Annual Report • Mar 14, 2019
Annual Report
Open in ViewerOpens in native device viewer
(in accordance with § 60 sec. 1 point 3 of the Decree regarding current and periodic information)
for the financial year 2018 comprising the period from 1 January 2018 to 31 December 2018 containing the financial statements according to International Financial Reporting Standards in PLN.
Publication date: 14 March 2019
| (name of the issuer) | |
|---|---|
| KGHM Polska Miedź S.A. | Basic materials |
| (name of the issuer in brief) | (issuer branch title per the Warsaw Stock |
| 59 – 301 | Exchange) |
| (postal code) | LUBIN |
| M. Skłodowskiej – Curie | (city) |
| (street) | 48 |
| (+48) 76 7478200 | (number) |
| (telephone) | (+48) 76 7478500 |
| [email protected] | (fax) |
| (e-mail) | www.kghm.com |
| 6920000013 | (www) |
| (NIP) | 390021764 |
| (REGON) |
Deloitte Audyt Spółka z ograniczoną odpowiedzialnością Sp. k.
| SELECTED FINANCIAL DATA | in PLN mn | in EUR mn | ||
|---|---|---|---|---|
| 2018 | 2017 | 2018 | 2017 | |
| I. Revenues from contracts with customers | 15 757 | 16 024 | 3 693 | 3 775 |
| II. Profit on sales | 2 297 | 3 125 | 538 | 736 |
| III. Profit before income tax | 2 672 | 2 154 | 626 | 507 |
| IV. Profit for the period | 2 025 | 1 323 | 475 | 312 |
| V. Other comprehensive income | ( 90) | 233 | ( 21) | 55 |
| VI. Total comprehensive income | 1 935 | 1 556 | 454 | 367 |
| VII. Number of shares issued | 200 000 000 | 200 000 000 | 200 000 000 | 200 000 000 |
| VIII. Earnings per ordinary share (in PLN/EUR) | 10.13 | 6.62 | 2.37 | 1.56 |
| IX. Net cash generated from operating activities | 2 815 | 2 080 | 660 | 490 |
| X. Net cash used in investing activities | ( 2 399) | ( 2 512) | ( 562) | ( 592) |
| XI. Net cash generated from/(used in) financing activities | ( 48) | 208 | ( 11) | 49 |
| XII. Total net cash flow | 368 | ( 224) | 87 | ( 53) |
| XIII. Non-current assets | 28 098 | 25 071 | 6 534 | 6 011 |
| XIV. Current assets | 6 152 | 5 876 | 1 431 | 1 409 |
| XV. Total assets | 34 250 | 30 947 | 7 965 | 7 420 |
| XVI. Non-current liabilities | 10 240 | 9 052 | 2 381 | 2 170 |
| XVII. Current liabilities | 4 965 | 4 639 | 1 155 | 1 112 |
| XVIII. Equity | 19 045 | 17 256 | 4 429 | 4 138 |
| 2018 | 2017 | |
|---|---|---|
| Average exchange rate for the period* | 4.2669 | 4.2447 |
| Exchange rate at the end of the period | 4.3000 | 4.1709 |
*Exchange rates are arithmetical average of the current average exchange rates announced by the National Bank of Poland on the last day of each month respectively of 2018 and 2017
Polish Financial Supervision Authority
This report is a direct translation from the original Polish version. In the event of differences resulting from the translation, reference should be made to the official Polish version.
FINANCIAL STATEMENTS FOR 2018
Lubin, March 2019
| Table of contents | |
|---|---|
| STATEMENT OF PROFIT OR LOSS5 | |
| STATEMENT OF COMPREHENSIVE INCOME 5 | |
| STATEMENT OF CASH FLOWS6 | |
| STATEMENT OF FINANCIAL POSITION 7 | |
| STATEMENT OF CHANGES IN EQUITY8 | |
| PART 1 – General information9 | |
| PART 2 – Operating segments 21 | |
| PART 3 – Impairment of assets 26 | |
| PART 4 – Explanatory notes to the statement of profit or loss 28 | |
| Note 4.1 Expenses by nature 28 | |
| Note 4.2 Other operating income/(costs) 29 | |
| Note 4.3 Finance income/(costs) 30 Note 4.4 Recognition / reversal of impairment losses on assets recognised in the statement of profit or loss 31 |
|
| PART 5 – Taxation32 | |
| Note 5.1 Income tax in the statement of profit or loss 32 | |
| Note 5.2 Other taxes and charges 37 | |
| Note 5.3 Tax assets and liabilities 37 PART 6 – Investments in subsidiaries39 |
|
| Note 6.1 Subsidiaries 39 | |
| Note 6.2 Receivables due to loans granted 40 | |
| PART 7 – Financial instruments and financial risk management 41 | |
| Note 7.1 Financial Instruments 41 | |
| Note 7.2 Derivatives 45 | |
| Note 7.3 Other financial instruments measured at fair value 48 Note 7.4 Other non-current financial instruments measured at amortised cost 49 |
|
| Note 7.5 Financial risk management 49 | |
| PART 8 – Borrowings and the management of liquidity and capital63 | |
| Note 8.1 Capital management policy 63 | |
| Note 8.2 Equity 64 Note 8.3 Liquidity management policy 67 |
|
| Note 8.4 Borrowings 68 | |
| Note 8.5 Cash and cash equivalents 71 | |
| Note 8.6 Contingent liabilities due to guarantees granted 71 | |
| PART 9 – Non-current assets and related liabilities72 | |
| Note 9.1 Mining and metallurgical property, plant and equipment and intangible assets 72 Note 9.2 Other property, plant and equipment and intangible assets 76 |
|
| Note 9.3 Depreciation/amortisation 78 | |
| Note 9.4 Provision for decommissioning costs of mines and other facilities 78 | |
| Note 9.5 Capitalised borrowing costs 79 PART 10 – Working capital80 |
|
| Note 10.1 Inventories 80 | |
| Note 10.2 Trade receivables 80 | |
| Note 10.3 Trade payables 81 | |
| Note 10.4 Changes in working capital 82 | |
| PART 11 – Employee benefits 83 Note 11.1 Employee benefits liabilities 84 |
|
| Note 11.2 Changes in liabilities related to future employee benefits programs 84 | |
| PART 12 – Other notes 87 | |
| Note 12.1 Related party transactions 87 | |
| Note 12.2 Dividends paid 88 | |
| Note 12.3 Other assets 88 Note 12.4 Other liabilities 89 |
|
| Note 12.5 Assets and liabilities not recognised in the statement of financial position 89 | |
| Note 12.6 Capital commitments related to property, plant and equipment and intangible assets 90 | |
| Note 12.7 The right of perpetual usufruct of land 90 Note 12.8 Employment structure 90 |
|
| Note 12.9 Other adjustments in the statement of cash flows 90 | |
| Note 12.10. Remuneration of key managers 91 | |
| Note 12.11 Remuneration of the entity entitled to audit the financial statements and of entities related to it (in PLN thousands) 93 | |
| Note 12.12 Disclosure of information on the Company's activities regulated by the Act on Energy 93 Note 12.13 Subsequent events after the reporting period 99 |
|
| PART 13 - Quarterly financial information of KGHM Polska Miedź S.A. 100 | |
|---|---|
| STATEMENT OF PROFIT OR LOSS100 | |
| Explanatory notes to the statement of profit or loss101 | |
| Note 13.1 Expenses by nature 101 | |
| Note 13.2 Other operating income/(costs) 102 | |
| Note 13.3 Finance income/(costs)103 |
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
||
|---|---|---|---|
| Part 2 | Revenues from contracts with customers, including: | 15 757 | 16 024 |
| from sales, for which the amount of revenue was not finally determined at the end of the reporting period (IFRS 15, 114) |
831 | N/A* | |
| Note 4.1 | Cost of sales | (12 537) | (12 022) |
| Gross profit | 3 220 | 4 002 | |
| Note 4.1 | Selling costs and administrative expenses | ( 923) | ( 877) |
| Profit on sales | 2 297 | 3 125 | |
| Note 4.2 | Other operating income and (costs), including: | 1 149 | (2 004) |
| interest income calculated using the effective interest rate method |
242 | N/A* | |
| reversal/(recognition) of impairment losses on financial instruments and (recognition) of impairment losses on purchased or originated credit-impaired assets at the moment of initial recognition (POCI) |
270 | N/A* | |
| Note 4.3 | Finance income and (costs) | ( 774) | 1 033 |
| Profit before income tax | 2 672 | 2 154 | |
| Note 5.1 | Income tax expense | ( 647) | ( 831) |
| PROFIT FOR THE PERIOD | 2 025 | 1 323 | |
| Weighted average number of ordinary shares (million) |
200 | 200 | |
| Basic/diluted earnings per share (in PLN) | 10.13 | 6.62 |
* N/A- not applicable – items in which the following did not occur: measurement in accordance with principles arising from the application, from 1 January 2018, of IFRS 9, and the disclosure requirement of IFRS 15. STATEMENT OF COMPREHENSIVE INCOME
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
||
|---|---|---|---|
| Note 8.2.2 | Profit for the period | 2 025 | 1 323 |
| Note 8.2.2 | Measurement of hedging instruments net of the tax effect |
283 | 308 |
| Note 8.2.2 | Measurement of available-for-sale financial assets net of the tax effect |
N/A* | 30 |
| Other comprehensive income which will be reclassified to profit or loss |
283 | 338 | |
| Equity financial instruments measured, as a result of option election, at fair value through other comprehensive income, net of the tax effect |
( 128) | N/A* | |
| Note 8.2.2 | Actuarial losses net of the tax effect | ( 245) | ( 105) |
| Other comprehensive income, which will not be reclassified to profit or loss |
( 373) | ( 105) | |
| Total other comprehensive net income | ( 90) | 233 | |
| TOTAL COMPREHENSIVE INCOME | 1 935 | 1 556 |
* N/A – not applicable – items which do not occur due to the change in classification, from 1 January 2018, of equity financial instruments in accordance with IFRS 9. Listed shares measured at fair value and unquoted shares measured at cost were in the category of available –for-sale financial assets.
| Cash flow from operating activities | from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|
|---|---|---|---|
| Profit before income tax | 2 672 | 2 154 | |
| Note 9.3 | Depreciation/amortisation recognised in profit or loss | 1 119 | 1 035 |
| Interest on investment activities | ( 219) | ( 299) | |
| Interest and other costs of borrowings | 150 | 148 | |
| Dividends income | ( 239) | ( 4) | |
| Fair value gains on loans measured at fair value through profit or loss | 63 | N/A* | |
| Change in other receivables and liabilities | ( 345) | ( 2) | |
| Change in provisions and employee benefits liabilities | 222 | 43 | |
| Note 4.4 | Impairment losses on non-current assets | 825 | 940 |
| Note 4.4 | Reversal of impairment losses on non-current assets | (1 448) | - |
| Exchange differences, of which: | 181 | ( 67) | |
| from investment activities and cash | ( 411) | 1 180 | |
| from financing activities | 592 | (1 247) | |
| Change in assets/liabilities due to derivatives | ( 74) | 152 | |
| Note 12.9 | Other adjustments | 65 | 34 |
| Exclusions of income and costs, total | 300 | 1 980 | |
| Income tax paid | ( 710) | ( 934) | |
| Note 10.4 | Changes in working capital | 553 | (1 120) |
| Net cash generated from operating activities | 2 815 | 2 080 | |
| Cash flow from investing activities | |||
| Note 9.1.2 | Expenditures on mining and metallurgical assets, including: | (1 884) | (1 970) |
| interest paid | ( 123) | ( 56) | |
| Expenditures on other property, plant and equipment and intangible | |||
| assets | ( 23) | ( 21) | |
| Loans granted | ( 682) | ( 490) | |
| Other expenses | ( 84) | ( 83) | |
| Total expenses | (2 673) | (2 564) | |
| Dividends received | 239 | 4 | |
| Other proceeds | 35 | 48 | |
| Proceeds | 274 | 52 | |
| Net cash used in investing activities | (2 399) | (2 512) | |
| Cash flow from financing activities | |||
| Proceeds from borrowings | 2 257 | 2 416 | |
| Proceeds from cash pooling | - | 160 | |
| Total proceeds | 2 257 | 2 576 | |
| Expenses due to cash pooling | ( 80) | - | |
| Repayments of borrowings | (2 073) | (2 030) | |
| Note 12.2 | Dividends paid | - | ( 200) |
| Interest paid and other costs of borrowings | ( 152) | ( 138) | |
| Total expenses | (2 305) | (2 368) | |
| Net cash generated from/(used in) financing activities | ( 48) | 208 | |
| TOTAL NET CASH FLOW | 368 | ( 224) | |
| Foreign exchange gains/(losses) on cash and cash equivalents | 25 | ( 24) | |
| Cash and cash equivalents at beginning of the period | 234 | 482 | |
| Note 8.5 | Cash and cash equivalents at end of the period | 627 | 234 |
* N/A – not applicable – an item which was not measured in accordance with principles arising from the application, from 1 January 2018, of IFRS 9, and which was measured at amortised cost in 2017.
| As at | As at | ||
|---|---|---|---|
| ASSETS | 31 December 2018 | 31 December 2017 | |
| Mining and metallurgical property, plant and equipment | 16 382 | 15 355 | |
| Mining and metallurgical intangible assets | 576 | 507 | |
| Note 9.1 | Mining and metallurgical property, plant and equipment and intangible assets |
16 958 | 15 862 |
| Other property, plant and equipment | 92 | 75 | |
| Other intangible assets | 52 | 34 | |
| Note 9.2 | Other property, plant and equipment and intangible assets | 144 | 109 |
| Note 6.1 | Investments in subsidiaries | 3 510 | 3 013 |
| Note 6.2 | Loans granted, including: | 6 262 | 4 972 |
| measured at fair value through profit or loss | 1 724 | N/A* | |
| measured at amortised cost | 4 538 | 4 972 | |
| Note 7.2 | Derivatives | 319 | 109 |
| Note 7.3 | Other financial instruments measured at fair value | 496 | 613 |
| Note 7.4 | Other financial instruments measured at amortised cost | 376 | 337 |
| Financial instruments, total | 7 453 | 6 031 | |
| Note 5.1.1 | Deferred tax assets | 9 | 31 |
| Note 12.3 | Other non-financial assets | 24 | 25 |
| Non-current assets | 28 098 | 25 071 | |
| Note 10.1 | Inventories | 4 102 | 3 857 |
| Note 10.2 | Trade receivables, including: | 310 | 1 034 |
| trade receivables measured at fair value | 139 | N/A* | |
| through profit or loss | |||
| Note 5.3 | Tax assets | 275 | 214 |
| Note 7.2 | Derivatives | 300 | 195 |
| Note 12.3 | Other financial assets | 489 | 288 |
| Note 12.3 | Other non-financial assets | 49 | 54 |
| Note 8.5 | Cash and cash equivalents | 627 | 234 |
| Current assets | 6 152 | 5 876 | |
| TOTAL ASSETS | 34 250 | 30 947 | |
| EQUITY AND LIABILITIES | |||
| Note 8.2.1 | Share capital | 2 000 | 2 000 |
| Note 8.2.2 | Other reserves from measurement of financial instruments | (307) | 142 |
| Note 8.2.2 | Accumulated other comprehensive income | (593) | (348) |
| Note 8.2.2 | Retained earnings | 17 945 | 15 462 |
| Equity | 19 045 | 17 256 | |
| Note 8.4.1 | Borrowings | 6 758 | 6 085 |
| Note 7.2 | Derivatives | 68 | 84 |
| Note 11.1 | Employee benefits liabilities Provisions for decommissioning costs of mines and other technological |
2 235 | 1 879 |
| Note 9.4 | facilities | 980 | 797 |
| Note 12.4 | Other liabilities | 199 | 207 |
| Non-current liabilities | 10 240 | 9 052 | |
| Note 8.4.1 | Borrowings | 1 035 | 923 |
| Note 8.4.1 | Cash pooling liabilities | 80 | 160 |
| Note 7.2 | Derivatives | 13 | 74 |
| Note 10.3 | Trade payables | 1 920 | 1 719 |
| Note 11.1 | Employee benefits liabilities | 611 | 649 |
| Note 5.3 | Tax liabilities | 405 | 416 |
| Provisions for liabilities and other charges | 190 | 64 | |
| Note 12.4 | Other liabilities | 711 | 634 |
| Current liabilities | 4 965 | 4 639 | |
| Non-current and current liabilities | 15 205 | 13 691 | |
| TOTAL EQUITY AND LIABILITIES | 34 250 | 30 947 |
*N/A – not applicable – an item which in 2017 was not measured in accordance with principles arising from the application, from 1 January 2018, of IFRS 9.
| Share capital |
Other reserves from measurement of financial instruments |
Accumulated other comprehensive income |
Retained earnings |
Total equity |
||
|---|---|---|---|---|---|---|
| As at 1 January 2017 | 2 000 | ( 196) | ( 243) | 14 339 | 15 900 | |
| Note 12.2 | Dividend | - | - | - | ( 200) | ( 200) |
| Profit for the period | - | - | - | 1 323 | 1 323 | |
| Note 8.2.2 | Other comprehensive income | - | 338 | ( 105) | - | 233 |
| Total comprehensive income | - | 338 | ( 105) | 1 323 | 1 556 | |
| As at 31 December 2017 | 2 000 | 142 | ( 348) | 15 462 | 17 256 | |
| Note 1.4 | Change in accounting policies – application of IFRS 9 |
- | ( 604) | - | 458 | ( 146) |
| As at 1 January 2018 | 2 000 | ( 462) | ( 348) | 15 920 | 17 110 | |
| Profit for the period | - | - | - | 2 025 | 2 025 | |
| Note 8.2.2 | Other comprehensive income | - | 155 | ( 245) | - | ( 90) |
| Total comprehensive income | - | 155 | ( 245) | 2 025 | 1 935 | |
| As at 31 December 2018 | 2 000 | ( 307) | ( 593) | 17 945 | 19 045 |
KGHM Polska Miedź S.A. ("the Company") with its registered office in Lubin at 48 M.Skłodowskiej-Curie Street is a joint stock company registered at the Regional Court for Wrocław Fabryczna, Section IX (Economic) of the National Court Register, entry no. KRS 23302, on the territory of the Republic of Poland.
KGHM Polska Miedź S.A. has a multi-divisional organisational structure, comprised of a Head Office and 10 divisions: 3 mines (Lubin Mine Division, Polkowice-Sieroszowice Mine Division, Rudna Mine Division), 3 metallurgical plants (Głogów Smelter/Refinery, Legnica Smelter/Refinery, Cedynia Wire Rod Division), the Concentrator Division, the Tailings Division, the Mine-Smelter Emergency Rescue Division and the Data Center Division.
The shares of KGHM Polska Miedź S.A. are listed on the Warsaw Stock Exchange.
The Company's principal activities include:
KGHM Polska Miedź S.A. carries out copper ore mining activities based on concessions given for specific mine deposits, and also based on mining usufruct agreements and mine operating plans.
The Management Board of KGHM Polska Miedź S.A. declares that according to its best judgement the annual financial statements for 2018 and the comparative data have been prepared in accordance with accounting principles currently in force, and give a true, fair and clear view of the financial position of KGHM Polska Miedź S.A. and the profit for the period of the Company.
The Management Board's report on the activities of KGHM Polska Miedź S.A. and of the KGHM Polska Miedź S.A. Group in 2018 presents a true picture of the development and achievements, as well as the condition, of KGHM Polska Miedź S.A. and the KGHM Polska Miedź S.A. Group, including a description of the basic exposures and risks.
These financial statements have been prepared in accordance with International Financial Reporting Standards as adopted by the European Union.
The accounting policies described in this note and in individual notes were applied by the Company in a continuous manner for all presented periods, with the exception of accounting policies and measurement arising from the application of IFRS 9 and IFRS 15 from 1 January 2018.
The accounting policies and important estimates and judgements for significant items of the financial statements were presented in individual notes of these financial statements.
| Note | Title | Amount recognised in the financial statements |
Accounting | Important estimates and |
|
|---|---|---|---|---|---|
| 2018 | 2017 | policies | judgements | ||
| 2 | Revenues from contracts with customers | 15 757 | 16 024 | x | |
| 4.4 | Impairment losses on assets | (841) | (966) | ||
| 4.4 | Reversal of impairment losses | 1 480 | 2 | ||
| 5.1 | Income tax in the statement of profit or loss | (647) | (831) | x | |
| 5.1.1 | Deferred income tax in the statement of profit or loss | (58) | (54) | x | x |
| 5.3 | Tax assets | 275 | 214 | x | |
| 5.3 | Tax liabilities | (405) | (416) | x | |
| 6.1 | Investments in subsidiaries | 3 510 | 3 013 | x | |
| 6.2 | Loans granted* | 6 279 | 4 981 | x | |
| 7.2 | Derivatives | 538 | 146 | x | |
| 7.3 | Other financial instruments measured at fair value | 496 | 613 | x | |
| 7.4 | Other non-current financial instruments measured at amortised cost |
376 | 337 | x | x |
| 8.2 | Equity | (19 045) | (17 256) | x | |
| 8.4 | Borrowings | (7 873) | (7 168) | x | |
| 8.5 | Cash and cash equivalents | 627 | 234 | x | |
| 9.1 | Mining and metallurgical property, plant and equipment and intangible assets |
16 958 | 15 862 | x | |
| 9.2 | Other property, plant and equipment and intangible assets |
144 | 109 | x | |
| 9.4 | Provision for decommissioning costs of mines and other facilities** |
(988) | (804) | x | x |
| 10.1 | Inventories | 4 102 | 3 857 | x |
| 10.2 | Trade receivables | 310 | 1 034 | x | |
|---|---|---|---|---|---|
| 10.3 | Trade payables | (2 082) | (1 882) | x | |
| 11.1 | Employee benefits liabilities | (2 846) | (2 528) | x | x |
| 12.3 | Other assets | 562 | 367 | x | |
| 12.4 | Other liabilities | (910) | (841) | x |
* Amounts include data on long-term and short-term loans, in the statement of financial position, short-term loans are recognised in the item "other financial assets".
** Amounts include data on non-current and current provisions for decommissioning costs of mines and other technological facilities, in the statement of financial position, current provisions for decommissioning costs of mines and other technological facilities are recognised in the item "provisions for liabilities and other charges".
The financial statements are presented in Polish zloty (PLN), which is both the functional and presentation currency of the Company.
At the moment of initial recognition, foreign currency transactions are translated into the functional currency:
At the end of each reporting period, foreign currency monetary items are translated at the closing rate prevailing on that date.
Foreign exchange gains or losses on the settlement of foreign currency transactions, and on the measurement of foreign currency monetary assets and liabilities (other than derivatives), are recognised in profit or loss.
Foreign exchange gains or losses on the measurement of foreign currency derivatives are recognised in profit or loss as a fair value measurement, provided they do not represent a change in the fair value of the effective cash flow hedge. In such a case, in accordance with hedge accounting policies, they are recognised in other comprehensive income.
The International Accounting Standards Board approved the following new standards for use from 1 January 2018:
Up to the date of publication of these financial statements, the aforementioned amendments to the standards were adopted for use by the European Union and with the exception of IFRS 9 and IFRS 15, they will not have an impact on the Company's accounting policy or on the separate financial statements.
The Company did not make early implementation of IFRS 9 and applied the requirements of IFRS 9 retrospectively for periods beginning on or after 1 January 2018. In accordance with the possibility provided by the standard, the Company decided against the restatement of comparative data. Changes in the measurement of financial assets and financial liabilities, as at the date of initial application of the standard, were recognised in retained earnings. Implementation of IFRS 9 resulted in a change in accounting policy with respect to the recognition, classification and measurement of financial assets, the measurement of financial liabilities, impairment losses on financial assets and hedge accounting.
As at 1 January 2018, the Company classifies financial assets to the following categories:
Classification is made upon initial recognition of a given asset. Classification of debt financial assets depends on the business model for financial assets management and on the nature of the contractual cash flows (SPPI test) for a given financial asset.
The Company classifies the following assets to the category assets measured at amortised cost: trade receivables (except for sold receivables subject to factoring agreements and trade receivables priced upon M+ formula, i.e. for which the final price is set after the end of the reporting period), loans granted which pass the SPPI test, other receivables, deposits and cash and cash equivalents.
Financial assets measured at amortised cost are stated at amortised cost using the effective interest rate method, less allowance for impairment. Trade receivables with a maturity period of up to 12 months from the receivable origination date (i.e. with no financing element), and which are not subject to factoring, are not discounted and are measured at nominal value. In the case of purchased or originated credit-impaired (POCI) financial assets at the moment of initial recognition, such assets are measured at amortised cost using the effective interest rate adjusted for credit risk.
The following are classified to the category assets measured at fair value through other comprehensive income:
The impact of changes in fair value is recognised in other comprehensive income up to the moment of derecognition of an asset from the statement of financial position, when the accumulated profit/loss is recognised in the statement of profit or loss.
Gains and losses, on both measurement and realisation of these assets, are recognised in other comprehensive income, with the exception of income on dividends received, which is recognised in the statement of profit or loss.
All financial instruments that were not classified as measured at amortised cost or measured at fair value through other comprehensive income, as well as those that the Company decided to classify as such in order to eliminate an accounting mismatch, are classified to the category assets measured at fair value through profit or loss.
The Company classifies the following to this category: trade receivables subject to factoring arrangements, trade receivables priced upon M+ formula, loans granted which did not pass the contractual cash flows test and derivatives which were classified as assets on the condition that they were not designated as hedging instruments.
Gains and losses on financial assets which are classified as financial assets measured at fair value through profit or loss are recognised in profit or loss in the period in which they arise (including interest income and dividend income).
The following are classified to financial hedging instruments: financial assets and financial liabilities representing designated financial instruments and qualifying for hedge accounting, measured at fair value reflecting all market and credit risk components.
As at 1 January 2018, the Company classifies financial liabilities to the following categories:
Liabilities measured at amortised cost include liabilities other than those measured at fair value through profit or loss (such as trade payables and bank and other loans), with the exception of:
o financial liabilities that arise when a transfer of a financial asset does not qualify for derecognition,
Liabilities measured at fair value through profit or loss include financial liabilities held for trading and financial liabilities designated at their initial recognition to measurement at fair value through profit or loss.
Financial liabilities held for trading include derivatives which are not designated for hedge accounting purposes.
IFRS 9 introduces a new approach to estimating losses on financial assets measured at amortised cost and measured at fair value through other comprehensive income (other than equity instruments). This approach is based on indicating expected losses, regardless of whether or not there have occurred any indications of impairment.
The Company applies the following models to determine impairment losses:
Under the general model the Company monitors changes in the level of credit risk related to a given financial asset and classifies the financial asset to one of three stages of determining impairment losses:
Stage 1 – amount in respect of which there has not been a substantial increase in credit risk compared to an instrument's initial recognition and for which the amount of impairment is estimated for 12 month expected credit losses,
Stage 2 – amount in respect of which there has been a substantial increase in credit risk compared to an instrument's initial recognition and for which the amount of impairment is estimated for lifetime expected credit losses,
Stage 3 – amount reflecting impairment, for which the amount of impairment is set for lifetime expected credit losses.
Under the simplified model the Company estimates the expected credit loss up to the instrument's maturity.
In order to estimate expected credit loss the Company makes use of the following:
The Company considers default payment where the receivable balance is 90 days past due.
The Company accounts for forward-looking information in the applied parameters of the expected credit losses estimation model by adjusting the base probability of default ratios (for receivables) or by calculating probability of default parameters based on current market quotations (for other financial assets).
The Company applies the simplified model to calculate the allowances for impairment of trade receivables. The general model is applied to the remaining types of financial assets, including debt financial assets measured at fair value through other comprehensive income.
Impairment losses on debt financial instruments measured at amortised cost (at the moment of initial recognition and calculated for each successive day ending a reporting period) are recognised in other operating costs. Gains (reversals of impairment loss) due to a decrease in the expected amount of the impairment are recognised in other operating income.
For purchased or originated credit impaired assets at the moment of initial recognition (POCI), favourable changes in expected credit losses are recognised as gains due to the reversal of impairment losses in other operating income.
Impairment losses on debt financial instruments measured at fair value through other comprehensive income are recognised in other operating costs in correspondence with other comprehensive income, while not reducing the carrying amount of a financial asset in the statement of financial position. Gains (reversals of impairment loss) due to a decrease in the amount of the expected credit loss are recognised in other operating income in correspondence with other comprehensive income.
The Company decided to apply hedge accounting arising from IFRS 9 from 1 January 2018.
Hedges include fair value hedges, cash flow hedges and hedges of net investment in foreign operations.
The Company does not use either fair value hedges or hedges of net investments in foreign operations. Hedging instruments are designated as cash flow hedges.
In a cash flow hedge, a derivative used as a hedging instrument is an instrument which:
Gains and losses arising from changes in the fair value of cash flow hedging instruments are recognised in other comprehensive income, to the extent by which the given instrument represents an effective hedge of the associated hedged item. Moreover, the Company recognises, in other reserves from the measurement of hedging instruments, the portion of the gain or loss on the hedging instrument arising from changes in the time value of options, forward elements and currency margin (cross currency basis spread), with the provision that with respect to the latter two elements, the Company may each time select the method of recognition (through equity or directly to profit or loss).
The ineffective portion of a hedge is recognised in profit or loss as other operating income or other operating costs (in the case of hedges of cash flows from operating activities), and as finance income or finance costs (in the case of hedges of cash flows from financing activities).
Gains and losses originating from cash flow hedges are recognised in profit or loss at the time when the underlying hedged item affects profit or loss.
In particular, with respect to the gain or loss arising from changes in the time value of options, the forward element or currency margin, the reclassification from equity (from other comprehensive income) to profit or loss (as other operating income or other operating costs for hedges of cash flows from operating activities, and as finance income or finance costs for hedges of cash flows from financing activities) is carried out on a one-off basis, if realisation of the hedged item is related to a transaction, or is amortised over the lifetime of a hedging relationship, if realisation of a hedged item is effected over time.
The Company applies the following requirements of effectiveness to a hedging relationship:
the effect of credit risk does not dominate the fair value changes of a hedged item or a hedging instrument,
the hedge ratio is the same as that resulting from the quantity (nominal) of the hedged item that the Company actually hedges and the quantity (nominal) of the hedging instrument that the Company actually uses to hedge that quantity of hedged item.
The following table summarises the impact of IFRS 9 on the change in the classification and measurement of the Company's financial instruments as at 1 January 2018.
(IFRS 7. 42I, 42J, 42O):
| Classification per IAS 39 |
Classification per IFRS 9 |
Carrying amount per IAS 39 – as at 31 December 2017 |
Carrying amount per IFRS 9 – as at 1 January 2018 |
Reference to explanations below the table |
|
|---|---|---|---|---|---|
| Financial assets | |||||
| Available-for-sale financial assets (equity instruments) |
Available for sale |
Fair value through other comprehensive income |
613 | 648 | (a) |
| Loans granted | Loans and receivables |
Fair value through profit or loss |
1 210 | 1 255 | (b) |
| Loans granted | Loans and receivables |
Amortised cost | 3 771 | 3 520 | (c) |
| Trade receivables - trade receivables subject to factoring arrangements |
Loans and receivables |
Fair value through profit or loss |
196 | 196 | (d) |
| Trade receivables – trade receivables priced upon M+ formula |
Loans and receivables |
Fair value through profit or loss |
446 | 462 | (e) |
|---|---|---|---|---|---|
| Other receivables - receivables due to the present value of future payments respecting financial guarantees |
Loans and receivables |
Amortised cost | 67 | 100 | (f) |
| Financial liabilities | |||||
|---|---|---|---|---|---|
| Other liabilities - liabilities due to financial guarantees |
Financial liabilities measured at amortised cost |
Initially recognised fair value, increased by transaction costs and decreased by the amount of income recognised in profit or loss |
- | 37 | (f) |
The comments below concern the table summarising the impact of IFRS 9 on the change in classification and measurement of the Company's financial instruments as at 1 January 2018.
With the exception of the aforementioned items of other financial assets and liabilities, there were no changes arising from changes in classification or changes in measurement of financial instruments.
The following table presents a reconciliation of impairment allowances estimated in accordance with IAS 39 as at 31 December 2017 with the amount of impairment allowances estimated in accordance with IFRS 9 as at 1 January 2018. Changes in impairment allowances estimated in accordance with IFRS 9 arise from a change in the classification of financial assets between the categories of financial assets measured at amortised cost and at fair value, as well as from the remeasurement of impairment allowances reflecting the requirements of the model of expected credit losses (IFRS 7. 42P).
| Category of assets | Amount of allowance per IAS 39 as at 31 December 2017 |
Change due to change in classification |
Change due to change in measurement |
Amount of allowance per IFRS 9 as at 1 January 2018 |
|---|---|---|---|---|
| Loans and receivables (IAS 39) / Financial assets at amortised cost (IFRS 9) |
||||
| Loans granted | 2 630 | (1 843) | 410 | 1 197 |
| Total | 2 630 | (1 843) | 410 | 1 197 |
| Available-for-sale assets (IAS 39) / Financial assets | ||||
| at fair value through other comprehensive | ||||
| income (IFRS 9) | ||||
| Shares | 568 | (568) | - | - |
| Total | 568 | (568) | - | - |
The impact of implementation of IFRS 9 on statement of financial position items as at 1 January 2018, for which there was a change in classification or measurement, is presented below.
| Applied standard IFRS/IAS |
As at 31 December 2017 Carrying amount |
Change due to change in classification |
Change due to change in measurement |
As at 1 January 2018 Carrying amount |
Impact on retained earnings |
Impact on other comprehensive income |
Impact on equity |
|
|---|---|---|---|---|---|---|---|---|
| Available-for-sale financial assets | IAS 39 | 613 | ( 613) | - | - | - | - | - |
| Financial assets measured at fair value through other comprehensive income |
IFRS 9 | - | 613 | 35 | 648 | - | 35 | 35 |
| Retained earnings - accumulated impairment losses on available-for-sale |
||||||||
| financial assets Other reserves from measurement of |
IAS 39 | ( 568) | 568 | - | - | 568 | - | 568 |
| financial instruments | IFRS 9 | - | ( 568) | - | ( 568) | - | ( 568) | ( 568) |
| Loans granted Credit-impaired loans granted, at the |
IAS 39/IFRS 9 | 4 981 | (1 291) | ( 251) | 3 439 | ( 251) | - | ( 251) |
| moment of initial recognition (POCI) | IFRS 9 | - | 81 | - | 81 | - | - | - |
| Loans at fair value through profit or loss | IFRS 9 | - | 1 210 | 45 | 1 255 | 45 | - | 45 |
| Trade receivables | IAS 39/IFRS 9 | 1 034 | ( 642) | - | 392 | - | - | - |
| Trade receivables at fair value through profit or loss |
IFRS 9 | - | 642 | 16 | 658 | 16 | - | 16 |
| Retained earnings – change in the time value of hedging instruments Other reserves from measurement of |
IAS 39 | ( 223) | 223 | - | - | 223 | - | 223 |
| hedging instruments | IFRS 9 | - | ( 223) | - | ( 223) | - | ( 223) | ( 223) |
| Other receivables – receivables due to present value of future payments due to financial guarantees |
IFRS 9 | 67 | - | 33 | 100 | 33 | - | 33 |
| Other liabilities – liability due to financial | ||||||||
| guarantees | IFRS 9 | - | - | 37 | 37 | ( 37) | - | ( 37) |
| Deferred tax on the aforementioned adjustments |
- | - | 13 | 13 | ( 139) | 152 | 13 | |
| Total impact | 458 | ( 604) | (146) |
Selected elements of the accounting policy with respect to IFRS 15 are presented in part 2 – Operating segments. KGHM Polska Miedź S.A. has applied IFRS 15 retrospectively, pursuant to paragraph C3 (b).
Pursuant to IFRS 15.63, the Company applies a practical expedient and did not adjust the promised amount of consideration for the effects of a significant financing element.
The implementation of IFRS 15 did not have an impact on the amounts presented in the Company's financial statements. In order to improve the usefulness of the information provided to users of the financial statements, the Company widened the scope of disclosures and presented the revenues from sales transactions, for which the amount of revenue was not finally determined (among others, priced upon the M+ formula) at the end of the reporting period, in the statement of profit or loss.
The Company did not decide for earlier application of published standards, interpretations or amendments to existing standards before their entry into force in these financial statements. With the exception of IFRS 16 presented below, other changes are not applicable to the Company's activities and will not have any impact on the financial statements.
Date of implementation and transitional rules
IFRS 16 will be effective for annual periods beginning on or after 1 January 2019 and has been adopted by the European Union. It supersedes the current standard IAS 17, interpretations IFRIC 4 and SIC 15 and 27. The Company will apply IFRS 16 from 1 January 2019.
The new standard introduces a single model for recognising a lease in a lessee's accounting books, conforming to the recognition of a finance lease under IAS 17. Pursuant to IFRS 16, an agreement is a lease or contains a lease if it transfers the rights to control the use of an identified asset for a given period in exchange for compensation.
The essential element differentiating the definition of a lease from IAS 17 and from IFRS 16 is the requirement to have control over the used, specific asset, indicated directly or indirectly in the agreement.
Transfer of the right to use takes place when we have an identified asset, with respect to which the lessee has the right to obtain substantially all of the economic benefits from its use, and controls the use of a given asset in a given period of time.
If the definition of a "lease" is met, the right to use an asset is recognised alongside a corresponding lease liability, set in the amount of future discounted payments – for the duration of a lease.
Expenses related to the use of lease assets, the majority of which were previously recognised in external services costs, will be currently classified as depreciation/amortisation and interest costs.
Usufruct rights are depreciated in accordance with IAS 16, while lease liabilities are settled using an effective interest rate.
The requirements of the new standard with respect to recognition and measurement by the lessor are similar to the requirements of IAS 17. A lease is classified as financial or operational, which is also in accordance with IFRS 16. Compared to IAS 17, the new standard changes the principles of classification of a sublease and requires the lessor to disclose additional information.
At the moment of preparation of these financial statements the Company had completed the work related to implementation of the new standard IFRS 16. The project to implement IFRS 16 (project), was executed in three stages:
stage I – analysis of all executed agreements for the purchase of services, regardless of their classification, the goal of which was to identify agreements based on which the Company uses assets belonging to suppliers; in addition, this stage comprised the analysis of perpetual usufruct rights to land as well as land easements and transmission easements,
stage II – the evaluation of each agreement identified in stage I in terms of its meeting the criteria to be recognised as a lease pursuant to IFRS 16,
stage III - implementation of IFRS 16 based on the developed concept.
All agreements were subjected to analysis involving a finance lease, operating lease, rentals, leasing and perpetual usufruct rights to land as well as transmission easements and land easements. Also analysed were transactions involving purchased services (external service costs under operating activities) in terms of any occurrence of use of identified assets.
Under this project the Company carried out appropriate changes in accounting policy and operating procedures. Methods were developed and implemented for the proper identification of lease agreements and for gathering data needed in order to properly account for such transactions. The Company decided to apply the standard from 1 January 2019. In accordance with the transition rules described in IFRS 16.C5 (b), the new principles will be applied retrospectively, and the accumulated impact of initial application of the new standard will be recognised in equity as at 1 January 2019. Consequently, comparable data for financial year 2018 will not be restated (the modified retrospective approach).
At the moment of transition, the Company applied the practical expedient pursuant to which the entity is not required to reassess whether previously classified agreements contain a lease. The project which was undertaken during the implementation indicated that the new definition of a lease per IFRS 16 will not significantly change the scope of agreements meeting the definition of a lease.
Following are the individual adjustments arising from the implementation of IFRS 16.
Following the adoption of IFRS 16, the Company will recognise lease liabilities related to agreements which were previously classified as "operating leases" in accordance with IAS 17 Leases. These liabilities will be measured at the present value of lease payments due to be paid as at the date of commencement of the application of IFRS 16. For purposes of implementation of IFRS 16 and disclosure with respect to the impact of implementation of IFRS 16, discounting was applied using the Company's incremental borrowing rate as at 1 January 2019.
At their date of initial recognition, lease payments contained in the measurement of lease liabilities comprise the following types of payments for the right to use the underlying asset for the life of the lease:
For the purposes of calculating the discount rate under IFRS 16, the Company will apply an incremental borrowing rate reflecting the cost of financing which would be drawn to purchase the object of a given lease. To estimate the amount of the discount rate, the Company considered the following contractual parameters: the type and life of an agreement, the currency applied and the potential margin which would have to be paid to a financial institution to obtain financing.
As at 31 December 2018, the discount rates calculated by the Company was within the following ranges (depending on the life of the agreement):
The Company makes use of expedients with respect to short-term leases (up to 12 months) as well as in the case of leases in respect of which the underlying asset has a low value (up to PLN 20 000) and for which agreements the Company will not recognise financial liabilities nor any respective right-to-use assets. These types of lease payments will be recognised as costs using the straight-line method during the life of the lease.
Right-to-use assets are measured at cost.
The initial cost of a right-to-use asset comprises:
On the day of initial application, in the case of leases previously classified as operating leases under IAS 17, right-to-use assets were measured by the Company at the amount equal to the lease liability, adjusted by the amount of any prepaid or accrued lease payments related to that lease, recognised in the statement of financial position directly preceding the date of the initial application of IFRS 16.
Following initial recognition, right-to use assets are depreciated under IAS 16 and are subjected to impairment testing pursuant to IAS 36.
The implementation of IFRS 16 requires the making of certain estimates and calculations which effect the measurement of lease liabilities and of right-to-use assets. These include among others:
In applying IFRS 16 for the first time, the Company will apply the following practical expedients permitted by the standard:
– application of a single discount rate to a portfolio of leases with similar characteristics,
As at 31 December 2018, the Company had non-cancellable, off-balance sheet operating lease liabilities in respect of the following agreements: perpetual usufruct of land, lease of land, lease of machines and equipment and other leases. As at 31 December 2018, their notional amount was PLN 957 million (detailed information is presented in note 12.5 and in note 12.7), of which the amount of PLN 955 million concerns lease agreements and in accordance with IFRS 16 excludes shortterm leases and the lease of low value assets.
For the aforementioned agreements, the Company measured the present value of assets used under these agreements and recognised, as at 1 January 2019, right-to-use assets in the amount of PLN 390 million and a corresponding lease liability in the same amount.
Off-balance sheet lease liabilities in the amount of PLN 955 million will be written-off.
Summary of the financial impact of the implementation of IFRS 16 (this only concerns lease agreements entered into or amended before 1 January 2019):
| Right-to-use assets – property, plant and equipment | 390 |
|---|---|
| Lease liability | 390 |
| from 1 January 2019 to 31 December 2019 |
|
|---|---|
| Estimated impact on the statement of comprehensive income: | |
| - decrease in costs due to taxes, charges and services | (34) |
| - increase in interest costs | 21 |
| - increase in depreciation/amortisation | 19 |
| Estimated impact on the statement of cash flows: | |
| - increase in net cash flows from operating activities | 33 |
| - decrease in net cash flows from financing activities | (33) |
It is estimated that the annual cost of short-term lease agreements and the annual cost of lease agreements for low-value assets is immaterial.
Given the fact that the Company recognises nearly all of its lease agreements in its statement of financial position, the implementation of IFRS 16 by the Company will affect its balance sheet ratios, including the debt to equity ratio. Moreover, as a result of the implementation of IFRS 16 there may be a change in profit ratios (such as operating profit, EBITDA), as well as in cash flow from operating activities. The Company has analysed the impact of all of these changes in terms of compliance with covenants contained in credit agreements to which the Company is a party, and did not identify any risk of breaches in these covenants.
Other standards and interpretations published but not yet in force are not applicable to the Company's activities nor will they have an impact. These are as follows:
The aforementioned standards, with the exception of IFRIC 23, amendments to IFRS 9 and amendments to IAS 28 are awaiting adoption by the European Union. The Company aims to apply all of the amendments at their effective dates.
Based on an analysis of the Company's organisational structure, its system of internal reporting and the applied management model, it was determined that the Company's activity constitutes a single operating and reporting segment, which may be defined as "Production of copper, precious metals and other metallurgical products".
The core business of the Company is the production of copper and silver. Production is a fully integrated process, in which the end-product of one stage is the half-finished product used in the next stage. Copper ore extracted in the mines is transported to concentrators where the enrichment process is carried out. As a result of this process, copper concentrate is produced, which is then supplied to the metallurgical plants where it is smelted and fire refined into copper anodes, which is then subjected to electrolytic refining into copper cathodes. From these cathodes wire rod and round billets are produced. Anode slimes, which arise from the process of copper electrorefining, is a raw material used to produce precious metals. Lead-bearing dust which is generated from the smelting processes is used to produce lead. Nickel sulphate and copper sulphate are recovered from the processing of used electrolyte. Gases generated from the smelting furnaces are used to produce sulphuric acid. Economic use is also made of smelter slags, which are sold as road-building materials.
Settlements between organisational units are carried out based on measurement of production at cost, and as a result the internal organisational units (i.e. mines, concentrators, metallurgical plants) in the production cycle do not generate profit on sales.
The financial data prepared for management accounting purposes is based on the same accounting policies which are used to prepare the financial statements. The Management Board of the Company, which is responsible for allocating resources and for the financial results of the Company, regularly reviews internal financial reports for purposes of making major operational decisions.
The organisational structure of KGHM Polska Miedź S.A. has 11 Divisions, including: mines, concentrators, metallurgical plants and the Head Office. The Head Office carries out sales of the Company's basic products, i.e. electrolytic copper cathodes, round billets, wire rod and silver, and support functions, particularly including the management of financial assets, centralised finance and accounting services, marketing, legal and other services.
The Management Board of the Company assesses a segment's performance based on Adjusted EBITDA and the profit or loss for the period. The manner of calculating Adjusted EBITDA and EBITDA is presented in the table "Reconciliation of Adjusted EBITDA".
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|
|---|---|---|
| Electrolytic copper (kt), of which: | 501.8 | 522.0 |
| - electrolytic copper from own concentrates (kt) | 385.3 | 358.9 |
| Silver (t) | 1 188.8 | 1 218.1 |
| C1 unit cash cost of production of payable copper in own concentrate (USD/lb)* |
1.85 | 1.52 |
*C1 cost reflects ore mining and processing costs, transport costs, the minerals extraction tax, administrative expenses during the mining phase and smelter treatment and refining charges (TC/RC) less by-product value.
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|
|---|---|---|
| Revenues from contracts with customers | 15 757 | 16 024 |
| Cost of sales, selling costs and administrative expenses* | (13 460) | (12 899) |
| Depreciation/amortisation recognised in profit or loss | (1 119) | (1 035) |
| EBITDA | 3 416 | 4 160 |
| Adjusted EBITDA | 3 416 | 4 160 |
| Profit/(loss) for the period | 2 025 | 1 323 |
| including: | ||
| reversal/(recognition) of impairment losses on non-current assets | 623 | ( 940) |
*Cost of products, merchandise and materials sold plus selling costs and administrative expenses. Reconciliation of "EBITDA" and "Adjusted EBITDA" (which are not defined in IFRSs) with "Profit/(loss) for the period" (which is
defined in IFRSs) and "Profit on sales" is presented in the following tables:
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|
|---|---|---|
| Profit for the period | 2 025 | 1 323 |
| [–]Current and deferred income tax | ( 647) | ( 831) |
| [–]Depreciation/amortisation recognised in profit or loss | (1 119) | (1 035) |
| [–] Finance income/(costs) | ( 774) | 1 033 |
| [–] Other operating income and (costs) | 1 149 | (2 004) |
| [=] EBITDA | 3 416 | 4 160 |
| [=] Adjusted EBITDA* | 3 416 | 4 160 |
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|
|---|---|---|
| Profit on sales | 2 297 | 3 125 |
| [–] Depreciation/amortisation recognised in profit or loss | (1 119) | (1 035) |
| [=] EBITDA | 3 416 | 4 160 |
| [=] Adjusted EBITDA* | 3 416 | 4 160 |
* Adjusted EBITDA is EBITDA adjusted by (recognition)/reversal of impairment losses on non-current assets recognised in cost of sales, selling costs and administrative expenses.
| As at 31 December 2018 |
As at 31 December 2017 |
|
|---|---|---|
| Assets | 34 250 | 30 947 |
| Liabilities | 15 205 | 13 691 |
In accordance with IFRS 15, as at 1 January 2018 the Company recognises revenue from contracts with customers when the Company satisfies a performance obligation by transferring a promised good or providing a service to a customer, which is when the customer obtains control of that asset, i.e. the ability to direct the use of, and obtain substantially all of the remaining benefits from, the asset, as well as the ability to prevent other entities from directing the use of, and obtaining the benefits from, the asset.
The Company recognises as a performance obligation every contractual promise to transfer to a customer a good or provide a service that is distinct, or a series of distinct goods or services that are substantially the same and that have the same pattern of transfer to the customer. For each performance obligation, the Company determines (based on contractual terms), whether the obligation will be performed over time or at a specified moment.
Revenues from the sale of products, merchandise and materials are recognised in profit or loss once at a point in time when the performance obligation is satisfied (in particular in accordance with the applied INCOTERMS principles).
Revenues from the sale of services are recognised in profit or loss over time if one of the following criteria is met:
The allocation of a transaction price to each performance obligation is made based on a relative stand-alone selling price.
Revenues arising from ordinary operating activities of the Company, i.e. revenues from sales of products, merchandise and materials are recognised in the statement of profit or loss as revenues from contracts with customers.
Revenues from contracts with customers are recognised in the amount of the transaction price (including any discounts granted and rebates). The transaction price also reflects the effects of the time value of money if a contract with a customer contains a significant financing element, which is determined based on the contractual payment terms, regardless of whether the promise of financing is explicitly stated in the contract.
In determining whether a financing component is significant for a given agreement, all of the facts and circumstances are taken into consideration, including the eventual difference between the promised consideration and the cash selling price of the promised goods and services, as well as the total impact of the following two factors: (i) the estimated period from the moment an entity transfers the promised goods or services to a customer to the moment the customer pays for these goods or services, and (ii) prevailing interest rates on a given market.
In the case of a sales transaction for which the price is set after the date of recognition of a given sale, the revenue is adjusted at the end of each reporting period by any change in the fair value of the relevant trade receivables. Sales revenue is adjusted for the gain or loss on the settlement of cash flow hedging derivatives, in accordance with the
general principle that the portion of gain or loss on a derivative hedging instrument that is determined to be an effective hedge is recognised in the same position of profit or loss in which the gain or loss on the hedged item is recognised at the moment when the hedged item affects profit or loss.
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|
|---|---|---|
| Copper | 11 942 | 12 127 |
| Copper in concentrate* | 400 | 86 |
| Silver | 2 101 | 2 447 |
| Silver in concentrate** | 141 | ( 6) |
| Gold | 381 | 556 |
| Services | 88 | 142 |
| Other | 704 | 672 |
| TOTAL | 15 757 | 16 024 |
* Value of payable copper less processing premium (TC), copper refining premium (RcCu) and other deductions impacting the value of concentrate, apart from the silver refining premium.
** value of payable silver less the silver refining premium (RcAg). The negative amounts in 2017 were a result of final settlement of copper concentrate sales realised in 2016.
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
||
|---|---|---|---|
| Europe | |||
| Poland | 4 131 | 4 134 | |
| Germany | 1 968 | 2 147 | |
| The United Kingdom | 1 870 | 1 776 | |
| Czechia | 1 325 | 1 358 | |
| France | 699 | 990 | |
| Hungary | 667 | 652 | |
| Spain | 552 | 4 | |
| Italy | 551 | 411 | |
| Switzerland | 532 | 765 | |
| Austria | 235 | 255 | |
| Romania | 112 | 101 | |
| Slovakia | 104 | 86 | |
| Slovenia | 70 | 68 | |
| Denmark | 57 | 68 | |
| Sweden | 41 | 50 | |
| Bulgaria | 14 | 16 | |
| Belgium | - | 6 | |
| Other countries (dispersed sale) | 110 | 92 | |
| North America | |||
| The United States of America | 177 | 443 | |
| Other countries (dispersed sale) | 1 | 1 | |
| South America | 4 | - | |
| Asia | |||
| China | 2 001 | 2 159 | |
| Turkey | 323 | 268 | |
| India | - | 156 | |
| Singapore | 158 | 3 | |
| South Korea | 30 | - | |
| Other countries (dispersed sale) | 13 | 14 | |
| Africa | 12 | 1 | |
| TOTAL | 15 757 | 16 024 |
In the period from 1 January 2018 to 31 December 2018 and in the period from 1 January 2017 to 31 December 2017, there was a single customer from whom revenues exceeded 10% (12.6% in both of these periods) of the sales revenue of the Company.
The property, plant and equipment of KGHM Polska Miedź S.A. are located in Poland.
| Cash expenditures on property, plant and equipment and intangible assets | ||
|---|---|---|
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|
| Cash expenditures on mining and metallurgical assets | 1 884 | 1 970 |
| Cash expenditures on other property, plant and equipment and intangible assets |
23 | 21 |
In the current period, as a result of the identification of indications of possible change in the recoverable amounts, the Company performed impairment testing of the Company's equity involvement (shares in Future 1) and of loans granted to Future 1 and the KGHM INTERNATIONAL LTD. Group. The key indication to perform an impairment test was a significant change to the technical and economic parameters of mining assets of the KGHM INTERNATIONAL LTD. Group concerning mine lives, production volumes, reserves and resources, assumed operating costs and the level of capital expenditures during a mine's life. In order to assess impairment, the fair value of the investment in KGHM INTERNATIONAL LTD. was estimated based on the sum of the fair values of individual CGUs (Cash Generating Units) within KGHM INTERNATIONAL LTD., decreased by liabilities and increased by other assets.
The value of shares in Future 1 is recognised at cost and as at 31 December 2018 amounted to PLN 1 037 million, while the carrying amount of loans granted to the KGHM INTERNATIONAL LTD. Group, together with interest, amounted to PLN 2 078 million, and those granted to the subsidiary Future 1 amounted to PLN 3 927 million.
The following CGUs have been selected for the purpose of assessment of the recoverable amount of the assets of the KGHM INTERNATIONAL LTD. Group:
To determine the recoverable amount of assets in individual CGUs during the testing, their fair value was calculated (less costs to sell), using the DCF method, i.e. the method of discounted cash flows for the CGUs Sudbury and involvement in the joint venture Sierra Gorda and at the value in use for the CGU Franke. As for the recoverable amount of CGUs Robinson, Carlota and KGHM Ajax, due to a lack of indications of changes in the recoverable amount, they were set at their carrying amounts.
The fair value was classified to level 3 of the fair value hierarchy.
| BASIC MACROECONOMIC ASSUMPTIONS ADOPTED IN THE IMPAIRMENT TESTING | ||||
|---|---|---|---|---|
| Assumption | Level adopted for testing | |||
| Copper price | The price path for copper was set based on internal macroeconomic assumptions developed with the use of long-term forecasts available from financial and analytical institutions. A detailed forecast is being prepared for the period 2019-2023, while for the period 2024-2028 a technical adjustment of prices was applied between the last year of the detailed forecast, and 2029, from which a long-term metal price forecast of 6 614 USD/t (3.00 USD/lb) is being used. The long-term forecasted copper price has not changed as compared to the price adopted for conducting testing as at 31 December 2017. |
| OTHER KEY ASSUMPTIONS USED FOR FAIR VALUE ESTIMATION OF ASSETS OF CGUs | |||||||
|---|---|---|---|---|---|---|---|
| Assumption | Sierra Gorda |
Sudbury | Franke | ||||
| Mine life / forecast period | 25 | 18 | 2 | ||||
| Level of copper production during mine life [kt] | 4 372 | 276 | 37 | ||||
| Average operating margin during mine life | 35% | 57% | 7% | ||||
| Capital expenditures to be incurred during mine life [USD million] | 2 219 | 1 630 | 4 | ||||
| Applied discount rate after taxation for assets in the operational phase | 8% | 8% | 11% | ||||
| Applied discount rate after taxation for assets in the pre-operational phase | 11% | ||||||
| Costs to sell | 2% |
| KEY FACTORS RESPONSIBLE FOR MODIFICATION OF TECHNICAL AND ECONOMIC ASSUMPTIONS | |
|---|---|
| Sierra Gorda | Postponement to subsequent years of capital expenditures from 2017-2018 related to the debottlenecking program and from the oxide ore processing project. In the previous test, expenditures on the aforementioned projects were included in the period not covered by current assumptions. The update of the multi-year mine plan resulted in the prolongation of the mine's life by 3 years. |
| Sudbury | On-going optimisation of the multi-year plan of KGHM's operating activities in the Sudbury Basin. Among others, as a result of the activities undertaken, the extraction of ore from the Morrison deposit is planned to be halted in the first quarter of 2019 along with a recommencement of production by the McCreedy West mine. The update of the multi-year plans resulted in an increase in capital expenditures, a change in the production volumes of individual metals and an extension of the production period by one year. The assumptions adopted for the Victoria project have not changed significantly as compared to the testing conducted as at 31 December 2017. |
| Franke | Identification of additional deposits of oxide ore and an update of the mining plans, which allows for a prolongation of the mine's life by an additional production year. |
Results of the test performed as at 31 December 2018 are presented in the following table:
| Test elements | PLN million |
|---|---|
| Discounted future cash flows of KGHM INTERNATIONAL LTD. | |
| (Enterprise value) | 7 720 (USD 2 053 million *3.7597) |
| Estimated costs to sell | 30 |
| Recoverable amount of investment in KGHM INTERNATIONAL LTD. | |
| (Enterprise value) | 7 690 |
| Carrying amount of loans granted to the KGHM INTERNATIONAL LTD. Group, | 6 005 |
| together with interest | |
| Carrying amount of shares in Future 1 | 1 037 |
| Reversal of impairment loss on shares in Future 1 | 402 |
| Reversal of allowances for impairment of receivables | 246 |
| due to loans granted to the KGHM INTERNATIONAL LTD Group |
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
||
|---|---|---|---|
| Note 9.3 | Depreciation of property, plant and equipment and amortisation of intangible assets |
1 173 | 1 072 |
| Note 11.1 | Employee benefits expenses | 3 324 | 3 210 |
| Materials and energy, including: | 5 312 | 5 831 | |
| Purchased metal-bearing materials | 3 040 | 3 750 | |
| Electrical and other energy | 803 | 775 | |
| External services, including: | 1 649 | 1 531 | |
| Transport | 216 | 215 | |
| Repairs, maintenance and servicing | 511 | 446 | |
| Mine preparatory work | 477 | 437 | |
| Note 5.2 | Minerals extraction tax | 1 671 | 1 765 |
| Note 5.2 | Other taxes and charges | 412 | 389 |
| Advertising costs and representation expenses | 43 | 37 | |
| Property and personal insurance | 23 | 21 | |
| Other costs | 26 | 68 | |
| Total expenses by nature | 13 633 | 13 924 | |
| Cost of merchandise and materials sold (+) | 177 | 182 | |
| Change in inventories of products and work in progress (+/-) |
( 236) | (1 097) | |
| Cost of products for internal use (-) | ( 114) | ( 110) | |
| Total cost of sales, selling costs and administrative expenses, including: |
13 460 | 12 899 | |
| Cost of sales | 12 537 | 12 022 | |
| Selling costs | 115 | 112 | |
| Administrative expenses | 808 | 765 | |
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
||
|---|---|---|---|
| Note 7.2 | Measurement and realisation of derivatives | 167 | 226 |
| Exchange differences on assets and liabilities other than borrowings |
386 | - | |
| Interest on loans granted and other financial receivables |
244 | 310 | |
| Fees and charges on re-invoicing of bank guarantees costs securing payments of liabilities |
53 | 51 | |
| Reversal of allowances for impairment of loans due to restructuring of intra-group financing |
778 | N/A* | |
| Reversal of allowances for impairment of loans measured at amortised cost |
183 | N/A* | |
| Reversal of impairment losses on shares in subsidiaries |
402 | - | |
| Reversal of allowances for impairment of loans recognised at the moment of initial recognition |
85 | N/A* | |
| Fair value gains on financial assets measured at fair value through profit or loss |
184 | N/A* | |
| Dividends income | 239 | 4 | |
| Other | 78 | 89 | |
| Total other operating income | 2 799 | 680 | |
| Note 7.2 | Measurement and realisation of derivatives | ( 303) | ( 439) |
| Losses due to initial recognition of POCI loans due to restructuring of intra-group financing |
( 763) | N/A* | |
| Allowance for impairment of loans under IFRS 9 | ( 4) | N/A* | |
| Allowance for impairment of loans under IAS 39 | N/A* | ( 606) | |
| Fair value losses on financial assets measured at fair value through profit or loss |
( 247) | N/A* | |
| Exchange differences on assets and liabilities other than borrowings |
- | (1 179) | |
| Note 6.1 | Impairment losses on shares and investment certificates in subsidiaries |
( 47) | ( 330) |
| Provisions recognised | ( 162) | ( 23) | |
| Other | ( 124) | ( 107) | |
| Total other operating costs | (1 650) | (2 684) | |
| Other operating income and (costs) | 1 149 | (2 004) |
* N/A – not applicable – items which were not measured in accordance with principles arising from the application, from 1 January 2018, of IFRS 9.
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
||
|---|---|---|---|
| Exchange differences on borrowings | - | 1 247 | |
| Note 7.2 | Measurement of derivatives | 11 | - |
| Total income | 11 | 1 247 | |
| Interest on borrowings | ( 127) | ( 113) | |
| Bank fees and charges on borrowings | ( 23) | ( 28) | |
| Exchange differences on borrowings | ( 592) | - | |
| Unwinding of the discount | ( 43) | ( 43) | |
| Note 7.2 | Measurement and realisation of derivatives | - | ( 30) |
| Total costs | ( 785) | ( 214) | |
| Finance income and (costs) | ( 774) | 1 033 |
| Impairment losses on assets recognised in: | from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|
|---|---|---|---|
| cost of sales, of which: | 5 | 25 | |
| write-down of inventories | 5 | 24 | |
| allowance for impairment of trade receivables | - | 1 | |
| other operating costs, of which: | 836 | 941 | |
| initial recognition of POCI loans as a result of restructurisation of intra-group financing |
763 | N/A* | |
| impairment losses on fixed assets under construction and intangible assets not yet available for use |
11 | 4 | |
| impairment losses on shares and investment certificates in subsidiaries |
47 | 330 | |
| allowance for impairment of loans under IFRS 9 | 4 | N/A* | |
| allowance for impairment of loans under IAS 39 | N/A* | 606 | |
| allowance for impairment of trade receivables | 8 | - | |
| allowance for impairment of other financial receivables | 3 | 1 | |
| Impairment losses, total | 841 | 966 | |
| Reversal of impairment losses on assets recognised in: | |||
| cost of sales, of which: | 28 | - | |
| write-down of inventories | 28 | - | |
| other operating income, of which: | 1 452 | 2 | |
| impairment loss on shares in subsidiaries | 402 | - | |
| allowance for impairment of loans as result of restructurisation of intra-group financing |
778 | N/A* | |
| allowances for impairment of loans measured at amortised cost |
183 | N/A* | |
| allowance for impairment of loans recognised at the moment of initial recognition (POCI) |
85 | N/A* | |
| allowance for impairment of other financial receivables | 2 | - | |
| allowance for impairment of other non-financial receivables | 2 | 2 | |
| Reversal of impairment losses, total | 1 480 | 2 |
* N/A – not applicable – items which were not measured in accordance with principles arising from the application, from 1 January 2018, of IFRS 9.
Income tax recognised in profit or loss comprises current tax and deferred tax. Current income tax is calculated in accordance with current tax laws.
| from 1 January 2018 to 31 December 2018 |
From 1 January 2017 to 31 December 2017 |
||
|---|---|---|---|
| Current income tax | 590 | 863 | |
| Note 5.1.1 | Deferred income tax | 57 | 54 |
| Current tax adjustments for prior periods | - | ( 86) | |
| Income tax | 647 | 831 |
In 2018, KGHM Polska Miedź S.A. paid income tax in the amount of PLN 710 million (in 2017: PLN 934 million) to the appropriate tax office. The difference between the tax paid by the Company in 2018 as compared to the tax paid in 2017 is mainly due to a change in the manner of payment of tax advances in 2018 as compared to 2017. In January 2017, a tax advance was paid for the fourth quarter of 2016. The tax advance paid in January 2018 concerned only a single month (December 2017).
The table below presents an identification of differences between income tax from profit before tax and the income tax calculated according to the principles resulting from the Corporate Income Tax Act:
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|
|---|---|---|
| Profit/(loss) before tax | 2 672 | 2 154 |
| Tax calculated using the given rate (2018: 19%, 2017: 19%) |
508 | 409 |
| Tax effect of non-taxable income, including: | ( 363) | ( 9) |
| reversal of allowances for impairment of loans granted to subsidiaries |
( 217) | - |
| Tax effect of expenses not deductible for tax purposes, including: | 558 | 517 |
| impairment losses on shares in subsidiaries and allowances for impairment of intra-group loans |
201 | 168 |
| the minerals extraction tax | 317 | 335 |
| Tax adjustments for prior periods | - | ( 86) |
| Current tax from settlement of the Tax Group | ( 56) | - |
| Income tax in profit or loss [effective tax rate amounted to: 24.21% (in 2017 (38.58)%] |
647 | 831 |
| Accounting policies | Important estimates and assumptions |
|---|---|
| Deferred tax is determined using tax rates and tax laws that are | The probability of realising the deferred tax assets |
| expected to be applicable when the asset is realised or the liability is | with future tax income is based on the Company's |
| settled based on tax rates and tax laws that have been enacted or | budget. The Company recognises deferred tax |
| substantively enacted at the end of the reporting period. | assets in its accounting books to the extent that it is |
| Deferred tax liabilities and deferred tax assets are recognised for | probable that taxable profit will be available against |
| which the deductible temporary differences can be | |
| temporary differences between the tax bases of assets and liabilities | utilised. |
| and their carrying amounts in the financial statements, with the | |
| exception of temporary differences arising from initial recognition of | |
| assets or liabilities in transactions other than business combinations. | |
| Deferred tax assets are recognised if it is probable that taxable profit | |
| will be available against which the temporary differences and unused | |
| tax losses can be utilised. | |
| Deferred tax assets and deferred tax liabilities are offset if the | |
| Company has a legally enforceable right to set off current tax assets | |
| and current tax liabilities, and if the deferred tax assets and deferred | |
| tax liabilities relate to income taxes levied on a given entity by the | |
| same taxation authority. | |
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|||
|---|---|---|---|---|
| Deferred tax assets at the beginning of the period, of which: | 31 | 140 | ||
| Deferred tax assets | 1 034 | 1 011 | ||
| Deferred tax liabilities | (1 003) | ( 871) | ||
| Change in accounting policies – application of IFRS 9, of which: | 13 | N/A* | ||
| Deferred tax assets | ( 41) | N/A* | ||
| Deferred tax liabilities | 54 | N/A* | ||
| Deferred tax assets after application of IFRS 9, of which: | 44 | N/A* | ||
| Deferred tax assets | 993 | N/A* | ||
| Deferred tax liabilities | ( 949) | N/A* | ||
| Deferred tax assets in the period: | ( 35) | ( 109) | ||
| Recognised in profit or loss | ( 57) | ( 54) | ||
| Recognised in other comprehensive income | 22 | ( 55) | ||
| Deferred tax assets at the end of the period, of which: | 9 | 31 | ||
| Deferred tax assets | 1 159 | 1 034 | ||
| Deferred tax liabilities | (1 150) | (1 003) |
* N/A- not applicable – items in which the following did not occur: measurement in accordance with principles arising from the application, from 1 January 2018, of IFRS 9.
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|
|---|---|---|
| Maturity over the 12 months from the end of the reporting period | ( 279) | ( 191) |
| Maturity of up to 12 months from the end of the reporting period | 288 | 222 |
| Deferred tax assets | Credited/(Charged) | Credited/(Charged) | |||||||
|---|---|---|---|---|---|---|---|---|---|
| 1 January 2017 |
profit or loss |
other comprehensive income |
31 December 2017 |
Change in accounting policies – application of IFRS 9 |
1 January 2018 |
profit or loss |
other comprehensive income |
31 December 2018 |
|
| Interest | 9 | 11 | - | 20 | - | 20 | 15 | - | 35 |
| Provision for decommissioning of mines and other technological facilities |
155 | 6 | - | 161 | - | 161 | 36 | - | 197 |
| Measurement of forward transactions | 84 | ( 1) | - | 83 | ( 70) | 13 | 0 | - | 13 |
| Difference between the depreciation rates of property, plant and equipment for accounting and tax purposes |
68 | ( 10) | - | 58 | - | 58 | ( 8) | - | 50 |
| Future employee benefits | 341 | 11 | 25 | 377 | - | 377 | 16 | 58 | 451 |
| Re-measurement of available-for-sale financial assets |
108 | - | - | 108 | ( 108) | - | - | - | - |
| Equity instruments measured at fair value | - | - | - | - | 92 | 92 | - | 29 | 121 |
| Allowances for impairment/reversal of allowances for impairment of loans |
- | - | - | - | 44 | 44 | - | - | 44 |
| Re-measurement of hedging instruments | 57 | - | ( 30) | 27 | - | 27 | - | ( 3) | 24 |
| Other | 189 | 11 | - | 200 | 1 | 201 | 23 | - | 224 |
| Total | 1 011 | 28 | ( 5) | 1 034 | ( 41) | 993 | 82 | 84 | 1 159 |
| (Credited)/Charged | (Credited)/Charged | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Deferred tax liabilities | 1 January 2017 |
profit or loss |
other comprehensive income |
31 December 2017 |
Change in accounting policies – application of IFRS 9 |
1 January 2018 |
profit or loss |
other comprehensive income |
31 December 2018 |
| Measurement of forward transactions | 39 | 2 | - | 41 | ( 25) | 16 | - | - | 16 |
| Re-measurement of hedging instruments | - | - | 43 | 43 | ( 42) | 1 | - | 62 | 63 |
| Difference between the depreciation rates of property, plant and equipment for accounting and tax purposes |
773 | 60 | - | 833 | - | 833 | 97 | - | 930 |
| Re-measurement of available-for-sale financial assets |
11 | - | 7 | 18 | ( 18) | - | - | - | - |
| Interest | 42 | 20 | - | 62 | 30 | 92 | 44 | - | 136 |
| Other | 6 | - | - | 6 | 1 | 7 | ( 2) | - | 5 |
| Total | 871 | 82 | 50 | 1 003 | ( 54) | 949 | 139 | 62 | 1 150 |
The following table presents the minerals extraction tax incurred by the Company.
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
Basis for calculating tax |
Tax rate | Presentation in the statement of profit or loss |
|
|---|---|---|---|---|---|
| Minerals extraction tax, of which: |
1 671 | 1 765 | |||
| - copper | 1 373 | Amount of copper in produced concentrate, 1 407 expressed in tonnes |
tax rate calculated for every reporting period* |
expenses by nature, note 4.1. |
|
| - silver | 298 | 358 | Amount of silver in produced concentrate, expressed in kilograms |
* In accordance with conditions specified by the Act dated 2 March 2012 on the minerals extraction tax.
The minerals extraction tax is calculated from the amount of copper and silver in produced concentrate and depends on the prices of these metals as well as on the USD/PLN exchange rate. The tax is accounted for under costs of basic products and is not deductible for corporate income tax purposes.
Other taxes and charges were as follows:
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|
|---|---|---|
| Royalties | 108 | 110 |
| Excise tax | 37 | 39 |
| Real estate tax | 167 | 153 |
| Other taxes and charges | 100 | 87 |
| Total | 412 | 389 |
Tax assets comprise current income tax assets and the settlement related to VAT.
Assets not representing financial assets are initially recognised at nominal value and are measured at the end of the reporting period at the amount due.
Tax liabilities comprise the Company's liabilities towards the Polish Tax Office arising from the corporate income tax, including due to the withholding tax, personal income tax and liabilities towards Customs Chamber due to the minerals extraction tax and the excise tax.
Liabilities not representing financial liabilities are measured at the amount due.
| As at 31 December 2018 |
As at 31 December 2017 |
|||
|---|---|---|---|---|
| Current corporate income tax assets | 17 | - | ||
| Receivables due to taxes, social and health insurance and other benefits |
258 | 214 | ||
| Tax assets | 275 | 214 |
| As at 31 December 2018 |
As at 31 December 2017 |
|
|---|---|---|
| Current corporate income tax liabilities | - | 17 |
| Liabilities due to taxes, social and health insurance and other benefits |
405 | 399 |
| Total | 405 | 416 |
In the financial statements of the Company, subsidiaries are those entities which are directly controlled by the Company. In the financial statements, investments in subsidiaries, which are not classified as available-for-sale are measured at cost plus any granted non-returnable payments, including for the coverage of losses presented in the financial statements of a subsidiary, less any impairment losses. Impairment is measured by comparing the carrying amount with the higher of the following amounts:
fair value, less costs to sell; and
value in use.
| 2018 | 2017 | |
|---|---|---|
| As at 1 January | 3 013 | 2 002 |
| Reversal of impairment losses | 402 | - |
| Acquisition of shares or of newly-issued shares | 142 | - |
| Recognition of impairment losses | ( 47) | ( 330) |
| Reallocation of impairment losses | - | 1 368 |
| Other | - | ( 27) |
| As at 31 December | 3 510 | 3 013 |
| Entity | Head Scope of activities Office |
Carrying amount of shares/investment certificates |
||||
|---|---|---|---|---|---|---|
| as at 31 December 2018 |
as at 31 December 2017 |
|||||
| FUTURE 1 Sp. z o.o. | Lubin | management and control of other companies, including the KGHM INTERNATIONAL LTD. Group |
1 439 | 1 037 | ||
| "Energetyka" sp. z o.o. | Lubin | generation, distribution and sale of electricity and heat |
505 | 505 | ||
| KGHM I FIZAN | Wrocław | cash investing in securities, money market instruments and other property rights |
390 | 437 | ||
| KGHM Metraco S.A. | Legnica | trade, agency and representative services |
335 | 335 |
As at 31 December 2018 and as at 31 December 2017, the % of share capital held as well as the % of voting power in the above-mentioned subsidiaries was 100%.
Loans measured at amortised cost are initially recognised at fair value adjusted by costs directly associated with the loan and are measured at the end of the reporting period at amortised cost using the effective interest rate method, including impairment. Loans are classified as loans measured at amortised cost if they met two conditions: they are in a business model whose objective is to collect contractual cash flows due to holding financial assets, and have passed the SPPI (solely payments of principal and interest) test.
The fair value of loans classified as measured at fair value through profit or loss is determined as the present value of the future cash flows, taking into account changes in market and credit risk factors during a loan's lifetime. Loans are classified as loans measured at fair value if they did not pass the SPPI test, because in the structure of financing the target recipient of funds, debt is changed at the last stage into capital (the amount of capital is material) pursuant to the methodology of classification of financial instruments.
| as at 31 December 2018 |
as at 31 December 2017 |
|
|---|---|---|
| Loans measured at amortised cost – gross amount |
4 827 | 7 611 |
| Allowances for impairment of expected credit loss in accordance with IFRS 9 |
( 272) | - |
| Allowances for impairment in accordance with IAS 39 | - | (2 630) |
| Loans measured at fair value | 1 724 | - |
| Total, including: | 6 279 | 4 981 |
| - long-term loans | 6 262 | 4 972 |
| - short-term loans | 17 | 9 |
The most significant items are loans granted to the companies of the KGHM Polska Miedź S.A. Group, connected with the realisation of mining projects executed by indirect subsidiaries of KGHM Polska Miedź S.A. from the KGHM INTERNATIONAL LTD. Group.
| As at 31 December 2018 | As at 31 December 2017 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Financial assets: – as at 31 December 2018 – in accordance with IFRS 9, - as at 31 December 2017 – in accordance with IAS 39. |
At fair value through other comprehensive income |
At fair value through profit or loss |
At amortised cost |
Hedging instruments |
Total | Available -for-sale |
At fair value through profit or loss |
Loans and receivables |
Hedging instruments |
Total | ||
| Non-current | 496 | 1 735 | 4 914 | 308 | 7 453 | 613 | 10 | 5 309 | 99 | 6 031 | ||
| Note 6.2 | Loans granted | - | 1 724 | 4 538 | - | 6 262 | - | - | 4 972 | - | 4 972 | |
| Note 7.2 | Derivatives | - | 11 | - | 308 | 319 | - | 10 | - | 99 | 109 | |
| Note 7.3 | Other financial instruments measured at fair value |
496 | - | - | - | 496 | 613 | - | - | - | 613 | |
| Note 7.4 | Other financial instruments measured at amortised cost |
- | - | 376 | - | 376 | - | - | 337 | - | 337 | |
| Current | - | 162 | 1 279 | 285 | 1 726 | - | 0 | 1 556 | 195 | 1 751 | ||
| Note 10.2 | Trade receivables | - | 139 | 171 | - | 310 | - | - | 1 034 | - | 1 034 | |
| Note 7.2 | Derivatives | - | 15 | - | 285 | 300 | - | 0 | - | 195 | 195 | |
| Note 8.5 | Cash and cash equivalents | - | - | 627 | - | 627 | - | - | 234 | - | 234 | |
| Note 12.3 | Other financial assets | - | 8 | 481 | - | 489 | - | - | 288 | - | 288 | |
| Total | 496 | 1 897 | 6 193 | 593 | 9 179 | 613 | 10 | 6 865 | 294 | 7 782 |
| As at 31 December 2018 | As at 31 December 2017 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Financial liabilities: – as at 31 December 2018 - in accordance with IFRS 9, - as at 31 December 2017 – in accordance with IAS 39. |
At fair value through profit or loss |
At amortised cost |
Hedging instruments |
Total | At fair value through profit or loss |
At amortised cost |
Hedging instruments |
Total | |||
| Non-current | 39 | 6 941 | 29 | 7 009 | 13 | 6 274 | 71 | 6 358 | |||
| Note 8.4 | Borrowings | - | 6 758 | - | 6 758 | - | 6 085 | - | 6 085 | ||
| Note 7.2 | Derivatives | 39 | - | 29 | 68 | 13 | - | 71 | 84 | ||
| Other financial liabilities | - | 183 | - | 183 | - | 189 | - | 189 | |||
| Current | 7 | 3 104 | 6 | 3 117 | 12 | 2 915 | 62 | 2 989 | |||
| Note 8.4 | Borrowings | - | 1 035 | - | 1 035 | - | 923 | - | 923 | ||
| Note 8.4 | Cash pooling liabilities | - | 80 | - | 80 | - | 160 | - | 160 | ||
| Note 7.2 | Derivatives | 7 | - | 6 | 13 | 12 | - | 62 | 74 | ||
| Note 10.3 | Trade payables | - | 1 920 | - | 1 920 | - | 1 719 | - | 1 719 | ||
| Other financial liabilities | - | 69 | - | 69 | - | 113 | - | 113 | |||
| Total | 46 | 10 045 | 35 | 10 126 | 25 | 9 189 | 133 | 9 347 |
| As at 31 December 2018 | As at 31 December 2017 |
||||
|---|---|---|---|---|---|
| Classes of financial instruments | level 1 | level 2 | level 1 | level 2 | |
| Listed shares | 399 | - 558 |
- | ||
| Other financial assets | - 244 |
- | 57 | ||
| Derivatives, including: | - 538 |
- | 146 | ||
| Assets | - 619 |
- | 304 | ||
| Liabilities | - (81) |
- | (158) |
There was no transfer between individual levels of the fair value hierarchy of financial instruments, in either the reporting or the comparable periods, nor was there any change in the classification of instruments as a result of a change in the purpose or use of these instruments.
.
| from 1 January 2018 to 31 December 2018 in accordance with IFRS 9 |
Financial assets/liabilities measured at fair value through profit or loss |
Financial assets measured at amortised cost |
Financial liabilities measured at amortised cost |
Hedging instruments |
Total | |
|---|---|---|---|---|---|---|
| Note 4.2 | Interest income | - | 244 | - | - | 244 |
| Note 4.3 | Interest costs | - | - | ( 127) | - | ( 127) |
| Note 4.2 | Foreign exchange gains/(losses) | 93 | 544 | ( 251) | - | 386 |
| Note 4.3 | Foreign exchange losses | - | - | ( 592) | - | ( 592) |
| Note 4.2 | Losses on measurement of loans granted measured at fair value through profit or loss |
( 247) | - | - | - | ( 247) |
| Note 4.4 | Reversal/(recognition) of impairment losses | - | 270 | - | - | 270 |
| Note 7.2 | Revenues from contracts with customers | ( 17) | - | - | 125 | 108 |
| Note 4.2 Note 4.3 |
Gains on measurement and realisation of derivatives |
178 | - | - | - | 178 |
| Note 4.2 | Losses on measurement and realisation of derivatives |
( 303) | - | - | - | ( 303) |
| Note 4.3 | Fees and charges on bank loans drawn |
- | - | ( 23) | - | ( 23) |
| Other | - | - | ( 9) | - | ( 9) | |
| Total net gain/(loss) | ( 296) | 1 058 | (1 002) | 125 | ( 115) |
| from 1 January 2017 to 31 December 2017 in accordance with IAS 39 |
Available-for-sale financial assets |
Financial assets/liabilities measured at fair value through profit or loss |
Loans and receivables |
Financial liabilities measured at amortised cost |
Hedging instruments |
Total | |
|---|---|---|---|---|---|---|---|
| Interest income | - | - | 312 | - | - | 312 | |
| Note 4.3 | Interest costs | - | - | - | ( 113) | - | ( 113) |
| Note 4.3 | Foreign exchange gains | - | - | - | 1 247 | - | 1 247 |
| Note 4.2 | Foreign exchange losses | - | - | (1 051) | ( 128) | - | (1 179) |
| Note 4.4 | Impairment losses recognised | - | - | ( 607) | - | - | ( 607) |
| Note 7.2 | Revenues from contracts with customers | - | - | - | - | 16 | 16 |
| Losses from disposal of financial instruments recognised in expenses by nature |
- | - | ( 20) | - | - | ( 20) | |
| Note 4.2 | Gains on measurement and realisation of derivatives |
- | 226 | - | - | - | 226 |
| Note 4.2 Note 4.3 |
Losses on measurement and realisation of derivatives |
- | ( 469) | - | - | - | ( 469) |
| Note 4.3 | Fees and charges on bank loans drawn | - | - | - | ( 28) | - | ( 28) |
| Other | - | - | - | ( 9) | - | ( 9) | |
| Total net gain/(loss) | - | ( 243) | (1 366) | 969 | 16 | ( 624) |
Derivatives are classified as financial assets/liabilities held for sale, unless they have not been designated as hedging instruments.
Regular way purchases or sales of derivatives are recognised at the trade date.
Derivatives are initially recognised at fair value and are measured at fair value at the end of the reporting period. Derivatives not designated as hedges at the end of the reporting period are measured at fair value, with recognition of the gains/losses on measurement in profit or loss.
The Company applies hedge accounting for cash flows. Hedge accounting aims at reducing volatility in the Company's net result, arising from periodic changes in the measurement of transactions hedging individual types of market risk to which the Company is exposed. Hedging instruments are derivatives as well as bank loans in foreign currencies.
The designated hedges relate to the future sales transactions forecasted as assumed in the Sales Plan for a given year. These plans are prepared based on the production capacities for a given period. The Company estimates that the probability that transactions included in the production plan will occur is very high, as from the historical point of view sales were always realised at the levels assumed in Sales Plans.
The Company may use natural currency risk hedging through the use of hedge accounting for bank loans denominated in USD, and designates them as positions hedging foreign currency risk, which relates to future revenues of the Company from sales of copper, silver and other metals, denominated in USD.
Gains and losses arising from changes in the fair value of the cash flow hedging instrument are recognised in other comprehensive income, to the extent by which the change in fair value represents an effective hedge of the associated hedged item. The portion which is ineffective is recognised in profit or loss as other operating income or costs. Gains or losses arising from the cash flow hedging instrument are recognised in profit or loss as a reclassification adjustment, in the same period or periods in which the hedged item affects profit or loss.
The Company ceases to account for derivatives as hedging instruments when they expire, are sold, terminated or settled, or when the goal of risk management for a given relation has changed.
The Company may designate a new hedging relationship for a given derivative, change the intended use of the derivative, or designate it to hedge another type of risk. In such a case, for cash flow hedges, gains or losses which arose in the periods in which the hedge was effective are retained in accumulated other comprehensive income until the hedged item affects profit or loss.
If the hedge of a forecasted transaction ceases to function because it is probable that the forecasted transaction will not occur, then the net gain or loss recognised in other comprehensive income is immediately transferred to profit or loss as a reclassification adjustment.
| As at 31 December 2018 | As at 31 December 2017 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Financial assets Financial liabilities |
Financial assets Financial liabilities |
|||||||||
| Type of derivative | Non-current | Current | Non-current | Current | Net total | Non current |
Current | Non-current | Current | Net total |
| Derivatives – Commodity contracts - Metals |
||||||||||
| - Copper Options – seagull |
245 | 143 | (10) | (1) | 377 | 33 | 6 | (71) | (62) | (94) |
| Options - collar |
11 | 104 | - | (1) | 114 | - | - | - | - | - |
| Derivatives – Currency contracts |
||||||||||
| Options USD - collar |
52 | 38 | (19) | (4) | 67 | 66 | 189 | - | - | 255 |
| TOTAL HEDGING INSTRUMENTS |
308 | 285 | (29) | (6) | 558 | 99 | 195 | (71) | (62) | 161 |
Trade derivatives – open items as at the end of the reporting period
| As at 31 December 2018 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Financial assets | Financial liabilities | Financial assets | Financial liabilities | |||||||
| Type of derivative | Non current |
Current | Non-current | Current | Net total | Non current |
Current | Non current |
Current | Net total |
| Derivatives – Commodity contracts - Metals |
||||||||||
| - Copper |
||||||||||
| Options – seagull |
- | - | (39) | (5) | (44) | - | - | (2) | - | (2) |
| QP adjustment swap transactions | - | 4 | - | - | 4 | - | - | - | - | - |
| Derivatives – Commodity contracts - Metals - Gold |
||||||||||
| QP adjustment swap transactions | - | 2 | - | (2) | - | - | - | - | - | - |
| Derivatives – Currency contracts |
||||||||||
| Sold put options USD | - | - | - | - | - | - | - | (11) | (12) | (23) |
| Derivatives – Interest rate |
||||||||||
| Options – purchased CAP |
11 | 9 | - | - | 20 | 10 | - | - | - | 10 |
| TOTAL TRADE INSTRUMENTS |
11 | 15 | (39) | (7) | (20) | 10 | - | (13) | (12) | (15) |
As at 31 December 2018, counterparty credit risk (CVA – credit value adjustment, for assets) and own credit risk (DVA – debit value adjustment, for liabilities) were not recognised in the measurement of derivatives (hedging and trade) due to their immateriality.
| in PLN millions, unless otherwise stated | ||||||
|---|---|---|---|---|---|---|
| Open hedging derivatives |
Notional Avg. weighted price/exchange rate |
Maturity/ settlement |
Period of profit/loss impact |
|||
| Copper [t] | [USD/t] | period | ||||
| Currency [USD million] | [USD/PLN] | from | to | from | to | |
| Copper – seagull | 120 000 | 6 634 - 8 579 | Jan 19 | Dec 20 | Feb 19 | Jan 21 |
| Copper – collar | 36 000 | 6 733 - 8 333 | Jan 19 | Dec 19 | Feb 19 | Jan 20 |
| Currency - collar | 1 260 | 3.54 – 4.33 | Jan 19 | Dec 20 | Jan 19 | Dec 20 |
The fair value measurement of derivatives was classified under level 2 of the fair value hierarchy (i.e. measurement which applies observable inputs other than quoted prices):
The impact of derivatives and hedging transactions on the items of the statement of profit or loss and on the statement of comprehensive income is presented below:
| from 1 January 2018 | from 1 January 2017 | ||
|---|---|---|---|
| Statement of profit or loss | to 31 December 2018 | to 31 December 2017 | |
| Revenues from contracts with customers | 125 | 16 | |
| Other operating and finance income/costs: | (125) | (243) | |
| On realisation of derivatives | (140) | (10) | |
| On measurement of derivatives | 15 | (233) | |
| Impact of derivatives and hedging instruments on profit or loss for the period |
- | (227) | |
| Statement of other comprehensive income | |||
| Impact of hedging transactions | 349 | 381 | |
| Note 8.2.2 | Impact of measurement of hedging transactions (effective portion) | 318 | 397 |
| Note 8.2.2 | Reclassification to sales revenues due to realisation of a hedged item |
31 | (16) |
| TOTAL COMPREHENSIVE INCOME* | 349 | 154 |
* The Company decided to implement IFRS 9 (including new hedge accounting principles) as at 1 January 2018 without adjusting comparative data, which means that the data concerning 2017 presented in the financial statements for 2018 are not comparable
The item "financial instruments measured at fair value" includes financial assets classified, in accordance with IFRS 9, to "financial assets measured at fair value through profit or loss" and "financial assets measured at fair value through other comprehensive income".
This category mainly includes shares which were not acquired for trading purposes, for which the option of measurement at fair value through other comprehensive income was selected.
Financial assets measured at fair value through other comprehensive income are initially recognised at fair value increased by transaction costs, and at the end of the reporting period they are measured at fair value with recognition of gains/losses from measurement in other comprehensive income.
With regard to equity instruments not held for trading, in respect of which at the moment of initial recognition, the Company irrevocably selected to recognise gains/losses from measurement in other comprehensive income, the amounts presented in other comprehensive income are not later transferred to profit or loss. Dividends from such investments are recognised in profit or loss.
Financial assets measured at fair value through profit or loss are initially recognised at fair value, and at the end of the reporting period they are measured at fair value, and the gains/losses from measurement are recognised in profit or loss.
Listed shares are measured based on the closing price as at the end of the reporting period. The translation of shares expressed in a foreign currency is performed according to the accounting policies described in Note 1.3.
| As at 31 December 2018 |
As at 31 December 2017 |
|||
|---|---|---|---|---|
| Other financial instruments measured at fair value | 496 | 613 | ||
| Listed shares | 399 | 558 | ||
| Unquoted shares | 97 | 55 |
The measurement of listed shares is classified to level 1 of the fair value hierarchy (i.e. measurement is based on the prices of these shares listed on an active market at the measurement date), while the measurement of unquoted shares is classified to level 2 (i.e. measurement based on non-observable data).
Due to investments in listed companies, the Company is exposed to price risk. Changes in the listed share prices of these companies resulting from the existing macroeconomic situation may have a significant impact on the level of other comprehensive income and on the accrued amount recognised in equity.
The following table presents the sensitivity analysis of listed companies shares to price changes.
| As at | Percentage change of share price | As at | Percentage change of share price | ||||
|---|---|---|---|---|---|---|---|
| 31 December 2018 |
50% -24% |
31 December 2017 |
36% -10% |
||||
| Carrying amount | Other comprehensive income |
Other comprehensive income |
Carrying amount |
Other comprehensive income |
Profit or loss | ||
| Listed shares | 399 | 200 | (95) | 558 | 201 | (56) |
Sensitivity analysis for significant types of market risk to which the Company is exposed presents the estimated impact of potential changes in individual risk factors (at the end of reporting period) on profit or loss and other comprehensive income.
Potential movements in share prices at the end of the reporting period were determined at the level of maximum deviations in a given year.
| Accounting policies | Major estimates |
|---|---|
| The item other non-current financial instruments measured at amortised cost includes financial assets designated to cover the costs of decommissioning mines and restoring tailings storage facilities (accounting policy with respect to the obligation to decommission mines and storage facilities is presented in Note 9.4) and other financial assets not classified to other items. |
Sensitivity analysis of the risk of changes in interest rates of cash accumulated on bank accounts of the Mine Closure Fund and Tailings Storage Facility Restoration Fund is presented in Note 7.5.1.4. |
| Assets included, in accordance with IFRS 9, in the category "measured at amortised cost", are initially recognised at fair value adjusted by transaction costs, which can be directly attributed to the purchase of these assets and measured at amortised cost at the reporting date using the effective interest rate method, reflecting impairment. |
| As at | As at | |
|---|---|---|
| 31 December 2018 | 31 December 2017 | |
| Cash held in the Mine Closure Fund and Tailings Storage Facility Restoration Fund on separate bank accounts |
312 | 286 |
| Other financial receivables | 64 | 51 |
| Total | 376 | 337 |
Details regarding measurement of the provision for the decommissioning costs of mines and other technological facilities is described in Note 9.4.
In the course of its business activities the Company is exposed to the following main financial risks:
The Company's Management Board manages identified financial risk factors in a conscious and responsible manner, using the Market Risk Management Policy, the Financial Liquidity Management Policy and the Credit Risk Management Policy adopted by the Company. Understanding the threats arising from the Company's exposure to risk and maintaining an appropriate organisational structure and procedures enable an effective achievement of tasks. The Company identifies and measures financial risk on an ongoing basis, and also takes actions aimed at minimising their impact on the financial position.
The process of financial risk management in the Company is supported by the work of the Market Risk Committee, the Financial Liquidity Committee and the Credit Risk Committee.
The market risk to which the Company is exposed to is understood as the possible occurrence of negative impact on the Company's results arising from changes in the market prices of commodities, exchange rates and interest rates, as well as the share prices of listed companies.
The Company actively manages the market risk to which it is exposed.
The objectives of market risk management should be considered as a whole, and their realisation is determined mainly by the Company's internal situation and market conditions. Actions and decisions concerning market risk management in the Company should be analysed in the context of the KGHM Polska Miedź S.A. Group's global exposure to market risk.
The primary technique used in market risk management is the utilisation of hedging strategies involving derivatives. Natural hedging is also used.
Taking into account the potential scope of their impact on the Company's results, market risk factors were divided into the following groups:
| Group | Market risk | Approach to risk management | |||
|---|---|---|---|---|---|
| Note 7.2 | Group I – factors having the greatest |
Copper price | A strategic approach is applied to this group, aimed at systematically building up a hedging position comprising |
||
| Note 7.2 | impact on the Company's total exposure to market |
Silver price | production and revenues from sales for subsequent periods while taking into account the long-term cyclical nature of various markets. A hedging position may be |
||
| Note 7.2 | risk | USD/PLN exchange rate | restructured before it expires. | ||
| Note 7.2 | Group II – other | Prices of other metals and merchandise |
From the Group's point of view, this group is comprised of less significant risks, although sometimes these risks are |
||
| Note 7.2 | exposures to market risk |
Other exchange rates | significant from individual entities' points of view. Therefore, it is tactically managed - on an ad-hoc basis, |
||
| Note 7.2 | Interest rates | taking advantage of favourable market conditions. |
The Company manages market risk by applying various approaches to particular, identified exposure groups. The Company considers the following factors when selecting hedging strategies or restructuring hedging positions: current and forecasted market conditions, the internal situation of the Company, the effective level and cost of hedging, and the impact of the minerals extraction tax.
The Company applies an integrated approach to managing the market risk to which it is exposed. This means a comprehensive approach to market risk, and not to each element individually. An example is the hedging transactions on the currency market, which are closely related to contracts entered into on the metals market. The hedging of metals sales prices determines the probability of achieving specified revenues from sales in USD, which represent a hedged position for the strategy on the currency market.
The Company executes derivative transactions only if it has the ability to assess their value internally, using standard pricing models appropriate for a particular type of derivative, and which can be traded without significant loss of value with a counterparty other than the one with whom the transaction was initially entered into. In evaluating the market value of given instruments, the Company uses information obtained from leading information services, banks, and brokers.
The Company's internal policy, which regulates market risk management principles, permits the use of the following types of instruments:
The instruments applied may be, therefore, either of standardised parameters (publicly traded instruments) or nonstandardised parameters (over-the-counter instruments). Primarily applied are cash flow hedging instruments meeting the requirements for effectiveness as understood by hedge accounting. The effectiveness of the financial hedging instruments applied by the Company in the reporting period is continually monitored and assessed (details in Note 7.2 Derivatives – accounting policies).
The economic relationship between a hedging instrument and a hedged position is based on the sensitivity of the value of the position to the same market factors (metals prices, exchange rates or interest rates) and on matching appropriate key parameters of the hedging instrument and the hedged position (volume/notional amount, maturity date).
The hedge ratio of the established hedging relationship is set at the amount ensuring the effectiveness of the relationship and is consistent with the actual volume of the hedged position and the hedging instrument. Sources of potential ineffectiveness of the relationship arise from a mismatch of the parameters of the hedged instrument and the hedged position (e.g. the notional amount, maturity, base instrument, impact of credit risk). When structuring a hedging transaction, the Company aims to ensure a maximal match between these parameters to minimise the sources of ineffectiveness.
The Company quantifies its market risk exposure using a consistent and comprehensive measure. Market risk management is supported by simulations (such as scenario analysis, stress-tests, backtests) and calculated risk measures. The risk measures being used are mainly based on mathematical and statistical modelling, which uses historical and current market data concerning risk factors and takes into consideration the current exposure of the Company to market risk.
One of the measures used as an auxiliary tool in making decisions in the market risk management process is EaR - Earnings at Risk. This measure indicates the lowest possible level of profit for the period for a selected level of confidence (for example, with 95% confidence the profit for a given year will be not lower than…). The EaR methodology enables the calculation of profit for the period incorporating the impact of changes in market prices of copper, silver and foreign exchange rates in the context of budgeted results.
Due to the risk of production cutbacks (for example because of force majeure) or failure to achieve planned foreign currency revenues, as well as purchases of metals contained in purchased materials, the Company has set limits with respect to commitment in derivatives:
These limits are in respect both of hedging transactions as well as of the instruments financing these transactions. The maximum time horizon within which the Company decides to limit market risk is set in accordance with the technical and economic planning process and amounts to 5 years, whereas in terms of interest rate risk, the time horizon reaches up to the maturity date of the long-term financial liabilities of the Company.
With respect to the risk of changes in interest rates, the Company has set a limit of commitment in derivatives of up to 100% of the debt's nominal value in every interest period, as stipulated in the signed agreements.
The Company is exposed to the risk of changes in the prices of the metals it sells: copper, silver, gold and lead. The price formulas used in physical delivery contracts are mainly based on average monthly quotations from the London Metal Exchange for copper and lead and from the London Bullion Market Association for silver and gold. The Company's commercial policy is to set the price base for physical delivery contracts as the average price of the appropriate future month.
The permanent and direct link between sales proceeds and metals prices, without similar relationships on the expenditures side, results in a strategic exposure. In turn, operating exposure is a result of possible mismatches in the pricing of physical contracts with respect to the Company's benchmark profile, in particular in terms of the reference prices and the quotation periods.
On the metals market, the Company has a so-called long position, which means it has higher sales than purchases. The analysis of the Company's exposure to market risk should be performed by deducting from the volume of metals sold the amount of metal in purchased materials.
The Company's strategic exposure to the risk of changes in the price of copper and silver in years 2017-2018 is presented in the table below:
| 2018 | 2017 | ||||||
|---|---|---|---|---|---|---|---|
| Net | Sales | Purchases | Net | Sales Purchases |
|||
| Copper [t] | 390 691 | 514 403 | 123 712 | 359 434 | 506 287 | 146 853 | |
| Silver [t] | 1 198 | 1 227 | 29 | 1 151 | 1 185 | 34 |
The notional amount of copper price hedging strategies settled in 2018 represented approx. 19% (in 2017: 23%) of the total sales of this metal realised by the Company (it represented approx. 25% of net sales in 2018 and 32% in 2017). In 2018 revenues from silver sales were not hedged by derivatives.
With respect to strategic management of market risk in 2018, the Company implemented copper price hedging transactions with a total notional amount of 126 thousand tonnes and a maturity period from July 2018 to December 2020 (of which: 114 thousand tonnes were in respect of hedging revenues from sales of copper in years 2019-2020). Collar and seagull options structures were implemented (Asian options). In 2018 the Company did not implement derivatives transactions on the silver market.
In addition, in 2018 the Company began the management of a net trading position in order to react to changes in contractual agreements with customers, non-standard pricing terms in metals sales and purchases of copper-bearing materials. In the fourth quarter of 2018 QP adjustment swap transactions were entered into on the copper and gold markets with maturity to June 2019.
As a result, as at 31 December 2018 the Company held open derivatives transactions on the copper market for 168 thousand tonnes (of which: 156 thousand tonnes came from strategic management of market risk, while 12 thousand tonnes came from the management of a net trading position).
The condensed table of open derivatives transactions held by the Company on the copper market as at 31 December 2018, entered into as part of the strategic management of market risk, is presented below (the hedged notional in the presented periods is allocated evenly on a monthly basis).
| Option strike price | Average | Effective hedge | Hedge limited to | Participation | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Instrument | Notional | Sold put option |
Purchased put option |
Sold call option |
weighted premium |
price | limited to | |||
| [tonnes] | [USD/t] | [USD/t] | [USD/t] | [USD/t] | [USD/t] | [USD/t] | [USD/t] | |||
| Seagull | 21 000 | 4 700 | 6 200 | 8 000 | -226 | 5 974 | 4 700 | 8 000 | ||
| Seagull | 12 000 | 5 000 | 6 900 | 9 000 | -250 | 6 650 | 5 000 | 9 000 | ||
| 1st half of 2019 | Collar | 6 000 | 6 800 | 8 400 | -250 | 6 550 | 8 400 | |||
| Collar | 12 000 | 6 700 | 8 300 | -228 | 6 472 | 8 300 | ||||
| Seagull | 21 000 | 4 700 | 6 200 | 8 000 | -226 | 5 974 | 4 700 | 8 000 | ||
| 2nd half of 2019 | Seagull | 12 000 | 5 000 | 6 900 | 9 000 | -250 | 6 650 | 5 000 | 9 000 | |
| Collar | 6 000 | 6 800 | 8 400 | -250 | 6 550 | 8 400 | ||||
| Collar | 12 000 | 6 700 | 8 300 | -228 | 6 472 | 8 300 | ||||
| TOTAL 2019 | 102 000 | |||||||||
| Seagull | 24 000 | 5 000 | 6 900 | 9 000 | -250 | 6 650 | 5 000 | 9 000 | ||
| Seagull | 4 920 | 5 000 | 6 900 | 8 800 | -250 | 6 650 | 5 000 | 8 800 | ||
| Seagull | 25 080 | 5 000 | 6 800 | 8 700 | -220 | 6 580 | 5 000 | 8 700 | ||
| TOTAL 2020 | 54 000 |
The sensitivity analysis of the Company for risk of changes in copper prices as at 31 December 2018 is presented in the table below:
| Carrying | Copper price change [USD/t] | |||||||
|---|---|---|---|---|---|---|---|---|
| Value at risk | amount 31.12.2018 |
7 352 (+24%) | 4 573 (-23%) | |||||
| Financial assets and | Other | Other | ||||||
| liabilities | [PLN million] | Profit or loss | comprehensive | Profit or loss | comprehensive | |||
| [PLN million] | income | income | ||||||
| Derivatives - copper | 451 | 451 | 35 | (456) | (148) | 668 |
The sensitivity analysis of the Company for risk of changes in copper prices as at 31 December 2017 is presented in the table below:
| Carrying | Copper price change [USD/t] | |||||||
|---|---|---|---|---|---|---|---|---|
| Value at risk | amount | 9 064 (+26%) | 5 380 (-25%) | |||||
| Financial assets and | 31.12.2017 | Other | Other | |||||
| liabilities | [PLN million] | [PLN million] | Profit or loss | comprehensive | Profit or loss | comprehensive | ||
| income | income | |||||||
| Derivatives - copper | (96) | (96) | 29 | (523) | 131 | 190 |
In order to determine the potential movements in metals prices for purposes of sensitivity analysis of commodity risk factors (copper), the mean reverting Schwarz model (the geometrical Ornstein-Uhlenbeck process) was used.
Regarding the risk of changes in foreign exchange rates, the following types of exposures were identified:
The transaction exposure to currency risk derives from cash flow-generating contracts, whose values expressed in the base (functional) currency depend on future levels of exchange rates of the foreign currencies with respect to the base currency (for KGHM Polska Miedź S.A. it is the Polish zloty). Cash flows exposed to currency risk may possess the following characteristics:
The key source of transaction exposure to currency risk in the Company's business operations are the proceeds from sales of products (with respect to metals prices, processing and producer margins).
The Company's exposure to currency risk derives also from items in the statement of financial position denominated in foreign currencies, which under the existing accounting regulations must be, upon settlement or periodic valuation, translated by applying the current exchange rate of the foreign currencies versus the base (functional) currency. Changes in the carrying amounts of such items between valuation dates result in the volatility of profit or loss for the period or of other comprehensive income.
Items in the statement of financial position which are exposed to currency risk include in particular:
As for the currency market, the notional amount of settled transactions hedging revenues from metals sales amounted to approx. 32% (in 2017: 26%) of the total revenues from sales of copper and silver realised by the Company in 2018.
In 2018 the Company implemented transactions hedging against a change in the USD/PLN exchange rate with a notional amount of USD 1 710 million and maturity falling from April 2018 to December 2020 (of which: transactions hedging revenues in the amount of USD 1 080 million were in respect of the period from January 2019 to December 2020). On the currency market put options (European options) were purchased and collar options structures (European options) were entered into.
As at 31 December 2018, the Company held an open hedging position in derivatives for USD 1 260 million of planned revenues from sales of metals.
The condensed table of open transactions in derivatives on the currency market as at 31 December 2018 is presented below (the hedged notional in the presented periods is allocated evenly on a monthly basis).
| Option strike price | Average | Effective | Hedge | Participation | |||||
|---|---|---|---|---|---|---|---|---|---|
| Notional | Sold put option |
Purchased put option |
Sold call option |
weighted premium |
hedge price | limited to | limited to | ||
| [USD Instrument million] |
[USD/PLN] [USD/PLN] |
[USD/PLN] [PLN for USD 1] [USD/PLN] |
[USD/PLN] | [USD/PLN] | |||||
| Seagull | 180 | 3.24 | 3.80 | 4.84 | 0.02 | 3.82 | 3.24 | 4.84 | |
| half 1st |
Collar | 180 | 3.50 | 4.25 | -0.06 | 3.44 | 4.25 | ||
| half 2nd |
Collar | 360 | 3.50 | 4.25 | -0.05 | 3.45 | 4.25 | ||
| TOTAL 2019 | 720 | ||||||||
| half 1st |
Collar | 360 | 3.50 | 4.25 | -0.06 | 3.44 | 4.25 | ||
| 2nd half |
Collar | 180 | 3.50 | 4.25 | -0.04 | 3.46 | 4.25 | ||
| TOTAL 2020 | 540 |
As for managing currency risk which may arise from bank loans, the Company applies natural hedging by borrowing in the currency in which it has revenues. As at 31 December 2018, following their translation to PLN, the bank loans and the investment loans which were drawn in USD amounted to PLN 7 655 million (as at 31 December 2017: PLN 6 935 million).
The currency structure of financial instruments exposed to currency risk (changes in the USD/PLN, EUR/PLN and GBP/PLN exchange rates) is presented in the table below. An analysis for the remaining currencies is not presented due to its immateriality.
| Value at risk | as at 31 December 2018 | Value at risk as at 31 December 2017 |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| Financial instruments | total PLN million |
USD million |
EUR million |
GBP million |
total PLN million |
USD million |
EUR million |
GBP million |
|
| Trade receivables | 209 | 31 | 20 | 1 | 798 | 198 | 18 | 7 | |
| Cash and cash equivalents | 588 | 123 | 14 | 14 | 193 | 36 | 13 | 3 | |
| Loans granted | 6 241 | 1 660 | - | - | 4 941 | 1 419 | - | - | |
| Cash pooling receivables | 247 | 62 | 3 | - | 124 | 36 | - | - | |
| Other financial assets | 188 | 49 | - | 1 | 125 | 33 | - | 2 | |
| Derivatives* | 538 | 126 | - | - | 146 | (24) | - | - | |
| Trade payables | (406) | (70) | (33) | - | (409) | (86) | (26) | - | |
| Borrowings | (7 793) | (2 036) | (32) | - | (7 008) | (1 992) | (17) | - | |
| Other financial liabilities | (28) | (4) | (3) | - | (14) | - | (3) | - |
*Transactions on the commodities and interest rate markets which are denominated in USD and translated to PLN at the exchange rate as at the end of the reporting period are presented in the item "derivatives", in the column "USD million", while the column "total PLN million" also includes the fair value of derivatives on the currency market which are denominated solely in PLN.
The sensitivity analysis of the Company for currency risk as at 31 December 2018 is presented in the table below:
| Value at | Carrying amount |
Movements in USD/PLN exchange rate | Movements in EUR/PLN exchange rate |
Movements in GBP/PLN exchange rate |
||||||
|---|---|---|---|---|---|---|---|---|---|---|
| risk | 31.12.2018 | 4.27 (+13%) | 3.24 (-14%) | 4.68 (+9%) | 3.99 (-7%) | 5.47 (+14%) | 4.23 (-12%) | |||
| Financial assets and liabilities | [PLN million] |
[PLN million] |
profit or loss |
other comprehensive income |
profit or loss |
other comprehensiv e income |
profit or loss | profit or loss |
profit or loss | profit or loss |
| Trade receivables | 209 | 310 | 13 | - | (13) | - | 6 | (5) | - | - |
| Cash and cash equivalents | 588 | 627 | 50 | - | (52) | - | 4 | (4) | 8 | (6) |
| Loans granted | 6 241 | 6 279 | 680 | - | (705) | - | - | - | - | - |
| Cash pooling receivables | 247 | 247 | 25 | - | (26) | - | 1 | (1) | - | - |
| Other financial assets | 188 | 601 | 20 | - | (21) | - | - | - | - | - |
| Derivatives | 538 | 538 | (3) | (156) | (10) | 327 | - | - | - | - |
| Trade payables | (406) | (2 082) | (29) | - | 30 | - | (10) | 8 | - | - |
| Borrowings | (7 793) | (7 793) | (834) | - | 864 | - | (10) | 8 | - | - |
| Other financial liabilities | (28) | (170) | (2) | - | 2 | - | (1) | 1 | - | - |
| Impact on profit or loss | (80) | 69 | (10) | 7 | 8 | (6) | ||||
| Impact on other comprehensive income | (156) | 327 |
The sensitivity analysis of the Company to currency risk as at 31 December 2017 is presented in the table below:
| Value at | Carrying | Movements in USD/PLN exchange rate | Movements in EUR/PLN exchange rate |
Movements in GBP/PLN exchange rate |
||||||
|---|---|---|---|---|---|---|---|---|---|---|
| risk | amount 31.12.2017 |
4.00 (+15%) | 2.99 (-14%) | 4.58 (+10%) | 3.87 (-7%) | 5.39 (+15%) | 4.15 (-12%) | |||
| Financial assets and liabilities | [PLN million] | [PLN million] | profit or loss | other comprehensive income |
profit or loss |
other comprehensive income |
profit or loss | profit or loss | profit or loss | profit or loss |
| Trade receivables | 798 | 1 034 | 83 | - | (79) | - | 6 | (4) | 4 | (3) |
| Cash and cash equivalents | 193 | 234 | 15 | - | (14) | - | 4 | (3) | 2 | (1) |
| Loans granted | 4 941 | 4 981 | 593 | - | (562) | - | - | - | - | - |
| Cash pooling receivables | 124 | 124 | 15 | - | (14) | - | - | - | - | - |
| Other financial assets | 125 | 492 | 14 | - | (13) | - | - | - | 1 | (1) |
| Derivatives | 146 | 146 | 26 | (238) | (1) | 181 | - | - | - | - |
| Trade payables | (409) | (1 882) | (36) | - | 34 | - | (9) | 6 | - | - |
| Borrowings | (7 008) | (7 008) | (833) | - | 789 | - | (6) | 4 | - | - |
| Other financial liabilities | (14) | (299) | - | - | - | - | (1) | 1 | - | - |
| Impact on profit or loss | (123) | 140 | (6) | 4 | 7 | (5) | ||||
| Impact on other comprehensive income |
(238) | 181 |
In order to determine the potential movements in the USD/PLN, EUR/PLN and GBP/PLN exchange rates for sensitivity analysis purposes, the Black-Scholes model (the geometrical Brownian motion) was used.
In 2018 the Company was exposed to the risk of changes in interest rates due to loans granted, investing free cash, participating in a cash-pooling service and borrowing.
Positions with variable interest rates expose the Company to the risk of changes in cash flow from a given position as a result of changes in interest rates (i.e. it has an impact on the interest costs or income recognised in the profit or loss). Positions with fixed interest rates expose the Company to the risk of fair value changes of a given position, excluding items measured at amortised cost, for which the change in fair value does not affect their measurement and profit or loss.
The main items which are exposed to interest rate risk are presented below:
| As at 31 December 2018 |
31 December 2017 | ||||||
|---|---|---|---|---|---|---|---|
| Cash flow risk |
Fair value risk |
Total | Cash flow risk | Fair value risk |
Total | ||
| Cash and cash equivalents |
955 | - | 955* | 547 | - | 547* | |
| Note 6.2 | Loans granted | 20 | 1 724 | 1 744 | 29 | 4 952 | 4 981 |
| Note 7.1 | Borrowings | (5 011)** | (2 782) | (7 793) | (5 228)** | (1 940) | (7 168) |
| Cash pooling receivables |
247*** | 247 | 124*** | 124 |
* Presented amounts include cash accumulated in special purpose funds: Mine Closure Fund, Tailings Storage Facility Restoration Fund and Social Fund
** Presented amounts include the preparation fee paid which decreases financial liabilities due to bank loans
*** Presented in the net amount (receivables due to participation in cash pooling services less liabilities)
In 2018, the Company did not implement any new derivative transactions hedging against an increase of the interest rate (LIBOR USD). However, in the first half of 2018 the Company drew a bank loan in the amount of USD 150 million, based on a fixed interest rate and the first instalment, in the amount of USD 65 million, of the loan granted in December 2017 by the European Investment Bank, also based on a fixed interest rate, and therefore hedging itself against the interest rate risk (natural hedging).
A condensed table of open transactions in derivatives on the interest rate market as at 31 December 2018 is presented below (maturity dates of options fall at the end of subsequent quarters):
| Notional | Option strike price | Average weighted premium |
|||
|---|---|---|---|---|---|
| Instrument | [USD million] | [LIBOR 3M] | [USD for USD 1 million hedged] |
[%] | [LIBOR 3M] |
| Purchase of interest rate | |||||
| cap options | 1 000 | 2.50% | 381 | 0.15% | 2.65% |
| QUARTERLY IN 2019 | |||||
| Purchase of interest rate | |||||
| cap options | 1 000 | 2.50% | 381 | 0.15% | 2.65% |
| QUARTERLY IN 2020 |
The table below presents the sensitivity analysis of the Company to interest rate risk with respect to positions with variable interest rates.
| 2018 | 2017 | |||
|---|---|---|---|---|
| +1.25% | -0.5% | 2.0% | -0.5% | |
| Cash and cash equivalents | 12 | (5) | 11 | (3) |
| Borrowings | (63) | 25 | (105) | 26 |
| Derivatives – interest rate | 95 | (19) | 150 | (8) |
| Cash pooling | 3 | (1) | 2 | (1) |
| Total impact on profit/loss | 47 | 0 | 58 | 14 |
The following table contains information on changes in the fair value of derivatives and of loans designated as hedging instruments under hedge accounting, as well as corresponding changes in the fair value of hedged positions during the reporting period, being the basis for recognising the effective and ineffective portions of changes in the fair value of hedging instruments as at 31 December 2018.
| Change in the value of | |||
|---|---|---|---|
| hedging instrument in | |||
| accounting | accounting was ceased | item in the period | the period |
| 322 | - | (411) | 411 |
| 13 | - | 53 | (53) |
| - | (129) | - | - |
| 335 | (129) | (358) | 358 |
| remaining in hedge | for which hedge | Change in the value of hedged |
The table below presents information on the impact of hedge accounting on profit or loss and other comprehensive income.
| relation type risk type instrument type |
Profit or (loss) due to hedging for the reporting period recognised in other comprehensive income |
Amount reclassified from other comprehensive income to profit or loss as a reclassification adjustment, due to realisation of a hedged item in the period |
Item of the statement of profit or loss with a reclassification adjustment |
|---|---|---|---|
| Cash flow hedging | |||
| Commodity risk (copper) | |||
| Options | 488 | (78) | - revenues from contracts with customers - other operating income and (costs) |
| Currency risk (USD) | |||
| Options | (170) | 63 | - revenues from contracts with customers - other operating income and (costs) |
| Loans | - | (16) | - revenues from contracts with customers |
| Total | 318 | (31) |
The following table contains information on changes in other comprehensive income in the period in connection with the application of hedge accounting.
| Cash flow hedging | Other comprehensive income due to cash flow hedging broken down into: |
|||||
|---|---|---|---|---|---|---|
| Effective value | Cost of hedging | Total | ||||
| Effective portions of changes in the fair | time value of option | |||||
| value of hedging instruments due to | ||||||
| hedged risk | ||||||
| - intrinsic value of option | ||||||
| Other comprehensive income – transactions | ||||||
| hedging against commodity and currency risk – as | 81 | (224) | (143) | |||
| at 1 January 2018 | ||||||
| Impact of measurement of hedging transactions | ||||||
| (effective part) | 322 | (4) | 318 | |||
| Reclassification to profit or loss due to realisation of | ||||||
| hedged item | (125) | 156 | 31 | |||
| Reclassification to profit or loss due to lack of | ||||||
| expectations of occurrence of hedged future cash | - | - | - | |||
| flow | ||||||
| Other comprehensive income – transactions | ||||||
| hedging against commodity and currency risk – as | 278 | (72) | 206 | |||
| at 31 December 2018 |
Credit risk is defined as the risk that the Company's counterparties will not be able to meet their contractual liabilities and involves three main areas:
In particular, the Company is exposed to credit risk due to:
The Company recognises impairment loss on expected credit losses on financial assets measured at amortised cost and on assets measured at fair value through other comprehensive income arising from debt instruments. Expected credit losses are credit losses weighed by the default probability. The Company applies the following models for designating impairment losses:
the simplified model– for trade receivables,
the general (basic) model – for other financial assets (other than trade receivables).
Under the general model the Company monitors changes in the level of credit risk related to a given financial asset and classifies financial assets to one of three stages of determining impairment losses – based on observations of changes in the level of credit risk compared to an instrument's initial recognition. In particular, the following are monitored: the credit rating and the financial condition of the customer and the payment delay period. Depending on which stage it is classified to, an impairment loss is estimated for a 12-month period (stage 1) or in the horizon of lifetime (stage 2 and stage 3). The absolute indicator of default is an overdue period of more than 90 days.
Under the simplified model the Company estimates the expected credit loss over the time horizon of maturity of the instrument based on historical data respecting the repayments of receivables.
The Company periodically allocates free cash in accordance with the requirements to maintain financial liquidity and limit risk and in order to protect capital and maximise interest income.
As at 31 December 2018, the total amount of free and restricted cash and cash equivalents of PLN 627 million was held in bank accounts and in short-term deposits. The detailed structure of cash and cash equivalents is presented in note 8.5.
All entities with which deposit transactions are entered into by the Company operate in the financial sector. These are solely banks registered in Poland or operating in Poland as branches of foreign banks, which belong to European and American financial institutions with the highest, medium-high and medium ratings, an appropriate level of equity and a strong, stable market position. Credit risk in this regard is continuously monitored through the on-going review of the financial standing and by maintaining an appropriately low level of concentration of resources in individual financial institutions.
The following table presents the level of concentration of cash and deposits, with the assessed creditworthiness of the financial institutions*:
| Rating level | As at 31 December 2018 |
As at 31 December 2017 |
|
|---|---|---|---|
| Medium-high | from A+ to A- according to S&P and Fitch, and from A1 to A3 according to Moody's |
92% | 94% |
| Medium | from BBB+ to BBB- according to S&P and Fitch, and from Baa1 to Baa3 according to Moody's |
8% | 6% |
*Weighed by amount of deposits.
Note 7.5.2.2 Credit risk related to derivatives transactions
All entities with which derivative transactions are entered into by the Company operate in the financial sector.
The following table presents the structure of ratings of the financial institutions with whom the Company had derivatives transactions, representing exposure to credit risk*:
| As at | As at | |||
|---|---|---|---|---|
| Rating level | 31 December 2018 | 31 December 2017 | ||
| Medium-high | from A+ to A- according to S&P and Fitch, and from A1 to A3 according to Moody's |
99% | 100% | |
| Medium | from BBB+ to BBB- according to S&P and Fitch, and from Baa1 to Baa3 according to Moody's |
1% | - |
*Weighted by positive fair value of open and unsettled derivatives.
Taking into consideration the fair value of open derivatives transactions entered into by the Company and the fair value of unsettled derivatives, as at 31 December 2018 the maximum single entity share of the amount exposed to credit risk arising from these transactions amounted to 22%, or PLN 121 million (as at 31 December 2017: 47%, or PLN 124 million).
In order to reduce cash flows and at the same time to limit credit risk, the Company carries out net settlements (based on framework agreements entered into with its customers) to the level of the positive balance of fair value measurement of transactions in derivatives with a given counterparty. Moreover, the resulting credit risk is continuously monitored by the review of the credit ratings and is limited by striving to diversify the portfolio while implementing hedging strategies. Despite the concentration of credit risk associated with derivatives' transactions, the Company has determined that, due to its cooperation only with renowned financial institutions, as well as continuous monitoring of their ratings, it is not materially exposed to credit risk as a result of transactions concluded with them.
The fair value of open derivatives of the Company and receivables due to unsettled derivatives are presented by the main counterparties in the table below.
| As at | As at | |||||
|---|---|---|---|---|---|---|
| 31 December 2018 | 31 December 2017 | |||||
| Financial receivables |
Financial liabilities |
Net | Financial receivables |
Financial liabilities |
Net | |
| Counterparty 1 | 141 | (19) | 122 | 77 | (27) | 50 |
| Counterparty 2 | 108 | (12) | 96 | 3 | (25) | (22) |
| Counterparty 3 | 97 | (11) | 86 | 6 | (27) | (21) |
| Counterparty 4 | 80 | (10) | 70 | 3 | (24) | (21) |
| Other | 201 | (29) | 172 | 215 | (55) | 160 |
| Total fair value | 627 | (81) | 546 | 304 | (158) | 146 |
| open derivatives | 619 | (81) | 538 | 303 | (158) | 145 |
| unsettled derivatives | 8 | 8 | 1 | - | 1 |
For many years, the Company has been cooperating with a large number of customers, which affects the geographical diversification of trade receivables. The majority of sales go to EU countries.
| Trade receivables (net) | As at 31 December 2018 |
As at 31 December 2017 |
|---|---|---|
| Poland | 56% | 12% |
| European Union (excluding Poland) | 18% | 28% |
| Asia | 22% | 56% |
| Other countries | 4% | 4% |
The Company applies the simplified model of calculating the allowance for impairment of trade receivables (regardless of their maturity). The expected credit loss on trade receivables is calculated at the moment of recognition of a receivable in the statement of financial position and is updated at every subsequent reporting period ending date, depending on the number of days a given receivable is overdue. For the purpose of estimating the expected credit loss on trade receivables, the Company applies a provision matrix, estimated based on historical levels of a customer's payments of receivables. The Company defines default as being a failure by a customer to meet its liabilities after a period of 90 days from the due date. The Company takes into account forward-looking information in the applied parameters of the model for estimating expected losses, by adjusting the base coefficients of insolvency probability.
The following table presents a change in trade receivables measured at amortised cost.
| Gross amount | ||
|---|---|---|
| Gross amount as at 1 January 2018 | 393 | |
| Change in the balance of receivables | (212) | |
| Note 10.2 | Gross amount as at 31 December 2018 | 181 |
The following table presents a change in the estimation of expected credit losses on trade receivables measured at amortised cost.
| Loss allowance for expected credit losses as at 1 January 2018 | 2 | |
|---|---|---|
| Change in allowance in the period recognised in profit or loss | 8 | |
| Note 10.2 | Loss allowance for expected credit losses as at 31 December 2018 | 10 |
The Company limits its exposure to credit risk related to trade receivables by evaluating and monitoring the financial condition of its customers, setting credit limits and requiring collateral. An inseparable element of the credit risk management process performed by the Company is the continuous monitoring of receivables and the internal reporting system.
Buyer's credit is only provided to proven, long-term customers, while sales of products to new customers are mostly based on prepayments or trade financing instruments which wholly transfer the credit risk to financial institutions.
The Company makes use of the following forms of collateral:
Taking into account the aforementioned forms of collateral and the credit limits received from the insurance company, as at 31 December 2018 the Company had secured 75% of its trade receivables (as at 31 December 2017: 95%).
The total value of the Company's net trade receivables as at 31 December 2018, without the fair value of collaterals, to the value of which the Company may be exposed to credit risk, amounts to PLN 310 million (as at 31 December 2017: PLN 1 034 million).
The concentration of credit risk in the Company is related to the terms of payment allowed to key clients. Consequently, as at 31 December 2018 the balance of receivables from the Company's 7 largest clients, in terms of trade receivables at the end of the reporting period, represented 50% of the balance of trade receivables (as at 31 December 2017: 84%). Despite the concentration of this type of risk, the Company believes that due to the available historical data and the many years of experience in cooperating with its clients, as well as to securities used, the level of credit risk is low.
Major items in other financial assets are:
The Company estimates expected credit losses related to loans granted measured at amortised cost in accordance with the general approach.
The following table presents the change in the period in the gross value of loans granted measured at amortised cost.
| Gross value | Stage 1 | Stage 2 | POCI | |
|---|---|---|---|---|
| Gross value as at 1 January 2018 | 4 717 | 1 978 | 2 658 | 81 |
| increase in the amount of loan (acquisition) | 1 003 | 5 | - | 998 |
| repayment (disposal) | (1 536) | (1 533) | - | (3) |
| exchange differences | 332 | 34 | 212 | 86 |
| interest accrued using the effective interest rate | 226 | 28 | 123 | 75 |
| other changes | 85 | - | - | 85 |
| Gross value as at 31 December 2018 | 4 827 | 512 | 2 993 | 1 322 |
The following table presents the change in the period in the value of allowance for impairment of loans granted measured at amortised cost.
| Allowance for impairment |
Stage 1 | Stage 2 | POCI | |
|---|---|---|---|---|
| Loss allowance for expected credit losses as at 1 January 2018 |
1 197 | 787 | 410 | - |
| repayment (disposal) | (778) | (778) | - | - |
| changes in risk parameters | (179) | (5) | (174) | - |
| exchange differences | 32 | - | 32 | - |
| Loss allowance for expected credit losses as at 31 December 2018 |
272 | 4 | 268 | - |
| Carrying amount | Stage 1 | Stage 2 | POCI | |
| Carrying amount as at 1 January 2018 | 3 520 | 1 191 | 2 248 | 81 |
The basis for accruing interest on loans measured at amortised cost is the gross value less any allowance for impairment.
Carrying amount as at 31 December 2018 4 555 508 2 725 1 322
In 2018 no loans were classified to Stage 3 of the measurement.
Loans, due to impairment recognised at the moment of initial recognition, were classified as POCI for the purpose of calculating expected credit losses.
The loss due to initial recognition of POCI-type loans granted recognised in the statement of profit or loss for 2018 amounted to PLN 763 million. However, as a result of impairment testing, there was a recognition of gains due to the reversal of allowances for impairment due to initial recognition of POCI loans for 2018 in the amount of PLN 85 million.
The carrying amount of loans measured at fair value as at 31 December 2018 amounted to PLN 1 724 million. As at 1 January 2018, the carrying amount was PLN 1 255 million.
The following table presents changes in the carrying amount of loans granted measured at fair value during the period.
| Carrying amount | |
|---|---|
| Carrying amount as at 1 January 2018 | 1 255 |
| Loan granted | 677 |
| Fair value gains | 184 |
| Foreign exchange gains on the measurement | 93 |
| Repayment of the loan | (238) |
| Fair value losses | (247) |
| Carrying amount as at 31 December 2018 | 1 724 |
Capital management in the Company is aimed at securing funds for business development and maintaining the appropriate level of liquidity. To this end, the Management Board of the Company analyses ratios calculated on the basis of consolidated financial data.
In accordance with market practice, the Company monitors the Group's capital, among others using ratios presented in the table below, which were calculated on the basis of data presented in the Consolidated Financial Statements of the KGHM Group for 2018:
| Ratios: | Calculations: | 2018 | 2017 |
|---|---|---|---|
| Net Debt/EBITDA | relation of net debt to EBITDA | 1.6 | 1.3 |
| Net Debt | Borrowings, debt securities and finance lease liabilities less free cash and short term investments with a maturity of up to 1 year |
7 000 | 6 577 |
| EBITDA* | profit on sales plus depreciation/amortisation recognised in profit or loss and impairment losses on non-current assets |
4 339 | 5 144 |
| Equity ratio | relation of equity less intangible assets to total assets |
0.5 | 0.5 |
| Equity | assets of the Group after deducting all of its liabilities |
19 225 | 17 785 |
| Intangible assets | identifiable non-cash items of assets without a physical form |
1 881 | 1 656 |
| Equity less intangible assets |
17 344 | 16 129 | |
| Total assets | sum of non-current and current assets | 37 237 | 34 122 |
* Adjusted EBITDA for the period of 12 months ended on the last day of the reporting period and does not include the EBITDA of the joint venture Sierra Gorda S.C.M.
In the management of liquidity and capital, the Group also pays attention to adjusted operating profit, which is the basis for calculating the financial covenants and which is comprised of the following items:
| 2018 | 2017 | |
|---|---|---|
| Profit on sales | 2 591 | 3 811 |
| Interest income on loans granted to joint ventures | 257 | 319 |
| Other operating income and costs | 308 | (2 377) |
| Adjusted operating profit* | 3 156 | 1 753 |
*Presented amount does not include allowances for impairment of loans granted to joint ventures.
In order to maintain financial liquidity and the creditworthiness to acquire external financing at an optimum cost, the Group aims to maintain the equity ratio, in the long-term, at a level of not less than 0.5, and the ratio of Net Debt/EBITDA at a level of up to 2.0.
Share capital is recognised at nominal value.
Other reserves from the measurement of financial instruments arise from the measurement of cash flow hedging instruments (Note 7.2, accounting policies) and the measurement of financial assets measured at fair value through other comprehensive income (Note 7.3, accounting policies) less any deferred tax effect.
Accumulated other comprehensive income consists of actuarial gains/losses on post-employment benefits less any deferred tax effect (Part 11, accounting policies).
Retained earnings are the sum of profit for the current year and accumulated profits from previous years, which has not been paid out as dividends, but increased the reserve capital or was not distributed.
As at 31 December 2018 and at the date of signing of these financial statements, the Company's share capital, in accordance with the entry in the National Court Register, amounted to PLN 2 000 million and was divided into 200 000 000 shares, series A, fully paid, each having a face value of PLN 10. All of the shares are bearer shares. The Company has not issued preference shares. Each share grants the right to one vote at the general meeting. The Company does not have treasury shares.
In the years ended 31 December 2018 and 31 December 2017 there were no changes in either registered share capital or in the number of issued shares.
In 2018, Aviva Otwarty Fundusz Emerytalny Aviva BZ WBK and Otwarty Fundusz Emerytalny PZU "Złota Jesień" exceeded the 5% threshold in the total number of votes at the General Meeting of the Company.
In 2017 there were no changes in the ownership of significant blocks of shares of KGHM Polska Miedź S.A.
As far as the Company is aware, as at 31 December 2018, the Company's shareholder structure was as follows:
| shareholder | number of shares/votes |
total nominal value of shares (PLN) |
percentage held in share capital/total number of votes |
|---|---|---|---|
| State Treasury | 63 589 900 | 635 899 000 | 31.79% |
| Nationale-Nederlanden Otwarty Fundusz Emerytalny |
10 104 354 | 101 043 540 | 5.05% |
| Otwarty Fundusz Emerytalny PZU "Złota Jesień" |
10 099 003 | 100 990 030 | 5.05% |
| Aviva Otwarty Fundusz Emerytalny Aviva BZ WBK |
10 039 684 | 100 396 840 | 5.02% |
| Other shareholders | 106 167 059 | 1 061 670 590 | 53.09% |
| Total | 200 000 000 | 2 000 000 000 | 100.00% |
On 18 February 2019, the Company was notified that the share of Otwarty Fundusz Emerytalny PZU "Złota Jesień"' decreased below the 5% in the total number of votes at the General Meeting of KGHM Polska Miedź S.A. The Company's shareholder structure as at the date of signing of these financial statements was as follows:
| shareholder | number of shares/votes |
total nominal value percentage held in share of shares (PLN) capital/total number of votes |
|
|---|---|---|---|
| State Treasury | 63 589 900 | 635 899 000 | 31.79% |
| Nationale-Nederlanden Otwarty Fundusz Emerytalny |
10 104 354 | 101 043 540 | 5.05% |
| Aviva Otwarty Fundusz Emerytalny Aviva BZ WBK |
10 039 684 | 100 396 840 | 5.02% |
| Other shareholders | 116 266 062 | 1 162 660 620 | 58.14% |
| Total | 200 000 000 | 2 000 000 000 | 100.00% |
| Other reserves from measurement of financial instruments |
Retained earnings | ||||||
|---|---|---|---|---|---|---|---|
| Other reserves from measurement of available-for sale financial assets |
Other reserves from measurement of cash flow hedging financial instruments |
Total other reserves from measurement of financial instruments |
Accumulated other comprehensive income |
Reserve capital created in accordance with the Commercial Partnerships and Companies Code, art. 396 |
Reserve capital created from profit in accordance with the Company's Statutes |
Profit/(loss) from previous years |
|
| As at 1 January 2017 | 48 | ( 244) | ( 196) | ( 243) | 660 | 17 764 | (4 085) |
| Dividends paid | - | - | - | - | - | ( 200) | - |
| Covering the loss by reserve capital | - | - | - | - | - | (4 085) | 4 085 |
| Total comprehensive income, of which: | 30 | 308 | 338 | ( 105) | - | - | 1 323 |
| Profit for the year | - | - | - | - | - | - | 1 323 |
| Other comprehensive income | 30 | 308 | 338 | ( 105) | - | - | - |
| Gains on measurement of available-for-sale financial assets after prior impairments |
37 | - | 37 | - | - | - | - |
| Impact of effective cash flow hedging transactions entered into | - | 397 | 397 | - | - | - | - |
| Amount transferred to profit or loss – adjustment due to the reclassification of hedging instruments |
- | ( 16) | ( 16) | - | - | - | - |
| Actuarial losses on post-employment benefits | - | - | - | ( 130) | - | - | - |
| Deferred income tax | ( 7) | ( 73) | ( 80) | 25 | - | - | - |
| As at 31 December 2017 | 78 | 64 | 142 | ( 348) | 660 | 13 479 | 1 323 |
| Other reserves from measurement of financial instruments |
Retained earnings | |||||||
|---|---|---|---|---|---|---|---|---|
| Investments in equity instruments measured at fair value through other comprehensive income |
Other reserves from measurement of cash flow hedging financial instruments |
Total other reserves from measurement of financial instruments |
Accumulated other comprehensive income |
Reserve capital created in accordance with the Commercial Partnerships and Companies Code, art. 396 |
Reserve capital created from profit in accordance with the Company's Statutes |
Profit/(loss) from previous years |
||
| As at 31 December 2017 | 78 | 64 | 142 | ( 348) | 660 | 13 479 | 1 323 | |
| Changes in accounting principles – application of IFRS 9 | ( 424) | ( 180) | ( 604) | - | - | - | 458 | |
| As at 1 January 2018 | ( 346) | ( 116) | ( 462) | ( 348) | 660 | 13 479 | 1 781 | |
| Transfer of profit for the period to reserve capital |
- | - | - | - | - | 1 324 | (1 324) | |
| Total comprehensive income, of which: | ( 128) | 283 | 155 | ( 245) | - | - | 2 025 | |
| Profit for the year | - | - | - | - | - | - | 2 025 | |
| Other comprehensive income | ( 128) | 283 | 155 | ( 245) | - | - | - | |
| Change in fair value of investments in equity instruments | ( 158) | - | ( 158) | - | - | - | - | |
| Impact of effective cash flow hedging transactions entered into | - | 318 | 318 | - | - | - | - | |
| Amount transferred to profit or loss | - | 31 | 31 | - | - | - | - | |
| Actuarial losses on post-employment benefits | - | - | - | ( 303) | - | - | - | |
| Deferred income tax | 30 | ( 66) | ( 36) | 58 | - | - | - | |
| As at 31 December 2018 | ( 474) | 167 | ( 307) | ( 593) | 660 | 14 803 | 2 482 |
Based on the Act of 15 September 2000 the Commercial Partnerships and Companies Code, the Company is required to create reserve capital for any potential (future) or existing losses, to which no less than 8% of a given financial year's profit is transferred until the reserve capital has been built up to no less than one-third of the registered share capital. The reserve capital created in this manner may not be employed otherwise than in covering the loss reported in the financial statements.
As at 31 December 2018 the statutory reserve capital in the Company amounts to PLN 660 million, and is recognised in retained earnings in the item reserve capital created in accordance with art. 396 of the Commercial Partnerships and Companies Code.
Information related to dividends paid may be found in Note 12.2.
The Management Board is responsible for financial liquidity management in the Company and compliance with adopted policy.
The Financial Liquidity Committee is a body supporting the Management Board.
The management of financial liquidity is performed in accordance with the Financial Liquidity Management Policy (Policy) approved by the Management Board. This document describes in a comprehensive way the process of managing the Company's financial liquidity, indicating best practice procedures and instruments. The basic principles resulting from this document are:
Under the liquidity management process, the Company utilises instruments which enhance its effectiveness. One of the instruments used by the Company is cash pooling - local in PLN, USD and EUR and international - in USD. The Cash Pooling service is aimed at optimising the management of cash resources, limiting interest costs, the effective financing of current working capital needs and the support of short-term financial liquidity in the Group.
In the fourth quarter of 2018, the Management Board of the Company carried out a review of the Strategy of KGHM Polska Miedź S.A., the goal of which was to ensure uniformity with the current market environment and with the needs of the KGHM Polska Miedź S.A. Group. As a result of the assumptions adopted with respect to ensuring long-term financial stability, actions are underway aimed at developing mechanisms supporting further growth in this regard:
| Contractual maturities from the end of the reporting period |
Total | Carrying | |||
|---|---|---|---|---|---|
| Financial liabilities | up to 12 months 1-3 years | over 3 years |
(without discounting) |
amount | |
| Borrowings | 1 096 | 4 689 | 2 354 | 8 139 | 7 793 |
| Cash pooling liabilities | 80 | - | - | 80 | 80 |
| Trade payables | 1 920 | 17 | 357 | 2 294 | 2 082 |
| Derivatives – currency contracts | - | - | - | - | 24 |
| Derivatives – commodity contracts – metals | - | - | - | - | 57 |
| Other financial liabilities | 69 | 7 | 18 | 94 | 90 |
| Total financial liabilities by maturity | 3 165 | 4 713 | 2 729 | 10 607 | 10 126 |
| Contractual maturities from the end of the reporting period |
Total | Carrying | |||
|---|---|---|---|---|---|
| Financial liabilities | up to 12 months 1-3 years | over 3 years |
(without discounting |
amount | |
| Borrowings | 970 | 1 212 | 5 137 | 7 319 | 7 008 |
| Cash pooling liabilities | 160 | - | - | 160 | 160 |
| Trade payables | 1 719 | 17 | 365 | 2 101 | 1 882 |
| Derivatives – Currency contracts* | - | - | - | - | 24 |
| Derivatives – commodity contracts – metals* | 4 | - | - | 4 | 134 |
| Other financial liabilities | 113 | 9 | 21 | 143 | 139 |
| Total financial liabilities by maturity | 2 966 | 1 238 | 5 523 | 9 727 | 9 347 |
*Financial liabilities arising from derivatives are calculated at their intrinsic values excluding the discount effect.
Liabilities arising from borrowings are initially recognised at fair value less transaction costs and are measured at amortised cost at the reporting date. Accrued interest is recognised in finance costs, unless it is capitalised in the value of property, plant and equipment or intangible assets.
| As at 31 December 2018 |
As at 31 December 2017 |
|
|---|---|---|
| Bank loans* | 4 691 | 4 265 |
| Loans | 2 067 | 1 820 |
| Other | - | - |
| Total non-current liabilities due to borrowings | 6 758 | 6 085 |
| Bank loans | 885 | 802 |
| Loans | 150 | 121 |
| Cash pooling liabilities | 80 | 160 |
| Total current liabilities due to borrowings | 1 115 | 1 083 |
| Total borrowings | 7 873 | 7 168 |
| Free cash and cash equivalents | 625 | 231 |
| Net debt | 7 248 | 6 937 |
* Presented amounts include the preparation fee paid in the amount PLN 15 million which decreases financial liabilities due to bank loans (in 2017: PLN 21 million).
| As at 31 December 2018 |
As at 31 December 2017 |
|
|---|---|---|
| USD/LIBOR | 4 875 | 4 994 |
| EUR/EURIBOR | 137 | 73 |
| PLN/WIBOR | 80 | 160 |
| USD/fixed | 2 781 | 1 941 |
| Total | 7 873 | 7 168 |
As at 31 December 2018 liabilities due to borrowing amounted to PLN 7 873 million, or USD 2 036 million, EUR 32 million and PLN 80 million (as at 31 December 2017 liabilities due to borrowing amounted to PLN 7 168 million, or USD 1 998 million, EUR 17 million and PLN 160 million). The increase in the value of PLN-denominated debt is mainly the result of a higher USD/PLN exchange rate. The structure of debt changed, as there was an increase in non-current liabilities. In terms of current liabilities, the Company has constant and ongoing access to credit and overdraft facilities with maturities of up to 2 years under bilateral agreements in the amount of PLN 3 454 million signed with banks. As a result of the above, and due to the successive extension of the financing availability under these bilateral agreements for subsequent periods, the Company considers the liquidity risk connected to the short-term bank loans as low.
| Liabilities due to borrowing | As at 31 December 2017 |
Cash flows | Accrued interest |
Exchange differences |
As at 31 December 2018 |
|---|---|---|---|---|---|
| Bank loans | 5 067 | ( 157) | 214 | 452 | 5 576 |
| Loans | 1 941 | 68 | 63 | 145 | 2 217 |
| Cash pooling liabilities | 160 | ( 80) | - | - | 80 |
| Total debt | 7 168 | ( 169) | 277 | 597 | 7 873 |
| Free cash and cash equivalents |
231 | 394 | 625 | ||
| Net debt | 6 937 | 7 248 |
| Liabilities due to borrowing | As at 31 December 2016 |
Cash flows | Accrued interest |
Exchange differences |
Other changes |
As at 31 December 2017 |
|---|---|---|---|---|---|---|
| Bank loans | 6 253 | ( 349) | 136 | ( 979) | 6 | 5 067 |
| Loans | 1 679 | 543 | 56 | ( 337) | - | 1 941 |
| Cash pooling liabilities | - | 158 | 2 | - | - | 160 |
| Total debt | 7 932 | 352 | 194 | (1 316) | 6 | 7 168 |
| Free cash and cash equivalents |
481 | ( 250) | 231 | |||
| Net debt | 7 451 | 6 937 |
Currency risk and interest rate risk are related to borrowings. A description of exposures to financial risks may be found in Note 7.5.
As at 31 December 2018, the Company had open credit lines and an investment loan with a total balance of available financing in the amount of PLN 15 753 million, out of which PLN 7 807 million had been drawn (as at 31 December 2017 the Company had open credit lines and an investment loan with a total balance of available financing in the amount of PLN 14 811 million, out of which PLN 7 029 million had been drawn). The structure of financing sources is presented below.
A credit facility in the amount of USD 2 500 million, obtained on the basis of a financing agreement concluded with a syndicate of banks in 2014 with a maturity of 9 July 2021. The funds acquired through this credit facility are used to finance general corporate purposes, including expenditures related to the continued advancement of investment projects. Interest on the credit facility is based on LIBOR plus a margin, depending on the net debt/EBITDA ratio. The credit facility agreement obliges the Company to comply with the financial covenant and non-financial covenants commonly stipulated in such type of agreements.
| As at 31 December 2018 |
As at 31 December 2018 |
As at 31 December 2017 |
|---|---|---|
| Amount granted | Amount used | Amount used |
| 9 399 | 4 136* | 3 483* |
Loans granted by the European Investment Bank in the total amount of PLN 2 900 million.
Investment loan in the amount of PLN 2 000 million, with three instalments drawn and the payback periods expiring on 30 October 2026, 30 August 2028 and 23 May 2029 and utilised to the maximum available amount. The funds acquired through this loan were used to finance Company investment projects related to modernisation of metallurgy and development of the Żelazny Most tailings storage facility.
Investment loan in the amount of PLN 900 million granted by the European investment Bank in December 2017 with a financing period of 12 years, and the availability of instalments for a period of 22 months from the date of signing. In the first half of 2018, the Parent Entity drew an instalment in the amount of USD 65 million with the payback period expiring on 28 June 2030. The funds acquired through this loan are used to finance the Parent Entity's projects related to development and replacement at various stages of the production process.
The loan can be used in the form of non-revolving instalments in PLN, EUR or USD, with either a fixed or variable interest rate of WIBOR, LIBOR or EURIBOR plus a margin.
The loan agreements oblige the Company to comply with the financial and non-financial covenants commonly stipulated in such types of agreements.
| As at 31 December 2018 |
As at 31 December 2018 |
As at 31 December 2017 |
|---|---|---|
| Amount granted | Amount used | Amount used |
| 2 900 | 2 217 | 1 941 |
Bank loans in the total amount of PLN 3 454 million, used for financing working capital and supporting the management of current financial liquidity. The Company holds lines of credit in the form of short-term and long-term credit agreements. These are working capital facilities and overdraft facilities with availability of up to 5 years. The maturities of these agreements are successively extended for subsequent periods. The funds under open lines of credit are available in PLN, USD and EUR, with interest based on variable WIBOR, LIBOR and EURIBOR plus a margin.
| As at | As at | As at | |
|---|---|---|---|
| 31 December 2018 | 31 December 2018 | 31 December 2017 | |
| Amount granted | Amount used | Amount used | |
| 3 454 | 1 455 | 1 605 | |
| Total bank and other loans | 15 753 | 7 808 | 7 029 |
* Presented amounts do not include the preparation fee in the amount of PLN 15 million which decreases financial liabilities due to bank loans.
The aforementioned sources ensure the availability of external financing in the amount of PLN 15 753 million. The funds available for use from these sources in the amount of PLN 7 945 million cover the liquidity needs of the Company and the Group.
The syndicated credit in the amount of USD 2 500 million, the investment loans in the amount of PLN 2 900 million, and other bank loans in the amount of PLN 3 454 million, are unsecured.
Cash and cash equivalents includes mainly cash in bank accounts and deposits with maturities of up to three months from the date of their placement (the same applies to the statement of cash flows). Cash is measured at nominal amount plus interest.
| As at 31 December 2018 |
As at 31 December 2017 |
|
|---|---|---|
| Cash in bank accounts | 326 | 37 |
| Other financial assets with a maturity of up to 3 months from the date of acquisition - deposits |
301 | 197 |
| Total | 627 | 234 |
Guarantees and letters of credit are an essential financial liquidity management tool of the Group, thanks to which the Group's companies do not have to use their cash in order to secure their liabilities towards other entities. Information on contingent liabilities may be found in Note 12.5.
As at 31 December 2018, the Company held contingent liabilities due to guarantees and letters of credit granted in the total amount of PLN 2 828 million and due to promissory note liabilities in the amount of PLN 176 million. The most significant items are contingent liabilities aimed at securing the following obligations:
Sierra Gorda S.C.M. – securing the performance of concluded agreements in the amount of PLN 1 815 million:
Based on knowledge held, at the end of the reporting period the Company assessed the probability of payments resulting from contingent liabilities related to:
* As part of the analysis of the impact of IFRS 9 on the financial statements with respect to the financial guarantees granted to Sierra Gorda, in the Group's opinion it is necessary to recognise the aforementioned guarantees in the accounting books as per paragraph 4.2.1 point c of IFRS 9.
The most important property, plant and equipment of the Company is property, plant and equipment related to the mining and metallurgical operations, comprised of land, buildings, water and civil engineering structures, such as: primary mine tunnels (including shafts, wells, galleries, drifts, primary chambers), backfilling, drainage and firefighting pipelines, piezometric holes and electricity, signal and optical fiber cables. Machines, technical equipment, motor vehicles and other movable fixed assets are also included in mining and metallurgical property, plant and equipment.
Property, plant and equipment are recognised at cost less accumulated depreciation and accumulated impairment losses.
In the initial cost of items of property, plant and equipment the Company includes discounted decommissioning costs of fixed assets related to underground and open-pit mining, as well as of other facilities which, in accordance with binding laws, must be decommissioned upon the conclusion of activities. Principles of recognition and measurement of decommissioning costs are presented in Note 9.4.
An asset's carrying amount includes costs of necessary regular major overhauls, including costs of overhauls for the purpose of certification.
The cost is increased by borrowing costs (i.e. interest and exchange differences representing an adjustment to interest cost) that were incurred for the purchase or construction of a qualifying item of property, plant and equipment.
Items of property, plant and equipment (excluding land) are depreciated by the Company, pursuant to the model of consuming the economic benefits from the given item of property, plant and equipment:
The useful lives, and therefore the depreciation rates of fixed assets used in the production of copper, are adapted to the plans for the closure of operations.
For individual groups of fixed assets, the following useful lives have been adopted, estimated based on the anticipated useful lives of mines, which takes into consideration deposit content:
| Group | Fixed assets type | Total useful lives |
|---|---|---|
| Buildings and land | Land | Not subject to depreciation |
| Buildings | 100 years | |
| Primary mine tunnels | 22-90 years | |
| Backfilling, drainage and firefighting pipelines | 6-90 years | |
| Electricity, signal and optical fiber cables | 10-70 years | |
| Technical equipment, | Technical equipment, machines | 4-66 years |
| machines, motor vehicles | Motor vehicles | 3-40 years |
| and other fixed assets | Other fixed assets, including tools and equipment |
5-25 years |
The Company performs regular reviews of its property, plant and equipment in terms of the adequacy of applied useful lives to current operating conditions.
The individual significant parts of a fixed asset (significant components), whose useful lives are different from the useful life of the given fixed asset as a whole are depreciated separately, applying a depreciation rate which reflects its anticipated useful life.
Non-financial assets are tested for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable.
An impairment loss is recognised as the amount by which the carrying amount of the given asset or cash-generating unit exceeds its recoverable amount.
For the purpose of impairment analysis, assets are grouped at the lowest level at which they generate cash inflows, independently from other assets (cash-generating units). Cash-generating units are determined separately, each time an impairment test is to be performed.
If an impairment test indicates that the recoverable amount (i.e. the higher of: the fair value less costs to sell and its value in use) of a given asset or cash-generating unit is lower than its carrying amount, an impairment loss is recognised as the difference between the recoverable amount and the carrying amount of a given asset or cash-generating unit. The impairment loss is allocated to individual assets within the cash-generating units, proportionally to the share of an individual asset's carrying amount in the carrying amount of the entire unit. If such an allocation is made, the carrying amount of the asset may not be lower than the highest of the following values: fair value less costs to sell, value in use and zero.
Mining and metallurgical intangible assets are mainly comprised of exploration and evaluation assets. Exploration and evaluation assets
Exploration and evaluation assets are measured at cost less accumulated impairment losses.
The following expenditures are recognised in the cost of the asset:
Exploration and evaluation assets are measured at cost less accumulated impairment losses.
The Company is required to test an individual entity (project) for impairment when:
Any potential impairment losses are recognised prior to reclassification resulting from the demonstration of the technical and economic feasibility of extracting the mineral resources.
| Property, plant and equipment | Intangible assets | ||||||
|---|---|---|---|---|---|---|---|
| Buildings and land |
Technical equipment, machines, motor vehicles and other fixed assets |
Fixed assets under construction |
Exploration and evaluation assets |
Other | Total | ||
| As at 1 January 2017 | |||||||
| Gross carrying amount | 8 919 | 10 416 | 4 570 | 341 | 356 | 24 602 | |
| Accumulated depreciation/amortisation | (4 382) | (5 134) | - | - | ( 54) | (9 570) | |
| Impairment losses | - | ( 3) | ( 7) | ( 135) | ( 1) | ( 146) | |
| Net carrying amount | 4 537 | 5 279 | 4 563 | 206 | 301 | 14 886 | |
| Changes in 2017 net | |||||||
| Settlement of fixed assets under construction | 1 108 | 1 514 | (2 622) | - | - | - | |
| Purchases | - | - | 1 859 | 26 | 49 | 1 934 | |
| Self-constructed | - | - | 32 | - | - | 32 | |
| Note 9.4 | Change in provisions for decommissioning costs of mines and tailings storage facilities |
30 | - | - | - | - | 30 |
| Depreciation/Amortisation | ( 241) | ( 793) | - | - | ( 10) | (1 044) | |
| Recognition, utilisation of impairment losses | - | - | 1 | 17 | 1 | 19 | |
| Other changes | - | ( 10) | 98 | ( 77) | ( 6) | 5 | |
| As at 31 December 2017 | |||||||
| Gross carrying amount | 9 990 | 11 529 | 3 937 | 290 | 398 | 26 144 | |
| Accumulated depreciation/amortisation | (4 556) | (5 536) | - | - | ( 63) | (10 155) | |
| Impairment losses | - | ( 3) | ( 6) | ( 118) | - | ( 127) | |
| Net carrying amount | 5 434 | 5 990 | 3 931 | 172 | 335 | 15 862 |
| Property, plant and equipment | Intangible assets | ||||||
|---|---|---|---|---|---|---|---|
| Buildings and land |
Technical equipment, machines, motor vehicles and other fixed assets |
Fixed assets under construction |
Exploration and evaluation assets |
Other | Total | ||
| As at 1 January 2018 | |||||||
| Gross carrying amount | 9 990 | 11 529 | 3 937 | 290 | 398 | 26 144 | |
| Accumulated depreciation/amortisation | (4 556) | (5 536) | - | - | ( 63) | (10 155) | |
| Impairment losses | - | ( 3) | ( 6) | ( 118) | - | ( 127) | |
| Net carrying amount | 5 434 | 5 990 | 3 931 | 172 | 335 | 15 862 | |
| Changes in 2018 net | |||||||
| Settlement of fixed assets under construction | 510 | 1 123 | (1 633) | - | - | - | |
| Purchases | - | - | 1 848 | 12 | 29 | 1 889 | |
| Self-constructed | - | - | 47 | - | - | 47 | |
| Note 9.4 | Change in provisions for decommissioning costs of mines and tailings storage facilities |
168 | - | - | - | - | 168 |
| Depreciation/Amortisation | ( 270) | ( 862) | - | - | ( 13) | (1 145) | |
| Other changes | ( 5) | ( 25) | 126 | - | 41 | 137 | |
| As at 31 December 2018 | |||||||
| Gross carrying amount | 10 582 | 12 165 | 4 325 | 302 | 467 | 27 841 | |
| Accumulated depreciation/amortisation | (4 745) | (5 936) | - | - | ( 75) | (10 756) | |
| Impairment losses | - | ( 3) | ( 6) | ( 118) | - | ( 127) | |
| Net carrying amount | 5 837 | 6 226 | 4 319 | 184 | 392 | 16 958 |
| As at 31 December 2018 |
As at 31 December 2017 |
|
|---|---|---|
| Deposit Access Program - Deep Głogów (Głogów Głęboki – Przemysłowy) |
1 650 | 1 012 |
| Construction of the SW-4 shaft | 582 | 554 |
| Investment activity related to development and operation of the Żelazny Most Tailings Storage Facility |
498 | 382 |
| Metallurgy Development Program | 373 | 744 |
| Investments related to infrastructural development in the mines | 206 | 197 |
| Change in the L-VI shaft's function to a material-transport shaft | 203 | 110 |
| Pyrometallurgy Modernisation Program | 16 | 194 |
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|
|---|---|---|
| Purchases | (1 889) | (1 934) |
| Change in liabilities due to purchases | 144 | ( 11) |
| Other | ( 139) | ( 25) |
| Total | (1 884) | (1 970) |
| Property, plant and equipment | Intangible assets | ||||
|---|---|---|---|---|---|
| Buildings and land | Technical equipment, machines, motor vehicles and other fixed assets |
Fixed assets under construction |
Other intangible assets |
Total | |
| As at 1 January 2017 | |||||
| Gross carrying amount | 51 | 175 | 8 | 120 | 354 |
| Accumulated depreciation/amortisation | (31) | (126) | - | (96) | (253) |
| Net carrying amount | 20 | 49 | 8 | 24 | 101 |
| As at 31 December 2017 |
|||||
| Gross carrying amount | 54 | 192 | 5 | 138 | 389 |
| Accumulated depreciation/amortisation | (33) | (143) | - | (104) | (280) |
| Net carrying amount | 21 | 49 | 5 | 34 | 109 |
| As at 31 December 2018 | |||||
| Gross carrying amount | 54 | 203 | 22 | 164 | 443 |
| Accumulated depreciation/amortisation | (35) | (152) | - | (112) | (299) |
| Net carrying amount | 19 | 51 | 22 | 52 | 144 |
| Property, plant and equipment | Intangible assets | ||||
|---|---|---|---|---|---|
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
||
| Note 4.1 | Depreciation/amortisation | 1 151 | 1 053 | 22 | 19 |
| recognised in profit or loss | 1 099 | 1 017 | 20 | 18 | |
| cost of manufacturing products |
1 078 | 1 006 | 19 | 16 | |
| administrative expenses | 21 | 11 | 1 | 1 | |
| other operating costs | - | - | - | 1 | |
| being part of the manufacturing costs of assets |
52 | 36 | 2 | 1 |
| Accounting policies | Important estimates and assumptions | |
|---|---|---|
| The provision for future decommissioning costs of mines and other technological facilities is recognised based on the estimated expected costs of decommissioning of such facilities and of restoring the sites to their original condition. Estimation of this provision is based on specially-prepared studies using ore extraction forecasts (for mining facilities), and technical-economic studies prepared either by specialist firms |
These provisions represent the estimated future decommissioning costs of mines and other technological facilities discounted to present value. Revaluation of this provision at the end of the reporting period in the Company is affected by the following indicators: a) the index of changes in prices in the construction assembly sector published by the Central Statistical Office (GUS), |
|
| or by the Company. A change in the discount rate or in the estimated decommissioning cost adjusts the value of the relevant item of a fixed asset, unless it exceeds the carrying amount of the item of a fixed asset (any surplus above this amount is recognised in other operating income). |
b) the forecasted discount rate calculated based on the yield on treasury bonds with maturities nearest to the planned financial outflow. The yield on treasury bonds and the inflation rate are set separately for future periods, i.e. for the first, second and third years, and jointly for periods from the fourth year. |
|
| In order to estimate the provision for future decommissioning costs of mines and other technological facilities in the Company, a discount rate of 0.31% was applied as at 31 December 2018 (in 2017, 1.03%). |
| As at 31 December 2018 |
As at 31 December 2017 |
||
|---|---|---|---|
| Provisions at the beginning of the reporting period | 804 | 770 | |
| Note 9.1 | Changes in estimates recognised in fixed assets | 168 | 30 |
| Other | 16 | 4 | |
| Provisions at the end of the reporting period including: |
988 | 804 | |
| - non-current provisions | 980 | 797 | |
| - current provisions | 8 | 7 |
During the period between 1 January 2018 to 31 December 2018, the Company recognised PLN 133 million of borrowing costs in property, plant and equipment and intangible assets (during the period from 1 January 2017 to 31 December 2017: PLN 61 million).
The capitalisation rate applied by the Company to determine borrowing costs related to the unsecured revolving syndicated credit facility obtained on the basis of the financing agreement signed with the syndicate of banks amounted to 82.22%, and due to the loan from the European Investment Bank amounted to 50.63%.
During the period between 1 January 2017 to 31 December 2017, the capitalisation rate applied by the Company to determine the borrowing costs concerning the unsecured revolving syndicate credit facility obtained on the basis of the financing agreement signed with the syndicate of banks amounted to 72.39%.
The Company measures inventories at cost, not higher than the sales price less costs of completing production and costs to sell.
Inventory disposals are measured at weighted average cost.
| As at 31 December 2018 |
As at 31 December 2017 |
|
|---|---|---|
| Materials | 400 | 431 |
| Half-finished goods and work in progress | 3 057 | 2 913 |
| Finished goods | 568 | 451 |
| Merchandise | 77 | 62 |
| Total net carrying amount of inventories | 4 102 | 3 857 |
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|
|---|---|---|
| Write-down recognised in cost of sales | 5 | 24 |
| Reversed write-down recognised in cost of sales | 27 | - |
| As at 31 December 2018 |
As at 31 December 2017 |
|
|---|---|---|
| Maturity over the 12 months from the end of the reporting period |
147 | 82 |
| Maturity of up to 12 months from the end of the reporting period |
3 954 | 3 775 |
Trade receivables are initially recognised at the transaction price. After initial recognition, receivables are measured:
The Company is exposed to the credit risk and currency risk arising from trade receivables. Credit risk management and assessment of the credit quality of receivables is presented in Note 7.5.2.3. Information on the currency risk is presented in Note 7.5.1.3.
The following table presents the carrying amounts of trade receivables and the amount of expected credit losses:
| As at 31 December 2018 |
As at 31 December 2017 |
||
|---|---|---|---|
| Trade receivables measured at amortised cost - gross value |
181 | 1 035 | |
| Loss allowance for expected credit losses (lifetime) - under IFRS 9 |
( 10) | - | |
| Allowance for impairment – under IAS 39 | - | ( 1) | |
| Trade receivables measured at amortised cost - net value |
171 | 1 034 | |
| Trade receivables measured at fair value, including: | 139 | - | |
| transferred to factoring | 70 | - | |
| priced upon M+ formula | 69 | - | |
| Total | 310 | 1 034 |
| Accounting policies | ||
|---|---|---|
| Trade payables are initially recognised at fair value less transaction cost and are measured at amortised cost at the end of the reporting period. |
||
| As at 31 December 2018 |
As at 31 December 2017 |
| 31 December 2018 | 31 December 2017 | |
|---|---|---|
| Non-current trade payables | 162 | 163 |
| Current trade payables | 1 920 | 1 719 |
| Trade payables | 2 082 | 1 882 |
The item trade payables contains payables due to the purchase and construction of fixed and intangible assets which, as at 31 December 2018, amounted to PLN 162 million in the non-current part and PLN 844 million in the current part (as at 31 December 2017, respectively PLN 163 million and PLN 615 million).
The Company is exposed to currency risk arising from trade payables, and to liquidity risk. Information on currency risk is presented in Note 7.5.1.3 and on liquidity risk in Note 8.3.
The fair value of trade payables approximates the carrying amount.
| Inventories | Trade receivables |
Trade payables |
Total working capital |
|
|---|---|---|---|---|
| As at 31 December 2017 | (3 857) | (1 034) | 1 882 | (3 009) |
| Change in accounting policies – application of IFRS 9 | - | ( 16) | - | ( 16) |
| As at 1 January 2018, after application of IFRS 9 | (3 857) | (1 050) | 1 882 | (3 025) |
| As at 31 December 2018 | (4 102) | ( 310) | 2 082 | (2 330) |
| Change in the statement of financial position | ( 245) | 740 | 200 | 695 |
| Depreciation/amortisation recognised in inventories | 49 | - | - | 49 |
| Liabilities due to purchase of property, plant and equipment and intangible assets |
- | - | ( 191) | ( 191) |
| Adjustments | 49 | - | ( 191) | ( 142) |
| Change in the statement of cash flows | ( 196) | 740 | 9 | 553 |
| Inventories | Trade receivables |
Trade payables |
Total working capital |
|
|---|---|---|---|---|
| As at 1 January 2017 | (2 726) | ( 676) | 1 542 | (1 860) |
| As at 31 December 2017 | (3 857) | (1 034) | 1 882 | (3 009) |
| Change in the statement of financial position | (1 131) | ( 358) | 340 | (1 149) |
| Depreciation/amortisation recognised in inventories | 32 | - | - | 32 |
| Liabilities due to purchase of property, plant and equipment and intangible assets |
- | - | ( 3) | ( 3) |
| Adjustments | 32 | - | ( 3) | 29 |
| Change in the statement of cash flows | (1 099) | ( 358) | 337 | (1 120) |
The Company is obliged to pay specified benefits following the period of employment (retirement benefits due to one-off retirement-disability rights, post-mortem benefits and the coal equivalent) and other long-term benefits (jubilee bonuses), in accordance with the Collective Labour Agreement.
The amount of the liabilities due to both of these benefits is estimated at the end of the reporting period by an independent actuary using the projected unit credit method.
The present value of liabilities from these benefits is determined by discounting estimated future cash outflow using the interest rates on treasury bonds expressed in the currency of the future benefits payments, with maturities similar to those of the liabilities due to be paid.
Actuarial gains and losses from the measurement of specified benefits following the period of employment are recognised in other comprehensive income in the period in which they arose. Actuarial gains/losses from the measurement of other benefits (for example benefits due to jubilee bonuses) are recognised in profit or loss.
The carrying amount of the liability due to future employee benefits is equal to the present value of the liabilities due to defined benefits. The amount of the liability depends on many factors, which are used as assumptions in the actuarial method. Any changes to the assumptions may impact the carrying amount of the liability. Interest rates are one of the basic parameters for measuring the liability. At the end of the reporting period, based on the opinion of an independent actuary, an appropriate discount rate for the Company is used for setting the present value of estimated future cash outflow due to these benefits. In setting the discount rate for the reporting period, the actuary extrapolates current interest rates of treasury bonds along the profitability curve expressed in the currency of the future benefits payments, to obtain a discount rate enabling the discounting of payments with maturities which are longer than the maturities of the bonds.
Other macroeconomic assumptions used to measure liabilities due to future employee benefits, such as the inflation rate or the minimum salary, are based on current market conditions. The assumptions used to measure liabilities as at 31 December 2018 are presented in Note 11.2.
| As at 31 December 2018 |
As at 31 December 2017 |
|
|---|---|---|
| an increase in the discount rate by 1% | (316) | ( 252) |
| a decrease in the discount rate by 1% | 421 | 331 |
| an increase in the coal price increase rate and the salary increase rate by 1% |
411 | 347 |
| a decrease in the coal price increase rate and the salary increase rate by 1% |
(316) | ( 255) |
| As at 31 December 2018 |
As at 31 December 2017 |
|
|---|---|---|
| Non-current | 2 235 | 1 879 |
| Current | 141 | 111 |
| Liabilities due to future employee benefits programs | 2 376 | 1 990 |
| Employee remuneration liabilities | 193 | 175 |
| Accruals (unused annual leave, bonuses, other) | 277 | 363 |
| Employee liabilities | 470 | 538 |
| Total employee benefits liabilities | 2 846 | 2 528 |
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
||
|---|---|---|---|
| Remuneration | 2 222 | 2 177 | |
| Costs of social security and other benefits | 904 | 876 | |
| Costs of future benefits | 198 | 157 | |
| Note 4.1 | Employee benefits expenses | 3 324 | 3 210 |
| Retirement | ||||||
|---|---|---|---|---|---|---|
| Total | Jubilee | and | Coal | Other | ||
| liabilities | awards | disability | equivalent | benefits | ||
| benefits | ||||||
| As at 1 January 2017 | 1 800 | 273 | 261 | 1 239 | 27 | |
| Note 11.1 | Total costs recognised in profit or loss | 157 | 63 | 24 | 70 | - |
| Interest costs | 64 | 10 | 9 | 45 | - | |
| Current service costs | 60 | 20 | 15 | 25 | - | |
| Actuarial losses recognised in profit or loss | 33 | 33 | - | - | - | |
| Note 8.2.2 | Actuarial (gains)/losses recognised in other comprehensive income |
130 | - | 24 | 125 | ( 19) |
| Benefits paid | ( 97) | ( 33) | ( 23) | ( 40) | ( 1) | |
| As at 31 December 2017 | 1 990 | 303 | 286 | 1 394 | 7 | |
| Note 11.1 | Total costs recognised in profit or loss | 198 | 99 | 25 | 74 | - |
| Interest costs | 68 | 11 | 10 | 47 | - | |
| Current service costs | 63 | 21 | 15 | 27 | - | |
| Actuarial losses recognised in profit or loss | 67 | 67 | - | - | - | |
| Note 8.2.2 | Actuarial losses recognised in other comprehensive income |
303 | - | 50 | 238 | 15 |
| Benefits paid | ( 115) | ( 40) | ( 28) | ( 46) | ( 1) | |
| As at 31 December 2018 | 2 376 | 362 | 333 | 1 660 | 21 |
| As at 31 December | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|
| Present value of liabilities due to employee benefits |
2 376 | 1 990 | 1 800 | 1 905 | 1 956 |
| 2019 | 2020 | 2021 | 2022 | 2023 and beyond |
|
|---|---|---|---|---|---|
| - discount rate | 2.82% | 2.82% | 2.82% | 2.82% | 2.82% |
| - coal price increase rate | 8.70% | 3.00% | 3.00% | 3.00% | 3.00% |
| - lowest salary increase rate | 7.14% | 4.89% | 5.08% | 4.00% | 4.00% |
| - expected inflation | 3.20% | 2.90% | 2.50% | 2.50% | 2.50% |
| - future expected increase in salary | 5.60% | 5.00% | 4.80% | 3.90% | 3.90% |
| 2018 | 2019 | 2020 | 2021 | 2022 and beyond |
|
|---|---|---|---|---|---|
| - discount rate | 3.35% | 3.35% | 3.35% | 3.35% | 3.35% |
| - coal price increase rate | 5.00% | 3.20% | 3.00% | 3.00% | 3.00% |
| - lowest salary increase rate | 0.00% | 4.20% | 4.00% | 4.00% | 4.00% |
| - expected inflation | 2.30% | 2.70% | 2.50% | 2.50% | 2.50% |
| - future expected increase in salary | 5.10% | 2.70% | 2.50% | 2.50% | 2.50% |
The change in actuarial gains/losses was caused by a change in the assumptions in respect of the decrease of the discount rate, the increase in coal prices and the increase in the lowest salary.
For purposes of reassessment of the liabilities at the end of the current period, the parameters assumed were based on available forecasts of inflation, analysis of coal prices rates and of the lowest salary rates, and also based on the anticipated profitability of non-current treasury bonds.
| Change in financial assumptions | 275 |
|---|---|
| Change in demographic assumptions | ( 58) |
| Other changes | 153 |
| Total actuarial (gains)/losses | 370 |
| Change in financial assumptions | 49 |
|---|---|
| Change in demographic assumptions | 84 |
| Other changes | 30 |
| Total actuarial (gains)/losses | 163 |
| Retirement | |||||
|---|---|---|---|---|---|
| Year of maturity: | Total | Jubilee | and disability | Coal | Other |
| liabilities | awards | benefits | equivalent | benefits | |
| 2019 | 140 | 37 | 49 | 53 | 1 |
| 2020 | 150 | 33 | 53 | 63 | 1 |
| 2021 | 97 | 23 | 12 | 61 | 1 |
| 2022 | 94 | 23 | 10 | 60 | 1 |
| 2023 | 95 | 23 | 13 | 58 | 1 |
| Other years | 1 799 | 222 | 196 | 1 364 | 17 |
| Total liabilities in the statement of financial position as at 31 December 2018 |
2 375 | 361 | 333 | 1 659 | 22 |
| Year of maturity: | Total liabilities |
Jubilee awards |
Retirement and disability benefits |
Coal equivalent |
Other benefits |
|---|---|---|---|---|---|
| 2018 | 111 | 36 | 29 | 45 | 1 |
| 2019 | 161 | 33 | 76 | 52 | - |
| 2020 | 84 | 22 | 11 | 51 | - |
| 2021 | 81 | 20 | 11 | 50 | - |
| 2022 | 77 | 19 | 9 | 48 | 1 |
| Other years | 1 476 | 173 | 150 | 1 148 | 5 |
| Total liabilities in the statement of financial position as at 31 December 2017 |
1 990 | 303 | 286 | 1 394 | 7 |
The accounting policies and important estimates and assumptions presented in Note 10 are applicable to transactions entered into with related parties.
| Operating income from related parties | from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|---|---|---|
| From subsidiaries | 1 163 | 630 |
| From joint ventures | 21 | 26 |
| Total | 1 184 | 656 |
In 2018, dividends from subsidiaries amounted to PLN 239 million (in the comparable period: PLN 4 million).
| As at 31 December 2018 |
As at 31 December 2017 |
|
|---|---|---|
| Trade and other receivables from related parties | 6 818 | 5 553 |
| From subsidiaries | 6 716 | 5 486 |
| From joint ventures | 102 | 67 |
| Payables towards related parties | 917 | 684 |
| Towards subsidiaries | 906 | 684 |
| Towards joint ventures | 11 | - |
| Purchases from related entities | 5 039 | 4 429 |
| Purchase of products, merchandise, materials and other purchases from subsidiaries |
5 039 | 4 429 |
Pursuant to IAS 24, the Company is obliged to disclose unsettled balances, including payables towards the Polish Government and entities controlled or jointly controlled by the Polish Government, or over which the Polish Government has significant influence.
As at 31 December 2018, the balances of payables due to agreements necessary to conduct principal operating activities of the Company in the amount of PLN 200 million (as at 31 December 2017: PLN 202 million) were comprised of:
In the current and comparable periods, no other individual transactions were identified which would be considered as significant in terms of unusual scope and amount.
The remaining transactions, which were collectively significant, between the Company and the Polish Government and with entities controlled or jointly controlled by the Polish Government, or over which the government has significant influence, were within the scope of normal, daily economic operations, carried out at arm's length. These transactions concerned the following:
In accordance with Resolution No. 10/2018 of the Ordinary General Meeting of KGHM Polska Miedź S.A. dated 6 July 2018 regarding appropriation of the profit for financial year 2017, the entirety of the profit was transferred to the Company's reserve capital.
In accordance with Resolution No. 7/2017 of the Ordinary General Meeting of KGHM Polska Miedź S.A. dated 21 June 2017 regarding the payout of a dividend from prior years' profits and setting the dividend date as well as the dividend payment dates, the amount of PLN 200 million was allocated as a dividend, representing PLN 1.00 per share.
The dividend date (the date on which the right to dividend is set) was set on 14 July 2017. Moreover, it was decided that the dividend will be paid in two instalments: on 17 August 2017 – the amount of PLN 100 million (representing PLN 0.50 per share) and on 16 November 2017 – the amount of PLN 100 million (representing PLN 0.50 per share). All shares of the Company are ordinary shares.
Receivables not constituting financial assets are initially recognised at nominal value, and at the end of the reporting period they are measured in the amount receivable.
Accounting policies concerning financial assets were described in Note 7.
| As at 31 December 2018 |
As at 31 December 2017 |
||
|---|---|---|---|
| Other non-current non-financial assets | 24 | 25 | |
| Non-financial advances | 15 | 14 | |
| Prepayments | 9 | 10 | |
| Other | - | 1 | |
| Other current assets | 538 | 342 | |
| Note 7.1 | Other current financial assets | 489 | 288 |
| Cash pooling receivables | 247 | 124 | |
| Receivables due to guarantees granted | 97 | 72 | |
| Receivables due to payments for letters of credit | 63 | 41 | |
| Loans granted | 17 | 9 | |
| Other | 65 | 42 | |
| Other current non-financial assets | 49 | 54 | |
| Non-financial advances | 36 | 47 | |
| Other | 13 | 7 |
Other financial liabilities are initially recognised at fair value less transaction cost, and at the end of the reporting period they are measured at amortised cost.
| As at 31 December 2018 |
As at 31 December 2017 |
|
|---|---|---|
| Trade payables | 162 | 163 |
| Other | 37 | 44 |
| Other liabilities – non-current | 199 | 207 |
| Special funds | 335 | 309 |
| Accruals, including: | 120 | 93 |
| provision for purchase of property rights of consumed electricity |
45 | 45 |
| charge for discharging of gases and dusts to the air | 48 | 25 |
| Non-cash advances | 3 | 70 |
| Acquisition of investment certificates | 133 | - |
| Liabilities due to the settlement of the Tax Group | 10 | 67 |
| Deferred income | 14 | 8 |
| Other | 96 | 87 |
| Other liabilities – current | 711 | 634 |
The value of contingent assets and liabilities and other liabilities not recognised in the statement of financial position were determined based on estimates.
| As at 31 December 2018 |
As at 31 December 2017 |
||
|---|---|---|---|
| Contingent assets | 558 | 490 | |
| Guarantees received | 168 | 150 | |
| Promissory notes receivables | 225 | 180 | |
| Other | 165 | 160 | |
| Contingent liabilities | 3 151 | 2 704 | |
| Note 8.6 | Guarantees granted | 2 828 | 2 280 |
| Note 8.6 | A promissory note | 176 | 160 |
| Liabilities due to implementation of projects and inventions |
- | 94 | |
| Other | 147 | 170 | |
| Other liabilities not recognised in the statement of financial position |
451 | 465 | |
| Liabilities towards local government entities due to expansion of the tailings storage facility |
113 | 117 | |
| Liabilities due to operating leases | 338 | 348 |
Capital commitments incurred in the reporting period, but not recognised in the statement of financial position, were as follows (as at 31 December of a given year):
| As at 31 December 2018 |
As at 31 December 2017 |
|
|---|---|---|
| Capital commitments due to the purchase of: | ||
| property, plant and equipment | 4 652 | 4 779 |
| intangible assets | 74 | 75 |
| Total capital commitments | 4 726 | 4 854 |
The Company obtained the right of perpetual usufruct of land mostly free of charge on the basis of laws in force. The land subject to perpetual usufruct is industrial area related to the core business activities, which also includes protective zones in which environmental quality standards have been exceeded as a result of the activities carried out.
Due to the nature of the use of the above-mentioned land, as at 31 December 2018 the Company had not determined fair values for these perpetual usufruct rights.
The table below contains information on future payments due to the right of perpetual usufruct of land.
| As at 31 December 2018 |
As at 31 December 2017 |
|
|---|---|---|
| Under one year | 11 | 9 |
| From one to five years | 44 | 37 |
| Over five years | 564 | 468 |
| Total value of future contingent payments due to the right of perpetual usufruct of land |
619 | 514 |
The Company's liabilities due to the right of perpetual usufruct of land, which were not recognised in the statement of financial position, were estimated on the basis of annual payment rates resulting from recent administrative decisions and the useful life of the land subject to this right.
| As at 31 December 2018 |
As at 31 December 2017 |
|
|---|---|---|
| White-collar employees | 4 735 | 4 700 |
| Blue-collar employees | 13 557 | 13 498 |
| Total (full-time equivalent) | 18 292 | 18 198 |
| from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|---|---|
| 26 | 26 |
| 10 | 20 |
| 31 | ( 16) |
| ( 2) | 4 |
| 65 | 34 |
| from 1 January 2018 to 31 December 2018 | |||||
|---|---|---|---|---|---|
| Remuneration of members of the Management Board (in PLN thousands) |
Period when function served |
Remuneration for the period of service as a member of the Management Board |
Remuneration after the period of service as a member of the Management Board |
Benefits due to termination of employment |
Total earnings |
| Members of the Management Board serving in the function as at 31 December 2018 |
|||||
| Marcin Chludziński | 06.07-31.12 | 405 | - | - | 405 |
| Radosław Stach | 06.07-31.12 | 362 | - | - | 362 |
| Katarzyna Kreczmańska-Gigol | 06.07-31.12 | 380 | - | - | 380 |
| Adam Bugajczuk | 24.08-31.12 | 263 | - | - | 263 |
| Paweł Gruza | 10.09-31.12 | 230 | - | - | 230 |
| Members of the Management Board not serving in the function as at 31 December 2018 |
|||||
| Stefan Świątkowski | 01.01-06.07 | 456 | - | 421 | 877 |
| Rafał Pawełczak | 01.01-06.07 | 456 | - | 421 | 877 |
| Ryszard Jaśkowski | 01.01-06.07 | 441 | - | 101 | 542 |
| Radosław Domagalski - Łabędzki | 01.01-10.03 | 171 | - | 427 | 598 |
| Michał Jezioro | 01.01-10.03 | 165 | - | 427 | 592 |
| Piotr Walczak | - | - | - | 124 | 124 |
| TOTAL | 3 329 | - | 1 921 | 5 250 | |
| Remuneration of members of the | Remuneration for | from 1 January 2017 to 31 December 2017 Remuneration |
|||
| Management Board (in PLN thousands) |
Period when function served |
the period of service as a member of the Management Board |
after the period of service as a member of the Management Board |
Benefits due to termination of employment |
Total earnings |
| Members of the Management Board serving in the function as at 31 December 2017 |
|||||
| Radosław Domagalski - Łabędzki | 01.01-31.12 | 1 353 | - | - | 1 353 |
| Michał Jezioro | 01.01-31.12 | 1 223 | - | - | 1 223 |
| Stefan Świątkowski | 01.01-31.12 | 1 695 | - | - | 1 695 |
| Rafał Pawełczak | 03.02-31.12 | 1 167 | - | - | 1 167 |
| Ryszard Jaśkowski | 24.07-31.12 | 348 | - | - | 348 |
| Other Members of the Management Board not serving in the function as at 31 December 2017 |
|||||
| Jacek Rawecki | 01.01-03.02 | 136 | 420 | 528 | 1 084 |
| Piotr Walczak | 01.01-31.05 | 703 | 559 | 391 | 1 653 |
| Krzysztof Skóra | - | - | 316 | 386 | 702 |
| Mirosław Biliński | - | - | 185 | 256 | 441 |
| Herbert Wirth | - | - | - | 411 | 411 |
| Jarosław Romanowski | - | - | - | 46 | 46 |
| Marcin Chmielewski | - | - | - | 329 | 329 |
| Mirosław Laskowski | - | - | 92 | - | 92 |
| Adam Sawicki Jacek Kardela |
- - |
- - |
107 - |
- 329 |
107 329 |
| from 1 January 2018 to 31 December 2018 | |||||||
|---|---|---|---|---|---|---|---|
| Remuneration of members of the Supervisory Board (in PLN thousands) |
Period when function served |
Current employee benefits |
Current benefits due to service |
Total earnings |
|||
| Members of the Supervisory Board serving in the function as at 31 December 2018 |
|||||||
| Andrzej Kisielewicz | 06.07-31.12 | 60 | 60 | ||||
| Leszek Banaszak | 06.07-31.12 | - | 55 | 55 | |||
| Bogusław Szarek | 01.01-31.12 | 221 | 114 | 335 | |||
| Jarosław Janas | 06.07-31.12 | - | 55 | 55 | |||
| Marek Pietrzak | 01.01-31.12 | - | 114 | 114 | |||
| Agnieszka Winnik -Kalemba | 01.01-31.12 | - | 114 | 114 | |||
| Ireneusz Pasis | 06.07-31.12 | - | 55 | 55 | |||
| Józef Czyczerski | 01.01-31.12 | 135 | 114 | 249 | |||
| Bartosz Piechota | 06.07-31.12 | - | 55 | 55 | |||
| Janusz Marcin Kowalski | 01.01-31.12 | - | 114 | 114 | |||
| Members of the Supervisory Board not serving in the function as at 31 December 2018 |
|||||||
| Leszek Hajdacki | 01.01-06.07 | 109 | 59 | 168 | |||
| Dominik Hunek | 01.01-06.07 | - | 65 | 65 | |||
| Michał Czarnik | 01.01-06.07 | - | 59 | 59 | |||
| Jarosław Witkowski | 01.01-06.07 | - | 59 | 59 | |||
| Wojciech Andrzej Myślecki | 01.01-03.04 | - | 30 | 30 |
| from 1 January 2017 to 31 December 2017 | ||||||
|---|---|---|---|---|---|---|
| Remuneration of members of the Supervisory Board (in PLN thousands) |
Period when function served |
Current employee benefits |
Current benefits due to service |
Total earnings |
||
| Members of the Supervisory Board serving in the function as at 31 December 2017 |
||||||
| Dominik Hunek | 01.01-31.12 | - | 138 | 138 | ||
| Józef Czyczerski | 01.01-31.12 | 129 | 125 | 254 | ||
| Leszek Hajdacki | 01.01-31.12 | 237 | 125 | 362 | ||
| Bogusław Szarek | 01.01-31.12 | 254 | 168 | 422 | ||
| Michał Czarnik | 01.01-31.12 | - | 131 | 131 | ||
| Jarosław Witkowski | 01.01-31.12 | - | 131 | 131 | ||
| Wojciech Andrzej Myślecki | 01.01-31.12 | - | 129 | 129 | ||
| Marek Pietrzak | 01.01-31.12 | - | 129 | 129 | ||
| Agnieszka Winnik-Kalemba | 01.01-31.12 | - | 126 | 126 | ||
| Janusz Marcin Kowalski | 21.06-31.12 | - | 56 | 56 | ||
| TOTAL | 620 | 1 258 | 1 878 |
TOTAL 465 1 122 1 587
| Deloitte Audyt Spółka z ograniczoną odpowiedzialnością Sp. k. |
from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|---|---|---|
| From the contract for the review and audit of financial statements, of which due to: |
896 | 973 |
| audit of annual financial statements | 589 | 588 |
| assurance services, of which: | 307 | 385 |
| review of financial statements | 256 | 342 |
| other assurance services | 51 | 43 |
| Other Companies from the Deloitte Polska Group - from other contracts |
17 | 431 |
KGHM Polska Miedź S.A. meets the definition of an "energy enterprise" under the Act on Energy.
Pursuant to article 44 of the Act on Energy, the Company is required to prepare, on the basis of the Company's accounting records, information about its regulated activities. The scope of information concerning regulated activities, pursuant to article 44 of the aforementioned Act, constitute the Company's business activities in:
KGHM Polska Miedź S.A. conducts the following types of energy-related activities:
Regulatory accounting is a specific type of accounting, if compared to the accounting carried out in accordance with the Accounting Act of 29 September 1994, conducted by an entrepreneur for its regulated activities including energy activities.
In addition to the accounting policies which were described in the financial statements and were the basis for the keeping of the accounting records and for preparation of the Company's financial statements, KGHM Polska Miedź S.A. applies the following accounting policies for the purposes of regulatory accounting:
The allocation of particular revenue and costs is made in accordance with a given assets' intended purpose and utilisation of assets to meet the needs of a specified type of activity or service, with the causality principle governing the recognition of items of revenue and costs in specified types of activity and with the principle of consistency between recognition by types of activity of items of revenue and costs, which stems from the fact that these items reflect different aspects of the same events.
The allocation of assets, liabilities, equity, revenue and costs is done objectively and is not aimed at making profits or incurring losses.
The methods and principles used in preparing the report on regulatory accounting are applied in a continuous manner. This report was prepared using the same principles for the current and comparable periods.
The methods applied in preparing the report on regulatory accounting are transparent and consistent with the methods and principles applied in other calculations performed for regulatory purposes and with the methods and principles applied in preparing the financial statements.
The Company permits certain simplifications in measurement, recognition and allocation of items of assets, liabilities, equity, revenue and costs as long as it does not significantly distort the true picture of the financial position and assets presented in the financial statements on regulated activities.
The Company prepares financial information on its regulated activities by overlapping the regulated activities' structure with the Company's organisational structure. The Company applies, in a continuous manner, various methods for the allocation of revenue, costs, assets and liabilities to specific types of regulated activities. The following methods were used:
- specific (direct) identification method – applied if a direct identification of value is possible, for example the level of revenue from certain activities,
- direct allocation method (e.g. the purchase cost of production fuel) – this method is applied if there is a direct causeand-effect relationship between the consumed resource and the corresponding cost,
- indirect allocation method on the basis of a predetermined allocation key, this method is used among others, to allocate cost in a situation where no direct cause-and-effect relationship between the utilised resource and the cost item exists and there is a need to use a cost driver (an allocation key) which enables linkage of items with their respective cost. The most commonly used allocation keys are:
In the statement of financial position of KGHM Polska Miedź S.A. for the current and comparable periods, the following items of assets of regulated activities were recognised:
Non-current assets:
1.Fixed assets; 2.Fixed assets under construction;
Current assets:
Other items of assets in the Company's statement of financial position were allocated to other activities due to the lack of a link between these items and regulated activities, or because the share of these items in regulated activities is immaterial.
The identification and allocation of specific items of fixed assets to regulated activities takes place when these items of fixed assets are brought into use. Based on the key consumption for energy carriers, being the quantitative share in sales of the energy carrier in the total volume of the purchased energy carrier less losses, the percentage in the carrying amount of fixed assets used in the energy activities is established.
Volume of energy carriers sold externally in the reporting period x 100%
Share =
Total volume of purchased energy carrier for the reporting period – losses
The allocation of fixed assets under construction to regulated activities is achieved by the detailed identification of expenditures on fixed assets under construction which are related to regulated activities, based on the analysis of accounting records. The remaining expenditures on fixed assets under construction are recognised in other activities of the Company.
The Company recognises the full amount of deferred tax assets due to other deductible temporary differences under other activities, due to their immaterial share in regulated activities.
Allocation of receivables in specific types of regulated activities is done on the basis of detailed identification of revenues from specific types of regulated activities, by analysing the accounting records with respect to unsettled sales invoices. The remaining amount of trade receivables is recognised in other activities. The Company recognises the full amount of other receivables (i.e. apart from trade receivables) in other activities due to their immaterial share in regulated activities.
In the statement of financial position, the following items were recognised in equity and liabilities for the current and comparable periods with respect to regulated activities:
Equity
Liabilities
The full amount of other items of liabilities are recognised by the Company in other activities, due to their immaterial share in regulated activities.
The Company allocates equity to regulated activities as an item offsetting the assets and liabilities.
With respect to regulated activities, deferred tax liabilities were identified arising from taxable temporary differences between the depreciation of property, plant and equipment and intangible assets for tax purposes and their carrying amount.
The allocation of deferred tax liabilities due to the depreciation of property, plant and equipment and the amortisation of intangible assets, with respect to regulated activities, is performed through the use of indicators set for property, plant and equipment and intangible assets. The Company allocates all deferred tax liabilities arising from other taxable temporary differences to other operating activities.
Liabilities due to future employee benefits are allocated to individual types of regulated activities using a revenue key through the indirect allocation method.
Following an analysis of revenues in terms of their allocation to individual types of regulated activities, the Company identified groups of operations which met the following conditions:
Revenues from sales are allocated to individual types of regulated activities using the individual identification method.
Following an analysis of costs in terms of their allocation to individual types of regulated activities, the following types of operating costs were identified:
Costs of sales, selling costs and administrative expenses are allocated to separate types of regulated activities based on the Company's account of the actual costs.
The amount of income tax presented in the statement of profit or loss for individual types of regulated activities is set as a multiple of the financial result and the effective tax rate. The amount of current income tax decreases or increases deferred income tax, which is calculated from the difference between the carrying amount and the taxable amount of the respective assets of regulated activities.
| Energy | Electricity | Gas | ||||
|---|---|---|---|---|---|---|
| As at 31 December 2018 ASSETS |
Company in total |
Principal activities |
activities, of which: |
Distribution | Trade Distribution | |
| Property, plant and equipment | 16 474 | 16 324 | 150 | 150 | - | - |
| Intangible assets | 628 | 628 | - | - | - | - |
| Deferred tax assets | 9 | 9 | - | - | - | - |
| Other non-current assets | 10 987 | 10 987 | - | - | - | - |
| Non-current assets | 28 098 | 27 948 | 150 | 150 | - | - |
| Inventories | 4 102 | 4 102 | - | - | - | - |
| Trade receivables | 310 | 307 | 3 | 1 | 1 | 1 |
| Other current assets | 1 740 | 1 740 | - | - | - | - |
| Current assets | 6 152 | 6 149 | 3 | 1 | 1 | 1 |
| TOTAL ASSETS | 34 250 | 34 097 | 153 | 151 | 1 | 1 |
| EQUITY AND LIABILITIES | ||||||
| Equity | 19 045 | 18 899 | 146 | 144 | 1 | 1 |
| Employee benefits liabilities | 2 235 | 2 234 | 1 | 1 | - | - |
| Provisions for decommissioning costs of mines and other technological facilities |
980 | 980 | - | - | - | - |
| Other non-current liabilities | 7 025 | 7 019 | 6 | 6 | - | - |
| Non-current liabilities | 10 240 | 10 233 | 7 | 7 | - | - |
| Employee benefits liabilities | 611 | 611 | - | - | - | - |
| Other current liabilities | 4 354 | 4 354 | - | - | - | - |
| Current liabilities | 4 965 | 4 965 | - | - | - | - |
| TOTAL LIABILITIES | 15 205 | 15 198 | 7 | 7 | - | - |
| TOTAL EQUITY AND LIABILITIES | 34 250 | 34 097 | 153 | 151 | 1 | 1 |
| Energy | Electricity | Gas | |||
|---|---|---|---|---|---|
| As at 31 December 2017 ASSETS |
Company in total |
Principal activities |
activities, of which: |
Distribution Distribution | |
| Property, plant and equipment | 15 430 | 15 278 | 152 | 151 | 1 |
| Intangible assets | 541 | 541 | - | - | - |
| Deferred tax assets | 31 | 34 | ( 3) | ( 3) | - |
| Other non-current assets | 9 069 | 9 068 | 1 | 1 | - |
| Non-current assets | 25 071 | 24 921 | 150 | 149 | 1 |
| Inventories | 3 857 | 3 857 | - | - | - |
| Trade receivables | 1 034 | 1 033 | 1 | 1 | - |
| Other current assets | 985 | 985 | - | - | - |
| Current assets | 5 876 | 5 875 | 1 | 1 | - |
| TOTAL ASSETS | 30 947 | 30 796 | 151 | 150 | 1 |
| EQUITY AND LIABILITIES | - | - | |||
| Equity | 17 256 | 17 108 | 148 | 147 | 1 |
| Employee benefits liabilities | 1 879 | 1 878 | 1 | 1 | - |
| Provisions for decommissioning costs of mines and other technological facilities |
797 | 797 | - | - | - |
| Other non-current liabilities | 6 376 | 6 374 | 2 | 2 | - |
| Non-current liabilities | 9 052 | 9 049 | 3 | 3 | - |
| Employee benefits liabilities | 649 | 649 | - | - | - |
| Other current liabilities | 3 990 | 3 990 | - | - | - |
| Current liabilities | 4 639 | 4 639 | - | - | - |
| TOTAL LIABILITIES | 13 691 | 13 688 | 3 | 3 | - |
| TOTAL EQUITY AND LIABILITIES | 30 947 | 30 796 | 151 | 150 | 1 |
| Electricity | Gas | |||||
|---|---|---|---|---|---|---|
| from 1 January 2018 to 31 December 2018 |
Company in total |
Principal activities |
Energy activities, of which: |
Distribution | Trade Distribution | |
| Sales revenue | 15 757 | 15 743 | 14 | 7 | 6 | 1 |
| Cost of sales | (12 537) | (12 516) | ( 21) | ( 14) | ( 7) | - |
| Gross profit | 3 220 | 3 227 | ( 7) | ( 7) | ( 1) | 1 |
| Selling costs and administrative expenses |
( 923) | ( 923) | - | - | - | - |
| Profit on sales | 2 297 | 2 304 | ( 7) | ( 7) | ( 1) | 1 |
| Other operating income and costs | 1 149 | 1 149 | - | - | - | - |
| Finance income/(costs) | ( 774) | ( 774) | - | - | - | - |
| Profit before income tax | 2 672 | 2 679 | ( 7) | ( 7) | ( 1) | 1 |
| Income tax expense | ( 647) | ( 641) | ( 6) | ( 6) | - | - |
| Profit for the period | 2 025 | 2 038 | ( 13) | ( 13) | ( 1) | 1 |
| Energy | Electricity | Gas | ||||
|---|---|---|---|---|---|---|
| from 1 January 2017 to 31 December 2017 |
Company in total |
Principal activities |
activities, of which: |
Distribution | Trade Distribution | |
| Sales revenue | 16 024 | 16 011 | 13 | 5 | 6 | 2 |
| Cost of sales | (12 022) | (12 003) | ( 19) | ( 13) | ( 6) | - |
| Gross profit | 4 002 | 4 008 | ( 6) | ( 8) | - | 2 |
| Selling costs and administrative expenses |
( 877) | ( 877) | - | - | - | - |
| Profit on sales | 3 125 | 3 131 | ( 6) | ( 8) | - | 2 |
| Other operating income and costs | (2 004) | (2 004) | - | - | - | - |
| Finance income/(costs) | 1 033 | 1 033 | - | - | - | - |
| Profit before income tax | 2 154 | 2 160 | ( 6) | ( 8) | - | 2 |
| Income tax expense | ( 831) | ( 828) | ( 3) | ( 3) | - | - |
| Profit for the period | 1 323 | 1 332 | ( 9) | ( 11) | - | 2 |
On 1 February 2019, the Company extended the period of availability of the USD 100 million credit line in Bank Gospodarstwa Krajowego to 2 February 2020. Interest on the credit is based on LIBOR plus a margin.
On 13 February 2019, the Company signed an overdraft credit agreement for the amount of PLN 100 million with Bank Pekao S.A. in Warsaw. Interest on the credit is based on WIBOR plus a margin. The credit's period of availability expires on 13 February 2020.
On 27 February 2019, the Company signed an unsecured, working capital facility agreement with Bank Gospodarstwa Krajowego with a financing period of up to 84 months, as a revolving credit line in the amount of USD 450 million for a period of 60 months, with the option to transform it into a non-revolving credit after 60 months. Interest on the credit is based on LIBOR plus a margin.
In January 2019, as a result of liquidation of KGHM I FIZAN and KGHM V FIZAN, 100% of Investment Certificates of these Funds, held by KGHM Polska Miedź S.A., were redeemed. As a result of this, the Company received PLN 391 million.
In January 2019, there was a payment for the second issuance of Investment Certificates, B series, of the following Funds:
In January 2019, the Company acquired Investment Certificates, C series, of the following Funds:
| from 1 October 2018 to 31 December 2018 |
from 1 October 2017 to 31 December 2017 |
from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|
|---|---|---|---|---|
| Revenues from contracts with customers, including: |
4 440 | 4 591 | 15 757 | 16 024 |
| from sales, for which the amount of revenue was not finally determined at the end of the reporting period (IFRS 15, 114) |
199 | N/A* | 831 | N/A* |
| Cost of sales | (3 642) | (3 657) | (12 537) | (12 022) |
| Gross profit | 798 | 934 | 3 220 | 4 002 |
| Selling costs and administrative expenses | ( 269) | ( 256) | ( 923) | ( 877) |
| Profit on sales | 529 | 678 | 2 297 | 3 125 |
| Other operating income/(costs) | 490 | (1 315) | 1 149 | (2 004) |
| interest income calculated using the effective interest rate method |
55 | N/A* | 242 | N/A* |
| reversal/(recognition) of impairment losses on financial instruments and (recognition) of impairment losses on purchased or originated credit-impaired assets at the moment of initial recognition (POCI) |
109 | N/A* | 270 | N/A* |
| Finance income/(costs) | ( 275) | 289 | ( 774) | 1 033 |
| Profit/(Loss) before income tax | 744 | ( 348) | 2 672 | 2 154 |
| Income tax expense | ( 149) | ( 179) | ( 647) | ( 831) |
| PROFIT/(LOSS) FOR THE PERIOD | 595 | ( 527) | 2 025 | 1 323 |
| Weighted average number of ordinary shares (million) |
200 | 200 | 200 | 200 |
| Basic/diluted earnings per share (in PLN) | 2.98 | ( 2.64) | 10.13 | 6.62 |
* N/A – not applicable – items in which the following did not occur: measurement in accordance with principles arising from the application, from 1 January 2018, of IFRS 9, and the disclosure requirement of IFRS 15.
| from 1 October 2018 to 31 December 2018 |
from 1 October 2017 to 31 December 2017 |
from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|
|---|---|---|---|---|
| Depreciation of property, plant and equipment and amortisation of intangible assets |
305 | 280 | 1 173 | 1 072 |
| Employee benefits expenses | 805 | 864 | 3 324 | 3 210 |
| Materials and energy, including: | 1 471 | 1 447 | 5 312 | 5 831 |
| Purchased metal-bearing materials | 862 | 932 | 3 040 | 3 750 |
| Electrical and other energy | 203 | 196 | 803 | 775 |
| External services, including: | 455 | 456 | 1 649 | 1 531 |
| Transport | 58 | 54 | 216 | 215 |
| Repairs, maintenance and servicing | 150 | 140 | 511 | 446 |
| Mine preparatory work | 115 | 116 | 477 | 437 |
| Minerals extraction tax | 374 | 456 | 1 671 | 1 765 |
| Other taxes and charges | 97 | 79 | 412 | 389 |
| Advertising costs and representation expenses |
18 | 14 | 43 | 37 |
| Property and personal insurance | 6 | 5 | 23 | 21 |
| Other costs | 2 | 18 | 26 | 68 |
| Total expenses by nature | 3 533 | 3 619 | 13 633 | 13 924 |
| Cost of merchandise and materials sold (+) | 45 | 35 | 177 | 182 |
| Change in inventories of products and work in progress (+/-) |
366 | 287 | ( 236) | (1 097) |
| Cost of products for internal use (-) | ( 33) | ( 28) | ( 114) | ( 110) |
| Total cost of sales, selling costs and administrative expenses, including: |
3 911 | 3 913 | 13 460 | 12 899 |
| Cost of sales | 3 642 | 3 657 | 12 537 | 12 022 |
| Selling costs | 34 | 29 | 115 | 112 |
| Administrative expenses | 235 | 227 | 808 | 765 |
| Note 13.2 Other operating income/(costs) | ||||||
|---|---|---|---|---|---|---|
| from 1 October 2018 to 31 December 2018 |
from 1 October 2017 to 31 December 2017 |
from 1 January 2018 to 31 December 2018 |
from 1 January 2017 to 31 December 2017 |
|||
| Measurement and realisation of derivatives | 56 | ( 1) | 167 | 226 | ||
| Exchange differences on assets and liabilities other than borrowings |
162 | - | 386 | - | ||
| Interest on loans granted and other financial receivables |
56 | 58 | 244 | 310 | ||
| Fees and charges on re-invoicing of costs of bank guarantees securing payments of liabilities |
4 | 8 | 53 | 51 | ||
| Reversal of allowances for impairment of loans due to restructuring of intra-group financing |
- | N/A* | 778 | N/A* | ||
| Reversal of allowances for impairment of loans measured at amortised cost |
( 6) | N/A* | 183 | N/A* | ||
| Reversal of impairment losses on shares in subsidiaries |
402 | - | 402 | - | ||
| Reversal of allowances for impairment of loans recognised at the moment of initial recognition |
85 | N/A* | 85 | N/A* | ||
| Gains on changes in fair value of financial assets measured at fair value through profit or loss |
14 | N/A* | 184 | N/A* | ||
| Dividends income | - | - | 239 | 4 | ||
| Other | 10 | 40 | 78 | 89 | ||
| Total other income | 783 | 105 | 2 799 | 680 | ||
| Measurement and realisation of derivatives | ( 105) | ( 170) | ( 303) | ( 439) | ||
| Losses due to initial recognition of POCI loans due to restructuring of intra-group financing |
- | N/A* | ( 763) | N/A* | ||
| Allowance for impairment of loans under IFRS 9 |
40 | N/A* | ( 4) | N/A* | ||
| Allowance for impairment of loans under IAS 39 |
N/A* | ( 606) | N/A* | ( 606) | ||
| Fair value losses on financial assets measured at fair value through profit or loss |
( 129) | N/A* | ( 247) | N/A* | ||
| Exchange differences on assets and liabilities other than borrowings |
- | ( 280) | - | (1 179) | ||
| Impairment losses on shares and investment certificates in subsidiaries |
( 47) | ( 330) | ( 47) | ( 330) | ||
| Provisions recognised | ( 10) | ( 5) | ( 162) | ( 23) | ||
| Other | ( 42) | ( 29) | ( 124) | ( 107) | ||
| Total other costs | ( 293) | (1 420) | (1 650) | (2 684) | ||
| Other operating income and (costs) | 490 | (1 315) | 1 149 | (2 004) |
* N/A – not applicable – items in which the following did not occur: measurement in accordance with principles arising from the application, from 1 January 2018, of IFRS 9, and the disclosure requirement of IFRS 15.
| from 1 October 2018 | from 1 October 2017 | from 1 January 2018 | from 1 January 2017 | |
|---|---|---|---|---|
| to 31 December 2018 | to 31 December 2017 | to 31 December 2018 | to 31 December 2017 | |
| Exchange differences on borrowings | - | 334 | - | 1 247 |
| Measurement of derivatives | ( 17) | - | 11 | - |
| Total income | ( 17) | 334 | 11 | 1 247 |
| Interest on borrowings | ( 37) | ( 27) | ( 127) | ( 113) |
| Bank fees and charges on borrowings | ( 5) | ( 8) | ( 23) | ( 28) |
| Exchange differences on borrowings | ( 206) | - | ( 592) | - |
| Measurement of derivatives | - | - | - | ( 30) |
| Unwinding of the discount | ( 10) | ( 10) | ( 43) | ( 43) |
| Total costs | ( 258) | ( 45) | ( 785) | ( 214) |
| Finance income/(costs) | ( 275) | 289 | ( 774) | 1 033 |
These financial statements were authorised for issue on 13 March 2019.
President of the Management Board
Marcin Chludziński
Vice President of the Management Board
Adam Bugajczuk
Paweł Gruza
Vice President of the Management Board
Vice President of the Management Board
Katarzyna Kreczmańska-Gigol
Vice President of the Management Board
Radosław Stach
SIGNATURE OF PERSON RESPONSIBLE FOR ACCOUNTING
Executive Director of Accounting Services Center Chief Accountant
Łukasz Stelmach
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.