Quarterly Report • Dec 22, 2014
Quarterly Report
Open in ViewerOpens in native device viewer
LISTED COMPANY
Head Office: Lagoas Park, Edifício 2 - 2740-265 Porto Salvo Share Capital: € 210,000,000 Single Legal Person and Registration Number at Cascais-Oeiras Commercial Registry 509 234 526
| 3rd Q 2010 |
3rd Q 2011 |
3rd Q 2012 |
3rd Q 2013 |
3rd Q | Variation 2014 2014/2013 % |
|
|---|---|---|---|---|---|---|
| Average number of workers | 13,130 | 11,725 | 10,734 | 11,989 | 13,165 | 9.8% |
| Turnover | 1,017 | 916 | 980 | 1,119 | 1,175 | 5.0% |
| Operating Income | 1,050 | 948 | 1,012 | 1,147 | 1,188 | 3.5% |
| EBITDA | 119 | 119 | 157 | 149 | 165 | 10.8% |
| EBITDA / Turnover Margin | 12.0% | 13.0% | 16.0% | 13.3% | 14.0% | 5.5% |
| EBIT | 70 | 67 | 112 | 95 | 133 | 39.5% |
| Tangible fixed assets + Investment properties | 1,012 | 1,044 | 1,018 | 1,043 | 1,132 | 8.5% |
| Investments in associates and joint ventures + Financial assets available for sale + Other investments | 337 | 151 | 131 | 117 | 143 | 21.6% |
| Net debt | 1,107 | 1,168 | 983 | 1,202 | 1,293 | 7.5% |
| Total Equity | 563 | 385 | 318 | 299 | 461 | 54.3% |
| Net Income Attributable to Shareholders | 56 | (129) | 6 | 10 | 71 | 606.8% |
The book values are expressed in million euros.
The figures in the "Variation 2014/2013 %" 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 for the first three months of 2014, of which the financial statements attached herewith are also an integral part.
In compliance with and under the regulations on the presentation of periodic information, it is hereby clarified that the elements disclosed herein refer only to the consolidated aspect and that the consolidated financial statements as at 30 September 2014 were prepared using accounting policies consistent with the International Financial Reporting Standards ("IFRS"), as adopted in the European Union, effective for periods started on 1 January 2014 and in conformity with IAS 34 – Interim Financial Reporting.
On this issue, it should be noted that, pursuant to the applicable standards, the Group adopted "IFRS 11 - Joint Arrangements" for the first time this year, under the terms and with the scope further detailed in Notes 1 and 3 of the Notes to the Financial Statements. This fact implied that, for purposes of comparability, the indicators of the Consolidated Statements as at 30 September 2013 and 31 December 2013 presented herein were restated based on this new standard.
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, regarding which the following aspects are noteworthy:
| 3rd Q 14 | 3rd Q 13 "Restated" |
Var (%) | Jul-Sep 14 | Jul-Sep 13 "Restated" |
Var (%) | |
|---|---|---|---|---|---|---|
| Operating income | 1,187,871 | 1,147,492 | 3.5% | 421,762 | 394,603 | 6.9% |
| Operating costs | (1,023,146) | (998,770) | 2.4% | (368,210) | (349,221) | 5.4% |
| EBITDA | 164,725 | 148,722 | 10.8% | 53,552 | 45,382 | 18.0% |
| Amortisation and depreciation | (51,960) | (45,440) | 14.3% | (17,828) | (16,404) | 8.7% |
| Provisions and impairment losses | 20,079 | (8,060) | - | (6,533) | (7,197) | (9.2%) |
| EBIT | 132,844 | 95,222 | 39.5% | 29,191 | 21,781 | 34.0% |
| Financial results | (36,824) | (74,057) | (50.3%) | 18,178 | (20,063) | - |
| Earnings before tax | 96,020 | 21,165 | 353.7% | 47,369 | 1,718 | 2657.2% |
| Income tax | (24,504) | (11,052) | 121.7% | (16,995) | (309) | 5400.0% |
| Net income | 71,516 | 10,113 | 607.2% | 30,374 | 1,409 | 2055.7% |
| Attributable to: | ||||||
| Shareholders | 71,440 | 10,108 | 606.8% | 28,931 | 1,171 | 2370.6% |
| Non-controlling interests | 76 | 5 | 1420.0% | 1,443 | 238 | 506.3% |
(Values in thousand euros)
It is important to highlight that, in addition to the improved performance of the Group's companies compared to the same quarter of the previous year, other factors also influenced the net income for the periods ended 30 September 2014 and 2013:
| 3rd Q 14 | 3rd Q 13 "Restated" |
Var | Jul-Sep 14 | Jul-Sep 13 "Restated" |
Var | |
|---|---|---|---|---|---|---|
| Currency conversion differences (a) | 19,663 | (10,542) | 30,205 | 20,942 | 2,344 | 18,598 |
| Capital gain on acquisition of "TEGAVEN - Teixeira Duarte y Asociados, C.A." | 29,331 | - | 29,331 | - | - | - |
| Disposal of rights of "Banco Comercial Português, S.A." (b) | 16,661 | - | 16,661 | 16,661 | - | 16,661 |
| Impairment losses in "PCHS" | (2,503) | - | (2,503) | (2,503) | - | (2,503) |
| Impact on net income of provisions for "Lawsuits" | (2,001) | - | (2,001) | (2,001) | - | (2,001) |
| Impairment loss in the affiliated company "Colt Resources". (b) | (1,579) | - | (1,579) | (329) | - | (329) |
| Impact on net income of provisions for the Regional Government of Madeira | (1,101) | - | (1,101) | (1,101) | - | (1,101) |
| 58,471 | (10,542) | 69,013 | 31,669 | 2,344 | 29,325 |
(Values in thousand euros)
(a) - Includes the impact of the currency conversion differences appropriated by the equity method of the affiliated company "Limited Liability Company Cement", which on 30 September 2014 was negative by 5,760 thousand euros and negative by 123 thousand euros in the third quarter of 2014.
(b) – Net of the tax effect.
Turnover recorded an overall increase of 5% relative to the same period of 2013, having reached 1,174,578 thousand euros.
Portugal declined by 29.2% and other markets, which already represented 78.5% of this indicator in September 2013, increased by 14.3%, to account for 85.5% of the total Turnover of the Teixeira Duarte Group.
Evolution of Turnover by Market
(Values in thousand euros)
The tables below present the Turnover broken down by country and activity sector, clearly indicating the exposure of the Group to different economic contexts.
| 3rd Q 14 | 3rd Q 13 "Restated" | Jul-Sep 14 | Jul-Sep 13 "Restated" | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Country | Value | Contribution | Value | Contribution | Variation | Value | Contribution | Value | Contribution | Variation |
| Portugal | 170,223 | 14.5% | 240,480 | 21.5% | (29.2%) | 53,570 | 12.9% | 84,079 | 21.9% | (36.3%) |
| Angola | 539,495 | 45.9% | 546,220 | 48.8% | (1.2%) | 206,287 | 49.6% | 174,943 | 45.5% | 17.9% |
| Algeria | 45,372 | 3.9% | 38,648 | 3.5% | 17.4% | 16,267 | 3.9% | 12,101 | 3.1% | 34.4% |
| Brazil | 134,478 | 11.4% | 64,493 | 5.8% | 108.5% | 58,776 | 14.1% | 29,192 | 7.6% | 101.3% |
| Spain | 22,673 | 1.9% | 19,350 | 1.7% | 17.2% | 7,731 | 1.9% | 7,215 | 1.9% | 7.2% |
| Mozambique | 46,483 | 4.0% | 45,570 | 4.1% | 2.0% | 17,388 | 4.2% | 16,971 | 4.4% | 2.5% |
| Venezuela | 211,609 | 18.0% | 160,145 | 14.3% | 32.1% | 53,842 | 12.9% | 58,986 | 15.4% | (8.7%) |
| Other | 4,245 | 0.4% | 4,144 | 0.4% | 2.4% | 1,950 | 0.5% | 682 | 0.2% | 185.9% |
| 1,174,578 | 100.0% | 1,119,050 | 100.0% | 5.0% | 415,811 | 100.0% | 384,169 | 100.0% | 8.2% |
(Values in thousand euros)
An analysis of turnover is presented below, taking into account its evolution by activity sector. It should also be noted that in the figures of the first nine months of 2013 the adoption of "IFRS 11 - Joint Arrangements" only had an impact on the Construction, Concessions and Services, and Real Estate sectors:
| Activity Sector | 3rd Q 14 | Contribution | 3rd Q 13 "Restated" |
Contribution | Variation | Jul-Sep 14 | Contribution | Jul-Sep 13 "Restated" |
Contribution | Variation |
|---|---|---|---|---|---|---|---|---|---|---|
| Construction | 556,530 | 47.4% | 542,268 | 48.5% | 2.6% | 178,234 | 42.9% | 191,096 | 49.7% | (6.7%) |
| Concessions and Services | 64,296 | 5.5% | 53,682 | 4.8% | 19.8% | 23,011 | 5.5% | 18,879 | 4.9% | 21.9% |
| Real estate | 82,419 | 7.0% | 62,661 | 5.6% | 31.5% | 35,252 | 8.5% | 23,149 | 6.0% | 52.3% |
| Hotel services | 52,904 | 4.5% | 60,243 | 5.4% | (12.2%) | 20,606 | 5.0% | 21,331 | 5.6% | (3.4%) |
| Distribution | 170,689 | 14.5% | 147,746 | 13.2% | 15.5% | 72,636 | 17.5% | 49,632 | 12.9% | 46.3% |
| Energy | 49,333 | 4.2% | 87,936 | 7.9% | (43.9%) | 14,311 | 3.4% | 28,459 | 7.4% | (49.7%) |
| Automobile | 198,407 | 16.9% | 164,514 | 14.7% | 20.6% | 71,761 | 17.3% | 51,623 | 13.4% | 39.0% |
| 1,174,578 | 100.0% | 1,119,050 | 100.0% | 5.0% | 415,811 | 100.0% | 384,169 | 100.0% | 8.2% |
(Values in thousand euros)
Some brief notes on each sector are provided below:
Construction Turnover grew by 2.6% compared with the first nine months of 2013, with the increased activity in Algeria, Brazil, Mozambique and Venezuela having offset the declines recorded in Portugal and Angola.
The values in Portugal fell by 38%, due to the widespread downturn, and in Angola by 35.6% primarily as a result of the fact that one of the major works underway in this country during the first quarter of 2013 is currently at a stage of completion.
Brazil and Venezuela showed very significant growth, with the former having increased from 37,413 thousand euros to 86,654 thousand euros and, the latter, from 160,145 thousand euros to 211,609 thousand euros.
Growth in Algeria of 17.4% and in Mozambique of 3.7% in comparison with the same period of 2013 is also noteworthy.
Consequently, as at 30 September 2014, the foreign market represented 89.4% of Construction turnover.
In Concessions and Services, the Turnover grew by 19.8% compared with september 2013, with good performance in all the markets in which the Group operates, especially in Portugal and Angola, where the attraction of new customers, essentially by the participated company TDGI, S.A., enabled an increase of 18.1% and 30.3%, respectively, when compared with the previous year.
Real Estate registered an overall increase of 31.5% relative to September 2013.
Portugal registered a decrease of 4.7% relative to the first nine months of 2013.
Angola and Brazil registered significant increases of 25.3% and 74.4% year-on-year, respectively.
Not considering the currency devaluation, the increases would have come to 28.4% in the former case and 93.5% in the latter case.
Turnover of Hotel Services decreased, globally, 12.2% in comparison with the first nine months of 2013, essentially penalised by the variations which occurred in Angola, arising from the closing of "Hotel Trópico" for remodelling works in the first semester of 2014.
In Mozambique, a decrease of 8.1% was also recorded, in relation to the previous year's period.
In Portugal, in spite of the adverse economic conditions, the Group recorded an increase of 28.5% in relation to September 2013.
Turnover of the Automobile sector
(Values in thousand euros)
Distribution registered a decrease of 15.5% relative to the first nine months of 2013, an increase which, excluding the currency conversion effect, would have come to 18.5% year-on-year.
In Angola, during the period under analysis, two new MAXI stores and three DAKAZA stores were opened, and at the same time an autonomous operation for the marketing of beverages was initiated.
The start of the operation in Brazil is also noteworthy.
In Energy, the Group's Turnover fell by 43.9% year-on-year, essentially as a result of the strong reduction of sales in large outlets.
The Automobile sector increased its Turnover by 20.6% in relation to September 2013. However, not considering the currency conversion effect, the activity grew by 23.6% year-on-year.
In the first nine months of 2014, the light automobile segment increased by 30% and after-sale services grew by 14%.
The marketing of the ISUZU brand and the opening of two new TDA shops in Luanda, one in Mulemba and the other in Cacuaco, also contributed to this effect.
Operating income increased by 3.5% relative to the same period of the previous year, reaching the value of 1,187,871 thousand euros.
The table below confirms the good performance not only in the Concessions and Services, Real Estate, Distribution and Automobile sectors, but also in Construction which, in spite of having declined by 38.6% in Portugal, overall performance increased by 1.2% relative to the same period of 2013.
| Internal Market | External Market | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Activity Sector | 3rd Q 14 | 3rd Q 13 "Restated" |
Var (%) | 3rd Q 14 | 3rd Q 13 "Restated" |
Var (%) | 3rd Q 14 | 3rd Q 13 "Restated" |
Var (%) |
| Construction | 61,404 | 100,057 | (38.6%) | 500,148 | 455,011 | 9.9% | 561,552 | 555,068 | 1.2% |
| Concessions and Services | 20,507 | 17,316 | 18.4% | 45,827 | 37,882 | 21.0% | 66,334 | 55,198 | 20.2% |
| Real estate | 28,464 | 30,021 | (5.2%) | 55,305 | 34,853 | 58.7% | 83,769 | 64,874 | 29.1% |
| Hotel services | 13,289 | 10,413 | 27.6% | 39,860 | 50,237 | (20.7%) | 53,149 | 60,650 | (12.4%) |
| Distribution | 763 | 1,014 | (24.8%) | 171,400 | 152,141 | 12.7% | 172,163 | 153,155 | 12.4% |
| Energy | 51,122 | 92,179 | (44.5%) | 57 | 33 | 72.7% | 51,179 | 92,212 | (44.5%) |
| Automobile | - | - | - | 199,725 | 166,335 | 20.1% | 199,725 | 166,335 | 20.1% |
| Total | 175,549 | 251,000 | (30.1%) | 1,012,322 | 896,492 | 12.9% | 1,187,871 | 1,147,492 | 3.5% |
(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 2014 was as follows:
EBITDA increased by 10.8% relative to September 2013, to stand at 164,725 thousand euros.
(Values in thousand euros)
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.
| Activity Sector | 3rd Q 14 | 3rd Q 13 "Restated" |
Var (%) | Jul-Sep 14 | Jul-Sep 13 "Restated" |
Var (%) |
|---|---|---|---|---|---|---|
| Construction | 62,557 | 56,805 | 10.1% | 10,966 | 17,206 | (36.3%) |
| Concessions and Services | 9,838 | 10,418 | (5.6%) | 3,370 | 1,774 | 90.0% |
| Real estate | 41,241 | 24,542 | 68.0% | 20,365 | 13,022 | 56.4% |
| Hotel services | 15,427 | 18,143 | (15.0%) | 7,176 | 4,361 | 64.5% |
| Distribution | 7,340 | 15,665 | (53.1%) | 3,146 | 2,556 | 23.1% |
| Energy | 1,211 | 3,436 | (64.8%) | (352) | 1,289 | - |
| Automobile | 37,574 | 30,301 | 24.0% | 12,136 | 8,083 | 50.1% |
| Not allocated to segments | (10,438) | (10,474) | (0.3%) | (3,257) | (2,773) | 17.5% |
| Elimination | (25) | (114) | (78.1%) | 2 | (136) | - |
| 164,725 | 148,722 | 10.8% | 53,552 | 45,382 | 18.0% |
(Values in thousand euros)
The EBITDA / Turnover Margin increased by 5.5% year-on-year, from 13.3% to 14% by September 2014.
The financial results were negative by 36,824 thousand euros for the period ended on 30 September 2014.
| 3rd Q 14 | 3rd Q 13 "Restated" |
Var (%) | Jul-Sep 14 | Jul-Sep 13 "Restated" |
Var (%) | |
|---|---|---|---|---|---|---|
| Financial costs and losses: | (129,852) | (126,642) | 2.5% | (45,002) | (42,837) | 5.1% |
| Interest paid | (72,646) | (62,419) | 16.4% | (25,461) | (22,530) | 13.0% |
| Unfavourable currency conversion differences | (38,740) | (44,246) | (12.4%) | (14,102) | (13,577) | 3.9% |
| Other financial costs and losses | (18,466) | (19,977) | (7.6%) | (5,439) | (6,730) | (19.2%) |
| Financial income and gains: | 76,759 | 47,528 | 61.5% | 40,487 | 18,737 | 116.1% |
| Interest received | 10,371 | 10,912 | (5.0%) | 4,478 | 2,240 | 99.9% |
| Favourable currency conversion differences | 64,163 | 33,704 | 90.4% | 35,167 | 15,921 | 120.9% |
| Cash discounts received | 275 | 425 | (35.3%) | 85 | 124 | (31.5%) |
| Other financial income and gains | 1,950 | 2,487 | (21.6%) | 757 | 452 | 67.5% |
| Earnings from investment activities: | 16,269 | 5,057 | - | 22,693 | 4,037 | 462.1% |
| Earnings from associates and joint ventures | (6,661) | 86 | - | 295 | 1,015 | (70.9%) |
| Dividends | 772 | 1,555 | (50.4%) | 207 | 397 | (47.9%) |
| Other investments | (1,206) | 2,544 | - | 123 | 2,228 | (94.5%) |
| Gains / loss in assets available for sale | 23,364 | 872 | 2579.4% | 22,068 | 397 | 5458.7% |
| Financial results | (36,824) | (74,057) | (50.3%) | 18,178 | (20,063) | - |
(Values in thousand euros)
This indicator improved 50.3% relative to the same period of 2013, with emphasis on the following variations:
Income Tax for the period ended on 30 September 2014 reached the value of 24,504 thousand euros, while at the end of the same period of the previous year it had stood at 11,052 thousand euros.
| 3rd Q 14 | 3rd Q 13 "Restated" |
Var (%) | Jul-Sep 14 | Jul-Sep 13 "Restated" |
Var (%) | |
|---|---|---|---|---|---|---|
| Current tax | (35,316) | (34,124) | 3.5% | (12,419) | (10,120) | 22.7% |
| Deferred tax | 10,812 | 23,072 | (53.1%) | (4,576) | 9,811 | - |
| (24,504) | (11,052) | 121.7% | (16,995) | (309) | 5400.0% |
(Values in thousand euros)
Total Net Assets increased by 7.5% in relation to 31 December 2013 ("Restated"), having reached 2,987,282 thousand euros. Evolution of Net Assets
Net Debt reached 1,292,675 thousand euros as at 30 September 2014, reflecting an increase of 9.9% in relation to the end of the previous year.
(Values in thousand euros)
In the analysis of this indicator, the investments in facilities and equipment, which in the period reached 93.3 million euros, ought to be taken into account.
Equity Attributable to Shareholders increased by 98,433 thousand euros, from 325,407 thousand euros to 423,840 thousand euros, corresponding to a growth of 30.2% in relation to 31 December 2013.
Total Equity grew by 27.8% to stand at 460,921 thousand euros, influenced essentially by the following factors:
Financial Autonomy increased from 13% as at 31 December 2013 to 15.4% as at 30 September 2014.
The Average Number of Workers at the end of the period ended on 30 September 2014 was 13,165, reflecting, in line with the growth in turnover, an increase of 9.6% compared with 31 December 2013.
"Teixeira Duarte, S.A." shares ranged from 0.89 euros as at 31 December 2013 and 0.856 euros as at 30 September 2014.
The graph below shows the evolution of the stock market prices of the shares during the first nine months of the year, having oscillated over this period between a minimum of 0.60 euros and a maximum of 1.44 euros.
Teixeira Duarte, S.A. Share Prices
During this period, 60,322,091 shares were traded on the stock market, with a total turnover of 61,059,942 euros.
TEIXEIRA DUARTE pursued its activity in the different markets in which it operates, with no relevant facts having occurred in the development of its activity between the closing of the third quarter of 2014 and today's date.
Nonetheless, TEIXEIRA DUARTE considers that it is important, within this context, to further inform on the substitution of the Chairman of the Supervisory Board as disclosed in the press release to the market issued on 4 November 2014, which stated that:
TEIXEIRA DUARTE, S.A. discloses to the market that the Chairman of the Supervisory Board, Mr. António Gonçalves Monteiro, resigned from the position he had been holding at TEIXEIRA DUARTE, S.A. since 2009, informing that such resignation, due to professional reasons, was presented following his appointment to the position of member of the Board of Auditors of Banco de Portugal, as Statutory Auditor, by order of the Minister of State and Finance, published in Diário da República (Official Gazette) on 3 October.
Teixeira Duarte also informs that such resignation shall become effective on this date and that, under the applicable legal and statutory provisions, today 7 November 2014, the alternate member of the Supervisory Board, Mr. Óscar Manuel Machado de Figueiredo, will replace him in that body, and will then elect, from among its three members, one of them to perform the duties of Chairman.
The election of the new Alternate Member of the Supervisory Board will be undertaken at the General Meeting to be held in due course.
For the fourth quarter of 2014, growth of the activity in various countries of importance in the Group's operations in the foreign market is expected, namely in Venezuela.
The Teixeira Duarte Group's Order Book for the construction sector thus reached the impressive total value of 2,636,200 thousand euros as at 30 September 2014, corresponding to an increase of 29.3% relative to 31 December 2013.
Therefore, and notwithstanding any new contracts that may arise, the Group has assured adequate business levels in Construction in the foreign 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 267,809 thousand euros for the fourth quarter of 2014, 929,697 thousand euros for 2015 and 641,534 thousand euros for 2016, distributed as follows by the markets of operation of the Teixeira Duarte Group:
| Country | 4th Q 14 | Contribution (%) | 2015 | Contribution (%) | 2016 | Contribution (%) |
|---|---|---|---|---|---|---|
| Portugal | 24,728 | 9.2% | 118,505 | 12.7% | 28,274 | 4.4% |
| Angola | 38,657 | 14.4% | 188,253 | 20.2% | 51,856 | 8.1% |
| Algeria | 58,035 | 21.7% | 179,441 | 19.3% | 170,300 | 26.5% |
| Brazil | 41,294 | 15.4% | 140,082 | 15.1% | 64,832 | 10.1% |
| Spain | 2,750 | 1.0% | 2,870 | 0.3% | - | - |
| Mozambique | 20,202 | 7.5% | 122,242 | 13.1% | 36,699 | 5.7% |
| Venezuela | 77,130 | 28.8% | 166,715 | 17.9% | 284,425 | 44.3% |
| Other Markets | 5,013 | 1.9% | 11,589 | 1.2% | 5,148 | 0.8% |
| 267,809 | 100.0% | 929,697 | 100.0% | 641,534 | 100.0% |
(Values in thousand euros)
In view of the above and given this scenario, for 2014 Teixeira Duarte maintains the forecast of achieving a consolidated operating income of 1,600 million euros.
Lagoas Park, 28 November 2014
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 | 30/09/2014 | 31-12-2013 "Restated" |
01-01-2013 "Restated" |
|
|---|---|---|---|---|
| Non-current assets: | ||||
| Goodwill | 30,116 | 29,706 | 29,715 | |
| Intangible assets | 26,755 | 34,563 | 31,281 | |
| Tangible fixed assets | 13 | 651,316 | 571,234 | 529,738 |
| Investment property | 14 | 480,937 | 479,965 | 498,236 |
| Investments in associates and joint ventures | 7 and 15 | 36,944 | 36,461 | 51,858 |
| Financial assets available for sale | 7 and 16 | 87,742 | 84,613 | 48,597 |
| Other investments | 17,875 | 15,537 | 14,546 | |
| Deferred tax assets | 17 | 206,509 | 188,514 | 111,912 |
| Customers | 52,627 | 53,224 | 58,091 | |
| Other receivables | 117 | 97 | 79 | |
| Other non-current assets | 1,378 | 1,561 | 1,716 | |
| Total non-current assets | 1,592,316 | 1,495,475 | 1,375,769 | |
| Current assets: | ||||
| Inventories | 348,800 | 289,894 | 313,575 | |
| Customers | 464,867 | 492,135 | 476,724 | |
| Other receivables | 96,632 | 69,315 | 65,099 | |
| Cash and cash equivalents | 19 | 220,886 | 186,441 | 241,961 |
| Other investments | 48 | 62 | 10,888 | |
| Other current assets | 263,733 | 245,921 | 279,698 | |
| Total current assets | 1,394,966 | 1,283,768 | 1,387,945 | |
| TOTAL ASSETS | 7 | 2,987,282 | 2,779,243 | 2,763,714 |
| Equity: | ||||
| Share capital | 20 | 210,000 | 210,000 | 210,000 |
| Adjustment of holdings in associates and joint ventures | 4,811 | 1,669 | 1,607 | |
| Currency conversion adjustments | 15,800 | (37,085) | (3,671) | |
| Reserves and retained earnings | 21 | 121,789 | 86,849 | 20,066 |
| Consolidated net income | 71,440 | 63,974 | 24,003 | |
| Equity attributable to shareholders | 423,840 | 325,407 | 252,005 | |
| Non-controlling interests | 37,081 | 35,321 | 73,863 | |
| TOTAL EQUITY | 460,921 | 360,728 | 325,868 | |
| Non-current liabilities: | ||||
| Loans | 22 | 720,888 | 680,980 | 401,060 |
| Provisions | 79,773 | 72,934 | 36,148 | |
| Financial leases | 174,802 | 184,062 | 199,580 | |
| Deferred tax liabilities | 17 | 55,588 | 52,693 | 57,979 |
| Other payables | 7,862 | 9,833 | 15,110 | |
| Other non-current liabilities | 88,832 | 83,906 | 177,793 | |
| Total non-current liabilities | 1,127,745 | 1,084,408 | 887,670 | |
| Current liabilities: | ||||
| Loans | 22 | 792,673 | 681,626 | 834,905 |
| Suppliers | 200,453 | 167,002 | 186,737 | |
| Financial leases | 21,007 | 21,634 | 22,015 | |
| Other payables | 47,335 | 83,927 | 20,260 | |
| Other current liabilities | 337,148 | 379,918 | 486,259 | |
| Total current liabilities | 1,398,616 | 1,334,107 | 1,550,176 | |
| TOTAL LIABILITIES | 7 | 2,526,361 | 2,418,515 | 2,437,846 |
| TOTAL LIABILITIES AND EQUITY | 2,987,282 | 2,779,243 | 2,763,714 |
The notes are an integral part of the consolidated statement of financial position as at 30 September 2014.
| Notes | 3rd Q 14 | 3rd Q 13 "Restated" |
Jul-Sep 14 | Jul-Sep 13 "Restated" |
|
|---|---|---|---|---|---|
| Operating income: | |||||
| Sales and services rendered | 7 and 8 | 1,174,578 | 1,119,050 | 415,811 | 384,169 |
| Other operating income | 8 | 13,293 | 28,442 | 5,951 | 10,434 |
| Total operating income | 8 | 1,187,871 | 1,147,492 | 421,762 | 394,603 |
| Operating costs: | |||||
| Cost of sales | (449,684) | (404,364) | (180,378) | (141,763) | |
| Change in production | (2,494) | (3,603) | (1,360) | (1,160) | |
| External supplies and services | (291,858) | (331,017) | (72,404) | (114,062) | |
| Staff costs | (208,489) | (197,434) | (72,085) | (67,806) | |
| Amortisation and depreciation | 7 | (51,960) | (45,440) | (17,828) | (16,404) |
| Provisions and impairment losses in depreciable and amortisable assets and Goodwill | 7 | 20,079 | (8,060) | (6,533) | (7,197) |
| Other operating costs | (70,621) | (62,352) | (41,983) | (24,430) | |
| Total operating costs | (1,055,027) | (1,052,270) | (392,571) | (372,822) | |
| Net operating income | 7 | 132,844 | 95,222 | 29,191 | 21,781 |
| Financial costs and losses | 7 and 9 | (129,852) | (126,642) | (45,002) | (42,837) |
| Financial income and gains | 7 and 9 | 76,759 | 47,528 | 40,487 | 18,737 |
| Earnings from investment activities: | |||||
| Earnings from associates and joint ventures | 7 and 9 | (6,661) | 86 | 295 | 1,015 |
| Other | 7 and 9 | 22,930 | 4,971 | 22,398 | 3,022 |
| Financial results | (36,824) | (74,057) | 18,178 | (20,063) | |
| Earnings before tax | 7 | 96,020 | 21,165 | 47,369 | 1,718 |
| Income tax | 10 | (24,504) | (11,052) | (16,995) | (309) |
| Consolidated net income for the period | 71,516 | 10,113 | 30,374 | 1,409 | |
| Net income attributable to: | |||||
| Shareholders | 11 | 71,440 | 10,108 | 28,931 | 1,171 |
| Non-controlling interests | 76 | 5 | 1,443 | 238 | |
| Earnings per share: | |||||
| Basic (euros) | 11 | 0.17 | 0.02 | 0.07 | 0.00 |
| Diluted (euros) | 11 | 0.17 | 0.02 | 0.07 | 0.00 |
The notes are an integral part of the consolidated income statement for the period ended on 30 September 2014.
| Notes | 3rd Q 14 | 3rd Q 13 "Restated" |
Jul-Sep 14 | Jul-Sep 13 "Restated" |
|
|---|---|---|---|---|---|
| Consolidated net income for the period | 71,516 | 10,113 | 30,374 | 1,409 | |
| Income and costs that will not be subsequently reclassified to net income | |||||
| Other changes in equity | (3,886) | (18,875) | (5,866) | (3,383) | |
| (3,886) | (18,875) | (5,866) | (3,383) | ||
| Income and costs that may be subsequently reclassified to net income | |||||
| Fair value of financial assets available for sale | 16 | (15,865) | 9,271 | (23,443) | 3,211 |
| Currency conversion adjustments | 55,091 | (23,656) | 29,987 | (10,366) | |
| Adjustment of holdings in associates and joint ventures | 15 | 3,142 | (192) | 768 | (540) |
| Hedging financial derivative instruments | (3,505) | 2,437 | (1,072) | 455 | |
| 38,863 | (12,140) | 6,240 | (7,240) | ||
| Net income recognised directly in equity | 34,977 | (31,015) | 374 | (10,623) | |
| Comprehensive income for the period | 106,493 | (20,902) | 30,748 | (9,214) | |
| Comprehensive income attributable to: | |||||
| Shareholders | 104,733 | 16,836 | 50,612 | (15,366) | |
| Non-controlling interests | 1,760 | (37,738) | 5,546 | (36,706) |
The notes are an integral part of the consolidated comprehensive income statement for the period ended on 30 September 2014.
| Reserves and retained earnings | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Notes Share Capital | Adjustment of holdings in associates and joint ventures |
Currency conversion adjustments |
Legal reserve | Free reserves | Fair value reserve |
Hedge operation reserve |
Retained earnings | Consolidated net income |
Total equity attributable to shareholders |
Non-controlling interests |
Total | ||
| Balance as at 1 January 2013 "Restated" | 20 | 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 | 16 | - | - | - | - | - | 9,271 | - | - | - | 9,271 | - | 9,271 |
| Effect of hedging operations | - | - | - | - | - | - | 2,437 | - | - | 2,437 | - | 2,437 | |
| Effect of the application of the equity method | 15 | - | (192) | - | - | - | - | - | - | - | (192) | - | (192) |
| Other | - | - | - | - | - | - | - | 16,278 | - | 16,278 | (35,153) | (18,875) | |
| Transactions with shareholders in the period: | |||||||||||||
| Appropriation of the consolidated net income for 2012: | |||||||||||||
| Transfer of results | - | - | - | 4,500 | 9,678 | - | - | 3,525 | (17,703) | - | - | ||
| Dividends distributed | 12 | (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 | |
| Adjustment of holdings | Currency | Reserves and retained earnings Fair value |
Hedge operation | Consolidated net | Total equity | Non-controlling | |||||||
| in associates and joint | conversion | Legal reserve Free reserves | reserve | reserve | Retained earnings | income | attributable to | interests | Total | ||||
| Notes Share Capital | ventures | adjustments | shareholders | ||||||||||
| Balance as at 1 January 2014 "Restated" | 20 | 210,000 | 1,669 | (37,085) | 10,000 | 75,378 | 34,074 | (8,305) | (24,298) | 63,974 | 325,407 | 35,321 | 360,728 |
| Comprehensive income for the period: | |||||||||||||
| Consolidated net income for the period | - | - | - | - | - | - | - | - | 71,440 | 71,440 | 76 | 71,516 | |
| Variation in currency conversion adjustments | - | - | 52,885 | - | - | - | - | - | - | 52,885 | 2,206 | 55,091 | |
| Variation in fair value and disposal of financial assets | |||||||||||||
| available for sale | 16 | - | - | - | - | - | (15,865) | - | - | - | (15,865) | - | (15,865) |
| Effect of hedging operations | - | - | - | - | - | - | (3,505) | - | - | (3,505) | - | (3,505) | |
| Effect of the application of the equity method | 15 | - | 3,142 | - | - | - | - | - | - | - | 3,142 | - | 3,142 |
| Other | - | - | - | - | - | - | - | (3,364) | - | (3,364) | (522) | (3,886) | |
| Transactions with shareholders in the period: | |||||||||||||
| Appropriation of the consolidated net income for 2013: | |||||||||||||
| Transfer of results | - | - | - | 11,000 | 46,674 | - | - | - | (57,674) | - | - | - | |
| Dividends distributed Balance as at 30 September 2014 |
12 | - 210,000 |
- 4,811 |
- 15,800 |
- | - 21,000 122,052 |
- 18,209 |
- (11,810) |
- (27,662) |
(6,300) 71,440 |
(6,300) 423,840 |
- 37,081 |
(6,300) 460,921 |
The notes are an integral part of the consolidated statement of changes in equity for the year ended on 30 September 2014.
| Notes | 3rd Q 14 | 3rd Q 13 "Restated" |
Jul-Sep 14 | Jul-Sep 13 "Restated" |
|
|---|---|---|---|---|---|
| OPERATING ACTIVITIES: | |||||
| Revenue from customers | 1,145,626 | 1,005,519 | 457,710 | 391,241 | |
| Payments to suppliers | (778,650) | (773,597) | (298,479) | (245,198) | |
| Payments to staff | (207,838) | (193,142) | (71,903) | (66,518) | |
| Cash flow generated by operations | 159,138 | 38,780 | 87,328 | 79,525 | |
| Income tax payment/revenue | (32,820) | (39,598) | (7,087) | (15,125) | |
| Other revenue/payments relative to operating activity | (85,691) | (39,352) | (45,163) | (11,230) | |
| Cash flow from operating activities (1) | 40,627 | (40,170) | 35,078 | 53,170 | |
| INVESTMENT ACTIVITIES: | |||||
| Revenue derived from: | |||||
| Financial investments | 19 | 51,760 | 38,944 | 33,339 | 11,706 |
| Tangible fixed assets and investment properties | 5,396 | 4,298 | 3,114 | 1,756 | |
| Interest and similar income | 9,064 | 11,162 | 3,226 | 3,826 | |
| Dividends | 19 | 772 | 1,604 | 207 | 280 |
| 66,992 | 56,008 | 39,886 | 17,568 | ||
| Payments relative to: | |||||
| Financial investments | 19 | (53,100) | (41,950) | (32,128) | (5,684) |
| Tangible fixed assets and investment properties | (89,021) | (83,593) | (19,588) | (28,244) | |
| Intangible assets | (6,919) | (1,763) | (812) | (960) | |
| (149,040) | (127,306) | (52,528) | (34,888) | ||
| Cash flow from investment activities (2) | (82,048) | (71,298) | (12,642) | (17,320) | |
| FINANCING ACTIVITIES: | |||||
| Revenue derived from: | |||||
| Loans raised | 1,348,070 | 2,075,498 | 485,424 | 398,259 | |
| Payments relative to: | |||||
| Loans raised | (1,197,115) | (1,942,790) | (451,202) | (392,228) | |
| Interest and similar costs | (76,136) | (62,341) | (29,057) | (23,126) | |
| Dividends | 12 | (6,300) | (6,300) | - | - |
| (1,279,551) | (2,011,431) | (480,259) | (415,354) | ||
| Cash flow from financing activities (3) | 68,519 | 64,067 | 5,165 | (17,095) | |
| Variation in cash and cash equivalents (4)=(1)+(2)+(3) | 27,098 | (47,401) | 27,601 | 18,755 | |
| Effect of currency conversion differences | 6,933 | (28,209) | 8,259 | (5,681) | |
| Cash and cash equivalents - perimeter change | 414 | - | - | - | |
| Cash and cash equivalents at the beginning of the period | 19 | 186,441 | 241,961 | 185,026 | 153,277 |
| Cash and cash equivalents at the end of the period | 19 | 220,886 | 166,351 | 220,886 | 166,351 |
The notes are an integral part of the cash flow statement of the period ended on 30 September 2014.
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 210,000,000 euros, represented by 420,000,000 shares with the nominal value of 0.50 euros each, and its core business is the implementation and management of investments, the coordination and supervision of other companies integrated in or related to its business Group.
The business group of Teixeira Duarte ("Group") is composed of the companies in which it holds stakes, indicated in Notes 4 and 15. The Group's core business is the following: Construction; Concessions and Services; Real Estate; Hotel Services; Distribution; Energy and Automobile (Note 7).
The values indicated herein are expressed in thousand euros, since this is the currency mainly used in the economic environment in which the Group operates.
During the period ended on 30 September 2014, the Group adopted, for the first time, IFRS 11 - Joint Arrangements, which classifies joint arrangements as joint operations (combining the existing concepts of jointly controlled assets and jointly controlled operations) or joint ventures (equivalent to the existing concept of a jointly controlled entity) and requires the use of the equity method in joint ventures, thus eliminating the method of proportional consolidation. This standard has replaced IAS 31 - Interests in Joint Ventures and SIC 13 Jointly Controlled Entities - Non-Monetary Contributions by Venturers. With the adoption of this new standard, the Group no longer proportionally consolidates its investments in joint ventures, namely the Enterprise Groups ("ACE"). The impacts of the adoption of this standard are detailed in Note 3.
Furthermore, following the new law issued in 2014 by Venezuela (Foreign Exchange Agreement number 25), which establishes a new foreign exchange rate for certain currency sale transactions, applicable as of 24 January 2014, there was a significant devaluation of the Venezuelan bolivar (Note 6) during this period.
The consolidated financial statements as at 30 September 2014 were prepared using the accounting policies consistent with the International Financial Reporting Standards ("IFRS"), as adopted by the European Union, effective for periods beginning on 1 January 2014 and in conformity with IAS 34 - Interim Financial Reporting.
The accounting policies adopted are consistent with those used in the preparation of the financial statements for the financial year ended on 31 December 2013, and described in the respective notes, except with respect to standards and interpretations whose enforcement date corresponds to financial years started on or after 1 January 2014. This is the case of the adoption of IFRS 11 - Joint Arrangements, which led to the discontinuation of the application of the proportional consolidation method to investments in joint ventures, namely Enterprise Groups ("ACE").
As a result of the adoption of IFRS 11, the following alterations were made to the previously reported Consolidated Statements of Financial Position as at 31 December 2013 and 1 January 2013, and to the previously reported Consolidated Income and Cash Flow Statements for the period ended on 30 September 2013:
| 01-01-2013 | Application of | 31/12/2012 | |
|---|---|---|---|
| Non-current assets: | "Restated" | IFRS 11 | |
| Tangible fixed assets | 529,738 | (37) | 529,775 |
| Investments in associates and joint ventures | 51,858 | 1,149 | 50,709 |
| Other non-current assets | 794,173 | - | 794,173 |
| Total non-current assets | 1,375,769 | 1,112 | 1,374,657 |
| Current assets: | |||
| Customers | 476,724 | (127) | 476,851 |
| Other receivables | 65,099 | 1,004 | 64,095 |
| Cash and cash equivalents | 241,961 | (4,102) | 246,063 |
| Other current assets | 604,161 | (1,659) | 605,820 |
| Total current assets | 1,387,945 | (4,884) | 1,392,829 |
| TOTAL ASSETS | 2,763,714 | (3,772) | 2,767,486 |
| Equity: | |||
| Equity attributable to shareholders | 252,005 | - | 252,005 |
| Non-controlling interests | 73,863 | - | 73,863 |
| TOTAL EQUITY | 325,868 | - | 325,868 |
| Non-current liabilities: | |||
| Provisions | 36,148 | (2,055) | 38,203 |
| Other non-current liabilities | 851,522 | - | 851,522 |
| Total non-current liabilities | 887,670 | (2,055) | 889,725 |
| Current liabilities: | |||
| Suppliers | 186,737 | (1,093) | 187,830 |
| Other payables | 20,260 | 1,163 | 19,097 |
| Other current liabilities | 1,343,179 | (1,787) | 1,344,966 |
| Total current liabilities | 1,550,176 | (1,717) | 1,551,893 |
| TOTAL LIABILITIES | 2,437,846 | (3,772) | 2,441,618 |
| TOTAL LIABILITIES AND EQUITY | 2,763,714 | (3,772) | 2,767,486 |
| 30-09-2013 "Restated" |
Application of IFRS 11 |
30/09/2013 | |
|---|---|---|---|
| Non-current assets: | |||
| Tangible fixed assets | 554,658 | (26) | 554,684 |
| Investments in associates and joint ventures | 38,604 | 835 | 37,769 |
| Other non-current assets | 818,419 | - | 818,419 |
| Total non-current assets | 1,411,681 | 809 | 1,410,872 |
| Current assets: | |||
| Customers | 488,076 | (408) | 488,484 |
| Other receivables | 63,635 | 1,349 | 62,286 |
| Cash and cash equivalents | 166,351 | (3,505) | 169,856 |
| Other current assets | 562,312 | (928) | 563,240 |
| Total current assets | 1,280,374 | (3,492) | 1,283,866 |
| TOTAL ASSETS | 2,692,055 | (2,683) | 2,694,738 |
| Equity: | |||
| Equity attributable to shareholders | 262,541 | - | 262,541 |
| Non-controlling interests | 36,125 | - | 36,125 |
| TOTAL EQUITY | 298,666 | - | 298,666 |
| Non-current liabilities: | |||
| Provisions | 36,993 | (1,517) | 38,510 |
| Other non-current liabilities | 807,878 | - | 807,878 |
| Total non-current liabilities | 844,871 | (1,517) | 846,388 |
| Current liabilities: | |||
| Suppliers | 142,335 | (476) | 142,811 |
| Other payables | 28,946 | 1,068 | 27,878 |
| Other current liabilities | 1,377,237 | (1,758) | 1,378,995 |
| Total current liabilities | 1,548,518 | (1,166) | 1,549,684 |
| TOTAL LIABILITIES | 2,393,389 | (2,683) | 2,396,072 |
| TOTAL LIABILITIES AND EQUITY | 2,692,055 | (2,683) | 2,694,738 |
| 31-12-2013 | Application of | 31/12/2013 | |
|---|---|---|---|
| "Restated" | IFRS 11 | ||
| Non-current assets: | |||
| Tangible fixed assets | 571,234 | (23) | 571,257 |
| Investments in associates and joint ventures | 36,461 | 563 | 35,898 |
| Other non-current assets | 887,780 | - | 887,780 |
| Total non-current assets | 1,495,475 | 540 | 1,494,935 |
| Current assets: | |||
| Customers | 492,135 | (170) | 492,305 |
| Other receivables | 69,315 | 8 | 69,307 |
| Cash and cash equivalents | 186,441 | (3,471) | 189,912 |
| Other current assets | 535,877 | (1,260) | 537,137 |
| Total current assets | 1,283,768 | (4,893) | 1,288,661 |
| TOTAL ASSETS | 2,779,243 | (4,353) | 2,783,596 |
| Equity: | |||
| Equity attributable to shareholders | 325,407 | - | 325,407 |
| Non-controlling interests | 35,321 | - | 35,321 |
| TOTAL EQUITY | 360,728 | - | 360,728 |
| Non-current liabilities: | |||
| Provisions | 72,934 | (1,473) | 74,407 |
| Other non-current liabilities | 1,011,474 | - | 1,011,474 |
| Total non-current liabilities | 1,084,408 | (1,473) | 1,085,881 |
| Current liabilities: | |||
| Suppliers | 167,002 | (771) | 167,773 |
| Other payables | 83,927 | (235) | 84,162 |
| Other current liabilities | 1,083,178 | (1,874) | 1,085,052 |
| Total current liabilities | 1,334,107 | (2,880) | 1,336,987 |
| TOTAL LIABILITIES | 2,418,515 | (4,353) | 2,422,868 |
| TOTAL LIABILITIES AND EQUITY | 2,779,243 | (4,353) | 2,783,596 |
| 3rd Q 13 "Restated" |
Application of IFRS 11 |
3rd Q 13 | |
|---|---|---|---|
| OPERATING ACTIVITIES: | |||
| Revenue from customers | 1,005,519 | 175 | 100,534 |
| Payments to suppliers | (773,597) | 152 | (773,749) |
| Payments to staff | (193,142) | 17 | (193,159) |
| Cash flow generated by operations | 38,780 | 344 | 38,436 |
| Income tax payment/revenue | (39,598) | - | (39,598) |
| Other revenue/payments relative to operating activity | (39,352) | 288 | (39,640) |
| Cash flow from operating activities (1) | (40,170) | 632 | (40,802) |
| INVESTMENT ACTIVITIES: | |||
| Revenue derived from: | |||
| Financial investments | 38,944 | - | 38,944 |
| Tangible fixed assets and investment properties | 4,298 | - | 4,298 |
| Interest and similar income | 11,162 | (108) | 11,270 |
| Dividends | 1,604 | - | 1,604 |
| 56,008 | (108) | 56,116 | |
| Payments relative to: | |||
| (127,306) | - | (127,306) | |
| Cash flow from investment activities (2) | (71,298) | (108) | (71,190) |
| FINANCING ACTIVITIES: | |||
| Revenue derived from: | |||
| Loans raised | 2,075,498 | - | 2,075,498 |
| Payments relative to: | |||
| Loans obtained | (1,942,790) | - | (1,942,790) |
| Interest and similar costs | (62,341) | 73 | (62,414) |
| Dividends | (6,300) | - | (6,300) |
| (2,011,431) | 73 | (2,011,504) | |
| Cash flow from financing activities (3) | 64,067 | 73 | 63,994 |
| Variation in cash and cash equivalents (4)=(1)+(2)+(3) | (47,401) | 597 | (47,998) |
| Effect of currency conversion differences | (28,209) | - | (28,209) |
| Cash and cash equivalents at the beginning of the period | 241,961 | (4,102) | 246,063 |
| Cash and cash equivalents at the end of the period | 166,351 | (3,505) | 169,856 |
| 3rd Q 13 "Restated" |
Application of IFRS 11 |
3rd Q 13 | |
|---|---|---|---|
| Operating income: | |||
| Sales and services rendered | 1,119,050 | 70 | 1,118,980 |
| Other operating income | 28,442 | (303) | 28,745 |
| Total operating income | 1,147,492 | (233) | 1,147,725 |
| Operating costs: | |||
| Cost of sales | (404,364) | - | (404,364) |
| Change in production | (3,603) | - | (3,603) |
| External supplies and services | (331,017) | 628 | (331,645) |
| Staff costs | (197,434) | 17 | (197,451) |
| Amortisation and depreciation | (45,440) | 8 | (45,448) |
| Provisions and impairment losses in depreciable and amortisable assets and Goodwill | (8,060) | (396) | (7,664) |
| Other operating costs | (62,352) | 71 | (62,423) |
| Total operating costs | (1,052,270) | 328 | (1,052,598) |
| Net operating income | 95,222 | 95 | 95,127 |
| Financial costs and losses | (126,642) | 73 | (126,715) |
| Financial income and gains | 47,528 | (108) | 47,636 |
| Earnings from investment activities: | |||
| Earnings from associates and joint ventures | 86 | (60) | 146 |
| Other | 4,971 | - | 4,971 |
| Financial results | (74,057) | (95) | (73,962) |
| Earnings before tax | 21,165 | - | 21,165 |
| Income tax | (11,052) | - | (11,052) |
| Consolidated net income for the period | 10,113 | - | 10,113 |
| Net income attributable to: | |||
| Shareholders | 10,108 | - | 10,108 |
| Non-controlling interests | 5 | - | 5 |
| Earnings per share: | |||
| Basic (euros) | 0.02 | - | 0.02 |
| Diluted (euros) | 0.02 | - | 0.02 |
As at 30 September 2014, TEIXEIRA DUARTE, S.A. and the following controlled companies were included in the consolidation, by the full method:
| Corporate name | Head Office | Effective percentage holding |
|---|---|---|
| INTERNAL MARKET | ||
| CONSTRUCTION | ||
| CONSTRUSALAMONDE, ACE | Edifício 2, Lagoas Park Porto Salvo |
92.50% |
| EPOS - Empresa Portuguesa de Obras Subterrâneas, S.A. |
Edifício 1, Lagoas Park Porto Salvo |
100.00% |
| OFM - Obras Públicas, Ferroviárias e Marítimas, S.A. | Edifício 1, Lagoas Park Porto Salvo |
60.00% |
| SOMAFEL - Engenharia e Obras Ferroviárias, S.A. | Edifício 1, Lagoas Park Porto Salvo |
60.00% |
| TEIXEIRA DUARTE – Engenharia e Construções, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| CONCESSIONS AND SERVICES | ||
| INVICTAAMBIENTE - Recolha de Resíduos e Limpeza | Praça do Bom Sucesso, nº 61 - Escritórios 501 e 502 | 100.00% |
| Pública, S.A. MARINERTES, S.A. |
Porto 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 Urbano, S.A. (a) |
Edifício Paço de Arcos, E.N. 249/3 Paço de Arcos |
49.00% |
| TDGI - Tecnologia de Gestão de Imóveis, S.A. | Edifício 1, Lagoas Park Porto Salvo |
100.00% |
| TDHOSP - Gestão de Edifício Hospitalar, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| REAL ESTATE | ||
| BONAPARTE - Imóveis Comerciais e Participações, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| Fundo de Investimento Imobiliário Fechado TDF | Edifício 2, Lagoas Park | 100.00% |
| IMOPEDROUÇOS - Sociedade Imobiliária, S.A. | Porto Salvo Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| IMOTD - SGPS, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| QUINTA DE CRAVEL - Imobiliária, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| TDE - Empreendimentos Imobiliários, S.A. | Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| TD VIA - Sociedade Imobiliária, S.A. | Edifício 2, Lagoas Park Porto Salvo |
93.75% |
| TDF - Sociedade Gestora de Fundos de Investimento Imobiliário, S.A. |
Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| TEIXEIRA DUARTE - Gestão de Participações e Investimentos Imobiliários, S.A. |
Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| TRANSBRITAL - Transportes e Britas Pio Monteiro | Pedreira das Perdigueiras - Laveiras | 100.00% |
| & Filhos, S.A. V8 - Gestão Imobiliária, S.A. |
Paço de Arcos Edifício 2, Lagoas Park Porto Salvo |
100.00% |
| Corporate name | Head Office | Effective percentage holding |
|---|---|---|
| HOTEL SERVICES | ||
| ESTA - Gestão de Hotéis, S.A. | Edifício 2, Lagoas Park | 100.00% |
| EVA - Sociedade Hoteleira, S.A. | Porto Salvo 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 |
50.00% |
| DIGAL - Distribuição e Comércio, S.A. (b) | Rua das Lagoas - Campo Raso Sintra |
50.00% |
| DNGÁS - Distribuição e Comércio de Gás, S.A. (b) | Rua das Lagoas - Campo Raso Sintra |
50.00% |
| MULTIGÁS - Sociedade Comercial e Distribuidora de Gás, S.A. (b) |
Rua das Lagoas - Campo Raso Sintra |
50.00% |
| 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 | 50.00% |
| PTG - SGPS, S.A. | Porto Salvo Edifício 1, Lagoas Park |
100.00% |
| TANQUIGÁS - Distribuição e Comércio de Gás, S.A. (b) | Porto Salvo Rua das Lagoas - Campo Raso |
50.00% |
| TDARCOL - SGPS, S.A. (c) | Sintra 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 | ||
| BETANGOLA - Betões e Pré-Fabricados de Angola, Lda. | Rua Comandante Che Guevara, 67 - 1º D Luanda |
100.00% |
| CONCESSIONS AND SERVICES | ||
| EDUCARE - Actividades Educativas e Culturais, Lda. | Rua Amílcar Cabral, 27 - R/C C | 100.00% |
| TDGI - Tecnologia de Gestão de Imóveis, Lda. | Luanda Rua Comandante Che Guevara, 67 - 1º D Luanda |
100.00% |
| REAL ESTATE | ||
| AFRIMO - Empreendimentos Imobiliários, Lda. | Rua Amílcar Cabral, 51 - 1º C | 51.00% |
| ANGOPREDIAL - Empreendimentos Imobiliários, Lda. | Luanda Rua Amílcar Cabral, 27 - R/C D |
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 | Rua Comandante Gika – Bairro Maiango | 100.00% |
| Hoteleiros, Lda. ANGOIMO - Empreendimentos e Construções, Lda. |
Luanda Rua Amílcar Cabral, 35 – 5º C |
100.00% |
| HOTEL TRÓPICO, S.A. | Luanda Rua da Missão, 103 Luanda |
80.00% |
| Corporate name | Head Office | Effective percentage holding |
|---|---|---|
| HOTEL BAÍA, Lda. | Alameda Manuel Van – Dúnem, 318 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 |
100.00% |
| OCC – Operador Central de Comércio, Lda. | Luanda Alameda Manuel Van – Dúnem Luanda |
80.00% |
| 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% |
| BELGIUM | ||
| CONCESSIONS AND SERVICES | ||
| TDGI, S.A. | Avenue Louise 475 1050 Ixelles |
100.00% |
| BRAZIL | ||
| CONSTRUCTION | ||
| EMPA - Serviços de Engenharia, S.A. | Rua Major Lopes, 800 | 100.00% |
| SOMAFEL Brasil – 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% |
| Corporate name Head Office |
Effective percentage holding |
|
|---|---|---|
| REAL ESTATE | ||
| TDPG - Empreendimentos Imobiliários e Hoteleiros, Ltda. |
Avenida Domingos Ferreira nº 4060, sala 301 Boa Viagem - Cidade de Recife |
100.00% |
| TDSP - Participações, Ltda. | Rua Iguatemi, nº 448, 14º andar, Conjunto 1401 Itaim Bibi - São Paulo |
100.00% |
| TDSP - Elisa de Moraes, Empreendimentos Imobiliários, Ltda. |
Rua 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 |
100.00% |
| 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 |
95.00% |
| 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 | 100.00% |
| TDD - Distribuição Brasil, Ltda. | Rua Iguatemi, nº 448, 6º andar, Conjunto 602 Itaim Bibi - São Paulo |
100.00% |
|---|---|---|
OTHER
| LEVENEL, Limited | |
|---|---|
LEVENEL, Limited Irakli, Egkomi, 2413 100.00% Nicosia
| Corporate name | Head Office | Effective percentage holding |
|---|---|---|
| SPAIN | ||
| CONSTRUCTION | ||
| UTE DE VIANA | Av. Alberto Alcocer, 24 - 7º Madrid |
100.00% |
| CONCESSIONS AND SERVICES | ||
| RECOLTE, Servicios Y Medioambiente, S.A.U. | Av. Alberto Alcocer, 24 - 7º | 100.00% |
| VALYGERSA, S.L. | Madrid Av. Alberto Alcocer, 24 - 7º Madrid |
100.00% |
| GIBRALTAR | ||
| CONSTRUCTION | ||
| Teixeira Duarte International, LTD. | 23, Portland House - Glacis Road Gibraltar |
100.00% |
| MACAU | ||
| CONSTRUCTION | ||
| TEIXEIRA DUARTE - Engenharia e Construções (Macau), Lda. |
Rua de Xangai, 175 Edifício Assoc. Comercial de Macau, 10 A Macau |
100.00% |
| MOZAMBIQUE | ||
| CONSTRUCTION | ||
| TEIXEIRA DUARTE - Engenharia e Construções (Moçambique), Lda. |
Av. 24 de Julho, 141 Maputo |
74.46% |
| CONCESSIONS AND SERVICES | ||
| TDGI - Tecnologia de Gestão de Imóveis, Lda. | Av. 24 de Julho, 141 Maputo |
69.55% |
| 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 |
98.72% |
| Corporate name | Head Office | Effective percentage holding |
|---|---|---|
| NAMIBIA | ||
| CONCESSIONS AND SERVICES | ||
| KARIBIB Portland Cement (PTY) | P O Box 9574 Windhoek Namibia |
95.00% |
| KPC Trading and Services | P O Box 2143 Windhoek Namibia |
57.00% |
| SQUIRREL Investments 115 PTY, Ltd. | P O Box 2143 Windhoek Namibia |
95.00% |
| RUSSIA | ||
| CONCESSIONS AND SERVICES | ||
| MMK Cement, Limited Liability Company | Murmansk Russia |
70.00% |
| VENEZUELA | ||
| CONSTRUCTION | ||
| Consorcio Boyacá – La Guaira | Av. San Juan Bosco Ota Coromoto no Aplica Urb. Altamira – Caracas Venezuela |
57.20% |
| TEGAVEN – Teixeira Duarte y Asociados, C.A. | Av. Este, 6 - Edif. Centro Parque Carabobo, Piso 6, Of. 601 - Caracas Venezuela |
95.57% |
(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 period ended on 30 September 2014, "TEGAVEN – Teixeira Duarte y Asociados, C.A." entered the consolidation perimeter, relative to the consolidation perimeter as at 31 December 2013.
The impact of the entry of "TEGAVEN – Teixeira Duarte y Asociados, C.A." reported on 30 June 2014, was as follows:
| Tangible fixed assets (Note 13) | 908 |
|---|---|
| Deferred tax assets (Note 17) | 26 |
| Other non-current assets | 19 |
| Customers and other receivables | 40,172 |
| Cash and cash equivalents | 414 |
| Other current assets | 6,105 |
| Other provisions | (204) |
| Other non-current liabilities | (10) |
| Suppliers and other payables | (568) |
| Other current liabilities | (7,623) |
| Net Assets | 39,239 |
| Share in Net Assets (a) | 36,653 |
| Acquisition cost | 7,322 |
| Goodwill (b) | (29,331) |
(a) Acquisition of 93.41% of the share capital of the affiliated company.
(b) Recorded in the income statement under "Provisions and impairment losses in depreciable and amortisable assets and Goodwill".
The following exchange rates were used to convert the assets and liabilities expressed in foreign currency as at 30 September 2014 and 31 December 2013, as well as the earnings of operations developed in countries where the functional currency is different from the Euro, for the periods ended on 30 September 2014 and 2013:
| Closing rate | Average rate | ||||||
|---|---|---|---|---|---|---|---|
| Currency | 30/09/2014 | 31/12/2013 | Var | 30/09/2014 | 30/09/2013 | Var | |
| US Dollar | 1.2583 | 1.3791 | (8.76%) | 1.3517 | 1.3185 | 2.52% | |
| Macanese Pataca | 10.0672 | 11.0141 | (8.60%) | 10.7986 | 10.5351 | 2.50% | |
| Mozambican Metical | 39.6200 | 41.2400 | (3.93%) | 41.2700 | 39.3750 | 4.81% | |
| Venezuelan Bolivar (a) | 15.0996 | 8.6774 | 74.01% | 14.8138 | 7.7620 | 90.85% | |
| Angolan Kwanza | 124.6110 | 134.5920 | (7.42%) | 131.7356 | 126.4723 | 4.16% | |
| Algerian Dinar | 104.7121 | 108.1034 | (3.14%) | 107.1210 | 104.6951 | 2.32% | |
| Moroccan Dirham | 11.0096 | 11.2621 | (2.24%) | 11.1949 | 11.1495 | 0.41% | |
| Brazilian Real | 3.0821 | 3.2576 | (5.39%) | 3.1094 | 2.8016 | 10.99% | |
| Ukrainian Hryvnia | 16.2950 | 11.3638 | 43.39% | 15.0813 | 10.7219 | 40.66% | |
| Namibian Dollar | 14.2606 | 14.5660 | (2.10%) | 14.5102 | 12.5284 | 15.82% | |
| Cape Verdean Escudo | 110.2650 | 110.2650 | - | 110.2650 | 110.2650 | - | |
| Russian Rouble | 49.7653 | 45.3246 | 9.80% | 48.0976 | 41.7516 | 15.20% | |
| Tunisian Dinar | 2.2670 | 2.2701 | (0.14%) | 2.2383 | 2.1270 | 5.23% | |
| South Africa Rand | 14.2606 | 14.5660 | (2.10%) | 14.5102 | 12.5284 | 15.82% | |
| Columbian Peso | 2,539.3800 | 2,661.6600 | (4.59%) | 2,633.0710 | 2,449.5680 | 7.49% |
(a) As mentioned in the Introduction, following the new law issued in 2014 by Venezuela (Foreign Exchange Agreement number 25), which establishes a new foreign exchange rate for certain currency sale transactions, applicable as of 24 January 2014, there was a significant devaluation of the Venezuelan bolivar during this period. Specifically, this legislation is applicable to the settlement of currency sale transactions intended, namely, for the payment of "international investments" (a concept which includes the repatriation of start-up capital and remittance of interest and dividends). The settlement of currency for these transactions will be made at the exchange rate arising from the last allocation of currency made through the auction system (SICAD).
The Group organises its activity according to the following business segments:
The sales and services rendered and the earnings of each operating segment referred to above, for the periods ended on 30 September 2014 and 2013 "Restated", were as follows:
| Sales and services rendered | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 3rd Q 14 | 3rd Q 13 "Restated" | Net operating income | |||||||
| Segment | Customers abroad |
Inter-segmental | Total | Customers abroad |
Inter-segmental | Total | 3rd Q 14 | 3rd Q 13 "Restated" |
|
| Construction | 556,530 | 66,690 | 623,220 | 542,268 | 56,062 | 598,330 | 56,016 | 23,044 | |
| Concessions and services | 64,296 | 18,511 | 82,807 | 53,682 | 13,339 | 67,021 | 4,044 | 7,334 | |
| Real estate | 82,419 | 8,798 | 91,217 | 62,661 | 10,825 | 73,486 | 35,829 | 20,713 | |
| Hotel services | 52,904 | 12,189 | 65,093 | 60,243 | 9,505 | 69,748 | 9,465 | 12,225 | |
| Distribution | 170,689 | 4,560 | 175,249 | 147,746 | 6,439 | 154,185 | 2,250 | 11,509 | |
| Energy | 49,333 | 1,661 | 50,994 | 87,936 | 1,768 | 89,704 | (53) | 2,077 | |
| Automobile | 198,407 | 8,712 | 207,119 | 164,514 | 10,618 | 175,132 | 35,761 | 28,910 | |
| Not allocated to segments | - | - | - | - | - | - | (10,443) | (10,476) | |
| Elimination | - | (121,121) | (121,121) | - | (108,556) | (108,556) | (25) | (114) | |
| 1,174,578 | - | 1,174,578 | 1,119,050 | - | 1,119,050 | 132,844 | 95,222 | ||
| Financial costs and losses (Note 9) | (129,852) | (126,642) | |||||||
| Financial income and gains (Note 9) | 76,759 | 47,528 | |||||||
| Earnings from investment activities (Note 9) | 16,269 | 5,057 | |||||||
| Earnings before tax | 96,020 | 21,165 |
Inter-segmental transactions are carried out under market conditions and terms, equivalent to transactions conducted with third parties.
The accounting policies in the different segments are consistent with the Group's policies.
| Segment | Fixed capital expenditure | Amortisation and depreciation through profit or loss |
Provisions and impairment losses (a) |
|||
|---|---|---|---|---|---|---|
| 3rd Q 14 | 3rd Q 13 "Restated" |
3rd Q 14 | 3rd Q 13 "Restated" |
3rd Q 14 | 3rd Q 13 "Restated" |
|
| Construction | 22,901 | 54,037 | 29,211 | 25,709 | (22,670) | 8,052 |
| Concessions and services | 3,402 | 2,843 | 3,199 | 3,076 | 2,595 | 8 |
| Real estate | 17,201 | 686 | 5,411 | 3,829 | 1 | - |
| Hotel services | 17,793 | 7,690 | 5,962 | 5,918 | - | - |
| Distribution | 25,409 | 16,136 | 5,090 | 4,156 | - | - |
| Energy | 2,298 | 5,530 | 1,264 | 1,359 | - | - |
| Automobile | 4,264 | 4,058 | 1,818 | 1,391 | (5) | - |
| Not allocated to segments | 37 | - | 5 | 2 | - | - |
| 93,305 | 90,980 | 51,960 | 45,440 | (20,079) | 8,060 |
(a) Net impairment losses relative to depreciable and amortisable assets and goodwill.
The assets and liabilities of the segments and their respective reconciliation with the consolidated total, as at 30 September 2014 and 31 December 2013 "Restated", are as follows:
| Assets | Liabilities | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 30/09/2014 | 31-12-2013 "Restated" | |||||||||
| Segment | Investments in associates and joint ventures (Note 15) |
Financial assets available for sale (Note 16) |
Other assets |
Total | Investments in associates and joint ventures (Note 15) |
Financial assets available for sale (Note 16) |
Other assets | Total | 30/09/2014 | 31-12-2013 "Restated" |
| Construction | 1,546 | - | 1,944,076 1,945,622 | 1,552 | - | 1,849,050 | 1,850,602 | 1,395,170 | 1,431,171 | |
| Concessions and services | 767 | 22,922 | 241,896 | 265,585 | 842 | 25,208 | 232,336 | 258,386 | 184,361 | 176,292 |
| Real estate | 21 | 46,459 | 1,649,800 1,696,280 | 71 | 54,080 | 1,565,408 | 1,619,559 | 888,154 | 887,726 | |
| Hotel services | - | - | 368,204 | 368,204 | - | - | 303,808 | 303,808 | 267,246 | 215,297 |
| Distribution | - | - | 274,490 | 274,490 | - | - | 221,756 | 221,756 | 237,718 | 184,806 |
| Energy | 24 | - | 68,460 | 68,484 | 24 | - | 76,064 | 76,088 | 43,397 | 49,271 |
| Automobile | - | - | 196,139 | 196,139 | - | - | 146,448 | 146,448 | 129,773 | 108,128 |
| Not allocated to segments | 34,586 | 18,361 | 948,996 1,001,943 | 33,972 | 5,325 | 971,611 | 1,010,908 | 141,358 | 211,041 | |
| Elimination | - | - | (2,829,465) (2,829,465) | - | - | (2,708,312) | (2,708,312) | (760,816) | (845,217) | |
| 36,944 | 87,742 | 2,862,596 2,987,282 | 36,461 | 84,613 | 2,658,169 | 2,779,243 | 2,526,361 | 2,418,515 |
The sales and 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 2014 and 2013 "Restated" and as at 30 September 2014 and 31 December 2013 "Restated", respectively:
| Sales and services rendered | Non-monetary non-current assets | |||
|---|---|---|---|---|
| 3rd Q 13 | 31-12-2013 | |||
| Geographic segment | 3rd Q 14 | "Restated" | 30/09/2014 | "Restated" |
| Portugal | 170,223 | 240,480 | 603,240 | 608,311 |
| Angola | 539,495 | 546,220 | 460,834 | 369,578 |
| Algeria | 45,372 | 38,648 | 13,808 | 12,395 |
| Brazil | 134,478 | 64,493 | 50,101 | 52,643 |
| Spain | 22,673 | 19,350 | 13,779 | 12,946 |
| Mozambique | 46,483 | 45,570 | 29,347 | 24,911 |
| Venezuela | 211,609 | 160,145 | 16,693 | 33,343 |
| Other | 4,245 | 4,144 | 1,322 | 1,341 |
| 1,174,578 | 1,119,050 | 1,189,124 | 1,115,468 |
Non-current, non-monetary assets include goodwill, intangible assets, tangible fixed assets and investment properties.
For the periods ended on 30 September 2014 and 2013 "Restated", operating income was as follows:
| 3rd Q 14 | 3rd Q 13 "Restated" |
Jul-Sep 14 | Jul-Sep 13 "Restated" |
|
|---|---|---|---|---|
| Sales and services rendered: | ||||
| Sales | 933,639 | 939,648 | 326,263 | 318,515 |
| Services rendered | 240,939 | 179,402 | 89,548 | 65,654 |
| 1,174,578 | 1,119,050 | 415,811 | 384,169 | |
| Other operating income: | ||||
| Supplementary income | 3,388 | 4,215 | 1,321 | 2,073 |
| Own work capitalised (b) | 2,297 | 5,028 | 2,003 | 818 |
| Divestment of assets (a) | 1,581 | 3,733 | 797 | 1,491 |
| Reversal of impairment losses in accounts receivable | 1,225 | 565 | 362 | 81 |
| Inventory gains | 818 | 4,408 | 195 | 1,306 |
| Reversal of inventory impairment losses | 523 | 1,821 | 284 | 59 |
| Tax refunds | 13 | 1,768 | 1 | 216 |
| Variation in the fair value of investment properties | - | 64 | - | (3) |
| Other operating income | 3,448 | 6,840 | 988 | 4,393 |
| 13,293 | 28,442 | 5,951 | 10,434 | |
| 1,187,871 | 1,147,492 | 421,762 | 394,603 |
(a) The gains indicated above were obtained through the divestment of tangible fixed assets.
(b) Own work capitalised essentially corresponds to costs associated to the construction of properties.
The financial results for the periods ended on 30 September 2014 and 2013 "Restated" were as follows:
| 3rd Q 14 | 3rd Q 13 "Restated" |
Jul-Sep 14 | Jul-Sep 13 "Restated" |
|
|---|---|---|---|---|
| Financial costs and losses: | ||||
| Interest paid | (72,646) | (62,419) | (25,461) | (22,530) |
| Unfavourable currency conversion differences | (38,740) | (44,246) | (14,102) | (13,577) |
| Other financial costs and losses | (18,466) | (19,977) | (5,439) | (6,730) |
| (129,852) | (126,642) | (45,002) | (42,837) | |
| Financial income and gains: | ||||
| Interest received | 10,371 | 10,912 | 4,478 | 2,240 |
| Favourable currency conversion differences | 64,163 | 33,704 | 35,167 | 15,921 |
| Cash discounts received | 275 | 425 | 85 | 124 |
| Other financial income and gains | 1,950 | 2,487 | 757 | 452 |
| 76,759 | 47,528 | 40,487 | 18,737 | |
| Earnings from investment activities: | ||||
| Earnings from associates and joint ventures (a) | (6,661) | 86 | 295 | 1,015 |
| Dividends (b) | 772 | 1,555 | 207 | 397 |
| Other investments | (1,206) | 2,544 | 123 | 2,228 |
| Gains / losses in the measurement of assets available for sale (Note 16) | 23,364 | 872 | 22,068 | 397 |
| 16,269 | 5,057 | 22,693 | 4,037 | |
| Financial results | (36,824) | (74,057) | 18,178 | (20,063) |
(a) The earnings from associates and joint ventures for the periods ended on 30 September 2014 and 2013 "Restated" include the effect of the application of the equity method to these investments (6,661) and (185) (Note 15), respectively.
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 2014 the values presented correspond to dividends received from "Other investments" of 580 thousand euros (1,003 thousand as at 30 September 2013). As at 30 September 2014, 192 thousand euros (552 thousand euros as at 30 September 2013) were also received from "Financial assets available for sale".
During the period ended on 30 September 2014, interest was capitalised in the acquisition cost of qualifying assets, in the amount of 821 thousand euros (as at 30 September 2013 no interest was capitalised). For the effect of the capitalisation of financial costs associated to the acquisition cost of the qualifying assets, an average rate of 5.2% was used as at 30 September 2014.
"TD, SA" is the controlling company of a group of companies subject to the special taxation regime for corporate groups (RETGS), which covers all the companies in which it holds a stake, directly or indirectly, of at least 75% of the respective share capital, provided that this stake confers more than 50% of the voting rights and that they are also resident in Portugal and taxed under the general Corporate Income Tax ("IRC") regime.
All the other participated companies, not covered by RETGS, are taxed individually, based on their respective tax bases and applicable rates of Corporate Income Tax, Municipal Surcharge and State Surcharge.
"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 23%. 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, applicable to the portion of taxable profit in excess of 1,500,000 euros, 7,500,000 euros and 35,000,000 euros, at the rates of 3%, 5% and 7%, 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.
In the calculation of the taxable profit, to which the aforesaid tax rates are applied, non-acceptable amounts for tax purposes are added to and subtracted from the book value profit or loss. 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.
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 2014.
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 17).
The income taxes recognised for the periods ended on 30 September 2014 and 2013 are as follows:
| 3rd Q 14 | 3rd Q 13 | Jul-Sep 14 | Jul-Sep 13 | |
|---|---|---|---|---|
| Current tax: | ||||
| Income tax in Portugal | (7,109) | (5,156) | (7,060) | 829 |
| Income tax in other jurisdictions | (28,207) | (28,968) | (5,359) | (10,949) |
| Current tax | (35,316) | (34,124) | (12,419) | (10,120) |
| Deferred tax (Note 17): | 10,812 | 23,072 | (4,576) | 9,811 |
| (24,504) | (11,052) | (16,995) | (309) |
In addition to the amounts of deferred taxes recorded directly in the income statement, deferred taxes amounting to 5,102 thousand euros were recorded directly in equity, as at 30 September 2014 ((2,851) thousand euros as at 30 September 2013) (Note 17).
The earnings per share for the periods ended on 30 September 2014 and 2013 were calculated taking into account the following amounts:
| 3rd Q 14 | 3rd Q 13 | Jul-Sep 14 | Jul-Sep 13 | |
|---|---|---|---|---|
| Net income for the effect of calculating earnings per basic share (net income for the period) | 71,440 | 10,108 | 28,931 | 1,171 |
| 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 | 0.17 | 0.02 | 0.07 | 0.00 |
Due to the fact that, for the periods ended on 30 September 2014 and 2013, 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 31 May 2014, deliberated the distribution of dividends of the value of 6,300 thousand euros, corresponding to 0.015 euros per share, taking into consideration the separate financial statements of the Company as at 31 December 2013, with their settlement having taken place in June 2014.
In June 2013, dividends of 6,300 thousand euros were settled, relative to the financial year of 2012.
During the periods ended on 30 September 2014 and 2013 "Restated", the movements which occurred in the tangible fixed assets, as well as in the respective accumulated depreciation and impairment losses, were as follows:
| Land | Buildings | Other | Fixed assets | Advances | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| & natural | & other | Basic | Transport | Tools & | Administrative tangible | fixed assets | on account of | |||
| resources constructions equipment | equipment | utensils | equipment fixed assets in progress | tang. fixed assets | Total | |||||
| Gross assets: | ||||||||||
| Balance as at 1 January 2013 | 33,826 | 409,337 | 377,713 | 79,540 | 36,989 | 40,078 | 18,721 | 43,985 | 183 1,040,373 | |
| 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 | 3,792 | 942 | 154 | (81) | (3,717) | (294) | (122) | 4,112 |
| Divestments | (33) | (480) | (3,373) | (5,737) | (29) | (120) | (103) | - | - | (9,875) |
| Balance as at 30 September 2013 | 32,381 | 411,555 | 398,458 | 81,670 | 40,165 | 40,620 | 17,231 | 69,219 | - 1,091,300 | |
| Balance as at 1 January 2014 | 31,683 | 434,063 | 406,263 | 82,356 | 41,065 | 41,134 | 10,004 | 65,873 | - 1,112,441 | |
| Perimeter alteration | 434 | 514 | 167 | 185 | 4 | 22 | - | - | - | 1,326 |
| Currency conversion adjustments | 196 | 15,496 | (1,956) | (1,420) | 903 | 1,327 | 516 | 2,315 | - | 17,377 |
| Additions | - | 5,032 | 17,580 | 8,887 | 2,316 | 2,494 | 3,473 | 46,459 | 11 | 86,252 |
| Transfers and write-offs | - | 7,341 | 7,806 | (326) | (172) | (484) | 303 | 9,035 | (11) | 23,492 |
| Divestments | - | (248) | (6,379) | (1,676) | (873) | (90) | (16) | - | - | (9,282) |
| Balance as at 30 September 2014 | 32,313 | 462,198 | 423,481 | 88,006 | 43,243 | 44,403 | 14,280 | 123,682 | - 1,231,606 | |
| Accumulated depreciation | ||||||||||
| and impairment losses: | ||||||||||
| Balance as at 1 January 2013 | 166 | 112,976 | 274,235 | 57,894 | 28,893 | 31,316 | 5,155 | - | - | 510,635 |
| Currency conversion adjustments | - | (2,277) | (4,482) | (2,376) | (211) | (662) | (34) | - | - | (10,042) |
| Reinforcements | - | 11,123 | 21,415 | 7,359 | 2,064 | 2,261 | 437 | - | - | 44,659 |
| Transfers and write-offs | - | (11) | (39) | 248 | 23 | (269) | (8) | - | - | (56) |
| Divestments | - | (231) | (3,121) | (4,980) | (28) | (97) | (97) | - | - | (8,554) |
| Balance as at 30 September 2013 | 166 | 121,580 | 288,008 | 58,145 | 30,741 | 32,549 | 5,453 | - | - | 536,642 |
| Balance as at 1 January 2014 | 166 | 133,284 | 280,370 | 58,481 | 31,097 | 32,367 | 5,442 | - | - | 541,207 |
| Perimeter alteration | - | 232 | 71 | 96 | 3 | 16 | - | - | - | 418 |
| Currency conversion effect | - | 1,547 | (1,624) | (1,068) | (54) | 874 | 133 | - | - | (192) |
| Reinforcements | - | 13,104 | 25,740 | 6,992 | 2,244 | 2,462 | 503 | - | - | 51,045 |
| Transfers and write-offs | - | (145) | (4,612) | (403) | (99) | (478) | (2) | - | - | (5,739) |
| Divestments | - | (210) | (4,200) | (1,408) | (528) | (87) | (16) | - | - | (6,449) |
| Balance as at 30 September 2014 | 166 | 147,812 | 295,745 | 62,690 | 32,663 | 35,154 | 6,060 | - | - | 580,290 |
| Net value: | ||||||||||
| As at 30 September 2013 | 32,215 | 289,975 | 110,450 | 23,525 | 9,424 | 8,071 | 11,778 | 69,219 | - | 554,658 |
| As at 30 September 2014 | 32,147 | 314,386 | 127,736 | 25,316 | 10,580 | 9,249 | 8,220 | 123,682 | - | 651,316 |
The additions to tangible fixed assets carried out during the period ended on 30 September 2014 refer, essentially, to investments in facilities and equipment.
As at 30 September 2014, the tangible assets in progress include 110,723 thousand euros relative to buildings and other constructions in progress, in particular the following:
During the periods ended on 30 September 2014 and 2013, the movement which occurred in investment properties was as follows:
| 2014 | 2013 | |
|---|---|---|
| Balance as at 1 January | 479,965 | 498,236 |
| Currency conversion adjustments | 7,394 | (2,001) |
| Increases / divestments | (3,725) | (3,101) |
| Variation in fair value | (2,697) | (2,094) |
| Transfer of tangible fixed assets | - | (2,419) |
| Balance as at 30 September | 480,937 | 488,621 |
The income gained from investment properties arising from operating lease contracts reached 23,631 thousand euros for the period ended on 30 September 2014 (23,452 thousand euros as at 30 September 2013). Direct operating costs related to investment properties, for the period ended on 30 September 2014, reached 2,377 thousand euros (3,314 thousand euros as at 30 September 2013).
The following associates and joint ventures were recorded through the equity method as at 30 September 2014:
| Corporate name | Head Office | Effective percentage holding |
|---|---|---|
| ALVORADA PETRÓLEO, S.A. | Rua Major Lopes, 800, 3º andar | 43.20% |
| ALSOMA, GEIE. | Belo Horizonte - Minas Gerais - Brazil 3 Av André Malraux |
27.00% |
| AVIAS - Grupo Ferroviário para a | Levallois Peret Edifício 1, Lagoas Park |
14.10% |
| Alta Velocidade, ACE AVIA PORTUGAL - Produtos Petrolíferos, S.A. |
Porto Salvo Edifício 1, Lagoas Park |
21.32% |
| CAIS DE CRUZEIROS 2ª FASE, ACE | Porto Salvo Rua da Tapada da Quinta de Cima |
15.00% |
| CONBATE, ACE | Linhó – Sintra Edifício 2, Lagoas Park |
20.00% |
| CONSORCIO MINERO LUSO VARGAS C.A. (CONLUVAR) |
Porto Salvo Av. La Armada, Edifício Centro Socialista Demivargas, Piso 4 1162 La Guaira – Catia La Mar |
49.00% |
| DOURO LITORAL, ACE | Edifício 8, Lagoas Park | 40.00% |
| D.L.O.E.A.C.E. – Douro Litoral Obras | Porto Salvo Edifício 2, Lagoas Park |
40.00% |
| Especiais, ACE FERROVIAL/TEIXEIRA DUARTE - Obras |
Porto Salvo Edifício Central Park |
50.00% |
| Hidráulicas do Alqueva, ACE GMP – Grupo Marítimo Português, ACE |
Rua Alexandre Herculano, Nº 3, 2º - Linda-a-Velha Edifício 1, Lagoas Park |
20.04% |
| GMP – Grupo Marítimo Português MEK, ACE | Porto Salvo Edifício 1, Lagoas Park |
20.04% |
| GPCC - Grupo Português de Construção de | Porto Salvo Rua Senhora do Porto, 930 |
25.00% |
| Infraestruturas de Gás Natural, ACE IMOC - Empreendimentos Imobiliários, S.A.R.L. |
Porto Av. 24 de Julho, 135 |
49.92% |
| Limited Liability Company Cement | Maputo Khutorskya Str., 70 Odessa |
49.00% |
| METROLIGEIRO - Construção de | Estrada da Luz, 90 - 6º E | 26.80% |
| Infraestruturas, ACE NOVA ESTAÇÃO, ACE |
Lisbon Av. Frei Miguel Contreiras, nº 54, 7º |
25.00% |
| RPK Gulfstream, Ltd. | Lisbon Tri Ruchja str. 183003, Murmansk |
42.70% |
| SCP AK10 - Empreendimentos e Participações SPE Ltda. |
Avenida Alameda Santos, nº 960 - 19º, Edifício CYK, Cerqueira César, São Paulo |
25.00% |
| SOMAFEL/FERROVIAS, ACE | Av. Columbano Bordalo Pinheiro, 93 - 7º Lisbon |
36.00% |
| STELGEST - Gestão Hoteleira, S.A. | Edifício 2, Lagoas Park Porto Salvo |
45.00% |
| TEIX.CO, SPA | BP 62B Zone D'Active Dar El Beida Algiers |
48.78% |
| TEIXEIRA DUARTE - SOPOL - Metro Superfície, ACE |
Edifício 2, Lagoas Park Porto Salvo |
57.30% |
| TEIXEIRA DUARTE/OPCA - Fungere – Parcela 1.18 do Parque das Nações em Lisboa - 3ª Fase – Empreitada de Acabamentos e Instalações Especiais dos Edifícios para o Hotel e Escritórios, ACE |
Edifício 2, Lagoas Park Porto Salvo |
60.00% |
| TRÊS PONTO DOIS - Trabalhos Gerais de Construção Civil, Via e Catenária de Modernização da Linha do Norte, ACE |
Av. das Forças Armadas, 125 - 2º C Lisbon |
50.00% |
The investments in associates showed the following movements during the periods ended on 30 September 2014 and 2013 "Restated":
| Holdings | Goodwill | Total | |
|---|---|---|---|
| Balance as at 1 January 2013 | 40,155 | 11,703 | 51,858 |
| Effects of the application of the equity method: | |||
| - Effect on net income for the period (Note 9) | (185) | - | (185) |
| - Effect on equity | (192) | - | (192) |
| Increases | 100 | - | 100 |
| Divestments (a) | (11,398) | - | (11,398) |
| Currency conversion adjustments | (512) | (6) | (518) |
| Other | (1,061) | - | (1,061) |
| Balance as at 30 September 2013 | 26,907 | 11,697 | 38,604 |
| Balance as at 1 January 2014 | 24,768 | 11,693 | 36,461 |
| Effects of the application of the equity method: | |||
| - Effect on net income for the period (Note 9) | (6,661) | - | (6,661) |
| - Effect on equity | 3,142 | - | 3,142 |
| Increases | 865 | - | 865 |
| Currency conversion adjustments | (408) | - | (408) |
| Other | 3,595 | (50) | 3,545 |
| Balance as at 30 September 2014 | 25,301 | 11,643 | 36,944 |
(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 19), which gave rise to capital gains of 271 thousand euros (Note 9).
The investments in associates and joint ventures as at 30 September 2014 and 31 December 2013 "Restated" are detailed as follows:
| 30/09/2014 | 31-12-2013 "Restated" | |||||
|---|---|---|---|---|---|---|
| Associates | Holdings | Goodwill | Value of financial position |
Holdings | Goodwill | Value of financial position |
| Limited Liability Company Cement (a) | 16,072 | 11,643 | 27,715 | 16,072 | 11,643 | 27,715 |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 6,871 | - | 6,871 | 6,257 | - | 6,257 |
| RPK Gulfstream, Ltd. | 767 | - | 767 | 842 | - | 842 |
| Alvorada Petróleos, S.A. | 669 | - | 669 | - | - | - |
| SCP AK-10 Empreendimentos e Participações SPE LTDA. | 21 | - | 21 | 21 | 50 | 71 |
| Other | 901 | - | 901 | 1,576 | - | 1,576 |
| 25,301 | 11,643 | 36,944 | 24,768 | 11,693 | 36,461 |
(a) Financing loan of 16,072 thousand euros as at 30 September 2014 and 31 December 2013 "Restated".
The holdings referred to above are recorded through the equity method which, in the periods ended on 30 September 2014 and 2013 "Restated", had the following impacts:
| 3rd Q 14 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Associates | Gains and losses in associates (Note 9) |
Adjustments of holdings |
Total | |||||
| Alvorada Petróleos, S.A. | (35) | 39 | 4 | |||||
| Limited Liability Company Cement | (5,592) | 2,223 | (3,369) | |||||
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 12 | 602 | 614 | |||||
| SCP AK-10 Empreendimentos e Participações SPE LTDA. | (1) | - | (1) | |||||
| Other | (1,045) | 278 | (767) | |||||
| (6,661) | 3,142 | (3,519) |
| 3rd Q 13 "Restated" | ||||||||
|---|---|---|---|---|---|---|---|---|
| Gains and | ||||||||
| losses in | ||||||||
| associates | Adjustments of | |||||||
| Associates | (Note 9) | holdings | Total | |||||
| Alvorada Petróleos, S.A. | (139) | - | (139) | |||||
| Limited Liability Company Cement | (260) | (123) | (383) | |||||
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 910 | (409) | 501 | |||||
| SCP AK-10 Empreendimentos e Participações SPE LTDA. | (3) | - | (3) | |||||
| TEIX.CO, SPA | (353) | 319 | (34) | |||||
| Other | (340) | 21 | (319) | |||||
| (185) | (192) | (377) |
During the periods ended on 30 September 2014 and 2013, the movements which occurred in the valuation of the financial assets available for sale, stated at their respective fair value, were as follows:
| 2014 | 2013 | |
|---|---|---|
| Fair value as at 1 January | 84,613 | 48,597 |
| Acquisitions during the period | 22,787 | - |
| Disposals during the period | (4,227) | (2,116) |
| Increase / decrease in fair value | (15,431) | 11,241 |
| Fair value as at 30 September | 87,742 | 57,722 |
As at 30 September 2014, the Group held 625,674,932 shares of Banco Comercial Português, S.A., classified as financial assets available for sale (357,000,000 shares as at 31 December 2013).
During the period ended on 30 September 2014, the Group acquired 268,674,932 shares of "Banco Comercial Português, S.A.", for the amount of 22,787 thousand euros (Note 19).
During the period ended on 30 September 2014, the Group sold 472,414 shares of "Banco Bilbao e Vizcaya Argentaria, S.A." for 4,467 thousand euros (Note 19), recording capital gains of 1,296 thousand euros.
In the third quarter of 2014, the Group disposed of rights of "Banco Comercial Português, S.A." in the amount of 22,068 thousand euros;
The financial assets available for sale, and their respective cost and market values, as at 30 September 2014 and 31 December 2013, are as follows:
| 30/09/2014 | 31/12/2013 | ||||
|---|---|---|---|---|---|
| Cost value Market value Cost value | Market value | ||||
| Banco Comercial Português, S.A. | 740,108 | 64,820 | 717,321 | 59,405 | |
| Banco Bilbao Vizcaya Argentaria, S.A. | 29,723 | 22,922 | 35,958 | 25,208 | |
| 769,831 | 87,742 | 753,279 | 84,613 |
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 2014 and 2013, the movements which occurred in deferred tax assets and liabilities, in accordance with the temporary differences which generated them, were as follows:
| Deferred tax assets | Deferred tax liabilities |
|||
|---|---|---|---|---|
| 2014 | 2013 | 2014 | 2013 | |
| Balance as at 1 January | 188,514 | 111,912 | 52,693 | 57,979 |
| Constitution / Reversal | ||||
| Net income (Note 10) | 11,559 | 21,774 | 747 | (1,298) |
| Equity | 5,503 | (1,783) | 401 | 1,068 |
| Currency conversion effect and adjustments | 907 | (2,560) | 1,747 | (466) |
| Perimeter alteration | 26 | - | - | - |
| Balance as at 30 September | 206,509 | 129,343 | 55,588 | 57,283 |
Deferred tax assets are only recorded insofar as it is considered that taxable profits are likely to occur in future taxation periods 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 2014, the deduction of tax losses in Portugal, including tax losses recorded in previous periods, is limited to 70% of the taxable profit for the year when this 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 associates, joint ventures, related parties and individuals with significant voting rights and their 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 2014 and 31 December 2013 "Restated" are detailed as follows:
| Balance receivable | Balance payable | Loans granted | Other debts | |||||
|---|---|---|---|---|---|---|---|---|
| Entity | 30/09/2014 | 31-12-2013 "Restated" |
30/09/2014 | 31-12-2013 "Restated" |
30/09/2014 | 31-12-2013 "Restated" |
30/09/2014 | 31-12-2013 "Restated" |
| AEBT - Auto Estradas do Baixo Tejo, S.A. | 5 | - | - | - | 5,373 | 819 | - | - |
| AEDL - Auto Estradas do Douro Litoral, S.A. | - | - | - | - | 1,202 | 1,202 | - | - |
| ALSOMA, GEIE | - | - | - | 24 | - | - | - | - |
| AVIAS, ACE | - | 48 | - | - | - | - | - | - |
| AVIA PORTUGAL, S.A. | - | - | - | - | - | - | - | - |
| CINTEL - Construção Interceptor Esgotos, S.A. | 46 | 46 | - | - | 4 | 4 | - | - |
| CONBATE, ACE | 10 | 57 | - | - | - | - | - | 24 |
| Minero Luso Vargas Consortium - CONLUVAR | 3,518 | 4,783 | 1,085 | 779 | - | - | 3 | 6 |
| OPSUT 2010 Consortium | 2,143 | 1,560 | 25 | - | - | - | - | - |
| DOURO LITORAL, ACE | 10 | 50 | 3 | 61 | - | - | - | (102) |
| DOURO LITORAL OBRAS ESPECIAIS, ACE | - | - | - | - | - | - | (269) | (269) |
| EIA - Ensino de Investigação e Administração, S.A. | 9 | - | - | - | - | - | (324) | (324) |
| GMP - Grupo Maritimo Português, ACE | 96 | 58 | 10 | 10 | - | - | - | - |
| GMP – Grupo Marítimo Português MEK, ACE | 25 | 21 | - | - | - | - | - | - |
| GPCC - Grupo Português de Construção de Infraestruturas de | ||||||||
| Gás Natural, ACE | - | 79 | - | 59 | - | - | - | (48) |
| GPCIE - Grupo Português de Construção de Infraestruturas da | ||||||||
| Expo, ACE | - | - | - | - | - | - | - | (1) |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 8,494 | 1,554 | - | - | - | - | (2,274) | (2,092) |
| Limited Liability Company Cement | 147 | - | - | - | 16,072 | 16,072 | - | - |
| LUSOPONTE - Concessionária para a Travessia do Tejo, S.A. | - | - | - | - | 150 | 150 | - | - |
| METROLIGEIRO - Construção de Infraestruturas, ACE | 8 | 14 | - | 1 | - | - | - | (2) |
| Moreira e Cunha, Lda. | 14 | 33 | - | - | - | - | - | (80) |
| MTS - Metro Transportes do Sul, S.A. | - | - | - | - | 740 | 740 | - | - |
| NOVA ESTAÇÃO, ACE | 1,017 | 1,005 | 51 | 35 | - | - | - | - |
| Promociones Inmobiliárias 3003, C.A. | 1 | 55 | - | - | - | - | (41) | (37) |
| RPK Gulfstream, Ltd. | - | - | - | - | 2,004 | 2,200 | - | - |
| SOMAFEL/FERROVIAS, ACE | 4 | 1 | - | - | - | - | - | - |
| STELGEST - Gestão Hoteleira, S.A. | - | 19 | - | - | - | - | (687) | (736) |
| TEDEVEN Inmobiliária, C.A. | 1 | - | - | - | - | - | - | - |
| TEGAVEN - Teixeira Duarte y Asociados, C.A. (a) | - | 6,106 | - | 1,349 | - | 139 | - | 68,521 |
| TEIX.CO SPA | 1,391 | 1,381 | 727 | 720 | - | - | (294) | (291) |
| TEIXEIRA DUARTE/OPCA - Fungere - Parcela 1.18 do Parque das Nações em Lisboa - 3ª Fase - Empreitada de Acabamentos |
||||||||
| e Instalações Especiais dos Edifícios para o Hotel e | ||||||||
| Escritórios, ACE | 65 | 64 | 11 | 6 | - | - | - | (2) |
| TEIXEIRA DUARTE - SOPOL - Metro Superfície, ACE | 10 | 17 | 60 | 54 | - | - | - | - |
| TRÊS PONTO DOIS - Trabalhos Gerais de Construção Civil, Via e | ||||||||
| Catenária de Modernização da Linha do Norte, ACE | - | 1 | 35 | 35 | - | - | - | (134) |
| VSL Sistema de Pré-Esforço - Equipamento de Montagem, S.A. | - | - | 7 | - | - | - | - | - |
| 17,014 | 16,952 | 2,014 | 3,133 | 25,545 | 21,326 | (3,886) | 64,433 |
(a) – Included in the consolidation perimeter in the period ended on 30 September 2014 (Note 5).
The main transactions carried out in the periods ended on 30 September 2014 and 2013 "Restated", with related entities were as follows:
| Sales and services rendered | Purchases and services received | Interest debited | ||||
|---|---|---|---|---|---|---|
| 3rd Q 14 | 3rd Q 13 "Restated" |
3rd Q 14 | 3rd Q 13 "Restated" |
3rd Q 14 | 3rd Q 13 "Restated" |
|
| AEBT - Auto Estradas do Baixo Tejo, S.A. | 23 | - | - | - | - | - |
| CONBATE, ACE | 115 | 442 | - | - | - | - |
| Minero Luso Vargas Consortium - CONLUVAR | 1,179 | 2,526 | 5,823 | 9,224 | - | - |
| OPSUT 2010 Consortium | 904 | 1,239 | 830 | 2,354 | - | - |
| DOURO LITORAL, ACE | 52 | 62 | 3 | 3 | - | - |
| GMP - Grupo Maritimo Português, ACE | 37 | 38 | - | - | - | - |
| GMP – Grupo Marítimo Português MEK, ACE | 4 | 5 | - | - | - | - |
| GPCC - Grupo Português de Construção de Infraestruturas de | ||||||
| Gás Natural, ACE | - | - | 2 | - | - | - |
| IMOC - Empreendimentos Imobiliários, S.A.R.L. | 6,110 | 200 | 81 | 56 | - | - |
| Limited Liability Company Cement | - | - | - | - | 1,326 | 1,326 |
| METROLIGEIRO - Construção de Infraestruturas, ACE | 15 | 16 | - | - | - | - |
| Moreira e Cunha, Lda. | 44 | 65 | - | - | - | - |
| NOVA ESTAÇÃO, ACE | 212 | - | 16 | - | - | - |
| STELGEST - Gestão Hoteleira, S.A. | 21 | 85 | 2 | - | - | 40 |
| SOMAFEL/FERROVIAS, ACE | 2 | 2 | - | - | - | - |
| 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 | 4 | 5 | - | - | - |
| TRÊS PONTO DOIS - Trabalhos Gerais de Construção Civil, Via e | ||||||
| Catenária de Modernização da Linha do Norte, ACE | - | 1 | - | - | - | - |
| TEIXEIRA DUARTE - SOPOL - Metro Superfície, ACE | 16 | 41 | 28 | 26 | - | - |
| VSL Sistema de Pré-Esforço - Equipamento de Montagem, S.A. | - | - | 17 | - | - | - |
| 8,735 | 4,726 | 6,807 | 11,663 | 1,326 | 1,366 |
The remunerations of the members of the governing bodies of TD, S.A. for the periods ended on 30 September 2014 and 2013 were as follows:
| 3rd Q 14 | 3rd Q 13 | Jul-Sep 14 | Jul-Sep 13 | |
|---|---|---|---|---|
| Executive directors: | ||||
| Short term benefits | 1,710 | 1,183 | 761 | 255 |
| Supervisory board: | ||||
| Short term benefits | 44 | 50 | 16 | 17 |
| Statutory auditor: | ||||
| Short term benefits | 45 | 45 | 15 | 15 |
| 1,799 | 1,278 | 792 | 287 |
The remunerations of the members of the senior management staff of TD, S.A. for the periods ended on 30 September 2014 and 2013 were as follows:
| 3rd Q 14 | 3rd Q 13 | Jul-Sep 14 | Jul-Sep 13 | |
|---|---|---|---|---|
| Senior staff: | ||||
| Short term benefits | 5,922 | 5,925 | 1,601 | 1,523 |
| 5,922 | 5,925 | 1,601 | 1,523 |
As at 30 September 2014 and 31 December 2013 "Restated", this heading is broken down as follows:
| 30/09/2014 | 31/12/2013 "Restated" |
|
|---|---|---|
| Demand deposits | 96,756 | 134,088 |
| Term deposits | 109,739 | 34,104 |
| Other cash investments | 6,701 | 2,704 |
| Cash | 7,690 | 15,545 |
| 220,886 | 186,441 |
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 in value.
The revenue derived from financial investments in the periods ended on 30 September 2014 and 2013, refer to the divestment of holdings in the following entities:
| 3rd Q 14 | 3rd Q 13 | Jul-Sep 14 | Jul-Sep 13 | |
|---|---|---|---|---|
| Banco Bilbao Vizcaya Argentaria, S.A. (a) | 29,692 | 18,073 | 11,271 | 9,101 |
| Banco Comercial Português, S.A. (a) | 22,068 | 8,984 | 22,068 | 2,605 |
| VOTORANTIM Macau Investimentos, S.A. | - | 11,668 | - | - |
| Other | - | 219 | - | - |
| 51,760 | 38,944 | 33,339 | 11,706 |
(a) Includes the amount of 4,467 thousand euros, with respect to the divestment of shares "classified as financial assets available for sale".
(b) The values presented in the third quarter of 2014 correspond to the disposal of rights of "Banco Comercial Português, S.A.".
The payments relative to financial investments in the periods ended on 30 September 2014 and 2013, refer to the acquisition of holdings in the following entities:
| 3rd Q 14 | 3rd Q 13 | Jul-Sep 14 | Jul-Sep 13 | |
|---|---|---|---|---|
| Banco Bilbao Vizcaya Argentaria, S.A. | 24,628 | 11,759 | 9,341 | 3,160 |
| Banco Comercial Português, S.A. | 22,787 | 5,503 | 22,787 | 2,412 |
| AEBT - Vias do Baixo Tejo, S.A. | 4,554 | - | - | - |
| DIGAL - Distribuição e Comércio, S.A. | 930 | 928 | - | 7 |
| C + P.A. - Cimento e Produtos Associados, S.A. | - | 23,259 | - | - |
| Other | 201 | 501 | - | 105 |
| 53,100 | 41,950 | 32,128 | 5,684 |
The dividends received in the periods ended on 30 September 2014 and 2013, were as follows:
| 3rd Q 14 | 3rd Q 13 | Jul-Sep 14 | Jul-Sep 13 | |
|---|---|---|---|---|
| Banco Bilbao Vizcaya Argentaria, S.A. | 207 | 655 | 207 | 280 |
| CPM - Companhia de Parques de Macau, S.A.R.L. | 205 | 213 | - | - |
| LUSOPONTE - Concessionária para a Travessia do Tejo, S.A. | - | 392 | - | - |
| Other | 360 | 344 | - | - |
| 772 | 1,604 | 207 | 280 |
As at 30 September 2014 and 2013, the underwritten and paid-up share capital was represented by 420,000,000 shares with the nominal value of 0.50 euros each.
As at 30 September 2014, TEIXEIRA DUARTE - Sociedade Gestora de Participações Sociais, S.A. directly held 197,950,000 shares representing the share capital of TEIXEIRA DUARTE, S.A., corresponding to 47.13% of its share capital.
Legal reserve: Pursuant to the current legislation, the Company is obliged to transfer at least 5% of its annual net 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 net changes in the fair value of derivative financial instruments classified as cash flow hedges.
As at 30 September 2014 and 31 December 2013, the following loans had been raised:
| 30/09/2014 | 31/12/2013 | |
|---|---|---|
| Non-current liabilities: | ||
| Bank loans a) | 214,292 | 209,200 |
| Commercial paper b) | 506,596 | 471,780 |
| 720,888 | 680,980 | |
| Current liabilities: | ||
| Bank loans a) | 698,251 | 569,278 |
| Commercial paper b) | 94,422 | 112,348 |
| 792,673 | 681,626 | |
| 1,513,561 | 1,362,606 |
As at 30 September 2014, the domestic bank loans, bank overdrafts and pledged current accounts earned interest at the weighted annual average rate of 4.98% (3.73% as at 30 September 2013).
As at 30 September 2014, the most significant bank loans contracted by the Group essentially correspond to:
Loan raised from Banco Caixa Geral (Spain), contracted on 11 February 2008 of the present value of 14,320 thousand euros, which will fall due on 11 February 2016.
Loan raised from Caixa Banco de Investimento, S.A. and Caixa Geral de Depósitos, S.A., contracted on 21 February 2008 of the present value of 46,607 thousand euros, which will be repaid in 39 equal and successive six-monthly instalments, ending on 10 December 2033.
Loan raised from Banco BIC de Angola, contracted on 20 October 2008 of the present value of 994 thousand euros, which will fall due on 27 November 2014.
Loan taken out by the Group at Caixa Geral de Depósitos, S.A. on 30 December 2008, of the present value of 32,703 thousand euros, which will be repaid in 111 equal and successive monthly instalments, ending on 30 December 2023.
Loan raised from Banco Caixa Geral Totta Angola, contracted on 21 December 2011 of the present value of 14,237 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 2,135 thousand euros, which will fall due on 27 November 2015.
Loan raised from Banco Bradesco, S.A., contracted on 27 March 2012 of the present value of 13,036 thousand euros, which will fall due on 27 November 2015.
Loan raised from Banco Bradesco, S.A., contracted on 27 March 2012 of the present value of 5,718 thousand euros, which will fall due on 20 September 2015.
Loan raised from Banco BPI, S.A., contracted on 19 July 2012 of the present value of 1,839 thousand euros, which will fall due on 19 July 2015.
Loan raised from Banco BIC de Angola, contracted on 9 October 2012 of the present value of 11,979 thousand euros, which will fall due on 5 December 2019.
Loan raised from Banco BIC de Angola, contracted on 9 October 2012 of the present value of 26,600 thousand euros, which will fall due on 13 December 2019.
Loan raised from Banco Privado Atlântico, contracted on 12 October 2012 of the present value of 19,082 thousand euros, which will fall due on 18 October 2017.
Loan raised from Banco Popular Portugal, S.A., contracted on 13 December 2012, of the present value of 3,519 thousand euros. The current principal will be repaid over the contract period, and in accordance with the table of agreed haircuts, by the product of the sale of the mortgaged real estate properties, with the remainder being settled on 13 December 2015.
Loan raised from Banco Bradesco, S.A., contracted on 21 February 2013 of the present value of 6,249 thousand euros, which will fall due on 15 March 2016.
Loan raised from Banco Caixa Geral Totta Angola, contracted on 23 January 2014 of the present value of 15,583 thousand euros, which will fall due on 30 April 2021.
Loan raised from Banco Angolano de Investimento, contracted on 20 February 2014, of the present value of 24,934 thousand euros, which will fall due on 31 October 2020.
Factoring line from Novo Banco, S.A. of the amount of 35,000 thousand euros, which is being used to the value of 34,887 thousand euros.
Under a credit line from Caixa Geral de Depósitos, S.A. of the amount of 35,000 thousand dollars of the United States of America, for advances on revenue from invoices relative to exports, as at 30 September 2014 which is used to the value of 34,200 thousand dollars.
Under a Commercial Discount Line abroad (advance of credit letters), at Novo Banco, S.A. of the amount of 40,000 thousand euros, which is being used to the value of 23,649 thousand euros as at 30 September 2014.
As at 30 September 2014 and 31 December 2013, the bank loans also include pledged current accounts of the value of 483,764 and 453,408 thousand euros, respectively.
As at 30 September 2014, the Group had negotiated the following commercial paper programmes:
Grouped programme for the placing and underwriting of commercial paper contracted with Banco Espírito Santo de Investimento, S.A. and Novo Banco, S.A. on 16 December 2005, to the sum of 100,000 thousand euros, currently 46,000 thousand euros, in which TEIXEIRA DUARTE - Engenharia e Construções, S.A. and its associate TEIXEIRA DUARTE - Gestão de Participações e Investimentos Imobiliários, S.A. take part, with the entire amount being used by TEIXEIRA DUARTE - Gestão de Participações e Investimentos Imobiliários, S.A. The participation of each company in the programme may vary each time it is used. The duration of the programme is five years minus one day, counted as of the contract signing date. The issue periods are from 1 to 6 months and earn interest in advance at the Euribor rate of the period plus a spread of 2.5%, with the repayment of the last issue being on 20 August 2018. This programme stipulates semi-annual repayments starting on 20 August 2015 of the value of 1,000 thousand euros on the first date and 2,500 thousand euros thereafter, and settlement of the remaining value on the repayment date of the last issue of the programme.
Programme for the placing and underwriting of commercial paper contracted with Banco Comercial Português, S.A. on 20 August 2008, of 18,000 thousand euros, renewed on an annual basis. Interest is earned in arrears, with the rate being indexed to the three-month Euribor plus a spread of 5.75% determined according to each issue date.
Programme for the placing and underwriting of commercial paper contracted with Banco Comercial Português, S.A. on 20 August 2008, of 22,500 thousand euros, renewed on an annual basis. Interest is earned in arrears, with the rate being indexed to the three-month Euribor plus a spread of 5.75% determined according to each issue date.
Grouped contract programme, for the placing and underwriting of commercial paper with Caixa Geral de Depósitos, S.A. on 7th July 2010, to the sum of 70,000 thousand euros, in which Teixeira Duarte - Engenharia e Construções, S.A. and its associate TEIXEIRA DUARTE - Gestão de Participações e Investimentos Imobiliários, S.A. take part, with the entire amount being used by TEIXEIRA DUARTE - Engenharia e Construções, S.A.. The participation of each company in each programme may vary each time it is used. The programme was renewed on 12 May 2014 until 14 May 2019, for the amount of 50,000 thousand euros. The programme shall be repaid in annual instalments of 10,000 thousand euros beginning on 15 May 2015. Interest is earned in advance on each subscription date, with the intervention rate being indexed to the Euribor for the respective period, in force on the second business day prior to each subscription date, plus 4.25% until 14 May 2016 and 3.75% for the remaining period of the programme and determined in accordance with the date of each auction.
Programme for the placing and underwriting of commercial paper contracted with Banco Espírito Santo Investimento, S.A. and Novo Banco, S.A. on 28 December 2010, of the amount of 34,000 thousand euros, in which TEIXEIRA DUARTE - Engenharia e Construções, S.A. participates. The programme had an initial use of three years, which was extended up to 28 January 2015 counted as of the contract signing date. Interest is earned in advance on each subscription date, with the intervention rate being indexed to the Euribor for the respective period, in force on the second business day prior to each subscription date, plus 3% and determined in accordance with the date of each auction.
Grouped programme for the placing and underwriting of private commercial paper contracted on 14 January 2011 with Banco Comercial Português, S.A., with the total amount used being 20,750 thousand euros, in which TEIXEIRA DUARTE - Engenharia e Construções, S.A. and its associate TEIXEIRA DUARTE - Gestão de Participações e Investimentos Imobiliários, S.A. take part, to the amounts of 18,650 thousand euros and 2,100 thousand euros, respectively. The participation of each company in the programme may vary each time the programme is used, with TEIXEIRA DUARTE - Engenharia e Construções, S.A. being required to participate with at least 10% of the total value. The duration of the programme is five years, starting from the contract signing date, the interest is earned on a six-monthly basis in arrears, with the reference rate being indexed to the one to sixmonth Euribor under competitive auction for periods of 7 to 180 days via direct placement, increased by 4.375% and determined according to the date of each auction, with the repayment of the last issue being made on 6 January 2016.
Grouped programme for the placing and underwriting of commercial paper contracted on 28 December 2011, with Banco Comercial Português, S.A. of the total amount of 43,000 thousand euros, currently 33,500 thousand euros, in which TEIXEIRA DUARTE, S.A., TEIXEIRA DUARTE - Engenharia e Construções, S.A. and TEIXEIRA DUARTE - Gestão de Participações e Investimentos Imobiliários, S.A. take part, where on this date the amounts used by each were 250 thousand euros, 250 thousand euros and 33,000 thousand euros, respectively. Each of the future issues must necessarily be carried out together by all the issuers and the participation of each issuer cannot be less than 250 thousand euros. The programme may be used over seven years counted as of the date of the first issue, with repayments being foreseen at the end of each semester at increasing values between 2,000 thousand euros and 6,500 thousand euros. The applicable interest rate is the Euribor for each issue period, in force on the 2nd business day prior to the date of each issue, increased by a spread of 4.25%.
Grouped programme for commercial paper issues, contracted on 6 November 2013 with Novo Banco, S.A. and Banco Espírito Santo de Investimento, S.A., of the value of 100,000 thousand euros, in which Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A. and its sole shareholder Teixeira Duarte – Engenharia e Construções, S.A. participate, with the amounts of 90,000 thousand euros and 10,000 thousand euros, respectively. The participation of each company in the programme may vary in each of its issues. The duration of the programme is five years, counted as of the contract signing date, with the interest falling due in advance and the reference rate being indexed to the Euribor for the respective period, in force on the second business day prior to each subscription date, plus a spread of 5.00% and determined according to the date of each auction, with the repayment of the last issue being on 6 November 2018. The Programme will be subject to partial repayments, to occur on a semi-annual basis as of May 2015 of 1,500 thousand euros, as of May 2016 of 2,000 thousand euros, and the penultimate instalment being in May 2018 of 2,500 thousand euros.
Grouped programme for commercial paper issues, contracted on 30 December 2013 with Novo Banco, S.A. and Banco Espírito Santo de Investimento, S.A., of the value of 201,750 thousand euros, granted by the issuers Teixeira Duarte – Engenharia e Construções, S.A. and Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., and by the guarantors TEDAL – Sociedade Gestora de Participações Sociais, S.A., Teixeira Duarte – Engenharia e Construções, S.A., Quinta de Cravel – Imobiliária, S.A. and V8 – Gestão Imobiliária, S.A., which is being fully used by Teixeira Duarte – Engenharia e Construções, S.A.. The participation of each company in each programme may vary in each of its issues. The duration of the programme is five years minus 1 day, counted as of the contract signing date, with the interest falling due in advance and the reference rate being indexed to the Euribor for the respective period, in force on the second business day prior to each subscription date, plus a spread of 5.00% and determined according to the date of each auction, with the repayment of the last issue being on 29 November 2018. The Programme will be subject to partial repayments, to occur on a semi-annual basis as of April 2014 of 1,250 thousand euros, on December 2015 of 8,000 thousand euros, and as of June 2016 of 5,000 thousand euros.
Grouped contract programme, for the placing and underwriting of commercial paper with Banco Finantia, S.A. on 2 May 2014, to the sum of EUR 20,000 thousand, granted by Teixeira Duarte - Engenharia e Construções, S.A. and Teixeira Duarte - Gestão de Participações e Investimentos Imobiliários, S.A., with the entire amount being used by TEIXEIRA DUARTE - Gestão de Engenharia e Construções, S.A. at the present date. The participation of each issuer may vary in each issue. The duration of the programme is 3 years, and the commercial paper may be issued with maturities of 7 to 365 days. Interest is payable in arrears at the rate corresponding to that which results from direct placement or from the intervention rate that will be equal to the Euribor applicable to the period of issue plus 4.7%.
Grouped programme of issues of commercial paper contracted on 27 June 2014 with Banco Comercial Português, S.A., of the amount of 55,000 thousand euros, granted by Teixeira Duarte-Engenharia e Construções, S.A. and Teixeira Duarte – Gestão de Participações e Investimentos Imobiliários, S.A.. The duration of the programme is 5 years, and the commercial paper may be issued with maturities of one or three months. Interest is payable in arrears at the rate that will be equal to the Euribor applicable to the period of issue plus 6%.
As at 30 September 2014 and 31 December 2013, the repayment of non-current bank loans is defined as follows:
| 30/09/2014 | 31/12/2013 | |
|---|---|---|
| 2015 | 76,835 | 164,209 |
| 2016 | 116,902 | 82,051 |
| 2017 | 81,651 | 46,190 |
| 2018 | 345,408 | 323,461 |
| 2019 and following | 100,092 | 65,069 |
| 720,888 | 680,980 |
As at 30 September 2014 and 31 December 2013, the funding in foreign currency was expressed as follows:
| 30/09/2014 | 31/12/2013 | |||
|---|---|---|---|---|
| Currency | Currency | Euros | Currency | Euros |
| Venezuelan Bolivar | 1,511,024 | 100,070 | 409,000 | 47,134 |
| US Dollar | 48,862 | 38,832 | 80,572 | 58,423 |
| Moroccan Dirham | 7,564 | 687 | - | - |
| Japanese Yen | 3,870 | 28 | - | - |
| Angolan Kwanza | 20,453,508 | 164,139 | 12,754,485 | 94,764 |
| South African Rand | 1,301 | 91 | 1,117 | 77 |
| Brazilian Real | 96,968 | 31,462 | 40,487 | 12,428 |
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 the financial years of 2007 to 2011, the following corrections were made to the tax losses that had initially been reported for this participated company:
| Year | Calculated tax loss |
AT Correction |
|---|---|---|
| 2007 | 46,632 | 29,331 |
| 2008 | 50,590 | 45,938 |
| 2009 | 50,182 | 24,807 |
| 2010 | 18,165 | 6,467 |
| 2011 | 12,779 | 3,213 |
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 the financial years of 2008 and 2009 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.
During 2013, "TD-EC, SA", as the controlling company, was notified of the Report of Conclusions for the financial year of 2010 and consequent additional Statements of Payment of IRC and compensatory interest, having already filed the respective contestation.
The correction relative to the financial year of 2011 for the participated company "TDGPII, S.A." had not been the object of any additional payment required by the controlling company, as at the closing date of September 2014.
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 under court proceedings.
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 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 number 10 of article 22 of the EBF.
As at 30 September 2014 and 31 December 2013 "Restated", the group of companies included in the consolidation had provided the following guarantees to third parties:
| 30/09/2014 | 31-12-2013 "Restated" |
||
|---|---|---|---|
| Bank guarantees provided | 428,270 | 326,831 | |
| Fidelity insurance | 380,253 | 379,078 |
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. and the 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 14,320 thousand euros, granted by RECOLTE, Servicios y Medioambiente, S.A.U., RECOLTE, Servicios y Medioambiente, S.A.U. pledged 2,000,000 shares of Banco Bilbao Vizcaya Argentaria, S.A.
A mortgage was also constituted in favour of Caixa Geral de Depósitos, S.A. on lot 3, located 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 32,703 thousand euros.
In order to secure a contract signed with Banco Caixa Totta Angola, of the present value of 14,237 thousand euros, Hotel Baía, Lda. mortgaged a property it owned, number 256 - 1st section, located in Chicala.
In order to secure a contract signed with BIC, of the present value of 26,600 thousand euros, ANGOIMO - Empreendimentos e Construções, Lda. mortgaged a property it owned, number 2554, located in Samba.
In order to secure a loan contract signed with Banco BPI, S.A., of the present value of 1,839 thousand euros, TEIXEIRA DUARTE - Gestão de Participações e Investimentos Imobiliários, S.A. mortgaged 9 fractions of the property located at Campo Grande, number 9 in Lisbon.
In order to secure the commercial paper contract signed on 28 December 2011 with Banco Comercial Português, S.A., of the present value of 33,500 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., constituted a general mortgage on the properties implanted respectively on lots 6, 18 and 19, located in Lagoas Park, owned by TEIXEIRA DUARTE - Gestão de Participações e Investimentos Imobiliários, S.A.
In order to secure the loan of the present value of 3,519 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 their fractions owned of the urban property located on Rua de Castro Portugal, numbers 497 and 511; Rua Professora Rita Lopes Ribeiro Fonseca, numbers 28, 34, 40, 46, 52, 58, 64, 70, 76, 80, 94 and 96; and Rua Doutor Miguel Assunção Lopes, number 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, numbers 12 and 18, Locality of Candal, Parish of Vila Nova de Gaia, for the total value of 3,519 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 Novo Banco, S.A. of the value of 46,000 thousand euros, granted by TEIXEIRA DUARTE - Engenharia e Construções, S.A. and TEIXEIRA DUARTE - Gestão de Participações e Investimentos Imobiliários, S.A., TEIXEIRA DUARTE - Gestão de Participações e Investimentos Imobiliários, S.A. and TEDAL - Sociedade Gestora de Participações Sociais, S.A. pledged 325,000,000 and 32,000,000 shares of Banco Comercial Português, S.A., respectively.
In order to secure the commercial paper contract signed with Banco Espírito Santo Investimento, S.A. and Novo Banco, S.A. of the present value of EUR 201,750 thousand, 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., 200,000,000 shares of C+P.A. – Cimentos e Produtos Associados, S.A. and TEIXEIRA DUARTE - Gestão de Participações e Investimentos Imobiliários, S.A. pledged 1,325,000 participation units of the TDF Closed Real Estate Investment Fund. 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 numbers 8, 10, 11, 12, 13, 19, 23, 26 and 31, located at Quinta de Cravel, Mafamude, Vila Nova de Gaia, for the total value of 6,839 thousand euros. V8 – Gestão Imobiliária, S.A. mortgaged the lots for construction numbers 1, 2, 3, 5, 6, 8, 16, 18, 20 and 30 located at Empreendimento Santa Maria Design District, Santa Marinha, Vila Nova de Gaia, for the total value of 30,079 thousand euros.
In order to secure the commercial paper contract signed with Caixa Geral de Depósitos, S.A. of the value of 70,000 thousand euros, currently 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 4,675,000 participation units of the TDF Closed Real Estate Investment Fund. As at the date of the present report, the programme was being entirely used by TEIXEIRA DUARTE – Engenharia e Construções, S.A.
In order to secure the commercial paper contract signed with Banco Espírito Santo de Investimento, S.A. and Novo Banco, 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 of 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 of SOMAFEL - Engenharia e Obras Ferroviárias, S.A.
In order to secure debts to third parties, of the value of 148 thousand euros, IMOTD - SGPS, S.A. pledged 24,000 shares of V8, S.A.
In order to secure the loan contract granted by TDHOSP - Gestão de Edifício Hospitalar, S.A. of the present value of 46,607 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 of 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 2014 and 31 December 2013, the comfort letters provided by TEIXEIRA DUARTE, S.A. and its subsidiaries reached 555,158 thousand euros and 475,758 thousand euros, respectively.
As at 30 September 2014 and 31 December 2013, factoring contracts without right of recourse were in force, which were recorded as reductions in accounts receivable of the value of 65,534 thousand euros and 99,829 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 2014 and 31 December 2013, 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 2014, 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 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 | 87,742 | - | - |
| Financial assets at fair value through profit or loss | Shares | 48 | - | - |
| Investment properties | Buildings and land | - | 480,937 | - |
| Liabilities: | ||||
| Financial liabilities at fair value | Hedging derivatives | 15,642 | - | - |
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.
Most of the loans are taken out at variable interest rates. Therefore, it is deemed that the corresponding book value (amortised cost) does not differ significantly from the respective market value.
The financial statements for the period ended on 30 September 2014 were approved by the Board of Directors on 28 November 2014.
TEIXEIRA DUARTE pursued its activity in the different markets in which it operates, with no relevant facts having occurred in the development of its activity between the closing of the third quarter of 2014 and today's date.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.