Interim / Quarterly Report • Jul 30, 2010
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
Activity Report
January – June 2010
According to International Accounting Standard 34 – Interim Financial Report
Qualified Shareholdings (Article 9, No. 1, c) of CMVM Regulation No. 5/2008) Corporate Governing Bodies Information (Article 9, No. 1, a) of CMVM Regulation No. 5/2008)
Statement issued according to and for the purposes of paragraph c) of Article 246. CMVM Code
Consolidated Statements of Financial Position Consolidated Income Statement Consolidated Statements of Comprehensive Income Consolidated Statements of Changes in Shareholders' Funds Consolidated Statements of Cash Flows Notes to the Consolidated Financial Statements
"After a disappointing first quarter, we have been able to improve our performance in this quarter, generating additional contribution margin and keeping fixed costs under control.
Volumes sold during 2Q10 remained stable, and variable costs were flat compared with 1Q10, but 11% higher compared to 4Q09. Since 4Q09, wood cost per cubic meter increased by 15% and chemical costs per cubic meter were up by 10%.
Fixed costs in 1H10 are 9 million Euros below 1H09 and productivity grew by 20% (on a like-forlike basis), as a result of the restructuring measures we have implemented.
As already announced, our Lure plant (in France) was sold in April to Swedspan, a subsidiary of INGKA Group (which also owns IKEA's Group). Our decision to sell Lure is aligned with our strategy of strengthening our balance sheet and this transaction allowed us to cash-in 68 million Euros and thereby to decrease our Net Debt.
Our new matrix organisation, with two new functional roles within the Executive Committee: CM & SO1 and CI & TO2 is already in place and a number of new horizontal efficiency projects have been started from which we expect additional improvements in efficiency and savings in fixed costs.
We will continue to work hard to improve our profitability, seize opportunities and overcome the challenges ahead. I am counting on our team, as well as on our customers, shareholders, banks, suppliers and other stakeholders for their continued support to make Sonae Industria a sustainable and leading company."
1 Chief Marketing and Sales Officer
2 Chief Industrial and Technology Officer
| (euro millions) | 2Q10 / | 2Q10 / | (euro millions) | 1H10/ | ||||
|---|---|---|---|---|---|---|---|---|
| 2Q09* | 1Q10 | 2Q10 | 2Q09* | 1Q10 | 1H09* | 1H10 | 1H09* | |
| Consolidated Turnover | 297 | 320 | 339 | 14% | 6% | 615 | 659 | 7% |
| EBITDA | 3 | (6) | 24 | 796% | 482% | 1 | 18 | 1.691% |
| Recurrent EBITDA | 6 | 7 | 22 | 273% | 218% | 6 | 29 | 356% |
| Recurrent EBITDA Margin % | 2,0% | 2,2% | 6,5% | 1,0% | 4,4% | |||
| Net Profit/(Loss) attributable to Shareholders | (36) | (35) | (6) | 83% | 82% | (78) | (41) | 47% |
| Consolidated Net Debt | 881 | 811 | 732 | (17%) | (10%) | 881 | 732 | (17%) |
*Restated on a like-for-like basis, by excluding Brazil
Iberia continues to experience tough market conditions. New housing permits are still far below last year (24%3 in Spain and 8%4 in Portugal, respectively) but the quarter on quarter rate of decline3 , has been decreasing.
Iberia Turnover & Recurrent EBITDA Margin € Mn
Comparing 2Q10 with 1Q10, volumes sold in Iberia increased by 7%, mainly as a result of low levels sold in January and February. This effect resulted in a quarter on quarter turnover increase of 8%.
On the cost side, competition from biomass and pellets for wood resources, particularly in Portugal, continued to put pressure on wood prices. However, better weather conditions, compared to those experienced in 1Q10, led to lower energy consumption and higher efficiency, resulting in lower production costs.
3 Source: Ministerio de Fomento, July 2010 (for the period Jan. - Apr.) 4
Source: Instituto Nacional de Estatística, July 2010 (for the period Jan. - May)
Higher volumes sold, combined with lower production costs, resulted in a recurrent EBITDA margin recovery from 7% to 9%.
Comparing 2Q10 with 1Q10, Iberian volumes sold increased by 7%, turnover moved 8% up reaching 99 million Euros, and recurrent EBITDA recovered from 6 to 9 million Euros. Comparing 1H10 with 1H09, Iberian volumes sold increased 10% and turnover moved 13% up. Nevertheless, recurrent EBITDA margin decreased by 1pp, mainly caused by higher wood costs, compared to last year.
In Central Europe demand for wood based panel products remained weak.
In Germany, new house construction permits (YoY Jan. – May) were up 6%5 , indicating a slow recovery compared to last year. We have been witnessed a positive and sustainable market, particularly for OSB, not only in the local market but also for exports. The recovering market, combined with lower supply, allowed us to increase our contribution margins, particularly in cases where they had previously decreased the most. Additionally, the restructuring process we have implemented has reduced our fixed costs, which is positively impacting our recurrent EBITDA margin.
In France, demand from the construction and furniture segments remains weak, but there are some positive trends, as housing permits increased by 15%6 (YoY Jan - May). Nevertheless, the effect of selling the Lure plant in April, led to a sales volume decrease from 1Q10 to 2Q10. However, higher profitability due to better weather conditions (compared to 1Q10) and the consequent increase in capacity utilization, combined with lower fixed costs as a result of restructuring, led to recurrent EBITDA break-even in June.
The UK grew during 2Q10 at the fastest pace seen over the last 4 years7 . Additionally, better weather conditions allowed our logistical operations, as well as our production costs to normalise. Moreover, capacity utilization improved, which led to better fixed cost dilution and a consequent increase in margins, when compared to 1Q10. When compared 1H10 with 1H09 and despite the
5 Source: German Federal Statistical Office, July 2010
6 Source: Service économie statistiques et prospective (Ministère de l'Écologie, de l'Energie, du Développement durable et de l'Aménagement du territoire), June 2010 7
Source: Office for National Statistics, July 2010
closure of PB plant in Coleraine in March 2009, turnover only decreased by 4% (in local currency) and EBITDA margin even increased 2pp.
In Central Europe, quarter on quarter, turnover increased by 4% to 181 million Euros, despite the sale of the Lure plant in April, and recurrent EBITDA recovered from 8 million Euros negative to 2 million Euros positive. When comparing 1H10 with 1H09, in spite of closing 18% of our production capacity in this region, turnover only decreased by 2% and recurrent EBITDA increased by 67%, or 3pp in terms of margin, which illustrates the effectiveness of the restructuring process we have implemented.
On 26 August 2009, we sold Tafisa Brasil. In order to facilitate like-for-like comparisons, the RoW comparative figures in the chart below are shown both with and without the impact of the Brazilian operations.
The Canadian market recovered and posted a good set of results, but in South Africa, during this quarter, volumes sold were negatively affected by business uncertainty caused by the World Cup.
In North America, US housing starts increased by 20% (YoY Jan. – May)8 while Canadian housing starts were up by 57% (YoY Jan - May)9 , which is a sign of a market recovery, albeit from low levels. We also continue to increase our customer base, and the combination of these two effects resulted in volumes sold increasing by 7% from 1Q10 to 2Q10 and by 23% when comparing 1H10 with 1H09. Our Canadian plant continued to run at full operation during 2Q10, representing a further increase in capacity utilization of 9pp comparing 2Q10 to 1Q10 and of 16pp comparing 1H10 with 1H09. As a result, turnover in 2Q10 (in local currency) increased by 8% and recurrent EBITDA margin increased by 5pp compared to 1Q10. When converted to Euros turnover increased by 18%.
In South Africa, residential building permits still posted a YoY decrease of 3%10 (Jan – April). The World Cup, which was held in this country, has lead to some business uncertainty, which apparently resulted in a weaker order intake during 2Q10. Our volumes sold decreased by 5%,
8 Source RISI, June 2010
9 Source: CMHC - Canada Mortgage and Housing Corporation, July 2010
10 Source: Statistics South Africa June 2010
compared to 1Q10 and prices were under pressure, which led to a turnover decrease of 7% (in local currency), although turnover remained flat when converted to Euros. The same effects also led to a recurrent EBITDA margin decrease of 4pp from 1Q10 to 2Q10. However, comparing 1H10 with 1H09, turnover (in local currency) was 15% higher and recurrent EBITDA margin increased by 8pp, largely due to 26% higher volumes sold.
For the Rest of the World (excluding Brazil), 2Q10 turnover increased by 11% on 1Q10, reaching 65 million Euros and recurrent EBITDA increased by 20% to 11 million Euros. Compared to 1H09, turnover, in 1H10 increased by 31% and recurrent EBITDA more than doubled.
€Mn
In the chart below, consolidated comparative figures are shown both with and without the impact of Brazilian operations, to facilitate like-for-like comparisons.
Consolidated Turnover & Recurrent EBITDA Margin
Consolidated turnover in 2Q10 totalled 339 million Euros, 6% higher than for 1Q10 and recurrent EBITDA was 22 million Euros, more than three times the value for 1Q10.
In 1H10 consolidated turnover totalled 659 million Euros, 7% higher than 1H09 (excluding Brazil), in spite of a reduction of 11% in installed capacity, and recurrent EBITDA increased to 29 million Euros which compares with 6 million Euros for 1H09.
1H10 was impacted by the appreciation of the CAD and ZAR against the Euro, resulting in an estimated positive effect of 21 million Euros on turnover and 3 million Euros on recurrent EBITDA. In 1H10, Total EBITDA was 18 million Euros, which includes charges for restructuring costs in Germany and France and a 7 million Euro gain from the sale of the Lure plant.
Net Interest Charges for 1H10 are 6 million Euros below 1H09, benefiting from both lower interest rates and lower average debt levels.
| (euro millions) | 2Q10/ | (euro millions) | % chg | |||||
|---|---|---|---|---|---|---|---|---|
| $2Q'09*$ | 1Q10 | 2Q10 | $2 Q 09*$ | 1Q10 | 1H09* | 1H10 | 1H10/ 1H09* |
|
| Consolidated Turnover | 297 | 320 | 339 | 14% | 6% | 615 | 659 | 7% |
| Other Operational Income | 13 | 20 | 25 | 86% | 21% | 23 | 45 | 92% |
| EBITDA | 3 | (6) | 24 | 1 | 18 | |||
| Recurrent EBITDA | 6 | 7 | 22 | 273% | 218% | 6 | 29 | 356% |
| Recurrent EBITDA Margin % | 2,0% | 2,2% | 6,5% | 1,0% | 4,4% | |||
| Depreciation and amortisation | (29) | (29) | (22) | 24% | 23% | (58) | (52) | 11% |
| Provisions and Impairment Losses | (3) | (3) | (4) | (52%) | $(36\%)$ | (5) | (8) | (42% ) |
| Operational Profit | (23) | (24) | 7 | 132% | 131% | (52) | (17) | 68% |
| Net Financial Charges | (12) | (11) | (12) | 6% | $(9\%)$ | (26) | (22) | 15% |
| o.w. Net Interest Charges | (7) | (5) | (6) | 18% | (11%) | (17) | (11) | 34% |
| o.w. Net Financial Discounts | (3) | (3) | (4) | $(13\%)$ | $(23\%)$ | (6) | (6) | $(1\%)$ |
| Profit before taxes (EBT) | (36) | (35) | (4) | 88% | 87% | (78) | (39) | 50% |
| Taxes | $\mathbf 0$ | (0) | (2) | 0 | (2) | |||
| o.w. Current Tax | 0 | (0) | (1) | 0 | (1) | |||
| Net Profit/(Loss) attributable to Shareholders | (36) | (35) | (6) | 83% | 82% | (78) | (41) | 47% |
| *Restated on a like-for-like basis, by excluding Brazil |
1H10 consolidated Net Profit/(Loss) Attributable to Sonae Indústria Shareholders was a negative 41 million Euros, an improvement of 37 million Euros compared with 1H09. In 2Q10, consolidated Net Profit/(Loss) Attributable to Sonae Indústria Shareholders was 6 million Euros negative, an improvement of 29 million Euros compared with 1Q10.
| (euro millions) | ||
|---|---|---|
| 2009 | 1H'10 | |
| Non Current Assets | 1.233 | 1.168 |
| Tangible Assets | 1.083 | 1.024 |
| Goodwill | 92 | 93 |
| Deferred Tax | 33 | 34 |
| Other Non Current Assets | 24 | 17 |
| Current Assets | 370 | 407 |
| Inventories | 134 | 144 |
| Trade Debtors | 163 | 202 |
| Cash & Investments | 34 | 20 |
| Other Current Assets | 38 | 40 |
| Total Assets | 1.602 | 1.576 |
| Shareholders' Funds | 353 | 333 |
| Minority Interests | 2 | $\mathfrak{p}$ |
| Shareholders' Funds + Minority Interests | 355 | 335 |
| Interest Bearing Debt | 791 | 752 |
| Short term | 138 | 175 |
| L-M term | 654 | 578 |
| Trade Creditors | 155 | 167 |
| Other Liabilities | 302 | 321 |
| Total Liabilities | 1.248 | 1.240 |
| Total Liabilities, Shareholders' Funds and | ||
| Minority Interests | 1.602 | 1.576 |
Additions to Fixed Assets in 1H10 were 8 million Euros, mostly related to investments in essential maintenance, Health & Safety and Environmental improvements.
During 2Q10, Working Capital improved by 4 million Euros, and Net Debt decreased by 79 million Euros, mainly due to the 68 million Euros cash received from the sale of the Lure plant.
We expect 3Q10 volumes to be negatively impacted by the normal seasonal effect due to summer holidays.
We will continue to fight for a recovery in our contribution margin, which is still at a low level.
We will continue to optimize our operations to further improve our efficiency and productivity.
The Board of Directors
Maia, 29th July 2010
Belmiro de Azevedo
_________________________
_________________________
_________________________
_________________________ Álvaro Cuervo
_________________________ Paulo Azevedo
Per Knuts
Thomas Nystén
_________________________ Carlos Bianchi de Aguiar
_________________________ Rui Correia
_________________________ Christophe Chambonnet
_________________________ João Paulo dos Santos Pinto
Complying with Article 9, No. 1, a) of the CMVM Regulation No. 5/2008
| Acquisitions | Sales | Balance at 30.06.2010 |
||||
|---|---|---|---|---|---|---|
| Date | Quantity | € Average Value | Quantity | € Average Value | Quantity | |
| Belmiro Mendes de Azevedo | ||||||
| Efanor Investimentos, SGPS, SA (1) (1 share is held by the spouse) |
49,999,997 | |||||
| Sonae Indústria, SGPS, SA (shares held by the spouse) |
1,010 | |||||
| Duarte Paulo Teixeira de Azevedo Efanor Investimentos, SGPS, SA (1) |
1 | |||||
| Migracom, SGPS, SA (3) | 1,969,996 | |||||
| Sonae Indústria, SGPS, SA (shares held by descendant) |
223 | |||||
| Carlos Bianchi de Aguiar | ||||||
| Sonae Indústria, SGPS, SA | 720 | |||||
| Rui Manuel Gonçalves Correia | ||||||
| Sonae Indústria, SGPS, SA | 12,500 | |||||
| João Paulo dos Santos Pinto | ||||||
| Sonae Indústria, SGPS, SA | 407 | |||||
| Agostinho Conceição Guedes | ||||||
| Sonae Indústria, SGPS, SA | 2,520 | |||||
| Balance at 30.06.2010 |
||||||
| Acquisitions | Sales |
| Quantity | € Average Value | Quantity | € Average Value | Quantity | |
|---|---|---|---|---|---|
| (1) Efanor Investimentos, SGPS, SA | |||||
| Sonae Indústria, SGPS, SA | 44,780,000 | ||||
| Pareuro, BV (2) | 2,000,000 | ||||
| (2) Pareuro, BV | |||||
| Sonae Indústria, SGPS, SA | 27,118,645 | ||||
| (3) Migracom, SGPS, SA | |||||
| Sonae Indústria, SGPS, SA | 90,000 | ||||
| Imparfim, SGPS, SA (4) | 150,000 | ||||
| (4) Imparfin, SGPS, SA | |||||
| Sonae Indústria, SGPS, SA | 278,324 | ||||
| Shareholder | No. of shares | % Share Capital | % Voting Rights | |
|---|---|---|---|---|
| Efanor Investimentos, SGPS, SA | ||||
| Directly | 44,780,000 | 31.9857% | 31.9857% | |
| By Pareuro, BV (controlled by Efanor) | 27,118,645 | 19.3705% | 19.3705% | |
| By Maria Margarida CarvalhaisTeixeira de Azevedo (Director of Efanor) | 1,010 | 0.0007% | 0.0007% | |
| By Nuno Miguel Teixeira de Azevedo (Director of Efanor and held by descendent) | 711 | 0.0005% | 0.0005% | |
| By Duarte Paulo Teixeira de Azevedo (Director of Efanor and held by descendent) | 223 | 0.0001% | 0.0001% | |
| By Migracom, SGPS, SA(Company controlled by Efanor's Director, Paulo Azevedo) | 90,000 | 0.0643% | 0.0643% | |
| By Linhacom, SGPS, SA(Company controlled by Efanor's Director, Cláudia Azevedo) | 23,186 | 0.0166% | 0.0166% | |
| Total allocation | 72,013,775 | 51.4384% | 51.4384% |
Under the provisions of article 246, no. 1, c) of the Portuguese Securities Code, the Board members of Sonae Indústria, SGPS, SA hereby declare, to the best of their knowledge, that:
29th July 2010
The Board of Directors
Belmiro Mendes de Azevedo
Álvaro Cuervo Garcia
Duarte Paulo Teixeira de Azevedo
Per Otto Knuts
Knut Thomas Alarik Nysten
Carlos Francisco de Miranda Guedes Bianchi de Aguiar
Rui Manuel Gonçalves Correia
Christophe Chambonnet
João Paulo dos Santos Pinto
(Amounts expressed in Euros)
| ASSETS | Notes | 30.06.2010 | 31.12.2009 |
|---|---|---|---|
| NON CURRENT ASSETS: | |||
| Tangible assets | 6 | 1 023 762 655 | 1 083 367 412 |
| Goodwill | 93 403 033 | 92 175 949 | |
| Intangible assets | 6 | 11 340 689 | 12 446 257 |
| Investment properties | 1 423 861 | 6 665 733 | |
| Associated undertakings and non consolidated undertakings | 2 644 310 | 3 011 096 | |
| Investment available for sale | 300 702 34 357 152 |
300 702 33 229 430 |
|
| Deferred tax asset Other non current assets |
7 | 1 154 337 | 1 357 948 |
| Total non current assets | 1 168 386 739 | 1 232 554 527 | |
| CURRENT ASSETS: | |||
| Inventories | 144 319 897 | 133 939 030 | |
| Trade debtors | 202 224 490 | 163 348 206 | |
| Other current debtors | 13 705 817 | 12 488 146 | |
| State and other public entities | 10 547 279 | 14 240 208 | |
| Other current assets | 8 | 16 225 120 | 11 487 023 |
| Cash and cash equivalents | 9 | 20 230 058 407 252 661 |
34 328 941 |
| Total current assets | 369 831 554 | ||
| TOTAL ASSETS | 1 575 639 400 | 1 602 386 081 | |
| SHAREHOLDERS`FUNDS AND LIABILITIES | |||
| SHAREHOLDERS`FUNDS: | |||
| Share capital | 700 000 000 | 700 000 000 | |
| Legal reserve | 3 131 757 | 2 737 181 | |
| Other reserves and accumulated earnings | - 368 668 029 | - 326 976 317 | |
| Accumulated other comprehensive income | - 1 013 339 | - 22 778 753 | |
| Total | 333 450 389 | 352 982 111 | |
| Non-controlling interests | 1 878 973 | 1 703 556 | |
| TOTAL SHAREHOLDERS`FUNDS | 335 329 362 | 354 685 667 | |
| LIABILITIES: | |||
| NON CURRENT LIABILITIES: | |||
| Long term bank loans - net of short-term portion | 10 | 137 443 489 | 215 964 021 |
| Non convertible debentures | 10 | 300 834 982 | 301 912 691 |
| Long term Finance Lease Creditors - net of short-term portion | 10 | 41 952 893 | 43 725 783 |
| Other loans | 10 | 97 287 990 | 91 940 590 |
| Post retirement liabilities | 25 467 208 | 25 334 414 | |
| Other non current liabilities | 62 850 832 | 65 790 251 | |
| Deferred tax liabilities | 7 | 66 320 471 | 57 367 250 |
| Provisions | 13 | 10 995 481 | 22 316 496 |
| Total non current liabilities | 743 153 346 | 824 351 496 | |
| CURRENT LIABILITIES: | |||
| Short term portion of long term bank loans | 10 | 159 506 420 | 103 996 868 |
| Short term bank loans | 10 | 11 036 806 | 29 679 489 |
| Short term portion of Finance Lease Creditors | 10 | 3 999 458 | 3 919 801 |
| Other loans | 10 | 181 979 | 303 667 |
| Trade creditors | 167 091 288 | 154 737 066 | |
| Taxes and Other Contributions Payable | 16 556 300 | 13 302 885 | |
| Other current liabilities | 12 | 131 115 275 | 101 703 507 |
| Provisions | 13 | 7 669 166 | 15 705 635 |
| Total current liabilities | 497 156 692 | 423 348 918 | |
| TOTAL EQUITY AND LIABILITIES | 1 575 639 400 | 1 602 386 081 | |
The notes are an integral part of the consolidated financial statements
| 30.06.2010 | 2nd Quarter 2010 | 30.06.2009 | 2nd Quarter 2009 | 30.06.2009 | ||
|---|---|---|---|---|---|---|
| Notes | (Non Audited) | (Non Audited) | Restated | |||
| Operating revenues | ||||||
| Sales | 18 | 656 079 517 | 337 139 084 | 668 179 765 | 323 307 159 | 668 179 765 |
| Services rendered | 18 | 2 995 024 | 1 554 428 | 2 586 488 | 1 234 115 | 2 586 488 |
| Other operating revenues | 14 | 44 937 050 | 24 606 293 | 25 109 327 | 13 799 537 | 26 040 731 |
| Total operating revenues | 704 011 591 | 363 299 805 | 695 875 580 | 338 340 811 | 696 806 984 | |
| Operating costs | ||||||
| Cost of sales | 332 508 663 | 168 288 844 | 323 324 721 | 153 940 562 | 323 324 721 | |
| (Increase) / decrease in production | - 7 895 553 | - 5 099 891 | 15 951 689 | 8 660 564 | 15 951 689 | |
| External supplies and services | 193 628 356 | 96 173 772 | 191 741 481 | 90 042 386 | 191 741 481 | |
| Staff expenses | 135 665 803 | 65 239 299 | 133 945 115 | 66 696 696 | 133 945 115 | |
| Depreciation and amortisation | 51 529 670 | 22 383 629 | 62 970 074 | 31 909 997 | 62 970 074 | |
| Provisions and impairment losses | 7 715 321 | 4 441 599 | 6 303 313 | 3 316 124 | 6 303 313 | |
| Other operating costs | 15 | 7 459 982 | 4 461 595 | 6 345 764 | 3 179 143 | 6 822 533 |
| Total operating costs | 720 612 242 | 355 888 847 | 740 582 157 | 357 745 472 | 741 058 926 | |
| Operational profit / (loss) | 18 | - 16 600 651 | 7 410 958 | - 44 706 577 | - 19 404 661 | - 44 251 942 |
| Financial profits | 16 | 28 767 967 | 11 362 709 | 42 533 644 | 22 099 518 | 42 533 644 |
| Financial costs | 16 | 51 072 242 | 22 993 071 | 71 480 074 | 36 061 861 | 71 480 074 |
| Gains and losses in associated companies | - 140 717 | - 169 532 | - 88 928 | - 113 933 | - 88 928 | |
| Gains and losses in investments | 98 700 | 98 700 | 98 700 | |||
| Current profit / (loss) | - 39 045 643 | - 4 388 936 | - 73 643 235 | - 33 382 237 | - 73 188 600 | |
| Taxation | 17 | 2 427 633 | 1 970 105 | 1 325 696 | 843 647 | 1 325 696 |
| Consolidated net profit / (loss) afer taxation | - 41 473 276 | - 6 359 041 | - 74 968 931 | - 34 225 884 | - 74 514 296 | |
| Profit / (loss) after taxation from descontinued operations | - | - | - | |||
| Consolidated net profit / (loss) for the period | - 41 473 276 | - 6 359 041 | - 74 968 931 | - 34 225 884 | - 74 514 296 | |
| Attributable to: | ||||||
| Equity holders of Sonae Industria Non-controlling interests |
- 40 918 033 - 555 243 |
- 6 228 721 - 130 320 |
- 74 028 838 - 940 093 |
- 33 768 482 - 457 402 |
- 73 579 750 - 934 546 |
|
| Profit/(Loss) per share Excluding discontinued operations: |
||||||
| Basic | - 0.2923 | - 0.0445 | - 0.5288 | 0.2412 | - 0.5256 | |
| Diluted | - 0.2923 | - 0.0445 | - 0.5288 | 0.2412 | - 0.5256 | |
| From discontinued operations: | ||||||
| Basic | - | - | - | - | - | |
| Diluted | - | - | - | - | - |
The notes are an integral part of the consolidated financial statements
| 30 .06 .20 10 |
2n d Q r 2 01 0 rte ua |
30 .06 .20 09 |
2n d Q r 2 00 9 rte ua |
30 .06 .20 09 |
|||
|---|---|---|---|---|---|---|---|
| Re cla ssi fied nts am ou |
( No n A ud ited ) |
( No n A ud ited ) |
Re ted sta |
||||
| Ne t p rof it / ( los s) for th eri od (a ) e p |
- 4 1 4 73 27 6 |
- 7 31 150 |
- 6 35 9 0 41 |
- 7 4 9 68 93 1 |
- 3 4 2 25 88 4 |
- 7 4 5 14 29 6 |
|
| Ot he he ive in r c om pre ns co me |
|||||||
| Ch in c nsl atio tra an ge urr en cy n r ese rve |
21 23 0 9 41 |
9 93 8 4 55 |
20 02 2 3 02 |
14 03 2 2 88 |
20 02 2 3 02 |
||
| Ch in f air lue of sh flow he dg e d eriv ativ an ge va ca es Inc rela ting f o the reh siv e in e t to ent om ax co mp on s o r co mp en com e |
7 96 40 6 |
7 31 150 |
5 08 27 5 |
- 1 28 6 2 05 |
2 68 23 1 |
- 1 28 6 2 05 |
|
| Ot he he ive in fo r th eri od of ( b) et tax r c om pre ns co me e p , n |
22 02 7 3 47 |
7 31 150 |
10 44 6 7 30 |
18 73 6 0 97 |
14 30 0 5 19 |
18 73 6 0 97 |
|
| To tal reh siv e i e f the rio d ( a) + ( b) co mp en nc om or pe |
45 - 1 9 4 92 9 |
- | 4 08 7 6 89 |
- 5 6 2 32 83 4 |
25 5 - 1 9 9 36 |
- 5 5 7 78 199 |
|
| To tal he nsi inc ttri but ab le t com pre ve om e a o: |
|||||||
| Eq uity ho lde f S Ind ria ust rs o on ae |
- 1 9 1 52 61 9 |
4 09 3 5 93 |
- 5 5 5 24 52 1 |
- 1 9 6 38 39 5 |
- 5 5 0 75 43 3 |
||
| No rol ling int ont sts n-c ere |
- 2 93 31 0 |
- 5 90 4 |
- 7 08 31 3 |
- 2 86 97 0 |
- 7 02 76 6 |
||
| - 1 9 4 45 92 9 |
- | 4 0 87 68 9 |
- 5 6 2 32 834 |
- 1 9 9 25 36 5 |
- 5 5 7 78 199 |
The notes are an integral part of the consolidated financial statements
| Not es |
Sha apit al re c |
al res Leg erv e |
Oth er R ese rve s and ed ear ulat acc um nin gs |
Cur y tran renc slat ion |
Cas h flo w h edg e der ivat ives |
Sub l tota |
Tot al s har eho lde rs` fun ds attr ibu tab le to the uity ho lde f eq rs o Son ae I ndú stri a |
Non ntro lling co inte ts res |
Tot al s rs' fun har eho lde ds |
|
|---|---|---|---|---|---|---|---|---|---|---|
| Bal 1 Ja at ry 2 009 anc e as nua |
700 000 000 |
2 3 99 6 39 |
- 26 6 48 0 48 9 |
- 37 753 766 |
- 1 065 070 |
- 38 818 836 |
397 100 314 |
3 0 72 6 91 |
40 0 17 3 00 5 |
|
| Bal at 1 Ja ry 2 009 stat ed anc e as nua - re Acq uisi tion / (d ispo sal) of s ubs idia ries App riati f pr evio 's n rofit / (lo ss) et p rop on o ear |
700 000 000 |
2 3 99 6 39 337 542 |
- 26 5 87 6 5 15 - 31 1 41 8 - 33 7 54 2 |
-37 753 766 |
-1 0 65 0 70 |
-38 818 836 |
397 704 288 - 3 11 4 18 |
3 0 79 9 03 |
40 0 78 4 19 1 - 3 11 4 18 |
|
| us y Tot al c rehe nsiv e in omp com e Tot al c rehe nsiv e in ated rest omp com e - Oth ers |
-74 028 838 -73 579 750 -1 8 06 4 04 |
19 790 522 19 790 522 |
-1 2 86 2 05 -1 2 86 2 05 |
18 504 317 18 504 317 |
524 52 1 - 55 075 433 - 55 - 1 806 404 |
08 3 13 - 7 02 7 66 - 7 72 752 |
- 56 232 834 778 199 - 55 - 1 733 652 |
|||
| Bal 30 J 200 9 at anc e as une |
700 000 000 |
2 7 37 181 |
-34 2 96 4 69 1 |
-17 963 244 |
-2 3 51 2 75 |
-20 314 519 |
339 457 97 1 |
2 4 37 130 |
341 895 10 1 |
|
| Bal 30 J 200 9 - d at tate anc e as une res |
700 000 000 |
2 7 37 181 |
-34 1 91 1 62 9 |
-17 963 244 |
-2 3 51 2 75 |
-20 314 519 |
340 51 1 03 3 |
2 4 49 8 89 |
342 960 922 |
| Not Sha apit al es re c |
al res Leg erv e |
Oth er R ese rve s and ed ear ulat acc um nin gs |
Cur y tran renc slat ion |
Cas h flo w h edg e der ivat ives |
Sub l tota |
Tot T t al s l h har eho h l lde d rs <br>fun ds attr ibu tab le to the uity ho lde f eq rs o Son ae I ndú stri a |
Non ntro lling co inte ts res |
Tot al s rs' fun har eho lde ds |
|
|---|---|---|---|---|---|---|---|---|---|
| Bal 1 Ja ry 2 010 at anc e as nua riati evio 's n rofit |
700 000 000 |
2 7 37 181 394 576 |
- 32 6 97 6 3 17 - 3 94 5 |
-21 365 240 |
-1 4 13 5 13 |
-22 778 753 |
352 982 11 1 |
1 7 03 5 56 |
35 4 68 5 66 7 |
| App f pr / (lo ss) et p rop on o us y ear Tot al c rehe nsiv e in omp com e Oth ers |
76 -40 918 033 - 37 9 10 3 |
20 969 008 |
79 6 40 6 |
21 765 414 |
- 19 152 619 - 3 79 103 |
- 2 93 3 10 46 8 72 7 |
- 19 445 929 89 624 |
||
| Bal at 30 J 20 10 anc e as une |
700 000 000 |
3 1 31 7 57 |
-36 8 66 8 02 9 |
- 39 6 23 2 |
- 61 7 10 7 |
-1 0 13 3 39 |
333 450 389 |
1 8 78 9 73 |
33 5 32 9 36 2 |
The notes are an integral part of the consolidated financial statements
| 30 06 2010 30.06.2010 |
30 06 2009 30.06.2009 |
||
|---|---|---|---|
| OPERATING ACTIVITIES OPERATING ACTIVITIES |
Notes | ||
| Net cash flow from operating activities (1) | - 17 106 975 975 |
41 591 318 318 |
|
| INVESTMENT ACTIVITIES | |||
| C Cash receipts arising from: h it p ii g f |
|||
| Investments | 69 403 526 | 497 169 | |
| Tangible and intangible assets assets | 7 997 126 126 | 1 193 584 | |
| Investment subventions subventions |
209 493 | ||
| Di id d Dividends |
226 080 | ||
| Others | 98 700 | ||
| 77 836 225 225 | 1 789 453 | ||
| Cash Payments arising from: | |||
| I nvesments t t |
10 239 | ||
| Tangible and intangible assets | 8 670 700 | 23 552 113 | |
| 8 670 700 700 | 23 562 352 | ||
| Net cash used in investment activities (2) (2) | 69 165 525 | - 21 772 899 | |
| FINANCING ACTIVITIES | |||
| Cash receipts arising from: | |||
| Loans granted granted | 16 833 | ||
| Loans obtained | 3 413 168 002 | 1 399 674 680 | |
| I t Interest and similar charges t d i il h |
123 136 136 | 897 700 | |
| Others | 5 591 572 | ||
| 3 413 307 971 | 1 406 163 952 | ||
| Cash Payments arising from: | |||
| L oans granted td |
23 313 | 5 881 | |
| Loans obtained | 3 435 894 878 3 3 |
1 430 572 244 3 |
|
| Interest and similar charges charges | 15 891 067 067 | 23 842 015 | |
| Finance leases leases - repayment of principal principal |
1 991 421 421 | 1 581 335 | |
| Others | 7 278 527 | ||
| 3 461 079 206 3 6 0 9 06 |
1 456 001 475 56 00 5 |
||
| Net cash used in financing activities (3) (3) |
- 47 771 235 235 |
- 49 837 523 523 |
|
| Net increase in cash and cash equivalents (4) = (1) + (2) + (3) (3) | 4 287 315 | - 30 019 104 | |
| Effect of foreign exchange rate | - 257 415 | - 1 522 181 | |
| C Cash and cash equivalents at the beginning of the period h d h q i l t t th b g i i g f th p i d |
9 | 6 654 807 807 | 17 388 776 |
| Cash and cash equivalents at the end of the period | 9 | 11 199 537 | - 11 108 147 147 |
Th t i t l t f th lid t d fi i l t t t The notes are an integral part of the consolidated financial statements g p
FOR THE PERIOD ENDED 30 JUNE 2010 (Amounts expressed in euros)
SONAE INDÚSTRIA, SGPS, SA has its head-office at Lugar do Espido, Via Norte, Apartado 1096, 4470-909 Maia, Portugal.
The shares of the company are listed on Euronext Lisbon.
The present set of consolidated financial statement has been prepared on the basis of the accounting policies that were disclosed in the notes to the consolidated financial statements of year 2009.
These consolidated financial statements were prepared in accordance with the International Accounting Standard 34 – Interim Financial Reporting. As such, they do not include all the information which should be included in annual consolidated financial statements and therefore should be read in connection with the financial statements of year 2009.
Exchange rates used on translation of foreign group, jointly controlled and associated companies are listed below:
| 30.06.2010 | 31.12.2009 | 30.06.2009 | ||||||
|---|---|---|---|---|---|---|---|---|
| Closing | Average | Closing | Average | Closing | Average | |||
| rate | rate | rate | rate | rate | rate | |||
| Great Britain Pound | 0.8174 | 0.8693 | 0.8881 | 0.8903 | 0.8521 | 0.8932 | ||
| South African Rand | 9.3809 | 9.9691 | 10.6655 | 11.6212 | 10.8849 | 12.2041 | ||
| Canadian Dollar | 1.2890 | 1.3675 | 1.5128 | 1.5841 | 1.6275 | 1.6046 | ||
| American Dollar | 1.2271 | 1.3229 | 1.4406 | 1.3909 | 1.4134 | 1.3311 | ||
| Swiss Franc | 1.3283 | 1.4350 | 1.4836 | 1.5099 | 1.5265 | 1.5055 | ||
| Polish Zloty | 4.1470 | 3.9997 | 4.1044 | 4.3191 | 4.4520 | 4.4693 |
Source: Bloomberg
In the financial statements of year 2009 the Group began recognizing CO2 emission rights as described in note 2.23 thereof. Interim financial statements of 2009 did not include this recognition criterion which caused the Group to restate the comparative information to the consolidated financial statements for the period ended 30 June 2010.
In second half 2010 the Group carried out a revision of estimated useful lives of depreciable items recognized under Land and Buildings and Plant and Machinery, which resulted in the following changes:
| Period of useful life (years) |
||||||
|---|---|---|---|---|---|---|
| Former | ||||||
| Buildings | 50 | 20 ‐ 40 | ||||
| Plant and machinery |
2 ‐ 15 | 2 ‐ 25 |
The aforementioned changes were carried out aiming to better adjust the depreciation period of tangible assets to their wear and tear, based on historical information gathered.
Changes in estimated useful lives affected the comparability of consolidated financial statements for the period ended 30 June 2010. Amortization and Depreciation, which are stated on the Consolidated Income Statement for 51 529 670 eur, would be increased by 5 194 164 eur if the aforesaid change would have not been made.
During the period the following changes occurred in the consolidation perimeter of Sonae Indústria, SGPS, SA:
The effect of these changes in the consolidated financial statements may be presented as follows:
| SIFI | Sonae Tafibra (Uk) |
Total | ||
|---|---|---|---|---|
| Non current assets | ||||
| Tangible assets Others |
62 714 469 5 741 |
- - |
62 714 469 5 741 |
|
| Total | 62 720 210 | - | 62 720 210 | |
| Current assets | ||||
| Inventories | 5 396 631 | - | 5 396 631 | |
| Trade debtors | 2 359 064 | - | 2 359 064 | |
| Cash and cash equivalents | 1 551 | - | 1 551 | |
| Others | 664 262 | - | 664 262 | |
| Total | 8 421 508 | - | 8 421 508 | |
| Total assets | 71 141 718 | - | 71 141 718 |
| SIFI | Sonae Tafibra (Uk) |
Total | |
|---|---|---|---|
| Non current liabilities | |||
| Loans | 57 532 169 | - | 57 532 169 |
| Provisions | 612 782 | - | 612 782 |
| Others | 270 890 | - | 270 890 |
| Total | 58 415 841 | - | 58 415 841 |
| Current liabilities | |||
| Trade creditors | 7 585 933 | - | 7 585 933 |
| Others | 1 529 579 | - | 1 529 579 |
| Total | 9 115 512 | - | 9 115 512 |
| Total liabilities | 67 531 353 | - | 67 531 353 |
| Total consideration received | 69 403 526 | - | 69 403 526 |
| Of which Cash and cash equivalents | 69 403 526 | - | 69 403 526 |
During the periods ended 30 June 2010 and 31 December 2009, movements in tangible and intangible assets, accumulated depreciation and impairment losses were as follows:
| 30.06.2010 | 31.12.2009 | |
|---|---|---|
| Gross cost: | ||
| Opening balance | 2 484 154 187 | 2 624 864 686 |
| Changes in consolidation perimeter | - 113 578 360 | - 194 225 441 |
| Capital expenditure | 9 294 167 | 26 096 139 |
| Disposals | 20 876 646 | 71 741 732 |
| Transfers and reclassifications | - 5 222 | 4 894 822 |
| Exchange rate effect | 74 867 738 | 94 265 713 |
| Closing balance | 2 433 855 864 | 2 484 154 187 |
| Accumulated depreciation and impairment | ||
| losses | ||
| Opening balance | 1 400 786 775 | 1 422 360 008 |
| Changes in consolidation perimeter | - 50 863 889 | - 84 730 106 |
| Depreciations for the period | 49 975 313 | 118 289 935 |
| Impairment losses for the period | 1 981 568 | 907 889 |
| Disposals | 20 566 621 | 70 746 113 |
| Reversion of impairment losses for the period | 247 762 | 5 092 527 |
| Transfers and reclassifications | - 16 137 771 | |
| Exchange rate effect | 29 027 825 | 35 935 460 |
| Closing balance | 1 410 093 209 | 1 400 786 775 |
| Carrying amount | 1 023 762 655 | 1 083 367 412 |
During the periods ended 30 June 2010 and 31 December 2009 no interest paid or any other financial charges were capitalised, in accordance with conditions defined in note 2.9 to consolidated financial statements of year 2009.
| 30.06.2010 | 31.12.2009 | |
|---|---|---|
| Gross amount: | ||
| Opening balance | 22 755 302 | 25 500 039 |
| Changes in consolidation perimeter | - 1 313 | |
| Capital expenditure | 2 012 517 | 2 508 060 |
| Disposals | 1 012 870 | 2 472 760 |
| Transfers and reclassifications | - 764 286 | - 3 161 904 |
| Exchange rate effect | 318 298 | 381 867 |
| Closing balance | 23 307 648 | 22 755 302 |
| Accumulated amortisation and impairment | ||
| losses | ||
| Opening balance | 10 309 045 | 10 106 710 |
| Changes in consolidation perimeter | - 252 | |
| Depreciations for the period | 1 524 193 | 2 881 414 |
| Impairment losses for the period | 15 806 | |
| Disposals | 11 421 | 1 033 023 |
| Reversion of impairment losses for the period | 7 566 | |
| Transfers and reclassifications | 3 180 | - 1 797 478 |
| Exchange rate effect | 149 780 | 135 616 |
| Closing balance | 11 966 959 | 10 309 045 |
| Carrying amount | 11 340 689 | 12 446 257 |
Charges to impairment losses are detailed in note 13.
At 30 June 2010 and 31 December 2009 deferred tax asset and liability were detailed according to underlying temporary differences as follows:
| Deferred tax assets | Deferred tax liabilities | |||
|---|---|---|---|---|
| 30.06.2010 | 31.12.2009 | 30.06.2010 | 31.12.2009 | |
| Harmonisation adjusments | 65 169 058 | 56 222 609 | ||
| Provisions not allowed for tax purposes | 2 244 338 | 1 806 804 | ||
| Impairment of Assets | 1 918 162 | 1 918 164 | ||
| Derecognized tangible assets | 120 860 | 127 146 | ||
| Derecognized deferred costs | 102 651 | 116 750 | ||
| Revaluation of tangible assets | 942 810 | 942 810 | ||
| Tax losses carried forward | 29 965 388 | 29 255 664 | ||
| Others | 5 753 | 4 902 | 208 603 | 201 831 |
| 34 357 152 | 33 229 430 | 66 320 471 | 57 367 250 |
Changes to deferred tax asset and liability include approximately 1.3 million eur and 7.9 million eur of exchange rate effect, respectively.
At 30 June 2010 and 31 December 2009, details of Other current assets on the Consolidated Balance Sheet were as follows:
| 30.06.2010 | 31.12.2009 | |||||
|---|---|---|---|---|---|---|
| Gross Value | Impairment | Net Value | Gross Value | Impairment | Net Value | |
| Derivatives instruments | 2 342 200 | 2 342 200 | 3 715 287 | 3 715 287 | ||
| Financial Instruments | 2 342 200 | 2 342 200 | 3 715 287 | 3 715 287 | ||
| Accrued revenue | 2 262 358 | 2 262 358 | 2 182 992 | 2 182 992 | ||
| Deferred Costs | 11 616 629 | 11 616 629 | 5 582 183 | 5 582 183 | ||
| Others | 3 933 | 3 933 | 6 561 | 6 561 | ||
| Assets out of scope of IFRS 7 | 13 882 920 | 13 882 920 | 7 771 736 | 7 771 736 | ||
| Total | 16 225 120 | 16 225 120 | 11 487 023 | 11 487 023 |
At 30 June 2010 and 31 December 2009, the detail of Cash and Cash Equivalents was as follows:
| 30.06.2010 | 31.12.2009 | |
|---|---|---|
| Cash at hand | 64 122 | 75 522 |
| Bank deposits | 8 904 652 | 9 304 640 |
| Treasury applications | 11 261 284 | 24 948 779 |
| Cash and cash equivalents on the balance sheet (financial instruments) |
20 230 058 | 34 328 941 |
| Bank overdrafts | 9 030 521 | 27 674 134 |
| Cash and cash equivalents on the statement | ||
| of cash flows | 11 199 536 | 6 654 807 |
As at 30 June 2010 and 31 December 2009 Sonae Indústria had the following outstanding loans:
| 30.06.2010 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Amortised cost | Nominal value | |||||||
| Current | Non current | Current | Non current | |||||
| Bank loans Debentures |
170 543 226 | 137 443 489 300 834 982 |
170 543 226 | 137 443 489 305 000 000 |
||||
| Obligations under finance leases Other loans |
3 999 458 181 979 |
41 952 893 97 287 990 |
3 999 458 181 979 |
41 952 893 97 287 990 |
||||
| Gross debt | 174 724 663 | 577 519 354 | 174 724 662 | 581 684 373 | ||||
| Investment Cash and cash equivalent in balance sheet |
20 230 058 | 20 230 058 | ||||||
| Net debt | ||||||||
| 154 494 605 | 577 519 354 | 154 494 605 | 581 684 373 | |||||
| Total net debt | 732 013 959 | 736 178 977 | ||||||
| 31.12.2009 | ||||||||
| Amortised cost | Nominal value | |||||||
| Current | Non current | Current | Non current | Fair value adjustment |
||||
| Bank loans Debentures |
133 676 357 | 215 964 021 301 912 691 |
133 676 357 | 215 964 021 305 000 000 |
1 473 420 | |||
| Obligations under finance leases Other loans |
3 919 801 303 667 |
43 725 783 91 940 590 |
3 919 801 | 303 667 | 43 725 783 91 940 590 |
996 361 | ||
| Gross debt | 137 899 825 | 653 543 085 | 137 899 825 | 656 630 394 | 2 469 781 | |||
| Investment Cash and cash equivalent in balance sheet |
34 328 941 | 34 328 941 | ||||||
| Net debt | 103 570 884 | 653 543 085 | 103 570 884 | 656 630 394 | 2 469 781 | |||
| Total net debt | 757 113 969 | 760 201 278 |
The main changes occurred in bank loans were as follows:
During the period Sonae Indústria fully acquired and amortized the following bond emissions for a total consideration of 150 000 000 eur: Sonae Indústria – 2006/2013, Sonae Indústria – 2008/2013 and Sonae Indústria – 2008/2012.
On the same date, Sonae Indústria together with Grupo Caixa Geral de Depósitos issued new bonds through private subscription for a total consideration of 150 000 000 eur, with no collateral, for a 7 year period. This loan will pay interest semi-annually on May and November at Euribor 6 months plus 275 bps.
At 30 June 2010 and 31 December 2009, the fair value of derivative instruments are stated as follows:
| Other current assets | Other current liabilities | ||||
|---|---|---|---|---|---|
| 30.06.10 | 31.12.09 | 30.06.10 | 31.12.09 | ||
| Derivatives at fair value through profit or loss | 2 342 200 | 3 715 287 | 19 930 325 | 9 273 881 | |
| Exchange rate forwards Interest rate swaps (fair value hedge) |
2 342 200 | 3 715 287 | 19 930 325 | 9 273 881 | |
| Derivatives at fair value through reserves | 1 086 010 | 1 904 353 | |||
| Interest rate swaps (cash flow hedge) | 1 086 010 | 1 904 353 | |||
| 2 342 200 | 3 715 287 | 21 016 335 | 11 178 234 | ||
At 30 June 2010 and 31 December 2009, Other current liabilities were composed of:
| 30.06.2010 | 31.12.2009 | |
|---|---|---|
| Group companies | 25 628 | 34 939 |
| Derivatives | 21 016 335 | 11 178 233 |
| Trade debtors advances | 8 690 | |
| Fixed assets suppliers | 2 490 789 | 2 107 235 |
| Other creditors | 3 121 140 | 3 640 580 |
| Financial instruments | 26 662 582 | 16 960 987 |
| Other creditors | 5 531 853 | 5 089 835 |
| Accrued expenses: | ||
| Insurances | 613 009 | 73 634 |
| Personnel costs | 31 356 295 | 28 945 220 |
| Accrued financial expenses | 2 876 526 | 3 387 049 |
| Rebates | 22 443 721 | 18 199 370 |
| External supplies and services | 18 159 481 | 11 641 462 |
| Other accrued expenses | 16 248 113 | 11 570 343 |
| Deferred income: | ||
| Investment subventions | 6 323 599 | 5 835 336 |
| Other deferred income | 900 096 | 271 |
| Liabilities out of scope of IFRS 7 | 104 452 693 | 84 742 520 |
| Total | 131 115 275 | 101 703 507 |
Movements occurred in provisions and accumulated impairment losses during the period ended 30 June 2010 were as follows:
| 30.06.2010 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Opening | Exchange | Changes to | Utilizations / | Other | Closing | |||
| Description | balance | rate effect | perimeter | Increase | Reversion | changes | balance | |
| Accumulated impairment losses on: | ||||||||
| Tangible assets (Note 6) | 28 103 072 | 147 561 | 1 981 568 | 247 762 | - 145 455 | 29 838 984 | ||
| Intangible assets (Note 6) | 35 048 | 7 566 | 3 180 | 30 662 | ||||
| Other non-current assets | 10 931 182 | 10 931 182 | ||||||
| Trade debtors | 17 800 630 | 561 844 | 2 461 671 | 732 146 | - 586 257 | 19 505 742 | ||
| Other debtors | 19 628 | 19 628 | ||||||
| Subtotal impairment losses | 56 889 560 | 709 404 | 4 443 239 | 987 474 | - 728 532 | 60 326 198 | ||
| Provisions for litigations in course | 8 918 473 | 1 838 325 | 7 080 148 | |||||
| Provisions for guaranties to customers | 850 170 | 2 424 | 73 473 | 37 443 | 888 624 | |||
| Provisions for restructuring | 22 582 844 | 2 653 007 | 18 559 486 | 6 676 365 | ||||
| Other provisions | 5 670 644 | - 12 | - 612 782 | 545 602 | 1 583 942 | 4 019 510 | ||
| Subtotal provisions | 38 022 131 | 2 412 | - 612 782 | 3 272 082 | 22 019 196 | 18 664 647 | ||
| Subtotal impairment losses and provisions | 94 911 691 | 711 817 | - 612 782 | 7 715 321 | 23 006 670 | - 728 532 | 78 990 845 | |
| Accumulated impairment losses on: | ||||||||
| Investments | 37 005 998 | 37 005 998 | ||||||
| Inventories | 13 044 254 | 123 817 | - 348 728 | 2 860 342 | 3 562 071 | - 202 719 | 11 914 895 | |
| Total | 144 961 943 | 835 634 | - 961 510 | 10 575 663 | 26 568 741 | - 931 251 | 127 911 738 |
Increases and decreases in provisions and impairment losses are stated on the Consolidated Income Statement as follows:
| 30.06.2010 | ||||
|---|---|---|---|---|
| Losses | Gains | |||
| Cost of sales | 666 631 | 901 333 | ||
| Other operating revenues | 23 006 670 | |||
| (Increase) / decrease in production | 2 193 711 | 2 660 738 | ||
| Provisions and impairment losses | 7 715 321 | |||
| Total | 10 575 663 | 26 568 741 |
Details of Other operating revenues on the Consolidated Income Statement for the periods ended 30 June 2010 and 2009 are as follows:
| 30.06.2010 | 30.06.2009 | 30.06.2009 | |
|---|---|---|---|
| Restated | |||
| Gains on disposals of non current investments | 8 476 008 | 20 675 | 20 675 |
| Gains on disposals of tangible and intangible assets | 2 438 046 | 898 516 | 999 677 |
| Supplementary Revenue | 1 762 409 | 5 094 325 | 5 094 325 |
| Investment subventions | 3 250 345 | 3 433 365 | 3 433 365 |
| Tax received | 1 848 002 | 3 406 991 | 3 406 991 |
| Reversion of impairment losses | 987 473 | 5 733 447 | 5 733 447 |
| Gains on provisions | 22 019 196 | 3 731 300 | 3 731 300 |
| Others | 4 155 571 | 2 790 708 | 3 620 950 |
| 44 937 050 | 25 109 327 | 26 040 731 |
Details of Other operating costs on the Consolidated Income Statement for the periods ended 30 June 2010 and 2009 are as follows:
| 30.06.2010 | 30.06.2009 | 30.06.2009 | |
|---|---|---|---|
| Restated | |||
| Taxes | 4 565 570 | 4 062 458 | 4 062 458 |
| Losses on disposal of tangible and intangible assets | 879 308 | 164 714 | 288 795 |
| Others | 2 015 104 | 2 118 592 | 2 471 280 |
| 7 459 982 | 6 345 764 | 6 822 533 |
Financial results for the periods ended 30 June 2010 and 2009 were as follows:
| 30.06.2010 | 30.06.2009 | |
|---|---|---|
| Financial expenses: | ||
| Interest expenses | ||
| related to bank loans and overdrafts | 3 166 085 | 3 725 544 |
| related to non convertible debentures | 3 094 239 | 5 311 525 |
| related to finance leases | 2 404 283 | 2 531 110 |
| related to hedged loans (hedge derivatives) | 825 570 | 3 279 644 |
| others | 2 060 859 | 3 788 504 |
| 11 551 036 | 18 636 324 | |
| Losses in currency translation | ||
| related to customers | 228 790 | 795 126 |
| related to suppliers | 688 881 | 1 143 785 |
| related to loans | 1 553 753 | 8 203 215 |
| others | 184 992 | 205 653 |
| 2 656 416 | 10 347 779 | |
| Cash discounts granted | 7 502 725 | 7 373 879 |
| Adjustment to fair value of financial instruments at fair value through profit or loss | 25 535 900 | 29 932 951 |
| Losses on valuation of hedging derivative instruments | 1 054 598 | 304 613 |
| Fair value of inefficient component of hedge derivatives | ||
| Other finance losses | 2 771 567 | 4 884 528 |
| 51 072 242 | 71 480 074 | |
| Financial revenues: | ||
| Interest income | ||
| related to bank loans related to loans to related parties |
5 773 | 27 822 173 302 |
| Others | 98 190 | 328 577 |
| 103 963 | 529 701 | |
| Gains in currency translation | ||
| related to customers | 574 250 | 568 539 |
| related to suppliers | 881 987 | 727 874 |
| related to loans | 18 776 543 | 21 718 617 |
| others | 377 579 | 792 123 |
| 20 610 359 | 23 807 153 | |
| Cash discounts obtained | 1 044 847 | 985 164 |
| Adjustment to fair value of financial instruments at fair value through profit or loss | 6 830 261 | 16 680 777 |
| Gains in valuation of hedging derivative instruments Fair value of inefficient component of hedge derivatives |
34 410 | 356 004 |
| Other finance gains | 144 127 | 174 845 |
| 28 767 967 | 42 533 644 | |
| Finance profit / (loss) | - 22 304 274 | - 28 946 430 |
Corporate income tax accounted for in the periods ended 30 June 2010 and 2009 is detailed as follows:
| 30.06.2010 | 30.06.2009 | |||
|---|---|---|---|---|
| Current tax | 1 150 613 | 1 490 429 | ||
| Deferred tax | 1 277 020 | - 164 733 | ||
| 2 427 633 | 1 325 696 |
The main activity of the Group is the production of wood based panels and derivative products through industrial plants and commercial facilities located in Portugal, Spain, France, Germany, United Kingdom, Switzerland, The Netherlands, Canada and South Africa.
The reportable segments which were identified for the period ended 30 June 2010 are as follows:
Non reportable segments are included under Other segments.
| Turnover | Operating | ||||||
|---|---|---|---|---|---|---|---|
| External | Intragroup | Result | |||||
| Segments | 30.06.2010 | 30.06.2009 | 30.06.2010 | 30.06.2009 | 30.06.2010 | 30.06.2009 | |
| Iberian Peninsula | 170 240 748 | 154 805 857 | 4 048 450 | 3 519 950 | 1 582 682 | - 1 273 644 | |
| Central Europe | 261 398 137 | 282 110 281 | 98 013 272 | 75 646 937 | - 32 585 706 | - 75 619 570 | |
| France | 50 834 174 | 63 788 150 | 27 069 716 | 21 361 226 | - 16 977 951 | - 47 961 767 | |
| Germany | 178 903 852 | 186 101 921 | 70 943 557 | 54 285 710 | - 15 236 158 | - 22 891 913 | |
| United Kingdom | 31 660 111 | 32 220 211 | - 371 597 | - 4 765 890 | |||
| Rest of the World | 123 761 383 | 149 997 567 | 10 187 064 | 5 870 940 | |||
| Canada | 75 150 069 | 56 799 467 | 3 458 958 | - 1 449 566 | |||
| Brazil | 58 566 606 | 7 053 398 | |||||
| South Africa | 48 611 314 | 34 631 493 | 6 728 106 | 267 108 | |||
| All other segments | 89 937 162 | 75 001 566 | 44 074 528 | 30 793 032 | - 2 205 743 | - 4 906 820 | |
| Total segments | 645 337 430 | 661 915 270 | 146 136 251 | 109 959 919 | - 23 021 703 | - 75 929 094 | |
| Adjustments | |||||||
| Companies excluded from management consolidation perimeter | 1 012 471 | 902 162 | |||||
| Reversion of impairment losses | 27 376 043 | ||||||
| Adjustment to depreciation | 1 912 522 | 1 933 905 | |||||
| Gains on sale of financial undertakings | 5 877 895 | ||||||
| Differences in timing of cost recognition | - 1 600 000 | ||||||
| Others | - 781 835 | 1 010 407 | |||||
| Total segments after adjustments | - 16 600 651 | - 44 706 577 | |||||
| Consolidated income statement | - 16 600 651 | - 44 706 577 |
In March 2009, Glunz AG, GHP Gmbh and other wood based panel producers in Germany were subject to inspections carried out by the German Competition Authority. In March 2010 those group companies received a notice for alleged violation of competition laws. At the closing date of these consolidated financial statements it was not possible to estimate the outcome of the ongoing process and the amount of any hypothetical fine.
These consolidated financial statements were approved by the Board of Directors and authorized for issuance on 29 July 2010.
PricewaterhouseCoopers & Associados - Sociedade de Revisores Oficiais de Contas, Lda. o'Porto Bessa Leite Complex Rua António Bessa Leite, 1430 - 5º 4150-074 Porto Portugal Tel +351 225 433 000 Fax +351 225 433 499
1 We hereby present our Limited Review Report on the consolidated interim information for the period of six months ended 30 June 2010, of Sonae Indústria, SGPS, SA., included in: the Directors' Report, the consolidated statement of financial position (which shows a total of Euros 1,575,639,400 and a total consolidated equity of Euros 335,329,362, including total minority interests of Euros 1,878,973, and other negative accumulated comprehensive income of Euros 1,013,339), the consolidated income statement by nature, the consolidated statement of comprehensive income, the consolidated statement of changes in equity and the consolidated statement of cash flow for the period then ended, and the corresponding notes to the accounts.
2 The amounts in the consolidated financial statements, as well as the financial information, were obtained from the accounting records.
3 It is the responsibility of the Company's Board of Directors (a) to prepare the Directors' Report and consolidated financial statements that present fairly, in all material respects, the financial position of the company and its subsidiaries, the consolidated result of their operations, the consolidated comprehensive income, the consolidated changes in equity and their consolidated cash flows; (b) to prepare historical financial information in accordance with International Accounting Standard 34 – Interim Financial Reporting that is complete, true, timeliness, clear, objective and licit, as required by the Portuguese Securities Market Code; (c) to adopt adequate accounting policies and criteria; (d) to maintain appropriate systems of internal control; and (e) to disclose any relevant facts that have influenced the activity, the financial position or results of the company and its subsidiaries.
4 Our responsibility is to verify the financial information included in the above mentioned documents, namely if, it is complete, true, timeliness, clear, objective and licit, as required by the Portuguese Securities Market Code, and to issue a professional and independent report based on our work.
Sonae Indústria, SGPS, SA.
5 Our work was performed, with the objective of obtaining moderate assurance about whether the financial information referred to above is free of material misstatement. Our work, which was based on the Technical Rules and Directives of the Portuguese Institute of Statutory Auditors, was planned in accordance with that objective, and consisted mainly (a) of inquiries and analytical procedures to review: (i) the reliability of the assertions included in the financial information; (ii) the adequacy of the accounting policies adopted considering the circumstances and their consistent application; (iii) the applicability, or otherwise, of the going concern concept; (iv) the presentation of the financial information; and (v) if, the financial information is complete, true, timeliness, clear, objective and licit; and (b) substantive testing to the significant unusual transactions.
6 Our work also covered the verification of the consistency of the information included in the Director's report with the remaining documents referred to above.
7 We believe that our work provides a reasonable basis for issuing this report on the half year financial information.
8 Based on our work, which was performed with the objective of obtaining moderate assurance, nothing has come to our attention that causes us to believe that the accompanying consolidated financial statements for the period of six months ended 30 June 2010 are not free of material misstatements that affects its conformity with the International Accounting Standard 34 – Interim Financial Reporting and that the information included is not complete, true, timeliness, clear, objective and licit.
Porto, 29 July 2010
PricewaterhouseCoopers & Associados, S.R.O.C., Lda. represented by:
António Joaquim Brochado Correia, R.O.C.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.