Quarterly Report • May 25, 2007
Quarterly Report
Open in ViewerOpens in native device viewer
(Translation from the Portuguese original)
SONAE , SGPS, S. A. – Sociedade Aberta Lugar do Espido, Via Norte, Apartado 1011 4471-909 Maia Portugal Share Capital: € 2,000,000,000.00 Maia Commercial Registry and Fiscal Number 500273170
(Translation from the Portuguese original)
(Unless otherwise stated, the figures presented in this report relate to the first quarter of 2007. The figures shown in brackets are the comparable figures for the previous year.)
| Values in million euro | |||
|---|---|---|---|
| Economic Indicators | 31.03.2006 | 31.03.2007 | ∆ |
| Turnover | 960.3 | 1,042.8 | +8.6% |
| Operational Cash Flow (EBITDA) | 97.5 | 107.6 | +10.4% |
| EBITDA margin | 10.1% | 10.3 | +0.2 p.p. |
| Operational Profit (EBIT) | 42.5 | 43.9 | +3.3% |
| Profit for the period | 34.9 | 16.1 | -53.9% |
| Profit Attributable to Equity Holders of Sonae | 24.7 | 14.7 | -40.5% |
Sonae, SGPS, SA Report of the Board of Directors – First Quarter of 2007 Page 1
Values in million euro
Contributions to Consolidated Profit for the Period
* Includes dividends paid by the Retail business and the Shopping Centres business.
| Values in million euro | |||
|---|---|---|---|
| Financial Indicators | 31.12.2006 | 31.03.2007 | ∆ |
| Total Assets | 6,320.9 | 6,236.2 | -1.3% |
| Total Equity | 1,694.7 | 1,672.4 | -1.3% |
| Net Debt | 2,062.8 | 2,232.6 | +8.2% |
| Annualised Interest cover | 6.1 | 5.5 | -9.8% |
| Net Debt/annualised EBITDA | 3.4 | 3.7 | +7.8% |
Following the announcement made on 22 December 2004, a further 3.92% of ba Vidro was sold in January 2007, generating a capital gain of 3.8 million euro.
On 12 January 2007, the offer for the whole of the share capital of Portugal Telecom and of PT Multimedia was registered with the Portuguese Securities and Exchange Commission (CMVM), following the announcement, on 22 December 2006, from the Competition Authority, disclosing the commitments to be undertaken by Sonaecom to allow the offer to proceed. The offer consideration was increased to 10.5 euro per share (from the previous 9.5 euro per share) on 15 February 2007. The offer terminated automatically on 2 March 2007 because proposed changes to the articles of association of Portugal Telecom, which was one of the conditions on which the offer was dependent, were not approved by a qualified majority of its shareholders. On 6 March 2007, Sonaecom announced that it has sold on the Lisbon Stock Exchange, 11,291,657 shares, representing over 1% of the share capital of Portugal Telecom. These shares were sold at an average price of 9.6151 euro, generating a 2.5 million euro gain.
On 5 and 6 March 2007, Sonaecom purchased 1,894,326 own shares on the Lisbon Stock Exchange, representing 0.517% of Sonaecom's share capital. These acquisitions intended to fully cover the obligations under the Company's Medium Term Incentive Plan attributed to its employees. Following these acquisitions, Sonae SGPS's shareholding represents 1.379% of Sonaecom's total voting rights.
Main changes to Corporate Governance practices of Sonae SGPS, SA were as follows:
Nomination and Remuneration Committee, with the following members:
• In the four year period 2007 to 2010, the company will be audited by a Fiscal Board and by a Statutory Audit Firm, elected by the Shareholders' General Meeting as follows:
Fiscal Board:
Statutory Auditor:
During the first quarter of the year, Sonae SGPS's share price performance continued to be impacted by the succession of events and news regarding the tender offer for Portugal Telecom.
Up to 31 March 2007, Sonae SGPS's share price increased 11.9%, which compares with a general stock market gain of 4.1%, as measured by the Portuguese Stock Market Index (PSI-20).
The highest closing price in the period was achieved on 16 February at 2.01 euro per share, and on average, approximately 17.0 million shares were traded daily.
No own shares were purchased or sold during the first quarter of 2007. Thus, as at 31 March 2007, Sonae, SGPS, SA continues to hold directly or through its affiliated companies 133,418,572 own shares, representing 6.671% of its share capital.
| Values in million euro | |||||
|---|---|---|---|---|---|
| 1Q 06 | 1Q 07 | ∆ | |||
| Turnover | 646 | 725 | +12% | ||
| Operational Cash Flow (EBITDA) | 35 | 46 | +32% | ||
| EBITDA Margin (% of turnover) | 5.4% | 6.3% | +0.9 p.p. | ||
| Profit Attributable to Equity Holders of Modelo Continente |
21 | 15 | -29% |
Turnover (M.€)
EBITDA (M.€)
11 The figures included in this section are those from the consolidated financial statements of each business.
Sonae, SGPS, SA Report of the Board of Directors – First Quarter of 2007 Page 6
| Values in million euro | |||
|---|---|---|---|
| 1Q 06 | 1Q 07 | ∆ | |
| Operational Cash Flow (EBITDA) | 35 | 36 | +3% |
| Direct Net Profit8 | 20 | 22 | +12% |
| Total Net Profit | 27 | 19 | -28% |
| Profit Attributable to Equity Holders of Sonae Sierra |
22 | 14 | -36% |
| 31.12.06 | 31.03.07 | ∆ | |
|---|---|---|---|
| NAV10 per share | 45.82 | 45.56 | -0.6% |
| Asset gearing912 | 29.4% | 30.5% | +1.1 p.p. |
8 Direct Net Profit = Net Profit before Minorities + Deferred Tax – Value created on Investments – Gain realised on Properties – Corporate Tax
9 Asset Gearing = Net Bank Debt / (Total Assets – Cash and Cash Equivalents and Current Investments). 10 NAV – Net Asset Value. 11 GLA – Gross Lettable Area.
12 GLA – Gross Lettable Area. 13 NAV – Net Asset Value.
Consolidated figures for the first quarter of 2007 and 2006 are not directly comparable, as Enabler was sold at the end of the first half of 2006.
| Values in million euro | |||
|---|---|---|---|
| 1Q 06 | 1Q 07 | ∆ | |
| Turnover | 197 | 199 | +1% |
| Operational Cash Flow (EBITDA) | 39 | 34 | -13% |
| EBITDA Margin | 19.8% | 17.1% | -2.7 p.p. |
| Profit Attributable to Equity Holders of Sonaecom |
- | (6) | (6) |
| 31.12.06 | 31.03.07 | ∆ | |
|---|---|---|---|
| Net Debt | 338 | 276 | -18% |
Sonae, SGPS, SA Report of the Board of Directors – First Quarter of 2007 Page 10
Sonae Capital is made up of businesses in Tourism, Engineering Services and Real Estate Development, Facility Management, Insurance Brokerage and Risk Management and Seed and Risk Capital.
| Values in million euro | |||
|---|---|---|---|
| 1Q 06 | 1Q 07 | ∆ | |
| Turnover | 111 | 111 | - |
| Operational Cash-Flow (EBITDA) | 2 | 6 | +4 |
| Profit for the period | 6 | 5 | -17% |
Consolidated turnover of Sonae Capital remained in line with the previous year comparable, amounting to 111 million euro.
Consolidated operational cash flow (EBITDA) increased 4 million euro to 6 million euro (2 million euro), mainly due to better overall operational performance of the Seed and Risk Capital businesses.
Consolidated net profit for the period was 5 million euro (6 million euro), down 17%. In the first quarter of 2006, net profit was positively impacted by the gain on the sale of Star, the travel agency format, to the Retail business.
The activity of Sonae, SGPS, SA, as a stand alone company, is focused on the management of its holdings in affiliated companies.
During the first quarter of 2007, Sonae, SGPS, SA, sold 40,481,436 Sonaecom, SGPS, SA's shares (11.05% of the corresponding share capital) to Sontel, BV, decreasing its direct shareholding to 1.66%.
Prior to the date of this report, on 11 April 2007, Sonae, SGPS, SA completed a bond issue of 150 million euro.
Consolidated turnover for the quarter grew 9%, up to 1,043 million euro (960 million euro). The Retail business was the main growth driver, with a contribution increase of 74 million euro, up 11%, due to: strong performance of the like for like store portfolio, opening of 88 new stores (circa 44 thousand m2 ) in the last 12 months and the positive impact of the new Continente and Modelo loyalty cards. Other businesses' contributions remained slightly above previous year comparables.
Consolidated operational cash flow (EBITDA) for the quarter was 108 million euro (98 million euro), a 10% growth, generating a consolidated EBITDA margin of 10.3% (10.1%). The Retail business growth strategy continued to deliver good results, with the respective contribution to consolidated EBITDA growing by 14 million euro to 48 million euro (34 million euro). Sonae Capital's higher contribution to consolidated EBITDA, circa 7 million euro (2 million euro), resulted from operational improvements in the Seed and Risk Capital business area. The contribution of the Shopping Centres business to consolidated EBITDA decreased 6 million euro to 18 million euro (24 million euro). EBITDA from operations increased 3% to 36 million euro (35 million euro), while value created on investment properties decreased 7 million euro (in the first quarter of 2006, contribution to consolidated EBITDA was impacted by around 5 million euro associated with the opening of RioSul Shopping in March 2006). The lower contribution of the Telecommunications business to consolidated EBITDA, 37 million euro (40 million euro), reflects the lower contribution from the mobile business due to lower termination rates, higher handset subsidisation and leased lines costs, notwithstanding positive performance at the fixed and software and systems information businesses.
Consolidated net profit for the quarter was 16 million euro (35 million euro), a 19 million euro decrease mostly explained by higher net financial expenses and lower investment income. Net financial expenses increased 7 million euro to 28 million euro (21 million euro), mainly due to higher interest arising from higher average cost of debt and higher gross debt. Regarding theTelecommunications businesses, the latter was due to Sonae SGPS's loan for the funding of guarantees associated with the tender offer for Portugal Telecom. Contributing to the quarter's profit are 7 million euro (19 million euro) of investment income, which include gains on the sale of an additional 3.92% shareholding in ba Vidro and of Sonaecom's 1% shareholding in Portugal Telecom. As at 31 March 2006, investment income included the 13 million euro price adjustment on the sale of the Brazilian retail operations.
Accordingly, consolidated net profit attributable to equity holders of Sonae decreased 10 million euro to 15 million euro (25 million euro).
| Turnover | EBITDA8 | Values in million euro Profit for the Period |
|
|---|---|---|---|
| Retail | 725 | 48 | 17 |
| Shopping Centres | 37 | 18 | 9 |
| Telecommunications | 199 | 37 | (6) |
| Sonae Capital | 111 | 7 | 6 |
| Holding | 4 | (1) | 84 * |
| Eliminations | (33) | (1) | (94) * |
| TOTAL | 1,043 | 108 | 16 |
Contributions to the consolidated total of Sonae, SGPS, SA were as follows:
* Includes dividends paid by the Retail business and the Shopping Centres business.
Consolidated net debt9 as at 31 March 2007 amounted to 2,233 million euro (1,684 million euro). When compared to 31 December 2006, consolidated net debt increased 170 million euro, because of the normal seasonal increase in the contribution of the Retail business and of the repayment of intragroup loans at the Holding level. Of the total consolidated net debt as at 31 March 2007, 543 million euro are attributable to the Shopping Centres business and are fully and exclusively guaranteed by its own assets.
Contributions to the consolidated net debt of Sonae, SGPS, SA were as follows:
| Values in million euro | |||
|---|---|---|---|
| 31.12.06 | 31.03.07 | ∆ | |
| Retail | 377 | 541 | 164 |
| Shopping Centres | 533 | 543 | 10 |
| Telecommunications | 337 | 275 | (62) |
| Sonae Capital | 101 | 125 | 24 |
| Holding | 621 | 748 | 127 |
| Eliminations | 94 | 1 | (93) |
| TOTAL | 2,063 | 2,233 | 170 |
8 EBITDA = Operational Profit (EBIT) + Depreciation and Amortisation + Provisions and Impairment Losses – Reversal of Impairment Losses and Provisions (included in Other Operational Income and amounting to 0.4 M.€ in the first quarter of 2007 and 0.9 M.€ in the first quarter of 2006). 9
Net Debt = Non-Current Borrowings + Current Borrowings – Cash and Cash Equivalents – Current Investments.
The ratio of consolidated net debt to consolidated operational cash flow (EBITDA) for the last 12 months was 3.7 (2.9), which compares with 3.4 as at 31 December 2006. Annualised interest cover was 5.5 (6.5), reflecting the higher level of interest expense in the period.
The Retail business intends to pursue the expansion plan outlined for the year of 2007, increasing sales area by over 10%, corresponding to circa 50,000 m2 . Other priorities for the year include the consolidation and development of the customer loyalty programmes launched in the last months and to prepare the entrance in a new geography.
The Shopping Centres business will continue to develop the existing portfolio of projects, comprising 15 shopping centres, while identifying new projects (greenfield and acquisitions), namely in the Romanian market.
In 2007, the Telecommunications business expects to grow its customer base. The business will continue to pursue cost and financial efficiencies, and will actively analyse all acquisition opportunities.
In Sonae Capital priorities are set on preparing the spin-off and on developing the Troia resort.
Maia, 10 May 2007
The Board of Directors
Belmiro Mendes de Azevedo
Álvaro Carmona e Costa Portela
Álvaro Cuervo García
Ângelo Gabriel Ribeirinho dos Santos Paupério
Duarte Paulo Teixeira de Azevedo
José Manuel Neves Adelino
Luíz Felipe Palmeira Lampreia
Michel Marie Bon
Nuno Manuel Moniz Trigoso Jordão
31 MARCH 2007
| ASSETS | Notes | 31.March.2007 | 31.December.2006 |
|---|---|---|---|
| NON-CURRENT ASSETS: | |||
| Tangible and intangible assets | 9 | 2,381,745,646 | 2,396,093,382 |
| Investment properties | 10 | 1,567,611,608 | 1,520,211,259 |
| Goodwill | 11 | 261,395,003 | 250,842,655 |
| Investments | 12 | 166,555,570 | 264,647,797 |
| Deferred tax assets | 15 | 103,263,626 | 102,767,409 |
| Other non-current assets | 13 | 45,710,447 | 44,081,686 |
| Total Non-Current Assets | 4,526,281,900 | 4,578,644,188 | |
| CURRENT ASSETS: | |||
| Stocks | 529,190,415 | 481,185,712 | |
| Trade account receivables and other current assets | 14 | 645,129,966 | 565,303,755 |
| Investments held for trading | 12 | 34,164,065 | 33,261,860 |
| Cash and cash equivalents | 16 | 501,298,068 | 662,475,440 |
| Total Current Assets | 1,709,782,514 | 1,742,226,767 | |
| TOTAL ASSETS | 6,236,064,414 | 6,320,870,955 | |
| EQUITY AND LIABILITIES | |||
| EQUITY: | |||
| Share capital | 17 | 2,000,000,000 | 2,000,000,000 |
| Own shares | 17 | (141,110,861) | (142,961,431) |
| Reserves and retained earnings | (604,946,824) | (806,219,141) | |
| Profit/(Loss) for the year attributable to the equity holders of sonae | 14,672,787 | 241,822,233 | |
| Equity attributable to the equity holders of Sonae | 1,268,615,102 | 1,292,641,661 | |
| Equity attributable to minority interests | 18 | 403,821,509 | 402,058,314 |
| TOTAL EQUITY | 1,672,436,611 | 1,694,699,975 | |
| LIABILITIES: | |||
| NON-CURRENT LIABILITIES: | |||
| Loans | 19 | 2,152,656,669 | 2,142,696,898 |
| Other non-current liabilities | 21 | 102,415,872 | 105,487,112 |
| Deferred tax liabilities | 15 | 274,990,631 | 272,056,372 |
| Provisions | 24 | 58,981,165 | 63,234,735 |
| Total Non-Current Liabilities | 2,589,044,337 | 2,583,475,117 | |
| CURRENT LIABILITIES: | |||
| Loans | 19 | 615,393,326 | 615,931,494 |
| Trade creditors and other non-current liabilities | 23 | 1,356,905,241 | 1,424,300,278 |
| Provisions | 24 | 2,284,899 | 2,464,091 |
| Total Current Liabilities | 1,974,583,466 | 2,042,695,863 | |
| TOTAL LIABILITIES | 4,563,627,803 | 4,626,170,980 | |
| TOTAL EQUITY AND LIABILITIES | 6,236,064,414 | 6,320,870,955 | |
The accompanying notes are part of these financial statements.
| Notes | 31.March.2007 | 31.March.2006 | |
|---|---|---|---|
| Operational income | |||
| Sales | 765,258,707 | 688,343,562 | |
| Services rendered | 277,449,161 | 271,988,529 | |
| Value created on investment properties | 10 | 2,869,336 | 5,420,980 |
| Other operational income | 106,983,228 | 85,914,176 | |
| Total operational income | 1,152,560,432 | 1,051,667,248 | |
| Operational expenses | |||
| Cost of goods sold and materials consumed | (610,849,696) | (544,213,313) | |
| Changes in stocks of finished goods and work in progress | 10,342,576 | 4,329,217 | |
| External supplies and services | (275,251,808) | (255,089,654) | |
| Staff costs | (148,604,868) | (142,996,617) | |
| Depreciation and amortisation | (60,339,804) | (54,331,107) | |
| Provisions and impairment losses | (3,867,968) | (1,587,099) | |
| Other operational expenses | (20,119,955) | (15,282,186) | |
| Total operational expenses | (1,108,691,523) | (1,009,170,759) | |
| Operational profit/(loss) | 43,868,909 | 42,496,488 | |
| Net financial expenses | (27,660,387) | (20,541,862) | |
| Share of results of associated undertakings | 12 | 297,449 | 565,594 |
| Investment income | 6,757,222 | 19,448,218 | |
| Profit/(Loss) before taxation | 23,263,193 | 41,968,438 | |
| Taxation | 27 | (7,238,623) | (7,062,161) |
| Profit/(Loss) after taxation | 16,024,570 | 34,906,277 | |
| Profit/(Loss) for the year | 28 | 16,024,570 | 34,906,277 |
| Attributable to: | |||
| Equity holders of Sonae | 14,672,787 | 24,656,481 | |
| Minority interests | 1,351,783 | 10,249,796 | |
| Profit/(Loss) per share | |||
| Basic | 29 | 0.007861 | 0.013213 |
| Diluted | 29 | 0.007861 | 0.013213 |
The accompanying notes are part of these financial statements.
| Att rib b le Eq ity Ho lde f So uta t o u rs o na e |
|||||||
|---|---|---|---|---|---|---|---|
| Re nd se rve a s |
|||||||
| S ha re |
Ow n |
Re ine d ta |
Ne t |
Min ity or |
To l ta |
||
| Ca ita l p |
S ha res |
Ea rni ng s |
fit Pro / ( Lo ) ss |
To l ta |
Int sts ere |
Eq ity u |
|
| Ba lan 1 Ja 20 06 t ce a s a nu ary |
2, 00 0, 00 0, 00 0 |
( 143 63 0, 52 0 ) , |
( 1, 22 8, 44 9, 59 1) |
51 2, 80 3, 28 5 |
1, 140 72 3, 174 , |
39 4, 70 7, 61 2 |
1, 53 5, 43 0, 78 6 |
| Ap ria ion f p fit f t 20 05 p rop o ro o : |
|||||||
| fer Tra leg l re nd ine d e ing to ret ns a se rve s a a arn s |
- | - | 51 2, 80 3, 28 5 |
( 51 2, 80 3, 28 5 ) |
- | - | - |
| Div ide nd d istr ibu d te s |
- | - | ( 59 79 0, 52 2) , |
- | ( 59 79 0, 52 2) , |
- | ( 59 79 0, 52 2) , |
| C ha in ng es res erv es |
|||||||
| In ion rt c on ve res erv es |
- | - | 2, 06 8, 173 |
- | 2, 06 8, 173 |
146 50 4 , |
2, 21 4, 67 7 |
| fa In he dg nd ir v lue e a a res erv es |
- | - | 13 26 9, 75 1 , |
- | 13 26 9, 75 1 , |
88 7, 72 4 |
14 15 7, 47 5 , |
| In he t o r re se rve s |
- | - | ( 3, 75 4, 74 1) |
- | ( 3, 75 4, 74 1) |
2, 53 5, 64 9 |
( 1, 21 9, 09 2) |
| Co lida d Pro fit / ( Lo ) for he hre hs te t t t nso ss e m on |
|||||||
| de d Ma h 31 20 06 en rc |
- | - | - | 24 65 6, 48 1 , |
24 65 6, 48 1 , |
10 24 9, 79 6 , |
34 90 6, 27 7 , |
| Ba lan Ma h t 31 20 06 ce a s a rc |
2, 00 0, 00 0, 00 0 |
( ) 143 63 0, 52 0 , |
( ) 76 3, 85 3, 64 5 |
24 65 6, 48 1 , |
1, 11 7, 172 31 6 , |
40 8, 52 7, 28 5 |
1, 52 5, 69 9, 60 1 |
| Ba lan 1 Ja 20 07 t ce a s a nu ary |
2, 00 0, 00 0, 00 0 |
( 142 96 1, 43 1) , |
( 80 6, 21 9, 14 1) |
24 1, 82 2, 23 3 |
1, 29 2, 64 1, 66 1 |
40 2, 05 8, 31 4 |
1, 69 4, 69 9, 97 5 |
| Ap ria ion f p fit f 20 06 t p rop o ro o : |
|||||||
| Tra fer leg l re nd ine d e ing to ret ns a se rve s a a arn s |
- | - | 24 1, 82 2, 23 3 |
( 24 1, 82 2, 23 3 ) |
- | - | - |
| Div ide nd d istr ibu d te s |
- | - | ( ) 55 99 7, 44 3 , |
- | ( ) 55 99 7, 44 3 , |
- | ( ) 55 99 7, 44 3 , |
| C ha in ng es res erv es |
|||||||
| In ion rt c on ve res erv es |
- | - | 2, 136 31 2 , |
- | 2, 136 31 2 , |
22 2, 00 9 |
2, 35 8, 32 1 |
| In he dg nd fa ir v lue e a a res erv es |
- | - | 11 61 5, 21 3 , |
- | 11 61 5, 21 3 , |
( 2, 36 5, 30 3 ) |
9, 24 9, 91 0 |
| In he t o r re se rve s |
- | 1, 85 0, 57 0 |
1, 69 6, 00 2 |
- | 3, 54 6, 57 2 |
2, 55 4, 70 4 |
6, 10 1, 27 6 |
| Co lida d Pro fit / ( Lo ) for he hre hs te t t t nso ss e m on |
- | - | - | - | - | - | - |
| de d 31 Ma h 20 07 en rc |
- | - | - | 14 67 2, 78 7 , |
14 67 2, 78 7 , |
1, 35 1, 78 3 |
16 02 4, 57 0 , |
| Ba lan 31 Ma h 20 07 t ce a s a rc |
2, 00 0, 00 0, 00 0 |
( 14 1, 110 86 1) , |
( 60 4, 94 6, 82 4) |
14 67 2, 78 7 , |
1, 26 8, 61 5, 102 |
40 3, 82 1, 50 9 |
1, 67 2, 43 6, 61 1 |
Theaccompanying notes are part of these financial statements.
(Amounts expressed in euro)
| 31.March.2007 | 31.March.2006 | ||
|---|---|---|---|
| OPERATING ACTIVITIES | Notes | ||
| Net cash flow from operating activities (1) | (101,870,137) | (132,641,009) | |
| INVESTMENT ACTIVITIES | |||
| Cash receipts arising from: Investments |
119,532,222 | 273,624,150 | |
| Tangible, intangible assets and propertie investments Dividends Others |
1,041,922 25,643,380 |
1,503,115 9,421,628 |
|
| 150,305,107 | 294,139,032 | ||
| Cash Payments arising from: Investments |
(20,998,314) | (13,964,825) | |
| Tangible, intangible assets and propertie investments Others |
(9,044,716) | (12,801,150) | |
| (189,766,931) | (163,001,167) | ||
| Net cash used in investment activities (2) | (39,461,824) | 131,137,865 | |
| FINANCING ACTIVITIES | |||
| Cash receipts arising from: Loans obtained Capital increases, additional paid in capital and share premiums |
3,631,252,315 - |
168,462,467 251,119 |
|
| Cash Payments arising from: Loans obtained Interest and similar charges Reimbursement of capital and paid in capital |
3,631,252,315 (3,608,335,871) (45,282,874) (78,380) |
168,713,586 (610,523,057) (45,239,529) - |
|
| Dividends Others |
(568,860) (768,213) |
(184,073) (115,215) |
|
| (3,655,034,198) | (656,061,874) | ||
| Net cash used in financing activities (3) | (23,781,883) | (487,348,288) | |
| Net increase in cash and cash equivalents (4) = (1) + (2) + (3) Effect of foreign exchange rate |
(165,113,844) (93,995) |
(488,851,432) (141,749) |
|
| Cash and cash equivalents at the beginning of the period | 16 | 648,811,274 | 893,621,052 |
| Cash and cash equivalents at the end of the period | 16 | 483,791,425 | 404,911,369 |
The accompanying notes are part of these financial statements.
(Amounts expressed in euro)
SONAE, SGPS, SA ("the Company" or "Sonae"), whose head-office is at Lugar do Espido, Via Norte, Apartado 1011, 4471-909 Maia, Portugal, is the parent company of a group of companies, as detailed in Notes 4 to 7 ("Sonae Group"). The Group's operations and business segments are described in Note 31.
The accounting policies adopted are consistent with those followed in the preparation of annual financial statements for the year ended 31 December 2006.
The accompanying consolidated financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS" – previously named International Accounting Standards – "IAS"), issued by the International Accounting Standards Board ("IASB") and interpretations issued by the International Financial Reporting Interpretations Committee ("IFRIC") or by the previous Standing Interpretations Committee ("SIC"), applicable to financial years beginning on 1 January 2007.
Interim financial statements are presented quarterly, in accordance with IAS 34 – "Interim Financial Reporting".
During the period there were no changes in accounting policies or prior period errors.
Group companies included in the consolidated financial statements, their head offices and percentage of share capital held by the Group as at 31 March 2007 and 31 December 2006 are as follows:
| Percentage of capital held | ||||||||
|---|---|---|---|---|---|---|---|---|
| 31 March 2007 | 31 December 2006 | |||||||
| COMPANY | Head Office | Direct | Total | Direct | Total | |||
| Sonae - SGPS, S.A. | Maia | HOLDING | HOLDING | HOLDING | HOLDING | |||
| Modelo Continente | ||||||||
| Bertimóvel - Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | ||
| Best Offer-Prest. Inf. p/Internet, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | ||
| Bikini, Portal de Mulheres, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | ||
| Cacetinho-Com. Retalhista e Expl.Centros Com., SA |
a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | ||
| Canasta – Empreendimentos Imobiliários, SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Carnes do Continente -Ind. Distr. Carnes, SA |
a) | Santarém | 100.00% | 100.00% | 100.00% | 100.00% | |
|---|---|---|---|---|---|---|---|
| Chão Verde - Soc.Gestora Imobiliária, SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Citorres-Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Contibomba - Comérc. Distr. Combustiveis, SA |
a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Contimobe-Imobil.Castelo Paiva, SA | a) | Castelo de Paiva | 100.00% | 100.00% | 100.00% | 100.00% | |
| Cumulativa - Sociedade Imobiliária, SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Difusão-Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Distrifin - Comercio y Prest.Servicios, SA |
a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Efanor-Design e Serviços, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Efanor-Indústria de Fios, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Equador & Mendes, Lda | a) | Lisbon | 75.00% | 75.00% | 75.00% | 75.00% | |
| Estevão Neves-Hipermercados Madeira, SA |
a) | Madeira | 100.00% | 100.00% | 100.00% | 100.00% | |
| Fozimo-Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Fozmassimo-Sociedade Imobiliária, SA |
a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Fundo de Investimento Imobiliário Imosonae Dois |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| 4) | Fundo Fechado de Investimento Imobiliário Efisa Imobiliário |
a) | Lisbon | 100.00% | 100.00% | 100.00% | 100.00% |
| Global S-Hipermercado, Lda | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| IGI-Investimento Imobiliário, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Igimo-Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imoconti- Soc.Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imoestrutura-Soc.Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imomuro-Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imoponte-Soc.Imobiliaria, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imoresultado-Soc.Imobiliaria, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imosistema-Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Infofield-Informática, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Inventory-Acessórios de Casa, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Marcas MC, zRT | a) | Budapest (Hungary) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Max Office Artigos Serviços p/escrit., SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| MJLF – Empreendimentos Imobiliários, SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modalfa-Comércio e Serviços, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo - Dist.de Mat. de Construção, SA |
b) | Maia | 50.00% | 50.00% | 50.00% | 50.00% | |
| Modelo Continente Hipermercados,SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo Continente, SGPS, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo Continente-Oper.Retalho SGPS, SA |
a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Modelo Hiper Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| 2) | Modelo,SGPS, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Modelo.com-Vendas p/Correspond., | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| SA Modis Distribuição Centralizada, SA |
a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| 1) | NA - Comércio de Artigos de Desporto, SA |
a) | Matosinhos | 100.00% | 100.00% | - | - |
| 1) | NA - Equipamentos para o Lar, SA | a) | Matosinhos | 100.00% | 100.00% | - | - |
| Nova Equador Internacional,Ag.Viag.T, Lda |
a) | Lisbon | 75.00% | 75.00% | 75.00% | 75.00% |
| OK Bazar-Comércio Geral, SA | a) | Ermesinde | 100.00% | 100.00% | 100.00% | 100.00% | |
|---|---|---|---|---|---|---|---|
| 2) | Parcium - Imobiliária, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% |
| Peixes do Continente - Indústria e Distribuição de Peixes, SA |
a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| 1) | Pharmacontinente - Saúde e Higiene, SA |
a) | Matosinhos | 100.00% | 100.00% | - | - |
| Predicomercial-Promoção Imobiliária, SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Selifa – Empreendimentos Imobiliários, SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sempre à Mão - Sociedade Imobiliária, SA |
a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sesagest-Proj.Gestão Imobiliária, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| SM Empreendimentos Imobiliários, Ltda |
a) | Porto Alegre (Brazil) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Socijofra-Sociedade Imobiliária, SA | a) | Gondomar | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sociloures-Soc.Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Soflorin, BV | a) | Amsterdam (The Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Solaris - Supermercados, SA | a) | Viana do Castelo | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae Capital Brasil, Lda | a) | São Paulo (Brazil) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae Retalho Espana-Servicios Gen., SA |
a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sondis Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sontária-Empreend.Imobiliários, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonvecap, BV | a) | Amsterdam (The Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Sport Zone-Comércio Art.Desporto, SA |
a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| SRE-Projectos e Consultadoria, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Star-Viagens e Turismo, SA | a) | Lisbon | 100.00% | 100.00% | 100.00% | 100.00% | |
| Tlantic Sistemas de Informação, Ltda | a) | Porto Alegre (Brazil) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Todos os Dias Com.Ret.Expl.C.Comer., SA |
a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Worten-Equipamento para o Lar, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonaecom | |||||||
| Digitmarket-Sistemas de Informação, SA |
a) | Maia | 75.10% | 38.87% | 75.10% | 38.99% | |
| M3G-Edições Digitais, SA | a) | Lisbon | 100.00% | 51.24% | 100.00% | 51.40% | |
| Mainroad Serviços em Tecnologias de Informação, SA |
a) | Maia | 100.00% | 51.76% | 100.00% | 51.92% | |
| Miauger-Org. Gestão Leilões El., SA | a) | Maia | 100.00% | 51.76% | 100.00% | 51.92% | |
| Novis Telecom, SA | a) | Maia | 100.00% | 51.76% | 100.00% | 51.92% | |
| Optimus Telecomunicações, SA | a) | Maia | 100.00% | 51.76% | 100.00% | 51.92% | |
| Optimus Towering-Explor. Torres Telecom, SA |
a) | Maia | 100.00% | 51.76% | 100.00% | 51.92% | |
| Per-Mar-Sociedade de Construções, SA |
a) | Maia | 100.00% | 51.76% | 100.00% | 51.92% | |
| Público-Comunicação Social, SA | a) | Porto | 99.00% | 51.24% | 99.00% | 51.40% | |
| Saphety Level - Trusted Services, SA | a) | Maia | 100.00% | 51.76% | 100.00% | 51.92% | |
| Sonae Matrix Multimédia, SGPS, SA | a) | Maia | 100.00% | 51.76% | 100.00% | 51.92% | |
| Sonae Telecom SGPS, SA | a) | Maia | 100.00% | 51.76% | 100.00% | 51.92% | |
| Sonae.com,SGPS, SA | a) | Maia | 51.92% | 51.76% | 51.92% | 51.92% | |
| Sonae.com-Sistemas de Informação, SGPS, SA |
a) | Maia | 100.00% | 51.76% | 100.00% | 51.92% |
| Sonaecom BV | a) | Amsterdam (The Netherlands) |
100.00% | 51.76% | 100.00% | 51.92% | |
|---|---|---|---|---|---|---|---|
| Sonaetelecom, BV | a) | Amsterdam (The Netherlands) |
100.00% | 51.76% | 100.00% | 51.92% | |
| We Do Brasil-Soluções Informáticas, Ltda |
a) | Rio de Janeiro (Brazil) |
99.91% | 51.28% | 99.91% | 50.66% | |
| We Do Consulting-Sistemas de Informação, SA |
a) | Maia | 99.08% | 51.24% | 97.66% | 50.71% | |
| Sonae Capital | |||||||
| Águas Furtadas - Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Aqualuz - Turismo e Lazer, Lda | a) | Lagos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Aquapraia-Investimentos Turísticos, SA |
a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| 3) | Atlantic Ferries - Traf.Loc.Flu.e Marit., SA |
a) | Grândola | 100.00% | 100.00% | 100.00% | 72.80% |
| Azulino Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Bloco Q-Sociedade Imobiliária, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Bloco W-Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Box Lines Navegação, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| 3) | Casa Agrícola João e António Pombo, SA |
a) | Portel | 66.67% | 66.67% | 66.67% | 32.67% |
| Casa da Ribeira - Hotelaria e Turismo, SA |
a) | Marco de Canaveses |
100.00% | 100.00% | 100.00% | 100.00% | |
| Centro Residencial da Maia,Urban., SA |
a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Cinclus Imobiliária, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Cinclus-Plan. e Gestão de Projectos, SA |
a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Contacto Concessões, SGPS, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| 6) | SC - Engenharia e Promoção Imobiliária, SGPS, SA |
a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% |
| Contacto-Sociedade de Construções, SA |
a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Country Club da Maia-Imobiliaria, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Cronosaúde – Gestão Hospitalar, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Elmo SGPS, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Empreend.Imob.Quinta da Azenha, | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| SA Espimaia -Sociedade Imobiliária, SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| 3) | Esprit du Monde, SA | a) | Portel | 100.00% | 66.67% | 100.00% | 32.67% |
| Friengineering, SA | a) | Matosinhos | 100.00% | 35.07% | 100.00% | 50.10% | |
| Fundo de Investimento Imobiliário Imosede |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Golf Time - Golfe e Inv.Turisticos, SA | a) | Porto | 75.00% | 75.00% | 75.00% | 75.00% | |
| 3) | Iginha-Sociedade Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 49.00% |
| Imoareia Investimentos Turisticos, SGPS, SA |
a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imobiliária da Cacela, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imoclub-Serviços Imobilários, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imodivor - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imoferro-Soc.Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imohotel-Emp.Turist.Imobiliários, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imopenínsula - Sociedade Imobiliária, SA |
a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Imoresort - Sociedade Imobiliária, SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% |
| Imosedas-Imobiliária e Seviços, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
|---|---|---|---|---|---|---|---|
| Implantação - Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Inparvi SGPS, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Insulatroia - Sociedade Imobiliária, SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Integrum-Serviços Partilhados, SA | a) | Maia | 100.00% | 35.07% | 100.00% | 35.07% | |
| Interlog-SGPS, SA | a) | Lisbon | 100.00% | 100.00% | 100.00% | 100.00% | |
| 3) | Investalentejo, SGPS, SA | b) | Vila de Conde | 100.00% | 100.00% | 49.00% | 49.00% |
| INVSAUDE - Gestão Hospitalar, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| 3) | Ipaper-Industria Papeis Impregnados, SA |
a) | Maia | 100.00% | 51.00% | 100.00% | 24.99% |
| Isoroy Casteljaloux | a) | Casteljaloux (France) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Leroy Gabon, SA | a) | Libreville (Gabon) | 99.99% | 99.99% | 99.99% | 99.99% | |
| Libra Serviços, Lda | a) | Funchal | 100.00% | 100.00% | 100.00% | 100.00% | |
| Marimo -Exploração Hoteleira Imobiliária, SA |
a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Marina de Troia, SA | a) | Troia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Marina Magic - Exploração de Centros Lúd, SA |
a) | Lisbon | 100.00% | 100.00% | 100.00% | 100.00% | |
| Marmagno-Expl.Hoteleira Imob., SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Martimope - Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Marvero-Expl.Hoteleira Imob., SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| MDS - Corretores de Seguros, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| NAB, Sociedade Imobiliária, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Parcomarco, Gest Parq Est Centros Comer |
a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Partnergiro-Empreendimentos Turisticos, SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| PJP - Equipamento de Refrigeração, Lda |
a) | Matosinhos | 100.00% | 35.07% | 100.00% | 35.07% | |
| Placage d'Okoumé du Gabon | a) | Libreville (Gabon) | 99.88% | 99.88% | 99.88% | 99.88% | |
| Plysorol SAS | a) | Niort (France) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Porturbe-Edificios e Urbanizações, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Praedium II-Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Praedium III-Serviços Imobiliários, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Praedium-SGPS, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Prédios Privados Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Predisedas-Predial das Sedas, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Promessa Sociedade Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Promosedas-Prom.Imobiliária, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Publimeios-Soc.Gestora Part. Finan., SA |
a) | Maia | 50.10% | 50.10% | 50.10% | 50.10% | |
| 4) | Quinta da Covilhã-Empr.Imobiliários, SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Rochester Real Estate, Ltd | a) | Kent (U.K.) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Safira Services-Limpeza Espaços Verd., SA |
a) | Porto | 51.00% | 25.55% | 51.00% | 25.55% | |
| Saúde Atlântica - Gestão Hospitalar, SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| SC Insurance Risks Services, SGPS, SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| SC-Consultadoria,SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Selfrio,SGPS, SA | a) | Matosinhos | 70.00% | 35.07% | 70.00% | 35.07% | |
| Selfrio-Engenharia do Frio, SA | a) | Matosinhos | 100.00% | 35.07% | 100.00% | 35.07% | |
| 3) | Sete e Meio - Investimentos e Consultadoria, SA |
a) | Grândola | 100.00% | 100.00% | 100.00% | 49.00% |
| 3) | Sete e Meio Herdades - Investimentos Agricolas e Turismo, SA |
a) | Grândola | 100.00% | 100.00% | 100.00% | 49.00% |
|---|---|---|---|---|---|---|---|
| SII - Soberana Investimentos Imobiliários, SA |
a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sistavac-Sist.Aquecimento,V.Ar C., SA |
a) | Matosinhos | 100.00% | 35.07% | 100.00% | 35.07% | |
| SKK-Central de Distr., SA | a) | Porto | 100.00% | 35.07% | 100.00% | 35.07% | |
| SKKFOR - Ser. For. e Desen. de Recursos, SA |
a) | Maia | 96.00% | 33.67% | 96.00% | 33.67% | |
| SMP-Serv. de Manutenção Planeamento, SA |
a) | Matosinhos | 100.00% | 35.07% | 100.00% | 35.07% | |
| Société de Tranchage Isoroy SAS | a) | France | 100.00% | 100.00% | 100.00% | 100.00% | |
| Société des Essences Fines Isoroy | a) | Honfleur (France) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Soconstrução, BV | a) | Amsterdam (The Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Soira-Soc.Imobiliária de Ramalde, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Solinca III-Desporto e Saúde, SA | a) | Lisbon | 100.00% | 100.00% | 100.00% | 100.00% | |
| Solinca-Investimentos Turísticos, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Solinfitness - Club Malaga, SL | a) | Malaga (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| 3) | Soltroia-Imob.de Urb.Turismo de Troia, SA |
a) | Lisbon | 100.00% | 100.00% | 100.00% | 73.99% |
| Sonae Capital,SGPS, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae Financial Participations, BV | a) | Amsterdam (The Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae International, Ltd | a) | London (U.K.) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae Turismo - SGPS, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae Turismo Gestão e Serviços, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sontur, BV | a) | Amsterdam (The Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Sopair, SA | a) | Madrid (Spain) | 100.00% | 35.07% | 60.00% | 30.06% | |
| Sótaqua - Soc. de Empreendimentos Turist, SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Spinarq, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Spinveste - Promoção Imobiliária, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Spinveste-Gestão Imobiliária SGII, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Textil do Marco, SA | a) | Marco de Canaveses |
90.37% | 90.37% | 90.37% | 90.37% | |
| Torre São Gabriel-Imobiliária, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Troiaresort - Investimentos Turisticos, SA |
a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Troiaverde-Expl.Hoteleira Imob., SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Tulipamar-Expl.Hoteleira Imob., SA | a) | Grândola | 100.00% | 100.00% | 100.00% | 100.00% | |
| Urbisedas-Imobiliária das Sedas, SA | a) | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% | |
| Venda Aluga-Sociedade Imobiliária, SA |
a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| World Trade Center Porto, SA | a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| Others | |||||||
| Agloma Investimentos, SGPS, SA | a) | Maia | 100.00% | 100.00% | 100.00% | 100.00% | |
| Aserraderos de Cuellar, SA | a) | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% | |
| Espmen - Investimentos Imobiliários, SA |
a) | Porto | 100.00% | 100.00% | 100.00% | 100.00% | |
| 5) | Imoplamac Gestão de Imóveis, SA | a) | Santarém | 10.00% | 10.00% | 100.00% | 100.00% |
| Somit-Soc.Mad.Ind.Transformadas, SA |
a) | Oliveira do Hospital | 100.00% | 100.00% | 100.00% | 100.00% | |
| Sonae Investments, BV | a) | Amsterdam (The Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% | |
| Sonaegest-Soc.Gest.Fundos Investimentos, SA |
a) | Maia | 80.00% | 70.00% | 80.00% | 70.00% | |
| Sontel, BV | a) | Amsterdam (The Netherlands) |
100.00% | 100.00% | 100.00% | 100.00% |
These group companies are consolidated using the full consolidation method.
Jointly controlled companies included in the consolidated financial statements, their head offices and the percentage of share capital held by the Group as at 31 March 2007 and 31 December 2006 are as follows:
| Percentage of capital held | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 31 March 2007 | 31 December 2006 | ||||||||
| COMPANY | Head Office | Direct | Total | Direct | Total | ||||
| Sonae Sierra | |||||||||
| 3DO Holding GmbH | Dusseldorf (Germany) |
100.00% | 50.00% | 100.00% | 50.00% | ||||
| 3DO ShoppingCentre GmbH | Dusseldorf (Germany) |
100.00% | 50.00% | 100.00% | 50.00% | ||||
| 3shoppings - Holding,SGPS, SA | Maia | 100.00% | 25.05% | 100.00% | 25.05% | ||||
| Aegean Park Constructions Real Estate and Development, SA |
Athens (Greece) | 100.00% | 25.00% | 100.00% | 25.00% | ||||
| ALEXA Administration Gmbh | Dusseldorf (Germany) |
100.00% | 24.75% | 100.00% | 24.75% | ||||
| ALEXA Holding GmbH | Dusseldorf (Germany) |
50.00% | 25.00% | 50.00% | 25.00% | ||||
| ALEXA Shopping Centre GmbH | Dusseldorf (Germany) |
100.00% | 25.00% | 100.00% | 25.00% | ||||
| ALEXA Site Gmbh & Co. KG | Dusseldorf (Germany) |
99.00% | 24.75% | 99.00% | 24.75% | ||||
| Algarveshopping- Centro Comercial, SA | Maia | 100.00% | 25.05% | 100.00% | 25.05% | ||||
| Arrábidashopping- Centro Comercial, SA | Maia | 50.00% | 12.53% | 50.00% | 12.53% | ||||
| 2) | Athienitis Larissa, SA | Larissa (Greece) | 100.00% | 25.00% | - | - | |||
| Avenida M-40, BV | Amsterdam (The Netherlands) |
100.00% | 25.05% | 100.00% | 25.05% | ||||
| Avenida M-40, SA | Madrid (Spain) | 100.00% | 25.05% | 100.00% | 25.05% | ||||
| Boavista Shopping Centre, BV | Amsterdam (The Netherlands) |
100.00% | 25.00% | 100.00% | 25.00% | ||||
| Cascaishopping- Centro Comercial, SA | Maia | 50.00% | 12.53% | 100.00% | 12.53% | ||||
| Cascaishopping Holding I, SGPS, SA | Maia | 100.00% | 25.05% | 100.00% | 25.05% | ||||
| Centro Colombo- Centro Comercial, SA | Maia | 50.00% | 12.53% | 50.00% | 12.53% | ||||
| Centro Vasco da Gama-Centro Comercial, SA |
Maia | 50.00% | 12.53% | 50.00% | 12.53% | ||||
| Clérigoshopping- Gestão do C.Comerc., SA | Maia | 100.00% | 50.00% | 100.00% | 50.00% | ||||
| Coimbrashopping- Centro Comercial, SA | Maia | 100.00% | 25.05% | 100.00% | 25.05% | ||||
| Dortmund Tower Gmbh | Dusseldorf (Germany) |
100.00% | 50.00% | 100.00% | 50.00% | ||||
| 2) | Dory, SA | Larissa (Greece) | 100.00% | 25.00% | - | - | |||
| Dos Mares - Shopping Centre, BV | Amsterdam (The Netherlands) |
100.00% | 25.05% | 100.00% | 25.05% | ||||
| Dos Mares-Shopping Centre, SA | Madrid (Spain) | 100.00% | 25.05% | 100.00% | 25.05% |
| El Rosal Shopping, SA | Madrid (Spain) | 70.00% | 35.00% | 70.00% | 35.00% | |
|---|---|---|---|---|---|---|
| 3) | Paracentro - Gestão de Gal.Comerc. SA | Maia | 100.00% | 50.00% | 100.00% | 50.00% |
| Estação Viana- Centro Comercial, SA | Maia | 100.00% | 25.05% | 100.00% | 25.05% | |
| Freccia Rossa- Shopping Centre, Srl | Sondrio (Italy) | 50.00% | 25.00% | 50.00% | 25.00% | |
| Fundo Investimento Imob. Shopping | São Paulo (Brazil) | 100.00% | 24.27% | 100.00% | 24.13% | |
| Parque D. Pedro Shopping, SA | ||||||
| Gaiashopping I- Centro Comercial, SA | Maia | 50.00% | 12.53% | 50.00% | 12.53% | |
| Gaiashopping II- Centro Comercial, SA | Maia | 100.00% | 12.53% | 100.00% | 12.53% | |
| Gli Orsi - Shopping Centre, Srl | Milan (Italy) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Guimarãeshopping- Centro Comercial, SA | Maia | 100.00% | 25.05% | 100.00% | 25.05% | |
| Iberian Assets, SA | Madrid (Spain) | 49.78% | 12.47% | 49.78% | 12.47% | |
| Inparsa-Gestão de Galeria Comerc., SA | Maia | 100.00% | 50.00% | 100.00% | 50.00% | |
| 2) | Kamaras, SA | Larissa (Greece) | 100.00% | 25.00% | - | - |
| La Farga - Shopping Centre, SL | Madrid (Spain) | 100.00% | 12.47% | 100.00% | 12.47% | |
| 2) | Larissa Development of Shopping Centres, SA | Athens (Greece) | 100.00% | 25.00% | - | - |
| Le Terrazze - Shopping Centre, Srl | Milan (Italy) | 50.00% | 25.00% | 50.00% | 25.00% | |
| Lima Retail Park, SA Loureshopping- Centro Comercial, SA |
Viana do Castelo Maia |
50.00% 100.00% |
25.00% 50.00% |
50.00% 100.00% |
25.00% 50.00% |
|
| Luz del Tajo - Centro Comercial, SA | Madrid (Spain) | 100.00% | 25.05% | 100.00% | 25.05% | |
| Amsterdam (The | ||||||
| Luz del Tajo, BV | Netherlands) | 100.00% | 25.05% | 100.00% | 25.05% | |
| Madeirashopping- Centro Comercial, SA | Funchal | 50.00% | 12.53% | 50.00% | 12.53% | |
| Maiashopping- Centro Comercial, SA | Maia | 100.00% | 25.05% | 100.00% | 25.05% | |
| MC Property Management, SA | Athens (Greece) | 75.00% | 18.75% | 75.00% | 18.75% | |
| 4) | Airone Center, Srl | Venice (Italy) | 100.00% | 25.05% | 100.00% | 25.05% |
| NorteShop. Retail and Leisure Centre, BV | Amsterdam (The Netherlands) |
50.00% | 12.53% | 50.00% | 12.53% | |
| Norteshopping-Centro Comercial, SA | Maia | 100.00% | 12.53% | 100.00% | 12.53% | |
| Oeste Retail Park - Gestão de G.Comer., SA | Maia | 50.00% | 25.00% | 100.00% | 50.00% | |
| Park Avenue Develop. of Shop. Centers, SA | Athens (Greece) | 100.00% | 25.00% | 100.00% | 25.00% | |
| Parque Atlântico Shopping - Centro Comercial SA |
Ponta Delgada | 50.00% | 12.53% | 50.00% | 12.53% | |
| Parque D. Pedro 1, BV | Luxemburg | 100.00% | 25.00% | 100.00% | 25.00% | |
| Parque D. Pedro 2, BV | Luxemburg | 100.00% | 25.00% | 100.00% | 25.00% | |
| Parque de Famalicão - Empr. Imob., SA | Maia | 100.00% | 50.00% | 100.00% | 50.00% | |
| Parque Principado, SL | Madrid (Spain) | 50.00% | 12.53% | 50.00% | 12.53% | |
| Pátio Boavista Shopping, Ltda | São Paulo (Brazil) | 100.00% | 23.57% | 100.00% | 23.30% | |
| Pátio Penha Shopping, Ltda | São Paulo (Brazil) | 99.99% | 23.57% | 99.99% | 23.30% | |
| Pátio São Bernardo Shopping Ltda | São Paulo (Brazil) | 100.00% | 23.57% | 100.00% | 23.30% | |
| Pátio Sertório Shopping Ltda | São Paulo (Brazil) | 100.00% | 23.57% | 100.00% | 23.30% | |
| Plaza Eboli - Centro Comercial, SA | Madrid (Spain) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Plaza Eboli, BV | Amsterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Plaza Mayor Holding, SGPS, SA | Maia | 100.00% | 25.05% | 100.00% | 25.05% | |
| Plaza Mayor Parque de Ócio, BV | Amsterdam (The Netherlands) |
100.00% | 25.05% | 100.00% | 25.05% | |
| Plaza Mayor Parque de Ocio, SA | Madrid (Spain) | 100.00% | 25.05% | 100.00% | 25.05% | |
| Plaza Mayor Shopping, BV | Amsterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Plaza Mayor Shopping, SA | Maia | 75.00% | 37.50% | 75.00% | 37.50% | |
| Pridelease Investments, Ltd | Cascais | 100.00% | 50.00% | 100.00% | 50.00% | |
| Proj.Sierra Charagionis 1 -Dev.Sh.C., SA | Athens (Greece) | 100.00% | 25.00% | 100.00% | 25.00% | |
| Project SC 1, BV | Amsterdam (The Netherlands) |
50.00% | 25.00% | 50.00% | 25.00% | |
| 2) | Project SC 2, BV | Amsterdam (The Netherlands) |
100.00% | 50.00% | - | - |
| Project Sierra – Shopping Centre, GmbH | Vienne (Austria) | 100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra 1, BV | Amsterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra 2 - Shopping Centre GmbH | Dusseldorf (Germany) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra 2, BV | Amsterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% | |
| Project Sierra 3, BV | Amsterdam (The Netherlands) |
100.00% | 25.05% | 100.00% | 25.05% |
| P r o j e c t Sie r r a 4 , B V |
A m s t e r d a m ( T h e N e t h e rla n d s ) |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
|---|---|---|---|---|---|---|
| P r o j e c t Sie r r a B r a zil 1 , B V |
A m s t e r d a m ( T h e N e t h e rla n d s ) |
1 0 0 0 0 % |
2 5 0 0 % |
1 0 0 0 0 % |
2 5 0 0 % |
|
| P r o j e c t Sie r r a G e r m a n y 1 - S h o p pin g C e n t r e , G m b H |
D u s s eld o r f ( G e r m a n y ) |
5 0 0 0 % |
2 5 0 0 % |
5 0 0 0 % |
2 5 0 0 % |
|
| 2 ) |
P r o j e c t Sie r r a G e r m a n y 3 ( t h r e e ) , S h o p pin g C e n t r e , G m b H |
D u s s eld o r f ( G e r m a n y ) |
1 0 0 0 0 % |
5 0 0 0 % |
- | - |
| 2 ) |
P r o j e c t Sie r r a G e r m a n y 4 ( f o u r ) , S h o p pin g C e n t r e , G m b H |
D u s s eld o r f ( G e r m a n y ) |
1 0 0 0 0 % |
5 0 0 0 % |
- | - |
| P r o j e c t Sie r r a H oldin g P o r t u g al IV , S G P S , S A |
M aia |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a H oldin g P o r t u g al V , S G P S , S A |
M aia |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a It aly 1 - S h o p pin g C e n t r e , S rl |
Mila n (It aly ) |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a It aly 3 , S rl |
Mila n (It aly ) |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a P o r t u g al I C C o m e r cial, S A |
M aia |
5 0 0 0 % |
2 5 0 0 % |
5 0 0 0 % |
2 5 0 0 % |
|
| P r o j e c t Sie r r a P o r t u g al II C C o m e r cial, S A |
M aia |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a P o r t u g al III C C o m e r cial, S A |
M aia |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a P o r t u g al IV - C C o m e r cial, S A |
M aia |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a P o r t u g al V - C C o m e r cial, S A |
M aia |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a P o r t u g al VI - C C o m e r cial, S A |
M aia |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a P o r t u g al VII - C C o m e r cial, S A |
M aia |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a P o r t u g al VIII - C C o m e r cial, S A |
M aia |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a S p ain 1 , B V |
A m s t e r d a m ( T h e N e t h e rla n d s ) |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a S p ain 2 , B V |
A m s t e r d a m ( T h e N e t h e rla n d s ) |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a S p ain 2 - C C o m e rial, S A |
M a d rid ( S p ain ) |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a S p ain 3 , B V |
A m s t e r d a m ( T h e N e t h e rla n d s ) |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a S p ain 3 - C C o m e r cial, S A |
M a d rid ( S p ain ) |
5 0 0 0 % |
2 5 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a S p ain 4 B V |
A m s t e r d a m ( T h e N e t h e rla n d s ) |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| P r o j e c t Sie r r a S p ain 5 B V |
A m s t e r d a m ( T h e N e t h e rla n d s ) |
5 0 0 0 % |
2 5 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| 2 ) |
P r o j e c t Sie r r a 5 B V |
A m s t e r d a m ( T h e N e t h e rla n d s ) |
1 0 0 0 0 % |
5 0 0 0 % |
- | - |
| Rio S ul - C e n t r o C o m e r cial, S A |
M aia |
5 0 0 0 % |
2 5 0 0 % |
5 0 0 0 % |
2 5 0 0 % |
|
| S C A e g e a n , B V |
A m s t e r d a m ( T h e N e t h e rla n d s ) |
5 0 0 0 % |
2 5 0 0 % |
5 0 0 0 % |
2 5 0 0 % |
|
| S C M e dit e r r a n e u m C o s m o s , B V |
A m s t e r d a m ( T h e N e t h e rla n d s ) |
5 0 0 0 % |
2 5 0 0 % |
5 0 0 0 % |
2 5 0 0 % |
|
| S e r r a S h o p pin g - C e n t r o C o m e r cial, S A |
Lis b o n |
5 0 0 0 % |
2 5 0 0 % |
5 0 0 0 % |
2 5 0 0 % |
|
| S h o p pin g C e n t r e P a r q u e P rin cip a d o , B V |
A m s t e r d a m ( T h e N e t h e rla n d s ) |
1 0 0 0 0 % |
2 5 0 5 % |
1 0 0 0 0 % |
2 5 0 5 % |
|
| S h o p pin g P e n h a , B V |
A m s t e r d a m ( T h e N e t h e rla n d s ) |
1 0 0 0 0 % |
2 5 0 0 % |
1 0 0 0 0 % |
2 5 0 0 % |
|
| Sie r r a A s s e t M a n a g e m e n t - G e s t A c tiv o s , S A |
M aia |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| Sie r r a B r a zil 1 , B V |
A m s t e r d a m ( T h e N e t h e rla n d s ) |
1 0 0 0 0 % |
2 5 0 0 % |
1 0 0 0 0 % |
2 5 0 0 % |
|
| Sie r r a C h a r a gio nis D e v elo p o f S h o p , C e n t e r s , S A |
A t h e n s ( G r e e c e ) |
5 0 0 0 % |
2 5 0 0 % |
5 0 0 0 % |
2 5 0 0 % |
|
| Sie r r a C h a r a gio nis P r o p e r t M a n a g e m e n t , S A |
A t h e n s ( G r e e c e ) |
5 0 0 0 % |
2 5 0 0 % |
5 0 0 0 % |
2 5 0 0 % |
|
| Sie r r a C o r p o r a t e S e r vic e s - A p G e s t ã o , S A |
M aia |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| Sie r r a C o r p o r a t e S e r vic e s H olla n d , B V |
A m s t e r d a m ( T h e N e t h e rla n d s ) |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| Sie r r a D e v elo p .Ib e ria 1 , P r o m .Im o b , S A |
M aia |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| Sie r r a D e v elo p m e n t s G e r m a n y G m b H |
D u s s eld o r f ( G e r m a n y ) |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| Sie r r a D e v elo p m e n t s G e r m a n y H oldin g , B V |
A m s t e r d a m ( T h e N e t h e rla n d s ) |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| Sie r r a D e v elo p m e n t s G r e e c e , S A |
A t h e n s ( G r e e c e ) |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| Sie r r a D e v elo p m e n t s H oldin g , B V |
A m s t e r d a m ( T h e N e t h e rla n d s ) |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| Sie r r a D e v elo p m e n t s It aly , S rl |
S o n d rio (It aly ) |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| Sie r r a D e v elo p m e n t s S p ain - P r o m C C o m , S L |
M a d rid ( S p ain ) |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
|
| Sie r r a D e v elo p m e n t s , S G P S , S A |
M aia |
1 0 0 0 0 % |
5 0 0 0 % |
1 0 0 0 0 % |
5 0 0 0 % |
| Sierra Developments-Serv. Prom.Imob., SA | Maia | 100.00% | 50.00% | 100.00% | 50.00% |
|---|---|---|---|---|---|
| Sierra Enplanta, Ltda | São Paulo (Brazil) | 100.00% | 23.57% | 100.00% | 23.30% |
| Sierra European R.R.E. Assets Hold., BV | Amsterdam (The Netherlands) |
50.10% | 25.05% | 50.10% | 25.05% |
| Sierra GP, Ltd | Guernsey (U.K.) | 100.00% | 49.99% | 100.00% | 49.99% |
| Sierra Investimentos Brasil Ltda | São Paulo (Brazil) | 100.00% | 23.57% | 100.00% | 23.30% |
| Sierra Investments (Holland) 1, BV | Amsterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% |
| Sierra Investments (Holland) 2, BV | Amsterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% |
| Sierra Investments Holding, BV | Amsterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% |
| Sierra Investments SGPS, SA | Maia | 100.00% | 50.00% | 100.00% | 50.00% |
| Sierra Italy Holding, BV | Amsterdam (The Netherlands) |
100.00% | 50.00% | 100.00% | 50.00% |
| Sierra Man.New Tech.Bus.- Serv.Comu.CC, SA |
Lisbon | 100.00% | 50.00% | 100.00% | 50.00% |
| Sierra Management Germany, GmbH | Dusseldorf (Germany) |
100.00% | 50.00% | 100.00% | 50.00% |
| Sierra Management II-Gestão de C.C., SA | Lisbon | 100.00% | 50.00% | 100.00% | 50.00% |
| Sierra Management Italy, Srl | Sondrio (Italy) | 100.00% | 50.00% | 100.00% | 50.00% |
| Sierra Management Portugal-Gest. CC, SA | Lisbon | 100.00% | 50.00% | 100.00% | 50.00% |
| Sierra Management Spain-Gestión C.Com., SA |
Madrid (Spain) | 100.00% | 50.00% | 100.00% | 50.00% |
| Sierra Management, SGPS, SA | Maia | 100.00% | 50.00% | 100.00% | 50.00% |
| Sol Retail Park - Gestão de G. Comerc., SA | Maia | 50.00% | 25.00% | 100.00% | 50.00% |
| Sonae Sierra Brasil, Ltda | São Paulo (Brazil) | 93.21% | 23.57% | 93.21% | 23.30% |
| Sonae Sierra Brazil, BV | Luxemburg | 50.00% | 25.00% | 50.00% | 25.00% |
| Sonae Sierra, SGPS, SA | Maia | 50.00% | 50.00% | 50.00% | 50.00% |
| SRP-Parque Comercial de Setúbal, SA | Maia | 50.00% | 25.00% | 50.00% | 25.00% |
| Torre Colombo Ocidente-Imobiliária, SA | Maia | 100.00% | 12.53% | 100.00% | 12.53% |
| Torre Colombo Oriente-Imobiliária, SA | Maia | 100.00% | 12.53% | 100.00% | 12.53% |
| Unishopping Administradora, Ltda | São Paulo (Brazil) | 100.00% | 23.57% | 100.00% | 23.30% |
| Unishopping Consultoria Imob., Ltda | São Paulo (Brazil) | 99.98% | 23.57% | 99.98% | 23.30% |
| Valecenter Srl | Venice (Italy) | 100.00% | 25.05% | 100.00% | 25.05% |
| Via Catarina- Centro Comercial, SA | Maia | 50.00% | 12.53% | 50.00% | 12.53% |
| Zubiarte Inversiones Inmob, SA | Madrid (Spain) | 49.83% | 12.48% | 49.83% | 12.48% |
1) Company sold in the period;
2) Company acquired or incorporated in the period;
3) Ex - Estação Viana - Centro Comercial, SA;
4) Ex - Monselice Center, Srl.
These entities are consolidated using the proportional consolidation method.
Aggregate amounts, excluding intragroup eliminations, corresponding to the percentage of capital held in these jointly controlled companies included in the financial statements for the period, using the proportional consolidation method, can be summarised as follows:
| 31 March 2007 | 31 December 2006 | 31 March 2006 | |
|---|---|---|---|
| Non-current assets | 3,518,162,599 | 3,373,955,684 | 3,287,471,518 |
| Current assets | 501,676,326 | 410,950,166 | 627,265,197 |
| Non-current liabilities | 1,592,159,309 | 1,536,668,427 | 1,569,591,228 |
| Current liabilities | 446,928,322 | 321,914,057 | 607,730,875 |
| 31 March 2007 | 31 December 2006 | 31 March 2006 | |
| Income | 62,219,009 | 359,865,987 | 61,881,361 |
Expenses 50,761,188 238,446,235 49,312,660
Associated companies, their head offices and the percentage of share capital held as at 31 March 2007 and 31 December 2006 are as follows:
| Percentage of capital held | |||||||
|---|---|---|---|---|---|---|---|
| 31 March 2007 | 31 December 2006 | Book Value | |||||
| COMPANY | Head Office | Direct | Total | Direct | Total | 31 March 2007 | 31 December 2006 |
| Modelo Continente | |||||||
| Mundo Vip – Operadores Turísticos, SA |
Lisbon | 33.33% | 33.33% | 33.33% | 33.33% | 2,928,236 | 3,097,390 |
| Sempre a Postos - Produtos | Lisbon | 25.00% | 25.00% | 25.00% | 25.00% | 605,757 | 506,796 |
| Alimentares e Utilidades, Lda | |||||||
| Sonae Sierra | |||||||
| Campo Limpo Lda | São Paulo (Brazil) | 20.00% | 4.70% | 20.00% | 5.00% | 882,283 | 851,744 |
| Mediterranean Cosmos Shop. Centre Investments, SA |
Athens (Greece) | 39.90% | 9.98% | 39.90% | 9.98% | 9,123,511 | 9,196,940 |
| SIC Indoor – Gest. Suportes Publicitários, SA |
Oeiras | 35.00% | 17.50% | 35.00% | 17.50% | - | - |
| Sonaecom | |||||||
| Profimetrics - Software Solutions, SA | Maia | 30.00% | 15.53% | 30.00% | 15.58% | 7,788 | 29,530 |
| SIRS – Sociedade Independente de | |||||||
| Radiodifusão Sonora, SA | Porto | 45.00% | 23.06% | 45.00% | 23.13% | 148,536 | 143,674 |
| Unipress - Centro Gráfico, Lda | Vila Nova de Gaia | 40.00% | 20.50% | 40.00% | 20.56% | 463,374 | 476,980 |
| Sonae Capital | |||||||
| Andar - Sociedade Imobiliária, SA | Maia | 50.00% | 50.00% | 50.00% | 50.00% | - | - |
| CarPlus – Comércio de Automóveis, SA |
Vila Nova de Gaia | 100.00% | 50.00% | 100.00% | 50.00% | - | - |
| Change, SGPS, SA | Porto | 50.00% | 50.00% | 50.00% | 50.00% | 2,082,566 | 2,043,244 |
| Choice Car - Comércio de Automóveis, SA |
Porto | 100.00% | 50.00% | 100.00% | 50.00% | - | - |
| Choice Car SGPS, SA | Maia | 50.00% | 50.00% | 50.00% | 50.00% | 1,027,813 | 1,057,626 |
| Developpement & Partenariat | Paris (France) | 35.00% | 35.00% | 35.00% | 35.00% | 1,199,249 | 1,338,660 |
| Assurances, SA Etablissement A. Mathe, SA |
France | 27,74% | 27,74% | 27,74% | 27,74% | 71,276 | 57,475 |
| Finlog - Aluguer e Comércio de | Matosinhos | 100.00% | 50.00% | 100.00% | 50.00% | - | - |
| Automóveis, SA | |||||||
| Guerin – Rent a Car (Dois), Lda Interclean, SA |
Lisbon Brazil |
100.00% 49.99% |
50.00% 12.77% |
100.00% 49.99% |
50.00% 12.77% |
- 434,236 |
- 436,750 |
| Lazam Corretora, Ltda | Brazil | 45.00% | 45.00% | 45.00% | 45.00% | 2,292,430 | 2,278,646 |
| Lidergraf - Artes Gráficas, Lda | Vila de Conde | 25.50% | 25.50% | 25.50% | 25.50% | 1,205,397 | 1,153,522 |
| Luso Assistência - Gestão de | |||||||
| Acidentes, SA | Porto | 100.00% | 50.00% | 100.00% | 50.00% | - | - |
| Norscut - Concessionária de Scut Interior Norte, SA |
Lisbon | 25.00% | 25.00% | 25.00% | 25.00% | - | - |
| Operscut - Operação e Manutenção de Auto-estradas, SA |
Lisbon | 15.00% | 15.00% | 15.00% | 15.00% | 24,000 | 24,000 |
| Pargeste SGPS, SA | Maia | 40.00% | 40.00% | 40.00% | 40.00% | - | 131 |
| Sociedade de Construções do Chile, SA |
Lisbon | 100.00% | 50.00% | 100.00% | 50.00% | - | - |
| Sociedade Imobiliária Troia - B3, SA | Grândola | 20.00% | 20.00% | 20.00% | 20.00% | 480,560 | 478,162 |
| Sodesa, SA | Lisbon | 50.00% | 50.00% | 50.00% | 50.00% | 784,192 | 676,236 |
| TP - Sociedade Térmica, SA | Porto | 50.00% | 50.00% | 50.00% | 50.00% | 8,271,639 | 7,743,948 |
| Vastgoed One - Sociedade Imobiliária, SA |
Maia | 100.00% | 50.00% | 100.00% | 50.00% | - | - |
| Vastgoed Sun - Sociedade Imobiliária, | Maia | 100.00% | 50.00% | 100.00% | 50.00% | - | - |
| SA Total (Note 12) |
32,032,843 | 31,591,454 |
Nil balances shown result from the reduction to acquisition cost of amounts determined by the equity method.
Associated companies are consolidated using the equity method.
As at 31 March 2007 and 31 December 2006, aggregate values of main financial indicators of associated companies can be analysed as follows:
| 31 March 2007 | 31 December 2006 | 31 March 2006 | |
|---|---|---|---|
| Total Assets | 1,406,008,394 | 1,383,264,475 | 1,008,740,553 |
| Total Liabilities | 1,223,108,392 | 1,207,976,396 | 950,759,490 |
| Income | 99,527,650 | 408,902,543 | 79,813,973 |
| Expenses | 86,301,357 | 360,623,116 | 77,328,895 |
Group companies, jointly controlled companies and associated companies excluded from consolidation, their head offices, percentage of share capital held and book value as at 31 March 2007 and 31 December 2006 are made up as follows:
| Percentage of capital held | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| R eason |
31 March 2007 | 31 December 2006 | Book Value | |||||||
| COMPANY | for exclusion |
Head Office | Direct | Total | Direct | Total | 31 March 2007 | 31 December 2006 | ||
| Modelo Continente | ||||||||||
| Dispar – Distrib. de Participações, SGPS, SA |
Lisbon | 7.14% | 7.14% | 7.14% | 7.14% | 4,988 | 4,988 | |||
| Insco – Insular de Hipermercados, SA | Ponta Delgada | 10.00% | 10.00% | 10.00% | 10.00% | 748,197 | 748,197 | |||
| Sonae Sierra | ||||||||||
| Ercasa Cogeneracion SA | Grancasa (Spain) | 10.00% | 1,25% | 10.00% | 1,25% | 24,045 | 23,949 | |||
| Sonaecom | ||||||||||
| Altitude, SGPS, SA | Lisbon | 11.54% | 5.97% | 11.54% | 5.99% | 1,000,000 | 1,000,000 | |||
| Despegar.com | Porto | 5.50% | 2.85% | 5.50% | 2.86% | - | - | |||
| Lusa - Agência de Noticias de Portugal, SA |
Lisbon | 1.38% | 0.71% | 1.38% | 0.71% | 197,344 | 197,344 | |||
| Minhodigital.com - Inv. na Área Tecnológ., SA |
Porto | 4.76% | 2.44% | 4.76% | 2.41% | - | - | |||
| Outsystems, Software de Rede, SA | Oeiras | 1.50% | 0.77% | 1.50% | 0.75% | - | - | |||
| 1) | Portugal Telecom, SGPS, SA | Lisbon | 1.00% | 0.52% | 1.00% | 0.52% | - | 111,109,905 | ||
| Sonae Capital | ||||||||||
| 2)3) | Bar-Bar-Idade Glass - Serviços de Gestão e Investimentos, SA |
Porto | 3.92% | 3.92% | 7.83% | 7.83% | 6,117,133 | 12,060,507 | ||
| Delphinus – Soc. de Tur. e Div. de Tróia, SA |
a) | Grândola | 79.00% | 79.00% | 79.00% | 79.00% | - | - | ||
| Plysorol Contreplaques, SAS | a) | France | 100.00% | 100.00% | 100.00% | 100.00% | 37,000 | 37,000 | ||
| 2) | Sonae Indústria, SGPS, SA | Maia | 6.80% | 6.80% | 6.80% | 6.80% | 87,884,393 | 71,414,143 | ||
| Spigur - Mediação de Seguros Lda | a) | Porto | 100.00% | 100.00% | - | - | 250,000 | - | ||
| Sonae RE, SA | a) | Luxemburg | 100.00% | 100.00% | 100.00% | 100.00% | 1,250,000 | 1,250,000 | ||
| Fun International Entertainement, SA | a) | Porto | 50.00% | 50.00% | 50.00% | 50.00% | - | - | ||
| Infratroia – Emp. de Infraest. de Troia, E.N. |
a) | Grândola | 25.90% | 25.90% | 25.90% | 25.90% | 55,662 | 55,662 | ||
| Net, SA | Lisbon | 2.80% | 2.80% | 2.80% | 2.80% | 11,132 | 11,132 | |||
| Sear - Sociedade Europeia de Arroz, SA |
Santiago do Cacém |
15.00% | 15.00% | 15.00% | 15.00% | 150,031 | 150,031 | |||
| Societé Naturel de Bois Gabonais | Gabon | 4.24% | 4.24% | 4.24% | 4.24% | - | - | |||
| Spidouro S.P.E.I. Douro e Trás-os Montes, SA |
Vila Real | 8.30% | 8.30% | 8.30% | 8.30% | - | - | |||
| Others | ||||||||||
| Sonae Investimentos América Latina, Lda |
a) | São Paulo (Brazil) | 99.99% | 99.99% | 99.99% | 99.99% | 25,687 | 25,687 | ||
| First Assur, SA | France | 11.08% | 11.08% | 11.08% | 11.08% | 959,724 | 959,724 | |||
| Imoplamac Gestão de Imóveis, SA | Santarém | 10.00% | 10.00% | 100.00% | 100.00% | 62,000 | - | |||
| Other investments | 35,745,391 | 34,008,074 | ||||||||
| Total (Note 12) | 134,522,727 | 233,056,343 |
a) Group company, jointly controlled company or associated company for which, at the date of the issuance of these financial statements, complete financial information was not available;
Nil balances shown above result from deduction of impairment losses from related investments (Note 12).
The caption other investments includes 32,784,710 euro (32,500,370 euro as at 31 December 2006) of deposits in an Escrow Account. Amounts in the escrow account are invested in funds with superior rating (Note 12).
Main disposals of companies over the nine months period ended 31 March 2007 are as follows:
| Percentage of capital held | ||||
|---|---|---|---|---|
| 31 March 2007 | ||||
| FIRMA | Head Office | Directo | Total | |
| Sonae Sierra | ||||
| Athienitis Larissa, SA | Larissa (Greece) | 100.00% | 25.00% | |
| Dory, SA | Larissa (Greece) | 100.00% | 25.00% | |
| Kamaras, SA | Larissa (Greece) | 100.00% | 25.00% |
| Percentage of capital held | |||
|---|---|---|---|
| COMPANY | Head Office | Direct | 31 March 2007 Total |
| Others |
Imoplamac Gestão de Imóveis, SA Santarém 100.00% 100.00%
Acquisitions mentioned above had the following impact on the financial statements as at 31March 2007:
| Acquisition Date | 31 March 2007 | |
|---|---|---|
| Net assets acquired | ||
| Investment Properties | 2,483,079 | 6,396,000 |
| Tangible and intangible assets | 521 | 521 |
| Other assets | 2,938,116 | 96,596 |
| Cash and cash equivalents | 652,185 | 125,452 |
| Borrowings | (2,662,484) | - |
| Deferred tax liabilities | - | (978,230) |
| Other liabilities | (524,897) | (618,069) |
| 2,886,520 | 5,022,270 | |
| Goodwill | 978,230 | |
| Total consideration paid | 3,864,750 | |
| Cash consideration paid | 3,864,750 | |
| Amounts payable | - | |
| 3,864,750 | ||
| Net cash ouflow arising from acquisitions | ||
| Cash consideration paid | 3,864,750 | |
| Cash and cash equivalents acquired | (652,185) | |
| 3,212,565 | ||
The impact of these aquisitions on the income statement is imaterial.
Net assets of group companies sold and the corresponding carrying amounts as at the date of disposal and as at 31 December 2006 are as follows:
| Date of disposal 31 December 2006 | ||
|---|---|---|
| Net assets disposed of | ||
| Tangible and intangible assets (Note 9) | 22,006,992 | 22,006,992 |
| Deferred tax assets | - | - |
| Other assets | 87,942 | 87,942 |
| Cash and cash equivalents | 4,176 | 4,176 |
| Other liabilities | (17,133,677) | (17,133,677) |
| Provisions | - | - |
| 4,965,433 | 4,965,433 | |
| Goodwill | 461,115 | 461,115 |
| 5,426,548 | 5,426,548 | |
| Gain/(loss) on sale | (26,548) | |
| Total consideration | 5,400,000 | |
| Cash received | - | |
| Amounts receivable | 5,400,000 | |
| 5,400,000 | ||
| Net cash inflow arising from disposals | ||
| Cash consideration received | - | |
| Cash and cash equivalents disposed of | (4,176) | |
| (4,176) | ||
The impact of these disposals on the income statement is as follows:
| 31 December 2006 | ||
|---|---|---|
| Turnover | 2,821,886 | |
| Other operational income | 749 | |
| Other operational expenses | (692,076) | |
| Net financial expenses | (1,098,534) | |
| Investment income and share of results in associated undertakings | - | |
| Profit before taxation | 1,032,025 | |
| Taxation | (119,422) | |
| Profit for the period | 912,603 |
During the three months period ended 31 March 2007, movements in Tangible and Intangible assets as well as depreciation and accumulated impairment losses, are made up as follows:
| Tangible assets | |||||
|---|---|---|---|---|---|
| Tangible | Total | ||||
| Land and | Plant and | assets | Tangible | ||
| Buildings | Machinery | Others | in progress | Assets | |
| Gross cost: | |||||
| Opening balance as at 1 January 2007 | 1,541,496,347 | 1,352,497,051 | 294,607,327 | 125,240,759 | 3,313,841,484 |
| Changes in consolidation perimeter (Note 8) | (25,921,652) | - | - | - | (25,921,652) |
| Capital expenditure | 4,263,652 | 1,086,899 | 1,106,416 | 79,050,626 | 85,507,593 |
| Disposals | (19,119,125) | (3,016,527) | (1,103,745) | (901,045) | (24,140,442) |
| Exchange rate effect | 224,351 | 41,522 | 30,832 | 6,090 | 302,795 |
| Transfers | 6,644,525 | 37,334,239 | 2,402,873 | (52,193,869) | (5,812,232) |
| Closing balance as at 31 March 2007 | 1,507,588,098 | 1,387,943,184 | 297,043,703 | 151,202,561 | 3,343,777,546 |
| Accumulated depreciation and impairment losses |
|||||
| Opening balance as at 1 January 2007 | 299,267,901 | 726,645,865 | 212,044,751 | 1,307,069 | 1,239,265,586 |
| Changes in consolidation perimeter (Note 8) | (3,914,661) | - | - | - | (3,914,661) |
| Charge for the period | 10,444,263 | 32,136,190 | 7,268,971 | 5,367 | 49,854,791 |
| Disposals | (2,445,045) | (2,029,007) | (1,014,555) | - | (5,488,607) |
| Exchange rate effect | 5,858 | 8,134 | 11,044 | - | 25,036 |
| Transfers | (689,228) | (215,054) | (199,586) | 473,686 | (630,182) |
| Closing balance as at 31 March 2007 | 302,669,088 | 756,546,128 | 218,110,625 | 1,786,122 | 1,279,111,963 |
| Carrying amount | |||||
| As at 31 March 2007 | 1,204,919,010 | 631,397,056 | 78,933,078 | 149,416,439 | 2,064,665,583 |
Major amounts included in the caption Tangible assets in progress, refer to the following projects:
| Refurbishment and expansion of stores located in Portugal | 38,625,917 |
|---|---|
| Deployment of mobile network | 9,594,170 |
| Deployment of fixed network | 6,477,410 |
| Troia project | 24,075,384 |
| Ferrie boat project | 13,089,642 |
| Hotel Aqualuz refurbishment | 15,369,608 |
| Others | 42,184,308 |
| 149,416,439 |
| Intangible assets | ||||
|---|---|---|---|---|
| Intangible | Total | |||
| Patents and other | assets | Intangible | ||
| similar rights | Others | in progress | Assets | |
| Gross cost: | ||||
| Opening balance as at 1 January 2007 | 235,905,652 | 311,575,079 | 21,733,405 | 569,214,136 |
| Changes in consolidation perimeter (Note 8) | (410) | - | - | (410) |
| Capital expenditure | 68,121 | 211,434 | 6,431,126 | 6,710,681 |
| Disposals | - | (2,925) | (17,556) | (20,481) |
| Exchange rate effect | 57 | 5,608 | - | 5,665 |
| Transfers | 597,700 | 1,589,787 | (2,891,884) | (704,397) |
| Closing balance as at 31 March 2007 | 236,571,120 | 313,378,983 | 25,255,091 | 575,205,194 |
| Accumulated depreciation | ||||
| and impairment losses | ||||
| Opening balance as at 1 January 2007 | 38,004,148 | 209,692,503 | - | 247,696,651 |
| Changes in consolidation perimeter (Note 8) | (410) | - | - | (410) |
| Charge for the period | 3,770,952 | 6,730,237 | - | 10,501,189 |
| Disposals | (249) | (134,089) | - | (134,338) |
| Exchange rate effect | - | 1,522 | - | 1,522 |
| Transfers | 8,997 | 51,620 | 60,617 | |
| Closing balance as at 31 March 2007 | 41,783,438 | 216,341,793 | - | 258,125,231 |
| Carrying amount | ||||
| As at 31 March 2007 | 194,787,682 | 97,037,190 | 25,255,091 | 317,079,963 |
As at 31 March 2007, the amount under the caption Patents and other similar rights includes net assets related with UMTS technology (111,802,442 euro) and the fair value attributed to a group of brands with indefinite useful lives, among which the "Continente" brand (75,000,000 euro).
Investment properties are recorded at fair value. These assets are owned by the shopping centres business and as such are consolidated using the proportional method.
As at 31 March 2007 and 31 December 2006, Investment properties are detailed as follows:
| 31 March 2007 | 31 December 2006 | ||
|---|---|---|---|
| Investment properties in operation | 1,367,418,666 | 1,346,937,845 | |
| Investment properties in progress | 200,192,942 | 173,273,414 | |
| 1,567,611,608 | 1,520,211,259 |
Investment properties in operation correspond to the fair value of the Group's share of shopping centres, which can be detailed as follows:
| 31 March 2007 | 31 December 2006 | |||
|---|---|---|---|---|
| Amount | Yield | Amount | Yield | |
| Portugal | 849,202,401 | 5,50% e 6,50% | 840,682,401 | 5,50% e 6,50% |
| Spain | 381,613,086 | 5,00% e 7,15% | 381,610,876 | 5,00% e 7,15% |
| Italy | 67,332,500 | 5,15% e 6,50% | 67,332,500 | 5,15% e 6,50% |
| Brazil | 69,270,679 | 10,50% e 11,50% | 57,312,068 | 10,50% e 11,50% |
| 1,367,418,666 | 1,346,937,845 |
The fair value of each investment property was determined by a valuation as at 31 December 2006, performed by an independent entity, based on valuation criteria generally accepted in the real estate business.
Value created on investment properties over the three months periods ended 31 March 2007 and 2006 can be detailed as follows:
| 31 March 2007 | 31 March 2006 | |
|---|---|---|
| Properties which were under development and were concluded | ||
| during the nine months period | - | 5,420,980 |
| Changes in fair value of investment properties in operation | 2,869,336 | - |
| Adjustments to construction cost estimates of properties under | ||
| development which were transferred to investment properties | - | - |
| 2,869,336 | 5,420,980 | |
| 31 March 2007 | 31 December 2006 | |
|---|---|---|
| Portugal: | ||
| Alverca | 2,858,800 | 2,858,800 |
| Arrabidashopping - expantion | 563,392 | 131,250 |
| Cacém Shopping | 955,703 | 937,807 |
| Caldas da Rainha Shopping | 928,177 | 623,843 |
| Lima Retail Park | 3,015,010 | 2,918,714 |
| Parque de Famalicão | 1,499,755 | 1,498,238 |
| Setubal Retail Park | 785,913 | 784,989 |
| Torres Colombo | 947,506 | 920,697 |
| VIII Avenida | 12,582,334 | 10,509,651 |
| Others | 179,123 | 163,866 |
| Germany: | ||
| Alexa | 60,177,387 | 54,525,305 |
| Weiterstadt | 16,601,070 | 15,416,661 |
| Others | 214,357 | 10,586 |
| Brazil: | ||
| Others | 135,034 | 77,882 |
| Spain: | ||
| Dos Mares - expantion | 1,660,352 | 1,660,352 |
| El Rosal | 36,157,513 | 32,249,181 |
| Las Pulianas | 1,746,871 | 1,289,297 |
| Plaza Mayor Shopping | 13,397,581 | 11,580,899 |
| Greece: | ||
| Aegean Park | 4,773,202 | 4,771,822 |
| Larissa | 7,478,163 | - |
| Galatsy Olympic Hall | 1,561,858 | 1,106,965 |
| Others | 11,804 | 11,445 |
| Italy: | ||
| Freccia Rossa | 21,305,161 | 19,419,339 |
| Gli Orsi | 8,676,559 | 8,671,559 |
| Le Terraze | 1,155,126 | 960,723 |
| Valecenter - expantion | 751,259 | - |
| Others | 73,932 | 173,543 |
| 200,192,942 | 173,273,414 |
| 3DO | La Farga |
|---|---|
| Airone | El Rosal |
| Alexander Platz | Loureshopping |
| Algarveshopping | Luz del Tajo |
| Arrabidashopping | Madeirashopping |
| Avenida M40 | Maiashopping |
| Cascaishopping | Norteshopping |
| Centro Colombo | Parque Atlântico |
| Centro Vasco da Gama | Parque Principado |
| Coimbrashopping | Plaza Éboli |
| Dos Mares | Plaza Mayor |
| Estação Viana | Plaza Mayor Shopping |
| Freccia Rossa | Rio Sul |
| Gaiashopping | Serra Shopping |
| Grancasa | Valecenter |
| Guimarãeshopping | Valle Real |
| Kareaga | Viacatarina |
| Zubiarte |
During the three months period ended 31 March 2007, movements in goodwill, as well as in corresponding impairment losses, are as follows:
| 31 March 2007 | |
|---|---|
| Gross value: | |
| Opening balance | 264,411,899 |
| Increases | 13,651,315 |
| Decreases | (3,098,967) |
| Closing balance | 274,964,247 |
| Accumulated impairment | |
| losses: | |
| Opening balance | 13,569,244 |
| Increases | - |
| Decreases | - |
| Closing balance | 13,569,244 |
| Carrying amount: | 261,395,003 |
During the period, increases in shareholdings generated goodwill amounting to 12,673,601 euro (14,745,310 euro as at 31 December 2006).
As at 31 March 2007, this caption is made up as follows:
| 31 March 2007 | |||
|---|---|---|---|
| Non current | Current | ||
| Investment in associated companies | |||
| Opening balance as at 1 January | 28,632,903 | - | |
| Acquisitions in the period | - | - | |
| Disposals in the period | - | - | |
| Equity method effect | 460,559 | - | |
| Transfers | (19,170) | - | |
| Closing balance as at 31 March | 29,074,292 | - | |
| Goodwill transferred to Investments | 2,958,551 | ||
| Accumulated impairment losses (Note 24) | - | - | |
| Investment in associated companies (Note 6) | 32,032,843 | - | |
| Investments in group companies, jointly controlled companies | |||
| or associated companies excluded from consolidation | |||
| Opening balance as at 1 January | 12,671,340 | - | |
| Acquisitions in the period | 1,703,074 | - | |
| Disposals in the period | - | - | |
| Transfers | 62,096 | ||
| Closing balance as at 31 March | 14,436,510 | - | |
| Accumulated impairment losses (Note 24) | (9,077,744) | - | |
| 5,358,766 | - | ||
| Investments held for sale | |||
| Fair value (net of impairment losses) as at 1 January | 229,462,747 | 33,212,402 | |
| Acquisitions in the period | - | 11,551 | |
| Disposals in the period | (117,970,519) | (1,039,339) | |
| Increase/(Decrease) in fair value | 16,470,250 | - | |
| Transfers | 1,201,483 | 1,226,158 | |
| Fair value (net of impairment losses) as at 31 March | 129,163,961 | 33,410,772 | |
| Other Investments (Note 7) | 134,522,727 | 33,410,772 | |
| Derivative financial instruments (Note 20) | |||
| Fair value as at 1 January | - | 49,458 | |
| Acquisitions in the year | - | 15,657 | |
| Disposals in the year | - | (49,458) | |
| Increase/(Decrease) in fair value | - | 737,636 | |
| Fair value as at 31 March | - | 753,293 | |
| 166,555,570 | 34,164,065 |
Investments held for sale are disclosed above, net of accumulated impairment losses (Note 24) amounting to 2,740,064 euro.
The use of the equity method had the following impacts: 297,449 euro are recorded in Share of results of associated undertakings and 163,110 euro are recorded as Other changes in Reserves.
The caption Investments held for sale includes 65,569,420 euro of deposits in an Escrow Account, of which 32,784,710 euro disclosed as current assets and 32,784,710 euro as non-current assets, in accordance with the time schedule of the guarantee. Amounts in the escrow account are invested in investment funds with superior rating and guarantee contractual contingent liabilities which may arise from the sale of the Brazilian subsidiaries.
In 2005, at the moment of the sale of Brazilian subsidiaries, was recorded a provision of 27,000,000 euro for future commitments, the balance of this provision is 22,522,801 euro at 31 March 2007 (Note 24).
As at 31 March 2007 and 31 December 2006, Other non-current assets are detailed as follows:
| 31 March 2007 | 31 December 2006 | |||||
|---|---|---|---|---|---|---|
| Gross Value | Accumulated losses impairment (Note 24) |
Carrying Amount | Gross Value | Accumulated losses impairment (Note 24) |
Carrying Amount |
|
| Loans granted to related parties | ||||||
| Bar-Bar-Idade Glass - Serviç.de Gest.e Invest., SA | 6,444,936 | - | 6,444,936 | 6,402,717 | - | 6,402,717 |
| Andar - Sociedade Imobiliária, SA | 3,081,173 | - | 3,081,173 | 2,953,673 | - | 2,953,673 |
| Norscut - Concessionária de Scut Interior Norte, SA | 6,824,813 | - | 6,824,813 | 6,019,613 | - | 6,019,613 |
| Others | 1,926,770 | (270,489) | 1,656,281 | 1,932,716 | (270,489) | 1,662,227 |
| 18,277,692 | (270,489) | 18,007,203 | 17,308,719 | (270,489) | 17,038,230 | |
| Trade accounts receivable and other debtors | ||||||
| Legal deposits | 803,525 | - | 803,525 | 803,525 | - | 803,525 |
| Assets arising from to the sale of financial investments | 11,867,813 | - | 11,867,813 | 12,444,829 | - | 12,444,829 |
| Lisbon and Malaga Town Councils | 4,400,585 | - | 4,400,585 | 4,400,585 | - | 4,400,585 |
| Rent deposits from tenants | 4,061,478 | - | 4,061,478 | 4,077,459 | - | 4,077,459 |
| Others | 2,607,931 | (651,796) | 1,956,135 | 1,714,853 | (721,326) | 993,527 |
| 23,741,332 | (651,796) | 23,089,536 | 23,441,251 | (721,326) | 22,719,925 | |
| Derivative financial instruments (Note 20) | 4,613,708 | - | 4,613,708 | 4,035,714 | - | 4,035,714 |
| Other non-current assets | - | - | - | 287,817 | - | 287,817 |
| 46,632,732 | (922,285) | 45,710,447 | 45,073,501 | (991,815) | 44,081,686 |
As at 31 March 2007 and 31 December 2006 , Trade debtors and other current assets are detailed as follows:
| 31 March 2007 | 31 December 2006 | |
|---|---|---|
| Trade accounts receivable | 339,750,480 | 344,504,959 |
| Taxes recoverable | 119,080,185 | 108,120,283 |
| Securitisation of trade receivables | 5,749,254 | 3,421,873 |
| Trade suppliers - debit balances | 27,281,540 | 27,236,144 |
| Special regime for payment of tax and social security debts | 14,576,053 | 14,576,053 |
| VAT recoverable on retail estate assets | 21,363,507 | 16,805,134 |
| Other debtors | 50,581,109 | 42,206,687 |
| Accounts receivable from the sale of investments | 12,475,557 | 14,009,841 |
| Accounts receivable from the sale of tangible assets | 3,940,955 | 3,136,367 |
| Loans granted to associated companies | 28,387,398 | 8,875,129 |
| Invoices to be issued | 65,500,220 | 49,928,069 |
| Commercial discounts | 12,740,457 | 5,004,703 |
| Deferred cost - Rents | 10,870,691 | 3,533,571 |
| Deferred cost - External supplies and services | 13,578,871 | 10,669,057 |
| Other current assets | 18,808,553 | 11,391,737 |
| 744,684,830 | 663,419,607 | |
| Accumulated impairment losses (Note 24) | (99,554,864) | (98,115,852) |
| 645,129,966 | 565,303,755 |
Deferred tax assets and liabilities as at 31 March 2007 and 31 December 2006 can be detailed as follows, split between the different types of temporary differences:
| Deferred tax assets | Deferred tax liabilities | |||
|---|---|---|---|---|
| 31 March 2007 | 31 December 2006 | 31 March 2007 | 31 December 2006 | |
| Difference between fair value and acquisition cost in investment properties | - | - | 234,829,968 | 231,612,650 |
| Harmonisation adjusments | 204,559 | 221,230 | 23,060,757 | 23,557,165 |
| Provisions and impairment losses not accepted for tax purposes | 12,057,537 | 12,559,298 | 4,713,998 | 4,277,987 |
| Write off of tangible and intangible assets | 23,675,331 | 24,983,311 | - | - |
| Write off of deferred costs | 33,676,548 | 31,301,988 | 2,207,784 | 2,154,133 |
| Valuation of hedging derivatives | 71,079 | 106,066 | 1,511,726 | 1,182,960 |
| Revaluation of tangible assets | - | - | 2,922,047 | 2,973,586 |
| Tax losses carried forward | 33,062,823 | 33,155,303 | - | - |
| Reinvested capital gains/(losses) | - | - | 4,203,458 | 4,227,223 |
| Others | 515,749 | 440,213 | 1,540,893 | 2,070,668 |
| 103,263,626 | 102,767,409 | 274,990,631 | 272,056,372 |
In accordance with the tax statements and tax estimates presented by companies that recorded deferred tax assets arising from tax losses carried forward, as at 31 March 2007 and 31 December 2006, and using exchange rates effective at that time, tax losses carried forward can be summarised as follows:
| 31 March 2007 | 31 December 2006 | |||||
|---|---|---|---|---|---|---|
| Tax losses carried forward |
Deferred tax assets | Time limit | Tax losses carried forward |
Deferred tax assets | Time limit | |
| With limited time use | ||||||
| Generated in 2001 | 2,054,479 | 513,619 | 2007 | 2,985,335 | 746,334 | 2007 |
| Generated in 2002 | 19,958,963 | 4,989,741 | 2008 | 21,471,094 | 5,367,773 | 2008 |
| Generated in 2003 | 26,990,277 | 6,747,569 | 2009 | 30,965,815 | 7,741,453 | 2009 |
| Generated in 2004 | 4,576,447 | 1,144,112 | 2010 | 4,448,448 | 1,112,113 | 2010 |
| Generated in 2005 | 13,053,835 | 3,263,460 | 2011 | 12,472,541 | 3,118,136 | 2011 |
| Generated in 2006 | 14,707,240 | 3,676,809 | 2012 | 14,719,573 | 3,679,893 | 2012 |
| Generated in 2007 | 3,126,412 | 781,604 | 2013 | - | - | |
| 84,467,653 | 21,116,914 | 87,062,806 | 21,765,702 | |||
| Without limited time use | 11,088,055 | 3,622,102 | 11,098,655 | 3,626,486 | ||
| With a time limit different from the above mentioned | 27,235,193 | 8,323,807 | 25,509,200 | 7,763,115 | ||
| 38,323,248 | 11,945,909 | 36,607,855 | 11,389,601 | |||
| 122,790,901 | 33,062,823 | 123,670,661 | 33,155,303 |
As at 31 March 2007 and 31 December 2006, Deferred tax assets resulting from tax losses carried forward were re-assessed against each company's business plans, which are regularly updated, and available tax planning opportunities. Deferred tax assets have only been recorded to the extent that future profits will arise which may be offset against available tax losses or against deductible temporary differences.
As at 31 March 2007 tax losses carried forward, amounting to 1,259,716,131 euro, have not originated deferred tax assets for prudential reasons. These may be summarised as follows:
| 31 March 2007 | 31 December 2006 | |||||
|---|---|---|---|---|---|---|
| Tax losses carried forward |
Deferred tax assets | Time limit | Tax losses carried forward |
Deferred tax assets | Time limit | |
| With limited time use | ||||||
| Generated in 2001 | 116,208,721 | 29,052,179 | 2007 | 117,286,551 | 29,321,637 | 2007 |
| Generated in 2002 | 492,059,250 | 123,014,817 | 2008 | 500,522,978 | 125,130,749 | 2008 |
| Generated in 2003 | 58,116,841 | 14,529,213 | 2009 | 58,549,755 | 14,637,441 | 2009 |
| Generated in 2004 | 39,261,906 | 9,815,478 | 2010 | 39,704,702 | 9,926,178 | 2010 |
| Generated in 2005 | 202,559,928 | 50,639,984 | 2011 | 208,993,098 | 52,248,279 | 2011 |
| Generated in 2006 | 81,870,889 | 20,467,725 | 2012 | 58,965,992 | 14,741,500 | 2012 |
| Generated in 2007 | 15,754,963 | 3,938,739 | 2013 | - | - | |
| 1,005,832,498 | 251,458,135 | 984,023,076 | 246,005,784 | |||
| Without limited time use | 34,967,575 | 11,855,811 | 195,577,768 | 59,103,221 | ||
| With a time limit different from the above mentioned | 218,916,058 | 66,379,295 | 39,974,434 | 13,464,826 | ||
| 1,259,716,131 | 329,693,241 | 1,219,575,278 | 318,573,831 |
As at 31 March 2007 and 31 December 2006, Cash and cash equivalents can be detailed as follows:
| 31 March 2007 | 31 December 2006 | |
|---|---|---|
| Cash at hand | 4,694,838 | 4,173,072 |
| Bank deposits | 207,351,550 | 527,873,385 |
| Treasury applications | 289,251,680 | 130,428,983 |
| Cash and cash equivalents in the balance sheet | 501,298,068 | 662,475,440 |
| Bank overdrafts (Note 19) | (17,506,643) | (13,664,166) |
| Cash and cash equivalents in the statement of cash flows | 483,791,425 | 648,811,274 |
Bank overdrafts are disclosed in the balance sheet under Current bank loans.
As at 31 March 2007, the share capital, which is fully subscribed and paid for, is made up of 2,000,000,000 ordinary shares, which do not have the right to a fixed remuneration, with a nominal value of 1 euro each. As at that date, the company and group companies held 133,418,572 own shares (133,418,572 shares as at 31 December 2006), at a cost of 141,110,861 euro (142,961,431 euro as at 31 December 2006).
As at 31 March 2007, the following entities held more than 20% of the subscribed share capital:
| Entity | % |
|---|---|
| Efanor Investimentos, SGPS, SA and associated companies | 52.94 |
Movements in minority interests in the periods ended 31 March 2007 and 31 December 2006 are as follows:
| 31 March 2007 | 31 December 2006 | |
|---|---|---|
| Opening balance as at 1 January | 402,058,314 | 394,707,612 |
| Dividends | - | (5,348,382) |
| Changes resulting from currency translation | 222,009 | (140,357) |
| Disposal of companies | - | (925,013) |
| Increased shareholding by acquisitions | 4,662,820 | (85,479,259) |
| Changes in hedge and fair value reserves | (2,365,303) | 1,165,585 |
| Others | (2,108,116) | 1,222,284 |
| Profit for the period attributable to minority interests | 1,351,785 | 96,855,844 |
| Closing balance | 403,821,509 | 402,058,314 |
As at 31 March 2007 and 31 December 2006, Borrowings are made up as follows:
| 31 March 2007 | 31 December 2006 | |||||||
|---|---|---|---|---|---|---|---|---|
| Outstanding amount | Outstanding amount | |||||||
| Amount limit | Current | Non Current | Amount limit | Current | Non Current | Repayable on | ||
| Bank loans | ||||||||
| Sonae, SGPS, SA - commercial paper | 350,000,000 | 325,800,000 | - | 350,000,000 | 260,500,000 | - | Aug/2014 | |
| Modelo Continente, SGPS,SA - commercial paper |
163,000,000 | 132,900,000 | - | 163,000,000 | 160,000,000 | - | Sep/2009 | |
| a)b) Sonae Sierra subsidiaries | 520,922,005 | 11,055,769 | 362,634,490 | 517,922,005 | 13,396,517 | 358,307,169 | Jan/2007 to May/2027 |
|
| a)c) Sonae Sierra subsidiaries | 420,176,674 | 3,635,759 | 269,482,673 | 408,176,674 | 4,280,961 | 263,292,660 | May/2010 to Dec/2025 |
|
| Optimus | 450,000,000 | - | 324,458,200 | 450,000,000 | - | 324,458,200 | Jun/2009 | |
| Sonae Investments BV | 32,154,000 | 6,150,940 | 3,075,470 | 32,154,000 | 6,150,940 | 4,613,205 | Sep/2008 | |
| e) | Sonae Turismo - commercial paper | 110,000,000 | - | 82,299,993 | 110,000,000 | - | 73,050,000 | Aug/2009 |
| d) | Investalentejo | - | - | - | 40,000,000 | 40,000,000 | - | Fev/2007 |
| Others | 10,693,079 | 11,767,993 | 12,636,383 | 8,078,556 | ||||
| 490,235,547 | 1,053,718,818 | 496,964,801 | 1,031,799,790 | |||||
| Bank overdrafts (Note 16) | 17,506,643 | - | 13,664,166 | - | ||||
| Amortised cost for bank loans and bonds | (507,780) | (13,645,556) | (577,968) | (14,698,227) | ||||
| Bank loans | 507,234,410 | 1,040,073,263 | 510,050,999 | 1,017,101,563 | ||||
| Bonds: | ||||||||
| Bonds Sonae / 97 | 74,819,686 | - | 74,819,686 | - | Oct/2007 | |||
| Bonds Sonae / 05 | - | 100,000,000 | - | 100,000,000 Mar/2013 | ||||
| Bonds Sonae 2006/2011 | - | 250,000,000 | - | 250,000,000 May/2011 | ||||
| Bonds Modelo Continente / 2003 | - | 82,000,000 | - | 82,000,000 Oct/2011 | ||||
| Bonds Modelo Continente / 2004 | - | 100,000,000 | - | 100,000,000 Mar/2009 | ||||
| Bonds Modelo Continente / 2005 | - | 265,000,000 | - | 265,000,000 Aug/2010 | ||||
| Bonds Modelo Continente / 2005 | - | 150,000,000 | - | 150,000,000 Aug/2012 | ||||
| Bonds Sonaecom / 2005 | - | 150,000,000 | - | 150,000,000 Jun/2013 | ||||
| Amortised cost for bank loans and bonds | (29,547) | (9,544,986) | (42,394) | (10,020,068) | ||||
| 74,790,139 | 1,087,455,014 | 74,777,292 | 1,086,979,932 | |||||
| Other loans | 25,246,721 | 7,330,649 | 21,707,821 | 7,369,965 | ||||
| Hedging derivatives (Note 20) | 92,529 | 116,983 | 116,043 | 121,116 | ||||
| Other loans | 25,339,249 | 7,447,633 | 21,823,864 | 7,491,081 | ||||
| Obligations under finance leases | 8,029,527 | 17,680,761 | 9,279,339 | 31,124,322 | ||||
| 615,393,326 | 2,152,656,669 | 615,931,494 | 2,142,696,898 |
a) These amounts are proportionate considering the percentage held by the group;
b) These loans are guaranteed by mortgages of investment properties held by these affiliated companies;
c) These loans are guaranteed by a pledge of shares held in those affiliated companies;
d) This loan is guaranteed by Sonae, SGPS, SA;
e) Sonae Capital, SGPS, SA ia a co-guarantor in this loan.
Credit facilities at Optimus bear interest at a rate equal to Euribor plus a spread linked to Optimus' financial performance, measured amongst others by the ratio of Net Debt to EBITDA. The guarantee facility used to secure loans made by the European Investment Bank (EIB) will be repaid in 2 instalments (30% in June 2008 and 70% in June 2009). The revolving credit facility will be repaid in June 2009.
Interest rate of the bonds are equal to Euribor 6 months plus a spread between 0.70% and 1.15%. In the non current bonds are included 665,000,000 euro that have the option to make whole or partial reimbursements in certain conditions.
Derivatives are recorded at fair value (Note 20).
The repayment schedule of the nominal value of borrowings may be summarised as follows:
| 31 March 2007 | 31 December 2006 | |
|---|---|---|
| a) N+1 |
617,213,909 | 616,442,048 |
| N+2 | 123,389,663 | 129,570,172 |
| N+3 | 431,754,245 | 424,233,376 |
| N+4 | 332,833,883 | 334,879,674 |
| N+5 | 353,118,588 | 354,825,551 |
| After N+5 | 933,258,065 | 923,779,069 |
| 2,791,568,352 | 2,783,729,890 |
a) Includes amounts drawn under commercial paper programmes.
The Group uses exchange rate derivatives, essentially to hedge future cash flows.
The Group contracted several exchange rate forwards and options in order to manage its exchange rate exposure.
As at 31 March 2007, the fair value of exchange rate derivatives, calculated based on present market value of equivalent financial instruments, is of 92,529 euro (116,043 euro as at 31 December 2006), included in Current liabilities, and of 753,293 euro (49,458 euro as at 31 December 2006) in the caption Current investments. The total amount of 737,636 euro recorded as assets relates to exchange rate hedging of investmet obligations arising from the sale of 50% of Sonae Sierra Brazil to DDR.
Gains in the period arising from changes in the fair value of instruments that do not qualify for hedging accounting treatment, amounting to 727,349 euro, were recorded directly in the income statement in the caption Net financial expenses.
As at 31 March 2007, derivatives used by the Group essentially refer to "swaps" and interest rate options ("cash flow hedges"). These were negotiated to hedge the interest rate risk of loans amounting to 418,140,171 euro (315,050,239 euro as at 31 December 2006). The fair value of these derivatives amounts to 4,496,724 euro (3,914,598 euro as at 31 December 2006), and is disclosed as Investments 4,613,708 euro (4,035,714 euro as at 31 December 2006) and as current liabilities 116,983 euro (121,116 euro as at 31 December 2006). As at 31 March 2007 all derivatives are hedge derivatives.
These interest rate derivatives are valued at fair value, at the balance sheet date, based on valuations performed by the Group using specific software and on external valuations when this software does not deal with specific instruments. The fair value of swaps was calculated, as at the balance sheet date, based on 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. The calculation of the fair value of options was based on the "Black-Scholes" and similar models.
The hedging principles used by the Group when negotiating these financial derivatives are as follows:
Counterparts issuing derivative financial instruments are selected based on financial strength and credit risk established by internationally recognised rating agencies. These counterparts are nationally and internationally recognised first class financial institutions.
As at 31 March 2007 no contracts existed related to interest rate and exchange rate derivatives.
The fair value of derivatives is detailed as follows:
| Investments | Borrowings | |||
|---|---|---|---|---|
| 31 March 2007 | 31 December 2006 | 31 March 2007 | 31 December 2006 | |
| Derivatives not qualified as hedging | 753,293 | 49,458 | 92,529 | 116,043 |
| Hedging derivatives | ||||
| Exchange rate | - | - | - | - |
| Interest rate | 4,613,708 | 4,035,714 | 116,983 | 121,116 |
| Interest and exchange rate | - | - | - | - |
| Other derivatives | - | - | - | - |
| 5,367,001 | 4,085,172 | 209,512 | 237,159 |
As at 31 March 2007 and 31 December 2006, Other non-current liabilities were made up as follows:
| 31 March 2007 | 31 December 2006 | |
|---|---|---|
| Shareholder loans | 39,734,277 | 39,583,455 |
| Fixed assets suppliers | 12,351,341 | 12,134,380 |
| Other non-current liabilities | 35,918,571 | 34,158,804 |
| Share based payments (Note 22) | 14,411,683 | 19,610,473 |
| 102,415,872 | 105,487,112 |
In 2007 and in previous years, the Sonae Group granted deferred performance bonuses to its directors and eligible employees. These are either based on shares to be acquired at nil cost, three years after they were attributed to the employee, or based on share options with the exercise price equal to the share price at the grant date, to be exercised three years later. In both cases, 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 in cash instead of shares. The option can only be exercised if the employee still works for the Group on the vesting date.
As at 31 March 2007 and 31 December 2006, the market value of total liabilities arising from share-based payments, which have not yet vested, may be summarised as follows:
| Year of | Vesting | Number of | Fair value | ||
|---|---|---|---|---|---|
| grant | year | participants | 31 March 2007 | 31 December 2006 | |
| Shares | |||||
| 2003 | 2006 | - | 615,437 | 1,092,254 | |
| 2004 | 2007 | 54 | 10,338,222 | 11,900,666 | |
| 2005 | 2008 | 446 | 9,678,921 | 10,292,929 | |
| 2006 | 2009 | 481 | 9,048,060 | 8,178,748 | |
| 2007 | 2010 | 513 | 8,496,244 | - | |
| 38,176,884 | 31,464,597 | ||||
| Options | |||||
| 2002 | 2005 | - | - | - | |
| 2003 | 2006 | - | - | - | |
| 2004 | 2007 | - | - | - | |
| 2005 | 2008 | - | - | - | |
| 2006 | 2009 | - | - | - | |
| - | - | ||||
| Total | 38,176,884 | 31,464,597 |
As at 31 March 2007 the financial statements include the following amounts corresponding to the period elapsed between the date of granting and those dates for each deferred bonus plan, which has not yet vested:
| 31 March 2007 | 31 December 2006 | |
|---|---|---|
| Staff costs | 3,012,250 | 14,685,014 |
| Retained earnings | 14,694,038 | 7,896,110 |
| 17,706,288 | 22,581,124 | |
| Other current liabilities | 3,294,605 | 2,970,651 |
| Other non-current liabilities | 14,411,683 | 19,610,473 |
| 17,706,288 | 22,581,124 |
The movement in the number of options open in the three months period ended 31 March 2007 is as follows:
| 31 March 2007 | |
|---|---|
| Opening balance | 588,404 |
| Granted in the period | - |
| Exercised in the period | (449,589) |
| Expired and not exercised in the period | (61,044) |
| Closing balance | 77,771 |
Options are only granted on Sonaecom shares, and may be summarised as follows:
| Vesting date | 2005 | 2006 | 2007 | 2008 | Total |
|---|---|---|---|---|---|
| Exercisable until: | 31.03.06 | 31.03.07 | 31.03.08 | 31.03.09 | |
| Exercise price (defined at date of grant) |
1.694 | - | - | - | |
| Total liability | - | - | - | - | - |
| Recorded liability | - | - | - | - | - |
| Number of options open | 77,771 | - | - | - | 77,771 |
| Number of options exercised in the period |
(449,589 ) | - | - | - | (449,589 ) |
| Number of options expired but not exercised in the period |
(61,044 ) | - | - | - | (61,044 ) |
| Average market-price of options exercised in the period |
5.810 |
As at 31 March 2007 and 31 December 2006, Trade creditors and other non-current liabilities were made up as follows:
| 31 March 2007 | 31 December 2006 | |
|---|---|---|
| Trade creditors | 739,509,825 | 829,754,736 |
| Shareholders | 66,424,510 | 8,742,299 |
| Fixed asset suppliers | 88,352,011 | 117,671,933 |
| Other accounts payable | 78,957,295 | 72,435,771 |
| Taxes and contributions payable | 65,971,227 | 79,599,406 |
| Property investments accruals | 17,077,291 | 10,099,852 |
| Holiday pay and bonuses | 90,956,861 | 101,953,829 |
| Interest payable | 18,449,882 | 19,120,931 |
| Invoices to be issued | 49,308,380 | 42,812,640 |
| Commissions | 7,136,383 | 10,255,583 |
| Marketing expenses | 11,045,527 | 10,723,832 |
| Other external supplies and services | 31,617,321 | 32,380,739 |
| Accrued income - trade debtors | 13,998,509 | 33,617,990 |
| Accrued income - rents | 4,641,012 | 4,597,545 |
| Pre-paid minutes not yet used | 17,319,803 | 18,324,662 |
| Others | 56,139,404 | 32,208,530 |
| 1,356,905,241 | 1,424,300,278 |
Movements in Provisions and impairment losses over the three months period ended 31 March 2007 are as follows:
| Balance as at | Balance as at | |||
|---|---|---|---|---|
| 31 December 2006 | Increase | Decrease | 31 March 2007 | |
| Accumulated impairment losses on investments (Note 12) | 11,817,808 | - | - | 11,817,808 |
| Accumulated impairment losses on other non-current assets (Note 13) | 991,815 | - | (69,530) | 922,285 |
| Accumulated impairment losses on trade accounts receivable and other debtors (Note 14) |
98,115,852 | 3,413,814 | (1,974,802) | 99,554,864 |
| Accumulated impairment losses on stocks | 25,098,215 | 3,959,892 | (40,083) | 29,018,024 |
| Non-current provisions | 63,234,735 | 2,233,051 | (6,486,621) | 58,981,165 |
| Current provisions | 2,464,091 | 27,463 | (206,655) | 2,284,899 |
| 201,722,516 | 9,634,220 | (8,777,691) | 202,579,045 |
As at 31 March 2007 and 31 December 2006, Provisions can be analysed as follows:
| 31 March 2007 | 31 December 2006 | |
|---|---|---|
| Expenses to be incurred with the sale of the Brazilian subsidiaries in 2005 (Note 12) |
22,522,801 | 21,978,393 |
| Dismantling of telecommunication sites | 15,758,440 | 15,105,140 |
| Judicial claims | 9,778,682 | 9,508,036 |
| Client guarantees | 4,446,779 | 4,468,711 |
| Others | 8,759,362 | 14,638,546 |
| 61,266,064 | 65,698,826 |
Impairment losses are deducted from the book value of the corresponding asset.
As at 31 March 2007 and 31 December 2006, Contingent assets and liabilities were made up as follows:
| 31 March 2007 | 31 December 2006 | |
|---|---|---|
| Guarantees given: | ||
| on tax claims | 63,977,586 | 59,497,367 |
| on judicial claims | 4,648,827 | 4,648,827 |
| on municipal claims | 17,041,861 | 17,678,401 |
| others | 131,558,206 | 126,839,733 |
Others include the following guarantees:
30,756,606 euro (29,731,051 euro as at 31 December 2006) related to guarantees on construction works given to clients;
31,497,258 euro (33,330,121 euro as at 31 December 2006) to guarantee partially debts of Sonae Sierra subsidiaries related with the acquisition, sale and exchange of land.
Balances and transactions with related parties are detailed as follows:
| Sales and services rendered | Purchases and services obtained | ||||
|---|---|---|---|---|---|
| Transactions | 31 March 2007 | 31 March 2006 | 31 March 2007 | 31 March 2006 | |
| Parent company and group companies excluded from consolidation |
13,749,020 | 10,726,289 | 35,255 | 382,075 | |
| Jointly controlled companies | 7,607,625 | 7,256,916 | 4,092,683 | 3,766,151 | |
| Associated companies | 442,341 | 669,371 | 4,533,091 | 3,557,319 | |
| Other partners in Group companies | 16,052,502 | 14,236,191 | 4,178,089 | 4,378,923 | |
| 37,851,488 | 32,888,767 | 12,839,118 | 12,084,468 |
| Interest income | Interest expenses | |||
|---|---|---|---|---|
| Transactions | 31 March 2007 | 31 March 2006 | 31 March 2007 | 31 March 2006 |
| Parent company and group companies excluded from consolidation |
- | - | 30,399 | 22,108 |
| Jointly controlled companies | 139 | 55,117 | 287,044 | 278,626 |
| Associated companies | 4,425 | 17,762 | - | - |
| Other partners in Group companies | - | - | 707,636 | 575,758 |
| 4,564 | 72,879 | 1,025,079 | 876,492 | |
| Accounts receivable | Accounts payable | |||
| Balances | 31 March 2007 | 31 December 2006 | 31 March 2007 | 31 December 2006 |
| Parent company and group companies excluded from consolidation |
13,108,574 | 14,552,845 | 64,590 | 153,280 |
| Jointly controlled companies | 9,215,785 | 7,957,621 | 4,658,180 | 5,773,297 |
| Associated companies | 1,656,025 | 1,717,859 | 1,937,143 | 2,240,411 |
| Other partners in Group companies | 17,760,643 | 11,244,638 | 15,364,729 | 13,826,646 |
| 41,741,027 | 35,472,963 | 22,024,642 | 21,993,634 | |
| Loans | ||||
| Obtained | Granted | |||
| Balances | 31 March 2007 | 31 December 2006 | 31 March 2007 | 31 December 2006 |
| Parent company and group companies excluded from consolidation |
12,750,000 | 12,750,000 | 3,699,074 | 6,402,717 |
| Jointly controlled companies | 1,176,768 | 1,179,061 | 62,246 | 72,035 |
| Associated companies | - | - | 9,107,723 | 8,432,023 |
| Other partners in Group companies | 32,014,166 | 31,346,566 | - | - |
| 45,940,934 | 45,275,627 | 12,869,043 | 14,906,775 |
As at 31 March 2007 and 2006, Taxation is made up as follows:
| 31 March 2007 | 31 March 2006 | |
|---|---|---|
| Current tax | 6,132,419 | 6,632,005 |
| Deferred tax | 1,106,204 | 430,156 |
| 7,238,623 | 7,062,161 |
As at 31 March 2007 and 2006, the reconciliation of consolidated net profit can be analysed as follows:
| 31 March 2007 | 31 March 2006 | ||
|---|---|---|---|
| Aggregate net profit | 570,684,538 | 450,810,739 | |
| Use of the proportionate method | (70,621,332) | (133,991,618) | |
| Harmonisation adjustments | (1,638,100) | 8,156,043 | |
| Elimination of intragroup dividends | (177,029,439) | (258,513,324) | |
| Elimination of intragroup capital gains and losses | (300,561,351) | (26,249,654) | |
| Elimination of intragroup provisions | (167,000) | (210,000) | |
| Consolidation adjustments to gains/(losses) on sales of investments |
(2,862,887) | (5,374,815) | |
| Others | (1,779,859) | 278,906 | |
| Consolidated net profit for the period | 16,024,570 | 34,906,277 |
Earnings per share for the period, excluding the effect of discontinuing operations, were calculated taking into consideration the following amounts:
| 31 March 2007 | 31 March 2006 | |
|---|---|---|
| Net profit Net profit taken into consideration to calculate basic earnings per share (Net profit for the nine months period attributable to equity holders of Sonae) |
14,672,787 | 24,656,481 |
| Effect of dilutive potential shares | - | - |
| Interest related to convertible bonds (net of tax) | - | - |
| Net profit taken into consideration to calculate diluted earnings per share: |
14,672,787 | 24,656,481 |
| Number of shares | ||
| Weighted average number of shares used to calculated basic earnings per share |
1,866,581,428 | 1,866,023,854 |
| Effect of dilutive potential ordinary shares from convertible bonds |
- | - |
| Weighted average number of shares used to calculated diluted earnings per share |
1,866,581,428 | 1,866,023,854 |
| Earnings per share (basic and diluted) | 0.007861 | 0.013213 |
There are no convertible instruments included in Sonae, SGPS shares, hence there is no dilutive effect.
In the Shareholders Annual General Meeting held on 3 May 2007, payment of a gross dividend of 0.03 euro per share (0.025 euro per share in 2006) was approved. The total amount attributed being 55,997,442.84 euro (46,650,596.35 euro in 2005).
In 2007 and 2006, the following were identified as primary business segments:
The contribution of the business segments to the income statement for the three months periods ended on 31 March 2007 and 2005 can be detailed as follows:
| Shopping | Sonae | Holding | Consolidation | ||||
|---|---|---|---|---|---|---|---|
| 31 March 2007 | Retail | Centres | Telecomm. | Capital | and Others | Adjustments | Total |
| Operational income | |||||||
| Sales | 697,773,260 | - | 14,570,229 | 49,125,802 | 3,789,415 | - | 765,258,707 |
| Services rendered | 24,783,703 | 33,802,953 | 181,690,951 | 37,075,114 | 96,440 | - | 277,449,161 |
| Value created on investments properties | - | 2,869,336 | - | - | - | - | 2,869,336 |
| Other operational income | 66,589,732 | 1,017,748 | 4,488,700 | 36,743,641 | 496,304 | (2,352,897) | 106,983,228 |
| 789,146,695 | 37,690,037 | 200,749,880 | 122,944,557 | 4,382,160 | (2,352,897) | 1,152,560,432 | |
| Inter-segment income | 16,728,061 | 1,511,225 | 1,149,374 | 1,442,355 | 207,016 | (21,038,030) | - |
| 805,874,756 | 39,201,262 | 201,899,254 | 124,386,912 | 4,589,176 | (23,390,927) | 1,152,560,432 | |
| Operational cash-flow (EBITDA) | 48,240,520 | 17,824,150 | 37,257,014 | 6,473,592 | (1,413,752) | (739,228) | 107,642,296 |
| Depreciation and amortisation | (20,872,344) | (230,811) | (36,630,606) | (2,375,672) | (255,711) | 25,341 | (60,339,804) |
| Provisions and impairment losses | (84,990) | (139,632) | (3,344,257) | (299,096) | - | 6 | (3,867,968) |
| Operational profit (EBIT) | 27,471,162 | 17,522,461 | (2,705,145) | 3,963,775 | (1,669,464) | (713,880) | 43,868,909 |
| Net financial expenses | (7,865,349) | (4,192,701) | (6,623,310) | (2,747,446) | (6,368,487) | 136,908 | (27,660,387) |
| Share of results of associated undertakings | - | 164,852 | - | (127,428) | - | 260,025 | 297,449 |
| Investment income | - | 243 | 2,574,695 | 5,995,034 | 92,166,404 | (93,979,154) | 6,757,222 |
| Profit before taxation | 19,605,813 | 13,494,855 | (6,753,760) | 7,083,935 | 84,128,453 | (94,296,101) | 23,263,193 |
| Taxation | (2,461,414) | (4,391,430) | 835,092 | (1,175,889) | (50,938) | 5,956 | (7,238,623) |
| Net profit for the period | 17,144,399 | 9,103,425 | (5,918,668) | 5,908,045 | 84,077,516 | (94,290,145) | 16,024,570 |
| - attributable to equity holders of Sonae | 14,672,787 | ||||||
| - attributable to minority interests | 1,351,783 | ||||||
| Shopping | Sonae | Holding | Consolidation | ||||
| 31 March 2006 | Retail | Centres | Telecomm. | Capital | and Others | Adjustments | Total |
| Operational income | |||||||
| Sales | 624,918,858 | - | 15,791,763 | 45,924,108 | 1,708,833 | - | 688,343,562 |
| Services rendered | 23,767,209 | 33,491,788 | 175,153,920 | 39,471,131 | 104,481 | - | 271,988,529 |
| Value created on investments properties | - | 5,420,980 | - | - | - | - | 5,420,980 |
| Other operational income | 48,584,741 | 4,111,386 | 6,341,111 | 26,612,915 | 217,895 | 46,128 | 85,914,176 |
| 697,270,808 | 43,024,154 | 197,286,794 | 112,008,153 | 2,031,210 | 46,128 | 1,051,667,248 | |
| Inter-segment income | 14,847,276 | 1,598,408 | 2,755,781 | 2,158,783 | 230,452 | (21,590,700) | - |
| 712,118,084 | 44,622,562 | 200,042,575 | 114,166,936 | 2,261,662 | (21,544,572) | 1,051,667,248 | |
| Operational cash-flow (EBITDA) | 34,375,584 | 23,490,517 | 40,103,154 | 1,945,935 | (2,341,434) | (34,030) | 97,539,725 |
| (19,217,376) | (207,906) | (32,491,391) | (2,259,097) | (258,681) | 103,344 | (54,331,107) | |
| Depreciation and amortisation | |||||||
| Provisions and impairment losses | (129,338) | (532,558) | (1,071,726) | 3,456 | - | 143,066 | (1,587,099) |
| Operational profit (EBIT) | 15,146,991 | 22,873,763 | 6,540,037 | 323,432 | (2,600,115) | 212,380 | 42,496,488 |
| Net financial expenses | (4,133,170) | (5,264,309) | (3,888,953) | (784,370) | (6,616,387) | 145,326 | (20,541,862) |
| Share of results of associated undertakings | - | 137,034 | - | - | - | 428,561 | 565,594 |
| Investment income | 12,550,105 | 594,010 | 321,699 | 4,049,745 | 59,585,307 | (57,652,649) | 19,448,218 |
| Profit before taxation | 23,563,926 | 18,340,498 | 2,972,784 | 3,588,806 | 50,368,805 | (56,866,382) | 41,968,438 |
| Taxation | (2,853,418) | (5,039,447) | 2,211,374 | (1,395,232) | - | 14,561 | (7,062,161) |
| Net profit for the period | 20,710,508 | 13,301,051 | 5,184,158 | 2,193,575 | 50,368,805 | (56,851,821) | 34,906,277 |
| - attributable to equity holders of Sonae | 24,656,481 | ||||||
| - attributable to minority interests | 10,249,796 |
On 11 April 2007, Sonae SGPS, SA completed a bond issue, by private placement, totalling 150,000,000 euro (one hundred and fifty million euro). The bonds are unsecured, have a term of 7 years, and the issue has been arranged by Caixa - Banco de Investimento.
On 30 April 2007, Modelo Continente, SGPS, SA completed a bond issue, by private placement, totalling 200,000,000 euro (two hundred million euro). The bonds are unsecured, have a term of 5 years, and the issue has been arranged by Caixa - Banco de Investimento.
The accompanying consolidated financial statements were approved by the Board of Directors on 10 May 2007.
31 MARCH 2007
| ASSETS | Notes | 31.March.2007 | 31.December.2006 |
|---|---|---|---|
| NON-CURRENT ASSETS: | |||
| Tangible and intangible assets | 113,288 | 103,640 | |
| Investments | 4 | 2,856,657,318 | 3,072,592,917 |
| Other non-current assets | 5 | 2,057,000,951 | 813,344,492 |
| Total Non-Current Assets | 4,913,771,557 | 3,886,041,049 | |
| CURRENT ASSETS: | |||
| Trade account receivables and other current assets | 6 | 187,526,909 | 80,992,631 |
| Cash and cash equivalents | 7 | 4,126,923 | 130,514,092 |
| Total Current Assets | 191,653,832 | 211,506,723 | |
| TOTAL ASSETS | 5,105,425,389 | 4,097,547,772 | |
| EQUITY AND LIABILITIES | |||
| EQUITY: | |||
| Share capital | 8 | 2,000,000,000 | 2,000,000,000 |
| Own shares | (138,044,363) | (138,044,363) | |
| Reserves and retained earnings | 1,450,982,604 | 1,364,273,482 | |
| Profit/(Loss) for the period | (411,286) | 65,138,044 | |
| TOTAL EQUITY | 3,312,526,955 | 3,291,367,163 | |
| LIABILITIES: | |||
| NON-CURRENT LIABILITIES: | |||
| Loans | 9 | 347,314,242 | 347,187,348 |
| Total Non-Current Liabilities | 347,314,242 | 347,187,348 | |
| CURRENT LIABILITIES: | |||
| Loans | 9 | 400,590,181 | 335,277,291 |
| Trade creditors and other non-current liabilities | 10 | 1,044,994,011 | 123,715,970 |
| Total Current Liabilities | 1,445,584,192 | 458,993,261 | |
| TOTAL EQUITY AND LIABILITIES | 5,105,425,389 | 4,097,547,772 |
The accompanying notes are part of these financial statements.
| Notes | 31.March.2007 | 31.March.2006 | |
|---|---|---|---|
| Operational income | |||
| Services rendered | 350,128 | 327,085 | |
| Other operational income | 268,177 | 39,527 | |
| Total operational income | 618,305 | 366,612 | |
| Operational expenses | |||
| External supplies and services | (635,786) | (717,524) | |
| Staff costs | (1,443,541) | (1,607,041) | |
| Depreciation and amortisation | (20,526) | (63,965) | |
| Other operational expenses | (181,181) | (290,488) | |
| Total operational expenses | (2,281,034) | (2,679,018) | |
| Operational profit/(loss) | (1,662,729) | (2,312,406) | |
| Net financial expenses | 6,591,392 | 798,157 | |
| Investment income | 12 | (5,339,949) | 57,010,988 |
| Profit/(Loss) before taxation | (411,286) | 55,496,740 | |
| Taxation | - | - | |
| Profit/(Loss) for the period | (411,286) | 55,496,740 | |
| Profit/(Loss) per share | |||
| Basic | 13 | (0.0002) | 0.0297 |
| Diluted | 13 | (0.0002) | 0.0297 |
The accompanying notes are part of these financial statements.
(Amounts expressed in euro)
| Notes | Share Capital |
Own Shares |
Reserves and Retained Earnings |
Net Profit/(Loss) |
Total | |
|---|---|---|---|---|---|---|
| Balance as at 1 January 2006 | 2,000,000,000 | (138,044,363) | 980,366,233 | 98,055,074 | 2,940,376,944 | |
| Appropriation of profit of 2005: | ||||||
| Transfer to legal reserves | - | - | 4,902,754 | (4,902,754) | - | |
| Dividends distributed | - | - | - | (46,650,596) | (46,650,596) | |
| Transfer retained earnings | - | - | - | - | - | |
| Purchase/(Sale) of own shares | - | - | - | - | - | |
| Changes in hedge and fair value reserves Transfer to profit/(loss) of the period |
14 | - - |
- - |
780,475 (3,397,511) |
(46,501,724) - |
(45,721,249) (3,397,511) |
| Profit/(Loss) for the three months | ||||||
| ended 31 March 2006 | - | - | - | 55,496,740 | 55,496,740 | |
| Others | - | - | - | - | - | |
| Balance as at 31 March 2006 | 2,000,000,000 | (138,044,363) | 982,651,951 | 55,496,740 | 2,900,104,328 | |
| Balance as at 1 January 2007 Appropriation of profit of 2006: |
2,000,000,000 | (138,044,363) | 1,364,273,482 | 65,138,044 | 3,291,367,163 | |
| Transfer to legal reserves | - | - | 3,256,902 | (3,256,902) | - | |
| Dividends distributed | - | - | - | (55,997,443) | (55,997,443) | |
| Transfer retained earnings | - | - | - | - | - | |
| Changes in reserves | 14 | - | - | 770,833 | (5,883,699) | (5,112,866) |
| Transfer to profit/(loss) of the period | - | - | 82,681,387 | - | 82,681,387 | |
| Profit/(Loss) for the three months | ||||||
| ended 31 March 2007 Others |
- - |
- - |
- - |
(411,286) - |
(411,286) - |
|
| Balance as at 31 March 2007 | 2,000,000,000 | (138,044,363) | 1,450,982,604 | (411,286) | 3,312,526,955 |
The accompanying notes are part of these financial statements.
| OPERATING ACTIVITIES | Notes | 31.March.2007 | 31.March.2006 |
|---|---|---|---|
| Net cash flow from operating activities (1) | (1,291,384) | (1,408,949) | |
| INVESTMENT ACTIVITIES | |||
| Cash receipts arising from: | |||
| Investments | 209,070,745 | 251,717,051 | |
| Tangible and intangible assets | 150 | 206 | |
| Interest and similar income | 20,591,107 | 7,106,551 | |
| Others | 400,000 | - | |
| Loans granted | 358,363,196 | 50,942,000 | |
| 588,425,198 | 309,765,808 | ||
| Cash Payments arising from: | |||
| Tangible and intangible assets | (36,939) | (2,007) | |
| Loans granted | (1,628,748,800) | (19,148,000) | |
| (1,628,785,739) | (19,150,007) | ||
| Net cash used in investment activities (2) | (1,040,360,541) | 290,615,801 | |
| FINANCING ACTIVITIES | |||
| Cash receipts arising from: | |||
| Loans obtained | 4,157,832,201 | 352,830,000 | |
| 4,157,832,201 | 352,830,000 | ||
| Cash Payments arising from: | |||
| Loans obtained | (3,232,281,500) | (689,447,600) | |
| Interest and similar charges | (10,285,988) | (3,266,968) | |
| (3,242,567,488) | (692,714,568) | ||
| Net cash used in financing activities (3) | 915,264,713 | (339,884,568) | |
| Net increase in cash and cash equivalents (4) = (1) + (2) + (3) | (126,387,212) | (50,677,716) | |
| Cash and cash equivalents at the beginning of the period | 7 | 130,514,092 | 197,418,083 |
| Cash and cash equivalents at the end of the period | 7 | 4,126,880 | 146,740,367 |
The accompanying notes are part of these financial statements.
SONAE, SGPS, SA ("the Company" or "Sonae"), whose head-office is at Lugar do Espido, Via Norte, Apartado 1011, 4470- 909 Maia, Portugal.
Interim financial statements are presented quarterly, in accordance with IAS 34 – "Interim Financial Reporting".
The accounting policies adopted are consistent with those followed in the preparation of annual financial statements for the year ended 31 December 2006.
As at 31 March 2007 and 31 December 2006 the Company held investments in the following affiliated and associated undertakings:
| 31.March.2007 | 31.December.2006 | |||||||
|---|---|---|---|---|---|---|---|---|
| Companies | % Held | Fair Value | Book | Fair Value | % Held | Fair Value | Book | Fair Value |
| Value | Reserve | Value | Reserve | |||||
| Modelo Continente, SGPS, SA | 74.98% | 1,690,800,661 | 1,326,729,831 | 364,070,830 | 74.98% | 1,690,800,661 | 1,326,729,831 | 364,070,830 |
| Sonae Sierra SGPS, SA | 50.00% | 740,506,350 | 490,113,339 | 250,393,011 | 50.00% | 744,950,500 | 490,113,339 | 254,837,161 |
| Sonaecom, SGPS, SA | 1.37% | 22,305,002 | 23,259,495 | (954,493) | 12.72% | 233,796,451 | 314,518,614 | (80,722,163) |
| Outras | - | 403,045,305 | 403,045,305 | - | - | 403,045,305 | 403,045,305 | - |
| Total | 2,856,657,318 | 2,243,147,970 | 613,509,348 | 3,072,592,917 | 2,534,407,089 | 538,185,828 |
As at 31 March 2007 and 31 December 2006 other non-current assets are detailed as follows:
| 31.March.2007 | 31.December.2006 | |
|---|---|---|
| Loans granted to group companies | 2,056,850,749 | 813,195,145 |
| Guarantee deposits | 8,599 | 7,744 |
| Other | 141,603 | 141,603 |
| 2,057,000,951 | 813,344,492 |
As at 31 March 2007 and 31 December 2006 trade account receivables and other current assets are detailed as follows:
| 31.March.2007 | 31.December.2006 | |
|---|---|---|
| Trade account receivables | 308,591 | 790,914 |
| Group companies | 163,406,706 | 77,456,177 |
| Taxes and contributions receivables | 1,219,984 | 1,206,759 |
| Accrued income and prepayments | 21,910,075 | 858,220 |
| Others | 681,553 | 680,561 |
| 187,526,909 | 80,992,631 |
As at 31 March 2007 and 31 December 2006 cash and cash equivalents can be detailed as follows:
| 31.March.2007 | 31.December.2006 | |
|---|---|---|
| Cash at hand | 2,500 | 2,500 |
| Bank deposits | 4,124,423 | 130,511,592 |
| Cash and cash equivalents on the balance sheet | 4,126,923 | 130,514,092 |
| Bank overdrafts | 43 | - |
| Cash and cash equivalents on the cash flow statement | 4,126,880 | 130,514,092 |
As at 31 March 2007 and 31 December 2006 share capital consisted of 2,000,000,000 ordinary shares of 1 euro each.
As at 31 March 2007 and 31 December 2006 this caption included the following loans:
| 31.March.2007 | 31.December.2006 | |
|---|---|---|
| Nominal value of bonds | 350,000,000 | 350,000,000 |
| Up-front fees not yet charged to income statement | (2,685,758) | (2,812,652) |
| Bonds | 347,314,242 | 347,187,348 |
| Non-current loans | 347,314,242 | 347,187,348 |
| Commercial paper | 325,800,000 | 260,500,000 |
| Nominal value of Sonae/97 bonds | 74,819,685 | 74,819,685 |
| Up-front fees not yet charged to income statement | (29,547) | (42,394) |
| Bank overdrafts | 43 | - |
| Current loans | 400,590,181 | 335,277,291 |
Bonds SONAE / 05 amounting to 100,000,000 euro, repayable after 8 years, in one instalment, on 31 March 2013. Interest rate equal to Euribor 6 months plus 0.875%, with interest paid half-yearly.
Bonds Sonae 2006/2011 amounting to 250,000,000 euro, repayable after 5 years, in one instalment, on 10 May 2011. Interest rate equal to Euribor 6 months plus 0.65%, with interest paid half-yearly. The company has the option to make whole or partial reimbursements, at no extra cost, on the date of the 6th and 8th coupons.
Bonds SONAE / 97 amounting to 149,639,369 euro repayable, at par value, in two equal instalments on the 18th and 20th coupons. Interest rate equal to Lisbor (subsequently changed to Euribor) plus 0.17% from the 1st to the 13th coupon, plus 1.17% in the 14th coupon and plus 1.22% from the 15th to the 20th coupons. Half of this loan (74,819,685 euro) was reimbursed at par value in October 2006. The amount owing as at 31 March 2007 will be reimbursed in October 2007.
As at 31 March 2007 and 31 December 2006, other current liabilities were made up as follows:
| 31.March.2007 | 31.December.2006 | |
|---|---|---|
| Trade creditors | 174,797 | 300,191 |
| Group companies | 972,968,701 | 112,718,000 |
| Taxes and contributions payable | 421,886 | 457,862 |
| Accrued expenses | 15,394,178 | 10,197,321 |
| Others | 56,034,449 | 42,596 |
| 1,044,994,011 | 123,715,970 |
| 31.March.2007 | 31.December.2006 | |
|---|---|---|
| Guarantees given: | ||
| on tax claims | 1,776,135 | 1,776,135 |
| on judicial claims | 355,199 | 355,199 |
| Others | - | 40,000,000 |
As at 31 March 2007 and 2006, investment income can be detailed as follows:
| 31.March.2007 | 31.March.2006 | |
|---|---|---|
| Dividends received | 76,848,426 | 53,613,493 |
| Profit/(Loss) on sale of investments | (82,188,375) | 3,397,495 |
| (5,339,949) | 57,010,988 |
Earnings per share for the period were calculated taking into consideration the following amounts:
| 31.March.2007 | 31.March.2006 | |
|---|---|---|
| Net profit Net profit taken into consideration to calculate basic earnings per |
||
| share (Net profit for the period) Effect of dilutive potential shares |
(411,286) - |
55,496,740 - |
| Interest related to convertible bonds (net of tax) | - | - |
| Net profit taken into consideration to calculate diluted earnings per share: |
(411,286) | 55,496,740 |
| Number of shares | ||
| Weighted average number of shares used to calculated basic earnings |
1,866,581,428 | 1,866,023,854 |
| Effect of dilutive potential ordinary shares from convertible bonds | - | - |
| Weighted average number of shares used to calculated diluted earnings per share |
1,866,581,428 | 1,866,023,854 |
| Profit/(Loss) per share (basic and diluted) | (0.0002) | 0.0297 |
Details of changes in reserves in the three months ended on 31 March 2007 and 2006 may be summarised as follows:
| 31.March.2007 | 31.March.2006 | |
|---|---|---|
| Fair value reserve | (5,112,866) | (45,721,249) |
| Free reserves | 5,883,699 | 46,501,724 |
| 770,833 | 780,475 |
The 2006 profit appropriation has been approved in the General Meeting of Shareholders held on 3 May 2007. Dividends amounting to 55,997,442.84 euro have been attributed and are already considered in these financial statements.
On 11 April 2007 the company completed a bond issue, by private placement, totalling 150,000,000 euro (one hundred and fifty million euro). The bonds are unsecured, have a term of 7 years, and were arranged by Caixa - Banco de Investimento.
The accompanying financial statements were approved by the Board of Directors and authorized for issue on 10 May 2007.
In the three months ended 31 March 2007 shareholders' loan contracts were entered into with the following companies:
Sonae Investments, BV Sontel, BV
In the three months ended 31 March 2007 short-term loan contracts were entered into with the following companies:
Modelo Continente, SGPS, SA Público Comunicação Social, SA Sonae Investments, BV
As at 31 March 2007 the amounts owed by affiliated undertakings can be summarized as follows:
| Companies | Closing Balance |
|---|---|
| Agloma Investimentos, SGPS, SA | 1,345,000 |
| Espmen - Investimentos Imobiliários, SA | 7,106 |
| Investalentejo, SGPS, SA | 61,106,500 |
| Sonae Capital, SGPS, SA | 44,894,780 |
| Sonae Investments, BV | 1,831,950,343 |
| Sontel, BV | 204,105,300 |
| 2,143,409,029 |
As at 31 March 2007 the amounts owed to affiliated undertakings can be summarized as follows:
| Companies | Closing Balance |
|---|---|
| Sonae Investments, BV | 972,746,701 |
| Sonaecom, SGPS, SA | 222,000 |
| 972,968,701 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.