AI assistant
Ellaktor S.A. — Interim / Quarterly Report 2017
Sep 25, 2017
2744_ir_2017-09-25_8a43dc02-0090-4eba-99cb-4c1efc16f2a2.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
SIX-MONTH FINANCIAL REPORT
for the period from 1 January to 30 June 2017 (pursuant to Article 5 of Law 3556/2007)
ELLAKTOR SA 25 ERMOU ST - 145 64 KIFISSIA 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. Statements of Members of the Board of Directors…………….…….…….…….…….…….… | 3 |
|---|---|
| Β. Semi-Annual Report of the Board of Directors………………………………….…….……… | 4 |
| C. Auditor's Report on Review of the Interim Financial Information…….……………………. | 16 |
| D. Interim Condensed Financial Information for the period from 1 January to 30 June 2017… | 18 |
| E. Figures and information for the period from 1 January to 30 June 2017……………………. | 69 |
The interim condensed financial information of the Group and of the Company, from page 18 to page 69, was approved at the meeting of the Board of Directors of 12.09.2017.
| THE CHAIRMAN OF THE BOARD OF DIRECTORS |
THE MANAGING DIRECTOR | THE FINANCIAL MANAGER | THE HEAD OF ACCOUNTING DEPT. |
|---|---|---|---|
| ANASTASIOS P. KALLITSANTSIS | LEONIDAS G. BOBOLAS | ALEXANDROS K. SPILIOTOPOULOS |
EVANGELOS N. PANOPOULOS |
| ID Card No. Ξ 434814 | ID Card No. Σ 237945 | ID Card No. X 666412 | ID Card No. ΑΒ 342796 |
A. Statements of Members of the Board of Directors
(pursuant to Article 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: 25:
-
- 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 condensed financial information of the Company and the Group for the period 01.01-30.06.2017, 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, 12 September 2017
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. Semi-annual Report of the Board of Directors
On the interim condensed financial information for the period from 1 January to 30 June 2017
This report of the Board of Directors pertains to H1 of the current year 2017 (01.01-30.06.2017), 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 2017, 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 interim condensed financial information.
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 statements for that period.
I. Introduction
Greece's financial assistance programme is implemented smoothly following completion of the second review in mid June 2017, while there are constant signs that the Greek economy will stabilise and gradually recover. Despite the improved environment, the macroeconomic risks remain for Greece, and could affect the group's operations and financials. 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 2017 results
The Group's consolidated income for H1 2017 stood at EUR 929.7 million, increased by 9.7% compared to EUR 847.5 million in H1 2016, primarily due to the increased income of the Construction segment.
Operating results stood at EUR 53.0 million, compared to EUR 42.2 million in the same period last year. The results of H1 2017 include impairment of investments in the amount of EUR 8.4, while the results for 2016 included profit of EUR 12.1 million from indemnities relating to a concession project (MOREAS) and a EUR 9.7 million charge from impairment of investments. Had the above extraordinary results not been incurred, H1 2017 operating results would have stood at EUR 61.4 million, compared to EUR 39.8 million in 2016.
In terms of profit before taxes, the Group posted profit of EUR 19.7 million compared to loss of EUR 1.6 million in the same period last year, and in terms of profit after taxes, it posted profit of EUR 0.6 million compared to loss of EUR 18.2 million in H1 2016.
At balance sheet level, the Group's cash stood at EUR 449.7 million as at 30.06.2017, compared to EUR 496.4 million as at 31.12.2016. Equity stood at EUR 881.5 million compared to EUR 892.4 million as at 31.12.2016.
Total borrowings at consolidated level amounted to EUR 1,439.2 million as at 30.06.2017 compared to EUR 1,430.1 million as at 31.12.2016. Of total borrowings, the amount of EUR 237.9 million corresponds to short-term and the amount of EUR 1,201.3 million to long-term borrowings. Total borrowings include amounts from parent company non-recourse debt under co-financed projects, amounting to EUR 563.8 million.
Alternative Performance Measures (APMs)
The Group uses Alternative Performance Measures in its decision-making processes relating to the assessment of its performance; such APMs are widely used in the segments in which it operates. Below follows an analysis of the key financial ratios and their calculation:
Profitability ratios
| All amounts in EUR million. | GROUP | |||
|---|---|---|---|---|
| 30-Jun-17 | 30 Jun 2016 | |||
| Sales | 929.7 | 847.5 | ||
| EBITDA | 105.0 | 107.8 | ||
| EBITDA margin % | 11.3% | 12.7% | ||
| EBIT | 53.0 | 42,2 | ||
| EBIT margin % | 5.7% | 5,0% |
Definitions and explanation of Financial Ratios:
EBITDA Earnings before Interest, Tax, Depreciation and Amortisation, which is equal to Operating Results in the Group's Income Statement, plus Depreciation and Amortisation in the Statement of Cash Flows.
EBITDA margin %: Earnings before Interest Tax, Depreciation and Amortisation to turnover.
EBIT: Earnings before Interest and Tax, equal to Operating Results in the Group's Income Statement.
EBIT margin %: Earnings before Interest and Tax to turnover.
Net Debt and Gearing Ratio
The Group's net debt as at 30.06.2017 and 31.12.2016 is detailed in the following table:
| All amounts in EUR million. | GROUP | |
|---|---|---|
| 30-Jun-17 | 31-Dec-16 | |
| Borrowings | 237.9 | 238.7 |
| Long-term borrowings | 1,201.3 | 1,191.4 |
| Total borrowings | 1,439.2 | 1,430.1 |
| Less: Non-recourse debt (1) | 563.8 | 582.6 |
| Subtotal of Corporate Debt (except non-recourse debts) | 875.4 | 847.5 |
| Less: Cash and cash equivalents (2) | 291.6 | 320.5 |
| Net Corporate Debt/Cash | 583.8 | 527.0 |
| Total Equity for the Group | 881.5 | 892.4 |
| Total Capital | 1,465.2 | 1,419.5 |
| Gearing Ratio | 0.398 | 0.371 |
(1) This refers to Short- and Long-Term self- and co-financed concession projects fully implemented by the group (e.g. of Attiki Odos S.A. and Moreas S.A.).
(2) Restricted cash (EUR 42.9 million), bonds held to maturity (EUR 105.4 million) and money market funds (EUR 8.6 million) have been added to total cash and cash equivalents of 30.06.2017 (EUR 449.7 million), and cash and cash equivalents, restricted cash, time deposits over 3 months and bonds held to maturity which correspond to non-recourse debt (EUR 315.1 million in total) have
been deducted. Accordingly, restricted cash (EUR 46.7 million), bonds held to maturity (EUR 103.8 million) and money market funds (EUR 16.1 million) have been added to total cash and cash equivalents of 2016 (EUR 496.4 million), and cash and cash equivalents, restricted cash, time deposits over 3 months and bonds held to maturity which correspond to non-recourse debt (EUR 342.5 million in total) have been deducted.
The gearing ratio at 30.06.2017 was 39.8% (compared to 37.1% as at 31.12.2016).
Definitions and explanation of Financial Ratios:
Net debt: Total short- and long-term borrowings, less cash and cash equivalents, restricted cash, time deposits over 3 months (disclosed in receivables), financial assets held to maturity (bonds) , and money market funds (disclosed in available-for-sale financial assets).
Net corporate debt: Net borrowings, excluding the net borrowings of concession companies with non-recourse debt to the parent (i.e. excluding Attiki Odos S.A. and Moreas S.A.).
Group gearing ratio: Net corporate debt to total capital employed.
Capital employed: Total equity plus net corporate debt.
Cash Flows
Condensed statement of cash flows for the period up to 30.06.2017 compared to the same period of 2016:
All amounts in EUR million.
| 30-Jun-17 | 30 Jun 2016 | |
|---|---|---|
| Cash and cash equivalents at period start | 496.4 | 450.4 |
| Net Cash Flows from operating activities | 10,9 | 33,9 |
| Net Cash Flows from investing activities | (47.0) | 10,9 |
| Net Cash flows from financing activities | (8.5) | (69.0) |
| Exchange differences in cash and cash equivalents | (2.0) | (0.7) |
| Cash and cash equivalents at period end | 449.7 | 425.4 |
IΙΙ. Development of activities per segment
1. CONSTRUCTION
1.1. Important events
In the construction segment, turnover stood at EUR 756.5 million in H1 2017, increased by 14.1%, compared to EUR 662.7 million in the same period of 2016.
Operating results stood at profit of EUR 7.5 million (charged with loss of EUR 8.4 million due to impairment of investments), compared to losses of EUR 19.7 million in H1 2016.
Results before taxes for H1 2017 represented profit of EUR 1.1 million compared to losses before taxes of EUR 25.6 million in H1 2016, while the Construction segment posted losses of EUR 6.1 million compared to losses after taxes of EUR 27.1 million in H1 2016.
New project tenders in Greece and in the geographic areas were the group mainly operates were limited in H1 the year. The largest projects awarded or contracts signed by AKTOR and its subsidiaries in 2017 include the following:
- Selected contractor in a J/V (project pending signature) for the railway project "Rehabilitation of the railway line Frontier – Curtici - Simeria, part of the Pan-European corridor IV for the circulation of trains with a maximum speed of 160 km/h: Section 2: Km 614-Gurasada, sub-section 2c: Y End Ilteu - Gurasada" in Romania, against EUR 160 million (portion for AKTOR);
- Renovation/refurbishment of Astir Palace resort Vouliagmeni, against EUR 68.4 million;
- Infrastructure projects for the rehabilitation of the Faliron Bay, against EUR 58.9 million;
- Reconstruction, renovation and improvement of former hotels Corfu Chandris and Dassia Chandris, against EUR 28 million;
- Construction of 1st and 2nd stage of dry tailings discharge in the area of the new mining facilities in Megas Lakkos, and the construction of building works at the E/M equipment facilities in the Kokkinolakas disposal area, against the total amount of EUR 27.8 million;
- Roadwork project on "ROAD I/57 Krnov Northeast Bypass" in the Czech Republic, against EUR 17.6 million (portion for AKTOR);
- Works for the installation of noise-absorbing panels on road axes, against EUR 10.6 million;
- Supplementary contract for the diversion of river Eschatia (1st section), against EUR 7.0 million (portion for AKTOR);
- Water supply for Rhodes from Gadouras Dam, against EUR 7.4 million.
With regard to P/V farm construction project contracts, in H1 2017 AKTOR continued its construction operations abroad, primarily in Chile, Brazil and England. Specifically, the company undertook, among others, the construction of 6 projects with a total capacity of about 50MW, 10MW of which have already been executed and commissioned, while in Brazil the company has undertaken the construction of P/V farms with a total capacity of about 450 MW, 216 MW of which have already been executed and commissioned. The company is currently expanding its operations to EPC projects for wind farms and has taken part in a number of tender procedures for new projects in Greece, Brazil, Chile, and is expected to start operating in Argentina and Australia as well.
1.2. Outlook
The backlog of AKTOR and its subsidiaries amounted to EUR 2.2 billion as at 30.06.2017, and there are also projects amounting to EUR 229 million, the contracts of which are pending signature. Currently, international activities contribute to roughly 47% of the revenue of the construction activity (H1 2017), while they represent 55% of the construction backlog.
1.3. Risks and uncertainties
The prolonged macroeconomic uncertainty in Greece as well as the delays in tender procedures for new construction projects (public works and concession projects) in Greece and other countries where AKTOR operates, has negatively affected progress in relation to the company's construction backlog and may consequently have an impact on its future range of activities (future revenues).
2. CONCESSIONS
2.1. Important events
In H1 2017, the revenue of the Concessions segment was EUR 106.5 million compared to EUR 112.4 million in the same period of 2016; the reduction was due to the completion of the construction assignment by Moreas (and therefore no construction revenue was posted in H1 2017 compared to revenue of EUR 9.8 million in the same period of 2016). The trend showing increasing traffic on individual concession projects remained in the 1st half of 2017, posting an increase of traffic on Attica tollway by 2%. Operating results stood at EUR 38.7 million compared to EUR 47.0 million for the same period last year; however, this includes extraordinary profit from the restructuring of a concession project (MOREAS) in the amount of EUR 12.1 million, and a EUR 2 million impairment of participations. Profit before taxes stood at EUR 23.6 million compared EUR 23.0 million in H1 2016, and net profit after taxes stood at EUR 16.2 million compared EUR 14.9 million in H1 2016.
The construction period was completed on 31.08.2017 and the two remaining motorways in which the group participates were delivered in full operation. i.e. Elefsina-Corinth-Patras-Pyrgos-Tsakona (17% participation for the Group), and Aegean Motorway, section PATHE Maliakos-Kleidi (20% participation for the Group).
2.2. Outlook
There are significant demands for new infrastructure works in Greece and it is estimated that private funds could contribute to efforts in that direction through concessions and public-private partnerships, particularly given the limited financial resources available to the Greek public sector. However, clarification of the political leadership's intentions regarding the institution of concession/PPP projects is an essential prerequisite, as is the prioritising and maturation of the projects in question.
2.3. Risks and uncertainties
Thermaiki Odos (in which the group holds 50% and consolidated using the equity method) has a claim of EUR 67.9 million against the Greek public sector, for which relevant arbitration awards have been delivered. On 13.06.2017, the Athens Court of Appeal delivered judgments in relation to four out of the seven actions for annulment filed by the Greek public sector, whereby the relevant actions were admitted by the Court for formality reasons. Thermaiki Odos will appeal against the judgments of the Athens Court of Appeal before the Arios Pagos Supreme Court. According to the opinion of the company's legal advisor, the appeals will be admitted, considering that Arios Pagos case-law is in place in relation to the reasons for appeal in question. Even if the appeals are dismissed by Arios Pagos, the company has already expedited the arbitration proceedings in which arbitration awards already delivered act as exhibits that are taken into account. Therefore, the company's management estimates that the claims of Thermaiki Odos against the Greek public sector are founded and enforceable and, as a result, no effect is expected on the Group's financial standing.
With regard to already operating projects, if the macroeconomic environment deteriorates, there is the risk that circulation and, as a result, project revenue, will decrease, although the trend has been increasing since early 2015. Uncertainty at a macroeconomic level, as well as the political leadership's disposition to proceed with privatisations or new concession projects, may lead to delays in the implementation of new projects. Further, due to the financial crisis in Greece, there is the risk that financing will not be ensured.
3. ENVIRONMENT
3.1. Important events
The turnover of the Environment segment for stood at EUR 41.1 million for H1 2017 compared to EUR 46.7 million in H1 2016, mainly due to the decline in construction projects of the segment. Operating results represented losses of EUR 1.1 million compared to profit of EUR 4.3 million in the same period last year, as a result of the additional provisions formed for compensation to a partner in the context of arbitration proceedings, and the reversal of profitability recorded by construction works, which had a negative impact on results. Profit before taxes stood at EUR 0.8 million compared EUR 3.4 million in H1 2016, while results after taxes consisted of losses of EUR 2.9 million compared to losses of EUR 1.2 million in H1 2016.
The 10th of June 2017 was the date of commissioning of the first co-financed PPP waste management project in Greece, in the region of Western Macedonia, undertaken by EPADYM SA (in which AKTOR CONCESSIONS SA and HELECTOR SA hold interests), with a total budget of EUR 48 million. The project was co-financed by the European Investment Bank and JESSICA fund.
3.2. Outlook
The outlook is positive for the Environment segment in Greece, as the country has demonstrated delays in adapting to the EU requirements in terms of waste management, while charged with significant fines for keeping illegal landfills. As a result, it is imposed that modern waste management methods are adopted, which should contribute to the development of the segment in the country.
Also positive is the outlook abroad, in the areas where HELECTOR operates (e.g. Germany, Central and Eastern Europe and Middle East), while the company is also considering its penetration in the strategically larger markets of the USA and China.
The current backlog of HELECTOR from construction projects and service contracts (including contracts of EUR 6.4 million pending signature) amounts to EUR 47 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 officers in the context of its activities in the Republic of Cyprus. 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 reminded that the Group's consolidated statements include provisions of EUR 10 million relating to the potential risk of termination of the company's concession contract in Cyprus.
It is also noted that HELECTOR has installed and is implementing an integrated Anti-Corruption Management System which was certified to ISO 37001:2016 by Swiss Approval International.
The need to upgrade the domestic waste management infrastructures is imperative; however, the implementation of new projects could be adversely affected by changes in the implementaiton design, limited and costly liquidity from the domestic banking system, and time-consuming procedures for authorisations or any reactions from local communities (e.g. applications before the Council of State).
4. WIND FARMS
4.1. Important events
As at 30.06.2017, the total installed capacity of ELLINIKI TECHNODOMIKI ANEMOS and its subsidiaries was 240,9 MW (14 wind farms, 1 hydro plant and 1 photovoltaic plant), while wind farms with a total capacity of 145 MW are under construction. There are also RES projects (mainly Wind Farms) with a capacity of 663 MW, at various stages of the licensing process.
The turnover of the Wind Farms segment stood at EUR 22.3 million in H1 2017 compared to EUR 22.1 million in H1 2016, posting a marginal increase of 0.9%, due to the adverse weather conditions, as wind potential during the 1st half of 2017 was low. Operating results amounted to EUR 10.8 million compared to EUR 11.4 million, while net profit after tax amounted to EUR 4.4 million compared to EUR 5.8 million for H1 2016.
4.2. Outlook
The outlook for the market for renewable energy sources in Greece and, therefore, for the Group's subsidiary ELLINIKI TECHNODOMIKI ANEMOS, remains positive. Based on the country's international obligations, there should be an increase in installed wind power from 2,374 MW by the end of 2016 to 7,500 MW in 2020. In this light, it is the subsidiary's priority to implement new wind farms with a capacity of 145 MW by the end of 2018, of which 17 MW refers to a pending project under the IPO investment plan (listing on ATHEX in 2014), while 128 MW refers to new projects power purchase agreements (PPAs) which were signed in 2016. It is noted that the subsidiary has secured financing and has signed most of the relevant financing agreements for the implementation of the above investment plan of 145MW.
4.3. Risks and uncertainties
Return of the macroeconomic uncertainty and developments in the domestic electricity market, in view of the liquidity problems of the company primarily operating in this segment could have a negative impact on business activity and cash flows for the segment.
Despite the progress made in recent years, the RES sector is still facing challenges due to the complex bureaucratic licensing procedures governing the development and operation of new projects, as well as due to appeals lodged with the Council of State. Moreover, any changes to the institutional framework could adversely impact the company's operating results.
Lastly, dependence on weather conditions which are, by nature, changeable and tend to 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
Income for the Group's real estate segment stood at EUR 3.2 million in H1 2017 compared to EUR 3.4 million in the same period of 2016. Operating results stood at EUR 0.5 million compared to profit of EUR 0.7 million for the same period last year, while losses before taxes of EUR 1.5 million were posted, compared to EUR 0.3 million last year.
5.2. Outlook
The Group is now focusing on expanding Phase B of the SMART PARK, with a buildable surface area of approximately 16,000 m2 , and is awaiting the expected urban planning approval to be authorised by Presidential Decree for a property in Kantza with a buildable surface area of approximately 95,000 m2 , and it is also considering resuming property development in Romania.
5.3. Risks and uncertainties
Although prolonged macroeconomic uncertainty in Greece weighs negatively on consumer expenditure, the lease portfolio of the SMART PARK remains strong and healthy. The Park has shown substantial improvement in recent years, and has successfully withstood the recession over its six years of operation, placing it among the most successful commercial property developments. Although we remain optimistic for the future, we cannot exclude the possibility that the economic conditions in Greece may adversely affect the operating results of Smart Park lessees and, accordingly lead to a potential need to renegotiate leasing arrangements.
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 2017 stood at EUR 189.8 million compared to EUR 136.8 million, increased significantly compared to the same period last year, due to the increased production of electricity and the increased turnover of the trade segment. In terms of operating results, losses of EUR 1.4 million were posted compared to losses of EUR 1.0 million last year.
Casinos
The turnover of the company HELLINIKO CASINO PARNITHAS stood at EUR 42.6 million in H1 2017, which represented a marginal reduction compared to EUR 44.8 million in H1 2016. Operating results represented losses of EUR 0.6 million compared to profit of EUR 1.6 million in the same period last year. Results before taxes represented losses of EUR 0.6 million compared to profit of EUR 1.5 million last year, while results after taxes represented losses of EUR 0.4 million compared to EUR 1.1 million in the same period of 2016.
IV. Non-financial assets
Description of business model
The Management aims to establish the Group among the leading regional groups operating in construction, concessions, environment and energy, by providing high-quality projects and services.
The Group's assets to achieve its strategic goals are its long-term experience and extensive know-how in the areas where it operates, innovation, its qualified and skilled human resources, and the trust placed in the Group by clients, associates and shareholders. In pursuing its business in Greece and abroad, the Group focuses on the following considerations:
- corporate governance,
- development of human resources,
- transparency, corporate responsibility and regulatory compliance,
- respect and protection of the environment,
-
financial risk management,
-
social responsibility.
Corporate Governance
ELLAKTOR implements the corporate governance principles, as these are set out in the relevant legislative framework (Article 43(a)(3)(d) of Law 2190/1920, Law 3016/2002 on corporate governance, Article 37 of Law 3693/2008 and Article 43(bb) of Codified Law 2190/1920, as amended by Article 2 of Law 4403/2016). These corporate governance principles have been incorporated in the Corporate Governance Code (based on the SEV (Greek Federation of Enterprises) Corporate Governance Code, January 2011), which is posted on the Company's website www.ellaktor.com.
For the current year 2017, the Company has not adopted corporate governance practices in addition to the relevant legislation provisions.
Human Resources
The Group relies heavily on its human resources to pursue its objectives. The Group has created a safe and equitable working environment, in line with labour law, offering satisfactory remunerations and benefits, as well as additional hospitalisation insurance.
With a view to ensuring that we employ staff of the highest possible calibre, the Group has established selection, training, evaluation and reward procedures for its personnel. In developing a stable, healthy and safe working environment that promotes the professional and personal development of employees, the Group is implementing Certified Health & Safety Management Systems under OHSAS 18001.
As at 30.06.2017, the number of employees was 5,979 for the Group (5,856 at 31.12.2016) and 20 for the Company (19 in 2016).
Regulatory Compliance
The Group is implementing an Ethics and Regulatory Compliance Programme designed to prevent, identify and address issues of Ethics and Regulatory Compliance. The Group intends to carry out its activities honestly, ethically, with integrity and in line with the applicable laws, regulations and standards, the Group's policies and guidelines, and its Code of Ethics. The Code of Ethics outlines the main principles that govern the Group's practices and policies, as well as the conduct of its employees.
Environmental considerations
The Group operates with a view to ensuring respect for the natural and man-made environment, and to minimising any negative impact from its activities. Both the parent and the subsidiaries have adopted the principles of sustainable development. As a result, the Group aims to undertake new initiatives in order to promote greater environmental responsibility, as well as the development of technologies that are environmentally friendly. The Group has adopted accredited environmental management systems, thus ensuring legislative compliance and effective environmental control of its projects and activities. In view of the above, six group companies have been certified to ISO 14001 and one company to EMAS, ultimately aiming to improve the Group's environmental performance.
The Group's environmental actions pertain to waste management, recycling, use of more environmentally-friendly materials, use of RES, preservation of natural resources, use of new, environmentally-friendly technologies, and other actions.
Financial risk management
The Group is exposed to various financial risks, such as market risks (currency, interest rate risk, etc.), credit risk and liquidity risk. Financial risks are associated with the trade receivables, cash and cash equivalents, trade and other payables, and borrowings.
Risk management is monitored by the finance division, and more specifically by the central Financial Management Division of the Group, and is determined by directives, guidelines and rules approved by the Board of Directors with regard to rate risk, credit risk, the use of derivative and non-derivative instruments, and the short-term investment of cash.
V. Significant transactions between related parties
The most significant transactions of the Company with related parties within the meaning of IAS 24, regard the Company's transactions with the following companies (associated companies within the meaning of article 42e of Codified Law 2190/1920) and are presented in the following table:
Amounts of H1 2017
| (in thousand EUR) | Sales of goods and |
Income from participating |
Purchases of goods and |
||
|---|---|---|---|---|---|
| services | interests | services | Receivables | Liabilities | |
| Subsidiaries | |||||
| AKTOR SA | 922 | - | 25 | 4,821 | 229 |
| EL.TECH. ANEMOS SA | 96 | - | 14 | 72 | 636 |
| AKTOR CONCESSIONS SA | 67 | - | 1,042 | 300 | 49,742 |
| REDS REAL ESTATE DEVELOPMENT SA | 10 | - | - | 138 | - |
| AKTOR FM SA | 35 | - | 328 | - | 199 |
| ELLINIKI TECHNODOMIKI ENERGIAKI SA | 10 | - | - | 8 | - |
| HELECTOR SA | 85 | - | - | 48 | - |
| MOREAS SA | 90 | - | - | 16 | - |
| HELLENIC QUARRIES SA | 17 | - | - | 16 | - |
| TOMI SA | 26 | - | - | 56 | - |
| OTHER SUBSIDIARIES | 1 | - | 2 | 107 | 20 |
| Associates | |||||
| ATHENS RESORT CASINO SA | - | 245 | - | - | - |
| OTHER ASSOCIATES | - | - | - | 1 | - |
| OTHER RELATED PARTIES | - | - | - | - | - |
| TOTAL SUBSIDIARIES | 1,359 | - | 1,410 | 5,582 | 50,826 |
| TOTAL ASSOCIATES & OTHERS | - | 245 | - | 1 | - |
Amounts of H1 2016
| 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 | - |
The following clarifications are provided with respect to the above transactions of H1 2017:
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 compensation of the Group's key management for the period 01.01-30.06.2017 amounted to EUR 3,472 thousand for the Group, and EUR 491 thousand for the Company.
No loans have been granted to BoD members or other executives of the Group (including their families).
No changes have been made to transactions between the Company and related parties, which could have an essential impact on the financial position and the performance of the Company for the period 01.01-30.06.2017.
All transactions mentioned are arms' length transactions.
Kifissia, 12 September 2017
THE BOARD OF DIRECTORS
THE CHAIRMAN OF THE BOARD OF DIRECTORS
ANASTASIOS P. KALLITSANTSIS
C. Auditor's Report on Review of the Interim Financial Information
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 ELLAKTOR S.A (the "Company") as of 30 June 2017 and the related condensed company and consolidated statements of 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.
PricewaterhouseCoopers
Athens, 14 September 2017
D. Interim Condensed Financial Information
Interim Condensed Financial Information in accordance with International Accounting Standard 34 for the period from 1 January to 30 June 2017
| Statement of Financial Position 20 | |
|---|---|
| Income Statement H1 2017 and 2016 21 | |
| Statement of Comprehensive Income H1 2017 and 2016 22 | |
| Statement of Changes in Equity 23 | |
| Statement of Cash Flows 25 | |
| Notes to the interim financial report 26 | |
| 1 | General information 26 |
| 2 | Basis of preparation of interim financial report 26 |
| 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 43 |
| 14 | Borrowings 44 |
| 15 | Trade and other payables 46 |
| 16 | Provisions 47 |
| 17 | Derivative financial instruments 48 |
| 18 | Expenses per category 49 |
| 19 | Other income & other profit/(loss) 50 |
| 20 | Financial income/expenses - net 51 |
| 21 | Income tax 51 |
| 22 | Earnings per share 52 |
| 23 | Dividends per share 52 |
| 24 | Contingent assets and liabilities 52 |
| 25 | Transactions with related parties 53 |
| 26 | Other notes 55 |
| 27 | Events after the reporting date 55 |
| 28 | Group participations 56 |
Statement of Financial Position
| 30-Jun-17 31-Dec-16 30-Jun-17 31-Dec-16 Note ASSETS Non-current assets Property, plant and equipment 502,661 468,567 1,634 1,628 Intangible assets 62,330 62,585 - - 6a Concession right 598,729 629,263 - - 6b Investment property 147,766 148,450 28,659 28,877 Investments in subsidiaries - - 740,171 740,171 Investments in associates & joint ventures 123,588 126,138 33,251 34,721 Financial assets held to maturity 80,899 79,160 - - 10 Available-for-sale financial assets 56,678 64,411 - - 7 Deferred tax assets 79,827 75,545 - - Prepayments for long-term leases 40,434 42,103 - - Guaranteed receipt from the Greek State (IFRIC 12) 250,133 264,150 - - 8 Restricted cash 14,921 13,684 - - 11 Other non-current receivables 99,760 102,028 24 24 9 2,057,727 2,076,083 803,739 805,422 Current assets Inventories 40,983 46,148 - - Trade and other receivables 1,047,152 1,152,164 7,029 12,862 9 Available-for-sale financial assets 10,921 17,643 - - 7 Financial assets held to maturity 24,532 24,607 - - 10 Financial assets at fair value through profit and loss 3 3 - - Prepayments for long-term leases 3,223 3,257 - - Guaranteed receipt from the Greek State (IFRIC 12) 43,737 29,257 - - 8 Restricted cash 28,014 33,052 - - 11 Cash and cash equivalents 449,740 496,393 1,896 604 12 1,648,305 1,802,525 8,925 13,466 Total assets 3,706,033 3,878,608 812,664 818,887 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 227,113 216,911 55,920 55,920 13 Retained earnings (236,255) (225,366) (199,734) (192,520) 669,944 670,631 535,272 542,487 Non-controlling interests 211,536 221,791 - - Total equity 881,480 892,422 535,272 542,487 LIABILITIES Non-current liabilities Long-term borrowings 14 1,201,310 1,191,407 258,985 263,570 Deferred tax liabilities 86,026 89,682 23 19 Retirement benefit obligations 11,708 11,626 212 206 Grants 60,601 64,187 - - Derivative financial instruments 137,000 152,669 - - 17 Other non-current liabilities 13,438 25,070 6,780 5,724 15 Other non-current provisions 133,182 134,199 180 180 16 1,643,265 1,668,841 266,181 269,699 Current liabilities Trade and other payables 847,497 973,567 6,442 6,695 15 Current income tax liabilities 30,253 43,694 - - Short-term borrowings 237,898 238,685 4,769 - 14 Dividends payable 7,836 8,384 - 6 Other current provisions 57,803 53,015 - - 16 1,181,288 1,317,345 11,211 6,702 Total liabilities 2,824,552 2,986,186 277,392 276,401 Total equity and liabilities 3,706,033 3,878,608 812,664 818,887 |
GROUP | COMPANY | ||||
|---|---|---|---|---|---|---|
Income Statement H1 2017 and 2016
| 1 Jan to | ||||
|---|---|---|---|---|
| 1 Jan to | ||||
| 30-Jun-17 | 30 Jun 2016 | 30-Jun-17 | 30 Jun | |
| 929,740 | 847,497 | - | 2016 - |
|
| (843,474) | (796,666) | - | - | |
| 86,266 | 50,831 | - | - | |
| (2,213) | (1,937) | - | - | |
| (29,154) | (25,397) | (1,870) | (1,839) | |
| 14,411 | 13,631 | 1,068 | 1,061 | |
| (16,335) | 5,115 | (47) | 529 | |
| 52,975 | 42,242 | (849) | (249) | |
| 947 | - | 245 | 385 | |
| (1,440) | (3,854) | - | - | |
| 11,859 | 9,085 | - | 2 | |
| (44,688) | (49,106) | (6,607) | (7,135) | |
| 19,653 | (1,634) | (7,210) | (6,997) | |
| (19,095) | (16,562) | (4) | - | |
| 558 | (18,195) | (7,214) | (6,997) | |
| (10,906) | (30,903) | (7,214) | (6,997) | |
| 11,464 | 12,707 | - | - | |
| 558 | (18,195) | (7,214) | (6,997) | |
| (0.0406) | ||||
| (0.0632) | (0.1792) | (0.0418) |
Statement of Comprehensive Income H1 2017 and 2016
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 1 Jan to | 1-Jan to | ||||
| 30-Jun-17 | 30 Jun 2016 | 30-Jun-17 | 30 Jun 2016 | ||
| Net profit/(loss) for the period | 558 | (18,195) | (7,214) | (6,997) | |
| Other comprehensive income | |||||
| Items that may be subsequently reclassified to profit or loss | |||||
| Currency translation differences | 1,187 | (665) | - | - | |
| Fair value gains/(losses) on available-for-sale financial assets |
1,301 | 19,996 | - | - | |
| Cash flow hedges | 10,933 | (19,670) | - | - | |
| 13,421 | (339) | - | - | ||
| Items that will not be reclassified to profit and loss | |||||
| Other income | 25 | - | - | - | |
| 25 | - | - | - | ||
| Other comprehensive income/(loss) for the period (net of tax) |
13,446 | (339) | - | - | |
| Total comprehensive income/(loss) for the period |
14,005 | (18,535) | (7,214) | (6,997) | |
| Total comprehensive income/(loss) for the period attributable to: |
|||||
| Owners of the Parent | (687) | (25,256) | (7,214) | (6,997) | |
| Non-controlling interests | 14,691 | 6,722 | - | - | |
| 14,005 | (18,535) | (7,214) | (6,997) |
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 2016 | 182,311 | 523,847 | 220,678 | (27,072) | (101,457) | 798,307 | 232,922 | 1,031,229 | |
| Net profit/(loss) for the period | - | - | - | - | (30,903) | (30,903) | 12,707 | (18,195) | |
| Other comprehensive income Currency translation differences |
13 | - | - | (662) | - | - | (662) | (2) | (665) |
| Fair value gains/(losses) on | |||||||||
| available-for-sale financial assets Changes in value of cash flow |
13 | - | - | 20,110 | - | - | 20,110 | (114) | 19,996 |
| hedge | 13 | - | - | (13,802) | - | - | (13,802) | (5,869) | (19,670) |
| Other comprehensive income/(loss) for the period (net |
|||||||||
| of tax) | - | - | 5,646 | - | - | 5,646 | (5,985) | (339) | |
| Total comprehensive income/(loss) for the period |
- | - | 5,646 | - | (30,903) | (25,256) | 6,722 | (18,535) | |
| Transfer from/to reserves | 13 | - | - | 1,642 | - | (1,642) | - | - | - |
| Distribution of dividend | - | - | - | - | - | (27,589) | (27,589) | ||
| 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 | |
| Net profit/(loss) for the period | - | - | - | - | (90,992) | (90,992) | 12,391 | (78,601) | |
| Other comprehensive income | |||||||||
| Currency translation differences | 13 | - | - | (2,855) | - | - | (2,855) | (21) | (2,877) |
| Fair value gains/(losses) on | |||||||||
| available-for-sale financial assets Changes in value of cash flow |
13 | - | - | (18,227) | - | - | (18,227) | 7 | (18,220) |
| hedge | 13 | - | - | 10,163 | - | - | 10,163 | 3,897 | 14,060 |
| Actuarial profit | 13 | - | - | 96 | - | - | 96 | (64) | 31 |
| Other | - | - | - | - | (79) | (79) | (32) | (111) | |
| Other comprehensive income/(loss) for the period (net |
|||||||||
| of tax) Total comprehensive |
- | - | (10,824) | - | (79) | (10,904) | 3,787 | (7,117) | |
| income/(loss) for the period | - | - | (10,824) | - | (91,072) | (101,896) | 16,178 | (85,718) | |
| Transfer from/ to reserves | 13 | - | - | (230) | - | 231 | - | - | - |
| Distribution of dividend | - | - | - | - | - | (9,496) | (9,496) | ||
| Effect of change in % participation in subsidiaries |
- | - | - | - | (219) | (219) | 2,749 | 2,530 | |
| 31 December 2016 | 182,311 | 523,847 | 216,911 | (27,072) | (225,366) | 670,631 | 221,791 | 892,422 | |
| 1 January 2017 | 182,311 | 523,847 | 216,911 | (27,072) | (225,366) | 670,631 | 221,791 | 892,422 | |
| Net profit/(loss) for the period | - | - | - | - | (10,906) | (10,906) | 11,464 | 558 | |
| Other comprehensive income | |||||||||
| Currency translation differences | 13 | - | - | 1,241 | - | - | 1,241 | (53) | 1,187 |
| Fair value gains/(losses) on available-for-sale financial assets |
13 | - | - | 1,056 | - | - | 1,056 | 246 | 1,301 |
| Changes in value of cash flow | |||||||||
| hedge Other |
13 | - - |
- - |
7,914 - |
- - |
- 9 |
7,914 9 |
3,019 16 |
10,933 25 |
| Other comprehensive | |||||||||
| income/(loss) for the period (net of tax) |
- | - | 10,210 | - | 9 | 10,219 | 3,227 | 13,446 | |
| Total comprehensive | |||||||||
| income/(loss) for the period | - | - | 10,210 | - | (10,897) | (687) | 14,691 | 14,005 | |
| Transfer from/ to reserves | 13 | - | - | (8) | - | 8 | - | - | - |
| Distribution of dividend Effect from disposal of subsidiary |
- - |
- - |
- | - - |
- - |
- - |
(21,480) (3,466) |
(21,480) (3,466) |
|
| 30 June 2017 | 182,311 | 523,847 | 227,113 | (27,072) | (236,255) | 669,944 | 211,536 | 881,480 |
COMPANY
| Note | Share capital |
Share premium |
Other reserves |
Treasury shares |
Retained earnings |
Total equity |
|
|---|---|---|---|---|---|---|---|
| 1 January 2016 | 182,311 | 523,847 | 55,901 | (27,072) | (5,933) | 729,054 | |
| Net loss for the period | - | - | - | - | (6,997) | (6,997) | |
| Other comprehensive income/(loss) 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 | |
| Net loss for the period | - | - | - | - | (179,589) | (179,589) | |
| Other comprehensive income | |||||||
| Actuarial profit/(loss) | - | - | 19 | - | - | 19 | |
| Other comprehensive income/(loss) for the period (net of tax) |
- | - | 19 | - | - | 19 | |
| Total comprehensive income/(loss) for the period |
- | - | 19 | - | (179,589) | (179,570) | |
| 31 December 2016 | 182,311 | 523,847 | 55,920 | (27,072) | (192,520) | 542,487 | |
| 1 January 2017 | 182,311 | 523,847 | 55,920 | (27,072) | (192,520) | 542,487 | |
| Net loss for the period | - | - | - | - | (7,214) | (7,214) | |
| Other comprehensive income/(loss) for the period (net of tax) |
- | - | - | - | - | - | |
| Total comprehensive income/(loss) for the period |
- | - | - | - | (7,214) | (7,214) | |
| 30 June 2017 | 182,311 | 523,847 | 55,920 | (27,072) | (199,734) | 535,272 |
Statement of Cash Flows
| 1 Jan to 1 Jan to 1 Jan to 1-Jan to 30-Jun-17 30-Jun-16 30-Jun-17 30-Jun-16 Operating activities Profit/(loss) before tax 19,653 (1,634) (7,210) (6,997) Adjustments for: Depreciation and amortization 52,054 65,594 237 242 Impairment 19 8,425 9,674 - - Adjustment of the concession right due to amendment to the concession agreement 19 - 194,566 - - Provisions 3,597 (3,059) 6 6 Currency translation differences 931 (182) - - Profit/(loss) from investing activities (11,822) (5,663) (245) (909) Interest and related expenses 20 44,084 46,991 6,607 7,135 Recognition of guaranteed receipt, due to amendment to the concession agreement 19 - (193,530) - - Plus /less working capital adjustments or related to operating activities: Decrease/(increase) in inventories 3,482 (2,787) - - Decrease/(increase) in receivables 55,994 10,461 33 (270) (Decrease)/increase in liabilities (except borrowings) (99,454) 18,302 146 (1,244) Less: Interest and related expenses paid (39,068) (97,175) (5,765) (6,115) Income taxes paid (26,965) (7,675) - - Net Cash flows from Operating Activities (a) 10,909 33,883 (6,192) (8,152) Investing activities Acquisition of subsidiaries, affiliates, joint operations, financial assets held to maturity and available-for-sale financial assets (5,780) (11,070) - (16) Sale of subsidiaries, affiliates, joint operations, financial assets held to maturity and available-for-sale financial assets 12,875 28,208 - - Refund of share capital to shareholders 1,471 - 1,471 - Sums collected from liquidation of subsidiary - 522 - 522 (Placements) of time deposits of over 3 months (16) - - - Purchase of tangible and intangible assets and investment properties (66,287) (18,673) (25) (4) Income from sales of tangible and intangible assets 3,138 2,813 - - Interest received 1,766 2,967 - 2 Loans (granted to)/proceeds from repayment of loans granted to related parties - 107 - 107 Dividends received 1,192 - 6,045 7,500 Decrease in restricted cash 4,631 6,016 - - Net Cash flows from investing activities (b) (47,009) 10,891 7,491 8,111 Financing activities Proceeds from issued loans and debt issuance costs 146,495 119,015 - - Repayment of borrowings (131,404) (162,263) - - Payments of leases (amortisation) (1,614) (311) - - Proceeds from the sale and leaseback of PPE 370 - - - Dividends paid (21,270) (21,477) (6) (19) Tax paid on dividends (257) (97) - - Grants returned - (2,248) - - Increase in restricted cash (830) (1,615) - - (8,511) (68,996) (6) (19) Net Cash flows from financing activities (c) Net increase/(decrease) in cash and cash equivalents (a) + (b) + (c) (44,610) (24,222) 1,293 (61) Cash and cash equivalents at period start 496,393 450,378 604 1,035 Exchange differences in cash and cash equivalents (2,043) (729) - - 12 Cash and cash equivalents at period end 449,740 425,427 1,896 974 |
Note | GROUP | COMPANY | |
|---|---|---|---|---|
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, Russia, the United Kingdom, Cameroon, Ethiopia, Turkey, USA, Brazil, Chile, Dominican Republic 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 condensed financial information was approved by the Board of Directors on 12 September 2017 and it is available on the company's website at www.ellaktor.com.
2 Basis of preparation of interim financial report
2.1 General
This interim condensed financial information covers the period from 1 January to 30 June 2017. It 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 condensed financial information (i.e. September 2017).
The accounting policies used in preparing this interim condensed financial information are in line with those used in the preparation of the annual financial statements for the year ended 31 December 2016.
For better understanding and more detailed information, this interim condensed financial information should be read in conjunction with the annual financial statements for the period ended on 31 December 2016, 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, and realised expenses have been recorded in transit accounts, only in cases where such action would be appropriate at period end.
Taxes on income in the interim is accrued using the tax rate that would be applicable to expected total annual profit.
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 on or after 1.1.2017. 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
There are no new standards, amendments to standards and interpretations that are mandatory for periods beginning on 1.1.2017.
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.
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 recognized. 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.
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 recognizes 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 17 'Insurance Contracts' (effective for annual periods beginning on or after 1 January 2021)
IFRS 17 was issued in May 2017 and replaces IAS 4. IFRS 17 establishes the principles for the recognition, measurement, presentation and disclosure of insurance contracts within the scope of the standard. The objective of
the standard is to ensure that an entity provides relevant information that faithfully represents those contracts. This new standard tackles the comparability challenges arising from the application of IFRS 4, as it introduces consistent accounting for all insurance contracts. Insurance liabilities are measured using current rather than historical rates. The standard has not yet been endorsed by the EU.
IAS 12 (Amendments) 'Recognition of deferred tax assets on unrealized 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 unrealized 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.
IFRS 4 (Amendments) "Applying IFRS 9 Financial Instruments with IFRS 4 Insurance Contracts" (effective for annual periods beginning on or after 1 January 2018)
The amendments introduce two approaches. The amended standard will: (a) give all companies that issue insurance contracts the option to recognise in other comprehensive income, rather than profit or loss, the volatility that could arise when IFRS 9 is applied before the new insurance contracts Standard is issued; and (b) give companies whose activities are predominantly connected with insurance an optional temporary exemption from applying IFRS 9 until 2021. The entities that defer the application of IFRS 9 will continue to apply the existing financial instruments Standard—IAS 39. The amendments have not yet been endorsed by the EU.
IAS 40 (Amendments) "Transfers of investment property" (effective for annual periods beginning on or after 1 January 2018)
The amendments clarify that, to transfer to or from, investment properties, there must be a change in use. A change in use would involve an assessment of whether a property meets the definition of investment property and supporting evidence that a change in use has occurred. The amendments have not yet been endorsed by the EU.
IFRIC 22 "Foreign Currency Transactions and Advance Consideration" (effective for annual periods beginning on or after 1 January 2018)
The interpretation provides guidance on how to determine the date of the transaction in applying the foreign currency transactions standard - IAS 21. The interpretation is applicable when an entity has received or paid advance consideration for contracts in a foreign currency. This interpretation has not yet been endorsed by the EU.
IFRIC 23 "Uncertainty over Income Tax Treatments" (effective for annual periods beginning on or after 1 January 2019)
The interpretation explains how to recognise and measure current and deferred tax assets and liabilities if there is uncertainty over a tax treatment. IFRIC 23 applies to all aspects of income tax accounting where there is an uncertainty regarding the treatment of an item, including taxable profit or loss, the tax bases of assets and liabilities, tax losses and credits and tax rates. The interpretation has not yet been endorsed by the EU.
Annual Improvements to IFRSs 2014 (2014 – 2016 Cycle)
The amendments set out below describe the key changes to two IFRSs. The amendments have not yet been endorsed by the EU.
IFRS 12 "Disclosure of Interests in Other Entities"
The amendment clarified that the disclosures requirement of IFRS 12 are applicable to interest in entities classified as held for sale except for summarised financial information. The amendment is effective for annual periods beginning on or after 1 January 2017.
IAS 28 "Investments in associates and Joint ventures"
The amendments clarified that when venture capital organisations, mutual funds, unit trusts and similar entities use the election to measure their investments in associates or joint ventures at fair value through profit or loss (FVTPL), this election should be made separately for each associate or joint venture at initial recognition. The amendment is effective for annual periods beginning on or after 1 January 2018.
2.4 Rounding and reclassification of items
The amounts disclosed in this interim condensed financial information have been rounded to EUR '000. Any differences that may occur are due to these roundings.
For comparability purposes, reclassifications have been made between the Concessions and the Environment segments (note 5).
3 Critical accounting estimates and judgments of the management
This interim condensed financial information 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 statements.
In the preparation of this interim condensed financial information, 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 2016.
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 condensed financial information does not include financial risk management information and the disclosures required in the audited annual financial statements. Therefore, they should be read in conjunction with the annual financial statements of 2016.
Greece's financial assistance programme is implemented smoothly following completion of the second review in mid June 2017, while there are constant signs that the Greek economy will stabilise and gradually recover. However, despite the improved environment, the macroeconomic risks for Greece remain. 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 programme will continue and that, despite the recession-causing fiscal policy measures adopted, the macroeconomic situation in Greece will continue improving over time.
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
GROUP
| Book value | Fair value | |||
|---|---|---|---|---|
| 30-Jun-17 | 31-Dec-16 | 30-Jun-17 | 31-Dec-16 | |
| Financial Assets | ||||
| Financial assets held to maturity | 105,431 | 103,767 | 105,785 | 104,468 |
| Financial liabilities | ||||
| Long-term & short-term borrowings | 1,439,208 | 1,430,092 | 1,455,544 | 1,442,295 |
| COMPANY | ||||
| Book value | Fair value | |||
| 30-Jun-17 | 31-Dec-16 | 30-Jun-17 | 31-Dec-16 | |
| Financial liabilities | ||||
| Long-term & short-term borrowings | 263,755 | 263,570 | 263,755 | 263,570 |
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 108,334 thousand (31.12.2016: EUR 111,505 thousand), while book value stands at EUR 99,760 thousand). (31.12.2016: 102,028 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 at 30 June 2017 and 31 December 2016:
| 30 June 2017 | ||||||
|---|---|---|---|---|---|---|
| LEVEL 1 | LEVEL 2 | TOTAL | ||||
| Financial assets | ||||||
| Financial assets at fair value through profit and loss | 3 | - | 3 | |||
| Available-for-sale financial assets | 42,846 | 8,582 | 51,428 | |||
| Financial liabilities | ||||||
| Derivatives used for hedging | - | 137,000 | 137,000 | |||
| 31 December 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 | 49,695 | 16,145 | 65,840 | |||
| Financial liabilities |
The fair value of financial assets traded on active money markets (e.g. derivatives, equities, bonds), 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 Group investment in a gold mines group, which is listed on the Toronto Stock Exchange and has been classified as an available-for-sale financial asset.
The fair value of financial assets traded on active money markets (e.g. derivatives traded outside a derivative market) are determined by measurement methods based primarily on available information on transactions carried
(31) / (69)
out on active markets and using less the estimates made by the economic entity. These financial tools are included in level 2.
The fair value of mutual funds is determined based on the net asset value of the relevant fund.
Available-for-sale financial assets of a total value of EUR 16,172 thousand (31.12.2016: 16.213 thousand) involving participation in companies not listed on active money markets are indicated in terms of cost as opposed to fair value.
5 Segment reporting
As at 30 June 2017, 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.
Note 28 states the segment in which each Group company operates. The parent company is included in the Other activities segment.
The results for each segment for H1 2017 are as follows:
| Construction | Real estate | Wind | ||||||
|---|---|---|---|---|---|---|---|---|
| Note | & Quarries | development | Concessions | farms | Environment | Other | Total | |
| Total gross sales per segment | 762,106 | 3,182 | 106,646 | 22,345 | 41,358 | 383 | 936,019 | |
| Intra-group sales | (5,638) | - | (177) | - | (282) | (183) | (6,279) | |
| Net sales | 756,468 | 3,182 | 106,469 | 22,345 | 41,076 | 201 | 929,740 | |
| Operating profit/(loss) | 7,465 | (532) | 38,691 | 10,786 | (1,103) | (2,333) | 52,975 | |
| Income from dividends | - | - | 947 | - | - | - | 947 | |
| Share in profit/(loss) from participating interests accounted for by the equity method |
- | - | (102) | - | 4 | (1,342) | (1,440) | |
| Financial income | 20 | 858 | 35 | 9,086 | 245 | 1,634 | 1 | 11,859 |
| Finance (expenses) | 20 | (7,247) | (979) | (24,974) | (4,573) | (1,315) | (5,600) | (44,688) |
| Profit/ (Loss) before taxes | 1,076 | (1,475) | 23,648 | 6,458 | (780) | (9,274) | 19,653 | |
| Income tax | 21 | (7,173) | (300) | (7,408) | (2,099) | (2,097) | (18) | (19,095) |
| Net profit/(loss) | (6,097) | (1,775) | 16,241 | 4,358 | (2,877) | (9,292) | 558 |
The results for each segment for H1 2016 are as follows:
| Note | Construction & Quarries |
Real estate development |
Concessions* | Wind farms |
Environment* | Other | Total | |
|---|---|---|---|---|---|---|---|---|
| Total gross sales per segment | 666,918 | 3,369 | 112,586 | 22,137 | 46,794 | 209 | 852,014 | |
| Intra-group sales | (4,194) | - | (156) | - | (63) | (105) | (4,517) | |
| Net sales | 662,724 | 3,369 | 112,431 | 22,137 | 46,731 | 104 | 847,497 | |
| Operating profit/(loss) | (19,685) | 721 | 46,992 | 11,353 | 4,299 | (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 | 7,694 | 82 | 297 | 2 | 9,085 |
| Finance (expenses) | 20 | (6,935) | (1,096) | (30,594) | (3,273) | (1,191) | (6,017) | (49,106) |
| Profit/ (Loss) before taxes | (25,639) | (346) | 22,979 | 8,162 | 3,393 | (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) | 14,899 | 5,848 | (1,165) | (10,200) | (18,195) |
The assets of each segment are as follows:
| Construction & Quarries |
Real estate development |
Concessions* | Wind farms |
Environment* | Other | Total | |
|---|---|---|---|---|---|---|---|
| Total assets 30.06.2017 | 1,302,006 | 138,395 | 1,564,334 | 392,598 | 196,541 | 112,159 | 3,706,033 |
| Total assets 31.12.2016 | 1,467,584 | 140,394 | 1,603,794 | 350,130 | 202,337 | 114,368 | 3,878,608 |
(*) For comparability purposes, reclassifications have been made between the Concessions and the Environment segments.
Inter-segment transfers and transactions are carried out at arms' length.
The Group has also expanded its activities abroad (note 1). Total sales are allocated per region as follows:
| Sales | ||||
|---|---|---|---|---|
| 1-Jan to | ||||
| 30-Jun-17 | 30 Jun 2016 | |||
| Greece | 563,736 | 508,674 | ||
| Other European countries | 129,506 | 116,395 | ||
| Gulf countries – Middle East | 146,888 | 165,838 | ||
| Americas | 85,731 | 55,570 | ||
| Africa | 3,879 | 1,020 | ||
| 929,740 | 847,497 |
Out of the sales carried out in Greece, EUR 239,111 thousand for H1 2017 and EUR 277,890 thousand for H1 2016 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 2016 | 5,191 | 43,316 | 27,129 | 3,358 | 78,995 |
| Currency translation differences | (16) | - | - | - | (16) |
| Additions | 242 | - | - | 83 | 324 |
| Disposal of subsidiary | (4) | - | - | (2) | (6) |
| Write-off | (17) | - | - | (65) | (81) |
| 30 June 2016 | 5,396 | 43,316 | 27,129 | 3,374 | 79,216 |
| Currency translation differences | 42 | - | - | - | 42 |
| Acquisition/absorption of subsidiary | - | 708 | 1,776 | - | 2,483 |
| Additions | 112 | - | - | - | 112 |
| Disposal of subsidiary | (19) | - | (5,852) | (81) | (5,952) |
| Write-off | (38) | - | - | 62 | 24 |
| 31 December 2016 | 5,494 | 44,024 | 23,053 | 3,355 | 75,926 |
| 1 January 2017 | 5,494 | 44,024 | 23,053 | 3,355 | 75,926 |
| Currency translation differences | 133 | - | - | - | 133 |
| Acquisition/absorption of subsidiary | - | 7 | - | - | 7 |
| Additions | 98 | - | - | 4 | 102 |
| Disposal of subsidiary | (3) | - | - | - | (3) |
| Write-off | (28) | - | - | - | (28) |
| Transfer from PPE | 4 | - | - | - | 4 |
| 30 June 2017 | 5,699 | 44,030 | 23,053 | 3,359 | 76,141 |
| Note | Software | Goodwill | Licenses | Other | Total | |
|---|---|---|---|---|---|---|
| Accumulated Amortisation | ||||||
| 1 January 2016 | (4,713) | (1) | (3,984) | (1,415) | (10,113) | |
| Currency translation differences | 4 | - | - | - | 4 | |
| Amortization for the period | 18 | (145) | - | (363) | (474) | (981) |
| Sales | 4 | - | - | - | 4 | |
| Write-off | 17 | - | - | 1 | 18 | |
| 30 June 2016 | (4,833) | (1) | (4,346) | (1,888) | (11,069) | |
| Currency translation differences | (37) | - | - | - | (37) | |
| Amortization for the period | (152) | - | (288) | (5) | (444) | |
| Impairment | - | - | (2,740) | - | (2,740) | |
| Sales | 1 | - | 898 | 10 | 910 | |
| Write-off | 38 | - | - | - | 38 | |
| 31 December 2016 | (4,982) | (1) | (6,476) | (1,883) | (13,342) | |
| 1 January 2017 | (4,982) | (1) | (6,476) | (1,883) | (13,342) | |
| Currency translation differences | (140) | - | - | - | (140) | |
| Amortization for the period | 18 | (139) | - | (212) | (6) | (357) |
| Disposal of subsidiary | 3 | - | - | - | 3 | |
| Write-off | 28 | - | - | - | 28 | |
| Transfer from PPE | (4) | - | - | - | (4) | |
| 30 June 2017 | (5,234) | (1) | (6,688) | (1,889) | (13,812) | |
| Net book value as at 31 December 2016 | 512 | 44,023 | 16,578 | 1,472 | 62,585 | |
| Net book value as at 30 June 2017 | 465 | 44,029 | 16,365 | 1,470 | 62,330 |
The parent company has no intangible assets.
6b Concession Right
GROUP
| Note | Concession right | |
|---|---|---|
| Cost | ||
| 1 January 2016 | 1,379,567 | |
| Additions | 5,478 | |
| 30 June 2016 | 1,385,044 | |
| Disposals Adjustment of value due to amendment to concession agreement |
19 | (1,010) (194,566) |
| 31 December 2016 | 1,189,469 | |
| 1 January 2017 | 1,189,469 | |
| Additions | 833 | |
| 30 June 2017 | 1,190,302 | |
| Accumulated Amortisation | ||
| 1 January 2016 | (494,587) | |
| Amortisation for the period | 18 | (32,899) |
| 30 June 2016 | (527,486) | |
| Amortisation for the period | (31,740) | |
| Impairment | (979) | |
| 31 December 2016 | (560,206) |
| Note | Concession right | |
|---|---|---|
| 1 January 2017 | (560,206) | |
| Amortisation for the period | 18 | (31,366) |
| 30 June 2017 | (591,571) | |
| Net book value as at 31 December 2016 | 629,263 | |
| Net book value as at 30 June 2017 | 598,729 |
The Concession right as at 30.06.2017 mainly comes from subsidiaries ATTIKI ODOS SA and MOREAS SA. The change in the value of the Concession right over the period ended 30.06.2017 is primarily due to depreciation and amortisation for the period.
In the comparable data for H1 2016, the reduction by EUR 197,566 thousand relates to an adjustment of the value of the Concession right of MOREAS SA, which resulted from the amendment to the concession agreement that became effective in February 2016.
In the comparative data for H1 2016, additions to Concession rights relating mostly to MOREAS SA include Additions from capitalised interest of EUR 3,433 thousand.
7 Available-for-sale financial assets
| GROUP | |||
|---|---|---|---|
| Note | 30-Jun-17 | 31-Dec-16 | |
| At period start | 82,053 | 106,730 | |
| Additions, new | - | 11,000 | |
| Additions-increase in investment cost | - | 6,230 | |
| (Sales) | (7,531) | (31,482) | |
| Impairment | 19 | (8,425) | (2,726) |
| Recycling of reserves in profit and loss | 13 | - | (9,350) |
| Adjustment at fair value through Other comprehensive income: increase/(decrease) |
1,502 | 1,651 | |
| At period end | 67,599 | 82,053 | |
| Non-current assets | 56,678 | 64,411 | |
| Current assets | 10,921 | 17,643 | |
| 67,599 | 82,053 |
Available-for-sale financial assets include the following:
| GROUP | ||
|---|---|---|
| Listed securities: | 30-Jun-17 | 31-Dec-16 |
| Shares – Greece (in EUR) | 6,761 | 2,624 |
| Shares – Foreign countries (in CAD) | 35,743 | 46,776 |
| Shares – Abroad (in EURO) | 342 | 295 |
| Non-listed securities: | ||
| Shares – Greece (in EUR) | 16,172 | 16,213 |
| Money Market Funds - International (in EUR) | 8,582 | 16,145 |
| 67,599 | 82,053 |
The parent company does not have any available-for-sale financial assets.
The amount of EUR 7,531 thousand as at 30.06.2017 under "Sales" relates to the sale of low-risk funds, compared to EUR 31,482 thousand at 31.12.2016.
The amount of EUR 8,425 thousand as at 30.06.2017 under "Impairment" mainly relates to the impairment of participation in mining companies, while the amount of EUR 2,726 thousand as at 31.12.2016 relates to the impairment of bank shares.
The 'Adjustment at fair value through Other Comprehensive Income' is mostly due to a valuation of the Group's holding in mines.
As at 31.12.2016, the most important "Additions" refer to the purchase of bank shares quoted on ATHEX by a Group subsidiary against EUR 11,000 thousand, and to the participation in the share capital increase of OLYMPIA ODOS SA in the amount of EUR 3,230 thousand. The amount of EUR 9,350 thousand which is recycled from reserves to profit and loss due to impairment, relates to the investment in bank shares.
8 Guaranteed receipt from the Greek State (IFRIC 12)
| Note | GROUP | ||
|---|---|---|---|
| 30-Jun-17 | 31-Dec-16 | ||
| At period start | 293,407 | 162,599 | |
| Recognising a receivable due to amendment to concession agreement |
19 | - | 193,530 |
| Increase of receivables | 4,387 | 85,759 | |
| Recovery of receivables | (13,627) | (163,736) | |
| Unwind of discount | 20 | 9,703 | 15,256 |
| At period end | 293,871 | 293,407 | |
| Non-current assets | 250,133 | 264,150 | |
| Current assets | 43,737 | 29,257 | |
| 293,871 | 293,407 |
The 'Guaranteed receipt from grantor (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.
Of the total amount of the guaranteed receipt from grantor, the amount of EUR 253,177 thousand refers to MOREAS SA and the remaining amount of EUR 40,693 thousand refers to the subsidiary EPADYM SA.
The unwind of discount is included in finance income/(expenses) under Unwind of guaranteed receipt discount.
ELLAKTOR SA Interim condensed financial information for the period from 1 January to 30 June 2017
All amounts are in EUR thousand, unless stated otherwise
9 Receivables
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Note | 30-Jun-17 | 31-Dec-16 | 30-Jun-17 | 31-Dec-16 | |
| Trade receivables | 429,449 | 479,369 | 296 | 117 | |
| Trade receivables – Related parties | 25 | 23,995 | 17,893 | 905 | 854 |
| Less: Provision for impairment of receivables | (33,555) | (34,134) | - | - | |
| Trade Receivables - Net | 419,889 | 463,128 | 1,200 | 971 | |
| Amounts due from construction contracts | 343,894 | 315,945 | - | - | |
| Income tax prepayment | 3,042 | 11,176 | - | - | |
| Loans to related parties | 25 | 70,994 | 69,954 | 84 | 84 |
| Time deposits, over 3 months | 18 | 2 | - | - | |
| Other receivables | 310,446 | 388,907 | 1,174 | 1,440 | |
| Other receivables -Related parties | 25 | 19,051 | 25,967 | 4,595 | 10,391 |
| Less: Provision for impairment of other receivables | (20,423) | (20,887) | - | - | |
| Total | 1,146,912 | 1,254,192 | 7,053 | 12,886 | |
| Non-current assets | 99,760 | 102,028 | 24 | 24 | |
| Current assets | 1,047,152 | 1,152,164 | 7,029 | 12,862 | |
| 1,146,912 | 1,254,192 | 7,053 | 12,886 |
The Group's receivables and liabilities under construction contracts are analysed below:
| GROUP | |||
|---|---|---|---|
| Note | 30-Jun-17 | 31-Dec-16 | |
| Contracts in progress as at the balance sheet date: | |||
| Amounts due from customers for contract work | 343,894 | 315,945 | |
| (Amounts due to customers for contract work) | 15 | (70,823) | (46,049) |
| Net Receivables/(Payables) | 273,071 | 269,896 | |
| Aggregate contract costs incurred plus recognised profits less recognised losses |
6,000,211 | 6,212,036 | |
| Less: (Progress billings) | (5,727,140) | (5,942,140) | |
| 273,071 | 269,896 | ||
| Contract revenue recognised as revenue in the period | 670,614 | 1,524,784 | |
| Contract advances received | 106,920 | 154,420 | |
| Contract retentions | 55,144 | 82,074 |
As regards construction contracts, performance bonds have been provided, for which the Management estimates that no charges will be incurred. The parent company does not hold any construction contracts.
The account "Other receivables" is broken down as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 30-Jun-17 | 31-Dec-16 | 30-Jun-17 | 31-Dec-16 | |
| Receivables from joint operations/joint ventures | 47,430 | 90,853 | - | - |
| Sundry debtors | 83,904 | 101,986 | 24 | 109 |
| Greek State (prepaid and withholding taxes) & social security |
92,001 | 103,528 | 1,046 | 1,062 |
| Accrued income | 16,034 | 8,130 | 1 | 134 |
| Prepaid expenses | 14,217 | 16,764 | 96 | 135 |
| Prepayments to suppliers/creditors | 51,212 | 62,519 | 6 | - |
| Cheques (postdated) receivable | 5,647 | 5,127 | - | - |
| 310,446 | 388,907 | 1,174 | 1,440 |
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 2016 | 28,512 |
| Provision for impairment - cost during the period | 1,920 |
| Write-off of receivables during the period | (1,331) |
| Currency translation differences | 7 |
| Change in present value | (29) |
| Balance as at 30 June 2016 | 29,078 |
| Provision for impairment - cost during the period | 7,279 |
| Write-off of receivables during the period | (1,367) |
| Reclassification to provisions for impairment of other receivables |
(951) |
| Currency translation differences | 66 |
| Change in present value | 29 |
| Balance as at 31 December 2016 | 34,134 |
| Unused provisions reversed | (440) |
| Currency translation differences | (139) |
| Balance as at 30 June 2017 | 33,555 |
No arrears have been recorded for Other receivables in relation to the contractual terms. Nevertheless, the Group has identified certain receivables that involve credit risk, for which it has formed provisions.
The change to provision for impairment of other receivables is presented in the following table:
| GROUP | |
|---|---|
| Balance as at 1 January 2016 | 13,538 |
| Provision for impairment - cost during the period | 1,300 |
| Receivables written off during the period as uncollectible |
(306) |
| Discount | (60) |
| Balance as at 30 June 2016 | 14,472 |
| Provision for impairment - cost during the period Receivables written off during the period as |
5,828 |
| uncollectible | (304) |
| Reclassification from provisions for impairment of trade receivables |
951 |
| Discount | (60) |
| Balance as at 31 December 2016 | 20,887 |
| Receivables written off during the period as | |
| uncollectible | (401) |
| Discount | (64) |
| Balance as at 30 June 2017 | 20,423 |
Impairment provisions for Trade and Other receivables do not relate to receivables from related parties. The parent company has not formed any provision for impairment.
The receivables from the Greek public sector are analysed in the following table:
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Note | 30-Jun-17 | 31-Dec-16 | 30-Jun-17 | 31-Dec-16 | |
| Trade receivables - Public sector | 87,373 | 104,539 | - | - | |
| Retentions receivable - Public sector | 1,890 | 1,550 | - | - | |
| Construction contracts - Public sector Taxes and other receivables from insurance |
46,498 | 36,510 | - | - | |
| organisations | 79,647 | 78,477 | 1,046 | 637 | |
| Guaranteed receipt from grantor | 8 | 293,871 | 293,407 | - | - |
| 509,279 | 514,484 | 1,046 | 637 |
Receivables are broken down into the following currencies:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 30-Jun-17 | 31-Dec-16 | 30-Jun-17 | 31-Dec-16 | |
| EUR | 738,368 | 791,729 | 7,053 | 12,886 |
| KUWAIT DINAR (KWD) | 15,726 | 18,752 | - | - |
| US DOLLAR (\$) | 94,352 | 111,147 | - | - |
| ROMANIA NEW LEU (RON) | 22,057 | 22,336 | - | - |
| BRITISH POUND (£) | 8,143 | 11,329 | - | - |
| SERBIAN DINAR (RSD) | 28,509 | 18,940 | - | - |
| UNITED ARAB EMIRATES DIRHAM (AED) | 8,500 | 9,039 | - | - |
| QATAR RIYAL (QAR) | 203,060 | 252,007 | - | - |
| ALBANIAN LEK (ALL) | 11,109 | 3,827 | - | - |
| FYROM DINAR (MKD) | 1,064 | 442 | - | - |
| CHILEAN PESO (CLP) | 1,047 | 695 | - | - |
| ETHIOPIAN BIRR (ETB) | 1,395 | 771 | - | - |
| BRAZILIAN REAL (BRL) | 11,918 | 11,029 | - | - |
| OTHER CURRENCIES | 1,665 | 2,148 | - | - |
| 1,146,912 | 1,254,192 | 7,053 | 12,886 |
10 Financial assets held to maturity
Financial assets held to maturity include the following:
| GROUP | |||
|---|---|---|---|
| 30-Jun-17 | 31-Dec-16 | ||
| Listed securities - bonds | |||
| EIB bond at 0,5%, maturity on 15.09.2017 | 24,532 | 24,607 | |
| EFSF bond at 1.25% maturity on 22.01.2019 | 25,105 | 25,106 | |
| EIB bond at 0.125%, maturity on 15.04.2025 | 1,205 | 4,807 | |
| EFSN bond at 0.200%, maturity on 28.04.2025 | 4,821 | 4,830 | |
| EIB bond at 0.25%, maturity on 15.10.2020 | 22,267 | 22,341 | |
| EFSF bond at 0.1%, maturity on 19.01.2021 | 15,668 | 15,716 | |
| EIB bond at 0.375%, maturity on 15.03.2022 | 6,325 | 6,360 | |
| OPAP SA bond at 3.50%, maturity on 22.03.2022 | 1,528 | - | |
| MOTOR OIL SA bond at 3.375%, maturity on 01.04.2022 | 3,481 | - | |
| SYSTEMS SUNLIGHT SA bond at 4.25%, maturity on 20.06.2022 |
500 | - | |
| Total | 105,431 | 103,767 |
The change in financial assets held to maturity is presented in the table below:
| GROUP | |||
|---|---|---|---|
| 30-Jun-17 | 31-Dec-16 | ||
| At period start | 103,767 | 111,788 | |
| Additions | 5,508 | 54,101 | |
| (Maturities)/(Disposals) | (3,629) | (60,440) | |
| (Premium amortisation) | (215) | (1,682) | |
| At period end | 105,431 | 103,767 | |
| Non-current assets | 80,899 | 79,160 | |
| Current assets | 24,532 | 24,607 | |
| Total | 105,431 | 103,767 |
Total financial assets held to maturity include EUR 93,896 thousand of ATTIKI ODOS SA (31.12.2016: EUR 94,130 thousand) and EUR 11,535 thousand of AKTOR CONCESSIONS SA (31.12.2016: EUR 9,637 thousand).
The amortisation of the bond premium of EUR 215 thousand (31.12.2016: EUR 1,682 thousand) has been recognised in the Income Statement for the period in the line 'Financial income'.
The maximum exposure to credit risk at 30.06.2017 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-17 | 31-Dec-16 | ||
| Non-current assets | 14,921 | 13,684 | |
| Current assets | 28,014 | 33,052 | |
| 42,936 | 46,736 |
The major part of restricted cash comes from ATTIKI ODOS SA in the amount of EUR 12,878 thousand (31.12.2016: EUR 12,397 thousand), YIALOU SA in the amount of EUR 10,571 thousand (31.12.2016: EUR 11,003 thousand), ELTECH ANEMOS SA in the amount of EUR 8,559 thousand (31.12.2016: EUR 8,182 thousand), and AKTOR SA in the amount of EUR 7,539 thousand (31.12.2016: EUR 11,882 thousand).
Restricted cash is denominated in the following currencies:
| GROUP | |||
|---|---|---|---|
| 30-Jun-17 | 31-Dec-16 | ||
| EUR | 32,663 | 32,331 | |
| ROMANIA NEW LEU (RON) | 7,441 | 11,537 | |
| QATAR RIYAL (QAR) | 656 | 709 | |
| ALBANIAN LEK (ALL) | 2,129 | 2,120 | |
| OTHER CURRENCIES | 47 | 39 | |
| 42,936 | 46,736 |
Restricted cash in cases of self- or co-financed projects (e.g. Attica Tollway, wind farms) correspond to accounts serving short-term instalments of long-term borrowings 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-17 | 31-Dec-16 | 30-Jun-17 | 31-Dec-16 | |||
| Cash in hand | 2,603 | 2,421 | - | 1 | ||
| Sight deposits | 302,316 | 364,765 | 1,896 | 603 | ||
| Time deposits | 144,821 | 129,208 | - | - | ||
| Total | 449,740 | 496,393 | 1,896 | 604 |
The balance of cash and cash equivalents at a consolidated level corresponds primarily to ATTIKI ODOS SA in the amount of EUR 177,737 thousand (31.12.2016: EUR 181,758 thousand), AKTOR CONCESIONS SA in the amount of EUR 62,609 thousand (31.12.2016: EUR 44,448 thousand), AKTOR SA in the amount of EUR 42,853 thousand (31.12.2016: EUR 69,423 thousand), AKTOR SA joint ventures in the amount of EUR 39,166 thousand (31.12.2016: EUR 53,489 thousand) and MOREAS SA in the amount of EUR 30,554 thousand (31.12.2016: EUR 54,257 thousand).
The balance of time deposits at a consolidated level mainly comes from ATTIKI ODOS SA in the amount of EUR 83,211 thousand (31.12.2016: EUR 78,219 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-17 | 31-Dec-16 | ||
| EUR | 414,966 | 465,451 | |
| US DOLLAR (\$) | 2,600 | 7,040 | |
| ROMANIA NEW LEU (RON) | 541 | 415 | |
| BRITISH POUND (£) | 52 | 2,479 | |
| UNITED ARAB EMIRATES DIRHAM (AED) |
582 | 142 | |
| QATAR RIYAL (QAR) | 22,911 | 12,356 | |
| ALBANIAN LEK (ALL) | 2,191 | 1 | |
| CHILEAN PESO (CLP) | 269 | 428 | |
| ETHIOPIAN BIRR (ETB) | 943 | 329 | |
| BRAZILIAN REAL (BRL) | 4,268 | 7,483 | |
| OTHER CURRENCIES | 417 | 270 | |
| 449,740 | 496,393 |
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/(loss) reserves |
Other reserves |
Total | |
|---|---|---|---|---|---|---|---|---|
| 1 January 2016 Currency translation |
58,420 | 118,014 | (122) | 3,973 | (72,521) | (1,518) | 114,432 | 220,678 |
| differences | - | - | - | (662) | - | - | - | (662) |
| Transfer from retained earnings Fair value gains/(losses) on available-for-sale financial assets/Cash flow |
1,642 | - | - | - | - | - | - | 1,642 |
| hedge | - | - | 12,374 | - | (13,802) | - | - | (1,428) |
| Recycling of reserve in profit 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 |
| Currency translation differences Transfer from/to retained |
- | - | - | (2,855) | - | - | - | (2,855) |
| earnings Fair value gains/(losses) on available-for-sale financial assets/Cash flow |
1,738 | (1,969) | - | - | - | - | - | (230) |
| hedge | - | - | (19,840) | - | 10,163 | - | - | (9,678) |
| Recycling of reserve in profit and loss |
- | - | 1,613 | - | - | - | - | 1,613 |
| Actuarial profit/(loss) | - | - | - | - | - | 96 | - | 96 |
| 31 December 2016 | 61,800 | 116,045 | 1,761 | 456 | (76,161) | (1,422) | 114,432 | 216,911 |
| 1 January 2017 Currency translation |
61,800 | 116,045 | 1,761 | 456 | (76,161) | (1,422) | 114,432 | 216,911 |
| differences | - | - | - | 1,241 | - | - | - | 1,241 |
| Transfer to retained earnings Fair value gains/(losses) on available-for-sale financial assets/Cash flow |
(8) | - | - | - | - | - | - | (8) |
| hedge | - | - | 1,056 | - | 7,914 | - | - | 8,969 |
| 30 June 2017 | 61,791 | 116,045 | 2,817 | 1,697 | (68,247) | (1,422) | 114,432 | 227,113 |
| COMPANY | Statutory reserves |
Special reserves |
Actuarial profit/(loss) reserves |
Other reserves |
Total |
|---|---|---|---|---|---|
| 1 January 2016 | 18,260 | 33,770 | (38) | 3,910 | 55,901 |
| 30 June 2016 | 18,260 | 33,770 | (38) | 3,910 | 55,901 |
| Actuarial profit | - | - | 19 | - | 19 |
| 31 December 2016 | 18,260 | 33,770 | (19) | 3,910 | 55,920 |
| 1 January 2017 | 18,260 | 33,770 | (19) | 3,910 | 55,920 |
| 30 June 2017 | 18,260 | 33,770 | (19) | 3,910 | 55,920 |
14 Borrowings
| Note | GROUP | COMPANY | |||
|---|---|---|---|---|---|
| 30-Jun-17 | 31-Dec-16 | 30-Jun-17 | 31-Dec-16 | ||
| Long-term borrowings | |||||
| Bank borrowings | 217,394 | 226,223 | - | - | |
| Finance leases liabilities | 3,886 | 3,555 | - | - | |
| Bond loans | 980,031 | 961,630 | 215,135 | 219,720 | |
| Loans from related parties | 25 | - | - | 43,850 | 43,850 |
| Total long-term borrowings | 1,201,310 | 1,191,407 | 258,985 | 263,570 | |
| Short-term borrowings | |||||
| Bank overdrafts | 34,652 | 24,473 | - | - | |
| Bank borrowings | 139,078 | 169,640 | - | - | |
| Bond loans | 61,701 | 42,392 | 4,769 | - | |
| Finance leases liabilities | 2,467 | 2,180 | - | - | |
| Total short-term borrowings | 237,898 | 238,685 | 4,769 | - | |
| Total borrowings | 1,439,208 | 1,430,092 | 263,755 | 263,570 |
Total borrowings include amounts from non-recourse subordinated debt to the parent amounting to a total of EUR 563.8 million (31.12.2016: EUR 582.6 million) from concession companies, and specifically the amount of EUR 75.6 million (31.12.2016: EUR 86.4 million) from ATTIKI ODOS SA, and EUR 488.3 million (31.12.2016: EUR 496.2 million) from MOREAS SA.
On 27.03.2017, the subsidiary ELTECH ANEMOS SA entered into a common, secured bond loan with ALPHA BANK SA, in accordance with Law 3156/2003, for an amount up to EUR 80,000 thousand, expiring on 15.07.2027. This loan will be used to cover existing and future costs for the construction, operation and maintenance of the company's wind farms. In the first half of the current year, the Group's subsidiary issued bonds with a value of EUR 69,000 thousand, all of which were taken up by the group of ALPHA BANK. Also, on 07.04.2017, the Bank of Greece approved long-term investment loans in the amount of EUR 100,976 in total, for the purpose of financing the Group's wind farms under construction.
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 2016 | ||||
| Total borrowings | 362,340 | 713,226 | 5,420 | 1,080,986 |
| Effect of interest rate swaps | 349,106 | - | - | 349,106 |
| 711,446 | 713,226 | 5,420 | 1,430,092 | |
| 30 June 2017 | ||||
| Total borrowings | 332,219 | 667,630 | 94,339 | 1,094,188 |
| Effect of interest rate swaps | 345,020 | - | - | 345,020 |
| 677,240 | 667,630 | 94,339 | 1,439,208 |
COMPANY
| FLOATING RATE | ||
|---|---|---|
| up to 6 months | Total | |
| 31 December 2016 | ||
| Total borrowings | 263,570 | 263,570 |
| 263,570 | 263,570 | |
| 30 June 2017 | ||
| Total borrowings | 263,755 | 263,755 |
| 263,755 | 263,755 |
The maturities of long-term borrowings are as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 30-Jun-17 | 31-Dec-16 | 30-Jun-17 | 31-Dec-16 | |
| Between 1 and 2 years | 102,928 | 103,293 | 12,208 | 4,397 |
| 2 to 5 years | 399,760 | 324,213 | 116,204 | 68,702 |
| Over 5 years | 698,621 | 763,901 | 130,573 | 190,471 |
| 1,201,310 | 1,191,407 | 258,985 | 263,570 |
Group borrowings are denominated in the following currencies:
| GROUP | ||
|---|---|---|
| 30-Jun-17 | 31-Dec-16 | |
| EUR | 1,345,945 | 1,308,066 |
| US DOLLAR (\$) | - | 3,242 |
| ROMANIA NEW LEU (RON) | 3,008 | - |
| QATAR RIYAL (QAR) | 90,205 | 117,819 |
| ALBANIAN LEK (ALL) | - | 960 |
| OTHER CURRENCIES | 49 | 5 |
| 1,439,208 | 1,430,092 |
All Company loans are expressed in Euro.
In addition, as at 30.06.2017 ELLAKTOR had issued company guarantees amounting to EUR 284 million (31.12.2016: EUR 279.4 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-17 | 31-Dec-16 | ||
| Finance lease liabilities – minimum lease payments | |||
| Up to 1 year | 2,725 | 2,402 | |
| 1 to 5 years | 3,794 | 3,726 | |
| More than 5 years | 418 | - | |
| Total | 6,937 | 6,128 | |
| Less: Future finance costs of finance lease liabilities | (584) | (393) | |
| Present value of finance lease liabilities | 6,352 | 5,735 |
The present value of finance lease liabilities is analysed below:
| GROUP | |||
|---|---|---|---|
| 30-Jun-17 | 31-Dec-16 | ||
| Up to 1 year | 2,467 | 2,180 | |
| 1 to 5 years | 3,711 | 3,555 | |
| More than 5 years | 174 | - | |
| Total | 6,352 | 5,735 |
The parent company has no finance lease liabilities.
15 Trade and other payables
All amounts are in EUR thousand, unless stated otherwise
The Company's liabilities from trade activities are free of interest.
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Note | 30-Jun-17 | 31-Dec-16 | 30-Jun-17 | 31-Dec-16 | |
| Suppliers | 265,120 | 298,890 | 26 | 36 | |
| Accrued expenses | 73,371 | 91,062 | 534 | 116 | |
| Social security and other taxes | 33,238 | 56,220 | 237 | 514 | |
| Amounts due to construction contracts | 9 | 70,823 | 46,049 | - | - |
| Prepayments for operating leases | 791 | 862 | - | - | |
| Other liabilities | 412,303 | 484,409 | 5,448 | 5,848 | |
| Total liabilities – Related parties | 25 | 5,289 | 21,144 | 6,976 | 5,904 |
| Total | 860,935 | 998,637 | 13,222 | 12,419 | |
| Non-current | 13,438 | 25,070 | 6,780 | 5,724 | |
| Current | 847,497 | 973,567 | 6,442 | 6,695 | |
| Total | 860,935 | 998,637 | 13,222 | 12,419 |
"Other liabilities" are broken down as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 30-Jun-17 | 31-Dec-16 | 30-Jun-17 | 31-Dec-16 | |
| Other creditors | 60,644 | 75,688 | 5,053 | 5,437 |
| Advances from customers | 146,020 | 171,044 | - | - |
| Amounts due to subcontractors | 178,127 | 187,399 | 209 | 225 |
| Amounts due to Joint Operations | 8,004 | 28,540 | - | - |
| Fees payable for services provided and employee fees payable |
19,509 | 21,738 | 186 | 186 |
| 412,303 | 484,409 | 5,448 | 5,848 |
Total payables are denominated in the following currencies:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 30-Jun-17 | 31-Dec-16 | 30-Jun-17 | 31-Dec-16 | |
| EUR | 498,717 | 581,578 | 13,222 | 12,419 |
| KUWAIT DINAR (KWD) | 1,024 | 1,009 | - | - |
| US DOLLAR (\$) | 76,616 | 81,195 | - | - |
| ROMANIA NEW LEU (RON) | 20,969 | 20,353 | - | - |
| BRITISH POUND (£) | 2,866 | 8,618 | - | - |
| SERBIAN DINAR (RSD) | 47,856 | 43,473 | - | - |
| UNITED ARAB EMIRATES DIRHAM (AED) |
10,942 | 12,724 | - | - |
| QATAR RIYAL (QAR) | 175,928 | 211,869 | - | - |
| ALBANIAN LEK (ALL) | 8,668 | 7,387 | - | - |
| BOSNIA-HERZEGOVINA MARK (BAM) | - | 626 | - | - |
| FYROM DINAR (MKD) | 4,184 | 7,694 | - | - |
| CHILEAN PESO (CLP) | 1,073 | 2,621 | - | - |
| ETHIOPIAN BIRR (ETB) | 2,294 | 2,149 | - | - |
| BRAZILIAN REAL (BRL) | 8,750 | 16,421 | - | - |
| OTHER CURRENCIES | 1,048 | 919 | - | - |
| 860,935 | 998,637 | 13,222 | 12,419 |
16 Provisions
GROUP
| Provision for heavy maintenance |
Provision for landscape restoration |
Provision for unaudited years |
Other provisions |
Total | |
|---|---|---|---|---|---|
| 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 |
| Transfer to provision for impairment of trade receivables |
- | - | - | (1,920) | (1,920) |
| Currency translation differences | - | - | - | (199) | (199) |
| Used provisions for the period | (1,733) | - | - | (6,015) | (7,748) |
| 30 June 2016 | 123,340 | 1,508 | 2,211 | 20,912 | 147,972 |
| Transfer from liabilities | - | (32) | - | - | (32) |
| Additional provisions for the period | 3,011 | 313 | 3 | 42,533 | 45,859 |
| Unused provisions reversed | - | - | (40) | (13) | (53) |
| Currency translation differences | - | - | - | 119 | 119 |
| Used provisions for the period | (2,107) | - | - | (4,543) | (6,650) |
| 31 December 2016 | 124,244 | 1,788 | 2,174 | 59,008 | 187,214 |
| 1 January 2017 | 124,244 | 1,788 | 2,174 | 59,008 | 187,214 |
| Additional provisions for the period | 3,011 | 40 | - | 4,910 | 7,960 |
| Disposal of subsidiary | - | (80) | (35) | - | (115) |
| Unused provisions reversed | - | - | (295) | (1,505) | (1,800) |
| Used provisions for the period | (1,977) | - | - | (299) | (2,275) |
| 30 June 2017 | 125,278 | 1,748 | 1,844 | 62,114 | 190,984 |
COMPANY
| Provision for unaudited years |
Total | |
|---|---|---|
| 1 January 2016 | 180 | 180 |
| 30 June 2016 | 180 | 180 |
| 31 December 2016 | 180 | 180 |
| 1 January 2017 | 180 | 180 |
| 30 June 2017 | 180 | 180 |
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Analysis of total provisions: | 30-Jun-17 | 31-Dec-16 | 30-Jun-17 | 31-Dec-16 | |
| Non-current | 133,182 | 134,199 | 180 | 180 | |
| Current | 57,803 | 53,015 | - | - | |
| Total | 190,984 | 187,214 | 180 | 180 |
Heavy maintenance provisions refer to the concession contract of ATTIKI ODOS SA.
(47) / (69)
Following completion of the investigation carried out by the Greek Competition Commission, the Plenary Session delivered decision 628/2016 which was published on 4 August 2017, and imposed a fine of EUR 38,495 thousand on the subsidiary AKTOR SA. As posted in the financial statements of the year ended 31.12.2016 and according to the then applicable information about the procedure, the Group's Management had formed provisions in the amount of EUR 40,000 thousand. The amount of EUR 1,505 thousand of the above provisions was reversed in the current period, as shown in Other provisions in the above table.
Provisions of EUR 750 thousand were formed in the current period due to the negative outcome of the litigation between REDS (as the universal successor of LOFOS PALLINIS SA) and the Municipality of Pallini with regard to the obligation to pay the levy referred to in Law 2947/2001. The case will be finally heard before the Council of State following the appeal filed by the Company against judgment 327/2017 of the Athens Administrative Court of Appeal.
By the arbitrary award of 12.05.2017, the subsidiary HELECTOR SA, as member of the joint venture, was ordered to pay a penalty clause of EUR 6,327 thousand. The current period was charged by the amount of EUR 3,877 thousand; provisions had been formed in a previous year for the remaining portion (EUR 2,450 thousand). An action for annulment of the above award was filed on 09.07.2017 with the Athens Court of Appeal, while the award has been suspended (pursuant to provisional order of the Athens Court of Appeal dated 20.07.2017) until the suspension application is heard on 02.11.2017.
In addition to the above amounts, the balance of Other provisions, in the amount of EUR 62,114 thousand, also includes a provision of EUR 10,000 thousand for the risk that the concession contract of HELECTOR-CYBARGO in Cyprus will be suspended, provisions relating to estimated payables to personnel working on construction projects abroad, and provisions for contingencies in the context of the Group's business.
With regard to long-term provisions and particularly the provision for heavy maintenance, representing the largest portion, the schedule of outflows extends to 2024, being the year in which the Attica Tollway concession contract expires. The remaining provisions are expected to be allocated to outflows within a period from 1 to 3 years.
17 Derivative financial instruments
As shown in the following table, long-term payables pertain to MOREAS SA in the amount of EUR 137,000 thousand (31.12.2016: EUR 150,403 thousand).
| GROUP | |||
|---|---|---|---|
| 30-Jun-17 | 31-Dec-16 | ||
| Non-current liabilities | |||
| Interest rate swaps for cash flow hedging | 137,000 | 152,669 | |
| Total | 137,000 | 152,669 | |
| Total liabilities | 137,000 | 152,669 | |
| Details of interest rate swaps | |||
| Notional value of interest rate swaps | 365,013 | 369,359 | |
| 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 profit of EUR 761 thousand for H1 2017, whereas it corresponded to loss of EUR 893 thousand for H1 2016 (note 20). Gains or losses from interest rate swaps recognised as of 30 June 2017 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-17 | 1 Jan to 30 Jun 2016 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Note | Cost of sales | Distribution costs |
Administrative expenses |
Total | Cost of sales | Distribution costs |
Administrative expenses |
Total | ||||
| Employee benefits |
140,394 | 559 | 11,740 | 152,693 | 113,996 | 431 | 9,196 | 123,623 | ||||
| Cost of Inventories used |
226,855 | 19 | 104 | 226,978 | 237,514 | 9 | 164 | 237,687 | ||||
| Depreciation of tangible assets |
20,924 | 4 | 626 | 21,554 | 32,316 | 2 | 749 | 33,068 | ||||
| Depreciation of intangible assets |
6a, 6b |
31,649 | 2 | 72 | 31,723 | 33,403 | 1 | 477 | 33,880 | |||
| Depreciation of investment property Repair and maintenance |
504 | - | 208 | 713 | 507 | - | 124 | 631 | ||||
| expenses of tangible assets Operating |
8,878 | - | 349 | 9,227 | 9,440 | - | 175 | 9,615 | ||||
| lease expenses | 30,211 | 259 | 673 | 31,144 | 21,169 | 233 | 740 | 22,142 | ||||
| Third party fees Subcontractor fees (including |
161,924 | 871 | 10,607 | 173,402 | 121,564 | 758 | 8,894 | 131,216 | ||||
| insurance contributions for subcontractor personnel) |
184,687 | - | 106 | 184,793 | 191,267 | - | 31 | 191,297 | ||||
| Other | 37,447 | 499 | 4,669 | 42,615 | 35,491 | 503 | 4,847 | 40,840 | ||||
| Total | 843,474 | 2,213 | 29,154 | 874,842 | 796,666 | 1,937 | 25,397 | 824,001 |
COMPANY
| 1-Jan to 30-Jun-17 | 1 Jan to 30 Jun 2016 | |||||
|---|---|---|---|---|---|---|
| Total | Administrative expenses |
Total | ||||
| Employee benefits Depreciation of tangible |
378 | 378 | 365 | 365 | ||
| assets | 19 | 19 | 24 | 24 | ||
| Depreciation of investment property |
218 | 218 | 218 | 218 | ||
| Third party fees | 786 | 786 | 743 | 743 | ||
| Other | 469 | 469 | 489 | 489 | ||
| Total | 1,870 | 1,870 | 1,839 | 1,839 |
19 Other income & other profit/(loss)
All amounts are in EUR thousand, unless stated otherwise
| GROUP | COMPANY | ||||||
|---|---|---|---|---|---|---|---|
| Note | 1-Jan to | 1-Jan to | |||||
| 30-Jun-17 | 30 Jun 2016 | 30-Jun-17 | 30 Jun 2016 | ||||
| Other income | |||||||
| Income from participations & securities | 1,817 | 1,451 | - | - | |||
| Amortisation of grants received | 1,936 | 1,985 | - | - | |||
| Rents | 5,593 | 4,038 | 1,068 | 1,061 | |||
| Revenues from concession of rights (for concession companies) | 265 | 250 | - | - | |||
| Remuneration from participation in joint operations/joint | 1,690 | 1,616 | - | - | |||
| ventures Other |
3,110 | 4,290 | - | - | |||
| Total Other Income | 14,411 | 13,631 | 1,068 | 1,061 | |||
| Other profit/(loss) | |||||||
| Profits/(losses) from the sale of financial assets categorised as available for sale & other financial assets |
(92) | 222 | - | - | |||
| Profit /(loss) from the disposal of subsidiaries | (595) | 1 | - | - | |||
| Profit /(loss) from the liquidation of associates | - | 522 | - | 522 | |||
| Profit/(loss) from the disposal and write-off of tangible assets | 382 | 646 | - | - | |||
| Impairment of available-for-sale financial assets | 7 | (8,425) | (9,674) | - | - | ||
| Adjustment of the value of right of concession, due to amendment to the concession agreement |
6b | - | (194,566) | - | - | ||
| Impairment provisions and write-offs | (1,798) | (1,300) | 3 | - | |||
| Unused provisions reversed | 16 | 1,505 | - | - | - | ||
| Profit/(loss) from currency translation differences | (1,055) | (414) | - | - | |||
| Recognition of guaranteed receipt, due to amendment to the concession agreement |
8 | - | 193,530 | - | - | ||
| Compensations | - | 13,174 | - | - | |||
| Provisions for legal proceedings | (4,627) | - | - | - | |||
| Other profit/(losses) | (1,630) | 2,973 | (50) | 7 | |||
| Total Other profit/(loss) | (16,335) | 5,115 | (47) | 529 | |||
| Total | (1,923) | 18,745 | 1,021 | 1,590 |
The amount of EUR 8,384 charged Group results, as a result of the impairment of the investment in mining companies classified as Available-for-Sale Financial Assets.
The loss on the disposal of subsidiaries of EUR 595 thousand mainly refers to the disposal of the subsidiary ANEMOS ALKYONIS SA by ELLINIKI TECHNODOMIKI ANEMOS SA on 17.03.2017, against the total consideration of EUR 2,300 thousand. The company that was sold owns the "Papoura" wind farm with an installed capacity of 6.3 MW in Kissamos, Crete.
In H1 2016, due to amending the concession agreement of MOREAS SA, profit resulted from recognition of the Guaranteed receipt from grantor, 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 arrangement (note 6b).
20 Financial income/expenses - net
| GROUP | COMPANY | |||||
|---|---|---|---|---|---|---|
| 1 Jan to | 1 Jan to | |||||
| Note | 30-Jun-17 | 30 Jun 2016 | 30-Jun-17 | 30 Jun 2016 | ||
| Financial income | ||||||
| Interest income | 2,155 | 2,424 | - | 2 | ||
| Unwinding discount of guaranteed receipt | 8 | 9,703 | 6,660 | - | - | |
| Total financial income | 11,859 | 9,085 | - | 2 | ||
| Interest expenses involving bank loans | (44,065) | (39,990) | (6,607) | (7,135) | ||
| Interest expenses related to financial leases | (19) | (27) | - | - | ||
| Interest expenses | (44,084) | (40,017) | (6,607) | (7,135) | ||
| Finance cost of provision for heavy maintenance of | ||||||
| ATTIKI ODOS SA | (1,339) | (1,413) | - | - | ||
| Other financial expenses | (1,339) | (1,413) | - | - | ||
| Net foreign exchange differences gain/(loss) from | ||||||
| borrowings | (27) | 192 | - | - | ||
| Profit/ (loss) from interest rate swaps to hedge cash flows – Transfer from reserve |
761 | (893) | - | - | ||
| Loss recognised from amending the Swap agreement of | ||||||
| MOREAS SA | - | (6,974) | ||||
| 735 | (7,676 | - | - | |||
| Total financial expenses | (44,688) | (49,106) | (6,607) | (7,135) |
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-17 | 30 Jun 2016 | 30-Jun-17 | 30 Jun 2016 | ||
| Current tax | 30,986 | 32,225 | - | - | |
| Deferred tax | (11,891) | (15,663) | 4 | - | |
| Total | 19,095 | 16,562 | 4 | - |
Income tax for the period is calculated using the applicable tax rates.
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 30.06.2017. Most of the deferred tax has resulted from the amortisation of different assets and from liabilities under construction contracts.
The actual tax rate applying to the Group is notably different from the nominal rate, as tax losses have been posted by Group companies, for which no deferred assets are recognised.
22 Earnings per share
| GROUP | |||||
|---|---|---|---|---|---|
| 1-Jan to | |||||
| 30-Jun-17 | 30 Jun 2016 | ||||
| Profit/(loss) attributable to the owners of the parent | (10,906) | (30,903) | |||
| Weighted average number of ordinary shares (in thousands) |
172,431 | 172,431 | |||
| Net profit/(loss) per share-basic and adjusted (in EUR) |
(0.0632) | (0.1792) |
| COMPANY | ||
|---|---|---|
| 1-Jan to | ||
| 30-Jun-17 | 30 Jun 2016 | |
| Profit/(loss) attributable to the owners of the parent | (7,214) | (6,997) |
| Weighted average number of ordinary shares (in thousands) |
172,431 | 172,431 |
| Net profit/(loss) per share-basic and adjusted (in EUR) |
(0.0418) | (0.0406) |
23 Dividends per share
The Annual Ordinary General Meeting of Shareholders held on 30.06.2017 decided not to distribute a dividend for FY 2016. Similarly, no dividend had been distributed for FY 2015. 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.
(b) 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. 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. In the financial year of 2015, the Group formed provisions for potential effect on the concession contract (note 16).
(c) Various municipalities in Attica and specifically the Municipalities of Aspropyrgos, Acharnes, Fyli, Peania, Mandra, Halandri and Neo Iraklio have imposed cleaning and lighting duties relating to the Attica Tollway roadbed and facilities, municipal tax for electrified areas, and associated fines for the period from 2002 through 2015, totalling EUR 29,204 thousand. The subsidiary ATTIKI ODOS SA has paid the amount of EUR 5,246 thousand, which is included in its receivables. The subsidiary has sought recourse against the relevant municipal cleaning, lighting and electrified areas duties, to the ordinary Administrative Courts of Athens having jurisdiction, by exercising relevant remedies and appeals. Delivery of irrevocable rulings on the remedies and appeals is pending. Article 13 of Law 4337/2015 regulated the matter of municipal fees for cleaning and lighting and explicitly lays down that no municipal duties for cleaning and lighting or relevant fines shall be charged for the road and facilities of the ATTIKI ODOS motorway, except duties for which irrevocable Court rulings are pending. However, the Ministry of Environment, Physical Planning and Public Works has granted a certificate
whereby Attiki Odos SA has no obligation to pay municipal duties for cleaning and lighting nor any electrified area municipal taxes in relation to the motorway.
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.
(d) 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.
(e) With regard to the financial years 2011 through 2015, Greek Societes Anonyme whose financial statements must be audited by statutory auditors, were required to be audited by the same statutory auditor or audit firm that reviewed their annual financial statements, and obtain a "Tax Compliance Report, as laid down in Article 82(5) of Law 2238/1994 and Article 65A of Law 4174/2013. With regard to financial years from 2016 onwards, the tax audit and the issue of a "Tax Compliance Report" are optional. The Group opted to continue having its statements audited by the statutory auditors, performed on an optional basis for the most important Group subsidiaries.
Unaudited years of the consolidated Group companies are shown in note 28. The Group's tax liabilities for these years have not been finalized; therefore it is possible that additional charges are imposed when the relevant audits are performed by the tax authorities. The provisions recognised by the Group for unaudited years stand at EUR 1,844 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, 2015 and 2016, pursuant to Law 4174/2013, and has obtained a tax compliance certificate from PricewaterhouseCoopers SA, without any qualification.
In note 28, Group companies marked with an asterisk (*) in the unaudited tax years column are companies incorporated in Greece that are subject to mandatory audit by audit firms which have obtained tax compliance certificates for the relevant years.
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 | ||||||
| 30-Jun-17 | 30 Jun 2016 | 30-Jun-17 | 30 Jun 2016 | |||
| a) | Sales of goods and services | 35,910 | 52,322 | 1,359 | 1,354 | |
| Sales to subsidiaries | - | - | 1,359 | 1,354 | ||
| Other operating income | - | - | 1,359 | 1,354 | ||
| Sales to associates | 4,697 | 2,534 | - | - | ||
| Sales | 3,634 | 1,522 | - | - | ||
| Other operating income | 1,063 | 1,012 | - | - | ||
| Sales to affiliates | 31,213 | 49,788 | - | - | ||
| Sales | 26,234 | 47,382 | - | - | ||
| Other operating income | 4,979 | 2,406 | - | - | ||
| b) | Purchases of goods and services | 4,900 | 8,368 | 1,410 | 1,467 | |
| Purchases from subsidiaries | - | - | 1,410 | 1,467 | ||
| Cost of sales | - | - | - | - | ||
| Administrative expenses | - | - | 26 | 17 | ||
| Other operating expenses | - | - | 328 | 331 | ||
| Financial expenses | - | - | 1,056 | 1,119 | ||
| Purchases from associates | 16 | 16 | - | - | ||
| Cost of sales | 16 | 16 | - | - | ||
| Purchases from affiliates | 4,884 | 8,353 | - | - | ||
| Cost of sales | 4,754 | 8,253 | - | - | ||
| Administrative expenses | - | 100 | - | - | ||
| Other operating expenses | 130 | - | - | - |
ELLAKTOR SA
Interim condensed financial information for the period from 1 January to 30 June 2017
| GROUP 1 Jan to |
COMPANY 1-Jan to |
|||||
|---|---|---|---|---|---|---|
| 30-Jun-17 | 30 Jun 2016 | 30-Jun-17 | 30 Jun 2016 | |||
| c) d) |
Income from dividends Key management personnel compensation |
947 3,472 |
- 3,061 |
245 491 |
385 451 |
| GROUP | COMPANY | |||||||
|---|---|---|---|---|---|---|---|---|
| Note | 30-Jun-17 | 31-Dec-16 | 30-Jun-17 | 31-Dec-16 | ||||
| a) | Receivables | 9 | 114,040 | 113,814 | 5,583 | 11,329 | ||
| Receivables from subsidiaries | - | - | 5,582 | 11,327 | ||||
| Trade receivables | - | - | 903 | 853 | ||||
| Other receivables | - | - | 4,295 | 4,291 | ||||
| Dividends receivable | 300 | 6,100 | ||||||
| Short-term borrowings | - | - | 84 | 84 | ||||
| Receivables from associates | 61,674 | 68,407 | 1 | 1 | ||||
| Trade receivables | 5,682 | 5,060 | 1 | 1 | ||||
| Other receivables | 6,556 | 14,489 | - | - | ||||
| Long term loans | 49,436 | 48,858 | - | - | ||||
| Receivables from other related parties | 52,366 | 45,407 | - | - | ||||
| Trade receivables | 18,313 | 12,833 | - | - | ||||
| Other receivables | 12,495 | 11,478 | - | - | ||||
| Long term loans | 21,558 | 21,096 | - | - | ||||
| b) | Liabilities | 15 | 5,289 | 21,144 | 50,826 | 49,754 | ||
| Payables to subsidiaries | - | - | 50,826 | 49,754 | ||||
| Suppliers | - | - | 230 | 198 | ||||
| Other payables | - | - | 6,746 | 5,706 | ||||
| Financing – Long-term borrowings | - | - | 43,850 | 43,850 | ||||
| Payables to associates | 343 | 16,438 | - | - | ||||
| Suppliers | 342 | 300 | - | - | ||||
| Other payables | - | 16,138 | - | - | ||||
| Payables to other related parties | 4,946 | 4,706 | - | - | ||||
| Suppliers | 1,510 | 1,047 | - | - | ||||
| Other payables | 3,436 | 3,659 | - | - | ||||
| c) | Receivables from key management personnel | 110 | 90 | - | - | |||
| d) | Amounts payable to key management personnel | 1,035 | 104 | 385 | - |
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. Also, liens have been registered on wind turbines (segment of Wind Farms) in the context of financing Wind Farms.
-
- The number of employees on 30.06.2017 was 20 persons for the Company and 5,979 persons for the Group (excluding Joint Ventures), and the respective numbers on 30.06.2016 were 19 and 5,538.
27 Events after the reporting date
-
- The settlement decision of the Greek Competition Committee, by which a fine of EUR 38,495 thousand was imposed on the subsidiary AKTOR SA, in the context of an investigation on public infrastructure project tenders from previous years, was communicated on 3 August 2017. Please note that the Company had already formed a relevant provision in its financial statements for 2016 in respect of this fine.
-
- On 07.09.2017, the subsidiary HELECTOR SA signed a contract with the Regional Association of Solid Waste Management of Central Macedonia for the implementation of the project of exploitation for energy purposes of the biogas generated at the Mavrorachi landfill. The project consists in the construction, maintenance and 20-year operation of facilities that will collect and exploit the biogas generated at the Mavrorachi landfill. The Contractor will improve the biogas collection network throughout the landfill and will make new constructions wherever considered necessary. The biogas to be collected will be fed into the new exploitation facility of appropriate capacity for purposes of electricity generation. It is estimated that approximately 2,000 m3/h of biogas will be absorbed, while the electricity annually produced will amount to approximately 22,000 MWh, which suffice to cover the annual electricity needs of approximately 5,500 households. For the sale of the electricity, the Contract will enter into an agreement with LAGIE (Operator of the Electricity Market). Through this investment of HELECTOR, the budget of which is estimated at EUR 4 million, the Mavrorachi landfill not only becomes absolutely compliant with the requirements of the national legislation but is also transformed into a significant source of renewable energy with multiple environmental and economic benefits. Please note that the entire object of the Contract will be financed by the Contractor and the Association will collect a specific rate on the electricity sales during the 20-year concession period.
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 17 |
PA RE NT % 31. 12.2 016 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 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 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 15* , 20 16 |
||
| 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 15* , 20 16 |
||
| 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 14-2 016 |
||
| 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 14-2 016 |
||
| 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 16* |
||
| 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 14-2 016 |
||
| 7 | EO LIK I O LY MP OU EV IAS SA |
GR EEC E |
WIN D F AR MS |
64.5 0 |
64.5 0 |
64.5 0 |
64.5 0 |
201 0, 2 011 -20 13* , 20 14-2 016 |
||
| 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 14-2 016 |
||
| 9 | EO LO S M AK ED ON IAS SA |
GR EEC E |
WIN D F AR MS |
64.5 0 |
64.5 0 |
64.5 0 |
64.5 0 |
201 0, 2 011 -20 13* , 20 14-2 016 |
||
| 10 | AL A E OL MO LA ON LA KO NIA SA PH IKI |
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 14-2 016 |
||
| 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 1-20 15* , 20 16 |
||
| 12 | AK TO R C ON CES SIO NS SA |
GR EEC E |
CO NC ESS ION S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 15* , 20 16 |
||
| 13 | AK TO R C ON CES SIO NS SA – A RC HIT ECH SA |
GR EEC E |
CO NC ESS ION S |
82. 12 |
82. 12 |
82. 12 |
82. 12 |
201 0, 2 011 -20 15* , 20 16 |
||
| 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 |
15* 16 201 0, 2 011 -20 , 20 |
||
| 15 | AK TO OM I GP R-T |
GR EEC E |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0-2 016 |
||
| 162 | AN AST ASI OS TSI OG AS- GE OR GIO S T OD OR AK IS & HE P2 CO GE SHI NE RA L P AR TN ER |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
- | - | - | - | 200 7-2 016 |
||
| 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 15* , 20 16 |
||
| 182 | A2 AN EM OS AL KY ON IS S |
GR EEC E |
WIN D F AR MS |
- | - | 36.7 7 |
72 36.7 |
201 0, 2 011 -20 15* , 20 16 |
||
| 191 | 1 AN EM OS AT AL AN TIS SA |
GR EEC E |
AR MS WIN D F |
64.5 0 |
01 64.5 |
64.5 0 |
01 64.5 |
201 0, 2 011 -20 13* , 20 14-2 016 |
||
| 20 | STE RIL ISA TIO N S A |
GR EEC E |
EN VIR ON ME NT |
56.6 7 |
56.6 7 |
56.6 7 |
56.6 7 |
201 2-2 013 , 20 14-2 015 *, 2 016 |
||
| 21 | APO TEF RO TIR AS SA |
GR EEC E |
EN VIR ON ME NT |
61.3 9 |
61.3 9 |
61.3 9 |
61.3 9 |
15* 201 0, 2 011 -20 , 20 16 |
||
| 22 | AT A D IOD IA SA TIK |
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 14-2 016 |
||
| 23 | AT TIK ES DIA DR OM ES S.A |
GR EEC E |
CO NC ESS ION S |
47.4 2 |
47.4 2 |
47.4 2 |
47.4 2 |
201 2-2 015 *, 2 016 |
||
| 24 | AT TIK I O DO S S .A. |
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 15* , 20 16 |
||
| 25 | 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 15* , 20 16 |
||
| 26 | 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 |
016 201 0, 2 011 -20 13* , 20 14-2 |
||
| 27 | 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 15* , 20 16 |
||
| 28 | YIA LO U E MP OR IKI & T OU RIS TIK I 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 1-20 15* , 20 16 |
||
| 29 | PPC RE NE WA BLE S – ELL INI KI TEC HN OD OM IKI 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 16* |
||
| 30 | DIE TH NIS AL KI SA |
GR EEC E |
REA L E STA TE DE VE LO PM EN T |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 1-20 15* , 20 16 |
| PA % 30.0 6.20 17 RE NT |
PA % 31. 12.2 016 RE NT |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| S/N | CO MP AN Y |
RE D OF GIS TE RE FIC E |
SEG ME NT OF AC TIV ITY |
DIR EC T |
IND IRE CT |
TO TA L |
DIR EC T |
IND IRE CT |
TO TA L |
FIS CA L Y EA RS WI TH TA X CO MP LIA NC E C ER TIF ICA TE * & S UN AU DIT ED YE AR |
| 31 | 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 |
201 5, 2 016 |
||
| 32 | 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 15* , 20 16 |
||
| 33 | ED AD YM SA |
GR EEC E |
EN VIR ON ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
- | ||
| 34 | E C OM ELI AN A M AR ITIM PAN Y |
GR EEC E |
CO NST CTI ON S & QU S RU AR RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 6-2 016 |
||
| 35 | 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 11-2 015 *, 2 016 |
||
| 36 | GR RSE S S A EEK NU RIE |
GR EEC E |
OT HE R |
50.0 0 |
50.0 0 |
50.0 0 |
50.0 0 |
201 0, 2 011 -20 15* , 20 16 |
||
| 37 | HE LLE NIC EN ER GY & DE VEL OPM 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 14-2 016 |
| 38 | HE LLE NIC EN ER GY & DE VEL OPM 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 14-2 016 |
||
| 39 | ELL INI KI T ECH NO DO MIK I A NE MO S 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 16* |
||
| 402 | 2 ELL INI KI T ECH NO DO MIK I A NE MO S S A & CO |
GR EEC E |
WIN D F AR MS |
- | - | 63.8 6 |
62 63.8 |
201 0-2 016 |
||
| 41 | 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 16* |
||
| 42 | EPA DY M S .A. |
GR EEC E |
CO NC ESS ION S & ON EN VIR ME NT |
97.2 2 |
97.2 2 |
97.2 2 |
97.2 2 |
201 5, 2 016 |
||
| 432 | 2 RO GO ELE KT ER N L TD |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
- | - | - | - | 200 7-2 016 |
||
| 44 | HE LEC TO R S A |
GR EEC E |
EN VIR ON ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
15* 201 1-20 , 20 16 |
||
| 45 | LEC TO OA L G ERA AR SHI HE R-D EN L P TN ER P |
GR EEC E |
ON EN VIR ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
201 0-2 016 |
||
| 462 | 2 ILIO SAR SA |
GR EEC E |
CO NST CTI ON S & QU S RU AR RIE |
201 0-2 016 |
||||||
| 47 | 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 0-2 016 |
||
| 482 | 2 ILIO SAR KR AN IDI OU SA |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
- | - | - | - | 201 0-2 016 |
||
| 491 | A1 TH IVA IKO S A NE MO S S |
GR EEC E |
WIN D F AR MS |
64.5 0 |
01 64.5 |
64.5 0 |
01 64.5 |
016 201 2-2 |
||
| 50 | KA ZA SA NT |
GR EEC E |
REA STA LO L E TE DE VE PM EN T |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 13* , 20 14-2 016 |
||
| 51 | KA NT ZA EM PO RIK I 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 15* , 20 16 |
||
| 52 | 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 15* , 20 16 |
||
| 532 | S2 JV ELT ECH AN EM OS SA –TH . SI ETI |
GR EEC E |
WIN D F AR MS |
- | - | 64.5 0 |
64.5 0 |
201 0-2 016 |
||
| 54 | JV ELT ECH EN ER GIA KI - EL ECT RO ME CH |
GR EEC E |
WIN D F AR MS |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0-2 016 |
||
| 552 | 2 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 |
02 64.5 |
201 0-2 016 |
||
| 562 | 2 JV 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 |
02 64.5 |
201 0-2 016 |
||
| 57 | 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 |
016 200 7-2 |
||
| 58 | LA A T ECH I SA MD NIK |
GR EEC E |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 15* , 20 16 |
||
| 59 | 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 15* , 20 16 |
||
| 60 | 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 15* , 20 16 |
||
| 61 | 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 15* , 20 16 |
||
| 62 | 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 |
6-2 016 200 |
||
| 63 | 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 15* , 20 16 |
| PA RE NT % 30.0 6.20 17 |
PA RE NT % 31. 12.2 016 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 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 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 |
| 642 | A2 OL KA S S |
GR EEC E |
CO NC ESS ION S |
- | - | - | - | 201 2-2 015 *, 2 016 |
||
| 65 | 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 15* , 20 16 |
||
| 66 | PAN TEC HN IKI SA |
GR EEC E |
OT HE R |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 15* , 20 16 |
||
| 67 | PAN TEC HN IKI SA –L AM DA TE CH NIK I SA –D EPA LTD |
GR EEC E |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0-2 016 |
||
| 68 | PLO KA T S A |
GR EEC E |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 15* , 20 16 |
||
| 691 | P.K . TE TRA KT YS EPE ND YT IKI AN APT YX IAK I SA |
GR EEC E |
WIN D F AR MS |
100 .00 |
.001 100 |
- | - | 201 4-2 016 |
||
| 70 | STA MO I PA ECH I SA TH NT NIK |
GR EEC E |
CO NC ESS ION S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 0, 2 011 -20 15* , 20 16 |
||
| 71 | 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 - 201 0,20 11- 201 5*, 201 6 |
||
| 72 | AE CO HO LD ING LT D |
CY PRU S |
OT HE R |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 8-2 016 |
||
| 732 | D 2 AK TO R A FRI CA LT |
CY PRU S |
CO NST RU CTI ON S & QU AR RIE S |
- | - | 100 .00 |
.002 100 |
16 201 1-20 |
||
| 74 | AK TO R & AL AB JAR CO NT RA CTI NG FO R T RA DIN G AN D C ON TRA CTI NG |
QA TA R |
CO NST CTI ON S & QU S RU AR RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 75 | 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 9-2 016 |
||
| 76 | AK TO R C ON CES SIO NS (CY PRU S) L TD |
CY PRU S |
CO NC ESS ION S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
201 1-20 16 |
||
| 77 | 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 0-2 016 |
||
| 78 | 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 9-2 016 |
||
| 79 | AK TO R D .O.O . BE OG RA D |
SER BIA |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 80 | AK TO .O.O . SA RA O R D JEV |
A- HE BO SNI RZE GO VIN |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 81 | AK TO R E NT ERP RIS ES LTD |
A CY PRU S |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 8-2 016 |
||
| 82 | 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 8-2 016 |
||
| 83 | 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 16 |
||
| 84 | 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 |
- | ||
| 85 | 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 |
- | ||
| 86 2 | 2 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 |
02 90.0 |
- | ||
| 871 | D1 BEN ZEM IA EN TER PRI SES LT |
CY PRU S |
WIN D F AR MS |
64.5 0 |
01 64.5 |
64.5 0 |
01 64.5 |
- | ||
| 88 | BIO SAR AM ERI CA IN C |
USA | CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 89 | BIO SAR AM ERI CA LL C |
USA | CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 90 | BIO SAR BR ASI L - EN ER GIA RE NO VA VE L L TD A |
BR AZ IL |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
99.9 9 |
99.9 9 |
- | ||
| 91 | BIO SAR CH Sp A ILE |
CH ILE |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 92 | BIO SAR DO MIN ICA NA SA S |
DO MIN ICA N LIC REP UB |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 93 | BIO SAR EN ER GY (U K) LTD |
D KIN UN ITE GD OM |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 94 | 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 16 |
||
| 95 | BIO SAR PA NA MA Inc |
PAN AM A |
CO NST CTI ON S & QU AR S RU RIE |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- |
Interim condensed financial informationfor the period from 1 January to 30 June 2017
| PA | % 30.0 6.20 RE NT |
17 | PA % 31. 12.2 016 RE NT |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|
| S/N | CO MP AN Y |
RE D OF GIS TE RE FIC E |
SEG ME NT OF AC TIV ITY |
DIR EC T |
IND IRE CT |
TO TA L |
DIR EC T |
IND IRE CT |
TO TA L |
FIS CA L Y EA RS WI TH TA X CO MP LIA NC E C ER TIF ICA TE * & AU AR S UN DIT ED YE |
| 96 | 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 8-2 016 |
||
| 97 | 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 15* , 20 16 |
||
| 98 | 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 4-2 016 |
||
| 99 | 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 |
- | ||
| 100 | ELL AK TO R V EN TU RE S L TD |
CY PRU S |
CO NC ESS ION S |
98.6 1 |
98.6 1 |
98.6 1 |
98.6 1 |
201 1-20 16 |
||
| 101 | GE NE RA L G UL F S PC |
BA HR AIN |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 6-2 016 |
||
| 102 | 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 0-2 016 |
||
| 103 | 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 |
016 200 3-2 |
||
| 104 | 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 5-2 016 |
||
| 105 | 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 6-2 016 |
||
| 106 | HE RH OF REC YC LIN G C EN TER OS NA BR UC K G MB H |
GE RM AN Y |
EN VIR ON ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
5-2 201 016 |
||
| 107 | 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 |
201 5-2 016 |
||
| 108 | 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 7-2 016 |
||
| 109 | IOA NN A P RO PER TIE S S RL |
RO MA NIA |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
200 5-2 016 |
||
| 110 | JEB EL AL I SE WA GE TRE AT ME NT PL AN T JV |
UA E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 111 | 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 |
16 201 1-20 |
||
| 112 | LA STI S E RG STM TS NE Y IN VE EN LTD |
CY S PRU |
AR MS WIN D F |
64.5 0 |
64.5 0 |
64.5 0 |
64.5 0 |
- | ||
| 113 | ASH OV O W AST AN AG RO JEC LC LEV E M EM EN T P T L |
SSI A RU |
CO NC ESS ION S |
98.6 1 |
98.6 1 |
98.6 1 |
98.6 1 |
- | ||
| 114 | MIL LEN NIU M CO NST RU CTI ON E QU IPM EN T & TRA DIN G |
UA E |
CO NST RU CTI ON S & QU AR RIE S |
100 .00 |
100 .00 |
100 .00 |
100 .00 |
- | ||
| 115 | 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 1-20 16 |
||
| 116 | PM S P RO PER TY MA NA GEM EN T S ER VIC ES 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 13* , 20 14-2 016 |
||
| 117 | PRO FIT CO NST RU CT SRL |
RO MA NIA |
REA L E STA TE DE VE LO PM EN T |
55.4 6 |
55.4 6 |
55.4 6 |
55.4 6 |
200 6-2 016 |
||
| 118 | 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 1-20 16* |
||
| 2 119 |
2 SAR EO EN TER PRI SES LT D |
CY PRU S |
CO NST RU CTI ON S & QU AR RIE S |
- | - | - | - | - | ||
| 120 | 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 |
6-2 016 200 |
||
| 1 121 |
1 SIL IO EN TER PRI SES LT D |
CY PRU S |
WIN D F AR MS |
64.5 0 |
01 64.5 |
64.5 0 |
01 64.5 |
- | ||
| 2 122 |
2 SOL AR OL SA IVE |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
- | - | - | - | 201 0, 2 011 -20 15* , 20 16 |
||
| 123 | YL ECT OR DO OEL SK OPJ E |
FYR OM |
EN VIR ON ME NT |
94.4 4 |
94.4 4 |
94.4 4 |
94.4 4 |
201 0-2 016 |
* 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
P.K. TETRAKTYS EPENDYTIKI ANAPTYXIAKI SA, a company domiciled in Greece which had not been consolidated in the consolidated financial statements of 31.12.2016, was first consolidated in the interim condensed financial informationof 30.06.2017.
Further, in addition to the above company, the following companies were first consolidated in the statements of 30.06.2017:
A. The following companies were formed:
- SILIO ENTERPRISES LTD, with registered office in Cyprus (1st consolidation in the consolidated financial statements of 31.12.2016). The company was established by the subsidiary LASTIS ENERGY INVESTMENTS LIMITED and has a share capital of EUR 1 thousand.
- B. The following companies were acquired:
- ANEMOS ATALANTIS SA, with registered office in Greece (1st consolidation in the consolidated financial statements of 31.12.2016). The subsidiary ELTECH ANEMOS SA acquired 100% of the said company's share capital at the participation cost of EUR 1,100 thousand.
- THIVAIKOS ANEMOS SA, with registered office in Greece (1st consolidation in the consolidated financial statements of 31.12.2016). The subsidiary ELTECH ANEMOS SA acquired 30% of the said company's share capital against the consideration of EUR 400 thousand. The remaining 70% of the company's share capital was acquired through the acquired subsidiary BENZEMIA ENTERPRISES LIMITED.
- BENZEMIA ENTERPRISES LTD, with registered office in Cyprus (1st consolidation in the consolidated financial statements of 31.12.2016). The subsidiary LASTIS ENERGY INVESTMENTS LIMITED acquired 100% of the said company's share capital at the participation cost of EUR 200 thousand.
2Companies that are no longer consolidated:
The following companies are no longer consolidated in the consolidated financial statements of 30.06.2017:
- AKTOR AFRICA LTD and BAQTOR MINING CO LTD, as they were sold in the 2nd quarter of 2017 with an insignificant effect on the Group;
- ANEMOS ALKYONIS SA, as it was sold in the 1st quarter of 2017 with a loss of EUR 546 thousand for the Group and a profit of EUR 818 thousand for the company;
- J/V ITHAKI 1, J/V ITHAKI 2, J/V ELTECH ANEMOS SA- TH. SIETIS and ELLINIKI TECHNODOMIKI ANEMOS SA, as they were dissolved in the 1st quarter of 2017 with an insignificant effect on the Group;
- OLKAS SA, as it was liquidated in the 4th quarter of 2016, with an insignificant effect on the Group;
- SAREO ENTERPRISES LTD, ANASTASIOS TSIOGAS-GEORGIOS THEODORAKIS & Co General Partnership, ELEKTROERGON LTD, ILIOSAR SA, ILIOSAR KRANIDIOU SA and SOLAR OLIVE SA, which operate in photovoltaics, as they were sold in the 4th quarter of 2016 with a loss of EUR 800 thousand for the Group.
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%.
Interim condensed financial informationfor the period from 1 January to 30 June 2017
28.b The companies of the Group consolidated using the equity method are as follows:
| PA | RE NT % 30.0 6.20 17 |
PA RE NT % 31. 12.2 016 |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| Ass ocia |
tes | |||||||||
| 1 | AT HE NS CA R P AR K S A |
GR EEC E |
CO NC ESS ION S |
24.9 0 |
24.9 0 |
23.2 0 |
23.2 0 |
200 7-2 016 |
||
| 2 | AE GE AN MO TO AY S.A RW |
GR EEC E |
CO NC ESS ION S |
20.0 0 |
20.0 0 |
20.0 0 |
20.0 0 |
201 2-2 015 *, 2 016 |
||
| 3 | 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 0-2 016 |
||
| 4 | GE FYR A S A |
GR EEC E |
CO NC ESS ION S |
22.0 2 |
22.0 2 |
22.0 2 |
22.0 2 |
200 8 - 201 0,20 11- 201 5*, 201 6 |
||
| 5 | GE FYR A L ITO UR GIA SA |
GR EEC E |
CO NC ESS ION S |
23. 12 |
23. 12 |
23. 12 |
23. 12 |
201 0, 2 011 -20 15* , 20 16 |
||
| 6 | 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 |
016 201 0-2 |
||
| 71 | 1 GR EEK WA TER AI RPO RTS SA |
GR EEC E |
CO NST RU CTI ON S & QU AR RIE S |
35.0 0 |
01 35.0 |
35.0 0 |
01 35.0 |
- | ||
| 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 0-2 016 |
||
| 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 15* , 20 16 |
||
| 10 | TO RIS ES MI ED L E NT ERP LTD |
GR EEC E |
ON EN VIR ME NT |
47.2 2 |
47.2 2 |
47.2 2 |
47.2 2 |
201 0-2 016 |
||
| 11 | SA PEI RA |
GR EEC E |
STA LO REA L E TE DE VE PM EN T |
50.0 0 |
50.0 0 |
50.0 0 |
50.0 0 |
201 0-2 016 |
||
| 12 | CH ELI DO NA SA |
GR EEC E |
REA L E STA TE DE VE LO PM EN T |
50.0 0 |
50.0 0 |
50.0 0 |
50.0 0 |
199 8-2 016 |
||
| 13 | AK TO R A SPH AL TIC LT D |
CY PRU S |
QU AR RIE S |
50.0 0 |
50.0 0 |
50.0 0 |
50.0 0 |
201 2-2 016 |
||
| 14 | 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 |
15* 16 201 0, 2 011 -20 , 20 |
||
| 15 | ISO OW SA ELP ED N P ER |
GR EEC E |
OT HE R |
21.9 5 |
21.9 5 |
21.9 5 |
21.9 5 |
200 9-2 010 , 20 11-2 015 *, 2 016 |
||
| 16 | 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 0-2 016 |
||
| 17 | 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 0-2 016 |
||
| 18 | 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 0-2 016 |
||
| 19 | 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 0-2 016 |
||
| 202 | 2 VIS TR AD A C OB RA SA |
RO MA NIA |
CO NC ESS ION S |
- | - | 24.9 9 |
92 24.9 |
- | ||
| 21 | TH ERM AIK I O DO S S .A. |
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 15* , 20 16 |
||
| 222 | 2 AIK ES DIA OM ES SA TH ERM DR |
GR EEC E |
CO NC ESS ION S |
- | - | - | - | 15* 16 201 0, 2 011 -20 , 20 |
||
| 23 | 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 0-2 016 |
||
| 24 | 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 15* , 20 16 |
||
| 25 | 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 9-2 016 |
||
* 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
GREEK WATER AIRPORTS SA which had not been consolidated in the consolidated financial statements of 31.12.2016, was first consolidated in the interim condensed financial information of 30.06.2017, as it was acquired in the 4th quarter of 2016.
2Companies that are no longer consolidated:
The associate THERMAIKES DIADROMES SA was not consolidated in the interim condensed financial information of 30.06.2016, as it was liquidated in the 4th quarter of 2016; the same applies to the associate VISTRADA COBRA SA which was dissolved in the 2nd quarter of 2017.
THERMAIKI ODOS SA, which is consolidated using the equity method, has a recognised claim of EUR 67.9 million against the Greek public sector, following the arbitration awards in favour of the company in 2010 and 2012, in relation to the termination and suspension of the Concession Contract of the Thessaloniki Underground Tunnel. The Greek public sector filed seven actions for annulment against the above arbitration awards. On 13.06.2017 the Athens Court of Appeal delivered judgments in relation to four out of the seven actions for annulment, which admitted the actions for reasons of formality (relating to the composition of the arbitration court), without considering the merits of the case. The company has already initiated legal action and estimates, according to the contractual terms and the applicable case-law, that its claim is fully founded and will be recovered from the Greek public sector.
The Share of loss from holdings that are accounted for using the equity method presented in the Income Statement amounts to losses of EUR 1,440 thousand in H1 2017, owing primarily to losses incurred by of ELPEDISON SA. The corresponding figure for the 6-month period of 2016 amounted to a loss of EUR 3,854 thousand, arising mainly from losses incurred by ELPEDISON SA and AEGEAN MOTORWAY SA.
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. 31.12.2016 (IPP index) or in the respective period of the previous year, i.e. 30.06.2016 (RPY index).
| S/N | JO INT OP ER AT ION |
RE GIS TE RE D O FFI CE |
HO LD ING % 30.0 6.20 17 |
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 0-2 016 |
0 | 0 |
| 2 | J/V AK TO R S A - IMP REG ILO SP A |
GR EEC E |
99.9 0 |
201 0-2 016 |
0 | 0 |
| 3 | "J/V AK TO R S A – TE RN A S A- B IOT ER SA" – T ERN A S A- BIO TER SA -AK TO R S A |
GR EEC E |
33.3 3 |
201 0-2 016 |
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 0-2 016 |
0 | 0 |
| 5 | J/V AK TO R S A - J & P A VA X S A – PA NT ECH NIK I SA |
GR EEC E |
65.7 8 |
201 0-2 016 |
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 0-2 016 |
0 | 0 |
| 7 | J/V AK TO R S A - CH .I. K AL OG RIT SAS SA |
GR EEC E |
49.4 2 |
016 201 0-2 |
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 0-2 016 |
0 | 0 |
| 9 | J/V AK TO R S A - J & P A VA X S A – PA NT ECH NIK I SA |
GR EEC E |
65.7 8 |
201 0-2 016 |
0 | 0 |
| 10 | J/V AT TIK I O DO S – CO NST RU CTI ON OF EL EFS INA -ST AV RO S-S PAT A R OA D & W. IMI TO S RIN GR OA D |
GR EEC E |
59.2 7 |
016 201 0-2 |
0 | 0 |
| S/N | JO INT OP ER AT ION |
RE GIS TE RE D O FFI CE |
HO LD ING % 30.0 6.20 17 |
UN AU DIT ED YE AR S |
FIR ST TIM E C |
ON SO LID AT ION |
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R PY ) |
|||||
| 11 1 | ) 1 J/V TO MI – A KT OR (A PO SEL EM I D AM |
GR EEC E |
100 .00 |
201 0-2 016 |
0 | 0 |
| 12 | J/V SIE ME NS AG – A KT OR SA – T ERN A S A |
GR EEC E |
50.0 0 |
201 0-2 016 |
0 | 0 |
| 13 1 | 1 J/V AK TO R S A – PA NT ECH NIK I SA |
GR EEC E |
100 .00 |
201 0-2 016 |
0 | 0 |
| 14 | J/V AK TO R S A – SIE NS SA NC I CO NST CTI ON S G RA S P RO S ME - VI RU ND JET |
GR EEC E |
70.0 0 |
201 0-2 016 |
0 | 0 |
| 15 | J/V AK TO R S A – AE GE K - J & P A VA X-S ELI |
GR EEC E |
30.0 0 |
201 0-2 016 |
0 | 0 |
| 16 | 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 8-2 016 |
0 | 0 |
| 17 | J/V AT HE NA SA – A KT OR SA |
GR EEC E |
30.0 0 |
201 0-2 016 |
0 | 0 |
| 18 | J/V AK TO R S A – TE RN A S A - J&P AV AX SA |
GR EEC E |
11.1 1 |
016 201 0-2 |
0 | 0 |
| 19 | J/V J& P-A VA NA SA – A OR SA X – TER KT |
GR EEC E |
33.3 3 |
201 0-2 016 |
0 | 0 |
| 20 | J/V AK TO R S A -L OB BE TZI LA LIS EU RO KA T |
GR EEC E |
33.3 4 |
201 0-2 016 |
0 | 0 |
| 21 | J/V AK TO R – TO MI- AT OM O |
GR EEC E |
51.0 0 |
201 0-2 016 |
0 | 0 |
| 22 | J/V AK TO R S A - JP A VA X S A-P AN TEC HN IKI SA -AT TIK AT SA |
GR EEC E |
59.2 7 |
201 0-2 016 |
0 | 0 |
| 23 | J/V AK TO R S A – NA SA TER |
GR EEC E |
50.0 0 |
201 0-2 016 |
0 | 0 |
| 24 | J/V AT HE NA SA – A KT OR SA |
GR EEC E |
30.0 0 |
201 0-2 016 |
0 | 0 |
| 25 | J/V KA STO R – AK TO R M ESO GE IOS |
GR EEC E |
53.3 5 |
201 0-2 016 |
0 | 0 |
| 26 | J/V (CA RS) LA RIS AS (EX ECU TO R) |
GR EEC E |
81.7 0 |
016 201 0-2 |
0 | 0 |
| 27 | J/V AK TO R-A EG A ( CO NS . OF OA HA NG AR ) EX ECU TO EK -EK TER -TE RN TR R |
GR EEC E |
52.0 0 |
201 0-2 016 |
0 | 0 |
| 28 1 | 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 |
100 .00 |
201 0-2 016 |
0 | 0 |
| 29 | J/V TE RN A-A KT OR -J& P-A VA X ( CO MP LET ION OF ME GA RO N M USI C H AL L P HA SE B – |
GR EEC E |
62.0 0 |
201 0-2 016 |
0 | 0 |
| 30 | E/M ) J/V TE RN A-A KT OR -J& P-A VA X ( CO MP LET ION OF ME GA RO N M USI C H AL L P HA SE B- CO NST R.) |
GR EEC E |
30.0 0 |
201 0-2 016 |
0 | 0 |
| 31 | J/V AK TO R S A – AL TE SA |
GR EEC E |
50.0 0 |
201 0-2 016 |
0 | 0 |
| 32 | J/V AT HE NA SA – T HE ME LIO DO MI SA – A KT OR SA - KO NS TA NT INI DIS SA – T ECH NE RG SA. - TS AM PRA S S A |
GR EEC E |
25.0 0 |
201 0-2 016 |
0 | 0 |
| 33 | J/V AK TO R S A - AL TE SA -EM PED OS SA |
GR EEC E |
66.6 7 |
016 201 0-2 |
0 | 0 |
| 34 | J/V GE A FYR |
GR EEC E |
20.3 2 |
200 8-2 016 |
0 | 0 |
| 35 | J/V AE GE K – BIO TER SA – A KT OR SA – E KT ER SA |
GR EEC E |
40.0 0 |
200 9-2 016 |
0 | 0 |
| 36 | J/V AK TO R S A – AT HE NA SA -TH EM ELI OD OM I SA |
GR EEC E |
71.0 0 |
201 0-2 016 |
0 | 0 |
| 37 | 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 0-2 016 |
0 | 0 |
| 38 | J/V AK TO OM I-A OS R-T LTE -EM PED (OL PIC GE SCA G) YM VIL LA LA ND PIN |
GR EEC E |
45.3 3 |
201 0-2 016 |
0 | 0 |
| 39 | J/V AK TO R S A - SOC RA NC AIS QU HO SPI TAL SA IET E F E E IPE ME NT IER |
GR EEC E |
65.0 0 |
201 0-2 016 |
0 | 0 |
| 40 | J/V TH EM ELI OD OM I – AK TO R S A- A TH EN A S A & ΤΕ - P ASS AV AN T MA SCH ECH Gm bH - GI OV AN TIG NA NO & FIG LI S rl INE NT NIK NI PU |
GR EEC E |
53.3 3 |
016 201 0-2 |
0 | 0 |
| 41 | J/V AK TO R S A – DO MO TEC HN IKI SA – T HE ME LIO DO MI SA – T ERN A S A – ET ETH SA |
GR EEC E |
25.0 0 |
201 0-2 016 |
0 | 0 |
| 42 | JV AK TO R C OPR I |
KU WA IT |
50.0 0 |
- | 0 | 0 |
| 43 | JV QA TA R |
QA TA R |
40.0 0 |
- | 0 | 0 |
| 44 1 | 1 JV AK TO R S A - AK TO R B UL GA RIA SA |
BU LG AR IA |
100 .00 |
016 201 3-2 |
0 | 0 |
| S/N | JO INT OP ER AT ION |
RE GIS TE RE D O FFI CE |
HO LD ING % 30.0 6.20 17 |
UN AU DIT ED YE AR S |
FIR ST TIM E C ON SO LID AT ION |
|
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R ) PY |
|||||
| 45 1 | 1 JOI NT VE NT UR E B IOS AR EN ER GY - A KT OR |
BU LG AR IA |
100 .00 |
201 0-2 016 |
0 | 0 |
| 46 | 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 |
6 97.7 |
016 201 0-2 |
0 | 0 |
| 47 | 5) J/V TO MI – M AR AG AK IS A ND R. ( 200 |
GR EEC E |
65.0 0 |
016 201 0-2 |
0 | 0 |
| 48 | J/V TO MI SA – E LTE R S A |
GR EEC E |
50.0 0 |
200 9-2 016 |
0 | 0 |
| 49 1 | 1 J/V TO MI SA – A KT OR SA |
GR EEC E |
100 .00 |
201 0-2 016 |
0 | 0 |
| 501 | 1 J/V KA STO R S A – TO MI SA |
GR EEC E |
100 .00 |
201 0-2 016 |
0 | 0 |
| 51 | J/V KA STO R S A – EL TER SA |
GR EEC E |
50.0 0 |
201 0-2 016 |
0 | 0 |
| 52 | J/V ER GO SA – T OM I SA |
GR EEC E |
15.0 0 |
201 0-2 016 |
0 | 0 |
| 53 | J/V TO MI SA- AT OM ON SA (CO RFU PO RT) |
GR EEC E |
50.0 0 |
201 0-2 016 |
0 | 0 |
| 54 | JV HE LEC TO R – TE CH NIK I PR OST ASI AS PER IVA LO ND OS |
GR EEC E |
56.6 7 |
201 0-2 016 |
0 | 0 |
| 55 | TA GA RA S L AN JV DE DFI LL |
GR EEC E |
28.3 3 |
200 6-2 016 |
0 | 0 |
| 56 | 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 |
94.4 4 |
200 6-2 016 |
0 | 0 |
| 57 | JV DE TEA LA - HE LEC TO R-E DL LT D |
GR EEC E |
28.3 3 |
201 0-2 016 |
0 | 0 |
| 58 | JV HE LEC TO R S A – ME SOG EIO S S A ( FYL IS L AN DFI LL) |
GR EEC E |
93.5 0 |
201 0-2 016 |
0 | 0 |
| 59 | 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 |
61.3 9 |
016 201 0-2 |
0 | 0 |
| 60 | LEC TO R S A-B ING GE R (M AR AT HO TA LA L & AC CES S W AY ) JV HE ILF ER BER UN ND FIL |
CY S PRU |
94.4 4 |
200 6-2 016 |
0 | 0 |
| 61 | J/V HE LEC TO R– AR SI |
GR EEC E |
75.5 6 |
201 0-2 016 |
0 | 0 |
| 62 | J/V HE LEC TO R– ER GO SYN SA |
GR EEC E |
66. 11 |
201 0-2 016 |
0 | 0 |
| 63 | J/V BIL FIG ER BER GE R - ME SOG EIO S- H ELE CTO R |
GR EEC E |
27.3 9 |
201 0-2 016 |
0 | 0 |
| 64 | J/V TO MI SA –HE LEK TO R S A |
GR EEC E |
98.7 9 |
200 7-2 016 |
0 | 0 |
| 65 | J/V KA STO R - P& C D EV ELO PM EN T |
GR EEC E |
70.0 0 |
201 0-2 016 |
0 | 0 |
| 66 | J/V AK TO R S A A RC HIR OD ON -BO SKA LIS (TH ERM AIK I O DO S) |
GR EEC E |
50.0 0 |
201 0-2 016 |
0 | 0 |
| 67 | J/V AK TO R S A – AT HE NA |
GR EEC E |
50.0 0 |
016 200 9-2 |
0 | 0 |
| 68 | J/V AK TO RA KA J & P A VA R – INT T - X |
GR EEC E |
71.6 7 |
200 7-2 016 |
0 | 0 |
| 69 | 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 0-2 016 |
0 | 0 |
| 70 | 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 9-2 016 |
0 | 0 |
| 71 | J/V PA NT EC HN IKI SA –A RC HIT ECH SA |
GR EEC E |
50.0 0 |
201 0-2 016 |
0 | 0 |
| 72 | J/V AT TIK AT SA - PA NT ECH NIK I SA –J& P A VA X S A – EM PED OS SA- PAN TEC HN IKI SA - AE GE K S A-A LTE SA |
GR EEC E |
48.5 1 |
200 9-2 016 |
0 | 0 |
| 73 | J/V SA -J& P-A VA X S A-T A S A- PAN TEC SA ET ETH ERN HN IKI |
GR EEC E |
18.0 0 |
200 7-2 016 |
0 | 0 |
| 74 | J/V PA NT EC HN IKI SA - J& P A VA X S A- BIO TER SA |
GR EEC E |
39.3 2 |
200 7-2 016 |
0 | 0 |
| 75 | J/V PA NT EC HN IKI SA – E MP ED OS SA |
GR EEC E |
50.0 0 |
201 0-2 016 |
0 | 0 |
| 76 | J/V PA NT EC HN IKI SA – G AN TZO UL AS SA |
GR EEC E |
50.0 0 |
5-2 016 200 |
0 | 0 |
| 77 | J/V SA -J& P-A VA X S A-T A S A- PAN TEC SA ET ETH ERN HN IKI |
GR EEC E |
18.0 0 |
200 7-2 016 |
0 | 0 |
| 78 | J/V "PA EC -AL TO RA "-P AN TEC -AL NT HN IKI TE- DIN I -IT INE HN IKI TE |
GR EEC E |
29.7 0 |
201 0-2 016 |
0 | 0 |
| 79 | J/V TE RN A S A – PA NT ECH NIK I SA |
GR EEC E |
16.5 0 |
200 4-2 016 |
0 | 0 |
| S/N | JO INT OP ER AT ION |
RE GIS TE RE D O FFI CE |
HO LD ING % 30.0 6.20 17 |
UN AU DIT ED YE AR S |
FIR ST TIM E C |
ON SO LID AT ION |
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R PY ) |
|||||
| 80 | 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 3-2 016 |
0 | 0 |
| 81 | J/V AK TO R S A – XA NT HA KIS SA |
GR EEC E |
55.0 0 |
201 0-2 016 |
0 | 0 |
| 82 | J/V PR OE T S A - PAN TEC HN IKI SA - BI OTE R S A |
GR EEC E |
39.3 2 |
016 201 0-2 |
0 | 0 |
| 83 | J/V KA STO GO SYN SA R – ER |
GR EEC E |
70.0 0 |
201 0-2 016 |
0 | 0 |
| 84 | J/V AK TO R S A – ER GO SA |
GR EEC E |
65.0 0 |
201 0-2 016 |
0 | 0 |
| 85 | J/V AK TO R S A - PAN TRA K |
GR EEC E |
80.0 0 |
201 0-2 016 |
0 | 0 |
| 86 | J/V AK TO R S A - TER NA - J& P |
GR EEC E |
33.3 3 |
201 0-2 016 |
0 | 0 |
| 87 | 35) J/V AK TO R - AT HE NA (PS ITA LIA A4 |
GR EEC E |
50.0 0 |
016 201 0-2 |
0 | 0 |
| 88 | J/V EL TER SA –K AST OR SA |
GR EEC E |
15.0 0 |
201 0-2 016 |
0 | 0 |
| 89 | J/V TE RN A - AK TO R |
GR EEC E |
50.0 0 |
200 9-2 016 |
0 | 0 |
| 90 | J/V AK TO R - HO CH TIE F |
GR EEC E |
33.0 0 |
200 9-2 016 |
0 | 0 |
| 91 | J/V AK TO POL CO R - YE |
GR EEC E |
52.0 0 |
201 0-2 016 |
0 | 0 |
| 92 | J/V AK TO MO CH LO S R - |
GR EEC E |
70.0 0 |
201 0-2 016 |
0 | 0 |
| 93 | J/V AK TO R S A- STR AB AG AG |
GR EEC E |
50.0 0 |
201 0-2 016 |
0 | 0 |
| 94 | J/V LM N S A – OK TAN A S A ( AST YPA LEA LA ND FIL L) |
GR EEC E |
50.0 0 |
201 4-2 016 |
0 | 0 |
| 95 | J/V LM N S A – OK TAN A S A ( AST YPA LEA WA STE ) |
GR EEC E |
50.0 0 |
016 201 4-2 |
0 | 0 |
| 96 | J/V LM N S A – OK TAN A S A ( TIN OS AB AT TO IR) |
GR EEC E |
50.0 0 |
201 4-2 016 |
0 | 0 |
| 97 | J/V AK TO R – TO XO TIS |
GR EEC E |
50.0 0 |
201 0-2 016 |
0 | 0 |
| 98 | J/V "J/ V T OM I – HE LEC TO R" – K ON STA NT INI DIS |
GR EEC E |
69. 16 |
200 8-2 016 |
0 | 0 |
| 991 | T 1 J/V TO MI SA - AK TO R F AC ILIT Y M AN AG EM EN |
GR EEC E |
100 .00 |
201 0-2 016 |
0 | 0 |
| 100 | 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 0-2 016 |
0 | 0 |
| 101 | J/V AK TO R S A – IM EK HE LLA S S A |
GR EEC E |
75.0 0 |
201 0-2 016 |
0 | 0 |
| 102 | J/V AK TO R S A - TER NA SA |
GR EEC E |
50.0 0 |
201 0-2 016 |
0 | 0 |
| 103 | J/V AT OM ON SA – T OM I SA |
GR EEC E |
50.0 0 |
016 200 9-2 |
0 | 0 |
| 104 | J/V AK TO R S A – SA EL TER |
GR EEC E |
70.0 0 |
200 9-2 016 |
0 | 0 |
| 105 | J/V ER GO TEM –K AST OR - ET ETH |
GR EEC E |
15.0 0 |
201 0-2 016 |
0 | 0 |
| 106 | J/V LA MD A S A – N& K G OL IOP OU LO S S A |
GR EEC E |
50.0 0 |
201 0-2 016 |
0 | 0 |
| 107 | J/V LEC TO EC HE R– EN VIT |
GR EEC E |
47.2 2 |
201 0-2 016 |
0 | 0 |
| 108 | J/V N S A – KA RA LIS - TO SA LM K. MI |
GR EEC E |
98.0 0 |
201 0-2 016 |
0 | 0 |
| 109 | J/V CO NST RU TEC SA –K AST OR SA |
GR EEC E |
30.0 0 |
200 9-2 016 |
0 | 0 |
| 110 | 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 0-2 016 |
0 | 0 |
| 111 | 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 1-20 16 |
0 | 0 |
| 112 | J/V TO MI SA – M EX IS L -TA TSI S K . PA RTN ER SHI P (J /V T OM I SA - TO PIO DO MI PAR ERS TN HIP |
GR EEC E |
50.0 0 |
201 0-2 016 |
0 | 0 |
| 113 | ) 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 |
66. 11 |
16 201 1-20 |
0 | 0 |
| 114 | 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 |
47.0 8 |
201 1-20 16 |
0 | 0 |
| S/N | JO INT OP ER AT ION |
RE GIS TE RE D O FFI CE |
HO LD ING % 30.0 6.20 17 |
UN AU DIT ED YE AR S |
FIR ST TIM E C |
ON SO LID AT ION |
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R PY ) |
|||||
| 115 | J/V HE LEC TO R S A – ZIO RIS SA |
GR EEC E |
48. 17 |
16 201 1-20 |
0 | 0 |
| 116 | J/V HE LEC TO R S A – EP AN A S A |
GR EEC E |
47.2 2 |
201 1-20 16 |
0 | 0 |
| 117 | J/V LA MD A S A – GO LIO POU LO S S A |
GR EEC E |
50.0 0 |
201 1-20 16 |
0 | 0 |
| 118 | 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 16 |
0 | 0 |
| 119 | J/V AK TO R S A - J&P (K OR OM ILIA YST AL LO PIG I) KR |
GR EEC E |
60.0 0 |
201 2-2 016 |
0 | 0 |
| 120 | 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 2-2 016 |
0 | 0 |
| 121 | J/V J& P A VA X S A-A KT OR SA (D EPA TE CH NIC AL SUP PO RT) |
GR EEC E |
50.0 0 |
201 2-2 016 |
0 | 0 |
| 122 | AK TO R S A-E RET VO SA (CO NST RU CTI ON OF MO DE RN AR T M USE UM ) |
GR EEC E |
50.0 0 |
201 2-2 016 |
0 | 0 |
| 123 | J/V KO NST AN TIN IDI S -H ELE CT OR |
GR EEC E |
46.2 8 |
201 2-2 016 |
0 | 0 |
| 124 | J/V "J/ IVA SA –A AG IS S A" ESO GE IOS SA -KA STO R S A V M –M |
GR EEC E |
15.0 0 |
201 2-2 016 |
0 | 0 |
| 125 | İOG JV AK TO R A RB AZ |
TU RK EY |
51.0 0 |
- | 0 | 0 |
| 126 | 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 TRA NSM ISS ION SY STE M) |
GR EEC E |
50.0 0 |
201 2-2 016 |
0 | 0 |
| 127 | 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 |
| 128 | J/V AK TO NA (ST IDA NC TIO N) R - TER YL JU |
GR EEC E |
50.0 0 |
201 2-2 016 |
0 | 0 |
| 129 | J/V AK TO R-P OR TO CA RR AS- INT RA CA T (E SCH AT IA RIV ER J/V ) |
GR EEC E |
50.0 0 |
201 2-2 016 |
0 | 0 |
| 130 | J/V AK TO R-T ERN A (N EW PA TRA S P OR T) |
GR EEC E |
30.0 0 |
201 2-2 016 |
0 | 0 |
| 131 | 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 2-2 016 |
0 | 0 |
| 132 | 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 2-2 016 |
0 | 0 |
| 133 | J/V AK TO R S A – LLA S S A IM EK HE |
GR EEC E |
75.0 0 |
201 3-2 016 |
0 | 0 |
| 134 | J/V HE LEC TO R S A - KA STO R S A (E GN AT IA HIG H F EN CIN G P RO JEC T) |
GR EEC E |
96. 11 |
201 3-2 016 |
0 | 0 |
| 1 135 |
1 J/V TO MI SA - LA MD A T ECH NIK I SA |
GR EEC E |
100 .00 |
201 3-2 016 |
0 | 0 |
| 136 | J/V TR IKA T S A - TO MI SA |
GR EEC E |
30.0 0 |
201 3-2 016 |
0 | 0 |
| 137 | J/V AK TO R S A – J & P A VA X S A |
GR EEC E |
65.7 8 |
201 3-2 016 |
0 | 0 |
| 138 | J/V AK TO R S A - TER NA SA |
GR EEC E |
50.0 0 |
201 4-2 016 |
0 | 0 |
| 139 | J/V KA STO R S A - HE LEC TO R S A (B iolo gica l tre plan t in Cha nia) atm ent |
GR EEC E |
97.8 8 |
201 4-2 016 |
0 | 0 |
| 140 | J/V KA STO R S A - CO NST RU TEC SA |
GR EEC E |
50.0 0 |
016 201 3-2 |
0 | 0 |
| 141 | I.S. F.(A OR -AL JA .) KT BER J.V |
QA TA R |
50.0 0 |
- | 0 | 0 |
| 142 | JV AK TO R S A - J&P AB AX SA - ΙΝ ΤRΑ ΚΑ Τ |
GR EEC E |
42.5 0 |
201 3-2 016 |
0 | 0 |
| 143 | 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 3-2 016 |
0 | 0 |
| 144 | JV LA MD A T ECH NIK I SA -EP INE AS SA- ER GO RO I SA |
GR EEC E |
35.0 0 |
201 4-2 016 |
0 | 0 |
| 145 | JV LA MD A T ECH NIK I SA -KA RA LIS KO NS TA NT INO S |
GR EEC E |
94.6 3 |
201 4-2 016 |
0 | 0 |
| 146 | J/V AK TO R S A - AL STO RA NSP OR T S A M T |
GR EEC E |
65.0 0 |
201 3-2 016 |
0 | 0 |
| 147 | J/V AK TO R S A – TER NA SA |
GR EEC E |
50.0 0 |
201 3-2 016 |
0 | 0 |
| 148 | J/V AK TO R S A - J&P AV AX SA |
GR EEC E |
66.0 9 |
201 3-2 016 |
0 | 0 |
| 149 | J/V TR IED RO N S A – LA MD A T ECH NIK I SA |
GR EEC E |
30.0 0 |
016 201 4-2 |
0 | 0 |
Interim condensed financial informationfor the period from 1 January to 30 June 2017
| S/N | JO INT OP ER AT ION |
RE GIS TE RE D O FFI CE |
HO LD ING % 30.0 6.20 17 |
UN AU DIT ED YE AR S |
FIR ST TIM E C |
ON SO LID AT ION |
|---|---|---|---|---|---|---|
| (1/0 ) |
(IP P/R PY ) |
|||||
| 150 | J/V AK TO R S A - INT RA KA T |
GR EEC E |
50.0 0 |
201 4-2 016 |
0 | 0 |
| 151 | J/V AK TO R S A - TER NA SA - P OR TO KA RR AS SA |
GR EEC E |
33.3 3 |
201 3-2 016 |
0 | 0 |
| 152 | J/V EN IPE AS SA - KA STO R S A - KA PPA TE CH NIK I SA |
GR EEC E |
33.3 4 |
201 4-2 016 |
0 | 0 |
| 153 | J/V AK TO R S A - J&P AV AX SA - T ERN A S A |
GR EEC E |
33.3 3 |
016 201 4-2 |
0 | 0 |
| 154 | J/V AK TO R S A - J&P AV AX SA A S A - T ERN |
GR EEC E |
24.4 4 |
201 4-2 016 |
0 | 0 |
| 155 | AL YSJ JV -GO LD LIN E U ND ER GR OU ND -DO HA |
QA TA R |
32.0 0 |
- | 0 | 0 |
| 156 | J/V AK TO R S A - HE LEC TO R S A |
BU LG AR IA |
96.6 7 |
- | 0 | 0 |
| 157 | J/V IO NIO S S TO R S A ( SER S - PRO CH ON AS) A - AK RE MA |
GR EEC E |
50.0 0 |
201 4-2 016 |
0 | 0 |
| 158 | J/V J& P A VA X S A - AK TO R S A ( HIG SSU NA RA L G AS OR AN A H P RE RE TU NE TW K M DR ELP E) |
GR EEC E |
50.0 0 |
201 4-2 016 |
0 | 0 |
| 159 | J/V J& P A VA X S A-A OR SA (D EPA SY STE M S OR T) KT UPP |
GR EEC E |
50.0 0 |
201 4-2 016 |
0 | 0 |
| 160 | J/V AK TO R S A - AT HE NA SA (O PER AT ION & MA INT EN AN CE OF PSI TAL IA TRE AT ME NT PLA NT ) |
GR EEC E |
70.0 0 |
016 201 4-2 |
0 | 0 |
| 161 | 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 4-2 016 |
0 | 0 |
| 162 | J/V IO NIO S S A - AK TO R S A ( AK TIO ) |
GR EEC E |
50.0 0 |
201 4-2 016 |
0 | 0 |
| 163 | J/V IO NIO S S A - AK TO R S A ( DR YM OS 2) |
GR EEC E |
50.0 0 |
016 201 4-2 |
0 | 0 |
| 164 | J/V IO NIO S S A - AK TO R S A ( KIA TO -RO DO DA FNI ) |
GR EEC E |
50.0 0 |
201 4-2 016 |
0 | 0 |
| 165 | J/V IO NIO S S A - AK TO R S A ( AR DA NIO -MA ND RA ) |
GR EEC E |
50.0 0 |
201 4-2 016 |
0 | 0 |
| 166 | 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 4-2 016 |
0 | 0 |
| 167 | J/V IO NIO S S A - TO SA (DR OS 1) MI YM |
GR EEC E |
50.0 0 |
201 4-2 016 |
0 | 0 |
| 168 | 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 4-2 016 |
0 | 0 |
| 169 | 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 4-2 016 |
0 | 0 |
| 170 | J/V IO NIO S S A - AK TO R S A (N EST OR IO DA M) |
GR EEC E |
30.0 0 |
201 4-2 016 |
0 | 0 |
| 171 | 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 4-2 016 |
0 | 0 |
| 172 | J/V AK TO R S A-J &P AV AX SA (M AIN AN CE OF NA RA L G AS SYS ) TEN TU TEM |
GR EEC E |
50.0 0 |
201 4-2 016 |
0 | 0 |
| 173 | J/V AK TO R S A - CH RIS T. D. KO NST AN TIN IDI S T ECH NIC AL SA (O PER AT ION OF TH E ESS AL ON WA EA LA ) TH IKI TER TR TM EN T P NT |
GR EEC E |
50.0 0 |
201 4-2 016 |
0 | 0 |
| 174 | J/V TO MI SA- AL STO M T RA NSP OR T S A ( J/V ER GO SE) |
GR EEC E |
75.0 0 |
201 4-2 016 |
0 | 0 |
| 175 | J/V AK TO R S A - PAN AG IOT IS G IAN NA RO S |
GR EEC E |
75.0 0 |
201 5-2 016 |
0 | 0 |
| 176 | J/V AK TO R S A – AT HE NA SA |
GR EEC E |
70.0 0 |
201 5-2 016 |
0 | 0 |
| 177 | AK TO R S A - NA SA TER |
GR EEC E |
50.0 0 |
201 5-2 016 |
0 | 0 |
| 178 | J/V TO MI SA - NA TO UR A S A - BIO LIA P S A |
GR EEC E |
33.3 3 |
201 5-2 016 |
0 | 0 |
| 179 | J/V AK TO R S A - TER NA SA |
GR EEC E |
50.0 0 |
201 5-2 016 |
0 | 0 |
| 180 | J/V SP IEC APA G - AK TO R (T s A dria tic P ipel ine Pro ject ) ran |
GR EEC E |
40.0 0 |
- | 1 | RPY |
| 181 | J/V TO MI SA - BI OL IAP SA (TR EE CU TTI NG - T AP SEC TIO N 1 ) |
GR EEC E |
50.0 0 |
201 6 |
1 | RPY |
| 182 | TO SA OL IAP SA MI - BI |
GR EEC E |
50.0 0 |
- | 1 | IPP |
| 183 | TO MI SA - BI OL IAP SA - N AT OU RA SA |
GR EEC E |
33.3 3 |
201 6 |
1 | IPP |
1Joint operations in which the Group holds a 100% participating interest via its subsidiaries.
Compared to the consolidated financial statements of 31.12.2016, the following joint ventures were not consolidated as they were dissolved through the competent Tax Offices in H1 2017:
J/V AKTOR SA - PANTECHNIKI
Compared to the interim condensed financial information of 30.06.2016, the following companies, in addition to the ones mentioned above, were not consolidated:
- J/V ATHENA SA – AKTOR SA
- J/V ATTIKAT SA – AKTOR SA
- JV HELECTOR- LANTEC - ENVIMEC - ENVIROPLAN
- JV HELECTOR SA-LANDTEK LTD
- JV LAMDA – ITHAKI & HELECTOR
- J/V ELKAT SA – LAMDA SA
E. Figures and Information for the period from 1 January to 30 June 2017
| 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 2017 to 30 JUNE 2017 | ||||||||||
| 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: www.ellaktor.com Date of approval by the Board of Directors |
Statutory auditor: Audit firm: |
Fotios Smyrnis (SOEL Reg. No 52861) PricewaterhouseCoopers SA |
||||||||
| of the financial statements: | 12 September 2017 | Type of auditor's report: | Unqualified opinion | |||||||
| STATEMENT OF FINANCIAL POSITION (amounts in EUR thousand) | STATEMENT OF CHANGES IN EQUITY (amounts in EUR thousand) | |||||||||
| GROUP 30/06/2017 31/12/2016 |
COMPANY 30/06/2017 |
31/12/2016 | GROUP 30/06/2017 |
30/06/2016 | COMPANY 30/06/2017 |
30/06/2016 | ||||
| ASSETS Property, plant and equipment |
502.661 468.567 |
1.634 | 1.628 | Total equity at period start (01.01.2017 and 01.01.2016, respectively) | 892.422 | 1.031.229 | 542.487 | 729.054 | ||
| Investment property | 147.766 148.450 |
28.659 | 28.877 | Total comprehensive income /(loss) Effect from disposal of subsidiary |
14.005 | (18.535) - |
(7.214) | (6.997) | ||
| Intangible assets Concession right |
62.330 62.585 598.729 629.263 |
- - |
- - |
Dividends distributed | (3.466) (21.480) |
(27.589) | - - |
- - |
||
| Other non-current assets Inventories |
746.241 767.218 40.983 46.148 |
773.446 - |
774.917 - |
Total equity at period end (30.06.2017 and 30.06.2016, respectively) | 881.480 | 985.106 | 535.272 | 722.057 | ||
| Trade receivables Other current assets |
763.783 779.073 843.539 977.304 |
1.200 7.725 |
971 12.495 |
STATEMENT OF CASH FLOWS (amounts in ,000 EUR) | GROUP | COMPANY | ||||
| TOTAL ASSETS | 3.706.033 3.878.608 |
812.664 | 818.887 | 01/01- 30/06/2017 |
01/01- 30/06/2016 |
01/01- 30/06/2017 |
01/01- 30/06/2016 |
|||
| EQUITY AND LIABILITIES | Operating activities Profit/(Loss) before tax |
19.653 | (1.634) | (7.210) | (6.997) | |||||
| Share capital | 182.311 182.311 |
182.311 | 182.311 | Adjustments for: | ||||||
| Other equity Total equity attributable to owners of the parent (a) |
487.633 488.320 669.944 670.631 |
352.961 535.272 |
360.175 542.487 |
Depreciation and amortisation Impairment |
52.054 8.425 |
65.594 9.674 |
237 - |
242 - |
||
| Non-controlling interests (b) Total equity (c) = (a) + (b) |
211.536 221.791 881.480 892.422 |
- 535.272 |
- 542.487 |
Adjustment of the concession right due to amendment to the concession agreement | - | 194.566 | - | - | ||
| Long-term borrowings Provisions/ Other long-term liabilities |
1.201.310 1.191.407 441.955 477.433 |
258.985 7.195 |
263.570 6.129 |
Provisions Currency translation differences |
3.597 931 |
(3.059) (182) |
6 - |
6 - |
||
| Short-term borrowings Other current liabilities |
237.898 238.685 943.389 1.078.660 |
4.769 6.442 |
- 6.702 |
Profit /(loss) from investing activities Interest and related expenses |
(11.822) 44.084 |
(5.663) 46.991 |
(245) 6.607 |
(909) 7.135 |
||
| Total liabilities (d) | 2.824.552 2.986.186 |
277.392 | 276.401 | Recognition of guaranteed receipt, due to amendment to the concession agreement | - | (193.530) | - | - | ||
| Plus /less working capital adjustments or related to operating activities: | ||||||||||
| TOTAL EQUITY AND LIABILITIES (c) + (d) | 3.706.033 3.878.608 |
812.664 | 818.887 | Decrease/(increase) in inventories | 3.482 | (2.787) | - | - | ||
| Decrease/(increase) in receivables (Decrease)/increase of liabilities (except banks) |
55.994 (99.454) |
10.461 18.302 |
33 146 |
(270) (1.244) |
||||||
| STATEMENT OF COMPREHENSIVE INCOME (amounts in ,000 EUR) | Less: Interest and related expenses paid |
(39.068) | (97.175) | (5.765) | (6.115) | |||||
| Income taxes paid | (26.965) | (7.675) | - | - | ||||||
| GROUP | COMPANY | Net Cash flows from Operating Activities (a) Investing activities |
10.909 | 33.883 | (6.192) | (8.152) | ||||
| 01/01- 01/01- 30/06/2017 30/06/2016 |
01/01- 30/06/2017 |
01/01- 30/06/2016 |
(Acquisition)/disposal of subsidiaries, associates, joint ventures and other investments | 7.095 | 17.660 | - | 506 | |||
| Turnover Gross profit/(loss) |
929.740 847.497 86.266 50.831 |
- - |
- - |
Refund of share capital to shareholders (Placements)/collections of time deposits over 3 months |
1.471 (16) |
- - |
1.471 - |
- - |
||
| Profit/(losses) before tax, financing and | Purchase of PPE, intangible assets & investment property | (66.287) | (18.673) | (25) | (4) | |||||
| investing results Profit/(loss) before tax |
52.975 42.242 19.653 (1.634) |
(849) (7.210) |
(249) (6.997) |
Income from sale of PPE and intangible assets Interest received |
3.138 1.766 |
2.813 2.967 |
- - |
- 2 |
||
| Less: Income tax | (19.095) (16.562) |
(4) | - | Loans (granted to)/proceeds from repayment of loans granted to related parties |
- | 107 | - | 107 | ||
| Net Profit/loss (A) Owners of the Parent |
558 (18.195) (10.906) (30.903) |
(7.214) (7.214) |
(6.997) (6.997) |
Dividends received Restricted cash reduction |
1.192 4.631 |
- 6.016 |
6.045 - |
7.500 - |
||
| Non-controlling interests | 11.464 12.707 |
- | - | Net Cash flows from investing activities (b) | (47.009) | 10.891 | 7.491 | 8.111 | ||
| Other comprehensive income /(loss) (net of tax) (B) | 13.446 (339) |
- | - | Financing activities Proceeds from issued loans and debt issuance costs |
146.495 | 119.015 | - | - | ||
| Total comprehensive income /(loss) after tax (A)+(B) | 14.005 (18.535) |
(7.214) | (6.997) | Repayment of borrowings Payments of leases (amortisation) |
(131.404) (1.614) |
(162.263) (311) |
- - |
- - |
||
| Proceeds from the sale and leaseback of PPE | 370 | - | - | - | ||||||
| Owners of the parent Non-controlling interests |
(687) (25.256) 14.691 6.722 |
(7.214) - |
(6.997) - |
Dividends paid Tax paid on dividends |
(21.270) (257) |
(21.477) (97) |
(6) - |
(19) - |
||
| Net profit/ (loss) per share - basic and | Grants returned | - | (2.248) | - - |
- - |
|||||
| adjusted (in EUR) | (0,0632) (0,1792) |
(0,0418) | (0,0406) | Increase in restricted cash Net Cash flows from financing activities (c) |
(830) (8.511) |
(1.615) (68.996) |
(6) | (19) | ||
| Profit/ (loss) before tax, financing and investing results and total amortisation |
105.029 107.835 |
(611) | (7) | Net increase/(decrease) in cash and cash equivalents for the period (a) + (b) + (c) | (44.610) | (24.222) | 1.293 | (61) | ||
| Cash and cash equivalents at period start Exchange differences in cash and cash equivalents |
496.393 (2.043) |
450.378 (729) |
604 - |
1.035 - |
||||||
| Cash and cash equivalents at period end | 449.740 | 425.427 | 1.896 | 974 | ||||||
| ADDITIONAL FIGURES AND INFORMATION | ||||||||||
| 1. The Accounting Principles of 31.12.2016 were observed. 2. The Group companies' financial years which have not undergone a tax audit are listed in detail in note 28 of the condensed interim financial statement of 30.06.2017. The parent company ELLAKTOR has not been audited by the tax authorities for the financial year 2010. It was audited for years 2011, 2012, 2013 pursuant to Law 2238/1994, and for years 2014, 2015 and 2016 pursuant to Law 4174/2013, and has obtained a tax compliance certificate from PricewaterhouseCoopers SA without qualification (see note 24e of the interim condensed financial information of 30.06.2017). 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 condensed financial information of 30.06.2017). 4. Legal disputes or differences in arbitration proceedings, and pending judicial or administrative rulings are presented in note 24 of the |
6. Provisions formed in relation to the unaudited years stand at EUR 1.844 thousand for the Group, and at EUR 180 thousand for the Company. The provision for heavy maintenance stands at EUR 125.278 thousand for the Group. Other provisions (short-term and long-term) stand at EUR 63.862 thousand for the Group and at EUR 0 thousand for the Company. These include a provision for a EUR 38.495 thousand fine imposed on the subsidiary AKTOR SA upon completion of the investigation carried out by the Competition Commission, by virtue of decision 628/2016 of the Plenary Session (see note 16 of the interim condensed financial information of 30.06.2017). 7. The number of employees on 30.06.2017 was 20 persons for the Company and 5.979 persons for the Group (excluding Joint Ventures), and the respective numbers on 30.06.2016 were 19 and 5.538. 8. Earnings per share are calculated by dividing the net profit which is attributable to parent company shareholders by the weighted average of ordinary shares over the period, excluding treasury shares. |
|||||||||
| interim condensed financial information of 30.06.2017. 5. All transactions (inflows and outflows) from the beginning of the financial year (01.01.2017), as well as receivables and liabilities balances for the Group and the parent Company at the end of the current period (30.06.2017), as arising from transactions with related parties within the meaning of IAS 24, are as follows: |
9. Group figures charged to the Group and Company's 'Other comprehensive income (net of taxes)' relate to the Group as follows: income of EUR 1.187 thousand from currency translation differences, income of EUR 1.301 thousand from change in the value of available-for-sale assets, income of EUR 10.933 thousand from cash flow hedging, and other income amounting to EUR 25 thousand. 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 |
|||||||||
| Amounts in '000 EUR | Group Company |
or indirect interest in their share capital, and their consolidation method are detailed in note 28 of the interim condensed financial information of 30.06.2017, 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. |
||||||||
| a) Income b) Expenses |
35.910 1.359 4.900 1.410 |
11. The subsidiary P.K. TETRAKTYS EPENDYTIKI ANAPTYXIAKI SA was not consolidated in the financial statements of 31.12.2016, as it was incorporated in the 1st quarter of 2017. In addition to the above company, the following subsidiaries were not consolidated in the interim condensed financial information of |
||||||||
| c) Income from dividends d) Receivables |
947 245 114.040 5.583 |
30.06.2016: ANEMOS ATALANTIS SA (acquisition), THIVAIKOS ANEMOS SA (acquisition), BENZEMIA ENTERPRISES LTD (acquisition), SILIO ENTERPRISES LTD (incorporation), and the associate GREEK WATER AIRPORTS SA. Compared to the interim condensed financial information of |
||||||||
| e) Liabilities f) Key management compensation g) Receivables from key management h) Payables to key management |
5.289 50.826 3.472 491 - 110 1.035 385 |
30.06.2016 the following companies are no longer consolidated: the subsidiaries AKTOR AFRICA LTD and BAQTOR MINING CO LTD (sold in the 2nd quarter of 2017), ANEMOS ATALANTIS SA (sold in the 1st quarter of 2017), J/Vs ITHAKI 1, ITHAKI 2, J/V ELTECH ANEMOS SA-TH.SIETIS, and ELLINIKI TECHNODOMIKI ANEMOS SA (dissolved in the 1st quarter of 2017), OLKAS SA (liquidated), SAREO ENTERPRISES LTD, ANASTASIOS TSIOGAS GEORGIOS THEODORAKIS & CO, ILEKTROERGON LTD, ILIOSAR SA, ILIOSAR KRANIDIOU SA, AND SOLAR OLIVE SA (transferred to third parties), the associate VISTRADA COBRA SA (dissolved in the 2nd quarter of 2017) and the associate THERMAIKES DIADROMES (liquidated). |
||||||||
| Kifissia, 12 September 2017 | ||||||||||
| 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 |