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

Interim / Quarterly Report Nov 24, 2014

1946_10-q_2014-11-24_c7c6755a-f022-4225-ba24-fe6e5c50d6aa.pdf

Interim / Quarterly Report

Open in Viewer

Opens in native device viewer

CONTENTS

CONSOLIDATED MANAGEMENT REPORT 3
HIGHLIGHTS 3
CONTEXT AND ACTIVITY ANALYSIS 4
RELEVANT FACTS IN THE FIRST NINE MONTHS OF THE YEAR 5
ECONOMIC AND FINANCIAL CONSOLIDATED RESULTS 6
OWN SHARES AND STOCK PERFORMANCE IN THE THIRD QUARTER OF 2014 9
CONSOLIDATED FINANCIAL STATETEMENTS 11
CONSOLIDATED FINANCIAL POSITION STATEMENT 11
SEPARATE CONSOLIDATED INCOME STATEMENT 13
STATEMENT OF CONSOLIDATED COMPREHENSIVE INCOME 15
STATEMENT OF CHANGES IN EQUITY 16
CONSOLIDATED CASH FLOW STATEMENT 18
EXPLANATORY NOTES AND ACCOUNTING POLICIES 20

CONSOLIDATED MANAGEMENT REPORT

FOR THE FIRST NINE MONTHS OF 2014

HIGHLIGHTS

  • Consolidated net income attributable to the Group, by the end of the third quarter of 2014, reached -5.5 million Euros, comparing favourably with the net income by the end of the first half (-6.5 million Euros) and with the restated net income of the same period of the previous year (-16.0 million Euros);
  • EBITDA amounted to -0.6 million Euros (+6.4 million Euros by the end of the third quarter of 2013, a result strongly determined by the real estate sales in Angola, without repetition in 2014);
  • Gains and losses in associated companies and jointly managed investments (equity consolidated) had a positive contribution to the result of 7.6 million Euros, although significantly less than in the previous year (+12.6 million Euros);
  • Financial results of -9.1 million Euros (which compares with -9.9 million Euros in the previous year), including an improvement on net financing cost (from -9.8 to -8.8 million Euros), but does not benefit from the capital gain accounted in the previous year (related with the sale of a concession held in Costa Rica);
  • Already after the end of the first nine months of 2014, was contracted the sale of the participation in Indáqua (still pending external parties authorizations) and was executed the sale of the stake in Energia Própria.

Consolidated Key Figures

(million Euros) 9M 2014 9M 2013 (*) Change
Turnover 9,165.2 35,516.8 -74.2%
Turnover from real estate business area 3,716.9 23,437.9 -84.1%
EBITDA -570.8 6,365.0 -109.0%
Operation results from continued activities -3,655.2 2,000.0 -
Gains and losses in associated companies and jointly managed
investments
7,609.7 12,590.0 -39.6%
Financial results -9,058.3 -9,863.2 8.2%
Earnings before taxes -5,103.8 4,726.8 -
Net income from continued activities -5,302.7 5,566.7 -
Net income from discontinued activities -989.7 -21,712.4 -
Net income attributable to the Group -5,484.3 -16,028.9 65.8%
(*) Restated

Notes:

  1. Continuing operations: includes fully consolidated companies (real estate, concessions, parking facilities, and energy companies in the United States except Prince);

  2. Associated companies and jointly managed investments with participations between 20% and 50% accounted for by the equity method (essentially subsidiaries of road and water concessions);

  3. Discontinued activities: construction area – Soares da Costa Construção SGPS, SA and its subsidiaries (2013) and Prince (2013 and 2014);

Please see organization chart with participations and accounting policies and notes to the financial statements.

CONTEXT AND ACTIVITY ANALYSIS

The growth estimates for the world's economy 1 were recently revised downwards by the International Monetary Fund, resulting from the combination of the legacy of the global financial crisis, that continues to impact, and by the maintenance of an uncertainty environment which is observable, in particular, in lower potential growth rates for emergent economies. Therefore, for 2014, mostly due to a lower than expected global activity during the first half of the year, is expected a 3.3% worldwide growth rate, in line with 2013, but reflecting a downward revision of 0.4 p.p. to April's estimates (-0.1 p.p. to June's), now being 3.8% the estimated growth to 2015.

In Portugal, according to the Bank of Portugal's Autumn Bulletin2 , during the first half of 2014 the economy registered a relative stabilization compared with the previous half and presented a 0.9% growth compared with the same period of the previous year (1.0% and 0.9% in the first and second quarters, respectively). This evolution follows the rebound of the private domestic demand, highlighting the consumption and the investment in machinery, equipment and transportation materials, jointly with the exports' lower growth.

This evolution of the activity has been accompanied by a gradual decrease of the interest rates applied to new bank deposits, with a reduction of the gap to the monetary market reference rates, although still in high levels compared with its historic average. Already a consequence of the combination several effects as the banks' supervision rules, banks' solvency and available liquidity ratios, on one hand, and the deleveraging process still happening in the private sector, on the other hand, there is an aggravation of the bank's loans granted to the non-financial private sector, in particular, to the non-financial private companies whose annual change rate, was 7.6%3 , in August 201, a reveling symptom of the persisting difficulties of the economy's financing.

Also according to the Bank of Portugal, to 2014, is expected a 0.9% growth to the GDP, a 0.2 p.p. downwards revision compared with the estimate presented in June's Economic Bulletin. This revision is essentially explained by a reduction in the public consumption estimates, as well as by the incorporation of updated information regarding external commerce.

In the construction sector the recessive cycle continues with the production index recording an average change in the last 12 months, in September, of -11.0% 4 resulting from the combination of the variations of -9.9% of the "building construction" and -12.6% of the "civil engineering". During the year was been a slowdown of this decreasing pace (annual change of -6.9% in September, compared with -8.3% in the previous month and 13.8% in January) due to ever lower levels of successive production of the respective baselines, and not to effective signs of change in this trend or to a recovery of the sector.

Specifically regarding the Company's operation scope, after completed, on February 12, 2014, the shareholder restructuring operation of Soares da Costa Construção, SGPS, SA, with the inherent loss of control position by SDC Investimentos, SGPS, SA (former Grupo Soares da Costa, SGPS, SA), the activity has been focused on the management of the portfolio of participations and financial restructuring.

In the wake of the sales processes, concluded (Prince) and under realization (concession in Mozambique), which were already disclosed in previous interim reports for the current year, with the objective of deleveraging, the Company has announced the sale of its shareholdings in Indáqua (with its full realization still dependent on external parties authorizations) and Energia Própria, as communicated to the market on the 1st and 6th of October, with effects are not yet recorded in the financial statements for the third quarter.

1 World Economic Outlook, October 2014, Legacies, Clouds, Uncertainties, IMF

2 Economic Bulletin – October 2014, Bank of Portugal

3 State Budget 2015's Report, Finance Ministry, quoting the Bank of Portugal

4 Production, Employment and Wages in Construction Indexes, September 2014 – INE 11, November 2014

RELEVANT FACTS IN THE FIRST NINE MONTHS OF THE YEAR

  • Award of works in Mozambique: on January 16 the Company informed that its subsidiary Sociedade de Construções Soares da Costa, SA was awarded by CDN - Corridor of Northern Development, another work in Nacala's Railway Corridor in northern Mozambique. This award follows the contract with the same authority announced on April 12, 2013; the works include the strengthen of four bridges and the construction of eight new railway bridges, with a value of 30.5 million Dollars (22.4 million Euros);
  • Conclusion on February 12, 2014, of the capitalization operation of the construction business area. In this context was concluded a capital increase of 20,335,895.42 Euros to 90,335,895.42 Euros by contribution in cash of 70 million Euros subscribed and paid in full by the Luxembourg company law GAM Holdings, SA, following which this company now holds 66.7% of the share capital of Soares da Costa Construção, SGPS, SA, and SDC Investimentos SGPS, SA (then still called Grupo Soares da Costa SGPS, SA) the remaining 33.3%;
  • In April 2014, the subsidiary Soares da Costa America, Inc. established an agreement with a subsidiary of the Dragados Group to the disposal of the entire share capital of the U.S. law company "Prince Contracting LLC", by 18 million Dollars (about 13.1 million Euros); this sales follows the Group's strategy to concentrate its construction activity in the partnership agreement with GAM Holdings, formalized on February 12, with the capitalization of construction company Soares da Costa Construção, SGPS, SA, which leads that activity. This agreement was announced as material information on April 22, 2014; the sale, once the necessary approvals from entities external to the parties were obtained, was completed on May 15, 2014;
  • Release of 2013's full-year earnings on April 29, 2014;
  • In May 2014 the subsidiary Soares da Costa Concessões, SGPS, SA signed an agreement with a company of Mota-Engil Group to the sale of the 40% participation the Group has in the concessionaire company of Estradas do Zambeze (Zambezi Roads) and its operator, in Mozambique, by a total amount of 4.8 million Euros. This transaction, which is still subject to the approval of the external parties, does not involve any change in the constructor group of companies of the concession works;
  • Was held on May 27, 2014 the general meeting of shareholders, in which, among other resolutions, approved the management report, the annual accounts and consolidated accounts for the financial year 2013, the application of individual net earnings, authorized the acquisition and disposal of own shares and the change of the designation of the company, with the consequent amendment of its bylaws, to SDC Investimentos, SGPS, SA.

Already after the end of the third quarter of 2014:

  • A subsidiary of the Company, SDC Concessões, SGPS, SA, on October 1, 2014, entered into an agreement with a company of the German group "Talanx AG" to sell its 28.57% participation in the share capital of the company "Indáqua - Indústria de Gestão de Águas, S.A." ("Indáqua"), as well as the credits held on this company. Within the same transaction, it was also agreed the sale to Indáqua of the participations and credits held in the latter subsidiaries (Indáqua Feira, Indáqua Matosinhos e Indáqua Vila do Conde), representing respectively 1%, 1% and 0.57% of their social capital. The overall price of these disposals is 29.41 million Euros, and will be paid on the date of the respective transmissions, which are still pending from authorizations or consents from external entities.
  • On October 6, 2014, the Company reported the sale of its stake in the company Energia Própria, SA (EP) which represents 57.26% of the share capital – to a company owned by one of the founders of EP. The sale was made for the price of one Euro. Under a payment agreement entered between SDC Investimentos and EP, the former keeps the ownership of the shareholders' loans and other credits that it detains on EP. This transaction is part of the financial restructuring strategy of SDC Investimentos and, is also justified by the substantial changes in the context and in the business model of EP that had motivated the acquisition of that participation.

ECONOMIC AND FINANCIAL CONSOLIDATED RESULTS

Key forming components of the results for the period ended September 30, 2014 and the same period of last year:

Income Statement

(thousand Euros) 9M 2014 % O.I. 9M 2013* % O.I. Change
Continued Activities:
Turnover 9,165 99.50% 35,517 158.90% -74.20%
Change in production -149 -1.60% -15,469 -69.20% -99.00%
Other operational gains ** 194 2.10% 2,299 10.30% -91.60%
Operational gains and income (O.I.) 9,211 100.00% 22,346 100.00% -58.80%
Cost of goods sold 21 0.20% 505 2.30% -95.90%
External supplies 6,054 65.70% 5,997 26.80% 0.90%
Staff costs 2,177 23.60% 7,274 32.60% -70.10%
Other operational costs 1,529 16.60% 2,205 9.90% -30.60%
EBITDA -571 -6.20% 6,365 28.50% -109.00%
Depreciations, provisions and adjustments 3,084 33.50% 4,365 19.50% -29.30%
Operational results from continued activities (EBIT) -3,655 -39.70% 2,000 9.00% -282.80%
Gains and losses on associated companies 7,610 82.60% 12,590 56.30% -39.60%
Financial results -9,058 -98.30% -9,863 -44.10% -8.20%
Earnings before taxes -5,104 -55.40% 4,727 21.20% -208.00%
Income tax -199 -2.20% 840 3.80% -123.70%
Net earnings from continued activities -5,303 -57.60% 5,567 24.90% -195.30%
Net earnings from discontinued activities -990 -10.70% -21,712 -235.70% -95.40%
Consolidated net earnings -6,292 -68.30% -16,146 -175.30% -61.00%
Attributable to the Group -5,484 -59.50% -16,029 -174.00% -65.80%

* Restated figures

** No reversals of adjustments accounted below this line

Turnover

As already mentioned in previous reports, the combination of (i) the Company's interests in the construction area being, since late 2013, expressed at its the fair value and (ii) the cessation of proportional consolidation method in jointly controlled subsidiaries or investments (with the result of these stakes now being accounted by the equity method), determined that the income statement currently reflects a turnover which is restricted nearly to (a) the recognition of real estate activity, (b) management of car parks and (c) energy services, whose subsidiaries, as of September 30, 2014, remained fully consolidated.

Turnover by Business Area

(thousand Euros) 9M 2014 % 9M 2013 (*) % Change
Concessions 4,589.7 50.1% 4,502.6 12.7% 1.9%
Real Estate 3,716.9 40.6% 23,437.9 66.0% -84.1%
Energy 438.6 4.8% 1,087.3 3.1% -59.7%
SDC Investimentos and other 705.4 7.7% 8,105.2 22.8% -91.3%
Consolidation adjustments -285.4 -3.1% -1,616.2 -4.6% -82.3%
Total 9,165.2 100.0% 35,516.8 100.0% -74.2%

(*) Restated

By the end of the first nine months of the year turnover reached 9.2 million Euros (6.5 million Euros by the end of the first half of the year), compared with 35.5 million Euros in the same period of 2013, a figure that was significantly benefited by the real estate sales in Angola related with the Talatona project, amounting to 19.2 million Euros. Is also worth mention that that the "Shared Services" and the supporting staff that, during 2013, still belong to the direct perimeter of the Company, are not part of it in 2014, justifying the turnover's reduction on the heading "SDC Investimentos and other", with the simultaneously reduction in the income statement's heading "Staff costs". The "consolidation adjustments" decrease is also due to the same reason.

EBITDA/ EBIT

The following table shows the EBITDA and EBIT breakdown by business area.

(thousand Euros) 9M 2014 % Margin 9M 2013 (*) % Margin Change
EBITDA -570.8 100.0% -6.2% 6,365.0 100.0% 17.9% -109.0%
Concessions 910.2 -159.5% 19.8% 686.4 10.8% 15.2% 32.6%
Real Estate 1,636.9 -286.8% 44.0% 5,811.6 91.3% 24.8% -71.8%
Energia Própria -422.0 73.9% -96.2% -539.7 -8.5% -49.6% -21.8%
SDC Investimentos and other -2,957.3 518.1% -419.2% -443.2 -7.0% -5.5% 567.2%
Consolidation adjustments 261.4 -45.8% -91.6% 849.9 13.4% -52.6% -69.2%
EBIT -3,655.2 100.0% -39.9% 2,000.0 100.0% 5.6% -282.8%
Concessions -1,143.9 31.3% -24.9% -1,881.4 -94.1% -41.8% -39.2%
Real Estate 726.5 -19.9% 19.5% 4,775.3 238.8% 20.4% -84.8%
Energia Própria -543.3 14.9% -123.9% -735.5 -36.8% -67.6% -26.1%
SDC Investimentos and other -2,962.7 81.1% -420.0% -1,093.0 -54.7% -13.5% 170.8%
Consolidation adjustments 268.1 -7.3% -94.0% 935.4 46.8% -57.9% -71.3%

EBITDA and EBIT by Business Area

(*) Restated

EBITDA during the first nine months of 2014 achieved -0.6 million Euros, below the 6.4 million Euros accounted in the same period of the previous year. Furthermore, taking into consideration the depreciation, provision and value adjustments, EBIT amounted to -3.6 million Euros, versus +2.0 million Euros in the same period of the previous year.

The already mentioned effects that influenced turnover also impacted these indicators. Therefore, there were relevant reductions on turnover – and on operational margins' accounting – in the real estate business (transaction of assets of the Talatona project in Angola, in 2013); the heading "SDC Investimentos and other" includes the activity of Company as well as the activity of the remaining stakes in the US market, but no longer includes the "Shares Services" (and also its positive margin contribution, still recorded in 2013).

Gains and losses in associated companies and jointly managed investments

The heading "gains and losses in associated companies and jointly managed investments", with the already mentioned accounting change, earned a more noticeable expression in the income statement, including the recognition of the Company's proportion stakes in the results of the jointly managed investments, which, before, according to the existing option, were accounted through the proportional consolidation method.

This heading had a positive impact on the first nine months of 2014's results of 7.6 million Euros (versus 12.6 million Euros in the restated accounts of the first nine months of 2013). The following table details the main contributions by participated company.

Gains and losses in associated companies and jointly managed investments

(thousand Euros) 9M 2014 9M 2013
SCUTVIAS - Autoestradas da Beira Interior, S.A. 6,798.5 7,767.0
MRN - Manutenção de Rodovias Nacionais, S.A. 1,287.7 2,192.7
Auto-Estradas XXI - Subconcessionária Transmontana, S.A. -1,339.0 1,212.9
OPERESTRADAS XXI S.A. 324.8 847.0
Other 537.7 570.4
Total 7,609.7 12,590.0

Financial results

During the first nine months of the current year, consolidated financial results accounted to -9.1 million Euros, compared with -9.9 million Euros by the end of the same period in the previous year.

We highlight the net financing cost reduction, amounting to -8.8 million Euros versus -9.8 million Euros in the same period of the previous year, although, on the other hand, in the previous year the capital gains had a positive relevant contribution of 3.4 million Euros5 , without parallel in 2014.

The sum of the costs with collaterals and banking services was 2.9 million Euros, slightly decreasing compared with the 3.2 million Euros of the first nine months of 2013.

In the current year, foreign exchange differences had a positive net contribution to the financial results of 2.6 million Euros (in opposition to a negative contribution of 0.2 million Euros in 2013), which complete the range of the items with most significant contributions to the financial results.

Earnings before taxes and Net income attributable to the Group

Earnings before taxes (continued activities), from the combination of the above analyzed operational and financial aspects, reveals a net loss of 5.1 million Euros (versus the positive restated figure of 4.7 million Euros in the previous year). Taking into consideration the income taxes, as well as the discontinued activities results, that particularly in 2013 had a substantial negative effect (related with the construction activity), net earnings attributable to the Group reached, in the first nine months of the current year, -5.5 million Euros, considerably less unfavorable that the previous year' figure of -16.0 million Euros.

Net debt

Net debt reflected on the consolidated financial position statement as of September 30, 2014 was 315.7 million Euros, corresponding to a reduction when compared with the equivalent (restated) figure as of December 31, 2013 of 323.1 million Euros. This evolution was mainly due to the debt repayment in the subsidiary SDC América, Inc.,following Prince' sale.

The nominal debt of the debt contacted by the holding company, SDC Investimentos, SGPS, SA as of September 30, 2014, was 162.5 million Euros, corresponding to financial liabilities that the board of directors aims to be restructured, which is an advance stage of negotiation with the main creditors.

OWN SHARES AND STOCK PERFORMANCE IN THE THIRD QUARTER OF 2014

Own shares

As of September 30, 2014, the Company did not hold any own stocks, a situation unchanged to December 31, 2013 and June 30, 2014.

Performance in the Stock Exchange

During the third quarter of 2014, the stock price of SDC Investimentos marginally decreased 1.1% compared with the end of the first half. The stock price closed the period at 0.183 Euros, however recovering from the 0.141 minimum reached during this quarter (also a year's minimum). On a comparable basis, the Portuguese market main index, PSI20, declined 15% in the July-September quarter, with the year-to-date evolution being -12%.

Regarding liquidity, the number of shares traded decreased in this quarter compared with the previous, when the same trend was recorded. On average, were traded 422 thousand shares by trading session, compared with 786 thousand in the second quarter and 1,392 thousand shares in the first quarter. Still, the third quarter's figure surpasses 2013's average number, confirming that 2014's continues to be a strong year to the stock in what concerns liquidity.

2014 2013
3Q 2Q 1Q 2013 4Q 3Q 2Q 1Q 2012
Stock Price, beginning of the period (Euro) 0.185 0.410 0.330 0.130 0.250 0.210 0.190 0.130 0.370
Stock Price, end of the period (Euro) 0.183 0.185 0.410 0.330 0.330 0.250 0.210 0.190 0.130
Higher Stock Price (Euro) 0.231 0.410 0.590 0.390 0.390 0.290 0.250 0.290 0.440
Lower Stock Price (Euro) 0.141 0.185 0.340 0.130 0.250 0.190 0.160 0.130 0.130
Traded shares (thousand shares) 27,821 48,730 87,673 87,075 22,947 18,932 16,647 28,549 12,902
Turnover (million Euros) 4.9 14.1 43.3 21.9 7.5 4.8 3.5 6.1 2.6
Average traded shares (average; thousand
shares) 422 786 1.392 341 359 287 264 460 50
Average turnover (average; thousand
Euros) 74.9 226.8 687.2 85.8 117.9 72.7 55.1 97.7 10.3

Stock's Key Performance Indicators

Source: NYSE Euronext

Stock Price Evolution and Number of Shares Traded per Session (thousand shares) in 2014

Porto, November 20, 2014

The board of directors,

António Sarmento Gomes Mota, António Manuel Pereira Caldas Castro Henriques, Pedro Gonçalo de Sotto-Mayor de Andrade Santos, Jorge Domingues Grade Mendes, José Manuel Baptista Fino, Jorge Armindo de Carvalho Teixeira, Manuel Fernando de Macedo Alves Monteiro

CONSOLIDATED FINANCIAL STATETEMENTS

CONSOLIDATED FINANCIAL POSITION STATEMENT

30 SEPTEMBER 2014 and 31 DECEMBER 2013

(Euro)
ASSETS Notes 30.9.2014 31.12.2013
restated
31.12.2013
NON CURRENT
Goodwill - - 28.128.844
Intangible assets 39.928.280 40.988.969 216.957.192
8 and 10 39.928.280 40.988.969 245.086.036
Fixed tangible assets:
Land and buildings 11 65.908.232 66.886.366 66.886.366
Basic equipment 11 1.230.347 1.645.756 1.736.062
Other fixed tangible assets 11 443.093 514.715 1.038.515
8 67.581.672 69.046.837 69.660.943
Investment properties 8 and 12 26.515.139 26.349.207 26.349.207
Associated companies:
Financial investments 7 and 8 87.271.530 79.152.056 9.401.069
Loans 7 and 8 44.691.086 64.183.207 18.772.421
131.962.616 143.335.264 28.173.490
Other financial investments 8 and 13 3.647.819 3.647.819 3.647.819
Other financial assets 8 and 14 38.500.000 38.500.001 38.500.001
Deferred taxes (assets) 8 and 29 19.886.432 20.025.420 31.247.787
Accounts receivable - - 346.841.971
Other non current assets 8 and 17 7.866.000 7.866.000 7.866.000
Total non current assets 335.887.958 349.759.516 797.373.255
CURRENT
Inventories 8 and 15 26.783.610 27.087.363 27.087.363
Accounts receivable:
Customers 16 31.607.449 32.299.260 32.400.623
Income tax 454.138 851.483 3.597.830
Other accounts receivable 16 25.190.229 22.652.900 15.365.114
8 57.251.815 55.803.643 51.363.568
Other current assets 8 and 17 9.064.465 8.843.780 13.845.723
Cash, deposits and securities 8 and 18 2.446.185 2.212.173 51.504.023
Total current assets 95.546.075 93.946.960 143.800.677
Assets held for sale (Prince) 8 - 36.804.379 36.804.379
TOTAL ASSETS 8 431.434.033 480.510.855 977.978.311

CONSOLIDATED FINANCIAL POSITION STATEMENT

30 SEPTEMBER 2014 and 31 DECEMBER 2013

(Euro)
SHAREHOLDERS' EQUITY AND LIABILITIES Notes 30.9.2014 31.12.2013
restated
31.12.2013
SHAREHOLDERS' EQUITY
Share capital 19 160.000.000 160.000.000 160.000.000
Adjustment of parts of capital in subsidiaries, associated companies
and jointly managed investments
2 and 7 (23.645.300) (5.874.060) 1.416.183
Reserves and retained earnings from the continued activities (123.781.947) (69.965.429) (77.255.671)
Reserves from conversion and fair value of assets held for sale (Prince) - 767.526 767.526
Net earnings (5.484.278) (50.725.951) (50.725.951)
Equity attributable to the Group 7.088.475 34.202.087 34.202.087
Minorities (1.321.276) 8.849 8.849
TOTAL SHAREHOLDERS' EQUITY 5.767.198 34.210.935 34.210.935
LIABILITIES
NON CURRENT
Provisions 24 1.010.224 1.001.387 110.197
Loans:
Bonds 20 98.666.293 98.303.502 98.303.502
Bank loans 20 149.427.668 162.374.270 543.683.670
Other loans - - 23.184.000
248.093.961 260.677.773 665.171.173
Accounts payable 22 12.499.213 12.848.361 10.314.862
Derivatives 21 7.754.200 5.446.063 32.515.465
Deferred assets (liabilities) 29 5.185.532 6.291.306 10.648.895
Total non current liabilities 274.543.131 286.264.889 718.760.592
CURRENT
Loans:
Bank loans 20 69.540.821 64.107.474 91.938.956
69.540.821 64.107.474 91.938.956
Accounts payable:
Trade creditors 19.941.894 22.779.527 34.091.165
Tangible asstes trade creditors 720.023 801.419 812.043
Advances on sales 1.996 1.996 3.229
Income tax 6.417.199 8.046.801 8.173.097
Other accounts payable 22 27.059.426
54.140.538
20.261.894
51.891.638
21.549.530
64.629.064
Derivatives 21 2.062.571 1.974.023 11.896.671
Other current liabilities 23 25.379.775 19.077.033 33.557.230
Total current liabilities 151.123.704 137.050.168 202.021.921
Liabilities held for sale (Prince) 8 - 22.984.863 22.984.863
TOTAL LIABILITIES 8 425.666.835 446.299.920 943.767.375
TOTAL SHAREHOLDERS' EQUITY + LIABILITIES 431.434.033 480.510.855 977.978.311

SEPARATE CONSOLIDATED INCOME STATEMENT

FOR THE PERIOD ENDING IN SEPTEMBER 30, 2014 and 2013

(Euro)
INCOME STATEMENT Notes 30.9.2014 30.9.2013
restated
Continued activities:
Turnover 8 9.165.217 35.516.763
Change in production (148.834) (15.469.411)
Other operating income 26 218.992 2.309.794
Operating income 8 9.235.375 22.357.146
Cost of goods sold (20.779) (504.995)
Third party supplies & services (6.054.133) (5.997.295)
Staff costs (2.177.218) (7.274.076)
Depreciation, amortisation and impairment losses 8 (3.077.288) (4.026.405)
Provisions and value adjustments 8 (31.955) (349.750)
Other operating costs 26 (1.529.221) (2.204.642)
Operating costs 8 (12.890.594) (20.357.163)
Operating results from continued activities 8 (3.655.219) 1.999.983
Gains in associated companies 27 9.007.134 12.673.460
Losses in associated companies 27 (1.397.454) (83.487)
Gains and losses in associated companies 8 and 27 7.609.680 12.589.973
Interest received 8 and 28 1.800.125 4.670.843
Interest paid 8 and 28 (10.569.529) (14.519.896)
Net financing costs (8.769.404) (9.849.053)
Income and capital gains in stakes held 28 37.815 3.429.061
Other financial income 28 3.118.073 766.869
Other financial costs 28 (3.444.766) (4.210.075)
Other financial income & costs 8 (288.879) (14.145)
Financial results 28 (9.058.283) (9.863.198)
Earnings before taxes (5.103.822) 4.726.758
Income tax 8 and 29 (198.916) 839.909
Net earnings from continued activities 8 (5.302.738) 5.566.666
Net earnings from discontinued activities 8 (989.711) (21.712.387)
Net earnings (6.292.449) (16.145.721)
Attributable to the Group 8 and 30 (5.484.278) (16.028.900)
Minorities 8 (808.171) (116.821)
Earnings per share of the continued activities:
Basic 30 (0,028) 0,036
Diluted (0,028) 0,036
Earnings per share :
Basic 30 (0,034) (0,100)
Diluted (0,034) (0,100)

SEPARATE CONSOLIDATED INCOME STATEMENT

FOR THE PERIOD FROM 1 JULY TO 30 SEPTEMBER 2014 AND 2013

(Euro)
Third Quarter Third Quarter
2014 2013
Continued activities:
Turnover 2.622.108 5.938.792
Change in production 628 (254.976)
Other operating income 71.172 396.229
Operating income 2.693.909 6.080.046
Cost of goods sold (2.988) (407.613)
Third party supplies & services (2.028.171) (2.226.403)
Staff costs (564.043) (2.087.017)
Depreciation, amortisation and impairment losses (1.015.044) (1.355.185)
Provisions and value adjustments (868) (141.444)
Other operating costs (347.099) (421.746)
Operating costs (3.958.213) (6.639.409)
Operating results from continued activities (1.264.304) (559.363)
Gains in associated companies 3.228.822 4.601.036
Losses in associated companies (575.603) 15.254
Gains and losses in associated companies 2.653.218 4.616.290
Interest received 596.960 847.286
Interest paid (3.290.134) (3.633.970)
Net financing costs (2.693.174) (2.786.684)
Income and capital gains in stakes held 603 1.043.834
Other financial income 2.632.887 371.914
Other financial costs (885.587) (2.136.622)
Other financial income & costs 1.747.903 (720.874)
Financial results (945.271) (3.507.558)
Earnings before taxes 443.643 549.369
Income tax 229.254 1.001.520
Net earnings from continued activities 672.897 1.550.889
Net earnings from discontinued activities - (8.431.044)
Net earnings 672.897 (6.880.155)
Attributable to the Group 1.034.171 (6.791.265)
Minorities (361.274) (88.891)
Earnings per share 0,004 (0,043)

STATEMENT OF CONSOLIDATED COMPREHENSIVE INCOME

FOR THE PERIOD ENDING IN 30 SEPTEMBER, 2014 and 2013

(Euro)
Notes 30.9.2014 30.9.2013
restated
30.9.2013
Consolidated net earnings for the period (6.292.449) (16.145.721) (16.145.721)
Other comprehensive income:
Exchange difference stemming from transposition of financial
statements expressed in foreign currencies (2.571.474) (1.774.673) (1.805.293)
Transfer of reserves of foreign exchange deviation by transfer
to results from discontinued activities and held for sale (Prince)
- -
Change on fair value of derivatives 19 (2.396.685) 4.019.936 19.866.289
Change on deferred taxes of derivatives 19 564.053 (1.021.329) (5.321.402)
Adjustments in investment consolidated by equity method 7 (17.771.240) 11.506.289 (9.371)
Other variations (158) (26.579) (26.579)
Total comprehensive income for the period (28.467.952) (3.442.076) (3.442.076)
Attributable:
to mi
nori
ti
es
(1.331.237) (183.887) (183.887)
to the Group (27.136.715) (3.258.189) (3.258.189)

STATEMENT OF CONSOLIDATED COMPREHENSIVE INCOME

FOR THE PERIOD FROM 1 JULY TO 30 SEPTEMBER 2014 AND 2013

Third Quarter
2014
Third Quarter
2013
Consolidated net earnings for the period 672.897 (6.880.156)
Other comprehensive income:
Exchange difference stemming from transposition of financial
statements expressed in foreign currencies (2.492.133) (1.882.531)
Change on fair value of derivatives (526.219)
0
16.228.907
0
Change on deferred taxes of derivatives 122.214
0
(4.396.364)
Adjustments in investment consolidated by equity method (4.292.303)
0
(10.655.254)
Other variations - (12.371)
Total comprehensive income for the period (6.515.543) (7.597.768)
Attributable:
to mi
nori
ti
es
(837.540) (170.013)
to the Group (5.678.003) (7.427.755)

STATEMENT OF CHANGES IN EQUITY

FOR THE PERIOD ENDING IN 30 SEPTEMBER, 2014 and 2013

(Euro)
Notas Equity capital Own shares Reserves and
retained
earnings
Reserves for
foreign
exchange
Reserves from
hedging
derivatives
Capital
adjustements in
associated
companies
Other Equity
attributable to
shareholders
Minorities Total equity
Balance as of 1.1.2014 19 160.000.000 - (105.533.176) 2.275.332 (24.076.833) 1.416.183 120.580 34.202.086 8.849 34.210.935
Effects from 2013's restatement - - (11.256.129) 122.127 18.424.244 (7.290.242) - - - -
Dividends - - - - - - - - - -
Own shares - - - - - - - - - -
Other - - 1.643.172 (1.620.069) - - - 23.103 1.112 24.215
Integrated consolidated earnings 7 and 19 - - (5.484.278) (2.048.407) (1.832.632) (17.771.240) (158) (27.136.715) (1.331.237) (28.467.952)
Balance as of 30.9.2014 160.000.000 - (120.630.411) (1.271.017) (7.485.221) (23.645.299) 120.422 7.088.474 (1.321.276) 5.767.198
Equity capital Own shares Reserves and
retained
earnings
Reserves for
foreign
exchange
Reserves from
hedging
derivatives
Capital
adjustements in
associated
companies
Other Equity
attributable to
shareholders
Minorities Total equity
Balance as of 1.1.2013 160.000.000 (172.526) (54.644.827) (1.887.152) (52.598.724) 344.730 (109.422) 50.932.079 2.276.539 53.208.618
Effects from 2013's restatement - - (8.927.247) 67.425 41.039.023 (32.179.200) - - -
Dividends - - - - - - - - - -
Own shares - 172.526 (91.359) - - - - 81.167 - 81.167
Other - - (71.039) 49.306 - - - (21.733) (161.067) (182.800)
Integrated consolidated earnings - - (16.028.900) (1.707.606) 2.998.607 11.506.289 (26.579) (3.258.189) (183.887) (3.442.076)
Balance as of 30.9.2013 retated 160.000.000 - (79.763.372) (3.478.027) (8.561.094) (20.328.181) (136.001) 47.733.324 1.931.584 49.664.908
Equity capital Own shares Reserves and
retained
earnings
Reserves for
foreign
exchange
Reserves from
hedging
derivatives
Capital
adjustements in
associated
companies
Other Equity
attributable to
shareholders
Minorities Total equity
Balance as of 1.1.2013 160.000.000 (172.526) (54.644.827) (1.887.152) (52.598.724) 344.730 (109.422) 50.932.079 2.276.539 53.208.618
Dividends - - - - - - - - - -
Own shares - 172.526 (91.359) - - - - 81.167 - 81.167
Other - - (71.039) 49.306 - - - (21.733) (161.067) (182.800)
Integrated consolidated earnings - - (16.028.900) (1.738.227) 14.544.888 (9.371) (26.579) (3.258.189) (183.887) (3.442.076)
Balance as of 30.9.2013 160.000.000 - (70.836.125) (3.576.073) (38.053.836) 335.359 (136.001) 47.733.324 1.931.584 49.664.908

CONSOLIDATED CASH FLOW STATEMENT

FOR THE PERIOD ENDING IN 30 SEPTEMBER, 2014 and 2013

(Euro)
30.9.2014 30.9.2013 restated Third Quarter 2014
Operating activities:
Receipts from customers 14.119.864 31.463.450 5.791.869
Payments to suppliers (9.676.897) (7.350.402) (3.455.197)
Payments to staff (2.426.001) (6.694.405) (1.142.103)
2.016.966 17.418.643 1.194.569
Payments/ receipts of income tax (1.745.916) (153.036) (661.232)
Other payments/ receipts related with oper. activities 406.095 (8.518.285) (2.379.191)
(1.339.821) (8.671.321) (3.040.423)
Cash flow from operational activities 677.145 8.747.322 (1.845.854)
Investment activities:
Receipts from:
Financial investments 13.550.291 3.675.110 498.465
Loans granted - 1.998.608 -
Fixed tangible assets 5.125 448 -
Dividends 40.531 13.595.947 2.388.188 8.062.355 - 498.465
Payments related with:
Financial investments 480.063 9.590.269 -
Loans granted 265.000 3.464.802 265.000
Fixed tangible assets 159.545 29.501 14.163
Intangible assets - 904.608 - 13.084.571 - 279.163
Cash flow from investment activities 12.691.339 (5.022.216) 219.303
Financing activities:
Receipts from:
Loans 5.038.914 328.868.907 3.184.571
Sale of own shares - 81.167 -
Interest received 659 5.039.573 1.416.766 330.366.840 32 3.184.603
Payments related with:
Loans 16.150.344 324.538.171 2.884.482
Amortisations of financial leasing contracts 98.801 407.391 23.433
Interest paid 2.580.019 11.830.254 623.261
Acquisition of own shares - 116 -
Cash flow from financing activities - 18.829.165 - 336.775.931 - 3.531.176
(13.789.591) (6.409.092) (346.573)
Change in cash and cash equivalents (421.107) (2.683.987) (1.973.125)
Effect of foreign exchange differences 222.174 (132.405) 1.172.288
Effect of changes in participations - 8.536.087 -
Cash and cash equivalents at the beginning of the period 1.409.123 73.272.076 2.011.026
Effect from the discontinued activies - (69.615.279) -
Cash and cash equivalents at the end of the period 1.210.190 9.376.493 1.210.190

ANNEX TO THE CONSOLIDATED CASH FLOW STATEMENT

Acquisitions, underwriting, capital increases and changes in shareholdings

  • Proceeds by cash and cash equivalents, the amount of 15.600.000 Dollars, equivalent to 12,397,679 Euro related to the sale by SDC of its stake in the company "Prince Contracting, LLC".
  • Proceeds by cash and cash equivalents, the amount of 1.058.305 Euros related to the sale by SDC of its stake in the company "Hotti-Angola Hóteis, S.A.".
  • Proceeds by cash and cash equivalents, the amount of 94.307 Euros related to the sale by SDC of its stake in the company "Sustentável Desafio - Produção de Energia, Lda".
  • Shareholders' loans in the company "Estradas do Zambeze, S.A." of 300.063 Euros, fully realized by cash and cash equivalents.
  • Shareholders' loans in the company "Metropolitan Transportation Solutions, Ltd." of 180.000 Euros, fully realized by cash and cash equivalents.
Cash flow from investments 30.9.2014 30.9.2013
Received from financial investments and loans:
- sale of the participation in the company "Prince Contracting, LLC." 12,397,679 -
- sale of the participation in the company "Hotti-Angola Hoteis, S.A." 1,058,305 -
- sale of the participation in the company "Sustentável Desafio - Produção de Energia, Lda." 94,307 -
- sale of the participation in the company "Global Azoague, S.L." - 401,800
- sale of the participation in the company "Hotti-Angola Hoteis, S.A." - 1,423,160
- sale of the participation in the company "Imokandandu Lda." - 19,680
- devolução dos "aportes extraordinários de capital" na sociedade "Autopistas Del Valle, S.A." - 1,830,471
- loans granted to the company "Soares da Costa Construção, SGPS S.A." - 1,487,264
- loans granted to the company "Clear - Instalações Electromecânicas, S.A." - 511,344
13,550,291 5,673,719
Payments relating to investments and loans:
- shareholders' loans in the company "Estradas do Zambeze, SA." 300,063 -
- shareholders' loans in the company "Metropolitan Transportation Solutions, Ltd." 180,000 4,448,000
- supplementary capital in the company "Elos - Ligações de Alta Velocidade, S.A." - 2,156,157
- shareholders' equity in the company "self Energy Angola, Lda" - 37,203
- shareholders' loans in the company "Sustentável Desafio - Produção de Energia, Lda." - 57,924
- shareholders' loans in the company "Sustentável Desafio - Produção de Energia, Lda." - 2,887,819
- loans granted to the company "Soares da Costa Construção, SGPS S.A." 265,000 1,760,481
- loans granted to the company "Clear - Instalações Electromecânicas, S.A." - 1,704,120
- other - 3,366
745,063 13,055,071

Breakdown of cash and cash equivalents

30.9.2014 31.12.2013
Cash 38,994 40,755
Bank deposits, immediatly available 2,407,191 2,171,418
Bank overdrafts (1,235,996) (803,050)
Cash and equivalents in the cashflow statement 1,210,190 1,409,123
Bank overdrafts 1,235,996 803,050
Cash and equivalents in the financial position statement 2,446,185 2,212,173

Other operations

Proceeds by cash and cash equivalents of dividends totaling 51,000 Dollars, equivalent to 40 531 Euros, paid by the company "Autopistas Del Valle, SA" to "SDC Concessiones Costa Rica."

EXPLANATORY NOTES AND ACCOUNTING POLICIES

AS OF SEPTEMBER 30, 2014

1. INTRODUTORY NOTE

The company currently named SDC INVESTIMENTOS, SGPS, SA ("Company") was incorporated on 2 June 1944, under the name "Soares da Costa, Lda.", a limited company that has been changed into a public company by deed of 1 May 1968, also changing its denomination to "Sociedade de Construções Soares da Costa, S.A.".

As of 30 December 2002, after a Group re-organisation process, the company assumed its current name and changed its mission into the "management of shareholdings as an indirect way to develop economic activities", developing its activity in the construction, real estate and concessions of infrastructures (transport, parking, water and energy) areas.

As concluded by February 12, 2014 the capitalization operation of the construction business area, announced on 13 August 13 2013 and 26 November 26 2013, under the terms releases on those dates, and completed a capital increase of the subsidiary Soares da Costa Construção amounting to 70 million Euros by the investor GAM Holdings, SA. On that date, started the strategic partnership and the shareholders' agreement between SDC- Investimentos, SGPS, SA (prior Grupo Soares da Costa, SGPS, SA) and GAM Holdings, SA. The participation of SDC Investimentos on Soares da Costa Construção, SGPS, SA (33.33%) is accounted as a financial investment measured at its fair value (please see note 14).

In addition, the activity of the company Prince Contracting, LLC (construction business segment in the US market) was also considered in 2013 as a discontinued operational unit, as a consequence of the sale process that was completed in 15 May, 2014, and under the terms announced on 22 April 2014.

By deliberation of the ordinary general meeting of shareholders held on 27 May 27 2014, the Company designation was changed to SDC – Investimentos, SGPS, SA

The current share structure of the Group is represented in the annexed diagram, including this structure the so called "SDC Investimentos Group".

The full list of the companies included in the Group's consolidation perimeter and the consolidation methods applied are detailed in the following notes.

Figures mentioned in the Notes are in Euros, unless otherwise indicated.

The financial statements were not audited.

2. PRESENTATION BASIS

The interim consolidated financial statements for the nine months ended 30 September 30 2014 were prepared in accordance with the provisions of International Accounting Standard 34 - Interim Financial Reporting.

The consolidated financial statements assume the Company's continuity and were compiled from the accounting records of the companies included in consolidation, which were kept according to the accounting principles accepted in Portugal, and adjusted in the consolidation process to ensure that the consolidated financial statements comply with International Standards on Financial Reporting as adopted in the European Union, in force for the financial year starting at 1 January 2005, from which date the Company began applying IAS/IFRS.

We highlights the effects of the IFRS11 – referring to the financial report of the jointly managed investments – that led to the restatement of the 2013's financial statements, reflecting the accounting of the Group's participations in jointly managed entities, namely from the motorway concessions segment, by the equity method, instead of the proportional consolation method. The key impacts in the consolidated financial statements in 2013 can be summarized as follows:

A S S E T S 2013 restated change effects
(equity
consolidation)
2013 released
NON CURRENT
Goodwill - 28,128,844 28,128,844
Intangible assets 40,988,969 175,968,223 216,957,192
40,988,969 204,097,067 245,086,036
Fixed tangible assets:
Lands and buildings 66,886,366 - 66,886,366
Basic equipment 1,645,756 90,306 1,736,062
Other fixed tangible assets 514,715
69,046,837
523,800
614,106
1,038,515
69,660,943
Investment properties 26,349,207 - 26,349,207
Associated companies:
Financial investments 79,152,055 (69,750,986) 9,401,069
Loans 64,183,207 (45,410,787) 18,772,421
143,335,263 (115,161,773) 28,173,490
Other financial investments 3,647,819 - 3,647,819
Other financial assets 38,500,001 - 38,500,001
Deferred taxes (assets) 20,025,420 11,222,367 31,247,787
Accounts receivable - 346,841,971 346,841,971
Other non current assets 7,866,000 - 7,866,000
Total non current assets 349,759,516 447,613,739 797,373,255
CURRENT
Inventories 27,087,363 - 27,087,363
Accounts receivable:
Customers 32,299,260 101,363 32,400,623
Income tax 851,483 2,746,347 3,597,830
Other accounts receivable 22,652,900 (7,287,786) 15,365,114
55,803,643 (4,440,076) 51,363,568
Other current assets 8,843,780 5,001,943 13,845,723
Cash and equivalents 2,212,173 49,291,850 51,504,023
Total current assets 93,946,960 49,853,717 143,800,677
Assets held for sale (Prince) 36,804,379 - 36,804,379
TOTAL ASSETS 480,510,855 497,467,456 977,978,311
SHAREHOLDERS' EQUITY AND LIABILITIES 2013 restated change effects
(equity
consolidation)
2013 released
SHAREHOLDERS' EQUITY
Share capital 160,000,000 - 160,000,000
Adjustment of parts of capital in subsidiaries, associated companies and (5,874,060) (7,290,242) 1,416,183
jointly managed investments
Reserves and retained earnings from the continued activities
(69,965,429) (77,255,671)
Reserves from conversion and fair value of assets held for sale (Prince) 767,526 7,290,242
-
767,526
Net earnings (50,725,951) (50,725,951)
Equity attributable to the Group 34,202,087 - 34,202,087
Minorities 8,849 - 8,849
TOTAL SHAREHOLDERS' EQUITY 34,210,935 - 34,210,935
LIABILITIES
NON CURRENT
Provisions 1,001,387 (891,190) 110,197
Loans:
Bonds 98,303,502 - 98,303,502
Bank loans 162,374,270 381,309,400 543,683,670
Other loans - 23,184,000 23,184,000
260,677,773 404,493,400 665,171,173
Accounts payable 12,848,361 (2,533,500) 10,314,862
Derivatives 5,446,063 27,069,402 32,515,465
Deferred assets (liabilities) 6,291,306 4,357,590 10,648,895
Total non current liabilities 286,264,889 432,495,702 718,760,592
CURRENT
Loans:
Bank loans 64,107,474 27,831,482 91,938,956
64,107,474 27,831,482 91,938,956
Accounts payable:
Trade creditors 22,779,527 11,311,638 34,091,165
Tangible asstes trade creditors 801,419 10,623 812,043
Advances on sales 1,996 1,233 3,229
Income tax 8,046,801 126,296 8,173,097
Other accounts payable 20,261,894 1,287,636 21,549,530
51,891,638 12,737,426 64,629,064
Derivatives 1,974,023 9,922,648 11,896,671
Other current liabilities 19,077,033 14,480,198 33,557,230
Total current liabilities 137,050,168 64,971,753 202,021,921
Liabilities held for sale (Prince) 22,984,863 - 22,984,863
TOTAL LIABILITIES 446,299,920 497,467,456 943,767,375
TOTAL SHAREHOLDERS' EQUITY + LIABILITIES 480,510,855 497,467,456 977,978,311

The following notes were selected to contribute to understanding the most significant changes of the Group's consolidated financial position and performance against the latest date for annual reporting at 31 December 2013.

3. MAIN ACCOUNTING POLICIES

The accounting policies applied in the preparation of these consolidated financial statements are consistent with those used in preparing the financial statements for the year ended 31 December 2013, except for changes introduced by IFRS11, as described in the previous note. Thus, the note 2.2 - Basis of consolidation, b), shall have the following wording:

"b) Jointly controlled companies - Equity method :

From 2014 onwards, the investments in jointly controlled entities are now recognized in the consolidated financial statements under the equity method. Under this method, investments are recorded at their acquisition cost, adjusted for the share of the Group's comprehensive income value (including net income) of these companies for consideration of comprehensive income of the Group or the profit or loss for the year , as applicable, and dividends received, net of any accumulated impairment losses.

The excess of the cost of acquisition over the fair value of identifiable assets and liabilities at the date of acquisition is recognized as "Goodwill" (Note 2.2.d) and maintained in the amount of the investment. If the difference between the acquisition cost and the fair value of assets and liabilities acquired is negative, it is recognized as income for the year after reassessment of the fair value acquired.

An assessment of investments in jointly controlled companies is performed when there are indications that the asset may be impaired, and recorded as an expense in the income statement impairment losses that can be shown to exist. When the impairment losses recognized in prior years no longer exist are subject to reversal.

When the Group's share of losses of the jointly controlled company exceeds the value of the investment is registered, the investment is reported at nil value, unless the Group has assumed commitments to the subsidiary.

Unrealised gains on transactions with jointly controlled entities are eliminated in proportion to the Group's interest in those entities against the investment in the same entity. Unrealised losses are eliminated similarly but only to the extent that the loss does not show that the transferred asset is impaired."

4. JUDGEMENTS AND ESTIMATES

In preparing the attached financial statements, judgments, estimates and various assumptions have been made which affect the amounts shown for assets and liabilities, as well as those for income and expenses of the period. All the estimates and assumptions made by the board of directors are determined based on the best information available as at the date of approval of the consolidated financial statements and the ongoing transactions.

The board of directors believes that the consolidated and appended the following notes statements give a fair presentation of the consolidated financial information.

5. CONVERSION OF THE FINANCIAL STATEMENTS OF FOREIGN ENTITIES

The exchange rates used to convert the accounts of foreign group companies, jointly controlled companies or associated companies to Euros were the following:

FX rate as at Average FX FX rate as at Average FX
30.9.2014 Third Quarter 2013 30.9.2014 Third Quarter 2013
US Dollar EUR/USD 1.2583 1.3487 1.3791 1.3184
Mozambique Metical EUR/MZN 39.225 42.099 41.355 39.702
S. Tomé and Príncipe Dobra EUR/STD 24,500 24,500 24,500 24,500
Angola Kwanza EUR/AOA 123.82 131.71 134.51 126.88
Israel Shekel EUR/ILS 4.6474 4.7279 4.7880 4.7892

6. GROUP COMPANIES AND ENTITIES INCLUDED IN THE CONSOLIDATION

Group companies and entities included in the consolidation using the full consolidation method, their head offices and percentage of share capital held as at 30 September 2014 and 31 December 2013 were as follows:

30.9.2014 31.12.2013
Percentage of Capital Held Percentage of Capital Held
Company Name Head offices Directly Indirectly Total Directly Indirectly Total
SDC - INVESTIMENTOS, SGPS,
S.A.
Rua Santos Pousada, nº 220
4000-478 Porto
Holding
company
- - Holding
company
- -
Soares da Costa América, Inc. 7270 N.W. 12 TH Street, Suite
PH3 - Miami - Florida - 33126 US
100.00% - 100.00% 100.00% - 100.00%
Prince Contracting, LLC 1 e 2 10210 Highland Manor Dr -
Suite 110, Tampa, Florida 33610
– US
- - - - 100.00% 100.00%
Porto Construction Group, LLC 7270 N.W. 12 TH Street, Suite
#207 - Miami - Florida - 33126
US
- 60.00% 60.00% - 60.00% 60.00%
Soares da Costa Construction
Services, LLC
751 Park of Comm. Drive, Suite
#108 - Boca Raton - Florida -
33487 US
- 80.00% 80.00% - 80.00% 80.00%
Soares da Costa CS, LLC 6205 Blue Lagoon Drive, Suite
310 - Miami - Florida - 33126 US
- 80.00% 80.00% - 80.00% 80.00%
Soares da Costa Contractor, LLC 7270 N.W. 12 TH Street, Suite
PH3 - Miami - Florida - 33126 US
- 100.00% 100.00% - 100.00% 100.00%
Energia Própria
Energia Própria, S.A. Estrada de Talaíde, lote 27,
Talaíde 2785-734 S. Domingos
de Rana
57.26% - 57.26% 57.26% - 57.26%
Self Energy Uk 3 Southbank Technopark, 90
London Road, London, SE1 6LN
- - - - 78.10% 78.10%
Self Energy Engineering &
Innovation, S.A.
Rua de Fundões 151 Centro
Empresarial e Tecnológico
3700-121 São João da Madeira
- 100.00% 100.00% - 100.00% 100.00%
Construction 1 and 4
Soares da Costa Construção
SGPS, S.A.
Rua Santos Pousada, nº 220
4000-478 Porto
33.33% - 33.33% 100.00% - 100.00%
Real estate
SDC IMOBILIÁRIA, SGPS, S.A. Rua Santos Pousada, nº 220
4000-478 Porto
100.00% - 100.00% 100.00% - 100.00%
CIAGEST - Imobiliária e Gestão,
S.A.
Rua Santos Pousada, nº 220
4000-478 Porto
- 100.00% 100.00% - 100.00% 100.00%
Mercados Novos - Imóveis
Comerciais, Lda.
Rua Santos Pousada, nº 220
4000-478 Porto
- 100.00% 100.00% - 100.00% 100.00%
SOARTA - SOCIEDADE
IMOBILIÁRIA , S.A
Rua Santos Pousada, nº 220
4000-478 Porto
- 100.00% 100.00% - 100.00% 100.00%
HABITOP - Sociedade Imobiliária,
S.A.
Rua Santos Pousada, nº 220
4000-478 Porto
- 100.00% 100.00% - 100.00% 100.00%
Soares da Costa Imobiliária, Lda. Estrada Farol das Lagostas
Município da Sambízanga, C. do
N'Golakiluange - Luanda
- 100.00% 100.00% - 100.00% 100.00%
Cais da Fontinha - Investimentos
Imobiliários, S.A.
Rua Santos Pousada, nº 220
4000-478 Porto
- 100.00% 100.00% - 100.00% 100.00%
NAVEGAIA - Instalações
Industriais, S.A.
Rua Santos Pousada, nº 220
4000-478 Porto
- 100.00% 100.00% - 100.00% 100.00%
IMOSEDE, Lda Rua Conego Manuel das Neves
Casa nº 19 - Luanda
- 98.00% 98.00% - 98.00% 98.00%
30.9.2014 31.12.2013
Percentage of Capital Held Percentage of Capital Held
Company Name Head offices Directly Indirectly Total Directly Indirectly Total
Costa Sul Sociedade de
Promoção Imobiliária, Lda
Rua Conego Manuel das Neves
Casa nº 19 - Luanda
- 98.00% 98.00% - 98.00% 98.00%
IMOSDC - Investimentos, Lda Rua Cónego Manuel das Neves,
19 Luanda
- 100.00% 100.00% - 100.00% 100.00%
TESC - Produtos Tecnológicos,
Lda
Rua Cónego Manuel das Neves,
19 Luanda
- 100.00% 100.00% - 100.00% 100.00%
Talatona Imobiliária, Lda Rua Cónego Manuel das Neves,
19 Luanda - Angola
- 100.00% 100.00% - 100.00% 100.00%
Concessions
SDC - CONCESSÕES, SGPS, S.A. Rua Santos Pousada, nº 220
4000-478 Porto
100.00% - 100.00% 100.00% - 100.00%
Soares da Costa Concesiones -
Costa Rica, S.A.
100 Est,200 Sul, 50 Oest - H. de
La Mujer - San José - Costa Rica
- 100.00% 100.00% - 100.00% 100.00%
COSTAPARQUES -
Estacionamentos, S.A.
Rua Santos Pousada, nº 220
4000-478 Porto
- 100.00% 100.00% - 100.00% 100.00%
C.P.E. - Companhia de Parque de
Estacionamento, S.A.
Rua Julieta Ferrão, nº 12, 14º
1649 Lisboa
- 100.00% 100.00% - 100.00% 100.00%
Intevias - Serviços e Gestão, S.A. Rua Santos Pousada, nº 220
4000-478 Porto
- 100.00% 100.00% - 100.00% 100.00%
Hidroequador Santomense -
Exploração de Centrais
Hidroeléctricas, Lda.
Av. Repatriamento dos
Poveiros, nº 67, Edifício
Cecominsa, Póvoa de Varzim
- 75.00% 75.00% - 75.00% 75.00%
Hidroeléctrica STP, Limitada Avenida Água Grande, São
Tomé - S. Tomé e Príncipe
- 45.00% 45.00% - 45.00% 45.00%
Soares da Costa Hidroenergia,
S.A.
Rua Santos Pousada, nº 220
4000-478 Porto
- 75.00% 75.00% - 75.00% 75.00%
Soares da Costa Hidroenergia 1T,
Lda.
Rua Santos Pousada, nº 220
4000-478 Porto
- 75.05% 75.05% - 75.05% 75.05%
Soares da Costa Hidroenergia 4T,
Lda.
Rua Santos Pousada, nº 220
4000-478 Porto
- 75.05% 75.05% - 75.05% 75.05%
Soares da Costa Hidroenergia 8C,
Lda.
Rua Santos Pousada, nº 220
4000-478 Porto
- 75.05% 75.05% - 75.05% 75.05%
Soares da Costa Hidroenergia 8T,
Lda.
Rua Santos Pousada, nº 220
4000-478 Porto
- 75.05% 75.05% - 75.05% 75.05%
Soares da Costa Concessions
USA, Inc.
7270 NW 12 Street, Suite 860,
Miami, Florida 33126 US
- - - - 100.00% 100.00%

1 Discontinued in 2013; 2Sale concluded during the second quarter of 2014; 3 Sale concluded during the first quarter of 2014; 4 Financial investment valued at its fair value (please see Note 14)

During the period ended 30 September 30 2014 the following changes occurred in the companies included in the consolidation by the full consolidation method:

  • Completion of the selling process of the company Self Energy UK and the subsequent disposal of asset held for sale;
  • Completion by 15 May 2014 of the sale of the full participation held in the US company Prince Contracting LLC by 18 million Dollars;
  • Dissolution by 10 July 2014 of the company Soares da Costa Concessions USA, Inc, fully held by SDC- Concessões, SGPS, SA.

7. JOINTLY CONTROLLED COMPANIES AND ENTITIES (CONSOLIDATED BY THE EQUITY METHOD)

The jointly controlled companies and entities included in the consolidation by the equity method, their head offices and percentage of share capital owned, as at 30 September 2014 and 31 December 2013, were as follows:

30.9.2014 31.12.2013
Percentage of Capital Held Percentage of Capital Held
Company Name Head offices Directly Indirec
tly
Total Directly Indirec
tly
Total
Energia Própria
Self Energy Moçambique, S.A. Avenida Kenneth Kaunda, nº 403
Maputo – Moçambique
- 45.00% 45.00% - 45.00% 45.00%
UTE Efacec – Self Energy, Ley 18/1982 Avenida de la Industria 4, Edf. 1, 2-2C
28108 Alcobendas - Madrid
- 50.00% 50.00% - 50.00% 50.00%
Sustentável Desafio - Produção de
Energia LDA.
Avenida do Forte, nº 8, fracção P1,
Carnaxide - Oeiras
- - - - 35.00% 35.00%
Real estate
Self-Energy Angola, Lda Rua Cônego Manuel das Neves, casa 19,
Bairro Patrice Lumumba - Angola
- 49.00% 49.00% - 49.00% 49.00%
Concessions
companies and entities jointly
managed:
SCUTVIAS - Autoestradas da Beira
Interior, S.A. Praça de Alvalade nº 6 7º Andar Lisboa - 33.33% 33.33% - 33.33% 33.33%
OPERESTRADAS XXI, S.A. Rua Santos Pousada, nº 220 4000-478
Porto
- 46.00% 46.00% - 46.00% 46.00%
Exproestradas XXI - AE Transmontana,
S.A.
Rua Santos Pousada, nº 220 4000-478
Porto
- 49.9996
%
49.9996
%
- 49.9996
%
49.9996
%
Auto-Estradas XXI - Subconcessionária,
S.A.
Rua Santos Pousada, nº 220 4000-478
Porto
- 46.00% 46.00% - 46.00% 46.00%
Estradas do Zambeze, S.A. Distrito Urbano 1, Bairro Central, Av. Ho
Chi Min nº 1178, 2º andar, Maputo -
Mozambique
- 40.00% 40.00% - 40.00% 40.00%
Operadora das Estradas do Zambeze,
S.A.
Distrito Urbano 1, Bairro Central, Av. Ho
Chi Min nº 1178, 2º andar, Maputo -
Moçambique
- 40.00% 40.00% - 40.00% 40.00%
MRN - Manutenção de Rodovias
Nacionais, S.A.
Av. 12 de Novembro, nº 42, 1º Direito
6005-001 Alcains - Castelo Branco
- 33.33% 33.33% - 33.33% 33.33%
Portvias - Portagem de Vias, S.A. Avenida 12 de Novembro, 42, 1º Dto,
6005 001 Alcains - Castelo Branco
- 33.33% 33.33% - 33.33% 33.33%
associated companies:
Metropolitan Transportation
Solutions, Ltd.
14 Hamelecha Street, Park Afek, Rosh
Haya'in Israel
- 20.00% 20.00% - 20.00% 20.00%
GAYAEXPLOR - Construção e
Exploração de Parques de
Estacionamento, Lda.
Rua Santos Pousada, nº 220 4000-478
Porto
- 25.00% 25.00% - 25.00% 25.00%
INDÁQUA - Indústria e Gestão de
Águas, S.A.
Rua Antero de Quental, 221-3º Sala 303
- 4455-586 Perafita
- 28.57% 28.57% - 28.57% 28.57%
INDÁQUA MATOSINHOS - Gestão de
Águas de Matosinhos, S.A.
Rua 1º de Maio, nº 273 4451-956
Matosinhos
- 28.14% 28.14% - 28.14% 28.14%
Indáqua Vila do Conde - Gestão de
Águas de Vila do Conde, S.A.
Praça Luís de Camões, 9, 3º 1480-719
Vila do Conde
- 28.00% 28.00% - 28.00% 28.00%
Indáqua Feira - Indústria de Àguas de
Santa Maria da Feira, S.A.
Rua Dr. Elísio de Castro, nº 37 - Santa
Maria da Feira
- 27.07% 27.07% - 27.07% 27.07%

During the period ended 30 September 2014, the following changes took place in the companies consolidated by the equity method:

  • With the entry into force of IFRS11, companies and jointly controlled entities will be consolidated by the equity method and the financial statements for the previous year have been restated accordingly;
  • By 9 May 2014, SDC Investimentos, SGPS, SA informed that had reached an agreement to the sale of the 40% stake held in the concessionaire Estradas do Zambeze (Zambezi Roads) and its operator, in Mozambique, for a total amount of 4.8 million Euros, which is still pending from approval from external parties;
  • During the second quarter, was sold the full participation held in the company "Sustentável Desafio Produção de Energia, Lda.", in which Energia Própria, SA held a 35% stake.

During the periods ended 30 September 2014 and 31 December 2013, the movement that took place in the value of companies consolidated by the equity method was as follows:

30.9.2014 31.12.2013
Company Investment Borrowings Investment Borrowings
Opening balance 79,152,056 64,183,207 75,234,017 44,220,089
Discontinued activity (Construction business area) - - (3,334,505) (4,337)
Loans granted in the period - 1,194,036 - 4,904,339
Constituted in the period - - 39,169 -
Sales in the period - (57,924) - (1,107,959)
Liquidations in the period (100,000) - (403) (78,984)
Impact on net earnings 8,932,329 (1,339,033) 7,662,132 (2,876,257)
Impact on reserves 1,517,961 (19,289,201) 4,690,376 19,126,316
Dividends paid (2,231,073) - (4,990,809) -
Foreign exchange impact - - (147,921) -
Transfers 256 - - -
Closing balance 87,271,530 44,691,086 79,152,056 64,183,207

The caption "Sales during the period" is related with the sale of the associate company Sustentável Desafio - Produção de Energia, Lda.

The heading "Impact on reserves" reflects changes in the derivatives of the jointly controlled entities Autoestradas XXI - Subconcessionária Transmontana, S.A. and Scutvias - Autoestradas da Beira Interior, S.A., as well as the impact of currency translation of financial statements of the associates with reporting in foreign currency.

The caption "Distributed dividends" reflect the dividends distributed by the jointly managed controlled companies MRN - Manutenção de Rodovias Nacionais, S.A., Portvias - Portagem de Vias, S.A. and Operestradas XXI, S.A..

As at 30 September 2014 and 31 December 2013, the value of shareholdings in companies consolidated by the equity method was as follows:

30.9.2014 31.12.2013
Company Investment Borrowings Investment Borrowings
Concessions
Auto-Estradas XXI - Subconcessionária Transmontana, S.A. - 16,709,101 - 36,877,336
Estradas do Zambeze, S.A. 1,053,021 940,063 843,166 640,000
Exproestradas XXI - AE Transmontana, S.A. - - - -
GAYAEXPLOR - Const. Exploração de Parques de Estacionamento, Lda. - 27,500 - 27,500
INDÁQUA - Indústria e Gestão de Águas, S.A. 9,438,434 10,240,349 9,235,625 9,989,836
INDÁQUA FEIRA - Ind. Àguas de Santa Maria da Feira, S.A. 24,950 120,055 24,950 116,678
INDÁQUA MATOSINHOS - Gestão Águas de Matosinhos, S.A. 2,500 4,513 2,500 4,430
Metropolitan Transportation Solutions, Ltd. 12,054 8,756,054 11,700 8,576,054
MRN - Manutenção de Rodovias Nacionais, S.A. 1,307,699 - 1,052,446 -
Operadora das Estradas do Zambeze, S.A. 174,164 - 177,859 -
OPERESTRADAS XXI S.A. 3,113,825 - 3,831,974 -
Portvias - Portagem de Vias, S.A. 167,280 - 175,684 -
SCUTVIAS - Autoestradas da Beira Interior, S.A. 71,905,986 7,893,451 63,669,858 7,893,451
Real estate
Self Energy Angola, Lda. 39,574 - 36,429 -
Energia Própria
Self Energy Moçambique, S.A. 32,043 - 89,865 -
Sustentável Desafio - Produção de Energia LDA. - - - 57,924
UTE Efacec – Self Energy, Ley 18/1982 1 - 1 -
Total 87,271,530 44,691,086 79,152,056 64,183,207

The financial investments in the associate companies Gayaexplor,Lda. and Ute Efacec/ Self Energy, Ley 18/1982 are registered at zero value. The amounts, which are in excess of the value of the investment, of the Group's share in the cumulative losses of these associates were 59,504 Euros, 526,628 Euros, respectively.

Regarding the jointly controlled company Exproestradas XXI, S.A., with a zero financial investment, was constituted a provision for the part that exceeds the investment value (please see note 24).

As at 30 September 2014 and 31 December 2013, the detail of the total value of the assets, liabilities, equity, costs, income, and results of the companies consolidated by the equity method were respectively the following:

30.9.2014 Shareholders'
Companies Assets Liabilities equity Costs Income Net income
companies and entities jointly managed:
Auto-estradas XXI - Subconcessionária, S.A. 785,552,291 828,865,032 (43,312,741) 36,877,249 33,966,307 (2,910,941)
Estradas do Zambeze, S.A. 41,007,116 38,374,563 2,632,553 24,220,832 24,603,000 382,168
Exproestradas XXI - AE Transmontana, S.A. 5,882,499 7,865,514 (1,983,014) 445,162 313,482 (131,680)
MRN - Manutenção de Rodovias Nacionais, S.A. 25,902,603 21,979,114 3,923,489 4,130,293 7,993,782 3,863,489
Operadora das Estradas do Zambeze, S.A. 3,942,738 3,507,328 435,410 2,082,449 2,274,447 191,998
Operestradas XXI, S.A. 13,516,801 6,747,617 6,769,184 3,794,578 4,500,643 706,065
Portvias - Portagem de Vias, S.A. 5,607,894 5,106,005 501,890 5,195,372 5,637,262 441,890
SCUTVIAS - Autoestradas da Beira Interior, S.A. 740,814,264 609,469,703 131,344,561 72,191,895 92,589,443 20,397,548
associated companies:
GAYAEXPLOR - Construção e Exploração de Parques
Estacionamento, Lda. (a) 5,922 243,938 (238,016) - - -
INDÁQUA - Indústria e Gestão de Águas, S.A. 76,313,147 56,895,534 19,417,614 7,116,713 7,826,580 709,867
Indáqua Matosinhos, S.A. 72,289,455 75,083,591 (2,794,136) 15,542,713 15,056,754 (485,959)
Indáqua Feira, S.A. 109,857,178 103,106,751 6,750,427 11,116,999 10,543,891 (573,108)
Indáqua Vila do Conde, S.A. 60,718,965 62,053,234 (1,334,269) 12,142,381 11,866,657 (275,724)
Metropolitan Transportation Solutions, Ltd. (b) 50,110,568 50,050,298 60,270 - - -
Self-Energy Angola, Lda. 80,762 - 80,762 - - -
Self Energy Moçambique S.A. 2,223,882 2,152,676 71,206 450,675 320,851 (129,824)
Ute Efacec/Self Energy, Ley 18/1982 53,815 1,110,765 (1,056,950) 12,580 - (12,580)

(a) 31.12.2013; (b) 30.9.2010

8. INFORMATION BY SEGMENTS

Using the consolidated financial information for each of the business areas, the following breakdown of results, and of assets and liabilities by segment as at 30 September 2014, is shown below:

Real estate Concessions Energia
Própria
SDC and other Eliminations Consolidated
30.9.2014
Turnover:
External to the Group 3,505,731 4,585,182 438,624 635,681 - 9,165,217
Intragroup 211,154 4,500 - 69,717 (285,371) -
Total turnover 3,716,885 4,589,682 438,624 705,398 (285,371) 9,165,217
Operational result by business area 726,516 (1,143,927) (543,257) (2,962,679) 268,128 (3,655,219)
Not imputed costs -
Operational results (continued activity) 726,516 (1,143,927) (543,257) (2,962,679) 268,128 (3,655,219)
Interest paid (1,261,533) (9,987,340) (208,800) (4,988,870) 5,877,014 (10,569,529)
Interest received 182,511 1,786,858 122 5,707,648 (5,877,014) 1,800,125
Net earnings from associated companies - 7,651,717 (42,037) - - 7,609,680
Other financial gains and losses 507,694 (692,790) (13,600) 252,100 (342,283) (288,879)
Income tax (362,397) 579,915 - (429,320) 12,887 (198,916)
Results from continued activities (207,210) (1,805,566) (807,573) (2,421,121) (61,269) (5,302,738)
Net earnings from discontinued activities (989,711)
Minorities (682) (252,756) - (554,732) - (808,171)
Net income attributable to the Group (206,528) (1,552,809) (807,573) (1,866,389) (61,269) (5,484,278)
Other data:
Assets by business area 141,389,335 243,723,368 13,461,288 296,042,511 (263,182,469) 431,434,033
Consolidated total assets 431,434,033
Liabilities by business area 71,720,534 327,756,157 15,554,944 226,512,657 (215,877,457) 425,666,835
Consolidated total liabilities 425,666,835
Depreciations, amortisations and imparment losses 1,002,739 1,980,629 95,298 5,395 (6,772) 3,077,288
Provisions and value adjustments (67,529) 73,484 26,000 - - 31,955
Reversion of adjustments (24,845) - - (24,845)
Intantigle and tangible assets
acquisitions - 9,596 - - - 9,596

The breakdown of results by segment as at 30 September 2013, and assets and liabilities by segments as at 31 December 2013 was as follows:

Real estate Concessions Energia
Própria
SDC and other Eliminations Consolidated
30.9.2013
Turnover:
External to the Group 20,369,215 4,246,917 1,087,307 379,959 - 26,083,397
Intragroup 3,068,652 255,733 - 8,168,843 (2,059,863) 9,433,365
Total turnover 23,437,867 4,502,650 1,087,307 8,548,802 (2,059,863) 35,516,763
Operational result by business area 4,775,343 (1,881,356) (735,509) (1,093,889) 935,394 1,999,983
Not imputed costs -
Operational results (continued activity) 4,775,343 (1,881,356) (735,509) (1,093,889) 935,394 1,999,983
Interest paid (1,645,057) (9,679,984) (229,257) (8,922,798) 5,957,201 (14,519,896)
Interest received 322,237 2,112,442 139 8,193,226 (5,957,201) 4,670,843
Net earnings from associated companies (30,990) 12,643,907 (22,944) - - 12,589,973
Other financial gains and losses 1,249,086 1,669,522 (92,780) (2,839,972) - (14,145)
Income tax (2,201,031) 1,604,330 - 1,684,489 (247,879) 839,909
Results from continued activities 2,469,587 6,468,860 (1,080,351) (2,978,945) 687,515 5,566,667
Net earnings from discontinued activities (21,712,387)
Minorities - - 335 (117,156) - (116,821)
Net income attributable to the Group 2,469,587 6,468,860 (1,080,686) (2,861,789) 687,515 (16,028,900)
Other data:
Assets by business area 145,328,388 110,839,680 13,095,150 299,661,144 (307,053,150) 261,871,211
Investment in associated and jointly managed companies 36,429 143,151,045 147,790 - - 143,335,263
Assets held for sale (Construction) 38,500,000
Assets held for sale (Prince and Self Energy UK) 36,804,380
Consolidated total assets 480,510,855
Liabilities by business area 75,106,735 316,634,010 14,827,031 259,879,656 (243,132,375) 423,315,057
Liabilities held for sale (Prince) 22,984,863
Consolidated total liabilities 446,299,920
Depreciations, amortisations and imparment losses 1,036,217 2,139,111 207,173 650,676 (6,772) 4,026,405
Provisions and value adjustments - 349,971 (221) - - 349,750
Reversion of adjustments - - (11,151) - - (11,151)
  • Net assets and investments in tangible and intangible assets by geographical market were as follows as at 30 September 2014 and 31 December 2013, respectively:
Portugal Angola U.S. Mozambique Other Total
30.9.2014
Net Assets:
- Intangible 39,927,697 - - - 583 39,928,280
- Fixed Tangible 66,353,949 - 1,203,822 - 23,901 67,581,672
- Investment Properties 19,905,699 6,609,440 - - - 26,515,139
- Associated and jointly managed
companies and other financial investments
124,195,193 39,574 - 2,199,291 9,176,377 135,610,435
- Other financial assets 38,500,000 - - - - 38,500,000
- Inventories 23,929,273 2,854,337 - - - 26,783,610
- Accounts Receivable 25,499,589 17,139,901 5,106,595 422,094 9,083,636 57,251,815
- Cash and equivalents 1,264,983 1,093,620 70,152 - 17,430 2,446,185
- Deferred taxes 19,395,707 426,029 - - 64,696 19,886,432
- Other current and non current assets 16,909,546 - 198 - 20,721 16,930,465
Total 375,881,636 28,162,901 6,380,767 2,621,385 18,387,344 431,434,033
Investments in the Third Quarter of 2014:
- Intangible and Fixed Tangible Assets 9,443 - - - 153 9,596
Total 9,443 - - - 153 9,596
Portugal Angola U.S. Mozambique Other Total
31.12.2013
Net Assets:
- Intangible 40,988,969 - - - - 40,988,969
- Fixed Tangible 67,912,568 - 1,109,104 - 25,165 69,046,837
- Investment Properties 20,146,298 6,202,909 - - - 26,349,207
- Associated and jointly managed companies and
other financial investments
136,199,741 36,429 - 1,750,890 8,996,023 146,983,083
- Other financial assets 38,500,000 - - - - 38,500,000
- Inventories 24,892,782 2,194,581 - - - 27,087,363
- Accounts Receivable 25,925,233 17,345,254 3,036,939 573,913 8,922,304 55,803,643
- Cash and equivalents 1,424,774 702,041 43,227 - 42,131 2,212,173
- Deferred taxes 18,450,994 502,028 1,015,155 - 57,243 20,025,420
- Other current and non current assets 16,573,360 - 87,481 - 48,939 16,709,780
- Assets held for sale (Prince and SE UK) - - 36,804,379 - 1 36,804,380
Total 391,014,718 26,983,242 42,096,285 2,324,803 18,091,806 480,510,855
Investments in the Third Quarter of 2014:
- Intangible and Fixed Tangible Assets 1,120,173 - - - 342,100 1,462,273
Total 1,120,173 - - - 342,100 1,462,273

9. GRADES OF FINANCIAL INSTRUMENTS

The financial instruments in accordance with the accounting policies described in Note 2.6 to the financial statements for the year ended 31 December 2013, were classified as follows:

Financial assets Notes Loans and
accounts
receivable
Available for
sale
Total
30.9.2014
Non current assets
Loans to associated and jointly managed companies 7 and 8 44,691,086 - 44,691,086
Other financial investments 8 and 13 - 3,647,819 3,647,819
Other financial assets (construction) 8 and 14 - 38,500,000 38,500,000
Other non current assets 8 and 17 7,866,000 - 7,866,000
52,557,086 42,147,819 94,704,905
Current assets
Trade creditors 1
6
31,607,449 - 31,607,449
Other accounts receivable 1
6
25,190,229 - 25,190,229
Cash and equivalents 8 and 18 2,446,185 - 2,446,185
59,243,863 - 59,243,863
111,800,949 42,147,819 153,948,768
31.12.2013 restated
Non current assets
Loans to associated and jointly managed companies 7 and 8 64,183,207 - 64,183,207
Other financial investments 8 and 13 - 3,647,819 3,647,819
Other financial assets (construction) 8 and 14 - 38,500,001 38,500,001
Other non current assets 8 and 17 7,866,000 - 7,866,000
72,049,207 42,147,820 114,197,027
Current assets
Trade creditors 1
6
32,299,260 - 32,299,260
Other accounts receivable 1
6
22,652,900 - 22,652,900
Cash and equivalents 8 and 18 2,212,173 - 2,212,173
57,164,333 - 57,164,333
129,213,541 42,147,820 171,361,361
Financial liabilities Notes Derivatives Financial liabilities
recorded at
amortised cost
Total
30.9.2014
Non current liabilities
Bonds 2
0
- 98,666,293 98,666,293
Bank loans 2
0
- 149,427,668 149,427,668
Accounts payable 2
2
- 12,499,213 12,499,213
Derivatives 2
1
7,754,200 - 7,754,200
7,754,200 260,593,174 268,347,375
Current liabilities
Bank loans 2
0
- 69,540,821 69,540,821
Trade debtors - 19,941,894 19,941,894
Fixed tangible assets debtors - 720,023 720,023
Advances on sales - 1,996 1,996
Other accounts payable 2
2
- 27,059,426 27,059,426
Derivatives 2
1
2,062,571 - 2,062,571
Other current liabilities 2
3
- 25,379,775 25,379,775
2,062,571 142,643,935 144,706,505
9,816,771 403,237,109 413,053,880
31.12.2013 restated
Non current liabilities
Bonds 2
0
- 98,303,502 98,303,502
Bank loans 2
0
- 162,374,270 162,374,270
Accounts payable 2
2
- 12,848,361 12,848,361
Derivatives 2
1
5,446,063 - 5,446,063
5,446,063 273,526,134 278,972,197
Current liabilities
Bank loans 2
0
- 64,107,474 64,107,474
Trade debtors - 22,779,527 22,779,527
Fixed tangible assets debtors - 801,419 801,419
Advances on sales - 1,996 1,996
Other accounts payable 2
2
- 20,261,894 20,261,894
Derivatives 2
1
1,974,023 - 1,974,023
Other current liabilities 2
3
- 19,077,033 19,077,033
1,974,023 127,029,343 129,003,366
7,420,086 400,555,477 407,975,564

Financial Instruments recognized at fair value

In 2013, the Group applied for the first time IFRS 13 – Measurement at Fair Value. This standard requires that the fair value be declared according to a hierarchy of fair value as follows:

  • Level 1: the fair value is determined based on prices in the active market for similar assets and liabilities;
  • Level 2: the fair value is determined based on other data that are not the market prices identified in level 1, but are observable; and

Level 3: the fair value is determined based on valuation models whose main inputs are not observable on the market.

30.9.2014
Level 2
31.12.2013
restated
Level 2
Financial assets valued at its fair value
Other financial assets 38,500,000 38,500,001
Total 38,500,000 38,500,001
Financial liabilities valued at its fair value
Non current derivatives 7,754,200 5,446,063
Current derivatives 2,062,571 1,974,023
Total 9,816,771 7,420,086

10. INTANGIBLE ASSETS

During the period ended 30 September 2014, the movements that took place in the value of intangible assets, as well as their related accumulated depreciation and impairment losses, were as follows:

Gross intangible assets Opening
balance
Change in
perimeter
Discontinued
activities
Increase Sales Impact from
foreign
exchange
Transfers and
write-offs
Closing
balance
30.9.2014
Concession agreements/ contracts 58,201,904 - - - - - - 58,201,904
Other intangible assets 10,405,028 - - - - 6
1
- 10,405,089
Total 68,606,932 - - - - 6
1
- 68,606,993
Intangible assets cumulated depreciation
and impairment losses
Opening
balance
Change in
perimeter
Discontinued
activities
Depreciation Impairment
losses
Adjustments Impact from
foreign
exchange
Closing
balance
30.9.2014
Cumulated depreciations
Concession agreements/ contracts 12,284,805 - - 1,023,856 - - - 13,308,661
Other intangible assets 111,907 - - 36,886 - - 8 148,802
Cumulated impairment losses
Concession agreements/ contracts 14,668,000 - - - - - - 14,668,000
Other intangible assets 553,250 - - - - - - 553,250
Total 27,617,963 - - 1,060,742 - - 8 28,678,713

The amount in intangible assets is mainly related with Concession Agreements for Public Services (IFRIC 12).

As the projects for small hydro (in Portugal and São Tomé and Príncipe) have residual degrees of development, the Group discontinued in 2013 the capitalization of financial charges on loans taken out to finance the acquisition and construction of those concessions, and proceeded to "write off" of the amount capitalized in previous years, amounting to 1,978,174 Euros.

In the consolidated financial statements of the Group as at 30 September 2014, a sum of 3,645,933 Euros (3,839,855 Euros as at 31 December 2013) has been capitalized for financial charges as an integral part of the net cost of the assets relating to car park concessions.

Primary reporting information about the net values of intangible assets by segment as at 30 September 2014 is shown as follows:

Concessions Energia
Própria
Total
Concessions agreements/ contracts 30,225,243 - 30,225,243
Other intangible assets 9,661,899 41,138 9,703,037
Total intangible assets 39,887,142 41,138 39,928,280

As at 30 September 2014, there were no contractual commitments for the acquisition of intangible assets nor were there any research and development expenses recognized as a cost of the period.

11. FIXED TANGIBLE ASSETS

During the period ended 30 September 2014, the movements in tangible fixed assets and their respective depreciation, as well as cumulative impairment losses were as follows:

Gross tangible assets Opening
balance
Change in
perimeter
Discontinued
activities
Increase Sales Impact from
foreign
exchange
Transfers and
write-offs
Closing
balance
30.9.2014
Land and buildings 98,886,114 - - - - 304,990 (52,894) 99,138,210
Basic equipment 6,158,172 - - 8,515 - - - 6,166,687
Other fixed tangible assets 4,158,952 - - 1,081 (31,818) 6,525 (19,248) 4,115,492
Ongoing fixed tangible assets 5,120,421 - - - - - - 5,120,421
Total 114,323,658 - - 9,596 (31,818) 311,515 (72,141) 114,540,810
Tangible assets cumulated depreciation
and impairment losses
Opening
balance
Change in
perimeter
Discontinued
activities
Depreciation Impairment
losses
Adjustments Impact from
foreign
exchange
Closing
balance
30.9.2014
Cumulated depreciations
Land and buildings 21,621,201 - - 1,083,293 - - - 22,704,493
Basic equipment 4,512,416 - - 423,924 - - - 4,936,340
Other fixed tangible assets 3,644,237 - - 61,128 - (36,652) 3,686 3,672,399
Cumulated impairment losses
Land and buildings 10,378,547 - - - (52,894) 199,831 10,525,484
Ongoing fixed tangible assets 5,120,421 - - - - - 5,120,421
Total 45,276,821 - - 1,568,344 - (89,545) 203,518 46,959,138

Information concerning the net value of tangible fixed assets by primary reporting segment as at 30 September 2014 can be broken down as follows:

Real estate Concessions Energia
Própria
SDC and
other
Total
Land and buildings 54,052,521 10,655,176 - 1,200,535 65,908,232
Basic equipment 39,317 1,031,094 159,936 - 1,230,347
Other fixed tangible assets 371,228 64,416 3,029 4,421 443,093
Total fixed tangible assets 54,463,065 11,750,686 162,965 1,204,956 67,581,672

As at 30 September 2014 there are no material contractual commitments for the acquisition of tangible fixed assets.

12. INVESTMENT PROPERTIES

During the period ended 30 September 2014, the movements in the value of investment properties were as follows:

Investment properties Opening
balance
Change in
perimeter
Discontinued
activities
Increases Sales Impact from
foreign
exchange
Transfers and
write-offs
Closing
balance
30.9.2013
Investment properties 40,791,085 - - - (224,987) 485,520 412,258 41,463,875
Total 40,791,085 - - - (224,987) 485,520 412,258 41,463,875
Investment properties cumulated
depreciation and impairment
losses
Opening
balance
Change in
perimeter
Discontinued
activities
Depreciations Impairment
losses
Adjustments Impact from
foreign
exchange
Closing
balance
30.9.2013
Investment properties 12,334,022 - - 426,838 - (8,616) 14,379 12,766,623
Impairment losses 2,107,856 - - 21,363 52,894 - 2,182,112
Total 14,441,878 - - 426,838 21,363 44,278 14,379 14,948,736

The amount recorded under the caption "Sales" is related with the sale of some fractions of "Cais da Fontinha".

The amount recorded on the column "Transfers and write-offs" is essentially related with the transfer of fractions of the "Cais da Fontinha" accounted in the heading "Inventories".

The fair value of assets classified as investment properties amounts to approximately 38 million Euros.

During the period ending 30 September 2014, rents for investment properties were recognized in the amount of 1,273,864 Euros (483,663 Euros as at 30 September 2013).

As of the date of the balance sheet, there were no contractual obligations existing to buy, construct or develop investment properties or for their repair, maintenance or expansion.

13. OTHER FINANCIAL INVESTMENTS

As at 30 September 2014, the movements that took place in "Other financial investments" can be broken down as follows:

Other financial investments Opening
balance
Change in
perimeter
Discontinued
activities
Increases Impairment
losses
Sales Impact from
foreign
exchange
Transfers and
write-offs
Closing
balance
30.9.2013
Other financial investments 3,977,819 - - - - - - - 3,977,819
Impairment losses (330,000) - - - - - - - (330,000)
Total 3,647,819 - - - - - - - 3,647,819

The amount registered in the column "Impairment losses" under "Other financial investments" relates mainly to the financial investment (share capital and loans) in the company Montinho Monchique.

14. OTHER FINANCIAL ASSETS

The amount 38,500,000 Euros in "Other financial assets" corresponds to the fair value of the investment in Soares da Costa Construção, SGPS, SA (33.33%).

On 12 February 2014 was completed the capitalization operation of the construction business area, announced to the market on 13 August 13 and 26 November 2013, under the terms of the statements made on those dates, and realized a capital increase on the subsidiary of Soares da Costa Construção, SGPS, SA, in the amount of EUR 70 million by the investor GAM Holdings, SA.

On that date, started the strategic partnership and the shareholder agreement between SDC- Investmentoss, SGPS, SA (former Grupo Soares da Costa, SGPS, SA) and GAM Holdings, SA.

The shareholder agreement has a term of six years. From the 5th year of the agreement onwards, SDC- Investmentos, SGPS, SA may exercise the potestative right to sell its stake to the investor, which, on the other hand, has the right to acquire potestatively this participation, from the same date, at a price of 38.5 million Euros.

The current participations' structure of Soares da Costa SGPS Construção SGPS, SA consolidation perimeter is as follows:

Percentage of capital held
Company SDC - Investimentos Construction
Soares da Costa Construção SGPS, S.A. 33.33% Holding company
Soc. Construções Soares da Costa, S.A. - 100.00%
Soares da Costa/Contacto - Modernização de Escolas, ACE - 100.00%
Soares da Costa S. Tomé e Principe - Construções, Lda - 100.00%
Soares da Costa Construcciones Centro Americanas, S.A. - 100.00%
Soares da Costa Brasil - Construções, Ltda. - 100.00%
Soares da Costa Serviços Partilhados, S.A. - 100.00%
Santolina Holding B.V. - 100.00%
Coordenação & Soares da Costa, SGPS, Lda. - 100.00%
Clear Moçambique, Instalações Electromecânicas, Lda. - 100.00%
CLEAR - Instalações Electromecânicas, S.A. - 100.00%
Carta - Cantinas e Restauração, Lda - 100.00%
CLEAR Angola, Lda. - 95.00%
Soares da Costa Moçambique, SARL - 80.00%
Estádio de Coimbra, SC/Abrantina, ACE - 60.00%
GEC - Guinea Ecuatorial Construcciones, S.A. - 51.00%
CERENNA - Cerâmica Nacional de Angola, S.A. - 51.00%
Grupul Portughez de Constructii S.R.L. - 50.00%
CAET XXI - Construções, ACE - 50.00%
Três ponto dois - T.G. Const. Civil - Via e Cat Mod. Linha do Norte, ACE - 50.00%
TRANSMETRO - Construção do Metropolitano do Porto, ACE - 50.00%
Terceira Onda Planejamento e Desenvolvimento, Ltda. - 50.00%
Somague, Soares da Costa - Agrupamento Construtor do Metro de Superfície, ACE - 50.00%
Remodelação Teatro Circo - S.C., A.B.B., D.S.T., ACE - 50.00%
Linha 3 Construções LTDA. - 50.00%
HidroAlqueva, ACE - 50.00%
SOMAFEL - Engenharia e Obras Ferroviárias, S.A. - 40.00%
Construção do Estádio de Braga - Acab.e Instalações/Infraest.Interiores, ACE - 40.00%
ASSOC - Soares da Costa - Construção do Estádio de Braga, ACE - 40.00%
CFE Indústria de Condutas, S.A. - 33.33%
LGC - Linha de Gondomar, Construtores, ACE - 30.00%
Israel Metro Builders - a Registered Partnership - 30.00%
Mota-Engil, Soares da Costa, MonteAdriano - Matosinhos, ACE - 28.57%
Percentage of capital held
Company SDC - Investimentos Construction
GCVC, ACE - 28.57%
GCF - Grupo Construtor da Feira, ACE - 28.57%
Nova Estação, ACE - 25.00%
GACE - Gondomar, ACE - 24.00%
Normetro - Agrupamento do Metropolitano do Porto, ACE - 17.90%
LGV, Engenharia e Construção de Linhas de Alta Velocidade, ACE - 17.25%
Constructora San José - Caldera, S.A. - 17.00%

15. INVENTORIES

As at 30 September 2014 and 31 December 2013, the breakdown of Inventories was as follows:

30.9.2014 31.12.2013
13,998,790 14,324,558
15,453,484 15,453,484
(2,668,663) (2,690,679)
26,783,610 27,087,363

During first three quarters of 2014, the Group did not have any projects under development, so that financial charges were not capitalized as an integral part of these assets.

As at 30 September 2014, at the Group's consolidated financial statements are capitalized financial charges as an integral part of these assets net costs amounting to 699,191 Euros, relating to the building constructed in Angola by the company Talatona Imobiliária, Lda., at the rate of 19%, equal to the specific financing rate for that project.

16. BREAKDOWN OF ACCOUNTS RECEIVABLE

As at 30 September 2014 and 31 December 2013, the breakdown of accounts receivable, current and noncurrent, was as follows:

Accounts receivable 30.9.2014 31.12.2013
Customers - current account 31,560,003 32,253,571
Customers with retention of guarantees 47,445 43,290
Customers - other receivables - 2,400
Customers - doubtful accounts 2,411,024 2,347,043
Value adjustments (2,411,024) (2,347,043)
Trade creditors 31,607,449 32,299,260
Associated and jointly managed companies 18,846,706 17,169,269
Subsidiaries 266,688 90,089
Advances to suppliers/ fixed assets suppliers 270,183 270,183
State and other public bodies 306,822 265,909
Other accounts receivable 8,038,179 7,369,799
Value adjustments (2,538,349) (2,512,349)
Other accounts receivable - current 25,190,229 22,652,900

The Group's exposure to credit risk arises from trade receivables resulting from normal business activity of the Group, being the maximum exposure to credit risk at the nominal value of the receivables.

The following table shows, by consolidated company and seniority levels, customer balances for accounting purposes as at 30 September 2014:

Company Performing 0 to 180 days 181 to 360
days
361 to 540
days
541 to 720
days
+ 720 days Total
Real estate
Talatona Imobiliária, Lda - - 3,804,764 - - 12,065,121 15,869,884
CIAGEST - Imobiliária e Gestão, S.A. 545,691 42,003 4,509 540 - 9
0
592,833
IMOSDC - Investimentos, Lda 277,822 - - - - - 277,822
Mercados Novos - Imóveis Comerciais, Lda. 8,223 18,933 6,452 - - - 33,608
SOARTA - SOCIEDADE IMOBILIÁRIA, S.A. 1,800 - - - - 7,432 9,232
HABITOP - Sociedade Imobiliária, S.A. 246 4,197 - - - - 4,443
Cais da Fontinha - Investimentos
Imobiliários, S.A. - 3,182 - - - - 3,182
Concessions
SDC - CONCESSÕES, SGPS, S.A. 7,446,861 - - 7,858 7,477 - 7,462,196
Hidroequador Santomense - Exploração de # #
Centrais Hidroeléctricas - - - - - # #
C.P.E. - Companhia de Parques de
Estacionamento, S.A. 8,005 297,698 31,683 85,982 3,894 30,975 458,238
Soares da Costa Concesiones - Costa Rica,
S.A. 75,499 - - - - - 75,499
COSTAPARQUES - Estacionamentos, S.A. - 27,532 - - - - 27,532
SDC - Investimentos and other
Soares da Costa Construction Services, LLC - - - - - 3,064,664 3,064,664
Energia Própria, SGPS, S.A. 258,228 1,290,279 - - - - 1,548,507
Soares da Costa Contractor, INC 47,445 - - - - 12,987 60,433
SDC - Investimentos, SGPS, SA 15,145 - - - - - 15,145
Porto Construction Group, LLC - - - - - 9,485 9,485
Total 8,684,966 1,683,824 3,847,408 94,381 11,371 17,285,498 31,607,449

As at 30 September 2014, the balance under "State and other public entities" was broken down as follows:

30.9.2014 31.12.2013
Value added tax 239,478 265,553
Other 67,344 356
Total 306,822 265,909

17. BREAKDOWN OF OTHER NON CURRENT AND CURRENT ASSETS

The amount of 7,866,000 Euros under "Other non current assets", as at 30 September 2014 and 31 December 2013, relate to term deposits to guarantee the provision of "Contingent capital" as part of the "Agreement to subscribe and pay up the capital of the Transmontana Motorway".

As at 30 September 2014 and 31 December 2013 the detail of "Other current assets" was as follows:

Other current assets 30.9.2014 31.12.2013
Accrued income
Deferred costs
8,516,471
547,994
8,212,884
630,896
Total 9,064,465 8,843,780

As at 30 September 2014 and 31 December 2013, these account headings were broken down as follows:

30.9.2014 31.12.2013
Accrued income
Non invoiced works done 8,178,411 8,172,965
Other accrued income 338,060 39,919
Total 8,516,471 8,212,884
Deferred costs
Other deferred costs 547,994 630,896
Total 547,994 630,896

18. CASH AND CASH EQUIVALENTS

As at 30 September 2014 and 31 December 2013, the detail of "Cash and cash equivalents" was as follows:

Cash and equivalents 30.9.2014 31.12.2013
Bank deposits 2,407,191 2,171,418
Cash 38,994 40,755
Total 2,446,185 2,212,173

The credit balances of current accounts with financial institutions, bank overdrafts, are included in the balance sheet under "Bank borrowings" (note 20).

19. SHARE CAPITAL AND RESERVES

The share capital of SDC - Investimentos, SGPS., S.A. is 160,000,000 Euros, made up of:

a) One hundred and fifty nine million nine hundred and ninety four thousand four hundred and eight two (159,994,482) ordinary shares;

b) Five thousand five hundred and eighteen (5,518) nonvoting preferential shares, whose rights consist of a right to receive a preferential dividend and to the preferential reimbursement of the respective issue value in the event of the company's liquidation.

The currency translation reserve reflects exchange rate changes that occurred in translating the financial statements of subsidiaries in currencies other than the Euro, and are not likely to be distributed or to be used to absorb losses.

Some Group subsidiary companies contracted financial hedging instruments. The changes in the fair value of these financial instruments, as well as the related deferred taxes, are recognized directly under "Reserves and retained earnings." The

change, between the 30 September 2014 and 31 December 2013, in the fair value of derivative financial instruments and their related deferred taxes can be broken down as follows:

Derivatives Deferred taxes Total
Intevias – Serviços e Gestão, S.A. (854,369) 209,320 (645,049)
C.P.E. – Companhia de Parques de Estacionamento, S.A. (1,542,316) 354,733 (1,187,583)
Total (2,396,685) 564,053 (1,832,632)

20. BANK BORROWINGS

As at 27 November 2012, as announced to the market on the same date, SDC - Investimentos, SGPS, SA, together with several of its subsidiaries, signed a framework agreement with six banks in order to re-program its bank borrowings with recourse, for a total of 228 million Euros. In addition, a credit facility agreement was signed with two of these banks in an amount of 47 million Euros, replacing short term for long term debt. The main features of the transaction were: a maturity of 9 years with a grace period on principal of three years; a standardization of spreads at moderate rates, with the possibility of revision after the grace period; a temporary restriction on dividend distribution; and the intention to carry out an operation to increase share capital within a period of six months under conditions still to be defined and for an amount of not less than 25 million Euros. During 2013, and in view of the negotiations currently underway to capitalize the construction segment through the entry of a new investor, each of the financial institutions included in the restructuring process gave the Group their consent for the transaction to increase share capital to be cancelled. The financial agreement has associated "Negative Pledge", "Ownership Clause" and "Pari Passu" covenants.

Meanwhile, following the completion of the capital increase of its subsidiary Soares da Costa Construção, SGPS, SA on 12.02.2014, the Company was released of the obligation to carry out the capital increase stipulated in the financial agreement, keeping the same in effect for SDC Investimentos and for the companies controlled by it.

30.9.2014 31.12.2013
Current Non current Current Non current
Bank loans
Real estate 3,851,105 15,770,304 998,661 19,045,720
Concessions 27,084,956 99,577,768 23,671,602 104,235,538
SDC and other 6,682,181 34,079,596 7,965,054 39,093,013
37,618,242 149,427,668 32,635,317 162,374,271
Bonds
SDC and other - 98,666,293 - 98,303,502
- 98,666,293 - 98,303,502
Commercial paper
SDC and other 30,686,583 - 30,669,107 -
30,686,583 - 30,669,107 -
Bank overdrafts
Concessions 380,446 - 8
6
-
SDC and other 855,549 - 802,965 -
1,235,996 - 803,050 -
Total 69,540,821 248,093,961 64,107,474 260,677,774

As at 30 September 2014 and 31 December 2013, the borrowings of the Group were as follows:

As at 30 September 2014, the main features of the borrowings contracted by the Group were as follows:

Holding

Bank Loans

  • Loan contracted by SDC Investimentos, SGPS, S.A from the Caixa Central de Crédito Agrícola Mútuo, with a current amount of 2,865 thousand Euros (2,865 thousand Euros as at 31 December 2013), reimbursement of which will made in 12 instalments ending in November 2021. A loan included in the restructuring of the group's liabilities that took place in 2012, as described above. The contract for this loan has associated financial agreement clause covenants.
  • Loan contracted by SDC Investimentos, SGPS, S. A from the Caixa Geral de Depósitos for a current amount of 1,250 thousand Euros (1,250 thousand Euros as at 31 December 2013), reimbursement of which will made in 12 instalments ending in November 2021. A loan included in the restructuring of the group's liabilities that took place in 2012, as described above. The contract for this loan has associated financial agreement clause covenants.
  • Loan contracted by SDC Investimentos, SGPS, S. A. from the Banco Popular Portugal, for a current amount of 5,000 thousand Euros (5,000 thousand Euros as at 31 December 2013), to be repaid in 12 instalments ending in November 2021. A loan included in the restructuring of the group's liabilities that took place in 2012, as described above. The contract for this loan has associated financial agreement clause covenants. In addition, the loan has as a guarantee a mortgage on the Industrial Park of Rechousa owned by the subsidiary company Ciagest – Imobiliária e Gestão S.A.
  • Loan contracted by SDC Investimentos, SGPS, S.A. from Caixa Geral de Depósitos, for a current amount of 14,000 thousand Euros (14,000 thousand Euros as at 31 December 2013), to be repaid in 12 instalments ending in November 2021. A loan included in the restructuring of the group's liabilities that took place in 2012, as described above. The contract for this loan has associated Financial Agreement Clause Covenants.
  • Loan contracted by SDC Investimentos, SGPS, S.A. from BANIF Banco Internacional do Funchal, for a current amount of 1,471 thousand Euros (1,471 thousand Euros as at 31 December 2013) , to be repaid in 12 instalments ending in November 2021. A loan included in the restructuring of the group's liabilities that took place in 2012, as described above. The contract for this loan has associated Financial Agreement Clause Covenants. In addition, this loan has as a guarantee a mortgage on the property located at Rua Santos Pousada, 316 and 318 owned by the company Habitop – Sociedade Imobiliária SA.
  • Loan contracted by SDC Investimentos, SGPS, S.A. from BANIF Banco Internacional do Funchal, for a current amount of 500 thousand Euros (500 thousand Euros as at 31 December 2013), to be repaid in 12 instalments ending in November 2021. A loan included in the restructuring of the group's liabilities that took place in 2012, as described above. The contract for this loan has associated Financial Agreement Clause Covenants.
  • Loan contracted by SDC Investimentos, SGPS, S.A. from BANIF Banco Internacional do Funchal, for a current amount of 1,471 thousand Euros (1,471 thousand Euros as at 31 December 2013) , to be repaid in 12 instalments ending in November 2021. A loan included in the restructuring of the group's liabilities that took place in 2012, as described above. The contract for this loan has associated Financial Agreement Clause Covenants. In addition, this loan has as a guarantee a mortgage on the property located at R. Santos Pousada, 316 and 318 owned by the company Habitop – Sociedade Imobiliária SA.
  • Loan contracted by SDC Investimentos, SGPS, S.A. from BANIF Banco Internacional do Funchal, for a current amount of 500 thousand Euros (500 thousand Euros as at 31 December 2013), to be repaid in 12 instalments ending in November 2021. A loan included in the restructuring of the group's liabilities that took place in 2012, as described above. The contract for this loan has associated Financial Agreement Clause Covenants.
  • Loan contracted by SDC Investimentos, SGPS, S.A. from BANIF Banco Internacional do Funchal, for a current amount of 2,500 thousand Euros (2,500 thousand Euros as at 31 December 2013), to be repaid in 12 instalments ending in November 2021. A loan included in the restructuring of the group's liabilities that took place in 2012, as described above. The contract for this loan has associated Financial Agreement Clause Covenants.
  • Loan contracted by SDC Investimentos, SGPS, S.A and Sociedade de Construções Soares da Costa, S.A from Banco Comercial Português and Caixa Geral de Depósitos, for a current amount of 1,002 thousand Euros (1,002 thousand

Euros as at 31 December 2013), to be repaid in 12 instalments ending in November 2021. A loan included in the restructuring of the group's liabilities that took place in 2012, as described above. The contract for this loan has associated Financial Agreement Clause Covenants. In addition, the loan has as a guarantee a mortgage on the Santa Luzia Garages and Rua Santos Pousada Cinemas owned by the subsidiary Ciagest – Imobiliária e Gestão S.A., and also the solidarity of the companies Soares da Costa Construção SGPS S.A. and Sociedade de Construções Soares da Costa, S.A.

  • Loan contracted by SDC Investimentos, SGPS, S.A and Sociedade de Construções Soares da Costa, S.A from NCG Banco, SA, branch office in Portugal, for a current amount of 194 thousand Euros (581 thousand Euros as at 31 December 2013), to be repaid in 4 instalments ending in December 2014. This loan is guaranteed by mortgages on buildings of the subsidiary companies Habitop – Sociedade Imobiliária S.A and Ciagest – Imobiliária e Gestão S.A.
  • Loan contracted by SDC Investimentos, SGPS, S.A from Banco Comercial Português for a current amount of 2,852 thousand Euros, to be repaid in November 2014.
  • Loan contracted by Soares da Costa América, Inc from BANIF Banco de Investimentos for a current amount of 5.326 thousand Dollars (15,023 thousand Dollars as at 31 December 2013), to be repaid in half yearly payments ending in November 2021. A loan included in the restructuring of the group's liabilities that took place in 2012, as described above. The contract for this loan has associated Financial Agreement Clause Covenants.
  • Loan contracted by Soares da Costa América, Inc from the City National Bank of Florida for a current amount of 1,946 thousand Dollars (1,951 thousand Dollars as at 31 December 2013), to be repaid in December 2014.
  • Loan contracted by Soares da Costa América, Inc from the BESI, BCP and CGD for a current amount of 1,762 thousand Dollars (4,900 thousand Dollars as at 31 December 2013), to be repaid in October 2014. This financing is guaranteed by SDC – Investimentos, SGPS, SA and Soares da Costa Construção SGPS, S.A..

Bonds

  • Bond loan contracted by SDC Investimentos, SGPS, SA, for a current amount of 20,000 thousand Euros (20,000 thousand Euros as at 31 December 2013), to be repaid in November 2015. The contract for this loan has associated Cross Default and Pari Passu covenants.
  • Bond loan contracted by SDC Investimentos, SGPS, SA, for a current amount of 80,000 thousand Euros (80,000 thousand Euros as at 31 December 2013), to be repaid in December 2017. The contract for this loan has associated Cross Default and Pari Passu covenants.

Commercial Paper

SDC Investimentos, SGPS, S.A. and Sociedade de Construções Soares da Costa, S.A. signed a contract with a banking syndicate for the placement and underwriting of issues of Commercial Paper up to a limit of 30,854 thousand Euros (30,854 thousand Euros as at 31 December 2013), under the terms of a contract programme valid until November 2021. As at 30 June 2014, this placement was securitized in SDC Investimentos, SGPS, S.A., with Sociedade de Construções Soares da Costa, S.A. severally liable for complying with the obligations arising from this financing. The contract for this loan has associated Cross Default, Negative Pledge e Pari Passu covenants. In addition, the financing is guaranteed by a shareholding of 20% in Indáqua, Shareholders' loans and supplementary payments of capital in the same company and a shareholding of 40% in Somafel.

Energia Própria

Bank Loans

  • Loan contracted by Energia Própria, S.A from the Banco Santander for a current amount of 183 thousand Euros (275 thousand Euros as at 31 December 2013), to be repaid in quarterly amounts ending in June 2022. This financing is underwritten by SDC – Investimentos, SGPS, S.A.
  • Loan contracted by Energia Própria, S.A from the Banco Santander for a current amount of 69 thousand Euros (100 thousand Euros as at 31 December 2013), to be repaid in quarterly amounts ending in September 2016.

  • Loan contracted by Energia Própria, S.A from the Banco Santander for a current amount of 37 thousand Euros (98 thousand Euros as at 31 December 2013), to be repaid in quarterly amounts ending in June 2015.

  • Loan contracted by Energia Própria, S.A from the Caixa Central de Crédito Agrícola Mútuo for an amount of 1,466 thousand Euros (1,466 thousand Euros as at 31 December 2013), to be repaid in annual amounts ending in November 2021. This financing is underwritten by SDC – Investimentos, SGPS SA.
  • Loan contracted by Energia Própria, S.A from the Banco Comercial Português for an amount of 250 thousand Euros (250 thousand Euros as at 31 December 2013), to be repaid in annual amounts ending in November 2021. This financing is underwritten by SDC – Investimentos, SGPS SA.
  • Loan contracted by Energia Própria, S.A from Lisgarante for an amount of 195 thousand Euros, to be repaid in monthly amounts ending in February 2018. This financing is underwritten by SDC – Investimentos, SGPS SA.
  • Loan contracted by Self Energy Engineering & Innovation, S.A. from Lisgarante for an amount of 25 thousand Euros, to be repaid in monthly amounts ending in February 2017. This financing is underwritten by SDC – Investimentos, SGPS SA.
  • Loan contracted by Self Energy Engineering & Innovation, S.A from the Banco Santander for a current amount of 25thousand Euros (50 thousand Euros as at 31 December 2013), to be repaid in quarterly amounts ending in June 2021. This financing is underwritten by Energia Própria, SA.

Real Estate

Bank Loans

  • Loan contracted by Ciagest Imobiliária e Gestão, S.A from Banco Comercial Português, for a current amount of 2,048 thousand Euros (2,048 thousand Euros as at 31 December 2013), to be repaid in 12 instalments ending in November 2021. A loan included in the restructuring of the group's liabilities that took place in 2012, as described above. The contract for this loan has associated Financial Agreement Clause Covenants.
  • Loan contracted by Ciagest Imobiliária e Gestão, S.A from Banco Comercial Português, for a current amount of 11,217 thousand Euros (11,217 thousand Euros as at 31 December 2013), to be repaid in 12 instalments ending in November 2021. A loan included in the restructuring of the Group's liabilities that took place in 2012, as described above. The contract for this loan has associated Financial Agreement Clause Covenants.
  • Loan contracted by Ciagest Imobiliária e Gestão, S.A from the NCG Bank, SA, branch office in Portugal, for a current amount of 3,385 thousand Euros (3,429 thousand Euros as at 31 December 2013), to be repaid in 77 instalments ending in June 2020. The financing is guaranteed by a mortgage on the properties of the companies Ciagest Imobiliária e Gestão SA and Habitop Sociedade Imobiliária SA and also assignment of revenues from the financed properties.
  • Loan contracted by Ciagest Imobiliária e Gestão, S.A from the NCG Bank, SA, branch office in Portugal, for a current amount of 589 thousand Euros (628 thousand Euros as at 31 December 2013), to be repaid in 10 instalments ending in April 2015. The financing is guaranteed by a mortgage on the properties of the companies Ciagest Imobiliária e Gestão SA and Habitop Sociedade Imobiliária SA and also assignment of revenues from the financed properties.
  • Loan contracted by Cais da Fontinha Investimentos Imobiliária, S.A from the NCG Bank, SA, branch office in Portugal, for a current amount of 2,383 thousand Euros (2,723 thousand Euros as at 31 December 2013), to be repaid in March 2015. The financing is guaranteed by a mortgage on the Cais da Fontinha property and also a promissory note endorsed by SDC - Investimentos, SGPS SA.

Concessions

Bank Loans

Loan contracted by SDC - Concessões, SGPS, S.A from the Banco Popular Portugal, for an amount of 15,954 thousand Euros (15,954 thousand Euros as at 31 December 2013), to be repaid in 18 instalments ending in November 2024. The contract for this loan has associated Financial Agreement Clause Covenants. In addition, the loan has as a guarantee a mortgage on the Industrial Park of Rechousa owned by the company Ciagest.

  • Loan contracted by SDC Concessões, SGPS, S.A from BANIF Banco Internacional do Funchal, for an amount of 2,556 thousand Euros (2,556 thousand Euros as at 31 December 2013) , to be repaid in 12 instalments ending in November 2021. A loan included in the restructuring of the Group's liabilities that took place in 2012, as described above. The contract for this loan has associated Financial Agreement Clause Covenants. In addition, this loan has as a guarantee a promissory note endorsed by SDC - Investimentos, SGPS, SA.
  • Loan contracted by SDC Concessões, SGPS, S.A from the Banco Comercial Português for a current amount of 7,866 thousand Euros (7,866 thousand Euros as at 31 December 2013), to be repaid in 2014. The contract for this loan has associated "Ownership Clause", "Cross Default", "Negative Pledge" and "Pari Passu" covenants. In addition, this loan has as a guarantee a promissory note endorsed by SDC - Investimentos, SGPS and also a second degree pledge on a term deposit set up at the Deutsche Bank.
  • Loan contracted by CPE Companhia de Parques de Estacionamento, S.A from the Banco BPI for an amount of 27,498 thousand Euros (27,498 thousand Euros as at 31 December 2013), to be repaid in 32 instalments ending in December 2028. The contract for this loan has associated "Ownership Clause", "Cross Default", "Negative Pledge" and "Pari Passu" covenants In addition, the financing has as a guarantee a comfort letter from SDC – Investimentos, SGPS.
  • Loan contracted by CPE Companhia de Parques de Estacionamento, S.A from the Banco BPI for an amount of 1,125 thousand Euros (1,125 thousand Euros as at 31 December 2013), to be repaid in 2014. The contract for this loan has associated "Cross Default", "Negative Pledge" and "Pari Passu" covenants. In addition, the financing has as a guarantee a comfort letter from SDC - Investimentos, SGPS, SA.
  • Loan contracted by CPE Companhia de Parques de Estacionamento, S.A from the Banco BPI for an amount of 433 thousand Euros (433 thousand Euros as at 31 December 2013), to be repaid in 2014. The contract for this loan has associated "Cross Default", "Negative Pledge" and "Pari Passu" covenants. In addition, the financing has as a guarantee a comfort letter from SDC - Investimentos, SGPS, SA.
  • Loan contracted by CPE Companhia de Parques de Estacionamento, S.A from the Banco BPI for an amount of 386 thousand Euros (470 million Euros contracted in 2013), to be repaid in 14 instalments ending in March 2018. In addition, the financing has as a guarantee a comfort letter from SDC – Investimentos, SGPS, SA and from SDC - Concessões, SGPS SA.
  • Loan contracted by Intevias Serviços e Gestão, S.A. from the Banco BPI for an amount of 62,258 thousand Euros (62,258 thousand Euros as at 31 December 2013) , to be repaid in 14 instalments ending in July 2028. The contract for this loan has associated "Cross Default", "Negative Pledge" and "Pari Passu" covenants. In addition, the financing has as a guarantee a comfort letter from SDC – Investimentos, SGPS, SA.
  • Loan contracted by Intevias Serviços e Gestão, S.A from the Banco BPI for an amount of 3,190 thousand Euros (3,190 thousand Euros as at 31 December 2013), to be repaid in 2014. The contract for this loan has associated "Cross Default", "Negative Pledge" and "Pari Passu" covenants. In addition, the financing has as a guarantee a comfort letter from SDC – Investimentos, SGPS, SA.
  • Loan contracted by Soares da Costa Hidroenergia 1T, Lda and by Soares da Costa Hidroenergia 4T, Lda from the Caixa Banco de Investimentos for a current amount of 5,000 thousand Euros (5,000 thousand Euros as at 31 December 2013), to be repaid in 2014. The contract for this loan has associated "Cross Default", "Negative Pledge" and "Pari Passu" covenants. In addition, the financing has as a guarantee a pledge of the shareholdings Soares da Costa Hidroenergia 1T, 4T, 8T and 8C and Endorsement from SDC – Investimentos, SGPS, SA and SDC - Concessões, SGPS SA.
  • Loan contracted by Soares da Costa Hidroenergia, SA from the Caixa Banco de Investimentos for a current amount of 457 thousand Euros (457 million Euros contracted in 2013), to be repaid in 2014. The financing has as a guarantee a comfort letter from SDC – Investimentos, SGPS, SA.

The nominal value of the borrowings registered in the consolidated balance sheet as at 30 September 2014 had the following maturities:

Maturities Bank loans Bond loans Other loans Bank
overdrafts
Commercial
paper
Total
2014 21,878,447 - - 1,235,996 30,686,583 53,801,026
2015 16,365,696 20,000,000 - - 36,365,696
2016 17,056,224 - - - 17,056,224
2017 15,713,670 80,000,000 - - 95,713,670
2018 17,288,851 - - - 17,288,851
2019 11,990,174 - - - 11,990,174
After 2019 87,820,659 - - - 87,820,659
Total 188,113,721 100,000,000 - 1,235,996 30,686,583 320,036,300

The amounts for non recourse borrowings as at 30 September 2014 were as follows:

Maturities Bank loans
2014 8,918,685
2015 5,298,161
2016 6,516,318
2017 5,147,162
2018 6,702,180
2019 1,335,014
After 2019 61,129,053
Total 95,046,573

Group borrowings as at 30 September 2014 paid interest at the following rates:

Type of loan Min. Max.
Bank loans 2.412% 7.978%
Bond loans 1.518% 1.549%
Commercial paper 3.083% 3.083%

In general, bank loans pay interest at variable rates, hence exposing the Group to the effect of fluctuations in market interest rates.

However, to manage interest rate risk, in particular in the concessions business area, the Group contracted financial hedging instruments to cover interest rates changes, as described in the following note on "Derivatives". Based on the net indebtedness level as at 30 September 2014, a variation of one percentage point in the index interest rate would have an annual impact on financial charges of 2.54 million Euros.

21. DERIVATIVES

Derivatives contracted by the Group relate to interest rate swaps aimed at covering the interest rate risk on borrowings.

In the concessions area, the Group has contracted the following interest rate hedging instruments:

Intevias - Serviços e Gestão, S.A.
Type: Derivative
Description: Interest rate swap
Bank: BPI
Currency: Euro
Contract date: 4.12.2008
Start date: 4.12.2008
Maturity: 15.7.2023
Frequency: annual
Swap: 3.45
Amount covered as at 30.9.2014: 43.009.104 Euros, amortizable
Reference: 12 month Euribor
Type: Derivative
Description: Interest rate swap
Bank: BPI
Currency: Euro
Contract date: 9.6.2009
Start date: 10.6.2009
Maturity: 10.12.2028
Frequency: semiannual
Swap: 4.19
Amount coverag as at 30.9.2014: 18.350.009 Euros, amortizable
Reference: 6 month Euribor

As at 30 September 2014, the above were classified as hedging instruments since they complied with the formal requirements set out in IAS 39 relating to the documentation and effectiveness of the derivative cover, so that changes in fair value are registered under "Hedging Transaction Reserves" in Shareholders' Equity, net of related deferred taxes.

The fair value of these financial instruments was set by the respective counterparties, which are independent and credible entities, using appropriate valuation models. These were based on the discounted cash flow method using observable market inputs, quoted on the interbank market. In this assessment, the credit risk of the entities concerned was taken into consideration.

As at 30 September 2014 and 31 December 2013, the heading "Derivatives" was broken down as follows:

Derivatives 30.9.2014 31.12.2013
Intevias – Serviços e Gestão, S.A. 4,912,822 4,058,453
C.P.E. – Companhia de Parques de Estacionamento, S.A. 4,903,949 3,361,633
Total 9,816,771 7,420,086

22. BREAKDOWN OF ACCOUNTS PAYABLE

As at 30 September 2014 and 31 December 2013, the account headings for accounts payable were broken down as follows:

Accounts payable 30.9.2014 31.12.2013
Associated and jointly managed companies 2,817,221 2,817,221
Fixed assets suppliers 122,200 177,685
Other 9,559,791 9,853,455
Accounts payable - non current 12,499,213 12,848,361
Associated and jointly managed companies 4,082,068 4,606,637
Other shareholders 27,298 25,767
State and other public entities (excluding income tax) 346,836 637,253
Other 22,603,224 14,992,238
Accounts payable - current 27,059,426 20,261,894

The breakdown of "State and other public entities (excluding income tax)" shown above as at 30 September 2014 and 31 December 2013 was as follows:

30.9.2014 31.12.2013
Value added tax 242,446 217,389
Contribution to the social security system 48,961 65,947
Other 55,430 353,917
Total 346,836 637,253

23. BREAKDOWN OF OTHER CURRENT LIABILITIES

As at 30 September 2014 and 31 December 2013, the detail of "Other current liabilities" was as follows:

Other current liabilities 30.9.2014 31.12.2013
Accrued costs 21,973,912 15,511,529
Deferred income 3,405,863 3,565,503
Total 25,379,775 19,077,033

As at 30 September 2014 and 31 December 2013, the above account headings were broken down as follows:

30.9.2014 31.12.2013
Accrued costs
Invoiced to be received - 11,247
Staff costs to pay 507,887 439,315
Interest to pay 13,741,019 6,609,160
Other accrued costs 7,725,006 8,451,807
Total 21,973,912 15,511,529
Deferred income
Works invoiced not executed 3,010,271 3,088,472
Antecipated rents 278,241 373,696
Other deferred income 117,352 103,335
Total 3,405,863 3,565,503

24. BREAKDOWN OF THE MOVEMENT DURING THE PERIOD OF IMPAIRMENT LOSSES AND PROVISIONS

The movement in cumulative impairment losses in the period ending 30 September 2014 was as follows:

Cumulated impairment losses Notes Opening
balance
Discontinue
d activities
Change in
perimeter
Increase Reversal Utilisation Impact from
foreign
exchange
Closing
balance
30.9.2014
Customers - doubtful accounts 2,347,043 - - - (2,830) - 66,811 2,411,024
Customers 1
6
2,347,043 - - - (2,830) - 66,811 2,411,024
Other accounts receivable 2,512,349 - - 26,000 - - - 2,538,349
Other accounts receivable 1
6
2,512,349 - - 26,000 - - - 2,538,349
Finished and intermediate goods 722,765 - - - (22,016) - - 700,749
Goods 1,967,914 - - - - - - 1,967,914
Inventories 1
5
2,690,679 - - - (22,016) - - 2,668,663
Total value adjustments 7,550,071 - - 26,000 (24,845) - 66,811 7,618,037

The booking of impairment losses related to accounts receivables is based on a case by case analysis of the risk, for which the nature of the entity involved, the age of the debt and the cumulative experience of the Group in similar situations are taken into account.

The adjustment recorded in the period in "Other receivables" refers to the balance associated with the associated company Ute Efacec / Self Energy, Ley 18/1982.

The movement in provisions and their breakdown by type for the period ending 30 September 2014 was:

Foreign exchange Closing
Opening
balance
Discontinued
activities
Change in
perimeter
Increase Reversal Utilisation effect and balance
transfers 30.9.2014
Pensions and other staff costs 9,670 - - 7,649 - - 1,478 18,797
Associated c ompanies and
entities jointly managed
925,593 - - 65,835 - - - 991,428
Other provisions 66,124 - - - (67,529) - 1,405 -
Total 1,001,387 - - 73,484 (67,529) - 2,883 1,010,224

The total balance of the heading "associated companies and jointly controlled entities" in "Reinforcement" column, regards jointly controlled entity Exproestradas XXI, SA, whose investment is valued by the equity method.

The detail of impairment losses and existing provisions as at 30 September 2014 by primary reporting segment was:

Real estate Concessions Energia Própria SDC and other Consolidated total
Finished and intermediate goods 700,749 - - - 700,749
Goods 1,967,914 - - - 1,967,914
Inventories 2,668,663 - - - 2,668,663
Doubtful customers 1,850,531 - 69,100 491,393 2,411,024
Customers 1,850,531 - 69,100 491,393 2,411,024
Other accounts receivable 2,512,349 - 26,000 - 2,538,349
Other accounts receivable 2,512,349 - 26,000 - 2,538,349
Total impairment losses 7,031,544 - 95,100 491,393 7,618,037
Pensions and other staff costs - 18,797 - - 18,797
Associated companies and entities jointly
managed
- 991,428 - 991,428
Provisions for risks and charges - 1,010,224 - - 1,010,224

25. RELATED PARTIES

Balances and transactions between Group companies included in the perimeter of consolidation and which are included in the consolidated financial statements are eliminated on consolidation and are not disclosed in this note.

The balances and transactions between the Group and associated companies (consolidated using the equity method) are broken down in the tables below:

Balances as of 30.9.2014 Customers Other accounts
receivable
Loans to
associated and
jointly managed
companies
Borrowings from
associated and
jointly managed
companies
companies and entities jointly managed:
Auto-Estradas XXI - Subconcessionária Transmontana, S.A. - - 19,024,245 -
Exproestradas XXI - AE Transmontana, S.A. - - - 17,499
OPERESTRADAS XXI S.A. 160,676 - 582,939 3,078,501
SCUTVIAS - Autoestradas da Beira Interior, S.A. 26,568 - 17,308,413 -
MRN - Manutenção de Rodovias Nacionais, S.A. - - 5,886,467 3,791,622
Portvias - Portagem de Vias, S.A. - - 398,483 11,665
Estradas do Zambeze, S.A. - - 1,097,053 -
Operadora das Estradas do Zambeze, S.A. - - 115 -
associated companies:
INDÁQUA - Indústria e Gestão de Águas, S.A. - - 10,240,349 -
GAYAEXPLOR - Construção e Exploração de Parques de
Estacionamento, Lda - - 27,500 -
Metropolitan Transportation Solutions Ltd. 7,254,924 1,500,238 8,756,054 -
Self Energy Moçambique, S.A. 258,228 - - -
Total 7,700,396 1,500,238 63,321,618 6,899,286
Transactions in 30.9.2014 Operational
income and gains
Operational costs
and losses
Financial income
and losses
companies and entities jointly managed:
Auto-Estradas XXI - Subconcessionária Transmontana, S.A. 232,500 5,982 548,473
Exproestradas XXI - AE Transmontana, S.A. - 65,835 -
OPERESTRADAS XXI S.A. 240,000 - (52,249)
SCUTVIAS - Autoestradas da Beira Interior, S.A. 21,600 - 922,696
MRN - Manutenção de Rodovias Nacionais, S.A. - - (8,850)
Estradas do Zambeze, S.A. - - 60,000
associated companies:
INDÁQUA - Indústria e Gestão de Águas, S.A. - - 131,692
Self Energy Moçambique, S.A. 157,131 14,949 -
Total 651,231 86,766 1,601,762

The terms and conditions practiced between the Group and related parties are substantially the same as those that would normally be contracted between independent entities in comparable transactions on an arm's length basis.

Balances between the Group SDC – Investimentos, SGPS, SA and participated companies of Soares da Costa Construção, SGPS, SA, listed in Note 14, are shown in the table below:

Balances as of 30.9.2014 Customers Affiliated and
participant
companies
Suppliers Other accounts
payable
Soc. Construções Soares da Costa, SA 624,345 - 8,103,493 -
Soares da Costa Serviços Partilhados, S.A. 73,446 - 92,478 -
CLEAR - Instalações Electromecânicas, S.A. 30,457 - 332,916 -
Soares da Costa Moçambique, SARL 6,761 - - -
SDC Construções SGPS, SA 4,022 266,688 71,928 7,369
Soares da Costa S. Tomé e Principe - Construções, Lda 626 - - -
Estádio de Coimbra, SC/Abrantina, ACE - - 5,424 -
Total 739,657 266,688 8,606,239 7,369
Transactions in 30.9.2014 Operational
income and gains
Operational costs
and losses
Financial income
and losses
Soc. Construções Soares da Costa, SA 2,154,366 840,498 898,093
Soares da Costa Serviços Partilhados, S.A. 541,008 371,762 -
CLEAR - Instalações Electromecânicas, S.A. 239,785 164,887 -
SDC Construções SGPS, SA 17,486 545,378 545,142
Soares da Costa Moçambique, SARL 6,761 - -
CAET XXI - Construções, ACE 780 - -
CLEAR ANGOLA, Lda. 700 - -
Soares da Costa S. Tomé e Principe - Construções, Lda 626 - -
Total 2,961,512 1,922,525 1,443,235

26. BREAKDOWN OF OTHER OPERATING GAINS AND LOSSES

The breakdown of "Other operating gains" for the years ending 30 September 2014 e 2013 was as follows:

Other operational gains 30.9.2014 30.9.2013
Gains in fixed tangible assets 46,629 211,587
Operating subsidies 44,361 86,089
Reversal of adjustments 24,845 11,151
Benefits and contractual penalties 23,814 148,134
Other operational income and gains 79,343 1,852,833
Total 218,992 2,309,794

For the periods ending 30 September 2014 and 2013, the breakdown of "Other operating losses" was as follows:

Other operational losses 30.9.2014 30.9.2013
Taxes 558,158 872,087
Fixed tangible assets losses 2,052 798,932
Fines 18,146 125,980
Donations - 1,000
Other operational costs and losses 950,864 406,643
Total 1,529,221 2,204,642

27. GAINS AND LOSSES IN ASSOCIATED COMPANIES

Gains and losses in associated companies for the periods ending 30 September 2014 and 2013 can be broken down as follows:

30.9.2014 30.9.2013
Losses in associated and jointly managed companies
Estradas do Zambeze, S.A. - 29,553
Auto-Estradas XXI - Subconcessionária Transmontana, S.A. 1,339,033 -
Self-Energy Angola, Lda - 30,990
Self Energy Moçambique, S.A. 58,421 22,944
Total 1,397,454 83,487
Gains in associated and jointly managed companies
MRN - Manutenção de Rodovias Nacionais, S.A. 1,287,701 2,192,717
SCUTVIAS - Autoestradas da Beira Interior, S.A. 6,798,503 7,766,972
Operadora das Estradas do Zambeze, S.A. 76,799 202,801
INDÁQUA - Indústria e Gestão de Águas, S.A. 202,809 306,860
OPERESTRADAS XXI S.A. 324,790 846,955
Portvias - Portagem de Vias, S.A 147,282 144,211
Auto-Estradas XXI - Subconcessionária Transmontana, S.A. - 1,212,944
Estradas do Zambeze, S.A. 152,867 -
Sustentável Desafio - Produção de Energia LDA. 16,384 -
Total 9,007,134 12,673,460
Gains and losses in associated and jointly managed companies 7,609,680 12,589,973

28. CONSOLIDATED FINANCIAL RESULTS

The financial results for the periods ending 30 September 2014 and 2013 were broken down as follows:

Costs and losses 30.9.2014 30.9.2013
Interest paid 10,569,529 14,519,896
Foreign exchange losses 511,001 987,308
Cash discounts granted 1,145 1,639
Losses in financial investments 598 -
Costs with guarantees 1,837,946 2,920,684
Costs with banking services 1,050,844 257,311
Other financial costs and losses 43,232 43,134
Other financial costs 3,444,766 4,210,075
(1) 14,014,295 18,729,971
Income and gains 30.9.2014 30.9.2013
Interets received 1,800,125 4,670,843
Income and capital gains from participations 37,815 3,429,061
Foreign exchange gains 3,101,086 764,809
Other financial income and gains 16,987 2,059
Other financial gains 3,118,073 766,869
(2) 4,956,012 8,866,773

The heading "Income and capital gains from participations" reflects the dividends paid by the company "Autopistas Del Valle, S.A." to SDC Concesiones – Costa Rica, S.A., a company in which the Group has a 17% stake.

29. INCOME TAX AND DEFERRED TAXES

SDC - Investimentos, SGPS, SA and its subsidiaries in Portugal, in which it has directly or indirectly a shareholding of more than 75%, are assessed for Income Tax in Portugal under the Special Regime for the Taxation of Groups of Companies (RETGS).

For those companies not covered by RETGS, current taxation is calculated based on the respective taxable incomes, in accordance with the applicable taxation schemes in the country of the head office of each company.

As from 1 January 2007, town councils can decide on an annual local surtax of up to a maximum of 1.5% on taxable income not exempt from IRC (Portuguese corporation tax code), which thus increases the nominal tax rate to 24.5%.

Following the publication of Law number 12 – A/2010, of the 30th of June, which introduced changes to the IRC code, a state surtax was introduced. For 2013, the state surtax, in accordance with the provisions of article 87-A of the IRC Code, is assessed on taxable entities which have a taxable profit in excess of 1.5 million Euros and are not exempt from IRC. The state surtax rates are 3% on taxable profit above 1.5 million Euros and up to 7.5 million Euros and 5% above 7.5 million Euros and up to to 35 million Euros and 7% of figures above the 35 million Euros.

In accordance with current legislation in Portugal, income tax declarations are subject to revision and correction by the tax authorities during a four year period (five for social security), except when there have been tax losses, tax benefits have granted, or inspections, claims or appeals are underway, in which case, depending on the circumstances, the time frames can be extended or suspended.

Thus, the tax declarations for the years 2010 and later can still be the object of revision. The board of directors believes that any possible corrections will not have a significant impact on the consolidated financial statements.

The income tax registered for the years ending 30 September 2014 and 2013 can be broken down as follows:

30.9.2014 30.9.2013
(536,052)
734,968
(1,388,020)
548,111
(839,909)
198,916

The deferred tax assets and deferred tax liabilities recorded in the statement of financial position have the following nature:

Deferred tax assets 30.9.2014 31.12.2013
Reportable tax losses 7,554,546 8,073,786
Differences in the valuation of fixed assets 2,949,239 3,020,057
Differences in the valuation of investment properties 2,904,230 2,910,006
Impairment losses in intangible assets 3,808,297 3,913,673
Impairment losses in inventories 329,688 330,878
Differences in the valuation of derivatives - 2,969
Derivatives fair value 2,331,549 1,767,497
Other 8,883 6,554
Total 19,886,432 20,025,420
30.9.2014 31.12.2013
4,548,243 4,625,564
397,164 410,674
2,425 1,017,368
237,700 237,700
5,185,532 6,291,306

30. EARNINGS PER SHARE

The share capital of the company is made up of 159,994,482 ordinary shares and 5,518 nonvoting preferential shares without par value. These nonvoting preferential shares give their owners the right to a priority dividend, under the conditions set out in section 2.7 of the stock market listing particulars, of not less than 5% of the respective issue value, in accordance with paragraph 2 of article 341 of the Portuguese Commercial Companies Code.

Earnings per share 30.9.2014 30.9.2013
Continued operations earnings, net of minorities (4,494,567) 5,683,487
Discontinued operations earnings, net of minorities (989,711) (21,712,387)
Net income attributable to the Group (5,484,278) (16,028,900)
Number of preferred shares 5,518 5,518
Number of ordinary shares 159,994,482 159,994,482
Earnings attributable to preferred shares 207 207
Continued operations earnings per share
Basic (0.028) 0.036
Diluted (0.028) 0.036
Earnings per share
Basic (0.034) (0.100)
Diluted (0.034) (0.100)

The company does not have debt instruments convertible into shares, so that the basic earnings per share is the same as the diluted earnings per share.

31. GUARANTEES PROVIDED

The detail of bank guarantees and collateral given by SDC Investimentos to third parties as at 30 September 2014 and 31 December 2013 was as follows:

Bank guarantees 30.9.2014 31.12.2013
Guarantees related with concession contracts 17,954,155 18,050,302
Guarantees given to financial institutions 177,220 17,765,209
Other guarantees 549,282 604,107
Total 18,680,658 36,419,618

As of 30 September 2014 the breakdown of guarantees provided by currency was as follows:

Euros US Dollar Israelian
Shekel
Total
Bank guarantees 17,925,438 357,220 398,000 18,680,658

32. SUBSEQUENT EVENTS

On 1 October, 2014, a subsidiary of the Company, SDC - Concessões, SGPS, SA, entered into an agreement with a company of the German group "Talanx AG" to sell its 28.57% participation in the share capital of the company "Indáqua - Indústria de Gestão de Águas, S.A." ("Indáqua"), as well as the credits held on this company. Within the same transaction, it was also agreed the sale to Indáqua of the participations and credits held in the latter subsidiaries (Indáqua Feira, Indáqua Matosinhos e Indáqua Vila do Conde), representing respectively 1%, 1% and 0.57% of their social capital. The overall price of these disposals is 29.41 million Euros, and will be paid on the date of the respective transmissions, which are still pending from authorizations or consents from external entities.

On 6 October, 2014, SDC- Investimentos, SGPS, SA reported the sale of its stake in the company Energia Própria, SA (EP) which represents 57.26% of the share capital – to a company owned by one of the founders of EP. The sale was made for the price of one Euro. Under a payment agreement entered between SDC Investimentos and EP, the former keeps the ownership of the shareholders' loans and other credits that it detains on EP. This transaction is part of the financial restructuring strategy of SDC Investimentos and, is also justified by the substantial changes in the context and in the business model of EP that had motivated the acquisition of that participation.

33. CONTINGENCIES

There were no changes compared to the last published annual financial statements. Therefore:

Red Line Metro in Tel Aviv, Israel:

During execution of the concession contract, a dispute arose in 2010 between the grantor (State of Israel) and Metropolitan Transportation Solutions (MTS), the concessionary company in which the Soares da Costa Group has a shareholding of 20%, as duly disclosed to the market.

After signature of the contract referred to, which took place in May 2007, and in accordance with its provisions, activities for the "Financial Close" and to the early execution of work relating to the project were carried out. Activities for the "Financial Close" were negatively affected by the world financial crisis which made it necessary to make changes to some contractual provisions. These changes were subject to hard and exhaustive negotiations between the Concessionary and Grantor, with the involvement of the Financing Entities.

During the third quarter of 2010, MTS was in the meantime confronted with the decision of the Grantor to terminate the contract on the grounds that the Concessionary was in alleged breach of contract, unless MTS accepted to compensate the Grantor and a number of other conditions.

The concessionaire and its shareholders decided to reject the position taken by the grantor and the conditions demanded which would render the project inoperable - and to submit the dispute to an Arbitration Court, set up in Israel, and has begun the necessary formalities for that purpose.

The arbitration proceedings have taken place with the usual slowness associated with this type of process. Court hearings took place during 2013 and it is our belief that the process can be expected to be concluded during 2014.

The consolidated assets exposed to this risk amount to 17.2 million Euros, while the sums claimed from the dispute are well in excess of this.

MTS and its shareholders have already expressed their belief, with which the board of directors agrees, that the process is taking its course with the necessary independence and according to international standards, and meanwhile a conclusion to the arbitration is awaited. Because it is the belief of the Board of Directors of the company, backed up by its legal advisors,

that the outcome of the dispute will not result in a materially relevant impact on the consolidated financial statements attached, no provision has been made.

Concession Contract for a section (Poceirão-Caia) of the High Speed Railway Line between Lisbon and Madrid of the subsidiary "Elos – Ligações de Alta Velocidade, S.A.":

On 21 March 2012, the Portuguese Audit Court refused the give prior approval to the concession contract, leading to the cancellation of the project.

As a result, the company began the process of terminating contracts with staff, closed its office and cancelled all contracts signed for the concession contract.

Also, as a result of the refusal of prior approval, the company began to prepare a request for payment from the Portuguese State for costs incurred by the concession, which was sent on 30 July 2012, claiming a sum of 159.4 million Euros to date.

Given that the Portuguese state has not responded to this request for payment presented to ELOS, preparations have begun for proceedings in the Arbitration Court.

In relation to financing contracts, an agreement (Partial Assignment Agreement) was signed in June between the company, the European Investment Bank (BEI), and a syndicate of banks made up of the Caixa Geral de Depósitos, Banco Comercial Português and Banco Espírito Santo, as a result of which the two loan facilities contracted with the BEI, were transferred to the Commercial Banks, achieved by terminating BEI's contractual position in favor of the banking syndicate. The facilities granted were an amount of 300,000,000 Euros (Part A Loan), still available for use, and the facility for 300,000,000 Euros (Part B Loan), of which to date 90,761,574 Euros has been used.

These sums have no impact on the consolidated accounts of the company, since the financial shareholding is valued at acquisition cost.

In the second half of 2012 meanwhile, the Portuguese State expressed its intention via the banking syndicate to take advantage of the conditions of the project's financial package, including interest rate swap contracts, so that, while the remaining contracts were continued by the company, on the 22nd of January 2013 the contractual position of the company in relation to all the unused loan facilities and swap contracts was terminated and assigned to Parpública.

On 25 April 2013, Initial Proceedings and the nomination of ELOS' Arbitrator for the setup of the Arbitration Tribunal were sent to the Portuguese State. The latter has already sent its arguments to oppose the proceedings and the arbitration process is proceeding normally.

Now that the phase of producing documentary evidence and witness statements has concluded, the process is now in the phase of each party making their final allegations, so a decision is now expected by the end of 2014.

The consolidated assets exposed to this risk (financial shareholding held in ELOS and the treasury loans granted) are valued at approximately 3.1 million Euros, but the sums claimed as part of the above dispute are far in excess of this. Because it is the belief of the board of directors of the company, backed up by its legal advisors, that the outcome of the dispute will not result in a materially relevant impact on the consolidated financial statements attached, no provision has been made.

Tax claims:

1) As announced in 2002, the Soares da Costa Group was profoundly restructured and reorganized, which involved, among other steps, the setup of a holding company and four sub-holdings for each business area: construction, real estate, concessions and industry.

The sub-holdings were set up with their share capital paid up in kind by the holding company through the transfer at market value to the respective sub holding of a portfolio of shareholdings previously held in each of those segments by the holding company, from which fiscally relevant capital gains and losses were generated.

The Portuguese tax authorities, following an investigation of Grupo Soares da Costa, SGPS, SA's accounts, notified the company in 2005 of a demand for payment of income tax totaling 17,136,692 Euros, determined by disallowing as tax deductible costs a number of capital losses generated as a result of the above process (the capital gains generated in the same process however were however treated as taxable income). As duly communicated to the market (as a relevant fact on 10 November 2005) the company, as well as its external consultants, the statutory and external

auditors, who accompanied and were involved in the process, totally disagree with and reject the tax authorities' opinion, and the tax demand has been legally contested, with the exception of a sum of 381,752 Euros that has already been paid.

2) In July 2012, SDC – Investimentos, SGPS, SA (former Grupo Soares da Costa, SGPS, SA), the parent company for the Special Taxation Regime for Groups of Companies (RETGS), was notified of an income tax assessment for the year 2008 following a tax audit of the company and some its subsidiaries. From this notification arose a demand for payment of 2,164 million Euros as a result of corrections made by the Tax Authorities (TA), mainly relating to the deductibility of financial charges and transfer pricing. The company disagrees with the TA's understanding, has already appealed against the assessment and has requested, pursuant to the terms of the Tax Procedure and Process Code, the suspension of the legal enforcement proceedings.

3) In June 2013, SDC – Investimentos, SGPS, SA (former Grupo Soares da Costa, SGPS, SA), the parent company for the RETGS, was notified of an income tax assessment for the year 2009 following a tax audit of the company and some of its subsidiaries. From this notification arose a demand for payment of 1,391 million Euros, with a voluntary payment deadline of 12 August 2012, as a result of corrections made by the TA, mainly relating to the deductibility of financial charges. The company disagrees with the understanding of the TA, has already appealed against the assessment and has requested, pursuant to the terms of the Tax Procedure and Process Code, the suspension of the legal enforcement proceedings

The board of directors accepts that, if the understanding of the TA is upheld, corrections of the same kind may be applied to subsequent tax years, with implications for the accounts of the company and the subsidiaries concerned.

Meanwhile, in June 2014, in the informal review process, the company obtained the TA's decision that granted her claim in matters related to municipal surcharge of corporate groups and autonomous taxation in the amount of 222 thousand Euros, the liquidation amount now being 1.170 million Euros.

The board of directors and the company's lawyers believe these judicial appeals will be successful, which is the reason why no provision was made in the annexed financial statements.

34. APPROVAL OF ACCOUNTS

At the meeting of 20 November 2014 the board of directors authorized the release of these financial statements.

Talk to a Data Expert

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