Quarterly Report • May 31, 2019
Quarterly Report
Open in ViewerOpens in native device viewer

1
| 1Q19 Highlights |
4 |
|---|---|
| Governing Bodies |
5 |
| Management Report |
6 |
| Consolidated Financial Statements |
17 |
| 1Q19 Highlights | 1Q18 | 1Q19 | 1Q19 / 1Q18 |
|---|---|---|---|
| Financial Highlights | |||
| Operating Revenues | 383.0 | 385.3 | 0.6% |
| Telco Revenues | 365.7 | 369.8 | 1.1% |
| EBITDA | 157.4 | 160.7 | 2.1% |
| EBITDA Margin | 41.1% | 41.7% | 0.6pp |
| Telco | 143.6 | 147.4 | 2.6% |
| EBITDA Margin | 39.3% | 39.9% | 0.6pp |
| Net Income Before Associates & Non-Controlling Interests | 41.0 | 42.2 | 2.9% |
| Operating Cash Flow | 42.5 | 49.1 | 15.4% |
| Total Free Cash-Flow Before Dividends, Financial Investments and Own Shares Acquisition |
38.0 | 42.9 | 12.9% |
As at the date of this report, 08 May 2019
| Board of Directors | |
|---|---|
| Chairman of the Board of Directors | Jorge de Brito Pereira |
| Chairman of the Executive Committee | Miguel Almeida |
| Members of the Executive Committee | José Pedro Pereira da Costa, Vice-Presidente, CFO Ana Paula Marques Manuel Ramalho Eanes Jorge Graça Luis Nascimento |
| Members | Angelo Paupério |
| António Domingues Antonio Lobo Xavier Catarina Tavira Van-Dunem Cláudia Azevedo João Torres Dolores Joaquim de Oliveira Lorena Fernandes Mario Leite da Silva |
|
| Fiscal Board | |
| Chairman of the Fiscal Board | Paulo Cardoso Correia da Mota Pinto |
| Members | Eugenio Ferreira Patrícia Teixeira Lopes |
| Alternate | Luls Filipe da Silva Ferreira |
| Officials of the General Meeting of Shareholders | |
| Chairman | Pedro Canastra de Azevedo Maia |
| Secretary | Tiago Antunes da Cunha Ferreira de Lemos |
| Statutory Auditor | |
| In Office | ERNST & YOUNG AUDIT & ASSOCIADOS, SROC, S.A., (ROC number 178 and registered at CMVM with the number 9011, represented by Sandra e Sousa Amorim (ROC number 1213); |
| Alternate | Paulo Jorge Luis da Silva (ROC n.º 1334) |
We continued to increase our fixed network throughout the first months of the year, with an additional 55 thousand addressable households becoming available. Of our total Next Generation footprint of 4.48 million households at the end of 1Q19, NOS already has 1.1 million households covered with FttH (combining legacy coverage with new network coverage and access to regional wholesale providers) and is able to offer 1 Gbps across the entire footprint with fully Docsis 3.1 upgraded HFC technology in non-FttH locations. The increased footprint is providing additional market to continue to expand our base of Pay TV fixed access subcribers, which stood at 1.326 million at the end of 1Q19, reflecting a 30% take-up rate in our footprint. The pace of new household coverage has slowed compared with previous quarters and this is naturally leading to a lower quarterly number of new addressable households. At the end of 1Q19, fixed convergent customers were 50.7% of the fixed access customer base. As in previous quarters, our DTH customer base posted negative net adds driven by continued customer migration to fixed access technologies as operators continue to expand their fixed access coverage.
Fixed Broadband subscribers posted marginal growth to 1.387 million subscribers and fixed telephony subscribers were down by 2.8 thousand in the quarter. Post paid mobile subscribers increased by 16.1 thousand subscribers led by continued take-up of convergent and integrated telecom packages. Densification of services, be it through convergent bundles or through integrating additional services per household bill, is a proposition we continue to explore as a driver of customer revenues and increased customer loyalty. Pre-paid mobile subscribers fell to 1.995 million subscribers reflecting the seasonal disconnection in the first quarter of the year.
Premium Sport TV channel subscriptions continued to underperform previous years impacted in part by the loss of the Champions League, and to a more structural and sector wide increase in piracy. Regarding Eleven Sports, we reached an agreement to distribute the channel during 1Q19, and it is now distributed within the programming grid as a premium subscription. Progress is being made by the sector against content and broadcasting piracy with operators and other stakeholders implementing a number of combined technical, legal and social responsibility measures in an effort to make it harder for premium content to be illegally distributed and viewed and to raise public awareness to the risks of accessing premium content through illegal platforms.
Although yoy comparisons are still impacted by the MTR cuts, which occurred last July, and by a lower level of premium subscription revenues, we witnessed an encouraging increase in residential fixed ARPU qoq to 44.1 euros.
Activity in the business segment is successfully reflecting the groundwork of past quarters to raise the share of non-traditional telco spend by focusing on integration and value added IT and data centre services, leveraging our own platforms and asset base and in partnership with specialist providers to deliver the most appropriate solutions for each business. Results achieved to date reflect an increase in services sold and average revenue per account in practically all of the business segments we address, with new business lines helping to mitigate the sector wide negative trends in value of traditional mobile and fixed communications. An example of a recently launched high value and innovative service for our larger corporate accounts is the creation of a cloud-based, scalable infrastructure to deploy SAP HANA providing both data centre capacity and systems operation services relieving our customers of the burden of own technical equipment continuously requiring upgrade and of the need for in-house technical expertise. Overall our experience is showing that the more we are able to integrate fixed, mobile and IT services and propose value added, transformational solutions to our customers, the more they are willing to entrust us with additional business. In the small and mid-sized segment, the efforts we made to simplify our offers and improve our service model are bearing fruit, with clear pick up in penetration of services per account and improved operational indicators such as first time resolution and service to sales ratios. An example of a highly successful product offering in the SME space is our Central Pro/WiFi Pro service, providing our customers with virtualized and highly scalable capabilities and enabling transformational and more efficient work acquisition has doubled. Our strategic approach to the B2B segment, leveraged by these innovative product launches and customer success stories, clearly supports our positioning as the primary Digital Transformation Partner for the Portuguese companies, and a true integrated ICT Service Provider leader.
As regards our technological investment, our single RAN mobile upgrade is reaching the final stretch of the deployment programme with close to 85% of our sites already upgraded. In modernized and optimized cells we have witnessed an average reduction in refused call rates of more than 20%, of almost 30% in dropped call rates and average throughput has increased by more than 2x. FttH deployment is running according to plan and by the end of 1Q19 we had reached total fixed coverage of 4.482 million households, 1.105 million of which with FttH access technology. Of these, we wholesale approximately 280 thousand from a regional fibre operator, DST and the remainder are a combination of own legacy FttH deployment and households received within the context of our network sharing agreement with Vodafone which entails the exchange of approximately 2.6 million FttH households until 2022 to reach 70% FttH penetration of our fixed network by that time. The network sharing agreement is progressing well and we have been exchanging FttH households according to plan. By the end of this year, we expect to have reached our peak coverage of close to 4.7 million households. Since 2015, NOS has increased its FttH footprint by more than 100 municipalities, reaching 248 in total with its 1 Gbps network.
| Operating Indicators ('000) | 1Q18 | 1Q19 | 1Q19 / 1Q18 |
|---|---|---|---|
| Telco (1) | |||
| Aggregate Indicators | |||
| Homes Passed | 4,108.5 | 4,482.4 | 9.1% |
| Total RGUs | 9,440.6 | 9,556.5 | 1.2% |
| Mobile | 4,700.0 | 4,749.5 | 1.1% |
| Pre-Paid | 2,057.7 | 1,995.0 | (3.0)% |
| Post-Paid | 2,642.4 | 2,754.5 | 4.2% |
| Pay TV Fixed Access (2) | 1,295.0 | 1,326.3 | 2.4% |
| Pay TV DTH | 319.6 | 290.5 | (9.1)% |
| Fixed Voice | 1,755.0 | 1,771.5 | 0.9% |
| Broadband | 1,339.7 | 1,386.8 | 3.5% |
| Others and Data | 31.1 | 31.8 | 2.2% |
| 3,4&5P Subscribers (Fixed Access) | 1,120.4 | 1,169.9 | 4.4% |
| % 3,4&5P (Fixed Access) | 86.5% | 88.2% | 1.7pp |
| Convergent RGUs | 3,753.9 | 3,918.4 | 4.4% |
| Convergent Customers | 737.5 | 770.0 | 4.4% |
| Fixed Convergent Customers as % of Fixed Access Customers | 48.5% | 50.7% | 2.2pp |
| % Convergent Customers | 45.7% | 47.6% | 2.0pp |
| Net Adds | |||
| Homes Passed | 14.5 | 55.0 | 278.1% |
| Total RGUs | 40.6 | (24.0) | n.a. |
| Mobile | 30.0 | (18.2) | n.a. |
| Pre-Paid | (22.0) | (34.3) | 55.6% |
| Post-Paid | 52.0 | 16.1 | (69.1)% |
| Pay TV Fixed Access | 2.8 | 1.8 | (36.0)% |
| Pay TV DTH | (4.7) | (8.4) | 76.0% |
| Fixed Voice | 2.2 | (2.8) | n.a. |
| Broadband | 10.1 | 3.4 | (66.2)% |
| Others and Data | 0.3 | 0.1 | (48.3)% |
| 3,4&5P Subscribers (Fixed Access) | 8.3 | 6.6 | (19.8)% |
| Convergent RGUs | 103.3 | 19.2 | (81.4)% |
| Convergent Customers | 16.0 | 3.0 | (81.3)% |
(1) Portuguese Operations.
(2) Fixed Access Subscribers include customers served by the HFC, FTTH and ULL networks and indirect access customers.
| Operating Indicators ('000) | 1Q18 | 1Q19 | 1Q19 / 1Q18 |
|---|---|---|---|
| Telco (1) | |||
| Indicators per Segment | |||
| Consumer | |||
| Total RGUs | 7,960.7 | 8,044.3 | 1.1% |
| Pay TV Fixed Access | 1,195.2 | 1,221.1 | 2.2% |
| Pay TV DTH | 293.3 | 266.1 | (9.3)% |
| Broadband | 1,212.7 | 1,252.3 | 3.3% |
| Fixed Voice | 1,411.6 | 1,420.3 | 0.6% |
| Mobile | 3,847.9 | 3,884.5 | 1.0% |
| ARPU / Unique Subscriber With Fixed Access (Euros) | 44.2 | 44.1 | (0.2)% |
| Net Adds | |||
| Total RGUs | 14.2 | (34.0) | n.a. |
| Pay TV Fixed Access | 1.6 | 0.4 | (76.0)% |
| Pay TV DTH | (4.4) | (7.5) | 70.0% |
| Broadband | 9.1 | 1.7 | (81.8)% |
| Fixed Voice | 0.4 | (6.0) | n.a. |
| Mobile | 7.6 | (22.5) | n.a. |
| Business | |||
| Total RGUs | 1,479.9 | 1,512.2 | 2.2% |
| Pay TV | 126.2 | 129.6 | 2.7% |
| Broadband | 158.2 | 166.3 | 5.2% |
| Fixed Voice | 343.4 | 351.2 | 2.3% |
| Mobile | 852.2 | 865.0 | 1.5% |
| ARPU per RGU (Euros) | 14.7 | 14.8 | 0.3% |
| Net Adds | |||
| Total RGUs | 26.4 | 10.0 | (62.1)% |
| Pay TV | 0.9 | 0.6 | (36.0)% |
| Broadband | 1.3 | 1.9 | 50.5% |
| Fixed Voice | 1.9 | 3.2 | 72.7% |
| Mobile | 22.3 | 4.3 | (80.8)% |
| Cinema (1) | |||
| Revenue per Ticket (Euros) | 4.9 | 5.2 | 6.7% |
| Tickets Sold | 2,183.5 | 1,847.2 | (15.4)% |
| Screens (units) (1) Portuguese Operations |
219 | 218 | (0.5)% |
| Operating Indicators ('000) | 1Q18 | 1Q19 | 1Q19 / 1Q18 |
|---|---|---|---|
| Cinema (1) | |||
| Revenue per Ticket (Euros) | 4.9 | 5.2 | 6.7% |
| Tickets Sold - NOS | 2,183.5 | 1,847.2 | (15.4%) |
| Tickets Sold - Total Portuguese Market (2) | 3,715.1 | 3,075.9 | (17.2%) |
| Screens (units) | 219 | 218 | (0.5%) |
| (1) Portuguese Operations |
(2) Source: ICA - Portuguese Institute For Cinema and Audiovisuals
million in 1Q19, reflecting the negative performance of the market as a whole[1],, which declined by 17.2%, due to less blockbuster box office hits in comparison with 1Q18 and to the fact that part of the Easter holidays fell in the first quarter in 2018. Average revenue per ticket improved by 6.7% yoy to 5.2 euros in 1Q19. The most successful films exhibited in 1Q19
-office revenues decreased by 15.8% in 1Q19, compared with a 17.2% yoy drop for the market as a whole. NOS continues to maintain its leading market position.
In the Audiovisuals arena, NOS distributed 8 of the top 10 cinema box-Distribution.
[1] Source: ICA Portuguese Institute For Cinema and Audiovisuals
The following Consolidated Financial Statements have been subject to limited review.
reported applying IFRS16, primarily affecting the accounting of operating lease contracts. Restated values for the corresponding periods in 2018 are presented in this report and are the basis for all comparisons made.
| Profit and Loss Statement (Millions of Euros) |
1Q18 | 1Q19 | 1Q19 / 1Q18 |
|---|---|---|---|
| Operating Revenues | 383.0 | 385.3 | 0.6% |
| Telco | 365.7 | 369.8 | 1.1% |
| Consumer Revenues | 240.4 | 241.2 | 0.3% |
| Business and Wholesale Revenues | 109.0 | 112.4 | 3.2% |
| Others and Eliminations | 16.3 | 16.2 | (0.5%) |
| Audiovisuals & Cinema (1) | 27.2 | 25.8 | (5.0%) |
| Others and Eliminations | (9.8) | (10.3) | 4.7% |
| Operating Costs Excluding D&A | (225.6) | (224.6) | (0.5%) |
| Direct Costs | (128.2) | (129.4) | 0.9% |
| Non-Direct Costs (2) | (97.4) | (95.2) | (2.3%) |
| EBITDA (3) | 157.4 | 160.7 | 2.1% |
| EBITDA Margin | 41.1% | 41.7% | 0.6pp |
| Telco | 143.6 | 147.4 | 2.6% |
| EBITDA Margin | 39.3% | 39.9% | 0.6pp |
| Cinema Exhibition and Audiovisuals | 13.7 | 13.3 | (3.2%) |
| EBITDA Margin | 50.6% | 51.6% | 1.0pp |
| Depreciation and Amortization | (114.2) | (97.3) | (14.8%) |
| (Other Expenses) / Income | 12.1 | (3.3) | n.a. |
| Operating Profit (EBIT) (4) | 55.3 | 60.1 | 8.7% |
| Share of results of associates and joint ventures | (6.3) | 0.2 | n.a. |
| (Financial Expenses) / Income | (8.2) | (6.4) | (22.2%) |
| Income Before Income Taxes | 40.7 | 53.9 | 32.3% |
| Income Taxes | (6.0) | (11.5) | 90.9% |
| Net Income Before Associates & Non-Controlling Interests | 41.0 | 42.2 | 2.9% |
| Income From Continued Operations | 34.7 | 42.4 | 22.2% |
| o.w. Attributable to Non-Controlling Interests | 0.3 | 0.1 | (65.3%) |
| Net Income | 34.9 | 42.5 | 21.5% |
(1) Includes cinema operations in M ozambique.
(2) Non-Direct Costs Include Commercial & Customer Related Costs and Operating & Structure Costs
(3) EBITDA = Operating Profit + Depreciation and Amortization + Integration Costs + Net Losses/Gains on Disposal of Assets + Other Non-Recurrent Losses/Gains
(4) EBIT = Income Before Financials and Income Taxes.
Consolidated Revenues grew by 0.6% yoy to 385.3 million euros, with growth in core telco revenues of 1.1% to 369.8 million euros and a decline of 5% in audiovisuals and cinema revenues to 25.8 million euros.
Within the telco division, consumer revenues grew by 0.3% yoy to 241.2 million euros and Business and Wholesale Revenues by 3.2% to 112.4 million euros. The 44% cut in regulated MTRs as from July 2018 continues to have an impact on comparability adjusting for this effect, total Consumer revenues would have grown by 1.3% and Business and Wholesale Revenues by 3.6%. Also placing some drag on customer revenues was the lower average premium sports channel subscriber base yoy.
Focusing on the Consumer segment, revenues from fixed residential services increased by close to 2%, supported by the higher average base of customers yoy. The increase in fixed revenues helped to offset a more than 10% decline in revenues from the DTH segment, due to the migration of DTH customers to fixed access solutions, as discussed in the operational review above. Personal revenues grew by close to 4% yoy driven by the higher average subscriber base yoy and to a lesser extent by equipment sales with a higher average price of handsets sold.
Business and Wholesale revenues increased by 3.2% yoy to 112.4 million euros led by growth in Business Revenues of around 0.7% and of 7.5% in Wholesale Revenues. Within the Business segment, customer revenues grew by 4.4% however, this momentum was diluted by the significant decline in operator revenues due to regulatory cut in MTRs. Growth in both large corporate and smaller business revenues is very positive and, in the mid-sized business segment, growth is trending gradually positive, all of which led by a focus on value and service differentiation through more sales of IT and data related services.
A strong quarter for Mass Calling Services led to another good quarter for wholesale revenues, reflecting similar yoy growth as the previous quarter, along with growth in lower margin voice traffic. However this segment is characterized by high quarterly volatility as a function of relatively short-term operator contracts registered during the period.
Our Audiovisuals and Cinema division posted a decline in revenues of 5% yoy to 25.8 million euros. This was driven mostly by the negative cinema spectator numbers in the quarter, as was the case for the whole sector as explained in the operating section above, leading to cinema revenues declining by 8.4% yoy, despite the 15.4% decline in attendance. Audiovisual distribution revenues were only marginally down yoy by 1.3%.
Total OPEX fell by 0.5% yoy to 224.6 million euros in 1Q19 reflecting a combination of 0.9% growth in Direct Costs to 129.4 million euros, which was more than offset by a decline of 2.3% in non-Direct Costs. Overall cost discipline enabled growth in EBITDA of 2.1% to 160.7 million euros and an expansion in EBITDA margin to 41.7% compared with 41.1% in 1Q18. Core Telco EBITDA posted a stronger rate of growth yoy of 2.6% to 147.4 million euros however, this was diluted on a consolidated basis due to the weaker operating performance of the audiovisuals and cinema division in the quarter which posted a 3.2% decline in EBITDA to 13.3 million euros.
Within direct costs, most items were relatively flat yoy and in some cases posted marginal declines as was the case of traffic related costs due primarily to lower MTR costs, and programming costs. The direct cost item that grew this quarter was IT related project costs associated with our Corporate segment and Cost of Goods Sold reflecting the higher average value of terminal equipment being sold.
Within non-direct costs, continued cost efficiency and some phasing effects drove a decline of 2.3% yoy to 95.2 million euros in 1Q19. Customer related costs fell by 6.8% yoy to 16.1 million euros led by efficiencies yoy in a number of areas such as call centre and customer care costs, lower billing and collections costs and lower costs related with terminal equipment maintenance. Operating and Structure Costs also declined by
2.3% to 67.4 million euros with savings in support areas and lower provisions amongst others helping to offset increases in duct and leased line rentals due to the increased size of the network. Some of yoy savings already reflect work being done within the operational transformation programme aimed at simplifying and digitalizing processes wherever possible as a means of increasing customer satisfaction and ultimately reduce costs. Overall contribution is still small given the early stage of the programme with value captured expected to ramp up beyond 2020 once the majority of project streams are up and running.
Depreciation and Amortization was 14.8% lower yoy at 97.3 million euros due, as in the last quarter, to lower yoy impact from impairment of existing mobile network equipment within the context of the major mobile upgrade project being deployed.
Consolidated Operating Profit (EBIT) was 8.7% higher yoy at 60.1 million euros due to the yoy increase in EBITDA and decline in Depreciation and Amortization and despite the recording of a non-recurrent positive contribution in 1Q18 from a legal settlement in favour of NOS regarding a regulatory dispute over operator termination rate charges which led to a decline in Other Expenses yoy of 15.4 million euros to negative 3.3 million euros, compared with positive 12.1 million euros in 1Q18.
Below EBIT, Share of Results of Associates and Joint Ventures posted a significant yoy improvement of 6.5 million euros to 0.2 million euros, an improvement explained almost entirely by the impact last year of a 30% currency devaluation in Angola, in January 2018. Financial Expenses also posted an improvement from 8.2 million euros in 1Q18 to 6.4 million euros in 1Q19 benefitting, as in previous quarters, from a lower average cost of debt. The increase in tax provision in 1Q19 to 11.5 million euros was led by the higher level of Earnings before Tax and Associates and a higher effective tax rate due to a timing differential when recognizing deferred taxes. Net Income therefore increased by 21.5% in comparison with 1Q18 to 42.5 million euros.
| CAPEX (Millions of Euros) (1) | 1Q18 | 1Q19 | 1Q19 / 1Q18 |
|---|---|---|---|
| Total CAPEX Excluding Leasing Contracts | 87.6 | 87.3 | (0.4%) |
| Telco | 80.8 | 81.7 | 1.2% |
| % of Telco Revenues | 22.1% | 22.1% | 0.0pp |
| o.w. Technical CAPEX | 48.6 | 44.9 | (7.6%) |
| % of Telco Revenues | 13.3% | 12.1% | (1.1pp) |
| Baseline Telco | 30.4 | 32.8 | 7.9% |
| Network Expansion / Substitution and Integration Projects and Others |
18.2 | 12.1 | (33.4%) |
| o.w. Customer Related CAPEX | 32.2 | 36.8 | 14.5% |
| % of Telco Revenues | 8.8% | 10.0% | 1.2pp |
| Audiovisuals and Cinema Exhibition | 6.8 | 5.5 | (19.2%) |
| Leasing Contracts | 11.5 | 3.7 | (67.6%) |
| Total Group CAPEX | 99.1 | 91.0 | (8.2%) |
(1) CAPEX = Increase in Tangible and Intangible Fixed Assets, Contract Costs and Rights of Use
Total CAPEX of 91 million euros was 8.2% lower yoy in 1Q19, representing 23.6% as a proportion of Consolidated Revenues. With implementation of IFRS16 as from 2019, the level of operational leasing contracts is now isolated in this report to provide a better proxy of cash CAPEX for the period and try to reduce quarterly volatility resulting from operating lease capitalization under the new accounting rules.
Total Telco CAPEX posted a 1.2% increase to 81.7 million euros (22.1% of Telco Revenues). Technical Telco investments reduced by 7.6% yoy to 44.9 million euros, (12.1% of Telco Revenues).
Audiovisuals and Cinema CAPEX declined by 19.2% yoy to 5.5 million euros due primarily to the weaker activity in the quarter as discussed in the operating review above.
| Cash Flow (Millions of Euros) | 1Q18 | 1Q19 | 1Q19 / 1Q18 | |
|---|---|---|---|---|
| EBITDA | 157.4 | 160.7 | 2.1% | |
| Total CAPEX Excluding Leasings | (87.6) | (87.3) | (0.4%) | |
| EBITDA - Total CAPEX Excluding Leasings | 69.7 | 73.5 | 5.3% | |
| % of Revenues | 18.2% | 19.1% | 0.9pp | |
| Non-Cash Items Included in EBITDA - CAPEX and Change in Working Capital |
(13.5) | (8.3) | (37.9%) | |
| Leasings (Capital & Interest) (1) | (13.7) | (16.0) | 16.4% | |
| Operating Cash Flow | 42.5 | 49.1 | 15.4% | |
| Interest Paid | (5.3) | (3.0) | (44.6%) | |
| Income Taxes Paid | 3.3 | (0.4) | n.a. | |
| Disposals | 0.2 | 0.4 | 149.6% | |
| Other Cash Movements (2) | (2.7) | (3.3) | n.a. | |
| Total Free Cash-Flow Before Dividends, Financial Investments and Own Shares Acquisition |
38.0 | 42.9 | 12.9% | |
| Acquisition of Own Shares | (3.1) | 0.0 | (100.0%) | |
| Dividends | 0.0 | 0.0 | n.a. | |
| Free Cash Flow | 34.9 | 42.9 | 22.9% | |
| Debt Variation Through Financial Leasing, Accruals & Deferrals & Others |
(1.7) | (3.4) | 103.6% | |
| Change in Net Financial Debt | (33.2) | (39.5) | 18.9% |
(1) Includes Long Term Contracts. (2) Includes Cash Restructuring Payments and Other Cash M ovements.
As with CAPEX, the implementation of the IFRS16 accounting standard as from 2019 has introduced some changes to the presentation of aggregates in our cash flow discussion to facilitate yoy comparisons and understanding of cash flow trends.
EBITDA-CAPEX excluding the impact of leases, increased by 5.3% to 73.5 million euros, while the level of investment in working capital and non-cash adjustments in EBITDA-CAPEX declined by 5.1 million euros. The cash impact of leasing contracts, relating to both components of capital amortization and interest charges, was 16 million euros in 1Q19, up from 13.7 million euros in 1Q18. Combining these effects, Operating Cash Flow increased by 15.4% to 49.1 million euros in 1Q19. Interest paid was lower by 44.6% due essentially to a difference in the timing of coupon payments in comparison with 1Q18 and to the lower average cost of debt yoy. Cash Taxes increased by 3.7 million euros yoy explained primarily by a one-off recovery of withholding tax payments in 1Q18 which generated a positive cash tax.
As a result of the aforementioned yoy variations in cash items, total FCF before dividends amounted to 42.9 million euros recording an increase of 12.9% yoy, reflecting strong cash conversion capability and providing a strong platform for sustainable shareholder remuneration progression.
| Balance Sheet (Millions of Euros) | 1Q18 | 2018 | 1Q19 | 1Q19 / 1Q18 |
|---|---|---|---|---|
| Non-current Assets | 2,526.1 | 2,528.7 | 2,510.5 | (0.6%) |
| Current Assets | 581.8 | 530.1 | 518.7 | (10.8)% |
| Total Assets | 3,107.9 | 3,058.8 | 3,029.2 | (2.5)% |
| Total Shareholders' Equity | 1,105.2 | 1,053.6 | 1,098.1 | (0.6)% |
| Non-current Liabilities | 1,292.3 | 1,164.2 | 1,147.6 | (11.2)% |
| Current Liabilities | 710.5 | 841.0 | 783.6 | 10.3% |
| Total Liabilities | 2,002.8 | 2,005.2 | 1,931.2 | (3.6)% |
| Total Liabilities and Shareholders' Equity | 3,107.9 | 3,058.8 | 3,029.2 | (2.5)% |
| Net Financial Debt (Millions of Euros) (1) | 1Q18 | 2018 | 1Q19 | 1Q19 / 1Q18 |
|---|---|---|---|---|
| Short Term | 99.3 | 219.7 | 180.3 | 81.6% |
| Medium and Long Term | 920.8 | 825.4 | 826.1 | (10.3%) |
| Total Debt | 1,020.1 | 1,045.1 | 1,006.4 | (1.3%) |
| Cash and Short Term Investments | 2.3 | 2.2 | 3.0 | 26.8% |
| Net Financial Debt | 1,017.7 | 1,042.9 | 1,003.4 | (1.4%) |
| Net Financial Debt / EBITDA after lease payments (last 4 quarters) (2) | 1.8x | 1.9x | 1.8x | n.a. |
| Leasings and Long Term Contracts | 264.0 | 252.4 | 240.6 | (8.9%) |
| Net Debt | 1,281.7 | 1,295.2 | 1,244.0 | (2.9%) |
| Net Debt / EBITDA | 2.1x | 2.1x | 2.0x | n.a. |
| Net Financial Gearing (3) | 53.9% | 55.3% | 53.3% | (0.6pp) |
(1) Net Financial Debt = Borrowings – Leasings + Cash (2) EBITDA After Lease Payments = EBITDA - Lease Cash Payments (Capital & Interest)
(3) Net Financial Gearing = Net Debt / (Net Debt + Total Shareholders' Equity).
At the end of 1Q19, Total Net Debt, including leasings and long term contracts (according to IFRS 16) amounted to 1,244.0 million euros. Total Debt was 1,246.9 million euros, which was offset with a cash and short-term investment position on the balance sheet of 3.0 million euros. At the end of 1Q19, NOS also had 255 million euros of unissued commercial paper programmes. The all-in average cost of debt stood at 1.7% for 1Q19, which compares with 2.0% in 1Q18 and 1.6% in 4Q18.
Net Financial Debt / EBITDA after lease payments (last 4 quarters) now stands at 1.8x. NOS targets a leverage ratio in the range of 2x Net Financial Debt / EBITDA after lease payments, which represents a solid and conservative capital structure that we are committed to maintain. The average maturity of Debt at the end of 1Q19 was 2.7 years.
Taking into account the loans issued at a fixed rate, the interest rate hedging operations in place, and the a fixed rate is approximately 80%.
| NOTES | 31-03-2018 | 31-12-2018 | 31-03-2018 | 31-12-2018 | 31-03-2019 | |
|---|---|---|---|---|---|---|
| REPORTED | REPORTED | RESTATED | RESTATED | |||
| ASSETS | ||||||
| NON - CURRENT ASSETS | ||||||
| Tangible assets | 7 | 1,039,819 | 1,053,663 | 1,003,851 | 1,026,355 | 1,029,593 |
| Investment property | 661 | 659 | 661 | 659 | 658 | |
| Intangible assets | 8 | 1,070,676 | 1,064,878 | 1,019,047 | 1,019,256 | 1,018,924 |
| Contract costs | 9 | 167,258 | 162,948 | 167,258 | 162,948 | 164,381 |
| Rights of use | 10 | - | - | 202,878 | 200,483 | 189,557 |
| Investments in jointly controlled companies and associated companies | 11 | 23,340 | 19,585 | 23,340 | 19,585 | 20,014 |
| Accounts receivable - other | 12 | 5,548 | 7,334 | 5,548 | 4,529 | 4,542 |
| Tax receivable | 13 | 149 | 149 | 149 | 149 | 149 |
| Available-for-sale financial assets | 191 | 204 | 191 | 204 | 209 | |
| Deferred income tax assets | 14 | 95,719 | 85,641 | 103,189 | 94,404 | 82,318 |
| Derivative financial instruments | 19 | - | 112 | - | 112 | 166 |
| TOTAL NON - CURRENT ASSETS | 2,403,361 | 2,395,174 | 2,526,111 | 2,528,684 | 2,510,512 | |
| CURRENT ASSETS: | ||||||
| Inventories | 15 | 31,327 | 38,885 | 31,327 | 38,885 | 42,062 |
| Accounts receivable - trade | 16 | 485,963 | 382,100 | 485,963 | 382,100 | 339,097 |
| Contract assets | 17 | - | 57,022 | - | 57,022 | 60,480 |
| Accounts receivable - other | 12 | 11,123 | 9,418 | 11,123 | 9,164 | 21,669 |
| Tax receivable | 13 | 1,223 | 1,246 | 1,223 | 1,246 | 3,320 |
| Prepaid expenses | 18 | 49,841 | 38,844 | 49,841 | 38,844 | 48,402 |
| Non-current assets held-for-sale | 19 | - | 600 | - | 600 | 600 |
| Derivative financial instruments | 19 | 24 | 73 | 24 | 73 | 154 |
| Cash and cash equivalents | 20 | 2,330 | 2,182 | 2,330 | 2,182 | 2,954 |
| TOTAL CURRENT ASSETS | 581,832 | 530,370 | 581,832 | 530,116 | 518,738 | |
| TOTAL ASSETS | 2,985,193 | 2,925,543 | 3,107,943 | 3,058,800 | 3,029,250 | |
| SHAREHOLDER'S EQUITY | ||||||
| Share capital | 21.1 | 5,152 | 5,152 | 5,152 | 5,152 | 5,152 |
| Capital issued premium | 21.2 | 854,219 | 854,219 | 854,219 | 854,219 | 854,219 |
| Own shares | 21.3 | (12,263) | (12,132) | (12,263) | (12,132) | (8,134) |
| Legal reserve | 21.4 | 1,030 | 1,030 | 1,030 | 1,030 | 1,030 |
| Other reserves and accumulated earnings | 21.4 | 241,206 | 86,909 | 214,574 | 60,276 | 196,158 |
| Net Income | 33,778 | 141,405 | 34,945 | 137,770 | 42,461 | |
| EQUITY BEFORE NON - CONTROLLING INTERESTS | 1,123,122 | 1,076,582 | 1,097,656 | 1,046,315 | 1,090,886 | |
| Non-controlling interests | 22 | 7,536 | 7,301 | 7,526 | 7,296 | 7,196 |
| TOTAL EQUITY | 1,130,657 | 1,083,883 | 1,105,183 | 1,053,611 | 1,098,082 | |
| LIABILITIES | ||||||
| NON - CURRENT LIABILITIES | ||||||
| Borrowings | 23 | 1,000,395 | 888,918 | 1,123,749 | 1,014,364 | 1,002,106 |
| Provisions | 24 | 141,572 | 128,815 | 141,572 | 128,815 | 127,020 |
| Accounts payable | 28 | 14,145 | 9,723 | 14,145 | 9,723 | 7,632 |
| Accrued expenses | 25 | 8,231 | 688 | 252 | 688 | 293 |
| Deferred income | 26 | 3,703 | 5,521 | 3,703 | 5,521 | 5,418 |
| Derivative financial instruments | 19 | 2,505 | - | 2,505 | - | - |
| Deferred income tax liabilities | 14 | 6,380 | 5,968 | 6,380 | 5,123 | 5,139 |
| TOTAL NON - CURRENT LIABILITIES | 1,176,932 | 1,039,632 | 1,292,306 | 1,164,233 | 1,147,609 | |
| CURRENT LIABILITIES: | ||||||
| Borrowings | 23 | 126,739 | 244,134 | 160,329 | 283,061 | 244,837 |
| Accounts payable - trade | 27 | 228,649 | 254,950 | 228,649 | 254,950 | 243,341 |
| Accounts payable - other | 28 | 41,213 | 38,226 | 41,213 | 38,226 | 40,149 |
| Tax payable | 13 | 29,400 | 33,783 | 29,400 | 33,783 | 31,293 |
| Accrued expenses | 25 | 222,862 | 197,052 | 222,122 | 197,052 | 191,113 |
| Deferred income | 26 | 28,669 | 32,671 | 28,669 | 32,671 | 32,005 |
| Derivative financial instruments | 19 | 73 | 1,211 | 73 | 1,211 | 822 |
| TOTAL CURRENT LIABILITIES | 677,604 | 802,028 | 710,454 | 840,955 | 783,559 | |
| TOTAL LIABILITIES | 1,854,536 | 1,841,661 | 2,002,760 | 2,005,189 | 1,931,168 | |
| TOTAL LIABILITIES AND SHAREHOLDER´S EQUITY | 2,985,193 | 2,925,543 | 3,107,943 | 3,058,800 | 3,029,250 |
As a standard practice, only the annual accounts are audited, therefore the quarterly amounts were not audited autonomously.
The Notes to the Financial Statements form an integral part of the consolidated statement of financial position as at 31 March 2019.
(Amounts stated in thousands of euros)
| NOTES | 3M 18 REPORTED |
3M 18 RESTATED |
3M 19 | |
|---|---|---|---|---|
| REVENUES: | ||||
| Services rendered | 355,611 | 355,611 | 360,880 | |
| Sales | 20,104 | 20,104 | 19,424 | |
| Other operating revenues | 7,288 | 7,288 | 5,012 | |
| 29 | 383,002 | 383,002 | 385,316 | |
| COSTS, LOSSES AND GAINS: | ||||
| Wages and salaries | 30 | 19,978 | 19,978 | 20,162 |
| Direct costs | 31 | 122,265 | 121,062 | 122,224 |
| Costs of products sold | 32 | 13,496 | 13,496 | 13,916 |
| Marketing and advertising | 6,275 | 6,275 | 6,289 | |
| Support services | 33 | 22,456 | 22,420 | 20,979 |
| Supplies and external services | 33 | 39,126 | 29,744 | 28,852 |
| Other operating losses / (gains) | 156 | 156 | 121 | |
| Taxes | 8,374 | 8,374 | 8,764 | |
| Provisions and adjustments | 34 | 4,142 | 4,142 | 3,294 |
| Depreciation, amortisation and impairment losses | 7, 8 and 36 | 107,101 | 114,216 | 97,320 |
| Reestructuring costs | 1,315 | 1,315 | 1,913 | |
| Losses / (gains) on sale of assets, net | (45) | (45) | (182) | |
| Other losses / (gains) non recurrent net | 37 | (13,390) | (13,390) | 1,592 |
| 331,249 | 327,744 | 325,244 | ||
| INCOME BEFORE FINANCIAL RESULTS AND TAXES | 51,754 | 55,259 | 60,072 | |
| Net losses / (gains) of affiliated companies | 11 and 35 | 6,314 | 6,314 | (198) |
| Financial costs | 38 | 4,665 | 6,853 | 5,628 |
| Net foreign exchange losses / (gains) | 187 | 187 | 51 | |
| Net losses / (gains) on financial assets | - | - | (3) | |
| Net other financial expenses / (income) | 38 | 1,392 | 1,199 | 731 |
| 12,558 | 14,554 | 6,208 | ||
| INCOME BEFORE TAXES | 39,196 | 40,706 | 53,864 | |
| Income taxes | 14 | 5,681 | 6,022 | 11,493 |
| NET CONSOLIDATED INCOME | 33,515 | 34,684 | 42,371 | |
| ATTRIBUTABLE TO: | ||||
| NOS Group Shareholders | 33,778 | 34,945 | 42,461 | |
| Non-controlling interests | 22 | (263) | (260) | (90) |
| EARNINGS PER SHARES | ||||
| Basic - euros | 39 | 0.07 | 0.07 | 0.08 |
| Diluted - euros | 39 | 0.07 | 0.07 | 0.08 |
As a standard practice, only the annual accounts are audited, therefore the quarterly amounts were not audited autonomously.
The Notes to the Financial Statements form an integral part of the consolidated statement of income by nature for the quarter ended on 31 March 2019.
(Amounts stated in thousands of euros)
| NOTES | 3M 18 REPORTED |
3M 18 RESTATED |
3M 19 | |
|---|---|---|---|---|
| NET CONSOLIDATED INCOME | 33,515 | 34,684 | 42,371 | |
| OTHER INCOME | ||||
| ITENS THAT MAY BE RECLASSIFIED SUBSEQUENTLY TO THE INCOME STATEMENT: | ||||
| Accounting for equity method | 11 | (7,223) | (7,223) | 234 |
| Fair value of interest rate swap | 19 | 172 | 172 | 389 |
| Deferred income tax - interest rate swap | 19 | (39) | (39) | (88) |
| Fair value of equity swaps | 19 | (361) | (361) | 35 |
| Deferred income tax - equity swap | 19 | 81 | 81 | (8) |
| Currency translation differences and others | (745) | (745) | (20) | |
| INCOME RECOGNISED DIRECTLY IN EQUITY | (8,115) | (8,115) | 542 | |
| TOTAL COMPREHENSIVE INCOME | 25,400 | 26,568 | 42,913 | |
| ATTRIBUTABLE TO: | ||||
| NOS Group Shareholders | 25,663 | 26,840 | 43,003 | |
| Non-controlling interests | (263) | (272) | (90) | |
| 25,400 | 26,568 | 42,913 |
As a standard practice, only the annual accounts are audited, therefore the quarterly amounts were not audited autonomously.
The Notes to the Financial Statements form an integral part of the consolidated statement of comprehensive income for the quarter ended on 31 March 2019.
(Amounts stated in thousands of euros)
| ATTRIBUTABLE TO NOS GROUP SHAREHOLDERS | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| NOTES | SHARE CAPITAL |
CAPITAL ISSUED PREMIUM |
OWN SHARES DISCOUNTS AND PREMIUMS |
LEGAL RESERVE |
OTHER RESERVES AND ACCUMULATED EARNINGS |
NET INCOME |
NON - CONTROLLING INTERESTS |
TOTAL | |
| BALANCE AS AT 1 JANUARY 2018 (RESTATED AT 31 DECEMBER 2018) | 5,152 | 854,219 | (12,681) | 1,030 | 129,504 | 122,083 | 7,807 | 1,107,113 | |
| Effect of adoption of IFRS 16 (Note 2.1) | - | - | - | - | (30,969) | 4,337 | (11) | (26,643) | |
| BALANCE AS AT 1 JANUARY 2018 (RESTATED AT 31 MARCH 2019) | 5,152 | 854,219 | (12,681) | 1,030 | 98,534 | 126,420 | 7,796 1,080,470 | ||
| Result appropriation | |||||||||
| Transfers to reserves | - | - | - | - | 126,420 | (126,420) | - | - | |
| Aquisition of own shares | - | - | (3,096) | - | - | - | - | (3,096) | |
| Distribution of own shares - share incentive scheme | - | - | 3,411 | - | (3,411) | - | - | - | |
| Distribuition of own shares - other remunerations | - | - | 103 | - | (20) | - | - | 83 | |
| Share Plan - costs incurred in the period and others | - | - | - | - | 1,165 | - | (8) | 1,157 | |
| Comprehensive Income | - | - | - | - | (8,115) | 34,945 | (263) | 26,568 | |
| BALANCE AS AT 31 MARCH 2018 (RESTATED IFRS 16) | 5,152 | 854,219 | (12,263) | 1,030 | 214,574 | 34,945 | 7,526 | 1,105,183 | |
| BALANCE AS AT 1 JANUARY 2019 (REPORTED) | 5,152 | 854,219 | (12,132) | 1,030 | 86,909 | 141,405 | 7,301 1,083,883 | ||
| Effect of adoption of IFRS 16 (Note 2.1) | - | - | - | - | (26,633) | (3,635) | (5) | (30,273) | |
| BALANCE AS AT 1 JANUARY 2019 (RESTATED) | 5,152 | 854,219 | (12,132) | 1,030 | 60,276 | 137,770 | 7,296 | 1,053,611 | |
| Result appropriation | |||||||||
| Transfers to reserves | - | - | - | - | 137,770 | (137,770) | - | - | |
| Distribution of own shares - share incentive scheme | 21.3 | - | - | 3,659 | - | (3,659) | - | - | - |
| Distribuition of own shares - other remunerations | 21.3 | - | - | 339 | - | (13) | - | - | 326 |
| Share Plan - costs incurred in the period and others | 43 | - | - | - | - | 1,242 | - | (10) | 1,232 |
| Comprehensive Income | - | - | - | - | 542 | 42,461 | (90) | 42,913 | |
| BALANCE AS AT 31 MARCH 2019 | 5,152 | 854,219 | (8,134) | 1,030 | 196,158 | 42,461 | 7,196 1,098,082 |
As a standard practice, only the annual accounts are audited, therefore the quarterly amounts were not audited autonomously.
The Notes to the Financial Statements form an integral part of the consolidated statement of changes in shareholders' equity for the quarter ended on 31 March 2019.
(Amounts stated in thousands of euros)
| 3M 18 | 3M 18 | |||
|---|---|---|---|---|
| NOTES | REPORTED | RESTATED | 3M 19 | |
| OPERATING ACTIVITIES | ||||
| Collections from clients | 434,399 | 434,399 | 498,332 | |
| Payments to suppliers | (236,013) | (225,040) | (266,517) | |
| Payments to employees | (24,646) | (24,646) | (25,507) | |
| Receipts / (Payments) relating to income taxes | 3,337 | 3,337 | (390) | |
| Other cash receipts / (payments) related with operating activities | (11,369) | (11,369) | (30,179) | |
| CASH FLOW FROM OPERATING ACTIVITIES (1) | 165,708 | 176,681 | 175,739 | |
| INVESTING ACTIVITIES | ||||
| CASH RECEIPTS RESULTING FROM | ||||
| Financial investments | 11 | - | - | 91 |
| Tangible assets | 148 | 148 | 491 | |
| Intangible assets | 10 | 10 | - | |
| Interest and related income | 1,218 | 1,218 | 1,524 | |
| 1,376 | 1,376 | 2,106 | ||
| PAYMENTS RESULTING FROM | ||||
| Tangible assets | (76,020) | (76,020) | (68,697) | |
| Intangible assets | (43,614) | (43,614) | (46,145) | |
| (119,634) | (119,634) | (114,842) | ||
| CASH FLOW FROM INVESTING ACTIVITIES (2) | (118,258) | (118,258) | (112,736) | |
| FINANCING ACTIVITIES | ||||
| CASH RECEIPTS RESULTING FROM | ||||
| Borrowings | 37,099 | 37,099 | 4,000 | |
| 37,099 | 37,099 | 4,000 | ||
| PAYMENTS RESULTING FROM | ||||
| Borrowings | (50,000) | (50,000) | (31,000) | |
| Lease rentals (principal) | (4,018) | (12,803) | (15,270) | |
| Interest and related expenses | (7,309) | (9,497) | (6,962) | |
| Aquisition of own shares | 21.3 | (3,096) | (3,096) | - |
| (64,424) | (75,397) | (53,232) | ||
| CASH FLOW FROM FINANCING ACTIVITIES (3) | (27,325) | (38,298) | (49,232) | |
| Change in cash and cash equivalents (4)=(1)+(2)+(3) | 20,125 | 20,125 | 13,771 | |
| Effect of exchange differences | (45) | (45) | (16) | |
| Cash and cash equivalents at the beginning of the year | (38,775) | (38,775) | (17,754) | |
| CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD | (18,696) | (18,696) | (3,999) | |
| Cash and cash equivalents | 20 | 2,330 | 2,330 | 2,954 |
| Bank overdrafts | 23 | (21,026) | (21,026) | (6,953) |
| (18,696) | (18,696) | (3,999) |
As a standard practice, only the annual accounts are audited, therefore the quarterly amounts were not audited autonomously.
The Notes to the Financial Statements form an integral part of the consolidated statement of cash flows for the quarter ended on 31 March 2019.
(Amounts stated in thousands of euros, unless otherwise stated)
Serviços de Telecomunicações e Multimédia, was established by Portugal Telecom, SGPS, S.A. ("Portugal Telecom") on 15 July 1999 for the purpose of implementing its multimedia business strategy.
During the 2007 financial year, Portugal Telecom proceeded with the spin-off of ZON through the attribution of its participation in the company to their shareholders, which become fully independent from Portugal Telecom.
During the 2013 financial year, ZON and Optimus, SGPS, S.A. ("Optimus SGPS") have merged through the incorporation of Optimus SGPS into ZON. Thereafter, the Company adopted the designation of ZON OPTIMUS, SGPS, S.A..
The businesses operated by NOS and its associated companies, form the "NOS Group" or "Group", which includes cable and satellite television services, voice and Internet access services, video production and sale, advertising on Pay TV channels, cinema exhibition and distribution, the production of channels for Pay TV, management of datacentres and consulting services in IT.
Cable and satellite television in Portugal is ma subsidiaries, NOS Açores and NOS Madeira. These companies carry out: a) cable and satellite television distribution; b) the operation of the latest generation mobile communication network, GSM/UMTS/LTE; c) the operation of electronic communications services, including data and multimedia communication services in general; d) IP voice services ("VOIP" the provision of consultancy and similar services directly or indirectly related to the above mentioned activities and services. The business of NOS SA, NOS Açores and NOS Madeira is regulated by Law no. 5/2004 (Electronic Communications Law), which establishes the legal regime governing electronic communications networks and services.
NOSPUB and NOS Lusomundo TV operate in the television and content production business, and currently produce films and series channels, which are distributed, among other operators, by NOS SA and its subsidiaries. NOSPUB also manages the advertising space on Pay TV channels and in the cinemas of NOS Cinemas.
NOS Audiovisuais and NOS Cinemas, together with their associated companies, operate in the audiovisual sector, which includes video production and sale, cinema exhibition and distribution, and the acquisition/negotiation of Pay TV and VOD (video-on-demand) rights.
NOS Sistemas is a company dedicated to datacentre management and consulting services in IT.
NOS Inovação main activities are conducting and stimulating scientific activities of R&D (it owns all the intellectual property developed within the NOS Group, intending to guarantee the return of the initial investment through the commercialization of patents and concessions regarding commercial operation, as a result of the creation of new products and services), the demonstration, disclosure, technology and training transfers in the services and information management domains as well as fixed and mobile solutions of the latest generation of TV, internet, voice and data solutions.
These Notes to the Financial Statements follow the order in which the items are shown in the consolidated financial statements.
The consolidated financial statements for the quarter ended on 31 March 2019 were approved by the Board of Directors and their issue authorised on 8 May 2019.
operations, financial performance, and consolidated cash flows.
The principal accounting policies adopted in the preparation of the financial statements are described below. These policies were consistently applied to all the financial years presented, unless otherwise stated.
The consolidated financial statements of NOS were prepared in accordance with the International Financial Interpretations issued by the International Financial Reporting Committ
These consolidated financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting ("IAS 34"). Consequently, these financial statements do not include all the information required by IFRS and should therefore be read in conjunction with the consolidated financial statements for the year ended on 31 December 2018.
The consolidated financial statements are presented in euros as this is the main currency of the Group's operations and all amounts are presented in thousands of euros, except when referred to the financial statements of subsidiaries located abroad were converted into euros in accordance with the accounting policies described in Note 2.3.19.
The consolidated financial statements were prepared on a going concern basis from the ledgers and accounting records of the companies included in the consolidation (Annex A)), using the historical cost convention, adjusted when necessary for the valuation of financial assets and liabilities (including derivatives) at their fair value (Note 2.3.22).
In preparing the consolidated financial statements in accordance with IFRS, the Board used estimates, assumptions, and critical judgments with impact on the value of assets and liabilities and the recognition of income and costs in each reporting period. Although these estimates were based on the best information available at the date of preparation of the consolidated financial statements, current and future results may differ from these estimates. The areas involving a higher element of judgment and estimates are described in Note 3.
The group presents a statement of financial position at the beginning of the previous comparative period when there is a retrospective application of an accounting policy, a retrospective restatement or a material reclassification of items in the financial statements. A statement of financial position is presented as 1 January 2018 due to retrospective application of accounting policies because of the adoption of the new accounting standard (IFRS 16).
In the preparation and presentation of the consolidated financial statements, the NOS Group declares that it complies explicitly and without reservation with IAS/IFRS reporting standards and related SIC/IFRIC interpretations as approved by the European Union.
The standards and interpretations that became effective as of 1 January 2019 are as follows:
Material impacts on the consolidated financial statements of the group of the application of these standards and amendments are not estimated, except for IFRS 16.
IFRS 16 was issued in October 2017 and should be applied for periods beginning on or after 1 January 2019, being the early adoption permitted. This standard establishes the form of recognition, presentation and disclosure of leases, defining a single model of recognition.
The new standard will replace all current requirements, principles of recognition, measurement, presentation and disclosure of leases prescribed in IFRS, particularly in IAS 17 - Leases and should be applied retrospectively, adopting one of the following methods:
NOS Group adopted the new standard on the effective date requested (1 January 2019), using the full retrospective method.
A lease is defined as a contract, or part of a contract, that transfers the right to use a good (the underlying asset), for a period, in exchange for a value.
At the beginning of each contract, an entity shall evaluate and identify whether it is or contains a lease. This evaluation involves an exercise of judgment on whether each contract depends on a specific asset, if the entity obtains substantially all the economic benefits from the use of that asset and if the entity has the right to control the use of the asset.
In the case of contracts that constitute or contain a lease, entities shall account for each component of the lease contained in the contract as a lease, separately from the other components of the contract that are not leases, unless the entity applies the practical expedient foreseen in the scope of the standard. NOS Group adopted this practical expedient.
IFRS 16 establishes that lessees account for all leases based on a single on-balance model recognition, similarly to the treatment that IAS 17 establishes for financial leases.
The standard allows two exceptions to this model: (1) low value leases and (2) short term leases (with a lease term lower than 12 months). NOS Group did not adopt these exceptions.
At the start date of the lease, the lessee recognises the responsibility related to the lease payments (the lease liability) and the asset that represents the right to use the underlying asset during the lease period (the
Lessees will have to separately recognise the cost of interest on the lease liability and the depreciation of the ROU.
Tenants should also remeasure the lease liability according to the occurrence of certain events (such as a change in the lease period, a change in future payments that result from a change in the reference rate or the rate used to determine such payments). The lessee will recognise the amount of the remeasurement of the lease liability as an adjustment in the ROU.
The lessor's accounting remains substantially unchanged from the current treatment of IAS 17. The lessor continues to classify all leases using the same principles of IAS 17 and distinguishing between two types of leases: operational and financial.
There were no additional provisions made to dismantling of assets now considered in the Rights of Use, once it is already considered in the financial statements of the previous year.
The business segments in which NOS Group operates are essentially telecommunications, advertising,
cinema distribution and exhibition, and audiovisuals.
The impact of the application of IFRS 16 were in all the segments, with particular impact on leasing contracts for telecommunications towers, movie theaters, equipments, stores and vehicles.
Additionally, the application of IFRS 16, implicated a corresponding adjustment on taxes.
The impacts of the application of IFRS 16 in the consolidated financial position statements are presented in the tables below:
| 31-12-2017 | IFRS 16 | 31-12-2017 | |
|---|---|---|---|
| REPORTED | Leases | RESTATED | |
| ASSETS | |||
| NON - CURRENT ASSETS | |||
| Tangible assets | 1,043,939 | (39,917) | 1,004,022 |
| Intangible assets | 1,253,398 | (54,073) | 1,199,325 |
| Rights of use | - | 204,920 | 204,920 |
| Deferred income tax assets | 107,700 | 7,811 | 115,511 |
| Other assets | 44,306 | - | 44,306 |
| TOTAL NON - CURRENT ASSETS | 2,449,343 | 118,741 | 2,568,084 |
| CURRENT ASSETS: | |||
| Accounts receivable - trade | 10,366 | - | 10,366 |
| Other assets | 550,840 | - | 550,840 |
| TOTAL CURRENT ASSETS | 561,206 | - | 561,206 |
| TOTAL ASSETS | 3,010,549 | 118,741 | 3,129,290 |
| SHAREHOLDER'S EQUITY | |||
| Share capital issued, premium and own shares | 846,690 | - | 846,690 |
| Other reserves and accumulated earnings | 134,873 | (30,969) | 103,904 |
| Net Income | 122,083 | 4,337 | 126,420 |
| EQUITY BEFORE NON - CONTROLLING INTERESTS | 1,103,644 | (26,632) | 1,077,014 |
| Non-controlling interests | 7,822 | (11) | 7,811 |
| TOTAL EQUITY | 1,111,466 | (26,643) | 1,084,825 |
| LIABILITIES | |||
| NON - CURRENT LIABILITIES | |||
| Borrowings | 954,658 | 121,828 | 1,076,486 |
| Accrued expenses | 8,767 | (8,139) | 628 |
| Other liabilities | 182,635 | - | 182,635 |
| TOTAL NON - CURRENT LIABILITIES | 1,146,060 | 113,689 | 1,259,749 |
| Borrowings | 210,136 | 32,435 | 242,571 |
| Accrued expenses | 213,564 | (740) | 212,824 |
| Other liabilities | 329,321 | - | 329,321 |
| TOTAL CURRENT LIABILITIES | 753,021 | 31,695 | 784,716 |
| TOTAL LIABILITIES | 1,899,082 | 145,384 | 2,044,465 |
| TOTAL LIABILITIES AND SHAREHOLDER´S EQUITY | 3,010,549 | 118,741 | 3,129,290 |
| 31-03-2018 REPORTED |
IFRS 16 Leases |
31-03-2018 RESTATED |
|
|---|---|---|---|
| ASSETS | |||
| NON - CURRENT ASSETS | |||
| Tangible assets | 1,039,819 | (35,968) | 1,003,851 |
| Intangible assets | 1,070,676 | (51,629) | 1,019,047 |
| Rights of use | - | 202,878 | 202,878 |
| Deferred income tax assets | 95,719 | 7,470 | 103,189 |
| Other assets | 197,147 | - | 197,147 |
| TOTAL NON - CURRENT ASSETS | 2,403,361 | 122,750 | 2,526,111 |
| CURRENT ASSETS: | |||
| Accounts receivable - trade | 491,971 | - | 491,971 |
| Other assets | 89,861 | - | 89,861 |
| TOTAL CURRENT ASSETS | 581,832 | - | 581,832 |
| TOTAL ASSETS | 2,985,193 | 122,750 | 3,107,943 |
| SHAREHOLDER'S EQUITY | |||
| Share capital issued, premium and own shares | 847,108 | - | 847,108 |
| Other reserves and accumulated earnings | 242,236 | (26,632) | 215,604 |
| Net Income | 33,778 | 1,167 | 34,945 |
| EQUITY BEFORE NON - CONTROLLING INTERESTS | 1,123,122 | (25,466) | 1,097,656 |
| Non-controlling interests | 7,536 | (9) | 7,526 |
| TOTAL EQUITY | 1,130,657 | (25,474) | 1,105,183 |
| LIABILITIES | |||
| NON - CURRENT LIABILITIES | |||
| Borrowings | 1,000,395 | 123,354 | 1,123,749 |
| Accrued expenses | 8,231 | (7,979) | 252 |
| Other liabilities | 168,306 | - | 168,306 |
| TOTAL NON - CURRENT LIABILITIES | 1,176,932 | 115,374 | 1,292,306 |
| Borrowings | 126,739 | 33,590 | 160,329 |
| Accrued expenses | 222,862 | (740) | 222,122 |
| Other liabilities | 328,003 | - | 328,003 |
| TOTAL CURRENT LIABILITIES | 677,604 | 32,850 | 710,454 |
| TOTAL LIABILITIES | 1,854,536 | 148,224 | 2,002,760 |
| TOTAL LIABILITIES AND SHAREHOLDER´S EQUITY | 2,985,193 | 122,750 | 3,107,943 |
| 31-12-2018 REPORTED |
IFRS 16 Leases |
31-12-2018 RESTATED |
|
|---|---|---|---|
| ASSETS | |||
| NON - CURRENT ASSETS | |||
| Tangible assets | 1,053,663 | (27,308) | 1,026,355 |
| Intangible assets | 1,064,878 | (45,622) | 1,019,256 |
| Rights of use | - | 200,483 | 200,483 |
| Accounts receivable - other | 7,334 | (2,805) | 4,529 |
| Deferred income tax assets | 85,641 | 8,763 | 94,404 |
| Other assets | 183,658 | - | 183,658 |
| TOTAL NON - CURRENT ASSETS | 2,395,174 | 133,510 | 2,528,684 |
| CURRENT ASSETS: | |||
| Accounts receivable - trade | 9,418 | (254) | 9,164 |
| Other assets | 520,952 | - | 520,952 |
| TOTAL CURRENT ASSETS | 530,370 | (254) | 530,116 |
| TOTAL ASSETS | 2,925,543 | 133,257 | 3,058,800 |
| SHAREHOLDER'S EQUITY | |||
| Share capital issued, premium and own shares | 847,239 | - | 847,239 |
| Other reserves and accumulated earnings | 87,939 | (26,633) | 61,306 |
| Net Income | 141,405 | (3,635) | 137,770 |
| EQUITY BEFORE NON - CONTROLLING INTERESTS | 1,076,582 | (30,267) | 1,046,315 |
| Non-controlling interests | 7,301 | (4) | 7,296 |
| TOTAL EQUITY | 1,083,883 | (30,272) | 1,053,611 |
| LIABILITIES | |||
| NON - CURRENT LIABILITIES | |||
| Borrowings | 888,918 | 125,446 | 1,014,364 |
| Deferred income tax liabilities | 5,968 | (845) | 5,123 |
| Other liabilities | 144,746 | - | 144,746 |
| TOTAL NON - CURRENT LIABILITIES | 1,039,632 | 124,601 | 1,164,233 |
| Borrowings | 244,134 | 38,927 | 283,061 |
| Other liabilities | 557,894 | - | 557,894 |
| TOTAL CURRENT LIABILITIES | 802,028 | 38,927 | 840,955 |
| TOTAL LIABILITIES | 1,841,660 | 163,529 | 2,005,189 |
| TOTAL LIABILITIES AND SHAREHOLDER´S EQUITY | 2,925,543 | 133,257 | 3,058,800 |
The impacts of the application of IFRS 16 in the Consolidated Statement of Income by nature are presented in the table below:
| 3M 18 REPORTED |
IFRS 16 Leases |
3M 18 RESTATED |
|
|---|---|---|---|
| REVENUES: | 383,002 | - | 383,002 |
| COSTS, LOSSES AND GAINS: | |||
| Direct costs | 122,265 | (1,203) | 121,062 |
| Support services | 22,456 | (36) | 22,420 |
| Supplies and external services | 39,126 | (9,382) | 29,744 |
| Depreciation, amortisation and impairment losses | 107,100 | 7,116 | 114,216 |
| Other costs, losses and gains | 40,302 | - | 40,302 |
| 331,249 | (3,505) | 327,744 | |
| INCOME BEFORE FINANCIAL RESULTS AND TAXES | 51,753 | 3,505 | 55,259 |
| Financial costs | 4,665 | 2,188 | 6,853 |
| Net other financial expenses / (income) | 1,392 | (193) | 1,199 |
| Other financial results | 6,501 | - | 6,501 |
| 12,558 | 1,995 | 14,554 | |
| INCOME BEFORE TAXES | 39,196 | 1,510 | 40,706 |
| Income taxes | 5,681 | 341 | 6,022 |
| NET CONSOLIDATED INCOME | 33,515 | 1,169 | 34,684 |
| ATTRIBUTABLE TO: | |||
| NOS Group Shareholders | 33,778 | 1,167 | 34,945 |
| Non-controlling interests | (263) | 2 | (260) |
| EARNINGS PER SHARES | |||
| Basic - euros | 0.07 | - | 0.07 |
| Diluted - euros | 0.07 | - | 0.07 |
The impacts of the adoption of IFRS 16 in the Consolidated statement of cash flows are equivalent to the
There were no impacts with the adoption of IFRS 16 in the Consolidated statement of comprehensive income.
At the date of approval of these financial statements, there are no standards and interpretations endorsed by the European Union, with mandatory application in future financial years.
The following standards, interpretations, amendments, and revisions, with mandatory application in future financial years have not yet been endorsed by the European Union, at the date of approval of these financial statements:
The Group has been evaluating the impact of these amendments. It will apply this standard once it becomes effective or when earlier application is permitted.
Controlled companies were consolidated by the full consolidation method. Control is deemed to exist when the Group is exposed or has rights, because of their involvement, to a variable return of the entity's activities, and has capacity to affect this return through the power over the entity. Namely, when the Company directly or indirectly holds a majority of the voting rights at a General Meeting of Shareholders or has the power to determine the financial and operating policies. In situations where the Company has, in substance, control of other entities created for a specific purpose, although it does not directly hold equity in them, such entities are consolidated by the full consolidation method. The entities in these situations are listed in Annex A).
The interest the consolidated statement of financial position and in the consolidated statement, respectively, under the -
The identifiable acquired assets and the liabilities and contingent liabilities assumed in a business combination are measured initially at fair value at the acquisition date, irrespective of the existence of noncontrolled interests. The excess of acquisition co acquired assets and liabilities is stated in Goodwill. When the acquisition cost is less than the fair value of the identified net assets, the difference is recorded as a gain in the income statement in the period in which the acquisition occurs.
The interests of minority shareholders are initially recognised as their proportion of the fair value of the identifiable assets and liabilities.
On the acquisition of additional equity shares in companies already controlled by the Group, the difference between the share of capital acquired and the corresponding acquisition value is recognised directly in equity.
When an increase in position in the capital of an associated company results in the acquisition of control, with the latter being included in the consolidated financial statements by the full consolidation method, the share of the fair values assigned to the assets and liabilities, corresponding to the percentages previously held, is stated in the income statement.
The directly attributable transaction costs are recognised immediately in profit or loss.
The results of companies acquired or sold during the year are included in the income statements as from the date of obtaining control or until the date of their disposal, respectively.
Intercompany transactions, balances, unrealised gains on transactions and dividends distributed between Group companies are eliminated. Unrealised losses are also eliminated unless the transaction shows evidence of impairment of the transferred asset.
When necessary, adjustments are made to the financial statements of controlled companies in order to align their accounting policies with those of the Group.
The classification of investments as jointly controlled companies is determined based on the existence of shareholder agreements, which show and regulate the joint control. Financial investments of jointly controlled companies (Annex C)) are stated by the equity method. Under this method, financial investments are adjusted periodically by an amount corresponding to the share in the net profits of jointly controlled financial results and taxes. Direct changes in the post-acquisition equity of jointly controlled companies are recognised as the value of the shareholding as a contra entry in reserves, in equity.
Additionally, financial investments may also be adjusted for recognition of impairment losses.
Any excess of acquisition cost over the fair value of identifiable net assets and liabilities (goodwill) is recorded as part of the financial investment of jointly controlled companies and subject to impairment testing when there are indicators of loss of value. When the acquisition cost is less than the fair value of the identified net assets, the difference is recorded as a gain in the income statement in the period in which the acquisition occurs.
Losses in jointly controlled companies, which exceed the investment made in them, are not recognised, except when the Group has entered into undertakings with that company.
Dividends received from these companies are recorded as a reduction in the value of the financial investments.
An associated company is a company in which the Group exercises significant influence through participation in decisions about its financial and operating policies, but in which does not have control or joint control.
Any excess of the acquisition cost of a financial investment over the fair value of the identifiable net assets is recorded as goodwill and is added to the value of the financial investment and its recovery is reviewed annually or whenever there are indications of possible loss of value. When the acquisition cost is less than the fair value of the identified net assets, the difference is recorded as a gain in the statement of comprehensive income in the period in which the acquisition occurs.
Financial investments in the majority of associated companies (Annex B)) are stated by the equity method. Under this method, financial investments are adjusted periodically by an amount corresponding to the share the income statement. Direct changes in the post-acquisition equity of associated companies are recognised as the value of the shareholding as a contra entry in reserves, in equity. Additionally, financial investments may also be adjusted for recognition of impairment losses.
Losses in associated companies, which exceed the investment made in them, are not recognised, except when the Group has entered into undertakings with that associated company.
Dividends received from these companies are recorded as a reduction in the value of the financial investments.
Balances and transactions as well as unrealised gains between Group companies, and between them and the parent company, are eliminated in the consolidation.
The part of unrealised gains arising from transactions with associated companies or jointly controlled companies attributable to the Group is eliminated in the consolidation. Unrealised losses are similarly eliminated except when they show evidence of impairment of the transferred asset.
As stipulated in IFRS 8, the Group presents operating segments based on internally produced management information.
Operating segments are reported consistently with the internal management information model provided to the chief operating decision maker of the Group, who is responsible for allocating resources to the segment and for assessing its performance, and for taking strategic decisions.
Realisable assets and liabilities due in less than one year from the date of the statement of financial position are classified as current in assets and liabilities, respectively.
In accordance with IAS 1, "Integration costs", "Losses / (gains) on disposal of assets" and "Other non-recurring costs / (gains)"reflect unusual costs, should be disclosed separately from the usual cost lines, in order to avoid distortion of the financial information from regular operations.
Tangible assets are stated at acquisition cost, less accumulated depreciation and impairment losses, when applicable. Acquisition cost includes, in addition to the purchase price of the asset: (i) costs directly attributable to the purchase; and (ii) the estimated costs of decommissioning and removal of the assets and restoration of the site, which in Group applies to the cinema operation business, telecommunication towers and offices (Notes 2.3.12 and 7).
Estimated losses resulting from the replacement of equipment before the end of its useful life due to technological obsolescence are recognised by a deduction, from the corresponding asset as a contra entry in profit and loss. The costs of current maintenance and repairs are recognised as a cost when they are incurred. Significant costs incurred on renovations or improvements to the asset are capitalised and depreciated over the corresponding estimated payback period when it is probable that there will be future economic benefits associated with the asset and when these can be measured reliably.
Non-current assets (or discontinued operations), are classified as held for sale if their value is realisable through a sale transaction rather than through their continued use.
This situation is deemed to arise only when: (i) the sale is highly probable and the asset is available for immediate sale in its present condition; (ii) the Group has given an undertaking to sell; and (iii) it is expected that the sale will be realised within 12 months. In this case, non-current assets are valued at the lesser of their book value or their fair value less the sale costs.
depreciation of such assets ceases and they are classified as non-current assets held for sale. Gains and losses on disposals of tangible assets, corresponding to the difference between the sale price and the net book value, are recognised in
Tangible assets are depreciated from the time they are completed or ready to be used. These assets, less their residual value, are depreciated by the straight-line method, in twelfths, from the month in which they become available for use, according to the useful life of the assets defined as their estimated utility.
The depreciation rates used correspond to the following estimated useful lives:
| 2018 | 2019 | |
|---|---|---|
| (YEARS) | (YEARS) | |
| Buildings and other constructions | 2 - 50 | 2 - 50 |
| Technical equipment: | ||
| Network Installations and equipment | 7 - 40 | 7 - 40 |
| Terminal equipment | 2 - 8 | 2 - 8 |
| Other technical equipment | 1 - 16 | 1 - 16 |
| Transportation equipment | 3 - 4 | 3 - 4 |
| Administrative equipment | 2 - 10 | 2 - 10 |
| Other tangible assets | 4 - 8 | 4 - 8 |
In the quarter ended 31 March 2019, the useful lives practiced in mobile network equipment were revised and changed, prospectively, from 16 to 8 years.
Intangible assets and Charges of contracts with costumers are stated at acquisition cost, less accumulated amortisation and impairment losses, when applicable. Recognised only when they generate future economic benefits for the Group and when they can be measured reliably.
Intangible assets consist mainly of goodwill, telecom and software licenses, content utilisation rights and other contractual rights.
Contract costs consist mainly of commissions paid to third parties and charges incurred with the customer loyalty contracts acquisition.
Goodwill represents the excess of acquisition cost over the net fair value of the assets, liabilities, and contingent liabilities of a subsidiary, jointly controlled company or associated company at the acquisition date, in accordance with IFRS 3.
se of a controlled company.
Goodwill is not amortised and is subject to impairment tests at least once a year, on a specified date, and position which may result in a possible loss of value. Any impairment loss is recorded immediately in the
For the purposes of impairment tests, goodwill is attributed to the cash-generating units to which it is related (Note 8), which may correspond to the business segments in which the Group operates, or a lower level.
Internally generated intangible assets, including expenditure on research, are expensed when they are incurred. Research and development costs are only recognised as assets when the technical capability to complete the intangible asset is demonstrated and when it is available for use or sale.
Assets classified under this item relate to the rights and licenses acquired under contract by the Group to third parties and used in realising the Group's activities, and include:
The content exploration rights are recorded in the consolidated statement of financial position, as intangible assets, when the following conditions are fulfilled: (i) there is control over the content, (ii) the Company has the right to choose the way to explore the content, and (iii) it is available for exhibition.
The conclusion of contracts relating to sports contents, which are not immediately available, originates rights that are initially classified as contractual commitments.
In the specific case of broadcasting rights of sports competitions, these are recognised as assets when the necessary conditions to organise each sports competition are present, which occurs in the homologation date of the participating teams in the competition that is being held in the sports season to be initiated, by the organizing entity, taking into consideration that it is from that date that the conditions for the recognition of an asset are present, namely, the unequivocal attainment of the exploration rights of the games of the month in which they are available for use.
Resulting from agreements concluded for the cession of the exclusive rights to exploit sports content, and as it is permitted by IAS 1, since 2017, NOS presents the net assets and liabilities of the values ceded to other operators, considering that this compensation best reflects the substance of the transactions.
Group companies periodically carry out an impairment assessment of intangible assets in-progress. This impairment assessment is also carried out whenever events or changes in circumstances indicate that the amount at which the asset is recorded may not be recoverable. When such indications exist, the Group calculates the recoverable value of the asset in order to determine the existence and extent of the impairment loss.
These assets are amortised by the straight-line method, in twelfths, from the beginning of the month in which they become available for use.
The amortisation rates used correspond to the following estimated useful lives:
| 2018 | 2019 | |
|---|---|---|
| (YEARS) | (YEARS) | |
| Telecom licences | 30 - 33 | 30 - 33 |
| Software licences | 1 - 8 | 1 - 8 |
| Content utilization rights | Period of the | Period of the |
| contract | contract | |
| Other | 1 - 8 | 1 - 8 |
Group companies periodically carry out an impairment assessment of non-current assets. This impairment assessment is also carried out whenever events or changes in circumstances indicate that the amount at which the asset is recorded may not be recoverable. When such indications exist, the Group calculates the recoverable value of the asset to determine the existence and extent of the impairment loss.
The recoverable value is estimated for each asset individually or, if that is not possible, assets are grouped at the lowest levels for which there are identifiable cash flows to the cash-generating unit to which the asset -generating unit, except for the assets allocated to the cinema exhibition business, which are grouped into regional cash-generating units.
The recoverable amount is calculated as the higher of the net sale price and the current use value. The net sale price is the amount that would be obtained from the sale of the asset in a transaction between independent and knowledgeable entities, less the costs directly attributable to the sale. The current use value is the current value of the estimated future cash flows resulting from continued use of the asset or of the cash-generating unit. When the amount at which the asset is recorded exceeds its recoverable value, it is recognised as an impairment loss.
The reversal of impairment losses recognised in previous years is recorded when there are indications that these losses no longer exist or have decreased. The reversal of impairment losses is recognised in the statement of comprehensive income in the year in which it occurs. However, an impairment loss can only be reversed up to the amount that would be recognised (net of amortisation or depreciation) if no impairment loss had been recorded in previous years.
Financial assets are recognised in the statement of financial position of the Group on the trade or contract date, which is the date on which the Group undertakes to purchase or sell the asset.
Initially, apart from commercial accounts receivable, financial assets are recognised at fair value plus directly attributable transaction costs, except for assets at fair value through income in which transaction costs are immediately recognised in income. Trade accounts receivable, at the initial time, are recognised at their transaction price, as defined in IFRS 15.
contractual rights to receive their cash flows expire; (ii) the Group has substantially transferred all the risks and benefits associated with their ownership; or (iii) although it retains part but not substantially all of the risks and benefits associated with their ownership, the Group has transferred control of the assets.
The financial assets and liabilities are offset and shown as a net value when, and only when, the Group has the right to offset the recognised amounts and intends to settle for the net value.
The Group classifies its financial assets into the following categories: financial assets at fair value through profit or loss, financial assets measured at amortised cost, financial assets at fair value through other
comprehensive income. Its classification depends on the entity's business model to manage the financial assets and the contractual characteristics in terms of the cash flows of the financial asset.
This category includes financial derivatives and equity instruments that the Group has not classified as financial assets through other comprehensive income at the time of initial recognition. This category also includes all financial instruments whose contractual cash flows are not exclusively capital and interest.
Gains and losses resulting from changes in the fair value of assets measured at fair value through profit or including the income from interest and dividends.
Financial assets measured at fair value through other comprehensive income are those that are part of a business model whose objective is achieved through the collection of contractual cash flows and the sale of financial assets, being that these contractual cash flows are only capital and interest reimbursement on the capital in debt.
Financial assets measured at amortised cost are those that are included in a business model whose purpose is to hold financial assets in order to receive the contractual cashflows, being that these contractual cash flows are only capital reimbursement and interest payments on the capital in debt.
term deposits and other investments with maturities of less than three months which may be immediately realisable and with a negligible risk of change of value.
Financial liabilities and equity instruments are classified according to their contractual substance irrespective fter deducting the liabilities. The equity instruments issued by Group companies are recorded at the amount received, net of the costs incurred in their issue. Financial liabilities are recognised only when extinguished, i.e. when the obligation is settled, cancelled, or extinguished.
In accordance with IFRS 9, financial liabilities are classified as subsequently measured at amortised cost, except for:
Financial liabilities of the Group include: borrowings, accounts payable and derivative financial instruments.
At the date of each financial position statement, the Group analyses and recognises expected losses on its debt securities, loans and accounts receivable. The expected loss results from the difference between all contractual cash flows that are due to an entity in accordance with the contract and all the cash flows that the entity expects to receive, discounted at the original effective interest rate.
The objective of this impairment policy is to recognise expected credit losses over the respective duration of financial instruments that have undergone significant increases in credit risk since initial recognition, assessed on an individual or collective basis, taking into account all reasonable and sustainable information, including prospects. If, at the reporting date, the credit risk associated with a financial instrument has not increased significantly since the initial recognition, the Group measures the provision for losses relating to that financial instrument by an amount equivalent to the expected credit losses within a period of 12 months.
For receivables and assets resulting from contracts under IFRS 15, the Group adopts the simplified approach when calculating expected credit losses. As a result, the Group does not monitor changes in credit risk, recognising instead impairment losses based on the expected credit loss on each reporting date. The Group presents an impairment loss criterion based on the history of credit losses, adjusted by specific prospective factors for the clients and the economic environment.
The Group uses derivative financial instruments, such as exchange rate forward contracts, interest rate swaps, to cover its exchange rate risks, interest, respectively. Such derivative financial instruments are initially recorded at fair value on the date the derivative is contracted and are subsequently measured at fair value. Derivatives are presented in assets when their fair value is positive and in liabilities when their fair value is negative.
In terms of hedge accounting, hedges are classified as:
NOS Group uses derivative financial instruments with fair value and cash flow hedges.
At the beginning of the hedge relationship, the Group formally designates and documents the hedging relationship for which hedge accounting is intended to apply as well as the management and strategy purpose of such hedge.
Until the 1 January 2018, the documentation included the identification of the hedging instrument, the hedged item or transaction, the nature of the hedged risk and the manner in which the Group assessed the effectiveness of changes in the fair value of the hedging instrument according with the Group's exposure to changes in the fair value of the hedge item or cash flows arising from the hedged risk. Such hedges should be highly effective to compensate changes in fair values or cash flows and would be assessed on a continuing basis in order to demonstrate their highly effectiveness over the reporting period.
Beginning 1 January 2018, the documentation includes the identification of the hedging instrument, the hedged item or transaction, the nature of the risk being hedged and how the Group will assess whether the hedging relationship meets the hedge effectiveness requirements (including the analysis of sources of hedge ineffectiveness and how the hedge ratio is determined). A hedging relationship qualifies for hedge accounting if it meets all the following effectiveness requirements:
Hedges that meet all the quantifying criteria for hedge accounting are accounted for, as described below:
The change in the fair value of a hedging instrument is recognised in the statement of profit or loss. The change in the fair value of the hedged item attributable to the risk hedged is recorded as part of the carrying value of the hedged item and is also recognised in the statement of profit or loss.
For fair value hedges relating to items carried at amortised cost, any adjustment to carrying value is amortised through profit or loss over the remaining term of the hedge using the EIR method. The EIR amortisation may begin as soon as an adjustment exists and no later than when the hedged item ceases to be adjusted for changes in its fair value attributable to the risk being hedged.
If the hedged item is derecognised, the unamortised fair value is recognised immediately in profit or loss.
When an unrecognised firm commitment is designated as a hedged item, the subsequent cumulative change in the fair value of the firm commitment attributable to the hedged risk is recognised as an asset or liability with a corresponding gain or loss recognised in profit or loss.
The effective portion of the gain or loss on the hedging instrument is recognised in OCI in the cash flow hedge reserve, while any ineffective portion is recognised immediately in the statement of profit or loss. The cash flow hedge reserve is adjusted to the lower of the cumulative gain or loss on the hedging instrument and the cumulative change in fair value of the hedged item.
The Group uses forward contracts of: i) currency contracts for its exposure to foreign currency risk in forecast transactions and firm commitments; ii) interest rates to cover the risk of volatility of the interest rates; iii) own shares contracts for its exposure to volatility in own shares to be distributed within the scope of share and the ineffective portion re
In the quarter of March 2019, the Group did not make any changes in the recognition method.
The amounts accumulated in OCI are accounted for, depending on the nature of the underlying hedged transaction. If the hedged transaction subsequently results in the recognition of a non-financial item, the amount accumulated in equity is removed from the separate component of equity and included in the initial cost or other carrying amount of the hedged asset or liability. This is not a reclassification adjustment and will not be recognised in OCI for the period. This also applies where the hedged forecast transaction of a nonfinancial asset or non- s commitment for which fair value hedge accounting is applied.
For any other cash flow hedges, the amount accumulated in OCI is reclassified to profit or loss as a reclassification adjustment in the same period or periods during which the hedged cash flows affect profit or loss.
If cash flow hedge accounting is discontinued, the amount that has been accumulated in OCI must remain in accumulated OCI if the hedged future cash flows are still expected to occur. Otherwise, the amount will be immediately reclassified to profit or loss as a reclassification adjustment. After discontinuation, once the hedged cash flow occurs, any amount remaining in accumulated OCI must be accounted for depending on the nature of the underlying transaction as described above.
Inventories, which mainly include mobile phones, customer terminal equipment, DVDs, and content broadcasting rights, are valued at the lower of their cost or net realisable value.
The acquisition cost includes the invoice price, freight, and insurance costs, using the weighted average cost as the method of costing goods sold.
Inventories are adjusted for technological obsolescence, as well as for the difference between the purchase cost and the net realisable value, whichever is the lower, and this reduction is recognised directly in the income statement.
The net realisable value corresponds to the normal sale price less restocking costs and selling costs.
The differences between the cost and the corresponding net realisable value of inventories, when this is less
Inventories in transit, since they are not available for consumption or sale, are separated out from other inventories and are valued at their specific acquisition cost.
The signing of contracts related with sports content originates rights that are initially classified as contractual commitments.
The content broadcasting rights are recorded in the consolidated statement of financial position, as Inventories, in the event of the nonexistence of full right over the way of exploration of the asset, by the respective value of cost or net realisable value, whenever it is lower, when programmatic content has been received and is available for exhibition or use, according to contractual conditions, without any production or change, given that the necessary conditions for the organization of each sports competition are present, which occurs in the homologation date of the participating teams in the competition that is being held in the sports season to be initiated, by the organizing entity. The stated rights are recognised in the income obtained through their commercial exploration.
Due to the agreement between the three national operators of reciprocal availability, for several sports 40), NOS considered the recognition of the costs, excluding those divided by the remaining operators, on a systematic basis, given the pattern of economic benefits obtained through their commercial exploration.
Subsidies are recognised at their fair value when there is a reasonable assurance that they will be received and Group companies will meet the requirements for their award.
Operating subsidies, mainly for employee training, are recognised in the statement of comprehensive income by deduction from the corresponding costs incurred.
Investment subsidies are recognised in the statement of financial position as deferred income.
If the subsidy is considered as deferred income, it is recognised as income on a systematic and rational basis during the useful life of the asset.
Provisions are recognised when: (i) there is a present obligation arising from past events and it is likely that in settling that obligation, the expenditure of internal resources will be necessary; and (ii) the amount or value of such obligation can be reasonably estimated. When one of the above conditions is not met, the Group discloses the events as a contingent liability unless the likelihood of an outflow of funds resulting from this contingency is remote, in which case they are not disclosed.
Provisions for legal procedures taking place against the Group are made in accordance with the risk assessments carried out by the Group and by their legal advisers, based on success rates.
Provisions for restructuring are only recognised when the Group has a detailed, formal plan, which identify the main features of the restructuring programme, and after these facts have been reported to the entities involved.
Provisions for dismantling costs, removal of assets and restoration of the site are recognised when the assets are installed, in line with the best estimates available at that date. The amount of the provisioned liability reflects the effects of the passage of time and the corresponding financial indexing is recognised in results as a financial cost.
Obligations that result from onerous contracts are registered and measured as provisions. There is an onerous contract when the Company is an integral part of the provisions of an agreement contract, which entail costs that cannot be avoided and exceed the economic benefits derived from the agreement.
Provisions for potential future operating losses are not covered.
Contingent liabilities are not recognised in the financial statements, unless the exception provided under IFRS 3 business combination, and are disclosed whenever there is a good chance to shed resources including economic benefits. Contingent assets are not recognised in the financial statements, being disclosed when there is a likelihood of a future influx of financial resources.
Provisions are reviewed and brought up to date at the date of the statement of financial position to reflect the best estimate at that time of the obligation concerned.
A lease is defined as a contract, or part of a contract, that transfers the right to use a good (the underlying asset) for a period in exchange for a value.
At the beginning of each contract, it is evaluated and identified if it is or contains a lease. This assessment involves an exercise of judgment as to whether each contract depends on a specific asset if the NOS obtains substantially all the economic benefits from the use of that asset and whether the NOS has the right to control the use of the asset.
All contracts that constitute a lease are accounted for on the basis of the on-balance model in a similar way with the treatment that IAS 17 establishes for financial leases.
At the commencement date of the lease, NOS recognises the liability related to lease payments (lease liability) and the asset representing the right to use the underlying asset during the lease period (the right of use or "ROU").
The cost of interest on the lease liability and the depreciation of the ROU are recognised separately.
Lease liabilities are remeasured at the occurrence of certain events (such as a change in the lease period, a change in future payments that result from a change in the reference rate or rate used to determine such payments). This remeasurement of the lease liability is recognised as an adjustment in the ROU.
The Group recognises the right to use the assets at the start date of the lease (that is, the date on which the underlying asset is available for use).
The right to use the assets is recorded at acquisition cost, deducted from accumulated depreciation and impairment losses and adjusted for any new measurement of lease liabilities. The cost of the ROU of the assets includes the recognised amount of the lease liability, any direct costs incurred initially and payments already made prior to the initial rental date, less any incentives received.
Unless it is reasonably certain that the Group obtains ownership of the leased asset at the end of the lease term, the recognised right of use of the assets is depreciated on a straight-line basis over the shorter of its estimated useful life and the term of the lease.
Rights of use are subject to impairment.
At the start date of the lease, the Group recognises the liabilities measured at the present value of the future payments to be made until the end of the lease.
Lease payments include fixed payments (including fixed payments on the substance), deducted of any incentives to be received, variable payments, dependent on an index or rate, and expected amounts to be paid under residual value guarantees. The lease payments also include the exercise price of a call option if it is reasonably certain that the Group will exercise the option, and penalties for termination of the lease if it is reasonably certain that the Group will terminate the lease.
Variable payments that do not depend on an index or a rate are recognised as an expense in the period in which the event giving rise to them occurs.
To calculate the present value of the lease payments, the Group uses the incremental loan rate at the start date of the lease if the implied interest rate is not readily determinable.
After the start date of the lease, the value of the lease liability is increased to reflect the increase in interest and reduces by the payments made. In addition, the book value of the lease liability is remeasured if there is a change, such as a change in the lease term, fixed payments or the purchase decision of the underlying asset.
NOS is covered by the special tax regime for groups of companies, which covers all the companies in which it directly or indirectly owns at least 75% of the share capital and which simultaneously are resident in Portugal and subject to Corporate Income Tax (IRC).
The remaining subsidiaries not covered by the special tax regime for groups of companies are taxed individually based on their respective taxable incomes and the applicable tax rates.
Income tax is stated in accordance with the IAS 12 criteria. In calculating the cost relating to income tax for the period, in addition to current tax, allowance is also made for the effect of deferred tax calculated in accordance with the liability method, taking into account the temporary differences resulting from the difference between the tax basis of assets and liabilities and their values as stated in the consolidated financial statements, and the tax losses carried forward at the date of the statement of financial position. The deferred income tax assets and liabilities were calculated based on the tax legislation currently in force or of legislation already published for future application.
As stipulated in the above standard, deferred income tax assets are recognised only when there is reasonable assurance that these may be used to reduce future taxable profit, or when there are deferred income tax liabilities whose reversal is expected to occur in the same period in which the deferred income tax assets are reversed. At the end of each period an assessment is made of deferred income tax assets, and these are adjusted in line with the likelihood of their future use.
The amount of tax to be included, either in current tax or in deferred tax resulting from transactions or events recognised in equity accounts, is recorded directly under those items and does not affect the results for the period.
In a business combination, the deferred tax benefits acquired are recognised as follows:
The benefits granted to employees under share purchase or share option incentive plans are recorded in accordance with the requirements of IFRS 2 Share-based payments.
In accordance with IFRS 2, since it is not possible to reliably estimate the fair value of the services received from employees, their value is measured by reference to the fair value of equity instruments in accordance with their share price at the grant date.
The cost is recognised, linearly over the period in which the service is provided by employees, under the in equity.
The accumulated cost recognised at the date of each statement of financial position up to the vesting reflects the best estimate of the number of own shares that will be vested, weighted by the tire elapse between the grant and the vesting. The impact on the income statement each year corresponds to the accumulated cost valuation between the beginning and the end of the year.
In turn, benefits granted based on shares but paid in cash lead to the recognition of a liability valued at fair value at the date of the statement of financial position.
Portuguese commercial legislation requires that at least 5% of annual net profit must be appropriated to a legal reserve until it represents at least 20% of the share capital. This reserve is not distributable, except in case of liquidation, but can be used to absorb losses, after having exhausted all other reserves and to increase share capital.
Issue of shares corresponds to premiums from the issuance or capital increases. According to Portuguese law, share premiums follow the treatment given to the "Legal reserve", that is, the values are not distributable, except in case of liquidation, but can be used to absorb losses after having exhausted all other reserves and to increase share capital.
According to IFRS 2 - "Share-based payments", the responsibility with the medium-term incentive plans settled by delivery of own shares is recorded as credit under "Reservations for mid-term incentive plans" and such reserve is not likely to be distributed or used to absorb losses.
Hedging reserve reflects the changes in fair value of derivative financial instruments as cash flow hedges that are considered effective, and they are not likely to be distributed or be used to absorb losses.
the legal reserve. Under Portuguese law, the amount of distributable reserves is determined according to the individual financial statements of the company prepared in accordance with IFRS. In addition, the increases resulting from the application of fair value through equity components, including its application through the net profit can only be distributed when the elements that originated them are sold, exercised liquidated or when the end their use, in the case of tangible assets or intangible assets.
The own shares are recorded at acquisition cost as a deduction from equity. Gains or losses on the sale of own shares are recorded under "Other reserves".
This item includes the results available for distribution to shareholders and earnings per fair value in financial instruments increases, financial investments and investment properties, which, in accordance with paragraph 2 of article 32 of the CSC, will only be available for distribution when the elements or rights that originated them are sold, exercised, terminated, or settled.
The main types of revenue of NOS subsidiaries are as follows:
i) Revenues of Telecommunications Services:
Cable television, fixed broadband and fixed voice: The revenues from services provided using the fibre optic cable network result from: (a) basic channel subscription packages that can be sold in a bundle with fixed broadband/fixed voice services; (b) premium channel subscription packages and S-VOD; (c) terminal equipment rental; (d) consumption of content (VOD); (e) traffic and voice termination; (f) service activation; (g) sale of equipment; and (h) other additional services (ex: firewall, antivirus). Satellite television: Revenues from the satellite television service mainly result from: (a) basic and premium channel subscription packages; (b) equipment rental; (c) consumption of content (VOD); (d) service activation; and (e) sale of equipment.
Mobile broadband and voice services: Revenues from mobile broadband Internet access services and mobile voice services result mainly from monthly subscriptions and/or usage of the Internet and voice service, as well as the traffic associated with the type chosen by the client.
The Group's revenue is based on the five-step model established by IFRS 15:
Thus, at the beginning of each contract, the NOS Group evaluates the promised goods or services and identifies, as a performance obligation, every promise of transfer to the customer of any distinct good or service (or package of goods or services). These promises in customer contracts may be express or implied, provided such promises create a valid expectation in the client that the entity will transfer a good or service to the customer, based on the entity's published policies, specific statements or usual business practices.
The NOS Group has internally defined that a performance obligation corresponds to the promise of delivery of a good or service that can be used in an isolated/separated way by the customer and on which there is a clear perception of this good or service by the customer among the available in each contract.
The main performance obligations are summarized as Sales of Mobile Phones, Telephones, Hotspots, DVD's, Movie Tickets and Other Equipment and the Services Rendered of Mobile Internet Services, Fixed Internet, Mobile Phone, Landline Phone, Television, Consulting, Cloud/ IT Services, distribution of audio-visual rights among others.
The provision of Set-top-boxes, routers, modems and other terminal equipment at the customers' home and respective installation and activation services were considered by the group as not corresponding to a performance obligation, since they are necessary actions to fulfil the promised performance obligation.
In determining and allocating the transaction price of each performance obligation, NOS used stand-alone prices of the promised products and services at the time of entering into the agreement with the customer to distribute the amount expected to be received under the contract.
The recognition of revenue occurs at the time of performance of each performance obligation.
Revenue from selling equipment are included when the buyer takes on the risks and advantages of taking possession of goods and the value of the benefits are reasonably quantified.
Revenue from telecom services subscriptions (TV, internet, mobile and fixed voice services bundle subscription, individually or as a bundle) is recognised linearly over the subscription period.
Revenue from equipment rental is recognised linearly over the rental agreement, except in the case of instalment sales, which are accounted as credit sales.
The Group attributes to its customers, loyalty points that might be exchanged, over a limited period, for discounts in equipment purchase. These points represent a deferred income, until the date when the points are definitely converted into benefits, as its utilization implies an additional retention. The fair value of the liability is calculated based on an estimated utilisation point rate and an average cost per point, taking into consideration the available points at the date of each report.
Revenue related with traffic, roaming, data usage, audiovisual content, and others is recognised when the service is rendered. The Group also offers various personalised solutions, particularly to its corporate customers in telecom management, access, voice, and data transmission services. These personalised solutions are also recognised when the service is rendered.
Unless demanded or allowed by IFRS, the compensation of revenues and costs is not performed, namely, when it reflects the nature of the transaction or other event.
The compensation of revenues and costs is performed in the following situations:
Discounts granted to customers related with loyalty programmes are allocated to the entire retention contract to which the customer is committed to. Therefore, the discount is recognised as the goods and services made available to the customer.
Amounts that have not been invoiced for are included based on estimates. The differences between the estimated amounts and the actual amounts, which are normally immaterial, are recorded in the next financial year.
Until 31 December 2014, revenue from penalties, due to the inherent uncertainties, was recorded only at the moment it was received, and the amount was disclosed as a contingent asset (Note 42). From 1 January 2015, Revenue from penalties is recognised based on an estimated collectability rate, considering the Group's collection history. Revenue from penalties is recognised under "Other revenues".
Interest revenue is recognised using the effective interest method, only when they generate future economic benefits for the Group and when they can be measured reliably.
recognised as they are generated or incurred, regardless of when they are received or paid.
The costs and revenues related to the current period and whose expenses and income will only occur in already occurred that relate to future periods, which will be recognised in each of those periods, for the corresponding amount.
The costs related to the current period and whose expenses will only occur in that future periods are value is classified as Provisions (Note 2.3.12).
Transactions in foreign currencies are converted into the functional currency at the exchange rate on the transactions dates. On each accounting date, outstanding balances (monetary items) are updated by applying the exchange rate prevailing on that date. The exchange rate differences in this update are recognised in the income statement for the year in which they were calculated in the item "Losses / (gains) on exchange variations". Exchange rate variations generated on monetary items, which constitute enlargement of the investment denominated in the functional currency of the Group or of the subsidiary in question, are recognised in equity. Exchange rate differences on non-
The financial statements of subsidiaries denominated in foreign currencies are converted at the following exchange rates:
Exchange differences arising from the conversion into euros of the financial statements of subsidiaries denominated i
In the last quarter of 2017, the Angolan economy was considered a hyperinflationary economy according to IAS 29 - Financial Reporting in Hyperinflationary Economies.
This standard requires that the financial statements prepared in the currency of a hyperinflationary must be expressed in terms of the current measurement unit at the financial statements preparation date.
In summary, the general aspects that must be considered for the restatement of the individual financial statements are the following ones:
The monetary assets and liabilities are not amended because they are already updated to the current unit at the financial statements date;
The non-monetary assets and liabilities (that are still not expressed in terms of the current unit at the financial statements) are restated by the application of an index;
The effect of the inflation on the net monetary position of the subsidiaries companies is reflected in the income statement as a loss in the net monetary position.
Additionally, according to IAS 21, the restatement of the consolidated financial statements is prohibited when the parent company does not operate in a hyperinflationary economy.
The conversion coefficient that was used for the restatement of the individual financial statements of the subsidiaries in Angola was the Consumer Price Index (CPI), issued by the National Bank of Angola.
| Converted CPI | |||
|---|---|---|---|
| Basis 100 | CPI | (Basis 100 Year 2010) | |
| dec/10 | Year 2010 | 100.0 | 100.0 |
| dec/11 | Year 2010 | 111.4 | 111.4 |
| dec/12 | Year 2011 | 109.0 | 121.4 |
| dec/13 | Year 2014 | 93.0 | 130.8 |
| dec/14 | Year 2014 | 100.0 | 140.5 |
| dec/15 | Year 2014 | 114.3 | 160.6 |
| dec/16 | Year 2014 | 162.2 | 227.9 |
| dec/17 | Year 2014 | 204.8 | 287.8 |
| mar/18 | Year 2014 | 212.9 | 299.1 |
| jun/18 | Year 2014 | 220.4 | 309.8 |
| set/18 | Year 2014 | 232.0 | 326.1 |
| dec/18 | Year 2014 | 241.1 | 338.8 |
| mar/19 | Year 2014 | 249.9 | 351.2 |
At 31 December 2018 and 31 March 2019, assets and liabilities expressed in foreign currencies were converted into euros using the following exchange rates of such currencies against the euro, as published by the Bank of Portugal:
| 31-12-2018 | 31-03-2019 | |
|---|---|---|
| US Dollar | 1.1450 | 1.1235 |
| Angolan Kwanza | 353.0155 | 356.7875 |
| British Pound | 0.8945 | 0.8583 |
| Mozambican Metical | 70.2400 | 71.7900 |
| Canadian Dollar | 1.5605 | 1.500 |
| Swiss Franc | 1.1269 | 1.1181 |
| Real | 4.4440 | 4.3865 |
In the quarters ended at 31 March 2018 and 2019, the income statements of subsidiaries expressed in foreign currencies were converted to euros at the average exchange rates of the currencies of their countries of origin against the euro, with the exception of cases of affiliated companies that are in a hyperinflationary economy, such as Angola, which exchange rate used is at the end of the period. The average exchange rates used are as follows:
| 3M 18 | 3M 19 | |
|---|---|---|
| US Dollar | 1.2292 | 1.1358 |
| Angolan Kwanza | 261.3572 | 356.9470 |
| Mozambican Metical | 75.5167 | 71.5033 |
Financial charges related to borrowings are recognised as costs in accordance with the accruals principle, except in the case of loans incurred (whether these are generic or specific) for the acquisition, construction or production of an asset that takes a substantial period (over one year) to be ready for use, which are capitalised in the acquisition cost of that asset.
Investment property mainly includes buildings held to generate rents rather than for use in the production or supply of goods or services, or for administrative purposes, or for sale in the ordinary course of business. These are measured initially at cost.
Subsequently, the Group uses the cost model for the valuation of investment property since use of the fair value model would not result in material differences.
An investment property is eliminated from the statement of financial position on disposal or when the investment property is taken permanently out of use and no financial benefit is expected from its disposal.
The Group measures part of the financial assets, such as financial assets available for sale, and some of its non-financial assets, such as investment properties, at fair value on the date of the financial statements.
The fair value measurement assumes that the asset or liability is exchanged in an orderly transaction among market participants to sell the asset or transfer the liability at the measurement date under current market conditions. The fair value measurement is based on the assumption that the transaction to sell the asset or transfer the liability may occur:
On the main market of the assets and liabilities, or
In the absence of a primary market, it is assumed that the transaction occurs in the most advantageous market. This is what maximises the amount that would be received for selling asset or minimises the amount that would be paid to transfer the liability, after considering transaction costs and transport costs.
Since different entities and businesses within a single entity can have access to different markets, the main or most advantageous market for the same asset or liability can vary from one entity to another, or even between businesses within the same entity, but it is assumed that they are accessible to the Group.
The fair value measuremen liability, assuming that market participants would use the asset to maximise its value.
The Group uses valuation techniques appropriate to the circumstances whenever there is information to measure the fair value, maximizing the use of relevant observable inputs and minimizing the use of unobservable inputs.
All assets and liabilities measured at fair value or of which disclosure is mandatory, are rated on a fair value hierarchy, which ranks data in three levels to be used in the measurement at fair value, and detailed below:
Level 1 Listed and unadjusted market prices, in active markets for identical assets or liabilities that the entity can access at the measurement date;
Level 3 - valuation techniques using inputs not based on observable market data, based on unobservable inputs.
The fair value measurement is classified in the same fair value hierarchy level at the lowest level of input, which is significant to the measurement as a whole.
Financial assets and liabilities are offset and presented at the net amount when, and only when, the Group has the right to offset the recognised amounts and intends to settle for the net amount.
Personnel expenses are recognised when the service is rendered by employees independently of their date of payment. Here are some specificities:
c) Labour Compensation Fund (FCT) and the Labour Compensation Guarantee Fund (FGCT). Based on the publication of Law No. 70/2013 and subsequent regulation by Order No. 294-A / 2013, entered into force on 1 October the Labour Compensation Fund schemes (FCT) and the Guarantee Fund Compensation of Labour (FGCT). In this context, companies that hire a new employee are required to deduct a percentage of the respective salary for these two new funds (0.925% to 0.075% and the FCT for FGCT), in order to ensure, in the future, the partial payment the compensation for dismissal. Considering the characteristics of each Fund, the following is considered:
The monthly deliveries to FGCT, made by the employer are recognised as expense in the period to which they relate.
The monthly deliveries to FCT, made by the employer are recognised as a financial asset, in the caption "Other non- of the entity, measured at fair value with changes recognised in the respective results.
The statement of cash flows is prepared in accordance with the direct method. The Group classifies under change in value is negligible. For purposes of the statement of cash flows, the balance of cash and cash equivalents also include bank overdrafts included in the statement of financial position under "Borrowings".
The statement of cash flows is divided into operating, investing, and financing activities.
Operating activities include cash received from customers and payments to suppliers, staff and others related to operating activities. Under "Other cash receipts / (payments) related with operating activity" includes the amount received and subsequent payments related to assignments without recourse, coordinated by the Banco Comercial Português and Caixa Geral de Depósitos, and these operations do not involve any change in the accounting treatment of the underlying receivables or in the relationship with their clients.
The cash flows included in investing activities include acquisitions and disposals of investments in subsidiaries and cash received and payments arising from the purchase and sale of tangible and intangible assets, amongst others.
Financing activities include cash received and payments relating to borrowings, the payment of interest and similar costs, finance leases, the purchase and sale of own shares and the payment of dividends.
Events occurring after the date of the statement of financial position, which provide additional information about conditions that existed at that date, are considered in the preparation of financial statements for the year.
Events occurring after the date of the statement of financial position, which provide information on conditions that occur after that date, are disclosed in the notes to the financial statements, when they are materially relevant.
The and estimates that affect the statement of financial position and the reported results. These estimates are based on the best information and knowledge about past and/or present events and on the operations that the Company considers it may implement in the future. However, at the date of completion of such operations, their results may differ from these estimates.
Changes to these estimates that occur after the date of approval of the consolidated financial statements will be corrected in the income statement in a prospective manner, in accordance with IAS 8 - "Accounting Policies, Changes in Accounting Estimates and Errors".
The estimates and assumptions that imply a greater risk of giving rise to a material adjustment in assets and liabilities are described below:
To determine the entities to be included in the consolidation perimeter, the Group assesses the extent to which it is exposed, or has rights, to variability in return from its involvement with that entity and can take possession of them through the power it holds over this entity.
The decision that an entity must be consolidated by the Group requires the use of judgment, estimates, and assumptions to determine the extent to which the Group is exposed to return variability and the ability to take possession of them through its power.
Other assumptions and estimates could lead to the Group's consolidation perimeter being different, with direct impact on the consolidated financial statements.
The determination of a possible impairment loss can be triggered by the occurrence of various events, such as the availability of future financing, the cost of capital or other market, economic and legal changes or control.
The identification and assessment of impairment indicators, the estimation of future cash flows, and the calculation of the recoverable value of assets involve a high degree of judgment by the Board.
Goodwill is annually subjected to impairment tests or whenever there are indications of a possible loss of value in accordance with the criteria described in Note 8. The recoverable values of the cash-generating units to which goodwill is allocated are determined based on the calculation of current use values. These calculations require the use of estimates by management.
The life of an asset is the period during which the Company expects that an asset will be available for use and this should be reviewed at least at the end of each financial year.
The determination of the useful lives of assets, the amortisation/depreciation method to be applied, and the estimated losses resulting from the replacement of equipment before the end of its useful life due to technological obsolescence is crucial in determining the amount of amortisation/depreciation to be recognised in the consolidated income statement each period.
concerned and taking account of the practices adopted by companies in the sectors in which the Group operates.
The capitalised costs with the audiovisual content distribution rights acquired for commercialisation in the various windows of exhibition are amortised over the period of exploration of the respective contracts. Additionally, these assets are subject to impairment tests whenever there are indications of changes in the pattern generation of future revenue underlying each contract.
The Group determines the end of the lease as the non-cancelable part of the lease term, together with any periods covered by an option to extend the lease if it is reasonably certain that it will be exercised, or any periods covered by an option to terminate the lease agreement, if it is reasonably certain that it will not be exercised.
The Group has the option, under some of its lease agreements, to lease its assets for additional periods. NOS assesses the reasonableness of exercising the option to renew the contract. That is, NOS considers all the relevant factors that create an economic incentive for exercising the renewal. After the start date, the Group re-evaluates the termination of the contract if there is a significant event or changes in circumstances that are under control and affect its ability to exercise (or not exercise) the renewal option (a change in strategy of business).
The Group periodically reviews any obligations arising from past events, which should be recognised or disclosed. The subjectivity involved in determining the probability and amount of internal resources required to meet obligations may give rise to significant adjustments, either due to changes in the assumptions made, or due to the future recognition of provisions previously disclosed as contingent liabilities.
Deferred income tax assets are recognised only when there is strong assurance that there will be future taxable income available to use the temporary differences or when there are deferred tax liabilities whose reversal is expected in the same period in which the deferred tax assets are reversed. The assessment of
deferred income tax assets is undertaken by management at the end of each period taking account of the expected future performance of the Group.
The credit risk on the balances of accounts receivable is assessed at each reporting date, using a collection matrix based on the historical past collections adjusted from the future expectation of collections evolution, to determine the uncollectability rate. The expected credit losses of the accounts receivable are thus adjusted for the assessment made, which may differ from the effective risk that will incurred in the future.
When the fair value of an asset or liabilities is calculated, on an active market, the respective market price is liabilities, valuation techniques generally accepted in the market, based on market assumptions, are used.
The Group applies evaluation techniques for unlisted financial instruments, such as derivatives, financial instruments at fair value and instruments measured at amortised cost. The most frequently used valorisation models are models of discounted cash flows and option models, which incorporate, for example, interest rate and market volatility curves.
For certain types of more complex derivatives, more advanced valuation models are used containing assumptions and data that are not directly observable in the market, for which the Group uses internal estimates and assumptions.
During the quarters ended on 31 March 2018 and 2019, errors, estimates and changes in material accounting policies relating to prior years were not recognised, in addition to the application of IFRS 16 (Note 2.1).
During the quarters ended on March 2018 and 2019, there were no changes in the consolidation perimeter.
The business segments are as follows:
| 31-12-2018 RESTATED | ||||
|---|---|---|---|---|
| TELCO | AUDIOVISUALS | ELIMINATIONS | GROUP | |
| ASSETS | ||||
| NON - CURRENT ASSETS: | ||||
| Tangible assets | 1,015,150 | 11,205 | - | 1,026,355 |
| Intangible assets | 925,339 | 93,917 | - | 1,019,256 |
| Contract costs | 162,948 | - | - | 162,948 |
| Tangible assets | 182,213 | 18,270 | - | 200,483 |
| Investments in jointly controlled companies and associated companies | 45,706 | 38,690 | (64,811) | 19,585 |
| Accounts receivable - other | 1,747 | 22,732 | (19,950) | 4,529 |
| Deferred income tax assets | 79,493 | 14,911 | - | 94,404 |
| Other non-current assets | 434 | 690 | - | 1,124 |
| Investment property | - | 659 | - | 659 |
| Tax receivable | 149 | - | - | 149 |
| Available-for-sale financial assets | 173 | 31 | - | 204 |
| Derivative financial instruments | 112 | - | - | 112 |
| TOTAL NON - CURRENT ASSETS | 2,413,030 | 200,415 | (84,761) | 2,528,684 |
| CURRENT ASSETS: | ||||
| Inventories | 37,815 | 1,070 | - | 38,885 |
| Account receivables | 570,533 | 55,464 | (177,711) | 448,286 |
| Prepaid expenses | 36,898 | 2,227 | (281) | 38,844 |
| Other current assets | 1,476 | 525 | (82) | 1,919 |
| Tax receivable | 832 | 496 | (82) | 1,246 |
| Other current assets | 600 | - | - | 600 |
| Derivative financial instruments | 44 | 29 | - | 73 |
| Cash and cash equivalents | 1,172 | 1,010 | - | 2,182 |
| TOTAL CURRENT ASSETS | 647,894 | 60,296 | (178,074) | 530,116 |
| TOTAL ASSETS | 3,060,924 | 260,711 | (262,835) | 3,058,800 |
| SHAREHOLDER'S EQUITY | ||||
| Share capital | 5,152 | 29,799 | (29,799) | 5,152 |
| Capital issued premium | 854,219 | - | - | 854,219 |
| Own shares | (12,132) | - | - | (12,132) |
| Legal reserve | 1,030 | 87 | (87) | 1,030 |
| Other reserves and accumulated earnings | 115,266 | (30,036) | (24,954) | 60,276 |
| Net income | 110,570 | 36,716 | (9,516) | 137,770 |
| EQUITY BEFORE NON - CONTROLLING INTERESTS | 1,074,105 | 36,566 | (64,356) | 1,046,315 |
| Non-controlling interests | 7,296 | 7,296 | ||
| TOTAL EQUITY | 1,081,401 | - 36,566 |
- (64,356) |
1,053,611 |
| LIABILITIES | ||||
| NON - CURRENT LIABILITIES: | ||||
| 1,011,341 | 22,974 | (19,951) | 1,014,364 | |
| Borrowings Provisions |
121,600 | 7,215 | 128,815 | |
| 688 | - | 688 | ||
| Accrued expenses Other non-current liabilities |
15,244 | - | - | 15,244 |
| Deferred income tax liabilities | 4,668 | - 455 |
- | 5,123 |
| TOTAL NON - CURRENT LIABILITIES | 1,153,540 | 30,644 | - | 1,164,233 |
| (19,951) | ||||
| CURRENT LIABILITIES: | ||||
| Borrowings | 293,847 | 141,108 | (151,894) | 283,061 |
| Accounts payable | 289,534 | 25,660 | (22,018) | 293,176 |
| Tax payable | 31,124 | 2,742 | (83) | 33,783 |
| Accrued expenses Other current liabilities |
181,933 | 19,374 | (4,255) | 197,052 |
| TOTAL CURRENT LIABILITIES | 29,545 | 4,616 | (279) | 33,882 |
| 825,983 | 193,500 | (178,529) | 840,955 | |
| TOTAL LIABILITIES | 1,979,523 | 224,145 | (198,479) | 2,005,189 |
| TOTAL LIABILITIES AND SHAREHOLDER´S EQUITY | 3,060,924 | 260,711 | (262,835) | 3,058,800 |
| TELCO AUDIOVISUALS ELIMINATIONS GROUP ASSETS NON - CURRENT ASSETS: Tangible assets 1,018,429 11,164 1,029,593 - Intangible assets 926,450 92,474 - Contract costs 164,381 164,381 - - Tangible assets 17,793 171,765 - (64,811) Investments in jointly controlled companies and associated companies 46,093 38,732 (19,950) Accounts receivable - other 6,703 17,789 Deferred income tax assets 70,562 11,755 - Other non-current assets 506 675 - TOTAL NON - CURRENT ASSETS (84,760) 2,404,889 190,382 2,510,512 CURRENT ASSETS: Inventories 41,327 735 - (182,021) Account receivables 478,473 64,314 Contract assets 60,480 - - (413) Prepaid expenses 46,651 2,164 Other current assets (241) 1,164 3,151 Cash and cash equivalents 1,378 1,576 - (182,675) TOTAL CURRENT ASSETS 629,671 71,742 TOTAL ASSETS (267,434) 3,034,560 262,124 SHAREHOLDER'S EQUITY Share capital (29,799) 5,152 29,799 Capital issued premium 854,219 854,219 - - (8,134) (8,134) Own shares - - (88) Legal reserve 1,030 88 (111) (26,046) Other reserves and accumulated earnings 222,315 Net income (8,423) 45,582 5,302 42,461 (64,356) EQUITY BEFORE NON - CONTROLLING INTERESTS 1,120,164 35,078 1,090,886 Non-controlling interests 7,196 - - (64,356) TOTAL EQUITY 1,127,360 35,078 1,098,082 LIABILITIES NON - CURRENT LIABILITIES: (19,950) Borrowings 1,000,903 21,153 Provisions 119,701 7,319 - Accrued expenses 293 - - Other non-current liabilities 13,050 - - Deferred income tax liabilities 4,695 444 5,139 - (19,950) TOTAL NON - CURRENT LIABILITIES 1,138,643 28,916 CURRENT LIABILITIES: Borrowings (161,950) 247,777 159,010 (15,780) Accounts payable 283,152 16,118 (241) Tax payable 31,001 533 (4,746) Accrued expenses 177,491 18,368 Other current liabilities (409) 29,137 4,099 (183,126) TOTAL CURRENT LIABILITIES 768,557 198,128 TOTAL LIABILITIES 1,907,200 227,045 (203,077) TOTAL LIABILITIES AND SHAREHOLDER´S EQUITY |
||||
|---|---|---|---|---|
| 1,018,924 189,557 20,014 4,542 82,318 1,182 42,062 360,766 60,480 48,402 4,074 2,954 518,738 3,029,250 5,152 1,030 196,158 7,196 1,002,106 127,020 293 13,050 1,147,609 244,837 283,490 31,293 191,113 32,827 783,559 1,931,168 3,029,250 |
||||
| 3,034,560 | 262,124 | (267,434) |
The results by segment and investments in tangible and intangible assets for the quarters ended on 31 March 2018 and 2019 are shown below:
| 3M 18 RESTATED | |||||
|---|---|---|---|---|---|
| TELCO | AUDIOVISUALS | ELIMINATIONS | GROUP | ||
| 3M 18 | 3M 18 | 3M 18 | 3M 18 | ||
| RESTATED | RESTATED | RESTATED | RESTATED | ||
| REVENUES: | |||||
| Services rendered | 342,691 | 23,471 | (10,551) | 355,611 | |
| Sales | 15,995 | 4,154 | (45) | 20,104 | |
| Other operating revenues | 7,372 | 254 | (338) | 7,288 | |
| 366,058 | 27,878 | (10,934) | 383,002 | ||
| COSTS, LOSSES AND GAINS: | |||||
| Wages and salaries | 17,470 | 2,508 | - | 19,978 | |
| Direct costs | 122,984 | 6,400 | (8,322) | 121,062 | |
| Costs of products sold | 13,449 | 53 | (6) | 13,496 | |
| Marketing and advertising | 6,446 | 1,719 | (1,890) | 6,275 | |
| Support services | 22,246 | 612 | (438) | 22,420 | |
| Supplies and external services | 27,471 | 2,551 | (278) | 29,744 | |
| Other operating losses / (gains) | 145 | 11 | - | 156 | |
| Taxes | 8,341 | 33 | - | 8,374 | |
| Provisions and adjustments | 4,209 | (67) | - | 4,142 | |
| 222,760 | 13,819 | (10,934) | 225,646 | ||
| EBITDA | 143,298 | 14,059 | - | 157,356 | |
| Depreciation, amortisation and impairment losses | 104,440 | 9,776 | - | 114,216 | |
| Other losses / (gains), net | (12,131) | 11 | - | (12,120) | |
| INCOME BEFORE FINANCIAL RESULTS AND TAXES | 50,988 | 4,271 | - | 55,259 | |
| Net losses / (gains) of affiliated companies | 6,314 | - | - | 6,314 | |
| Financial costs | 5,936 | 917 | - | 6,853 | |
| Net foreign exchange losses / (gains) | 70 | 117 | - | 187 | |
| Net other financial expenses / (income) | 1,220 | (21) | - | 1,199 | |
| 13,541 | 1,013 | - | 14,554 | ||
| INCOME BEFORE TAXES | 37,448 | 3,258 | - | 40,706 | |
| Income taxes | 5,324 | 698 | - | 6,022 | |
| NET INCOME | 32,125 | 2,560 | - | 34,684 | |
| CAPEX | 92,262 | 6,842 | - | 99,104 | |
| EBITDA - CAPEX | 51,036 | 7,217 | - | 58,252 |
EBITDA = Operational Result + Depreciation, amortisation and impairment losses + Restructuring costs + Losses / (gains) on sale of assets + Other losses / (gains) non-recurrent
CAPEX = Increases in tangible and intangible assets, contract costs and rights of use
| 3M 19 | |||||
|---|---|---|---|---|---|
| TELCO | AUDIOVISUALS ELIMINATIONS |
||||
| 3M 19 | 3M 19 | 3M 19 | 3M 19 | ||
| REVENUES: | |||||
| Services rendered | 349,000 | 22,820 | (10,940) | 360,880 | |
| Sales | 15,882 | 3,581 | (39) | 19,424 | |
| Other operating revenues | 5,255 | 265 | (508) | 5,012 | |
| 370,137 | 26,666 | (11,487) | 385,316 | ||
| COSTS, LOSSES AND GAINS: | |||||
| Wages and salaries | 17,668 | 2,494 | - | 20,162 | |
| Direct costs | 125,328 | 5,652 | (8,756) | 122,224 | |
| Costs of products sold | 13,790 | 131 | (5) | 13,916 | |
| Marketing and advertising | 6,432 | 1,740 | (1,883) | 6,289 | |
| Support services | 21,064 | 416 | (501) | 20,979 | |
| Supplies and external services | 26,761 | 2,433 | (342) | 28,852 | |
| Maintenance and repairs | 10,033 | 261 | - | 10,294 | |
| Supplies and external services | 16,728 | 2,172 | (342) | 18,558 | |
| Other operating losses / (gains) | 107 | 14 | - | 121 | |
| Taxes | 8,729 | 35 | - | 8,764 | |
| Provisions and adjustments | 3,375 | (81) | - | 3,294 | |
| 223,254 | 12,834 | (11,487) | 224,601 | ||
| EBITDA | 146,883 | 13,832 | - | 160,715 | |
| Depreciation, amortisation and impairment losses | 88,734 | 8,586 | - | 97,320 | |
| Depreciation, amortisation | 88,170 | 8,586 | - | 96,756 | |
| Impairment losses | 564 | - | - | 564 | |
| Other losses / (gains), net | 3,230 | 93 | - | 3,323 | |
| Reestructuring costs | 1,822 | 91 | - | 1,913 | |
| Losses / (gains) on sale of assets, net | (184) | 2 | - | (182) | |
| Other losses / (gains) non recurrent net | 1,592 | - | - | 1,592 | |
| INCOME BEFORE FINANCIAL RESULTS AND TAXES | 54,919 | 5,153 | - | 60,072 | |
| Net losses / (gains) of affiliated companies | (157) | (41) | - | (198) | |
| Financial costs | 5,409 | 219 | - | 5,628 | |
| Net foreign exchange losses / (gains) | (32) | 83 | - | 51 | |
| Net losses / (gains) on financial assets | (6,703) | (1,724) | 8,424 | (3) | |
| Net other financial expenses / (income) | 718 | 12 | - | 731 | |
| (765) | (1,451) | 8,424 | 6,209 | ||
| INCOME BEFORE TAXES | 55,685 | 6,604 | (8,424) | 53,864 | |
| Income taxes | 10,192 | 1,301 | - | 11,493 | |
| NET INCOME | 45,492 | 5,303 | (8,424) | 42,371 | |
| CAPEX | 81,740 | 5,526 | - | 87,266 | |
| EBITDA - CAPEX | 65,143 | 8,306 | - | 73,449 |
EBITDA = Operational Result + Depreciation, amortisation and impairment losses + Restructuring costs + Losses / (gains) on sale of assets + Other losses / (gains) non-recurrent
CAPEX = Increases in tangible and intangible assets, contract costs and rights of use
Transactions between segments are performed on market terms and conditions in a comparable way to transactions performed with third parties.
The accounting policies set out in IFRS 9 for financial instruments were applied to the following items:
| 31-12-2018 RESTATED | ||||||
|---|---|---|---|---|---|---|
| FINANCIAL ASSETS |
DERIVATIVES | FINANCIAL LIABILITIES |
TOTAL FINANCIAL ASSETS AND LIABILITIES |
NON FINANCIAL ASSETS AND LIABILITIES |
TOTAL | |
| ASSETS | ||||||
| Available-for-sale financial assets | 204 | - | - | 204 | - | 204 |
| Derivative financial instruments (Note 19) | - | 185 | - | 185 | - | 185 |
| Accounts receivable - trade (Note 16) | 382,100 | - | - | 382,100 | - | 382,100 |
| Accounts receivable - other (Note 12) | 7,993 | - | - | 7,993 | 5,700 | 13,693 |
| Cash and cash equivalents (Note 20) | 2,182 | - | - | 2,182 | - | 2,182 |
| TOTAL FINANCIAL ASSETS | 392,479 | 185 | - | 392,664 | 5,700 | 398,364 |
| LIABILITIES | ||||||
| Borrowings (Note 23) | - | - | 1,297,425 | 1,297,425 | - | 1,297,425 |
| Derivative financial instruments (Note 19) | - | 1,211 | - | 1,211 | - | 1,211 |
| Accounts payable - trade (Note 27) | - | - | 254,950 | 254,950 | - | 254,950 |
| Accounts payable - other (Note 28) | - | - | 47,822 | 47,822 | 127 | 47,949 |
| Accrued expenses (Note 25) | - | - | 197,740 | 197,740 | - | 197,740 |
| TOTAL FINANCIAL LIABILITIES | - | 1,211 | 1,797,937 | 1,799,148 | 127 | 1,799,275 |
| 31-03-2019 | ||||||
| FINANCIAL ASSETS |
DERIVATIVES | FINANCIAL LIABILITIES |
TOTAL FINANCIAL ASSETS AND LIABILITIES |
NON FINANCIAL ASSETS AND LIABILITIES |
TOTAL | |
| ASSETS | ||||||
| Available-for-sale financial assets | 209 | - | - | 209 | - | 209 |
| Derivative financial instruments (Note 19) | - | 320 | - | 320 | - | 320 |
| Accounts receivable - trade (Note 16) | 339,097 | - | - | 339,097 | - | 339,097 |
| Accounts receivable - other (Note 12) | 7,760 | - | - | 7,760 | 18,451 | 26,211 |
| Cash and cash equivalents (Note 20) | 2,954 | - | - | 2,954 | - | 2,954 |
| TOTAL FINANCIAL ASSETS | 350,020 | 320 | - | 350,340 | 18,451 | 368,791 |
| LIABILITIES | ||||||
| Borrowings (Note 23) | - | - | 1,246,943 | 1,246,943 | - | 1,246,943 |
| Derivative financial instruments (Note 19) | - | 822 | - | 822 | - | 822 |
| Accounts payable - trade (Note 27) | - | - | 243,341 | 243,341 | - | 243,341 |
Considering its nature, the balances of the amounts to be paid and received to/from state and other public were not included in this note, as the nature of such balances are not included in the scope of IFRS 7.
Accounts payable - other (Note 28) - - 47,575 47,575 206 47,781 Accrued expenses (Note 25) - - 191,406 191,406 - 191,406 TOTAL FINANCIAL LIABILITIES - 822 1,729,265 1,730,087 206 1,730,293
The Board of Directors believes that the fair value of the breakdown of financial instruments recorded at amortised cost or registered at the present value of the payments does not differ significantly from their book value. This decision is based in the contractual terms of each financial instrument.
economical and judicial risks, which are described in the Management Report.
In the quarters ended on 31 March 2018 and 2019, the movements in this item were as follows:
| 31-12-2017 | INCREASES | DISPOSALS AND | TRANSFERS AND | 31-03-2018 | |
|---|---|---|---|---|---|
| RESTATED | WRITE-OFFS | OTHERS | RESTATED | ||
| ACQUISITION COST | |||||
| Lands | 955 | - | - | - | 955 |
| Buildings and other constructions | 378,899 | 262 | (26) | (5,119) | 374,016 |
| Basic equipment | 2,218,817 | 11,840 | (1,104) | 27,626 | 2,257,179 |
| Transportation equipment | 567 | - | - | - | 567 |
| Tools and dies | 1,347 | - | - | 11 | 1,358 |
| Administrative equipment | 186,850 | 709 | (419) | 323 | 187,463 |
| Other tangible assets | 41,928 | 61 | (4) | 103 | 42,088 |
| Tangible assets in-progress | 60,072 | 37,507 | - | (25,468) | 72,111 |
| 2,889,436 | 50,379 | (1,553) | (2,525) | 2,935,737 | |
| ACCUMULATED DEPRECIATION AND IMPAIRMENT LOSSES | |||||
| Lands | 37 | - | - | - | 37 |
| Buildings and other constructions | 208,016 | 2,667 | (27) | (3,809) | 206,847 |
| Basic equipment | 1,459,884 | 47,044 | (1,084) | (382) | 1,505,462 |
| Transportation equipment | 329 | 1 | - | - | 330 |
| Tools and dies | 1,282 | 9 | - | - | 1,291 |
| Administrative equipment | 174,763 | 1,420 | (396) | 806 | 176,593 |
| Other tangible assets | 41,104 | 45 | (2) | 179 | 41,326 |
| 1,885,415 | 51,186 | (1,509) | (3,206) | 1,931,886 | |
| 1,004,022 | (808) | (44) | 681 | 1,003,851 | |
s to the transfer of assets from
| 31-12-2018 RESTATED |
INCREASES | DISPOSALS AND WRITE-OFFS |
TRANSFERS AND OTHERS |
31-03-2019 | |
|---|---|---|---|---|---|
| ACQUISITION COST | |||||
| Land | 838 | - | - | - | 838 |
| Buildings and other constructions | 388,170 | 1,454 | (137) | 4,516 | 394,003 |
| Basic equipment | 2,278,623 | 11,753 | (424) | 35,470 | 2,325,422 |
| Transportation equipment | 567 | - | - | - | 567 |
| Tools and dies | 1,406 | - | - | - | 1,406 |
| Administrative equipment | 189,070 | 787 | (55) | 272 | 190,074 |
| Other tangible assets | 42,553 | 75 | - | 86 | 42,714 |
| Tangible assets in-progress | 55,220 | 33,932 | - | (47,030) | 42,122 |
| 2,956,447 | 48,001 | (616) | (6,686) | 2,997,146 | |
| ACCUMULATED DEPRECIATION AND IMPAIRMENT LOSSES | |||||
| Buildings and other constructions | 213,822 | 2,007 | (635) | 544 | 215,738 |
| Basic equipment | 1,493,105 | 34,362 | (272) | - | 1,527,195 |
| Transportation equipment | 516 | 1 | - | - | 517 |
| Tools and dies | 1,316 | 11 | - | - | 1,327 |
| Administrative equipment | 179,428 | 1,283 | (38) | - | 180,673 |
| Other tangible assets | 41,905 | 198 | - | - | 42,103 |
| 1,930,092 | 37,862 | (945) | 544 | 1,967,553 | |
| 1,026,355 | 10,139 | 329 | (7,230) | 1,029,593 |
At 31 March 2019, the tangible assets net value is composed mainly by basic equipment, namely:
Tangible and intangible assets include interests and other financial expenses incurred directly related to the construction of certain tangible or intangible assets in progress. At 31 March 2019, total net value of these costs amounted to 14.4 million euros (31 December 2018: 14.5 million euros). The amount of interest capitalised in the quarter ended on 31 March 2019 amounted to 0.3 million euros (31 December 2018: 1.3 million euros).
In the quarters ended on 31 March 2018 and 2019, the movements in this item were as follows:
| 31-12-2017 | INCREASES | DISPOSALS AND | TRANSFERS AND | 31-03-2018 |
|---|---|---|---|---|
| RESTATED | WRITE-OFFS | OTHERS | RESTATED | |
| 1,450,947 | 1,968 | (10) | 16,976 | 1,469,881 |
| 641,400 | - | - | - | 641,400 |
| 43,533 | 12,589 | - | (18,468) | 37,654 |
| 2,135,880 | 14,557 | (10) | (1,492) | 2,148,935 |
| 1,102,786 | 23,295 | (2) | (111) | 1,125,968 |
| 4,566 | - | - | (646) | 3,920 |
| 1,107,352 | 23,295 | (2) | (757) | 1,129,888 |
| 1,028,528 | (8,738) | (8) | (735) | 1,019,047 |
(Note 7).
| 31-12-2018 RESTATED |
INCREASES | DISPOSALS AND WRITE-OFFS |
TRANSFERS AND OTHERS |
31-03-2019 | |
|---|---|---|---|---|---|
| ACQUISITION COST | |||||
| Industrial property and other rights | 1,521,380 | 966 | - | 28,291 | 1,550,637 |
| Goodwill | 641,400 | - | - | - | 641,400 |
| Intangible assets in-progress | 50,211 | 11,425 | - | (21,640) | 39,996 |
| 2,212,991 | 12,391 | - | 6,651 | 2,232,033 | |
| ACCUMULATED AMORTISATION AND IMPAIRMENT LOSSES | |||||
| Industrial property and other rights | 1,191,312 | 19,374 | - | - | 1,210,686 |
| Intangible assets in-progress | 2,423 | - | - | - | 2,423 |
| 1,193,735 | 19,374 | - | - | 1,213,109 | |
| 1,019,256 | (6,983) | - | 6,651 | 1,018,924 |
At 31 March 2019, the item "Industrial property and other rights" includes mainly:
Increases in the quarter ended on 31 March 2019 correspond mainly to movies and series rights of use, for an amount of 7.0 million euros, and software acquisition and development, for an amount of 4.4 million euros.
Goodwill was allocated to the cash-generating units of each reportable segment, as follows:
| 31-12-2018 | |||
|---|---|---|---|
| RESTATED | 31-03-2019 | ||
| Telco | 564,799 | 564,799 | |
| Audiovisuals | 76,601 | 76,601 | |
| 641,400 | 641,400 |
In 2018, impairment tests were performed based on assessments in accordance with the discounted cash flow method, which corroborate the recoverability of the book value of the Goodwill. The amounts in these assessments are based on the historical performances and growth forecast of the businesses and their markets, incorporated in medium to long-term plans approved by the Board.
These estimates are based on the following assumptions:
| AUDIOVISUALS SEGMENT | |||||
|---|---|---|---|---|---|
| TELCO | NOS | NOS | |||
| SEGMENT | AUDIOVISUALS | CINEMAS | |||
| Discount rate (before taxes) | 7.2% | 6.2% | 7.2% | ||
| Assessment period | 5 years | 5 years | 5 years | ||
| EBITDA* Growth | 4.0% | -4.2% | 2.4% | ||
| Perpetuity growth rate | 1.3% | 1.3% | 1.3% |
* EBITDA = Operational result + Depreciation and amortisation (CAGR average 5 years)
In the Telco segment, the assumptions used are based on past performance, evolution of the number of customers, expected development of regulated tariffs, current market conditions, and expectations of future development.
The number of years specified in the impairment tests depends on the degree of maturity of the several businesses and markets, and were determined based on the most appropriate criterion for the valuation of each cash-generating unit.
Sensitivity analyses were performed on variations in discount rates of approximately 10%, from which no impairments resulted.
Sensitivity analyses were also performed for a perpetuity growth rate of 0%, from which no impairments also resulted.
At 31 March 2019, it was understood that the assumptions made in the impairment tests carried out in 2018 did not have material variations, and therefore there are no indications of any impairment.
In the quarters ended on 31 March 2018 and 2019, the movements in this item were as follows:
| 31-12-2017 | DISPOSALS AND | 31-03-2018 | |||
|---|---|---|---|---|---|
| RESTATED | INCREASES WRITE-OFFS |
RESTATED | |||
| Acquisition Cost | 528,439 | 22,687 | (34,424) | 516,702 | |
| Accumulated amortisation and impairment losses | 357,642 | 26,226 | (34,424) | 349,444 | |
| 170,797 | (3,539) | - | 167,258 | ||
| 31-12-2018 | DISPOSALS AND | ||||
| RESTATED | INCREASES | WRITE-OFFS | 31-03-2019 | ||
| Acquisition Cost | 514,694 | 26,870 | - | 541,564 | |
| Accumulated amortisation and impairment losses | 351,746 | 25,437 | - | 377,183 | |
| 162,948 | 1,433 | - | 164,381 |
loyalty contracts. These costs are amortized, systematically and consistently, with the transfer to customers of goods or services to which the asset is related (between 2 and 4 years).
In the quarters ended on 31 March 2018 and 2019, the movements in this item were as follows:
| 31-12-2017 | DISPOSALS AND | 31-03-2018 | ||
|---|---|---|---|---|
| RESTATED | INCREASES | WRITE-OFFS | RESTATED | |
| ACQUISITION COST | ||||
| Telecommunications towers and rooftops | 143,058 | 3,438 | - | 146,496 |
| Movie theatres | 103,575 | - | - | 103,575 |
| Transponders | 91,541 | - | - | 91,541 |
| Equipments | 79,221 | 6,166 | - | 85,387 |
| Buildings | 71,868 | 1,328 | - | 73,196 |
| Fiber optic rental | 34,582 | - | - | 34,582 |
| Stores | 21,579 | 147 | - | 21,726 |
| Others | 33,980 | 402 | (39) | 34,343 |
| 579,404 | 11,481 | (39) | 590,846 | |
| ACCUMULATED DEPRECIATION AND IMPAIRMENT LOSSES | ||||
| Telecommunications towers and rooftops | 111,096 | 2,029 | - | 113,125 |
| Movie theatres | 84,392 | 1,306 | - | 85,698 |
| Transponders | 43,459 | 1,946 | - | 45,405 |
| Equipments | 37,421 | 4,353 | - | 41,774 |
| Buildings | 45,496 | 1,313 | - | 46,809 |
| Fiber optic rental | 21,941 | 770 | - | 22,711 |
| Stores | 14,910 | 526 | - | 15,436 |
| Others | 15,769 | 1,265 | (24) | 17,010 |
| 374,484 | 13,508 | (24) | 387,968 | |
| 204,920 | (2,027) | (15) | 202,878 |
| 31-12-2018 RESTATED |
INCREASES | DISPOSALS AND WRITE-OFFS |
31-03-2019 | |
|---|---|---|---|---|
| ACQUISITION COST | ||||
| Telecommunications towers and rooftops | 122,014 | 624 | - | 122,638 |
| Movie theatres | 84,816 | 1,254 | - | 86,070 |
| Transponders | 92,395 | - | - | 92,395 |
| Equipments | 99,145 | 2,897 | - | 102,042 |
| Buildings | 65,282 | (269) | - | 65,013 |
| Fiber optic rental | 34,157 | - | - | 34,157 |
| Stores | 14,768 | (463) | - | 14,305 |
| Others | 22,290 | (324) | - | 21,966 |
| 534,867 | 3,719 | - | 538,586 | |
| ACCUMULATED DEPRECIATION AND IMPAIRMENT LOSSES | ||||
| Telecommunications towers and rooftops | 81,614 | 2,586 | - | 84,200 |
| Movie theatres | 67,326 | 1,486 | - | 68,812 |
| Transponders | 50,859 | 1,483 | - | 52,342 |
| Equipments | 53,365 | 3,887 | - | 57,252 |
| Buildings | 33,803 | 1,783 | - | 35,586 |
| Fiber optic rental | 24,696 | 763 | - | 25,459 |
| Stores | 9,659 | 488 | - | 10,147 |
| Others | 13,061 | 2,170 | - | 15,231 |
| 334,384 | 14,646 | - | 349,030 | |
| 200,483 | (10,927) | - | 189,557 |
The caption "Rights of Use" refers to assets associated with lease contracts, resulting from the application of IFRS 16 on January 1, 2019. These assets are amortized according to the duration of the respective agreement.
At 31 December 2018 and 31 March 2019, this item was composed as follows:
| 31-12-2018 | 31-03-2019 | |
|---|---|---|
| RESTATED | ||
| INVESTMENTS - EQUITY METHOD | ||
| Sport TV | 5,436 | 4,979 |
| Dreamia | 3,634 | 3,672 |
| Finstar | 9,465 | 9,953 |
| Mstar | 564 | 904 |
| Upstar | 361 | 378 |
| East Star | 125 | 128 |
| ASSETS | 19,585 | 20,014 |
on 31 March 2018 and 2019 were as follows:
| 3M 18 | |
|---|---|
| RESTATED | 3M 19 |
| AS AT JANUARY 1 36,706 |
19,585 |
| Gains / (losses) of exercise (Note 35) (6,426) |
196 |
| Changes in equity i) (7,223) |
234 |
| AS AT MARCH 31 23,057 |
20,014 |
i) Amounts related to changes in equity of the companies registered by the equity method of consolidation are mainly related to foreign exchange impacts of the investment in currencies other than The Group's interest in the results and assets and liabilities of the jointly controlled companies and associated companies in the periods ended on 31 December 2018 and 31 March 2019, is as follows:
| 31-12-2018 | |||||||
|---|---|---|---|---|---|---|---|
| ENTITY | ASSETS | LIABILITIES | EQUITY | REVENUE | NET INCOME | % HELD | GAIN/(LOSS) ATTRIBUTED TO THE GROUP |
| Sport TV* | 161,779 | 140,034 | 21,745 | 188,100 | 2,973 | 25.00% | 743 |
| Dreamia | 15,553 | 8,286 | 7,267 | 2,118 | (48) | 50.00% | (24) |
| Finstar | 196,896 | 165,345 | 31,551 | 254,280 | (28,029) | 30.00% | (8,409) |
| Mstar | 8,008 | 6,128 | 1,880 | 22,082 | 3,253 | 30.00% | 976 |
| Upstar | 139,979 | 138,777 | 1,202 | 73,911 | 274 | 30.00% | 82 |
| Canal 20 TV, S.A. ** | - | - | - | - | - | 50.00% | (12) |
| Big Picture 2 Films | 3,552 | 2,926 | 626 | 9,393 | 126 | 20.00% | 2 5 |
| 525,767 | 461,496 | 64,271 | 549,884 | (21,451) | (6,618) |
* The equity is adjusted, against liabilities, totalling 10.2 million euros resulting from supplementary payments rendered by other two shareholders which are above the held percentage.
** Company dissolved on June 1, 2018.
| 31-03-2019 | |||||||
|---|---|---|---|---|---|---|---|
| ENTITY | ASSETS | LIABILITIES | EQUITY | REVENUE | NET INCOME | % HELD | GAIN/(LOSS) ATTRIBUTED TO THE GROUP |
| Sport TV* | 119,666 | 99,746 | 19,919 | 47,656 | (1,825) | 25.00% | (456) |
| Dreamia | 15,905 | 8,561 | 7,345 | 661 | 77 | 50.00% | 39 |
| Finstar | 209,322 | 176,145 | 33,177 | 37,423 | 804 | 30.00% | 241 |
| Mstar | 9,497 | 6,484 | 3,013 | 5,585 | 1,177 | 30.00% | 353 |
| Upstar | 126,903 | 125,644 | 1,259 | 3,559 | 57 | 30.00% | 17 |
| Big Picture 2 Films | 2,237 | 1,598 | 638 | 1,465 | 12 | 20.00% | 2 |
| 483,530 | 418,178 | 65,352 | 96,349 | 302 | 196 |
* The equity is adjusted, against liabilities, totalling 10.2 million euros resulting from supplementary payments rendered by other two shareholders which are above the held percentage.
Consolidated adjustments are reflected in the indicators presented in the tables above.
At 31 December 2018 and 31 March 2019, this item was composed as follows:
| 31-12-2018 RESTATED |
31-03-2019 | ||||
|---|---|---|---|---|---|
| CURRENT | NON CURRENT | CURRENT | NON CURRENT | ||
| Accounts receivables | 3,708 | 5,252 | 3,637 | 5,265 | |
| Advances of suppliers | 5,700 | - | 18,451 | - | |
| 9,408 | 5,252 | 22,088 | 5,265 | ||
| Impairment of other receivable | (244) | (723) | (419) | (723) | |
| 9,164 | 4,529 | 21,669 | 4,542 |
i) At 31 March 2019, the amount of accounts receivable corresponds mainly to short-term loans, medium and longThe summary of movements in impairment of other receivable in other accounts receivable is as follows:
| 3M 18 | |||
|---|---|---|---|
| RESTATED | 3M 19 | ||
| AS AT JANUARY 1 | 1,500 | 967 | |
| Increases (Note 34) | 152 | 183 | |
| Utilizations / Others | (147) | (8) | |
| AS AT MARCH 31 | 1,505 | 1,142 |
At 31 December 2018 and 31 March 2019, these items were composed as follows:
| 31-12-2018 RESTATED |
31-03-2019 | |||
|---|---|---|---|---|
| RECEIVABLE | PAYABLE | RECEIVABLE | PAYABLE | |
| NON CURRENT | ||||
| Debt regularization | 149 | - | 149 | - |
| 149 | - | 149 | - | |
| CURRENT | ||||
| Value-added tax | 826 | 18,606 | 2,899 | 14,322 |
| Income taxes | - | 11,295 | - | 9,465 |
| Personnel income tax witholdings | - | 1,787 | - | 5,535 |
| Social Security contributions | - | 1,831 | - | 1,871 |
| Others | 420 | 264 | 421 | 100 |
| 1,246 | 33,783 | 3,320 | 31,293 | |
| 1,395 | 33,783 | 3,469 | 31,293 |
At 31 December 2018 and 31 March 2019, the amounts of IRC (Corporate Income Tax) receivable and payable were composed as follows:
| 31-12-2018 RESTATED |
31-03-2019 |
|---|---|
| (31,733) Estimated current tax on income |
(30,291) |
| Payments on account 18,967 |
19,116 |
| Withholding income taxes 785 |
1,025 |
| Others 686 |
685 |
| (11,295) | (9,465) |
NOS and its subsidiaries are subject to IRC - Corporate Income Tax - at the rate of 21% on taxable amount (taxable profit less eventual tax losses subject to deduction), plus IRC surcharge at the maximum rate of 1.5% on taxable profit, giving an aggregate rate of approximately 22.5%. Additionally, following the introduction of austerity measures approved by Law 66-B/2012 of 31 December, and respective addendum published by Law able profit above 35 million euros.
In the calculation of taxable income, amounts, which are not fiscally allowable, are added to or subtracted from the book results. These differences between accounting income and taxable income may be of a temporary or permanent nature.
NOS is taxed in accordance with the Special Regime for Taxation of Corporate Groups, which covers the companies in which it directly or indirectly holds at least 75% of their share capital and which fulfil the requirements of Article 69 of the IRC Code.
The companies covered by the Special Regime for Taxation of Corporate Groups in 2019 are:
Under current legislation, tax declarations are subject to review and correction by tax authorities for a period of four years, except when tax losses have occurred or tax benefits have been obtained, whose term, in these cases, matches the deadline to use them. It should be noted that in the event of inspections, appeals, or disputes in progress, these periods might be extended or suspended.
The Board of Directors of NOS, based on information from its tax advisers, believes that these and any other revisions and corrections to these tax declarations, as well as other contingencies of a fiscal nature, will not have a significant effect on the consolidated financial statements as at 31 March 2019.
NOS and its associated companies have reported deferred tax relating to temporary differences between the taxable basis and the book amounts of assets and liabilities, and tax losses carried forward at the date of the statement of financial position.
The movements in deferred tax assets and liabilities for the quarters ended on 31 March 2018 and 2019 were as follows:
| 31-12-2017 RESTATED |
DEFERRED TAXES OF THE PERIOD |
|||
|---|---|---|---|---|
| INCOME (NOTE B) |
EQUITY | 31-03-2018 RESTATED |
||
| DEFERRED INCOME TAX ASSETS | ||||
| Impairment of other receivable | 6,635 | 5 | - | 6,640 |
| Inventories | 2,340 | (190) | - | 2,150 |
| Other provision and adjustments | 71,500 | (17,480) | - | 54,020 |
| Intragroup gains | 20,926 | 4,050 | - | 24,976 |
| Liabilities recorded as part of the allocation of fair value to the liabilities acquired in the merger |
7,396 | (43) | - | 7,353 |
| Assets recognised under application of IFRS 16 (Note 2.1) | 7,811 | (341) | 7,470 | |
| Derivatives | 557 | (20) | 43 | 580 |
| 117,165 | (14,019) | 43 | 103,189 | |
| DEFERRED INCOME TAX ASSETS | ||||
| Revaluations of assets as part of the allocation of fair value to the assets acquired in the merger |
4,851 | (734) | - | 4,117 |
| Derivatives | - | 6 | - | 6 |
| Liabilities recognised under application of IFRS 15 | 18,383 | (18,383) | - | - |
| Others | 2,289 | (32) | - | 2,257 |
| 25,523 | (19,143) | - | 6,380 | |
| NET DEFERRED TAX | 91,642 | 5,124 | 43 | 96,809 |
| 31-12-2018 RESTATED |
DEFERRED TAXES OF THE PERIOD |
|||
|---|---|---|---|---|
| INCOME (NOTE B) |
EQUITY | 31-03-2019 | ||
| DEFERRED INCOME TAX ASSETS | ||||
| Impairment of other receivable | 4,796 | (24) | - | 4,772 |
| Inventories | 1,610 | 104 | - | 1,714 |
| Other provision and adjustments | 51.956 | (2,446) | - | 49,510 |
| Intragroup gains | 22,098 | (904) | - | 21,194 |
| Liabilities recorded as part of the allocation of fair value to the liabilities acquired in the merger |
4,943 | - | - | 4,943 |
| Assets recognised under application of IFRS 16 (Note 2.1) | 8,763 | (8,763) | - | - |
| Derivatives | 238 | 35 | (88) | 185 |
| 94,404 | (11,998) | (88) | 82,318 | |
| DEFERRED INCOME TAX LIABILITIES | ||||
| Revaluations of assets as part of the allocation of fair value to the assets acquired in the merger |
2,846 | (77) | - | 2,769 |
| Derivatives | 7 | 58 | 8 | 73 |
| Others | 2,270 | 27 | - | 2,297 |
| 5,123 | 8 | 8 | 5,139 | |
| NET DEFERRED TAX | 89,281 | (12,006) | (96) | 77,179 |
At 31 March 2019, the deferred tax assets related to the other provisions and adjustments are mainly due: i) Impairments and acceleration of amortisations beyond the acceptable fiscally and other adjustments in fixed tangible assets and intangible assets, amounted to 40.3 million euros (31 December 2018: 40.9 million euros; and ii) Other provisions amounted to 8.2 million euros (31 December 2018: 9.6 million euros).
At 31 March 2019, the deferred tax liability is related to the revaluation of assets relates mainly to the appreciation of telecommunications licenses, and other assets at the merger of Group companies.
At 31 March 2019, deferred tax assets were not recognised for an amount of 1.8 million euros, corresponding mainly to tax incentives.
Deferred tax assets were recognised when it is probable that taxable profits will occur in future that may be used to absorb tax losses or deductible tax differences. This assessment was based on the business plans of
At 31 March 2019, the tax rate used to calculate the deferred tax assets relating to tax losses carried forward was 21% (2018: 21%). In the case of temporary differences, the rate used was 22.5% (2018: 22.5%) increased to a maximum of 5.13% (2018: 5.13%) of state surcharge when the taxation of temporary differences in the estimated period of application of the state surcharge was perceived as likely. Tax benefits, related to deductions from taxable income, are considered 100%, and in some cases, their full acceptance is conditional upon the approval of the authorities that grants such tax benefits.
Under the terms of Article 88 of the IRC Code, the Company is subject to autonomous taxation on a series of charges at the rates set out in that Article.
Additionally, under the terms of current legislation in Portugal, tax losses generated from 2012 to 2013 and from 2014 to 2016 may be carried forward for a period of five years and twelve years, respectively, after their occurrence and may be deducted from taxable profits generated during that period, up to a limit of 75% of the taxable profit, in 2012 and 2013, and 70% of taxable profit from 2014 to 2016. For tax losses generated in taxation periods that begin on or after 1 January 2017, the carryover is over a five-year period up to the limit of 70% of the taxable profit.
In the quarters ended on 31 March 2018 and 2019, the reconciliation between the nominal and effective rates of tax was as follows:
| 3M 18 RESTATED |
3M 19 | |
|---|---|---|
| Income before taxes | 40,706 | 53,864 |
| Statutory tax rate | 22.5% | 22.5% |
| ESTIMATED TAX | 9,159 | 12,119 |
| Permanent differences i) | 1,102 | (3) |
| Differences in tax rate of group companies | (512) | (535) |
| Record of deferred taxes | (5,408) | - |
| Tax benefits ii) | (2,401) | (2,800) |
| State surcharge | 3,586 | 1,890 |
| Autonomous taxation | 207 | 187 |
| Others | 289 | 635 |
| INCOME TAXES | 6,022 | 11,493 |
| Effective Income tax rate | 14.8% | 21.3% |
| Income tax | 11,146 | (513) |
| Deferred tax | (5,124) | 12,006 |
| 6,022 | 11,493 |
| 3M 18 RESTATED |
3M 19 | |
|---|---|---|
| Equity method (Note 35) | 6,314 | (198) |
| Others | (1,417) | 184 |
| 4,897 | (14) | |
| 22.5% | 22.5% | |
| 1,102 | (3) |
ii) This item corresponds to the amount of deferred taxes and the use of tax benefits for which there was no record of deferred taxes: SIFIDE (Business Research and Development Tax Incentives System), a tax benefit introduced by Law 40/2005 of 3 August and RFAI (Investment Tax Incentive Regime) introduced by Law 10/2009 of 10 March. Under the terms of the IRC (Corporate Income Tax) Code, the tax paid may not be less than 90% of the amount, which would result if the Company did not benefit from tax benefits. Therefore, this amount corresponds to that difference, given that the amount is recorded in the controlling company under the Special Taxation Regime for Groups of Companies, and the tax benefits are recorded in the controlled companies.
At 31 December 2018 and 31 March 2019, this item was composed as follows:
| 31-12-2018 | 31-03-2019 | |
|---|---|---|
| RESTATED | ||
| INVENTORIES | ||
| Telco | 43,485 | 47,321 |
| Audiovisuals | 1,568 | 1,306 |
| 45,053 | 48,627 | |
| IMPAIRMENT OF INVENTORIES | ||
| Telco | (5,670) | (5,994) |
| Audiovisuals | (498) | (571) |
| (6,168) | (6,565) | |
| 38,885 | 42,062 |
The movements occurred in impairment adjustments were as follows:
| 3M 18 | ||
|---|---|---|
| RESTATED | 3M 19 | |
| AS AT JANUARY 1 | 8,961 | 6,167 |
| Increase and decrease - Cost of products sold (Note 32) | (700) | 397 |
| Utilizations / Others | 20 | 2 |
| AS AT MARCH 31 | 8,281 | 6,566 |
At 31 December 2018 and 31 March 2019, this item was as follows:
| 31-12-2018 | ||
|---|---|---|
| RESTATED | 31-03-2019 | |
| Trade receivables | 460,499 | 420,648 |
| Unbilled revenues i) | 61,423 | 61,375 |
| 521,922 | 482,023 | |
| Impairment of trade receivable | (139,822) | (142,926) |
| 382,100 | 339,097 |
i) The amounts to be invoiced correspond mainly to the value of contractual obligations already met or partially met and whose invoicing will occur subsequently.
The movements occurred in impairment adjustments were as follows:
| 3M 18 | ||
|---|---|---|
| RESTATED | 3M 19 | |
| AS AT JANUARY 1 139,484 |
139,822 | |
| Increases and decreases (Note 34) 3,753 |
6,005 | |
| Penalties - i) 3,139 |
3,759 | |
| Impact of application of IFRS 9 6,008 |
- | |
| (16,275) Utilizations / Others |
(6,660) | |
| AS AT MARCH 31 136,109 |
142,926 |
i) Penalties correspond to the estimated amount of uncollectible invoiced penalties recognised in the period, deducted from revenue, as described in Note 42.6.
At 31 December 2018 and 31 March 2019, this item was as follows:
| 31-12-2018 RESTATED |
||
|---|---|---|
| Contract assets | 57,022 | 60,480 |
| 57,022 | 60,480 |
The amount of assets related to contracts with customers result from the early recognition of revenue, resulting from the allocation of discounts granted in packages, to different performance obligations.
At 31 December 2018 and 31 March 2019, this item was composed as follows:
| 31-12-2018 | |||
|---|---|---|---|
| RESTATED | 31-03-2019 | ||
| Programming costs | 16,364 | 19,034 | |
| Costs of litigation procedure activity | 8,465 | 8,148 | |
| Insurance | 1,276 | 1,903 | |
| Advertising | 708 | 1,482 | |
| Others | 12,031 | 17,835 | |
| 38,844 | 48,402 |
At the date of the statement of the financial position there were foreign currency forwards open for 1,612 thousand euros (31 December 2018: 2,525 thousand euros), the fair value is the positive amount of 56 thousand euros (2018: gain of about 32 thousand euros).
At 31 March 2019, NOS had contracted two interest rate swaps totalling 250 million euros (31 December 2018: 250 million euros) whose swap maturities expire in 2019. The fair value of interest rate swaps, in the negative amount of 0.8 million euros (31 December 2018: negative amount of 1,2 million euros), was
At 31 March 2019, NOS had contracted two own shares derivatives, in the amount of 1,919 thousand euros (31 December 2018: 2,641 thousand euros), maturing in March 2020 and 2021, in order to cover the delivery of share plans liquidated in cash.
| 31-12-2018 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| RESTATED | |||||||||
| ASSETS | LIABILITIES | ||||||||
| NOTIONAL | CURRENT | NON CURRENT | CURRENT | NON CURRENT | |||||
| Interest rate swaps | 250,000 | - - |
1,211 | - | |||||
| Equity Swaps | 2,641 | 41 112 |
- | - | |||||
| Exchange rate forward | 2,525 | 32 - |
- | ||||||
| 255,166 | 73 | 112 | 1,211 | - | |||||
| 31-03-2019 | |||||||||
| ASSETS | LIABILITIES | ||||||||
| NOTIONAL | CURRENT | NON CURRENT | CURRENT | NON CURRENT | |||||
| Interest rate swaps | 250,000 | - - |
822 | ||||||
| Equity swaps | 1,919 | 98 | 166 | - | - | ||||
| Exchange rate forward | 1,612 | 56 | - | - | - | ||||
| 253,531 | 154 | 166 | 822 | - |
Movements during the quarters ended on 31 March 2018 and 2019 were as follows:
| 31-12-2017 | EQUITY | 31-03-2018 | ||
|---|---|---|---|---|
| RESTATED | RESULT | RESTATED | ||
| Fair value interest rate swaps | (2,453) | - | 172 | (2,281) |
| Fair value exchange rate forward | (33) | 48 | - | 15 |
| Fair value equity swaps | 10 | 63 | (361) | (288) |
| DERIVATIVES | (2,476) | 111 | (189) | (2,554) |
| Deferred income tax liabilities | - | (6) | - | (6) |
| Deferred income tax assets | 557 | (20) | 43 | 580 |
| DEFERRED INCOME TAX | 557 | (26) | 43 | 574 |
| (1,919) | 85 | (146) | (1,980) |
| 31-12-2018 RESTATED |
RESULT | EQUITY | 31-03-2019 | |
|---|---|---|---|---|
| Fair value interest rate swaps | (1,211) | - | 389 | (822) |
| Fair value exchange rate forward | 32 | 24 | - | 56 |
| Fair value equity swaps | 153 | 76 | 35 | 264 |
| DERIVATIVES | (1,026) | 100 | 424 | (502) |
| Deferred income tax liabilities | (7) | (58) | (8) | (73) |
| Deferred income tax assets | 238 | 35 | (88) | 185 |
| DEFERRED INCOME TAX | 231 | (23) | (96) | 112 |
| (795) | 77 | 328 | (390) |
At 31 December 2018 and 31 March 2019, this item was composed as follows:
| 31-12-2018 | 31-03-2019 | |
|---|---|---|
| RESTATED | ||
| Cash | 744 | 1,130 |
| Other deposits i) | 13 | 279 |
| Deposits | 1,425 | 1,545 |
| 2,182 | 2,954 |
i) At 31 December 2018 and 31 March 2019, term deposits have short-term maturities and bear interest at normal market rates.
At 31 December 2018 and 31 March 2019, the share capital of NOS was 5,151,613.80 euros, represented by 515,161,380 shares registered book-entry shares, with a nominal value of 1 euro cent per share.
The main shareholders as of 31 December 2018 and March 2019 are:
| 31-12-2018 RESTATED |
31-03-2019 | ||||
|---|---|---|---|---|---|
| NUMBER OF | % SHARE | NUMBER OF | % SHARE | ||
| SHARES | CAPITAL | SHARES | CAPITAL | ||
| ZOPT, SGPS, SA (1) | 268,644,537 | 52.15% | 268,644,537 | 52.15% | |
| Blackrock, Inc | 11,562,497 | 2.24% | - | 0.00% | |
| MFS Investment Management | 11,049,477 | 2.14% | 11,049,477 | 2.14% | |
| Norges Bank | 10,891,068 | 2.11% | 10,891,068 | 2.11% | |
| TOTAL | 302,147,579 | 58.65% | 290,585,082 | 56.41% |
(1) In accordance with subparagraphs 1.b) and 1.c) of Article 20 and Article 21 of the Portuguese Securities Code, a qualified shareholding of 52.15% of the share capital and voting rights of company, calculated in accordance with Article 20 of the Securities Code, is attributable to ZOPT SGPS S.A., Sonaecom SGPS S.A. and the following entities:
Efanor Investimentos, SGPS, S.A, with effects after 29 November 2017, has no longer a control shareholder, in accordance and for the effects of Articles 20 and 21 of the Securities Code.
On 27 August 2013, following the completion of the merger between ZON and Optimus SGPS, the Company's share capital was increased by 856,404,278 euros, corresponding to the total number of issued shares (206,064,552 shares), based on the closing market price of 27 August 2013. The capital increase is detailed as follows:
Additionally, the premium for issue of shares was deducted for an amount of 125 thousand euros related to costs with the respective capital increase.
The capital issued premium is subject to the same rules as for legal reserves and can only be used:
Company law regarding own shares requires the establishment of a non-distributable reserve of an amount equal to the purchase price of such shares, which becomes frozen until the shares are disposed of or distributed. In addition, the applicable accounting rules determine that gains or losses on the disposal of own shares are stated in reserves.
At 31 March 2019 there were 1,387,471 own shares, representing 0.2693% of share capital (31 December 2018: 2,069,356 own shares, representing 0.4017% of the share capital).
Movements in the quarters ended on 31 March 2018 and 2019 were as follows:
| QUANTITY | VALUE | |
|---|---|---|
| BALANCE AS AT 1 JANUARY 2018 | 2,040,234 | 12,681 |
| Acquisition of own shares | 650,000 | 3,096 |
| Distribution of own shares - share incentive scheme | (580,966) | (3,411) |
| Distribution of own shares - other remunerations | (17,650) | (103) |
| BALANCE AS AT 31 MARCH 2018 | 2,091,618 | 12,263 |
| BALANCE AS AT 1 JANUARY 2019 | 2,069,356 | 12,132 |
| Distribution of own shares - share incentive scheme | (624,194) | (3,659) |
| Distribution of own shares - other remunerations | (57,691) | (339) |
| BALANCE AS AT 31 MARCH 2019 | 1,387,471 | 8,134 |
must be used to build up the legal reserve until it corresponds to 20% of the share capital. This reserve cannot be distributed except in the event of liquidation of the company, but it may be used to absorb losses after all other reserves have been exhausted, or for incorporation in the share capital.
Under Portuguese law, the amount of distributable reserves is determined according to the individual financial statements of the company prepared in accordance with IAS / IFRS. Thus, on 31 March 2019, NOS had reserves, which by their nature are considered distributable for an amount of approximately 305.7 million euros, not including the net income.
The movements of the non-controlling interests occurred during the quarters ended on 31 March 2018 and 2019 and the results attributable to non-controlling interests for the year are as follows:
| 31-12-2017 | ATTRIBUTABLE | OTHERS | 31-03-2018 | |
|---|---|---|---|---|
| RESTATED | PROFITS | RESTATED | ||
| NOS Madeira | 5,882 | (169) | (5) | 5,708 |
| NOS Açores | 1,914 | (93) | (3) | 1,818 |
| 7,796 | (263) | (8) | 7,526 | |
| 31-12-2018 | ATTRIBUTABLE | OTHERS | 31-03-2019 | |
| RESTATED | PROFITS | |||
| NOS Madeira | 5,660 | 29 | (9) | 5,680 |
| NOS Açores | 1,636 | (119) | (1) | 1,516 |
| 7,296 | (90) | (10) | 7,196 |
At 31 December 2018 and 31 March 2019, the composition of borrowings was as follows:
| 31-12-2018 RESTATED |
31-03-2019 | |||
|---|---|---|---|---|
| CURRENT | NON-CURRENT | CURRENT | NON-CURRENT | |
| LOANS - NOMINAL VALUE | 217,769 | 830,000 | 177,786 | 830,000 |
| Debenture loan | 150,000 | 510,000 | 150,000 | 510,000 |
| Commercial paper | 29,500 | 265,000 | 2,500 | 265,000 |
| Foreign loans | 18,333 | 55,000 | 18,333 | 55,000 |
| Bank overdrafts | 19,936 | - | 6,953 | - |
| LOANS - ACCRUALS AND DEFERRALS | 1,890 | (4,602) | 2,501 | (3,910) |
| LOANS - AMORTISED COST | 219,659 | 825,398 | 180,287 | 826,090 |
| LEASES | 63,402 | 188,966 | 64,550 | 176,016 |
| 283,061 | 1,014,364 | 244,837 | 1,002,106 |
During the quarter ended on 31 March 2019, the average cost of debt of the used lines was approximately 1.6% (2018: 1.8%).
At 31 December 2018 and 31 March 2019, NOS has a total amount of 660 million euros of bonds issued, including 510 million euros with maturity after one year:
At 31 March 2019, an amount of 1,312 thousand euros, corresponding to interest and commissions, was added from this amount and recorded in the item -
At 31 March 2019, the Company has borrowings of 267.5 million euros in the form of commercial paper, of which 2.5 million euros was issued under non-underwritten programs. The total amount contracted, under underwriting securities, is of 520 million euros, corresponding to eleven programmes, with four banks, 445 million euros of which bear interest at market rates and 75 million euros are issued in fixed rate. Commercial paper programmes with maturities over one-year totalling 265 million euros are classified as non-current, because they are underwritten by the organiser. As such, this amount, although having a current maturity, it was classified as non-current for presentation purposes in the financial position statement.
At 31 March 2019 an amount of 525 thousand euros, corresponding to interest and commissions, was added to this amount, and recorded -
In November 2013, NOS signed a Finance Contract with the European Investment Bank for an amount of 110 million euros to support the development of the mobile broadband network in Portugal. In June 2014, the total amount of funds was used. This contract matures in a maximum period of 8 years from the use of the funds, with partial amortisations of 18,3 million euros per year as of June 2017. At 31 March 2019, the amount in borrowings totalizes 73,3 million euros.
At 31 March 2019, an amount of 3,246 thousand euros was deducted from this amount, corresponding to the benefit associated with the fact that the loan with BEI is at a subsidised rate.
All bank borrowings contracted (apart from BEI loan of 73.3 million euros, from public issuance of bonds of 300 million euros from a commercial paper program of 75 million euros issued in fixed rate, besides finance leases) are negotiated at variable short-term interest rates and their book value is therefore broadly similar to their fair value.
At 31 December 2018 and 31 March 2019, the leases refer mainly to rental agreements for telecommunications towers, movie theaters, equipment, shops and vehicles, exclusive acquisition of satellite capacity and rights to use distribution network capacity.
| 31-12-2018 | ||
|---|---|---|
| RESTATED | 31-03-2019 | |
| Until 1 year | 63,402 | 64,551 |
| Between 1 and 5 years | 131,849 | 129,122 |
| Over 5 years | 57,118 | 46,894 |
| 252,368 | 240,566 |
| 31-12-2018 | 31-03-2019 | ||
|---|---|---|---|
| RESTATED | |||
| Until 1 year | 73,908 | 74,247 | |
| Between 1 and 5 years | 153,032 | 148,333 | |
| Over 5 years | 62,443 | 51,581 | |
| 289,383 | 274,161 | ||
| Future financial costs (lease) | (37,015) | (33,595) | |
| PRESENT VALUE OF LEASE LIABILITIES | 252,368 | 240,566 |
The maturities of the loans obtained are as follows:
| 31-12-2018 RESTATED |
31-03-2019 | |||||
|---|---|---|---|---|---|---|
| UNTIL 1 YEAR | BETWEEN 1 AND 5 YEARS |
OVER 5 YEARS | UNTIL 1 YEAR | BETWEEN 1 AND 5 YEARS |
OVER 5 YEARS | |
| Debenture loan | 152,487 | 447,718 | 59,970 | 153,441 | 507,871 | - |
| Commercial paper | 29,732 | 227,500 | 37,500 | 3,025 | 215,002 | 49,998 |
| Foreign loans | 17,504 | 52,710 | - | 16,868 | 53,219 | - |
| Bank overdrafts | 19,936 | - | - | 6,953 | - | - |
| Leases | 63,402 | 131,849 | 57,118 | 64,550 | 129,122 | 46,894 |
| 283,061 | 859,777 | 154,587 | 244,837 | 905,214 | 96,892 |
At 31 December 2018 and 31 March 2019, the provisions were as follows:
| 31-12-2018 | ||
|---|---|---|
| RESTATED | 31-03-2019 | |
| Litigation and other - i) 58,369 |
55,888 | |
| Dismantling and removal of assets - iii) 34,626 |
36,198 | |
| Contingent liabilities - iv) 32,055 |
32,055 | |
| Contingencies - other - v) 3,765 |
2,879 | |
| 128,815 | 127,020 |
that period, totalling 13.6 million euros that were contested by NOS and for which guarantees have been already presented by NOS SGPS in order to avoid the promotion of the respective proceedings of tax execution. The guarantees were also accepted by ANACOM.
It is the opinion of the Board of Directors of NOS that these extraordinary contributions to Universal Service (not designated through a tender procedure) flagrantly violate the Directive of Universal Service. Moreover, considering the existing legal framework since NOS began its activity, the request of payment of the extraordinary contribution violates the principle of the protection of confidence, recognised on a legal and constitutional level in Portuguese domestic law. For these reasons, NOS has judicially challenged either the approval of audit results of the net cost of universal service related to the pre-competitive period, and the liquidation of each extraordinary contribution, once the Board of Directors is convinced it will be successful in challenges already undertaken;
During the quarter ended on 31 March 2018, movements in provisions were as follows:
| 31-12-2017 | INCREASES | DECREASES | OTHERS | 31-03-2018 | |
|---|---|---|---|---|---|
| RESTATED | RESTATED | ||||
| Litigation and other | 52,261 | 7,550 | (586) | - | 59,225 |
| Financial investments | 425 | (142) | - | - | 283 |
| Dismantling and removal of assets | 31,651 | 207 | (7) | 339 | 32,190 |
| Contingent liabilities | 32,490 | - | - | - | 32,490 |
| Contingencies - other | 16,435 | 339 | (6) | 616 | 17,384 |
| 133,262 | 7,954 | (599) | 955 | 141,572 |
During the quarter ended on 31 March 2018, increases mainly refer to provisions for legal claims plus interest and charges.
The movement recorded in "Others" in the amount of 0.6 million euros, under "Contingencies - other" refers mainly to the reclassification of cost estimates in respect of which it was not possible to estimate with great reliability the timing of the expenditure, in the meantime settled, in the amount of 1.4 million euros, less the use of provisions created for compensations to employees, in the amount of 0.8 million euros.
During the quarter ended on 31 March 2019, movements in provisions, were as follows:
| 31-12-2018 | INCREASES | |||||
|---|---|---|---|---|---|---|
| RESTATED | DECREASES | OTHERS | 31-03-2019 | |||
| Litigation and other | 58,369 | 1,483 | (3,964) | - | 55,888 | |
| Dismantling and removal of assets | 34,626 | 113 | (9) | 1,468 | 36,198 | |
| Contingent liabilities | 32,055 | - | - | - | 32,055 | |
| Contingencies - other | 3,765 | 1,485 | (28) | (2,343) | 2,879 | |
| 128,815 | 3,081 | (4,001) | (875) | 127,020 |
During the quarter ended on 31 March 2019, the increases refer mainly to provisions for legal claims plus interests and charges and the reductions refer, predominantly, the reassessment of several legal contingencies.
gencies amounting 2.3 million euros are related with provisions created for employee compensation.
The net movements for the quarter ended on 31 March 2018 and 2019 reflected in the income statement under Provisions were as follows:
| 3M 18 RESTATED |
3M 19 | |
|---|---|---|
| Provisions and adjustments (Note 34) 205 |
(2,893) | |
| Financial investments (Note 11) (142) |
- | |
| Integration costs (compensations) | 339 | - |
| Other losses / (gains) non-recurrent (Note 37) 6,652 |
1,285 | |
| Interests - dismantling | 201 | 104 |
| Other interests | 100 | 584 |
| INCREASES AND DECREASES IN PROVISIONS 7,355 |
(920) |
At 31 December 2018 and 31 March 2019, this item was composed as follows:
| 31-12-2018 | ||
|---|---|---|
| RESTATED | 31-03-2019 | |
| NON-CURRENT | ||
| Others | 688 | 293 |
| 688 | 293 | |
| CURRENT | ||
| Invoices to be issued by operators i) | 62,041 | 60,304 |
| Investments in tangible and intangible assets | 26,541 | 21,431 |
| Vacation pay and bonuses | 24,460 | 20,117 |
| Advertising | 15,144 | 14,167 |
| Professional services | 12,113 | 14,054 |
| Content and film rights | 11,370 | 9,947 |
| Programming services | 12,293 | 8,718 |
| Costs of litigation procedure activity | 7,852 | 8,360 |
| Taxes (ANACOM and Cinema Law) | 17 | 7,983 |
| Energy and water | 5,807 | 5,859 |
| Comissions | 5,376 | 5,692 |
| Maintenance and repair | 2,409 | 2,905 |
| Other accrued expenses | 11,628 | 11,576 |
| 197,052 | 191,113 |
i) Amounts related to invoices to be billed by operators, mainly international operators, regarding interconnection costs related with international traffic and roaming services.
At 31 December 2018 and 31 March 2019, this item was composed as follows:
| 31-12-2018 RESTATED |
31-03-2019 | ||||
|---|---|---|---|---|---|
| CURRENT | NON-CURRENT | CURRENT | NON-CURRENT | ||
| Advanced billing i) | 32,262 | - | 31,596 | - | |
| Investment subsidy ii) | 409 | 5,521 | 409 | 5,418 | |
| 32,671 | 5,521 | 32,005 | 5,418 |
At 31 December 2018 and 31 March 2019, this item was composed as follows:
| 31-12-2018 | ||
|---|---|---|
| RESTATED | 31-03-2019 | |
| Suppliers current account | 252,644 | 239,622 |
| Invoices in reception and conference | 2,306 | 3,719 |
| 254,950 | 243,341 |
At 31 December 2018 and 31 March 2019, this item was composed as follows:
| 31-12-2018 | ||
|---|---|---|
| RESTATED | 31-03-2019 | |
| NON-CURRENT | ||
| Assignment of receivables without recourse i) | 9,723 | 7,632 |
| 9,723 | 7,632 | |
| CURRENT | ||
| Fixed assets suppliers | 27,006 | 28,904 |
| Assignment of receivables without recourse i) | 10,093 | 9,118 |
| Advances from customers | 127 | 206 |
| Others | 1,000 | 1,921 |
| 38,226 | 40,149 | |
| 47,949 | 47,781 |
i) NOS Comunicações, SA materialised a credit assignment transaction, that was coordinated by Banco Comercial Português and Caixa Geral de Depósitos, which it ceded future credits to be generated by a portfolio of Corporate customers. In the quarter ended on 31 March 2019, the balance amounts to 16.8 million euros. This does not imply any change in the accounting treatment of the receivables or in the relationship with their customers.
Consolidated operating revenues, for the quarters ended on 31 March 2018 and 2019, were as follows:
| 3M 18 | ||
|---|---|---|
| RESTATED | 3M 19 | |
| SERVICES RENDERED: | ||
| Telco i) | 339,191 | 345,236 |
| Audiovisuals and cinema exhibition ii) | 16,420 | 15,644 |
| 355,611 | 360,880 | |
| SALES: | ||
| Telco iii) | 15,989 | 15,877 |
| Audiovisuals and cinema exhibition iv) | 4,115 | 3,547 |
| 20,104 | 19,424 | |
| OTHER OPERATING REVENUES: | ||
| Telco | 7,047 | 4,921 |
| Audiovisuals and cinema exhibition | 241 | 91 |
| 7,288 | 5,012 | |
| 383,002 | 385,316 |
These operating revenues are shown net of inter-company eliminations.
In the quarters ended on 31 March 2018 and 2019, this item was composed as follows:
| 3M 18 | ||
|---|---|---|
| RESTATED | 3M 19 | |
| Remuneration | 15,225 | 15,099 |
| Social taxes | 4,164 | 4,084 |
| Social benefits | 470 | 482 |
| Other | 119 | 497 |
| 19,978 | 20,162 |
In the quarters ended on 31 March 2018 and 2019, the average number of employees of the companies included in the consolidation was 2,520 and 2,453, respectively. At 31 March 2019, the number of employees of the companies included in the consolidation was 2,456 employees.
The costs of compensations paid to employees, since they are non-recurring costs, are recorded in the item
In the quarters ended on 31 March 2018 and 2019, this item was composed as follows:
| 3M 18 | ||
|---|---|---|
| RESTATED | 3M 19 | |
| Exhibition costs | 51,401 | 50,052 |
| Traffic costs | 52,193 | 51,539 |
| Capacity costs | 11,069 | 11,956 |
| Costs related to corporate customers services | 2,375 | 5,544 |
| Shared advertising revenues | 3,179 | 3,133 |
| Others | 845 | - |
| 121,062 | 122,224 |
In the third quarter of 2018, the Group changed the presentation caption of costs related to services of large related to the operational activity of this business segment. This change had no impact in the consolidated
statements were restated, ascending the amount reclassified as at 31 March 2018 to 2,375 thousand euros.
In the quarters ended on 31 March 2018 and 2019, this item was composed as follows:
| 3M 18 RESTATED |
3M 19 | |
|---|---|---|
| Costs of products sold | 14,196 | 13,519 |
| Increases / (decreases) in inventories impairments (Note 15) | (700) | 397 |
| 13,496 | 13,916 |
In the quarters ended on 31 March 2018 and 2019, this item was composed as follows:
| 3M 18 RESTATED |
||
|---|---|---|
| 3M 19 | ||
| SUPPORT SERVICES: | ||
| Administrative support and others | 9,777 | 9,241 |
| Call centers and customer support | 8,194 | 7,861 |
| Information systems | 4,449 | 3,877 |
| 22,420 | 20,979 | |
| SUPPLIES AND EXTERNAL SERVICES: | ||
| Maintenance and repair | 10,944 | 10,294 |
| Electricity | 5,604 | 5,798 |
| Professional services | 3,052 | 2,729 |
| Communications | 1,777 | 1,547 |
| Installation and removal of terminal equipment | 902 | 1,671 |
| Travel and accommodation | 985 | 1,194 |
| Fees | 1,158 | 697 |
| Other supplies and external services | 5,322 | 4,922 |
| 29,744 | 28,852 |
In the quarters ended on 31 March 2018 and 2019, these items were composed as follows:
| 3M 18 | 3M 19 | |
|---|---|---|
| RESTATED | ||
| Provisions (Note 24) | 205 | (2,893) |
| Impairment of account receivables - trade (Note 16) | 3,753 | 6,005 |
| Impairment of account receivables - others (Note 12) | 152 | 183 |
| Others | 32 | (1) |
| 4,142 | 3,294 |
In the quarters ended on 31 March 2018 and 2019, this item was composed as follows:
| 3M 18 | ||
|---|---|---|
| RESTATED | 3M 19 | |
| EQUITY METHOD (NOTE 11) | ||
| Sport TV | (142) | 456 |
| Dreamia | 15 | (39) |
| Finstar | 6,703 | (241) |
| Mstar | (113) | (353) |
| Upstar | (23) | (17) |
| Others | (14) | (2) |
| 6,426 | (196) | |
| OTHERS | (112) | (2) |
| 6,314 | (198) |
During the quarter ended on 31 March 2018, the Kwanza recorded an exceptional devaluation against the Euro of approximately 30%, which generated the recognition of exchange losses in Finstar, losses that impact this item in approximately, 10 million euros.
In the quarters ended on 31 March 2018 and 2019, this item was composed as follows:
| 3M 18 RESTATED |
3M 19 | |
|---|---|---|
| TANGIBLE ASSETS | ||
| Buildings and other constructions | 2,667 | 2,007 |
| Basic equipment | 47,044 | 34,362 |
| Transportation equipment | 1 | 1 |
| Tools and dies | 9 | 11 |
| Administrative equipment | 1,420 | 1,283 |
| Other tangible assets | 45 | 198 |
| 51,186 | 37,862 | |
| INTANGIBLE ASSETS | ||
| Industrial property and other rights | 23,295 | 19,374 |
| 23,295 | 19,374 | |
| CONTRACT COSTS | ||
| Contract costs | 26,226 | 25,437 |
| 26,226 | 25,437 | |
| LEASES | ||
| Leases | 13,508 | 14,646 |
| 13,508 | 14,646 | |
| INVESTIMENT PROPERTY | ||
| Investment property | 1 | 1 |
| 1 | 1 | |
| 114,216 | 97,320 |
In the quarters ended on 31 March 2018 and 2019, the other non-recurring costs / (gains) was composed as follows:
| 3M 18 RESTATED |
3M 19 | |
|---|---|---|
| GAINS: | ||
| Default interests - offsetting of credits i) | (27,164) | - |
| (27,164) | - | |
| COSTS: | - | |
| Provisions and costs with lawsuits | 12,529 | - |
| Others | 1,245 | 1,592 |
| 13,774 | 1,592 | |
| TOTAL | (13,390) | 1,592 |
i) Following the dispute between the subsidiary NOS SA and MEO - Serviços de Comunicações e Multimédia, SA (formerly TMN - Telecomunicações Móveis Nacionais, SA), relating to the lack of definition of interconnection prices for 2001, and subsequent assignment from TMN to MEO and unilateral compensation by MEO of interconnection related credits, NOS filed an action against it, in which it required that (i) the compensation be declared ineffective and (ii) the payment of the debt, plus interest. After all appeals and claims in court, promoted by MEO, were dismissed, including by the Constitutional Court, NOS received and recognised an income of interests on these loans amounting to 27.3 million euros. This amount was received at 3 July 2018.
In the quarters ended on 31 March 2018 and 2019, financing costs and other financial expenses / (income) were composed as follows:
| 3M 18 RESTATED |
3M 19 | |
|---|---|---|
| FINANCING COSTS: | ||
| INTEREST EXPENSE: | ||
| Borrowings | 3,762 | 3,441 |
| Finance leases | 3,305 | 2,718 |
| Derivatives | 402 | 396 |
| Others | 546 | 553 |
| 8,015 | 7,108 | |
| INTEREST EARNED | (1,162) | (1,480) |
| 6,853 | 5,628 | |
| NET OTHER FINANCIAL EXPENSES / (INCOME): | ||
| Comissions and guarantees | 1,057 | 530 |
| Others | 142 | 201 |
| 1,199 | 731 |
Interest earned mainly corresponds to default interests charged to customers.
Earnings per share for the quarters ended on 31 March 2018 and 2019 were calculated as follow:
| 3M 18 RESTATED |
3M 19 | |
|---|---|---|
| Consolidated net income attributable to shareholders | 34,945 | 42,461 |
| Number of ordinary shares outstanding during the period (weighted average) | 513,113,304 | 513,326,896 |
| Basic earnings per share - euros | 0.07 | 0.08 |
| Diluted earnings per share - euros | 0.07 | 0.08 |
In the above periods, there were no diluting effects on net earnings per share, so the diluted earnings per share are equal to the basic earnings per share.
At 31 December 2018 and 31 March 2019, the Group had furnished sureties, guarantees, and comfort letters in favour of third parties corresponding to the following situations:
| 31-12-2018 | ||
|---|---|---|
| RESTATED | 31-03-2019 | |
| Tax authorities i) | 13,382 | 13,189 |
| Others ii) | 9,878 | 10,316 |
| 23,260 | 23,505 |
i) At 31 March 2019, this amount relates to guarantees demanded by the tax authorities in connection with tax proceedings contested by the Company and its subsidiaries (Note 42).
ii) At 31 December 2018 and 31 March 2019, this amount mainly relates to guarantees provided in connection with Municipal Wayleave Tax proceedings and guarantees provided to cinema owners, and bank guarantees given to providers of satellite capacity renting services.
In connection with the finance obtained by Upstar from Banco Comercial Português, totalling 10 million euros, NOS signed a promissory note, proportional to the participation held, of 30% of the loan.
During the first semester of 2015, 2016, 2017 and 2018, and following the settlement notes to CLSU 2007- 2009, 2010-2011, 2012-2013 and 2014, respectively, NOS constituted guarantees in favour of the Universal Service Compensation Fund in the amount of 23.6 million euros, 16.7 million euros, 17.5 million euros and 3.0 million euros, respectively, in order to prevent the introduction of tax enforcement proceedings in order to enforce recovery of the amounts paid.
NOS provided a guarantee to Warner Brothers, under the contract renewal of cinema distribution for national territory and African Portuguese speaking countries.
In addition to the guarantees required by the tax authorities, sureties were set up for the current fiscal processes, which NOS was a surety for NOS SA for an amount of 15.2 million euros.
Of the loans obtained, in addition to being subject to the Group complying with its operating, legal and fiscal obligations, 100% are subject to cross-default, Pari Passu and Negative Pledge clauses and 76% to ownership clauses.
In addition, approximately 21% of the total loans obtained require that the consolidated net financial debt does not exceed 3 times consolidated EBITDA, approximately 4% of the total loans obtained require that the consolidated net financial debt does not exceed 3.5 times consolidated EBITDA, approximately 6% of the total loans obtained require that the consolidated net financial debt does not exceed 4 times consolidated EBITDA and approximately 4% require that the consolidated net financial debt does not exceed 5 times consolidated EBITDA.
EBITDA = Operational Result + Depreciation, amortisation and impairment losses + Integration costs + Losses / (gains) on sale of assets + Other losses / (gains) non-recurrent
In December 2015, NOS signed a contract with Sport Lisboa e Benfica - Futebol SAD and Benfica TV, SA of Channel. The contract began in 2016/2017 sports season, had an initial duration of three years, and might be renewed by decision of either party up to a total of 10 sports seasons, with the overall financial consideration reaching the amount of 400 million euros, divided into progressive annual amounts.
Also in December 2015, NOS signed a contract with Sporting Clube de Portugal - Futebol SAD and Sporting and Communication Platforms, S.A. for the assignment of the following rights:
The contract will last 10 seasons, concerning the rights indicated in 1) and 2) above, starting in July 2018, 12 seasons in the case of the rights stated in 3) starting in July 2017 and 12 and a half seasons in the case of the rights mentioned in 4) beginning in January 2016, with the overall financial consideration amounting to 446 million euros, divided into progressive annual amounts.
Also in December 2015, NOS SA has signed contracts regarding the television rights of home senior team football games with the following sports clubs:
The contracts will begin in the 2019/2020 sports season and last up to 7 seasons, apart from the contract with Sporting Clube de Braga - Futebol, SAD which lasts 9 seasons.
During the year of 2016, NOS SA has signed contracts regarding the television rights of home senior team football games with the following sports clubs:
The contracts will begin in the 2019/2020 sports season and last up to 3 seasons.
In May 2016, NOS and Vodafone have agreed on reciprocal availability, for several sports seasons, of sports content (national and international) owned by the companies, in order to assure to both companies, directly by the assigning party or indirectly through the transfer to third party content distribution channels or models, the availability of broadcasting rights of the sports clubs home football games, as well as the broadcasting and distribution rights of sports and sports clubs channels, whose rights are owned by each of the companies in each moment. The agreement came into force from the beginning of the sports season clients, independent from the channel where these football games are broadcast.
Considering that the contract signed allowed for the possibility of extending the agreement to the other operators, in July 2016 MEO and Cabovisão joined the agreement, ending the lack of availability of Porto content, regardless of which operator they use.
Following the agreement signed with the remaining operators, as a counterpart of the reciprocal provision of rights, the global costs are shared according with retailer telecommunications revenues and Pay TV market shares.
The estimated cash flows are estimated as follows:
| Seasons | 2018/19 | following |
|---|---|---|
| Estimated cash-flows with the contract signed by NOS with the sports entities* | ||
| NOS estimated cash-flows for the contracts signed by NOS (net amounts charged to the operators) and for the contracts signed by the remaining operators |
* Includes games and channels broadcasting rights, advertising and others.
NOS and Vodafone Portugal celebrated on 29 September 2017 an agreement of infrastructure development and sharing with a nationwide scope. This partnership allows the two Operators providing their commercial offers under a shared network at the beginning of 2018.
The agreement covers the reciprocal sharing of dark fibre in approximately 2.6 million of homes in which each of the entities shares with the other one an equivalent investment value, in other words, they share similar goods. It is assumed that both companies retain full autonomy, independence, and confidentiality concerning technological solutions they might decide to implement, that did not originate any impact on the consolidated financial statements (according to IAS 16, this exchange of similar non-monetary assets will be presented on a net basis).
The partnership was also widened to the sharing of the mobile infrastructure and the minimum share of 200 mobile towers was agreed.
Transactions and balances between NOS and companies of the NOS Group were eliminated in the consolidation process and are not subject to disclosure in this note.
The balances at 31 December 2018 and 31 March 2019 and transactions in the quarters ended on 31 March 2018 and 2019 between NOS Group and its associated companies, joint ventures and other related parties are as follows:
| ACCOUNTS | ACCOUNTS | ACCRUED | DEFERRED | PREPAID | |
|---|---|---|---|---|---|
| RECEIVABLES | PAYABLE | EXPENSES | INCOME | EXPENSES | |
| ASSOCIATED COMPANIES | |||||
| Big Picture 2 Films | 26 | 278 | 172 | - | - |
| Sport TV | 3,222 | 4,018 | 2,968 | 11,764 | 15,146 |
| JOINTLY CONTROLLED COMPANIES | |||||
| Dreamia Holding BV | 2,840 | - | - | - | - |
| Dreamia SA | 2,727 | 1,787 | 340 | - | - |
| Finstar | 7,850 | - | - | 19 | - |
| Mstar | 1 | - | - | - | - |
| Upstar | 7,015 | 59 | - | 1,049 | - |
| ZAP Cinemas | 24 | - | - | 15 | - |
| ZAP Media | 407 | - | - | 125 | - |
| OTHER RELATED PARTIES | |||||
| Centro Colombo | 5 | 7 | 4 | - | 129 |
| Digitmarket | 124 | 325 | (24) | - | 149 |
| Itrust - Cyber Security and Intellig. , S.A. | 7 | 383 | - | - | 202 |
| Modelo Continente Hipermercados | 1,025 | 49 | 9 | - | 2 |
| MDS Corretor de Seguros, SA | 103 | - | (0) | - | 71 |
| Norteshopping | 4 | 7 | - | - | 114 |
| SC-Consultadoria,SA | 255 | - | - | - | - |
| Sonae Arauco Portugal, S.A. | 184 | - | - | - | - |
| Sierra Portugal | 740 | (10) | 30 | - | 12 |
| Sonae Center II | 928 | - | - | - | - |
| UNITEL | 3,116 | 2,143 | 1,357 | - | - |
| We Do Consulting-Sist. de Informação | 230 | 1,761 | - | - | 77 |
| Worten - Equipamento para o Lar | 1,028 | 169 | 29 | - | - |
| Others | 1,050 | 148 | 74 | - | 297 |
| 32,911 | 11,124 | 4,959 | 12,972 | 16,199 |
| REVENUES | OTHER OPERATING LOSSES / (GAINS) |
FINANCIAL INCOME AND (EXPENSES) |
CAPEX | |
|---|---|---|---|---|
| SHAREHOLDERS | ||||
| Banco BPI | 1,382 | 18 | (65) | - |
| ASSOCIATED COMPANIES | ||||
| Big Picture 2 Films | 17 | 1,481 | - | - |
| Sport TV | 396 | 19,306 | - | - |
| JOINTLY CONTROLLED COMPANIES | ||||
| Dreamia Holding BV | 13 | - | 33 | - |
| Dreamia SA | 951 | (67) | - | - |
| Finstar | 206 | - | - | - |
| Mstar | (8) | - | - | - |
| Upstar | 2,683 | (90) | - | - |
| ZAP Media | 6 6 | - | - | - |
| OTHER RELATED PARTIES | ||||
| Cascaishopping | 3 | 237 | - | - |
| Centro Colombo | 5 | 478 | - | - |
| Digitmarket | 118 | 163 | - | 158 |
| Gaiashopping | 14 | 116 | - | - |
| Itrust - Cyber Security and Intellig | 7 | 132 | - | 248 |
| Maiashopping | 8 | 200 | - | - |
| Modelo continente hpermercados | 886 | (24) | - | - |
| Norteshopping | 4 | 354 | - | - |
| Saphety Level - Trusted Services | 25 | 93 | - | 1 |
| Sonae Indústria PCDM | 103 | - | - | - |
| Sierra Portugal | 975 | 6 3 | - | - |
| Solinca HF | 116 | - | - | - |
| Sonae Center II | 880 | - | - | - |
| UNITEL | 977 | 427 | - | - |
| Vasco da Gama | 3 | 253 | - | - |
| We Do Consulting-Sist. de Informação | 118 | 694 | - | 825 |
| Worten - Equipamento para o Lar | 865 | 376 | - | - |
| SFS - Serviços de Gestão e Marketing | - | 106 | - | - |
| Others | 891 | 287 | - | - |
| 11,704 | 24,603 | (32) | 1,232 |
| ACCOUNTS | ACCOUNTS | ACCRUED | DEFERRED | PREPAID | |
|---|---|---|---|---|---|
| RECEIVABLES | PAYABLE | EXPENSES | INCOME | EXPENSES | |
| ASSOCIATED COMPANIES | |||||
| Big Picture 2 Films | 21 | 158 | 55 | - | - |
| Sport TV | 3,235 | 3,997 | 3,186 | 18,908 | 14,431 |
| JOINTLY CONTROLLED COMPANIES | |||||
| Dreamia Holding BV | 2,875 | - | - | - | - |
| Dreamia SA | 3,100 | 1,172 | 564 | - | - |
| Finstar | 8,319 | - | - | 121 | - |
| Mstar | 10 | - | - | - | - |
| Upstar | 8,278 | 61 | - | 508 | - |
| ZAP Cinemas | 24 | - | - | 15 | - |
| ZAP Media | 473 | - | - | 142 | - |
| OTHER RELATED PARTIES | |||||
| Centro Colombo | 3 | 5 | 16 | - | 133 |
| Digitmarket-Sistemas de Informação,SA | 166 | 234 | - | 25 | 89 |
| S21SEC Portugal- Cybersecuruty Serv., S.A. | 13 | 566 | - | - | 148 |
| Modelo Continente Hipermercados,SA | 745 | 42 | 17 | - | 2 |
| MDS Corretor de Seguros, SA | 69 | - | (0) | - | 40 |
| Norteshopping | 16 | 25 | - | - | 114 |
| Saphety Level - Trusted Services S.A. | 34 | 84 | - | - | 0 |
| SC-Consultadoria,SA | 441 | - | - | - | - |
| Sonae Arauco Portugal, S.A. | 171 | - | - | - | - |
| Sierra Portugal, SA | 569 | (6) | 45 | - | 10 |
| Sonae.com,SGPS,SA | 79 | - | 100 | - | - |
| 1,267 | - | - | - | - | |
| UNITEL S.a.r.l. | 2,393 | 1,445 | 978 | - | - |
| We Do Consulting-SI,SA | 117 | 2,124 | - | - | 202 |
| Worten-Equipamento para o Lar,SA | 1,087 | 54 | 144 | - | - |
| Others | 1,102 | 82 | (2) | - | 216 |
| 34,606 | 10,043 | 5,103 | 19,718 | 15,383 |
| REVENUES | OTHER OPERATING LOSSES / (GAINS) |
FINANCIAL INCOME AND (EXPENSES) |
CAPEX | |
|---|---|---|---|---|
| ASSOCIATED COMPANIES | ||||
| Big Picture 2 Films | 37 | 807 | - | - |
| Sport TV | 445 | 19,588 | - | - |
| JOINTLY CONTROLLED COMPANIES | ||||
| Dreamia Holding BV | - | - | 35 | - |
| Dreamia SA | 988 | (23) | - | - |
| Finstar | 463 | - | - | - |
| MSTAR | 9 | - | - | - |
| Upstar | 2,351 | - | - | 35 |
| ZAP Media | 6 6 | - | - | - |
| OTHER RELATED PARTIES | ||||
| Cascaishopping- Centro Comercial, S.A. | 4 | 224 | - | - |
| Centro Colombo- Centro Comercial, S.A. | 4 | 500 | - | - |
| Digitmarket | 117 | 137 | - | 296 |
| S21SEC Portugal- Cybersecuruty Serv., S.A. | 11 | 435 | - | 141 |
| Maiashopping- Centro Comercial, S.A. | 2 | 164 | - | - |
| Modelo Continente Hipermercados,SA | 769 | (10) | - | - |
| MDS Corretor de Seguros, SA | 133 | 30 | - | - |
| Norteshopping-Centro Comercial, S.A. | 4 | 372 | - | - |
| SC-Consultadoria,SA | 394 | - | - | - |
| Sonae Arauco Portugal, S.A. | 110 | - | - | - |
| Sierra Portugal, SA | 646 | 79 | - | - |
| Sonae.com,SGPS,SA | 8 | - | (25) | - |
| 1,449 | - | - | - | |
| UNITEL S.a.r.l. | 846 | 283 | - | - |
| Centro Vasco da Gama-Centro Comercial,SA | 4 | 263 | - | - |
| We Do Consulting-SI,SA | 135 | 639 | - | 1,010 |
| Worten-Equipamento para o Lar,SA | 736 | 391 | - | - |
| Others | 1,045 | 449 | - | 4 |
| 10,776 | 24,328 | 10 | 1,485 |
The Company regularly performs transactions and signs contracts with several parties within the NOS Group. Such transactions were performed on normal market terms for similar transactions, as part of the contracting companies' current activity.
The Company also regularly performs transactions and enters into financial contracts with various credit institutions, which hold qualifying shareholdings in the Company. However, these are performed on normal market terms for similar transactions, as part of the contracting companies' current activity.
heading "Other related parties" the balances and transactions with entities whose amounts are less than 100 thousand euros.
• respect of the payment of the Annual Fee of Activity (for 2009, 2010, 2011, 2012, 2013, 2014, 2015,2016 and 2017) as Electronic Communications Services Networks Supplier, and furthermore the refund of the amounts that meanwhile were paid within the scope of the mentioned acts of settlement was requested. The settlements for the year 2017 were impugned in the first semester of 2018.
The settlement amounts are, respectively, as follows:
This fee is a percentage decided annually by ANACOM (in 2009 it was 0.5826%) of operators communications revenues. NOS SA, NOS Açores and NOS Madeira claim, namely: i) addition to defects of unconstitutionality and illegality, related to the inclusion in the cost accounting of ANACOM of the provisions made by the latter, due to judicial proceedings against the latter (including these appeals of the activity rate) and ii) that only revenues from the electronic communications business per se, subject to regulation by ANACOM, should be considered for the purposes of the application of the percentage and the calculation of the fee payable, and that revenues from television content should be excluded.
Four sentences on the matter were given, i.e. in December 2012, in September 2017, in April 2018 and in May 2018, respectively, within the scope of the contestation of the annual rate of 2009, 2010 (NOS Comunicações) and 2012 (Ex-ZON and also Ex-Optimus). The first judgment ruled in favour of the respective contestation, only based on lack of prior hearing, but ordered ANACOM to pay interest. ANACOM submitted an appeal concerning that decision, but the Court of Appeal declined it by decision in July 2013. The three remain decisions judge also, in turn, ruled in favour of the respective contestations, but, this time for fundamental reasons, annulled the contested act by unlawfulness with the legal consequences, namely imposing the refund of the tax that was paid but still not refunded to NOS and ordering ANACOM to pay compensatory interest. These decisions were the subject of an appeal from ANACOM to the Tribunal Central Administrativo Sul (Central Administrative Court South), where it is pending.
The remaining proceedings are awaiting trial and/or decision.
• During the first quarter of 2017, NOS was notified by ANACOM of the initiation of an infraction process related to communications of prices update at the end of 2016. On this date, it is impossible to determine what the scope of the infraction proceedings is to be.
During the course of the 2003 to 2019 financial years, some companies of the NOS Group were the subject of tax inspections for the 2001 to 2016 financial years. Following these inspections, NOS SGPS, as the controlling company of the Tax Group, and companies not covered by Tax Group, were notified of the corrections made to the Group's tax losses, to VAT and stamp tax and to make the payments related to the corrections made to the above exercises. The total amount of the notifications unpaid is about 16 million euros, added interest, and charges. Note that the Group considered that the corrections were unfounded, and contested the amounts mentioned. The Group provided the bank guarantees demanded by the tax authorities in connection with these proceedings, as stated in Note 40.
As belief of the Board of Directors of the Group, supported by our lawyers and tax advisors, the risk of loss of these proceedings is not likely and the outcome thereof will not affect materially the consolidated position.
in which it wants to be financially compensated, realizing only part of these, in the case of NOS SA, in the amount of 26 million euros (from August 2011 to May 2014), in the case of NOS Açores, in the amount of 195 thousand euros and NOS Madeira, amounting to 817 thousand euros.
At the beginning of July 2018, NOS, SA was notified of the filing by MEO of a lawsuit concerning portability compensations in which MEO claims from NOS the right, in this respect, to approximately 26.8 million euros intending to proceed with the special judicial notification sent to the NOS in July 2015, as mentioned above. NOS contested the action during the month of October 2018.
• In 2011, NOS SA brought an action in Lisbon Judicial Court against MEO, claiming payment of 22.4 million euros, for damages suffered by NOS SA, arising from violations of the Portability Regulation by MEO, in particular, the large number of unjustified refusals of portability requests by MEO in the period between February 2008 and February 2011. The court declared the compulsory performance of expert evidence of technical nature. At the same time, it was requested by NOS and accepted by the Court an economic and financial expert analysis, which has already started. The related expert report has already been made available to the Court and parties. Therefore, awaits the scheduling of the court hearing.
It is the understanding of the Board of Directors, supported by lawyers who monitor the process, that there is, in substance, good chance of NOS SA winning the action, because MEO has already been
convicted for the same offense, by ANACOM. Nevertheless, it is impossible to determine the outcome of the action.
In March 2018, NOS was notified of a lawsuit brought by DECO against NOS, MEO and NOWO, in which a declaration of nullity of the obligation to pay the price increases imposed on customers at the end of 2016 is requested. In April and May 2018, the operators, including NOS, lodged a defence and are awaiting further developments in the process. The Board of Directors is convinced that the arguments used by the author are not justified, which is why it is believed that the outcome of the proceeding should not result in significant impacts for the Group's financial statements.
At 31 March 2019, accounts receivable and accounts payable include 37,139,253 euros and 43,475,093 euros, respectively, resulting from a dispute between the subsidiary NOS SA and, essentially, the operator MEO Serviços de Comunicação e Multimédia, S.A. (previously named TMN Telecomunicações Móveis Nacionais, S.A.), in relation to the non-definition of interconnection tariffs of 2001. In what concerns to that dispute, the result was totally favourable to NOS S.A., having already become final.
The general conditions that affect the agreement and termination of this contract between NOS and its clients, establish that if the products and services provided by the client can no longer be used prior to the end of the binding period, the client is obliged to pay damages immediately.
Until December 31st, 2014, the revenue from penalties, in the face of the inherent uncertainties, was only recognised at the time of receipt, and on 31 March 2019, the amounts receivable by NOS SA, NOS Madeira and NOS Açores from these invoiced compensations amounted to 55,355 thousand euros. During the quarter ended on 31 March 2019, receipts in the amount of 273 thousand euros of the amounts outstanding as of 31 December 2014 were recognised as revenues.
From 1 January 2015, revenue from penalties is recognised considering an estimated collectability rate considering the Group's collection history. The penalties invoiced are recorded as accounts receivable and the uncollectible calculated values of these amounts are recorded as impairment by deducting the revenue recognised at the time of invoicing (Note 16).
On 23 April 2014, the General Meeting approved the Regulation on Short and Medium-Term Variable Remuneration, which establishes the terms of the Share Incentive Scheme ("NOS Plan"). This plan aimed at more senior employees with the vesting taking place three years being awarded, assuming that the employee is still with the company during that period.
At 31 March 2019, the unvested plans are:
| NUMBER OF | |
|---|---|
| SHARES | |
| NOS PLAN | |
| Plan 2017 | 825,979 |
| Plan 2018 | 833,074 |
| Plan 2019 | 702,577 |
During the quarter ended on 31 March 2019, the movements that occurred in the plans are detailed as follows:
| NOS PLAN 2016 |
NOS PLAN 2017 |
NOS PLAN 2018 |
NOS PLAN 2019 |
TOTAL | |
|---|---|---|---|---|---|
| BALANCE AS AT 31 DECEMBER 2018: | 729,519 | 836,519 | 844,391 | - | 2,410,429 |
| MOVEMENTS IN THE PERIOD: | |||||
| Awarded | - | - | - | 702,577 | - |
| Vested | (597,096) | (13,945) | (13,153) | - | (624,194) |
| Cancelled / elapsed / corrected (1) | (132,423) | 3,405 | 1,836 | - | (127,182) |
| BALANCE AS AT 31 MARCH 2019 | - | 825,979 | 833,074 | - | 1,659,053 |
(1) Refers mainly to correction made for dividends paid, exit of employees not entitled to the vesting of shares and other adjustments resulting from the way the shares are vested.
The share plans costs are recognised over the year between the awarding and vesting date of those shares. The responsibility is calculated taking into consideration the share price at award date of each plan, for plans settled in shares, or at the closing date, for plans settled in cash. As at 31 March 2019, the outstanding responsibility related to these plans is 3,591 thousand euros and is recorded in Reserves, for an amount of 2,705 thousand euros, for plans liquidated in shares and in Accrued expenses, for an amount of 886 thousand euros, for plans liquidated in cash.
The costs recognised in previous years and in the period, and its liabilities are as follows:
| ACCRUED EXPENSES |
RESERVES | TOTAL | |
|---|---|---|---|
| Costs recognised in previous years related to plans as at 31 December 2018 | 1,270 | 5,225 | 6,495 |
| Costs of plans vested in the period | (642) | (3,752) | (4,394) |
| Costs incured in the period and others | 258 | 1,232 | 1,490 |
| TOTAL COST OF THE PLANS | 886 | 2,705 | 3,591 |
As of the date of approval of this document, there have been no other relevant subsequent events that merit disclosure in the present report.
These financial statements are a translation of financial statements originally issued in Portuguese in accordance with International Financial Reporting Standards (IAS / IFRS) as adopted by the European Union and the format and disclosures required by those Standards, some of which may not conform to or be required by generally accepted accounting principles in other countries. In the event of discrepancies, the Portuguese language version prevails.
| PERCENTAGE OF OWNERSHIP | ||||||
|---|---|---|---|---|---|---|
| COMPANY | HEADQUARTERS | ACTIVITY | SHARE HOLDER |
EFFECTIVE | DIRECT | EFFECTIVE |
| Lisbon | 31-12-2018 | 31-03-2019 | 31-03-2019 | |||
| NOS, SGPS, S.A. (Holding) Empracine - Empresa Promotora de |
Management of investments | - Lusomundo |
- | - | - | |
| Atividades Cinematográficas, Lda. | Lisbon | Movies exhibition | SII | 100% | 100% | 100% |
| Lusomundo - Sociedade de investimentos imobiliários SGPS, SA |
Lisbon | Management of Real Estate | NOS | 100% | 100% | 100% |
| Lusomundo Imobiliária 2, S.A. | Lisbon | Management of Real Estate | Lusomundo SII |
100% | 100% | 100% |
| Lusomundo Moçambique, Lda. | Maputo | Movies exhibition and commercialization of other public events |
NOS Cinemas |
100% | 100% | 100% |
| NOS Sistemas, S.A. ('NOS Sistemas') | Lisbon | Rendering of consulting services in the area of information systems |
NOS SA | 100% | 100% | 100% |
| NOS Sistemas España, S.L. | Madrid | Rendering of consulting services in the area of information systems |
NOS SA | 100% | 100% | 100% |
| NOS Açores Comunicações, S.A. | Ponta Delgada | Distribution of television by cable and satellite and operation of telecommunications services in the Azores area |
NOS SA | 84% | 84% | 84% |
| NOS Audiovisuais, SGPS, S.A. | Lisbon | Management of social participations in other companies as an indirect form of economic activity |
NOS | 100% | 100% | 100% |
| NOS Communications S.à r.l | Luxembourg | Management of investments | NOS | 100% | 100% | 100% |
| NOS Comunicações, S.A. | Lisbon | Implementation, operation, exploitation and offer of networks and rendering services of electronic comunications and related resources; offer and commercialisation of products and equipments of electronic communications |
NOS | 100% | 100% | 100% |
| NOS Inovação, S.A. | Matosinhos | Achievement and promotion of scientific activities and research and development as well as the demonstration, dissemination, technology transfer and formation in the fields of services and information systems and fixed solutions and last generation mobile, television, internet, voice and data, and licensing and engineering services and consultancy |
NOS | 100% | 100% | 100% |
| NOS Internacional, SGPS, S.A. | Lisbon | Management of social participations in other companies as an indirect form of economic activity |
NOS | 100% | 100% | 100% |
| NOS Lusomundo Audiovisuais, S.A. | Lisbon | Import, distribution, commercialization and production of audiovisual products |
NOS Audiovisuais SGPS |
100% | 100% | 100% |
| NOS Lusomundo Cinemas , S.A. | Lisbon | Movies exhibition and commercialization of other public events |
NOS | 100% | 100% | 100% |
| NOS Lusomundo TV, Lda. | Lisbon | Movies distribution, editing, distribution, commercialization and production of audiovisual products |
NOS Audiovisuais |
100% | 100% | 100% |
| NOS Madeira Comunicações, S.A. | Funchal | Distribution of television by cable and satellite and operation of telecommunications services in the Madeira area |
NOS SA | 78% | 78% | 78% |
| NOSPUB, Publicidade e Conteúdos, S.A. | Lisbon | Comercialization of cable tv contents | NOS | 100% | 100% | 100% |
| Construção e Gestão de Redes de Comunicações, S.A. ('Artis') |
Matosinhos | Design, construction, management and exploitation of electronic communications networks and their equipment and infrastructure, management of technologic assets and rendering of related services |
NOS SA | 100% | 100% | 100% |
| Lisbon | Implementation, installation and exploitation of towers and other sites for the instalment of telecommunications equipment |
NOS SA | 100% | 100% | 100% | |
| ('Per-Mar') | Lisbon | Purchase, sale, renting and operation of property and commercial establishments |
NOS SA | 100% | 100% | 100% |
| Sontária - Empreendimentos Imobiliários, S.A. ('Sontária') |
Lisbon | Realisation of urbanisation and building construction, planning, urban management, studies, construction and property management, buy and sale of properties and resale of purchased for that purpose |
NOS SA | 100% | 100% | 100% |
| Teliz Holding B.V. | Amsterdam | Management of group financing activities | NOS | 100% | 100% | 100% |
| COMPANY | ACTIVITY | PERCENTAGE OF OWNERSHIP | ||||
|---|---|---|---|---|---|---|
| HEADQUARTERS | SHARE HOLDER |
EFFECTIVE | DIRECT | EFFECTIVE | ||
| 31-12-2018 | 31-03-2019 | 31-03-2019 | ||||
| Big Picture 2 Films, S.A. | Oeiras | Import, distribution, commercialization and production of audiovisual products |
NOS Audiovisuais |
20.00% | 20.00% | 20.00% |
| Big Picture Films, S.L. | Madrid | Distribution and commercialization of movies | Big Picture 2 Films, S.A. |
20.00% | 100.00% | 20.00% |
| Sport TV Portugal, S.A. | Lisbon | Conception, production, realization and commercialization of sports programs for telebroadcasting, purchase and resale of the rights to broadcast sports programs for television and provision of publicity services |
NOS | 25.00% | 25.00% | 25.00% |
| COMPANY | HEADQUARTERS | ACTIVITY | PERCENTAGE OF OWNERSHIP | ||||
|---|---|---|---|---|---|---|---|
| SHARE | EFFECTIVE | DIRECT | EFFECTIVE | ||||
| HOLDER | 31-12-2018 | 31-03-2019 | 31-03-2019 | ||||
| Dreamia Holding B.V. | Amsterdam | Management of investments | NOS Audiovisuais |
50.00% | 50.00% | 50.00% | |
| Dreamia - Serviços de Televisão, S.A. | Lisbon | Conception, production, realization and commercialization of audiovisual contents and provision of publicity services |
Dreamia Holding BV |
50.00% | 100.00% | 50.00% | |
| FINSTAR - Sociedade de Investimentos e Participações, S.A. |
Luanda | Distribution of television by satellite, operation of telecommunications services |
Teliz Holding B.V. |
30.00% | 30.00% | 30.00% | |
| MSTAR, SA | Maputo | Distribution of television by satellite, operation of telecommunications services |
NOS | 30.00% | 30.00% | 30.00% | |
| Upstar Comunicações S.A. | Vendas Novas | Electronic communications services provider, production, commercialization, broadcasting and distribution of audiovisual contents |
NOS | 30.00% | 30.00% | 30.00% | |
| ZAP Media S.A. | Luanda | Projects development and activities in the areas of entertainment, telecommunications and related technologies, the production and distribution of the contents and the design, implementation and operation of infrastructure and related facilities |
FINSTAR | 30.00% | 100.00% | 30.00% | |
| ZAP Cinemas, S.A. | Luanda | Projects development and activities in the areas of entertainment, telecommunications and related technologies, the production and distribution of the contents and the design, implementation and operation of infrastructure and related facilities |
FINSTAR | 30.00% | 100.00% | 30.00% | |
| ZAP Publishing, S.A. | Luanda | Projects development and activities in the areas of entertainment, telecommunications and related technologies, the production and distribution of the contents and the design, implementation and operation of infrastructure and related facilities |
ZAP Media | 30.00% | 100.00% | 30.00% |
Financial investments whose participation is less than 50% were considered as joint arrangements due to shareholder agreements that confer joint control.
| COMPANY | HEADQUARTERS | SHARE | PERCENTAGE OF OWNERSHIP | |||
|---|---|---|---|---|---|---|
| ACTIVITY | HOLDER | EFFECTIVE | DIRECT | EFFECTIVE | ||
| 31-12-2018 | 31-03-2019 | 31-03-2019 | ||||
| Turismo da Samba (Tusal), SARL (a) | Luanda | n.a. | NOS | 30.00% | 30.00% | 30.00% |
| Filmes Mundáfrica, SARL (a) | Luanda | Movies exhibition | NOS | 23.91% | 23.91% | 23.91% |
| Companhia de Pesca e Comércio de Angola (Cosal), SARL (a) |
Luanda | n.a. | NOS | 15.76% | 15.76% | 15.76% |
| Lusitânia Vida - Companhia de Seguros, S.A ("Lusitânia Vida") |
Lisbon | Insurance services | NOS | 0.03% | 0.03% | 0.03% |
| Lusitânia - Companhia de Seguros, S.A ("Lusitânia Seguros") |
Lisbon | Insurance services | NOS | 0.02% | 0.02% | 0.02% |
a) The financial investments in these companies are fully provisioned.


Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.