Upload
others
View
1
Download
0
Embed Size (px)
Citation preview
CONTENTS
2007CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
Company Profile 2
Key performance indicators 3
Business Portfolio 4
Business Development 5
Domestic Motorways 5
Expansion, widening and maintenance 7
Capital expenditure on the network 8
Payment systems 8
New Concessions 8
Road Services 9
International Business 10
Human Resources 11
Financial review 13
Consolidated financial statements 17
Corporate governance 59
Traffic and network data 65
2007CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
REPORT AND ACCOUNTS
COMPANY PROFILE
Brisa – Auto-estradas de Portugal, SA was founded in 1972 and is
today a major European toll-road operator, the largest one in Portugal.
In Portugal, Brisa operates under its own name a concession of eleven
toll roads connecting the country from north to south and from east
to west. This network covers 1,089 km since the opening last July of
the section A10 – Auto-estrada Bucelas/Carregado/IC3. In addition,
the company controls 80% of Brisal, which operates a 92-km toll-road
concession along the sea in central Portugal, and 50% of Auto-
estradas do Atlântico, a concession operating two toll roads north of
Lisbon for a total length of 170 km.
Brisa offers its clients safe and comfortable mobility with the help of
its own infrastructure as well as the services of specialist companies
which it wholly or partly controls.
Brisa’s technical prowess is evidenced by Via Verde, an electronic
payment mode which it pioneered internationally. With Via Verde,
motorists drive past the tollbooth without stopping for payment,
which is automatically made by electronic reading and charging of a
bank account.
Brisa’s business operations abroad include equity holdings in other
infrastructure companies. In Brazil, it owns 18% of CCR, Latin
America’s largest holder of toll-road concessions.
Brisa’s shares are listed on Euronext Lisbon and have a total market
value in excess of 5.5 billion euros. In addition to being a component
of PSI-20 – the main index for the Portuguese market – the Brisa share
is also part of Euronext 100 – an index composed of major French,
Dutch, Belgian and Portuguese companies – and FTSE4Good, a
benchmark corporate social responsibility (CSR) index.
Since the beginning of the year until 30 June 2007, the Brisa share
gained 5.3%.
Brisa’s strategy is centred on generating returns for investors by
expanding the business with superior technology and management.
When expanding into new markets or products, the company
enhances its own capabilities by entering into partnerships with
relevant, experienced operators.
The United States and Central Europe are the new markets of choice
for expansion. The company’s offer is set to remain focused on the
construction, maintenance and operation of toll roads as well as
electronic collection and road safety systems.
CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL2
2007CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL 3
KEY PERFORMANCE INDICATORS
NETWORK
1H05 1H06 1H07
Number of motorways under direct concession 11 11 11
Number of kilometres of the motorways under direct concession 1 106 1 106 1 106
Number of kilometres open to traffic on the direct concession 1 007 1 063 1 074
Number of kilometres open to traffic including subsidiaries in both Portugal and Brazil 2 619 2 675 2 696
Number of kilometres open to traffic, adjusted for the ownership percentage 1 283 1 340 1 352
REVENUE AND PROFITABILITY amounts in million euros
1H05 1 H06 1H07
Total operating revenue 257 275 304
Toll revenue 244 240 267
Ebitda1 204 196 220
Ebitda margin, % 74% 71% 72%
Ebit2 148 136 139
Ebit margin, % 54% 50% 46%
Net income 107 77 881
Earnings before interest, tax, depreciation and amortisation2 Earnings before interest and tax
BALANCE SHEET amounts in million euros
1H05 1H06 1H07
Share capital, fully paid-up3 600 600 600
Shareholders’ equity and minority interests 1 573 1 461 1 504
Liabilities 2 709 2 701 3 287
Net assets 4 282 4 312 4 791
Equity/net assets, % 37% 34% 34%3 Nominal value of each share: 1 euro
DEBT amounts in million euros
1H05 1H06 1H07
Net debt 2 069 2 261 2 859
SHARE amounts in million euros
1H05 1H06 1H07
Number of issued shares, million 600 600 600
Share price at the end of the period, euros 6.49 8.10 9.95
Market capitalisation at the end of the period, million euros 3 894 4 860 5 970
CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL4
BUSINESS PORTFOLIO
Brisa’s main business, which generates 88% of operating revenue, is
the construction and operation of toll roads, directly in Portugal and
indirectly in both Portugal and abroad.
Other businesses where the company operates complement its core
activity and consist of services related to road safety or driving comfort,
on both motorways and inner cities.
Investments in foreign holders of toll-road concessions are
concentrated in Brazil and Spain. In Brazil, Brisa owns 18% of
Companhia de Concessões Rodoviárias (CCR), Latin America’s largest
holder of toll-road concessions; in Spain, the company owns 1% of
Abertis, a major European toll-road operator.
BRISAL - Auto Estradasdo Litoral, S.A.
80%
Brisa Finance B.V.
100%
Brisa InternacionalSGPS, S.A.100%
Kapsch TelematicServices GmbH, (KTS)
7%
CCR - Companhia deConcessões Rodoviárias
18%
Brisa Auto Estradas de Portugal, S.A.
Brisa ServiçosViários SGPS, S.A.
100%
Controlauto -Controlo TécnicoAutomóvel, S.A.
60%
Mcall - Serviços deTelecomunicações, S.A.
100%
EFACEC - Serviços deManutenção eAssistência, S.A.
20%
Brisa AccessElectrónica
Rodoviária, S.A.93%
Via VerdePortugal, S.A.
75%
Brisa AssistênciaRodoviária, S.A.
100%
Brisa Engenhariae Gestão, S.A.
100%
Kapsch TelematicServices
GmbH, (KTS)19%
Brisa AcessEurope, GmbH
(ex-Hectec)100%
AbertisInfraestructuras, S.A.
1%
BrisaParticipações e
Empreendimentos, Ltda.100%
Via Oeste,SGPS, S.A.100%
Auto Estradas doAtlântico, S.A. (”AEA”)
50%
2007CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL 5
BUSINESS DEVELOPMENT
DOMESTIC MOTORWAYS
Brisa’s primary business is the construction, maintenance and
operation of toll roads under concession. The company’s main
concession consists of 11 motorways and is governed by a contract
with the Portuguese state.
In Portugal, Brisa owns wholly or partly three toll-road concessions for
a total of 1,368 km on 14 motorways: (1) the main concession, which
is wholly-owned and expires in 2032, covers 11 motorways with 1,106
km under concession; (2) Brisal, which is 80% owned by Brisa, has
been awarded the operation of the 92-km A17 – Litoral Centro
motorway for a period between 22 and 30 years according to the
behaviour of present-valued toll revenues; (3) Auto-estradas do
Atlântico (AEA), 50% owned by Brisa, has a 30-year concession of two
motorways for a total of 170 km.
At the end of June 2007, 1,074.2 km were under operation on the 11-
road main concession, where most sections had two lanes in each
direction as shown in the following table:
FEATURES OF BRISA’S MAIN CONCESSION
Motorway Lenght (km)
Toll Toll-free Total 2x2 lanes 2x3 lanes 2x4 lanes
A1 - Auto-estrada do Norte 277,8 17,4 295,2 212,0 75,9 7,3
A2 - Auto-estrada do Sul 225,2 9,0 234,2 216,3 17
A3 - Auto-estrada Porto / Valença 99,7 8,4 108,1 105,0 9 3,1
A4 - Auto-estrada Porto / Amarante 48,3 3,0 51,3 51,3
A5 - Auto-estrada da Costa do Estoril 16,9 8,1 25,0 3,8 21,2
A6 - Auto-estrada Marateca / Elvas 139,0 18,9 157,9 157,9
A9 - Circular Regional Externa de Lisboa 34,4 34,4 34,4
A10 - Auto-estrada Bucelas / Carregado / IC3 25,3 25,3 7,4 17,9
A12 - Auto-estrada Setúbal / Montijo 24,2 24,2 5,2 19,0
A13 - Auto-estrada Almeirim / Marateca 78,7 78,7 78,7
A14 - Auto-estrada Figueira da Foz / Coimbra Norte 27,9 12,0 39,9 39,9
TOTAL 997,4 76,8 1 074,2 877,5 186,3 10,4
CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL6
The toll-free 77 km consisted of the motorway sections approaching the
main urban centres.
The section Marinha Grande-Louriçal was opened to traffic in the
beginning of June, which explains its minor impact on toll revenue.
TRAFFIC FLOW
Total traffic on Brisa’s main concession was 3,630 million vehicles x km
for the first half of 2007, which was an increase of 1.8% compared
with the first half of 2006.
This was primarily due to the domestic economic recovery, which
countered the adverse effect of high fuel prices.
By motorway, some significant changes took place in traffic density, as
shown in the table below:
CHANGE IN TOLL TRAFFIC BETWEEN JUNE 2006AND JUNE 2007
Change
2007/2006
Like-for-like traffic +1,4%
Total traffic +1,8%
BRISAL CONCESSION
Lenght (km)
Under Under
Toll Toll-free Total construction operation
A17 – Marinha Grande – Louriçal 31,5 - 31,5 - 31,5
A17 – Louriçal – Mira 60,5 - 60,5 60,5 -
AUTO-ESTRADAS DO ATLÃNTICO (AEA) CONCESSION
Lenght (km)
Toll Toll-free Total 2x2 lanes 2x3 lanes 2x4 lanes
A8 - Auto-estrada Lisboa-Leiria 103,8 26,2 130,0 88,6 41,4 0,2
A15 - Auto-estrada Caldas da Rainha - Santarém 40,2 0,0 40,2 40,2 0,0 0,0
Total 144,0 26,2 170,2 128,8 41,4 0,0
2007CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL 7
Traffic grew on all motorways except for A4 - Auto-estrada
Porto/Amarante, which had lighter traffic as a result of direct
competition from Grande Porto SCUT, a toll-free motorway.
The AEA concession had average daily traffic of 15,224 vehicles, up
7,1% on 2006, with growth distributed along the various sections of
the A8 and A15 motorways.
Traffic on the Brisal concession – consisting of the A17 motorway –
reached an ADT of 3,092 vehicles/day on its initial operating days.
Traffic density is not expected to rise on this motorway until it is
completed and opened over all its length, which is estimated to take
place in the first quarter of 2008.
EXPANSION, WIDENING AND MAINTENANCE
Construction of the 14.5-km section Carregado (A1/A10) / Benavente
– including the new Tagus crossing at Carregado – proceeded in the
first half of the year. The crossing is 11,604 metres long and consists
of a 973-meter long, eight-arched bridge over the river Tagus and
10,631 metres of feeder viaducts. Upon A10’s completion and
opening to traffic on 8 July 2007, Brisa’s main concession also became
complete and entirely in operation, except for the connection to the
future new Lisbon airport, which will be completed when the airport
starts operating.
Several improvements – repairs, widening works and current
maintenance - were under way on the motorway network in the first
half of the year. After the concession has been completely built,
improvements are expected to play an increasingly important role. The
following works proceeded in the period: widening of A1 – Auto-
estrada do Norte from 2x2 to 2x3 lanes on the sections
Santarém/Torres Novas and Estarreja/Feira, 26.9 km and 16.8 km long,
respectively, and widening to 2x4 lanes of A3- Auto-estrada
Porto/Valença on the 5.3 km section Águas Santas (A3/A4) / Maia.
AVERAGE DAILY TRAFFIC (ADT) ON THE MAIN CONCESSION IN
THE FIRST HALF OF 2007
Motorway ADT Change %
A1 - Auto-estrada do Norte 34 750 1,6%
A2 - Auto-estrada do Sul 15 145 3,3%
A3 - Auto-estrada Porto / Valença 17 175 0,6%
A4 - Auto-estrada Porto / Amarante 24 962 -10,7%
A5 - Auto-estrada da Costa do Estoril 79 903 1,5%
A6 - Auto-estrada Marateca / Elvas 5 352 1,9%
A9 - Circular Regional Externa de Lisboa 27 756 4,6%
A10 - Auto-estrada Bucelas / Carregado / IC3 5 249 148,8%
A12 - Auto-estrada Setúbal / Montijo 21 644 0,8%
A13 - Auto-estrada Almeirim / Marateca 4 216 9,0%
A14 - Auto-estrada Figueira da Foz / Coimbra Norte 5 277 2,6%
TOTAL 20 327 1,4%
AVERAGE DAILY TRAFFIC (ADT) ON AEA IN THE FIRST
HALF OF 2007
Motorway ADT Change %
A8 South 27 350 6,7%
A8 North 10 116 8,2%
A15 5 031 7,8%
TOTAL 15 224 7,1%
AVERAGE DAILY TRAFFIC (ADT) ON THE BRISAL
CONCESSION IN THE FIRST HALF OF 2007
Motorway ADT Change %
A17 3 092 N/A
TOTAL 3 092 N/A
CAPITAL EXPENDITURE ON THE NETWORK
Capital spending on the network amounted to 264.3 million euros in
the first half of 2007, up 39% on the same period of 2006.
Spending in the first half of 2007 on the main concession’s motorway
network reached 111.4 million euros, mainly as a result of the
completion of A10 – Auto estrada Bucelas/Carregado IC3. In addition,
93 million euros were spent on the A17 - Auto estradas do Litoral
concession whose first section, a 32-km stretch between Marinha
Grande and Louriçal, was opened to traffic in early June.
PAYMENT SYSTEMS
Driving comfort on Brisa’s motorways is primarily due to the Via Verde
payment mode, an automatic toll collection system that Brisa
pioneered in 1991. Via Verde has since been made available by Brisa
to other motorway operators in Portugal, which has enhanced
interconnection between the networks.
With Via Verde, tolls are electronically collected without the driver
having to stop at the tollbooth, which is made possible by radio
communication through a device installed in the car.
Via Verde Portugal operates and develops this electronic toll collection
system in the Portuguese market. Currently, the system is available on
Brisa’s 11-road main concession, Auto-estradas do Atlântico, Auto-
estradas do Norte (AENOR), Mafratlântico and the 25 de Abril and
Vasco da Gama bridges, both operated under concession by
Lusoponte.
Countrywide use of the system has turned Portugal into the first
country in the world with an integrated and continuous network of
electronic tolls. Right now, more than 1,400 km of motorways and
bridges are equipped with the system which processes 62% of all tolls
collected in Portugal. In urban areas, Via Verde’s weight in total
payments is close to 70%.
In May, Via Verde passed two million users, an historic milestone that
was accompanied by an advertisement campaign and the award of
prizes.
As Via Verde collections are extended to parking lots and filling
stations, the expected interconnection in coming years of European
tolling systems opens new opportunities for the wider use of Via
Verde.
NEW CONCESSIONS
In the first half of the year, Brisa raised its equity stake in Auto-estradas
do Atlântico (AEA) from 10% to 50%. In that period, AEA had
revenues of 31.1 million euros and a net loss of 4.4 million euros. Due
to its equity holding and shared management, Brisa consolidates 50%
of AEA’s results.
The Brisal concession opened its first section to traffic on 3 June 2007,
within the agreed time. Between Marinha Grande and Leiria Norte the
motorway has 2 lanes in each direction and between Leiria Norte and
Louriçal it has three lanes in each direction.
Regarding tenders for new motorway concessions, Douro Litoral and
Túnel do Marão are singled out here. As for the former, the
consortium led by Brisa – and also composed of contractors Teixeira
Duarte, Alves Ribeiro, Tâmega and Zagope – was short-listed and is
scheduled to present a final bid in October. As for the latter, the same
consortium filed last 5 July a bid that is currently under analysis.
CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL8
CAPITAL EXPENDITURE
Million euros 1H2007 1H2006 Var %
Main concession 111,4 95,3 +16,9
Brisal 93,0 91,3 +1,9
Investment in AEA 54,0 - -
Other 5,9 3,5 +68,5
Total 264,3 190,2 +39,0
ROAD SERVICES
Brisa owns, wholly or partly, a number of companies specialising in a
range of road services. The purpose of this is, on the one hand, to
boost the quality of services provided to motorway clients and, on the
other hand, to strengthen Brisa’s own operational efficiency.
Brisa Assistência Rodoviária (BAR)
Brisa Auto-Estradas de Portugal, S.A. owns 100% of Brisa Assistência
Rodoviária (BAR), a provider of road surveillance, patrolling, assistance
and protection, particularly breakdown repairs and towing. Although
the company itself started operating in 2002, its origin dates back to
the creation of Brisa’s Customer Support Service, meaning that its staff
have a thirty-year experience in providing patrolling and road
assistance services. Right now, its operations are deployed over 1,255
km after AEA joined as a client in 2004. On the back of its skills, BAR
has developed other markets such as road assistance and city-centre
breakdown services on behalf of insurance companies. BAR covers the
country with 15 operational centres, 300 specialist staff and 81
purpose-built vehicles.
In the first half of 2007, BAR generated revenues of 6.1 million euros
and netted 454 thousand euros.
Brisa Access Electrónica Rodoviária (BAER)
Brisa Access Electrónica Rodoviária (BAER) supplies equipment and
provides maintenance services to infrastructure operators and
motorists.
At the end of June, BAER had installed Via Verde systems in 46 parking
lots and houses for the benefit of over 500,000 users. The four million
transactions for electronic collection exceeded one third of total
payments made in the parking facilities where the system was
installed.
At the 97 filling stations equipped with Via Verde, the 160,000 clients
using the service made 1.3 million electronic payments.
In the first half of 2007, BAER had revenues of 5.6 million euros with
a net loss of 163,000 euros.
Brisa Engenharia e Gestão (BEG)
The operations of Brisa Engenharia e Gestão (BEG) focus on the
management of road and railroad infrastructure as well as the
coordination and management of safety, construction management
and expropriation matters.
BEG’s main clients – in addition to BRISA – Auto-Estradas de Portugal
– are Brisal, Estradas de Portugal, several municipalities and, in the
railroad business, RAVE and REFER.
In the first half of the year, the company generated revenues of 10.8
million euros for a net loss of 170,000 euros.
Controlauto
Controlauto is 59,6% owned by Brisa and its core operations consist
of periodic car inspections and safety checks. Simultaneously, the
company inspects switchovers to LPG, measures CO2 emissions and
checks safety conditions of vehicles for the transportation of children.
In the first half, Controlauto had revenues of 12 million euros and net
income of 718,000 euros.
Mcall
MCall specialises in the provision of multi-channel, remote answering
(call centers) by telephone, email, SMS, fax and the Internet. Besides
supporting Brisa group companies, McCall also offers telemarketing,
sales, polling and collection services to other clients.
In the first half of 2007, the company had revenues of 946,000 euros
and net income of 55,000 euros.
2007CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL 9
INTERNATIONAL BUSINESS
MOTORWAY CONCESSIONS
Brisa is present in Brazil, where it owns 18% of Companhia de
Concessões Rodoviárias (CCR), and Spain, where it has a 1% equity
stake in Abertis.
CCR, Latin America’s largest holder of motorway concessions,
controls six motorway operators:
As for other markets, Brisa has given priority to Central and Eastern
Europe and North America.
In Central and Eastern Europe, Brisa is awaiting the outcome of
tenders in Poland where it bid jointly with the German contractor
Bilfinger Berger, the Australian financial services group Macquarie, the
Polish bank Bank Millennium and the Portuguese contractor MSF.
Currently, the consortium has been short-listed for the award of two
motorways: the A1, for 95 km, and the A2, for 180 km.
In the United States, Brisa is finalising documentation whereby it will
be awarded the operation for 99 years of Northwest Parkway, an
18-km stretch of the urban ring in Denver, Colorado. Of the 18 km in
the concession agreement, 14 km are already built and the remaining
4 km must be built by 2020.
CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL10
CCR CONCESSIONS
Name Location km Term Equity
holding %
NovaDutra Rio de Janeiro / São Paulo 402,3 2021 100%
AutoBan Estado de São Paulo 316,9 2018 100%
Rodonorte Estado do Paraná 487,5 2021 74%
Ponte Rio de Janeiro / Niteroi 13,3 2015 100%
Via Lagos Rio de Janeiro / Búzios / Cabo Frio 60,0 2021 100%
Viaoeste Estado de São Paulo 162,0 2021 100%
BIDS FILED BY BRISA IN POLAND
Name Location km Scope
A2 Strykow / Pyrzowize 180,6 Construction and operation
A1 Strykow / Konotopa 95,24 Construction and operation
ELECTRONIC TOLL COLLECTION
In February, Brisa raised from 15% to 26% its equity stake in Kapsch
Telematic Services (KTS), an Austrian company set up to develop
opportunities for electronic collection systems in six Eastern European
countries. In the Czech Republic, the company has been awarded a
free-flow electronic toll collection system for heavy vehicles for a
period of ten years. The system, which came on stream on 1st January,
has 168 so-called porticoes over 934 km.
In the Netherlands, Brisa set up last June a joint company with
Westerschelde Tunnel and Nedmobiel for the purpose of operating
electronic collection systems for road services.
HUMAN RESOURCES
At the end of June Brisa employed 2,721 staff, 71 less than at the end
of the first half of 2006.
FINANCIAL REPORT
COMMUNICATION WITH THE EQUITY MARKETS
With a view to enhancing knowledge of the Brisa share and promoting
equity investors’ interest, based on the company’s solid and dynamic
profile, contacts with market participants were intensified leading to
the organisation of six roadshows and 78 calls on investors. In this
context, the first visits to the Asian (Sydney and Melbourne) and
Middle Eastern markets (Abu Dhabi) should be emphasised.
Brisa also participated in sector conferences as these events provide
the opportunity for one-on-one meetings, thereby raising the
company’s visibility in the markets. In the first half, Brisa participated in
four sector conferences and met with 56 investors. In total, 152 one-
on-one meetings were held, of which 18 at the company’s head office
and 134 in Lisbon and abroad.
PERFORMANCE OF THE BRISA SHARE
Following the merger of the two former classes of shares, the unified
stock’s weight in the PSI-20, the main Portuguese stock market index,
increased in the first half to 6.84%, ranking fifth among other share
components.
In the first half of 2007, the Brisa share performed favourably, with a
5.3% gain compared to the closing price at the end of December
2006. The PSI-20 and Euronext 100, the main stock indices that are
relevant for the Portuguese market, posted double-digit growth. On
27 April, the company paid out a dividend of 28 cents per share in
respect of 2006 profits
2007CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL 11
DISTRIBUTION OF STAFF BY COMPANY
Company 1H07 1H06 Change
Brisa Auto-Estradas 1 568 1 589 -21
Brisa Internacional 0 4 -4
Brisa Engenharia e Gestão 280 300 -20
Via Verde 116 112 +4
Controlauto 362 357 +5
Brisa Access Electrónica Rodoviária 52 57 -5
Brisa Assistência Rodoviária 286 308 -22
Mcall 51 60 -9
Brisal 6 5 +1
TOTAL 2 721 2 792 -71
In a half-yearly review last March, Brisa was confirmed as a component
of the FTSE4Good, an index for socially responsible companies like the
Dow Jones Sustainability Index (DJSI). The index is built by EIRIS, an
independent specialist in ethical investment research, with a focus on
economic, social and environmental issues.
Brisa regularly volunteers for the independent scrutiny of such research
companies as EIRIS for the FTSE4Good and the Sustainable Asset
Management Group for the DJSI. Other researchers have been SIRI,
VIGEO and S&P.
CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL12
BRISA VERSUS MARKET INDICES
BRISA
1,35
1,10
1,05
1,00
0,95
0,90
PSI 20EUROSTOXX 50 EURONEXT 100
FINANCIAL REVIEW
Brisa had consolidated net income of 88 million euros in the first half
of 2007, up 15% on the same period of 2006. A significant
contributor to this result was the positive trend in traffic.
EBITDA was 219.5 million euros and EBIT was 138.8 million euros. The
EBITDA margin was 72.1% and the EBIT margin 45.6%.
In the following table, the main indicators do not consolidate either
AEA or Brisal:
Net income growth was close to 16% without AEA’s and Brisal’s
consolidation.
Operating revenues
Operating revenues grew to 304.4 million euros or 15% in comparison
with the first half of 2006. Toll revenue grew 11.1% to 266.7 million
euros.
Consolidation of AEA and rising traffic due to economic recovery
contributed to growth in toll revenues, with the heavier Easter traffic
distributed over both the first and second quarters. Toll revenues from
Brisa’s main concession rose by 4.9% and AEA contributed an increase
of 6%.
Total traffic in the first half of the year was 3.63 x109 vehicles, up
1.8% on the same period of 2006. On the basis of exactly the same
network and number of days, average daily traffic (ADT) in the first
half of 2007 grew by 1.4% to 20,327, compared to the first half of
2006. ADT on AEA was 15,224 vehicles or 7.1% higher than in the
same period of 2006.
2007CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL 13
MAIN INDICATORS
Million euros 1H2007 1H2006 Change %
Operating revenues 304.4 275.4 +10.5
EBITDA 219.5 196.2 +11.9
EBIT 138.8 136.2 +1.9
Earnings before tax (EBT) 114.6 106.2 +7.9
Consolidated net income 88.2 76.9 +14.8
MAIN INDICATORS – WITHOUT CONSOLIDATION
OF AEA AND BRISAL
Million euros 1H2007 1H2006 Change %
Operating revenues 288,6 275,4 +4,8
EBITDA 207,8 196,3 +5,6
EBIT 134,1 136,3 -1,6
Earnings before tax (EBT) 116,3 106,2 +9,5
Consolidated net income 88,9 76,9 +15,6
OPERATING REVENUES
Million euros 1H2007 1H2006 Change. &
Toll revenues 266.7 240.1 +11.1
Road services 20.8 19.8 +4.5
Service areas 5.8 5.5 +5.5
Other 11.1 10.0 +10.6
Total operating revenues 304.4 275.4 +10.5
ANALYSIS OF TOLL REVENUE GROWTH
Contributions (%)
Main concession +4.9
Like-for-like + 1,8
Class structure +0.1
Toll increase + 2,7
New stretches +0.4
AEA (50%) +6.0
Brisal (100%) +0.1
Total +11,1
Operating costs
Operating costs before depreciation and amortisation were 84.9
million euros, up 7.3% on the first half of 2006. Out of this cost
increase, 5% was due to the consolidation of AEA meaning that costs
would otherwise have risen by 2.3%, which reflects the companywide
cost control efforts.
Current costs excluding staff costs increased by 25.5% to 40.4 million
euros. The proportionate consolidation of AEA, with 2.4 million euros,
and rising maintenance costs from 7.5 to 8.7 million euros, were the
main contributors to the increase alongside the 2.4 million euros
incurred by the development of new business.
Staff costs declined by 6%, mainly due to the restructuring policy
implemented over the last two years. Cost reductions affected both
the payroll and severance pay. At the end of the first half, Brisa had
2,721 staff, less 71 than at the end of June 2006. AEA’s proportionate
consolidation added 157 staff, which means Brisa had 2,878 staff in
consolidated terms at the end of June 2007.
Higher depreciation charges of 20 million euros resulted from the AEA
consolidation as well as the coming into operation of new stretches at
A10 and A17 (Brisal) and the widening of various sections on A1 and
A2.
Net financial income and net income
Brisa had a net financial loss of 24.2 million euros. The improvement
relative to the 30.0 million euro loss in the first half of 2006 was due
to the favourable effect of the CCR (Brazil) equity holding and the fact
that there were in 2006 capital losses on the sale of equity holdings.
The Brazilian investment’s contribution was 20.3 million, a significant
improvement on the 12.7 million euros in the first half of 2006.
Capital expenditure
Investment spending in the first half of 2007 was 262.9 million euros,
up 38% on the same period of 2006.
CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL14
OPERATING COSTS
Million euros 1H2007 1H2006 Change %
Cost of goods sold 1,3 1 23,3
Current costs excl staff costs 40,4 32,2 25,5
Staff costs 41 43,7 -6,2
Other 2,2 2,1 2,7
Operating costs 84,9 79,1 7,3
Depreciation and amortisation 80,7 60 34,4
Total operating costs 165,6 139,1 19
NET FINANCIAL INCOME
Million euros 1H2007 1H2006 Change %
EBIT 138,8 136,2 +1,9
Net financial income -24,2 -30,0 +19,4
Financial income 8.1 9.9 -18.3
Financial costs 52.7 45.4 +16.3
Results of financial
investments 20.4 5.4
Earnings before tax 114.6 106.2 +7.9
Income tax 25.9 28.8 -9.9
Minority interests 0.4 0.5 -19.6
Consolidated net income 88.3 76.9 14.7
Earnings per share 0.15 0.13 15.3
CAPITAL EXPENDITURE
Million euros 1H2007 1H2006 Change %
Main concession 111,4 95,3 +16,9
Brisal – Litoral Centro concession 100,6 91,3 +10,2
AEA (acquisition) 45,0 - -
AEA 0,5 - -
Other 5,4 3,5 +54,2
Total 262,9 190,2 +38,0
In the first half of 2007, capital expenditure on the main concession
amounted to 111.4 million euros, mainly due to the completion of
A10 – Auto-estrada Bucelas/Carregado IC3. In addition to this
investment, 100.6 million euros were spent on the A17 – Auto-
estradas do Litoral concession, where the section Marinha
Grande/Louriçal was opened to traffic in the beginning of June.
Balance sheet
Total assets at 30 June 2007 were 4,791.6 million euros, up 7.9% on
December 2006. The increase reflected primarily new capital
expenditure on the main concession, Brisal and AEA.
Shareholders’ equity declined by 3.9% following the payment of
164.8 million euros in dividends.
Liabilities increased by 13% while debt went up by 508 million euros.
Of these, 213 million resulted from the AEA consolidation and 53
million from the increase in Brisal’s debt.
Net debt at the end of the first half of 2007 stood at 2,859 million
euros and the net debt to equity ratio after the dividend payment was
190%.
2007CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL 15
CONSOLIDATED BALANCE SHEET
Million euros 1H2007 Dec 2006Change %
Assets 4 791,60 4 439,10 7,9
Non-current assets 4 503,30 4 073,90 10,5
Current assets 288,3 365,2 -21
Shareholders’ equity and minority interests 1 504,40 1 566,00 -3,9
Liabilities 3 287,10 2 873,10 13
Non-current liabilities 2 530,40 2 376,90 8
Current liabilities 756,7 496,2 44,9
Total liabilities and shareholders’ equity 4 791,60 4 439,10 7,9
CONSOLIDATED INCOME STATEMENT
Million euros 1H2007 1H2006 Change %
Operating revenues 304.4 275.4 +10.5
Toll revenues 266.7 240.0 +11.1
Operating costs 84.9 79.1 +7.3
Cost of goods sold 1.3 1.0 +23.3
Current costs excl staff costs 40.4 32.2 25.5
Staff costs 41.0 43.7 -6.2
Other 2.2 2.1 2.7
EBITDA 219.5 196.2 +11.9
Depreciation and amortisation 80.7 60.0 +34.4
EBIT 138.8 136.2 +2.0
Net financial income -24.2 -30.0 +19.4
Earnings before tax 114.6 106.2 +7.9
Income tax 25.9 28.8 -9.9
Minority interests 0.4 0.5 -19.6
Consolidated net income 88.3 76.9 +14.7
CLOSING REMARK
In the first half of 2007 the Portuguese economy picked up, although
this has taken place against a background of volatile oil prices, which
had an impact on retail fuel prices. The moderate slowdown that may
occur in the second half following a shortfall in exports is unlikely to
hinder a further improvement in the company’s financial performance.
The commitment, skills and professionalism of all staff coupled with
the cooperation and support from public bodies and our investors’
trust have been paramount for the execution of our corporate
strategy. We should like to express to all our acknowledgements and
sincere thanks.
São Domingos de Rana, 17 September 2007
THE BOARD OF DIRECTORS
Vasco de Mello
Pedro Rocha e Melo
Daniel Amaral
João Azevedo Coutinho
João Bento
António de Sousa
António Nogueira Leite
Isídro Fainé Casas
Luís Manuel de Carvalho Telles de Abreu
António Ressano Garcia Lamas
João Vieira de Almeida
Martin Rey
Pedro Bordalo Silva
CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL16
2007CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
CONSOLIDATED FINANCIAL STATEMENTS
18 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
CONSOLIDATED BALANCE SHEETS AS OF 30 JUNE 2007 AND 31 DECEMBER 2006(Translation of balance sheets originally issued in Portuguese - Note 30)
(Amounts expressed in thousand of Euros)
Notes June 2007 December 2006
Non-current assets:Revertible tangible fixed assets 12 3 439 158 3 048 292Other tangible fixed assets 53 777 54 287Goodwill 13 48 127 31 630Other intangible assets 14 494 453 379 966Investments in associates 15 195 560 255 522Other investments 2 014 3 013Available-for-sale financial assets 16 138 390 135 205Deferred tax assets 17 119 671 131 834Other non-current assets 19 12 111 34 113
Total non-current assets 4 503 261 4 073 862
Current assets:Inventories 5 749 5 574Trade and other receivables 144 229 123 324Other current assets 36 241 31 575Cash and cash equivalents 20 102 084 204 733
Total current assets 288 303 365 206
Total assets 4 791 564 4 439 068
Shareholders' equity:Share capital 21 600 000 600 000Treasury stock 22 (91 928) (89 969)Adjustments of investments in associated companies 349 349Legal and other reserves 23 380 596 370 603Fair value reserve 16 84 244 81 059Hedging and translation reserves (10 719) (21 317)Retained earnings 423 319 431 736Consolidated net income 88 248 167 047
Equity attributable to equity holders of the parent 1 474 109 1 539 508Minority interest 30 321 26 471
Total shareholders' equity 1 504 430 1 565 979
Non-current liabilities:Loans 24 2 378 176 2 222 379Provisions 3 767 4 258Other non-current liabilities 146 753 148 490Deferred tax liabilities 17 1 702 1 753
Total non-current liabilities 2 530 398 2 376 880
Current liabilities:Trade payables 14 324 20 515Loans 24 583 188 346 618Suppliers of tangible fixed assets 81 936 69 275Other current liabilities 77 288 59 801
Total current liabilities 756 736 496 209
Total shareholders' equity and liabilities 4 791 564 4 439 068
The accompanying notes form an integral part of the consolidated balance sheet as of 30 June 2007.
2007
CONSOLIDATED INCOME STATEMENTS FOR THE HALF YEARS ENDED 30 JUNE 2007 AND 2006(Translation of balance sheets originally issued in Portuguese - Note 30)
(Amounts expressed in thousands of Euros)Notes June 2007 June 2006
Operating income:Services rendered 6 and 7 289 861 264 042Other operating income 6 and 7 14 142 11 373Reversal of amortisation and adjustments 6 and 7 388 -
Total operating income 304 391 275 415
Operating expenses:Cost of inventories sold (2 261) (1 346)Variation in production 993 318Supplies and services (40 420) (32 211)Personnel costs (40 995) (43 739)Amortisation, depreciation and adjustments (80 647) (60 009)Provisions and impairment losses (4) -Other operating expenses (2 220) (2 161)
Total operating expenses (165 554) (139 148)
Operating profit 138 837 136 267
Financial expenses 6 and 8 (52 731) (45 382)Financial income 6 and 8 8 091 9 896Investment income 6 and 8 20 401 5 429
Profit before tax 114 598 106 210
Income tax 9 (25 941) (28 793)Consolidated net income for the half years 88 657 77 417
Attributable to:Shareholders 88 248 76 908Minority interest 409 509
Earnings per share:Basic 10 0,15 0,13Diluted 10 0,15 0,13
The accompanying notes form an integral part of the consolidated income statement for the half year ended 30 June 2007.
19CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
20 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
CONSOLIDATED CASH FLOW STATEMENTS FOR THE HALF YEARS ENDED 30 JUNE 2007 AND 2006(Translation of balance sheets originally issued in Portuguese - Note 30)
(Amounts expressed in thousand of Euros)
Notas June 2007 June 2006OPERATING ACTIVITIES:
Cash receipts from clients 330 009 300 739Cash paid to suppliers (51 537) (47 439)Cash paid to personnel (38 956) (47 729)
Flows generated by operations 239 516 205 571Income tax received/(paid) (676) (364)Other payments relating to operating activities (38 784) (44 025)
Net cash from operating activities (1 200 056 161 182
INVESTING ACTIVITIES:Cash receipts relating to:Tangible fixed assets 44 864
Investments - 197 648Investment subsidies 2 040 43 194Dividends received 14 822 8 113Interest and similar income 830 4 221
17 736 254 040Cash payments relating to:
Investments (57 218) (94 757)Tangible and intangible fixed assets (224 495) (216 001)
(281 713) (310 758)Net cash used in investing activities (2) (263 977) (56 718)
FINANCING ACTIVITIES:Cash receipts relating to:
Loans obtained 1 276 087 209 014Capital increases (by minority shareholders) 3 990 5 563Financial instruments 12 -Sale of treasury stock 1 599 31 577
1 281 688 246 154Cash payments relating to:
Loans obtained (1 131 851) (205 596)Interest and similar costs (39 788) (26 867)Dividends paid 11 (165 361) (161 128)Financial Instruments (12 359) (14 083)Purchases of treasury stock 22 (3 240) (108 915)
(1 352 599) (516 589)Net cash used in financing activities (3) (70 911) (270 435)
Effect of foreign exchange rate changes (4) (133) 310
Effect of changes in consolidation perimeter (5) 27 379 -
Variation in cash and cash equivalents (6) = (1) + (2) + (3) + (4) + (5) (107 586) (165 661)
Cash and cash equivalents at the beginning of the period 20 195 692 311 710
Cash and cash equivalents at the end of the period 20 88 106 146 049
The accompanying notes form an integral part of the consolidated cash flow statement for the half year ended 30 June 2007..
2007 21CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY FOR THE HALF YEARS ENDED 30 JUNE 2007 AND 2006(Translation of balance sheets originally issued in Portuguese - Note 30)
(Amounts expressed in thousands of Euros)
Adjustments of
investments in Legal Hedging and
Share Treasury associated and other Revaluation translation Retained Net Minority
Notes capital Stock companies reserves reserves reserves earnings income interest Total
Balance at 1 January 2006 600 000 (27 090) (1 152) 236 403 51 153 (5 854) 461 645 297 814 12 331 1 625 250
Appropriation of consolidated net income for 2005:
Transferred to the legal reserve - - - 16 366 - - - (16 366) - -
Transferred to other reserves - - - 150 292 - - - (150 292) - -
Dividends - - - - - - - (160 675) (473) (161 148)
Transferred to retained earnings - - - - - - (29 519) 29 519 - -
Purchase/(sale) of treasury stock 22 - (85 342) - 8 339 - - - - - (77 003)
Changes in the currency translation reserves - - - - - (8 803) - - - (8 803)
Increase/(decrease) in the fair value of hedging
financial instruments, net of tax - - - 79 - - - - - 79
Gain/(Loss) on available-for-sale investments - - - - (511) - - - - (511)
Consolidated net income for the half year - - - - - - - 76 908 509 77 417
Retirement benefits - acturial gains and losses - - - 191 - - - - - 191
Others - - 1 501 (1 501) - - - - 5 563 5 563
Balance at 30 June 2006 600 000 (112 432) 349 410 169 50 642 (14 657) 432 126 76 908 17 930 1 461 035
Balance at 1 January 2007 600 000 (89 969) 349 370 603 81 059 (21 317) 431 736 167 047 26 471 1 565 979
Appropriation of consolidated net income for 2006:
Transferred to the legal reserve - - - 8 773 - - - (8 773) - -
Transferred to other reserves - - - 1 889 - - - (1 889) - -
Dividends - - - - - - - (164 802) (549) (165 351)
Transferred to retained earnings - - - - - - (8 417) 8 417 - -
Purchase/(sale) of treasury stock 22 - (1 959) - 321 - - - - - (1 638)
Changes in currency translation reserves - - - - - 10 598 - - - 10 598
Increase/(decrease) in the fair value of
hedging financial instruments, net of tax - - - (73) - - - - - (73)
Increase/(decrease) in the fair value of
available-for-sale financial assets 16 - - - - 3 185 - - - - 3 185
Consolidated net income for the half year - - - - - - - 88 248 409 88 657
Incentive Plan - - - (770) - - - - - (770)
Retirement benefits - acturial gains and losses - - - (147) - - - - - (147)
Others - - - - - - - - 3 990 3 990
Balance at 30 June 2007 600 000 (91 928) 349 380 596 84 244 (10 719) 423 319 88 248 30 321 1 504 430
The accompanying notes form an integral part of the consolidated statement of changes in shareholders' equity for the half year ended 30 June 2007.
1. INTRODUCTORY NOTE
Brisa – Auto-Estradas de Portugal, S.A. (“the Company” or “Brisa”)
has its head office in Cascais and was founded on 28 September 1972.
The Brisa Group (“the Group”) is made up of the subsidiary and
associated companies listed in Notes 4 and 13. The Group’s principal
activities are described in Note 6.
2. PRINCIPAL ACCOUNTING POLICIES
BASES OF PRESENTATION
The consolidated financial statements were prepared in accordance
with the provisions of IAS 34 – Interim Financial Statements, using the
historical cost convention, except in the case of financial instruments.
ACCOUNTING POLICIES
The accounting policies adopted are consistent with those used in the
financial statements for the year ended 31 December 2006 and
disclosed in the corresponding notes, with the addition of the
following accounting policy not reported in those financial statements:
Jointly controlled entities
The financial statements of jointly controlled entities were
consolidated using the proportional method as from the date control
was acquired. In compliance with this method, assets, liabilities,
income and expenses were included in the accompanying
consolidated financial statements, caption by caption, in proportion to
the Group’s control.
Where cost exceeds the fair value of the identifiable assets and
liabilities of the jointly controlled entity as of the acquisition date, the
excess is recognised as goodwill. Where cost and is less than the fair
value of the net assets and liabilities acquired, the difference is
recognised as income for the period.
Transactions, balances and dividends distributed between the
companies are eliminated in proportion to the Group’s control.
Classification of the investments in jointly controlled entities is
determined based on extra-company agreements that regulate the
joint control.
3. CHANGES IN POLICIES, ESTIMATES AND ERRORS
During the half year ended 30 June 2007 there were no changes in
accounting policies in relation to those used to prepare the financial
information for the year ended 31 December 2006, nor were
significant errors recorded relating to prior years.
22 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
4. COMPANIES INCLUDED IN THE CONSOLIDATION
The companies included in the consolidation, their head offices and
participation held in them at 30 June 2007 are as follows:
2007 23CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
Effective
Company Head office percentage Activity
Brisa - Auto-Estradas de Portugal, S.A. Cascais Parent Construction, maintenance and
("Brisa") company operation of motorways
Brisa - Serviços Viários, SGPS, S.A. Cascais 100% Management
("Brisa Serviços") of investments
Controlauto - Controlo Técnico Paço de Arcos 59,552% Technical vehicle
Automóvel, S.A. ("Controlauto") control
Satev - Sociedade Assistência e Porto Alto 59,552% Technical vehicle
Veículos, Lda. ("Satev") control
Toitorres Inspecções, S.A. Torres Vedras 59,552% Technical vehicle
("Toitorres") control
Controle Técnico de Veículos, S.A. Santa Catarina da Serra 59,552% Technical vehicle
("CTV") control
Iteuve Portugal, Lda. Cascais 59,552% Technical vehicle
("Iteuve") control
Via Verde Portugal - Gestão de Sistemas Cascais 75% Management of electronic
Electrónicos de Cobrança, S.A.("Via Verde Portugal") toll systems
Brisa Internacional, SGPS, S.A. Cascais 100% Management
("Brisa Internacional") of investments
Brisa Participações e São Paulo 100% Management
Empreendimentos, Lda. ("BPE") Brazil of investments
Brisa Finance B.V. Amesterdão 100% Obtaining and
("Brisa Finance") Holanda management of funds
Brisa Assistência Rodoviária, S.A. Cascais 100% Mobil assistance
("Brisa Assistência") and repairl
Brisa Engenharia e Gestão, S.A. Cascais 100% Management of
("Brisa Engenharia") engineering projects
Brisa Access, Electrónica Rodoviária, S.A. Cascais 92,5% Management of
("BAER") electronic equipment
Mcall - Serviços de Telecomunicações, S.A. Porto Salvo 100% Rendering of
("Mcall") telecommunication services
Brisal - Auto-Estradas do Litoral, S.A. Cascais 80% Construction, maintenance and
("Brisal") operation of motorways
Via Oeste, SGPS, S.A. Cascais 100% Management
("Via Oeste") of investments
Auto-Estradas do Atlântico - Concessões Rodiviárias de Portugal, S.A. (b) Torres Vedras 50% Construction, maintenance and
("AEA") operation of motorways
Brisa Access Europe, GmbH (a) Viena 100% Management of
("Brisa Europe") Austria electronic equipment
(a) These companies were included using the full consolidation method.
(b) AEA was consolidated using the proportional method for the first time in the half year ended 30 June 2007 as a result of a written contract
establishing joint control, entered into between Brisa and the holder of the remaining 50% of the capital.
5. CHANGES IN THE CONSOLIDATION PERIMETER
The following changes occurred in the consolidation perimeter in the
half year ended 30 June 2007:
• Consolidation of AEA using the proportional method for the first
time due to: (i) acquisition of an additional 40% participation; and
(ii) the signing of a contract establishing joint control with the other
shareholder;
• Acquisition of all the capital of the Austrian company Hectec, the
name of which was subsequently changed to Brisa Access Europe,
Gmbh.
The impact of the changes in the consolidation perimeter on the
consolidated balance sheet as of 30 June 2007 was as follows:
The impact of the changes in the consolidation perimeter on the
consolidated income statement for the half year ended 30 June 2007
was as follows:
6. BUSINESS SEGMENTS
The Group’s principal operations are as follows:
• Road concessions – covering the construction, maintenance and
operation of motorways and respective service areas on a concession
basis;
• Services – which include vehicle inspection, management of
electronic tolls, mobile assistance and repair, management of
electronic equipment and management of engineering projects.
The Group companies’ current operations in the road concessions area
are carried out under the following contracts:
24 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
Non-current assets:Revertible tangible fixed assets 211 009
Other tangible fixed assets -
Goodwill 16 497
Other intangible assets 122 092
Investments in associates (14 588)
Other non-current assets (15 711)
Total non-current assets 319 299
Current assets:Trade and other receivables 2 134
Other current assets 2 525
Cash and cash equivalents 27 389
Total current assets 32 048
Total assets 351 347
Non-current liabilities:Loans 199 858
Total non-current liabilities 199 858
Current liabilities:Trade payables 2 300
Loans 18 126
Suppliers of fixed assets 71
Other current liabilities 7 076
Total current liabilities 27 573
Total liabilities 227 431
Net book value 123 916
Operating income:
Services rendered 14 809
Other operating income 345
Reversal of amortisation and adjustments 378
Total operating income 15 532
Operating expenses:
Supplies and services (3 210)
Personnel costs (1 825)
Amortisation, depreciation and adjustments (5 754)
Other operating expenses (25)
Total operating expenses (10 814)
Operating profit 4 718
Financial expenses (7 465)
Financial income 501
Profit before tax (2 246)
Income tax 92
Net income for the half year (2 154)
Brisa’s concession contract
The bases for conceding the construction, maintenance and operation
of motorways to Brisa were defined in Decree-Law 467/72 of 22
November. Since then the bases of concession have been revised
periodically, with the introduction of changes which are reflected in
the clauses of the concession contract.
Decree-Laws 294/97 of 24 October, 287/99 of 28 July and 314 A/2002
of 26 December approved the concession bases currently in force, the
items with a significant impact on Brisa’s financial situation, being:
• The total extension of motorways conceded was set at 1 105.8
kilometres, of which 1 078.5 are open to traffic, 77 kilometres of
which are not subject to tolls.
• Termination of the concession period was set at 31 December 2032
and the assets directly related to the concession, which are reflected
in the financial statements as revertible tangible fixed assets, revert
to the State at the end of the period.
• The State co-participates financially in 20% of the cost of eligible
construction as from 1 July 1997. Amounts received from other
entities, namely funding by the European Union as co-participation
in the cost of revertible tangible fixed assets, are deducted from the
overall financial co-participation of the State.
• The amounts corresponding to financial co-participation due by the
State are recorded in a current account used exclusively for that
purpose, the balance being verified and settled half yearly, Brisa
presenting, to the National Treasury, within 60 days after each half
year, the balance on the current account covered by a written
justification, confirmed by an opinion of the Audit Council (Conselho
Fiscal), by means of a prior favourable opinion of the Inspectorate
General of Finance.
• The significant matters regarding tax benefits are as follows:
- Exemption from Stamp Tax and Municipal Surcharge up to 31
December 2005.
- IAs regards Corporate Income Tax on the activities carried out
under the concession contract, the Company can deduct from
taxable income, up to the amount thereof, 50% of the investment
made from 1995 to 2002, inclusive, in revertible tangible fixed
assets not co-participated in by the State. The above deduction will
be made from taxable income for the years 1997 to 2007 (Notes
9
and 17).
• The Company’s capital must be increased when the ratio between
shareholders’ equity, less profit for the year to be distributed and
liabilities, less deferred income, based on the most recent approved
annual balance sheet is less than 25%.
• In the last five years of the concession the State can, under certain
conditions that ensure financial stability, redeem the contract.
• Monitoring of the concession is the responsibility of the Ministry of
Finance on financial matters, and the Ministry responsible for the
road sector on other matters.
Brisal’s concession contract
The bases for conceding to Brisal the construction, maintenance and
operation of motorway stretches and several related items, known as
Litoral Centro, were defined in Decree-Law 215-B/2004 of 16
September, the items with a significant impact on Brisal’s financial
situation, being:
• Brisal’s shareholders’ equity must be increased, by means of capital
increases or supplementary capital contributions, whenever toll
income does not reach the levels established in the traffic support
agreement and the annual debt service coverage ratio is less than
the minimum established in the concession contract;
The total extension of motorways conceded was set at 92 kilometres,
from which 32.3 kilometres are open to traffic;
The period of the concession contract is variable, terminating when
NPV income reaches the maximum NPV established, such period,
however, being subject to a minimum of 22 years and a maximum of
30 years;
25 years after signature of the concession contract the State can,
under certain conditions that ensure financial stability, redeem the
contract;
2007 25CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
Monitoring of the concession is the responsibility of the Ministry of
Finance on financial matters, and the Ministry responsible for the road
sector on other matters.
AEA’s concession contract
• Decree-Law 393-A/98 of 4 December defined and approved the
bases of the concession granted to AEA for the motorway stretches
and several related items in the West of Portugal, the items with a
significant impact on the financial situation of AEA being as follows:
• The total extension of motorways conceded was set at 170
kilometres, which are open to traffic, 26 kilometres of which are not
subject to tolls.
• Termination of the concession period was set at 21 December 2028
and the assets directly related to the concession, which are reflected
in the financial statements as revertible tangible fixed assets, revert
to the State at the end of the period.
• In the last five years of the concession the State can, under certain
conditions that ensure financial stability, redeem the contract.
• Monitoring of the concession is the responsibility of the Ministry of
Finance on financial matters, and the Ministry responsible for the
road sector on other matters.
The results of each of the above mentioned business sectors for the
half years ended 30 June 2007 and 2006 are as follows:
26 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
2007
Road
concessions Services Others Eliminations Total
Operating income:
External 278 478 22 024 3 888 - 304 391
Internal 2 839 23 025 - (25 864) -
281 318 45 049 3 888 (25 864) 304 391
Operating expenses:
External 131 943 29 506 4 105 - 165 554
Internal 11 577 11 491 - (23 068) -
143 520 40 997 4 105 (23 068) 165 554
Results of the segment 137 798 4 052 (217) (2 796) 138 837
Undistributed income by segment::
Result of investing activities 20 401
Result of financing acivities (44 640)
Profit before income tax 114 598
Income tax (25 941)
Minority interest (409)
Net income for the period 88 248
Other information:
Road
concessios Services Others Total
Capital expenditure 260 723 1 277 - 262 000
Depreciation and amortisation charged to the income statement (63 688) (2 090) (586) (66 364)
2007 27CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
2006
Road
concessions Services Others Eliminations Total
Operating income:
External 250 840 20 844 3 731 - 275 415
Internal 7 045 68 775 - (75 820) -
257 885 89 619 3 731 (75 820) 275 415
Operating expenses:
External 107 950 29 803 1 395 - 139 148
Internal 9 158 5 460 36 (14 654) -
117 108 35 263 1 431 (14 654) 139 148
Results of the segment 140 777 54 356 2 300 (61 166) 136 267
RUndistributed income by segment:
Result of investing activities 5 429
Result of financing acivities (35 486)
Profit before income tax 106 210
Income tax (28 793)
Minority interest (509)
Net income for the period 76 908
Other information:
Road
concessiosn Services Others Total
Capital expenditure 72 915 24 716 - 97 631
Depreciation and amortisation charged to the income statement 57 720 1 691 598 60 009
The assets and liabilities of the segments, and reconciliation with the
consolidated totals at 30 June 2007 and 31 December 2006 are as
follows:
Geographic segments
The operations of the Company and subsidiaries in the half years
ended 30 June 2007 and 2006 were carried out entirely in the
domestic market.
28 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
2007
Road
concessions Sevices Others Total
Assets:
Segment assets 4 273 807 109 318 212 879 4 596 004
Investments in associates 193 163 334 2 063 195 560
Total consolidated assets 4 791 564
Liabilities:
Segment liabilities 3 208 015 66 778 12 341 3 287 134
2006
Road
concessions Sevices Others Total
Assets::
Segment assets 33 881 889 96 031 205 626 4 183 546
Investments in associates 255 187 335 255 522
Total consolidated assets 4 439 068
Liabilities:
Segment liabilities 2 796 370 63 027 13 692 2 873 089
7. OPERATING INCOME
Services rendered in the half years ended 30 June 2007 and 2006 are
made up as follows:
NET FINANCIAL EXPENSES
Financial expenses for the half years ended 30 June 2007 and 2006 are
made up as follows:
Financial income for the half years ended 30 June 2007 and 2006 are
made up as follows:
2007 29CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
30/06/2007 30/06/2006
Tolls 266 456 240 053
Vehicle inspection 11 958 10 560
Service areas 5 792 5 454
Management of engineering projrects 1 867 3 533
Electronic collections 2 317 2 241
Sales 3 435 1 340
Mobile assistance and repair 694 899
Management of electronic equipment 320 728
Other services rendered 456 366
Other operating income 10 708 10 241
Reversal of amortisation and adjustments 288 -
304 291 275 415
30/06/2007 30/06/2006
Interest income 3 477 4 067
Exchange gain 182 134
Gain on the valuation of derivative
financial instruments:
Interest rate instruments 472 12
Put option 3 865 5 642
Other financial income 95 41
8 091 9 896
30/06/2007 30/06/2006
Interest expense (49 181) (38 846)
Exchange loss (78) (80)
Loss on the valuation of derivative
financial instruments:
Interest rate instruments (523) (4 622)
Other financial expenses (2 949) (1 834)
(52 731) (45 382)
Investment income for the half years ended 30 June 2007 and 2006 is
made up as follows:
9. INCOME TAX
Following the publication of Decree-Laws 287/99 and 294/97 of 28
July and 24 October, respectively, changes were made in Brisa’s
Corporate Income Tax benefits. Brisa’s activities within the scope of the
concession contract ceased being exempt from Corporate Income Tax,
the Company becoming able to deduct from taxable income, up to the
amount thereof, 50% of the amount invested by it from 1995 to
2000, inclusive, excluding the amount co-participated by the State, in
revertible tangible fixed assets. This deduction can be made from
taxable income for the years 1997 to 2005.
Under the provisions of Decree-Law 287/99 of 28 July, investments
that serve as a base for calculating the deduction from taxable income
were extended to those made in 2001 and 2002, these only including
investments resulting from changes in the opening to traffic program
included in base VII attached to Decree-Law 287/99 of 28 July. The
deduction relating to such investments can be made from taxable
income subject to Corporate Income Tax up to 2007.
n addition, under the provisions of Decree-Law 271/99 of 16 July, the
Company became exempt from Stamp Tax and Municipal Surcharge
up 31 December 2005 on the activities carried out under the
concession contract.
The Company is subject to Corporate Income Tax at the normal rate of
25% which can be increased by a Municipal Surcharge of up to a
maximum of 1.5% of taxable income (in the case of activities carried
out under the concession contract only since 1 January 2006),
resulting in an aggregate maximum rate of 26.5%.
In accordance with current legislation, tax returns are subject to review
and correction by the tax authorities during a period of four years (ten
years for social security up to 2000, inclusive, and five years after
2001), except where there are tax losses, tax benefits have been
granted or inspections, claims or appeals are in progress, in which
case, depending on the circumstances, the period can be extended or
suspended. Therefore the Company’s tax returns for the years 2003 to
2006 are still subject to review and correction. The Board of Directors
believes that any corrections resulting from revisions/inspections of
these tax returns will not have a significant effect on the financial
statements as of 30 June 2007.
Tax losses can be carried forward during a period of six years after they
are incurred, for deduction from taxable profits generated in that
period.
Income tax recognised in the half years ended 30 June 2007 and 2006
is made up as follows
30 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
30/06/2007 30/06/2006
Gain on group and associated companies:
CCR 20 365 13 095
Street Park 28 -
Controlauto Açores 38 197
20 431 13 292
Equity investment income:
Abertis 1 232 1 216
Outros - 113
1 232 1 329
Loss on group and associaterd companies:
Auto-Estradas do Atlântico, S.A. - (100)
KTS (31) -
(31) (100)
Other:
oss on the sale of the participation in EDP - (9 092)
Others (1 231) -
(1 231) (9 092)
20 401 5 429
30/06/2007 30/06/2006
Current tax 3 400 4 627
Deferred tax (Note 15) 22 541 24 166
25 941 28 793
10. EARNINGS PER SHARE
Basic and diluted earnings per share for the half years ended 30 June
2007 and 2006 were determined based on the following amounts:
2007 31CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
30/06/2007 30/06/2006
Basic earnings per share
Earnings for the purpose of calculating basic earnings per share (net income for the period) 88 657 77 417
Average number of shares for the purpose of calculating basic earnings per share 588 495 701 591 724 204
Basic earnings per share 0,15 0,13
Diluted earnings per share
Earnings for the purpose of calculating basic earnings per share (net income for the period) 88 657 77 417
Average number of shares for the purpose of calculating diluted earnings per share 588 495 701 591 724 204
Diluted earnings per share 0,15 0,13
11. DIVIDENDS
In the half year ended 30 June 2007 a dividend of 0.28 Euros per share
was paid relating to net income for the year ended 31 December 2006
in accordance with a decision of the Shareholders’ General Meeting
held on 28 March 2007 (0.27 Euros per share in 2006 relating to net
income for the year ended 31 December 2005).
12. REVERTIBLE TANGIBLE FIXED ASSETS
The changes in revertible tangible fixed assets and corresponding
accumulated depreciation in the half years ended 30 June 2007 and
2006 were as follows:
32 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
2007
Operating Service areas Tangible Advances
Stretches machinery monuments and fixed assets on account of
of motorway and equipment sculptures in progress fixed assets Total
Gross assets:
Beginning balance 3 552 580 93 124 11 090 447 472 1 910 4 106 176
Changes in the consolidation
perimeter (Note 4) 272 556 - - 2 900 - 275 456
Additions 17 425 100 - 242 267 72 259 864
Write-offs (30) (5 447) - - - (5 477)
Transfers 196 692 - - (196 747) (763) (818)
Capitalised financial expenses - - - 7 378 - 7 378
Financial co-participations (1 134) - - (19 291) - (20 425)
Ending balance 4 038 089 87 777 11 090 483 979 1 219 4 622 154
Accumulated depreciation:
Beginning balance 1 023 624 31 281 2 981 - - 1 057 886
Changes in the consolidation
perimeter (Note 4) 64 447 - - - - 64 447
Increases 59 744 6 730 156 - - 66 630
Decreases (520) (5 447) - - - (5 967)
Ending balance 1 147 295 32 564 3 137 - - 1 182 996
Net assets 2 890 794 55 213 7 953 483 979 1 219 3 439 158
2007 33CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
2006
Operating Service areas Tangible Advances
Stretches machinery monuments and fixed assets on account of
of motorway and equipment sculptures in progress fixed assets Total
Gross assets:
Beginning balance 3 304 082 56 259 10 712 271 378 4 314 3 646 745
Additions 10 020 1 483 239 205 975 126 217 843
Sales - (4 153) - - - (4 153)
Write-offs - (17 040) - - (944) (17 984)
Transfers 1 757 18 206 - (19 963) - -
Capitalised financial expenses - - - 5 681 - 5 681
Financial co-participations (681) - - (18 428) - (19 109)
Ending balance 3 315 178 54 755 10 951 444 643 3 496 3 829 023
Accumulated depreciation:
Beginning balance 925 232 45 302 2 673 - - 973 207
Increases 48 324 2 268 152 - - 50 744
Decreases - (19 817) - - - (19 817)
Ending balance 973 556 27 753 2 825 - - 1 004 134
Valor líquido 2 341 622 27 002 8 126 444 643 3 496 2 824 889
Revertible tangible fixed assets – stretches and sub-stretches of
operating motorways
The cost and corresponding accumulated depreciation of stretches and
sub-stretches of motorways in operation at 30 June 2007 and 2006,
by motorway, is as follows:
34 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
2007
A3 A4 A5 A6 A8/A15 A10 A12 A13 A14 A17
A1 A2 Porto/ Porto/ Costa do Marateca/ Lisboa A9 Bucelas/ Setúbal/ Almeirim/ Fig. Foz/ Marinha Total
North South Valença Amarante Estoril Caia Leiria CREL Carregado/ IC3 Montijo Marateca Coimbra Grande/ Mira 2007
Gross
Studies 16 276 21 391 12 092 4 618 4 367 7 351 - 5 758 7 608 1 394 6 784 2 362 2 784 92 785
Purchase of land 48 389 24 055 71 605 37 497 44 545 12 814 - 30 117 10 837 13 845 10 630 8 917 9 017 322 268
Works 677 726 855 791 432 062 185 348 170 774 286 633 275 957 201 751 297 691 67 541 235 250 110 866 167 955 3 965 345
Other costs 7 483 1 596 1 460 622 2 995 181 - 222 15 233 19 9 030 465 5 846 45 152
749 874 902 833 517 219 228 085 222 681 306 979 275 957 237 848 331 369 82 799 261 694 122 610 185 602 4 425 550
Technical area costs 32 030 23 655 20 174 8 281 7 617 11 963 - 7 740 7 548 2 553 4 919 7 090 3 226 136 796
Financial costs 74 852 32 043 27 284 11 537 10 060 16 047 - 19 249 11 839 4 259 5 896 3 790 9 092 225 948
Financial co-participation (158 799) (206 679) (146 635) (73 809) (67 649) (79 171) (3 990) (101 491) (61 147) (19 339) (50 332) (22 311) - (991 352)
Gross historical cost 697 957 751 852 418 042 174 094 172 709 255 818 271 967 163 346 289 609 70 272 222 177 111 179 197 920 3 796 942
Reavaluation 190 813 34 173 - - - - - - - 15 172 - - - 240 158
Expropriations - - - - - - - - - - - - - 989
Gross 888 770 786 025 418 042 174 094 172 709 255 818 271 967 163 346 289 609 85 444 222 177 111 179 197 920 4 038 089
Accumulated depreciation 405 596 185 618 137 178 68 907 53 917 74 212 69 582 52 459 19 696 32 572 26 892 19 832 834 1 147 295
Net book value 483 174 600 407 280 864 105 187 118 792 181 606 202 385 110 887 269 913 52 872 195 285 91 347 197 086 2 890 794
2006
A3 A4 A5 A6 A10 A12 A13 A14
A1 A2 Porto/ Porto/ Costa do Marateca/ A9 Bucelas/ Setúbal/ Almeirim/ Fig. Foz/
North South Valença Amarante Estoril Caia CREL Carregado/ IC3 Montijo Marateca Coimbra Total
Gross
Studies 15 249 20 485 12 092 4 440 4 243 7 351 5 758 3 458 1 394 6 730 2 284 83 484
Purchase of land 46 855 22 299 71 531 37 467 41 968 12 814 30 063 7 194 13 821 10 534 8 903 303 449
Works 643 082 833 475 431 242 180 495 167 773 286 321 201 609 126 967 67 504 231 847 109 410 3 279 725
Other costs 5 161 331 1 460 261 2 252 181 222 4 916 19 9 030 465 24 298
710 347 876 590 516 325 222 663 216 236 306 667 237 652 142 535 82 738 258 141 121 062 3 690 956
Technical area costs 31 852 23 558 20 174 8 281 7 497 11 963 7 740 6 798 2 553 4 919 7 090 132 425
Financial costs 73 733 31 301 27 284 11 537 9 233 16 047 19 249 4 218 4 259 5 896 3 790 206 547
Financial co-participation (158 601) (208 758) (146 544) (73 803) (67 633) (79 171) (101 480) (25 603) (19 334) (49 932) (23 502) (954 361)
Gross historical cost 657 330 722 691 417 239 168 678 165 333 255 506 163 161 127 948 70 216 219 024 108 440 3 075 566
Reavaluation 190 813 34 173 - - - - - - 15 172 - - 240 158
Expropriations - - - - - - - - - - - (546)
Gross 848 143 756 864 417 239 168 678 165 333 255 506 163 161 127 948 85 388 219 024 108 440 3 315 178
Accumulated depreciation 382 081 162 174 124 790 64 183 49 189 66 264 48 111 11 488 30 500 18 635 16 141 973 556
Net book value 466 062 594 690 292 449 104 495 116 144 189 242 115 050 116 460 54 888 200 389 92 299 2 341 622
Investment in revertible tangible fixed assets in the half years ended 30
June 2007 and 2006 resulted from:
Revertible tangible fixed assets in progress
The changes in revertible tangible fixed assets in progress in the half
years ended 30 June 2007 and 2006 were as follows:
2007 35CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
30/06/2007 30/06/2006
Direct investment:
Works 234 963 200 656
Purchase of land 6 652 7 591
Others 14 859 8 439
Financial co-participation (20 425) (19 109)
236 049 197 577
Indirect investment 10 768 6 838
246 817 204 415
2006
Beginning Changes in Ending
balance consolidation perimeter Additions Transfers balance
Motorway stretches:
Infrastructure 404 578 2 900 213 872 (184 429) 436 921
Technical area costs 4 979 - 624 (3 226) 2 377
Financial costs 26 328 - 6 510 (9 092) 23 746
Financial co-participation (31 114) - (17 331) - (48 445)
404 771 2 900 203 675 (196 747) 414 599
Supplementary projects:
Infrastructure 35 118 - 23 459 - 58 577
Technical area costs 537 - 47 - 584
Financial costs 1 519 - 868 - 2 387
Financial co-participation (1 715) - (1 960) - (3 675)
35 459 - 22 414 - 57 873
Major repairs 7 166 - 4 265 - 11 431
Service areas:
Infrastructure 53 - - - 53
Technical area costs 19 - - - 19
Financial costs 4 - - - 4
76 - - - 76
447 472 2 900 230 354 (196 747) 483 979
36 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
2006
Beginning Ending
balance Additions Transfers balance
Motorway stretches:
Infrastructure 235 183 181 686 (18 209) 398 660
Technical area costs 2 867 1 115 - 3 982
Financial costs 19 128 4 591 - 23 719
Financial co-participation (27 095) (18 333) - (45 428)
230 083 169 059 (18 209) 380 933
Supplementary projects:
Infrastructure 38 370 18 555 (1 736) 55 189
Technical area costs 845 42 (6) 881
Financial costs 2 295 1 090 (27) 3 358
Financial co-participation (1 648) (95) - (1 743)
39 862 19 592 (1 769) 57 685
Major repairs 1 357 4 577 15 5 949
Service areas:
Infrastructure 53 - - 53
Technical area costs 19 - - 19
Financial costs 4 - - 4
76 - - 76
271 378 193 228 (19 963) 444 643
The stretches and sub-stretches not yet open to traffic, on which study
and/or construction costs have already been incurred, are as follows
Financial costs incurred on revertible tangible fixed assets are as
follows:
The above mentioned financial costs were classified in the following
categories:
At 30 June 2007 the Group had commitments relating to studies and
the construction of motorway stretches totalling approximately 165
011 thousand Euros, of which approximately 110 385 thousand Euros
is still to be invoiced.
2007 37CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
Extension Date of beginning Direct capital expenditure already incurred
Projectos (Kms) of construction Up to 2006 1st half of 2007 Total
A10 - Bucelas/Carregado (IC3)
A1/Benavente 14,50 1st half of 2002 157 039 90 866 247 905
A17 - Litoral Centro 59,70 2nd half of 2004 102 169 87 741 189 910
74,20 259 208 178 607 437 815
30/06/2007 30/06/2006
Beginning balance 244 971 228 210
Increase in the period 7 378 5 681
Ending balance 252 349 233 891
30/06/2007 30/06/2006
Sub-stretches in operation 225 948 206 547
Service areas in operation 264 263
Fixed assets in progress 252 349 233 891
252 349 233 891
13. GOODWILL
The changes in goodwill in the half year ended 30 June 2007 and year
ended 31 December 2006 are as follows:
Goodwill is subject to impairment tests annually or whenever there are
indications that it may have suffered impairment.
Impairment tests are made based on the discounted cash flow of each
related cash generating unit, considering the most recent financial
projections approved by the respective Boards of Directors.
14. OTHER INTANGIBLE ASSETS
The changes in other intangible assets and related accumulated
amortisation in the half years ended 30 June 2007 and 2006 were as
follows:
38 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
30/06/2007 31/12/2006
Beggining balance 31 630 31 630
Acquisitions 1 907 -
Changes in the consolidation perimeter 14 590 -
Ending balance 48 127 31 630
2007
Contractual Intangible assets
rights Software in progress Total
Gross assets:
Beginning balance 410 896 2 137 36 781 449 814
Changes in consolidation perimeter 25 263 - 288
Foreign exchange rate effect 1 671 - - 1 671
Additions 122 105 22 636 122 763
Transfers 37 227 - (37 227) -
Ending balance 571 924 2 422 190 574 536
Accumulated amortisation:
Beginning balance 69 789 59 - 69 848
Changes in consolidation perimeter 25 263 - 288
Foreign exchange rate effect 411 - - 411
Increases 9 178 358 - 9 536
Ending balance 79 403 680 - 80 083
Net book value 492 521 1 742 190 494 453
The additions in the half year ended 30 June 2007 include 122 092
thousand Euros relating to the recognition of the investment in AEA
at the fair value of the net assets acquired, corresponding to the
amount attributed to AEA’s concession contract, in accordance with
IFRS 3 (in addition to the fair value of the remaining net assets
recognised) (Note 5).
In addition to the amount referred to above, the gross amount of
intangible assets at 30 June 2007 includes essentially:
(i) Payment by Brisa to the State (the conceding entity) for the right to
charge tolls on the CREL motorway as from 1 January 2003, under
the terms of Decree-Law 314 A/2002 of 26 December, less the
amount received earlier when the tolls were abolished, which at 31
December 2002 had not yet been recognised as income – 236 318
thousand Euros;
(ii) Costs incurred by Brisa to renegotiate the concession contract in
1991, which resulted in extending the initial concession period –
101 750 thousand Euros;
(iii) Amount paid by Brisal to the State for the concession rights to the
Litoral Centro motorway 46 745 thousand Euros.
The amount transferred from intangible assets in progress corresponds
to costs incurred with the conception, project and construction of the
IC8 – Louriçal (IC1) – Pombal Intersection (A1 - IP1), which, upon
completion, was transferred in the half year to the conceding entity,
under the terms of Item 2 BaseII of the Concession Contract, in part
payment for the concession rights to the IC1 motorway.
2007 39CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
2006
Industrial Fixed assets
property in progress Total
Gross assets:
Beginning balance 411 244 18 293 429 537
Foreign exchange rate effect 7 - 7
Additions 200 6 842 7 042
Ending balance 411 451 25 135 436 586
Accumulated amortisation:
Beginning balance 57 809 - 57 809
Foreign exchange rate effect (5) - (5)
Increases 6 049 - 6 049
Ending balance 63 853 - 63 853
Net book value 347 598 25 135 372 733
15. INVESTMENTS IN ASSOCIATES
At 30 June 2007 the following associated companies were recorded in
accordance with the equity method:
The changes in investments in associates in the half years ended 30
June 2007 and 2006 are as follows:
40 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
Effective
percentage
Company Head office participation Activity
CCR - Companhia de Concessões Rodoviárias São Paulo 17,90% Road concessions
("CCR") Brazil
COR - Companhia Operadora de Rodovias São Paulo 25% Operation of
("COR") Brazil roads
Controlauto Açores, Lda. ("Controlauto Açores") Praia da Vitória 23,82% Technical vehicle control
Steet Park - Gestão de Estacionamentos ACE Torres Vedras 33,33% Parking management
("STREET PARK")
KTS GmbH (“KTS”) Viena 26% Operation of electronic
Austria collection systems
Movenience, B.V Borssele 30% Operation of electronic
Holland collection systems
30/06/2007 30/06/2006
Beginning balances 255 522 181 115
Changes in consolidation perimeter (83 260) -
Increases 1 151 68 670
Transfers 1 000
Exchange difference 14 042 208
Dividends (14 163) (6 907)
Effect of application of the equity method :
Effect on results (Note 8) 20 401 13 192
Effect on shareholders' equity 867 (322)
Ending balance 195 560 255 956
Investments in associates at 30 June 2007 and 31 December 2006
were as follows:
The listed price of CCR shares at 30 June 2007 was 35.51 Reais (13.66
Euros) per share. The market value of the investment at 30 June 2007
was 985 710 thousand Euros, while the book value at that date was
193 156 thousand Euros including goodwill of 77 361 thousand Euros.
16. AVAILABLE-FOR-SALE FINANCIAL ASSETS
The changes in fair value of the available-for-sale financial assets in the
half years ended 30 June 2007 and 2006 were as follows:
2007 41CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
30/06/2007 31/12/2006
Controlauto Açores 188 278
CCR 193 156 171 739
COR 7 188
AEA - 83 260
Street Park 86 57
KTS 2 063 -
Movenience, B.V. 60 -
195 560 255 522
30/06/2007 30/06/2006
Fair value on 1 January 135 205 311 997
Sales during the period - (190 327)
Increase in fair value 3 185 -
Decrease in fair value - (16 883)
Fair value at 30 June 138 390 104 787
Available-for-sale financial assets at 30 June 2007 and 31 December
2006 are made up as follows:
The difference between cost and market value is recorded in the
caption “Fair value reserve”.
17. DEFERRED TAXES
Deferred tax assets and liabilities at 30 June 2007 and 31 December
2006, by underlying timing difference, are as follows:
In accordance with Decree-Law 287/99 of 28 July, investments that
serve as a base for calculating the deduction from income tax due
were extended to those made in 2001 and 2002, in this case only
investments that were the object of changes in the opening to traffic
program included in Base VII attached to Decree-Law 287/99 of 28 July
being considered. The deduction corresponding to these investments
can be made from corporate income tax due up to 2007.
42 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
30/06/2007 31/12/2006
Cost Market value Cost Market value
Abertis 54 146 138 390 54 146 135 205
Deferred tax assets Deferred tax liabilities
30/06/2007 31/12/2006 30/06/2007 31/12/2006
Non deductible provisions 18 18 - -
Pension benefits 7 - 1 687 1 750
Difference between the tax base and book value of:
Intangible assets 46 11 - -
Tangible fixed assets 649 649 - -
Other assets 1 346 1 195 - -
Other liabilities - - 14 -
Reavaluation of tangible assets - - 1 3
Tax losses carried forward 68 128 53 330 - -
Tax benefits 40 008 66 383 - -
Derivative financial instruments 9 469 10 248 - -
119 671 131 834 1 702 1 753
The amounts resulting from application of the established method are
as follows:
At 30 June 2007 the tax benefit available for deduction from taxable
income up to 2007 exceeds by 90 800 thousand Euros that recognised
as a deferred tax asset.
The changes in deferred tax assets and liabilities in the half years
ended 30 June 2007 and 2006 are as follows:
2007 43CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
30/06/2007 30/06/2006
Beginning balance 130 081 185 843
Changes in consolidation perimeter (Note 5) 10 376 -
Adjusted beginning balance 140 457 185 843
Effect on net income:
Utilisation/increase in tax losses carried forward 4 422 3 625
Diference between the tax base and book value of:
Intangible assets 35 (135)
Other assets 152 882
Other liabilities (10) -
Reavaluation of tangible fixed assets 2 -
Utilisation of the tax benefits (26 376) (29 160)
Increase/decrease in value of financial instruments (779) 528
Pension benefits 13 94
Sub-total (Note 9) (22 541) (24 166)
Effect on shareholders´ equity:
Pension benefits 53 (54)
Ending balance 117 969 161 623
• Amount corresponding to 50% of the investment in revertible tangible fixed assets made by Brisa, excluding the amount co-participated by the State:
- From 31 December 1995 to 2002 777 704
• Amounts deducted from Corporate Income Tax relating to:
- The years 1997 to 2006 (620 520)
- The half year ended 30 June 2007 (26 376)
• Balance at 30 June 2007 which can be deducted from taxable income in future accounting periods 130 808
18. DERIVATIVE FINANCIAL INSTRUMENTS
The Group has contracted a series of derivative financial instruments
to minimise the risk of exposure to variations in interest and exchange
rates.
Such instruments are contracted considering the risks that affect its
assets and liabilities, after verifying which of the instruments in the
market is the most adequate to hedge the risks.
Such operations, which are contracted with the prior approval by the
Financial Administrator or the Executive Commission, are permanently
monitored through analysis of the various indicators relating to such
instruments, especially evolution of their market value and sensitivity
of their projected cash flows and of the market itself to changes in the
key variables that affect the structures, with the objective assessing
their financial effect.
These derivative financial instruments are recorded in accordance with
the provisions of IAS 39, being measured at their fair value considering
mathematic models, such as option pricing models and discounted
cash flow models for unlisted instruments (over-the-counter
instruments). These models are based essentially on market
information.
The derivative financial instruments mostly used by the Company are
exchange forwards and exchange rate and interest rate swaps.
Such instruments are classified as hedging or trading instruments
considering the provisions of IAS 39.
Investment hedges
At 30 June 2007 and 31 December 2006 the Group had the following
financial instruments hedging the effect of exchange rate variations on
investments in Brazil:
44 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
Fair value
Type of opertion Maturity Amount 30/06/2007 31/12/2006
Swap fixed rate/var. rate 26/09/08 45 000 (6 108) (6 023)
Swap fixed rate/var. rate 28/09/09 45 000 (6 112) (5 946)
Swap fixed rate/var. rate 26/09/08 30 000 (4 068) (3 994)
Swap fixed rate/var. rate 28/09/09 30 000 (4 062) (3 956)
Swap fixed rate/inflation 26/09/08 25 000 (2 501) (2 569)
Swap fixed rate/inflation 28/09/09 25 000 (2 593) (2 562)
41 650 (6 539) (13 681)
Derivatives that do not qualify as hedging instruments (trading)
At 30 June 2007 and 31 December 2006 the Group had the following
interest rate derivative contracted to hedge cash flows relating to a
loan contracted by Brisal – Auto-Estradas do Litoral, S.A. which, at
those dates, did not comply with all the requirements to be considered
for accounting purposes as a hedging instrument:
In addition, in managing interest rate risk on its financial liability, at 30
June 2007 and 31 December 2006 Brisa had the following swaps
under which it receives a fixed rate and pays a variable rate of interest
and European inflation:
Changes in the fair value of these instruments (trading) are recorded
directly in the income statement for the period in which they occur.
On 26 November 2002 Brisa signed a contract with Deutsche Bank AG
London under which it sold to that entity, put options over 32 614 830
ordinary shares of Brisa, which mature in five years, at an exercise price
of 5.617 Euros per share.
At 30 June 2007 and 31 December 2006 the market value of these
options was 1 010 thousand Euros and 4 370 thousand Euros,
respectively, which, considering the maturity of the instruments, is
recorded in the caption “Other current liabilities”.
2007 45CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
30/06/2007 31/12/2006
Type of operation Maturity Amount Fair value Amount Fair value
Swap Tx. var./Tx. Fixa 30 de Junho de 2010 214 407 5 743 161 589 1 433
Fair value
Type of operation Maturity Amount 30/06/2007 31/12/2006
Swap fixed rate/var. rate 26/09/08 45 000 (6 108) (6 023)
Swap fixed rate/var. rate 28/09/09 45 000 (6 112) (5 945)
Swap fixed rate/var. rate 26/09/08 30 000 (4 068) (3 994)
Swap fixed rate/var. rate 28/09/09 30 000 (4 062) (3 956)
Swap fixed rate/inflation 26/09/08 25 000 (2 501) (2 569)
Swap fixed rate/inflation 28/09/09 25 000 (2 593) (2 562)
Swap fixed rate/inflation 26/09/08 20 000 (2 056) (2 032)
Swap fixed rate/inflation 28/09/09 20 000 (2 093) (2 064)
Swap fixed rate/inflation 15/12/08 15 000 (1 317) (1 335)
Swap fixed rate/inflation 15/12/08 15 000 (1 238) (1 248)
Swap fixed rate/inflation 15/12/09 15 000 (1 255) (1 247)
Swap fixed rate/inflation 15/12/09 15 000 (1 318) (1 324)
(34 721) (34 299)
At 30 June 2007 and 31 December 2006 the fair value of the
derivative financial instruments was as follows:
19. OTHER NON-CURRENT ASSETS
Other non-current assets at 30 June 2007 and 31 December 2006 are
made up as follows:
20. CASH AND CASH EQUIVALENTS
The caption Cash and cash equivalents at 30 June 2007 and 31
December 2006 is made up as follows:
The caption “Cash and cash equivalents” includes cash, demand
deposits, treasury applications and term deposits that mature in less
than three months, in which the risk of change in value is insignificant.
The caption “Bank overdrafts” includes the credit balances on demand
deposit accounts with banks.
46 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
Other non Other non Other non
current assets current liabilities current liabilities
30/06/07 31/12/06 30/06/07 31/12/06 30/06/07 31/12/06
Hedging instruments:
Cash-flow hedges - - - 61 - -
Investment hedges - - 6 539 13 681 - -
Trading instruments:
Interest rate and inflation instruments 5 743 1 433 - - 34 721 34 299
Put option - - 1 010 4 370 - -
5 743 1 433 7 549 18 112 34 721 34 299
30/06/2007 31/12/2006
Suplementary capital contributions AEA - 26 087
Pensions 6 368 6 553
Derivative financial instruments (Note 18) 5 743 1 433
Others - 40
12 111 34 113
30/06/2007 31/12/2006
Cash 457 368
Bank deposits payable on demand 49 206 19 086
Treasury applications 52 421 185 279
Cash and cash equivalents 102 084 204 733
Bank overdrafts (Note 24) (13 978) (9 042)
88 106 195 691
21. CAPITAL
The Company’s capital at 30 June 2007 is made up of 600 000 000
fully subscribed and paid up shares of one Euro each.
At 30 June 2007 José de Mello Investimentos, SGPS, SA held, directly
and indirectly through its subsidiaries, a 29.73% participation in the
Company.
22. TREASURY STOCK
Commercial legislation regarding treasury stock requires companies to
maintain a free reserve equal in amount to the cost of their treasury
stock. The reserve is not available for distribution while the stock is
held, a reserve of 91 928 thousand Euros being maintained for that
purpose. In addition, the applicable accounting rules provide that
gains and losses on the sale of treasury stock must be recorded in
reserves.
The following changes took place in treasury stock in the half years
ended 30 June 2007 and 2006:
Resulting from the sales during the half year ended 30 June 2007, the
Company recognized gains of 321 thousand Euros, which were
recorded in reserves.
23. LEGAL RESERVE AND OTHER RESERVES
Legal reserve
Commercial legislation establishes that at least 5% of annual net profit
must be appropriated to a legal reserve until the reserve equals at least
20% of share capital. This reserve is not available for distribution
except upon liquidation of the company, but can be used to absorb
losses once the other reserves have been exhausted, or to increase
capital.
Other reserves
This caption includes a reserve of 91 928 thousand Euros
corresponding to the cost of treasury stock (Note 22) which, under the
provisions of corporate law, must be blocked while the stock is
maintained.
2007 47CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
30/06/2007 30/06/2006
Thousands Thousands
N.º of shares of Euros N.º of shares of Euros
Beginning balance 11 420 886 89 969 5 074 204 27 090
Acquisitions 333 613 3 237 13 499 599 108 915
Sales (161 250) (1 278) (4 168 032) (23 573)
Ending balance 11 593 249 91 928 14 405 771 112 432
24. LOANS
The Group’s loans at 30 June 2007 and 31 December 2006 are made
up as follows:
BONDS
The non convertible bonds issued by the Group at 30 June 2007 and
31 December 2006 are made up as follows:
1998 Issue
The principal characteristics of the 1998 bonds are as follows:
Bonds: Brisa 98 Inflation
Interest rate: Lit / Lio * 2,6%
Interest payment: 29 My each year
Redemption conditions: Three equal instalments of their nominal
value, on 29 May 2006, 2007 and 2008..
Lit – Price index for the penultimate month preceding the redemption
date of the coupon.
Lio – Price index for the penultimate month preceding the subscription
date.
These bonds, which were issued in May 1998, are dematerialised and are
listed on the Lisbon Euronext Stock Exchange and in the PEX market.
The bonds have a nominal value of 4.99 Euros each, mature in ten
years and bear interest at a fixed annual rate of 2.6%, debt service
(principal and interest) being adjusted by the changes in the price
index (*) between (i) the penultimate month preceding the maturity
date of each instalment of interest and principal (Lit) and, (ii) that
applicable to March 1998 (Lio). Interest is payable annually in arrears
and the principal is redeemable in three equal instalments of their
nominal value on the due dates of the last three coupons.
(*) Total Portuguese National Consumer Price Index including housing
published by Instituto Nacional de Estatística (INE).
48 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
30/06/2007 31/12/2006
Current Non-current Current Non-current
Bonds 67 406 1 093 819 41 575 1 126 610
Bank loans 153 894 1 258 318 91 530 1 070 406
Commercial paper 345 910 26 039 202 472 25 363
Short term credit lines 2 000 - 2 000 -
Bank overdrafts (Note 20) 13 978 - 9 042 -
583 188 2 378 176 346 618 2 222 379
30/06/2007 31/12/2006
Nominal value
Issue company Year issued of the issue Current Non-current Current Non-current Maturity date Interest rate
Brisa Finance 2003 500 000 18 268 498 787 6 385 498 667 Sep/13 4,797%
Brisa 2006 600 000 16 126 595 032 1 997 595 721 Dec/16 4,500%
Brisa 1998 74 850 33 012 - 33 193 32 222 May/08 Var.
67 406 1 093 819 41 575 1 126 610
At 30 June 2007 the rate of interest on these bonds was 3.433%.
Considering the accumulated redemption premium, the total average
cost rate for the last 12 months is 6.956%. The amount to be
redeemed (nominal value plus redemption premium) at 30 June 2007
is 32 941 thousand Euros.
2003 Issue
The bonds, totalling 500 000 thousand Euros, were issued on 26
September 2003, with a listing on the Luxembourg Stock Exchange.
The bonds mature in ten years and bear interest payable annually at
the rate of 4.797%. The principal is redeemable in a single instalment
on 26 September 2013. These bonds are the first to be issued under
the Euro Medium Term Notes Programme (EMTN), totalling 2
thousand million Euros. This programme gives the Company great
flexibility of access to the international debt market.
2006 Issue
At the end of 2006 (with settlement on 5 December) Brisa issued
bonds totalling 600 000 thousand Euros. The bonds have a ten year
maturity, bear interest at the fixed rate of 4.5% and were issued at the
price of 99.637%, which corresponded to a Euro mid swap 10 year
interest rate of 3.926% plus a spread of 0.62%.
This is the first issue made by a private Portuguese company under the
new legislation covering debt securities introduced by the Portuguese
State on 7 November 2005 through Decree-Law 193/2005, to make it
easier for Portuguese companies to obtain loans from non resident
investors. The bonds are subject to Portuguese legislation and are
listed on the Luxembourg Stock Exchange.
2007 49CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
BANK LOANS
The caption “Bank loans” at 30 June 2007 and 31 December 2006 is
made up as follows:
On 17 November 2005 Brisa contracted with the EIB, the second
instalment of the Brisa XIII loan of 100 000 thousand Euros (Brisa XIII
– B Instalment). At the time of preparing these financial statements
Brisa had not drawn any amount of the loan, which can be drawn at
any time up to 17 November 2007.
In addition, on 17 February 2006 Brisa contracted with the EIB, a loan
of 200 000 thousand Euros (Brisa XIV) to finance the widening of the
A1, A2, A3, A4 and A5 Motorways. This is a 16 year loan which can
be drawn up to February 2009. Also in the case of this loan no
amounts have been drawn to date.
50 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
30/06/2007 31/12/2006
Amount used Amount used
Finance Interest
entity Limit Current Non-current Maturity Frequency rate Limit Current Non-current
European Investment Bank 11 223 838 802 Jul/08 Annual 2,47% 11 223 17 1 603
European Investment Bank 34 916 1 347 3 847 Oct/06 Annual 8,62% 34 916 1 123 3 859
European Investment Bank 29 928 3 552 11 462 Mar/11 Annual 8,73% 29 928 4 181 14 623
European Investment Bank 74 820 - - Jun/05 Annual - 74 820 9 082 -
European Investment Bank 137 169 11 245 39 191 Sep/11 Annual 3,72% 137 169 10 335 39 191
European Investment Bank 132 181 13 266 13 218 Jun/09 Annual 3,91% 132 181 13 443 26 436
European Investment Bank 74 820 6 358 37 673 Dec/13 Annual 4,13% 74 820 6 359 37 674
European Investment Bank 49 880 4 448 29 175 Dec/14 Annual 4,13% 49 880 5 477 27 929
European Investment Bank 62 350 5 528 41 566 Sep/15 Annual 4,04% 62 350 5 342 41 567
European Investment Bank 74 820 6 347 43 754 Dec/14 Annual 4,13% 74 820 6 342 43 754
European Investment Bank 89 784 9 011 59 857 Dec/15 Annual 3,98% 89 784 7 607 59 856
European Investment Bank 54 868 4 648 36 579 Jun/16 Annual 4,13% 54 868 4 651 41 151
European Investment Bank 54 868 6 045 41 151 Sep/16 Annual 3,91% 54 868 5 194 41 151
European Investment Bank 45 000 4 582 41 250 Dec/18 Annual 3,53% 45 000 3 818 41 250
European Investment Bank 15 000 1 530 13 750 Dec/18 Annual 3,29% 15 000 1 273 13 750
European Investment Bank 350 000 29 832 320 833 Jun/19 Annual 4,28% 350 000 628 350 000
European Investment Bank 100 000 - - Jun/23 Annual - 100 000 - -
European Investment Bank 200 000 - - Jun/23 Annual - 200 000 - -
European Investment Bank 263 874 1 611 135 561 Dec/31 Half yearly 5,05% 263 874 4 042 147 388
European Investment Bank 262 726 5 058 212 606 Nov/16 Half yearly 5,23% 262 726 1 279 137 994
European Investment Bank 209 495 12 333 98 341 Nov/21 Half yearly 5,82% - - -
Banking syndicate 209 495 25 650 76 798 Nov/16 Half yearly 4,48% - - -
Millennium BCP 4 482 - - Jun/07 Half yearly - 4 482 672 -
Banco Santander Totta 3 000 665 904 Sep/09 Quarterly 4,75% 3 000 665 1 230
2 544 697 153 894 1 258 318 2 125 707 91 530 1 070 406
The following guarantees have been given by third parties for the
loans from the EIB:
(a)This amount corresponds to guarantees of Brisa in the amount of 87
159 thousand Euros, Brisal in the amount of 238 994 thousand Euros
and AEA in the amount of 112 248 thousand Euros.
At 30 June 2007 and 31 December 2006 the bank loans were
repayable as follows:
COMMERCIAL PAPER AND BANK OVERDRAFTS
The other loans obtained at 30 June 2007 and 31 December 2006 are
as follows:
At 30 June 2007 Brisa had five commercial paper programs
contracted, totalling a maximum of 620 000 thousand Euros, of which
343 000 thousand Euros had been placed at that date.
2007 51CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
Guarantees by the Stae in favour of the EIB 311 413
Bank guarantees in favour of the EIB (a) 438 401
30/06/2007 31/12/2006
2007 76 609 91 530
2008 114 173 103 058
2009 113 442 102 477
2010 110 697 89 179
2011 102 425 88 433
Aapós 2011 894 866 687 259
1 412 212 1 161 936
Entity financed 30/06/2007 31/12/2006 Currency
Other loans:
Commercial paper BRISA 343 885 200 158 EUR
Commercial paper Controlauto 28 064 27 677 EUR
Short term credit lines Controlauto 2 000 2 000 EUR
373 949 229 835
Bank overdrafts: (note 17)
Short term credit lines BRISA 3 137 3 174 EUR
Short term credit lines BRISA Engenharia e Gestão 3 271 412 EUR
Short term credit lines Iteuve 92 3 EUR
Short term credit lines Controlauto 1 938 2 055 EUR
Short term credit lines Via Verde Portugal 5 540 3 398 EUR
13 978 9 042
387 927 238 877
The loans at 30 June 2007 were in the following currencies:
The loans in foreign currencies bear interest at market rates and were
translated to Euros at the rates in force on the balance sheet date.
25. CONTINGENT ASSETS AND LIABILITIES
At 30 June 2007 and 31 December 2006 the companies included in
the consolidation had the following bank guarantees given to third
parties:
(a) This amount corresponds to bank guarantees given by Brisa to
Brisal, in guarantee of compliance with the Agreement to Subscribe
and Pay for Capital of Brisal.
(b) This amount corresponds to bank guarantees given by Brisa and
Brisal to several courts under real estate expropriation processes.
In addition, at 30 June 2007 all the share capital of Auto-Estradas do
Atlântico - Concessões Rodoviárias de Portugal S.A. was pledged in
favour of the financing entities.
26. INCENTIVE PLAN
The Shareholders’ General Meeting held on 10 March 2006 authorised
the Board of Directors to create a new management incentive plan
through the approval of regulations for the acquisition of shares.
Therefore, the conditions of the new General Incentive Plan and
Regulations for the Acquisition of Shares (Plano Geral de Incentivos e
Regulamento de Aquisição de Acções - “PGIRAA”) were defined,
under which the beneficiaries can acquire Brisa shares at the market
price, financed by bank loans. In the half year ended 30 June 2007 the
plan was extended to new personnel.
In addition, on 7 July 2006, under the PGIRAA plan, Brisa made a
Public Share Distribution Offering of treasury stock to cover the
exercise of the rights granted, which was realised on 10 and 18 July
2006.
As a result of exercising all the rights of acquisition of Brisa shares, in
the year ended 31 December 2006 the beneficiaries of the Plan
acquired 5 105 000 shares at a cost of 40 789 thousand Euros,
corresponding to a market price of 7 99 Euros. In addition, as a result
of extending the Plan initially created, in the half year ended 30 June
2007 the beneficiaries of the Plan acquired 106 250 shares at a cost
of 1 063 thousand Euros, corresponding to a market price of 10 Euros
per share.
52 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
Foreign
currency Euros
(thousands) (thousands)
Euros 2 955 051
CHF 10 449 6 313
2 961 364
30/06/2007 31/12/2006
Guarantees given::
Brisal (a) 80 724 96 683
EP - Estradas de Portugal (In accordance with
the Concession Contract of BAE)) 48 365 45 115
EEP - Estradas de Portugal (In accordance with
the Concession Contract of BRISAL) 10 403 13 042
Bank guarantees in favour of the courts (b)
Other guarantees given to third parties 18 322 11 358
162 072 186 266
In accordance with the PGIRAA plan, the shares cannot be traded
while the right to sell them and use their potential gains are not
confirmed by an assessment of performance, which will occur as
follows:
• Management
- The full amount in April 2008
• Other personnel
- 20% in April 2009
- 30% in April 2010
- 50% in April 2011
The Company has established a mechanism under the PGIRAA plan to
provide a guarantee to the participants, consisting of a commitment to
repurchase the Company’s shares in the event of the right to sell them
not being confirmed or devaluation of the shares.
In accordance with IAS 32 and IFRS 2, in addition to recording the sale
of the treasury stock mentioned above, recognition of the transactions
relating to the incentive plan resulted in the following impact on the
financial statements as of 30 June 2007:
- Recognition of an initial liability of 42 399 thousand Euros by
corresponding charge to reserves, by the present value of the liability
to repurchase the shares under the conditions mentioned above. As
a result of updating the amount, the liability at 30 June 2007
amounted to 43 348 thousand Euros.
- Recognition of the benefit, which in accordance with IFRS 2 is
understood to be granted to personnel and management, inherent
in the valuation of the shares to be granted in the future. Recognition
of this benefit, resulting from considering the plan as “a benefit
granted in shares and settled in treasury stock instruments” in
accordance with IFRS 2, resulted in the recognition of personnel costs
and an increase in equity. This recognition must be repeated
throughout the period up to confirmation of the right of the
beneficiaries to sell the shares, based on measuring the fair value of
the benefit at the beginning of the plan. In the half year ended 30
June 2007 personnel costs corresponding to the increase in equity
amounted to 512 thousand Euros.
2007 53CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
27. OTHER COMMITMENTS
Under the above mentioned contract to purchase AEA, Brisa agreed to sell
to SMLN – Concessões Rodoviárias de Portugal, S.A. (“SMLN”), a
company owned by the construction company shareholders of AEA, a
10% participation in the capital and voting rights of Brisal – Auto-Estradas
do Litoral, S.A. (Brisal). Completion of this operation is also subject to
approval by the Portuguese State and the banks that finance Brisal.
28. RELATED PARTIES
Transactions and balances between Brisa and related Group
companies were eliminated in the consolidation process and so are not
disclosed in this note.
Balances and transactions between the Group and associated, related,
jointly and individually controlled companies are detailed below. The
terms and conditions of the transactions between Brisa and these
related parties are substantially similar to those contracted, accepted
and practiced in similar operations with independent entities.
The main balances receivable from and payable to related entities as of
30 June 2007 and 31 December 2006 are as follows:
54 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
Receivables Payables
30/06/2007 31/12/2006 30/06/2007 31/12/2006
Grupo Efacec 17 229 1 628 7 157
M Dados - Sistemas de Informação, S.A. - - 66 693
Onitelecom - Infocomunicações, S.A 27 44 126 1 381
Sagies - Sociedade de Análise e Gestão de Instalações e Equipamentos Sociais, S.A. - - 19 37
Imopólis - Sociedade Gestora de Fundos de Investimento Imobiliário, S.A. - - 3 125
Hospital CUF Infante Santo, S.A. 6 - - -
José de Mello, SGPS, S.A. - 20 - 3
50 293 1 842 9 396
In addition, the main transactions carried out with related entities in
the half years ended 30 June 2007 and 2006, are as follows:
Remuneration of the members of the corporate boards of the Group
companies in the half years ended 30 June 2007 and 2006 was as
follows::
2007 55CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
Tangible Operating Operating
fixed assets income expenses
30/06/2007 30/06/2006 30/06/2007 30/06/2006 30/06/2007 30/06/2006
Grupo Efacec 281 1 808 16 336 12 1 766
Innovagency - Consultoria, Tecnologia e Comunicação, S.A. - 15 - - - -
Engimais - Engenharia e Consultoria Imobiliária, S.A. - 12 - - - -
Imopólis - Sociedade Gestora de Fundos de Investimento Imobiliário, S.A. - - - - 437 399
M Dados - Sistemas de Informação, S.A. 18 73 - - 24 289
Onitelecom - Infocomunicações, S.A. - - 810 923 602 612
Sagies - Sociedade de Análise e Gestão de instalações e Equipamentos Sociais, S.A. - - - - 113 115
SGHD - Sociedade Gestora do Hospital das Descobertas, S.A. - - 2 - - -
Hospital CUF Infante Santo, S.A. - - 20 - - -
299 1908 848 1 259 1188 3181
30/06/2007 30/06/2006
Executive directors:
Fixed remuneration 2 152 2 161
Variable remuneration 320 1 851
Defined benefits 167 175
Non executive directors::
Fixed remuneration 210 210
Audit Council 10 20
2 859 4 417
29. APPROVAL OF THE FINANCIAL STATEMENTS
The financial statements for the half year ended 30 June 2007 were
approved by the Board of Directors and authorised for publication on
17 September 2007.
30. NOTE ADDED FOR TRANSLATION
These consolidated financial statements are a translation of financial
statements originally issued in Portuguese. In the event of
discrepancies, the Portuguese language version prevails.
S. Domingos de Rana, 17 September 2007
The Accountant, Registered under nº 1351
Abel Silva
THE BOARD OF DIRECTORS
Vasco Maria Guimarães José de Mello
João Pedro Stilwell Rocha e Melo
Daniel Pacheco Amaral
João Pedro Ribeiro de Azevedo Coutinho
João Afonso Ramalho Sopas Pereira Bento
António José Fernandes de Sousa
António do Pranto Nogueira Leite
Isidre Fainé Casás
Luís Manuel de Carvalho Telles de Abreu
António Ressano Garcia Lamas
João Vieira de Almeida
Martin Rey
Pedro Bordalo Silva
56 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
2007 57CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
LIMITED REVIEW REPORT ON THE HALF YEAR CONSOLIDATED
FINANCIAL INFORMATION PREPARED BY AN AUDITOR
REGISTERED IN THE SECURITES MARKET COMMISSION
(COMISSÃO DO MERCADO DE VALORES MOBILIÁRIOS)
Introduction
1. For the purposes of the Securities Market Code (Código dos
Valores Mobiliários) we hereby present our limited review report on
the consolidated financial information of Brisa – Auto-Estradas de
Portugal, S.A. (“the Company”) for the half year ended 30 June
2007 included in the: Directors’ Report, consolidated balance sheet
that reflects a total of 4,791,564 thousand Euros and shareholders’
equity of 1,504,430 thousand Euros, including consolidated net
profit of 88,248 thousand Euros and consolidated statement of
profit and loss by nature and consolidated statement of cash flows
and statement of changes in shareholders’ equity for the half year
then ended and the corresponding notes.
2. The amounts in the financial statements, as well as that of the
additional financial information, were extracted from the
accounting records of the Company, adjusted subsequently with
the amounts, not yet recorded, which were reviewed by us.
Responsibilities
3. The Company’s Board of Directors is responsible for: (i) the
preparation of consolidated financial information that presents a
true and fair view of the financial position of the companies
included in the consolidation, the consolidated results of their
operations, changes in shareholders’ equity and their consolidated
cash flows; (ii) the preparation of historical financial information in
accordance with International Financial Reporting Standards
endorsed by the European Union (“IAS/IFRS”) and that is complete,
true, up-to-date, clear, objective and licit, as required by the
Securities Market Code; (iii) the adoption of adequate accounting
policies and criteria; (iv) the maintenance of an appropriate system
of internal control; and (v) informing any significant facts that have
influenced their operations, financial position or results.
4. Our responsibility is to verify the financial information contained in
the documents of account referred to above, namely if, in all
material respects, it is complete, true, up-to-date, clear, objective
and licit, as required by the Securities Market Code, and issue a
professional and independent report which provides moderate
assurance on that information, based on our work.
Scope
5. Our work had the objective of obtaining moderate assurance
about whether the financial information referred to above is
exempt from material errors. Our work was performed in
accordance with the Technical Review/Audit Standards (“Normas
Técnicas e as Directrizes de Revisão/Auditoria”) issued by the
Portuguese Institute of Statutory Auditors (“Ordem dos Revisores
Oficiais de Contas”), was planned in accordance with that
objective and consisted principally of enquiries and analytical
procedures to review: (i) the reliability of the disclosures included in
the financial information; (ii) the adequacy of the accounting
policies adopted, taking into consideration the circumstances and
their consistent application; (iii) the applicability of the going
concern concept; (iv) the presentation of the financial information;
and (v) if, in all material respects, the financial information is
complete, true, up-to-date, clear, objective and licit , as required by
the Securities Market Code.
6. Our work also included verifying the consistency of the
consolidated financial information included in the Directors’ Report
with the remaining documents referred to above.
7. We believe that our work provides a reasonable basis for issuing
this limited review report on the half year information.
Opinion
8. Based on our work, which was performed with the objective of
obtaining moderate assurance, nothing came to our attention that
leads us to believe that the consolidated financial information for
the half year ended 30 June 2007, referred to in paragraph 1
above of Brisa – Auto-Estradas de Portugal, S.A., is not exempt
from material errors that affect its conformity with International
Financial Reporting Standards endorsed by the European Union
and that, in accordance with the definitions included in the
standards referred to in paragraph 5 above, it is not complete, true,
up-to-date, clear, objective and licit.
Lisbon, 18 September 2007
DELOITTE & ASSOCIADOS, SROC S.A.
Represented by Carlos Pereira Freire
58 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
2007CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
01CORPORATE GOVERNANCE
GOVERNING BODIES
The governing bodies of BRISA Auto – Estradas de Portugal, S.A. are
the following:
BOARD OF DIRECTORS:
CHAIRMAN Vasco Maria Guimarães José de Mello
VICE-CHAIRMAN João Pedro Stilwell Rocha e Melo
Director Daniel Pacheco Amaral
Director João Pedro Ribeiro de Azevedo Coutinho
Director João Afonso Ramalho Sopas Pereira Bento
Director António José Fernandes de Sousa
Director António Nogueira Leite
Director Isídro Fainé Casas
Director Luís Manuel de Carvalho Telles de Abreu
Director António Ressano Garcia Lamas
Director João Vieira de Almeida
Director Martin Rey
Director Pedro Bordalo Silva
BOARD OF THE GENERAL MEETING:
CHAIRMAN António Manuel de Carvalho Ferreira Vitorino
VICE-CHAIRMAN Francisco de Sousa da Câmara
SECRETARY Tiago Severim de Melo Alves dos Santos
Audit board:
CHAIRMAN Pedro Infante de la Cerda Ribeiro da Cunha
STANDING MEMBERS Tirso Olazábal Cavero
Francisco Xavier Alves
DEPUTY MEMBER Patrício Mimoso & Mendes Jorge, Chartered
Accountants nº 42, represented by
Joaquim Patrício da Silva, Chartered
Accountant nº 320, with office at Av. do Brasil,
nº 15 – 1º, 1749-112 Lisboa.
External chartered accountant:
Alves da Cunha, A. Dias & Associados, Chartered Accountants nº 74,
represented by José Duarte Assunção Dias, Chartered Accountant nº
513, with Office at Rua Américo Durão, 6-8º Esqº, 1900–064 LISBOA.
Deputy external chartered accountant
José Luís Areal Alves da Cunha, Chartered Accountant nº 585, with
office at Rua Américo Durão, 6-8º Esqº, 1900–064 LISBOA
Company secretary
Tiago Severim de Melo Alves dos Santos
60 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
2007 61
MAJOR HOLDINGS PURSUANT TO ART. 20º OF CVM (THE PORTUGUESE SECURITIES CODE)
Number of shares % share capital % voting rights (1)
José de Mello Investimentos SGPS,S.A. 94 655 688 15,78 16,09
Window Blue (2) 3 024 078 0,5 0,51
Impegest (2) 8 552 368 1,43 1,45
Egadi (2) 15 009 362 2,5 2,55
Orla (2) 57 116 819 9,52 9,71
Members of the governing bodies 1 116 872 0,19 0,19
Total José de Mello Investimentos SGPS, S.A. 179 475 187 29,19 30,51
Abertis (Portugal) SGPS, S.A., (wholly owned by Abertis Infraestructuras, S.A.) 60 000 000 10 10,2
Members of the governing bodies 1 116 872 0,19 0,19
Babcock & Brown 60 066 725 10,01 10,21
Cinveste
Cinveste, SGPS, S.A. 29 911 560 4,99 5,08
Cinveste Finance, SGPS Lda 25 407 626 4,23 4,32
4 503 934 0,75 0,77
Cinveste, SGPS, S.A. is controlled by LSMS Investimentos SGPS S.A., in which Luís Augusto da Silva has a majority stake
Kendall Develops S.L. 13 395 119 2,23 2,28
Attributed to Banco Privado Português 13 395 119 2,23 2,27
Capital Group Companies 12 119 570 2,02 2,06
Caixa de Aforros de Vigo Ourense e Pontevedra (Caixa Nova) 12 000 000 2.00 2,04
(1) Adjusted for the number of treasury shares at 30 June 2007
(2) Majority-owned by José de Mello Investimentos, SGPS, S.A.
CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
62 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
NUMBER OF SHARES HOLD BY MEMBERS OF THE EXECUTIVE AND AUDITING BODIES
– ART. 447º, Nº 5 OF THE COMPANIES CODE AND CHAPTER IV,1.C) OF THE APPENDIX TO CMVM’S REGULATION 7/2001
Name Owned at Bought Sold in Owned at
31 Dec 2006 in the period the period 30 Jun 2007
Vasco de Mello 584 352 - - 584 352
Pedro Rocha e Melo 532 000 - - 532 000
Daniel Amaral 538 700 - - 538 700
João Azevedo Coutinho 482 500 - - 482 500
João Bento 467 190 - - 467 190
António Fernandes de Sousa 1 520 - - 1 520
António Nogueira Leite 0 - - 0
Isidro Fainé 1 200 - - 1 200
Luis Telles de Abreu 0 - - 0
António Lamas 0 - - 0
João Vieira de Almeida 0 0
Jorge Weber Ramos 0 - - 0
Luis Brazão Gonçalves 0 - - 0
2007
OWN SHARES TRANSACTIONS – ART. 66º OF THE COMPANIES CODE
Date ISIN Nº of shares Market Type Share Price (€) Total shares Reazonowned aftertransaction
03/01/06 PTBRI0AM0000 30 000 Euronext Sell 7,1610 5 044 204 Incentive Plan
26/01/06 PTBRI0AM0000 534 086 Euronext Sell 7,2000 4 510 118 Shares Change
26/01/06 PTBRI1AM0009 534 086 Euronext Buy 7,1800 5 044 204 Shares Change
07/02/06 PTBRI0AM0000 5 000 OTC Sell 5,3400 5 039 204 Incentive Plan
21/02/06 PTBRI0AM0000 15 000 OTC Sell 5,3400 5 024 204 Incentive Plan
03/03/06 PTBRI0AM0000 7 800 OTC Sell 5,3400 5 016 404 Incentive Plan
10/03/06 PTBRI0AM0000 4 000 OTC Sell 5,3400 5 012 404 Incentive Plan
10/03/06 PTBRI0AM0000 6 040 OTC Sell 5,3400 5 006 364 Incentive Plan
20/03/06 PTBRI0AM0000 2 750 OTC Sell 5,3400 5 003 614 Incentive Plan
20/03/06 PTBRI0AM0000 55 000 OTC Sell 5,3400 4 948 614 Incentive Plan
15/03/06 PTBRI0AM0000 1 270 OTC Sell 5,3400 4 947 344 Incentive Plan
15/03/06 PTBRI0AM0000 6 300 OTC Sell 5,3400 4 941 044 Incentive Plan
24/03/06 PTBRI0AM0000 2 550 OTC Sell 5,3400 4 938 494 Incentive Plan
24/03/06 PTBRI0AM0000 3 500 OTC Sell 5,3400 4 934 994 Incentive Plan
28/03/06 PTBRI0AM0000 28 000 OTC Sell 5,3400 4 906 994 Incentive Plan
28/03/06 PTBRI0AM0000 3 190 000 OTC Sell 7,7100 1 716 994 Shares Change
28/03/06 PTBRI1AM0009 3 190 000 OTC Buy 7,6900 4 906 994 Shares Change
06/04/06 PTBRI0AM0000 1 000 OTC Sell 5,3400 4 905 994 Incentive Plan
19/04/06 PTBRI1AM0009 6 868 641 OTC Buy 8,1097 11 774 635 Exercise due Put Option DB
21/04/06 PTBRI0AM0000 30 736 Euronext Sell 8,2800 11 743 899 Reduction own stock position
11/05/06 PTBRI1AM0009 1 922 713 OTC Buy 8,5489 13 666 612 Exercise due Put Option DB
15/05/06 PTBRI1AM0009 445 072 OTC Buy 8,5854 14 111 684 Exercise due Put Option DB
22/05/06 PTBRI1AM0009 534 087 OTC Buy 8,5247 14 645 771 Exercise due Put Option DB
30/05/06 PTBRI1AM0009 240 000 OTC Sell 8,0500 14 405 771 Incentive Plan
04/07/06 PTBRI1AM0009 1 353 021 OTC Buy 8,1164 15 758 792 Exercise due Put Option DB
07/07/06 PTBRI1AM0009 10 001 Euronext Sell 7,9800 15 748 791 Reduction own stock position
21/07/06 PTBRI1AM0009 5 105 000 OTC Sell 7,9900 10 643 791 Incentive Plan
06/09/06 PTBRI1AM0009 11 570 OTC Buy 8,0500 10 655 361 Increase own stock position
09/10/06 PTBRI1AM0009 765 525 OTC Buy 8,5170 11 420 886 Exercise due Put Option DB
03/05/07 PTBRI0AM0000 333 613 Euronext Buy 9,7044 11 754 499 Increase own stock position
07/05/07 PTBRI0AM0000 25 000 Euronext Sell 9,7500 11 729 499 Reduction own stock position
23/05/07 PTBRI0AM0000 30 000 Euronext Sell 9,7683 11 593 249 Reduction own stock position
27/06/07 PTBRI0AM0000 106 250 Euronext Sell 10,0000 11 593 249 Incentive Plan
63CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
EVENTS AFTER 30 JUNE 2007
INCREASE IN THE NUMBER OF DIRECTORS
A resolution of the general shareholder meeting held last 12
September increased the number of directors from 11 to 13,
whereupon two new directors were elected in representation of two
significant shareholders. Martin Rey, who does not own any shares in
the company, was elected on behalf of Babcock & Brown and Pedro
Bordalo Silva, who owns 20,000 shares in the company, was elected
on behalf of Cinveste, SGPS.
64 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
SIGNIFICANT SHAREHOLDERS AT REPORTING DATE
Number of shares % share capital % voting rights (1)
José de Mello Investimentos SGPS,S.A. 94 655 688 15,78 16,13
Window Blue (2) 3 024 078 0,50 0,52
Impegest (2) 8 552 368 1,43 1,46
Egadi (2) 15 009 362 2,50 2,56
Orla (2) 57 116 819 9,52 9,73
Members of the governing bodies 1 116 872 0,19 0,19
Total José de Mello Investimentos SGPS, S.A. 179 475 187 29,19 30,59
Abertis (Portugal) SGPS, SA, (wholly owned by Abertis Infraestruturas, S.A. 60 000 000 10,00 10,23
Members of the governing bodies 585 552 0,10 0,10
Babcock & Brown 60 066 725 10,01 10,24
Cinveste 29 911 560 4,99 5,10
Cinveste, SGPS, S.A. 25 407 626 4,23 4,33
Cinveste Finance, SGPS Lda 4 503 934 0,75 0,77
Cinveste, SGPS, S.A. is controlled by LSMS Investimentos SGPS S.A., in which Luís Augusto da Silva has a majority stake
Kendall Develops S.L. 30 737 859 6,12 5,24
Attributed to Banco Privado Português 30 737 859 6,12 5,24
Capital Partners PTY LTD 20 165 497 3,36 3,44
Capital Group Companies 12 119 570 2,02 2,07
Caixa de Aforros de Vigo Ourense e Pontevedra (Caixa Nova) 12 000 000 2 2,05
(1) Adjusted for the number of treasury shares at the date of the report
(2) Majority-owned by José de Mello Investimentos, SGPS, SA
2007CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
TRAFFIC AND NETWORK DATA
66 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
A1 - AUTO-ESTRADA DO NORTE
ADT
Stretch 1H2006 1H2007
ALVERCA - V. F. XIRA NÓ 2 77 132 71 302
V.F.XIRA NÓ 2 - V. F. XIRA 81 247 75 443
V. F. XIRA - NÓ A1/A10 66 204 60 343
NÓ A1/A10 - CARREGADO 66 204 67 152
CARREGADO - A. CIMA 47 172 47 652
A. CIMA - CARTAXO 36 221 37 534
CARTAXO - SANTARÉM 36 334 37 382
SANTARÉM - NÓ A1/A15 39 962 40 865
NÓ A1/A15 - T. NOVAS 37 588 38 292
T. NOVAS - FÁTIMA 26 837 27 407
FÁTIMA - LEIRIA 26 988 27 649
LEIRIA - POMBAL 28 575 29 656
POMBAL - CONDEIXA 28 898 29 901
CONDEIXA - COIMBRA S. 33 689 34 706
COIMBRA S. - COIMBRA N. 29 348 30 055
COIMBRA N. - MEALHADA 29 398 30 089
MEALHADA - AVEIRO S. 28 665 29 217
AVEIRO S. - ALBERGARIA 25 121 25 511
ALBERGARIA - ESTARREJA 45 932 48 141
ESTARREJA - FEIRA 24 546 25 667
FEIRA - NÓ IC24 28 872 31 147
NÓ IC24 - CARVALHOS 31 999 33 792
A-1 34 204 34 750
(a) - Circulation 10^9 veic.km
A2 - AUTO-ESTRADA DO SUL
ADT
Stretch 1H2006 1H2007
FOGUETEIRO - COINA 49 390 50 656
COINA - PALMELA 33 060 34 014
PALMELA - NÓ DE SETÚBAL 33 853 34 714
NÓ DE SETÚBAL- MARATECA 23 254 23 852
MARATECA - NÓ DA A2 21 027 21 597
NÓ DA A2 - ALCÁCER 15 721 16 447
ALCÁCER-GRÂNDOLA N. 14 160 14 794
GRÂNDOLA N.-GRÂNDOLA S. 11 208 11 541
GRÂNDOLA S. - ALJUSTREL 8 565 8 860
ALJUSTREL - CASTRO VERDE 8 445 8 688
CASTRO VERDE - ALMODÔVAR 9 370 9 659
ALMODÔVAR - S.B.MESSINES 9 516 9 817
S.B.MESSINES - PADERNE 9 337 9 655
A-2 14 667 15 145
(a) - Circulation 10^9 veic.km
2007 67CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
A3 - AUTO-ESTRADA PORTO / VALENÇA
ADT
Stretch 1H2006 1H2007
MAIA - STº TIRSO 50 153 50 329
STº TIRSO - FAMALICÃO 43 487 43 590
FAMALICÃO - CRUZ 21 605 21 707
CRUZ - BRAGA S. 18 324 18 400
BRAGA S. - CELEIRÓS 14 599 14 755
BRAGA S. - BRAGA O. 7 683 7 442
BRAGA O. - EN 201 7 023 6 846
EN 201 - P. DE LIMA S. 7 833 7 803
P. LIMA S. - P. LIMA N. 10 518 10 736
P. LIMA N. - EN 303 7 768 8 106
EN 303 - VALENÇA 7 541 7 893
A-3 17 078 17 175
(a) - Circulation 10^9 veic.km
A4 - AUTO-ESTRADA PORTO / AMARANTE
ADT
Stretch 1H2006 1H2007
ERMESINDE - VALONGO 45 032 41 094
VALONGO - CAMPO 43 814 38 820
CAMPO - BALTAR 35 580 30 703
BALTAR - PAREDES 31 578 26 579
PAREDES - GUILHUFE 28 208 23 284
GUILHUFE - PENAFIEL 27 404 22 874
PENAFIEL - IP9 23 763 20 340
IP9 - AMARANTE MD 14 700 15 157
A-4 27 958 24 962
(a) - Circulation 10^9 veic.km
A5 - AUTO-ESTRADA DA COSTA DO ESTORIL
ADT
Stretch 1H2006 1H2007
E. NACIONAL - OEIRAS 130 808 130 877
OEIRAS - CARCAVELOS 83 451 84 643
CARCAVELOS - ESTORIL 54 957 56 235
ESTORIL - CASCAIS 56 815 58 656
A-5 78 745 79 903
(a) - Circulation 10^9 veic.km
68 CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
A6 - AUTO-ESTRADA MARATECA / CAIA
ADT
Stretch 1H2006 1H2007
NÓ DA A2 - V. NOVAS 8 805 8 969
V. NOVAS - MONTEMOR O. 8 213 8 368
MONT. O. - MONT. E. 7 553 7 696
MONT. ESTE - ÉVORA O. 6 626 6 765
ÉVORA O. - ÉVORA E. 3 118 3 165
ÉVORA E. - ESTREMOZ 3 794 3 870
ESTREMOZ - BORBA 2 868 2 915
BORBA - ELVAS 2 914 2 956
A-6 5 254 5 352
(a) - Circulation 10^9 veic.km
A9 - CREL - CIRCULAR REGIONAL EXTERIOR DE LISBOA
ADT
Stretch 1H2006 1H2007
E. NACIONAL - QUELUZ 39 980 41 019
QUELUZ - RAD. PONTINHA 41 057 44 099
R. PONTINHA - R. ODIVELAS 26 784 28 575
R. ODIVELAS - LOURES 26 913 28 511
LOURES - ZAMBUJAL 23 255 25 314
ZAMBUJAL - NÓ A9/A10 15 149 16 343
NÓ A9/A10 - ALVERCA 16 484 11 640
A-9 26 537 27 756
(a) - Circulation 10^9 veic.km
A10 - AUTO-ESTRADA BUCELAS / CARREGADO / IC3
ADT
Stretch 1H2006 1H2007
NÓ A9/A10 - ARRUDA 3 926 10 343
ARRUDA - NÓ A1/A10 6 778
BENAVENTE - NÓ A10/A13 417 500
TMD REDE HOMÓLOGA - A10 2 110 5 249
2007 69CONSOLIDATED REPORT AND ACCOUNTS FIRST HALF 2OO7 - BRISA AUTO-ESTRADAS DE PORTUGAL
BRISA NETWORK
ADT
1H2006 1H2007
LIKE FOR LIKE NETWORK 20 045 20 327
TOTAL NETWORK
(a) - Circulation 10^9 veic.km
A12 - AUTO-ESTRADA SETÚBAL / MONTIJO
ADT
Stretch 1H2006 1H2007
P. NOVO - MONTIJO 19 326 19 473
NÓ DE SETÚBAL - P. NOVO 18 776 18 841
NÓ DE SETÚBAL- SETÚBAL 30 300 30 717
A-12 21 470 21 644
(a) - Circulation 10^9 veic.km
A13 - AUTO-ESTRADA ALMEIRIM / MARATECA
ADT
Stretch 1H2006 1H2007
ALMEIRIM - SALVATERRA 4 014 4 358
SALVATERRA - NÓ A10/A13 3 815 4 190
NÓ A10/A13 - STº ESTEVÃO 3 669 4 020
STº ESTEVÃO - PEGÕES 3 845 4 193
PEGÕES - NÓ A2/A6/A13 3 816 4 139
A-13 3 867 4 216
(a) - Circulation 10^9 veic.km
A14 - AUTO-ESTRADA FIGUEIRA DA FOZ / COIMBRA (NORTE)
ADT
Stretch 1H2006 1H2007
STª EULÁLIA - MONTEMOR 4 393 4 444
MONTEMOR - LIG. EN 335 4 702 4 782
LIG. EN 335 - ANÇÃ 4 888 4 985
ANÇÃ - COIMBRA NORTE 7 309 7 722
A-14 5 141 5 277
(a) - Circulation 10^9 veic.km
Brisa- Auto Estradas de Portugal, SA, public limited company with
share capital of 600 million euros, head office at Quinta da Torre
da Aguilha – Edifício Brisa – São Domingos de Rana, Concelho de
Cascais, Tax Identification No. 500048177, and registered under
nº 10583 with the Registrar of Companies at Cascais.