Quarterly Report • Dec 27, 2013
Quarterly Report
Open in ViewerOpens in native device viewer
Relatório e Contas 3º Trimestre 2013 Report and Accounts3rd Quarter
LISTED COMPANY
Head Office: Lagoas Park, Edifício 2 - 2740-265 Porto Salvo Share Capital: € 210,000,000 Registered at the Cascais-Oeiras Commercial Registry under Single Legal Person and Registration No. 509 234 526
| rd Q 3 2009 |
rd Q 3 2010 |
rd Q 3 2011 |
rd Q 3 2012 |
rd Q 3 2013 |
Variation 2013/2012 % |
|
|---|---|---|---|---|---|---|
| Average number of workers | 13,551 | 13,130 | 11,725 | 10,734 | 11,989 | 11.7% |
| Turnover | 911 | 1,017 | 916 | 980 | 1,119 | 14.2% |
| Operating Income | 976 | 1,050 | 948 | 1,012 | 1,148 | 13.4% |
| EBITDA | 132 | 119 | 119 | 157 | 148 | (5.4%) |
| EBITDA / Turnover Margin | 15% | 12% | 13% | 16% | 13% | (17.2%) |
| EBIT | 91 | 70 | 67 | 112 | 95 | (15.4%) |
| Tangible fixed assets + Investment properties | 1,004 | 1,012 | 1,044 | 1,018 | 1,043 | 2.5% |
| Investments in associates + Financial assets available for sale + Other investments 1,293 | 337 | 151 | 131 | 116 | (11.0%) | |
| Net debt | 1,978 | 1,107 | 1,168 | 983 | 1,199 | 22.0% |
| Total Equity | 472 | 563 | 385 | 318 | 299 | (6.0%) |
| Net Income Attributable to Shareholders | 58 | 56 | (129) | 6 | 10 | 79.0% |
The book values are expressed in million euros.
The figures in the "Variation 2013/2012 %" column were calculated based on amounts 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 nine months of 2013, 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.
With the sectorial and geographic scope of the Group's action remaining unchanged, TEIXEIRA DUARTE believes that there have been no material alterations in the series of risks and uncertainties indicated in the Corporate Governance Report approved at the General Meeting of 25 May 2013; hence with respect to this matter the description of this document is valid.
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:
| rd Q 13 3 |
rd Q 12 3 |
Var (%) | Jul-Sep 13 | Jul-Sep 12 | Var (%) | |
|---|---|---|---|---|---|---|
| Operating income | 1,147,725 | 1,011,953 | 13.4% | 394,790 | 403,857 | (2.2%) |
| Operating costs | (999,486) | (855,308) | 16.9% | (349,514) | (333,143) | 4.9% |
| EBITDA | 148,239 | 156,645 | (5.4%) | 45,276 | 70,714 | (36.0%) |
| Amortisation and depreciation | (45,448) | (44,479) | 2.2% | (16,406) | (16,570) | (1.0%) |
| Provisions and impairment losses | (7,664) | 224 | - | (7,081) | (105) | - |
| EBIT | 95,127 | 112,390 | (15.4%) | 21,789 | 54,039 | (59.7%) |
| Financial results | (73,962) | (83,384) | (11.3%) | (20,071) | (23,014) | (12.8%) |
| Pre-tax profit | 21,165 | 29,006 | (27.0%) | 1,718 | 31,025 | (94.5%) |
| Income tax | (11,052) | (19,615) | (43.7%) | (309) | (17,556) | - |
| Net income | 10,113 | 9,391 | 7.7% | 1,409 | 13,469 | (89.5%) |
| Attributable to: | ||||||
| Shareholders | 10,108 | 5,646 | 79.0% | 1,171 | 9,221 | (87.3%) |
| Non-controlling interests | 5 | 3,745 | (99.9%) | 238 | 4,248 | (94.4%) |
(Values in thousand euros)
It is important to highlight that, apart from the performance of the Group's companies at the end of September 2013 compared with the same period of the previous year, other factors also influenced the results, in particular:
| rd Q 13 3 |
rd Q 12 3 |
Var (%) | Jul-Sep 13 | Jul-Sep 12 | Var (%) | |
|---|---|---|---|---|---|---|
| Impairment loss in "Banco Comercial Português, S.A." | - | (27,683) | - | - | (14,745) | - |
| Impairment loss in "Banco Bilbao Viscaya Argentaria, S.A." | - | (806) | - | - | 912 | - |
| Disposal of subscription rights of "Banco Comercial Português, S.A." | - | 8,479 | - | - | 8,479 | - |
| Currency conversion differences | (10,572) | (2,242) | - | 2,316 | (3,360) | - |
| (10,572) | (22,252) | - | 2,316 | (8,714) | - |
Turnover recorded an overall increase of 14.2% relative to September of 2012, having reached 1,118,980 thousand euros. Portugal fell by 14.7% and other markets increased by 25.9%, to account for 78.5% of the total Turnover of the Teixeira Duarte Group.
The tables below present the Turnover detailed by country and activity sector, clearly indicating the exposure of the Group to different economic contexts.
| Country | rd Q 13 3 |
Contribution (%) |
rd Q 12 3 |
Contribution (%) |
Var (%) | Jul-Sep 13 | Contribution (%) |
Jul-Sep 12 | Contribution (%) |
Var (%) |
|---|---|---|---|---|---|---|---|---|---|---|
| Portugal | 240,410 | 21.5% | 281,940 | 28.8% | (14.7%) | 84,061 | 21.9% | 100,438 | 25.6% | (16.3%) |
| Angola | 546,220 | 48.8% | 487,450 | 49.7% | 12.1% | 174,943 | 45.5% | 192,921 | 49.3% | (9.3%) |
| Algeria | 38,648 | 3.5% | 35,713 | 3.6% | 8.2% | 12,101 | 3.2% | 12,433 | 3.2% | (2.7%) |
| Brazil | 64,493 | 5.8% | 63,672 | 6.5% | 1.3% | 29,192 | 7.6% | 21,668 | 5.5% | 34.7% |
| Spain | 19,350 | 1.7% | 16,968 | 1.7% | 14.0% | 7,215 | 1.9% | 5,852 | 1.5% | 23.3% |
| Mozambique | 45,570 | 4.1% | 26,649 | 2.7% | 71.0% | 16,971 | 4.4% | 12,348 | 3.2% | 37.4% |
| Venezuela | 160,145 | 14.3% | 60,699 | 6.2% | 163.8% | 58,986 | 15.4% | 44,064 | 11.3% | 33.9% |
| Other | 4,144 | 0.4% | 6,898 | 0.7% | (39.9%) | 682 | 0.2% | 1,861 | 0.5% | (63.4%) |
| 1,118,980 | 100.0% | 979,989 | 100.0% | 14.2% | 384,151 | 100.0% | 391,585 | 100.0% | (1.9%) |
| Activity Sector | rd Q 13 3 |
Contribution (%) |
rd Q 12 3 |
Contribution (%) |
Var (%) | Jul-Sep 13 |
Contribution (%) |
Jul-Sep 12 |
Contribution (%) |
Var (%) |
|---|---|---|---|---|---|---|---|---|---|---|
| Construction | 542,209 | 48.5% | 441,948 | 45.1% | 22.7% | 191,082 | 49.7% | 194,249 | 49.6% | (1.6%) |
| Concessions and Services | 53,681 | 4.8% | 45,757 | 4.7% | 17.3% | 18,879 | 4.9% | 15,884 | 4.1% | 18.9% |
| Real estate | 62,651 | 5.6% | 63,952 | 6.5% | (2.0%) | 23,145 | 6.0% | 31,094 | 7.9% | (25.6%) |
| Hotel services | 60,243 | 5.4% | 62,568 | 6.4% | (3.7%) | 21,331 | 5.6% | 22,522 | 5.8% | (5.3%) |
| Distribution | 147,746 | 13.2% | 117,496 | 12.0% | 25.7% | 49,632 | 12.9% | 43,744 | 11.2% | 13.5% |
| Energy | 87,936 | 7.9% | 97,296 | 9.9% | (9.6%) | 28,459 | 7.4% | 32,867 | 8.4% | (13.4%) |
| Automobile | 164,514 | 14.7% | 150,972 | 15.4% | 9.0% | 51,623 | 13.4% | 51,225 | 13.1% | 0.8% |
| 1,118,980 | 100.0% | 979,989 | 100.0% | 14.2% | 384,151 | 100.0% | 391,585 | 100.0% | (1.9%) |
(Values in thousand euros)
An analysis is presented below of this indicator, taking into account its evolution by activity sector:
Turnover from Construction grew 22.7% year-on-year, in spite of the slowdown in Portugal, which at the end of the period came to 23.4%.
In the Angolan and Algerian markets the Group recorded an increase of 7.3% and 8.2%, respectively, relative to September 2012.
Significant growth was also achieved in Mozambique and Venezuela, with the former having recorded an increase from 18,164 thousand euros to 36,563 thousand euros and the latter from 60,699 thousand euros to 160,145 thousand euros.
As at 30 September 2013, the external market represented 82.5% of the Construction turnover.
In Concessions and Services, Turnover increased by 17.3% relative to September 2012, with good performance being achieved in all the markets in which the Group operates.
Real Estate registered an overall year-on-year decrease of 2%.
In Portugal and in a climate of contraction in the sector, the Group focused its activity on the disposal of various assets, namely apartments, having achieved global sales of 12 million euros, which is considered to be very positive, particularly if one considers the fact that in the previous year this figure only reached 16 million euros because it included the disposal of a major asset for 13 million euros.
In the Brazilian market, activity remained strong and a 6.9% increase relative to September 2012 was achieved.
Turnover from Hotel Services decreased by 3.7% year-on-year, essentially penalised by the performance of the Group's units in Angola, which was, nonetheless, offset by the growth of 5.6% in the hotels in Mozambique.
In Portugal, the Group declined by 2.8% relative to the first nine months of 2012.
Distribution grew 25.7% relative to September 2013, with emphasis on the food trading area, reflecting the investments made to expand the offer of new products, extend stores' opening hours and increase the sales area with the startup of two new outlets in the metropolitan region of Luanda.
In Energy, the Group's Turnover decreased by 9.6% year-on-year, essentially due to the reduction in liquid fuel and gas consumption in Portugal.
The Automobile sector increased Turnover by 9% relative to the first nine months of 2012, with emphasis on the marketing of two new brands and, in particular, the growth of the after-sales segment which contributed to this good performance.
Operating income increased by 13.4% relative to the same period of 2012, reaching the value of 1,147,725 thousand euros.
The table below confirms the good performance not only in the Concessions and Services, Distribution and Automobile sectors, but namely in Construction which, in spite of Portugal having declined by 25.4%, increased overall by 20.4% relative to September of 2012.
| Internal Market | External Market | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Activity Sector | 3rd Q 13 | 3rd Q 12 | Var (%) | 3rd Q 13 | 3rd Q 12 | Var (%) | 3rd Q 13 | 3rd Q 12 | Var (%) | |
| Construction | 100,301 | 134,432 | (25.4%) | 455,011 | 326,937 | 39.2% | 555,312 | 461,369 | 20.4% | |
| Concessions and Services | 17,315 | 15,166 | 14.2% | 37,882 | 32,014 | 18.3% | 55,197 | 47,180 | 17.0% | |
| Real estate | 30,011 | 36,500 | (17.8%) | 34,853 | 29,655 | 17.5% | 64,864 | 66,155 | (2.0%) | |
| Hotel services | 10,413 | 10,661 | (2.3%) | 50,237 | 53,353 | (5.8%) | 60,650 | 64,014 | (5.3%) | |
| Distribution | 1,014 | 963 | 5.3% | 152,141 | 119,636 | 27.2% | 153,155 | 120,599 | 27.0% | |
| Energy | 92,179 | 99,546 | (7.4%) | 33 | 31 | 6.5% | 92,212 | 99,577 | (7.4%) | |
| Automobile | - | 22 | - | 166,335 | 153,037 | 8.7% | 166,335 | 153,059 | 8.7% | |
| Total | 251,233 | 297,290 | (15.5%) | 896,492 | 714,663 | 25.4% | 1,147,725 | 1,011,953 | 13.4% |
(Values in thousand euros)
In view of the evolution referred to above, the contribution of each activity sector to the total value of the operating income achieved as at 30 September 2013 was as follows:
As at September 2013, EBITDA reached 148,239 thousand euros, which, in spite of corresponding to a year-on-year decrease of 5.4%, is also a reflection of the good performance achieved over the last few years.
Evolution of EBITDA
Analysing this indicator by sector, the table below shows very divergent performance among the different business areas according to the specific characteristics of each activity and the respective markets in which they operate.
| EBITDA evolution by Activity | |
|---|---|
| Activity Sector | rd Q 13 3 |
rd 3 Q 12 |
Var (%) | Jul-Sep 13 | Jul-Sep 12 | Var (%) |
|---|---|---|---|---|---|---|
| Construction | 56,322 | 48,910 | 15.2% | 17,100 | 33,427 | (48.8%) |
| Concessions and Services | 10,418 | 9,626 | 8.2% | 1,774 | 4,068 | (56.4%) |
| Real estate | 24,542 | 24,625 | (0.3%) | 13,022 | 6,918 | 88.2% |
| Hotel services | 18,143 | 31,489 | (42.4%) | 4,361 | 12,132 | (64.1%) |
| Distribution | 15,665 | 16,891 | (7.3%) | 2,556 | 4,953 | (48.4%) |
| Energy | 3,436 | 3,022 | 13.7% | 1,289 | 1,148 | 12.3% |
| Automobile | 30,301 | 32,207 | (5.9%) | 8,083 | 13,216 | (38.8%) |
| Not allocated to segments | (10,474) | (10,144) | - | (2,773) | (5,151) | - |
| Elimination | (114) | 19 | - | (136) | 3 | - |
| 148,239 | 156,645 | (5.4%) | 45,276 | 70,714 | (36.0%) |
The EBITDA / Turnover Margin declined in relation to the same period of the previous year, from 16% to 13.2% by September 2013.
The financial results were negative by 73,962 thousand euros in the period ended on 30 September 2013, with interest costs paid increasing by 3,449 thousand euros in relation to the same period of the previous year.
Even so, the variation of this indicator was favourable, essentially due to the following factors:
Negative effect of currency conversion differences, which in September 2013 were negative by 10,572 thousand euros, whilst in September 2012 had been negative by 2,242 thousand euros;
No impairment losses were incurred, whereas on 30 September 2012, impairment losses in the amount of 20,760 thousand euros had been incurred.
| rd Q 13 3 |
rd Q 12 3 |
Var (%) | Jul-Sep 13 | Jul-Sep 12 | Var (%) | |
|---|---|---|---|---|---|---|
| Financial costs and losses: | (126,715) | (120,454) | 5.2% | (42,878) | (36,446) | 17.6% |
| Interest paid | (62,419) | (58,970) | 5.8% | (22,530) | (18,655) | 20.8% |
| Unfavourable currency conversion differences | (44,279) | (40,016) | 10.7% | (13,605) | (11,856) | 14.8% |
| Other financial costs and losses | (20,017) | (21,468) | (6.8%) | (6,743) | (5,935) | 13.6% |
| Financial income and gains: | 47,636 | 56,409 | (15.6%) | 18,745 | 14,305 | 31.0% |
| Interest received | 11,017 | 14,660 | (24.8%) | 2,248 | 4,774 | (52.9%) |
| Favourable currency conversion differences | 33,707 | 37,774 | (10.8%) | 15,921 | 8,496 | 87.4% |
| Cash discounts received | 425 | 389 | 9.3% | 124 | 129 | (3.9%) |
| Other financial income and gains | 2,487 | 3,586 | (30.6%) | 452 | 906 | (50.1%) |
| Earnings from investment activities: | 5,117 | (19,339) | - | 4,062 | (873) | - |
| Earnings from associates | 146 | 140 | 4.3% | 1,040 | 1,136 | (8.5%) |
| Dividends | 1,555 | 1,857 | (16.3%) | 397 | 688 | (42.3%) |
| Other investments | 2,544 | (576) | - | 2,228 | 955 | 133.3% |
| Gains / losses in assets available for sale | 872 | (20,760) | - | 397 | (3,652) | - |
| Financial results | (73,962) | (83,384) | - | (20,071) | (23,014) | - |
Income Tax reached the sum of 11,052 thousand euros for the period ended on 30 September 2013, compared with 19,615 thousand euros as at 30 September 2012.
| rd Q 13 3 |
rd Q 12 3 |
Var (%) | Jul-Sep 13 | Jul-Sep 12 | Var (%) | |
|---|---|---|---|---|---|---|
| Current tax | (34,124) | (39,513) | (13.6%) | (10,120) | (21,574) | (53.1%) |
| Deferred tax | 23,072 | 19,898 | 16.0% | 9,811 | 4,018 | 144.2% |
| (11,052) | (19,615) | (43.7%) | (309) | (17,556) | - |
(Values in thousand euros)
Total Net Assets declined by 2.6% relative to 31 December 2012, standing at 2,694,738 thousand euros as at 30 September 2013.
Evolution of Net Assets
(Values in thousand euros)
Net Debt reached 1,198,817 thousand euros as at 30 September 2013, reflecting an increase of 21.1% in relation to the end of the previous year.
The growth of business in the Construction and Distribution sectors, as a consequence of the increased credit receivable from third parties, namely due to the reduction of the balance of advances received, as well as the continued expansion investment in these sectors, of the value of 70,173 thousand euros, were the main contributions to the increase in net debt referred to above.
Evolution of Net Debt
The Equity Attributable to Shareholders increased by 10,536 thousand euros, from 252,005 thousand euros to 262,541 thousand euros, corresponding to a growth of 4.2% in relation to 31 December 2012.
Total Equity declined by 8.3%, to stand at 298,666 thousand euros, essentially influenced by the following factors:
Negative currency conversion effect of 23,656 thousand euros, recorded as a result of the devaluation of the Currencies with which the Group operates in relation to the Euro;
Distribution of 6,300 thousand euros as dividends relative to the financial year of 2012;
Positive net income as at 30 September 2013 of 10,113 thousand euros;
Positive variation in the fair value of the financial assets available for sale, net of deferred taxes, of the value of 9,271 thousand euros.
Financial Autonomy decreased from 11.8% at the end of 2012 to 11.1% as at 30 September 2013.
The Average Number of Workers at the end of the third quarter of 2013 was 11,989, reflecting an increase of 10.5% compared with 31 December 2012.
Evolution of the Average Number of Workers
"Teixeira Duarte, S.A." shares appreciated from 0.32 euros as at 31 December 2012 to 0.66 euros as at 30 September 2013.
The graph below shows the evolution of the stock market prices of the shares during the first six months of the year, having varied over this period between a minimum of 0.31 euros and a maximum of 0.69 euros.
Teixeira Duarte, S.A. Share Prices
During this period, 15,363,076 shares were traded on the stock market, with a total turnover of 8,130,532 euros.
TEIXEIRA DUARTE pursued its activity in the different sectors and markets in which it operates, with there not having been, from the closing of the third quarter of 2013 up to the present date, any fact which should be disclosed in relation to this action.
For the fourth quarter of 2013, growth of the activity is expected in various countries of importance in the Group's action in the external market, namely a significant increase in Venezuela.
Teixeira Duarte Group's Order Book for the construction sector reached the impressive total value of 2,329,378 thousand euros as at 30 September 2013, registering nonetheless a decrease of 12.9% in relation to 31 December 2012.
Therefore, and not counting any new contracts that may arise, the Group has ensured suitable business levels in construction in the external market which, in spite of the current unfavourable circumstances in the domestic market, has implied that, as a whole, Teixeira Duarte already has contracts to the total value of 285,280 thousand euros for the next three months of 2013 and 841,158 thousand euros for 2014, distributed as follows by the markets of operation of the Teixeira Duarte Group:
| 4th Q 13 | Contribution (%) | 2014 | Contribution (%) | |
|---|---|---|---|---|
| Portugal | 34,129 | 12.0% | 62,825 | 7.5% |
| Angola | 58,572 | 20.5% | 194,382 | 23.1% |
| Algeria | 50,374 | 17.7% | 146,598 | 17.4% |
| Brazil | 32,613 | 11.4% | 102,536 | 12.2% |
| Mozambique | 10,874 | 3.8% | 45,313 | 5.4% |
| Venezuela | 94,891 | 33.3% | 286,916 | 34.1% |
| Other Markets | 3,827 | 1.3% | 2,588 | 0.3% |
| Total | 285,280 | 100.0% | 841,158 | 100.0% |
(Values in thousand euros)
The development of action in other activity sectors will also be pursued, in particular in Distribution, whenever possible also giving priority to ventures in foreign markets, which, due to their dynamics, are becoming increasingly important in the Teixeira Duarte Group.
For 2013, Teixeira Duarte maintains the forecast of achieving a consolidated operating income of 1,500 million euros.
Lagoas Park, 29 November 2013
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
Jorge Ricardo de Figueiredo Catarino
| Notes | 30/09/2013 | 31/12/2012 | |
|---|---|---|---|
| Non-current assets: | |||
| Goodwill | 29,710 | 29,715 | |
| Intangible assets | 35,652 | 31,281 | |
| Tangible fixed assets | 13 | 554,684 | 529,775 |
| Investment properties | 14 | 488,621 | 498,236 |
| Investments in associates | 7 and 15 | 37,769 | 50,709 |
| Financial assets available for sale | 7 and 17 | 57,722 | 48,597 |
| Other investments | 15,486 | 14,546 | |
| Deferred tax assets | 18 | 129,343 | 111,912 |
| Customers | 60,221 | 58,091 | |
| Other receivables | 86 | 79 | |
| Other non-current assets | 1,578 | 1,716 | |
| Total non-current assets | 1,410,872 | 1,374,657 | |
| Current assets: | |||
| Inventories | 300,816 | 313,575 | |
| Customers | 488,484 | 476,851 | |
| Other receivables | 62,286 | 64,095 | |
| Cash and cash equivalents | 20 | 169,856 | 246,063 |
| Other investments | 5,485 | 10,888 | |
| Other current assets | 256,939 | 281,357 | |
| Total non-current assets | 1,283,866 | 1,392,829 | |
| TOTAL ASSETS | 7 | 2,694,738 | 2,767,486 |
| Equity: | |||
| Share capital | 21 | 210,000 | 210,000 |
| Adjustments of holdings in associates | 1,415 | 1,607 | |
| Currency conversion adjustments | (24,737) | (3,671) | |
| Reserves and retained earnings | 65,755 | 20,066 | |
| Consolidated net income | 10,108 | 24,003 | |
| Equity attributable to shareholders | 262,541 | 252,005 | |
| Non-controlling interests | 36,125 | 73,863 | |
| TOTAL EQUITY | 298,666 | 325,868 | |
| Non-current liabilities: | |||
| Loans | 23 | 449,407 | 401,060 |
| Provisions | 38,510 | 38,203 | |
| Financial leases | 190,599 | 199,580 | |
| Deferred tax liabilities | 18 | 57,283 | 57,979 |
| Other payables | 13,209 | 15,110 | |
| Other non-current liabilities | 97,380 | 177,793 | |
| Total non-current liabilities Current liabilities: |
846,388 | 889,725 | |
| Loans | |||
| 23 | 919,266 | 834,905 | |
| Suppliers Financial leases |
142,811 | 187,830 | |
| 29,262 | 22,015 | ||
| Other payables Other current liabilities |
27,878 | 19,097 | |
| Total current liabilities | 430,467 | 488,046 | |
| TOTAL LIABILITIES | 7 | 1,549,684 2,396,072 |
1,551,893 2,441,618 |
| TOTAL LIABILITIES AND EQUITY | 2,694,738 | 2,767,486 |
The notes are an integral part of the consolidated statement of financial position as at 30 September 2013.
| Notes | rd Q 13 3 |
rd Q 12 3 |
Jul-Sep 13 | Jul-Sep 12 | |
|---|---|---|---|---|---|
| Operating income: | |||||
| Sales and services rendered | 7 and 8 | 1,118,980 | 979,989 | 384,151 | 391,585 |
| Other operating income | 8 | 28,745 | 31,964 | 10,639 | 12,272 |
| Total operating income | 8 | 1,147,725 | 1,011,953 | 394,790 | 403,857 |
| Operating costs: | |||||
| Cost of sales | (404,364) | (345,787) | (141,763) | (122,411) | |
| Change in production | (3,603) | (676) | (1,160) | (582) | |
| External supplies and services | (331,645) | (293,231) | (114,336) | (132,966) | |
| Staff costs | (197,451) | (174,978) | (67,809) | (63,972) | |
| Amortisation and depreciation | 7 | (45,448) | (44,479) | (16,406) | (16,570) |
| Provisions and impairment losses in depreciable and amortisable assets and Goodwill | 7 | (7,664) | 224 | (7,081) | (105) |
| Other operating costs | (62,423) | (40,636) | (24,446) | (13,212) | |
| Total operating costs | (1,052,598) | (899,563) | (373,001) | (349,818) | |
| Net operating income | 7 | 95,127 | 112,390 | 21,789 | 54,039 |
| Financial costs and losses | 7 and 9 | (126,715) | (120,454) | (42,878) | (36,446) |
| Financial income and gains | 7 and 9 | 47,636 | 56,409 | 18,745 | 14,305 |
| Earnings from investment activities: | |||||
| Earnings from associates | 7 and 9 | 146 | 140 | 1,040 | 1,136 |
| Other | 7 and 9 | 4,971 | (19,479) | 3,022 | (2,009) |
| Financial results | (73,962) | (83,384) | (20,071) | (23,014) | |
| Pre-tax profit | 7 | 21,165 | 29,006 | 1,718 | 31,025 |
| Income tax Consolidated net income for the period |
10 | (11,052) 10,113 |
(19,615) 9,391 |
(309) 1,409 |
(17,556) 13,469 |
| Net income attributable to: | |||||
| Shareholders | 11 | 10,108 | 5,646 | 1,171 | 9,221 |
| Non-controlling interests | 5 | 3,745 | 238 | 4,248 | |
| Earnings per share: | |||||
| Basic (euros) | 11 | 0.02 | 0.01 | 0.00 | 0.02 |
| Diluted (euros) | 11 | 0.02 | 0.01 | 0.00 | 0.02 |
The notes are an integral part of the consolidated income statement of the period ended on 30 September 2013.
| Notes | rd Q 13 3 |
rd Q 12 3 |
Jul-Sep 13 | Jul-Sep 12 | |
|---|---|---|---|---|---|
| Consolidated net income for the period | 10,113 | 9,391 | 1,409 | 13,469 | |
| Income and costs that will not be subsequently reclassified to net income | |||||
| Other changes in equity | (18,875) | (3,354) | (3,383) | 1,687 | |
| (18,875) | (3,354) | (3,383) | 1,687 | ||
| Income and costs that may be subsequently reclassified to net income | |||||
| Fair value of financial assets available for sale | 17 | 9,271 | - | 3,211 | - |
| Currency conversion adjustments | (23,656) | (21,162) | (10,366) | (16,031) | |
| Adjustments of holdings in associates | 15 | (192) | 2,139 | (540) | (1,456) |
| Hedge financial instruments | 2,437 | (1,990) | 455 | (504) | |
| (12,140) | (21,013) | (7,240) | (17,991) | ||
| Net income recognised directly in equity | (31,015) | (24,367) | (10,623) | (16,304) | |
| Comprehensive income for the period | (20,902) | (14,976) | (9,214) | (2,835) | |
| Comprehensive income attributable to: | |||||
| Shareholders | 16,836 | (14,529) | (4,389) | (6,047) | |
| Non-controlling interests | (37,738) | (447) | (4,825) | 3,212 |
The notes are an integral part of the consolidated comprehensive income statement of the period ended on 30 September 2013.
| Reserves and retained earnings | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Adjustments of | Currency | Fair | Hedge | Consolidated Total equity | |||||||||
| shareholdings | conversion | Legal | Free | value | operation | Retained | net | attributable | Non-controlling | ||||
| Notes Share capital | in associates | adjustments | reserve reserves | reserve | reserve | earnings | income | to shareholders | interests | Total | |||
| Balance as at 1 January 2013 | 210,000 | 1,607 | (3,671) | 5,500 | 65,700 | 995 | (11,011) | (41,118) | 24,003 | 252,005 | 73,863 | 325,868 | |
| Comprehensive income for the period: | |||||||||||||
| Consolidated net income for the period | - | - | - | - | - | - | - | - | 10,108 | 10,108 | 5 | 10,113 | |
| Variation in currency conversion adjustments | - | - | (21,066) | - | - | - | - | - | - | (21,066) | (2,590) | (23,656) | |
| Variation in fair value and disposal of financial assets | |||||||||||||
| available for sale | 1 7 | - | - | - | - | - | 9,271 | - | - | - | 9,271 | - | 9,271 |
| Effect of hedge operations | 1 5 | - | - | - | - | - | - | 2,437 | - | - | 2,437 | - | 2,437 |
| Effect of the application of the equity method Other |
- | (192) | - | - | - | - | - | - 16,278 |
- | (192) 16,278 |
- (35,153) |
(192) (18,875) |
|
| - | - | - | - | - | - | - | - | ||||||
| Operations with shareholders in the period: | |||||||||||||
| Appropriation of the consolidated net income for 2012: | |||||||||||||
| Transfer to retained earnings | - | - | - | 4,500 | 9,678 | - | - | 3,525 | (17,703) | - | - | - | |
| Dividends distributed | 1 2 | - | - | - | - | - | - | - | - | (6,300) | (6,300) | - | (6,300) |
| Balance as at 30 September 2013 | 210,000 | 1,415 | (24,737) | 10,000 | 75,378 | 10,266 | (8,574) | (21,315) | 10,108 | 262,541 | 36,125 | 298,666 | |
| Reserves and retained earnings | |||||||||||||
| Adjustments of | Currency | Fair | Hedge | Consolidated Total equity | |||||||||
| shareholdings | conversion | Legal | Free | value | operation | Retained | net | attributable | Non-controlling | ||||
| Notes Share capital | in associates | adjustments | reserve reserves | reserve | reserve | earnings | income | to shareholders | interests | Total | |||
| Balance as at 1 January 2012 | 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 | - | - | - | - | - | - | - | - | 5,646 | 5,646 | 3,745 | 9,391 | |
| Variation in currency conversion adjustments | - | - | (20,858) | - | - | - | - | - | - | (20,858) | (304) | (21,162) | |
| Variation in fair value and disposal of financial assets | |||||||||||||
| available for sale | 1 7 | - | - | - | - | - | 13,980 | - | (13,980) | - | - | - | - |
| Effect of hedge operations | - | - | - | - | - | - | (1,990) | - | - | (1,990) | - | (1,990) | |
| Effect of the application of the equity method | 1 5 | - | 2,139 | - | - | - | - | - | - | - | 2,139 | - | 2,139 |
| Other | - | - | - | - | - | - | - | 534 | - | 534 | (3,888) | (3,354) | |
| Operations with shareholders in the period: | |||||||||||||
| Appropriation of the consolidated net income for 2011: | |||||||||||||
| Transfer to retained earnings | - | - | - | - | - | - | - | (200,437) | 200,437 | - | - | - |
The notes are an integral part of the consolidated statement of changes in equity for the period ended on 30 September 2013.
| Notes | rd Q 13 3 |
rd Q 12 3 |
Jul-Sep 13 | Jul-Sep 12 | |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES: | |||||
| Receipts from customers | 1,005,344 | 1,006,432 | 390,974 | 289,969 | |
| Payments to suppliers | (773,749) | (665,615) | (244,323) | (244,989) | |
| Staff payments | (193,159) | (175,524) | (66,521) | (64,769) | |
| Cash flow generated by operations | 38,436 | 165,293 | 80,130 | (19,789) | |
| Income tax payment/receipt | (39,598) | (30,908) | (15,125) | (4,692) | |
| Other receipts/payments relative to operating activity | (39,640) | (71,339) | (12,310) | 7,839 | |
| Cash flow from operating activities (1) | (40,802) | 63,046 | 52,695 | (16,642) | |
| INVESTMENT ACTIVITIES: | |||||
| Receipts derived from: | |||||
| Financial investments | 20 | 38,944 | 18,950 | 11,706 | 14,050 |
| Tangible fixed assets and investment properties | 4,298 | 3,738 | 1,756 | 290 | |
| Interest and similar income | 11,270 | 13,626 | 3,835 | 4,614 | |
| Dividends | 20 | 1,604 | 2,082 | 280 | 690 |
| 56,116 | 38,396 | 17,577 | 19,644 | ||
| Payments relative to: | |||||
| Financial investments | 20 | (41,950) | (19,775) | (5,684) | (7,722) |
| Tangible fixed assets and investment properties | (83,593) | (77,181) | (28,244) | (27,430) | |
| Intangible assets | (1,763) | (3,135) | (960) | 663 | |
| (127,306) | (100,091) | (34,888) | (34,489) | ||
| Cash flow from investment activities (2) | (71,190) | (61,695) | (17,311) | (14,845) | |
| FINANCING ACTIVITIES: | |||||
| Receipts derived from: | |||||
| Loans raised | 2,075,498 | 1,285,872 | 398,259 | 315,708 | |
| Payments relative to: | |||||
| Loans raised | (1,942,790) | (1,294,405) | (392,228) | (297,464) | |
| Interest and similar costs | (62,414) | (56,434) | (23,167) | (16,373) | |
| Dividends | 12 | (6,300) | - | - | - |
| (2,011,504) | (1,350,839) | (415,395) | (313,837) | ||
| Cash flow from financing activities (3) | 63,994 | (64,967) | (17,136) | 1,871 | |
| Variation in cash and equivalent (4)=(1)+(2)+(3) | (47,998) | (63,616) | 18,248 | (29,616) | |
| Effect of currency conversion differences | (28,209) | (664) | (5,681) | (5,942) | |
| Cash and equivalent at the beginning of the period | 20 | 246,063 | 291,693 | 157,289 | 262,971 |
| Cash and equivalent at the end of the period | 20 | 169,856 | 227,413 | 169,856 | 227,413 |
The notes are an integral part of the cash flow statement of the period ended on 30 September 2013.
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 euros, represented by 420,000,000 shares with the nominal value of 1 euro each, and its core business is the undertaking and management of investments, the coordination and supervision of other companies integrated in or related to its business group.
On 19 October 2012, the share capital was reduced to 210,000,000 euros, henceforth being represented by 420,000,000 shares with the nominal value of 0.50 euros.
The business group of TEIXEIRA DUARTE ("Group") is composed of the participated companies indicated in Notes 4, 15 and 16. The Group's core businesses are Construction; Concessions and Services; Real Estate; Hotel Services; Distribution; Energy and Automobile (Note 7).
The values indicated herein are expressed in thousand euros, unless indicated otherwise.
The consolidated financial statements as at 30 September 2013 were prepared on a going concern basis, using the accounting records of the Company and companies included in the consolidation perimeter, pursuant to accounting policies consistent with the International Financial Reporting Standards ("IFRS"), as adopted in the European Union, effective for periods beginning on 1 January 2013 and in conformity with IAS 34 - Interim Financial Reporting.
During the period ended on 30 September 2013, 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 2012, including new standards and interpretations, amendments or revisions endorsed by the European Union, of significant impact on the Consolidated Financial Position or Consolidated Net Income of the operations, and no material errors were recorded or significant alterations made to accounting estimates relative to previous years.
As at 30 September 2013, TEIXEIRA DUARTE, S.A. and the following controlled companies were included in the consolidation, through the full consolidation 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, Serviços e Meio Ambiente, S.A. | Edifício 1, Lagoas Park Porto Salvo |
100.00% |
| SATU-Oeiras - Sistema Automático de Transporte (a) Urbano, S.A. |
Edifício Paço de Arcos, E.N. 249/3 Paço de Arcos |
49.00% |
| TDGI - Tecnologia de Gestão de Imóveis, S.A. | Edifício 1, Lagoas Park Porto Salvo |
100.00% |
| TDHOSP - Gestão de Edifício Hospitalar, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| REAL ESTATE | ||
| BONAPARTE - Imóveis Comerciais e Participações, S.A. | Edifício 2, Lagoas Park | 100.00% |
| Fundo de Investimento Imobiliário Fechado TDF | Porto Salvo Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| IMOPEDROUÇOS - Sociedade Imobiliária, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| IMOTD - SGPS, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| QUINTA DE CRAVEL - Imobiliária, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| TDE - Empreendimentos Imobiliários, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| TD VIA - Sociedade Imobiliária, S.A. | Edifício 2, Lagoas Park Porto Salvo |
93.75% |
| TDF - Sociedade Gestora de Fundos de Investimento Imobiliário, S.A. |
Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| TEIXEIRA DUARTE - Gestão de Participações e | Edifício 2, Lagoas Park | 100.00% |
| Investimentos Imobiliários, S.A. TRANSBRITAL - Transportes e Britas Pio Monteiro |
Porto Salvo 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% |
| GO CORP TRAVEL SOLUTIONS - Agência de Viagens, S.A. |
Rua da Comunidade Lusíada, nº 2, Letra C 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 |
48.61% |
| DIGAL - Distribuição e Comércio, S.A. (b) | Rua das Lagoas - Campo Raso Sintra |
47.50% |
| DNGÁS - Distribuição e Comércio de Gás, S.A. (b) | Rua das Lagoas - Campo Raso Sintra |
50.00% |
| MERCAPETRO - Produtos Petrolíferos, S.A. (b) | Rua Óscar da Silva, 2243 Leça da Palmeira |
50.00% |
| MULTIGÁS - Sociedade Comercial e Distribuidora de Gás, S.A. (b) |
Rua das Lagoas - Campo Raso Sintra |
47.50% |
| PETRIN - Petróleos e Investimentos, S.A. (b) | Edifício 1, Lagoas Park Porto Salvo |
47.91% |
| PPS - Produtos Petrolíferos, S.A. (b) | Edifício 1, Lagoas Park Porto Salvo |
50.00% |
| PTG - SGPS, S.A. | Edifício 1, Lagoas Park Porto Salvo |
100.00% |
| TANQUIGÁS - Distribuição e Comércio de Gás, S.A. (b) | Rua das Lagoas - Campo Raso Sintra |
47.50% |
| TDARCOL - SGPS, S.A. (c) | Edifício 1, Lagoas Park Porto Salvo |
50.00% |
| AUTOMOBILE | ||
| TDO - Investimento e Gestão, S.A. | Rua das Pretas, 4 - Fracção 4 D Funchal |
100.00% |
| Corporate name | Head office | Effective percentage holding |
|---|---|---|
| OTHER | ||
| C + P.A. - Cimento e Produtos Associados, S.A. | Edifício 1, Lagoas Park | 100.00% |
| TDO - SGPS, S.A. | Porto Salvo 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 | 100.00% |
| BEL-ere - Engenharia e Reabilitação de Estruturas | Luanda Alameda Manuel Van-Dúnem, 318 |
100.00% |
| Angola, Lda. BETANGOLA - Betões e Pré-Fabricados de Angola, Lda. |
Luanda Rua Comandante Che Guevara, 67 - 1º D Luanda |
100.00% |
| CONCESSIONS AND SERVICES | ||
| EDUCARE - Actividades Educativas e Culturais, Lda. | Rua Amílcar Cabral, 27 - R/C C | 100.00% |
| TDGI - Tecnologia de Gestão de Imóveis, Lda. | Luanda Rua Comandante Che Guevara, 67 - 1º D Luanda |
100.00% |
| REAL ESTATE | ||
| AFRIMO - Empreendimentos Imobiliários, Lda. | Rua Amílcar Cabral, 51 - 1º C | 51.00% |
| ANGOPREDIAL - Empreendimentos Imobiliários, Lda. | Luanda Rua Amílcar Cabral, 27 - R/C D |
100.00% |
| CASANGOL - Gestão Imobiliária, Lda. | Luanda Rua Amílcar Cabral, 27 - R/C D |
100.00% |
| IMOAFRO - Empreendimentos Imobiliários, Lda. | Luanda Rua Amílcar Cabral, 27 - R/C D |
100.00% |
| TEIXEIRA DUARTE - Engenharia e Construções | Luanda Rua Amílcar Cabral, 27 - R/C D |
100.00% |
| (Angola), Lda. URBÁFRICA - Sociedade Imobiliária, Lda. |
Luanda Rua Amílcar Cabral, 35 - 5º C Luanda |
90.00% |
| HOTEL SERVICES | ||
| ALVALADE - Empreendimentos Turísticos e Hoteleiros, Lda. |
Rua Comandante Gika - Bairro Maiango Luanda |
100.00% |
| Corporate name | Head office | Effective percentage holding |
|---|---|---|
| ANGOIMO - Empreendimentos e Construções, Lda. | Rua Amílcar Cabral, 35 - 5º C | 100.00% |
| HOTEL TRÓPICO, S.A. | Luanda Rua da Missão, 103 |
80.00% |
| URBANGO - Gestão Imobiliária, Lda. | Luanda Rua Amílcar Cabral, 27 - R/C D Luanda |
100.00% |
| DISTRIBUTION | ||
| CND - Companhia Nacional de Distribuição, Lda. | Rua Amílcar Cabral, 51 - 1º C | 100.00% |
| DCG - Distribuição e 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% |
| AUTO 8, Lda. | Cine Atlântico - Luanda Via A-1, Lote CCB-5 - Pólo Automóvel |
100.00% |
| COMÉRCIO DE AUTOMÓVEIS, Lda. | 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) Luanda |
51.00% |
| 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 | ||
| GONGOJI Montante Energia, S.A. | Rua Major Lopes, 800 - sala 310 | 100.00% |
| PAREDÃO de Minas Energia, S.A. | Bairro São Pedro - Belo Horizonte Rua Major Lopes, 800 - sala 306 |
100.00% |
| TABOQUINHA Energia, S.A. | Bairro São Pedro - Belo Horizonte Rua Major Lopes, 800 - sala 308 Bairro São Pedro - Belo Horizonte |
100.00% |
| 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 - Dionísio da Costa, 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 |
100.00% |
| TDSP - Volta Redonda, Empreendimentos Imobiliários, SPE, Ltda. |
Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
100.00% |
| TDSP - 14, Empreendimentos Imobiliários, SPE, Ltda. | Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
100.00% |
| TDSP - Alta Vista IV, Empreendimentos Imobiliários, SPE, Ltda. |
Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
92.65% |
| TDSP - 16, Empreendimentos Imobiliários, SPE, Ltda. | Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
100.00% |
| TDSP - 17, Empreendimentos Imobiliários, SPE, Ltda. | Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
100.00% |
| DISTRIBUTION | ||
| TDD - Distribuição Brasil, Ltda. | Rua Iguatemi, nº 448, 6º andar, Conjunto 602 Itaim Bibi - São Paulo |
100.00% |
| CYPRUS |
LEVENEL, Limited Irakli, Egkomi, 2413 100.00% Nicosia
| Corporate name | Head office | Effective percentage holding |
|---|---|---|
| SPAIN | ||
| CONCESSIONS AND SERVICES | ||
| RECOLTE, Servicios y Medioambiente, S.A.U. | Av. Alberto Alcocer, 24 - 7º Madrid |
100.00% |
| GIBRALTAR | ||
| CONSTRUCTION | ||
| Teixeira Duarte International, LTD. | 23, Portland House - Glacis Road Gibraltar |
100.00% |
| MACAU | ||
| CONCESSIONS AND SERVICES | ||
| 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 | Av. 24 de Julho, 135 | 100.00% |
| Hoteleiros, Lda. Sociedade Hotel Tivoli, Lda. |
Maputo Av. 25 de Setembro, 1321 |
65.00% |
| TIVOLI BEIRA - Hotelaria e Serviços, Lda. | Maputo Av. 24 de Julho, 141 Maputo |
98.63% |
| NAMIBIA | ||
| CONCESSIONS AND SERVICES | ||
| KARIBIB Portland Cement (PTY) | P O Box 9574 Windhoek | 95.00% |
| KPC Trading and Services | Namibia P O Box 2143 Windhoek |
57.00% |
| SQUIRREL Investments 115 PTY, Ltd. | Namibia P O Box 2143 Windhoek Namibia |
95.00% |
| Corporate name | Head office | Effective percentage holding |
|---|---|---|
| RUSSIA | ||
| CONCESSIONS AND SERVICES | ||
| MMK Cement, Limited Liability Company | Murmansk Russia |
70.00% |
| VENEZUELA | ||
| CONSTRUCTION | ||
| Boyacá La Guaira Consortium | Av. San Juan Bosco Ota Coromoto no Aplica Urb. Altamira - Caracas Venezuela |
57.20% |
| TEGAVEN - Teixeira Duarte y Asociados, C.A. (a) | Av. Este, 6 - Edif. Centro Parque Carabobo, Piso 6, Of. 601 - Caracas Venezuela |
17.04% |
(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.
During the periods ended on 30 September 2013 and 2012, no companies entered or left the consolidation perimeter, relative to the consolidation perimeter as at 31 December 2012 and 2011, respectively.
The following exchange rates were used to convert the assets and liabilities expressed in foreign currency into euros as at 30 September 2013 and 31 December 2012, as well as the results of the operations developed in countries where the functional currency is different from the Euro, for the periods ended on 30 September 2013 and 2012:
| Closing rate | Average rate | ||||||
|---|---|---|---|---|---|---|---|
| Currency | 30/09/2013 | 31/12/2012 | Var | 30/09/2013 | 30/09/2012 | Var | |
| US Dollar | 1.3505 | 1.3194 | 2.36% | 1.3185 | 1.2895 | 2.25% | |
| Macaense Pataca | 10.7864 | 10.5328 | 2.41% | 10.5351 | 10.3048 | 2.23% | |
| Mozambican Metical | 39.5400 | 39.2400 | 0.76% | 39.3750 | 35.7380 | 10.18% | |
| Venezuelan Bolivar | 8.4975 | 5.6664 | 49.96% | 7.7620 | 5.5378 | 40.16% | |
| Angolan Kwanza | 131.3280 | 126.8460 | 3.53% | 126.4723 | 123.4863 | 2.42% | |
| Algerian Dinar | 110.3155 | 103.1890 | 6.91% | 104.6951 | 99.2885 | 5.45% | |
| Moroccan Dirham | 11.1863 | 11.1526 | 0.30% | 11.1495 | 11.0993 | 0.45% | |
| Brazilian Real | 3.0406 | 2.7036 | 12.46% | 2.8016 | 2.4704 | 13.41% | |
| Ukrainian Hryvnia | 11.0623 | 10.6212 | 4.15% | 10.7219 | 10.3989 | 3.11% | |
| Namibian Dollar | 13.5985 | 11.1727 | 21.71% | 12.5284 | 10.3529 | 21.01% | |
| Cape Verdean Escudo | 110.2650 | 110.2650 | - | 110.2650 | 110.2650 | - | |
| Russian Rouble | 43.8240 | 40.3295 | 8.66% | 41.7516 | 40.1847 | 3.90% | |
| Tunisian Dinar | 2.2260 | 2.0492 | 8.63% | 2.1270 | 1.9989 | 6.41% | |
| South African Rand | 13.5985 | 11.1727 | 21.71% | 12.5284 | 10.3529 | 21.01% | |
| Columbian Peso | 2,575.8100 | 2,331.3800 | 10.48% | 2,449.5680 | n.a. | - |
The Group organises its activity according to the following business segments:
The sales and services rendered and the results of each operating segment referred to above for the periods ended on 30 September 2013 and 2012, were as follows:
| rd Q 13 3 |
rd Q 12 3 |
Net operating income | ||||||
|---|---|---|---|---|---|---|---|---|
| Segment | Customers abroad |
Inter-segmental | Total | Customers abroad |
Inter-segmental | Total | 3rd Q 13 | 3rd Q 12 |
| Construction | 542,209 | 56,062 | 598,271 | 441,948 | 40,398 | 482,346 | 22,949 | 23,236 |
| Concessions and services | 53,681 | 13,339 | 67,020 | 45,757 | 18,303 | 64,060 | 7,334 | 6,703 |
| Real estate | 62,651 | 10,825 | 73,476 | 63,952 | 8,700 | 72,652 | 20,713 | 22,390 |
| Hotel services | 60,243 | 9,505 | 69,748 | 62,568 | 4,878 | 67,446 | 12,225 | 23,641 |
| Distribution | 147,746 | 6,439 | 154,185 | 117,496 | 5,800 | 123,296 | 11,509 | 13,973 |
| Energy | 87,936 | 1,768 | 89,704 | 97,296 | 1,580 | 98,876 | 2,077 | 1,615 |
| Automobile | 164,514 | 10,618 | 175,132 | 150,972 | 4,595 | 155,567 | 28,910 | 30,959 |
| Not allocated to segments | - | - | - | - | - | - | (10,476) | (10,146) |
| Elimination | - | (108,556) | (108,556) | - | (84,254) | (84,254) | (114) | 19 |
| 1,118,980 | - | 1,118,980 | 979,989 | - | 979,989 | 95,127 | 112,390 | |
| Financial costs and losses (Note 9) | (126,715) | (120,454) | ||||||
| Financial income and gains (Note 9) | 47,636 | 56,409 | ||||||
| Earnings from investment activities (Note 9) | 5,117 | (19,339) | ||||||
| Pre-tax profit | 21,165 | 29,006 |
Inter-segmental transactions are carried out under market conditions and terms, equivalent to transactions made with third parties.
| Segment | Fixed capital expenditure | Amortisation and depreciation through profit or loss |
Provisions and impairment losses |
|||
|---|---|---|---|---|---|---|
| rd Q 13 3 |
rd Q 12 3 |
rd Q 13 3 |
rd Q 12 3 |
rd Q 13 3 |
rd Q 12 3 |
|
| Construction | 54,037 | 34,653 | 25,717 | 26,069 | 7,656 | (395) |
| Concessions and services | 2,843 | 2,242 | 3,076 | 2,916 | 8 | 7 |
| Real estate | 686 | 432 | 3,829 | 2,235 | - | - |
| Hotel services | 7,690 | 6,046 | 5,918 | 7,848 | - | - |
| Distribution | 16,136 | 16,520 | 4,156 | 2,918 | - | - |
| Energy | 5,530 | 1,982 | 1,359 | 1,407 | - | - |
| Automobile | 4,058 | 2,333 | 1,391 | 1,084 | - | 164 |
| Not allocated to segments | - | - | 2 | 2 | - | - |
| 90,980 | 64,208 | 45,448 | 44,479 | 7,664 | (224) |
The assets and liabilities of the segments and their respective reconciliation with the consolidated total, as at 30 September 2013 and 31 December 2012, are as follows:
| Assets | Liabilities | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 30/09/2013 | ||||||||||
| 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 | 30/09/2013 | 31/12/2012 |
| Construction | 4,078 | - | 1,714,158 | 1,718,236 | 5,427 | - | 1,651,788 | 1,657,215 | 1,307,300 | 1,196,820 |
| Concessions and services | 871 | 22,586 | 232,706 | 256,163 | 837 | 19,031 | 228,447 | 248,315 | 157,138 | 157,604 |
| Real estate | 75 | 31,200 | 1,538,905 | 1,570,180 | 87 | 25,542 | 1,576,859 | 1,602,488 | 909,301 | 1,183,739 |
| Hotel services | - | - | 293,835 | 293,835 | - | - | 314,520 | 314,520 | 213,393 | 281,124 |
| Distribution | - | - | 205,825 | 205,825 | - | - | 154,397 | 154,397 | 172,633 | 118,529 |
| Energy | 24 | - | 77,950 | 77,974 | 24 | - | 79,698 | 79,722 | 50,306 | 52,289 |
| Automobile | - | - | 133,596 | 133,596 | - | - | 151,887 | 151,887 | 91,173 | 118,917 |
| Not allocated to segments | 32,721 | 3,936 | 371,516 | 408,173 | 44,334 | 4,024 | 337,019 | 385,377 | 74,212 | 50,818 |
| Elimination | - | - | (1,969,244) (1,969,244) | - | - | (1,826,435) | (1,826,435) | (579,384) | (718,222) | |
| 37,769 | 57,722 | 2,599,247 | 2,694,738 | 50,709 | 48,597 | 2,668,180 | 2,767,486 | 2,396,072 | 2,441,618 |
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 September 2013 and 2012 and as at 30 September 2013 and 31 December 2012, respectively:
| Sales and services rendered | Non-monetary non-current assets |
|||||
|---|---|---|---|---|---|---|
| Geographic segment | rd Q 13 3 |
rd Q 12 3 |
30/09/2013 | 31/12/2012 | ||
| Portugal | 240,410 | 281,940 | 617,711 | 630,462 | ||
| Angola | 546,220 | 487,450 | 351,789 | 337,040 | ||
| Algeria | 38,648 | 35,713 | 8,746 | 11,592 | ||
| Brazil | 64,493 | 63,672 | 53,288 | 41,644 | ||
| Spain | 19,350 | 16,968 | 12,715 | 12,236 | ||
| Mozambique | 45,570 | 26,649 | 24,660 | 23,088 | ||
| Venezuela | 160,145 | 60,699 | 38,280 | 31,044 | ||
| Other | 4,144 | 6,898 | 1,478 | 1,901 | ||
| 1,118,980 | 979,989 | 1,108,667 | 1,089,007 |
Non-current non-monetary assets include goodwill, intangible assets, tangible fixed assets and investment properties.
For the periods ended on 30 September 2013 and 2012, operating income was as follows:
| rd Q 13 3 |
rd Q 12 3 |
Jul-Sep 13 | Jul-Sep 12 | |
|---|---|---|---|---|
| Sales and services rendered: | ||||
| Sales | 939,578 | 778,464 | 318,461 | 317,847 |
| Services rendered | 179,402 | 201,525 | 65,690 | 73,738 |
| 1,118,980 | 979,989 | 384,151 | 391,585 | |
| Other operating income: | ||||
| Own work capitalised (a) | 5,028 | 2,819 | 818 | 1,034 |
| Inventory gains | 4,408 | 2,043 | 1,306 | 812 |
| Supplementary income | 4,300 | 5,683 | 2,086 | 1,761 |
| Disposal of assets (b) | 3,734 | 3,252 | 1,489 | 529 |
| Reversal of inventory impairment losses | 1,821 | 321 | 59 | 245 |
| Tax refunds | 1,768 | 1,877 | 216 | 1 |
| Variation in the fair value of investment properties | 64 | 1,697 | (3) | (466) |
| Other operating income | 7,622 | 14,272 | 4,668 | 8,356 |
| 28,745 | 31,964 | 10,639 | 12,272 | |
| 1,147,725 | 1,011,953 | 394,790 | 403,857 |
(a) - Own work capitalised essentially corresponds to costs associated to the construction of buildings.
(b) - The gains indicated above were obtained through the disposal of tangible fixed assets.
The financial results for the periods ended on 30 September 2013 and 2012 were as follows:
| rd Q 13 3 |
rd Q 12 3 |
Jul-Sep 13 | Jul-Sep 12 | |
|---|---|---|---|---|
| Financial costs and losses: | ||||
| Interest paid | (62,419) | (58,970) | (22,530) | (18,655) |
| Unfavourable currency conversion differences | (44,279) | (40,016) | (13,605) | (11,856) |
| Other financial costs and losses | (20,017) | (21,468) | (6,743) | (5,935) |
| (126,715) | (120,454) | (42,878) | (36,446) | |
| Financial income and gains: | ||||
| Interest received | 11,017 | 14,660 | 2,248 | 4,774 |
| Favourable currency conversion differences | 33,707 | 37,774 | 15,921 | 8,496 |
| Cash discounts received | 425 | 389 | 124 | 129 |
| Other financial income and gains | 2,487 | 3,586 | 452 | 906 |
| 47,636 | 56,409 | 18,745 | 14,305 | |
| Earnings from investment activities: | ||||
| Earnings from associates (a) | 146 | 140 | 1,040 | 1,136 |
| Dividends (b) | 1,555 | 1,857 | 397 | 688 |
| Other investments | 2,544 | (576) | 2,228 | 955 |
| Gains / losses in the measurement of assets available for sale (Note 17) | 872 | (20,760) | 397 | (3,652) |
| 5,117 | (19,339) | 4,062 | (873) | |
| Financial results | (73,962) | (83,384) | (20,071) | (23,014) |
(a) - The earnings from associated companies relative to the periods ended on 30 September 2013 and 2012 include the effect of the application of the equity method to the investments in associates of (125) and 140 thousand euros, respectively (Note 15).
During the period ended on 30 September 2013, the Group sold 20% of the share capital of "VOTORANTIM Macau Investimentos, S.A.", having recorded capital gains of 271 thousand euros.
(b) - As at 30 September 2013 the values presented correspond to dividends received from "Financial assets available for sale" of 552 thousand euros (533 thousand euros as at 30 September 2012) and the rest is from "Other investments".
During the periods ended on 30 September 2013 and 2012, no interest was capitalised on the acquisition cost of qualifying assets.
"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 which record taxable profit are also subject to the Municipal Surcharge, whose rate may vary up to the maximum of 1.5%, as well as the State Surcharge, incident on the portion of taxable profit in excess of 1,500,000 euros and 7,500,000 euros, at the rates of 3% and 5%, respectively. Regardless of the profit for tax purposes recorded for the year, the entities referred to above are also subject to autonomous taxation on the expenses and at the rates established in article 88 of the Corporate Income Tax Code.
For the calculation of the taxable profit, to which the aforesaid tax rates are applied, after deduction of the tax losses carried forward, non-acceptable amounts for tax purposes are added to and/or 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 its subsidiaries whose equity is at least 90% held, directly and indirectly, with head office and effective management located in Portugal, are taxed under the special taxation scheme for groups of companies (RETGS). This scheme consists of the aggregation of the taxable profits of all the companies included in the consolidation perimeter, as provided in article 69 and following of the Corporate Income Tax Code, with the application of the IRC rates to the overall amount obtained in this manner, after deduction of the tax losses carried forward. The value of tax calculated in this form is increased by the Municipal and State Surcharge, if applicable, calculated individually and at the rates referred to above, as well as by the autonomous taxation calculated for each company.
Pursuant to the legislation in force, tax returns in Portugal may be reviewed and corrected by the tax authorities for a period, in general, of four years (five years for Social Security).
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 reported as at 30 September 2013.
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).
| rd Q 13 3 |
rd Q 12 3 |
Jul-Sep 13 | Jul-Sep 12 | |
|---|---|---|---|---|
| Current tax: | ||||
| Income tax in Portugal | (5,156) | (11,398) | 829 | (3,956) |
| Income tax in other jurisdictions | (28,968) | (28,115) | (10,949) | (17,618) |
| Current tax | (34,124) | (39,513) | (10,120) | (21,574) |
| Deferred tax (Note 18): | 23,072 | 19,898 | 9,811 | 4,018 |
| (11,052) | (19,615) | (309) | (17,556) |
The income taxes recognised for the periods ended on 30 September 2013 and 2012 are as follows:
In addition to the amounts of deferred taxes recorded directly in the income statement, deferred taxes amounting to (2,851) thousand euros were recorded directly in equity as at 30 September 2013, and 119 thousand euros as at 30 September 2012 (Note 18).
Earnings per share for the periods ended on 30 September 2013 and 2012 were calculated taking into account the following amou nts:
| rd Q 13 3 |
rd Q 12 3 |
Jul-Sep 13 | Jul-Sep 12 | |
|---|---|---|---|---|
| Net income for the effect of calculating earnings per basic share (net income for the period) | 10,108 | 5,646 | 1,171 | 9,221 |
| Weighted average number of shares for the effect of calculating earnings per basic share (thousand) | 420,000 | 420,000 | 420,000 | 420,000 |
| Earnings per basic share | 0.02 | 0.01 | 0.00 | 0.02 |
Since for the financial years ended on 30 September 2013 and 2012 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 25 May 2013, deliberated the distribution of dividends of the value of 6,300 thousand euros, corresponding to 0.015 euros per share, paid in June 2013, taking into consideration the separate financial statements of the Company as at 31 December 2012.
During the period ended on 30 September 2012 there was no deliberation or payment of dividends.
During the periods ended on 30 September 2013 and 2012, the movements which occurred in tangible fixed assets, as well as in the respective accumulated depreciation and impairment losses, were as follows:
| Land | Buildings | Other | Tangible | Advances | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| & natural & other Administrative Administrative | Tools & | Administrative tangible | fixed assets | on account of | ||||||
| resourcesconstructions equipment | equipment | utensils | equipment | fixed assets in progress tang. fixed assets | Total | |||||
| Gross assets: | ||||||||||
| 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 | (161) | (1,553) | (3,152) | (1,366) | (97) | (128) | 9 | (31) | - | (6,477) |
| Additions | 136 | 4,959 | 26,082 | 5,902 | 2,658 | 2,055 | 3,228 | 15,749 | - | 60,770 |
| Transfers and write-offs | (2,866) | 5,216 | (10,023) | (3,920) | (281) | (1,185) | (7,219) | (8,067) | - | (28,346) |
| Disposals | (24) | (225) | (4,649) | (828) | (158) | (118) | (11) | - | - | (6,014) |
| Balance as at 30 September 2012 | 33,956 | 417,421 | 367,193 | 78,059 | 34,766 | 40,081 | 17,134 | 33,008 | - 1,021,617 | |
| Balance as at 1 January 2013 | 33,826 | 409,352 | 378,473 | 79,547 | 36,997 | 40,160 | 18,723 | 43,985 | 183 1,041,246 | |
| Currency conversion adjustments | (644) | (5,908) | (13,450) | (3,853) | (951) | (1,087) | (312) | (2,540) | (61) | (28,806) |
| Additions | - | 4,400 | 33,776 | 10,778 | 4,002 | 1,830 | 2,642 | 28,068 | - | 85,496 |
| Transfers and write-offs | (768) | 4,206 | 3,798 | 942 | 154 | (74) | (3,717) | (294) | (122) | 4,125 |
| Disposals | (33) | (480) | (3,381) | (5,737) | (33) | (138) | (103) | - | - | (9,905) |
| Balance as at 30 September 2013 | 32,381 | 411,570 | 399,216 | 81,677 | 40,169 | 40,691 | 17,233 | 69,219 | - 1,092,156 | |
| Accumulated depreciation | ||||||||||
| and impairment losses: | ||||||||||
| Balance as at 1 January 2012 | 166 | 100,846 | 268,589 | 53,225 | 28,462 | 30,426 | 4,781 | - | - | 486,495 |
| Currency conversion adjustments | - | (161) | (1,516) | (917) | (60) | (75) | - | - | - | (2,729) |
| Reinforcements | 2 | 11,066 | 21,350 | 7,924 | 1,119 | 2,108 | 377 | - | - | 43,946 |
| Transfers and write-offs | - | 30 | (6,846) | (2,176) | (1) | (973) | (31) | - | - | (9,997) |
| Disposals | - | (164) | (4,146) | (727) | (128) | (106) | (5) | - | - | (5,277) |
| Balance as at 30 September 2012 | 168 | 111,617 | 277,431 | 57,329 | 29,392 | 31,380 | 5,122 | - | - | 512,438 |
| Balance as at 1 January 2013 | 166 | 112,991 | 274,973 | 57,899 | 28,900 | 31,386 | 5,156 | - | - | 511,471 |
| Currency conversion effect | - | (2,277) | (4,482) | (2,376) | (211) | (662) | (34) | - | - | (10,042) |
| Reinforcements | - | 11,123 | 21,419 | 7,360 | 2,064 | 2,264 | 437 | - | - | 44,667 |
| Transfers and write-offs | - | (11) | (35) | 248 | 23 | (265) | (8) | - | - | (48) |
| Disposals | - | (231) | (3,127) | (4,980) | (32) | (109) | (97) | - | - | (8,576) |
| Balance as at 30 September 2013 | 166 | 121,595 | 288,748 | 58,151 | 30,744 | 32,614 | 5,454 | - | - | 537,472 |
| Net value: | ||||||||||
| As at 30 September 2012 | 33,788 | 305,804 | 89,762 | 20,730 | 5,374 | 8,702 | 12,012 | 33,008 | - | 509,179 |
| As at 30 September 2013 | 32,215 | 289,975 | 110,468 | 23,526 | 9,425 | 8,077 | 11,779 | 69,219 | - | 554,684 |
The additions to tangible fixed assets carried out during the period ended on 30 September 2013 refer, essentially, to investments in facilities and equipment.
As at 30 September 2013, tangible assets in progress include 56,301 thousand euros relative to buildings and other constructions in progress, with emphasis on the following:
For the Concessions and Services sector, investment in the São Francisco de Assis College in Luanda;
For the Distribution sector, the expansion of the network of shops in Angola;
For the Energy sector, the development of the tank facility project in Aveiro.
During the periods ended on 30 September 2013 and 2012, the movement which occurred in investment properties was as follows:
| 2013 | 2012 | |
|---|---|---|
| Balance as at 1 January | 498,236 | 522,016 |
| Currency conversion adjustments | (2,001) | (58) |
| Increases / disposals | (3,101) | (13,957) |
| Variation in fair value | (2,094) | 353 |
| Transfers with tangible fixed assets | (2,419) | 477 |
| Balance as at 30 September | 488,621 | 508,831 |
The income gained from investment properties arising from operating lease contracts reached 23.452 thousand euros for the period ended on 30 September 2013 (22,811 thousand euros as at 30 September 2012). Direct operating costs related to investment properties, for the period ended on 30 September 2013, reached 3,314 thousand euros (2,725 thousand euros as at 30 September 2012).
The following associates were recorded through the equity method as at 30 September 2013:
| Corporate name | Head office | Effective percentage holding |
|---|---|---|
| ALVORADA PETRÓLEO, S.A. | Rua Major Lopes, 800, 3º andar | 43.20% |
| Belo Horizonte - Minas Gerais - Brazil | ||
| ALSOMA, GEIE. | 3 Av André Malraux | 27.00% |
| Levallois Peret | ||
| AVIA PORTUGAL - Produtos Petrolíferos, S.A. | Edifício 1, Lagoas Park | 21.32% |
| Porto Salvo | ||
| CONSORCIO MINERO LUSO VARGAS C.A. | Av. La Armada, Edifício Centro Socialista Demivargas, Piso 4 | 49.00% |
| (CONLUVAR) | 1162 La Guaira - Catia La Mar | |
| Limited Liability Company Cement | Khutorskya Str., 70 | 49.00% |
| Odessa | ||
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | Av. 24 de Julho, 135 | 46.40% |
| Maputo | ||
| RPK Gulfstream, Ltd. | Tri Ruchja str. | 42.70% |
| 183003, Murmansk | ||
| SCP AK10 - Empreendimentos e | Avenida Alameda Santos, nº 960 - 19º, | 25.00% |
| Participações SPE Ltda. | Edifício CYK, Cerqueira César, São Paulo | |
| STELGEST - Gestão Hoteleira, S.A. | Edifício 2, Lagoas Park | 45.00% |
| Porto Salvo | ||
| TEIX.CO, SPA | BP 62B Zone D'Active Dar El Beida | 48.78% |
| Algiers | ||
The investments in associates showed the following movements during the periods ended on 30 September 2013 and 2012:
| Holdings | Goodwill | Total | |
|---|---|---|---|
| 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) | 140 | - | 140 |
| - Effect on equity | 2,139 | - | 2,139 |
| - Dividends received | (225) | - | (225) |
| Increases | 6,000 | - | 6,000 |
| Currency conversion adjustments | (949) | (588) | (1,537) |
| Other | (446) | - | (446) |
| Balance as at 30 September 2012 | 45,839 | 18,496 | 64,335 |
| Balance as at 1 January 2013 | 39,006 | 11,703 | 50,709 |
| Effects of the application of the equity method: | |||
| - Effect on net income for the period (Note 9) | (125) | - | (125) |
| - Effect on equity | (192) | - | (192) |
| Increases | 100 | - | 100 |
| Disposals (a) | (11,398) | ||
| (11,398) | - | ||
| Currency conversion adjustments | (512) | (6) | (518) |
| Other | (807) | - | (807) |
(a) - During the period ended on 30 September 2013, the Group sold 20% of the share capital of "VOTORANTIM Macau Investimentos, S.A." to a non-related party for the value of 11,668 thousand euros (Note 20), which gave rise to capital gains of 271 thousand euros (Note 9).
The investments in associates as at 30 September 2013 and 31 December 2012 are detailed as follows:
| 30/09/2013 | 31/12/2012 | |||||
|---|---|---|---|---|---|---|
| Associates | Holdings | Goodwill | Value of financial position |
Holdings | Goodwill | Value of financial position |
| Limited Liability Company Cement | 16,072 | 11,643 | 27,715 | 16,072 | 11,643 | 27,715 |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 5,006 | - | 5,006 | 4,506 | - | 4,506 |
| Alvorada Petróleos, S.A. | 3,406 | - | 3,406 | 3,975 | - | 3,975 |
| RPK Gulfstream, Ltd. | 871 | - | 871 | 837 | - | 837 |
| TEIX.CO, SPA | 507 | - | 507 | 541 | - | 541 |
| SCP AK-10 Empreendimentos e Participações SPE LTDA. | 21 | 54 | 75 | 27 | 60 | 87 |
| VOTORANTIM Macau Investimentos, S.A. | - | - | - | 12,113 | - | 12,113 |
| Other | 189 | - | 189 | 935 | - | 935 |
| 26,072 | 11,697 | 37,769 | 39,006 | 11,703 | 50,709 |
The aforesaid holdings are recorded through the equity method which, for the periods ended on 30 September 2013 and 2012, had the following impacts:
| 3 | rd Q 13 | |||
|---|---|---|---|---|
| Associates | Gains and losses in associates (Note 9) |
Adjustments of holdings |
Dividends | Total |
| Alvorada Petróleos, S.A. | (139) | - | - | (139) |
| Limited Liability Company Cement | (260) | (123) | - | (383) |
| VOTORANTIM Macau Investimentos, S.A. | - | - | - | - |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 910 | (409) | - | 501 |
| RPK Gulfstream, Ltd. | - | - | - | - |
| SCP AK-10 Empreendimentos e Participações SPE LTDA. | (3) | - | - | (3) |
| TEIX.CO, SPA | (353) | 319 | - | (34) |
| Other | (280) | 21 | - | (259) |
| (125) | (192) | - | (317) |
| 3 | rd Q 12 | |||
|---|---|---|---|---|
| Associates | Gains and losses in associates (Note 9) |
Adjustments of holdings |
Dividends | Total |
| Alvorada Petróleos, S.A. | (555) | 327 | (20) | (248) |
| Alvopetro, S.A. | - | (418) | - | (418) |
| Limited Liability Company Cement | 342 | 42 | - | 384 |
| VOTORANTIM Macau Investimentos, S.A. | (611) | 3,346 | - | 2,735 |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 928 | (916) | - | 12 |
| SCP AK-10 Empreendimentos e Participações SPE LTDA. | (52) | - | (38) | (90) |
| TEIX.CO, SPA | (159) | (242) | - | (401) |
| Other | 247 | - | (167) | 80 |
| 140 | 2,139 | (225) | 2,054 |
As at 30 September 2013, 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 | 14.10% |
| Porto Salvo | ||
| CAIS DE CRUZEIROS 2ª FASE, ACE | Rua da Tapada da Quinta de Cima | 15.00% |
| Linhó - Sintra | ||
| CONBATE, ACE | Edifício 2, Lagoas Park | 20.00% |
| Porto Salvo | ||
| DOURO LITORAL, ACE | Edifício 8, Lagoas Park | 40.00% |
| Porto Salvo | ||
| D.L.O.E.A.C.E. - Douro Litoral Obras Especiais, ACE | Edifício 2, Lagoas Park | 40.00% |
| Porto Salvo | ||
| ENGIL/MOTA/TEIXEIRA DUARTE – Requalificações | Av. Fabril do Norte, 1601 | 33.33% |
| Urbanas, ACE | Matosinhos | |
| FERROVIAL/TEIXEIRA DUARTE - Obras Hidráulicas | Edifício Central Park | 50.00% |
| do Alqueva, ACE | Rua Alexandre Herculano, Nº 3, 2º - Linda-a-Velha | |
| GMP - Grupo Marítimo Português, ACE | Edifício 1, Lagoas Park Porto Salvo |
20.04% |
| GMP - Grupo Marítimo Português MEK, ACE | Edifício 1, Lagoas Park | 20.04% |
| Porto Salvo | ||
| GPCC - Grupo Português de Construção de | Rua Senhora do Porto, 930 | 25.00% |
| Infraestruturas de Gás Natural, ACE | Porto | |
| GPCC - Grupo Português de Construção de | Edifício Sagres | 25.00% |
| Infraestruturas da Expo, ACE | Rua Professor Henrique de Barros, nº 4, 2 A - Prior Velho | |
| METROLIGEIRO - Construção de Infraestruturas, ACE | Estrada da Luz, 90 - 6º E | 26.80% |
| Lisbon | ||
| NOVA ESTAÇÃO, ACE | Av. Frei Miguel Contreiras, nº 54, 7º | 25.00% |
| Lisbon | ||
| SOMAFEL E OFM - Obras do Metro, ACE | Edifício 1, Lagoas Park | 60.00% |
| Porto Salvo | ||
| SOMAFEL/FERROVIAS, ACE | Av. Columbano Bordalo Pinheiro, 93 - 7º | 36.00% |
| Lisbon | ||
| TEIXEIRA DUARTE - SOPOL - Metro Superfície, ACE | Edifício 2, Lagoas Park | 57.30% |
| Porto Salvo | ||
| TEIXEIRA DUARTE/OPCA - Fungere - Parcela 1.18 do | Edifício 2, Lagoas Park | 60.00% |
| Parque das Nações em Lisboa - 3ª Fase – Empreitada | Porto Salvo | |
| de Acabamentos e Instalações Especiais dos Edifícios | ||
| para o Hotel e Escritórios, ACE | ||
| TRÊS PONTO DOIS - Trabalhos Gerais de Construção | Av. das Forças Armadas, 125 - 2º C | 50.00% |
| Civil, Via e Catenária de Modernização da Linha | Lisbon | |
| do Norte, ACE |
As a result of the consolidation of these participated companies, through the proportional consolidation method, as at 30 September 2013 and 31 December 2012, the following values were included in the Group's consolidated financial statements:
| Current assets | Non-current assets | Current liabilities | Non-current liabilities | |||||
|---|---|---|---|---|---|---|---|---|
| 30/09/2013 | 31/12/2012 | 30/09/2013 | 31/12/2012 | 30/09/2013 | 31/12/2012 | 30/09/2013 | 31/12/2012 | |
| AVIAS, ACE | 28 | - | - | - | - | - | - | - |
| CAIS DE CRUZEIROS - 2ª Fase, ACE | 75 | 95 | - | - | 57 | 57 | 18 | 19 |
| CONBATE, ACE | 589 | 1,098 | 1 | 1 | 198 | 613 | 57 | 131 |
| DOURO LITORAL, ACE | 2,271 | 2,528 | 4 | 6 | 386 | 344 | 1,543 | 1,937 |
| DOURO LITORAL OBRAS ESPECIAIS, ACE | 339 | 542 | 18 | 22 | 310 | 114 | 80 | 80 |
| FERROVIAL / TEIXEIRA DUARTE - Obras Hidráulicas do Alqueva, ACE | 98 | 113 | - | - | 61 | 76 | 143 | 144 |
| GMP - Grupo Maritimo Português, ACE | 1,156 | 1,215 | - | 5 | 1,219 | 1,262 | - | - |
| GMP – Grupo Marítimo Português MEK, ACE | 838 | 674 | - | - | 882 | 780 | - | - |
| GPCC - Grupo Português de Construção de Infraestruturas de | ||||||||
| Gás Natural, ACE | 80 | 80 | - | - | 80 | 80 | - | - |
| GPCIE - Grupo Português de Construção de Infraestruturas da | ||||||||
| Expo, ACE | - | 1 | - | - | - | 1 | - | - |
| METROLIGEIRO - Construção de Infraestruturas, ACE | 113 | 105 | - | - | 113 | 105 | - | - |
| METROPAÇO - Trabalhos de Construção da Estação do | ||||||||
| Metropolitano do Terreiro do Paço, ACE | - | - | - | - | ||||
| NOVA ESTAÇÃO, ACE | 1,034 | 1,181 | 3 | 4 | 1,036 | 1,221 | - | - |
| SOMAFEL E OFM - Obras do Metro, ACE | 3 | 30 | - | - | 3 | 30 | - | - |
| SOMAFEL/FERROVIAS, ACE | 13 | 35 | - | - | - | 15 | - | - |
| 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 | 58 | 56 | - | - | 59 | 56 | - | - |
| TEIXEIRA DUARTE - SOPOL - Metro Superfície, ACE | 165 | 230 | - | - | 165 | 230 | - | - |
| TRÊS PONTO DOIS - Trabalhos Gerais de Construção Civil, Via e | ||||||||
| Catenária de Modernização da Linha do Norte, ACE | 321 | 321 | - | - | 188 | 187 | - | - |
| 7,181 | 8,304 | 26 | 38 | 4,757 | 5,171 | 1,841 | 2,311 |
As a result of the consolidation of these participated companies through the proportional consolidation method, for the periods ended on 30 September 2013 and 2012, the following amounts were included in the Group's consolidated financial statements:
| Income | Costs | ||||
|---|---|---|---|---|---|
| rd Q 13 3 |
rd Q 12 3 |
rd Q 13 3 |
rd Q 12 3 |
||
| AVIAS, ACE | 28 | - | - | - | |
| CAIS DE CRUZEIROS - 2ª Fase, ACE | 2 | 25 | 2 | 7 | |
| CONBATE, ACE | 84 | 9,757 | 105 | 9,362 | |
| DOURO LITORAL, ACE | 549 | 5,023 | 456 | 4,817 | |
| DOURO LITORAL OBRAS ESPECIAIS, ACE | 3 | 443 | 36 | 67 | |
| FERROVIAL / TEIXEIRA DUARTE - Obras Hidráulicas do Alqueva, ACE | 17 | 9 | 17 | 9 | |
| GMP - Grupo Maritimo Português, ACE | 4 | 130 | 108 | 228 | |
| GMP – Grupo Marítimo Português MEK, ACE | 8 | 214 | 30 | 267 | |
| GPCC - Grupo Português de Construção de Infraestruturas de | |||||
| Gás Natural, ACE | - | - | - | 4 | |
| GPCIE - Grupo Português de Construção de Infraestruturas da | |||||
| Expo, ACE | - | 1 | - | - | |
| METROPAÇO - Trabalhos de Construção da Estação do | |||||
| Metropolitano do Terreiro do Paço, ACE | - | 3 | - | 3 | |
| NOVA ESTAÇÃO, ACE | 14 | 1 | 12 | 36 | |
| SOMAFEL/FERROVIAS, ACE | - | 20 | - | 12 | |
| 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 | 26 | 64 | 26 | 66 | |
| TRÊS PONTO DOIS - Trabalhos Gerais de Construção Civil, Via e | |||||
| Catenária de Modernização da Linha do Norte, ACE | - | - | 1 | 16 | |
| 736 | 15,691 | 796 | 14,897 |
Included in the information indicated in Note 24, the Group provided bank guarantees, fidelity guarantee insurance and letters of comfort as an entrepreneur in these joint ventures to the total value of 18,685 thousand euros as at 30 September 2013 (19,343 thousand euros as at 31 December 2012).
During the periods ended on 30 September 2013 and 2012, the movements which occurred in the valuation of the financial assets available for sale, stated at their respective fair value, were as follows:
| 2013 | 2012 | |
|---|---|---|
| Fair value as at 1 January | 48,597 | 70,052 |
| Disposals during the period | (2,116) | - |
| Increase / decrease in fair value | 11,241 | (32,084) |
| Transfer of advance of financial investments (a) | - | 3,720 |
| Fair value as at 30 September | 57,722 | 41,688 |
As at 30 September 2013 and 31 December 2012, the Group held 366,000,000 and 394,211,281 shares in Banco Comercial Português, S.A., respectively, classified as financial assets available for sale.
During the period ended on 30 September 2013, the Group sold 28,211,281 shares of Banco Comercial Português, S.A. for the value of 2,988 thousand euros, having recorded capital gains of 872 thousand euros (Note 9).
The financial assets available for sale, and their respective cost and market values, as at 30 September 2013 and 31 December 2012, are as follows:
| 30/09/2013 | 31/12/2012 | |||
|---|---|---|---|---|
| Cost value Market value Cost value | Market value | |||
| Banco Comercial Português, S.A. | 722,955 | 35,136 | 760,114 | 29,566 |
| Banco Bilbao Vizcaya Argentaria, S.A. | 35,958 | 22,586 | 35,958 | 19,031 |
| 758,913 | 57,722 | 796,072 | 48,597 |
All situations which might significantly affect future taxes are stated through the application of the deferred tax rule.
During the periods ended on 30 September 2013 and 2012, the movements which occurred in deferred tax assets and liabilities were as follows:
| Deferred tax assets | Deferred tax liabilities |
|||
|---|---|---|---|---|
| 2013 | 2012 | 2013 | 2012 | |
| Balance as at 1 January | 111,912 | 107,000 | 57,979 | 65,906 |
| Constitution / Reversal | ||||
| Net income (Note 10) | 21,774 | 17,751 | (1,298) | (2,147) |
| Equity | (1,783) | 753 | 1,068 | 634 |
| Currency conversion effect and adjustments | (2,560) | (2,512) | (466) | (227) |
| Balance as at 30 September | 129,343 | 122,992 | 57,283 | 64,166 |
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, periodically reviewed and updated, on the prospects of generating taxable earnings.
As of 1 January 2012, the deduction of tax losses calculated in Portugal, including tax losses calculated before 1 January 2012, is limited to 75% of the taxable profit calculated for the year in which the deduction is made.
The transactions and balances between "TD,S.A." and the Group's companies 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 transactions.
The main balances with related entities as at 30 September 2013 and 31 December 2012 are detailed as follows:
| Balances receivable | Balances payable | Loans granted | Other debts | |||||
|---|---|---|---|---|---|---|---|---|
| Entity | 30/09/2013 31/12/2012 30/09/2013 | 31/12/2012 30/09/2013 | 31/12/2012 | 30/09/2013 | 31/12/2012 | |||
| AEBT - Auto Estradas do Baixo Tejo, S.A. | - | - | - | - | 819 | 819 | - | - |
| AEDL - Auto Estradas do Douro Litoral, S.A. | - | - | - | - | 1,202 | 1,202 | - | - |
| ALSOMA, GEIE | - | - | 24 | 24 | - | - | - | - |
| AVIA PORTUGAL, S.A. | - | - | - | 33 | - | - | - | - |
| VOTORANTIM Macau Investimentos, S.A. | - | - | - | - | - | 8,536 | - | - |
| CINTEL - Construção Interceptor Esgotos, S.A. | 46 | 46 | - | - | 4 | 4 | - | - |
| Consórcio Minero Luso Vargas - CONLUVAR | 4,240 | 1,968 | - | - | - | - | 6 | (1,665) |
| OPSUT 2010 Consortium | 1,317 | 2,184 | 44 | 454 | - | - | - | - |
| EIA - Ensino de Investigação e Administração, S.A. | - | - | - | - | - | - | (324) | (324) |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 158 | 2,213 | - | 3 | - | - | (2,380) | (247) |
| RPK Gulfstream, Ltd. | - | - | - | - | 2,276 | 2,473 | - | - |
| Limited Liability Company Cement | 295 | 147 | - | - | 16,072 | 16,072 | - | - |
| LUSOPONTE - Concessionária para a Travessia do Tejo, S.A. | - | - | - | - | 150 | - | - | - |
| Moreira e Cunha, Lda. | 12 | 8 | - | - | - | - | (80) | (2,132) |
| MTS - Metro Transportes do Sul, S.A. | - | - | - | - | 740 | 740 | - | - |
| Promociones Inmobiliárias 3003, C.A. | 56 | 55 | - | - | - | - | (23) | (31) |
| STELGEST - Gestão Hoteleira, S.A. | 17 | 23 | - | - | - | (828) | (958) | |
| TEDEVEN Inmobiliária, CA | 1 | - | 25 | - | - | - | - | |
| TEIX.CO, SPA | 1,358 | 1,435 | 706 | 755 | - | (286) | (304) | |
| VSL Sistema de Pré-Esforço - Equipamento de Montagem, S.A. | - | - | - | 1 | - | - | - | |
| 7,500 | 8,079 | 799 | 1,270 | 21,263 | 29,846 | (3,915) | (5,661) |
The main transactions carried out during the periods ended on 30 September 2013 and 2012, with related entities, were as follows:
| Sales and services rendered |
Purchases and services received |
Interest debited | ||||
|---|---|---|---|---|---|---|
| rd Q 13 3 |
rd Q 12 3 |
rd Q 13 3 |
rd Q 12 3 |
rd Q 13 3 |
rd Q 12 3 |
|
| AVIA Portugal, S.A. | - | - | - | 27 | - | - |
| Consórcio Minero Luso Vargas - CONLUVAR | 2,526 | - | 9,224 | - | - | - |
| OPSUT 2010 Consortium | 1,239 | - | 2,354 | - | - | - |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 200 | 33 | 56 | 32 | - | - |
| Limited Liability Company Cement | - | 104 | - | - | 1,326 | 881 |
| Moreira e Cunha, Lda. | 65 | 45 | - | - | - | - |
| STELGEST - Gestão Hoteleira, S.A. | 85 | 88 | - | - | 40 | 41 |
| TEIX.CO, SPA | - | - | - | 214 | - | - |
| VSL Sistema de Pré-Esforço - Equipamento de Montagem, S.A. | - | 258 | - | 266 | - | - |
| 4,115 | 528 | 11,634 | 539 | 1,366 | 922 |
The remunerations of the members of the governing bodies of TD, S.A. for the periods ended on 30 September 2013 and 2012 were as follows:
| rd Q 13 3 |
rd Q 12 3 |
Jul-Sep 13 | Jul-Sep 12 | |
|---|---|---|---|---|
| Executive directors: | ||||
| Short term benefits | 1,183 | 858 | 255 | 522 |
| Supervisory board: | ||||
| Short term benefits | 50 | 50 | 17 | 17 |
| Statutory Auditor: | ||||
| Short term benefits | 45 | 45 | 15 | 15 |
| 1,278 | 953 | 287 | 554 |
The remunerations of the members of the senior management of TD, S.A. for the periods ended on 30 September 2013 and 2012 were as follows:
| rd Q 13 3 |
rd Q 12 3 |
Jul-Sep 13 | Jul-Sep 12 | |
|---|---|---|---|---|
| Senior staff: | ||||
| Short term benefits | 5,925 | 5,681 | 1,523 | 2,556 |
| 5,925 | 5,681 | 1,523 | 2,556 |
As at 30 September 2013 and 31 December 2012, this heading is broken down as follows:
| 30/09/2013 | 31/12/2012 | |
|---|---|---|
| Demand deposits | 132,614 | 153,725 |
| Term deposits | 30,195 | 80,210 |
| Other cash investments | 214 | 2,234 |
| Cash | 6,833 | 9,894 |
| 169,856 | 246,063 |
The heading of cash and cash equivalents includes cash, deposits repayable on demand, term deposits and cash investments with maturity of less than three months, repayable on demand and with insignificant risk of change of value.
The receipts derived from financial investments during the periods ended on 30 September 2013 and 2012, refer to the disposal of holdings in the following entities:
| 3rd Q 13 | 3rd Q 12 | Jul-Sep 13 | Jul-Sep 12 | |
|---|---|---|---|---|
| Banco Bilbao Vizcaya Argentaria, S.A. | 18,073 | 6,667 | 9,101 | 2,226 |
| VOTORANTIM Macau Investimentos, S.A. | 11,668 | - | - | - |
| Banco Comercial Português, S.A. | 8,984 | 11,325 | 2,605 | 11,325 |
| ALVOPETRO, S.A. | - | 58 | - | (1) |
| Other | 219 | 900 | - | 500 |
| 38,944 | 18,950 | 11,706 | 14,050 |
The payments relative to financial investments for the periods ended on 30 September 2013 and 2012, refer to the acquisition of holdings in the following entities:
| 3rd Q 13 | 3rd Q 12 | Jul-Sep 13 | Jul-Sep 12 | |
|---|---|---|---|---|
| C + P.A. - Cimento e Produtos Associados, S.A. | 23,259 | - | - | - |
| Banco Bilbao Vizcaya Argentaria, S.A. | 11,759 | 6,705 | 3,160 | 1,234 |
| Banco Comercial Português, S.A. | 5,503 | - | 2,412 | - |
| DIGAL - Distribuição e Comércio, S.A. | 928 | 3,588 | 7 | - |
| Limited Liability Company Cement | - | 6,000 | - | 6,000 |
| COLT Resources Inc. | - | 2,504 | - | - |
| Other | 501 | 978 | 105 | 488 |
| 41,950 | 19,775 | 5,684 | 7,722 |
The dividends received during the periods ended on 30 September 2013 and 2012, were as follows:
| 3rd Q 13 | 3rd Q 12 | Jul-Sep 13 | Jul-Sep 12 | |
|---|---|---|---|---|
| Banco Bilbao Vizcaya Argentaria, S.A. | 655 | 861 | 280 | 438 |
| LUSOPONTE - Concessionária para a Travessia do Tejo, S.A. | 392 | 562 | - | - |
| SCP AK-10 Empreendimentos e Participações SPE, Ltda. | - | 38 | - | (1) |
| Other | 557 | 621 | - | 253 |
| 1,604 | 2,082 | 280 | 690 |
As at 30 September 2013 and 31 December 2012, the underwritten and paid-up share capital was represented by 420,000,000 shares with the nominal value of 0.50 euros each (420,000,000 shares with the nominal value of 1 euro each as at 30 September 2012).
As at 30 September 2013 and 31 December 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 current legislation, the Company is obliged to transfer at least 5% of its annual net income to the legal reserve, until it reaches at least 20% of the share capital. This reserve is not distributable to the shareholders, but may be used to absorb losses, after all the other reserves have been depleted, or incorporated in the share capital.
Fair value reserve: The fair value reserve arises from 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: The free reserves are available for distribution.
Hedge operation reserve: The hedge operation reserve reflects the effective component (net of the tax effect) of the changes in the fair value of derivative financial instruments classified as cash flow hedges.
As at 30 September 2013 and 31 December 2012, the following loans had been raised:
| 30/09/2013 | 31/12/2012 | |
|---|---|---|
| Non-current liabilities: | ||
| Bank loans a) | 184,586 | 211,044 |
| Commercial paper b) | 264,821 | 190,016 |
| 449,407 | 401,060 | |
| Current liabilities: | ||
| Bank loans a) | 545,086 | 362,145 |
| Commercial paper b) | 374,180 | 472,760 |
| 919,266 | 834,905 | |
| 1,368,673 | 1,235,965 |
As at 30 September 2013, the domestic bank loans, bank overdrafts and escrow accounts bore interest at the weighted annual average rate of 3.73% (4.30% as at 30 September 2012).
As at 30 September 2013, the most significant bank loans contracted by the Group essentially correspond to:
Loan raised from Banco Caixa Geral Totta Angola, contracted on 21 December 2011 of the present value of 16,969 thousand euros, which will fall due on 28 February 2019.
Loan raised from Banco Espírito Santo de Investimento, S.A. contracted on 29 December 2011, of the present value of EUR 3,324 thousand euros, which will fall due on 27 November 2015.
As at 30 September 2013 and 31 December 2012, the bank loans also include escrow accounts of the value of 373,641 and 260,815 thousand euros, respectively.
As at 30 September 2013, the Group had negotiated the following commercial paper programmes:
of 5,000 thousand euros and 45,000 thousand euros, respectively. The participation of each company in each programme may vary each time it is used, with TEIXEIRA DUARTE - Gestão de Participações e Investimentos Imobiliários, S.A. being required to participate with at least 10% of the total value. Sixteen six-monthly and successive issues have been contracted for the total nominal value of the programme, bearing interest on a six-monthly basis and in arrears at a rate indexed to the six-month Euribor increased by 0.875% and determined according to the date of the auction, with the repayment of the last issue being on 14 February 2014.
force on the second business day prior to each subscription date, plus 3% and determined in accordance with the date of each auction.
As a result of the commitment of successive renewal during the financial year of the programme contracts, some existing issues as at 30 September 2013 and 31 December 2012 are classified as non-current liabilities.
| 30/09/2013 | 31/12/2012 | |
|---|---|---|
| 2014 | 20,847 | 114,007 |
| 2015 | 82,208 | 85,903 |
| 2016 | 71,157 | 53,896 |
| 2017 | 35,276 | 30,770 |
| 2018 and following | 239,919 | 116,484 |
| 449,407 | 401,060 |
As at 30 September 2013 and 31 December 2012, the repayment of non-current bank loans is defined as follows:
As at 30 September 2013 and 31 December 2012, the funding in foreign currency was expressed as follows:
| 30/09/2013 | 31/12/2012 | |||
|---|---|---|---|---|
| Currency | Currency | Euro | Euro | |
| Venezuelan Bolivar | 525,261 | 61,814 | 10,000 | 1,765 |
| US Dollar | 57,708 | 42,731 | 89,008 | 67,461 |
| Namibian Dollar | - | - | 199 | 18 |
| Japanese Yen | - | - | 76,000 | 669 |
| Angolan Kwanza | 14,262,382 | 108,601 | 14,062,387 | 110,862 |
| Brazilian Real | 74,105 | 24,372 | 78,826 | 29,156 |
The loans denominated in foreign currency earn interest at market rates and were converted into euros based on the exchange rate as at the reporting date.
Following various inspections conducted by the Taxation and Customs Authority (AT) to the accounts of TEIXEIRA DUARTE - Gestão de Participações Investimentos Imobiliários, S.A. ("TDGPII, S.A."), a company 100% held indirectly by TEIXEIRA DUARTE, S.A. relative to 2007, 2008, 2009 and 2010, the following corrections were made to the tax losses that had initially been reported for this participated company:
| Calculated tax | ||||||
|---|---|---|---|---|---|---|
| Year | loss | AT Correction | ||||
| 2007 | 46,632 | 29,331 | ||||
| 2008 | 50,590 | 45,938 | ||||
| 2009 | 50,182 | 24,807 | ||||
| 2010 | 18,165 | 6,467 |
With the exception of the amount of 611 thousand euros included in the correction to the tax loss for 2008 (relative, according to the AT, to the undue application of number 10 of article 22 of the EBF to the distribution of income by the TDF Real Estate Investment Fund), these corrections arise 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 (RETGS) (article 69 and following of the IRC Code), the corrections to the tax losses of 2007 and 2008 were the object of Statements of Payment of IRC and compensatory interest issued to the controlling company, TEIXEIRA DUARTE - Engenharia e Construções, S.A., which filed judicial reviews at the Administrative and Fiscal Court of Sintra.
Over the course of the third quarter of 2013, "TD-EC, S.A." was notified of the additional Statement of Payment of IRC and compensatory interest with reference to the corrections of the financial year of 2009, and is currently preparing a judicial review, considering the applicable legal deadlines.
Notwithstanding the unfavourable outcome to the claims of "TDGPII, S.A." and, consequently, the controlling company, under the proceedings relative to the financial year of 2006, the Board of Directors continues to expect a different outcome for the other financial years subject to corrections (2007 and 2008).
It should be noted that the Statement of Payment of IRC and compensatory interest for the financial year of 2008 issued to "TD-EC, S.A." as the controlling company, apart from the corrections described above relative to the participated company "TDGPII, S.A.", also includes a correction to the taxable profit calculated at an individual level for "TD-EC, S.A.".
The total amount of corrections to the taxable profit reached 35,467 thousand euros, of which "TD-EC, S.A." objected to 32,595 thousand euros, related to tax credit, the system of re-investment of tax gains and the undue application of no. 10 of article 22 of the EBF.
The correction relative to the financial year of 2010 concerning the participated company "TDGPII, S.A." had not yet been the object of any additional payment required by the controlling company, as at the closing date of September 2013.
As at 30 September 2013 and 31 December 2012, the group of companies included in the consolidation had provided the following guarantees to third parties:
| 30/09/2013 | 31/12/2012 | |
|---|---|---|
| Bank guarantees provided | 377,454 | 447,093 |
| Fidelity insurance | 394,774 | 564,836 |
The bank guarantees were essentially provided for the effect of tenders, advances received and as completion bonds for works.
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, Serviços e Meio Ambiente, S.A., RECOLTE, Servicios y Medioambiente, S.A.U., EMPA – Serviços de Engenharia, S.A., TEGAVEN – Teixeira Duarte y Asociados, CA and Boyacá – La Guaira Consortium, have provided completion bonds in order to guarantee the good implementation of works and services rendered.
In order to secure the loan contract signed with Banco Caixa Geral, S.A., of the present value of 16,820 thousand euros, granted by RECOLTE, Servicios y Medioambiente, S.A.U., RECOLTE, Servicios y Medioambiente, S.A.U. pledged 2,734,325 shares in Banco Bilbao Vizcaya Argentaria, S.A..
A mortgage was also constituted in favour of Caixa Geral de Depósitos, S.A. 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 present value of 35,944 thousand euros.
In order to guarantee the contract signed with Banco Caixa Totta Angola, of the present value of 16,969 thousand euros, URBANGO - Gestão Imobiliária, Lda. mortgaged its building no. 256 - 1st section, located in Chicala.
In order to guarantee the contract signed with BIC, of the present value of 29,352 thousand euros, ANGOIMO - Empreendimentos e Construções, Lda. mortgaged its building no. 2554, located in Samba.
In order to guarantee the contract signed with BIC, of the present value of 13,219 thousand euros, ANGOIMO - Empreendimentos e Construções, Lda. mortgaged its building no. 2554, located in Samba.
In order to secure the loan contract signed with Banco BPI, S.A., of the present value of 3,609 thousand euros, TEIXEIRA DUARTE - Gestão de Participações e Investimentos Imobiliários, S.A. mortgaged 17 fractions of the property located at Campo Grande, no. 9 in Lisbon.
In order to guarantee the commercial paper contract signed with Banco Comercial Português, S.A., of the present value of 38,000 thousand euros, granted by TEIXEIRA DUARTE, S.A., TEIXEIRA DUARTE - Engenharia e Construções, S.A. and TEIXEIRA DUARTE - Gestão de Participações e Investimentos Imobiliários, S.A., a morgage was established on the properties implanted respectively on lots 6, 18 and 19, located in Lagoas Park, belonging to TEIXEIRA DUARTE - Gestão de Participações e Investimentos Imobiliários, S.A..
In order to guarantee the loan of the present value of 7,832 thousand euros, signed with Banco Popular Portugal, S.A. on 13 December 2012, granted by TEIXEIRA DUARTE - Engenharia e Construções, S.A., TEIXEIRA DUARTE - Gestão de Participações e Investimentos Imobiliários S.A., QUINTA DE CRAVEL - Imobiliária, S.A. and V8 - Gestão Imobiliária, S.A., V8 - Gestão Imobiliária, S.A. mortgaged the fractions it owns of the urban property located on Rua de Castro Portugal, nos. 497 and 511; Rua Professora Rita Lopes Ribeiro Fonseca, nos. 28, 34, 40, 46, 52, 58, 64, 70, 76, 80, 94 and 96; and Rua Doutor Miguel Assunção Lopes, no. 15, Locality and Parish of Vila Nova de Gaia, as well as the fractions of the urban property called lot 14, located on Rua Guilherme Duarte Camarinha, numbers 30, 38, 42, 48, 54, 62, 70 and 74, and Rua Professora Rita Lopes Ribeiro Fonseca, nos. 12 and 18, Locality of Candal, Parish of Vila Nova de Gaia, for the total value of 7,832 thousand euros.
Apart from the guarantees indicated above, the following pledges have also been provided:
In order to secure the commercial paper contract signed with Banco Espírito Santo Investimento, S.A. and Banco Espírito Santo, S.A. of the amount of 48,300 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 325,000,000 and 41,000,000 shares in Banco Comercial Português, S.A., respectively.
In order to secure the commercial paper contract signed with Banco Espirito Santo Investimento, S.A. and Banco Espírito Santo, S.A. 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., TEDAL – Sociedade Gestora de Participações Sociais, S.A. pledged 12,500,000 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 property 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 15,516 thousand euros. QUINTA DE CRAVEL - Imobiliária, S.A., also mortgaged the lots for construction nos. 8, 10, 11, 12, 13, 19, 26 and 31, located at Quinta de Cravel, Mafamude, Vila Nova de Gaia, for the total value of EUR 5,894 thousand. In the same capacity, QUINTA DE CRAVEL - Imobiliária, S.A., likewise mortgaged the lot of land for construction no. 23, located at Quinta de Cravel, Mafamude, Vila Nova de Gaia, for the total value of 944 thousand euros. V8 – Gestão Imobiliária, S.A. mortgaged the lots for construction nos. 1, 2, 3, 5, 6, 8, 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.
In order to secure the commercial paper contract signed with Banco Espírito Santo, S.A. and Banco Espírito Santo, S.A. of the value of 60,000 thousand euros, currently 49,000 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 1,325,000 participation units of the TDF Closed Real Estate Investment Fund and strengthened its guarantee with a term deposit of the value of 1,348 thousand euros, and TEDAL - Sociedade Gestora de Participações Sociais, S.A. pledged 104,000,000 shares in C+P.A. – Cimentos e Produtos Associados, S.A.
In order to secure the commercial paper contract concluded with Caixa Geral de Depósitos,S.A. of the value of 70,000 thousand euros, presently 50,000 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 4,550,000 participation units of the TDF Closed Real Estate Investment Fund.
In order to secure the commercial paper contract signed with Banco Espírito Santo de Investimento, S.A. and Banco Espírito Santo, S.A., 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 in TDGI - Tecnologia de Gestão de Imóveis, S.A.
In order to reinforce the guarantees provided under the financial lease contract signed on 31 December 2008 with Banco Comercial Português, S.A., TEDAL - Sociedade Gestora de Participações Sociais, S.A. pledged 9,000,000 shares in SOMAFEL - Engenharia e Obras Ferroviárias, S.A.
In order to secure debts to third parties, of the value of 1,952 thousand euros, IMOTD - SGPS, S.A. pledged 24,000 shares in V8, S.A..
In order to secure the loan contract granted by TDHOSP - Gestão de Edifício Hospitalar, S.A. of the present value of 47,899 thousand euros, TEIXEIRA DUARTE - Engenharia e Construções, S.A. pledged to Caixa Geral de Depósitos, S.A. and Caixa Banco de Investimentos, S.A., 1,540,000 shares in TDHOSP - Gestão de Edifício Hospitalar, S.A.. Under the same loan 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 September 2013 and 31 December 2012, the letters of comfort provided by TEIXEIRA DUARTE, S.A. and its subsidiaries reached 488,767 thousand euros and 482,274 thousand euros, respectively.
As at 30 September 2013 and 31 December 2012, factoring contracts without right of recourse were in force, which were recorded as reductions in accounts receivable of the value of 99,827 thousand euros and 118,876 thousand euros, respectively. Pursuant to the contractual conditions, the Group's liability is essentially restricted to the guarantee of acceptance on the part of customers of the invoices which are the object of factoring.
As at 30 September 2013 and 31 December 2012, there were no inventories pledged to secure liabilities.
The table below presents the Group's assets and liabilities measured at fair value as at 30 September 2013, according to the following hierarchical levels of fair value:
Level 1: the fair value of financial instruments is based on lending net market prices as at the reference date of the statement of financial position;
Level 2: the fair value of financial instruments is not determined based on lending net market prices, but rather through the use of valuation models;
Level 3: the fair value of financial instruments is not determined based on lending net market prices, but rather through use of valuation models whose main inputs are not observable on the market.
| Category | Item | Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|
| Assets: | ||||
| Financial assets available for sale | Shares | 57,722 | - | - |
| Financial assets at fair value through profit or loss | Shares | 5,485 | - | - |
| Investment properties | Buildings and Land | - | 488,621 | - |
| Liabilities: | ||||
| Financial liabilities at fair value | Hedge derivatives | 11,665 | - | - |
Except with respect to non-current loans, most financial assets and liabilities mature in the short term, hence it is considered that their fair value is identical to the respective book values.
Regarding loans, as demonstrated in Note 23, most loans are taken out at variable interest rates. Therefore, it is deemed that the corresponding book value (amortised cost) does not differ significantly from their respective market value.
The financial statements for the period ended on 30 September 2013 were approved by the Board of Directors on 29 November 2013.
TEIXEIRA DUARTE pursued its activity in the different sectors and markets in which it operates, with there not having been, from the closing of the third quarter of 2013 up to the present date, any fact which should be disclosed in relation to this action.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.