Quarterly Report • Sep 18, 2012
Quarterly Report
Open in ViewerOpens in native device viewer
PUBLIC COMPANY
Head Office: Lagoas Park, Edifício 2 - 2740-265 Porto Salvo Share Capital: € 420.000.000 Single Legal Person and Registration Number at the Commercial Registry of Cascais-Oeiras 509.234.526
| Grupo Teixeira Duarte | 1st S 2008 |
1st S 2009 |
1st S 2010 |
1st S 2011 |
1st S 2012 |
% Variation 2012/2011 |
|---|---|---|---|---|---|---|
| Workers | 12,746 | 13,462 | 12,901 | 11,797 | 10,535 | (10.7%) |
| Sales/Services Rendered | 583 | 603 | 667 | 611 | 588 | (3.8%) |
| Operating Income | 632 | 635 | 694 | 628 | 608 | (3.1%) |
| EBITDA | 9 3 | 6 4 | 7 2 | 7 7 | 8 6 | 12.1% |
| EBITDA / Turnover Margin | 16% | 11% | 11% | 13% | 15% | 16.5% |
| EBIT | 7 1 | 3 7 | 3 5 | 4 6 | 5 8 | 28.0% |
| Tangible fixed assets + Investment property | 832 | 951 | 1,033 | 1,039 | 1,041 | 0.2% |
| Investments in associates + Assets available for sale + Other investments | 1,393 | 1,177 | 329 | 229 | 139 | (39.3%) |
| Net Debt | 1,994 | 1,939 | 1,105 | 1,148 | 929 | (19.1%) |
| Total Equity | 535 | 353 | 596 | 465 | 321 | (31.1%) |
| Net Income Attributable to Shareholders | (256) | 1 8 | 5 2 | (58) | (4) | - |
The book values are expressed in million euros.
The figures in the "% Variation 2012/2011" column were calculated based on values that were not rounded off.
Total Equity includes non-controlling interests.
Under the terms and for the effect of the applicable legal and regulatory provisions, TEIXEIRA DUARTE, S.A ("TD, S.A.") hereby discloses the Interim Report relative to the first semester of 2012, of which the financial statements attached herewith are also an integral part.
In compliance with and under the legislation on the presentation of periodic information, it should be noted that the elements disclosed herein refer only to the consolidated position and that the financial statements and their respective notes were prepared based on the International Accounting Standard IAS 34 - Interim Financial Reporting, with the scope and details established in the Law.
Without prejudice to the regular monitoring of the activity of the Teixeira Duarte Group by its Supervisory Bodies, as well as through the information reported to the Supervisory Bodies for the purpose of the preparation of this document, the elements published herein are not, pursuant to the applicable provisions, subject to auditing.
In addition to the Consolidated Financial Statements and respective notes, this document also presents a brief description of the evolution of the Group's activity during the period under analysis, relative to which we highlight the following aspects:
(Values in thousand euros)
During the first six months this indicator was influenced by the recording of impairment losses in the holdings owned in "Banco Comercial Português, S.A." and "Banco Bilbao Viscaya Argentaria, S.A.", which had an impact on net income of 12,938 thousand euros and 1,718 thousand euros, respectively.
At the end of the first semester of last year, net income had been penalised by the recording of an impairment loss, only in the holding owned in "Banco Comercial Português, S.A.", of the value of 42,798 thousand euros.
Turnover declined by 3.8% relative to the first semester of 2011, having reached 588,404 thousand euros.
(Values in thousand euros)
In overall terms, Portugal fell by 25.2% and the external market increased by 10.3%, thus accounting for 69.2% of the total Turnover of the Teixeira Duarte Group.
The tables below present the Turnover detailed by countries and activity sectors, clearly indicating the exposure of the Group to different economic contexts.
| Country | 1st S 12 | Contribution (%) |
1st S 11 | Contribution (%) |
Var (%) | 2nd Q 12 | Contribution (%) |
2nd Q 11 | Contribution (%) |
Var (%) |
|---|---|---|---|---|---|---|---|---|---|---|
| Portugal | 181,502 | 30.8% | 242,629 | 39.7% | (25.2%) | 86,974 | 28.5% | 119,239 | 39.4% | (27.1%) |
| Angola | 294,529 | 50.1% | 227,057 | 37.1% | 29.7% | 154,561 | 50.7% | 112,979 | 37.4% | 36.8% |
| Algeria | 23,280 | 4.0% | 25,288 | 4.1% | (7.9%) | 13,509 | 4.4% | 18,753 | 6.2% | (28.0%) |
| Brazil | 42,004 | 7.1% | 72,657 | 11.9% | (42.2%) | 22,852 | 7.5% | 29,572 | 9.8% | (22.7%) |
| Spain | 11,116 | 1.9% | 13,648 | 2.2% | (18.6%) | 5,522 | 1.8% | 7,448 | 2.5% | (25.9%) |
| Mozambique | 14,301 | 2.4% | 15,387 | 2.5% | (7.1%) | 10,873 | 3.6% | 3,508 | 1.2% | 209.9% |
| Venezuela | 16,635 | 2.8% | 3,938 | 0.6% | 322.4% | 7,356 | 2.4% | 3,385 | 1.1% | 117.3% |
| Other | 5,037 | 0.9% | 10,769 | 1.8% | (53.2%) | 3,303 | 1.1% | 7,576 | 2.5% | (56.4%) |
| 588,404 | 100.0% | 611,373 | 100.0% | (3.8%) | 304,950 | 100.0% | 302,460 | 100.0% | 0.8% |
(Values in thousand euros)
| Activity Sector | 1st S 12 | 1st S 11 | Var (%) | 2nd Q 12 | 2nd Q 11 | Var (%) |
|---|---|---|---|---|---|---|
| Construction | 247,699 | 319,858 | (22.6%) | 127,059 | 157,825 | (19.5%) |
| Cement, Concrete and Aggregates | - | 7,079 | - | - | 5,357 | - |
| Concessions and Services | 29,873 | 27,952 | 6.9% | 15,165 | 14,946 | 1.5% |
| Real Estate | 32,858 | 46,222 | (28.9%) | 18,013 | 20,172 | (10.7%) |
| Hotel Services | 40,046 | 28,790 | 39.1% | 21,115 | 12,885 | 63.9% |
| Distribution | 73,752 | 57,710 | 27.8% | 38,449 | 30,511 | 26.0% |
| Energy | 64,429 | 60,534 | 6.4% | 28,792 | 31,422 | (8.4%) |
| Automobile | 99,747 | 63,228 | 57.8% | 56,357 | 29,342 | 92.1% |
| 588,404 | 611,373 | (3.8%) | 304,950 | 302,460 | 0.8% |
(Values in thousand euros)
The charts below present an analysis of this indicator, with its evolution by activity sector:
Turnover of Construction Construction Turnover decreased by 22.6% compared with the first semester of June 2011, in particular showing a decline in the internal market, by the end of the period, of 40.8%.
On the Angolan market, in spite of the increase of 5.5%, excluding the effect of the appreciation of the USD, this indicator showed an effective decline of 2.7%.
The Algerian, Brazilian and Mozambican markets fell by 7.9%, 49% and 21.1%, respectively.
Particular note should be made of the impact of the new works in Venezuela, where turnover grew by 3,938 thousand euros to stand at 16,635 thousand euros.
Consequently, as at 30 June 2012, the external market represented 64.7% of the Construction turnover.
Turnover of Concessions and Services
In Concessions and Services, the Turnover grew by 6.9% compared with the first six months of 2011, with good performance the External markets.
In Portugal, in spite of the strongly adverse circumstances, the Group managed to maintain the same levels of activity as those recorded in June 2011.
Real Estate decreased, as a whole, by 28.9% compared with the first six months of 2011, essentially due to the decline in the Group's main markets, Portugal and Brazil, which decreased respectively by 19.4% and 28.3% relative to June 2011, in the first case as a result of market circumstances and the second due to the specific cycle of the activity.
The Turnover of Hotel Services increased by 39.1% year-on-year.
This increase was essentially due to the good performance of most of the Group's hotels, especially with the contribution of Hotel Baía, which became started-up operations in July 2011.
Distribution grew by 27.8% compared with June 2011, indicating the success of the Shop promotion actions and expansion to other segments and products.
In the Angolan market this indicator stood at 28.7% where, excluding the currency conversion effect arising from the appreciation of the USD, this increase would have been 18.7%, corresponding to an effective growth of the activity.
In Energy, the Group's Turnover grew by 6.4% year-on-year, essentially due to the increased international prices of oil products.
99,747 Turnover of Automobile
The Automobile sector increased its Turnover by 57.8% in relation to the first semester of the previous year.
Excluding the currency conversion effect, there was an effective growth of the activity level of 45.5%, with this good performance being attributed especially to the expansion of the marketed range and optimisation of the operation.
Consolidated operating income decreased by 3.1% in comparison to June 2011, reaching the value of 608,096 thousand euros.
(Values in thousand euros)
In spite of the decrease recorded in this indicator, essentially due to the decline of the Construction and Real Estate sectors, particular note should be made of the good performance achieved in the Hotel Services, Distribution and Automobile sectors.
| Internal Market | External Market | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Activity Sector | 1st S 12 | 1st S 11 | Var (%) | 1st S 12 | 1st S 11 | Var (%) | 1st S 12 | 1st S 11 | Var (%) | |
| Construction | 93,282 | 152,372 | (38.8%) | 166,348 | 173,419 | (4.1%) | 259,630 | 325,791 | (20.3%) | |
| Cement, Concrete and Aggregates | - | - | - | - | 7,245 | - | - | 7,245 | - | |
| Concessions and Services | 10,117 | 10,430 | (3.0%) | 20,737 | 18,350 | 13.0% | 30,854 | 28,780 | 7.2% | |
| Real Estate | 15,563 | 21,199 | (26.6%) | 19,671 | 29,876 | (34.2%) | 35,234 | 51,075 | (31.0%) | |
| Hotel Services | 6,328 | 7,274 | (13.0%) | 33,921 | 21,612 | 57.0% | 40,249 | 28,886 | 39.3% | |
| Distribution | 487 | 655 | (25.6%) | 75,046 | 59,178 | 26.8% | 75,533 | 59,833 | 26.2% | |
| Energy | 65,585 | 61,533 | 6.6% | 31 | - | - | 65,616 | 61,533 | 6.6% | |
| Automobile | 11 | 27 | - | 100,969 | 64,347 | 56.9% | 100,980 | 64,374 | 56.9% | |
| Total | 191,373 | 253,490 | (24.5%) | 416,723 | 374,027 | 11.4% | 608,096 | 627,517 | (3.1%) |
(Values in thousand euros)
The contribution of each activity sector to the total value of consolidated operating income was as follows:
In spite of the fall in income referred to above, the optimisation of means and resources enabled an even greater reduction of costs.
Evolution of Consolidated EBITDA
(Values in thousand euros)
Analysing this indicator by sector of activity, the table below shows very divergent performance amongst the different business areas according to the specific characteristics of each activity and the respective markets in which they operate.
| Activity Sector | 1st S 12 | 1st S 11 | Var (%) | 2nd Q 12 | 2nd Q 11 | Var (%) |
|---|---|---|---|---|---|---|
| Construction | 15,483 | 31,496 | (50.8%) | 4,358 | 4,804 | (9.3%) |
| Cement, Concrete and Aggregates | - | (201) | - | - | 374 | - |
| Concessions and Services | 5,558 | 8,198 | (32.2%) | 3,458 | 4,592 | (24.7%) |
| Real Estate | 17,707 | 20,804 | (14.9%) | 9,853 | 5,408 | 82.2% |
| Hotel Services | 19,357 | 9,425 | 105.4% | 10,605 | 5,663 | 87.3% |
| Distribution | 11,938 | 4,291 | 178.2% | 7,082 | 1,984 | 257.0% |
| Energy | 1,874 | 3,268 | (42.7%) | 1,141 | 1,260 | (9.4%) |
| Automobile | 18,991 | 6,928 | 174.1% | 11,284 | 3,417 | 230.2% |
| Not allocated to segments | (4,993) | (7,637) | - | (1,198) | (1,607) | - |
| Elimination | 1 6 | 7 6 | (78.9%) | (9) | 3 6 | (125.0%) |
| 85,931 | 76,648 | 12.1% | 46,574 | 25,931 | 79.6% |
(Values in thousand euros)
The consolidated EBITA / Turnover margin increased by 16.5% relative to the first semester of 2011, having grown from 12.5% to 14.6% as at June 2012.
Evolution of the EBITDA / Consolidated Turnover Margin
Although the financial results were negative by 60,370 thousand euros in the semester ended on 30 June 2012, the comparison with the previous year is very positive, since this indicator had been negative by 109,029 thousand euros for the same period. Indeed, although the interest that was paid increased, the variation of this indicator was favourable mainly due to the lower impact of the currency conversion differences and impairments.
| 1st S 12 | 1st S 11 | Var (%) | 2nd Q 12 | 2nd Q 11 | Var (%) | |
|---|---|---|---|---|---|---|
| Financial costs and losses: | 84,008 | 104,516 | (19.6%) | 41,000 | 37,749 | 8.6% |
| Interest paid | 40,315 | 34,405 | 17.2% | 21,517 | 18,827 | 14.3% |
| Unfavourable currency conversion differences | 28,160 | 61,104 | (53.9%) | 10,779 | 14,602 | (26.2%) |
| Other financial costs and losses | 15,533 | 9,007 | 72.5% | 8,704 | 4,320 | 101.5% |
| Financial income and gains: | 42,104 | 62,605 | (32.7%) | 14,531 | 22,986 | (36.8%) |
| Interest received | 9,886 | 10,918 | (9.5%) | 5,745 | 6,978 | (17.7%) |
| Favourable currency conversion differences | 29,278 | 48,804 | (40.0%) | 7,494 | 13,958 | (46.3%) |
| Cash discounts | 260 | 405 | (35.8%) | 125 | 268 | (53.4%) |
| Other financial income and gains | 2,680 | 2,478 | 8.2% | 1,167 | 1,782 | (34.5%) |
| Earnings from investment activities: | (18,466) | (67,118) | - | (15,701) | (69,608) | - |
| Earnings from associates | (996) | (21,715) | - | 1,362 | (22,589) | - |
| Dividends | 1,169 | 1,072 | 9.0% | 746 | 536 | 39.2% |
| Other investments | (1,531) | 2,399 | - | (701) | 1,319 | - |
| Gains / loss in assets available for sale | (17,108) | (48,874) | - | (17,108) | (48,874) | - |
| Financial results | (60,370) | (109,029) | - | (42,170) | (84,371) | - |
(Values in thousand euros)
Income Tax for the semester ended on 30 June 2012 reached the value of 2,059 thousand euros, while at the end of the first six months of 2011 it had stood at 6,283 thousand euros.
| 1st S 12 | 1st S 11 | Var (%) | 2nd Q 12 | 2nd Q 11 | Var (%) | |
|---|---|---|---|---|---|---|
| Current tax | 17,939 | 11,972 | 49.8% | 7,586 | 8,751 | (13.3%) |
| Deferred tax | (15,880) | (5,689) | - | (11,077) | (4,950) | - |
| 2,059 | 6,283 | (67.2%) | (3,491) | 3,801 | - |
(Values in thousand euros)
Total Net Assets as at 30 June 2012 stood at 2,720,210 thousand euros, reflecting a decrease of 1.2% in relation to 31 December 2011.
Evolution of Consolidated Net Assets
(Values in thousand euros)
Total Equity decreased by 3.7% in relation to 31 December 2011, having reached 320,510 thousand euros, influenced essentially by the negative currency conversion effect of 5,131 thousand euros, as a result of the Currencies in which the Group operates relative to the Euro and the negative hedging operation effect of 1,486 thousand euros, arising from the variation of the fair value of an interest rate swap financial instrument contracted under the Cascais Hospital concession.
Financial Autonomy fell from 12.1% as at 31 December 2011 to 11.8% as at 30 June 2012.
The Average Number of Workers at the end of the semester under consideration was 10,535, reflecting a decrease of 5.8% compared with 31 December 2011.
On this issue, it should be noted that the decrease which took place was due to the reduction of 393 workers in the external market and 253 in Portugal.
"Teixeira Duarte, S.A." shares appreciated from 0.21 euros as at 31 December 2011 to 0.22 euros as at 30 June 2012.
The graph below shows the evolution of the stock market prices of the shares during the first six months of the year, which varied over this period between a minimum of 0.18 euros and maximum of 0.29 euros.
Teixeira Duarte, S.A. Share Prices
During this period, 16,287,285 shares were traded on the stock market, with a total turnover of 3,731,563 euros.
In this context, "TEIXEIRA DUARTE, S.A." discloses that its 100% held company "TEIXEIRA DUARTE – Engenharia e Construções, S.A.", following previous agreement with the Spanish company "FERROVIAL AEROPUERTOS, S.A." under the foreseen process of privatisation of "ANA – Aeroportos de Portugal, S.A.", communicated to the market on 10 November 2008 and whose period of enforcement had in the meantime expired, concluded on 18 July 2012 a new agreement with "FERROVIAL AEROPUERTOS, S.A.", namely with a view to the study of the terms and conditions to be established in the said privatisation process and, if applicable, the submission of a proposal and the constitution of a consortium composed of the above and other entities, to be defined at a later date.
The Teixeira Duarte Group will maintain its attitude of particular caution and vigilance in relation to cost contention and undertaking of investments in its different sectors and markets of operation.
In spite of the decline during the semester, the Group holds firm to the outlook that the Construction sector will show growth of activity in various countries of importance in the Group's action on the external market, namely in Venezuela.
The Portfolio of Orders of the Teixeira Duarte Group for the construction sector reached the impressive total value of 2,435,449 thousand euros as at 30 June 2012, maintaining the level recorded as at 31 December 2011.
Therefore, and not counting any new contracts that may arise, the portfolio ensures that the Group has had good business levels in construction in the external market which, in spite of such unfavourable current circumstances in the internal market, has implied that, as a whole, Teixeira Duarte already has contracts for 2012 covering the execution of construction work of the value of 526,101 thousand euros, distributed as follows by the markets of operation:
In view of the above, Teixeira Duarte considers that there is no reason to alter the forecast of its achievement of consolidated operating income of 1,400 million euros in 2012.
In compliance with the duties of information to which the Company is bound under various rules in force, in particular article 9, number 1, subparagraph a) and article 14, number 7 of CMVM Regulation number 5/2008, Teixeira Duarte, S.A. presents, below, the list of shares issued by the Company and by companies with which it is in a controlling or group relationship, owned by members of the governing bodies, as well as all the acquisitions, encumbrances or transfers during the first semester of 2012, specifying the amount, date of the fact and consideration paid or received.
I - Number of shares owned by Members of the Governing Bodies as at 31 December 2011:
| Name | Capacity | Nr. of Shares | |
|---|---|---|---|
| Pedro Maria Calainho Teixeira Duarte | Chairman of the Board of Directors | (a) | 6.912.550 |
| Manuel Maria Calainho de Azevedo Teixeira Duarte | Director | 5.149.575 | |
| Joel Vaz Viana de Lemos | Director | 433.862 | |
| Carlos Gomes Baptista | Director | 25.634 | |
| Diogo Bebiano Branco de Sá Viana Rebelo | Director | 31.160 | |
| António Gonçalves Monteiro | Chairman of the Supervisory Board | - | |
| Mateus Moreira | Member of the Supervisory Board | - | |
| Miguel Carmo Pereira Coutinho | Member of the Supervisory Board | (b) | 10.000 |
| Rogério Paulo Castanho Alves | Chairman of the Board of the General Meeting | - | |
| José Gonçalo Pereira de Sousa Guerra Costenla | Deputy Chairman of the Board of the General Meeting | - | |
| José Pedro Poiares Cobra Ferreira | Secretary of the Board of the General Meeting | - | |
| Mariquito, Correia & Associados, SROC | Chartered Accountant | - |
(a) 6,870,550 shares owned by the company, controlled by the Group, PACIM – Sociedade Gestora de Participações Sociais, S.A. (b) shares owned under a regime of joint ownership with his wife.
II - It is disclosed, for the due effect, that there were no transactions with shares held, directly and indirectly, by Members of the Governing Bodies during the period between 1 January and 30 June 2012.
| Name | Capacity | Nr. of Shares | |
|---|---|---|---|
| Pedro Maria Calainho Teixeira Duarte | Chairman of the Board of Directors | (a) | 6.912.550 |
| Manuel Maria Calainho de Azevedo Teixeira Duarte | Director | 5.149.575 | |
| Joel Vaz Viana de Lemos | Director | 433.862 | |
| Carlos Gomes Baptista | Director | 25.634 | |
| Diogo Bebiano Branco de Sá Viana Rebelo | Director | 31.160 | |
| António Gonçalves Monteiro | Chairman of the Supervisory Board | - | |
| Mateus Moreira | Member of the Supervisory Board | - | |
| Miguel Carmo Pereira Coutinho | Member of the Supervisory Board | (b) | 10.000 |
| Rogério Paulo Castanho Alves | Chairman of the Board of the General Meeting | - | |
| José Gonçalo Pereira de Sousa Guerra Costenla | Deputy Chairman of the Board of the General Meeting | - | |
| José Pedro Poiares Cobra Ferreira | Secretary of the Board of the General Meeting | - | |
| Mariquito, Correia & Associados, SROC | Chartered Accountant | - |
(a) 6,870,550 shares owned by the company, controlled by the Group, PACIM – Sociedade Gestora de Participações Sociais, S.A.
(b)shares owned under a regime of joint ownership with his wife.
TEIXEIRA DUARTE, S.A. presents, below and under the terms of number 4 of article 448 of the Commercial Companies Code, the list of shareholders who, as at 30 June 2012 and according to the records of the Company and information received, own at least one tenth of the share capital.
| Company | No. of Shares as at 30.06.12 | % Share Capital |
|---|---|---|
| TEIXEIRA DUARTE – Sociedade Gestora de Participações Sociais, S.A. | 197.950.000 | 47,13% |
In compliance with the applicable legal and regulatory provisions, namely those established in sub-paragraph c) of number 1 of article 9 of CMVM Regulation number 5/2008, and based on the Company's records and the information which has been received, TEIXEIRA DUARTE, S.A. discloses the list of owners of qualifying holdings in its share capital as at 30 June 2012, indicating the number of shares owned and corresponding percentage voting rights, calculated under the terms of article 20 of the Securities Market Code.
b) 37,384,876 shared owned by the company controlled indirectly by him CIMILE Sociedade Gestora de Participações Sociais, S.A., corresponding to 8.90% of the share capital and voting rights;
_______________________________________________________________________________________________________
(under the terms of subparagraph c) of number 1 of article 246 of the Securities Market Code)
To the best of the signatories' knowledge, the information disclosed in the present report and respective financial statements was prepared in conformity with the applicable accounting standards, presenting a true and appropriate image of the assets and liabilities, financial situation and net income of TEIXEIRA DUARTE, S.A. and the companies included in the consolidation perimeter (TEIXEIRA DUARTE GROUP); and the interim management report faithfully discloses the information required under the terms of number 2 of the same article.
Lagoas Park, 31 August 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
| Notes | 30-06-2012 | 31-12-2011 | |
|---|---|---|---|
| Non-current assets: | |||
| Goodwill | 35,568 | 34,107 | |
| Intangible assets | 23,414 | 12,662 | |
| Tangible fixed assets | 13 | 515,372 | 515,189 |
| Investment properties | 14 | 525,717 | 522,016 |
| Investments in associates | 15 | 59,455 | 58,264 |
| Financial assets available for sale | 17 | 52,944 | 70,052 |
| Other investments | 17,317 | 14,801 | |
| Deferred tax assets | 18 | 120,611 | 107,000 |
| Customers | 51,857 | 86,275 | |
| Other receivables | 84 | 83 | |
| Other non-current assets | 1,786 | 1,878 | |
| Total non-current assets | 1,404,125 | 1,422,327 | |
| Current assets: | |||
| Inventories | 310,123 | 308,582 | |
| Customers | 411,426 | 455,550 | |
| Other receivables | 77,688 | 64,489 | |
| Cash and cash equivalents | 20 | 262,971 | 291,693 |
| Other investments | 9,312 | 9,670 | |
| Other current assets | 239,065 | 195,383 | |
| 1,310,585 | 1,325,367 | ||
| Non-current assets held for sale | 5,500 | 5,500 | |
| Total non-current assets | 1,316,085 | 1,330,867 | |
| TOTAL ASSETS | 7 | 2,720,210 | 2,753,194 |
| Equity: | |||
| Share capital | 21 | 420,000 | 420,000 |
| Adjustments of holdings in associates | 2,390 | (1,205) | |
| Currency conversion adjustments | 25,633 | 31,018 | |
| Reserves and retained earnings | (196,858) | 6,696 | |
| Consolidated net income | (3,575) | (200,437) | |
| Equity attributable to shareholders | 247,590 | 256,072 | |
| Non-controlling interests | 72,920 | 76,579 | |
| TOTAL EQUITY | 320,510 | 332,651 | |
| Non-current liabilities: | |||
| Loans | 23 | 500,313 | 602,958 |
| Provisions | 28,670 | 29,172 | |
| Financial leases | 206,181 | 216,342 | |
| Deferred tax liabilities | 18 | 65,836 | 65,906 |
| Other payables | 18,927 | 20,867 | |
| Other non-current liabilities | 253,237 | 251,217 | |
| Total non-current liabilities | 1,073,164 | 1,186,462 | |
| Current liabilities: | |||
| Loans | 23 | 691,476 | 615,608 |
| Provisions | 889 | 7,059 | |
| Suppliers | 185,984 | 188,272 | |
| Financial leases | 20,111 | 19,465 | |
| Other payables | 41,180 | 42,399 | |
| Other current liabilities | 386,896 | 361,278 | |
| Total current liabilities | 1,326,536 | 1,234,081 | |
| TOTAL LIABILITIES | 7 | 2,399,700 | 2,420,543 |
| TOTAL LIABILITIES AND EQUITY | 2,720,210 | 2,753,194 |
The notes are an integral part of the consolidated statement of the financial position as at 30 June 2012.
| Notes | 1st S 12 | 1st S 11 | 2nd Q 12 | 2nd Q 11 | |
|---|---|---|---|---|---|
| Operating income: | |||||
| Sales and services rendered | 7 and 8 | 588,404 | 611,373 | 304,950 | 302,460 |
| Other operating income | 8 | 19,692 | 16,144 | 10,430 | 5,696 |
| Total operating income | 8 | 608,096 | 627,517 | 315,380 | 308,156 |
| Operating costs: | |||||
| Cost of sales | (223,376) | (211,574) | (118,803) | (108,981) | |
| Variation in production | (94) | 5,090 | (38) | 2,929 | |
| External supplies and services | (160,265) | (201,287) | (75,385) | (103,549) | |
| Staff costs | (111,006) | (118,249) | (58,747) | (58,503) | |
| Amortisation and depreciation | 7 | (27,909) | (29,043) | (14,187) | (14,525) |
| Provisions and impairment losses in assets subject to depreciation and amortisation and Goodwill 7 | 329 | (2,026) | (1,452) | (2,710) | |
| Other operating costs | (27,424) | (24,849) | (15,833) | (14,121) | |
| Total operating costs | (549,745) | (581,938) | (284,445) | (299,460) | |
| Net operating income | 7 | 58,351 | 45,579 | 30,935 | 8,696 |
| Financial costs and losses | 7 and 9 | (84,008) | (104,516) | (41,000) | (37,749) |
| Financial income and gains | 7 and 9 | 42,104 | 62,605 | 14,531 | 22,986 |
| Earnings from investment activities: | |||||
| Earnings from associates | 7 and 9 | (996) | (21,715) | 1,362 | (22,589) |
| Other | 7 and 9 | (17,470) | (45,403) | (17,063) | (47,019) |
| Financial results | (60,370) | (109,029) | (42,170) | (84,371) | |
| Pre-tax profit | 7 | (2,019) | (63,450) | (11,235) | (75,675) |
| Income tax | 10 | (2,059) | (6,283) | 3,491 | (3,801) |
| Consolidated net income for the period | (4,078) | (69,733) | (7,744) | (79,476) | |
| Net income attributable to: | |||||
| Shareholders | 11 | (3,575) | (57,822) | (9,811) | (65,715) |
| Non-controlling interests | (503) | (11,911) | 2,067 | (13,761) | |
| Earnings per share: | |||||
| Basic | 11 | (0.01) | (0.14) | (0.02) | (0.16) |
| Diluted | 11 | (0.01) | (0.14) | (0.02) | (0.16) |
The notes are an integral part of the consolidated income statement of the period ended on 30 June 2012.
| 1st S 12 | 1st S 11 | 2nd Q 12 | 2nd Q 11 | ||
|---|---|---|---|---|---|
| Consolidated net income for the period | (4,078) | (69,733) | (7,744) | (79,476) | |
| Variation in currency conversion adjustments | (5,131) | (19,999) | 12,522 | 1,354 | |
| Variation in fair value and disposal of financial assets | |||||
| available for sale | 17 | - | 1,075 | 294 | 989 |
| Effect of hedging operations | (1,486) | (2,118) | (1,378) | (3,532) | |
| Effect of the application of the equity method | 15 | 3,595 | (4,468) | 1,707 | (237) |
| Other | (5,041) | 4,794 | (4,186) | 2,975 | |
| (8,063) | (20,716) | 8,959 | 1,549 | ||
| Comprehensive income for the period | (12,141) | (90,449) | 1,215 | (77,927) | |
| Comprehensive income attributable to: | |||||
| Shareholders | (8,482) | (74,388) | 1,271 | (63,183) | |
| Non-controlling interests | (3,659) | (16,061) | (56) | (14,744) |
The notes are an integral part of the consolidated comprehensive income statement of the period ended on 30 June 2012.
| Reserves and retained earnings | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Notes Share Capital | Adjustments of holdings in associates |
Currency conversion adjustments |
Legal | Free | reserve reserves reserve | Hedging Fair value operations reserve |
earnings | Total equity Retained Consolidated attributable net income to shareholders |
Non-controlling interests |
Total | |||
| Balance as at 1 January 2011 | 2 1 | 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 for the period: | |||||||||||||
| Consolidated net income for the period | - | - | - | - | - | - | - | - | (57,822) | (57,822) | (11,911) | (69,733) | |
| Variation in currency conversion adjustments | - | - | (18,098) | - | - | - | - | - | - | (18,098) | (1,901) | (19,999) | |
| Variation in fair value and disposal of financial assets | |||||||||||||
| available for sale | 1 7 | - | - | - | - | - | 1,075 | - | - | - | 1,075 | - | 1,075 |
| Effect of hedging operations | - | - | - | - | - | - | (2,118) | - | - | (2,118) | - | (2,118) | |
| Effect of the application of the equity method | 1 5 | - | (4,468) | - | - | - | - | - | - | - | (4,468) | - | (4,468) |
| Other | - | - | - | - | - | - | - | 7,043 | - | 7,043 | (2,249) | 4,794 | |
| Operations with shareholders in the period: | |||||||||||||
| Application of the consolidated net income for 2010: | |||||||||||||
| Transfer to retained earnings | - | - | - | 5,000 | 35,092 | - | - | - | (40,092) | - | - | - | |
| Dividends distributed | - | - | - | - | - | - | - | - | (6,300) | (6,300) | - | (6,300) | |
| Balance as at 30 June 2011 | 420,000 | (1,638) | 22,795 | 5,500 | 37,483 (12,905) | (3,986) | (16,593) | (57,822) | 392,834 | 72,423 | 465,257 |
| Reserves and retained earnings | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Notes Share Capital | Adjustments of holdings in associates |
Currency conversion adjustments |
Legal | Free reserve reserves reserve |
Hedging Fair value operations reserve |
earnings | Total equity Retained Consolidated attributable net income to shareholders |
Non-controlling interests |
Total | ||||
| Balance as at 1 January 2012 | 2 1 | 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 for the period: | |||||||||||||
| Consolidated net income for the period | - | - | - | - | - | - | - | - | (3,575) | (3,575) | (503) | (4,078) | |
| Variation in currency conversion adjustments | - | - | (5,385) | - | - | - | - | - | - | (5,385) | 254 | (5,131) | |
| Variation in fair value and disposal of financial assets | |||||||||||||
| available for sale | 1 7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Effect of hedging operations | - | - | - | - | - | - | (1,486) | - | - | (1,486) | - | (1,486) | |
| Effect of the application of the equity method | 1 5 | - | 3,595 | - | - | - | - | - | - | - | 3,595 | - | 3,595 |
| Other | - | - | - | - | - | - | - | (1,631) | - | (1,631) | (3,410) | (5,041) | |
| Operations with shareholders in the period: | |||||||||||||
| Application of the consolidated net income for 2011: | |||||||||||||
| Transfer to retained earnings | - | - | - | - | - | - | - | (200,437) | 200,437 | - | - | - | |
| Balance as at 30 June 2012 | 420,000 | 2,390 | 25,633 | 5,500 | 37,483 (13,980) | (10,044) | (215,817) | (3,575) | 247,590 | 72,920 | 320,510 |
The notes are an integral part of the consolidated statement of changes in equity for the period ended on 30 June 2012.
| Notes | 1st S 12 | 1st S 11 | 2nd Q 12 | 2nd Q 11 | |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES: | |||||
| Receipts from customers | 716,463 | 609,442 | 363,121 | 327,529 | |
| Payments to suppliers | (420,626) | (438,415) | (199,055) | (222,159) | |
| Staff payments | (110,755) | (115,400) | (58,682) | (60,827) | |
| Cash flow generated by operations | 185,082 | 55,627 | 105,384 | 44,543 | |
| Payment/receipt of income tax | (26,216) | (22,569) | (17,444) | (18,692) | |
| Other receipts/payments relative to operating activity | (79,178) | (31,532) | (50,588) | (8,653) | |
| Cash flow from operating activities (1) | 79,688 | 1,526 | 37,352 | 17,198 | |
| INVESTMENT ACTIVITIES: | |||||
| Receipts derived from: | |||||
| Financial investments | 20 | 4,900 | 10,925 | 459 | 4,495 |
| Tangible fixed assets and Investment properties | 3,448 | 3,404 | 2,097 | 1,463 | |
| Interest and similar income | 9,012 | 11,634 | 5,342 | 7,188 | |
| Dividends | 20 | 1,392 | 1,278 | 750 | 736 |
| 18,752 | 27,241 | 8,648 | 13,882 | ||
| Payments relative to: | |||||
| Financial investments | 20 | (12,053) | (16,100) | (3,532) | (9,100) |
| Tangible fixed assets and Investment properties | (49,751) | (50,937) | (28,212) | (29,266) | |
| Intangible assets | (3,798) | (344) | (3,786) | (157) | |
| (65,602) | (67,381) | (35,530) | (38,523) | ||
| Cash flow from investment activities (2) | (46,850) | (40,140) | (26,882) | (24,641) | |
| FINANCING ACTIVITIES: | |||||
| Receipts derived from: | |||||
| Loans raised | 970,164 | 1,519,944 | 519,970 | 645,457 | |
| Payments relative to: | |||||
| Loans raised | (996,941) | (1,425,993) | (538,577) | (641,944) | |
| Interest and similar costs | (40,061) | (32,245) | (24,527) | (17,519) | |
| Dividends | - | (6,300) | - | (6,300) | |
| (1,037,002) | (1,464,538) | (563,104) | (665,763) | ||
| Cash flow from financing activities (3) | (66,838) | 55,406 | (43,134) | (20,306) | |
| Variation in cash and cash equivalents (4)=(1)+(2)+(3) | (34,000) | 16,792 | (32,664) | (27,749) | |
| Effect of currency conversion differences | 5,278 | (3,974) | 11,817 | (395) | |
| Cash and cash equivalents - perimeter change | - | (69) | - | (69) | |
| Cash and cash equivalents at the beginning of the period | 20 | 291,693 | 137,837 | 283,818 | 178,799 |
| Cash and cash equivalents at the end of the period | 20 | 262,971 | 150,586 | 262,971 | 150,586 |
The notes are an integral part of the cash flow statement of the period ended on 30 June 2012.
Teixeira Duarte, S.A. ("Company" or "TD, S.A.") with head office in Porto Salvo, was incorporated on 30 November 2009, with share capital of 420,000,000 shares at 1 euro each, and its core business is the implementation and management of investments, the coordination and supervision of other companies integrated in or related to its business Group.
The business group of Teixeira Duarte ("Group") is composed of the companies in which it holds stakes, indicated in Notes 4, 15 and 16. The main activities of the Group are the following: Construction; Concessions and Services; Real Estate; Hotel Services; Distribution; Energy and Automobile (Note 7).
The values indicated are expressed in thousand euros.
The consolidated financial statements as at 30 June 2012 were prepared using the accounting policies consistent with the International Financial Reporting Standards ("IFRS"), as adopted by the European Union, effective for periods beginning on 1 January 2012 and in conformity with IAS 34 - Interim Financial Reporting.
During the semester ended on 31 June 2012, there were no alterations to the accounting policies considered in the preparation of the financial information relative to the financial year ended on 31 December 2011 of impact on the Consolidated Financial Position or Consolidated Result of the operations, and no material errors were recorded or alterations made to the accounting estimates relative to previous years..
As at 30 June 2012, TEIXEIRA DUARTE, S.A. and the following controlled companies were included in the consolidation, by the full method:
| Corporate name | Head office | Effective percentage holding |
|---|---|---|
| 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 Porto |
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 Porto Salvo |
100.00% |
| Fundo de Investimento Imobiliário Fechado TDF | 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 | Pedreira das Perdigueiras - Laveiras | 100.00% |
| & Filhos, S.A. V8 - Gestão Imobiliária, S.A. |
Paço de Arcos Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| Corporate name | Head office | Effective percentage holding |
|---|---|---|
| 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 |
44.64% |
| AP GÁS - Distribuição e Comércio de Gás, S.A. (b) | Rua das Lagoas - Campo Raso Sintra |
44.64% |
| DIGAL - Distribuição e Comércio, S.A. (b) | Rua das Lagoas - Campo Raso Sintra |
44.64% |
| 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 |
44.64% |
| 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 |
44,64% |
| 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% |
| TANQUIGÁS - Distribuição e Comércio de Gás, S.A. (b) | Rua das Lagoas - Campo Raso Sintra |
44.64% |
| TDARCOL - SGPS, S.A. (c) | Edifício 1, Lagoas Park Porto Salvo |
49.60% |
| AUTOMOBILE |
| TDO - Investimento e Gestão, S.A. | Rua das Pretas, 4 - Fracção 4 D Funchal |
100.00% |
|---|---|---|
| VTD - Veículos Automóveis, S.A. | Edifício 1, Lagoas Park Porto Salvo |
100.00% |
| Corporate name | Head office | Effective percentage holding |
|---|---|---|
| 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 - Fracção 4 D |
100.00% |
| Investimentos, S.A. TDO - SGPS, S.A. |
Funchal Rua das Pretas, 4 - Fracção 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 – Benon – Gauteng 1518 South Africa |
100.00% |
| ANGOLA | ||
| CONSTRUCTION | ||
| ANGOCIME - Cimentos de Angola, Lda. | Rua Comandante Che Guevara, 67 - 1º D Luanda |
100.00% |
| BEL-ere – Engenharia e Reabilitação de Estruturas Angola, Lda. |
Alameda Manuel Van-Dúnem, 318 Luanda |
100.00% |
| BETANGOLA - Betões e Pré-Fabricados de Angola, Lda. | 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 Luanda |
100.00% |
| CASANGOL - Gestão Imobiliária, Lda. | Rua Amílcar Cabral, 27 - R/C D Luanda |
100.00% |
| IMOAFRO - Empreendimentos Imobiliários, Lda. | Rua Amílcar Cabral, 27 - R/C D Luanda |
100.00% |
| TEIXEIRA DUARTE - Engenharia e Construções (Angola), Lda. |
Rua Amílcar Cabral, 27 - R/C D Luanda |
100.00% |
| URBÁFRICA - Sociedade Imobiliária, Lda. | 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% |
| Corporate name | Head office | Effective percentage holding |
|---|---|---|
| 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 Amilcar Cabral, nº 27 R/C, Letra C |
100.00% |
| VAUCO - Automóveis e Equipamentos, Lda. | Luanda Rua Ho Chi Min (Largo 1º de Maio) |
51.00% |
| 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 - Obras Ferroviárias e Marítimas, 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 - Cidade de Recife |
100.00% |
| Corporate name | Head office | Effective percentage holding |
|---|---|---|
| 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 |
100.00% |
| 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 |
100.00% |
| 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 |
100.00% |
| 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 | 99.99% |
| 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
| Corporate name | Head office | Effective percentage holding |
|---|---|---|
| MACAU | ||
| CONSTRUCTION | ||
| Teixeira Duarte - Engenharia e Construções (Macau), Lda. |
Rua de Xangai, 175 Edifício Assoc. Comercial de Macau, 10 A Macau |
100.00% |
| MOZAMBIQUE | ||
| CONSTRUCTION | ||
| Teixeira Duarte - Engenharia e Construções (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. TIVOLI BEIRA - Hotelaria e Serviços, Lda. |
Av. 24 de Julho, 135 Maputo Av. 25 de Setembro, 1321 Maputo Av. 24 de Julho, 141 |
100.00% 65.00% 98.63% |
| Maputo | ||
| NAMIBIA | ||
| CONCESSIONS AND SERVICES | ||
| KARIBIB Portland Cement (PTY) (d) | P O Box 9574 Windhoek Namibia |
49.40% |
| KPC Trading and Services (d) | P O Box 2143 Windhoek Namibia |
29.64% |
| SQUIRREL Investments 115 PTY, Ltd. (d) | P O Box 2143 Windhoek Namibia |
49,40% |
| RUSSIA | ||
| CONCESSIONS AND SERVICES | ||
| MMK Cement, Limited Liability Company (d) | Murmansk Russia |
36.40% |
| VENEZUELA | ||
| CONSTRUCTION | ||
| Consorcio Boyacá – La Guaira | Av. San Juan Bosco Ota Coromoto no Aplica Urb. Altamira – Caracas Venezuela |
57.20% |
| Corporate name | Head office | Effective percentage holding |
|---|---|---|
| TEGAVEN - Teixeira Duarte y Asociados, C.A. (a) | Av. Este, 6 - Edif. Centro Parque Carabobo, Piso 6, Of. 601 - Caracas Venezuela |
31.71% |
(a) The Group controls these subsidiaries through the subsidiary Teixeira Duarte - Engenharia e Construções, S.A.
(b) The Group controls these subsidiaries through the subsidiary TDARCOL - SGPS, S.A.
(c) The Group controls these subsidiaries through the subsidiary PTG - SGPS, S.A.
(d) The Group controls these subsidiaries through the subsidiary C + P.A. - Cimento e Produtos Associados, S.A.
During the semester ended on 30 June 2012, no companies entered or left the consolidation perimeter, relative to the consolidation perimeter as at 31 December 2011.
The following exchange rates were used to convert the assets and liabilities expressed in foreign currency into Euros as at 30 June 2012 and 31 December 2011, as well as the results of the operations developed in countries where the functional currency is different from the Euro, for the semesters ended on 30 June 2012 and 2011:
| Closing rate | Average rate | ||||||
|---|---|---|---|---|---|---|---|
| Currency | 30-06-2012 | 31-12-2011 | Var | 30-06-2012 | 30-06-2011 | Var | |
| US Dollar | 1.2590 | 1.2939 | (0.0349) | 1.3017 | 1.4111 | (0.1094) | |
| Macaense Pataca | 10.0588 | 10.3525 | (0.2937) | 10.4052 | 11.3036 | (0.8984) | |
| Mozambican Metical | 34.8200 | 34.9600 | (0.1400) | 35.6957 | 43.1186 | (7.4229) | |
| Venezuelan Bolivar | 5.4070 | 5.5568 | (0.1498) | 5.5905 | 6.0612 | (0.4707) | |
| Angolan Kwanza | 118.6810 | 133.9285 | (15.2475) | 125.2234 | 130.8044 | (5.5810) | |
| Algerian Dinar | 99.1085 | 98.3583 | 0.7502 | 98.2997 | 101.9993 | (3.6996) | |
| Moroccan Dirham | 10.9926 | 11.0952 | (0.1026) | 11.1137 | 11.2971 | (0.1834) | |
| Brazilian Real | 2.5788 | 2.4159 | 0.1629 | 2.4270 | 2.2850 | 0.1420 | |
| Ukrainian Hryvnia | 10.1708 | 10.3641 | (0.1933) | 10.4647 | 11.2436 | (0.7789) | |
| Namibian Dollar | 10.3669 | 10.4830 | (0.1161) | 10.3066 | 9.6466 | 0.6600 | |
| Cape Verdean Escudo | 110.2650 | 110.2650 | - | 110.2650 | 110.2650 | - | |
| Russian Rouble | 41.3700 | 41.7650 | (0.3950) | 40.1999 | 40.4349 | (0.2350) | |
| Tunisian Dinar | 1.9912 | 1.9398 | 0.0514 | 1.9925 | 1.9615 | 0.0310 | |
| South Africa Rand | 10.3669 | 10.4830 | (0.1161) | 10.3066 | n/a | - |
The Group is organised according to the following operating segments, corresponding to the business segments:
The sales and services rendered and the results of each of the operating segments referred to above for the semesters ended on 30 June 2012 and 2011, were as follows:
| Segment | Sales and services rendered | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 1st S 12 | 1st S 11 | Net operating income | |||||||
| External customers |
Inter-segmental | Total | External customers |
Inter segmental |
Total | 1st S 12 | 1st S 11 | ||
| Construction | 247,699 | 29,039 | 276,738 | 319,858 | 52,779 | 372,637 | (245) | 13,019 | |
| Cement, concrete and aggregates | - | - | - | 7,079 | - | 7,079 | - | (1,402) | |
| Concessions and services | 29,873 | 7,410 | 37,283 | 27,952 | 7,873 | 35,825 | 3,619 | 6,374 | |
| Real estate | 32,858 | 5,765 | 38,623 | 46,222 | 6,483 | 52,705 | 16,225 | 19,834 | |
| Hotel services | 40,046 | 3,329 | 43,375 | 28,790 | 4,212 | 33,002 | 14,264 | 5,900 | |
| Distribution | 73,752 | 3,903 | 77,655 | 57,710 | 3,570 | 61,280 | 10,066 | 2,898 | |
| Energy | 64,429 | 1,298 | 65,727 | 60,534 | 1,709 | 62,243 | 941 | 2,269 | |
| Automobile | 99,747 | 3,719 | 103,466 | 63,228 | 2,788 | 66,016 | 18,459 | 6,303 | |
| Not allocated to segments | - | - | - | - | - | - | (4,994) | (9,692) | |
| Elimination | - | (54,463) | (54,463) | - | (79,414) | (79,414) | 1 6 | 7 6 | |
| 588,404 | - | 588,404 | 611,373 | - | 611,373 | 58,351 | 45,579 | ||
| Financial costs and losses (Note 9) | (84,008) | (104,516) | |||||||
| Financial income and gains (Note 9) | 42,104 | 62,605 | |||||||
| Earnings from investment activities (Note 9) | (18,466) | (67,118) | |||||||
| Pre-tax profit | (2,019) | (63,450) |
| Segment | Fixed capital expenditure | Depreciation and amortisation through profit or loss |
Provisions and impairment losses |
|||
|---|---|---|---|---|---|---|
| 1st S 12 | 1st S 11 | 1st S 12 | 1st S 11 | 1st S 12 | 1st S 11 | |
| Construction | 22,953 | 14,266 | 16,062 | 16,503 | (334) | 1,974 |
| Cement, concrete and aggregates | - | 177 | - | 1,149 | - | 52 |
| Concessions and services | 2,103 | 3,328 | 1,934 | 1,824 | 5 | - |
| Real estate | 400 | 13,117 | 1,482 | 970 | - | - |
| Hotel services | 5,383 | 14,157 | 5,093 | 3,525 | - | - |
| Distribution | 8,034 | 2,302 | 1,872 | 1,393 | - | - |
| Energy | 1,900 | 674 | 933 | 999 | - | - |
| Automobile | 568 | 145 | 532 | 625 | - | - |
| Not allocated to segments | - | - | 1 | 2,055 | - | - |
| 41,341 | 48,166 | 27,909 | 29,043 | (329) | 2,026 |
The assets and liabilities of the segments and their respective reconciliation with the consolidated total, as at 30 June 2012 and 31 December 2011, are as follows:
| Assets | Liabilities | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 30-06-2012 | 31-12-2011 | |||||||||
| Segment | Investments in associates (Note 15) |
Financial assets available for sale (Note 17) |
Other assets | Total | Investments in associates (Note 15) |
Financial assets available for sale (Note 17) |
Other assets | Total | 30-06-2012 | 31-12-2011 |
| Construction | 19,785 | - | 1,559,663 | 1,579,448 | 21,483 | - | 1,810,631 | 1,832,114 | 1,196,719 | 1,259,610 |
| Concessions and services | 816 | 15,155 | 233,085 | 249,056 | 809 | 17,610 | 303,459 | 321,878 | 166,365 | 212,354 |
| Real estate | 92 | 33,375 | 1,611,275 | 1,644,742 | 192 | 46,317 | 1,711,240 | 1,757,749 | 1,230,414 | 1,313,841 |
| Hotel services | - | - | 345,921 | 345,921 | - | - | 353,190 | 353,190 | 309,242 | 320,576 |
| Distribution | - | - | 149,735 | 149,735 | - | - | 178,115 | 178,115 | 81,253 | 107,860 |
| Energy | 24 | - | 79,777 | 79,801 | 24 | - | 80,169 | 80,193 | 51,892 | 52,016 |
| Automobile | - | - | 157,403 | 157,403 | - | - | 178,943 | 178,943 | 119,943 | 129,225 |
| Not allocated to segments | 38,738 | 4,414 | 347,052 | 390,204 | 35,756 | 6,125 | 427,935 | 469,816 | 42,633 | 74,378 |
| Elimination | - | - | (1,876,100) | (1,876,100) | - | - | (2,418,804) | (2,418,804) | (798,761) | (1,049,317) |
| 59,455 | 52,944 | 2,607,811 | 2,720,210 | 58,264 | 70,052 | 2,624,878 | 2,753,194 | 2,399,700 | 2,420,543 |
The sales, services rendered and information on non-current non-monetary assets by geographical segment are broken down as follows for the periods ended on 30 June 2012 and 2011 and as 30 June 2012 and 31 December 2011, respectively:
| Sales and services rendered | Non-monetary non-current assets |
|||
|---|---|---|---|---|
| Geographic segment | 1st S 12 | 1st S 11 | 30-06-2012 | 31-12-2011 |
| Portugal | 181,502 | 242,629 | 666,865 | 662,256 |
| Angola | 294,529 | 227,057 | 343,824 | 335,474 |
| Algeria | 23,280 | 25,288 | 12,244 | 11,987 |
| Brazil | 42,004 | 72,657 | 31,816 | 33,704 |
| Spain | 11,116 | 13,648 | 11,530 | 13,885 |
| Mozambique | 14,301 | 15,387 | 24,947 | 18,384 |
| Venezuela | 16,635 | 3,938 | 5,512 | 4,727 |
| Other | 5,037 | 10,769 | 3,333 | 3,557 |
| 588,404 | 611,373 | 1,100,071 | 1,083,974 |
Non-current non-monetary assets include goodwill, tangible assets, intangible assets and investment properties.
For the periods ended on 30 June 2012 and 2011, the operating income was as follows:
| 1st S 12 | 1st S 11 | 2nd Q 12 | 2nd Q 11 | |
|---|---|---|---|---|
| Sales and services rendered: | ||||
| Sales | 460,617 | 454,574 | 243,625 | 225,576 |
| Services rendered | 127,787 | 156,799 | 61,325 | 76,884 |
| 588,404 | 611,373 | 304,950 | 302,460 | |
| Other operating income: | ||||
| Supplementary income | 3,922 | 3,285 | 1,813 | 1,455 |
| Disposal of assets (a) | 2,723 | 2,155 | 1,573 | 710 |
| Change in the fair value of investment properties (Note 14) | 2,163 | 4,571 | 317 | 971 |
| Tax refunds | 1,876 | 858 | 21 | 512 |
| Own work capitalised (b) | 1,785 | 146 | 1,077 | 113 |
| Inventory gains | 1,231 | 2,226 | 616 | 1,072 |
| Other operating income | 5,992 | 2,903 | 5,013 | 863 |
| 19,692 | 16,144 | 10,430 | 5,696 | |
| 608,096 | 627,517 | 315,380 | 308,156 |
(a) The gains indicated above were mainly obtained through the sale of tangible fixed assets to the value of 2,723 thousand euros (1,699 thousand euros as at 30 June 2011).
(b) Own work capitalised essentially corresponds to costs associated to the construction of property.
The financial results for the periods ended on 30 June 2012 and 2011 were as follows:
| 1st S 12 | 1st S 11 | 2nd Q 12 | 2nd Q 11 | |
|---|---|---|---|---|
| Financial costs and losses: | ||||
| Interest paid | (40,315) | (34,405) | (21,517) | (18,827) |
| Unfavourable currency conversion differences | (28,160) | (61,104) | (10,779) | (14,602) |
| Other financial costs and losses | (15,533) | (9,007) | (8,704) | (4,320) |
| (84,008) | (104,516) | (41,000) | (37,749) | |
| Financial income and gains: | ||||
| Interest received | 9,886 | 10,918 | 5,745 | 6,978 |
| Favourable currency conversion differences | 29,278 | 48,804 | 7,494 | 13,958 |
| Cash discounts | 260 | 405 | 125 | 268 |
| Other financial income and gains | 2,680 | 2,478 | 1,167 | 1,782 |
| 42,104 | 62,605 | 14,531 | 22,986 | |
| Earnings from investment activities: | ||||
| Earnings from associates (a) | (996) | (21,715) | 1,362 | (22,589) |
| Dividends (b) | 1,169 | 1,072 | 746 | 536 |
| Other investments | (1,531) | 2,399 | (701) | 1,319 |
| Gains / losses in the measurement of assets available for sale (Note 17) | (17,108) | (48,874) | (17,108) | (48,874) |
| (18,466) | (67,118) | (15,701) | (69,608) | |
| Financial results | (60,370) | (109,029) | (42,170) | (84,371) |
(a) The earnings from associates for the semester ended on 30 June 2012 correspond to the effect of the application of the equity method to the investments in associates, where, for the semester ended on 30 June 2011, this heading includes the effect of the application of the equity method of 517 thousand euros (Note 15).
During the semester ended on 30 June 2011, the Group sold 34% of the company in which it holds a stake "ARENOR, S.L." and 3.75% of "ALVORADA PETRÓLEOS, S.A.", recording a capital loss of 11,024 and 184 thousand euros, respectively.
Furthermore, an impairment loss was also recorded in the remaining holding owned in the Spanish company "ARENOR, S.L.", which had an impact on the financial results of 11,024 thousand euros.
(b) As at 30 June 2012 the values presented correspond to dividends received from "Financial assets available for sale" of 264 thousand euros (314 thousand euros as at 30 June 2011) and the rest is from "Other investments".
During the semester ended on 30 June 2012, no interest was capitalised in the acquisition cost of qualifying assets (1,796 thousand euros as at 30 June 2011). For the effect of the capitalisation of financial costs associated to the acquisition cost of the qualifying assets, an average rate of 4.34% was used as at 30 June 2011.
"TD, S.A." and most of the companies in which it holds a stake, based in Portugal, are subject to Corporate Income Tax (IRC) at the rate of 25%. Entities with reportable profit are also subject to the Municipal Surcharge (Derrama Municipal), whose rate may vary to the maximum of 1.5%, as the State Surcharge (Derrama Estadual), incident on taxable profit in excess of 1,500,000 euros and 10,000,000, at the rates of 3% and 5%, respectively. Independently of the profit for tax purposes recorded for the year, the abovementioned entities are also subject to autonomous taxation on charges at the rates established in article 88 of the Corporate Income Tax Code. In the calculation of the taxable profit, to which the abovementioned tax rates are applied, non-acceptable amounts for tax purposes are added to and subtracted from the book value profit. These differences between the book value profit or loss and the profit or loss for tax purposes may be of a temporary or permanent nature.
"TD, S.A." and the subsidiaries which are at least 90% held, directly and indirectly, with head office and effective management located in Portugal, have been taxed under the special taxation scheme for groups of companies (RETGS) since the financial year of 2003. This scheme consists of the aggregation of the taxable assets and liabilities of all the companies included in the consolidation perimeter, pursuant to article 63 and following of the Corporate Income Tax Code, with the application of the IRC rates to the overall result obtained in this manner, after deduction of the reported tax losses.
The value of tax calculated as above is increased by the Municipal and State Surcharge, if applicable, calculated individually and at the rates referred to above.
Pursuant to the legislation in force, tax returns in Portugal are subject to review and correction by the tax authorities for a period of four years (five years for Social Security), except when tax losses have been reported, tax benefits have been granted, or inspections, claims or disputes are underway, in which cases, depending on the circumstances, the periods of time are extended or suspended.
The Board of Directors believes that any corrections which might arise from any tax reviews/inspections to these tax returns will not significantly affect the consolidated financial statements as at 30 June 2012.
The Group records deferred taxes corresponding to the temporary differences between the book value of the assets and liabilities and the corresponding tax base, as laid down in IAS 12 - Income Tax (Note 18).
The income taxes recognised for the periods ended on 30 June 2012 and 2011 are as follows:
| 1st S 12 | 1st S 11 | 2nd Q 12 | 2nd Q 11 | |
|---|---|---|---|---|
| Current tax: | ||||
| Income tax in Portugal | 7,442 | 8,964 | 3,680 | 7,112 |
| Income tax in other jurisdictions | 10,497 | 3,008 | 3,906 | 1,639 |
| Current tax | 17,939 | 11,972 | 7,586 | 8,751 |
| Deferred tax (Note 18): | (15,880) | (5,689) | (11,077) | (4,950) |
| 2,059 | 6,283 | (3,491) | 3,801 |
In addition to the amounts of deferred taxes recorded directly in the income statement, deferred taxes amounting to 115 thousand euros were recorded directly in equity, as at 30 June 2012 (259 thousand euros as at 30 June 2011) (Note 18).
Earnings per share for the periods ended on 30 June 2012 and 2011 were calculated taking into account the following amounts:
| 1st S 12 | 1st S 11 | 2nd Q 12 | 2nd Q 11 | |
|---|---|---|---|---|
| Net income for the effect of calculating net earnings per basic share (net income for the period) | (3,575) | (57,822) | (9,811) | (65,715) |
| Weighted average number of shares for the effect of calculating net earnings per basic share (thousand) | 420,000 | 420,000 | 420,000 | 420,000 |
| Net earnings per basic share | (0.01) | (0.14) | (0.02) | (0.16) |
Since for the financial years ended on 30 June 2012 and 2011 there are no dilution effects of the earnings per share, the diluted earnings per share are the same as the basic earnings per share.
The General Meeting of Shareholders, held on the 17 May 2012, deliberated not to distribute any dividends.
During the semesters ended on 30 June 2012 and 2011, the movements which occurred in the 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 |
Basic equipment |
Transport equipment |
Tools and utensils |
Administrative equipment |
Other tangible fixed assets |
Tangible fixed assets in progress |
Advances for tangible fixed assets |
Total | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross assets: | ||||||||||
| Balance as at 1 January 2011 | 38,270 | 344,550 | 384,180 | 70,301 | 36,000 | 36,309 | 9,547 | 72,669 | 10 | 991,836 |
| Perimeter alteration | - | - | (1,361) | (304) | - | (14) | (36) | - | - | (1,715) |
| Currency conversion adjustments | (124) | (13,529) | (8,807) | (1,516) | (387) | (1,336) | (420) | (4,707) | (1) | (30,827) |
| Additions | 325 | 3,241 | 9,677 | 1,151 | 704 | 501 | 9,316 | 17,362 | - | 42,277 |
| Transfers and write-offs | 37 | 1,518 | 3,769 | 2,483 | (14) | 114 | (5,475) | 5,290 | (9) | 7,713 |
| Disposals | (416) | (1,012) | (2,526) | (638) | (23) | (43) | (3) | - | - | (4,661) |
| Balance as at 30 June 20.11 | 38,092 | 334,768 | 384,932 | 71,477 | 36,280 | 35,531 | 12,929 | 90,614 | - | 1,004,623 |
| Balance as at 1 January 2012 | 36,871 | 409,024 | 358,935 | 78,270 | 32,644 | 39,457 | 21,127 | 25,356 | - | 1,001,684 |
| Currency conversion adjustments | 14 | 4,653 | 2,271 | 139 | 46 | 560 | 439 | 370 | - | 8,492 |
| Additions | - | 2,808 | 13,649 | 3,091 | 1,351 | 1,327 | 1,058 | 13,523 | - | 36,807 |
| Transfers and write-offs | (2,820) | (540) | (8,943) | (1,284) | 8 | (1,090) | (3,950) | (8,275) | - | (26,894) |
| Disposals | (24) | (128) | (4,351) | (577) | (163) | (103) | (8) | - | - | (5,354) |
| Balance as at 30 June 2012 | 34,041 | 415,817 | 361,561 | 79,639 | 33,886 | 40,151 | 18,666 | 30,974 | - | 1,014,735 |
| Accumulated depreciation | ||||||||||
| & impairment losses: | ||||||||||
| Balance as at 1 January 2011 | 164 | 86,324 | 265,298 | 44,338 | 30,054 | 28,612 | 4,146 | - | - | 458,936 |
| Perimeter alteration | - | - | (613) | (91) | - | (6) | - | - | - | (710) |
| Currency conversion adjustments | - | (3,090) | (4,015) | (689) | (167) | (961) | (74) | - | - | (8,996) |
| Reinforcements | - | 5,700 | 15,881 | 5,193 | 662 | 909 | 312 | - | - | 28,657 |
| Transfers and write-offs | - | 53 | (85) | (88) | 43 | (61) | (24) | - | - | (162) |
| Disposals | - | (600) | (1,688) | (566) | (23) | (40) | (3) | - | - | (2,920) |
| Balance as at 30 June 2011 | 164 | 88,387 | 274,778 | 48,097 | 30,569 | 28,453 | 4,357 | - | - | 474,805 |
| Balance as at 1 January 2012 | 166 | 100,846 | 268,589 | 53,225 | 28,462 | 30,426 | 4,781 | - | - | 486,495 |
| Currency conversion effect | - | 1,583 | 721 | 289 | 16 | 461 | 38 | - | - | 3,108 |
| Reinforcements | 1 | 7,241 | 12,983 | 5,140 | 631 | 1,340 | 237 | - | - | 27,573 |
| Transfers and write-offs | - | (73) | (9,391) | (3,044) | (39) | (818) | (25) | - | - | (13,391) |
| Disposals | - | (110) | (3,598) | (524) | (93) | (93) | (4) | - | - | (4,422) |
| Balance as at 30 June 2012 | 167 | 109,487 | 269,304 | 55,086 | 28,977 | 31,316 | 5,027 | - | - | 499,363 |
| Net value: | ||||||||||
| As at 30 June 2011 | 37,928 | 246,381 | 110,154 | 23,380 | 5,711 | 7,078 | 8,572 | 90,614 | - | 529,818 |
| As at 30 June 2012 | 33,874 | 306,330 | 92,257 | 24,553 | 4,909 | 8,835 | 13,639 | 30,974 | - | 515,372 |
The additions to tangible fixed assets carried out during the period ended on 30 June 2012 refer, essentially, to investments in facilities and equipment.
As at 30 June 2012 the tangible assets in progress include 25,220 thousand euros relative to buildings and other constructions in progress, in particular the following:
Development of the Tancagem project in Aveiro;
Expansion of the network of "Cash & Carry" shops in Angola;
Remodelling of Hotel Tivoli Maputo in Mozambique.
During the semesters ended on 30 June 2012 and 2011, the movement which occurred in investment properties was as follows:
| 2012 | 2011 | |
|---|---|---|
| Balance as at 1 January | 522,016 | 509,516 |
| Currency conversion adjustments | 2,137 | (5,622) |
| Increases / disposals | (1,194) | 2,510 |
| Variation in fair value | 2,163 | 3,301 |
| Transfer of tangible assets | 595 | (156) |
| Balance as at 30 June | 525,717 | 509,549 |
The income gained from investment properties arising from operating lease contracts reached 15,581 thousand euros for the semester ended on 30 June 2012 (13,488 thousand euros as at 30 June 2011). Direct operating costs related to investment properties, for the semester ended on 30 June 2012, reached 1,648 thousand euros (2,892 thousand euros as at 30 June 2011).
The following associates were recorded through the equity method as at 30 June 2012:
| Corporate name | Head office | Effective percentage holding |
|---|---|---|
| ALVOPETRO, S.A. | Rua Major Lopes, 800, 3º andar Belo Horizonte - Minas Gerais - Brazil |
43,20% |
| 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, Chemin du Réservoir, Hydra, Algiers, Algeria |
30,00% |
(a) Through its subsidiary C +P.A. - Cimento e Produtos Associados, S.A.
The investments in associates showed the following movements during the semesters ended on 30 June 2012 and 2011:
| Holdings | Goodwill | Total | |
|---|---|---|---|
| Balance as at 1 January 2011 | 63,230 | 24,883 | 88,113 |
| Effects of the application of the equity method: | |||
| - Effect on net income for the period (Note 9) | 517 | - | 517 |
| - Effect on equity | (4,468) | - | (4,468) |
| - Dividends received | (206) | - | (206) |
| Increases | 402 | - | 402 |
| Disposals | (9,996) | (8,838) | (18,834) |
| Currency conversion adjustments | (642) | (166) | (808) |
| Transfers | (18,108) | (8,016) | (26,124) |
| Other | (2) | - | (2) |
| Balance as at 30 June 2011 | 30,727 | 7,863 | 38,590 |
| Balance as at 1 January 2012 | 39,180 | 19,084 | 58,264 |
| Effects of the application of the equity method: | |||
| - Effect on net income for the period (Note 9) | (996) | - | (996) |
| - Effect on equity | 3,595 | - | 3,595 |
| - Dividends received | (222) | - | (222) |
| Currency conversion adjustments | (668) | (470) | (1,138) |
| Other | (48) | - | (48) |
| Balance as at 30 June 2012 | 40,841 | 18,614 | 59,455 |
The investments in associates as at 30 June 2012 and 31 December 2011 are detailed as follows:
| 30-06-2012 | 31-12-2011 | |||||
|---|---|---|---|---|---|---|
| Associates | Holdings | Goodwill | Book value | Holdings | Goodwill | Book value |
| Limited Liability Company Cement | 10,072 | 11,643 | 21,715 | 10,072 | 11,643 | 21,715 |
| Alvorada Petróleos, S.A. | 12,154 | 6,908 | 19,062 | 12,973 | 7,374 | 20,347 |
| Cimpor Macau Investment Company, S.A. | 12,282 | - | 12,282 | 9,449 | - | 9,449 |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 4,741 | - | 4,741 | 4,592 | - | 4,592 |
| RPK Gulfstream Ltd. | 816 | - | 816 | 809 | - | 809 |
| TEIX.CO, SPA | 661 | - | 661 | 942 | - | 942 |
| SCP AK-10 Empreendimentos e Participações SPE LTDA. | 29 | 63 | 92 | 125 | 67 | 192 |
| Other | 86 | - | 86 | 218 | - | 218 |
| 40,841 | 18,614 | 59,455 | 39,180 | 19,084 | 58,264 |
The abovementioned holdings are recorded through the equity method which, for the semesters ended on 30 June 2012 and 2011, had the following impacts:
| 1st S 12 | ||||
|---|---|---|---|---|
| Associates | Gains and losses in associates (Note 9) |
Adjustments of holdings |
Dividends | Total |
| Alvorada Petróleos, S.A. | (201) | 71 | (16) | (146) |
| Limited Liability Company Cement | 241 | (47) | - | 194 |
| Cimpor Macau Investment Company, S.A. | (611) | 3,444 | - | 2,833 |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 280 | (131) | - | 149 |
| SCP AK-10 Empreendimentos e Participações SPE LTDA. | (53) | - | (39) | (92) |
| TEIX.CO, SPA | (506) | 225 | - | (281) |
| Other | (146) | 33 | (167) | (280) |
| (996) | 3,595 | (222) | 2,377 |
| 1st S 11 | ||||
|---|---|---|---|---|
| Gains and | ||||
| losses in | ||||
| associates | Adjustments | |||
| Associates | (Note 9) | of holdings | Dividends | Total |
| Alvorada Petróleos, S.A. | (27) | (3,624) | (13) | (3,664) |
| Arenor, S.L. | - | (102) | - | (102) |
| Cimpor Macau Investment Company, S.A. | (1) | (68) | - | (69) |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 480 | (453) | - | 27 |
| SCP AK-10 Empreendimentos e Participações SPE LTDA. | 69 | (221) | - | (152) |
| Other | (4) | - | (193) | (197) |
| 517 | (4,468) | (206) | (4,157) |
As at 30 June 2012, the following participated companies were consolidated through the proportional method, since their management and control is exercised jointly with the other partners/shareholders:
| Corporate name | Head office | Effective percentage holding |
|---|---|---|
| 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 Porto Salvo |
20.00% |
| DOURO LITORAL, ACE | 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 Porto |
25.00% |
| GPCC - Grupo Português de Construção de Infraestruturas da Expo, ACE |
Edifício Sagres Rua Professor Henrique de Barros, nº 4, 2 A - Prior Velho |
25.00% |
| METROLIGEIRO - Construção de Infraestruturas, ACE | Estrada da Luz, 90 - 6º E Lisbon |
26,80% |
| METROPAÇO - Trabalhos de Construção da Estação do Metropolitano do Terreiro do Paço, ACE |
Av. das Forças Armadas, 125 - 2º D Lisbon |
33.33% |
| NOVA ESTAÇÃO, ACE | Av. Frei Miguel Contreiras, nº 54, 7º Lisbon |
25.00% |
| SOMAFEL E OFM - Obras do Metro, ACE | Edifício 1, Lagoas Park Porto Salvo |
60.00% |
| SOMAFEL/FERROVIAS, ACE | Av. Columbano Bordalo Pinheiro, 93 - 7º Lisbon |
36.00% |
| TEIXEIRA DUARTE - SOPOL - Metro Superfície, ACE | Edifício 2, Lagoas Park Porto Salvo |
57.30% |
| TEIXEIRA DUARTE/OPCA - Fungere - Parcela 1.18 do Parque das Nações em Lisboa - 3ª Fase – Empreitada de Acabamentos e Instalações Especiais dos Edifícios para o Hotel e Escritórios, ACE |
Edifício 2, Lagoas Park Porto Salvo |
60.00% |
| TRÊS PONTO DOIS - Trabalhos Gerais de Construção Civil, Via e Catenária de Modernização da Linha do Norte, ACE |
Av. das Forças Armadas, 125 - 2º C Lisbon |
50.00% |
As a result of the consolidation of these participated companies, through the proportional consolidation method, as at 30 June 2012 and 31 December 2011, the following values were included in the consolidated financial statements of the Group:
| Current assets | Non-current assets | Current liabilities | Non-current liabilities | |||||
|---|---|---|---|---|---|---|---|---|
| 30-06-2012 | 31-12-2011 | 30-06-2012 | 31-12-2011 | 30-06-2012 | 31-12-2011 | 30-06-2012 | 31-12-2011 | |
| CAIS DOS CRUZEIROS - 2ª Fase, ACE | 161 | 360 | - | - | 121 | 1 1 | 4 0 | 4 6 |
| CONBATE, ACE | 8,710 | 6,673 | 1 | 2 | 8,362 | 5,920 | - | - |
| DOURO LITORAL, ACE | 2,711 | 7,617 | 8 | 1 0 | 1,175 | 6,524 | 1,098 | - |
| DOURO LITORAL OBRAS ESPECIAIS, ACE | 561 | 4,345 | 2 4 | 2 7 | 114 | 133 | 8 0 | - |
| ENGIL/MOTA/TEIXEIRA DUARTE - Requalificações Urbanas, ACE | - | 3 3 | - | - | - | 3 3 | - | - |
| FERROVIAL / TEIXEIRA DUARTE - Obras Hidráulicas do Alqueva, ACE | 117 | 112 | - | - | 7 6 | 7 1 | 138 | 138 |
| GMP - Grupo Maritimo Português, ACE | 1,429 | 1,370 | 1 8 | 2 2 | 1,511 | 2,233 | - | 2 0 |
| GMP – Grupo Marítimo Português MEK, ACE | 912 | 881 | 1 8 | 2 0 | 983 | 1,123 | - | 1 2 |
| GPCC - Grupo Português de Construção de Infraestruturas de | ||||||||
| Gás Natural, ACE | 7 6 | 7 8 | - | - | 7 6 | 7 8 | - | - |
| GPCIE - Grupo Português de Construção de Infraestruturas da | ||||||||
| Expo, ACE | 4 8 | 4 7 | - | - | 4 8 | 4 7 | - | - |
| METROLIGEIRO - Construção de Infraestruturas, ACE | 101 | 133 | - | - | 101 | 133 | - | - |
| METROPAÇO - Trabalhos de Construção da Estação do | ||||||||
| Metropolitano do Terreiro do Paço, ACE | 1 4 | 196 | - | - | 1 4 | 196 | - | - |
| NOVA ESTAÇÃO, ACE | 1,904 | 2,347 | 5 | 7 | 1,940 | 2,355 | - | - |
| SOMAFEL E OFM - Obras do Metro, ACE | 3 0 | 4 4 | - | - | 3 0 | 4 4 | - | - |
| Somafel/Ferrovias, ACE | 1 0 | 147 | - | - | - | 3 9 | - | - |
| 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 | 6 6 | 6 5 | - | - | 6 8 | 6 5 | - | - |
| TEIXEIRA DUARTE - SOPOL - Metro Superfície, ACE | 286 | 211 | - | - | 286 | 211 | - | - |
| TRÊS PONTO DOIS - Trabalhos Gerais de Construção Civil, Via e | ||||||||
| Catenária de Modernização da Linha do Norte, ACE | 403 | 489 | - | - | 265 | 339 | - | - |
| 17,539 | 25,148 | 7 4 | 8 8 | 15,170 | 19,555 | 1,356 | 216 |
As a result of the consolidation of these participated companies through the proportional consolidation method, for the semesters ended on 30 June 2012 and 2011, the following amounts were included in the Group's consolidated financial statements:
| Income | Costs | |||
|---|---|---|---|---|
| 1st S 12 | 1st S 11 | 1st S 12 | 1st S 11 | |
| CAIS DOS CRUZEIROS - 2ª Fase, ACE | 6 | 762 | 6 | 504 |
| CONBATE, ACE | 8,525 | 8,633 | 8,176 | 8,278 |
| DOURO LITORAL, ACE | 4,891 | 53,050 | 4,708 | 52,279 |
| DOURO LITORAL OBRAS ESPECIAIS, ACE | 441 | 5,263 | 5 0 | 3,436 |
| ENGIL/MOTA/TEIXEIRA DUARTE - Requalificações Urbanas, ACE | - | - | - | 1 |
| FERROVIAL / TEIXEIRA DUARTE - Obras Hidráulicas do Alqueva, ACE | 9 | (9) | 9 | (9) |
| GMP - Grupo Maritimo Português, ACE | 112 | 1 7 | 183 | 115 |
| GMP – Grupo Marítimo Português MEK, ACE | 215 | 394 | 245 | 406 |
| GPCC - Grupo Português de Construção de Infraestruturas de | ||||
| Gás Natural, ACE | - | - | - | 2 |
| GPCIE - Grupo Português de Construção de Infraestruturas da | ||||
| Expo, ACE | 1 | 1 | 1 | 5 |
| METROPAÇO - Trabalhos de Construção da Estação do | ||||
| Metropolitano do Terreiro do Paço, ACE | - | - | - | 2 |
| NOVA ESTAÇÃO, ACE | 1 | 2,788 | 3 0 | 2,030 |
| Somafel/Ferrovias, ACE | 7 | 138 | 1 1 | 4 9 |
| 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 | 1 | 1 | 3 | 3 |
| TEIXEIRA DUARTE - SOPOL - Metro Superfície, ACE | 6 4 | 5 7 | 6 4 | 5 7 |
| TRÊS PONTO DOIS - Trabalhos Gerais de Construção Civil, Via e | ||||
| Catenária de Modernização da Linha do Norte, ACE | - | - | 1 1 | - |
| 14,273 | 71,095 | 13,497 | 67,158 |
Included in the information indicated in Note 24, the Group had provided bank guarantees, fidelity guarantee insurance and letters of comfort as an entrepreneur in these joint ventures to the total value of 19,492 thousand euros as at 30 June 2012 (36,268 thousand euros as at 31 December 2011).
During the semesters ended on 30 June 2012 and 2011, the movements which occurred in the valuation of the financial assets available for sale, stated at their respective fair value, were as follows:
| 2012 | 2011 | |
|---|---|---|
| Fair value as at 1 January | 70,052 | 208,220 |
| Acquisitions during the period | - | 8,682 |
| Increase / decrease in fair value | (17,108) | (47,282) |
| Fair value as at 30 June | 52,944 | 169,620 |
As at 30 June 2012 and 31 December 2011, the Group held 385,602,439 shares in Banco Comercial Português, S.A..
The financial assets available for sale, and the respective cost and market values, as at 30 June 2012 and 31 December 2011, are as follows:
| 30-06-2012 | 31-12-2011 | |||
|---|---|---|---|---|
| Cost value | Market value | Cost value | Market value | |
| Banco Comercial Português, S.A. | 756,394 | 37,789 | 756,394 | 52,442 |
| Banco Bilbao Vizcaya Argentaria, S.A. | 35,958 | 15,155 | 35,958 | 17,610 |
| 792,352 | 52,944 | 792,352 | 70,052 |
All situations which might significantly affect future taxes are stated through the application of the deferred tax rule.
During the semesters ended on 30 June 2012 and 2011, the movements which occurred in deferred tax assets and liabilities were as follows:
| Deferred tax assets | Deferred tax liabilities | |||
|---|---|---|---|---|
| 2012 | 2011 | 2012 | 2011 | |
| Balance as at 1 January | 107,000 | 112,050 | 65,906 | 68,551 |
| Constitution / Reversal | ||||
| Net income (Note 10) | 14,940 | 2,995 | (940) | (2,694) |
| Equity | 536 | 259 | 651 | - |
| Currency conversion effect and Adjustments | (1,865) | (11,109) | 219 | (1,276) |
| Balance as at 30 June | 120,611 | 104,195 | 65,836 | 64,581 |
Deferred tax assets were only recorded insofar as it is considered that taxable profits are likely to occur in the future which may be used to recover the tax losses or deductible tax differences. This assessment was based on the business plans of the Group's companies, which are periodically reviewed and updated.
The transactions and balances between "TD, S.A." and the companies of the Group included in the consolidation perimeter, which are related parties, were eliminated in the consolidation process and are not disclosed in the present note. The balances and transactions between the Group and its associates, related companies and individuals with significant voting rights and own companies, are detailed below.
The terms or conditions applied between these related parties are, in substance, identical to those which would normally be contracted, accepted and applied between independent entities in comparable operations.
The main balances with related entities as at 30 June 2012 and 31 December 2011 are detailed as follows:
| Balances receivable | Balances payable | Loans granted | Other debts | |||||
|---|---|---|---|---|---|---|---|---|
| Entity | 30-06-2012 | 31-12-2011 | 30-06-2012 | 31-12-2011 | 30-06-2012 | 31-12-2011 | 30-06-2012 | 31-12-2011 |
| AEDL - Auto Estradas do Douro Litoral, S.A. | - | - | 2 | - | 1,202 | 1,202 | - | - |
| ALSOMA, GEIE | - | - | - | 24 | - | - | - | - |
| AVIA PORTUGAL, S.A. | - | - | 6 | - | - | - | - | - |
| 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. | 2,462 | 2,503 | - | - | - | - | (247) | (247) |
| Limited Liability Company Cement | 9,201 | 8,674 | - | - | 10,072 | 10,072 | - | - |
| Moreira e Cunha, Lda. | 7 | 4 | - | - | - | - | 2,132 | - |
| MTS - Metro Transportes do Sul, S.A. | - | - | - | - | 740 | 740 | - | - |
| Promociones Inmobiliárias 3003, C.A. | 2 | - | - | - | - | - | (271) | (36) |
| STELGEST - Gestão Hoteleira, S.A. | 24 | 43 | - | - | - | - | (958) | (883) |
| Tedeven Inmobiliária, CA | 1 | - | 40 | - | - | - | - | (39) |
| Teix.co SPA | 1,484 | 1,494 | 749 | 532 | - | - | (316) | (319) |
| TRAVERSOFER - Industrie et Service Ferroviaire, SARL | - | 6 | - | - | - | - | - | - |
| VSL Sistema de Pré-Esforço - Equipamento de Montagem, S.A. | 258 | - | 182 | 468 | - | - | - | - |
| 13,485 | 12,779 | 979 | 1,024 | 20,554 | 20,554 | 16 | (1,848) |
The main transactions carried out during the semesters ended on 30 June 2012 and 2011, with related entities were as follows:
| Sales and services rendered |
Purchases and services received |
Interest debited | ||||
|---|---|---|---|---|---|---|
| 1st S 12 | 1st S 11 | 1st S 12 | 1st S 11 | 1st S 12 | 1st S 11 | |
| AVIA PORTUGAL, S.A. | - | - | 5 | 1 3 | - | - |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 2 9 | 1 | 5 | - | - | - |
| Limited Liability Company Cement | 104 | - | - | - | 579 | - |
| Moreira e Cunha, Lda. | 1 4 | 3 2 | - | - | - | - |
| STELGEST - Gestão Hoteleira, S.A. | 4 0 | 7 2 | - | - | 2 8 | 1 2 |
| Teix.co SPA | - | - | 191 | - | - | - |
| VSL Sistema de Pré-Esforço - Equipamento de Montagem, S.A. | 258 | 122 | 213 | 187 | - | - |
| 445 | 227 | 414 | 200 | 607 | 1 2 |
The remunerations of the members of the governing bodies of "TD, S.A." for the periods ended on 30 June 2012 and 2011 were as follows:
| 1st S 12 | 1st S 11 | 2nd Q 12 | 2nd Q 11 | |
|---|---|---|---|---|
| Executive Directors: | ||||
| Short term benefits | 336 | 534 | 168 | 309 |
| Supervisory Board: | ||||
| Short term benefits | 3 3 | 1 7 | 1 6 | 9 |
| Chartered Accountant: | ||||
| Short term benefits | 3 0 | 3 0 | 1 5 | 1 5 |
| 399 | 581 | 199 | 333 |
The remunerations of the senior management staff of "TD, S.A." for the periods ended on 30 June 2012 and 2011 were as follows:
| 1st S 12 | 1st S 11 | 2nd Q 12 | 2nd Q 11 | |
|---|---|---|---|---|
| Senior Staff: | ||||
| Short term benefits | 3,125 | 3,670 | 1,750 | 2,447 |
| 3,125 | 3,670 | 1,750 | 2,447 |
As at 30 June 2012 and 31 December 2011, this heading is broken down as follows:
| 30-06-2012 | 31-12-2011 | |
|---|---|---|
| Demand deposits | 169,988 | 261,432 |
| Term deposits | 82,624 | 24,484 |
| Other cash investments | 40 | 201 |
| Cash | 10,319 | 5,576 |
| 262,971 | 291,693 |
The cash and cash equivalents heading includes cash, deposits payable on demand, cash investments and term deposits with maturity of less than three months, and for which the risk of change of value is insignificant.
The receipts derived from financial investments during the periods ended on 30 June 2012 and 2011, refer to the disposal of holdings in the following entities:
| 1st S 12 | 1st S 11 | 2nd Q 12 | 2nd Q 11 | |
|---|---|---|---|---|
| Banco Bilbao Vizcaya Argentaria, S.A. | 4,441 | 6,449 | - | 219 |
| Alvorada Petróleos, S.A. | 5 9 | 2,398 | 5 9 | 2,398 |
| Banco Comercial Português, S.A. | - | 1,640 | - | 1,640 |
| Other | 400 | 438 | 400 | 238 |
| 4,900 | 10,925 | 459 | 4,495 |
The payments relative to financial investments for the periods ended on 30 June 2012 and 2011, refer to the acquisition of holdings in the following entities:
| 1st S 12 | 1st S 11 | 2nd Q 12 | 2nd Q 11 | |
|---|---|---|---|---|
| Banco Bilbao Vizcaya Argentaria, S.A. | 5,471 | 6,428 | - | 218 |
| DIGAL - Distribuição e Comércio, S.A. | 3,588 | - | 897 | - |
| EMPA - Serviços de Engenharia, S.A. | - | 480 | - | 480 |
| COLT Resources | 2,504 | - | 2,504 | - |
| Banco Comercial Português, S.A. | - | 8,682 | - | 8,390 |
| Other | 490 | 510 | 131 | 1 2 |
| 12,053 | 16,100 | 3,532 | 9,100 |
The dividends received during the periods ended on 30 June 2012 and 2011, were as follows:
| 1st S 12 | 1st S 11 | 2nd Q 12 | 2nd Q 11 | |
|---|---|---|---|---|
| LUSOPONTE - Concessionária para a Travessia do Tejo, S.A. | 562 | 387 | 562 | 387 |
| Banco Bilbao Vizcaya Argentaria, S.A. | 423 | 314 | 1 | - |
| SCP AK-10 Empreendimentos e Participações SPE, Ltda. | 3 9 | - | 3 9 | - |
| Other | 368 | 577 | 148 | 349 |
| 1,392 | 1,278 | 750 | 736 |
As at 30 June 2012 and 2011, the underwritten and paid-up share capital was represented by 420,000,000 shares with the nominal value of 1 euro each, respectively.
As at 30 June 2012, TEIXEIRA DUARTE - Sociedade Gestora de Participações Sociais, S.A. directly held 197,950,000 shares representing the share capital of TEIXEIRA DUARTE, S.A., corresponding to 47.13% of its share capital.
Legal reserve: Pursuant to the current legislation, the Company is obliged to transfer at least 5% of its annual net profit to the legal reserve, until it reaches at least 20% of the capital. This reserve is not distributable to shareholders, but may be used to absorb losses, after all other reserves have been depleted, or incorporated in the share capital.
Fair value reserve: The fair value reserve represents the difference between the cost value and market value of the financial assets available for sale, not yet recognised in the income statement.
Free reserves: Free reserves are available for distribution.
Hedging operations reserve: The hedging operations reserve reflects the effective component (net of the tax effect) of the changes in the fair value of the derivative financial instruments classified as cash flow hedges.
As at 30 June 2012 and 31 December 2011, the loans raised were as follows:
| 30-06-2012 | 31-12-2011 | |
|---|---|---|
| Non-current liabilities: | ||
| Bank loans a) | 118,274 | 130,047 |
| Commercial paper b) | 382,039 | 472,911 |
| 500,313 | 602,958 | |
| Current liabilities: | ||
| Bank loans a) | 444,802 | 458,852 |
| Commercial paper b) | 246,674 | 156,756 |
| 691,476 | 615,608 | |
| 1,191,789 | 1,218,566 |
As at 30 June 2012, the internal bank loans, bank overdrafts and secured current accounts earned interest at the weighted annual average rate of 4.41% (3.25% as at 30 June 2011).
As at 30 June 2012, the most significant bank loans contracted by the Group essentially correspond to:
Loan raised from Banco BIC, contracted on 27 April 2009 of the present value of 5,420 thousand euros, which will fall due on 27 November 2014.
Loan raised from Banco Fomento de Angola, contracted on 15 May 2009 of the present value of 5,212 thousand euros, which will fall due on 30 March 2014.
As at 30 June 2012 and 31 December 2011, the bank loans also include the secured current accounts of the value of 352,281 and 373,238 thousand euros, respectively.
As at 30 June 2012, the Group had negotiated the following commercial paper programmes:
Grouped contract programme, for the placing and underwriting of commercial paper with Banco Espírito Santo Investimento on 21 April 2008, of the total amount of 120,000 thousand euros, in which Teixeira Duarte - Engenharia e Construções, S.A. and its associate Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. are participants, with the entire amount being used by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A.. The participation of each company in each programme may vary each time it is used. The duration of the programme is five years minus one day, counted as of the contract signing date, the interest falls due on each repayment date, with the reference rate being indexed to the Euribor for the respective maturity period, in force on the second business day prior to the subscription date, increased by 3% and determined according to the date of each auction, with the repayment of the last issue being on 30 de April de 2013.
Grouped contract programme, for the placing and underwriting of commercial paper with Banco Espírito Santo de Investimento and Banco Espírito Santo on 23 December 2008, of the total amount of 100,000 thousand euros, presently 60,000 thousand euros in which Teixeira Duarte - Engenharia e Construções, S.A. and its associate Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. take part, with the entire amount being used by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A.. The participation of each company in each programme may vary each time it is used. The duration of the programme is five years minus one day, counted as of the contract signing date, the interest falls due on each repayment date, with the reference rate being indexed to the Euribor for the respective maturity period, in force on the second business day prior to the subscription date, increased by 3% and determined according to the date of each auction, with the repayment of the last issue being on 22 December 2013.
Programme for the placing and underwriting of commercial paper, contracted with Banco Comercial Português, S.A. on 25 August 2011, of the total amount of 25,000 thousand euros. The commercial paper is issued with an issue period of 1, 3 and 6 months with the maturity period of the programme being 1 year, renewable, earning interest at a rate indexed to the Euribor of the issue period, increased by 5.5%.
Grouped programme, for the placing and underwriting of commercial paper contracted on 30 December 2011, with Banco Comercial Português, of the total amount of 43,000 thousand euros, in which Teixeira Duarte - Engenharia e Construções, S.A., its associate Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. and Teixeira Duarte, S.A. take part, where on this date the amounts used by each were 250 thousand euros, 41,000 thousand euros and 250 thousand euros, respectively. Each of the future issues must necessarily be carried out together by all the issuers and the participation of each issuer cannot be less than 250 thousand euros. The programme may be used over seven years counted as of the date of the first issue, with amortisations being payable at the end of each semester at increasing values between 1,500 and 6,500 thousand euros. The applicable interest rate is the Euribor for each issue period, in force on the second business day prior to its beginning, increased by a spread of 4.25%.
As a result of the commitment of successive renewal during the financial year of the programme contracts, some existing issues as at 30 June 2012 and 31 December 2011 are classified as non-current liabilities.
| 30-06-2012 | 31-12-2011 | |
|---|---|---|
| 2013 | 246,356 | 408,032 |
| 2014 | 89,540 | 64,511 |
| 2015 | 44,316 | 14,126 |
| 2016 | 26,207 | 29,709 |
| 2017 and following | 93,894 | 86,580 |
| 500,313 | 602,958 |
The non-current bank loans are repayable in the following years:
As at 30 June 2012 and 31 December 2011, the funding in foreign currency was expressed as follows:
| 30-06-2012 | 31-12-2011 | ||||
|---|---|---|---|---|---|
| Currency | Currency | Euros | Currency | Euros | |
| AON | 2,473,625 | 20,843 | 2,977,010 | 22,228 | |
| BRL | 96,203 | 37,305 | 93,461 | 38,686 | |
| MAD | - | - | 1,384 | 125 | |
| NAD | - | - | 5 | - | |
| USD | 139,728 | 110,983 | 131,897 | 101,938 |
The loans denominated in foreign currency earn interest at market rates and were converted into Euros based on the exchange rate on the reporting date.
We disclose that during 2010 and 2011, the Tax Inspection Services (DSIT) of the Taxation and Customs Authority (AT) conducted various inspections to the accounts of the company Teixeira Duarte - Gestão de Participações Investimentos Imobiliários, S.A. ("TDGPII, S.A."), which is 100% indirectly held by TD, S.A..
As a result of these external inspections, of a general scope, to the accounting documentation of TDGPII, S.A. and relative to 2006, 2007 and 2008, the following corrections were made to the initially calculated tax losses:
| Calculated | AT | |
|---|---|---|
| Year | Tax Loss | Correction |
| 2006 | 24,950 | 18,837 |
| 2007 | 46,632 | 29,331 |
| 2008 | 50,590 | 45,327 |
These corrections result entirely from the non-acceptance, as a tax cost, of the financial costs incurred with the investment made in participated companies under the form of additional paid-in capital.
Since "TDGPII S.A." is subject to Corporate Income Tax (IRC) in accordance with the Special Taxation Scheme for Groups of Companies (article 69 and following of the IRC Code), the corrections to the tax losses of 2006, 2007 and 2008 were the object of IRC Settlement Statements issued to the controlling company during those financial years - a Teixeira Duarte – Engenharia e Construções, S.A. (TD-EC) – which filed a judicial review at the Administrative and Fiscal Court of Sintra. The Board of Directors firmly believes that its outcome will be favourable to "TDGPII, S.A." and, consequently, to the controlling company.
During 2011, TD-EC was subject to an inspection, of general scope, of the accounting documentation for the financial year of 2008, which resulted in corrections to its taxable profit, of the value of 35,467 thousand euros, and the calculation of payable tax to the value of 849 thousand euros.
The corrections to the taxable profit are, to a large extent, relative to the reinvestment regime established in article 48 of the IRC Code and the payable tax arises from the calculation of autonomous taxation related to the activity developed by the subsidiaries of the company referred to above.
An additional settlement of IRC was issued after 30 June 2012, related to the inspection made to the financial year of 2008 of TD-EC. In view of the disagreement of TD-EC in relation to the arguments underlying a large part of the corrections made by the Taxation and Customs Authority (AT), TD-EC intends to submit a judicial opposition against the said settlement.
The Board of Directors of TD, S.A. also believes that the corrections to the taxable profit for the financial year of 2008, both of TD-EC and the company in which it indirectly holds a stake, "TDGPII, S.A.", will be annulled.
As at 30 June 2012 and 31 December 2011, the group of companies included in the consolidation had provided the following guarantees to third parties:
| 30-06-2012 | 31-12-2011 | |
|---|---|---|
| Bank guarantees provided | 502,129 | 550,483 |
| Fidelity insurance | 561,604 | 556,336 |
The bank guarantees were essentially provided for the effect of tenders, advances received and as a completion bonds for works.
In order to secure the loan contract concluded with Banco Caixa Geral, of 17,820 thousand euros, granted 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. pledged 2,636,250 and 980,239 shares in Banco Bilbao Vizcaya Argentaria, S.A., respectively.
In order to guarantee the commercial paper contract concluded with Banco Comercial Português, S.A., of the value of 43,000 thousand euros, granted by Teixeira Duarte – Engenharia e Construções, S.A., Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. and Teixeira Duarte, S.A., a general mortgage was constituted on the properties implanted on lots 6, 18 and 19, located in Lagoas Park.
Also constituted in favour of Caixa Geral de Depósitos, was a mortgage on lot 3, situated in Lagoas Park, owned by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., to secure a loan contract granted by Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. of the value of 39,924 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 provided fidelity insurance to guarantee the good completion of works and services.
Apart from the guarantees indicated above, the following pledges were also provided:
To secure the commercial paper contract concluded with Banco Espírito Santo de Investimento, S.A., of the value of 50,000 thousand euros, granted by Teixeira Duarte – Engenharia e Construções, S.A. and Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. which are fully used by 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. have pledged 157,735,296 and 17,420,992 shares of Banco Comercial Português, S.A., respectively. TEDAL – Sociedade Gestora de Participações Sociais, S.A. also pledged 2,205,882 shares of EPOS – Empresa Portuguesa de Obras Subterrâneas, S.A..
To secure the commercial paper contract signed with Banco Espírito Santo, of the value of 120,000 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 67,828,134 and 27.618.017 shares of Banco Comercial Português, S.A., respectively, and TEDAL - Sociedade Gestora de Participações Sociais, S.A. pledged 5,294,118 shares of EPOS – Empresa Portuguesa de Obras Subterrâneas, S.A.. Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. constituted a voluntary mortgage on an urban building it owns, destined for warehouses, workshops, materials laboratory and parking of equipment, located on Avenida da Indústria, Alto Estanqueiro - Jardia, Montijo, of the value of 16,428 thousand euros. Quinta de Cravel – Imobiliária, S.A., also constituted a mortgage on the lots for construction numbers 8, 10, 11, 12, 13, 19, 26 and 31, located at Quinta de Cravel, Mafamude, Vila Nova de Gaia, for the total value of 6,894 thousand euros. In the same capacity, Quinta de Cravel – Imobiliária, S.A., also constituted a mortgage on the lot of land for construction number 23, located at Quinta de Cravel, Mafamude, Vila Nova de Gaia, for the total value of 944 thousand euros. V8 – Gestão Imobiliária, S.A. constituted a mortgage on the lots for construction numbers 1, 2, 3, 5, 6, 8 and 16, 18, 20 and 30 located at Empreendimento Santa Maria Design District, Santa Marinha, Vila Nova de Gaia, for the total value of 30,079 thousand euros.
To secure the commercial paper contract concluded with Banco Espírito Santo, of the value 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., which is fully used by Teixeira Duarte – Gestão de Participações e Investimentos Imobiliários, S.A., Teixeira Duarte – Gestão de Participações e Investimentos Imobiliários, S.A. pledged 115,000,000 shares of Banco Comercial Português, S.A. TEDAL – Sociedade Gestora de Participações Sociais, S.A. pledged 104,000,000 shares of C+PA – Cimentos e Produtos Associados, S.A. and Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. pledged 1,325,000 participation units of the TDF Closed Real Estate Investment Fund.
To secure the commercial paper contract concluded with Caixa Geral de Depósitos, of the value of 70,000 thousand euros, presently 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. pledged 4,675,000 participation units of the TDF Closed Real Estate Investment Fund.
To secure the commercial paper contract concluded with Banco Espírito Santo, of the value of 34,000 thousand euros, granted by Teixeira Duarte – Engenharia e Construções, S.A., TEDAL - Sociedade Gestora de Participações Sociais, S.A. pledged 500,000 shares of TDGI – Tecnologia de Gestão de Imóveis, S.A.
In order to secure debts to third parties, of the value of 3,922 thousand euros, IMOTD - SGPS, S.A. pledged 24,000 shares of V8, S.A..
To secure the financing contract granted by TDHOSP – Gestão de Edifício Hospitalar, S.A. of the current value of 49,098 thousand euros, Teixeira Duarte - Engenharia e Construções, S.A. pledged to Caixa Geral de Depósitos and Caixa Banco de Investimentos, 1,540,000 shares of TDHOSP – Gestão de Edifício Hospitalar, S.A. Under the same financing contract, Teixeira Duarte - Engenharia e Construções, S.A., as shareholder, pledged the credit rights over TDHOSP – Gestão de Edifício Hospitalar, S.A.
As at 30 June 2012 and 31 December 2011, the letters of comfort provided by the subsidiaries reached 542,180 and 478,511 thousand euros, respectively.
As at 30 June 2012 and 31 December 2011, factoring contracts without right of recourse were in force, which were recorded as reductions in accounts receivable of the value of 128,653 and 122,784 thousand euros, respectively. Pursuant to the contractual conditions, the Group's liability is restricted essentially to the guarantee of acceptance on the part of customers of the invoices which are the object of factoring.
As at 30 June 2012 and 31 December 2011, there were no inventories pledged to secure liabilities.
The financial statements for the semester ended on 30 June 2012 were approved by the Board of Directors on 31 August 2012.
In this context, "TEIXEIRA DUARTE, S.A." discloses that its 100% held company "TEIXEIRA DUARTE – Engenharia e Construções, S.A.", following previous agreement with the Spanish company "FERROVIAL AEROPUERTOS, S.A." under the foreseen process of privatisation of "ANA – Aeroportos de Portugal, S.A.", communicated to the market on 10 November 2008 and whose period of enforcement had in the meantime expired, concluded on 18 July 2012 a new agreement with "FERROVIAL AEROPUERTOS, S.A.", namely with a view to the study of the terms and conditions to be established in the said privatisation process and, if applicable, the submission of a proposal and the constitution of a consortium composed of the above and other entities, to be defined at a later date.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.