Quarterly Report • May 5, 2016
Quarterly Report
Open in ViewerOpens in native device viewer
(Unaudited)
F. Ramada Investimentos is the parent company of a group of companies ("F. Ramada Group") that, together, develop two business activities: i) Industry, which includes Steel activity, of which we highlight the sub segment of steel for molds, the Storage Systems activity, as well as the activity related to management of financial investments held corresponding to non-controlling interests; and ii) Real Estate, focused in the management of real estate assets.
The Steel activity, with a prominent position in the domestic market, is carried out by two Companies: Ramada Aços and Universal - Afir.
The Storage Systems activity is carried out by five Companies: Ramada Storax (largest manufacturer of storage systems in Portugal, and where all Group production is concentrated), Storax France, Storax UK, Storax Belgium and Storax Spain.
The activity related to Financial Investments includes shareholdings on Base Holding and CEV - Consumo em Verde/Converde.
The consolidated financial information presented below was prepared in accordance with the recognition and measurement criteria of the International Financial Reporting Standards (IFRS), as adopted by the European Union.
| 1Q 2016 | 1Q 2015 | Var. % | |
|---|---|---|---|
| Sales and services rendered | 27,976 | 26,785 | 4.4% |
| Other income | 253 | 173 | 46.6% |
| Total income | 28,229 | 26,958 | 4.7% |
| Cost of sales | (13,028) | (14,119) | -7.7% |
| External supplies and services | (6,507) | (4,808) | 35.3% |
| Payroll expenses | (3,916) | (3,752) | 4.4% |
| Other costs | (442) | (464) | -4.6% |
| Total Costs (a) | (23,893) | (23,143) | 3.2% |
| EBITDA (b) | 4,336 | 3,814 | 13.7% |
| EBITDA margin | 15.4% | 14.1% | |
| Depreciation and amortization | (523) | (404) | 29.5% |
| EBIT (c) | 3,814 | 3,411 | 11.8% |
| EBIT margin | 13.5% | 12.7% | |
| Gains/Losses in associated companies | 495 | 365 | |
| Financial costs | (516) | (789) | |
| Financial gains | 50 | 20 | |
| Net profit before income tax | 3,843 | 3,007 | 27.8% |
| Income tax | (1,055) | (947) | |
| Consolidated net profit | 2,789 | 2,060 | 35.4% |
| Consolidated net profit attributable to shareholders of Parent company |
2,798 | 2,057 | 36.0% |
| Consolidated net profit attributable to noncontrolling interests | -10 | 3 |
Amounts in thousands Euros
(a) Operating expenses excluding depreciation and amortization, financial expenses and income tax
(b) EBITDA= earnings before financial results, income tax, depreciation and amortization
(c) EBIT = earnings before financial results and income tax
The total revenue from the F. Ramada Group in the first three months of 2016 was 28,229 thousand Euro, representing a 4.7% increase when compared to the same period of 2015.
Total costs, excluding depreciations, financial expenses and income tax, amounted to 23,893 thousand Euro, representing an increase of 3.2% when compared to the same period of 2015.
Group´s EBITDA in the period between January and March 2016 amounted to 4,336 thousand Euro, representing an increase of 13.7% in relation to the same period of 2015. EBITDA margin reached 15.4% in the first three months of 2016, which compares to 14.1% obtained in the same period of 2015.
Group's operating results (EBIT), amounted to 3,814 thousand Euro, representing an increase of 11.8% when compared to 3,411 thousand Euro in the same period of 2015.
In the first quarter of 2016 F. Ramada Group has recorded gains in associated companies by an amount of 495 thousand Euro, representing an increase of 35.6% when compared to the 365 thousand Euro obtained in the same period of 2015.
Financial expenses, in the amount of 466 thousand Euro, presented an improvement of 39.4%, when compared to the same period of 2015.
F. Ramada Group's net profit for the first quarter of 2016 reached 2,789 thousand Euro, 35.4% higher than the amount recorded in the same period of 2015.
INDUSTRY
| 1Q 2016 | 1Q 2015 | Var. % | |
|---|---|---|---|
| Total income | 26,672 | 25,392 | 5.0% |
| Total costs (a) | (23,625) | (22,823) | 3.5% |
| EBITDA ( b) | 3,047 | 2,569 | 18.6% |
| EBITDA margin | 11.4% | 10.1% | |
| EBIT (c) | 2,592 | 2,232 | 16.1% |
| EBIT margin | 9.7% | 8.8% | |
| Financial results | (92) | (180) | -48.9% |
| Gains/Losses in associated companies | 495 | 365 | 35.6% |
| Net profit before income tax | 2,995 | 2,417 | 23.9% |
(Amounts in thousands Euros)
(a) Operating expenses excluding depreciation and amortization, financial expenses and income tax
(b) EBITDA = earnings before financial results, income tax, depreciation and amortization
(c) EBIT = earnings before financial results and income tax
During the first quarter of 2016, total turnover of the Industry segment reached 26,672 thousand Euro, representing an increase of 5.0%, in relation to total turnover for the same period of 2015.
During the first three months of 2016, the turnover of steel activity recorded an increase when compared to the same period of 2015. The growth recorded in sales was motivated by the general mechanics and equipment goods production sectors, as well as by the manufacturers of molds.
The relevance of the oxy-fuel cutting and machining services has been increasing, justifying the investments made by the Group.
The main market of the steel activity was the domestic territory which, in the first quarter of 2016, represented 95% of the turnover.
The inventory level remains pretty stable due to the price decrease that occurred in the second half of 2015. During the first quarter of 2016 the inventory prices remained stable, although there is a market pressure to the increase.
In the first quarter of 2016, the activity of storage systems recorded an increase in turnover compared to the same period of 2015. The foreign markets are responsible for the largest share of this sector's turnover. In the first three months of 2016, the international activity represented 87% of the segment's turnover and recorded an increase of 24% comparing to the same period of 2015.
The EBITDA of Industry segment in the first quarter of 2016 amounted to 3,047 thousand Euro, corresponding to an increase of 18.6%, when compared to 2,569 thousand Euro recorded in the same period of 2015.
EBITDA margin in Industry segment increased from 10.1% in 2015 to 11.4% in 2016.
In the first three months of 2016, the net profit before income tax reached 2,995 thousand Euro in the Industry segment, 23.9% higher than the amount recorded in the same period of 2015.
| 1Q 2016 | 1Q 2015 | Var. % | |
|---|---|---|---|
| Total income | 1,558 | 1,565 | -0.5% |
| Total costs (a) | (269) | (320) | -16.1% |
| EBITDA (b) | 1,289 | 1,245 | 3.5% |
| EBIT (c) | 1,222 | 1,179 | 3.6% |
| Financial results | (374) | (589) | -36.6% |
| Net profit before income tax | 848 | 590 | 43.8% |
(Amounts in thousands Euros)
(a) Operating expenses excluding depreciation and amortization, financial expenses and income tax
(b) EBITDA = earnings before financial results, income tax, depreciation and amortization
(c) EBIT = earnings before financial results and income tax
Total turnover of the Real Estate segment in the first three months of 2016 amounted to 1,558 thousand Euro, representing a slight decrease compared to the same period of 2015 (-0.5%). The rents obtained with the long-term renting of the forest land represent more than 95% of the total current income of the Real Estate segment.
Real Estate segment EBITDA in the first quarter of 2016 reached 1,289 thousand Euro, representing an increase of 3.5% in relation to the same period of 2015.
Real Estate segment EBIT in the first quarter of 2016 reached 1,222 thousand Euro, representing an increase of 3.6% in relation to the same period of 2015.
Financial results of the Real Estate Segment in the first three months of 2016 reached the negative amount of 374 thousand Euro, representing an improvement of 36.6% when compared with the negative amount of 589 thousand Euro in the same period in 2015.
F. Ramada Group's investments in the period between January and March 2016 amounted to 341 thousand Euro.
The nominal remunerated net debt of the F. Ramada Group as of March 31, 2016, amounted to 60,039 thousand Euro. As of December 31, 2015 the amount was 66,341 thousand Euro.
Porto, May 5, 2016
The Board of Directors
_____________________________
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
(Amounts expressed in Euro)
| Notes | 31.03.2016 | 31.03.2015 | |
|---|---|---|---|
| Sales | 25 175 026 | 24 136 621 | |
| Services rendered | 2 801 019 | 2 648 178 | |
| Other income | 253 451 | 172 916 | |
| Cost of sales and change in stocks of finished goods and work in progress | (13 027 732) | (14 119 379) | |
| External supplies and services | (6 507 159) | (4 807 780) | |
| Payroll expenses | (3 915 896) | (3 752 189) | |
| Amortization and depreciation | (522 656) | (403 605) | |
| Provisions and impairment losses | 12 | (244 582) | (258 461) |
| Other expenses | (197 784) | (205 420) | |
| Share of results of associates and joint ventures | 4.2 | 495 000 | 365 000 |
| Financial expenses | (515 556) | (789 036) | |
| Financial income | 50 224 | 20 249 | |
| Profit before income tax | 3 843 355 | 3 007 094 | |
| Income tax | (1 054 837) | (947 234) | |
| Consolidated net profit | 2 788 518 | 2 059 860 | |
| Attributable to: | |||
| Parent company's shareholders | 2 798 342 | 2 056 888 | |
| Non-controlling interests | (9 824) | 2 972 | |
| Earnings per share | |||
| Basic | 13 | 0.12 | 0.09 |
| Diluted | 13 | 0.12 | 0.09 |
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
FOR THE THREE MONTHS PERIOD ENDED AS 31 MARCH 2016 AND 2015
(Amounts expressed in Euro) (Translation of financial statements originally issued in Portuguese - Note 16)
| Notes | 31.03.2016 | 31.03.2015 | |
|---|---|---|---|
| Net consolidated profit for the year | 2 788 518 | 2 059 860 | |
| Other comprehensive income | |||
| Items that may be reclassified subsequently to profit or loss: | |||
| Fair value of derivatives | (16 623) | - | |
| Exchange differences arising on translation of foreign operations | (376 606) | 307 579 | |
| Other comprehensive income for the year | (393 229) | 307 579 | |
| Total comprehensive income for the year | 2 395 289 | 2 367 439 | |
| Attributable to: | |||
| Parent company's shareholders | 2 405 113 | 2 364 467 | |
| Non-controlling interests | (9 824) | 2 972 |
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
(Amounts expressed in Euro)
| Attributable to the parent company's shareholders | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Notes | Share capital | Own shares | Legal reserve | Currency translation reserves |
Other reserves and retained earnings |
Net profit | Total | Non-controlling interests |
Total Equity | |
| Balance as of 1 January 2015 | 9 | 25 641 459 | (1 641 053) | 5 637 034 | (385 709) | 24 813 767 | 8 077 269 | 62 142 767 | 50 638 | 62 193 405 |
| Total consolidated comprehensive income for the year | - | - | - | 307 579 | 3 | 2 056 888 | 2 364 470 | 2 972 | 2 367 442 | |
| Changes in consolidation perimeter | - | - | - | - | - | - | - | - | - | |
| Appropriation of the consolidated net profit for 2014: Transfer to legal reserve and other reserves Dividends |
- - |
- - |
- - |
- - |
(8 077 269) - |
8 077 269 - |
- - |
- - |
- - |
|
| Others | - | - | - | - | - | - | - | - | - | |
| Balance as of 31 March 2015 | 25 641 459 | (1 641 053) | 5 637 034 | (78 130) | 16 736 501 | 18 211 426 | 64 507 237 | 53 610 | 64 560 847 | |
| Balance as of 1 January 2016 | 9 | 25 641 459 | (1 641 053) | 5 935 519 | (126 619) | 28 811 105 | 11 032 683 | 69 653 094 | 75 740 | 69 728 834 |
| Total consolidated comprehensive income for the year | - | - | - | (376 606) | (16 623) | 2 798 342 | 2 405 113 | (9 824) | 2 395 289 | |
| Appropriation of the consolidated net profit for 2015: Transfer to legal reserve and other reserves |
- | - | - | - | 11 032 683 | (11 032 683) | - | - | - | |
| Balance as of 31 March 2016 | 25 641 459 | (1 641 053) | 5 935 519 | (503 225) | 39 827 165 | 2 798 342 | 72 058 207 | 65 916 | 72 124 123 |
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE MONTHS PERIOD ENDED AS 31 MARCH 2016 AND 2015 (Translation of financial statements originally issued in Portuguese - Note 16) (Amounts expressed in Euro)
| Notes | 31.03.2016 | 31.03.2015 | |||
|---|---|---|---|---|---|
| Operating activities: | |||||
| Collections from customers | 41 046 630 | 36 393 193 | |||
| Payments to suppliers | (26 339 431) | (23 894 681) | |||
| Payments to personnel | (2 680 933) | 12 026 266 | (2 643 321) | 9 855 191 | |
| Income tax payed/received | (121 736) | (190 305) | |||
| Other collections/payments relating to operating activities | (2 343 569) | (2 465 305) | (3 326 773) | (3 517 078) | |
| Cash flow from operating activities (1) | 9 560 961 | 6 338 113 | |||
| Investment activities: | |||||
| Collections arising from: | |||||
| Tangible assets | - | 984 | |||
| Other assets | 9 225 | - | |||
| Financial investments | - | 12 500 | |||
| Interests and similar income | 116 453 | 125 678 | 309 162 | 322 646 | |
| Payments arising from: | |||||
| Financial investments | (2 583) | (2 491 532) | |||
| Intangible assets | - | (2 842) | |||
| Tangible assets | (2 434 161) | (460 075) | |||
| Loans granted | - | (2 436 744) | - | (2 954 449) | |
| Cash flow from investment activities (2) | (2 311 066) | (2 631 803) | |||
| Financing activities: | |||||
| Collections arising from: | |||||
| Loans obtained | - | - | 1 069 023 | 1 069 023 | |
| Payments arising from: | |||||
| Lease contracts | - | - | |||
| Interests and similar costs | (718 577) | (1 736 016) | |||
| Other financing operations | (28 163) | (26 633) | |||
| Loans obtained | (4 089 798) | (4 836 538) | (5 557 545) | (7 320 194) | |
| Cash flow from financing activities (3) | (4 836 538) | (6 251 171) | |||
| Cash and cash equivalents at the beginning of the year | 8 | 15 863 613 | 11 777 885 | ||
| Effect of exchange rate changes | (221 303) | 214 713 | |||
| Variation of cash and cash equivalents: (1)+(2)+(3) | 2 413 357 | (2 544 861) | |||
| Cash and cash equivalents at the end of the year | 8 | 18 055 667 | 9 447 737 | ||
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
F. Ramada Investimentos, SGPS, S.A. ("F. Ramada" or "Company") is a Company incorporated in 1 June 2008, with its head-office located at Rua do General Norton de Matos, 68, r/c - Porto, Portugal and its shares listed in the Euronext Lisbon. Its main activity is the management of investments.
F. Ramada was created as a result of the reorganization process of Altri, SGPS, S.A. through the demerger of the business areas of steel and storage systems, namely the participation held in F. Ramada – Aços e Indústrias, S.A., which represented the voting rights of the mentioned company. The restructuring involved a simple demerger operation, as predicted in item 1.a), article 118, of the Portuguese Companies Act ("Código das Sociedades Comerciais").
Following this process, the assets corresponding to the shareholdings of the business units of steel and storage systems, including all the resources (such as human resources, assets and liabilities) related to that business unit were transferred from Altri, SGPS, S.A. to F. Ramada.
Currently, F. Ramada is the parent company of a group of companies listed in Note 4 (designated as F. Ramada Group), and through this financial holdings structure, focuses its operations in (i) steel trade, (ii) storage systems sales, sector in which the Group already presents a significant international presence, and (iii) real estate.
As of March 31, 2016 and December 31, 2015, the Group developed its activity in Portugal, France, United Kingdom, Belgium and Spain.
The consolidated financial statements of F. Ramada Group are presented in Euro (rounded to units), which is the currency used by the Group in its operations and, therefore, is considered to be its functional currency. The operations of the foreign companies whose functional currency is different from Euro are included in the consolidated financial statements in accordance with the policy set out in Note 2.
The consolidated financial statements as of 31 March 2016 were prepared in accordance with the accounting policies defined by the International Financial Reporting Standards and in accordance with IAS 34 – Interim Financial Reporting, and include the statement of financial position, the income statement, the statement of comprehensive income, the statement of changes in equity and the statement of cash flows, as well as selected notes to the financial statements.
The accounting policies adopted in the preparation of the consolidated financial statements of F. Ramada are consistent with the accounting policies used in the preparation of the financial statements presented for the year ended as of 31 December 2015.
During the reporting period there were no changes in the accounting policies and no material mistakes related with previous periods were identified.
The companies included in the consolidated financial statements by the full consolidation method, its headquarters, percentage of participation held and main activity as of March 31, 2016, and December 31, 2015, are as follows:
| Percentage of participation | ||||||
|---|---|---|---|---|---|---|
| held | ||||||
| Designation | Headquarters | 31.03.2016 | 31.12.2015 | Activity | ||
| Parent company: | ||||||
| F. Ramada Investimentos, SGPS, S.A. | Porto | - | - | Holding | ||
| F. Ramada Group: | ||||||
| Ramada Aços, S.A. | Ovar | 100% | 100% | Steel comercialization | ||
| Universal Afir, S.A. | Ovar | 100% | 100% | Steel comercialization | ||
| Ramada Storax, S.A. | Ovar | 100% | 100% | Production and commercialization of storage | ||
| systems | ||||||
| F. Ramada II, Imobiliária, S.A. | Ovar | 100% | 100% | Real estate | ||
| Storax, S.A. | France | 100% | 100% | Comercialization of storage systems | ||
| Storax, Ltd. | United Kingdom | 100% | 100% | Comercialization of storage systems | ||
| Storax Benelux, S.A. | Belgium | 100% | 100% | Comercialization of storage systems | ||
| Storax España S.L. | Spain | 60% | 60% | Comercialization of storage systems |
All the above companies were included in the consolidated financial statements of F. Ramada Group in accordance with the full consolidation method.
As of March 31, 2016, the caption "Investments in associates and joint ventures" includes, essentially, the shares of Base Holding SGPS, S.A. owned by F. Ramada Investimentos, SGPS, S.A.. This entity has its head office in Oporto and heads a group of companies which operate in the healthcare sector, namely, complementary means of diagnosis and treatment.
The use of the equity method in the year ended as March 31, 2016 was made based on preliminary and not audited consolidated financial statements of the above companies. The effect on the net profit of the year was recorded on the caption "Share of results of associates and joint ventures" by the amount of 495,000 Euro (1,562,678 Euro in December 31, 2015). As of March 31, 2016 the investment in the mentioned associate amounted to 15,722,394 Euros (15,227,394 Euros in December 31, 2015). The Board of Directors believes that there will not be relevant and material differences between the financial statements used to apply the equity method and the final and consolidated financial statements.
This caption also includes the ownership of Planfuro Global, S.A. (created in 2014 and owned by 50%) and of Expeliarmus-Consultoria, S.A. (created in 2015 and owned by 49%) by an amount equal to 549,998 Euro. Both entities have a residual activity in the three months periods ended on March 31, 2016.
The assessment on the existence, or not, of impairments on the investments in associates and joint ventures are based on the approved business plans.
As of March 31, 2016 and December 31, 2015, the caption "Other investments" and respective impairment losses can be detailed as follows:
| 31.03.2016 | 31.12.2015 | |
|---|---|---|
| Investments | 7,713,531 | 7,713,531 |
| Impairment losses (note 12) | (4,220,393) | (4,220,393) |
| 3,493,138 | 3,493,138 |
As of March 31, 2016 the caption "Other investments" mainly includes an investment on Base M – Investimentos e Serviços, S.A. equity. In addition, it also includes the investment of 15.48% on CEV – Consumo em Verde, Biotecnologia das Plantas, S.A., the investment of 4% in Converde Sociedade Unipessoal, Lda., and the loans granted to these companies. The caption didn't face changes during the three months period ended as of 31 March 2016.
Since, these investments correspond to investments in non-public companies in which the Group has no significant influence. Their acquisition cost corresponds to a reliable approximation to their fair value, adjusted by the impairment costs.
The assessment on the existence, or not, of impairments on the investments in joint ventures and associated companies is based on the approved business plans.
During the three months period ended as of 31 March 2016 no changes in the Group's consolidation perimeter occurred.
Investment properties held by F. Ramada Group relate to lands rented to third parties (Altri Group) under operational lease, through contracts signed in 2007 and 2008 with an average duration of 20 years, and with the possibility of an additional period of 6 years if certain events occur. Investment properties are measured at acquisition cost. The movement occurred in this caption during the three months period ended as of 31 March 2016 and the year ended 31 December 2015 is as follows:
| 31.03.2016 | 31.12.2015 | |
|---|---|---|
| Opening balance (gross) | 85,963,976 | 85,977,075 |
| Aquisitions | 178,905 | 134,739 |
| Disposals | - | (147,838) |
| Closing balance (gross) | 86,142,881 | 85,963,976 |
| Impairment losses (note 12) | (1,100,000) | (1,100,000) |
| Closing balance (net) | 85,042,881 | 84,863,976 |
The leased land generated, during the three months period ended as of March 31, 2016, income amounting, to approximately, 1,545,750 Euro (approximately 6,311,140 Euro in 2015).
Given the land characteristics (land leased to third parties for forestry activity), frequent market transactions comparable for this type of assets do not occur. Accordingly, the Board of Directors considers that it is not possible to reliably estimate the fair value of the land, and, as such, it is recorded at acquisition cost. However, it is the Board of Directors belief that, given the amount of rents collected annually, the market value of these assets will not be significantly different from its book value.
The impairment losses recorded (note 12) were estimated by specialized entities who made specific analysis on a group of lands.
Part of the land (amounting to, approximately, 80 million Euros) is given as collateral for certain borrowings.
In accordance with current legislation, the tax returns are subject to review and correction by the tax authorities over a period of four years (five years for Social Security), except when tax losses have occurred, tax benefits have been granted, or inspections, complaints or disputes are on-going. In these cases, depending on the circumstances, the above referred period deadlines can be extended or suspended. Therefore, the tax returns of F. Ramada and its subsidiaries for the years 2012 to 2016 may still be subject to review.
The Board of Directors of F. Ramada believes that any potential corrections arising from reviews/inspections of these tax returns by the tax authorities will not have a significant effect on the consolidated financial statements as of March 31, 2016.
The movement occurred in deferred tax assets and liabilities in the three months period ended as of March 31, 2016 and 2015, was as follows:
| 31.03.2016 | ||||
|---|---|---|---|---|
| Deferred tax assets |
Deferred tax liabilities |
|||
| Balance as of January 1, 2016 Effects on income statement |
1,728,886 | 35,081 | ||
| Others | 36,726 | - | ||
| Balance as of March 31, 2016 | 1,765,612 | 35,081 |
| 31.03.2015 | ||
|---|---|---|
| Deferred tax assets |
Deferred tax liabilities |
|
| Balance as of January 1, 2015 Effects on income statement |
1,923,682 | 40,937 |
| Others | (2,322) | - |
| Balance as of March 31, 2015 | 1,921,360 | 40,937 |
As of March 31, 2016 and December 31, 2015 the caption "Cash and cash equivalents" included in the consolidated statement of financial position can be detailed as follows:
| 31.03.2016 | 31.12.2015 | |
|---|---|---|
| Cash | 2,359,552 | 12,925 |
| Bank deposits | 24,409,402 | 22,375,669 |
| 26,768,954 | 22,388,594 | |
| Bank overdrafts (note 10) | (8,713,287) | (6,524,981) |
| Cash and equivalents | 18,055,667 | 15,863,613 |
As of March 31, 2016, F. Ramada's fully subscribed and paid up capital consisted of 25,641,459 shares with a nominal value of 1 Euro each. As of the same date, F. Ramada Investimentos, SGPS, S.A. held 2,564,145 own shares, corresponding to 9.999996% of the share capital of the Company, acquired by 1,641,053 Euros.
Additionally, as of March 31, 2016 and December 31, 2015, there were no companies holding a share in the subscribed capital of, at least, 20%.
As of March 31, 2016 and December 31, 2015, the captions "Bank loans" and "Other loans" can be detailed as follows:
| 31.12.2015 | ||||
|---|---|---|---|---|
| Current | Non current | Current | Non current | |
| 3,985,753 | 43,973,155 | 3,985,753 | 47,458,908 | |
| 3,985,753 | 43,973,155 | 3,985,753 | 47,458,908 | |
| 25,250,000 | - | 25,750,000 | - | |
| 3,500,000 | - | 3,500,000 | - | |
| 8,713,287 | - | 6,524,981 | - | |
| 1,323,925 | - | 1,425,375 | - | |
| 61,635 | - | 84,553 | - | |
| 38,848,847 | - | 37,284,909 | - | |
| 42,834,600 | 43,973,155 | 41,270,662 | 47,458,908 | |
| 31.03.2016 |
It is the Board of Directors understanding that the loans' book value does not differ significantly from its fair value.
The nominal amount of bank loans as of March 31, 2016, will be reimbursed as follows:
| 31.03.2016 | 31.12.2015 | |||||
|---|---|---|---|---|---|---|
| Reimbursement year |
Amount | Estimated interests |
Reimbursemen t year |
Amount | Estimated interests |
|
| Current | Current | |||||
| 2016 | 500,000 | 223,367 | ||||
| 2017 | 3,485,753 | 574,295 | 2016 | 3,985,753 | 852,318 | |
| 3,985,753 | 797,662 | 3,985,753 | 852,318 | |||
| Non current | Non current | |||||
| 2017 | 500,000 | 208,777 | 2017 | 3,985,753 | 783,000 | |
| 2018 | 3,985,753 | 714,000 | 2018 | 3,985,753 | 714,000 | |
| 2019 | 5,500,000 | 622,000 | 2019 | 5,500,000 | 622,000 | |
| 2020 | 5,500,000 | 529,000 | 2020 | 5,500,000 | 529,000 | |
| 2021 | 5,500,000 | 436,000 | 2021 | 5,500,000 | 436,000 | |
| 2022 | 5,500,000 | 343,000 | 2022 | 5,500,000 | 343,000 | |
| 2023 | 5,500,000 | 250,000 | 2023 | 5,500,000 | 250,000 | |
| 2024 | 11,987,401 | 42,000 | 2024 | 11,987,401 | 42,000 | |
| 43,973,155 | 3,144,777 | 47,458,908 3,719,000 | ||||
| 47,958,908 | 3,942,439 | 51,444,661 4,571,318 |
As of March 31, 2016, and December 31, 2015, the credit facilities used by the Group and the corresponding maximum amounts allowed were as follows:
| March 31, 2016 | December 31, 2015 | ||||
|---|---|---|---|---|---|
| Nature | Authorized amount |
Used amount | Authorized amount |
Used amount | |
| Other bank loans | 23,700,000 | 3,500,000 | 23,700,000 | 3,500,000 | |
| Bank overdrafts | 16,000,000 | 8,713,287 | 16,000,000 | 6,524,981 | |
| Commercial paper program | |||||
| 12/2016 | 5,000,000 | 3,000,000 | 5,000,000 | 4,000,000 | |
| 08/2017 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | |
| 07/2019 | 7,500,000 | 3,000,000 | 7,500,000 | 2,000,000 | |
| 07/2018 | 2,750,000 | 2,750,000 | 2,750,000 | 2,750,000 | |
| 07/2020 | 3,000,000 | 2,500,000 | 3,000,000 | 3,000,000 | |
| 06/2020 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | |
| 07/2020 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | |
| 32,250,000 | 25,250,000 | 32,250,000 | 25,750,000 |
During the three months period ended as of March 31, 2016, these loans bear interest at normal market rates depending on the nature and term of the credit obtained.
During the three months period ended as of March 31, 2016, and the year ended as of December 31, 2015, the Group did not enter into any loan default.
Additionally, as of March 31, 2016, there are no covenants associated with the loans obtained.
As of March 31, 2016, and December 31, 2015, the caption "Other current liabilities" can be detailed as follows:
| c 31.03.2016 |
c 31.12.2015 |
|
|---|---|---|
| Accrued expenses | ||
| Accrued payroll | 3,572,221 | 3,017,235 |
| Interests payable | 599,229 | 630,605 |
| Other | 1,530,368 | 1,123,214 |
| 5,701,818 | 4,771,054 | |
| Deferred income | 11,721,916 | 8,023,268 |
| 17,423,734 | 12,794,322 |
The caption "Deferred income" mainly includes anticipated invoicing regarding storage systems sales.
The movements that occurred in provisions and impairment losses for the three months period ended as of March 31, 2016, can be detailed as follows:
| Provisions | Impairment losses in investments |
Impairment losses in current assets |
Impairment losses in investments properties |
Total | |
|---|---|---|---|---|---|
| (note 4.3) | (note 6) | ||||
| Opening balance 01.01.2016 | 1,564,976 | 4,220,393 | 16,635,613 | 1,100,000 | 23,520,982 |
| Exchange rate variation | (319) | - | - | - | (319) |
| Increases | 179,630 | - | 106,895 | - | 286,525 |
| Reversals | (39,444) | - | (2,499) | - | (41,943) |
| Utilizations | (4,998) | - | - | - | (4,998) |
| Closing balance 31.03.2016 | 1,699,845 | 4,220,393 | 16,740,009 | 1,100,000 | 23,760,247 |
The increases and reversals recorded in provisions and impairment losses for the three months period ended as of 31 March 2016 were recorded in the profit and loss statement caption "Provisions and impairment losses".
The amount recorded in the caption "Provisions" as of March 31, 2016 relates to the Board of Directors best estimate to cover possible losses arising from legal actions in progress and other liabilities.
The Board of Directors believes that, based on the opinion of their legal advisors, as of March 31, 2016 there are no assets or liabilities associated with probable or possible tax contingencies that should be reported in the financial statements as of 31 March 2016.
Earnings per share for the three months period ended as of 31 March 2016 and 2015 were determined taking into consideration the following amounts:
| 31.03.2016 | 31.03.2015 | |
|---|---|---|
| Net profit considered for the computation of basic and diluted earnings per share |
2,788,517 | 2,059,860 |
| Number of shares | 25,641,459 | 25,641,459 |
| Number of own shares | 2,564,145 | 2,564,145 |
| Weighted average number of shares used to compute the basic and diluted earnings per share |
23,077,314 | 23,077,314 |
| Earnings per share | ||
| Basic | 0.12 | 0.09 |
| Diluted | 0.12 | 0.09 |
There are no situations in the Group that might represent a reduction on earnings per share, arising from stock options, warrants, convertible bonds or other rights embedded in ordinary shares.
The main balances with related parties as of March 31, 2016 and 2015 may be detailed as follows:
| Rents Receivable | |||||
|---|---|---|---|---|---|
| 31.03.2016 31.03.2015 |
|||||
| Altri Group | 1,545,750 | 1,545,750 | |||
| 1,545,750 | 1,545,750 |
Apart from the companies included in the consolidation (Note 4), the companies considered to be related parties as of March 31, 2016, are the following:
(Amounts expressed in Euro)
In accordance with the origin and nature of the income generated by the Group, the main segments identified are as follows:
This segments were identified considering the business units which develop activities whose income and cost may be distinguished, and for which it is produced separate financial information.
The segregation of activities by segments as of March 31, 2016 and 2015 is made up as follows:
| March 31, 2016 | ||||
|---|---|---|---|---|
| Industry | Real Estate | Intra-group eliminations |
Total | |
| Total assets | 114,339,989 | 90,604,542 | (7,884,676) | 197,059,855 |
| Total liabilities | 61,568,133 | 71,252,275 | (7,884,676) | 124,935,732 |
| Operating investments (a) | 162,511 | 178,905 | - | 341,416 |
| Profit from foreign market customers | 26,671,592 | 1,557,904 | - | 28,229,496 |
| Profit from operations with other segments | 10,956 | 341,163 | (352,119) | - |
| Cash-flow from operating activities (b) | 3,046,962 | 1,289,381 | - | 4,336,343 |
| Amortaizations | (454,814) | (67,842) | - | (522,656) |
| Earnings before interest and taxes (c) | 2,592,148 | 1,221,539 | - | 3,813,687 |
| Financial profits | 113,177 | - | (62,953) | 50,224 |
| Financial costs | (204,965) | (373,544) | 62,953 | (515,556) |
| Share of results of joint ventures and associated companies | 495,000 | - | - | 495,000 |
| Earnings before taxes | 2,995,360 | 847,995 | - | 3,843,355 |
| Income taxes | (714,331) | (340,506) | - | (1,054,837) |
| Net profit | 2,281,029 | 507,489 | - | 2,788,518 |
(Amounts expressed in Euro)
| March 31, 2015 | |||||
|---|---|---|---|---|---|
| Industry | Real Estate | Intra-group eliminations |
Total | ||
| Total assets | 113,865,388 | 90,490,096 | (23,388,444) | 180,967,040 | |
| Total liabilities | 18,897,214 | 74,120,535 | 23,388,444 | 116,406,193 | |
| Operating investments (a) | 24,445 | 20.208 | - | 24,465 | |
| Profit from foreign market customers | 25,392,698 | 1,565,017 | - | 26,957,715 | |
| Profit from operations with other segments | 2,088 | 341,163 | (343,251) | - | |
| Cash-flow from operating activities (b) | 2,569,179 | 1,245,307 | - | 3,814,486 | |
| Amortaizations | (337,200) | (66,405) | - | (403,605) | |
| Earnings before interest and taxes (c) | 2,231,979 | 1,178,902 | - | 3,410,881 | |
| Financial profits | 283,181 | 1,722 | (264,654) | 20,249 | |
| Financial costs | (462,687) | (591,003) | 264,654 | (789,036) | |
| Share of results of joint ventures and associated companies | 365,000 | - | - | 365,000 | |
| Earnings before taxes | 2,417,473 | 589,621 | - | 3,007,094 | |
| Income taxes | (691,843) | (255,391) | - | (947,234) | |
| Net profit | 1,725,630 | 334,230 | - | 2,059,860 | |
(a) - Investments in non-current assets, except financial instruments, deferred tax assets and financial investments
(b) - Operating results + amortizations
(c) - Earnings before interest and taxes excluding Group operations
These financial statements are a translation of financial statements originally issued in Portuguese in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union, which, in some aspects, may not conform to or be required by the law or generally accepted accounting principles in other countries. In the event of discrepancies, the Portuguese language version prevails.
The financial statements were approved by the Board of Directors and authorized for issuance in May 5, 2016.
The Chartered Accountant The Board of Directors
João Manuel Matos Borges de Oliveira – Chairman
Paulo Jorge dos Santos Fernandes
Domingos José Vieira de Matos
Pedro Miguel Matos Borges de Oliveira
Ana Rebelo de Carvalho Menéres de Mendonça
Have a question? We'll get back to you promptly.