AI assistant
Teixeira Durate — Interim / Quarterly Report 2009
Dec 18, 2009
1919_10-q_2009-12-18_30a2454a-6ad4-428e-973b-5dbb891f9cff.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
| R | EP OR T | ||||
|---|---|---|---|---|---|
| AND ACCOUNTS | |||||
| $3^{rd}$ | Q u a r t e r | ||||
TABLE OF CONTENTS
-
- Company Identification
-
- Teixeira Duarte Group 3 rd Quarter of 2009
-
- Summary of Indicators
-
- Evolution of Activity over the 3rd Quarter of 2009
- I. Introduction
- II. Evolution of Activity
- III. Facts Occurred after the end of the 3rd Quarter of 2009
- IV. Outlook for 2009
-
- Consolidated Financial Statements
Consolidated Statement of the Financial Position
Consolidated Income Statement of the Period
Consolidated Full Income Statement
Consolidated Statement of Change in Equity
Consolidated Cash Flow Statement
Notes to the Consolidated Financial Statements
| 3 | rd Quarter Consolidated Results - 2009 | 5 | |
|---|---|---|---|
Summary of Indicators
| Teixeira Duarte Group | 3 rd Q |
3 rd Q |
3 rd Q |
3 rd Q |
3 rd Q |
2009/2008 % |
|---|---|---|---|---|---|---|
| 2005 | 2006 | 2007 | 2008 | 2009 | Growth | |
| Employees | 6,374 | 7,422 | 9,711 | 13,154 | 13,551 | 3.0% |
| Sales/Services Rendered | 444 | 553 | 693 | 944 | 911 | -3.6% |
| Operating Income | 476 | 581 | 717 | 1,001 | 976 | -2.4% |
| EBITDA | 57 | 66 | 64 | 121 | 132 | 8.8% |
| EBITDA / Turnover Margin | 12.8% | 12.0% | 9.2% | 12.8% | 14.5% | 12.9% |
| EBIT | 39 | 46 | 36 | 84 | 91 | 8.5% |
| Fixed tangible assets + Investment property | 578 | 670 | 730 | 870 | 1,004 | 15.3% |
| Investments in associated companies+ Assets available for sale + Other investments | 1,112 | 1,142 | 1,490 | 1,325 | 1,293 | -2.4% |
| Total Equity | 509 | 589 | 787 | 477 | 472 | -1.0% |
| Net Income | 73 | 56 | 52 | -244 | 58 | - |
Notes:
The book values are expressed in million Euros.
The values of the column "2009/2008 % Growth" were calculated based on unrounded figures.
The Total Equity Capital includes minority interests
I. INTRODUCTION
Under the terms and for the effects of the applicable legal and regulatory provisions, TEIXEIRA DUARTE - Engenharia e Construções, S.A. hereby discloses the Quarterly Information relative to the first nine months of 2009.
In compliance with and under the new legislation on the presentation of periodic information, it should be noted that the elements disclosed herein refer only to the consolidated position and that the financial statements and their notes were prepared based on the International Accounting Standard IAS 34, with the scope and development established in the Law.
Hence, after a brief presentation on the evolution of activity during the period under analysis, commenting on the main financial and management indicators, also included in this document are the Consolidated Financial Statements and their respective notes.
It should also be noted that, without prejudice to the regular monitoring of the activity of Teixeira Duarte by its Supervisory Bodies, as well as through the information reported to the Supervisory Bodies for the purpose of the preparation of this document, the elements published herein are not, under the terms of the applicable provisions, subject to auditing.
We briefly highlight some topics which will be further developed later in the report:
- The Net Income of the third quarter was positive by 58 million euros;
- Turnover was 910 million euros higher than nine months ago;
- The Portfolio of Orders of the Teixeira Duarte Group for the construction sector above 2,000 million euros promises good prospects for the activity.
II. EVOLUTION OF ACTIVITY:
The Consolidated Net Income Attributable to the Shareholders was positive by 58.014 thousand euros.
The Turnover fell by 3.6% percent relative to the third quarter of 2008, reaching 910,665 thousand euros.
Evolution of Consolidated Turnover
(Values in thousand euros)
The negative variation was essentially due to the fact of the decrease in Portugal having been greater then the expansion achieved in the external market, which now represents 61.4% of the total of the Teixeira Duarte Group.
Evolution of Turnover by Markets
The table below presents the penalization represented by most of the markets in which the Group operates, arising from the current scenario of crisis, with the exception of sustained growth in the markets of Angola and Mozambique.
| Countries | 3 rd Q 09 |
3 rd Q 08 |
Var (%) |
|---|---|---|---|
| Portugal | 351,509 | 412,110 | -14.7% |
| Angola | 366,935 | 321,822 | 14.0% |
| Algeria | 78,508 | 95,776 | -18.0% |
| Brazil | 36,166 | 40,750 | -11.2% |
| Ukraine | 9,405 | 23,600 | -60.1% |
| Spain | 20,272 | 18,953 | 7.0% |
| Mozambique | 34,506 | 12,582 | 174.2% |
| Morocco | 5,775 | 10,773 | -46.4% |
| Venezuela | 4,168 | 6,951 | -40.0% |
| Other | 3,411 | 1,084 | 214.7% |
| Total | 910,655 | 944,401 | -3.6% |
Contribution to Turnover
(Values in thousand euros)
Consolidated operating income decreased by 2.4% in comparison to September 2008, reaching the value of 976,078 thousand euros in these first nine months of 2009.
Evolution of Consolidated Operating Income
Total operating income achieved in the Fuel sector in Portugal decreased above all as a result of the strategy of optimisation of results in detriment of turnover.
The figures obtained relative to Cements, Concrete and Aggregates were negatively affected by the overall economic circumstances in some geographical markets where C+P.A., S.A. operates, namely Ukraine.
The Sale of Vehicles, developed by the Group in the Angolan market, registered a retraction in turnover, essentially in the last quarter.
Operating Income by activity and geographical markets:
| Internal Market | External Market | Total | ||||||
|---|---|---|---|---|---|---|---|---|
| rd Q 09 3 |
rd Q 08 3 |
Var(%) | rd Q 09 3 |
rd Q 08 3 |
Var(%) | rd Q 09 3 |
rd Q 08 3 |
Var(%) |
| 234,445 | 248,955 | -5.8% | 293,718 | 259,103 | 13.4% | 528,163 | 508,058 | 4.0% |
| - | 38 | - | 14,496 | 28,108 | -48.4% | 14,496 | 28,146 | -48.5% |
| 14,132 | 9,861 | 43.3% | 21,718 | 22,364 | -2.9% | 35,850 | 32,225 | 11.2% |
| 66,750 | 49,841 | 33.9% | 14,519 | 25,663 | -43.4% | 81,269 | 75,504 | 7.6% |
| 11,734 | 10,412 | 12.7% | 54,151 | 40,685 | 33.1% | 65,885 | 51,097 | 28.9% |
| 19 | - | - | 79,041 | 66,205 | 19.4% | 79,060 | 66,205 | 19.4% |
| 75,079 | 118,265 | -36.5% | 41 | 20 | 105.0% | 75,120 | 118,285 | -36.5% |
| 105 | 119 | -11.8% | 96,128 | 120,921 | -20.5% | 96,233 | 121,040 | -20.5% |
| 2 | - | - | - | - | - | 2 | - | - |
| 402,266 | 437,491 | -8.1% | 573,812 | 563,069 | 1.9% | 976,078 | 1,000,560 | -2.4% |
(Values in thousand euros)
Nevertheless, these more significant reductions were compensated by the good performance achieved in Concessions and Services, Hotel Services, the Food Trading and Construction, which reached values similar to the same period of the previous year, in spite of the recognized overall economic difficulties which have been faced.
On the other hand, Real Estate grew relative to September 2008, which has been particularly significant in view of the 7,294 thousand euros reduction in income derived from non-recurrent operations.
Hence, the contribution of each of the activity sectors to the total value of consolidated operating income was as follows:
EBITDA grew by 8.8% in relation to last year to stand at 131,962 thousand euros, albeit influenced by 23,955 thousand euros derived from non-recurrent operations.
In spite of the reduction of non-recurrent income by 7,294 thousand euros, the total value of EBITDA represents the highest value observed in same periods over the last five years.
Consolidated EBITDA Evolution
Analyzing this indicator by sector of activity, the table below shows that the major instability at a global level determined a great variety of different behaviour in these business areas according to the specific characteristics of each and of the respective markets in which they operate.
| EBITDA | |||
|---|---|---|---|
| Activity Sector | 3rd Quarter 09 | 3rd Quarter 08 | Var (%) |
| Construction | 43,700 | 13,400 | 226.1% |
| Cement, concrete and aggregates | (1,646) | 4,856 | - |
| Concessions and services | 7,550 | 4,613 | 63.7% |
| Real estate | 44,859 | 50,894 | -11.9% |
| Hotel services | 28,200 | 19,867 | 41.9% |
| Food trading | 4,195 | 9,703 | -56.8% |
| Fuel trading | 5,885 | 4,846 | 21.4% |
| Sale of vehicles | 10,627 | 22,005 | -51.7% |
| Not allocated to segments | (11,419) | (10,302) | 10.8% |
| Eliminations | 11 | 1,368 | -99.2% |
| 131,962 | 121,250 | 8.8% |
(Values in thousand euros)
Hence, the EBITDA / Turnover margin grew in relation to September 2008 by 12.9%, increasing from 12.8% to 14.5% in September 2009.
Net financial income was penalized by the exchange rate effect to the value of 6,732 thousand euros, essentially due to the devaluation of the US Dollar and Ukrainian Hryvnia relative to the Euro, having registered negative 15,709 thousand euros.
In spite of the indebtedness, the financial costs were lower than those registered in the same period of the previous year, as a result of the fall in the interest rate.
Income Tax reached the value of 16,949 thousand euros for the quarter ended on 30 September 2009.
Total Net Assets grew by 7.4% in relation to 31 December 2008, having reached 3,413,121 thousand euros, which includes "CIMPOR - Cimentos de Portugal, SGPS, S.A.", "Banco Comercial Português, S.A." and "Lagoas Park", with the three representing a combined value of 1,440,756 thousand euros.
The Indebtedness of the Group, which continues to be subject to careful control and integrated in the overall strategy defined, reached the value of 2,071,112 thousand euros by the end of the third quarter of 2009, reflecting an increase of 113,732 thousand euros relative to 31 December 2008, essentially as a result of the investment in "Lagoas Park" and in Cascais Hospital, as well as in the activities under development in Angola and Brazil.
The Net Indebtedness of the Group as at 30 September 2009 reached 1,978,276 thousand euros, having increased by 126,374 thousand euros in relation to the end of last year.
Evolution of Consolidated Net Indebtedness
(Values in thousand euros)
The abovementioned evolutions reflect an investment policy and strengthening of the equity of the Teixeira Duarte Group, which has permitted a significant increase in its assets. On this issue, it is pertinent to note that just the holdings in "Banco Comercial Português, S.A." and "CIMPOR - Cimentos de Portugal, SGPS, S.A.", valued at 1,150,049 thousand euros in accordance with the respective stock market prices on 30 de September de 2009, added to the "Lagoas Park" enterprise, valued at 283,517 thousand euros, represent 69.2% of the value of the Group's total debt.
To complement this reference, as is our habit, it should be noted that these three assets normally referred to due to their greater liquidity and objective market valuation, represent only 42% of the total assets of the Teixeira Duarte Group.
Total Equity reached 472,266 thousand euros, corresponding to growth of 39.3% in relation to 31 December 2008, essentially due to the impact of the Financial Assets Available for Sale, namely the financial holdings in "Banco Comercial Português, S.A." and the Adjustments of Holdings relative to the associated company "CIMPOR - Cimentos de Portugal, SGPS, S.A.".
Financial Autonomy increased from 10.7% as at 31 December 2008 to 13.8% as at 30 September 2009, having grown by 29.7%.
In the area of human resources efforts were pursued towards the minimization of the inactivity in the Construction sector, which was significantly reduced, simultaneously with a consistent policy on professional training and awareness-raising on safety at work, providing employees with the necessary qualifications for the new challenges faced by the companies of the Group.
The strict action in relation to the adequacy of the number of workers to the activity developed in the different sectors and markets was maintained. At the end of the quarter under consideration, the average number of employees was 13,551, in line with the expansion of activity in the external market, reflecting an increase of 13,157 employees as at 31 December 2008.
Evolution of the Average Number of Employees of the Group
"Teixeira Duarte – Engenharia e Construções, S.A." shares appreciated by 83.1% by the end of the third quarter, having risen from 0.60 euros at 31 December 2008 to 1.095 euros as at 30 September 2009.
The graph below shows the evolution of the stock market prices of the shares during the first nine months of the year, having varied over this period from a minimum of 0.407 euros in March and reached a maximum of 1.155 euros in September.
Share Prices of Teixeira Duarte - Engenharia e Construções, S.A.
During this period, 131,927,140 shares were traded, with a total turnover of 114,043,900 euros.
III. Facts Occurred After the End of the 3rd Quarter of 2009
Under the terms of the concession contract signed with "ANP – Agência Nacional do Petróleo, Gás Natural e Biocombustíveis" on 12th March 2008, the indirectly participated company ALVORADA, S/A issued two notifications of oil "discoveries" to this public entity.
This involved a procedure which is independent of the quantity, quality or marketability of the oil found, which continues under estimation up to date.
IV. Outlook for 2009
The Teixeira Duarte Group will maintain its attitude of particular caution relative to the approval of new investments and cost contention, while focusing its efforts on prudent participation in the main national tenders for construction work and on the continued growth of this sector abroad.
The Portfolio of Orders of the Teixeira Duarte Group for the construction sector, which reached the impressive value of 2,084,896 thousand euros as at 30 de September de 2009, increased by 3.3% compared with 31 December 2008, thus ensuring good levels of activity, especially in the current context of such unfavourable economic circumstances.
The development of action in other activity sectors will also be pursued, whenever possible also giving priority to ventures in
Regarding this issue, it should be noted that the stock market price of "Banco Comercial Português, S.A." increased and that the share is approaching its corresponding book-value, with Teixeira Duarte continuing to provide support to the Bank project through its strategic and long-lasting character of its stake, which was 7% as at 30 September 2009.
In relation to "CIMPOR - Cimentos de Portugal SGPS, S.A.", Teixeira Duarte continues to be the reference shareholder and holds the largest stake in its share capital (22%) and, as such, follows the management of this important participated company with care and attention, namely since its last General Meeting of Shareholders was held.
Overall, the Teixeira Duarte Group forecasts that by the end of 2009 it will achieve consolidated operating income of 1,400 million euros.
Lagoas Park, 26th November 2009
The Market Relations Representative José Pedro Cobra Ferreira
CONSOLIDATED STATEMENT OF THE FINANCIAL POSITION AS AT 30 SEPTEMBER 2009 AND 31 DECEMBER 2009
(Values in thousand euros)
| Notes | 2009 | 2008 | |
|---|---|---|---|
| Non-current assets: | |||
| Goodwill | 58,795 | 58,646 | |
| Intangible assets | 21,223 | 9,807 | |
| Fixed tangible assets | 13 | 529,921 | 506,670 |
| Investment properties | 14 | 473,672 | 418,296 |
| Investments in associated companies | 7 and 15 | 950,049 | 891,625 |
| Financial assets available for sale | 17 | 334,229 | 266,753 |
| Other investments | 9,122 | 9,576 | |
| Deferred tax assets | 18 | 109,927 | 117,389 |
| Other debtors | 422 | 790 | |
| Other non-financial assets | 6,852 | 5,395 | |
| Total non-current assets | 2,494,212 | 2,284,947 | |
| Current assets: | |||
| Stocks | 384,491 | 365,717 | |
| Customers | 299,053 | 270,734 | |
| Other receivables | 47,291 | 49,267 | |
| Cash and equivalent | 20 | 92,836 | 105,478 |
| Other current assets | 95,238 | 101,894 | |
| Total current assets | 918,909 | 893,090 | |
| TOTAL ASSETS | 7 | 3,413,121 | 3,178,037 |
| Equity: | |||
| Share Capital | 21 | 210,000 | 210,000 |
| Adjustments of investments in associates | 15 | (80,914) | (112,959) |
| Adjustments – foreign currency conversion revaluations | (41,543) | (50,472) | |
| Reserves and retained earnings | 222,369 | 543,702 | |
| Consolidated net income | 58,014 | (347,244) | |
| Equity attributable to shareholders | 367,926 | 243,027 | |
| Minority interests | 104,340 | 95,905 | |
| TOTAL EQUITY | 472,266 | 338,932 | |
| Non-current liabilities: | |||
| Loans | 22 | 1,601,738 | 1,421,049 |
| Provisions | 9,831 | 8,382 | |
| Financial leases | 233,862 | 247,106 | |
| Deferred tax liabilities | 18 | 59,494 | 53,070 |
| Other payables | 24,468 | 25,342 | |
| Other non-current liabilities | 31,340 | 47,127 | |
| Total non-current liabilities | 1,960,733 | 1,802,076 | |
| Current liabilities: | |||
| Loans | 22 | 469,374 | 536,331 |
| Provisions | 1,056 | 3,011 | |
| Suppliers | 254,173 | 222,631 | |
| Financial leases | 15,890 | 13,395 | |
| Other payables | 29,117 | 31,508 | |
| Other current liabilities | 210,512 | 230,153 | |
| Total current liabilities | 980,122 | 1,037,029 | |
| TOTAL LIABILITIES | 7 | 2,940,855 | 2,839,105 |
| TOTAL LIABILITIES AND EQUITY | 3,413,121 | 3,178,037 |
The notes are an integral part of the Income Statement as at 30 September 2009.
CONSOLIDATED INCOME STATEMENT FOR THE QUARTERS ENDED ON 30 SEPTEMBER 2009 AND 2008
(Values in thousand euros)
| Notes | 3rd Quarter 09 | Jul-Sep 09 | Jul-Sep 08 | Jul-Set 08 | |
|---|---|---|---|---|---|
| Operating income: | |||||
| Sales and services rendered | 7 and 8 | 910,655 | 944,401 | 325,517 | 361,052 |
| Other operating income | 8 | 65,423 | 56,159 | 33,263 | 7,226 |
| Total operating income | 8 | 976,078 | 1,000,560 | 358,780 | 368,278 |
| Operating costs: | |||||
| Cost of sales | (287,124) | (434,757) | (85,803) | (132,526) | |
| Changes in production | 3,977 | 29,573 | 10,168 | 3,660 | |
| External supplies and services | (357,732) | (275,912) | (146,140) | (142,216) | |
| Personnel costs | (171,375) | (158,101) | (55,575) | (56,939) | |
| Amortisation and depreciation | 7 | (41,065) | (37,274) | (13,949) | (14,778) |
| Provisions and impairment losses | 7 | (4) | (212) | (2) | (71) |
| Other operating costs | (31,862) | (40,113) | (13,553) | (12,151) | |
| Total operating costs | (885,185) | (916,796) | (304,854) | (355,021) | |
| Net operating income | 7 | 90,893 | 83,764 | 53,926 | 13,257 |
| Financial costs and losses | 9 | (111,887) | (110,570) | (37,844) | (35,231) |
| Financial income and gains | 9 | 49,593 | 44,404 | 14,187 | 26,917 |
| Results relative to investment activity | 9 and 15 | 46,585 | (321,619) | 18,196 | 4,537 |
| Financial results | (15,709) | (387,785) | (5,461) | (3,777) | |
| Results before taxation | 75,184 | (304,021) | 48,465 | 9,480 | |
| Income tax | 10 | (16,949) | 28,869 | (10,307) | (3,211) |
| Net income for the period | 58,235 | (275,152) | 38,158 | 6,269 | |
| Net earnings attributable to: | |||||
| Shareholders | 11 | 58,014 | (244,214) | 38,648 | 11,746 |
| Minority interests | 221 | (30,938) | (490) | (5,477) | |
| Earnings per share: | |||||
| Basic | 11 | 0.14 | (0.58) | 0.09 | 0.03 |
| Diluted | 11 | 0.14 | (0.58) | 0.09 | 0.03 |
The notes are an integral part of the consolidated income statement for the quarter ended on 30 September 2009.
CONSOLIDATED FULL INCOME STATEMENT FOR THE QUARTERS ENDED ON 30 SEPTEMBER 2009 AND 2008
(Values in thousand euros)
| 3rd Quarter 09 | 3rd Quarter 08 | Jul-Sep 09 | Jul-Sep 08 | |
|---|---|---|---|---|
| Net income for the period | 58,235 | (275,152) | 38,158 | 6,269 |
| Variation in adjustments of foreign currency conversion Variation in fair value and disposal of financial assets |
8,929 | (1,438) | 2,353 | 6,300 |
| available for sale | 56,861 | (41,926) | 80,358 | (67,554) |
| Effect of the application of the equity method | 32,045 | (25,239) | 3,480 | 205 |
| Other | (22,736) | (5,909) | (5,890) | (3,354) |
| 75,099 | (74,512) | 80,301 | (64,403) | |
| Full income for the period | 133,334 | (349,664) | 118,459 | (58,134) |
| Full income attributable to: | ||||
| Shareholders | 124,899 | (304,572) | 107,306 | (43,622) |
| Minority interests | 8,435 | (45,092) | 11,153 | (14,512) |
The notes are an integral part of the consolidated income statement for the quarter ended on 30 September 2009.
CONSOLIDATED STATEMENT OF CHANGE IN EQUITY FOR THE QUARTERS ENDED ON 30 SEPTEMBER 2009 AND 2008
(Values in thousand euros)
| Reserves and retained earnings | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Notes | Share Capital |
Adjustments in holdings in associates |
Currency conversion adjustments |
Legal reserve |
Free reserves |
Fair value reserve |
Other reserves |
Retained earnings |
Net income |
Minority interests |
Total | |
| Balance as at 1 January 2009 | 210,000 | (112,959) | (50,472) | 18,100 | 197,546 | - | 10,587 | 317,469 | (347,244) | 95,905 | 338,932 | |
| Full income of the period: Net income for the period Variation in currency conversion adjustments Variation in fair value and sale of financial assets |
- - |
- - |
- 8,929 |
- - |
- - |
- - |
- - |
- - |
58,014 - |
221 - |
58,235 8,929 |
|
| available for sale | 17 | - | - | - | - | - | 48,497 | - | - | - | 8,364 | 56,861 |
| Effect of the application of the equity method | 15 | - | 32,045 | - | - | - | - | - | - | - | - | 32,045 |
| Other | - | - | - | - | - | - | (469) | (22,117) | (150) | (22,736) | ||
| Operations with shareholders in the period: Application of the consolidated result for 2008: Transfer of retained earnings |
- | - | - | - | - | - | - | (347,244) | 347,244 | - | - | |
| Balance as at 30 September 2009 | 210,000 | (80,914) | (41,543) | 18,100 | 197,546 | 48,497 | 10,118 | (51,892) | 58,014 | 104,340 | 472,266 | |
| - | - | |||||||||||
| Balance as at 1 January 2008 | 210,000 | (37,738) | (38,883) | 15,100 | 155,971 | (25,628) | 10,712 | 253,830 | 122,252 | 168,769 | 834,385 | |
| Full income for the period: Consolidated net income for the period Variation in currency conversion adjustments |
- - |
- - |
- (1,438) |
- - |
- - |
- - |
- - |
- - |
(244,214) - |
(30,938) - |
(275,152) (1,438) |
|
| Variation in fair value and sale of financial assets | - | |||||||||||
| available for sale Effect of the application of the equity method |
17 15 |
- - |
- (25,239) |
- - |
- - |
- - |
(31,983) - |
- - |
- - |
- - |
(9,943) - |
(41,926) (25,239) |
| Other | - | - | - | - | - | - | 110 | (1,808) | - | (4,211) | (5,909) | |
| Operations with shareholders in the period: Application of the consolidated result for 2007: |
||||||||||||
| Transfer to the legal and free reserves | - | - | - | 3,000 | 41,593 | - | - | - | (44,593) | - | - | |
| Dividends distributed | - | - | - | - | - | - | - | - | (7,560) | - | (7,560) | |
| Transfer to retained earnings | - | - | - | - | - | - | - | 70,099 | (70,099) | - | - | |
| Balance as at 30 September 2008 | 210,000 | (62,977) | (40,321) | 18,100 | 197,564 | (57,611) | 10,822 | 322,121 | (244,214) | 123,677 | 477,161 |
The notes are an integral part of the statement of consolidated changes in equity capital for the quarter ended on 30 September 2009.
CONSOLIDATED CASH FLOW STATEMENT FOR THE QUARTERS ENDED ON 30 SEPTEMBER 2009 AND 2008
(Values in thousand euros)
| Notes | 3 rd Quarter 09 |
3 rd Quarter 08 |
Jul-Sep 09 | Jul-Sep 08 | |
|---|---|---|---|---|---|
| CASHFLOWS FROM OPERATING ACTIVITIES: | |||||
| Receipts from costumers | 838,290 | 990,926 | 304,811 | 384,139 | |
| Payments to suppliers | (648,340) | (795,965) | (218,808) | (301,110) | |
| Payments to personnel | (165,540) | (149,141) | (55,683) | (53,940) | |
| Cash generated by operations | 24,410 | 45,820 | 30,320 | 29,089 | |
| Payment/refund of income tax | (15,115) | (2,094) | (14,199) | (851) | |
| Other receipts/payments relating to operating activities | (8,424) | (23,959) | (13,354) | (1,746) | |
| Cash retained from operating activities (1) | 871 | 19,767 | 2,767 | 26,492 | |
| CASH UTILISED IN INVESTMENT ACTIVITIES: | |||||
| Receipts derived from: | |||||
| Financial investments | 20 | - | 6,362 | - | 92 |
| Tangible fixed assets | 9,127 | 3,418 | 8,443 | (776) | |
| Interest and similar income | 8,783 | 10,635 | 5,097 | 4,941 | |
| Dividends | 20 | 35,317 | 35,999 | 1,100 | 731 |
| 53,227 | 56,414 | 14,640 | 4,988 | ||
| Payments relating to: | |||||
| Financial investments | 20 | (9,864) | (213,216) | 327 | 298 |
| Tangible fixed assets | (109,182) | (120,313) | (39,383) | (43,634) | |
| Intangible fixed assets | (4,694) | (13,086) | (521) | (12,792) | |
| (123,740) | (346,615) | (39,577) | (56,128) | ||
| Cash utilised in investment activities (2) | (70,513) | (290,201) | (24,937) | (51,140) | |
| CASH EFFECTS OF INVESTMENT ACTIVITIES: | |||||
| Receipts derived from: | |||||
| Loans raised | 3,873,289 | 1,763,745 | 1,203,595 | 486,181 | |
| Payments related to: | |||||
| Loans raised | (3,759,557) | (1,415,904) | (1,176,806) | (429,212) | |
| Interest and similar charges | (53,907) | (78,451) | (15,398) | (17,106) | |
| Dividends | - | (7,558) | - | - | |
| (3,813,464) | (1,501,913) | (1,192,204) | (446,318) | ||
| Cash effects of financing activities (3) | 59,825 | 261,832 | 11,391 | 39,863 | |
| Net change in cash and cash equivalents (4)=(1)+(2)+(3) | (9,817) | (8,602) | (10,779) | 15,215 | |
| Effect of Exchange rate differences | (2,825) | 2,719 | (2,026) | 4,115 | |
| Cash and cash equivalents changed boundary | - | (38) | - | 1 | |
| Cash and cash equivalents at beginning of period | 20 | 105,478 | 114,628 | 105,641 | 89,376 |
| Cash and cash equivalents at end of period | 20 | 92,836 | 108,707 | 92,836 | 108,707 |
The notes to the accounts are an integral part of the cash flow statement for the quarter ended on 30 September 2009.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS AS AT 30 SEPTEMBER 2009
1 - INTRODUCTORY NOTE
Teixeira Duarte - Engenharia e Construções, S.A. ("Teixeira Duarte" or "Company"), with its head office in Porto Salvo, was incorporated on 4th January 1934 and its core business is Construction.
The business group of Teixeira Duarte ("Group") is composed of the participated companies indicated in Notes 4, 15 and 16. The main activities of the Group are the following: Construction; Cement, Concrete and Aggregates; Concessions and Services; Real Estate; Hotel Services; Food Trade; Fuel Trade and the Sale of Vehicles.
The values indicated are expressed in thousand euros.
2 - MAIN ACCOUNTING PRINCIPLES
2.1 - Basis of presentation
The consolidated financial statements as at 30 September 2009 were prepared using the accounting policies consistent with the International Financial Reporting Standards ("IAS / IFRS"), as adopted by the European Union, effective for the financial years started on 1st January 2009 and in conformity with IAS 34 - Interim Financial Reporting.
2.2 – Accounting policies
The financial statements were prepared under the assumption of the continuity of operations according to the historical cost convention, except with respect to investment property and financial instruments.
The accounting policies adopted, including the financial risk management policies, are consistent with those followed for the preparation of the financial statements for the financial year ended on 31st December 2008 and referred to in the respective notes, except with respect to the adoption of the standards and interpretations the date of taking effect of which corresponds to financial year s started on 1st January 2009, the entry into force of which did not produce significant effects on the financial statements as at 30 September 2009.
3 - ALTERATIONS OF POLICIES, ESTIMATES AND ERRORS
During the financial year ended on 30 September 2009, there were no alterations to the accounting policies considered in the preparation of the financial information relative to the financial year ended on 31st December 2008 and referred to in the respective notes, neither was any significant material errors registered or alterations made to the accounting estimates relative to previous years.
4 - COMPANIES INCLUDED IN THE CONSOLIDATION PERIMETER
On 30 September 2009, the Parent-company, Teixeira Duarte - Engenharia e Construções, S.A. and the following controlled companies were included in the consolidation, by the full method:
| Company name | Head office | Effective percentage |
|---|---|---|
| INTERNAL MARKET | holding | |
| CONSTRUCTION | ||
| BEL-ere – Engenharia e Reabilitação de Estruturas, S.A. | Edifício 1, Lagoas Park | 100.00% |
| EPOS – Empresa Portuguesa de Obras Subterrâneas, S.A. | Porto Salvo Edifício 1, Lagoas Park Porto Salvo |
100.00% |
| OFM – Obras Públicas, Ferroviárias e Marítimas, S.A. | Edifício 1, Lagoas Park Porto Salvo |
60.00% |
| PERFORESC – Perfurações e Escavações, ACE | Edifício 1, Lagoas Park Porto Salvo |
100.00% |
| SOMAFEL – Engenharia e Obras Ferroviárias, S.A. | Edifício 1, Lagoas Park | 60.00% |
| NOVA TEIXEIRA DUARTE – Engenharia e Construções, S.A. | Porto Salvo Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| CEMENT, CONCRETE AND AGGREGATES | ||
| C + P.A. – Cimento e Produtos Associados, S.A. | Edifício 1, Lagoas Park | 52.00% |
| MARINERTES, S.A. | Porto Salvo Edifício 1, Lagoas Park Porto Salvo |
51.00% |
| CONCESSIONS AND SERVICES | ||
| BONAPAPEL – Artigos de Papelaria e Equipamentos Informáticos – Unipessoal, Lda. |
Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| INVICTAAMBIENTE – Recolha de Resíduos e Limpeza | Praça do Bom Sucesso, nº 61 - Escritórios 501 e 502 | 100.00% |
| Pública, S.A. RECOLTE – Recolha, Tratamento e Eliminação de Resíduos, S.A. |
Porto Edifício 1, Lagoas Park Porto Salvo |
100.00% |
| SATU-Oeiras – Sistema Automático de Transporte Urbano, E.M. | Edifício Paço de Arcos, E.N. 249/3 Paço de Arcos |
49.00% |
| TDGI – Tecnologia de Gestão de Imóveis, S.A. | Edifício 1, Lagoas Park Porto Salvo |
100.00% |
| TDHOSP – Gestão de Edifício Hospitalar, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| REAL ESTATE | ||
| BONAPARTE – Imóveis Comerciais e Participações, S.A. | Edifício 2, Lagoas Park | 100.00% |
| Fundo de Investimento Imobiliário Fechado TDF | Porto Salvo Edifício 2, Lagoas Park |
100.00% |
| GFF – Empreendimentos Imobiliários, Lda. | Porto Salvo Av. Infante Santo, nº 64 C, 1º Esq. |
100.00% |
| IMOPEDROUÇOS – Sociedade Imobiliária, S.A. | Lisbon Edifício 2, Lagoas Park |
100.00% |
| IMOTD – SGPS, S.A. | Porto Salvo Edifício 2, Lagoas Park |
100.00% |
| MARTINS & ESTEVES, S.A. | Porto Salvo Av. Infante Santo, nº 64 C, 1º Esq. |
100.00% |
| PARCAUTO – Sociedade Imobiliária, S.A. | Lisbon Edifício 2, Lagoas Park |
99.80% |
| QUINTA DE CRAVEL – Imobiliária, S.A. | Porto Salvo Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| Company name | Head office | Effective percentage holding |
|---|---|---|
| TDE – Empreendimentos Imobiliários, S.A. | Edifício 2, Lagoas Park | 100.00% |
| TD VIA – Sociedade Imobiliária, S.A. | Porto Salvo Edifício 2, Lagoas Park Porto Salvo |
93.75% |
| TDF – Sociedade Gestora de Fundos de Investimento Imobiliário, S.A. |
Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| Teixeira Duarte – Gestão de Participações e Investimentos Imobiliários, S.A. |
Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| TRANSBRITAL – Transportes e Britas Pio Monteiro | Pedreira das Perdigueiras - Laveiras | 100.00% |
| & Filhos, S.A. V8 – Gestão Imobiliária, S.A. |
Paço de Arcos Edifício 2, Lagoas Park Porto Salvo |
99.90% |
| HOTEL SERVICES | ||
| ESTA – Gestão de Hotéis, S.A. | Edifício 2, Lagoas Park | 100.00% |
| EVA – Sociedade Hoteleira, S.A. | Porto Salvo Av. República, nº 1 |
100.00% |
| LAGOASFUT – Equipamento Recreativo e Desportivo, S.A. | Faro Edifício 2, Lagoas Park |
100.00% |
| LAGOAS HOTEL, S.A. | Porto Salvo Edifício 2, Lagoas Park |
100.00% |
| ROCHORIENTAL – Sociedade Hoteleira, S.A. | Porto Salvo Edifício 2, Lagoas Park |
100.00% |
| SINERAMA – Organizações Turísticas e Hoteleiras, S.A. | Porto Salvo Edifício 2, Lagoas Park |
100.00% |
| TDH – SGPS, S.A. | Porto Salvo Edifício 2, Lagoas Park |
100.00% |
| TDHC – Instalações para Desporto e Saúde, S.A. | Porto Salvo Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| FUEL TRADING | ||
| ACG – Distribuição e Comércio de Gás, S.A. (a) | Rua das Lagoas - Campo Raso | 34.53% |
| AP GÁS – Distribuição e Comércio de Gás, S.A. (a) | Sintra Rua das Lagoas - Campo Raso |
34.53% |
| DIGAL – Distribuição e Comércio, S.A. (a) | Sintra Rua das Lagoas - Campo Raso |
32.06% |
| DNGÁS – Distribuição e Comércio de Gás, S.A. (a) | Sintra Rua das Lagoas - Campo Raso |
49.33% |
| GOMES & OLIVEIRA, S.A. (a) | Sintra Rua das Lagoas - Campo Raso |
34.53% |
| LUBRILAMEIRÃO, Lda. (a) | Sintra Av. da Liberdade, nº 666 |
47.99% |
| MERCAPETRO – Produtos Petrolíferos, S.A. (a) |
Fafe Rua Óscar da Silva, 2243 |
27.99% |
| MULTIGÁS – Sociedade Comercial e Distribuidora de Gás, S.A. (a) | Leça da Palmeira Rua das Lagoas - Campo Raso |
34.53% |
| PETRIN – Petróleos e Investimentos, S.A. (a) | Sintra Edifício 1, Lagoas Park |
47.24% |
| PETROSÓRIO – Combustíveis e Lubrificantes, Lda. | Porto Salvo Estrada Exterior da Circunvalação |
98.65% |
| PPS – Produtos Petrolíferos, S.A. (a) | Rio Tinto Edifício 1, Lagoas Park |
49.33% |
| PTG – SGPS, S.A. | Porto Salvo Edifício 1, Lagoas Park |
98.65% |
| TANQUIGÁS – Distribuição e Comércio de Gás, S.A. (a) | Porto Salvo Rua das Lagoas - Campo Raso |
34.53% |
| TDARCOL – SGPS, S.A. | Sintra Edifício 1, Lagoas Park Porto Salvo |
49.33% |
| Company name | Head office | Effective percentage holding |
|---|---|---|
| Transportes Centrais de Matosinhos, Lda. (a) | Edifício 1, Lagoas Park Porto Salvo |
49.33% |
| SALE OF VEHICLES | ||
| TDO – Investimento e Gestão, S.A. | Rua das Pretas, 4 - Fracção 4 D | 100.00% |
| VTD – Veículos Automóveis, S.A. | Funchal Edifício 1, Lagoas Park Porto Salvo |
100.00% |
| OTHER | ||
| TDCIM – SGPS, S.A. | Edifício 2, Lagoas Park | 100.00% |
| TDEMPA – Gestão de Participações e Investimentos, S.A. | Porto Salvo Rua das Pretas, 4 - Fracção 4 D |
70.00% |
| TDO – SGPS, S.A. | Funchal Rua das Pretas, 4 - Fracção 4 D |
100.00% |
| TEDAL – SGPS, S.A. | Funchal Edifício 2, Lagoas Park |
100.00% |
| TEIXEIRA DUARTE – TRADING, S.A. | Porto Salvo Edifício 1, Lagoas Park Porto Salvo |
100.00% |
| EXTERNAL MARKET | ||
| ANGOLA | ||
| CONSTRUCTION | ||
| BEL-ERE – Engenharia e Reabilitação de Estruturas Angola, Lda. |
Alameda Manuel Van-Dúnem, 318 Luanda |
100.00% |
| CEMENT, CONCRETE AND AGGREGATES | ||
| ANGOCIME – Cimentos de Angola, Lda. | Rua Comandante Che Guevara, 67 - 1º D | 100.00% |
| BETANGOLA – Betões e Pré-Fabricados de Angola, Lda. | Luanda Rua Comandante Che Guevara, 67 - 1º D Luanda |
100.00% |
| CONCESSIONS AND SERVICES | ||
| EDUCARE – Actividades Educativas e Culturais, Lda. | Rua Amílcar Cabral, 27 - R/C C | 100.00% |
| TDGI – Tecnologia de Gestão de Imóveis, Lda. | Luanda Rua Comandante Che Guevara, 67 - 1º D Luanda |
100.00% |
| REAL ESTATE | ||
| AFRIMO – Empreendimentos Imobiliários, Lda. | Rua Amílcar Cabral, 51 - 1º C | 51.00% |
| ANGOPREDIAL – Empreendimentos Imobiliários, Lda. | Luanda Rua Amílcar Cabral, 27 - R/C D |
100.00% |
| CASANGOL – Gestão Imobiliária, Lda. | Luanda Rua Amílcar Cabral, 27 - R/C D |
100.00% |
| IMOAFRO – Empreendimentos Imobiliários, Lda. | Luanda Rua Amílcar Cabral, 27 - R/C D |
100.00% |
| Teixeira Duarte – Engenharia e Construções (Angola), Lda. | Luanda Rua Amílcar Cabral, 27 - R/C D Luanda |
100.00% |
| Company name | Head office | Effective percentage |
|---|---|---|
| holding | ||
| URBÁFRICA – Sociedade Imobiliária, Lda. | Rua Amílcar Cabral, 35 - 5º C Luanda |
90.00% |
| URBANGO – Gestão Imobiliária, Lda. | Rua Amílcar Cabral, 27 - R/C D Luanda |
100.00% |
| HOTEL SERVICES | ||
| ALVALADE – Empreendimentos Turísticos e Hoteleiros, Lda. | Rua Comandante Gika – Bairro Maiango | 100.00% |
| ANGOIMO – Empreendimentos e Construções, Lda. | Luanda Rua Amílcar Cabral, 35 – 5º C |
100.00% |
| Serafim L. Andrade, S.A.R.L. | Luanda Rua da Missão, 103 Luanda |
80.00% |
| FOOD TRADING | ||
| MAXI – Comércio Geral, Importação e Exportação, Lda. | Rua Amílcar Cabral, 51 - 1º C | 100.00% |
| MAXI RETAIL – Comércio Geral, Lda. | Luanda Avenida Pedro de Castro Van - Dúnem Luanda |
100.00% |
| SALE OF VEHICLES | ||
| AUTO COMPETIÇÃO Angola, Lda. | Rua Eugénio de Castro, Instalações do | 100.00% |
| COMÉRCIO DE AUTOMÓVEIS, Lda. | Cine Atlântico - Luanda Rua Frederich Engels, 9 |
100.00% |
| TDA – Comércio e Indústria, Lda. | Luanda Rua Amilcar Cabral, nº 27 R/C, Letra C |
100.00% |
| TOPCAR – Aluguer de Viaturas, Lda. | Luanda Rua Amilcar Cabral, nº 27 R/C, Letra C |
100.00% |
| VAUCO – Automóveis e Equipamentos, Lda. | Luanda Rua Ho Chi Min (Largo 1º de Maio) |
51.00% |
| VTD – Veículos Automóveis Angola, Lda. | Luanda Via A-1, Lote CCB-5 - Pólo Automóvel Luanda |
100.00% |
| ALGERIA | ||
| CONSTRUCTION | ||
| TEIX.CO, SPA | BP 62B Zone D'Active Dar El Beida | 50.00% |
| TEIXEIRA DUARTE ALGERIE, SPA | Algiers Parc Miremont, Rue A, nº 136 Bouzareah Algiers |
99.94% |
| BRAZIL | ||
| CONSTRUCTION | ||
| EMPA – Serviços de Engenharia, S.A. | Rua Major Lopes, 800 Bairro São Pedro - Belo Horizonte |
70.00% |
| CONCESSIONS AND SERVICES | ||
| EMPA Logística, Ltda. | Rua Major Lopes, 800 - sala 410 | 68.83% |
| Indaia Grande Energia, S.A. | Bairro São Pedro - Belo Horizonte Rua Major Lopes, 800 - sala 302 Bairro São Pedro - Belo Horizonte |
70.00% |
| Company name | Head office | Effective percentage holding |
|---|---|---|
| REAL ESTATE | ||
| TDPG – Empreendimentos Imobiliários e Hoteleiros, Ltda. | Avenida Domingos Ferreira nº 4060, sala 301 Boa Viagem - Cidade de Recife |
100.00% |
| TDSP – Participações, Ltda. | Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
100.00% |
| TDSP – Elisa de Moraes Empreendimentos Imobiliários, Ltda. | Rua Afonso Sardinha, nº 95, Conjunto 52, Sala 37 Lapa - São Paulo |
90.00% |
| TDSP – Bela Vista Empreendimentos Imobiliários, SPE, Ltda. | Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
92.65% |
| TDSP – Galeno de Castro, Empreendimentos | Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 | 92.65% |
| Imobiliários, SPE, Ltda. TDSP – Maratona, Empreendimentos |
Itaim Bibi - São Paulo Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 |
92.65% |
| Imobiliários, SPE, Ltda. | Itaim Bibi - São Paulo | |
| TDSP – Direitos Humanos, Empreendimentos | Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 | 92.65% |
| Imobiliários, SPE, Ltda. TDSP – 03, Ltda. |
Itaim Bibi - São Paulo Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
92.65% |
| TDSP – 04, Ltda. | Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
99.95% |
| TDSP – 05, Ltda. | Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 | 99.95% |
| TDSP – 06, Ltda. | Itaim Bibi - São Paulo Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 |
99.95% |
| TDSP – 07, Ltda. | Itaim Bibi - São Paulo Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
99.95% |
| SPAIN | ||
| CONCESSIONS AND SERVICES | ||
| G.S.C. – Compañia General de Servicios y Construcción, S.A. SOCIEDAD UNIPERSONAL |
Av. Alberto Alcocer, 24 - 7º Madrid |
100.00% |
| GIBRALTAR | ||
| CONSTRUCTION | ||
| Teixeira Duarte International, LTD. | 23, Portland House - Glacis Road Gibraltar |
100.00% |
| MACAU | ||
| CONSTRUCTION | ||
| Teixeira Duarte – Engenharia e Construções (Macau), Lda. | Rua de Xangai, 175 Edifício Assoc. Comercial de Macau, 10 A Macau |
100.00% |
| MOZAMBIQUE | ||
| CONSTRUCTION | ||
| Teixeira Duarte – Engenharia e Construções (Mozambique), Lda. | Av. Julius Nyerere, 627 Maputo |
72.66% |
| CONCESSIONS AND SERVICES | ||
| TDGI – Tecnologia de Gestão de Imóveis, Lda. | Av. 24 de Julho, 141 Maputo |
67.41% |
| Company name | Head office | Effective percentage holding |
|---|---|---|
| REAL ESTATE | ||
| IMOPAR – Centro Comercial de Maputo, S.A.R.L. | Av. 24 de Julho, 135 Maputo |
100.00% |
| HOTEL SERVICES | ||
| AVENIDA – Empreendimentos Turísticos e Hoteleiros, Lda. | Av. Julius Nyerere, 627 | 100.00% |
| Sociedade Hotel Tivoli, Lda. | Maputo Av. 25 de Setembro, 1321 |
65.00% |
| TIVOLI BEIRA – Hotelaria e Serviços, Lda. | Maputo Av. Julius Nyerere, 130 R/C Beira |
98.63% |
| NAMIBIA | ||
| CEMENT, CONCRETE AND AGGREGATES | ||
| KARIBIB Portland Cement (PTY) (b) | P O Box 9574 Windhoek Namibia |
49.40% |
| RUSSIA | ||
| CEMENT, CONCRETE AND AGGREGATES | ||
| MMK Cement, Limited Liability Company (b) | Murmansk Russia |
36.40% |
| SÃO TOMÉ E PRINCIPE | ||
| HOTEL SERVICES | ||
| PROMOTUR, Lda. | Praia Messias Alves Santana |
55.00% |
| UKRAINE | ||
| CEMENT, CONCRETE AND AGGREGATES | ||
| Limited Liability Company Cement | Khutorskya Str., 70 Odessa |
52.00% |
| VENEZUELA | ||
| CONSTRUCTION | ||
| TEGAVEN – Teixeira Duarte y Asociados, C.A. | Av. Este, 6 - Edif. Centro Parque Carabobo, Piso 6, Of. 601 - Caracas Venezuela |
31.71% |
(a) The Group controls these subsidiaries through the subsidiary TDARCOL - SGPS, S.A.
(b) The Group controls the subsidiary through the subsidiary C+P.A., S.A.
5 - CHANGES IN THE CONSOLIDATION PERIMETER
During the quarter ended on 30 September 2009, no companies entered or left the consolidation perimeter.
6 - EXCHANGE RATES
The following exchange rates were used to convert the assets and liabilities expressed in foreign currency into euros as at 30 September 2009 and 31 December 2008, as well as the results of the operations developed in countries where the functional currency is different from the euro, for the quarters ended on 30 September 2009 and 2008:
| Closing Exchange rate | Average Exchange rate | |||
|---|---|---|---|---|
| Currency | 2009 | 2008 | 2009 | 2008 |
| American Dollar | 1.4643 | 1.3917 | 1.3725 | 1.5199 |
| Macao Pataca | 11.6890 | 11.1094 | 10.9573 | 12.2018 |
| Mozambican Metical | 42.1600 | 35.2500 | 36.7850 | 36.5920 |
| Venezuelan Bolivar | 3.1443 | 2.9884 | 2.9503 | 3.2645 |
| Angolan Kwanza | 113.3285 | 106.1945 | 105.6007 | 113.9555 |
| Algerian Dinar | 106.2224 | 98.2937 | 99.9782 | 97.0741 |
| Morrocan Dirham | 11.3769 | 11.2665 | 11.2282 | 11.4266 |
| Brazilian Real | 2.6050 | 3.2436 | 2.8720 | 2.5797 |
| Ukrainian Hryvnia | 12.0951 | 11.2032 | 11.0365 | 7.4078 |
| Namibian Dólar | 10.8984 | 13.0667 | 11.7962 | 11.63139 |
| São Tomé Dobra | 23,468.44 | 21,468.60 | 22,147.80 | 22,243.05 |
| Russian Rublo | 43.9800 | 41.2830 | 44.2745 | 36.56701 |
| Tunisian Dinar | 1.9023 | 1.8318 | 1.8671 | 1.81393 |
7 – SEGMENTAL INFORMATION
The main activities developed by the Group are classified into the following operating segments:
- Construction
- Cement, concrete and aggregates
- Concessions and services
- Real estate
- Hotel services
- Food trading
- Fuel trading
- Sale of vehicles
The sales and services rendered and the results of each of the abovementioned operating segments for the quarters ended on 30 September 2009 and 2008, were as follows:
| Sales and services rendered | Net operating income | |||||||
|---|---|---|---|---|---|---|---|---|
| 2009 | 2008 | |||||||
| Segment | External customers |
Inter - segmental |
Total | External customers |
Inter - segmental |
Total | 2009 | 2008 |
| Construction | 504,085 | 95,876 | 599,961 | 491,397 | 52,816 | 544,213 | 20,137 | (9,471) |
| Cement, concrete and aggregates | 13,763 | 10,826 | 24,589 | 28,108 | 6,450 | 34,558 | (4,247) | 2,895 |
| Concessions and services | 38,821 | 8,036 | 46,857 | 30,885 | 8,751 | 39,636 | 3,971 | 1,571 |
| Real estate | 42,455 | 11,175 | 53,630 | 40,435 | 8,338 | 48,773 | 41,706 | 49,395 |
| Hotel services | 64,671 | 3,668 | 68,339 | 50,869 | 2,556 | 53,425 | 23,964 | 15,244 |
| Food trading | 76,308 | 3,310 | 79,618 | 65,541 | 3,650 | 69,191 | 3,402 | 8,974 |
| Fuel trading | 74,784 | 1,512 | 76,296 | 116,773 | 1,918 | 118,691 | 3,912 | 2,685 |
| Sale of vehicles | 95,768 | 9,542 | 105,310 | 120,393 | 4,692 | 125,085 | 9,459 | 21,407 |
| Not allocated to segments | - | - | - | - | - | - | (11,422) | (10,304) |
| Eliminations | - | (143,945) | (143,945) | - | (89,171) | (89,171) | 11 | 1,368 |
| 910,655 | - | 910,655 | 944,401 | - | 944,401 | 90,893 | 83,764 |
The inter-segment transactions are carried out at market prices.
Other information:
| Fixed capital expenditure | Depreciation and amortisation through profit or loss |
Provisions and impairment losses | ||||
|---|---|---|---|---|---|---|
| Segment | 2009 | 2008 | 2009 | 2008 | 2009 | 2008 |
| Construction | 33,084 | 62,795 | 23,565 | 22,846 | (2) | 25 |
| Cement, concrete and aggregates | 15,949 | 17,371 | 2,601 | 1,961 | - | - |
| Concessions and services | 37,626 | 12,292 | 3,573 | 3,042 | 6 | - |
| Real estate | 16,597 | 20,085 | 3,153 | 1,390 | - | 109 |
| Hotel services | 2,775 | 5,462 | 4,236 | 4,623 | - | - |
| Food trading | 12,213 | 21,897 | 793 | 729 | - | - |
| Fuel trading | 1,297 | 2,690 | 1,973 | 2,111 | - | 50 |
| Sale of vehicles | 3,643 | 2,047 | 1,168 | 570 | - | 28 |
| Not allocated to segments | - | 34,534 | 3 | 2 | - | - |
| 123,184 | 179,173 | 41,065 | 37,274 | 4 | 212 |
The asset and liability items by segment, as at 30 September 2009 and 31 December 2008, and their respective reconciliation with the consolidated total are as follows:
| Assets | Liabilities | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2009 | 2008 | ||||||||
| Segment | Investments in associates |
Other assets | Total | Investments in associates |
Other assets | Total | 2009 | 2008 | |
| Construction | 21,675 | 1,386,091 | 1,407,766 | 18,723 | 1,725,130 | 1,743,853 | 1,070,827 | 1,013,126 | |
| Cement, concrete and aggregates | 49,206 | 197,066 | 246,272 | 51,834 | 197,842 | 249,676 | 146,037 | 106,725 | |
| Concessions and services | - | 223,519 | 223,519 | - | 167,002 | 167,002 | 190,048 | 139,006 | |
| Real estate | 1,333 | 2,399,247 | 2,400,580 | 933 | 2,372,255 | 2,373,188 | 2,090,796 | 2,068,203 | |
| Hotel services | 237 | 223,745 | 223,982 | 173 | 230,585 | 230,758 | 156,139 | 155,295 | |
| Food trading | - | 100,843 | 100,843 | - | 94,908 | 94,908 | 65,514 | 83,802 | |
| Fuel trading | 1,165 | 70,219 | 71,384 | 1,149 | 73,496 | 74,645 | 47,705 | 52,791 | |
| Sale of vehicles | - | 170,981 | 170,981 | - | 168,547 | 168,547 | 124,012 | 98,398 | |
| Not allocated to segments | 876,433 | 325,407 | 1,201,840 | 818,813 | 466,142 | 1,284,955 | 15,483 | 24,707 | |
| Eliminations | - | (2,634,046) | (2,634,046) | - | (3,209,495) | (3,209,495) | (965,706) | (902,948) | |
| 950,049 | 2,463,072 | 3,413,121 | 891,625 | 2,286,412 | 3,178,037 | 2,940,855 | 2,839,105 |
The sales and services rendered by country present the following composition in the quarters ended on 30 September 2009 and 2008:
| Geographical segment | 3 rd Q 09 |
3 rd Q 08 |
|---|---|---|
| Portugal | 351,509 | 412,110 |
| Angola | 366,935 | 321,822 |
| Algeria | 78,508 | 95,776 |
| Brazil | 36,166 | 40,750 |
| Ukraine | 9,405 | 23,600 |
| Spain | 20,272 | 18,953 |
| Mozambique | 34,506 | 12,582 |
| Morocco | 5,775 | 10,773 |
| Venezuela | 4,168 | 6,951 |
| Other | 3,411 | 1,084 |
| 910,655 | 944,401 |
8 - OPERATING INCOME
In the quarters ended on 30 September 2009 and 2008, operating income was as follows:
| 3 rd Quarter 09 |
3 rd Quarter 08 |
Jul-Sep 09 | Jul-Sep 08 | |
|---|---|---|---|---|
| Sales and services rendered: | ||||
| Sales | 731,330 | 712,901 | 262,521 | 258,194 |
| Services rendered | 179,325 | 231,500 | 62,996 | 102,858 |
| 910,655 | 944,401 | 325,517 | 361,052 | |
| Other operating income: | - | |||
| Variation in the fair value of investment properties (Note 14) | 24,640 | 31,934 | 17,869 | (1,558) |
| Own work capitalised (a) | 13,655 | 4,726 | 5,880 | 2,070 |
| Gains in stocks | 3,907 | 48 | 1,590 | 48 |
| Reversal of adjustments to stocks | 4,510 | 6 | 1,521 | - |
| Supplementary income | 2,877 | 12,191 | 1,355 | 6,854 |
| Disposal of assets (b) | 2,812 | 980 | 2,059 | 313 |
| Corrections of previous years | 330 | 580 | 90 | 580 |
| Reversed adjustments of accounts receivable | 19 | 1,609 | - | 12 |
| Benefits from contractual levies | 40 | 110 | - | 95 |
| Investment subsidies | 63 | 63 | 63 | (50) |
| Other operating income | 12,570 | 3,912 | 2,836 | (1,138) |
| 65,423 | 56,159 | 33,263 | 7,226 | |
| 976,078 | 1,000,560 | 358,780 | 368,278 |
(a) Own work capitalised essentially corresponds to costs associated to the construction of buildings in the Lagoas Park enterprise.
(b) The gains indicated were mainly obtained through the sale of tangible fixed assets to the value of 2,812 thousand euros (980 thousand euros as at 30 September 2008).
9 - FINANCIAL RESULTS
The financial results for the quarters ended on 30 September 2009 and 2008 were as follows:
| 3 rd Quarter 09 |
3 rd Quarter 08 |
Jul-Sep 09 | Jul-Sep 08 | |
|---|---|---|---|---|
| Financial costs and losses: | ||||
| Interest paid | 57,317 | 88,117 | 14,594 | 33,475 |
| Exchange rate losses | 38,258 | 15,815 | 16,426 | 353 |
| Other financial costs and losses | 16,312 | 6,638 | 6,824 | 1,403 |
| 111,887 | 110,570 | 37,844 | 35,231 | |
| Financial income and gains: | ||||
| Interest received | 14,130 | 15,808 | 6,152 | 6,209 |
| Exchange rate gains | 31,526 | 26,702 | 7,885 | 20,199 |
| Cash discounts obtained | 745 | 522 | 126 | 217 |
| Other financial revenue and gains | 3,192 | 1,372 | 24 | 292 |
| 49,593 | 44,404 | 14,187 | 26,917 | |
| Results relative to investment activities: | ||||
| Results relative to associates (a) | 39,531 | 50,802 | 17,118 | 3,486 |
| Dividends (b) | 7,054 | 2,587 | 1,078 | 694 |
| Other investments | (290) | - | - | |
| Gains / losses in assets available for sale (Note 17) | - | (374,718) | - | 357 |
| 46,585 | (321,619) | 18,196 | 4,537 | |
| Financial results | (15,709) | (387,785) | (5,461) | (3,777) |
(a) The earnings from associated companies relative to the quarter ended on 30 September 2009 include the effect of the application of the equity method to the investments in associates of 39,531 thousand euros (50,896 thousand euros as at 30 September 2008) (Note 15).
(b) As at 30 September 2009, the values presented correspond to dividends received from financial assets available for sale of 5,728 thousand euros and the rest refer to "Other Investments", while as at 30 September 2008, the values presented correspond to dividends received from financial assets available for sale of 1,001 thousand euros and rest to "Other Investments".
As at 30 September 2009, interest was capitalised amounting to 4,290 thousand euros (2,199 thousand euros as at 30 September 2008).
10 - INCOME TAX
Teixeira Duarte - Engenharia e Construções, S.A. and most of its participated companies in Portugal are subject to Corporate Income Tax (Imposto sobre o Rendimento das Pessoas Colectivas ("IRC")), currently at the rate of 25% and to the Municipal Tax at the maximum rate of 1.5% of taxable profit. In the calculation of the taxable amount, to which the abovementioned tax rates are applied, the non-acceptable amounts for tax purposes are added and subtracted from the book value results. These differences between the book value results and the results for tax purposes may be of a temporary or permanent nature.
The Company and the participated companies at least 90% held, located in Portugal, are subject to the special taxation regime of groups of companies (since the financial year of 2003). This regime consists in the aggregation of the taxable profits of all the companies included in the tax perimeter, as established in article 63 of the Corporate Income Tax Code, deducted by the dividends distributed, with the Corporate Income Tax rate being then applied to the overall result, increased by the respective Municipal Tax.
In accordance with the legislation in force, tax statements are subject to review and correction by the tax authorities for a period of four years (ten years for Social Security, up to 2000, inclusive, and five years as of 2001), except when tax losses have been reported, or inspections, complaints or impugnations are in progress, in which case, depending on the circumstances, the periods of time are prolonged or suspended. Hence, the Group's tax statements for the years from 2005 to 2008 may still be subject to review. The Board of Directors believes that any corrections which might arise from any tax reviews/inspections to these tax statements should not significantly affect the financial statements as at 30 September 2009.
The Group records deferred taxes corresponding to the temporary differences between the book value of the assets and liabilities and the corresponding tax base, as laid down in IAS 12 - Income Tax (Note 18).
The tax charge registered for the quarters ended on 30 September 2009 and 2008 may be presented as follows:
| 3 rd Quarter 09 |
3 rd Quarter 08 |
Jul-Sep 09 | Jul-Sep 08 | |
|---|---|---|---|---|
| Current tax: | ||||
| Income tax in Portugal | 15,944 | 8,074 | 7,275 | 4,020 |
| Income tax in other jurisdictions | 4,867 | 4,507 | 1,214 | 1,968 |
| 20,811 | 12,581 | 8,489 | 5,988 | |
| Deferred tax (Note 18): | (3,862) | (41,450) | 1,818 | (2,777) |
| 16,949 | (28,869) | 10,307 | 3,211 |
In addition to the amounts of deferred taxes recorded directly in the income statement, deferred taxes amounting to 10,149 thousand euros were also recorded as at 30 September 2009 (5,190 thousand euros as at 30 September 2008) directly as change in equity.
11 - EARNINGS PER SHARE
The earnings per share for the quarters ended on 30 September 2009 and 2008 were calculated taking into consideration the following amounts:
| 3 rd Quarter 09 |
3 rd Quarter 08 |
Jul-Sep 09 | Jul-Sep 08 | |
|---|---|---|---|---|
| Basic earnings per share: Earnings for the effect of the calculation of net earnings per basic share (net income for the period) Weighted average number of shares for the effect of net earnings per basic share (thousand) |
58,014 420,000 |
(244,214) 420,000 |
38,648 420,000 |
11,746 420,000 |
| Net earnings per basic share | 0.14 | (0.58) | 0.09 | 0.03 |
Since for the financial years ended on 30 September 2009 and 2008 there were no dilution effects of the earnings per share, the diluted earnings per share are the same as the basic earnings per share.
12 - DIVIDENDS
The General Meeting of Shareholders, held on the 13th March 2009, deliberated the non-payment of any dividends.
13 - TANGIBLE FIXED ASSETS
During the quarters ended on 30 September 2009 and 2008, the movements occurred in the tangible fixed assets, as well as in the respective accumulated depreciation and impairment losses, were as follows:
| Land | Buildings | Other | Tangible | Advances on | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| and natural | and other | Basic | Transport | Tools and | Administrative | tangible | fixed assets | account of tangible | ||
| resources | constructions | equipment | equipment | utensils | equipment | fixed assets | under construction | fixed assets | Total | |
| Gross assets: | ||||||||||
| Balance as at 1 January 2008 | 42,561 | 194,159 | 250,286 | 37,427 | 28,813 | 24,115 | 3,513 | 128,573 | 1,080 | 710,527 |
| Perimeter alteration | 41 | 341 | 155 | 152 | - | 104 | 176 | (5,602) | - | (4,633) |
| Currency conversion effect | (75) | 3,147 | 1,465 | 1,119 | 394 | 407 | 98 | 2,767 | - | 9,322 |
| Additions | 203 | 23,601 | 45,734 | 10,372 | 1,960 | 835 | 6,466 | 34,643 | - | 123,814 |
| Transfers and write-offs | 5 | (10,244) | 172 | (1,720) | 1,016 | 3,467 | (2,957) | (24,813) | (1,080) | (36,154) |
| Sales | - | (1,768) | (2,854) | (638) | (3) | (70) | - | - | - | (5,333) |
| Balance as at 30 September 2008 | 42,735 | 209,236 | 294,958 | 46,712 | 32,180 | 28,858 | 7,296 | 135,568 | - | 797,543 |
| Balance as at 1 January 2009 | 49,905 | 232,570 | 297,419 | 50,645 | 32,075 | 30,029 | 14,095 | 139,755 | - | 846,493 |
| Currency conversion effect | 300 | (6,060) | 539 | (1,943) | (357) | (876) | (624) | (5,784) | - | (14,805) |
| Additions | 923 | 1,487 | 15,817 | 9,175 | 2,321 | 905 | 25,399 | 62,101 | - | 118,128 |
| Transfers and write-offs | (83) | 835 | 1,327 | 346 | (4) | (507) | (2,971) | (42,288) | - | (43,345) |
| Sales | - | (114) | (2,127) | (757) | (77) | (4) | - | - | - | (3,079) |
| Balance as at 30 September 2009 | 51,045 | 228,718 | 312,975 | 57,466 | 33,958 | 29,547 | 35,899 | 153,784 | - | 903,392 |
| Depreciation and losses due to | ||||||||||
| accrued impairment: | ||||||||||
| Balance as at 1 January 2008 | 164 | 50,921 | 176,967 | 19,494 | 24,155 | 16,215 | 3,467 | - | - | 291,383 |
| Perimeter alteration | 24 | 240 | 79 | 95 | - | 116 | 129 | - | - | 683 |
| Currency conversion effect | - | (772) | (3) | (339) | (37) | (236) | (37) | - | - | (1,424) |
| Top-ups | - | 8,157 | 19,722 | 4,912 | 1,452 | 1,960 | 373 | - | - | 36,576 |
| Transfers and write-offs | - | 613 | (7,001) | (875) | 42 | 2,955 | 321 | - | - | (3,945) |
| Sales | - | (3) | (2,170) | (507) | (3) | (70) | - | - | - | (2,753) |
| Balance as at 30 September 2008 | 188 | 59,156 | 187,594 | 22,780 | 25,609 | 20,940 | 4,253 | - | - | 320,520 |
| Balance as at 1 January 2009 | 187 | 64,795 | 198,929 | 25,810 | 25,857 | 22,481 | 1,764 | - | - | 339,823 |
| Currency conversion effect | - | (1,990) | 1,167 | (904) | (83) | (629) | - | - | - | (2,439) |
| Top-ups | - | 8,455 | 20,561 | 7,046 | 2,080 | 1,942 | 556 | - | - | 40,640 |
| Transfers and write-offs | - | (382) | (2,595) | (1,601) | (388) | (400) | 2,490 | - | - | (2,876) |
| Sales | - | (86) | (974) | (540) | (74) | (3) | - | - | - | (1,677) |
| Balance as at 30 September 2009 | 187 | 70,792 | 217,088 | 29,811 | 27,392 | 23,391 | 4,810 | - | - | 373,471 |
| Net value: | ||||||||||
| As at 30 September 2008 | 42,547 | 150,080 | 107,364 | 23,932 | 6,571 | 7,918 | 3,043 | 135,568 | - | 477,023 |
| As at 30 September 2009 | 50,858 | 157,926 | 95,887 | 27,655 | 6,566 | 6,156 | 31,089 | 153,784 | - | 529,921 |
14 - INVESTMENT PROPERTY
During the quarters ended on 30 September 2009 and 2008, the movement occurred in investment property was as follows:
| 2009 | 2008 | |
|---|---|---|
| Balance as at 1 January | 418,296 | 362,074 |
| Currency conversion effect | (2,165) | 1,449 |
| Increases / Sales | 7,928 | (5,636) |
| Variation in fair value a) | 23,995 | 31,934 |
| Transfers of tangible assets b) | 25,618 | 3,347 |
| Balance as at 30 September | 473,672 | 393,168 |
a) The variation in the fair value includes gains to the value of 24,640 thousand euros (Note 8) (31,934 thousand euros for the quarter ended on 30 September 2008) and losses to the value of 645 thousand euros (zero in the quarter ended on 30 September 2008)
b) As a result of the alterations to IAS 40 – Investment property, introduced by the standard on the Improvement on International Financial Reporting Standards (2008), property in construction or development for future use as investment property are now included as investment property as of 1st January 2009.
The fair value of each investment property in operation is periodically determined through evaluations, in some cases carried out by specialised and independent entities and in accordance with the generally accepted evaluation criteria for the real estate market. In the remaining cases, the determination of the market value is carried out internally, based on criteria similar to those considered by external evaluators, taking into account the expected discounted cash flows.
The income gained from investment property arising from the existence of operational leasing contracts reached 20,988 thousand euros as at 30 September 2009 (19,992 thousand euros as at 30 September 2008). In the quarter ended on 30 September 2009, the direct operating costs related to investment property reached 6,023 thousand euros (7,095 thousand euros on 30 September 2008).
15 - INVESTMENTS IN ASSOCIATED COMPANIES
Company name Head office Effective percentage holding ALVORADA PETRÓLEO, S.A. Rua Major Lopes, 800, 3º andar 32.42% Belo Horizonte - Minas Gerais - Brazil ALSOMA, GEIE. 3 Av André Malraux 27.00% Levallois Peret ARENOR, S.L. Calle Monte Carmelo, nº 1, 5ºC 25.26% Seville AVIA PORTUGAL - Produtos Petrolíferos, S.A. Edifício 1, Lagoas Park 21.02% Porto Salvo CIMPOR - Cimentos de Portugal, SGPS, S.A. Rua Alexandre Herculano, 35 22.17% Lisbon CIMPOR MACAU Investment Company, S.A. (a) Av. da Praia Grande, nº 693, Edifício Tai Wah, 15º andar 13.00% Macau CONSTRULINK - Tecnologias de Informação, S.A. Av. Engenheiro Arantes e Oliveira, nº 6 - 8º H 20.00% Lisbon Concessionária de Rodovias TEBE, S.A. Praça Barão do Rio Branco, nº 48, S/L 23.33% Bebedouro - São Paulo IMOC - Empreendimentos Imobiliários, S.A.R.L. Av. 24 de Julho, 135 46.40% Maputo INFRAENGE Construções, Ltda . Praça Barão do Rio Branco, nº 48, 1º andar, Sala 13ª A, Bairro Centro 23.33% Bebedouro - São Paulo ISA - Intelligent Sensing Anywhere, S.A. (b) Rua D. Manuel I, 92 14.08% Coimbra LIMA PETRÓLEOS - Combustíveis do Lima, Lda. (b) Rua Nova de Santana, 190, 2º Andar Esquerdo Traseiras 16.95% Viana do Castelo SCP AK10 - Empreendimentos e Participações SPE Ltda. Avenida Alameda Santos, nº 960 - 19º, 25.00% Edifício CYK, Cerqueira César, São Paulo STELGEST - Gestão Hoteleira, S.A. Edifício 2, Lagoas Park 45.00% Porto Salvo TRAVERSOFER - Industrie et Service Ferroviaire, S.A.R.L. 27, Cheminndu Réservoir, Hydra, Alger, 30.00% Algiers
The following associated companies were recorded through the equity method as at 30 September 2009:
(a) Through its subsidiary C +P.A. - Cimento e Produtos Associados, S.A..
(b) Through its subsidiary TDARCOL – SGPS, S.A.
The holdings in associated companies registered the following movements in the quarters ended on 30 September 2009 and 2008:
| Holdings | Goodwill | Total | |
|---|---|---|---|
| Balance as at 1 January 2008 | 396,603 | 463,498 | 860,101 |
| Effects of the application of the equity method: | - | ||
| - Effect on the net income for the year (Note 9) | 50,896 | - | 50,896 |
| - Effect on equity capital | (25,239) | - | (25,239) |
| - Dividends received (Note 20) | (33,889) | - | (33,889) |
| Increases | 38,003 | 42,089 | 80,092 |
| Sales | (319) | (392) | (711) |
| Other | (651) | 67 | (584) |
| Balance as at 30 September 2008 | 425,404 | 505,262 | 930,666 |
| Balance as at 1 January 2009 Effects of the application of the equity method: |
386,873 | 504,752 | 891,625 |
| - Effect on the net income for the year (Note 9) | 39,531 | - | 39,531 |
| - Effect on equity capital | 32,045 | - | 32,045 |
| - Dividends received (Note 20) | (28,263) | - | (28,263) |
| Increases | 9,864 | - | 9,864 |
| Other | 3,763 | 1,484 | 5,247 |
| Balance as at 30 September 2009 | 443,813 | 506,236 | 950,049 |
The investments in associated companies as at 30 September 2009 and 31 December 2008 are analyzed as follows:
| 2009 | 2008 | |||||
|---|---|---|---|---|---|---|
| Balance | Balance | |||||
| Associates | Holdings | Goodwill | Sheet Value | Holdings | Goodwill | Sheet Value |
| Cimpor - Cimentos de Portugal, S.G.P.S., S.A. | 381,351 | 482,108 | 863,459 | 333,666 | 482,108 | 815,774 |
| Arenor, S.L. | 31,181 | 16,033 | 47,214 | 24,024 | 16,033 | 40,057 |
| Alvorada Petróleos, S.A. | 9,258 | 7,472 | 16,730 | 8,773 | 6,001 | 14,774 |
| Cimpor Macau Investment Company, S.A. | 11,592 | - | 11,592 | 11,777 | - | 11,777 |
| Concessionária de Rodovias TEBE, S.A. | 4,382 | - | 4,382 | 3,018 | - | 3,018 |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 3,323 | - | 3,323 | 2,988 | - | 2,988 |
| SCP AK-10 Empreendimentos e Participações SPE LTDA. | 1,270 | 63 | 1,333 | 883 | 50 | 933 |
| ISA - Intelligent Sensing Anywhere, S.A. | 583 | 493 | 1,076 | 564 | 493 | 1,057 |
| Infraenge Construções, Ltda. | 246 | - | 246 | 522 | - | 522 |
| Other | 627 | 67 | 694 | 658 | 67 | 725 |
| 443,813 | 506,236 | 950,049 | 386,873 | 504,752 | 891,625 |
The abovementioned holdings are recorded through the equity method which, in the quarters ended on 30 September 2009 and 2008, presented the following impacts:
3 rd Quarter of 2009
| Associates | Gains and losses in associate companies (Note 9) |
Adjustments in holdings |
Dividends | Total |
|---|---|---|---|---|
| Cimpor - Cimentos de Portugal, S.G.P.S., S.A. | 39,416 | 35,829 | (27,560) | 47,685 |
| Arenor, S.L. | 1,359 | (602) | - | 757 |
| Alvorada Petróleos, S.A. | (2,040) | 84 | - | (1,956) |
| Cimpor Macau Investment Company, S.A. | (12) | (3,073) | - | (3,085) |
| Concessionária de Rodovias TEBE, S.A. | 797 | (256) | - | 541 |
| Infraenge Construções, Ltda. | 17 | - | (422) | (405) |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 458 | (123) | - | 335 |
| SCP AK-10 Empreendimentos e Participações SPE LTDA. | 154 | - | - | 154 |
| ISA - Intelligent Sensing Anywhere, S.A. | (170) | 189 | - | 19 |
| Other | (448) | (3) | (281) | (732) |
| 39,531 | 32,045 | (28,263) | 43,313 |
3 rd Quarter of 2008
| Associates | Gains and losses in associate companies (Note 9) |
Adjustments in holdings |
Dividends | Total |
|---|---|---|---|---|
| Cimpor - Cimentos de Portugal, S.G.P.S., S.A. | 41,372 | (25,552) | (33,834) | (18,014) |
| Arenor, S.L. | 8,943 | (2,715) | - | 6,228 |
| Alvorada Petróleos, S.A. | (54) | 2,747 | - | 2,693 |
| Cimpor Macau Investment Company, S.A. | - | 57 | - | 57 |
| Concessionária de Rodovias TEBE, S.A. | 729 | 75 | - | 804 |
| Infraenge Construções, Ltda. | 109 | (1) | - | 108 |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | (30) | 66 | - | 36 |
| SCP AK-10 Empreendimentos e Participações SPE LTDA. | 157 | - | - | 157 |
| TDF - Sociedade Gestora de Fundos de Investimento Imobiliário, S.A. | 41 | 72 | (18) | 95 |
| Other | (371) | 12 | (37) | (395) |
| 50,896 | (25,239) | (33,889) | (8,231) |
The main consolidated financial information with respect to the associated companies as at 30 September 2009 and 31 December 2008 is as follows:
| Total assets | Total liabilities | Total net assets | Share of the Group in net assets |
|||||
|---|---|---|---|---|---|---|---|---|
| 2009 | 2008 | 2009 | 2008 | 2009 | 2008 | 2009 | 2008 | |
| Alvorada Petróleos, S.A. | 21,479 | 15,403 | 1,491 | 8,245 | 19,988 | 7,158 | 9,258 | 8,773 |
| ARENOR, S.L. | 72,783 | 74,784 | 28,351 | 31,911 | 44,432 | 42,873 | 31,181 | 24,024 |
| CIMPOR - Cimentos de Portugal, SGPS, S.A. | 4,860,849 | 3,703,200 | 3,050,833 | 2,198,100 | 1,810,016 | 1,505,100 | 381,351 | 333,666 |
| Cimpor Macau Investment Company, S.A. | 159,207 | 162,182 | 130,749 | 137,616 | 28,458 | 24,566 | 11,592 | 11,777 |
| Concessionária de Rodovias TEBE, S.A. | 30,115 | 22,112 | 16,967 | 13,055 | 13,148 | 9,057 | 4,382 | 3,018 |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 7,537 | 6,835 | 376 | 396 | 7,161 | 6,439 | 3,323 | 2,988 |
| INFRAENGE Construções, Ltda. | 1,438 | 1,956 | 699 | 390 | 739 | 1,566 | 246 | 522 |
| ISA - Intelligent Sensing Anywhere, S.A. | 6,139 | 3,853 | 4,813 | 2,703 | 1,326 | 1,150 | 583 | 564 |
| SCP AK-10 Empreendimentos e Participações SPE LTDA. | 6,630 | 4,661 | 1,550 | 1,127 | 5,080 | 3,534 | 1,270 | 883 |
| Other | 3,187 | 6,060 | 2,344 | 5,126 | 843 | 934 | 627 | 658 |
| 5,169,364 | 4,001,046 | 3,238,173 | 2,398,669 | 1,931,191 | 1,602,377 | 443,813 | 386,873 |
| Sales and services rendered Net income for the period |
Share of the Group in net income for the period |
|||||
|---|---|---|---|---|---|---|
| 2009 | 2008 | 2009 | 2008 | 2009 | 2008 | |
| Alvorada Petróleos, S.A. | 1 | 308 | (4,404) | (163) | (2,040) | (54) |
| ARENOR, S.L. | 500 | 3,874 | 2,799 | 18,412 | 1,359 | 8,943 |
| CIMPOR - Cimentos de Portugal, SGPS, S.A. | 1,575,012 | 1,580,218 | 177,797 | 187,500 | 39,416 | 41,372 |
| Cimpor Macau Investment Company, S.A. | - | - | (47) | - | (12) | - |
| Concessionária de Rodovias TEBE, S.A. | 9,922 | 11,382 | 2,392 | 2,187 | 797 | 729 |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | - | - | 988 | (66) | 458 | (30) |
| INFRAENGE Construções, Ltda. | 1,971 | 3,440 | 50 | 327 | 17 | 109 |
| ISA - Intelligent Sensing Anywhere, S.A. | 2,632 | - | (387) | - | (170) | - |
| SCP AK-10 Empreendimentos e Participações SPE LTDA. | 2,602 | 1,762 | 617 | 628 | 154 | 157 |
| TDF - Soc. Gest. Fundos de Investimento Imob., S.A. | - | 256 | - | 81 | - | 41 |
| Other | 1,693 | 3,390 | (195) | (455) | (448) | (371) |
| 1,594,333 | 1,604,630 | 179,610 | 208,451 | 39,531 | 50,896 |
16 - JOINT VENTURES
As at 30 September 2009, the following participated companies were consolidated through the proportional method, since their management and control is exercised jointly with the other partners/shareholders:
| Company name | Head office | Effective percentage holding |
|---|---|---|
| ACESTRADA – Construção de Estradas, ACE | Praça de Alvalade, 6 - 7º | 20.00% |
| CAIS DE CRUZEIROS 2ª FASE, ACE | Lisbon Rua da Tapada da Quinta de Cima |
15.00% |
| CONBATE, ACE | Linhó – Sintra Edifício 2, Lagoas Park |
20.00% |
| DOURO LITORAL, ACE | Porto Salvo Edifício 8, Lagoas Park Porto Salvo |
40.00% |
| D.L.O.E.A.C.E. – Douro Litoral Obras Especiais, ACE | Edifício 2, Lagoas Park Porto Salvo |
40.00% |
| ENGIL/MOTA/TEIXEIRA DUARTE – Requalifições Urbanas, ACE | Av. Fabril do Norte, 1601 Matosinhos |
33.33% |
| FERROVIAL/TEIXEIRA DUARTE – Obras Hidráulicas do Alqueva, ACE | Edifício Central Park Rua Alexandre Herculano, Nº 3, 2º - Linda-a-Velha |
50.00% |
| GMP – Grupo Marítimo Português, ACE | Edifício 1, Lagoas Park Porto Salvo |
20.04% |
| GMP – Grupo Marítimo Português MEK, ACE | Edifício 1, Lagoas Park Porto Salvo |
20.04% |
| GPCC – Grupo Português de Construção de Infraestruturas de Gás Natural, ACE |
Rua Senhora do Porto, 930 Porto |
25.00% |
| GPCIE – Grupo Português de Construção de Infraestruturas da Expo, ACE |
Edifício Sagres Rua Professor Henrique de Barros, nº 4, 2 A - Prior Velho |
25.00% |
| METROLIGEIRO – Construção de Infraestruturas, ACE | Estrada da Luz, 90 - 6º E Lisbon |
26.80% |
| METROPAÇO – Trabalhos de Construção da Estação do Metropolitano do Terreiro do Paço, ACE |
Av. das Forças Armadas, 125 - 2º D Lisbon |
33.33% |
| NOVA ESTAÇÃO, ACE | Av. Frei Miguel Contreiras, nº 54, 7º Lisbon |
25.00% |
| SOMAFEL E OFM – Obras do Metro, ACE | Edifício 1, Lagoas Park Porto Salvo |
60.00% |
| SOMAFEL/FERROVIAS, ACE | Av. Columbano Bordalo Pinheiro, 93 - 7º Lisbon |
36.00% |
| TEISOMAR – Obras Marítimas, ACE | Av. da República, 42 - 2º Lisbon |
50.00% |
| TEIXEIRA DUARTE - SOPOL – Metro Superfície, ACE | Edifício 2, Lagoas Park Porto Salvo |
57.30% |
| TEIXEIRA DUARTE/OPCA - Fungere - Parcela 1.18 do Parque das Nações em Lisboa – 3ª Fase – Empreitada de Acabamentos e Instalações Especiais dos Edifícios para o Hotel e Escritórios, ACE |
Edifício 2, Lagoas Park Porto Salvo |
60.00% |
| TRÊS PONTO DOIS – Trabalhos Gerais de Construção Civil, Via e Catenária de Modernização da Linha do Norte, ACE |
Av. das Forças Armadas, 125 - 2º C Lisbon |
50.00% |
As a result of the consolidation of these participated companies, through the proportional consolidation method, as at 30 September 2009 and 31 December 2008, the following amounts were included in the consolidated financial statements of the Group:
| Current assets | Non-current assets | Current liabilities | Non-current liabilities | |||||
|---|---|---|---|---|---|---|---|---|
| 2009 | 2008 | 2009 | 2008 | 2009 | 2008 | 2009 | 2008 | |
| ACESTRADA - Road Construction, ACE | 112 | 1,025 | 1 | 1 | 11 | 140 | - | 18 |
| CAIS DOS CRUZEIROS - 2nd Phase, ACE | 1,517 | 1,329 | - | - | 1,225 | 1,315 | - | - |
| CONBATE, ACE | 1,643 | - | 4 | - | 1,638 | - | - | - |
| DOURO LITORAL, ACE | 22,380 | 13,587 | 28 | 31 | 21,096 | 13,000 | - | - |
| DOURO LITORAL OBRAS ESPECIAIS, ACE | 3,120 | - | 75 | - | 2,978 | - | - | - |
| ENGIL/MOTA/TEIXEIRA DUARTE - Urban Requalification, ACE | 21 | 22 | - | - | 22 | 22 | - | - |
| FERROVIAL / TEIXEIRA DUARTE - Alqueva Hydraulic Works, ACE | 633 | 1,672 | - | 2 | 266 | 1,262 | - | 2 |
| GMP - Portuguese Maritime Group, ACE | 1,133 | - | 44 | - | 1,188 | - | - | - |
| GMP – MEK Portuguese Maritime Group, ACE | - | - | - | - | 2 | - | - | - |
| GPCC - Portuguese Construction of Natural Gas | ||||||||
| Infrastructures Group, ACE | 68 | 68 | - | - | 71 | 68 | - | - |
| GPCIE - Portuguese Construction of Expo Infrastructures | ||||||||
| Group, ACE | 28 | 28 | - | - | 28 | 28 | - | - |
| METROLIGEIRO - Construction of Infrastructures, ACE | 4,059 | 5,811 | 4 | 4 | 4,063 | 5,815 | - | - |
| METROPAÇO - Construction Works of the Underground | ||||||||
| Station of Terreiro do Paço, ACE | 188 | 281 | - | - | 189 | 281 | - | - |
| NOVA ESTAÇÃO, ACE | 1,182 | 755 | 2 | - | 1,095 | 839 | - | - |
| SOMAFEL E OFM - Underground Works, ACE | 83 | 83 | - | - | 83 | 83 | - | - |
| Somafel/Ferrovias, ACE | 63 | 81 | 19 | 31 | 37 | 59 | - | - |
| TEIXEIRA DUARTE/OPCA - Fungere - Parcel 1.18 of Parque das Nações in Lisbon - 3rd Phase - Contract for the Finishing and Special Installations of the Buildings for the Hotel and |
||||||||
| Offices, ACE | 110 | 145 | - | - | 126 | 66 | - | 79 |
| TEIXEIRA DUARTE - SOPOL - Surface Rail, ACE | 764 | 1,763 | 4 | 6 | 769 | 1,770 | - | - |
| TEISOMAR - Maritime Works, ACE | 1 | 1 | - | - | - | - | - | - |
| TRÊS PONTO DOIS - General Civil Construction Works, Route and | ||||||||
| Catenary for the Modernisation of the Northern Line, ACE | 529 | 544 | - | - | 378 | 393 | - | - |
| 37,634 | 27,195 | 181 | 75 | 35,265 | 25,141 | - | 99 |
As a result of the consolidation of these participated companies, through the proportional consolidation method, as at 30 September 2009 and 2008, the following amounts were included in the consolidated financial statements of the Group:
| Revenue | Costs | |||
|---|---|---|---|---|
| 2009 | 2008 | 2009 | 2008 | |
| ACESTRADA - Road Construction, ACE | 104 | 94 | 2 | 64 |
| CAIS DOS CRUZEIROS - 2nd Phase, ACE | 1,413 | - | 1,120 | - |
| CONBATE, ACE | 741 | - | 731 | - |
| DOURO LITORAL, ACE | 30,024 | 4,412 | 29,330 | 3,791 |
| DOURO LITORAL OBRAS ESPECIAIS, ACE | 4,985 | - | 4,768 | - |
| ENGIL/MOTA/TEIXEIRA DUARTE - Urban Requalification, ACE | - | - | 1 | - |
| FERROVIAL / TEIXEIRA DUARTE - Alqueva Hydraulic Works, ACE | (63) | 2,902 | (20) | 2,643 |
| GMP - Portuguese Maritime Group, ACE | 455 | - | 423 | - |
| GMP – MEK Portuguese Maritime Group, ACE | - | - | 2 | - |
| GPCC - Portuguese Construction of Natural Gas | ||||
| Infrastructures Group, ACE | - | 5 | 3 | 4 |
| GPCIE - Portuguese Construction of Expo Infrastructures | ||||
| Group, ACE | 1 | 3 | - | - |
| METROLIGEIRO - Construction of Infrastructures, ACE | - | 7,842 | - | 7,842 |
| METROPAÇO - Construction Works of the Underground | ||||
| Station of Terreiro do Paço, ACE | 428 | 210 | 429 | 210 |
| NOVA ESTAÇÃO, ACE | 1,056 | - | 883 | - |
| PERFORESC - Perforations and Excavations, ACE | - | 20,409 | - | 20,409 |
| SOMAFEL E OFM - Underground Works, ACE | - | (4) | - | (4) |
| Somafel/Ferrovias, ACE | 24 | 59 | 19 | 44 |
| TEIXEIRA DUARTE/OPCA - Fungere - Parcel 1.18 of Parque das | ||||
| Nações in Lisbon - 3rd Phase - Contract for the Finishing | ||||
| and Special Installations of the Buildings for the Hotel and | ||||
| Offices, ACE | 4 | 6 | 21 | 55 |
| TEIXEIRA DUARTE - SOPOL - Surface Rail, ACE | 1,078 | 3,040 | 1,078 | 3,040 |
| 40,250 | 38,978 | 38,790 | 38,098 |
17 - FINANCIAL ASSETS AVAILABLE FOR SALE
During the quarters ended on 30 September 2009 and 2008, the movements which occurred in the valuation of the financial assets available for sale, recorded at their respective fair value, were as follows:
| 2009 | 2008 | |
|---|---|---|
| Fair value as at 1 January | 266,753 | 678,140 |
| Acquisitions during the period | - | 122,473 |
| Sales during the period | - | (5,887) |
| Increase / (decrease) in fair value | 67,476 | (422,362) |
| Fair value as at 30 September | 334,229 | 372,364 |
| 334,229 | 372,364 |
As at 30 September 2009 and 31st December 2008, the Group owned 304,989,864 shares of Banco Comercial Português, S.A..
The financial assets available for sale, and the respective cost and market values, as at 30 September 2009 and 31 December 2008, are as follows:
| 2009 | 2008 | |||
|---|---|---|---|---|
| Cost value | Market value | Cost value | Market value | |
| Banco Comercial Português, S.A. | 729,259 | 308,345 | 729,259 | 248,567 |
| Banco Bilbao Vizcaya Argentaria, S.A. | 33,075 | 25,884 | 33,075 | 18,186 |
| 762,334 | 334,229 | 762,334 | 266,753 |
18 - DEFERRED TAXES
All situations which might significantly affect future taxes are revealed through the application of the deferred tax rule.
During the quarters ended on 30 September 2009 and 2008, the movements occurred in deferred tax assets and liabilities, in accordance with the temporary differences which generated them, are as follows:
| Deferred tax assets | Deferred tax liabilities | |||
|---|---|---|---|---|
| 2009 | 2008 | 2009 | 2008 | |
| Balance as at 1 January | 117,389 | 44,576 | 53,070 | 45,940 |
| Constitution / Reversal | ||||
| Net income (Note 10) | 10,930 | 44,474 | 7,068 | 3,024 |
| Equity Capital | (10,615) | (4,544) | (466) | 646 |
| Adjustment | (7,777) | 10 | (178) | 62 |
| Balance as at 30 September | 109,927 | 84,516 | 59,494 | 49,672 |
The deferred taxes were evaluated and recognized only to the extent that it is considered likely that there will be taxable profits in the future which may be used to recover tax losses or deductible tax differences. This evaluation was based on the business plans of the Group's companies, periodically reviewed and updated, and on the available and identified tax planning opportunities.
19 - RELATED PARTIES
The transactions and balances between Teixeira Duarte - Engenharia e Construções, S.A. ("Parent-company") and the companies of the Group, which are related parties, were eliminated during the consolidation process, and are not disclosed in the present Note. The balances and transactions between the Group and the associated, related and individual companies with significant voting rights with own companies are detailed below.
The terms or conditions practiced between Teixeira Duarte - Engenharia e Construções, S.A. and the related parties are substantially identical to those which would normally be contracted, accepted and practiced between independent entities in comparable operations.
The main balances with related entities as at 30 September 2009 and 31 December 2008 are analyzed as follows:
| Balances receivable | Balances payable | Loans granted | Other debts | |||||
|---|---|---|---|---|---|---|---|---|
| 2009 | 2008 | 2009 | 2008 | 2009 | 2008 | 2009 | 2008 | |
| Agrepor Agregados - Extracção Inertes, S.A. | 705 | 1,196 | - | - | - | - | - | - |
| ALSOMA, GEIE | - | 675 | - | - | - | - | - | - |
| ALVORADA PETRÓLEO, S.A. | - | - | - | - | 6,387 | - | - | |
| AVIA PORTUGAL, S.A. | - | - | - | 12 | - | - | - | - |
| Cimpor - Industria de Cimentos, S.A. | 179 | 276 | 19 | 14 | - | - | - | - |
| Cimpor Betão - Industria de Betão, S.A. | - | - | 116 | 3,668 | - | - | - | - |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | - | 1 | 1 | 1 | - | 240 | (247) | (247) |
| ISA - Intelligent Sensing Anywhere, S.A. | - | - | 28 | 13 | 65 | 65 | - | - |
| Cimpor Macau Investment Company, S.A. | - | - | - | - | 8,536 | 5,636 | - | - |
| Lima Petróleos - Combustíveis do Lima, Lda. | 1,266 | 1,243 | - | - | - | - | - | - |
| STELGEST - Gestão Hoteleira, S.A. | 8 | 31 | - | - | 237 | 173 | (210) | (755) |
| TRAVERSOFER - Industrie et Service Ferroviaire, SARL | 4 | 2 | - | - | 9 | - | - | - |
| 2,162 | 3,424 | 164 | 3,708 | 8,847 | 12,501 | (457) | (1,002) |
The main transactions carried out in the quarters ended on 30 September 2009 and 2008, with related entities were as follows:
| Purchases and services Sales and services rendered received |
Interest debited | |||||
|---|---|---|---|---|---|---|
| 2009 | 2008 | 2009 | 2008 | 2009 | 2008 | |
| Agrepor Agregados - Extracção Inertes, S.A. | 4,076 | 5,936 | - | - | - | - |
| ALVORADA PETRÓLEO, S.A. | 16 | - | - | - | - | - |
| AVIA PORTUGAL, S.A. | - | - | 20 | 25 | - | - |
| Cimpor - Industria de Cimentos, S.A. | 989 | 1,680 | 470 | 220 | - | - |
| Cimpor Betão - Industria de Betão, S.A. | 11 | 672 | 945 | 5,680 | - | - |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 1 | - | - | - | - | - |
| ISA - Intelligent Sensing Anywhere, S.A. | - | - | 49 | - | - | - |
| Lima Petróleos - Combustíveis do Lima, Lda. | 1,169 | 689 | - | - | - | - |
| STELGEST - Gestão Hoteleira, S.A. | 153 | 122 | - | 1 | 47 | 49 |
| TDF - Sociedade Gestora de Fundos de Investimento Imobiliário, S.A. | - | 74 | - | 256 | - | - |
| 6,415 | 9,173 | 1,484 | 6,182 | 47 | 49 |
The remunerations attributed to the members of the governing bodies of Teixeira Duarte - Engenharia e Construções, S.A., in the quarters ended on 30 September 2009 and 2008, were as follows:
| 2009 | 2008 | |
|---|---|---|
| Executive directors: | ||
| Fixed remuneration | 786 | 786 |
| Variable remuneration | 164 | 920 |
| Non-executive directors: | ||
| Fixed remuneration | - | 100 |
| Variable remuneration | - | 154 |
| Supervisory Board: | ||
| Fixed remuneration | 25 | 25 |
| Chartered accountant: | ||
| Fixed remuneration | 50 | 50 |
| 1,025 | 2,035 |
The remunerations attributed to the members of senior management boards of Teixeira Duarte - Engenharia e Construções, S.A., in the quarters ended on 30 September 2009 and 2008, were as follows:
| 2009 | 2008 | |
|---|---|---|
| Senior directors: | ||
| Fixed remuneration | 3,258 | 3,497 |
| Variable remuneration | 2,059 | 2,927 |
| 5,317 | 6,424 | |
20 - NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT
Cash and cash equivalent
As at 30 September 2009 and 31 December 2008, this heading is broken down as follows:
| 2009 | 2008 | |
|---|---|---|
| Demand deposits | 85,793 | 85,071 |
| Time deposits | 3,404 | 14,463 |
| Other treasury applications | 1 | 1 |
| Cash | 3,638 | 5,943 |
| 92,836 | 105,478 |
The cash and equivalent heading includes cash, deposits payable on demand, cash investments and term deposits with a maturity of less than three months, and for which the risk of change of value is insignificant.
Cashflow from investment activities
The receipts derived from financial investments in the quarters ended on 30 September 2009 and 2008, refer to the disposal of holdings in the following entities:
| 2009 | 2008 | |
|---|---|---|
| Banco Comercial Português, S.A. | - | 3,309 |
| Etergest, S.G.P.S., S.A. | - | 1,055 |
| CIMPOR - Cimentos de Portugal, S.G.P.S., S.A. | - | 663 |
| TEPORSET - Terminal Portuário de Setúbal, S.A. | - | 500 |
| Other | - | 835 |
| - | 6,362 |
The payments relative to financial investments in the quarters ended on 30 September 2009 and 2008, refer to the acquisition of holdings in the following entities:
| 2009 | 2008 | |
|---|---|---|
| ARENOR, S.L. | 6,400 | - |
| Cimpor Macau Investment Company, S.A. | 2,900 | - |
| Alvorada Petróleos, S.A. | 500 | 14,855 |
| STELGEST - Gestão Hoteleira, S.A. | 64 | - |
| Banco Comercial Português, S.A. | - | 107,544 |
| CIMPOR - Cimentos de Portugal, S.G.P.S., S.A. | - | 64,316 |
| Banco Bilbao Vizcaya Argentaria, S.A. | - | 15,084 |
| IMOPREDOUÇOS - Sociedade Imobiliária, S.A. | - | 9,442 |
| Other | - | 1,975 |
| 9,864 | 213,216 |
The dividends received in the quarters ended on 30 September 2009 and 2008, were as follows:
| 2009 | 2008 | |
|---|---|---|
| CIMPOR - Cimentos de Portugal, S.G.P.S., S.A. | 27,560 | 33,834 |
| Banco Comercial Português, S.A. | 5,185 | - |
| Banco Bilbao Vizcaya Argentaria, S.A. | 543 | 1,001 |
| Other | 2,029 | 1,164 |
| 35,317 | 35,999 |
21 - SHARE CAPITAL
As at 30 September 2009, the share capital was fully underwritten and paid-up and represented by 420,000,000 shares each at the nominal value of fiftyfive euro cents. In the quarters ended on 30 September 2009 and 2008, there were no movements in the issued share capital.
As at 30 September 2009, TDG - Sociedade Gestora de Participações Sociais, S.A. directly owned 156,160,000 shares representing the share capital of Teixeira Duarte - Engenharia e Construções, S.A., corresponding to 37.18% of the respective share capital.
22 - LOANS
As at 30 September 2009 and 31 December 2008, the loans raised were as follows:
| 2009 | 2008 |
|---|---|
| 766,190 | 748,885 |
| 835,548 | 672,164 |
| 1,601,738 | 1,421,049 |
| - | 198,866 |
| 435,324 | 288,834 |
| 34,050 | 48,500 |
| - | 131 |
| 469,374 | 536,331 |
| 2,071,112 | 1,957,380 |
a) Bank loans
As at 30 September 2009, the internal bank loans, bank overdrafts and secured current accounts earned interest at the weighted annual average rate of 3.32% (5.24% as at 30 September 2008).
The bank loans contracted by the Group essentially correspond to:
- Loan contracted by the Group from Banco Comercial Português, on 31st December 2004, of the current amount of 90,000 thousand euros, the repayment of which shall be made in 2 six-monthly instalments of 40,000 thousand euros on 30th June 2010 and 50,000 thousand euros on 31st December 2010.
- Loan raised from Banco Bilbao Vizcaya Argentaria, contracted on 12th April 2007 of 75,000 thousand euros, the repayment of which shall be made on 16th March 2012.
- Loan contracted by the Group on 29th June 2007 from Caixa Geral de Depósitos, of 342,500 thousand euros, the maturity of which shall occur on 29th May 2012.
- Loan from Banco Popular Portugal, contracted on 18th December 2008, of 25,000 thousand euros, the maturity of which shall occur on 18th December 2011.
- Loan contracted by the Group on 30th December 2008 from Caixa Geral de Depósitos, of the current value of 48,023 thousand euros, the repayment of which shall be made in 171 equal and successive instalments, ending on 30th December 2023.
- Loan contracted by the Group on 31st December 2008 from Caixa Geral de Depósitos, of the current amount of 117,000 thousand euros, the maturity of which shall occur on 30 th November 2013.
As at 30 September 2009 and 31 December 2008, the bank loans also include the secured current accounts of the value of 288,758 and 295,489 thousand euros, respectively.
b) Commercial paper
As at 30 September 2009, the Group had negotiated the following commercial paper programmes:
- Grouped contract programme, for the placing and underwriting of private commercial paper with Banco Comercial Português on 14th October 2005, of the total amount of 150,000 thousand euros, in which Teixeira Duarte - Engenharia e Construções, S.A. and its associate Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. are participants, to the amounts of 15,000 thousand euros and 135,000 thousand euros, respectively. The participation of each company in the programme may vary each time the programme is used, with Teixeira Duarte - Engenharia e Construções, S.A. being required to participate with at least 10% of the total value. Sixteen six-monthly and successive issues have been contracted for the total nominal value of the programme, earning interest on a six-monthly basis and in arrears at a rate indexed to the six-month Euribor increased by a spread of 0.875%, and with the repayment of the last issue being on 14th October 2013.
- Grouped contract programme, for the placing and underwriting of commercial paper with Banco Espírito Santo de Investimento and Banco Espírito Santo on 16th December 2005, to the sum of 50,000 thousand euros, in which Teixeira Duarte - Engenharia e Construções, S.A. and its associate Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. take part, with the entire amount being used by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A.. The participation of each company in the programme may vary each time it is used. The duration of the programme is five years minus one day, counting from the contract signature date, the interest is earned in advance, with the reference rate being indexed to the Euribor for the respective issue period, increased by 0.65% and determined according to the date of each auction.
- Grouped programme, for the placing and underwriting of private commercial paper contracted on 6th January 2006 with Banco Comercial Português, with the total amount used being 20,750 thousand euros, in which Teixeira Duarte - Engenharia e Construções, S.A. and its associate Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. take part, to the amounts of 18,650 thousand euros and 2,100 thousand euros, respectively. The participation of each company in the programme may vary each time the programme is used, with Teixeira Duarte - Engenharia e Construções, S.A. being required to participate with at least 10% of the total value. The duration of the programme is five years, counting from the contract signature date, the interest is earned on a six-monthly basis in arrears, with the reference rate being indexed to the one to six-month Euribor under competitive auction for periods of 7 to 180 days via direct placement, increased by 1% an determined according to the date of each auction, with the repayment of the last issue being made on 6th January 2011.
- Grouped programme, for the placing and underwriting of commercial paper contracted on 14th February 2006 with Banco Comercial Português, of the total amount of 50,000 thousand euros, in which Teixeira Duarte - Engenharia e Construções, S.A. and its associate Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. take part, to the amounts of 5,000 thousand euros and 45,000 thousand euros, respectively. The participation of each company in each programme may vary each time it is used, with Teixeira Duarte - Engenharia e Construções, S.A. being required to participate with at least 10% of the total value. Sixteen six-monthly and successive issues have been contracted for the total nominal value of the programme, earning interest on a six-monthly basis in arrears at a rate indexed to the six-month Euribor increased by 0.875% and determined according to the date of the auction, with the repayment of the last issue being on 14th February 2014.
- Grouped contract programme, for the placing and underwriting of commercial paper with Banco Espírito Santo de Investimento and Banco Espírito Santo on 21st August 2006, to the sum of 50,000 thousand euros, in which Teixeira Duarte - Engenharia e Construções, S.A. and its associate Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. take part, with the entire amount being used by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A.. The participation of each company in the programme may vary each time it is used. The duration of the programme is five years minus one day, counting from the contract signature date, the interest is earned in advance and every six months, with the reference rate being indexed to the Euribor for the respective issue period, increased by 0.65% and determined according to the date of each auction.
-
Grouped contract programme, for the placing and underwriting of commercial paper with Fortis Bank on 13th July 2007, to the sum of 14,050 thousand euros, in which Teixeira Duarte - Engenharia e Construções, S.A. and its associate Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. take part, with the entire amount being used by its associate Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A.. The programme has a monthly reduction of 2,850 thousand euros, until January 2010 and matures on 5th February 2010, with the issue of the commercial paper being from 7 to 365 days according to the choice of the participants. The interest is earned in arrears on the repayment date of each issue, with the reference rate being indexed to the one to six-month Euribor, increased by 2%.
-
Grouped contract programme, for the placing and underwriting of commercial paper with Caixa Geral de Depósitos, S.A. on 27th September 2007, to the sum of 100,000 thousand euros, in which Teixeira Duarte - Engenharia e Construções, S.A. and its associate Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. take part, with the entire amount being used by Teixeira Duarte - Gestão de Engenharia e Construções, S.A.. The participation of each company in each programme may vary each time it is used. The duration of the programme is five years minus one day, counting from the contract signature date, with the maturity periods of the commercial paper issue being from 7 to 181 days according to the choice of the participants. The interest is earned in arrears on the repayment date of each issue at a rate indexed to the Euribor for the maturity period of the respective issue, in force on the second business day prior to the subscription date increased by 0.55%.
- Grouped contract programme, for the placing and underwriting of commercial paper with Banco Espírito Santo Investimento on 21st April 2008, to the sum of 120,000 thousand euros, in which Teixeira Duarte - Engenharia e Construções, S.A. and its associate Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. take part, with the entire amount being used by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A.. The participation of each company in each programme may vary each time it is used. The duration of the programme is five years minus one day, counting from the contract signature date, the interest falls due on each repayment date, with the reference rate being indexed to the Euribor for the respective maturity period, in force on the second business day prior to the subscription date, increased by 0.65% and determined according to the date of the auction.
- Programme for the placing and underwriting of commercial paper commercial paper, contracted with Banco Comercial Português, S.A. on 18th August 2008, of 20,000 thousand euros. The commercial paper is issued with an issue period of 1, 3 and 6 months with the maturity period of the programme being 1 year, renewable, earning interest at a rate indexed to the Euribor of the issue period, increased by 2.45%.
- Programme for the placing and underwriting of commercial paper commercial paper, contracted with Banco Comercial Português, S.A. on 20th August 2008, of 25,000 thousand euros. The commercial paper is issued with an issue period of 1, 3 and 6 months with the maturity period of the programme being 1 year, renewable, earning interest at a rate indexed to the Euribor of the issue period, increased by 2.45%.
- Grouped contract programme, for the placing and underwriting of commercial paper with Banco Espírito Santo Investimento on 23rd December 2008, to the sum of 100,000 thousand euros, in which Teixeira Duarte - Engenharia e Construções, S.A. and its associate Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. take part, with the entire amount being used by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A.. The participation of each company in each programme may vary each time it is used. The duration of the programme is five years minus one day, counting from the contract signature date, the interest falls due on each repayment date, with the reference rate being indexed to the Euribor for the respective maturity period, in force on the second business day prior to the subscription date, increased by 0.65% and determined according to the date of the auction.
- Programme for the placing and underwriting of commercial paper, contracted with Millennium BCP Investimento, S.A., Banco Espírito Santo de Investimento, S.A. and Caixa Banco de Investimento, S.A. on 25th August 2009, to the sum of 200,000 thousand euros, in which Teixeira Duarte - Engenharia e Construções, S.A. takes part. The duration of the programme is three years and four months, counting from the contract signature date, the interest falls due on each repayment date, with the reference rate being indexed to the Euribor for the respective maturity period, in force on the second business day prior to the subscription date, increased by 3.20%.
As a result of the commitment of successive renewal during the period of the programme contracts, the existing issues as at 30 September 2009 are classified as non-recurrent liabilities.
The non-recurrent bank loans are repayable in the following years:
| 2009 | 2008 | |
|---|---|---|
| 2010 | 88,329 | 67,620 |
| 2011 | 138,186 | 86,684 |
| 2012 | 725,853 | 558,862 |
| 2013 | 522,844 | 607,464 |
| 2014 and following | 126,526 | 100,419 |
| 1,601,738 | 1,421,049 | |
As at 30 September 2009 and 31 December 2008, the financings in foreign currency were expressed as follows:
| 2009 | 2008 | |||||
|---|---|---|---|---|---|---|
| Currency | Currency | Euros | Currency | Euros | ||
| BRL | 31,242 | 11,993 | 17,000 | 5,241 | ||
| JPY | 132,000 | 1,007 | 55,000 | 436 | ||
| MAD | 4,526 | 398 | - | - | ||
| USD | 155,258 | 106,029 | 96,926 | 69,646 |
The loans denominated in foreign currency earn interest at market rates and were converted into euros based on the exchange rate on the balance sheet date.
23 - CONTINGENT LIABILITIES, GUARANTEES AND COMMITMENTS
Guarantees:
As at 30 September 2009 and 31 December 2008, the group of companies included in the consolidation had provided the following guarantees to third parties:
| 2009 | 2008 |
|---|---|
| 521,904 | 520,586 |
| 1,191 | 371 |
| 523,095 | 520,957 |
| 138,216 | 112,398 |
The bank guarantees were essentially provided for the effects of tenders, advances received and as a completion guarantee for works.
Teixeira Duarte - Engenharia e Construções, S.A., BEL-ere - Engenharia e Reabilitação de Estruturas, S.A., EPOS – Empresa Portuguesa de Obras Subterrâneas, S.A., SOMAFEL - Engenharia e Obras Ferroviárias, S.A., OFM - Obras Públicas, Ferroviárias e Marítimas, S.A., RECOLTE - Recolha, Tratamento e Eliminação de Resíduos, S.A., GSC – Compañia General de Servicios y Construccion, S.A., EMPA – Serviços de Engenharia, S.A. and TEGAVEN – Teixeira Duarte y Associados, C.A. have provided fidelity insurance as completion guarantees for works and services rendered.
The real guarantee was provided by EMPA – Serviços de Engenharia, S.A. and corresponds to the mortgage of land to third parties related to their construction activity.
Apart from the guarantees indicated above, the following pledges were also provided:
To secure the loan contract signed with Caixa Geral de Depósitos, of the current value of 117,000 thousand euros, granted by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., TDCIM - Sociedade Gestora de Participações Sociais, S.A. pledged 26,907,230 shares in CIMPOR - Cimentos de Portugal, S.G.P.S., S.A., and Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. pledged 30,000,000 shares in Banco Comercial Português, S.A..
To secure the loan contract signed with Caixa Geral de Depósitos, of 342,500 thousand euros, granted by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., TEDAL - Sociedade Gestora de Participações Sociais, S.A. and TDCIM - Sociedade Gestora de Participações Sociais, S.A. pledged 22,000,000 and 28,500,000 shares in CIMPOR - Cimentos de Portugal, S.G.P.S., S.A., respectively, and through contract Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., also pledged 87,250,000 shares in Banco Comercial Português, S.A. and 6,000,000 participation units in the TD Closed Real Estate Investment Fund.
To secure the loan contract signed with Banco Bilbao Vizcaya Argentaria, of 75,000 thousand euros, granted by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. pledged 92,500,000 shares in Banco Comercial Português, S.A. and TDCIM - Sociedade Gestora de Participações Sociais, S.A. pledged 3,600,000 shares in CIMPOR - Cimentos de Portugal, S.G.P.S., S.A..
To secure the loan contract signed with Banco Caixa Geral, of 19,820 thousand euros, granted by GSC – Compañia General de Servicios y Construccion, S.A., GSC – Compañia General de Servicios y Construccion, S.A., pledged 2,133,870 shares in Banco Bilbao Vizcaya Argentaria, S.A. and mortgaged land situated in Madrid, at C/ Amália, 4 and 6.
To secure the commercial paper contract signed with Fortis Bank, of 14.050 thousand euros, granted by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., TEDAL - Sociedade Gestora de Participações Sociais, S.A. gave a promissory pledge of 5,343,000 shares in CIMPOR - Cimentos de Portugal, S.G.P.S., S.A..
To secure the commercial paper contract signed with Banco Espírito Santo, of 100.000 thousand euros, granted by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. and Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., TEDAL - Sociedade Gestora de Participações Sociais, S.A. and TDCIM - Sociedade Gestora de Participações Sociais, S.A. pledged 13,350,000 and 1,650,000 shares in CIMPOR - Cimentos de Portugal, S.G.P.S., S.A., respectively, and TEDAL - Sociedade Gestora de Participações Sociais, S.A. pledged 3,408,750 shares in EPOS – Empresa Portuguesa de Obras Subterrâneas, S.A..
To secure the commercial paper contract signed with Caixa Geral de Depósitos, of 100,000 thousand euros, granted by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., TEDAL - Sociedade Gestora de Participações Sociais, S.A. and TDCIM - Sociedade Gestora de Participações Sociais, S.A. pledged 21,000,000 and 8,000,000 shares in CIMPOR - Cimentos de Portugal, S.G.P.S., S.A., respectively.
To secure the commercial paper contract signed with Banco Espírito Santo, of 120,000 thousand euros, granted by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. and Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., TEDAL - Sociedade Gestora de Participações Sociais, S.A. and TDCIM - Sociedade Gestora de Participações Sociais, S.A. pledged 5,500,000 and 3,000,000 shares in CIMPOR - Cimentos de Portugal, S.G.P.S., S.A., respectively, and TEDAL - Sociedade Gestora de Participações Sociais, S.A. pledged 52,755,992 shares in EPOS – Empresa Portuguesa de Obras Subterrâneas, S.A..
To secure the commercial paper contract signed with Banco Espírito Santo, of 100,000 thousand euros, granted by Teixeira Duarte – Engenharia e Construções, S.A. and Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. pledged 28,000,000 shares in Banco Comercial Português, S.A. and TEDAL - Sociedade Gestora de Participações Sociais, S.A. pledged 104,000,000 shares in C+P.A. – Cimentos e Produtos Associados, S.A..
To secure the commercial paper contract signed with Banco Espírito Santo de Investimento, S.A., of 50,000 thousand euros, granted by Teixeira Duarte – Engenharia e Construções, S.A., Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. pledged 6,000,000 shares in Banco Comercial Português, S.A. and TDCIM - Sociedade Gestora de Participações Sociais, S.A. pledged 10,000,000 shares in CIMPOR - Cimentos de Portugal, S.G.P.S., S.A..
To secure debts to third parties, in the value of 15,585 thousand euros, IMOTD - SGPS, S.A. pledged 47,870 shares in V8, S.A. and 47,780 shares in Parcauto, S.A..
Also constituted in favour of Caixa Geral de Depósitos, was a mortgage on lot 3, situated in Lagoas Park, owned by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., to secure a loan contract granted by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. of the sum of 48,023 thousand euros.
A promissory mortgage was also constituted on lots 7, 8, 9, 10, 11, 12, 15, 16 and 23, situated in Lagoas Park, owned by Banco Comercial Português, S.A., to secure a loan contract granted by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. of the current value of 90,000 thousand euros, with the exercise of the right to purchase by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., associated to the financial leasing contracts of the abovementioned real estate.
To secure the loan contract granted by TDHOSP - Gestão de Edifício Hospitalar, S.A., Teixeira Duarte - Engenharia e Construções, S.A. pledged to Caixa Geral de Depósitos and Caixa Banco de Investimentos, 486,673 shares in TDHOSP – Gestão de Edifício Hospitalar, S.A.. Under the same financing contract Teixeira Duarte - Engenharia e Construções, S.A., as shareholder, pledged the credit rights over TDHOSP – Gestão de Edifício Hospitalar, S.A., arising from the realisation of investments established in the management contract, to the value of 6,368 thousand euros.
Financial commitments:
Most of the contracts of the financing operations taken by operational companies or by sub-holdings do not foresee the maintenance of the control of the majority of their capital by Teixeira Duarte - Engenharia e Construções, S.A.. However, the letters of comfort which are requested from the Parent-company for the effects of the contracting of these operations usually contain the commitment not to dispose of the control (direct and/or indirect) of these associated companies.
As at 30 September 2009 and 31 December 2008, the letters of comfort provided by the Parent-company and other affiliated companies reached 411,386 and 605,579 thousand euros, respectively.
As at 30 September 2009 and 31 December 2008, factoring contracts without right of recourse were in force, which were registered as reductions in accounts receivable of the value of 126,115 and 129,471 thousand euros, respectively. In accordance with the contractual conditions, the Group's liability is restricted to the guarantee of acceptance of the invoices object of the factoring on the part of the customers.
24 - APPROVAL OF THE FINANCIAL STATEMENTS
The interim financial statements for the quarter ended on 30 September 2009 were approved by the Board on Directors on 26th November 2009.
25 - SUBSEQUENT EVENTS
Under the terms of the concession contract signed with "ANP – Agência Nacional do Petróleo, Gás Natural e Biocombustíveis" on 12th March 2008, the indirectly participated company ALVORADA, S/A issued two notifications of oil "discoveries" to this public entity.
This involved a procedure which is independent of the quantity, quality or marketability of the oil found, which continues under estimation up to date.