AI assistant
Altri SGPS — Interim / Quarterly Report 2011
Nov 11, 2011
1914_10-q_2011-11-11_531fee49-297e-4a99-a725-bf0828649e0a.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
ALTRI, SGPS, S.A. Public Company
Head Office: Rua do General Norton de Matos, 68, r/c – Porto Fiscal Number: 507 172 086 Share Capital: 25.641.459 Euro
Financial Information – 3rd Quarter of 2011 (Unaudited)
Operational activity
During the first nine months of 2011, total revenues excluding financial income, reached 370 million euro, representing a decrease of 1% compared with the same period of the previous year.
The three Altri industrial units, Celbi, Caima and Celtejo, produced and sold 624.6 and 607.2 thousand tons of pulp, respectively.
During this period, net revenues of electric power, liquor and bark amounted to 23.2 million euro. On the same period of the previous year, it amounted to 21.8 million euro.
Operational costs (excluding amortizations) reached 278.4 million euro, rising 13% compared with the same period of 2010.
Cost increases result from the rising wood cost, mainly from the wood imports. It is expected that these costs will slightly decrease during the rest of the year.
EBITDA over 91 million euro
EBITDA reached 91.1 million euro in the first nine months of 2011, representing a 29% decrease compared with EBITDA obtained in the first nine months of 2010. EBITDA margin for the period was 24.7%.
EBIT reached 51.5 million euro, representing a 42% decrease relatively to the same period of 2010.
Net income after minority interest reached 23.1 million euro.
Income Statement of Sep11 vs. Sep10
Financial information was prepared in accordance with the International Financial Reporting Standards (IFRS).
| thousand euros | 9M 2011* | 9M 2010* | 9M11/9M10 Var% |
|---|---|---|---|
| Sales | 358.518 | 364.507 | -1,6% |
| Services rendered | 4.680 | 1.206 | 288,1% |
| Other income | 6.339 | 7.977 | -20,5% |
| Total revenues | 369.536 | 373.690 | -1,1% |
| Costs of sales | 150.503 | 116.743 | 28,9% |
| External supplies and services | 94.554 | 89.148 | 6,1% |
| Payroll expenses | 24.472 | 22.868 | 7,0% |
| Provisions and impairment losses | -44 | 156 | - |
| Other expenses | 8.930 | 16.879 | -47,1% |
| Total expenses (a) | 278.415 | 245.795 | 13,3% |
| EBITDA (b) | 91.121 | 127.895 | -28,8% |
| Margin | 24,7% | 34,2% | -9,6 pp |
| Amortisation and depreciation | 39.654 | 38.526 | 2,9% |
| EBIT (c) | 51.466 | 89.369 | -42,4% |
| Margin | 13,9% | 23,9% | -10,0 pp |
| Gains and losses in associated companies and joint ventures | 872 | 838 | 4,1% |
| Financial expenses | -30.833 | -27.679 | 11,4% |
| Financial income | 6.225 | 1.966 | 216,7% |
| Financial profit | -23.736 | -24.876 | -4,6% |
| Profit before income tax | 27.730 | 64.493 | -57,0% |
| Income tax Minority interests |
-4.596 -1 |
-17.617 5 |
-73,9% -126,6% |
| Profit for the period from discountinued operations attributable to parent company's shareholders |
23.136 | 46.871 | -50,6% |
| Profit for the period from discountinued operations | -37 | 469 | s s |
| Consolidates net profit attributable to parent company's shareholders |
23.099 | 47.340 | -51,2% |
* Considering the subsidiary in descontinuation
(a) Operating costs excluding amortisation, financial expenses and income tax
(b) EBITDA = Earnings before interests, taxes, depreciation and amortisation
(c) EBIT = Earnings before interest and taxes
Financial Information – 3Q 2011
3Q11 Main indicators
During the 3rd quarter of 2011, total revenues reached 118.8 million euro, representing a decrease of 5% compared with the 2 nd quarter of 2011. During this period, Altri produced 216.4 thousand tons of pulp (219.1 thousand tons on the 2nd quarter of 2011) and sold 206.7 thousand tons (201.9 thousand tons in the 2nd quarter of 2011). During the 3rd quarter, the selling price of the pulp (PIX) dropped 3.8% in Europe, while in Asia and spot markets there have been stronger drops.
Net revenues of electric power, liquor and bark amounted, during the 3 rd quarter of 2011, to 6.4 million euro. In the previous quarter it amounted to 9.1 million euro. This decrease was related with the strong increase of the electricity price in the 3rd quarter.
Operating costs drop by 4% in the quarter
Operational costs (excluding amortizations) reached 90.7 million euro, decreasing approximately 4% compared with the 2 nd quarter of 2011. This reduction was driven primarily by a decrease of 8% in cost of sales relating mostly to the cost of wood.
2011 Quarterly analysis of "Cost of Sales" (thousand euro)
The line "Staff costs" include about 1.3 million euro related to reorganization costs. Not considering these costs, the evolution of this line would be only 1.2% when compared with the same period of the last year.
Financial Information – 3Q 2011
Income Statement of 3Q11
| thousand euros | 3Q 2011* | 3Q 2010* | 2Q 2011* | 3Q11/3Q10 Var% |
3Q11/2Q11 Var% |
|---|---|---|---|---|---|
| 114.759 | 131.786 | 121.694 | |||
| Sales Services rendered |
2.209 | 31 | 1.430 | -12,9% s.s |
-5,7% 54,5% |
| Other income | 1.831 | 991 | 1.879 | 84,7% | -2,5% |
| Total revenues | 118.799 | 132.809 | 125.003 | -10,5% | -5,0% |
| Costs of sales | 46.812 | 39.300 | 50.992 | 19,1% | -8,2% |
| External supplies and services | 33.120 | 29.196 | 31.740 | 13,4% | 4,3% |
| Payroll expenses | 8.543 | 7.829 | 8.389 | 9,1% | 1,8% |
| Provisions and impairment losses | -44 | 56 | 0 | - | - |
| Other expenses | 2.305 | 7.518 | 3.130 | -69,3% | -26,4% |
| Total expenses (a) | 90.736 | 83.900 | 94.251 | 8,1% | -3,7% |
| 28.063 | 48.909 | 30.752 | -42,6% | -8,7% | |
| EBITDA (b) | |||||
| Margin | 23,6% | 36,8% | 24,6% | -11,3 pp | -1,1 pp |
| Amortisation and depreciation | 13.278 | 12.850 | 12.960 | 3,3% | 2,5% |
| EBIT (c) | 14.785 | 36.059 | 17.792 | -59,0% | -16,9% |
| Margin | 12,4% | 27,2% | 14,2% | -12,1 pp | -0,8 pp |
| Gains and losses in associated companies and joint ventures | 515 | 660 | 608 | -22,0% | -15,4% |
| Financial expenses | -11.581 | -10.333 | -10.008 | 12,1% | 15,7% |
| Financial income | 2.857 | 743 | 1.537 | s.s | 85,9% |
| Financial profit | -8.210 | -8.930 | -7.863 | -8,1% | 4,4% |
| Profit before income tax | 6.575 | 27.129 | 9.929 | -75,8% | -33,8% |
| Income tax | -1.227 | -6.878 | -1.336 | -82,2% | -8,1% |
| Minority interests | -2 | 4 | 3 | -149,6% | s.s. |
| Profit for the period from discountinued operations attributable | |||||
| to parent company's shareholders | 5.350 | 20.246 | 8.590 | -73,6% | -37,7% |
| Profit for the period from discountinued operations | -48 | 401 | -9 | s s | s s |
| Consolidates net profit attributable to parent company's shareholders |
5.303 | 20.647 | 8.581 | -74,3% | -38,2% |
* Considering the subsidiary in descontinuation
(a) Operating costs excluding amortisation, financial expenses and income tax
(b) EBITDA = Earnings before interests, taxes, depreciation and amortisation
(c) EBIT = Earnings before interest and taxes
Investment and debt
Total investment (CAPEX) during the first 9 months of 2011 was 11.9 million euro.
Altri's nominal remunerated net debt net of cash and investments available for sale as of 30 September 2011 was 722.1 million euro. During the 3 rd quarter, the group increased its outflows due mainly to the working capital variation of 20.8 million euro, when compared with the same period of the previous year.
The average cost of net debt amounts to 4.5%.
Detail of the remunerated net debt
| million euros | 30-Sep-11 | 31-Dec-10 |
|---|---|---|
| Cash and cash equivalents | 70,8 | 129,8 |
| Investments available for sale | 10,1 | 10,1 |
| Bank loans and overdrafts | 166,5 | 166,6 |
| Other remunerated liabilities | 22,5 | 22,5 |
| Commercial paper | 239,0 | 274,5 |
| Bonds | 375,0 | 395,0 |
| Remunerated net debt | 722,1 | 718,7 |
Financing needs are fully assured. Altri holds 65 million euro in available financing lines not used.
Financial Information – 3Q 2011
Condensed Balance sheet
| million euros | 9M 2011 | 2010 | Var% |
|---|---|---|---|
| Biological assets | 100,9 | 93,6 | 8% |
| Tangible assets | 469,8 | 500,5 | -6% |
| Goodwill | 265,5 | 269,6 | -2% |
| Investments available for sale | 10,1 | 10,1 | 0% |
| Others | 22,6 | 26,6 | -15% |
| Total non current assets | 868,9 | 900,4 | -4% |
| Inventories | 73,4 | 49,5 | 48% |
| Customers | 82,2 | 92,1 | -11% |
| Cash and cash equivalents | 70,8 | 129,9 | -45% |
| Others | 30,2 | 18,6 | 63% |
| Assets in discontinuation | 8,2 | 0,0 | - |
| Total current assets | 264,8 | 290,1 | -9% |
| Total assets | 1.133,7 | 1.190,5 | -5% |
| Shareholders's equity and minority interests | 139,8 | 115,2 | 21% |
| Bank loans | 117,0 | 139,2 | -16% |
| Other loans | 539,1 | 548,5 | -2% |
| Others | 22,2 | 26,8 | -17% |
| Total non current liabilities | 678,4 | 714,4 | -5% |
| Bank loans | 34,1 | 27,0 | 26% |
| Other current loans | 132,7 | 154,7 | -14% |
| Suppliers | 60,2 | 82,7 | -27% |
| Others | 85,2 | 96,6 | -12% |
| Liabilities associated with assets in discontinuation | 3,4 | 0,0 | |
| Total current liabilities | 315,5 | 360,9 | -13% |
| Total liabilities | 993,9 | 1.075,3 | -8% |
Pulp market
The 3 rd quarter of 2011 was marked by a sharp decrease in the demand for pulp followed by a drop on the sales price, when compared with the previous quarters. The price in Europe of eucalyptus pulp (BEKP) began the quarter at 850 USD / ton and ended at about 750 USD / ton.
During the 1st quarter of 2011, the global demand increased 10% compared with the same period of the previous year. On the 2nd and 3rd quarters, global demand increased about 5%. Nevertheless, the demand on Western Europe in the 3rd quarter of 2011 was strongly affected by macroeconomic instability driven by the sovereign debt crisis in the region, having fallen 10% during this period (year on year).
The average market price of BEKP during the first nine months of 2011 was 848 USD / ton, which resulted in 604 € / ton.
Market price evolution in BEKP pulp in € (source: FOEX): 2002-Sep11
Altri – business profile
Altri is a reference in European eucalyptus pulp producers. In addition to pulp production, the Company is also present in the renewable power production business from forest base sources namely industrial cogeneration through black liquor and biomass. The forestry strategy is based on the full use of all the components provided by the forest: pulp, black liquor and forest wastes.
Currently, Altri manages over 84,000 hectares of forest in Portugal. The company obtained certification from the Programme for the Endorsement of Forest Certification (PEFC), one of the most worldwide acknowledged certification entities.
Nowadays, Altri's major assets are three pulp mills, with a total capacity above 785 thousand tons/year of bleached eucalyptus pulp in 2010. In a full speed stage, Altri's nominal production capacity will be 900.000 tons/year.
Altri's organic structure is as follows:
Oporto, November 2nd , 2011
CONSOLIDATED FINANCIAL STATEMENTS
ALTRI, SGPS, S.A.
CONSOLIDATED STATEMENT OF FINANCIAL POSITION AS AT 30 SEPTEMBER 2011 AND 31 DECEMBER 2010
(Translation of financial statements originally issued in Portuguese – Note 21) (Amounts expressed in Euro)
| ASSETS | Notes | 30.09.2011 | 31.12.2010 |
|---|---|---|---|
| NON CURRENT ASSETS: | |||
| Biological assets | 100.863.348 | 93.551.872 | |
| Tangible fixed assets | 469.792.057 | 500.486.555 | |
| Investment property | 509.035 | 214.213 | |
| Goodwill | 265.531.404 | 269.593.886 | |
| Intangible assets | 196.993 | 523.807 | |
| Investments in associated companies and joint ventures | 4.2 | 6.705.548 | 10.721.629 |
| Investments available for sale | 4.3 | 10.089.935 | 10.101.484 |
| Other non current assets | 1.125.708 | 516.976 | |
| Deferred tax assets | 7 | 14.081.918 | 14.712.478 |
| Total non current assets | 868.895.946 | 900.422.900 | |
| CURRENT ASSETS: | |||
| Inventories | 73.376.873 | 49.548.856 | |
| Customers | 82.245.084 | 92.068.214 | |
| Other debtors | 6.207.689 | 4.569.242 | |
| State and other public entities | 19.416.021 | 7.733.949 | |
| Other current assets | 4.602.029 | 6.265.601 | |
| Cash and cash equivalents | 6 | 70.808.795 | 129.867.635 |
| 256.656.491 | 290.053.497 | ||
| Assets classified as held for sale or discontinued | 4.4 | 8.185.173 | - |
| Total current assets | 264.841.664 | 290.053.497 | |
| Total assets | 1.133.737.610 | 1.190.476.397 | |
| SHAREHOLDERS' FUNDS AND LIABILITIES | 30.09.2011 | 31.12.2010 | |
| SHAREHOLDERS' FUNDS: | |||
| Share capital | 8 | 25.641.459 | 25.641.459 |
| Legal reserve | 2.862.981 | 2.862.981 | |
| Other reserves | 88.135.856 | 24.531.445 | |
| Consolidated net profit / (loss) | 23.098.880 | 62.014.069 | |
| Total shareholders' funds attributable to the parent company's shareholders | 139.739.176 | 115.049.954 | |
| Non controlling interests | 107.950 | 112.365 | |
| Total Shareholders' funds | 139.847.126 | 115.162.319 | |
| LIABILITIES: | |||
| NON CURRENT LIABILITIES: | |||
| Bank loans | 9 | 132.019.840 | 139.152.447 |
| Other loans | 9 | 524.128.789 | 548.481.286 |
| Other non current creditors | - | 373.396 | |
| Other non current liabilities | 19.458.599 | 23.628.430 | |
| Deferred tax liabilities | 7 | 772.290 | 777.344 |
| Provisions | 10 | 1.980.728 | 1.980.728 |
| Total non current liabilities | 678.360.246 | 714.393.631 | |
| CURRENT LIABILITIES: | |||
| Bank loans Other loans |
9 9 |
34.082.923 132.676.397 |
26.959.384 154.668.303 |
| Suppliers | 60.151.314 | 82.686.678 | |
| Other current creditors | 36.202.260 | 39.869.439 | |
| State and other public entities | 9.508.224 | 13.606.447 | |
| Other current liabilities | 24.936.990 | 19.673.418 | |
| Derivatives | 11 | 14.584.616 | 23.456.778 |
| 312.142.724 | 360.920.447 | ||
| Liabilities associated with assets classified as held for sale or discontinued | 4.4 | 3.387.514 | - |
| Total current liabilities | 315.530.238 | 360.920.447 | |
| Total shareholders' funds and liabilities | 1.133.737.610 | 1.190.476.397 |
The accompanying notes form an integral part of the consolidated financial statements.
ALTRI, SGPS, S.A.
CONSOLIDATED STATEMENTS OF PROFIT AND LOSS FOR THE NINE AND THREE MONTHS PERIODS ENDED 30 SETEMBER 2011 AND 2010
(Translation of financial statements originally issued in Portuguese – Note 21) (Amounts expressed in Euro)
| NINE MONTHS PERIODS ENDED | QUARTER ENDED | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 30.09.2011* | 30.09.2010* | 30.09.2010 | 30.09.2011* | 30.09.2010* | 30.09.2010 | |
| Continuing operations | |||||||
| Sales | 358.517.800 | 364.506.950 | 369.413.689 | 114.759.294 | 131.785.970 | 133.471.866 | |
| Services rendered | 4.679.534 | 1.205.702 | 1.205.702 | 2.208.925 | 31.473 | 31.473 | |
| Other income | 14 | 6.338.602 | 7.977.288 | 8.113.906 | 1.831.077 | 991.277 | 1.014.619 |
| Cost of sales | (150.503.313) | (116.743.001) | (119.111.408) | (46.811.933) | (39.300.141) | (40.056.716) | |
| External supplies and services | (94.554.320) | (89.148.426) | (90.960.796) | (33.120.002) | (29.196.433) | (29.883.470) | |
| Payroll expenses | (24.472.401) | (22.868.379) | (23.164.850) | (8.543.186) | (7.829.445) | (7.931.123) | |
| Amortisation and depreciation | (39.654.164) | (38.526.019) | (38.916.170) | (13.277.726) | (12.850.342) | (12.976.617) | |
| Provisions and impairment losses | 10 | 44.304 | (155.877) | (158.624) | 44.304 | (55.877) | (58.624) |
| Other expenses | 15 | (8.929.651) | (16.879.110) | (17.037.935) | (2.305.387) | (7.517.742) | (7.569.285) |
| Gains and losses in associated companies and joint ventures | 12 | 871.739 | 837.770 | 837.770 | 514.588 | 659.854 | 659.854 |
| Financial expenses | 12 | (30.833.099) | (27.679.330) | (27.725.905) | (11.581.463) | (10.332.812) | (10.343.394) |
| Financial income | 12 | 6.225.423 | 1.965.531 | 1.965.531 | 2.856.882 | 742.861 | 742.861 |
| Profit before income tax | 27.730.454 | 64.493.099 | 64.460.910 | 6.575.373 | 27.128.643 | 27.101.444 | |
| Income tax | (4.595.959) | (17.616.507) | (17.616.630) | (1.227.257) | (6.878.200) | (6.878.243) | |
| Net profit | 23.134.495 | 46.876.592 | 46.844.280 | 5.348.116 | 20.250.443 | 20.223.201 | |
| Attributable to: | |||||||
| Parent company's shareholders | 13 | 23.135.916 | 46.871.240 | 46.838.928 | 5.350.099 | 20.246.444 | 20.219.202 |
| Non controlling interests | (1.421) | 5.352 | 5.352 | (1.983) | 3.999 | 3.999 | |
| Discontinued operations | |||||||
| Profit/(loss) for the period from discontinued operations | 4.4 | (37.036) | 468.953 | 501.265 | (47.582) | 400.612 | 427.854 |
| Attributable to: | |||||||
| Parent company's shareholders | (37.036) | 468.953 | 501.265 | (47.582) | 400.612 | 427.854 | |
| Non controlling interests | - | - | - | - | - | - | |
| Consolidated net profit | 23.097.459 | 47.345.545 | 47.345.545 | 5.300.534 | 20.651.055 | 20.651.055 | |
| Attributable to: | |||||||
| Parent company's shareholders | 13 | 23.098.880 | 47.340.193 | 47.340.193 | 5.302.517 | 20.647.056 | 20.647.056 |
| Non controlling interests | (1.421) | 5.352 | 5.352 | (1.983) | 3.999 | 3.999 | |
| 23.097.459 | 47.345.545 | 47.345.545 | 5.300.534 | 20.651.055 | 20.651.055 | ||
| Earnings per share: | |||||||
| Continuing operations | |||||||
| Basic | 13 | 0,11 | 0,23 | 0,23 | 0,03 | 0,10 | 0,10 |
| Diluted | 13 | 0,11 | 0,23 | 0,23 | 0,03 | 0,10 | 0,10 |
| Continuing and discontinued operations | |||||||
| Basic | 13 | 0,11 | 0,23 | 0,23 | 0,03 | 0,10 | 0,10 |
| Diluted | 13 | 0,11 | 0,23 | 0,23 | 0,03 | 0,10 | 0,10 |
* Considering the subsidiary Sócasca - Recolha e Comércio de Recicláveis, S.A. in descontinuation (Note 4.4)
The accompanying notes form an integral part of the consolidated financial statements.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME FOR THE NINE AND THREE MONTHS PERIODS ENDED 30 SEPTEMBER 2011 AND 2010
(Translation of financial statements originally issued in Portuguese – Note 21) (Amounts expressed in Euro)
| NINE MONTHS PERIODS ENDED | QUARTER ENDED | ||||
|---|---|---|---|---|---|
| Notes | 30.09.2011 | 30.09.2010 | 30.09.2011 | 30.09.2010 | |
| Net consolidated profit / (loss) for the period | 23.097.459 | 47.345.545 | 5.300.534 | 20.651.055 | |
| Change in fair value of cash flow hedging derivatives | 11 | 5.712.261 | (7.951.188) | 832.382 | 11.949.406 |
| Other comprehensive income | 5.712.261 | (7.951.188) | 832.382 | 11.949.406 | |
| Total comprehensive income for the period | 28.809.720 | 39.394.357 | 6.132.916 | 32.600.461 | |
| Attributable to: Shareholders' of the parent company Non controlling interests |
28.811.141 (1.421) |
39.389.005 5.352 |
6.134.899 (1.983) |
32.596.462 3.999 |
The accompanying notes form an integral part of the consolidated financial statements.
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITYFOR THE NINE AND THREE MONTHS PERIODS ENDED 30 SEPTEMBER 2011 AND 2010
(Translation of financial statements originally issued in Portuguese – Note 21) (Amounts expressed in Euro)
| Attr ibut abl the e to |
t co pa ren mp any |
's s har eho lde rs |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Oth er r ese rve s |
||||||||||
| Oth ers and res erv es |
Non | Tot al |
||||||||
| Hed ing g |
reta ine d |
Tot al o the rs |
trol ling con |
sha reh old er's |
||||||
| Not es |
Sha ital re c ap |
Leg al r ese rve |
res erv es |
nin ear gs |
res erv es |
ofit Ne t pr |
Tot al |
inte ts res |
fun ds |
|
| Bal f 1 Jan y 2 010 anc e a s o uar |
25. 641 .45 9 |
2.8 62. 981 |
(10 .20 5.9 00) |
50. 285 .29 1 |
40. 079 .39 1 |
(10 .91 0.0 16) |
673 .81 57. 5 |
109 .37 1 |
783 .18 6 57. |
|
| App riat ion of t he sol idat ed fit o f 20 09 net rop con pro |
- | - | - | (10 .91 0.0 16) |
(10 .91 0.0 16) |
10. 910 .01 6 |
- | - | - | |
| Oth ers |
- | - | - | 48. 751 |
48. 751 |
- | 48. 751 |
- | 48. 751 |
|
| Tot al c hen sive inc e fo r th erio d om pre om e p |
- | - | (7. 951 .18 8) |
- | (7. 951 .18 8) |
47. 340 .19 3 |
39. 389 .00 5 |
5.3 52 |
39. 394 .35 7 |
|
| Bal f 30 Se mb er 2 010 pte anc e a s o |
25. 641 .45 9 |
2.8 62. 981 |
(18 .15 7.0 88) |
39. 424 .02 6 |
21. 266 .93 8 |
47. 340 .19 3 |
97. 111 .57 1 |
114 .72 3 |
97. 226 .29 4 |
|
| Bal f 1 Jan y 2 011 anc e a s o uar |
25. 641 .45 9 |
2.8 62. 981 |
(14 .85 5.8 70) |
39. 387 .31 5 |
24. 531 .44 5 |
62. 014 .06 9 |
115 .04 9.9 54 |
112 .36 5 |
115 .16 2.3 19 |
|
| App riat ion of t he sol idat ed net fit o f 20 10 rop con pro |
- | - | - | 62. 014 .06 9 |
62. 014 .06 9 |
(62 69) .01 4.0 |
- | - | - | |
| Div ide nds |
19 | - | - | - | (4. 3) 102 .63 |
(4. 3) 102 .63 |
- | (4. 3) 102 .63 |
- | (4. 3) 102 .63 |
| Oth ers |
- | - | - | (19 6) .28 |
(19 6) .28 |
- | (19 6) .28 |
(2. ) 994 |
(22 0) .28 |
|
| Tot al c hen sive inc e fo r th erio d om pre om e p |
- | - | 5.7 12. 261 |
- | 5.7 12. 261 |
23. 098 .88 0 |
28. 811 .14 1 |
(1. ) 421 |
28. 809 .72 0 |
|
| Bal f 30 Se mb pte er 2 011 anc e a s o |
25. 641 .45 9 |
2.8 62. 981 |
(9.1 ) 43. 609 |
97. 279 .46 5 |
88. 135 .85 6 |
23. 098 .88 0 |
139 .73 9.1 76 |
107 .95 0 |
139 .84 7.1 26 |
The accompanying notes form an integral part of the consolidated financial statements.
The official chartered accountant
The Board of Directors
ALTRI , SGPS, S.A.
CONDENSED CONSOLIDATED CASH-FLOW STATEMENTS
FOR THE NINE AND THREE MONTHS PERIODS ENDED 30 SEPTEMBER 2011 AND 2010
(Translation of financial statements originally issued in Portuguese – Note 21)
(Amounts expressed in Euro)
| NINE MONTHS PERIODS ENDED | QUARTER ENDED | |||||
|---|---|---|---|---|---|---|
| Notes | 30.09.2011 | 30.09.2010 | 30.09.2011 | 30.09.2010 | ||
| Operating activities: | ||||||
| Cash flow from operating activities (1) | 29.843.726 | 80.097.608 | 7.944.728 | 32.792.084 | ||
| Investment activities: | ||||||
| Collections relating to: | ||||||
| Investments | 18 | 5.060.000 | 1.175.000 | 565.000 | - | |
| Tangible assets | 1.776.300 | 221.357 | 361.563 | (37.196) | ||
| Investment subsidies | - | 887.948 | - | 887.948 | ||
| Interest and similar income | 5.030.401 | 2.793.812 | 2.941.289 | 651.535 | ||
| Payments relating to: | ||||||
| Investments | (16.259) | - | - | - | ||
| Intangible assets | (1.006.908) | (450.000) | (793.136) | (450.000) | ||
| Tangible assets | (16.367.455) | (20.936.373) | (4.710.053) | (4.164.483) | ||
| Cash flow from investment activities (2) | (5.523.921) | (16.308.256) | (1.635.337) | (3.112.196) | ||
| Financing activities: | ||||||
| Collections relating to: | ||||||
| Loans obtained | 35.360.002 | 28.295.620 | 16.352.205 | 15.120.620 | ||
| Payments relating to: | ||||||
| Loans obtained | (81.615.458) | (52.144.915) | (78.615.458) | (17.482.048) | ||
| Lease contracts | (16.187) | (160.492) | (16.187) | (53.499) | ||
| Interest and similar costs | (33.325.052) | (23.613.769) | (14.734.156) | (10.354.553) | ||
| Dividends | 19 | (4.102.633) | - | - | - | |
| Cash flow from financing activities (3) | (83.699.328) | (47.623.556) | (77.013.596) | (12.769.480) | ||
| Cash and cash equivalents at the beginning of the period | 129.653.370 | 77.632.800 | 140.871.958 | 76.888.188 | ||
| Effect of change in the companies consolidated | (115.072) | - | - | - | ||
| Variation of cash and cash equivalents: (1)+(2)+(3) | (59.379.523) | 16.165.796 | (70.704.205) | 16.910.408 | ||
| Cash and cash equivalents at the end of the period | 6 | 70.158.775 | 93.798.596 | 70.167.753 | 93.798.596 | |
The accompanying notes form an integral part of the consolidated financial statements.
(Translation of notes originally issued in Portuguese – Note 21)
(Amounts expressed in Euro)
1. INTRODUCTORY NOTE
Altri, SGPS, S.A. ("Altri" or "Company") was incorporated as of 1 March 2005, has its head-office located at Rua General Norton de Matos, 68, r/c – Porto, Portugal and its shares are listed in the NYSE Euronext Lisbon Stock Exchange. Its main activity is the management of investments.
Altri was incorporated as a result of the reorganization process of Cofina, SGPS, S.A. occurred in 2005, through the spin-off of the investment previously held by this group in Celulose do Caima, SGPS, S.A. (representing 97.23% of this company's share capital), under a simple demerger operation predicted in item 1.a), article 118 of the Commercial Companies Code ("Código das Sociedades Comerciais").
Altri is the parent company of a group of companies listed in Note 4 known as Altri Group. The current activity of Altri Group focuses on the production of bleached eucalyptus paper pulp through three production mills (Celbi in Figueira da Foz, Caima in Constância do Ribatejo and Celtejo in Vila Velha de Ródão).
Due to this new reality of Altri Group, the Board of Directors believes that there is only one business segment (production and commercialization of bleached eucalyptus paper pulp) and management's information is also analyzed on this basis, for which the segmental information mentioned in Note 16 is limited by this.
The consolidated financial statements of Altri Group are presented in Euro rounded off to the unit, which is the currency used by the Group in its operations and considered as the functional currency.
2. MAIN ACCOUNTING POLICIES AND BASIS FOR PRESENTATION
The consolidated financial statements as of 30 September 2011 were prepared using accounting policies consistent with the International Financial Reporting Standards and in accordance with International Accounting Standard 34 – Interim Financial Reporting and includes the statement of financial position, the statement of profit and loss, the statement of comprehensive income, the statement of changes in equity and the condensed statement of cash flows as well as the selected explanatory notes.
The accounting policies used in the preparation of the consolidated financial statements of Altri are consistent with those used in the year ended 31 December 2010, being the accounting policies relating to joint ventures, and relating to investment property, as follows:
(i) Joint ventures
Investments in joint ventures (Altri has joint control of a company when it has shared participation in the financial and operating decisions of that company - usually investments representing 50% of the company's share capital) are recorded under the equity method.
Under the equity method, financial investments in joint ventures are initially recorded at acquisition cost, which is increased or decreased by the amount corresponding to the proportion of the equity of these companies, reported at the date of acquisition or at the first application of the equity method. Investments are then adjusted annually, recording as profits or losses the amount corresponding to the net profits of the jointly controlled companies. Dividends from these companies are recorded as a reduction of investment value, and the proportional changes in equity is recorded as a variation of the equity of the Group.
Any excess of the cost of acquisition over the Group's share in the fair value of the identifiable net assets of the joint venture acquired is recognized as goodwill, which is included in the caption "Investments in associated companies and joint ventures". If that difference is negative it is recorded as a gain in the caption "Gains and losses in associated companies and joint ventures" after reassessment of the fair value of the identifiable assets and liabilities acquired.
An evaluation of investments held in joint ventures is performed whenever there are signs of impairment in those investments. Impairment losses are recorded in the statement of profit and loss for the period. When those losses recorded in previous periods vanish, they are reversed in the statement of profit and losses of the period.
Unrealized gains arising from transactions with joint ventures are eliminated to the extent of the group's interest in the joint venture share capital against the investment held. Unrealized losses are eliminated but only to the extent that there is no evidence of impairment of the asset transferred.
(Translation of notes originally issued in Portuguese – Note 21)
(Amounts expressed in Euro)
(ii) Investment property
Investment property represents Altri's property which is not related to the activity of the Group, not intended for use in the production or supply of goods or services, or for administrative purposes, or for sale in the ordinary course of business.
Investment property is initially measured at cost (which includes transaction costs) and, subsequently, maintained at acquisition or production cost, deducted from any accumulated impairment losses.
3. CHANGES IN ACCOUNTING POLICIES AND CORRECTION OF MISTAKES
During the period there were no changes in accounting policies and were identified no material mistakes related to previous years.
Additionally, considering the specific nature of each item, some reclassifications and redenomination were made at the consolidated statement of financial position as of 31 December 2010, which, although not distorting in a material way such consolidated financial statements, contribute to a better understanding of them, as follows:
- (i) The caption "Investments in associated companies" was renamed to "Investments in associated companies and joint ventures";
- (ii) The caption "Consolidation differences" was renamed to "Goodwill";
- (iii) Other reclassifications:
| 31-12-2010 | |||||||
|---|---|---|---|---|---|---|---|
| Initial version | Reclassifications | Final version | |||||
| Tangible fixed assets | 500.152.206 | 334.349 | 500.486.555 | ||||
| Investment property | - | 214.213 | 214.213 | ||||
| Investments available for sale | 10.650.046 | (548.562) | 10.101.484 |
4. INVESTMENTS
4.1 INVESTMENTS IN SUBSIDIARIES
The companies included in the consolidated financial statements by the full consolidation method, their headquarters, percentage participation held and main activity as of 30 September 2011 and 31 December 2010, are as follows:
| Company | Head Office | Percentage Held | Activity | |
|---|---|---|---|---|
| Holding-Company: Altri, SGPS, S.A. |
Oporto | 2011 | 2010 | Investment management |
| Group Caima / Celtejo / Celbi: | ||||
| Celulose do Caima, SGPS, S.A. | Lisbon | 100% | 100% | Investment management |
| Caima Indústria de Celulose, S.A. | Lisbon | 100% | 100% | Production and commercialization of pulp |
| Altri Florestal, S.A. | Lisbon | 100% | 100% | Sylvan exploration |
| Caima Energia – Empresa de Gestão e Exploração de Energia, S.A. | Lisbon | 100% | 100% | Production of thermal and electrical energy |
| Invescaima – Investimentos e Participações, SGPS, S.A. | Lisbon | 100% | 100% | Investment management |
| Inflora – Sociedade de Investimentos Florestais, S.A. | Lisbon | 100% | 100% | Sylvan exploration |
| Sócasca – Recolha e Comércio de Recicláveis, S.A. (a) | Águeda | 100% | 100% | Commercialization of recycled products |
| Celtejo – Empresa de Celulose do Tejo, S.A. | Vila Velha de Ródão | 99,83% | 99,83% | Production and Commercialization of pulp |
| Altri - Energias Renováveis, SGPS, S.A. | Lisbon | 99,83% | 99,83% | Investment management |
| Celulose Beira Industrial (Celbi), S.A. | Figueira da Foz | 100% | 100% | Production and Commercialization of pulp |
| Celbinave – Tráfego e Estiva SGPS, Unipessoal, Lda. | Figueira da Foz | 100% | 100% | Freightage of ships |
| Viveiros do Furadouro Unipessoal, Lda. | Óbidos | 100% | 100% | Production of plants in nurseries and services related w ith forests and landscapes |
| Altri, Participaciones Y Trading, S.L. | Madrid, Spain | 100% | 100% | Investment management and commercialization of pulp |
| Altri Sales, S.A. | Nyon, Sw itzerland | 100% | 100% | Commercialization of pulp |
| Pedro Frutícola, Sociedade Frutícola, Lda. | Constância | 100% | 100% | Agriculture production |
| Captaraíz Unipessoal, Lda. | Lisbon | 100% | 100% | Property buying and selling |
(Translation of notes originally issued in Portuguese – Note 21)
(Amounts expressed in Euro)
(a) – company whose assets and liabilities were classified as discontinued since 2011 (Note 4.4)
All the above companies were included in the consolidated financial statements in accordance with the full consolidation method.
4.2 INVESTMENTS IN ASSOCIATED COMPANIES AND JOINT VENTURES
The associated companies and joint ventures included in the Altri Group consolidation in accordance with the equity method, percentage of capital held and main activity as of 30 September 2011 and 31 December 2010 are as follows:
| Company | Percentage held | Activity | |
|---|---|---|---|
| 2011 | 2010 | ||
| Associated companies: | |||
| Operfoz – Operadores do Porto da Figueira da Foz, Lda. | 33,33% | 33,33% | Harbor operations |
| Joint ventures: | |||
| EDP – Produção Bioeléctrica, S.A. | 50% | 50% | Electric energy production |
The book value, net assets, share capital and net profit for the period ended on 30 September 2011 for these associated companies and joint ventures are as follows:
| Company | Book value (a) | Net Assets | Equity | Net profit |
|---|---|---|---|---|
| Associated companies: | ||||
| Operfoz – Operadores do Porto da Figueira da Foz, Lda. | 376.642 | 3.698.353 | 1.213.384 | 235.747 |
| Joint ventures: | ||||
| EDP – Produção Bioeléctrica, S.A. | 6.328.906 | 156.031.973 | 8.098.282 | 1.323.785 |
| 6.705.548 | ||||
(a) – includes loans granted.
4.3 INVESTMENTS AVAILABLE FOR SALE
As of 30 September 2011 and 31 December 2010 the investments available for sale and their book value as of those dates, are as follows:
| Company | Book value | ||
|---|---|---|---|
| 2011 | 2010 | ||
| Rigor Capital - Produção de Energia. Lda. | 10.000.000 | 10.000.000 | |
| Others investments | 89.935 | 101.484 | |
| 10.089.935 | 10.101.484 |
The caption "Investments available for sale" includes financial investments below 20% in companies where the Group has no significant influence on the management.
4.4 ASSETS CLASSIFIED AS HELD FOR SALE OR DISCONTINUED
During the period ended 30 September 2011 Altri Group started negotiations aiming to sell in the short term its subsidiary Socasca – Recolha e Comércio de Recicláveis, S.A. ("Socasca"). Altri's Board of Directors estimates this process to be concluded until the year-end thus the assets and liabilities of this subsidiary were classified as discontinued.
ALTRI, S.G.P.S., S.A. NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS AS OF 30 SEPTEMBER 2011 (Translation of notes originally issued in Portuguese – Note 21)
(Amounts expressed in Euro)
The detail of assets and liabilities of Socasca classified as discontinued in 30 September 2011 is as follows:
| 30.09.2011 | |
|---|---|
| Goodwill associated to the acquisition of Socasca | 4.062.482 |
| Non current assets: | |
| Tangible fixed assets | 2.104.464 |
| Other non current assets | 81.820 |
| Current assets: | |
| Inventories | 626.831 |
| Customers | 1.262.653 |
| Other debtors | 44.038 |
| Cash and cash equivalents | 2.885 |
| Assets classified as held for sale or discontinued | 8.185.173 |
| Non current liabilities: | |
| Bank loans | (642.938) |
| Current liabilities: | |
| Bank loans | (945.551) |
| Suppliers | (1.711.185) |
| Other current liabilities | (87.840) |
| Liabilities associated w ith assets classified as held for sale or discontinued | (3.387.514) |
| Net assets classified as held for sale or discontinued | 4.797.659 |
During the period ended 30 September 2011, the net loss of Socasca – Recolha e Comércio de Recicláveis, S.A. (net of intercompany operations) amounted to 37,036 Euros (33,312 Euros in 30 September 2010) which is presented in the profit and loss statement's caption "Profit/(loss) for the period from discontinued operations".
The detail of profits and losses of Socasca as of 30 September 2011 is as follows:
| 30.09.2011 | |
|---|---|
| Sales and services rendered | 3.260.648 |
| Other income | 471.461 |
| Cost of sales | (1.375.176) |
| External supplies and services | (1.771.332) |
| Payroll expenses | (260.679) |
| Other expenses | (49.938) |
| Amortisation and depreciation | (236.336) |
| Financial expenses | (71.679) |
| Profit before income tax | (33.031) |
| Income tax | (4.005) |
| Net profit/(loss) | (37.036) |
The detail of the cash flows attributed to Socasca during the period ended 30 September 2011 is as follows:
| (306.764) |
|---|
| 124.881 |
| 69.695 |
| 115.072 |
| (112.187) |
| 2.885 |
(Translation of notes originally issued in Portuguese – Note 21)
(Amounts expressed in Euro)
In addition, during the period ended 30 September 2010, the net profit from CPK – Companhia Produtora de Papel Kraftsack, S.A. (net from intercompany operations), which was closed as of 30 November 2010, reached 501.265 Euro, which is presented in the consolidated statement of profit and loss in the caption "Profit/(loss) for the period from discontinued operations".
5. CHANGES OCCURED IN THE CONSOLIDATION PERIMETER
During the period ended 30 September 2011, there were no changes in the consolidation perimeter beyond the one referred in Note 4.4.
During the year ended 31 December 2010 the companies Sosapel – Sociedade Comercial de Sacos de Papel, Lda. and CPK – Companhia Produtora de Papel Kraftsack, S.A., were dissolved without significant impacts to the Group's consolidated financial statements.
6. CASH AND CASH EQUIVALENTS
As of 30 September 2011 and 2010, the caption "Cash and cash equivalents" can be detailed as follows:
| 30.09.2011 | 30.09.2010 | |
|---|---|---|
| Cash | 14.829 | 26.759 |
| Bank deposits | 70.793.966 | 93.771.837 |
| 70.808.795 | 93.798.596 | |
| Bank overdrafts (Note 9) | (650.020) | - |
| Cash and cash equivalents | 70.158.775 | 93.798.596 |
7. CURRENT AND DEFERRED TAXES
In accordance with current legislation, tax returns are subject to review and correction by the tax authorities during a four-year period (five years for Social Security), except when there have been tax losses, when there have been granted tax benefits, or tax inspections or claims are in progress, in which cases the periods may be extended or suspended. Therefore, the company tax returns for the periods 2007 to 30 September 2011 are still subject to review.
The Board of Directors believes that any potential corrections resulting from reviews/inspections of these tax returns by the tax authorities will not have a significant effect on the consolidated financial statements as of 30 September 2011.
The movements occurred in deferred tax assets and liabilities in the periods ended in 30 September 2011 and 2010 were as follows:
| 201 | ||||
|---|---|---|---|---|
| Deferred tax assets | Deferred tax liabilities | |||
| Opening balance as of 1.1.2011 | 14.712.478 | 777.344 | ||
| Effects on income statement: | ||||
| Harmonization of depreciation rates | 1.318.110 | - | ||
| Other effects | 110.853 | (5.054) | ||
| Total effect on income statement | 1.428.963 | (5.054) | ||
| Effect on shareholders' funds: | ||||
| Fair values of derivatives (Note 11) | (2.059.523) | - | ||
| Closing balance as of 30.09.2011 | 14.081.918 | 772.290 |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
AS OF 30 SEPTEMBER 2011
(Translation of notes originally issued in Portuguese – Note 21)
(Amounts expressed in Euro)
| 201 | ||||
|---|---|---|---|---|
| Deferred tax assets | Deferred tax liabilities | |||
| Opening balance as of 1.1.2010 | 18.063.845 | 981.007 | ||
| Effects on income statement: | ||||
| Increases/ (Decreases) of tax losses carried forward | (6.369.888) | - | ||
| Other effects | 724.147 | (10.508) | ||
| Total effect on income statement | (5.645.741) | (10.508) | ||
| Effect on shareholders' funds: | ||||
| Fair values of derivatives (Note 11) | 2.866.755 | - | ||
| Closing balance as of 30.09.2010 | 15.284.859 | 970.499 |
8. SHARE CAPITAL
As of 30 September 2011 the company's fully subscribed and paid up capital consisted of 205,131,672 shares with a nominal value of 0.125 Euro each.
As at 9 February 2011 Altri, SGPS, S.A. was notified that pursuant to decision of the President of the Notaries and Registrars Institute ("Instituto dos Registos e Notariado") the appeal brought by Altri against the decision of the Commercial Registry Office of Oporto, which on account of doubts registered as provisional the corporate change approved at the General Shareholders' Meeting of Altri held on 17 May 2010, specifically changing the nominal value of the shares of the company's capital (Altri's shares) from 0.25 Euro to 0.125 Euro, as result of which the share capital of Altri, in the amount of 25,641,459.00 Euro would be represented by 205,131,672 shares. On 22 February 2011, the shares began trading on NYSE Euronext Lisbon with the new nominal value, having the restatement operationally achieved by dividing each share in two, on 25 February 2011.
As of 30 September 2011 there were no entities holding more than 10% of the Company's subscribed share capital.
9. BANK LOANS AND OTHER LOANS
As of 30 September 2011 and 31 December 2010, the captions "Bank loans" and "Other loans" can be detailed as follows: 30-09-2011
| Nominal Value | Book Value | ||||||
|---|---|---|---|---|---|---|---|
| Current | Non current | Total | Current | Non current | Total | ||
| Bank loans | 33.432.903 | 132.330.000 | 165.762.903 | 33.432.903 | 132.019.840 | 165.452.743 | |
| Bank overdrafts (Note 6) | 650.020 | - | 650.020 | 650.020 | - | 650.020 | |
| Bank loans | 34.082.923 | 132.330.000 | 166.412.923 | 34.082.923 | 132.019.840 | 166.102.763 | |
| Commercial paper | 126.000.000 | 113.000.000 | 239.000.000 | 125.591.497 | 112.814.409 | 238.405.906 | |
| Bonds | - | 375.000.000 | 375.000.000 | - | 370.724.015 | 370.724.015 | |
| Other loans | 7.084.900 | 40.590.365 | 47.675.265 | 7.084.900 | 40.590.365 | 47.675.265 | |
| Other loans | 133.084.900 | 528.590.365 | 661.675.265 | 132.676.397 | 524.128.789 | 656.805.186 | |
| 167.167.823 | 660.920.365 | 828.088.188 | 166.759.320 | 656.148.629 | 822.907.949 | ||
| 31-12-2010 | |||||||
| Nominal Value | Book Value | ||||||
| Current | Non current | Total | Current | Non current | Total | ||
| Bank loans | 26.968.039 | 139.420.756 | 166.388.795 | 26.745.119 | 139.152.447 | 165.897.566 | |
| Bank overdrafts | 214.265 | - | 214.265 | 214.265 | - | 214.265 | |
| Bank loans | 27.182.304 | 139.420.756 | 166.603.060 | 26.959.384 | 139.152.447 | 166.111.831 | |
| Commercial paper | 130.500.000 | 144.000.000 | 274.500.000 | 130.267.617 | 143.764.128 | 274.031.745 | |
| Bonds | 20.000.000 | 375.000.000 | 395.000.000 | 19.940.429 | 369.930.527 | 389.870.956 | |
| Other loans | 4.460.257 | 34.786.631 | 39.246.888 | 4.460.257 | 34.786.631 | 39.246.888 | |
| Other loans | 154.960.257 | 553.786.631 | 708.746.888 | 154.668.303 | 548.481.286 | 703.149.589 | |
| 182.142.561 | 693.207.387 | 875.349.948 | 181.627.687 | 687.633.733 | 869.261.420 |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
AS OF 30 SEPTEMBER 2011
(Translation of notes originally issued in Portuguese – Note 21)
(Amounts expressed in Euro)
As of 30 September 2011, there are bank overdrafts amounted to 11,650,000 Euro (17,797,500 Euro as of 30 September 2010), classified in the caption "Bank Loans".
The expenditures with the setting-up of the loans were deducted from its nominal value being recognized as interest along the loan's duration period(Note 12).
10. ACCUMULATED PROVISIONS AND IMPAIRMENT LOSSES
The movements occurred in provisions and impairment losses for the periods ended at 30 September 2011 and 2010 can be detailed as follows:
| 30.09.2011 | |||||
|---|---|---|---|---|---|
| Impairment losses in | |||||
| Provisions | accounts receivable | Total | |||
| Opening balance | 1.980.728 | 6.791.109 | 8.771.837 | ||
| Increases | - | - | - | ||
| Utilizations | - | (44.304) | (44.304) | ||
| Closing balance | 1.980.728 | 6.746.805 | 8.727.533 | ||
| 30.09.2010 | |||||
|---|---|---|---|---|---|
| Opening balance | Provisions | accounts receivable | Total | ||
| 2.424.509 | 6.703.074 | 9.127.583 | |||
| Increases | 158.624 | - | 158.624 | ||
| Utilizations | (173.747) | (390.567) | (564.314) | ||
| Closing balance | 2.409.386 | 6.312.507 | 8.721.893 |
The increases in impairment losses occurred in the periods ended 30 September 2011 and 2010 were recorded against the caption "Provisions and impairment losses" of the consolidated profit and loss statement.
The amount recorded under the caption "Provisions" as at 30 September 2011 and 2010 is the best estimate of the Administration in order to face all the losses that may arise due to the general risks from the activity of Altri's Group.
11. DERIVATIVE FINANCIAL INSTRUMENTS
As of 30 September 2011 and 2010 the companies of Altri's Group had contracts concerning financial derivative instruments to hedge changes in pulp price, interest rates and exchange rates (these only as of 30 September 2010), being these instruments recorded according to its fair value.
The companies of Altri Group only use derivatives to hedge cash flows from the operations generated by its activity.
As of 30 September 2011 and 2010 the detail of the financial derivative instruments is as follows:
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
AS OF 30 SEPTEMBER 2011
(Translation of notes originally issued in Portuguese – Note 21)
(Amounts expressed in Euro)
| Pulp price hedging derivatives |
Interest rates derivatives |
Exchange rates derivatives |
Total | |
|---|---|---|---|---|
| Opening balance as of 31.12.2010 | (8.735.277) | (14.721.501) | - | (23.456.778) |
| Derivatives fair value variation/cessation | ||||
| Effects on shareholders' funds | 6.503.834 | 1.267.950 | - | 7.771.784 |
| Effects on the profit and loss statement | - | 1.100.378 | - | 1.100.378 |
| Closing balance as of 30.09.2011 | (2.231.443) | (12.353.173) | - | (14.584.616) |
| Pulp price hedging derivatives |
Interest rates derivatives |
Exchange rates derivatives |
Total | |
| Opening balance as of 31.12.2009 | (5.603.720) | (10.060.728) | (2.548.666) | (18.213.114) |
| Derivatives fair value variation/cessation | ||||
| Effects on shareholders' funds | (3.647.684) | (8.427.596) | 1.257.337 | (10.817.943) |
| Effects on the profit and loss statement | - | 544.177 | - | 544.177 |
| Closing balance as of 30.09.2010 | (9.251.404) | (17.944.147) | (1.291.329) | (28.486.880) |
12. FINANCIAL RESULTS
The financial results for the periods ended at 30 September 2011 and 2010 are detailed as follows:
| 30-09-2011 | 30-09-2010 | |
|---|---|---|
| Financial expenses: | ||
| Interest | 20.299.164 | 15.128.465 |
| Other financial expenses | 10.533.935 | 12.597.440 |
| 30.833.099 | 27.725.905 | |
| Financial income: | ||
| Interest | 4.366.861 | 1.662.233 |
| Other financial income | 1.858.562 | 303.298 |
| 6.225.423 | 1.965.531 |
The caption "Other financial expenses" includes, mainly, expenses incurred with the setting-up of loans which are being recorded as costs through the duration period of the respective loan (Note 9) and losses relative to interest rate and exchange rate financial derivative instruments.
The "Gains and losses in associated companies and joint ventures" relate to the appropriation of the Group share in the net profit or loss of the investments in the associated companies and joint ventures (Note 4.2).
13. EARNINGS PER SHARE
Earnings per share in the nine months periods ended as of 30 September 2011 and 2010 were calculated considering the following amounts:
| 30-09-2011 | 30-09-2010* | 30-09-2010 | |
|---|---|---|---|
| Share number considered for the computation of basic and diluted earning | 205.131.672 | 205.131.672 | 102.565.836 |
| Net profit considered for the computation of basic and diluted earning for continuing operations | 23.135.916 | 46.838.928 | 46.838.928 |
| Continuing operations earnings per share Basic Diluted |
0,11 0,11 |
0,23 0,23 |
0,46 0,46 |
| Net profit considered for the computation of basic and diluted earning for continuing and non-continuing activities | 23.098.880 | 47.340.193 | 47.340.193 |
| Continuing and non-continuing operations earnings per share Basic Diluted |
0,11 0,11 |
0,23 0,23 |
0,46 0,46 |
* Pro-form simulating that Altri SGPS, S.A. number of shares as of 30 September 2010 was already 205,131,672
14. OTHER INCOME
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
AS OF 30 SEPTEMBER 2011
(Translation of notes originally issued in Portuguese – Note 21)
(Amounts expressed in Euro)
As of 30 September 2011 and 2010 this caption respects mainly to income obtained with the sale of tangible fixed assets and investment grants.
15. OTHER EXPENSES
As of 30 September 2011 and 2010 this caption corresponds mainly to losses with derivative contracts (Note 11).
16. SEGMENTAL INFORMATION
On 16 April 2008, the Board of Directors of Altri, S.G.P.S., S.A. approved a spin-off of this company which lead to the split of Altri's two business units operating in the pulp and paper sector and in the steel and storage systems sector. This reorganization aimed a bigger focus and transparency on ALTRI's business, and giving each of the areas an opportunity to be more visible and better evaluated by the market and allows Altri Group to focus its activity on its core business: production and trade of bleached eucalyptus paper pulp. Thus the Board of Directors considers there is only one business segment and management's information is reported and analyzed on this basis.
17. RELATED PARTIES
The subsidiaries of Altri Group have transactions between them that are classified as transactions with related parties and which were made at market prices.
In the consolidation process the transactions between the companies included in consolidation by the full consolidation method are eliminated, since the consolidated financial statements present the owner and its subsidiaries information as one single company, therefore they are not disclosed in this note.
During the periods ended at 30 September 2011 and 2010, there were no transactions with the Directors of the Group and were no granted loans.
As of 30 September 2011 and 2010 the balances and transactions with related parties are as follows:
| Purchases and services obtained | Sales and services rendered | Interest income | ||||
|---|---|---|---|---|---|---|
| Transactions | 30.09.2011 | 30.09.2010 | 30.09.2011 | 30.09.2010 | 30.09.2011 | 30.09.2010 |
| Associated companies and joint ventures (a) | 46.236 | 3.420.922 | 4.526.666 | 1.245.484 | 483.224 | 480.343 |
| Other related parties (b) | 2.877.354 | 4.050.000 | - | 58.194 | - | - |
| 2.923.590 | 7.470.922 | 4.526.666 | 1.303.678 | 483.224 | 480.343 | |
| Accounts payable | Accounts receivable | Granted Loans | ||||
| Balances | 30.09.2011 | 30.09.2010 | 30.09.2011 | 30.09.2010 | 30.09.2011 | 30.09.2010 |
| Associated companies and joint ventures (a) | 306.366 | 427.698 | 187.466 | 1.205.912 | 16.807.905 | 21.667.905 |
| Other related parties (b) | 15.658 | 6.682.776 | - | 4.586.457 | - | - |
| 322.024 | 7.110.474 | 187.466 | 5.792.369 | 16.807.905 | 21.667.905 |
(a) All entities consolidated by the equity method as of 30 September 2011 and 2010 (Note 4.2);
(b) CPK – Papel Kraft, S.A. (Note 4.4) and the companies of Ramada Group were considered as related parties.
Besides the transactions identified above, there are no other transactions with related companies.
Besides the companies included in consolidation (Note 4), entities considered as related parties as of 30 September 2011 can be detailed as follow:
Adcom Media Anúncios e Publicidade, S.A. Alteria, S.G.P.S., S.A. Storax Equipements, S.A. Caderno Azul, S.G.P.S., S.A. Caminho Aberto, S.G.P.S., S.A. Cofihold, S.G.P.S., S.A. Cofina, SGPS, S.A. Cofina B.V. Cofina Media, SGPS, S.A. Cofina Eventos e Comunicação, S.A. Destak Brasil – Editora de Publicações, S.A.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
AS OF 30 SEPTEMBER 2011
(Translation of notes originally issued in Portuguese – Note 21)
(Amounts expressed in Euro)
Destak Brasil – Empreendimentos e Participações, S.A. Edisport – Sociedade de Publicações, S.A. Edirevistas – Sociedade Editorial, S.A. Efe Erre Participações, S.G.P.S., S.A. Elege Valor, S.G.P.S., S.A. F. Ramada – Investimentos, SGPS, S.A. F. Ramada – Aços e Indústrias, S.A. F. Ramada – Produção e Comercialização de Estruturas Metálicas de Armazenagem, S.A. F. Ramada II, Imobiliária, S.A. F. Ramada Serviços de Gestão, Lda. Grafedisport – Impressão e Artes Gráficas, S.A. Livre Fluxo, S.G.P.S., S.A. Malva – Gestão Imobiliária, S.A. Mediafin, SGPS, S.A. Metronews – Publicações S.A. Mercados Globais – Publicação de Conteúdos, Lda. Presselivre – Imprensa Livre, S.A. Sociedade Imobiliária Porto Seguro – Investimentos Imobiliários, S.A. Storax Racking Systems, Ltd. Storax Benelux, S.A. Transjornal – Edição de Publicações, S.A. Torres da Luz – Investimentos Imobiliários, S.A. Universal Afir – Aços, Máquinas e Ferramentas, S.A. VASP – Sociedade de Transportes e Distribuições, S.A. Web Works – Desenvolvimento de Aplicações para Internet, S.A. Valor Autêntico, SGPS, S.A.
18. PAYMENTS AND COLLECTIONS RELATED TO FINANCIAL INVESTMENTS
During the period ended at 30 September 2011, payments and collections related to financial investments can be detailed as follows:
| Transaction amount |
Amount collected |
|
|---|---|---|
| EDP – Produção Bioeléctrica, S.A. (a) | 4.860.000 | 4.860.000 |
| Socasca – Recolha e Comércio de Recicláveis, S.A. (b) | 200.000 --------------- |
200.000 ---------------- |
| 5.060.000 | 5.060.000 | |
| ========= | ========= |
(a) – Repayment of loans granted;
(b) – Advances received due to the sale of Socasca – Recolha e Comércio de Recicláveis, S.A. (Note 4.4).
During the period ended 30 September 2010, the collections related to financial investments can be detailed as follows:
| Transaction amount |
Amount collected |
|
|---|---|---|
| EDP – Produção Bioeléctrica, S.A. (a) | 1.175.000 --------------- |
1.175.000 ---------------- |
| 1.175.000 | 1.175.000 | |
| (a) – Repayment of loans granted | ======== | ========= |
19. NET PROFIT / (LOSS) APPROPRIATION
ALTRI, S.G.P.S., S.A. NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
AS OF 30 SEPTEMBER 2011
(Translation of notes originally issued in Portuguese – Note 21)
(Amounts expressed in Euro)
Relating to the year ended in 2010, the Board of Directors proposed, in the Directors' report, that the standalone net loss of Altri, SGPS, S.A. amounting to 2,000,082.96 Euro would be transferred to retained earnings. The proposal was approved in the General Shareholders' Meeting held on 26 May 2011.
The General Shareholders' Meeting also approved the proposal of the Board of Directors regarding the distribution of free reserves as dividends in the amount of 4,102,633.44 Euro, corresponding to a dividend of 0.02 Euro by share.
20. FINANCIAL STATEMENTS APPROVAL
These financial statements were approved by the Board of Directors and authorized for issuance in 31 October 2011.
(Translation of notes originally issued in Portuguese – Note 21)
(Amounts expressed in Euro)
21. EXPLANATION ADDED FOR TRANSLATION
These consolidated financial statements are a translation of financial statements originally issued in Portuguese, prepared using accounting policies consistent with the International Financial Reporting Standards and with accordance with the International Accounting Standard 34 – Interim Financial Reporting, some of which may not conform or be required by generally accepted accounting principles in other countries. In the event of discrepancies, the Portuguese language version prevails.
The Board of Directors,
Paulo Jorge dos Santos Fernandes – President
João Manuel Matos Borges de Oliveira
Pedro Macedo Pinto de Mendonça
Domingos José Vieira de Matos
Laurentina da Silva Martins