Quarterly Report • Dec 3, 2008
Quarterly Report
Open in ViewerOpens in native device viewer
Head Office: R. João Mendonça, 529 - 4464-501 SENHORA DA HORA
Porto Commercial Registry and Fiscal Number 501 532 927
To the Shareholders,
In accordance with Portuguese Law and the company's articles of association, we hereby present the management report of Sonae Distribuição - S.G.P.S., S.A. (previously called Modelo Continente, SGPS, S.A.) for the nine months ending 30 September 2008.
During the first nine months of 2008, Sonae Distribuição, SGPS, SA consolidated turnover reached 2.992 million Euros. This figure corresponds to an increase of 25% compared to the same period in 2007, and is divided in the following way:
The food based retail brands totaled a turnover of 2.070 M€, for the period increasing by 22% compared to the first three trimesters of the previous year. This increase was the same as that witnessed in the same period of the previous year, in particular the 3rd trimester.
The food based retail business registered an increase of 1% during the first 9 months of the year in a comparable store universe (this increase was similar to the last trimester). This performance is mainly owed to the perishable food categories (result of the value added project for requalification and enrichment of fresh food product offer currently underway in the Company), and likewise on a significant increase in own brands and exclusive Sonae Distribuição brands (as a result of the strong investment made in the development and launching of new products and the prevalence of the "trading-down" phenomenon which is characteristic of periods where family disposable income decreases).
The performance of this business segment benefitted additionally from the strong organic growth carried out over the last 12 months ending in September with the opening of new stores in Portugal (which corresponds to circa 30.000 m2 ), in addition to the integration of 85.000 m2 corresponding to the acquisition of Carrefour Portugal hypermarkets.
Still in this trimester, a reference to the increase in store portfolio of the Company which corresponds to an increase of more than 40.000 new sqm over the last 12 months ending September 2008.
The turnover from the petrol filling stations associated with the Continente hypermarkets totaled 116 million Euros during the period under analysis, contributing to an increase of 5% of the consolidated referential figure of the Company compared to the same period of 2007.
In consolidated terms, and accumulated to the 3rd trimester of the year, Sonae Distribuição´s operational cash-flow totaled 222 million Euros increasing by 27 million Euros compared to the same period as last year. In recurrent terms1, operational cash-flow reached 213 million Euros, which corresponds to an increase of 17% compared to the equivalent figure accumulated in the same trimester of the previous year.
As previously mentioned, the evolution of these indicators is impacted by the adverse current market context and by the remodeling currently underway in the ex-Carrefour stores.
Additionally, it incorporates the initial investment associated with the internationalization operations of the Company in the Spanish market - which particularly penalizes the non-food based segment.
Still in the same period, Sonae Distribuição´s consolidated net results reached 80 million Euros which compares to 100 million Euros registered in the same period of the previous year. The difference essentially pertains to non recurrent events associated to the profit obtained in the divestment of real estate assets previously mentioned, in addition to the financial burden resulting from the significant investments made over the last years.
At the end of the 3rd trimester of 2008, Sonae Distribuição accounted for a 688 store portfolio corresponding to 732.000 m2 of sales area. Nevertheless, at the present date, the Company now counts a greater number of stores in its portfolio which totals more than 770.000 m2 of sales area.
1 Referential which does not incorporate in 2008, the non-recurring gain of 9 million Euros associated with the sale of the real estate asset in Brazil, Florianópolis (which was not included in the divestment operation that took place in December 2005). In 2007 this referential does not include the net non-recurrent gain of 12 million Euros resulting from the sale of the real estate assets of the Albufeira and Portimão shopping galleries in Portugal.
As at 30th September 2008, Sonae Distribuição´s consolidated net debt reached 1.334 million Euros. This figure, which compares with 574 million Euros reported at the end of September 2007, is directly impacted by the strong investment plan carried out over the last 12 months of more than one thousand million Euros.
As mentioned in previous Earnings Announcements, the Company has a solid financing structure given that the Company´s debt is based on long term financing which provides the basis of a solid structure for capital employed
In the context of responsibilities assumed before the Competition Authority with regards to the process of acquisition of ex-Carrefour Portugal, Sonae Distribuição carried out the following measures:
Parallel to this and following the inauguration of the Continente hypermarket unit in Valongo, the Modelo mini-hypermarket in the same borough was closed. The space will soon be reconverted into a Maxmat store;
To date, the commitments to reduce the food based retail area in Greater Porto by 5.100 m2 has been completed, namely by closing the Modelo Bonjour stores in Montezelo (Gondomar) and Shopping Via Catarina, by reducing the sales area of Continente Arrabida hypermarket and by reducing the sales area forecasted in the expansion project of Continente Gaia Shopping;
On 14th October, Sonae Distribuição formalized the deal with RAR Group regarding the creation of a joint operation of travel agencies detained in 50% by each of the Groups and benefitting from a shared management structure.
The Company continues to await the decision by the Competition Authority regarding the deal with Petrogal for the termination of the running of 8 petrol stations which the Company acquired as part of the acquisition of Carrefour which was concluded in December 2007.
No significant changes took place in the period under review that are worthy of mention, and the guidelines set out in the Consolidated Management Report for the year 2007, concerning Corporate Governance remained unchanged.
No own shares were purchased or sold during the nine months from January to September of 2008. Thus, as at 30 September 2008, Sonae Distribuição, SGPS, SA continues to hold directly or through its affiliated companies 100,000,000 own shares, representing 9.09% of its share capital.
For over more than 20 years, Sonae Distribuição has built a unique strategic value by uniting a highly attractive business portfolio, located in exceptional areas, with a solid base of management skills and retail business knowledge.
Despite a particularly adverse and highly unpredictable economic climate, the Company continues to be focused on meeting the aims duly communicated over the period in case, which centre around:
Matosinhos, 5th November 2008
The Board of Directors
Duarte Paulo Teixeira de Azevedo
Nuno Manuel Moniz Trigoso Jordão
Ângelo Gabriel Ribeirinho dos Santos Paupério
Álvaro Carmona e Costa Portela
2 Excluding the Sales from the petrol filling stations which awaits for confirmation from the Competition Authority to proceed with the sale to GALP under the agreement signed at the beginning of the year and duly communicated
Glossary
30 SEPTEMBER 2008
| IFRS | ||||
|---|---|---|---|---|
| ASSETS | Notes | 30-09-2008 | 30-09-2007 | 31-12-2007 1 |
| NON CURRENT ASSETS | ||||
| 1,968,459,873 | 1,467,915,492 | |||
| Tangible and intangible assets | 7 | 512,904,857 | 58,700,069 | 1,856,571,847 |
| Goodwill | 8 | 40,772,410 | 72,998,971 | 506,101,189 |
| Investments Deferred tax assets |
9 12 |
24,142,298 | 19,429,281 | 40,081,414 27,725,259 |
| Other non current assets | 10 | 2,072,183 | 1,816,995 | 1,820,126 |
| Total non current assets | 2,548,351,621 | 1,620,860,808 | 2,432,299,835 | |
| CURRENT ASSETS | ||||
| Inventories | 490,123,505 | 413,415,347 | 447,494,889 | |
| Clients and other current assets | 11 | 235,732,923 | 377,513,431 | 228,789,380 |
| Investments | 9 | 63,491,674 | 24,544,951 | 57,208,737 |
| Cash and cash equivalents | 13 | 501,128,343 | 515,161,945 | 67,853,490 |
| Total current assets | 1,290,476,445 | 1,330,635,674 | 801,346,496 | |
| Non current assets held for sale | 7 | 6,006,580 | ||
| TOTAL ASSETS | 3,838,828,066 | 2,951,496,482 | 3,239,652,911 | |
| EQUITY AND LIABILITIES | ||||
| EQUITY | ||||
| Share Capital | 14 | 1,100,000,000 | 1,100,000,000 | 1,100,000,000 |
| Own Shares | (205,000,000) | (205,000,000) | (205,000,000) | |
| Reserves and retained earnings | (141,114,815) | (224,384,548) | (223,444,442) | |
| Net profit for the period attributable to the shareholders of the Parent Company | 24 | 79,957,906 | 98,727,264 | 167,492,214 |
| Total equity attributable to the Shareholders of the Parent Company | 833,843,091 | 769,342,716 | 839,047,772 | |
| Minority interests | 11,666,667 | 11,763,726 | 12,155,942 | |
| TOTAL EQUITY | 845,509,758 | 781,106,442 | 851,203,714 | |
| LIABILITIES: NON CURRENT LIABILITIES |
||||
| Loans | 15 | 1,232,711,748 | 1,256,905,838 | 1,106,503,697 |
| Other non current liabilities | 17 | 11,306,653 | 12,440,187 | 12,702,606 |
| Deferred tax liabilities | 12 | 50,932,246 | 34,686,092 | 47,268,600 |
| Provisions | 20 | 15,760,157 | 22,675,830 | 18,878,593 |
| Total non current liabilities | 1,310,710,804 | 1,326,707,947 | 1,185,353,496 | |
| CURRENT LIABILITIES | ||||
| Loans | 15 | 655,578,675 | 13,864,045 | 90,935,925 |
| Suppliers and other current liabilities | 19 | 1,024,530,715 | 829,678,945 | 1,109,581,662 |
| Provisions | 20 | 2,498,114 | 139,103 | 2,578,114 |
| Total current liabilities | 1,682,607,504 | 843,682,093 | 1,203,095,701 | |
| TOTAL LIABILITIES | 2,993,318,308 | 2,170,390,040 | 2,388,449,197 | |
| TOTAL EQUITY AND LIABILITIES | 3,838,828,066 | 2,951,496,482 | 3,239,652,911 | |
The accompanying notes are part of these consolidated financial statements
(1) The subsidiary Continente Hipermercados, S.A. (ex-Carrefour) was acquired in the end of 2007 and therefore no fair value allocation was made as at that date. During the first half of 2008 a preliminary fair value imputation was made and is now reflected in these financial statements (Note 6).
| IFRS | ||||||||
|---|---|---|---|---|---|---|---|---|
| Notes | 2007 | |||||||
| 3rd Quarter | 30-09-2008 | 3rd Quarter | 30-09-2007 | |||||
| 1,066,980,482 | 2,880,623,266 | 852,655,672 | 2,282,641,035 | |||||
| 45,296,832 | 111,045,653 | 46,087,961 | 111,244,746 | |||||
| 103,312,653 | 302,324,404 | 73,407,851 | 222,979,740 | |||||
| 1,215,589,967 | 3,293,993,323 | 972,151,484 | 2,616,865,521 | |||||
| (836,786,677) | (2,272,132,059) | (666,075,937) | (1,788,020,580) | |||||
| (151,859,603) | (410,373,958) | (122,271,428) | (327,512,759) | |||||
| (112,159,549) | (341,769,218) | (90,527,523) | (274,777,377) | |||||
| 7 | (28,041,190) | (82,729,602) | (21,702,893) | (64,435,326) | ||||
| 20 | (623,709) | (2,937,614) | (349,519) | (531,049) | ||||
| (19,568,731) | (47,613,222) | (12,258,981) | (31,470,385) | |||||
| (1,149,039,459) | (3,157,555,673) | (913,186,281) | (2,486,747,476) | |||||
| 66,550,508 | 136,437,650 | 58,965,203 | 130,118,045 | |||||
| 3,117,296 | 10,408,737 | 5,117,570 | 9,875,541 | |||||
| (23,264,149) | (62,002,551) | (13,471,420) | (35,803,803) | |||||
| (20,146,853) | (51,593,814) | (8,353,850) | (25,928,262) | |||||
| 5 | 581,018 | 690,996 | 567,785 | 99,861 | ||||
| - | 150,169 | - | (587,173) | |||||
| 46,984,673 | 85,685,001 | 51,179,138 | 103,702,471 | |||||
| 23 | (5,686,738) | |||||||
| 23 | (80,804) | 1,542,127 | ||||||
| (4,144,611) | ||||||||
| 40,983,804 | 80,167,291 | 50,241,729 | 99,557,860 | |||||
| 98,727,264 | ||||||||
| 452,555 | 209,385 | 590,980 | 830,596 | |||||
| 24 | 0.04 | 0.08 | 0.05 | 0.10 | ||||
| 23 | 2 (2,226,299) (3,774,570) (6,000,869) 40,531,249 |
2008 (5,436,906) (5,517,710) 79,957,906 |
2 (1,441,795) 504,386 (937,409) 49,650,749 |
The accompanying notes are part of these consolidated financial statements
(2) Prepared in accordance with "IAS 34 - Interim Financial Reporting" and not subjected to independent review.
| o S f Pa t C Att ribu tab le t har eho lde rs o ren om pan y |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Cu rren cy |
Oth er |
|||||||||
| Sha re |
Ow n |
Leg al |
Tra nsla tion |
He dg ing |
Re d ser ves an |
Ne t |
Min orit y |
Tot al |
||
| Ca ital p |
Sh are s |
Re ser ves |
Re ser ves |
Re ser ves |
Re tain ed Ear nin gs |
Pro fit |
Tot al |
Inte ts res |
Eq uity |
|
| Bal t 1 Jan 200 7 anc e a uar y |
1,1 00, 000 ,00 0 |
( 205 ,00 0,0 00) |
90, 200 ,00 0 |
510 ,70 9 |
- | ( 398 ,68 1,7 58) |
158 ,07 9,6 02 |
745 ,10 8,5 53 |
10, 930 ,91 0 |
756 ,03 9,4 63 |
| Ap iatio f co lida ted fit o f 20 06 pro pr n o nso pro |
||||||||||
| nsf Tra er t o le l re d re tain ed nin ga ser ves an ear gs |
- | - | 4,8 00, 000 |
- | - | 153 ,27 9,6 02 |
( 02) 158 ,07 9,6 |
- | - | - |
| Div ide nds dis trib ute d |
- | - | - | - | - | ( 75, 000 ,00 0) |
- | ( 75, 000 ,00 0) |
( 10, 256 ) |
( 75, 010 ,25 6) |
| Ch in r ang es ese rve s |
||||||||||
| Ge ate d in t pe riod ner cu rren |
- | - | - | 561 ,60 8 |
( 54, 952 ) |
- | - | 506 ,65 6 |
- | 506 ,65 6 |
| New ani co mp es |
- | - | - | - | - | - | - | - | 12, 476 |
12, 476 |
| Oth ers |
- | - | - | - | - | 243 | - | 243 | - | 243 |
| Net lida ted fit ( loss ) for the nin hs iod din 30 Sep ber 20 07 ont tem co nso pro e m per en g |
- | - | - | - | - | - | 98, 727 ,26 4 |
98, 727 ,26 4 |
830 ,59 6 |
99, 557 ,86 0 |
| Bal t 30 Se tem ber 20 07 anc e a p |
1,1 00, 000 ,00 0 |
( 205 ,00 0,0 00) |
95, 000 ,00 0 |
1,0 72, 317 |
( 54, 952 ) |
( 320 ,40 1,9 13) |
98, 727 ,26 4 |
769 ,34 2,7 16 |
11, 763 ,72 6 |
78 1,1 06, 442 |
| (1) Bal t 1 Jan anc e a uar y |
1,1 00, 000 ,00 0 |
( 00) 205 ,00 0,0 |
95, 000 ,00 0 |
1,1 04, 622 |
538 ,16 9 |
( 33) 320 ,08 7,2 |
167 ,49 2,2 14 |
839 ,04 7,7 72 |
12, 155 ,94 2 |
851 ,20 3,7 14 |
| Ap iatio f co lida ted fit o f 20 07 pro pr n o nso pro |
||||||||||
| Tra nsf o le l re d re tain ed nin er t ga ser ves an ear gs |
- | 4,3 00, 000 |
- | - | 163 ,19 2,2 14 |
( 167 ,49 2,2 14) |
- | - | - | |
| Div ide nds dis trib ute d |
- | - | - | - | ( 85, 000 ,00 0) |
- | ( 85, 000 ,00 0) |
( 13, 741 ) |
( 85, 013 ,74 1) |
|
| Ch in r ang es ese rve s |
||||||||||
| Ge ate d in t pe riod ner cu rren |
- | - | - | 585 ,30 6 |
159 ,04 5 |
- | 744 ,35 1 |
( 684 ,91 9) |
59, 432 |
|
| Tra nsf d to ults erre res |
- | - | ( 906 ,93 8) |
- | - | ( 906 ,93 8) |
- | ( 906 ,93 8) |
||
| fit ( ) for Sep Net lida ted loss the nin ont hs iod din 30 tem ber 20 08 co nso pro e m per en g |
- | - | - | - | - | 79, 957 ,90 6 |
79, 957 ,90 6 |
209 ,38 5 |
80, 167 ,29 1 |
|
| Bal t 30 Se tem ber 20 08 anc e a s a p |
1,1 00, 000 ,00 0 |
( 205 ,00 0,0 00) |
99, 300 ,00 0 |
197 ,68 4 |
1,1 23, 475 |
( 241 ,73 5,9 74) |
79, 957 ,90 6 |
833 ,84 3,0 91 |
11, 666 ,66 7 |
845 ,50 9,7 58 |
The accompanying notes are part of these consolidated financial statements
(1) The subsidiary Continente Hipermercados, S.A. (ex-Carrefour) was acquired in the end of 2007and therefore no fair value allocation was made as at that date. During the first half of 2008 a preliminary fair value imputation was made and is now reflected in these financial statements (Note 6).
| Notes | 30/09/2008 | 30/09/2007 | |
|---|---|---|---|
| OPERATING ACTIVITIES: | |||
| Net cash flow from operating activities (1) | 47,875,847 | 58,208,162 | |
| INVESTING ACTIVITIES: | |||
| Cash receipts related to: | |||
| Investments | 30,191,988 | 27,270,292 | |
| Tangible and intangible assets | 34,456,008 | 41,743,951 | |
| Interest and similar income | 6,905,834 | 3,737,304 | |
| Dividends | 150,169 | 225,169 | |
| Loans granted | 45,000,000 | 164,342,000 | |
| 116,703,999 | 237,318,716 | ||
| Cash payments related to: | |||
| Investments | (12,524,173) (215,499,638) |
(47,080,957) (154,066,174) |
|
| Tangible and intangible assets Loans granted |
(45,000,000) | (331,907,265) | |
| (273,023,811) | (533,054,396) | ||
| Net cash used in investing activities (2) | (156,319,812) | (295,735,680) | |
| FINANCING ACTIVITIES: | |||
| Cash receipts related to: | |||
| Loans obtained | 5,629,601,220 - |
1,989,716,000 36 |
|
| Others | 5,629,601,220 | 1,989,716,036 | |
| Cash payments related to: | |||
| Loans obtained | (4,958,880,080) | (1,492,598,461) | |
| Interest and similar charges | (67,069,108) | (35,264,255) | |
| Dividends | (85,013,741) | (75,010,292) | |
| Others | (289,520) | ||
| (5,111,252,449) | (1,602,873,008) | ||
| Net cash used in financing activities (3) | 518,348,771 | 386,843,028 | |
| Net increase/(decrease) in cash and cash equivalents (4)=(1)+(2)+(3) | 409,904,806 | 149,315,510 | |
| Effect of foreign exchange rate | (39,550) | 68,931 | |
| Cash and cash equivalents at the beginning of the period | 13 | 64,268,940 | 357,690,993 |
| Cash and cash equivalents at the end of the period | 13 | 474,134,196 | 507,075,434 |
The accompanying notes are part of these consolidated financial statements
(Translation of consolidated financial statements originally issued in Portuguese – Note 29)
SONAE DISTRIBUIÇÃO, SGPS, S.A. ("the Company" or "Sonae Distribuição"), with head office in Rua João Mendonça nº 529, 4464-501 Senhora da Hora, Portugal, is the Parent-company of a group of companies, as detailed in Notes 4 and 5 ("Sonae Distribuição Group").
Annual financial statements are presented in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union.
Interim financial statements are presented quarterly, in accordance with IAS 34 – "Interim Financial Reporting".
The accounting policies adopted are consistent with those used in the preparation of the consolidated financial statements for the year ended 31 December 2007.
The subsidiaries, its head offices and percentage of capital held as of 30 September 2008 and 31 December 2007 are as follows:
| Head | % held 30.09.2008 |
% held 31.12.2007 |
|||
|---|---|---|---|---|---|
| Company | Office | Direct | Total | Direct | Total |
| Parent Company | |||||
| Sonae Distribuição SGPS, S.A. | Matosinhos | ||||
| Sonae Distribuição | |||||
| Best Offer – Prestação de Informações pela Internet, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Bertimóvel - Sociedade Imobiliária, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Bikini, Portal de Mulheres, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Canasta – Empreendimentos Imobiliários, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Carnes do Continente – Industria e Distribuição Carnes, S.A. | Santarém | 100.00% | 100.00% | 100.00% | 100.00% |
| Chão Verde - Sociedade de Gestão Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Citorres - Sociedade Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Cumulativa - Sociedade Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Contibomba - Comércio e Distribuição de Combustíveis, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Contimobe - Imobiliária de Castelo de Paiva, S.A. | Castelo de Paiva | 100.00% | 100.00% | 100.00% | 100.00% |
| Continente Hipermercados, S.A. | Lisbon | 100.00% | 100.00% | 99.86% | 99.86% |
| Difusão - Sociedade Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Sport Zone España - Comércio de Artículos de Deporte, S.A. | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% |
| Edições Book.it, S.A. b) |
Matosinhos | 100.00% | 100.00% | - | - |
| Efanor – Design e Serviços, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Efanor - Industria de Fios, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Equador & Mendes - Agencia de Viagens e Turismo, Lda | Lisbon | 75.00% | 75.00% | 75.00% | 67.50% |
| Estevão Neves - Hipermercados da Madeira, S.A. | Funchal | 100.00% | 100.00% | 100.00% | 100.00% |
| Fozimo - Sociedade Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Fozmassimo - Sociedade Imobiliária, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Fundo de Investimento Imobiliário Fechado Imosonae Dois | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Global S Hipermercado, Lda. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| IGI – Investimento Imobiliário, S.A. | Porto | 100.00% | 100.00% | 100.00% | 100.00% |
| Igimo – Sociedade Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Iginha – Sociedade Imobiliária, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Imoconti – Sociedade Imobiliària, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Imoestrutura – Sociedade Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Imomuro – Sociedade Imobiliária, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Imoresultado – Sociedade Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Imosistema – Sociedade Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Infofield – Informática, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Inventory - Acessórios de Casa, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Marcas MC, zRT | Budapest (Hungary) | 100.00% | 100.00% | 100.00% | 100.00% |
| MJLF-Empreendimentos Imobiliários, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Modelo - Distribuição de Materiais de Construção, S.A. | Maia | 50.00% | 50.00% | 50.00% | 50.00% |
| Modalfa – Comércio e Serviços, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Modelo Com - Vendas por Correspondência, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Modelo Continente Hipermercados, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Modelo Continente – Operações de Retalho, S.G.P.S., S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Modelo Continente Seguros – Sociedade de Mediação, S.A. | Porto | 75.00% | 75.00% | 75.00% | 75.00% |
| Modelo Hiper Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Modelo Hipermercados Trading, S.A. | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% |
| % held Head 30.09.2008 |
% held 31.12.2007 |
||||
|---|---|---|---|---|---|
| Company | Office | Direct | Total | Direct | Total |
| NA - Equipamentos para o Lar, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| NA - Comércio de Artigos de Desporto, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Nova Equador Internacional - Agencia de Viagens e Turismo, Lda | Lisbon | 75.00% | 75.00% | 75.00% | 67.50% |
| Nova Equador P.C.O. e Eventos, Sociedade Unipessoal, Lda | Lisbon | 75.00% | 75.00% | 75.00% | 67.50% |
| Pharmacontinente - Saúde e Higiene, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Predicomercial – Promoção Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Peixes do Continente - Indústria e Distribuição de Peixes, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Solaris Supermercados, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Selifa - Sociedade de Emprendimentos Imobiliários de Fafe, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Sempre à Mão - Sociedade Imobiliária, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Sesagest – Projectos e Gestão Imobiliária, S.A. | Porto | 100.00% | 100.00% | 100.00% | 100.00% |
| c) SIAL Participações, Ltda | São Paulo (Brazil) | 100.00% | 100.00% | - | - |
| Sociloures – Sociedade Imobiliária, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Socijofra – Sociedade Imobiliária, S.A. | Gondomar | 100.00% | 100.00% | 100.00% | 100.00% |
| Soflorin, B.V. | Amesterdam (Netherlands) | 100.00% | 100.00% | 100.00% | 100.00% |
| Sonae Capital Brasil, Ltda | São Paulo (Brazil) | 100.00% | 100.00% | 100.00% | 100.00% |
| a) SM Empreendimentos Imobiliários, Ltda | Porto Alegre (Brazil) | 100.00% | 100.00% | 100.00% | 100.00% |
| Sonae Retalho España – Servicios Generales, S.A. | Madrid (Spain) | 100.00% | 100.00% | 100.00% | 100.00% |
| Sondis Imobiliária, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Sontária - Empreendimentos Imobiliários, S.A. | Maia | 100.00% | 100.00% | 100.00% | 100.00% |
| Sonvecap, B.V. | Amesterdam (Netherlands) | 100.00% | 100.00% | 100.00% | 100.00% |
| Sport Zone – Comércio de Artigos de Desporto, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Star - Viagens e Turismo, S.A. | Lisbon | 99.00% | 99.00% | 90.00% | 90.00% |
| Tlantic Portugal - Sistemas de Informação, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Tlantic Sistemas de Informação, Ltda | Porto Alegre (Brazil) | 100.00% | 100.00% | 100.00% | 100.00% |
| Todos os Dias – Comércio Ret. e Explor.Centros Comerciais, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Valor N, S.A. | Matosinhos | 100.00% | 100.00% | 100.00% | 100.00% |
| Worten – Equipamentos para o Lar, S.A. Worten España, S.A. |
Matosinhos Madrid (Spain) |
100.00% 100.00% |
100.00% 100.00% |
100.00% 100.00% |
100.00% 100.00% |
a) Subsidiary incorporated by merger into Sonae Capital Brazil, Ltda on 7 January 2008.
b) Subsidiary created on 29 April 2008.
c) Subsidiary acquired on 25 July 2008.
These companies have been included in the consolidation by the full consolidation method.
The associated companies, their head offices, the percentage of the share capital held and their book value as at 30 September 2008 and 31 December 2007 can be summarized are as follows:
| % of Capital held | % of Capital held | Book Value | |||||
|---|---|---|---|---|---|---|---|
| Head | 30.09.2008 | 31.12.2007 | |||||
| Company | Office | Direct | Total | Direct | Total | 30.09.2008 | 31.12.2007 |
| Fundo de Investimento Imobiliário Fechado Imosede |
Maia | 42.16% | 42.16% | 42.16% | 42.16% | 35,119,586 | 34,616,937 |
| Mundo Vip - Operadores Turísticos, S.A. Sonaegest - Soc. Gestora de Fundos de |
Lisbon | 33.33% | 33.33% | 33.33% | 33.33% | 2,722,769 | 2,851,706 |
| Investimento, S.A. Sempre a Postos - Produtos Alimentares e |
Maia | 40.00% | 40.00% | 40.00% | 40.00% | 769,647 | 669,644 |
| Utilidades, S.A. | Lisbon | 25.00% | 25.00% | 25.00% | 25.00% (Note 9) |
1,161,238 39,773,240 |
943,957 39,082,244 |
Associated companies were included in the consolidation under the equity method.
The aggregated amounts of main financial indicator's of these associated companies as at 30 September 2008 and 2007, and 31 December 2007 are as follows:
| 30.09.2008 | 30.09.2007 | 31.12.2007 | |
|---|---|---|---|
| Total Assets | 119,846,699 | 118,961,402 | 109,412,246 |
| Total Liabilities | 30,858,205 | 32,841,686 | 22,810,653 |
| Income | 101,246,677 | 105,172,172 | 132,477,889 |
| Costs | 98,962,766 | 104,576,604 | 131,110,770 |
The subsidiary Continente Hipermercados S.A. (ex-Carrefour Portugal) was acquired by the end of 2007, and therefore no fair value allocation to the acquired assets was made as at that date. This preliminary allocation was performed during the first half of 2008, reported to 31 December 2007, and is reflected in these financial statements. The process is expected to be entirely concluded by the end of the current year, in accordance with the International Financial Reporting Standards:
| Presented as at | ||||
|---|---|---|---|---|
| Purchase date | 31.12.2007 | |||
| Book | Fair Value | Total | Book | |
| Value | Adjustments | Value | ||
| Acquired net assets | ||||
| Tangible and intangible assets (Note | ||||
| 7) | 267,013,229 | 77,796,876 | 344,810,105 | 267,013,229 |
| Inventory | 34,475,424 | (10,371,772) | 24,103,652 | 34,475,424 |
| Other current assets | 5,788,904 | 5,788,904 | 5,788,904 | |
| Cash and cash equivalents | 1,347,294 | 1,347,294 | 1,347,294 | |
| Deferred taxes | 1,845,583 | (5,406,243) | (3,560,660) | 1,845,583 |
| Loans | (83,038,919) | (83,038,919) | (83,038,919) | |
| Other liabilities | (150,218,081) | (4,157,381) | (154,375,462) | (150,218,081) |
| 77,213,434 | 57,861,480 | 135,074,914 | 77,213,434 | |
| Goodwill (Note 8) | 57,802,012 | 450,397,819 | 504,847,714 | |
| Minority interests | 59,468 | (163,861) | (104,393) | |
| Purchase amount | 57,861,480 | 585,308,872 | 581,956,755 | |
| Payments made | 611,200,000 | 611,200,000 | ||
| Amounts receivable as result of the price adjustment | (30,113,103) | (30,414,000) | ||
| Costs arising on acquisition | 4,221,975 | 1,170,755 | ||
| 585,308,872 | 581,956,755 | |||
| - | ||||
| Net cash flow from acquisition | ||||
| Payments made | 611,200,000 | 611,200,000 | ||
| Costs arising on acquisition | 4,221,975 | 1,170,755 | ||
| Cash and cash equivalents acquired | (1,347,294) | (1,347,294) | ||
| Cash receipts resulting from the price adjustment | (30,113,103) | - | ||
| 583,961,578 | 611,023,461 |
In the consolidated statement of cash flows for the nine months period ended 30 September 2008, the caption "Cash receipts related to Investments" includes the receipt of price adjustment amounting to 30,113,103 Euro.
During the periods ended 30 September 2008 and 2007, movements in tangible and intangible assets, as well as depreciation and accumulated impairment losses, were made up as follows:
| Other | Tangible | Advances on | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Land | Machinery and | Transport | Office | Tools | Reus able | tangible | assets | account of | Total | |
| and buildings | equipment | equipment | equipment | and fittings | containers | assets | in progress a) tangible ass ets b) | tangible | ||
| Gross assets: | ||||||||||
| Opening balance | 1.321.081.939 | 586.492.798 | 17.525.840 | 101.287.132 | 29.837.028 | 66.567 1.709.718 | 125.567.424 | 14.404.376 | 2.197.972.822 | |
| Fair value adjustments (Note 6) | 52.144.720 | 25.447.540 | (165.821) | (1.391.873) | (3.844.350) | (16.575.928) | 15.650.000 | 71.264.288 | ||
| Opening balance - after fair value | ||||||||||
| adjustments | 1.373.226.659 | 611.940.338 | 17.360.019 | 99.895.259 | 25.992.678 | 66.567 1.709.718 | 108.991.496 | 30.054.376 | 2.269.237.110 | |
| Capital Expenditure | 10.812.491 | 571.713 | 28.114 | 2.086.670 | 34.675 | 17 | 179.660.035 | 8.785.960 | 201.979.675 | |
| Disposals | (10.173.864) | (11.948.100) | (385.040) | (691.617) | (203.193) | (3.176) | (51.365) | (23.456.355) | ||
| Exchange rate effec t | (20.808) | (59.531) | (2.040) | (39.729) | (122.108) | |||||
| Transfers / write-off c) | 31.108.283 | 60.258.787 | 910.156 | (5.906.093) | 2.944.621 | 7.188 | (102.450.788) | (5.221.692) | (18.349.538) | |
| Closing balance | 1.404.952.761 | 660.763.207 | 17.911.209 | 95.344.490 | 28.768.781 | 66.567 1.713.747 | 186.149.378 | 33.618.644 | 2.429.288.784 | |
| Amortisation and losses for | ||||||||||
| accum ulated impairment | ||||||||||
| Opening balance | 194.037.229 | 278.847.315 | 13.568.935 | 65.309.111 | 20.362.366 | 66.567 1.565.593 | - | - | 573.757.116 | |
| Fair value adjustments (Note 6) | (17.571.285) | 15.536.400 | (153.143) | (1.156.224) | (3.188.336) | (6.532.588) | ||||
| Opening balance - after fair value | ||||||||||
| adjustments | 176.465.944 | 294.383.715 | 13.415.792 | 64.152.887 | 17.174.030 | 66.567 1.565.593 | - | - | 567.224.528 | |
| Period depreciation | 16.133.963 | 42.249.668 | 1.083.834 | 10.504.892 | 3.512.318 | 35.210 | - | - | 73.519.885 | |
| Disposals | (377.749) | (7.837.822) | (325.365) | (526.300) | (137.102) | (2.625) | - | - | (9.206.963) | |
| Exchange rate effec t | (11.128) | (23.971) | (940) | (12.788) | - | - | (48.827) | |||
| Transfers / write-off c) | (2.106.494) | 928.865 | (29) | (10.069.920) | (7.219) | (44) | - | - | (11.254.841) | |
| Closing balance | 190.104.536 | 329.700.455 | 14.173.292 | 64.048.771 | 20.542.027 | 66.567 1.598.134 | - | - | 620.233.782 | |
| Net book value | 1.214.848.225 | 331.062.752 | 3.737.917 | 31.295.719 | 8.226.754 | - | 115.613 | 186.149.378 | 33.618.644 | 1.809.055.002 |
| Other | Tangible | Advances on | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Land | Machinery and | Transport | Office | Tools | Reusable | tangible | assets | account of | Total | |
| and buildings | equipment | equipment | equipment | and fittings containers | assets | in progress a) tangible assets b) | tangible | |||
| Gross assets: | ||||||||||
| Opening balance | 1,027,788,651 | 479,043,575 | 15,346,401 | 96,146,283 | 8,319,375 | 80,429 | 2,006,122 | 29,402,940 | 17,147,599 | 1,675,281,375 |
| Changes in consolidation Perimeter - Purchases | 13,005,970 | 698,298 | - | - | 287,226 | 13,991,494 | ||||
| Changes in consolidation Perimeter - Disposals | (9,928,909) | - | - | (9,928,909) | ||||||
| Capital Expenditure | 8,175,548 | 929,734 | 184,950 | 1,653,217 | 26,041 | - | 119,357,710 | 14,993,383 | 145,320,583 | |
| Disposals | (20,919,134) | (5,451,081) | (386,929) | (724,063) | (33,987) | (13,862) | (279,443) | (311,583) | - | (28,120,082) |
| Exchange rate effect | 434,066 | 76,590 | 3,852 | 40,410 | - | - | 18,743 | - | 573,661 | |
| Transfers / write-off c) | 22,410,559 | 37,460,363 | 438,475 | (6,742) | 1,741,257 | - | (264) | (55,668,163) | (12,064,996) | (5,689,511) |
| Closing balance | 1,040,966,751 | 512,757,479 | 15,586,749 | 97,109,105 10,052,686 | 66,567 | 1,726,415 | 93,086,873 | 20,075,986 | 1,791,428,611 | |
| Amortisation and losses for | ||||||||||
| accumulated impairment | ||||||||||
| Opening balance | 128,715,051 | 224,445,608 | 12,011,068 | 58,138,134 | 4,544,535 | 80,429 | 1,824,070 | - | - | 429,758,895 |
| Changes in consolidation Perimeter - Purchases | 126,232 | 37,635 | - | - | - | 163,867 | ||||
| Period depreciation | 12,972,024 | 34,008,997 | 837,584 | 7,424,686 | 1,273,727 | - | 34,953 | - | - | 56,551,971 |
| Disposals | (2,366,778) | (3,913,781) | (367,012) | (604,374) | (30,217) | (13,862) | (279,429) | - | - | (7,575,453) |
| Exchange rate effect | 12,086 | 15,263 | 968 | 8,557 | - | - | - | 36,874 | ||
| Transfers / write-off c) | (3,042) | (789,044) | (12,416) (2,523,696) | (3,629) | - | (5,398) | - | - | (3,337,225) | |
| Closing balance | 139,455,573 | 253,804,678 | 12,470,192 | 62,443,307 | 5,784,416 | 66,567 | 1,574,196 | - | - | 475,598,929 |
| Net book value | 901,511,178 | 258,952,801 | 3,116,557 | 34,665,798 | 4,268,270 | - | 152,219 | 93,086,873 | 20,075,986 | 1,315,829,682 |
| Industrial | Premiums paid | Intangible | ||||
|---|---|---|---|---|---|---|
| Development | property and | Software | for property | assets | Total | |
| costs | other rights | occupation rights | in progress a) | intangible | ||
| Gross assets: | ||||||
| Opening balance | 469,507 | 88,603,953 | 107,561,601 | 13,863,815 | 16,263,339 | 226,762,215 |
| Capital Expenditure | 285,328 | 66,371 | 13,814,513 | 14,166,212 | ||
| Disposals | (188,864) | (4,957) | (719,330) | (913,151) | ||
| Exchange rate effect | (10,435) | (10,435) | ||||
| Transfers / write-off | 502,051 | 5,586,491 | (352,472) | (5,350,617) | 385,453 | |
| Closing balance | 469,507 | 89,202,468 | 113,199,071 | 13,511,343 | 24,007,905 | 240,390,294 |
| Amortisation and losses for accumulated impairment |
||||||
| Opening balance | 241,993 | 5,175,682 | 53,824,561 | 12,960,714 | - | 72,202,950 |
| Period depreciation | 70,426 | 1,655,860 | 7,396,575 | 86,856 | 9,209,717 | |
| Disposals | (66,143) | (2,767) | (68,910) | |||
| Exchange rate effect | (5,609) | (5,609) | ||||
| Transfers / write-off | (253) | (352,472) | (352,725) | |||
| Closing balance | 312,419 | 6,765,399 | 61,212,507 | 12,695,098 | - | 80,985,423 |
| Net book value | 157,088 | 82,437,069 | 51,986,564 | 816,245 | 24,007,905 | 159,404,871 |
Intangible assets - September 2007
| Development costs |
Industrial property and other rights |
Software | Premiums paid for property occupation rights in progress a) |
Intangible assets |
Advances on account of intangible assets b) |
Total intangible |
|
|---|---|---|---|---|---|---|---|
| Gross assets: | |||||||
| Opening balance | 464,840 | 83,989,039 | 98,303,747 | 13,908,707 | 13,319,370 | 275,000 | 210,260,703 |
| Capital Expenditure | 1,217 | 531,853 | 50,660 | 10,672,179 | 11,255,909 | ||
| Disposals | (175,764) | (175,764) | |||||
| Exchange rate effect | 9,830 | 9,830 | |||||
| Transfers / write-off | 3,450 | 1,962,031 | 4,261,773 | (44,892) | (6,739,059) | (40,000) | (596,697) |
| Closing balance | 469,507 | 86,482,923 | 102,626,010 | 13,863,815 | 17,076,726 | 235,000 | 220,753,981 |
| Amortisation and losses for | |||||||
| accumulated impairment | |||||||
| Opening balance | 148,308 | 3,329,177 | 44,882,011 | 12,736,678 | - | - | 61,096,174 |
| Period depreciation | 70,210 | 1,280,210 | 6,314,256 | 218,678 | 7,883,354 | ||
| Disposals | - | ||||||
| Exchange rate effect | 3,086 | 3,086 | |||||
| Transfers / write-off | (13,860) | (255,691) | (44,892) | (314,443) | |||
| Closing balance | 218,518 | 4,595,527 | 50,943,662 | 12,910,464 | - | - | 68,668,171 |
| Net book value | 250,989 | 81,887,396 | 51,682,348 | 953,351 | 17,076,726 | 235,000 | 152,085,810 |
a) Major amounts included in "Tangible and intangible assets in progress" refer to the following projects:
| 30.09.2008 | 30.09.2007 | |
|---|---|---|
| Remodelling and expansion of stores | 181,689,076 | 90,112,513 |
| Installation licenses | 7,094,219 | 4,624,982 |
| Software projects | 16,963,057 | 12,285,072 |
| 205,746,352 | 107,022,567 |
b) The most significant amounts under the caption "Advances on account of tangible assets" mainly refer to projects of Modelo and Continente stores for which advance payments were made.
During the nine months period ended 30 September 2008, the Group disposed land and buildings held by a Brazilian subsidiary SM – Medicamentos, Ltda which were classified under the caption "Non current assets held for sale" as at 31 December 2007. The disposal resulted in a gain of approximately 9 million Euro recorded in the caption "Other operating income".
During the periods ended 30 September 2007 and 2008, and for the year ended 31 December 2007, movements in goodwill, as well as in the corresponding impairment losses, were made up as follows:
| 31.12.2007 after fair value adjustments |
|||
|---|---|---|---|
| 30.09.2008 | 30.09.2007 | (Note 6) | |
| Gross value: | |||
| Opening balance | 507,475,415 | 63,980,187 | 63,980,187 |
| Increase in acquisition costs (Note 6) | 3,352,117 | - | - |
| New companies in the consolidation perimeter | - | 21,953 | 447,423,073 |
| Increases | 3,451,551 | - | - |
| Decreases | - | (3,990,700) | (3,927,845) |
| Transfers | - | 62,855 | - |
| Closing balance | 514,279,083 | 60,074,295 | 507,475,415 |
| Accumulated impairment losses (Note 20): | |||
| Opening balance | 1,374,226 | 2,838,583 | 2,838,583 |
| Increases | - | 62,855 | - |
| Decreases | - | (1,527,212) | (1,464,357) |
| Closing balance | 1,374,226 | 1,374,226 | 1,374,226 |
| Net book value | 512,904,857 | 58,700,069 | 506,101,189 |
Goodwill is not depreciated. Impairment tests on the Goodwill are performed on an annual basis.
During the period, an adjustment to the goodwill value in the amount of (57,802,012) Euro was recorded resulting from the fair value estimates made to the accounts of the subsidiary Continente Hipermercados, S.A. (ex-Carrefour Portugal) acquired by the Group as at 31 December 2007. Additionally, there were adjustments to the acquisition costs in the amount of 3,352,117 Euro, which implied the increase of goodwill in this acquisition (Note 6)
As at 30 September 2008 and 2007 movements in this caption can be detailed as follows:
| 30.09.2008 | 30.09.2007 | |||
|---|---|---|---|---|
| Non current | Current | Non current | Current | |
| Investments in associated companies | ||||
| Opening balance as at 1 January | 39,082,244 | - | 17,823,351 | - |
| Purchases over the nine months period | - | - | 21,011,577 | - |
| Equity method effect | 690,996 | - | 99,861 | - |
| Closing balance as at 30 September | 39,773,240 | - | 38,934,789 | - |
| Other financial investments | ||||
| Opening balance at 1 January | 785,486 | 56,093,108 | 33,804,781 | 33,211,904 |
| Purchases over the nine months period | 6,620,852 | - | 3,964,163 | |
| Disposals over the nine months period | (28,885) | (2,209,745) | (13,475,266) | |
| Increase/(decrease) in fair value | (371,558) | 935,462 | 763,661 | |
| Transfers | - | (1,182,312) | - | - |
| Closing balance as at 30 September | 785,486 | 61,131,205 | 32,530,498 | 24,464,462 |
| Accumulated impairment losses (Note 20) | (26,316) | - | (26,316) | - |
| Closing balance as at 30 September | 759,170 | 61,131,205 | 32,504,182 | 24,464,462 |
| Derivative financial instruments | ||||
| Fair value as at 1 January | - | 1,115,629 | - | 49,458 |
| Purchases over the nine months period (Note 16) | - | 478,989 | - | 27 |
| Disposals over the nine months period | - | (1,971) | - | (49,458) |
| Increase/(decrease) in fair value | - | 767,822 | - | 80,462 |
| Closing balance as at 30 September | - | 2,360,469 | - | 80,489 |
| Advances on financial investments | ||||
| Opening balance as at 1 January | 240,000 | - | 900,000 | - |
| Purchases over the nine months period | - | - | 660,000 | - |
| Closing balance as at 30 September | 240,000 | - | 1,560,000 | - |
| 40,772,410 | 63,491,674 | 72,998,971 | 24,544,951 | |
The caption "Other financial investments" can be detailed as follows:
As at 30 September 2008 and 31 December 2007, other non current assets are detailed as follows:
| 30.09.2008 | 31.12.2007 | |
|---|---|---|
| Loans granted to associated companies | 1,000,000 | 1,015,475 |
| Accounts receivable and other debtors | 1,072,183 | 804,651 |
| 2,072,183 | 1,820,126 |
The amount recorded under loans granted to associated companies bears interests at market rates and are not matured.
The amount recorded under accounts receivable and other debtors mainly refer to legal deposits made by a Brazilian subsidiary, for which the correspondent liabilities with no defined maturity are recorded in the caption "Other creditors" (Note 17).
As at 30 September 2008 and 31 December 2007, Other current assets are made up as follows:
| 30.09.2008 | 31.12.2007 | |
|---|---|---|
| Trade accounts receivable | 53,419,045 | 45,180,966 |
| Tax and contributions receivable | 49,518,926 | 51,067,860 |
| Other debtors | 105,925,968 | 130,059,315 |
| Advances to fixed assets suppliers | 347,268 | 381,319 |
| Other current assets | 50,659,665 | 23,492,179 |
| 259,870,872 | 250,181,639 | |
| Accumulated impairment losses (Note 20) | (24,137,949) | (21,392,259) |
| 235,732,923 | 228,789,380 |
The caption "Other debtors" is essentially composed by receivables related to: (i) debtor balances of suppliers in a total amount of 60,091,116 Euro (66,725,484 Euro in 31 December 2007); (ii) the amount of 14,576,053 Euro (the same amount in 31 December 2007) described as Special Regime for the Settlement of Debts to the Tax Authorities and Social Security, which refers to taxes paid that are being disputed and subject to reimbursement claims.The Board of Directors believes that the outcome of these claims will be favourable to the Group; (iii) recoverable VAT, that was originated by property transactions, in a total amount of 4,857,088 Euro (2,887,859 Euro as at 31 de December 2007); (iv) a receivable amount of 8,335,125 Euro resulting from the disposal of a tangible assets held by a Brazilian subsidiary.
The caption "Other current assets" is essentially composed by receivable interests amounting to 901,983 Euro (741,938 Euro on 31 December 2007); an amount of 31,644,131 Euro of commercial discounts (4,222,318 Euro on 31 December 2007); receivable commissions amounting to 2,153,639 Euro (6,865,234 Euro on 31 December 2007); 3,334,963 Euro of rents paid in advance (3,259,833 Euro on 31 de December 2007) and insurance paid in advance amounting to 3,624,923 Euro (2,058,068 Euro in 31 December 2007).
Deferred tax assets and liabilities as at 30 September 2008 and 31 December 2007 are made up as follows, taking into consideration the temporary differences that generated them:
| Deferred tax assets | Deferred tax liabilities | |||||
|---|---|---|---|---|---|---|
| 30.09.2008 | 31.12.2007 after fair value adjustments (Note 6) |
30.09.2008 | 31.12.2007 after fair value adjustments (Note 6) |
|||
| Fair value allocation on business combinations | 2,855,082 | 5,439,039 | 12,788,737 | 12,788,737 | ||
| Harmonisation adjustments (amortizations and depreciation) | 66,633 | 70,513 | 30,192,440 | 29,290,837 | ||
| Provisions and impairment losses not accepted for tax purposes | 7,670,574 | 4,320,121 | - | - | ||
| Write-off of tangible and intangible assets | 8,823,884 | 9,517,092 | - | - | ||
| Write-off of deferred costs | 1,754 | 9,644 | 28,089 | 32,267 | ||
| Valuation of financial derivatives | 2,181 | 74,497 | 625,524 | 194,556 | ||
| Reinvestment of capital gains | - | - | 2,353,154 | 2,394,039 | ||
| Revaluation of tangible fixed assets | - | - | 2,475,259 | 2,523,410 | ||
| Exchange differences not included for tax purposes | - | - | 2,469,043 | 44,754 | ||
| Tax losses carried forward | 4,722,190 | 8,010,720 | - | - | ||
| Others | - | 283,633 | - | - | ||
| 24,142,298 | 27,725,259 | 50,932,246 | 47,268,600 |
As at 30 September 2008 and 31 December 2007, the carried forward tax losses in accordance with tax returns and income tax estimates of the group companies that recorded the corresponding deferred tax assets, considering an exchange rate at that dates, had the following expiration dates:
| 30-09-2008 | 31-12-2007 | ||||||
|---|---|---|---|---|---|---|---|
| Tax losses | Deferred tax | Time | Tax losses | Deferred tax | Time | ||
| carried forward | assets | limit | carried forward | assets | limit | ||
| With limit time use | |||||||
| Generated in 2002 | 2,721,346 | 680,336 | 2008 | 12,423,840 | 3,105,960 | 2008 | |
| Generated in 2003 | 3,889,084 | 972,271 | 2009 | 9,065,672 | 2,266,418 | 2009 | |
| Generated in 2004 | 1,567,260 | 391,815 | 2010 | 1,567,260 | 391,815 | 2010 | |
| Generated in 2005 | 7,341,506 | 1,835,377 | 2011 | 7,341,506 | 1,835,377 | 2011 | |
| Generated in 2006 | 387,074 | 96,768 | 2012 | 387,074 | 96,768 | 2012 | |
| Generated in 2007 | 1,298,126 | 324,532 | 2013 | 1,257,530 | 314,382 | 2013 | |
| Generated in 2008 | 1,684,366 | 421,091 | 2014 | 2014 | |||
| 18,888,762 | 4,722,190 | 32,042,882 | 8,010,720 | ||||
| Without limited time use | - | - | - | - | |||
| 18,888,762 | 4,722,190 | 32,042,882 | 8,010,720 |
The deferred tax assets arising from the tax losses carried forward were evaluated and were only recorded if it was probable that taxable profits would occur in the future which may be offset against available tax losses or against deductible temporary differences. This evaluation was based on Sonae Distribuição companies' business plans, periodically reviewed and updated, and available and identified tax planning opportunities.
As at 30 September 2008 there are tax losses carried forward in the amount of 70,135,020 Euro (91,117,181 Euro as of 31 December 2007) for which no deferred tax assets were recognized for prudential reasons.
| 30-09-2008 | 31-12-2007 | |||||
|---|---|---|---|---|---|---|
| Tax losses | Deferred tax | Time | Tax losses | Deferred tax | Time | |
| carried forward | credit | limit | carried forward | credit | limit | |
| With limit time use | ||||||
| Generated in 2002 | 1,544,872 | 386,218 | 2008 | 1,814,987 | 453,747 | 2008 |
| Generated in 2003 | 200,291 | 50,073 | 2009 | 200,291 | 50,073 | 2009 |
| Generated in 2004 | 338,265 | 84,567 | 2010 | 329,687 | 82,422 | 2010 |
| Generated in 2005 | 64,468 | 16,117 | 2011 | 36,519,737 | 9,129,934 | 2011 |
| Generated in 2006 | 161,837 | 40,459 | 2012 | 161,837 | 40,459 | 2012 |
| Generated in 2007 | 30,199,436 | 7,549,859 | 2013 | 24,379,231 | 6,094,809 | 2013 |
| Generated in 2008 | 6,129,889 | 1,532,472 | 2014 | - | - | 2014 |
| 38,639,058 | 9,659,765 | 63,405,770 | 15,851,444 | |||
| With limit time different | ||||||
| from the above mentioned | 24,899,208 | 7,117,834 | 19,571,433 | 5,619,101 | ||
| Without limited time use | 6,596,754 | 2,242,896 | 8,139,978 | 2,767,592 | ||
| 70,135,020 | 19,020,495 | 91,117,181 | 24,238,137 |
As at 30 September 2008 and 31 December 2007 cash and cash equivalents can be detailed as follows:
| 30.09.2008 | 31.12.2007 | |
|---|---|---|
| Cash at hand | 4,904,555 | 5,723,805 |
| Bank deposits | 496,188,791 | 62,094,598 |
| Treasury applications | 34,997 | 35,087 |
| Cash and cash equivalents on the balance sheet | 501,128,343 | 67,853,490 |
| Bank overdrafts (note 15) | (26,994,146) | (3,584,549) |
| Cash and cash equivalents on the cash flow statement | 474,134,197 | 64,268,941 |
Bank overdrafts, are recorded in the balance sheet under the caption Current loans.
As at 30 September 2008, the share capital, which is fully subscribed and paid for, is made up by 1,100,000,000 ordinary shares which do not hold right to any fixed income, with a nominal value of 1 Euro each.
As at 30 September 2008, the subscribed share capital was distributed as follows:
| Entity | % |
|---|---|
| Sonae, SGPS, S.A. | 74.98 |
| Sonae Investments, BV | 15.93 |
| Own Shares | 9.09 |
As at 30 September 2008, Efanor Investimentos S.G.P.S., S.A. and its subsidiaries held 52.94% of the share capital of Sonae, SGPS, S.A..
As at 30 September 2008 and 31 December 2007, borrowings can be detailed as follows:
| 30.09.2008 | 31.12.2007 | |||||||
|---|---|---|---|---|---|---|---|---|
| Book value | Face value | Book value | Face value | |||||
| Current | Non Current | Current | Non Current | Current | Non Current | Current | Non Current | |
| Bank loans | 524,004,064 | 227,000,000 | 524,004,064 | 227,000,000 | 80,250,354 | - | 80,250,354 | - |
| Bonds | 99,953,611 | 1,001,402,782 | 100,000,000 | 1,006,925,000 | - | 1,100,672,731 | - | 1,106,925,000 |
| Bank overdrafts (Note 13) | 26,994,146 | - | 26,994,146 | - | 3,584,549 | - | 3,584,549 | - |
| 650,951,821 | 1,228,402,782 | 650,998,210 | 1,233,925,000 | 83,834,903 | 1,100,672,731 | 83,834,903 | 1,106,925,000 | |
| Other loans | 39,438 | 243,941 | 39,438 | 243,941 | 36,229 | 276,330 | 36,229 | 276,329 |
| Derivatives financial instruments (Note 16) | 8,230 | - | - | - | 281,123 | - | - | - |
| 47,668 | 243,941 | 39,438 | 243,941 | 317,352 | 276,330 | 36,229 | 276,329 | |
| Obligations under finance leases | 4,579,186 | 4,065,025 | 4,579,186 | 4,065,025 | 6,783,670 | 5,554,636 | 6,783,670 | 5,554,636 |
| 655,578,675 | 1,232,711,748 | 655,616,834 | 1,238,233,966 | 90,935,925 | 1,106,503,697 | 90,654,802 | 1,112,755,965 |
The repayment schedule of face value of borrowings, (including bank loans and obligations under finance leases) can be summarized as follows:
| 30.09.2008 | 31.12.2007 | |
|---|---|---|
| N+1 | 205,616,834 | 90,654,802 |
| N+2 | 67,824,143 | 103,146,003 |
| N+3 | 1,082,283 | 67,370,839 |
| N+4 | 432,192,286 | 82,065,244 |
| N+5 | 155,036,230 | 350,042,467 |
| N+6 | 227,036,229 | 155,036,229 |
| >N+7 | 355,062,795 | 355,095,183 |
| 1,443,850,800 | 1,203,410,767 |
Bond loans can be detailed as follows:
| Modelo Continente / 2003 | 82,000,000 EUR |
|---|---|
| Modelo Continente / 2004 | 100,000,000 EUR |
| Modelo Continente / 2005/2010 | 64,925,000 EUR |
| Modelo Continente / 2005/2012 | 150,000,000 EUR |
| Modelo Continente / 2007/2012 | 200,000,000 EUR |
| Sonae Distribuição, SGPS, S.A. / 2007/2015 | 200,000,000 EUR |
| Sonae Distribuição Setembro / 2007/2015 | 310,000,000 EUR |
1,640,000 bonds – Nominal Value: 50 Euro.
Maximum term: 8 (eight) years.
Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.75% p.a..
Interest Payment: half yearly in arrears, on 15 April and 15 October of each year.
Redemption: at par, in one payment on 15 October 2011, the maturity date of the loan. Early redemption is not possible, either by initiative of the issuer or the bondholders.
10,000,000 bonds – Nominal Value: 10 Euro.
Maximum term: 5 (five) years.
Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 1.15% p.a..
Interest Payment: half yearly in arrears, on 18 March and 18 September of each year.
Redemption: at par, in one payment on 18 March 2009, the maturity date of the loan. Early redemption is not possible, either by initiative of the issuer or the bondholders.
265,000 bonds – Nominal Value: 245 Euro.
Maximum term: 5 (five) years.
Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.70%
p.a..
Interest Payment: half yearly in arrears, on 3 February and 3 August of each year.
Redemption: at par, in one payment on 5th year in one payment on 3 August 2010, the maturity date of the loan, except if it an early redemption occurs.
Early redemption (call-option): early redemption is possible by initiative of the issuer, either totally or partially (by reducing the nominal value of the bonds), on the 2nd, 3rd or 4th year of maturity. In this situation the issuer is obliged to pay a prize of 0.125% over the reimbursed value.
On the 3rd August 2007, the Company partially reimbursed the bonds, according to the issuing conditions. The amount reimbursed per bond was 755 Euro plus a premium of 0.94375 Euro.
After the reimbursement, the loan was reduced to 64,925,000 Euro (265,000 bonds with a 245 Euro nominal value).
15,000,000 bonds – Nominal Value: 10 Euro.
Maximum term: 7 (seven) years.
Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.85% p.a..
Interest Payment: half yearly in arrears, on 2 February and 2 August of each year.
Redemption: at par, in one payment on 2 August 2012 the payment dates of the 14th coupon, except if it an early redemption occurs.
Early redemption (call-option): early redemption is possible by initiative of the issuer, either totally or partially (by reducing the nominal value of the bonds), on the reimbursed dates of 10th, 11th, 12th and 13th coupon, without the obligation of paying any prize.
4,000 bonds – Nominal Value: 50,000 Euro.
Maximum term: 5 (five) years.
Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.5% p.a.. Interest Payment: half yearly in arrears, on 30 April and 30 October of each year.
Redemption: at par, in one payment on 30 April 2012 the payment date of the 10th coupon. Early redemption (call-option): early redemption is not possible, either by initiative of the issuer or the bond holders.
Bonds – SONAE DISTRIBUIÇÃO / 2007 / 2015
4,000,000 bonds - Nominal Value: 50 Euro.
Maximum term: 8 (eight) years
Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.48% p.a.. Interest Payment: half yearly in arrears, on 10 February and 10 August of each year. Redemption: at par, in one payment on 10 August 2015 the payment date of the 16thcoupon. Early redemption (call-option): early redemption is possible by initiative of the issuer, totally, on the payment date of the 10th, 12th or 14th coupons, without the obligation of paying any prize.
31,000,000 Bonds – Nominal Value: 10 Euro.
Maximum term: 8 (eight) years.
Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.25% p.a. in the first 3 interest payment dates and 0.55% p.a. from the 4th interest payment date on.
Interest Payment: half yearly in arrears, on 10 March and 10 September of each year.
Redemption: at par in the following terms:
50% on the date of the 12th coupon payment (10 September 2013);
50% on the date of the 16th coupon payment (10 September 2015).
Early redemption (call-option): early redemption is possible by initiative of the issuer, either totally or partially, on the payment dates of the 10th, 11th, 12th, 13th, 14th or 15th coupons, without the obligation of paying any prize.
Extraordinary early redemption (Call-Option): until the end of the 18th month of the loan, within the following conditions:
(i) the loan may be reimbursed total or partially, with no penalization, in each interest payment date ii) the loan may be reimbursed total or partially, subject to Breakage Costs, with a 30 previous days notice during each interest period.
At 30 September 2008 this caption corresponded to repayable grants from IAPMEI under the Measure of Support to the Energy Potential and Rationalization (MAPE). These grants do not bear interests and were attributed by a 12 years period, with a grace period of 3 years redemption after attribution. The grants will be redempted in half-yearly instalments, occurring the first six months after the grace period. At present, 39,438 Euro are classified as "Other loans – currents".
This caption includes: i) the issue of short term commercial paper in the amount of 74,000,000 Euro which bears interests at normal market rates; ii) the issue of commercial paper in the amount of 301,000,000 Euro classified as non-current as it concerns to commercial paper contracts which issuances are committed by financial institutions for a period greater than 12 months.
The Group uses exchange rate derivatives, essentially, to hedge future cash flows.
As at 30 September 2008, the fair value of the exchange rate derivatives, calculated taking into consideration the present market value of equivalent financial instruments, is estimated as follows:
| 30.09.2008 | 31.12.2007 | |
|---|---|---|
| Assets (Note 9) | 478,989 | 1,971 |
| Liabilities (Note 15) | (8,230) | (281,123) |
| 470,759 | (279,152) |
Gains or losses for the year arising from changes in the fair value of derivative financial instruments amounted 749,911 Euro, were recorded directly in the income statement in the caption "Net Operating Expenses".
The fair value of the derivatives is detailed as follows:
| Assets (note 9) | Liabilities (note 15) | ||||
|---|---|---|---|---|---|
| 30.09.2008 | 31.12.2007 30.09.2008 |
31.12.2007 | |||
| Hedging derivatives | 1,881,480 | 1,113,658 | - | - | |
| Other derivatives | 478,989 | 1,971 | 8,230 | 281,123 | |
| 2,360,469 | 1,115,629 | 8,230 | 281,123 |
As at 30 September 2008, the derivatives used by the Group essentially refer mainly to swaps. These were negotiated to hedge the interest rate risk inherent to bank loans borrowed by the Group. According to the accounting policies adopted, these derivatives fulfil the requirements to be classified as hedging instruments.
Its fair value amounts to:
| 30.09.2008 | 31.12.2007 | |
|---|---|---|
| Assets | 2,360,470 | 1,113,658 |
| Liabilities | (8,230) | - |
| 2,352,240 | 1,113,658 |
These interest rate derivatives were valued at fair value, at the balance sheet date, based on valuations performed within the Group using specific software and on external valuations when this software does not deal specific instruments. The fair value of the swaps was calculated, with reference to the balance sheet date, based upon the discounted cash flow of the difference between the fixed interest rate of the fixed leg and the indexed variable interest rate inherent to the variable leg.
Counterparts issuing derivative financial instruments are selected based on its financial strength and credit risk established by internationally recognized rating agencies. These counterparts are nationally and internationally recognized first class financial institutions.
As at 30 September 2008 and 31 December 2007 other non current liabilities were made up as follows:
| 30.09.2008 | 31.12.2007 | |
|---|---|---|
| Participating companies (Note 22) | 10,000,000 | 10,000,000 |
| Other non current trade accounts payable | 783,477 | 830,596 |
| Share-based payments (Note 18) | 523,176 | 1,872,010 |
| 11,306,653 | 12,702,606 |
As at 30 September 2008 and 31 December 2007, the caption "Other non current liabilities" refers mainly to the estimated amounts to fulfil the legal and tax obligations of a Brazilian subsidiary which was considered appropriate to face future losses on lawsuits and for which legal deposits exist, which are recorded under the caption "Other non current assets" (Note 10).
The amount payable to participating companies refers to a shareholders' loan granted by a minority shareholder to a subsidiary that bears interests at market rate. The fair value of this loan is similar to its book value.
In 2008 and in previous years, Sonae Distribuição Group granted deferred performance bonuses to its directors and eligible employees. These are based on shares to be acquired at nil cost, three years after they were attributed to the employee. The acquisition can be exercised during the period commencing on the third anniversary of the grant date and the end of that year. The company has the choice to settle its responsibilities in cash instead of shares. The option can only be exercised if the employee still works for the Sonae Group on the vesting date.
Liabilities arising from deferred performance bonuses as at 30 September 2008 and 31 December 2007 are made up as follows:
| Year of | Vesting | Number of | Fair value | ||
|---|---|---|---|---|---|
| grant | ye ar | participants | 30.09.2008 | 3 1.12.2007 | |
| Shares | |||||
| 2005 | 2008 | 38 | - | 2 ,690,269 | |
| 2006 | 2009 | 40 | 621,082 | 1 ,958,101 | |
| 2007 | 2010 | 40 | 525,407 | 1 ,699,820 | |
| 2008 | 2011 | 42 | 866,757 | ||
| Total | 2,013,246 | 6 ,348,190 |
The amount recorded in the financial statements as at 30 September 2008 and 31 December 2007, related to the responsibilities incurred from the date in which each plan was granted until the mentioned dates, can be presented as follows:
| 30.09.2008 | 3 1.12.2007 | |
|---|---|---|
| Recorded as Other non cu rrent liabilitie s (Note 17) | 523,176 | 1 ,872,010 |
| Recorded as Other current liabilities (No te 19) | 569,326 | 2 ,690,269 |
| Recorded in profit and loss in previous years | (2,735,184) | (628,007) |
| Recorded in Staff costs | (1,642,682) | 3 ,934,272 |
The share based payment plans costs are recognized during the years between the grant and vesting date as staff costs.
As at 30 September 2008 and 31 December 2007 the caption "Other current liabilities" can be detailed as follows:
| 31.12.2007 after fair value |
|||
|---|---|---|---|
| 30.09.2008 | adjustments | ||
| Suppliers | 778,869,752 | 836,947,665 | |
| Participated and participating companies | - | 408,665 | |
| a) | Other accounts payable | 39,274,771 | 35,591,505 |
| Fixed assets suppliers | 45,340,733 | 42,253,608 | |
| Taxes and contributions payables | 21,599,380 | 44,222,307 | |
| b) | Accrued costs | 137,843,498 | 145,383,430 |
| Deferred income | 1,033,255 | 2,084,213 | |
| Share-based payments (Note 18) | 569,326 | 2,690,269 | |
| 1,024,530,715 | 1,109,581,662 |
Movements in "Provisions and impairment losses" for the nine months period ended 30 September 2008 and 2007 were as follows:
| Captions | 31.12.2007 | Opening balance after fair value adjustments (Note 6) |
Increases | Decreases a) | 30.09.2008 |
|---|---|---|---|---|---|
| Accumulated impairment losses on investments (Note 9) | 26,316 | 26,316 | - - |
26,316 | |
| Accumulated impairment losses on goodwill (Note 8) | 1,374,226 | 1,374,226 | - - |
1,374,226 | |
| Accumulated impairment losses on trade accounts receivable (Note 11) | 12,771,387 | 12,771,387 1,020,822 |
(179,384) | 13,612,825 | |
| Accumulated impairment losses on other debtors (Note 11) | 8,620,872 | 8,620,872 1,916,791 |
(12,539) | 10,525,124 | |
| Accumulated impairment losses - inventories | 16,095,728 | 16,095,728 8,970,052 |
(5,468,503) | 19,597,277 | |
| Provisions | 18,486,207 | 21,456,707 | - (3,198,436) |
18,258,271 | |
| 57,374,736 | 60,345,236 11,907,665 |
(8,858,862) | 63,394,039 | ||
| Captions | 31.12.2006 | Increases | Decreases | 30.09.2007 | |
| Accumulated impairment losses on investments (Note 9) | 474,728 | - | (448,412) | 26,316 | |
| Accumulated impairment losses on goodwill (Note 8) | 2,838,583 | 62,855 | (1,527,212) | 1,374,226 | |
| Accumulated impairment losses on trade accounts receivable (Note 11) | 11,167,140 | 214,271 | (403,571) | 10,977,840 | |
| Accumulated impairment losses on other debtors (Note 11) | 6,463,190 | 316,778 | (180,768) | 6,599,200 | |
| Accumulated impairment losses - inventories | 11,542,472 | 339,243 | (487,010) | 11,394,705 | |
| Provisions | 22,117,496 | 1,650,133 | (952,696) | 22,814,933 | |
| 54,603,609 | 2,583,280 | (3,999,669) | 53,187,220 |
a) Decrease includes 762,924 Euro, related to the effect of changes in the foreign exchange rate in opening balances.
Impairment losses are deducted from the corresponding asset carrying amount.
The caption "Provisions" includes 12,915,377 Euro (14,628,032 Euro as of 31 December 2007) relating to contingencies assumed by the company, on the sale of the subsidiary Sonae Distribuição Brazil, S.A. in 2005. This provision is being used as obligations arise.
This caption also includes an amount of 1,285,000 Euro relating to contingent liabilities that arose to the Group from the acquisition of Continente Hipermercados, S.A. and that concern to judicial claims waiting for an outcome, and 370,500 Euro related to guarantees granted by this subsidiary company.
| 30.09.2008 | 31.12.2007 | ||
|---|---|---|---|
| Guarantees rendered: | |||
| related to tax claims | 118,099,331 a) | 79,895,859 | |
| related to local and municipal claims | 22,157,555 | 11,687,093 | |
| Others | 47,913,963 b) | 45,649,202 |
During the period ended 31 December 2007, Sonae Capital Brazil, Ltda., rendered a guarantee in the amount of 23,822,542 euro (BRL 65,570,840) related to a tax claim that is being judged in a Brazilian tax court concerning corporate income tax.
As a consequence of the sale of a subsidiary company in Brazil, the Group guaranteed to the buyer all the losses incurred by that company arising on unfavourable decisions not open for appeal, concerning tax lawsuits on transactions that took place before the sale date (13 December 2005) and that exceed 40 million Euro. As at 31 December 2007, the amount claimed by the Brazilian Tax Authorities concerning the tax lawsuits still in progress, which the company's lawyers assess as having a high probability of loss, amounted to nearly 24 million Euros. Furthermore, there are other tax lawsuits totalling 80 million Euro for which the Board of Directors, based on the lawyers' assessment, understand will not imply losses to the sold subsidiary above the referred 40 million Euro, using the Brazilian Real exchange rate as at 31 December 2007.
During the nine months period of 2008 there were no relevant changes in the above mentioned contingencies.
No provision was recorded in order to face possible risks arising from these processes, as the Board of Directors understands that they will be solved without arising additional liabilities to the Group.
Balances and transactions with related parties as of 30 September 2008 and 31 December 2007 are detailed as follows:
| Transactions | 30.09.2008 | 30.09.2007 | 30.09.2008 | 30.09.2007 | 30.09.2008 | 30.09.2007 | 30.09.2008 | 30.09.2007 |
|---|---|---|---|---|---|---|---|---|
| Parent company | 448,912 | 275,147 | 564,577 | 365,467 | 72,780 | 1,624,986 | 176,862 | |
| Associated companies | 9,185,297 | 460,000 | 10,047,464 | 9,136,361 | 40,379 | 210,289 | ||
| Participated companies | 36,530,755 | 36,069,691 | ||||||
| Participating companies | 360,234 | 305,608 | ||||||
| Other related parties 1 | 10,650,621 | 12,088,624 | 67,246,997 | 69,407,444 | 155,711 | 41,969 | ||
| 56,815,585 | 48,893,462 | 77,859,038 | 78,909,272 | 113,159 | 1,990,986 | 537,096 | 347,577 | |
| Purchase | Disposal | |||||||
| of assets | of assets | |||||||
| Transactions of fixed assets | 30.09.2008 | 30.09.2007 | 30.09.2008 | 30.09.2007 | ||||
| Parent company | 12,214 | 50,000 | 523,913 | |||||
| Associated companies | 18,760 | |||||||
| Participated companies | 21,011,577 | - | ||||||
| Other related parties 1 | 19,786,710 | 59,314,307 | 1,270 | 37,048,731 | ||||
| 19,798,924 | 80,325,884 | 51,270 | 37,591,404 | |||||
| Loans | ||||||||
| Accounts receivable | Accounts payable | Payables | Receivables | |||||
| Balances | 30.09.2008 | 31.12.2007 | 30.09.2008 | 31.12.2007 | 30.09.2008 | 31.12.2007 | 30.09.2008 | 31.12.2007 |
| Parent company | 518,327 | 108,794 | 382,730 | 499,045 | ||||
| Associated companies | 6,023,037 | 919,474 | 698,223 | 692,339 | 1,000,000 | 1,000,000 | ||
| Participated companies | 10,864,281 | 12,090,910 | ||||||
| Participating companies (Note 17) | 360,234 | 408,597 | 10,000,000 | 10,000,000 | 15,475 | |||
| Other related parties 1 | 10,176,649 | 9,263,517 | 22,737,392 | 29,825,327 | ||||
| 27,582,294 | 22,382,695 | 24,178,579 | 31,425,308 | 10,000,000 | 10,000,000 | 1,000,000 | 1,015,475 |
1) The affiliated or jointly controlled companies of Grupo Efanor, not included in Sonae Distribuição Group are considered as "Other related parties"
Other partners in Group companies include Sonae Industria, SGPS, SA and Sonae Capital, SGPS, SA affiliated, associated and jointly controlled companies, and also other shareholders of affiliated companies or jointly controlled companies of Sonae Group, as well as other
affiliated companies of the parent company Efanor Investimentos, SGPS, SA..
The recorded amounts as Loans Payable from participating companies refer to loans obtained from shareholders of subsidiary companies, which bear interests at market rates.
Income tax for the nine months period ended 30 September 2008 and 2007 is detailed as follows:
| 30.09.2008 | 30.09.2007 | |
|---|---|---|
| Current tax | 5,436,906 | 5,686,738 |
| Deferred tax | 80,804 | (1,542,127) |
| 5,517,710 | 4,144,611 |
Earnings per share for the period were calculated taking into consideration the following amounts:
| 3rd Quarter 2008 | 30.09.2008 | 3nd Quarter 2007 | 30.09.2007 | |
|---|---|---|---|---|
| Net profit | ||||
| Net profit taken into consideration to calculate basic earnings per share (Net profit for the period) |
40,531,249 | 79,957,906 | 49,650,749 | 98,727,264 |
| Net profit taken into consideration to calculate diluted earnings per share | 40,531,249 | 79,957,906 | 49,650,749 | 98,727,264 |
| Number of shares | ||||
| Weighted average number of shares used to calculate basic earnings per share |
1,000,000,000 | 1,000,000,000 | 1,000,000,000 | 1,000,000,000 |
| Weighted average number of shares used to calculate the diluted earnings per share |
1,000,000,000 | 1,000,000,000 | 1,000,000,000 | 1,000,000,000 |
| Earning per share (basic and diluted) | 0.04 | 0.08 | 0.05 | 0.10 |
In the Shareholders Annual General Meeting held on 31 March 2008, the payment of a gross dividend amounting to 85,000,000 was approved.
The contribution of the major segments for the nine months period ended 30 September 2008 and 2007 can be detailed as follows:
| 30.09.2008 | 30.09.2007 | |||||||
|---|---|---|---|---|---|---|---|---|
| Sales | Sales | |||||||
| Turnover | EBITDA | EBIT | area ['.000m2 |
Turnover | EBITDA | EBIT | area ['.000m2] |
|
| Food retail brands | 2,070,183,614 | 167,193,698 | 106,709,084 | 463 | 1,700,617,695 | 137,053,481 | 92,043,030 | 358 |
| Non food retail brands | 800,356,869 | 41,911,751 | 19,987,943 | 268 | 687,892,736 | 39,017,540 | 21,176,147 | 216 |
| Real estate assets with income | 5,366,556 | 4,895,949 | 2,746,731 | 5,375,350 | 18,100,087 | 16,964,792 | ||
| Real estate assets without income | 9,061,634 | 8,904,053 | 152,821 | 107,848 | ||||
| Others a) | 115,761,881 | (1,230,088) | (1,910,161) | 176,152 | (173,772) | |||
| 2,991,668,920 | 221,832,944 | 136,437,650 | 731 | 2,393,885,781 | 194,500,081 | 130,118,045 | 574 |
a) Includes gas stations and consolidation adjustments
Includes the contribution of the business activity of the company related to food retail brands.
Includes the contribution of the business activity of the company related to non food retail brands.
Includes the contribution of real estate assets managed by Sonae Distribuição, in particular commercial galleries near to Continente and Modelo units.
Includes the contribution of real estate assets which in most cases will be useful to accommodate the organic growth of Sonae Distribuição.
Amounts that, by their nature, cannot be allocated to any of the other segments, such as financial investments, which for the final value of capital employed, make up almost the entire total.
Operating results – amortisations and depreciations – provisions and impairment losses – reversal of impairment losses.
Consolidated net profit – income tax + profit/(loss) related to investments + profit/(loss) related to associated companies – net financial expenses.
On the 14th October 2008, the Company formalized the deal with RAR Group regarding the creation of a joint operation of travel agencies detained in 50% by each of the Groups and benefitting from a shared management structure.
The accompanying consolidated financial statements were approved by the Board of Directors and authorized for issue on 5th November 2008.
These consolidated financial statements are a translation of financial statements originally issued in Portuguese in accordance with International Financial Reporting Standards as adopted by the European Union for interim financial reporting purposes (IAS 34). In the event of discrepancies, the Portuguese language version prevails.
Matosinhos, 5 November 2008
The Board of Directors
Duarte Paulo Teixeira de Azevedo
Nuno Manuel Moniz Trigoso Jordão
Ângelo Gabriel Ribeirinho dos Santos Paupério
Álvaro Carmona e Costa Portela
30 SEPTEMBER 2008
(Translation of financial statements originally issued in Portuguese - Note 21)
| IFRS | ||||
|---|---|---|---|---|
| ASSETS | Notes | 30-09-2008 | 30-09-2007 | 31-12-2007 |
| NON CURRENT ASSETS: | ||||
| Tangible and intangible assets | 5 | 15,404 | 453,241 | 147,779 |
| Investments | 4 | 2,186,732,635 | 1,909,558,076 | 2,009,050,391 |
| Deferred tax assets | 6 | - | 20,433 | 304 |
| Other non current assets | 7 | 1,088,191,524 | 712,517,043 | 774,196,909 |
| Total non current assets | 3,274,939,563 | 2,622,548,793 | 2,783,395,383 | |
| CURRENT ASSETS | ||||
| Other current assets | 8 | 451,882,238 | 580,850,994 | 757,053,529 |
| Derivatives | 9 | 1,881,480 | 80,462 | 1,113,658 |
| Cash and cash equivalents | 10 | 62,145 | 420,051,069 | 48,033 |
| Total current assets | 453,825,863 | 1,000,982,525 | 758,215,220 | |
| TOTAL ASSETS | 3,728,765,426 | 3,623,531,318 | 3,541,610,603 | |
| EQUITY AND LIABILITIES | ||||
| EQUITY: | ||||
| Share capital | 11 | 1,100,000,000 | 1,100,000,000 | 1,100,000,000 |
| Legal Reserves | 99,300,000 | 95,000,000 | 95,000,000 | |
| Reserves and retained earnings | 12 | 820,938,040 | 824,921,839 | 825,514,961 |
| Net profit for the period | 247,393,371 | 66,263,018 | 84,137,774 | |
| TOTAL EQUITY | 2,267,631,411 | 2,086,184,857 | 2,104,652,735 | |
| LIABILITIES: | ||||
| NON CURRENT LIABILITIES | ||||
| Loans | 13 | 1,228,402,782 | 1,250,333,911 | 1,100,672,731 |
| Deferred tax liabilities | 6 | 500,228 | 58,360 | 233,406 |
| Total non current liabilities | 1,228,903,010 | 1,250,392,271 | 1,100,906,137 | |
| CURRENT LIABILITIES | ||||
| Loans | 13 | 144,039,844 | 1,426,645 | 2,809 |
| Derivatives | - | 97,848 | - | |
| Other current liabilities | 14 | 88,191,161 | 285,429,697 | 336,048,922 |
| Total current liabilities | 232,231,005 | 286,954,190 | 336,051,731 | |
| TOTAL LIABILITIES | 1,461,134,015 | 1,537,346,461 | 1,436,957,868 | |
| TOTAL EQUITY AND LIABILITIES | 3,728,765,426 | 3,623,531,318 | 3,541,610,603 | |
The accompanying notes are part of these financial statements
| IFRS | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2008 | 2007 | |||||||
| Notes | 3rd Quarter 1 | 30-09-2008 | 3rd Quarter 1 | 30-09-2007 | ||||
| Operating income: | ||||||||
| Services rendered | (500,300) | 1,190,847 | 811,641 | 2,353,103 | ||||
| Other operating income | 1,808,403 | 2,276,336 | (81,814) | 2,259,706 | ||||
| Total operating income | 1,308,103 | 3,467,183 | 729,827 | 4,612,809 | ||||
| Operating expenses: | ||||||||
| External supplies and services | (762,391) | (1,381,671) | (264,558) | (1,046,513) | ||||
| Staff costs | (151,160) | (420,819) | (64,767) | (1,566,170) | ||||
| Amortization and depreciation | 5 | (1,270) | (143,265) | (70,823) | (212,470) | |||
| Other operating expenses | (1,036,311) | (1,777,731) | (985,354) | (2,333,788) | ||||
| Total operating expenses | (1,951,132) | (3,723,486) | (1,385,502) | (5,158,941) | ||||
| Net operating profit / (loss) | (643,029) | (256,303) | (655,675) | (546,132) | ||||
| Financial Income | 22,990,397 | 67,606,073 | 16,666,635 | 49,495,504 | ||||
| Financial Loss | (20,856,815) | (61,354,593) | (15,745,258) | (37,167,902) | ||||
| Net financial profit | 2,133,582 | 6,251,480 | 921,377 | 12,327,602 | ||||
| Profit / (loss) related to investments | 17 | - | 236,300,137 | (1) | 49,345,485 | |||
| Profit / (loss) before income tax | 1,490,553 | 242,295,314 | 265,701 | 61,126,955 | ||||
| Income tax | 3,043,733 | 5,098,057 | 9,237,204 | 5,136,063 | ||||
| Net profit / (loss) for the period | 18 | 4,534,286 | 247,393,371 | 9,502,905 | 66,263,018 | |||
| Earnings / (loss) per share | 18 | 0.00 | 0.25 | 0.01 | 0.07 | |||
1 Prepared in accordance with "IAS 34 - Interim Financial Reporting" and not subject to independent review
The accompanying notes are part of these financial statements
(Translation of financial statements originally issued in Portuguese - Note 21)
| Reserves | ||||||
|---|---|---|---|---|---|---|
| Share | Legal | Own | and retained | Net | Total | |
| Capital | Reserves | Shares | earnings | profit/loss | Equity | |
| Balance as at 1 January 2007 | 1,100,000,000 | 90,200,000 | (205,000,000) | 905,536,702 | 80,335,955 | 1,971,072,657 |
| Appropriation of net profit of 2006 | ||||||
| Appropriation of net profit / (loss) of 2006 | - | 4,800,000 | - | 75,535,955 | (80,335,955) | - |
| Dividends distributed | - | - | - | (75,000,000) | - | (75,000,000) |
| Changes in reserves: | ||||||
| Own shares hand over | - | - | 205,000,000 | - | - | 205,000,000 |
| Merger | - | - | - | (81,095,866) | - | (81,095,866) |
| Others | - | - | - | (54,952) | - | (54,952) |
| Net profit / (loss) for the nine months period | ||||||
| ended 30 September 2007 | - | - | - | - | 66,263,018 | 66,263,018 |
| Others | - | - | - | - | - | - |
| Balance as at 30 September 2007 | 1,100,000,000 | 95,000,000 | - | 824,921,839 | 66,263,018 | 2,086,184,857 |
| Balance as at 1 January 2008 | 1,100,000,000 | 95,000,000 | - | 825,514,961 | 84,137,774 | 2,104,652,735 |
| Appropriation of net profit of 2007 | ||||||
| Appropriation of net profit / (loss) of 2007 | - | 4,300,000 | - | 79,837,774 | (84,137,774) | - |
| Dividends distributed | - | - | - | (85,000,000) | - | (85,000,000) |
| Changes in reserves: | ||||||
| Changes in fair value | - | - | - | 889,863 | - | 889,863 |
| Deferred tax due to changes in fair value | - | - | - | (304,558) | - | (304,558) |
| Net profit / (loss) for the nine months period | ||||||
| ended 30 September 2008 | - | - | - | - | 247,393,371 | 247,393,371 |
| Others | - | - | - | - | - | - |
| Balance as at 30 September 2008 | 1,100,000,000 | 99,300,000 | - | 820,938,040 | 247,393,371 | 2,267,631,411 |
The accompanying notes are part of these financial statements
(Translation of financial statements originally issued in Portuguese - Note 21)
| Notes | 30-09-2008 | 30-09-2007 | |
|---|---|---|---|
| OPERATING ACTIVITIES: | |||
| Net cash flow from operating activities (1) | 29,102,741 | 33,507,261 | |
| INVESTING ACTIVITIES: | |||
| Cash receipts related to: | |||
| Investments | 23,817,756 | 97,008,064 | |
| Tangible and Intangible assets | (140,000) | 40,000 | |
| Interests and similar income | 61,478,855 | 26,723,312 | |
| Dividends | 236,300,137 | 18,193,658 | |
| Loans granted | 2,312,232,675 | 1,881,747,988 | |
| Others | 611,200,000 | 75,000,000 | |
| 3,244,889,423 | 2,098,713,022 | ||
| Cash payments related to: | |||
| Investments | (201,500,000) | (175,199,457) | |
| Tangible and Intangible assets | (171,448) | (42) | |
| Loans granted | (2,947,936,290) | (2,200,721,637) | |
| Others | - | (4,969,473) | |
| (3,149,607,738) | (2,380,890,609) | ||
| Net cash used in investing activities (2) | 95,281,685 | (282,177,587) | |
| FINANCING ACTIVITIES: | |||
| Cash receipts related to: | |||
| Loans obtained | 4,612,224,230 | 2,475,660,890 | |
| 4,612,224,230 | 2,475,660,890 | ||
| Cash payments related to: | |||
| Loans obtained | (4,590,348,040) | (1,749,050,090) | |
| Interest and similar charges | (61,329,928) | (31,644,654) | |
| Dividends | (85,000,000) | (75,000,035) | |
| (4,736,677,968) | (1,855,694,779) | ||
| Net cash used in financing activities (3) | (124,453,738) | 619,966,111 | |
| Net increase in cash and cash equivalents (4) = (1) + (2) + (3) | (69,312) | 371,295,785 | |
| Cash and cash equivalents at the beginning of the period | 10 | 45,224 | 50,030,583 |
| Cash and cash equivalents - effects of the merger | - | (1,301,944) | |
| Cash and cash equivalents at the end of the period | 10 | (24,088) | 420,024,424 |
The accompanying notes are part of these financial statements
(Translation of notes to the company financial statements originally issued in Portuguese – Note 21)
SONAE DISTRIBUIÇÃO, SGPS, S.A. ("Company" or "Sonae Distribuição", previously named Modelo Continente, SGPS, S.A.) is a Portuguese corporation whose head office is in Rua João Mendonça nº 529, 4464-501 Senhora da Hora, Matosinhos, Portugal.
Its main activity is the management of investments (Note 4).
Annual financial statements are prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union.
Interim financial statements are presented quarterly, in accordance with IAS 34 - "Interim Financial Reporting".
The accounting policies adopted are consistent with those described in the file of the annual financial statements for the year ended 31 December 2007.
During the period there were neither changes in accounting policies nor errors related with previous periods.
As at 30 September 2008 and 31 December 2007, the detail of investments is as follows:
| Euro | ||||
|---|---|---|---|---|
| 30.September.2008 | 31.December.2007 | |||
| Company | % held | Closing Balance | % held | Closing Balance |
| Investments in equity: | ||||
| Bertimóvel - Sociedade Imobiliária, S.A. Edições Book.it - S.A. |
100.00% 100.00% |
1,375,000 1,000,000 |
100.00% - |
875,000 - |
| Canasta - Empreendimetos Imobiliários, S.A. | 100.00% | 1,579,375 | 100.00% | 1,579,375 |
| Chão Verde - Sociedade de Gestão Imobiliária, S.A. | 100.00% | 2,244,591 | 100.00% | 2,244,591 |
| Citorres - Sociedade Imobiliária, S.A. | 100.00% | 477,848 | 100.00% | 477,848 |
| Contibomba - Comércio e Distribuição de Combustíveis, S.A. | 100.00% | 372,000 | 100.00% | 372,000 |
| Contimobe - Imobiliária Castelo Paiva, S.A. | 100.00% | 231,318,722 | 100.00% | 231,318,722 |
| Cumulativa - Sociedade Imobiliária, S.A. | 100.00% | 2,095,191 | 100.00% | 2,095,191 |
| Difusão - Sociedade Imobiliária, S.A. | 100.00% | 50,000 | 100.00% | 50,000 |
| Fozimo - Sociedade Imobiliária, S.A. | 100.00% | 24,940 | 100.00% | 24,940 |
| Fozmassimo - Sociedade Imobiliária, S.A. | 100.00% | 6,264,902 | 100.00% | 6,264,902 |
| Fundo de Investimento Imobiliário Imosonae Dois (a) | 100.00% | 158,410,389 | 100.00% | 182,228,145 |
| Fundo de Investimento Imobiliário Fechado Imosede | 42.16% | 34,536,577 | 42.16% | 34,536,577 |
| IGI - Investimento Imobiliário, SA | 100.00% | 114,495,350 | 100.00% | 114,495,350 |
| Igimo - Sociedade Imobiliária, S.A. | 100.00% | 220,000 | 100.00% | 220,000 |
| Iginha - Sociedade imobiliária, S.A. | 100.00% | 109,000 | 100.00% | 109,000 |
| Imoconti - Sociedade Imobiliária, S.A. | 100.00% | 50,000 | 100.00% | 50,000 |
| Imoestrutura - Sociedade Imobiliária,S.A. | 100.00% | 24,940 | 100.00% | 24,940 |
| Imomuro - Sociedade Imobiliária, S.A. | 100.00% | 539,940 | 100.00% | 539,940 |
| Imoresultado - Sociedade Imobiliária, S.A. | 100.00% | 109,736 | 100.00% | 109,736 |
| Imosistema - Sociedade Imobiliária, S.A. | 100.00% | 280,000 | 100.00% | 280,000 |
| Infofield - Informática, S.A. | 10.00% | 530,459 | 10.00% | 530,459 |
| Marcas MC, zRt | 100.00% | 72,784,761 | 100.00% | 72,784,761 |
| MJLF - Empreendimetos Imobiliários, S.A. | 100.00% | 1,719,397 | 100.00% | 1,719,397 |
| Modalfa - Comércio e Serviços, S.A. | 10.00% | 27,933 | 10.00% | 27,933 |
| Modelo Continente - Operações de Retalho, SGPS, S.A. | 100.00% | 1,050,000,000 | 100.00% | 1,050,000,000 |
| Modelo Continente Hipermercados, S.A. | 56.00% | 174,990,240 | 56.00% | 174,990,240 |
| Modelo Continente Seguros - Sociedade de Mediação, Lda | 75.00% | 161,250 | 75.00% | 161,250 |
| Modelo.Com - Vendas por Correspondência, S.A. | 100.00% | 12,637,016 | 100.00% | 12,637,016 |
| Predicomercial - Promoção Imobiliária, S.A. | 100.00% | 6,372,293 | 100.00% | 6,372,293 |
| Selifa - Sociedade de Empreendimentos Imobililiários, S.A. | 100.00% | 1,408,379 | 100.00% | 1,408,379 |
| Sempre à Mão - Sociedade Imobiliária, S.A. | 100.00% | 125,000 | 100.00% | 125,000 |
| Sempre a Postos - Produtos Alimentares e Utilidades, Lda | 25.00% | 249,399 | 25.00% | 249,399 |
| Sesagest - Projectos e Gestão Imobiliária, S.A. | 100.00% | 36,677,088 | 100.00% | 36,677,088 |
| Socijofra - Sociedade Imobiliária, S.A. | 100.00% | 550,000 | 100.00% | 550,000 |
| Sociloures - Sociedade Imobiliária, S.A. | 100.00% | 10,000,000 | 100.00% | 10,000,000 |
| Soflorin, B.V. (b) | 100.00% | 257,309,037 | 100.00% | 57,309,037 |
| Sonae Capital Brasil, S.A. | 37.00% | 23,334,858 | 37.00% | 23,334,858 |
| Sonae Retalho España, S.A. | 100.00% | 2,549,831 | 100.00% | 2,549,831 |
| Sonaegest - Soc. Gest. de Fundos de Investimentos, S.A. | 20.00% | 159,615 | 20.00% | 159,615 |
| Sondis Imobiliária, S.A. | 100.00% | 49,940 | 100.00% | 49,940 |
| Sontária - Empreendimentos Imobiliários, S.A. | 100.00% | 10,600,000 | 100.00% | 10,600,000 |
| Sonvecap, B.V. | 100.00% | 3,000,000 | 100.00% | 3,000,000 |
| Sportzone - Comércio de Artigos de Desporto, S.A. | 10.00% | 706,326 | 10.00% | 706,326 |
| Todos os Dias - Comércio Ret. e Expl. de Centros Comerciais, S.A. | 100.00% | 1,180,000 | 100.00% | 1,180,000 |
| Tlantic Portugal - Sistemas de Informação, S.A. | 100.00% | 50,000 | 100.00% | 50,000 |
| Valor N, S.A. | 100.00% | 2,087,315 | 100.00% | 2,087,315 |
| Worten - Equipamentos para o Lar, S.A. | 10.00% | 462,494 | 10.00% | 462,494 |
| 2,225,301,132 | 2,047,618,888 | |||
| Impairment of equity investments (Note 15) | (38,568,497) | (38,568,497) | ||
| 2,186,732,635 | 2,009,050,391 |
(a) The change relates to income received from a real estate investment fund as distribution of gains originated prior to its acquisition.
(b) During the period the company subscribed a capital increase of 200,000,000 euro in this subsidiary.
Movements in tangible and intangible assets during the nine months period ended 30 September 2008, as well as depreciations, are made up as follows:
| Intangible Assets: | ||||
|---|---|---|---|---|
| Opening Balance | Increases | Decreases | Closing Balance | |
| Gross Assets: | 2007/12/31 | 2008/09/30 | ||
| Industrial property and other rights | 1,401,602 | 11,026 | - | 1,412,628 |
| Software | 479 | - | - | 479 |
| Intangible assets in progress | 136 | - | 136 | - |
| 1,402,217 | 11,026 | 136 | 1,413,107 | |
| Opening Balance | Increases | Write-off/ | Closing Balance | |
| Accumulated Depreciations and Impairment Losses | 2007/12/31 | Reversals | 2008/09/30 | |
| Industrial property and other rights | 1,261,255 | 141,349 | - | 1,402,604 |
| Software | 479 | - | - | 479 |
| 1,261,734 | 141,349 | - | 1,403,083 | |
| Tangible Assets: | ||||
| Opening Balance | Increases | Decreases | Closing Balance | |
| Gross Assets: | 2007/12/31 | 2008/09/30 | ||
| Machinery and equipment | 2,464 | - | - | 2,464 |
| Transport equipment | 19,062 | - | - | 19,062 |
| Office equipment | 24,805 | - | - | 24,805 |
| Other tangible assets | 679 | - | - | 679 |
| 47,010 | - | - | 47,010 | |
| Opening Balance | Increases | Write-off/ | Closing Balance | |
| Accumulated Depreciations and Impairment Losses | 2007/12/31 | Reversals | 2008/09/30 | |
| Machinery and equipment | 657 | 185 | - | 842 |
| Transport equipment | 19,062 | - | - | 19,062 |
| Office equipment | 19,316 | 1,731 | - | 21,047 |
| Other tangible assets | 679 | - | - | 679 |
| 39,714 | 1,916 | - | 41,630 | |
| Opening Balance | Increases | Decreases | Closing Balance | |
| Total Net Assets: | 2007-12-31 | 2008-09-30 | ||
| Intangible Assets | 140.483 | (130.323) | 136 | 10.024 |
| Tangible Assets | 7.296 | (1.916) | - | 5.380 |
| 147.779 | (132.239) | 136 | 15.404 |
Deferred tax assets and liabilities as of 30 September 2008, 2007 and 31 December 2007, taking into consideration the temporary differences that generated them, can be detailed as follows:
| 30.September.2008 | 30.September.2007 | 31.December.2007 | ||||
|---|---|---|---|---|---|---|
| Deferred tax assets |
Deferred tax liabilities |
Deferred tax assets |
Deferred tax liabilities |
Deferred tax assets |
Deferred tax liabilities |
|
| Financial instruments | - | 498,592 | 19,813 | - | - | 194,034 |
| Write off of Intangible Assets Differences between amortizations for accounting and |
- | - | 620 | - | 304 | - |
| tax purposes | - | 1,636 | - | 58,360 | - | 39,372 |
| Tax losses carried forward | - | - | - | - | - | - |
| - | 500,228 | 20,433 | 58,360 | 304 | 233,406 |
As of 30 September 2008, 2007 and 31 December 2007, the caption "Other non current assets" is detailed as follows (Note 20):
| 30.September.2008 30.September.2007 31.December.2007 | |||
|---|---|---|---|
| Loans to group companies | 1,088,191,524 | 712,517,043 | 774,196,909 |
These loans bear interests at market rates.
As of 30 September 2008 and 31 December 2007, the caption "Other current assets" is detailed as follows:
| 30.September.2008 31.December.2007 | ||
|---|---|---|
| Trade debtors | - | 3,540,891 |
| Group companies | 391,192,689 | 734,444,255 |
| Other debtors | 7,796,356 | 7,101,105 |
| Tax and contributions receivable | 10,391,006 | 9,916,188 |
| Deferred costs | 1,318,770 | 599,972 |
| Accrued income | 41,183,417 | 1,451,118 |
| 451,882,238 | 757,053,529 |
As of 30 September 2008 and 31 December 2007, the fair value of interest rate derivatives, calculated based on present market value of equivalent financial instruments is estimated as follows:
| 30.September.2008 31. December.2007 | ||
|---|---|---|
| Assets | 1,881,460 | 1,113,658 |
Gains and losses for the period arising from changes in the fair value amounted to a net gain of 767,822 Euro, excluding the effect of the respective deferred liability and were recorded in equity.
As of 30 September 2008 and 31 December 2007, the caption "Cash and cash equivalents" can be detailed as follows:
| 30.September.2008 31.December.2007 | ||
|---|---|---|
| Bank deposits | 27,148 | 13,036 |
| Treasury applications | 34,997 | 34,997 |
| Cash and cash equivalents on the balance sheet | 62,145 | 48,033 |
| Bank overdrafts (Note 13) | (86,233) | (2,809) |
| Cash and cash equivalents on the statement of cash flow | (24,088) | 45,224 |
Bank overdrafts are recorded in the balance sheet under the caption "Current loans".
As of 30 September 2008 and 2007 and 31 December 2007, the share capital, which is fully subscribed and paid for, is made up of 1,100,000,000 ordinary shares with a nominal value of 1 euro each.
As of 30 September 2008, the subscribed share capital was distributed as follows:
| Entity | % |
|---|---|
| Sonae, SGPS, S.A. | 74.98 |
| Sonae Investments, B.V. | 15.93 |
| Soflorin, B.V. (a) | 9.09 |
(a) Soflorin, B.V. is entirely owned by the company, therefore the shares held by the subsidiary are considered own shares.
| 30.September.2008 | 31.December.2007 | |
|---|---|---|
| Legal Reserves | 99,300,000 | 95,000,000 |
| 99,300,000 | 95,000,000 | |
| Reserves and retained earnings: | ||
| Reserves under the arto 324 of the CSC |
205,000,000 | 205,000,000 |
| Hedging reserves | 1,123,474 | 538,170 |
| Other reserves | 614,814,566 | 619,976,791 |
| 820,938,040 | 825,514,961 | |
| 920,338,040 | 920,514,961 |
As of 30 September 2008 the company held 99,300,000 euro of legal reserves. According to Portuguese Commercial Law (Portuguese Company's Act, "Código das Sociedades Comerciais") these reserves cannot be distributed except upon dissolution of the company, but can be used to absorb losses after all other reserves have been used up, or to increase capital.
As a result of the acquisition of own shares in 2006, free reserves in the same amount as their acquisition cost were made unavailable in accordance with article 324 of Portuguese Company's Act ("Código das Sociedades Comerciais"). This reserve cannot be used until the referred own shares are extinct or disposed to a Company outside the group.
As of 30 September 2008 and 31 December 2007, loans are made up as follows:
| 30.September.2008 | 31.December.2007 | |||||||
|---|---|---|---|---|---|---|---|---|
| Book Value | Nominal Value | Book Value | Nominal Value | |||||
| Current | Non Current | Current | Non Current | Current | Non Current | Current | Non Current | |
| Bank loans | 44,000,000 | 227,000,000 | 44,000,000 | 227,000,000 | - | - | - | - |
| Bank overdrafts | 86,233 | - | 86,233 | - | 2,809 | - | 2,809 | - |
| Bond loans | 99,953,611 | 1,001,402,782 100,000,000 | 1,006,925,000 | - 1,100,672,731 | - | 1,106,925,000 | ||
| 144,039,844 | 1,228,402,782 | 144,086,233 | 1,233,925,000 | 2,809 1,100,672,731 | 2,809 | 1,106,925,000 |
Bond loans can be detailed as follows:
| Modelo Continente - 2003 | 82,000,000 |
|---|---|
| Modelo Continente - 2004 | 100,000,000 |
| Modelo Continente - 2005/2010 | 64,925,000 |
| Modelo Continente - 2005/2012 | 150,000,000 |
| Modelo Continente - 2007/2012 | 200,000,000 |
| Sonae Distribuição - 2007/2015 | 200,000,000 |
| Sonae Distribuição Setembro - 2007/2015 | 310,000,000 |
1,640,000 bonds – Nominal Value: 50 euro. Maximum term: 8 (eight) years.
Annual interest rate: The interest rate which is variable is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.75% p.a.. Interest payment: Half yearly in arrears, on 15 April and 15 October of each year. Redemption: At par, in one payment on 15 October 2011, the maturity date of the loan. Early redemption is not possible, either by initiative of the issuer or the bondholders.
10,000,000 bonds – Nominal Value: 10 euro.
Maximum term: 5 (five) years.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 1.15% p.a.. Interest payment: Half yearly in arrears, on 18 March and 18 September of each year.
Redemption: At par, in one payment on 18 March 2009, the maturity date of the loan. Early redemption is not possible, either by initiative of the issuer or the bondholders.
265,000 bonds – Nominal Value: 245 euro.
Maximum term: 5 (five) years.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.70% p.a..
Interest payment: Half yearly in arrears, on 3 February and 3 August of each year.
Redemption: At par, in one payment on 5th year, i.e., in one payment on 3 August 2010, the maturity date of the loan, except if it an early redemption occurs.
Early redemption (Call-Option): Early redemption is possible by initiative of the issuer, either totally or partially (by reducing the nominal value of the bonds), on the 2nd, 3rd or 4th year of maturity. In this situation the issuer is obliged to pay a prize of 0.125% over the reimbursed value. On the 3rd August 2007, the Company partially reimbursed the bonds, according to the issuing conditions. The amount reimbursed per bond was 755 Euro plus a premium of 0.94375 Euro. After the reimbursement, the loan reduced to 64,925,000 Euro (265,000 bonds with a 245 Euro nominal value).
15,000,000 bonds – Nominal Value: 10 euro.
Maximum term: 7 (seven) years.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.85% p.a..
Interest payment: Half yearly in arrears, on 2 February and 2 August of each year.
Redemption: At par, in one payment on 2 August 2012 the payment date of the 14th coupon, except if it an early redemption occurs.
Early redemption (Call-Option): Early redemption is possible by initiative of the issuer, either totally or partially (by reducing the nominal value of the bonds), on the reimbursed dates of 10th, 11th, 12th and 13th coupon, without the obligation of paying any prize.
4,000 bonds – Nominal Value: 50,000 euro.
Maximum term: 5 (five) years.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.5% p.a.. Interest payment: Half yearly in arrears, on 30 April and 30 October of each year. Redemption: At par, in one payment on 30 April 2012 the payment date of the 10th coupon.
Early redemption is not possible, either by initiative of the issuer or the bondholders.
4,000,000 bonds – Nominal Value: 50 euro.
Maximum term: 8 (eight) years.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.48% p.a.. Interest payment: Half yearly in arrears, on 10 February and 10 August of each year. Redemption: At par, in one payment on 10 August 2015 the payment date of the 16th coupon. Early redemption (Call-Option): Early redemption is possible by initiative of the issuer, totally, on the payment date of the 10th, 12th or 14th coupons, without the obligation of paying any prize.
31,000,000 bonds – Nominal Value: 10 euro.
Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.25% p.a. in the first 3 interest payment dates and 0.55% p.a. from the 4th interest payment date on.
Interest payment: Half yearly in arrears, on 10 March and 10 September of each year.
50% on the date of the 12th coupon payment (10 September 2013);
50% on the date of the 16th coupon payment (10 September 2015).
Early redemption (Call-Option): Early redemption is possible by initiative of the issuer, either totally or partially, on the payment dates of the 10th, 11th, 12th, 13th, 14th or 15th coupons, without the obligation of paying any prize.
Extraordinary early redemption (Call-Option): Until the end of the 18th month of the loan, within the following conditions:
(i) the loan may be reimbursed total or partially, with no penalization, in each interest payment date;
(ii) the loan may be reimbursed total or partially, subject to Breakage Costs, with a 30 previous days notice during each interest period.
Includes:
As of 30 September 2008 and 31 December 2007, the caption "Other current liabilities" can be detailed as follows:
| 30.September.2008 31.December.2007 | ||
|---|---|---|
| Suppliers | 29,805 | 104,307 |
| Group companies | 64,156,263 | 310,274,622 |
| Other creditors | 3,984,587 | 3,965,364 |
| Tax and contributions payable | 444,607 | 1,184,698 |
| Accrued expenses | 19,575,899 | 20,519,931 |
| 88,191,161 | 336,048,922 |
a) The caption "Group companies" refers to: (i) payable amount of 59,016,690 euro relating to a short term loan from group companies; (ii) the amount of 5,139,573 euro relating to income tax calculated by the group companies taxed in accordance with the Special Regime for Taxing Groups of Companies.
Movement in accumulated impairment losses over the period ending 30 September 2008 is as follows:
| Caption | Opening Balance | Increases | Decreases | Closing Balance |
|---|---|---|---|---|
| Impairment investment losses | 38,568,497 | - | - | 38,568,497 |
| 38,568,497 | - | - | 38,568,497 |
As of 30 September 2008 and 31 December 2007 contingent assets and liabilities are made up as follows:
| 30.September.2008 31.December.2007 | ||
|---|---|---|
| Guarantees given: | ||
| on tax claims | 54,270,330 | 18,821,550 |
| on municipal claims | 289,380 | 289,380 |
| others | 11,387,015 | |
| 65,946,725 | 19,110,930 |
No provision has been recognized for these tax additional assessments, to which guarantees were made, as the Board of Directors expects their outcome to be favourable to the Company with no additional liability.
As of 30 September 2008 and 2007 Investments net income is made up as follows:
| 30.September.2008 | 30.September.2007 | |
|---|---|---|
| Dividends | 236,300,137 | 18,193,658 |
| Gains on sale of investments | - | 35,728,616 |
| Losses on sale of investments | - | (5,454,530) |
| Impairment losses on Investments | - | (3,422,506) |
| Impairment losses reversion | - | 4,300,248 |
| 236,300,137 | 49,345,486 |
Earnings per share for the period were calculated taking into consideration the following amounts:
| 30.September.2008 | 30.September.2007 | |
|---|---|---|
| Net profit | ||
| Net profit taken into consideration to calculate basic earnings per share | ||
| (Net profit for the period) | 247,393,371 | 66,263,018 |
| Net profit taken into consideration to calculate diluted earnings per share | 247,393,371 | 66,263,018 |
| Number of shares | ||
| Weighted average number of shares used to calculate | ||
| basic Earnings per share | 1,000,000,000 | 1,000,000,000 |
| Weighted average number of share used to calculate the | ||
| diluted earnings per share | 1,000,000,000 | 1,000,000,000 |
| Earnings per share (basic and diluted) | 0.25 | 0.07 |
In the Annual General Meeting held on 31 March of 2008 the payment of dividends amounting to 85,000,000 euro was approved.
The accompanying financial statements were approved by the Board of Directors and authorized for issue on 5th November of 2008.
During the nine month period ended on 30 September 2008, shareholders' loan agreements were signed with the following companies:
Modelo Continente Hipermercados, S.A. Sonae Retalho España, S.A. Soflorin, B.V. Sonvecap, B.V.
During the nine months period ended on 30 September 2008, treasury application agreements were signed with the following companies:
Continente Hipermercados, S.A. Edições Book.it – S.A. Estêvão Neves – Hipermercados da Madeira, S.A. Global S – Hipermercados, Lda. Imoresultado – Sociedade Imobiliária, S.A. Modelo Continente Hipermercados, S.A., Sucursal en España NA – Equipamentos para o Lar, S.A. Nova Equador P.C.O Eventos Sociedade Unipessoal, Lda. Sempre à Mão – Sociedade Imobiliária, S.A. Sonae, SGPS, S.A. Valor N, S.A.
As of 30 September 2008, 2007 and 31 December 2007, the receivable balances related to the agreements mentioned above were as follows:
Current (Note 8) and non current (Note 7) granted loans:
| Companies | 30.September.2008 | 30.September.2007 31.December.2007 | |
|---|---|---|---|
| Bertimóvel - Sociedade Imobiliária, S.A. | 16,038,000 | 14,703,000 | 15,934,000 |
| Canasta - Empreendimentos Imobiliários, S.A. | 2,842,000 | 2,934,000 | 3,006,000 |
| Chão Verde - Sociedade de Gestão Imobiliária, S.A. | 2,691,584 | 2,855,584 | 2,791,584 |
| Citorres - Sociedade Imobiliária, S.A. | 3,752,000 | 3,926,000 | 3,973,000 |
| Contibomba - Comércio e Distribuição de Combustíveis, S.A. | 112,000 | 202,000 | 214,000 |
| Contimobe - Imobiliária de Castelo Paiva, S.A. | 72,359,000 | 85,141,000 | 75,909,000 |
| Continente Hipermercados, S.A. | 148,904,000 | - | - |
| Cumulativa - Sociedade Imobiliária, S.A. | 2,965,000 | 3,029,000 | 3,056,000 |
| Difusão - Sociedade Imobiliária, S.A. | 28,847,000 | 20,525,000 | 25,527,000 |
| Efanor - Industria de Fios, S.A. | 2,102,000 | - | 1,253,000 |
| Equador & Mendes - Agência Viagens e Turismo, Lda | 442,000 | - | 213,000 |
| Estevão Neves - Hipermercados da Madeira, S.A. | 279,000 | - | - |
| Fozimo – Sociedade Imobiliária, S.A. | 2,040,000 | 1,997,000 | 1,932,000 |
| Global S - Hipermercados, Lda | - | - | 735,000 |
| IGI - Investimento Imobiliário, S.A. | 222,451,000 | 147,298,000 | 183,902,000 |
| Igimo – Sociedade Imobiliária, S.A. | 567,000 | 615,000 | 595,000 |
| Iginha - Sociedade Imobiliária, S.A. | 14,364,500 | 14,206,500 | 14,277,500 |
| Imoconti – Sociedade Imobiliária, S.A. | 18,388,222 | 19,274,221 | 18,761,222 |
| Imoestrutura - Sociedade Imobiliária, S.A. | 530,000 | 648,000 | 621,000 |
| Imomuro - Sociedade Imobiliária, S.A. | 4,191,897 | 4,215,897 | 4,106,897 |
| Imoresultado – Sociedade Imobiliária, S.A. | 403,000 | 385,000 | 388,000 |
| Imosistema - Sociedade Imobiliária, S.A. | 4,473,000 | 4,613,000 | 4,565,000 |
| Infofield - Informática, S.A. | 9,549,000 | 5,000,000 | 5,000,000 |
| MJLF - Empreendimentos Imobiliários, S.A. | 3,845,000 | 4,013,000 | 3,981,000 |
| Modalfa - Comércio e Serviços, S.A. | 7,956,900 | - | 11,139,000 |
| Modelo.Com - Vendas por Correspondência, S.A. | 6,000 | - | - |
| Modelo Continente Hipermercados, S.A. | 203,118,600 | 358,442,100 | 103,322,000 |
| Modelo Hiper Imobiliária, S.A. | 318,500 | - | |
| Modelo Continente Seguros - Sociedade de Mediação, Lda | 4,468,000 | - | 1,400,000 |
| Nova Equador Internacional - Agência de Viagens e Turismo, Lda | - | - | 176,000 |
| Peixes Continente - Industria e Distribuição de Peixes, S.A. | 29,000 | - | - |
| Pharmacontinente - Saúde e Higiene, S.A. | 8,264,000 | 3,582,000 | 4,854,000 |
| Predicomercial - Promoção Imobiliária, S.A. | 11,527,000 | 11,234,000 | 10,950,000 |
| Selifa - Sociedade de Empreendimentos Imbiliários, S.A. | 4,006,000 | 4,218,000 | 4,189,000 |
| Sempre à Mão - Sociedade Imobiliária, S.A. | 14,776,128 | 88,000 | 17,128 |
| Sesagest - Projectos e Gestão Imobiliária, S.A. | 47,992,183 | 49,666,000 | 47,354,000 |
| Socijofra - Sociedade Imobiliária, S.A. | 8,070,000 | 8,347,000 | 8,131,000 |
| Sociloures - Sociedade Imobiliária, S.A. | 30,916,347 | 32,407,347 | 31,635,347 |
| Soflorin, B.V. | 507,985,000 | 34,415,330 | 34,276,568 |
| Solaris Supermercados, S.A. | - | - | 1,171,000 |
| Sonae , SGPS, S.A. | - | 167,559,000 | - |
| Sonae Retalho España, S.A. | 235,002 | 13,002 | 13,002 |
| Sondis Imobiliária, S.A. | 20,561,159 | 20,546,159 | 20,278,159 |
| Sontária - Empreendimentos Imobiliários, S.A. | 3,477,502 | 3,700,502 | 3,639,502 |
| Sonvecap, B.V. | - | 150,976,000 | 150,976,000 |
| Sportzone - Comércio de Artigos de Desporto, S.A. | 25,298,000 | 5,411,000 | 23,336,000 |
| Tlantic Portugal - Sistemas de Informação, S.A. | 29,000 | - | 4,000 |
| Todos os Dias - Comércio Ret. e Expl. de Centros Comerciais, S.A. | 322,000 | 915,000 | 1,067,000 |
| Valor N, S.A. | 2,881,000 | - | - |
| Worten - Equipamentos para o Lar, S.A. | 7,000,000 | 28,947,000 | 7,000,000 |
| 1,471,373,524 | 1,216,048,643 | 835,669,909 |
As of 30 September 2008, 2007 and 31 December 2007, the payable balances related to the agreements mentioned above were as follows:
Loans obtained – Short term (Note 14):
| Companies | 30.September.2008 | 30.September.2007 31.December.2007 | |
|---|---|---|---|
| Bikini - Portal de Mulheres, S.A. | (3,583,000) | - | (3,250,000) |
| Carnes Continente - Indústria e Distribuição de Carnes, S.A. | (7,924,000) | - | (526,000) |
| Edições Book.it - S.A. | (997,000) | - | - |
| Efanor - Design e Serviços, S.A. | (1,011,500) | - | (701,000) |
| Estevão Neves - Hipermercados da Madeira, S.A. | - | - | (6,448,000) |
| Fozmassimo - Sociedade Imobliária, S.A. | (2,646,000) | (4,170,000) | (4,670,000) |
| Global S - Hipermercados, Lda | (1,970,190) | - | - |
| Infofield–Informática, S.A. | - | - | (2,076,000) |
| Marcas MC ZRT | - | (4,787,000) | (10,178,000) |
| Modelo.Com - Vendas por Correspondência, S.A. | - | (3,266,000) | - |
| Modelo Continente Hipermercados, S.A. | - | - | (25,124,500) |
| Modelo Continente - Operações de Retalho, SGPS, S.A. | (13,199,200) | (244,885,000) | (216,459,000) |
| Modelo Hiper - Imobiliária, S.A. | - | (1,785,000) | (40,000) |
| Nova Equador Internacional - Agência de Viagens e Turismo, Lda | (326,000) | - | - |
| Nova Equador P.C.O Eventos Sociedade Unipessoal, Lda | (30,000) | - | - |
| Inventory - Acessórios de Casa, S.A. | (1,114,800) | - | (1,161,000) |
| Peixes Continente - Industria e Distribuição de Peixes, S.A. | (606,000) | - | (639,000) |
| Solaris Supermercados, S.A. | (151,000) | - | - |
| Sonvecap, B.V. | (20,750,000) | - | - |
| Worten - Equipamentos para o Lar, S.A. | (4,708,000) | - | (36,868,000) |
| (59,016,690) | (258,893,000) | (308,140,500) |
These financial statements are a translation of financial statements originally issued in Portuguese in accordance with International Financial Reporting Standards as adopted by the European Union for interim financial reporting purposes (IAS 34). In the event of discrepancies, the Portuguese language version prevails.
Matosinhos, 5 November 2008
The Board of Directors
Duarte Paulo Teixeira de Azevedo
Nuno Manuel Moniz Trigoso Jordão
Ângelo Gabriel Ribeirinho dos Santos Paupério
Álvaro Carmona e Costa Portela
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.