Earnings Release • May 31, 2017
Earnings Release
Open in ViewerOpens in native device viewer
Public Company
Head Office: Rua do General Norton de Matos, 68, r/c – Porto Fiscal number 502 293 225 Share Capital: 25,641,459 Euro
This document is a translation of a document originally issued in Portuguese, prepared using accounting policies consistent with the International Financial Reporting Standards and with accordance with the International Accounting Standard 34 – Interim Financial Reporting, some of which may not conform or be required by generally accepted accounting principles in other countries. In the event of discrepancies, the Portuguese language version prevails.
The consolidated financial information of Cofina, prepared in accordance with the recognition and measurement principles of the International Financial Reporting Standards (IFRS), can be presented as follows:
| (amounts in thousand of Euro) | 1Q 2017 | 1Q 2016 | Var (%) 1Q17/1Q16 |
|---|---|---|---|
| Consolidated operating revenue | 20,554 | 22,584 | -9.0% |
| Circulation | 11,106 | 12,645 | -12.2% |
| Advertising | 6,384 | 6,411 | -0.4% |
| Alternative marketing products and others | 3,064 | 3,528 | -13.2% |
| Operating income by segment | 20,554 | 22,584 | -9.0% |
| Newspapers | 17,330 | 18,457 | -6.1% |
| Magazines | 3,224 | 4,127 | -21.9% |
| Operating Expenses (a) | 18,217 | 19,701 | -7.5% |
| Consolidated EBITDA (b) | 2,337 | 2,883 | -18.9% |
| EBITDA Margin | 11.4% | 12.8% | - 1,4 p.p. |
| Newspapers EBITDA | 2,875 | 3,256 | -11.7% |
| Newspapers EBITDA Margin | 16.6% | 17.6% | - 1,0 p.p. |
| Magazines EBITDA | -538 | -373 | 44.2% |
| Magazines EBITDA Margin | - | - | ss |
| Amortisation and depreciation (-) | 462 | 632 | -26.9% |
| EBIT | 1,875 | 2,251 | -16.7% |
| EBIT Margin | 9.1% | 10.0% | - 0,9 p.p. |
| Net financial income / (loss) | (991) | (716) | 38.4% |
| Income before taxes and non-controlling interests | 884 | 1,535 | -42.4% |
| Income taxes (-) | 236 | 532 | -55.6% |
| Net consolidated profit / (loss) (c) | 648 | 1,003 | -35.4% |
(a) Operating ex penses ex cluding amortisation
(b) EBITDA = Earnings before interest, tax es, depreciation and amortisation
(c) Net Profit / (Loss) attributable to the parent company shareholders
The current period was characterized by a decrease of total revenues in relation to the prior year homologous period (-9%), with a decrease in all its components: circulation revenues (-12%), advertising revenues (-0.4%) and alternative marketing products and other revenues (-13%).
EBITDA recorded in this period was approximately 2.3 million Euro, which represented a decrease of approximately 19% in relation to the prior year.
Consolidated net profit recorded in the end of the 1st quarter 2017 was 0.6 million Euro.
As of March 31, 2017, Cofina's nominal net debt amounted to 58.4 million Euro.
To deal with the extremely adverse market environment, Cofina has deepened its policy of reinforcing operational efficiency, with cost-cutting measures being implemented in areas most exposed to the cycle, as well as a reorganization of the organizational structure.
At the same time, Cofina is developing new business units, namely an online gaming platform, which is expected to be operational during the second quarter of 2017.
Next some key financial figures of the main business segments are presented:
| (amounts in thousand of Euro) | 1Q 2017 | 1Q 2016 | Var (%) 1Q17/1Q16 |
|---|---|---|---|
| Operating income | 17,329 | 18,457 | -6.1% |
| Circulation | 9,351 | 10,332 | -9.5% |
| Advertising | 5,361 | 5,258 | 2.0% |
| Alternative marketing products and others | 2,617 | 2,867 | -8.7% |
| Operating expenses (a) | 14,454 | 15,201 | -4.9% |
| EBITDA (b) | 2,875 | 3,256 | -11.7% |
| EBITDA Margin | 16.6% | 17.6% | - 1.0 p.p. |
(a) Operating ex penses ex cluding amortisation
(b) EBITDA = Earnings before interest, tax es, depreciation and amortisation
Cofina's newspapers segment recorded, in the first quarter of 2017, a total income of approximately 17.3 million Euro, a decrease of 6% when compared to the same period of the prior year. Income from circulation recorded a decrease of approximately 10%, reaching 9.4 million Euro. Advertising revenues recorded a decrease of 9.4%, reaching approximately 5.3 million Euro. Alternative marketing products income and other revenues income recorded a decrease of 9%, reaching 2.6 million Euro.
Advertising revenues, on the other hand, grew 2% reaching around 5.4 million Euro.
Therefore, EBITDA of the newspapers segment reached 2.9 million Euro, a decrease of 12% in relation to the prior year. EBITDA margin reached 16.6%.
The newspapers' segment includes the results of the "Correio da Manhã TV" channel, which has consistently beaten audience records. Thus, in the first quarter of 2017, CMTV recorded a 2.5% share, being the channel with the highest audience in the cable and the fourth largest Portuguese
channel behind Free to Air, being only present in 85% of the market (since it is not yet present on the Vodafone and Nowo platforms).
During the first quarter of 2017, total income of this segment reached approximately 3.2 million Euro, reflecting a decrease of approximately 22% when compared to prior year's homologous period.
| 1Q 2017 | 1Q 2016 | Var (%) | |
|---|---|---|---|
| (amounts in thousand of Euro) | 1Q17/1Q16 | ||
| Operating income | 3,225 | 4,127 | -21.9% |
| Circulation | 1,755 | 2,313 | -24.1% |
| Advertising | 1,023 | 1,153 | -11.3% |
| Alternative marketing products and others | 447 | 661 | -32.4% |
| Operating expenses (a) | 3,763 | 4,500 | -16.4% |
| EBITDA (b) | -538 | -373 | -44.2% |
| EBITDA Margin | - | - | ss |
(a) Operating ex penses ex cluding amortisation
(b) EBITDA = Earnings before interest, tax es, depreciation and amortisation
Circulation income recorded a decrease of 24%, reaching approximately 1.8 million Euro, while advertising income recorded a decrease of 11%. Alternative marketing products income recorded a decrease of 32%.
EBITDA of the magazines segment recorded in the first quarter of 2017 was of -538 thousand Euro.
It should be noted that during the reorganization process the printed edition of the weekly magazine Flash was closed (remaining only the online edition), which entailed non-recurring costs and less operating income compared with the homologous period of previous year.
Consolidated financial statements and notes
(Translation of financial statements originally issued in Portuguese – Note 16) (Amounts expressed in Euros)
(Amounts expressed in Euro)
| ASSETS | Notes | 31.03.2017 | 31.12.2016 |
|---|---|---|---|
| NON CURRENT ASSETS | |||
| Tangible assets | 2,917,555 | 3,169,478 | |
| Goodwill | 5 | 84,777,180 | 84,777,180 |
| Intangible assets | 14,255 | 130,544 | |
| Investments in associated companies | 4 | 3,459,093 | 3,266,782 |
| Investments held for sale | 4 | 9,080 | 9,080 |
| Other non current assets | 36,808 | 32,383 | |
| Deferred tax assets | 547,120 | 547,120 | |
| Total non current assets | 91,761,092 | 91,932,567 | |
| CURRENT ASSETS | |||
| Inventories | 1,659,512 | 1,808,928 | |
| Customers | 8,851,011 | 10,223,150 | |
| State and other public entitites | 901,162 | 894,477 | |
| Other current debtors | 871,262 | 264,777 | |
| Other current assets | 6,957,315 | 7,181,278 | |
| Cash and cash equivalents | 7 | 7,662,260 | 9,403,739 |
| Total current assets | 26,902,522 | 29,776,349 | |
| TOTAL ASSETS | 118,663,614 | 121,708,916 | |
| EQUITY AND LIABILITIES | |||
| SHAREHOLDERS' FUNDS | |||
| Share capital | 8 | 25,641,459 | 25,641,459 |
| Share premium account | 15,874,835 | 15,874,835 | |
| Legal reserve | 5,409,144 | 5,409,144 | |
| Exchange conversion reserve | (577,808) | (594,244) | |
| Other reserves | (20,330,052) | (24,663,549) | |
| Consolidated net profit/(loss) for the period attributable to the parent company | 648,239 | 4,333,011 | |
| Equity attributable to equity holder of the parent company | 26,665,817 | 26,000,656 | |
| Non-controlling interests | - | - | |
| TOTAL EQUITY | 26,665,817 | 26,000,656 | |
| LIABILITIES | |||
| NON CURRENT LIABILITIES | |||
| Other loans | 9 | 32,675,243 | 33,158,397 |
| Other non current creditors | 33,929 | 33,929 | |
| Provisions | 6 | 7,759,291 | 7,790,467 |
| Total non current liabilitiess | 40,468,463 | 40,982,793 | |
| CURRENT LIABILITIES | |||
| Other loans | 9 | 76,140 | - |
| Instrumentos financeiros derivados | 9 | 32,741,733 | 33,546,302 |
| Suppliers | 7,276,478 | 8,773,388 | |
| State and other public entities | 2,805,325 | 3,107,294 | |
| Other current creditors | 1,098,190 | 1,420,964 | |
| Other current liabilities | 7,531,469 | 7,877,519 | |
| Total current liabilities | 51,529,334 | 54,725,467 | |
| TOTAL LIABILITIES | 91,997,797 | 95,708,260 |
TOTAL EQUITY AND LIABILITIES 118,663,614 121,708,916
The accompanying notes form an integral part of the consolidated financial statements.
| The Chartered Accountant | The Board of Directors |
|---|---|
| -------------------------- | ------------------------ |
Consolidated financial statements and notes (Translation of financial statements originally issued in Portuguese – Note 16) (Amounts expressed in Euros)
(Translation of financial statements originally issued in Portuguese - Note 16)
(Amounts expressed in Euro)
| Notes | 31.03.2017 | 31.03.2016 | |
|---|---|---|---|
| Sales | 13 | 11,106,365 | 12,644,935 |
| Services rendered | 13 | 6,383,896 | 6,411,363 |
| Other operating income | 13 | 3,063,594 | 3,528,097 |
| Cost of sales | (2,593,146) | (2,905,508) | |
| External supplies and services | (8,150,735) | (8,571,411) | |
| Payroll expenses | (7,414,673) | (8,048,184) | |
| Amortisation and depreciation | (461,517) | (632,510) | |
| Provisions and impairment losses | (31,824) | (94,503) | |
| Other operating expenses | (26,943) | (81,705) | |
| Financial expenses | 10 | (1,010,269) | (754,764) |
| Financial income | 10 | 19,017 | 38,578 |
| Profit before income tax | 883,766 | 1,534,388 | |
| Income tax | 6 | (235,526) | (531,727) |
| Net consolidated profit / (loss) for the period | 648,239 | 1,002,661 | |
| Attributable to: | |||
| Shareholders of the parent company | 648,239 | 1,002,661 | |
| Non-controlling interests | - | - | |
| Earnings per share: | |||
| Basic | 12 | 0.01 | 0.01 |
| Diluted | 12 | 0.01 | 0.01 |
The accompanying notes form an integral part of the consolidated financial statements.
Consolidated financial statements and notes (Translation of financial statements originally issued in Portuguese – Note 16)
(Amounts expressed in Euros)
| Attributable to equity holders of the parent company | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Exchange | |||||||||
| Share | Share premium | Legal | conversion | Other | Net | Non controlling | Total | ||
| capital | account | reserve | rate | reserves | profit / (loss) | Total | interests | equity | |
| Balance as of 1 January 2016 | 25,641,459 | 15,874,835 | 5,409,144 | (1,234,642) | (28,186,288) | 5,061,226 | 22,565,734 | - | 22,565,734 |
| Appropriation of consolidated net result for 2015: | |||||||||
| Transfer to legal reserve and retained earnings | - | - | - | 5,061,226 | (5,061,226) | - | - | - | |
| Changes in reserves and non-controlling interests: | - | - | - | - | - | - | - | - | - |
| Other changes | - | - | - | - | - | - | - | - | - |
| Total comprehensive income for the period | |||||||||
| for the three month period ended 31 March 2016 | - | - | - | 118,448 | - | 1,002,661 | 1,121,109 | - | 1,121,109 |
| Balance as of 31 March 2016 | 25,641,459 | 15,874,835 | 5,409,144 | (1,116,194) | (23,125,062) | 1,002,661 | 23,686,843 | - | 23,686,843 |
| Balance as of 1 January 2017 | 25,641,459 | 15,874,835 | 5,409,144 | (594,244) | (24,663,549) | 4,333,011 | 26,000,656 | - | 26,000,656 |
| Appropriation of consolidated net result for 2016: | |||||||||
| Transfer to legal reserve and retained earnings | - | - | - | 4,333,011 | (4,333,011) | - | - | - | |
| Changes in reserves and non-controlling interests: | - | - | - | - | - | - | - | - | - |
| Other changes | - | - | - | - | 486 | - | 486 | - | 486 |
| Total comprehensive income for the period | |||||||||
| for the three month period ended 31 March 2017 | - | - | - | 16,436 | - | 648,239 | 664,675 | - | 664,675 |
| Balance as of 31 March 2017 | 25,641,459 | 15,874,835 | 5,409,144 | (577,808) | (20,330,052) | 648,239 | 26,665,817 | - | 26,665,817 |
The accompanying notes form an integral part of the consolidated financial statements.
Consolidated financial statements and notes (Translation of financial statements originally issued in Portuguese – Note 16) (Amounts expressed in Euros)
| 31.03.2017 | 31.03.2016 | |
|---|---|---|
| Profit / (loss) for the period | 648,239 | 1,002,661 |
| Other comprehensive income: | ||
| Items that will be reclassified to net income: | ||
| Exchange differences on translation of foreign operations | 16,436 | 118,448 |
| Total comprehensive income for the period | 664,675 | 1,121,109 |
| Attributable to: | ||
| Shareholders of the parent company | 664,675 | 1,121,109 |
| Non-controlling interests | - | - |
The accompanying notes form an integral part of the consolidated financial statements.
Consolidated financial statements and notes (Translation of financial statements originally issued in Portuguese – Note 16) (Amounts expressed in Euros)
(Translation of financial statements originally issued in Portuguese - Note 16)
(Amounts expressed in Euro)
| Notes 31.03.2017 |
31.03.2016 | ||||
|---|---|---|---|---|---|
| Operating activities: | |||||
| Cash flow from operating activities (1) | 639.955 | 1.024.572 | |||
| Investment activities: | |||||
| Collections relating to: | |||||
| Interest and similar income | 5.049 | 821 | |||
| Dividends | - | 5.049 | - | 821 | |
| Payments relating to: | |||||
| Investments | (100.000) | (252.450) | |||
| Tangible assets | (32.340) | (192.062) | |||
| Intangible assets | (82.422) | (82.839) | |||
| Loans conceded | (275.000) | (489.762) | (100.000) | (627.351) | |
| Cash flow from investment activities (2) | (484.713) | (626.529) | |||
| Financing activities | |||||
| Collections relating to: | |||||
| Loans obtained | 28.722 | 28.722 | 9.991.384 | 9.991.384 | |
| Payments relating to: | |||||
| Interest and similar costs | (954.425) | (674.491) | |||
| Amortisation of leasing contracts | (15.353) | (15.353) | |||
| Loans obtained | (1.003.134) | (1.972.912) | (10.352.610) | (11.042.454) | |
| Cash flow from financing activities (3) | (1.944.190) | (1.051.070) | |||
| Cash and its equivalents at the beginning of the period | 7 | 9.403.739 | 8.193.580 | ||
| Effect of currency exchange differences | 52 | - | |||
| Variation of cash and its equivalents: (1)+(2)+(3) | (1.788.949) | (653.027) | |||
| Cash and its equivalents at the end of the period | 7 | 7.614.842 | 7.540.553 | ||
The accompanying notes form an integral part of the consolidated financial statements.
Cofina, SGPS, S.A. ("Cofina" or "Company") is a public capital company, with headquarters located at Rua General Norton de Matos, 68, r/c in Porto and has its shares listed in the Lisbon Euronext Stock Exchange ("Euronext Lisbon"). 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 in the Media sector (written press).
The Cofina Group owns headings of reference in their respective segments, editing titles like newspapers "Correio da Manhã", "Record", "Jornal de Negócios", "Destak" and "Metro", as well as the magazines "Sábado"and "TV Guia", among others. Additionally, since the year of 2013, the Cofina Group incorporated in its portfolio of activities the television channel "CMTV".
During the first quarter ended as of 31 March 2017, the Cofina Group developed its activity mainly in Portugal, having also some interests in Brazil, through the investment in the associated company Destak Brasil and in the subsidiary Adcom Media (Note 4).
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 such, 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. Income and expenses 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 accompanying consolidated financial statements have been prepared on a going concern basis.
Annual financial statements were prepared in accordance with the International Financial Reporting Standards ("IFRS") as adopted by the European Union. The financial statements as of 31 March 2017 were prepared in accordance with the International Accounting Standard 34 – Interim Financial Reporting.
The accounting policies adopted in Cofina's consolidated financial statements are consistent with those used in the preparation of the consolidated financial statements for the year ended as of 31 December 2016.
During this period, there were no changes in accounting policies nor were detected any material errors relating to previous periods.
(Amounts expressed in Euros)
The companies included in the consolidated financial statements by the full consolidation method, their headquarters, percentage of participation held and activity developed as of 31 March 2017 are as follows:
| Designation | Headquarters | Percentage participation held |
Activity |
|---|---|---|---|
| Parent company: Cofina, SGPS, S.A. |
Porto | Investment management | |
| Cofina Media Group: | |||
| Cofina Media, S.A. ("Cofina Media") | Lisbon | 100.00% | Newspapers and magazine publication, television broadcast, production and creation of websites for online business development, events promotion and organization. |
| Grafedisport – Impressão e Artes Gráficas, S.A. ("Grafedisport") |
Queluz | 100.00% | Newspaper print |
| Adcom Media – Anúncios e Publicidade S.A. ("Adcom Media") |
São Paulo, Brasil |
100.00% | Communication and advertising services |
All the above companies were included in the consolidated financial statements in accordance with the full consolidation method.
The associated companies, their headquarters, percentage of participation held and activity developed as of 31 March 2017 are as follows:
| Designation | Headquarters | Percentage participation held |
Activity | ||
|---|---|---|---|---|---|
| Direct | Indirect | ||||
| VASP – Sociedade de Transportes e Distribuições, Lda. |
Lisbon | 33.33% | - | Publications distribution | |
| Destak Brasil – Empreendimentos e Participações, S.A. |
São Paulo, Brasil |
29.90% | - | Investment management | |
| A Nossa Aposta – Jogos e Apostas On-line, S.A. ("A Nossa Aposta"). |
Lisboa | 40% | - | Online gambling and betting activity |
|
| Mercados Globais – Publicação de Conteúdos, Lda. |
V.N.Gaia | 50% | - | Management of services and promotion of a financial forum on the internet |
Associated companies VASP, Destak Brasil and A Nossa Aposta were included in the consolidated financial statements in accordance with the equity method. The company Mercados Globais is recorded at acquisition cost, less impairment losses.
Investments in associated companies
The acquisition cost of the associated companies and their book value as of 31 March 2017 are as follows:
| Designation | Acquisition Cost | Book value |
|---|---|---|
| VASP – Sociedade de Transportes e Distribuições, Lda. | € 6,234 | € 2,965,574 |
| Destak Brasil – Empreendimentos e Participações, S.A. | € 299,065 | € (2,968,151) |
| A Nossa Aposta – Jogos e Apostas On-line, S.A. | € 450,000 | € 218,519 |
| Mercados Globais – Publicação de Conteúdos, Lda. | € 72,000 | - |
As of 31 March 2017 and 31 December 2016 the caption "Investments in associated companies" can be detailed as follows:
| 31.03.2017 | 31.12.2016 | |
|---|---|---|
| Financial Investment | ||
| VASP – Sociedade de Transportes e Distribuições, Lda. | 2,965,574 | 3,073,803 |
| Mercados Globais - Publicação de Conteúdos, Lda. | 72,000 | 72,000 |
| A Nossa Aposta - Jogos e Apostas Online, S.A. | 218,519 | 192,979 |
| 3,256,093 | 3,338,782 | |
| Accumulated impairment losses on investmetns in associated companies | (72,000) | (72,000) |
| 3,184,093 | 3,266,782 | |
| Loans granted | ||
| Destak Brasil Empreendimentos | 275,000 | - |
| 3,459,093 | 3,266,782 |
As of 31 March 2017 and 31 December 2016 the Group has investments available for sale corresponding to noncontrolling investments in unlisted companies. The Group has recorded impairment losses to face differences to the net realizable amount, presenting this caption, as of those dates, a net book value of 9,080 Euro, respectively. As of 31 March 2017 and as of 31 December 2016 the total investments for which adjustments were made in the same value amount to 244,439 Euro, respectively.
During the quarter ended 31 March 2017 there were no changes in the caption "Goodwill".
During the three months' period ended as of 31 March 2016, the movement in the caption "Goodwill" fully refers to the changes in exchange rates in the period then ended of the computed Goodwill attributable to the subsidiary Adcom Media.
The income taxes recognized in the income statement at 31 March 2017 and 2016 refer only to the tax estimate for the year.
As of 31 March 2017, disputes with the Portuguese tax authorities ("Autoridade Tributária e Aduaneira") were still in progress following a Corporate Income Tax inspection with an amount of, approximately, 17,900,000 Euro being challenged by the tax authorities. This amount results from two corrections performed by the tax authorities: one related with the non-acceptance of a capital loss generated by a disposal of a subsidiary; and another related with the nonacceptance of deductibility of part of the dividends distributed by a subsidiary.
Under the Tax and Social Security Debts' Regularization Exceptional Regime, approved by the Decree-Law 151-A/2013, of October 31 ("RERD"), the Group paid voluntarily, during the year ended as of 31 December 2013, an amount of 2,000,000 Euro, with the corresponding exemption of default and penalty interests and other costs of the tax process. Under that same regime, the Group requested to the Tax Authorities the offset of part of the amounts challenged related with that inspection, with credits that the Group had over the Tax Authorities (regarding Income Tax administrative and judicial appeals), having obtained, in the year ended as of 31 December 2014, the approval of the requirement in the amount of, approximately, 5,700,000 Euro.
Under the State Indebtedness Reduction Special Plan, approved by the Decree-Law 67/2016, of November 3 ("PERES"), the Group paid voluntarily, during the year ended as of 31 December 2016, an amount of 3,614,561 Euro, with the corresponding exemption of default and penalty interests and other costs of the tax process.
Consequently, the amount of the unresolved contingency/tax assessment, as of 31 March 2017, amounts to, approximately, 13,500,000 Euro, from which 3 million Euro refers to the correction of the capital loss above referred and the remaining amount (10.5 million Euro) is related to the dividends correction.
The Board of Directors, supported by its legal and tax advisors, and under the process of its tax contingencies revaluation, evaluated as probable a: (i) favorable decision in the case of the dividends and (ii) an unfavorable decision in the case of the capital loss, reason why a provision in the amount of, approximately, 3,000,000 Euro was allocated to that component of the process.
Nevertheless, the Group is still in litigation with the Portuguese tax authorities regarding these two situations.
In order to cope with these disputes, the Group recorded provisions, which correspond to the best estimate made by the Board of Directors, supported by their legal and tax advisors, of the impact that might result from the ongoing tax claims.
As of 31 March 2017, 31 December 2016 and 31 March 2016, the caption "Cash and cash equivalents" can be detailed as follows:
| 31.03.2017 | 31.12.2016 | 31.03.2016 | |
|---|---|---|---|
| Cash | 71,666 | 65,349 | 69,071 |
| Bank deposits repayable on demand | 7,590,594 | 9,338,390 | 3,971,482 |
| Bank deposits repayable in less than 3 months | - | - | 3,500,000 |
| Cash and cash equivalents | 7,662,260 | 9,403,739 | 7,540,553 |
| Bank overdraft (Note 9) | (47,418) | - | - |
| Cash and cash equivalents | 7,614,842 | 9,403,739 | 7,540,553 |
As of 31 March 2017, the Company's fully subscribed and paid up capital consisted of 102,565,836 shares without nominal value. As of that date, Cofina and the Group companies did not hold own shares.
The caption "Bank loans" at 31 March 2017 included 47,418 euro related to bank overdrafts (Note 7).
As of 31 March 2017 and 31 December 2016, the caption "Other loans" was made up as follows:
| 31.03.2017 | |||||
|---|---|---|---|---|---|
| Book value | Nominal value | ||||
| Non current | Current | Non current | |||
| 33,333,333 | |||||
| 16,075,066 | - | 16,000,000 | - | ||
| 32,741,733 | 32,675,243 | 32,666,667 | 33,333,333 | ||
| 31.12.2016 | |||||
| Book value | Nominal value | ||||
| Non current | Current | Non current | |||
| 16,579,199 | 33,158,397 | 16,666,667 | 33,333,333 | ||
| 16,967,103 | - | 17,000,000 | - | ||
| 33,546,302 | 33,158,397 | 33,666,667 | 33,333,333 | ||
| Current 16,666,667 Current |
32,675,243 | 16,666,667 |
As of 31 March 2017, the non-current liability caption "Bond Loans" refers to a bond loan denominated "Obrigações Cofina SGPS – 2013/2019", amounting to 50,000,000 Euro, issued by Cofina SGPS, S.A. recorded in accordance with the effective interest rate method, with a book value of 49,341,910 Euro. This loan, according to its terms, matures on September 28, 2019.
The main features of this bond loan are as follows:
The liability caption "Commercial Paper" relates to two commercial paper programs, in the maximum amounts of 15,000,000 Euro and 5,000,000 Euro, with guaranteed subscription by the banks, which bear interest at market rates. These commercial paper programs mature in September 2021 and November 2018, respectively.
The financial income and expenses for the three months' periods ended as of 31 March 2017 and 2016 are made up as follows:
| 31.03.2017 | 31.03.2016 | ||
|---|---|---|---|
| Financial expenses | |||
| Interest paid | 504,052 | 532,125 | |
| Commissions | 130,203 | 153,875 | |
| Other financial expenses | 473 | 68,764 | |
| Gains and Losses in associated companies | |||
| Application of the Equity Method | 375,541 | - | |
| 1,010,269 | 754,764 | ||
| Financial income | |||
| Interest received | 19,017 | 5,547 | |
| Gains and Losses in associated companies | |||
| Application of the Equity Method | - | 33,031 | |
| 19,017 | 38,578 | ||
As of 31 March 2017, Cofina had provided guarantees as follows:
a) Pledge of 112,268,150 shares of Cofina Media, S.A., in favour of the Portuguese Tax Authority ("Autoridade Tributária") as a guarantee of the ongoing income tax claims.
As of 31 March 2017, Cofina Media group companies had assumed responsibilities for guarantees granted amounting to 338,380 Euro related to its advertising activities and ongoing tax and civil proceedings.
Additionally, as of 31 March 2017, the Group had also given promissory notes to guarantee credit facilties amounting to 61,500,000 Euro.
(Translation of financial statements originally issued in Portuguese – Note 16) (Amounts expressed in Euros)
Earnings per share for the three months' periods ended as of 31 March 2017 and 2016 were determined taking into consideration the following amounts:
| 31.03.2017 | 31.03.2016 | |
|---|---|---|
| Net profit / (loss) considered for the computation of basic and diluted earnings |
648,239 | 1,002,661 |
| Weighted average number for shares used to compute the basic earnings per share |
102,565,836 | 102,565,836 |
| Earnings per share: Basic Diluted |
0.01 0.01 |
0.01 0.01 |
According to the source and nature of the income generated by the Group, the following segments were considered:
Since the Group mainly operates in the domestic market, geographic segments are not reported.
The information for the three months' periods ended as of 31 March 2017 and 2016 is detailed as follows:
| Consolidation adjustments and |
||||
|---|---|---|---|---|
| 31.03.2017 | Newspapers | Magazines | elimination | Total |
| Net operating income | 17,329,583 | 3,224,272 | - | 20,553,855 |
| Operating cash-flow - EBITDA (a) | 2,874,888 | (538,353) | - | 2,336,535 |
| Operating profit (EBIT) | 2,413,371 | (538,353) | - | 1,875,018 |
| Consolidation adjustments and |
||||
|---|---|---|---|---|
| 31.03.2016 | Newspapers | Magazines | elimination | Total |
| Net operating income | 18,457,235 | 4,127,160 | - | 22,584,395 |
| Operating cash-flow - EBITDA (a) | 3,256,045 | (372,961) | - | 2,883,084 |
| Operating profit (EBIT) | 2,623,535 | (372,961) | - | 2,250,574 |
Regarding the 2016 financial year, the Board of Directors proposed in its annual report that the individual net income of Cofina, SGPS, SA in the amount of 1,320,920.73 Euro be transferred to Free Reserves, and that proposal was approved in the General Meeting held on April 26, 2017.
The interim financial statements as of 31 March 2017 were approved by the Board of Directors for issuance on 5 May 2017.
These consolidated financial statements are a translation of financial statements originally issued in Portuguese in accordance with International Financial Reporting Standards (IFRS/IAS) as adopted by the European Union, 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.