Annual Report • Sep 29, 2015
Annual Report
Open in ViewerOpens in native device viewer
CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2006 IN ACCORDANCE WITH INTERNATIONAL FINANCIAL REPORTING STANDARDS IFRS
| Report of the Board of Directors of the INTRALOT Group to the Annual General Assembly of the Shareholders for the fiscal year 01/01/2006 – 31/12/2006 |
2 |
|---|---|
| Audit Report | 8 |
| Income Statement for the Year Ended 31 December 2006 | 10 |
| Balance Sheet as at 31 December 2006 | 11 |
| Statements of Changes in Equity for the Year Ended 31 December 2006 | 12 |
| Statements of Cash Flows for the Year Ended 31 December 2006 | 16 |
| Notes to the Annual Financial Statements | 17 |
Report of the Board of Directors of the INTRALOT Group to the Annual General Assembly of the Shareholders for the fiscal year 01/01/2006 – 31/12/2006
Dear shareholders,
Fiscal year 2006 was one more year of strong growth for the INTRALOT group, which continued successfully its global expansion and established further its leading position in the global gaming sector. Currently, the Company has presence in 5 continents through its subsidiaries, business offices and branches. During 2006, the Company undertook new significant contracts in countries such as South Africa, the Philippines, Taiwan, Australia and Italy.
Parent company revenues reached €231.1 mil. in 2006 from €123.7 mil. in 2005, posting an increase of 86.8%, while earnings after tax amounted to €63.2 mil., an increase of 22.0% compared to 2005.
Consolidated revenues reached €791.4 mil. in 2006 from €523.0 mil. in 2005, an increase of 51.3%, while earnings after tax and after minorities increased by 49.6% in 2006 to €104.6 mil. from €69.9 mil. in 2005.
The consolidated profit after tax and after minorities margin was 13.2% in 2006 from 13.4% in 2005, due to the slightly increased contribution to the sales of full operating projects, through the granting of the relative licenses from the competent national authorities, which carry lower profit margins.
The Group return on equity in 2006 was shaped at 58.4%.
At the end of November 2006, INTRALOT completed the offering of € 200 mil. convertible bonds with a 7-year duration, in order for the Company to have immediate access to funds, with favorable terms, in order to finance the significant upcoming projects in the gaming sector (see the paragraph: "Growth prospects –The international gaming sector and INTRALOT"). The above convertible bonds offering was completed
with great success, since it was oversubscribed by 10 times, at the lower interest rate range and at the higher conversion price that was set at €30.5 per share. The above mentioned development improved significantly the Company's capital structure, while at the same time the success of the offering reflects the trust of investors towards the Company.
The cash balance reached €467.9 mil. in 2006, while bank debt (plus the convertible bond) reached €337,4 mil., shaping the net cash position at €130,5 mil.
The Group's performance in the major countries that it is present is analytically described below:
In Bulgaria, fixed odds betting revenues more than doubled in 2006. Since the acquisition of the subsidiary Eurofootball, at the end of 2002, the game's turnover has increased by 9 times, reflecting INTRALOT's know-how in the operation and management of games. Contributors to the growth of the game in 2006 were the expansion and the overall quality upgrade of the sales network that is taking place during the last years. Moreover, from mid-2006, the game's choices enriched with new events such as over/under and live-betting that are widely accepted from the players.
In Turkey, the revenues of the Company's subsidiary INTELTEK that manages the fixed odds betting game increased significantly in 2006 as the game enjoys wide recognition in the country and increasing levels of penetration. The above increase resulted without any sales network expansion, which is currently comprised of 4,000 agencies. Following a Turkish Court decision, that resulted to the termination of the previous contract, the Turkish Parliament voted for a new law, following which a one-year contract was signed with Spor Toto.
The subsidiary Lotrom in Romania experienced a large increase in the drop per machine per day regarding the video-lotto terminals operations, reflecting the continuing upward trend of the game and its significant growth potential. Fixed odds betting in the country,
that is managed by Lotrom, doubled its revenues in 2006, and still has a large potential since the game's penetration in the country is low. Finally, CNLR's lottery system that is managed by INTRALOT continued successfully in 2006.
In the US, the revenues of the subsidiary INTRALOT USA increased in 2006 due to the initiation of operations regarding the Montana lottery on May 31, 2006 and the increase of revenues of the Nebraska Lottery for a second consecutive year, since the award of the project to INTRALOT, in this way offsetting a major part of the installation expenses. At the end of August 2006, INTRALOT won its third contract in the US, in the state of Idaho,that successfully commenced operations with the Company's operating system on February 2007.
In Poland, the betting subsidiary Totolotek achieved in 2006, its first full year of operation, significant growth as the sales network expansion and the offering of a more attractive game to the players increased the penetration of the game in the country. The growth potential of the fixed odds betting game in the country remains high since the overall game's penetration is still low.
In the Latin America, the Group's subsidiary INTRALOT de Chile continued the management of the games of the National Lottery Organization of Chile, Polla Chilena, while in Peru, INTRALOT de Peru is planning the introduction of new games with higher acceptance in the country. Moreover, the Company restructured its branch in Colombia in order to improve the financials of the project in the country. INTRALOT, aiming to strengthen its activities in Latin America, acquired in January, 2007 a majority stake of an integrated lottery systems company in Argentina, the second largest in its sector in the country.
In Malta, the subsidiary Maltco that has the exclusive license for the operation of all the lottery games in the country continued the successful performance of 2005, achieving high rates of penetration in the country's lottery market.
Concerning operations in Greece, Stihima revenues increased substantially in 2006, as the rejuvenation measures taken for the game (introduction of new types of betting, increase of the payout, etc.) reversed the negative trend of the game in the fist half of 2005. The above mentioned contract of the Company with OPAP S.A. ended in January 29, 2007, while in November 2006 the Company jointly with its subsidiary Betting Company reached to an agreement with six month duration with OPAP S.A. and a starting date on January 29, 2007. Within the context of this agreement, INTRALOT will provide the infrastructure and the know-how, which are necessary for the operation of the "Pame Stihima" betting game.
In May 2006, INTRALOT, through a joint venture, was selected from the ChinaTrust Commercial Bank in Taiwan (CTCB) as the supplier in a tender process for the operation of lottery games in Taiwan.
In July 2006, INTRALOT signed a contract in Malaysia with "Magnum Corporation Berhad", the leading gaming company in the country for the procurement of a central lottery operating system, terminals, the required telecommunication infrastructure and games.
In the same month (July), INTRALOT concluded an agreement with Hamburg's State Lottery for the installation of LOTOS, the base platform of INTRALOT's gaming management system along with terminal software, in the framework of the lottery's technological upgrade.
In August 2006, the Company signed its third contract in US with the Idaho Lottery for the provision of an on-line central lottery system.
In August 2006, INTRALOT Australia, subsidiary of INTRALOT, following an international tender, announced by Lotterywest, the State Lottery of Western Australia, as the preferred bidder for the provision of an integrated lottery system along with terminals. In October 2006, the Company, as a member of a consortium, was awarded the exclusive license for the operation and management of South Africa's lottery games. INTRALOT will be the main provider of the required IT infrastructure and support services, which are required to implement the project.
In Italy, within the context of an international tender to expand the country's betting market, INTRALOT acquired the largest number of licenses for the exclusive sports betting points of sale and is expected to become one of the most important sports betting houses in the country.
In January 2007, the Company acquired in Argentina a 50.1% stake of Tecno Accion, the second largest integrated lottery systems company in the country. The cost of the acquisition reached \$22 mil. (for a 100% stake), while the company had a net cash position of \$3.5 mil.
The Company carries out research and development for the continuing improvement of its lottery systems and software so as to constantly develop the three main characteristics of the LOTOS platfom: the central system LOTOS, the terminals and the telecommunications.
Reflecting the Company's policy regarding the development and the care regarding its human capital resources, INTRALOT's personnel voted the Company among the 20 best places to work, a competition that was organized by the international institute "Great Place to Work Institute" and the ALBA Graduate Business School.
In the period 01.01.2006 – 31.12.2006, the Company's share price increased by 79.1%, when the ATHEX General Index and the FTSE ASE 20, in which the Company participates, increased by 19.9% and 17.7%, respectively. Moreover, the Company's Board of Directors will propose to the Shareholders' Annual Meeting on April 18th, 2007 the distribution of a € 0.66 dividend per share for fiscal year 2006 (€ 0.30 per share interim dividend and a remaining dividend of € 0.36 per share). The dividend for the fiscal year 2006 is increased by 20% in comparison to the dividend of 2005.
The recent years a significant sector consolidation through acquisitions took place so as the companies to face the increasing market demands and challenges. INTRALOT is one
of the three leading companies in the sector globally that shapes the technological and operational developments.
Major growth prospects are evolving in the gaming sector due to the lottery privatization projects that are in progress especially in the US and in other countries, where a significant number of state lotteries have expressed their intentions to grant concession licenses to private companies. Moreover, in the mid- and long-term the gaming market will further expand due to the expected liberalization of gaming markets, similar to Italy, where an international tender took place in order to expand the country's betting market. Similar developments are expected to take place in Spain and in other countries.
The above developments in the gaming sector shape a period of significant challenges and opportunities for INTRALOT. We believe that given INTRALOT's broad portfolio of products and services and its extensive know-how and experience in the gaming sector, the Company is ready to face the challenges and play a leading part in the sector's developments, increasing at the same time the value to its shareholders.
The Vice-Chairman of the Board of Directors and CEO
Constantinos G. Antonopoulos
It is certified that the, as above, Report of the Board of Directors of the Intralot Group, which is consisted by 6 pages, is the one referred in the independent Auditor's Report provided on the March 26, 2007.
The Certified Public Accountant Auditor George A. Karamichalis SOEL Reg. No15931 SOL SA
To the Shareholders of "INTRALOT S.A INTEGRATED LOTTERY SYSTEMS AND SERVICES".
We have audited the accompanying individual and consolidated financial statements of "INTRALOT S.A INTEGRATED LOTTERY SYSTEMS AND SERVICES", which comprise the individual and consolidated balance sheet as at 31 December 2006, and the income statement, statement of changes in equity and cash flow statement for the year then ended, and a summary of significant accounting policies and other explanatory notes.
Management is responsible for the preparation and fair presentation of these financial statements in accordance with International Financial Reporting Standards, as adopted by the European Union (EU). This responsibility includes: designing, implementing and maintaining internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error; selecting and applying appropriate accounting policies; and making accounting estimates that are reasonable in the circumstances.
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with the Greek Auditing Standards, which are based on the International Standards on Auditing. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor's judgment, including the assessment of the risks of material misstatement of the financial
statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity's preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of
the entity's internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
In our opinion, the accompanying individual and consolidated financial statements present fairly, in all material respects, the financial position of the Company and of the Group as of 31 December 2006, and of its financial performance and its cash flows for the year then ended in accordance with International Financial Reporting Standards as adopted by the European Union (EU).
The content of the Report of the Board of Directors is consistent with the aforementioned financial statements.
Athens, March 26, 2007
Certified Public Accountant Auditor SOEL Reg. No15931 SOL S.A. – Certified Public Accountants Auditors 3, Fok. Negri Street - Athens, Greece
| Notes | GROUP €'000 |
GROUP €'000 |
COMPANY €'000 |
COMPANY €'000 |
|
|---|---|---|---|---|---|
| 1/1-31/12/06 | 1/1-31/12/05 | 1/1-31/12/06 | 1/1-31/12/05 | ||
| Turnover | 791.448 | 522.964 | 231.115 | 123.707 | |
| Less: Cost of Sales | -473.467 | -310.568 | -97.019 | -44.109 | |
| Gross Profit | 317.981 | 212.396 | 134.096 | 79.598 | |
| Other Income | 32 | 2.987 | 2.384 | 107 | 826 |
| Selling expenses | -37.824 | -30.579 | -8.433 | -5.056 | |
| Administrative costs | -50.449 | -36.575 | -21.876 | -11.401 | |
| Research and Development costs | -9.192 | -4.023 | -9.208 | -4.075 | |
| Other operating expenses | -1.375 | -1.387 | 0 | 0 | |
| Operating Profit | 222.128 | 142.216 | 94.686 | 59.892 | |
| Interest and similar charges | 33 | -9.703 | -3.833 | -6.174 | -711 |
| Interest and related income | 29,33 | 19.976 | 7.834 | 11.211 | 13.003 |
| Exchange differences Profit of loss from paticipations |
29 | -5.031 | 4.387 | -2.052 | 2.998 |
| accounted for using the equity method |
-3.732 | -113 | 0 | 0 | |
| Operating Profit before Tax | 223.638 | 150.491 | 97.671 | 75.182 | |
| Current Income Tax | 8 | -55.714 | -47.862 | -33.721 | -22.300 |
| Deferred Income Tax | 8 | -7.793 | 1.499 | -783 | -1.094 |
| Net Profit | 160.131 | 104.128 | 63.167 | 51.788 | |
| Attributable to: | |||||
| Equity holders of the parent | 104.573 | 69.889 | 63.167 | 51.788 | |
| Minority interest | 55.558 | 34.239 | 0 | 0 | |
| 160.131 | 104.128 | 63.167 | 51.788 | ||
| Earnings per Share (In Euros) | |||||
| - basic and diluted | 9 | 1,33 | 0,90 | 0,80 | 0,67 |
| Weighted average number of shares |
9 | 78.724.242 | 77.604.619 | 78.724.242 | 77.604.619 |
| BALANCE SHEET AS AT 31 December 2006 | €'000 | GROUP | GROUP | COMPANY | COMPANY |
|---|---|---|---|---|---|
| Notes | 31/12/06 | 31/12/05 | 31/12/06 | 31/12/05 | |
| ASSETS | |||||
| Non Current Assets | |||||
| Tangible fixed assets | 11 | 81.594 | 71.126 | 29.146 | 25.015 |
| Intangibles | 12 | 88.273 | 46.976 | 18.213 | 20.184 |
| Investment in subsidiaries and associates | 13 | 5.411 | 4.811 | 117.265 | 39.942 |
| Other financial assets | 15 | 6.073 | 4.000 | 924 | 1.036 |
| Deferred Tax asset | 8 | 10.861 | 16.162 | 2.242 | 3.025 |
| Other long term receivables | 16 | 17.411 | 13.487 | 301 | 1.057 |
| 209.623 | 156.562 | 168.091 | 90.259 | ||
| Current Assets | |||||
| Inventories | 17 | 25.034 | 13.307 | 20.573 | 10.901 |
| Trade and other short term receivables | 18 | 90.558 | 98.088 | 116.985 | 90.266 |
| Cash and cash equivalents | 19 | 467.902 | 157.327 | 242.016 | 21.398 |
| 583.494 | 268.721 | 379.574 | 122.565 | ||
| TOTAL ASSETS | 793.117 | 425.283 | 547.665 | 212.824 | |
| EQUITY AND LIABILITIES | |||||
| Share Capital | 20 | 29.154 | 28.974 | 29.154 | 28.974 |
| Share premium | 20 | 23.957 | 14.518 | 23.955 | 14.516 |
| Treasury shares | 20 | 856 | 856 | 856 | 856 |
| Other reserves | 20 | 45.099 | 16.819 | 42.863 | 14.428 |
| Foreign currency translation | -3.889 | -280 | 0 | 0 | |
| Retained earnings | 20 | 108.699 | 93.480 | 63.585 | 60.848 |
| 203.876 | 154.366 | 160.413 | 119.622 | ||
| Minority interest | 20 | 86.176 | 46.873 | 0 | 0 |
| Total equity | 290.052 | 201.239 | 160.413 | 119.622 | |
| Non Current Liabilities | |||||
| Long term loans | 21 | 292.621 | 36.389 | 259.349 | 5.000 |
| Staff retirement indemnities | 22 | 1.368 | 1.097 | 735 | 573 |
| Other long term provisions | 30 | 5.911 | 0 | 5.911 | 0 |
| Deferred Tax liabilities | 8 | 3.313 | 980 | 0 | 0 |
| Other long term liabilities | 24 | 6.062 | 9.437 | 2 | 2 |
| Finance lease obligation | 27 | 729 | 58 | 0 | 0 |
| 310.004 | 47.961 | 265.997 | 5.575 | ||
| Current Liabilities | |||||
| Trade and other short term liabilities | 25 | 113.338 | 105.176 | 70.665 | 68.805 |
| Short term debt and current portion of long | |||||
| term debt | 26 | 44.796 | 21.097 | 32.000 | 10.000 |
| Current income taxes payable | 25.559 | 26.129 | 18.590 | 8.822 | |
| Short-term provision | 30 | 9.368 | 23.680 | 0 | 0 |
| Total Current Liabilities | 193.061 | 176.082 | 121.255 | 87.627 | |
| TOTAL LIABILITIES | 503.065 | 224.044 | 387.252 | 93.202 | |
| TOTAL EQUITY AND LIABILITIES | 793.117 | 425.283 | 547.665 | 212.824 |
| S ha re |
ha ho l de S re r |
ha S re |
Tr es ur y |
l Le g a |
he O t r |
in d Re ta e |
in i M ty or |
|||
|---|---|---|---|---|---|---|---|---|---|---|
| Gr ou p |
Ca i l ta p |
i De ts s p os |
iu Pr em m |
ha S re s |
Re se rv e |
Re se rv es |
in Ea rn g s |
l To ta |
In te t re s |
l To ta |
| lan / 1/ Ba t 1 20 06 ce s a s a |
28 .76 6.8 23 |
20 7.2 40 |
14 .51 7.7 89 |
85 6.2 28 |
7.4 62 .59 1 |
9.3 56 .34 1 |
93 .19 9.0 73 |
15 4.3 66 .08 6 |
46 .87 3.0 77 |
20 1.2 39 .16 3 |
| d j he ing A tm ts t us en on o p en ba lan ce s |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| ho d l. e Eq i Co i ty t t ty me ns o n u |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Ne Co l i da d En i ies te t t w ns o |
0 | 0 | 0 | 0 | 1 9. 9 7 8 |
0 | -3 6 7 8 |
1 6. 3 0 0 |
0 | 1 6. 3 0 0 |
| Su bs i d iar S ha Ca i l In ta y re p cre as e |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pe io d 's Re l ts su r |
0 | 0 | 0 | 0 | 0 | 0 | 0 8 7 2. 9 1 4. 5 7 |
1 0 4. 5 7 2. 9 8 7 |
5 5. 5 5 8. 2 6 1 |
1 6 0. 1 3 1. 2 4 8 |
| f a fo Va lua ion i la b le t ts o ss e av a r le sa |
0 | 0 | 0 | 0 | 0 | 8 8. 9 3 1 1 |
3 2. 9 6 -1 7 |
2 2 6 5 5. |
0 | 2 2 6 5 5. |
| lua f Va t ion De iva t ive o r s |
0 | 0 | 0 | 0 | 0 8 -5 1 5. 1 |
2. 2 9. 1 7 1 5 |
0 | 6 6 0 1. 1 4. 7 |
0 | 6 6 0 1. 1 4. 7 |
| k S to Op t ion Re c s se rve s |
0 | 0 | 0 | 0 | 0 | 1 1. 5 0 3. 6 0 0 |
0 | 1 1. 5 0 3. 6 0 0 |
0 | 1 1. 5 0 3. 6 0 0 |
| Co d F ina ia l In tru t mp ou n nc s me n Re se rve s |
0 | 0 | 0 | 0 | 0 | 2. 3 3. 9 2 1 1 4 |
0 | 2. 3 3. 9 2 1 1 4 |
0 | 2. 3 3. 9 2 1 1 4 |
| S ha Ca i l fro S ha ta In re p cre as e m re d S ha ho l de ium p re m a n re rs de f i ts 2 0 0 5 p os o |
3 8 6. 9 3 4 |
-2 0 2 0 7. 4 |
9. 3 9. 0 3 4 1 |
0 | 0 | 0 | 0 | 9. 6 8. 3 1 7 4 |
0 | 9. 6 8. 3 1 7 4 |
| f S ha ho l de de i 2 0 0 6 ts re rs p os o |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| iv i de ds D n |
0 | 0 | 0 | 0 | 6. 2 7 5 |
0 | 8. 0 0 0. 3 3 0 -5 |
9 9 0 -5 7. 4. 5 5 |
-1 2. 0 3 3 9 4. 7 |
0. 0 2 8. 3 -7 4 4 |
| f fec d ly Ne t Am ts E te D ire t ou n c Eq i ty u |
0 | 0 | 0 | 0 | 0 | 0 | -2 5. 4 8 2. 0 2 1 |
-2 5. 4 8 2. 0 2 1 |
2 3 7. 2 9 4 |
-2 5. 2 4 4. 7 2 7 |
| fe Tr to an s res erv es r |
0 | 0 | 0 | 0 | 2. 1 7 7. 4 2 1 |
1 7 1. 8 6 4 |
-2 2 9 6. 5 0 5 |
5 2. 7 8 0 |
0 | 5 2. 7 8 0 |
| Sa le f o ha o wn s res |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| la d f fe Tr t ion i an s re nc es |
0 | 0 | -2 2 7 |
0 | -2 9. 2 8 3 |
9 3. 9 3 4 1 |
0 6. 3 2 -7 4 7 |
-6 8 9 0 5 1. 7 |
8. 2 2 -4 4 5 7 |
0 0. 9 -1 1. 4 1 7 |
| Ba lan t 3 1/ 12 / 06 ce s a s a |
29 .15 3.7 66 |
0 | 23 .95 6.5 93 |
85 6.2 28 |
9. 12 1.8 73 |
35 .97 7.5 86 |
10 4.8 .23 2 10 |
20 3.8 76 .27 8 |
86 .17 5.9 81 |
29 0.0 52 .25 9 |
| S ha re |
S ha ho l re de rs |
S ha re |
Tr es ur y |
Le l g a |
Ot he r |
Re ta ine d |
Mi rit no y |
|||
|---|---|---|---|---|---|---|---|---|---|---|
| Ca ita l p |
its De po s |
ium Pr em |
S ha res |
Re se rve |
Re se rve s |
ing Ea rn s |
l To ta |
In te st re |
l To ta |
|
| Gr ou p |
' € |
€ ' |
€ ' |
€ ' |
€ ' |
€ ' |
€ | € ' |
€ ' |
€ ' |
| lan / 1/ Ba t 1 05 ce s a s a |
14 .33 4.6 09 |
77 4. 25 4 |
28 .17 3.7 00 |
-7 66 .62 8 |
4.8 52 .00 0 |
8.7 92 .05 8 |
59 .89 1.0 00 |
11 6.0 50 .99 3 |
16 .22 8.6 99 |
13 2.2 79 .69 2 |
| Ad he jus tm ts t ing en on op en ba lan ces |
-1. 07 7.4 76 |
-1 .07 7.4 76 |
-50 3.8 45 |
-1 .58 1.3 21 |
||||||
| Eq uit ho d C l. e nti et ty y m on so |
2.6 57 .29 8 |
2.6 57 .29 8 |
2.6 57 .29 8 |
|||||||
| Su bs idi rie uis itio s a cq n |
0 | 0 | ||||||||
| lida d E Ne Co te nti tie w nso s |
10 .68 3 |
3.1 62 .27 5 |
3. 2.9 58 17 |
8.4 95 .24 0 |
.66 8. 19 8 11 |
|||||
| Su bs idia S ha Ca ita l In ry re p cre ase |
0 | 0 | ||||||||
| Pe rio d 's Re lts su |
69 .88 8.5 37 |
69 .88 8.5 37 |
34 .23 9.2 29 |
10 4. 12 7.7 66 |
||||||
| Va lua tio f a ai la b le for ts n o sse av le sa |
-13 2.6 85 |
-1 32 .68 5 |
-1 32 .68 5 |
|||||||
| lua f D Va tio eri tiv n o va es |
24 .05 8 |
24 .05 8 |
24 .05 8 |
|||||||
| ha l In fr ha S Ca ita S re p cre ase om re mi d S ha ho lde pre um an re rs de sit f 2 00 5 po s o |
14 .43 2.2 15 |
-77 4.2 54 |
-13 .65 7.9 61 |
0 | 0 | |||||
| S ha ho lde de sit re rs po s |
20 7.2 40 |
20 7.2 40 |
20 7.2 40 |
|||||||
| Div ide nd s |
-38 .31 8.2 52 |
-3 8.3 18 .25 2 |
-10 .94 3.8 52 |
-4 9. 26 2.1 04 |
||||||
| fer Tra to ns re se rve s |
2.6 74 .52 7 |
77 5.7 39 |
-3. 45 0.2 66 |
0 | 0 | |||||
| Sa le f o ha o wn s res |
1.6 22 .85 6 |
1.6 22 .85 6 |
1.6 22 .85 6 |
|||||||
| lat di ffe Tra ion ns ren ce s |
2.0 50 |
-63 .93 6 |
-11 3.5 12 |
5.9 44 57 |
27 0.5 59 |
-64 2.3 95 |
-3 71 .83 6 |
|||
| lan 1/ / Ba t 3 12 05 ce s a s a |
28 .76 6.8 23 |
20 7.2 40 |
14 .51 89 7.7 |
85 6.2 28 |
62 .59 1 7.4 |
9.3 56 .34 1 |
93 .19 9.0 73 |
15 4.3 66 .08 6 |
46 .87 3.0 76 |
20 1.2 39 .16 3 |
| I N T R A L O T ( in € ) |
S ha ho l de re rs |
S ha re |
Tr es ur y |
l Le g a |
O he t r |
in d Re ta e |
||
|---|---|---|---|---|---|---|---|---|
| ha i l S Ca ta re p |
i De ts p os |
iu Pr em m |
ha S re s |
Re se rv e |
Re se rv es |
in Ea rn g s |
l To ta |
|
| la / / Ba t 1 1 2 0 0 6 nc es a s a |
2 8. 7 6 6. 8 2 3 |
2 0 7. 2 4 0 |
1 4. 5 1 5. 7 3 9 |
8 5 6. 2 2 8 |
7. 4 4 4. 0 7 1 |
6. 9 8 4. 1 4 5 |
6 0. 8 4 7. 6 6 6 |
1 1 9. 6 2 1. 9 1 1 |
| A d j he ing ba lan tm ts t us en on o p en ce s |
0 | |||||||
| d 's l Pe io Re ts r su |
6 3. 6 8 1 7. 1 4 |
6 3. 6 8 1 7. 1 4 |
||||||
| lua f a la b le fo le Va t ion ts i o ss e av a r s a |
9 5. 5 9 7 |
-1 3 2. 6 9 2 |
-3 7. 0 9 5 |
|||||
| f Va lua ion De iva ive t t o s r |
2. 1 2 9. 7 1 5 |
2. 1 2 9. 7 1 5 |
||||||
| S k Op ion to t Re c s se rve s |
1 1. 0 3. 6 0 0 5 |
1 1. 0 3. 6 0 0 5 |
||||||
| Co d l F ina ia In tru t Re mp ou n nc s me n se rve s |
2. 3 3. 9 2 1 1 4 |
2. 3 3. 9 2 1 1 4 |
||||||
| S ha Ca l fro S ha d i ta In ium re p cre as e m re p re m a n he t o r r es erv es |
3 8 6. 9 4 3 |
-2 0 7. 2 4 0 |
9. 4 3 9. 0 3 1 |
0 | 9. 6 1 8. 7 3 4 |
|||
| ha ho l de S De i ts re rs p os |
0 | |||||||
| Co f S ha Ba d Pa t o t s re- re me n y |
0 | |||||||
| iv i de ds D n |
8. 0 0 0. 3 3 0 -5 |
8. 0 0 0. 3 3 0 -5 |
||||||
| fe Tr to an s r res erv es |
2. 2 7 3. 8 4 8 |
2 2. 6 5 7 |
-2 2 9 6. 5 0 5 |
0 | ||||
| le f o ha Sa o wn s res |
0 | |||||||
| Tr la ion d i f fe t an s re nc es |
2 7 5. 4 6 0 |
2 7 5. 4 6 0 |
||||||
| la 3 / 2 / 0 6 Ba t 1 1 nc es a s a |
2 9. 3. 6 6 1 5 7 |
0 | 2 3. 9 0 5 4. 7 7 |
8 6. 2 2 8 5 |
9. 9 9 7 1 7. 1 |
3 3. 6 1 4 5. 1 1 |
6 3. 8 3 2 3 5 5. |
6 0. 3. 2 1 4 1 1 1 |
| S ha re Ca i l ta p |
S ha ho l de re r i De ts s p os |
S ha re iu Pr em m |
Tr es ur y S ha re s |
l Le g a Re se rv e |
O he t r Re se rv es |
in d Re ta e in Ea rn g s |
To l ta |
|
|---|---|---|---|---|---|---|---|---|
| O I N T R A L T |
€ ' |
€ | € ' |
€ ' |
€ ' |
€ ' |
€ ' |
€ ' |
| la / / 2 0 0 Ba t 1 1 5 nc es a s a d he A j tm ts t ing us en on o p en ba lan ce s |
3 3 6 0 8 1 4. 4. |
2 7 7 4. 5 4 |
2 8. 3. 0 0 1 7 7 |
6 6. 6 2 8 -7 |
8 0 0. 0 0 0 4. |
6. 8 4 4. 7 1 7 |
8 3 8. 2 2 5 7. 1 -7 1 3 8. 1 2 7 |
6 3 8. 8 2 1 1 1. 7 -7 1 3 8. 1 2 7 |
| d 's l Pe io Re ts r su lua f a la b le fo Va t ion ts i o ss e av a r le sa |
-1 3 2. 6 8 5 |
8 9 9 5 1. 7 7. 4 |
8 9 9 5 1. 7 7. 4 -1 3 2. 6 8 5 |
|||||
| Va lua ion f De iva ive t t o s r S ha Ca i l In fro S ha ta re p cre as e m re d o he ium t p re m a n r r es erv es |
1 4. 4 3 2. 2 1 5 |
-7 7 4. 2 5 4 |
-1 3. 6 5 7. 9 6 1 |
2 4. 0 5 8 |
2 4. 0 5 8 0 |
|||
| S ha ho l de De i ts re rs p os de ds D iv i n |
2 0 2 0 7. 4 |
8. 8 8. -3 3 2 5 2 |
2 0 2 0 7. 4 8. 8 8. -3 3 2 5 2 |
|||||
| Tr fe to an s res erv es r |
2. 6 4 4. 0 7 1 |
6 0 8. 0 5 5 |
-3 2 5 2. 1 2 6 |
0 | ||||
| Sa le f o ha o wn s res la d f fe Tr t ion i an s re nc es |
6 2 2. 8 6 1. 5 |
6 2 2. 8 6 1. 5 0 |
||||||
| la 3 / 2 / 0 Ba t 1 1 5 nc es a s a |
2 8. 6 6. 8 2 3 7 |
2 0 2 0 7. 4 |
3 9 1 4. 5 1 5. 7 |
8 6. 2 2 8 5 |
0 7. 4 4 4. 7 1 |
6. 9 8 4. 1 4 5 |
6 0. 8 6 6 6 4 7. |
9. 6 2 9 1 1 1. 1 1 |
| GROUP | GROUP | COMPANY | COMPANY | ||
|---|---|---|---|---|---|
| STATEMENT OF CASH FLOWS | €'000 | €'000 | €'000 | €'000 | |
| For the year ended 31 December 2006 | Notes | 31/12/06 | 31/12/05 | 31/12/06 | 31/12/05 |
| Cash flows from operating activities | |||||
| Operating profit before tax | 223.638 | 150.491 | 97.671 | 75.182 | |
| Adjustment for items not involving cash | |||||
| inflows/outflows: | |||||
| (Income from utilization of)/ expense for | -8.397 | 18.919 | 6.073 | 190 | |
| creation of provisions | |||||
| Depreciation and amortization | 6 | 21.002 | 17.794 | 7.491 | 5.737 |
| Unrealized exchange losses | 0 | 604 | 0 | 0 | |
| Net result from investing activities | 8.259 | 357 | 0 | -420 | |
| Loss from sale / write off of assets | -17 | 104 | -13 | 0 | |
| Stock Option | 11.504 | 0 | 11.504 | 0 | |
| Interest income | -19.465 | (7.834) | -11.211 | -13.003 | |
| Interest expense | 9.624 | 3.945 | 6.174 | 711 | |
| Cash flows from operating activities before | 246.148 | 184.380 | 117.689 | 68.397 | |
| changes in Working Capital | |||||
| Increase in inventories | -14.769 | (5.542) | -12.712 | -5.677 | |
| Increase in trade and other short term receivables | 8.341 | (59.103) | -25.909 | -38.914 | |
| Increase in trade and other short term liabilities | 9.102 | (30.208) | 2.360 | 5.345 | |
| Interest paid | -8.880 | (4.150) | -6.174 | -711 | |
| Income taxes paid | -55.651 | (35.681) | -23.953 | -24.804 | |
| Cash inflows from operating activities | 184.291 | 49.697 | 51.301 | 3.636 | |
| Cash flows from investing activities | |||||
| Purchases of intangibles | 12 | -605 | (2.457) | -1.215 | -1.938 |
| Purchases of tangible assets | 11 | -21.231 | (20.316) | -5.373 | -11.293 |
| Purchases of investments | -76.168 | (3.181) | -78.273 | -395 | |
| Proceeds from sales of assets | -319 | 45 | 0 | 0 | |
| Interest received | 19.270 | 7.807 | 11.211 | 13.003 | |
| Cash outflows from investing activities | -79.053 | (18.101) | -73.650 | -623 | |
| Cash flows from financing activities | |||||
| Repayment of leasing obligations | 671 | -1.877 | 0 | 0 | |
| Proceeds from Share Capital Increase and Share Premium Deposits |
9.619 | 209 | 9.619 | 207 | |
| Sale of own share | 0 | 1.623 | 0 | 1.623 | |
| Cash Inflows from loans | 294.262 | 28.353 | 291.348 | 15.000 | |
| Loan repayments | -14.331 | -7.195 | 0 | 0 | |
| Dividends paid to parent company shareholders | -57.994 | -38.318 | -58.000 | -38.318 | |
| Proceeds from L-T assets | -2.735 | 13.285 | 0 | 13.286 | |
| Dividends paid to minority interest shareholders | -12.034 | -10.944 | 0 | 0 | |
| Cash outflows from financing activities | 217.458 | -14.864 | 242.967 | -8.202 | |
| Net decrease in Cash and Cash equivalents | 322.696 | 16.735 | 220.618 | -5.190 | |
| Cash and Cash equivalents at beginning of | 157.353 | 135.261 | 21.398 | 26.586 | |
| year Exch. diff. on transl. of cash & cash equivalents |
19 | -12.147 | 5.331 | 0 | 0 |
| Cash and Cash equivalents at end of year | 467.902 | 157.326 | 242.016 | 21.398 |
INTRALOT S.A. – 'Integrated Lottery Systems and Gaming Services', with the distinct title «INTRALOT» is a business entity that was established based on the Laws of Hellenic Republic and whose shares are traded in the Athens Stock Exchange. Reference to «INTRALOT» or the «Company» includes INTRALOT S.A. whereas reference to the «Group» includes INTRALOT S.A. and its fully consolidated subsidiaries, unless otherwise stated. The Company was established in 1992 and has its registered office in Marousi of Attica.
INTRALOT, a public company listed on the ASE, is the 2nd biggest supplier of integrated gaming and transaction processing systems, innovative game content and value added services to state-licensed gaming organizations worldwide. It's broad portfolio of products & services, its know-how of Lottery, Betting & Video Lottery operations, its experience in sports games and its leading-edge technology, give INTRALOT a competitive advantage, which contributes directly to customers' efficiency, profitability and growth. With 40 Companies, 7 business offices, more than 3,500 people and revenues of €791.4m. in 2006, INTRALOT's footprint straddles five continents.
The main activities of the Group are described in Note 4.
The attached financial statements have been prepared on the historical cost basis, except for the available-for-sale financial assets that are measured at fair value, or at cost in case of a non significant amount, and under the assumption that the Company and the Group would continue as a going concern. The attached financial statements are presented in euros and all values are rounded to the nearest thousand (€000) except when otherwise indicated.
The attached financial statements of INTRALOT and of the Group have been prepared in accordance with International Financial Reporting Standards (IFRS). As these are adopted from the EE European Parliament d.no. 1606/2002 and the European Union Council of July 19th 2002.
INTRALOT keeps its accounting books and records in accordance with the Greek Corporate Law 2190/1920, the Greek Unified Chart of Accounts and Tax regulations and prepares its financial statements in accordance with the IFRS.
INTRALOT's Greek subsidiaries keep their accounting books and records and prepare their financial statements in accordance with Greek Corporate Law 2190/1920 and the IFRS, the Greek Unified Chart of Accounts and tax regulations.
INTRALOT's foreign subsidiaries keep their accounting books and records and prepare their financial statements in accordance with the applicable laws and regulations in their respective countries.
For the purposes of the consolidated financial statements, group entities' financial statements are adjusted and prepared in relation to the requirements of the IFRS.
Based on European Law 1606/2002 and Greek Law 3229/04 (as amended by Law 3301/04) Greek entities that are listed on any Stock Exchange (Greek or foreign) are obliged to prepare their regulatory financial statements for accounting periods beginning on or after 1 January 2005, in accordance with IFRS. In accordance with IFRS 1 and the above mentioned Greek legislation, the entities referred to above, are obliged to present comparative financial statements in accordance with IFRS for at least one accounting period (31 December 2004).
Therefore, the majority of entities that adopted IFRS for the first time as described above, should had financial statements as of 31 December 2005 and transition date the 1st January 2004. The Company prepared and published its first financial statements in accordance with IFRS with a reporting date 31 December 2005 within the regulatory timeframe.
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
The accounting principles followed by the Group for the preparation of the annual financial statements of 31/12/2006 are consistent to the ones described in the published financial statements for the year ended 31/12/2005.
The group has adopted without a significant impact in the accounting principles followed all new and revised standards relevant to its operations and applicable for accounting periods starting on January 1st 2006. Up to the attached financial statements date of approval the following standards have been issued while their application date has not yet come:
The Board of Directors of INTRALOT SA approved the accompanying annual IFRS financial statements for the company and the Group for the year ended 31 December 2006, on 22 March 2007.
The preparation of financial statements in accordance with IFRS, requires that management make estimates and use assumptions that affect the carrying amount of assets and liabilities, disclosure of certain contingent assets and liabilities at the date of preparation of the financial statements as well as the amounts of income and expenses of the period.
The consolidated financial statements comprise the financial statements of INTRALOT S.A. and its subsidiaries as at 31 December of each year. The financial statements of subsidiaries are prepared for the same reporting year as the parent company, using consistent accounting policies.
Adjustments are made to bring in line any dissimilar accounting policies that may have existed.
All intercompany balances and transactions, including unrealized profits arising from intra-group transactions, have been eliminated in full. Unrealized losses are eliminated unless costs cannot be recovered. Subsidiaries are consolidated from the date on which control is transferred to the Group and cease to be consolidated from the date on which control is transferred out of the Group. Where there is a loss of control of a subsidiary, the consolidated financial statements include the results for the part of the reporting year during which INTRALOT SA has control.
The functional and presentation currency of INTRALOT S.A. and its subsidiaries which are located in Greece is the euro (€). Transactions in foreign currencies are initially recorded in the functional currency rate ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated at the functional currency rate of exchange ruling at the balance sheet date. All resulting differences are taken to the consolidated income statement with the exception of differences on foreign currency borrowings that provide a hedge against a net investment in a foreign entity. These are taken directly to equity until the disposal of the net investment, at which time they are recognized in the consolidated income statement. Tax charges and credits attributable to exchange differences on those borrowings are also dealt with in equity. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated using the exchange rate as at the date of initial transaction. Non-monetary items measured at fair value in a foreign currency shall be translated using the exchange rates at the date when the fair value was determined.
The functional currency of the overseas subsidiaries is the currency of the country in which these subsidiaries are located and operate. As at the reporting date, the assets and liabilities of these overseas subsidiaries are translated into the presentation currency of INTRALOT SA at the rate of
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
exchange ruling at the balance sheet date and, their income statements are translated at the weighted average exchange rates for the year. The resulting exchange differences arising on the retranslation are taken directly to a separate component of equity. On disposal of a foreign entity, the deferred cumulative amount recognized in equity relating to that particular foreign operation shall be recognized in the income statement.
Property, plant and equipment is stated at cost less accumulated depreciation and any impairment in value. Depreciation is calculated on a straight-line basis over the estimated useful life of the asset as follows:
| Owned Buildings | 20 to 30 years |
|---|---|
| Installations on third party property | Over the duration of the lease but not less |
| than 5% per annum | |
| Equipment | 5 to 15 years |
| Computer Hardware | 20% to 30% per annum |
| Motor vehicles | 7 years or 15% per annum |
| Trucks etc. | 5 years or 20% per annum |
The carrying values of plant and equipment are reviewed for impairment when events or changes in circumstances indicate the carrying value may not be recoverable. If any such indication exists and where the carrying values exceed the estimated recoverable amount, the assets or cash-generating units are written down to their recoverable amount. The recoverable amount of plant and equipment is the greater of net selling price and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using an after-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. For an asset that does not generate largely independent cash inflows, the recoverable amount is determined for the cashgenerating unit to which the asset belongs. Impairment losses are recognized in the income statement.
An item of property, plant and equipment is derecognized upon disposal or when no future economic benefits are expected to arise from the continued use of the asset. Any gain or loss arising on derecognition of the asset (calculated as the difference between the net disposal proceeds and the carrying amount of the item) is included in the income statement in the year the item is de-recognized.
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
In regards of hardware and software lease as operating lease these assets, in the group balance sheet are disclosed in acquisition cost values and been depreciated using the straight line method and according to the lower period between the useful life and the contract life. In cases of the respective contracts renewal the assets' remaining net book value is depreciated according to the renewed contract life.
Borrowing costs are recognized as an expense when incurred.
Goodwill on acquisition is initially measured at cost being the excess of the cost of the business combination over the acquirer's interest in the net fair value of the identifiable assets, liabilities and contingent liabilities. Any goodwill arising on the acquisition of a foreign subsidiary and any fair value adjustments to the carrying amounts of assets and liabilities arising on the acquisition are treated as assets and liabilities of the foreign operation and translated at the closing rate accordingly.
The Group made use of the exception provided by IFRS 1 'First Time Adoption of IFRS' relating to business combinations that occurred before the transition date (1 January 2004). For those business combinations IFRS 3 'Business Combinations' is not applied. Instead, in accordance with IFRS 1 the Group kept the same classification as in its previous GAS financial statements. For business combinations prior to the transition date, the Group had recognized the resulting goodwill as a deduction from equity in its previous GAS financial statements. Therefore the Group did not recognize that goodwill in its opening IFRS balance sheet. Any adjustments to the assets and liabilities of the subsidiaries for IFRS purposes are taken to retained earnings.
The Group, based on previous GAS, had not consolidated certain subsidiaries that had been acquired in past business combinations. On first adoption of IFRS and in accordance with the exceptions of IFRS 1, the Group adjusted the carrying amounts of the subsidiary's assets and liabilities to the amounts that IFRS would require in the subsidiary's balance sheet. The deemed cost of goodwill equals the difference at the date of transition to IFRS between the parent's interest in those adjusted carrying amounts; and the cost in the parent's separate financial statements of its investment in the subsidiary. The resulting goodwill is recorded in the transition balance sheet (1 January 2004) and is tested for impairment.
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
Following initial recognition, goodwill is measured at cost less any accumulated impairment losses. Based on IFRS 3 'Business combinations', Goodwill is not amortized. Goodwill is reviewed for impairment, annually or more frequently if events or changes in circumstances indicate that the carrying value may be impaired.
As at the acquisition date, any goodwill acquired is allocated to each of the cash-generating units expected to benefit from the combination's synergies. Impairment is determined by assessing the recoverable amount of the cash-generating unit, to which the goodwill relates. Where recoverable amount of the cash-generating unit is less than the carrying amount, an impairment loss is recognized. Where goodwill forms part of a cash generating unit and part of the operation within that unit are disposed of, the goodwill associated with the operation disposed of is included in the carrying amount of the operation when determining the gain or loss on disposal of the operation. Goodwill disposed of in this circumstance is measured on the basis of the relative values of the operation disposed of and the portion of the cash-generating unit retained.
Intangible assets acquired individually, are capitalized at cost and those acquired through a business combination at fair values at the acquisition date. After initial recognition, intangibles are valued at cost less accumulated amortization. Useful lives of these intangibles are assessed to be either finite or indefinite. Intangibles with finite useful lives are amortized as follows:
| • Software platforms |
Over the duration of the longest contract |
|---|---|
| • Central operating software |
|
| Central Network software • |
|
| • Licenses |
|
| • Rights |
|
| • Other software |
3 to 5 years |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
Amortization of finite life intangibles are recognized as an expense in the Income Statement apportioned to the related cost centers.
Intangibles, except Development costs internally generated, are not capitalized and the costs are included in the Income Statement in the year they are incurred.
Intangible assets are tested for impairment annually, either individually or at the cash generating unit level. Useful lives are also assessed annually and any revisions are made on a prospective basis.
Research costs are expensed as incurred. Development expenditure incurred on an individual project is carried forward when its future recoverability can reasonably be regarded as assured. Following the initial recognition of the development expenditure the cost model is applied requiring the asset to be carried at cost less any accumulated amortization and accumulated impairment losses. Any expenditure carried forward is amortized over the period of expected future sales from the related project.
The carrying value of development costs is reviewed for impairment annually when the asset is not yet in use, or more frequently when an indicator of impairment arises during the reporting year indicating that the carrying value may not be recoverable.
Investments in subsidiaries, associates and joint ventures are stated in the individual and consolidated financial statements at their cost less any impairment in value.
All investments are initially recognized at cost, being the fair value of the consideration given, including any acquisition related costs.
After initial recognition, investments (except investments in subsidiaries, associates and joint ventures) which are classified as 'valued at fair values through income statement', or as 'available for sale' are measured at fair values. Gains or losses on investments classified as 'valued at fair values through Income Statement' are recognized in the income statement. Gains or losses on 'available for sale' investments are recognized in a separate component within Equity until the investment is either disposed or the investment is considered to have been impaired at which time any accumulated gains or losses are transferred to the Income Statement.
Other financial assets, except derivatives, with fixed or determinable payments and fixed maturity, are classified as «held to maturity», when the Group has the positive intention and ability to hold to maturity. Investments intended to be held for an undefined period are not included in this category. The «held to maturity» monetary items, such as bonds, are subsequently measured at amortized cost using the effective interest method. Amortized cost is calculated taking into consideration any premium or discount on acquisition, over the period to maturity. For investments carried at amortized cost, gains or losses are recognized in the Income Statement when the investments are disposed or impaired and also through amortization.
For investments that are actively traded in organized markets, fair values are determined in relation to the closing traded values at the balance sheet. For investments where these is no quoted market price, fair values are determined by reference to the current market value of another item substantially similar, or is estimated based on the expected cash flows of the underlying net asset base of the investment otherwise in the acquisition cost.
Inventories are valued at the lower of cost and net realizable value.
Costs incurred in bringing each product to its present location and condition are accounted for using the average price method.
Net realizable value is the estimated selling price in the ordinary course of business, less estimated costs to completion and the estimated costs necessary to make the sale.
Trade receivables are recognized and carried at original invoice amount less an allowance for any uncollectible amounts. An estimate for doubtful debts is made when collection of the full amount is no longer probable. Bad debts are written off when all possible legal actions have been exhausted.
When the inflow of cash or cash equivalents is deferred, the fair value of the consideration may be less than the nominal amount of cash received or receivable. When the arrangement effectively constitutes a financing transaction, the fair value of the consideration is determined by discounting all future receipts using the prevailing interest rate for a similar instrument of an issuer with a similar credit rating. The difference between the fair value and the nominal amount of the consideration is recognized as interest revenue in accordance with IAS 39 'Financial Instruments: Recognition and Measurement'.
Cash and cash equivalents in the balance sheet comprise cash at bank and in hand and short-term deposits with an original maturity of three months or less.
For the purpose of the consolidated cash flow statement, cash and cash equivalents consist of cash and cash equivalents as defined above, without the netting of outstanding bank overdrafts.
All loans and borrowings are initially recognized at cost, being the fair value of the consideration received net of issue costs associated with the borrowing.
After initial recognition, interest-bearing loans and borrowings are subsequently measured at amortized cost using the effective interest method. Amortized cost is calculated by taking into account any issue costs, and any discount or premium on settlement.
Gains and losses are recognized in net profit or loss when the liabilities are derecognized or impaired, as well as through the amortization process.
All long term liabilities are initially recognized at cost. Following initial recognition liabilities that are denominated in foreign currency are valued at the closing exchange rate at the reporting date. Any interest cost is recognized on an accruals basis.
Provisions are recognized when the Group has a present obligation (legal or constructive) as a result of a past event, it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation. Where the Group expects some or all of a provision to be reimbursed, for example under an insurance contract, the reimbursement is recognized as a separate asset but only when the reimbursement is virtually certain the expense relating to any provision is presented in the income statement net of any reimbursement. If the effect of the time value of money is material, provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects current market assessments of the time value of money and, where appropriate, the risks specific to the liability. Where discounting is used, the increase in the provision due to the passage of time is recognized as a borrowing cost.
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
Contingent liabilities are not recognized in the financial statements but are disclosed, except if the probability of a potential outflow of funds is remote. Contingent assets are not recognized but are disclosed when the probability of a cash inflow is possible.
Provisions are recognized on each financial statements date (annual and interim) based on the best and reliable estimate for potential excess of cost (payments to winners) in games with predetermined odds as this is provided by the contracts between the company and the clients. The provision amount arising from this calculation for each reporting period is recognized and booked in the reporting period profit and loss account as an expense.
Finance leases, which transfer to the Group substantially all the risks and benefits incidental to ownership of the leased item, are capitalized at the inception of the lease at the fair value of the leased property or, if lower, at the present value of the minimum lease payments. Lease payments are apportioned between the finance charges and reduction of the lease liability so as to achieve a constant rate of interest on the remaining balance of the liability. Finance charges are charged directly against income.
Capitalized leased assets are depreciated over the shorter of the estimated useful life of the asset or the lease term.
Leases where the lessor retains substantially all the risks and benefits of ownership of the asset are classified as operating leases. Operating lease payments are recognized as an expense in the income statement on a straight-line basis over the lease term.
In cases of hardware and software leasing through operating lease, these assets are included in the company's tangible and intangible assets and the income that occurs is recognized on a straight line through the contract period. The present value of the minimum future lease collection of the non cancelable contracts is given in the note 34.
Treasury shares represent shares of the parent company held by the Group. Treasury shares are stated at cost and disclosed as a separate component in Equity. Upon acquisition, disposal, issuance or cancellation of treasury shares no gain or loss is recognized in the Income Statement. The consideration given or received and the related gains or losses from the settlement are recognized directly in Equity.
IFRS 2 'Share-based Payment' requires an expense to be recognized where the Group buys goods or services in exchange for shares or rights over shares ('equity-settled transactions'), or in exchange for other assets equivalent in value to a given number of shares or rights over shares ('cash-settled transactions'). The main impact of IFRS 2 on the Group is the expensing of employees' and directors' share options and other share based incentives by using an option-pricing model. Further details of the relevant schemes offered by the Company to employees and directors are given in note 23.
IFRS 2 is mandatory for accounting periods beginning on or after 1 January 2005. The Group has taken advantage of the exceptions of IFRS 1 and the transitional provisions of IFRS 2 in respect of equitysettled awards and has applied IFRS 2 only to equity settled awards granted after 7 November 2002 that had not vested on or before 1 January 2005.
All share options of the Group had been vested before 1 January 2005 and therefore IFRS 2 has not been applied in respect with the valuation of such benefits in the attached financial statements (note 23). For any new options starting from the January 2005 and therefore IFRS 2 is applied.
Staff retirement indemnities are measured at the present value of the Company's defined benefit obligations at the balance sheet date, through the recognition of the employees' right to benefits based on years of service over their expected working life. The above liabilities are calculated using financial and actuarial assumptions and are determined based on an actuarial valuation method (Projected Unit Credit Method). The net expense for the period is included within staff costs in the accompanying Income Statement and consists of the present value of the benefits earned during the year, interest cost on the benefit liability, past service cost, actuarial gains or losses recognized and any other additional pension costs. The past service costs are recognized as an expense on a straight line basis over the average period until the benefits become vested. The unrecognized actuarial gains or losses are recognized over the remaining working life of active employees, and are included as part of the net annual pension cost of each year, if at the beginning of the period they exceed 10% of the future estimated liability for benefits. The Company's pension benefit schemes are not funded.
The Company employees are covered by the main State Insurance Organization for the private sector (IKA) that provides pension and medical benefits. Each employee is obliged to contribute a percentage of the monthly salary to IKA while part of the total contribution is covered by the Company. On retirement, IKA is responsible for the payment of pensions to employees. Consequently, the Company does not have any legal or constructive obligation for the payment of future benefits based on this scheme.
Revenue is recognized in the period they are realized and the related amounts can be reliably measured. The following specific recognition criteria must also be met before revenue is recognized:
Hardware and Software: This category includes the supply of hardware, software and technical support services (gaming machines, central computer systems, gaming software, communication systems, installation services etc.) to Lotteries so that they can operate their on-line games. Revenue is recognized by the Company either as a direct sale of hardware and software or as operating lease for a predetermined time period according to the contract with the customer.
In the first case the income from the sales of hardware and software (in a determined value) is recognized when the significant benefits and risks arising from the ownership are transferred to the buyer.
In the second case it consists income from operating lease, it is defined as a percentage on the Lottery Organization's gross turnover received by the player-customer. Income recognition occurs the moment that the player-customer places the related consideration in order to participate in a game.
Game management: The Group undertakes the provision of value added services, such as the design, organization and/ or management of games, advertising and sales promotion, establishment of sales network, risk management (for fixed odds games) etc to organizations internationally. Group revenues mainly consist of a percentage of the turnover of the games for which the above services are provided, the size of which is contractually determined based on the market size, the type of services rendered, the duration of the contract and other parameters. Revenue recognition occurs the moment that the playercustomer pays the related consideration in order to participate in a game and equals to an amount calculated as a percentage on the total amount received by the lottery games organization from the player-customer.
Game operation: In this category, the Group has the full game operating license in a country. In the case of operating the game the Company undertakes the overall organization of the games provided (installation of information systems, advertising and promotion, establishment of sales network, collections and payment of winnings to players, etc). Revenue recognition in this category occurs the moment that the player-customer pays the related consideration in order to participate in a game and equals to the total amount received from the player-customer.
Current and deferred income taxes are calculated based on the financial statements of each entity included in the consolidated financial statements, based on the Greek tax laws or other tax frameworks within which the foreign subsidiaries operate. Income tax is calculated based on the profits of each entity as adjusted on their tax returns, additional taxes arising from audits performed by the tax authorities and deferred taxes based on enacted or substantially enacted tax rates.
Deferred income tax is provided, using the liability method, on all temporary differences at the balance sheet date between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes.
Deferred income tax liabilities are recognized for all taxable temporary differences:
• Except where the deferred income tax liability arises from goodwill amortization or the initial recognition of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss; and
• in respect of taxable temporary differences associated with investments in subsidiaries, associates and interests in joint ventures, except where the timing of the reversal of the temporary differences can be controlled and it is probable that the temporary differences will not reverse in the foreseeable future.
Deferred income tax assets are recognized for all deductible temporary differences, carry-forward of unused tax assets and unused tax losses, to the extent that it is probable that taxable profit will be
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
available against which the deductible temporary differences, and the carry-forward of unused tax assets and unused tax losses can be utilized:
• Except where the deferred income tax asset relating to the deductible temporary difference arises from the initial recognition of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss; and • in respect of deductible temporary differences associated with investments in subsidiaries, associates and interests in joint ventures, deferred tax assets are only recognized to the extent that it is probable that the temporary differences will reverse in the foreseeable future and taxable profit will be available against which the temporary differences can be utilized.
The carrying amount of deferred income tax assets is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow all or part of the deferred income tax asset to be utilized.
Deferred income tax assets and liabilities are measured at the tax rates that are expected to apply to the year when the asset is realized or the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted at the balance sheet date.
Deferred income tax is not measured by the Group in regards with the undistributed profits of subsidiaries, branches, associates and joint ventures due to intercompany profits, from relevant transactions, eliminations in the consolidation process.
Income tax relating to items recognized directly in equity are recognized in equity and not in the income statement.
Revenues, expenses and assets are recognized net of the amount of sales tax except:
• Where the sales tax incurred on a purchase of goods and services is not recoverable from the taxation authority, in which case the sales tax is recognized as part of the cost of acquisition of the asset or as part of the expense item as applicable; and
• Receivables and payables are stated with the amount of sales tax included.
The net amount of sales tax recoverable from, or payable to, the taxation authority is included as part of receivables or payables in the balance sheet.
The basic earnings per share (EPS) are calculated by dividing net profit attributed to the equity holders of the parent by the weighted average number of ordinary shares outstanding during each year, excluding the average number of ordinary shares of the parent held by the Group as treasury shares.
The diluted earnings per share are calculated by dividing the net profits attributable to the equity holders of the parent company by the weighted average number of ordinary shares outstanding (adjusted for the effect of the average number of share option rights outstanding during the year).
The financial assets and financial liabilities of the balance sheet include cash and cash equivalents, receivables, other short term liabilities and Derivative Financial Instruments. The accounting policies for recognition and measurement of financial assets and financial liabilities are detailed in the corresponding paragraphs of this Note.
The financial instruments are presented as assets, liabilities or Equity items based on their substance and content of the related contracts from which they derive. Interest, dividends, gains and losses arising from financial instruments characterized as assets or liabilities, are recognized as expense or income in the income statement. The payment of dividends to equity holders is deducted directly from equity. The financial instruments are offset when the Company, has a legally enforceable right to set off the recognized amounts and intends to settle them on a net basis or to realise the asset and settle the liability simultaneously.
The Group uses derivative financial instruments such as forward currency contracts and Interest Rate Swaps to hedge its risks associated with interest rate and foreign currency fluctuations. Such derivative financial instruments are initially recognised at fair value on the date on which a derivative contract is entered into and are subsequently remeasured at fair value. Derivatives are carried as assets when the fair value is positive and as liabilities when the fair value is negative. Any gains or losses arising from
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
changes in fair value on derivatives that do not qualify for hedge accounting are taken directly to net profit or loss for the year.
The fair value of forward currency contracts is calculated by reference of the market value and is verified by the financial institutions. For the purpose of hedge accounting, hedges are classified as: fair value hedges when hedging the exposure to changes in the fair value of a recognised asset or liability; cash flow hedges when hedging exposure to variability in cash flows that is either attributable to a particular risk associated with a recognised asset or liability or a forecast transaction; or hedges of a net investment in a foreign operation.
A hedge of the foreign currency risk of a firm commitment is accounted for as a cash flow hedge. At the inception of a hedge relationship, the Group formally designates and documents the hedge relationship to which the Group wishes to apply hedge accounting and the risk management objective and strategy for undertaking the hedge. The documentation includes identification of the hedging instrument, the hedged item or transaction, the nature of the risk being hedged and how the entity will assess the hedging instrument's effectiveness in offsetting the exposure to changes in the hedged item's fair value or cash flows attributable to the hedged risk. Such hedges are expected to be highly effective in achieving offsetting changes in fair value or cash flows and are assessed on an ongoing basis to determine that they actually have been highly effective throughout the financial reporting periods for which they were designated.
Hedges which meet the strict criteria for hedge accounting are accounted for as follows:
Fair value hedges are hedges of the Group's exposure to changes in the fair value of a recognised asset or liability or an unrecognised firm commitment, or an identified portion of such an asset, liability or firm commitment, that is attributable to a particular risk and could affect profit or loss. For fair value hedges, the carrying amount of the hedged item is adjusted for gains and losses attributable to the risk being hedged, the derivative is remeasured at fair value and gains and losses from both are taken to profit and loss. For fair value hedges relating to items carried at amortised cost, the adjustment to carrying value is amortised through profit and loss over the remaining term to maturity. Any adjustment to the carrying amount of a hedged financial instrument for which the effective interest method is used is amortised to profit and loss. Amortisation may begin as soon as an adjustment exists and shall begin no later than when the hedged item ceases to be adjusted for changes in its fair value attributable to the risk being hedged. When an unrecognised firm commitment is designated as a hedged item, the subsequent cumulative change in the fair value of the firm commitment attributable to the hedged risk is recognised as an asset or liability with a corresponding gain or loss recognised in
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
profit and loss. The changes in the fair value of the hedging instrument are also Recognised in profit and loss. The Group discontinues fair value hedge accounting if the hedging instrument expires or is sold, terminated or exercised, the hedge no longer meets the criteria for hedge accounting or the Group revokes the designation. Any adjustment to the carrying amount of a hedged financial instrument for which the effective interest method is used is amortised to profit and loss. Amortisation may begin as soon as an adjustment exists and shall begin no later than when the hedged item ceases to be adjusted for changes in its fair value attributable to the risk being hedged.
Cash flow hedges are a hedge of the exposure to variability in cash flows that is attributable to a particular risk associated with a recognised asset or liability or a highly probable forecast transaction and could affect profit and loss. The effective portion of the gain or loss on the hedging instrument is recognised directly in equity, while the ineffective portion is recognised in profit and loss. Amounts taken to equity are transferred to the income statement when the hedged transaction affects profit or loss, such as when hedged financial income or financial expense is recognised or when a forecast sale or purchase occurs. Where the hedged item is the cost of a non-financial asset or liability, the amounts taken to equity are transferred to the initial carrying amount of the non-financial asset or liability. If the forecast transaction is no longer expected to occur, amounts previously recognised in equity are transferred to profit and loss. If the hedging instrument expires or is sold, terminated or exercised without replacement or rollover, or if its designation as a hedge is revoked, amounts previously recognised in equity remain in equity until the forecast transaction occurs. If the related transaction is not expected to occur, the amount is taken to profit and loss.
Certain derivatives, although characterized as effective hedges based on Group policies, do not meet the criteria for hedge accounting in accordance with the provisions of IAS 39 and, therefore, gains or losses are recognized in the statements of income.
The Group's exposure to market risk for changes in interest rates relates to the long and short term borrowings. The Group partially hedged against its interest rate risk in the year ended 31 December 2006 since management assessed that any change in historically low interest rates in conjunction with the low borrowing levels would give the chance to keep funding costs at a low level.
The Group sells goods and provides services in various currencies including the Euro. Therefore, it is exposed to movements in foreign currency exchange rates against its reporting currency, the Euro. The Group in assessing the related risk used derivative financial instruments in the year ended 31 December 2006 in order to reduce its exposure to foreign currency change risk. At 31 December 2006 there were open positions in derivative financial instruments.
The management has decided to hedge foreign exchange risk for changes in forward rates and not in spot rates. The hedging designation was decided at the inception of the hedging instrument and is followed till the maturity. The effect of the forward points goes to equity reserves.
The Group does not have significant credit risk concentration because of the wide dispersion of its customers and the fact that credit limits are set through signed contracts. The maximum exposure to credit risk amounts to the aggregate values presented in the balance sheet.
The carrying amounts of cash and cash equivalents, short term receivables and short term liabilities in the balance sheet approximate their fair values due to their short term nature. The fair value of short term loans is not significantly different from their carrying values due to the use of variable interest rates.
Prudent liquidity risk management implies maintaining sufficient cash and marketable securities, the availability of funding through and adequate amount of committed credit facilities and the ability to close out market positions. Due to the dynamic nature of the underlying businesses, Group Treasury aims to maintain flexibility in funding by keeping committed credit lines available.
A financial instrument is derecognized when the Group no longer controls the contractual rights that comprise the financial instrument, which is normally the case when the instrument is sold, or all the cash flows attributable to the instrument are passed through to an independent third party.
The Group's reporting format is by geographical areas (based on the operating location of the Group). The Group has strong international presence in 34 countries and the entities in the various countries are organized and managed separately. The Greek parent company provides support mainly in technical infrastructure (systems and software). The four segments of the Group based on geographical areas and according the criteria of Sales and Gross Margin are as follows:
In the following table financial information is provided per geographical area, for the year ended 31 December 2006:
| December 31, 2006 (Amounts in €'000) |
European Union |
Other Europe |
America | World (rest of) |
Total | Adjustments | Consolidated |
|---|---|---|---|---|---|---|---|
| Net turnover 2006 | 582.595 | 214.955 | 42.834 | 152.571 | 992.955 | -201.507 | 791.448 |
| Net turnover 2005 | 368.351 | 113.594 | 42.205 | 105.478 | 629.628 | -106.664 | 522.964 |
| % | 58,16% | 89,23% | 1,49% | 44,65% | 57,71% | - | 51,34% |
| Gross Profit 2006 | 174.313 | 50.579 | 11.540 | 102.474 | 338.906 | -20.925 | 317.981 |
| Gross Profit 2005 | 103.490 | 38.158 | 13.237 | 80.014 | 221.093 | -8.697 | 212.396 |
| % | 68,43% | 32,55% | -12,82% | 28,07% | 53,29% | - | 49,71% |
| December 31, 2005 (Amounts in €'000) |
European Union |
Other Europe |
America | World (rest of) |
Total | Adjustments | Consolidated |
|---|---|---|---|---|---|---|---|
| Net turnover 2005 | 368.351 | 113.594 | 42.205 | 105.478 | 629.628 | -106.664 | 522.964 |
| Net turnover 2004 | 319.695 | 93.271 | 39.462 | 452.428 | -138.205 | 314.223 | |
| % | 15,22% | 21,79% | 6,95% | N/A | 35,17% | - | 66,43% |
| Gross Profit 2005 | 103.490 | 38.158 | 13.237 | 80.014 | 221.093 | -8.697 | 212.396 |
| Gross Profit 2004 | 131.487 | 14.357 | 8.995 | 154.839 | -15.759 | 139.080 | |
| % | -21,29% | 165,78% | 47,16% | N/A | 51,71% | - | 62,64% |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
| 5. Staff costs | GROUP | GROUP | COMPANY | COMPANY |
|---|---|---|---|---|
| €'000 | €'000 | €'000 | €'000 | |
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Salaries | 42.157 | 29.734 | 15.232 | 9.855 |
| Social security contributions | 5.334 | 3.370 | 2.652 | 1.718 |
| Staff retirement indemnities (Note 22) | 305 | 252 | 237 | 140 |
| Other staff costs | 1.024 | 1.114 | 386 | 328 |
| Total | 48.820 | 34.470 | 18.507 | 12.041 |
| Group | Cost of Sales |
Selling expenses |
Administrative costs |
Research and Development costs |
Other operating expenses |
|---|---|---|---|---|---|
| Salaries | 18.596 | 6.094 | 14.040 | 3.390 | 37 |
| Social security contributions | 2.242 | 758 | 1.655 | 667 | 13 |
| Staff retir. & other | 586 | 192 | 443 | 107 | 1 |
| 21.424 | 7.044 | 16.138 | 4.164 | 51 |
| Company | Cost of Sales |
Selling expenses |
Administrative costs |
Research and Development costs |
Other operating expenses |
|---|---|---|---|---|---|
| Salaries | 5.320 | 1.962 | 4.560 | 3.390 | 0 |
| Social security contributions | 1.067 | 320 | 597 | 667 | 0 |
| Staff retir. & other | 218 | 80 | 187 | 139 | 0 |
| 6.605 | 2.362 | 5.344 | 4.196 | 0 |
| Group | Cost of Sales |
Selling expenses |
Administrative costs |
Research and Development costs |
Other operating expenses |
|---|---|---|---|---|---|
| Salaries | 13.116 | 4.298 | 9.903 | 2.391 | 26 |
| Social security contributions | 1.416 | 479 | 1.045 | 421 | 8 |
| Staff retir. & other | 603 | 197 | 455 | 110 | 1 |
| 15.135 | 4.974 | 11.403 | 2.922 | 36 |
| Company | Cost of Sales |
Selling expenses |
Administrative costs |
Research and Development costs |
Other operating expenses |
|---|---|---|---|---|---|
| Salaries | 3.442 | 1.269 | 2.950 | 2.193 | 0 |
| Social security contributions | 691 | 207 | 387 | 432 | 0 |
| Staff retir. & other | 163 | 60 | 140 | 104 | 0 |
| 4.297 | 1.537 | 3.477 | 2.730 | 0 |
The number of employees of the Company and of the Group for the year ended 31 December 2006 was 419 and 3.453 respectively (31 December 2005 was 308 and 2,710 respectively).
Depreciation and amortization before eliminations recognized in the accompanying financial statements are analyzed as follows:
| GROUP | GROUP | COMPANY | COMPANY | |
|---|---|---|---|---|
| €'000 | €'000 | €'000 | €'000 | |
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Depreciation of tangible fixed assets (Note 11) |
14.441 | 12.108 | 4.304 | 3.448 |
| Amortization of intangibles (Note 12) | 7.471 | 6.221 | 3.188 | 2.289 |
| Total | 21.912 | 18.329 | 7.492 | 5.737 |
Depreciation and amortization per cost center
| December 31, 2006 |
Cost of Sales |
Selling expenses |
Administr ative costs |
Research and Developme nt costs |
Other operating expenses |
Total | elimina tions |
Grand Total |
|---|---|---|---|---|---|---|---|---|
| Group | 12.960 | 2.913 | 5.214 | 824 | 0 | 21.912 | -910 | 21.002 |
| Company | 4.496 | 899 | 1.273 | 824 | 0 | 7.492 | 7.492 |
| December 31, 2005 |
Cost of Sales |
Selling expenses |
Administr ative costs |
Research and Developme nt costs |
Other operating expenses |
Total | eliminations | Grand Total |
|---|---|---|---|---|---|---|---|---|
| Group | 10.842 | 2.437 | 4.361 | 689 | 0 | 18.329 | -535 | 17.794 |
| Company | 3.443 | 688 | 975 | 631 | 0 | 5.737 | 5.737 |
Research and development costs recognized in the consolidated income statement amount to € 9.192. thousands and in the income statement of the parent company € 9.208 thousands. (2005: € 4,023 thous. & € 4.075 thous.)
Based on tax regulations, the tax rate applicable to Greek entities was 35% until 31 December 2004. In December 2004 a new tax law was enacted according to which, the corporate tax rate will be gradually reduced from 35% to 25%. More specifically, in years 2005 the tax rate has decreased to 32%, 2006 the tax rate is reduced to 29% and in 2007 and thereafter will be set at 25%.
The components of income taxes reported in the financial statements are analyzed as follows:
| GROUP | GROUP | COMPANY | COMPANY | |
|---|---|---|---|---|
| €'000 | €'000 | €'000 | €'000 | |
| 31/12/06 | 31/12/05 31/12/06 | 31/12/05 | ||
| Income Statement: | ||||
| Current income taxes | 55.714 | 47.862 | 33.721 | 22.300 |
| Deferred income taxes | 7.793 | -1.499 | 782 | 1.094 |
| Total tax expense reported in income | ||||
| statement | 63.507 | 46.363 | 34.503 | 23.394 |
The reconciliation of the income tax expense applicable to accounting profit before income tax at the Greek statutory tax rate to income tax expense at the Groups' s/ Company's effective income tax rate is as follows:
| GROUP | GROUP | COMPANY | COMPANY | |
|---|---|---|---|---|
| €'000 | €'000 | €'000 | €'000 | |
| 31/12/06 | 31/12/05 | 31/12/06 | 31/12/05 | |
| Accounting Profit before income taxes | 223.570 | 150.491 | 97.671 | 75.182 |
| Income taxes based on Greek statutory tax rate 29% | ||||
| (2005: 32%) | 64.835 | 48.157 | 28.325 | 24.058 |
| Adjustments in prior year amounts | -5.129 | -2.377 | ||
| Tax effect of disallowable for tax purposes expenses | 14.926 | 4.240 | 8.956 | 1.907 |
| Tax effect of losses of subsidiaries, for which | ||||
| deferred tax asset was not recognized | -1.596 | 2.917 | - | |
| Tax effect of tax free reserves | -195 | -195 | ||
| Tax effect of non taxable profits | -6.652 | -4.079 | -2.778 | - |
| Tax effect of foreign subsidiaries' profits that are | ||||
| taxable at different tax rates | -9.697 | -665 | - | |
| Deferred tax effect due to tax rate change | 1.691 | 1.116 | ||
| Income taxes at effective tax rate as reported | ||||
| in income statement | 63.507 | 46.363 | 34.503 | 23.394 |
The Greek tax law and regulations are subject to interpretations by the tax authorities. Tax returns are submitted annually but the declared taxable profits or tax allowable losses remain provisional until the tax authorities subject the tax returns and books and records of a Company to an audit, at which time the tax liabilities will become final. The tax losses to the extend recognized by the tax authorities can be utilized through offsetting against taxable profits of the following five years.
Deferred income taxes arise on the temporary differences between the carrying amounts and tax bases of the assets and liabilities, at the currently applicable tax rate.
| GROUP | GROUP COMPANY | COMPANY | ||
|---|---|---|---|---|
| €'000 | €'000 | €'000 | €'000 | |
| 31/12/06 | 31/12/05 | 31/12/06 | 31/12/05 | |
| Net deferred tax asset at beginning of the year | 15.182 | 11.794 | 3.025 | 1.742 |
| Adjustments on prior year amount | 1.468 | 2.377 | ||
| Charge in the income statement | (7.792) | 1.499 | (783) | (1.094) |
| Effect of a subsidiary first time consolidated | 40 | 376 | ||
| Exchange difference | 118 | 45 | - | - |
| Net deferred tax asset at end of the year | 7.548 | 15.182 | 2.242 | 3.025 |
The deferred tax asset and liability presented in the accompanying balance sheet are analyzed as follows:
| December 31, 2006 | GROUP | COMPANY | ||
|---|---|---|---|---|
| Assets | Liabilities | Assets | Liabilities | |
| €'000 | €'000 | €'000 | €'000 | |
| -Subsidiaries' tax losses carried forward |
1.427 | |||
| -Inventories– Intercompany profit | 2.261 | 438 | ||
| -Financial assets | ||||
| Long term receivables | 6.343 | -1.191 | ||
| -Provisions | -447 | |||
| -Tangible fixed assets | 43 | -7.146 | -4.905 | |
| -Intangibles | 58 | -2.710 | -1.642 | |
| -Receivables | 9.110 | -138 | 9.470 | |
| Prepayments | 2.279 | -479 | ||
| Long term liabilities | 1.840 | -975 | -821 | |
| -Current Liabilities | 101 | -4.212 | 34 | |
| - ST Loans | ||||
| - Fin. Lease Liabilities | 9 | 1 | ||
| -Staff retirement indemnities | 282.832 | 185 | ||
| -Other | 1.292 | |||
| 25.045 | -17.049 | 10.092 | -7.850 |
| December 31, 2006 | Income Statement | |||
|---|---|---|---|---|
| GROUP | COMPANY | |||
| Deferred income tax | €'000 | €'000 | ||
| -Prior years' tax losses utilized | -230 | |||
| --Subsidiaries' tax losses carried forward | ||||
| -Provisions | 4.345 | -288 | ||
| -Reversal of provisions | ||||
| -Intangible assets | -1.171 | -61 | ||
| -Tangible Assets | 1.069 | 185 | ||
| -Other Financial assets | -80 | -80 | ||
| Long term receivables | 1.506 | 821 | ||
| -Receivables | 1.885 | 450 | ||
| -Inventories– impairment | -434 | -438 | ||
| Prepayments | 351 | |||
| -Staff retirement indemnities | -69 | -40 | ||
| -ST Loans | ||||
| -Current Liabilities | 1.520 | -44 | ||
| -LT Liabilities | -1.193 | |||
| -Other | 294 | 278 | ||
| Deferred Tax (income) / expense | 7.793 | 782 |
| December 31, 2005 | GROUP | COMPANY | |||
|---|---|---|---|---|---|
| Assets | Liabilities | Assets | Liabilities | ||
| €'000 | €'000 | €'000 | €'000 | ||
| -Subsidiaries' tax losses carried forward |
1.788 | 0 | 0 | 0 | |
| -Inventories– Intercompany profit | 1.881 | 0 | 0 | 0 | |
| -Financial assets | 278 | -107 | 278 | -80 | |
| -Provisions | 6.004 | 0 | 0 | 0 | |
| -Tangible fixed assets | 12 | -8.090 | 0 | -4.966 | |
| -Intangibles | 11 | -2.593 | 0 | -1.458 | |
| -Receivables | 12.399 | 0 | 9.921 | 0 | |
| -Current Liabilities | 4.143 | -79 | 0 | -79 | |
| - ST Loans | 16 | 0 | 0 | 0 | |
| - Fin. Lease Liabilities | 11 | 0 | 0 | 0 | |
| -Staff retirement indemnities | 241 | 0 | 143 | 0 | |
| -Other | 3 | -735 | 0 | -735 | |
| 26.787 | -11.605 | 10.342 | -7.318 |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
| December 31, 2005 | Income Statement | ||||
|---|---|---|---|---|---|
| GROUP | COMPANY | ||||
| Deferred income tax | €'000 | €'000 | |||
| -Prior years' tax losses utilized | 4.109 | 0 | |||
| --Subsidiaries' tax losses carried forward | -1.023 | 0 | |||
| -Provisions | -4.327 | 0 | |||
| -Reversal of provisions | -34 | 0 | |||
| -Intangible assets | 3.586 | 97 | |||
| -Tangible Assets | 2.911 | 1.502 | |||
| -Other Financial assets | 3.458 | 3.444 | |||
| -Receivables | -5.071 | -4.716 | |||
| -Inventories– Intercompany profit | -1.891 | 0 | |||
| -Staff retirement indemnities | -63 | -35 | |||
| -ST Loans | -14 | 0 | |||
| -Current Liabilities | -4.137 | 79 | |||
| -LT Liabilities | 289 | 0 | |||
| -Other | 710 | 721 | |||
| Deferred Tax (income) / expense | -1.499 | 1.094 |
In case that the parent company's tax free reserves are distributed to equity holders, they will be taxed at the applicable tax rate, at the time the distribution is made, whereas in the case of distribution of retained earnings no additional tax will be imposed.
The calculation of basic and diluted earnings per share is as follows:
| Amounts in € | GROUP | COMPANY | GROUP | COMPANY |
|---|---|---|---|---|
| 31/12/2006 | 31/12/2006 | 31/12/2005 | 31/12/2005 | |
| Net profit attributable to equity holders of the parent company |
104.572.987 | 63.167.184 | 69.888.537 | 51.787.949 |
| Weighted average number of shares Less: Weighted average number of treasury shares |
78.724.242 - |
78.724.242 - |
77.718.859 -114.240 |
77.718.859 -114.240 |
| Weighted average number of shares outstanding | 78.724.242 | 77.814.073 | 77.604.619 | 77.604.619 |
| Basic earnings per share (EPS) (in Euro) | € 1,33 | € 0,80 | 0,9 | 0,67 |
| Weighted average number of shares outstanding (for basic EPS) Effect of potential exercise of share options |
78.724.242 | 78.724.242 | 77.604.619 | 77.604.619 |
| (weighted average number outstanding in the year) |
43.655 | 43.655 | 112.464 | 112.464 |
| Weighted average number of shares outstanding (for diluted EPS) |
78.796.438 | 78.796.438 | 77.717.083 | 77.717.083 |
| Diluted earnings per share (EPS) (in Euro) | € 1,33 | € 0,80 | 0,9 | 0,67 |
The difference between the weighted average number of shares outstanding and the shares taking into account those that would arise from the potential exercise of share options, is not significant.
| December 31, 2006 | GROUP | COMPANY |
|---|---|---|
| €'000 | €'000 | |
| Declared dividends of ordinary shares in the year: | ||
| Final 2005 dividend | 35.562 | 35.268 |
| Interim dividend of 2006 | 35.079 | 23.346 |
| 70.640 | 58.613 | |
| Less interim dividend of 2006 that has not been paid or approved by the Annual General Meeting of shareholders at the balance sheet date |
(613) | (613) |
| Dividend per the Statement of changes in equity | 70.028 | 58.000 |
| Final 2006 dividend: € 0,66 (Company € 0,66) Less: dividend paid as of year end |
52.826 (34.832) |
52.004 (22.733) |
| Dividend not recognized as a liability as of 31 December | 17.994 | 29.271 |
The interim dividend of 2006 which had been paid as of the balance sheet date (€ 34.832 thousand) is presented together with the final 2005 dividend in the statement of changes in equity for the year.
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
Tangible fixed assets are analyzed as follows:
| GROUP | Buildings and installations |
Machinery and equipment |
Transport equipment |
Furniture and fixtures |
Assets under construction |
Total |
|---|---|---|---|---|---|---|
| €'000 | €'000 | €'000 | €'000 | €'000 | €'000 | |
| 1/1/2006 | ||||||
| Cost | 2.128 | 36.807 | 1.383 | 65.138 | 996 | 106.452 |
| Accumulated amortization and | ||||||
| impairment | -888 | -11.188 | -603 | -22.625 | -22 | -35.326 |
| Opening balance | 1.240 | 25.619 | 780 | 42.513 | 974 | 71.126 |
| 1/1/2006 | ||||||
| Opening balance adjustments cost | -88 | 2.792 | 0 | -2.560 | 0 | 144 |
| Opening balance adjustments depreciation/amortization |
88 | -177 | 0 | 162 | 0 | 73 |
| Adjustments 01/01/06 | 0 | 2.615 | 0 | -2.398 | 0 | 217 |
| PLUS | ||||||
| Additions | 499 | 8.072 | 467 | 15.489 | 2.921 | 27.448 |
| Transfer | 16 | 265 | 0 | 2.782 | -78 | 2.985 |
| New Consolidated Subsidiary (Cost) MINUS |
934 | -15.668 | -125 | 14.677 | 3.774 | 3.592 |
| Depreciation | -281 | -2.581 | -177 | -10.130 | -1.272 | -14.441 |
| Elimination entries | 0 | -5.153 | 0 | 0 | 0 | -5.153 |
| Impairment | -33 | -6 | 0 | -59 | -16 | -114 |
| Disposal | 37 | 0 | -32 | 7 | 14 | 26 |
| Write off | 1 | 148 | 66 | 90 | 0 | 305 |
| New Consolidated Subsidiary (Acumm. amortization) |
-139 | 2.130 | 141 | -534 | -1.657 | -59 |
| Net exchange differences on foreign currency translation |
-63 | -716 | -198 | -3.367 | 5 | -4.339 |
| Net book value- 31/12/2006 | 2.211 | 14.725 | 922 | 59.070 | 4.665 | 81.593 |
| 31/12/2006 | ||||||
| Cost | 3.489 | 32.268 | 1.725 | 95.526 | 7.613 | 140.621 |
| Minus | ||||||
| Accumulated Depreciation and | ||||||
| impairment | -1.278 | -17.543 | -803 | -36.456 | -2.948 | -59.028 |
| Net book value- 31/12/2006 | 2.211 | 14.725 | 922 | 59.070 | 4.665 | 81.593 |
| Buildings and installations |
Machinery and equipment |
Transport equipment |
Furniture and fixtures |
Assets under constru ction |
Total | |
|---|---|---|---|---|---|---|
| GROUP | €'000 | €'000 | €'000 | €'000 | 0 | €'000 |
| 1/1/2005 Cost |
6.148 | 28.454 | 887 | 32.739 | 27 | 68.255 |
| Accumulated amortization and impairment | -3.163 | -8.754 | -338 | -9.800 | 0 | -22.055 |
| Elimination entries | -4.170 | -4.170 | ||||
| Opening balance | ||||||
| 1/1/2005 | 2.985 | 15.530 | 549 | 22.939 | 27 | 42.031 |
| Opening balance adjustments cost | -4.215 | 5.012 | -60 | 1.581 | 0 | 2.318 |
| Opening balance adjustments | ||||||
| depreciation/amortization | 2.501 | -135 | 17 | -2.432 | 0 | -49 |
| Adjustments 01/01/05 | -1.713 | 4.876 | -43 | -850 | 0 | 2.268 |
| PLUS | ||||||
| Additions | 115 | 3.404 | 434 | 14.701 | 984 | 19.631 |
| Transfer assets under construction | 0 | 2.365 | 0 | -2.732 | -39 | -406 |
| Acquisition of subsidiary | 0 | -192 | 31 | 5 | 0 | -156 |
| MINUS | ||||||
| Depreciation | -216 | -2.843 | -209 | -8.831 | -9 | -12.108 |
| Elimination entries | 567 | 567 | ||||
| Impairment | 0 | 0 | 0 | 0 | 0 | 0 |
| Disposal | 0 | -110 | -184 | 146 | 0 | -148 |
| Write off | -25 | 135 | 139 | -351 | -13 | -116 |
| Net exchange differences on foreign currency | ||||||
| translation | 95 | 1.885 | 64 | 17.439 | 23 | 19.554 |
| Net book value- 31/12/2005 | 1.240 | 25.619 | 780 | 42.513 | 974 | 71.126 |
| 31/12/2005 | ||||||
| Cost | 2.128 | 36.807 | 1.383 | 65.138 | 996 | 106.452 |
| Minus | ||||||
| Accumulated Depreciation and impairment | -888 | -11.188 | -603 | -22.625 | -22 | -35.326 |
| Net book value- 31/12/2005 | 1.240 | 25.619 | 780 | 42.513 | 974 | 71.126 |
| COMPANY | Buildings and installations |
Machinery and equipment |
Transport equipment |
Furniture and fixtures |
Total |
|---|---|---|---|---|---|
| €'000 | €'000 | €'000 | €'000 | €'000 | |
| 1/1/2006 | |||||
| Cost | 428 | 1 | 9 | 32.175 | 32.613 |
| Accumulated amortization and | |||||
| impairment | -321 | -1 | -1 | -7.275 | -7.598 |
| Opening balance | 107 | 0 | 8 | 24.900 | 25.015 |
| 1/1/2006 | |||||
| Opening balance adjustments | |||||
| cost | 0 | 0 | 0 | 0 | 0 |
| Opening balance adjustments depreciation/amortization |
|||||
| Adjusted 01/01/05 | 0 | 0 | 0 | 0 | 0 |
| PLUS | |||||
| Additions | 117 | 0 | 106 | 5.150 | 5.373 |
| Transfer | 0 | 0 | 0 | 3.041 | 3.041 |
| Acquisition of subsidiary | 0 | 0 | 0 | 0 | 0 |
| MINUS | |||||
| Depreciation | -45 | 0 | -6 | -4.253 | -4.304 |
| Impairment | 0 | 0 | 0 | 0 | 0 |
| Disposal | 0 | 0 | 0 | 21 | 21 |
| Write off | 0 | 0 | 0 | 0 | 0 |
| Net exchange differences on | |||||
| foreign currency translation | 0 | 0 | 0 | 0 | 0 |
| Net book value | |||||
| 31/12/2006 | 179 | 0 | 108 | 28.858 | 29.146 |
| 31/12/2006 | |||||
| Cost | 545 | 1 | 115 | 40.366 | 41.027 |
| Minus | |||||
| Accumulated Depreciation and | |||||
| impairment | -366 | -1 | -7 | -11.507 | -11.881 |
| Net book value 31/12/2006 |
179 | 0 | 108 | 28.858 | 29.146 |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
| Buildings and installations |
Machinery and equipment |
Transport equipment |
Furniture and fixtures |
Total | ||
|---|---|---|---|---|---|---|
| COMPANY | €'000 | €'000 | €'000 | €'000 | €'000 | |
| 1/1/2005 | ||||||
| Cost | 403 | 1 | 2 | 5.494 | 5.899 | |
| Accumulated amortization and impairment | -274 | -1 | -1 | -3.165 | -3.441 | |
| Opening balance | 1/1/2005 | 129 | 0 | 1 | 2.329 | 2.458 |
| Opening balance adjustments cost | 0 | 0 | 0 | 15.421 | 15.421 | |
| Opening balance adjustments depreciation /amortization | 0 | 0 | 0 | -709 | -709 | |
| Adjusted 01/01/05 PLUS |
129 | 0 | 1 | 17.041 | 17.171 | |
| Additions | 25 | 0 | 8 | 11.259 | 11.292 | |
| Transfer assets under construction | 0 | 0 | 0 | 0 | ||
| Acquisition of subsidiary MINUS |
0 | 0 | 0 | 0 | ||
| Depreciation | -47 | 0 | -1 | -3.400 | -3.448 | |
| Impairment | 0 | 0 | 0 | 0 | 0 | |
| Disposal | 0 | 0 | 0 | 0 | 0 | |
| Write off | 0 | 0 | 0 | 0 | 0 | |
| Net exchange differences on foreign currency translation | 0 | 0 | 0 | 0 | 0 | |
| Net book value- 31/12/2005 | 107 | 0 | 8 | 24.900 | 25.015 | |
| 31/12/2005 | ||||||
| Cost Minus |
428 | 1 | 9 | 32.175 | 32.613 | |
| Accumulated Depreciation and impairment | -321 | -1 | -1 | -7.275 | -7.598 | |
| Net book value- 31/12/2005 | 107 | 0 | 8 | 24.900 | 25.015 |
There are no restrictions in the ownership, transfer or other liens on the Group's property. Also none of the assets has been pledged as security against liabilities
At 31 December 2006 the Group had no commitments for the purchase of tangible fixed assets.
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
| GROUP | GOODWILL | SOFTWARE | OTHER | LISENCES | TOTAL |
|---|---|---|---|---|---|
| €'000 | €'000 | €'000 | €'000 | €'000 | |
| 1/1/2006 | |||||
| Cost | 2.624 | 25.412 | 6.993 | 29.940 | 64.969 |
| Accumulated amortization and impairment | -287 | -3.568 | -3.928 | -10.210 | -17.993 |
| Opening balance 01/01/2006 | 2.337 | 21.844 | 3.065 | 19.730 | 46.976 |
| Opening balance adjustments cost | 0 | 25 | 156 | 0 | 181 |
| Opening balance adjustments | |||||
| depreciation/amortization | 0 | -26 | -156 | 0 | -182 |
| Adjustments 01/01/06 | 0 | -1 | 0 | 0 | -1 |
| PLUS | |||||
| Internally generated intangibles | 0 | 219 | 0 | 0 | 219 |
| Revaluation | 0 | 1.246 | -1.277 | 0 | -31 |
| Additions | 288 | 5.185 | 20 | 1.114 | 6.607 |
| New Consolidated Subsidiary (Cost) | 0 | -1.544 | -976 | 0 | -2.520 |
| Elimination entry | 45.051 | 0 | 0 | 0 | 45.051 |
| MINUS | |||||
| Amortisation | 0 | -3.831 | -26 | -3.614 | -7.471 |
| Disposal | 0 | 6 | -500 | 0 | -494 |
| Impairment | 0 | 65 | 6 | 0 | 71 |
| New Consolidated Subsidiary (Acumm. | |||||
| amortization) | 2 | 315 | -114 | 0 | 203 |
| Net exchange differences on foreign | |||||
| currency translation | 0 | -89 | 10 | -257 | -336 |
| Other | 0 | 0 | 0 | 0 | 0 |
| Net book value- 31/12/2006 | 47.678 | 23.415 | 208 | 16.973 | 88.274 |
| 31/12/2006 | |||||
| Cost | 47.963 | 30.454 | 4.926 | 30.797 | 114.140 |
| Minus | |||||
| Accumulated Depreciation and impairment | -285 | -7.039 | -4.718 | -13.824 | -25.866 |
| Net book value- 31/12/2006 | 47.678 | 23.415 | 208 | 16.973 | 88.274 |
| GOODWILL | SOFTWARE | OTHER | LICENSES | TOTAL | |
|---|---|---|---|---|---|
| GROUP | €'000 | €'000 | €'000 | €'000 | €'000 |
| 1/1/2005 | |||||
| Cost | 287 | 16.753 | 6.450 | 29.107 | 52.597 |
| Accumulated amortization and impairment | -195 | -2.525 | -3.251 | -5.386 | -11.357 |
| Opening balance 01/01/2005 | 92 | 14.228 | 3.199 | 23.721 | 41.240 |
| Opening balance adjustments cost | 0 | 4.975 | 1.913 | 0 | 6.888 |
| Opening balance adjustments | 0 | ||||
| depreciation/amortization | 0 | -215 | -147 | -362 | |
| 0 | |||||
| Adjustments 01/01/05 | 0 | 4.760 | 1.766 | 6.526 | |
| PLUS | |||||
| Internally generated intangibles | 0 | -655 | -153 | 0 | -809 |
| Revaluation | 0 | 1.246 | -1.277 | 0 | 0 |
| Additions | 0 | 2.927 | 0 | 339 | 3.266 |
| Elimination entry | 2.337 | 0 | 0 | 0 | 2.337 |
| MINUS | |||||
| Amortisation | -92 | -878 | -427 | -4.824 | -6.221 |
| Disposal | 0 | 101 | -103 | 0 | -2 |
| Impairment | 0 | -50 | 0 | 0 | -50 |
| Net exchange differences on foreign currency | |||||
| translation | 0 | 166 | 89 | 494 | 749 |
| OTHER | 0 | 0 | -29 | 0 | -29 |
| Net book value- 31/12/2005 | 2.337 | 21.844 | 3.065 | 19.730 | 46.976 |
| 31/12/2005 | |||||
| Cost | 2.624 | 25.412 | 6.993 | 29.940 | 64.969 |
| Minus | |||||
| Accumulated Depreciation and mpairment | -287 | -3568 | -3928 | -10210 | -17993 |
| Net book value- 31/12/2005 | 2.337 | 21.844 | 3.065 | 19.730 | 46.976 |
| COMPANY | SOFTWARE | LISENCES | TOTAL |
|---|---|---|---|
| 1/1/2006 | €'000 | €'000 | €'000 |
| Cost | 19.477 | 7.759 | 27.236 |
| Accumulated amortization and impairment |
-3.197 | -3.854 | -7.051 |
| Opening balance 01/01/2006 |
16.280 | 3.905 | 20.185 |
| Opening balance adjustments cost |
0 | 0 | 0 |
| Opening balance adjustments depreciation/amortization |
0 | 0 | 0 |
| Adjusted 01/01/06 | 0 | 0 | 0 |
| PLUS Internally generated |
|||
| intangibles | 0 | 0 | 0 |
| Additions | 715 | 500 | 1.215 |
| Acquisition of subsidiary | 0 | 0 | 0 |
| MINUS | |||
| Amortisation | -2.727 | -461 | -3.188 |
| Disposal | 0 | 0 | 0 |
| Impairment | 0 | 0 | 0 |
| Net exchange differences on foreign currency translation |
0 | 0 | 0 |
| Net book value 31/12/2006 |
14.269 | 3.944 | 18.212 |
| 31/12/2006 | |||
| Cost | 20.192 | 8.259 | 28.451 |
| Minus | |||
| Accumulated Depreciation and impairment |
-5.924 | -4.315 | -10.239 |
| Net book value 31/12/2006 |
14.269 | 3.944 | 18.212 |
| SOFTWARE | LISENCES | TOTAL | |
|---|---|---|---|
| COMPANY | €'000 | €'000 | €'000 |
| 1/1/2005 | |||
| Cost | 12.589 | 7.759 | 20.348 |
| Accumulated amortization and impairment |
-1.104 | -3.419 | -4.532 |
| Opening balance | |||
| 01/01/2005 | 11.485 | 4.340 | 15.825 |
| Opening balance adjustments cost |
4.950 | 0 | 4.950 |
| Opening balance adjustments depreciation/amortization |
-189 | 0 | -189 |
| Adjusted 01/01/05 | 16.245 | 4.340 | 20.585 |
| PLUS | |||
| Internally generated intangibles |
0 | 0 | 0 |
| Additions | 1.938 | 0 | 1.938 |
| Acquisition of subsidiary | 0 | 0 | 0 |
| MINUS | |||
| Amortisation | -613 | -1.676 | -2.289 |
| Disposal | |||
| Impairment | -50 | 0 | -50 |
| Net exchange differences on foreign currency translation |
|||
| Net book value | |||
| 31/12/2005 | 17.520 | 2.664 | 20.184 |
| 31/12/2005 | |||
| Cost | 19.477 | 7.759 | 27.236 |
| Minus | |||
| Accumulated Depreciation and impairment |
-1.957 | -5.095 | -7.052 |
| Net book value 31/12/2005 |
17.520 | 2.664 | 20.184 |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
| GROUP (in €' 000) | % Participation | Country | 31/12/2006 | 31/12/2005 |
|---|---|---|---|---|
| Instant Lottery S.A. | 48,17% | Greece | 0 | 2.936 |
| Bilyoner Interactif Hizmelter As | 25,00% | Τουρκία | 56 | 58 |
| Inovative Solutions Cons. Inc. | 37,38% | Philppines | 0 | |
| Lotrich Information Co | 40,00% | Taiwan | 4569 | |
| Gidani Ltd | 22,50% | S.Africa | 24 | |
| Intradevelopment | 47,50% | Greece | 950 | |
| Bulln's | 5% | Bulgaria | 409 | 409 |
| Other | 353 | 458 | ||
| 5.411 | 4.811 |
| INTRALOT SA Investments in Associates in €' 000 |
% Participation |
Country | Cost | Adj | Adjusted Cost |
Adjusted Cost |
|---|---|---|---|---|---|---|
| 31/12/2006 | 31/12/2006 | 31/12/2005 | ||||
| Bilyoner Interactif Hizmelter As | 25% | Turkey | 300 | 300 | 300 | |
| Inovative Solutions | 37,38% | Philippines | 82 | 82 | 82 | |
| Consultancy Group Inc | ||||||
| Instant Lottery S.A. | 48,17% | Greece | 150 | -150 | 0 | 150 |
| Intradevelopment SA | 47,50% | Greece | 0 | 0 | 950 | |
| Lotrich Information Co | 40,00% | Taiwan | 5.131 | 5.131 | ||
| Other | 0 | 0 | 28 | |||
| Total | 5.663 | -150 | 5.513 | 1.510 | ||
| INTRALOT SA Investments in Subsidiaries in €' 000 |
% Participation |
Country | Cost | Adj | Adjusted Cost |
Adjusted Cost |
| 31/12/2006 | 31/12/2006 | 31/12/2005 | ||||
| Intralot De Chile | 99,99% | Chile | 9.361 | 9.361 | 9.361 | |
| Intralot Inc | 85% | USA | 4.423 | 4.423 | 4.423 | |
| Intralot De Peru | 99,98% | Peru | 5.329 | 5.329 | 512 | |
| Pollot Ltd | 100% | Poland | 1.755 | -34 | 1.721 | 797 |
| Intralot Holdings International Ltd |
100% | Cyprus | 8.464 | 8.464 | 8.464 | |
| Intralot Australia pty Ltd | 100% | Australia | 54 | 54 | - | |
| Betting Company SA | 100% | Greece | 139 | 139 | 139 | |
| Maltco Lotteries | 73% | Malta | 6.993 | 6.993 | 7.281 | |
| Intralot Betting Operations Ltd | 54,95% | Cyprus | 2.000 | 2.000 | 2.000 | |
| Royal Highgate Ltd | 3,82% | Cyprus | 182 | 182 | 131 | |
| Inteltek Internet AS | 45% | Turkey | 71.717 | 71.717 | 4.391 | |
| Loteria Moldovei SA | 47,90% | Moldovei | 1.518 | -862 | 656 | 656 |
| Intralot Asia Pacific Ltd | 100,00% | Hong Kong | 74 | 74 | - | |
| Intralot Luxemburg SA | 100,00% | Luxemburg | 31 | 31 | - | |
| Ιntralot New Zealand Ltd | 100% | New Zealand | 568 | 568 | 277 | |
| Other | 327 | -287 | 40 | |||
| Total | 112.935 | -1.183 | 111.752 | 38.432 | ||
| Grand Total | 118.598 | -1.333 | 117.265 | 39.942 |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
The consolidated financial statements include the financial statements of INTRALOT SA and of the subsidiaries listed below.
| Company | Country | Direct Part'n % |
Inirect Part'n % |
Total Part'n % |
|
|---|---|---|---|---|---|
| Intralot SA | Marousi, Attika | Parent | Parent | - | |
| BETTING COMPANY sa | N. Hiraklion | 95% | 5% | 100,00% | |
| 13. | BETTING CYPRUS LTD | Nicosia, Cyprus | 100% | 100,00% | |
| INTRALOT DE CHILE SA | Santiago, Chile | 99,99% | 99,99% | ||
| INTRALOT DE PERU SAC | Lima, Peru | 99,98% | 99,98% | ||
| INTRALOT INC. | Atlanta, USA | 85% | 85,00% | ||
| INTRALOT BETTING OPERATIONS (CYPRUS) LTD | Nicosia, Cyprus | 54,95% | 54,95% | ||
| 1. | ROYAL HIGHGATE LTD | Paralimni, Cyprus | 3,82% | 29,39% | 33,21% |
| POLLOT Sp.zo.o | Warsaw, Poland | 100% | 100,00% | ||
| ΜALTCO LOTTERIES LTD | Valetta, malta | 73% | 73,00% | ||
| ΙΝTRALOT HOLDINGS INTERNATIONAL LTD | Nicosia, Cyprus | 100% | 100,00% | ||
| 2. | LOTROM SA | Bucurest, Romania | 60% | 60,00% | |
| 2. | YUGOLOT LTD | Belgrade, Serbia& Montenegro | 100% | 100,00% | |
| 2. | YUGOBET LTD | Belgrade, Serbia& Montenegro | 100% | 100,00% | |
| 2. | BILOT EOOD | Sofia, Bulgaria | 100% | 100,00% | |
| 3. | EUROFOOTBALL LTD | Sofia, Bulgaria | 49% | 49,00% | |
| 4. | EUROFOOTBALL PRINT LTD | Sofia, Bulgaria | 49% | 49,00% | |
| 2. | INTRALOT INTERNATIONAL LTD | Nicosia, Cyprus | 100% | 100,00% | |
| 5. | INTRALOT OPERATIONS LTD | Nicosia, Cyprus | 100% | 100,00% | |
| 2. | INTRALOT BUSINESS DEVELOPMENT LTD | Nicosia, Cyprus | 100% | 100,00% | |
| 2. | INTRALOT TECHNOLOGIES LTD | Nicosia, Cyprus | 100% | 100,00% | |
| INTELTEK INTERNET AS | Instanbul, Turkey | 45% | 45,00% | ||
| LOTERIA MOLDOVEI SA | Chisinau, Moldova | 47,90% | 47,90% | ||
| 6,7,11 | TOTOLOTEK SA | Warsaw, Poland | 54% | 54,00% | |
| 2. | WHITE EAGLE INVESTMENTS LTD | Hertfordshire, United Kingdom | 100% | 100,00% | |
| 7. | BETA RIAL Sp.Zoo | Warsaw, Poland | 100% | 100,00% | |
| 12. | YUVENGA CJSC | Moscow, Russia | 24,50% | 24,50% | |
| 2. | UNICLIC LTD | Nicosia, Cyprus | 50% | 50,00% | |
| 12. | DOWA LTD | Nicosia, Cyprus | 30% | 30,00% | |
| INTRALOT NEW ZEALAND LTD | Wellington, New Zealand | 100% | 100,00% | ||
| 2. | ΙNTRALOT EGYPT LTD | Nicosia, Cyprus | 88,24% | 88,24% | |
| 14, 2 | E.C.E.S. SAE | Cairo, Egypt | 75,01% | 75,01% | |
| 2. | INTRALOT OOO | Moscow, Russia | 100% | 100,00% | |
| POLDIN LTD | Warsaw, Poland | 100% | 100,00% | ||
| INTRALOT ASIA PACIFIC LTD | Hong Kong | 100% | 100,00% | ||
| INTRALOT AUSTRALIA PTY LTD | Melbourne, Australia | 100% | 100,00% | ||
| INTRALOT SOUTH AFRICA LTD | Johannesburg, South Africa | 60% | 60,00% | ||
| INTRALOT LUXEMBOURG SA | Luxemburg | 100% | 100,00% | ||
| 2. | INTRALOT ITALIA SRL | Rome, Italia | 85% | 85,00% |
| 17. | SERVICIOS TRANSDATA SA | Lima, Peru | 100% | 100,00% | |
|---|---|---|---|---|---|
| 8. 8,9. 9,10. |
II. Equity method Instant Lottery S.A. ATROPOS SA AEDIL SA BEST NET Ο.Ε. BILYONER INTERAKTIF HIZMELTER AS (πρώην |
Marousi, Attika Marousi, Attika Marousi, Attika Marousi, Attika |
48,17% 3,00% |
46,73% 48,17% 48,21% |
48,17% 49,73% 48,17% 48,21% |
| LIBERO INTERAKTIF AS) | Instanbul, Turkey | 25% | 25,00% | ||
| LOTRICH INFORMATION Co. LTD | Taipei, Taiwan | 40% | 40,00% | ||
| INNOVATIVE SOL. CONS. GROUP INC | Manila, Philippines | 37,38% | 37,38% | ||
| 15. | TOTAL GAMING TECHNOLOGIES INC | Manila, Philippines | 29,90% | 29,90% | |
| 16. | GIDANI LTD | Johannesburg, South Africa | 13,50% | 13,50% | |
| 18. | DINET A.E. | Sofia, Bulgaria | 48,21% | 48,21% | |
| Subsidiary of the company: | |||||
| 1: Intralot Betting Operations(Cyprus)Ltd | 11: Beta Rial Sp.Zoo. | ||||
| 2: Intralot Holdings International Ltd | 12: Uniclic Ltd | ||||
| 3: Bilot EOOD | 13: Betting Company SA | ||||
| 4: Eurofootball Ltd | 14: Ιntralot Egypt LTD | ||||
| 5: Ιntralot International Ltd | 15: Innovative Sol. Cons. Group Inc | ||||
| 6: Pollot Sp.Zoo | 16: Intralot South Africa Ltd | ||||
| 7: White Eagle Investments Ltd | 17: Intralot Operations Ltd | ||||
| 8: Στιγμιαίο Λαχείο ΑΕ | 18: BEST NET Ο.Ε. | ||||
| 9: Άτροπος Α.Ε. | 19: Intralot Business Development Ltd | ||||
| 10: Ανώνυμης Εταιρείας Διανομής Λαχείων |
| Basic Financial Figures | Total Assets | Liabilities | Revenue | (Profits) / Losses after Taxation |
|
|---|---|---|---|---|---|
| Instant Lottery S.A. BILYONER INTERAKTIF HIZMELTER |
* | 22.581 | (27.888) | - | 13.292 |
| AS (πρώην LIBERO INTERAKTIF AS) | 2.426 | (2.203) | (5.598) | (25) | |
| LOTRICH INFORMATION Co. LTD | 28.561 | (17.138) | - | 260 | |
| INNOVATIVE SOL. CONS. GROUP INC * consolidated |
* | 299 | (908) | (17) | 356 |
The Group has of a non significant value subsidiaries and associates for which in respect with INTRALOT SA there is no ultimate parent company relationship in the form of a legal entity.
In the second semester of 2006, the Group acquired the 100% share of Transdata SA, a company in Peru, which keeps a distribution agents' network.
The carrying and fair value of assets and liabilities of the subsidiary Transdata SA at the date the Group acquired control were:
| Fair value €000 |
Carrying value €000 |
|
|---|---|---|
| Tangible fixed assets | 5 | 5 |
| Cash and cash equivalents | 4 | 4 |
| Receivables | 147 | 147 |
| 156 | 156 | |
| Long term liabilities | 16 | 16 |
| Short term liabilities | 322 | 322 |
| Value of Net Assets | (182) | (182) |
| Group 100% participation | (182) | |
| Negative Goodwill on acquisition | 483 | |
| Consideration | 301 | |
| The net cash outflow is analyzed as follows: | ||
| Cash and cash equivalents acquired | 4 | |
| Cash consideration given | (301) | |
| Group cash inflow | (297) |
In the consolidated financial statements, from the negative Goodwill of € 483 thousands, amount of 288 thousands was recognized as intangible asset, while the rest of the amount, of 195 thousands, in the equity.
From the acquisition date, Transdata SA participated in the net profit of the Group for the year ended December 31 2006 with a loss of € 525 thousands.
It should be noted that, the purchase agreement, apart from the price as above, provides for the sellers an extra bonus in case of an extraordinary company's performance for the following four years of the acquisition date. Based on the up to date available information such a consideration could not be reliably measured. Nevertheless and in any case, if any future extra bonus it is assumed that will not be significant for the financial position of the Group.
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
Other financial assets which have been classified by the Group as «Available for sale» are analyzed as follows:
| GROUP | GROUP | COMPANY | COMPANY | |
|---|---|---|---|---|
| €'000 | €'000 | €'000 | €'000 | |
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Bank of Cyprus capital investments | 2.594 | 2.616 | - | - |
| Foreign Government Notes | 1.298 | - | - | - |
| F.W. Woolworth & Co – Cyprus bonds | 346 | 347 | - | - |
| INTRAROM SA | 398 | 398 | 398 | 398 |
| LT tome deposit | 396 | - | - | - |
| Other | 1.040 | 639 | 525 | 638 |
| 6.073 | 4.000 | 924 | 1.036 |
During the year ended 31 December 2006 a profit for the group of € 55 thousands (2005: -133 thousands) and for the company loss (37) thousands (2005: -133 thousands) arising from the measurement of the above financial assets at fair values, was debited to a special reserve in equity.
Bank of Cyprus capital investments and F.W. Woolworth & Co bonds: The Group acquired these investments through the acquisition of a subsidiary in January 2004, they yield income at interest rates of 5,25% and 7% respectively, are stated at cost and the difference between carrying values and fair values at 31 December 2006 is not significant.
Intrarom SA.: The Company has a 4,14% participation in the share capital of INTRAROM SA a company which is registered in Romania and is not listed in an organized market is stated at acquisition cost.
Other: For the company the other items consist of shares in various listed entities and are valued at fair values based on their stock exchange prices at the balance sheet date (€ 421 thous) and derivatives (€ 104 thous) while for the group the respective amounts are (€ 421 thous) and derivatives (€ 619 thous).
Other long term receivables at 31 December 2006 are analyzed as follows:
| GROUP | GROUP | COMPANY | COMPANY | |
|---|---|---|---|---|
| €'000 | €'000 | €'000 | €'000 | |
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Receivables due from the Romanian | ||||
| Lottery (CNLR) | 9.523 | 11.805 | 145 | 162 |
| Due from related parties (Note 28) | 6.168 | - | - | - |
| Rent guarantees | 587 | 345 | 134 | 110 |
| Other receivables | 1.134 | 1.337 | 22 | 785 |
| 17.412 | 13.487 | 301 | 1.057 |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
Inventories are analyzed as follows:
| GROUP €'000 |
COMPANY €'000 |
GROUP €'000 |
COMPANY €'000 |
|
|---|---|---|---|---|
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Merchandise – Equipment | 25.417 | 12.474 | 22.369 | 10.901 |
| Other | 1.414 | 832 | - | - |
| 26.831 | 13.306 | 22.369 | 10.901 | |
| Impairment | (1.797) | - | (1.797) | - |
| 25.034 | 13.306 | 20.572 | 10.901 |
For the period ended December 31, 2006 the amount expensed is 24.286 thousands for the Group while the respective amount for the Company is 21.776 thousands
| GROUP | GROUP | COMPANY | COMPANY | |
|---|---|---|---|---|
| €'000 | €'000 | €'000 | €'000 | |
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Trade receivables | 33.218 | 38.537 | 6.115 | 7.618 |
| Receivables from related parties (Note 28) |
41.383 | 27.261 | 106.042 | 67.889 |
| Other receivables | 17.358 | 30.641 | 8.951 | 17.189 |
| Less: Provisions | -6.253 | -2.665 | -4.358 | -2.665 |
| Prepaid expenses and other receivables | 4.852 | 4.314 | 235 | 235 |
| 90.558 | 98.088 | 116.985 | 90.266 |
The above receivables are non interest bearing.
Bank current accounts are either non interest bearing or interest bearing and yield income at the daily bank rates.
The short term time deposits are made for periods between one (1) day and one month depending on the Group's cash requirements and yield income at the applicable prevailing interest rates.
For the purposes of the Statement of Cash Flows, cash and cash equivalents at 31 December 2006 consist of:
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
| GROUP €'000 |
GROUP €'000 |
COMPANY €'000 |
COMPANY €'000 |
|
|---|---|---|---|---|
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Cash and bank current accounts | 165.557 | 92.130 | 12.333 | 4.505 |
| Short term time deposits | 302.345 | 65.197 | 229.683 | 16.893 |
| 467.902 | 157.327 | 242.016 | 21.398 |
The time deposits denominated in foreign currency relate mainly to currency exchange contracts (which have the nature of a time deposit and not a derivative).
| GROUP | COMPANY | |
|---|---|---|
| €'000 | €'000 | |
| 78.793.961 Ordinary shares of nominal value € 0,37 each | 29.153 | 29.153 |
| (including titles of stock option paid and confirmed in 2006 but issued in 2007) |
After the exercise of share option rights on INTRALOT SA shares by the employees, the Company issued in February 2004 272.010 ordinary shares for a total value of € 100.644.
Following the share option, during 2005, the share capital was increased by € 26.125,7 with the issue of 70.610 shares with a nominal value of €0.37 each. Payment of this amount was confirmed by the Board of Directors on 19.12.05 while the share capital increase and confirmation of this amount were approved by decisions K2-16475/2-1-2006 and K2-16476/2-1-2006 of the Ministry of Development. According to the decision of shareholders' General Assembly on May 4th, 2005, the share capital (Ministry of Development Decision K2-5852/17-5-2005) was increased by € 14.383.411,45 through the capitalization of reserves with the issuance of 38.874.085 new ordinary shares of € 0,37 nominal value each, which were distributed freely, one new share for each existing one respectively.
Following the share option, during 2006, the share capital was increased A) 6,969,32€ with the issue of 18.836 nominal shares with a nominal value of € 0,37 each. Payment of this amount was confirmed by the Board of Directors on 18/12/2006 while the share capital increase and confirmation of this amount were approved by decisions K2- 18150/22-12-2006 and K2- 18151/22-12-2006 of the Ministry of Development and B) 353.847,65€ with the issue of 956.345 nominal shares with a nominal value of € 0.37 each. Payment of this amount was confirmed by the Board of Directors on 18/12/2006 while the share capital increase and confirmation of this amount were approved by decisions K2- 18152/22-12-2006 and K2-18153/22-12-2006 of the Ministry of Development.
For comparison purposes, earnings per share (EPS) calculation as at December 31, 2005, has been adjusted respectively. (Note 9)
In accordance with Greek Commercial Law, companies are required to set aside to this reserve at least 5% of their annual accounting profits until the cumulative balance reaches 1/3 of their paid up share capital. This reserve is not distributable during a company's operating life.
Changes in fair values of financial assets classified as available for sale are recognized in this reserve. Balance as at 31/12/06 was € 55 thous.
This component of equity includes the exchange differences arising from the translation of foreign subsidiaries' financial statements into the Group's presentation currency. The credit balance of this component at 31 December 2006 was € 3.889 thousands
The tax free reserves and reserves taxed in a special way, represent interest income which are either tax free or have been taxed at 15% at source. This particular income is not taxable provided that there will be sufficient profits from which the related tax free reserves can be created. Based on Greek tax law, this reserve is exempt from tax provided that it will not be distributed to shareholders. The Company does not intend to distribute this reserve and has thus not provided for deferred tax liability that would have been necessary if the reserve were to be distributed. The balance of these reserves at 31 December 2006 was € 9.728 thousands for the Group and € 7.280 thousands for the Company (31 December 2005 was € 9.556 thousands for the Group and € 7.258 thousands for the Company).
This reserve refers to the exchangeable bond (note 21: Loan A) and amounts € 12.134 thous.
This reserve concerns the results of the hedging instruments and amounts € 1.615 thous.
This reserve concerns the stock option rights granted and amounts € 11.504 thous.
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
Long term loans at 31 December 2006 are analyzed as follows:
| Currency | Interest rate | GROUP €'000 |
COMPANY €'000 |
|
|---|---|---|---|---|
| Loan Α | EURO | 2,25 | 200.000 | 200.000 |
| Loan Β | EURO | 3M EURIBOR+1% | 70.000 | 70.000 |
| Loan C | EURO | 3M Euribor + 1,375% | 3.090 | |
| Loan D | 3Μ Euribor+0.80% | 20.805 | ||
| Loan E | MTL | 12Μ Mibor + 3% | 5.526 | |
| others | 42.717 | 30.000 | ||
| 342.138 | 300.000 | |||
| Current portion of long term loans (Note 26) | (33.866) | (25.000) | ||
| Equity Component and other IFRS Adjustments | (Loan Α) | (15.651) | (15.651) | |
| Long Term Loans | 292.621 | 259.349 |
interest at the Maltese inter-bank interest rate (12M 'Μibor') plus spread up to 3% per annum. The loan principal is payable in equal quarterly installments from May 2005 until April 2009. The loan has been guaranteed pro rata by the shareholders of the subsidiary (based on their shareholding) through a Bank guarantee (19% of the loan) and the remaining through a corporate guarantee.
The weighted average long term loans interest rate is 4.074% in Euro and from 4% up to 11% in other currencies.
Note: Convertible Bond interest rate has not been taken under consideration in the as above calculation of the weighted average interest rate.
In regards the maturity loans are categorized as followes: 1 to 2 years : - 2 to 5 years : Loans Β,Γ,Δ,Ε 5 years and more: Loan Α
Long term loans at 31 December 2005 are analyzed as follows:
| Currency | Interest rate | €'000 | GROUP COMPANY €'000 |
|
|---|---|---|---|---|
| EURO | 3M Libor+ | |||
| Loan Α | 1,375% | 17.664 | - | |
| Loan Β | MTL | 12Μ Mibor + 3% | 8.563 | - |
| Loan C | EURO | 3M Euribor + 1% | 5.000 | 5.000 |
| Loan D | 1M Euribor + | |||
| 1,375% | 3.500 | - | ||
| others | 8.851 | - | ||
| 43.578 | - | |||
| Current portion of long term loans | ||||
| (Note 22) | (7.189) | - | ||
| Long Term Loans | 36.389 | 5.000 |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
Ιindependent actuaries calculated the Company's and the Group's liability for retirement indemnities. The movement of the net liability as presented in the balance sheet and the basic assumptions used in the actuarial study as at 31 December 2006 are as follows:
| 31/12/2006 GROUP |
31/12/2005 GROUP |
31/12/2006 COMPANY |
31/12/2005 COMPANY |
|
|---|---|---|---|---|
| €'000 | €'000 | €'000 | €'000 | |
| Present Value of unfunded liability | 1.917 | 1.317 | 1.228 | 766 |
| Unrecognized actuarial losses | -549 | -220 | -493 | -192 |
| Net liability on the balance sheet | 1.368 | 1.097 | 735 | 574 |
| Components of the net retirement cost in the year: |
||||
| Current service cost | 228 | 201 | 176 | 106 |
| Interest | 52 | 44 | 40 | 27 |
| Amortization of unrecognised actuarial (gain) or loss | 25 | 7 | 21 | 7 |
| Benefit expense charged to income statement (Note 5) Additional service cost |
305 0 |
252 - |
237 - |
140 - |
| Total charge to income statement | 305 | 252 | 237 | 140 |
| Movement of benefit liability: | ||||
| Net liability at beginning of year | 1.148 | 792 | 574 | 434 |
| Service cost | 228 | 201 | 176 | 106 |
| Interest | 52 | 44 | 40 | 27 |
| Amortization of unrecognised actuarial (gain) or loss | 28 | 7 | 21 | 7 |
| Benefits paid | -88 | - | -76 | - |
| Subsidiary not consolidated | 0 | - | - | |
| New consolidated subsidiaries | 0 | 53 | - | |
| Present Value of the liability at end of year | 1.368 | 1.097 | 735 | 574 |
| Basic assumptions: | |
|---|---|
| Discount rate | 4,35% |
| Percentage of annual salary increases | 4% |
| Increase in Consumer Price Index | 2% |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
The Group has in place incentive plans to executives and employees with the provision of non transferable rights to acquire shares. At the date of preparation of these financial statements two (2) plans had been approved:
The first plan was approved by the Shareholders' General Assembly of 28 February 2001 and 27 September 2001 and has a five (5) year duration. Under this program 3,708,200 rights* to acquire shares were granted to Board of Directors' members and to employees, at an exercise price of € 2,935. The beneficiaries have an exercise period until 30 November of each year of the duration of the program, to exercise their rights. In 2002 the first rights were exercised. At 31 December 2003, 2004, 2005 and 2006 931,850, 387,830, 124,030 and 35,220 such rights for shares, were outstanding respectively under this program. In 2006 the number of rights exercised was for 18.836 shares. The outstanding rights at 31 December 2006 can be exercised until 31/12/2008, date when the program expires.
The second plan was approved by the Shareholders' General Assembly of 4 May 2005 and has a three (3) year duration. Under this program 2,400,000 rights* to acquire shares were granted to Board of Directors' members, the General Directors and the Managerial Officers of INTRALOT SA and its subsidiaries, at an exercise price of € 10,00. After the approve by the Shareholders' General Assembly of 22 September 2006, decided that for each year that the plan will be in operation, the Shareholders' General Assembly shall be entitled with a specific resolution, to determine the exact number of rights to be granted to the beneficiaries. In this case, the issuance rights for the first year (2006) they amount to up a 1,000,000 shares, from these exercised 956,345 shares. Finally, there will be an additional year in which beneficiaries will have the opportunity to exercise any rights not exercised earlier.
• The number of shares and the exercise prices are adjusted for the stock bonus issue (issuance of one new bonus share for each existing one), according to the decision of the Repeat Shareholder's General Assembly on May 4th, 2005.
During the period ended 31 December 2006, the Company had two share-based payment arrangementss, IFRS 2 is applied for the second which is described below.
| Type of arrangement |
Directors and Managerial Officers |
|---|---|
| Date of grant | September 22, 2006 |
| Number granted | 1.000.000 |
| Contractual life | 1 year |
| Vesting conditions | 2 years' service as at November 2006. |
The estimated fair value of each value of each share option granted in the general employee share option plan is € 21,5036. This was calculated by applying the option pricing model Black & Scholes.
Other long term liabilities at 31 December 2006 include:
| ΟΜΙΛΟΥ €'000 |
ΕΤΑΙΡΙΑΣ €'000 |
|
|---|---|---|
| Other financial liabilities | 545 | - |
| Guaranties | 5.283 | - |
| other | 234 | 1 |
| 6.062 | 1 |
Other long term liabilities at 31 December 2005include:
| ΟΜΙΛΟΥ €'000 |
ΕΤΑΙΡΙΑΣ €'000 |
|
|---|---|---|
| Remaining Liability due to acquisition of subsidiary | 3.719 | - |
| Guaranties | 5.377 | - |
| other | 341 | 1 |
| 9.437 | 1 |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
| GROUP €'000 |
GROUP €'000 |
COMPANY €'000 |
COMPANY €'000 |
|
|---|---|---|---|---|
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Trade Creditors | 45.523 | 42.676 | 19.451 | 19.934 |
| Amounts due to related companies | ||||
| (Note 28) | 43.385 | 38.415 | 45.772 | 39.799 |
| Winnings | 293 | 1.535 | 0 | - |
| Other payables | 14.817 | 12.939 | 720 | 4.594 |
| Taxes | 8.742 | 9.372 | 4.194 | 4.239 |
| Dividends payable | 578 | 239 | 527 | 239 |
| 113.338 | 105.176 | 70.665 | 68.805 |
The above amounts are non interest bearing.
Short term loans represent draw-downs on various credit lines that the Group maintains with various banks. The utilized amounts of these credit lines are presented below:
| December 31, 2006 | GROUP | COMPANY |
|---|---|---|
| €'000 | €'000 | |
| Available credit lines | 466.831 | 458.100 |
| Unutilized portion | (455.901) | (451.100) |
| Utilized portion | 10.930 | 7.000 |
| Current portion of long term loans (Note 21) | 33.866 | 25.000 |
| Other | - | - |
| 44.796 | 32.000 |
Short term loans during the year were denominated in various foreign currencies. The utilized part at 31 December 2006 was denominated by (000) €176 in USD, by € 2.013 in CLP, by € 1.430 in NZDP.
The weighted average interest on short term loans at 31 December 2006 was 4.49% and in other currencies in a range from 4% to 11%.
Interest on short term loans are included in finance cost in the Income Statement for the year ended 31 December 2006.
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
| December 31, 2005 | GROUP | COMPANY |
|---|---|---|
| €'000 | €'000 | |
| Available credit lines | 132.130 | 124.600 |
| Unutilized portion | (118.668) | (114.600) |
| Utilized portion | 13.462 | 10.000 |
| Current portion of long term loans (Note 21) | 7.189 | - |
| Other | 446 | |
| 21.097 | 10.000 |
Short term loans during the year were denominated in various foreign currencies. The utilized part at 31 December 2005 was denominated by (000) € 1.213 in USD , by € 2.467 in MTL, by € 265 in CIP, by € 2.968 in TRY and in other currencies.
The weighted average interest on short term loans at 31 December 2005 was 3.78% and in other currencies in a range from 4% to 6.25%.
a. By decision of the Arbitration Court, the payment of an indemnity of approximately MEUR 37 annually from 30/3/2001(up to the starting date of a specific betting or the end of the contract) and KEUR 390 for arbitration fees and charges was awarded to the subsidiary company "BETTING COMPANY S.A.". By decision of the Athens Court of Appeal the aforementioned decision of the Arbitration Court was cancelled. Following the service to the company of the Athens Court of Appeal decision, an appeal was filed by the company before the Supreme Court for the reversal of the decision of the Athens Court of Appeal; by decision of the Supreme Court this appeal was rejected and the decision of the Athens Court of Appeal was upheld.
b. An agent filed before the Multi Member First Instance Court of Athens his civil lawsuit dated 28.12.2004 against an affiliate requesting the amount of 10.633.515,39 € as a compensation for non fulfilment of contractual obligations. The case, after the adjournment of its hearing on 5.4.2006, will be heard on 2.5.2007.
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
c. On 4.1.2005 OPAP S.A. submitted a notice of proceedings to "Betting Company S.A." regarding a lawsuit that was filed against OPAP S.A. before the Multi Member First Instance Court of Athens, with which the plaintiff claims the payment of the amount of €3.668.378,60 plus accrued interests from OPAP S.A., pleading that OPAP S.A. should pay this amount to him as profit, in addition to the amount already paid to him. Since "Betting Company S.A." has a legitimate interest in OPAP S.A. winning the lawsuit, "Betting Company S.A.", the companies INTRALOT S.A., INTRALOT INTERNATIONAL LTD and the joint venture "INTRALOT S.A.-Intralot International Ltd" proceeded to an additional joint intervention in favor of OPAP S.A.; this was scheduled for hearing on May 3, 2007 but following a petition of the plaintiff the case was heard on 1.12.2005. By its decision No 2412/2006 the Multi Member First Instance Court of Athens ruled in favour of the lawsuit of the plaintiff and, following the restriction by the plaintiff of his petition to a lawsuit for acknowledgement of the debt, the Court acknowledged the obligation of OPAP S.A to pay to the plaintiff the amount of 3,668,378.60 €. OPAP S.A and the aforementioned companies filed an appeal dated 28.06.06 for the cancellation of the said decision, the hearing of which before the Athens Court of Appeals had been initially scheduled for 11.1.2007; the hearing however has been postponed for 26 April 2007.
d. On 05.09.05 an action was served to the company, filed by the company "IPPOTOUR S.A.", against the company and the company "OPAP S.A.". Τhe plaintiff "IPPOTOUR S.A." requested to be acknowledged that the contract signed between OPAP S.A. and the company should not grant to the latter the right to operate any kind of wagering game on Greek or foreign horse racing, that "OPAP S.A" should not have the right to operate any kind of wagering game on horse racing and that "OPAP S.A." and the company should be excluded from the operation and organization of betting games on horse racing. The hearing of the case has been set for 14.02.2008. By virtue of the abovementioned action the plaintiff withdrew of the action filed against the Company on 10.1.2003 with the same content, which was set to be heard on 18.05.2005, on which date the said hearing was cancelled.
e. INTRALOT filed before Multi Member First Instance Court of Athens its civil lawsuit dated 12.5.2005 against Mr. K Thomaidis, claiming the payment of sum of 300.000 € as pecuniary compensation for moral damage. The case was scheduled for hearing on January 26, 2006. On 18.1.2006 the company was served with an action filed by Mr. K. Thomaidis, before the Multi Member First Instance Court of Athens with which the plaintiff claims the payment of sum of 300.000 € as pecuniary compensation for moral damage. The case is
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
scheduled for hearing on 14.12.2006. The suit of INTRALOT against Mr. K. Thomaidis was postponed to be heard on 14.12.2006. The two lawsuits have been heard together and the issue of the decision is pending.
f. INTRALOT filed applications for injunctions dated 21.8.2006, against OPAP S.A., before the Athens Single Member Court of First Instance requesting the suspension of the tender no Δ/14954/3.10.2005 of OPAP S.A. for reasons relating to the rejection by OPAP S.A. of INTRALOT's objections concerning deficiencies of the files of the technical proposals of (a) the Union of the Companies "G-TECH Corporation" and "G-TECH Global Corporation Ltd" and (b) the Union of the Companies "Scientific Games International Inc." and "Scientific Games Worldwide Ltd", respectively. The abovementioned Court dismissed INTRALOT's applications with its decision no 8288/2006.
g. In Turkey, the company "Reklam Departmani" filed a lawsuit for the annulment of the Fixed Odds Betting tender ("FOB") that the organization Sport Toto (Genclik ve Spor Genel Mudurlugu -GSGM) conducted in relation to the establishment and operation of the risk management center of the game and the activity of the awarded company as head agency. The tender was awarded in 2003 to the 45% subsidiary company «Inteltek Internet Teknoloji Yatırım ve Danışmanlık Ticaret A.Ş» (Inteltek). Inteltek is not a party to the lawsuit but possibly its operations may be affected by the judicial outcome of the case. The lawsuit was dismissed at the first degree by "Reklam Departmani" filed an appeal which was accepted by the Court of Appeals and the case was referred for new examination to the Ankara Administrative Court. GSGM filed an appeal against the Court of Appeals decision, which was rejected. At the same time, Reklam Departmanı petitioned for the suspension and cancellation of the fixed odds betting tender, pending the outcome of the proceedings in front of the Ankara Administrative Court. The Court rejected Reklam Departmanı's petition on 18 August 2006 and Reklam Departmanı did not appeal this decision. The case is pending. At the current stage the management of Inteltek and its legal council believe that it is not practicable to issue an opinion on the conclusion of the case.
h. Moreover in Turkey, the company Gtech Avrasya Teknik Hizmet ve Musavirlik AS (Gtech) filed a lawsuit for the annulment of the above tender against GSGM and Public Tender Authority (PTA). Inteltek was not initially a party to the lawsuit but possibly its operations could be affected by the judicial outcome of the case and therefore it intervened to this judicial dispute. The lawsuit was dismissed at the first degree but Gtech filed an appeal
which was accepted by the Court of Appeals and the case was referred for new examination to the Ankara Administrative Court. On 9.2.2006 Inteltek filed an appeal against the Court of Appeals decision served on it on 26.1.2006, which was rejected by virtue of the Court of Appeals decision dated 9.7.2006. On 18.7.2006 the court issued a preliminary injunction which froze the effectiveness of PTA's decision (i.e. that there have been no ground to give a decision regarding the cancellation of the aforementioned tender and rejected the request concerning the injunction of the FOB tender).
PTA, GSGM and Inteltek as well as Gtech appealed the preliminary injunctions. The Court accepted GSGM, İnteltek and Public Tender Authority's objection and dismissed the request for a preliminary injunction. Gtech has re-filed its claim for the cancellation of the FOB tender. At the same time, GSGM submitted a petition to the court on 9 October 2006 indicating that case was not filed within the applicable legal period of 60 days. GSGM also requested that the court dismiss Gtech's case and its request for a hearing.
The case has been heard before the 4th Ankara Administrative Court on November 7, 2006. The 4th Ankara Administrative Court issued its decision no 2006/2496 ruling that the tender process should have been conducted under the provisions of the legislation governing the State Provisions and it cancelled the PTA's decision concerning that there is no ground to give a decision regarding the cancellation of the aforementioned tender and rejected the grounds relating to the tender process without examining them. All parties filed appeals and suspension of execution applications against this decision before the Council of State (Danistay).
In relation to the applications for the suspension of execution, Danistay issued its decision no 2006/6042 which suspended the execution of the administrative acts relating to the tender process. Inteltek intents to apply for the correction of this decision before the competent court.
In the meantime, the Turkish Parliament voted on 22 February 2007 a new law regarding the operation of GSGM which allows the concession of its business to third entities and which provides that until 1 March 2008 an award of the organization and the operation of the game can be done. The law was published in the Official Gazette on 28 February 2007.
According to the local legislation, following the abovementioned Danistay's decision no 2006/6042 in relation to the application for the suspension of execution, GSGM had to interrupt the operation of the game and the contract and it sent, to this end, respective letters to Inteltek by virtue of which it interrupted the operation of the game on 1 March 2007. Inteltek filed for injunctions before the civil courts of Ankara claiming to suspend the execution of the above and to restitute to the previous situation. The decision is pending.
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
GTech has also filed another lawsuit against GSGM for the above tender which was rejected with a decision of the Ankara Administrative Court due to lack of jurisdiction. Gtech appealed this decision. Both cases are pending.
At the current stage the management of Inteltek and its legal council believe that it is not practicable to issue an opinion on the conclusion of the cases.
i. In Turkey, GSGM filed on 23.01.2006 before the First Instance Court of Ankara a declaratory action against the 45% subsidiary company Inteltek requesting to be recognized that the calculation of the player's excess payout of the fixed odds betting games, as per their contract, is effected at the end of each separate semester (as opposed to on a cumulative basis for all semesters at the end of the contract). Next hearing following the appointment of experts had been set for November 16, 2006 when the hearing was postponed for January 30, 2007 when it has been heard. The decision issued by the First Instance Court of Ankara vindicates Inteltek. Inteltek accrued 3.3 million TRY in its financial statements as of December 31, 2006 due to the probability of a negative outcome of the case.
j. In Turkey, the court Sayistay inspecting the accounts of GSGM of 2005, ruled that there were exceeding payments to Inteltek for specific operational expenses of one thousand terminals of the system, under the terms of the contracts dated 30 July 2002 and 2 October 2003, of an amount of YTL 10.670.528,78. For this reason it sent to GSGM a letter dated 19 January 2007 which was served to GSGM on 26 January 2007. Beginning 2007, GSGM started to withhold (and to keep in escrow) this amount from the amount Inteltek is entitled to under the contract dated 30 July 2002. Inteltek filed a declaratory action before the civil courts of Ankara requesting to be recognized that there is charge for same services under the two contracts and to return to itself the amounts withheld. The date of the hearing has not been set yet
k - In Poland an ex employee of the subsidiary "Totolotek Toto-Mix SA" has requested the payment of the amount of 10.200.000PLN for creation of a software that the company utilizes. According to the opinion of the lawyers handling this case, the possibility that the lawsuit is accepted is not high.
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
fulfill its obligations. The total amount of the dispute is 2.998.700PLN and together with the interest is 6.410.305PLN.
The management of the company "Totolotek Toto-Mix SA" and its lawyers consider that the risk for the company to be obliged to pay amounts out of the abovementioned cases is not significant and, consequently, the company has not provided any accruals in its financial statements.
l. In South Africa, the Court which reviewed the application of Uthingo has found that there were shortcomings in the information provided to the Minister by the National Lotteries Board in relation tot the individual shareholders in both Uthingo and Gidani (in which INTRALOT through its subsidiary INTRALOT SOUTH AFRICA PTY participates in) and therefore the Minister will have to reconsider the process in relation to the above.
Any other legal issues do not have a material effect on the financial position of the Group.
INTRALOT SA has been audited by the tax authorities up to 31 December 2005. With respect to INTRALOT SA subsidiaries, their books and records remain unaudited for the last 1 to 5 accounting periods.
On October 2006 a regular tax control has been finalized for the years 2004 and 2005 and additional taxes have been charged in taxes of the 2006 income statement of an amount of € 374 thousands. The parent company as well as its major local subsidiaries have adequately provided for additional taxes and penalties that might occur from a future tax audit.
At 31 December 2006 within the Group there had been various operating lease agreements relating to rental of buildings and motor vehicles. Rental costs have been included in the income statement for the year ended 31 December 2006 and amount to € 9.982 thousands. (31/12/ 2005 € 6.216 thous.)
Future minimum lease payments of non cancelable lease contracts as at 31 December 2006 are as follows:
| GROUP | GROUP | COMPANY | COMPANY | |
|---|---|---|---|---|
| €'000 | €'000 | €'000 | €'000 | |
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Within 1 year | 4.089 | 2.010 | 1.352 | 1.224 |
| Between 2 and 5 years | 10.329 | 10.082 | 5.242 | 8.158 |
| Over 5 years | 12 | - | - | - |
| 14.430 | 12.092 | 6.594 | 9.382 |
The Company and the Group at 31 December 2006 had the following contingent liabilities and guarantees for:
| GROUP | GROUP | COMPANY | COMPANY | |
|---|---|---|---|---|
| €'000 | €'000 | €'000 | €'000 | |
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| (a) Purchase of tangible assets | - | - | - | - |
| (b) Entrance to competition fees | - | - | 32.301 | - |
| (c) Financing guarantees | 57.201 | 7.290 | 102.812 | 21.446 |
| (d) Good performance | 47.136 | 53.104 | 26.532 | 32.938 |
| (e) Return of advance payments |
||||
| received | - | - | - | 2.283 |
| (f) Other | 203 | - | 203 | 302 |
| 104.540 | 60.394 | 161.848 | 56.969 |
| GROUP | COMPANY | |||||||
|---|---|---|---|---|---|---|---|---|
| FINANCE LEASES | Minimum of the lease payments |
Present value of the minimum lease payments |
Minimum of the lease payments |
Present value of the minimum lease payments |
Minimum of the lease payments |
Present value of the minimum lease payments |
Minimum of the lease payments |
Present value of the minimum lease payments |
| 31/12/2006 | 31/12/2006 | 31/12/2005 | 31/12/2005 | 31/12/2006 | 31/12/2006 | 31/12/2005 | 31/12/2005 | |
| Within one year After one year but not |
606 | 606 | 58 | 58 | - | - | - | - |
| more than five years | 678 | 678 | - | - | - | - | - | - |
| More than five years Total of the lease payments |
1.284 | 1.284 | 58 | 58 | 0 | 0 | 0 | 0 |
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
INTRALOT SA acquires goods and services from or provides goods and services to related parties in the course of ordinary business. These related parties consist of subsidiaries or companies that have common ownership and/or management with INTRALOT SA.
| GROUP | GROUP | COMPANY | COMPANY | |||
|---|---|---|---|---|---|---|
| Amounts in thousands € | €'000 | €'000 | €'000 | €'000 | ||
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |||
| a) Sales of goods and services | 23.600 | 14.874 | 207.830 | 99.201 | ||
| b) purchases of goods and services | 46.549 | 11.589 | 51.625 | 20.506 | ||
| c) Receivables (1) | ||||||
| 47.151 | (2) | 27.261 | 106.042 | (1) | 67.889 | |
| d) Liabilities | 43.385 | 38.415 | 45.772 | 39.799 | ||
| e) Transactions and fees of key management personnel |
||||||
| 16.781 | 400 | 13.011 | 400 | |||
| f) Due from key management personnel | 17 | - | - | - | ||
| g) Due to key management personnel | 206 | - | - | - | ||
| The respective amounts concern: | (2) | (1) |
|---|---|---|
| i) Total due from related entities | 43 mil. | 106 mil. |
| (less) long term portion (Note 16) | 6 mil. | - |
| Due from related entities (Note 18) | 37 mil. | 106 mil. |
Sales of goods and services to related companies are at normal market prices. The outstanding balances at the year end are not secured and their settlement is made in cash. For the year ended 31 December 2006 he Company has not raised any provision that relates to the balances with related companies.
Related parties in addition to those mentioned in Note 13 and in addition to the subsidiaries (for the Company) are:
INTRAKOM SA (group companies)
NOTES TO THE ANNUAL FINANCIAL STATEMENTS OF 31 DECEMBER 2006
For the interest rate and exchange rate risk which may arise from the current and future funding needs, the Group has concluded entering in various contracts for the Parent company and the Subsidiaries.
Position: Swap Inception of contract: 10/01/2006 Contract date: 30/06/2006 Expiration: 31/12/2010 Amount: 40€ million
Position: Swap Inception of contract: 16/01/2006 Contract date: 30/06/2006 Expiration: 31/12/2010 Amount: 10€ million
Position: Swap Inception of contract: 17/01/2006 Contract date: 30/06/2006 Expiration: 31/12/2010 Amount: 20€ million
Position: Swap Inception of contract: 13/10/2005 Contract date: 17/11/2005 Expiration: 17/11/2009 Amount: 20.47 € million
Position: Cap Inception of contract: 31/10/2005 Contract date: 31/10/2005 Expiration: 31/10/2010 Amount: 4.75 € million
From the valuation of the above derivatives at fair values at December 31, 2006, from the total profit of 2.615 € million arose, € 1.001 thousands was recognized in the income statement and € 1.614 in the equity special reserve.
The Group has also entered in the following derivative contract which does not qualify for hedge accounting. The Company as at December 31, 2006 had one open position on forward contracts for the amount of 3.17€million. From the measurement at fair values as at December 31, 2006, a loss of 41.6€ thousand incurred, which was included in financial income/expense of the year.
Moreover, the company had one open position on forward contracts, which qualifies for hedge accounting, for the amount of 22.24€million. From the measurement at fair values as at December 31, 2006, a gain of 66.40€ incurred which was included in financial income/expense of the year and a loss of 510.70€ thousand incurred, which was included in reserves.
The balances of the other short and long term provisions represent mainly, among others, period's provisions for contingent cost excess concerning betting games at pre-determined yield.
Limited reclassifications have been performed to the comparative previous year financial data for comparison purposes.
| GROUP | COMPANY | GROUP | COMPANY | |
|---|---|---|---|---|
| 31/12/2006 | 31/12/2006 | 31/12/2005 | 31/12/2005 | |
| rentals | 855 | 737 | ||
| commissions | 200 | 423 | ||
| other income from agents | 1.000 | 96 | ||
| other | 932 | 107 | 1.128 | 826 |
| 2.987 | 107 | 2.384 | 826 |
| GROUP | COMPANY | GROUP | COMPANY | |
|---|---|---|---|---|
| 31/12/2006 | 31/12/2006 | 31/12/2005 | 31/12/2005 | |
| interest expense | 9.703 | 6.057 | 3.833 | 343 |
| derivatives | -1.026 | 117 | -220 | 369 |
| interest income | -18.949 | -790 | -7.614 | -503 |
| dividends | - | -10.421 | -12.500 | |
| -10.272 | -5.037 | -4.001 | -12.291 |
Within the year 2007 the acquisition of an Argentenian entity's , the Techno Action, majority has been completed. This company has a significant presence in the Argentina lottery / gaming market and provides integrated lottery and gaming systems solutions in regards with central systems betting terminals.
Within the year 2007, Inteltek, the company's subsidiary in Turkey, has signed a contract of one year with the Turkish Organisation Spor Toto for the game Idaa (betting). The game started on March 16, 2007. This contract has been signed after the Turkish parliament law based on which the the previous status Public Turkish Organisation Sport Toto organisation and operation legal obstacles are withdrawn, this after the game operation interruption by Sport Toto GSGM on the 1/3/2007.
Within the year 2007, the company has transferred from her total participation in Inteltek a percentage representing a 25% of its share capital to her newly established in 2007 subsidiary Intralot Iberia Holdings SA
The contract between OPAP SA and the Betting Company SA in regards with the fixed odds betting organization, operation and promotion has been ended on the January 29, 2007. A new contract has
been signed with the same entity concerning betting software license agreement, technical infrastructure for the betting operation, consultancy services and technical support. This contract has a six moth length, from 21/1/2007 to 29/7/ 2007.
After 31 December 2006 there have been no events that require amounts presented in the accompanying financial statements to be changed, or requiring disclosure due to their nature or size.
Maroussi, March 22, 2007
THE CHAIRMAN OF THE BOARD OF DIRECTORS THE VICE-CHAIRMAN OF THE B. OF D.
AND CEO
S.P. KOKKALIS C.G. ANTONOPOULOS ID. No. Π 695792 ID. No. M 102737
THE GENERAL DIRECTOR THE ACCOUNTING DIRECTOR OF FINANCE AND BUSINESS DEVELOPMENT
I. O. PANTOLEON E. N. LANARA
ID. No. Σ 637090 ID.No. AB 606682 H.E.C. License No. 133/A' Class
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.