the non-acceptance by Tax authorities of tax losses arising on the sale and liquidation of a subsidiary of the Group;

  • Fiscal lawsuit related to rent tax, concerning a subsidiary of the Company in Brazil, in the amount of, approximately, 16.7 million euro (65.6 million Brazilian real), which is being judged by a tax court, for which there were granted guarantees in the amount of 37.3 million euro (135 million Brazilian real). The difference between the value of the contingency and the value of the guarantee relates with the update of the related responsibility.

b) Contingent liabilities related to tax claims paid under regularization programs of tax debts

Within the framework of regularization of tax debts to Tax Authorities, (Outstanding Debts Settlement of Tax and Social Security - Decree of Law 151-A/2013 (RERD) e Decree of Law 248-A/2002 (PMFL)), the Group made voluntarily tax payments in the amount of, approximately, 22 million euro, having the respective guarantees been eliminated. The related tax appeals continue in courts, having the maximum contingencies been reduced through the elimination of fines and interests related with these tax assessments.

As permitted by law, the Group maintains the legal proceedings, in order to establish the recovery of those amounts, having recorded as an asset the amounts related with income taxes paid under those plans (Note 12).

c) Contingent liabilities related to discontinued activities in subsidiaries in Brazil

In addition to the previously disclosed guarantees, as a consequence of the sale of a subsidiary in Brazil, Sonae guaranteed to the buyer of the subsidiary all the losses incurred by that company arising on unfavourably decisions not open for appeal, concerning tax lawsuits on transactions that took place before the sale date (13 December 2005) and that exceed 40 million euro. As at 31 December 2015, the amount claimed by the Brazilian Tax Authorities, concerning the tax lawsuits still in progress, which the company's lawyers assess as having a high probability of loss, plus the amounts already paid (28.5 million euro) related to programs for the Brazilian State of tax recovery, amount to near 31.4 million at 31 December 2015).

Furthermore, there are other tax assessments totalling 44.5 million euro, for which the Board of Directors, based on its lawyers' assessment, understands will not imply future losses to the former subsidiary. No provision has been recorded to face risks arising from events related to guarantees given, as the Board of Directors considers that no liabilities will result for Sonae Investimentos.

26 OTHER OPERATIONAL INCOME

As at 30 September 2016 and 2015, "Other operational income" is as follows:

30 September 2016 30 September 2015
Supplementary income 467,113,998 409,948,493
Prompt payment discounts received 18,299,546 17,708,418
Exchange differences 10,839,388 22,919,212
Own work capitalised 7,938,133 7,303,863
Gains on disposal of assets 63,527,618 42,089,565
Impairment losses and provisions reversals 4,354,397 7,369,956
Others 2,925,569 780,031
574,998,649 508,119,538

The caption "Gains in disposals of assets" includes:

  • 13.6 million euro relating to the operations of "Sale and Leaseback" of 4 food retail assets located in Portugal (Note 8); and

  • 49.5 million euro from the disposal of assets classified as held for sale in 2015 (Note 16).

27 RELATED PARTIES

Balances and transactions with related parties are detailed as follows:

Sales and services rendered Purchases and services obtained
Transactions 30 September 2016 30 September 2015 30 September 2016 30 September 2015
Parent company 1,075,945 962,876 1,514,010 1,329,757
Subsidiaries 1) - 964,035 - 4,630,921
Associated companies 28,942,950 28,571,444 242,508 171,507
Other related parties 2) 43,803,960 46,450,785 52,541,096 51,251,332
73,822,855 76,949,140 54,297,614 57,383,517
Interest income Interest expenses
Transactions 30 September 2016 30 September 2015 30 September 2016 30 September 2015
Parent company - 1,661 25,738,473 25,451,881
Subsidiaries 1) - 331,132 - -
Associated companies 14,677 202,980 - -
Other related parties 2) - - 167,519 83,344
14,677 535,773 25,905,992 25,535,225
Accounts receivable Accounts payable
Balances 30 September 2016 31 December 2015 30 September 2016 31 December 2015
Parent company 25,554,112 39,852,783 66,416,162 43,503,785
Associated companies 5,051,554 5,853,840 2,410,633 995,073
Other related parties 2) 16,513,717 21,499,121 14,335,622 17,640,121
47,119,383 67,205,744 83,162,417 62,138,979
Loans
Obtained Granted
Balances 30 September 2016 31 December 2015 30 September 2016 31 December 2015
Parent company (Note 21)
Associated companies
400,000,000
-
400,000,000
-
-
651,119
-
651,119

1) Subsidiary classified as held for sale in 2015;

2) Other related parties are considered to be related party affiliates or companies under joint control of Efanor SGPS. SA those are not included in Sonae Investimentos, including companies belonging to the Sonae Group, Sonae Indústria and Sonae Capital and minority shareholders of subsidiaries and affiliates of the Group.

402,335,144 402,414,770 651,119 651,119

Other related parties 2) 2,335,144 2,414,770 - -

The amounts recorded as loans granted from other relating parties represent borrowings from shareholders of subsidiary companies which bear interests at market rates.

Granted loans to associated companies, refer to values of loans granted to associate company MDS, SGPS, SA.

28 INCOME TAX

Income tax for the nine months period ended on 30 September 2016 and 2015 is detailed as follows:

30 September 2016 30 September 2015
Current tax 6,856,223 14,491,591
Deferred tax (9,482,175) (11,062,458)
(2,625,952) 3,429,133

29 EARNINGS PER SHARE

Earnings per share for the nine months period ended on 30 September 2016 and 2015 were calculated taking into consideration the following amounts:

30 September 2016 30 September 2015
Net profit
Net profit taken into consideration to calculate basic earnings
per share (consolidated profit for the period)
81,145,878 61,364,991
Net profit taken into
consideration to
calculate diluted
earnings per share
81,145,878 61,364,991
Number of shares
Weighted average number of shares used to calculated basic
earnings per share
900,000,000 900,000,000
Weighted average number of shares used to calculated diluted
earnings per share
900,000,000 900,000,000
Earnings per share (basic and diluted) 0.090162 0.068183

On 30 September 2016 and 2015 there is no dilutive effect on the number of shares outstanding.

30 SEGMENT INFORMATION

Sonae Investimentos is a group of retail and has three segments:

  • Sonae MC is our food retail unit, operating 548 stores directly and 277 stores operated under franchise and joint venture agreements under Continente, Continente Modelo, Continente Bom Dia, Meu Super business concepts and even some adjacent business concepts Bom Bocado, Bagga, Note!, Makenotes and Well's;

  • Sonae SR is our specialised retail unit, with a presence in the electronics, sports and fashion market operating 590 stores directly and 109 stores under franchising agreements under the Worten, Sport Zone, MO, Zippy and Losan and Salsa;

  • Sonae RP is our retail real estate unit which actively manages retail real estate properties of Sonae Investimentos, composed principally of stores operating under the brand Continente and under other brands of Sonae SR.

Sonae IM includes a company that operates in the retail DIY products, building and garden (Maxmat), insurance brokers (MDS), nevertheless the Group decided to include this operating segment in "Others, eliminations and adjustments".

These operating segments have been identified taking into consideration that each of these segments has separate identifiable revenues and costs, separate financial information is produced, and its operating results are reviewed by management on which it makes decisions.

The main operating segment information for the periods ended 30 September 2016 and 2015 can be detailed as follows:

Turnover 30 September 2016 Inter-segment
income
30 September 2015 Inter-segment
income
Sonae MC 2,684,565,804 (1,350,759) 2,549,400,554 (1,237,817)
Sonae SR
Worten 633,867,121 (3,099,228) 625,714,812 (3,411,945)
Sports and Fashion 373,748,770 (19,388,174) 291,225,018 (16,644,331)
Sonae RP 69,211,176 (61,618,355) 92,167,151 (86,683,869)
Others, eliminations and adjustments 4,081,912 - (34,329,247) -
Total consolidated 3,765,474,784 (85,456,517) 3,524,178,288 (107,977,962)
Depreciation and amortisation Provisions and impairment losses EBIT
30 September 2016 30 September 2015 30 September 2016 30 September 2015 30 September 2016 30 September 2015
Sonae MC 67,094,024 64,109,495 551,039 1,505,739 72,161,234 81,391,305
Sonae SR
Worten 18,606,866 17,525,388 741,878 274,242 (16,148,546) (20,229,545)
Sports and Fashion 17,762,336 15,778,431 746,375 523,474 (24,498,383) (32,055,415)
Sonae RP 17,721,870 20,918,161 6,536,987 - 99,449,650 101,690,127
Others, eliminations and adjustments 2,233,921 1,802,154 1,578 5,697 (3,814,373) (9,709,769)
Total direct consolidated 123,419,017 120,133,629 8,577,857 2,309,152 127,149,582 121,086,703
Investment (CAPEX) Invested capital
30 September 2016 30 September 2015 30 September 2016 31 December 2015
Sonae MC 114,481,199 74,224,811 533,156,842 466,999,988
Sonae SR
Worten 19,658,938 24,553,008 20,566,098 (18,148,441)
Sports and Fashion 98,859,948 22,732,605 400,078,950 189,556,528
Sonae RP 41,957,250 36,373,086 908,757,261 1,046,536,798
Others, eliminations and adjustments 6,899,125 5,613,711 87,438,862 70,161,809
Total consolidated 281,856,460 163,497,221 1,949,998,012 1,755,106,682

The caption "Others, eliminations and adjustments" can be analysed as follows:

Turnover EBIT
30 September 2016 30 September 2015 30 September 2016 30 September 2015
Inter-segment income (85,456,517) (109,750,895) - -
Equity method - - (570,878) (1,264,846)
Contribution from companies not
included in the segments
89,538,429 75,421,648 2,474,549 821,908
Others - - (5,718,044) (9,266,831)
Eliminations and adjustments 4,081,912 (34,329,247) (3,814,373) (9,709,769)
Investment (Capex) Invested capital
30 September 2016 30 September 2015 30 September 2016 31 December 2015
Investments and loans granted to
associated companies
- - 55,852,914 48,203,015
Investment acquisiton 5,985,094 2,500,557 - -
Contribution from companies not
included in the segments
611,185 546,389 32,457,311 34,670,458
Others 302,845 2,566,765 (871,364) (12,711,664)
Others, eliminations and adjustments 6,899,125 5,613,711 87,438,862 70,161,809

Glossary:

Net Invested capital = Total net debt + total shareholder funds;

Other eliminations and adjustments = Intra-groups + consolidation adjustments + contributions from other companies not included in the disclosed segments by do not fit in any reportable segment;

Investments (CAPEX) = Investments in tangible and intangible assets and investments in acquisitions.

31 PRESENTATION OF CONSOLIDATED INCOME STATEMENT

In the Management Report, and for the purposes of calculating financial indicators as EBIT, EBITDA and Underlying EBITDA the consolidated income statement is divided between Direct Income and Indirect Income.

The Indirect Income includes: (i) impairment of real estate assets for retail, (ii) decreases in goodwill, (iii) provisions (net of tax) for possible future liabilities, and impairments related to non-core investments, businesses and discontinued assets (or to be discontinued / repositioned), (iv) valuation results based on the methodology "mark-to-market" of other current investments that will be sold or traded in the near future and (v) other irrelevant issues. The value of EBITDA is only calculated in the direct income component, excluding the indirect contributions.

The reconciliation between consolidated income and direct-indirect income for the periods ended 30 September 2016 and 2015 can be summarised as follows:

30 September 2016 30 September 2015
Consolidated Indirect Direct Consolidated Indirect Direct
accounts income income accounts income income
Turnover 3,765,474,784 - 3,765,474,784 3,524,178,288 - 3,524,178,288
Investment income
Dividends and other adjustments 102,077 - 102,077 151,524 151,524 -
Others (10,671) - (10,671) (4,735,362) (4,735,362) -
Impairment losses reversal 2,496,966 - 2,496,966 3,651,384 - 3,651,384
Others 509,356,870 - 509,356,870 464,638,676 - 464,638,676
Total income 4,277,420,026 - 4,277,420,026 3,987,884,510 (4,583,838) 3,992,468,348
Total expenses (4,066,725,246) (508,533) (4,066,216,713) (3,771,546,368) (2,659,710) (3,768,886,658)
Depreciation and amortisation (123,419,017) - (123,419,017) (120,133,629) - (120,133,629)
Losses on tangible and intangible assets (7,144,726) - (7,144,726) (7,116,222) - (7,116,222)
Provisions and impairment (8,577,857) - (8,577,857) (2,309,152) - (2,309,152)
Profit before financial results and share of
results in joint ventures and associated
companies
71,553,179 (508,533) 72,061,712 86,779,139 (7,243,548) 94,022,688
Non recorrent items 55,760,823 - 55,760,823 28,328,862 - 28,328,862
Financial profit/(loss) (43,984,055) - (43,984,055) (46,445,365) - (46,445,365)
Share of results in joint ventures and associated
undertakings
MDS (3,707) - (3,707) (1,277,934) - (1,277,934)
Ulabox (929,164) - (929,164) (328,095) - (328,095)
Others 361,993 - 361,993 341,183 - 341,183
Profit before taxation 82,759,069 (508,533) 83,267,602 67,397,790 (7,243,548) 74,641,339
Income tax 2,625,952 - 2,625,952 (3,429,133) - (3,429,133)
Profit/(Loss) after taxation 85,385,021 (508,533) 85,893,554 63,968,657 (7,243,548) 71,212,206
Attributable to equity holders of Sonae 81,145,878 (508,533) 81,654,411 61,364,991 (7,243,548) 68,608,539
Non-controlling interests 4,239,143 - 4,239,143 2,603,666 - 2,603,666
"Underlying" EBITDA (b) 208,604,270 219,930,306
Direct EBITDA (a) 263,794,215 246,994,322
Direct EBIT (c) 127,149,582 121,086,704

(a) Direct EBITDA = total direct income - total direct expenses - reversal of direct impairment losses + Share of results in joint ventures and associated undertakings +unusual results;

(b) "Underlying EBITDA" = Direct EBITDA - effect of share result in joint ventures and associated undertakings – non recurrent results;

(c) Direct EBIT = Direct EBT - financial results;

(d) Direct EBT = Direct results before non-controlling interests and taxes;

(e) Direct income = Results excluding contributions to indirect income;

(f) Indirect income = Includes results arising from: (i) impairment of real estate assets for retail; (ii) decrease in goodwill; (iii) provisions (net of tax) for possible future liabilities and impairments related with non-core financial investments, Businesses, discontinued assets (or be discontinued / repositioned); (iv) valuation results based on the methodology "mark-to-market" of other current investments that will be sold or traded in the near future and (v) other irrelevant issues.

32 APPROVAL OF THE FINANCIAL STATEMENTS

The accompanying consolidated financial statements were approved by the Board of Directors and authorized for issue on 7 November 2016.

The Board of Directors,

Duarte Paulo Teixeira de Azevedo

Ângelo Gabriel Ribeirinho dos Santos Paupério

Luís Miguel Mesquita Soares Moutinho

Luis Miguel Vieira de Sá da Mota Freitas

Luis Filipe Campos Dias de Castro Reis

Condensed individual financial statements

CONDENSED INDIVIDUAL STATEMENT OF FINANCIAL POSITION AS AT 30 SEPTEMBER 2016 AND 2015 AND 31 DECEMBER 2015

(Translaon of individual financial statements originally issued in Portuguese.In case of discrepancy the Portuguese version prevails)

(Amounts expressed in euro) Notes 30.September.2016 30.September.2015 31.December.2015
ASSETS
NON-CURRENT ASSETS:
Intangible assets 264 502 435
Investments in subsidiaries and associates companies 4 1,655,094,515 1,803,578,745 1,676,827,937
Other non-current assets 5 1,169,836,036 685,943,506 1,194,041,341
Total non-current assets 2,824,930,815 2,489,522,753 2,870,869,713
CURRENT ASSETS:
Trade account receivables and other current assets 6 1,329,683,082 2,784,769,053 2,119,175,183
Cash and cash equivalents 7 350,957 10,678 131,553
Total current assets 1,330,034,039 2,784,779,731 2,119,306,736
Non-current assets held for sale - 4,525,381 -
TOTAL ASSETS 4,154,964,854 5,278,827,865 4,990,176,449
EQUITY AND LIABILITIES
EQUITY:
Share capital 8 1,000,000,000 1,000,000,000 1,000,000,000
Reserves and retained earnings 1,758,675,056 1,818,831,465 1,818,831,465
Net Profit / (Loss) for the period 9,107,790 29,067,077 (20,156,409)
TOTAL EQUITY 2,767,782,846 2,847,898,542 2,798,675,056
LIABILITIES:
NON-CURRENT LIABILITIES:
Loans 9 450,825,862 447,845,727 457,670,973
Other non-current liabilities 10 400,000,000 400,000,000 400,234,375
Deferred tax liabilities - 26 -
Total non-current liabilities 850,825,862 847,845,753 857,905,348
CURRENT LIABILITIES:
Loans 9 134,191,492 191,631,010 122,415,679
Trade creditors and other current liabilities 11 402,164,654 1,391,452,560 1,211,180,366
Total current liabilities 536,356,146 1,583,083,570 1,333,596,045
TOTAL EQUITY AND LIABILITIES 4,154,964,854 5,278,827,865 4,990,176,449

The accompanying notes are part of these condensed individual financial statements.

CONDENSED INDIVIDUAL INCOME STATEMENT FOR THE PERIODS ENDED 30 SEPTEMBER 2016 AND 2015

(Translation of individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
(Amounts expressed in euro) Notes rd quarter 2016
3
3rd quarter 2015 30.September.2016 30.September.2015
Gains or losses on investments 14 2,780,707 37,656,714 8,361,800 33,034,651
Financial income 15 14,389,418 7,068,451 48,843,467 60,035,288
Other income 101,398 163,777 293,184 369,793
External supplies and services (823,184) (700,476) (2,438,978) (2,300,297)
Staff costs (18,579) (15,488) (45,269) (34,086)
Depreciation and amortisation (57) (25) (171) (121)
Financial expenses 15 (15,764,906) (15,529,526) (50,935,725) (49,739,391)
Other expenses (14,424) (10,916) (47,859) (134,105)
Profit/(Loss) before taxation 650,373 28,632,511 4,030,449 41,231,732
Taxation 2,118,563 (7,624,546) 5,077,341 (12,164,655)
Profit/(Loss) after taxation 2,768,936 21,007,965 9,107,790 29,067,077
Profit/(Loss) per share 16 0.0031 0.0233 0.0101 0.0323

The accompanying notes are part of these condensed individual financial statements.

CONDENSED INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME FOR THE PERIODS ENDED 30 SEPTEMBER 2016 AND 2015

(Translation of the individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
(Amounts expressed in euro) rd quarter 2016
3
rd quarter 2015
3
30.September.2016 30.September.2015
Net Profit / (Loss) for the period 2,768,936 21,007,965 9,107,790 29,067,077
Total comprehensive income for the period 2,768,936 21,007,965 9,107,790 29,067,077

The accompanying notes are part of these condensed individual financial statements.

CONDENSED INDIVIDUAL STATEMENT OF CHANGES IN EQUITY FOR THE PERIODS ENDED AS AT 30 SEPTEMBER 2016 AND 2015

(Translation of the individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)

(
d i
)
Am
nts
ou
ex
pre
sse
n e
uro
ha
ita
l
S
re
ca
p
l re
Leg
a
se
rve
he
Ot
r re
se
rve
s
l re
To
ta
se
rve
s
d r
ine
d
eta
an
rni
ea
ng
s
/
fit
(
)
Ne
t P
Los
ro
s
l
To
ta
lan
Ba
1 J
20
15
at
ce
as
an
ua
ry
1,
00
0,
00
0,
00
0
14
1,
23
7,
81
6
1,
12
3,
54
4,
82
9
1,
26
4,
78
2,
64
5
59
4,
04
8,
82
0
2,
85
8,
83
1,
46
5
l co
he
fo
he
d
To
ive
in
rio
ta
r t
mp
re
ns
co
me
pe
- - - - 29
06
7,
07
7
,
29
06
7,
07
7
,
iat
ion
f p
fit
f 2
01
Ap
4:
pro
pr
o
ro
o
Tra
fe
le
l re
nd
he
r to
ot
ns
ga
se
rve
s a
r re
se
rve
s
- 29
70
2,
45
0
,
52
4,
34
6,
37
0
55
4,
04
8,
82
0
(
)
55
4,
04
8,
82
0
-
ide
nd
dis
bu
d
Div
tri
te
s
- - - - (
)
40
00
0,
00
0
,
(
)
40
00
0,
00
0
,
lan
be
Ba
30
Se
r 2
01
5
at
te
ce
as
p
m
1,
00
0,
00
0,
00
0
170
94
0,
26
6
,
1,
64
7,
89
1,
199
1,
81
8,
83
1,
46
5
29
06
7,
07
7
,
2,
84
7,
89
8,
54
2
lan
Ba
1 J
20
16
at
ce
as
an
ua
ry
1,
00
0,
00
0,
00
0
170
94
0,
26
6
,
1,
64
7,
89
1,
199
1,
81
8,
83
1,
46
5
(
)
20
15
6,
40
9
,
2,
79
8,
67
5,
05
6
l co
he
ive
in
fo
he
rio
d
To
ta
r t
mp
re
ns
co
me
pe
- - - - 9,
10
79
0
7,
9,
10
79
0
7,
f p
fit
f 2
Ap
iat
ion
01
5:
pro
pr
o
ro
o
fe
he
Tra
r to
ot
ns
r re
se
rve
s
- - (
)
20
15
6,
40
9
,
(
)
20
15
6,
40
9
,
20
15
6,
40
9
,
-
dis
bu
d
Re
tri
te
se
rve
s
- - (
)
40
00
0,
00
0
,
(
)
40
00
0,
00
0
,
- (
)
40
00
0,
00
0
,
lan
be
Ba
30
Se
r 2
01
6
at
te
ce
as
p
m
1,
00
0,
00
0,
00
0
170
94
0,
26
6
,
1,
58
7,
73
4,
79
0
1,
75
8,
67
5,
05
6
9,
10
7,
79
0
2,
76
7,
78
2,
84
6

The accompanying notes are part of these condensed individual financial statements.

CONDENSED INDIVIDUAL STATEMENT OF CASH FLOWS FOR THE PERIODS ENDED 30 SEPTEMBER 2016 AND 2015

(Translation of the individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)
(Amounts expressed in euro) Notes rd quarter 2016
3
3rd quarter 2015 30.September.2016 30.September.2015
OPERATING ACTIVITIES
Net cash flow from operating activities (1) 5,351,835 (5,699,428) 601,001 (3,050,137)
INVESTMENT ACTIVITIES
Cash receipts arising from:
Investments 30,162,652 - 32,702,652 1,435,757,800
Interest and similar income 301,832 332,696 21,341,508 21,988,389
Dividends - - 114,810 113,299
Others - 37,656,714 5,479,445 37,656,714
Loans granted 1,601,799,304 2,328,706,359 3,013,876,903 2,791,203,370
1,632,263,788 2,366,695,769 3,073,515,318 4,286,719,572
Cash payments arising from:
Investments (834,770) (1,017,761,000) (12,258,361) (1,045,142,687)
Loans granted (699,057,304) (2,072,835,010) (2,177,211,469) (4,001,371,792)
(699,892,074) (3,090,596,010) (2,189,469,830) (5,046,514,479)
Net cash used in investment activities (2) 932,371,714 (723,900,241) 884,045,488 (759,794,907)
FINANCING ACTIVITIES
Cash receipts arising from:
Loans obtained 2,095,904,696 2,671,507,370 5,453,909,252 6,149,012,990
2,095,904,696 2,671,507,370 5,453,909,252 6,149,012,990
Cash payments arising from:
Loans obtained (2,952,274,392) (1,905,501,743) (6,272,067,464) (5,400,635,012)
Interest and similar charges (3,306,708) (3,092,084) (15,008,942) (15,963,960)
Dividends (40,000,000) (40,000,000) (40,000,000) (40,000,000)
(2,995,581,100) (1,948,593,827) (6,327,076,406) (5,456,598,972)
Net cash used in financing activities (3) (899,676,404) 722,913,543 (873,167,154) 692,414,018
Net increase in cash and cash equivalents (4) = (1) + (2) + (3) 38,047,145 (6,686,126) 11,479,335 (70,431,026)
Cash and cash equivalents at the beginning of the period (38,889,856) (23,135,126) (12,322,046) 40,609,774
Cash and cash equivalents at the end of the period 7 (842,711) (29,821,252) (842,711) (29,821,252)

The accompanying notes are part of these condensed individual financial statements.

SONAE INVESTIMENTOS, SGPS, SA

NOTES TO THE CONDENSED INDIVIDUAL FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 SEPTEMBER 2016

(Translation of individual financial statements originally issued in Portuguese. In case of discrepancy the Portuguese version prevails)

(Amounts expressed in euro)

1 INTRODUCTION

SONAE INVESTIMENTOS, SGPS, SA, "the Company" or "Sonae Investimentos" it's a Portuguese Corporation, with head-office in Rua João Mendonça nº 529, 4464-501 Senhora da Hora, Matosinhos, Portugal.

The Company's main activity is the management of shareholdings (Note 4).

2 BASIS OF PREPARATION

Interim Financial Statements are presented quarterly, in accordance with IAS 34 – "Interim Financial Reporting".

3 PRINCIPAL ACCOUNTING POLICIES

The accounting policies adopted are consistent with those described in the file of the annual financial statements for the year ended 31 December 2015.

4 INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES COMPANIES

As at 30 September 2016 and 31 December 2015, the investments in subsidiaries and associates companies are made up as follows:

Company 30.September.2016 31.December.2015
% held Final balance % held Final balance
Apor - Agência para a Modernização do Porto, SA 22.75% 300,000 22.75% 300,000
Azulino - Imobiliária, SA 100.00% 498,025 100.00% 498,025
Bertimóvel - Sociedade Imobiliária, SA 100.00% 1,565,000 100.00% 1,565,000
Canasta - Empreendimentos Imobiliários, SA 100.00% 112,000 100.00% 112,000
Chão Verde - Sociedade de Gestão Imobiliária, SA 100.00% - 100.00% -
Citorres - Sociedade Imobiliária, SA 100.00% 477,848 100.00% 477,848
Cumulativa - Sociedade Imobiliária, SA 100.00% 1,445,000 100.00% 1,445,000
Elergone Energia, Lda 75.00% 1,118,737 75.00% 1,118,737
Fozimo - Sociedade Imobiliária, SA 100.00% 24,940 100.00% 24,940
Fundo de Investimento Imobiliário Fechado Imosede 80.40% 103,497,607 80.40% 103,497,607
Fundo de Investimento Imobiliário Imosonae Dois - - 18.28% 27,334,891
Iginha - Sociedade Imobiliária, SA 100.00% 1,359,000 100.00% 1,359,000
Imoestrutura - Sociedade Imobiliária,SA 100.00% 24,940 100.00% 24,940
Imomuro - Sociedade Imobiliária, SA 100.00% 1,123,885 100.00% -
Imoresultado - Sociedade Imobiliária, SA 100.00% 109,736 100.00% 109,736
MDS, SGPS, SA 47.53% 50,196,920 47.53% 50,196,920
MJLF - Empreendimentos Imobiliários, SA 100.00% 190,000 100.00% 190,000
Modelo - Distribuição de Materiais de Construção, SA 50.00% 21,510,614 50.00% 21,510,614
Modelo Hiper Imobiliária, SA 100.00% 10,012,648 100.00% 10,012,648
MOVVO, SA 25.58% 2,702,060 16.00% 991,315
Ponto de Chegada - Promoção Imobiliária, SA 100.00% 100,000 100.00% 50,000
Predicomercial - Promoção Imobiliária, SA 100.00% 6,372,293 100.00% 6,372,293
Predilugar - Sociedade Imobiliária, SA 100.00% 50,000 100.00% 50,000
Selifa - Sociedade de Empreendimentos Imobililiários, SA 100.00% 565,000 100.00% 565,000
SFS - Serviços de Gestão e Marketing, SA 100.00% 50,000 - -
Socijofra - Sociedade Imobiliária, SA 100.00% 550,000 100.00% 550,000
Soliférias - Operadores Turísticos, SA - - 11.12% 133,162
Sonae Capital Brasil, Ltda 37.00% - 37.00% -
Sonae Center Serviços II, SA 100.00% 58,032,319 100.00% 58,032,319
Sonae MC - Modelo Continente, SGPS, SA 100.00% 1,375,504,275 100.00% 1,375,504,275
Sonae Financial Services, SA 100.00% 15,130,000 100.00% 12,330,000
Sonae SR Malta Holding Limited - 1 - 1
Sonaegest - Soc. Gest. de Fundos de Investimento, SA 40.00% 384,351 40.00% 384,351
Valor N, SA 100.00% 2,087,315 100.00% 2,087,315
Total 1,655,094,515 1,676,827,937

5 OTHER NON-CURRENT ASSETS

As at 30 September 2016 and 31 December 2015 the other non-current assets were as follows:

30.September.2016 31.December.2015
Loans granted 1,169,796,036 1,193,513,723
Other debtors 40,000 527,618
Total 1,169,836,036 1,194,041,341

The loans granted have a long term maturity, bear interests at market rates indexed to Euribor and their fair value is similar to their carrying amount.

As at 30 September 2016 and 31 December 2015 the loans granted are no past due.

6 TRADE ACCOUNTS RECEIVABLE AND OTHER CURRENT ASSETS

As at 30 September 2016 and 31 December 2015 the trade accounts receivable and other current assets were as follows:

30.September.2016 31.December.2015
Group companies:
Short term loans 1,255,571,015 2,062,612,216
Interests charged but not received 81,366 20,752,285
Taxes - Special Regime for taxation of groups of
companies
3,447,790 13,148,034
Additional tax payment 17,722 17,722
Special regime for payment of tax and social security debts
(DL 248-A/2002, 14 November)
2,795,018 2,795,019
Special regime for payment of tax and social security debts
(DL 151-A/2013, 31 October)
788,298 788,298
Receivables on the sale of investments 573,668 2,482,072
Taxes recoverable 9,680,473 8,323,773
Other current assets 56,652,679 8,192,564
Others 75,053 63,200
Total 1,329,683,082 2,119,175,183

Loans granted to group companies return interest at variable market rates indexed to Euribor and have a maturity less than one year.

The amount disclosed as 'Special regime for payment of tax and social security debts' (DL 248- A/2002, of 14 November and DL 151-A/2013, of 31 October) relates to taxes paid which were previously disputed and subject to reimbursement claims. The tax litigations are still in progress, although, following the payment, the guarantees previously given were canceled. No impairment loss was recorded since it is Sonae Investimentos understanding that the decisions over the appeals will be favorable to the Company.

The caption accrued income and prepayments include mainly receivables relating to interest, from loans granted to group companies.

7 CASH AND CASH EQUIVALENTS

As at 30 September 2016 and 31 December 2015, cash and cash equivalents can be detailed as follows:

30.September.2016 31.December.2015
Bank deposits 350,957 131,553
Cash and cash equivalents on the balance sheet 350,957 131,553
Bank overdrafts (1,193,668) (12,453,599)
Cash and cash equivalents on the cash flow statement (842,711) (12,322,046)

Bank overdrafts are disclosed in the statement of financial position under the caption short term bank loans.

8 SHARE CAPITAL

As at 30 September 2016 and 31 December 2015, the share capital, which is fully subscribed and paid for, is made up by 1,000,000,000 ordinary shares, with a nominal value of 1 euro each.

A subsidiary company Sonae MC – Modelo Continente, SGPS, SA owns 100,000,000 shares of Sonae Investimentos. These shares are considered as treasury shares under the Commercial Companies Code, reason why the underlying rights to these shares are suspended.

As at 30 September 2016 and 31 December 2015, the subscribed share capital was held as follows:

30.September.2016 31.December.2015
Sonae, SGPS, SA 25.0287% 25.0287%
Sonae Investments BV 13.1419% 13.1419%
Sonae MC - Modelo Continente, SGPS, SA 10.0000% 10.0000%
Sonaecenter Serviços, SA 51.8269% 51.8269%
Libra Serviços, Sociedade Unipessoal, Lda 0.0025% 0.0025%

9 BORROWINGS

As at 30 September 2016 and 31 December 2015, this caption included the following loans:

30.September.2016 31.December.2015
Bonds Sonae Investimentos / 2012/2017 - 95,000,000
Bonds Sonae Investimentos / June 2013/2018 50,000,000 50,000,000
Bonds Sonae Investimentos / December 2015/2020 50,000,000 50,000,000
Bonds Sonae Investimentos / May 2015/2020 75,000,000 75,000,000
Bonds Sonae Investimentos / December 2015/2020 30,000,000 30,000,000
Bonds Sonae Investimentos/ June 2016/2021 95,000,000 -
Bonds Sonae Investimentos/ September 2016/2021 12,000,000 -
Up-front fees not yet charged to income statement (2,174,138) (2,329,027)
Bonds loans 309,825,862 297,670,973
Commercial paper 141,000,000 160,000,000
Bank loans 141,000,000 160,000,000
Non-current loans 450,825,862 457,670,973
Bonds Sonae Investimentos / 2012/2017 - 50,000,000
Bonds Sonae Investimentos/ June 2016/2021 25,000,000 -
Bonds Sonae Investimentos/ September 2016/2021 3,000,000 -
Up-front fees not yet charged to income statement (2,176) (37,920)
Bonds loans 27,997,824 49,962,080
Commercial paper 105,000,000 60,000,000
Bank overdrafts 1,193,668 12,453,599
Bank loans 106,193,668 72,453,599
Current loans 134,191,492 122,415,679

Under the above mentioned lines of credit and commercial paper programs with firm commitments, the company had 356 million euro credit facilities available to meet its liquidity requirements as follows:

Commitments of less Commitments of more
than one year than one year
Agreed credit facilities amounts 138,000,000 465,000,000
Available credit facilities amounts 31,833,187 324,000,000

The interest rate as at 30 September 2016 of the bonds and bank loans was, on average, 1.50% (2.73% as at 31 December 2015).

As at 30 September 2016 and 31 December 2015 the analysis of maturity of loans excluding the derived instruments having in consideration its nominal value is as follows:

30.September.2016 31.December.2015
N+1 134,193,668 122,453,599
N+2 89,000,000 175,000,000
N+3 3,000,000 50,000,000
N+4 78,000,000 30,000,000
N+5 283,000,000 205,000,000

10 OTHER NON-CURRENT LIABILITIES

As at 30 September 2016 and 31 December 2015 this caption is as follows:

30.September.2016 31.December.2015
Loans obtained 400,000,000 400,000,000
Other debtors - 234,375
Total 400,000,000 400,234,375

The amount of 400,000,000 euro recorded in the caption obtained loans is related to a subordinated bond loan, with maturity of 10 years issued at market conditions by Sonae Investimentos, SGPS, SA in 28 December 2010, corresponding to 8,000 bonds with nominal value of 50,000 each, at a fixed rate and repayment at the end of the loan period.

At 30 September 2016 the fair value of this bond loan is 54,004 euro (56,404 euro on 31 December 2015) per bond, and was determined based on discounted cash flows method.

As at 30 September 2016 and 31 December 2015 Sonae, SGPS, SA and Sonae Investments, BV held 6,948 and 1,052 bonds, respectively.

11 TRADE ACCOUNTS PAYABLE AND OTHER CURRENT LIABILITIES

As at 30 September 2016 and 31 December 2015, this heading is made up as follows:

30.September.2016 31.December.2015
Suppliers 3,529 27,692
Group companies:
Short term loans 353,255,174 1,187,413,386
Taxes - Special Regime for taxation of groups
of companies 4,546,949 14,023,723
Taxes and contributions payable 1,899,120 1,921,801
Accrued expenses 42,155,973 6,144,439
Others 303,909 1,649,325
Total 402,164,654 1,211,180,366

The caption accrued expenses includes mainly accrued interests not yet due relating to loans obtained.

12 CONTINGENT LIABILITIES

As at 30 September 2016 and 31 December 2015 the contingent liabilities were detailed as follows:

30.September.2016 31.December.2015
Guarantees rendered:
related to tax claims awaiting outcome
Guarantees provided by financial institutions 86,763,780 86,763,780
Guarantees provided by parent company 255,152,531 255,152,531
related to local and municipal claims awaiting outcome - 28,938
others 12,403,113 10,633,113
Guarantees given in favour of subsidiaries (a) 62,974,843 62,926,569

a) Guarantees given to Tax Authorities in favour of subsidiaries to suspend claims from tax authorities.

The caption Guarantees provided on tax claims includes guarantees granted to Tax Authorities regarding income tax. The most significant amounts relate to an additional tax assessment made by Tax Authorities, relating the taxable period ending 2005, regarding the covering of losses made by the Company in a subsidiary, having Tax Authorities not considered the usage of taxable losses on this operation and subsequent liquidation of the Company's subsidiary, which is not in accordance with previous assessments made by Tax Authorities. The Company has presented an appeal against this tax claim, being the Board of Directors understanding, based on its advisors assessment, that such appeal will be favorable.

No provision has been recorded for these additional tax assessments, to which some guarantees were provided, as the Board of Directors considers that their outcome will be favorable, therefore with no additional liabilities to the Company.

Following the disposal of a Brazilian subsidiary company, the group guaranteed to that subsidiary company buyer all the losses it will have as consequence of tax additional assessments as it is described in the Note of Contingent assets and liabilities in the Consolidated financial statements.

13 RELATED PARTIES

Balance: 30.September.2016 31.December.2015
Parent companies 1,957,562 11,600,933
Subsidiaries 56,373,675 29,131,749
Associated companies 34,407 77,645
Accounts receivable 58,365,644 40,810,327
Parent companies 25,725,634 9,494,044
Subsidiaries 18,567,517 8,344,335
Associated companies - 511,213
Other related parties 191 191
Accounts payable 44,293,342 18,349,783
Subsidiaries 2,425,649,703 3,262,315,137
Associated companies 2,959,263 2,928,832
Loans granted 2,428,608,966 3,265,243,970
Parent companies 400,000,000 400,000,000
Subsidiaries 353,255,174 1,187,413,386
Loans obtained 753,255,174 1,587,413,386

Main balances and transactions with related parties are detailed as follows:

Transactions: 30.September.2016 30.September.2015
Parent companies 1,068,097 1,004,050
Subsidiaries - 320
Associated companies 19,045 16,797
Other related parties 104 106
Purchases and services obtained 1,087,246 1,021,273
Parent companies 48,493 50,912
Subsidiaries 228,130 275,621
Jointly controlled companies - 69
Other income 276,623 326,602
Parent companies - 1,661
Subsidiaries 48,095,600 59,581,091
Associated companies 70,220 262,116
Interest income 48,165,820 59,844,868
Parent companies 25,739,473 25,451,880
Subsidiaries 12,170,930 5,759,009
Other related parties 111,892 24,208
Interest expenses 38,022,295 31,235,097
Subsidiaries 114,810 113,299
Dividend income 114,810 113,299
Subsidiaries 30,162,652 -
Investments disposal 30,162,652 -
Other related parties 47,054 -
Investments acquisition 47,054 -
Subsidiaries 5,479,445 37,656,714
Income from Investment Fund Participation Units 5,479,445 37,656,714

All Sonae, SGPS, S.A. and Efanor Investimentos SGPS, SA subsidiaries, associates and joint ventures are considered related parties and are identified in Consolidated Financial Statements.

During the 9 months ended as at 30 September 2016 and 2015 did not occur any transactions including granted loans to the Company's Directors.

14 INVESTMENT INCOME

As at 30 September 2016 and 2015 investment income is as follows:

30.September.2016 30.September.2015
Dividends received 114,810 113,299
Income of financial investments 5,479,445 37,656,714
Reverse of impairment losses - 2,262,690
Impairment losses - (6,998,052)
Income on investments sales 2,781,576 -
Losses on investments sales (14,031) -
Total 8,361,800 33,034,651

15 FINANCIAL INCOME / EXPENSES

As at 30 September 2016 and 2015, net financial expenses are as follows:

30.September.2016 30.September.2015
Interest receivable
related to bank deposits 9,539 7,735
related to loans granted 48,165,820 59,844,869
Others 23,978 173,450
Other financial income 644,130 9,234
Financial income 48,843,467 60,035,288
Interest payable
related to bank deposits and overdrats (1,937,041) (1,071,322)
related to non convertible bonds (7,650,519) (12,934,955)
related to loans obtained (38,022,295) (31,235,099)
Other financial expenses
Up front fees on the issuance of debt (3,229,195) (3,567,311)
Others (96,675) (930,704)
Financial expenses (50,935,725) (49,739,391)

16 EARNINGS PER SHARE

Earnings per share for the periods ended 30 September 2016 and 2015 were calculated taking into consideration the following amounts:

30.September.2016 30.September.2015
Net Profit
Net profit taken into consideration to calculate
basic earnings per share (Net profit for the period)
9,107,790 29,067,077
Net profit taken into consideration to calculate
diluted earnings per share
9,107,790 29,067,077
Number of shares
Weighted average number of shares used to calculate
basic earnings per share
900,000,000 900,000,000
Weighted average number of shares used to calculate
diluted earnings per share
900,000,000 900,000,000
Earnings per share (basic and diluted) 0.0101 0.0323

17 APPROVAL OF THE FINANCIAL STATEMENTS

The accompanying financial statements were approved by the Board of Directors and authorized for issue on 7 November 2016.

18 INFORMATION REQUIRED BY LAW

Decree-Law ner 318/94 art. 5th ner 4th

During the period ended as at 30 September 2016 shareholders' loan contracts were signed with the following companies:

Sonae Capital Brasil Ltda

During the period ended as at 30 September 2016, treasury application agreements were signed with the following companies:

Bertimóvel – Sociedade Imobiliária, SA

Chão Verde – Sociedade de Gestão Imobiliária, SA

Contimobe – Imobiliária do Castelo de Paiva, SA

Efanor Investimentos, SGPS, SA

Elergone Energia, Lda

Fashion Division, SA

Imoestrutura – Sociedade Imobiliária, SA

MJLF – Empreendimentos Imobiliários, SA

Pharmacontinente - Saúde e Higiene, SA

Predicomercial – Promoção Imobiliária, SA

Sonae, SGPS, SA

Sonae Financial Services, SA

Tlantic Portugal, SA

Zippy – Comércio e Distribuição, SA

As at 30 September 2016 amounts owed by subsidiaries can be detailed as follows:

Company 30.September.2016
Azulino - Imobiliária, SA 3,270,478
Bertimóvel - Sociedade Imobiliária, SA 39,000
Canasta - Empreendimentos Imobiliários, SA 658,767
Chão Verde - Sociedade de Gestão Imobiliária, SA 9,084,000
Citorres - Sociedade Imobiliária, SA 1,329,608
Cumulativa - Sociedade Imobiliária, SA 499,890
Discovery Sports, SA 3,616,304
Elergone Energia, Lda 763,000
Farmácia Selecção, SA 686,204
Fashion Division, SA 71,689,304
Fozimo – Sociedade Imobiliária, SA 893,127
Igimo – Sociedade Imobiliária, SA 458,243
Iginha – Sociedade Imobiliária, SA 4,870,388
Imoconti – Sociedade Imobiliária, SA 147,304
Imoestrutura - Sociedade Imobiliária, SA 232,743
Imomuro - Sociedade Imobiliária, SA 3,577,304
Imoresultado – Sociedade Imobiliária, SA 511,899
Imosistema - Sociedade Imobiliária, SA 86,243
MJB - Design, Lda 761,500
MJLF - Empreendimentos Imobiliários, SA 2,020,684
Modalfa - Comércio e Serviços, SA 18,083,882
Modalloop - Vestuário e Calçado, SA 2,398,305
Modelo - Distribuição de Materiais de Construção, SA 2,308,144
Modelo Continente Hipermercados, SA 224,793,660
MDS, SGPS, SA 651,119
Pharmaconcept - Actividades em Saúde, SA 2,304
Ponto de Chegada - Sociedade Imobiliária, SA 6,859,000
Predicomercial - Promoção Imobiliária, SA 117,000
Predilugar - Sociedade Imobiliária, SA 9,061,000
SDSR - Sport Division SR, SA 18,234,181
Selifa - Sociedade de Empreendimentos Imobiliários, SA 1,743,473
Sempre à Mão - Sociedade Imobiliária, SA 268,027
Socijofra - Sociedade Imobiliária, SA 3,491,574
Sociloures - Sociedade Imobiliária, SA 446,785
Sonae Capital Brasil, Ltda 5,560,628
Sonae Center Serviços II, SA 37,295,708
Sonae MC - Modelo Continente, SGPS, SA 1,971,920,305
Sonaerp - Retail Properties, SA 15,792,388
Sondis Imobiliária, SA 681,247
Valor N, SA 2,311,636
Zippy - Comércio e Distribuição, SA 804,305
Zyevolution - Investigação e Desenvolvimento, SA 588,305
Total 2,428,608,966

The amounts due to group companies as at 30 September 2016 related to the mentioned contracts were the following:

Company 30.September.2016
BB Food Service, SA 1,446,696
Bertimóvel - Sociedade Imobiliária, SA 12,464,933
Bom Momento - Comércio Retalhista, SA 248,696
Contimobe - Imobiliária do Castelo de Paiva, SA 15,476,501
Continente Hipermercados, S.A. 98,517,696
Chão Verde - Sociedade de Gestão Imobiliária, SA 5,985,757
Infofield - Informática, SA 1,238,696
Modelo Hiper Imobiliária, SA 4,293,696
Pharmacontinente - Saúde e Higiene, SA 2,776,696
Predicomercial - Promoção Imobiliária, SA 19,176,131
Sesagest - Projectos e Gestão Imobiliária, SA 36,849,162
Sonaesr Serviços e Logística, SA 3,217,000
Têxtil do Marco, SA 1,248,819
Tlantic Portugal - Sistemas de Informação, SA 51,000
Worten - Equipamentos para o Lar, SA 150,263,695
Total 353,255,174

The Board of Directors,

Duarte Paulo Teixeira de Azevedo

Ângelo Gabriel Ribeirinho dos Santos Paupério

Luís Miguel Mesquita Soares Moutinho

Luis Miguel Vieira de Sá da Mota Freitas

Luis Filipe Campos Dias de Castro Reis

Talk to a Data Expert

Have a question? We'll get back to you promptly.