AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Sonae SGPS

Quarterly Report Dec 3, 2008

1901_10-q_2008-12-03_5a7b6262-8050-4d1d-810c-4baa9963beea.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

Head Office: R. João Mendonça, 529 - 4464-501 SENHORA DA HORA

Share Capital 1.100.000.000 Euros

Porto Commercial Registry and Fiscal Number 501 532 927

REPORT AND ACCOUNTS

30 SEPTEMBER 2008

REPORT OF THE BOARD OF DIRECTORS

30 SEPTEMBER 2008

Management Report Sonae Distribuição – S.G.P.S., S.A.

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.

Business Activity

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.

  • In the same period, the turnover of the non-food based retail brands totaled 800 million Euros which corresponds to an increase of 16% compared to the figure accumulated in the 3rd trimester of 2007 (13% in the most recent trimester).
  • The group of comparable stores of these brands registered in accumulated terms a turnover identical to that of the previous year, nonetheless represents a decrease of 3% over the last trimester. In a particularly adverse market enviroronment, this business portfolio demonstrates mixed signals - where the Modalfa, Zippy and Sportzone stores demonstrate a very positive behaviour, Worten demonstrates a neutral behaviour but is counteracted by a non-favourable performance of the Vobis and Maxmat brands when compared to the previous year.

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.

  • With regards to the food retail brands, operational cash-flow reached 167 million Euros, in other words 8,1% of the respective turnover and remained in line with the accumulated figure registered in the 3rd trimester of 2007.
  • In the same period, the non-food based retail brands contributed with 42 million Euros, which equates to 5,2 % of the respective turnover and an increase of 7% compared to the same period in 2007.

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.

Investment

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.

  • In Portugal, more specifically concerning the food based segments, the Company strengthened its store portfolio with the opening of 16 new units corresponding to a total of 17.000m2 sales area. In this context, Mafra and Valongo Continente hypermarkets and Famalicão Modelo mini-hypermarket are worth highlighting. They are a result of the quick turnaround of projects included in the operation pertaining to the acquisition of ex-Carrefour Portugal. Today the food based brands of the Company totals 469.000 m2 of sales area in 182 store portfolio.
  • Sonae Distribuição maintained an intense rhythm of expansion covering the Portuguese market with its non-food based retail formats. This year it opened 60 new units with a sales area of 24.000 m2 . With a portfolio of more than 10 distinct retail formats operating in 520 stores, to date this universe totals 270.000 m2 of sales area in the Country.
  • Today, the Company´s presence in Spain is already a reality and Sonae Distribuição operates in that market 4 Sportzone stores (a total of 7.000 m2 sales area) and a network of 9 electronic goods stores (with a base of 22.000 m2 temporarily operating under the Boulanger brand).

Capital Structure

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

Corporate Developments

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:

  • Once the non-opposition decision was granted by the Competition Authority, the alienation of Eiras (Coimbra) and Lagoa (Algarve) shopping centre's were carried out, as was the land and project for Modelo, Worten and Modalfa brands in Condeixa;
  • 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;

  • In the same context, the Company gave powers to the Banco Português de Investimento (BPI) to proceed with the disposal of the project in Viana do Castelo for the building of a food retail establishment.

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.

Corporate Governance

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.

Own shares

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.

Outlook

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:

  • increasing by 20%(1) the turnover of the retail format portfolios
  • maintaining the Company´s recurrent operational cash-flow at the same level as that of the previous year2;
  • and the realization of an investment of circa 300 million Euros which will allows for the opening along the course of 2008 of more than 60.000 m2 sales area in Portugal and begin to count an additional 30.000 m2 of Sales area in Spain as part of the store portfolio.

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

  • Turnover (t): sales of articles + services rendered.
  • Operating cash-flow (EBITDA): operating results amortisations and depreciation provisions impairment losses reversal of impairment losses.
  • Operating results (EBIT): consolidated net profit for the period income tax + investment profit/losses + profits/losses of associated companies - net financial expenses.
  • Profits on ordinary activities: operating results + net financial expenses.
  • Net investment: increase in gross fixed assets (tangible and intangible) + changes in perimeter (as a result of acquisitions and disposals) + disposals in gross fixed assets (tangible and intangible) + increases in goodwill. To calculate the investment in acquisitions (measured by changes occurred in consolidation perimeter) it was considered the net accumulated amortizations.
  • Net debt: current borrowings + non current borrowings + financial leasing creditors cash and cash equivalents other current investments under negotiation + borrowings from participating and/or participated companies.
  • Average debt: average of net debt at end of last four quarters.
  • Gross Fixed Assets allocated to real estate companies: goodwill net of impairment losses/gains (positive variances between the acquisition cost of investments in Group and associated companies, and the fair value of identifiable assets and liabilities of these companies at the date of their acquisition) + gross Fixed Assets owned by real estate companies of the Group (value of tangible and intangible assets booked at acquisition cost, or acquisition cost re-valued in accordance with generally accepted accounting principles in Portugal).
  • Working Capital: customer debts (receivables derived from sales in the normal course of the Group's business) suppliers (sums to pay resulting from purchases in the normal course of the Group's business) + inventories (goods booked at acquisition cost, less quantity discounts and impairment losses) + other assets and liabilities (State and other public entities + associated companies + accruals and prepayments + deferred taxes + provisions for risks and charges + fixed asset suppliers + sundry debtors and creditors).
  • Gearing: ratio between net debt and the company's shareholders' funds.
  • Net Capital Employed: gross real estate assets + other gross real estate assets + amortisations and impairment losses + financial investments + working capital
  • ROCE ("Return On Capital Employed"): EBIT / Net Capital Employed.
  • ROE ("Return On Equity"): sum of net profits of the last four quarters / average of the equity at end of last four quarters.

CONSOLIDATED FINANCIAL STATEMENTS

30 SEPTEMBER 2008

CONSOLIDATED BALANCE SHEETS AS AT 3O SEPTEMBER 2008 AND 2007 AND AS AT 31 DECEMBER 2007

(Amounts expressed in Euro)

(Translation of financial statements originally issued in Portuguese - Note 29)

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).

SONAE DISTRIBUIÇÃO, SGPS, S.A. CONSOLIDATED INCOME STATEMENTS BY NATURE

FOR THE NINE MONTHS PERIODS ENDED 30 SEPTEMBER 2008 AND 2007 (Amounts expressed in Euro)

(Translation of financial statements originally issued in Portuguese - Note 29)

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.

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

FOR THE NINE MONTHS PERIODS ENDED 30 SEPTEMBER 2008 AND 2007

(Amounts expressed in Euro)

(Translation of financial statements originally issued in Portuguese - Note 29)

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).

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS PERIODS ENDED 30 SEPTEMBER 2008 AND 30 SEPTEMBER 2007 (Amounts expressed in Euro)

(Translation of financial statements originally issued in Portuguese - Note 29)

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

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE NINE MONTHS PERIOD ENDED 30 SEPTEMBER 2008

(Amounts expressed in Euro)

(Translation of consolidated financial statements originally issued in Portuguese – Note 29)

1. INTRODUCTION

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").

2. BASIS OF PRESENTATION

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".

3. PRINCIPAL ACCOUNTING POLICIES

The accounting policies adopted are consistent with those used in the preparation of the consolidated financial statements for the year ended 31 December 2007.

4. GROUP COMPANIES INCLUDED IN THE CONSOLIDATION

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%

Consolidated financial statements for the first nine months of 2008

% 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.

5. INVESTMENTS IN ASSOCIATED COMPANIES

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

6. CHANGES IN CONSOLIDATED PERIMETER

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.

7. TANGIBLE AND INTANGIBLE ASSETS

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:

Tangible assets - September 2008

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

Tangible assets - September 2007

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

Intangible assets - September 2008

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".

8. GOODWILL

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)

9. INVESTMENTS

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:

  • a) 759,170 Euro (754,183 Euro on 30 September 2007), mainly refers to shares held in non-listed companies. The investments in non-listed companies and which fair value was not estimated due to the fact it could not be measured reliably are recorded at acquisition cost less impairment losses.
  • b) 56,102,723 Euro (56,082,703 Euro as of 30 September 2007) relates to deposited amounts on an Escrow Account which are invested in investment funds with superior rating and guarantee contractual liabilities assumed by the Group which may arise from the sale of Sonae Distribuição Brasil, S.A. and for which provisions were recorded (Note 20).

10. OTHER NON CURRENT ASSETS

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).

11. OTHER CURRENT ASSETS

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).

12. DEFERRED TAX

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

13. CASH AND CASH EQUIVALENTS

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.

14. SHARE CAPITAL

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..

15. LOANS

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

Bonds

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

Bonds - MODELO CONTINENTE / 2003

1,640,000 bonds – Nominal Value: 50 Euro.

Maximum term: 8 (eight) years.

Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.75% p.a..

Interest Payment: half yearly in arrears, on 15 April and 15 October of each year.

Redemption: at par, in one payment on 15 October 2011, the maturity date of the loan. Early redemption is not possible, either by initiative of the issuer or the bondholders.

Bonds - MODELO CONTINENTE / 2004

10,000,000 bonds – Nominal Value: 10 Euro.

Maximum term: 5 (five) years.

Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 1.15% p.a..

Interest Payment: half yearly in arrears, on 18 March and 18 September of each year.

Redemption: at par, in one payment on 18 March 2009, the maturity date of the loan. Early redemption is not possible, either by initiative of the issuer or the bondholders.

Bonds - MODELO CONTINENTE 2005/ 2010

265,000 bonds – Nominal Value: 245 Euro.

Maximum term: 5 (five) years.

Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.70%

p.a..

Interest Payment: half yearly in arrears, on 3 February and 3 August of each year.

Redemption: at par, in one payment on 5th year 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).

Bonds - MODELO CONTINENTE 2005/ 2012

15,000,000 bonds – Nominal Value: 10 Euro.

Maximum term: 7 (seven) years.

Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.85% p.a..

Interest Payment: half yearly in arrears, on 2 February and 2 August of each year.

Redemption: at par, in one payment on 2 August 2012 the payment dates of the 14th coupon, except if it an early redemption occurs.

Early redemption (call-option): early redemption is possible by initiative of the issuer, either totally or partially (by reducing the nominal value of the bonds), on the reimbursed dates of 10th, 11th, 12th and 13th coupon, without the obligation of paying any prize.

Bonds - MODELO CONTINENTE 2007/2012

4,000 bonds – Nominal Value: 50,000 Euro.

Maximum term: 5 (five) years.

Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.5% p.a.. Interest Payment: half yearly in arrears, on 30 April and 30 October of each year.

Consolidated financial statements for the first nine months of 2008

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.

Bonds - SONAE DISTRIBUIÇÃO SEPTEMBER- 2007/2015

31,000,000 Bonds – Nominal Value: 10 Euro.

Maximum term: 8 (eight) years.

Annual interest rate: the interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.25% p.a. in the first 3 interest payment dates and 0.55% p.a. from the 4th interest payment date on.

Interest Payment: half yearly in arrears, on 10 March and 10 September of each year.

Redemption: at par in the following terms:

50% on the date of the 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.

Other loans – non currents

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".

Bank loans

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.

16. DERIVATIVES

Exchange rate derivatives

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".

Fair value of derivatives

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

Interest rate derivatives

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.

17. OTHER NON CURRENT LIABILITIES

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.

18. SHARE BASED PAYMENT PLANS

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.

19. OTHER CURRENT LIABILITIES

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
  • a) The caption "Other accounts payable" includes an amount of 20,842,948 Euro (18,348,279 Euro as of 31 December 2007) related to means of payments withheld by clients, namely, vouchers, gift cards and discount coupons, which were granted under the loyalty project "Cartão Cliente" and not yet used.
  • b) The caption Accrued costs includes: i) personnel costs amounting to 79,738,664 Euro (65,894,919 Euro as at 31 December 2007); ii) accrued interests of 13,411,817 Euro (18,887,751 Euro as at 31 December 2007); iii) advertising costs of 6,271,341 Euro (19,792,292 Euro as at 31 December 2007); iv) other external supplies and services amounting to 20,271,346 Euro (21,134,152 Euro as at 31 December 2007); v) rents of 6,174,462 Euro (5,146,700 Euro as at 31 December 2007); vi) Real Estate Municipality tax of 2,658,493 Euro (3,658,053 Euro as at 31 December 2007); and vii) import expenses in the amount of 3,106,105 Euro (4,099,190 Euro as at 31 December 2007).

20. PROVISIONS AND ACCUMULATED IMPAIRMENT LOSSES

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.

21. CONTIGENT ASSETS AND LIABILITIES

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
  • a) Includes guarantees amounting to 88,939,228 Euro (46,603,916 Euro on 31 December 2007) and 23,797,665 Euro (27,869,675 Euro on 31 December 2007) related to appeals against additional corporate Income Tax and VAT assessments, respectively.
  • b) Includes guarantees of 19,045,714 Euro (35,800,646 Euro on 31 December 2007) related to VAT reimbursement requests.

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.

22. RELATED PARTIES

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.

23. INCOME TAX

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

24. EARNINGS PER SHARE

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

25. DIVIDENDS

In the Shareholders Annual General Meeting held on 31 March 2008, the payment of a gross dividend amounting to 85,000,000 was approved.

26. SEGMENT INFORMATION

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

Food retail brands

Includes the contribution of the business activity of the company related to food retail brands.

Non food retail brands

Includes the contribution of the business activity of the company related to non food retail brands.

Real estate assets with income

Includes the contribution of real estate assets managed by Sonae Distribuição, in particular commercial galleries near to Continente and Modelo units.

Real estate without income

Includes the contribution of real estate assets which in most cases will be useful to accommodate the organic growth of Sonae Distribuição.

Others

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 Cash-flow (EBITDA)

Operating results – amortisations and depreciations – provisions and impairment losses – reversal of impairment losses.

Operating Results (EBIT)

Consolidated net profit – income tax + profit/(loss) related to investments + profit/(loss) related to associated companies – net financial expenses.

27. SUBSEQUENT EVENTS

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.

28. APPROVAL OF THE FINANCIAL STATEMENTS

The accompanying consolidated financial statements were approved by the Board of Directors and authorized for issue on 5th November 2008.

29. NOTE ADDED TO TRANSLATION

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

INDIVIDUAL FINANCIAL STATEMENTS

30 SEPTEMBER 2008

COMPANY BALANCE SHEETS AS AT 30 SEPTEMBER 2008 AND 2007 AND AS AT 31 DECEMBER 2007

(Amounts expressed in Euro)

(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

COMPANY INCOME STATEMENTS BY NATURE

FOR THE THREE AND NINE MONTHS PERIODS ENDED 30 SEPTEMBER 2008 AND 2007

(Amounts expressed in Euro)

(Translation of financial statements originally issued in Portuguese - Note 21)

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

COMPANY STATEMENTS OF CHANGES IN EQUITY

FOR THE NINE MONTHS PERIODS ENDED 30 SEPTEMBER 2008 AND 2007

(Amounts expressed in Euro)

(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

COMPANY STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS PERIODS ENDED 30 SEPTEMBER 2008 AND 2007

(Amounts expressed in Euro)

(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

NOTES TO THE COMPANY FINANCIAL STATEMENTS

FOR THE NINE MONTHS PERIOD ENDED 30 SEPTEMBER 2008

(Amounts expressed in Euro)

(Translation of notes to the company financial statements originally issued in Portuguese – Note 21)

1. INTRODUCTION

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).

2. BASIS OF PREPARATION AND PRINCIPAL ACCOUNTING POLICES

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.

3. CHANGES IN ACCOUNTING POLICES AND CORRECTION OF ERRORS

During the period there were neither changes in accounting policies nor errors related with previous periods.

4. INVESTMENTS

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.

5. TANGIBLE AND INTANGIBLE ASSETS

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

6. DEFERRED TAX

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

7. OTHER NON CURRENT ASSETS

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.

8. OTHER CURRENT ASSETS

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
  • a) The caption "Group companies" includes: (i) the amount of 383,182,000 euro related to short term loans to group companies; (ii) the amount of 8,010,666 euro related to income tax calculated by the group companies taxed in accordance with the Special Regime for Taxing Groups of Companies; (iii) the amount of 23 euro related to receivable interests from group companies.
  • b) The caption "Other debtors" includes approximately 5,790,800 euro, related to tax claims of tax assessments paid to tax authorities. No provision or impairment was recorded in order to face possible losses as it is understood by the Board of Directors that the outcome of these claims will be favourable to the Company.

9. DERIVATIVES

Interest rate derivatives

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.

10. CASH AND CASH EQUIVALENTS

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".

11. SHARE CAPITAL

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.

12. RESERVES

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.

13. LOANS

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

Bond loans can be detailed as follows:

Modelo Continente - 2003 82,000,000
Modelo Continente - 2004 100,000,000
Modelo Continente - 2005/2010 64,925,000
Modelo Continente - 2005/2012 150,000,000
Modelo Continente - 2007/2012 200,000,000
Sonae Distribuição - 2007/2015 200,000,000
Sonae Distribuição Setembro - 2007/2015 310,000,000

Bonds - MODELO CONTINENTE - 2003

1,640,000 bonds – Nominal Value: 50 euro. Maximum term: 8 (eight) years.

Annual interest rate: The interest rate which is variable is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.75% p.a.. Interest payment: Half yearly in arrears, on 15 April and 15 October of each year. Redemption: At par, in one payment on 15 October 2011, the maturity date of the loan. Early redemption is not possible, either by initiative of the issuer or the bondholders.

Bonds - MODELO CONTINENTE - 2004

10,000,000 bonds – Nominal Value: 10 euro.

Maximum term: 5 (five) years.

Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 1.15% p.a.. Interest payment: Half yearly in arrears, on 18 March and 18 September of each year.

Redemption: At par, in one payment on 18 March 2009, the maturity date of the loan. Early redemption is not possible, either by initiative of the issuer or the bondholders.

Bonds - MODELO CONTINENTE - 2005/2010

265,000 bonds – Nominal Value: 245 euro.

Maximum term: 5 (five) years.

Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.70% p.a..

Interest payment: Half yearly in arrears, on 3 February and 3 August of each year.

Redemption: At par, in one payment on 5th year, i.e., in one payment on 3 August 2010, the maturity 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).

Bonds - MODELO CONTINENTE - 2005/2012

15,000,000 bonds – Nominal Value: 10 euro.

Maximum term: 7 (seven) years.

Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.85% p.a..

Interest payment: Half yearly in arrears, on 2 February and 2 August of each year.

Redemption: At par, in one payment on 2 August 2012 the payment 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.

Bonds - MODELO CONTINENTE - 2007/2012

4,000 bonds – Nominal Value: 50,000 euro.

Maximum term: 5 (five) years.

Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.5% p.a.. Interest payment: Half yearly in arrears, on 30 April and 30 October of each year. Redemption: At par, in one payment on 30 April 2012 the payment date of the 10th coupon.

Early redemption is not possible, either by initiative of the issuer or the bondholders.

Bonds - SONAE DISTRIBUIÇÃO - 2007/2015

4,000,000 bonds – Nominal Value: 50 euro.

Maximum term: 8 (eight) years.

Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.48% p.a.. Interest payment: Half yearly in arrears, on 10 February and 10 August of each year. Redemption: At par, in one payment on 10 August 2015 the payment date of the 16th coupon. Early redemption (Call-Option): Early redemption is possible by initiative of the issuer, totally, on the payment date of the 10th, 12th or 14th coupons, without the obligation of paying any prize.

Bonds - SONAE DISTRIBUIÇÃO SEPTEMBER - 2007/2015

31,000,000 bonds – Nominal Value: 10 euro.

Maximum term: 8 (eight) years.

Annual interest rate: The interest rate, which is variable, is indexed to the EURIBOR 6 month rate on the second working day preceding the interest period, with a spread of 0.25% p.a. in the first 3 interest payment dates and 0.55% p.a. from the 4th interest payment date on.

Interest payment: Half yearly in arrears, on 10 March and 10 September of each year.

Redemption: At par in the following terms:

50% on the date of the 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.

Bank loans

Includes:

  • a) Issuances of commercial paper totalling 274,000,000 euro which includes the amount of 227,000,000 euro classified as non-current as it concerns to commercial paper agreements which issuances are committed by financial institutions.
  • b) The amount of 86,233 euro refers to a bank overdraft (Note 10).

14. OTHER CURRENT LIABILITIES

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.

15. IMPAIRMENT LOSSES

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

16. CONTINGENT ASSETS AND LIABILITIES

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.

17. INVESTMENTS NET INCOME

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

18. EARNINGS PER SHARE

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.

19. APPROVAL OF THE FINANCIAL STATEMENTS

The accompanying financial statements were approved by the Board of Directors and authorized for issue on 5th November of 2008.

20. INFORMATION REQUIRED BY LAW

Art 5, item 4 of Decree-Law 3318/94

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)

21. NOTE ADDED TO TRANSLATION

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

Talk to a Data Expert

Have a question? We'll get back to you promptly.