Earnings Release • Nov 30, 2010
Earnings Release
Open in ViewerOpens in native device viewer
Head Office: Rua do General Norton de Matos, 68, r/c – Porto Fiscal Number 502 293 225 Share Capital: 25,641,459 Euro
The consolidated financial information of Cofina for the 3rd quarter 2010, prepared in accordance with the recognition and measurement principles of International Financial Reporting Standards (IFRS), can be presented as follows:
| (amounts in thousand Euro) | 3Q 2010 | 3Q 2009 | Var % |
|---|---|---|---|
| 3Q10/3Q09 | |||
| Operating income | 33.666 | 33.061 | 1,8% |
| Circulation | 18.044 | 17.207 | 4,9% |
| Advertising | 12.019 | 12.384 | -2,9% |
| Alternative marketing products and others | 3.603 | 3.470 | 3,8% |
| Operating income by segments | 33.666 | 33.061 | 1,8% |
| Newspapers | 25.037 | 24.198 | 3,5% |
| Magazines | 8.629 | 8.863 | -2,6% |
| Operating expenses (a) | 27.701 | 27.543 | 0,6% |
| Consolidated EBITDA (b) | 5.965 | 5.518 | 8,1% |
| EBITDA margin | 17,7% | 16,7% | + 1,0 p.p. |
| Newspapers EBITDA | 5.794 | 5.494 | 5,5% |
| Newspapers EBITDA margin | 23,1% | 22,7% | + 0,4 p.p. |
| Magazines EBITDA | 171 | 24 | 612,5% |
| Magazines EBITDA margin | 2,0% | 0,3% | + 1,7 p.p. |
| Amortisation and depreciation (-) | 966 | 846 | 14,2% |
| EBIT | 4.999 | 4.672 | 7,0% |
| EBIT margin | 14,8% | 14,1% | + 0,7 pp |
| Net financial income | (5.273) | 11.759 | - |
| Income before taxes and minority interests | -274 | 16.431 | - |
| Income taxes | 985 | 2.371 | -58,5% |
| Minority interests | 8 | 23 | -65,2% |
| Net consolidated profit / loss (c) | -1.267 | 14.037 | - |
(a) Operating expenses excluding amortisation
(b) EBITDA = earnings before interest, taxes, amortisation and depreciation
(c) Net profit / (loss) attributable to the parent company shareholders
Operating income for the third quarter 2010 reached 33.7 million Euro, an increase of 2% comparing with the homologous period. Advertising revenue reached 12 million Euro (-2.9%); Alternative marketing revenue amounted to 3.6 million Euro (+3.8%) and Circulation revenue overcame 18 million Euro, which led to an increase of 4.9%.
EBITDA recorded in this period amounts to about 6 million Euro, an increase of 8% comparing with the homologous period, with the EBITDA Margin at 17.7%: an increase of 100 basis points.
Consolidated net income achieved in 3 rd quarter 2010 (-1.3 million Euro) was affected by the accounting at fair value of the shareholder stake that Cofina holds in ZON Multimédia.
Therefore, investments measured at fair value, as the referred shareholder stake, are reflected at market value according to its quotation in the stock Exchange as of September 30, 2010.
The Impact of this valuation in 3rd quarter (-4.3 million Euro approximately) was fully recognized in the income statement under the caption "Gains and losses in other investments".
On September 30, 2010, nominal net debt of Cofina was about 99.1 million Euro.
| 3Q 2010 | 2Q 2010 | 3Q 2009 | Var (%) | Var (%) | |
|---|---|---|---|---|---|
| (amounts in thousand Euro) | 3Q10/2Q10 | 3Q10/3Q09 | |||
| Consolidated operating income | 25.037 | 25.952 | 24.198 | -3,5% | 3,5% |
| Circulation | 13.201 | 11.907 | 12.508 | 10,9% | 5,5% |
| Advertising | 9.012 | 11.369 | 9.624 | -20,7% | -6,4% |
| Alternative marketing products and others | 2.824 | 2.676 | 2.066 | 5,5% | 36,7% |
| Operating expenses (a) | 19.243 | 20.409 | 18.704 | -5,7% | 2,9% |
| Consolidated EBITDA (b) | 5.794 | 5.543 | 5.494 | 4,5% | 5,5% |
| EBITDA margin | 23,1% | 21,4% | 22,7% | +1,8 p.p. | +0,4 p.p. |
(a) Operating expenses excluding amortisation
(b) EBITDA = earnings before interest, taxes, amortisation and depreciation
In the third quarter of 2010, consolidated income of the newspapers segment reached, approximately, 25 million Euro, an increase of about 3.5% when compared to the homologous period of 2009. Advertising income amounted to, approximately, 9 million Euro (-6.4%). Revenue related to alternative marketing products and others reached, approximately, 2.8 million Euro presenting a 37% increase.
Advertising income recorded a decrease year-on-year of 6.4% and 20.7% when compared to third quarter 2009 and second quarter 2010, respectively. This was due to the softening verified in the advertising market, closely linked to the available income, and to the perception about the evolution of the Portuguese economy. However, both alternative marketing and circulation revenue experienced an increase. These last ones reached 13.2 million euro, an increase of 5.5% (when compared to the third quarter of 2009) and 10.9% (when compared to the second quarter of 2010).
EBITDA amounted to, approximately, 5.8 million Euro, an increase of 5.5% comparing with the homologous period of 2009. EBITDA margin reached 23.1%. EBITDA achieved on third quarter 2010 on the newspaper segment was the uppermost of the last 15 quarters.
Valores em milhares de Euros
Concerning circulation, in terms of newspaper titles, and according to last available data on APCT (relative to the months from January to August 2010), "Correio da Manhã" recorded average sales exceeding 126 thousand copies, thus reinforcing its leadership, reaching a market share on the newspaper segment of generalists daily newspapers of 41.7%. In August 2010, average daily sales overcame 140 thousand copies.
| 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010* | |
|---|---|---|---|---|---|---|---|---|
| Anual Average Circulation | ||||||||
| CM | 110.750 | 115.943 | 113.792 | 111.951 | 115.334 | 118.336 | 117.914 | 126.269 |
| Diário de Notícias | 47.131 | 39.094 | 35.542 | 36.537 | 36.226 | 40.017 | 36.181 | 30.719 |
| Jornal de Notícias | 102.527 | 112.150 | 95.231 | 95.441 | 91.812 | 101.234 | 94.233 | 85.182 |
| Público | 54.306 | 51.194 | 48.986 | 44.197 | 41.760 | 41.908 | 37.426 | 33.606 |
| 24 Horas (1) | 47.575 | 49.738 | 48.819 | 41.417 | 35.786 | 37.311 | 29.574 | 16.077 |
| Jornal I | 12.828 | 10.845 |
Source: APCT
* January- August (1) Finished on June 2010
In terms of sports segment, during the same period, daily newspaper "Record" sold, on average, about 75.5 thousand copies per day, being the leader of its segment. "Jornal de Negócios", daily newspaper on economics segment, recorded average daily sales of 9.5 thousand copies.
Advertising revenue reached 3 million Euro, reflecting a growth of 8.9% when compared to homologous period and a decrease of 19% when compared to 2nd quarter 2010. In terms of alternative marketing products, these experienced decreases of 44.5% and 17.3%, when compared to third quarter 2009 and second quarter 2010, respectively.
In terms of circulation, the recorded trend was clearly positive, with a growth of 3.1% when compared to homologous period and with a growth of 21% when compared to second quarter 2010.
| 3Q 2010 | 2Q 2010 | 3Q 2009 | Var (%) | Var (%) | |
|---|---|---|---|---|---|
| (amounts in thousand Euro) | 3Q10/2Q10 | 3Q10/3Q10 | |||
| Consolidated operating income | 8.629 | 8.673 | 8.863 | -0,5% | -2,6% |
| Circulation | 4.843 | 4.002 | 4.699 | 21,0% | 3,1% |
| Advertising | 3.007 | 3.729 | 2.760 | -19,4% | 8,9% |
| Alternative marketing products and others | 779 | 942 | 1.404 | -17,3% | -44,5% |
| Operating expenses (a) | 8.458 | 8.929 | 8.839 | -5,3% | -4,3% |
| Consolidated EBITDA (b) | 171 | -256 | 24 | 166,8% | 612,5% |
| EBITDA margin | 2,0% | -3,0% | 0,3% | +4,9 p.p. | +1,7 p.p. |
(a) Operating expenses excluding amortisation
(b) EBITDA = earnings before interest, taxes, amortisation and depreciation
EBITDA of magazines segment recorded on third quarter 2010 was 171 thousand Euros.
On an accumulated basis, during the first 9 months of 2010 operating income amounted to 100 million Euro (+3%), with EBITDA reaching 15.9 million Euro, representing an increase of 7.8% when compared to previous year.
| (amounts in thousand Euro) | 9M 2010 | 9M 2009 | Var (%) |
|---|---|---|---|
| 9M 10/9M 09 | |||
| Operating income | 100.446 | 97.817 | 2,7% |
| Circulation | 49.609 | 48.038 | 3,3% |
| Advertising | 39.163 | 37.185 | 5,3% |
| Alternative marketing products and others | 11.674 | 12.594 | -7,3% |
| Operating income by segments | 100.446 | 97.817 | 2,7% |
| Newspapers | 75.069 | 72.290 | 3,8% |
| Magazines | 25.377 | 25.527 | -0,6% |
| Operating expenses (a) | 84.549 | 83.070 | 1,8% |
| Consolidated EBITDA (b) | 15.897 | 14.747 | 7,8% |
| EBITDA margin | 15,8% | 15,1% | + 0,8 p.p. |
| Newspapers EBITDA | 16.125 | 15.088 | 6,9% |
| Newspapers EBITDA margin | 21,5% | 20,9% | + 0,6 p.p. |
| Magazines EBITDA | -228 | -341 | 33,1% |
| Magazines EBITDA margin | -0,9% | -1,3% | + 0,4 p.p. |
| Amortisation and depreciation (-) | 2.888 | 2.532 | 14,1% |
| EBIT | 13.009 | 12.215 | 6,5% |
| EBIT margin | 13,0% | 12,5% | + 0,5 pp |
| Net financial income | (22.643) | 12.275 | - |
| Income before taxes and minority interests | -9.634 | 24.490 | - |
| Income taxes | 2.602 | 4.864 | -46,5% |
| Minority interests | (43) | 121 | -135,5% |
| Net consolidated profit / loss (c) | -12.193 | 19.505 | - |
(a) Operating expenses excluding amortisation
(b) EBITDA = earnings before interest, taxes, amortisation and depreciation
(c) Net profit / (loss) attributable to the parent company shareholders
Porto, November 4th, 2010
(Amounts expressed in Euro)
| ASSETS | Notes | 30.09.2010 | 31.12.2009 |
|---|---|---|---|
| NON CURRENT ASSETS | |||
| Tangible assets | 7,970,611 | 9,927,157 | |
| Goodwill | 6 | 91,996,994 | 91,996,994 |
| Intangible assets | 650,234 | 527,038 | |
| Investments in associated companies | 4 | 5,145,277 | 4,733,946 |
| Investments available for sale | 4 | 5,000 | - |
| Deferred tax assets | 3,387,112 | 3,723,053 | |
| Total non current assets | 109,155,228 | 110,908,188 | |
| CURRENT ASSETS Inventories |
3,213,485 | 3,129,658 | |
| Customers | 10,995,948 | 11,384,331 | |
| State and other public entities | 1,113,502 | 522,914 | |
| Other current debtors | 3,470,881 | 713,565 | |
| Other current assets | 7,127,966 | 8,617,438 | |
| Investments recorded at fair value through profit and loss | 8 | 44,058,498 | 65,901,718 |
| Cash and cash equivalents | 22,683,009 | 46,315,859 | |
| Total current assets | 92,663,289 | 136,585,483 | |
| TOTAL ASSETS | 201,818,517 | 247,493,671 | |
| EQUITY AND LIABILITIES | |||
| SHAREHOLDERS' FUNDS | |||
| Share capital | 16 | 25,641,459 | 25,641,459 |
| Share premium account | 15,874,835 | 15,874,835 | |
| Legal reserve | 5,409,144 | 5,409,144 | |
| Other reserves | (45,049,383) | (60,362,753) | |
| Consolidated net profit/(loss) for the period attributable to the parent | (12,192,856) | 17,091,529 | |
| Equity attributable to equity holder of the parent | (10,316,801) | 3,654,214 | |
| Non-controlling interests | 478,084 | 591,835 | |
| TOTAL EQUITY | (9,838,717) | 4,246,049 | |
| LIABILITIES | |||
| NON CURRENT LIABILITIES | |||
| Other loans | 10 | 20,000,000 | 49,720,203 |
| Pension liabilities | 691,357 | 691,357 | |
| Other non current creditors | 9 | 2,508,397 | 3,469,794 |
| Provisions | 1,075,567 | 1,076,423 | |
| Total non current liabilities | 24,275,321 | 54,957,777 | |
| CURRENT LIABILITIES | |||
| Bank loans | 10 | 21,410,656 | 2,418,284 |
| Other loans - short term | 10 | 124,448,218 | 143,299,505 |
| Derivatives | 11 | 1,267,256 | 245,439 |
| Suppliers | 10,780,792 | 12,804,434 | |
| State and other public entities | 3,686,608 | 4,888,406 | |
| Other current creditors | 9 | 8,867,453 | 8,464,087 |
| Other current liabilities | 16,920,930 | 16,169,690 | |
| Total current liabilities | 187,381,913 | 188,289,845 | |
| TOTAL LIABILITIES | 211,657,234 | 243,247,622 | |
| TOTAL EQUITY AND LIABILITIES | 201,818,517 | 247,493,671 |
The accompanying notes form an integral part of the consolidated financial statements.
3rd Quarter 3rd Quarter Notes 30.09.2010 30.09.2009 2010 2009 Sales 49,677,915 47,888,062 18,214,266 17,143,762 Services rendered 39,422,023 38,453,472 12,288,322 12,841,333 Other income 11,346,374 11,475,710 3,163,309 3,075,778 Cost of sales (13,975,344) (14,517,338) (4,776,869) (5,018,084) External supplies and services (39,477,879) (39,206,603) (12,541,363) (12,694,378) Payroll expenses (29,771,557) (28,331,882) (9,952,508) (9,434,796) Amortisation and depreciation (2,888,091) (2,531,082) (966,537) (844,598) Provisions and impairment losses (878,699) (600,188) (281,663) (274,836) Other expenses (445,928) (414,625) (148,555) (122,307) Gains and losses in derivatives 11 (278,338) - (278,338) - Gains and losses in associated companies 12 111,331 187,500 69,526 58,926 Gains and losses in other investments 12 (19,412,820) 16,508,014 (4,283,580) 12,799,350 Financial expenses 12 (4,232,699) (5,348,607) (1,271,994) (1,343,527) Financial income 12 1,169,644 927,931 491,774 244,550 Profit before income tax (9,634,068) 24,490,364 (274,210) 16,431,173 Income tax 7 (2,601,760) (4,864,498) (984,726) (2,371,439) Net consolidated profit / (loss) for the period (12,235,828) 19,625,866 (1,258,936) 14,059,734 Attributable to: Shareholders of the parent company (12,192,856) 19,504,718 (1,266,465) 14,036,315 Non-controlling interests (42,972) 121,148 7,529 23,419 Earnings per share: Basic 15 (0.12) 0.19 (0.01) 0.14 Diluted 15 (0.12) 0.15 (0.01) 0.11
The accompanying notes form an integral part of the consolidated financial statements.
(Translation of financial statements originally issued in Portuguese - Note 19) (Amounts expressed in Euro)
| Sha Sh miu Leg al Oth Ne No roll ing Tot t ont re are pre m er n-c ital fit / ( loss ) Tot al inte t ts cap acc oun res erv e res erv es pro res equ Bal f 1 Jan 200 9 25, 641 ,45 9 15, 874 ,83 5,4 09, 144 13, 089 ,46 0 ( 73, 272 ,79 5) ( 13, 257 ,89 7) 767 ,02 1 ( 12, 5 anc e a s o uar y Ch r ( ) in c olid atio erim ete Not e 5 141 ,90 4 ang es ons n p - - - - - - Ap iatio f co lida ted t lo for 200 8: pro pr n o nso ne ss ( 5) Tra nsf er t o le l re and ret ain ed nin 73, 272 ,79 73, 272 ,79 5 ga ser ve ear gs - - - - - - Div ide nds dis trib d ( 64, 800 ) ute - - - - - - Ch e in ang res erv es: Oth han 1,0 19 1,0 19 ( 1,1 03) er c ges - - - - |
|
|---|---|
| al | |
| ity | |
| 490 ,87 6) |
|
| 141 ,90 4 |
|
| ( 64, 800 ) |
|
| ( 84) |
|
| Net lida ted fit f he nin hs or t ont co nso pro e m |
|
| iod ded Se mb 30 pte er 2 009 19, 504 ,71 8 19, 504 ,71 8 121 ,14 8 per en - - - - |
19, 625 ,86 6 |
| Bal f 30 Se mb er 2 009 25, 641 ,45 9 15, 874 ,83 5,4 09, 144 ( 60, 182 ,31 6) 19, 504 ,71 8 6,2 47, 840 964 ,17 0 pte 5 anc e a s o |
7,2 12, 010 |
| Bal f 1 Jan 201 0 25, 641 ,45 9 15, 874 ,83 5 5,4 09, 144 ( 60, 362 ,75 3) 17, 091 ,52 9 3,6 54, 214 591 ,83 5 anc e a s o uar y |
4,2 46, 049 |
| Ap iatio f co lida ted t lo for 200 9: pro pr n o nso ne ss |
|
| Tra nsf o le l re and ain ed nin 17, 091 ,52 9 ( 17, 091 ,52 9) er t ret ga ser ve ear gs - - - - - - |
|
| ( ) ( 1,0 25, 659 ) ( ) ( Div ide nds dis trib ute d 1,0 25, 659 69, 660 - - - - |
) 1,0 95, 319 |
| Ch e in ang res erv es: |
|
| Oth ( 64) ( 64) ( 19) han 1,4 1,4 1,1 er c ges - - - - |
( 83) 2,5 |
| Net lida ted los s fo r th ine nth co nso e n mo s |
|
| Se ( 6) ( 6) ( 2) ( ) ( iod ded 30 pte mb er 2 010 751 ,03 12, 192 ,85 12, 943 ,89 42, 972 12, per en - - - |
4) 986 ,86 |
| Bal f 30 Se mb ( 3) ( 6) ( 1) ( pte er 2 010 25, 641 ,45 9 15, 874 ,83 5 5,4 09, 144 45, 049 ,38 12, 192 ,85 10, 316 ,80 478 ,08 4 anc e a s o |
) 9,8 38, 717 |
The accompanying notes form an integral part of the consolidated financial statements.
| 30.09.2010 | 30.09.2009 | 3rd Quarter 2010 |
3rd Quarter 2009 |
|
|---|---|---|---|---|
| Profit / (loss) for the period | (12,235,828) | 19,625,866 | (1,258,936) | 14,059,734 |
| Cash-flows hedges | (751,036) | - | (74,726) | - |
| Total comprehensive income for the period | (12,986,864) | 19,625,866 | (1,333,662) | 14,059,734 |
| Attributable to: | ||||
| Shareholders of the parent company | (12,943,892) | 19,504,718 | (1,341,191) | 14,036,315 |
| Non-controlling interests | (42,972) | 121,148 | 7,529 | 23,419 |
The accompanying notes form an integral part of the consolidated financial statements.
(Translation of financial statements originally issued in Portuguese - Note 19)
(Amounts expressed in Euro)
| No tes |
30. 09. |
201 0 |
30 .09 |
.20 09 |
rd Q 3 uar |
20 10 ter |
rd Q 3 ter uar |
20 09 |
|
|---|---|---|---|---|---|---|---|---|---|
| Op ting tivi ties era ac |
|||||||||
| Ca sh flow fro atin ctiv itie s ( 1) m o per g a |
11, 026 19 ,7 |
14 172 697 , , |
41, 003 5,5 |
6, 004 324 , |
|||||
| Inv est nt a ctiv itie me s |
|||||||||
| Co llec tion lati to: s re ng |
|||||||||
| Inv est nts me |
- | 1,5 83, 390 |
- | 741 695 , |
|||||
| Ta ible set ng as s |
28, 250 |
70 ,7 94 |
28 250 , |
- | |||||
| Inte t an d s imi lar inc res om e |
3,7 01, 248 |
1, 192 842 , |
3, 097 446 , |
86 1,7 30 |
|||||
| Div ide nds |
2, 430 400 , |
6, 159 898 , |
2, 438 433 , |
5, 285 459 , |
- | 3, 125 696 , |
19 1, 428 |
1,7 94, 853 |
|
| Pay lati nts to: me re ng |
|||||||||
| Inv est nts me |
1 | ( ) 125 000 , |
( ) 2, 211 939 , |
- | ( ) 546 699 , |
||||
| Ta ible set ng as s |
( 991 984 ) , |
( 688 337 ) , |
( 696 492 ) , |
( 240 344 ) , |
|||||
| Inta ible set ng as s |
( ) 68, 689 |
( ) 1, 185 673 , |
( ) 92, 248 |
( 24) 2, 992 ,5 |
( ) 33, 115 |
( ) 729 607 , |
- | ( ) 787 043 , |
|
| Ca sh flow fro m i tivi ties ( 2) stm ent nve ac |
4, 974 225 , |
2, 292 935 , |
2, 396 089 , |
1, 007 810 , |
|||||
| Fin ing tivi ties anc ac |
|||||||||
| Co llec tion lati to: s re ng |
|||||||||
| Loa obt ain ed ns |
- | - | 1, 483 390 , |
1, 483 390 , |
- | - | - | - | |
| Pay lati nts to: me re ng |
|||||||||
| Inte t an d s imi lar ts res cos |
( ) 6, 837 349 , |
( ) 6, 407 375 , |
( ) 5, 165 244 , |
( ) 3,5 19, 525 |
|||||
| Lea tra cts se con |
( 1,7 63, 158 ) |
( 1, 680 87) ,7 |
( 609 149 ) , |
( 562 058 ) , |
|||||
| Div ide nds |
( ) 1, 025 659 , |
- | - | - | |||||
| Loa obt ain ed ns |
( 49, 000 000 ) , |
( 58, 626 166 ) , |
( 15, 683 ) 7,7 |
( 15, 803 845 ) , |
( 44, 000 000 ) , |
( 49, 774 393 ) , |
( 6, 942 150 ) , |
( 11, 023 33) ,7 |
|
| Ca sh flow fro m f ina nci ivit ies ( 3) act ng |
( 58, 626 166 ) , |
( 14, 320 455 ) , |
( 49, 774 393 ) , |
( 11, 023 ,7 33) |
|||||
| Ca sh and its uiv ale the be inn ing of the riod nts at eq g pe |
2 | 43 897 ,57 5 , |
35 322 431 , , |
43 109 654 , , |
41 677 263 , , |
||||
| Va riat ion in sol ida tion rim ete con pe r |
- | 198 056 , |
- | - | |||||
| Va riat ion of h a nd its iva len ( 1)+ ( 2)+ ( 3) ts: cas equ |
( 42, 625 222 ) , |
2, 145 177 , |
( 41, 837 301 ) , |
( 4, 011 ,5 99) |
|||||
| Ca sh and its uiv ale the d o f th erio d nts at eq en e p |
2 | 1, 272 353 , |
37 665 664 , , |
1, 272 353 , |
37 665 664 , , |
The accompanying notes form an integral part of the consolidated financial statements.
FOR THE NINE MONTHS PERIOD ENDED 30 SEPTEMBER 2010
(Translation of notes originally issued in Portuguese – Note 19)
(Amounts expressed in Euro)
During the nine months period ended 30 September 2010, the payments / collections relating to investments were as follows:
| Acquisitions | Transaction amount |
Amount paid |
|---|---|---|
| Advances related with the acquisition of financial investments | 300,000 | 100,000 |
| Visapress – Gestão de Conteúdos dos Media, CRL Mercados Globais – Publicação de Conteúdos, Lda. – acquired in |
5,000 | 5,000 |
| previous years | 72,000 | 20,000 |
| ------------ | ---------- | |
| 377,000 | 125,000 | |
| ======= | ====== |
Cash and its equivalents as of 30 September 2010 and 2009 and as of 31 December 2009, and the reconciliation between those amounts and the amounts shown in the statement of financial position as of those dates, are as follows:
| 30.09.2010 | 31.12.2009 | 30.09.2009 | |
|---|---|---|---|
| Cash | 98,265 | 89,555 | 90,581 |
| Bank deposits repayable on demand Bank deposits convertible within 3 months |
14,484,744 8,100.000 |
2,281,304 43.945.000 |
18,319,271 24,430,000 |
| Cash and cash equivalents shown in the statement of financial position |
22,683,009 | 46,315,859 | 42,839,852 |
| Bank overdrafts | ( 21,410,656 ) | ( 2,418,284 ) | ( 5,174,188 ) |
| 1,272,353 | 43,897,575 | 37,665,664 |
(Translation of notes originally issued in Portuguese – Note 19)
(Amounts expressed in Euro)
Cofina, SGPS, S.A. ("Cofina" or "Company"), an open capital company, has its head-office located at Rua General Norton de Matos, 68, r/c in Porto and has its shares listed in the Lisbon Euronext Stock Exchange. Cofina is the parent company of a group of companies detailed in Note 4 commonly designated as Cofina Group, and its main activity is the management of investments mainly in the Media sector.
The Group owns headings of reference in the respective media segments, namely "Correio da Manhã", "Record", "Jornal de Negócios", "Destak" and Metro, as well as the magazines "Sábado", "Automotor", "TV Guia", "Flash!", "Rotas e Destinos", "Máxima" and "GQ", among others.
During the nine months period ended 30 September 2010, the Group developed its activity mainly in Portugal, having also some interests in Brazil through the investment in Destak Brasil (Note 4).
The accompanying consolidated financial statements have been prepared under the going concern assumption, although the total equity as of 30 September 2010 is negative. This is due solely to the Group's exposure to the participation in ZON Multimédia - Serviços de Telecomunicações e Multimedia, SGPS, S.A. ("Zon Multimedia") through the holding of 15,190,000 shares recorded at their market value (Note 8). It is the Board of Directors' belief that the price of Zon Multimédia as of that date does not reflect its fair value and the Board of Directors expects that, by the end of 2010, the consolidated equity will improve.
Cofina´s consolidated financial statements are expressed in Euro (rounded to the nearest unit). This is the currency used by the Group in its operations and as so, considered the functional currency. The operations of the foreign group companies whose functional currency is not the Euro are translated to Euro using the exchange rates in force at the balance sheet date. Profit and loss and cash flows are converted to Euro using the average exchange rate for the period. The exchange rate differences originated are recorded in equity captions.
The financial statements as of 30 September 2010 were prepared in accordance with the International Financial Reporting Standards ("IFRS") as adopted by European Union. The financial statements as of 30 September 2010 were prepared in accordance with the International Accounting Standard 34 – Interim Financial Reporting, and include a statement of financial position, a statement of profit and loss, a statement of comprehensive income, a statement of changes in shareholders´ funds and the statement of cash flows for the period, as well as the selected explanatory notes.
The accounting policies adopted in Cofina's consolidated financial statements are consistent with those used in the preparation of the financial statements for the year ended 31 December 2009.
During the period there were no changes in accounting policies and no material mistakes were identified related to previous periods.
During the period, the revised versions of IFRS 3 – Business Combinations (revised 2008) and IAS 27 – Consolidated and separate financial statements (revised 2008) were adopted by the first time.
These changes will bring some modifications regarding business combinations, namely in what refers to:
a) the computation of goodwill and the measurement of non-controlling interests (previously referred to as minority interests): introduces the option, on transaction-by-transaction basis, of calculating the value of non-controlling interests at the fair value of the proportion of assets and liabilities acquired, or their share of the identifiable net assets of the acquiree. Additionally, goodwill is now calculated as the difference between the acquisition price of the participation plus the non-controlling interests and the fair value of the assets and liabilities acquired;
(Translation of notes originally issued in Portuguese – Note 19)
(Amounts expressed in Euro)
The companies included in the consolidated financial statements by the full consolidation method, their headquarters, percentage participation held and activity developed as of 30 September 2010 are as follows:
| Headquarter | Percentage participatio |
||
|---|---|---|---|
| Designation | s | n held | Activity |
| Parent company | |||
| Cofina, SGPS, S.A. | Porto | Holding company | |
| Cofina B.V. ("Cofina BV") | Amsterdam (Netherlands ) |
100.00% | Holding company |
| Efe Erre Participações, SGPS, S.A. ("FR") | Ovar | 100.00% | Holding company |
| Cofina Media Group | |||
| Cofina Media, SGPS, S.A. ("Cofina Media") | Lisbon | 100.00% | Holding company |
| Presselivre – Imprensa Livre, S.A. ("Presselivre") | Lisbon | 99.37% | Newspapers and magazine publication |
| Edisport – Sociedade de Publicações, S.A. ("Edisport") | Lisbon | 100.00% | Newspapers publication |
| Edirevistas – Sociedade Editorial, S.A. ("Edirevistas") | Lisbon | 99.46% | Magazine publication |
| Mediafin, SGPS, S.A. ("Mediafin") | Lisbon | 100.00% | Holding company |
| Metronews – Publicações, S.A. ("Metronews") | Carnaxide | 59.00% | Newspapers publication |
| Grafedisport – Impressão e Artes Gráficas, S.A. ("Grafedisport") Web Works – Desenvolvimento de Aplicações para Internet, S.A. ("Web Works") |
Queluz Lisbon |
100.00% 51.00% |
Newspapers print Production and creation of websites to the development of online businesses |
| Holdimédia SGPS, S.A. ("Holdimédia") | Lisbon | 59.00% | Holding company |
| Transjornal – Edição de Publicações, S.A. ("Transjornal") | Lisbon | 59.00% | Newspapers publication |
| Cofina - Eventos e Comunicação S.A. ("Cofina Eventos") | Lisbon | 70.00% | Events organization and promotion |
All the above subsidiaries were included in the consolidated financial statements in accordance with the full consolidation method.
(Translation of notes originally issued in Portuguese – Note 19)
(Amounts expressed in Euro)
The associated companies, their headquarters, percentage participation held and activity developed as of 30 September 2010 are as follows:
| Designation | Headquarter s |
Percentage participation held |
Activity | |
|---|---|---|---|---|
| Direct | Indirect | |||
| VASP – Sociedade de Transportes e Distribuições, Lda. | Lisbon | 33.33 % |
- | Publication distribution |
| AdCom Media Anúncios e Publicidade, S.A. Destak Brasil – Editora, S.A. |
São Paulo, Brasil São Paulo, Brasil |
- - |
23.96% 23.96% |
Communication and advertising services Newspaper publication |
| Destak Brasil – Empreendimentos e Participações, S.A. | São Paulo, Brazil São Paulo, Brazil |
23.96 % |
- | Holding company |
| Mercados Globais – Publicação de Conteúdos, Lda. | V. N. Gaia | 50.00 % |
- | Management services and promotion of a financial forum on the internet |
These associated companies were included in the consolidated financial statements in accordance with the equity method.
The acquisition cost of the associated companies and their book value as of 30 September 2010 are as follows:
| Designation | Acquisition cost |
Book value |
|---|---|---|
| VASP – Sociedade de Transportes e Distribuições, Lda. | 6,234 | 3,205,924 |
| AdCom Media Anúncios e Publicidade, S.A. (a) | - | - |
| Destak Brasil – Editora, S.A. (a) | - | - |
| Destak Brasil – Empreendimentos e Participações, S.A. | 299,064 | - |
| Mercados Globais – Publicação de Conteúdos, Lda. | 72,000 | - |
(a) – Investment held by the associated company Destak Brasil – Empreendimentos e Participações, S.A..
(Translation of notes originally issued in Portuguese – Note 19)
(Amounts expressed in Euro)
As of 30 September 2010 and 31 December 2009 the caption "Investments in associated companies" can be detailed as follows:
| 30.09.2010 | 31.12.2009 | |
|---|---|---|
| Financial investments | ||
| VASP – Sociedade de Transportes e Distribuições, Lda. – equity method | 3,205,924 | 3,094,593 |
| Destak Brasil – Empreendimentos e Participações, S.A. | 299,064 | 299,064 |
| Mercados Globais - Publicação de Conteúdos, Lda. | 72,000 | 72,000 |
| Advances related to the acquisition of financial investments | 300,000 | - |
| 3,876.988 | 3,465.657 | |
| Accumulated impairment losses on investments in associates | (371,064) | (371,064) |
| Loans to associated companies | ||
| Gross value | 3,697,878 | 3,697,878 |
| (2,058,525 | (2,058,525 | |
| Accumulated impairment losses | ) | ) |
| 5,145,277 | 4,733,946 |
As of 30 September 2010 and as of 31 December 2009 the Group has available for sale investments corresponding to minority investments. The Group has recorded impairment losses for these investments in previous periods.
During the nine months period ended 30 September 2010 there have been no changes in the consolidation perimeter of Cofina Group.
The facts generating changes in the consolidation perimeter of Cofina Group during the nine month period ended 30 September 2009 were as follows:
I. During the first semester of 2009 the Cofina Group, through its subsidiary Cofina Media, SGPS, S.A., acquired an investment representing 51% of the share capital of Web Works – Desenvolvimento de Aplicações para Internet, S.A. (Note 4). The Group has control over its operations as well as holds more than 50% of the share capital of this company. Therefore, this company was included in the consolidated financial statements by the full consolidation method.
Assets and liabilities as of the date of its inclusion in consolidation (1 January 2009) as well as the computation of the resulting goodwill, are as follows:
(Translation of notes originally issued in Portuguese – Note 19)
(Amounts expressed in Euro)
| Web Works | |
|---|---|
| Assets | |
| Intangible assets | 286 |
| Tangible assets | 58,486 |
| Accounts receivable | 198,645 |
| Cash and cash equivalents | 198,056 |
| Other assets | 17,586 |
| Liabilities | |
| Short term debts | (173,682) |
| Other liabilities | (9,776) |
| Net assets | 289,601 |
| Percentage acquired | 51% |
| Acquired equity | 147,697 |
| Purchase price / Cost of Business Combination | 1,668,157 |
| Goodwill on the acquisition (Note 6) | 1,520,460 |
| Assets and liabilities attributable to non-controlling interests | 141,904 |
| Net cash flows arising from the change in the consolidation perimeter | |
| Payments | (1,600,657) |
| Cash and cash equivalents acquired | 198,056 |
| (1,402,601) |
Goodwill arising from this acquisition was computed based in the acquired company's financial statements as of 31 December 2008. In the purchase price allocation process, Cofina identified no relevant differences between the fair value of assets and liabilities acquired and its carrying amount. The difference between the acquisition cost and the carrying amount of assets and liabilities acquired was recorded as goodwill (Note 6).
Net profit and total income attributable to this subsidiary from the date of the first application of the full consolidation method and included in the Group's consolidated financial statements of the nine months periods ended as of 30 September 2010 and 2009 amount to, approximately, 266,000 Euro and 422,000 Euro, respectively.
II. As of 13 January 2009, the Group sold the investment held in the company "O Sol é Essencial, S.A.", owner of the weekly newspaper "Sol", by the amount of 1,583,390 Euro. This operation had no impact in the consolidated statements of profit and loss for the period ended as of 30 September 2009 due to the fact that the investment was recorded in accordance with its estimated net realizable value.
During the nine months periods ended as of 30 September 2010 and 2009, the movement in the caption "Goodwill" was as follows:
| 30.09.2010 | 30.09.2009 | |
|---|---|---|
| Opening Balance as of 1 January | 91,996,994 | 89,053,723 |
| Increases (Note 5) | - | 1,520,460 |
| Closing Balance | 91,996,994 | 90,574,183 |
The movement occurred in this caption during the nine months period ended as of 30 September 2009 refers to the acquisition of the subsidiary "Web Works – Desenvolvimento de Aplicações para Internet, S.A." (Note 5).
FOR THE NINE MONTHS PERIOD ENDED 30 SEPTEMBER 2010
(Translation of notes originally issued in Portuguese – Note 19)
(Amounts expressed in Euro)
Income taxes recognized in the statement of profit and loss as of 30 September 2010 and 2009 can be detailed as follows:
| 30.09.2010 | 30.09.2009 | |
|---|---|---|
| Current taxes | ||
| Income tax estimate for the period | 787,067 | 1,160,023 |
| Excess of prior years income tax | (105,622) | (98,491) |
| Insufficiency of prior periods income tax | 109,879 | 66,096 |
| Additional tax assessment | 1,219,552 | - |
| Deferred taxes | 590,884 | 3,736,870 |
| 2,601,760 | 4,864,498 |
The caption "Additional tax assessment" refers to a correction to the computed taxable income of the year ended as of 31 December 2006.
As confirmed by our lawyers, there are no material assets or liabilities associated with probable or possible tax contingencies that should be subject to disclosure in the accompanying notes to the consolidated financial statements as of 30 September 2010.
(Translation of notes originally issued in Portuguese – Note 19)
(Amounts expressed in Euro)
The amounts included in the caption "Investments measured at fair value through profit and loss" relate to shares traded in stock markets and are recorded at their market value as of the balance sheet date (Note 12).
As of 30 September 2010, the corresponding book value can be detailed as follows:
| Number of shares | Share price | Market value | |
|---|---|---|---|
| Zon Multimédia Other listed shares |
15,190,000 | 2.90 | 44,051,000 7,498 |
| -------------- 44,058,498 |
|||
| ========= |
As of 30 September 2010 and 31 December 2009, the amounts payable to fixed asset suppliers related to financial lease contracts were classified in the captions "Other non-current creditors" and "Other current creditors" and had the following planned reimbursement plan:
| 30.09.2010 | 31.12.2009 | |
|---|---|---|
| Year n+1 | 1,008,545 | 1,360,573 |
| Year n+2 | 992,313 | 1,014,012 |
| Year n+3 | 365,854 | 692,577 |
| Year n+4 | 9,681 | 363,93 |
| Year n+5 and subsequent | 32,004 | 38,702 |
| 2,408,397 | 3,469,794 | |
| Short term | 1,643,650 | 2,345,411 |
| 4,052,047 | 5,815,205 |
The current liabilities caption "Bank loans" refers to bank overdrafts in the short term which bear interests at market rates.
As of 30 September 2010 and 31 December 2009, the caption "Other loans" was made up as follows:
| 30.09.2010 | ||||
|---|---|---|---|---|
| Book value | Nominal value | |||
| Current | Non current | Current | Non current | |
| Bond loans | 49,580,762 | - | 50,000,000 | - |
| Commercial paper | 74,867,456 | 20,000,000 | 75,000,000 | 20,000,000 |
| 124,448,218 | 20,000,000 | 125,000,000 | 20,000,000 | |
| 31.12.2009 | ||||
| Book value | Nominal value | |||
| Current | Non current | Current | Non current | |
| Bond loans | 93,299,505 | - | 94,000,000 | - |
| Commercial paper | 50,000,000 | 49,720,203 | 50,000,000 | 50,000,000 |
| 143,299,505 | 49,720,203 | 144,000,000 | 50,000,000 |
The non-current liabilities caption "Commercial paper" relates to commercial paper programs with guaranteed subscription by the banks until 2012.
FOR THE NINE MONTHS PERIOD ENDED 30 SEPTEMBER 2010
(Translation of notes originally issued in Portuguese – Note 19)
(Amounts expressed in Euro)
The current liabilities caption "Commercial Paper" relates to commercial paper programs with repayment in the short term which bear interests at market rates.
In addition to the amounts included in the balance sheet as of 31 December 2009, Cofina, SGPS, S.A. had issued a commercial paper program amounting to 50,000,000 Euro which is presented in the statement of financial position net of a bank deposit in the same amount, since these financial instruments fulfill the requirements for their compensation.
As of 30 September 2010, this caption corresponds to interest rate swaps related with the Group's financing loans. Once these derivatives fulfill the requirements of IAS 39 – Financial Instruments: Recognition and Measurement in order to be classified as hedging instruments, their respective fair value was recorded under the shareholder's funds' caption "Other reserves", net of deferred taxes.
These financial instruments are recorded in accordance with their fair value at balance sheet date, based in computations made by the financial institutions. The movement in these derivative instruments for the nine months periods ended 30 September 2010 and 2009 can be presented as follows:
| 30.09.2010 | 30.09.2009 | |
|---|---|---|
| Opening Balance | 245,439 | - |
| Increases (decreases) | 1,021,817 | - |
| Closing Balance | 1,267,256 | - |
During the nine months period ended as of 30 September 2010, the amount of 278.338 Euro was recorded in the caption "Gains and losses in derivatives", relating to incurred interests since last valuation.
The financial income and expenses for the nine months periods ended 30 September 2010 and 2009 are made up as follows:
| 30.09.2010 | 30.09.2009 | |
|---|---|---|
| Financial expenses | ||
| Interests | 3,653,596 | 4,905,927 |
| Comissions | 507,600 | 254,793 |
| Other financial expenses | 71,503 | 187,887 |
| 4,232,699 | 5,348,607 | |
| Financial income | ||
| Interests received | 877,098 | 927,931 |
| Other financial income | 292,546 | - |
| 1,169,644 | 927,931 | |
The caption "Gains and losses in associated companies" for the nine months periods and quarters ended 30 September 2010 and 2009 mainly refers to the Group's appropriation of its share of the results in associated companies.
(Translation of notes originally issued in Portuguese – Note 19)
(Amounts expressed in Euro)
The caption "Gains and losses in other investments" as of 30 September 2010 and 2009 can be detailed as follows:
| 30.09.2010 | 30.09.2009 | |
|---|---|---|
| Gains in investments recorded at fair value through profit and loss (Introduction and Note 8) | (21,843,220) | 14,069,581 |
| Dividends | 2,430,400 | 2,438,433 |
| (19,412,820) | 16,508,014 |
The caption "Investments recorded at fair value through profit and loss" mainly refers to the adjustment to fair value of Zon Multimédia – Serviços de Telecomunicações e Multimédia, S.G.P.S., S.A. in accordance with the shares' market value.
The main balances with related parties as of 30 September 2010 and 2009 and the main transactions with those entities during the periods then ended may be detailed as follows:
| 30.09.2010 | ||||
|---|---|---|---|---|
| Transactions | Sales and services rendered |
Other income | Purchase of goods and services |
|
| Associated companies | 45,673,007 | 11,013,199 | 70,227 | |
| Balances | Accounts receivable | Accounts payable | Accrued income | |
| Associated companies | 117,830 | 139,691 | 6,212,958 | |
| 30.09.2009 | ||||
| Transactions | Sales and services rendered |
Other income | Purchase of goods and services |
|
| Associated companies | 44,121,624 | 11,253,870 | 354,167 | |
| Balances | Accounts receivable | Accounts payable | Accrued income | |
| Associated companies | 113,773 | 79,326 | 6,016,456 |
Sales and services rendered to associated companies and other income during the nine months periods ended as of 30 September 2010 and 2009 mainly relate to sales of newspapers and magazines and alternative marketing products to VASP (Note 4), which handles the corresponding distribution to the sales points. These transactions are carried out under the normal activity of the Group.
Apart from companies included in the consolidation (Note 4), the entities considered to be related companies as of 30 September 2010, can be presented as follows:
(Translation of notes originally issued in Portuguese – Note 19)
(Amounts expressed in Euro)
Cofina, SGPS, S.A. Board of Directors was made up as follows as of 30 September 2010:
Paulo Jorge dos Santos Fernandes João Manuel Matos Borges de Oliveira Pedro Macedo Pinto de Mendonça Domingos José Vieira de Matos Ana Rebelo Mendonça Fernandes Pedro Miguel Matos Borges de Oliveira
As of 30 September 2010, Cofina Group had provided guarantees as follows:
As of 30 September 2010 Cofina Media Group companies had assumed responsibilities for guarantees granted amounting to, approximately, 1,700,000 Euro, mainly related with advertising contests. These companies had also given promissory notes to guarantee credit facilities amounting to 26,000,000 Euro.
(Translation of notes originally issued in Portuguese – Note 19)
(Amounts expressed in Euro)
Earnings per share for the nine months periods ended as of 30 September 2010 and 2009 were determined taking into consideration the following amounts:
| 30.09.2010 | 30.09.2009 | |
|---|---|---|
| Net profit / (loss) considered for the computation of basic and diluted earning |
(12,192,856) | 19,504,718 |
| Weighted average number of shares used to compute the basic earnings per share |
102,565,836 | 102,565,836 |
| Warrants dilution effect (a) | - | 24,509,800 |
| Weighted average number of shares used to compute the diluted earnings per share |
102,565,836 | 127,075,636 |
| Earnings per share: Basic Diluted |
(0.12) (0.12) |
0.19 0.15 |
(a) – The "Warrants dilution effect" refers to the option granted to the bondholders associated to the bond loan issued by the Group in the amount of 50,000,000 Euro, and that ended in 2010, that entitled them the right to convert the bonds in 4,901.96 common shares, for each bond held in the amount of 5,000 Euro.
As of 30 September 2010, the Company's fully subscribed and paid up capital consisted of 102,565,836 shares with a nominal value of 25 cents of a Euro each. As of that date, Cofina and the Group companies did not hold own shares.
The segments considered by the Group are based on the financial information internally reported to the Board of Directors and that supports their evaluation of the businesses' performance and their business decisions. The segments identified by the Group are, therefore, consistent with the manner in which the Board of Directors analyses operations.
Since the Group operates mainly in the domestic market, geographic segments are not presented.
The information for the nine months periods ended as of 30 September 2010 and 2009 is detailed as follows:
| 30.09.2010 | Newspapers | Magazines | Eliminations and consolidation adjustments |
Total |
|---|---|---|---|---|
| Net operating income | 75,069,112 | 25,377,200 | - | 100,446,312 |
| Operating cash-flow - EBITDA (a) | 16,125,014 | (228,109) | - | 15,896,905 |
| Earning before interest and taxes | 14,679,074 | (1,670,260) | - | 13,008,814 |
| Eliminations and consolidation |
||||
| 30.09.2009 | Newspapers | Magazines | adjustments | Total |
| Net operating income | 72,290,172 | 25,527,072 | - | 97,817,244 |
| Operating cash-flow - EBITDA (a) | 15,087,791 | (341,183) | - | 14,746,608 |
| Earning before interest and taxes | 12,839,911 | (624,385) | - | 12,215,526 |
(a) - Earnings before interest, taxes, depreciation and amortisation
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS PERIOD ENDED 30 SEPTEMBER 2010
(Translation of notes originally issued in Portuguese – Note 19)
(Amounts expressed in Euro)
The interim financial statements as of 30 September 2010 were approved by the Board of Directors and authorized for issuance in 3 November 2010.
These consolidated financial statements are a translation of financial statements originally issued in Portuguese, in accordance with International Financial Reporting Standards (IFRS/IAS) and in accordance with the International Accounting Standard 34 – Interim Financial Reporting, some of which may not conform or be required to be generally accepted accounting principles in other countries. In the event of discrepancies, the Portuguese language version prevails.
STANDALONE FINANCIAL STATEMENTS
AS OF 30 SEPTEMBER 2010 AND 31 DECEMBER 2009
(Translation of financial statements originally issued in Portuguese - Note 13)
(Amounts expressed in Euro)
| ASSETS | Notes | 30.09.2010 | 31.12.2009 | |
|---|---|---|---|---|
| NON CURRENT ASSETS | ||||
| Tangible assets | 48,116 | 10,647 | ||
| Investments | 4 | 222,000,260 | 222,000,260 | |
| Deferred tax assets | 336,599 | 65,818 | ||
| Total non current assets | 222,384,975 | 222,076,725 | ||
| CURRENT ASSETS | ||||
| State and other public entities | 694,395 | 256,712 | ||
| Other current debtors | 4 | 1,606,931 | 2,303,390 | |
| Other current assets | 7,708 | 218,968 | ||
| Investments recorded at fair value through profit and loss | 5 | 44,058,498 | 65,901,718 | |
| Cash and cash equivalents | 6 | 8,181,122 | 26,186,339 | |
| Total current assets | 54,548,654 | 94,867,127 | ||
| TOTAL ASSETS | 276,933,629 | 316,943,852 | ||
| EQUITY AND LIABILITIES | ||||
| SHAREHOLDERS' FUNDS | ||||
| Share capital | 7 | 25,641,459 | 25,641,459 | |
| Share premium account | 15,874,835 | 15,874,835 | ||
| Legal reserve | 5,409,144 | 5,409,144 | ||
| Other reserves | 25,686,087 | 26,550,224 | ||
| Net profit/(loss) for the period | (13,274,172) | 912,558 | ||
| TOTAL EQUITY | 59,337,353 | 74,388,220 | ||
| LIABILITIES | ||||
| NON CURRENT LIABILITIES | ||||
| Other loans | 8 | 20,000,000 | 49,720,203 | |
| Total non current liabilities | 20,000,000 | 49,720,203 | ||
| CURRENT LIABILITIES | ||||
| Bank loans | 6 | 4,671,770 | 23,092 | |
| Other loans - short term | 8 | 124,448,218 | 149,518,014 | |
| Derivatives | 9 | 1,267,256 | 245,439 | |
| Suppliers | 3,999 | 1,821 | ||
| State and other public entities | 1,140,769 | 1,700,530 | ||
| Other current creditors | 4 | 65,696,852 | 39,946,191 | |
| Other current liabilities | 367,412 | 1,400,342 | ||
| Total current liabilities | 197,596,276 | 192,835,429 | ||
| TOTAL LIABILITIES | 217,596,276 | 242,555,632 | ||
| TOTAL EQUITY AND LIABILITIES | 276,933,629 | 316,943,852 | ||
The accompanying notes form an integral part of the financial statements.
| Notes | 30.09.2010 | 30.09.2009 | |
|---|---|---|---|
| Other income | 2,089 | 10 | |
| External supplies and services | (231,502) | (269,932) | |
| Payroll expenses | (231,955) | (193,026) | |
| Amortisation and depreciation | (14,273) | (12,720) | |
| Other expenses | (42,493) | (69,285) | |
| Gains and losses in derivatives | 9 | (278,338) | - |
| Gains and losses in other investments | 10 | (19,412,820) | 16,508,014 |
| Gains and losses in associated companies | 10 | 7,858,771 | - |
| Financial expenses | 10 | (4,618,059) | (6,167,118) |
| Financial income | 10 | 487,519 | 723,866 |
| Profit before income tax | (16,481,061) | 10,519,809 | |
| Income tax | 3,206,889 | (5,891) | |
| Net consolidated profit / (loss) for the period | (13,274,172) | 10,513,918 | |
| Earnings per share: | |||
| Basic | 11 | (0.13) | 0.10 |
| Diluted | 11 | (0.13) | 0.08 |
The accompanying notes form an integral part of the consolidated financial statements.
| 30.09.2010 | 30.09.2009 | |
|---|---|---|
| Profit / (loss) for the period | (13,274,172) | 10,513,918 |
| Cash-flows hedges | (751,036) | - |
| Total comprehensive income for the period | (14,025,208) | 10,513,918 |
The accompanying notes form an integral part of the consolidated financial statements.
| Sh are ita l ca p |
Sh ium are p rem t ac co un |
Le al g res erv e |
Ot he r res erv es |
Ne t fit / ( ) los p ro s |
To tal uity eq |
|
|---|---|---|---|---|---|---|
| Ba lan f 1 Ja 20 09 ce as o nu ary |
25 64 1, 45 9 , |
15 87 4, 83 5 , |
5, 40 9, 144 |
87 03 3, 99 1 , |
( ) 60 30 3, 36 9 , |
73 65 6, 06 0 , |
| Ap ria tio f c lida ted t lo for 20 08 p rop n o on so ne ss : |
||||||
| Tra fer tai d e ing to ns re ne arn s |
- | - | - | ( 60 30 3, 36 9 ) , |
60 30 3, 36 9 , |
- |
| Ne reh siv e i fo r th ine ths t c om p en nco me e n m on |
||||||
| Se eri od de d 3 0 be r 2 00 9 tem p en p |
- | - | - | - | 10 51 3, 91 8 , |
10 51 3, 91 8 , |
| Ba lan f 3 0 Se be r 2 00 9 tem ce as o p |
25 64 1, 45 9 , |
15 87 4, 83 5 , |
40 9, 144 5, |
26 73 0, 62 2 , |
10 51 3, 91 8 , |
84 16 9, 97 8 , |
| Ba lan f 1 Ja 20 10 ce as o nu ary |
25 64 1, 45 9 , |
15 87 4, 83 5 , |
5, 40 9, 144 |
26 55 0, 22 4 , |
91 2, 55 8 |
74 38 8, 22 0 , |
| Ap ria tio f c lida ted fit for t p 20 09 p rop n o on so ne ro : |
||||||
| fer Tra tai d e ing to ns re ne arn s |
- | - | - | 91 2, 55 8 |
( ) 91 2, 55 8 |
- |
| Div ide nd s d istr ibu ted |
- | - | - | ( 1, 02 65 9 ) 5, |
- | ( 1, 02 65 9 ) 5, |
| Ne reh siv e i fo r th ine ths t c om p en nco me e n m on |
||||||
| Se eri od de d 3 0 be r 2 01 0 tem p en p |
- | - | - | ( 75 1, 03 6 ) |
( 13 27 4, 172 ) , |
( 14 02 5, 20 8 ) , |
| Ba lan f 3 0 Se be r 2 01 0 tem ce as o p |
25 64 1, 45 9 , |
15 87 4, 83 5 , |
40 9, 144 5, |
25 68 6, 08 7 , |
( 13 27 4, 172 ) , |
59 33 35 3 7, , |
The accompanying notes form an integral part of the consolidated financial statements.
(Translation of financial statements originally issued in Portuguese - Note 13)
(Amounts expressed in Euro)
| No tes |
30 .09 |
.20 10 |
30 .09 .20 |
09 | |
|---|---|---|---|---|---|
| Op tin ivit ies act era g |
|||||
| Ca sh flo w f ting tivi ties ( 1) rom op era ac |
2, 04 9, 88 9 |
13 1, 50 6 |
|||
| Inv ivit ies est nt act me |
|||||
| Co llec tio rel ati to: ns ng |
|||||
| Int d s im ilar in st ere an co me |
70 3, 67 6 |
89 8, 29 5 |
|||
| Div ide nd s |
10 28 9, 17 1 , |
10 99 2, 84 7 , |
2, 43 8, 43 3 |
3, 33 6, 72 8 |
|
| Pa lat ing nts to y me re : |
|||||
| Ta ible set ng as s |
( 2) 51 74 , |
( 2) 51 74 , |
- | - | |
| Ca sh flo w f in ctiv itie ( 2) tm t a rom ves en s |
10 94 1, 105 , |
3, 33 6, 72 8 |
|||
| Fin cin ivit ies act an g |
|||||
| Co llec tio rel ati to: ns ng |
|||||
| Lo bta ine d an s o |
- | - | - | - | |
| Pa lat ing nts to me re y : |
|||||
| Int d s im ilar st sts ere an co |
( 4, 61 9, 23 0 ) |
( 6, 57 9, 193 ) |
|||
| Lo bta ine d an s o |
( ) 30 00 0, 00 0 , |
- | |||
| Div ide nd s |
( 1, 02 65 9 ) 5, |
( 35 64 4, 88 9 ) , |
- | ( 6, 9, 193 ) 57 |
|
| Ca sh flo w f fin cin tivi ties ( 3 ) rom an g ac |
( 35 64 4, 88 9 ) , |
( 6, 57 9, 193 ) |
|||
| Ca sh d it iva len the be inn ing f th eri od ts at an s e qu g o e p |
26 163 24 7 , , |
27 96 8, 152 , |
|||
| f c : ( 1) +( 2) +( ) Va ria tio h a nd its uiv ale 3 nts n o as eq |
( ) 22 65 3, 89 5 , |
( ) 3, 11 0, 95 9 |
|||
| Ca sh d it iva len the d o f th eri od ts at an s e qu en e p |
6 | 3, 50 9, 35 2 |
24 85 7, 193 , |
The accompanying notes form an integral part of the consolidated financial statements.
(Translation of notes originally issued in Portuguese – Note 13)
(Amounts expressed in Euro)
Cofina, SGPS, S.A. ("Cofina" or "Company"), an open capital company, has its head-office located at Rua General Norton de Matos, 68, r/c in Porto and has its shares listed in the Lisbon Euronext Stock Exchange.
As of 30 September 2010, Cofina develops its activity essentially as a holding company of a Group of entities ("Cofina Group" or "Group") in the media area, acting in that sector mainly through its subsidiary Cofina Media, SGPS, S.A, a fully owned subsidiary of Cofina.
The Group owns headings of reference in the respective segments, namely "Correio da Manhã", "Record", "Jornal de Negócios", "Destak" and Metro, as well as the magazines "Sábado", "Automotor", "TV Guia", "Flash!", "Rotas e Destinos", "Máxima" and "GQ", among others.
The financial statements of Cofina 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.
The financial statements as of 30 September 2010 were prepared using accounting policies consistent with the International Financial Reporting Standards ("IFRS") and in accordance with the International Accounting Standard 34 – Interim Financial Reporting, and includes the statement of financial position, the statement of profit and loss by nature, the statement of comprehensive income, the statement of changes in Equity and the statement of cash flows, as well as the selected explanatory notes.
Due to the dispositions contained in the 3rd paragraph of article 4 of Decree Law number 158/2009, of 13 July, Cofina decided to present its individual financial statements in accordance with the International Financial Reporting Standards, as from 1 January 2010.
The equity reconciliation at the transition date, 1 January 2009, and 31 December 2009 in accordance with the Portuguese Official Chart of Accounts ("POC") and in accordance with International Financial Reporting Standards is as follows:
| 1 January 2009 | 31 December 2009 | |
|---|---|---|
| Equity in accordance with POC | 73,595,989 | 74,569,911 |
| Accounting of investments recorded at fair value through profit and loss | 62,400 | - |
| Intangible assets write-off | (2,329) | (1,293) |
| Accounting of derivative financial instruments | - | (180,398) |
| Equity in accordance with IFRS | 73,656,060 | 74,388,220 |
The 2009 reconciliation of net income prepared in accordance with POC and in accordance with IFRS is as follow:
| 31 December 2009 | |
|---|---|
| Net income in accordance with POC | 973,922 |
| Accounting of investments recorded at fair value through profit and loss | (62,400) |
| Intangible assets write-off | 1,036 |
| Net income in accordance with IFRS | 912,558 |
During the period ended as of 30 September 2010 no material mistakes related to previous periods were subject to corrections.
(Translation of notes originally issued in Portuguese – Note 13)
(Amounts expressed in Euro)
As of 30 September 2010 and 31 December 2009 this caption can be detailed as follows:
| 30-09-2010 | Acquisition cost | Adjustments and impairments |
Net book value | ||
|---|---|---|---|---|---|
| Cofina Media, SGPS, S.A. EFE ERRE Participações, SGPS, S.A. Cofina B.V. |
222,000,260 - 43,550,000 43,550,000 3,525,500 3,525,500 269,075,760 47,075,500 |
222,000,260 - - 222,000,260 |
|||
| 31-12-2009 | Acquisition cost | Adjustments and impairments |
Net book value | ||
| Cofina Media, SGPS, S.A. EFE ERRE Participações, SGPS, S.A. Cofina B.V. |
222,000,260 43,550,000 3,525,500 269,075,760 |
- 43,550,000 3,525,500 47,075,500 |
222,000,260 - - 222,000,260 |
Additionally, Cofina has prepared consolidated financial statements in accordance with the recognition and measurement principles of the International Financial Reporting Standards, as adopted by the European Union and in accordance with the International Accounting Standard 34 – Interim Financial Reporting. A summary of the key financial data is presented below:
| 30-09-2010 | 31-12-2009 | |
|---|---|---|
| Total consolidated net assets | 201,818,517 | 247,493,671 |
| Total consolidated equity (a) | (9,838,717) | 4,246,049 |
| Net consolidated income / (loss) | (12,235,828) | 17,270,456 |
(a) including non-controlling interests
As of 30 September 2010 the detail of the balances with Group and related companies is as follows:
| Other current | |||
|---|---|---|---|
| Entities | Other current debtors | creditors | Net balance |
| Efe Erre Participações, SGPS, S.A. | 288,050 | (11,872,224) | (11,584,174) |
| Presselivre – Imprensa Livre, S.A. | 840,282 | (48,284,484) | (47,444,202) |
| Edisport – Sociedade de Publicações, S.A. | 316,076 | (5,021,139) | (4,705,064) |
| Edirevistas – Sociedade Editorial, S.A. | - | (341,817) | (341,817) |
| Mediafin, SGPS, S.A. | 35,468 | - | 35,468 |
| Cofina Media, SGPS, S.A. | - | (99,186) | (99,186) |
| Grafedisport – Impressão e Artes Gráficas, S.A. | 123,864 | - | 123,864 |
| 1,603,741 | (65,618,850) | (64,015,109) |
The above shown balances refer to the recording of the "Regime Especial de Tributação de Grupos de Sociedades" ("RETGS"), except about the liabilities shown regarding Presselivre and Edisport, that include the amounts of 47,500,000 Euros and 5,000,000 Euros, respectively, relating to loans obtained to cover the lack of cash, which pay interests at market rates and will be reimbursed in the short term.
The amounts included in the caption "Investments measured at fair value through profit and loss" relate to shares traded in stock markets and are recorded at their market value as of the balance sheet date.
As of 30 September 2010, the book value can be detailed as follows:
| Number of shares | Share price | Market value | |
|---|---|---|---|
| Zon Multimédia Other shares |
15,190,000 | 2.90 | 44,051,000 7,498 |
| -------------- | |||
| 44,058,498 | |||
| ========= |
(Translation of notes originally issued in Portuguese – Note 13)
(Amounts expressed in Euro)
Cash and its equivalents as of 30 September 2010 and as of 31 December 2009, and the reconciliation between those amounts and the amounts shown in the statement of financial position as of those dates, are as follows:
| 30.09.2010 | 31.12.2009 | |
|---|---|---|
| Cash Bank deposits repayable on demand |
1,769 279,353 |
4,098 207,241 |
| Bank deposits convertible within 3 months Cash and cash equivalents shown in the statement of financial position |
7,900,000 8,181,122 |
25,975,000 26,186,339 |
| Bank overdrafts | ( 4,671,770 ) | ( 23,092 ) |
| 3,509,352 | 26,163,247 |
As of 30 September 2010, the Company's fully subscribed and paid up capital consisted of 102,565,836 shares with a nominal value of 25 cents of a Euro each.
As of 30 September 2010, there were no entities holding more than 20% of the subscribed share capital.
The current liabilities caption "Bank loans" refers to bank overdrafts in the short term which bear interests at market rates.
As of 30 September 2010, the caption "Other loans" was made up as follows:
| 30.09.2010 | |||||
|---|---|---|---|---|---|
| Book value | Nominal value | ||||
| Current | Non current | Current | Non current | ||
| Bond loans | 49,580,762 | - | 50,000,000 | - | |
| Commercial paper | 74,867,456 | 20,000,000 | 75,000,000 | 20,000,000 | |
| 124,448,218 | 20,000,000 | 125,000,000 | 20,000,000 |
The non-current liabilities caption "Commercial paper" relates to commercial paper programs with guaranteed subscription by the banks until 2012.
The current liabilities caption "Commercial Paper" relates to commercial paper programs with repayment in the short term which bear interest at market rates.
As of 30 September 2010, this caption includes interest rate swaps related with the Company's financing loans. Once these derivatives fulfill the requirements of IAS 39 – Financial Instruments: Recognition and Measurement in order to be classified as hedging instruments, their fair value has been recorded under the shareholder's funds' caption "Other reserves", net of deferred taxes.
These financial instruments are recorded in accordance with their respective fair value at balance sheet date, based in computations made by financial institutions. The movement in these derivatives for the nine months periods ended as of 30 September 2010 and 2009 can be presented as follows:
(Translation of notes originally issued in Portuguese – Note 13)
(Amounts expressed in Euro)
| 30.09.2010 | 30.09.2009 | |
|---|---|---|
| Opening Balance | 245,439 | - |
| Increases (decreases) | 1,021,817 | - |
| Closing Balance | 1,267,256 | - |
During the nine months period ended as of 30 September 2010, 278,338 Euro were recorded in the caption "Gains and losses in derivatives", relating to incurred interests since last valuation.
The financial income and expenses for the nine months periods ended as of 30 September 2010 and 2009 are made up as follows:
| 30-09-2010 | 30-09-2009 | |
|---|---|---|
| Financial expenses | ||
| Interests | 4,045,953 | 5,778,694 |
| Other financial expenses | 572,106 | 388,424 |
| 4,618,059 | 6,167,118 | |
| Financial income | ||
| Interests | 487,519 | 723,698 |
| Other financial income | - | 168 |
| 487,519 | 723,866 | |
As of 30 September 2009, the caption "Gains and losses in associated companies" refers to dividends received from the subsidiary Cofina Media, SGPS, S.A..
The caption "Gains and losses in other investments" as of 30 September 2010 and 2009 can be detailed as follows:
| 30.09.2010 | 30.09.2009 | |
|---|---|---|
| Gains / (losses) in investments recorded at fair value through profit and loss | (21,843,220) | 14,069,581 |
| Dividends | 2,430,400 | 2,438,433 |
| (19,412,820) | 16,508,014 |
The caption "Gains / (losses) in investments recorded at fair value through profit and loss" refers mainly to the adjustment to fair value of Zon Multimédia shares in accordance with their market value.
(Translation of notes originally issued in Portuguese – Note 13)
(Amounts expressed in Euro)
Earnings per share for the nine months periods ended as of 30 September 2010 and 2009 were determined taking into consideration the following amounts:
| 30.09.2010 | 30.09.2009 | |
|---|---|---|
| Net profit / (loss) considered for the computation of basic and diluted earning |
(13,274,172) | 10,513,918 |
| Weighted average number of shares used to compute the basic earnings per share |
102,565,836 | 102,565,836 |
| Warrants dilution effect (a) | - | 24,509,800 |
| Weighted average number of shares used to compute the diluted earnings per share |
102,565,836 | 127,075,636 |
| Earnings per share: Basic Diluted |
(0.13) (0.13) |
0.10 0.08 |
(a) The "warrants dilution effect" refers to the options granted to bondholders associated to the bond loan issued by Cofina in the amount of 50,000,000 Euros and that ended in 2010, which entitled them the right to convert the bonds in 4,901.96 common shares for each bond held in the amount of 5,000 Euros.
The financial statements were approved by the Board of Directors and authorized for issuance on 3 November 2010.
These financial statements are a translation of financial statements 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.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.