AI assistant
Teixeira Durate — Interim / Quarterly Report 2012
Jun 8, 2012
1919_10-q_2012-06-08_b34f64eb-326e-478b-8594-ddb4d57d98d5.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
INDEX
-
- Company Identification
-
- Summary of Indicators
-
- Teixeira Duarte Group 1 st Quarter 2012
-
- Interim Management Report
- I. Introduction
- II. Overview of the Activity
- III. Fact Occurring Subsequent to the Conclusion of the 1st Quarter 2012
- IV. Prospects for 2012
-
- Consolidated Financial Statements
- I. Consolidated Statement of Financial Position
- II. Consolidated Income Statement for the Period
- III. Consolidated Statement of Comprehensive Income
- IV. Consolidated Statement of Changes in Equity
- V. Consolidated Cash Flow Statement
- VI. Notes to the Consolidated Financial Statements
Teixeira Duarte, S.A.
PUBLIC COMPANY
Registered Office: Lagoas Park, Edifício 2 - 2740-265 Porto Salvo Share Capital: € 420,000,000 Unique Legal Entity Number (Registered with the Cascais-Oeiras Commercial Registry Office): 509.234.526
SUMMARY OF INDICATORS
| Teixeira Duarte Group | st Q 1 2008 |
st Q 1 2009 |
st Q 1 2010 |
st Q 1 2011 |
st Q 1 2012 |
Variation % 2012/2011 |
|---|---|---|---|---|---|---|
| Number of Employees | 12,205 | 13,412 | 12,742 | 11,817 | 10,412 | (11.9%) |
| Sales/Services Rendered | 269 | 278 | 297 | 309 | 283 | (8.2%) |
| Operating Revenue | 276 | 295 | 307 | 319 | 293 | (8.3%) |
| EBITDA | 30 | 40 | 37 | 51 | 39 | (22.4%) |
| EBITDA Margin / Turnover | 11.1% | 14.5% | 12.3% | 16.4% | 13.9% | (15.4%) |
| EBIT | 20 | 27 | 22 | 37 | 27 | (25.7%) |
| Tangible Fixed Assets + Investment Properties | 774 | 970 | 1,059 | 1,033 | 1,031 | (0.2%) |
| Investments in Associated Companies + Available-for-sale Assets + Other Investments | 1,472 | 1,100 | 380 | 315 | 153 | (51.4%) |
| Net Debt | 1,865 | 1,908 | 1,055 | 1,116 | 927 | (17.0%) |
| Total Equity | 684 | 299 | 617 | 549 | 319 | (41.9%) |
| Net Income Attributable to Shareholders | 6 | 16 | 92 | 8 | 6 | (21.0%) |
Notes:
Accounting values are expressed in millions of Euros.
The amounts presented in the "Variation % 2012/2011" column were calculated using unrounded up amounts.
Total Equity includes non-controlling interests.
I - INTRODUCTION
Pursuant to and for the purposes of the dispositions laid down in the laws and regulations applicable, TEIXEIRA DUARTE, S.A ("TD, S.A.") presents the Interim Report for the first three months of the 2012 economic period, of which the attached financial statements form an integral part.
In compliance with and under the periodic information disclosure norms, we clarify that the information herein presented is solely of a consolidated scope and that the financial statements and their accompanying notes were prepared applying International Accounting Standard 34 - Interim Financial Reporting, with the scope and detail required by Law.
Although the activity of the Teixeira Duarte Group is subject to regular monitoring by its Supervisory Bodies, as is the reporting of information, which was provided to these entities during the preparation of this document, the information herein disclosed is not, under and pursuant to the provisions applicable, audited.
In addition to the Consolidated Financial Statements and the accompanying notes, this document also includes a brief overview of the evolution of the Group's activity during the period under review, in respect of which we highlight, up-front, the following facts:
- Net Earnings Attributable to Shareholders were positive in 6.2 million Euros;
- Turnover of 283.5 million Euros;
- EBITDA of 39.4 million Euros;
- EBITDA Margin / Turnover of 13.9%;
- Net Debt of 926.6 million Euros;
- Group Net Assets of 2,692 million Euros;
- Financial Autonomy of 11.9%;
- Order Book of the Teixeira Duarte Group for the construction sector of 2,425 million Euros.
II - OVERVIEW OF THE ACTIVITY
Income Statement
for the quarters ended 31 March 2012 and 2011
| st Q 12 1 |
st Q 11 1 |
Var. (%) | |
|---|---|---|---|
| Operating revenue | 292,716 | 319,361 | (8.3%) |
| Operating costs | 253,359 | 268,644 | (5.7%) |
| EBITDA | 39,357 | 50,717 | (22.4%) |
| Amortization and depreciation | 13,722 | 14,518 | (5.5%) |
| Provisions | (1,781) | (684) | - |
| EBIT | 27,416 | 36,883 | (25.7%) |
| Financial results | (18,200) | (24,658) | - |
| Pre-tax earnings | 9,216 | 12,225 | (24.6%) |
| Income tax | 5,550 | 2,482 | 123.6% |
| Net income | 3,666 | 9,743 | (62.4%) |
| Attributable to: | |||
| Shareholders | 6,236 | 7,893 | (21.0%) |
| Non-controlling interests | (2,570) | 1,850 | - |
(Amounts in thousands of Euros)
The Consolidated Net Income Attributable to Shareholders was positive in 6,236 thousand Euros.
Turnover decreased by 8.2% when compared to the homologous period of 2011, attaining the amount of 283,454 thousand Euros.
Evolution of Consolidated Turnover
(Amounts in thousands of Euros)
Overall, the activity in Portugal decreased by 23.4% and increased in the external market by 1.8%, with the latter now representing 66.7% of the total Turnover of the Teixeira Duarte Group.
The schedules that follow present Turnover by country and by activity sector, showing the Group's exposure to the different economic contexts.
| Turnover by Country | |||
|---|---|---|---|
| --------------------- | -- | -- | -- |
| Countries | st Q 12 1 |
Contribution (%) |
st Q 11 1 |
Contribution (%) |
Var. (%) |
|---|---|---|---|---|---|
| Portugal | 94,528 | 33.3% | 123,390 | 39.9% | (23.4%) |
| Angola | 139,968 | 49.4% | 114,078 | 36.9% | 22.7% |
| Algeria | 9,771 | 3.4% | 6,535 | 2.1% | 49.5% |
| Brazil | 19,152 | 6.8% | 43,085 | 13.9% | (55.5%) |
| Spain | 5,594 | 2.0% | 6,200 | 2.0% | (9.8%) |
| Mozambique | 3,428 | 1.2% | 11,879 | 3.8% | (71.1%) |
| Venezuela | 9,279 | 3.3% | 553 | 0.2% | 1577.9% |
| Other | 1,734 | 0.6% | 3,193 | 1.0% | (45.7%) |
| 283,454 | 100.0% | 308,913 | 100.0% | (8.2%) |
(Amounts in thousands of Euros)
Evolution of Turnover by Market
Evolution of Turnover by Activity Sector
| Activity Sector | st Q 12 1 |
st Q 11 1 |
Var. (%) |
|---|---|---|---|
| Construction | 120,640 | 162,033 | (25.5%) |
| Cements, Concretes and Aggregates | - | 1,722 | - |
| Concessions and Services | 14,708 | 13,006 | 13.1% |
| Real Estate | 14,845 | 26,050 | (43.0%) |
| Hotel Services | 18,931 | 15,905 | 19.0% |
| Distribution | 35,303 | 27,199 | 29.8% |
| Energy | 35,637 | 29,112 | 22.4% |
| Automobile | 43,390 | 33,886 | 28.0% |
| 283,454 | 308,913 | (8.2%) |
(Amounts in thousands of Euros)
An analysis of this indicator's evolution by sector of activity is presented below:
Construction Turnover decreased by 25.5% compared to March 2011, with a noticeably steeper decrease in the internal market, which represented 43% at the end of the period.
The Angolan market, despite the 10.8% increase, actually had an effective increase of 6.4% once the impact of the Dollar appreciation was removed.
The recovery of the Algerian market is to be noted as is the impact of the new Works in Venezuela, in respect of which the turnover increased from 553 thousand Euros to 9,279 thousand Euros.
In Concessions and Services, Turnover grew by 13.1% versus the homologous period, with a good performance in the Angolan market, which recorded an increase of 67%.
Portugal and Spain recorded amounts in line with those by March 2011.
Hotel Services Turnover
Distribution Turnover
Energy Turnover
Overall, Real Estate Turnover decreased 43% versus the first three months of 2011, essentially due to the decrease in the Group's main markets, Portugal and Brazil, which recorded, respectively, drops of 19.5% and 57.7% versus March 2011, in the prior due to the market environment and in the latter in function of the activity's natural cycle.
The Hotel Services Turnover increased by 19% versus the homologous period.
This increase resulted essentially from the good performance of the Group's units in Angola, with an increase of 26.9%, and from the contribution brought in by Hotel Baía, that became operational in July de 2011.
Distribution Turnover grew 29.8% versus March 2011, evidencing the success of the proactive measures taken with regard to the Stores as well as with the expansion into other segments and products.
In the Angolan market this indicator stabilized at 29.6% which, after removing the impact of the Dollar appreciation, corresponds to 24.5%, the effective activity increase.
In Energy, Group Turnover increased 22.4% versus March 2011.
(Amounts in thousands of Euros)
The Automobile Turnover increased by 28% versus the homologous quarter of the previous year.
The promotional actions carried out and the market's appetite for the class of vehicles sold resulted, after discounting the foreign exchange effect, in an effective increase in the activity of 23%.
Consolidated operating revenue recorded a decrease of 8.3% versus March 2011, attaining the amount of 292,716 thousand Euros.
Evolution of Consolidated Operating Revenue
(Amounts in thousands of Euros)
Despite the decrease recorded in this indicator, due, essentially, to the natural drop in Construction and Real Estate, the levels attained in Concessions and Services, Hotel Services, Distribution, Energy and in Automobile should be noted.
Operating Revenue by activity and geographical market
| Internal Market | External Market | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Sector of Activity | st Q 12 1 |
st Q 11 1 |
Var.(%) | st Q 12 1 |
st Q 11 1 |
Var.(%) | st Q 12 1 |
st Q 11 1 |
Var.(%) | |
| Construction | 48,043 | 80,065 | (40.0%) | 77,420 | 85,771 | (9.7%) | 125,463 | 165,836 | (24.3%) | |
| Cements, Concretes and Aggregates | - | - | - | - | 1,768 | - | - | 1,768 | - | |
| Concessions and Services | 4,876 | 4,922 | (0.9%) | 9,948 | 8,176 | 21.7% | 14,824 | 13,098 | 13.2% | |
| Real Estate | 8,819 | 12,032 | (26.7%) | 7,949 | 18,058 | (56.0%) | 16,768 | 30,090 | (44.3%) | |
| Hotel Services | 2,762 | 3,328 | (17.0%) | 16,192 | 12,633 | 28.2% | 18,954 | 15,961 | 18.8% | |
| Distribution | 350 | 194 | 80.4% | 35,607 | 28,129 | 26.6% | 35,957 | 28,323 | 27.0% | |
| Energy | 36,392 | 29,695 | 22.6% | 22 | - | - | 36,414 | 29,695 | 22.6% | |
| Automobile | - | 19 | - | 44,336 | 34,571 | 28.2% | 44,336 | 34,590 | 28.2% | |
| Total | 101,242 | 130,255 | (22.3%) | 191,474 | 189,106 | 1.3% | 292,716 | 319,361 | (8.3%) |
(Amounts in thousands of Euros)
The contributions of each of the activity sectors to total consolidated operating revenue, were as follows:
EBITDA recorded a decrease of 22.4% versus the homologous three month period of the previous year and came in at 39,357 thousand Euros, at levels similar to those recorded in the identical periods of 2009 and 2010.
Evolution of Consolidated EBITDA
(Amounts in thousands of Euros)
On analyzing this indicator by activity sector in the schedule below, disparate performances from the business areas, in function of the specific characteristics of the activity and the respective markets operated in, become apparent.
| Sector of Activity | st Q 12 1 |
st Q 11 1 |
Var. (%) |
|---|---|---|---|
| Construction | 11,125 | 26,692 | (58.3%) |
| Cements, Concretes and Aggregates | - | (575) | - |
| Concessions and Services | 2,100 | 3,606 | (41.8%) |
| Real Estate | 7,854 | 15,396 | (49.0%) |
| Hotel Services | 8,752 | 3,762 | 132.6% |
| Distribution | 4,856 | 2,307 | 110.5% |
| Energy | 733 | 2,008 | (63.5%) |
| Automobile | 7,707 | 3,511 | 119.5% |
| Not allocated to segments | (3,795) | (6,030) | - |
| Eliminations | 25 | 40 | (37.5%) |
| 39,357 | 50,717 | (22.4%) |
Evolution of EBITDA by Activity
(Amounts in thousands of Euros)
The EBITDA Margin / Consolidated Turnover recorded a decrease of 15.4% versus March 2011, moving from 16.4% to 13.9% in March 2012.
Evolution of EBITDA Margin / Consolidated Turnover
Financial results were negative in 18,200 thousand Euros for the quarter ended 31 March 2012 (negative in 24,658 thousand Euros by 31 de March 2011).
| st Q 12 1 |
st Q 11 1 |
Var. (%) | |
|---|---|---|---|
| Financial costs and losses: | 43,008 | 66,767 | (35.6%) |
| Interest borne | 18,798 | 15,578 | 20.7% |
| Unfavourable foreign exchange differences | 17,381 | 46,502 | (62.6%) |
| Other financial costs and losses | 6,829 | 4,687 | 45.7% |
| Financial revenue and profits | 27,573 | 39,619 | (30.4%) |
| Interest earned | 4,141 | 3,940 | 5.1% |
| Favourable foreign exchange differences | 21,784 | 34,846 | (37.5%) |
| Cash discounts obtained | 135 | 137 | (1.5%) |
| Other financial revenue and profits | 1,513 | 696 | 117.4% |
| Results from investment activities | (2,765) | 2,490 | - |
| Share of (losses) / profits in associated companies | (2,358) | 874 | - |
| Dividends received | 423 | 536 | (21.1%) |
| Other investments | (830) | 1,080 | - |
| Financial results | (18,200) | (24,658) | - |
(Amounts in thousands of Euros)
Income Tax for the quarter ended 31 March 2012 amounted to 5,550 thousand Euros, whilst at the end of the first three months of 2011 it had attained 2,482 thousand Euros.
| st Q 12 1 |
st Q 11 1 |
Var. (%) | |
|---|---|---|---|
| Current tax | 10,353 | 3,221 | 221.4% |
| Deferred tax | (4,803) | (739) | - |
| 5,550 | 2,482 | 123.6% |
(Amounts in thousands of Euros)
Total Net Assets at 31 March 2012 totalled 2,691,711 thousand Euros, reflecting a decrease of 2.2% versus 31 December 2011.
Evolution of Consolidated Net Assets
(Amounts in thousands of Euros)
The Group's Net Debt attained 926,578 thousand Euros at 31 March of this year, reflecting a marginal decrease of 295 thousand Euros in relation to the end of last year.
Evolution of Consolidated Net Debt
(Amounts in thousands of Euros)
Total Equity decreased 4% in relation to 31 December 2011, having attained 319,295 thousand Euros, influenced essentially by the negative foreign currency translation of 17,653 thousand Euros, resulting from the devaluation of the Currencies the Group operates in versus the Euro.
Financial Autonomy decreased from 12.1% at 31 December 2011 to 11.9% at 31 March 2012.
The Average Number of Employees at the end of the quarter under review was 10,412, recording a decrease of 6.9% versus 31 December 2011.
It is to be noted that this decrease results from the combined impact of the 6.8% decrease suffered in the external market, with the decrease in the average number of employees in Portugal of 7%, the latter corresponding to 231 employees.
The "Teixeira Duarte, S.A." share price appreciated 19% by the end of the first quarter, increasing from 0.21€ at 31 December 2011 to 0.25€ at 31 March 2012.
The graph presented below shows the evolution of the share price during the first three months of this year, which oscillated from a minimum of 0.18€ recorded on 7 February 2012 to a maximum of 0.28€ attained on 20 February 2012.
Teixeira Duarte, S.A. Share Price Quotations
During this period, 13,088,589 shares were transacted on the market, representing a total turnover of 3,037,703 Euros.
III. FACTS OCCURRING SUBSEQUENT TO THE CLOSE OF THE 1st QUARTER OF 2012
Teixeira Duarte continued its activity in the various sectors and markets it operates in, and no fact has occurred since the close of the first quarter of 2012 and up to this date that justifies disclosure in this chapter.
IV. PROSPECTS FOR 2012
For 2012 Teixeira Duarte will maintain its cautious and vigilante posture with regard to cost containment and investment realization.
Despite the decrease in the quarter, the prospects continue to be that the Construction sector will record an increased activity in the various countries in which the group has an expressive external activity, namely in Venezuela.
The Order Book of the Teixeira Duarte Group for the construction sector reached, in total, the significant amount of 2,424,602 thousand Euros at 31 March 2012, maintaining the level recorded at 31 December 2011.
In this manner and without prejudice to possible new contracts, the Group has guaranteed good levels of activity in Construction, with the highlight going to the fact that, for 2012 and in light of the current most unfavourable economic and financial environment, it has contracted Works in a global amount of 703,392 thousand Euros, distributed as follows amongst the markets in which the Teixeira Duarte Group acts:
For 2012, Teixeira Duarte maintains its prospects of attaining consolidated operating revenue of 1,400 million Euros.
Lagoas Park, 24 May 2012
The Board of Directors,
Pedro Maria Calainho Teixeira Duarte
Manuel Maria Calainho de Azevedo Teixeira Duarte
Joel Vaz Viana de Lemos
Carlos Gomes Baptista
Diogo Bebiano Branco de Sá Viana Rebelo
CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT 31 MARCH 2012 AND 31 DECEMBER 2011 (Amounts expressed in thousands of Euros)
| Notes | 31-03-2012 | 31-12-2011 | |
|---|---|---|---|
| Non-current assets: | |||
| Goodwill | 35,206 | 34,107 | |
| Intangible assets | 12,706 | 12,662 | |
| Tangible fixed assets | 13 | 510,160 | 515,189 |
| Investment properties | 14 | 521,010 | 522,016 |
| Investments in associated companies | 15 | 59,001 | 58,264 |
| Financial assets available-for-sale | 17 | 69,329 | 70,052 |
| Other investmen6ts | 14,805 | 14,801 | |
| Deferred tax assets | 18 | 110,725 | 107,000 |
| Clients | 54,753 | 86,275 | |
| Other debtors | 77 | 83 | |
| Other non-current assets | 1,830 | 1,878 | |
| Total non-current assets | 1,389,602 | 1,422,327 | |
| Current assets: | |||
| Inventories | 295,887 | 308,582 | |
| Clients | 416,587 | 455,550 | |
| Other debtors | 66,157 | 64,489 | |
| Cash and cash equivalents | 20 | 283,818 | 291,693 |
| Other investments | 9,871 | 9,670 | |
| Other current assets | 224,289 | 195,383 | |
| 1,296,609 | 1,325,367 | ||
| Non-current assets classified as available-for-sale | 5,500 | 5,500 | |
| Total current assets | 1,302,109 | 1,330,867 | |
| TOTAL ASSETS | 7 | 2,691,711 | 2,753,194 |
| Equity: Share capital |
21 | 420,000 | 420,000 |
| Adjustments to investments in associated companies | 683 | (1,205) | |
| Foreign exchange translation adjustments | 13,994 | 31,018 | |
| Reserves and retained earnings | (194,594) | 6,696 | |
| Consolidated net income / (loss) | 6,236 | (200,437) | |
| Equity attributable to shareholders | 246,319 | 256,072 | |
| Non-controlling interests | 72,976 | 76,579 | |
| TOTAL NET EQUITY | 319,295 | 332,651 | |
| Non-current liabilities: | |||
| Borrowings | 23 | 602,425 | 602,958 |
| Provisions Finance leases |
28,155 209,803 |
29,172 216,342 |
|
| Deferred tax liabilities | 18 | 64,936 | 65,906 |
| Other creditors | 20,498 | 20,867 | |
| Other non-current liabilities | 240,921 | 251,217 | |
| Total non-current liabilities | 1,166,738 | 1,186,462 | |
| Current liabilities: | |||
| Borrowings | 23 | 607,971 | 615,608 |
| Provisions | 3,783 | 7,059 | |
| Suppliers | 166,180 | 188,272 | |
| Finance leases | 20,273 | 19,465 | |
| Other creditors | 39,374 | 42,399 | |
| Other current liabilities | 368,097 | 361,278 | |
| Total current liabilities | 1,205,678 | 1,234,081 | |
| TOTAL LIABILITIES | 7 | 2,372,416 | 2,420,543 |
| TOTAL LIABILITIES AND EQUITY | 2,691,711 | 2,753,194 | |
The attached notes are an integral part of the consolidated statement of financial position at 31 March 2012.
CONSOLIDATED INCOME STATEMENT FOR THE QUARTERS ENDED 31 MARCH 2012 AND 2011 (Amounts expressed in thousands of Euros)
| Notes | st Q. 12 1 |
st Q. 11 1 |
|
|---|---|---|---|
| Operating revenue: | |||
| Sales and services rendered | 7 & 8 | 283,454 | 308,913 |
| Other operating revenue | 8 | 9,262 | 10,448 |
| Total operating revenue | 8 | 292,716 | 319,361 |
| Operating costs: | |||
| Cost of sales | (104,573) | (102,593) | |
| Production variation | (56) | 2,161 | |
| External supplies and services | (84,880) | (97,738) | |
| Staff costs | (52,259) | (59,746) | |
| Amortization and depreciation | 7 | (13,722) | (14,518) |
| Provisions and impairment losses in depreciable assets and goodwill | 7 | 1,781 | 684 |
| Other operating costs | (11,591) | (10,728) | |
| Total operating costs | (265,300) | (282,478) | |
| Operating results | 7 | 27,416 | 36,883 |
| Financial costs and losses | 7 & 9 | (43,008) | (66,767) |
| Financial revenue and profits | 7 & 9 | 27,573 | 39,619 |
| Results from investments: | |||
| Share of (losses) / profits in associated companies | 7 & 9 | (2,358) | 874 |
| Other | 7 & 9 | (407) | 1,616 |
| Financial results | (18,200) | (24,658) | |
| Pre-tax earnings | 7 | 9,216 | 12,225 |
| Income tax | 10 | (5,550) | (2,482) |
| Consolidated net income for the period | 3,666 | 9,743 | |
| Net income / (loss) attributable to: | |||
| Shareholders | 11 | 6,236 | 7,893 |
| Non-controlling interests | (2,570) | 1,850 | |
| Earnings per share: | |||
| Basic | 11 | 0.01 | 0.02 |
| Diluted | 11 | 0.01 | 0.02 |
The attached notes are an integral part of the consolidated income statement for the quarter ended 31 March 2012.
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE QUARTERS ENDED 31 MARCH 2012 AND 2011 (Amounts expressed in thousands of Euros)
| st Q. 12 1 |
st Q. 11 1 |
|
|---|---|---|
| Consolidated net income for the period | 3,666 | 9,743 |
| Variation in foreign exchange translation adjustments Variation in fair value and disposal of |
(17,653) | (21,353) |
| financial assets available-for-sale 17 |
(294) | 86 |
| Effect of hedging operations | (108) | 1,414 |
| Effect of the application of the equity method 15 |
1,888 | (4,231) |
| Other | (855) | 1,819 |
| (17,022) | (22,265) | |
| Comprehensive (loss) for the period | (13,356) | (12,522) |
| Comprehensive (loss) attributable to: | ||
| Shareholders | (9,753) | (11,205) |
| Non-controlling interests | (3,603) | (1,317) |
The attached notes are an integral part of the consolidated statement of comprehensive income for the quarter ended 31 March 2012.
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY DURING THE QUARTERS ENDED 31 MARCH 2012 AND 2011 (Amounts expressed in thousands of Euros)
| Reserves and retained earnings | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Adjustments in Foreign exchange | Fair | Cash flow | Consolidated | Total equity | |||||||||
| Share | investments in | translation Legal | Free | value | hedging | Retained | net | attributable to | Non-controlling | ||||
| Notes | capital | associated cos. | adjustments | reserve | reserves | reserves | reserves | earnings income / (loss) | shareholders | interests | Total | ||
| Balance at 1 January 2011 | 21 | 420,000 | 2,830 | 40,893 | 500 | 2,391 | (13,980) | (1,868) | (23,636) | 46,392 | 473,522 | 88,484 | 562,006 |
| Comprehensive income / (loss) for the period: | |||||||||||||
| Consolidated net income / (loss) for the period | - | - | - | - | - | - | - | - | 7,893 | 7,893 | 1,850 | 9,743 | |
| Variation in foreign exchange translation adjustments | - | - | (19,243) | - | - | - | - | - | - | (19,243) | (2,110) | (21,353) | |
| Variation in fair value and disposal of | |||||||||||||
| financial assets available-for-sale | 17 | - | - | - | - | - | 86 | - | - | - | 86 | - | 86 |
| Effect of hedging operations | - | - | - | - | - | - | 1,414 | - | - | 1,414 | - | 1,414 | |
| Effect of the application of the equity method | 15 | - | (4,231) | - | - | - | - | - | - | - | (4,231) | - | (4,231) |
| Other | - | - | - | - | - | - | - | 2,876 | - | 2,876 | (1,057) | 1,819 | |
| Transactions with shareholders during the period: | |||||||||||||
| Appropriation of the 2010 consolidated net income: | |||||||||||||
| Transfer to retained earnings | - | - | - | - | - | - | - | 46,392 | (46,392) | - | - | - | |
| Balance at 31 March 2011 | 420,000 | (1,401) | 21,650 | 500 | 2,391 | (13,894) | (454) | 25,632 | 7,893 | 462,317 | 87,167 | 549,484 |
| Reserves and retained earnings | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Notes | Share capital |
Investments in associated cos. |
Adjustments in Foreign exchange translation Legal adjustments |
reserve | Free reserves |
Fair value |
Cash flow hedging reserves reserves |
Retained earnings |
Consolidated Total equity net (loss) / income shareholders |
attributable to | Non-controlling interests |
Total | |
| Balance at 1 January 2012 | 21 | 420,000 | (1,205) | 31,018 | 5,500 | 37,483 | (13,980) | (8,558) | (13,749) | (200,437) | 256,072 | 76,579 | 332,651 |
| Comprehensive income / (loss) for the period: Consolidated net income / (loss) for the period Variation in foreign exchange translation adjustments Variation in fair value and disposal of |
- - |
- - |
- (17,024) |
- - |
- - |
- - |
- - |
- - |
6,236 - |
6,236 (17,024) |
(2,570) (629) |
3,666 (17,653) |
|
| financial assets available-for-sale Effect of hedging operations |
17 | - - |
- - |
- - |
- - |
- - |
(294) - |
- (108) |
- - |
- - |
(294) (108) |
- - |
(294) (108) |
| Effect of the application of the equity method Other |
15 | - - |
1,888 - |
- - |
- - |
- - |
- - |
- - |
- (451) |
- - |
1,888 (451) |
- (404) |
1,888 (855) |
| Transactions with shareholders during the period: Appropriation of the consolidated net income of 2011: Transfer to retained earnings |
- | - | Non-controlling - |
- | - | - | - | (200,437) | 200,437 | - | - | - | |
| Balance at 31 March 2012 | 420,000 | 683 | 13,994 | 5,500 | 37,483 | (14,274) | (8,666) | (214,637) | 6,236 | 246,319 | 72,976 | 319,295 |
The attached notes are an integral part of the consolidated statement of changes in equity for the quarter ended 31 March 2012.
CONSOLIDATED CASH FLOW STATEMENT FOR THE QUARTERS ENDED 31 MARCH 2012 AND 2011 (Amounts expressed in thousands of Euros)
| Notes | st Q.12 1 |
st Q.11 1 |
|
|---|---|---|---|
| OPERATING ACTIVITIES: | |||
| Receipts from clients | 353,342 | 281,913 | |
| Payments to suppliers | (221,571) | (199,880) | |
| Payments to staff | (52,073) | (54,573) | |
| Flow generated by the operations | 79,698 | 27,460 | |
| (Payments) / receipts of income tax | (8,772) | (3,877) | |
| Other (payments) / receipts relating to the operating activities | (28,590) | (40,055) | |
| Flows from the operating activities (1) | 42,336 | (16,472) | |
| INVESTMENT ACTIVITIES: | |||
| Receipts from: | |||
| Financial investments | 20 | 4,441 | 7,230 |
| Tangible fixed assets and Investment properties | 1,351 | 1,941 | |
| Interest and similar revenue | 3,670 | 4,446 | |
| Dividends | 20 | 642 | 542 |
| 10,104 | 14,159 | ||
| Payments in respect of: | |||
| Financial investments | 20 | (8,521) | (7,000) |
| Tangible fixed assets and Investment properties | (21,539) | (21,671) | |
| Intangible assets | (12) | (187) | |
| (30,072) | (28,858) | ||
| Flows from the investment activities (2) | (19,968) | (14,699) | |
| FINANCING ACTIVITIES: Receipts from: |
|||
| Borrowings obtained | 450,194 | 874,487 | |
| Payments in respect of: | |||
| Borrowings obtained | (458,364) | (784,049) | |
| Interest and similar costs | (15,534) | (14,726) | |
| (473,898) | (798,775) | ||
| Flows from the financing activities (3) | (23,704) | 75,712 | |
| Variation in cash and cash equivalents (4)=(1)+(2)+(3) |
(1,336) | 44,541 | |
| Effect of the foreign exchange differences | (6,539) | (3,579) | |
| Cash and cash equivalents at the beginning of the period | 20 | 291,693 | 137,837 |
| Cash and cash equivalents at the end of the period | 20 | 283,818 | 178,799 |
The attached notes are an integral part of the consolidated cash flow statement for the quarter ended 31 March 2012.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS AT 31 MARCH 2012
1 - INTRODUCTORY NOTE
Teixeira Duarte, S.A. ("TD, S.A.") has its registered office in Porto Salvo, was incorporated on 30 November 2009 and has as its main object the execution and management of investments and the coordination and supervision of other companies integrated in or related with its corporate Group.
The Teixeira Duarte ("Group") corporate universe comprises the subsidiaries, associated companies and joint ventures indicated in Notes 4, 15 and 16, respectively. The main activities of the Group are: Construction; Concessions and Services; Real Estate; Hotel Services; Distribution; Energy and Automobile (Note 7).
The amounts indicated are expressed in thousands of Euros.
2 - BASES OF PRESENTATION
The consolidated financial statements at 31 March 2012 were prepared using accounting policies consistent with International Financial Reporting Standards ("IFRS"), as adopted by the European Union, effective for the periods commencing on 1 January 2012, and in conformity with IAS 34 - Interim Financial Reporting.
3 - CHANGES IN ACCOUNTING POLICIES, ESTIMATES AND ERRORS
During the quarter ended 31 March 2012, no accounting policy changes occurred in relation to those used in the preparation of the financial information for the period ended 31 December 2011 with an impact on the Consolidated Financial Position or the Consolidated Results of the operations, nor were any significant material errors or changes in accounting estimates relating to prior periods recorded.
4 - COMPANIES INCLUDED IN THE CONSOLIDATION PERIMETER
At 31 March 2012 the holding company, TEIXEIRA DUARTE, S.A., and the following controlled companies were consolidated using the full consolidation method:
| Company name | Registered Office | Effective shareholding percentage held |
|
|---|---|---|---|
| INTERNAL MARKET | |||
| CONSTRUCTION | |||
| CONSTRUSALAMONDE, ACE | Edifício 2, Lagoas Park Porto Salvo |
92.50% | |
| EPOS - Empresa Portuguesa de Obras Subterrâneas, S.A. |
Edifício 1, Lagoas Park Porto Salvo |
100.00% | |
| OFM - Obras Públicas, Ferroviárias e Marítimas, S.A. | Edifício 1, Lagoas Park Porto Salvo |
60.00% | |
| SOMAFEL - Engenharia e Obras Ferroviárias, S.A. | Edifício 1, Lagoas Park Porto Salvo |
60.00% | |
| TEIXEIRA DUARTE - Engenharia e Construções, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% | |
| CONCESSIONS AND SERVICES | |||
| INVICTAAMBIENTE - Recolha de Resíduos e Limpeza Pública, S.A. |
Praça do Bom Sucesso, nº 61 - Escritórios 501 e 502 Oporto |
100.00% | |
| MARINERTES, S.A. | Edifício 1, Lagoas Park Porto Salvo |
51.00% | |
| RECOLTE - Recolha, Tratamento e Eliminação de Resíduos, S.A. |
Edifício 1, Lagoas Park Porto Salvo |
100.00% | |
| SATU-Oeiras - Sistema Automático de Transporte (a) Urbano, S.A. |
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 Porto Salvo |
100.00% | |
| IMOPEDROUÇOS - Sociedade Imobiliária, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% | |
| IMOTD - SGPS, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% | |
| QUINTA DE CRAVEL - Imobiliária, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% | |
| TDE - Empreendimentos Imobiliários, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% | |
| TD VIA - Sociedade Imobiliária, S.A. | 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 & Filhos, S.A. |
Pedreira das Perdigueiras - Laveiras Paço de Arcos |
100.00% | |
| V8 - Gestão Imobiliária, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| U TEIXEIRA DUARTE | |
|---|---|
| Company name | Registered Office | Effective shareholding percentage held |
|---|---|---|
| HOTEL SERVICES | ||
| ESTA - Gestão de Hotéis, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| EVA - Sociedade Hoteleira, S.A. | Av. República, nº 1 Faro |
100.00% |
| LAGOASFUT - Equipamento Recreativo e Desportivo, S.A. |
Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| LAGOAS HOTEL, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| ROCHORIENTAL - Sociedade Hoteleira, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| SINERAMA - Organizações Turísticas e Hoteleiras, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| TDH - SGPS, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| TDHC - Instalações para Desporto e Saúde, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| DISTRIBUTION | ||
| BONAPAPEL - Artigos de Papelaria e Equipamentos Informáticos - Unipessoal, Lda. |
Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| TEIXEIRA DUARTE - DISTRIBUIÇÃO S.A. | Edifício 1, Lagoas Park Porto Salvo |
100.00% |
| ENERGY | ||
| ACG - Distribuição e Comércio de Gás, S.A. (b) | Rua das Lagoas - Campo Raso Sintra |
42.16% |
| AP GÁS - Distribuição e Comércio de Gás, S.A. (b) | Rua das Lagoas - Campo Raso Sintra |
42.16% |
| DIGAL - Distribuição e Comércio, S.A. (b) | Rua das Lagoas - Campo Raso Sintra |
42.16% |
| DNGÁS - Distribuição e Comércio de Gás, S.A. (b) | Rua das Lagoas - Campo Raso Sintra |
49.60% |
| GOMES & OLIVEIRA, S.A. (b) | Rua das Lagoas - Campo Raso Sintra |
42.16% |
| MERCAPETRO - Produtos Petrolíferos, S.A. (b) | Rua Óscar da Silva, 2243 Leça da Palmeira |
28.14% |
| MULTIGÁS - Sociedade Comercial e Distribuidora de Gás, S.A. (b) |
Rua das Lagoas - Campo Raso Sintra |
34.72% |
| PETRIN - Petróleos e Investimentos, S.A. (b) | Edifício 1, Lagoas Park Porto Salvo |
47.50% |
| PPS - Produtos Petrolíferos, S.A. (b) | Edifício 1, Lagoas Park Porto Salvo |
49.60% |
| PTG - SGPS, S.A. | Edifício 1, Lagoas Park Porto Salvo |
99.20% |
| Rua das Lagoas - Campo Raso | 42.16% | |
| TANQUIGÁS - Distribuição e Comércio de Gás, S.A. (b) | Sintra |
| TDO - Investimento e Gestão, S.A. | Rua das Pretas, 4 - Fracção 4 D | 100.00% |
|---|---|---|
| Funchal | ||
| VTD - Veículos Automóveis, S.A. | Edifício 1, Lagoas Park | 100.00% |
| Porto Salvo |
| Company name | Registered Office | Effective shareholding percentage held |
|---|---|---|
| OTHER | ||
| C + P.A. - Cimento e Produtos Associados, S.A. | Edifício 1, Lagoas Park | 52.00% |
| TDEMPA - Gestão de Participações e | Porto Salvo Rua das Pretas, 4 - Fração 4 D |
100.00% |
| Investimentos, S.A. TDO - SGPS, S.A. |
Funchal Rua das Pretas, 4 - Fração 4 D |
100.00% |
| TEDAL - SGPS, S.A. | Funchal Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| EXTERNAL MARKET | ||
| SOUTH AFRICA | ||
| DISTRIBUTION | ||
| Global Net Distributors (Pty) Ltd. | Po Box 15318 Farrarmere - Benoni - Gauteng 1518 South Africa |
100.00% |
| ANGOLA | ||
| CONSTRUCTION | ||
| ANGOCIME - Cimentos de Angola, Lda. | Rua Comandante Che Guevara, 67 - 1º D | 100.00% |
| BEL-ere - Engenharia e Reabilitação de Estruturas | Luanda Alameda Manuel Van-Dúnem, 318 |
100.00% |
| Angola, Lda. 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 | Luanda Rua Amílcar Cabral, 27 - R/C D |
100.00% |
| (Angola), Lda. URBÁFRICA - Sociedade Imobiliária, Lda. |
Luanda Rua Amílcar Cabral, 35 - 5º C Luanda |
90.00% |
| HOTEL SERVICES | ||
| ALVALADE - Empreendimentos Turísticos e Hoteleiros, Lda. |
Rua Comandante Gika - Bairro Maiango Luanda |
100.00% |
| Company name | Registered Office | Effective shareholding percentage held |
|---|---|---|
| ANGOIMO - Empreendimentos e Construções, Lda. | Rua Amílcar Cabral, 35 - 5º C | 100.00% |
| SERAFIM L. ANDRADE, S.A.R.L. | Luanda Rua da Missão, 103 |
80.00% |
| URBANGO - Gestão Imobiliária, Lda. | Luanda Rua Amílcar Cabral, 27 - R/C D Luanda |
100.00% |
| DISTRIBUTION | ||
| 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% |
| AUTOMOBILE | ||
| 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 Amílcar 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% |
| AUTO 8, Lda. | Luanda Via A-1, Lote CCB-5 - Pólo Automóvel Luanda |
100.00% |
| ALGERIA | ||
| CONSTRUCTION | ||
| TEIXEIRA DUARTE ALGERIE, SPA | Parc Miremont, Rue A, nº 136 Bouzareah Algiers |
99.94% |
| BRAZIL | ||
| CONSTRUCTION | ||
| EMPA - Serviços de Engenharia, S.A. | Rua Major Lopes, 800 | 100.00% |
| SOMAFEL Brasil - Obras Ferroviárias, Ltda. | Bairro São Pedro - Belo Horizonte Rua Major Lopes, 800 - sala 306 Bairro São Pedro - Belo Horizonte |
60.00% |
| CONCESSIONS AND SERVICES | ||
| EMPA Logística, Ltda. | Rua Major Lopes, 800 - sala 410 | 99.67% |
| GONGOJI Montante Energia, S.A. | Bairro São Pedro - Belo Horizonte Rua Major Lopes, 800 - sala 310 |
99.99% |
| PAREDÃO de Minas Energia, S.A. | Bairro São Pedro - Belo Horizonte Rua Major Lopes, 800 - sala 306 |
99.99% |
| TABOQUINHA Energia, S.A. | Bairro São Pedro - Belo Horizonte Rua Major Lopes, 800 - sala 308 Bairro São Pedro - Belo Horizonte |
99.99% |
| REAL ESTATE | ||
| TDPG - Empreendimentos Imobiliários e Hoteleiros, Ltda. |
Avenida Domingos Ferreira nº 4060, sala 301 Boa Viagem - Recife |
100.00% |
| Company name | Registered Office | Effective shareholding | ||
|---|---|---|---|---|
| percentage held | ||||
| 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 Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - 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 Imobiliários, SPE, Ltda. |
Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
92.65% | ||
| TDSP - Maratona, Empreendimentos Imobiliários, SPE, Ltda. |
Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
92.65% | ||
| TDSP - Direitos Humanos, Empreendimentos Imobiliários, SPE, Ltda. |
Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
92.65% | ||
| TDSP - Alta Vista I, Empreendimentos Imobiliários, SPE, Ltda. |
Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
92.65% | ||
| TDSP - Verum Mooca, Empreendimentos Imobiliários, SPE, Ltda. |
Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
99.99% | ||
| TDSP - Gilberto Sabino, Empreendimentos Imobiliários, SPE, Ltda. |
Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
95.00% | ||
| TDSP - Alta Vista II, Empreendimentos Imobiliários, SPE, Ltda. |
Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
92.65% | ||
| TDSP - Gualaxos, Empreendimentos Imobiliários, SPE, Ltda. |
Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
99.99% | ||
| TDSP - Alta Vista III, Empreendimentos Imobiliários, SPE, Ltda. |
Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
92.65% | ||
| TDSP - Zanzibar, Empreendimentos Imobiliários, SPE, Ltda. |
Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
92.50% | ||
| TDSP - Don Klabin, Empreendimentos Imobiliários, SPE, Ltda. |
Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
92.50% | ||
| TDSP - 11, Empreendimentos Imobiliários, SPE, Ltda. | Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
99.99% | ||
| TDSP - 12, Empreendimentos Imobiliários, SPE, Ltda. | Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
99.99% | ||
| TDSP - Volta Redonda, Empreendimentos Imobiliários, SPE, Ltda. |
Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
99.99% | ||
| TDSP - 14, Empreendimentos Imobiliários, SPE, Ltda. | Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
99.99% | ||
| TDSP - 15, Empreendimentos Imobiliários, SPE, Ltda. | Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
99.99% | ||
| TDSP - 16, Empreendimentos Imobiliários, SPE, Ltda. | Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
99.99% | ||
| TDSP - 17, Empreendimentos Imobiliários, SPE, Ltda. | Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
99.99% |
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 100.00%
Gibraltar
| Company name | Registered Office | Effective shareholding percentage held |
|---|---|---|
| MACAU | ||
| CONSTRUÇÃO | ||
| 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 (Moçambique), Lda. |
Av. 24 de Julho, 141 Maputo |
72.66% |
| CONCESSIONS AND SERVICES | ||
| TDGI - Tecnologia de Gestão de Imóveis, Lda. | Av. 24 de Julho, 141 Maputo |
67.41% |
| 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. Sociedade Hotel Tivoli, Lda. |
Av. 24 de Julho, 135 Maputo Av. 25 de Setembro, 1321 Maputo |
100.00% 65.00% |
| TIVOLI BEIRA - Hotelaria e Serviços, Lda. | Av. 24 de Julho, 141 Maputo |
98.63% |
| NAMIBIA | ||
| CONCESSIONS AND SERVICES | ||
| KARIBIB Portland Cement (PTY) (d) | P O Box 9574 Windhoek | 49.40% |
| KPC Trading and Services (d) | Namibia P O Box 2143 Windhoek |
29.64% |
| SQUIRREL Investments 115 PTY, Ltd. (d) | Namibia P O Box 2143 Windhoek Namibia |
49.40% |
| RUSSIA | ||
| CONCESSIONS AND SERVICES | ||
| MMK Cement, Limited Liability Company (d) | Murmansk Russia |
36.40% |
| VENEZUELA | ||
| CONSTRUCTION | ||
| TEGAVEN - Teixeira Duarte y Asociados, C.A. (a) | Av. Este, 6 - Edif. Centro Parque Carabobo, Piso 6, Of. 601 - Caracas Venezuela |
31.71% |
| Company name | Registered Office | Effective shareholding percentage held |
|---|---|---|
| Consorcio Boyacá - La Guaira | Av. San Juan Bosco Ota Coromoto no Aplica Urb. Altamira - Caracas Venezuela |
57.20% |
(a) The Group has control over these subsidiaries through the subsidiary Teixeira Duarte - Engenharia e Construções, S.A.
(b) The Group has control over these subsidiaries through the subsidiary TDARCOL - SGPS, S.A.
(c) The Group has control over this subsidiary through the subsidiary PTG - SGPS, S.A.
(d) The Group has control over these subsidiaries through the subsidiary C + P.A. - Cimento e Produtos Associados, S.A.
5 - CHANGES IN THE CONSOLIDATION PERIMETER
During the quarter ended 31 March 2012, no new entries occurred in relation to the consolidation perimeter existing at 31 December 2011.
6 - EXCHANGE RATES
The exchange rates used to convert assets and liabilities expressed in foreign currency to Euros at 31 March 2012 and 31 December 2011, as well as the results of the activities carried out in countries with a functional currency distinct from the Euro, during the quarters ended 31 March 2012 and 2011, were as follows:
| Closing exchange rate | Average exchange rate | |||||
|---|---|---|---|---|---|---|
| Currency | 31-03-2012 | 31-12-2011 | Var. | 31-03-2012 | 31-03-2011 | Var. |
| USA Dollar | 1.3356 | 1.2939 | 0.0417 | 1.3229 | 1.3774 | (0.0545) |
| Macanese Pataca | 10.6816 | 10.3525 | 0.3291 | 10.5745 | 11.0321 | (0.4576) |
| Mozambican Metical | 36.8500 | 34.9600 | 1.8900 | 35.8850 | 43.2375 | (7.3525) |
| Venezuelan Bolivar | 5.7359 | 5.5568 | 0.1791 | 5.6812 | 5.9153 | (0.2342) |
| Angolan Kwanza | 126.7785 | 133.9285 | (7.1500) | 128.3184 | 127.4744 | 0.8440 |
| Algerian Dinar | 98.7193 | 98.3583 | 0.3610 | 98.9901 | 100.3565 | (1.3664) |
| Moroccan Dirham | 11.1974 | 11.0952 | 0.1022 | 11.1542 | 11.2581 | (0.1039) |
| Brazilian Real | 2.4323 | 2.4159 | 0.0164 | 2.3562 | 2.2782 | 0.0780 |
| Ukrainian Hryvnia | 10.7302 | 10.3641 | 0.3661 | 10.6095 | 10.9596 | (0.3501) |
| Namibian Dollar | 10.2322 | 10.4830 | (0.2508) | 10.2441 | 9.4998 | 0.7442 |
| Cape Verdean Escudo | 110.2650 | 110.2650 | - | 110.2650 | 110.2650 | - |
| Russian Rouble | 39.2950 | 41.7650 | (2.4700) | 39.9714 | 40.4308 | (0.4594) |
| Tunisian Dinar | 2.0071 | 1.9398 | 0.0673 | 1.9822 | 1.9440 | 0.0382 |
| South African Rand | 10.2322 | 10.4830 | (0.2508) | 10.2441 | n/a | - |
7 - INFORMATION BY SEGMENT
The Group is organized in accordance with the following operating segments, corresponding to business segments:
- Construction;
- Concessions and Services;
- Real Estate;
- Hotel Services;
- Distribution;
- Energy; and
- Automobile.
The sales and services rendered and the results of each of the operational segments referred to above, for the periods ended 31 March 2012 and 2011, were as follows:
| Segment | Sales and services rendered | |||||||
|---|---|---|---|---|---|---|---|---|
| st Q. 12 1 |
st Q. 11 1 |
Operating results | ||||||
| External clients |
Inter-segmental | Total | External clients |
Inter-segmental | Total | st Q. 12 1 |
st Q. 11 1 |
|
| Construction | 120,640 | 12,903 | 133,543 | 162,033 | 21,746 | 183,779 | 4,955 | 18,646 |
| Cements, Concretes and Aggregates | - | - | - | 1,722 | - | 1,722 | - | (1,183) |
| Concessions and Services | 14,708 | 3,431 | 18,139 | 13,006 | 3,564 | 16,570 | 1,057 | 2,278 |
| Real Estate | 14,845 | 2,754 | 17,599 | 26,050 | 2,583 | 28,633 | 7,196 | 14,955 |
| Hotel Services | 18,931 | 1,827 | 20,758 | 15,905 | 2,113 | 18,018 | 6,271 | 1,945 |
| Distribution | 35,303 | 2,070 | 37,373 | 27,199 | 1,530 | 28,729 | 4,000 | 1,624 |
| Energy | 35,637 | 703 | 36,340 | 29,112 | 784 | 29,896 | 268 | 1,512 |
| Automobile | 43,390 | 2,603 | 45,993 | 33,886 | 1,221 | 35,107 | 7,439 | 3,097 |
| Not allocated to segments | - | - | - | - | - | - | (3,795) | (6,031) |
| Eliminations | - | (26,291) | (26,291) | - | (33,541) | (33,541) | 25 | 40 |
| 283,454 | - | 283,454 | 308,913 | - | 308,913 | 27,416 | 36,883 | |
| Financial costs and losses (Note 9) | (43,008) | (66,767) | ||||||
| Financial revenue and profits (Note 9) | 27,573 | 39,619 | ||||||
| Results from investment activities (Note 9) | (2,765) | 2,490 | ||||||
| Pre-tax earnings | 9,216 | 12,225 |
Other information:
| Segment | Capital expenditure | Amortization and Depreciation included in Results |
Provisions and Impairment losses |
|||
|---|---|---|---|---|---|---|
| st Q. 12 1 |
st Q. 11 1 |
st Q. 12 1 |
st Q. 11 1 |
st Q. 12 1 |
st Q. 11 1 |
|
| Construction | 12,828 | 7,342 | 7,944 | 8,757 | (1,774) | (711) |
| Cements, Concretes and Aggregates | - | 265 | - | 583 | - | 25 |
| Concessions and Services | 213 | 1,492 | 1,050 | 1,326 | (7) | 2 |
| Real Estate | 291 | 895 | 658 | 441 | - | - |
| Hotel Services | 1,216 | 4,998 | 2,481 | 1,817 | - | - |
| Distribution | 22 | 821 | 856 | 683 | - | - |
| Energy | 1,274 | 244 | 465 | 496 | - | - |
| Automobile | 419 | 54 | 268 | 414 | - | - |
| Not allocated to segments | - | - | - | 1 | - | - |
| Eliminations | - | - | - | - | - | - |
| 16,263 | 16,111 | 13,722 | 14,518 | (1,781) | (684) |
Assets and liabilities by segment and their respective reconciliation to the total consolidated amounts, at 31 March 2012 and 31 December 2011, are as follows:
| Assets | Liabilities | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 31-03-2012 | 31-12-2011 | |||||||||
| Segment | Investments in associated cos. (Note 15) |
Financial assets available for-sale (Note 17) |
Other assets | Total | Investments in associated cos. (Note 15) |
Financial assets available for-sale (Note 17) |
Other assets | Total | 31-03-2012 | 31-12-2011 |
| Construction | 21,210 | - | 1,533,880 | 1,555,090 | 21,483 | - | 1,810,631 | 1,832,114 | 1,169,466 | 1,259,610 |
| Concessions and Services | 859 | 15,730 | 293,200 | 309,789 | 809 | 17,610 | 303,459 | 321,878 | 205,193 | 212,354 |
| Real Estate | 97 | 47,339 | 1,659,078 | 1,706,514 | 192 | 46,317 | 1,711,240 | 1,757,749 | 1,281,561 | 1,313,841 |
| Hotel Services | - | - | 330,807 | 330,807 | - | - | 353,190 | 353,190 | 298,591 | 320,576 |
| Distribution | - | - | 152,736 | 152,736 | - | - | 178,115 | 178,115 | 87,607 | 107,860 |
| Energy | 24 | - | 78,826 | 78,850 | 24 | - | 80,169 | 80,193 | 50,648 | 52,016 |
| Automobile | - | - | 167,047 | 167,047 | - | - | 178,943 | 178,943 | 114,091 | 129,225 |
| Not allocated to segments | 36,811 | 6,260 | 679,955 | 723,026 | 35,756 | 6,125 | 427,935 | 469,816 | 70,425 | 74,378 |
| Eliminations | - | - | (2,332,148) | (2,332,148) | - | - | (2,418,804) | (2,418,804) | (905,166) | (1,049,317) |
| 59,001 | 69,329 | 2,563,381 | 2,691,711 | 58,264 | 70,052 | 2,624,878 | 2,753,194 | 2,372,416 | 2,420,543 |
The sales and services rendered and the information regarding non-current non-monetary assets, by geographical segment, can be broken down for the periods ended 31 March 2012 and 2011 and at 31 March 2012 and 31 December 2011, respectively, as follows:
| Sales and services rendered | Non-current non-monetary assets |
|||
|---|---|---|---|---|
| Geographical segment 1 | st Q. 12 | st Q. 11 1 |
31-03-2012 | 31-12-2011 |
| Portugal | 94,528 | 123,390 | 666,183 | 662,256 |
| Angola | 139,968 | 114,078 | 323,717 | 335,474 |
| Algeria | 9,771 | 6,535 | 12,511 | 11,987 |
| Brazil | 19,152 | 43,085 | 32,531 | 33,704 |
| Spain | 5,594 | 6,200 | 11,794 | 13,885 |
| Mozambique | 3,428 | 11,879 | 19,107 | 18,384 |
| Venezuela | 9,279 | 553 | 9,832 | 4,727 |
| Other | 1,734 | 3,193 | 3,407 | 3,557 |
| 283,454 | 308,913 | 1,079,082 | 1,083,974 |
Non-current non-monetary assets include goodwill, tangible and intangible assets and investment properties.
8 - OPERATING REVENUE
Operating revenue for the quarters ended 31 March 2012 and 2011 were as follows:
| st Q. 12 1 |
st Q. 11 1 |
|
|---|---|---|
| Sales and services rendered: | ||
| Sales | 216,992 | 228,998 |
| Services rendered | 66,462 | 79,915 |
| 283,454 | 308,913 | |
| Other operating revenue: | ||
| Supplementary revenue | 2,109 | 1,830 |
| Tax refunds | 1,855 | 346 |
| Variation in fair value of investment properties (Note 14) | 1,846 | 3,600 |
| Disposal of assets (a) | 1,150 | 1,445 |
| Gains in inventories | 615 | 1,154 |
| Other operating revenue | 1,687 | 2,073 |
| 9,262 | 10,448 | |
| 292,716 | 319,361 |
(a) The gains indicated were derived from the sale of tangible fixed assets.
9 - FINANCIAL RESULTS
Financial results for the quarters ended 31 March 2012 and 2011 were as follows:
| st Q. 12 1 |
st Q. 11 1 |
|
|---|---|---|
| Financial costs and losses: | ||
| Interest borne | 18,798 | 15,578 |
| Unfavourable foreign exchange differences | 17,381 | 46,502 |
| Other financial costs and losses | 6,829 | 4,687 |
| 43,008 | 66,767 | |
| Financial revenue and profits: | ||
| Interest earned | 4,141 | 3,940 |
| Favourable foreign exchange differences | 21,784 | 34,846 |
| Cash discounts received | 135 | 137 |
| Other financial revenue and profits | 1,513 | 696 |
| 27,573 | 39,619 | |
| Results relating to investment activities: | ||
| Share of (losses) / profits in associated companies (a) | (2,358) | 874 |
| Dividends (b) | 423 | 536 |
| Other investments | (830) | 1,080 |
| (2,765) | 2,490 | |
| Financial results | (18,200) | (24,658) |
- (a) The share of (losses) / profits for the quarter ended 31 March 2012 and 2011 correspond to the effect of the application of the equity method of accounting to the investments in associated companies (Note 15).
- (b) At 31 March 2012 the amounts presented correspond to dividends received from "Financial assets available-for-sale" of 264 thousand Euros (230 thousand Euros at 31 March 2011) and the remainder from "Other investments".
During the quarter ended 31 March 2012, no interest charges were capitalized in the acquisition cost of qualifying assets (884 thousand Euros at 31 March 2011). For the purposes of capitalizing borrowing costs in the acquisition cost of qualifying assets, an average rate of 3.98% was used at 31 March 2011.
10 - INCOME TAX
"TD, SA" and most of its subsidiaries, associated companies and joint ventures with registered offices in Portugal, are subject to Corporate Income Tax (Imposto sobre o Rendimento das Pessoas Colectivas) ("IRC") at the rate of 25%. Entities generating taxable income are additionally subject to municipal surcharges (Derrama Municipal) of up to a maximum of 1.5%, as well as to a State Surcharge (Derrama Estadual), determined on the taxable income amounts exceeding 1,500,000 Euros and 10,000,000 Euros, at rates of 3% and 5%, respectively. Irrespective of the taxable income / (loss) determined during the period, the said entities are also subject to autonomous taxation on the charges and at the rates foreseen in article 88 of the Tax Code. To determine taxable income, to which said tax rates are applied, amounts not accepted for tax purposes are added to and deducted from the accounting profit. These differences arising between the taxable and accounting profit may be of a temporary or permanent nature.
"TD, S.A." and its group companies held directly or indirectly in at least 90%, with registered offices and effective management in Portugal, are taxed under a Special Regime applicable to Corporate Groups (since the 2003 fiscal period). This regime applies to the sum of the taxable income / (losses) of all the group companies included in the consolidation perimeter, as established by article 69 et seq. of the Tax Code, less tax losses carried forward, the IRC tax rates.
To the tax amount so calculated are added the Municipal and State Surcharges, as applicable, determined individually and at the above mentioned rates.
In accordance with legislation in force, the tax returns are open to inspection and correction by the tax authorities during a period of four years (five years for social security), except in the case of tax loss carry-forwards, the concession of tax benefits, or in the event inspections, tax claims or appeals are underway, in which cases, depending on the circumstances, the periods may be extended or suspended. st Q. 12 1 st Q. 11
The Board of Directors considers that possible corrections resulting from tax reviews/inspections of those returns will not have a material effect on the consolidated financial statements reported on as at 31 March 2012. Income tax in Portugal 3,762 1,852
The Group recognized deferred taxes in respect of temporary differences between the carrying value of assets and liabilities in the accounts and the corresponding tax base, as required by IAS 12 - Income tax (Note 18). Current tax 10,353 3,221 Deferred tax (Note 18): (4,803) (739)
The Income tax charge recorded for the quarters ended 31 March 2012 and 2011 are as follows: 5,550 2,482
| st Q. 12 1 |
st Q. 11 1 |
|
|---|---|---|
| Current tax: | ||
| Income tax in Portugal | 3,762 | 1,852 |
| Income tax in other jurisdictions | 6,591 | 1,369 |
| Current tax | 10,353 | 3,221 |
| Deferred tax (Note 18): | (4,803) | (739) |
| 5,550 | 2,482 |
Over and above the deferred taxes recorded directly in the income statement, deferred taxes in the amount of 467 thousand Euros at 31 March 2012 (1,037 at 31 March 2011) were recorded directly in equity (Note 18).
11 - EARNINGS PER SHARE
Earnings per share for the quarters ended 31 March 2012 and 2011 were calculated considering the following amounts:
| st Q. 12 1 |
st Q. 11 1 |
|
|---|---|---|
| Result for the purpose of calculating the basic earnings per share (net income for the quarter) | 6,236 | 7,893 |
| Weighted average number of shares for the purposes of calculating the basic earnings per share (thousands) | 420,000 | 420,000 |
| Basic earnings per share | 0.01 | 0.02 |
Due to the fact that for the quarters ended 31 March 2012 and 2011 there were no diluting effects on the earnings per share, the diluted earnings per share are identical to the basic earnings per share.
12 - DIVIDENDS
The Shareholders General Meeting held on 17 May 2012 did not deliberate a dividend distribution.
13 - TANGIBLE FIXED ASSETS
During the quarters ended 31 March 2012 and 2011, the movements occurring in tangible fixed assets, as well as in the respective accumulated depreciation and impairment losses, were as follows:
| Land and natural resources |
Buildings and other constructions |
Plant and machinery |
Transportation equipment |
Tools and dies |
Office equipment |
Other tangible fixed assets |
Tangible fixed assets in progress |
Advances on a/c of tangible fixed assets |
Total | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross assets: | ||||||||||
| Balance at 1 January 2011 | 38,270 | 344,550 | 384,180 | 70,301 | 36,000 | 36,309 | 9,547 | 72,669 | 10 | 991,836 |
| Effect of foreign exchange translation | (78) | (7,876) | (5,179) | (1,312) | (277) | (1,131) | (333) | (3,760) | (1) | (19,947) |
| Additions | - | 476 | 4,470 | 643 | 415 | 130 | 3,182 | 5,713 | - | 15,029 |
| Transfers and write-offs | (1,360) | 2,734 | 1,740 | (135) | 70 | 178 | (957) | 3,855 | (7) | 6,118 |
| Disposals | (69) | (477) | (715) | (398) | (23) | (23) | (3) | - | - | (1,708) |
| Balance at 31 March 2011 | 36,763 | 339,407 | 384,496 | 69,099 | 36,185 | 35,463 | 11,436 | 78,477 | 2 | 991,328 |
| Balance at 1 January 2012 | 36,871 | 409,024 | 358,935 | 78,270 | 32,644 | 39,457 | 21,127 | 25,356 | - | 1.001,684 |
| Effect of foreign exchange translation | (158) | (8,545) | (4,592) | (2,607) | (51) | (746) | (495) | (457) | - | (17,651) |
| Additions | - | 428 | 8,814 | 1,274 | 953 | 639 | 1,299 | 2,584 | - | 15,991 |
| Transfers and write-offs | - | 1,483 | (6,625) | 1,853 | 166 | (235) | (221) | (934) | - | (4,513) |
| Disposals | (26) | (222) | (1,175) | (74) | (114) | (104) | (5) | (14) | - | (1,734) |
| Balance at 31 March 2012 | 36,687 | 402,168 | 355,357 | 78,716 | 33,598 | 39,011 | 21,705 | 26,535 | - | 993,777 |
| Accumulated depreciation and impairment losses: |
||||||||||
| Balance at 1 January 2011 | 164 | 86,324 | 265,298 | 44,338 | 30,054 | 28,612 | 4,146 | - | - | 458,936 |
| Effect of foreign exchange translation | - | (2,645) | (5,409) | (1,991) | (115) | (947) | (71) | - | - | (11,178) |
| Additions | - | 2,843 | 7,943 | 2,610 | 324 | 453 | 159 | - | - | 14,332 |
| Transfers and write-offs | - | 12 | 2,692 | 1,394 | (47) | 140 | 10 | - | - | 4,201 |
| Disposals | - | (256) | (578) | (341) | (23) | (21) | (3) | - | - | (1,222) |
| Balance at 31 March 2011 | 164 | 86,278 | 269,946 | 46,010 | 30,193 | 28,237 | 4,241 | - | - | 465,069 |
| Balance at 1 January 2012 | 166 | 100,846 | 268,589 | 53,225 | 28,462 | 30,426 | 4,781 | - | - | 486,495 |
| Effect of foreign exchange translation | - | (2,490) | (3,431) | (1,909) | (28) | (546) | (42) | - | - | (8,446) |
| Additions | - | 3,346 | 6,609 | 2,541 | 287 | 657 | 126 | - | - | 13,566 |
| Transfers and write-offs | - | (6) | (5,912) | (64) | (11) | (594) | - | - | - | (6,587) |
| Disposals | - | (94) | (1,123) | (25) | (84) | (81) | (4) | - | - | (1,411) |
| Balance at 31 March 2012 | 166 | 101,602 | 264,732 | 53,768 | 28,626 | 29,862 | 4,861 | - | - | 483,617 |
| Net amount: | ||||||||||
| At 31 March 2011 | 36,599 | 253,129 | 114,550 | 23,089 | 5,992 | 7,226 | 7,195 | 78,477 | 2 | 526,259 |
| At 31 March 2012 | 36,521 | 300,566 | 90,625 | 24,948 | 4,972 | 9,149 | 16,844 | 26,535 | - | 510,160 |
Additions to tangible fixed assets during the period ended 31 March 2012 relate, essentially, to the investments in facilities and equipment.
At 31 March 2012, tangible fixed assets in progress include 25,534 thousand Euros in respect of buildings and other constructions in progress, amongst which we highlight:
-
Development of the Tank Storage Project in Aveiro;
-
Expansion of the "Cash & Carry" Store network in Angola.
14 - INVESTMENT PROPERTIES
During the quarters ended 31 March 2012 and 2011, the movement occurring in investment properties was as follows:
| 2012 | 2011 | |
|---|---|---|
| Balance at 1 January | 522,016 | 509,516 |
| Effect of foreign exchange translation | (2,863) | (4,564) |
| Additions / (disposals) | 11 | 714 |
| Change in fair value | 1,846 | 3,563 |
| Transfers to tangible assets | - | (2,172) |
| Balance at 31 March | 521,010 | 507,057 |
The revenue from investment properties derives from operating lease contracts and amounted to 7,939 thousand Euros during the quarter ended 31 March 2012 (6,969 thousand Euros at 31 March 2011). Operating expenses directly related to investment properties for the quarter ended 31 March 2012 amounted to 930 thousand Euros (1,615 thousand Euros at 31 March 2011).
15 - INVESTMENTS IN ASSOCIATED COMPANIES
Associated companies accounted for under the equity method at 31 March 2012 were as follows:
| Company name | Registered Office | Effective shareholding percentage held |
|---|---|---|
| ALVORADA PETRÓLEO, S.A. | Rua Major Lopes, 800, 3º andar Belo Horizonte - Minas Gerais - Brazil |
43.20% |
| ALSOMA, GEIE. | 3 Av André Malraux Levallois Peret |
27.00% |
| AVIA PORTUGAL - Produtos Petrolíferos, S.A. | Edifício 1, Lagoas Park Porto Salvo |
21.14% |
| Limited Liability Company Cement | Khutorskya Str., 70 Odessa |
25.48% |
| CIMPOR MACAU Investment Company, S.A. (a) | Av. da Praia Grande, nº 693, Edifício Tai Wah, 15º andar Macau |
13.00% |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | Av. 24 de Julho, 135 Maputo |
46.40% |
| RPK Gulfstream, Ltd. (a) | Tri Ruchja str. 183003, Murmansk |
17.47% |
| SCP AK10 - Empreendimentos e Participações SPE Ltda. |
Avenida Alameda Santos, nº 960 - 19º, Edifício CYK, Cerqueira César, São Paulo |
25.00% |
| STELGEST - Gestão Hoteleira, S.A. | Edifício 2, Lagoas Park Porto Salvo |
45.00% |
| TEIX.CO, SPA | BP 62B Zone D'Active Dar El Beida Algiers |
48.78% |
| TRAVERSOFER - Industrie et Service Ferroviaire, S.A.R.L. |
27, Cheminndu Réservoir, Hydra, Algiers, Algeria |
30.00% |
(a) Through its subsidiary C + P.A. - Cimento e Produtos Associados, S.A.
Investments in associated companies had the following movements during the quarters ended 31 March 2012 and 2011:
| Equity investment | Goodwill | Total | |
|---|---|---|---|
| Balance at 1 January 2011 | 63,230 | 24,883 | 88,113 |
| Effect of applying the equity method: | |||
| - Effect on the income for the period (Note 9) | 874 | - | 874 |
| - Effect on equity | (4,231) | - | (4,231) |
| - Dividends received | (6) | - | (6) |
| Additions | 403 | - | 403 |
| Effect of foreign exchange translation | (655) | (337) | (992) |
| Other | 100 | - | 100 |
| Balance at 31 March 2011 | 59,715 | 24,546 | 84,261 |
| Balance at 1 January 2012 | 39,180 | 19,084 | 58,264 |
| Effect of applying the equity method: | |||
| - Effect on the (loss) for the period (Note 9) | (2,358) | - | (2,358) |
| - Effect on equity | 1,888 | - | 1,888 |
| - Dividends received | (220) | - | (220) |
| Effect of foreign exchange translation | 50 | (50) | - |
| Other | 1,427 | - | 1,427 |
| Balance at 31 March 2012 | 39,967 | 19,034 | 59,001 |
The detail of the investments in associated companies at 31 March 2012 and 31 December 2011 is as follows:
| 31-03-2012 | 31-12-2011 | |||||
|---|---|---|---|---|---|---|
| Associated companies | Equity investment |
Goodwill | Carrying amount |
Equity investment |
Goodwill | Carrying amount |
| Limited Liability Company Cement | 10,072 | 11,643 | 21,715 | 10,072 | 11,643 | 21,715 |
| Alvorada Petróleos, S.A. | 12,886 | 7,324 | 20,210 | 12,973 | 7,374 | 20,347 |
| Cimpor Macau Investment Company, S.A. | 12,064 | - | 12,064 | 9,449 | - | 9,449 |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 3,032 | - | 3,032 | 4,592 | - | 4,592 |
| TEIX.CO, SPA | 942 | - | 942 | 942 | - | 942 |
| RPK Gulfstream Ltd. | 859 | - | 859 | 809 | - | 809 |
| SCP AK-10 Empreendimentos e Participações SPE LTDA. | 30 | 67 | 97 | 125 | 67 | 192 |
| Other | 82 | - | 82 | 218 | - | 218 |
| 39,967 | 19,034 | 59,001 | 39,180 | 19,084 | 58,264 |
The said investments are accounted for using the equity method which, for the quarters ended 31 March 2012 and 2011, resulted in the following impacts:
| st Q. 12 1 |
||||||
|---|---|---|---|---|---|---|
| Share of profits / (losses) in associated companies |
Adjustments to Equity |
|||||
| Associated companies | (Note 9) | investment | Dividends | Total | ||
| Alvorada Petróleos, S.A. | 336 | (411) | (12) | (87) | ||
| Limited Liability Company Cement | (1,209) | (110) | - | (1,319) | ||
| Cimpor Macau Investment Company, S.A. | (610) | 3,225 | - | 2,615 | ||
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | (711) | (849) | - | (1,560) | ||
| SCP AK-10 Empreendimentos e Participações SPE LTDA. | (55) | - | (41) | (96) | ||
| Other | (109) | 33 | (167) | (243) | ||
| (2,358) | 1,888 | (220) | (690) |
| st Q. 11 1 |
||||||
|---|---|---|---|---|---|---|
| Associated companies | Share of profits / (losses) in associated companies (Note 9) |
Adjustments to Equity investment |
Dividends | Total | ||
| Alvorada Petróleos, S.A. | (114) | (3,818) | (6) | (3,938) | ||
| Arenor, S.L. | - | 21 | - | 21 | ||
| Cimpor Macau Investment Company, S.A. | (1) | (53) | - | (54) | ||
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 1,088 | (381) | - | 707 | ||
| Other | (99) | - | - | (99) | ||
| 874 | (4,231) | (6) | (3,363) |
16 - JOINT VENTURES
At 31 March 2012, the following joint ventures were consolidated using the proportional method, given that their management and control is exercised jointly with the other partners/shareholders:
| Company name | Registered Office | Effective shareholding percentage held |
|---|---|---|
| AVIAS - Grupo Ferroviário para a Alta Velocidade, ACE | Edifício 1, Lagoas Park Porto Salvo |
14.10% |
| CAIS DE CRUZEIROS 2ª FASE, ACE | Rua da Tapada da Quinta de Cima Linhó - Sintra |
15.00% |
| CONBATE, ACE | 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 - Requalificações 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 Oporto |
25.00% |
| GPCIE - Grupo Português de Construção de | Edifício Sagres | 25.00% |
| Infraestruturas da Expo, ACE METROLIGEIRO - Construção de Infraestruturas, ACE |
Rua Professor Henrique de Barros, nº 4, 2 A - Prior Velho 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% |
| 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 joint ventures using the proportional method, the following amounts were included in the consolidated financial statements of the Group at 31 March 2012 and 31 December 2011:
| Current assets | Non-current assets | Current liabilities | Non-current liabilities | |||||
|---|---|---|---|---|---|---|---|---|
| 31-03-2012 | 31-12-2011 | 31-03-2012 | 31-12-2011 | 31-03-2012 | 31-12-2011 | 31-03-2012 | 31-12-2011 | |
| CAIS DOS CRUZEIROS - 2ª Fase, ACE , | 164 | 360 | - | - | 10 | 11 | 44 | 46 |
| CONBATE, ACE | 6,335 | 6,673 | 1 | 2 | 6,100 | 5,920 | - | - |
| DOURO LITORAL, ACE | 7,122 | 7,617 | 9 | 10 | 5,913 | 6,524 | - | - |
| DOURO LITORAL OBRAS ESPECIAIS, ACE | 4,266 | 4,345 | 25 | 27 | 216 | 133 | - | - |
| ENGIL/MOTA/TEIXEIRA DUARTE - Requalificações Urbanas, ACE | 33 | 33 | - | - | 33 | 33 | - | - |
| FERROVIAL / TEIXEIRA DUARTE - Obras Hidráulicas do Alqueva, ACE | 112 | 112 | - | - | 70 | 71 | 138 | 138 |
| GMP - Grupo Maritimo Português, ACE | 1,343 | 1,370 | 20 | 22 | 2,243 | 2,233 | 20 | 20 |
| GMP – Grupo Marítimo Português MEK, ACE | 945 | 881 | 19 | 20 | 1,196 | 1,123 | 12 | 12 |
| GPCC - Grupo Português de Construção de Infraestruturas de | ||||||||
| Gás Natural, ACE | 78 | 78 | - | - | 78 | 78 | - | - |
| GPCIE - Grupo Português de Construção de Infraestruturas da | ||||||||
| Expo, ACE | 47 | 47 | - | - | 47 | 47 | - | - |
| METROLIGEIRO - Construção de Infraestruturas, ACE | 132 | 133 | - | - | 132 | 133 | - | - |
| METROPAÇO - Trabalhos de Construção da Estação do | ||||||||
| Metropolitano do Terreiro do Paço, ACE | 196 | 196 | - | - | 196 | 196 | - | - |
| NOVA ESTAÇÃO, ACE | 1,910 | 2,347 | 6 | 7 | 1,926 | 2,355 | - | - |
| SOMAFEL E OFM - Obras do Metro, ACE | 44 | 44 | - | - | 44 | 44 | - | - |
| Somafel/Ferrovias, ACE | 115 | 147 | - | - | 11 | 39 | - | - |
| 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 | 65 | 65 | - | - | 65 | 65 | - | - |
| TEIXEIRA DUARTE - SOPOL - Metro Superfície, ACE | 211 | 211 | - | - | 223 | 211 | - | - |
| TRÊS PONTO DOIS - Trabalhos Gerais de Construção Civil, Via e | ||||||||
| Catenária de Modernização da Linha do Norte, ACE | 410 | 489 | - | - | 267 | 339 | - | - |
| 23,528 | 25,148 | 80 | 88 | 18,770 | 19,555 | 214 | 216 |
As a result of the consolidation of these joint ventures using the proportional method, the following amounts were included in the consolidated financial statements of the Group for the periods ended 31 March 2012 and 2011:
| Revenue | Costs | |||
|---|---|---|---|---|
| st Q. 12 1 |
st Q. 11 1 |
st Q. 12 1 |
st Q. 11 1 |
|
| CAIS DOS CRUZEIROS – 2ª Fase, ACE - | 2 | 332 | 2 | 248 |
| CONBATE, ACE | 5,520 | 4,278 | 5,283 | 4,112 |
| DOURO LITORAL, ACE | 348 | 24,498 | 233 | 24,192 |
| DOURO LITORAL OBRAS ESPECIAIS, ACE | - | 2,992 | 39 | 2,062 |
| GMP –- Grupo Marítimo Português, ACE | - | 9 | 39 | 67 |
| GMP – Grupo Marítimo Português MEK, ACE | 143 | 202 | 156 | 213 |
| METROPAÇO - Trabalhos de Construção da Estação do | ||||
| Metropolitano do Terreiro do Paço, ACE | - | - | - | 1 |
| NOVA ESTAÇÃO, ACE | 1 | 2,153 | 11 | 1,168 |
| Somafel/Ferrovias, ACE | - | 65 | 4 | 23 |
| TEIXEIRA DUARTE - SOPOL - Metro Superfície, ACE | - | - | 12 | - |
| TRÊS PONTO DOIS - Trabalhos Gerais de Construção Civil, Via e | ||||
| Catenária de Modernização da Linha do Norte, ACE | - | - | 6 | - |
| 6.014 | 34,529 | 5,785 | 32,086 |
The Group provided bank guarantees, insurance collateral and comfort letters in its capacity as partner in these joint ventures, in the total amount of 20,264 thousand Euros at 31 March 2012 (36,268 thousand Euros at 31 December 2011); these are included in the information disclosed in Note 24.
17 - FINANCIAL ASSETS AVAILABLE-FOR-SALE
During the quarters ended 31 March 2012 and 2011, the movements occurring in the valuation of financial assets availablefor-sale, at fair value, were as follows:
| 2012 | 2011 | |
|---|---|---|
| Fair value at 1 January | 70,052 | 208,220 |
| Acquisitions during the period | - | 292 |
| (Decrease) / Increase in fair value | (723) | 613 |
| Fair value at 31 March | 69,329 | 209,125 |
At both 31 March 2012 and 31 December 2011, the Group held 385,602,439 Banco Comercial Português, S.A. shares.
Financial assets available-for-sale and their respective acquisition and market values, at 31 March 2012 and 31 December 2011, are as follows:
| 31-03-2012 | 31-12-2011 | ||||
|---|---|---|---|---|---|
| Acq. cost | Market value | Acq. cost | Market value | ||
| Banco Comercial Português, S.A. | 756,394 | 53,599 | 756,394 | 52,442 | |
| Banco Bilbao Vizcaya Argentaria, S.A. | 35,958 | 15,730 | 35,958 | 17,610 | |
| 792,352 | 69,329 | 792,352 | 70,052 |
18 - DEFERRED TAXES
All the situations that may significantly affect future taxes are recognized through deferred tax accounting.
The movements occurring in deferred tax assets and liabilities during the quarters ended 31 March 2012 and 2011 were as follows:
| Deferred tax assets |
Deferred tax liabilities |
|||
|---|---|---|---|---|
| 2012 | 2011 | 2012 | 2011 | |
| Balance at 1 January | 107,000 | 112,050 | 65,906 | 68,551 |
| Recognition / Reversal | ||||
| Net income / (loss) (Note 10) | 4,470 | (2,295) | (333) | (3,034) |
| Equity | 467 | (527) | - | 510 |
| Effect of forex translation and Adjustments | (1,212) | (1,008) | (637) | (1,140) |
| Balance at 31 March | 110,725 | 108,220 | 64,936 | 64,887 |
In so far as deferred tax assets are concerned, these were only recognized to the extent that it is considered probable that sufficient future tax profits will occur to permit the use of the tax losses or deductible temporary differences. This evaluation was based on the Group companies' business plans, periodically reviewed and updated.
19 - RELATED PARTIES
The transactions and balances between the Group companies included in the consolidation perimeter, that are related parties, were eliminated during the consolidation process and are therefore not disclosed in this note. The balances and transactions between the Group and associated companies, related parties and individuals considered to be related parties, are detailed below.
The terms and conditions practiced between the Group and related parties are substantially identical to those that would normally be contracted, accepted and practiced between independent parties in comparable operations.
The main balances with related parties at 31 March 2012 and 31 December 2011 can be detailed as follows:
| Accounts receivable | Accounts payable | Loans made | Other debts | |||||
|---|---|---|---|---|---|---|---|---|
| Companies | 31-03- 2012 |
31-12- 2011 |
31-03- 2012 |
31-12- 2011 |
31-03- 2012 |
31-12- 2011 |
31-03- 2012 |
31-12- 2011 |
| AEDL - Auto Estradas do Douro Litoral, S.A. | - | - | - | - | 1,202 | 1,202 | - | - |
| ALSOMA, GEIE | - | - | 24 | 24 | - | - | - | - |
| Cimpor Macau Investment Company, S.A. | - | - | - | - | 8,536 | 8,536 | - | - |
| CINTEL - Construção Interceptor Esgotos, S.A. | 46 | 46 | - | - | 4 | 4 | - | - |
| EIA - Ensino de Investigação e Administração, S.A. | - | 9 | - | - | - | (324) | (324) | |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 2,441 | 2,503 | - | - | - | - | (247) | (247) |
| ISA - Intelligent Sensing Anywhere, S.A. | - | - | - | - | ||||
| Limited Liability Company Cement | 9,081 | 8,674 | - | - | 10,072 | 10,072 | - | - |
| Moreira e Cunha, Lda. | 4 | 4 | - | - | - | - | - | - |
| MTS - Metro Transportes do Sul, S.A. | - | - | - | - | 740 | 740 | - | - |
| Promociones Inmobiliárias 3003, C.A. | - | - | - | - | - | - | (36) | (36) |
| STELGEST - Gestão Hoteleira, S.A. | 18 | 43 | - | - | - | - | (883) | (883) |
| Tedeven Inmobiliária, CA | 1 | - | - | - | - | - | (37) | (39) |
| Teix.co SPA | 1,489 | 1,494 | 672 | 532 | - | - | (317) | (319) |
| TRAVERSOFER - Industrie et Service Ferroviaire, SARL | 6 | 6 | - | - | - | - | - | - |
| VSL Sistema de Pré-Esforço - Equipamento de | - | - | 294 | 468 | - | - | - | - |
| Montagem, S.A. | 13,086 | 12,779 | 990 | 1,024 | 20,554 | 20,554 | (1,844) | (1,848) |
The principal transactions carried out with related parties during the quarters ended 31 March 2012 and 2011 were as follows:
| Sales and services rendered |
Purchases and services acquired |
Interest charged | ||||
|---|---|---|---|---|---|---|
| st Q. 12 1 |
st Q. 11 1 |
st Q. 12 1 |
st Q. 11 1 |
st Q. 12 1 |
st Q. 11 1 |
|
| AVIA PORTUGAL, S.A. | - | 12 | - | |||
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 13 | 2 | 21 | - | - | - |
| Limited Liability Company Cement | 104 | - | - | - | 302 | - |
| Moreira e Cunha, Lda. | 6 | 23 | - | - | - | - |
| STELGEST - Gestão Hoteleira, S.A. | 28 | 38 | - | - | 11 | 10 |
| Teix.co SPA | - | - | 122 | - | - | - |
| VSL Sistema de Pré-Esforço - Equipamento de Montagem, S.A. | - | 122 | 213 | 50 | - | - |
| 151 | 185 | 356 | 62 | 313 | 10 |
The remuneration attributed to the members of the corporate bodies of TD, S.A., during the quarters ended 31 March 2012 and 2011, was as follows:
| st Q. 12 1 |
st Q. 11 1 |
|
|---|---|---|
| Executive directors (a): | ||
| Short-term benefits | 168 | 225 |
| Long-term benefits | - | - |
| Supervisory Board: | ||
| Short-term benefits | 17 | 8 |
| Statutory Auditor: | ||
| Short-term benefits | 10 | 10 |
| 195 | 243 |
(a) Amounts paid by TD-EC in 2011.
Remuneration attributed to members of top management of TD, S.A., during the quarters ended 31 March 2012 and 2011, was as follows:
| st Q. 12 1 |
st Q. 11 1 |
|
|---|---|---|
| Top management: | ||
| Short-term benefits | 1,375 | 1,223 |
| Long-term benefits | - | - |
| 1,375 | 1,223 |
20 - NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT
Cash and cash equivalents
At 31 March 2012 and 31 December 2011, this caption had the following breakdown:
| 31-03-2012 | 31-12-2011 | |
|---|---|---|
| Demand deposits | 222,452 | 261,432 |
| Term deposits | 57,270 | 24,484 |
| Other treasury applications | 74 | 201 |
| Cash on hand | 4,022 | 5,576 |
| 283,818 | 291,693 |
The cash and cash equivalents caption comprises cash, immediately available deposits, treasury applications and term deposits with a maturity under three months, and in respect of which the risk of value change is insignificant.
Flows from investment activities
Receipts arising from financial investments for the quarters ended 31 March 2012 and 2011, relate to the disposal of investments in the following entities:
| st Q. 12 1 |
st Q. 11 1 |
|
|---|---|---|
| Banco Bilbao Vizcaya Argentaria, S.A. | 4,441 | 6,230 |
| Other | - | 1,000 |
| 4,441 | 7,230 |
Payments in respect of financial investments for the quarters ended 31 March 2012 and 2011, relate to the acquisition of investments in the following entities:
| st Q. 12 1 |
st Q. 11 1 |
|
|---|---|---|
| Banco Bilbao Vizcaya Argentaria, S.A. | 5,471 | 6,210 |
| DIGAL - Distribuição e Comércio, S.A. | 2,691 | - |
| Banco Comercial Português, S.A. | - | 292 |
| Other | 359 | 498 |
| 8,521 | 7,000 |
Dividends received during the quarters ended 31 March 2012 and 2011 were as follows:
| st Q. 12 1 |
st Q. 11 1 |
|
|---|---|---|
| Banco Bilbao Vizcaya Argentaria, S.A. | 422 | 314 |
| Other | 220 | 228 |
| 642 | 542 |
21 - SHARE CAPITAL
At both 31 March 2012 and 2011, the share capital subscribed and realized was represented by 420,000,000 shares with a par value of 1 Euro each.
At 31 March 2012, TEIXEIRA DUARTE - Sociedade Gestora de Participações Sociais, S.A. held, directly, 197,950,000 representative shares of TIXEIRA DUARTE, S.A.'s share capital, corresponding to 47.13% of the respective share capital.
22 - RESERVES AND RETAINED EARNINGS
Legal reserve: In accordance with the legislation in force, the Company is obliged to transfer to the legal reserve at least 5% of the annual net income, until the accumulated amount attains, at least, 20% of the share capital. This reserve is not distributable to the shareholders, but may be used to absorb losses after all the other reserves are used up, or incorporated in share capital.
Fair value reserves: The fair value reserves result from the difference between the acquisition cost and the market value of the financial assets available-for-sale, not yet recognized in the income statement.
Free reserves: Free reserves are available for distribution.
Cash flow hedging reserves: The cash flow hedging reserves reflect the effective component (net of tax) of the changes in the fair value of the derivative financial instruments designated as cash flow hedges.
23 - BORROWINGS
At 31 March 2012 and 31 December 2011, borrowings obtained were as follows:
| 31-03-2012 | 31-12-2011 | |
|---|---|---|
| Non-current liabilities: | ||
| Bank loans a) | 130,375 | 130,047 |
| Commercial paper b) | 472,050 | 472,911 |
| 602,425 | 602,958 | |
| Current liabilities | ||
| Bank loans a) | 450,117 | 458,852 |
| Commercial paper b) | 157,854 | 156,756 |
| 607,971 | 615,608 | |
| 1,210,396 | 1,218,566 |
a) Bank loans
At 31 March 2012, domestic bank loans, bank overdrafts and lines of credit bore interest at the weighted annual average of 4.63% (3.04% at 31 March 2011).
At 31 March 2012, the most important bank loans contracted by the Group correspond, essentially, to the following:
- Loan from Banco Caixa Geral, contracted on 11 February 2008, with an outstanding amount of 17,820 thousand Euros, maturing on 11 February 2013.
- Loan from Caixa Banco de Investimento, S.A. and Caixa Geral de Depósitos, S.A., contracted on 21 February 2008, with an outstanding amount of 49,674 thousand Euros, repayable through 44 identical and successive half-yearly instalments, maturing on 10 December 2033.
- Loan contracted by the Group on 30 December 2008 from Caixa Geral de Depósitos, with an outstanding amount of 40,964 thousand Euros, repayable through 144 identical and successive monthly instalments, maturing on 30 December 2023.
- Loan from Banco Fomento de Angola, contracted on 6 February 2009, with an outstanding amount of 4,042 thousand Euros, maturing on 30 March 2014.
-
Loan from Banco Fomento de Angola, contracted on 4 March 2009, with an outstanding amount of 5,615 thousand Euros, maturing on 4 January 2014.
-
Loan from Banco BIC, contracted on 27 April 2009, with an outstanding amount of 6,620 thousand Euros, maturing on 27 November 2014.
- Loan from Banco Fomento de Angola, contracted on 15 May 2009, with an outstanding amount of 5,615 thousand Euros, maturing on 30 March 2014.
- Loan from Banco Itáu, contracted on 24 April 2010, with an outstanding amount of 8,061 thousand Euros, maturing on 25 April 2013.
- Loan from Banco Espirito Santo de Investimento, contracted on 29 December 2011, with an outstanding amount of 4,139 thousand Euros, maturing on 28 November 2012.
At 31 March 2012 and 31 December 2011, bank loans include lines of credit in the amounts of 365,963 and 373,238 thousand Euros, respectively.
b) Commercial paper
At 31 March 2012, the Group had negotiated the following commercial paper programmes:
- Grouped programme of commercial paper issuance, through private subscription, contracted with Banco Comercial Português on 14 October 2005, in the total amount of 150,000 thousand Euros, by Teixeira Duarte - Engenharia e Construções, S.A. and its associated company Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., that hold 15,000 thousand Euros and 135,000 thousand Euros thereof, respectively. The participation of each company in the programme may vary in each of the utilizations of the programme, with Teixeira Duarte - Engenharia e Construções, S.A. having to participate with a minimum of 10% of the total value. Sixteen half-yearly and successive issues covering the total nominal value of the programme have been contracted, bearing interest half-yearly, in arrears and at a rate indexed to Euribor at six months increased by a spread of 0.875%, with maturity of the last issue on 14 October 2013.
- Grouped programme of commercial paper issuance contracted on 14 February 2006 with Banco Comercial Português, in the total amount of 50,000 thousand Euros, by Teixeira Duarte - Engenharia e Construções, S.A. and its associated company Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., that hold 5,000 thousand Euros and 45,000 thousand Euros, respectively. The participation of each company in the programme may vary in each of the utilizations of the programme, with Teixeira Duarte - Engenharia e Construções, S.A. having to participate with a minimum of 10% of the total value. Sixteen half-yearly and successive issues covering the total nominal value of the programme have been contracted, bearing interest half-yearly, in arrears and at a rate indexed to Euribor at six months, increased by a spread of 0.875%, and determined in function of the auction date, with maturity of the last issue on 14 February 2014.
- Grouped programme of commercial paper issuance contracted with Banco Espirito Santo de Investimentos and Banco Espirito Santo on 21 August 2006, in an amount of 100,000 thousand Euros, with an outstanding amount of 50,000 thousand Euros, by Teixeira Duarte - Engenharia e Construções, S.A. and its associated company Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., with the full amount being used by the latter. The participation of each company in the programme may vary in each of the utilizations of the programme. The programme has the duration of five years less one day, counting from the date the contract was signed. The issue periods vary from 1 to 6 months and bear interest half-yearly, in advance and at a rate indexed to Euribor for the period of the respective issue, increased by a spread of 3%, with the maturity of the last issue on 20 April 2012.
-
Grouped programme of commercial paper issuance contracted with Banco Espirito Santo Investimento on 21 April 2008, in the amount of 120,000 thousand Euros, by Teixeira Duarte - Engenharia e Construções, S.A. and its associated company Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., with the full amount being used by the latter. The participation of each company in the programme may vary in each of the utilizations of the programme. The programme has a duration of five years less one day, counting from the date the contract was signed, with interest being due at each maturity date and at a rate indexed to Euribor for the period of the respective issue, equivalent to that applying on the second working day prior to the date of each subscription, increased by a spread of 3%, and determined in function of each auction date, with the maturity of the last issue on 30 April 2013.
-
Grouped programme of commercial paper issuance contracted with Banco Espirito Santo Investimento on 23 December 2008, in the amount of 100,000 thousand Euros, with 60,000 thousand Euros currently outstanding, by Teixeira Duarte - Engenharia e Construções, S.A. and its associated company Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., with the full amount being used by the latter. The participation of each company in the programme may vary in each of the utilizations of the programme. The programme has a duration of five years less one day, counting from the date the contract was signed, with interest being due at each maturity date and at a rate indexed to Euribor for the period of the respective issue, equivalent to that applying on the second working day prior to the date of each subscription, increased by a spread of 3%, and determined in function of each auction date, with the maturity of the last issue on 22 December 2013.
- Grouped programme of commercial paper issuance contracted with Caixa Geral de Depósitos on 7 July 2010, in the amount of 70,000 thousand Euros, by Teixeira Duarte - Engenharia e Construções, S.A. and its associated company Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., with the full amount being used by the prior. The programme was reduced to 60,000 thousand Euros on 28 April 2011. The contract matures on 14 April 2012. Interest is due in advance on the date of each subscription and at a rate indexed to Euribor for the respective period, equivalent to that applying on the second working day prior to the date of each subscription, increased by a spread of 1.35%, and determined in function of each auction date, with the maturity of the last issue on 31 December 2013.
- Programme of commercial paper issuance contracted with Banco Espirito Santo on 28 December 2010, in the amount of 34,000 thousand Euros, by Teixeira Duarte - Engenharia e Construções, S.A.. The programme has a utilization period of three years, counting from the date the contract was signed. Interest is due in advance on the date of each subscription and at a rate indexed to Euribor for the respective period, equivalent to that applying on the second working day prior to the date of each subscription, increased by a spread of 3%, and determined in function of each auction date.
- Grouped programme of commercial paper issuance, through private subscription, contracted on 6 January 2011 with Banco Comercial Português, in the amount utilized of 20,750 thousand Euros, by Teixeira Duarte - Engenharia e Construções, S.A. and its associated company Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., that hold 18,650 thousand Euros and 2,100 thousand Euros, respectively. The participation of each company in the programme may vary in each of the utilizations of the programme, with Teixeira Duarte - Engenharia e Construções, S.A. having to participate with a minimum of 10% of the total value. The programme has a duration of five years, counting from the date the contract is signed, bears interest half-yearly, in arrears and at a rate indexed to Euribor for one to six months by competitive auction of 7 to 180 days through direct placement, increased by a spread of 4%, and determined in function of each auction date, with the maturity of the last issue on 6 January 2016..
- Programme of commercial paper issuance contracted with Banco Comercial Português, S.A. on 25 August 2011, in the amount of 20,000 thousand Euros. The commercial paper is issued for periods of 1, 3 and 6 months with the programme period covering one year, being renewable, and bearing interest at a rate indexed to Euribor for the period of the issue, increased by a spread of 5.5%.
- Programme of commercial paper issuance contracted with Banco Comercial Português, S.A. on 25 August 2011, in the amount of 25,000 thousand Euros. The commercial paper is issued for periods of 1, 3 and 6 months with the programme period covering one year, being renewable, and bearing interest at a rate indexed to Euribor for the period of the issue, increased by a spread of 5.5%.
- Grouped programme of commercial paper issuance contracted on 30 December 2011 with Banco Comercial Português, in the total amount of 43,000 thousand Euros, by Teixeira Duarte - Engenharia e Construções, S.A. and its associated company Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., and Teixeira Duarte, S.A. that hold 250 thousand Euros, 42,500 thousand Euros and 250 thousand Euros, respectively. Each and every one of the future issues shall be realized in conjunction by all the entities and none of these may participate in less than 250 thousand Euros. The programme has a seven year utilization period counting from the date the first issue is realized, with reimbursements foreseen at the end of each half-year in increasing amounts ranging between 1,500 and 6,500 thousand Euros. The interest rate is indexed to Euribor for the issue period, equivalent to that applying on the second working day prior to its start, increased by a spread of 4.25%.
Due to the commitment to successive renewals during the execution of the programme contracts, some issues in existence at 31 March 2012 and 31 December 2011 are classified as non-current liabilities.
Non-current bank loans mature as follows:
| 31-03-2012 | 31-12-2011 | |
|---|---|---|
| 2013 | 393,366 | 408,032 |
| 2014 | 63,585 | 64,511 |
| 2015 | 13,037 | 14,126 |
| 2016 | 33,928 | 29,709 |
| 2017 and thereafter | 98,509 | 86,580 |
| 602,425 | 602,958 |
At 31 March 2012 and 31 December 2011, foreign currency financing was expressed in the following currencies:
| Currency | 31-03-2012 | 31-12-2011 | ||
|---|---|---|---|---|
| Currency | Euros | Currency | Euros | |
| AON | 2,429,046 | 19,340 | 2,977,010 | 22,228 |
| BRL | 78,026 | 31,310 | 93,461 | 38,686 |
| MAD | - | - | 1,384 | 125 |
| NAD | 2 | - | 5 | - |
| USD | 138,085 | 103,388 | 131,897 | 101,938 |
The loans denominated in foreign currency bear interest at market rates and were converted into Euros using the rates prevailing at the balance sheet date.
24 - CONTINGENT LIABILITIES, GUARANTEES AND COMMITMENTS
Contingent liabilities:
During the 2010 and 2011 economic periods, the Tax Inspection Services Department (Direcção de Serviços de Inspecção Tributária) (DSIT) of the Autoridade Tributária e Aduaneira (AT) carried out external inspections at Teixeira Duarte - Gestão de Participações Investimentos Imobiliários, S.A. ("TDGPII, S.A."), a company 100% indirectly held by TD, S.A..
As a result of these general scope external inspections of the accounting records of TDGPII, S.A., and in respect of the fiscal periods of 2006, 2007 and 2008, the following corrections were made to the tax losses originally calculated:
| Period | Tax losses calculated |
Tax Authority corrected |
|---|---|---|
| 2006 | 24,950 | 18,837 |
| 2007 | 46,632 | 29,331 |
| 2008 | 50,590 | 45,327 |
These corrections are related, in their entirety, to the non-acceptance by the tax authorities of the financial charges incurred with the investments in group companies, in the form of supplementary capital, as a tax deductible cost.
Given that TDGPII S.A. is taxed for corporate purposes under the Special Regime for the Taxation of Corporate Groups (article 69 et seq. of the Tax Code), the corrections to the tax losses for the fiscal periods 2006 and 2007 were the object of Corporate Tax Assessment Statements issued to the dominant company for those fiscal periods - Teixeira Duarte - Engenharia e Construções, S.A. (TD-EC), that challenged these judicially at the Sintra Administrative and Fiscal Court, and it is the respective Board of Directors' conviction that the result will be favourable to "TDGPII, S.A." and, consequently, to the dominant company.
Subsequent to the close of the 2011 economic period, TD-EC was notified of the impact of the correction relating to the 2008 fiscal period of the subsidiary "TDGPII, S.A.", which amounts to a tax payable of 10,019 thousand Euros. As it did with the 2006 and 2007 corrections, TD-EC is preparing the judicial appeal, having, to the effect, already submitted the guarantee foreseen under fiscal legislation.
During 2011, TD-EC was subject to a general scope inspection of the accounting records for the 2008 economic period, which resulted in corrections to the taxable amount, in the amount of 35,467 thousand Euros, and to tax payable in the amount of 849 thousand Euros.
The corrections to the taxable amount are, to a large degree, related to the reinvestment regime foreseen in article 48 of the Tax Code (CIRC) and the tax amount due is related to the determination of autonomous taxation in respect of the activities carried out by branches of the said company.
Up till the present date no additional assessment has been issued in respect of the 2008 tax inspection, and it is, however, TD-EC's intention to appeal in respect of the corrections made to the taxable amount.
It is also TD, S.A.'s Board of Directors conviction that the corrections to the taxable amount for the 2008 fiscal period, both of TD-EC, as well as of its indirect subsidiary "TDGPII, S.A.", will be annulled.
Guarantees:
At 31 March 2012 and 31 December 2011, the companies included in the consolidation had given the following guarantees to third parties:
| 31-03-2012 | 31-12-2011 | |
|---|---|---|
| Bank guarantees | 477,342 | 550,483 |
| Insurance collateral | 552,340 | 556,336 |
The bank guarantees were provided primarily for tenders, against advances received and as Works' performance guarantees.
To guarantee the loan contract celebrated with Banco Caixa Geral, in the amount of 17,820 thousand Euros, signed by GSC - Compañia General de Servicios y Construccion, S.A., GSC - Compañia General de Servicios y Construccion, S.A. and Teixeira Duarte - Gestão de Participações e Investimentos imobiliários, S.A., 2,636,250 shares and 980,239 shares, all of Banco Bilbao Vizcaya Argentaria, S.A. were pledged.
Caixa Geral de Depósitos also accepted the mortgage of Lot 3, situated in Lagoas Park, property of Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., in guarantee of the loan contract celebrated between the two parties, in the amount of 40,964 thousand Euros.
Teixeira Duarte - Engenharia e Construções, 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., and EMPA - Serviços de Engenharia, S.A. have given insurance collateral as Works' and Services' performance guarantees.
In addition to the above mentioned guarantees, the following pledges were given:
To guarantee the commercial paper programme contract celebrated between Teixeira Duarte - Engenharia e Construções, S.A., Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. and Banco Espirito Santo, in the amount of 50,000 thousand Euros, Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. and TEDAL - Sociedade Gestora de Participações Sociais, S.A. pledged 125,035,296 and 17,420,992 shares in Banco Comercial Português, S.A., respectively, and TEDAL - Sociedade Gestora de Participações Sociais, S.A. pledged 2,205,882 shares in EPOS - Empresa Portuguesa de Obras Subterrâneas, S.A..
To guarantee the commercial paper programme contract celebrated between Teixeira Duarte - Engenharia e Construções, S.A., Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. and Banco Espirito Santo, in the amount of 120,000 thousand Euros, Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. and TEDAL - Sociedade Gestora de Participações Sociais, S.A. pledged 215,528,134 and 27,618,017 shares in Banco Comercial Português, S.A., respectively and TEDAL - Sociedade Gestora de Participações Sociais, S.A. pledged 5,294,118 shares in EPOS - Empresa Portuguesa de Obras Subterrâneas, S.A.. Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. mortgaged an urban property it possesses, destined for use as warehouses, workshops, material laboratories and equipment storage areas, situated at Avenida da Indústria, Alto Estanqueiro – Jardia, Montijo, in the amount of 16,428 thousand Euros.
To guarantee the commercial paper programme contract celebrated with Banco Espírito Santo, in the amount of 60,000 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. and TEDAL - Sociedade Gestora de Participações Sociais, S.A. pledged 1,325,000 units in the Fundo de Investimento Imobiliário Fechado TDF (TDF Real Estate Closed Investment Fund) 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 guarantee the commercial paper programme contract celebrated with Caixa Geral de Depósitos, Teixeira Duarte - Engenharia e Construções, S.A. and Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., granted the amount of 70,000 thousand Euros, Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. pledged 4,675,000 units in the TDF Real Estate Closed Investment Fund.
To guarantee the commercial paper programme contract celebrated with Banco Comercial Português, S.A., in the amount of 43,000 thousand Euros, Teixeira Duarte - Engenharia e Construções, S.A., Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. and Teixeira Duarte, S.A., was granted a mortgage of the buildings built, respectively, on Lots 6, 18 and 19, situated in Lagoas Park.
To guarantee the commercial paper programme contract celebrated with Banco Espirito Santo, in the amount of 34,000 thousand Euros, Teixeira Duarte - Engenharia e Construções, S.A. and TEDAL - Sociedade Gestora de Participações Sociais, S.A. pledged 500,000 shares of TDGI - Tecnologia de Gestão de Imóveis, S.A.
To guarantee third party debts, in the amount of 4,321 thousand Euros, IMOTD - SGPS, S.A. pledged 24,000 shares in V8, S.A..
To guarantee the loan contract celebrated with between TDHOSP - Gestão de Edifício Hospitalar, S.A., Caixa Geral de Depósitos and Caixa Banco de Investimentos, with an outstanding amount of 49,674 thousand Euros, Teixeira Duarte - Engenharia e Construções, S.A. pledged 1,540,000 shares in TDHOSP - Gestão de Edifício Hospitalar, S.A.. Within the scope of the same loan contract, Teixeira Duarte - Engenharia e Construções, S.A., in its capacity as shareholder, pledged its credit claims over TDHOSP - Gestão de Edifício Hospitalar, S.A..
Financial commitments:
At 31 March 2012 and 31 December 2011, comfort letters provided by the subsidiaries amounted to 469,671 and 478,511 thousand Euros, respectively.
At 31 March 2012 and 31 December 2011, factoring contracts without recourse were in place and were netted-off against accounts receivable, in the amounts of 126,265 and 122,784 thousand Euros, respectively. According to the contractual terms, the Group's responsibility is limited, essentially, to guaranteeing the acceptance, by the clients, of the invoices subject to factoring.
Other:
At 31 March 2012 and 31 December 2011 no inventories had been pledged to guarantee liabilities.
25 - APPROVAL OF THE FINANCIAL STATEMENTS
The financial statements for the quarter ended 31 March 2012 were approved by the Board of Directors on 24 May 2012.
26 - SUBSEQUENT EVENTS
Teixeira Duarte continued its activity in the various sectors and markets it operates in, and between the close of the first quarter of 2012 and up to this date, no fact justifying a mention in this chapter occurred.