AI assistant
Ellaktor S.A. — Annual Report 2015
Apr 11, 2016
2744_10-k_2016-04-11_cb246c56-5dab-4322-bb19-a8133a7643c9.pdf
Annual Report
Open in viewerOpens in your device viewer
ANNUAL FINANCIAL REPORT
For the fiscal year from 1 January to 31 December 2015 (pursuant to article 4 of Law 3556/2007 and article 2 of the Decision 7/448/11.10.2007 of the Capital Market Commission's Executive Board)
ELLAKTOR SA 25 ERMOU STR. - 145 64 KIFISSIA Tax Registration No.: 094004914-TAX OFFICE FOR SOCIETES ANONYMES SA Reg. No: 874/06/Β/86/16 – 100065 G.E.MI. (General Electronic Commercial Registry) No 251501000
Contents of Annual Financial Report
| A. Statements of Members of the Board of Directors……………………………………………. | 3 |
|---|---|
| Β. Annual Report of the Board of Directors……………………………………………………… | 4 |
| B.1. Annual Report of the Board of Directors of ELLAKTOR SA.…………………………….…… | 4 |
| B.2. Explanatory Report of the Board of Directors…………………………………………………. | 17 |
| B.3. Corporate Governance Statement……………………….……………………………………… | 19 |
| C. Independent Certified Auditor- Accountant Report……………………………………………. | 25 |
| D. Annual Financial Statements for the fiscal year from 1 January to 31 December 2015….… | 28 |
| E. Figures and Information for the fiscal year from 1 January to 31 December 2015…………. | 124 |
| F. Information according to article 10 of Law 3401/2005………………………………………. | 125 |
| G. Website where the Company and Consolidated Statements and Subsidiary Financial | |
| Statements are posted……………………………………………………………………………… | 127 |
The annual financial statements of the Group and the Company from pages 28 through 124 were approved at the meeting of the Board of Directors on 29.03.2016.
| THE CHAIRMAN OF THE BOARD OF DIRECTORS |
THE MANAGING DIRECTOR | THE FINANCIAL MANAGER | THE HEAD OF ACCOUNTING DEPT. |
|---|---|---|---|
| ANASTASIOS P. KALLITSANTSIS | LEONIDAS G. BOBOLAS | ALEXANDROS K. SPILIOTOPOULOS |
EVANGELOS N. PANOPOULOS |
ID Card No. Ξ 434814 ID Card No. Σ 237945 ID Card No. X 666412 ID Card No. ΑΒ 342796
A. Statements of Members of the Board of Directors
(pursuant to article 4 par. 2 of Law 3556/2007)
The members of the Board of Directors of the Company trading as ELLAKTOR SA (hereinafter the Company), with registered offices at 25 Ermou str., Kifissia, Attica:
-
- Anastasios Kallitsantsis, son of Parisis, Chairman of the Board of Directors
-
- Leonidas Bobolas, son of Georgios, Managing Director
-
- Dimitrios Koutras, son of Athanasios, Vice-Chairman of the Board of Directors, appointed as per decision of the Company's Board of Directors
acting in our above capacity, hereby state and confirm that, to the best of our knowledge:
(a) the annual financial statements of the Company and the Group for the year 01.01-31.12.2015, which have been prepared in accordance with the applicable international accounting standards, fairly represent the assets and liabilities, the equity and the statement of income and operating results of the Company as well as of the companies included in the consolidation as a whole, pursuant to the provisions of article 4 of Law 3556/2007, and
(b) the annual report of the Company's Board of Directors fairly represents the information required under article 4(2) of Law 3556/2007.
Kifissia, 29 March 2016
THE CHAIRMAN OF THE BOARD OF DIRECTORS THE MANAGING DIRECTOR THE VICE-CHAIRMAN OF THE
BOARD OF DIRECTORS
ANASTASIOS P. KALLITSANTSIS LEONIDAS G. BOBOLAS DIMITRIOS ATH. KOUTRAS
ID Card No. Ξ 434814 ID Card No. Σ 237945 ID Card No. AE 023455
B. Annual Report of the Board of Directors
B.1. Annual Report of the Board of Directors of ELLAKTOR SA
on the consolidated and separate financial statements for the fiscal year from 1 January to 31 December 2015
This report of the Board of Directors pertains to the twelve-month period of the fiscal year 2015 that ended (01.01-31.12.2015), and provides summary financial information about the annual financial statements and results of ELLAKTOR SA and the ELLAKTOR Group Companies. The Report outlines the most important events which took place during 2015, and the effect that such events had on the financial statements, the main risks and certainties the Group is faced with, while it also sets out qualitative information and estimates about future activities. Finally, the report includes important transactions entered into between the Company and Group and related parties, and a Corporate Governance Statement (pursuant to Law 3873/2010).
The companies included in the consolidation, except for parent company ELLAKTOR SA, are those mentioned in note 41 of the accompanying financial statements.
This Report was prepared pursuant to article 4 of Law 3556/2007 and accompanies the financial statements for the fiscal year 01.01-31.12.2015.
I. Introduction
Despite the signs of stabilisation of the Greek economy in 2014, for the first time after six years (0.8% increase in the GDP, attainment of primary surplus), the uncertainty at political and macroeconomic levels increased again in 2015. The extended negotiations with the institutions relating to the financing for Greece, the referendum, the bank holiday, the imposition of capital controls (which are still applicable) and the parliamentary elections in September 2015 adversely affected the Greek economy, which returned to recession, with the GDP falling by 0.2% on an annual basis, and negatively affected the domestic activities of the Group and, in particular, the construction business.
The agreement between the Greek Government and its creditors in August 2015 for an assistance programme involving a loan of EUR 86 billion from the ESM (European Stability Mechanism) and the successful recapitalisation of the four systemic banks in December 2015 mitigated the negative impact and raise optimism about the gradual stabilisation of the macroeconomic and financial environment in Greece. However, risks continue, since the completion of the first evaluation of the programme, which will pertain to a series of fiscal adjustment measures and, above all, measures for the implementation of the requisite reforms, is still pending in late March 2016. At the same time, international capital markets face increased volatility, the refugee problem has intensified with increased flows of refugees to Greece, while, lastly, the geopolitical risk is also increased (regional tensions, increase in terrorist attacks, etc.). Therefore, it is assessed that 2016 will be a difficult year for the Greek economy.
The following significant events took place in 2015 as part of the overall strategy of the Group, which aims to strengthen its main activities both in Greece and abroad:
• The subsidiary construction company AKTOR reinforced its international presence in Wastewater Treatment Plants, since, being the Leader of the Joint Venture "PTAR Εxpansion del Salitre", with the associated companies Aqualia Infraestructuras, a member of the Spanish FCC Group, and the Colombian company CASS Constructores, was selected as successful bidder in the international tender for the Design and Construction of the Extension to the Wastewater Treatment Plant "El Salitre", which serves the capital of Colombia, Bogotá, and is financed by the World Bank (a bid of USD 490 million).
- In the Concessions segment, the Hellenic Parliament approved in December 2015 the Agreement Amending the Provisions of the Concession Contract between the Ministry of Infrastructure and the Concessionaire MOREAS S.A. (Corinth-Tripoli-Kalamata Motorway), in which the HELLAKTOR Group holds a participating interest of 71.67%), with a view to restoring the economic balance of the project that had been disturbed by the financial crisis of the recent years. The implementation date of the amendment to the Concession Contract was finally set at 23 February 2016. According to the amended agreement:
- the ultimate time of completion of the project construction is set at late October 2016;
- a provision has been made for an extra operational grant by the Ministry of Infrastructure of EUR 330 million (in current prices and provided that no respective deficit is recorded in the project's income statement);
- the shareholders of the concessionaire MOREAS S.A. undertake to pay an extra amount of EUR 20 million for the additional binding investment;
- the maximum nominal return of the binding investment is set at 5%.
- Lastly, compensation of EUR 80 million to the Concessionaire and of EUR 50 million to the construction consortium was paid on the implementation date of the amendment to the contract (23 February 2016).
- Moreover, in the second half of 2015, the overdue payments by the Greek State (e.g. guaranteed receipt from the Greek State, VAT refund) for the two other major road works in which the Group participates, namely the Olympia Odos (Elefsina-Corinth-Patras Motorway) and the Aegean Motorway (Maliakos-Kleidi Motorway), were executed and the recommencement of the construction works was scheduled. The construction backlog of the concession projects under construction stands at EUR 235 million.
- In the Environment segment, the subsidiary HELECTOR in collaboration with AKTOR- completed the implementation of the project of Design and Construction of the Integrated System of Solid Waste Management Plants in the Municipality of Sofia, Bulgaria, with a capacity of 410,000 tons per annum, totally amounting to EUR 90 million.
- Also in the Environment segment, the Group, via the special purpose subsidiary company EPADYM SA (shareholders in which are the subsidiary companies AKTOR Concessions S.A. and HELECTOR S.A.), signed the first Private-Public Partnership (PPP) in the field of the Environment in Greece for the project "Design, Financing, Construction, Maintenance and Operation of Infrastructures of the Integrated Waste Management System of the Region of Western Macedonia under a PPP", with a total estimated investment of EUR 48 million.
- In the segment of Wind Farms, the subsidiary ELLINIKI TECHNODOMIKI ANEMOS SA proceeds with the implementation of its investment plan, having increased in 2015 its installed capacity to 208MW, while wind farms with an additional capacity of 57MW are under construction.
As stated above, the year 2016 has begun with increased uncertainty, since the completion of the first evaluation of the new financing program for Greece is pending, the refugee problem is at its peak, questions of security and terrorism have intensified internationally and, lastly, the international capital markets are faced with increased volatility. Any negative developments are likely to have an impact on the Company's and the Group's business, their results, their financial standing and their prospects. The Management continually assesses the situation and its possible consequences on the Group, to ensure that all necessary and possible measures and actions are taken in good time to minimise any negative impact.
II. Overview of results for 2015
The Group's consolidated income for the fiscal year 2015 amounted to EUR 1,533.1 million in total, marginally decreased by 0.7% compared to EUR 1,544.5 million in 2014. At the level of individual activities, revenues in the Construction segment and the Environment segment slightly decreased by EUR 9.6 million and EUR 9.9 million, respectively, revenues in the Wind Farm segment increased by EUR 8.3 million, while the turnover in the Concession segment remained substantially unchanged (decreased by EUR 0.6 million).
Operating results for 2015 stood at EUR 28.8 million, which are though charged by extraordinary losses of EUR 58.3 million, which include:
- a. EUR 37.2 million, due to impairment of participating interests in mining companies (Eldorado Gold and Hellas Gold) in the Construction segment;
- b. EUR 14.1 million, due to impairment in the value of property (EUR 11.8 million relating to Other activities and EUR 2.3 million relating to Real estate development)
- c. EUR 7 million due to impairment of goodwill in ELPEDISON (relating to Other activities).
Not taking into account the above mentioned charges, operating results for 2015 would stand at EUR 87.1 million, as compared to respectively adjusted operating results of EUR 99.5 million for 2014.
Profit/(loss) before tax amounted to losses of EUR 53.9 million for the Group, mainly due to the above impairment, compared to losses of EUR 10.8 million in 2014. The Group recorded losses after tax of EUR 90.4 million as compared to losses after tax of EUR 33.3 million in the previous year.
At balance sheet level, the Group's total cash and cash equivalents as of 31.12.2015 amounted to EUR 450.4 million compared to EUR 679.9 million on 31.12.2014, and equity amounted to EUR 1,031.2 million compared to EUR 1,116.2 million on 31.12.2014.
Total borrowings at consolidated level amounted to EUR 1,492.2 million on 31.12.2015 compared to EUR 1,550.7 million on 31.12.2014. Out of total borrowings, the amount of EUR 322.3 million corresponds to shortterm and the amount of EUR 1,169.8 million to long-term borrowings. Total borrowings include amounts from parent company non-recourse debt under co-financed projects, amounting to EUR 630.9 million. The gearing ratio as of 31.12.2015 for the Group was calculated at 33.8%. This ratio is calculated as the quotient of net corporate debt to total employed capital (i.e. total equity plus net debt).
The Group's net debt as of 31.12.2015 and 31.12.2014, respectively, is detailed in the following table:
| All amounts in EUR EURO | GROUP | |
|---|---|---|
| 31-Dec-15 | 31-Dec-14 | |
| Short term bank borrowings | 322.3 | 275.3 |
| Long-term bank borrowings | 1,169.8 | 1,275.4 |
| Total borrowings | 1,492.2 | 1,550.7 |
| Less: Non recourse debt | 630.9 | 778.1 |
| Subtotal of Corporate Debt (except non recourse debts) | 861.3 | 772.6 |
| Less: Cash and cash equivalents (1) | 334.1 | |
| GROUP | ||
| 31-Dec-15 | 31-Dec-14 | |
| Net Corporate Debt/Cash | 527.2 | 414.3 |
| Total Group Equity | 1,031.2 | 1,116.2 |
| Total Capital | 1,558.4 | 1,530.5 |
| Gearing Ratio | 0.338 | 0.271 |
(1) Restricted cash (EUR 49.9 million), time deposits over 3 months (EUR 0.5 million), bonds held to maturity (EUR 111.8 million) and money market funds (EUR 46.3 million) have been added to total cash and cash equivalents for 2015 (EUR 450.4 million), and cash and cash equivalents, restricted cash, time deposits over 3 months and bonds held to maturity which correspond to non recourse debt (EUR
324.7 million in total) have been deducted. Accordingly, restricted cash (EUR 72.4 million), time deposits over 3 months (EUR 0.5 million) and bonds held to maturity (EUR 79.1 million) have been added to total cash and cash equivalents for 2014 (EUR 679.9 million), and cash and cash equivalents, restricted cash, time deposits over 3 months and bonds held to maturity which correspond to non recourse debt (EUR 473.6 million in total) have been deducted.
IΙΙ. Development of activities per segment
1. CONSTRUCTION
1.1. Important events
In the Construction segment, revenue amounted to EUR 1,161.3 million in 2015, marginally decreased by approximately 0.8% compared to EUR 1,170.9 million in the fiscal year 2014. However, please note that, while the turnover in the Construction segment had increased by 39.8% in Q1-2015, the project execution rate in the domestic market (public works and concession projects) decelerated in the next quarters, since the liquidity problems faced by the Greek State resulted in payment delays that adversely affected the implementation schedule and the cost of the projects in Greece. On the contrary, the implementation of projects internationally was accelerated, contributing 51% of the turnover in the Construction segment in 2015 as compared to 42% in 2014.
Operating results in the Construction segment stood at losses of EUR 39.9 million, including, though, extraordinary losses of EUR 37.2 million from impairment of participating interests in mining companies. Excluding this extraordinary impairment, the operating results in the Construction segment for 2015 would stand at losses of EUR 2.7 million compared to respectively adjusted operating profits of EUR 23.0 million in the previous year. The negatively adjusted operating results are due to delays in the payments for domestic projects that have entailed implementation delays and increased costs of these projects, while the results from international projects were not high enough to absorb the increased costs of domestic projects. Results before taxes for 2015 were losses of EUR 52.0 million compared to losses of EUR 40.1 million in 2014. The Construction segment recorded losses after taxes of EUR 63.5 million (upon adjustment to the impairment in the value of participating interests in mining companies, the results would be losses after taxes of EUR 26.3 million) as compared to losses after taxes of EUR 45.8 million in 2014.
There were limited awards of new projects in Greece in 2015, while, as mentioned above, delays in the implementation of domestic projects due to payment delays have also been recorded. Emphasis has been placed on implementing projects undertaken abroad, such as the Golden Line Metro and the Internal Securities Forces ("ISF") Camp facilities in Qatar, the implementation of road axes in Serbia, Albania and FYROM, the implementation of the construction of Waste Water Treatment Plants (WWTP) in Addis Ababa (Ethiopia). At the same time, emphasis has been placed on developing works in the segment internationally, by capitalising the accumulated experience and expertise of the Group in contracts for projects of WWTP construction and contracts for PV Park construction.
Therefore, within this context, AKTOR, as the Leader of the joint venture "PTAR Expansion del Salitre" with the associated companies Aqualia Infraestructuras, a member of the Spanish FCC Group, as well as the Colombian CASS Constructores, was announced as the successful bidder in the international tender for the Design and Construction of the Expansion Project for the "El Salitre" Wastewater Treatment Plant, which serves the capital of Colombia, Bogotá and is financed by the World Bank (with a bid of USD 490 million).
Regarding the works contracts for the construction of PV Parks, after its successful activity in Greece, Italy and the Balkan countries in previous years, AKTOR branched out to the markets of England, Chile and Panama in 2014, with considerable success. The activity continued in 2015 in the three above countries and was expanded to the US. In Chile, it signed and started the implementation of a 146MW project, in Panama, it connected to the local network a 12MW project, while it is implementing 6 projects (42ΜW total) with a large construction backlog, while in England it implemented numerous projects (above 150MW in total). In the 3 above countries, AKTOR has a significant market share, which gives it a great growth potential for years to come. A significant event in the period is the award of a 150MW project in the State of Minnesota, USA, which started at the end of the year and is expected to be completed towards the end of 2016. Meanwhile, AKTOR participates in
international tenders both in these countries and the rest of Latin America, Africa and the Middle East to further expand its business abroad. Under the above tenders, AKTOR has been announced as preferred bidder or has been shortlisted in several projects, which is expected to result in the signing of new contracts (e.g. Dominican Republic, Chile, etc.)
Following are some of the largest contracts signed by AKTOR and its subsidiaries in Greece and abroad in 2015:
-
- Operation and Maintenance of the Western Section of the Egnatia Motorway and its Vertical Axes (2015-2018)", with a budget of approximately EUR 26.2 million.
-
- Operation and Maintenance of the Eastern Section of the Egnatia Motorway and its Vertical Axes (2015- 2018)", with a budget of approximately EUR 26.2 million.
-
- Construction of Dry Slurry Stacking Site Phase 1 at the area of the new mining facilities in MADEM LAKKOS, with a budget of approximately EUR 27 million.
-
- As a joint venture with TERNA, completion of the upgrading of the electrified double track in the Piraeus Railway station - Athens Railway Station Exit section, with a budget of approximately EUR 13.6 million.
-
- As a joint venture with Euro Construct Trading 98 SRL, construction of a section of the Bucharest-Brasov motorway, with a budget of approximately EUR 29 million.
-
- Construction of six (6) PV Parks with capacity of 42MWp in David / Cocle, Panama, with a budget of USD 20.7 million.
-
- Construction of one (1) PV Park with capacity of 146MWp in Atacama, Chile, with a budget of USD 55 million.
-
- Construction of sixteen (16) PV Parks with total capacity of 150MWp in Minnesota, USA, with a budget of USD 90 million (the award took place in 2015 and the contract was signed on 4 February 2016).
-
- Construction of twenty one (21) PV Parks with total capacity of 155MWp in England, with a budget of EUR 120 million.
In the quarries segment (which is part of the Group's construction segment), the Greek Ministry of the Environment, Energy and Climate Change and AKTOR ATE have entered into the "Licensing Agreement on Research into and Operation of the State Lignite Mine in the Vevi area in the Regional Entity of Florina"; ratification of the agreement by the Greek Parliament is still pending though.
1.2. Outlook
The backlog of AKTOR and its subsidiaries amounted to EUR 3.2 billion as of 31.12.2015. There are also projects worth EUR 148 million signed after 31.12.2015 and projects worth EUR 253 million, the contracts of which are expected to be signed very soon. Due to the limited award of new projects in Greece, AKTOR still focuses on the development of its business internationally, putting emphasis on the Balkans and the Middle East. Currently, international activities contribute approximately 51% of the income for the construction segment (for 2015), while standing for 53% of the construction backlog.
1.3. Risks and uncertainties
The prolonged uncertainty in 2015 in Greece mostly affected the domestic construction business of the Group, which traditionally contributed the most to the profitability in the construction segment. Therefore, there have been delays in the payments for projects and in the implementation of construction time schedules, accompanied
by increased needs for working capital and, ultimately, increased costs. However, the situation has started becoming normal again since late 2015.
Any continued delay in the award of new construction projects in Greece (both public works and concession projects) could adversely affect the execution of construction backlog.
Given that the State budgets in Middle East countries are negatively affected by oil prices, there is a risk that, if the construction scope of public works in these countries changes (which happens in several cases), the Group will not be able to achieve the desired amendments to the contracts and, therefore, the profitability of these projects could be adversely affected.
Lastly, please note that the Hellenic Competition Commission initiated an inquiry on Greek and foreign construction firms that are active in Greece, including the Group's subsidiary AKTOR ATE, relating to potential breach of the competition regulations. Within the context of the above inquiry, company officers, including AKTOR officers, have been summoned to testify. The above inquiry has not been completed yet.
2. CONCESSIONS
2.1. Important events
Revenue from the Concessions segment in 2015 stood at EUR 206.0 million, marginally down by 0.3% compared to EUR 206.6 in the previous year. Operating profit/(loss) stood at EUR 58.7 million, as compared to EUR 66.7 million in 2014, but with approved compensation from the MOREAS project amounting to EUR 11.5 million. Earnings before tax stood at EUR 19.2 million compared to EUR 31.9 million, and net earnings after taxes stood at EUR 5.1 million compared to EUR 21 million in 2014. Please note that deferred tax of EUR 7.6 million has been charged to the 2015 results due to the impact of the tax rate change from 26% to 29%.
In the Concession segment in Greece, emphasis is placed on accelerating construction works in the concession projects under construction. For the Corinth-Tripoli-Kalamata Motorway, in which the Group holds a participating interest of 71.67%, works are expected to have been completed by October 2016, while, for the two other major concession projects in which the Group participates, i.e. the Aegean Motorway (PATHE Maliakos – Kleidi Section), in which it participates by 20%, and the Elefsina-Corinth-Patra-Pyrgos-Tsakona Motorway, in which it participates by 17%, the new time schedule that is under negotiation provides for their completion in the 1st quarter of 2017.
2.2. Outlook
Due to the economic stringency faced by the Greek State, there seems to be a significant room for development of new infrastructure projects in Greece by attracting private funds via concessions and public-private partnerships. However, clarification of the political leadership's intentions relating to the institution of Concession/PPP projects, as well as the prioritisation and maturation of the relevant projects, are a necessary prerequisite.
In terms of activities abroad, the Group monitors the market and assesses the participation in tenders for concession projects in countries in which it is already active, such as Middle East countries, the Balkans and Russia.
2.3. Risks and uncertainties
For projects that are already in operation, due to the poor financial conjuncture, there is a risk of further reduction in the traffic and, therefore, in the revenues from the projects, even though there is an increasing trend since the beginning of 2015. Uncertainty at a macroeconomic level, as well as the political leadership's disposition to proceed with privatisations/ new concession projects, may lead to delays in the implementation of such projects. There is also a risk of failure to secure the funds required for co-financed / self-financed projects due to the crisis in the greater financial sector and the capital markets.
3. ENVIRONMENT
3.1. Important events
The turnover of the Environment segment stood at EUR 118.2 million in 2015, decreased by 7.7% compared to EUR 128.1 in 2014, mainly due to the completion of construction contracts concluded abroad (e.g. projects in Croatia and Bulgaria). Operating profit/(loss) amounted to EUR 18.2 million, increased by 17.5% compared to EUR 15.5 million for the same period last year. Earnings before tax increased by about 9.5% to EUR 16.6 million, and net earnings after tax amounted to EUR 11.3 million, increased by 11.3% compared to EUR 10.1 for 2014.
In 2015, HELECTOR -in collaboration with AKTOR- completed the implementation of the project of Design, Construction and Commissioning of the Integrated System of Solid Waste Management Plants in the Municipality of Sofia, Bulgaria, with capacity of 410,000 tons per annum, totally amounting to EUR 90 million.
Moreover, via EPADYM SA, a special purpose vehicle, (shareholders in which are the subsidiaries AKTOR Concessions SA and HELECTOR SA), it signed the first Private-Public Partnership in the Environment segment in Greece, by signing the Partnership Agreement and the relevant Financing Agreements for the project "Design, Financing, Construction, Maintenance and Operation of Infrastructure of the Integrated Waste Management System of the Region of Western Macedonia, based on a PPP arrangement". The Project, which it the first integrated waste management project in Greece, is a pilot project at a European level, complies with the strictest specifications laid down in the European environmental law and has won an international award from the World Finance magazine. The Contract involves the financing, insurance, construction and operation of the following infrastructures: A waste treatment plant with an annual capacity of 120,000 tons, a residue landfill, 10 waste transfer stations 9 of which already exist, and an environmental information and training station. The total investment stands at EUR 48 million and is co-financed by the European Investment Bank (EUR 13 million), the Urban Development Fund (Jessica) for Western Macedonia (EUR 13 million), the National Bank of Greece (financing the VAT applicable on the construction works of the project, standing at EUR 5.6 million) and with own resources from AKTOR Concessions S.A. and HELECTOR S.A. (EUR 17 million). At least 200 persons are expected to be immediately employed (construction period - 2 years), while more than 150 permanent job positions are expected to be created over a period of 25 years.
The project "Supply and installation of equipment for the modernisation of the Mechanical Sorting of the Mechanical Recycling and Composting Plant in Chania" was delivered in early December 2015.
3.2. Outlook
Environment remains a segment of particular interest both in Greece and abroad. The obligation of Greece to adapt to EU requirements regarding waste management, the fines imposed on it for keeping illegal landfills and atypical and high-cost solutions adopted in absence of an overall design (e.g. in the case of Tripoli refuse that have to be transported for disposal in the landfill of Kozani) are factors that require the application of modern waste management methods and hence the development of the sector within the country.
In terms of activities abroad, HELECTOR aims at expanding its operations in the greater geographical area of interest, which includes, in addition to Germany, the Eastern Europe and Middle East countries.
The current backlog of HELECTOR from construction projects and contracts (including those signed after 31.12.2015) stands at EUR 93 million.
3.3. Risks and uncertainties
Since May 2016, a pre-litigation investigation of potential transactions relating to two contracts of waste management projects in Cyprus has been in progress, under which current and former HELECTOR officers have been summoned to testify as witnesses. At present, the Group monitors the case and is in process of assessing any impact (the net book value of the Concession Right in the works contract stood on 31.12.2015 at EUR 10.3 million).
It is incontestably necessary to upgrade the domestic waste management infrastructure, but changes in the planning for the implementation of new waste management projects in Greece and the ambiguous political will have adversely affected the time schedule of new project awarding in Greece. However, please note that the available funds from the NSRF 2014-2020 for waste management projects stand at EUR 580 million, which is clearly less than the total necessary investment, assessed at approximately EUR 1.5 billion, without any clear indication as to how that financing gap will be covered.
In addition, the current dire straits and the limited liquidity from the banks have made the funding of co-financed environmental projects more expensive and difficult.
Finally, another major risk for the sector can be identified in reactions of local communities and petitions filed with the Council of State in relation to landfills and waste treatment plants, as well as in the time-consuming procedures for the issue of permits and the approval of environmental conditions.
4. WIND FARMS
4.1. Important events
As of 31.12.2015, the total installed capacity of ELLINIKI TECHNODOMIKI ANEMOS and its subsidiaries was 208 MW, representing 14 wind farms, 1 hydro plant and 1 photovoltaic plant, while wind farms with total capacity of 57 MW are under construction. There are also RES projects (mainly wind farms), with a total capacity of 775 MW, at various stages of the licensing process.
The turnover of the Wind Farm segment stood for 2015 at EUR 40.1 million compared to EUR 31.7 million for 2014, increased by 26.3% due to increased installed capacity and improved wind energy potential. Operating profit/(loss) amounted to EUR 19.6 million, compared to EUR 13.1 million for the same period last year, increased by 50.5%. The operating margin (EBIT) for 2015 stood at 49.0%, compared to 41.2% last year. Earnings before tax stood at EUR 12.2 million, compared to EUR 5.3 million in 2014. Finally, earnings after tax amounted to EUR 7.5 million, compared to EUR 3.6 million, up by 110.7%.
4.2. Outlook
The outlook for ELLINIKI TECHNODOMIKI ANEMOS S.A. is still positive, the main priority being the completion of the 57MW wind farms under construction and the further maturation of RES projects to be developed.
A public consultation was launched in the beginning of 2016 on the new scheme proposed for supporting Renewable Energy Sources that is aimed at the gradual inclusion of RES in the market in electricity by entailing the minimum possible burden for the end consumer from ETMEAR charges (special levies for air pollutant reduction). The new scheme will repeal, for new RES projects (that will sign purchase and sale agreements after 01.01.2016) Feed In Tariffs, since the new RES units will be compensated on the basis of the wholesale electricity prices (System Marginal Price) plus a Feed In Premium, which will be guaranteed and vary according to the market data, with a view to ensuring a fair return on the investment.
4.3. Risks and uncertainties
The uncertainty stemming from the fiscal crisis and recession in Greece may have a negative impact on business activity in general, and the segment's operating results and financial position.
Despite the progress made in recent years, the RES segment is still facing challenges due to the complicated and bureaucratic licensing procedures required for the development and operation of new projects, as well as due to appeals lodged with Hellenic Council of State, possibly resulting in delaying significantly and/or preventing the
implementation of projects. Moreover, any changes to the institutional framework could adversely impact the Group's operating profit/(loss) and the company's capacity to fund new RES projects.
Other significant risk sources are the lack of cadastral maps, property titles and designation of the lands used to construct the projects as public/private lands.
Finally, dependence on weather conditions which are, by nature, unsteady and may vary significantly from year to year, may lead to reduced electricity generation and income for the segment.
5. REAL ESTATE DEVELOPMENT
5.1. Important events
The Group's real estate development segment recorded income amounting to EUR 7.2 million for 2015, compared to EUR 6.3 million for 2014. Operating profit/(loss) stood at EUR 3.7 million compared to zero operating profit/(loss) for 2014 and has been produced from the compensation paid by the Pallini Municipality for land expropriation. Profit/(loss) after tax stood at EUR 1.4 million compared to losses of EUR 1.4 million in 2014.
Currently, the main activity of REDS is the operation of "Smart Park" on the property of subsidiary "YIALOU EMPORIKI & TOURISTIKI SA", in Yialou, Spata-Attica. Despite the decline in retail activities posted by organised establishments, "Smart Park" figures improved in 2015, with 100% of its surface being leased by renown retail companies.
5.2. Outlook
Given the circumstances, the Group has focused its activities on promoting the existing properties. At this point, focus has been placed on obtaining the necessary licenses.
5.3. Risks and uncertainties
The extended macroeconomic uncertainty in Greece may adversely affect the consumption expenditure of the population and, by extension, the results of the Smart Park lessees and, therefore, even though the entire property is leased, the possibility of renegotiating contracts with the lessees cannot be excluded.
Moreover, as a result of reduced demand, there is a high risk that delays will be seen in the development of the Group's real estate in Greece and Romania.
6. OTHER
Thermoelectric plants
The Group participates in ELPEDISON POWER through its subsidiary HELLENIC ENERGY & DEVELOPMENT SA (HE&D), which operates two privately-owned, ultra-modern CHP plants in Thessaloniki (390 MW) and Thisvi, Viotia (421 MW).
Overall electricity production from Company plants stood at 1.14 TWh compared to 0.96 TWh in 2014, with highly increased production in 4Q2015, due to the significant reduction in oil and gas prices. The trend for increased electricity production by ELPEDISON POWER plants is expected to continue through 2016 as well.
Operating results were losses of EUR 8.5 million compared to profits of EUR 23.9 million in 2014, mainly as a result of the absence of revenues from Capacity Availability Certificates in FY2015. Results after taxes stood at losses of EUR 30.6 million compared to profits of EUR 1.7 million in 2014.
Due to the extended uncertainty in the Greek economy in general and in the segment of thermal power plants in particular, the Group recorded in the consolidated financial statements for 2015 impairment of goodwill of its participating interest in ELPEDISON POWER by EUR 7 million (it was charged on the operating profit/(loss) of Other activities).
Casinos
Due to the economic situation, the turnover of the company HELLINIKO CASINO PARNITHAS stood at EUR 88.5 million in 2015, compared to EUR 93.3 million in 2014. Operating profit/(loss) stood at EUR 2.0 million in 2015 compared to EUR 3.9 million in 2014. Earnings before tax stood at EUR 1.5 million compared to EUR 3.7 million in the previous fiscal year, whereas net profit stood at EUR 1.1 million compared to EUR 2.9 million.
IV. Significant transactions between related parties
The most significant transactions of the Company with related parties within the meaning of IAS 24, regard the Company's transactions with the following companies (associated companies within the meaning of article 42e of Codified Law 2190/1920) and are presented in the following table:
Amounts for year ended 2015
| Sales of goods and |
Income from participating |
Purchases of goods and |
|||
|---|---|---|---|---|---|
| (in thousand EUR) | services | interests | services | Receivables | Liabilities |
| Subsidiaries | |||||
| AKTOR SA | 1,777 | - | 198 | 4,727 | 306 |
| EL.TECH. ANEMOS SA | 193 | - | 30 | 344 | 593 |
| AKTOR CONCESSIONS SA | 129 | 29,500 | 2,308 | 13,811 | 46,490 |
| REDS REAL ESTATE DEVELOPMENT SA | 20 | - | - | 104 | - |
| AKTOR FM SA | 68 | - | 667 | - | 317 |
| ELLINIKI TECHNODOMIKI ENERGIAKI SA | 20 | - | - | 91 | - |
| HELECTOR SA | 167 | - | - | 24 | - |
| MOREAS SA | 173 | - | - | 15 | - |
| HELLENIC QUARRIES SA | 33 | - | - | 10 | - |
| TOMI SA | 49 | - | - | 71 | - |
| OTHER SUBSIDIARIES | 1 | 1 | 87 | 18 | |
| Associates | |||||
| ATHENS RESORT CASINO SA | - | 399 | - | - | - |
| OTHER ASSOCIATES | - | - | - | 1 | - |
| Other related parties | |||||
| OTHER RELATED PARTIES | - | - | - | 133 | - |
| TOTAL SUBSIDIARIES | 2,631 | 29,500 | 3,204 | 19,282 | 47,724 |
| TOTAL ASSOCIATES & OTHERS | - | 399 | - | 135 | - |
Amounts for year ended 2014
| (in thousand EUR) | Sales of goods and services |
Income from participating interests |
Purchases of goods and services |
Receivables | Liabilities |
|---|---|---|---|---|---|
| Subsidiaries | |||||
| AKTOR SA | 1,818 | - | 193 | 4,460 | 499 |
| EL.TECH. ANEMOS SA | 225 | - | 26 | 638 | 562 |
| AKTOR CONCESSIONS SA | 613 | 8,500 | 2,315 | 11 | 44,181 |
| REDS REAL ESTATE DEVELOPMENT SA | 20 | - | - | 82 | - |
| AKTOR FM SA | 69 | - | 686 | - | 258 |
| ELLINIKI TECHNODOMIKI ENERGIAKI SA | 21 | - | - | 145 | - |
| HELECTOR SA | 172 | - | - | 71 | - |
| MOREAS SA | 177 | - | - | 14 | - |
| HELLENIC QUARRIES SA | 34 | - | - | 3 | - |
| TOMI SA PROMAS SA - PROJECT MANAGEMENT |
50 | - | - | 16 | - |
| CONSULTANTS | 23 | 418 | - | - | - |
| OTHER SUBSIDIARIES | 1 | 5 | 102 | 18 |
| (in thousand EUR) | Sales of goods and services |
Income from participating interests |
Purchases of goods and services |
Receivables | Liabilities |
|---|---|---|---|---|---|
| Associates | |||||
| ATHENS RESORT CASINO SA | - | 1,366 | - | - | - |
| ASTERION SA | - | 140 | - | - | - |
| OTHER ASSOCIATES | - | - | - | 1 | - |
| Other related parties | |||||
| OTHER RELATED PARTIES | - | - | - | 131 | - |
| TOTAL SUBSIDIARIES | 3,223 | 8,918 | 3,225 | 5,542 | 45,518 |
| TOTAL ASSOCIATES & OTHERS | - | 1,506 | - | 132 | - |
With regard to the above transactions in 2015, the following points are clarified:
Income from sales of goods and services pertains mainly to the invoicing of expenses and real estate lease fees to subsidiaries and associates of ELLAKTOR SA, while the purchase of goods and services pertains mainly to contracts entered into by and between the parent company and its subsidiaries.
The Company's liabilities pertain mainly to contractual obligations for the maintenance of its building facilities and the invoicing of expenses and contracts by Group companies.
The Company's receivables include mainly receivables from the provision of services for administrative and technical support toward the Group's companies, leasing of office premises and the granting of loans to related parties, as well as receivables from dividends receivable.
Income from holdings pertains to dividends from subsidiaries and associates.
The fees paid to Group managers and directors for the period 01.01-31.12.2015 amounted to EUR 7,474 thousand for the Group, and EUR 910 thousand for the Company.
No loans have been granted to BoD members or other executives of the Group (including their families).
No changes have been made to transactions between the Company and related parties, which could have an essential impact on the financial position and the performance of the Company for the period 01.01-31.12.2015.
All transactions mentioned are arms' length transactions.
V. Important events after 31.12.2015
AKTOR, as part of a joint venture with the French company SPIECAPAG, will implement the construction of the first section of the TAP (Trans-Adriatic Pipeline) project in Northern Greece, for the transport of natural gas from Azerbaijan to Europe. This section of the project pertains to the construction of a pipeline with a diameter of 48 inches and a length of 180 kilometres, extending from the Greek-Turkish border to Kavala, including ancillary installations for its operation, and is expected to be completed in approximately two years.
HELECTOR -as part of joint ventures- signed the following contracts in early 2016:
• Service concession agreement for the services of operation and maintenance of the Hazardous Healthcare Waste Incinerator, which was signed on 2 February 2016.
• A private agreement for the exercise of the option provided for by the Agreement as of 31/12/2010 relating to the project "Services of Support, Operation, Maintenance and Repair of the Recycling and Composting Plant". This private agreement was signed on 10/2/2016.
This Annual Report of the Board of Directors for the period from 1 January to 31 December 2015 has been posted on the Internet, at www.ellaktor.com.
B.2. Explanatory Report of the Board of Directors
of ELLAKTOR SA for the fiscal year 2015,
pursuant to article 4 par. 7 and 8 of Law 3556/2007, as in force.
- a. The Company's share capital amounts to EUR 182,311,352.39, divided into 177,001,313 shares with the face value of EUR 1.03 each. All shares are ordinary, registered, voting shares, listed for trading on the Athens Exchange, and specifically in the Large Cap class.
- b. There are no limitations in the Articles of Association regarding transferring company shares, except those provided by Law.
- c. Significant direct or indirect holdings, within the meaning of Law 3556/2007, as of 31.12.2015:
SHAREHOLDER PARTICIPATION PERCENTAGE
-
- LEONIDAS G. BOBOLAS 15.007% (1 ) 2. MITICA LIMITED 9.997% (2 ) 3. WELLINGTON MANAGEMENT LLP 5.099% (3 ) 4. DIMITRIOS P. KALLITSANTSIS 5.070% 5. ANASTASIOS P. KALLITSANTSIS 5.011% (1 )
- ( 1 ) Direct and indirect holding
( 2 ) Also includes the percentage of MITICA PROPERTIES SA (0.48%)
( 3 ) According to official information provided by the Shareholder
- d. There are no holders of shares, pursuant to provisions in the Articles of Association, granting special control rights.
- e. There are no limitations in the Articles of Association regarding voting rights and the deadlines to exercise the right to vote, except those provided by Law.
- f. There are no agreements between shareholders, with associated limitations in the transfer of shares or limitations in exercising voting rights that the Company is aware of.
- g. There are no regulations on the appointment and replacement of the members of the Board of Directors and on the amendment of the Articles of Association, which are differentiated from the ones stipulated in Codified Law 2190/1920.
- h. The Board of Directors or certain members of the Board of Directors are authorized to issue new shares only as provided for by law.
The Extraordinary General Assembly of Shareholders of 9.12.2008 decided: (a) to cancel the program for purchasing own shares as adopted by decision of the company's General Assembly of Shareholders of 10 December 2007 (Article 16(1) of Codified Law 2190/1920) and (b) to approve a new treasury share purchase plan, pursuant to article 16(1) et seq. of Codified Law 2190/1920, to replace the abolished plan, for up to 10% as a maximum of the currently paid up share capital of the Company, including already acquired shares, for a period of up to 2 years, at the minimum and maximum treasury share acquisition price of EUR 1.03 (share face value) and EUR 15.00, respectively. Said Extraordinary general Meeting authorized the Board of Directors to proceed to the purchase of treasury shares, pursuant to article 16 of Codified Law 2190/1920, and in accordance with Commission Regulation 2273/2003.
In execution of the above decisions of the General Meetings, and in implementation of the ELLAKTOR BoD decisions as of 21.1.2008 and 10.12.2008, 3,054,732 treasury shares were acquired over the period from 24.1.2008 to 31.12.2008, which represent 1.73% of the Company's paid up share capital, for the total acquisition value of EUR 21,166,017, at the average acquisition value of EUR 6.93 per share. Over the period from 01.01.2009 to 31.12.2009, 1,515,302 treasury shares were also acquired, representing 0.86% of the Company's paid up share capital, for the total acquisition value of EUR 5,906,258, at the average acquisition price of EUR 3.90 per share. Finally, the Company did not purchase treasury shares
during the period from 01.01.2010 through 8.12.2010, which was the final deadline of the treasury share purchase plan.
The Company currently holds 4,570,034 treasury shares, representing 2.58% of its paid up share capital, for the total acquisition value of EUR 27,072,275, at the average acquisition price of EUR 5.92 per share.
- i. There are no significant agreements that have been signed by the Company, which come into force or are amended or are terminated as a result of the change in the Company's control, following a takeover bid.
- j. There are no agreements between the Company and members of its Board of Directors or its personnel, which provide for the payment of compensation in the event of resignation or termination of employment without reasonable grounds, or termination of term of office, or employment due to a takeover bid, except as provided by Law.
B.3. Corporate Governance Statement
(Article 2(2) of Law 3873/2010)
(a) Corporate Governance Code
ELLAKTOR implements the corporate governance principles, as these are set out in the relevant legislative framework (article 43a(3d) of Law 2190/1920, Law 3016/2002 on corporate governance, article 37 of Law 3693/2008 and article 2(2) of Law 3873/2010). These corporate governance principles have been incorporated in the Corporate Governance Code (based on the SEV (Hellenic Federation of Enterprises) Corporate Governance Code, January 2011), which is posted on the Company's website www.ellaktor.com.
(b) Corporate governance practices implemented by the Company in addition to the provisions of law.
The Company has not adopted corporate governance practices in addition to the relevant legislation provisions for the year ended 2015.
(c) Description of Internal Control and Risk Management Systems
The Company's Board of Directors places particular emphasis on internal control and risk management systems for which it is responsible, aiming at installing and managing systems which optimize risk management efficiency. The Board of Directors is also responsible for identifying, assessing, measuring and generally managing risks, including those related to the reliability of financial statements.
The Internal Control systems' adequacy is monitored by the Audit Committee which updates the Board of Directors through quarterly reports on the current internal control framework, and through reports from the internal control department related to serious control issues or incidents which might have significant financial and business implications.
i. The systems and procedures for risk control and management in relation to the submission of reports and the preparation of individual and consolidated financial statements, include:
ii.
- keeping, developing and implementing single accounting applications and processes;
- reviewing, at regular intervals, of the accounting policies implemented, and disclosing their results to the competent personnel;
- the procedures which ensure that transactions are recognized in line with the International Financial Reporting Standards;
- the existence of policies which govern accounting book keeping, and the procedures related to collections, payments and other financial activities;
- closing procedures, which include submission deadlines, account reconciliations and verifications, updates to competent persons and approvals;
- the implementation of single corporate reporting, both for financial reporting purposes and administrative reporting purposes on a quarterly basis;
-
role determination procedures for system users (ERP) and restriction of access to unauthorized fields (authorizations), to ensure the integrity and confidentiality of financial information;
-
the existence of policies and procedures for each domain, such as major deals, inventory, payment, duty segregation procedures, etc.;
- the preparation on an annual basis by the Company of the consolidated and individual, per activity/ subsidiary, budgets for the next fiscal year, to be approved by the BoD;
- the follow-up of such budgets and revision, if so required, on a quarterly basis;
- updating of the business plan per field of activity for the next years (usually three), at least once a year;
- determination of limits regarding Company operations and transactions via the Company's legal and special representatives, pursuant to a special decision of the Company's BoD;
- ongoing training and development of personnel potential and skills;
- the access control system which allows access to personnel and or other persons to selected work areas, and full recording of movements.
The development of IT systems, managed by a specially trained IT Management Team (IT General Controls), ensures the integrity and accuracy of financial information. Further, appropriate policies and procedures related to IT System Security and Protection are applied across the Company:
- Backup (daily-weekly-monthly-yearly)
- Restoration
- Server room security
- Event Record
- Management of user access to IT systems
- Frequent and mandatory change of password
- Antivirus Security
- E-mail Security
- Firewall
- Intrusion Prevention System (IPS)
- Wired-Wifi Access Identity Services System
- ii. The Audit Committee evaluates the suitability of the Internal Control Systems. It is set up to support the BoD in their duties related to financial reporting, internal control and ordinary audit supervision.
The main responsibilities of the Audit Committee are the following:
As regards internal control and reporting systems, the Audit Committee:
• Monitors the financial reporting process and the integrity of the Company's financial statements. It also monitors any formal announcements relating to the Company's financial performance, and reviews the key points of financial statements which contain crucial judgments and estimates on part of the Management;
- Supervises internal, management, procedural and financial audits of the Company, and follows-up the effectiveness of internal control and risk management systems of the Company. To this end, the Audit Committee regularly reviews the Company's internal control and risk management systems, so as to ensure that the main risks are properly identified, managed and disclosed;
- Reviews any conflicts of interests involved in the Company's transactions with related parties, and submits relevant reports to the BoD.
As regards the oversight of the internal audit department, the Audit Committee:
- Ensures the operating conditions of the internal audit department are in line with the international standards for professional implementation of internal audit;
- Determines the operating conditions of the Company's internal audit department;
- Monitors and examines proper operation of the internal audit department, and reviews its quarterly audit reports;
- Ensures the independence of internal audit, by proposing to the BoD the appointment and removal of the head of the internal audit department.
As regards the oversight of the ordinary audit function, the Audit Committee:
- Makes recommendations to the General Meeting, via the BoD, in relation to the appointment, reappointment and revocation of the ordinary auditor;
- Reviews and monitors the ordinary auditor's independence, and the objectivity and effectiveness of the audit process, taking into consideration the relevant Greek professional and regulatory requirements.
The Committee should meet at least four times per year to effectively perform its duties.
(d) The information required under article 10(1)(c), (d), (f), (h), and (i) of Directive 2004/25/EC of the European Parliament and of the Council of 21 April 2004, is stated in the Explanatory Report which is included in the Directors' Annual Report for year from 01.01.2015 to 31.12.2015.
(e) Proceedings of the General Meeting of Shareholders and powers – Shareholder rights
The General Meeting of Shareholders is the Company's supreme decision-making body and may decide on all significant corporate affairs, in accordance with law and the Company's Articles. The Annual Ordinary General Meeting of Shareholders takes place once a year, within six months from the end of the previous fiscal year, to approve among others the Company's annual financial statements, decide on profit distribution and release the Company's Board of Directors and auditors from all liability.
Decision making takes place in a voting procedure, in order to ensure the free expression of all shareholder views, whether present in person or voting via proxy. The Company uses effective and cost-efficient voting methods for shareholders or their representatives.
A summary of the General Meeting minutes, including voting results on each decision of the General Meeting, must be available on the Company's website within five (5) days from the date of the General Meeting of shareholders, also translated into English.
At least the Chairman of the Company's BoD, the Managing Director or the General Manager, as the case may be, and the Chairmen of the BoD committees, as well as the Internal and Ordinary Auditors, must be present at the General Meeting of shareholders in order to provide information on issues of their responsibility for discussion, and on questions or clarifications requested by shareholders. The Chairman of the General Meeting should allow sufficient time for shareholders to submit any queries.
The rights of shareholders are set out in the Company's Articles and in Law 2190/1920 (on Societes Anonyme), as in force.
f) Composition and function of the Company's Board of Directors and Committees
i. The Company's Board of Directors, whose members are elected by the General Meeting, will exercise the general administration and management of corporate affairs, to the best interests of the Company and its shareholders. The Board of Directors will determine which of its members will be executive and nonexecutive. The number of non-executive members may not be less than 1/3 of all directors. The General Meeting will designate at least two independent members among the non-executive directors, in accordance with corporate governance principles.
The roles of the Directors are set out and clearly documented in the Company's Articles, the Corporate Governance Code, and other official documents. Executive members will see to daily management issues, while non-executive members will undertake to put forward all corporate affairs. Independent non-executive members will provide the Board of Directors with impartial opinions and advice on decision-making, to the Company's interests and the protection of its shareholders.
The separate powers of the Chairman of the BoD and the Company's Managing Director will be expressly determined by the Board of Directors and laid down in the Company's Articles and the Corporate Governance Code.
The Board of Directors will meet whenever needed or so imposed by the provisions governing the Company's operations, as set out in the Articles and the applicable legislation. The Chairman of the Board of Directors will determine the items on the agenda and invite the members to a meeting.
In case of absence or impediment, the Chairman will be replaced, in the following order, by the Vice-Chairman or, in case of absence of impediment of the latter, by the Managing Director; in case of absence or impediment of the Managing Director, the Board of Directors will designate a member to act as his replacement. Replacement as per the above shall relate solely to exercising the powers of the Chairman of the Board of Directors in that capacity.
This Board of Directors was elected by the General Meeting of the Company's shareholders on 27 June 2014 (formed in its meeting held on the same date) for a five-year term of office, pursuant to law and the Company's Articles, and comprises the following members:
| s/n | Full name | Position |
|---|---|---|
| 1. | Anastasios Kallitsantsis | Chairman of the Board of Directors, Executive Member |
| 2. | Dimitrios Koutras | Vice-Chairman of the Board of Directors, Executive Member |
| 3. | Dimitrios Kallitsantsis | Vice-Chairman of the Board of Directors, Executive Member |
| 4. | Leonidas Bobolas | Managing Director, Executive Member |
| 5. | Maria Bobola | Director, Non-Executive Member |
| 6. | Angelos Giokaris | Director, Executive Member |
| 7. | Edouardos Sarantopoulos | Director, Executive Member |
| 8. | Ioannis Tzivelis | Director, Non-Executive Member |
| 9. | Iordanis Aivazis | Director, Non-Executive Member |
| 10. | Theodoros Pantalakis | Director, Independent Non-Executive Member |
| 11. | Dimitrios Hatzigrigoriadis | Director, Independent Non-Executive Member |
The CVs of the members of the Board of Directors are available on the Company's website (www.ellaktor.com)
ii. The General Meeting has set up an Audit Committee (article 37 of Law 3693/2008) which assists the BoD in the preparation of decisions and ensures effective management of any conflicts of interest during the decision-making process.
The Audit Committee's responsibility is to monitor financial reporting, the effective operation of the internal control and risk management systems, and to supervise and monitor ordinary audits and issues relating to the objectivity and independence of legal auditors (the Audit Committee tasks are detailed in section c of this statement).
The General Meeting of the Company's shareholders set up this Audit Committee at its meeting on 27 June 2014, and appointed the following members:
| s/n | Full name | Position |
|---|---|---|
| 1. | Theodoros Pantalakis* | Independent Non-Executive Member of the BoD |
| 2. | Ioannis Tzivelis | Non-Executive Member of the BoD |
| 3. | Iordanis Aivazis | Non-Executive Member of the BoD |
* It is established that Mr. Theodoros Pantalakis has adequate knowledge of accounting and auditing issues.
The office of the current Audit Committee members will end simultaneously with the term of office of the current Board of Directors.
Kifissia, 29 March 2016
THE BOARD OF DIRECTORS
THE CHAIRMAN OF THE BOARD OF DIRECTORS
ANASTASIOS P. KALLITSANTSIS
C. Audit Report of Independent Certified Public Auditor-Accountant
Independent Certified Auditor-Accountant's Report
To the Shareholders of ELLAKTOR SA
Audit Report on the Corporate and Consolidated Financial Statements
We have audited the attached corporate and consolidated financial statements of "ELLAKTOR SA", comprised of the company and consolidated statement of financial position as of 31 December 2015, the company and consolidated profit and loss and comprehensive income statements, statement of changes in equity and cash flow statement for the year then ended, and a summary of significant accounting principles and methods, and other explanatory notes.
Management's Responsibility for the Corporate and Consolidated Financial Statements
The Management is responsible for the preparation and fair presentation of these corporate and consolidated financial statements, in accordance with the International Financial Reporting Standards, as adopted by the European Union, and for those safeguards the management thinks necessary to enable the preparation of corporate and consolidated financial statements free of material misstatements whether due to fraud or error.
Auditor's Responsibility
Our responsibility is to express an opinion on these corporate and consolidated financial statements, on the basis of our audit. We conducted our audit in accordance with the International Standards on Auditing. These standards require that we comply with ethical requirements, and plan and perform the audit to obtain reasonable assurance whether the corporate and consolidated financial statements are free from any material misstatement.
An audit involves performing procedures to obtain audit evidence with regard to the amounts and disclosures in the corporate and consolidated financial statements. The procedures selected are based on the auditor's judgment including the assessment of risks of material misstatements in the corporate and consolidated financial statements, whether due to fraud or to error. In making such risk assessments, the auditor considers the safeguards related to the preparation and fair presentation of the corporate and consolidated financial statements of the company, with the purpose of planning audit procedures appropriate to the circumstances, but not with the purpose of expressing an opinion on the effectiveness of the company's safeguards. An audit also includes the evaluation of the appropriateness of the accounting principles and methods applied and the reasonableness of accounting estimates made by the Management, as well as the evaluation of the overall presentation of the corporate and consolidated financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the accompanying company and consolidated financial statements present fairly, in all material respects, the financial position of "ELLAKTOR SA" and of its subsidiaries as of 31 December 2015, of their financial performance and cash flows for the year then ended in accordance with the International Financial Reporting Standards as adopted by the European Union.
Report on Other Legal and Regulatory Requirements
- (a) The Management Report from the Board of Directors includes a corporate responsibility statement that contains the information required in par. 3d of Article 43a of Codified Law 2190/1920.
- (b) We have verified the agreement and reconciliation of the Directors' Report with the accompanying corporate and consolidated financial statements, under the provisions of Articles 43a(3a), 108 and 37 of Codified Law 2190/1920.
Athens, 31 March 2016
The Certified Public Accountant-Auditor
Dimitrios Sourbis
Institute of CPA (SOEL) Reg. No 16891
PriceWaterhouseCoopers
Audit Firm
268 Kifissias Ave, Halandri
Institute of CPA (SOEL) Reg. No 113
D. Annual Financial Statements
Annual Financial Statements prepared according to the International Financial Reporting Standards for the year ended 31 December 2015
| Statement of Financial Position 31 | |||
|---|---|---|---|
| Income Statement 32 | |||
| Statement of Comprehensive Income 33 | |||
| Statement of Changes in Equity 34 | |||
| Statement of Cash Flows 36 | |||
| Notes to the financial statements 37 | |||
| 1 | General information 37 | ||
| 2 | Summary of significant accounting policies 37 | ||
| 2.1 | Basis of preparation of the financial statements 37 | ||
| 2.2 | New standards, amendments to standards and interpretations 38 | ||
| 2.3 | Consolidation 42 | ||
| 2.4 | Segment reporting 44 | ||
| 2.5 | Foreign exchange conversions 45 | ||
| 2.6 | Investment property 45 | ||
| 2.7 | Leases 46 | ||
| 2.8 | Prepayments for long-term leases 46 | ||
| 2.9 | Property, Plant and Equipment 47 | ||
| 2.10 | Intangible assets 48 | ||
| 2.11 | Impairment of non-financial assets 48 | ||
| 2.12 | Financial Assets 49 | ||
| 2.13 | Financial derivatives 50 | ||
| 2.14 | Inventories 51 | ||
| 2.15 | Trade and other receivables 51 | ||
| 2.16 | Restricted cash 52 | ||
| 2.17 | Cash and cash equivalents 52 | ||
| 2.18 | Share capital 52 | ||
| 2.19 | Borrowings 52 | ||
| 2.20 | Current and deferred taxation 53 | ||
| 2.21 | Employee benefits 53 | ||
| 2.22 | Provisions 54 | ||
| 2.23 | Revenue recognition 55 | ||
| 2.24 | Contracts for projects under construction 55 | ||
| 2.25 | Service Concession Arrangements 56 | ||
| 2.26 | Distribution of dividends 57 | ||
| 2.27 | Grants 57 | ||
| 2.28 | Available-for-sale non-current assets 57 | ||
| 2.29 | Trade and other liabilities 57 | ||
| 2.30 | Reclassifications and rounding of items 57 | ||
| 3 | Financial risk management 58 | ||
| 3.1 | Financial risk factors 58 | ||
| 3.2 | Cash management 62 |
| 3.3 Fair value estimation 63 |
||
|---|---|---|
| 4 | Critical accounting estimates and judgments of the Management 64 | |
| 4.1 Significant accounting estimates and assumptions 64 |
||
| 4.2 Considerable judgments of the Management on the application of the accounting principles 66 |
||
| 5 | Segment reporting 67 | |
| 6 | Property, plant and equipment 70 | |
| 7 | Intangible assets & Concession right 72 | |
| 8 | Investment property 75 | |
| 9 | Investments in subsidiaries 77 | |
| 10 | Investments in associates & joint ventures 78 | |
| 11 | Joint operations consolidated as a joint operation 80 | |
| 12 | Available-for-sale financial assets 81 | |
| 13 | Prepayments for long-term leases 82 | |
| 14 | Guaranteed receipt from Greek State (IFRIC 12) 82 | |
| 15 | Derivative financial instruments 83 | |
| 16 | Inventories 84 | |
| 17 | Receivables 84 | |
| 18 | Financial assets held to maturity 86 | |
| 19 | Restricted cash 87 | |
| 20 | Cash and cash equivalents 88 | |
| 21 | Share Capital & Premium Reserve 89 | |
| 22 | Other reserves 90 | |
| 23 | Borrowings 91 | |
| 24 | Grants 94 | |
| 25 | Trade and other payables 95 | |
| 26 | Deferred taxation 96 | |
| 27 | Employee retirement compensation liabilities 98 | |
| 28 | Provisions 100 | |
| 29 | Expenses per category 101 | |
| 30 | Other income and Other profit/ (loss) 102 | |
| 31 | Finance income/(expenses) 103 | |
| 32 | Employee benefits 103 | |
| 33 | Income tax 103 | |
| 34 | Earnings per share 105 | |
| 35 | Dividends per share 106 | |
| 36 | Assumed liabilities and receivables 106 | |
| 37 | Contingent liabilities 106 | |
| 38 | Transactions with related parties 107 | |
| 39 | Other notes 109 | |
| 40 | Events after the reporting date 109 | |
| 41 | Group investments 110 |
Statement of Financial Position
| All amounts in EUR thousand | GROUP | COMPANY | |||
|---|---|---|---|---|---|
| Note | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| ASSETS | |||||
| Non-current assets | |||||
| Property, plant and equipment | 6 | 508,414 | 470,450 | 1,669 | 2,429 |
| Intangible assets | 7a | 68,883 | 70,176 | - | - |
| Concession right | 7b | 884,979 | 935,051 | - | - |
| Investment property | 8 | 130,589 | 137,187 | 29,312 | 41,182 |
| Investments in subsidiaries | 9 | - | - | 921,677 | 939,356 |
| Investments in associates & joint ventures | 10 | 137,580 | 157,292 | 34,721 | 34,721 |
| Financial assets held to maturity | 18 | 49,869 | 79,126 | - | - |
| Available-for-sale financial assets | 12 | 55,047 | 89,336 | - | - |
| Deferred tax assets | 26 | 73,414 | 71,984 | - | 855 |
| Prepayments for long-term leases | 13 | 41,719 | 45,499 | - | - |
| Guaranteed receipt from Greek State (IFRIC 12) | 14 | 34,395 | 33,552 | - | - |
| Restricted cash | 19 | 10,426 | 14,708 | - | - |
| Other non-current receivables | 17 | 110,487 2,105,800 |
90,223 2,194,585 |
24 987,403 |
24 1,018,567 |
| Current assets | |||||
| Inventories | 16 | 44,818 | 34,853 | - | - |
| Trade and other receivables | 17 | 1,136,030 | 1,079,372 | 21,189 | 7,083 |
| Available-for-sale financial assets | 12 | 51,683 | 2,002 | - | - |
| Financial assets held to maturity | 18 | 61,919 | - | - | - |
| Financial assets at fair value through profit and loss | 3 | 3 | - | - | |
| Prepayments for long-term leases | 13 | 3,646 | 3,437 | - | - |
| Guaranteed receipt from Greek State (IFRIC 12) | 14 | 128,204 | 117,225 | - | - |
| Derivative financial instruments | 15 | - | 407 | - | - |
| Restricted cash | 19 | 39,424 | 57,721 | - | - |
| Cash and cash equivalents | 20 | 450,378 | 679,918 | 1,035 | 3,959 |
| 1,916,106 | 1,974,938 | 22,224 | 11,042 | ||
| Total assets | 4,021,905 | 4,169,522 | 1,009,627 | 1,029,608 | |
| EQUITY | |||||
| Attributable to shareholders of the parent | |||||
| Share capital | 21 | 182,311 | 182,311 | 182,311 | 182,311 |
| Share premium | 21 | 523,847 | 523,847 | 523,847 | 523,847 |
| Treasury shares | 21 | (27,072) | (27,072) | (27,072) | (27,072) |
| Other reserves | 22 | 220,678 | 192,397 | 55,901 | 55,904 |
| Profit/ (loss) carried forward | (101,457) | 9,825 | (5,933) | 11,677 | |
| 798,307 | 881,308 | 729,054 | 746,667 | ||
| Non controlling interests | 232,922 | 234,920 | - | - | |
| Total equity | 1,031,229 | 1,116,228 | 729,054 | 746,667 | |
| LIABILITIES | |||||
| Non-current liabilities | |||||
| Borrowings | 23 | 1,169,826 | 1,275,351 | 268,338 | 240,692 |
| Deferred tax liabilities | 26 | 103,407 | 101,047 | - | - |
| Employee retirement compensation liabilities | 27 | 10,818 | 9,842 | 226 | 192 |
| Grants | 24 | 69,105 | 73,305 | - | - |
| Derivative financial instruments | 15 | 155,637 | 174,817 | - | - |
| Other non-current liabilities | 25 | 32,294 | 53,563 | 3,471 | 1,460 |
| Other non-current provisions | 28 | 134,245 | 130,037 | 180 | 180 |
| 1,675,333 | 1,817,962 | 272,215 | 242,524 | ||
| Current liabilities | |||||
| Trade and other payables | 25 | 962,513 | 898,946 | 8,272 | 12,379 |
| Current income tax liabilities | 7,436 | 17,788 | - | 2,327 | |
| Borrowings | 23 | 322,348 | 275,316 | - | 24,400 |
| Dividends payable | 4,147 | 6,420 | 85 | 108 | |
| Derivative financial instruments | 15 | - | 280 | - | - |
| Other current provisions | 28 | 18,900 | 36,582 | - | 1,203 |
| 1,315,344 | 1,235,332 | 8,358 | 40,417 | ||
| Total liabilities | 2,990,677 | 3,053,294 | 280,573 | 282,941 | |
| Total equity and liabilities | 4,021,905 | 4,169,522 | 1,009,627 | 1,029,608 |
Income Statement
All amounts in EUR thousand, except for earnings per share.
| COMPANY | |||||
|---|---|---|---|---|---|
| 1-Jan to | |||||
| Note | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| 5 | 1,533,083 | 1,544,504 | 146 | 182 | |
| 29 | (1,401,017) | (1,399,284) | (160) | (160) | |
| 132,066 | 145,221 | (14) | 22 | ||
| 29 | (3,943) | (3,782) | - | - | |
| 29 | (63,417) | (58,832) | (4,640) | (4,453) | |
| 30 | 23,812 | 21,928 | 2,125 | 2,163 | |
| 30 | (59,688) | (47,657) | (29,008) | (29) | |
| 28,831 | 56,877 | (31,536) | (2,297) | ||
| - | - | 29,899 | 10,424 | ||
| 10 | (7,131) | 434 | - | - | |
| 31 | 10,698 | 23,155 | 4 | 13 | |
| 31 | (86,297) | (91,243) | (15,119) | (16,356) | |
| (53,900) | (10,777) | (16,752) | (8,215) | ||
| 33 | (36,463) | (22,498) | (858) | 7 | |
| (90,363) | (33,275) | (17,610) | (8,208) | ||
| 34 | (106,071) | (51,618) | (17,610) | (8,208) | |
| (15,708) | 18,342 | - | - | ||
| (90,363) | (33,275) | (17,610) | (8,208) | ||
| 34 | (0.6152) | (0.2994) | (0.1021) | (0.0476) | |
| GROUP 1-Jan to |
Statement of Comprehensive Income
All amounts in EUR thousand.
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 1-Jan to | 1-Jan to | ||||
| Note | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Net loss for the fiscal year | (90,363) | (33,275) | (17,610) | (8,208) | |
| Other comprehensive income | |||||
| Items that may be subsequently reclassified to profit or loss | |||||
| Currency translation differences Fair value gains/(losses) on available-for-sale financial |
4,710 | 5,738 | - | - | |
| assets | 113 | 65,846 | - | - | |
| Cash flow hedges | 26,307 | (50,057) | - | - | |
| 31,129 | 21,527 | - | - | ||
| Items that will not be reclassified to profit and loss | |||||
| Actuarial gain/(loss) | 56 | (1,245) | (3) | (13) | |
| Subsidiary share capital increase expenses | 17 | (1,953) | - | - | |
| 73 | (3,198) | (3) | (13) | ||
| Other comprehensive income/(loss) for the year (net | |||||
| of tax) | 31,203 | 18,329 | (3) | (13) | |
| Total comprehensive income/(loss) for the year | (59,160) | (14,946) | (17,613) | (8,221) | |
| Total Comprehensive Income/(Loss) for the year attributable to: |
|||||
| Owners of the parent | (82,391) | (18,341) | (17,613) | (8,221) | |
| Non controlling interests | 23,231 | 3,395 | - | - | |
| (59,160) | (14,946) | (17,613) | (8,221) |
Statement of Changes in Equity
All amounts in EUR thousand.
GROUP
| Non Share Share Other Treasury Retained controlling Total capital premium reserves shares earnings Total interests equity Note 1 January 2014 182,311 523,847 200,198 (27,072) 12,942 892,226 258,150 1,150,376 Net profit/(loss) for the year - - - - (51,618) (51,618) 18,342 (33,275) Other comprehensive income Currency translation differences 22 - - 5,720 - - 5,720 18 5,738 Fair value gains/(losses) on available-for-sale financial assets & adjustment of reclassification 22 - - 21,258 - - 21,258 (987) 20,271 Adjustment of reclassification of available-for-sale reserve due to impairment of investment in mining companies 22 - - 45,575 - - 45,575 - 45,575 Changes in value of cash flow hedge 22 - - (37,060) - - (37,060) (12,997) (50,057) Actuarial loss 22 - - (948) - - (948) (297) (1,245) Other - - - - (1,268) (1,268) (685) (1,953) Other comprehensive income/(loss) for the year (net of tax) - - 34,545 - (1,268) 33,277 (14,948) 18,329 Total comprehensive - - 34,545 - (52,886) (18,341) 3,395 (14,946) income/(loss) for the year Transfer from/ to reserves 22 - - (40,671) - 40,671 - (57) (57) Distribution of dividend - - - - - - (52,680) (52,680) Effect of change % in the interest held in a sub-group of ELTECH ANEMOS due to listing on ATHEX - - (1,676) - 9,653 7,977 27,157 35,134 Effect of change in interests held in other subsidiaries - - - - (554) (554) (1,044) (1,598) 31 December 2014 182,311 523,847 192,397 (27,072) 9,825 881,308 234,920 1,116,228 1 January 2015 182,311 523,847 192,397 (27,072) 9,825 881,308 234,920 1,116,228 Net profit/(loss) for the year - - - - (106,071) (106,071) (15,708) (90,363) Other comprehensive income Currency translation differences 22 - - 4,737 - - 4,737 (27) 4,710 Fair value gains/(losses) on available-for-sale financial assets 22 - - 19 - - 19 94 113 Changes in value of cash flow hedge 22 - - 18,885 - - 18,885 7,422 26,307 Actuarial profit 22 - - 47 - - 47 9 56 Other - - - - (8) (8) 25 17 Other comprehensive income/(loss) for the year (net of tax) - - 23,688 - (8) 23,680 7,523 31,203 Total comprehensive income/(loss) for the year - - 23,688 - (106,079) (82,391) 23,231 (59,160) Transfer from/ to reserves 22 - - 4,729 - (4,729) - - - Distribution of dividend - - - - - - (24,898) (24,898) Effect of change in % participation in subsidiaries 22 - - (136) - (474) (610) (332) (942) 31 December 2015 182,311 523,847 220,678 (27,072) (101,457) 798,307 232,922 1,031,229 |
Attributable to shareholders of the parent company | |||||
|---|---|---|---|---|---|---|
COMPANY
| Note | Share capital |
Share premium |
Other reserves |
Treasury shares |
Retained earnings |
Total equity | |
|---|---|---|---|---|---|---|---|
| 1 January 2014 | 182,311 | 523,847 | 103,087 | (27,072) | (27,284) | 754,889 | |
| Net loss for the year | - | - | - | - | (8,208) | (8,208) | |
| Other comprehensive income | |||||||
| Actuarial loss | 22 | - | - | (13) | - | - | (13) |
| Other comprehensive income/(loss) for the year (net of tax) |
- | - | (13) | - | - | (13) | |
| Total comprehensive income/(loss) for the year |
- | - | (13) | - | (8,208) | (8,221) | |
| Transfer from/ to reserves | - | - | (47,169) | - | 47,169 | - | |
| 31 December 2014 | 182,311 | 523,847 | 55,904 | (27,072) | 11,677 | 746,667 | |
| 1 January 2015 | 182,311 | 523,847 | 55,904 | (27,072) | 11,677 | 746,667 | |
| Net loss for the year | - | - | - | - | (17,610) | (17,610) | |
| Other comprehensive income | |||||||
| Actuarial loss | 22 | - | - | (3) | - | - | (3) |
| Other comprehensive income/(loss) for the year (net of tax) |
- | - | (3) | - | - | (3) | |
| Total comprehensive income/(loss) for the year |
- | - | (3) | - | (17,610) | (17,613) | |
| 31 December 2015 | 182,311 | 523,847 | 55,901 | (27,072) | (5,933) | 729,054 |
Statement of Cash Flows
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| All amounts in EUR thousand. | 1-Jan to 31-Dec-15 |
1-Jan to 31-Dec-14 |
1-Jan to 31-Dec-15 |
1-Jan to 31-Dec-14 |
|
| Operating activities | |||||
| Loss before tax | (53,900) | (10,777) | (16,752) | (8,215) | |
| Adjustments for: Depreciation and amortization |
6, 7, 8, | 125,717 | 105,690 | 814 | 825 |
| Impairment of PPE, investment property, associates, joint ventures & available | 24 | ||||
| for-sale financial assets | 29.30 | 29,823 | 337 | 29,566 | - |
| Impairment of investment in mining companies | 30 | 37,174 | 54,158 | - | - |
| Provisions | 16,259 | 2,584 | 28 | 22 | |
| Currency translation differences | 3,356 | 3,803 | - | - | |
| Profit/(loss) from investing activities | (10,119) | (19,384) | (29,903) | (10,448) | |
| Interest and related expenses | 31 | 85,000 | 85,104 | 15,119 | 16,356 |
| Impairment provisions and write-offs | 30 | 3,127 | 2,685 | - | - |
| Plus/ less working capital adjustments or related to operating activities: | |||||
| Decrease/ (increase) in inventories | (9,286) | 3,371 | - | - | |
| Decrease/ (increase) in receivables | (79,598) | (159,210) | 44 | 1,049 | |
| (Decrease)/ increase in liabilities (except borrowings) | 10,702 | 89,441 | (933) | 733 | |
| Less: | |||||
| Interest and related expenses paid | (62,642) | (62,571) | (17,133) | (7,637) | |
| Income taxes paid | (62,079) | (73,464) | (2,735) | (72) | |
| Net Cash flows from Operating Activities (a) | 33,534 | 21,768 | (21,885) | (7,387) | |
| Investing activities | |||||
| Acquisition of subsidiaries, affiliates, joint operations, financial assets held to | |||||
| maturity and available-for-sale financial assets | (125,683) | (30,647) | (11) | (532) | |
| Sale of subsidiaries, affiliates, joint operations, financial assets held to maturity and available-for-sale financial assets |
34,248 | 33,870 | - | 435 | |
| Placements of time deposits over 3 months | (5) | - | - | - | |
| Liquidation of time deposits over 3 months | - | 43,394 | - | - | |
| Purchase of tangible and intangible assets and investment properties | (112,711) | (104,003) | (1) | (40) | |
| Proceeds from sale of tangible and intangible assets and investment property | 3,330 | 8,690 | - | - | |
| Interest received | 6,603 | 19,107 | 4 | 13 | |
| Loans granted to related parties | (1,236) | (22,658) | (2) | (3) | |
| Dividends received | 684 | 1,799 | 16,099 | 10,424 | |
| Restricted cash reduction | 16,943 | 4,222 | - | - | |
| Net Cash flows from investing activities (b) | (177,827) | (46,227) | 16,089 | 10,298 | |
| Financing activities | |||||
| Acquisition of participation share in subsidiaries from/to non-controlling | |||||
| interests | - | (2,315) | - | - | |
| Proceeds from issued/utilised loans and debt issuance costs | 300,546 | 196,875 | 27,545 | (1,729) | |
| Repayment of borrowings | (366,082) | (296,991) | (28,000) | - | |
| Proceeds from issued/utilised loans from related parties | - | 199 | 27,750 | - | |
| Repayment of borrowings from related parties | - | - | (24,400) | - | |
| Repayment of financial lease liabilities (amortization) | (894) | (932) | - | - | |
| Dividends paid | (26,661) | (44,476) | (23) | (40) | |
| Tax paid on dividends | (660) | (1,916) | - | - | |
| Grants returned | - | (1,918) | - | - | |
| Restricted cash reduction Third-party participation in the share capital increase of ELTECH ANEMOS |
5,635 | 6,868 | - | - | |
| SA and other subsidiaries | - | 35,156 | - | - | |
| Expenses for share capital increase of ELTECH ANEMOS SA | - | (2,601) | - | - | |
| Refund of subsidiaries' share capital to third parties | (78) | (89) | - | - | |
| Net Cash flows from financing activities (c) | (88,194) | (112,140) | 2,872 | (1,769) | |
| Net increase/(decrease) in cash and | |||||
| cash equivalents of the year (a) + (b) + (c) | (232,486) | (136,599) | (2,924) | 1,141 | |
| Cash and cash equivalents at beginning of year | 20 | 679,918 | 814,901 | 3,959 | 2,818 |
| Exchange differences in cash and cash equivalents | 2,946 | 1,616 | - | - | |
| Cash and cash equivalents at end of year | 20 | 450,378 | 679,918 | 1,035 | 3,959 |
Notes to the financial statements
1 General information
The Group operates via its subsidiaries, mainly in constructions and quarrying, real estate development and management, wind power and environment, and concession sectors. The Group's investments are detailed in note 41. The Group operates abroad in the Middle East countries, and more specifically in the United Arab Emirates, Qatar, Kuwait, Oman and Jordan, as well as in other countries, such as Germany, Italy, Cyprus, Romania, Bulgaria, Albania, Serbia, Slovenia, Croatia, Bosnia-Herzegovina, FYROM, the United Kingdom, Cameroon, Ethiopia, Turkey, USA, Chile and Panama.
ELLAKTOR SA (the Company) was incorporated and is established in Greece with registered and central offices at 25 Ermou Str., 145 64, Kifissia, Attica.
The Company's shares are traded on the Athens Stock Exchange.
These financial statements were approved by the Board of Directors on 29 March 2016 and are subject to the approval of the General Shareholders' Meeting. They are available on the company's website at: www.ellaktor.com.
2 Summary of significant accounting policies
2.1 Basis of preparation of the financial statements
The basic accounting principles applied in the preparation of these financial statements are set out below. These principles have been consistently applied to all years presented, unless otherwise stated.
These consolidated and corporate financial statements have been prepared in accordance with the International Financial Reporting Standards (IFRS) and the Interpretations of the International Financial Reporting Interpretations Committee (IFRIC), as they have been adopted by the European Union. The financial statements have been prepared under the historical cost convention, except for the available-for-sale financial assets at fair value through profit and loss (including derivatives) valued at fair value.
The preparation of the financial statements under IFRS requires the use of accounting estimates and assumptions by the Management in implementing the accounting policies adopted. The areas involving extensive judgment or complexity, or where assumptions and estimates have a significant impact on the financial statements are mentioned in Note 4.
2.1.1 Going Concern
The financial statements as of 31 December 2015 are prepared in accordance with the International Financial Reporting Standards (IFRS) and provide a reasonable presentation of the financial position, profit and loss, and cash flows of the Group, in accordance with the principle of going concern.
2.1.2. Macroeconomic conditions in Greece
Despite the signs of stabilisation of the Greek economy in 2014, for the first time after six years (0.8% increase in the GDP, attainment of primary surplus), the uncertainty at political and macroeconomic levels increased again in 2015. The long negotiations with the institutions relating to the financing for Greece, the referendum, the bank holiday, the imposition of capital controls (which are still applicable) and the parliamentary elections in September 2015 adversely affected the Greek economy, which returned to recession, with the GDP falling by 0.2% on an annual basis, and negatively affected the domestic activities of the Group and, in particular, the construction business.
The agreement between the Greek Government and its creditors in August 2015 for an assistance programme involving a loan of EUR 86 billion from the ESM (European Stability Mechanism) and the successful recapitalisation of the four systemic banks in December 2015 mitigated the negative impact and raise optimism about the gradual stabilisation of the macroeconomic and financial environments in Greece. However, risks continue, since the completion of the first evaluation of the programme, which will pertain to a series of fiscal adjustment measures and, above all, measures for the implementation of the requisite reforms, is still pending in late March 2016. At the same time, international capital markets face increased volatility, the refugee problem has intensified with increased flows of refugees to Greece, while, lastly, the geopolitical risk is also increased (regional tensions, increase in terrorist attacks, etc.). Therefore, it is assessed that 2016 will be a difficult year for the Greek economy and for the Group.
The major risks that the Group might be faced with due to its exposure in Greece include the slower pace in the execution of works, further delays in the progress and completion of public works, the inability to recover receivables, and the impairment of tangible and intangible assets.
Nevertheless, the Management continually evaluates the situation and its possible impact on the Group, to ensure that all necessary and possible measures and actions are taken in good time to minimize any negative impact on the Group's business.
2.2 New standards, amendments to standards and interpretations
Certain new standards, amendments to standards and interpretations have been issued that are mandatory for periods beginning during the current financial year and subsequent years. The Group's evaluation of the effect of these new standards, amendments to standards and interpretations is as follows:
Standards and Interpretations effective for the current financial year and not significantly altering the Financial Statements of the Group and the Company
IFRIC 21 "Levies"
This interpretation sets out the accounting for an obligation to pay a levy imposed by government that is not income tax. The interpretation clarifies that the obligating event that gives rise to a liability to pay a levy (one of the criteria for the recognition of a liability according to IAS 37) is the activity described in the relevant legislation that triggers the payment of the levy. The interpretation could result in recognition of a liability later than today, particularly in connection with levies that are triggered by circumstances on a specific date.
Annual Improvements to IFRSs 2013
The amendments set out below describe the key changes to three IFRSs following the publication of the results of the IASB's 2011-13 cycle of the annual improvements project.
IFRS 3 "Business combinations"
This amendment clarifies that IFRS 3 does not apply to the accounting for the formation of any joint arrangement under IFRS 11 in the financial statements of the joint arrangement itself.
IFRS 13 "Fair value measurement"
The amendment clarifies that the portfolio exception in IFRS 13 applies to all contracts (including nonfinancial contracts) within the scope of IAS 39/IFRS 9.
IAS 40 "Investment property"
The standard is amended to clarify that IAS 40 and IFRS 3 are not mutually exclusive.
Standards and Interpretations effective for subsequent periods that have not entered into force and that have not been adopted earlier by the Group and the Company
IFRS 9 "Financial Instruments" and subsequent amendments to IFRS 9, IFRS 7 (effective for annual periods beginning on or after 1 January 2018)
IFRS 9 replaces the guidance in IAS 39 which deals with the classification and measurement of financial assets and financial liabilities and it also includes an expected credit losses model that replaces the incurred loss impairment model used today. IFRS 9 establishes a more principle-based approach to hedge accounting and addresses inconsistencies and weaknesses in the current model in IAS 39. The Group is currently investigating the impact of IFRS 9 on its financial statements. The Group cannot currently early adopt IFRS 9 as it has not yet been endorsed by the EU.
IFRS 15 "Revenue from Contracts with Customers" (effective for annual periods beginning on or after 1 January 2018)
IFRS 15 was issued in May 2014. The objective of the standard is to provide a single, comprehensive revenue recognition model for all contracts with customers to improve comparability within industries, across industries, and across capital markets. It contains principles that an entity will apply to determine the measurement of revenue and timing of when it is recognised. The underlying principle is that an entity will recognise revenue to depict the transfer of goods or services to customers at an amount that the entity expects to be entitled to in exchange for those goods or services. The Group is currently investigating the impact of IFRS 15 on its financial statements. The standard has not yet been endorsed by the EU.
IFRS 16 "Leases" (effective for annual periods beginning on or after 1 January 2019)
IFRS 16 has been issued in January 2016 and supersedes IAS 17. The objective of the standard is to ensure that lessees and lessors provide relevant information in a manner that faithfully represents those transactions. IFRS 16 introduces a single lessee accounting model and requires a lessee to recognise assets and liabilities for all leases with a term of more than 12 months, unless the underlying asset is of low value. IFRS 16 substantially carries forward the lessor accounting requirements in IAS 17. Accordingly, a lessor continues to classify its leases as operating leases or finance leases, and to account for those two types of leases differently. The Group is currently investigating the impact of IFRS 16 on its financial statements. The standard has not yet been endorsed by the EU.
IAS 19R (Amendment) "Employee Benefits" (effective for annual periods beginning on or after 1 February 2015)
These narrow scope amendments apply to contributions from employees or third parties to defined benefit plans and simplify the accounting for contributions that are independent of the number of years of employee service, for example, employee contributions that are calculated according to a fixed percentage of salary.
IFRS 11 (Amendment) "Joint Arrangements" (effective for annual periods beginning on or after 1 January 2016)
This amendment requires an investor to apply the principles of business combination accounting when it acquires an interest in a joint operation that constitutes a 'business'.
IAS 16 and IAS 38 (Amendments) "Clarification of Acceptable Methods of Depreciation and Amortisation (effective for annual periods beginning on or after 1 January 2016)
This amendment clarifies that the use of revenue-based methods to calculate the depreciation of an asset is not appropriate and it also clarifies that revenue is generally presumed to be an inappropriate basis for measuring the consumption of the economic benefits embodied in an intangible asset.
IAS 27 (Amendment) "Separate financial statements" (effective for annual periods beginning on or after 1 January 2016)
This amendment allows entities to use the equity method to account for investments in subsidiaries, joint ventures and associates in their separate financial statements and clarifies the definition of separate financial statements.
IAS 1 (Amendments) "Disclosure initiative" (effective for annual periods beginning on or after 1 January 2016)
These amendments clarify guidance in IAS 1 on materiality and aggregation, the presentation of subtotals, the structure of financial statements and the disclosure of accounting policies.
IFRS 10, IFRS 12 and IAS 28 (Amendments) "Investment entities: Applying the consolidation exception" (effective for annual periods beginning on or after 1 January 2016)
These amendments clarify the application of the consolidation exception for investment entities and their subsidiaries. The amendments have not yet been endorsed by the EU.
IAS 12 (Amendments) "Recognition of Deferred Tax Assets for Unrealised Losses" (effective for annual periods beginning on or after 1 January 2017)
These amendments clarify the accounting for deferred tax assets for unrealised losses on debt instruments measured at fair value. The amendments have not yet been endorsed by the EU.
IAS 7 (Amendments) "Disclosure initiative" (effective for annual periods beginning on or after 1 January 2017)
These amendments require entities to provide disclosures that enable users of financial statements to evaluate changes in liabilities arising from financing activities. The amendments have not yet been endorsed by the EU.
Annual Improvements to IFRSs 2012 (effective for annual periods beginning on or after 1 February 2015)
The amendments set out below describe the key changes to certain IFRSs following the publication of the results of the IASB's 2010-12 cycle of the annual improvements project.
IFRS 2 "Share-based payment"
The amendment clarifies the definition of a 'vesting condition' and separately defines 'performance condition' and 'service condition'.
IFRS 3 "Business combinations"
The amendment clarifies that an obligation to pay contingent consideration which meets the definition of a financial instrument is classified as a financial liability or as equity, on the basis of the definitions in IAS 32 "Financial instruments: Presentation". It also clarifies that all non-equity contingent consideration, both financial and non-financial, is measured at fair value through profit or loss.
IFRS 8 "Operating segments"
The amendment requires disclosure of the judgments made by management in aggregating operating segments.
IFRS 13 "Fair value measurement"
The amendment clarifies that the standard does not remove the ability to measure short-term receivables and payables at invoice amounts in cases where the impact of not discounting is immaterial.
IAS 16 "Property, plant and equipment" and IAS 38 "Intangible assets"
Both standards are amended to clarify how the gross carrying amount and the accumulated depreciation are treated where an entity uses the revaluation model.
IAS 24 "Related party disclosures"
The standard is amended to include, as a related party, an entity that provides key management personnel services to the reporting entity or to the parent of the reporting entity.
Annual Improvements to IFRSs 2014 (effective for annual periods beginning on or after 1 January 2016)
The amendments set out below describe the key changes to four IFRSs.
IFRS 5 "Non-current assets held for sale and discontinued operations"
The amendment clarifies that, when an asset (or disposal group) is reclassified from 'held for sale' to 'held for distribution', or vice versa, this does not constitute a change to a plan of sale or distribution, and does not have to be accounted for as such.
IFRS 7 "Financial instruments: Disclosures"
The amendment adds specific guidance to help management determine whether the terms of an arrangement to service a financial asset which has been transferred constitute continuing involvement and clarifies that the additional disclosure required by the amendments to IFRS 7, 'Disclosure – Offsetting financial assets and financial liabilities' is not specifically required for all interim periods, unless required by IAS 34.
IAS 19 "Employee benefits"
The amendment clarifies that, when determining the discount rate for post-employment benefit obligations, it is the currency that the liabilities are denominated in that is important, and not the country where they arise.
IAS 34 "Interim financial reporting"
The amendment clarifies what is meant by the reference in the standard to 'information disclosed elsewhere in the interim financial report'.
2.3 Consolidation
(a) Subsidiaries
Subsidiaries are economic entities in which the Group exercises control on their operation. The Group exercises control on a company, when it is exposed or has rights over variable performances from its participation in the company, and has the capacity to affect those performances through the power it exercises on the company. The existence and effect of voting rights that can be exercised or converted are also taken into account to document that the Group is in control of the economic entity. There may also be control in cases where the holding in the share capital with voting rights is less than 50%, but the Group is able to exercise control over the financial and business policies on a de facto basis. There is de facto control where the number of voting rights held by the Group, in relation to the number and allocation of the rights held by other shareholders, enable the Group to exercise control over the financial and business policies.
Subsidiaries are fully consolidated from the date when control over them is acquired and cease to be consolidated from the date when control no longer exists.
The unions of businesses are accounted for using the acquisition method. Acquisition cost is calculated as the fair value of the assets assigned, of obligations undertaken or in place, and of the equity instruments issued as of the date of transaction. The acquisition cost includes the fair value of the assets or liabilities arising from contingent consideration arrangements. The individual assets, liabilities and contingent liabilities that are acquired during a business combination are valued initially at their fair values at the acquisition date. The group recognizes a noncontrolling participation in the subsidiary, if any, either in the fair value, or in the value of the share of the noncontrolling participation in the net position of the company acquired. The Group recognizes non-controlling interests in proportion to the subsidiary's equity. The acquisition costs are posted in profit and loss as incurred. In a business combination achieved in stages, the acquirer shall remeasure its equity interest previously held in the acquiree at fair value at the acquisition date and recognize any gain or loss in income.
Any contingent consideration to be paid by the Group is recognized initially at fair value at the acquisition date. Any changes in fair value of contingent consideration that qualify for classification as an asset or liability are recognized in accordance with IAS 39 either in profit or loss or as effect on other comprehensive income. A contingent consideration recognized as equity is not revalued and its subsequent settlement is accounted for within equity.
When the sum of (a) the cost of acquisition, (b) the amount recognized as non-controlling interests and (c) the fair value at the acquisition date of the Group's share, if the combination is achieved in stages, is greater than the net assets acquired, the excess is recognized as goodwill. If the above sum is less than the fair value of the net assets acquired, the difference is recognized directly in profit or loss.
Inter-company transactions, balances and unrealized gains on transactions between group companies are eliminated. Unrealized losses are also eliminated except if the transaction provides indication of impairment of the transferred asset. The accounting principles of the subsidiaries have been amended so as to be in conformity with the ones adopted by the Group. In the parent company's Statement of Financial Position, subsidiaries are valued at cost less impairment.
(b) Changes to holdings in subsidiaries without loss of control
Any transactions with minority shareholders having no effect on the control exercised by the Group over the subsidiary are measured and recorded as equity transactions, i.e. they are handled in the same way as that followed for transactions with key Group shareholders. The difference between the price paid and the relevant share acquired in the book value of the subsidiary's equity is deducted from equity. Any profit or loss arising from the sale to majority shareholders is also posted under equity.
(c) Sale of / loss of control over subsidiary
As soon as the Group ceases to exercise control on a subsidiary, the remaining percentage is measured at fair value, and any differences are posted in results. Subsequently, this asset is classified as an associate or financial asset, its acquisition value being that fair value. In addition, any amounts previously recorded under Other Comprehensive Income will be accounted for as in the case of sale of a subsidiary, and therefore they may be accounted for in profit or loss.
(d) Associates
Associates are economic entities on which the Group can exercise significant influence but not "control", which is generally the case when the Group holds a percentage between 20% and 50% of a company's voting rights. Investments in associates are accounted for using the equity method. In accordance with the equity method, an investment in an associate is recognized initially at acquisition cost and the book value increases or decreases in order for the investor's share to be recognized in the associate's profit or loss following the date of acquisition. The "Investments in associates" account also includes the goodwill resulting on acquisition (reduced by any impairment losses).
In case of sale of a holding in an associate on which the Group continues, however, to exercise significant influence, only the portion of amounts previously posted directly in Other Comprehensive Income will be posted in results.
Following the acquisition, the Group's share in the gains or losses of associates is recognized in the income statement, while the share of changes in Other Comprehensive Income following the acquisition is recognized in Other Comprehensive Income. Accumulated change following the acquisition affect the book value of investments in associates with a respective adjustment of the present value of the investment. When the Group's share in the losses of an associate is equal or larger than the carrying amount of the investment, the Group does not recognize any further losses, unless it has guaranteed for liabilities or made payments on behalf of the associate.
The Group assesses at each balance sheet date whether there is evidence of impairment of investments in associates. If any investment must be impaired, the Group calculates the amount of impairment as the difference between the recoverable amount of the investment and its book value.
Unrealized profits from transactions between the Group and its associates are eliminated according to the Group's percentage ownership in the associates. Unrealized losses are eliminated, except if the transaction provides indications of impairment of the transferred asset. The accounting principles of affiliates have been adjusted in order to be in conformity to the ones adopted by the Group. In the parent company's balance sheet, associates are valued at cost less impairment.
(e) Joint Arrangements
According to IFRS 11, the types of joint arrangements are reduced to two: joint operations and joint ventures. The classification depends on the rights and obligations of the parties with regard to the agreement and takes into account the structure and legal form of the agreement, the terms agreed upon by the parties and, where appropriate, other facts and circumstances.
Joint operations are the joint agreements where the parties (participants), which have joint control, have rights on the assets and obligations for the liabilities relating to the arrangement. The participants shall account for the assets and liabilities (as well as the revenues and expenses) relating to their interest in the joint operation.
Joint ventures are the joint agreements where the parties (venturers), which have joint control on the agreements, have rights to the net assets of the arrangement. These undertakings are accounted for under the equity method (proportional consolidation is no longer allowed).
Under IAS 31, the Group accounted for the joint agreements in which it participated by using the proportionate consolidation method. Exceptions were those which were inactive on the date of first IFRS adoption, or were not important, which were consolidated using the equity method. These agreements, following the implementation of IFRS 11, will continue be consolidated by the Group under the equity method until their final clearance.
The key joint agreements where the Group participates pertain to the execution of construction contracts through jointly controlled vehicles. These joint arrangements are classified as joint operations because their legal form offers the parties immediate rights to assets and makes them liable for the liabilities. According to IFRS 11, the Group accounts for assets, liabilities, revenue and expenses based on its share in the joint operations. Note 41c presents in detail the share in the joint operations of the Group.
The Group has classified in joint ventures the companies shown in note 41b (together with the associates) in which the participating parties have rights in the net assets of the companies and are thus consolidated by using the equity method in accordance with IAS 28.
The Statement of Financial Position of the parent company does not include joint arrangements.
2.4 Segment reporting
Reports by segment are prepared in line with the internal financial reports provided to the Chairman, the Managing Director and other executives of the Board of Directors, who are mainly responsible for decisionmaking. The key persons responsible for decision-making undertake to establish a strategy, allocate resources and evaluate the performance of each business segment.
2.5 Foreign exchange conversions
(a) Functional and presentation currency
The items in the financial statements of the Group's companies are measured in the currency of the primary economic environment in which the Group operates (functional currency). The consolidated financial statements are reported in Euros, which is the presentation currency of the Group.
(b) Transactions and balances
Currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Profits and losses from currency translation differences that arise from the settlement of such transactions during the financial year and from the translation of monetary items into foreign exchange at current rates applicable on the balance sheet date are recorded in profit and loss, except where they are transferred directly to Other comprehensive income due to being related to cash flow hedges and net investment hedges.
Any changes to the fair value of financial securities in foreign currency designated as available for sale are broken down into currency translation differences from a change to the net value of the security and other changes due to book value. Currency translation differences are deleted from profit and loss, and other differences are transferred to other comprehensive income.
Currency translation differences from non-monetary items that are valued at their fair value are considered as part of their fair value and are thus treated similarly to fair value differences. Currency translation differences in nonfinancial assets and liabilities, such as shares classified as available for sale are included in Other Comprehensive Income.
(c) Group Companies
The results and financial position of all group entities (none of which has the currency of a hyperinflationary economy) that have a functional currency different from the presentation currency are translated into the presentation currency as follows:
- i) The assets and liabilities are converted using the rates in effect at the balance sheet date;
- ii) The income and expenses are converted using the average rates of the period (except if the average rate is not the reasonable approach of the accumulated impact of the rates in effect at the dates of the transactions, in which case income and expenses are converted using the rates in effect at the dates of the transactions) and
- iii) Any differences arising from this process are posted under other comprehensive income and are transferred to the income statement upon disposal of these companies.
Foreign exchange differences arising from the conversion of the net investment in a foreign company, as well as of the borrowing characterized as hedging of this investment are posted under Other Comprehensive Income. Upon disposal of a foreign company in part or in whole, accumulated exchange differences are transferred to the income statement of the period as profit or loss resulting from the sale.
Gains and changes to fair value from the acquisition of foreign companies are deemed to be assets and liabilities of the foreign company and are measured at the currency rate applicable on the balance sheet date. The resulting foreign exchange differences are recorded in Other comprehensive income.
2.6 Investment property
Properties held under long-lasting leases or capital gains or both and are not used by Group companies are classified as investments in property. Investment property includes privately owned plots and buildings, as well as
properties under construction which are erected or developed with a view to being used as investment property in the future.
Investment property is recognized initially at cost, including the relevant direct acquisition and borrowing costs. Borrowing costs relating to acquisition or construction of investment property are capitalized to the investment cost for the duration of the acquisition or construction and are no longer capitalized when the fixed asset is completed or stops to be constructed. After initial recognition, investments in property are valued at cost, less depreciation and any impairment (note 2.11). Investment buildings are amortized based on their estimated useful life which is 40 years; however historic non refurbished buildings are amortized in 20 years.
Subsequent expenditure is added to the carrying value of the property only if it is probable that future economic benefits related to such property will flow to the Group and their cost can be reliably measured. The repair and maintenance cost is booked in the results when such is incurred.
If an investment in property is modified to an asset for own use, then it is classified in tangible assets. Also, when there is a change in use of the investment property evidenced by commencement of development with a view to sale, it is classified as inventories.
Property held by the parent company and leased to companies in the Group are classified as investments in property in the financial statements of the Company and as tangible fixed assets in the consolidated financial statements.
2.7 Leases
(a) Group Company as lessee
Leases where the lessor retains substantially all the risks and rewards of ownership are classified as operating leases. Operating lease expense is recognized in the income statement proportionally during the lease period and includes any restoration cost of the property if such clause is included in the leasing contract.
Leases of fixed assets where all the risks and rewards of ownership are maintained by the Group are classified as finance leases. Finance leases are capitalized at the leases inception at the lower of the fair value of the leased property and the present value of the minimum lease payments. Each lease payment is apportioned between the reduction of the liability and the finance charge so that a fixed interest rate on the remaining financial liability is achieved.} The respective lease liabilities, net of finance charges, are included in borrowings. The part of the finance charge relating to finance leases is recognized in the income statement over the lease. Fixed assets acquired through finance leases are depreciated over the shorter of their useful life and the lease term.
(b) Group Company as lessor
The Group leases assets only through operating leases. Operating lease income is recognized in the income statement of each period proportionally during the period of the lease.
2.8 Prepayments for long-term leases
Prepayments for long-term leases include Group receivables from various debtors and mainly relate to receivables of the subsidiaries:
(a) from prepayment of rents to property lessors;
(b) from payments for the completion of construction of Motorist Service Stations, which are shown at their construction cost less depreciation. Their depreciation starts as soon as they are completed and ready for use and is carried out using the straight line method during the concession contract;
(c) from payments for the lease of property (forest land, plot) on which wind farms will be installed for the entire term of their operation. An accumulated expense shall be annually calculated as from the entry into operation of the wind farm, based on its useful life.
2.9 Property, Plant and Equipment
Fixed assets are reported in the financial statements at acquisition cost minus accumulated depreciation and possible impairment (note 2.11). Acquisition cost includes all expenditure directly attributable to the acquisition of the fixed assets.
Subsequent costs are included in the asset's carrying amount or recognized as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Group and the cost of the item can be measured reliably. The repair and maintenance cost is recorded in the results when such is incurred.
Land is not depreciated. Depreciation of other of tangible assets is calculated using the straight line method over their useful life as follows:
| - | Buildings | 20-40 | years |
|---|---|---|---|
| - | Mechanical equipment (except wind farms and PV parks) | 5–10 | years |
| - | Mechanical equipment for wind farms, PV parks and hydro power plant (subject to Law 4254/2014) |
27 | years |
| - | Mechanical equipment for wind farms, PV parks (entry into operation following 01.01.2014) |
20 | years |
| - | Transportation equipment | 5 – 9 | years |
| - | Other equipment | 5 - 10 | years |
The residual values and useful economic life of PPE are subject to reassessment at least at each balance sheet date.
The useful life of the wind farms and the hydro power plant that had been already operating for less than 12 years was increased in 2014 from 20 to 27 years, due to a seven-year extension to the operating contracts under Law 4254/2014.
PPE under construction include fixed assets under construction that are shown at their cost. PPE under construction are not depreciated until the fixed asset is completed and enters in operation.
When the book values of tangible assets exceed their recoverable value, the difference (impairment) is posted in the income statement as expense (note 2.11).
Upon the sale of tangible assets, any difference between the proceeds and the depreciable amount is recorded as profit or loss in the results.
Financial assets concerning the construction of assets are being capitalized for the period needed until the completion of the construction. An asset fulfilling the requirements is an asset necessarily requiring a significant period of preparation for the use it is intended for or for its sale. All other financial expenses are recognized in the income statement.
2.10 Intangible assets
(a) Goodwill
Goodwill arises from acquisition of subsidiaries and is the difference between the sum of the acquisition price, the amount of non-controlling interests in the acquired company and the fair value of any prior participating interest in the acquired company as on the acquisition date and the fair value of the recognisable net assets of the acquired subsidiary. Goodwill arising from acquisitions of subsidiaries is recognized in intangible assets. Goodwill is not depreciable and is tested for impairment annually, or even more frequently if the circumstances indicate possible impairment, and recognized at cost, less any impairment losses. Goodwill losses cannot be reversed.
Goodwill is allocated to cash generating units for impairment testing. Allocation is made to those units or cash generating unit groups which are expected to benefit from the business combinations which created goodwill, and is recognized in line with the operating segment.
Profit and losses from the disposal of an undertaking include the book value of the goodwill of the undertaking sold.
Negative goodwill is written off in profit and loss (note 2.11).
(b) Software
Software licenses are valued at acquisition cost less depreciation. Depreciation is accounted for with the straight line method during the useful lives which vary from 1 to 3 years.
(c) Concession right
Concession rights are valued at the acquisition cost, less depreciation. Depreciation is carried out using the straight line method during the Concession contract (note 2.25).
(d) User licenses
User licenses means the generation licenses for the wind farms and PV parks; they are measured at acquisition cost less depreciation. Depreciation is carried out from the date of entry in operation of the wind farms and PV parks, using the straight line method, during their useful life, which is 27 years for projects that have entered in operation before 1 January 2014 and 20 years for new projects. User licences are subject to impairment testing when certain events or changes in the circumstances indicate that the carrying value may not be recoverable (note 2.11).
2.11 Impairment of non-financial assets
Assets with an indefinite useful life are not depreciated, and are subject to impairment testing on an annual basis, and when certain events or changes to the circumstances suggest that their carrying value may not be recoverable. Assets that are depreciated are subject to impairment audit when indications exist that their book value is not recoverable. Impairment loss is recognized for the amount by which the fixed asset's carrying value exceeds its recoverable value. The recoverable value is the higher between fair value, reduced by the cost required for the disposal, and the value in use (current value of cash flows anticipated to be generated based on the management's estimates of future financial and operating conditions). For the calculation of impairment losses, assets are classified in the minimum cash generating units. Any non-financial assets, apart from goodwill, which have been impaired are reassessed for possible impairment reversal on each balance sheet date.
2.12 Financial Assets
2.12.1 Classification
The financial instruments of the Group have been classified to the following categories according to the objective for which each investment was undertaken. The Management makes the decisions on classification at initial recognition.
(a) Financial instruments valued at fair value through the income statement
This class comprises financial assets held for trading. Derivatives are classified as held for trading, except when they are designated as hedges. Assets falling under this category are recorded in the current assets if they are held for trading purposes or are expected to be sold within 12 months from the balance sheet date.
(b) Borrowings and receivables
These include non-derivative financial assets with fixed or predefined payments which are not traded in active markets. They are included in current assets, except for maturities greater than 12 months after the balance sheet date. These are classified as non-current assets. Borrowings and receivables are included in the trade and other receivables account in the Statement of Financial Position.
(c) Financial assets held to maturity
Financial assets held to maturity are non-derivative assets with fixed or determined payments and specific maturity, which the Group management intends to and is in position to hold until maturity. Should the Group sell a significant portion of financial assets held to maturity, the entire portfolio of assets classified as such are reclassified under available-for-sale financial assets. Financial assets held to maturity are posted in non-current assets, with the exception of assets whose maturity is less than 12 months from the date of the financial report, in which case they are classified under current assets.
(d) Available-for-sale financial assets
These include non-derivative financial assets that are either designated as such or cannot be included in any of the previous categories. They are included in non-current assets unless management intends to dispose of the investment within 12 months of the balance sheet date.
2.12.2 Recognition and Measurement
The purchase and sales of investments are recorded for on the trade-date, which is the date on which the Group commits to purchase or sell the asset. Investments are initially recognized at their fair value, plus expenses directly related to the transaction, with the exception of those assets, regarding expenses directly related to the transaction, which are valued at their fair value through profit and loss. Financial assets valued at fair value through profit and loss are initially recognized at fair value, and transaction expenses are recognized in results in the period they were incurred. Investments are eliminated when the right in cash flows from investments ends or is transferred and the Group has transferred in effect all risks and benefits attached to ownership.
Subsequently, financial assets held for sale are measured at fair value and the relative gains or losses from changes to fair value are recorded in Other comprehensive income till those assets are sold or designated as impaired. Upon sale or when assets are characterized as impaired, the gains or losses are transferred to the income statement. Impairment losses recognized in results may not be reversed through profit and loss.
Borrowings and receivables, as well as financial assets held to maturity are recognized initially at fair value and are measured subsequently at net book cost based on the effective rate method.
The realized and unrealized profits or losses arising from changes in the fair value of financial assets, which are valued at fair value through the income statement, are recognized in the profit and loss of the period during which they occur.
The fair values of financial assets that are traded in active markets are defined by their prices. For non-traded assets, fair values are defined with the use of valuation techniques such as analysis of recent transactions, comparative items that are traded and discounted cash flows.
2.12.3 Offsetting of financial receivables and liabilities
Financial receivables and liabilities are offset and the net amount is presented in the Statement of Financial position only where the Group or Company holds the legal right to do so and intends to offset them on a clear basis between them or to retrieve the financial asset and offset the liability at the same time.
2.12.4 Impairment of financial assets
The Group assesses at each balance sheet date whether there is objective evidence that a financial asset or a group of financial assets is impaired. In the case of equity securities classified as available for sale, a significant or prolonged decline in the fair value of the security below its cost is considered as an indicator that the securities are impaired. If impairment is demonstrated, accumulated loss in equity which is the difference between the cost of acquisition and the fair value shall be carried over to results. Impairment losses of equity instruments recognized in the income statement are not reversed through the income statement. Reversal of security impairments are recognized in profit or loss if the increase in the fair value of these items can be correlated objectively to a certain event that took place after recognition of impairment loss in profit or loss.
In case of objective indications that financial assets held to maturity and presented at net book acquisition value have been impaired, the amount of impairment loss is calculated as the difference between their carrying value and the current value of estimated future cash flows (except for future losses from credit risks not yet incurred), discounted at the initial effective rate. Impairment losses of financial assets held to maturity are posted in results.
The impairment test for receivables is described in note 2.15.
2.13 Financial derivatives
Group companies evaluate, on a case by case basis, the making of financial derivative contracts to hedge the exposure to rate fluctuations connected to long-term loan agreements.
Upon commencement of a transaction, the Group establishes the relation between the hedging instruments and hedged assets, as well as the risk management strategy to take various hedging actions. This procedure includes the linking of all derivatives used as hedges to specific assets and liabilities or specific commitments or prospective transactions. Furthermore, when starting a hedge and thereafter, the extent to which the derivatives used in hedging transactions are effective in eliminating fluctuations to the market value or cash flows of the hedged assets.
The fair values of derivatives used for hedging purposes are disclosed in note 15. Changes to the Cash flow hedging reserve under Other comprehensive income are disclosed in note 22. The total fair value of hedging derivatives is classified under non-current assets or long-term liabilities when the remaining hedged asset has a maturity over 12 months, or under current assets or short-term liabilities when the residual maturity of the hedged asset is less than 12 months. Derivatives held for trade are classified under current assets or short-term liabilities.
Cash flow hedge
Derivative assets are initially recognized at fair value as of the date of the relevant agreement.
The portion of change to the derivative's fair value considered effective and meeting the cash flow hedging criteria is recognised in Other Comprehensive Income. Profit or loss associated with the non-effective portion of change is directly recognized in the Income Statement, under "Financial income" or "Financial expenses".
The cumulative amount posted under Equity is transferred in the Income Statement to the periods over which the hedged asset has affected period profit or losses. The profits or losses associated with the effective portion of the hedging of floating rate swaps is recognized in the Income Statement under "Financial income" or "Financial expenses". However, when a prospective transaction to be hedged results in the recognition of a non-financial asset (such as reserves or fixed assets), then earnings and losses previously posted in equity are transferred from Equity and are accounted for at the original cost of such asset. These amounts are ultimately charged to results through the cost of sales in the case of reserves, and through depreciation in the case of tangible assets.
When a hedging instrument matures or is sold, or when a hedging relation no longer meets the criteria of hedge accounting, the cumulative profits or losses posted to that time under Equity remain in Equity and are recognized when the prospective transaction is ultimately posted in the Income Statement. When a prospective transaction is no longer expected to be made, the cumulative profits or losses posted under Equity are directly transferred to the Income Statement under "Other operating profit/(loss)".
2.14 Inventories
Inventories are valued at the lower of acquisition cost and net realisable value. The cost is calculated using the weighted average cost method. The cost of end products and semi-finished inventories includes cost of design, materials, average working cost and a proportion of the general cost of production.
Investments in properties to which a construction initiates aiming at a future sale are re-classified as inventories at book value at the balance sheet date. From now on they will be calculated at the lowest value between the cost and net realisable value. Financial expenses are not included in the acquisition cost of inventories. The net realizable value is estimated based on the stock's current sales price, within the framework of ordinary business activities, less any possible selling expenses, wherever such a case concurs.
2.15 Trade and other receivables
Trade receivables are recognized initially at fair value and subsequently measured at amortized cost using the effective interest method, except if the discount outcome is not important, less provision for impairment. A provision for impairment of trade receivables is established when there is objective evidence that the Group will not be able to collect all of the amounts due, according to the original terms of receivables.
Trade and other receivables comprise of commercial papers and notes payable.
Serious problems that the customer encounters, the possibility of bankruptcy or financial reorganization and the inability of scheduled payments considered to be evidence that the receivable value must be impaired. The amount of the provision is the difference between the asset's carrying value and the present value of estimated future cash flows, discounted at the effective interest rate. The amount of the provision is recognized as an expense in the income statement. If, in a subsequent period, the amount of impairment decreases and the decrease can be objectively related to an event taking place after the impairment is recognised, the reversal of recognised impairment loss is recognised in profit/(loss).
2.16 Restricted cash
Restricted cash are cash equivalents not readily available for use. These cash equivalents may not be used by the Group until a certain point of time or event is reached or occurs in the future. In the cases where restricted cash is expected to be used within one year from the date of the statement of financial position, these are classified as a short-term asset. However, if they are not expected to be used within one year from the date of the statement of financial position, they are classified as a long-term asset.
2.17 Cash and cash equivalents
Cash and cash equivalents include cash, sight deposits, and short-term investments of up to 3 months, with high liquidity and low risk.
2.18 Share capital
The share capital includes the Company's ordinary shares. Whenever, any Group company purchases shares of the Company (Own shares), the consideration paid is deducted from equity attributable to the Group's equity holders until the shares are cancelled or disposed of. The profit or loss from the sale of own shares is recognized directly to equity.
Direct expenses for the issue of shares appear net of any relevant income tax benefit, to the reduction of equity.
2.19 Borrowings
Borrowings are recognized initially at fair value, net of transaction costs incurred. Borrowings are subsequently stated at net book cost, using the effective interest rate method. Any difference between the proceeds (net of transaction costs) and the redemption value is recognized in the income statement over the period of the borrowings using the effective interest rate method.
Any borrowing expenses paid upon execution of new credit agreements are recognized as borrowing expenses provided that part or all of the new credit line is withdrawn. In this case, they are recorded as future borrowing expenses until withdrawal is made. If the new borrowings are not used, in part or in all, these expenses are included in prepaid expenses and are recognized in profit or loss during the useful life of the relevant credit line.
Borrowings are classified as current liabilities unless the Group has an unconditional right to defer settlement of the liability for at least 12 months after the balance sheet date.
2.20 Current and deferred taxation
Income tax for the fiscal year comprises current and deferred taxation. Tax is recognised in the income statement, unless relevant to amounts recognised in Other comprehensive income or directly in equity. In this case, tax is also recognized in Other comprehensive income or equity, respectively.
Income tax on profit is calculated in accordance with the tax legislation established as of the balance sheet date in the countries where the Group operates, and is recognized as expense in the period during which profit was generated. The management regularly evaluates the cases where the applicable tax legislation requires interpretation. Where necessary, estimates are made for the amounts expected to be paid to tax authorities.
Deferred income tax is determined using the liability method on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts, as shown in the financial statements. The deferred income tax is not accounted for if it arises from initial recognition of an asset or liability in a transaction, other than a business combination, that at the time of the transaction affects neither the accounting or the taxable gains or losses. Deferred tax is determined using the tax rates and laws in force as of the date of the balance sheet, and expected to be in force when the deferred tax receivables will be due or deferred tax liabilities will be repaid.
Deferred tax receivables are recognized to the extent that there could be future taxable gains to use the temporary difference that gives rise to the deferred tax receivables.
Deferred tax receivables and liabilities are offset only if the offsetting of tax receivables and liabilities is permitted by law, and provided that deferred tax receivables and liabilities are determined by the same tax authority to the tax paying entity or different entities, and the intention has been expressed to proceed to settlement by way of offset.
2.21 Employee benefits
(a) Post-employment benefits
The employee benefits after their retirement include defined contribution programs and defined benefit programs. The Group participates in various pension plans. Payments are defined by Greek law and the funds' regulations.
A defined benefit plan is a pension plan that defines a specific amount to a pension to be received by an employee when he retires, which usually depends on one or more factors such as age, years of service and level of salary.
A defined contribution scheme is a pension plan under which the Group makes fixed payments to a separate legal entity. The Group has no legal obligation to pay further contributions if the fund does not have sufficient assets to pay to all employees the benefits relating to employee service in the current and prior periods.
For defined contribution plans, the Group pays contributions to public social security funds on a mandatory basis. The Group has no obligation other than paying its contributions. The contributions are recognized as staff costs when the debt arises. Prepaid contributions are recognized as an asset if there is a cash refund possibility or offsetting against future debts.
The liability that is reported in the balance sheet with respect to defined benefit schemes is the present value of the liability for the defined benefit on the balance sheet date, less the fair value of the scheme's assets. The defined benefit obligation is calculated annually by an independent actuary using the projected unit credit method. The present value of the defined benefit obligation is determined by discounting future cash flows at a discount rate equal to the rate of long-term investment grade corporate bonds that have a maturity approximately equal to the pension plan.
The current service cost of the defined benefit scheme that is recognised in the income statement in Salaries and wages reflects the increase in the defined benefit obligation resulting from an employee's service in the current period, benefit changes, cut-backs and settlements. The recognised prior service cost is directly recognised in profit/(loss).
Net interest cost is assessed as the net amount between the obligation for the defined benefit scheme and the fair value of the assets of the scheme on the prepayment interest rate.
Actuarial gains or losses arising from experience adjustments and changes in actuarial assumptions are charged or credited to Other comprehensive income in the period in which they arise.
Past service costs are recognized immediately in the income statement.
(b) Employment termination benefits
Termination benefits are payable when employment is terminated before the normal retirement date, or when an employee accepts voluntary redundancy in exchange for these benefits. The Group recognizes these benefits at the earliest of the following dates: (a) when the Group can no longer withdraw the offer of such benefits, and b) when the Company recognizes restructuring costs falling within the scope of IAS 37 and includes the payment of termination benefits. In the case of an offer made to encourage voluntary redundancy, retirement benefits are calculated based on the number of employees expected to accept the offer. When such termination benefits are deemed payable in periods that exceed 12 months from the Balance Sheet date, then they must be discounted at their current value.
In case of employment termination where the number of employees to use such benefits cannot be determined, the benefits are disclosed as contingent liability, but are not accounted for.
2.22 Provisions
Provisions for environmental restoration, outstanding litigations, unaudited years, gross motorway maintenance and other cases are recognized when an actual legal or assumed commitment exists as a result of past events, when settlement of such commitment will likely require an outflow of resources, and when the required amount can be reliably estimated.
When concession contracts (note 2.25) include the concessionaire's contractual obligation to maintain the infrastructure at a certain service level or restore the infrastructure to a certain state before delivering it to the conceder at the end of the concession period, the Group, as concessionaire, acknowledges and values this obligation under IAS 37.
Provisions are recognized on a discounted basis when the effect of the time value of money is significant, using a pre-tax rate which reflects current market assessments of the time value of money and the risk specific to the liability. When provisions are discounted, the increase in provisions due to the lapse of time is recognized as a financial expense. Provisions are reviewed on each date of financial statements and if an outflow of funds to settle the obligation is unlikely, they are reversed in the income statement.
2.23 Revenue recognition
Revenue is measured at the fair value of the collected or collectable price, after deduction of any discounts.
The Group recognises revenue when this can be reliably measured and it is probable that the economic benefits of the transaction will flow to the Group.
Revenue mainly comes from technical projects, road tolls, operating leases or sale of property, generation and sale of energy, waste management, production and trade of quarrying products.
Revenue from the sale of goods is recognized when the Group has transferred material risks and the rewards of ownership to the purchaser.
Income and profit from construction contracts are recognised in accordance with IAS 11, as described in note 2.24, while income from concession agreements is recognised in accordance with IFRIC 12, as described in note 2.25.
Revenue from operating leases is recognized in the income statement using the straight line method during the lease period. When the Group provides incentives to its clients, the cost of these incentives is recognized through the lease period with the straight line method deductively of the income from the lease.
Revenue from the provision of services and real estate management are recorded in the period during which the services are rendered, based on the stage of completion of the service in relation to total services to be provided.
Interest income is recognized on an accrual basis using the effective rate method. In case of impairment of borrowings and receivables, interest income is recognized using the rate which discounts future flows for impairment purposes.
In the case where the Group acts as a representative, it is the commission and not the gross revenue that is accounted for as revenue.
Dividends are accounted for as income when the right to receive payment is established.
2.24 Contracts for projects under construction
A construction contract is a contract specifically negotiated for the construction of an asset or a combination of assets that are closely interrelated or interdependent in terms of their design, technology and function or their ultimate purpose or use.
Expenses associated with construction contracts are recognized in the period in which they are incurred.
When the result of a construction contract cannot be reliably assessed, only the expenses incurred or expected to be collected are recognized as income from the contract.
When the result of a construction contract can be reliably assessed, such contract's income and expenses will be recognized during the term of contract as income and expenses, respectively. The Group uses the percentage of completion method to estimate the appropriate amount of income and expense to be recognized for a certain period. The stage of completion is calculated based on the expenses which have been incurred up to the balance sheet date compared to the total estimated expenses for each contract. If it is possible that the total cost of the contract will exceed total income, then anticipated losses are directly recognized in profit and loss as expenses.
In order to determine the cost incurred by the end of the period, any expenses relating to future tasks included in the contract are exempted and presented as work in progress. The total cost incurred and recognized profit / loss for each contract is compared with sequential invoices till the end of the fiscal year.
Where the expenses incurred plus the net profit (less losses) recognized exceed the sequential invoices, the occurring difference is presented as a receivable from construction contract customers in the account "Trade and other receivables". When the sequential invoices exceed the realized expenses plus the net profit (less losses) recognized, the balance is presented as a liability towards construction contract customers in the account "Trade and other payables".
2.25 Service Concession Arrangements
With regard to Service Concession Arrangements whereby a public sector body contracts with a private operator for the provision of services, the Group applies IFRIC 12, provided that the following two conditions are met:
a) the grantor controls or determines which services the operator should provide to whom and at which price, and
b) the grantor controls any other significant interests in the infrastructure upon completion of the concession arrangement period.
In accordance with IFRIC 12, such infrastructures are not recognized as tangible assets of the operator, but as a Financing Contribution of the State under financial assets (financial asset model), and/ or as a Concession Right under intangible assets (intangible asset model), depending on the contractually agreed terms.
i) Guaranteed receipt from grantor (Financial Asset model)
As an operator, the Group recognizes a financial asset to the extent that it has an unconditional contractual right to receive cash or another financial asset from the grantor for the construction services.
In the case of service concession contracts, the operator has the unconditional right to receive cash if the grantor contractually guarantees to pay the operator:
a) specified or determinable amounts, or
b) the shortfall, if any, between amounts received from users of the public service and specific or determinable amounts provided for in the Service Concession contract.
The financial assets resulting from the application of IFRIC 12 are recorded in the Statement of Financial Position as "Guaranteed receipt from grantor" and recognized at unamortised cost based on the effective rate method, also deducting any impairment losses. The effective rate is equal to the average weighted capital cost for the operator, unless otherwise stipulated in the Concession contract.
ii) Concession Right (Intangible Asset Model)
As an operator, the Group recognises an intangible asset to the extent that it receives a right (licence) to charge users of the public service. The right to charge users of a public service does not constitute an unreserved right to collect cash, since the amounts collected depend on whether the public uses such service.
Intangible assets resulting from the application of IFRIC 12 are recorded under Intangible Assets in the Statement of Financial Position, analysed as a "Concession Right" and valued at acquisition cost less depreciation. Depreciation is carried out using the straight line method during the Concession contract.
iii) Guaranteed receipt from grantor and Concession Right (Mixed Model)
When the service concession contract anticipates that the operator will be remunerated for the construction services partly with a financial asset and partly with an intangible asset, the Group recognises each component of its remuneration separately, according to the above (Guaranteed receipt from grantor and Concession Right).
The Group recognises and accounts for the revenues and costs associated with the construction or upgrading services in accordance with IAS 11 (note 2.24), while revenues and costs associated with operation services are recognized and accounted for in accordance with IAS 18 (note 2.23).
2.26 Distribution of dividends
The distribution of dividends to equity holders of the parent company is recognized as liability when distribution is approved by the General Meeting of the shareholders.
2.27 Grants
Government grants are recognized at their fair value where there is a reasonable assurance that the grant will be received and the Group will comply with all stipulated conditions.
Government grants relating to costs are deferred and recognized in the income statement to match them with the costs that they are intended to compensate.
Government grants regarding the purchase of fixed assets or the construction of projects are included in long term liabilities as deferred state grants and are recognized as income through profit and loss using the straight line method according to the asset expected useful life.
Grants received to finance Concession contracts are presented in accordance with IFRIC 12 as a reduction to the Guaranteed receipt from grantor (note 2.25).
2.28 Available-for-sale non-current assets
Non-current assets are classified as available-for-sale assets and stated at the lower of carrying amount and fair value less costs to sell if their carrying amount is estimated to be recovered by the Group through a sale transaction rather than through their use.
2.29 Trade and other liabilities
Trade liabilities are usually obligations to make payment for products or services obtained during performance of typical commercial activity by suppliers. The accounts payable are classified as short-term liabilities if the payment is due within not more than one year. If not, they are classified as long-term liabilities. Trade liabilities are recognized initially at fair value and are measured subsequently at net book cost by the use of the effective rate method.
2.30 Reclassifications and rounding of items
The amounts disclosed in these financial statements have been rounded to EUR thousand. Any differences that may occur are due to these roundings.
Previous year amounts indicated below have been reclassified so that the Statement of Financial Position of the Group as of 31.12.2014 is comparable to the Statement of Financial Position and the Cash Flow Statement as of 31.12.2015. More specifically:
• an amount of EUR 935,051 thousand has been moved from Intangible assets to Concession rights;
- an amount of EUR 23,577 thousand has been moved from Trade and other receivables to Prepayments for long-term leases (EUR 21,521 thousand to Non-current assets and EUR 2,055 thousand to Current assets);
- an amount of EUR 47,701 thousand has been moved from Deferred tax assets to Deferred tax liabilities;
- Restricted cash of EUR 14,708 thousand has been reclassified from Current assets to Non-current assets;
- an amount of EUR 6,868 thousand has been reclassified from Investing activities to Financing activities in the Cash flow statement;
- an amount of EUR 1,616 thousand has been reclassified from Foreign exchange differences in Operating activities to Foreign exchange differences in Cash and cash equivalents;
- impairment of tangible assets and investment property has been moved from costs to accumulated depreciation and amortisation.
Moreover, notes have been reclassified for comparability purposes. The above reclassifications do not affect equity or results.
3 Financial risk management
3.1 Financial risk factors
The Group is exposed to various financial risks, such as market risks (currency, interest rate risk, etc.), credit risk, and liquidity risk. Financial risks are associated with the following financial instruments: accounts receivable, cash and cash equivalents, accounts payable and other liabilities and debt liabilities.
Risk management is monitored by the finance division, and more specifically by the central Financial Management Division of the Group, and is determined by directives, guidelines and rules approved by the Board of Directors with regard to rate risk, credit risk, the use of derivative and non-derivative instruments, and the short-term investment of cash.
(a) Market Risk
Market risk is related to the business sectors and geographical areas in which the Group operates. Indicatively, the Group is exposed to risk from the change in the conditions prevailing in the countries where the construction segment is active, due to the change in the value of currencies and the factors affecting borrowing costs and foreign exchange rates. The Group's departments are closely monitoring the trends in the individual markets in which it operates and plan actions for prompt and efficient adaptation to the individual markets' new circumstances.
i) Foreign currency risk
The Group has been active in foreign countries, mostly in the Middle East and the Balkans (Romania, Bulgaria, Albania, etc.). With respect to its activities in the Middle East, the Group is exposed to foreign exchange risk relating mainly to the exchange rates of local currencies (e.g. QAR, RON, etc.) and the US Dollar – Euro exchange rate. It should be clarified that the exchange rates of certain currencies (mainly local currencies in Middle East countries) are linked to the US Dollar. Proceeds are made in local currency and in US Dollars and despite the fact that the larger portion of the cost and expenses are made in the same currency, a foreign exchange risk exists for the remaining part. Foreign exchange risk, where it is considered to be significant and worthy of being hedged, is hedged by the use of derivative forward contracts. These derivatives are priced at their fair values and are recognized as a receivable or a liability in the financial statements.
Group's exposure to foreign exchange risk as of 31.12.2015 mainly results from the following currencies (amounts denominated in EUR):
All amounts in EUR thousand.
| 31-Dec-15 | ||||||
|---|---|---|---|---|---|---|
| (\$) | (CAD) | (RSD) | (MKD) | (ALL) | (£) | |
| Receivables | 24,125 | - | 1,412 | - | 5,730 | 270 |
| Borrowings | (3,129) | - | (3,005) | - | (4,908) | - |
| Liabilities | (315) | - | (9,732) | (8,230) | (16,629) | (9,644) |
| Available-for-sale financial |
assets - 41,668 - - - -
| 31-Dec-14 | ||||||
|---|---|---|---|---|---|---|
| (\$) | (CAD) | (RSD) | (MKD) | (ALL) | (£) | |
| Receivables | 10,639 | - | - | - | - | 1,172 |
| Borrowings | (2,147) | - | (2,993) | - | - | - |
| Liabilities | (23,472) | - | - | - | (13,518) | (2,556) |
| Available-for-sale financial assets |
- | 77,342 | - | - | - | - |
Sensitivity analysis to exchange rate changes
The table below presents variations in Group profit as a result of potential changes to floating exchange rates, maintaining all other variables unchanged.
| Impact on profit/(loss) for the fiscal year |
|||
|---|---|---|---|
| 2015 | 2014 | ||
| Exchange rate appreciated by 5% vis-à-vis the Euro |
(784) | (3,012) | |
| Exchange rate depreciated by 5% vis-à-vis the Euro |
784 | 3,012 |
ii) Cash flow risk and risk arising from fair value change due to a change in interest rates
The Group holds significant interest-bearing assets comprising sight deposits, short-term bank deposits and bonds of the European Investment Bank. The Group is exposed to risk from fluctuations of interest rates, mainly arising from bank loans. The Group is exposed to floating interest rates prevailing in the market, which affect both the financial position and the cash flows. Cost of debt may increase as a result of these changes thus creating losses or it can decrease on the occurrence of unexpected events. It should be noted that the fluctuation in interest rates in recent years has been caused primarily by the increase in spreads due to the lack of liquidity in the Greek banking market and the estimated risk of Greek companies, and to a lesser extent by the change to the base interest rates (e.g. Euribor).
As regards long-term borrowings, the Group's Management systematically and constantly monitors interest rate fluctuations and assesses the need to take relevant positions to hedge risks, when and if necessary. In the context of risk offsetting, Group companies may enter interest swap contracts and other derivatives.
A significant part of the Group's loans are signed with floating rates and the largest part of Group loans is in Euros. As a consequence interest rate risk is primarily derived from the fluctuations of Euro interest rates and secondly from the interest rate fluctuations on other currencies in which bank loans exist (e.g. Qatari riyal, etc).
The Group constantly monitors interest rate trends, as well as the duration and nature of subsidiaries' financing needs. Decisions on loan terms as well as the relation between variable and fixed interest rate are considered separately on a case by case basis.
Interest Rate Sensitivity Analysis of Group Borrowings
A reasonable and possible interest rate change by twenty five base points (0.25% increase/decrease) would lead to a decrease / increase in profit before tax for 2015, all other variables being equal, by EUR 1.969 thousand (2014: EUR 2,041 thousand). It should be noted that the aforementioned change in earnings before tax is calculated on the floating rate loan balances at year end and does not include the positive effect of interest income from cash deposits and cash equivalents.
At a parent company level, a reasonable and possible interest rate change by twenty five base points (0.25% increase/decrease) would lead to the decrease / increase in profit before tax for 2015, all other variables being equal, by EUR 671 thousand (2014: EUR 663 thousand). It should be noted that the aforementioned change in earnings before tax is calculated on the floating rate loan balances at year end and does not include the positive effect of interest income from cash deposits and cash equivalents.
(iii) Price risk
The Group is exposed to the risk relating to the fluctuation of the fair value of its available-for-sale financial assets which can affect the financial statements, as relevant gains or losses from fair value adjustments will be recorded as an reserve under equity until these assets are sold or designated as impaired. It should be pointed out that, if the closing price of ELDORADO GOLD on 31/12/2015 was increased by 5%, the available-for-sale reserves would be increased by EUR 2,1 million, and if it was reduced by 5%, profit/ (loss) for the year would be reduced by EUR 2,1 million. (31.12.2014: EUR 3.8 million).
(b) Credit Risk
The Group has developed policies in order to ensure that transactions are conducted with customers of sufficient credit rating. Due to the conditions prevailing in the market, the conclusion of new contracts and the procedures for monitoring work progress, invoicing and collections are subject to much stricter audit. The Group has been monitoring its debtors' balances very carefully, and where receivables with credit risk are identified, they are assessed in accordance with established policies and procedures and an appropriate impairment provision is formed. In public works, certifications are closely monitored and requests for additional works are sped up, with a view to limiting the risk of failure to collect receivables.
Cash and cash equivalents, investments and financial derivative contracts potentially involve credit risk as well. In such cases, the risk may arise from counterparty failure to fulfil their obligations towards the Group. In order to manage this credit risk, the Group sets limits to the degree of exposure for each financial institution, within the scope of the policies of the Board of Directors.
(c) Liquidity risk
Given the current crisis of the Greek State and the Greek financial sector, the liquidity risk is higher and the management of cash flows is urgent. To manage the liquidity risk, the Group budgets and regularly monitors its cash flows and ensures that cash on hand is available, including the options of intra-company loans and unused credit lines to meet its needs (e.g. financing, guarantee letters, etc).
During recent years, the Group has been refinancing its borrowings in order to better manage its liquidity. The Group's short-term borrowings on 31.12.2015 amounted to EUR 322.3 million, compared to EUR 275.3 million on 31.12.2014.
Group liquidity is regularly monitored by the Management. The table below presents an analysis of the Group and Company financial liability maturities as of 31 December 2015 and 2014 respectively:
All amounts in EUR thousand.
| GROUP | |||||
|---|---|---|---|---|---|
| 31 December 2015 | |||||
| MATURITY OF FINANCIAL LIABILITIES | |||||
| Within 1 year | 1 to 2 years | 2 to 5 years | Over 5 years | Total | |
| Trade and other payables | 691,647 | 908 | 1,695 | 185 | 694,435 |
| Finance lease liabilities | - | 623 | 366 | - | 990 |
| Financial derivatives | 18,952 | 18,286 | 45,602 | 76,142 | 158,982 |
| Borrowings | 381,353 | 125,299 | 420,044 | 896,953 | 1,823,649 |
| 1,091,952 | 145,117 | 467,707 | 973,280 | 2,678,056 |
| 31 December 2014 | ||||||
|---|---|---|---|---|---|---|
| MATURITY OF FINANCIAL LIABILITIES | ||||||
| Within 1 year | 1 to 2 years | 2 to 5 years | Over 5 years | Total | ||
| Trade and other payables | 613,254 | 609 | 5,357 | 249 | 619,469 | |
| Finance lease liabilities | 968 | 624 | 991 | - | 2,582 | |
| Financial derivatives | 17,706 | 17,815 | 47,304 | 96,355 | 179,182 | |
| Borrowings | 339,209 | 186,329 | 500,954 | 908,718 | 1,935,209 | |
| 971,137 | 205,377 | 554,606 | 1,005,322 | 2,736,442 |
| COMPANY | 31 December 2015 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| MATURITY OF FINANCIAL LIABILITIES | |||||||||
| Within 1 year | 1 to 2 years | 2 to 5 years | Over 5 years | Total | |||||
| Trade and other payables | 7,868 | - | - | 3,471 | 11,339 | ||||
| Borrowings | 7,619 | 15,630 | 67,827 | 257,073 | 348,148 | ||||
| 15,487 | 15,630 | 67,827 | 260,543 | 359,487 |
| 31 December 2014 | ||||||
|---|---|---|---|---|---|---|
| MATURITY OF FINANCIAL LIABILITIES | ||||||
| Within 1 year | 1 to 2 years | 2 to 5 years | Over 5 years | Total | ||
| Trade and other payables | 11,727 | - | 221 | 1,239 | 13,186 | |
| Borrowings | 24,852 | 18,412 | 89,755 | 212,324 | 345,344 | |
| 36,579 | 18,412 | 89,976 | 213,563 | 358,530 |
The above amounts are presented in the contractual, non discounted cash flows and therefore are not equivalent to the respective amounts shown in the financial statements with respect to Supplier and other liabilities, Financial lease commitments, Financial derivatives, and Loans.
The Trade and Other liabilities breakdown is exclusive of Advances from customers, Advances from operating leases, Amounts due to customers for contract work, and Social security and other taxes.
3.2 Cash management
Capital management is aiming in the safeguard of the continuity of operations of Group companies, the achievement of its developing plans along with Groups credit rating
To evaluate the Group's creditworthiness, the Group's Net Debt should be evaluated (i.e. total long and short-term loans with banks less cash and cash equivalents), however excluding non-recourse debt and respective cash and cash equivalents connected to the financing of self/ co-financed projects.
The Group's net debt as of 31.12.2015 and 31.12.2014, respectively, is detailed in the following table:
| All amounts in EUR EURO | GROUP | ||
|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | ||
| Short term bank borrowings | 322.3 | 275.3 | |
| Long-term bank borrowings | 1,169.8 | 1,275.4 | |
| Total borrowings | 1,492.2 | 1,550.7 | |
| Less: Non recourse debt | 630.9 | 778.1 | |
| Subtotal of Corporate Debt (except non recourse debts) | 861.3 | 772.6 | |
| Less: Cash and cash equivalents (1) | 334.1 | 358.4 | |
| Net Corporate Debt/Cash | 527.2 | 414.3 | |
| Total Group Equity | 1,031.2 | 1,116.2 | |
| Total Capital | 1,558.4 | 1,530.5 | |
| Gearing Ratio | 0.338 | 0.271 |
| Cash and cash equivalents (1) are determined as follows: | GROUP | |
|---|---|---|
| 31-Dec-15 | 31-Dec-14 | |
| Cash and cash equivalents | 450.4 | 679.9 |
| Plus: | ||
| Restricted cash | 49.9 | 72.4 |
| Time deposits over 3 months | 0.5 | 0.5 |
| Bonds held to maturity | 111.8 | 79.1 |
| Mutual funds | 46.3 | - |
| GROUP | |||
|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | ||
| Less: | |||
| Cash and cash equivalents, restricted cash, time deposits over 3 months, mutual funds and bonds held to maturity corresponding to non-recourse loans of companies executing self-financed projects |
|||
| 324.7 | 473.6 | ||
| Cash and cash equivalents (1) | 334.1 | 358.4 |
The gearing ratio as of 31.12.2015 for the Group is calculated at 33.8% (31.12.2014: at 27.1%). This ratio is calculated as the quotient of net debt to total employed capital (i.e. total equity plus net debt).
At parent level, total borrowing as of 31.12.2015 amounted to EUR 268.3 million (31.12.2014: EUR 265.1 million) and pertains only to long-term borrowings (31.12.2014: long-term borrowings of EUR 240.7 million and short-term borrowings of EUR 24.4 million).
3.3 Fair value estimation
The financial instruments carried at fair value at the balance sheet date are classified under the following levels, in accordance with the valuation method:
-
Level 1: for assets and liabilities traded in an active market and whose fair value is determined by the quoted prices (unadjusted) of identical assets or liabilities.
-
Level 2: for assets and liabilities whose fair value is determined by factors related to market data, either directly (that is, as prices) or indirectly (that is derived from prices).
-
Level 3: for assets and liabilities whose fair value is not based on observable market data, but is mainly based on internal estimates.
The table below presents a comparison of the carrying values of the Group's financial assets and liabilities at amortized cost and their fair values:
All amounts in EUR thousand.
| GROUP | Book value | Fair value | ||
|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Financial Assets | ||||
| Financial assets held to maturity | 111,788 | 79,126 | 113,199 | 80,773 |
| Financial liabilities | ||||
| Long-term & short-term borrowings | 1,492,174 | 1,550,667 | 1,491,369 | 1,544,917 |
| COMPANY | Book value | Fair value | ||
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Financial liabilities | ||||
| Long-term & short-term borrowings | 268,338 | 265,092 | 268,338 | 265,092 |
The fair values of short-term trade receivables and trade and other payables approximate their book values. The fair value of long-term receivables amounts to EUR 112,707 thousand (book value stands at EUR 110,487 thousand). The fair values of loans and long-term receivables are estimated based on the discounted future cash flows by using discount rates that reflect the current loan interest rate and are included in fair value hierarchy level 3.
The table below presents the Group's financial assets and liabilities measured at fair value as of 31 December 2015 and 31 December 2014.
| GROUP | 31 December 2015 | ||||||
|---|---|---|---|---|---|---|---|
| HIERARCHY | |||||||
| LEVEL 1 | LEVEL 2 | TOTAL | |||||
| Financial assets | |||||||
| Financial assets at fair value through profit and loss | 3 | - | 3 | ||||
| Available-for-sale financial assets | 47,419 | 46,310 | 93,729 | ||||
| Financial liabilities | |||||||
| Derivatives used for hedging | - | 155,637 | 155,637 | ||||
| 31 December 2014 | |||||||
| HIERARCHY | |||||||
| LEVEL 1 | LEVEL 2 | TOTAL | |||||
| Financial assets | |||||||
| Financial assets at fair value through profit and loss | 3 | - | 3 | ||||
| Available-for-sale financial assets | 79,867 | - | 79,867 | ||||
| Derivatives - Warrants | 407 | - | 407 | ||||
| Financial liabilities | |||||||
| Derivatives used for hedging | - | 175,097 | 175,097 |
The fair value of financial assets traded on active money markets (e.g. derivatives, equities, bonds, mutual funds), is determined on the basis of the published prices available at the balance sheet date. An "active" money market exists where there are readily available and regularly revised prices, which are published by a stock exchange, a broker, a sector, rating agency or supervising organisation. These financial tools are included in level 1. This level includes mainly the Group investment in a gold mines group, which is listed on the Toronto Stock Exchange and has been classified as an available-for-sale financial asset.
The fair value of financial assets traded on active money markets (e.g. derivatives traded outside a derivative market) are determined by measurement methods based primarily on available information on transactions carried out on active markets and using less the estimates made by the economic entity. These financial tools are included in level 2.
Available-for-sale financial assets totally amounting to EUR 13,001 thousand relating to participating interests in companies not listed on active markets are shown at cost and not at fair value.
4 Critical accounting estimates and judgments of the Management
Estimates and judgments are continuously evaluated and are based on historic data and expectations for future events, as considered reasonable under the circumstances.
4.1 Significant accounting estimates and assumptions
Annual financial statements along with the accompanying notes and reports may involve certain judgments and calculations that refer to future events regarding operations, developments, and financial performance of the Company and the Group. Despite the fact that such assumptions and calculations are based on the best possible knowledge of the Company's and the Group's management with regard to current conditions and actions, the actual results may eventually differ from calculations and assumptions taken into consideration in the preparation of the Company's and the Group's annual financial statements.
Assessments and assumptions that involve important risk of causing future material adjustments to the assets' and liabilities' book values:
(a) Estimates regarding the accounting conduct of construction projects according to IAS 11 "Construction Contracts"
(i) Realization of income from construction contracts based on estimation of the percentage completion of the project.
For the estimation of the percentage completion of the construction projects in progress according to which the Group recognizes income from construction contracts, the Management estimates the expected expenses to be made until the completion of the projects.
(ii) Requests for compensation for additional work made beyond the contractual agreement.
The Group's Management estimates the amount to be received for additional work and recognizes income based on the percentage of completion as long as it considers that the collection of this amount is probable based on the customer's orders.
(b) Provisions
(i) Provisions for heavy maintenance
Based on the obligations deriving from the Concession Contract for the Contractor, ATTIKI ODOS SA forms a provision for heavy maintenance so that the heavy maintenance costs are equally allocated across fiscal years. This action is aimed to maintaining an excellent state of the projects on a daily basis, so as to provide high-level services to the motorway users, on the one hand, and to delivering the project to the client after having implemented and ensured the necessary quality of pavements and the modernisation of the obsolete systems by modern technological systems.
The initial provision for heavy maintenance in mid-2007, based on the experience in the project available until then, was revised in 2012, on the basis of better expertise in the motorway operating conditions, which is proven by researches and studies carried out by external consultants on a regular basis, on the one hand, and which is based on the reduced traffic due to the economic crisis resulting in reduced need for maintenance, on the other hand.
The company monitors the project and the independent measurements (e.g. by the NTUA for the pavement) and will revise its estimates, if necessary.
(ii) Income tax
Estimates are required in determining the provision for income tax. There are many transactions and calculations for which the ultimate tax determination is uncertain. Where the final tax outcome of these matters is different from the amounts that were initially recorded, such differences will impact the income tax and deferred tax provisions in the period in which such determination is made.
The Group recognises deferred tax on the provisional tax differences, taking into account the applicable tax provisions and assessing the future gains and the future liabilities from taxes. The best possible estimates of the Management relating to the evolution of tax results of the Group companies in the immediate future are taken into account in recognising deferred tax assets, as well as in assessing their recoverability.
(c) Fair value of financial instruments
The fair value of financial instruments not listed in an active market is determined using valuation methods which require using assumptions and judgments. The Group makes assumptions based mostly on current market conditions in the preparation of financial statements.
(e) Impairment of tangible assets and investment property
Tangible assets and investment property are initially recongized at cost and subsequently depreciated over their useful lives. The Group assesses at each reporting period whether there is evidence of impairment of
tangible assets and investment property. Impairment testing is based on market data and the management's estimates of future financial and operating conditions. During the impairment testing process, the management works with independent appraisers.
(f) Goodwill
Where goodwill is incurred, the impairment of its value is carried out on an annual basis or whenever signs of impairment are available, by comparing the book value of each cash-generating unit, including the relevant goodwill, against the respective recoverable amount. Group Management makes estimates to determine the recoverable amount, which include key assumptions relating to the period of estimated cash flows, the cash flows, the development rate of cash flows and the discount rate. The assumptions are disclosed in the consolidated financial statements in accordance with the relevant provisions of IAS 36.
(g) Impairment test on subsidiaries and associates
The parent company tests for impairment the value of its investments in subsidiaries and associates, by comparing the recoverable amount of each investment (the higher of the value-in-use and the fair value less selling costs) against its book value. The Management makes estimates to determine the recoverable amount by applying a methodology similar to that applicable to goodwill impairment testing, in order to determine the present value of the expected future cash flows of its subsidiary or associate.
4.2 Considerable judgments of the Management on the application of the accounting principles
Impairment of available-for-sale financial assets
The Group follows the guidance of IAS 39 to determine when an available-for-sale financial asset (shares) is impaired. This process requires significant judgment by the Group that evaluates, inter alia, the length of time for which a financial instrument presents a fair value below the acquisition cost and the amount of the residual value. Also, when it comes to non-listed shares, other factors are also considered, which are relevant to the economic situation and prospects of the company in which the investment has been made, such as information on the industry, possible technological changes, and operational and financing cash flows.
5 Segment reporting
On 31 December 2015 the Group was mainly operating in 6 business segments:
- Construction & Quarries
- Real estate development
- Concessions
- Wind farms
- Environment
- Other activities
The Chairman, the CEO and other executive members of the Board of Directors are the persons responsible for making business decisions. Having determined the operating segments, the above persons review the internal financial reports to evaluate the Company's and Group's performance and to make decisions regarding fund allocation. The Board of Directors uses various criteria to evaluate Group activities, which vary depending on the nature, the maturity and special attributes of each field, having regard to any risks, current cash needs and information about products and markets.
All amounts in EUR thousand.
The results for each segment for 2015 are as follows:
| Note | Construction & Quarries |
Real estate development |
Concessions | Wind farms |
Environment | Other | Total | |
|---|---|---|---|---|---|---|---|---|
| Total gross revenue per segment | 1,170,660 | 7,190 | 206,304 | 40,066 | 121,499 | 362 | 1,546,080 | |
| Intra-group revenue | (9,327) | - | (285) | - | (3,291) | (94) | (12,997) | |
| Net revenue | 1,161,333 | 7,190 | 206,018 | 40,066 | 118,208 | 268 | 1,533,083 | |
| Operating profit/(loss) Share of profit/(loss) from participating interests accounted for under the equity method |
10 | (39,881) (441) |
3,673 25 |
58,679 505 |
19,649 - |
18,177 (135) |
(31,467) (7,085) |
28,831 (7,131) |
| Finance income | 31 | 1,924 | 96 | 7,363 | 433 | 878 | 4 | 10,698 |
| Finance (expenses) | 31 | (13,554) | (2,404) | (47,320) | (7,872) | (2,297) | (12,850) | (86,297) |
| Profit/(Loss) before tax | (51,952) | 1,390 | 19,227 | 12,210 | 16,623 | (51,398) | (53,900) | |
| Income tax | 33 | (11,563) | 38 | (14,095) | (4,715) | (5,357) | (772) | (36,463) |
| Net profit/ (loss) | (63,515) | 1,428 | 5,132 | 7,496 | 11,266 | (52,170) | (90,363) |
The results for each segment for 2014 are as follows:
| Note | Construction & Quarries |
Real estate development |
Concessions | Wind farms |
Environment | Other | Total | |
|---|---|---|---|---|---|---|---|---|
| Total gross revenue per segment | 1,180,387 | 6,312 | 206,887 | 31,719 | 129,459 | 1,536 | 1,556,299 | |
| Intra-group revenue | (9,465) | - | (279) | - | (1,370) | 681 | (11,795) | |
| Net revenue | 1,170,922 | 6,312 | 206,608 | 31,719 | 128,090 | 855 | 1,544,504 | |
| Operating profit/(loss) Share of profit/(loss) from participating interests accounted for under the equity method |
10 | (31,163) (281) |
(17) (81) |
66,663 273 |
13,053 (22) |
15,472 (44) |
(7,130) 589 |
56,877 434 |
| Finance income | 31 | 3,167 | 154 | 17,152 | 810 | 1,857 | 16 | 23,155 |
| Finance (expenses) | 31 | (11,789) | (2,506) | (52,145) | (8,499) | (2,110) | (14,194) | (91,243) |
| Profit/(Loss) before tax | (40,067) | (2,450) | 31,942 | 5,342 | 15,175 | (20,719) | (10,777) | |
| Income tax | 33 | (5,712) | 1,019 | (10,942) | (1,784) | (5,051) | (27) | (22,498) |
| Net profit/ (loss) | (45,778) | (1,431) | 21,000 | 3,558 | 10,123 | (20,747) | (33,275) |
Other information per segment through profit and loss as of 31 December 2015 is:
| Note | Construction & Quarries |
Real estate development |
Concessions | Wind farms |
Environment | Other | Total | |
|---|---|---|---|---|---|---|---|---|
| Depreciation of PPE | 6 | (38,387) | (16) | (2,134) | (9,865) | (3,637) | (695) | (54.732) |
| Amortisation of intangible assets | 7a, 7b | (737) | (1) | (69,775) | (426) | (2,479) | - | (73,417) |
| Depreciation of investment property | 8 | - | (1,085) | - | - | - | (182) | (1,267) |
| Impairment | 7a, 29, 30 |
(37,174) | (2,251) | (8,099) | (1,173) | - | (18,800) | (67,497) |
| Amortization of grants | 24 | 148 | - | 211 | 1,802 | 1,539 | - | 3,700 |
Other information per segment through profit and loss as of 31 December 2014 is:
| Note | Construction & Quarries |
Real estate development |
Concessions | Wind farms |
Environment | Other | Total | |
|---|---|---|---|---|---|---|---|---|
| Depreciation of PPE | 6 | (21,121) | (19) | (1,895) | (9,253) | (3,669) | (712) | (36,669) |
| Amortisation of intangible assets | 7a, 7b | (558) | (1) | (67,861) | (469) | (2,447) | (1) | (71,338) |
| Depreciation of investment property | 8 7a, 29, |
- | (1,199) | - | - | - | (181) | (1,381) |
| Impairment | 30 | (54,158) | (20) | - | - | (42) | (275) | (54,495) |
| Amortization of grants | 24 | 168 | - | 211 | 2,326 | 993 | - | 3,698 |
Inter-segment transfers and transactions are carried out at arms' length.
Assets and liabilities of segments as of 31 December 2015 are as follows:
| Construction | Real estate | Wind | ||||||
|---|---|---|---|---|---|---|---|---|
| Note | & Quarries | development | Concessions | farms | Environment | Other | Total | |
| Assets (less Investments in associates) | 1,495,546 | 144,304 | 1,690,576 | 326,544 | 180,938 | 46,416 | 3,884,325 | |
| Investments in associates | 10 | 2,145 | - | 46,975 | - | 4,164 | 84,296 | 137,580 |
| Total Assets | 1,497,692 | 144,304 | 1,737,551 | 326,544 | 185,103 | 130,712 | 4,021,905 | |
| Liabilities | 1,152,710 | 41,817 | 1,267,964 | 205,484 | 75,734 | 246,968 | 2,990,677 | |
| Investments in PPE, intangible assets, and investment property |
6, 7a, 7b, 8 |
51,964 | 18 | 23,442 | 34,074 | 3,277 | 1 | 112,776 |
| Prepayments for long-term leases | 13 | 58 | - | - | - | 9 | - | 67 |
Assets and liabilities of segments as of 31 December 2014 are as follows:
| Note | Construction & Quarries |
Real estate development |
Concessions | Wind farms |
Environment | Other | Total | |
|---|---|---|---|---|---|---|---|---|
| Assets (less Investments in associates) | 1,449,937 | 143,957 | 1,850,572 | 322,818 | 182,249 | 62,697 | 4,012,230 | |
| Investments in associates | 10 | 2,745 | - | 45,979 | 5,558 | 4,294 | 98,716 | 157,292 |
| Total Assets | 1,452,682 | 143,957 | 1,896,551 | 328,376 | 186,543 | 161,413 | 4,169,522 | |
| Liabilities | 1,050,385 | 42,259 | 1,419,278 | 214,407 | 85,380 | 241,584 | 3,053,294 | |
| Investments in PPE, intangible assets, and investment property |
6, 7a, 7b, 8 |
34,478 | 118 | 27,038 | 38,130 | 2,664 | 41 | 102,471 |
| Prepayments for long-term leases | 13 | 589 | - | - | 3 | 9 | - | 601 |
The Group has also expanded its activities abroad. In particular, it operates abroad in the Gulf countries, and more specifically in the United Arab Emirates, Qatar, and Jordan, as well as in other countries, such as Germany, Italy, Cyprus, Romania, Bulgaria, Albania, Serbia, Turkey, Croatia, Bosnia-Herzegovina, FYROM, Slovenia, United Kingdom, Panama, Chile, Ethiopia and the USA. Total revenue is allocated per region as follows:
| 1-Jan to | ||
|---|---|---|
| 31-Dec-15 | 31-Dec-14 | |
| Greece | 874,801 | 972,182 |
| Gulf countries – Middle East | 302,603 | 221,019 |
| Other countries abroad | 355,680 | 351,303 |
| 1,533,083 | 1,544,504 |
Non-current assets, save investments in associates and joint ventures, financial assets and deferred tax receivables, are allocated per region as follows:
| 31-Dec-15 | 31-Dec-14 | |
|---|---|---|
| Greece | 1,517,629 | 1,567,980 |
| Gulf countries – Middle East | 45,656 | 16,186 |
| Other countries abroad | 71,298 | 74,197 |
| 1,634,583 | 1,658,363 |
Out of the revenue made in Greece, the amount of EUR 489,373 thousand for 2015 and the amount of EUR 536,319 thousand for 2014 come from the State, including Public Utility Companies, Municipalities, etc.
6 Property, plant and equipment
All amounts in EUR thousand.
GROUP
| Land & buildings |
Transportation equipment |
Mechanical equipment |
Mechanical equipment of wind farms and |
Furniture & other equipment |
PPE under construction |
|||
|---|---|---|---|---|---|---|---|---|
| Cost | Note | PV parks | Total | |||||
| 1 January 2014 | 149,459 | 46,598 | 277,200 | 247,062 | 33,695 | 17,603 | 771,617 | |
| Currency translation differences | 153 | 112 | 652 | - | 654 | (141) | 1,429 | |
| Acquisition/ absorption of subsidiary | 878 | 43 | 927 | 959 | 92 | - | 2,899 | |
| Additions except for finance leases | 93 | 4,253 | 19,973 | 59 | 3,842 | 47,695 | 75,916 | |
| Addition under finance lease | - | - | - | 66 | - | - | 66 | |
| Sales | (3,530) | (1,939) | (3,991) | - | 40 | (111) | (9,531) | |
| Write-off | - | (154) | (506) | - | (56) | - | (717) | |
| Potential provision for landscape restoration by companies from the wind project segment |
- | - | - | (180) | - | - | (180) | |
| Reclassification from Mechanical Equipment in Land &Buildings |
765 | - | - | (765) | - | - | - | |
| 31 December 2014 | 147,818 | 48,913 | 294,255 | 247,200 | 38,266 | 65,045 | 841,498 | |
| 1 January 2015 | 147,818 | 48,913 | 294,255 | 247,200 | 38,266 | 65,045 | 841,498 | |
| Currency translation differences | 322 | 320 | 1,280 | (32) | 847 | 1,247 | 3,984 | |
| Acquisition/ absorption of subsidiary Additions except for finance leases |
166 10,298 |
- 2,957 |
- 11,976 |
12,310 15 |
18 2,827 |
- 62,384 |
12,493 90,458 |
|
| Sales | (446) | (2,554) | (7,051) | - | (1,045) | (1) | (11,098) | |
| Write-off | (143) | (64) | (2,135) | - | (62) | - | (2,405) | |
| Potential provision for landscape restoration by companies from the wind project segment |
- | - | - | 316 | - | - | 316 | |
| Reclassification from intangible assets due to | ||||||||
| goodwill allocation | - | - | 454 | - | - | - | 454 | |
| Reclassification from PPE under construction to Mechanical equipment and Land & buildings |
6,825 | - | 30,874 | 49,273 | - | (86,972) | - | |
| 31 December 2015 | 164,840 | 49,571 | 329,652 | 309,082 | 40,851 | 41,704 | 935,700 | |
| Accumulated Amortization | ||||||||
| 1 January 2014 | (34,017) | (33,497) | (199,997) | (44,760) | (29,164) | - | (341,435) | |
| Currency translation differences | (91) | (58) | (425) | (582) | - | (1,156) | ||
| Depreciation for the year | 29 | (3,483) | (3,882) | (16,597) | (9,785) | (2,924) | - | (36,669) |
| Reclassification to Mechanical equipment | (141) | - | - | 141 | - | - | - | |
| Sales | 1,436 | 1,552 | 4,320 | - | 353 | - | 7,661 | |
| Write-off | - | 148 | 350 | - | 54 | - | 552 | |
| 31 December 2014 | (36,295) | (35,737) | (212,348) | (54,404) | (32,264) | - | (371.048) | |
| 1 January 2015 | (36,295) | (35,737) | (212,348) | (54,404) | (32,264) | - | (371.048) | |
| Currency translation differences | (197) | (144) | (886) | 5 | (608) | - | (1,829) | |
| Depreciation for the year | 29 | (5,288) | (4,332) | (31,468) | (10,591) | (3,052) | - | (54.732) |
| Impairment | 29 | (8,896) | - | - | - | - | (906) | (9,802) |
| Sales | 406 | 2,445 | 5,800 | - | 585 | - | 9,237 | |
| Write-off | 4 | 64 | 757 | - | 62 | - | 888 | |
| 31 December 2015 | (50,266) | (37,703) | (238,144) | (64,990) | (35,277) | (906) | (427,286) | |
| Net book value as of 31 December 2014 | 111,523 | 13,176 | 81,907 | 192,796 | 6,003 | 65,045 | 470,450 | |
| Net book value as of 31 December 2015 | 114,574 | 11,868 | 91,508 | 244,092 | 5,574 | 40,798 | 508,414 |
Out of the additions to PPE under construction for 2015, EUR 33,406 thousand pertain to the 'Ortholithi' and 'Magoula Kazakou Extension' wind farms, which started their operation within 2015, as well as the 'Lyrkeio' wind farm, which is expected to enter in operation within the first half of 2017. The reclassifications from PPE
under construction to Mechanical equipment of wind farms and PV parks, amounting to EUR 49,273 thousand, pertain to the 'Ortholithi' and 'Magoula Kazakou Extension' wind farms.
The EUR 28,361 thousand balance of additions in PPE under construction pertains mostly to the construction of mechanical equipment (TBMs) and facilities for housing human resources for the Katar metro project. Reclassifications to Mechanical equipment and Land and buildings amounting to EUR 30,874 thousand and EUR 6,825 thousand, respectively, pertain to a part of the above.
The major part of the balance of PPE under construction, which amounts to EUR 40,798 thousand, pertains to wind farms.
Leased assets included in above data under financial leasing:
| 31-Dec-15 | 31-Dec-14 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Transportation equipment |
Mechanical equipment |
Mechanical equipment of wind farms and PV parks |
Total | Transportation equipment |
Mechanical equipment |
Mechanical equipment of wind farms and PV parks |
Total | ||
| Cost – Capitalised financial | |||||||||
| leases | 250 | 4,270 | 4,111 | 8,631 | 250 | 4,270 | 4,111 | 8,631 | |
| Accumulated Amortization | (250) | (3,749) | (882) | (4,880) | (250) | (3,291) | (739) | (4,279) | |
| Net book value | - | 521 | 3,229 | 3,751 | - | 979 | 3,372 | 4,351 |
COMPANY
| Note | Land & buildings |
Mechanical equipment |
Furniture & other equipment |
Total | |
|---|---|---|---|---|---|
| Cost | |||||
| 1 January 2014 | 3,217 | 82 | 1,809 | 5,109 | |
| Additions except for finance leases | - | - | 40 | 40 | |
| Write-off | - | - | (4) | (4) | |
| 31 December 2014 | 3,217 | 82 | 1,845 | 5,144 | |
| 1 January 2015 | 3,217 | 82 | 1,845 | 5,144 | |
| Additions except for finance leases | - | - | 1 | 1 | |
| 31 December 2015 | 3,217 | 82 | 1,845 | 5,145 | |
| Accumulated Amortization | |||||
| 1 January 2014 | (817) | (69) | (1,760) | (2,647) | |
| Depreciation for the year | 29 | (48) | (4) | (20) | (73) |
| Write-off | - | - | 4 | 4 | |
| 31 December 2014 | (866) | (73) | (1,777) | (2,716) | |
| 1 January 2015 | (866) | (73) | (1,777) | (2,716) | |
| Depreciation for the year | 29 | (48) | (4) | (10) | (63) |
| Impairment | 29 | (697) | - | - | (697) |
| 31 December 2015 | (1,611) | (78) | (1,787) | (3,476) | |
| Net book value as of 31 December 2014 | 2,351 | 9 | 68 | 2,429 | |
| Net book value as of 31 December 2015 | 1,606 | 5 | 58 | 1,669 |
The impairment of PPE which the Group presented in 2015 in Land and buildings amounted to EUR 8,896 thousand at Group level and EUR 697 thousand at company level, and pertained to the Group's office building on 25 Ermou Street in N. Kifissia. The total impairment calculated for this building is EUR 11,035 thousand. The
difference with regard to the above amounts, EUR 2,139 thousand for the Group and EUR 10,338 thousand for the company, is incorporated into the amount of the investment property impairment of note 8.
The recoverable amount of the above asset was calculated based on the fair value determined by using the discounted cash flow method. The exit yield rate of the period that was used was 8% and the discount rate was 11%.
There are no encumbrances on fixed assets, except for a preliminary mortgage registration as loan collateral on the parent company's property located at 25 Ermou Str., Kifissia.
7 Intangible assets & Concession right
7a Intangible assets
All amounts in EUR thousand.
GROUP
| Software | Goodwill | User licenses |
Other | Total | |
|---|---|---|---|---|---|
| Cost | |||||
| 1 January 2014 | 4,507 | 43,318 | 29,986 | 2,549 | 80,360 |
| Currency translation differences | 66 | - | - | - | 65 |
| Acquisition/ absorption of subsidiary | - | 454 | - | - | 454 |
| Additions | 578 | - | - | 118 | 696 |
| Sales | (1) | - | (1,195) | - | (1,196) |
| Write-off | (230) | - | - | (7) | (237) |
| Due to the change of the consolidation method from | |||||
| Full consolidation to Equity | - | - | (1,662) | - | (1,662) |
| 31 December 2014 | 4,920 | 43,771 | 27,129 | 2,661 | 78,481 |
| 1 January 2015 | 4,920 | 43,771 | 27,129 | 2,661 | 78,481 |
| Currency translation differences | 115 | (1) | - | - | 114 |
| Acquisition/ absorption of subsidiary | - | - | - | 684 | 684 |
| Additions | 237 | - | - | 16 | 253 |
| Sales | (54) | - | - | - | (54) |
| Write-off | (27) | - | - | (2) | (29) |
| Reclassification to Property, plant and equipment due | |||||
| to goodwill finalisation | - | (454) | - | - | (454) |
| 31 December 2015 | 5,191 | 43,316 | 27,129 | 3,358 | 78,995 |
| Accumulated Amortization | |||||
| 1 January 2014 | (4,251) | - | (1,961) | (1,159) | (7,371) |
| Currency translation differences | (47) | - | - | - | (47) |
| Depreciation for the year | (303) | - | (798) | (1) | (1,102) |
| Sales | 1 | - | - | - | 1 |
| Write-off | 215 | - | - | - | 215 |
| 31 December 2014 | (4,386) | - | (2,758) | (1,160) | (8,304) |
| 1 January 2015 | (4,386) | - | (2,758) | (1,160) | (8,304) |
| Currency translation differences | (87) | (1) | - | - | (88) |
| Depreciation for the year | (317) | - | (725) | (257) | (1,300) |
| Impairment | - | - | (500) | - | (500) |
| Sales | 50 | - | - | - | 50 |
| Write-off | 27 | - | - | 2 | 29 |
| 31 December 2015 | (4,713) | (1) | (3,984) | (1,415) | (10,113) |
| Net book value as of 31 December 2014 | 534 | 43,771 | 24,371 | 1,501 | 70,176 |
| Net book value as of 31 December 2015 | 478 | 43,315 | 23,145 | 1,943 | 68,882 |
The decrease observed in the User license during the 12-month period of 2014, amounting to EUR 1,662 thousand, is due to the change of the consolidation method of the company POUNENTIS SA (which was sold in the 2nd quarter of 2015) from Full consolidation to the Equity method, and the decrease by EUR 1,195 thousand due to the sale of subsidiary ANEMOS ATALANTIS SA in the third quarter of 2014.
Upon completion of the PPA, the goodwill of EUR 454 thousand that was incurred in 2014 was allocated to Mechanical equipment in PPE (note 6). More specifically, this amount is broken down: (a) EUR 17 thousand to goodwill which arose from the consolidation of GREENWOOD PANAMA which was consolidated in Q2 2014 by BIOSAR HOLDINGS LTD with an investment cost amounting to EUR 0.7 thousand and (b) EUR 437 thousand to goodwill which arose from the acquisition of STERILISATION S.A. which was consolidated in Q4 2014 by HELECTOR S.A. with an investment cost amounting to EUR 1,265 thousand.
The parent company has no intangible assets.
Goodwill impairment test
Goodwill concerns mainly the construction and quarries segment, which has been defined as the cash generating unit (CGU) for the impairment test carried out. This goodwill amounts to EUR 41,8 million.
The recoverable amount of this cash-generating unit was determined based on the value-in-use method. The value-in-use was calculated by using cash flow forecasts that were based on the budget approved by Management, three years of provisions, which were then projected into perpetuity.
The main assumptions used by Management in the calculation of the cash flow forecasts in the context of the annual goodwill impairment test, are the following:
- The budgetary margins of the operating profit (EBITDA) were calculated based on the actual historical data of the past years, adjusted in order to take into account the anticipated changes in profitability;
- With regard to the working capital, Management was entirely based on historical data;
- For the projection of cash flows into perpetuity, a zero growth rate was used for the specific CGU;
- The discount rate (net of tax) for the GCU was 11.2%.
Based on the results of the impairment test on 31 December 2015, the recoverable amount of the above cashgenerating unit is greater than the book value and as a consequence there were no impairment losses in relation to the above goodwill.
Impairment testing of wind farm licenses
Intangible assets with a finite useful life relate to user licences in the segment of renewable energy sources, mainly wind farms, for which the Group performed impairment testing due to changes to the scheduling of the projects. The book value of these intangible assets stands at EUR 15.6 million.
The recoverable amounts of the above intangible assets were determined using the value-in-use method. The value-in-use was calculated by using cash flow forecasts that were based on the budget approved by Management and the forecasts up to the end of the useful life of each intangible asset, according to the relevant contract with the competent authority.
The basic assumptions used by Management in the calculation of the cash flow forecasts in the context of the annual impairment test for the value of intangible assets, are as follows:
• Discount rate (net of tax): from 7.30% to 10.15%
• Forecast sales: Income from wind farms in operation remained stable throughout the period, given that there are agreements for specific selling prices of the energy generated, as well as agreements with the wind power turbine suppliers for guaranteed 15-year performance.
The revenues from farms under licensing or construction are estimated by the Management.
- Budgetary profit margins: The budgetary operating profit margins (EBITDA) were calculated based on the actual historical data of the past years, taking also into account the decreased maintenance costs for the licenses related to new farms.
- With regard to the working capital, the Management relied entirely on historical data.
Based on the impairment test results, the recoverable amount as of 31 December 2015 of the user licence for the wind farm of the subsidiary company EOLOS MAKEDONIAS SA was calculated at an amount lower by EUR 500 thousand than the book value of that intangible asset. This decrease is mainly due to the change to the execution scheduling of the project.
Based on the results from the impairment test, the Group impaired the value of the user licence of the subsidiary EOLOS MAKEDONIAS SA by EUR 500 thousand, which is included in Other profit/(loss) (note 30).
7b Concession right
All amounts in EUR thousand.
| GROUP | Concession right |
|---|---|
| Cost | |
| 1 January 2014 | 1,331,772 |
| Additions | 25,756 |
| Write-off | (6) |
| 31 December 2014 | 1,357,521 |
| 1 January 2015 | 1,357,521 |
| Additions | 22,046 |
| 31 December 2015 | 1,379,567 |
| Accumulated Amortization | |
| 1 January 2014 | (352,235) |
| Depreciation for the year | (70,236) |
| Write-off | 2 |
| 31 December 2014 | (422,470) |
| 1 January 2015 | (422,470) |
| Depreciation for the year | (72,118) |
| 31 December 2015 | (494,587) |
| Net book value as of 31 December 2014 | 935,051 |
| Net book value as of 31 December 2015 | 884,979 |
The Concession right mainly comes from the subsidiary companies ATTIKI ODOS SA and MOREAS SA. The former has undertaken the financing, construction and operation of the 65km long closed motorway comprised of two sections, the Elefsina-Stavros-Spata Free Avenue and the Western Ymittos Avenue. The term of the operating contract extends to 2024 and the Concession right will be depreciated during that period.
MOREAS SA has undertaken the construction, operation and exploitation for 30 years (until 2038) of the Corinth-Tripoli-Kalamata motorway. According to IFRIC 12 – Service Concession Arrangements, the construction cost is divided into two components, a financial asset based on the guaranteed amount and an intangible asset for the remainder. In accordance with IAS 38, the intangible asset is amortised over the period in which it is expected to be available for use by the Concessionaire (30 years). The Amendment to the Concession Arrangement of MOREAS S.A. was ratified by the Parliament, the Amendment enters into force on 23/2/2016 and the construction period is expected to be until 25/10/2016. The amendment mainly includes the potential additional operating subsidy from the State in case of a drop in traffic during the operation period.
Additions to Concession Arrangements for the current period relating mostly to MOREAS SA include Additions from capitalised interest of EUR 15,054 thousand (31.12.2014: EUR 14,950 thousand).
8 Investment property
| All amounts in EUR thousand. | Note | GROUP | COMPANY |
|---|---|---|---|
| Cost | |||
| 1 January 2014 | 189,086 | 63,433 | |
| Currency translation differences | (52) | - | |
| Additions | 103 | - | |
| Sales | (690) | - | |
| 31 December 2014 | 188,446 | 63,433 | |
| 1 January 2015 | 188,446 | 63,433 | |
| Currency translation differences | (179) | - | |
| Additions | 18 | - | |
| 31 December 2015 | 188,286 | 63,433 | |
| Accumulated Amortization | |||
| 1 January 2014 | (49,879) | (21,500) | |
| Currency translation differences | 1 | - | |
| Depreciation for the year | 29 | (1,381) | (752) |
| 31 December 2014 | (51,259) | (22,252) | |
| 1 January 2015 | (51,259) | (22,252) | |
| Depreciation for the year | 29 | (1,267) | (751) |
| Impairment | 30 | (6,171) | (11,119) |
| Reversal of prior impairment provision | 30 | 1,000 | - |
| 31 December 2015 | (57,697) | (34,121) | |
| Net book value as of 31 December 2014 | 137,187 | 41,182 | |
| Net book value as of 31 December 2015 | 130,589 | 29,312 |
The income from rents for FY 2015 amount for the Group to EUR 6.828 thousand (2014: EUR 6,835 thousand). Direct operating costs that pertain to investment property generating income from rents for the Group amount to EUR 1,839 thousand (2014: EUR 1,778 thousand).
There are no liens on the investment properties of the Group, with the exception of the properties of subsidiary YIALOU EMPORIKI & TOURISTIKI SA, and specifically building blocks OTE71 and OTE72, at location Yialou, Spata, Attica, where mortgage number 29547/01.04.2011 has been taken out, for EUR 42 million, as collateral to Bond Loan Agreement as of 28.02.2011. A preliminary mortgage has been registered on the properties of subsidiary KANTZA EMPORIKI SA, and in particular on the company's properties in the "Kamba" Estate, amounting to a total of approximately EUR 14.6 million, to secure the Bond Loan Agreement of 29/4/2014 amounting to EUR 10.4 million.
Due to the decreasing trend in property values, the Group proceeded with an impairment test of the investments in properties.
The remaining amount of the impairment which is EUR 6,171 thousand at Group level, comes from: (a) impairment of parent company properties totally amounting to EUR 2,921 thousand (EUR 11,119 thousand at company level). The major part of that impairment relates to the building of the Group headquarters at 25 Ermou Str., Kifissia, by EUR 2,139 thousand (EUR 10,338 thousand at company level), as cited in note 6; (b) impairment of properties belonging to Group subsidiaries in Romania, by EUR 2,662 thousand; (c) impairment of properties belonging to Group subsidiaries in Greece, by EUR 588 thousand.
The reversal of a past impairment of property of EUR 1,000 thousand is due to the increase in the fair value of that property due to increased completeness.
The fair values and the valuation techniques used for their determination are presented in the following table:
| Country | Segment | Property Category | Fair Value (in thousands of EUR) |
Assessment method | Value determination data |
|---|---|---|---|---|---|
| Greece | Other | Office Buildings | 2,308 | Discounted cash flow method |
Discount rate/ Capital exit yield at end of period/ Market rent |
| Greece | Other | Land area | 3,200 | Real estate market method, Residual value method |
Price of sq.m. |
| Greece | Other | Office Buildings | 4,926 | Discounted cash flow method |
Discount rate/ Capital exit yield at end of period/ Market rent |
| Greece | Real estate development |
Land areas | 9,000 | Real estate market method, Residual value method |
Price of sq.m. |
| Greece | Real estate development |
Building | 1,500 | Real estate market method, Residual value method |
Price of sq.m. |
| Greece | Real estate development |
Land area | 39,000 | Residual value method | Price of sq.m. |
| Greece | Real estate development |
Commercial park | 55,000 | Discounted cash flow method |
Discount rate/ Capital exit yield at end of period/ Market rent |
| Romania | Real estate development |
Land areas | 13,104 | Real estate market method | Price of sq.m. |
| Total | 128,037 |
The fair value was determined by an independent external certified appraiser, member of the body of certified appraisers. The determination of the fair value is classified at level 2 of the determination of fair values.
9 Investments in subsidiaries
All amounts in EUR thousand.
The change to the book value of the parent company's investments to consolidated undertakings was as follows:
| COMPANY | |||||
|---|---|---|---|---|---|
| Note | 31-Dec-15 | 31-Dec-14 | |||
| At beginning of year | 939,356 | 939,099 | |||
| Additions- increase in investment cost | 110 | (532) | |||
| (Disposals) | - | (275) | |||
| (Company dissolution) | (40) | - | |||
| (Impairment) | 30 | (17,750) | - | ||
| At year end | 921,677 | 939,356 |
The decrease of investments in subsidiaries by EUR 17,750 thousand pertains to the impairment of the subsidiary HELLENIC ENERGY & DEVELOPMENT SA due to impairment of the participating interest of the latter in a company in the energy segment (ELPEDISON SA). The amount of EUR 40 thousand in the Dissolution item pertains to the dissolution of the subsidiary SMARTMART LTD in the 4th quarter of 2015.
In the financial year 2014, the decrease of investments in subsidiaries by EUR 275 thousand represents the sale of subsidiary PROMAS SA which was sold to third parties in the second quarter of 2014 with no significant effect on company level and with loss of EUR 575 thousand at Group level.
Subsidiaries with a significant percentage of non-controlling interests
The following tables present summary financial information about subsidiaries in which non-controlling interests have a significant percentage (Note 41a).
Summary Statement of Financial Position
| ATTIKI ODOS SA MOREAS SA |
ELLINIKI TECHNODOMIKI ANEMOS S.A.* |
VEAL SA* | ||||||
|---|---|---|---|---|---|---|---|---|
| 59.25% | 59.25% | 71.67% | 71.67% | 64.50% | 64.50% | 47.22% | 47.22% | |
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Non-current assets | 417,125 | 482,922 | 541,942 | 540,294 | 287,709 | 266,427 | 23,836 | 24,371 |
| Current assets | 269,708 | 397,541 | 177,396 | 153,871 | 35,571 | 56,763 | 17,108 | 21,667 |
| Total assets | 686,833 | 880,463 | 719,337 | 694,165 | 323,280 | 323,190 | 40,944 | 46,038 |
| Non-current liabilities | 262,401 | 394,180 | 659,234 | 680,700 | 168,763 | 170,860 | 9,601 | 10,335 |
| Current liabilities | 51,537 | 81,779 | 171,138 | 136,575 | 28,730 | 34,156 | 13,720 | 21,106 |
| Total liabilities | 313,938 | 475,959 | 830,372 | 817,275 | 197,493 | 205,017 | 23,321 | 31,441 |
| Equity | 372,895 | 404,504 | (111,035) | (123,110) | 125,787 | 118,173 | 17,623 | 14,598 |
| corresponding to: | ||||||||
| Non controlling interests | 151,956 | 164,837 | (31,456) | (34,877) | 44,654 | 41,951 | 9,301 | 7,705 |
Summary Statement of Comprehensive Income
| ATTIKI ODOS SA* | MOREAS SA* | ELLINIKI TECHNODOMIKI ANEMOS S.A.* |
VEAL SA* | |||||
|---|---|---|---|---|---|---|---|---|
| 1-Jan | 1-Jan | 1-Jan | 1-Jan | |||||
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Sales | 162,779 | 159,668 | 36,337 | 54,817 | 37,161 | 29,198 | 16,109 | 15,274 |
| Net profit / (loss) for the fiscal year |
29,211 | 38,933 | (13,897) | (8,827) | 7,502 | 3,650 | 3,026 | 3,769 |
| Other comprehensive income/(loss) for the year (net of tax) |
250 | (2,461) | 25,973 | (43,579) | 112 | (15) | - | - |
| ATTIKI ODOS SA* | MOREAS SA* | ELLINIKI TECHNODOMIKI ANEMOS S.A.* |
VEAL SA* | |||||
|---|---|---|---|---|---|---|---|---|
| 1-Jan | 1-Jan | 1-Jan | 1-Jan | |||||
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Total comprehensive income/(loss) for the year |
29,461 | 36,472 | 12,075 | (52,406) | 7,614 | 3,635 | 3,026 | 3,769 |
| Profit / (loss) for the financial year attributable to non controlling interests |
11,904 | 15,865 | (3,937) | (2,501) | 2,663 | 774 | 1,597 | 1,989 |
| Dividends attributable to non controlling interests |
24,871 | 46,355 | - | - | - | - | - | 6,000 |
Summary Statement of Cash Flows
| ATTIKI ODOS SA* | MOREAS SA* | ELLINIKI TECHNODOMIKI ANEMOS S.A.* |
VEAL SA* | |||||
|---|---|---|---|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Total inflows/(outflows) from operating activities |
55,428 | 60,398 | 32,003 | 28,757 | 14,177 | 14,875 | 4,254 | 1,863 |
| Total inflows/(outflows) from investing activities |
(15,722) | 65,879 | (22,061) | (24,273) | (24,617) | (34,494) | 853 | 603 |
| Total inflows/(outflows) from financing activities |
(209,788) | (246,948) | - | (11,658) | (7,105) | 39,532 | (7,950) | (17) |
| Net increase/(decrease) in cash and cash equivalents |
(170,081) | (120,671) | 9,942 | (7,174) | (17,545) | 19,913 | (2,843) | 1,244 |
* Data before eliminations with the larger Group
10 Investments in associates & joint ventures
| All amounts in EUR thousand. | GROUP | COMPANY | |||||
|---|---|---|---|---|---|---|---|
| Note | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |||
| At beginning of year | 157,292 | 165,005 | 34,721 | 34,871 | |||
| Additions new | 346 | 778 | - | - | |||
| Additions- increase in investment cost | 76 | - | - | - | |||
| (Disposals) | (5,589) | (4,155) | - | (150) | |||
| (Impairment) | 30 | (6,984) | (275) | - | - | ||
| Share in profit/ loss (after taxes) | (7,131) | 434 | - | - | |||
| Other changes to Other comprehensive income | 501 | (5,999) | - | - | |||
| Transfer from/to subsidiaries | (8) | 2,041 | |||||
| Dissolution of joint ventures | (922) | (536) | - | - | |||
| At year end | 137,580 | 157,292 | 34,721 | 34,721 |
REGENCY CASINO MONT PARNES SA and DILAVERIS SA are consolidated through their parent companies ATHENS RESORT CASINO SA and PEIRA SA, respectively, which are associates of the Group.
In the current year, Disposals relate to POUNENTIS SA and ANEMODOMIKI SA that were transferred to third parties without any significant result for the Group. The major part of the impairment of EUR 6,984 thousand relates to impairment of the Group's participating interest in ELPEDISON SA.
Impairment of the value of ELPEDISON SA
Due to the recent developments, mainly relating to the changes to the compensation mechanisms, which produced the negative results of ELPEDISON SA, in combination with the expected changes in the electricity market and the regulatory framework, the Group performed a value impairment test on that investment. The impairment test was carried out in accordance with IAS 36 and was based on a relevant test performed by the Management of ELPEDISON SA. According to the data of the test, cash flows were discounted in order to determine the company's value based on the Management's estimates of the future course of the company and of the market. Those estimates were mostly based on the recent developments, the company's course in 2015, the expected changes to the regulatory framework and the business plan of the Company. The estimated future cash flows were discounted by using the average weighted capital cost (9.9%) as determined based on current market data and risk factors. The impairment test resulted in the above mentioned impairment of EUR 6,984 thousand.
The tables below present summary financial information on the most significant associates of the Group. This information includes the amounts shown on the financial statements of the following associates, which have been amended to reflect fair value adjustments and changes to accounting policies.
AEGEAN MOTORWAY SA GEFYRA SA ELPEDISON SA 20.00% 20.00% 22.02% 22.02% 22.73% 22.73% 31-Dec-15 31-Dec-14 31-Dec-15 31-Dec-14 31-Dec-15 31-Dec-14 Non-current assets 501,618 438,863 340,209 353,827 336,445 361,313 Current assets 102,537 97,175 42,982 39,944 153,877 125,525 Total assets 604,155 536,038 383,192 393,771 490,322 486,838 Non-current liabilities 437,286 426,121 252,855 269,806 21,021 12,480 Current liabilities 117,828 62,958 18,710 17,646 353,988 329,785 Total liabilities 555,114 489,078 271,565 287,452 375,009 342,265 Equity 49,041 46,960 111,626 106,319 115,313 144,573
Summary Statement of Financial Position
Agreement on summary financial statements
| AEGEAN MOTORWAY SA |
GEFYRA SA | ELPEDISON SA | ||||
|---|---|---|---|---|---|---|
| 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |
| Company's equity as of 1 January Net profit / (loss) for the fiscal year |
46,960 - |
69,957 - |
106,319 4,560 |
105,730 2,013 |
144,573 (30,600) |
142,853 1,717 |
| Other comprehensive income/(loss) for the year (net of tax) |
2,081 | (22,998) | 748 | (1,424) | 25 | 3 |
| Other changes | - | - | - | - | 1,315 | - |
| Company's equity as of 31 December % participation in associates & |
49,041 | 46,960 | 111,626 | 106,319 | 115,313 | 144,573 |
| J/V Group's participation in the |
20.00% | 20.00% | 22.02% | 22.02% | 22.73% | 22.73% |
| equity of associates & joint ventures |
9,808 | 9,392 | 24,585 | 23,416 | 26,211 | 32,861 |
| Goodwill | - | - | 3,086 | 3,086 | 8,500 | 15,364 |
| Investments in associates and joint ventures |
9,808 | 9,392 | 27,671 | 26,502 | 34,711 | 48,225 |
Summary Statement of Comprehensive Income
| AEGEAN MOTORWAY SA |
GEFYRA SA | ELPEDISON SA | |||||
|---|---|---|---|---|---|---|---|
| 1-Jan | 1-Jan | 1-Jan | |||||
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | ||
| Sales | 121,585 | 142,365 | 33,636 | 32,936 | 194,958 | 151,786 | |
| Net profit/ (loss) for the fiscal year |
- | - | 4,560 | 2,013 | (30,600) | 1,717 | |
| Other comprehensive income/(loss) for the year (net |
|||||||
| of tax) | 2,081 | (22,998) | 748 | (1,424) | 1,340 | 3 | |
| Total comprehensive | |||||||
| income/(loss) for the year | 2,081 | (22,998) | 5,307 | 589 | (29,260) | 1,720 |
Non-significant associates and joint ventures
| 2015 | 2014 | |
|---|---|---|
| Accumulated nominal value of non-significant associates & joint ventures |
65,390 | 73,172 |
| Group ratio in: | ||
| Net profit/ (loss) for the fiscal year | (1,180) | (400) |
| Other comprehensive income/(loss) for the year (net of tax) | (86) | (1,087) |
| Total comprehensive income/(loss) for the year | (1,266) | (1,487) |
11 Joint operations consolidated as a joint operation
The following amounts represent the share of participants in joint operations and specifically in the assets and liabilities as well as revenues and expenses thereof. These amounts are included in the Statement of Financial Position as well as in the Group's Income Statement for years 2015 and 2014:
| All amounts in EUR thousand. | 31-Dec-15 | 31-Dec-14 |
|---|---|---|
| Receivables | ||
| Non-current assets | 48,664 | 22,101 |
| Current assets | 598,345 | 499,881 |
| 647,008 | 521,982 | |
| Liabilities | ||
| Non-current liabilities | 24,633 | 49,837 |
| Current liabilities | 634,566 | 484,317 |
| 659,200 | 534,154 | |
| Equity | (12,191) | (12,172) |
| Income | 417,007 | 311,568 |
| (Expenses) | (413,914) | (299,455) |
| Profit / (loss) after tax | 3,093 | 12,113 |
The joint operations in the above table do not include those in the share capital of which the Group participates by 100%.
12 Available-for-sale financial assets
| GROUP | ||||
|---|---|---|---|---|
| All amounts in EUR thousand. | 31-Dec-15 | 31-Dec-14 | ||
| At beginning of year | 91,339 | 77,000 | ||
| Additions new | 84,142 | - | ||
| Additions- increase in investment cost | 3,030 | 6,701 | ||
| (Disposals) | (26,935) | (3,987) | ||
| Impairment | (45,040) | (8,645) | ||
| Adjustment at fair value through Other comprehensive income: increase/(decrease) |
195 | 20,271 | ||
| At year end | 106,730 | 91,339 | ||
| Non-current assets | 55,047 | 89,336 | ||
| Current assets | 51,683 | 2,002 | ||
| 106,730 | 91,339 |
Available-for-sale financial assets include the following:
| GROUP | |||
|---|---|---|---|
| Listed securities: | 31-Dec-15 | 31-Dec-14 | |
| Shares – Greece (in EUR) | 5,438 | 2,069 | |
| Shares – Foreign countries (in CAD) | 41,668 | 77,342 | |
| Shares – Abroad (in EURO) | 312 | 455 | |
| Non-listed securities: | |||
| Shares – Greece (in EUR) | 13,001 | 11,472 | |
| Money Market Funds - International (in EUR) | 46,310 | - | |
| 106,730 | 91,339 |
The parent company does not have any available-for-sale financial assets.
As of 31.12.2015, the amount shown in "Additions new" relate by EUR 63,758 thousand to the purchase of lowrisk mutual funds and by EUR 20,384 thousand to the purchase of bank shares. The latter amount includes EUR 12,883 thousand relating to the adjustment at fair value at the acquisition of bank shares (note 30).
The amount in "Additions - Increase of participation cost" mainly comes from the increase of the participating interest in OLYMPIA ODOS SA by EUR 1,530 thousand (31.12.2014: EUR 6,381 thousand).
The amount of EUR 45,040 thousand in the line "Impairment" mainly pertains by EUR 37,174 thousand 31.12.2014: EUR 8,583 thousand) to the further impairment of the shares in mining companies (Note 30) whereas the "Fair value adjustment through Other comprehensive income" in the comparable data for 31.12.2014 mainly pertains to the same investment (amount of EUR 22,784 thousand). The remaining amount of EUR 7,866 thousand pertains to impairment of the value of bank shares.
"Disposals" include the sales of a part of the mutual funds and the bank shares mentioned above, amounting to EUR 17,430 thousand and EUR 9,504 thousand, respectively. In the same line, "Disposals" of EUR 3,987 thousand as at 31.12.2014 pertain to the sale of shares held by the subsidiary company ATTIKI ODOS SA.
The fair value of non-listed securities is determined by discounting anticipated future cash flows, based on the market interest rate, and the required return on investments of similar risk; the value of mutual funds is based on the net asset value of each fund.
13 Prepayments for long-term leases
All amounts in EUR thousand.
| GROUP | ||
|---|---|---|
| 31-Dec-15 | 31-Dec-14 | |
| At beginning of year | 48,936 | 51,929 |
| Additions | 67 | 601 |
| (Write-off) | (17) | - |
| (Depreciation and amortisation) | (3,621) | (3,594) |
| At year end | 45,365 | 48,936 |
| Non-current assets | 41,719 | 45,499 |
| Current assets | 3,646 | 3,437 |
| 45,365 | 48,936 |
An amount of EUR 40,024 thousand (2014: EUR 42,951 thousand) from Prepayments for long-term leases pertains to the construction costs of car service stations for which the Group has concluded operating lease agreements with third parties and which are depreciated during the concession arrangement.
A smaller amount of EUR 1,944 thousand (2014: EUR 2,013 thousand) pertains to the lease of forest land for the installation of Wind Farms at locations Ag. Dynati- Kefallonia, Achladokambos- Argolida, Asprovouni and Ortholithi- Trizinia, Mount Lyrkio- Arkadia, Mali Madi- Molai, Lakonia, Lampousa and Vromosykia-Trizinia, Magoula- Alexandroupoli, and of one photovoltaic farm at location Lekana-Argolida. This amount is depreciated during the term of lease of the forest land.
14 Guaranteed receipt from Greek State (IFRIC 12)
All amounts in EUR thousand.
| Balance on 31/12/2013 |
Increase of receivables |
Unwind of discount |
Balance on 31/12/2014 |
|
|---|---|---|---|---|
| Assets | ||||
| Guaranteed receipt from Greek State (IFRIC 12) | 127,913 | 17,714 | 5,150 | 150,776 |
| Total | 127,913 | 17,714 | 5,150 | 150,776 |
| Balance on 31/12/2014 |
Increase of receivables |
Unwind of discount |
Balance on 31/12/2015 |
|
| Assets | ||||
| Guaranteed receipt from Greek State (IFRIC 12) | 150,776 | 6,835 | 4,987 | 162,599 |
| Total | 150,776 | 6,835 | 4,987 | 162,599 |
| 31-Dec-15 | 31-Dec-14 | |||
| Non-current assets | 34,395 | 33,552 | ||
| Current assets | 128,204 | 117,225 | ||
| 162,599 | 150,776 |
The guaranteed receipt from the Greek State corresponds to MOREAS SA by EUR 157,285 thousand and EPADYM SA by EUR 5,314 thousand. The latter engages in the design, financing, construction and operations of infrastructure of the Integrated Waste Management System of the Region of Western Macedonia with PPP. DIADYMA SA will be the Contracting Authority of the Project. The total investment amounts to approximately 48 million euro. The project is co-financed by the European Investment Bank with approximately EUR 13 million, the Western Macedonia Urban Development Fund (through Jessica) with approximately EUR 13 million -thus contributing to the absorption of NSRF funds which would otherwise remain unused-, the National Bank of
Greece with EUR 5.6 million corresponding to the project construction VAT, and AKTOR Concessions and HELECTOR with own funds of EUR 17 million.
The unwind of discount is included in the finance income / (expenses) in the line Interest income.
15 Derivative financial instruments
All amounts in EUR thousand.
Of the amounts presented in the following table, the major part, namely an amount of EUR 152,255 thousand (31.12.2014: EUR 171,907 thousand) corresponds to MOREAS SA.
| GROUP | ||
|---|---|---|
| 31-Dec-15 | 31-Dec-14 | |
| Current assets | ||
| Warrants | - | 407 |
| Total | - | 407 |
| Non-current liabilities | ||
| Interest rate swaps for cash flow hedging | 155,637 | 174,817 |
| Total | 155,637 | 174,817 |
| Current liabilities | ||
| Interest rate swaps for cash flow hedging | - | 55 |
| Forward foreign exchange swaps for cash flow hedging | - | 225 |
| Total | - | 280 |
| Total liabilities | 155,637 | 175,097 |
| Details of interest rate swaps | ||
| Notional value of interest rate swaps | 399,226 | 407,289 |
| Nominal value of forward foreign exchange swaps (in foreign currencies) |
- | 6,400 |
| Fixed Rate | 1.73%-4.9% | 1.73%-4.9% |
| Floating rate | Euribor | Euribor |
The fair value of the derivative used to hedge cash flow changes is classified in non-current assets when the remaining life of the hedged item is more than 12 months.
The cash flow hedge portion deemed ineffective and recognised in the Income Statement corresponds to profit amounting to EUR 1,719 thousand for 2015 and to loss amounting to EUR 2.525 thousand for 2014 (note 31). Profit or loss from interest rate swaps recognised in cash flow hedge reserves under Equity as of 31 December 2015 will be recognised through profit and loss upon the repayment of loans.
The parent company holds no financial derivatives.
16 Inventories
All amounts in EUR thousand.
| GROUP | ||
|---|---|---|
| 31-Dec-15 | 31-Dec-14 | |
| Raw materials | 24,738 | 16,260 |
| Finished products | 13,134 | 12,807 |
| Production in progress | 732 | 1,163 |
| Prepayment for inventories purchase | 192 | - |
| 31-Dec-15 | 31-Dec-14 | |
| Other | 7,086 | 5,091 |
| Total | 45,883 | 35,321 |
| Less: Provisions for obsolete, slow-moving or damaged inventory: |
||
| Raw materials | 5 | 5 |
| Finished products | 1,060 | 463 |
| 1,065 | 468 | |
| Net realisable value | 44,818 | 34,853 |
The greatest part of the inventory belongs to companies of the Constructions & Quarries segment. Inventories amounting to EUR 226 thousand were written off during the fiscal year 2015, while an additional provision of EUR 823 thousand was formed.
The Parent holds no inventory.
17 Receivables
All amounts in EUR thousand.
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Note | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Trade | 451,716 | 368,941 | 134 | 345 | |
| Trade receivables – Related parties | 38 | 39,946 | 17,653 | 1,126 | 1,170 |
| Less: Provision for impairment of receivables | (28,512) | (35,118) | - | - | |
| Trade Receivables - Net | 463,151 | 351,476 | 1,260 | 1,515 | |
| Amounts due from construction contracts | 300,623 | 333,853 | - | - | |
| Income tax prepayment | 3,151 | 1,729 | - | - | |
| Loans to related parties | 38 | 68,064 | 65,211 | 201 | 223 |
| Time deposits over 3 months | 489 | 484 | - | - | |
| Other receivables | 409,082 | 415,951 | 1,662 | 1,087 | |
| Other receivables -Related parties | 38 | 15,495 | 13,659 | 18,091 | 4,282 |
| Less: Provision for impairment of other receivables |
(13,538) | (12,767) | - | - | |
| Total | 1,246,517 | 1,169,595 | 21,213 | 7,107 | |
| Non-current assets | 110,487 | 90,223 | 24 | 24 | |
| Current assets | 1,136,030 | 1,079,372 | 21,189 | 7,083 | |
| 1,246,517 | 1,169,595 | 21,213 | 7,107 |
The account "Other Receivables" is broken down as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Receivables from joint operations/joint ventures | 84,557 | 134,713 | - | - |
| Sundry debtors | 156,113 | 107,026 | 24 | 28 |
| Greek State (prepaid and withholding taxes) & social security |
79,051 | 77,566 | 1,332 | 1,025 |
| Accrued income | 3,439 | 4,121 | 146 | - |
| Prepaid expenses | 21,256 | 18,552 | 159 | 34 |
| Prepayments to suppliers/creditors | 57,003 | 63,750 | - | - |
| Cheques (postdated) receivable | 7,664 | 10,222 | - | - |
| 409,082 | 415,951 | 1,662 | 1,087 |
Loans to related parties are granted at an arm's length and bear mostly floating interest rate.
The movement of provision for impairment of trade receivables is presented in the following table:
| GROUP | |
|---|---|
| Balance as of 1 January 2014 | 40,837 |
| Provision for impairment | 3,172 |
| Write-off of receivables during the year | (8,897) |
| Currency translation differences | 7 |
| Balance as of 31 December 2014 | 35,118 |
| Provision for impairment | 1,014 |
| Write-off of receivables during the year | (7,531) |
| Currency translation differences | (8) |
| Change in present value | (82) |
| Balance as of 31 December 2015 | 28,512 |
The change to provision for impairment of other receivables is presented in the following table:
| GROUP | |
|---|---|
| Balance as of 1 January 2014 | 12,160 |
| Provision for impairment | 842 |
| Unused provisions reversed | (235) |
| Balance as of 31 December 2014 | 12,767 |
| Provision for impairment | 895 |
| Unused provisions reversed | (17) |
| Discount | (108) |
| Balance as of 31 December 2015 | 13,538 |
Impairment provisions for Trade and Other receivables do not relate to receivables from related parties. The parent company has not formed any provision for impairment.
The ageing analysis for Trade balances as of 31 December 2015 is as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Not overdue and not impaired | 293,727 | 171,272 | 666 | 657 |
| Overdue: | ||||
| 3 - 6 months | 28,832 | 33,579 | 81 | 105 |
| 6 months to 1 year | 27,247 | 27,331 | 156 | 146 |
| Over 1 year | 141,856 | 154,411 | 357 | 607 |
| 491,662 | 386,594 | 1,260 | 1,515 | |
| Less: Provision for impairment of | ||||
| receivables | (28,512) | (35,118) | - | - |
| Trade Receivables - Net | 463,151 | 351,476 | 1,260 | 1,515 |
The amount of Trade receivables that are overdue for more than 1 year include retention receivable for construction projects amounting to EUR 32,050 thousand on 31.12.2015 and EUR 17,618 thousand on 31.12.2014.
Receivables are analyzed in the following currencies:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| EUR | 845,138 | 840,819 | 21,213 | 7,107 |
| KUWAIT DINAR (KWD) | 21,073 | 46,529 | - | - |
| US DOLLAR (\$) | 38,533 | 14,858 | - | - |
| ROMANIA NEW LEU (RON) | 19,272 | 17,877 | - | - |
| BRITISH POUND (£) | 17,622 | 6,618 | - | - |
| SERBIAN DINAR (RSD) UNITED ARAB EMIRATES |
9,648 | 3,572 | - | - |
| DIRHAM (AED) | 14,781 | 7,061 | - | - |
| QATAR RIYAL (QAR) | 265,973 | 215,223 | - | - |
| BULGARIAN LEV (BGN) | 1,343 | 4,986 | - | - |
| ALBANIAN LEK (ALL) | 8,422 | 8,493 | - | - |
| BOSNIA-HERZEGOVINA MARK (BAM) 1,747 13 | - | - | ||
| CHILEAN PESO (CLP) | 1,532 | 2,004 | - | - |
| OTHER CURRENCIES | 1,432 | 1,541 | - | - |
| 1,246,517 | 1,169,595 | 21,213 | 7,107 |
18 Financial assets held to maturity
All amounts in EUR thousand.
Financial assets held to maturity include the following:
| GROUP | ||
|---|---|---|
| 31-Dec-15 | 31-Dec-14 | |
| Listed securities - bonds | ||
| EIB bond at 3.875%, maturity on 15.10.2016 | 52,326 | 54,014 |
| EFSF bond at 1.25% maturity on 22.01.2019 | 25,109 | 25,112 |
| EIB bond at 0,5%, maturity on 15.09.2017 | 24,760 | - |
| EIB bond at 2,875%, maturity on 15.07.2016 | 9,593 | - |
| Total | 111,788 | 79,126 |
The change in financial assets held to maturity is presented in the table below:
| GROUP | ||
|---|---|---|
| 31-Dec-15 | 31-Dec-14 | |
| At beginning of year | 79,126 | 80,328 |
| Additions | 49,957 | 25,115 |
| (Maturities) | (15,215) | (24,609) |
| (Premium amortisation) | (2,081) | (1,708) |
| At year end | 111,788 | 79,126 |
| Non-current assets | 49,869 | 79,126 |
| Current assets | 61,919 | - |
| Total | 111,788 | 79,126 |
The total financial assets held to maturity include EUR 96,961 thousand (31.12.2014: EUR 73,717 thousand) belonging to ATTIKI ODOS SA and EUR 14,826 thousand (31.12.2014: EUR 5,409 thousand) to AKTOR CONCESSIONS SA.
The amortisation of the bond premium of EUR 2,081 thousand (31.12.2014: EUR 1,708 thousand) has been recognised in the Income Statement for the year in the line "Finance income'.
The maximum exposure to the credit risk at 31.12.2015 is up to the carrying value of such financial assets. Financial assets held to maturity are denominated in euro. The parent Company has no financial assets held to maturity.
19 Restricted cash
All amounts in EUR thousand.
| GROUP | ||
|---|---|---|
| 31-Dec-15 | 31-Dec-14 | |
| Non-current assets | 10,426 | 14,708 |
| Current assets | 39,424 | 57,721 |
| 49,850 | 72,429 |
The major part of restricted cash comes from ATTIKI ODOS SA by EUR 12,278 thousand (31.12.2014: EUR 24,303 thousand), from ELTECH ANEMOS SA by EUR 5,214 thousand (31.12.2014: EUR 18,819 thousand), from AKTOR SA by EUR 13,442 thousand (31.12.2014: EUR 14,769 thousand), and from YIALOU SA by EUR 9,061 thousand (31.12.2014: EUR 6,604 thousand).
Restricted cash is denominated in the following currencies:
| GROUP | ||
|---|---|---|
| 31-Dec-15 | 31-Dec-14 | |
| EUR | 34,332 | 59,617 |
| ROMANIA NEW LEU (RON) | 12,131 | 9,368 |
| QATAR RIYAL (QAR) | 1,721 | 3,027 |
| ALBANIAN LEK (ALL) | 1,628 | - |
| OTHER CURRENCIES | 37 | 415 |
| 49,850 | 72,429 |
Restricted cash in cases of self- or co-financed projects (e.g. Attica Tollway, wind farms, environmental management projects, etc) concerns accounts used for the repayment of short-term installments of long-term loans or reserve accounts. Also, these may concern bank deposits which are used as collateral for the issuance of Letters
of Guarantee by international credit institutions that are highly rated by International Firms as well as cash collaterals for the receipt of grants.
The parent company has no restricted cash.
20 Cash and cash equivalents
All amounts in EUR thousand.
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Cash in hand | 2,838 | 2,332 | - | 1 |
| Sight deposits | 347,121 | 316,362 | 1,035 | 3,958 |
| Time deposits | 100,419 | 361,224 | - | - |
| Total | 450,378 | 679,918 | 1,035 | 3,959 |
The balance of cash and cash equivalents at a consolidated level corresponds primarily to ATTIKI ODOS SA by EUR 184,433 thousand (31.12.2014: EUR 354,514 thousand), to AKTOR SA joint ventures by EUR 46,934 thousand (31.12.2014: EUR 50,647 thousand), to AKTOR SA by EUR 42,955 thousand (31.12.2014: EUR 69,856 thousand) and to MOREAS SA by EUR 31,009 thousand (31.12.2014: EUR 21,066 thousand).
The balance of Time deposits at a consolidated level corresponds primarily to ATTIKI ODOS SA by EUR 82,662 thousand (31.12.2014: EUR 322,250 thousand).
The decrease in cash and cash equivalents seen in this year is mainly due to the extraordinary repayment of bank borrowings by ATTIKI ODOS SA and the acquisition of available-for-sale financial assets, as well as financial assets held to maturity by Group subsidiaries.
The following table shows the rates of deposits per credit rating class by Standard & Poor (S&P).
| Sight and time deposits % | ||||
|---|---|---|---|---|
| Financial Institution Rating (S&P) | 31-Dec-15 | 31-Dec-14 | ||
| AA- | 13.9% | 0.8% | ||
| A | 4.5% | 1.3% | ||
| A- | 0.7% | 3.6% | ||
| BBB | 7.0% | - | ||
| CCC+ | - | 87.2% | ||
| SD (Selective Default) | 51.0% | - | ||
| NR (Not rated) | 22.9% | 7.1% | ||
| TOTAL | 100.0% | 100.0% |
Approximately 51% of the sight and time deposits of the Company are kept as of 31.12.2015 (31.12.2014: 87.2%) with the Greek systemically important banks with low or no credit rating, due to the Greek sovereign debt crisis. It should be pointed out, however, that these banks cover the largest part of total credit facilities (letters of guarantee, loans, etc.) granted to the Group.
Not rated financial institutions include, inter alia, subsidiaries and branches of Greek banks abroad.
The time deposit interest rates are determined after negotiations with selected banking institutions based on Euribor rates and are dependent on the period of investment (e.g. week, month etc).
Cash and cash equivalents are analysed in the following currencies:
| GROUP | |||
|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | ||
| EUR | 402,006 | 633,908 | |
| US DOLLAR (\$) | 2,568 | 562 | |
| ROMANIA NEW LEU (RON) | 10,004 | 9,038 | |
| BRITISH POUND (£) | 4,153 | 5,259 | |
| UNITED ARAB EMIRATES DIRHAM | |||
| (AED) | 418 | 5,111 | |
| QATAR RIYAL (QAR) | 27,222 | 22,014 | |
| CHILEAN PESO (CLP) | 991 | 2,500 | |
| ETHIOPIAN BIRR (ETB) | 2,339 | - | |
| OTHER CURRENCIES | 677 | 1,527 | |
| 450,378 | 679,918 |
Cash and cash equivalents of the parent company are expressed in euros.
21 Share Capital & Premium Reserve
All amounts in EUR, save the number of shares
| COMPANY | |||||
|---|---|---|---|---|---|
| Number of Shares | Share capital | Share premium | Treasury shares |
Total | |
| 1 January 2014 | 172,431,279 | 182,311 | 523,847 | (27,072) | 679,086 |
| 31 December 2014 | 172,431,279 | 182,311 | 523,847 | (27,072) | 679,086 |
| 1 January 2015 | 172,431,279 | 182,311 | 523,847 | (27,072) | 679,086 |
| 31 December 2015 | 172,431,279 | 182,311 | 523,847 | (27,072) | 679,086 |
The Company currently holds 4,570,034 treasury shares, representing 2.58% of its paid up share capital, for the total acquisition value of EUR 27,072,275, at the average acquisition price of EUR 5.92 per share. The Company's share capital amounts to EUR 182,311,352,39, divided into 177,001,313 shares with the face value of EUR 1.03 each.
22 Other reserves
All amounts in EUR thousand.
GROUP
| Statutory reserves |
Special reserves |
Untaxed reserves |
Available for sale reserves |
FX differences reserves |
Changes in value of cash flow hedge |
Actuarial profit/(los s) reserves |
Other reserves |
Total | |
|---|---|---|---|---|---|---|---|---|---|
| 1 January 2014 Currency translation |
48,462 | 112,798 | 127,926 | (66,974) | (6,341) | (54,346) | (623) | 39,298 | 200,198 |
| differences Effect of change % in the interest held in a sub-group of ELTECH ANEMOS due to |
- | - | - | - | 5,720 | - | - | - | 5,720 |
| listing on ATHEX Transfer from/to retained |
(281) | (1,401) | - | - | - | - | 6 | - | (1,676) |
| earnings Changes in value of available for-sale financial assets / Cash |
5,510 | 6,611 | (52,785) | - | - | - | - | (7) | (40,671) |
| flow hedge Adjustment of reclassification due to impairment of investment in mining |
- | - | - | 21,258 | - | (37,060) | - | - | (15,802) |
| companies | - | - | - | 45,575 | - | - | - | - | 45,575 |
| Reclassification | - | - | (75,141) | - | - | - | - | 75,141 | - |
| Actuarial loss | - | - | - | - | - | - | (948) | - | (948) |
| 31 December 2014 | 53,691 | 118,008 | - | (141) | (621) | (91,406) | (1,565) | 114,432 | 192,397 |
| Currency translation differences Effect of change in % |
- | - | - | - | 4,737 | - | - | - | 4,737 |
| participation in subsidiaries | - | 6 | - | - | (142) | - | - | - | (136) |
| Transfer to retained earnings Changes in value of available for-sale financial assets / Cash |
4,729 | - | - | - | - | - | - | - | 4,729 |
| flow hedge | - | - | - | 19 | - | 18,885 | - | - | 18,904 |
| Actuarial profit | - | - | - | - | - | - | 47 | - | 47 |
| 31 December 2015 | 58,420 | 118,014 | - | (122) | 3,973 | (72,521) | (1,518) | 114,432 | 220,678 |
Of the increase by EUR 18,885 thousand observed in Cash flow hedging reserves for the 12-month period of 2015, the amount of EUR 581 thousand is due to Group associates. Associates contributed to the increase of EUR 4,737 thousand in the foreign currency translation reserve by the amount of EUR 170 thousand. For the 12-month period of 2014, associates contributed by EUR 4.913 thousand to the decrease of EUR 37,060 thousand in the cash flow hedging reserve, and by EUR 155 thousand to the increase of EUR 5,720 thousand in the foreign exchange difference reserve.
In the first 12-month period of 2014, the prolonged decrease in the fair value of the Group's investment in mining companies, as included in available-for-sale financial assets, constituted an objective indication that this financial asset was impaired. For this reason, accumulated losses of EUR 45,575 thousand was reclassified from the Available for Sale Reserves to Other Losses in the Income Statement. Moreover, an amount of EUR 8,583 thousand was charged to the Income Statement for 2014 due to further impairment (note 12), thus increasing the total burden on the results to EUR 54,158 thousand (note 30).
| COMPANY | Statutory reserves |
Special reserves |
Untaxed reserves |
Actuarial profit/(loss) reserves |
Other reserves | Total |
|---|---|---|---|---|---|---|
| 1 January 2014 | 18,260 | 30,691 | 50,248 | (22) | 3,910 | 103,087 |
| Reclassification | - | 3,079 | (3,079) | - | - | - |
| Transfer to retained earnings | - | - | (47,169) | - | - | (47,169) |
| Actuarial loss | - | - | - | (13) | - | (13) |
| 31 December 2014 | 18,260 | 33,770 | - | (35) | 3,910 | 55,904 |
| 1 January 2015 | 18,260 | 33,770 | - | (35) | 3,910 | 55,904 |
| Actuarial loss | - | - | - | (3) | - | (3) |
| 31 December 2015 | 18,260 | 33,770 | - | (38) | 3,910 | 55,901 |
(a) Statutory reserves
The provisions of Articles 44 and 45 of Codified Law 2190/1920 regulate the way the legal reserve is formed and used, as follows: At least 5% of each year's actual (book) net earnings must be withheld to form a statutory reserve, until the statutory reserve's accumulated amount equals at least 1/3 of the share capital. Upon decision of the Ordinary General Meeting of Shareholders, the statutory reserve may be used to cover losses, and therefore may not be used for any other purpose.
(b) Special reserves
Reserves of this category have been created upon decision of the Ordinary General Meeting in past years, do not have any specific designation and may therefore be used for any purpose, upon decision of the Ordinary General Meeting.
(c) Untaxed reserves
In FY2014, untaxed reserves of EUR 75,141 thousand at Group level and EUR 3,079 thousand on company level, which do not fall within the scope of article 70(12) of Law 4172/2013 were transferred to Other reserves and Special reserves, respectively, and the tax liability has been fully paid up.
23 Borrowings
All amounts in EUR thousand.
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Long-term borrowings | ||||
| Bank borrowings | 215,569 | 336,455 | - | - |
| Finance lease liabilities | 958 | 1,534 | - | - |
| Bond loan | 953,298 | 937,174 | 224,488 | 224,592 |
| From related parties | - | - | 43,850 | 16,100 |
| Other | - | 189 | - | - |
| Total long-term borrowings | 1,169,826 | 1,275,351 | 268,338 | 240,692 |
| Short-term borrowing | ||||
| Bank overdrafts | 445 | 63 | - | - |
| Bank borrowings | 215,289 | 177,329 | - | - |
| Bond loan | 106,039 | 96,356 | - | - |
| Finance lease liabilities 575 893 | ||||
| From related parties | - | 342 | - | 24,400 |
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Other | - | 333 | - | - |
| Total short-term borrowings | 322,348 | 275,316 | - | 24,400 |
| Total borrowings | 1,492,174 | 1,550,667 | 268,338 | 265,092 |
In early 2015 the Group refinanced the long-term loans of the parent ELLAKTOR SA (EUR 227.5 million) and AKTOR CONCESSIONS SA (EUR 170 million) ensuring the availability of additional capital of EUR 102.5 million for the financing of the Group's future investments. Moreover, in the 12-month period in 2015 the subsidiary company ELLINIKI TECHNODOMIKI ANEMOS SA contractually agreed approved long-term funding of EUR 31.3 million for the completion of wind farms under construction, as well as the refinancing of existing long-term borrowings of EUR 43.8 million. The subsidiary AKTOR SA proceeded with refinancing of its long-term loans amounting to EUR 78.8 million.
The decrease seen in the Group's long-term borrowings is due to the extraordinary repayment of loans of ATTIKI ODOS SA.
The variance noticed in the line 'Short-term loans to related parties' of the parent company , i.e. ELLAKTOR, mainly concerns the reclassification of loans from short-term to long-term, as these were refinanced.
The total borrowings include amounts from subordinated non-recourse debt amounting to a total of EUR 630,9 million (31.12.2014: EUR 778.1 million) from concession companies, and specifically a sum of EUR 108.3 million (31.12.2014: EUR 256.9 million) from ATTIKI ODOS SA, EUR 522.6 million (31.12.2014: EUR 521.2 million) from MOREAS SA.
Exposure to changes in interest rates and the dates of repricing the contracts are presented in the following table:
| GROUP | ||||
|---|---|---|---|---|
| FIXED | FLOATING RATE 6 – 12 |
|||
| RATE | up to 6 months | months | Total | |
| 31 December 2014 | ||||
| Total borrowings | 381,798 | 807,639 | 8,739 | 1,198,176 |
| Effect of interest rate swaps | 352,491 | - | - | 352,491 |
| 734,288 | 807,639 | 8,739 | 1,550,667 | |
| 31 December 2015 | ||||
| Total borrowings | 364,620 | 782,244 | 5,436 | 1,152,300 |
| Effect of interest rate swaps | 339,874 | - | - | 339,874 |
| 704,494 | 782,244 | 5,436 | 1,492,174 |
COMPANY
| FLOATING RATE | ||
|---|---|---|
| up to 6 months | Total | |
| 31 December 2014 | ||
| Total borrowings | 265,092 | 265,092 |
| 265,092 | 265,092 | |
| 31 December 2015 | ||
| Total borrowings | 268,338 | 268,338 |
| 268,338 | 268,338 |
The maturities of long-term borrowings are as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Between 1 and 2 years | 79,800 | 132,447 | 4,396 | 4,574 |
| Between 2 to 5 years | 312,907 | 380,858 | 39,491 | 54,523 |
| Over 5 years | 777,119 | 762,046 | 224,451 | 181,595 |
| 1,169,826 | 1,275,351 | 268,338 | 240,692 |
Out of total borrowings, the amount of EUR 364.6 million represents fixed or regularly revised rate loans mainly for cofinanced/ self-financed projects at the average rate of 4.87% (compared to EUR 381.8 million at the average rate of 5.05% for 2014), while the additional amount of EUR 339.9 million is subject to rate risk hedging (includes loan hedge and spread) at the average rate of 6.00% (compared to EUR 352.5 million at the average rate of 5.99% for 2014). All other borrowings, amounting to EUR 787.7 million (compared to EUR 816.4 million in 2014) are floating rate loans (e.g. loans in EUR, Euribor plus spread).
Group borrowings are denominated in the following currencies:
| GROUP | ||
|---|---|---|
| 31-Dec-15 | 31-Dec-14 | |
| EUR | 1,360,083 | 1,507,770 |
| US DOLLAR (\$) | 3,129 | 2,147 |
| UNITED ARAB EMIRATES DIRHAM (AED) |
- | 2 |
| QATAR RIYAL (QAR) | 126,895 | 35,423 |
| BULGARIAN LEV (BGN) | - | 4,348 |
| ALBANIAN LEK (ALL) | 2,067 | 977 |
| 1,492,174 | 1,550,667 |
All Company borrowings are expressed in Euros.
In addition, on 31.12.2015, ELLAKTOR had issued company guarantees amounting to EUR 247.5 million (31.12.2014: EUR 254.5 million) for the benefit of companies in which it holds an interest, mainly to ensure bank credit lines or credit from suppliers. For collaterals provided to secure loans see notes 6 and 8.
Finance lease liabilities, which are presented in the above tables, are analyzed as follows:
| GROUP | |||
|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | ||
| Finance lease liabilities – minimum lease payments | |||
| Under 1 year | 623 | 968 | |
| 1-5 years | 990 | 1,614 | |
| Total | 1,613 | 2,582 | |
| Less: Future finance costs of finance lease liabilities |
(79) | (155) | |
| Present value of finance lease liabilities | 1,533 | 2,427 |
The present value of finance lease liabilities is analyzed below:
| GROUP | |||
|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | ||
| Under 1 year | 575 | 893 | |
| 1-5 years | 958 | 1,534 | |
| Total | 1,533 | 2,427 |
The parent company has no finance lease liabilities.
24 Grants
All amounts in EUR thousand.
| GROUP | |||
|---|---|---|---|
| Note | 31-Dec-15 | 31-Dec-14 | |
| At beginning of year | 73,305 | 78,253 | |
| Acquisition/ absorption of subsidiary | - | 669 | |
| Additions | - | 2,869 | |
| Transfer to income statement (Other income | |||
| expenses) Refunds At year end |
30 | (3,700) (499) 69,105 |
(3,698) (4,788) 73,305 |
The most important grants included in the balance of 31.12.2015 are the following:
- i) The amount of EUR 49,487 thousand (31.12.2014: EUR 51,164 thousand) for grants received by ELLINIKI TECHNODOMIKI ANEMOS SA under investment and development laws for the construction of Wind Farms in Kefalonia, Mytilini, Alexandroupoli, Lakonia and Argolida. The grant percentage ranges from 20% to 40% of each investment's budget.
- ii) The amount of EUR 7,724 thousand (31.12.2014: EUR 8,793 thousand) for grant received by subsidiary VEAL SA under OPCE for the construction of a co-generation power plant using biogas from the Ano Liosia landfill. The grant amount covers 40% of the investment's budget.
- iii) The amount of EUR 2,334 thousand (31.12.2014: EUR 2,834 thousand) for grant received by subsidiary HELECTOR from the European Commission for the development of power plants using pioneering methods, such as secondary fuel gasification (Gas Bioref and Polystabilat programs) and anaerobic digestion of organic waste (biogas program). The grant amount represents approximately 55% of the budgeted cost for the development of said power plants.
- iv) The amount of EUR 1,754 thousand (31.12.2014: EUR 1,838 thousand) for grant received by subsidiary ANEMOS ALKYONIS SA under OPCE for the construction of a 6.30 MW Wind Farm in the Municipality of Kissamos, in the Prefecture of Chania. The government grant amount covers 30% of the investment's budget.
- v) The amount of EUR 1,601 thousand (31.12.2014: EUR 1,803 thousand) for grant received by subsidiary AKTOR CONCESSIONS SA-ARCHITECH SA for the development and operation of a public parking with total capacity of 958 parking spaces in the Municipality of Thessaloniki, area of YMCA junction.
- vi) The amount of EUR 1,425 thousand (31.12.2014: EUR 1,546 thousand) for grant received by subsidiary AIFORIKI DODEKANISSOU SA under OPCE regarding project "Wind power utilisation for the power generation in the islands of Rhodes (3.0 MW), Kos (3.6 MW) and Patmos (1.2 MW)". The government grant amount covers 30% of the investment's budget.
For 2015, Returns of EUR 499 thousand relate to the subsidiary HELECTOR S.A. For 2014, Additions of EUR 2,869 thousand come, in their entirety, from ELLINIKI TECHNODOMIKI ANEMOS S.A. and relate to (a) EUR 1,611 thousand for the Wind Farm in Mali Madi, Molaoi Municipality; and (b) EUR 1,258 thousand for the PV Park at the Lekana location, Prefecture of Argolida. The returns amounting to EUR 4,788 thousand also come from this subsidiary.
The parent Company has no grant balances.
25 Trade and other payables
All amounts in EUR thousand.
The Company's liabilities from trade activities are free of interest.
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Note | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Trade payables | 264,719 | 271,656 | 63 | 585 | |
| Accrued expenses | 58,284 | 39,352 | 1,351 | 120 | |
| Social security and other taxes | 40,913 | 37,038 | 404 | 652 | |
| Amounts due to construction contracts | 51,697 | 34,734 | - | - | |
| Prepayments for operating leases | 1,003 | 1,145 | - | - | |
| Other liabilities | 568,249 | 559,748 | 6,051 | 7,463 | |
| Total liabilities – Related parties | 38 | 9,942 | 8,837 | 3,874 | 5,018 |
| Total | 994,807 | 952,509 | 11,743 | 13,839 | |
| Non-current | 32,294 | 53,563 | 3,471 | 1,460 | |
| Current | 962,513 | 898,946 | 8,272 | 12,379 | |
| Total | 994,807 | 952,509 | 11,743 | 13,839 |
"Other Liabilities" is analyzed as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Advances from customers | 206,759 | 260,123 | 5,659 | 7,067 |
| Sundry creditors | 184,148 | 128,871 | - | - |
| Amounts due to contractors | 109,186 | 88,893 | 327 | 269 |
| Amounts due to Joint Operations Fees payable for services provided and employee |
51,851 | 58,350 | - | - |
| fees payable | 16,306 | 23,511 | 65 | 127 |
| 568,249 | 559,748 | 6,051 | 7,463 |
Total payables are denominated in the following currencies:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| EUR | 651,391 | 614,096 | 11,743 | 13,839 |
| US DOLLAR (\$) | 13,952 | 27,025 | - | - |
| ROMANIA NEW LEU (RON) | 25,234 | 15,315 | - | - |
| BRITISH POUND (£) | 6,062 | 8,033 | - | - |
| SERBIAN DINAR (RSD) | 31,882 | 33,104 | - | - |
| UNITED ARAB EMIRATES DIRHAM (AED) | 12,370 | 12,461 | - | - |
| QATAR RIYAL (QAR) | 228,787 | 214,278 | - | - |
| BULGARIAN LEV (BGN) | 700 | 5,187 | - | - |
| ALBANIAN LEK (ALL) | 7,336 | 7,873 | - | - |
| BOSNIA-HERZEGOVINA MARK (BAM) | 1,378 | 884 | - | - |
| FYROM DINAR (MKD) | 8,556 | 11,595 | - | - |
| CHILEAN PESO (CLP) | 3,612 | 1,149 | - | - |
| ETHIOPIAN BIRR (ETB) | 2,539 | - | - | - |
| OTHER CURRENCIES | 1,007 | 1,511 | - | - |
| 994,807 | 952,509 | 11,743 | 13,839 |
26 Deferred taxation
All amounts in EUR thousand.
Deferred tax receivables and liabilities are compensated when there is an applicable legal right to compensate the current tax receivables against the current tax liabilities and when the deferred income taxes involve the same tax authority. The offset amounts for the Group are the following:
| GROUP | 31-Dec-15 | 31-Dec-14 |
|---|---|---|
| Deferred tax liabilities: | 103,407 | 101,047 |
| 103,407 | 101,047 | |
| Deferred tax receivables: | 73,414 | 71,984 |
| 73,414 | 71,984 | |
| 29,994 | 29,063 |
Total change in deferred income tax is presented below:
| 31-Dec-15 | 31-Dec-14 | |
|---|---|---|
| Balance at beginning of year | 29,063 | 52,229 |
| Debit/ (credit) through profit and loss | (3,686) | (6,237) |
| Other comprehensive income (debit)/ credit | 3,799 | (16,983) |
| Acquisition/ disposal of subsidiary | 836 | 7 |
| Currency translation differences | (18) | 46 |
| Balance at end of year | 29,994 | 29,063 |
Changes in deferred tax receivables and liabilities during the year, without taking into account offsetting of balances with the same tax authority, are the following:
Deferred tax liabilities:
| Accelerated tax depreciation |
Construction contracts |
Other | Total | |
|---|---|---|---|---|
| 1 January 2014 | 140,451 | 24,958 | 5,961 | 171,370 |
| Income statement debit/(credit) | (10,973) | 18,440 | (2,583) | 4,883 |
| Currency translation differences | (5) | - | - | (5) |
| 31 December 2014 | 129,472 | 43,398 | 3,377 | 176,248 |
| 1 January 2015 | 129,472 | 43,398 | 3,377 | 176,248 |
| Income statement debit/(credit) | 6,143 | 3,359 | (732) | 8,769 |
| Equity debit/(credit) | - | - | 117 | 117 |
| Acquisition/ absorption of subsidiary | 836 | - | - | 836 |
| Currency translation differences | (18) | - | - | (18) |
| 31 December 2015 | 136,433 | 46,757 | 2,762 | 185,951 |
Deferred tax receivables:
| Provisio ns |
Accelerate d tax depreciati on |
Tax losses | Changes in value of cash flow hedge |
Actuarial profit/(los s) reserves |
Constructio n contracts |
Provisio ns for heavy mainten ance |
Other | Total | |
|---|---|---|---|---|---|---|---|---|---|
| 1 January 2014 | 851 | 19,413 | 3,120 | 26,005 | 352 | 27,923 | 30,473 | 11,003 | 119,140 |
| Income statement debit/(credit) | (845) | 1,919 | 14,606 | - | - | (4,280) | 683 | (964) | 11,120 |
| Other comprehensive income debit/ (credit) Acquisition/ absorption of subsidiary |
- - |
1 (6) |
- - |
15,867 - |
438 - |
- - |
- - |
677 (1) |
16,983 (7) |
| Currency translation differences | - | - | (51) | - | - | - | - | - | (51) |
| 31 December 2014 | 6 | 21,328 | 17,674 | 41,872 | 790 | 23,643 | 31,156 | 10,715 | 147,184 |
| 1 January 2015 | 6 | 21,328 | 17,674 | 41,872 | 790 | 23,643 | 31,156 | 10,715 | 147,184 |
| Income statement debit/(credit) | - | 8,786 | 850 | (1) | - | (2,587) | 4,243 | 1,164 | 12,455 |
| Other comprehensive income debit/ (credit) |
- | - | - | (3,889) | 132 | - | - | 75 | (3,682) |
| 31 December 2015 | 6 | 30,114 | 18,525 | 37,981 | 923 | 21,055 | 35,399 | 11,954 | 155,958 |
The offset amounts for the Company are the following:
COMPANY
| 31-Dec-15 | 31-Dec-14 | |
|---|---|---|
| Deferred tax liabilities: | - | - |
| Deferred tax receivables: | ||
| Recoverable after 12 months | - | 855 |
| - | 855 | |
| - | (855) |
Total change in deferred income tax is presented below:
| 31-Dec-15 | 31-Dec-14 | |
|---|---|---|
| Balance at beginning of year | (855) | (852) |
| Debit/ (credit) through profit and loss | 858 | 2 |
| Other comprehensive income (debit)/ credit | (3) | (5) |
| Balance at end of year | - | (855) |
Changes in deferred tax receivables and liabilities during the year, without taking into account offsetting of balances with the same tax authority, are the following:
Deferred tax liabilities:
| Other | Total | |
|---|---|---|
| 1 January 2014 | 818 | 818 |
| Income statement debit/(credit) | (62) | (62) |
| 31 December 2014 | 756 | 756 |
| Other | Total | |
|---|---|---|
| 1 January 2015 | 756 | 756 |
| Income statement debit/(credit) | 84 | 84 |
| 31 December 2015 | 840 | 840 |
Deferred tax receivables:
| Accelerated tax depreciation |
Other | Actuarial profit/(loss) reserves |
Total | |
|---|---|---|---|---|
| 1 January 2014 | 1,604 | 59 | 7 | 1,670 |
| Income statement debit/(credit) | (62) | (2) | - | (64) |
| Other comprehensive income debit/ (credit) | - | - | 5 | 5 |
| 31 December 2014 | 1,542 | 57 | 12 | 1,611 |
| 1 January 2015 | 1,542 | 57 | 12 | 1,611 |
| Income statement debit/(credit) | (788) | 15 | - | (774) |
| Other comprehensive income debit/ (credit) | - | - | 3 | 3 |
| 31 December 2015 | 754 | 72 | 15 | 840 |
27 Employee retirement compensation liabilities
All amounts in EUR thousand.
The amounts recognised in the Statement of Financial Position are the following:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Liabilities in the Statement of Financial Position for: |
||||
| Retirement benefits | 10,818 | 9,842 | 226 | 192 |
| Total | 10,818 | 9,842 | 226 | 192 |
The amounts recognised in the Income Statement are the following:
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | ||
| Income statement charge for: Retirement benefits |
2,221 | 1,975 | 41 | 27 | |
| Total | 2,221 | 1,975 | 41 | 27 |
The amounts reported in the Statement of Financial Position are:
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | ||
| Present value of non-financed liabilities | 10,818 | 9,842 | 226 | 192 | |
| Liability in Statement of Financial Position |
10,818 | 9,842 | 226 | 192 |
The amounts reported in the Income Statement are:
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | ||
| Current employment cost | 1,546 | 1,094 | 22 | 6 | |
| Financial cost | 186 | 256 | 4 | 5 | |
| Past service cost | - | (72) | - | - | |
| Cut-down losses | 490 | 698 | 15 | 16 | |
| Total included in employee benefits | 2,221 | 1,975 | 41 | 27 |
Change to liabilities as presented in the Balance Sheet is as follows:
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | ||
| Opening balance | 9,842 | 7,752 | 192 | 152 | |
| Acquisition of subsidiary | - | 39 | - | - | |
| Indemnities paid | (1,326) | (1,608) | (12) | (6) | |
| Actuarial (profit)/loss charged to Statement of Comprehensive Income |
80 | 1,684 | 6 | 18 | |
| Total debit/ (credit) to results | 2,221 | 1,975 | 41 | 27 | |
| Closing balance | 10,818 | 9,842 | 226 | 192 |
The main actuarial assumptions used for accounting purposes for the consolidated figures and the company's figures, are the following:
| GROUP | |||
|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | ||
| Discount rate | 2.00% | 1.90% | |
| Future salary raises | 2%1 + 0.5% = 2.5% |
0.00% by 2016 and 2.50%2 afterwards |
1 : Average annual long-term inflation = 2%
2 : Average annual long-term inflation = 2.5%
The average weighted duration of pension benefits is 18.5 years for the consolidated figures and 12.25 years for the company figures.
Analysis of expected maturity of non-discounted pension benefits:
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | ||
| Under one year | 241 | 200 | 20 | 14 | |
| Between 1 and 2 years | 19 | 102 | 8 | - | |
| Between 2 to 5 years | 168 | 67 | - | - | |
| Over 5 years | 15,434 | 13,945 | 272 | 237 | |
| Total | 15,862 | 14,314 | 299 | 251 |
The sensitivity analysis of pension benefit from changes in the main assumptions are:
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Effect on retirement benefits in FY 2015 | |||||
| Change in the assumption by |
Increase in the assumption |
Decrease in the assumption |
Increase in the assumption |
Decrease in the assumption |
|
| Discount rate | 0.50% | -5.22% | 5.22% | -4.00% | 4.00% |
| Payroll change rate | 0.50% | 5.17% | -5.17% | 3.96% | -3.96% |
Actuarial (profit)/loss recognised in the Statement of Comprehensive Income are:
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | ||
| (Profit)/loss from the change in financial | |||||
| assumptions | (98) | 1,245 | (2) | 20 | |
| Net (profit)/ loss | 178 | 439 | 8 | (2) | |
| Total | 80 1,684 |
6 | 18 |
28 Provisions
All amounts in EUR thousand.
| GROUP | COMPANY | |||||||
|---|---|---|---|---|---|---|---|---|
| Provision for heavy maintenance |
Provision for unaudited years |
Other provisions |
Total | Provision for unaudited years |
Other provisions |
Total | ||
| 1 January 2014 Additional provisions for fiscal |
117,203 | 2,240 | 47,478 | 166,921 | 180 | 3,542 | 3,722 | |
| year | 6,022 | - | 4,766 | 10,788 | - | - | - | |
| Unused provisions reversed Currency translation |
- | - | (319) | (319) | - | - | - | |
| differences | - | - | 769 | 769 | - | - | - | |
| Used provisions for fiscal year | (3,396) | - | (8,144) | (11,540) | - | (2,339) | (2,339) | |
| 31 December 2014 | 119,829 | 2,240 | 44,550 | 166,619 | 180 | 1,203 | 1,383 | |
| 1 January 2015 Additional provisions for fiscal |
119,829 | 2,240 | 44,550 | 166,619 | 180 | 1,203 | 1,383 | |
| year Currency translation |
6,022 | - | 17,365 | 23,387 | - | - | - | |
| differences | - | - | 936 | 936 | - | - | - | |
| Used provisions for fiscal year | (3,788) | (29) | (33,979) | (37,796) | - | (1,203) | (1,203) | |
| 31 December 2015 | 122,063 | 2,211 | 28,871 | 153,146 | 180 | - | 180 |
| GROUP | COMPANY | |||||
|---|---|---|---|---|---|---|
| Analysis of total provisions: | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | ||
| Non-current | 134,245 | 130,037 | 180 | 180 | ||
| Current | 18,900 | 36,582 | - | 1,203 | ||
| Total | 153,146 | 166,619 | 180 | 1,383 |
Other provisions as of 31 December 2014 include an amount of EUR 28,371 thousand, which pertain to provision for future inability of partners to honor commitments abroad in which we participate together in a joint venture, which was used in the current fiscal year against Receivables from joint ventures, due to settlement of the liability with corresponding receivables.
Other provisions as of 31.12.2015 relate to potential risks within the context of the Group activities.
29 Expenses per category
All amounts in EUR thousand.
GROUP
| 1-Jan to 31-Dec-15 | 1-Jan to 31-Dec-14 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Note | Cost of sales | Distribution costs |
Administrative expenses |
Total | Cost of sales | Distribution costs |
Administrative expenses |
Total | |
| Employee benefits | 32 | 214,577 | 865 | 21,842 | 237,285 | 205,398 | 899 | 19,713 | 226,010 |
| Inventories used | 401,941 | - | 205 | 402,146 | 387,292 | - | 135 | 387,427 | |
| Depreciation of tangible assets Impairment of |
52,712 | 6 | 2,015 | 54,732 | 35,093 | 15 | 1,561 | 36,669 | |
| PPE | 6 | 673 | - | 9,128 | (9,802) | - | - | - | - |
| Depreciation of intangible assets Depreciation of investment |
7a, 7b | 73,036 | 1 | 380 | 73,417 | 71,263 | 1 | 74 | 71,338 |
| property Repair and maintenance |
8 | 934 | - | 333 | 1,267 | 1,003 | - | 378 | 1,381 |
| expenses of tangible assets Operating lease |
16,106 | 1 | 251 | 16,358 | 25,750 | 4 | 687 | 26,441 | |
| rents | 44,529 | 460 | 1,748 | 46,736 | 29,565 | 464 | 1,773 | 31,803 | |
| Subcontractor fees Other third party |
341,056 | - | 16 | 341,072 | 354,676 | - | 102 | 354,778 | |
| fees | 184,066 | 1,665 | 19,495 | 205,226 | 208,415 | 1,317 | 24,620 | 234,352 | |
| Other | 71,388 | 944 | 8,003 | 80,335 | 80,829 | 1,082 | 9,789 | 91,700 | |
| Total | 1,401,017 | 3,943 | 63,417 | 1,468,377 | 1,399,284 | 3,782 | 58,832 | 1,461,898 |
COMPANY
| 1-Jan to 31-Dec-15 | 1-Jan to 31-Dec-14 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Note | Cost of sales | Administrative expenses |
Total | Cost of sales | Administrative expenses |
Total | |||
| Employee benefits | 32 | - | 727 | 727 | - | 699 | 699 | ||
| Depreciation of tangible assets |
6 | - | 63 | 63 | - | 73 | 73 | ||
| Impairment of PPE | 6 | - | 697 | 697 | - | - | - | ||
| Depreciation of investment property Repair and maintenance expenses of tangible |
8 | - | 751 | 751 | - | 752 | 752 | ||
| assets | - | 48 | 48 | - | 33 | 33 | |||
| Third party fees | 160 | 1,432 | 1,592 | 160 | 1,938 | 2,098 | |||
| Other | - | 921 | 921 | - | 959 | 959 | |||
| Total | 160 | 4,640 | 4,800 | 160 | 4,453 | 4,613 |
30 Other income and Other profit/ (loss)
| GROUP | COMPANY | |||||
|---|---|---|---|---|---|---|
| All amounts in EUR thousand. | Note | 1-Jan to | 1-Jan to | |||
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |||
| Other income | ||||||
| Income from participations & securities | 3,570 | 5,045 | - | - | ||
| Amortisation of grants received | 24 | 3,700 | 3,698 | - | - | |
| Rents | 6,153 | 6,317 | 2,125 | 2,163 | ||
| Revenues from concession of rights (for concession companies) Remuneration from participation in joint operations/joint |
666 | 557 | - | - | ||
| ventures | 7,841 | 6,311 | ||||
| Other | 1,882 | - | - | - | ||
| Total other income | 23,812 | 21,928 | 2,125 | 2,163 | ||
| Other profit/ (loss) | ||||||
| Profits/(losses) from the sale of financial assets categorized as available for sale & other financial assets |
(7,665) | 511 | - | - | ||
| Adjustment at fair value from day 1 of trading of new shares | 12 | 12,883 | - | - | - | |
| Loss from disposal of subsidiaries | (286) | (909) | - | - | ||
| Profit /(loss) from disposal of Associates | (3) | 1,058 | - | 10 | ||
| Loss from the sale and write-off of tangible assets | (92) | (16) | - | - | ||
| Loss from disposal of investment property | - | (227) | - | - | ||
| Impairment of subsidiaries | 9 | - | - | (17,750) | - | |
| Impairment of associates | 10 | (6,984) | (275) | - | - | |
| Impairment of available-for-sale financial assets | 12 | (7,866) | (62) | - | - | |
| Impairment of investment in mining companies | 12 | (37,174) | (54,158) | - | - | |
| Impairment of investment property | 8 | (5,171) | - | (11,119) | - | |
| Impairment provisions and receivables written off | (3,127) | (2,685) | - | - | ||
| Extraordinary levy on the turnover of RES companies (Law 4093/2012) |
- | (1,131) | - | - | ||
| Compensations based on the concession agreement | - | 9,780 | - | - | ||
| Other profit/ (loss) | (4,203) | 458 | (139) | (39) | ||
| Total other profit/ (loss) | (59,688) | (47,657) | (29,008) | (29) | ||
| Total | (35,876) | (25,729) | (26,883) | 2,134 |
In the 12-month period of 2014, the amount of EUR 54,158 charged Other income/expenses as a result of the impairment of the investment held in mining companies classified as Available-for-Sale Financial Assets (Note 22). The charge due to further impairment of investment in mining companies in the 12-month period of 2015 amounts to 37,174 thousand (note 12).
31 Finance income/(expenses)
All amounts in EUR thousand.
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 1-Jan to | 1-Jan to | ||||
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | ||
| Finance income | |||||
| Interest income | 10,698 | 23,155 | 4 | 13 | |
| Total financial income | 10,698 | 23,155 | 4 | 13 | |
| Financial expenses | |||||
| Interest expenses related to bank borrowings Interest expenses related to financial leases (74) (106) |
(84,926) | (84,998) | (15,119) - |
(16,356) - |
|
| Interest expenses | (85,000) | (85,104) | (15,119) | (16,356) | |
| Finance cost of provision for heavy maintenance of ATTIKI ODOS SA |
(2,941) | (3,083) | - | - | |
| Other financial expenses | (2,941) | (3,083) | - | - | |
| Net gains/(losses) from the translation of borrowings |
(75) | (531) | - | - | |
| Profit/ (loss) from interest rate swaps to hedge cash flows – Transfer from reserve |
1,719 | (2,525) | - | - | |
| 1,643 | (3,056) | - | - | ||
| Total financial expenses | (86,297) | (91,243) | (15,119) | (16,356) |
32 Employee benefits
All amounts in EUR thousand.
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 1-Jan to | |||||
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | ||
| Wages and salaries | 183,185 | 174,926 | 562 | 550 | |
| Social security expenses | 35,230 | 35,687 | 104 | 105 | |
| Cost of defined benefit plans | 2,221 | 1,975 | 41 | 27 | |
| Other employee benefits | 16,649 | 13,422 | 20 | 16 | |
| Total | 237,285 | 226,010 | 727 | 699 |
33 Income tax
Law 4334/16.07.2015 relating to urgent arrangements for the negotiations and the conclusion of an agreement with the European Stability Mechanism (ESM) was passed on 16.07.2015. According to the new law, the income tax rate for legal entities is increased from 26% to 29%, and the prepayment of income tax is increased from 80% to 100%, effective from the financial year of 2015. The negative effect from the recalculation of deferred taxes for the Group and the Company on the income tax of the Income statement is shown in the following table.
| All amounts in EUR thousand. | GROUP | COMPANY | |||
|---|---|---|---|---|---|
| 1-Jan to | 1-Jan to | ||||
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | ||
| Tax for the year | 40,149 | 28,735 | - | (10) | |
| Deferred tax due to change in tax rate from 26% to 29% | 7,792 | - | (97) | - | |
| Deferred tax | (11,478) | (6,237) | 955 | 2 | |
| Total | 36,463 | 22,498 | 858 | (7) |
Since FY 2011, Greek Sociétés Anonyme and Limited Liability Companies whose annual financial statements are mandatorily audited by legally appointed auditors are required to obtain an "Annual Certificate" under Article 82(5) of Law 2238/1994, which is issued following a tax audit performed by the legally appointed auditor or audit firm that audits the annual financial statements. Upon completion of the tax audit, the statutory auditor or audit firm issues to the company a "Tax Compliance Report" and then the statutory auditor or audit firm submits it to the Ministry of Finance electronically.
The table presenting the analysis of unaudited financial years of all companies under consolidation, is shown in Note 41.
Tax on profit before taxes of the company is different from the theoretical amount that would arise if we use the weighted average tax rate of the country from which the company originates, as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |
| Accounting profit / (loss) before tax | (53,900) | (10,777) | (16,752) | (8,215) |
| Tax calculated on profits under current tax rates applied in the respective countries |
(13,135) | (2,378) | (4,858) | (2,136) |
| Adjustments | ||||
| Untaxed income | (2,256) | (1,126) | (8,671) | (2,710) |
| Expenses not deductible for tax purposes | 35,884 | 29,758 | 13,543 | 15,324 |
| Tax losses for which no deferred tax receivables were recognised |
12,123 | 8,019 | 942 | - |
| Tax provisions | 373 | - | - | - |
| Taxes from previous years | 244 | 317 | - | - |
| Use of tax losses from prior financial years | (4,560) | (12,090) | - | (10,485) |
| Effect of change to tax rate | 7,792 | - | (97) | - |
| Taxes | 36,463 | 22,498 | 858 | (7) |
The average tax rate for the Group for the year 2015 is 24.37% (2014: 22.07%) while the average weighted tax rate is 67.65% (2014: -208.76%).
The tax corresponding to Other Comprehensive Income is:
| GROUP | 1-Jan to 31-Dec-15 | 1-Jan to 31-Dec-14 | ||||||
|---|---|---|---|---|---|---|---|---|
| Before tax |
Tax (debit) / credit |
After tax | Before tax |
Tax (debit) / credit |
After tax | |||
| Currency translation differences Fair value gains/(losses) on available-for |
4,710 | - | 4,710 | 5,738 | - | 5,738 | ||
| sale financial assets | 217 | (104) | 113 | 65,846 | - | 65,846 | ||
| Cash flow hedges | 30,196 | (8,721) | 21,475 | (65,924) | 15,867 | (50,057) |
| 1-Jan to 31-Dec-15 | 1-Jan to 31-Dec-14 | |||||
|---|---|---|---|---|---|---|
| Before tax |
Tax (debit) / credit |
After tax | Before tax |
Tax (debit) / credit |
After tax | |
| Effect of change to tax rate on hedging | - | 4,831 | 4,831 | - | - | - |
| Actuarial profit/(loss) | (80) | 45 | (35) | (1,683) | 438 | (1,245) |
| Effect of tax rate change on actuarial profits/(losses) |
- | 91 | 91 | - | - | - |
| Other | (41) | (22) | (63) | (2,630) | 678 | (1,953) |
| Effect of change to tax rate on Other | - | 80 | 80 | - | - | - |
| Other Comprehensive Income | 35,002 | (3,799) | 31,203 | 1,346 | 16,983 | 18,329 |
| COMPANY | 1-Jan to 31-Dec-15 | 1-Jan to 31-Dec-14 | ||||||
|---|---|---|---|---|---|---|---|---|
| Before tax |
Tax (debit) / credit |
After tax | Before tax |
Tax (debit) / credit |
After tax | |||
| Actuarial profit/(loss) | (6) | 2 | (4) | (18) | 5 | (13) | ||
| Effect of tax rate change on actuarial profits/(losses) |
- | 1 | 1 | - | - | - | ||
| Other Comprehensive Income | (6) | 3 | (3) | (18) | 5 | (13) |
Apart from the charge to Deferred tax in the Income statement amounting to EUR 7,792 thousand, the change in the tax rate had a positive effect on Other Comprehensive Income /(Expenses) in the year by an amount of EUR 5,002 thousand. Accordingly, the overall effect of the change in the tax rate on the Group's Consolidated Comprehensive Income in the year amounted to a loss of EUR 2,790 thousand. Respectively, for the Company, the effect is positive in the Income Statement by an amount of EUR 97 thousand, and in Other Comprehensive Income by EUR 1 thousand. Accordingly, the overall effect of the change in the tax rate on the Company's Consolidated Comprehensive Income in the year amounted to a profit of EUR 98 thousand.
34 Earnings per share
| GROUP | |||
|---|---|---|---|
| 1-Jan to | |||
| 31-Dec-15 | 31-Dec-14 | ||
| Profit/(loss) attributable to the shareholders of the parent (in EUR thousand) | (106,071) | (51,618) | |
| Weighted average of ordinary shares (in ,000) | 172,431 | 172,431 | |
| Restated basic earnings/(losses) per share after tax (in EUR) | (0.6152) | (0.2994) | |
| COMPANY | |||
| 1-Jan to | |||
| 31-Dec-15 | 31-Dec-14 | ||
| Profit/(loss) attributable to the shareholders of the parent (in EUR thousand) | (17,610) | (8,208) | |
| Weighted average of ordinary shares (in ,000) | 172,431 | 172,431 |
Basic earnings/(losses) per share after tax (in EUR) (0.1021) (0.0476)
35 Dividends per share
The Annual Ordinary General Meeting of Shareholders held on 26.06.2015 decided not to distribute dividend for FY 2014. Similarly, no dividend had been distributed for FY 2013. Pursuant to article 16(8)(b) of Law 2190/1920, the amount of dividend attributable to treasury shares increases the dividend of other Shareholders. This dividend is subject to dividend withholding tax, in accordance with the applicable tax legislation. The Company's Board of Directors will propose to the Annual Ordinary General Meeting of Shareholders not to distribute any dividends for FY 2015.
36 Assumed liabilities and receivables
The following amounts represent commitments for asset operating leases by Group subsidiaries, which are leased by third parties (the Group is the lessee).
All amounts in EUR thousand.
| GROUP | |||||
|---|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | ||||
| Up to 1 year | 858 | 2,284 | |||
| From 1-5 years | 1,332 | 2,983 | |||
| Over 5 years | 194 | 364 | |||
| Total | 2,384 | 5,631 |
The total minimum guaranteed (non-cancellable) rents that are receivable under operating lease agreements annually (the Group is the lessor) are as follows:
All amounts in EUR thousand.
| GROUP | ||||
|---|---|---|---|---|
| 31-Dec-15 | 31-Dec-14 | |||
| Up to 1 year | 9,067 | 9,680 | ||
| From 1-5 years | 34,930 | 36,977 | ||
| Over 5 years | 36,757 | 44,162 | ||
| Total | 80,754 | 90,819 |
37 Contingent liabilities
(a) Proceedings have been initiated against the Group for labour accidents which occurred during the execution of construction projects by companies or joint operations in which the Group participates. Because the Group is fully insured against labour accidents, no substantial outflows are expected as a result of legal proceedings against the Group. Other litigations or disputes referred to arbitration, as well as the pending court or arbitration rulings are not expected to have a material effect on the financial position or the operations of the Group or the Company, and for this reason no relevant provisions have been formed.
(b) Since FY 2011, Greek Sociétés Anonymes and Limited Liability Companies whose annual financial statements are mandatorily audited by legally appointed auditors are required to obtain an "Annual Certificate" under Article 82(5) of Law 2238/1994, which is issued following a tax audit performed by the legally appointed auditor or audit firm that audits the annual financial statements. Upon completion of the tax audit, the statutory auditor or audit firm issues to the company a "Tax Compliance Report" and then the statutory auditor or audit firm submits it to the Ministry of Finance electronically.
Unaudited years of the consolidated Group companies are shown in Note 41. The Group's tax liabilities for these years have not been finalised; therefore it is possible that additional charges are imposed when the relevant audits
are performed by the tax authorities. The provisions recognised by the Group and the parent company for unaudited years stand at EUR 2,211 thousand and EUR 180 thousand respectively (Note 28). The parent company has not been audited by the Tax Authorities for financial year 2010. It has been audited for years 2011, 2012, 2013 pursuant to Law 2238/1994 and for 2014 pursuant to Law 4174/2013 and has obtained a tax compliance certificate from PricewaterhouseCoopers SA without any qualification.
In note 41 the Group companies bearing the mark (*) in the column of unaudited tax years are companies that are incorporated in Greece, are subject to mandatory audit by audit firms and have received a tax compliance certificate for FY 2011, 2012, 2013 and 2014.
(c) The Group has contingent liabilities in relation to banks, other guarantees, and other matters that arise from its normal business activity and from which no substantial charges are expected to arise.
(d) The litigation between the subsidiary REDS SA, being the general assign of LOFOS PALLINI SA and the Municipality of Pallini before the Council of State, following the company's application for annulment regarding the payable special contribution under Law 2947/2001, which the Municipality estimates at approximately EUR 750,000, is pending. The hearing in the case took place on 23.01.2013 and moratorium ruling No 1581/2013 was issued regarding the matter. Following further adjournments, the case was heard on 14.01.2015, resulting in Decision 718/2015 by the Council of State referring the case to the Administrative Court of Appeals, where it is awaiting determination of a hearing date.
38 Transactions with related parties
The aggregate amounts of sales and purchases from year start, as well as the closing balances of receivables and liabilities at year end, which have resulted from transactions with related parties under IAS 24, are as follows:
| All amounts in EUR thousand. | GROUP | COMPANY | ||||
|---|---|---|---|---|---|---|
| 1-Jan to | 1-Jan to | |||||
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |||
| (a) | Sales of goods and services | 148,293 | 133,908 | 2,631 | 3,223 | |
| Sales to subsidiaries | - | - | 2,631 | 3,223 | ||
| Other operating income | - | - | 2,631 | 3,223 | ||
| Sales to associates | 7,838 | 9,819 | - | - | ||
| Sales | 5,599 | 7,980 | - | - | ||
| Other operating income | 2,239 | 1,840 | - | - | ||
| Sales to related parties | 140,455 | 124,088 | - | - | ||
| Sales | 133,568 | 118,157 | - | - | ||
| Other operating income | 6,872 | 5,931 | - | - | ||
| Finance income | 15 | - | - | - | ||
| (b) | Purchases of goods and services | 6,460 | 9,572 | 3,204 | 3,225 | |
| Purchases from subsidiaries | - | - | 3,204 | 3,225 | ||
| Cost of sales | - | - | 160 | 160 | ||
| Administrative expenses | - | - | 38 | 37 | ||
| Other operating expenses | - | - | 667 | 794 | ||
| Financial expenses | - | - | 2,339 | 2,233 | ||
| Purchases from associates | 220 | 467 | - | - |
| GROUP | COMPANY 1-Jan to |
|||||
|---|---|---|---|---|---|---|
| 1-Jan to | ||||||
| 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |||
| Cost of sales | 220 | 447 | - | - | ||
| Financial expenses | - | 20 | - | - | ||
| Purchases from related parties | 6,239 | 9,105 | - | - | ||
| Cost of sales | 6,238 | 9,104 | - | - | ||
| (c) | Dividend income | - | - | 29,899 | 10,424 | |
| (d) | Key management compensation | 7,474 | 7,726 | 910 | 935 |
| GROUP | COMPANY | ||||||
|---|---|---|---|---|---|---|---|
| Note | 31-Dec-15 | 31-Dec-14 | 31-Dec-15 | 31-Dec-14 | |||
| (a) | Receivables | 17 | 123,505 | 96,523 | 19,417 | 5,675 | |
| Receivables from subsidiaries | - | - | 19,282 | 5,542 | |||
| Trade | - | - | 1,124 | 1,169 | |||
| Other receivables | - | - | 4,291 | - | |||
| Dividends receivable | - | - | 13,800 | 4,282 | |||
| Short-term borrowings | - | - | 67 | 92 | |||
| Receivables from associates | 59,049 | 55,839 | 1 | 1 | |||
| Trade | 4,484 | 4,386 | 1 | 1 | |||
| Other receivables | 7,020 | 6,042 | - | - | |||
| Short-term borrowings | - | 295 | - | - | |||
| Long-term borrowings | 47,544 | 45,116 | - | - | |||
| Receivables from other related parties | 64,456 | 40,684 | 133 | 131 | |||
| Trade | 35,462 | 13,267 | - | - | |||
| Other receivables | 8,475 | 7,616 | - | - | |||
| Short-term borrowings | 133 | 131 | 133 | 131 | |||
| Long-term borrowings | 20,387 | 19,669 | - | - | |||
| (b) | Liabilities | 25 | 9,942 | 9,179 | 47,724 | 45,518 | |
| Payables to subsidiaries | - | - | 47,724 | 45,518 | |||
| Trade payables | - | - | 306 | 500 | |||
| Other liabilities | - | - | 3,568 | 4,518 | |||
| Financing – Short-term borrowings | - | - | - | 24,400 | |||
| Financing – Long-term borrowings | - | - | 43,850 | 16,100 | |||
| Payables to associates | 242 | 750 | - | - | |||
| Trade payables | 239 | 213 | - | - | |||
| Other liabilities | 3 | 196 | - | - | |||
| Short-term borrowings | - | 342 | |||||
| Payables to other related parties | 9,701 | 8,429 | - | - | |||
| Trade payables | 4,669 | 2,205 | - | - | |||
| Other liabilities | 5,032 | 6,224 | - | - | |||
| (c) | Amounts payable to key management | 300 | - | - | - |
39 Other notes
-
- The number of employees on 31.12.2015 was 18 persons for the Company and 5,499 persons for the Group (excluding Joint Ventures), and the respective numbers on 31.12.2014 were 18 and 5,795.
-
- The total fees payable to the Group's legal auditors for the mandatory audit on the annual financial statements for FY 2015 stand at EUR 953 thousand (2014: EUR 966 thousand) and for other services at EUR 121 thousand (2014: EUR 97 thousand).
-
- The works for the construction of wind farms of EOLIKI MOLAON LAKONIAS SA and ALPHA EOLIKI MOLAON LAKONIAS SA were suspended following a petition for cancellation filed by the Municipality of Monemvasia to the Council of State (Filing No 1363/2011) against Decision 133877/23.12.2010 on Approval of Environmental Conditions of the Minister for the Environment, the hearing of which had been set at 16 September 2015 and was adjourned to 30 March 2016. The Group estimates that the final outcome of the case will be positive and provided that market circumstances are mature and liquidity from banks returns, the works will be resumed for the construction-completion of the wind parks.
40 Events after the reporting date
-
- On 07.03.2016, it was announced that AKTOR SA, as part of a joint venture with the French company SPIECAPAG, will implement the construction of the first section of the TAP (Trans-Adriatic Pipeline) project in Northern Greece, for the transport of natural gas from Azerbaijan to Europe. This section of the project pertains to the construction of a pipeline with a diameter of 48 inches and a length of 180 kilometres, extending from the Greek-Turkish border to Kavala, including ancillary installations for its operation. The period until project completion is estimated at approximately two years.
-
- In the Concessions segment, the Hellenic Parliament approved in December 2015 the Agreement Amending the Provisions of the Concession Contract between the Ministry of Infrastructure and the Concessionaire MOREAS S.A. The implementation date of the amendment to the Concession Contract was finally set at 23 February 2016. According to the amended agreement:
- the ultimate time of completion of the project construction is set at late October 2016;
- a provision has been made for an extra maximum operational grant by the Ministry of Infrastructure of EUR 330 million (in current prices and provided that no respective deficit is recorded in the project's income statement);
- the shareholders of the concessionaire MOREAS S.A. undertake to pay an extra amount of EUR 20 million for the additional binding investment;
- the maximum nominal return of the binding investment is set at 5%.
- Lastly, compensation of EUR 80 million to the Concessionaire and of EUR 50 million to the construction consortium was paid on the implementation date of the amendment to the contract (23 February 2016).
-
- Since May 2016, a pre-litigation investigation of potential transactions relating to two contracts of waste management projects in Cyprus has been in progress, under which current and former HELECTOR officers have been summoned to testify as witnesses. At present, the Group monitors the case and is in process of assessing any impact (the net book value of the Concession Right in the works contract stood on 31.12.2015 at EUR 10.3 million).
41Group investments
41.a The companies of the Group, which are consolidated under the full consolidation method, are as follows:
| PA 201 5 RE NT % |
PA 201 4 RE NT % |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| S/N | CO MP AN Y |
RE D OF GIS TE RE FIC E |
SEG ME NT OF AC TIV ITY |
DIR EC T |
IND IRE CT |
TO TA L |
DIR EC T |
IND IRE CT |
TO TA L |
UN AU DIT ED TA X Y EA RS |
| 1 | AIF OR IKI DO DE KA NIS OU SA |
GR EEC E |
EN VIR ON ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
201 0, 2 011 -20 14* , 20 15 |
||
| 2 | AIF OR IKI KO UN OU SA |
GR EEC E |
EN VIR ON ME NT |
92.4 2 |
92.4 2 |
92.4 2 |
92.4 2 |
201 0, 2 011 -20 14* , 20 15 |
||
| 3 | EO A P AR KA MA LEA SA LIK |
GR EEC E |
AR MS WIN D F |
37. 12 |
37. 12 |
37. 12 |
37. 12 |
201 0, 2 011 -20 13* , 20 14-2 015 |
||
| 4 | OL ILIO U S AE IKI KA ND A |
GR EEC E |
MS WIN D F AR |
64.5 0 |
64.5 0 |
64.5 0 |
64.5 0 |
201 0, 2 011 -20 13* , 20 14-2 015 |
||
| 5 | EO LIK I K AR PA STO NIO U S A |
GR EEC E |
WIN D F AR MS |
32.8 9 |
32.8 9 |
32.8 9 |
32.8 9 |
201 0, 2 011 -20 14* , 20 15 |
||
| 6 | EO LIK I M OL AO N L AK ON IAS SA |
GR EEC E |
WIN D F AR MS |
64.5 0 |
64.5 0 |
64.5 0 |
64.5 0 |
201 0, 2 011 -20 13* , 20 14-2 015 |
||
| 7 | EO LIK I O LY MP OU EV IAS SA |
GR EEC E |
WIN D F AR MS |
64.5 0 |
64.5 0 |
64.5 0 |
64.5 0 |
201 0, 2 011 -20 13* , 20 14-2 015 |
||
| 8 | EO LIK I PA RN ON OS SA |
GR EEC E |
WIN D F AR MS |
51.6 0 |
51.6 0 |
51.6 0 |
51.6 0 |
201 0, 2 011 -20 13* , 20 14-2 015 |
||
| 9 | EO LO S M AK ED ON IAS SA |
GR EEC E |
WIN D F AR MS |
64.5 0 |
64.5 0 |
64.5 0 |
64.5 0 |
201 0, 2 011 -20 13* , 20 14-2 015 |
||
| 10 | AL PHA EO LIK I M OL AO N L AK ON IA SA |
GR EEC E |
WIN D F AR MS |
64.5 0 |
64.5 0 |
64.5 0 |
64.5 0 |
201 0, 2 011 -20 13* , 20 14-2 015 |
||
| 11 | AK TO R S A |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 14* , 20 15 |
||
| 12 | AK TO R C ON CE SSI ON S S A |
GR EEC E |
CO NC ESS ION S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 14* , 20 15 |
||
| 13 | AK TO R C ON CE SSI ON S S A – AR CH ITE CH SA |
GR EEC E |
CO NC ESS ION S |
79.3 1 |
79.3 1 |
75.3 7 |
75.3 7 |
15 201 0, 2 011 -20 14* , 20 |
||
| 14 | AK TO R F M S A |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 14* , 20 15 |
||
| 15 | AK TO R-T OM I GP |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0-2 015 |
||
| 1 16 |
TSO GK AS AN AST ASI OS - TH EO DO RA KIS 1 GE OR GIO S & SIA (G EN ER AL PA RTN ER SHI P) |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
99.8 0 |
1 99.8 0 |
- | 200 7-2 015 |
|||
| 17 | AN DR OM AC HI SA |
GR EEC E |
REA L E STA TE DE VE LO PM EN T |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 14* , 20 15 |
||
| 18 | AN OS AL ON IS S A EM KY |
GR EEC E |
AR MS WIN D F |
36.7 7 |
36.7 7 |
36.7 7 |
36.7 7 |
201 0, 2 011 -20 14* , 20 15 |
||
| 19 | STE RIL ISA TIO N S A |
GR EEC E |
EN VIR ON ME NT |
56.6 7 |
56.6 7 |
56.6 7 |
56.6 7 |
201 2-2 013 , 20 14* , 20 15 |
||
| 20 | APO TEF RO TIR AS SA |
GR EEC E |
EN VIR ON ME NT |
73.4 6 |
73.4 6 |
66. 11 |
66. 11 |
201 0, 2 011 -20 14* , 20 15 |
||
| 21 | AT TIK A D IOD IA SA |
GR EEC E |
CO NC ESS ION S |
59.2 7 |
59.2 7 |
59.2 7 |
59.2 7 |
201 0, 2 011 -20 13* , 20 14-2 015 |
||
| 22 | AT TIK ES DIA DR OM ES SA |
GR EEC E |
CO NC ESS ION S |
47.4 2 |
47.4 2 |
47.4 2 |
47.4 2 |
201 2-2 014 *, 2 015 |
||
| 23 | AT TIK I OD OS SA |
GR EEC E |
CO NC ESS ION S |
59.2 5 |
59.2 5 |
59.2 5 |
59.2 5 |
201 0, 2 011 -20 14* , 20 15 |
||
| 24 | VE AL SA |
GR EEC E |
EN VIR ON ME NT |
47.2 2 |
47.2 2 |
47.2 2 |
47.2 2 |
201 0, 2 011 -20 14* , 20 15 |
||
| 25 | VIO TIK OS AN EM OS SA |
GR EEC E |
WIN D F AR MS |
64.5 0 |
64.5 0 |
64.5 0 |
64.5 0 |
201 0, 2 011 -20 13* , 20 14-2 015 |
||
| 26 | YIA LO U A NA PTY XIA KI SA |
GR EEC E |
REA L E STA TE DE VE LO PM EN T |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 14* , 20 15 |
||
| 27 | LO OR & TO IST SA YIA U E MP IKI UR IKI |
GR EEC E |
STA LO REA L E TE DE VE PM EN T |
55.4 6 |
55.4 6 |
55.4 6 |
55.4 6 |
201 0, 2 011 -20 14* , 20 15 |
| PA RE NT % 201 5 |
PA RE NT % 201 4 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| S/N | CO AN MP Y |
GIS RE D OF TE RE FIC E |
SEG OF AC ME NT TIV ITY |
EC DIR T |
CT IND IRE |
TO TA L |
EC DIR T |
CT IND IRE |
TO TA L |
AU TA EA RS UN DIT ED X Y |
| 28 | PPC RE NE WA BLE S – ELL INI KI T ECH NO DO MIK I SA |
GR EEC E |
WIN D F AR MS |
32.9 0 |
32.9 0 |
32.9 0 |
32.9 0 |
201 0, 2 011 -20 14* , 20 15 |
||
| 29 | DIE TH NIS AL KI SA |
GR EEC E |
REA L E STA TE DE VE LO PM EN T |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 2-2 014 *, 2 015 |
||
| 1 30 |
1 DI- LIT HO S S A |
GR EEC E |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
1 100 .00 |
- | - | |||
| 31 | DO AL SA |
GR EEC E |
EN VIR ON ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
15 201 0, 2 011 -20 14* , 20 |
||
| 32 | ED AD YM SA |
GR EEC E |
EN VIR ON ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
- | ||
| 33 | ELI AN A M AR ITIM E C OM PAN Y |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 6-2 015 |
||
| 34 | HE LLE NIC QU AR RIE S S A |
GR EEC E |
QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 9-2 010 , 20 11-2 014 *, 2 015 |
||
| 35 | GR RSE S S A EEK NU RIE |
GR EEC E |
OT HE R |
50.0 0 |
50.0 0 |
50.0 0 |
50.0 0 |
201 0, 2 011 -20 14* , 20 15 |
||
| 36 | NIC ERG Y & LO T S HE LLE EN DE VE PM EN A |
GR EEC E |
OT HE R |
96.2 1 |
0.37 | 96.5 7 |
96.2 1 |
0.37 | 96.5 7 |
201 0, 2 011 -20 13* , 20 14-2 015 |
| 37 | HE LLE NIC EN ERG Y & DE VE LO PM EN T - REN EW AB LES SA |
GR EEC E |
WIN D F AR MS |
64.5 0 |
64.5 0 |
64.5 0 |
64.5 0 |
201 0, 2 011 -20 13* , 20 14-2 015 |
||
| 38 | ELL INI KI T ECH NO DO MIK I AN EM OS S.A |
GR EEC E |
WIN D F AR MS |
64.5 0 |
64.5 0 |
64.5 0 |
64.5 0 |
201 0, 2 011 -20 14* , 20 15 |
||
| 39 | ELL INI KI T ECH NO DO MIK I AN EM OS SA & C O |
GR EEC E |
WIN D F AR MS |
63.8 6 |
63.8 6 |
63.8 6 |
63.8 6 |
201 0-2 015 |
||
| 40 | ELL INI KI T ECH NO DO MIK I EN ER GIA KI SA |
GR EEC E |
WIN D F AR MS |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
15 201 0, 2 011 -20 14* , 20 |
||
| 41 | EPA DY M S A |
GR EEC E |
CO NC ESS ION S & EN VIR ON ME NT |
97,2 2 |
97,2 2 |
94.4 4 |
94.4 4 |
- | ||
| 1 42 |
1 ELE KT RO ERG ON LT D |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
1 100 .00 |
- | 200 7-2 015 |
|||
| 43 | HE LEC TO R S A |
GR EEC E |
EN VIR ON ME NT |
85.0 0 |
9.44 | 94.4 4 |
80.0 0 |
14.4 4 |
94.4 4 |
200 9-2 010 , 20 11-2 014 *, 2 015 |
| 44 | ILIO SAR SA |
GR EEC E |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0-2 015 |
||
| 45 | ILIO SAR S S AN DR AV IDA A |
GR EEC E |
CO NST CTI ON S & QU S RU AR RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0-2 015 |
||
| 46 | ILIO SAR KR AN IDI OU SA |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0-2 015 |
||
| 47 | KA NT ZA SA |
GR EEC E |
REA L E STA TE DE VE LO PM EN T |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 13* , 20 14-2 015 |
||
| 48 | KA NT ZA EM POR IKI SA |
GR EEC E |
REA L E STA TE DE VE LO PM EN T |
55.4 6 |
55.4 6 |
55.4 6 |
55.4 6 |
201 0, 2 011 -20 14* , 20 15 |
||
| 49 | KA STO R S A |
GR EEC E |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 14* , 20 15 |
||
| 50 | J/V TEC H A MO S S A – . SI S EL NE TH ETI |
GR EEC E |
AR MS WIN D F |
64.5 0 |
64.5 0 |
64.5 0 |
64.5 0 |
201 0 - 201 5 |
||
| 51 | J/V EL TEC H E NE RG IAK I - E LEC TR OM EC H |
GR EEC E |
WIN D F AR MS |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0 - 201 5 |
||
| 52 | J/V ITH AK I 1 ELT ECH AN EM OS SA- EN EC O L TD |
GR EEC E |
WIN D F AR MS |
64.5 0 |
64.5 0 |
64.5 0 |
64.5 0 |
201 0 - 201 5 |
||
| 53 | J/V ITH AK I 2 ELT ECH AN EM OS SA- EN EC O L TD |
GR EEC E |
WIN D F AR MS |
64.5 0 |
64.5 0 |
64.5 0 |
64.5 0 |
201 0 - 201 5 |
||
| 54 | J/V HE LEC TO R - CY BA RC O |
CY PRU S |
EN VIR ON ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
200 7-2 015 |
||
| 55 | LA MD A T EC HN IKI SA |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 14* , 20 15 |
||
| 56 | LM N S A |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 14* , 20 15 |
||
| 57 | MO REA S S A |
GR EEC E |
CO NC ESS ION S |
71.6 7 |
71.6 7 |
71.6 7 |
71.6 7 |
201 0, 2 011 -20 14* , 20 15 |
||
| 58 | MO REA S S EA SA |
GR EEC E |
CO NC ESS ION S |
86.6 7 |
86.6 7 |
86.6 7 |
86.6 7 |
201 0, 2 011 -20 14* , 20 15 |
| PA RE NT % 201 |
5 | PA RE NT % 201 |
4 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| S/N | CO MP AN Y |
RE D OF GIS TE RE FIC E |
SEG ME NT OF AC TIV ITY |
DIR EC T |
IND IRE CT |
TO TA L |
DIR EC T |
IND IRE CT |
TO TA L |
UN AU DIT ED TA X Y EA RS |
| 59 | NE MO MA RIT IME CO MP AN Y |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 6-2 015 |
||
| 60 | RO AD LEC OM NIC AT ION S S A TE MU |
GR EEC E |
CO NC ESS ION S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 14* , 20 15 |
||
| 61 | OL KA S S A |
GR EEC E |
CO NC ESS ION S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 2-2 014 *, 2 015 |
||
| 62 | P& P P AR KIN G S A |
GR EEC E |
CO NC ESS ION S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 14* , 20 15 |
||
| 63 | PAN TEC HN IKI SA (fo rly EFA TE CH NIK I SA ) rme |
GR EEC E |
OT HE R |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 14* , 20 15 |
||
| 64 | PAN TEC HN IKI SA –L AM DA TE CH NIK I SA – DE PA LTD |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0-2 015 |
||
| 65 | PLO –KA T S A |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 14* , 20 15 |
||
| 66 | STA TH MO I PA NT ECH NIK I SA |
GR EEC E |
CO NC ESS ION S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 14* , 20 15 |
||
| 67 | TO MI SA |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 8-2 010 , 20 11-2 014 *, 2 015 |
||
| 68 | AE CO HO LD ING LT D |
CY PRU S |
OT HE R |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 8-2 015 |
||
| 69 | AK TO R A CA FRI LT D |
CY S PRU |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 1-20 15 |
||
| 1 70 |
AK TO R & AL A BJA R CO NT RA CTI NG F OR 1 TRA DIN G A ND CO NT RA CTI NG |
QA TA R |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
1 100 .00 |
- | - | |||
| 71 | AK TO R B UL GA RIA SA |
BU LG AR IA |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 9-2 015 |
||
| 72 | AK TO R C ON CE SSI ON S (C YPR US) LT D |
CY PRU S |
CO NC ESS ION S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 1-20 15 |
||
| 73 | AK TO R C ON STR UC TIO N I NT ERN AT ION AL LT D |
CY PRU S |
OT HE R |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 3-2 015 |
||
| 74 | AK TO R C ON TRA CTO RS LTD |
CY S PRU |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 9-2 015 |
||
| 75 | AK TO R D .O.O . BE OG RA D |
SER BIA |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 76 | AK TO R D .O.O . SA RA JEV O |
BO SNI A HE RZE GO VIN |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 77 | AK TO R E NT ERP RIS ES LTD |
A CY PRU S |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 8-2 015 |
||
| 78 | AK TO AIT R K UW WL L |
WA KU IT |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 8-2 015 |
||
| 79 | AK TO R Q AT AR WL L |
QA TA R |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 1-20 15 |
||
| 80 | AK TO R T ECH NIC AL CO NST RU CTI ON LL C |
UA E |
CO NST RU CTI ON S & QU AR RIE S |
70.0 0 |
70.0 0 |
70.0 0 |
70.0 0 |
- | ||
| 81 | AL AH MA DIA H A KT OR LL C |
UA E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 82 | BA QT OR MI NIN G C O L TD |
SUD AN |
CO NST RU CTI ON S & QU AR RIE S |
90.0 0 |
90.0 0 |
90.0 0 |
90.0 0 |
- | ||
| 83 | BIO SAR AM ICA C ER IN |
USA | CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 3 84 |
BIO SAR AM ER ICA LL C ( form erly GR EEN WO OD 3 BIO SAR C) LL |
USA | CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
3 100 .00 |
- | - | |||
| 85 | BIO SAR C HIL E SpA (f erly G REE NW OO D orm BIO SAR CH Sp A) ILE |
CH ILE |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 86 | BIO SAR EN ERG Y ( UK ) LT D |
D KIN UN ITE GD OM |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 87 | BIO SAR HO ING S L LD TD |
CY S PRU |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 1-20 15 |
||
| 88 | BIO SAR PA NA MA In c ( form erly G REE NW OO D PAN AM A In c) |
PAN AM A |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- |
Annual Financial statements in line with IFRS
| for he fro t y ea r m |
1 Ja 3 1 to nu ary |
De be 2 0 1 5 ce m r |
|---|---|---|
| PA RE NT % 201 |
5 | PA RE NT % 201 |
4 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| S/N | CO MP AN Y |
RE D OF GIS TE RE FIC E |
SEG ME NT OF AC TIV ITY |
DIR EC T |
IND IRE CT |
TO TA L |
DIR EC T |
IND IRE CT |
TO TA L |
RS UN AU DIT ED TA X Y EA |
| 2 89 |
2 BIO SAR -PV PR OJE CT MA NA GE ME NT LT D |
CY PRU S |
CO NST RU CTI ON S & QU AR RIE S |
- | 100 .00 |
2 100 .00 |
201 4-2 015 |
|||
| 90 | BU RG MA CH INE RY |
BU LG AR IA |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 8-2 015 |
||
| 91 | CA ISS ON SA |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
85.0 0 |
85.0 0 |
85.0 0 |
85.0 0 |
201 0, 2 011 -20 14* , 20 15 |
||
| 92 | CO -AK TO PRI R |
AL BA NIA |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 4-2 015 |
||
| 2 93 |
2 CO RR EA HO LD ING LT D |
CY PRU S |
REA L E STA TE DE VE LO PM EN T |
- | 55.4 6 |
2 55.4 6 |
200 7-2 015 |
|||
| 94 | DU BA I FU JAI RA H F REE WA Y J V |
UA E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 95 | ELL AK TO R V EN TU RE S L TD |
CY PRU S |
CO NC ESS ION S |
98.6 1 |
98.6 1 |
98.6 1 |
98.6 1 |
201 1-20 15 |
||
| 96 | GE NE RA L G UL F S PC |
BA HR AIN |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 6-2 015 |
||
| 97 | HE LEC TO R B UL GA RIA LT D |
BU LG AR IA |
EN VIR ON ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
201 0-2 015 |
||
| 98 | HE LEC TO R C YPR US LTD |
CY PRU S |
EN VIR ON ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
5-2 015 200 |
||
| 99 | LEC TO R G AN Y G HE ERM MB H |
GE AN RM Y |
ON EN VIR ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
200 7-2 015 |
||
| 100 | HE RH OF GM BH |
GE RM AN Y |
EN VIR ON ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
200 5-2 015 |
||
| 101 | HE RH OF REC YC LIN G CEN TER O SNA BR UC K GM BH |
GE RM AN Y |
EN VIR ON ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
200 6-2 015 |
||
| 102 | HE RH OF- VE RW AL TU NG S |
GE RM AN Y |
EN VIR ON ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
200 6-2 015 |
||
| 103 | INS CU UC EST I SA T B UR |
RO MA NIA |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
199 7-2 015 |
||
| 1 104 |
1 IOA NN A P RO PER TIE S S RL |
RO MA NIA |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
1 100 .00 |
- | - | 200 7-2 015 |
||
| 105 | AL I SE WA GE EA LA JEB EL TR TM EN T P NT JV |
UA E |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 2 106 |
2 KA RTE RED A H OL DIN G L TD |
CY PRU S |
REA L E STA TE DE VE LO PM EN T |
- | 55.4 6 |
2 55.4 6 |
200 6-2 015 |
|||
| 107 | K.G .E G REE N E NE RG Y L TD |
CY PRU S |
EN VIR ON ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
201 1-20 15 |
||
| 1 108 |
1 LA STI S E NE RG Y I NV EST ME NT S L TD |
CY PRU S |
WIN D F AR MS |
64.5 0 |
1 64.5 0 |
- | - | - | ||
| 109 | LEV ASH OV O W AST E M AN AG EM EN T P RO JEC T LLC |
RU SSI A |
CO NC ESS ION S |
98.6 1 |
98.6 1 |
98.6 1 |
98.6 1 |
- | ||
| 110 | MIL LEN NIU M CO NST RU CTI ON EQ UIP ME NT & TRA DIN G |
UA E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 111 | NE ASA CO EN TER PRI SES LT D |
CY PRU S |
EN VIR ON ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
201 2-2 015 |
||
| 112 | S P RO MA NA GE SE ICE S S A PM PER TY ME NT RV |
GR EEC E |
REA STA LO L E TE DE VE PM EN T |
55.4 6 |
55.4 6 |
55.4 6 |
55.4 6 |
201 0, 2 011 -20 13* , 20 14-2 015 |
||
| 113 | PRO FIT CO NST RU CT SRL |
RO MA NIA |
REA L E STA TE DE VE LO PM EN T |
55.4 6 |
55.4 6 |
55.4 6 |
55.4 6 |
200 6-2 015 |
||
| 114 | S R EA STA LO T S A RED L E TE DE VE PM EN |
GR EEC E |
REA STA LO L E TE DE VE PM EN T |
55.4 6 |
55.4 6 |
55.4 6 |
55.4 6 |
201 0, 2 011 -20 14* , 20 15 |
||
| 2 115 |
2 SC AK TO RO M S RL |
RO MA NIA |
CO NST RU CTI ON S & QU AR RIE S |
- | - | 100 .00 |
2 100 .00 |
200 2-2 014 |
||
| 1 116 |
1 SAR EO EN TER PRI SES LT D |
CY PRU S |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
1 100 .00 |
- | - | |||
| 117 | SC CLH ES TA TE SRL |
RO MA NIA |
REA L E STA TE DE VE LO PM EN T |
55.4 6 |
55.4 6 |
55.4 6 |
55.4 6 |
200 6-2 015 |
||
| 118 | SOL AR OL IVE SA |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 14* , 20 15 |
||
| 2 119 |
2 STA RTM AR T L TD |
CY PRU S |
OT HE R |
- | - | 100 .00 |
2 100 .00 |
200 6-2 015 |
||
| 120 | YL EC TO R D OO EL SKO PJE |
FYR OM |
EN VIR ON ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
201 0-2 015 |
* The fiscal years for which the Group companies that are mandatorily audited by audit firms have obtained a tax compliance certificate are marked with an asterisk (*).
1New companies
While incorporated in the consolidated financial statements for 31.12.2015, the following companies were not incorporated in the consolidated financial statements for 31.12.2014:
- A. The following companies were formed:
- AKTOR & AL ABJAR CONTRACTING FOR TRADING AND CONTRACTING, with registered office in Qatar (1st consolidation in the interim summary financial report as of 30.09.2015)
- LASTIS ENERGY INVESTMENTS LTD, with registered office in Cyprus (1st consolidation in the interim summary financial report as of 30.09.2015)
- DH-LITHOS SA with registered office in Greece (1st consolidation in the interim summary financial report as of 30.06.2015)
- Β. The following companies were acquired:
- TSOGKAS ANASTASIOS- THEODORAKIS GEORGIOS & SIA (GENERAL PARTNERSHIP) with registered office in Greece (1st consolidation in the interim summary financial report as of 30.09.2015)
- ELEKTROERGON LTD with registered office in Greece (1st consolidation in the interim summary financial report as of 30.09.2015)
- SAREO ENTERPRISES LTD, with registered office in Cyprus (1st consolidation in the interim summary financial report as of 30.09.2015)
- IOANNA PROPERTIES SRL, with registered office in Romania (1st consolidation in the consolidated financial statements as of 31.12.2015)
2Companies that are no longer consolidated:
The following companies are no longer consolidated in the consolidated financial statements as of 31.12.2014:
- BIOSAR-PV PROJECT MANAGEMENT LTD, because it was absorbed by its parent company, BIOSAR HOLDINGS LTD in the second quarter of 2015.
- SC AKTOROM SRL, since it was dissolved in the first quarter of 2015, resulting in losses of EUR 286 thousand for the Group
- CORREA HOLDING LTD, as it was dissolved in the first quarter of 2015 with no effect on the Group
- KARTEREDA HOLDING LTD, as it was dissolved in the first quarter of 2015 with no effect on the Group
- STARTMART LTD, as it was dissolved in the fourth quarter of 2015 with no significant effect on the Group
3Change in the consolidation method
With relation to the consolidated financial statements of 31.12.2014, a change in the method of consolidation was made for the company BIOSAR AMERICA LLC(formerly GREENWOOD BIOSAR LLC) from the equity method to that of full consolidation because the subsidiary BIOSAR AMERICA LLC acquired 100% of the share capital.
Please note that, for the subsidiaries in the Table in which the Group's consolidation rate shown is less than 50%, the direct participation of the subsidiaries participating in their share capital exceeds 50%.
for the year from 1 January to 31 December 2015
41.b The companies of the Group, which are consolidated under the equity method, are as follows:
| PA RE NT % 201 |
5 | PA RE NT % 201 4 |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| S/N | CO MP AN Y |
RE D OF GIS TE RE FIC E |
SEG ME NT OF AC TIV ITY |
DIR EC T |
IND IRE CT |
TO TA L |
DIR EC T |
IND IRE CT |
TO TA L |
UN AU DIT ED TA X Y EA RS |
| ocia Ass |
tes | |||||||||
| 1 | AT HE NS CA R P AR K S A |
GR EEC E |
CO NC ESS ION S |
21.7 6 |
21.7 6 |
21.3 1 |
21.3 1 |
200 7-2 015 |
||
| 1 2 |
1 AN OD OM SA EM IKI |
GR EEC E |
WIN D F AR MS |
- | 1 32.2 5 |
201 0-2 015 |
||||
| 3 | AE GE AN MO TO RW AY S.A |
GR EEC E |
CO NC ESS ION S |
20.0 0 |
20.0 0 |
20.0 0 |
20.0 0 |
201 2-2 014 *, 2 015 |
||
| 4 | BEP E K ERA TEA S S A |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
35.0 0 |
35.0 0 |
35.0 0 |
35.0 0 |
201 0-2 015 |
||
| 5 | GE FYR A S A |
GR EEC E |
CO NC ESS ION S |
22.0 2 |
22.0 2 |
22.0 2 |
22.0 2 |
200 8-2 010 , 20 11- 201 4*, 201 5 |
||
| 6 | GE FYR A L ITO UR GIA SA |
GR EEC E |
CO NC ESS ION S |
23. 12 |
23. 12 |
23. 12 |
23. 12 |
201 0, 2 011 -20 14* , 20 15 |
||
| 7 | PRO JEC AM IC C ON STR UC TIO N & CO T D YN UN LIM ITE D SHI PAR TN ER P |
GR EEC E |
EN VIR ON ME NT |
30.5 2 |
30.5 2 |
30.5 2 |
30.5 2 |
201 0-2 015 |
||
| 8 | S A NA PLA SEI S S A ELL INI KE |
GR EEC E |
OT HE R |
40.0 0 |
40.0 0 |
40.0 0 |
40.0 0 |
201 0-2 015 |
||
| 9 | EN ERM EL SA |
GR EEC E |
EN VIR ON ME NT |
5 46.4 |
5 46.4 |
5 46.4 |
5 46.4 |
15 201 0, 2 011 -20 14* , 20 |
||
| 10 | TO MI ED L E NT ERP RIS ES LTD |
GR EEC E |
EN VIR ON ME NT |
47.2 2 |
47.2 2 |
47.2 2 |
47.2 2 |
201 0-2 015 |
||
| 11 | PEI RA SA |
GR EEC E |
REA L E STA TE DE VE LO PM EN T |
50.0 0 |
50.0 0 |
50.0 0 |
50.0 0 |
201 0-2 015 |
||
| 1 12 |
1 POU NE NT IS E NE RG Y S A |
GR EEC E |
WIN D F AR MS |
- | 1 32.2 5 |
201 0-2 015 |
||||
| 13 | CH ELI DO NA SA |
GR EEC E |
REA L E STA TE DE VE LO PM EN T |
50.0 0 |
50.0 0 |
50.0 0 |
50.0 0 |
199 8-2 015 |
||
| 14 | AK TO R A SPH AL TIC LT D |
CY PRU S |
QU AR RIE S |
50.0 0 |
50.0 0 |
50.0 0 |
50.0 0 |
201 2-2 015 |
||
| 15 | AT HE NS RE SOR T C ASI NO S.A |
GR EEC E |
OT HE R |
30.0 0 |
30.0 0 |
30.0 0 |
30.0 0 |
201 0, 2 011 -20 14* , 20 15 |
||
| 1 16 |
1 ELP ED ISO N E NE RG Y S A |
GR EEC E |
OT HE R |
- | 1 21.9 5 |
015 200 9-2 010 , 20 11-2 014 *, 2 |
||||
| 17 | ELP ED ISO N P OW ER SA |
GR EEC E |
OT HE R |
21.9 5 |
21.9 5 |
21.9 5 |
21.9 5 |
200 9-2 010 , 20 11-2 014 *, 2 015 |
||
| 1 18 |
1 GR EEN WO OD BIO SAR LL C |
USA | CO NST RU CTI ON S & QU AR RIE S |
- | 1 50.0 0 |
- | ||||
| 19 | ME TRO POL ITA N A TH EN S P AR K |
GR EEC E |
CO NC ESS ION S |
22.9 1 |
22.9 1 |
22.9 1 |
22.9 1 |
201 0-2 015 |
||
| 20 | POL ISP AR K S A |
GR EEC E |
CO NC ESS ION S |
28.7 6 |
28.7 6 |
28.7 6 |
28.7 6 |
201 0-2 015 |
||
| 21 | SAL ON ICA PA RK SA |
GR EEC E |
CO NC ESS ION S |
24.7 0 |
24.7 0 |
24.7 0 |
24.7 0 |
201 0-2 015 |
||
| 22 | SM YR NI PAR K S A |
GR EEC E |
CO NC ESS ION S |
20.0 0 |
20.0 0 |
20.0 0 |
20.0 0 |
201 0-2 015 |
||
| 23 | VIS TR AD A C OB RA SA |
RO MA NIA |
CO NC ESS ION S |
24.9 9 |
24.9 9 |
24.9 9 |
24.9 9 |
- | ||
| Join | t V ent ure s |
|||||||||
| 24 | HE LEC TO R S A - EN VIT EC SA Par ship tner |
GR EEC E |
EN VIR ON ME NT |
70.8 3 |
70.8 3 |
47.2 2 |
47.2 2 |
201 0-2 015 |
||
| 25 | AIK I OD OS S.A TH ERM |
GR EEC E |
CO NC ESS ION S |
50.0 0 |
50.0 0 |
50.0 0 |
50.0 0 |
201 0, 2 011 -20 14* , 20 15 |
||
| 26 | TH ERM AIK ES DIA DR OM ES SA |
GR EEC E |
CO NC ESS ION S |
50.0 0 |
50.0 0 |
50.0 0 |
50.0 0 |
201 0, 2 011 -20 14* , 20 15 |
||
| 27 | STR AK TO R S A |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
50.0 0 |
50.0 0 |
50.0 0 |
50.0 0 |
201 0-2 015 |
||
| 28 | 3G SA |
GR EEC E |
REA L E STA TE DE VE LO PM EN T |
50.0 0 |
50.0 0 |
50.0 0 |
50.0 0 |
201 0, 2 011 -20 14* , 20 15 |
||
| 29 | AE CO LO LC DE VE PM EN T L |
OM AN |
CO NST CTI ON S & QU AR S RU RIE |
50.0 0 |
50.0 0 |
50.0 0 |
50.0 0 |
200 9-2 015 |
* The fiscal years for which the Group companies that are mandatorily audited by audit firms have obtained a tax compliance certificate are marked with an asterisk (*).
1Companies that are no longer consolidated:
The following companies are no longer consolidated in the consolidated financial statements as of 31.12.2014:
- ELPEDISON ENERGY SA, as it was acquired by ELPEDISON SA in the 3rd quarter of 2015
- POUNENTIS SA and ANEMODOMIKI SA, as they were transferred to third parties in the second quarter of 2015 with no significant effect on the Group
- BIOSAR AMERICA LLC (former GREENWOOD BIOSAR LLC) which became a subsidiary during the third quarter of 2015.
The Share of profit/(loss) from participations that are accounted for by using the equity method presented in the Income Statement, amounts to losses of EUR 7,131 thousand for the 12-month period of 2015 and mainly arises from losses of ELPEDISON POWER SA. For the 12-month period of 2014, the respective amount stands at EUR 434 thousand, resulting primarily from profits of ELPEDISON SA, GEFYRA SA and ATHENS RESORT CASINO.
41.c The joint operations the assets, liabilities, revenues and expenses of which the Group accounts for based on its share, appear in the following detailed table. The parent company only holds an indirect stake in said joint ventures via its subsidiaries.
In the table below, 1 under the column "First time Consolidation" indicates those Joint Operations consolidated for the first time in the current year as newly established, and not incorporated in the immediately previous year, i.e. 30.09.2015 (index IPP) nor in the respective period of the previous year, i.e. 31.12.2014 (index RPY).
| S/N | JOI NT OP ER AT ION |
RE D OF GIS TE RE FIC E |
PA RT ICI PA TIO N % 201 5 |
UN AU DIT ED X YE TA AR S |
FIR CO |
ST TIM E NSO LID AT ION |
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R ) PY |
|||||
| 1 | J/V AK TO R S A - REG ILO SP A IMP |
GR EEC E |
60.0 0 |
201 0-2 015 |
0 | 0 |
| 2 | J/V Ο S TO R S ΤΕ A – AK A |
GR EEC E |
49.0 0 |
201 0-2 015 |
0 | 0 |
| 3 | J/V AK TO R S A - IMP REG ILO SP A |
GR EEC E |
99.9 0 |
201 0-2 015 |
0 | 0 |
| 4 | "J/V AK TO R S A – TE RN A S A- B IOT ER SA" – T ERN A S A- BIO TER SA -AK TO R S A |
GR EEC E |
33.3 3 |
201 0-2 015 |
0 | 0 |
| 5 | J/V AK TO R S A – PA NT ECH NIK I SA - J & P AV AX SA |
GR EEC E |
75.0 0 |
201 0-2 015 |
0 | 0 |
| 6 | J/V AK TO R S A - J & P A VA X S A – PA NT EC HN IKI SA |
GR EEC E |
65.7 8 |
201 0-2 015 |
0 | 0 |
| S/N | JOI NT OP ER AT ION |
RE D OF GIS TE RE FIC E |
PA RT ICI PA TIO N % 201 5 |
UN AU DIT ED X YE TA AR S |
CO | FIR ST TIM E NSO LID AT ION |
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R PY ) |
|||||
| 7 | J/V TO R S CH SA OC OS SA SA GE AK A – MI AN IKI –M HL –AL TE - AE K |
GR EEC E |
45. 12 |
201 0-2 015 |
0 | 0 |
| 8 | J/V AK TO R S A - CH .I. K AL OG RIT SAS SA |
GR EEC E |
49.4 2 |
201 0-2 015 |
0 | 0 |
| 9 | J/V AK TO R S A - CH .I. K AL OG RIT SAS SA |
GR EEC E |
47.5 0 |
201 0-2 015 |
0 | 0 |
| 10 | J/V AK TO R S A - J & P A VA X S A – PA NT EC HN IKI SA |
GR EEC E |
65.7 8 |
201 0-2 015 |
0 | 0 |
| 11 | J/V AT I OD OS – C ON STR UC TIO N O SIN A-S TA OS- SPA TA RO AD & OS GR OA TIK F E LEF VR W.I MIT RIN D |
GR EEC E |
59.2 7 |
201 0-2 015 |
0 | 0 |
| 12 | J/V AT AT SA – A OR SA TIK KT |
GR EEC E |
30.0 0 |
201 0-2 015 |
0 | 0 |
| 1 13 |
1 J/V TO SA – A OR (A PO SEL AM ) MI KT EM I D |
GR EEC E |
1 100 .00 |
201 0-2 015 |
0 | 0 |
| 14 | J/V ΤΕ Ο S A – AK TO R S A |
GR EEC E |
49.0 0 |
201 0-2 015 |
0 | 0 |
| 15 | J/V SIE ME NS AG – A KT OR SA – T ERN A S A |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 1 16 |
1 J/V AK TO R S A – PA NT ECH NIK I SA |
GR EEC E |
1 100 .00 |
201 0-2 015 |
0 | 0 |
| 17 | J/V AK TO R S A – SIE ME NS SA - VI NC I CO NST RU CTI ON S G RA ND S P RO JET S |
GR EEC E |
70.0 0 |
201 0-2 015 |
0 | 0 |
| 18 | J/V AK TO R S A – AE GE K - J & P A VA X-S ELI |
GR EEC E |
30.0 0 |
201 0-2 015 |
0 | 0 |
| 19 | J/V TE RN A S A – MO CH LO S S A – AK TO R S A |
GR EEC E |
35.0 0 |
200 8-2 015 |
0 | 0 |
| 20 | J/V AT HE NA SA – A KT OR SA |
GR EEC E |
30.0 0 |
201 0-2 015 |
0 | 0 |
| 21 | J/V TO R S A S J&P SA AK A – TE RN A - AV AX |
GR EEC E |
11.1 1 |
201 0-2 015 |
0 | 0 |
| 22 | J/V J& P-A VA X – TER NA SA – A KT OR SA |
GR EEC E |
33.3 3 |
201 0-2 015 |
0 | 0 |
| 23 | J/V AK TO R S A - LO BB E T ZIL AL IS E UR OK AT |
GR EEC E |
33.3 4 |
201 0-2 015 |
0 | 0 |
| 24 | J/V AK TO R – TO MI- AT OM O |
GR EEC E |
51.0 0 |
201 0-2 015 |
0 | 0 |
| 25 | J/V AK TO R S A -J P A VA X S A-P AN TEC SA -AT AT SA HN IKI TIK |
GR EEC E |
59.2 7 |
201 0-2 015 |
0 | 0 |
| 26 | J/V Ο S A – AK TO R S A ΤΕ |
GR EEC E |
49.0 0 |
201 0-2 015 |
0 | 0 |
| 27 | J/V AK TO R S A – TER NA SA |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 28 | J/V AT HE NA SA – A KT OR SA |
GR EEC E |
30.0 0 |
201 0-2 015 |
0 | 0 |
| 29 | J/V KA STO R – AK TO R M ESO GE IOS |
GR EEC E |
53.3 5 |
201 0-2 015 |
0 | 0 |
| 30 | J/V (CA RS) LA RIS AS (EX ECU TO R) |
GR EEC E |
81.7 0 |
201 0-2 015 |
0 | 0 |
| 31 | J/V AK TO R-A EG A ( CO NST R. O F O A H AN GA R) E CU TO EK -EK TER -TE RN XE R |
GR EEC E |
52.0 0 |
201 0-2 015 |
0 | 0 |
| 1 32 |
1 J/V AN APL ASI AN O L IOS ION (A OR OM I) E CU TO KT – T XE R |
GR EEC E |
1 100 .00 |
201 0-2 015 |
0 | 0 |
| 33 | J/V TE RN A-A KT OR -J& P-A VA X ( CO MP LET ION OF ME GA RO N M US IC H AL L P HA SE B – E/M ) |
GR EEC E |
62.0 0 |
201 0-2 015 |
0 | 0 |
| 34 | J/V TE RN A-A KT OR -J& P-A VA X ( CO MP LET ION OF ME GA RO N M US IC H AL L P HA SE B- C ON STR .) |
GR EEC E |
30.0 0 |
201 0-2 015 |
0 | 0 |
| 35 | J/V AK TO R S A – AL TE SA |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 36 | J/V AT HE NA SA – T HE ME LIO DO MI SA – A KT OR SA - K ON STA NT INI DIS SA – T EC HN ERG SA .- T SAM PRA S S A |
GR EEC E |
25.0 0 |
201 0-2 015 |
0 | 0 |
| 37 | J/V AK TO R S A - AL TE SA -EM PED OS SA |
GR EEC E |
66.6 7 |
201 0-2 015 |
0 | 0 |
| S/N | JOI NT OP ER AT ION |
RE D OF GIS TE RE FIC E |
PA RT ICI PA TIO N % 201 5 |
UN AU DIT ED X YE TA S AR |
CO | FIR ST TIM E NSO ION LID AT |
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R PY ) |
|||||
| 38 | J/V AK TO R S A – AT HE NA SA – E MP ED OS SA |
GR EEC E |
74.0 0 |
201 0-2 015 |
0 | 0 |
| 39 | J/V GE FYR A |
GR EEC E |
20.3 2 |
200 8-2 015 |
0 | 0 |
| 40 | J/V AE GE BIO SA – A OR SA SA K – TER KT – E KT ER |
GR EEC E |
40.0 0 |
200 9-2 015 |
0 | 0 |
| 41 | J/V AK TO R S A – AT HE NA SA -TH EM ELI OD OM I SA |
GR EEC E |
71.0 0 |
201 0-2 015 |
0 | 0 |
| 42 | J/V AK TO R S A - J&P – A VA X S A |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 43 | J/V AK TO R S A - TH EM ELI OD OM I SA – A TH EN A S A |
GR EEC E |
33.3 3 |
201 0-2 015 |
0 | 0 |
| 44 | J/V AK TO R-T OM I-A LTE -EM PED OS (OL YM PIC VI LLA GE LA ND SCA PIN G) |
GR EEC E |
45.3 3 |
201 0-2 015 |
0 | 0 |
| 45 | J/V AK TO R S A - SOC IET E F RA NC AIS E E QU IPE ME NT HO SPI TA LIE R S A |
GR EEC E |
65.0 0 |
201 0-2 015 |
0 | 0 |
| 46 | J/V TH EM ELI OD OM I – AK TO R S A- AT HE NA SA & ΤΕ - PA SSA VA NT MA SCH INE NT ECH NIK Gm bH - GIO VA NN I PU TIG NA NO & FIG LI S rl |
GR EEC E |
53.3 3 |
201 0-2 015 |
0 | 0 |
| 47 | J/V AK TO R S A – DO MO TEC HN IKI SA – T HE ME LIO DO MI SA – T ERN A S A – ET ETH SA |
GR EEC E |
25.0 0 |
201 0-2 015 |
0 | 0 |
| 48 | J/V AT HE NA SA – A KT OR SA |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 49 | J/V AK TO R S A – ERG OSY N S A |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 50 | JV AK TO R C OPR I |
KU WA IT |
50.0 0 |
- | 0 | 0 |
| 51 | JV QA TA R |
QA TA R |
40.0 0 |
- | 0 | 0 |
| 1 52 |
1 JV AK TO R S A - AK TO R B UL GA RIA SA |
BU LG AR IA |
1 100 .00 |
201 0-2 015 |
0 | 0 |
| 1 53 |
1 CO NS OR TIU M B IOS AR EN ERG Y - AK TO R |
BU LG AR IA |
1 100 .00 |
201 0-2 015 |
0 | 0 |
| 1 54 |
1 J/V TO MI SA – H LEK TO R S A (A NO LIO SIA LA ND FIL L - SEC TIO N I I) |
GR EEC E |
1 100 .00 |
201 0-2 015 |
0 | 0 |
| 55 | J/V TO MI – M AR AG AK IS A ND R. ( 200 5) |
GR EEC E |
65.0 0 |
201 0-2 015 |
0 | 0 |
| 56 | J/V TO MI SA – E LTE R S A |
GR EEC E |
50.0 0 |
200 9-2 015 |
0 | 0 |
| 1 57 |
1 J/V TO MI SA – A KT OR SA |
GR EEC E |
1 100 .00 |
201 0-2 015 |
0 | 0 |
| 1 58 |
1 J/V KA STO R S A – TO MI SA |
GR EEC E |
1 100 .00 |
201 0-2 015 |
0 | 0 |
| 59 | J/V KA STO R S A – EL TER SA |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 60 | J/V ER GO SA – T OM I SA |
GR EEC E |
15.0 0 |
201 0-2 015 |
0 | 0 |
| 61 | J/V TO MI SA- AT OM ON SA (CO RFU PO RT ) |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 62 | JV HE LEC TO R – TE CH NIK I PR OST ASI AS PER IVA LO ND OS |
GR EEC E |
60.0 0 |
201 0-2 015 |
0 | 0 |
| 63 | TA GA RA S L AN JV DE DFI LL |
GR EEC E |
30.0 0 |
200 6-2 015 |
0 | 0 |
| 1 64 |
1 LEC TO R S A-B ING GE R (C US - PA PHO S L AN LL) JV HE ILF ER BER YPR DFI |
CY PRU S |
1 100 .00 |
200 6-2 015 |
0 | 0 |
| 65 | JV DE TEA LA - HE LEC TO R-E DL LT D |
GR EEC E |
30.0 0 |
201 0-2 015 |
0 | 0 |
| 66 | JV HE LEC TO R S A – ME SOG EIO S S A (F YL IS L AN DFI LL) |
GR EEC E |
99.0 0 |
201 0-2 015 |
0 | 0 |
| S/N | JOI NT OP ER AT ION |
RE D OF GIS TE RE FIC E |
PA RT ICI PA TIO N % 201 5 |
UN AU DIT ED X YE TA AR S |
CO | FIR ST TIM E NSO LID AT ION |
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R ) PY |
|||||
| 67 | JV HE LEC TO R S A – ME SOG EIO S S A (M AV RO RA CH I LA ND FIL L) |
GR EEC E |
65.0 0 |
201 0-2 015 |
0 | 0 |
| 1 68 |
JV HE LEC TO R S A-B ILF ING ER BER GE R (M AR AT HO UN TA LA ND FIL L & AC CE SS WA Y) |
CY PRU S |
1 100 .00 |
200 6-2 015 |
0 | 0 |
| 69 | J/V HE LEC TO R– AR SI |
GR EEC E |
80.0 0 |
015 201 0-2 |
0 | 0 |
| 70 | JV LA MD A – ITH AK I & HE LEC TO R |
GR EEC E |
30.0 0 |
200 7-2 015 |
0 | 0 |
| 71 | J/V HE LEC TO R– ERG OSY N S A |
GR EEC E |
70.0 0 |
201 0-2 015 |
0 | 0 |
| 72 | J/V BIL FIG ER BER GE R - ME SOG EIO S- H ELE CT OR |
GR EEC E |
29.0 0 |
201 0-2 015 |
0 | 0 |
| 1 73 |
1 J/V TO MI SA –HE LEK TO R S A |
GR EEC E |
1 100 .00 |
200 7-2 015 |
0 | 0 |
| 74 | J/V STO P& C D ELO KA R - EV PM EN T |
GR EEC E |
70.0 0 |
201 0-2 015 |
0 | 0 |
| 75 | J/V AK TO R S A A RC HIR OD ON -BO SKA LIS (TH ERM AIK I OD OS) |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 76 | J/V AK TO R S A – AT HE NA |
GR EEC E |
50.0 0 |
200 9-2 015 |
0 | 0 |
| 77 | J/V AK TO R – INT RA KA T - J & P A VA X |
GR EEC E |
71.6 7 |
200 7-2 015 |
0 | 0 |
| 78 | J/V HO CH F-A OR -J& INC I-A EG -AT NA TIE KT P-V EK HE |
GR EEC E |
19.3 0 |
201 0-2 015 |
0 | 0 |
| 79 | J/V NC I-J& P A VA X-A OR -HO CH F-A A VI KT TIE TH EN |
GR EEC E |
17.0 0 |
200 9-2 015 |
0 | 0 |
| 80 | J/V PA NT EC HN IKI SA –A RC HIT ECH SA |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 81 | J/V AT TIK AT SA - PA NT EC HN IKI SA –J& P A VA X S A – EM PED OS SA- PAN TEC HN IKI SA -AE GE K S A-A LTE SA |
GR EEC E |
48.5 1 |
200 9-2 015 |
0 | 0 |
| 82 | J/V ET ETH SA -J& P-A VA X S A-T ERN A S A- PAN TEC HN IKI SA |
GR EEC E |
18.0 0 |
200 9-2 015 |
0 | 0 |
| 83 | J/V PA NT EC HN IKI SA - J& P A VA X S A- B IOT ER SA |
GR EEC E |
39.3 2 |
200 7-2 015 |
0 | 0 |
| 84 | J/V PA EC SA OS SA NT HN IKI – E MP ED |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 85 | J/V PA NT EC HN IKI SA – G AN TZO UL AS SA |
GR EEC E |
50.0 0 |
200 5-2 015 |
0 | 0 |
| 86 | J/V ET ETH SA -J& P-A VA X S A-T ERN A S A- PAN TEC HN IKI SA |
GR EEC E |
18.0 0 |
200 7-2 015 |
0 | 0 |
| 87 | J/V "PA NT EC HN IKI -AL TE- TO DIN I -IT INE RA "-P AN TEC HN IKI -AL TE |
GR EEC E |
29.7 0 |
201 0-2 015 |
0 | 0 |
| 88 | J/V TE RN A S A – PA NT ECH NIK I SA |
GR EEC E |
16.5 0 |
200 4-2 015 |
0 | 0 |
| 89 | J/V PA NT EC HN IKI SA – A RC HIT ECH SA – O TO PA RK ING SA |
GR EEC E |
45.0 0 |
200 3-2 015 |
0 | 0 |
| 90 | J/V AK TO R S A – XA NT HA KIS SA |
GR EEC E |
55.0 0 |
201 0-2 015 |
0 | 0 |
| 91 | J/V PR OE T S A -P AN TEC HN IKI SA - BI OT ER SA |
GR EEC E |
39.3 2 |
201 0-2 015 |
0 | 0 |
| 92 | J/V KA STO R – ER GO SYN SA |
GR EEC E |
70.0 0 |
201 0-2 015 |
0 | 0 |
| 93 | J/V AK TO R S A – GO SA ER |
GR EEC E |
65.0 0 |
201 0-2 015 |
0 | 0 |
| 94 | J/V AK TO R S A -P AN TRA K |
GR EEC E |
80.0 0 |
201 0-2 015 |
0 | 0 |
| 1 95 |
J/V AK TO R S A - PAN TEC HN IKI |
GR EEC E |
1 100 .00 |
200 9-2 015 |
0 | 0 |
| 96 | J/V AK TO R S A - TER NA - J& P |
GR EEC E |
33.3 3 |
201 0-2 015 |
0 | 0 |
| 97 | J/V AK TO R - AT HE NA (PS ITA LIA A4 35) |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| S/N | JOI NT OP ER AT ION |
RE D OF GIS TE RE FIC E |
PA RT ICI PA TIO N % 201 5 |
UN AU DIT ED X YE TA AR S |
CO | FIR ST TIM E NSO LID AT ION |
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R PY ) |
|||||
| 98 | J/V SA AST OR SA EL TER –K |
GR EEC E |
15.0 0 |
201 0-2 015 |
0 | 0 |
| 99 | J/V TE RN A - AK TO R |
GR EEC E |
50.0 0 |
200 9-2 015 |
0 | 0 |
| 100 | J/V AK TO R - HO CH TIE F |
GR EEC E |
33.0 0 |
200 9-2 015 |
0 | 0 |
| 101 | J/V AK TO R - POL YE CO |
GR EEC E |
52.0 0 |
201 0-2 015 |
0 | 0 |
| 102 | J/V AK TO R - MO CH LO S |
GR EEC E |
70.0 0 |
201 0-2 015 |
0 | 0 |
| 103 | J/V AK TO R S A- STR AB AG AG |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 104 | J/V ED ISO N – AK TO R S A |
GR EEC E |
35.0 0 |
015 200 9-2 |
0 | 0 |
| 105 | J/V LM N S A – OK TA NA SA (A STY PAL EA LA ND FIL L) |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 106 | J/V LM N S A – OK TA NA SA (A STY PAL EA WA STE ) |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 107 | J/V LM N S A – OK TA NA SA (TI NO S A BA TTO IR) |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 108 | J/V AK TO TO XO TIS R – |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 109 | J/V "J/ V T OM I – HE LEC TO R" – K ON STA NT INI DIS |
GR EEC E |
70.0 0 |
200 8-2 015 |
0 | 0 |
| 1 110 |
1 J/V TO SA - AK TO AC AN AG MI R F ILIT Y M EM EN T |
GR EEC E |
1 100 .00 |
201 0-2 015 |
0 | 0 |
| 111 | J/V AK TO R – TO XO TIS "A NT HO UPO LI M ETR O" |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 112 | J/V AK TO R S A - AT HE NA SA –G OL IOP OU LO S S A |
GR EEC E |
48.0 0 |
201 0-2 015 |
0 | 0 |
| 113 | J/V AK TO R S A – IM EK HE LLA S S A |
GR EEC E |
75.0 0 |
201 0-2 015 |
0 | 0 |
| 114 | J/V AK TO R S A - TER NA SA |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 115 | J/V AT OM ON SA – T OM I SA |
GR EEC E |
50.0 0 |
200 9-2 015 |
0 | 0 |
| 116 | J/V AK TO R S A – TO XO TIS SA |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 117 | J/V AK TO R S A – SA EL TER |
GR EEC E |
70.0 0 |
200 9-2 015 |
0 | 0 |
| 118 | J/V ER GO TEM –K AST OR - ET ETH |
GR EEC E |
15.0 0 |
201 0-2 015 |
0 | 0 |
| 119 | J/V LA MD A S A – N& K G OL IOP OU LO S S A |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 120 | J/V HE LEC TO R– EN VIT EC |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 121 | J/V LM N S A – KA RA LIS K. - TO MI SA |
GR EEC E |
98.0 0 |
201 0-2 015 |
0 | 0 |
| 122 | J/V CO NST TEC SA AST OR SA RU –K |
GR EEC E |
30.0 0 |
200 9-2 015 |
0 | 0 |
| 123 | J/V TO R S ILIO POU LO S S GR ON T S EG ON T S AK A – I. P APA A - DE EM A-D REM PA |
GR EEC E |
30.0 0 |
201 0-2 015 |
0 | 0 |
| 124 | J/V AK TO R S A - J&P AV AX SA - N GA NE TW OR K D EV ELO PM EN T |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 125 | J/V TO MI SA – M EX IS L -TA TSI S K . PA RTN ER SHI P (J /V T OM I SA - TO PIO DO MI PAR TN ER SHI P) |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 126 | J/V HE LEC TO R S A – TH .G.L OL OS- CH .TS OB AN IDI S- A RSI SA |
GR EEC E |
70.0 0 |
201 1-20 15 |
0 | 0 |
| 127 | J/V HE LEC TO R S A – TH .G.L OL OS- CH .TS OB AN IDI S- A RSI SA - EN VIT EC SA |
GR EEC E |
49. 85 |
201 1-20 15 |
0 | 0 |
| 128 | J/V HE LEC TO R S A – ZIO RIS SA |
GR EEC E |
51.0 0 |
201 1-20 15 |
0 | 0 |
| S/N | JOI NT OP ER AT ION |
RE D OF GIS TE RE FIC E |
PA RT ICI PA TIO N % 201 5 |
UN AU DIT ED X YE TA AR S |
FIR CO |
ST TIM E NSO LID AT ION |
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R ) PY |
|||||
| 129 | J/V HE LEC TO R S A – EP AN A S A |
GR EEC E |
50.0 0 |
201 1-20 15 |
0 | 0 |
| 130 | J/V LA MD A S A – GO LIO POU LO S S A |
GR EEC E |
50.0 0 |
201 1-20 15 |
0 | 0 |
| 131 | J/V TO MI SA – A RSI SA MA RA GA KIS GR EEN WO RK S S A |
GR EEC E |
65.0 0 |
201 1-20 15 |
0 | 0 |
| 132 | J/V EL KA T S A – LA MD A S A |
GR EEC E |
30.0 0 |
201 1-20 15 |
0 | 0 |
| 133 | JV HE LEC TO R- L AN TEC - E NV IME C - EN VIR OPL AN |
GR EEC E |
32.0 0 |
201 0-2 015 |
0 | 0 |
| 134 | J/V AK TO R S A - J&P (K OR OM ILIA KR YST AL LO PIG I) |
GR EEC E |
60.0 0 |
201 2-2 015 |
0 | 0 |
| 135 | J/V J& P A VA X-A KT OR SA (A TTI CA NA TU RA L G AS NE TW OR KS) |
GR EEC E |
50.0 0 |
201 2-2 015 |
0 | 0 |
| 136 | J/V J& P A VA X S A-A OR SA (D EPA CH NIC AL SU PPO RT) KT TE |
GR EEC E |
50.0 0 |
201 2-2 015 |
0 | 0 |
| 137 | AK TO R S A-E RET VO SA (CO NST RU CTI ON OF MO DE RN AR T M USE UM ) |
GR EEC E |
50.0 0 |
201 2-2 015 |
0 | 0 |
| 138 | J/V KO NST AN TIN IDI S -H ELE CT OR |
GR EEC E |
49.0 0 |
201 2-2 015 |
0 | 0 |
| 139 | J/V "J/ V M IVA SA –A AG IS S A" –M ESO GE IOS SA -KA STO R S A |
GR EEC E |
15.0 0 |
201 2-2 015 |
0 | 0 |
| 140 | İOG JV AK TO R A RB AZ |
TU RK EY |
51.0 0 |
- | 0 | 0 |
| 141 | J/V AK TO R S A-J &P AV AX SA (M AIN AN CE OF NA RA L G AS NA TIO NA RA NSM ISS ION SY STE M) TEN TU L T |
GR EEC E |
50.0 0 |
201 2-2 015 |
0 | 0 |
| 142 | J/V AK TO R S A – M. SAV VID ES & S ON S L IMA SSO L L TD |
CY PRU S |
80.0 0 |
- | 0 | 0 |
| 143 | J/V AK TO R - TER NA (ST YL IDA JU NC TIO N) |
GR EEC E |
50.0 0 |
201 2-2 015 |
0 | 0 |
| 144 | J/V AK TO R-P OR TO CA RR AS- INT RA CA T (E SCH AT IA R IVE R J/ V) |
GR EEC E |
50.0 0 |
201 2-2 015 |
0 | 0 |
| 145 | J/V AK TO R-T ERN A (N EW PA TRA S P OR T) |
GR EEC E |
30.0 0 |
201 2-2 015 |
0 | 0 |
| 146 | J/V AI AS SA -KA STO R S A /W EST LA RIS SA PA SS ERN BY |
GR EEC E |
50.0 0 |
201 2-2 015 |
0 | 0 |
| 147 | J/V AS SA- STO R S A/R AC HO KO S AI KA UL A Z AR |
GR EEC E |
50.0 0 |
201 2-2 015 |
0 | 0 |
| 148 | J/V AK TO R S A – IM EK HE LLA S S A |
GR EEC E |
75.0 0 |
201 3-2 015 |
0 | 0 |
| 1 149 |
1 J/V HE LEC TO R S .A. - KA STO R S .A. (EG NA TIA HI GH FE NC ING PR OJE CT) |
GR EEC E |
1 100 .00 |
201 3-2 015 |
0 | 0 |
| 1 150 |
1 J/V TO MI SA - LA MD A T ECH NIK I SA |
GR EEC E |
1 100 .00 |
201 3-2 015 |
0 | 0 |
| 151 | J/V IKA T S A - TO SA TR MI |
GR EEC E |
30.0 0 |
201 3-2 015 |
0 | 0 |
| 152 | J/V AK TO R S A – J & P A VA X S A |
GR EEC E |
65.7 8 |
201 3-2 015 |
0 | 0 |
| 153 | J/V AK TO R S A - TER NA SA |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 1 154 |
1 J/V KA STO R S .A. - HE LEC TO R S .A. (Bio logi cal lant in Cha nia) trea tme nt p |
GR EEC E |
1 100 .00 |
201 4-2 015 |
0 | 0 |
| 155 | J/V KA STO R S A - CO NST RU TEC SA |
GR EEC E |
50.0 0 |
201 3-2 015 |
0 | 0 |
| 156 | I.S. F. ( AK TO R-A L JA BER J.V .) |
QA TA R |
50.0 0 |
- | 0 | 0 |
| 157 | JV AK TO R S A - J&P AB AX SA - ΙΝ ΤRΑ ΚΑ Τ |
GR EEC E |
42.5 0 |
201 4-2 015 |
0 | 0 |
| 158 | JV BIO LIA P S A - D.M AST OR IS-A .MI TRO GIA NN IS & AS SOC IAT ES LP - M . ST RO GIA NN OS & A SSO CIA TES LP - TO MI SA |
GR EEC E |
25.0 0 |
201 4-2 015 |
0 | 0 |
| 159 | JV LA MD A T ECH NIK I SA -EP INE AS SA- ER GO RO I SA |
GR EEC E |
35.0 0 |
201 4-2 015 |
0 | 0 |
| S/N | JOI NT OP ER AT ION |
RE D OF GIS TE RE FIC E |
PA RT ICI PA TIO N % 201 5 |
UN AU DIT ED X YE TA AR S |
CO | FIR ST TIM E NSO LID AT ION |
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R ) PY |
|||||
| 160 | JV LA MD A T ECH NIK I SA -KA RA LIS KO NST AN TIN OS |
GR EEC E |
94.6 3 |
201 4-2 015 |
0 | 0 |
| 161 | J/V AK TO R S .A. - AL STO M T RA NSP OR T S A |
GR EEC E |
65.0 0 |
201 4-2 015 |
0 | 0 |
| 162 | J/V AK TO R S A – TER NA SA |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 163 | J/V AK TO R S A - J&P AV AX SA |
GR EEC E |
44.3 5 |
201 4-2 015 |
0 | 0 |
| 164 | J/V TR IED RO N S A – LA MD A T ECH NIK I SA |
GR EEC E |
30.0 0 |
201 4-2 015 |
0 | 0 |
| 165 | J/V AK TO R S A - INT RA KA T |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 166 | J/V AK TO R S A - TER NA SA - P OR TO KA RR AS SA |
GR EEC E |
33.3 3 |
201 4-2 015 |
0 | 0 |
| 167 | J/V EN IPE AS SA - K AST OR SA - K APP A T ECH NIK I SA |
GR EEC E |
33.3 4 |
015 201 4-2 |
0 | 0 |
| 168 | JV HE LEC TO R S A-L AN DT EK LT D |
GR EEC E |
75.0 0 |
201 4-2 015 |
0 | 0 |
| 169 | J/V AK TO R S A - J&P AV AX SA - T ERN A S A |
GR EEC E |
33.3 3 |
201 4-2 015 |
0 | 0 |
| 170 | J/V AK TO R S A - J&P AV AX SA - T ERN A S A |
GR EEC E |
24.4 4 |
201 4-2 015 |
0 | 0 |
| 171 | AL YSJ -GO ERG RO OH A JV LD LIN E U ND UN D-D |
QA TA R |
32.0 0 |
- | 0 | 0 |
| 1 172 |
1 J/V AK TO R S A - HE LEC TO R S A |
LG BU AR IA |
1 100 .00 |
201 4-2 015 |
0 | 0 |
| 173 | J/V IO NIO S S A - AK TO R S A ( SER RE S - PRO MA CH ON AS) |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 174 | J/V J& P A VA X S A - AK TO R S A (M AN DR A-H ELP E H IGH PR ESS UR E N AT UR AL GA S N ETW OR K) |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 175 | J/V J& P A VA X S A-A KT OR SA (D EPA SY STE M S UPP OR T) |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 176 | J/V AK TO R S A - AT NA SA (O AT ION & M AIN AN CE OF PSI TA LIA EA LA ) HE PER TEN TR TM EN T P NT |
GR EEC E |
70.0 0 |
201 4-2 015 |
0 | 0 |
| 177 | J/V IO NIO S S A - AK TO R S A (M AN A-P SAT HA S) DR DE |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 178 | J/V IO NIO S S A - AK TO R S A (A KT IO) |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 179 | J/V IO NIO S S A - AK TO R S A (D RY MO S 2) |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 180 | J/V IO NIO S S A - AK TO R S A ( KIA TO -RO DO DA FN I) |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 181 | J/V IO NIO S S A - AK TO R S A (A RD AN IO- MA ND RA ) |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 182 | J/V GO SA RG OD OM I SA AST OR SA (J/V OF CH AM OJE CT) ER - E - K EZI PR |
GR EEC E |
30.0 0 |
201 4-2 015 |
0 | 0 |
| 183 | J/V IO NIO S S A - TO MI SA (DR YM OS 1) |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 184 | J/V IO NIO S S A - AK TO R S A (J /V KA TO UN A) |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 185 | J/V IO NIO S S A - AK TO R S A (J /V KA TO UN A) (AS OPO S D AM ) |
GR EEC E |
30.0 0 |
201 4-2 015 |
0 | 0 |
| 186 | J/V IO NIO S S A - AK TO R S A (N EST OR IO D AM ) |
GR EEC E |
30.0 0 |
201 4-2 015 |
0 | 0 |
| 187 | J/V J& P A VA X S A - AK TO R S A (W HIT E A REA NE TW OR KS) |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 188 | J/V AK TO R S A-J &P AV AX SA (M AIN TEN AN CE OF NA TU RA L G AS SYS TEM ) |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 189 | J/V AK TO R S A - CH RIS KO NST AN S T ECH NIC AL SA (O AT ION OF SSA LO T. D. TIN IDI PER TH E T HE NIK I WA TER TR EA TM EN T P LA NT ) |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 190 | J/V TO MI SA- AL STO M T RA NSP OR T S A (J /V E RG OSE ) |
GR EEC E |
75.0 0 |
201 4-2 015 |
0 | 0 |
Annual Financial statements in line with IFRS for the year from 1 January to 31 December 2015
| S/N | JOI OP AT ION NT ER |
GIS RE D OF TE RE FIC E |
PA RT ICI PA TIO N % 201 5 |
UN AU DIT ED X YE TA AR S |
CO | ST FIR TIM E NSO AT ION LID |
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R PY ) |
|||||
| 191 | J/V AK TO R S A - PAN AG IOT IS G IAN NA RO S |
GR EEC E |
75.0 0 |
201 5 |
1 | RPY |
| 192 | J/V AK TO R S A – AT HE NA SA |
GR EEC E |
70.0 0 |
201 5 |
1 | RPY |
| 193 | J/V AK TO R S A - NA SA TER |
GR EEC E |
50.0 0 |
201 5 |
1 | RPY |
| 194 | J/V TO MI SA - NA TO UR A S A - BIO LIA P S A |
GR EEC E |
33.3 3 |
201 5 |
1 | RPY |
| 195 | AK TO R S .A. - AT HE NA S.A |
GR EEC E |
70.0 0 |
201 5 |
1 | IPP |
| 196 | AK TO R S .A. - TE RN A S .A. |
GR EEC E |
50.0 0 |
201 5 |
1 | IPP |
1Joint operations in which the Group holds a 100% participating interest via its subsidiaries.
The following joint ventures are no longer consolidated in the financial statements of 31.12.2014 as in the fiscal year 2015 they were dissolved through the competent Tax Offices:
- J/V KASTOR SA –ERTEKA SA
- J/V AKTOR - ATHENA (PSITALIA Α438)
- J/V AKTOR - ATHENA (PSITALIA TREATMENT PLANT 1)
- J/V LMN SA -KARALIS
- J/V TOMI SA – ETHRA CONSTRUCTION SA
- J/V TECHNIKI ARISTARCHOS SA –LMN SA
- J/V AKTOR SA - ALPINE MAYREDER BAU GmbH
- J/V AKTOR SA - TODINI CONSTRUZIONI GENERALI S.P.A.
- J/V AKTOR SA – ERGO SA (EPA ATTICA NATURAL GAS SUPPLY PIPELINES)
- J/V AKTOR SA – ERGO SA (NATURAL GAS PIPELINES FOR SCHOOLS-WESTERN-CENTRAL AREA)
- J/V AKTOR SA – ERGO SA (NATURAL GAS NETWORK FOR B2B CUSTOMERS-CENTRAL AREA)
- J/V TOMI SA – ERGO SA – LAMDA TECHNIKI SA
- J/V TERNA SA – PANTECHNIKI SA
41.d The following companies are not consolidated and the reason for this is presented in the following table. Said participations are shown in the financialstatements at the acquisition cost less accumulated impairment.
| S/N | CO RP OR AT E N AM E |
RE GIS TE RE D O FFI CE |
T PA DIR EC RT ICI PA TIO N % |
IND IRE CT PA RT ICI PA TIO N % |
L PA TO TA RT ICI PA TIO N % |
RE AS ON S F OR NO N-C ON SO LID AT ION |
|---|---|---|---|---|---|---|
| 1 | TEC OV AX SA HN |
GR EEC E |
26.8 7 |
11.0 2 |
37.8 9 |
DO AN IQU IDA TIO RM T – UN DE R L N |
| 2 | TEC HN OL IT S A |
GR EEC E |
33.3 3 |
- | 33.3 3 |
DO RM AN T – UN DE R L IQU IDA TIO N |
E. Figures and Information for the fiscal year from 1 January to 31 December 2015
| ELLAKTOR | ELLAKTOR SA General Registry of Commerce No.: 251501000 (SA. Reg. No 874/06/B/86/16) 25 ERMOU STR. - 145 64 KIFISSIA FIGURES AND INFORMATION FOR THE YEAR FROM 1 JANUARY 2015 TO 31 DECEMBER 2015 (published in accordance with Article 135 of Law 2190 on businesses preparing their annual financial statements, consolidated or otherwise, according to IAS/IFRS) |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| issuer, readers should visit the issuer's website where the financial statements and the certified auditor-accountant report are posted as necessary. | The following details and information, as these arise from the financial statements, aim at providing general information about the financial position and results of ELLAKTOR SA and the ELLAKTOR Group of companies. Therefo | ||||||||
| Company's Registered Office: | COMPANY DETAILS | 25 Ermou St, 13km of the Athens-Lamia National Road, 145 64 Kifissia | STATEMENT OF CASH FLOWS (amounts in ,000 EUR) | ||||||
| Societes Anonyme Reg.No.: Competent Authority: |
874/06/B/86/16 | Ministry of Economy, Development & Tourism, Secretariat-General for Commerce & | GROUP | COMPANY | |||||
| Date of approval of the annual financial statements (from which | General Electronic Commercial Registry | Consumer Protection, Directorate-General for Market, Directorate for Companies & | $01/01 -$ 31/12/2015 |
$01/01 -$ 31/12/2014 |
$01/01 -$ 31/12/2015 |
$01/01 -$ 31/12/2014 |
|||
| summary information was drawn): Certified auditor: |
29 March 2016 | Operating activities Profit/ (loss) before tax |
(53.900) | (10.777) | (16.752) | (8.215) | |||
| Audit firm: | Dimitris Sourbis (Institute of CPA (SOEL) Reg. No. 16891) PriceWaterhouseCoopers SA |
Adjustments for: Depreciation and amortisation |
125.717 | 105.690 | 814 | 825 | |||
| Type of audit report: | Unqualified opinion | Impairment of PPE, investment property, associates, joint ventures & available-for- sale financial assets |
|||||||
| Company's website: | www.ellaktor.com BoD composition: |
Impairment of investment in mining companies | 29.823 37.174 |
337 54.158 |
29.566 | ||||
| Anastasios Kallitsantsis, Chairman of the BoD (executive member) | Edouardos Sarantopoulos, Director (executive member) | Provisions Currency translation differences |
16.259 3.356 |
2.584 | 28 | 22 | |||
| Dimitrios Koutras, Vice-chairman of the BoD (executive member) | Ioannis Tzivelis, Director (non-executive member) | Profit/(loss) from investing activities | 3.803 | ||||||
| Dimitrios Kallitsantsis, Vice-chairman of the BoD (executive member) | lordanis Aivazis, Director (non-executive member | Interest and related expenses | (10.119) 85.000 |
(19.384) 85.104 |
(29.903) 15.119 |
(10.448) 16.356 |
|||
| Leonidas Bobolas, CEO (executive member) Maria Bobola, Director (non-executive member) |
Theodoros Pantalakis, Director (independent, non-executive member) Dimitrios Chatzigrigorioadis, Director (independent, non-executive member) |
Impairment provisions and write-offs Plus/less working capital adjustments or related to operating activities: |
3.127 | 2.685 | |||||
| Aggelos Giokaris, Director (executive member) STATEMENT OF FINANCIAL POSITION (amounts in EUR thousand) |
Decrease/ (increase) in inventories | (9.286) | 3.371 | ||||||
| GROUP | COMPANY | Decrease/(increase) in receivables (Decrease)/ increase in liabilities (except borrowings) |
(79.598) 10.702 |
(159.210) 89.441 |
44 (933) |
1.049 733 |
|||
| ASSETS | 31/12/2015 | 31/12/2014 | 31/12/2015 | 31/12/2014 | Less: | ||||
| Property, plant and equipment | 508.414 | 470.450 | 1.669 | 2.429 | Interest and related expenses paid Income taxes paid |
(62.642) (62.079) |
(62.571) (73.464) |
(17.133) (2.735) |
(7.637) (72) |
| Investment property Intangible assets |
130.589 | 137.187 | 29.312 | 41.182 | Net Cash flows from Operating Activities (a) | 33.534 | 21.768 | (21.885) | (7.387) |
| Concession right | 68.883 884.979 |
70.176 935.051 |
Investing activities | ||||||
| Other non-current assets | 512.935 | 581.720 | 956.422 | 974.956 | (Acquisition)/ disposal of subsidiaries, associates, joint ventures and other investments |
(91.435) | 3.223 | ||
| Inventories | 44.818 | 34.853 | (Placements)/ collections of time deposits over 3 months | (5) | 43.394 | (11) | (97) | ||
| Trade receivables Other current assets |
763.774 1.107.515 |
685.329 1.254.756 |
1.260 20.964 |
1.515 9.527 |
Purchase of PPE, intangible assets & investment property Income from sale of PPE and intangible assets |
(112.711) | (104.003) | (1) | (40) |
| TOTAL ASSETS | 4.021.905 | 4.169.522 | 1.009.627 | 1.029.608 | and investment property | 3.330 | 8.690 | ||
| Interest received | 6.603 | 19.107 | $\cdot$ 4 | 13 | |||||
| EQUITY AND LIABILITIES Share capital |
182.311 | 182.311 | 182.311 | 182.311 | Loans granted to related parties | (1.236) | (22.658) | (2) | (3) |
| Other equity | 615.996 | 698.997 | 546.743 | 564.356 | Dividends received Restricted cash reduction |
684 16.943 |
1.799 4.222 |
16.099 | 10.424 |
| Total equity attributable to owners of the parent (a) Non controlling interests (b) |
798.307 232.922 |
881.308 234.920 |
729.054 | 746.667 | Net Cash flows from investing activities (b) | (177.827) | (46.227) | 16.089 | 10.298 |
| Total equity $(c) = (a) + (b)$ | 1.031.229 | 1.116.228 | 729.054 | 746.667 | Financing activities | ||||
| Long-term borrowings | 1.169.826 | 1.275.351 | 268.338 | 240.692 | (Acquisition)/Disposal of interest held in subsidiaries from/to non controlling interests | (2.315) | |||
| Provisions/ Other long-term liabilities Short-term borrowings |
505.507 322.348 |
542.611 275.316 |
3.877 | 1.831 24.400 |
Proceeds from issued/utilised loans and debt issuance costs Repayment of borrowings |
300.546 (366.082) |
197.073 (296.991) |
55.295 (52.400) |
(1.729) |
| Other current liabilities | 992.996 | 960.016 | 8.358 | 16.017 | Payments of leases (amortization) | (894) | (932) | ||
| Total liabilities (d) TOTAL EQUITY AND LIABILITIES (c) + (d) |
2.990.677 4.021.905 |
3.053.294 4.169.522 |
280.573 1.009.627 |
282.941 1.029.608 |
Dividends paid Tax paid on dividends |
(26.661) (660) |
(44.476) | (23) | (40) |
| Grants returned | (1.916) (1.918) |
||||||||
| Third-party participation in the share capital increase of ELTECH ANEMOS SA and other subsidiaries |
35.156 | ||||||||
| STATEMENT OF COMPREHENSIVE INCOME (amounts in ,000 EUR) | Expenses for share capital increase of ELTECH ANEMOS SA Return of subsidiaries' share capital to third parties |
(2.601) | |||||||
| Restricted cash reduction | (78) 5.635 |
(89) 6.868 |
|||||||
| GROUP | COMPANY | Net Cash flows from financing activities (c) Net increase/ (decrease) in cash and cash equivalents for the period |
(88.194) | (112.140) | 2.872 | (1.769) | |||
| 01/01-31/12/2015 01/01-31/12/2014 | 01/01-31/12/2015 01/01-31/12/2014 | $(a) + (b) + (c)$ | (232.486) | (136.599) | (2.924) | 1.141 | |||
| Revenue Gross profit/ (loss) |
1.533.083 132.066 |
1.544.504 145.221 |
146 (14) |
182 22 |
Cash and cash equivalents at year start | 679.918 | 814.901 | 3.959 | 2.818 |
| Profit/ (loss) before tax, financing and investing results |
28.831 | 56.877 | (31.536) | (2.297) | Exchange differences in cash and cash equivalents | 2.946 | 1.616 | ||
| Profit/ (loss) before tax | (53.900) | (10.777) | (16.752) | (8.215) | Cash and cash equivalents at year end | 450.378 | 679.918 | 1.035 | 3.959 |
| Less: Income tax Net Profit/ (loss) (A) |
(36.463) | (22.498) | (858) | $\overline{7}$ | STATEMENT OF CHANGES IN EQUITY (amounts in ,000 EUR) | ||||
| Owners of the Parent | (90.363) (106.071) |
(33.275) (51.618) |
(17.610) (17.610) |
(8.208) (8.208) |
GROUP | COMPANY | |||
| Non controlling interests | 15,708 | 18.342 | 31/12/2015 | 31/12/2014 | 31/12/2015 | 31/12/2014 | |||
| Other comprehensive income/ (loss) (net of tax) (B) | 31.203 | 18.329 | (3) | (13) | Total equity at year start (1/1/2015 and 1/1/2014, respectively) | 1.116.228 | 1.150.376 | 746.667 | 754.889 |
| Total comprehensive income/ (loss) (A)+(B) | (59.160) | (14.946) | (17.613) | (8.221) | Total comprehensive income/ (loss) Effect of change in the % interest held in a sub-group of ELTECH ANEMOS due to |
(59.160) | (14.946) | (17.613) | (8.221) |
| Owners of the parent Non controlling interests |
(82.391) 23.231 |
(18.341) 3.395 |
(17.613) | (8.221) | listing on ATHEX Effect of change in interests held in other subsidiaries |
35.134 | |||
| Net profit/ (loss) per share-basic and adjusted (in EUR) | Dividends distributed & transfer from/to reserves | (942) (24.898) |
(1.598) (52.737) |
||||||
| Profit/ (loss) before tax, financing and investing results and | (0,6152) | (0, 2994) | (0, 1021) | (0,0476) | Total equity at year end (31/12/2015 and 31/12/2014 respectively) | ||||
| total amortisation | 154.548 | 162.568 | (30.722) | (1.472) | 1.031.229 | 1.116.228 | 729.054 | 746.667 | |
| Proposed dividend per share - (in EUR) | |||||||||
| ADDITIONAL FIGURES AND INFORMATION | |||||||||
| 1. The main accounting policies as at 31.12.2014 have been observed. 2. The unaudited tax years of Group companies are detailed in Note 41 to the annual financial statements as of 31.12.2015. Parent company ELLAKTOR has not been audited by tax authorities for financial year 2010. It has been audited, pursuant to Law 2238/1994, for years 2011, 2012, 2013 and, pursuant to Law 4174/2013, for the year 2014 and has obtained a tax compliance certificate from PricewaterhouseCoopers SA without any qualification (see |
10. Group companies and joint venture schemes, together with the country of establishment, their business sector, the parent Company's percentage of direct or indirect participation in their share capital, and their consolidation method are detailed in note 41 to the annual financial statements as of 31.12.2015 and are available on the Group's website www.ellaktor.com. The parent Company only holds an indirect stake in the consolidated joint ventures via its subsidiaries. Figures and information about non-consolidated companies and joint ventures are set out in note 41d to the annual financial statements as of 31.12.2015. |
| provision for heavy maintenance stands at EUR 122,063 thousand for the Group. Other provisions (non-current and current) for the Group stand at EUR 28,871 thousand and EUR 0 for the Company (see note 28 to the annual financial statements as of 31.12.2015). |
A TEMODOMIN'I OA, SING they were transferred to thing parties. The consolidation method or DIOOAR AMERICA LLC CHANGED from the equity method to the full consolidation method on 31.12.2014. 12. The prolonged decrease in the fair value of the Group's investment in mining companies, included in available-for-sale financial assets, constituted an |
|||
|---|---|---|---|---|
| 6. The number of employees on 31.12.2015 was 18 persons for the Company and 5,499 persons for the Group (excluding Joint Ventures), and the respective numbers on 31.12.2014 were 18 and 5.795 |
objective indication that this financial asset has been impaired. For this reason, Group results were charged in the 12-month period of 2015 with the amount of EUR 37,174 thousand, as compared to a charge of EUR 54,158 thousand in the 12-month period of 2014 (an amount of EUR 45,575 thousand was reclassified from the Available-for-Sale Reserves in the Income Statement and the to the Income Statement, see notes 22 and 30 to the annual financial statements of 31.12.2015). |
|||
| 7. All manner of transactions (inflows and outflows) from year start (01.01.2015), as well as receivables and liabilities balances for the Group and the parent Company at period end (31.12.2015), as these arise from transactions with related parties, within the meaning of IAS 24, are as follows: |
||||
| Amounts in .000 EUR | Group | Company | 13. The change in the tax rate from 26% to 29% was charged to deferred income tax in the Income statement in the amount of EUR 7,792 thousand for the 2015 12-month period at Group level. The overall effect of the change on the Group's Consolidated Comprehensive Income in the period amounted to a |
|
| a) Income | 148.293 | 2.631 | loss of EUR 2,790 thousand. The corresponding effect for the Company is a positive sum in the Income Statement amounting to EUR 97 thousand. The | |
| b) Expenses | 6.460 | 3.204 | (see note 33 to the annual financial statements of 31.12.2015). | overall effect of the change in the tax rate on the Company's Consolidated Comprehensive Income in the period amounted to a profit of EUR 98 thousand |
| c) Income from dividends | 29.899 | |||
| d) Receivables | 123.505 | 19.417 | 14. Where necessary, the comparative figures have been reclassified to agree with the changes made to the presentation of figures for the current year (see note 2.30 to the annual financial statements as of 31.12.2015). |
|
| e) Liabilities | 9.942 | 47.724 | ||
| f) Key management compensation | 7.474 | 910 | 15. Since May 2016, a pre-litigation investigation of potential transactions relating to two contracts of waste management projects in Cyprus has been in progress, under which current and former HELECTOR officers have been summoned to testify as witnesses. At present, the Group monitors the case and |
|
| g) Obligations to directors | 300 | is in process of assessing any impact (the net book value of the Concession Right in the works contract stood on 31.12.2015 at EUR 10.3 million) (see note 40 to the annual financial statements of 31.12.2015). |
||
| 8. Earnings per share are calculated by dividing the net profit which is attributable to parent company shareholders by the weighted average of ordinary shares over the period, excluding treasury shares. |
16. The Company's Board of Directors will propose to the Annual Ordinary General Meeting of Shareholders not to distribute any dividends for FY 2015. | |||
| 9. The figures posted in the accounts which affected "Other comprehensive income after tax" for the Group and the Company, are for the Group; income of EUR 4,710 thousand from currency translation differences, income of EUR 113 thousand from Change in the value of available-for-sale assets, income of EUR 26,307 thousand from Cash flow hedge, income of EUR 56 thousand from Actuarial profit, and EUR 17 thousand from other income, and for the Company expenses of EUR 3 thousand from Actuarial loss. |
||||
| Kifissia, 29 March 2016 | ||||
| THE CHAIRMAN OF THE BOARD OF DIRECTORS | THE MANAGING DIRECTOR | THE FINANCIAL MANAGER | THE HEAD OF ACCOUNTING DEPT. | |
| ANASTASIOS P. KALLITSANTSIS ID Card No. Ξ 434814 |
LEONIDAS G. BOBOLAS | ALEXANDROS K. SPILIOTOPOULOS | EVANGELOS N. PANOPOULOS | |
| ID Card No. Σ 237945 | ID Card No. X 666412 | ID Card No. AB 342796 |
F. Information under article 10 of Law 3401/2005
During 2015, and in 2016 until 29.03.2016, the Company published the following press releases-announcements to the information of investors.
| DATE - TIME | SUBJECT |
|---|---|
| 27/03/2015 18:14 | ANNOUNCEMENT TO PROVIDE INFORMATION ON A LISTED COMPANY TO ANALYSERS |
| 27/03/2015 17:35 | ANNOUNCEMENT OF FINANCIAL CALENDAR 2015 |
| 30/03/2015 20:36 | Financial Statement figures in line with IAS |
| 30/03/2015 20:37 | Financial Statement figures in line with IAS |
| 30/03/2015 20:48 | FINANCIAL STATEMENTS IN PDF FORMAT |
| 30/03/2015 20:50 | FINANCIAL STATEMENTS IN PDF FORMAT |
| 30/03/2015 19:37 | ANNOUNCEMENT ON COMMENTS ON FINANCIAL STATEMENTS - PRESS RELEASE |
| 31/03/2015 09:39 | Presentation of Group Financial Results for FY 2014/ Announcement |
| 31/03/2015 15:07 | PRESS RELEASE |
| 07/04/2015 13:19 | FINANCIAL STATEMENTS IN PDF FORMAT |
| 07/04/2015 13:21 | FINANCIAL STATEMENTS IN PDF FORMAT |
| 22/04/2015 18:19 | ANNOUNCEMENT |
| 08/05/2015 10:36 | DISCLOSURE OF TRANSACTIONS |
| 08/05/2015 10:43 | DISCLOSURE OF TRANSACTIONS |
| 08/05/2015 10:47 | ANNOUNCEMENT OF REGULATED INFORMATION UNDER LAW 3556/2007: Disclosure of transactions |
| 14/05/2015 17:28 | ANNOUNCEMENT OF OTHER SIGNIFICANT EVENT |
| 28/05/2015 16:26 | Conference Call Invitation |
| 29/05/2015 18:43 | Financial Statement figures in line with IAS |
| 29/05/2015 18:45 | Financial Statement figures in line with IAS |
| 29/05/2015 18:55 | FINANCIAL STATEMENTS IN PDF FORMAT |
| 29/05/2015 18:50 | FINANCIAL STATEMENTS IN PDF FORMAT |
| 29/05/2015 19:12 | PRESENTATION OF Q1-2O15 FINANCIAL STATEMENTS/ Announcement |
| 29/05/2015 17:30 | PRESS RELEASE - RESULTS Q1- 2015 /Group Financial Figures - Q1 2015 |
| 04/06/2015 13:58 | ANNOUNCEMENT ON THE NOTICE TO GM |
| 05/06/2015 16:15 | FINANCIAL STATEMENTS IN PDF FORMAT/ENGLISH |
| 05/06/2015 16:17 | FINANCIAL STATEMENTS IN PDF FORMAT/ENGLISH |
| 09/06/2015 17:00 | ANNOUNCEMENT OF REGULATED INFORMATION UNDER LAW 3556/2007: Disclosure of shareholder percentage change at a voting rights level/ Announcement of regulated information under Law 3556/2007 |
|---|---|
| 09/06/2015 13:14 | Announcement |
| 11/06/2015 18:23 | ANNOUNCEMENT OF SIGNIFICANT EVENT |
| 12/06/2015 12:48 | Announcement |
| 26/06/2015 15:47 | PRESS RELEASE OF GENERAL MEETING OF 26.06.2015 |
| 29/06/2015 12:34 | ANNOUNCEMENT ON THE DECISIONS OF THE GENERAL MEETING |
| 29/06/2015 11:33 | PRESS RELEASE FOR GENERAL SHAREHOLDERS' MEETING |
| 01/07/2015 12:08 | TEST SUBMISSION OF CORPORATE ANNOUNCEMENT |
| 27/08/2015 17:37 | Conference Call Invitation |
| 30/08/2015 16:39 | FINANCIAL STATEMENTS IN PDF FORMAT |
| 30/08/2015 16:36 | FINANCIAL STATEMENTS IN PDF FORMAT |
| 30/08/2015 16:17 | Financial Statement figures in line with IAS |
| 30/08/2015 16:16 | Financial Statement figures in line with IAS |
| 31/08/2015 09:10 | ANNOUNCEMENT ON COMMENTS ON FINANCIAL STATEMENTS 1H 2015 |
| 28/08/2015 19:16 | ANNOUNCEMENT ON COMMENTS ON FINANCIAL STATEMENTS - PRESS RELEASE |
| 31/08/2015 12:19 | PRESS RELEASE - GROUP FINANCIAL RESULTS 1H 2015 |
| 04/09/2015 14:24 | FINANCIAL STATEMENTS IN PDF FORMAT/ENGLISH |
| 04/09/2015 15:19 | FINANCIAL STATEMENTS IN PDF FORMAT/ENGLISH |
| 07/09/2015 12:18 | TEST SUBMISSION OF CORPORATE ANNOUNCEMENT |
| 07/09/2015 12:26 | TEST SUBMISSION OF CORPORATE ANNOUNCEMENT |
| 07/09/2015 12:28 | TEST SUBMISSION OF CORPORATE ANNOUNCEMENT |
| 10/09/2015 10:10 | PRESENTATION OF ELLAKTOR GROUP 10-11 SEPTEMBER LONDON/ ANNOUNCEMENT |
| 02/10/2015 13:09 | Announcement - Reply to query of the CMC |
| 02/10/2015 10:03 | Announcement – Reply to query of the CMC |
| 27/11/2015 13:32 | CONFERENCE CALL INVITATION - RESULTS OF 9-MONTH PERIOD 2015 |
| 27/11/2015 19:19 | PRESS RELEASE - GROUP FINANCIAL FIGURES OF 9-MONTH 2015 |
| 28/11/2015 13:10 | Financial Statement figures in line with IAS |
| 28/11/2015 13:14 | Financial Statement figures in line with IAS |
| 28/11/2015 13:19 | FINANCIAL STATEMENTS IN PDF FORMAT |
| 28/11/2015 13:23 | FINANCIAL STATEMENTS IN PDF FORMAT |
| 01/12/2015 10:00 | PRESS RELEASE - GROUP FINANCIAL RESULTS OF 9-MONTH 2015 |
| 30/11/2015 10:06 | GROUP PRESENTATION - RESULTS OF 9-MONTH 2015 |
|---|---|
| 07/12/2015 09:48 | FINANCIAL STATEMENTS IN PDF FORMAT/ENGLISH |
| 07/12/2015 09:52 | FINANCIAL STATEMENTS IN PDF FORMAT/ENGLISH |
| 10/12/2015 11:05 | LAPSE OF THE RIGHT TO THE DIVIDEND FOR FY 2009 |
| 07/03/2016 17:22 | ANNOUNCEMENT OF OTHER SIGNIFICANT EVENTS |
| 08/03/2016 12:24 | ANNOUNCEMENT OF OTHER SIGNIFICANT EVENTS /ENGLISH |
| 29/03/2016 12:09 | ANNOUNCEMENT OF FINANCIAL CALENDAR 2016 |
| 29/03/2016 13:02 | ANNOUNCEMENT TO PROVIDE INFORMATION ON A LISTED COMPANY TO ANALYSERS / Invitation to teleconference |
All the aforementioned documents (Press Releases- Announcements) and all other announcements made by the company are available at www.ellaktor.com, sections "Announcements" and "Press Releases" under "News".
Also, the Annual Financial Statements, the Certified Auditor-Accountant certificates, and the reports of the Members of the Board of Directors of the companies incorporated in the Consolidated Financial Statements of ELLAKTOR SA, are available in sections "Financial Figures" and in the sub-section "Financial Statements/Subsidiaries".
G. Website where the Company and Consolidated Financial Statements and Subsidiary Financial Statements are posted
The Company's annual financial statements on a consolidated and individual basis, the Certified Auditor-Accountant Report, and the reports of the Members of the Board of Directors are available at www.ellaktor.com, in the section "Financial Figures", sub-section "Financial Statements/Group".
The financial statements of consolidated companies are posted online at www.ellaktor.com, in the section "Financial Figures", sub-section "Financial Statements/Subsidiaries".