AI assistant
Ellaktor S.A. — Interim / Quarterly Report 2016
Sep 26, 2016
2744_ir_2016-09-26_d8e9a729-e5db-4a7a-a31f-5da07fc326c3.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
INTERIM FINANCIAL REPORT
For the period from 1 January to 30 June 2016 (pursuant to Article 5 of Law 3556/2007)
ELLAKTOR SA 25 ERMOU ST - 145 64 KIFISIA Tax Registration No.: 094004914-TAX OFFICE FOR SOCIÉTÉS ANONYMES SA Reg. No: 874/06/Β/86/16 – 100065 G.E.MI. (General Electronic Commercial Registry) No 251501000
Contents of Semi-Annual Financial Report
| A. Directors' Statements…………………………………………………………………………… | 3 |
|---|---|
| Β. Interim Report of the Board of Directors…………………………………………………. | 4 |
| C. Interim Financial Reporting Review | 14 |
| D. Interim Financial Report for the period from 1 January to 30 June 2016 …………………… | 17 |
| E. Figures and information for the period from 1 January to 30 June 2016………………….… | 67 |
The interim summary financial report of the Group and the Company, from page 17 to page 68, were approved at the Board of Directors meeting of 14.09.2016.
| 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. Directors' Statements
(pursuant to Article 5 (2) of Law 3556/2007)
The Directors of the Société Anonyme with the name ELLAKTOR Anonymi Etairia and the distinctive title ELLAKTOR SA (hereinafter the 'Company'), with headquarters in Kifissia, at 25 Ermou St:
-
- 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 interim financial report of the Company and the Group for the period 01.01-30.06.2016, which was prepared in accordance with the applicable international accounting standards, fairly represents the assets and liabilities, the equity, the profit and loss and the comprehensive income of the Company and of the companies included in the consolidation taken as a whole, pursuant to the provisions of Article 5(3) to (5) of Law 3556/2007; and
(b) the semi-annual report of the Company's Board of Directors fairly represents the information required under Article 5(6) of Law 3556/2007.
Kifissia, 14 September 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. Interim Report of the Board of Directors
On the interim summary financial report for the period from 1 January to 30 June 2016
This Board of Directors report pertains to H1 the current year 2016 (01.01-30.06.2016), and provides summary financial information about the financial position and results of ELLAKTOR SA and the ELLAKTOR Group Companies. The Report outlines the most important events which took place during H1 2016 and the effect that such events had on the financial statements, the main risks and uncertainties the Group is faced with, while it also sets out qualitative information and estimates about its future activities. Finally, the report includes important transactions entered into between the Company and Group and related parties.
The companies included in the consolidation, except for parent company ELLAKTOR SA, are those mentioned in note 28 of the attached financial statements.
This Report was prepared in accordance with Article 5 of Law 3556/2007 and decision No 8/754/14.04.2016 of the Board of Directors of the Capital Market Commission and accompanies the interim financial report for that period.
I. Introduction
Despite successful completion of the first assessment of the new Greek financing program, there is still uncertainty. Any negative developments concerning the smooth implementation of the Greek financing program may have an impact on the Company and Group's activities, results, financial position and 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. Review of H1 2016 results
The Group's consolidated income for H1 2016 stood at EUR 847.5 million, increased by 14.1% compared to EUR 742.8 million in H1 2015, primarily due to the increased income of the Construction segment.
The operating income stood at EUR 42.2 million, compared to EUR 24.8 million in the same period last year. It includes profit standing at EUR 12.1 million from payments collected for the concession project (MOREAS) and due to amendment to the concession agreement of the same project and charges standing at EUR 9.7 million due to impairment of holdings. The same six-month period of 2015 included an impairment of holdings standing at EUR 19.8 million. Exclusive of the abovementioned extraordinary results, H1 2016 operating results stood at EUR 39.8 million, compared to EUR 44.6 million in 2015.
In terms of profit before taxes, the Group posted losses of EUR 1.6 million compared to EUR 21.2 million in the same period last year, and in terms of profit after taxes, it posted losses of EUR 18.2 million compared to EUR 28.1 million in H1 2015.
At balance sheet level, the Group's cash stood at EUR 425.4 million as at 30.06.2016, compared to EUR 450.4 million as at 31.12.2015. The equity stood at 985.1 million compared to EUR 1,031.2 million as at 31.12.2015.
Total borrowings at consolidated level stood at EUR 1,449.1 million as at 30.06.2016, compared to EUR 1,492.2 million as at 31.12.2015. Out of total borrowings, the amount of EUR 265.4 million corresponds to short-term, and the amount of EUR 1,183.7 million corresponds to long-term borrowings. Total borrowings include amounts from parent company non-recourse debt under co-financed projects, amounting to EUR 626.1
million. The gearing ratio as at 30.06.2016 was calculated at 35.6%. 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 borrowings as at 30.06.2016 and 31.12.2015 is detailed in the following table:
| All amounts in EUR million EURO | GROUP | |
|---|---|---|
| 30.06.2016 | 31.12.2015 | |
| Short-term bank borrowings | 265.4 | 322.3 |
| Long-term bank borrowings | 1,183.7 | 1,169.8 |
| Total borrowings | 1,449.1 | 1,492.2 |
| Less: Non-recourse debt | 626.1 | 630.9 |
| Subtotal of Corporate Debt (except non recourse debts) | 823.0 | 861.3 |
| Less: Cash and cash equivalents (1) | 279.2 | 334.1 |
| Net Corporate Debt/Cash | 543.7 | 527.2 |
| Total Group Equity | 985.1 | 1,031.2 |
| Total Capital | 1,528.8 | 1,558.4 |
| Gearing Ratio | 35.6% | 33.8% |
(1) The H1 2016 total cash and cash equivalents (EUR 425,4 million) were increased by committed deposits (EUR 45.4 million), time deposits over 3 months (EUR 0.5 million), bonds held to maturity (EUR 110.8 million), mutual funds (EUR 19.7 million) and decreased by cash and cash equivalents, committed deposits, time deposits over 3 months, bonds held to maturity and mutual funds corresponding to non-recourse debts (total: EUR 322.6 million). Respectively, the 2015 total cash and cash equivalents (EUR 450,4 million) were increased by committed deposits (EUR 49.9 million), time deposits over 3 months (EUR 0.5 million), bonds held to maturity (EUR 111.8 million), mutual funds (EUR 46.3 million) and decreased by cash and cash equivalents, committed deposits, time deposits over 3 months, bonds held to maturity and mutual funds in cash equivalents corresponding to non-recourse debts (total: EUR 324.7 million).
As the Group's operations are expanded to include new segments and, primarily, new geographical areas, the Management saw the need to strengthen the Group's Internal Regulatory Compliance System. In this context, ELLAKTOR and its subsidiaries are adopting a regulatory compliance policy in accordance with globally recognised best practices and the relevant recommendations and guidelines from OECD. A Regulatory Compliance Program is already being drawn up, a Regulatory Compliance Committee was set up and a Group Regulatory Compliance Officer was appointed to monitor and assess the implementation of the Program The Regulatory Compliance Code was approved by the Board of Directors of ELLAKTOR on 29.07.2016, and it is now being integrated gradually in the Group's operating system.
IΙΙ. Development of activities per segment
1. CONSTRUCTION
1.1. Important events
In the construction segment, turnover stood at EUR 662.7 million in H1 2016, increased by approximately 19.3% compared to 555.5 million for the same period of 2015. The turnover increase is primarily due to the restart of concession projects in Greece.
At operating results level, the Construction segment posted losses of EUR 19.7 million, compared to losses of EUR 23.1 million in H1 2015. The results were decreased by an impairment of holdings standing at EUR 7.7 million, and the results in H1 2015 included an impairment of holdings standing at EUR 19.8 million. The operating results, exclusive of the above impairments, would represent losses of EUR 12.0 million, compared to losses of EUR 3.3 million in the same period of 2015. It should be stressed that the H1 2016 results were decreased by EUR 14.5 million due to the negative outcome of an arbitration procedure in respect of indemnities from the Municipality of Jebel Ali for the completed sewage treatment plant.
Losses before taxes of EUR 25.6 million and losses after taxes of EUR 27.1 million were posted in H1 2016, compared to losses before taxes of EUR 29.2 million and losses after taxes of EUR 29.8 million in H1 2015.
The number of new projects put to tender in Greece in the first half of the year was limited. Following are some of the largest contracts signed by AKTOR and its subsidiaries in said period:
- − AKTOR, in a joint venture with SPIECAPAG (AKTOR's participation quota: 40%), undertook to carry out construction work for the Trans-Adriatic Pipeline (TAP) project, (construction of a natural gas pipeline, Section 1, in Eastern Greece), with a total budget of EUR 206.4 million.
- − On 28.04.2016, AKTOR signed a contract for the operation of the Sewage Treatment Plant and Pumping Station for the Tourist Areas of Thessaloniki (AINEIA), with a total budget of EUR 5.7 million.
- − On 17.03.2016, AKTOR, as the leader (with a participation quota of 51%) of the Joint Venture 'AKTOR SA - LAD Group d.o.o – Waterleau Group NV', signed the contract for the project 'Design and Construction of Wastewater Treatment Plant Kruševac' in Serbia, with a total budget or EUR 14.2 million.
- − Various contracts were signed for private construction projects, including primarily commercial establishments and hotels, with a total value of EUR 9.6 million.
- − On 18.04.2016, KASTOR, a wholly owned subsidiary, signed a contract for the 'Completion of the Cultural Convention Centre of Herakleion, Crete', with a total budget of EUR 9.1 million.
As regards contracts for the construction of photovoltaic plants, AKTOR has kept up its successful engagement in foreign countries, having expanded in the markets of England, Chile, Brazil, Dominican Republic, Panama and the USA. Following are the most important photovoltaic projects carried out by AKTOR currently:
- − 150MW in the State of Minnesota, USA, which is expected to be completed in late 2016;
- − 146ΜW in Chile, which is expected to be completed in 2016;
- − 42MW in Panama, which is expected to be completed in 2016.
Construction is about to get started in the following months in Brazil and in new projects in England and Northern Ireland. 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. Given that AKTOR has been announced as preferred bidder or has been shortlisted in respect of the above tenders, it is expected to sign new contracts (in England, Brazil and Chile) in the immediate future.
1.2. Outlook
The backlog of AKTOR and its subsidiaries amounting to EUR 2.8 billion as at 30.6.2016, and there are also projects amounting to EUR 282 million, the contracts of which are pending signature. AKTOR is still focusing on expanding its operations globally, and currently, its global activities contribute approximately 49.9% of its construction segment income (H1 2016), representing 52.4% of the construction backlog.
1.3. Risks and uncertainties
The main risk facing the Construction segment is continued delay in the award of new construction projects in Greece (both public works and concession projects), which could adversely affect the execution of construction backlog.
As the State budgets of Middle East countries are adversely affected by low oil prices, the number of new projects put to tender has dropped. There is also delay observed in satisfying the Construction segment companies' receivables from their customers, due to changes to the object of the projects at the request of the customers.
In the context of an inquiry carried out by the Hellenic Competition Commission on public works tenders to detect possible infringements of Article 1 of Law 3959/2011 (and/or Article 1 of Law 703/1977) on the protection of free competition, as currently in force, and of Article 101 of the Treaty on the functioning of the European Union (TFEU) by contracting companies, a relevant Recommendation was notified to us. The Recommendation is not binding on the plenum of the Hellenic Competition Commission, which will have to check whether there is an infringement of the above articles and take a decision in that respect, also taking into account the facts of the hearing and the views of the parties involved.
2. CONCESSIONS
2.1. Important events
The Concessions segment income stood at EUR 112.4 million in H1 2016, increased by 10.6% compared to EUR 101.7 million in H1 2015, primarily due to an increase in the number of car crossings. For example, traffic in Attiki Odos in H1 2016 rose by 4.0% compared to the same period in 2015. The operating results stood at EUR 46.8 million compared to EUR 29.3 million in the same period last year. This increase includes extraordinary profit from restructuring a concession project (MOREAS) standing at EUR 12.1 million, also including an impairment of holdings standing at EUR 2.0 million. The profit before taxes stood at EUR 22.6 million compared EUR 7.3 million in H1 2015, and net profit after taxes stood at EUR 14.5 million compared EUR 5.2 million in H1 2015.
In the Concession segment in Greece, emphasis is placed on accelerating construction works in the projects under construction. As regards the Corinth-Tripolis-Kalamata Motorway, in which the Group has a 71.67% participation quota, the date of implementation of the amendment to the Concession contract was finally set at 23.02.2016 (it should be noted that the Amending Agreement was approved by the Hellenic Parliament in 2015) and the works are to be completed by October 2016.
As regards the Elefsis-Corinth-Patras-Pyrgos-Tsakona Motorway (a project in which the Group has a 17% participation quota), a Memorandum of Understanding was signed by and between the Hellenic State, the Concessionaire and the construction Joint Venture on 27.07.2016 to settle any pending matters for the project and specify the date and cost of completion of the road in H1 2017.
Finally, as regards the Aegean Motorway (the Maliakos-Kleidi section of the Patras-Athens-Thessaloniki-Evzonoi Motorway), in which the Group has a 20% participation quota, there are certain pending matters that need to be settled by signing a similar Memorandum of Understanding, to complete the project in the H1 2017.
The PPP waste management project in the Region of Western Macedonia, as implemented by EPADYM SA (in which subsidiaries AKTOR CONCESSIONS SA and HELECTOR SA have a holding), with a total budget of
EUR 48 million, is currently under construction and is expected to be completed by June 2017. It should be stressed that this is the first co-financed PPP waste management project in Greece (with co-financing also from the EIB and JESSICA), as well as the first integrated waste management project in Greece.
2.2. Outlook
Due to the economic stringency faced by the Greek State, there seems to be significant room for the development of new infrastructure projects in Greece by attracting private funds via concessions and public-private partnerships. A necessary prerequisite, however, is the improvement of the Greek economy, coupled with the prioritisation and maturing of the relevant projects.
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.
2.3. Risks and uncertainties
For projects that are already in operation, due to the current dire straits, there is a risk of reduction in traffic and, therefore, in the revenue from the projects, even though there has been an increasing trend since late 2014 despite the ongoing recession. Uncertainty at a macroeconomic level may lead to delays in the implementation of such projects. There is also a risk of failure to secure financing for the projects due to the crisis in the broader financial sector and in the capital markets.
3. ENVIRONMENT
3.1. Important events
The turnover of the Environment segment stood at EUR 46.7 million in H1 2016, increased by 25,8% compared to H1 2015 (EUR 63.0 million), mainly due to the reduced contribution from the Construction segment and the completion of foreign projects in 2015. The operating results stood at EUR 4.5 million compared to EUR 7.9 million in the same period last year. The profit before taxes stood at EUR 3.8 million compared EUR 7.3 million in H1 2015, and the results after taxes consisted of losses of EUR 0.8 million compared profit of EUR 5.2 million in H1 2015.
As referred to above, the construction of the first PPP waste management project in Greece 'Design, Financing, Construction, Maintenance and Operation of Infrastructures of the Integrated Waste Management System of the Region of Western Macedonia, with PPP' by EPADYM SA (in which subsidiaries AKTOR CONCESSIONS SA and HELECTOR SA have a holding) is progressing and is expected to be completed by June 2017 according to schedule. This is the first integrated waste management project in Greece, and its construction and operation have been entrusted, on the basis of the relevant contracts, to HELECTOR SA.
3.2. Outlook
The 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, are factors that require the application of modern waste management methods, and, hence, the development of the sector in 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.
HELECTOR's current backlog of construction projects and contracts amounts to EUR 71 million.
3.3. Risks and uncertainties
On 15.06.2016, Helector Cyprus Ltd (a wholly owned subsidiary of HELECTOR) was indicted for alleged unlawful practices of its former managers in the context of its activities in the Republic of Cyprus. The hearing was set for late September 2016 and, if the company is convicted, penalties (e.g. a fine) will be imposed, which are not expected though, to have a significant impact on the Group's financial position.
It is incontestably necessary to upgrade the domestic waste management infrastructure, but changes to the planning for the implementation of new waste management projects in Greece have adversely affected the time schedule for awarding new project in Greece. However, please note that the available funds from the NSRF 2014- 2020 for waste management projects are clearly below the total required investment level, assessed at approximately EUR 1.5 billion, without any clear indication as to how that financing gap is to be covered.
In addition, the current dire straits and the limited liquidity from 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 30.06.2016, the total installed capacity of ELLINIKI TECHNODOMIKI ANEMOS and its subsidiaries was 208 MW (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 capacity of 775 MW, at various stages of the licensing process.
The turnover of the wind farms segment stood at EUR 22.1 million in H1 2016 compared to EUR 19.2 million in H1 2015, increased by 15,4% due to the increased wind capacity commissioned. Operating profit/(loss) amounted to EUR 11.4 million compared to EUR 10.7 million for the same period last year, posting an increase of 5,9%, while net profit after tax amounted to EUR 5.8 million compared to EUR 4.7 million for H1 2015.
It should be noted that Law 4414/16 was published on 09.08.2016, setting out a new regime for supporting RES projects, by modifying the status of new power purchase agreements (PPAs) signed after 01.01.2016 from Feed-in Tariff (FiT) to Feed-in Premium (FiP). The 20-year term of those agreements is retained, and a high tariff is offered for wind farms with a capacity of more than 10 MW, standing at 100 €/MWh, whereas a tendering procedure will be used for the submission of bids as at 01.01.2017.
4.2. Outlook
The outlook for ELLINIKI TECHNODOMIKI ANEMOS SA is still positive, its main priority being the completion of wind farms under construction with a capacity of 57 MW (wind farm at Lyrkeio, with an installed capacity of 39.6 MW within the boundaries of the Regional Districts of Argolida and Arcadia, and a wind farm at Kalogerovouni-Poulos, with an installed capacity of 17.1 MW at the southern end of the Mount Parnon, in the Regional District of Laconia).
Further, the licensing process for the future development of projects in the Group's portfolio continues.
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 income from the Real Estate Development segment in H1 2016 were the same as those in they same period of 2015, i.e. EUR 3.4 million. The operating results stood at EUR 0.7 million compared to EUR 0.4 million for the same period last year, while losses before taxes of EUR 0.3 million were posted.
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 remained unchanged, 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. In the present phase, effort is being made to promote primarily permitting procedures for phase B of the SMART PARK with additional construction of 18,000 square meters and inclusion in the town plan of the Kampas property, with a buildable surface area of 95,000 square meters, in Kantza, Pallini.
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 income of ELPEDISON in H1 2016 stood at EUR 136.8 million compared to EUR 68.4 million, increased significantly compared to the same period last years due to the increased production of electricity and the increased turnover of the trade segment. In terms of operating results, losses of EUR 1.0 million were posted compared to losses of EUR 14.2 million last year.
Casinos
Due to the current dire straits, the turnover of the company HELLINIKO CASINO PARNITHAS stood at EUR 44.8 million in H1 2016, which represented a marginal reduction compared to EUR 45.8 million in H1 2015. The operating results stood at EUR 1.6 million compared to EUR 1.7 million in the same period last year. The profit before taxes stood at 1.5 million, and the net profit stood at EUR 1.1 million, compared to 0.9 million in the same six-month period of 2015.
C. 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:
H1 2016 amounts
| Sales of goods and |
Income from participating |
Purchases of goods and |
|||
|---|---|---|---|---|---|
| (in thousand EUR) | services | interests | services | Receivables | Liabilities |
| Subsidiaries | |||||
| AKTOR SA | 918 | - | 17 | 4,921 | 292 |
| EL.TECH. ANEMOS SA | 95 | - | 15 | 450 | 608 |
| AKTOR CONCESSIONS SA | 67 | - | 1,104 | 6,306 | 47,594 |
| REDS REAL ESTATE DEVELOPMENT SA | 10 | - | - | 115 | - |
| AKTOR FM SA | 35 | - | 331 | 4 | 150 |
| ELLINIKI TECHNODOMIKI ENERGIAKI SA | 10 | - | - | 102 | - |
| HELECTOR SA | 86 | - | - | 120 | - |
| MOREAS SA | 89 | - | - | 21 | - |
| HELLENIC QUARRIES SA | 17 | - | - | 19 | - |
| TOMI SA | 25 | - | - | 23 | - |
| OTHER SUBSIDIARIES | 1 | - | 86 | 18 | |
| Associates | |||||
| ATHENS RESORT CASINO SA | - | 385 | - | 385 | - |
| OTHER ASSOCIATES | - | - | - | 1 | - |
| Other related parties | |||||
| OTHER RELATED PARTIES | - | - | - | 26 | - |
| TOTAL SUBSIDIARIES | 1,354 | - | 1,467 | 12,166 | 48,662 |
| TOTAL ASSOCIATES & OTHERS | - | 385 | - | 413 | - |
Amounts of H1 2015
| Sales of goods and |
Income from participating |
Purchases of goods and |
|||
|---|---|---|---|---|---|
| (in thousand EUR) | services | interests | services | Receivables | Liabilities |
| Subsidiaries | |||||
| AKTOR SA | 850 | - | 13 | 4,904 | 515 |
| EL.TECH. ANEMOS SA | 97 | - | 15 | 696 | 578 |
| AKTOR CONCESSIONS SA | 62 | 29,500 | 1,132 | 23,516 | 45,314 |
| REDS REAL ESTATE DEVELOPMENT SA | 9 | - | - | 92 | - |
| AKTOR FM SA | 32 | - | 334 | - | 624 |
| ELLINIKI TECHNODOMIKI ENERGIAKI SA | 9 | - | - | 156 | - |
| HELECTOR SA | 80 | - | - | 23 | - |
| MOREAS SA | 83 | - | - | 31 | - |
| HELLENIC QUARRIES SA | 16 | - | - | 8 | - |
| TOMI SA | 24 | - | - | 42 | - |
| OTHER SUBSIDIARIES | - | - | 102 | 18 | |
| Associates | |||||
| ATHENS RESORT CASINO SA | - | 399 | - | 399 | - |
| OTHER ASSOCIATES | - | - | - | 1 | - |
| Other related parties | |||||
| OTHER RELATED PARTIES | - | - | - | 132 | - |
| TOTAL SUBSIDIARIES | 1,263 | 29,500 | 1,494 | 29,569 | 47,049 |
| TOTAL ASSOCIATES & OTHERS | - | 399 | - | 533 | - |
The following clarifications are provided with respect to the above transactions of H1 2016:
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, 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 01.01-30.06.2016 amounted to EUR 3,061 thousand for the Group, and EUR 451 thousand for the Company. For the period 01.01-30.06.2015 the respective amount was EUR 3.695 thousand and 458 thousand.
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 01.01-30.06.2016.
All transactions mentioned are arms' length transactions.
This Semi-Annual Report of the Board of Directors for the period from 1 January to 30 June 2016 has been posted on the internet, at www.ellaktor.com.
Kifissia, 14 September 2016
THE BOARD OF DIRECTORS
THE CHAIRMAN OF THE BOARD OF DIRECTORS
ANASTASIOS P. KALLITSANTSIS
C. Interim Financial Reporting Review
Report on Review of Interim Financial Information
To the Shareholders of ELLAKTOR S.A.
Introduction
We have reviewed the accompanying condensed company and consolidated statement of financial position of "ELLLAKTOR S.A." (the "Company") as of 30 June 2016 and the related condensed company and consolidated income and comprehensive income, changes in equity and cash flows for the six-month period then ended and the selected explanatory notes, that comprise the interim condensed financial information and which form an integral part of the six-month financial report as required by L.3556/2007. Management is responsible for the preparation and presentation of this condensed interim financial information in accordance with International Financial Reporting Standards as they have been adopted by the European Union and applied to interim financial reporting (International Accounting Standard "IAS 34"). Our responsibility is to express a conclusion on this interim condensed financial information based on our review.
Scope of review
We conducted our review in accordance with International Standard on Review Engagements 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity". A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the accompanying interim financial information is not prepared, in all material respects, in accordance with IAS 34.
Reference to Other Legal and Regulatory Requirements
Our review has not revealed any inconsistency or discrepancy of the other information of the six-month financial report, as required by article 5 of L.3556/2007, with the accompanying interim condensed financial information.
15 September 2016
PriceWaterhouseCoopers The Certified Auditor -Accountant
Audit Firm
Certified Auditors - Accountants
268 Kifissias Avenue
152 32 Halandri Dimitrios Sourbis
Institute of CPA (SOEL) Reg. No 113 Institute of CPA (SOEL) Reg. No 16891
D. Interim financial reporting
Interim summary financial reporting in accordance with International Accounting Standard 34 for the period from 1 January to 30 June 2016
| Statement of Financial Position 19 | |
|---|---|
| Income Statement H1 2016 and 2015 20 | |
| Statement of Comprehensive Income H1 2016 and 2015 21 | |
| Statement of Changes in Equity 22 | |
| Statement of Cash Flows 24 | |
| Notes to the interim financial report 25 | |
| 1 | General information 25 |
| 2 | Basis of preparation of interim financial report 25 |
| 3 | Critical accounting estimates and judgments of the management 29 |
| 4 | Financial risk management 30 |
| 5 | Segment reporting 33 |
| 6 | Intangible assets & Concession right 34 |
| 7 | Available-for-sale financial assets 36 |
| 8 | Guaranteed receipt from the Greek State (IFRIC 12) 37 |
| 9 | Receivables 38 |
| 10 | Financial assets held to maturity 40 |
| 11 | Restricted cash 41 |
| 12 | Cash and cash equivalents 42 |
| 13 | Other reserves 42 |
| 14 | Borrowings 43 |
| 15 | Trade and other payables 45 |
| 16 | Provisions 46 |
| 17 | Derivative financial instruments 47 |
| 18 | Expenses per category 48 |
| 19 | Other income & other profit/ (loss) 48 |
| 20 | Financial income/(expenses) 49 |
| 21 | Income tax 50 |
| 22 | Earnings per share 50 |
| 23 | Dividends per share 50 |
| 24 | Contingent assets and liabilities 51 |
| 25 | Transactions with related parties 52 |
| 26 | Other notes 53 |
| 27 | Events after the reporting date 54 |
| 28 | Group participations 55 |
Statement of Financial Position
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 31 Dec | |||||
| ASSETS | Note | 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2016 | 2015 |
| Non-current assets | |||||
| Property, plant and equipment | 488,061 | 508,414 | 1,648 | 1,669 | |
| Intangible assets | 6a | 68,148 | 68,883 | - | - |
| Concession right | 6b | 662,992 | 884,979 | - | - |
| Investment property | 129,961 | 130,589 | 29,095 | 29,312 | |
| Investments in subsidiaries | - | - | 921,693 | 921,677 | |
| Investments in associates & joint ventures | 133,514 | 137,580 | 34,721 | 34,721 | |
| Financial assets held to maturity | 10 | 49,791 | 49,869 | - | - |
| Available-for-sale financial assets | 7 | 78,574 | 55,047 | - | - |
| Deferred tax assets | 91,069 | 73,414 | - | - | |
| Prepayments for long-term leases | 39,791 | 41,719 | - | - | |
| Guaranteed receipt from the Greek State (IFRIC 12) | 8 | 225,058 | 34,395 | - | - |
| Restricted cash | 11 | 13,302 | 10,426 | - | - |
| Other non-current receivables | 9 | 113,066 | 110,487 | 24 | 24 |
| 2.093.327 | 2,105,800 | 987,181 | 987,403 | ||
| Current assets | |||||
| Inventories | 47,203 | 44,818 | - | - | |
| Trade and other receivables | 9 | 1,180,604 | 1,136,030 | 14,237 | 21,189 |
| Available-for-sale financial assets | 7 | 21,386 | 51,683 | - | - |
| Financial assets held to maturity | 10 | 61,053 | 61,919 | - | - |
| Financial assets at fair value through profit and loss | 3 | 3 | - | - | |
| Prepayments for long-term leases | 3,676 | 3,646 | - | - | |
| Guaranteed receipt from the Greek State (IFRIC 12) | 8 | 70,433 | 128,204 | - | - |
| Restricted cash | 11 | 32,146 | 39,424 | - | - |
| Cash and cash equivalents | 425,427 | 450,378 | 974 | 1,035 | |
| 12 | |||||
| 1,841,932 | 1,916,106 | 15,212 | 22,224 | ||
| Total assets | 3,935,259 | 4,021,905 | 1,002,392 | 1,009,627 | |
| EQUITY | |||||
| Attributable to shareholders of the parent | |||||
| Share capital | 182,311 | 182,311 | 182,311 | 182,311 | |
| Share premium | 523,847 | 523,847 | 523,847 | 523,847 | |
| Treasury shares | (27,072) | (27,072) | (27,072) | (27,072) | |
| Other reserves | 13 | 227,966 | 220,678 | 55,901 | 55,901 |
| Profit/(loss) carried forward | (134,306) | (101,457) | (12,930) | (5,933) | |
| 772,745 | 798,307 | 722,057 | 729,054 | ||
| Non-controlling interests | 212,360 | 232,922 | - | - | |
| Total Equity | 985,106 | 1,031,229 | 722,057 | 729,054 | |
| LIABILITIES | |||||
| Non-current liabilities | |||||
| Borrowings | 14 | 1,183,654 | 1,169,826 | 263,755 | 268,338 |
| Deferred tax liabilities | 96,820 | 103,407 | - | - | |
| Employee retirement compensation liabilities | 10,864 | 10,818 | 232 | 226 | |
| Grants | 64,872 | 69,105 | - | - | |
| Derivative financial instruments | 17 | 172,875 | 155,637 | - | - |
| Other non-current liabilities | 15 | 27,213 | 32,294 | 4,603 | 3,471 |
| Other non-current provisions | 16 | 133,550 | 134,245 | 180 | 180 |
| 1,689,848 | 1,675,333 | 268,770 | 272,215 | ||
| Current liabilities | |||||
| Trade and other payables | 15 | 935,891 | 962,513 | 6,731 | 8,272 |
| Current income tax liabilities | 36,058 | 7,436 | - | - | |
| Borrowings | 14 | 265,397 | 322,348 | 4,769 | - |
| Dividends payable | 8,538 | 4,147 | 66 | 85 | |
| Other current provisions | 16 | 14,422 | 18,900 | - | - |
| 1,260,306 | 1,315,344 | 11,566 | 8,358 | ||
| Total payables | 2,950,153 | 2,990,677 | 280,336 | 280,573 | |
| Total equity and liabilities | 3,935,259 | 4,021,905 | 1,002,392 | 1,009,627 |
Income Statement H1 2016 and 2015
All amounts in EUR thousand, except earnings per share.
| GROUP | COMPANY | |||||
|---|---|---|---|---|---|---|
| 1 Jan to | 1 Jan to | |||||
| Note | 30 Jun 2016 | 30 Jun 2015 | 30 Jun 2016 | 30 Jun 2015 | ||
| Revenue | 5 | 847,497 | 742,800 | - | - | |
| Cost of sales | 18 | (796,666) | (681,497) | - | - | |
| Gross profit | 50,831 | 61,304 | - | - | ||
| Distribution costs | 18 | (1,937) | (2,206) | - | - | |
| Administrative expenses | 18 | (25,397) | (25,554) | (1,839) | (1,925) | |
| Other income | 19 | 13,631 | 10,944 | 1,061 | 1,065 | |
| Other profit/(loss) | 19 | 5,115 | (19,722) | 529 | (127) | |
| Operating profit/(loss) | 42,242 | 24,767 | (249) | (987) | ||
| Dividend income | - | - | 385 | 29,899 | ||
| Share in loss from participating interests accounted for under the equity method |
28b | (3,854) | (6,214) | - | - | |
| Financial income | 20 | 9,085 | 6,537 | 2 | 2 | |
| Financial expenses | 20 | (49,106) | (46,336) | (7,135) | (7,559) | |
| Profit/(Loss) before taxes | (1,634) | (21,246) | (6,997) | 21,355 | ||
| Income tax | 21 | (16,562) | (6,825) | - | (128) | |
| Net profit/(loss) for the period | (18,195) | (28,071) | (6,997) | 21,227 | ||
| Profit /(losses) for the period attributable to: | ||||||
| Owners of the Parent | 22 | (30,903) | (36,961) | (6,997) | 21,227 | |
| Non-controlling interests | 12,707 | 8,890 | - | - | ||
| (18,195) | (28,071) | (6,997) | 21,227 | |||
| Net profit /(loss) per share-basic and adjusted | ||||||
| (in EUR) | 22 | (0,1792) | (0,2144) | (0,0406) | 0,1231 |
Statement of Comprehensive Income H1 2016 and 2015
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 1 Jan to | 1 Jan to | ||||
| 30 Jun 2016 | 30 Jun 2015 | 30 Jun 2016 | 30 Jun 2015 | ||
| Net profit/(loss) for the period | (18,195) | (28,071) | (6,997) | 21,227 | |
| 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 |
(665) | 4,256 | - | - | |
| assets | 19,996 | (24) | - | - | |
| Cash flow hedge | (19,670) | 20,999 | - | - | |
| (339) | 25,231 | - | - | ||
| Other comprehensive income /(loss) for the period (net of tax) |
(339) | 25,231 | - | - | |
| Total comprehensive income /(loss) for the period | (18,535) | (2,839) | (6,997) | 21,227 | |
| Total comprehensive income /(loss) for the period attributable to: |
|||||
| Owners of the parent | (25,256) | (17,125) | (6,997) | 21,227 | |
| Non-controlling interests | 6,722 | 14,286 | - | - | |
| (18,535) | (2,839) | (6,997) | 21,227 |
Statement of Changes in Equity
GROUP
| Attributed to Owners of the parent | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Note | Share capital |
Share premium |
Other reserves |
Treasury shares |
Retained earnings |
Total | Non controlling interests |
Total Equity | |
| 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 period | - | - | - | - | (36,961) | (36,961) | 8,890 | (28,071) | |
| Other comprehensive income Currency translation |
|||||||||
| differences Fair value gains /(losses) on available-for-sale financial |
13 | - | - | 4,194 | - | - | 4,194 | 62 | 4,256 |
| assets Changes in value of cash flow |
13 | - | - | (20) | - | - | (20) | (5) | (24) |
| hedge | 13 | - | - | 15,662 | - | - | 15,662 | 5,337 | 20,999 |
| Other comprehensive income for the period (net of tax) |
- | - | 19,836 | - | - | 19,836 | 5,395 | 25,231 | |
| Total comprehensive income /(loss) for the period |
- | - | 19,836 | - | (36,961) | (17,125) | 14,286 | (2,839) | |
| Transfer from/to reserves | 13 | - | - | 4,039 | - | (4,039) | - | - | - |
| Dividend distribution Effect of change in % participation in subsidiaries |
- | - | - | - | - | - | (20,914) | (20,914) | |
| - | - | - | - | (82) | (82) | 81 | (2) | ||
| 30 June 2015 | 182,311 | 523,847 | 216,272 | (27,072) | (31,257) | 864,101 | 228,372 | 1,092,473 | |
| Net profit/(loss) for the period | - | - | - | - | (69,110) | (69,110) | 6,818 | (62,292) | |
| Other comprehensive income Currency translation differences Fair value gains /(losses) on |
13 | - | - | 543 | - | - | 543 | (90) | 453 |
| available-for-sale financial assets |
13 | - | - | 38 | - | - | 38 | 99 | 137 |
| Changes in value of cash flow hedge |
13 | - | - | 3,223 | - | - | 3,223 | 2,084 | 5,308 |
| Actuarial profit/(loss) | 13 | - | - | 47 | - | - | 47 | 9 | 56 |
| Other | - | - | - | - | (8) | (8) | 25 | 17 | |
| Other comprehensive income | |||||||||
| for the period (net of tax) | - | - | 3,852 | - | (8) | 3,844 | 2,128 | 5,972 | |
| Total comprehensive income for the period |
- | - | 3,852 | - | (69,118) | (65,266) | 8,946 | (56,321) | |
| Transfer from/to reserves | 13 | - | - | 690 | - | (690) | - | - | - |
| Distribution of dividend Effect of change in % |
- | - | - | - | - | - | (3,984) | (3,984) | |
| participation in subsidiaries | 13 | - | - | (136) | - | (392) | (528) | (412) | (940) |
| 31 December 2015 | 182,311 | 523,847 | 220,678 | (27,072) | (101,457) | 798,307 | 232,922 | 1,031,229 | |
| 1 January 2016 | 182,311 | 523,847 | 220,678 | (27,072) | (101,457) | 798,307 | 232,922 | 1,031,229 | |
| Net profit/(loss) for the period Other comprehensive income |
- | - | - | - | (30,903) | (30,903) | 12,707 | (18,195) | |
| Currency translation differences Fair value gains /(losses) on |
13 | - | - | (662) | - | - | (662) | (2) | (665) |
| available-for-sale financial assets |
13 | - | - | 20,110 | - | - | 20,110 | (114) | 19,996 |
| Changes in value of cash flow hedge |
13 | - | - | (13,802) | - | - | (13,802) | (5,869) | (19,670) |
| Other comprehensive income for the period (net of tax) |
- | - | 5,646 | - | - | 5,646 | (5,985) | (339) | |
| Total comprehensive income for the period |
- | - | 5,646 | - | (30,903) | (25,256) | 6,722 | (18,535) | |
| Transfer from/to reserves Distribution of dividend |
13 | - - |
- - |
1,642 - |
- - |
(1,642) - |
- - |
- (27,589) |
- (27,589) |
| Attributed to Owners of the parent | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Note | Share capital |
Share premium |
Other reserves |
Treasury shares |
Retained earnings |
Total | Non controlling interests |
Total Equity | |
| Effect of change in % participation in subsidiaries |
- | - | - | - | (305) | (305) | 305 | - | |
| 30 June 2016 | 182,311 | 523,847 | 227,966 | (27,072) | (134,306) | 772,745 | 212,360 | 985,106 |
COMPANY
| Note | Share capital |
Share premium |
Other reserves |
Treasury shares |
Retained earnings |
Total Equity | |
|---|---|---|---|---|---|---|---|
| 1 January 2015 | 182,311 | 523,847 | 55,904 | (27,072) | 11,677 | 746,667 | |
| Net profit for the period | - | - | - | - | 21,227 | 21,227 | |
| Other comprehensive income | |||||||
| Other comprehensive income for the period (net of tax) |
- | - | - | - | - | - | |
| Total comprehensive income for the period |
- | - | - | - | 21,227 | 21,227 | |
| 30 June 2015 | 182,311 | 523,847 | 55,904 | (27,072) | 32,905 | 767,895 | |
| Net losses for the period | - | - | - | - | (38,838) | (38,838) | |
| Other comprehensive income | |||||||
| Actuarial loss | 13 | - | - | (3) | - | - | (3) |
| Other comprehensive income for the period (net of tax) |
- | - | (3) | - | - | (3) | |
| Total comprehensive income for the period |
- | - | (3) | - | (38,838) | (38,841) | |
| 31 December 2015 | 182,311 | 523,847 | 55,901 | (27,072) | (5,933) | 729,054 | |
| 1 January 2016 | 182,311 | 523,847 | 55,901 | (27,072) | (5,933) | 729,054 | |
| Net losses for the period | - | - | - | - | (6,997) | (6,997) | |
| Other comprehensive income | |||||||
| Other comprehensive income for the period (net of tax) |
- | - | - | - | - | - | |
| Total comprehensive income /(loss) for the period |
- | - | - | - | (6,997) | (6,997) | |
| 30 June 2016 | 182,311 | 523,847 | 55,901 | (27,072) | (12,930) | 722,057 |
Statement of Cash Flows
| Note | GROUP | COMPANY | ||||
|---|---|---|---|---|---|---|
| 1 Jan to 30 Jun 2016 |
1 Jan to 30 Jun 2015 |
1 Jan to 30 Jun 2016 |
1 Jan to 30 Jun 2015 |
|||
| Operating activities | ||||||
| Profit/(loss) before tax | (1,634) | (21,246) | (6,997) | 21,355 | ||
| Adjustments for: | ||||||
| Depreciation and amortization | 65,594 | 54,641 | 242 | 407 | ||
| Impairment of available-for-sale financial assets Adjustment of the value of right of concession, due to amendment to the concession agreement |
19 19 |
9,674 194,566 |
651 - |
- - |
- - |
|
| Impairment of investment in mining companies | 19 | - | 19,840 | - | - | |
| Provisions | (3,059) | 2,357 | 6 | - | ||
| Currency translation differences | (182) | 112 | - | - | ||
| PROFIT /(loss) from investing activities | (5,663) | 361 | (909) | (29,901) | ||
| Interest and related expenses Recognition of guaranteed receipt, due to amendment to the |
20 | 46,991 | 44,927 | 7,135 | 7,559 | |
| concession agreement Plus /(less) working capital adjustments or related to operating activities: |
(193,530) | - | - | - | ||
| Decrease/(increase) in inventories | (2,787) | (9,637) | - | - | ||
| Decrease/(increase) in receivables | 10,461 | (120,075) | (270) | (411) | ||
| (Decrease)/increase in liabilities (except borrowings) Less: |
18,302 | 35,141 | (1,244) | (233) | ||
| Interest and related expenses paid | (97,175) | (36,657) | (6,115) | (10,611) | ||
| Income taxes paid | (7,675) | (9,442) | - | - | ||
| Net Cash flows from Operating Activities (a) | 33,883 | (39,027) | (8,152) | (11,835) | ||
| Investing activities Acquisition of subsidiaries, affiliates, joint operations, financial assets held to maturity and available-for-sale financial assets Sale of subsidiaries, affiliates, joint operations, financial assets held |
(11,070) | (89,642) | (16) | - | ||
| to maturity and available-for-sale financial assets Sums collected from liquidation of subsidiary |
19 | 28,208 522 |
16,734 - |
- 522 |
- - |
|
| Placements of time deposits of over 3 months Purchase of tangible and intangible assets and investment properties Proceeds from sale of tangible and intangible assets and investment |
- (18,673) |
(1) (48,596) |
- (4) |
- - |
||
| property Interest received |
2,813 2,967 |
1,542 4 282 |
- 2 |
- 2 |
||
| Loans (granted to) related parties and proceeds from repayment of loans |
107 | (1,256) | 107 | (1) | ||
| Dividends received | - | 231 | 7,500 | 6,000 | ||
| Restricted cash reduction Net Cash flows from investing activities (b) |
6,016 10,891 |
4,019 (112,687) |
- 8,111 |
- 6,001 |
||
| Financing activities | ||||||
| Proceeds from issued loans and debt issuance costs Repayment of borrowings |
119,015 (162,263) |
196,509 (258,551) |
- - |
55,295 (52,400) |
||
| Repayment of borrowings from related parties | - | (1,782) | - | - | ||
| Payments of financial leases (amortization) | (311) | (361) | - | - | ||
| Dividends paid | (21,477) | (23,410) | (19) | (23) | ||
| Tax paid on dividends | (97) | (150) | - | - | ||
| Grants returned | (2,248) | (499) | - | - | ||
| Decrease/(increase) in restricted cash | (1,615) | 180 | - | - | ||
| Net Cash flows from financing activities (c) Net decrease in cash and |
(68,996) | (88,065) | (19) | 2,872 | ||
| cash equivalents (a) + (b) + (c) | (24,222) | (239,779) | (61) | (2,962) | ||
| Cash and cash equivalents at period start | 12 | 450,378 | 679,918 | 1,035 | 3,959 | |
| Exchange differences in cash and cash equivalents | (729) | 2,719 | - | - | ||
| Cash and cash equivalents at period end | 12 | 425,427 | 442,858 | 974 | 997 |
Notes to the interim financial report
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 segments. The Group's investments are detailed in note 28. 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, Dominican Republic, Brazil and Panama.
ELLAKTOR SA (the Company) was incorporated and is established in Greece with registered and central offices at 25 Ermou St, 145 64, Kifissia, Attica.
The Company's shares are traded on the Athens Stock Exchange.
This interim summary financial report was approved by the Company's Board of Directors on 14 September 2016. They are available on the company's website at www.ellaktor.com.
2 Basis of preparation of interim financial report
2.1 General
This interim summary financial report covers the period from 1 January to 30 June 2016. This interim summary financial report has been prepared in accordance with those IFRS which either were published and applied, or published and early-adopted at the period of preparation of the interim summary financial report (i.e. September 2016).
The accounting policies used in preparing this interim summary financial report are in accordance with those used in the preparation of the annual financial statements for the year ended 31 December 2015.
For better understanding and more detailed information, this interim summary financial report should be read in conjunction with the annual financial statements for the period ended on 31 December 2015, posted on the Company's website (www.ellaktor.com).
With regard to expenses incurred on a non-recurring basis over the period, provisions for expenses have been recognised, or realised expenses have been posted, in transit accounts, only in cases where such action would be appropriate at period end.
Income tax over the interim period is recognised using the tax rate which would have applied to the anticipated total annual profits.
2.2 Going Concern
These condensed interim financial report has been prepared in accordance with the International Financial Reporting Standards ("IFRS") and provides a reasonable presentation of the financial position, profit and loss, and cash flows of the Group, in accordance with the principle of going concern.
2.3 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 interim financial report of the Group and the Company
IAS 19R (Amendment) "Employee Benefits"
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"
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
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 16 and IAS 41 (Amendments) "Agriculture: Bearer plants"
These amendments change the financial reporting for bearer plants, such as grape vines and fruit trees. The bearer plants should be accounted for in the same way as self-constructed items of property, plant and equipment. Consequently, the amendments include them within the scope of IAS 16, instead of IAS 41. The produce growing on bearer plants will remain within the scope of IAS 41.
IAS 27 (Amendment) "Separate financial statements"
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"
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.
Annual Improvements to IFRSs 2012
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
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 in which the liabilities are denominated 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'.
Standards and Interpretations effective for subsequent periods that have not entered in effect and have not been endorsed by the Group and the Company earlier.
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 also includes an expected credit losses model that replaces the incurred loss impairment model used today. IFRS 9 establishes a more principles-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 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, in order 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 was issued in January 2016 and replaces IAS 17. The objective of the standard is to ensure that lessees and lessors provide useful information that fairly presents the essence of the lease-related transactions. IFRS 16 introduces a single model for the accounting treatment by the lessee, which requires that the lessee recognises assets and liabilities for all lease contracts with a term of over 12 months, except if the underlying asset has nonsignificant value. With regard to the accounting treatment by the lessor, IFRS 16 essentially incorporates the requirements of IAS 17. Therefore, the lessor continues classifying lease contracts into operating and finance leases and applying different accounting treatment for each type of contract. The Group is currently investigating the impact of IFRS 16 on its financial statements. The standard has not yet been endorsed by the EU.
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 on unrealised losses' (effective for annual periods beginning on or after 1 January 2017)
The amendments clarify the accounting treatment relating to the recognition of deferred tax assets on unrealised losses incurred from loans 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)
The amendments introduce mandatory disclosures that enable the users of financial statements to assess the changes in liabilities from financing activities. The amendments have not yet been endorsed by the EU.
IFRS 2 (Amendments) "Classification and measurement of Shared-based Payment transactions" (effective for annual periods beginning on or after 1 January 2018)
The amendment clarifies the measurement basis for cash-settled, share-based payments and the accounting for modifications that change an award from cash-settled to equity-settled. It also introduces an exception to the principles in IFRS 2 that will require an award to be treated as if it were wholly equity-settled, where an employer is obliged to withhold an amount for the employee's tax obligation associated with a share-based payment and pay that amount to the tax authority. The amendments have not yet been endorsed by the EU.
2.4 Rounding of accounts
The amounts disclosed in these condensed interim financial statements have been rounded to EUR '000. Possible differences that may occur are due to rounding.
3 Critical accounting estimates and judgments of the management
This interim summary financial report and the accompanying notes and reports may involve certain judgments and calculations that refer to future events regarding operations, development, 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 and the Group Management with respect to current conditions and actions, the actual results may eventually differ from calculations and assumptions taken into consideration in the Company and Group preparation of the interim financial report.
In the preparation of this interim financial report, the significant judgments made by the Management in applying the Group's and Company's accounting policies, and the key sources of estimation of uncertainty were the same as those that applied to the annual financial statements for the year ended 31 December 2015.
4 Financial risk management
4.1 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.
This interim summary financial report do not include financial risk management information and the disclosures required in the audited annual financial statements and, therefore, they should be read in conjunction with the annual financial statements of 2015.
Financial risk remains increased recently due to the uncertainty at political and economic levels, both in Greece and internationally. Therefore, despite successful completion of the first assessment of the new Greek financing program, trust in the Greek economy and the domestic banking system has not been restored yet and, therefore, the capital controls imposed on Greece on 28 June 2015 are still in effect (now being less strict, though), and the liquidity available in the Greek economy is limited.
Any negative developments relating, in particular, to the smooth implementation of the Greek financing program, may have an impact on the Company and Group's activities, results, financial position and outlook (reduced or delayed work implementation rate, inability to replace the construction backlog, difficulty or inability to recover receivables and impairment of tangible and intangible assets).
In such an uncertain economic environment, the management continuously assesses the circumstances and their potential impact, in order to ensure that all necessary steps and initiatives are taken to minimise any impact on the Group's domestic operations. The Group's management, however, estimates that the implementation of the third Greek financing program will continue and that, despite the recession-causing fiscal policy measures adopted, the macroeconomic situation in Greece will start improving in the long run.
4.2 Liquidity risk
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, letters of guarantee, etc.). During recent years, the Group has been refinancing its borrowings in order to better manage its liquidity. Group liquidity is regularly monitored by the Management.
4.3 Determination of fair value
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) for 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 amortised cost and their fair values:
GROUP
| Carrying value | Fair value | ||||
|---|---|---|---|---|---|
| 30 Jun 2016 31 Dec 2015 |
30 Jun 2016 | 31 Dec 2015 | |||
| Financial assets | |||||
| Financial assets held to maturity | 110,844 | 111,788 | 112,022 | 113,199 | |
| Financial liabilities | |||||
| Long-term & short-term borrowings | 1,449,051 | 1,492,174 | 1,448,524 | 1,491,369 |
COMPANY
| Carrying value | Fair value | ||||
|---|---|---|---|---|---|
| 30 Jun 2016 31 Dec 2015 |
30 Jun 2016 | 31 Dec 2015 | |||
| Financial liabilities | |||||
| Long-term & short-term borrowings | 268,524 | 268,338 | 268,524 | 268,338 |
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 112,325 thousand (book value stands at EUR 113,066 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 following table presents the Group's financial assets and liabilities at fair value as of 30 June 2016 and 31 December 2015:
GROUP
| 30 June 2016 | |||
|---|---|---|---|
| HIERARCHY | |||
| LEVEL 1 | LEVEL 2 | TOTAL | |
| Financial assets | |||
| Financial assets at fair value through profit and loss | 3 | - | 3 |
| Available-for-sale financial assets | 67,282 | 19,676 | 86,958 |
| Financial liabilities Derivatives used for hedging |
- | 172,875 | 172,875 |
| 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 |
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 the stock market,
money broker, sector, rating organisation or supervising organisation. These financial tools are included in level 1. This level includes mainly the 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, as well as bank shares listed on the Athens Stock Exchange.
The fair value of financial assets traded on active money markets (e.g. derivatives traded outside a derivative market) is determined by measurement methods based primarily on available information on transactions carried out in active markets, using the estimates made by the economic entity as little as possible. These financial tools are included in level 2.
Financial assets available for sale of a total value of EUR 13,001 thousand (31.12.2015: EUR 13,001 thousand) involving participation in companies not listed on active money markets are indicated in terms of cost as opposed to fair value, as there is no sufficient information to estimate the fair value.
5 Segment reporting
As of 30 June 2016, the Group was mainly operating in 6 business segments:
- Construction & Quarries
- Real estate development
- Concessions
- Wind farms
- Environment
- Other activities
The Chairman, the Managing Director and other executive members of the Board of Directors are 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.
The results for each segment for H1 2016 are as follows:
| Construction | Real estate | Wind | ||||||
|---|---|---|---|---|---|---|---|---|
| Note | & Quarries | development | Concessions | farms | Environment | Other | Total | |
| Total gross revenue per segment | 666,918 | 3,369 | 112,586 | 22,137 | 46,794 | 209 | 852,014 | |
| Intra-group revenue | (4,194) | - | (156) | - | (63) | (105) | (4,517) | |
| Net revenue | 662,724 | 3,369 | 112,431 | 22,137 | 46,731 | 104 | 847,497 | |
| Operating profit/(loss) | (19,685) | 721 | 46,782 | 11,353 | 4,509 | (1,439) | 42,242 | |
| Share in profit/(loss) from participating interests accounted for by the equity method |
- | - | (1,113) | - | (13) | (2,728) | (3,854) | |
| Financial income | 20 | 981 | 29 | 7,733 | 82 | 258 | 2 | 9,085 |
| Finance (expenses) | 20 | (6,935) | (1,096) | (30,791) | (3,273) | (993) | (6,017) | (49,106) |
| Profit/ (Loss) before tax | (25,639) | (346) | 22,611 | 8,162 | 3,760 | (10,182) | (1,634) | |
| Income tax | 21 | (1,494) | (97) | (8,080) | (2,315) | (4,558) | (18) | (16,562) |
| Net profit/(loss) | (27,133) | (444) | 14,531 | 5,848 | (797) | (10,200) | (18,195) |
The results for each segment for H1 2015 are as follows:
| Note | Construction & Quarries |
Real estate development |
Concessions | Wind farms |
Environment | Other | Total | |
|---|---|---|---|---|---|---|---|---|
| Total gross revenue per segment | 559,798 | 3,390 | 102,406 | 19,181 | 64,877 | 114 | 749,766 | |
| Intra-group revenue | (4,315) | - | (714) | - | (1,876) | (61) | (6,965) | |
| Net revenue | 555,483 | 3,390 | 101,692 | 19,181 | 63,002 | 53 | 742,800 | |
| Operating profit/(loss) Share in profit/(loss) from participating interests accounted for by the equity method |
(23,104) (429) |
409 15 |
29,307 (386) |
10,718 - |
7,906 58 |
(468) (5,471) |
24,767 (6,214) |
|
| Financial income | 20 | 1,076 | 61 | 4,671 | 236 | 491 | 2 | 6,537 |
| Finance (expenses) | 20 | (6,758) | (1,244) | (26,318) | (4,396) | (1,190) | (6,430) | (46,336) |
| Profit/ (Loss) before tax | (29,216) | (758) | 7,274 | 6,557 | 7,266 | (12,368) | (21,246) | |
| Income tax | 21 | (597) | (14) | (2,083) | (1,892) | (2,091) | (147) | (6,825) |
| Net profit/(loss) | (29,813) | (772) | 5,190 | 4,666 | 5,174 | (12,515) | (28,071) |
The assets of each segment are as follows:
| Construction & Quarries |
Real estate development |
Concessions | Wind farms |
Environment | Other | Total | |
|---|---|---|---|---|---|---|---|
| Total assets 30.06.2016 | 1,486,687 | 140,719 | 1,667,679 | 329,400 | 183,268 | 127,506 | 3,935,259 |
| Total assets 31.12.2015 | 1,497,692 | 144,304 | 1,737,551 | 326,544 | 185,103 | 130,712 | 4,021,905 |
Inter-segment transfers and transactions are carried out at arms' length.
The Group has also expanded its activities abroad. In particular, it operates abroad in the Gulf countries, 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 sales are allocated per region as follows:
| 1 Jan to | ||
|---|---|---|
| 30 Jun 2016 | 30 Jun 2015 | |
| Greece | 508,674 | 435,564 |
| Gulf countries – Middle East | 165,838 | 136,234 |
| Other countries abroad | 172,985 | 171,002 |
| 847,497 | 742,800 |
Out of the sales carried out in Greece, EUR 277,890 thousand for H1 2016 and EUR 258,916 thousand for H1 2015 were sales to the Greek Public Sector, including Public Utility Companies, Municipalities, etc.
6 Intangible assets & Concession right
6a Intangible assets
GROUP
| Software | Goodwill | Licenses | Other | Total | |
|---|---|---|---|---|---|
| Cost | |||||
| 1 January 2015 | 4,920 | 43,771 | 27,129 | 2,661 | 78,481 |
| Currency translation differences | 53 | - | - | - | 53 |
| Additions | 89 | - | - | 49 | 138 |
| Sales | (5) | - | - | - | (5) |
| Write-off | - | - | - | (2) | (2) |
| 30 June 2015 | 5,057 | 43,771 | 27,129 | 2,708 | 78,665 |
| Currency translation differences | 63 | (2) | - | - | 61 |
| Acquisition/absorption of subsidiary | - | - | - | 684 | 684 |
| Additions | 149 | - | - | - | 149 |
| Sales | (50) | - | - | (34) | (84) |
| Write-off | (27) | - | - | - | (27) |
| Reclassification to Property, plant and equipment due to goodwill finalisation |
- | (453) | - | - | (453) |
| 31 December 2015 | 5,191 | 43,316 | 27,129 | 3,358 | 78,995 |
| 1 January 2016 | 5,191 | 43,316 | 27,129 | 3,358 | 78,995 |
| Currency translation differences | (16) | - | - | - | (16) |
| Additions | 242 | - | - | 83 | 324 |
| Sales | (4) | - | - | (2) | (6) |
| Write-off | (17) | - | - | (65) | (81) |
| 30 June 2016 | 5,396 | 43,316 | 27,129 | 3,374 | 79,216 |
| Software | Goodwill | Licenses | Other | Total | |
|---|---|---|---|---|---|
| Accumulated Amortisation | |||||
| 1 January 2015 | (4,386) | - | (2,758) | (1,160) | (8,304) |
| Currency translation differences | (34) | - | - | - | (34) |
| Amortisation for the period | (158) | - | (363) | (22) | (543) |
| Write-off | - | - | - | 2 | 2 |
| 30 June 2015 | (4,577) | - | (3,121) | (1,180) | (8,879) |
| Currency translation differences | (54) | (1) | - | - | (55) |
| Depreciation for the year | (159) | - | (363) | (235) | (757) |
| Impairment | - | - | (500) | - | (500) |
| Sales | 50 | - | - | - | 50 |
| Write-off | 27 | - | - | - | 27 |
| 31 December 2015 | (4,713) | (1) | (3,984) | (1,415) | (10,113) |
| 1 January 2016 | (4,713) | (1) | (3,984) | (1,415) | (10,113) |
| Currency translation differences | 4 | - | - | - | 4 |
| Amortisation for the period | (145) | - | (363) | (474) | (981) |
| Sales | 4 | - | - | - | 4 |
| Write-off | 17 | - | - | 1 | 18 |
| 30 June 2016 | (4,833) | (1) | (4,346) | (1,888) | (11,069) |
| Net book value as at 31 December 2015 | 478 | 43,315 | 23,145 | 1,943 | 68,883 |
| Net book value as at 30 June 2016 | 563 | 43,315 | 22,783 | 1,487 | 68,148 |
The parent company has no intangible assets.
6b Concession right
GROUP
| Note | Concession right |
|
|---|---|---|
| Cost | ||
| 1 January 2015 | 1,357,521 | |
| Additions | 10,241 | |
| 30 June 2015 | 1,367,762 | |
| Additions | 11,805 | |
| 31 December 2015 | 1,379,567 | |
| 1 January 2016 | 1,379,567 | |
| Additions | 5,478 | |
| 30 June 2016 | 1,385,044 | |
| Accumulated Amortisation | ||
| 1 January 2015 | (422,470) | |
| Amortisation for the period | (35,307) | |
| 30 June 2015 | (457,777) | |
| Amortisation for the period | (36,810) | |
| 31 December 2015 | (494,587) | |
| 1 January 2016 | (494,587) | |
| Amortisation for the period | (32,899) | |
| Adjustment of value due to amendment to the concession agreement |
19 | (194,566) |
| 30 June 2016 | (722,052) | |
| Net book value as at 31 December 2015 | 884,979 | |
| Net book value as at 30 June 2016 | 662,992 |
The Concession right as at 30.06.2016 mainly comes from subsidiaries ATTIKI ODOS SA (EUR 402,768 thousand) and MOREAS SA (EUR 235,624 thousand). The reduction by EUR 194,566 thousand relates to an adjustment of the value of the concession right of MOREAS SA, which resulted from amending the concession agreement in February 2016.
The amended concession agreement was ratified on 23 February 2016, providing inter alia for an additional subsidy from the Hellenic State in the event of a deficit in the revenue from car crossings in the project. The maximum possible additional subsidy from the Hellenic State was set at EUR 330,000 thousand, up until the expiry of the concession. In accordance with IFRIC 12, this subsidy is recognised as a financial asset (Guaranteed receipt from the State) in the amortised cost, using the effective interest rate method. By discounting the cash flows of the possible additional subsidy, a receivable was recognised from the guaranteed receipt standing at EUR 193,530 thousand (note 8), with an equal impact on the line 'Other profit/(loss)' in the Income Statement (note 19).
Along with recognition of the receivable, an impairment test of the concession right of MOREAS SA was carried out, resulting in a loss of EUR 194,566 thousand. To carry out the impairment test, the weighted average capital cost (WACC) was used as discount rate, and the estimated cash flows used for this impairment model were based on the Restructuring Financial Model drawn up with consent from the lending banks and the Hellenic State, as attached to the Agreement Amending the Concession Agreement, exclusive of the cash flows of the possible additional subsidy used to recognise the receivable. The loss was posted in the line 'Other profit/(loss)' in the Income Statement (note 19). Therefore, the overall net impact of the adjustment of the value of the concession right and the recognition of the receivable stood at EUR 1,036 thousand for the Group.
Additions in concession right for the current period relating mostly to MOREAS SA include additions from capitalised interest of EUR 3,433 thousand. (30.06.2015: EUR 7,510 thousand).
7 Available-for-sale financial assets
| GROUP | ||
|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | |
| At period start | 106,730 | 91,339 |
| Additions, new | 11,000 | 84,142 |
| Additions-increase in investment cost | - | 3,030 |
| (Sales) | (27,970) | (26,935) |
| Impairment | (1,937) | (45,040) |
| Recycling of reserves in profit and loss | (7,737) | - |
| Adjustment at fair value through Other comprehensive income: increase |
19,873 | 195 |
| At period end | 99,959 | 106,730 |
| Non-current assets | 78,574 | 55,047 |
| Current assets | 21,386 | 51,683 |
| 99,959 | 106,730 |
Available-for-sale financial assets include the following:
| GROUP | |||
|---|---|---|---|
| Listed securities: | 30 Jun 2016 | 31 Dec 2015 | |
| Shares – Greece (in EUR) | 5,045 | 5,438 | |
| Shares – Foreign countries (in CAD) | 62,052 | 41,668 | |
| Shares – Abroad (in EURO) Non-listed securities: |
185 | 312 | |
| Shares – Greece (in EUR) | 13,001 | 13,001 | |
| Money Market Funds - International (in EUR) | 19,676 | 46,310 | |
| 99,959 | 106,730 |
The parent company does not have any available-for-sale financial assets.
In the line 'Additions, new' as at 30.06.2016, the amount of EUR 11,000 thousand relates to the purchase of bank shares listed on the Athens Stock Exchange by a Group subsidiary. As of 31.12.2015, the same line shows the purchase of low-risk Mutual Funds amounting to EUR 63,758 thousand and the purchase of bank shares amounting to EUR 20,384 thousand. The latter amount includes EUR 12,883 thousand relating to the adjustment at fair value at the acquisition of bank shares.
The amount in "Additions - Increase of participation cost" as at 31.12.2015, mainly comes from the increase in the participating interest in OLYMPIA ODOS SA by EUR 1,530 thousand.
In 'Sales' as at 30.06.2016, the amount of EUR 27.970 thousand relates mostly to the sale of low-risk Mutual Funds, and as at 31.12.2015, the amounts of EUR 17,430 thousand and EUR 9,504 thousand, respectively, represent the sum of the sales of part of the Mutual Funds and the bank shares referred to above.
In the line 'Impairment' as at 30.06.2016, the amount of EUR 1,937 thousand relates to an impairment of the value of bank shares, and as at 31.12.2015, the respective amount stands at EUR 7.866 thousand. The balance of impairment as at 31.12.2015, standing at EUR 37,174 thousand, relates to further impairment of the holding in mining companies.
As at 30.06.2016, the amount of EUR 7,737 thousand, as recycled from reserves to profit and loss due to impairment, also relates to the investment in bank shares.
The 'Adjustment at fair value through Other Comprehensive Income' is mostly due to a valuation of the Group's holding in mines.
8 Guaranteed receipt from the Greek State (IFRIC 12)
| Balance on 01.01.2015 |
Recognising a receivable due to amendment to agreement |
Increase of receivables |
Decrease of receivables |
Unwind of discount |
Balance as at 31.12.2015 |
|
|---|---|---|---|---|---|---|
| Assets | ||||||
| Guaranteed receipt from the | ||||||
| Hellenic State (IFRIC 12) | 150,776 | - | 6,835 | - | 4,987 | 162,599 |
| Total | 150,776 | - | 6,835 | - | 4,987 | 162,599 |
| Balance as at 01.01.2016 |
Recognising a receivable due to amendment to agreement |
Increase in receivables |
Decrease in receivables |
Unwind of discount |
Balance on 30.06.2016 |
|
| Assets | ||||||
| Guaranteed receipt from the | ||||||
| Hellenic State (IFRIC 12) | 162,599 | 193,530 | 34,885 | (102,183) | 6,660 | 295,492 |
| Total | 162,599 | 193,530 | 34,885 | (102,183) | 6,660 | 295,492 |
| 30 Jun 2016 | 31 Dec 2015 | |
|---|---|---|
| Non-current assets | 225,058 | 34,395 |
| Current assets | 70,433 | 128,204 |
| 295,492 | 162,599 |
The 'Guaranteed receipt from the Hellenic State (IFRIC 12)' includes receivables relating to the initial guaranteed receipt, the maximum operating subsidy and the possible additional operating subsidy for the concession project of MOREAS SA, as well as the guaranteed receipt from DIADYMA for the project of EPADYM SA.
Out of the total Guaranteed receipt from the Hellenic State, the amount of EUR 278,026 thousand comes from MOREAS SA and includes a receivable of EUR 193,530 thousand, as recognised in H1 2016 from the discounting of the cash flows of the possible additional subsidy from the Hellenic State amounting to EUR 330,000 thousand, as provided for in the amended concession agreement (notes 6b and 19).
The balance of the Guaranteed receipt amounting to EUR 17,465 thousand comes from subsidiary EPADYM SA, which undertook, on the basis of the partnership agreement of 10 June 2015, as entered into with DIADYMA (contracting authority), the design, financing, construction, maintenance and operation of the Integrated Waste Management System of the Region of Western Macedonia, with PPP. The total project investment amounts to EUR 48 million and the total concession period is 27 years. During the operating period, starting in June 2017, the company has the right to collect a minimum annual fee for rendering construction and operation services, as determined on the basis of the minimum annual guaranteed amount of waste and specified in the Partnership Agreement. In accordance with IFRIC 12, the company recognised a financial asset (Guaranteed receipt from the Hellenic State) for its unconditional contractual right to receive cash from the concessionaire for the construction and operation services rendered during the concession.
The unwind of discount is included in the finance income /expenses) in the line Interest income.
9 Receivables
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Note | 30 Jun 2016 | 31 Dec 2015 | 30 Jun | 31 Dec | |
| Trade | 434,312 | 451,716 | 2016 311 |
2015 134 |
|
| Trade receivables – Related parties | 25 | 25,209 | 39,946 | 1,510 | 1,126 |
| Less: Provision for impairment of receivables | (29,078) | (28,512) | - | - | |
| Trade Receivables - Net | 430,443 | 463,151 | 1,821 | 1,260 | |
| Amounts due from construction contracts | 392,735 | 300,623 | - | - | |
| Income tax prepayment | 1 446 | 3,151 | - | - | |
| Loans to related parties | 25 | 68,965 | 68,064 | 93 | 201 |
| Time deposits, over 3 months | 489 | 489 | - | - | |
| Other receivables | 398,647 | 409,082 | 1,371 | 1,662 | |
| Other receivables -Related parties | 25 | 15,890 | 15,495 | 10,976 | 18,091 |
| Less: Provision for impairment of other receivables | (14,944) | (13,538) | - | - | |
| Total | 1,293,671 | 1,246,517 | 14,262 | 21,213 | |
| Non-current assets | 113,066 | 110,487 | 24 | 24 | |
| Current assets | 1,180,604 | 1,136,030 | 14,237 | 21,189 | |
| 1,293,671 | 1,246,517 | 14,262 | 21,213 |
As regards construction contracts, the receivables as at 30.06.2016 stood at EUR 392,735 thousand, and the payables stood at EUR 56,949 thousand (note 15). The advances collected in relation to them are included in the Advances from customers referred to in note 15 and amounted to EUR 184,756 thousand, whereas the guarantees deducted from project Trade amounted to EUR 69,759 thousand. The total amount of the incurred cost assumed and of the profit posted (less any losses posted) for the projects in progress as at 30.06.2016 amounted in
aggregate to EUR 4,910,762 thousand and the contractual income posted in the current period amounted to EUR 638.825 thousand.
The account "Other receivables" is broken down as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2016 | 31 Dec 2015 | |
| Receivables from joint operations/joint ventures | 74,422 | 84,557 | - | - |
| Sundry debtors Hellenic State (prepaid and withholding taxes) & |
139,372 | 156,113 | 25 | 24 |
| social security | 102.042 | 79,051 | 1,267 | 1,332 |
| Accrued income | 5,171 | 3,439 | - | 146 |
| Prepaid expenses | 11,517 | 21,256 | 77 | 159 |
| Prepayments to suppliers/creditors | 57,293 | 57,003 | 2 | - |
| Cheques (postdated) receivable | 8,830 | 7,664 | - | - |
| 398,647 | 409,082 | 1,371 | 1,662 |
Loans to related parties are granted at 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 at 1 January 2015 | 35,118 |
| Provision for impairment - cost during the period | 200 |
| Write-off of receivables during the period | (7,065) |
| Currency translation differences | (3) |
| Change in present value | (53) |
| Balance as at 30 June 2015 | 28,197 |
| Provision for impairment - cost during the period | 814 |
| Write-off of receivables during the period | (465) |
| Currency translation differences | (5) |
| Change in present value | (29) |
| Balance as at 31 December 2015 | 28,512 |
| Transfer from other provisions | 1,920 |
| Write-off of receivables during the period | (530) |
| Unused provisions reversed | (801) |
| Currency translation differences | 7 |
| Change in present value | (29) |
| Balance as at 30 June 2016 | 29,078 |
The change to provision for impairment of other receivables is presented in the following table:
| GROUP | |
|---|---|
| Balance as at 1 January 2015 | 12,767 |
| Provision for impairment - cost during the period | 92 |
| Discount | (54) |
| Balance as at 30 June 2015 | 12,805 |
| Provision for impairment - cost during the period | 804 |
| Unused provisions reversed | (17) |
| Discount | (54) |
| Balance as at 31 December 2015 | 13,538 |
| Provision for impairment - cost during the period | 1,300 |
| Transfer from Trade | 472 |
| Write-off of receivables during the period | (306) |
| Discount | (60) |
| Balance as at 30 June 2016 | 14,944 |
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.
Receivables are broken down into the following currencies:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2016 |
31 Dec 2015 |
|
| EUR | 891,202 | 845,138 | 14,262 | 21,213 |
| KUWAIT DINAR (KWD) | 18,546 | 21,073 | - | - |
| US DOLLAR (\$) | 51,906 | 38,533 | - | - |
| ROMANIA NEW LEU (RON) | 18,698 | 19,272 | - | - |
| BRITISH POUND (£) | 11,878 | 17,622 | - | - |
| SERBIAN DINAR (RSD) | 9,087 | 9,648 | - | - |
| UNITED ARAB EMIRATES DIRHAM (AED) | 4.166 | 14,781 | - | - |
| QATAR RIYAL (QAR) | 245,892 | 265,973 | - | - |
| BULGARIAN LEV (BGN) | 890 | 1,343 | - | - |
| ALBANIAN LEK (ALL) | 8,909 | 8,422 | - | - |
| BOSNIA-HERZEGOVINA MARK (BAM) | 2,084 | 1,747 | - | - |
| CHILEAN PESO (CLP) | 26,852 | 1,532 | - | - |
| ETHIOPIAN BIRR (ETB) | 2,436 | 455 | - | - |
| OTHER CURRENCIES | 1,125 | 977 | ||
| 1,293,671 | 1,246,517 | 14,262 | 21,213 |
10 Financial assets held to maturity
Financial assets held to maturity include the following:
| GROUP | ||||
|---|---|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | |||
| Listed securities - bonds | ||||
| EIB bond at 3.875%, maturity on 15.10.2016 | 51,572 | 52,326 | ||
| EFSF bond at 1.25% maturity on 22.01.2019 | 25,107 | 25,109 | ||
| EIB bond at 0,5%, maturity on 15.09.2017 | 24,684 | 24,760 | ||
| EIB bond at 2,875%, maturity on 15.07.2016 | 9,481 | 9,593 | ||
| Total | 110,844 | 111,788 |
The change in financial assets held to maturity is presented in the table below:
| COMPANY | |||
|---|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | ||
| At period start | 111,788 | 79,126 | |
| Additions | - | 49,957 | |
| (Maturities) | - | (15,215) | |
| (Premium amortisation) | (943) | (2,081) | |
| At period end | 110,844 | 111,788 | |
| Non-current assets | 49,791 | 49,869 | |
| Current assets | 61,053 | 61,919 | |
| Total | 110,844 | 111,788 |
The total financial assets held to maturity include EUR 96,130 thousand for ATTIKI ODOS SA (31.12.2015: EUR 96,961 thousand) and EUR 14,714 thousand for AKTOR CONCESSIONS SA (31.12.2015: EUR 14,826 thousand).
The amortisation of the bond premium of EUR 943 thousand (31.12.2015: EUR 2,081 thousand) has been recognised in the Income Statement for the period in the line 'Financial income'.
The maximum exposure to credit risk at 30.06.2016 is to the extent of the book value of the financial assets in question. Financial assets held to maturity are denominated in EUR. The parent Company has no financial assets held to maturity.
11 Restricted cash
| GROUP | ||||
|---|---|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | |||
| Non-current assets | 13,302 | 10,426 | ||
| Current assets | 32,146 | 39,424 | ||
| 45,449 | 49,850 |
The major part of restricted cash comes from ATTIKI ODOS SA by EUR 12,681 thousand (31.12.2015: EUR 12,278 thousand), from AKTOR SA by EUR 10,165 thousand (31.12.2015: EUR 13,442 thousand), from ELTECH ANEMOS SA by EUR 8,397 thousand (31.12.2015: EUR 5,214 thousand), from YIALOU SA by EUR 7,992 thousand (31.12.2015: EUR 9,061 thousand).
Restricted cash is denominated in the following currencies:
| GROUP | ||||
|---|---|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | |||
| EUR | 33,190 | 34,332 | ||
| ROMANIA NEW LEU (RON) | 9,960 | 12,131 | ||
| QATAR RIYAL (QAR) | 1,210 | 1,721 | ||
| ALBANIAN LEK (ALL) | 1,053 | 1,628 | ||
| OTHER CURRENCIES | 37 | 37 | ||
| 45,449 | 49,850 |
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.
12 Cash and cash equivalents
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2016 | 31 Dec 2015 | ||
| Cash in hand | 2,668 | 2,838 | 1 | - | |
| Sight deposits | 273,590 | 347,121 | 974 | 1,035 | |
| Time deposits | 149,170 | 100,419 | - | - | |
| Total | 425,427 | 450,378 | 974 | 1,035 |
The balance of cash and cash equivalents at a consolidated level mainly comes from ATTIKI ODOS SA by EUR 178,328 thousand (31.12.2015: €184,433 thousand), from AKTOR CONCESSIONS SA by €54,581 thousand (31.12.2015: EUR 10,433 thousand), from AKTOR SA joint ventures by EUR 44,352 thousand (31.12.2015: EUR 46,934 thousand), from MOREAS SA by EUR 35,498 thousand (31.12.2015: EUR 31,009 thousand), and from AKTOR SA by EUR 17,617 thousand (31.12.2015: EUR 42,955 thousand).
The balance of Time deposits at a consolidated level mainly comes from ATTIKI ODOS SA by EUR 77,449 thousand (31.12.2015: EUR 82,662 thousand).
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 broken down into the following currencies:
| GROUP | |||
|---|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | ||
| EUR | 402,112 | 402,006 | |
| US DOLLAR (\$) | 2,776 | 2,568 | |
| ROMANIA NEW LEU (RON) | 643 | 10,004 | |
| BRITISH POUND (£) | 599 | 4,153 | |
| UNITED ARAB EMIRATES DIRHAM | |||
| (AED) | 823 | 418 | |
| QATAR RIYAL (QAR) | 16,875 | 27,222 | |
| CHILEAN PESO (CLP) | 773 | 991 | |
| ETHIOPIAN BIRR (ETB) | 365 | 2,339 | |
| OTHER CURRENCIES | 462 | 677 | |
| 425,427 | 450,378 |
Cash and cash equivalents of the parent company are expressed in EUR.
13 Other reserves
GROUP
| Statutory reserves |
Special 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 2015 | 53,691 | 118,008 | (141) | (621) | (91,406) | (1,565) | 114,432 | 192,397 |
| Currency translation differences |
- | - | - | 4,194 | - | - | - | 4,194 |
| Transfer from/to retained earnings Changes in value of available |
4,039 | - | - | - | - | - | - | 4,039 |
| for-sale financial assets/Cash flow hedge |
- | - | (20) | - | 15,662 | - | - | 15,642 |
| 30 June 2015 | 57,729 | 118,008 | (161) | 3,573 | (75,745) | (1,565) | 114,432 | 216,271 |
| Statutory reserves |
Special reserves |
Available for sale reserves |
FX differences reserves |
Changes in value of cash flow hedge |
Actuarial profit/(los s) reserves |
Other reserves |
Total | |
|---|---|---|---|---|---|---|---|---|
| Currency translation differences Effect of change in % |
- | - | - | 543 | - | - | - | 543 |
| participation in subsidiaries Transfer from/to retained |
- | 6 | - | (142) | - | - | - | (136) |
| earnings Changes in value of available for-sale financial assets/Cash |
690 | - | - | - | - | - | - | 690 |
| flow hedge | - | - | 38 | - | 3,223 | - | - | 3,262 |
| Actuarial profit | - | - | - | - | - | 47 | - | 47 |
| 31 December 2015 | 58,420 | 118,014 | (122) | 3,973 | (72,521) | (1,518) | 114,432 | 220,678 |
| 1 January 2016 Currency translation differences |
58,420 - |
118,014 - |
(122) - |
3,973 (662) |
(72,521) - |
(1,518) - |
114,432 - |
220,678 (662) |
| Transfer to retained earnings Changes in value of available for-sale financial assets/Cash |
1,642 | - | - | - | - | - | - | 1,642 |
| flow hedge Recycling of reserve in profit |
- | - | 12,374 | - | (13,802) | - | - | (1,428) |
| and loss | - | - | 7,737 | - | - | - | - | 7,737 |
| 30 June 2016 | 60,061 | 118,014 | 19,988 | 3,311 | (86,323) | (1,518) | 114,432 | 227,966 |
| COMPANY | Statutory reserves |
Special Actuarial reserves profit/(loss) reserves |
Other reserves |
Total | ||
|---|---|---|---|---|---|---|
| 1 January 2015 | 18,260 | 33,770 | (35) | 3,910 | 55,904 | |
| 30 June 2015 | 18,260 | 33,770 | (35) | 3,910 | 55,904 | |
| Actuarial profit/(loss) | - | - | (3) | - | (3) | |
| 31 December 2015 | 18,260 | 33,770 | (38) | 3,910 | 55,901 | |
| 1 January 2016 | 18,260 | 33,770 | (38) | 3,910 | 55,901 | |
| 30 June 2016 | 18,260 | 33,770 | (38) | 3,910 | 55,901 |
14 Borrowings
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Note | 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2016 | 31 Dec 2015 | |
| Long-term borrowings | |||||
| Bank borrowings | 232,033 | 215,569 | - | - | |
| Finance leases | 1,778 | 958 | - | - | |
| Bond loans | 949,843 | 953,298 | 219,905 | 224,488 | |
| From related parties | 25 | - | - | 43,850 | 43,850 |
| Total long-term borrowings | 1,183,654 | 1,169,826 | 263,755 | 268,338 | |
| Short-term borrowing | |||||
| Bank overdrafts | 739 | 445 | - | - | |
| Bank borrowings | 174,654 | 215,289 | - | - | |
| Bond loans | 89,161 | 106,039 | 4,769 | - | |
| Finance leases | 844 | 575 | - | - | |
| Total short-term borrowings | 265,397 | 322,348 | 4,769 | - | |
| Total borrowings | 1,449,051 | 1,492,174 | 268,524 | 268,338 |
Total borrowings include amounts from non-recourse subordinated debt amounting to a total of EUR 626.1 million 31.12.2015: EUR 630.9 million) from concession companies and in particular, EUR 97.2 million (31.12.2015: EUR 108.3 million) from ATTIKI ODOS SA and EUR 528.9 million (31.12.2015: EUR 522.6 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 | |||
|---|---|---|---|---|
| RATE | up to 6 months | 6 – 12 months | Total | |
| 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 | |
| FIXED | FLOATING RATE | |||
| RATE | up to 6 months | 6 – 12 months | Total | |
| 30 June 2016 | ||||
| Total borrowings | 368,383 | 710,275 | 7.270 | 1,085,929 |
| Effect of interest rate swaps | 363,122 | - | - | 363,122 |
| 731,505 | 710,275 | 7.270 | 1,449,051 |
COMPANY
| FLOATING RATE up to 6 months |
Total | |
|---|---|---|
| 31 December 2015 | ||
| Total borrowings | 268,338 | 268,338 |
| 268,338 | 268,338 | |
| 30 June 2016 | ||
| Total borrowings | 268,524 | 268,524 |
| 268,524 | 268,524 |
The maturities of long-term borrowings are as follows:
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2016 | 31 Dec 2015 | ||
| Between 1 and 2 years | 96,219 | 79,800 | 4,769 | 4,396 | |
| 2 to 5 years | 334,501 | 312,907 | 68,702 | 39,491 | |
| Over 5 years | 752,934 | 777,119 | 190,283 | 224,451 | |
| 1,183,654 | 1,169,826 | 263,755 | 268,338 |
Group borrowings are denominated in the following currencies:
| GROUP | ||
|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | |
| EUR | 1,326,161 | 1,360,083 |
| US DOLLAR (\$) | 3.067 | 3,129 |
| QATAR RIYAL (QAR) | 118,880 | 126,895 |
| ALBANIAN LEK (ALL) | 943 | 2,067 |
| 1,449,051 | 1,492,174 |
All Company borrowings are expressed in Euros.
In addition, as at 30.06.2016 ELLAKTOR had issued company guarantees amounting to EUR 244.7 million (31.12.2015: EUR 247.5 million) for the benefit of companies in which it held an interest, mainly to ensure bank credit lines or credit from suppliers.
Finance lease liabilities, which are presented in the above tables, are broken down as follows:
| GROUP | |||
|---|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | ||
| Finance lease liabilities – minimum lease payments | |||
| Under 1 year | 998 | 623 | |
| 1-5 years | 1,821 | 990 | |
| Total | 2,819 | 1,613 | |
| Less: Future finance costs of finance lease liabilities | (197) | (79) | |
| Present value of finance lease liabilities | 2,622 | 1,533 |
The present value of finance lease liabilities is broken down below:
| COMPANY | ||
|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | |
| Under 1 year | 844 | 575 |
| 1-5 years | 1,778 | 958 |
| Total | 2,622 | 1,533 |
The parent company has no finance lease liabilities.
15 Trade and other payables
The Company's liabilities from trade activities are free of interest.
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Note | 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2016 | 31 Dec 2015 | |
| Suppliers | 280,445 | 264,719 | 35 | 63 | |
| Accrued expenses | 91,372 | 58,284 | 490 | 1,351 | |
| Social security and other taxes | 23,656 | 40,913 | 153 | 404 | |
| Amounts due to construction contracts | 56,949 | 51,697 | - | - | |
| Prepayments for operating leases | 932 | 1,003 | - | - | |
| Other payables | 504,299 | 568,249 | 5,844 | 6,051 | |
| Total liabilities – Related parties | 25 | 5,450 | 9,942 | 4,812 | 3,874 |
| Total | 963,103 | 994,807 | 11,334 | 11,743 | |
| Non-current | 27,213 | 32,294 | 4,603 | 3,471 | |
| Current | 935,891 | 962,513 | 6,731 | 8,272 | |
| Total | 963,103 | 994,807 | 11,334 | 11,743 |
"Other liabilities" are broken down as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2016 | 31 Dec 2015 | |
| Sundry creditors | 122,718 | 184,148 | 5,545 | 5,659 |
| Advances from customers | 201,306 | 206,759 | - | - |
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2016 | 31 Dec 2015 | |
| Amounts due to contractors | 117,182 | 109,186 | 160 | 327 |
| Amounts due to Joint Operations | 44,695 | 51,851 | - | - |
| Fees payable for services provided and employee fees payable |
18,397 | 16,306 | 139 | 65 |
| 504,299 | 568,249 | 5,844 | 6,051 |
Total payables are denominated in the following currencies:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2016 | 31 Dec 2015 | |
| EUR | 622,376 | 651,391 | 11,334 | 11,743 |
| US DOLLAR (\$) | 25,473 | 13,952 | - | - |
| ROMANIA NEW LEU (RON) | 18,076 | 25,234 | - | - |
| BRITISH POUND (£) | 4,064 | 6,062 | - | - |
| SERBIAN DINAR (RSD) UNITED ARAB EMIRATES DIRHAM |
39,321 | 31,882 | - | - |
| (AED) | 16,239 | 12,370 | - | - |
| QATAR RIYAL (QAR) | 208,435 | 228,787 | - | - |
| ALBANIAN LEK (ALL) | 8,429 | 7,336 | - | - |
| BOSNIA-HERZEGOVINA MARK (BAM) | 1 006 | 1,378 | - | - |
| FYROM DINAR (MKD) | 11,775 | 8,556 | - | - |
| CHILEAN PESO (CLP) | 3,422 | 3,612 | - | - |
| ETHIOPIAN BIRR (ETB) | 2,062 | 2,539 | - | - |
| OTHER CURRENCIES | 2,425 | 1,708 | ||
| 963,103 | 994,807 | 11,334 | 11,743 |
16 Provisions
GROUP
| Provision for heavy maintenance |
Provision for landscape restoration |
Provision for unaudited years |
Other provisions |
Total | |
|---|---|---|---|---|---|
| 1 January 2015 | 119,829 | 1,119 | 2,240 | 43,431 | 166,619 |
| Additional provisions for the period | 1,505 | 28 | - | 3,748 | 5,281 |
| Currency translation differences | - | - | - | 670 | 670 |
| Used provisions for the year | (1,019) | - | - | (2,412) | (3,431) |
| 30 June 2015 | 120,315 | 1,147 | 2,240 | 45,436 | 169,139 |
| Additional provisions for the period | 4,516 | 329 | - | 13,260 | 18,106 |
| Currency translation differences | - | - | - | 266 | 266 |
| Used provisions for the year | (2,769) | (1) | (29) | (31,566) | (34,365) |
| 31 December 2015 | 122,063 | 1,475 | 2,211 | 27,396 | 153,146 |
| 1 January 2016 | 122,063 | 1,475 | 2,211 | 27,396 | 153,146 |
| Transfer from liabilities | - | 32 | - | - | 32 |
| Additional provisions for the period | 3,011 | - | - | 1,650 | 4,661 |
| Currency translation differences | - | - | - | (199) | (199) |
| Used provisions for the year Transfer to Provision for impairment of Trade |
(1,733) - |
- - |
- - |
(6,015) (1,920) |
(7,748) (1,920) |
| 30 June 2016 | 123,340 | 1,508 | 2,211 | 20,912 | 147,972 |
COMPANY
| Provision for unaudited years |
Other provisions | Total | |
|---|---|---|---|
| 1 January 2015 | 180 | 1,203 | 1,383 |
| 30 June 2015 | 180 | 1,203 | 1,383 |
| Used provisions for the year | - | (1,203) | (1,203) |
| 31 December 2015 | 180 | - | 180 |
| 1 January 2016 | 180 | - | 180 |
| 30 June 2016 | 180 | - | 180 |
| GROUP | COMPANY | |||
|---|---|---|---|---|
| Analysis of total provisions: | 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2016 | 31 Dec 2015 |
| Non-current | 133,550 | 134,245 | 180 | 180 |
| Current | 14,422 | 18,900 | - | - |
| Total | 147,972 | 153,146 | 180 | 180 |
17 Derivative financial instruments
As shown in the following table, long-term payables pertain to MOREAS SA to the amount of EUR 170,117 thousand (31.12.2015: EUR 152,255 thousand).
| GROUP | |||
|---|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | ||
| Non-current liabilities | |||
| Interest rate swaps for cash flow hedging | 172,875 | 155,637 | |
| Total | 172,875 | 155,637 | |
| Total payables | 172,875 | 155,637 | |
| Details of interest rate swaps | |||
| Notional value of interest rate swaps | 374,406 | 390,976 | |
| Fixed Rate | 1,73%-4,9% | 1,73%-4,9% | |
| Floating rate | Euribor | Euribor |
The cash flow hedge portion deemed ineffective and recognised in the Income Statement corresponds to a loss of EUR 893 thousand for H1 2016, whereas it corresponded to profit of EUR 40 thousand for H1 2015 (note 20). Gains or losses from interest rate swaps recognised as of 30 June 2016 in cash flow hedging reserves in Equity will be recognised in the Income Statement during repayment of loans.
18 Expenses per category
GROUP
| 1 Jan to 30 Jun 2016 | 1 Jan to 30 Jun 2015 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Note | Cost of sales |
Distribution costs |
Administrative expenses |
Total | Cost of sales |
Distribution costs |
Administrative expenses |
Total | ||||
| Employee benefits | 113,996 | 431 | 9,196 | 123,623 | 101,474 | 444 | 10,927 | 112,845 | ||||
| Inventories used Depreciation of tangible |
237,514 | 9 | 164 | 237,687 | 211,461 | - | 107 | 211,568 | ||||
| assets Depreciation of intangible |
32,316 | 2 | 749 | 33,068 | 19,071 | 3 | 1,021 | 20,095 | ||||
| assets Depreciation of |
6a, 6b | 33,403 | 1 | 477 | 33,880 | 35,808 | 1 | 41 | 35,850 | |||
| investment property Repair and maintenance expenses of tangible |
507 | - | 124 | 631 | 498 | - | 188 | 687 | ||||
| assets | 9,440 | - | 175 | 9,615 | 8,230 | 1 | 79 | 8,310 | ||||
| Operating lease rents | 21,169 | 233 | 740 | 22,142 | 20,648 | 231 | 526 | 21,405 | ||||
| Third-party fees | 121,564 | 758 | 8,894 | 131,216 | 95,331 | 1,188 | 8,703 | 105,223 | ||||
| Subcontractor fees (including insurance contributions for subcontractor personnel) |
191,267 | - | 31 | 191,297 | 156,302 | - | 9 | 156,311 | ||||
| Other | 35,491 | 503 | 4,847 | 40,840 | 32,673 | 337 | 3,952 | 36,962 | ||||
| Total | 796,666 | 1,937 | 25,397 | 824,001 | 681,497 | 2,206 | 25,554 | 709,256 |
COMPANY
| 1 Jan to 30 Jun 2016 | 1 Jan to 30 Jun 2015 | |||
|---|---|---|---|---|
| Administrative expenses |
Total | Administrative expenses |
Total | |
| Employee benefits | 365 | 365 | 361 | 361 |
| Depreciation of tangible assets Depreciation of investment |
24 | 24 | 32 | 32 |
| property | 218 | 218 | 375 | 375 |
| Repair and maintenance expenses of tangible assets |
- | - | 1 | 1 |
| Third-party fees | 743 | 743 | 683 | 683 |
| Other | 489 | 489 | 473 | 473 |
| Total | 1,839 | 1,839 | 1,925 | 1,925 |
19 Other income & other profit/ (loss)
| GROUP | COMPANY | ||||||
|---|---|---|---|---|---|---|---|
| Note | 1 Jan to | 1 Jan to | |||||
| 30 Jun 2016 | 30 Jun 2015 | 30 Jun 2016 | 30 Jun 2015 | ||||
| Other income | |||||||
| Income from participations & securities | 1,451 | 1,649 | - | - | |||
| Amortisation of grants received | 1 985 | 1,990 | - | - | |||
| Rents | 4,038 | 3,162 | 1,061 | 1,065 | |||
| Revenues from concession of rights (for concession companies) | 250 | 262 | - | - | |||
| Remuneration from participation in joint operations/joint | 1,616 | 805 | - | - | |||
| ventures Other |
4,290 | 3,076 | - | - | |||
| Total Other Income | 13,631 | 10,944 | 1,061 | 1,065 |
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Note | 1 Jan to | 1 Jan to | |||
| 30 Jun 2016 | 30 Jun 2015 | 30 Jun 2016 | 30 Jun 2015 | ||
| Other profit/(loss) | |||||
| Profit from the sale of financial assets categorised as available for sale & other financial assets |
222 | - | - | - | |
| Profit /(loss) from the disposal of subsidiaries | 1 | (286) | - | - | |
| Loss from the disposal of Associates | - | (3) | - | - | |
| Profit from the liquidation of Associates | 522 | - | 522 | - | |
| Profit from the disposal and write-off of tangible assets | 646 | 680 | - | - | |
| Impairment of available-for-sale financial assets | 7 | (9,674) | (651) | - | - |
| Impairment of investment in mining companies Adjustment of the concession right, due to amendment to the |
- | (19,840) | - | - | |
| concession agreement | 6b | (194,566) | - | - | - |
| Impairment provisions and write-offs | (1,300) | (258) | - | - | |
| Recognition of guaranteed receipt, due to amendment to the concession agreement |
6b, 8 |
193,530 | - | - | - |
| Compensation based on the concession agreement | 13,174 | - | - | - | |
| Other profit/(losses) | 2,560 | 636 | 7 | (127) | |
| Total Other profit/(loss) | 5,115 | (19,722) | 529 | (127) | |
| Total | 18,745 | (8,777) | 1,590 | 939 |
As detailed in note 6b, due to amending the concession agreement of MOREAS SA, profit resulted from recognition of the Guaranteed receipt from the Hellenic State, amounting to EUR 193,530 thousand and, simultaneously, a loss of EUR 194,566 thousand resulted from an adjustment to the value of the concession right. Therefore, the overall net impact on the Group corresponded to a loss of EUR 1,036 thousand.
20 Financial income/(expenses)
| COMPANY | ||||
|---|---|---|---|---|
| 1 Jan to | ||||
| GROUP 1 Jan to 30 Jun 2016 30 Jun 2015 9,085 6,537 9,085 6,537 (39,990) (44,886) (27) (41) (40,017) (44,927) ODOS SA (1,413) (1,478) Other financial expenses (1,413) (1,478) 192 29 (893) 40 (6,974) - (7,676) 69 |
30 Jun 2016 | 30 Jun 2015 | ||
| Financial income | ||||
| Interest income | 2 | 2 | ||
| Total financial income | 2 | 2 | ||
| Financial expenses | ||||
| Interest expenses involving bank loans | (7,135) | (7,559) | ||
| Interest expenses related to financial leases | - | - | ||
| Interest expenses | (7,135) | (7,559) | ||
| Finance cost of provision for heavy maintenance of ATTIKI | ||||
| - | - | |||
| - | - | |||
| Net gains/(losses) from the translation of borrowings | - | - | ||
| Profit/ (loss) from interest rate swaps to hedge cash flows – Transfer from reserve |
- | - | ||
| Loss recognised from amending the Swap agreement of MOREAS SA |
- | - | ||
| - | - | |||
| Total financial expenses | (49,106) | (46,336) | (7,135) | (7,559) |
21 Income tax
The income tax included in the interim income statement and the interim statement of comprehensive income is broken down as follows:
| GROUP | COMPANY | |||||
|---|---|---|---|---|---|---|
| 1 Jan to | 1 Jan to | |||||
| 30 Jun 2016 | 30 Jun 2015 | 30 Jun 2016 | 30 Jun 2015 | |||
| Tax for the year | 32,225 | 17,049 | - | - | ||
| Deferred tax | (15,663) | (10,224) | - | 128 | ||
| Total | 16,562 | 6,825 | - | 128 |
Deferred taxation is calculated based on temporary differences by using the tax rate that applies in the countries where the Group companies operated as at 30.06.2016. Most of the deferred tax has resulted from the amortisation of different assets and from liabilities under construction contracts.
22 Earnings per share
| GROUP | ||
|---|---|---|
| 1 Jan to | ||
| 30 Jun 2016 | 30 Jun 2015 | |
| Profit/(loss) attributable to the owners of the parent (in EUR thousand) |
(30,903) | (36,961) |
| Weighted average of ordinary shares (in thousands) | 172,431 | 172,431 |
| Restated basic earnings per share (in EUR) | (0,1792) | (0,2144) |
| COMPANY | ||
| 1 Jan to | ||
| 30 Jun 2016 | 30 Jun 2015 | |
| Profit/(loss) attributable to the owners of the parent (in EUR thousand) |
(6,997) | 21,227 |
| Weighted average of ordinary shares (in thousands) | 172,431 | 172,431 |
23 Dividends per share
The Annual Ordinary General Meeting of Shareholders held on 24.06.2016 decided not to distribute a dividend for FY2015. Similarly, no dividend had been distributed for FY2014. 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.
24 Contingent assets and liabilities
(a) Proceedings have been initiated against the Group for labor 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 labor 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 28. The Group's tax liabilities for these years have not been finalised yet and, therefore, additional charges may arise when the relevant audits are performed by the tax authorities. The provisions recognised by the Group for unaudited years stand at EUR 2,211 thousand and for the parent company at EUR 180 thousand (note 16). 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. PricewaterhouseCoopers S.A. has already undertaken the parent's tax audit for financial year 2015. Also, a tax audit for 2015 is underway by the competent audit firms for the Group's subsidiaries based in Greece. The Company's management is not expecting significant tax liabilities, upon completion of the tax audit, other than those posted and presented in the financial statements.
In note 28, Group companies marked (*) in the unaudited tax years column are companies incorporated in Greece that are subject to mandatory audit by audit firms which have received tax compliance certificates for fiscal years 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 Judgment No 718/2015 by the Council of State referring the case to the Athens Administrative Court of Appeals. A new hearing date was set for 03.11.2016 before the Athens Administrative Court of Appeals.
(e) In the context of an inquiry carried out by the Hellenic Competition Commission on public works tenders to detect possible infringements of Article 1 of Law 3959/2011 (and/or Article 1 of Law 703/1977) on the protection of free competition, as currently in force, and of Article 101 of the Treaty on the functioning of the European Union (TFEU) by contracting companies, a relevant Recommendation was notified to us. The Recommendation is not binding on the plenum of the Hellenic Competition Commission, which will have to check whether there is an infringement, and therefore the outcome of the procedure cannot be estimated reliably.
(f) On 15.06.2016, Helector Cyprus Ltd (a wholly-owned subsidiary of HELECTOR) was indicted for alleged unlawful practices of its former managers in the context of its activities in the Republic of Cyprus. The hearing was set for late September 2016 and, if the company is convicted, penalties (e.g. a fine) will be imposed, which are not expected, though, to have a significant impact on the Group's financial position.
25 Transactions with related parties
The total amounts of sales and purchases from period start, and the balances of receivables and payables at period end, as these have arisen from transactions with related parties in accordance with IAS 24, are as follows:
| GROUP 1 Jan to |
COMPANY | |||||
|---|---|---|---|---|---|---|
| 1 Jan to | ||||||
| 30 Jun 2016 | 30 Jun 2015 | 30 Jun 2016 | 30 Jun 2015 | |||
| (a) | Sales of goods and services | 52,322 | 59,243 | 1,354 | 1,263 | |
| Sales to subsidiaries | - | - | 1,354 | 1,263 | ||
| Other operating income | - | - | 1,354 | 1,263 | ||
| Sales to associates | 2,534 | 4,951 | - | - | ||
| Sales | 1,522 | 4,055 | - | - | ||
| Other operating income | 1,012 | 896 | - | - | ||
| Sales to related parties | 49,788 | 54,292 | - | - | ||
| Sales | 47,382 | 52,143 | - | - | ||
| Other operating income | 2,406 | 2,149 | - | - | ||
| b) | Purchases of goods and services | 8,368 | 2,641 | 1,467 | 1,495 | |
| Purchases from subsidiaries | - | - | 1,467 | 1,495 | ||
| Administrative expenses | - | - | 17 | 13 | ||
| Other operating expenses | - | - | 331 | 334 | ||
| Financial expenses | - | - | 1,119 | 1,148 | ||
| Purchases from associates | 16 | 158 | - | - | ||
| Cost of sales | 16 | 158 | - | - | ||
| Purchases from related parties | 8,353 | 2,483 | - | - | ||
| Cost of sales | 8,253 | 2,483 | - | - | ||
| Administrative expenses | 100 | - | - | - | ||
| c) | Income from dividends | - | - | 385 | 29,899 | |
| (d) | Key management compensation | 3,061 | 3,695 | 451 | 458 |
| COMPANY | ||||||
|---|---|---|---|---|---|---|
| 30 Jun 2016 | 31 Dec 2015 | 30 Jun 2016 | 31 Dec 2015 | |||
| Receivables | 110,064 | 123,505 | 12,579 | 19,417 | ||
| Receivables from subsidiaries | - | - | 12,166 | 19,282 | ||
| Trade | - | - | 1,509 | 1,124 | ||
| Other receivables | - | - | 4,291 | 4,291 | ||
| Dividends receivable | - | - | 6,300 | 13,800 | ||
| Short-term borrowings | - | - | 67 | 67 | ||
| Receivables from associates | 60,030 | 59,049 | 387 | 1 | ||
| Trade | 4,252 | 4,484 | 1 | 1 | ||
| Other receivables | 7,196 | 7,020 | - | - | ||
| Dividends receivable | 385 | - | 385 | - | ||
| Long-term borrowings | 48,197 | 47,544 | - | - | ||
| GROUP |
| COMPANY | |||||
|---|---|---|---|---|---|
| GROUP 30 Jun 2016 31 Dec 2015 Receivables from other related parties 50,035 64,456 Trade 20,957 35,462 Other receivables 8,309 8,475 Short-term borrowings 26 133 Long-term borrowings 20,742 20,387 Liabilities 5,450 9,942 Payables to subsidiaries - - Suppliers - - Other payables - - Financing – Long-term borrowings - - Payables to associates 206 242 Suppliers 204 239 Other payables 2 3 Payables to other related parties 5,244 9,701 |
30 Jun 2016 | 31 Dec 2015 | |||
| 26 - |
133 - |
||||
| - | - | ||||
| 26 | 133 | ||||
| - | - | ||||
| b) | 48,662 | 47,724 | |||
| 48,662 | 47,724 | ||||
| 292 | 306 | ||||
| 4,520 | 3,568 | ||||
| 43,850 | 43,850 | ||||
| - | - | ||||
| - | - | ||||
| - | - | ||||
| - | - | ||||
| Suppliers | 4,790 | 4,669 | - | - | |
| Other payables | 454 | 5,032 | - | - | |
| c) | Amounts payable to key management | 438 | 300 | 358 | - |
All transactions mentioned are arms' length transactions.
26 Other notes
-
- No liens exist on fixed assets other than mortgages, as loan collaterals, on a parent company property at 25 Ermou Street, Kifissia, and on properties of the subsidiary YIALOU COMMERCIAL & TOURISM SA, and, specifically, on building plots OTE71 and OTE72 in Yialou in Spata, Attica, on which mortgage No 29547/01.04.2011, amounting to EUR 42 million, has been registered to secure the Bond Loan Agreement 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 on the "Kamba" Estate, amounting to a total of approximately EUR 14.6 million, to secure the Bond Loan Agreement of 29.04.2014, amounting to EUR 10.4 million.
-
- The number of employees as of 30.06.2016 was 19 persons for the Company and 5,538 persons for the Group (excluding Joint Ventures); the relevant numbers as at 30.06.2015 were 18 and 5,568, respectively.
-
- The Annual Ordinary General Meeting of Shareholders, held on 24.06.2016, decided to adopt a plan for the purchase of treasury shares standing up to 10% of the company's paid-up share capital, as applicable, the treasury shares already held by the Company under its General Meeting resolutions of 10.12.2007 and 09.12.2008, representing 2.58% of its current paid-up capital, being taken into account in the above percentage rate. The duration of the program was set to two (2) years of the date of approval thereof by the General Meeting, i.e. up until 23 June 2018, and any shares would be purchased at a minimum market price of EUR six cents (EUR 0.60) and a maximum market price of EUR three (EUR 3.00) per share purchased. The company's Board of Directors was also authorised to take care of all relevant formalities and procedures, including obtaining written consent from the company's bondholding-lending banks, in accordance with the relevant lending agreements (the procedure for obtaining consent from the lending banks is currently in progress).
ELLAKTOR SA Interim summary financial reporting for the period from 1 January to 30 June 2016
All amounts are in EUR thousand, unless stated otherwise
27 Events after the reporting date
No events took place after the date of the summary financial report of 01.01-30.06.2016 having a material impact on the understanding of this interim summary financial report, which should either be notified or cause a modification to be made to the figures set out in the published financial statements.
28Group participations
28.a The companies of the Group, which consolidated under the full consolidation method, are as follows:
| PA RE NT % |
30.0 6.20 16 |
PA RE NT % 31. 12.2 |
015 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| S/N | CO MP AN Y |
GIS D O CE RE TE RE FFI |
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 |
FIS CA L Y EA RS WI TH TA X CO MP LIA NC E C ER TIF ICA TE * & UN AU DIT ED YE AR S |
| 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 KO OU SA IKI UN |
GR EEC E |
ON EN VIR ME NT |
92.4 2 |
92.4 2 |
92.4 2 |
92.4 2 |
201 0, 2 011 -20 14* , 20 15 |
||
| 3 | EO LIK A P AR KA MA LEA SA |
GR EEC E |
WIN D F AR MS |
37. 12 |
37. 12 |
37. 12 |
37. 12 |
201 0, 2 011 -20 13* , 20 14-2 015 |
||
| 4 | AE OL IKI KA ND ILIO U 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 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 I O OU IAS SA LIK LY MP EV |
GR EEC E |
AR MS WIN D F |
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 ON IAS SA ED |
GR EEC E |
AR MS WIN D F |
64.5 0 |
64.5 0 |
64.5 0 |
64.5 0 |
201 0, 2 011 -20 13* , 20 14-2 015 |
||
| 10 | EO OL AO ON SA AL PHA LIK I M N L AK IA |
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 |
||
| 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 |
79.3 1 |
79.3 1 |
201 0, 2 011 -20 14* , 20 15 |
||
| 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 |
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 ISA TIO N S A RIL |
GR EEC E |
ON EN VIR 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 |
73.4 6 |
73.4 6 |
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 I OD OS SA TIK |
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 | YIA LO U E MP OR IKI & TO UR IST 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 |
||
| 28 | PPC S – ECH NO DO RE NE WA BLE ELL INI KI T 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 | NIS AL SA DIE TH KI |
GR EEC E |
REA STA LO L E TE DE VE PM EN T |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 2-2 014 *, 2 015 |
||
| 30 | DI- LIT HO S S A |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- |
| PA | RE NT % 30.0 6.20 |
16 | PA | RE NT % 31. 12.2 |
015 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| S/N | CO AN MP Y |
GIS D O CE RE TE RE FFI |
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 |
FIS CA RS L Y EA WI TH TA X CO LIA NC E C ICA * & MP ER TIF TE UN AU DIT ED YE AR S |
| 31 | DO AL 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 |
||
| 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 EEK NU RSE RIE S S A |
GR EEC E |
OT HE R |
50.0 0 |
50.0 0 |
50.0 0 |
50.0 0 |
15 201 0, 2 011 -20 14* , 20 |
||
| 36 | HE LLE NIC EN ERG Y & DE VE LO PM EN T S 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 | ECH NO DO I AN OS SA ELL INI KI T MIK EM |
GR EEC E |
AR MS WIN D F |
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 |
201 0, 2 011 -20 14* , 20 15 |
||
| 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 |
97,2 2 |
97,2 2 |
- | ||
| 1 42 |
1 RO ERG ON ELE KT LT D |
GR EEC E |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
1 100 .00 |
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 |
85.0 0 |
9.44 | 94.4 4 |
200 9-2 010 , 20 11-2 014 *, 2 015 |
| 443 | 3 HE LEC TO R-D OA L O E |
GR EEC E |
EN VIR ON ME NT |
94.4 4 |
94,4 41 |
- | - | - | ||
| 45 | ILIO SAR 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 |
||
| 46 | ILIO SAR AN DR AV IDA S S A |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0-2 015 |
||
| 47 | ILIO SAR AN OU SA KR IDI |
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 |
||
| 48 | 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 |
015 201 0, 2 011 -20 13* , 20 14-2 |
||
| 49 | 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 |
||
| 50 | KA STO 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 |
||
| 51 | JV ELT ECH AN EM OS SA –TH . SI ETI S |
GR EEC E |
WIN D F AR MS |
64.5 0 |
64.5 0 |
64.5 0 |
64.5 0 |
201 0 - 201 5 |
||
| 52 | JV ELT ECH EN ERG 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 |
||
| 53 | JV 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 |
||
| 54 | 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 |
||
| 55 | JV 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 |
||
| 56 | 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 |
||
| 57 | 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 |
||
| 58 | 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 |
||
| 59 | 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 |
||
| 60 | 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 |
||
| 61 | RO AD TE LEC OM MU NIC AT ION 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 |
||
| 62 | 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 |
||
| 63 | 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 |
||
| 64 | PAN TEC HN IKI SA |
GR EEC E |
OT HE R |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 14* , 20 15 |
| PA | RE NT % 30.0 6.20 |
16 | PA | RE NT % 31. 12.2 015 |
||||||
|---|---|---|---|---|---|---|---|---|---|---|
| S/N | CO MP AN Y |
RE GIS TE RE D O FFI CE |
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 |
FIS CA EA RS TA L Y WI TH X CO MP LIA NC E C ER TIF ICA TE * & AU AR S UN DIT ED YE |
| 65 | 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 |
||
| 66 | PLO –K AT 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 |
||
| 67 | 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 |
||
| 68 | 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 |
||
| 69 | 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 |
||
| 70 | AK TO R A FRI CA LT D |
CY PRU S |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 1-20 15 |
||
| 1 71 |
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 |
100 .00 |
1 100 .00 |
- | ||
| 72 | 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 |
||
| 73 | 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 |
||
| 74 | 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 |
||
| 75 | AK TO R C ON TRA CTO RS LTD |
CY PRU S |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 9-2 015 |
||
| 76 | AK TO .O.O OG RA R D . BE D |
SER BIA |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 77 | AK TO R D .O.O . SA RA JEV O |
BO SNI A-H ERZ EG OV INA |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 78 | AK TO R E NT ERP RIS ES LTD |
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 |
||
| 79 | AK TO R K UW AIT WL L |
KU WA IT |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 8-2 015 |
||
| 80 | 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 |
||
| 81 | 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 |
- | ||
| 82 | 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 |
- | ||
| 83 | 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 |
- | ||
| 84 | BIO SAR AM ER ICA IN C |
USA | CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 853 | C 3 BIO SAR AM ER ICA IN |
USA | CO NST RU CTI ON S & QU AR RIE S |
.003 100 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 861 | BIO SAR BR ASI L - EN ERG IA R EN OV AV EL LTD A |
BR AZ IL |
CO NST RU CTI ON S & QU AR RIE S |
91 99.9 |
99.9 9 |
- | - | - | ||
| 87 | BIO SAR CH ILE Sp A |
CH ILE |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 881 | S 1 BIO SAR DO MIN ICA NA SA |
DO MIN ICA N R EPU BLI C |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
- | - | - | ||
| 89 | BIO SAR EN ERG Y ( UK ) LT D |
UN ITE D K ING DO M |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 90 | BIO SAR HO LD ING S L TD |
CY PRU S |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 1-20 15 |
||
| 91 | BIO SAR PA NA MA Inc |
PAN AM A |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 92 | 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 |
||
| 93 | 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 |
||
| 94 | CO PRI -AK TO R |
AL BA NIA |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 4-2 015 |
||
| 95 | BA JAI RA WA DU I FU H F REE Y J V |
UA E |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 96 | AK TO S L ELL R V EN TU RE TD |
CY S PRU |
CO NC ESS ION S |
98.6 1 |
98.6 1 |
98.6 1 |
98.6 1 |
201 1-20 15 |
||
| 97 | 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 |
015 200 6-2 |
||
| 98 | 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 |
Interim summary financial reporting for the period from 1 January to 30 June 2016
| PA | RE NT % 30.0 6.20 |
16 | PA | RE NT % 31. 12.2 |
015 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| S/N | CO MP AN Y |
RE GIS TE RE D O FFI CE |
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 |
FIS CA L Y EA RS WI TH TA X CO MP LIA NC E C ER TIF ICA TE * & UN AU DIT ED YE AR S |
| 99 | 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 |
200 5-2 015 |
||
| 100 | 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 |
||
| 101 | 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 |
||
| 102 | 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 |
||
| 103 | 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 |
||
| 104 | 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 |
||
| 1 105 |
1 IOA NN A P RO PER TIE S S RL |
RO MA NIA |
CO NST CTI ON S & QU S RU AR RIE |
100 .00 |
1 100 .00 |
100 .00 |
1 100 .00 |
200 7-2 015 |
||
| 106 | JEB EL AL I SE WA GE TR EA TM EN T P LA NT JV |
UA E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 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 |
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 NS TRU CTI ON EQ UIP ME NT & TRA G DIN |
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 | PM S P RO PER TY MA NA GE ME NT SE RV ICE S S A |
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 13* , 20 14-2 015 |
||
| 113 | PRO CO NST CT SRL FIT RU |
RO MA NIA |
STA LO REA L E TE DE VE PM EN T |
55.4 6 |
55.4 6 |
55.4 6 |
55.4 6 |
200 6-2 015 |
||
| 114 | RED S R EA L E STA TE DE VE LO PM EN T S A |
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 |
||
| 1 115 |
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 |
100 .00 |
1 100 .00 |
- | ||
| 116 | 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 |
||
| 117 | 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 |
||
| 2 118 |
2 STA RTM AR T L TD |
CY PRU S |
OT HE R |
- | - | - | - | 200 6-2 015 |
||
| 119 | 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
The following companies, which had not been consolidated in the annual financial statements as of 31.12.2015, were first consolidated in the interim summary financial report of 30.06.2016:
BIOSAR BRASIL - ENERGIA RENOVAVEL LTDA, with registered office in Brazil.
BIOSAR DOMINICANA SAS, with registered office in the Dominican Republic.
Furthermore, the following companies, in addition to the ones mentioned above, had not been consolidated as at 30.06.2015:
A. The following companies were formed:
- AKTOR & AL ABJAR CONTRACTING FOR TRADING AND CONTRACTING, with registered office in Qatar (1st consolidation in the condensed interim financial statements as of 30.09.2015)
- LASTIS ENERGY INVESTMENTS LTD, with registered office in Cyprus (1st consolidation in the condensed interim financial statements as of 30.09.2015)
- Β. The following companies were acquired:
- TSOGKAS ANASTASIOS- THEODORAKIS GEORGIOS & SIA (GENERAL PARTNERSHIP) with registered office in Greece (1st consolidation in the condensed interim financial statements as of 30.09.2015)
- ELEKTROERGON LTD with registered office in Greece (1st consolidation in the condensed interim financial statements as of 30.09.2015)
- SAREO ENTERPRISES LTD, with registered office in Cyprus (1st consolidation in the condensed interim financial statements 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:
Compared to the interim summary financial report of 30.06.2015, STARTMART LTD was not consolidated as it was dissolved in Q4 2015 with no significant effect on the Group.
3Change in the consolidation method
Compared to the consolidated financial statements as of 31.12.2015, a change to the method of consolidation was made for the company BIOSAR HELECTOR-DOAL OE (ex HELECTOR SA- ENVITEC SA OE) from the equity method to that of full consolidation because the subsidiary DOAL SA acquired 25% of its share capital, and the Group exercises control.
Compared to the interim summary financial report of 30.06.2015, a change to the method of consolidation was made for the company BIOSAR AMERICA LLC (ex GREENWOOD BIOSAR LLC) from the equity method to that of full consolidation because the subsidiary BIOSAR AMERICA LLC acquired 100% of its 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%.
28.b The companies of the Group consolidated using the equity method are as follows:
| PA RE NT % 30.0 6.20 16 |
PA RE NT % 31. 12.2 015 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
FIS CA L Y EA RS WI TH TA X C OM PLI AN CE CE RT IFI CA TE * & UN AU DIT ED YE AR S |
| Ass ocia tes |
||||||||||
| 1 | AT HE NS CA R P AR K S A |
GR EEC E |
CO NC ESS ION S |
22. 14 |
22. 14 |
21.7 6 |
21.7 6 |
200 7-2 015 |
||
| 2 1 | 1 AN OD OM SA EM IKI |
GR EEC E |
WIN D F AR MS |
- | - | 201 0-2 015 |
||||
| 3 | AE GE AN MO TO RW AY SA |
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 A S A FYR |
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 |
| PA | RE NT % 30.0 6.20 16 |
PA RE NT % 31. 12.2 015 |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| S/N | CO MP AN Y |
GIS RE D OF 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 |
FIS CA EA RS TA X C OM AN CE L Y WI TH PLI CE RT IFI CA TE * & UN AU DIT ED YE AR S |
| 6 | GE A L ITO GIA SA FYR UR |
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 T D YN AM IC C ON STR UC TIO N |
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 | ELL INI KE S A NA PLA SEI S S A |
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 |
46.4 5 |
46.4 5 |
46.4 5 |
46.4 5 |
201 0, 2 011 -20 14* , 20 15 |
||
| 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 |
||
| 12 | POU NE NT IS E NE RG Y S A |
GR EEC E |
WIN D F AR MS |
- | - | 201 0-2 015 |
||||
| 13 | CH DO NA SA ELI |
GR EEC E |
REA STA LO L E TE DE VE 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 S PRU |
QU AR S RIE |
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 SA |
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 |
||
| 16 1 | A 1 ELP ED ISO N E NE RG Y S |
GR EEC E |
OT HE R |
- | - | 200 9-2 010 , 20 11-2 014 *, 2 015 |
||||
| 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 |
||
| 18 2 | C 2 GR EEN WO OD BIO SAR LL |
USA | CO NST CTI ON S & QU AR S RU RIE |
- | - | - | ||||
| 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 |
|||||||||
| 242 | E 2 LEC TO R S OA L S A O HE A- D |
GR EEC E |
EN VIR ON ME NT |
- | - | 70.8 3 |
70.8 3 |
201 0-2 015 |
||
| 25 | TH ERM AIK I OD OS 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 |
||
| 26 | AIK ES DIA OM ES SA TH ERM DR |
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 DE VE LO PM EN T L LC |
OM AN |
CO NST RU CTI ON S & QU AR RIE S |
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:
Compared to the interim summary financial report of 30.06.2015, ELPEDISON ENERGY SA was not consolidated as it was acquired by ELPEDISON SA in Q3 2015
2Change in the consolidation method
Compared to the consolidated financial statements as of 31.12.2015, HELECTOR SA- DOAL SA OE (ex HELECTOR SA- ENVITEC SA OE), which became a subsidiary inQ1 2016, was not consolidated.
Compared to the interim summary financial report of 30.06.2015, BIOSAR AMERICA LLC mentioned above, BIOSAR AMERICA LLC (ex GREENWOOD BIOSAR LLC), which became a subsidiary in Q3 2015, was not consolidated.
The Share of loss from holdings that are accounted for using the equity method presented in the Income Statement amounts to losses of EUR 3,854 thousand in H1 2016, owing primarily to losses incurred by of ELPEDISON SA and AEGEAN MOTORWAY SA. The respective amount in H1 2015, i.e. profit of EUR 6,214 thousand, is owed primarily to losses incurred by ELPEDISON SA, AEGEAN MOTORWAY SA and BIOSAR AMERICA LLC (ex GREENWOOD BIOSAR LLC).
28.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 period as newly established, and they had not been incorporated in the immediately previous period, i.e. 31.12.2015 (IPP index) or in the respective period of the previous year, i.e. 30.06.2015 (RPY index).
| S/N | JOI NT OP ER AT ION |
RE D OF GIS TE RE FIC E |
HO ) 30.0 LD ING (% 6.20 16 |
UN AU DIT ED YE AR S |
FIR ST TIM E C ON SO LID AT ION |
|
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R ) PY |
|||||
| 1 | J/V AK TO R S A - IMP REG ILO SP A |
GR EEC E |
60.0 0 |
201 0-2 015 |
0 | 0 |
| 2 | J/V AK TO R S A - IMP REG ILO SP A |
GR EEC E |
99.9 0 |
201 0-2 015 |
0 | 0 |
| 3 | "J/V AK TO R S A – A S A- B IOT SA" A S A- BIO SA -AK TO R S A TE RN ER – T ERN TER |
GR EEC E |
33.3 3 |
201 0-2 015 |
0 | 0 |
| 4 | 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 |
| 5 | J/V AK TO R S A - J & P A VA X S A – PA EC SA NT HN IKI |
GR EEC E |
65.7 8 |
201 0-2 015 |
0 | 0 |
| 6 | J/V AK TO R S A – MI CH AN IKI SA –M OC HL OS SA –AL TE SA - AE GE K |
GR EEC E |
45. 12 |
201 0-2 015 |
0 | 0 |
| 7 | 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 |
| 8 | J/V AK TO R S A - CH AL OG SAS SA .I. K RIT |
GR EEC E |
47.5 0 |
201 0-2 015 |
0 | 0 |
| 9 | 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 |
| 10 | J/V AT TIK I OD OS – C ON STR UC TIO N O F E LEF SIN A-S TA VR OS- SPA TA RO AD & W.I MIT OS RIN GR OA D |
GR EEC E |
59.2 7 |
201 0-2 015 |
0 | 0 |
| 11 | J/V AT TIK AT SA – A KT OR SA |
GR EEC E |
30.0 0 |
201 0-2 015 |
0 | 0 |
| 121 | 1 J/V TO MI – A KT OR (A PO SEL EM I D AM ) |
GR EEC E |
.001 100 |
201 0-2 015 |
0 | 0 |
| 13 | J/V SIE NS AG – A OR SA A S A ME KT – T ERN |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 141 | 1 J/V AK TO R S A – PA NT ECH NIK I SA |
GR EEC E |
.001 100 |
201 0-2 015 |
0 | 0 |
| 15 | 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 |
| 16 | J/V AK TO R S A – AE GE J & P A VA X-S K - ELI |
GR EEC E |
30.0 0 |
201 0-2 015 |
0 | 0 |
| 17 | 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 |
| 18 | J/V AT NA SA – A OR SA HE KT |
GR EEC E |
30.0 0 |
201 0-2 015 |
0 | 0 |
| 19 | J/V AK TO R S A – TE RN A S A - J&P AV AX SA |
GR EEC E |
11.1 1 |
201 0-2 015 |
0 | 0 |
| 20 | J/V J& P-A VA NA SA – A OR SA X – TER KT |
GR EEC E |
33.3 3 |
201 0-2 015 |
0 | 0 |
| S/N | JOI OP AT ION NT ER |
RE D OF GIS TE RE FIC E |
) 30.0 (% HO LD ING 6.20 16 |
UN AU DIT ED YE AR S |
ST E C FIR TIM |
ON SO AT ION LID |
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R PY ) |
|||||
| 21 | 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 |
| 22 | J/V AK TO TO AT OM O R – MI- |
GR EEC E |
51.0 0 |
201 0-2 015 |
0 | 0 |
| 23 | J/V AK TO R S A -J P A VA X S A-P AN TEC HN IKI SA -AT TIK AT SA |
GR EEC E |
59.2 7 |
201 0-2 015 |
0 | 0 |
| 24 | J/V AK TO R S A – NA SA TER |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 25 | J/V AT HE NA SA – A KT OR SA |
GR EEC E |
30.0 0 |
201 0-2 015 |
0 | 0 |
| 26 | J/V KA STO R – AK TO R M ESO GE IOS |
GR EEC E |
53.3 5 |
201 0-2 015 |
0 | 0 |
| 27 | J/V (CA RS) LA RIS AS (EX ECU TO R) |
GR EEC E |
81.7 0 |
201 0-2 015 |
0 | 0 |
| 28 | J/V AK TO R-A EG EK -EK TER -TE RN A ( CO NST R. O F O A H AN GA R) E XE CU TO R |
GR EEC E |
52.0 0 |
201 0-2 015 |
0 | 0 |
| 291 | R 1 J/V AN APL ASI AN O L IOS ION (A KT OR – T OM I) E XE CU TO |
GR EEC E |
.001 100 |
201 0-2 015 |
0 | 0 |
| 30 | 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 |
| 31 | 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 |
| 32 | J/V AK TO R S A – AL SA TE |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 33 | 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 |
| 34 | 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 |
| 35 | J/V GE A FYR |
GR EEC E |
20.3 2 |
200 8-2 015 |
0 | 0 |
| 36 | J/V AE GE K – BIO TER SA – A KT OR SA – E KT ER SA |
GR EEC E |
40.0 0 |
200 9-2 015 |
0 | 0 |
| 37 | J/V AK TO R S A – AT NA SA OD OM I SA HE -TH EM ELI |
GR EEC E |
71.0 0 |
201 0-2 015 |
0 | 0 |
| 38 | 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 |
| 39 | J/V AK TO R-T OM I-A LTE -EM PED OS (OL PIC LLA GE LA SCA G) YM VI ND PIN |
GR EEC E |
45.3 3 |
201 0-2 015 |
0 | 0 |
| 40 | 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 |
| 41 | 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 - GI OV AN NI PUT IGN AN O & FIG LI Srl |
GR EEC E |
53.3 3 |
201 0-2 015 |
0 | 0 |
| 42 | J/V AK TO R S A – DO MO TEC SA LIO DO SA A S A – SA HN IKI – T HE ME MI – T ERN ET ETH |
GR EEC E |
25.0 0 |
201 0-2 015 |
0 | 0 |
| 43 | J/V AT NA SA – A OR SA HE KT |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 44 | JV AK TO R C OPR I |
KU WA IT |
50.0 0 |
- | 0 | 0 |
| 45 | JV QA TA R |
QA TA R |
40.0 0 |
- | 0 | 0 |
| 461 | 1 JV AK TO R S A - AK TO R B UL GA RIA SA |
BU LG AR IA |
.001 100 |
201 0-2 015 |
0 | 0 |
| 471 | R 1 JOI IOS ERG TO NT VE NT UR E B AR EN Y - AK |
LG BU AR IA |
.001 100 |
201 0-2 015 |
0 | 0 |
| 481 | 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 |
.001 100 |
201 0-2 015 |
0 | 0 |
| 49 | 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 |
| 50 | J/V TO MI SA – E LTE R S A |
GR EEC E |
50.0 0 |
200 9-2 015 |
0 | 0 |
| 511 | J/V TO MI SA – A KT OR SA |
GR EEC E |
.001 100 |
201 0-2 015 |
0 | 0 |
| 521 | 1 J/V KA STO R S A – TO MI SA |
GR EEC E |
.001 100 |
201 0-2 015 |
0 | 0 |
| 53 | J/V KA STO R S A – EL TER SA |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| S/N | JOI OP AT ION NT ER |
GIS RE D OF TE RE FIC E |
HO ) 30.0 ING (% LD 6.20 16 |
AU UN DIT ED YE AR S |
ST E C ON SO AT ION FIR TIM LID |
|
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R PY ) |
|||||
| 54 | J/V ER GO SA – T OM I SA |
GR EEC E |
15.0 0 |
201 0-2 015 |
0 | 0 |
| 55 | 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 |
| 56 | 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 |
| 57 | TA GA RA S L AN JV DE DFI LL |
GR EEC E |
30.0 0 |
200 6-2 015 |
0 | 0 |
| 581 | 1 JV HE LEC TO R S A-B ILF ING ER BER GE R (C YPR US - PA PHO S L AN DFI LL) |
CY PRU S |
.001 100 |
200 6-2 015 |
0 | 0 |
| 59 | JV DE TEA LA - HE LEC TO R-E DL LT D |
GR EEC E |
30.0 0 |
201 0-2 015 |
0 | 0 |
| 60 | 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 |
| 61 | 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 |
| 621 | 1 LEC TO R S A-B ING GE R (M AR AT HO TA LA L & AC CE SS WA Y) JV HE ILF ER BER UN ND FIL |
CY S PRU |
.001 100 |
200 6-2 015 |
0 | 0 |
| 63 | J/V HE LEC TO R– AR SI |
GR EEC E |
80.0 0 |
201 0-2 015 |
0 | 0 |
| 64 | JV LA MD A – ITH AK I & HE LEC TO R |
GR EEC E |
30.0 0 |
200 7-2 015 |
0 | 0 |
| 65 | J/V HE LEC TO R– ERG OSY N S A |
GR EEC E |
70.0 0 |
201 0-2 015 |
0 | 0 |
| 66 | 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 |
| 671 | A 1 J/V TO MI SA –HE LEK TO R S |
GR EEC E |
.001 100 |
200 7-2 015 |
0 | 0 |
| 68 | J/V KA STO R - P& C D EV ELO PM EN T |
GR EEC E |
70.0 0 |
201 0-2 015 |
0 | 0 |
| 69 | 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 |
| 70 | J/V AK TO R S A – AT HE NA |
GR EEC E |
50.0 0 |
200 9-2 015 |
0 | 0 |
| 71 | J/V AK TO RA KA J & P A VA R – INT T - X |
GR EEC E |
71.6 7 |
200 7-2 015 |
0 | 0 |
| 72 | J/V HO CH TIE F-A KT OR -J& P-V INC I-A EG EK -AT HE NA |
GR EEC E |
19.3 0 |
201 0-2 015 |
0 | 0 |
| 73 | J/V VI NC I-J& P A VA X-A KT OR -HO CH TIE F-A TH EN A |
GR EEC E |
17.0 0 |
200 9-2 015 |
0 | 0 |
| 74 | 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 |
| 75 | J/V AT AT SA - PA EC SA –J& P A VA X S A – OS SA- PAN TEC SA -AE GE K S A-A SA TIK NT HN IKI EM PED HN IKI LTE |
GR EEC E |
48.5 1 |
200 9-2 015 |
0 | 0 |
| 76 | J/V SA -J& X S A S TEC SA ET ETH P-A VA A-T ERN A- PAN HN IKI |
GR EEC E |
18.0 0 |
200 9-2 015 |
0 | 0 |
| 77 | 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 |
| 78 | J/V PA NT EC HN IKI SA – E MP ED OS SA |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 79 | 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 |
| 80 | 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 |
015 200 7-2 |
0 | 0 |
| 81 | 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 |
| 82 | 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 |
| 83 | 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 |
| 84 | J/V AK TO R S A – XA HA KIS SA NT |
GR EEC E |
55.0 0 |
201 0-2 015 |
0 | 0 |
| 85 | J/V OE T S A -P AN TEC SA OT SA PR HN IKI - BI ER |
GR EEC E |
39.3 2 |
201 0-2 015 |
0 | 0 |
| 86 | J/V KA STO R – ER GO SYN SA |
GR EEC E |
70.0 0 |
201 0-2 015 |
0 | 0 |
| 87 | J/V AK TO R S A – ER GO SA |
GR EEC E |
65.0 0 |
201 0-2 015 |
0 | 0 |
| 88 | J/V AK TO R S A -P AN TRA K |
GR EEC E |
80.0 0 |
201 0-2 015 |
0 | 0 |
| S/N | JOI NT OP ER AT ION |
RE D OF GIS TE RE FIC E |
HO ) 30.0 LD ING (% 6.20 16 |
UN AU DIT ED YE AR S |
FIR ST TIM E C |
ON SO LID AT ION |
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R PY ) |
|||||
| 891 | 1 J/V AK TO R S A - PAN TEC HN IKI |
GR EEC E |
.001 100 |
200 9-2 015 |
0 | 0 |
| 90 | J/V AK TO R S A - TER NA - J& P |
GR EEC E |
33.3 3 |
201 0-2 015 |
0 | 0 |
| 91 | 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 |
| 92 | J/V EL TER SA –K AST OR SA |
GR EEC E |
15.0 0 |
201 0-2 015 |
0 | 0 |
| 93 | J/V A - AK TO TE RN R |
GR EEC E |
50.0 0 |
200 9-2 015 |
0 | 0 |
| 94 | J/V TO HO CH AK R - TIE F |
GR EEC E |
33.0 0 |
200 9-2 015 |
0 | 0 |
| 95 | J/V AK TO R - POL YE CO |
GR EEC E |
52.0 0 |
201 0-2 015 |
0 | 0 |
| 96 | J/V AK TO R - MO CH LO S |
GR EEC E |
70.0 0 |
201 0-2 015 |
0 | 0 |
| 97 | J/V AK TO R S A- STR AB AG AG |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 98 | 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 |
| 99 | 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 |
| 100 | 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 |
| 101 | J/V AK TO R – TO XO TIS |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 102 | J/V "J/ OM LEC TO R" ON STA DIS V T I – HE – K NT INI |
GR EEC E |
70.0 0 |
200 8-2 015 |
0 | 0 |
| 103 | T 1 J/V TO MI SA - AK TO R F AC ILIT Y M AN AG EM EN |
GR EEC E |
.001 100 |
201 0-2 015 |
0 | 0 |
| 104 | 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 |
| 105 | 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 |
| 106 | J/V AK TO R S A - TER NA SA |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 107 | J/V AT OM ON SA OM I SA – T |
GR EEC E |
50.0 0 |
200 9-2 015 |
0 | 0 |
| 108 | J/V AK TO R S A – EL TER SA |
GR EEC E |
70.0 0 |
200 9-2 015 |
0 | 0 |
| 109 | J/V ER GO TEM –K AST OR - ET ETH |
GR EEC E |
15.0 0 |
201 0-2 015 |
0 | 0 |
| 110 | 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 |
| 111 | J/V HE LEC TO R– EN VIT EC |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 112 | 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 |
| 113 | J/V CO NST RU TEC SA –K AST OR SA |
GR EEC E |
30.0 0 |
200 9-2 015 |
0 | 0 |
| 114 | J/V AK TO R S A – I. P APA ILIO POU LO S S A - DE GR EM ON T S A-D EG REM ON T S PA |
GR EEC E |
30.0 0 |
201 0-2 015 |
0 | 0 |
| 115 | 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 |
| 116 | J/V TO SA IS L -TA TSI S K . PA SHI P (J /V T OM I SA - TO PIO DO PAR SHI P) MI – M EX RTN ER MI TN ER |
GR EEC E |
50.0 0 |
201 0-2 015 |
0 | 0 |
| 117 | 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 |
| 118 | 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 |
| 119 | J/V HE LEC TO R S A – ZIO RIS SA |
GR EEC E |
51.0 0 |
201 1-20 15 |
0 | 0 |
| 120 | J/V LEC TO R S A – AN A S A HE EP |
GR EEC E |
50.0 0 |
201 1-20 15 |
0 | 0 |
| 121 | J/V LA A S A – GO LIO POU LO S S A MD |
GR EEC E |
50.0 0 |
201 1-20 15 |
0 | 0 |
| 122 | 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 |
| 123 | J/V EL KA T S A – LA MD A S A |
GR EEC E |
30.0 0 |
201 1-20 15 |
0 | 0 |
| S/N | JOI OP AT ION NT ER |
RE D OF GIS TE RE FIC E |
) 30.0 (% HO LD ING 6.20 16 |
UN AU DIT ED YE AR S |
ST E C ON SO AT ION FIR TIM LID |
|
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R PY ) |
|||||
| 124 | 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 |
| 125 | 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 |
| 126 | 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 |
| 127 | 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 |
| 128 | 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 |
015 201 2-2 |
0 | 0 |
| 129 | J/V KO NST AN TIN IDI S -H ELE CT OR |
GR EEC E |
49.0 0 |
201 2-2 015 |
0 | 0 |
| 130 | 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 |
| 131 | İOG JV AK TO R A RB AZ |
TU RK EY |
51.0 0 |
- | 0 | 0 |
| 132 | J/V AK TO R S A-J &P AV AX SA (M AIN TEN AN CE OF NA TU RA L G AS NA TIO NA L T RA NSM ISS ION SY STE M) |
GR EEC E |
50.0 0 |
201 2-2 015 |
0 | 0 |
| 133 | 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 |
| 134 | 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 |
| 135 | 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 |
| 136 | J/V AK TO A (N PA TRA S P OR T) R-T ERN EW |
GR EEC E |
30.0 0 |
201 2-2 015 |
0 | 0 |
| 137 | J/V AI AS SA -KA STO R S A /W EST ERN LA RIS SA BY PA SS |
GR EEC E |
50.0 0 |
201 2-2 015 |
0 | 0 |
| 138 | J/V AI AS SA- KA STO R S A/R AC HO UL A Z AR KO S |
GR EEC E |
50.0 0 |
201 2-2 015 |
0 | 0 |
| 139 | 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 |
| 1 140 |
1 J/V HE LEC TO R S A - KA STO R S A (E GN AT IA H IGH FE NC ING PR OJE CT) |
GR EEC E |
.001 100 |
201 3-2 015 |
0 | 0 |
| 1 141 |
1 J/V TO SA - LA A T ECH I SA MI MD NIK |
GR EEC E |
.001 100 |
201 3-2 015 |
0 | 0 |
| 142 | J/V TR IKA T S A - TO MI SA |
GR EEC E |
30.0 0 |
201 3-2 015 |
0 | 0 |
| 143 | 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 |
| 144 | J/V AK TO R S A - TER NA SA |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 1 145 |
1 J/V KA STO R S A - HE LEC TO R S A ( SEW AG E T REA TM EN T P LA NT IN CH AN IA) |
GR EEC E |
.001 100 |
201 4-2 015 |
0 | 0 |
| 146 | J/V KA STO R S A - CO NST RU TEC SA |
GR EEC E |
50.0 0 |
201 3-2 015 |
0 | 0 |
| 147 | I.S. F.(A KT OR -AL JA BER J.V .) |
QA TA R |
50.0 0 |
- | 0 | 0 |
| 148 | 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 |
| 149 | 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 - T OM I SA |
GR EEC E |
25.0 0 |
201 4-2 015 |
0 | 0 |
| 150 | LA A T ECH I SA AS SA- GO RO I SA JV MD NIK -EP INE ER |
GR EEC E |
35.0 0 |
201 4-2 015 |
0 | 0 |
| 151 | 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 |
| 152 | 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 |
| 153 | J/V AK TO R S A – TER NA SA |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 154 | J/V AK TO R S A - J&P AV AX SA |
GR EEC E |
44.3 5 |
201 4-2 015 |
0 | 0 |
| 155 | J/V RO N S ECH I SA TR IED A – LA MD A T NIK |
GR EEC E |
30.0 0 |
201 4-2 015 |
0 | 0 |
| 156 | J/V AK TO R S A - INT RA KA T |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 157 | 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 |
| 158 | J/V EN IPE AS SA - K AST OR SA - K APP A T ECH NIK I SA |
GR EEC E |
33.3 4 |
201 4-2 015 |
0 | 0 |
Interim summary financial reporting for the period from 1 January to 30 June 2016
| S/N | JOI NT OP ER AT ION |
RE D OF GIS TE RE FIC E |
HO ) 30.0 LD ING (% 6.20 16 |
UN AU DIT ED YE AR S |
FIR ST TIM E C |
ON SO LID AT ION |
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R PY ) |
|||||
| 159 | 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 |
| 160 | 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 |
| 161 | J/V AK TO R S A - J&P AV AX SA A S A - T ERN |
GR EEC E |
24.4 4 |
201 4-2 015 |
0 | 0 |
| 162 | YSJ -GO ERG RO OH AL JV LD LIN E U ND UN D-D A |
QA TA R |
32.0 0 |
- | 0 | 0 |
| 1 163 |
A 1 J/V AK TO R S A - HE LEC TO R S |
BU LG AR IA |
.001 100 |
201 4-2 015 |
0 | 0 |
| 164 | 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 |
| 165 | J/V J& P A VA X S A - AK TO R S A ( HIG H P RE SSU RE NA TU RA L G AS NE TW OR K M AN DR A E LPE ) |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 166 | 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 |
015 201 4-2 |
0 | 0 |
| 167 | J/V AK TO R S A - AT HE NA SA (O PER AT ION & M AIN TEN AN CE OF PSI TA LIA TR EA TM EN T P LA NT ) |
GR EEC E |
70.0 0 |
201 4-2 015 |
0 | 0 |
| 168 | J/V IO NIO S S A - AK TO R S A (M AN DR A-P SAT HA DE S) |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 169 | 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 |
| 170 | J/V IO NIO S S A - AK TO R S A (D MO S 2) RY |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 171 | 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 |
| 172 | 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 |
| 173 | J/V ER GO SA - E RG OD OM I SA - K AST OR SA (J/V OF CH AM EZI PR OJE CT) |
GR EEC E |
30.0 0 |
201 4-2 015 |
0 | 0 |
| 174 | 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 |
| 175 | J/V IO NIO S S A - AK TO R S A (J /V KA TO A) UN |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 176 | 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 |
| 177 | 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 |
| 178 | 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 |
| 179 | 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 |
| 180 | J/V AK TO R S A - CH RIS . KO NST AN S T ECH NIC AL SA (O AT ION OF SSA LO AT AT AN T) T. D TIN IDI PER TH E T HE NIK I W ER TRE ME NT PL |
GR EEC E |
50.0 0 |
201 4-2 015 |
0 | 0 |
| 181 | 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 |
| 182 | J/V AK TO R S A - PAN AG IOT IS G IAN NA RO S |
GR EEC E |
75.0 0 |
201 5 |
0 | 0 |
| 183 | J/V AK TO R S A – AT HE NA SA |
GR EEC E |
70.0 0 |
201 5 |
0 | 0 |
| 184 | J/V AK TO R S A - NA SA TER |
GR EEC E |
50.0 0 |
201 5 |
1 | RPY |
| 185 | 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 |
| 186 | AK TO R S A - AT HE NA SA |
GR EEC E |
70.0 0 |
201 5 |
1 | RPY |
| 187 | AK TO R S A - TER NA SA |
GR EEC E |
50.0 0 |
201 5 |
1 | RPY |
1Joint operations in which the Group holds a 100% participating interest via its subsidiaries.
Compared to the consolidated financial statements as of 31.12.2015, the following joint ventures were not consolidated as they were dissolved through the competent Tax Offices (DOYs) in H1 2016:
J/V EDISON – AKTOR SA
J/V AKTOR – TOXOTIS "ANTHOUPOLI METRO"
- J/V AKTOR SA – TOXOTIS SA
- J/V ΤΕΟ SA –AKTOR SA
- J/V ΤΕΟ SA –AKTOR SA
- J/V ΤΕΟ SA –AKTOR SA
- J/V AKTOR SA – ATHENA SA – EMPEDOS SA
- J/V AKTOR SA - J&P – AVAX SA
- J/V AKTOR SA –ERGOSYN SA
Compared to the condensed interim financial statements as of 30.06.2015, the following companies, in addition to the ones mentioned above, were not consolidated:
- 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 – 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
28.d The company not included in consolidation and the relevant reason is stated in the following table. Said holding is shown in the financial statements 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 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 period from 1 January to 30 June 2016
| ELLAKTOR SA General Commercial Registry No.: 251501000 (SA. Reg. No 874/06/Β/86/16 ) 25 ERMOU ST - 145 64 KIFISSIA |
|||||||||
|---|---|---|---|---|---|---|---|---|---|
| FIGURES AND INFORMATION FOR THE PERIOD from 1 JANUARY 2016 to 30 JUNE 2016 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. Therefore, we recommend that before proceeding to any investment or other |
|||||||||
| transaction with the issuer, readers should visit the issuer's website where the financial statements and the certified auditor-accountant report are posted, as necessary. | |||||||||
| Website: Date of approval by the Board of Directors |
www.ellaktor.com | Statutory auditor: Audit firm: |
Dimitrios Sourbis (SOEL Reg.No. 16891) PricewaterhouseCoopers SA |
||||||
| of the financial statements: | 14 September 2016 | Type of auditor's report: | Unqualified opinion | ||||||
| STATEMENT OF FINANCIAL POSITION (amounts in EUR '000) | STATEMENT OF CHANGES IN EQUITY (amounts in EUR '000 ) | ||||||||
| GROUP | COMPANY | GROUP | COMPANY | ||||||
| 30.06.2016 | 31.12.2015 | 30/06/2016 | 31/12/2015 | 30/06/2016 | 30.06.2015 | 30/06/2016 | 30/06/2015 | ||
| ASSETS | |||||||||
| Property, plant and equipment Investment property |
488.061 129.961 |
508.414 130.589 |
1.648 29.095 |
1.669 29.312 |
Total equity at period start (01.01.2016 and 01.01.2015, respectively) Total comprehensive income /(loss) |
1.031.229 (18.535) |
1.116.228 (2.839) |
729.054 (6.997) |
746.667 21.227 |
| Intangible assets | 68.148 | 68.883 | - | - | Effect of change in interests held in other subsidiaries | - | (2) | - | - |
| Concession right | 662.992 | 884.979 | - | - | Dividends distributed | (27.589) | (20.914) | - | - |
| Other non-current assets | 744.166 | 512.935 | 956.438 | 956.422 | Total equity at period end (30.06.2016 and 30.06.2015, respectively) | 985.106 | 1.092.472 | 722.057 | 767.895 |
| Inventories Trade receivables |
47.203 823.178 |
44.818 763.774 |
- 1.821 |
- 1.260 |
CASH FLOW STATEMENT (amounts in EUR '000) | ||||
| Other current assets | 971.551 | 1.107.515 | 13.391 | 20.964 | GROUP | COMPANY | |||
| TOTAL ASSETS | 3.935.259 | 4.021.905 | 1.002.392 | 1.009.627 | 01/01- | 01/01- | 01/01- | 01/01- | |
| 30/06/2016 | 30/06/2015 | 30/06/2016 | 30/06/2015 | ||||||
| Operating activities | |||||||||
| EQUITY AND LIABILITIES | Profit/(Loss) before tax | (1.634) | (21.246) | (6.997) | 21.355 | ||||
| Share capital | 182.311 | 182.311 | 182.311 | 182.311 | Adjustments for: Depreciation and amortisation |
65.594 | 54.641 | 242 | 407 |
| Other equity Total equity attributable to owners of the parent (a) |
590.434 772.745 |
615.996 798.307 |
539.745 722.057 |
546.743 729.054 |
Impairment of available-for-sale financial assets | 9.674 | 651 | - | - |
| Non-controlling interests (b) | 212.360 | 232.922 | - | - | Impairment of investment in mining companies | - | 19.840 | ||
| Total equity (c) = (a) + (b) | 985.106 | 1.031.229 | 722.057 | 729.054 | Adjustment of the concession right due to amendment to the concession agreement | 194.566 | - | - | - |
| Long-term borrowings Provisions/ Other long-term liabilities |
1.183.654 506.194 |
1.169.826 505.507 |
263.755 5.015 |
268.338 3.877 |
Provisions | (3.059) | 2.357 | 6 | - |
| Short-term borrowings | 265.397 | 322.348 | 4.769 | - | Currency translation differences Profit /(loss) from investing activities |
(182) (5.663) |
112 361 |
- (909) |
- (29.901) |
| Other current liabilities | 994.909 | 992.996 | 6.797 | 8.358 | Interest and related expenses | 46.991 | 44.927 | 7.135 | 7.559 |
| Recognition of guaranteed receipt, due to amendment to the concession | |||||||||
| Total liabilities (d) | 2.950.153 | 2.990.677 | 280.336 | 280.573 | agreement | (193.530) | - | - | - |
| TOTAL EQUITY AND LIABILITIES (c) + (d) | 3.935.259 | 4.021.905 | 1.002.392 | 1.009.627 | Plus /less working capital adjustments or related to operating activities: | ||||
| Decrease/(increase) in inventories Decrease/(increase) in receivables |
(2.787) 10.461 |
(9.637) (120.075) |
- (270) |
- (411) |
|||||
| (Decrease)/increase of liabilities (except borrowings) | 18.302 | 35.141 | (1.244) | (233) | |||||
| STATEMENT OF COMPREHENSIVE INCOME (amounts in ,000 EUR) | Less: | ||||||||
| Interest and related expenses paid | (97.175) | (36.657) | (6.115) | (10.611) | |||||
| GROUP | COMPANY | Income taxes paid | (7.675) | (9.442) | - | - | |||
| 01.01- | 01.01- | 01/01- | 01/01- | Net Cash flows from Operating Activities (a) | 33.883 | (39.027) | (8.152) | (11.835) | |
| 30.06.2016 | 30.06.2015 | 30/06/2016 | 30/06/2015 | Investing activities (Acquisition)/disposal of subsidiaries, associates, joint ventures and other investments |
17.660 | (72.908) | 506 | - | |
| Revenue | 847.497 | 742.800 | - | - | (Placements)/collections of time deposits over 3 months | - | (1) | - | - |
| Gross profit/(loss) | 50.831 | 61.304 | - | - | Purchase of PPE, intangible assets & investment property | (18.673) | (48.596) | (4) | - |
| Income from sale of PPE and intangible assets | 2.813 | 1.542 | - | - | |||||
| Profit/(loss) before tax, financing and investing results |
42.242 | 24.767 | (249) | (987) | Interest received | 2.967 | 4.282 | 2 | 2 |
| Profit/(loss) before tax | (1.634) | (21.246) | (6.997) | 21.355 | Loans (granted to)/proceeds from repayment of loans granted to related parties | 107 | (1.256) | 107 | (1) |
| Less: Income tax | (16.562) | (6.825) | - | (128) | Dividends received | - | 231 | 7.500 | 6.000 |
| Net Profit/loss (A) | (18.195) | (28.071) | (6.997) | 21.227 | Restricted cash reduction | 6.016 | 4.019 | - | - |
| Owners of the Parent | (30.903) | (36.961) | (6.997) | 21.227 | Net Cash flows from investing activities (b) | 10.891 | (112.687) | 8.111 | 6.001 |
| Non-controlling interests | 12.707 | 8.890 | - | - | Financing activities | ||||
| Proceeds from issued loans and debt issuance costs | 119.015 | 196.509 | - | 55.295 | |||||
| (339) | 25.231 | - | - | Repayment of borrowings | (162.263) | (260.333) | - | (52.400) | |
| Other comprehensive income /(loss) (net of tax) (B) | Payments of leases (amortization) | (311) | (361) | - | - | ||||
| (6.997) | 21.227 | Dividends paid | (21.477) | (23.410) | (19) | (23) | |||
| Total comprehensive income /(loss) after tax (A)+(B) | (18.535) | (2.839) | (150) | - | - | ||||
| Tax paid on dividends | (97) | ||||||||
| Owners of the parent | (25.256) | (17.125) | (6.997) | 21.227 | Grants returned | (2.248) | (499) | - - |
|
| Non-controlling interests | 6.722 | 14.286 | - | - | Decrease/(increase) of restricted cash | (1.615) | 180 | ||
| Net profit/ (loss) per share - basic and adjusted (in EUR) |
(0,1792) | (0,2144) | (0,0406) | 0,1231 | Net Cash flows from financing activities (c) | (68.996) | (88.065) | (19) | |
| Net increase/(decrease) in cash and cash equivalents for the period (a) + (b) + (c) | (24.222) | (239.779) | (61) | ||||||
| Profit/ (loss) before tax, financing and investing results and | |||||||||
| total amortisation | 107.835 | 79.408 | (7) | (580) | Cash and cash equivalents at period start Exchange differences in cash and cash equivalents |
450.378 (729) |
679.918 2.719 |
1.035 - |
|
| Cash and cash equivalents at period end | 425.427 | 442.858 | 974 | - - 2.872 (2.962) 3.959 - 997 |
2. The Group companies' fiscal years which have not undergone a tax audit are listed in detail in note 28 of the interim summary financial report of 30.06.2016. The parent company ELLAKTOR has not undergone a tax audit for fiscal year 2010, but has undergone tax audits, in accordance with Law 2238/1994, for fiscal years 2011, 2012, 2013, and, in accordance with Law 4174/2013, for fiscal year 2014, and has obtained an unqualified tax compliance certificate from PricewaterhouseCoopers SA. The parent company is currently undergoing a tax audit for fiscal year 2015 (see note 24b of the interim summary financial report of 30.06.2016).
3. There are no encumbrances on Group and Company fixed assets other than mortgage prenotations registered on parent and subsidiary immovable assets as collateral for loans (see note 26.1 of the interim summary financial report of 30.06.2016).
4. Litigations or disputes referred to arbitration, as well as pending court or arbitration rulings, are not expected to have a material effect on the financial standing or the operations of the Group or the Company, and, for this reason, no relevant provisions have been formed (see note 24a of the interim summary financial report of 30.06.2016).
5. Provisions formed in relation to the unaudited years stand at EUR 2.211 thousand for the Group, and at EUR 180 thousand for the Company. The provision for heavy maintenance stands at EUR 123.340 thousand for the Group. Other provisions (short- and long-term) stand at EUR 22.421 thousand for the Group and at EUR 0 thousand for the Company (see note 16 of the interim summary financial report of 30.06.2016).
| Ventures); the respective numbers on 30.06.2015 were 18 and 5.568, respectively. | the full consolidation method compared to the interim summary financial report of 30.06.2015. | ||||||
|---|---|---|---|---|---|---|---|
| 7. All transactions (inflows and outflows) from the beginning of the fiscal year (01.01.2016), as well as receivables and liabilities balances for the Group and the parent Company at the end of the current period (30.06.2016), as arising from transactions with related parties within the meaning of IAS 24, are as follows: |
12. In the context of an inquiry carried out by the Hellenic Competition Commission on public works tenders to detect possible infringements of Article 1 of Law 3959/2011 (and/or Article 1 of Law 703/1977) on the protection of free competition, as currently in force, and of Article 101 of the Treaty on the functioning of the European Union (TFEU) by contracting companies, a relevant Recommendation was notified to us. The Recommendation is not binding on the plenum of the Hellenic Competition Commission, which will have to check whether there is an infringement, and therefore the outcome of the procedure |
||||||
| Amounts in '000 EUR | Group | Company | cannot be estimated reliably (see note 24e of the interim summary financial report of 30.06.2016). | ||||
| a) Income | 52.322 | 1.354 | 13. On 15.06.2016, Helector Cyprus Ltd (a wholly-owned subsidiary of HELECTOR) was indicted for alleged unlawful practices of its former managers in the | ||||
| b) Expenses | 8.368 | 1.467 | context of its activities in the Republic of Cyprus. The hearing was set for late September 2016 and, if the company is convicted, penalties (e.g. a fine) will be imposed, which are not expected though, to have a significant impact on the Group's financial position (see note 24f of the interim summary financial report of |
||||
| c) Income from dividends | - | 385 | 30.06.2016). | ||||
| d) Receivables | 110.064 | 12.579 | |||||
| e) Liabilities | 5.450 | 48.662 | |||||
| f) Key management compensation | 3.061 | 451 | |||||
| g) Obligations to directors | 438 | 358 | |||||
| THE CHAIRMAN OF THE BOARD OF DIRECTORS | THE MANAGING DIRECTOR | Kifissia, 14 September 2016 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 |
6. The number of employees as of 30.06.2016 was 19 persons for the Company and 5.538 persons for the Group (excluding Joint
9. Group figures charged to the Group and Company's 'Other comprehensive income (net of taxes)' relate to the Group as follows: expenses of EUR 665 from
currency translation differences, income of EUR 19.996 from change in the value of available-for-sale assets, and expenses of EUR 19.670 from cash flow hedging.
10. Details of the Group's companies and joint ventures, the country in which they are incorporated, the relevant field of activity, the parent Company's direct or indirect interest in their share capital, and their consolidation method are detailed in note 28 to the interim summary financial report of 30.06.2016, and are available on the Group's website www.ellaktor.com. The parent Company holds only an indirect stake in consolidated joint ventures via its subsidiaries. Figures and information about non-consolidated companies and Joint Ventures are set out in note 28d of the interim summary financial report of 30.06.2016.
11. Subsidiaries BIOSAR BRASIL - ENERGIA RENOVAVEL LTDA and BIOSAR DOMINICANA SAS were not consolidated in the consolidated financial statements of 31.12.2015 as they were incorporated in the first half of 2016. Apart from the above companies, subsidiaries AKTOR & AL ABJAR CONTRACTING and LASTIS ENERGY INVESTMENTS LTD were not consolidated in the interim summary financial report of 30.06.2015 as they were incorporated, and subsidiaries ANASTASIOS TSIONGAS - GEORGIOS THEODORAKIS & CO OE, ILEKTROERGON LTD and IOANNA PROPERTIES SRL
were not consolidated as they were acquired. Compared to the interim summary financial report of 30.06.2015, subsidiary STARTMART LTD is no longer consolidated as it was dissolved, and associate ELPEDISON ENERGY SA was not consolidated as it was acquired by its parent company ELPEDISON SA. The following changes were made in the consolidation method used: HELECTOR - DOAL SA (ex HELECTOR SA -ENVITEC SA OE) shifted from the equity method to the full consolidation method compared to the financial statements of 31.12.2015, and BIOSAR AMERICA LLC shifted from the equity method to