AI assistant
Altri SGPS — Interim / Quarterly Report 2019
Jun 28, 2019
1914_10-q_2019-06-28_49903631-5426-47df-bfec-be3f53eb4808.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
ALTRI, SGPS, S.A. Public Company
Head Office: Rua Manuel Pinto de Azevedo, 818 – Oporto Fiscal Number 507 172 086 Share Capital: 25,641,459 Euro
Financial Information – 1 st Quarter of 2019 (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 in 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 financial information was prepared in accordance with the International Financial Reporting Standards (IFRS). Since January 1, 2019, IFRS 16 was adopted, and in accordance with this standard, 2018 information was not restated.
1Q2019 Profit and Loss Statement
| Thousand Euro | 1Q 2019 | 1Q 2018 | 1Q19/1Q18 Var% |
4Q2018 | 1Q19/4Q18 Var% |
|---|---|---|---|---|---|
| Total revenues | 207,354 | 173,385 | 19.6% | 201,213 | 3.1% |
| Cost of sales | 77,467 | 58,694 | 32.0% | 61,083 | 26.8% |
| External supplies and services | 44,085 | 40,986 | 7.6% | 51,491 | -14.4% |
| Payroll expenses | 9,269 | 8,315 | 11.5% | 13,640 | -32.0% |
| Other expenses | 1,835 | 2,111 | -13.1% | 3,134 | -41.4% |
| Provisions and impairment losses | 159 | - | - | 470 | -66.1% |
| Change in the fair value of biological assets | - | - | - | -3,269 | - |
| Total expenses (a) | 132,816 | 110,106 | 20.6% | 126,548 | 5.0% |
| EBITDA (b) | 74,538 | 63,278 | 17.8% | 74,665 | -0.2% |
| margin | 35.9% | 36.5% | -0.6 pp | 37.1% | -1.2 pp |
| Amortisation and depreciation | 18,926 | 13,863 | 36.5% | 18,525 | 2.2% |
| EBIT (c) | 55,612 | 49,415 | 12.5% | 56,141 | -0.9% |
| margin | 26.8% | 28.5% | -1.7 pp | 27.9% | -1.1 pp |
| Gains / (losses) related to investments Financial expenses Financial income |
1 -6,189 1,393 |
723 -4,867 2,234 |
- 27.2% -37.6% |
28,322 -3,050 1,313 |
- 102.9% 6.1% |
| Financial profit / (loss) | -4,794 | -1,910 | 151.1% | 26,584 | -118.0% |
| Profit before income tax | 50,817 | 47,506 | 7.0% | 82,725 | -38.6% |
| Income tax | -14,093 | -14,860 | -5.2% | -8,639 | 63.1% |
| Net profit attributable to parent company's shareholders | 36,724 | 32,645 | 12.5% | 74,086 | -50.4% |
(a) Operating costs excluding amortisation, financial expenses and income tax
(b) EBITDA = Earnings before interests, taxes, depreciation and amortisation
(c) EBIT = earnings before interests and taxes
The first quarter of 2019 was characterised by a continuous downward trend in the sales price of BHKP pulp. In industrial terms, during the quarter under analysis, a programmed maintenance stoppage occurred at Celbi. These stoppages occur every 18 months.
In terms of consolidation perimeter, the first quarter of 2019 includes Bioelétrica's full consolidation, the Group's Company whose operation consists of the production of electric power through forest biomass. It should be noted that the 2018 results only included 1-month of activity of this unit.
1 st Quarter of 2019: total revenues amounted to 207 million Euro
During the first quarter of 2019, EBITDA of Altri Group reached 75 million Euro, which corresponds to a 18% increase over the same quarter of the previous year. EBITDA margin achieved 35.9%.
In terms of top line, total revenues amounted to 207 million Euro, a 20% increase over the same quarter of 2018.
During the period under analysis, 262.3 thousand tons of pulp were produced, of which 28 thousand tons of dissolving pulp. Notwithstanding the programmed maintenance stoppage of Celbi's industrial unit (occurred in February 2019, throughout more than 15 days), the volume of produced pulp increased 2% when compared to the first quarter of 2018.
In terms of sales, during the first three months of 2019, 279.5 thousand tons of pulp were sold (+13% when compared to the same period of 2018), of which 27.0 thousand tons of dissolving pulp (+10% comparatively to the same period of the previous year).
Exports increase 18% amounting to 156 million Euro
Regarding exports, during the first quarter of 2019, Altri recorded around 242.2 thousand tons of pulp exported (+12% over the first three months of 2018). In monetary terms, quarter exports amounted to 156 million Euro, corresponding to a 18% increase.
Operational expenses recorded an increase of 21% over the same period of 2018, which can be explained by Celbi's programmed maintenance stoppage and for a significant increase in production levels recorded at Celtejo. However, when compared to the fourth quarter of 2018, excluding the accounting impact of the change in the fair value of the biological assets, total operational expenses recorded a slight increase of 2.3%.
Besides the stoppage costs, it should be noted that the level of energy costs recorded at Celtejo, due to the use of auxiliary fuels, as natural gas, resulting from the ramp up process after the investment plan conclusion at this industrial unit. Considering the annual programmed maintenance stoppage at this unit, in progress during May, it is expectable a positive energy balance in this mill.
EBITDA recorded during the first quarter of 2019 amounted to 74.5 million Euro, a 18% increase over the EBITDA recorded in the same period of 2018.
Amortisation and depreciation amounted to 18.9 million Euro, representing a 37% increase over the first quarter of 2018. This increase reflects the biomass company consolidation; the conclusion of the investment projects occurred at Celbi and Celtejo; and the impact of the IFRS 16 adoption.
The financial loss amounted to 4.8 million Euro.
Altri's consolidated net profit amounted to 36.7 million Euro, which corresponds to a 12.5% increase over the same period of 2018.
Remunerated net debt of 397 million Euro
Altri's nominal remunerated net debt as of March 31, 2019 amounted to 397 million Euro, a decrease of 36 million Euro over the net debt recorded in the end of 2018.
Total investment (CAPEX) recorded until March 2019 by its industrial units and Bioelétrica amounted to 22.9 million Euro, of which 7 million Euro are related to the new biomass power plant at Figueira da Foz.
Altri's remunerated gross debt maturity profile, as of March 31, 2019, is as follows:
Regarding risk management, Altri uses exchange rate derivatives in order to hedge future cash flows. Hence, as of March 31, 2019, Altri has contracted Asian-style call and put options (exchange rate collars) in the amount of USD 12 million per month covering the first half of 2019; USD 18 million per month for the second half of 2019; USD 9 million per month for 1H2020 and USD 3 million per month for 2H2020.
Key balance sheet indicators
| thousand Euro | 31.Mar.19 | 31.Dec.18 | Var% |
|---|---|---|---|
| Biological assets | 98,777 | 98,474 | 0% |
| Property, plant and equipment | 558,972 | 555,510 | 1% |
| Goodw ill |
265,531 | 265,531 | 0% |
| Intangible assets and Right of use | 124,512 | 55,284 | 125% |
| Others | 43,288 | 41,760 | 4% |
| Non-current assets | 1,091,080 | 1,016,559 | 7% |
| Inventories | 62,957 | 70,096 | -10% |
| Customers | 133,584 | 120,825 | 11% |
| Cash and banks | 309,113 | 240,766 | 28% |
| Others | 35,575 | 43,943 | -19% |
| Current assets | 541,229 | 475,630 | 14% |
| Total assets | 1,632,309 | 1,492,189 | 9% |
| Equity and non-controlling interests | 549,109 | 521,597 | 5% |
| Bank loans | 583,229 | 539,536 | 8% |
| Lease liability | 69,211 | - | - |
| Others | 84,060 | 82,586 | 2% |
| Non-current liabilities | 736,500 | 622,122 | 18% |
| Bank loans | 123,443 | 135,348 | -9% |
| Lease liability | 11,050 | - | - |
| Suppliers | 120,753 | 123,710 | -2% |
| Others | 91,455 | 89,412 | 2% |
| Current liabilities | 346,701 | 348,470 | -1% |
Impacts of IFRS 16
As of 1 January 2019, Altri's Group financial statements reflect the adoption of IFRS 16. The Group did not restate the comparative information regarding 2018, according to the possibility stated in this standard. The main impacts of the standard in the quarter under analysis are as follows:
-
- EBITDA: increase of 2.6 million Euro;
-
- Amortisations: increase of 2.1 million Euro;
-
- Financial expenses: increase of 0.6 million Euro;
-
- Asset ("Right of Use"): increase of 69 million Euro;
-
- Liability ("Lease Liability"): increase of 80 million Euro;
-
- Equity: decrease of 7 million Euro (net of deferred taxes).
The nominal remunerated net debt of 397 million Euro does not include the lease liability mentioned above.
Pulp market
The hardwood pulp market recorded a strong downward trend in demand, during the last two months of 2018, which extended for the first quarter of 2019. Hence, according to data from Pulp and Paper Products Council (PPPC World Chemical Market Pulp Global 100 Report – March 2019), during the first 3 months of 2019, hardwood pulp total demand decreased around 10% comparatively to the same period of the previous year.
In terms of BHKP pulp price, the first quarter of 2019 was characterized by a 2% decrease of the price in USD when compared to the same period of the previous year. In Euro, the evolution of the average market price during the same period was -6%.
Evolution of BHKP pulp price in Europe from 2003 until May 2019 Source: FOEX
2019 Outlook
In operational terms, Altri's industrial units schedule for programmed maintenance stoppage during 2019 is as follows:
Celtejo: May Caima: October
In terms of CAPEX, regarding the investment plan announced for 2019 (amounting to 80 million Euro), it should be noted that the conclusion and the operations start of the new biomass power plant at Figueira da Foz are expected to occur during the third quarter of 2019.
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 80 thousand hectares of forest in Portugal, entirely certified by the Forest Stewardship Council® (FSC®)1 and for the Programme for the Endorsement of Forest Certification (PEFC), two of the most worldwide acknowledged certification entities.
Altri has three pulp mills in Portugal, with an installed capacity that in 2018 reached more than 1 million tons/year of eucalyptus pulp.
Altri's organic structure can be represented as follows:
Oporto, May 30, 2019
1 FSC-C004615
Consolidated financial statements and notes
(translation of a document originally issued in Portuguese – note 19)
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION AS OF 31 MARCH 2019 AND 31 DECEMBER 2018
(Translation of financial statements originally issued in Portuguese - Note 19) (Amounts expressed in Euro)
| ASSETS | Notes | 31.03.2019 | 31.12.2018 |
|---|---|---|---|
| NON-CURRENT ASSETS: | |||
| Biological assets | 98,777,097 | 98,473,925 | |
| Property, plant and equipment | 558,972,136 | 555,509,551 | |
| Right of use | 3 | 69,323,689 | - |
| Investment property | 113,310 | 113,310 | |
| Goodwill | 265,531,404 | 265,531,404 | |
| Intangible assets | 55,188,333 | 55,284,353 | |
| Investments in associated companies and joint ventures | 4.2 | 698,048 | 696,660 |
| Other financial investments | 815,704 | 822,913 | |
| Other non-current assets | 3,210,260 | 3,210,260 | |
| Derivatives | 11 | 10,692 | 733,653 |
| Deferred tax assets | 3 | 38,440,159 | 36,183,398 |
| Total non-current assets | 1,091,080,832 | 1,016,559,427 | |
| CURRENT ASSETS: | |||
| Inventories | 62,957,045 | 70,096,250 | |
| Trade receivables | 133,584,452 | 120,825,225 | |
| Contract assets Other financial assets |
4,450,005 13,962,346 |
8,018,340 25,079,689 |
|
| Income tax receivable | 1,243,992 | 3,702,509 | |
| Other current assets | 15,790,386 | 7,043,093 | |
| Derivatives | 11 | 127,718 | 98,873 |
| Cash and banks | 6 | 309,113,107 | 240,765,868 |
| Total current assets | 541,229,051 | 475,629,847 | |
| Total assets | 1,632,309,883 | 1,492,189,274 | |
| EQUITY AND LIABILITIES | 31.03.2019 | 31.12.2018 | |
| EQUITY: | |||
| Share capital | 8 | 25,641,459 | 25,641,459 |
| Legal reserve Other reserves |
5,128,292 481,614,768 |
5,128,292 296,330,045 |
|
| Consolidated net profit / (loss) | 36,724,428 | 194,497,353 | |
| Total equity attributable to the equity holders of the parent company | 549,108,947 | 521,597,149 | |
| Non-controlling interests | - | - | |
| Total equity | 549,108,947 | 521,597,149 | |
| LIABILITIES: | |||
| NON-CURRENT LIABILITIES: Bank loans |
9 | 27,500,000 | 33,500,000 |
| Other loans | 9 | 555,728,956 | 506,035,710 |
| Reimbursable government grants | 9 | 6,402,284 | 6,581,251 |
| Lease liability | 3 | 69,211,138 | - |
| Other non-current liabilities | 18,269,835 | 16,411,963 | |
| Deferred tax liabilities | 41,212,730 | 41,427,492 | |
| Pension liabilities | 3,774,865 | 3,774,864 | |
| Provisions | 10 | 14,390,155 | 14,390,330 |
| Derivatives | 11 | 9,740 | - |
| Total non-current liabilities | 736,499,703 | 622,121,610 | |
| CURRENT LIABILITIES: | |||
| Bank loans | 9 | 6,056,816 | 6,536,505 |
| Other loans | 9 | 117,385,778 | 128,811,525 |
| Reimbursable government grants | 9 | 5,690,057 | 5,511,090 |
| Trade payables | 120,753,529 | 123,710,486 | |
| Contract liabilities | 2,320,580 | 5,670,445 | |
| Lease liability | 3 | 11,050,218 | - |
| Other financial liabilities | 25,044,833 | 29,391,301 | |
| Income tax payable | 38,026,260 | 25,228,590 | |
| Other liabilities | 15,575,580 | 20,677,215 | |
| Derivatives | 11 | 4,797,582 | 2,933,358 |
| Total current liabilities | 346,701,233 | 348,470,515 | |
| Total equity and liabilities | 1,632,309,883 | 1,492,189,274 |
The accompanying notes form an integral part of consolidated financial statements
CONSOLIDATED STATEMENTS OF PROFIT AND LOSS FOR THE THREE MONTHS PERIODS ENDED 31 MARCH 2019 AND 2018
(Translation of financial statements originally issued in Portuguese - Note 19) (Amounts expressed in Euro)
| Notes | 31.03.2019 | 31.03.2018 | |
|---|---|---|---|
| Sales | 204,625,421 | 169,892,818 | |
| Services rendered | 1,066,019 | 2,315,456 | |
| Other income | 14 | 1,662,584 | 1,176,513 |
| Cost of sales | (77,467,227) | (58,694,360) | |
| External supplies and services | 3 | (44,085,376) | (40,986,119) |
| Payroll expenses | (9,268,922) | (8,314,972) | |
| Amortisation and depreciation | 3 | (18,926,358) | (13,862,954) |
| Provisions and impairment losses | (159,401) | - | |
| Other costs | (1,835,159) | (2,110,947) | |
| Gains / (losses) in associated companies and joint ventures | 4.2 | 1,388 | 723,227 |
| Financial expenses | 3 and 12 | (6,189,014) | (4,866,559) |
| Financial income | 12 | 1,393,157 | 2,233,662 |
| Profit before income tax | 50,817,112 | 47,505,765 | |
| Income tax | (14,092,684) | (14,860,420) | |
| Profit after income tax | 36,724,428 | 32,645,345 | |
| Consolidated net profit | 36,724,428 | 32,645,345 | |
| Attributable to: | |||
| Parent company's shareholders Non-controlling interests |
36,724,428 - |
32,645,345 - |
|
| 36,724,428 | 32,645,345 | ||
| Earnings per share: | |||
| Basic | 13 | 0.18 | 0.16 |
| Diluted | 13 | 0.18 | 0.16 |
The accompanying notes form an integral part of consolidated financial statements
(translation of a document originally issued in Portuguese – note 19)
CONSOLIDATED STATEMENTS OF PROFIT AND LOSS AND OTHER COMPREHENSIVE INCOME FOR THE THREE MONTHS PERIODS ENDED 31 MARCH 2019 AND 2018
(Translation of financial statements originally issued in Portuguese - Note 19) (Amounts expressed in Euro)
| Notes | 31.03.2019 | 31.03.2018 | |
|---|---|---|---|
| Consolidated net profit for the period | 36,724,428 | 32,645,345 | |
| Other comprehensive income: Items that may be reclassified to profit and loss in subsequent periods |
|||
| Change in fair value of cash flow hedging derivatives - gross amount | 11 | (2,679,620) | (197,542) |
| Change in fair value of cash flow hedging derivatives - deferred taxation | 11 | 701,400 | 19,870 |
| Changes in currency translation reserves | 4,743 | (7,159) | |
| (1,973,477) | (184,831) | ||
| Other comprehensive income | (1,973,477) | (184,831) | |
| Total comprehensive income for the period | 34,750,951 | 32,460,514 | |
| Attributable to: Equity holders of the parent company Non-controlling interests |
34,750,951 - |
32,460,514 - |
The accompanying notes form an integral part of consolidated financial statements
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY FOR THE THREE MONTHS PERIODS ENDED 31 MARCH 2019 AND 2018
(Translation of financial statements originally issued in Portuguese - Note 19) (Amounts expressed in Euro)
| Notes | Share capital | Legal reserve | Other reserves |
Net profit | Total | Non controlling interest |
Total shareholders' funds |
|---|---|---|---|---|---|---|---|
| 8 | 25,641,459 | 5,128,292 | 267,729,157 | 96,068,168 | 394,567,076 | - | 394,567,076 |
| - 32,460,514 |
|||||||
| 8 | 25,641,459 | 5,128,292 | 95,883,337 | 32,645,345 | 427,027,590 | - | 427,027,590 |
| 8 | 25,641,459 | 5,128,292 | 296,330,045 | 194,497,353 | 521,597,149 | - | 521,597,149 |
| 3 | - | - | (7,239,153) | - | (7,239,153) | - | (7,239,153) |
| 25,641,459 | 5,128,292 | 289,090,892 | 194,497,353 | 514,357,996 | - | 514,357,996 | |
| - | - | 194,497,353 | (194,497,353) | - | - | - | |
| 34,750,951 | |||||||
| 8 | 25,641,459 | 5,128,292 | 481,614,768 | 36,724,428 | 549,108,947 | - | 549,108,947 |
| - - - |
- - - |
96,068,168 (184,831) (1,973,477) |
Attributable to the parent company's shareholders (96,068,168) 32,645,345 36,724,428 |
- 32,460,514 34,750,951 |
- - - |
The accompanying notes form an integral part of consolidated financial statements
(translation of a document originally issued in Portuguese – note 19)
CONDENSED CONSOLIDATED CASH-FLOW STATEMENTS FOR THE THREE MONTHS PERIODS ENDED 31 MARCH 2019 AND 2018
(Translation of financial statements originally issued in Portuguese - Note 19) (Amounts expressed in Euro)
| Notes | 2019 | 2018 | ||||
|---|---|---|---|---|---|---|
| Operating activities: Cash flow from operating activities (1) |
67,133,076 | 55,538,749 | ||||
| Investment activities: Receipts relating to: Financial investments Tangible assets |
6 | 7,209 48,791 |
48,000 5,978 |
|||
| Interests and similar income Dividends Payments relating to: Tangible assets Other financial assets Intangible assets |
646,728 - (22,927,467) (593,305) (555,999) |
702,728 | 1,350,718 - (23,432,818) (2,417,146) - |
1,404,696 | ||
| Investment subsidies Cash flow from investment activities (2) |
- | (24,076,771) (23,374,043) |
(1,060) | (25,851,024) (24,446,328) |
||
| Financing activities: Receipts relating to: Loans obtained Other financial operations Payments relating to: Interest and similar costs |
50,888,846 - (5,020,962) |
50,888,846 | 85,000,000 101,049 (4,326,281) |
85,101,049 | ||
| Loans obtained Other financial operations Cash flow from financing activities (3) |
(18,117,657) (2,872,231) |
(26,010,850) 24,877,996 |
(42,672,243) - |
(46,998,524) 38,102,525 |
||
| Cash and cash equivalents at the beginning of the period Exchange rate effect |
6 | 240,476,078 - |
193,599,737 (8,404) |
|||
| Variation of cash and cash equivalent: (1)+(2)+(3) Cash and cash equivalents at the end of the period |
6 | 68,637,029 309,113,107 |
69,194,946 262,786,279 |
The accompanying notes form an integral part of consolidated financial statements
1. INTRODUCTORY NOTE
Altri, SGPS, S.A. ("Altri" or "Company") is an open capital company established as of 1 March 2005 and has its head-office located at Rua Manuel Pinto Azevedo, 818, Porto and its shares are listed in the Euronext Lisbon Stock Exchange. Its main activity is the management of investments.
Altri dedicates to the management of investments mainly in the industrial area, being the parent company of a group of companies listed in Note 4 and known as Altri Group. There is not any Company above Altri, which includes these consolidated financial statements. The current activity of Altri Group focuses on the 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 15 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 31 March 2019 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 2018.
3. CHANGES IN ACCOUNTING POLICIES AND COMPARABILITY OF THE CONSOLIDATED FINANCIAL STATEMENTS
During the period there were no changes in accounting policies, neither were identified any material mistakes related to previous years.
The comparability of the consolidated financial statements as of 31 March 2019, 31 December 2018 and 31 March 2018 was affected by the application of IFRS 16 – Lease as of 1 January 2019.
The Group opted for the modified retrospective model foreseen in paragraphs C3(a), C7 and C8 of IFRS 16. Consequently, it determined the discount rate based on the incremental borrowing rate using the currency, maturity and cash flows inherent to the lease and to the credit risk of the Group. The Group elected to use the exemption proposed by the standard on lease contracts for which the lease terms ends within 12 months as of the date of initial application.
The Group present assets "Right of use" and "Lease liability" in captions properly segregated in the financial position statement.
The liabilities recorded as "Lease liability" correspond to the actual value, as of 1 January 2019, of the remaining lease payments from contracts previously classified as operational leases, as stated at IAS 17, and do not correspond to shortterm leases or "low-value" leases, accordingly to IFRS 16.
The biggest impact of the IFRS 16 adoption refers to the Group's forest leasing contracts.
If this standard had not been adopted, the main changes in the consolidated financial statements as of 31 March 2019 would be as follows:
FINANCIAL INFORMATION 1Q2019
Consolidated financial statements and notes (translation of a document originally issued in Portuguese – note 19)
| ASSETS | 31.03.2019 | IFRS 16 Effect | 31.03.2019 without IFRS 16 effect |
|
|---|---|---|---|---|
| NON-CURRENT ASSETS: | ||||
| Right of use | 69,323,689 | 69,323,689 | - | |
| Deferred tax assets | Total non-current assets | 38,440,159 1,091,080,832 |
2,195,310 71,518,999 |
36,244,849 1,019,709,743 |
| CURRENT ASSETS: | Total current assets | 541,229,051 | - | 541,229,051 |
| Total assets | 1,632,309,883 | 71,518,999 | 1,560,938,794 | |
| EQUITY AND LIABILITIES | 31.03.2019 | IFRS 16 Effect | 31.03.2019 without IFRS 16 effect |
|
| EQUITY: | ||||
| Other reserves | 481,614,768 | (7,239,153) | 488,853,921 | |
| Consolidated net profit / (loss) | Total equity attributable to the equity holders of the parent company | 36,724,428 549,108,947 |
59,887 (7,179,266) |
36,664,541 556,288,213 |
| Non-controlling interests | - | - | - | |
| Total equity | 549,108,947 | (7,179,266) | 556,288,213 | |
| LIABILITIES: NON-CURRENT LIABILITIES: |
||||
| Lease liability | 69,211,138 | 69,211,138 | - | |
| Total non-current liabilities | 736,499,703 | 69,211,138 | 667,288,565 | |
| CURRENT LIABILITIES: | ||||
| Trade payables Lease liability |
120,753,529 11,050,218 |
(62,251) 11,050,218 |
120,815,780 - |
|
| Other liabilities | 15,575,580 | (1,500,840) | 17,076,420 | |
| Total current liabilities | 346,701,233 | 9,487,127 | 337,214,106 | |
| Total equity and liabilities | 1,632,309,883 | 71,518,999 | 1,560,790,884 | |
| 31.03.2019 | ||||
| 31.03.2019 | IFRS 16 Effect | without IFRS 16 | ||
| External supplies and services | (44,085,376) | 2,717,689 | (46,803,065) | |
| Amortisation and depreciation | (18,926,358) | (2,113,787) | (16,812,571) | |
| Fianancial expenses | (6,189,014) | (569,396) | (5,619,618) | |
| Profit before income tax | 50,817,112 | 34,506 | 50,782,606 | |
| Income tax | (14,092,684) | 25,381 | (14,118,065) | |
| Profit after income tax | 36,724,428 | 59,887 | 36,664,541 | |
| Consolidated net profit | 36,724,428 | 59,887 | 36,664,541 |
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 2019 and 31 December 2018, are as follows:
| Company | Head Office | Percentage Held | Main Activity | |
|---|---|---|---|---|
| 2019 | 2018 | |||
| 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. | Pontevedra, Spain | 100% | 100% | Commerciallization 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 |
| Sociedade Imobiliária Porto Seguro – Investimentos Imobiliários, S.A. | Porto | 100% | 100% | Purchase and sale of properties |
| Viveiros do Furadouro Unipessoal, Lda. | Óbidos | 100% | 100% | Production of plants in nurseries and services related with forests and landscapes |
| Bioelétrica da Foz, S.A. | Figueira da Foz | 100% | 100% | Production of electric energy through waste sources and biomass |
| Bioródão, S.A. | Figueira da Foz | 100% | 100% | Production of electric energy through waste sources and biomass |
| Ródão Power - Energia e Biomassa do Ródão, S.A. | Vila Velha de Ródão |
100% | 100% | Production and commercialization of electric and thermal energy through cogeneration |
| Sociedade Bioelétrica do Mondego, S.A. | Figueira da Foz | 100% | 100% | Production of electric energy through waste sources and biomass |
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 2019 and 31 December 2018 are as follows:
| Company | Head Office | Statement of financial position | Percentage Held | Activity | ||
|---|---|---|---|---|---|---|
| 2019 | 2018 | 2019 | 2018 | |||
| Associated companies: Operfoz – Operadores do Porto da Figueira da Foz, Lda. |
Figueira da Foz | 698,048 | 696,660 | 33.33% | 33.33% | Harbor operations |
| 698,048 | 696,660 |
This associated company was included in the Altri Group consolidated financial statements in accordance with the equity method.
(translation of a document originally issued in Portuguese – note 19)
The movements occurred in the balance of this caption in the periods ended in 31 March 2019 and 31 December 2018 were as follows:
| Statement of financial position | |||||||
|---|---|---|---|---|---|---|---|
| 31.March.2019 | 31.December.2018 | ||||||
| Operfoz | Operfoz | EDP Bioeléctrica (a) | |||||
| Opening balance | 696,660 | 701,421 | 16,755,511 | ||||
| Dividends distribution Acquisition of the remaining 50% of capital Equity method: |
- - |
- - |
- (21,039,089) |
||||
| Effects on gains and losses in associated companies and joint ventures |
1,388 | (4,761) | 4,283,578 | ||||
| Closing balance | 698,048 | 696,660 | - |
(a) – includes loans granted.
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.
5. CHANGES OCCURED IN THE CONSOLIDATION PERIMETER
During the three months period ended on 31 March 2019 there were no changes in the consolidation perimeter compared to 31 December 2018.
6. CASH AND BANKS
As of 31 March 2019 and 2018, the caption "Cash and banks" can be detailed as follows:
| 31.03.2019 | 31.03.2018 | |
|---|---|---|
| Cash | 36,462 | 36,907 |
| Bank deposits | 309,076,645 | 262,749,372 |
| Cash and banks | 309,113,107 | 262,786,279 |
During the three months periods ended on 31 March 2019 and 2018, there were no receipts or payments related to investments.
During the period ended as of 31 March 2018, the receipts relating with financial investments correspond to the partial collection of the sale of Sócasca – Recolha e Comércio de Recicláveis, S.A. (disposed in 2011).
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 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 2015 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 2019.
8. SHARE CAPITAL
As of 31 March 2019 and 2018, the Company's fully subscribed and paid up capital consisted of 205,131,672 shares with a nominal value of 12.5 cents of Euro each.
9. BANK LOANS, OTHER LOANS AND REIMBURSABLE SUBSIDIES
As of 31 March 2019 and 31 December 2018, the captions "Bank loans", "Other loans" and "Reimbursable subsidies" can be detailed as follows:
| 31.03.2019 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Nominal value | Book value | ||||||||
| Current | Non-current | Total | Current | Non-current | Total | ||||
| Bank loans | 6,000,000 | 27,500,000 | 33,500,000 | 6,056,816 | 27,500,000 | 33,556,816 | |||
| Bank loans | 6,000,000 | 27,500,000 | 33,500,000 | 6,056,816 | 27,500,000 | 33,556,816 | |||
| Commercial paper | 42,000,000 | 61,500,000 | 103,500,000 | 42,192,989 | 61,500,000 | 103,692,989 | |||
| Bond loans | 40,000,000 | 496,400,000 | 536,400,000 | 42,572,804 | 494,084,956 | 536,657,760 | |||
| Other loans | 32,619,985 | 144,000 | 32,763,985 | 32,619,985 | 144,000 | 32,763,985 | |||
| Other loans | 114,619,985 | 558,044,000 | 672,663,985 | 117,385,778 | 555,728,956 | 673,114,734 | |||
| Reimbursable government grants | 5,690,057 | 6,402,284 | 12,092,341 | 5,690,057 | 6,402,284 | 12,092,341 | |||
| 126,310,042 | 591,946,284 | 718,256,326 | 129,132,651 | 589,631,240 | 718,763,891 |
| 31.12.2018 | ||||||
|---|---|---|---|---|---|---|
| Nominal value | Book value | |||||
| Current | Non-current | Total | Current | Non-current | Total | |
| Bank loans | 6,000,000 | 33,500,000 | 39,500,000 | 6,246,715 | 33,500,000 | 39,746,715 |
| Bank overdrafts | 289,790 | - | 289,790 | 289,790 | - | 289,790 |
| Bank loans | 6,289,790 | 33,500,000 | 39,789,790 | 6,536,505 | 33,500,000 | 40,036,505 |
| Commercial paper | 42,000,000 | 61,500,000 | 103,500,000 | 42,127,037 | 61,490,259 | 103,617,296 |
| Bond loans | 40,000,000 | 446,400,000 | 486,400,000 | 42,855,915 | 444,353,451 | 487,209,366 |
| Other loans | 43,828,573 | 192,000 | 44,020,573 | 43,828,573 | 192,000 | 44,020,573 |
| Other loans | 125,828,573 | 508,092,000 | 633,920,573 | 128,811,525 | 506,035,710 | 634,847,235 |
| Reimbursable government grants | 5,511,090 | 6,581,251 | 12,092,341 | 5,511,090 | 6,581,251 | 12,092,341 |
| 137,629,453 | 548,173,251 | 685,802,704 | 140,859,120 | 546,116,961 | 686,976,081 |
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 2019 and 2018 can be detailed as follows:
| 31.03.2019 | |||||||
|---|---|---|---|---|---|---|---|
| Impairment losses in accounts | Impairment losses in | ||||||
| Prov isions |
receiv able |
inv entories |
Total | ||||
| Opening balance | 14,390,330 | 3,630,547 | 8,336,698 | 26,357,575 | |||
| Increases | 2,876 | - | - | 2,876 | |||
| Utilizations | (3,051) | - | (159,226) | (162,277) | |||
| Closing balance | 14,390,155 | 3,630,547 | 8,177,472 | 26,198,174 | |||
| 31.03.2018 | |||||||
| Impairment losses in accounts | Impairment losses in | ||||||
| Prov isions |
receiv able |
inv entories |
Total | ||||
| Opening balance | 5,025,260 | 3,604,839 | 7,803,018 | 16,433,117 | |||
| Increases | - | - | - | - | |||
| Utilizations | (3,051) | - | (690,000) | (693,051) | |||
| Closing balance | 5,022,209 | 3,604,839 | 7,113,018 | 15,740,066 | |||
The amount recorded under the caption "Provisions" as at 31 March 2019 and 2018 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.
As of 31 March 2019, the amount still includes the dismantling and decommissioning provisions of the power generation plants operated by Bioeléctrica da Foz and its subsidiaries.
11. DERIVATIVE FINANCIAL INSTRUMENTS
As of 31 March 2019 and 2018, the companies of the Group operated with contracts for derivatives related to hedge interest rate variations, exchange rate derivatives and pulp price (commodities) derivatives, 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 2019 and 31 December 2018 the detail of the financial derivative instruments is as follows:
| 31.03.2019 | 31.12.2018 | |||||||
|---|---|---|---|---|---|---|---|---|
| Assets | Liabilities | Assets | Liabilities | |||||
| Current | Non-current | Current | Non-current | Current | Non-current | Current | Non-current | |
| Interest rate derivatives | - | - | 1,157,606 | - | - | - | 788,929 | - |
| Exchange rate derivatives | - | 10,692 | 2,029,331 | 9,740 | - | 733,653 | 870,615 | - |
| Pulp price derivatives | 127,718 | - | 1,610,645 | - | 98,873 | - | 1,273,814 | - |
| 127,718 | 10,692 | 4,797,582 | 9,740 | 98,873 | 733,653 | 2,933,358 | - |
As of 31 March 2019 and 2018 movements of the financial derivative instruments occurred in the three months periods then ended are as follows:
| 2019 | Pulp price derivatives |
Interest rates derivatives |
Exchange rate derivatives |
Total |
|---|---|---|---|---|
| Opening balance | (1,174,941) | (788,929) | (136,962) | (2,100,832) |
| Derivatives fair value variation Effects on shareholders' funds Effects on the profit and loss statement Effects on the balance sheet |
(307,985) - - |
(282,036) (86,641) - |
(2,089,599) 198,182 - |
(2,679,620) 111,541 - |
| Closing balance | (1,482,926) | (1,157,606) | (2,028,379) | (4,668,911) |
| 2018 | Pulp price derivatives |
Interest rates derivatives |
Exchange rate derivatives |
Total |
|---|---|---|---|---|
| Opening balance | (393,397) | (557,215) | 5,845,188 | 4,894,576 |
| Derivatives fair value variation Effects on shareholders' funds Effects on the profit and loss statement Effects on the balance sheet |
(1,659,405) 1,520,867 (192,884) |
(53,943) (23,125) - |
1,515,806 - - |
(197,542) 1,497,742 (192,884) |
| Closing balance | (724,819) | (634,283) | 7,360,994 | 6,001,892 |
12. FINANCIAL RESULTS
The financial results for the three months periods ended at 31 March 2019 and 2018 are detailed as follows:
| 31.03.2019 | 31.03.2018 | |
|---|---|---|
| Financial expenses | ||
| Interests | 4,143,973 | 3,012,337 |
| Other financial expenses | 2,045,041 | 1,854,222 |
| 6,189,014 | 4,866,559 | |
| Financial income | ||
| Interests | 980,224 | 107,450 |
| Other financial income | 412,933 | 2,126,212 |
| 1,393,157 | 2,233,662 |
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). The caption "Other financial income" includes, mainly, exchange rate gains.
13. EARNINGS PER SHARE
Earnings per share for the three months periods ended as of 31 March 2019 and 2018 were determined taking into consideration the following amounts:
| 31.03.2019 | 31.03.2018 | |
|---|---|---|
| Shares 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 | 36,724,428 | 32,645,345 |
| Earnings per share Basic Diluted |
0.18 0.18 |
0.16 0.16 |
14. OTHER INCOME
As of 31 March 2019 and 2018 the caption of the statement of profit and loss "Other Income" is detailed as follows:
| 31.03.2019 | 31.03.2018 | ||
|---|---|---|---|
| Subsidies to investment and exploitation | 1,221,117 | 1,117,732 | |
| Gains on disposal of fixed assets | 64,427 | 7,163 | |
| Other income | 377,040 | 51,618 | |
| 1,662,584 | 1,176,513 |
15. SEGMENTAL INFORMATION
In 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 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.
16. 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 2019 and 2018, there were no transactions or loans granted to the members of the Board of Directors.
| As of 31 March 2019 and 2018 the balances and transactions with related parties are as follow: | ||||||
|---|---|---|---|---|---|---|
| Purchases and serv | ices obtained | Sales and serv | ices rendered | Interest income | ||
| Transactions | 31.03.2019 | 31.03.2018 | 31.03.2019 | 31.03.2018 | 31.03.2019 | 31.03.2018 |
| Associated companies and joint v entures (a) |
368,891 | 411,750 | - | 3,888,345 | - | 31,340 |
| Other related parties (b) | 712,298 | 258,371 | - | - | - | - |
| 1,081,189 | 670,121 | - | 3,888,345 | - | 31,340 | |
| Accounts pay | able | Accounts receiv | able | |||
| Balances | 31.03.2019 | 31.12.2018 | 31.03.2019 | 31.12.2018 | ||
| Associated companies and joint v entures (a) |
97,331 | 5,217 | - | 652,659 | ||
| Other related parties (b) | 56,559 | 7,417,292 | - | 261,678 | ||
| 153,890 | 7,422,509 | - | 914,337 |
- (a) All entities consolidated by the equity method as of 31 March 2019 and 2018 (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 2019 can be detailed as follow:
- Actium Capital, S.A.
- A Nossa Aposta Jogos e Apostas On-line, S.A.
- Caderno Azul, S.A.
- Cofihold, S.A.
- Cofihold II, S.A.
- Cofina Media, S.A.
- Cofina, SGPS, S.A.
- Elege Valor, Lda.
- Expeliarmus Consultoria, Lda.
- F. Ramada II, Imobiliária, S.A.
- Ramada Investimentos e Indústria, S.A.
- Grafedisport Impressão e Artes Gráficas, S.A
- Livrefluxo, S.A.
- Mercados Globais Publicação de Conteúdos, Lda.
- Planfuro Global, S.A.
- Préstimo Prestígio Imobiliário, S.A.
- Promendo Investimentos, S.A.
- Ramada Aços, S.A.
- Socitrel Sociedade Industrial de Trefilaria, S.A.
- Universal Afir, S.A.
- Valor Autêntico, S.A.
- VASP Sociedade de Transportes e Distribuições, Lda.
- 1 Thing, Investments, S.A.
17. APPLICATION OF NET PROFIT
Regarding the fiscal year of 2018, the Board of Directors proposed, in its annual report, approved at the General Shareholders' Meeting held on 28 May 2019, that the individual net profit of Altri, SGPS, S.A., amounting to 135,210,911.23 Euro, would be entirely distributed as dividends. The Board of Directors proposed, as well, the distribution of free reserves amounting to 12,483,892.84 Euro, as of dividends, which corresponds to a total dividend of 0.72 Euro/share.
18. FINANCIAL STATEMENTS APPROVAL
The financial statements were approved by the Board of Directors and authorized for issuance in 30 May 2019.
19. 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 Manuel Pinto Azevedo, 818 4100 – 320 Porto PORTUGAL Tel: + 351 22 834 65 02
www.altri.pt