AI assistant
Altri SGPS — Interim / Quarterly Report 2016
May 31, 2016
1914_10-q_2016-05-31_62710460-bf90-4bd6-9a92-54b1e5ccc60a.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 – 1 st Quarter of 2016 (Unaudited)
This document is a translation of a document 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.
Financial Information 1Q 2016
The financial information was prepared in accordance with the International Financial Reporting Standards (IFRS).
Income Statement - 1Q 2016 - a quarter of records
| thousand Euro | 1Q 2015 | 1Q 2016 | 1Q16/1Q15 Var% |
4Q 2015 | 1Q16/4Q15 Var% |
|---|---|---|---|---|---|
| Total Revenues | 154,078 | 161,706 | 5.0% | 170,546 | -5.2% |
| Costs of sales External supplies and services Payroll expenses Ohters expenses Provisions and impairment losses |
58,545 40,490 7,735 1,017 -288 |
60,240 40,325 7,789 1,254 8 |
2.9% -0.4% 0.7% 23.3% |
58,646 41,695 10,802 -460 1,928 |
2.7% -3.3% -27.9% -372.9% -99.6% |
| Total Expenses (a) | 107,499 | 109,616 | 2.0% | 112,611 | -2.7% |
| EBITDA (b) Margin |
46,580 30.2% |
52,090 32.2% |
11.8% +2,0 pp |
57,935 34.0% |
-10.1% -1,8 pp |
| Amortisation and depreciation | 13,155 | 13,263 | 0.8% | 13,577 | -2.3% |
| EBIT (c) Margin |
33,425 21.7% |
38,827 24.0% |
16.2% +2,3 pp |
44,358 26.0% |
-12.5% -2,0 pp |
| Gains/Losses in associated companies Financial costs Financial gains Financial results |
160 -9,271 3,364 -5,747 |
258 -6,569 1,466 -4,845 |
61.4% -29.1% -56.4% -15.7% |
821 -7,781 1,827 -5,133 |
-68.6% -15.6% -19.7% -5.6% |
| Profit Before Income Tax | 27,677 | 33,982 | 22.8% | 39,225 | -13.4% |
| Income tax Minority interests |
-5,514 6 |
-8,865 0 |
60.8% s s |
-6,269 0 |
41.4% s s |
| Profit for the period attributable to parent company's shareholders | 22,157 | 25,117 | 13.4% | 32,956 | -23.8% |
(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 first quarter of 2016 was characterized by a decrease in the pulp price of 5% (both in USD and EUR) in relation to the last quarter of 2015, which had the same impact on revenues. In the first quarter of 2016 the pulp price was 1.7% and 4.6% higher than in the same period of 2015, in USD and EUR, respectively.
In detail, the total revenue of the first quarter of 2016 amounted to 161.7 million Euro, an increase of 5% comparing to the first quarter of 2015 and a decrease of 5% compared to the amount recorded in the previous quarter (4Q2015).
Financial Information 1Q 2016
During the first quarter, the three industrial units of Altri produced around 250.7 thousand tons of pulp (-2% comparing to the same period of 2015), of which 23.1 thousand tons were dissolving pulp (-7% comparing to the same period of 2015). In terms of sales, during the first quarter of 2016, they were sold 253.5 thousand tons of pulp (+2% comparing to the first quarter of 2015), of which 25.8 thousand tons were dissolving pulp (+2% comparing to the same period of 2015).
During the first quarter of 2016, Caima – Altri's industrial unit in charge of the dissolving pulp production - performed its scheduled annual stoppage for maintenance.
In terms of exports, during the first quarter of 2016, Altri exported 232.0 thousand tons of pulp (+1% comparing to first quarter of 2015).
The revenues from sales of pulp of the first quarter of 2016 amounted to 139.4 million Euro, an increase of 8% comparing to the first quarter of 2015 and a decrease of 4.1% compared to the amount recorded in the previous quarter (4Q2015).
Quarterly EBITDA amounted to 52 million Euro
The operating costs increased 2% when compared to the same period of 2015 in line with the sales evolution. Total costs, excluding depreciation, interest and taxes, on the first quarter of 2016, amounted to approximately 109.6 million Euro, which represents a decrease of 2.7% compared to the last quarter of 2015.
The EBITDA of the first quarter of 2016 reached 52.1 million Euro, a decrease of 10% comparing to the EBITDA recorded in the previous quarter and an increase of 12% compared to the same period of 2015.
The financial result amounted to a net charge of around 4.8 million Euro.
Net profit of Altri reached 25 million Euro.
Net debt of 412 million Euro: reduction of 30 million compared to 2015
Altri´s nominal debt net of cash and cash equivalents as of 31 March 2016 amounted to 412.2 million Euro, representing a decrease of approximately 30.4 million Euro compared to net debt of 442.6 million Euro recorded in the end of 2015.
The total net investment (CAPEX) made in the 1 st quarter of 2016 by the industrial units of the Group amounted to 4.0 million Euro.
The scheduling of Altri's remunerated gross debt maturity is as follows:
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|---|---|
| Bank loans | - | 14 | 31 | 24 | 16 | - | - |
| Commercial paper | 41 | 28 | - | - | - | - | 25 |
| Bonds | - | - | 105 | 110 | 50 | 35 | - |
| Other loans (includes factoring) | 43 | - | - | - | - | - | - |
| TOTAL | 83 | 42 | 136 | 133 | 66 | 35 | 25 |
Altri Group issued, in April 2016, a bond loan of 40 million Euro, with maturity in 2024.
Financial Information 1Q 2016
Key balance sheet indicators
| thousand Euro | 2015 | 1Q 2016 | Var% |
|---|---|---|---|
| Biological assets | 101,472.9 | 102,038.2 | 1% |
| Tangible assets | 364,119.6 | 354,196.7 | -3% |
| Goodw ill |
265,531.4 | 265,531.4 | 0% |
| Investmens available for sale | 10,691.1 | 10,691.1 | 0% |
| Others | 42,756.7 | 43,575.7 | 2% |
| Total non current assets | 784,571.7 | 776,033.1 | -1% |
| Inventories | 56,396.6 | 64,027.9 | 14% |
| Customers | 91,521.3 | 89,427.5 | -2% |
| Cash and cash equivalents | 243,154.2 | 107,398.4 | -56% |
| Others | 19,597.6 | 23,930.5 | 22% |
| Total current assets | 410,669.6 | 284,784.4 | -31% |
| Total assets | 1,195,241.4 | 1,060,817.5 | -11% |
| Shareholder's equity and non controlling interests | 322,349.6 | 347,455.6 | 8% |
| Bank loans | 153,587.5 | 78,000.0 | -49% |
| Other loans | 413,733.4 | 353,078.0 | -15% |
| Reimbursable incentives | 17,439.1 | 17,439.1 | 0% |
| Others | 45,566.5 | 44,601.9 | -2% |
| Total non current liabilities | 630,326.6 | 493,119.0 | -22% |
| Bank loans | 10,775.0 | 6,000.0 | -44% |
| Other current loans | 105,438.1 | 82,746.5 | -22% |
| Reimbursable incentives | 558.9 | 558.9 | 0% |
| Suppliers | 61,243.4 | 55,963.0 | -9% |
| Others | 64,549.8 | 74,974.4 | 16% |
| Total current liabilities | 242,565.3 | 220,242.8 | -9% |
Financial Information 1Q 2016
Pulp Market
In accordance with information from the Pulp and Paper Products Council (PPPC Global – 100 flash report), during the first quarter of 2016, total demand for hardwood pulp increased by 1.3% (comparing to the same period of 2015). It is highlighted the eucalyptus pulp, which recorded an increase in demand of 5.5% in the same period.
Geographically, the consumption of hardwood pulp in Europe increased 1.4% while in China the increase reached 6.9%. In relation with eucalyptus pulp, the demand grew 3.8% in Europe and 13.1% in China. The market share of eucalyptus pulp increased, in the hardwood segment, from 68.9% in the first quarter of 2015, to 71.4% in the end of the reporting period (1Q2016).
The 1st quarter of 2016 in terms of prices evolution of BEKP pulp, was characterized by a decrease of 5% of the price (both in USD and EUR), when compared to the previous quarter. The average price in the first quarter of the year amounts to 762 USD / ton (vs. 802 USD / ton in the previous quarter and 750 USD / ton in the same quarter of 2015), while in Euro recorded 693 EUR / ton (vs.732 EUR / ton in the previous quarter and 663 EUR / ton in the same quarter of 2015).
Evolution of BEKP pulp price in Europe since 2003 until April 2016 (EUR) Source: FOEX
Future Perspectives – 2Q 2016
During the second quarter of 2016 it is scheduled the annual stoppage for maintenance for the remaining industrial units of the Altri Group: Celtejo on April and Celbi and May. Consequently the production and productivity will be affected by these annual stoppages.
Concerning the pulp market, it is expected a decrease of the price in Euro on the second quarter of 2016.
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 has under its intervention over 82 thousand hectares of forest in Portugal entirely certified by Forest Stewardship Council® (FSC®)1 and by the Program 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 that reached in 2015 1 million tons/year of bleached eucalyptus pulp. The Group is concluding a series of ongoing small projects for optimizing operating efficiency.
Porto, May 5, 2016
The Board of Directors
______________________________
1 FSC-C004615
Consolidated financial statements and notes
(translation of a document originally issued in Portuguese – note 20)
ALTRI, SGPS, S.A.
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION AS AT 31 MARCH 2016 AND 31 DECEMBER 2015
(Translation of financial statements originally issued in Portuguese - Note 20) (Amounts expressed in Euro)
| ASSETS | Notes | 31.03.2016 | 31.12.2015 | |
|---|---|---|---|---|
| NON CURRENT ASSETS: | ||||
| Biological assets | 102 038 220 | 101 472 915 | ||
| Tangible fixed assets | 354 196 685 | 364 119 629 | ||
| Investment property | 113 310 | 113 310 | ||
| Goodwill | 265 531 404 | 265 531 404 | ||
| Intangible assets | 63 939 | 83 821 | ||
| Investments in associated companies and joint ventures | 4.2 | 12 266 332 | 12 008 219 | |
| Investments available for sale | 4.3 | 10 691 097 | 10 691 097 | |
| Other non current assets | 3 511 234 | 3 490 469 | ||
| Deferred tax assets | 7 | 27 620 894 | 27 060 866 | |
| Total non current assets | 776 033 115 | 784 571 730 | ||
| CURRENT ASSETS: | ||||
| Inventories | 64 027 878 | 56 396 615 | ||
| Customers | 89 427 529 | 91 521 269 | ||
| Other debtors | 10 614 161 | 8 401 481 | ||
| State and other public entities | 10 625 934 | 8 469 842 | ||
| Other current assets | 2 690 431 | 2 726 281 | ||
| Cash and cash equivalents | 6 | 107 398 419 | 243 154 160 | |
| Total current assets | 284 784 352 | 410 669 648 | ||
| Total assets | 1 060 817 467 | 1 195 241 378 | ||
| SHAREHOLDERS' FUNDS AND LIABILITIES | 31.03.2016 | 31.12.2015 | ||
| SHAREHOLDERS' FUNDS: | ||||
| Share Capital | 8 | 25 641 459 | 25 641 459 | |
| Legal reserve | 4 336 498 | 4 336 498 | ||
| Other reserves | 292 360 622 | 225 998 128 | ||
| Advance on profits | - | (51 282 918) | ||
| Consolidated net profit / (loss) | Total shareholders' funds attributable to the parent company's sharedholders | 25 117 063 347 455 642 |
117 656 401 322 349 568 |
|
| Non controlling interests | - | - | ||
| Total shareholders' funds | 347 455 642 | 322 349 568 | ||
| LIABILITIES: | ||||
| NON CURRENT LIABILITES: | ||||
| Bank loans | 9 | 78 000 000 | 153 587 500 | |
| Other loans | 9 | 353 078 027 | 413 733 394 | |
| Reimbursable subsidies | 9 | 17 439 139 | 17 439 139 | |
| Other non current liabilities | 22 892 549 | 23 854 161 | ||
| Deferred tax liabilities | 7 | 15 871 624 | 15 871 624 | |
| Pension liabilities | 778 000 | 778 000 | ||
| Provisions | Total non current liabilities | 10 | 5 059 690 493 119 029 |
5 062 741 630 326 559 |
| CURRENT LIABILITIES: | ||||
| Bank loans | 9 | 6 000 000 | 10 775 000 | |
| Other loans | 9 | 82 746 543 | 105 438 128 | |
| Reimbursable subsidies | 9 | 558 872 | 558 872 | |
| Suppliers | 55 962 984 | 61 243 404 | ||
| Other current creditors | 6 489 376 | 3 908 405 | ||
| State and other public entities | 28 459 852 | 26 453 118 | ||
| Other current liabilities | 39 878 502 | 34 051 538 | ||
| Derivatives | 11 | 146 667 | 136 786 | |
| Total current liabilites | 220 242 796 | 242 565 251 | ||
| Total shareholders' funds and liabilities | 1 060 817 467 | 1 195 241 378 | ||
The accompanying notes form an integral part of the consolidated financial statements
ALTRI, SGPS, S.A.
CONSOLIDATED STATEMENTS OF PROFIT AND LOSS FOR THE THREE MONTHS PERIODS ENDED 31 MARCH 2016 AND 2015
(Translation of financial statements originally issued in Portuguese - Note 20) (Amounts expressed in Euro)
| Notes | 31.03.2016 | 31.03.2015 | ||
|---|---|---|---|---|
| Sales | 157 663 504 | 149 202 715 | ||
| Services rendered | 2 198 818 | 2 163 624 | ||
| Other income | 14 | 1 843 640 | 2 712 027 | |
| Cost of sales | (60 239 977) | (58 545 465) | ||
| External supplies and services | (40 325 058) | (40 490 003) | ||
| Payroll expenses | (7 789 024) | (7 734 658) | ||
| Amortisation and depreciation | (13 262 855) | (13 155 046) | ||
| Provisions and impairment losses | 10 | (8 196) | 288 345 | |
| Other costs | 15 | (1 253 979) | (1 017 027) | |
| Gains and losses in associated companies and joint ventures | 4.2 | 258 113 | 159 957 | |
| Financial expenses | 12 | (6 569 155) | (9 270 788) | |
| Financial income | 12 | 1 466 100 | 3 363 787 | |
| Profit befor income tax | 33 981 931 | 27 677 468 | ||
| Income tax | (8 864 868) | (5 514 084) | ||
| Profit after income tax | 25 117 063 | 22 163 384 | ||
| Consolidated net profit | 25 117 063 | 22 163 384 | ||
| Attributable to: | ||||
| Parent company's shareholders | 25 117 063 | 22 156 960 | ||
| Non controlling interests | - | 6 424 | ||
| 25 117 063 | 22 163 384 | |||
| Earnings per share: | ||||
| Basic | 13 | 0,12 | 0,11 | |
| Diluted | 13 | 0,12 | 0,11 |
The accompanying notes form an integral part of the consolidated financial statements
ALTRI, S.G.P.S., S.A.
CONSOLIDATED STATEMENTS OF PROFIT AND LOSS AND OTHER COMPREHENSIVE INCOME FOR THE THREE MONTHS PERIODS ENDED 31 MARCH 2016 AND 2015
(Translation of financial statements originally issued in Portuguese - Note 20) (Amounts expressed in Euro)
| Notes | 31.03.2016 | 31.03.2015 | |
|---|---|---|---|
| Net consolidated profit / (loss) for the period | 25 117 063 | 22 163 384 | |
| Other comprehensive income: | |||
| Items that will not be reclassified to profit or loss | - | - | |
| Items that may be reclassified to profit and loss | - | - | |
| Change in fair value of cash flow hedging derivatives | - | 210 224 | |
| Changes in currency translation reserves | (10 989) | - | |
| Others | - | 122 865 | |
| (10 989) | 333 089 | ||
| Other comprehensive income for the period | (10 989) | 333 089 | |
| Total comprehensive income for the period | 25 106 074 | 22 496 473 | |
| Attributable to: | |||
| Shareholders' of the parent company Non controlling interest |
25 106 074 - |
22 490 049 6 424 |
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 THREE MONTHS PERIODS ENDED 31 MARCH 2016 AND 2015
(Translation of financial statements originally issued in Portuguese - Note 20) (Amounts expressed in Euro)
| Attr ibu tab le to the nt c 's s har eho lde p are om p any rs |
|||||||||
|---|---|---|---|---|---|---|---|---|---|
| Not es |
Sha ital re c ap |
Leg al r ese rve |
Oth er r ese rve s |
Adv anc e o n rofi ts p |
Net rofi t p |
To tal |
Non lling ntro co inte t res |
Tot al sha reh old er's fun ds |
|
| Bal f 1 Jan 201 5 anc e a s o uar y Ap riat ion of t he sol ida ted t p rofi t of 201 4 p rop con ne |
25 641 45 9 - |
3 4 05 143 - |
205 68 0 5 87 37 381 54 8 |
- - |
37 381 54 8 ( ) 37 381 54 8 |
272 10 8 7 37 - |
155 24 0 - |
272 26 3 9 77 - |
|
| Tot al c reh ive inco for the erio d om p ens me p Bal f 31 rch Ma 20 15 anc e a s o |
- 25 641 45 9 |
- 3 4 05 143 |
333 08 9 243 39 5 2 24 |
- - |
22 156 96 0 22 156 96 0 |
22 490 04 9 294 59 8 7 86 |
6 4 24 161 66 4 |
22 496 47 3 294 76 0 4 50 |
|
| Bal f 1 Jan 201 6 anc e a s o uar y Ap riat ion of t he sol ida ted rofi t of 201 5 t p p rop con ne |
25 641 45 9 - |
4 3 36 498 - |
225 99 8 1 28 66 373 48 3 |
( ) 51 282 91 8 51 282 91 8 |
117 65 6 4 01 ( ) 117 65 6 4 01 |
322 34 9 5 68 - |
- - |
322 34 9 5 68 - |
|
| Tot al c reh ive inco for the erio d om p ens me p Bal f 31 Ma rch 20 16 anc e a s o |
8 | - 25 641 45 9 |
- 4 3 36 498 |
( ) 10 989 292 36 0 6 22 |
- - |
25 117 06 3 25 117 06 3 |
25 106 07 4 347 45 5 6 42 |
- - |
25 106 07 4 347 45 5 6 42 |
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 THREE MONTHS PERIODS ENDED 31 MARCH 2016 AND 2015
(Translation of financial statements originally issued in Portuguese - Note 20) (Amounts expressed in Euro)
| Notes | 31.03.2016 | 31.03.2015 | |||
|---|---|---|---|---|---|
| Operating activies: | |||||
| Cash flow from operating activities (1) | 37 715 624 | 29 091 149 | |||
| Investment activities: | |||||
| Receipts relating to: | |||||
| Tangible assets | 223 796 | 530 066 | |||
| Investment subsidies | 531 | 646 | |||
| Interest and similar income | 524 625 | 748 952 | 875 023 | 1 405 735 | |
| Payments relating to: | |||||
| Tangible assets | (3 439 606) | (9 781 786) | |||
| Intagible assets | (39 750) | - | |||
| Other financial assets | (103 000) | - | |||
| Investment subsidies | - | (3 582 356) | (3 592 682) | (13 374 468) | |
| Cash flow from investment activities (2) | (2 833 404) | (11 968 732) | |||
| Financing activities: | |||||
| Receipts relating to: | |||||
| Loans obtained | 5 555 736 | 284 460 287 | |||
| Other financial operations | 5 103 | 5 560 839 | - | 284 460 287 | |
| Payments relating to: | |||||
| Interest and similar costs | (4 264 858) | (6 788 487) | |||
| Loans obtained | (171 933 942) | (176 198 800) | (316 628 123) | (323 416 610) | |
| Cash flow from financing activities (3) | (170 637 961) | (38 956 323) | |||
| Cash and cash equivalents at the beginning of the period | 243 154 160 | 260 855 007 | |||
| Variation of cash and cash equivalents: (1)+(2)+(3) | (135 755 741) | (21 833 906) | |||
| Cash and cash equivalents at the end of the period | 6 | 107 398 419 | 239 021 101 |
The accompanying notes form an integral part of the consolidated financial statements
1. INTRODUCTORY NOTE
Altri, SGPS, S.A. ("Altri" or "Company") is an open capital company incorporated as of 1 March 2005, as a result of the reorganization process of Cofina, SGPS, S.A., has its head-office located at Rua General Norton de Matos, 68, r/c – Porto, Portugal and its shares are listed in the Euronext Lisbon Stock Exchange. Its main activity is the management of investments.
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 pulp of eucalyptus through three mills (Celbi in Figueira da Foz, Caima in Constância do Ribatejo and Celtejo in Vila Velha de Ródão).
Due to this reality of Altri Group, the Board of Directors believes that there is only one business segment (production and commercialization of bleached pulp from eucalyptus) and the management information is also analysed 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 ACCOUTING POLICIES AND BASIS FOR PRESENTATION
The consolidated financial statements as of 31 March 2016 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 2015.
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.
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 31 March 2016 and 31 December 2015, are as follows:
| Company | Head Office Percentage Held |
Main Activity | ||
|---|---|---|---|---|
| 2016 | 2015 | |||
| Parent-Company | ||||
| Altri, SGPS, S.A. | Porto | Investment management | ||
| Subsidiaries | ||||
| Altri Abastecimento de Madeira, S.A. | Figueira da Foz | 100% | 100% | Wood commercialization |
| Altri Florestal, S.A. | Figueira da Foz | 100% | 100% | Forest management |
| Altri Sales, S.A. | Nyon, Switzerland | 100% | 100% | Group management support services |
| Altri, Participaciones Y Trading, S.L. | Vigo, Spain | 100% | 100% | Commercialization of pulp |
| Caima Energia – Empresa de Gestão e Exploração de Energia, S.A. | Constância | 100% | 100% | Production of energy |
| Caima Indústria de Celulose, S.A. | Constância | 100% | 100% | Production and commercialization of pulp |
| Captaraíz Unipessoal, Lda. | Figueira da Foz | 100% | 100% | Purchase and sale of properties |
| Celtejo – Empresa de Celulose do Tejo, S.A. | Vila Velha de Ródão | 100% | 100% | Production and commercialization of pulp |
| Celulose Beira Industrial (Celbi), S.A. | Figueira da Foz | 100% | 100% | Production and commercialization of pulp |
| Inflora – Sociedade de Investimentos Florestais, S.A. | Figueira da Foz | 100% | 100% | Forest management |
| Pedro Frutícola, Sociedade Frutícola, S.A. | Constância | 100% | 100% | Agriculture production |
| Viveiros do Furadouro Unipessoal, Lda. | Óbidos | 100% | 100% | Production of plants in nurseries and services related with forests and landscapes |
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 31 March 2016 and 31 December 2015 are as follows:
| Company | Head Office | Statement of financial position | Percentage Held | Activity | ||
|---|---|---|---|---|---|---|
| 2016 | 2015 | 2016 | 2015 | |||
| Associated companies: | ||||||
| Operfoz – Operadores do Porto da Figueira da Foz, Lda. | Figueira da Foz | 697 453 | 697 453 | 33,33% | 33,33% | Harbor operations |
| Joint ventures: EDP – Produção Bioeléctrica, S.A. |
Lisboa | 11 568 879 | 11 310 766 | 50% | 50% | Energy production |
| 12 266 332 | 12 008 219 |
Associated companies and joint ventures were included in the Altri Group consolidated financial statements in accordance with the equity method.
The movements occurred in the balance of this caption in the periods ended in 31 March 2016 and 31 December 2015 were as follows:
| Statement of financial position | ||||||
|---|---|---|---|---|---|---|
| 31.March.2016 | 31.March.2015 | |||||
| Operfoz (b) | EDP Bioeléctrica (a) | Operfoz | EDP Bioeléctrica (a) | |||
| Opening balance | 697 453 | 11 310 766 | 616 581 | 8 441 559 | ||
| Reimbursment of supplementary capital Equity method: |
- | - | - | - | ||
| Effects on gains and losses in associated companies and joint ventures | - | 258 113 | - | 159 957 | ||
| Closing balance | 697 453 | 11 568 879 | 616 581 | 8 601 516 |
The total amount of the statement of financial position, equity and net profit for the periods ended on 31 March 2016 and 31 December 2015 for the main joint ventures and associated companies were as follows:
| 31.03.2016 | 31.12.2015 | |
|---|---|---|
| EDP Bioeléctrica (c) | EDP Bioeléctrica (c) | |
| Non-current assets | 127,457,550 | 126,905,069 |
| Current assets | 19,773,446 | 15,245,714 |
| Non-current liabilities | 79,430,536 | 70,276,436 |
| Current liabilities | 45,193,740 | 44,620,574 |
| Equity attributable to shareholders of the parent company | 22,606,720 | 27,253,773 |
| Turnover | 8,373,358 | 40,049,682 |
| Net profit | 515,191 | 4,998,523 |
| Total comprehensive income | 515,191 | 4,998,523 |
(a) – includes loans granted.
(b) – Financial statements as of 31 December 2015.
(c) – EDP – Produção Bioeléctrica, S.A. owns shares representing the entire share capital of Ródão Power – Energia e Biomassa do Ródão, S.A..
The accounting policies used by these companies do not differ significantly from those used by Altri Group, fact that led to no accounting policies harmonization.
4.3 INVESTMENTS AVAILABLE FOR SALE
As of 31 March 2016 and 31 December 2015 the investments available for sale are as follows:
| Statement of financial position | ||||
|---|---|---|---|---|
| 2016 | 2015 | |||
| Rigor Capital - Produção de Energia, Lda. | 10 527 397 | 10 527 397 | ||
| Other investments | 163 700 | 163 700 | ||
| 10 691 097 | 10 691 097 |
It is the understanding of the Altri Group that the caption "Investments available for sale" includes financial investments under 20%, in companies where Altri Group has no significant influence on its management and is stated at acquisition cost, reduced by impairment losses, does not differ significantly from their fair value.
5. CHANGES OCCURED IN THE CONSOLIDATION PERIMETER
During the three months period ended on 31 March 2016, there were no changes in the consolidation perimeter compared to 31 December 2015.
6. CASH AND CASH EQUIVALENTS
As of 31 March 2016 and 2015, the caption "Cash and cash equivalents" can be detailed as follows:
| 31.03.2016 | 31.03.2015 | |
|---|---|---|
| Cash Bank deposits |
53,437 107,344,982 |
22,225 238,998,876 |
| Cash and cash equivalents | 107,398,419 | 239,021,101 |
During the three months periods ended on 31 March 2016 and 2015, there were no receipts or payments related to investments.
7. CURRENT AND DEFERRED TAXES
In accordance with current legislation, tax returns are subject to review and correction by the tax authorities during a fouryear period (five years for Social Security), with the exception when there have been tax losses, cases 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 since 2012 are still subject to review.
The Board of Directors of Altri 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 31 March 2016.
The movements occurred in deferred tax assets and liabilities in the three months periods ended in 31 March 2016 and 2015 were as follows:
| 2016 | |||
|---|---|---|---|
| Deferred tax assets | Deferred tax liabilities | ||
| Opening balance as of 1 January 2016 | 27 060 866 | 15 871 624 | |
| Effects on income statement: | |||
| Increases/(Decreases) in provisions not accepted | 627 000 | - | |
| Harmonization of depreciation rates | (66 972) | - | |
| Total effect on income statement | 560 028 | - | |
| Closing balance as of 31 March 2016 | 27 620 894 | 15 871 624 |
| 2015 | |||
|---|---|---|---|
| Deferred tax assets | Deferred tax liabilities | ||
| Opening balance as of 1 January 2015 | 27 541 201 | 15 283 810 | |
| Effects on income statement: | |||
| Harmonization of depreciation rates | (54 627) | - | |
| Others | 58 105 | (319) | |
| Total effect on income statement | 3 479 | (319) | |
| Effects on sharedholders' funds: | |||
| Fair value of derivatives | (61 033) | - | |
| Closing balance as of 31 March 2015 | 27 483 647 | 15 283 491 |
8. SHARE CAPITAL
As of 31 March 2016 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.
9. BANK LOANS, OTHER LOANS AND REIMBURSABLE SUBSIDIES
As of 31 March 2016 and 31 December 2015, the captions "Bank loans", "Other loans" and "Reimbursable subsidies" can be detailed as follows:
| 31.03.2016 | ||||||
|---|---|---|---|---|---|---|
| Nominal Value | Book Value | |||||
| Current | Non Current | Total | Current | Non Current | Total | |
| Bank loans | 6 000 000 | 78 000 000 | 84 000 000 | 6 000 000 | 78 000 000 | 84 000 000 |
| Bank loans | 6 000 000 | 78 000 000 | 84 000 000 | 6 000 000 | 78 000 000 | 84 000 000 |
| Commercial paper Bonds |
40 500 000 - |
53 000 000 299 500 000 |
93 500 000 299 500 000 |
40 175 026 - |
53 186 928 299 891 099 |
93 361 954 299 891 099 |
| Other loans | 42 571 517 | - | 42 571 517 | 42 571 517 | - | 42 571 517 |
| Other loans | 83 071 517 | 352 500 000 | 435 571 517 | 82 746 543 | 353 078 027 | 435 824 570 |
| Reimbursable subsidies | 558 872 | 17 439 139 | 17 998 011 | 558 872 | 17 439 139 | 17 998 011 |
| 89 630 389 | 447 939 139 | 537 569 528 | 89 305 415 | 448 517 166 | 537 822 581 | |
| Nominal Value | 31.12.2015 | Book Value | ||||
| Current | Non Current | Total | Current | Non Current | Total | |
| Bank loans | 11 000 000 | 154 000 000 | 165 000 000 | 10 775 000 | 153 587 500 | 164 362 500 |
| Bank loans | 11 000 000 | 154 000 000 | 165 000 000 | 10 775 000 | 153 587 500 | 164 362 500 |
| Commercial paper | 64 000 000 | 115 500 000 | 179 500 000 | 63 519 337 | 115 500 000 | 179 019 337 |
| Bonds | - | 299 376 900 | 299 376 900 | - | 298 233 394 | 298 233 394 |
| Other loans | 41 918 791 | - | 41 918 791 | 41 918 791 | - | 41 918 791 |
| Other loans | 105 918 791 | 414 876 900 | 520 795 691 | 105 438 128 | 413 733 394 | 519 171 522 |
| Reimbursable subsidies | 558 872 | 17 439 139 | 17 998 011 | 558 872 | 17 439 139 | 17 998 011 |
| 117 477 663 | 586 316 039 | 703 793 702 | 116 772 000 | 584 760 033 | 701 532 033 |
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).
10. ACCUMULATED PROVISIONS AND IMPAIRMENT LOSSES
The movements occurred in provisions and impairment losses for the three months periods ended at 31 March 2016 and 2015 can be detailed as follows:
| 31.03.2016 | ||||||
|---|---|---|---|---|---|---|
| Provisions | Impairment losses in accounts receivable |
Impairment losses in inventories and biological assets |
Total | |||
| Opening balance | 5 062 741 | 3 720 996 | 7 764 789 | 16 548 526 | ||
| Increases | - | 8 196 | - | 8 196 | ||
| Utilizations | (3 051) | - | - | (3 051) | ||
| Closing balance | 5 059 690 | 3 729 192 | 7 764 789 | 16 553 671 |
| 31.03.2015 | ||||||
|---|---|---|---|---|---|---|
| Provisions | Impairment losses in accounts receivable |
Impairment losses in inventories and biological assets |
Total | |||
| Opening balance | 5 073 481 | 7 838 675 | - | 12 912 156 | ||
| Increases | - | - | - | - | ||
| Utilizations | (6 893) | (288 345) | - | (295 238) | ||
| Closing balance | 5 066 588 | 7 550 330 | - | 12 616 918 |
The amount recorded under the caption "Provisions" as at 31 March 2016 and 2015 is the best estimate of the Board of Directors in order to face all the losses that may be supported due to claims in force.
11. DERIVATIVE FINANCIAL INSTRUMENTS
As of 31 March 2016 and 2015 the companies of the Group operated with contracts for derivatives related to hedge interest rate variations, which are recorded according to their fair value.
Altri Group's companies only use derivatives to hedge cash flows associated with operations created related with their activities.
As of 31 March 2016 and 2015 the detail of the financial derivative instruments and its movements occurred in the three months period then ended are as follows:
| Interest rate derivatives | |
|---|---|
| Opening balance as of 1 January 2016 | (141 283) |
| Derivatives fair value variation/cessation | |
| Effects on shareholder's funds | - |
| Effects on the profit and loss statement | (5 384) |
| Closing balance as of 31 March 2016 | (146 667) |
| juro | |
| Opening balance as of 1 January 2015 | (1 902 297) |
| Derivatives fair value variation/cessation | |
| Effects on shareholder's funds | 271 257 |
| Effects on the profit and loss statement | 1 631 040 |
12. FINANCIAL RESULTS
The financial results for the three months periods ended at 31 March 2016 and 2015 are detailed as follows:
| 31.03.2016 | 31.03.2015 | ||
|---|---|---|---|
| Financial expenses: | |||
| Interests | 3,306,273 | 4,465,879 | |
| Other financial expenses | 3,262,882 | 4,804,909 | |
| 6,569,155 | 9,270,788 | ||
| Financial income: | |||
| Interests | 325,265 | 888,962 | |
| Other financial income | 1,140,835 | 2,474,825 | |
| 1,466,100 | 3,363,787 |
The caption "Other financial expenses" includes, mainly, expenses with loans setup, which are recognized in the profit and loss statement through the duration of those loans (Note 9) and on interest rate derivatives instruments that matured or were paid until that date (Note 11).
13. EARNINGS PER SHARE
Earnings per share for the three months periods ended as of 31 March 2016 and 2015 were determined taking into consideration the following amounts:
| 31.03.2016 | 31.03.2015 | |
|---|---|---|
| Share number considered for the computation of basic and diluted earnings | 205,131,672 | 205,131,672 |
| Net profit considered for the computation of basic and diluted earnings | 25,117,063 | 22,156,960 |
| Earnings per share Basic Diluted |
0.12 0.12 |
0.11 0.11 |
14. OTHER INCOME
As of 31 March 2016 and 2015 the caption of the statement of profit and loss "Other Income" is detailed as follows:
| 31.03.2016 | 31.03.2015 | |
|---|---|---|
| Subsidies to investment and exploitation | 1 334 498 | 1 398 148 |
| Gains on disposal of fixed assets | 184 714 | 20 609 |
| Other income | 324 428 | 1 293 271 |
| 1 843 640 | 2 712 027 |
15. OTHER EXPENSES
As of 31 March 2016 and 2015 the caption of the statement of profit and loss "Other expenses" is detailed as follows:
| 31.03.2016 | 31.03.2015 | |
|---|---|---|
| Direct taxes and charges | 401,716 | 432,741 |
| Other costs | 852,263 | 584,286 |
| 1,253,979 | 1,017,027 |
16. SEGMENTAL INFORMATION
On 16 April 2008, was signed the Altri SGPS, S.A. spin-off public deed. Under the terms of that project, the planned reorganization implies the split of Altri's two business units that manage equity holdings 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. This allows for the Altri Group to focus its activity on its core business, production and commercialization of bleached paper pulp from eucalyptus, so the Board of Directors believes that there is only one business segment and the management information is reported and analysed on this basis.
17. RELATED PARTIES
The subsidiary companies of the Group have between each other transactions that classify as transactions with related parties and which are made at market prices.
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 three months periods ended at 31 March 2016 and 2015, there were no transactions or loans granted to members of the Board of Directors.
As of 31 March 2016 and 2015 the balances and transactions with related parties are as follow:
| Purchases and services obtained | Sales and services rendered | Interest income | |||||
|---|---|---|---|---|---|---|---|
| Transactions | 31.03.2016 | 31.03.2015 | 31.03.2016 | 31.03.2015 | 31.03.2016 | 31.03.2015 | |
| Associated companies and joint ventures (a) | 489 179 | 675 954 | 3 619 280 | 3 741 010 | 76 436 | 61 627 | |
| Other related parties (b) | 1 664 054 | 1 581 936 | - | 1 419 | - | - | |
| 2 153 233 | 2 257 890 | 3 619 280 | 3 742 429 | 76 436 | 61 627 | ||
| Accounts payable | Accounts receivable | Loans granted | |||||
| Balances | 31.03.2016 | 31.12.2015 | 31.03.2016 | 31.12.2015 | 31.03.2016 | 31.12.2015 | |
| Associated companies and joint ventures (a) | 380 656 | 284 249 | 3 863 629 | 2 550 399 | 11 569 312 | 11 544 780 | |
| Other related parties (b) | 43 204 | 6 365 430 | 2 521 897 | 2 650 057 | - | - | |
| 423 859 | 6 649 679 | 6 385 526 | 5 200 456 | 11 569 312 | 11 544 780 | ||
(a) All entities consolidated by the equity method as of 31 March 2016 and 2015 (Note 4.2);
(b) Were considered as related parties the companies listed below.
Besides the companies included in consolidation (Note 4), entities considered as related parties as of 31 March 2016 can be detailed as follow:
Actium Capital, S.G.P.S., S.A. Adcom Media Anúncios e Publicidade, S.A. Alteria, S.G.P.S., S.A. Caderno Azul, S.G.P.S., S.A. Cofihold, S.G.P.S., S.A. Cofina Media, S.A. Cofina, SGPS, S.A. Destak Brasil – Editora de Publicações, S.A. Destak Brasil – Empreendimentos e Participações, S.A. Elege Valor, S.G.P.S., S.A. F. Ramada – Investimentos, SGPS, S.A. F. Ramada II, Imobiliária, S.A. Grafedisport – Impressão e Artes Gráficas, S.A. Livrefluxo, S.G.P.S., S.A. Malva – Gestão Imobiliária, S.A. Mercados Globais – Publicação de Conteúdos, Lda. Ramada – Aços, S.A. Ramada Storax, S.A. Sociedade Imobiliária Porto Seguro – Investimentos Imobiliários, S.A. Storax Benelux, S.A. Storax España, S.L. Storax Limited Storax S.A. Torres da Luz – Investimentos Imobiliários, S.A. Universal Afir, S.A. Valor Autêntico, SGPS, S.A. VASP – Sociedade de Transportes e Distribuições, Lda.
- APPLICATION OF THE NET PROFIT
The Board of Directors proposed, in its annual report, approved at the General Shareholders' Meeting held on 21 April 2016, that the individual net profit of Altri SGPS, S.A. amounting to 103,489,990.30 Euros would be allocated as follows:
Legal reserve 791,793.55 Other reserves 132,360.75 Distribution of dividends 102,565,836.00
--------------------- 103,489,990.30 ============
19. FINANCIAL STATEMENTS APPROVAL
The financial statements were approved by the Board of Directors and authorized for issuance in 5 May 2016.
20. EXPLANATION ADDED FOR TRANSLATION
These condensed 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
João Manuel Matos Borges de Oliveira
Domingos José Vieira de Matos
Laurentina da Silva Martins
Pedro Miguel Matos Borges de Oliveira
Ana Rebelo de Carvalho Menéres de Mendonça
José Manuel de Almeida Archer
ALTRI, SGPS, S.A.
Rua do General Norton de Matos, 68 - R/C 4050 – 424 Porto PORTUGAL Tel: + 351 22 834 65 02
www.altri.pt