Annual / Quarterly Financial Statement • May 29, 2009
Annual / Quarterly Financial Statement
Open in ViewerOpens in native device viewer
(Amounts expressed in Euros)
| ASSETS | 31.03.2009 | 31.12.2008 |
|---|---|---|
| NON CURRENT ASSETS: | ||
| Tangible assets | 1 198 421 784 | 1 202 504 678 |
| Goodwill | 104 324 159 | 103 811 638 |
| Intangible assets | 12 187 749 | 12 490 658 |
| Investment properties | 8 079 811 | 8 114 976 |
| Associated undertakings and non consolidated undertakings | 3 100 693 | 3 075 688 |
| Investment available for sale | 394 763 | 389 763 |
| Deferred tax asset | 54 836 965 | 53 985 797 |
| Other non current assets | 2 166 644 | 1 751 010 |
| Total non current assets | 1 383 512 568 | 1 386 124 208 |
| CURRENT ASSETS: | ||
| Inventories | 172 524 046 | 192 882 429 |
| Trade debtors | 218 824 451 | 199 825 603 |
| Other current debtors | 12 523 959 | 15 418 674 |
| State and other public entities | 25 466 866 | 30 835 909 |
| Other current assets | 13 957 096 | 27 529 412 |
| Cash and cash equivalents | 24 186 181 | 65 750 257 |
| Total current assets | 467 482 599 | 532 242 284 |
| TOTAL ASSETS | 1 850 995 167 | 1 918 366 492 |
| SHAREHOLDERS`FUNDS AND LIABILITIES | ||
| SHAREHOLDERS`FUNDS: Share capital |
700 000 000 | 700 000 000 |
| Legal reserve | 2 399 639 | 2 399 639 |
| Other reserves and retained earnings | - 248 420 572 | - 207 594 636 |
| Accumulated other comprehensive income | - 93 330 459 | - 97 704 689 |
| Total | 360 648 608 | 397 100 314 |
| Non-controlling interests TOTAL SHAREHOLDERS`FUNDS |
2 586 973 363 235 581 |
3 072 691 400 173 005 |
| LIABILITIES: | ||
| NON CURRENT LIABILITIES: | ||
| Long term bank loans - net of short-term portion | 286 898 909 | 268 056 483 |
| Non convertible debentures | 302 375 300 | 302 147 961 |
| Long term Finance Lease Creditors - net of short-term portion | 47 300 363 | 47 949 761 |
| Other loans | 119 159 330 | 148 419 100 |
| Pensions liabilities | 25 295 060 | 25 244 259 |
| Other non current liabilities | 121 457 658 | 118 741 078 |
| Deferred tax liabilities | 71 641 570 | 69 902 362 |
| Provisions | 38 488 900 | 37 498 938 |
| Total non current liabilities | 1 012 617 090 | 1 017 959 942 |
| CURRENT LIABILITIES: | ||
| Short term portion of long term bank loans | 33 710 096 | 31 507 509 |
| Short term bank loans | 68 401 670 | 74 070 252 |
| Short term portion of long term non convertible debentures | 80 000 000 | 80 000 000 |
| Short term portion of Finance Lease Creditors | 3 257 899 | 3 535 578 |
| Other loans Trade creditors |
301 434 149 025 208 |
301 760 165 920 462 |
| Taxes and Other Contributions Payable | 18 833 530 | 16 307 234 |
| Other current liabilities | 111 054 252 | 116 981 282 |
| Provisions Total current liabilities |
10 558 407 475 142 496 |
11 609 467 500 233 545 |
| TOTAL EQUITY AND LIABILITIES | 1 850 995 167 | 1 918 366 492 |
The notes are an integral part of the consolidated financial statements
| 31.03.2009 | 31.03.2008 | |
|---|---|---|
| Operating revenues | ||
| Sales | 344 872 606 | 495 564 095 |
| Services rendered Other operating revenues |
1 352 373 11 309 790 |
1 948 642 59 645 563 |
| Total operating revenues | 357 534 769 | 557 158 300 |
| Operating costs | ||
| Cost of sales | 169 384 159 | 255 631 401 |
| (Increase) / decrease in production | 7 291 125 | 2 757 864 |
| External supplies and services | 101 699 095 | 132 354 794 |
| Staff expenses | 67 248 419 | 72 514 650 |
| Depreciation and amortisation | 31 060 077 | 29 654 236 |
| Provisions and impairment losses | 2 987 189 | 10 414 345 |
| Other operating costs | 3 166 621 | 4 217 436 |
| Total operating costs | 382 836 685 | 507 544 726 |
| Operational profit / (loss) | - 25 301 916 | 49 613 574 |
| Financial profits | 20 434 126 | 28 490 529 |
| Financial costs | 35 418 213 | 46 921 073 |
| Gains and losses in associated companies | 25 005 | |
| Gains and losses in investments | ||
| Current profit / (loss) | - 40 260 998 | 31 183 030 |
| Taxation | 482 049 | 14 801 534 |
| Consolidated net profit / (loss) afer taxation | - 40 743 047 | 16 381 496 |
| - | - | |
| Profit / (loss) after taxation from descontinued operations | ||
| Consolidated net profit / (loss) for the period | - 40 743 047 | 16 381 496 |
| Attributable to: | ||
| Equity holders of Sonae Industria | - 40 260 356 | 13 034 148 |
| Non-controlling interests | - 482 691 | 3 347 348 |
| Profit/(Loss) per share | ||
| Excluding discontinued operations: | ||
| Basic | - 0.2876 | 0.0931 |
| Diluted | - 0.2876 | 0.0931 |
| From discontinued operations: | ||
| Basic | - | - |
| Diluted | - | - |
The notes are an integral part of the consolidated financial statements
| 31.03.2009 | 31.03.2008 | |
|---|---|---|
| Net profit / (loss) for the period (a) | - 40 743 047 | 16 381 496 |
| Other comprehensive income | ||
| Change in currency translation reserve | 5 990 014 | - 26 579 061 |
| Change in fair value of cash flow hedge derivatives Income tax relating to components of other comprehensive income |
- 1 554 436 | 119 696 |
| Other comprehensive income for the period, net of tax (b) | 4 435 578 | - 26 459 365 |
| Total comprehensive income for the period (a) + (b) | - 36 307 469 | - 10 077 869 |
| Total comprehensive income attributable to: | ||
| Equity holders of Sonae Industria | - 35 886 126 | - 11 277 647 |
| Non-controlling interests | - 421 343 | 1 199 778 |
| (36,307,469) | (10,077,869) |
The notes are an integral part of the consolidated financial statements
| Not es |
Sha api tal re c |
al res Leg erv e |
Oth er R ese rve s and ula ted ac cum ear nin gs |
Cur cy tran ren slat ion |
Cas h flo w hed ge der ivat ives |
Sub l tota |
rs` Tot al s har eho lde fun ds attr ibu tab le t o uity f the ho lde eq rs o Son Ind úst ria ae |
No ont roll ing n c inte ts res |
Tot al s rs' fun har eho lde ds |
|
|---|---|---|---|---|---|---|---|---|---|---|
| Bal t 1 Jan y 2 008 anc e a s a uar Tot al c hen sive inc om pre om e Oth ers |
700 00 0 0 00 |
1 3 40 138 |
- 60 91 6 3 69 13 034 14 8 - 68 4 4 54 |
-45 42 9 8 54 -24 43 1 4 91 |
95 24 4 11 9 6 96 |
-45 33 4 6 10 -24 31 1 7 95 |
595 08 9 1 59 - 11 27 7 6 47 - 6 84 454 |
33 742 41 7 1 1 99 778 - 7 89 3 |
62 8 8 31 576 - 10 07 7 8 69 - 6 92 347 |
|
| Bal t 31 Ma rch 20 08 anc e a s a |
700 00 0 0 00 |
1 3 40 138 |
-48 56 6 6 75 |
-69 86 1 34 5 |
21 4 9 40 |
-69 64 6 4 05 |
583 12 7 0 58 |
34 934 30 2 |
61 8 0 61 360 |
| Not es |
Sha api tal re c |
al res Leg erv e |
Oth er R ese rve s and ula ted ac cum ear nin gs |
Cur cy tran ren slat ion |
Cas h flo w hed ge der ivat ives |
Sub tota l |
Tot al s har eho lde rs` fun ds ibu tab le t attr o the uity ho lde f eq rs o Son Ind úst ria ae |
No roll ing ont n c inte ts res |
Tot al s rs' fun har eho lde ds |
|
|---|---|---|---|---|---|---|---|---|---|---|
| Bal t 1 Jan y 2 009 anc e a s a uar Acq uisi tion / (D ispo sal) of sub sidi arie s |
700 00 0 0 00 |
2 3 99 639 |
- 20 7 5 94 636 - 31 1 4 18 |
-96 63 9 6 19 |
-1 0 65 070 |
-97 70 4 6 89 |
397 10 0 3 14 - 3 11 4 18 |
3 0 72 691 |
40 0 1 73 005 - 3 11 4 18 |
|
| Tot al c hen sive inc om pre om e |
-40 26 0 3 56 |
5 9 28 666 |
-1 5 54 436 |
4 3 74 230 |
- 35 88 6 1 26 |
- 4 21 343 |
- 36 30 7 4 69 |
|||
| Oth ers |
- 25 4 1 62 |
- 2 54 162 |
- 6 4 3 75 |
- 3 18 537 |
||||||
| Bal t 31 Ma rch 20 09 anc e a s a |
700 00 0 0 00 |
2 3 99 639 |
-24 8 4 20 572 |
-90 71 0 9 53 |
-2 6 19 506 |
-93 33 0 4 59 |
360 64 8 6 08 |
2 5 86 973 |
363 23 5 5 81 |
The notes are an integral part of the consolidated financial statements
(Amounts expressed in Euros)
| OPERATING ACTIVITIES | Notes | 31.03.2009 | 31.03.2008 |
|---|---|---|---|
| Net cash flow from operating activities (1) | - 5 758 149 | - 39 464 414 | |
| INVESTMENT ACTIVITIES | |||
| Cash receipts arising from: | |||
| Investments | 151 973 | 6 577 237 | |
| Tangible and intangible assets | 504 021 | 5 268 554 | |
| Loans granted | 877 | 917 | |
| Investment subventions | 170 848 | ||
| Interest and similar charges | 540 064 | 1 202 851 | |
| Others | 298 798 | ||
| 1 495 733 | 13 220 407 | ||
| Cash Payments arising from: | |||
| Investments | 5 000 | 76 295 | |
| Tangible and intangible assets | 13 770 014 | 40 377 469 | |
| Loans granted | 798 | 1 993 529 | |
| 13 775 812 | 42 447 293 | ||
| Net cash used in investment activities (2) | - 12 280 079 | - 29 226 886 | |
| FINANCING ACTIVITIES | |||
| Cash receipts arising from: | |||
| Loans obtained | 752 806 909 | 632 384 498 | |
| Others | 5 616 113 | 6 533 286 | |
| 758 423 022 | 638 917 784 | ||
| Cash Payments arising from: | |||
| Loans obtained | 742 791 938 | 567 429 609 | |
| Interest and similar charges | 13 704 186 | 10 878 711 | |
| Finance leases - repayment of principal | 920 480 | 1 045 951 | |
| 757 416 604 | 579 354 271 | ||
| Net cash used in financing activities (3) | 1 006 418 | 59 563 513 | |
| Net increase in cash and cash equivalents (4) = (1) + (2) + (3) | - 17 031 810 | - 9 127 787 | |
| Effect of foreign exchange rate | - 1 002 976 | 2 801 066 | |
| Cash and cash equivalents at the beginning of the period | 7 | 17 388 776 | 49 154 756 |
| Cash and cash equivalents at the end of the period | 7 | 1 359 942 | 37 225 903 |
The notes are an integral part of the consolidated financial statements
FOR THE PERIOD ENDED 31 MARCH 2009 (Amounts expressed in euros)
SONAE INDÚSTRIA, SGPS, SA has its head-office at Lugar do Espido, Via Norte, Apartado 1096, 4470-909 Maia, Portugal.
The shares of the company are listed on Euronext Lisbon.
The present set of consolidated financial statement has been prepared on the basis of the accounting policies that were disclosed in the notes to the consolidated financial statements of year 2008.
These consolidated financial statements were prepared in accordance with the International Accounting Standard 34 – Interim Financial Reporting, as changed by IAS 1 – Presentation of Financial Statements, as amended in 2007, and by IFRS 8 – Operating Segments. As such, they do not include all the information which ought to be included in annual consolidated financial statements and therefore should be read in connection with the financial statements of year 2008.
Exchange rates used on translation of foreign group, jointly controlled and associated companies are listed below:
| 31.03.2009 | 31.12.2008 | 31.03.2008 | ||||||
|---|---|---|---|---|---|---|---|---|
| Closing | Average | Closing | Average | Closing | Average | |||
| rate | rate | rate | rate | rate | rate | |||
| Great Britain Pound | 0.9308 | 0.9082 | 0.9525 | 0.7943 | 0.7958 | 0.7568 | ||
| Brazilian Real | 3.0767 | 3.0155 | 3.2436 | 2.6555 | 2.7554 | 2.6000 | ||
| South African Rand | 12.6135 | 12.9702 | 13.0668 | 11.9933 | 12.8123 | 11.2108 | ||
| Canadian Dollar | 1.6685 | 1.6217 | 1.6998 | 1.5574 | 1.6226 | 1.5008 | ||
| American Dollar | 1.3308 | 1.3020 | 1.3917 | 1.4631 | 1.5812 | 1.4961 | ||
| Swiss Franc | 1.5152 | 1.4974 | 1.4850 | 1.5862 | 1.5738 | 1.6006 | ||
| Polish Zloty | 4.6885 | 4.4871 | 4.1535 | 3.5002 | 3.5220 | 3.5767 |
Source: Bloomberg
During the period the company Euro Decorative Boards, Ltd., formerly consolidated by the fully consolidation method, was liquidated.
The liquidation of this company did not affect the comparability of these consolidated financial statements.
During the periods ended 31 March 2009 and 31 December 2008, movements in tangible and intangible assets, accumulated depreciation and impairment losses were as follows:
| 31.03.2009 | 31.12.2008 | |
|---|---|---|
| Gross cost: | ||
| Opening balance | 2 624 864 682 | 2 683 286 688 |
| Changes in consolidation perimeter | - 7 803 613 | |
| Capital expenditure | 9 127 298 | 109 114 008 |
| Disposals | 1 360 247 | 18 059 709 |
| Others | 4 981 763 | 198 644 |
| Exchange rate effect | 18 834 557 | - 141 871 332 |
| Closing balance | 2 656 448 053 | 2 624 864 686 |
| Accumulated depreciation and impairment losses |
||
| Opening balance | 1 422 360 005 | 1 340 465 340 |
| Changes in consolidation perimeter | - 5 170 822 | |
| Charge for the period | 30 080 597 | 150 085 946 |
| Disposals | 916 537 | 10 953 347 |
| Exchange rate effect | 7 072 204 | - 51 578 302 |
| Others | - 570 000 | - 488 807 |
| Closing balance | 1 458 026 269 | 1 422 360 008 |
| Carrying amount | 1 198 421 784 | 1 202 504 678 |
During the periods ended 31 March 2009 and 31 December 2008 no interest paid or any other financial charges were capitalised, in accordance with conditions defined in note 2.9 to consolidated financial statements of year 2008.
| Intangible assets | ||
|---|---|---|
| 31.03.2009 | 31.12.2008 | |
| Gross cost: | ||
| Opening balance | 22 257 745 | 18 499 178 |
| Changes in consolidation perimeter | ||
| Capital expenditure | 147 907 | 5 597 990 |
| Disposals | 1 068 180 | |
| Exchange rate effect | 72 522 | - 562 449 |
| Others | 441 468 | - 208 794 |
| Closing balance | 22 919 642 | 22 257 745 |
| Accumulated amortisation and impairment losses |
||
| Opening balance | 9 767 088 | 7 663 030 |
| Changes in consolidation perimeter | ||
| Charge for the period | 944 314 | 3 147 724 |
| Disposals | 1 068 186 | |
| Exchange rate effect | 20 491 | - 72 543 |
| Others | 97 062 | |
| Closing balance | 10 731 893 | 9 767 087 |
| Carrying amount | 12 187 749 | 12 490 658 |
Charges to impairment losses are detailed in note 12.
At 31 March 2009 and 31 December 2008 deferred tax asset and liability were detailed according to underlying temporary differences as follows:
| Deferred tax assets | Deferred tax liabilities | ||||
|---|---|---|---|---|---|
| 31.03.2009 | 31.12.2008 | 31.03.2009 | 31.12.2008 | ||
| Harmonisation adjusments | 61 295 714 | 59 897 966 | |||
| Provisions not allowed for tax purposes | 3 635 237 | 3 377 394 | |||
| Impairment of Assets | 2 612 162 | 2 588 089 | |||
| Derecognized intangible assets | 600 | ||||
| Derecognized tangible assets | 138 432 | 186 174 | |||
| Derecognized deferred costs | 134 650 | 177 647 | |||
| Valuation of hedging derivatives | 112 731 | 108 820 | |||
| Revaluation of tangible assets | 2 981 798 | 3 044 798 | |||
| Tax losses carried forward | 48 203 753 | 47 547 072 | |||
| Others | 7 364 058 | 6 959 598 | |||
| 54 836 965 | 53 985 797 | 71 641 570 | 69 902 362 |
At 31 March 2009 and 31 December 2008, details of Other current debtors on the Consolidated Balance Sheet were as follows:
| 31.03.2009 | 31.12.2008 | |||||
|---|---|---|---|---|---|---|
| Gross Value | Impairment | Net Value | Gross Value | Impairment | Net Value | |
| Derivatives instruments | 5 259 222 | 5 259 222 | 16 521 457 | 16 521 457 | ||
| Financial Instruments | 5 259 222 | 5 259 222 | 16 521 457 | 16 521 457 | ||
| Accrued revenue | 4 710 660 | 4 710 660 | 5 441 863 | 5 441 863 | ||
| Deferred Costs | 3 980 529 | 3 980 529 | 5 535 277 | 5 535 277 | ||
| Others | 6 685 | 6 685 | 30 815 | 30 815 | ||
| Assets out of scope of IFRS 7 | 8 697 874 | 8 697 874 | 11 007 955 | 11 007 955 | ||
| Total | 13 957 096 | 13 957 096 | 27 529 411 | 27 529 411 |
At 31 March 2009 and 31 December 2008, the detail of Cash and Cash Equivalents was as follows:
| 31.03.2009 | 31.12.2008 | |
|---|---|---|
| Cash at hand | 118 843 | 98 186 |
| Bank deposits | 8 423 720 | 8 040 212 |
| Treasury applications | 15 643 618 | 57 611 859 |
| Cash and cash equivalents on the balance sheet | 24 186 181 | 65 750 257 |
| Bank overdrafts | 22 826 239 | 48 361 481 |
| Cash and cash equivalents on the statement of cash flows |
1 359 942 | 17 388 776 |
As at 31 March 2009 and 31 December 2008 Sonae Indústria had the following outstanding loans:
| 31.03.2009 | |||||
|---|---|---|---|---|---|
| Nominal value | |||||
| Current | Non current | Current | Non current | ||
| 102 111 766 | 286 898 909 | 102 111 766 | 286 898 909 | ||
| 305 000 000 | |||||
| 47 300 363 | |||||
| 301 434 | 119 159 330 | 301 434 | 119 159 330 | ||
| 185 671 099 | 755 733 902 | 185 671 099 | 758 358 602 | ||
| 161 484 918 | 755 733 902 | 161 484 918 | 758 358 602 | ||
| 919 843 520 | |||||
| 80 000 000 3 257 899 24 186 181 |
Amortised cost 302 375 300 47 300 363 917 218 820 31.12.2008 |
80 000 000 3 257 899 24 186 181 |
| Amortised cost | Nominal value | Fair value | |||
|---|---|---|---|---|---|
| Current | Non current | Current | Non current | adjustment | |
| Bank loans | 105 577 761 | 268 056 483 | 105 577 761 | 268 056 483 | 970 201 |
| Debentures | 80 000 000 | 302 147 961 | 80 000 000 | 305 000 000 | |
| Obligations under finance leases | 3 535 578 | 47 949 761 | 3 535 578 | 47 949 761 | -1 242 400 |
| Other loans | 301 760 | 148 419 100 | 301 760 | 148 419 100 | |
| Gross debt | 189 415 099 | 766 573 305 | 189 415 099 | 769 425 344 | - 272 199 |
| Investment | |||||
| Cash and cash equivalent in balance sheet | 65 750 257 | 65 750 257 | |||
| Net debt | 123 664 842 | 766 573 305 | 123 664 842 | 769 425 344 | - 272 199 |
| Total net debt | 890 238 147 | 893 090 186 |
The main changes occurred in bank loans were as follows:
a) In the first quarter of 2009 Sonae Indústria SGPS, SA contracted a loan with a Portuguese financial institution for 20 000 000 euros. The loan pays interest at market rate and principal will be repaid from 2009 to 2015.
b) In the first quarter of 2009 Tafisa Brasil contracted several loans with local banks for a total amount of 32 000 000 BRL. These loans pay interest at market rates and will be redeemed in 2009 and 2010.
At 31 March 2009 and 31 December 2008, the fair value of derivative instruments are stated as follows:
| Other current assets | Other current liabilities | Other non current liabilities | |||||
|---|---|---|---|---|---|---|---|
| 31.03.09 | 31.12.08 | 31.03.09 | 31.12.08 | 31.03.09 | 31.12.08 | ||
| Derivatives at fair value through profit or loss | 5 259 222 | 16 305 348 | 4 565 333 | 6 244 352 | 9 230 | ||
| Derivatives at fair value through reserves | 216 109 | 2 659 734 | 1 168 770 | ||||
| 5 259 222 | 16 521 457 | 7 225 067 | 7 413 122 | 9 230 |
At 31 March 2009 and 31 December 2008, details of Other non current liabilities were as follows:
| 31.03.2009 | 31.12.2008 | |
|---|---|---|
| Derivative instruments | 9 230 | |
| Goup companies | 72 604 | 72 604 |
| Other creditors | 434 401 | 434 401 |
| Financial instruments | 507 005 | 516 235 |
| State and other public entities | 48 366 962 | 44 122 456 |
| Other creditors | 72 583 691 | 74 102 387 |
| Liabilities out of scope of IFRS 7 | 120 950 653 | 118 224 843 |
| Total | 121 457 658 | 118 741 078 |
Other creditors include 72 583 691 euros relating to deferred income-investment subventions.
At 31 March 2009 and 31 December 2008, Other current liabilities were composed of:
| 31.03.2009 | 31.12.2008 | |
|---|---|---|
| Group companies | 35 456 | 34 910 |
| Derivatives | 7 225 067 | 7 413 122 |
| Trade debtors advances | 548 975 | 643 804 |
| Fixed assets suppliers | 5 721 424 | 8 776 582 |
| Other creditors | 2 793 003 | 2 693 380 |
| Financial instruments | 16 323 925 | 19 561 798 |
| Other creditors | 7 229 825 | 7 842 207 |
| Accrued expenses: | ||
| Insurances | 82 192 | 55 226 |
| Personnel costs | 22 671 181 | 23 753 319 |
| Accrued financial expenses | 6 412 455 | 9 137 782 |
| Rappel discounts (annual quantity discounts) | 26 396 996 | 28 919 892 |
| External supplies and services | 13 365 993 | 11 939 042 |
| Other accrued expenses | 12 634 677 | 9 815 327 |
| Deferred income: | ||
| Investment subventions | 5 872 378 | 5 891 717 |
| Other deferred income | 64 630 | 64 973 |
| Liabilities out of scope of IFRS 7 | 94 730 327 | 97 419 485 |
| Total | 111 054 252 | 116 981 283 |
Movements occurred in provisions and accumulated impairment losses during the period ended 31 March 2009 were as follows:
| Opening balance |
Exchange rate effect |
Changes to perimeter |
Increase | Utilizations | Other changes |
Closing balance |
|---|---|---|---|---|---|---|
| 57 587 280 19 242 |
134 837 | 570 000 | - 736 - 19 242 |
57 151 381 | ||
| 10 931 182 | ||||||
| 16 742 196 | 45 866 | 2 308 847 | 1 048 933 | - 1 879 103 | 16 168 873 | |
| 19 629 | ||||||
| 49 108 405 | 961 713 | 678 342 | 2 123 669 | 422 516 | 49 047 307 | |
| 133 318 371 | ||||||
| 37 005 998 | ||||||
| 14 877 263 | ||||||
| 188 512 887 | 1 250 556 | 4 304 070 | 7 129 280 | - 1 736 601 | 185 201 632 | |
| 10 931 182 19 629 134 407 934 37 005 998 17 098 955 |
1 142 415 108 141 |
2 987 189 1 316 881 |
3 742 602 3 386 678 |
- 1 476 565 - 260 036 |
Increases and decreases in provisions and impairment losses are stated in the Consolidated Income Statement as follows:
| 31.03.2009 | |||
|---|---|---|---|
| Losses | Gains | ||
| Cost of sales | 525 145 | 2 157 101 | |
| Other operating revenues | 2 123 670 | ||
| (Increase) / decrease in production | 791 736 | 1 229 574 | |
| Provisions and impairment losses | 2 987 189 | 1 618 935 | |
| Total | 4 304 070 | 7 129 280 |
Details of Other operating revenues on the Consolidated Income Statement for the periods ended 31 March 2009 and 2008 are as follows:
| 31.03.2009 | 31.03.2008 | |
|---|---|---|
| Gains on disposals of non current investments | 54 102 | 4 170 349 |
| Gains on disposals of tangible and intangible assets | 230 094 | 2 900 883 |
| Supplementary Revenue | 1 640 097 | 1 676 792 |
| Investment subventions | 1 701 649 | 1 684 924 |
| Tax received | 1 397 354 | 1 278 103 |
| Reversion of impairment losses | 1 618 935 | 170 273 |
| Gains on provisions | 2 123 670 | 1 272 123 |
| Others | 2 543 890 | 46 492 117 |
| 11 309 790 | 59 645 563 |
Details of Other operating costs on the Consolidated Income Statement for the periods ended 31 March 2009 and 2008 are as follows:
| 31.03.2009 | 31.03.2008 | |
|---|---|---|
| Taxes | 2 138 201 | 2 891 002 |
| Losses on disposal of non current investments | ||
| Losses on disposal of tangible and intangible assets | 139 360 | 33 057 |
| Others | 889 060 | 1 293 378 |
| 3 166 621 | 4 217 436 |
| 31.03.2009 | 31.03.2008 | |
|---|---|---|
| Financial expenses: | ||
| Interest expenses | ||
| related to bank loans and overdrafts | 2 203 487 | 2 503 808 |
| related to non convertible debentures | 4 488 256 | 7 236 380 |
| related to finance leases | 1 291 035 | 1 328 599 |
| related to hedged loans (hedge derivatives) | 761 386 | 1 179 510 |
| others | 1 867 249 | 1 334 242 |
| 10 611 413 | 13 582 539 | |
| Losses in currency translation | ||
| related to customers | 490 260 | 448 314 |
| related to suppliers | 744 706 | 913 290 |
| related to loans | 4 899 007 | 19 748 377 |
| others | 487 926 | 409 715 |
| 6 621 899 | 21 519 696 | |
| Cash discounts granted | 3 751 196 | 5 280 009 |
| Adjustment to fair value of financial instruments at fair value through profit or loss | 11 851 268 | 4 679 661 |
| Losses on valuation of hedging derivative instruments | 56 447 | |
| Fair value of inefficient component of hedge derivatives | ||
| Other finance losses | 2 582 436 | 1 802 722 |
| 35 418 213 | 46 921 073 | |
| Financial revenues: | ||
| Interest income | ||
| related to bank loans | 15 157 | 87 260 |
| related to loans to related parties | 103 180 | 141 710 |
| Others | 298 633 | 1 117 148 |
| 416 970 | 1 346 118 | |
| Gains in currency translation | ||
| related to customers | 501 326 | 691 775 |
| related to suppliers | 459 613 | 1 064 756 |
| related to loans | 8 565 797 | 205 312 |
| others | 846 208 | 959 680 |
| 10 372 944 | 2 921 523 | |
| Cash discounts obtained | 515 288 | 723 838 |
| Adjustment to fair value of financial instruments at fair value through profit or loss | 9 094 904 | 23 484 354 |
| Gains in valuation of hedging derivative instruments | ||
| Fair value of inefficient component of hedge derivatives | ||
| Other finance gains | 34 020 | 14 696 |
| 20 434 126 | 28 490 529 | |
| Finance profit / (loss) | - 14 984 087 | - 18 430 544 |
Corporate income tax accounted for in the periods ended 31 March 2009 and 2008 is detailed as follows:
| 31.03.2009 | 31.03.2008 | |||
|---|---|---|---|---|
| Current tax | 385 727 | 3 753 136 | ||
| Deferred tax | 96 322 | 11 048 398 | ||
| 482 049 | 14 801 534 |
The main activity of the Group is the production of wood based panels and derivative products through industrial plants and commercial facilities located in Portugal, Spain, France, Germany, United Kingdom, Switzerland, The Netherlands, Canada, Brazil and South Africa.
In the notes to the consolidated financial statements of the period ended 31 December 2008, Sonae Indústria disclosed the following geographic segments in accordance with IAS 14.
For 2009 financial year and interim reporting periods, IFRS 8 is replacing IAS 14. Under this new standard, segments to be disclosed are the ones included in the internal reporting system of financial information to the chief operating decision maker, namely:
Non reportable segments are included under All other segments.
| Turnover | Operating Result |
|||||
|---|---|---|---|---|---|---|
| External | Intragroup | |||||
| Segments | 31.03.2009 | 31.03.2008 | 31.03.2009 | 31.03.2008 | 31.03.2009 | 31.03.2008 |
| Iberian Peninsula | 77 740 581 119 699 294 | 2 116 205 | 3 404 827 | - 1 104 875 | 11 285 747 | |
| France | 36 044 994 | 58 468 639 | 12 296 360 | 26 479 724 | - 13 916 217 | - 1 562 943 |
| Germany | 101 982 118 139 075 310 | 25 585 756 | 40 603 108 | - 10 893 265 | - 1 184 254 | |
| United Kingdom | 15 829 431 | 27 727 592 | - 1 218 516 | 863 002 | ||
| Canada | 27 010 394 | 22 446 444 | - 1 721 977 | - 4 494 129 | ||
| Brazil | 28 719 921 | 41 573 084 | 3 035 899 | 10 907 736 | ||
| South Africa | 15 649 134 | 24 396 359 | 483 754 | 4 323 315 | ||
| All other segments | 37 316 094 | 57 557 341 | 16 031 324 | 27 386 057 | - 2 050 293 | 148 386 |
| Total segments | 340 292 667 490 944 064 | 56 029 646 | 97 873 716 | - 27 385 491 | 20 286 860 | |
| Adjustments | ||||||
| Income accrual not recognized | 42 300 727 | |||||
| Provisions not recognized | - 9 401 000 | |||||
| Impairment losses not recognized | - 2 000 000 | |||||
| Utilization of provisions not recognized | 740 576 | |||||
| Others | 1 342 999 | - 1 573 013 | ||||
| Total segments after adjustments | - 25 301 916 | 49 613 574 | ||||
| Consolidated Income Statement | - 25 301 916 | 49 613 574 |
In March 2009, Glunz AG, GHP Gmbh and other wood based panel producers in Germany were subject to inspections carried out by the German Competition Authority. The investigations are at a fact-finding stage only and no formal allegations have been made against our Companies or any of their employees. According to the information available at this date, the Directors consider that any eventual liability related to such proceedings is deemed to be remote."
These consolidated financial statements were approved by the Board of Directors and authorised for issuance on 6 May 2009.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.