Interim / Quarterly Report • Sep 8, 2008
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
Head Office: R. João Mendonça, 529 - 4464-501 SENHORA DA HORA
Porto Commercial Registry and Fiscal Number 501 532 927
30 JUNE 2008
In accordance with Portuguese Law and the company's articles of association, we hereby present the management report of Sonae Distribuição - S.G.P.S., S.A. (previously called Modelo Continente, S.G.P.S., S.A.) for the six months ending 30 June 2008.
The world economic background has been heavily affected by the crisis in international financial markets and by the generalized rise in the price of raw materials (in particular of oil), with inherent repercussions in the sharp increase in interest rates on international markets. This situation has had a particularly negative impact on European economies, which have been unable to generate sustainable and positive growth dynamic.
This has also been the case in Portugal. The combination of global economic slowdown and instability in financial markets, together with a generalized increase in inflation, has impacted the Portuguese economy, and has penalized the national economic agents.
Turning to the Portuguese modern retail market in 2008, the trend towards a sharp increase in commercial sales area continues. Over the last 12 months, the main food based formats opened more than 170,000 m2 of sales area, equal to an increase of around 10% in the installed supply(1). Also in non food retail, there was a significant increase in various sectors in which Sonae Distribuição operates, both through the opening of new major stand alone projects, and in new shopping centers in the metropolitan areas of Porto and Lisbon, but also in smaller cities. Once again, the increase in supply exceeded the nominal rate of growth of demand(2), which means that the Portuguese market has been again subject to a substantial increase in competitive pressure.
During the 1st half of 2008, Sonae Distribuição had consolidated turnover of 1,879 million Euro, increasing 26% compared to the first half of 2007. This trend was the result of the following factors:
1 Calculated in m2 of sales area.
2 Measured by the trend of sales of the major market operators.
increase of 5% in the company's consolidated turnover compared to the same period of 2007.
Looked at another way, and for the same period, we would point out that the total turnover of the food based retail brands reached 1,309 million Euro, equal to an increase of 22% compared to the same period last year. This trend is the result of a positive performance by stores on a like for like basis, as mentioned above (+2%), the achievement of the expansion plan of the formats (+21,000 m2 over the last 12 months spread among a total of 22 stores) and the integration of the hypermarkets acquired on 31 December 2007 from Carrefour Portugal.
Over the same period, turnover of the non food retail segment totaled 494 million Euro, an increase of 19% compared to the first half of 2007. Here, the main highlights were the increase on a like for like store basis (+2%), the organic growth achieved (+42,000 m2 over the last 12 months for a total of around 100 new stores) and the integration of the new sales areas acquired at the end of 2007 from Carrefour Portugal.
In consolidated terms in the first six months of 2008, the company's operational cash flow totaled 127 million Euro, equivalent to an increase of 11% compared to the same period of last year.
As already announced in the 1st quarter, this figure includes the nonrecurring gain of 9 million Euros for the sale of the real estate asset in Florianópolis (Brazil), which was not included in the divestment operation that took place in December 2005. In its turn, the amount recorded in the same period of 2007 was impacted by a net non-recurring gain of 12 million Euro, resulting from the sale of the real estate assets of the Albufeira and Portimão shopping galleries in Portugal. If these transactions had not taken place, consolidated recurring operational cash flow would have totaled 118 million Euro, which compares favorably with that of the same period last year, equal to an increase of 16%.
Food based retail brands contributed 94 million Euro towards the consolidated operational cash flow of Sonae Distribuição. This amount is equal to 7.2% of related turnover, and approximately the same as the same period last year. In the same period, non food retail brands contributed 21 million Euro to the company's consolidated operational cash flow, equal to 4.3% of related turnover, an increase of 10% over the same period of last year.
The trend of these key indicators is impacted by the profitability levels of the most recent stores, which are currently in a phase of building up their operations and by refurbishment operations underway in the ex-Carrefour stores, which still have operational cash flow margins below benchmark averages of the company.
In the first half of 2008, the consolidated net profits of Sonae Distribuição totaled 39 million Euro, compared to 49 million Euro in the same period of last year. The fall arose mainly from non recurring events relating to capital gains on the disposal of real estate assets mentioned above, as well as a more significant component of financial charges, resulting from the significant investment effort made over the last few years and from the general increase in market interest rates.
At the end of June, Sonae Distribuição had a network of 677 stores after the opening of 31 new units since the beginning of the year. As of the date of this report, there are already 43 new Group stores (+23,000 m2 of sales area), an obvious reflection of the intensified pace of store openings taking place in the second half of the year.
this respect, to date, Sportzone opened two stores in Spain, out of a total of 4 units scheduled for opening up to the end of the year.
However, the investment of 107 million Euro made during the six months was not only for the programme of organic growth undertaken, but was also used to modernize less recent units, to develop new business concepts, as well as strengthening of the information systems and logistics infrastructures.
As at 30 June 2008, the consolidated net debt of the Company was 1,380 million Euro. This figure, which compares with 586 million Euro at the end of the first half of 2007, has been directly impacted by the heavy investment plan, which over the last 12 months totaled more than 1,000 million Euro. This amount was required for the strong pace of organic growth achieved, but in particular for the acquisition of Carrefour Portugal.
Even so, and as a result of the strong cash flow generation capability of Sonae Distribuição, the capital structure of the company continues to be well balanced and with the appropriate strength to face the challenges and reach the objectives with which the company is committed.
During the first six months of the year, Sonae Distribuição achieved the following:
and reflects the wish of both Groups to strengthen their focus on an operation considered to be strategic and with excellent growth prospects. The transaction is also dependent on a non-opposition decision by the Competition Authority.
At the same time, and in compliance with the terms of the decision of nonopposition given by the Competition Authority relating to the acquisition of exclusive control of Carrefour Portugal, Sonae Distribuição achieved the following:
No significant changes took place in the period under review that are worthy of mention, and the guidelines set out in the Consolidated Management Report for the year 2007, concerning Corporate Governance remained unchanged.
No own shares were purchased or sold during the first half of 2008. Thus, as at 30 June 2008, Sonae Distribuição - S.G.P.S., S.A. continues to hold directly or through its affiliated companies 100,000,000 own shares, representing 9.09% of its share capital.
Sonae Distribuição will maintain its business strategy over the coming months, based on clearly defined goals, which focus on growth (both organically and through acquisition opportunities which arise in the market) and on strengthening the value proposal for its customers, through continued investment in efficiency and innovation.
Consistent with the strategy of consolidating its leadership in the Portuguese retail market, the company will maintain its strong pace of organic growth, the goal being to increase its store network throughout the current year with 60,000 new m2 of sales area compared to that as at the end of the year 2007.
However, and despite the fact that the company continues to have a portfolio of highly interesting projects for the Portuguese market, which will allow it to strengthen its competitive presence and respective market share, in view of the current signs of a sharp slowdown in demand and worsening of financing conditions, the company has decided to be more demanding and selective in the analysis of its investment proposals, by raising the minimum return on investment required by around 2 p.p.
Assuming its position as a benchmark operator, Sonae Distribuição is also attentive to possible growth opportunities via merger and acquisition transactions, which may arise in various geographical areas, whenever the opportunities in question are reasonably valued, and in line with the profitability yardsticks set by the company.
The international expansion of Sonae Distribuição's businesses is another growth area, which is part of the company's strategic guidelines. To that end, the company has chosen the Spanish market and, in a first phase, its sports good brand – Sportzone – to take the first steps in this new growth path. As mentioned above, Sportzone opened its 2nd store in Spain in July, as part of a plan which will involve an important portfolio of units in this country in the short term. As is publicly known, Sonae Distribuição is also studying other geographical areas, which it plans to enter through its format portfolio.
Maintaining its innovative approach, Sonae Distribuição continues to develop new retail concepts. In this area, various segments are being developed in parallel, with the company already able to forecast the launch during the second half of the year of an innovative concept in Optics, integrated into the retail format development plan in the health and well being area.
At the appropriate time, Sonae Distribuição disclosed a number of forecasts for the current year, involving growth of turnover of more than 20%(1),
1 Excluding sales from petrol station sales, which are awaiting a favourable decision from the Competition Authority in order to definitively transfer their operation to GALP, as part of the agreement signed at the beginning of the year and duly disclosed to the market.
maintaining the recurrent EBITDA margin of the company(1) and investing around 300 million Euro during the year. In the current context of worsening economic conditions, and in particular, the sharp deterioration on domestic consumption, the forecasts mentioned above, although more difficult to achieve, continue to be valid.
Matosinhos, 28 July 2008 The Board of Directors
1 Excluding sales from petrol station sales, which are awaiting a favourable decision from the Competition Authority in order to definitively transfer their operation to GALP, as part of the agreement signed at the beginning of the year and duly disclosed to the market.
The signatories individually declare that, to their knowledge, the Consolidated and Individual Financial Statements and other accounting documents required by law or regulation, related to the six month period ended 30 June 2008, were prepared meeting the standards of the applicable International Financial Reporting Standards, giving a truthful (fairly) and appropriate image of the assets and liabilities, financial position and the consolidated and individual results of the issuer and that the interim Management Report faithfully describes the business evolution and position of the issuer and of the companies included in the consolidation perimeter and contains a description of the major risks and uncertainties that they will face in the next six month period.
Matosinhos, 28 July 2008
The Board of Directors,
________________________________________ (Duarte Paulo Teixeira de Azevedo – President)
________________________________________ (Nuno Manuel Moniz Trigoso Jordão – CEO)
________________________________________ (Ângelo Gabriel Ribeirinho dos Santos Paupério)
________________________________________ (Álvaro Carmona e Costa Portela)
Sonae Distribuição, SGPS, S.A.
As required by article 9, nr. 1 b) of CMVM Regulation 04/2004, the following is a summary of the information disclosed to the company:
| SHARES | Date | Purchases | Sales | ||||
|---|---|---|---|---|---|---|---|
| Quantity | Aver. Price € | Quantity | Aver. Price € | Quantity | |||
| BOARD OF DIRECTORS | |||||||
| Duarte Paulo Teixeira de Azevedo Efanor Investimentos, SGPS, S.A. (1) Migracom, SGPS, S.A. (3) Sonae, SGPS, S.A. |
1 69.996 3.293 |
||||||
| Ângelo Gabriel Ribeirinho dos Santos Paupério Sonae, SGPS, S.A. Purchase |
11.01.2008 | 245.436 | 1,29981 | 250.000 | |||
| Alvaro Carmona e Costa Portela Sonae, SGPS, S.A. Purchase |
11.06.2008 | 100.000 | 0,91 | 125.934 | |||
| Notes: | |||||||
| (1) Efanor Investimentos, SGPS, S.A. | |||||||
| Sonae, SGPS, S.A. | 658.804.424 | ||||||
| Pareuro, BV (2) Capital increase |
21.01.2008 | 1.980.000 | 151,51 | 2.000.000 | |||
| (2) Pareuro, BV | |||||||
| Sonae, SGPS, S.A. | 400.000.000 | ||||||
| (3) Migracom, SGPS, S.A. | |||||||
| Sonae, SGPS, S.A. Purchase |
17.01.2008 | 193.500 | 1,29 | ||||
| Purchase | 18.01.2008 | 1.500 | 1,24 | 1.485.000 | |||
| Imparfin, SGPS, S.A. (4) | 150.000 | ||||||
| (4) Imparfin, SGPS, S.A. | |||||||
| Sonae, SGPS, S.A. | |||||||
| Purchase | 03.01.2008 | 7 | 1,92 | 4.105.280 |
As required by article 9, nr 1, e) of CMVM Regulation 04/2004, the following shareholders held more than 2% of the company's share capital at 30 June 2008:
| Shareholder | Nr. of Shares | % of Voting Rights | |
|---|---|---|---|
| Sonae, SGPS, S.A. | 824.780.810 | 74,98% | |
| Sonae Investments, BV | 175.219.190 | 15,93% | |
| Soflorin, BV (1) | 100.000.000 | 9,09% | |
| Total attributable | 1.100.000.000 | 100,00% |
(1) Considered Own Shares because the Company Soflorin, B.V. is wholly owned by Sonae Distribuição, SGPS, S.A..
30 JUNE 2008
| IFRS | ||||
|---|---|---|---|---|
| ASSETS | Notes | 30-06-2008 | 30-06-2007 | 31-12-2007 1 |
| NON CURRENT ASSETS | ||||
| Tangible and intangible assets | 7 | 1.894.085.913 | 1.424.887.050 | 1.856.571.847 |
| Goodwill | 8 | 509.626.705 | 58.700.069 | 506.101.189 |
| Investments | 9 | 40.191.392 | 52.764.665 | 40.081.414 |
| Deferred tax assets | 12 | 26.349.074 | 19.583.057 | 27.725.259 |
| Other non current assets | 10 | 2.037.562 | 1.802.307 | 1.820.126 |
| Total non current assets | 2.472.290.646 | 1.557.737.148 | 2.432.299.835 | |
| CURRENT ASSETS | ||||
| Inventories | 466.978.464 | 380.770.028 | 447.494.889 | |
| Clients and other current assets | 11 | 232.713.366 | 200.300.427 | 228.789.380 |
| Investments | 9 | 63.658.568 | 33.705.423 | 57.208.737 |
| Cash and cash equivalents | 13 | 48.073.643 | 286.032.513 | 67.853.490 |
| Total current assets | 811.424.041 | 900.808.391 | 801.346.496 | |
| Non current assets held for sale | 7 | 15.680.523 | - | 6.006.580 |
| TOTAL ASSETS | 3.299.395.210 | 2.458.545.539 | 3.239.652.911 | |
| EQUITY AND LIABILITIES | ||||
| EQUITY | ||||
| Share Capital | 14 | 1.100.000.000 | 1.100.000.000 | 1.100.000.000 |
| Own Shares | (205.000.000) | (205.000.000) | (205.000.000) | |
| Reserves and retained earnings | (140.795.282) | (224.313.363) | (223.444.442) | |
| Net profit for the period attributable to the shareholders of the Parent Company | 24 | 39.426.657 | 49.076.515 | 167.492.214 |
| Total equity attributable to the Shareholders of the Parent Company | 793.631.375 | 719.763.152 | 839.047.772 | |
| Minority interests | 11.887.736 | 11.160.270 | 12.155.942 | |
| TOTAL EQUITY | 805.519.111 | 730.923.422 | 851.203.714 | |
| LIABILITIES: | ||||
| NON CURRENT LIABILITIES | ||||
| Loans | 15 | 1.255.074.355 | 600.309.344 | 1.106.503.697 |
| Other non current liabilities | 17 | 11.426.001 | 12.436.414 | 12.702.606 |
| Deferred tax liabilities Provisions |
12 20 |
49.426.487 18.637.375 |
35.364.179 23.116.622 |
47.268.600 18.878.593 |
| Total non current liabilities | 1.334.564.218 | 671.226.559 | 1.185.353.496 | |
| CURRENT LIABILITIES Loans |
15 | 226.592.085 | 305.695.912 | 90.935.925 |
| Suppliers and other current liabilities | 19 | 930.221.682 | 750.560.543 | 1.109.581.662 |
| Provisions | 20 | 2.498.114 | 139.103 | 2.578.114 |
| Total current liabilities | 1.159.311.881 | 1.056.395.558 | 1.203.095.701 | |
| TOTAL LIABILITIES | 2.493.876.099 | 1.727.622.117 | 2.388.449.197 | |
| TOTAL EQUITY AND LIABILITIES | 3.299.395.210 | 2.458.545.539 | 3.239.652.911 | |
The accompanying notes are part of these consolidated financial statements
(1) The subsidiary Continente Hipermercados, S.A. (ex-Carrefour) was acquired in the end of 2007and therefore no fair value allocation was made as at that date. During the first half of 2008 a preliminary fair value imputation was made and is now reflected in these financial statements (Note 6).
(Translation of financial statements originally issued in Portuguese - Note 29)
| IFRS | |||||||
|---|---|---|---|---|---|---|---|
| Notes | 2008 | 2007 | |||||
| 2nd Quarter 2 |
30-06-2008 | 2nd Quarter 2 |
30-06-2007 | ||||
| Operating Income: | |||||||
| Sales | 916.017.861 | 1.813.642.784 | 732.131.494 | 1.429.985.363 | |||
| Services rendered | 36.834.275 | 65.748.821 | 37.552.311 | 65.156.785 | |||
| Other operating income | 108.934.736 | 199.011.751 | 71.507.804 | 149.571.889 | |||
| Total operating income | 1.061.786.872 | 2.078.403.356 | 841.191.609 | 1.644.714.037 | |||
| Operating expenses: | |||||||
| Cost of sales | (710.298.416) | (1.435.345.382) | (564.173.098) | (1.121.944.643) | |||
| External supplies and services | (145.129.064) | (258.514.355) | (111.975.086) | (205.241.331) | |||
| Staff costs | (115.803.706) | (229.609.669) | (91.290.341) | (184.249.854) | |||
| Depreciation and amortization | 7 | (28.553.434) | (54.688.412) | (21.778.523) | (42.732.433) | ||
| Provisions and impairment losses | 20 | (1.377.943) | (2.313.905) | (96.540) | (181.530) | ||
| Other operating expenses | (12.626.465) | (28.044.491) | (5.660.328) | (19.211.404) | |||
| Total operating expenses | (1.013.789.028) | (2.008.516.214) | (794.973.916) | (1.573.561.195) | |||
| Net operating profit/(loss) | 47.997.844 | 69.887.142 | 46.217.693 | 71.152.842 | |||
| Financial profits | 3.217.742 | 7.291.441 | 2.476.833 | 4.757.971 | |||
| Financial losses | (20.111.726) | (38.738.402) | (12.185.896) | (22.332.383) | |||
| Financial profit/(loss) | (16.893.984) | (31.446.961) | (9.709.063) | (17.574.412) | |||
| Profit/(loss) related to associated companies | 5 | (197.668) | 109.978 | (465.984) | (467.924) | ||
| Profit/(loss) related to investments | 150.169 | 150.169 | (587.173) | (587.173) | |||
| Profit/(loss) before income tax | 31.056.361 | 38.700.328 | 35.455.473 | 52.523.333 | |||
| Current Income Tax | 23 | (747.022) | (3.210.607) | (2.284.257) | (4.244.943) | ||
| Deferred Income Tax | 23 | (207.789) | 3.693.766 | 1.519.249 | 1.037.741 | ||
| Income Tax | 23 | (954.811) | 483.159 | (765.008) | (3.207.202) | ||
| Consolidated profit/(loss) for the six month period | 30.101.550 | 39.183.487 | 34.690.465 | 49.316.131 | |||
| Attributable to: | |||||||
| Equity holders of the Parent Company | 30.186.443 | 39.426.657 | 34.398.261 | 49.076.515 | |||
| Minority interests | (84.893) | (243.170) | 292.204 | 239.616 | |||
| Profit/(loss) per share (basic and diluted) | 24 | 0,03 | 0,04 | 0,03 | 0,05 |
The accompanying notes are part of these consolidated financial statements
(2) Prepared in accordance with "IAS 34 - Interim Financial Reporting" and not subjected to independent review.
| Cur ren cy |
Oth er |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Sha re |
Ow n |
Leg al |
Tra nsla tion |
He dgi ng |
Re d ser ves an |
Ne t |
Min orit y |
Tot al |
||
| Cap ital |
Sha res |
Re ser ves |
Re ser ves |
Re ser ves |
Re tain ed Ear ning s |
Pro fit |
Tot al |
Inte ts res |
Eq uity |
|
| Bal t 1 Jan y 2 007 anc e a uar App riat ion of c olid d p rofi t of ate 20 06 rop ons |
1.1 00. 000 .00 0 |
(20 5.0 00. 000 |
) 90. 200 .00 0 |
510 .70 9 |
- | (39 8.6 81. 758 ) |
158 .07 9.6 02 |
745 .10 8.5 53 |
10. 930 .91 0 |
756 .03 9.4 63 |
| Tra nsfe r to leg al r nd reta ined rnin ese rve s a ea gs |
- | - | 4.8 00. 000 |
- | - | 153 .27 9.6 02 |
(15 8.0 79. 602 ) |
- | - | - |
| Div ide nds dis trib d ute |
- | - | - | - | - | (75 .00 0.0 00) |
- | (75 .00 0.0 00) |
(10 .25 6) |
(75 .01 0.2 56) |
| Cha s in nge res erv es |
||||||||||
| Ge d in riod ate t pe ner cu rren |
- | - | - | 578 .09 1 |
- | - | - | 578 .09 1 |
- | 578 .09 1 |
| Oth ers |
- | - | - | - | - | (7) | - | (7) | - | (7) |
| Net lida ted fit ( loss ) fo r th ix m ont hs iod end ing 30 Jun e 2 007 co nso pro e s per |
- | - | - | - | - | - | 49. 076 .51 5 |
49. 076 .51 5 |
239 .61 6 |
49. 316 .13 1 |
| Bal t 30 Ju 200 7 anc e a ne |
1.1 00. 000 .00 0 |
(20 5.0 00. 000 |
) 95. 000 .00 0 |
1.0 88. 800 |
- | (32 0.4 02. 163 ) |
49. 076 .51 5 |
719 .76 3.1 52 |
11. 160 .27 0 |
730 .92 3.4 22 |
| (1) Bal Jan t 1 y 2 008 anc e a uar App riat ion of c olid d p rofi t of 20 07 ate rop ons |
1.1 00. 000 .00 0 |
(20 5.0 00. 000 |
) 95. 000 .00 0 |
1.1 04. 622 |
538 .16 9 |
(32 0.0 87. 233 ) |
167 .49 2.2 14 |
839 .04 7.7 72 |
12. 155 .94 2 |
851 .20 3.7 14 |
| Tra nsfe r to leg al r nd reta ined rnin ese rve s a ea gs |
- | - | 4.3 00. 000 |
- | - | 163 .19 2.2 14 |
(16 ) 7.4 92. 214 |
- | - | - |
| Div ide nds dis trib d ute |
- | - | - | - | - | (85 .00 0.0 00) |
- | (85 .00 0.0 00) |
- | (85 .00 0.0 00) |
| Cha s in nge res erv es |
||||||||||
| Ge ate d in t pe riod ner cu rren |
- | - | - | - | 991 .89 9 |
- | - | 991 .89 9 |
- | 991 .89 9 |
| Tra nsfe rred ults to res |
- | - | - | (83 4.9 53) |
- | - | - | (83 4.9 53) |
- | (83 4.9 53) |
| Oth ers |
- | - | - | - | - | - | - | - | (25 6) .03 |
(25 6) .03 |
| Net lida ted fit ( loss ) fo r th ix m hs iod end ing 30 Jun e 2 008 ont co nso pro e s per |
- | - | - | - | - | - | 39. 426 .65 7 |
39. 426 .65 7 |
(24 3.1 70) |
39. 183 .48 7 |
| Bal 30 Ju 200 8 s at anc e a ne |
1.1 00. 000 .00 0 |
(20 5.0 00. 000 |
) 99. 300 .00 0 |
269 .66 9 |
1.5 30. 068 |
(24 1.8 95. 019 ) |
39. 426 .65 7 |
793 .63 1.3 75 |
11. 887 .73 6 |
805 .51 9.1 11 |
The accompanying notes are part of these consolidated financial statements
(1) The subsidiary Continente Hipermercados, S.A. (ex-Carrefour) was acquired in the end of 2007and therefore no fair value allocation was made as at that date. During the first half of 2008 a preliminary fair value imputation was made and is now reflected in these financial statements (Note 6).
(Translation of financial statements originally issued in Portuguese - Note 29)
| Notes | 30-06-2008 | 30-06-2007 | |
|---|---|---|---|
| OPERATING ACTIVITIES: | |||
| Net cash flow from operating activities (1) | (95.520.240) | (55.636.389) | |
| INVESTING ACTIVITIES: | |||
| Cash receipts related to: | |||
| Investments | 30.163.103 | 7.688.298 | |
| Tangible and intangible assets | 6.944.990 | 33.892.375 | |
| Interest and similar income | 5.279.039 | 2.135.267 | |
| Dividends | 150.169 | 225.169 | |
| Loans granted | - | 127.726.000 | |
| 42.537.301 | 171.667.109 | ||
| Cash payments related to: | |||
| Investments | (8.518.761) | (6.939.633) | |
| Tangible and intangible assets | (119.863.924) | (98.508.613) | |
| Loans granted | (3.982) | (127.731.085) | |
| (128.386.667) | (233.179.331) | ||
| Net cash used in investing activities (2) | (85.849.366) | (61.512.222) | |
| FINANCING ACTIVITIES: | |||
| Cash receipts related to: | |||
| Loans obtained | 2.829.250.000 | 1.107.216.000 | |
| 2.829.250.000 | 1.107.216.000 | ||
| Cash payments related to: | |||
| Loans obtained | (2.555.516.005) | (970.143.656) | |
| Interest and similar charges | (39.733.622) | (17.220.355) | |
| Dividends | (85.000.000) | (75.010.292) | |
| Others | (215.430) | - | |
| (2.680.465.057) | (1.062.374.303) | ||
| Net cash used in financing activities (3) | 148.784.943 | 44.841.697 | |
| Net increase/(decrease) in cash and cash equivalents (4)=(1)+(2)+(3) | (32.584.663) | (72.306.914) | |
| Effect of foreign exchange rate | 10.795 | 70.508 | |
| Cash and cash equivalents at the beginning of the period | 13 | 64.268.940 | 357.690.994 |
| Cash and cash equivalents at the end of the period | 13 | 31.695.072 | 285.454.588 |
The accompanying notes are part of these consolidated financial statements
(Translation of consolidated financial statements originally issued in Portuguese – Note 29)
SONAE DISTRIBUIÇÃO, SGPS, S.A. ("the Company" or "Sonae Distribuição"), with head office in Rua João Mendonça nº 529, 4464-501 Senhora da Hora, Portugal, is the Parent-company of a group of companies, as detailed in Notes 4 and 5 ("Sonae Distribuição Group").
Annual financial statements are presented in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union.
Interim financial statements are presented quarterly, in accordance with IAS 34 – "Interim Financial Reporting".
The accounting policies adopted are consistent with those used in the preparation of the consolidated financial statements for the year ended 31 December 2007.
The subsidiaries, its head offices and percentage of capital held as of 30 June 2008 and 31 December 2007 are as follows:
| Head | % held 30.06.2008 |
% held 31.12.2007 |
||||
|---|---|---|---|---|---|---|
| Company | Office | Direct | Total | Direct | Total | |
| Parent Company | ||||||
| Sonae Distribuição SGPS, S.A. | Matosinhos | |||||
| Sonae Distribuição | ||||||
| Best Offer – Prestação de Informações pela Internet, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Bertimóvel - Sociedade Imobiliária, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Bikini, Portal de Mulheres, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Canasta – Empreendimentos Imobiliários, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Carnes do Continente – Industria e Distribuição Carnes, S.A. | Santarém | 100.00% | 100.00% | 100.00% | 100.00% | |
| Chão Verde - Sociedade de Gestão Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Citorres - Sociedade Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Cumulativa - Sociedade Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Contibomba - Comércio e Distribuição de Combustíveis, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Contimobe - Imobiliária de Castelo de Paiva, S.A. | Castelo de Paiva | 100.00% | 100.00% | 100.00% | 100.00% | |
| Continente Hipermercados, S.A. | Lisbon | 99.90% | 99.90% | 99.86% | 99.86% | |
| Difusão - Sociedade Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sport Zone España - Comércio de Artículos de Deporte, S.A. | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| b) | Edições Book.it, S.A. | Matosinhos | 100.00% | 100.00% | - | - |
| Efanor – Design e Serviços, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Efanor - Industria de Fios, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Equador & Mendes - Agencia de Viagens e Turismo, Lda | Lisbon | 75.00% | 67.50% | 75.00% | 67.50% | |
| Estevão Neves - Hipermercados da Madeira, S.A. | Funchal | 100.00% | 100.00% | 100.00% | 100.00% | |
| Fozimo - Sociedade Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Fozmassimo - Sociedade Imobiliária, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Fundo de Investimento Imobiliário Fechado Imosonae Dois | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Global S Hipermercado, Lda. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| IGI – Investimento Imobiliário, S.A. | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Igimo – Sociedade Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Iginha – Sociedade Imobiliária, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imoconti – Sociedade Imobiliària, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imoestrutura – Sociedade Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imomuro – Sociedade Imobiliária, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imoresultado – Sociedade Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imosistema – Sociedade Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Infofield – Informática, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Inventory - Acessórios de Casa, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Marcas MC, zRT | Budapest (Hungary) | 100.00% | 100.00% | 100.00% | 100.00% | |
| MJLF-Empreendimentos Imobiliários, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo - Distribuição de Materiais de Construção, S.A. | Maia | 50.00% | 50.00% | 50.00% | 50.00% | |
| Modalfa – Comércio e Serviços, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo Com - Vendas por Correspondência, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo Continente Hipermercados, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo Continente – Operações de Retalho, S.G.P.S., S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo Continente Seguros – Sociedade de Mediação, S.A. | Porto | 75.00% | 75.00% | 75.00% | 75.00% | |
| Modelo Hiper Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo Hipermercados Trading, S.A. | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% |
| % held | % held | ||||
|---|---|---|---|---|---|
| Head | 30.06.2008 | 31.12.2007 | |||
| Company | Office | Direct | Total | Direct | Total |
| NA - Equipamentos para o Lar, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| NA - Comércio de Artigos de Desporto, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Nova Equador Internacional - Agencia de Viagens e Turismo, Lda | Lisbon | 75.00% | 67.50% | 75.00% | 67.50% |
| Nova Equador P.C.O. e Eventos, Sociedade Unipessoal, Lda | Lisbon | 75.00% | 67.50% | 75.00% | 67.50% |
| Pharmacontinente - Saúde e Higiene, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Predicomercial – Promoção Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Peixes do Continente - Indústria e Distribuição de Peixes, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Solaris Supermercados, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Selifa - Sociedade de Emprendimentos Imobiliários de Fafe, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Sempre à Mão - Sociedade Imobiliária, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Sesagest – Projectos e Gestão Imobiliária, S.A. | Porto | 100.00% | 100.00% | 100.00% | 100.00% |
| Sociloures – Sociedade Imobiliária, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Socijofra – Sociedade Imobiliária, S.A. | Gondomar | 100.00% | 100.00% | 100.00% | 100.00% |
| Soflorin, B.V. | Amsterdam (Netherlands) | 100.00% | 100.00% | 100.00% | 100.00% |
| Sonae Capital Brasil, Ltda | São Paulo (Brazil) | 100.00% | 100.00% | 100.00% | 100.00% |
| a) SM Empreendimentos Imobiliários, Ltda | Porto Alegre (Brazil) | 100.00% | 100.00% | 100.00% | 100.00% |
| Sonae Retalho España – Servicios Generales, S.A. | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% |
| Sondis Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Sontária - Empreendimentos Imobiliários, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Sonvecap, B.V. | Amsterdam (Netherlands) | 100.00% | 100.00% | 100.00% | 100.00% |
| Sport Zone – Comércio de Artigos de Desporto, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Star - Viagens e Turismo, S.A. | Lisbon | 90.00% | 90.00% | 90.00% | 90.00% |
| Tlantic Portugal - Sistemas de Informação, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Tlantic Sistemas de Informação, Ltda | Porto Alegre (Brazil) | 100.00% | 100.00% | 100.00% | 100.00% |
| Todos os Dias – Comércio Ret. e Explor.Centros Comerciais, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Valor N, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Worten – Equipamentos para o Lar, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Worten España, S.A. | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% |
a) Subsidiary incorporated by merger into Sonae Capital Brasil, Ltda on 7 January 2008.
b) Subsidiary created on 29 April 2008.
These companies have been included in the consolidation by the full consolidation method.
The associated companies, their head offices, the percentage of the share capital held and their book value as at 30 June 2008 and 31 December 2007 are as follows:
| % of Capital held 30.06.2008 |
% of Capital held | Book Value | |||||
|---|---|---|---|---|---|---|---|
| Head | 31.12.2007 | ||||||
| Company | Office | Direct | Total | Direct | Total | 30.06.2008 | 31.12.2007 |
| Fundo de Investimento Imobiliário Fechado Imosede |
Maia | 42.16% | 42.16% | 42.16% | 42.16% | 34,806,175 | 34,616,937 |
| Mundo Vip - Operadores Turísticos, S.A. Sonaegest - Soc. Gestora de Fundos de |
Lisbon | 33.33% | 33.33% | 33.33% | 33.33% | 2,692,561 | 2,851,706 |
| Investimento, S.A. Sempre a Postos - Produtos Alimentares e |
Maia | 40.00% | 40.00% | 40.00% | 40.00% | 733,842 | 669,644 |
| Utilidades, S.A. | Lisbon | 25.00% | 25.00% | 25.00% | 25.00% | 959,644 | 943,957 |
| (Note 9) | 39,192,222 | 39,082,244 |
Associated companies were included in the consolidation under the equity method.
The aggregated amounts of main financial indicator's of these associated companies as at 30 June 2008 and 2007, and 31 December 2007 are as follows:
| 30.06.2008 | 30.06.2007 | 31.12.2007 | |
|---|---|---|---|
| Total Assets | 115,371,930 | 88,614,029 | 109,412,246 |
| Total Liabilities | 28,628,135 | 44,947,662 | 22,810,653 |
| Income | 56,001,717 | 56,086,766 | 132,477,889 |
| Costs | 55,364,856 | 56,796,063 | 131,110,770 |
The subsidiary Continente Hipermercados S.A. (ex-Carrefour Portugal) was acquired by the end of 2007, and therefore no fair value allocation to the acquired assets was made as at that date. This preliminary allocation was performed during the first half of 2008, reported to 31 December 2007, and is reflected in these financial statements. The process is expected to be entirely concluded by the end of the current year, in accordance with the International Financial Reporting Standards:
| Presented as at | |||
|---|---|---|---|
| Purchase date | 31.12.2007 | ||
| Book | Fair Value | Total | Book |
| Value | Adjustments | Value | |
| 267,013,229 | 77,796,876 | 344,810,105 | 267,013,229 |
| 34,475,424 | (10,371,772) | 24,103,652 | 34,475,424 |
| 5,788,904 | |||
| 1,347,294 | - | 1,347,294 | 1,347,294 |
| 1,845,583 | (5,406,243) | (3,560,660) | 1,845,583 |
| (83,038,919) | - | (83,038,919) | (83,038,919) |
| (150,218,081) | (4,157,381) | (154,375,462) | (150,218,081) |
| 77,213,434 | 57,861,480 | 135,074,914 | 77,213,434 |
| 504,847,714 | |||
| 59,468 | (163,861) | (104,393) | |
| 57,861,480 | 585,308,872 | 581,956,755 | |
| 611,200,000 | 611,200,000 | ||
| Amounts receivable as result of the price adjustment | (30,113,103) | (30,414,000) | |
| 4,221,975 | 1,170,755 | ||
| 585,308,872 | 581,956,755 | ||
| 611,200,000 | 611,200,000 | ||
| 4,221,975 | 1,170,755 | ||
| (1,347,294) | (1,347,294) | ||
| Cash receipts resulting from the price adjustment | (30,113,103) | - | |
| 583,961,578 | 611,023,461 | ||
| 5,788,904 | - 57,802,012 |
5,788,904 450,397,819 |
In the consolidated statement of cash flows for the six months period ended 30 June 2008, the caption "Cash receipts related to Investments" includes the receipt of price adjustment amounting to 30,113,103 Euro.
During the periods ended 30 June 2008 and 2007, movements in tangible and intangible assets, as well as depreciation and accumulated impairment losses, were made up as follows:
| Other | Tangible | Advances on | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Land | Machinery and | Transport | Office | Tools | Reusable | tangible | assets | account of | Total | |
| and buildings | equipment | equipment | equipment | and fittings | containers | assets | in progress a) | tangible assets b) | tangible | |
| Gross assets: | ||||||||||
| Opening balance | 1,321,081,939 | 586,492,798 | 17,525,840 | 101,287,132 | 29,837,028 | 66,567 | 1,709,718 | 125,567,424 | 14,404,376 | 2,197,972,822 |
| Fair value adjustments (Note 6) | 52,144,720 | 25,447,540 | (165,821) | (1,391,873) | (3,844,350) | - | - | (16,575,928) | 15,650,000 | 71,264,288 |
| Opening balance - after fair value adjustments | 1,373,226,659 | 611,940,338 | 17,360,019 | 99,895,259 | 25,992,678 | 66,567 | 1,709,718 | 108,991,496 | 30,054,376 | 2,269,237,110 |
| Capital Expenditure | 3,343,264 | 422,058 | 28,114 | 1,345,892 | 34,381 | - | - | 96,576,687 | 5,973,460 | 107,723,856 |
| Disposals | (1,944) | (6,891,362) | (313,549) | (462,912) | (87,052) | - | (1,755) | (51,247) | - | (7,809,821) |
| Exchange rate effect | 12,437 | 35,554 | 1,369 | 23,083 | - | - | - | - | - | 72,443 |
| Transfers / write-off c) | 7,059,117 | 39,921,542 | 310,339 | (6,775,713) | 2,043,283 | - | 3,582 | (74,069,646) | (900,000) | (32,407,496) |
| Closing balance | 1,383,639,533 | 645,428,130 | 17,386,292 | 94,025,609 | 27,983,290 | 66,567 | 1,711,545 | 131,447,290 | 35,127,836 | 2,336,816,092 |
| Am ortisation a nd losse s for | ||||||||||
| accumulated im pairm ent | ||||||||||
| Opening balance | 194,037,229 | 278,847,315 | 13,568,935 | 65,309,111 | 20,362,366 | 66,567 | 1,565,593 | - | - | 573,757,116 |
| Fair value adjustments (Note 6) | (17,571,285) | 15,536,400 | (153,143) | (1,156,224) | (3,188,336) | - | - | - | - | (6,532,588) |
| Opening balance - after fair value adjustments | 176,465,944 | 294,383,715 | 13,415,792 | 64,152,887 | 17,174,030 | 66,567 | 1,565,593 | - | - | 567,224,528 |
| Period depreciation | 10,821,297 | 27,706,471 | 715,364 | 6,967,794 | 2,314,901 | - | 23,404 | - | - | 48,549,231 |
| Disposals | (1,944) | (5,815,398) | (277,219) | (413,422) | (82,214) | - | (1,755) | - | - | (6,591,952) |
| Exchange rate effect | 6,408 | 12,578 | 535 | 6,608 | - | - | - | - | - | 26,129 |
| Transfers / write-off c) | (2,449,586) | (258,569) | (33,072) | (9,493,648) | (52,868) | - | (887) | - | - | (12,288,630) |
| Closing balance | 184,842,119 | 316,028,797 | 13,821,400 | 61,220,219 | 19,353,849 | 66,567 | 1,586,355 | - | - | 596,919,306 |
| Net book value | 1,198,797,414 | 329,399,333 | 3,564,892 | 32,805,390 | 8,629,441 | - | 125,190 | 131,447,290 | 35,127,836 | 1,739,896,786 |
| Other | Tangible | Advances on | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Land | Machinery and | Transport | Office | Tools | Reusable | tangible | assets | account of | Total | |
| and buildings | equipment | equipment | equipment | and fittings | containers | assets | in progress a) | tangible assets b) | tangible | |
| Gross assets: | ||||||||||
| Opening balance | 1.027.788.651 | 479.043.575 | 15.346.401 | 96.146.283 | 8.319.375 | 80.429 | 2.006.122 | 29.402.940 | 17.147.599 | 1.675.281.375 |
| Changes in consolidation Perimeter - Purchases | 13.005.970 | 698.298 | - | - | - | - | - | 287.226 | - | 13.991.494 |
| Changes in consolidation Perimeter - Disposals | (9.928.909) | - | - | - | - | - | - | - | - | (9.928.909) |
| Capital Expenditure | 2.938.523 | 437.007 | 23.864 | 937.316 | 8.621 | - | - | 65.035.932 | 12.608.883 | 81.990.146 |
| Disposals | (20.919.134) | (3.441.193) | (254.773) | (647.605) | (26.882) | (13.862) | (279.443) | (23.260) | - | (25.606.152) |
| Exchange rate effect | 457.737 | 79.948 | 4.062 | 42.467 | - | - | - | 13.065 | - | 597.279 |
| Transfers / write-off c) | 17.290.709 | 31.900.274 | 298.534 | 1.726.501 | 1.411.811 | - | 2.384 | (44.747.159) | (10.244.996) | (2.361.942) |
| Closing balance | 1.030.633.547 | 508.717.909 | 15.418.088 | 98.204.962 | 9.712.925 | 66.567 | 1.729.063 | 49.968.744 | 19.511.486 | 1.733.963.291 |
| Amortisation and losses for | ||||||||||
| accumulated impairment | ||||||||||
| Opening balance | 128.715.051 | 224.445.608 | 12.011.068 | 58.138.134 | 4.544.535 | 80.429 | 1.824.070 | - | - | 429.758.895 |
| Changes in consolidation Perimeter - Purchases | 126.232 | 37.635 | - | - | - | - | - | - | - | 163.867 |
| Period depreciation | 8.628.872 | 22.474.305 | 552.584 | 5.063.879 | 822.157 | - | 23.447 | - | - | 37.565.244 |
| Disposals | (2.366.778) | (2.521.357) | (237.580) | (545.904) | (25.102) | (13.862) | (279.429) | - | - | (5.990.012) |
| Exchange rate effect | 12.735 | 16.039 | 1.013 | 8.966 | - | - | - | - | 38.753 | |
| Transfers / write-off c) | (3.042) | (435.216) | (12.416) | (355.963) | (2.968) | - | (3.535) | - | - | (813.140) |
| Closing balance | 135.113.070 | 244.017.014 | 12.314.669 | 62.309.112 | 5.338.622 | 66.567 | 1.564.553 | - | - | 460.723.607 |
| Net book value | 895.520.477 | 264.700.895 | 3.103.419 | 35.895.850 | 4.374.303 | - | 164.510 | 49.968.744 | 19.511.486 | 1.273.239.684 |
| Industrial | Premiums paid | Intangible | ||||
|---|---|---|---|---|---|---|
| Development | property and | Software | for property | assets | Total | |
| costs | other rights | occupation rights | in progress a) | intangible | ||
| Gross assets: | ||||||
| Opening balance | 469.507 | 88.603.953 | 107.561.601 | 13.863.815 | 16.263.339 | 226.762.215 |
| Capital Expenditure | - | 95.054 | 55.367 | - | 6.578.819 | 6.729.240 |
| Disposals | - | (485) | - | - | (558.941) | (559.426) |
| Exchange rate effect | - | - | 5.773 | - | - | 5.773 |
| Transfers / write-off | - | 275.350 | 5.453.606 | (352.472) | (6.133.415) | (756.931) |
| Closing balance | 469.507 | 88.973.872 | 113.076.347 | 13.511.343 | 16.149.802 | 232.180.871 |
| Amortisation and losses for | ||||||
| accumulated impairment | ||||||
| Opening balance | 241.993 | 5.175.682 | 53.824.561 | 12.960.714 | - | 72.202.950 |
| Period depreciation | 46.951 | 1.134.906 | 4.890.984 | 66.342 | - | 6.139.183 |
| Disposals | - | (461) | - | - | - | (461) |
| Exchange rate effect | - | - | 2.797 | - | - | 2.797 |
| Transfers / write-off | - | - | (253) | (352.472) | - | (352.725) |
| Closing balance | 288.944 | 6.310.127 | 58.718.089 | 12.674.584 | - | 77.991.744 |
| Net book value | 180.563 | 82.663.745 | 54.358.258 | 836.759 | 16.149.802 | 154.189.127 |
| Industrial | Premiums paid | Intangible | Advances on | ||||
|---|---|---|---|---|---|---|---|
| Development | property and | Software | for property | assets | account of | Total | |
| costs | other rights | occupation rights | in progress a) | intangible assets | intangible | ||
| Gross assets: | |||||||
| Opening balance | 464,840 | 83,989,039 | 98,303,747 | 13,908,707 | 13,319,370 | 275,000 | 210,260,703 |
| Capital Expenditure | - | 387,715 | 42,757 | - | 7,455,940 | - | 7,886,412 |
| Disposals | - | - | - | - | (11,055) | - | (11,055) |
| Exchange rate effect | - | - | 10,874 | - | - | - | 10,874 |
| Transfers / write-off | 3,450 | 1,128,694 | 2,368,272 | - | (3,962,808) | (40,000) | (502,392) |
| Closing balance | 468,290 | 85,505,448 | 100,725,650 | 13,908,707 | 16,801,447 | 235,000 | 217,644,542 |
| Amortisation and losses for | |||||||
| accumulated impairment | |||||||
| Opening balance | 148,308 | 3,329,177 | 44,882,011 | 12,736,678 | - | - | 61,096,174 |
| Period depreciation | 46,714 | 787,272 | 4,174,832 | 158,371 | - | - | 5,167,189 |
| Disposals | - | - | - | - | - | - | - |
| Exchange rate effect | - | - | 3,214 | - | - | - | 3,214 |
| Transfers / write-off | - | (13,711) | (255,690) | - | - | - | (269,401) |
| Closing balance | 195,022 | 4,102,738 | 48,804,367 | 12,895,049 | - | - | 65,997,176 |
| Net book value | 273,268 | 81,402,710 | 51,921,283 | 1,013,658 | 16,801,447 | 235,000 | 151,647,366 |
a) Major amounts included in "Tangible and intangible assets in progress" refer to the following projects:
| 30.06.2008 | 30.06.2007 | |
|---|---|---|
| Remodelling and expansion of stores | 127,736,001 | 47,661,374 |
| Installation licenses | 4,721,144 | 4,065,548 |
| Software projects | 11,327,025 | 11,470,751 |
| 143,784,170 | 63,197,673 |
During the six months period ended 30 June 2008, the Group disposed land and buildings held by a Brazilian subsidiary SM – Medicamentos, Ltda which were classified under the caption "Non current assets held for sale" as at 31 December 2007. The disposal resulted in a gain of approximately 9 million Euro recorded in the caption "Other operating income".
During the periods ended 30 June 2007 and 2008, and for the year ended 31 December 2007, movements in goodwill, as well as in the corresponding impairment losses, were made up as follows:
| 30.06.2008 | 30.06.2007 | 31.12.2007 after fair value adjustments (Note 6) |
|
|---|---|---|---|
| Gross value: | |||
| Opening balance | 507,475,415 | 63,980,187 | 63,980,187 |
| Increase in acquisition costs (Note 6) | 3,352,117 | - | - |
| New companies in the consolidation perimeter | - | 21,953 | 447,423,073 |
| Increases | 173,399 | - | - |
| Decreases | - | (2,463,488) | (3,927,845) |
| Transfers | - | 62,855 | - |
| Closing balance | 511,000,931 | 61,601,507 | 507,475,415 |
| Accumulated impairment losses (Note 20): | |||
| Opening balance | 1,374,226 | 2,838,583 | 2,838,583 |
| Increases | - | 62,855 | - |
| Decreases | - | - | (1,464,357) |
| Closing balance | 1,374,226 | 2,901,438 | 1,374,226 |
| Net book value | 509,626,705 | 58,700,069 | 506,101,189 |
Goodwill is not depreciated. Impairment tests on the Goodwill are performed on an annual basis.
During the period, an adjustment to the goodwill value in the amount of (57,802,012) Euro was recorded resulting from the fair value estimates made to the accounts of the subsidiary Continente Hipermercados, S.A. (ex-Carrefour Portugal) acquired by the Group as at 31 December 2007.
Additionally, there were adjustments to the acquisition costs in the amount of 3,352,117 Euro, which implied the increase of goodwill in this acquisition (Note 6).
As at 30 June 2008 and 2007 movements in this caption can be detailed as follows:
| 30.06.2008 | 30.06.2007 | |||
|---|---|---|---|---|
| Non current | Current | Non current | Current | |
| Investments in associated companies | ||||
| Opening balance as at 1 January | 39,082,244 | - | 17,823,351 | - |
| Equity method effect | 109,978 | - | (467,924) | - |
| Closing balance as at 30 June | 39,192,222 | - | 17,355,427 | - |
| Other financial investments | ||||
| Opening balance at 1 January | 785,486 | 56,093,108 | 33,804,781 | 33,211,904 |
| Purchases over the six months period | - | 5,219,106 | - | 181,185 |
| Disposals over the six months period | - | - | (523,914) | (342,290) |
| Increase/(decrease) in fair value | - | 1,418,421 | 594,687 | 644,851 |
| Transfers | - | (1,182,312) | - | - |
| Closing balance as at 30 June | 785,486 | 61,548,323 | 33,875,554 | 33,695,650 |
| Accumulated impairment losses (Note 20) | (26,316) | - | (26,316) | - |
| Closing balance as at 30 June | 759,170 | 61,548,323 | 33,849,238 | 33,695,650 |
| Derivative financial instruments | ||||
| Fair value as at 1 January | - | 1,115,629 | - | 49,458 |
| Purchases over the six months period (Note 16) | - | 1,513 | - | 9,773 |
| Disposals over the six months period | - | (1,971) | - | (49,458) |
| Increase/(decrease) in fair value | - | 995,074 | - | - |
| Closing balance as at 30 June | - | 2,110,245 | - | 9,773 |
| Advances on financial investments | ||||
| Opening balance as at 1 January | 240,000 | - | 900,000 | - |
| Purchases over the six months period | - | - | 660,000 | - |
| Closing balance as at 30 June | 240,000 | - | 1,560,000 | - |
| 40,191,392 | 63,658,568 | 52,764,665 | 33,705,423 |
The caption "Other financial investments can be detailed as follows:
As at 30 June 2008 and 31 December 2007, "Other non current assets" are detailed as follows:
| 30.06.2008 | 31.12.2007 | |
|---|---|---|
| Loans granted to associated companies | 1,020,112 | 1,015,475 |
| Accounts receivable and other debtors | 1,017,450 | 804,651 |
| 2,037,562 | 1,820,126 |
The amount recorded under loans granted to associated companies bears interests at market rates and are not matured.
The amount recorded under accounts receivable and other debtors mainly refer to legal deposits made by a Brazilian subsidiary, for which the correspondent liabilities with no defined maturity are recorded in the caption "Other creditors" (Note 17).
As at 30 June 2008 and 31 December 2007, "Other current assets" are made up as follows:
| 30.06.2008 | 31.12.2007 | |
|---|---|---|
| Trade accounts receivable | 48,014,976 | 45,180,966 |
| Tax and contributions receivable | 57,759,749 | 51,067,860 |
| Other debtors | 104,701,173 | 130,059,315 |
| Advances to fixed assets suppliers | 351,202 | 381,319 |
| Other current assets | 45,437,910 | 23,492,179 |
| 256,265,010 | 250,181,639 | |
| Accumulated impairment losses (Note 20) | (23,551,644) | (21,392,259) |
| 232,713,366 | 228,789,380 | |
The caption "Other debtors" is essentially composed by receivables related to: (i) debtor balances of suppliers in a total amount of 62,800,060 Euro (66,725,484 Euro in 31 December 2007); (ii) the amount of 14,576,053 Euro (the same amount as at 31 December 2007) described as Special Regime for the Settlement of Debts to the Tax Authorities and Social Security, which refers to taxes paid that are being disputed and subject to reimbursement claims. The Board of Directors believes that the outcome of these claims will be favourable to the Group; (iii) recoverable VAT, that was originated by property transactions, in a total amount of 3,071,596 Euro (2,887,859 Euro as at 31 de December 2007); (iv) a receivable amount of 8,911,391 Euro resulting from the disposal of a tangible asset held by a Brazilian subsidiary.
The caption "Other current assets" is essentially composed by receivable interests amounting to 121,103 Euro (741,938 Euro on 31 December 2007); an amount of 27,424,733 Euro commercial income (4,222,318 Euro on 31 December 2007); receivable commissions amounting to 2,382,401 Euro (6,865,234 Euro on 31 December 2007); 4,577,497 Euro of rents paid in advance (3,259,833 Euro on 31 de December 2007) and insurance paid in advance amounting to 3,924,444 Euro (2,058,068 Euro in 31 December 2007).
Deferred tax assets and liabilities as at 30 June 2008 and 31 December 2007 are made up as follows, taking into consideration the temporary differences that generated them:
| Deferred tax assets | Deferred tax liabilities | |||
|---|---|---|---|---|
| 30.06.2008 | 31.12.2007 after fair value adjustments (Note 6) |
30.06.2008 | 31.12.2007 after fair value adjustments (Note 6) |
|
| Fair value allocation on business combinations | 3,380,211 | 5,439,039 | 12,788,737 | 12,788,737 |
| Harmonisation adjustments (amortizations and depreciation) Provisions and impairment losses not accepted for tax purposes |
67,230 5,480,751 |
70,513 4,320,121 |
29,980,579 - |
29,290,837 - |
| Write-off of tangible and intangible assets | 9,037,827 | 9,517,092 | - | - |
| Write-off of deferred costs | 4,384 | 9,644 | 29,482 | 32,267 |
| Valuation of financial derivatives | 46,608 | 74,497 | 552,059 | 194,556 |
| Reinvestment of capital gains | - | - | 2,366,783 | 2,394,039 |
| Revaluation of tangible fixed assets | - | - | 2,491,307 | 2,523,410 |
| Exchange differences not included for tax purposes | - | - | 1,217,540 | 44,754 |
| Tax losses carried forward | 8,332,063 | 8,010,720 | - | - |
| Others | - | 283,633 | - | - |
| 26,349,074 | 27,725,259 | 49,426,487 | 47,268,600 |
As at 30 June 2008 and 31 December 2007, the carried forward tax losses in accordance with tax returns and income tax estimates of the group companies that recorded the corresponding deferred tax assets, considering an exchange rate at that dates, had the following expiration dates:
| 30.06.2008 | 31.12.2007 | |||||
|---|---|---|---|---|---|---|
| Tax losses carried forward |
Deferred tax assets |
Time limit |
Tax losses carried forward |
Deferred tax assets |
Time limit |
|
| With limit time use | ||||||
| Generated in 2002 | 11,492,655 | 2,873,163 | 2008 | 12,423,840 | 3,105,960 | 2008 |
| Generated in 2003 | 9,170,433 | 2,292,608 | 2009 | 9,065,672 | 2,266,418 | 2009 |
| Generated in 2004 | 1,567,260 | 391,815 | 2010 | 1,567,260 | 391,815 | 2010 |
| Generated in 2005 | 7,341,506 | 1,835,377 | 2011 | 7,341,506 | 1,835,377 | 2011 |
| Generated in 2006 | 387,074 | 96,768 | 2012 | 387,074 | 96,768 | 2012 |
| Generated in 2007 | 1,298,126 | 324,532 | 2013 | 1,257,530 | 314,382 | 2013 |
| Generated in 2008 | 2,071,201 | 517,800 | 2014 | - | - | 2014 |
| 33,328,255 | 8,332,063 | 32,042,882 | 8,010,720 | |||
| Without limited time use | - | - | - | - | ||
| 33,328,255 | 8,332,063 | 32,042,882 | 8,010,720 |
The deferred tax assets arising from the tax losses carried forward were evaluated and were only recorded if it was probable that taxable profits would occur in the future which may be offset against available tax losses or against deductible temporary differences. This evaluation was based on Sonae Distribuição companies' business plans, periodically reviewed and updated, and available and identified tax planning opportunities.
As at 30 June 2008 there are tax losses carried forward in the amount of 71,414,598 Euro (91,117,181 Euro as of 31 December 2007) for which no deferred tax assets were recognized for prudential reasons.
| 30.06.2008 | 31.12.2007 | |||||
|---|---|---|---|---|---|---|
| Tax losses | Deferred tax | Time | Tax losses | Deferred tax | Time | |
| carried forward | credit | limit | carried forward | credit | limit | |
| With limit time use | ||||||
| Generated in 2002 | 1,707,189 | 426,797 | 2008 | 1,814,987 | 453,747 | 2008 |
| Generated in 2003 | 200,291 | 50,073 | 2009 | 200,291 | 50,073 | 2009 |
| Generated in 2004 | 329,687 | 82,422 | 2010 | 329,687 | 82,422 | 2010 |
| Generated in 2005 | 2,771,308 | 692,827 | 2011 | 36,519,737 | 9,129,934 | 2011 |
| Generated in 2006 | 161,837 | 40,459 | 2012 | 161,837 | 40,459 | 2012 |
| Generated in 2007 | 30,196,615 | 7,549,154 | 2013 | 24,379,231 | 6,094,809 | 2013 |
| Generated in 2008 | 4,707,788 | 1,176,947 | 2014 | - | - | 2014 |
| 40,074,715 | 10,018,679 | 63,405,770 | 15,851,444 | |||
| With limit time different | ||||||
| from the above mentioned | 23,733,021 | 6,754,599 | 19,571,433 | 5,619,101 | ||
| Without limited time use | 7,606,862 | 2,586,333 | 8,139,978 | 2,767,592 | ||
| 71,414,598 | 19,359,611 | 91,117,181 | 24,238,137 |
As at 30 June 2008 and 31 December 2007 cash and cash equivalents can be detailed as follows:
| 30.06.2008 | 31.12.2007 | |
|---|---|---|
| Cash at hand | 5,716,810 | 5,723,805 |
| Bank deposits | 42,321,836 | 62,094,598 |
| Treasury applications | 34,997 | 35,087 |
| Cash and cash equivalents on the balance sheet | 48,073,643 | 67,853,490 |
| Bank overdrafts (note 15) | (16,378,571) | (3,584,549) |
| Cash and cash equivalents on the cash flow statement | 31,695,072 | 64,268,941 |
Bank overdrafts, are recorded in the balance sheet under the caption Current loans.
As at 30 June 2008, the share capital, which is fully subscribed and paid for, is made up by 1,100,000,000 ordinary shares which do not hold right to any fixed income, with a nominal value of 1 Euro each.
As at 30 June 2008, the subscribed share capital was distributed as follows:
| Entity | % |
|---|---|
| Sonae, SGPS, S.A. | 74.98 |
| Sonae Investments, BV | 15.93 |
| Own Shares | 9.09 |
As at 30 June 2008, Efanor Investimentos, SGPS, S.A. and its subsidiaries held 52.94% of the share capital of Sonae, SGPS, S.A..
As at 30 June 2008 and 31 December 2007, borrowings can be detailed as follows:
| 30.06.2008 | 31.12.2007 | |||||||
|---|---|---|---|---|---|---|---|---|
| Book value | Face value | Book value | Face value | |||||
| Current | Non Current | Current | Non Current | Current | Non Current | Current | Non Current | |
| Bank loans | 105,004,454 | 249,000,000 | 105,004,454 | 249,000,000 | 80,250,354 | - | 80,250,354 | - |
| Bonds | 99,928,611 | 1,001,088,962 | 100,000,000 | 1,006,925,000 | - | 1,100,672,731 | - | 1,106,925,000 |
| Bank overdrafts (Note 13) | 16,378,571 | - | 16,378,571 | - | 3,584,549 | - | 3,584,549 | - |
| 221,311,636 | 1,250,088,962 | 221,383,025 | 1,255,925,000 | 83,834,903 | 1,100,672,731 | 83,834,903 | 1,106,925,000 | |
| Other loans | 24,953 | 267,948 | 24,953 | 267,948 | 36,229 | 276,330 | 36,229 | 276,329 |
| Derivatives financial instruments (Note 16) | 175,879 | - | - | - | 281,123 | - | - | - |
| 200,832 | 267,948 | 24,953 | 267,948 | 317,352 | 276,330 | 36,229 | 276,329 | |
| Obligations under finance leases | 5,079,617 | 4,717,445 | 5,079,617 | 4,717,445 | 6,783,670 | 5,554,636 | 6,783,670 | 5,554,636 |
| 226,592,085 | 1,255,074,355 | 226,487,595 | 1,260,910,393 | 90,935,925 | 1,106,503,697 | 90,654,802 | 1,112,755,965 |
The repayment schedule of face value of borrowings, (including bank loans and obligations under finance leases) can be summarized as follows:
| 30.06.2008 | 31.12.2007 | |
|---|---|---|
| 2008 | 124,745,075 | 90,654,802 |
| 2009 | 103,432,822 | 103,146,003 |
| 2010 | 67,656,861 | 67,370,839 |
| 2011 | 82,260,183 | 82,065,244 |
| 2012 | 350,173,179 | 350,042,467 |
| 2013 | 155,036,229 | 155,036,229 |
| +2014 | 604,093,639 | 355,095,183 |
| 1,487,397,988 | 1,203,410,767 | |
Bond loans can be detailed as follows:
| Modelo Continente - 2003 | 82,000,000 EUR |
|---|---|
| Modelo Continente - 2004 | 100,000,000 EUR |
| Modelo Continente - 2005/2010 | 64,925,000 EUR |
| Modelo Continente - 2005/2012 | 150,000,000 EUR |
| Modelo Continente - 2007/2012 | 200,000,000 EUR |
| Sonae Distribuição, SGPS, S.A. - 2007/2015 | 200,000,000 EUR |
| Sonae Distribuição Setembro - 2007/2015 | 310,000,000 EUR |
1,640,000 bonds – Nominal Value: 50 Euro.
Maximum term: 8 (eight) years.
Annual interest rate: the interest rate which is variable is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.75% p.a. Interest Payment: half yearly in arrears, on 15 April and 15 October of each year. Redemption: at par, in one payment on 15 October 2011, the maturity date of the loan. Early redemption is not possible, either by initiative of the issuer or the bondholders.
10,000,000 bonds – Nominal Value: 10 Euro.
Maximum term: 5 (five) years.
Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 1.15% p.a..
Interest Payment: half yearly in arrears, on 18 March and 18 September of each year. Redemption: at par, in one payment on 18 March 2009, the maturity date of the loan. Early redemption is not possible, either by initiative of the issuer or the bondholders.
265,000 bonds – Nominal Value: 245 Euro.
Maximum term: 5 (five) years.
Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.70% p.a..
Interest Payment: half yearly in arrears, on 3 February and 3 August of each year.
Redemption: at par, in one payment on 5th year in one payment on 3 August 2010, the maturity date of the loan, except if it an early redemption occurs.
Early redemption (call-option): early redemption is possible by initiative of the issuer, either totally or partially (by reducing the nominal value of the bonds), on the 2nd, 3rd or 4th year of maturity. In this situation the issuer is obliged to pay a prize of 0.125% over the reimbursed value.
On the 3rd August 2007, the Company partially reimbursed the bonds, according to the issuing conditions. The amount reimbursed per bond was 755 Euro plus a premium of 0.94375 Euro.
After the reimbursement, the loan was reduced to 64,925,000 Euro (265,000 bonds with a 245 Euro nominal value).
15,000,000 bonds – Nominal Value: 10 Euro.
Maximum term: 7 (seven) years.
Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.85% p.a..
Interest Payment: half yearly in arrears, on 2 February and 2 August of each year.
Redemption: at par, in one payment on 2 August 2012 the payment dates of the 14th coupon, except if an early redemption occurs.
Early redemption (call-option): early redemption is possible by initiative of the issuer, either totally or partially (by reducing the nominal value of the bonds), on the reimbursed dates of 10th, 11th, 12th and 13th coupon, without the obligation of paying any prize.
4,000 bonds – Nominal Value: 50,000 Euro. Maximum term: 5 (five) years.
Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.5% p.a.. Interest Payment: half yearly in arrears, on 30 April and 30 October of each year. Redemption: at par, in one payment on 30 April 2012 the payment date of the 10th coupon. Early redemption (call-option): early redemption is not possible, either by initiative of the issuer or the bond holders.
4,000,000 bonds - Nominal Value: 50 Euro.
Maximum term: 8 (eight) years
Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.48% p.a.. Interest Payment: half yearly in arrears, on 10 February and 10 August of each year. Redemption: at par, in one payment on 10 August 2015 the payments date of the 16th coupon.
Early redemption (call-option): early redemption is possible by initiative of the issuer, totally, on the payment date of the 10th, 12th or 14th coupons, without the obligation of paying any prize.
31,000,000 Bonds – Nominal Value: 10 Euro.
Maximum term: 8 (eight) years.
Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.25% p.a. in the first 3 interest payment dates and 0.55% p.a. from the 4th interest payment date on. Interest Payment: half yearly in arrears, on 10 March and 10 September of each year.
Redemption: at par in the following terms:
50% on the date of the 12th coupon payment (10 September 2013);
50% on the date of the 16th coupon payment (10 September 2015).
Early redemption (call-option): early redemption is possible by initiative of the issuer, either totally or partially, on the payment dates of the 10th, 11th, 12th, 13th, 14th or 15th coupons, without the obligation of paying any prize.
Extraordinary early redemption (Call-Option): until the end of the 18th month of the loan, within the following conditions:
(i) the loan may be reimbursed total or partially, with no penalization, in each interest payment date
ii) the loan may be reimbursed total or partially, subject to Breakage Costs, with a 30 previous days notice during each interest period.
At 30 June 2008 this caption corresponded to repayable grants from IAPMEI under the Measure of Support to the Energy Potential and Rationalization (MAPE). These grants do not bear interests and were attributed by a 12 years period, with a grace period of 3 years redemption after attribution. The grants will be redempted in half-yearly instalments, occurring the first six months after the grace period. At present, 24,953 Euro are classified as "Other loans – currents".
This caption includes: i) the issue of short term commercial paper in the amount of 105,000,000 Euro which bears interests at normal market rates; ii) the issue of commercial paper in the amount of 249,000,000 Euro classified as non-current as it concerns to commercial paper contracts which issuances are committed by financial institutions for a period greater than 12 months.
The Group uses exchange rate derivatives, essentially, to hedge future cash flows.
As at 30 June 2008, the fair value of the exchange rate derivatives, calculated taking into consideration the present market value of equivalent financial instruments, is estimated as follows:
| 30.06.2008 | 31.12.2007 | |
|---|---|---|
| Assets (Note 9) | 1,513 | 1,971 |
| Liabilities (Note 15) | (175,879) | (281,123) |
| (174,366) | (279,152) |
Gains or losses for the year arising from changes in the fair value of derivative financial instruments amounted 104,876 Euro, were recorded directly in the income statement in the caption "Net Operating Expenses".
The fair value of the derivatives is detailed as follows:
| Assets (note 9) | Liabilities (note 15) | ||||
|---|---|---|---|---|---|
| 30.06.2008 31.12.2007 |
30.06.2008 | 31.12.2007 | |||
| Hedging derivatives | 2,108,732 | 1,113,658 | - | - | |
| Other derivatives | 1,513 | 1,971 | 175,879 | 281,123 | |
| 2,110,245 | 1,115,629 | 175,879 | 281,123 |
As at 30 June 2008, the derivatives used by the Group essentially refer mainly to swaps. These were negotiated to hedge the interest rate risk inherent to bank loans borrowed by the Group. According to the accounting policies adopted, these derivatives fulfil the requirements to be classified as hedging instruments.
Its fair value amounts to:
| 30.06.2008 | 31.12.2007 | |
|---|---|---|
| Assets | 2,110,245 | 1,113,658 |
| Liabilities | (175,879 | - |
| 1,934,366 | 1,113,658 |
These interest rate derivatives were valued at fair value, at the balance sheet date, based on valuations performed within the Group using specific software and on external valuations when this software does not deal specific instruments. The fair value of the swaps was calculated, with reference to the balance sheet date, based upon the discounted cash flow of the difference between the fixed interest rate of the fixed leg and the indexed variable interest rate inherent to the variable leg.
Counterparts issuing derivative financial instruments are selected based on its financial strength and credit risk established by internationally recognized rating agencies. These counterparts are nationally and internationally recognized first class financial institutions.
As at 30 June 2008 and 31 December 2007 "Other non current liabilities" were made up as follows:
| 30.06.2008 | 31.12.2007 | |
|---|---|---|
| Participating companies (Note 22) | 10,000,000 | 10,000,000 |
| Other non current trade accounts payable | 858,760 | 830,596 |
| Share-based payments (Note 18) | 567,241 | 1,872,010 |
| 11,426,001 | 12,702,606 |
As at 30 June 2008 and 31 December 2007, the caption "Other non current liabilities" refers mainly to the estimated amounts to fulfil the legal and tax obligations of a Brazilian subsidiary which was considered appropriate to face future losses on lawsuits and for which legal deposits exist, which are recorded under the caption "Other non current assets" (Note 10).
The amount payable to participating companies refers to a shareholders' loan granted by a minority shareholder of a subsidiary that bears interests at market rate. The fair value of this loan is similar to its book value.
In 2008 and in previous years, Sonae Distribuição Group granted deferred performance bonuses to its directors and eligible employees. These are based on shares to be acquired at nil cost, three years after they were attributed to the employee. The acquisition can be exercised during the period commencing on the third anniversary of the grant date and the end of that year. The company has the choice to settle its responsibilities in cash instead of shares. The option can only be exercised if the employee still works for the Sonae Group on the vesting date.
Liabilities arising from deferred performance bonuses as at 30 June 2008 and 31 December 2007 are made up as follows:
| Year of | Vesting | Number of | Fair value | |||
|---|---|---|---|---|---|---|
| grant | year | participants | 30.06.2008 | 31.12.2007 | ||
| Shares | ||||||
| 2005 | 2008 | 38 | - | 2,690,269 | ||
| 2006 | 2009 | 40 | 865,263 | 1,958,101 | ||
| 2007 | 2010 | 40 | 731,974 | 1,699,820 | ||
| 2008 | 2011 | 42 | 1,207,526 | - | ||
| Total | 2,804,763 | 6,348,190 |
The amount recorded in the financial statements as at 30 June 2008 and 31 December 2007, related to the responsibilities incurred from the date in which each plan was granted until the mentioned dates, can be presented as follows:
| 30.06.2008 | 31.12.2007 | |
|---|---|---|
| Recorded as Other non current liabilities (Note 17) | 567,241 | 1,872,010 |
| Recorded as Other current liabilities (Note 19) | 721,053 | 2,690,269 |
| Recorded in profit and loss in previous years | (2,735,184) | (628,007) |
| Recorded in Staff costs | (1,446,890) | 3,934,272 |
The share based payment plans costs are recognized during the years between the grant and vesting date as staff costs.
As at 30 June 2008 and 31 December 2007 the caption "Other current liabilities" can be detailed as follows:
| 30.06.2008 | 31.12.2007 after fair value adjustments |
||
|---|---|---|---|
| Suppliers | 690,150,583 | 836,947,665 | |
| Participated and participating companies | 68 | 408,665 | |
| a) | Other accounts payable | 38,363,704 | 35,591,505 |
| Fixed assets suppliers | 39,809,451 | 42,253,608 | |
| Taxes and contributions payables | 22,134,379 | 44,222,307 | |
| b) | Accrued costs | 136,625,497 | 145,383,430 |
| Deferred income | 2,416,947 | 2,084,213 | |
| Share-based payments (Note 18) | 721,053 | 2,690,269 | |
| 930,221,682 | 1,109,581,662 | ||
Movements in "Provisions and impairment losses" for the six months period ended 30 June 2008 and 2007 were as follow:
| Opening balance after fair value adjustments |
|||||
|---|---|---|---|---|---|
| Captions | 31.12.2007 | (Note 6) | Increases | Decreases a) | 30.06.2008 |
| Accumulated impairment losses on investments (Note 9) | 26,316 | 26,316 | - - |
26,316 | |
| Accumulated impairment losses on goodwill (Note 8) | 1,374,226 | 1,374,226 | - - |
1,374,226 | |
| Accumulated impairment losses on trade accounts receivable (Note 11) | 12,771,387 | 12,771,387 | 830,337 | (144,452) | 13,457,272 |
| Accumulated impairment losses on other debtors (Note 11) | 8,620,872 | 8,620,872 1,483,568 |
(10,068) | 10,094,372 | |
| Accumulated impairment losses - inventories | 16,095,728 | 16,095,728 | 8,028,441 | (8,072,187) | 16,051,982 |
| Provisions | 18,486,207 | 21,456,707 | - (321,218) |
21,135,489 | |
| 57,374,736 | 60,345,236 | 10,342,346 | (8,547,925) | 62,139,657 | |
| Captions | 31.12.2006 | Increases | Decreases | 30.06.2007 | |
| Accumulated impairment losses on investments (Note 9) | 474,728 | - | (448,412) | 26,316 | |
| Accumulated impairment losses on goodwill (Note 8) | 2,838,583 | 62,855 | - | 2,901,438 | |
| Accumulated impairment losses on trade accounts receivable (Note 11) | 11,167,140 | 158,456 | (302,926) | 11,022,670 | |
| Accumulated impairment losses on other debtors (Note 11) | 6,463,190 | 23,074 | (144,559) | 6,341,705 | |
| Accumulated impairment losses - inventories | 11,542,472 | 339,243 | (487,010) | 11,394,705 | |
| Provisions | 22,117,496 | 1,742,107 | (603,878) | 23,255,725 | |
| 54,603,609 | 2,325,735 | (1,986,785) | 54,942,559 |
a) Decrease includes 475,569 Euro, related to the effect of changes in the foreign exchange rate in opening balances.
Impairment losses are deducted from the corresponding asset carrying amount.
The caption "Provisions" includes 14,477,594 Euro (14,628,032 Euro as of 31 December 2007) relating to contingencies assumed by the company, on the sale of the subsidiary Sonae Distribuição Brasil, S.A. in 2005. This provision is being used as obligations arise.
This caption also includes an amount of 2,600,000 Euro relating to contingent liabilities that arose to the Group from the acquisition of Continente Hipermercados, S.A. and that concern to judicial claims waiting for an outcome, and 370,500 Euro related to guarantees granted by this subsidiary company.
| 30.06.2008 | 31.12.2007 | ||
|---|---|---|---|
| Guarantees rendered: | |||
| related to tax claims | 120,721,363 a) | 79,895,859 | |
| related to local and municipal claims | 19,323,768 | 11,687,093 | |
| Others | 39,717,187 b) | 45,649,202 |
During the period ended 31 December 2007, Sonae Capital Brasil, Ltda., rendered a guarantee in the amount of 26,111,620 euro (BRL 65,570,840) related to a tax claim that is being judged in a Brazilian tax court concerning corporate income tax.
As a consequence of the sale of a subsidiary company in Brazil, the Group guaranteed to the buyer all the losses incurred by that company arising on unfavourable decisions not open for appeal, concerning tax lawsuits on transactions that took place before the sale date (13 December 2005) that exceed 40 million Euro. As at 31 December 2007, the amount claimed by the Brazilian Tax Authorities concerning the tax lawsuits still in progress, which the company's lawyers assess as having a high probability of loss, amounted to nearly 24 million Euros. Furthermore, there are other tax lawsuits totalling 80 million Euro for which the Board of Directors, based on the lawyers' assessment, understand will not imply losses to the sold subsidiary above the referred 40 million Euro, using the Brazilian Real exchange rate as at 31 December 2007.
During the first half of 2008 there were no relevant changes in the above mentioned contingencies.
No provision was recorded in order to face possible risks arising from these processes, as the Board of Directors understands that they will be solved without arising additional liabilities to the Group.
Balances and transactions with related parties as of 30 June 2008 and 31 December 2007 are detailed as follows:
| Sales and services rendered | Purchase and services attained | Interest income | Interest expense | |||||
|---|---|---|---|---|---|---|---|---|
| Transactions | 30.06.2008 | 30.06.2007 | 30.06.2008 | 30.06.2007 | 30.06.2008 | 30.06.2007 | 30.06.2008 | 30.06.2007 |
| Parent company | 299,157 | 181,102 | 312,179 | 233,430 | 638,672 | 176,862 | ||
| Associated companies | 782,678 | 279,773 | 4,973,031 | 1,746,312 | 24,282 | 165,202 | ||
| Participated companies | 23,462,639 | 23,364,267 | ||||||
| Participating companies | 127,491 | 124,548 | 25,852 | 38,101 | 239,279 | 202,619 | ||
| Other related parties 1 | 7,137,945 | 8,295,539 | 41,389,658 | 46,012,940 | 155,711 | 41,969 | ||
| 31,809,910 | 32,245,229 | 46,700,720 | 48,030,783 | 24,282 | 959,585 | 416,141 | 244,588 | |
| Purchase | Disposal | |||||||
| of assets | of assets | |||||||
| Transactions of fixed assets | 30.06.2008 | 30.06.2007 | 30.06.2008 | 30.06.2007 | ||||
| Parent company | 50,000 | 523,913 | ||||||
| Associated companies | 18,760 | |||||||
| Participated companies | 25 | - | ||||||
| Other related parties 1 | 9,387,010 | 30,412,796 | 8,610 | 37,043,731 | ||||
| 9,387,010 | 30,412,796 | 58,635 | 37,586,404 | |||||
| Loans | ||||||||
| Accounts receivable | Accounts payable | Payable | Receivable | |||||
| Balances | 30.06.2008 | 31.12.2007 | 30.06.2008 | 31.12.2007 | 30.06.2008 | 31.12.2007 | 30.06.2008 | 31.12.2007 |
| Parent company | 441,639 | 108,794 | 192,729 | 499,045 | ||||
| Associated companies | 1,067,310 | 919,474 | 894,031 | 692,339 | ||||
| Participated companies | 10,160,230 | 12,090,910 | 1,000,000 | 1,000,000 | ||||
| Participating companies (Note 17) | 38,273 | 317,726 | 261,276 | 432,656 | 10,000,000 | 10,000,000 | 20,112 | 15,475 |
| Other related parties 1 | 8,693,878 | 8,945,791 | 20,138,419 | 29,801,268 | ||||
| 20,401,330 | 22,382,695 | 21,486,455 | 31,425,308 | 10,000,000 | 10,000,000 | 1,020,112 | 1,015,475 |
1) The affiliated or jointly controlled companies of Grupo Efanor, not included in Sonae Distribuição Group are considered as "Other related parties"
Other related parties include Sonae Industria, SGPS, SA and Sonae Capital, SGPS, SA affiliated, associated and jointly controlled companies, and also other shareholders of affiliated companies or jointly controlled companies of Sonae Group, as well as other affiliated companies of the parent company Efanor Investimentos, SGPS, SA.
The recorded amounts as Loans Payable from participating companies refer to loans obtained from shareholders of subsidiary companies, which bear interests at market rates.
Income tax for the six months period ended 30 June 2008 and 2007 is detailed as follows:
| 30.06.2008 | 30.06.2007 | |
|---|---|---|
| Current tax | 3,210,607 | 4,244,943 |
| Deferred tax | (3,693,766) | (1,037,741) |
| (483,159) | 3,207,202 |
Earnings per share for the period were calculated taking into consideration the following amounts:
| 2nd Quarter 2008 | 30.06.2008 | 2nd Quarter 2007 | 30.06.2007 | |
|---|---|---|---|---|
| Net profit Net profit taken into consideration to calculate basic earnings per share (Net profit for the period) |
30,186,443 | 39,426,657 | 34,398,261 | 49,076,515 |
| Net profit taken into consideration to calculate diluted earnings per share | 30,186,443 | 39,426,657 | 34,398,261 | 49,076,515 |
| Number of shares Weighted average number of shares used to calculate basic earnings per share |
1,000,000,000 | 1,000,000,000 | 1,000,000,000 | 1,000,000,000 |
| Weighted average number of shares used to calculate the diluted earnings per share |
1,000,000,000 | 1,000,000,000 | 1,000,000,000 | 1,000,000,000 |
| Earning per share (basic and diluted) | 0.03 | 0.04 | 0.03 | 0.05 |
In the Shareholders Annual General Meeting held on 31 March 2008, the payment of a gross dividend amounting to 85,000,000 was approved.
The contribution of the major segments for the six months period ended 30 June 2008 and 2007 can be detailed as follows:
| 30.06.2008 | 30.06.2007 | |||||||
|---|---|---|---|---|---|---|---|---|
| Sales | Sales | |||||||
| area | area | |||||||
| Turnover | EBITDA | EBIT | ['.000m2] | Turnover | EBITDA | EBIT | ['.000m2] | |
| Food retail brands | 1,309,363,840 | 94,009,078 | 54,082,821 | 462 | 1,076,191,215 | 78,210,240 | 48,746,534 | 356 |
| Non food retail brands | 493,503,461 | 21,336,866 | 6,363,751 | 263 | 415,367,367 | 19,366,911 | 7,751,165 | 209 |
| Real estate assets with income | 3,553,610 | 3,170,786 | 1,913,261 | - | 3,583,566 | 17,101,871 | 16,036,949 | - |
| Real estate assets without income | - | 9,045,295 | 8,994,772 | - | - | 83,353 | 22,306 | - |
| Others a) | 72,970,694 | (907,086) | (1,467,463) | - | - | (1,143,056) | (1,404,112) | - |
| 1,879,391,605 | 126,654,939 | 69,887,142 | 725 | 1,495,142,148 | 113,619,319 | 71,152,842 | 565 |
a) Includes gas stations and consolidation adjustments
Includes the contribution of the business activity of the company related to food retail brands
Includes the contribution of the business activity of the company related to non food retail brands
Includes the contribution of real estate assets managed by Sonae Distribuição, in particular commercial galleries near to Continente and Modelo units
Includes the contribution of real estate assets which in most cases will be useful to accommodate the organic growth of Sonae Distribuição
Amounts that, by their nature, cannot be allocated to any other segments, such as financial investments, which for the final value of capital employed, make up almost the entire total.
Operating results – amortisations and depreciations – provisions and impairment losses – reversal of impairment losses
Consolidated net profit – income tax + profit/ (loss) related to investments + profit/ (loss) related to associated companies – net financial expenses.
Resulting from the acquisition of the exclusive control of Carrefour (Portugal) and according to the terms imposed by the decision of non-opposition by the Portuguese Competition Authority ("Autoridade da Concorrência"), Sonae Distribuição assumed several commitments, which included the obligation to dispose assets in the regions of Coimbra and Portimão.
In the fulfilment of those commitments, on the 14th of July 2008, Sonae Distribuição signed with Auchan, a contract for the disposal of Modelo of Eiras and Lagoa, as well as a tangible asset (Land) in Condeixa.
On the 22nd July 2008, the Group announced the agreement established with RAR Group to join both group's travel operations, Geotur and Star, creating a new company which will be held in equal parts and with joint management. The operation is still waiting for a decision of nonopposition from the Portuguese Competition Authority ("Autoridade da Concorrência").
On the 23rd July 2008 the Group announced that proposals for the acquisition of the licensed project of Viana do Castelo were being accepted and that Banco Português de Investimento (BPI) had been instructed and given authority to lead the disposal process.
The accompanying consolidated financial statements were approved by the Board of Directors and authorized for issue on 28th July 2008.
These consolidated financial statements are a translation of financial statements originally issued in Portuguese in accordance with International Financial Reporting Standards as adopted by the European Union for interim financial reporting purposes (IAS 34). In the event of discrepancies, the Portuguese language version prevails.
Matosinhos, 28 July 2008
30 JUNE 2008
(Amounts expressed in euro)
(Translation of financial statements originally issued in Portuguese - Note 21)
| IFRS | ||||
|---|---|---|---|---|
| ASSETS | Notes | 30-06-2008 | 30-06-2007 | 31-12-2007 |
| NON CURRENT ASSETS: | ||||
| Tangible and intangible assets | 5 | 16.674 | 524.064 | 147.779 |
| Investments | 4 | 2.186.732.635 | 1.888.535.250 | 2.009.050.391 |
| Deferred tax assets | 6 | - | 994 | 304 |
| Other non current assets | 7 | 583.597.524 | 673.046.129 | 774.196.909 |
| Total non current assets | 2.770.346.833 | 2.562.106.437 | 2.783.395.383 | |
| CURRENT ASSETS | ||||
| Other current assets | 8 | 953.818.257 | 580.704.441 | 757.053.529 |
| Derivatives | 9 | 2.108.731 | - | 1.113.658 |
| Cash and cash equivalents | 10 | 77.448 | 110.053.827 | 48.033 |
| Total current assets | 956.004.436 | 690.758.268 | 758.215.220 | |
| TOTAL ASSETS | 3.726.351.269 | 3.252.864.705 | 3.541.610.603 | |
| EQUITY AND LIABILITIES | ||||
| EQUITY: | ||||
| Share capital | 11 | 1.100.000.000 | 1.100.000.000 | 1.100.000.000 |
| Legal Reserves | 99.300.000 | 95.000.000 | 95.000.000 | |
| Reserves and retained earnings | 12 | 821.344.635 | 824.976.791 | 825.514.961 |
| Net profit for the period | 242.859.085 | 56.760.113 | 84.137.774 | |
| TOTAL EQUITY | 2.263.503.720 | 2.076.736.904 | 2.104.652.735 | |
| LIABILITIES: | ||||
| NON CURRENT LIABILITIES | ||||
| Loans | 13 | 1.250.088.962 | 593.285.061 | 1.100.672.731 |
| Deferred tax liabilities | 6 | 553.380 | 77.485 | 233.406 |
| Total non current liabilities | 1.250.642.342 | 593.362.546 | 1.100.906.137 | |
| CURRENT LIABILITIES | ||||
| Loans | 13 | 124.932.000 | 301.074.426 | 2.809 |
| Other current liabilities | 14 | 87.273.207 | 281.690.829 | 336.048.922 |
| Total current liabilities | 212.205.207 | 582.765.255 | 336.051.731 | |
| TOTAL LIABILITIES | 1.462.847.549 | 1.176.127.801 | 1.436.957.868 | |
| TOTAL EQUITY AND LIABILITIES | 3.726.351.269 | 3.252.864.705 | 3.541.610.603 | |
The accompanying notes are part of these financial statements
| IFRS | ||||||
|---|---|---|---|---|---|---|
| 2008 | 2007 | |||||
| Notes | 2nd Quarter 1 | 30-06-2008 | 2nd Quarter 1 | 30-06-2007 | ||
| Operating income: | ||||||
| Services rendered | 849.876 | 1.691.147 | (3.218.394) | 1.541.462 | ||
| Other operating income | 394.279 | 467.933 | 629.559 | 2.341.520 | ||
| Total operating income | 1.244.155 | 2.159.080 | (2.588.835) | 3.882.982 | ||
| Operating expenses: | ||||||
| External supplies and services | (282.795) | (619.280) | (401.626) | (781.955) | ||
| Staff costs | 3.111 | (269.659) | (998.744) | (1.501.403) | ||
| Amortization and depreciation | 5 | (71.276) | (141.995) | (70.824) | (141.647) | |
| Other operating expenses | (430.057) | (741.420) | (562.895) | (1.348.434) | ||
| Total operating expenses | (781.016) | (1.772.354) | (2.034.089) | (3.773.439) | ||
| Net operating profit / (loss) | 463.139 | 386.726 | (4.622.924) | 109.543 | ||
| Financial Income | 21.221.470 | 44.615.676 | 17.380.128 | 32.828.869 | ||
| Financial Loss | (19.740.327) | (40.497.778) | (12.786.540) | (21.422.644) | ||
| Net financial profit | 1.481.143 | 4.117.898 | 4.593.588 | 11.406.225 | ||
| Profit / (loss) related to investments | 17 | - | 236.300.137 | (4.517.005) | 49.345.486 | |
| Profit / (loss) before income tax | 1.944.282 | 240.804.761 | (4.546.341) | 60.861.254 | ||
| Income tax | 3.128.275 | 2.054.324 | (3.523.873) | (4.101.141) | ||
| Net profit / (loss) for the period | 18 | 5.072.557 | 242.859.085 | (8.070.214) | 56.760.113 | |
| Earnings / (loss) per share | 18 | 0,01 | 0,24 | (0,01) | 0,06 |
1 Prepared in accordance with "IAS 34 - Interim Financial Reporting" and not subject to independent review The accompanying notes are part of these financial statements
(Amounts expressed in euro)
(Translation of financial statements originally issued in Portuguese - Note 21)
| Reserves | ||||||
|---|---|---|---|---|---|---|
| Share Capital |
Legal Reserves |
Own Shares |
and retained earnings |
Net profit/loss |
Total Equity |
|
| Balance as at 1 January 2007 | 1.100.000.000 | 90.200.000 | (205.000.000) | 905.536.702 | 80.335.955 | 1.971.072.657 |
| Appropriation of net profit of 2006 | ||||||
| Appropriation of net profit / (loss) of 2006 | - | 4.800.000 | - | 75.535.955 | (80.335.955) | - |
| Dividends distributed | - | - | - | (75.000.000) | - | (75.000.000) |
| Changes in reserves: | ||||||
| Own shares hand over | - | - | 205.000.000 | - | - | 205.000.000 |
| Merger | - | - | - | (81.095.866) | - | (81.095.866) |
| Net profit / (loss) for the six months period | - | |||||
| ended 30 June 2007 | - | - | - | - | 56.760.113 | 56.760.113 |
| Others | - | - | - | - | - | - |
| Balance as at 30 June 2007 | 1.100.000.000 | 95.000.000 | - | 824.976.791 | 56.760.113 | 2.076.736.904 |
| Balance as at 1 January 2008 | 1.100.000.000 | 95.000.000 | - | 825.514.961 | 84.137.774 | 2.104.652.735 |
| Appropriation of net profit of 2007 | ||||||
| Appropriation of net profit / (loss) of 2007 | - | 4.300.000 | - | 79.837.774 | (84.137.774) | - |
| Dividends distributed | - | - | - | (85.000.000) | - | (85.000.000) |
| Changes in reserves: | - | |||||
| Changes in fair value | - | - | - | 1.349.523 | - | 1.349.523 |
| Deferred tax due to changes in fair value | - | - | - | (357.624) | - | (357.624) |
| Net profit / (loss) for the six months period | - | |||||
| ended 30 June 2008 | - | - | - | - | 242.859.085 | 242.859.085 |
| Others | - | - | - | - | - | - |
| Balance as at 30 June 2008 | 1.100.000.000 | 99.300.000 | - | 821.344.635 | 242.859.085 | 2.263.503.720 |
The accompanying notes are part of these financial statements
| Notes | 30-06-2008 | 30-06-2007 | |
|---|---|---|---|
| OPERATING ACTIVITIES: | |||
| Cash receipts from trade debtors | 3.779.774 | 20.482.538 | |
| Cash payments to trade suppliers | 1.102.635 | 1.056.503 | |
| Cash paid to employees | 1.386.725 | 1.977.080 | |
| Net cash flow generated by operations | 1.290.414 | 17.448.955 | |
| Income tax paid / (received) | (23.995.509) | 121.861 | |
| Other cash receipts / payments from operating activities | (756.261) | (2.460.781) | |
| Net cash flow from operating activities (1) | 24.529.662 | 14.866.313 | |
| INVESTING ACTIVITIES: | |||
| Cash receipts related to: | |||
| Investments | 23.817.756 | 97.008.064 | |
| Tangible and Intangible assets | - | 40.000 | |
| Interests and similar income | 36.308.605 | 25.444.113 | |
| Dividends | 236.300.137 | 18.193.658 | |
| Loans granted | 1.511.907.555 | 1.285.331.902 | |
| Others | - | 75.000.000 | |
| 1.808.334.053 | 1.501.017.737 | ||
| Cash payments related to: | |||
| Investments | (201.500.000) | (152.976.629) | |
| Tangible and Intangible assets | (169) | (42) | |
| Loans granted | (1.529.344.580) | (1.568.823.637) | |
| Others | - | (4.969.473) | |
| (1.730.844.749) | (1.726.769.781) | ||
| Net cash used in investing activities (2) | 77.489.304 | (225.752.044) | |
| FINANCING ACTIVITIES: | |||
| Cash receipts related to: | |||
| Loans obtained | 2.529.014.350 | 1.528.099.889 | |
| 2.529.014.350 | 1.528.099.889 | ||
| Cash payments related to: | |||
| Loans obtained | (2.510.958.350) | (1.166.036.090) | |
| Interest and similar charges | (35.046.131) | (14.867.803) | |
| Dividends | (85.000.000) | (75.000.035) | |
| (2.631.004.481) | (1.255.903.928) | ||
| Net cash used in financing activities (3) | (101.990.131) | 272.195.961 | |
| Net increase in cash and cash equivalents (4) = (1) + (2) + (3) | 28.835 | 61.310.230 | |
| Cash and cash equivalents at the beginning of the period | 10 | 45.224 | 50.030.583 |
| Cash and cash equivalents - effects of the merger | - | (1.301.944) | |
| Cash and cash equivalents at the end of the period | 10 | 74.059 | 110.038.869 |
The accompanying notes are part of these financial statements
(Translation of notes to the company financial statements originally issued in Portuguese – Note 21)
SONAE DISTRIBUIÇÃO, SGPS, S.A. ("the Company" or "Sonae Distribuição", previously named Modelo Continente, SGPS, S.A.) is a Portuguese corporation, whose head office is in Rua João Mendonça nº 529, 4464-501 Senhora da Hora, Matosinhos, Portugal.
Its main activity is the management of investments (Note 4).
Annual financial statements are prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union.
Interim financial statements are presented quarterly, in accordance with IAS 34 - "Interim Financial Reporting".
The accounting policies adopted are consistent with those described in the file of the annual financial statements for the year ended 31 December 2007.
During the period there were neither changes in accounting policies nor correction of errors.
As at 30 June 2008 and 31 December 2007, the detail of investments is as follows:
| 30.June.2008 | 31.December.2007 | |||
|---|---|---|---|---|
| Company | % held | Closing Balance | % held | Closing Balance |
| Investments in equity: | ||||
| Bertimóvel - Sociedade Imobiliária, S.A. | 100.00% | 1,375,000 | 100.00% | 875,000 |
| Edições Book.it - S.A. | 100.00% | 1,000,000 | - | - |
| Canasta - Empreendimetos Imobiliários, S.A. | 100.00% | 1,579,375 | 100.00% | 1,579,375 |
| Chão Verde - Sociedade de Gestão Imobiliária, S.A. | 100.00% | 2,244,591 | 100.00% | 2,244,591 |
| Citorres - Sociedade Imobiliária, S.A. | 100.00% | 477,848 | 100.00% | 477,848 |
| Contibomba - Comércio e Distribuição de Combustíveis, S.A. | 100.00% | 372,000 | 100.00% | 372,000 |
| Contimobe - Imobiliária Castelo Paiva, S.A. | 100.00% | 231,318,722 | 100.00% | 231,318,722 |
| Cumulativa - Sociedade Imobiliária, S.A. | 100.00% | 2,095,191 | 100.00% | 2,095,191 |
| Difusão - Sociedade Imobiliária, S.A. | 100.00% | 50,000 | 100.00% | 50,000 |
| Fozimo - Sociedade Imobiliária, S.A. | 100.00% | 24,940 | 100.00% | 24,940 |
| Fozmassimo - Sociedade Imobiliária, S.A. | 100.00% | 6,264,902 | 100.00% | 6,264,902 |
| Fundo de Investimento Imobiliário Imosonae Dois (a) | 100.00% | 158,410,389 | 100.00% | 182,228,145 |
| 30.June.2008 | 31.December.2007 | |||
|---|---|---|---|---|
| Company | % held | Closing Balance | % held | Closing Balance |
| Investments in capital shares: | ||||
| IGI - Investimento Imobiliário, SA | 100.00% | 114,495,350 | 100.00% | 114,495,350 |
| Igimo - Sociedade Imobiliária, S.A. | 100.00% | 220,000 | 100.00% | 220,000 |
| Iginha - Sociedade imobiliária, S.A. | 100.00% | 109,000 | 100.00% | 109,000 |
| Imoconti - Sociedade Imobiliária, S.A. | 100.00% | 50,000 | 100.00% | 50,000 |
| Imoestrutura - Sociedade Imobiliária, S.A. | 100.00% | 24,940 | 100.00% | 24,940 |
| Imomuro - Sociedade Imobiliária, S.A. | 100.00% | 539,940 | 100.00% | 539,940 |
| Imoresultado - Sociedade Imobiliária, S.A. | 100.00% | 109,736 | 100.00% | 109,736 |
| Imosistema - Sociedade Imobiliária, S.A. | 100.00% | 280,000 | 100.00% | 280,000 |
| Infofield - Informática, S.A. | 10.00% | 530,459 | 10.00% | 530,459 |
| Marcas MC, zRt | 100.00% | 72,784,761 | 100.00% | 72,784,761 |
| MJLF - Empreendimentos Imobiliários, S.A. | 100.00% | 1,719,397 | 100.00% | 1,719,397 |
| Modalfa - Comércio e Serviços, S.A. | 10.00% | 27,933 | 10.00% | 27,933 |
| Modelo Continente - Operações de Retalho, SGPS, S.A. | 100.00% | 1,050,000,000 | 100.00% | 1,050,000,000 |
| Modelo Continente Hipermercados, S.A. | 56.00% | 174,990,240 | 56.00% | 174,990,240 |
| Modelo Continente Seguros - Sociedade de Mediação, Lda | 75.00% | 161,250 | 75.00% | 161,250 |
| Modelo.Com - Vendas por Correspondência, S.A. | 100.00% | 12,637,016 | 100.00% | 12,637,016 |
| Predicomercial - Promoção Imobiliária, S.A. | 100.00% | 6,372,293 | 100.00% | 6,372,293 |
| Selifa - Sociedade de Empreendimentos Imobililiários, S.A. | 100.00% | 1,408,379 | 100.00% | 1,408,379 |
| Sempre à Mão - Sociedade Imobiliária, S.A. | 100.00% | 125,000 | 100.00% | 125,000 |
| Sempre a Postos - Produtos Alimentares e Utilidades, Lda | 25.00% | 249,399 | 25.00% | 249,399 |
| Sesagest - Projectos e Gestão Imobiliária, S.A. | 100.00% | 36,677,088 | 100.00% | 36,677,088 |
| Socijofra - Sociedade Imobiliária, S.A. | 100.00% | 550,000 | 100.00% | 550,000 |
| Sociloures - Sociedade Imobiliária, S.A. | 100.00% | 10,000,000 | 100.00% | 10,000,000 |
| Soflorin, B.V. (b) | 100.00% | 257,309,037 | 100.00% | 57,309,037 |
| Sonae Capital Brasil, S.A. | 37.00% | 23,334,858 | 37.00% | 23,334,858 |
| Sonae Retalho España, S.A. | 100.00% | 2,549,831 | 100.00% | 2,549,831 |
| Sonaegest - Soc. Gest. de Fundos de Investimentos, S.A. | 20.00% | 159,615 | 20.00% | 159,615 |
| Sondis Imobiliária, S.A. | 100.00% | 49,940 | 100.00% | 49,940 |
| Sontária - Empreendimentos Imobiliários, S.A. | 100.00% | 10,600,000 | 100.00% | 10,600,000 |
| Sonvecap, B.V. | 100.00% | 3,000,000 | 100.00% | 3,000,000 |
| Sportzone - Comércio de Artigos de Desporto, S.A. | 10.00% | 706,326 | 10.00% | 706,326 |
| Todos os Dias - Comércio Ret. e Expl. de Centros Comerciais, S.A. | 100.00% | 1,180,000 | 100.00% | 1,180,000 |
| Tlantic Portugal - Sistemas de Informação, S.A. | 100.00% | 50,000 | 100.00% | 50,000 |
| Valor N, S.A. | 100.00% | 2,087,315 | 100.00% | 2,087,315 |
| Worten - Equipamentos para o Lar, S.A. | 10.00% | 462,494 | 10.00% | 462,494 |
| 2,225,301,132 | 2,047,618,888 | |||
| Impairment of equity investments (Note 15) | (38,568,497) | (38,568,497) | ||
| 2,186,732,635 | 2,009,050,391 |
Movements in tangible and intangible assets during the six months period ended 30 June 2008, as well as depreciations, are made up as follows:
Intangible Assets:
| Opening Balance | Increases | Decreases | Closing Balance |
|---|---|---|---|
| 31-12-2007 | 30-06-2008 | ||
| 1,401,602 | 11,026 | - | 1,412,628 |
| 479 | - | - | 479 |
| 136 | - | 136 | - |
| 1,402,217 | 11,026 | 136 | 1,413,107 |
| Opening Balance | Increases | Write-off/ | Closing Balance |
| 31-12-2007 | Reversals | 30-06-2008 | |
| 1,261,255 | 140,718 | - | 1,401,973 |
| 479 | - | - | 479 |
| 1,261,734 | 140,718 | - | 1,402,452 |
| Opening Balance | Increases | Decreases | Closing Balance | |
|---|---|---|---|---|
| Gross Assets: | 31-12-2007 | 30-06-2008 | ||
| Machinery and equipment | 2,464 | - | - | 2,464 |
| Transport equipment | 19,062 | - | - | 19,062 |
| Office equipment | 24,805 | - | - | 24,805 |
| Other tangible assets | 679 | - | - | 679 |
| 47,010 | - | - | 47,010 | |
| Opening Balance | Increases | Write-off/ | Closing Balance | |
| Accumulated Depreciations and Impairment Losses | 31-12-2007 | Reversals | 30-06-2008 | |
| Machinery and equipment | 657 | 123 | - | 780 |
| Transport equipment | 19,062 | - | - | 19,062 |
| Office equipment | 19,316 | 1,154 | - | 20,470 |
| Other tangible assets | 679 | - | - | 679 |
| 39,714 | 1,277 | - | 40,991 |
| Opening Balance | Increases | Decreases | Closing Balance | |
|---|---|---|---|---|
| Total Net Assets: | 31-12-2007 | 30/-06-2008 | ||
| Intangible Assets | 140,483 | (129,692) | 136 | 10,655 |
| Tangible Assets | 7,296 | (1,277) | - | 6,019 |
| 147,779 | (130,969) | 136 | 16,674 |
Deferred tax assets and liabilities as of 30 June 2008, 2007 and 31 December 2007, taking into consideration the temporary differences that generated them, can be detailed as follows:
| 30.June.2008 | 30.June.2007 | 31.December.2007 | ||||
|---|---|---|---|---|---|---|
| Deferred tax assets |
Deferred tax liabilities |
Deferred tax assets |
Deferred tax liabilities |
Deferred tax assets |
Deferred tax liabilities |
|
| Financial instruments | - | 551,657 | - | - | - | 194,034 |
| Write off of Intangible Assets Differences between amortizations for accounting and |
- | - | 994 | - | 304 | - |
| tax purposes | - | 1,723 | - | 77,485 | - | 39,372 |
| Tax losses carried forward | - | - | - | - | - | - |
| - | 553,380 | 994 | 77,485 | 304 | 233,406 |
As of 30 June 2008, 2007 and 31 December 2007, the caption "Other non current assets" is detailed as follows (Note 20):
| 30.June.2008 | 30.June.2007 | 31.December.2007 | |
|---|---|---|---|
| Loans to group companies | 583,597,524 | 673,046,129 | 774,196,909 |
These loans bear interests at market rates.
As of 30 June 2008 and 31 December 2007, the caption "Other current assets" is detailed as follows:
| 30.June.2008 | 31.December.2007 | |
|---|---|---|
| Trade debtors | - | 3,540,891 |
| Group companies | 886,004,028 | 734,444,255 |
| Other debtors | 7,496,750 | 7,101,105 |
| Tax and contributions receivable | 15,410,089 | 9,916,188 |
| Deferred costs | 793,663 | 599,972 |
| Accrued income | 44,113,727 | 1,451,118 |
| 953,818,257 | 757,053,529 |
As of 30 June 2008 and 31 December 2007, the fair value of interest rate derivatives, calculated based on present market value of equivalent financial instruments is estimated as follows:
30.June.2008 31. December.2007 Assets 2,108,731 1,113,658
As of 30 June 2008 and 31 December 2007, the caption "Cash and cash equivalents" can be detailed as follows:
| 30.June.2008 | 31.December.2007 | |
|---|---|---|
| Bank deposits | 42,451 | 13,036 |
| Treasury applications | 34,997 | 34,997 |
| Cash and cash equivalents on the balance sheet | 77,448 | 48,033 |
| Bank overdrafts (Note 13) | (3,389) | (2,809) |
| Cash and cash equivalents on the statement of cash flow | 74,059 | 45,224 |
Bank overdrafts are recorded in the balance sheet under the caption "Current loans".
As of 30 June 2008 and 2007 and 31 December 2007, the share capital, which is fully subscribed and paid for, is made up of 1,100,000,000 ordinary shares with a nominal value of 1 euro each.
As of 30 June 2008, the subscribed share capital was distributed as follows:
| Entity | % |
|---|---|
| Sonae, SGPS, S.A. | 74,98 |
| Sonae Investments, B.V. | 15,93 |
| Soflorin, B.V. (a) | 9,09 |
(a) Soflorin, B.V. is entirely owned by the company, therefore the shares held by the subsidiary are considered own shares.
| 30.June.2008 | 31.December.2007 | |
|---|---|---|
| Legal Reserves | 99,300,000 | 95,000,000 |
| 99,300,000 | 95,000,000 | |
| Reserves and retained earnings: | ||
| Reserves under the arto 324 of the CSC |
205,000,000 | 205,000,000 |
| Hedging reserves | 1,530,069 | 538,170 |
| Other reserves | 614,814,566 | 619,976,791 |
| 821,344,635 | 825,514,961 | |
| 920,644,635 | 920,514,961 |
As of 30 June 2008 the company held 99,300,000 euro of legal reserves. According to Portuguese Commercial Law (Portuguese Company's Act, "Código das Sociedades Comerciais") these reserves cannot be distributed except upon dissolution of the company, but can be used to absorb losses after all other reserves have been used up, or to increase capital.
As a result of the acquisition of own shares in 2006, free reserves in the same amount as their acquisition cost were made unavailable in accordance with article 324 of Portuguese Company's Act ("Código das Sociedades Comerciais"). This reserve cannot be used until the referred own shares are extinct or disposed to a Company outside the group.
As of 30 June 2008 and 31 December 2007, loans are made up as follows:
| 30.June.2008 | 31.December.2007 | |||||||
|---|---|---|---|---|---|---|---|---|
| Book Value | Nominal Value | Book Value | Nominal Value | |||||
| Current | Non Current | Current | Non Current | Current | Non Current | Current | Non Current | |
| Bank loans | 25,000,000 | 249,000,000 | 25,000,000 | 249,000,000 | - | - | - | - |
| Bank overdrafts | 3,389 | - | 3,389 | - | 2,809 | - | 2,809 | - |
| Bond loans | 99,928,611 | 1,001,088,962 100,000,000 | 1,006,925,000 | - 1,100,672,731 | - | 1,106,925,000 | ||
| 124,932,000 | 1,250,088,962 | 125,003,389 | 1,255,925,000 | 2,809 1,100,672,731 | 2,809 | 1,106,925,000 |
Bond loans can be detailed as follows:
| Modelo Continente - 2003 | 82,000,000 |
|---|---|
| Modelo Continente - 2004 | 100,000,000 |
| Modelo Continente - 2005/2010 | 64,925,000 |
| Modelo Continente - 2005/2012 | 150,000,000 |
| Modelo Continente - 2007/2012 | 200,000,000 |
| Sonae Distribuição - 2007/2015 | 200,000,000 |
| Sonae Distribuição Setembro - 2007/2015 | 310,000,000 |
Bonds - MODELO CONTINENTE - 2003
1,640,000 bonds – Nominal Value: 50 euro.
Maximum term: 8 (eight) years.
Annual interest rate: The interest rate which is variable is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.75% p.a.. Interest payment: Half yearly in arrears, on 15 April and 15 October of each year. Redemption: At par, in one payment on 15 October 2011, the maturity date of the loan. Early redemption is not possible, either by initiative of the issuer or the bondholders.
Bonds - MODELO CONTINENTE - 2004
10,000,000 bonds – Nominal Value: 10 euro.
Maximum term: 5 (five) years.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 1.15% p.a..
Interest payment: Half yearly in arrears, on 18 March and 18 September of each year.
Redemption: At par, in one payment on 18 March 2009, the maturity date of the loan. Early redemption is not possible, either by initiative of the issuer or the bondholders.
Bonds - MODELO CONTINENTE - 2005/2010
265,000 bonds – Nominal Value: 245 euro.
Maximum term: 5 (five) years.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.70% p.a..
Interest payment: Half yearly in arrears, on 3 February and 3 August of each year.
Redemption: At par, in one payment on 5th year, i.e., in one payment on 3 August 2010, the maturity dates of the loan, except if an early redemption occurs.
Early redemption (Call-Option): Early redemption is possible by initiative of the issuer, either totally or partially (by reducing the nominal value of the bonds), on the 2nd, 3rd or 4th year of maturity. In this situation the issuer is obliged to pay a prize of 0.125% over the reimbursed value.
On the 3rd August 2007, the Company partially reimbursed the bonds, according to the issuing conditions. The amount reimbursed per bond was 755 Euro plus a premium of 0.94375 Euro. After the reimbursement, the loan was reduced to 64,925,000 Euro (265,000 bonds with a 245
Euro nominal value).
Bonds - MODELO CONTINENTE - 2005/2012
15,000,000 bonds – Nominal Value: 10 euro. Maximum term: 7 (seven) years.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.85% p.a..
Interest payment: Half yearly in arrears, on 2 February and 2 August of each year.
Redemption: At par, in one payment on 2 August 2012 the payment dates of the 14th coupon, except if it an early redemption occurs.
Early redemption (Call-Option): Early redemption is possible by initiative of the issuer, either totally or partially (by reducing the nominal value of the bonds), on the reimbursed dates of 10th, 11th, 12th and 13th coupon, without the obligation of paying any prize.
Bonds - MODELO CONTINENTE - 2007/2012
4,000 bonds – Nominal Value: 50,000 euro.
Maximum term: 5 (five) years.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.5% p.a..
Interest payment: Half yearly in arrears, on 30 April and 30 October of each year.
Redemption: At par, in one payment on 30 April 2012 the payment dates of the 10th coupon. Early redemption is not possible, either by initiative of the issuer or the bondholders.
Bonds - SONAE DISTRIBUIÇÃO - 2007/2015
4,000,000 bonds – Nominal Value: 50 euro.
Maximum term: 8 (eight) years.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.48% p.a..
Interest payment: Half yearly in arrears, on 10 February and 10 August of each year.
Redemption: At par, in one payment on 10 August 2015 the payment date of the 16th coupon.
Early redemption (Call-Option): Early redemption is possible by initiative of the issuer, totally, on the payment date of the 10th, 12th or 14th coupons, without the obligation of paying any prize.
Bonds - SONAE DISTRIBUIÇÃO SEPTEMBER - 2007/2015
31,000,000 bonds – Nominal Value: 10 euro.
Maximum term: 8 (eight) years.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.25% p.a. in the first 3 interest payment dates and 0.55% p.a. from the 4th interest payment date on.
Interest payment: Half yearly in arrears, on 10 March and 10 September of each year.
Redemption: At par in the following terms:
50% on the date of the 12 th coupon payment (10 September 2013);
50% on the date of the 16th coupon payment (10 September 2015).
Early redemption (Call-Option): Early redemption is possible by initiative of the issuer, either totally or partially, on the payment dates of the 10th, 11th, 12th, 13th, 14th or 15th coupons, without the obligation of paying any prize.
Extraordinary early redemption (Call-Option): Until the end of the 18th month of the loan, within the following conditions:
(i) the loan may be reimbursed total or partially, with no penalization, in each interest payment date;
(ii) the loan may be reimbursed total or partially, subject to Breakage Costs, with a 30 previous days notice during each interest period.
Includes:
a) Issuances of commercial paper totalling 274,000,000 euro which includes the amount of 249,000,000 euro classified as non-current as it concerns to commercial paper agreements which issuances are committed by financial institutions.
b) The amount of 3,389 euro refers to a bank overdraft (Note 10).
As of 30 June 2008 and 31 December 2007, the caption "Other current liabilities" can be detailed as follows:
| 30.June.2008 | 31.December.2007 | |
|---|---|---|
| Suppliers | 122,767 | 104,307 |
| Group companies | 57,464,777 | 310,274,622 |
| Other creditors | 3,964,562 | 3,965,364 |
| Tax and contributions payable | 237,860 | 1,184,698 |
| Accrued expenses | 25,483,241 | 20,519,931 |
| 87,273,207 | 336,048,922 |
a) The caption "Group companies" refers mainly to: (i) payable amount of 52,196,500 euro relating to a short term loan from group companies; (ii) the amount of 5,256,290 euro relating to income tax calculated by the group companies taxed in accordance with the Special Regime for Taxing Groups of Companies; (iii) the amount of 11,987 euro relating to other debts from other companies.
Movement in accumulated impairment losses over the period ending 30 June 2008 is as follows:
| Caption | Opening Balance | Increases | Decreases | Closing Balance |
|---|---|---|---|---|
| Impairment investment losses | 38,568,497 | - | - | 38,568,497 |
| 38,568,497 | - | - | 38,568,497 |
As of 30 June 2008 and 31 December 2007 contingent assets and liabilities are made up as follows:
| 30.June.2008 | 31.December.2007 | ||
|---|---|---|---|
| Guarantees given: | |||
| on tax claims | 54,270,330 | 18,821,550 | |
| on municipal claims | - | 289,380 | |
| 54,270,330 | 19,110,930 |
No provision has been recognized for these tax additional assessments, to which some guarantees were made, as the Board of Directors expects their outcome to be favourable to the Company with no additional liability.
As of 30 June 2008 and 2007 Investments net income is made up as follows:
| 30.June.2008 | 30.June.2007 | |
|---|---|---|
| Dividends | 236,300,137 | 18,193,658 |
| Gains on sale of investments | - | 35,728,616 |
| Losses on sale of investments | - | (5,454,530) |
| Impairment losses on Investments | - | (3,422,506) |
| Impairment losses reversion | - | 4,300,248 |
| 236,300,137 | 49,345,486 |
Earnings per share for the period were calculated taking into consideration the following amounts:
| 30.June.2008 | 30.June.2007 | |
|---|---|---|
| Net profit | ||
| Net profit taken into consideration to calculate basic earnings per share | ||
| (Net profit for the period) | 242,859,085 | 56,760,113 |
| Net profit taken into consideration to calculate diluted earnings per share | 242,859,085 | 56,760,113 |
| Number of shares | ||
| Weighted average number of shares used to calculate | ||
| basic Earnings per share | 1,000,000,000 | 1,000,000,000 |
| Weighted average number of share used to calculate the | ||
| diluted earnings per share | 1,000,000,000 | 1,000,000,000 |
| Earnings per share (basic and diluted) | 0.24 | 0.06 |
In the Annual General Meeting held on 31 March of 2008 the payment of dividends amounting to 85,000,000 euro was approved.
The accompanying financial statements were approved by the Board of Directors and authorized for issue on the 28th July of 2008.
During the six month period ended on 30 June 2008, shareholders' loan agreements were signed with the following companies:
Modelo Continente Hipermercados, S.A. Sonae Retalho España, S.A. Soflorin, B.V. Sonvecap, B.V.
During the six months period ended on 30 June 2008, treasury application agreements were signed with the following companies:
Continente Hipermercados, S.A. Edições Book.it – S.A. Estêvão Neves – Hipermercados da Madeira, S.A. Global S – Hipermercados, Lda. Imoresultado – Sociedade Imobiliária, S.A. Modelo Continente Hipermercados, S.A., Sucursal en España NA – Equipamentos para o Lar, S.A. Nova Equador P.C.O Eventos Sociedade Unipessoal, Lda. Sempre à Mão – Sociedade Imobiliária, S.A. Sonae, SGPS, S.A. Valor N, S.A.
As of 30 June 2008, 2007 and 31 December 2007, the receivable balances related to the agreements mentioned above were as follows:
Current (Note 8) and non current (Note 7) granted loans:
| Companies | 30.June.2008 | 30.June.2007 | 31.December.2007 |
|---|---|---|---|
| Bertimóvel - Sociedade Imobiliária, S.A. | 16,110,000 | 14,878,000 | 15,934,000 |
| Canasta - Empreendimentos Imobiliários, S.A. | 2,904,000 | 3,103,000 | 3,006,000 |
| Carnes Continente - Indústria e Distribuição de Carnes, S.A. | 76,000 | - | - |
| Chão Verde - Sociedade de Gestão Imobiliária, S.A. | 2,769,584 | 2,887,584 | 2,791,584 |
| Citorres - Sociedade Imobiliária, S.A. | 3,860,000 | 3,959,000 | 3,973,000 |
| Contibomba - Comércio e Distribuição de Combustíveis, S.A. | 250,000 | 183,000 | 214,000 |
| Contimobe - Imobiliária de Castelo Paiva, S.A. | 75,164,000 | 85,830,000 | 75,909,000 |
| Continente Hipermercados, S.A. | 98,050,000 | - | - |
| Cumulativa - Sociedade Imobiliária, S.A. | 3,030,000 | 3,084,000 | 3,056,000 |
| Difusão - Sociedade Imobiliária, S.A. | 28,591,000 | 19,922,000 | 25,527,000 |
| Efanor - Industria de Fios, S.A. | 4,831,000 | - | 1,253,000 |
| Equador & Mendes - Agência Viagens e Turismo, Lda | 960,000 | - | 213,000 |
| Estevão Neves - Hipermercados da Madeira, S.A. | 5,165,000 | - | - |
| Fozimo – Sociedade Imobiliária, S.A. | 2,067,000 | 2,036,000 | 1,932,000 |
| Global S - Hipermercados, Lda | 166,310 | - | 735,000 |
| IGI - Investimento Imobiliário, S.A. | 219,275,000 | 137,578,000 | 183,902,000 |
| Igimo – Sociedade Imobiliária, S.A. | 585,000 | 624,000 | 595,000 |
| Iginha - Sociedade Imobiliária, S.A. | 14,506,500 | 14,980,755 | 14,277,500 |
| Imoconti – Sociedade Imobiliária, S.A. | 18,923,222 | 19,706,400 | 18,761,222 |
| Imoestrutura - Sociedade Imobiliária, S.A. | 573,000 | 650,000 | 621,000 |
| Imomuro - Sociedade Imobiliária, S.A. | 4,211,897 | 4,281,897 | 4,106,897 |
| Imoresultado – Sociedade Imobiliária, S.A. | 399,000 | 375,000 | 388,000 |
| Imosistema - Sociedade Imobiliária, S.A. | 4,537,000 | 4,634,000 | 4,565,000 |
| Infofield - Informática, S.A. | 11,044,000 | - | 5,000,000 |
| MJLF - Empreendimentos Imobiliários, S.A. | 3,922,000 | 3,926,000 | 3,981,000 |
| Modalfa - Comércio e Serviços, S.A, | 13,609,000 | - | 11,139,000 |
| Modelo.Com - Vendas por Correspondência, S.A. | 6,000 | - | - |
| Modelo Continente Hipermercados, S.A. | 153,031,600 | 493,635,100 | 103,322,000 |
| Modelo Continente Hipermercados, S.A., Sucursal en España | 580,634,391 | - | - |
| Modelo Hiper - Imobiliária, S.A. | 480,500 | - | - |
| Modelo Continente Seguros - Sociedade de Mediação, Lda | 2,928,000 | - | 1,400,000 |
| Nova Equador P.C.O Eventos Sociedade Unipessoal, Lda | 149,000 | ||
| Nova Equador Internacional - Agência de Viagens e Turismo, Lda | 176,000 | ||
| Peixes Continente - Industria e Distribuição de Peixes, S.A. | 29,000 | ||
| Pharmacontinente - Saúde e Higiene, S.A. | 8,276,000 | 61,000 | 4,854,000 |
| Predicomercial - Promoção Imobiliária, S.A. | 11,760,000 | 11,705,000 | 10,950,000 |
| Selifa - Sociedade de Empreendimentos Imbiliários, S.A. | 4,089,000 | 4,434,000 | 4,189,000 |
| Sempre à Mão - Sociedade Imobiliária, SA | 20,128 | 90,000 | 17,128 |
| Sesagest - Projectos e Gestão Imobiliária, S.A. | 48,883,183 | 50,753,000 | 47,354,000 |
| Socijofra - Sociedade Imobiliária, S.A. | 8,303,000 | 8,403,000 | 8,131,000 |
| Sociloures - Sociedade Imobiliária, S.A. | 33,519,347 | 33,085,000 | 31,635,347 |
| Soflorin, B.V. | 70,000 | 33,885,330 | 34,276,568 |
| Solaris Supermercados, S.A | 886,000 | 1,171,000 | |
| Sonae Retalho España, S.A. | 235,002 | 13,002 | 13,002 |
| Sondis Imobiliária, S.A. | 20,543,159 | 21,719,159 | 20,278,159 |
| Companies | 30.June.2008 | 30.June.2008 | 31.December.2007 |
|---|---|---|---|
| Sontária - Empreendimentos Imobiliários, S.A. | 3,632,502 | 3,759,502 | 3,639,502 |
| Sonvecap, B.V. | - | 150,976,000 | 150,976,000 |
| Sportzone - Comércio de Artigos de Desporto, S.A. | 28,923,000 | 5,411,000 | 23,336,000 |
| Star - Viagens e Turismo, S.A. | 16,000 | - | - |
| Tlantic Portugal - Sistemas de Informação, S.A. | 2,000 | - | 4,000 |
| Todos os Dias - Comércio Ret. e Expl. de Centros Comerciais, S.A. | 434,000 | 940,000 | 1,067,000 |
| Worten - Equipamentos para o Lar, S A. | 21,876,000 | 39,058,000 | 7,000,000 |
| 1,464,306,325 | 1,180,566,729 | 835,669,909 |
As of 30 June 2008, 2007 and 31 December 2007, the payable balances related to the agreements mentioned above were as follows:
| Loans obtained – Short term (Note 14): |
|---|
| ---------------------------------------- |
| Companies | 30.June.2008 | 30.June.2007 | 31.December.2007 |
|---|---|---|---|
| Bikini - Portal de Mulheres, S.A. | (3,794,000) | - | (3,250,000) |
| Carnes Continente - Indústria e Distribuição de Carnes, S.A. | (8,437,000) | - | (526,000) |
| Edições Book.it - S.A. | (999,000) | - | - |
| Efanor - Design e Serviços, S.A. | (988,500) | - | (701,000) |
| Estevão Neves - Hipermercados da Madeira, S.A. | - | - | (6,448,000) |
| Fozmassimo - Sociedade Imobliária, S.A. | (2,648,000) | (4,915,000) | (4,670,000) |
| Infofield - Informática, S.A. | - | - | (2,076,000) |
| Marcas MC, ZRT | (17,377,000) | (5,440,000) | (10,178,000) |
| Modelo.Com - Vendas por Correspondência, S.A. | - | (3,665,000) | - |
| Modelo Continente Hipermercados, S.A. | - | - | (25,124,500) |
| Modelo Continente - Operações de Retalho, SGPS, S.A. | (12,164,200) | (238,492,000) | (216,459,000) |
| Modelo Hiper - Imobiliária, S.A. | - | (1,759,000) | (40,000) |
| Nova Equador Internacional - Agência de Viagens e Turismo, Lda | (205,000) | - | - |
| Inventory - Acessórios de Casa, S.A. | (1,114,800) | - | (1,161,000) |
| Peixes Continente - Industria e Distribuição de Peixes, S.A. | (445,000) | - | (639,000) |
| Sonvecap, B.V. | (3,590,000) | - | - |
| Valor N, S.A. | (434,000) | - | - |
| Worten - Equipamentos para o Lar, S A. | - | - | (36,868,000) |
| (52,196,500) | (254,271,000) | (308,140,500) |
These financial statements are a translation of financial statements originally issued in Portuguese in accordance with International Financial Reporting Standards as adopted by the European Union for interim financial reporting purposes (IAS 34). In the event of discrepancies, the Portuguese language version prevails.
Matosinhos, 28 July 2008
(Translation of a report originally issued in Portuguese In case of discrepancies the Portuguese version prevails)
We believe that our work provides a reasonable basis for issuing the present limited review report on the half-year financial information.
Porto, 28 July 2008
DELOITTE & ASSOCIADOS, SROC, S.A. Represented by António Manuel Martins Amaral
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.