01.02.2015 Views

A N N U A L R E P O R T A N D A C C O U N T S - CMVM

A N N U A L R E P O R T A N D A C C O U N T S - CMVM

A N N U A L R E P O R T A N D A C C O U N T S - CMVM

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Notes to the Consolidated Financial Statements at 31 st December 2008<br />

18 - GOODWILL<br />

During the financial years ended on the 31 st December 2008 and 2007, the movement occurred in the goodwill values ascertained in the<br />

acquisition of subsidiary or jointly controlled companies, as well in respective losses due to accumulated impairment were the following:<br />

2008 2007<br />

Gross assets:<br />

Initial balance 46,746 34,320<br />

Acquisitions 13,470 12,426<br />

Final balance 60,216 46,746<br />

Accumulated losses due to impairment (Note 36) (1,.570) -<br />

Net assets: 58,646 46,746<br />

The goodwill values on the 31 st of December 2008 and 2007 refer to the following entities:<br />

Investee Business Segment 2008 2007<br />

EPOS – Empresa Portuguesa de Obras Subterrâneas, S.A. Construction 12,107 -<br />

Limited Liability Company Cement Cement, Concrete and aggregates 23,761 23,761<br />

C+PA - Cimento e Produtos Associados, S.A. Cement, Concrete and aggregates 7,806 7,806<br />

Karibib Portland Cement (PTY) Cement, Concrete and aggregates 5,833 5,644<br />

Marinertes, S.A. Concessions and services - 796<br />

Digal - Distribuição e Comércio, S.A. Fuel Sales 5,986 5,986<br />

Petrosório – Combustíveis e Lubrificantes, Lda. Fuel Sales 374 -<br />

Auto Competição Angola, Lda. Vehicles Sales 25 -<br />

TDSP –Bela Vista Empreendimentos Imobiliários, SPE, Ltda. Real Estate Development 32 -<br />

Bonaparte - Imóveis Comerciais e Participações, S.A. Real Estate Development 1,979 1,979<br />

Martins & esteves, S.A. Real Estate Development - 774<br />

Promotur, Lda. Hotel Services Industry 743 -<br />

58,646 46,746<br />

The goodwill referred to associated companies is displayed in Note 22.<br />

Goodwill values are annually subject to impairment tests, or whenever there is evidence that the same may be in impairment.<br />

Impairment analysis is performed considering the cash flows discounted from each of the cash generating units to which they are allocated, based on the most<br />

recent financial projections approved by the respective Boards of Directors.<br />

In the tests run, the recoverable value of each cash generating unit, determined based on the utilization, is compared to the respective recognized value. An oddparity<br />

loss is only recognized if the recognized value exceeds the recoverable value. Future cash flows are discounted based on the weighted average cost of<br />

capital (WACC), adjusted by the specific risks of the market in which each unit is operating.<br />

Cash-flow projections are based on medium and long term business plans approved by the Board of Directors, plus perpetuity, meaning a rate of growth that<br />

doesn’t exceed the nominal growth rate of the respective market.<br />

The main assumptions considered for determining the utilization value of the goodwill values are the following:<br />

2008 2007<br />

Goodwill<br />

Goodwill<br />

Investee accounting Discount accounting Discount<br />

value rate value rate<br />

Limited Liability Company Cement 23,761 15.0% 23,761 15.0%<br />

EPOS - Empresa Portuguesa de Obras Subterrâneas, S.A. 12,107 9.5% - -<br />

C+P.A. - Cimento e Produtos Associados, S.A. 7,806 5.0% 7,806 5.0%<br />

Digal - Distribuição e Comércio, S.A. 5,986 6.0% 5,986 7.5%<br />

Karibib Portland Cement (PTY) 5,833 11.5% 5,644 12.5%<br />

Bonaparte - Imóveis Comerciais e Participações, S.A. 1,979 5.4% 1,979 7.5%<br />

Promotur, Lda. 743 15.0% - -<br />

Petrosório - Combustíveis e Lubrificantes, Lda. 374 6.0% - -<br />

TDSP - Bela Vista Empreendimentos Imobiliários, SPE, Ltda. 32 10.0% - -<br />

Auto Competição Angola, Lda. 25 15.0% - -<br />

Marinertes, S.A. - - 796 7.5%<br />

Martins & Esteves, S.A. - - 774 5.0%<br />

58,646 46,746<br />

201

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!