AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Teixeira Durate

Quarterly Report Dec 22, 2014

1919_10-q_2014-12-22_d1af195b-8bf9-4a53-a569-e60b6193ab43.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

  1. Teixeira Duarte Group - 3rd Quarter of 2014

Teixeira Duarte, S.A.

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

KEY INDICATORS

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%

Notes:

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.

I - INTRODUCTION

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:

  • Net Income Attributable to Shareholders was positive by 71.4 million euros;
  • Turnover stood at 1,174.6 million euros;
  • Foreign Market represents 85.5% of Turnover;
  • EBITDA reached 164.7 million euros;
  • EBITDA / Turnover Margin stood at 14%;
  • Net Debt of 1,293 million euros;
  • Net Assets of the Group of 2,987 million euros;
  • Financial Autonomy of 15.4%;
  • Order Book of the Teixeira Duarte Group for the construction sector stood at 2,636 million euros.

II – OVERALL APPRAISAL OF THE ACTIVITY

Income Statement

for the periods ended on 30 September 2014 and 2013 "Restated"

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)

Net Income Attributable to Shareholders was positive by 71,440 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%

Turnover by Country

(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.

Turnover of Concessions and Services

Turnover of Real Estate

Turnover of Hotel Services

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.

10

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.

Evolution of Operating Income

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%

Operating Income by activity and geographic market:

(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.

Evolution of EBITDA

(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%

Evolution of EBITDA by Activity Sector

(Values in thousand euros)

The EBITDA / Turnover Margin increased by 5.5% year-on-year, from 13.3% to 14% by September 2014.

Evolution of the EBITDA / Turnover Margin

Interim Report – 3rd Quarter of 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:

  • Variation of the effect of the currency conversion differences, which had been negative by 10,502 thousand euros on 30 September 2013 and was positive by 25,423 thousand euros in the first nine months of 2014, not considering the currency conversion differences appropriated by the equity method;
  • Gains from the disposal of rights of "Banco Comercial Português, S.A." of the amount of 22,068 thousand euros;
  • Increase of 10,227 thousand euros in interest paid;
  • Variation of earnings from associates and joint ventures, which in September 2013 had been positive by 86 thousand euros and, in the first nine months of 2014, were negative by 6,661 thousand euros, mainly due to the negative impact of the currency conversion differences of the affiliated company "Limited Liability Company Cement" in the amount of 5,760 thousand euros;
  • Impairment loss of 2,088 thousand euros in the stake held in "Colt Resources".

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.

Evolution of Net Debt

(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:

  • Positive net income of 71,516 thousand euros;
  • Positive currency conversion effect of 55,091 thousand euros, recorded as a result of the appreciation of the Currencies with which the Group operates in relation to the Euro;
  • Positive variation in the fair value of the financial assets available for sale, net of deferred tax, in the amount of 15,865 thousand euros;
  • Negative hedge operation effect of 3,505 thousand euros, as a result of the variation of the fair value of the financial instrument (interest rate swap) contracted in 2008 under the Concession of the Management of Cascais Hospital Building.
  • Distribution of dividends of 6,300 thousand euros.

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.

Evolution of the Average Number of Workers

"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.

III. FACTS WHICH OCCURRED AFTER THE END OF THE 3rd QUARTER OF 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.

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.

IV. OUTLOOK FOR 2014

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

CONSOLIDATED STATEMENTS OF FINANCIAL POSITION AS AT 30 SEPTEMBER 2014, 31 DECEMBER 2013 AND 1 JANUARY 2013 (Values expressed in thousand euros)

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.

CONSOLIDATED INCOME STATEMENTS FOR THE PERIODS ENDED ON 30 SEPTEMBER 2014 AND 2013 (Values expressed in thousand euros)

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.

CONSOLIDATED STATEMENTS OF OTHER COMPREHENSIVE INCOME FOR THE PERIODS ENDED ON 30 SEPTEMBER 2014 AND 2013 (Values expressed in thousand euros)

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.

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE PERIODS ENDED ON 30 SEPTEMBER 2014 AND 2013 (Values expressed in thousand euros)

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.

CONSOLIDATED CASH FLOW STATEMENTS FOR THE PERIODS ENDED ON 30 SEPTEMBER 2014 AND 2013 (Values expressed in thousand euros)

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.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS AS AT 30 SEPTEMBER 2014

1 - INTRODUCTION

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.

2 - BASIS OF PRESENTATION

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.

3 - ALTERATIONS OF POLICIES, ESTIMATES AND ERRORS

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:

Reconciliation of Financial Position as at 31 December 2012 and 1 January 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

Reconciliation of Financial Position as at 30 September 2013:

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

Reconciliation of Financial Position as at 31 December 2013:

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

Reconciliation of the Consolidated Cash Flow Statement for the period ended on 30 September 2013:

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

Reconciliation of the Consolidated Income Statement for the period ended on 30 September 2013:

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

4 - COMPANIES INCLUDED IN THE CONSOLIDATION PERIMETER

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%

DISTRIBUTION

TDD - Distribuição Brasil, Ltda. Rua Iguatemi, nº 448, 6º andar, Conjunto 602
Itaim Bibi - São Paulo
100.00%

CYPRUS

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.

5 - CHANGES IN THE CONSOLIDATION PERIMETER

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".

6 - EXCHANGE RATES

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).

7 – SEGMENTAL INFORMATION

The Group organises its activity according to the following business segments:

  • Construction;
  • Concessions and services;
  • Real estate;
  • Hotel services;
  • Distribution;
  • Energy;
  • Automobile.

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.

Other information:

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.

8 - OPERATING INCOME

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.

9 - FINANCIAL RESULTS

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.

10 - INCOME TAX

"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).

11 - EARNINGS PER SHARE

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.

12 - DIVIDENDS

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.

13 - TANGIBLE FIXED ASSETS

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:

  • For the Hotel sector, the remodelling of Hotel Trópico in Angola;
  • For the Distribution sector, the expansion of the network of shops in Angola;
  • For the Energy sector, the development of the tank facility project in Aveiro.

14 - INVESTMENT PROPERTIES

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).

15 - INVESTMENTS IN ASSOCIATES AND JOINT VENTURES

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)

16 - FINANCIAL ASSETS AVAILABLE FOR SALE

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

17 - DEFERRED TAXES

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.

18 - RELATED PARTIES

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

19 - NOTES TO THE CONSOLIDATED CASH FLOW STATEMENTS

Cash and cash equivalents

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.

Cash flow from investment activities

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

20 - SHARE CAPITAL

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.

21 - RESERVES AND RETAINED EARNINGS

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.

22 - LOANS

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

a) Bank loans

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.

b) Commercial paper

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.

Interim Report – 3rd Quarter of 2014

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.

23 - CONTINGENT LIABILITIES, GUARANTEES AND COMMITMENTS

Contingent liabilities:

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.

Guarantees:

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.

Financial commitments:

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.

Other:

As at 30 September 2014 and 31 December 2013, there were no inventories pledged to secure liabilities.

24 - MEASUREMENT AT FAIR VALUE

Estimated fair value - assets and liabilities measured at fair value

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.

25 - APPROVAL OF THE FINANCIAL STATEMENTS

The financial statements for the period ended on 30 September 2014 were approved by the Board of Directors on 28 November 2014.

26 - SUBSEQUENT EVENTS

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.

Talk to a Data Expert

Have a question? We'll get back to you promptly.