AI assistant
Altri SGPS — Interim / Quarterly Report 2012
Nov 30, 2012
1914_10-q_2012-11-30_8b2968da-5a8d-4534-8e7d-b187bad25abb.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 Euros
Financial Information – 3rd Quarter of 2012 (Unaudited)
The financial information was prepared in accordance with the International Financial Reporting Standards (IFRS).
Income Statement
| thousand euros | 3Q 2011 | 2Q 2012 | 3Q 2012 | 3Q12/3Q11 Var% |
3Q12/2Q12 Var% |
|---|---|---|---|---|---|
| Sales Services rendered Other Income |
114.759 2.209 1.831 |
140.094 1.739 1.364 |
132.685 2.147 1.666 |
15,6% -2,8% -9,0% |
-5,3% 23,5% 22,1% |
| Total Revenues | 118.799 | 143.197 | 136.498 | 14,9% | -4,7% |
| Costs of sales External supplies and services Payroll expenses Provisions and impairment losses Other expeses |
46.812 33.120 8.543 2.305 -44 |
57.115 36.346 9.633 2.080 |
51.142 34.712 7.650 2.807 |
9,3% 4,8% -10,5% 21,8% |
-10,5% -4,5% -20,6% 35,0% |
| Total expenses (a) | 90.736 | 105.174 | 96.313 | 6,1% | -8,4% |
| EBITDA (b) Margin |
28.063 23,6% |
38.023 26,6% |
40.186 29,4% |
43,2% +5,9 pp |
5,7% +2,9 pp |
| Amortisation and depreciation | 13.278 | 12.428 | 12.252 | -7,7% | -1,4% |
| EBIT (c) Margin |
14.785 12,4% |
25.595 17,9% |
27.934 20,5% |
88,9% +8,1 pp |
9,1% +2,6 pp |
| Gains and losses in associated companies and joint ventures Financial expenses Financial income |
515 -11.581 2.857 |
955 -9.529 2.009 |
790 -8.984 1.270 |
53,5% -22,4% -55,5% |
-17,3% -5,7% -36,8% |
| Finacial profit | -8.210,0 | -6.564,5 | -6.924,2 | -15,7% | 5,5% |
| Profit before income tax | 6.575 | 19.030 | 21.009 | 219,5% | 10,4% |
| Income tax Minority interest |
-1.227 -2 |
-3.182 0 |
-3.530 8 |
187,6% s s |
10,9% s.s. |
| Profit for the period from discontinued operations attributable to parent company's shareholders |
5.350 | 15.848 | 17.472 | 226,6% | 10,2% |
| Profit for the period from discontinued operations | -48 | - | - | - | s s |
| Consolidates net profit attributable to parent company's shareholders |
5.303 | 15.848 | 17.472 | 229,5% | 10,2% |
(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
The 3rd quarter of 2012 registered EBITDA margin above 29%
The third quarter of 2012 was characterized by a sharp increase in Altri's operating efficiency, where the EBITDA reached 40 million euro. EBITDA margin for the period was 29.4%. This operating performance led to a free cash flow generation of 18 million euro for this quarter.
During the third quarter of 2012, total revenues reached 136.5 million euro, representing an increase of 15% compared with the same period of the previous year. Comparing with the second quarter of 2012, total revenues decreased about 5%.
The quarter on quarter revenue reduction is directly related with the annual maintenance stoppage of Altri's main industrial unit – Celbi – during the month of September 2012. Thus on the third quarter of 2012, Altri produced about 215.3 thousand tons of pulp, minus 6% compared with the 229.1 thousand tons produced in the second quarter of 2012.
Evolution of pulp production between 3Q 2011 and 3Q 2012 by industrial unit (thousands tons)
In terms of volumes, during the period under analysis, 225 thousand tons were sold, minus 7% than the pulp sales made in the second quarter of 2012 (242.8 thousand tons) and more 9% than the pulp sales made in the same period of 2011 (206.7 thousand tons).
In terms of turnover, pulp sales, in the third quarter of 2012, amounted to 116.5 million euro, minus 4.7% compared to the second quarter of 2012 and a rise of 17% compared with the same period of 2011.
Financial Information - 3Q 2012
In the third quarter of 2012, Altri exported about 205 thousand tons of pulp, which represents 91% of Altri's total sales. The amount of these exports reached 106.4 million euro. Cumulatively, during the first nine months of 2012, Altri exported about 638 thousand tons of pulp, corresponding to approximately 315 million euro.
Net revenues of energy associated with cogeneration and other forest components amounted to 6.8 million euro, which represents an increase of 6% compared with the net revenue registered in the third quarter of 2011 (6.4 million euro).
Total costs, excluding depreciation, financial and tax amounted to 96.3 million euro, a 6% increase compared with the same period of the previous year. In the second quarter of 2012, the evolution of total costs, excluding depreciation, financial and tax represented a decrease of 8.4%.
The cost captions registered decreases between the second and the third quarter of 2012. 'Cost of Sales' decreased about 11%; 'External supplies and services' decreased approximately 5% and the 'Payroll expenses' decreased about 21%. This quarterly reduction reflects the implementation of a set of measures to enhance operational efficiency, which focused primarily in the optimization of specific consumptions (namely wood) and in reducing the total amount of fixed costs. In 'Payroll expenses', the decreased is due to the record of costs related to a restructuring process, representing 2 million euro, recorded in the second quarter of 2012.
EBITDA higher than 40 million euro and EBIT year on year growth of 89%
3Q2012 EBITDA reached approximately 40.2 million euro, a 43% increase compared to the same period last year and an increase of about 6% compared to the second quarter of 2012. EBITDA margin for the third quarter of 2012 reached 29.4%.
Operating profit (EBIT) was about 27.9 million euro, which corresponds to a rise of about 89% compared to EBIT of the third period of 2011 and a 9% increase compared to the EBIT recorded in the second quarter of 2012. EBIT margin reached 20.5%.
Net income reached 17.5 million euro in the third quarter of 2012, more than triple compared to the same period of 2011.
Net profit of the first nine months of 2012 reaches 39.7 million euro (+72%)
| thousand euros | 9M 2011 | 9M 2012 | 9M12/9M11 Var% |
|---|---|---|---|
| Sales | 358.518 | 392.677 | 10% |
| Services rendered | 4.680 | 5.612 | 20% |
| Other Income | 6.339 | 4.207 | -34% |
| Total Revenues | 369.536 | 402.495 | 8,9% |
| Costs of sales | 150.503 | 159.517 | 6% |
| External supplies and services | 94.554 | 106.011 | 12% |
| Payroll expenses | 24.472 | 24.257 | -1% |
| Provisions and impairment losses | -44 | 0 | - |
| Other expeses | 8.930 | 5.913 | -34% |
| Total expenses (a) | 278.415 | 295.697 | 6,2% |
| EBITDA (b) | 91.121 | 106.799 | 17,2% |
| Margin | 24,7% | 26,5% | +1,9 pp |
| Amortisation and depreciation | 39.654 | 37.088 | -6,5% |
| EBIT (c) | 51.466 | 69.711 | 35,4% |
| Margin | 13,9% | 17,3% | +3,4 pp |
| Gains and losses in associated companies and joint ventures | 872 | 1.875 | 115,1% |
| Financial expenses | -30.833 | -28.686 | -7,0% |
| Financial income | 6.225 | 4.931 | -20,8% |
| Finacial profit | -23.736 | -21.880 | -7,8% |
| Profit before income tax | 27.730 | 47.831 | 72,5% |
| Income tax | -4.596 | -8.148 | 77,3% |
| Minority interest | -1 | 9 | s s |
| Profit for the period from discontinued operations attributable to | 23.136 | 39.674 | |
| parent company's shareholders | 71,5% | ||
| Profit for the period from discontinued operations | -37 | - | - |
| Consolidates net profit attributable to parent company's | 23.099 | 39.674 | 71,8% |
| shareholders |
(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
Cumulatively, during the first nine months of 2012, total revenues reached approximately 402.5 million euro, which represents an increase of 9% compared to the same period in 2011. EBITDA reached 106.8 million euro, a 17% increase compared to the same period in 2011. The net profit reached 39.7 million euro (+72%).
Financial Information - 3Q 2012
Once again, this growth pattern was mainly achieved through operating efficiency reinforcement. During the first nine months of 2012, EBITDA and EBIT margins improved 1.9 percentage points and 3.4 percentage points, respectively. It is important to note that the average selling prices of pulp were 4% lower compared with the same period in 2011.
Cash flow generated in the first nine month of 2012 reached 30.6 million euro
Total investment made in the third quarter of 2012 amounted to 8.7 million euro. In the first nine months of 2012, Altri through its forest and industrial units invested approximately 16.7 million euro.
The nominal remunerated debt net of cash and investments available for sale in September 30, 2012 amounted to 647.8 million euro, having reduced about 30.6 million compared to December 31, 2011. Regarding the net debt recorded in the end of the second quarter of 2012 (665.9 million euro), the decrease reached approximately 18.2 million euro.
Financing needs are fully assured, holding the Group 91 million euro of cash and cash equivalents and investments available for sale, as of 30 September 2012. Additionally, Altri Group holds 55 million euro in available financing lines not used.
Key balance sheet indicators
| thousand euro | 2011 | 9M 2012 | Var% |
|---|---|---|---|
| Biological assets | 103.339,5 | 105.330,6 | 2% |
| Tangible assets | 460.118,9 | 432.139,4 | -6% |
| Goodw ill | 265.531,4 | 265.531,4 | 0% |
| Others | 33.057,5 | 43.777,1 | 32% |
| Total non current assets | 862.047,3 | 846.778,5 | -2% |
| Inventories | 61.728,9 | 54.128,0 | -12% |
| Customers | 66.672,8 | 95.361,7 | 43% |
| Cash and cash equivalentes | 112.746,9 | 76.491,1 | -32% |
| Others | 24.527,9 | 19.066,7 | -22% |
| Total current assets | 265.676,5 | 245.047,6 | -8% |
| Total assets | 1.127.723,8 | 1.091.826,1 | -3% |
| Shareholder's equity and minority interests | 140.762,6 | 168.862,7 | 20% |
| Bank loans | 11.875,0 | 102.055,4 | 759% |
| Other loans Reimbursable subsidies |
499.878,0 | 459.718,8 | -8% -28% |
| Others | 38.893,9 23.049,6 |
28.180,2 21.567,3 |
-6% |
| Total non current liabilities | 573.696,5 | 611.521,7 | 7% |
| Bank loans | 157.121,7 | 46.217,9 | -71% |
| Other current loans | 127.658,5 | 126.968,0 | -1% |
| Reimbursable subsidies | 8.784,0 | 20.028,5 | |
| Suppliers | 66.608,8 | 50.254,5 | -25% |
| Others | 53.091,6 | 67.972,8 | 28% |
Pulp market
The 3rd quarter of 2012 according to pulp BEKP price´s evolution, was characterized by a descending behavior, taking the market price down to 750 USD/ton (accordance with PIX data). During August and September the increase in the Chinese demand reversed this behavior, which resulted in an announced made by the main world competitors of a prices increase of 30 USD/ton, having the pulp price reached 780 USD/ton.
On average, the price registered in the 3rd quarter of 2012 was 767 USD/ton (771.7 USD/ton in the second quarter of 2012) or 614 €/ton (600.4 €/ton in the second quarter of 2012). In the first nine months of 2012 the price was 746 USD/ton (849 USD/ton in the same period in 2011) or 583 €/ton (604 €/ton in the same period in 2011).
Thus, according to data from the "Pulp and Paper Products Council" (PPPC) in the first nine months of 2012, the level of demand for bleached paper pulp increase 2.2%, to 40.0 million ton. The shipment to capacity ratio was of 91%. This growth was due, almost exclusively, to the significant growth in demand from China, which registered a rise of 12.1%. As for the demand type, the eucalyptus pulp (BEKP) had the biggest increase, with a 3.4% of growth in first nine months of 2011.
According to the weekly index PIX, currently, the market prices of hardwood pulp is 763USD/ton (594€/ton).
Market price evolution in BEKP pulp in Europe since 1990 to the end of 3rd Q 2012 (EUR)
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 85 thousand hectares of forest in Portugal entirely certified from the Forest Stweardship Council (FSC) and from the Programme for the Endorsement of Forest Certification (PEFC), two of the most worldwide acknowledged certification entities.
Currently, Altri has three pulp mills in Portugal with an installed capacity in 2011 of about 850,000 tons/year of pulp bleached eucalyptus.
Altri's organic structure is as follows:
Oporto, November 7th 2012
CONSOLIDATED FINANCIAL STATEMENTS
ALTRI, SGPS, S.A.
CONSOLIDATED STATEMENT OF FINANCIAL POSITION AS AT 30 SEPTEMBER 2012 AND 31 DECEMBER 2011
(Translation of financial statements originally issued in Portuguese – Note 20) (Amounts expressed in Euro)
| ASSETS | Notes | 30.09.2012 | 31.12.2011 |
|---|---|---|---|
| NON CURRENT ASSETS: | |||
| Biological assets | 105,330,622 | 103,339,502 | |
| Tangible fixed assets | 432,139,360 | 460,118,883 | |
| Investment property | 526,113 | 534,226 | |
| Goodwill | 265,531,404 | 265,531,404 | |
| Intangible assets | 608,749 | 989,355 | |
| Investments in associated companies and joint ventures | 4.2 | 8,911,126 | 7,034,600 |
| Investments available for sale | 4.3 | 14,552,566 | 10,093,935 |
| Other non current assets | 684,243 | 706,086 | |
| Deferred tax assets | 7 | 18,494,318 | 13,699,322 |
| Total non current assets | 846,778,501 | 862,047,313 | |
| CURRENT ASSETS: | |||
| Inventories | 54,128,027 | 61,728,889 | |
| Customers | 95,361,730 | 66,672,815 | |
| Other debtors | 6,153,554 | 9,087,406 | |
| State and other public entities | 10,113,763 | 12,100,688 | |
| Other current assets | 2,799,387 | 3,339,769 | |
| Cash and cash equivalents | 6 | 76,491,109 | 112,746,939 |
| Total current assets | 245,047,570 | 265,676,506 | |
| Total assets | 1,091,826,071 | 1,127,723,819 | |
| SHAREHOLDERS' FUNDS AND LIABILITIES | 30.09.2012 | 31.12.2011 | |
| SHAREHOLDERS' FUNDS: Share capital |
8 | 25,641,459 | 25,641,459 |
| Legal reserve | 2,862,981 | 2,862,981 | |
| Other reserves | 100,569,442 | 89,585,006 | |
| Consolidated net profit / (loss) | 39,674,225 | 22,567,762 | |
| Total shareholders' funds attributable to the parent company's shareholders | 168,748,107 | 140,657,208 | |
| Non controlling interests | 114,582 | 105,421 | |
| Total Shareholders' funds | 168,862,689 | 140,762,629 | |
| LIABILITIES: | |||
| NON CURRENT LIABILITIES: | |||
| Bank loans | 9 | 102,055,350 | 11,875,000 |
| Other loans | 9 | 459,718,841 | 499,878,011 |
| Reimbursable subsidies | 9 | 28,180,219 | 38,893,917 |
| Other non current creditors | 699,819 | 699,819 | |
| Other non current liabilities | 18,507,945 | 20,755,952 | |
| Deferred tax liabilities | 7 | 439,830 | 444,167 |
| Provisions | 10 | 1,919,668 | 1,149,668 |
| Total non current liabilities | 611,521,672 | 573,696,534 | |
| CURRENT LIABILITIES: | |||
| Bank loans | 9 | 46,217,893 | 157,121,714 |
| Other loans | 9 | 126,968,027 | 127,658,514 |
| Reimbursable subsidies | 9 | 20,028,482 | 8,784,029 |
| Suppliers | 50,254,533 | 66,608,803 | |
| Other current creditors | 5,250,529 | 8,233,010 | |
| State and other public entities | 10,216,515 | 1,736,137 | |
| Other current liabilities | 29,519,150 | 28,370,465 | |
| Derivatives | 11 | 22,986,581 | 14,751,984 |
| Total current liabilities | 311,441,710 | 413,264,656 | |
| Total shareholders' funds and liabilities | 1,091,826,071 | 1,127,723,819 |
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 SEPTEMBER 2012 AND 2011
(Translation of financial statements originally issued in Portuguese – Note 20) (Amounts expressed in Euro)
| NINE MONTHS PERIOD ENDED | QUARTER ENDED | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 30.09.2012 | 30.09.2011 | 30.09.2012 | 30.09.2011 | |||
| Continuing operations | |||||||
| Sales | 392,676,592 | 358,517,800 | 132,685,127 | 114,759,294 | |||
| Services rendered | 5,612,347 | 4,679,534 | 2,146,815 | 2,208,925 | |||
| Other income | 14 | 4,206,537 | 6,338,602 | 1,666,170 | 1,831,077 | ||
| Cost of sales | (159,517,238) | (150,503,313) | (51,142,453) | (46,811,933) | |||
| External supplies and services | (106,010,574) | (94,554,320) | (34,712,377) | (33,120,002) | |||
| Payroll expenses | (24,256,532) | (24,472,401) | (7,650,345) | (8,543,186) | |||
| Amortisation and depreciation | (37,087,643) | (39,654,164) | (12,251,852) | (13,277,726) | |||
| Provisions and impairment losses | 10 | - | 44,304 | - | 44,304 | ||
| Other expenses | 15 | (5,912,556) | (8,929,651) | (2,807,404) | (2,305,387) | ||
| Gains and losses in associated companies and joint ventures | 12 | 1,875,496 | 871,739 | 789,845 | 514,588 | ||
| Financial expenses | 12 | (28,686,304) | (30,833,099) | (8,984,471) | (11,581,463) | ||
| Financial income | 12 | 4,930,776 | 6,225,423 | 1,270,421 | 2,856,882 | ||
| Profit before income tax | 47,830,901 | 27,730,454 | 21,009,476 | 6,575,373 | |||
| Income tax | (8,147,515) | (4,595,959) | (3,529,878) | (1,227,257) | |||
| Net profit | 39,683,386 | 23,134,495 | 17,479,598 | 5,348,116 | |||
| Attributable to: | |||||||
| Parent company's shareholders | 13 | 39,674,225 | 23,135,916 | 17,472,096 | 5,350,099 | ||
| Non controlling interests | 9,161 | (1,421) | 7,502 | (1,983) | |||
| Discontinued operations | |||||||
| Profit for the period from discontinued operations | 4.4 | - | (37,036) | - | (47,582) | ||
| Attributable to: | |||||||
| Parent company's shareholders | - | (37,036) | - | (47,582) | |||
| Non controlling interests | - | - | - | - | |||
| Consolidated net profit | 39,683,386 | 23,097,459 | 17,479,598 | 5,300,534 | |||
| Attributable to: | |||||||
| Parent company's shareholders | 13 | 39,674,225 | 23,098,880 | 17,472,096 | 5,302,517 | ||
| Non controlling interests | 9,161 | (1,421) | 7,502 | (1,983) | |||
| 39,683,386 | 23,097,459 | 17,479,598 | 5,300,534 | ||||
| Earnings per share: | |||||||
| Continuing operations | |||||||
| Basic | 13 | 0.19 | 0.11 | 0.09 | 0.03 | ||
| Diluted | 13 | 0.19 | 0.11 | 0.09 | 0.03 | ||
| Continuing and discontinued operations | |||||||
| Basic | 13 | 0.19 | 0.11 | 0.09 | 0.03 | ||
| Diluted | 13 | 0.19 | 0.11 | 0.09 | 0.03 |
The accompanying notes form an integral part of the consolidated financial statements.
ALTRI, S.G.P.S., S.A.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME FOR THE NINE AND THREE MONTHS PERIODS ENDED 30 SEPTEMBER 2012 AND 2011
(Translation of financial statements originally issued in Portuguese – Note 20)
(Amounts expressed in Euro)
| NINE MONTHS PERIOD ENDED | QUARTER ENDED | ||||
|---|---|---|---|---|---|
| Notes | 30.09.2012 | 30.09.2011 | 30.09.2012 | 30.09.2011 | |
| Net consolidated profit / (loss) for the period | 39,683,386 | 23,097,459 | 17,479,598 | 5,300,534 | |
| Change in fair value of cash flow hedging derivatives Change in fair value of investments available for sale |
7 and 11 | (7,799,905) 300,000 |
5,712,261 - |
5,524,488 300,000 |
832,382 - |
| Other comprehensive income | (7,499,905) | 5,712,261 | 5,824,488 | 832,382 | |
| Total comprehensive income for the period | 32,183,481 | 28,809,720 | 23,304,086 | 6,132,916 | |
| Attributable to: Shareholders' of the parent company Non controlling interests |
32,174,320 9,161 |
28,811,141 (1,421) |
23,296,584 7,502 |
6,134,899 (1,983) |
The accompanying notes form an integral part of the consolidated financial statements.
ALTRI, S.G.P.S., S.A.
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITYFOR THE NINE MONTHS PERIODS ENDED 30 SEPTEMBER 2012 AND 2011
(Translation of financial statements originally issued in Portuguese – Note 20) (Amounts expressed in Euro)
| Att ribu tab le t o th |
nt c e p are om pan |
's s har eho lde y rs |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Oth er r ese rve s Oth ers |
||||||||||
| Not es |
Sh ital are ca p |
Leg al r ese rve |
Hed ing g res erv es |
and res erv es reta ine d nin ear gs |
Tot al o the rs res erv es |
Ne t pr ofit |
Tot al |
Non trol ling con inte ts res |
Tot al sha reh old er's fun ds |
|
| Bal f 1 Jan 201 1 anc e a s o uar |
25, 641 ,45 9 |
2,8 62, 981 |
( 0) 14, 855 ,87 |
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 |
|
| y of t ofit of App riat ion he sol ida ted t pr 201 0 rop con ne |
- | - | - | 62, 014 ,06 9 |
62, 014 ,06 9 |
( 9) 62, 014 ,06 |
- | - | - | |
| Div ide nds |
- | - | - | ( ) 4,1 02, 633 |
( ) 4,1 02, 633 |
- | ( ) 4,1 02, 633 |
- | ( ) 4,1 02, 633 |
|
| Oth ers |
- | - | - | ( ) 19, 286 |
( ) 19, 286 |
- | ( ) 19, 286 |
( 94) 2,9 |
( ) 22, 280 |
|
| 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 |
( 21) 1,4 |
28, 809 ,72 0 |
|
| Bal f 30 Se mb er 2 011 pte 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 |
|
| Bal f 1 Jan 201 2 anc e a s o uar y App riat ion of t he sol ida ted ofit of 201 1 t pr rop con ne Div ide nds Oth ers |
25, 641 ,45 9 |
2,8 62, 981 |
(7 ,68 5,7 49) |
97, 270 ,75 5 |
89, 585 ,00 6 |
22, 567 ,76 2 |
140 ,65 7,2 08 |
105 ,42 1 |
140 ,76 2,6 29 |
|
| - | - | - | 22, 567 ,76 2 |
22, 567 ,76 2 |
( 22, 567 ,76 2) |
- | - | - | ||
| 18 | - | - | - | ( 4,1 02, 633 ) |
( 4,1 02, 633 ) |
- | ( 4,1 02, 633 ) |
- | ( 4,1 02, 633 ) |
|
| - | - | - | 19, 212 |
19, 212 |
- | 19, 212 |
- | 19, 212 |
||
| Tot al c hen sive inc e fo r th erio d om pre om e p Bal f 30 Se mb er 2 012 |
- 641 9 |
- 981 |
(7,7 99, 905 ) 485 |
300 ,00 0 116 96 |
(7, 499 ,90 5) 100 42 |
39, 674 ,22 5 674 5 |
32, 174 ,32 0 168 07 |
9,1 61 114 2 |
32, 183 ,48 1 168 89 |
|
| pte anc e a s o |
25, ,45 |
2,8 62, |
( 4) 15, ,65 |
,05 5,0 |
,56 9,4 |
39, ,22 |
,74 8,1 |
,58 | ,86 2,6 |
The accompanying notes form an integral part of the consolidated financial statements.
The official chartered of accounts
The Board of Directors
ALTRI , SGPS, S.A.
CONDENSED CONSOLIDATED CASH-FLOW STATEMENTS FOR THE NINE AND THREE MONTHS PERIODS ENDED 30 SEPTEMBER 2012 AND 2011
(Translation of financial statements originally issued in Portuguese – Note 20) (Amounts expressed in Euro)
| Operating activities: Cash flow from operating activities (1) Investment activities: |
Notes 6 |
NINE MONTHS PERIOD ENDED 30.09.2012 71,707,016 |
30.09.2011 29,843,726 |
QUARTER ENDED 30.09.2012 34,713,629 |
30.09.2011 7,944,728 |
|---|---|---|---|---|---|
| Collections relating to: | |||||
| Investments | 200,000 | 5,060,000 | - | 565,000 | |
| Tangible assets | 702,013 | 1,776,300 | 330,537 | 361,563 | |
| Interest and similar income | 3,393,619 | 5,030,401 | 1,374,119 | 2,941,289 | |
| Investment subsidies | 530,718 | - | - | - | |
| Payments relating to: | |||||
| Investments | 6 | (4,050,469) | (16,259) | - | (8,978) |
| Intangible assets | (3,223) | (1,006,908) | - | (793,136) | |
| Tangible assets | (10,228,292) | (16,367,455) | (3,792,022) | (4,710,053) | |
| Investment subsidies | (277,862) | - | (277,862) | - | |
| Cash flow from investment activities (2) | (9,733,496) | (5,523,921) | (2,365,228) | (1,644,315) | |
| Financing activities: | |||||
| Collections relating to: | |||||
| Loans obtained | 18,540,089 | 35,360,002 | 2,692,508 | 16,352,205 | |
| Payments relating to: | |||||
| Loans obtained | (81,221,292) | (81,615,458) | (51,730,668) | (78,615,458) | |
| Leasing contracts amortizations | - | (16,187) | - | (16,187) | |
| Interest and similar costs | (31,722,049) | (33,325,052) | (13,710,793) | (14,734,156) | |
| Dividends | 18 | (4,102,633) | (4,102,633) | - | - |
| Cash flow from financing activities (3) | (98,505,885) | (83,699,328) | (62,748,953) | (77,013,596) | |
| Cash and cash equivalents at the beginning of the period | 111,418,007 | 129,653,370 | 105,286,194 | 140,871,958 | |
| Perimeter variation | - | (115,072) | - | - | |
| Variation of cash and cash equivalents: (1)+(2)+(3) | (36,532,365) | (59,379,523) | (30,400,552) | (70,713,183) | |
| Cash and cash equivalents at the end of the period | 6 | 74,885,642 | 70,158,775 | 74,885,642 | 70,158,775 |
The accompanying notes form an integral part of the consolidated financial statements.
ALTRI, S.G.P.S., S.A. NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS AS OF 30 SEPTEMBER 2012
(Translation of notes originally issued in Portuguese – Note 20)
(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 Lisbon Euronext 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 demerger 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 paper pulp of eucalyptus through three production units (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 believe that there is only one business segment (production and commercialization of bleached paper pulp from eucalyptus) and the management 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 2012 were prepared using accounting policies consistent with the International Financial Reporting Standards and in accordance with the International Accounting Standard and 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 2011.
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.
ALTRI, S.G.P.S., S.A. NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS AS OF 30 SEPTEMBER 2012 (Translation of notes originally issued in Portuguese – Note 20)
(Amounts expressed in Euro)
4. INVESTMENTS
4.1 INVESTMENTS IN SUBSIDIARIES
The companies included in the consolidated financial statements by the full consolidation method, its headquarters, percentage participation held and main activity as of 30 September 2012 and 31 December 2011, are as follows:
| Company | Head Office | Percentage Held | Activity | |
|---|---|---|---|---|
| Mother-Company: Altri, SGPS, S.A. |
Oporto | 2012 | 2011 | Investment management |
| Group Caima / Celtejo / Celbi: | ||||
| Celulose do Caima, SGPS, S.A. | Figueira da Foz | 100% | 100% | Investment management |
| Caima Indústria de Celulose, S.A. | Constância | 100% | 100% | Production and commercialization of pulp |
| Altri Florestal, S.A. | Figueira da Foz | 100% | 100% | Sylvan exploration |
| Caima Energia – Empresa de Gestão e Exploração de Energia, S.A. | Constância | 100% | 100% | Production of thermal and electrical energy |
| Invescaima – Investimentos e Participações, SGPS, S.A. | Figueira da Foz | 100% | 100% | Investment management |
| Inflora – Sociedade de Investimentos Florestais, S.A. | Figueira da Foz | 100% | 100% | Sylvan exploration |
| 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. | Lisboa | 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, Espanha | 100% | 100% | Investment management and commercialization of pulp |
| Altri Sales, S.A. | Nyon, Suiça | 100% | 100% | Commercialization of pulp |
| Pedro Frutícola, Sociedade Frutícola, S.A. | Constância | 100% | 100% | Agriculture production |
| Captaraíz Unipessoal, Lda. | Figueira da Foz | 100% | 100% | Property buying and selling |
All the above companies were included in the Altri Group 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, percentage of capital held and main activity as of 30 September 2012 and 31 December 2011 are as follows:
| Company | Percentage held | Activity | |
|---|---|---|---|
| 2012 | 2011 | ||
| 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 |
Those associated companies and joint ventures were included in the Altri Group consolidated financial statements in accordance with the equity method.
ALTRI, S.G.P.S., S.A.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
AS OF 30 SEPTEMBER 2012
(Translation of notes originally issued in Portuguese – Note 20)
(Amounts expressed in Euro)
The book value, net assets, share capital and net profit for the period ended on 30 September 2012 for these associated companies and joint ventures are as follows:
| Company | Book value (a) | Asset | Equity | Net profit |
|---|---|---|---|---|
| Associated companies: | ||||
| Operfoz – Operadores do Porto da Figueira da Foz, Lda. | 477.243 | 3.738.848 | 1.431.727 | 298.712 |
| Joint ventures: | ||||
| EDP – Produção Bioeléctrica, S.A. | 8.433.883 | 154.464.370 | 12.432.398 | 3.597.878 |
| 8.911.126 |
(a) – includes loans granted.
4.3 INVESTMENTS AVAILABLE FOR SALE
As of 30 September 2012 and 31 December 2011 the investments available for sale are as follows:
| Company | Book value | |
|---|---|---|
| 2012 | 2011 | |
| Rigor Capital - Produção de Energia. Lda. | 10.000.000 | 10.000.000 |
| Others investments | 4.552.566 | 93.935 |
| 14.552.566 | 10.093.935 |
The caption "Investments available for sale" includes financial investments under 20%, in companies where Altri Group has no significant influence on its management, which are stated at acquisition cost, reduced by impairment losses.
4.4 ASSETS CLASSIFIED AS HELD FOR SALE OR IN DISCONTINUATION
During the year ended 31 December 2011 Altri Group sold its subsidiary Socasca – Recolha e Comércio de Recicláveis, S.A. ("Socasca").
The detail of profits and losses from the operational unit in discontinuation – Sócasca in 30 September 2011 is as follows:
| 30.09.2011 | |
|---|---|
| Sócasca | |
| Sales and services rendered Other income |
3.260.648 471.461 |
| 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 | (37.036) |
This financial participation was sold during the year ended 31 December 2011 for an amount of 2,300,000 Euro (Note 6) of which up to 30 September 2012 were received 700,000 Euros, and to that date Altri is to receive the amount of 1.600.000 Euro.
ALTRI, S.G.P.S., S.A. NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS AS OF 30 SEPTEMBER 2012 (Translation of notes originally issued in Portuguese – Note 20) (Amounts expressed in Euro)
5. CHANGES OCCURED IN THE CONSOLIDATION PERIMETER
During the period ended 30 September 2012, there were no changes in the consolidation perimeter compared to 31 December 2011.
6. CASH AND CASH EQUIVALENTS
As of 30 September 2012 and 2011, the caption "Cash and cash equivalents" can be detailed as follows:
| 30.09.2012 | 30.09.2011 | |
|---|---|---|
| Cash | 15.498 | 14.829 |
| Bank deposits | 76.475.611 | 70.793.966 |
| 76.491.109 | 70.808.795 | |
| Bank overdrafts (Note 9) | (1.605.467) | (650.020) |
| Cash and cash equivalents | 74.885.642 | 70.158.775 |
During the period ended 30 September 2012, receipts from investments were as follows:
| Transaction Amount |
Amount received |
|
|---|---|---|
| Sócasca –Recolha e Comércio de Recicláveis, S.A. (Note 4.4) | 2.300.000 --------------- |
200.000 ---------------- |
| 2.300.000 | 200.000 | |
| ========= | ========= |
During the period ended 30 September 2011, receipts from investments were as follows:
| Transaction amount |
Amount received |
|
|---|---|---|
| EDP – Produção Bioeléctrica, S.A. (a) | 4.860.000 | 4.860.000 |
| Sócasca –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. (Nota 4.4)
During the period ended 30 September 2012, payments from investments were as follows:
| Transaction amount |
Amount paid |
|
|---|---|---|
| Other investments available for sale (Note 4.3) | 4.050.469 | 4.050.469 |
| --------------- 4.050.469 |
---------------- 4.050.469 |
|
| ========= | ========= |
ALTRI, S.G.P.S., S.A. NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS AS OF 30 SEPTEMBER 2012
(Translation of notes originally issued in Portuguese – Note 20)
(Amounts expressed in Euro)
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), with the exception when there have been tax losses, cases with 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 years 2008 to 30 September 2012 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 2012.
The movements occurred in deferred tax assets and liabilities in the periods ended in 30 September 2012 and 2011 were as follows:
| 2012 | ||
|---|---|---|
| Deferred tax assets | Deferred tax liabilities | |
| Opening balance as of 1.1.2012 | 13.699.322 | 444.167 |
| Effects on income statement: | ||
| Harmonization of depreciation rates | 1.237.893 | - |
| Other effects | 744.893 | (4.337) |
| Total effect on income statement | 1.982.786 | (4.337) |
| Effect on shareholders' funds: | ||
| Fair values of derivatives (Note 11) | 2.812.210 | - |
| Closing balance as of 30.09.2012 | 18.494.318 | 439.830 |
| 2011 | ||
| 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
ALTRI, S.G.P.S., S.A. NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS AS OF 30 SEPTEMBER 2012
(Translation of notes originally issued in Portuguese – Note 20)
(Amounts expressed in Euro)
8. SHARE CAPITAL
As of 30 September 2012 the Company's fully subscribed and paid up capital consisted of 205,131,672 shares with a nominal value of 12.5 cents of a Euro each.
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 alleged 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 in the company's capital (Altri 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 was 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 diving each share in two, on 25 February 2011.
As of 30 September 2012 there were no entities holding more than 20% of the Company's subscribed share capital.
9. BANK LOANS, OTHER LOANS AND REIMBURSABLE SUBSIDIES
As of 30 September 2012 and 31 December 2011, the captions "Bank loans", "Other loans" and "Reimbursable subsidies" can be detailed as follows: 30-09-2012
| Nominal Value | Book Value | |||||
|---|---|---|---|---|---|---|
| Current | Non current | Total | Current | Non current | Total | |
| Bank loans | 44.612.426 | 102.055.350 | 146.667.776 | 44.612.426 | 102.055.350 | 146.667.776 |
| Bank overdrafts (Note 6) | 1.605.467 | - | 1.605.467 | 1.605.467 | - | 1.605.467 |
| Bank loans | 46.217.893 | 102.055.350 | 148.273.243 | 46.217.893 | 102.055.350 | 148.273.243 |
| Commercial paper | 106.000.000 | 87.000.000 | 193.000.000 | 105.649.809 | 86.878.905 | 192.528.714 |
| Bonds | - | 375.000.000 | 375.000.000 | - | 372.839.936 | 372.839.936 |
| Other loans | 22.376.202 | - | 22.376.202 | 21.318.218 | - | 21.318.218 |
| Other loans | 128.376.202 | 462.000.000 | 590.376.202 | 126.968.027 | 459.718.841 | 586.686.868 |
| Reimbursable incentives | 20.028.482 | 28.180.219 | 48.208.701 | 20.028.482 | 28.180.219 | 48.208.701 |
| 194.622.577 | 592.235.569 | 786.858.146 | 193.214.402 | 589.954.410 | 783.168.812 | |
| 31-12-2011 | ||||||
| Nominal Value | Book Value | |||||
| Current | Non current | Total | Current | Non current | Total | |
| Bank loans | 155.806.954 | 11.875.000 | 167.681.954 | 155.792.782 | 11.875.000 | 167.667.782 |
| Bank overdrafts | 1.328.932 | - | 1.328.932 | 1.328.932 | - | 1.328.932 |
| Bank loans | 157.135.886 | 11.875.000 | 169.010.886 | 157.121.714 | 11.875.000 | 168.996.714 |
| Commercial paper | 111.000.000 | 128.000.000 | 239.000.000 | 110.629.490 | 127.831.518 | 238.461.008 |
| Bonds Other loans |
- 18.086.789 |
375.000.000 - |
375.000.000 18.086.789 |
- 17.029.024 |
372.046.493 - |
372.046.493 17.029.024 |
| Other loans | 129.086.789 | 503.000.000 | 632.086.789 | 127.658.514 | 499.878.011 | 627.536.525 |
| Reimbursable incentives | 8.784.099 | 38.893.917 | 47.678.016 | 8.784.029 | 38.893.917 | 47.677.946 |
| 295.006.774 | 553.768.917 | 848.775.691 | 293.564.257 | 550.646.928 | 844.211.185 |
As of 30 September 2012, there are bank overdrafts amounted to 15,500,000 Euro (11,650,000 Euro as of 30 September 2011), classified in the caption "Bank Loans".
The expenditures with the constitution of the loans were deducted from its nominal value, being these recognized as financial expenses along the loan's life period (Note 12).
ALTRI, S.G.P.S., S.A. NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS AS OF 30 SEPTEMBER 2012 (Translation of notes originally issued in Portuguese – Note 20)
(Amounts expressed in Euro)
10. ACCUMULATED PROVISIONS AND IMPAIRMENT LOSSES
The movements occurred in provisions and impairment losses for the periods ended at 30 September 2012 and 2011 can be detailed as follows:
| 30.09.2012 | ||||||
|---|---|---|---|---|---|---|
| Impairment losses in | ||||||
| Provisions | accounts receivable | Total | ||||
| Opening balance | 1.149.668 | 6.851.677 | 8.001.345 | |||
| Increases | 770.000 | - | 770.000 | |||
| Utilizations | - | - | - | |||
| Closing balance | 1.919.668 | 6.851.677 | 8.771.345 | |||
| 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 |
The increase in impariment losses occurred in the period ended 30 September 2012 were recorded against the caption "Payroll expenses" of the consolidated profit and loss statement, according to its purpose.
The amount recorded under the caption "Provisions", at 30 September 2012 and 2011, is the best estimate of the Administration in order to face all the losses that may be supported due to the general risks from the activity of Altri's Group.
11. DERIVATIVE FINANCIAL INSTRUMENTS
As of 30 September 2012 and 2011 the companies of Altri's Group had contracts concerning financial derivative instruments to hedge of variations in pulp price and interest rates being these instruments registered according to its fair value.
The companies of Altri's Group only use derivatives to hedge cash flows from the operations generated by its activity.
ALTRI, S.G.P.S., S.A. NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS AS OF 30 SEPTEMBER 2012 (Translation of notes originally issued in Portuguese – Note 20)
(Amounts expressed in Euro)
As of 30 September 2012 and 2011 the detail of the financial derivative instruments are as follows:
| Pulp price hedging derivatives |
Interest rates derivatives |
Total | |
|---|---|---|---|
| Opening balance as of 31.12.2011 | (302.933) | (14.449.051) | (14.751.984) |
| Derivatives fair value variation/cessation | |||
| Effects on shareholders' funds Effects on the profit and loss statement |
(9.801.398) - |
(810.717) 2.377.518 |
(10.612.115) 2.377.518 |
| Closing balance as of 30.09.2012 | (10.104.331) | (12.882.250) | (22.986.581) |
| Pulp price hedging derivatives |
Interest 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) |
12. FINANCIAL RESULTS
The financial results for the nine months periods ended at 30 September 2012 and 2011 are detailed as follows:
| 30-09-2012 | 30-09-2011 |
|---|---|
| Financial expenses: | |
| Interest 19.388.083 |
20.299.164 |
| Other financial expenses 9.298.221 |
10.533.935 |
| 28.686.304 | 30.833.099 |
| Financial income: | |
| Interest 3.763.153 |
4.366.861 |
| Other financial income 1.167.623 |
1.858.562 |
| 4.930.776 | 6.225.423 |
The caption "Other financial expenses" includes, mainly, expenses incurred with the establishment of the loans which are being recognized as costs through the life period of the respective loan (Note 9) and losses relative to interest rate financial derivative instruments (Note 11).
The "Gains and losses in associated companies and joint ventures" relate to the appropriation of the Group share in the results of the investments in the associated companies and joint ventures (Note 4.2).
ALTRI, S.G.P.S., S.A. NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS AS OF 30 SEPTEMBER 2012 (Translation of notes originally issued in Portuguese – Note 20) (Amounts expressed in Euro)
13. EARNINGS PER SHARE
Earnings per share in the nine months periods ended as of 30 September 2012 and 2011 were calculated considering the following amounts:
| 30-09-2012 | 30-09-2011 | |
|---|---|---|
| Share number considered for the computation of basic and diluted earning | 205.131.672 | 205.131.672 |
| Net profit considered for the computation of basic and diluted earning for continuing operations | 39.674.225 | 23.135.916 |
| Continuing operations earnings per share Basic Diluted |
0,19 0,19 |
0,11 0,11 |
| Net profit considered for the computation of basic and diluted earning for continuing and non-continuing activities | 39.674.225 | 23.098.880 |
| Continuing and non-continuing operations earnings per share Basic Diluted |
0,19 0,19 |
0,11 0,11 |
14. OTHER INCOME
As of 30 September 2012 the caption of the statement of profit and loss "Other Income" is detailed as follows:
| 30-09-2012 | |
|---|---|
| Investment and exploration subsidies | 2.000.761 |
| Gains obtained from the alienation of fixed assets | 399.558 |
| Other income | 1.806.218 |
| 4.206.537 |
15. OTHER EXPENSES
As of 30 September 2012 the caption of the statement of profit and loss "Other expenses" is detailed as follows:
| 30-09-2012 | |
|---|---|
| Direct taxes and charges | 1.052.223 |
| Losses in commodities derivative contracts (Note 11) | 3.936.226 |
| Other costs | 924.107 |
| 5.912.556 |
16. SEGMENTAL INFORMATION
On 16 April 2008, the Board of Administration of Altri, S.G.P.S., S.A. approved a simple reorganization project of this society which implies the split of Altri's two business units that operates 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 better seen and better evaluated by the market, and allows Altri Group to focus its activity on its core business, production and commercialization of bleached paper pulp form eucalyptus, so the Board of Directors believe that there is only one business segment and the management information is reported and analyzed on this basis.
ALTRI, S.G.P.S., S.A. NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS AS OF 30 SEPTEMBER 2012
(Translation of notes originally issued in Portuguese – Note 20)
(Amounts expressed in Euro)
17. RELATED PARTIES
The participated companies of the Group realize between them and at market prices, transactions that classifies as transactions with related parties.
In the consolidation procedures the transactions between the companies included in consolidation by the full consolidation method are eliminated, once 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 2012 and 2011, there were no transactions with the Directors of the Group and were no granted loans.
As of 30 September 2012 and 2011 the balances and transactions with related parties are as follow:
| Purchases and services | Sales and services | Interest income | ||||
|---|---|---|---|---|---|---|
| Transactions | 30.09.2012 | 30.09.2011 | 30.09.2012 | 30.09.2011 | 30.09.2012 | 30.09.2011 |
| Associated companies and joint ventures (a) | 1.093.923 | 1.129.174 | 3.422.244 | 3.443.728 | 503.638 | 483.224 |
| Other related parties (b) | 4.429.161 | 4.658.622 | - | - | - | - |
| 5.523.084 | 5.787.796 | 3.422.244 | 3.443.728 | 503.638 | 483.224 | |
| Accounts payable | Accounts receivable | Granted Loans | ||||
| Balances | 30.09.2012 | 30.09.2011 | 30.09.2012 | 30.09.2011 | 30.09.2012 | 30.09.2011 |
| Associated companies and joint ventures (a) | 143.298 | 306.366 | 540.541 | 187.466 | 16.807.905 | 16.807.905 |
752.830 322.024 665.320 187.466 16.807.905 16.807.905
Other related parties (b) 609.532 15.658 124.779 - - -
(a) All entities consolidated by the equity method as of 30 September 2012 and 2011 (Note 4.2);
(b) Were considered as related parties the companies of Ramada Group.
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 2012 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. 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.
ALTRI, S.G.P.S., S.A.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
AS OF 30 SEPTEMBER 2012
(Translation of notes originally issued in Portuguese – Note 20)
(Amounts expressed in Euro)
Presselivre – Imprensa Livre, S.A. Sociedade Imobiliária Porto Seguro – Investimentos Imobiliários, S.A. Storax Racking Systems, Ltd. Storax Benelux 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, Lda Web Works – Desenvolvimento de Aplicações para Internet, S.A. Valor Autêntico, SGPS, S.A.
18. APPLICATION OF THE NET INCOME
Relating to the year ended in 2011, the Board of Directors proposed, in its general report, that the individual net loss of Altri, SGPS, S.A. in the amount of 2,913,284.89 Euro will be transferred to returned earnings. The proposal was approved in the General Assembly held on 26 April 2012.
The Board of Directors proposed also the distribution of free reserves in the amount of 4,102,633.44 Euro, as dividends, corresponding to a dividend of 0.02 Euro by share, this proposal was also approved on the General Assembly held on 26 April 2012.
19. FINANCIAL STATEMENTS APPROVAL
The financial statements were approved by the Board of Directors and authorized for issuance in 6 November 2012.
20. 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