Sadia S.A. - Provided by FIRB - Financial Investor Relations Brasil

FORM 6-K
U.S. SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13A-16 OR 15D-16
OF THE SECURITIES EXCHANGE ACT OF 1934

For the month of August 2006

Commission File Number 1-15184

SADIA S.A.
(Exact Name as Specified in its Charter)

N/A
--------------------------------------
(Translation of Registrant's Name)

Rua Fortunato Ferraz, 365
Vila Anastacio, Sao Paulo, SP
05093-901 Brazil
(Address of principal executive offices) (Zip code)

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

Form 20-F   [X]                    Form 40-F    [   ]

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):    [   ]

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):    [   ]

Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the
information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes   [    ]                           No   [X]

If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): Not applicable.




SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused the Report to be signed
on its behalf by the undersigned, thereunto duly authorized.

Date: Aug 3, 2006

SADIA S.A.


By:/s/ Luiz Gonzaga Murat Junior
----------------------------------
Name: Luiz Gonzaga Murat Junior
Title: Chief Financial Officer and Investor Relations Director


 

 

 

 

 

Sadia S.A.

Interim financial information
Six-month period ended
June 30, 2006 (Unaudited)

(A translation of the original interim financial information in Portuguese, prepared in accordance with accounting principles derived from the Brazilian Corporation Law and rules of the Brazilian Securities Commission (CVM))

 

 

 

 

 

1


 

Sadia S.A.

 

Interim financial information (Unaudited)

Six month period ended June 30, 2006

 

 

 

 

Contents

 

Independent accountants’ review report

 

3 - 4

 

Balance sheets

 

5 - 7

 

Income statements

 

8

 

Notes to the interim financial information

 

9 - 48

 

2


 

Independent accountants’ review report

To
The Board of Directors and Shareholders
Sadia S.A.
Concórdia - SC

 

1.  We have reviewed the interim financial information of Sadia S.A. and the consolidated interim financial information of Sadia S.A and its subsidiaries, for the six-month period ended June 30, 2006, which comprises the balance sheets, the income statements, management report and other relevant information, prepared in accordance with the accounting practices adopted in Brazil.

2. Our review was prepared in accordance with the review standards established by IBRACON - Brazilian Institute of Independent Auditors and the Federal Council of Accounting, and included, basically: (a) inquiry and discussion with management responsible for the accounting, financial and operating areas of the Company and its subsidiaries, regarding the main criteria adopted in the preparation of the interim financial information; and (b) review of the information and subsequent events, which have, or may have, a material effect on the financial situation and the operations of the Company and its subsidiaries.

3.  Based on our special review, we are not aware of any material change which should be made to the interim financial information above for it to be in accordance with accounting practices adopted in Brazil and regulations issued by the Brazilian Securities Exchange Commission (CVM), specifically applicable to the preparation of interim financial information.

3


4.  Our review was performed with the objective of issuing a review report on the interim financial information referred to in the first paragraph.  The statements of cash flows and added value for the period ended June 30, 2006, are being presented in the notes to the interim financial information and have been included to facilitate additional analysis.  This supplementary information was subject to the same review procedures as applied to the interim financial information and, we are not aware of any material change which should be made to those statements for them to be in accordance with the accounting practices adotped in Brazil and rules issued by the Brazilian Securities Exchange Commission (CVM).

 

 

July 21, 2006

KPMG Auditores Independentes
CRC SP014428/O-6-F-SC

 

Pedro Jaime Cervatti
Contador CRC SP 129565/O-7 T-PR S-SC

4


 

Sadia S.A.

 

Balance sheets (Unaudited)

June 30, 2006 and March 31, 2006

(In thousands of Reais)

 

 

Parent company

 

Consolidated

 

 

 

 

Assets

     June
30, 2006

March
31, 2006

         June
30, 2006

March
31, 2006

Current assets

  Cash and cash equivalents

228,750

      61,286

281,964

      99,411

  Short-term investments

417,818

    492,508

2,289,632

 2,130,492

  Accounts receivable from future contracts

1,963

              -  

48,421

        9,132

  Trade accounts receivable

366,848

    303,452

353,442

    302,107

  Inventories

1,113,964

 1,111,695

1,217,352

 1,205,954

  Recoverable taxes

110,097

    117,421

116,247

    122,353

  Deferred tax credits

62,515

      37,375

64,903

      41,013

  Other credits

          85,310

      78,947

      105,054

      94,092

 

 

 

 

2,387,265

 2,202,684

4,477,015

 4,004,554

 

 

Noncurrent assets

  Long-term investments

69,805

      67,635

69,805

      67,635

  Recoverable taxes

131,634

    122,753

132,625

    122,753

  Deferred tax credits

94,428

      77,386

94,428

      77,386

  Judicial deposits

79,015

      77,763

79,121

      77,869

  Related parties

91,495

    141,672

-

 -

  Other credits

          82,343

      63,427

    84,178

      64,096

 

 

 

 

   548,720

    550,636

  460,157

    409,739

Permanent assets

  Investments

1,168,843

 1,101,823

66,367

      70,682

  Property, plant and equipment

1,905,195

 1,702,069

1,909,877

 1,706,879

  Deferred charges

   109,464

    103,883

114,579

    107,835

 

 

 

 

3,183,502

 2,907,775

2,090,823

 1,885,396

 

 

 

 

Total assets

6,119,487

 5,661,095

7,027,995

 6,299,689

 

See the independent accountants’ review report and the accompanying notes to the interim financial information.

5


Sadia S.A.

 

Balance sheets (Unaudited)

 

June 30, 2006 and March 31, 2006

 

(In thousands of Reais)

 

 

Parent company

 

Consolidated

 

 

 

Liabilities and shareholders’ equity

    June
30, 2006

    March
31, 2006

    June
30, 2006

  March
31, 2006

Current liabilities

Loans and financing

495,862

    545,439

1,157,827

 1,123,698

Accounts payable from future contracts

2,902

           561

30,672

           561

Trade accounts payable

456,674

    429,254

461,849

    432,815

Advances from subsidiaries

637,331

    678,131

-

 -

Salaries, social charges and accrued vacation payable

122,741

    101,986

125,010

    103,424

Taxes payable

21,457

      31,444

26,557

      35,252

Deferred taxes

11,455

        4,750

11,455

        4,750

Dividends payable

43,420

      43,416

43,420

      43,416

Employees’ profit sharing

1,414

        4,322

2,031

        4,640

Other accounts payable

   108,890

    118,487

    154,556

   161,202

 

 

 

 

1,902,146

 1,957,790

2,013,377

 1,909,758

Noncurrent liabilities

Loans and financing

927,501

    674,518

2,522,590

 1,927,993

    Related parties

796,138

    563,597

-

              -  

Employee benefit plan

86,873

      84,490

86,873

      84,490

Provision for contingencies

74,411

      72,452

75,931

      74,938

Deferred taxes

49,122

      42,783

49,122

      42,783

Other accounts payable

      20,492

      17,807

20,465

      17,782

 

 

 

 

1,954,537

 1,455,647

2,754,981

 2,147,986

Minority interest in subsidiaries

 -

1.452

        1,333

Shareholders’ equity

Capital

1,500,000

 1,500,000

1,500,000

 1,500,000

Profit reserves

738,417

    738,417

738,417

    738,417

Treasury stock

(10,377)

     (10,377)

     (10,377)

     (10,377)

Retained earnings

       34,764

      19,618

      30,145

      12,572

 

 

 

 

  2,262,804

 2,247,658

2,258,185

2,240,612

  Total liabilities and shareholders’ equity

6,119,487

5,661,095

7,027,995

6,299,689

See the independent accountants’ review report and the accompanying notes to the interim financial information.

6


Sadia S.A.

Income statements (Unaudited)

June 30, 2006 and March 31, 2006

(In thousands of Reais, except for information on shares)

 

Parent company

Parent company

Consolidated

Consolidated

 

 

 

 

 

 

Three months ended

Six months ended

Three months ended

Six months ended

 

 

 

 

 

 

June
30, 2006

June
30, 2005

June
30, 2006

June
30, 2005

June
30, 2006

June
30, 2005

June
30, 2006

June
30, 2005

 

 

 

 

Gross operating revenue:

Domestic market

1,028,282

980,460

2,051,302

1,943,042

1,028,282

980,251

2,051,302

1,975,474

Foreign market

   662,468

   976,925

1,365,872

1,764,976

   750,869

1,064,159

1,479,211

1,971,515

 

 

1,690,750

1,957,385

3,417,174

3,708,018

1,779,151

2,044,410

3,530,513

3,946,989

Sales deductions:

 

 

Value-added tax on sales and sales deductions

(213,903)

(205,823)

(425,087)

(415,465)

(242,349)

(242,468)

(487,692)

(503,189)

Net operating revenue

1,476,847

1,751,562

2,992,087

3,292,553

1,536,802

1,801,942

3,042,821

3,443,800

 

 

 

 

Cost of goods sold

(1,200,767)

(1,343,429)

(2,400,813)

(2,539,207)

(1,219,820)

(1,324,501)

(  2,391,512)

(2,545,301)

Gross profit

276,080

408,133

591,274

753,346

316,982

477,441

651,309

898,499

Operating income (expenses):

Selling expenses

(264,526)

(291,491)

(533,482)

(540,271)

(291,379)

(314,451)

(580,610)

(601,551)

Administrative and general expenses

(16,067)

(12,627)

(28,733)

(25,998)

(16,067)

(12,627)

(28,733)

(25,998)

Management fees

(3,176)

(3,111)

(6,355)

(6,293)

(3,176)

(3,111)

(6,355)

(6,293)

Other operating expenses

(5,429)

(7,696)

(12,149)

27,474

(3,282)

(7,383)

(11,746)

167,183

Financial income (expenses), net

(69,788)

62,576

(16,062)

(13,215)

(56,546)

175,335

47,436

(13,860)

Equity in income (loss) of subsidiaries

        71,335

     14,525

    71,381

     78,722

      46,594

(139,531)

(3,030)

(135,460)

 

 

Operating income (loss)

(11,571)

170,309

65,874

273,765

(6,874)

175,673

68,271

282,520

Nonoperating expenses

(2,421)

(41)

(3,280)

4,147

(2,993)

(48)

(3,880)

      4,129

Income (loss)  before income and social contribution taxes

(13,992)

170,268

62,594

277,912

(9,867)

175,625

64,391

  286,649

Current income and social contribution taxes

-

(22,535)

(3,234)

(22,535)

(735)

(23,070)

(5,974)

(23,679)

Deferred income and social contribution taxes

29,138

(7,999)

25,404

(18,389)

27,887

(8,257)

25,520

(18,887)

Net income before minority interest

15,146

139,734

84,764

236,988

17,285

144,298

83,937

244,083

 

Minority interest

                 -

                  -

                  -

               -

             288

             255

          599

        1,043

 

 

 

Net income

              15,146

              139,734

              84,764

   236,988

                17,573

            144,298

    84,536

    245,126

 

Outstanding shares net of treasury stock (thousands)

680,496

682,476

680,496

682,476

680,496

682,476

680,496

682,476

Earnings per share - In Reais

0.02226

0.20475

0.12456

0.34725

0.02582

0.21181

0.12423

0.35917

See the independent accountants’ review report and the accompanying notes to the interim financial information.

7


Sadia S.A.

Notes to the interim financial information (Unaudited)

Six-month period ended March 31, 2006

(In thousands of Reais)

 

1. Operations

The Company’s main business activities are organized into four operational segments: poultry (chickens and turkeys), pork, processed products and beef. The beef segment was included as from the beginning of this fiscal year as the Company decided to resume to this activity for export.  The large production chain permit its products to be commercialized in Brazil and abroad by retailers, small groceries and food service chains.

The Company distributes its products through several sales points in the local market and to countries located in Europe, Middle East, Eurasia, Asia and Americas. The Company has 13 industrial units and 16 distribution centers located within 14 brazilian states.

The industrially processed products segment has been the principal focus of the Company’s investments in recent years and comprises products such as oven-ready frozen food, refrigerated pizzas and pasta, margarine, industrially processed poultry and pork by-products, crumbed products, a diet line, pre-sliced ready-packed products, and desserts (Miss Daisy).

The Company has a corporate governance tier one listing for its shares on the Sao Paulo Stock Exchange, the Madrid Stock Exchange (Latibex) and ADRs negotiated on the New York Stock Exchange (NYSE).

 

 

2. Preparation and presentation of the interim financial information

 

The individual and consolidated interim financial information were prepared in accordance with accounting practices derived from the Brazilian Corporation Law and the rules of the Brazilian Securities Commission - CVM.

 

 

 

8


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

3. Summary of the principal accounting practices

 

a. Income statement

Income and expenses are recognized on the accrual basis. Revenue from the Company’s sales is recognized upon shipment of the products and when the following conditions are met: i) the ownership is transferred and therefore risk of loss has passed to the client; ii) collection is probable; iii) there is evidence of an arrangement; and iv) the sales price is fixed or determinable.

 

b. Foreign currency

Monetary assets and liabilities denominated in foreign currencies were translated into reais at the foreign exchange rate ruling at the balance sheet date. Foreign exchange differences arising on translation are recognized in the income statement for the period.

 

c. Accounting estimates

The preparation of the financial information in accordance with accounting practices adopted in Brazil requires that management uses its judgment in determining and recording accounting estimates. Significant assets and liabilities subject to these estimates and assumptions include the residual value of property, plant and equipment, deferred charges, allowance for doubtful accounts, inventories, deferred tax assets, provision for contingencies, valuation of derivative instruments, and assets and liabilities related to employees’ benefits. The settlement of transactions involving these estimates may result in significantly different amounts due to the lack of precision inherent to the process of their determination. The Company reviews the estimates and assumptions periodically.

 

d. Long and short-term investments

Investment funds in local and foreign currency are recorded at market value according to the respective shares price at the date of the interim financial information.

Other long and short-term investments in local and foreign currency are recorded at cost income accrued up to the balance sheet date, not exceeding market value.

9


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

 

Additionally, the portion receivable from currency swap contracts is recorded at the difference between the nominal amounts of these contracts and the amounts restated by the variation of the foreign currency, plus interest earned up to the date of the interim financial information.

 

e. Trade accounts receivable

Trade accounts receivable are recorded at the amount invoiced and interest is not levied. The allowance for doubtful accounts is the best estimate the Company has and is considered sufficient by management to cover any losses arising on collection of accounts receivable. Accounts receivable are written off against the allowance for doubtful accounts after all means of collection have been exhausted and the possibility of recovery of the amounts receivable is considered remote.

 

f. Inventories

Finished goods, livestock (excluding breeders), work-in-progress, raw materials and supplies and others are valued at the lower of cost of acquisition or production (average method), or replacement or realization. The cost of finished goods and work-in-progress includes raw materials acquired, labor, production expenses, transport and storage relating to the purchase and production of inventories. Normal production losses are inventoried and abnormal losses are expensed immediately as cost of goods sold. 

 

g. Investments

Investments in subsidiaries in Brazil and abroad are valued using the equity method of accounting, based on the respective shareholders’ equity valued at the same date and in accordance with accounting practices adopted by the Company.

The financial information of foreign subsidiaries is translated into Brazilian Reais, based on the following criteria:

· Balance sheet accounts at the exchange rate at the end of the period.

· Statement of income accounts at the exchange rate at the end of each mont.

Other investments are valued at cost less a provision for devaluation, when applicable.

 

10


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

h. Property, plant and equipment

Property, plant and equipment are recorded at cost of acquisition, formation or construction, including the interest incurred on financing, during the period of construction, modernization and expansion of the industrial units. Expenditures that materially extent the useful lives of existing facilities and equipment are capitalized. Depreciation is calculated using the straight-line method at rates that take into account the estimated useful life of the assets, adjusted in keeping with the work shifts, as disclosed in Note 10. Depletion of forestry resources is calculated based on the extraction of timber and the average costs of the forests.

Breeding stock is recorded at the cost of formation which includes the appropriation of costs of the breeding hens, animal feed, medication and labor. These costs are accumulated for approximately six months until the breeding stock initiates the breeding cycle. From then on, the costs of the breeding stock begin to be amortized by the estimated number of offsprings. The productive cycle ranges from fifteen to thirty months.

 

i. Impairment of long-lived assets

The Company reviews its property, plant and equipment to verify possible losses considered permanent, whenever events or changes in circumstances indicate that the carrying amount of an asset or group of assets may not be recoverable based on future cash flows. If these events occur, the reviews will be conducted at the lowest level of groups of assets for which the Company manages to attribute future cash flows. If the carrying amount of an asset is higher than the future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. Until now, these reviews have not indicated the need to recognize impairment losses. 

 

j. Deferred charges

Deferred charges are related to pre-operating costs incurred in the implementation of software, and development of new products and markets, and are amortized on a straight-line basis over 5 years as from the beginning of operation.

11


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

k. Current and noncurrent liabilities

Current and noncurrent liabilities are stated at known or estimated amounts, plus related charges and monetary and exchange variations up to the interim financial information date.

 

l. Provisions

A provision is recognized in the balance sheet when the Company has a legal or constructive obligation as a result of a past event, and it is probable that an outflow of economic benefits will be required to settle the obligation.

 

m. Income and social contribution taxes

The income and social contribution taxes, both current and deferred, are calculated monthly based on taxable income at the rates of 15% plus a surcharge of 10% for income tax and 9% for social contribution and consider the offsetting of tax losses and negative basis of social contribution, limited to 30% of taxable income.

The deferred tax assets were recorded in accordance with CVM Instruction 371/02 and are represented significantly by temporary differences arising from non-deductible provisions, including also tax loss carryforward and negative basis of social contribution.

 

n. Employees’ benefits

Employees’ benefits are recorded based on actuarial studies prepared annually at the end of the year in compliance with CVM Deliberation 371/00.

 

o. Environmental questions

Our production facilities and our forestry activities are subject to government environmental regulations. The risks associated with environmental questions are reduced through operational controls and procedures, as well as investments in equipment and systems for pollution control. We believe that no provision for losses related to environmental questions is currently necessary, based on existing Brazilian laws and regulations.

12


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

 

p. Supplementary information

The statements of cash flows and added value are supplementary to the aforementioned interim financial information and have been included to facilitate additional analysis.

The statements of cash flows have been prepared in accordance with NPC 20 - Statement of Cash Flows, issued by IBRACON (Brazilian Institute of Independent Auditors).

The statements of added value have been prepared in accordance with the model of Fundação Instituto de Pesquisas Contábeis, Atuariais e Financeiras (Institute of Accounting, Actuarial and Financial Research) of the University of Sao Paulo, which have the objective of demonstrating the value of the wealth generated by the Company and its distribution among the elements that contributed to its generation.

 

q. Consolidated financial information

The transactions and balances between the Parent Company and its subsidiaries included in the consolidation process have been eliminated and the non-realized profit arising from the sales to the subsidiaries were excluded and incorporated into the inventory balances at the end of each period.  Minority interests were excluded from shareholders’ equity and net income and are presented separately in the consolidated balance sheets and income statements.

In the case of joint ventures, the assets, liabilities and shareholders’ equity and the result for the period were consolidated in proportion to the percentage of ownership.

In accordance with the CVM Instruction 408/04, the Company consolidated the interim financial information of its investment funds Concórdia Foreign Investment Fund Class A and Taurus Fund Limited, where it is the wholly owned investment holder. These investment funds have the sole purpose of centralizing the foreign investment fund portfolio, delegating to third party the administrative functions and maximizing shareholder returns. As of June 30, 2006 and March 31, 2006, these investment funds were consolidated in the Company’s financial information as they had loans collateralized by its own financial assets.

13


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

The consolidated financial information includes the accounts of Sadia S.A. and its direct and indirect subsidiaries, including investments in joint ventures.  The consolidated direct or indirect subsidiaries and the corresponding shareholdings of the Company are as follows:

 

 

Shareholdings in % at

 

 

 

 

 

 

June 30, 2006

March 31, 2006

 

Sadia International Ltd.

100.00%

100.00%

Sadia Uruguay S.A.

100.00%

100.00%

  Sadia Alimentos S.A.

1.00%

1.00%

Sadia Chile S.A.

60.00%

60.00%

Sadia Alimentos S.A.

99.00%

99.00%

Churrascaria Beijing Brazil Ltd. (*)

50.00%

50.00%

Concórdia Foods Ltd. (***)

100.00%

50.00%

Sadia U. K. Ltd.

100.00%

100.00%

Concórdia S.A. C.V.M.C.C.

99.99%

99.99%

Empresa Matogrossense de Alimentos Ltda.

100.00%

100.00%

Intergen Ltda. (**)

100.00%

     -

Rezende Óleo Ltda.

100.00%

100.00%

 

Rezende Marketing e Comunicações Ltda.

0.09%

0.09%

Rezende Marketing e Comunicações Ltda.

99.91%

99.91%

Sadia G.m.b.H.

100.00%

100.00%

 

Wellax Food Logistics C. P. A. S. U. Lda.

100.00%

100.00%

 

Sadia Foods G.m.b.H.

100.00%

100.00%

 

Qualy  B.V.

100.00%

100.00%

 

Sadia Panamá S.A.

100.00%

     -

 

Sadia Japan Ltd.

100.00%

100.00%

(*)         Joint-ventures.
(**)       Control acquired on January 11, 2006 (see note 9).
(***)     Control acquired on May 26, 2006 (see note 9)

14


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

Reconciliation of shareholders’ equity and net income of the Company to the consolidated shareholders’ equity and net income is as follows:

Net income

 

Shareholders’ equity

 

 

 

 

 

 

 

June
 30, 2006

June
 30, 2005

 

June
 30, 2006

March
 31, 2006

 

 

 

Financial information – Company

84,764

236,988

2,262,804

2,247,658

 

 

 

 

 

 

Elimination of unrealized profits on inventories in intercompany operations, net of taxes

(4,619)

(6,189)

 

(9,010)

 (11,437)

 

 

Reversal of the elimination of unrealized profits     

in inventories, net of taxes, resulting from intercompany operations

4,391

14,327

 

4,391

        4,391

Financial information – consolidated

84,536

245,126

 

2,258,185

 2,240,612

4. Long and short-term investments

 

Interest %

(annual average)

Parent company

 

Consolidated

 

 

 

 

 

 

 

June 30, 2006

March 31, 2006

 

June 30, 2006

March 31, 2006

 

Short-term investments

 

 

 

 

 

Local currency

 

 

 

 

 

Investment funds

15.15

263,034

200,906

 

311,682

247,697

Austrian Bonds indexed in Reais

15.03

-

288,135

 

-

288,135

Other

7.65

       101

         99

 

          101

            99

 

 

 

 

 

 

 

 

 

263,135

489,140

 

311,783

   535,931

Foreign currency

 

 

 

 

 

Investment funds

7.89

152,861

-

 

1,809,140

1,500,785

Interest-bearing current accounts

5.00

-

-

 

166,887

90,408

Swap contracts

 

1,822

3,208

 

1,822

3,208

Interest change contracts

 

           -

       160

 

               -

          160

 

 

 

 

 

154,683

    3,368

 

1,977,849

1,594,561

Total short-term

 

417,818

492,508

 

2,289,632

2,130,492

Long-term investments

 

 

 

 

 

Local currency

 

 

 

Treasury bills - LFT

15.19

42,412

40,942

42,412

40,942

National Treasury Certificate - CTN

12.00

  27,393

  26,693

 

     27,393

     26,693

 

 

 

 

 

 

 

Total long-term

 

  69,805

  67,635

 

      69,805

     67,635

15


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

Long-term investments as of June 30, 2006 mature as follows:

 

Maturity:

 

2008

42,412

2010 onwards

27,393

 

 

 

69,805

The investment fund portfolio in local currency is composed mainly of post-fixed Bank Deposit Certificates, National Treasury Securities and investment funds.

The investment fund portfolio in foreign currency is composed mainly of investments in dual currency, which have differentiated profitability according to the strike negotiated, and structured notes issued by first-tier American and European banks, pegged to securities of first-tier Brazilian  companies and banks. 

 

5. Accounts receivable

 

Parent company

 

Consolidated

 

 

 

 

 

 

 

June 30, 2006

March 31, 2006

 

June 30, 2006

March 31, 2006

Foreign:

 

 

 

 

 

  Subsidiaries

136,094

81,655

 

-

-

  Customers

91,433

99,792

 

219,104

183,130

  Advance on export contracts

             -

(48,879)

 

            -

(48,879)

 

 

 

Total

227,527

132,568

219,104

134,251

Domestic customers

154,622

184,530

154,778

184,655

  (-) Allowance for doubtful accounts

(15,301)

(13,646)

 

(20,440)

 (16,799)

 

 

 

 

 

 

 

366,848

303,452

 

353,442

302,107

The changes in the allowance for doubtful accounts are as follows:

 

Parent company

 

Consolidated

 

 

 

 

 

 

 

June 30, 2006

March 31, 2006

 

June 30, 2006

March 31, 2006

 

 

 

 

 

 

Balance at the beginning of the period

(13,646)

(9,367)

 

(16,799)

(10,627)

   Amounts charged to expense

(1,655)

(4,847)

 

(3,641)

(  7,001)

   Write offs

            -

       568

 

            -

       829

 

 

 

 

 

 

Balance at the end of the period

(15,301)

(13,646)

 

(20,440)

(16,799)

16


 

Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

The Company and its subsidiaries abroad (Sadia International Ltd and Wellax Food Comércio de Produtos Alimentares Lda.) entered into an agreement for sale of its receivables with an outside financial institution up to the maximum amount of US$130 million, with interest rate of 0.375% p.a. + LIBOR.

As of June 30, 2006, the amount of receivables sold under this agreement amounted to approximately R$250 million (R$239 million as of March 31, 2006). During the period ended June 30, 2006, the Company received cash proceeds of approximately R$912 million (R$862 million for the period ended June 30, 2006) and incurred expenses of R$6 million (R$3.5 million in 2005) with respect to this agreement.

A credit insurance policy covering 90% of the value of the receivables was taken out with third parties and the beneficiaries in the event of default are the contracting financial institutions.

The Company also assigned local receivables to a Credit Assignment Investment Fund (FIDC), administered by Concórdia S.A. Corretora de Valores Móbiliarios, Cambio e Commodities. As of June 30, 2006, the net equity of this fund was R$ 245,540 (R$ 238,536 at March 31, 2006), of which R$ 167,124 (R$ 135,100 at March 31, 2006) was represented by acquisitions of the Company’s receivables on the domestic market, with a discounted cost equivalent to 95% of the CDI per senior quota. The assignment of the receivables is made without right of recourse, and the eventual losses from default for Sadia are limited to the value of the subordinated quotas, which at June 30, 2006, represented R$ 48,366 (R$ 48,381 at March 31, 2006).

During the period ended June 30, 2006, the Company received cash proceeds related to the local receivables sold of approximately R$1,324 million (R$1,186 million for the period ended June 30, 2006) and incurred expenses of R$17 million (R$11 million in 2005) with respect to this agreement.

 

17


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

6. Inventories

 

Parent company

 

Consolidated

 

 

 

 

 

June 30,  2006

March 31,  2006

     June 30,  2006

March 31,  2006

 

 

 

 

Finished goods and products for sale

386,985

370,959

486,711

462,652

Livestock and poultry for slaughter and sale

277,950

363,978

277,950

363,978

Raw materials

138,837

123,107

142,305

125,597

Work in process

160,489

83,936

160,489

83,936

Packaging materials

38,181

36,899

38,181

36,899

Storeroom

19,706

23,084

19,706

23,084

Products in transit

12

9,641

206

9,717

Advances to suppliers

86,970

90,473

86,970

90,473

Imports in transit

       4,834

       9,618

       4,834

       9,618

 

 

 

 

 

 

1,113,964

1,111,695

1,217,352

1,205,954

 

7. Recoverable taxes

 

Parent company

 

Consolidated

 

 

 

 

 

 

 

   June
30, 2006

      March
31, 2006

  June
30, 2006

March
31, 2006

 

ICMS

158,823

155,811

162,473

157,949

IPI

49,109

48,876

49,142

48,909

Income and social contribution taxes

31,020

30,833

34,129

33,239

COFINS

2,021

3,543

2,350

3,872

PIS

758

1,055

758

1,055

Other

           -

         56

         20

         82

 

 

 

 

241,731

240,174

248,872

245,106

Short-term portion

110,097

117,421

116,247

122,353

Long-term portion

131,634

122,753

132,625

122,753

a. ICMS - Value-added tax on sales and services

Composed of credits generated by the commercial operations and by the acquisition of property, plant and equipment, of a number of the Company’s units and can be offset with taxes of the same nature.

 

18


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

 

b. IPI - Excise tax

Composed of amounts arising from the following operations: presumed credit on packaging and inputs, presumed credit for reimbursement of PIS/PASEP and COFINS on exportations and export incentives, which can be compensated with other federal taxes.

 

c. Income and social contribution taxes

Correspond to income tax withheld at source on short-term financial investments and income tax and social contributions paid in advance that can be offset with federal taxes and contributions.

 

d. PIS/COFINS - Contributions on sales and services

Composed of credits arising from non-cumulative collection of PIS and COFINS, which can be compensated with other federal taxes.

19


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

 

8. Related party transactions and balances

Related party transactions reters mainly to sales operations between the Company and its subsidiaries that were performed under normal market conditions for similar types of operations. The balance sheet and income statement transactions between related parties are shown below:

 

Balance sheet

 

 

 

 

   June 30, 2006

March 31, 2006

 

Accounts receivable

   Wellax Food Logistics C. P. A. S. U. Lda.

  112,76

    70,574

   Sadia International Ltd.

    14,440

         318

   Sadia Alimentos S.A.

      1,658

      1,761

   Sadia Uruguay S.A.

         870

         963

   Qualy B.V.

       4,181

      6,578

   Sadia Chile S.A.

       2,469

      1,461

136,094

    81,655

Interest on shareholders’ equity

   Concórdia C.V.M.C.C.

4,548

       4,548

 

 

 

 

4,548

       4,548

Loans

 

 

   Wellax Food Logistics C. P. A. S. U. Lda.

90,074

140,303

   Sadia International Ltd.

(234)

(235)

   Empresa Matogrossense de Alimentos Ltda.

724

673

   Rezende Óleo Ltda.

874

874

   Rezende Marketing e Comun. Ltda.

57

              57

 

 

 

 

91,495

     141,672

Advances from subsidiaries

 

 

   Wellax Food Logistics C. P. A. S. U. Lda.

(1,431,604)

(1,239,857)

   Sadia International Ltd.

(1,865)

(1,871)

 

 

 

 

(1,433,469)

(1,241,728)

20


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

Statement of income

 

   June 30,
2006

 

   June 30,
2006

Sales

   Wellax Food Logistics C. P. A. S. U. Lda.

852,893

1,074,010

   Sadia International Ltd.

57,029

-

   Sadia Chile S.A.

6,948

6,610

   Sadia Alimentos S.A.

4,733

5,878

   Sadia Uruguay S.A.

2,954

2,499

   Só Frango Produtos Alimentícios Ltda.

-

1,318

   Qualy B. V.

 24,038

 

               -

948,595

 

1,090,315

Purchase of goods

   Só Frango Produtos Alimentícios Ltda.

-

16,030

 

            -

 

16,030

Net financial result

 

 

 

   Wellax Food Logistics C. P. A. S. U. Lda.

20,671

 

36,486

   Sadia International Ltd.

          6

 

     314

 

 

 

 

 

20,677

 

36,800

9. Investments

   

Shareholders’ equity

Net income (loss) for
the period

Equity result

  Investment balances

Investments

Ownership

 June 30, 2006

March 31, 2006

Sadia G.m.b.H.

100,00%

979,433

73,975

77,290

  979,433

  910,538

Sadia International Ltd.

100,00%

  84,077

  (2,369)

  (9,369)

    84,077

    82,770

Concórdia S.A. CVMCC

  99,99%

  60,099

  4,034

  6,420

    60,098

    56,321

Rezende Óleo Ltda.

100,00%

    1,085

       (53)

     (55)

      1,085

      1,112

Empresa Matogrossense de Alimentos Ltda.

100,00%

       780

     (570)

     (570)

         780

      1,350

Intergen Ltda.

100,00%

       534

       51

       51

         534

         524

Rezende Marketing e Comunicaçao Ltda.

  99,91%

        (27)

        (2)

     (2)

              -

              -

Total in subsidiaries

 

 

 

73,765

1,126,007

1,052,615

Goodwill in acquisition of investments

-

41,452

47,763

Other investments

-

1,384

         1,445

Total investments of the Company

 

 

 

73,765

1,168,843

1,101,823

Other investments of subsidiaries/affiliates

-

23,531

21,474

Investments eliminated on  consolidation

(74,410)

(1,126,007)

(1,052,615)

 

 

 

 

Total consolidated investments

(645)

66,367

       70,682

Movement of the investments in the quarter:

21


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

 

 

 

Shareholding result

 

Acquisition

Amortization

Operating

Non-operating

Sadia G.m.b.H.

-

-

68,895

-

Sadia International Ltd.

-

-

1,307

-

Concórdia S.A. CVMCC

-

-

1,720

2,057

Rezende Óleo Ltda.

-

-

(27)

-

Intergen Ltda.

-

-

10

-

Empresa Matogrossense de Alimentos Ltda.

      -

           -

   (570)

        -

 

 

 

 

      -

           -

71,335

2,057

Goodwill in acquisition of investments

-

(6,311)

-

-

Others Investments

  (61)

           -

          -

        -

 

 

 

 

(61)

(6,311)

71,335

2,057

 

The accumulated income from equity interest on the consolidated financial statements is represented by translation losses of R$ 3,030 and a non-operating income of R$ 2,385.

On January 11, 2006 the Company acquired 100% of the quotas representing the capital of the Intergen Ltda. The acquisition generated a goodwill in the amount of R$ 515, classified as other economical reasons and therefore amortized directly in the income statement as other operating expenses. The acquired company’s business relates to porks genetics.

On June 30, 2006, the net balance of goodwill amounted to R$41,452 and was comprised of: i) goodwill related to the acquisition of Só Frango Produtos Alimentícios Ltda. in the amount of R$62,505 with accumulated amortization of R$12,624 (R$16,484 in 2005) and ii) goodwill related to the acquisition of Empresa Matogrossense de Alimentos Ltda. (start-up phase) in the amount of R$8,055, that will be amortized once it starts its operations forecasted for 2007. Such goodwill has been recorded based on projections of future profitability.

 

22


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

10. Property, plant and equipment

 

 

 

Parent company

 

 

 

 

 

 

Depreciation % (annual average)

      Cost

Depreciation

 

Residual amount

 

 

 

 

 

 

 

June
30, 2006

June
30, 2006

June
30, 2006

March
31, 2006

 

Lands

-

83,634

-

83,634

70,912

Buildings

4%

798,667

(341,637)

457,030

445,945

Machinery and equipment

15%

1,099,056

(574,219)

524,837

500,804

Installations

10%

291,892

(131,571)

160,321

152,229

Vehicles

27%

12,016

(7,916)

4,100

4,483

Breeding stock

-

260,048

(148,417)

111,631

103,510

Forestation and reforestation

-

29,198

(6,509)

22,689

17,939

Other

-

1,416

(1,212)

204

1,393

Construction in progress

-

445,969

-

445,969

350,180

Advances to suppliers

-

     94,780

                 -

    94,780

    54,674

 

 

 

 

 

 

 

 

3,116,676

(1,211,481)

1,905,195

1,702,069

 

 

 

Consolidated

 

 

 

 

 

 

Depreciation % (annual average)

      Cost

Depreciation

 

Residual amount

 

 

 

 

 

 

 

June
30, 2006

June
30, 2006

June
30, 2006

March
31, 2006

 

Lands

-

83,849

-

83,849

71,127

Buildings

4%

799,781

(342,199)

457,582

446,398

Machinery and equipment

15%

1,101,987

(575,713)

526,274

502,362

Installations

10%

292,161

(131,673)

160,488

152,374

Vehicles

27%

13,389

(8,312)

5,077

5,351

Breeding stock

-

260,325

(148,547)

111,778

103,510

Forestation and reforestation

-

29,198

(6,509)

22,689

17,939

Other

-

3,011

(2,079)

932

1,939

Construction in progress

-

446,428

-

446,428

351,205

Advances to suppliers

-

     94,780

                 -

     94,780

      54,674

 

 

 

 

 

 

 

 

3,124,909

(1,215,032)

1,909,877

1,706,879

23


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

We present the changes in the cost of property, plant and equipment below:

 

Consolidated

 

Balances at June 30, 2006

 

 

 

Balances at June 30, 2006

Additions

Disposal

Transfers

Lands

    71,127

  12,722

         -

-

    83,849

Buildings

  782,770

    2,934

     (399)

14,476

  799,781

Machinery and equipment

1,061,295

    6,410

  (8,123)

42,405

1,101,987

Installations

  278,855

    1,116

     (291)

12,481

  292,161

Breeding stock

  233,618

  26,561

       -

     146

  260,325

Forestation and reforestation

    24,191

       787

       -

  4,220

    29,198

Vehicles

    13,617

       283

    (585)

       74

    13,389

Other

      4,037

       231

    (114)

  (1,143)

      3,011

Construction in progress

  351,205

171,952

    (570)

(76,159)

  446,428

Advances to suppliers

    54,674

  40,344

        - 

     (238)

    94,780

 

 

 

 

 

 

Total Cost of acquisition

2,875,389

263,340

(10,082)

  (3,738)

3,124,909

 

a. The construction in progress is mainly represented by projects related to expansion and optimization of the industrial units.

b. In accordance with CVM Deliberation 193/96 the interest incurred in the period arising from financing of projects for modernization and expansion of the industrial units has been recorded in the respective costs of the construction in progress in the amount of R$ 15,546
(R$ 6,767 in the period ended on June 30, 2006).

11. Deferred charges

 

 

Parent company

 

 

 

 

 

 

 

 

 

 

Cost

 

Amortization

 

Residual value

 

 

 

 

 

 

 

 

 

Rate

June
30, 2006

 

June
30, 2006

 

June
30, 2006

March
31, 2006

 

Softwares implementation

25%

111,284

(48,876)

62,408

76,495

Product development

20%

17,255

(4,313)

12,942

11,264

Reorganization expenses

20%

24,091

(2,784)

21,307

15,821

Start up costs

20%

17,870

(5,521)

12,349

-

Other

20%

       784

 

     (326)

 

       458

       303

 

 

 

 

171,284

 

 

(61,820)

 

 

109,464

 

103,883

24


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

Cost

 

Amortization

 

Residual value

 

 

 

 

 

 

 

 

 

Rate

June
30, 2006

 

June
30, 2006

 

June
30, 2006

March
31, 2006

 

Softwares implementation

25%

112,402

 (49,380)

  63,022

80,301

Product development

20%

20,147

   (4,390)

  15,757

11,264

Reorganization Expenses

20%

24,091

   (2,784)

  21,307

15,821

Start up costs

20%

19,427

   (5,521)

  13,906

-

Other

20%

   1,033

     (446)

       587

     449

 

 

177,100

 

(62,521)

 

114,579

107,835

12. Loans and financing - Short-term

Parent company

 

Consolidated

 

 

 

 

 

 

June
30, 2006

March
31, 2006

 

         June
30, 2006

March
31, 2006

Short-term

 

 

 

 

 

 

 

 

 

 

 

Foreign currency

 

 

 

 

 

Net working financing obtained from the custodian financial institution of structured notes invested by the Company subject to LIBOR variation for 1-month deposits (5.33% in June 2006) plus interest of 0.10% % p.a., guaranteed by its investments.

-

-

 

368,983

282,729

Advanced collection relating to the receivables sold, with no interest

-

8,818

  145,719

96,596

Credit lines for the development of foreign trade, with interest rates of 5.30% p.a., guaranteed by promissory notes or sureties.

-

-

      4,479

4,469

Currency swap contracts

      4.736

5,886

      4,736

5,886

Interest rate swap contracts

          14

    301

 

           14

       301

 

 

 

      4,750

15,005

 

  523,931

389,981

Local currency

 

 

 

Rural credit lines in amount of R$176,334 which interest rates of 8.75% p.a. and working capital loan in amount of R$101,116 subject to TR and interest of 9.60% p.a.

277,450

164,805

277,450

164,805

Currency swap contracts

    35,932

49,284

 

    35,932

49,284

25


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

Parent company

 

Consolidated

 

 

 

 

 

June
30, 2006

March
31, 2006

 

          June
30, 2006

March
31, 2006

Short-term

 

 

 

 

 

 

 

 

 

 

 

  313,382

214,089

 

  313,382

214,089

 

 

 

  318,132

  229.094

 

837,313

604,070

 

 

 

 

 

 

Short-term portion of the long-term debt

 

 

 

 

 

 

 

 

 

 

 

Foreign currency

 

 

 

 

 

Export financing composed of prepayment in amount of R$39,111 subject to LIBOR variation for 6-month deposits (5.59% in June 2006) and interest of 4.37% p.a. and a line focused on the incentive for foreign trade activities, in amount of R$142,784, subject to LIBOR variation for 6-month deposits plus annual interest of 1.55% guaranteed by promissory notes or sureties.

39,111

43,928

181,895

247,211

Net working financing obtained from the custodian financial institution of structured notes invested by the Company, subject to LIBOR variation for 1-month deposits (4.83% in March 2006) plus interest of 0.10% p.a., guaranteed by its investments.

-

136,780

-

136,780

IFC (International Finance Corporation) funding in foreign currency for investment in property, plant and equipment, with interest rate of 9.05% p.a., guaranteed by real estate mortgages.

19,314

20,519

19,314

20,519

BNDES (National Bank for Economic and Social Development), for investments and exports credit lines, composed as follows: FINEM in the amount of R$9,746 subject to the weighted average of exchange variation of currencies traded by BNDES - UMBNDES and fixed interest of 3.50% p.a. and FINAME in the amount of R$1,168 subject to the weighted average of exchange variation of currencies traded by BNDES-UMBNDES and fixed interest of 3.50%, guaranteed by mortgage bonds and real estate mortgage.

10,914

  10,743

10,914

  10,743

 

 

 

 

 

69,339

211,970

212,123

415,253

 

26


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

Parent company

 

Consolidated

June
30, 2006

March
31, 2006

      June
30, 2006

March
31, 2006

Short-term

 

 

 

 

 

 

 

 

 

 

 

Local currency

BNDES (National Bank for Economic and Social Development), investments and exports credit lines, composed as follows: FINAME in the amount of R$12,884 subject to the Long-Term Interest Rate -TJLP (8.15% p.a. in June 2006) and interest of 3.55% p.a., FINAME-EXIM in the amount of R$67,170 subject to TJLP and interest of 3.97% p.a. and FINEM in the amount of R$14,976 subject to TJLP and interest of 3.50% p.a., guaranteed by mortgage bonds and real estate mortgages.

95,030

94,840

95,030

94,840

PESA - Special Aid for Agribusiness payable in installments, subject to IGPM variation and annual interest of 9.89%, guaranteed by sureties

2,781

1,403

2,781

1,403

Others subject to interest from 1% to 14% p.a.

10,580

   8,132

 

10,580

       8,132

 

 

 

 

 

 

 

108,391

104,375

 

108,391

   104,375

 

Short-term portion of long-term debt

177,730

316,345

 

320,514

   519,628

 

Total short-term

495,862

545,439

 

1,157,827

1,123,698

At June 30, 2006 the weighted average interest on short-term loans was 6.73% p.a. (6.87% p.a. at March 31, 2006).

13.  Loans and financing - Long-term

 

Parent company

Consolidated

 

 

June
30, 2006

March
31, 2006

June
30, 2006

March
31, 2006

 

Foreign currency

Export financing composed of prepayment in amount of R$245,949 payable in installments up to 2010, subject to LIBOR variation for 6-month deposits (5.59% in June 2006) annual interest of 4.37% p.a., and a line focused on the incentive for foreign trade in amount of R$1,737,873, subject to LIBOR variation for 6-month and an interest rate of 1.55% p.a., guaranteed by promissory notes or sureties.

245,949

261,415

1,983,822

1,718,173

Financing subject to LIBOR variation for 1-month deposits (4.83% in March 2006) plus interest of 0.10% p.a., guaranteed by its own titles.

-

136,780

-

136,780

27


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

IFC (International Finance Corporation) funding in foreign currency for investments in property, plant and equipment, with interest at the rate of 9.05%  p.a., guaranteed by real estate mortgages.

19,314

20,519

19,314

20,519

BNDES (National Bank for Economic and Social Development), payable from 2006 to 2013, composed as follows: FINEM in the amount of R$22,625 subject to the weighted average of the exchange variation of currencies traded by BNDES - UMBNDES and fixed interest of 3.50%  p.a. and FINAME in the amount of R$79,948 subject to the weighted average of the exchange variation of currencies traded by BNDES - UMBNDES and fixed annual interest of 3.50% p.a. guaranteed by mortgage bonds and real estate mortgages.

102,573

63,458

102,573

63,458

Currency swap contracts

    3,063

    3,815

 

       3,063

       3,815

370,899

485,987

2,108,772

1,942,745

Local currency

BNDES (National Bank for Economic and Social Development), investments and exports credit lines, payable from 2006 to 2012, composed as follows: FINAME in the amount of R$463,562 subject to the Long-Term Interest Rate - TJLP (8.15% p.a. in June 2006) and interest of 3.55% p.a., FINAME-EXIM in the amount of R$67,170 subject to TJLP and interest of 3.55% p.a. and FINEM in the amount of R$29,350 subject to TJLP and interest of 3.50% p.a., guaranteed by mortgage bonds and real estate mortgages.

560,082

329,472

560,082

329,472

PESA - Special Aid for Agribusiness payable from 2006 to 2020, subject to IGPM variation and annual interest of 9.89%, guaranteed by sureties

129,874

128,851

129,874

128,851

Currency swap contracts

6,501

6,945

6,501

6,945

Others subject to interest from 1% to 14% p.a.

37,875

39,608

37,875

39,608

 

 

 

 

 

734,332

  504,876

 

734,332

  504,876

1,105,231

990,863

2,843,104

2,447,621

 

 

 

 

 

Short-term portion of long-term debt

(177,730)

(316,345)

 

(320,514)

(519,628)

 

 

 

 

 

 

Total long-term

927,501

   674,518

 

2,522,590

1,927,993

The noncurrent portions of financings at June 30, 2006 mature as follows:

 

Parent Company

Consolidated

Maturity:

 

 

2007

  79,031

  137,467

2008

187,699

  250,502

2009

166,969

  166,969

2010 onwards

493,802

1,967,652

 

927,501

2,522,590

28


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

14.  Pension plans for employees

In addition to the pension plan, the Company's human resources policy offers the following benefits:

. Payment of the penalty in connection with the Government Severance Indemnity Fund for Employees upon retirement;
.. Payment of a bonus for time of service;
.. Payment of indemnification for termination of service; and
. Payment of indemnification for retirement.

These benefits are due in one single payment upon the employee's retirement or termination of service, and the amounts are computed by actuarial calculations.


15.  Contingencies

Commitments

The Company has non-cancelable leasing agreements for industrial units that expire over the next three years. These leasing are subject to renewal for 4 more years and do not require any penalty if the Company does not renew them. The Company does not pay execution costs, such as maintenance and insurance.  The rental expenses totaled R$31,834 in the period ended June 30, 2006 (R$16,055 in the same period of 2005).

The table below shows the future payments related to the leasing agreement at June 30, 2006:

 

2006

32,600

2007

65,200

2008

  34,200

 

 

Total

132,000

In addition the Company signed purchase agreements for production purposes (packaging) in the approximate amount of R$300 million on June 30, 2006, payable until 2010.

29


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

 

Contingencies

The Company and its subsidiaries have several on going claims of a labor, civil and tax nature, resulting from its normal business activities. The respective provisions for contingencies were constituted based on the opinion of the Company's legal counsel, which considered that unfavorable outcomes are likely.

The Company's management believes that the provision for contingencies shown below is sufficient to cover any losses arising from legal proceedings.

 

Parent company

 

Consolidated

 

 

 

 

 

 

 

June  
30, 2006

March
31, 2006

 

June
30, 2006

March
31, 2006

 

 

 

 

 

 

Tax proceedings

41,846

40,185

43,365

42,670

Civil proceedings

13,624

14,851

13,624

14,851

Labor proceedings

18,941

17,416

18,942

17,417

 

 

 

 

 

74,411

72,452

75,931

74,938

The changes in the provision for contingencies are presented as follows:

 

Consolidated

 

Balances at
March 31, 2006

 

 

 

Balances at

June 30, 2006

Additions

Disposals

Monetary Updates

Tax proceedings

42,670

4,071

(2,964)

(412)

43,365

Civil proceedings

14,851

32

(1,387)

128

13,624

Labor proceedings

17,417

   707

          -

   818

18,942

 

 

 

 

 

 

 

74,938

4,810

(4,351)

   534

75,931

30


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

Tax litigation

The main tax contingencies involve the following cases:

a.  Income and social contribution taxes on net income

Provision for income and social contribution taxes on net income amounting to R$12,475, of which R$6,120 recorded on the acquisition of the subsidiary Granja Rezende (incorporated in 2002), R$4,713 on withholding income tax on investments of Granja Rezende and R$1.642 for other provisions.

 

b.  Sales TAX (ICMS)

The Company is a defendant in several administrative cases involving ICMS, mainly in the States of São Paulo, Rio de Janeiro and Amazonas (SUFRAMA), totaling a probable contingency estimated at R$20,644.

 

c.  Other tax contingencies

Several cases related to payment of IOF (Tax on Financial Operations), PIS (Social Integration Program Tax), COFINS (Tax for Social Security Financing) and others totaling a probable loss of R$10,246.

The Company has other tax contingencies where the claimed amount is R$371,000, which were assessed as possible losses by the Company's legal counsel and management and, therefore, no provision was recorded.

On November 9, 2005, the Supreme Court declared by a majority of votes that Law 9718/98 was unconstitutional, which changed the calculation basis of PIS and COFINS, including operating and financial income. This decision affects only the taxpayers whose actions have been judged, however, this decision indicates that the court suits that have the same objective will also be successful. The Company has a court suit questioning the increase in the basis, however, it has been calculating and paying these taxes in accordance with the law. If the Company had already received a final decision, the credit to be recognized in the financial statements would be approximately R$90,000.

31


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

 

Civil litigation

Represents principally proceedings involving claims for indemnification for losses and damages, including pain and suffering, arising from work-related accidents and consumer relations.

The Company has other civil contingencies where the claimed amount is R$42,894, which were assessed as possible losses by the Company's legal counsel and management and, therefore, no provision was recorded.

Labor claims

The company is involved in approximately 2,216 labor claims. These labor lawsuits refer mainly to claims for overtime, and health exposure and hazard claims, none of which involve a significant amount on an individual basis. The total amount involved is R$40,794, for which the provision in the amount of R$ 18,942 was recorded based on historical information, representing the best estimate for probable losses.

Court deposits

Whenever necessary the Company has made court deposits, as follows:

Parent company

 

Consolidated

 

 

 

 

 

June
30, 2006

March
31, 2006

 

June
30, 2006

March
31, 2006

Tax proceedings

63,890

63,036

63,890

63,036

Labor proceedings

14,080

13,750

14,080

13,750

Civil proceedings

  1,045

     977

 

  1,151

  1,083

 

 

 

 

 

79,015

77,763

 

79,121

77,869

 

32


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

 

Guarantees

The Company provides guarantees to loans obtained by certain out growers located in the central region of the country as part of a special development program for that region. Such loans are used to improve the out growers farms installations and will be repaid in 10 years, where the Company obtain from the out growers their farms and installations as a collateral for such guarantees provided. The amount for such guarantees provided as of June 30, 2006 amounted R$18,962. 

 

 

16  Shareholders' equity - Parent company

a.  Capital

Subscribed and paid-in capital is represented by the following shares with no par value:

 

June
30, 2006

March
31, 2006

Common shares

257,000,000

257,000,000

Preferred shares

426,000,000

426,000,000

 

 

 

Total shares

683,000,000

683,000,000

Preferred shares in treasury

(2,504,288)

(2,504,288)

 

 

 

Total outstanding shares

680,495,712

680,495,712

 

b.  Changes in shareholders' equity

 

Profit

Treasury

Retained

Capital

reserves

stock

earnings

Total

Balances at December 31, 2005

1,500,000

738,417

(10,377)

     -

2,228,040

   Interest on shareholders' equity

             -

           -

         -

(50,000)

(50,000)

   Net income for the quarter

             -

           -

           -

  69,618

     69,618

 

 

 

 

 

 

Balances at March 31, 2006

1,500,000

738,417

(10,377)

  19,618

2,247,658

 

Net income for the quarter

 

              -

 

            -

 

            -

 

  15,146

 

    15,146

 

 

 

 

 

 

Balances at June 30, 2006

1,500,000

738,417

(10,377)

  34,764

2,262,804


33


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

c.  Treasury stock

The Company's treasury stock consists of 2,504,288 preferred shares acquired for R$10,377 for future sale and/or use in the stock option plan. At June 30, 2006 the market value corresponded to R$14,400 (R$14,525 at March 31, 2006).

 

d.  Market value

The market value of Sadia S,A, shares according average quotation of shares negotiated on the São Paulo Stock Exchange - BOVESPA, corresponded to R$5.75 per share at June 30, 2006 (R$5.80 at March 31, 2006). Net equity on that date was R$3.33 per share (R$3.30 at March 31, 2006).

17  Stock option plan

In the Ordinary and Extraordinary General Meeting of April 29, 2005 the stock option plan was approved in its first phase for the Company's officers. The plan comprises nominative preferred shares issued by the Company available in treasury and has the long-term aim of stimulating the feeling of ownership and commitment to the Company by the participants, and, thus, is in line with the shareholders' interests.

The plan will be managed by a Management Committee, composed of the Chief Executive Officer and the Human Resources Committee of the Board of Directors.

The price for exercising the purchase options does not include any discount and will be based on the average value of the quotation for the share in the last three days of trading on the São Paulo Stock Exchange prior to the grant date, updated by the accumulated National Consumer Price Index (INPC) between the grant date and the date of exercising the option. The vesting period, during which the participant cannot exercise his/her right to purchase the shares, will be three years as from the option granting date. The participant will be able to fully or partially exercise his/her purchase rights after the vesting period within a maximum period of 2 years, and only after this period has expired will he/she lose the right to the options not exercised.

34


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

The composition of the options granted is presented as follows:

Date

 

Price of shares

 

 

 

 

 

 

 

Grant date

Start

Final

Number of shares

Price on the Grant date

Updated - INPC

Market 06/30/06

06/24/05

06/23/08

06/13/10

2,200,000

4,55

4,68

5,75

Since the Company has treasury shares earmarked for the stock option plan, the difference between the market value and the updated price for the year will not affect the Company's results.

 

18  Employees' profit sharing

The Company concedes to its employees' a profit sharing plan, which depends on attaining specific targets, established and agreed at the beginning of each year.  This plan has been approved by the Company's Board of Directors and it has been registered through a formal agreement with the Unions.

35


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

 

19  inancial result

 

Parent company

 

Consolidated

 

 

 

 

 

     June
30, 2006

     June
30, 2005

 

     June
30, 2006

    June
30, 2005

 

 

Financial expenses

 

Interest

(93,088)

(108,996)

(114,862)

(116,952)

Monetary variations - Liabilities

  (5,881)

    (5,039)

    (5,881)

  (13,296)

Exchange variations - Liabilities

48,925

213,584

  96,572

214,109

Others

(24,134)

  (19,748)

  (30,292)

  (26,865)

 

(74,178)

  79,801

 

  (54,463)

  56,996

 

 

 

 

 

Financial income

Interest

32,951

  46,241

107,976

115,066

Monetary variations - Assets

     228

       178

       228

       178

Exchange variations - Assets

(29,954)

(108,625)

  (69,081)

  (19,413)

Others

54,891

    9,879

  62,776

  14,356

 

58,116

  (52,327)

 

101,899

110,187

 

 

 

 

Financial result, net

(16,062)

  27,474

 

  47,436

167,183

 

20  Income and social contribution taxes

Income before the provision for income tax and social contribution on net income was composed as follows:

 

Parent company

 

Consolidated

 

 

 

 

 

 

 

June
30, 2006

June
30, 2005

 

June
30, 2006

June
30, 2005

Local

62,594

277,912

(7,218)

80,114

Foreign

          -

            -

 

71,609

206,535

 

 

 

 

 

 

 

62,594

277,912

 

64,391

286,649

36


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

The composition of income and social contribution taxes is as follows:

 

Parent company

Consolidated

 

 

June
30, 2006

June
30, 2005

June
30, 2006

           June
    30, 2005

 

Local

Current

(3,234)

(22,535)

  (5,649)

(23,679)

Deferred

24,599

(19,810)

24,715

(20,308)

 

 

21,365

(42,345)

 

19,066

(43,987)

Foreign

Current

         -

         -

     (325)

        -

Deferred

     805

   1,421

 

     805

    1,421

 

     805

   1,421

 

     480

    1,421

 

 

 

 

 

 

 

22,170

(40,924)

 

19,546

(42,566)

Income and social contribution taxes were calculated at applicable rates and reconciliation with the income and social contribution taxes expenses, is shown below:

Parent company

 

Consolidated

 

 

 

 

 

June
30, 2006

June
30, 2005

 

June
30, 2006

June
30, 2005

Income before taxation/profit sharing

62,594

277,912

64,391

286,649

Interest on shareholders' equity

(50,000)

  (55,977)

 

(50,000)

  (55,977)

 

Income before income and social contribution taxes

 

12,594

 

221,935

 

14,391

 

230,672

Income and social contribution taxes at nominal rate - 34%

  (4,282)

  (75,458)

  (4,893)

  (78,428)

 

 

 

 

 

 

Adjustment to calculate the effective rate

 

 

 

 

 

Permanent differences:

 

 

 

   Equity in earnings of subsidiaries

25,080

  27,406

23,657

  25,319

   Others

     567

    5,707

      (23)

    9,122

Provision for income and social contribution taxes on foreign subsidiary

     805

    1,421

 

     805

    1,421

 

 

 

 

 

 

Income and social contribution taxes at effective rate

22,170

(40,924)

 

19,546

  (42,566)

37


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

The composition of deferred income and social contribution taxes is as follows:

 

Parent company

 

Consolidated

 

 

 

 

 

 

 

June
30, 2006

March
31, 2006

 

June
30, 2006

March
31, 2006

Assets

 

 

 

 

 

Deferred taxes:

 

 

 

 

 

   Tax loss carryforwards and negative basis of social
     contribution

  74,904

34,798

  74,904

34,798

   Employees' benefits plan

  29,537

28,727

  29,537

28,727

   Provision for contingencies

  25,300

24,634

  25,817

25,479

   Allowance for doubtful accounts

    9,810

11,922

    9,810

11,922

   Provision for loss on property, plant and equipment

    5,018

4,417

    5,018

4,417

   Amortization of goodwill

    4,939

3,855

    4,939

3,855

   Summer Plan depreciation

    2,564

2,723

    2.,564

2,723

   Employees' profit sharing

       481

1,470

       691

1,578

   Outhers

    4,390

  2,215

 

    6,051

   4,900

 

Total deferred tax asset

156,943

114,761

 

159,331

118,399

Short-term portion

  62,515

37,375

  64,903

41,013

Long-term portion

  94,428

77,386

  94,428

77,386

 

 

 

 

 

 

Liability:

Deferred tax:

   Depreciation on rural activities

53,871

47,533

 

53,871

47,533

   Provision for grains update

6,706

-

6,706

-

Total deferred tax liability

60,577

47,533

 

60,577

47,533

Short-term portion

11,455

4,750

11,455

4,750

Long-term portion

49,122

42,783

 

49,122

42,783

 

 

 

 

 

Net balance

96,366

67,228

 

98,754

70,866

The Management considers that the deferred assets arising from temporary differences will be realized in proportion to the final solution of the contingencies and to the payment of the liabilities forecast for the employees' benefit plans.

The deferred tax assets related to the income tax loss carryforwards and negative basis of social contribution, represented by R$64,238 of Parent and R$10,666 from a foreign subsidiary will be realized base on future taxable income on such companies. Management estimates that the deferred tax asset related to the Parent will be fully realized during this year and the deferred tax asset related to the foreign subsidiary will be realized within three years.

38


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

 

21  Risk management and financial instruments

The Company's operations are exposed to market risks, principally in relation to exchange rate variations, credit risk and grain purchase prices. These risks are monitored by the Risk Management Area that uses a specific system to calculate the "VAR -Value at Risk, Stress Test and Back Testing", and permanently monitored by the finance committee, composed of members of the Board of Directors and other finance executives of the Company, who are responsible for defining the Board's risk management strategy by determining the position and exposure limits. In June 30, 2006 the Value at Risk (VAR) of the financial assets and liabilities, for one year, with a 95% of confidence rating, represents R$58,987, representing 2.61% of equity (not reviewed by auditors).

a.  Exchange rate and interest risk

The exchange rate risk for loans, financing and any other payables denominated in foreign currency is hedged by short-term investments denominated in foreign currency, with same interest rates, and by derivative financial instruments, such as rate swaps (dollar to CDI), interest rate swap contracts (Libor to pre-fixed or vice-versa) and future market agreements, in addition to foreign receivables from exports, which also reduce exchange variations by serving as a "natural hedge".

The Company, within its hedge strategy, uses currency futures contracts (US dollars, Euros and Pounds), as a form of mitigating exchange rate risk over operating and financial assets and liabilities. The nominal amounts of these contracts are not recorded in the financial statements.

The result realized from the futures contracts in the period ended June 30, 2006, generated a gain of R$22,487 (R$101,399 in the same period of 2005), recorded as financial results in positive exchange variances.

39


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

The results of the operations in the currency futures market, realized and not financially settled, and the daily adjustments of currency futures contracts of the Future and Commodities Exchange - BM& F are recorded in the interim financial information as"Amounts receivable from futures contracts" and "Amounts payable for futures contracts".

Unearned income from contracted operations with future maturities is not recognized in the financial information. The market value of these contracts, if they were settled at June 30, 2006, would generate a loss of approximately R$50,050.

The Company's exposure to exchange variation (mainly in US dollars) is shown below:

 

Consolidated

 

 

 

 

June
30, 2006

March
31, 2006

Assets and liabilities in foreign currency

Cash and short-term investments

2,030,091

1,631,672

Amounts receivable from futures contracts

48,421

9,132

Trade accounts receivable, net

213,973

131,107

Suppliers

(     27,821)

 (     29,286)

Loans and financing

(2,632,703)

 (2,332,726)

Amounts payable for futures contracts

(30,672)

 (          561)

Swap contracts (dollar for CDI)

       62,279

       98,633

 

 

(   336,432)

 (   492,029)

40


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

Consolidated hedge contracts outstanding at June 30, 2006 with their respective payment schedules are as follows:

Position Payment schedule
Derivative instruments
June
30, 2006

2006

2007

2008
Currency swap contracts:
Base value - R$
62,349
40,065
12,908
9,376
Base value - US$
21,792
14,288
4,347
3,157
Receivables/payables:
Asset
1,822
1,822
-
-
Liability
(50,232)
(36,574)
(7,911)
(5,747)
Rate swap contracts:
Base value - R$
19,84
19,84
-
-
Base value - US$
9,167
9,167
-
-
Amount payable
(14)
(14)
-
-
Futures contracts - US dollars:
Long position - US$
729,5
729,5
-
-
Short position - US$
730
730
-
-
Future market contracts:
Receivable
567,5
567,5
-
-
Payable
587,5
587,5
-
-
Amounts to be received
48,421
48,421
-
-
Amounts to be paid
(30,672)
(30,672)
-
-


b.  Credit risk

The Company is potentially exposed to credit risk in relation to its trade accounts receivable, long and short-term investments and derivative instruments. The Company limits the risk associated with these financial instruments by subjecting them to the control of highly rated financial institutions that operate within the limits pre-established by the credit and financing committees.

41


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

The concentration of credit risk with respect to accounts receivable is minimized due to the spread of its client base, since the Company does not have any customer or group representing 10% or more of its consolidated revenues, as well as granting credits for customers with solid financial and operational ratios. Generally, the Company does not require a guarantee for domestic accounts receivable.

 

c.  rain purchase price risks

The Company’s operations are exposed to the volatility in prices of grain (corn and soybean) used in the preparation of animal feed for its breeding stock, where the price variation results from factors beyond the control of management, such as climate, the size of the harvest, transport and storage costs and government agricultural policies, among others. The Company does not enter into futures or options contracts to hedge against fluctuations in the prices of the commodities, however it maintains a risk management strategy, based on physical control, which includes purchase of grain at fixed and fixable prices. The Company has a Grains Committee, composed of the chief executive officer and financial and operational executives. Its aim is to permanently monitor changes in scenarios, establishing limits of authority for purchase or sale.

 

d.  Estimated market values

Financial assets and liabilities are presented in the interim financial information balance sheet at cost plus accrued income and expenses and are stated according to their corresponding expected realization or settlement.

42


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

The Company used the following methods and assumptions to estimate the disclosure of the fair value of its financial instruments as of June 30, 2006 and March 31, 2006:

 

•  Cash and cash equivalents: The book values of cash and banks recorded in the balance sheet are similar to the respective fair values.

•  Short-term financial investments: The fair value of short-term financial investments is estimated based on the market quotations of comparable contracts.

•  Accounts receivable and payable: The book values of accounts receivable and payable recorded in the balance sheet are similar to their respective fair values.

•  Short and long-term loans and financing: The market values of loans and financing were calculated based on their present value calculated through the future cash flows and using interest rates applicable to instruments of similar nature, terms and risks, or based on the market quotation of these securities. The market values of BNDES financing are similar to the book values, since there are no similar instruments with comparable maturities and interest rates.

•  Exchange and interest rate swap contracts: The fair values of exchange and interest rate swap contracts were estimated based on market quotations for comparable contracts. As of June 30, 2006 the contracted amounts in force totaled R$126,557 (R$829,283 in March 31, 2006) and the valuation of these contracts to fair value would result in losses of R$44,219 (losses of R$44,738 in March 31, 2006). The effective cash settlements of the contracts occur on the respective maturities of each agreement. The Company does not intend to settle these contracts before their maturity.

The market values were estimated on the balance sheet date, based on “relevant market information”. Changes in the assumptions may significantly affect these estimates.

The book values and the estimated fair values of the Company’s financial instruments as of June 30, 2006 and March 31, 2006 are presented in the table below. The fair value of a financial instrument is the amount for which the instrument could be traded between interested parties under current market conditions.

43


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

 

Consolidated

 

 

 

 

 

 

 

June 30, 2006

 

March 31, 2005

 

 

 

 

 

 

 

Cost Value

Market

 

Cost Value

Market

 

 

 

 

 

 

Cash and cash equivalents

   281,964

   281,964

 

99,411

99,411

Short and Long Term Investments - Local Currency

   381,588

   381,588

 

603,566

603,566

Short and Long Term Investments - Foreign Currency

1,977,849

1,977,990

 

1,594,561

1,593,003

Trade accounts receivable

   353,442

   353,442

 

302,107

302,107

Loans and financing

3,680,417

3,654,656

 

3,051,691

3,028,946

Suppliers

   461,849

   461,849

 

432,815

432,815

Futures Contracts, net

     17,749

     17,749

 

8,571

8,571

e.  Financial indebtedness

Consolidated - Currency

June 30, 2006

 

March 31, 2006

 

 

 

 

 

Local

Foreign

Total

Local

Foreign

Total

Assets

Cash and cash equivalents

229,722

52,242

281,964

62,300

37,111

99,411

Short-term investments

311,783

1,977,849

2,289,632

535,931

1,594,561

2,130,492

Accounts receivable from future contracts

-

48,421

48,421

-

9,132

9,132

 

Total current assets

   541,505

2,078,512

2,620,017

598,231

1,640,804

2,239,035

Long-term investments

69,805

                -

69,805

  67,635

              -

67,635

 

 

 

 

 

 

 

Total noncurrent assets

69,805

                -

69,805

  67,635

               -

67,635

 

 

 

 

 

 

 

Total financial assets

611,310

 2,078,512

2,689,822

665,866

1,640,804

2,306,670

Liabilities

Short-term financing

421,773

736,054

1,157,827

318,464

805,234

1,123,698

Accounts payable from future contracts

-

30,672

30,672

-

561

561

Swap contracts - Short-term

46,675

 (46,675)

              -

     79,743

 (79,743)

              -

 

Total current liabilities

468,448

720,051

1,188,499

398,207

726,052

1,124,259

Long-term financing

625,941

1,896,649

2,522,590

400,501

1,527,492

1,927,993

Swap contracts - long-term

15,604

  (15,604)

-

      18,890

  (18,890)

               -

 

Total noncurrent liabilities

641,545

1,881,045

2,522,590

    419,391

1,508,602

1,927,993

 

Total financial liabilities

1,109,993

2,601,096

3,711,089

    817,598

2,234,654

3,052,252

Financial income (expenses), net

(498,683)

(522,584)

(1,021,267)

 (151,732)

 (593,850)

 (745,582)

44


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

22  Insurance (not reviewed by auditors)

The Company and its subsidiaries have adopted a policy of maintaining insurance coverage at levels that management considers adequate to cover any risks related to liability or damages involving their assets. Due to the characteristics of the operations carried out in multiple locations, management takes out insurance for maximum possible loss in a single event, which covers fire, comprehensive general liability and miscellaneous risks (storms, lightning and floods). The Company also takes out insurance for the transportation of goods, personal injury and vehicles.


23  Private pension plan

 

a.  Defined contribution plan

 

The Company and its subsidiary Concórdia S.A. C.V.M.C.C. are the sponsors of a defined contribution social security plan for employees managed by Fundaçao Attílio Francisco Xavier Fontana.

The supplementary pension benefit is defined as the difference between (i) the benefit wage (updated average of the last 12 participation salaries, limited to 80% of the last participation salary) and (ii) the amount of the pension paid by the National Institute of Social Security. The supplementary benefit is updated on the same base date and in accordance with the rates applicable to the main activity category of the Company, discounting real gains.

The actuarial system is that of capitalization for supplementary retirement and pension benefits and of simple apportionment for the supplementary disability compensation. The Company’s contribution is based on a fixed percentage of the payroll of active participants, as annually recommended by independent actuaries and approved by the trustees of Fundaçao Attilio Francisco Xavier Fontana.

At June 30, 2006 and 2005, the parent company contributions totaled R$994 and R$1,012 respectively, and the consolidated contributions, R$1,030 and R$1,039, respectively.

According to the Foundation’s statutes, the sponsoring companies are jointly liable for the obligations undertaken by the Foundation on behalf of its participants and dependents.

45


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

 

At June 30, 2006 the Foundation had a total of 21,071 participants (21,357 at March 31, 2006), of which 17,438 were active participants (17,760 at March 31, 2006).

 

b.  Defined contribution plan

As from January 1, 2003, the Company began to adopt new supplementary social security plans under the defined contribution modality for all employees hired by Sadia and its subsidiaries. Under the terms of the regulations, plans are funded on an equitable basis so that the portion paid by the Company is equal to the payment made by the employee in accordance with a contribution scale based on salary bands that vary between 1.5% and 6% of the employee’s remuneration, observing a contribution limit that is updated annually. The contributions made by the Company at June 30, 2006 and 2005 totaled R$1,336 and R$1,071 respectively. As of June 30, 2006 this plan had 13,839 participants (13,325 at December 31, 2005).

24  Additional information

The statements of cash flow and added value are presented as additional information to the financial information.

a.  Statement of cash flow

The statement of cash flow was prepared by the indirect method based on accounting records in accordance with the instructions established in NPC 20 of the Brazilian Institute of Independent Auditors (IBRACON).

46


Sadia S.A.

Notes to the interim financial information (Unaudited)

(In thousands of Reais)

Parent company

 

Consolidated

 

 

 

 

 

June 30, 2006

June 30, 2005

 

June 30, 2006

June 30, 2005

 

 

 

 

 

 

Net income for the period

  84,764

236,988

    84,536

  245,126

 

Adjustments to reconcile net income to cash   generated by operating activities:

Variation in minority interest

-

-

         (364) 

      1,043

Accrued interest, net of paid interest

  36,820

(107,913) 

      3,924

  (144,454) 

Depreciation, amortization and depletion allowances

109,099

  88,601

  109,337

    88,861

Amortization of goodwill in acquisition of investments

  13,139

-

    13,139

            -

Equity in income (loss)  of subsidiaries

  (  73,765) 

  (80,606) 

         645

  133,582

Deferred taxes

  (  25,404) 

  17,067

    (25,521) 

    18,446

Contingencies

    4,873

    8,411

      3,984

      8,582

Disposal of permanent assets

    4,532

    1,578

      5,098

      1,578

 

Variation in operating assets and liabilities

Trade accounts receivable

114,306

209,540

  156,173

  (170,997) 

Inventories

(165,404) 

(153,227) 

  (224,862) 

  (136,862) 

Recoverable taxes and others

 (    9,363) 

(177,334) 

    (  23,892) 

  (191,322) 

Judicial deposits

    (       725) 

    (    2,126) 

         (725) 

      (    2,126) 

Suppliers

  (  33,985) 

  75,813

    (33,909) 

    82,143

Advances from subsidiaries

573.,755

383,294

             -

            -

Taxes payable, salaries payable and others

  (  70,732) 

    (   4,355) 

 

    (  50,747) 

      (    7,912) 

 

Net cash generated by operating activities

561,910

495,731

    16,816

    (74,312) 

 

Investment activities

Funds from the sale of permanent assets

       544

    1,267

         572

       1,267

Investments in subsidiaries

   (    1,000) 

  (  25,363) 

            -

            -

Purchase of property, plant and equipment

(484,955) 

(286,111) 

  (   489,036) 

  (288,247) 

Portion paid in the acquisition of a subsidiary, net of cash

    (       485) 

  (  26,807) 

          (485) 

    (  26,807) 

Short-term investments

(552,701) 

(264,050) 

(2,602,723) 

  (867,305) 

Redemption of investments

548,362

242,041

 

2,414,338

1,014,352

 

Net cash from investment activities

(490,235) 

(359,023) 

   (677,334) 

(166,740) 

 

Loans

Loans received

647,035

421,372

1,799,420

1,103,407

Loans repaid

(516,268) 

(471,534) 

  (925,954) 

  (828,099) 

Dividends paid

(127,290) 

  (  82,227) 

  (127,290) 

    (  82,227) 

Loans to subsidiaries

    4,882

          -

 

             -

           -

Purchase of treasury shares

-

      (       991) 

 

             -

         (991) 

 

Net cash from loans

    8,359

(133,380) 

  746,176

  192,090

Cash and cash equivalents at beginning of period

148,716

  84,270

 

  196,306

  155,600

Cash and cash equivalents at end of period

228,750

  87,598

 

  281,964

  106,638

 

 

 

 

 

 

Net increase (decrease)  in cash

  80.034

    3.328

 

    85,658

    (48,962) 

47


Sadia S.A.

Notes to the interim financial information (Unaudited) 

(In thousands of Reais) 

 

b.  Statement of consolidated added value

The statement of added value presents generation and distribution of revenues as presented in the statement of income for the period. Said revenues were basically distributed among human resources, third-party capital, government and shareholders.

The statement of added-value was prepared based on the model provided by the Institute for Accounting, Actuarial and Financial Research of the University of Sao Paulo.

 

Consolidated

 

 

 

 

June, 30 2006

June 30, 2005

 

 

 

Revenues/income

3,550,737

3,880,079

  Revenues generated by operations

3,463,058

3,900,973

    Sale of products, goods and services

3,463,058

3,900,973

  Income from third parties

    87,679

    (     20,894) 

  Other operating results

       (       7,311) 

         249

  Financial income

   101,899

   110,187

  Equity pickup

          (          645) 

    (   133,582) 

  Other nonoperating results

       (       6,264) 

       2,252

Raw materials acquired from third parties

(1,695,195) 

(1,968.807) 

Services rendered by third parties

   (   700,214) 

   (   681.233) 

 

Added value to be distributed

1,155,328

1,230,039

Distribution of added value

  Human resources

   490,597

   447,019

  Interest on third-party capital

     37,419

     (     73,352) 

  Government

   418,466

   516,911

  Shareholders (dividends)

     50,000

     55,977

  Retention

   158,846

   283,484

  Depreciation/amortization/depletion

   122,476

     88,861

  Retained profits

     33,937

   188,105

  Others

       2,433

       6,518

48


Sadia S.A.

 

Board of Directors

Walter Fontana Filho

Chairman

 

 

Eduardo Fontana D’Ávila

Member

 

Osório Henrique Furlan

Member

 

Alcides Lopes Tápias

Member

 

Everaldo Nigro dos Santos

Member

 

Francisco Silverio Morales Cespede

Member

 

José Marcos Konder Comparato

Member

 

Luiza Helena Trajano Inácio Rodrigues

Member

 

Norberto Fatio

Member

 

Romano Ancelmo Fontana Filho

Member

 

Sérgio Fontana dos Reis

Member

 

Vicente Falconi Campos

Member

49


Sadia S.A.

Officer

Gilberto Tomazoni  
Chief Executive Officer  
   

Luiz Gonzaga Murat Júnior

Ernest Sícoli Petty

Chief Financial Officer and Investor Relations Director

Supply Director

 

 

Cláudio Lemos Pinheiro

Flávio Luís Fávero

Administrative and Controllership Director

Industrialized Production Director

 

 

Flávio Riffel Schmidt

Gilberto Meirelles Xandó Baptista

Information Technology Director

  Internal Market Commercial Director

 

 

Luiz Gonzaga Lima de Sá.

Guilhermo Henderson Larrobla

Institutional and Legal Relations Director

International Sales Director

 

 

Adilson Serrano Silva

José Augusto Lima de Sá

Human Resources and Management Director

International Relationships Director

 

 

Alexandre de Campos

Paulo Francisco Alexandre Striker

International Sales Director

Logistics Director

 

 

Antonio Paulo Lazzaretti

Roberto Banfi

Technology and Quality Guarantee Director

International Sales Director

 

 

Ricardo Fernando Thomas Fernandes

Valmor Savoldi

Grain Purchase Director

Planning, Logistics and Supplies Director

 

 

Sérgio Carvalho Mandin Fonseca

Ronaldo Korbag Muller

National Sales Director

Poultry Production Director

   
   
* * *
   

Gustavo Teixeira de Freitas

Giovanni F, Lipari

Accounting Manager

Accountant

 

CRC 1SP201389/0-7

Page 50