Presentation of Results 2013
SEMAPA – Sociedade de Investimento e Gestão, SGPS, S.A Public Company
- Av. Fontes Pereira de Melo, nº 14,10º, 1050-121 Lisboa
Presentation of Results 2013 SEMAPA Sociedade de Investimento e - - PDF document
Presentation of Results 2013 SEMAPA Sociedade de Investimento e Gesto, SGPS, S.A Public Company Av. Fontes Pereira de Melo, n 14,10, 1050-121 Lisboa Companies Registry and Corporate Person no: 502 593 130 Share Capital:
Notes:
shareholders) – cash and cash equivalents – market value of own shares and other listed securities held by the Group Comparability is affected in 2013 by the inclusion of Secil on a full consolidation basis in 2013, as opposed to a 51% proportional basis during the 1st quarter of 2012 and full consolidation during the rest of 2012 IFRS - accrued amounts (million euros) 2013 2012
Turnover 1,990.5 1,952.6 1.9% Other income 52.0 96.5
Costs and losses (1,620.4) (1,554.3)
Total EBITDA 422.1 494.8
Recurrent EBITDA 420.6 447.1
Depreciation and impairment losses (169.4) (199.8) 15.2% Provisions (increases and reversals) (14.1) 9.5
EBIT 238.6 304.5
Net financial profit (86.9) (63.0)
Pre-tax profit 151.7 241.5
Tax on profits 39.4 (70.9) 155.6% Retained profits for the period 191.1 170.6 12.1% Attributable to Semapa equity holders 146.1 126.5 15.5% Attributable to minority interests 45.0 44.0 2.2% Cash-flow 374.7 360.9 3.8% EBITDA margin (% Sales) 21.2% 25.3%
EBIT margin (% Sales) 12.0% 15.6%
31-12-2013 31-12-2012 Dec13 vs. Dec12 Equity (before MI) 880.7 795.9 10.7% Net debt 1,324.8 1,453.0
Notes:
consolidation adjustments
100% during the rest of 2012) + 50% of the Supremo Group IFRS-accrued amounts (million euros) Paper and Pulp Cement Environment Holdings Consolidated Sales 1,530.6 430.8 29.1
Total EBITDA 350.4 64.1 6.5 1.2 422.1 Recurrent EBITDA 349.3 63.6 6.5 1.2 420.6 Depreciation and impairment losses (118.1) (48.5) (2.5) (0.3) (169.4) Provisions (increases and reversals) (14.0) (3.8) (0.3) 3.9 (14.1) EBIT 218.3 11.9 3.7 4.8 238.6 Net financial profit (14.0) (24.2) (1.1) (47.6) (86.9) Pre-tax profits 204.3 (12.4) 2.6 (42.8) 151.7 Tax on profits 1.8 6.3 (0.1) 31.4 39.4 Retained profits for the period 206.1 (6.1) 2.6 (11.4) 191.1 Attributable to Semapa equity holders 166.9 (11.9) 2.5 (11.4) 146.1 Attributable to minority interests 39.2 5.8 0.1
Cash-flow 338.1 46.1 5.3 (14.9) 374.7 EBITDA margin (% Sales) 22.9% 14.9% 22.2%
EBIT margin (% Sales) 14.3% 2.8% 12.7%
Net debt 162.6 264.4 19.6 878.2 1,324.8
Figures in million euros
1 ,. 530.6 1, .990.5 430.8 29.1 0.0 0,0 Paper and Pulp Cement Environment Holdings Total
2013 1. 9%
Figures in million euros
1 Includes 100% of the Secil Group +100% of the Supremo Group 2 Includes 100% of the Secil Group + 50% of the Supremo Group after consolidation adjustments in 2013, as compared to 51% of the Secil in the 1st quarter and 100% of the Secil Group + 50% of the Supremo Group in the 2nd, 3rd and 4th quarters, in 2012 260.8 67.1 28.5 5.8 88.0 46.1 496.4 224.7 67.2 23.9 5.4 90.4 51.5 463.0 Portugal Tunisia Angola Cape Verde Lebanon Brazil Total 2012 2013
0.2%
11.6% 2.7%
Figures in million euros
3 Includes 100% of the Secil Group +100% of the Supremo Group 350.4 422.1 64.1 6.5 1.2 Paper and Pulp Cement Environment Holdings Total
494.8 422.1
2012 2013
4 Includes 100% of the Secil Group + 50% of the Supremo Group after consolidation adjustments in 2013, as compared to 51% of the Secil in the 1st quarter and 100% of the Secil Group + 50% of the Supremo Group in the 2nd, 3rd and 4th quarters, in 2012 35.6 9.3 2.9 0.1 23.7 3.1 74.7 21.9 8.0 0.3 0.2 31.2 4.9 66.5 Portugal Tunisia Angola Cape Verde Lebanon Brazil Total 2012 2013
140.8% 57.8%
31.7%
31-12-2013 31-12-2012 Var Pulp and Paper 162.6 255.6
Cement 264.4 304.3
Environment 19.6 20.6
Holdings 878.2 872.6 5.7 Total 1,324.8 1,453.0
Million Euros
31-12- 2012 Pulp and Paper Cement Environment Holdings Consolidated 31-12- 2013
Note: Closing prices
Dez-12 Jan-13 Fev-13 Mar-13 Abr-13 Mai-13 Jun-13 Jul-13 Ago-13 Set-13 Out-13 Nov-13 Dez-13
66,738 shares PSI 20
16.0% 43.1% Min: € 5.82 02 Jan Max: € 8.331 20 Dec Semapa
Share Price 02 Jan 13 - € 5.82 31 Dec 13 - € 8.143
Basis 100 31/12/2012
Average daily turnover Dec-12 Feb-13 Aug-13 Sep-13 May-13 Apr-13 Oct-13 Dec-13