Quarterly Report • Mar 31, 2015
Quarterly Report
Open in ViewerOpens in native device viewer
Quarterly Report For the Quarter Ended 31 March 2015
Prepared in accordance with CNVM Regulation no 1/2006
(This is a translation from the official Romanian version)
| Company Information. | 2 |
|---|---|
| Overview | 4 |
| Significant events | 6 |
| Analysis of the Activity of the Fund | 11 |
| Financial Analysis | 20 |
| Annex 1 | Condensed Interim Financial Statements for the three-month period ended 31 March 2015, prepared in accordance with | |
|---|---|---|
| IAS 34 Interim Financial Reporting, based on International Financial Reporting Standards ("IFRS"). | 24 | |
| Annex 2 | Statement of Assets and Obligations of Fondul Proprietatea S.A. as at 31 March 2015, prepared in accordance with CNVM | |
| Regulation 4/2010 (Annex no. 4) | 51 |
The following table shows a summary of the financial position of the Fund:
| NAV and Share Price Developments | Q1 2015 | Q1 2014 | YE 2014 |
|---|---|---|---|
| Total Shareholders' Equity (RON million)** | 12,566.7 | 14,248.7 | 13,347.9 |
| Total NAV (RON million) | 12,605.2 | 14,253.3 | 13,236.7 |
| NAV per Share (RON) | 1.1706 | 1.1813 | 1.2125 |
| NAV per Share change in the period (%)* | -3.5% | -5.0% | -2.5% |
| NAV per Share Total Return (%)* | -3.5% | -5.0% | +1.4% |
| Share Price as at the end of the period (RON) | 0.8635 | 0.8300 | 0.8960 |
| Share Price Low (RON)1 | 0.8315 | 0.7810 | 0.7590 |
| Share Price High (RON)1 | 0.8990 | 0.8560 | 0.9535 |
| Share Price change in the period (%)* | -3.6% | -0.4% | +7.5% |
| Share Price Total Return (%)* | -3.6% | -0.4% | +14.5% |
| Discount to NAV as at the end of the period | 26.2% | 29.7% | 26.1% |
| Average Discount for the period | 27.9% | 33.6% | 30.7% |
| Total Share Turnover (RON million) | 547.6 | 631.1 | 3,735.8 |
| Average Daily Share Turnover (RON million) | 8.8 | 10.2 | 14.9 |
Source: Franklin Templeton Investment Management Limited United Kingdom, Bucharest Branch and BVB
* Compared to the end of the previous period
** Starting 1 January 2015, according to FSA Instruction no. 2 / 06.08.2014, IFRS (as adopted by European Union) became the statutory basis of accounting for Fondul Proprietatea. Comparatives presented in this table (for Q1 2014 and YE 2014) are also based on IFRS financial statements.
| Share Capital Information | 31 March 2015 | 31 March 2014 | 31 December 2014 |
|---|---|---|---|
| Issued Share Capital (RON) | 11,575,064,733.65 | 13,538,087,407 | 11,815,279,886.85 |
| Paid Share Capital (RON) | 11,229,443,001.15 | 13,172,832,785 | 11,469,658,154.35 |
| Number of Shares in Issue | 12,184,278,667 | 13,538,087,407 | 12,437,136,723 |
| Number of Paid Shares | 11,820,466,317 | 13,172,832,785 | 12,073,324,373 |
| Nominal Value per Share (RON) | 0.95 | 1 | 0.95 |
| Listing | Bucharest Stock Exchange |
|---|---|
| Since | 25 January 2011 |
| Listing | London Stock Exchange |
| Since | 29 April 2015 |
| Bucharest Stock Exchange Symbol | FP |
| London Stock Exchange symbol | FP. |
| Bloomberg ticker on BVB | FP RO |
| Bloomberg ticker on LSE | FP/ LI |
| Reuters | FP.BX |
| ISIN | ROFPTAACNOR5 |
| Financial Supervisory Authority ("FSA") Register No |
PJR09SIIR/400006/18.08.2010 |
| CIVM Registration No | AC-4025-4/13.02.2015 |
| Shareholder Categories | % of subscribed share capital |
% of paid-up share capital |
% of voting rights |
|---|---|---|---|
| Foreign institutional shareholders | 51.29% | 52.87% | 58.04% |
| Romanian private individuals | 20.12% | 20.73% | 22.76% |
| Romanian institutional shareholders | 11.40% | 11.75% | 12.90% |
| Foreign private individuals | 5.54% | 5.71% | 6.26% |
| Ministry of Public Finance3 | 0.04% | 0.04% | 0.04% |
| Treasury shares4 | 8.63% | 8.90% | - |
| Unpaid shares5 | 2.98% | - | - |
There were 8,693 shareholders as at 31 March 2015.
Address: 78-80 Buzesti Street (7th floor), District 1, Postal Code 011017, Bucharest, Romania.
Web: www.fondulproprietatea.ro
E-mail: [email protected]
Telephone: +40 21 200 9600
Fax: +40 21 200 9631/32
4 61,153,099 treasury shares acquired by the Fund through the fifth buy-back programme and 990,855,616 treasury shares acquired through the fourth buy-back program. 5 Shares unpaid by Romanian State represented by Ministry of Public Finance
2 Source: Central Depositary
3 The percentage represents the paid shares; the percentage of subscribed share capital of Ministry of Public Finance is 3.02%, including the Unpaid shares
Franklin Templeton Investment Management Limited United Kingdom Bucharest Branch, as Sole Administrator and Fund Manager of Fondul Proprietatea presents the results of the Fund in accordance with IFRS for the first quarter of 2015, with an unaudited net loss of RON 668.7 million, an increase in loss of RON 125.3 million compared to the net loss for the quarter ended 31 March 2014 (RON 543.4 million). Total shareholders' equity was RON 12,566.7 million as at 31 March 2015, a decrease of 5.9% compared to the value of RON 13,347.9 million as at 31 December 2014.
Starting on 1 January 2015, according to FSA Instruction no. 2 / 06.08.2014, International Financial Reporting Standards as adopted by European Union ("IFRS") became the statutory basis of accounting for the entities authorised, regulated and supervised by the FSA, which includes Fondul Proprietatea.
The main factor behind the loss in the first quarter of 2015 was the unrealised negative net change in fair value related to equity investments classified at fair value through profit or loss, principally concerning OMV Petrom, due to the negative evolution of the share price of this company in 2015.
The Fund reported a Net Asset Value ("NAV") of RON 12,605.2 million as at 31 March 2015 and a Net Asset Value per Share ("NAV per share") of RON 1.1706 (a negative NAV per Share total return of 3.5% as compared to 31 December 2014). The NAV is prepared in accordance with the local rules issued by the capital market regulator.
In the first quarter of 2015, the Bucharest Stock Exchange significantly outperformed the largest markets in Central Europe in both local currency and EUR terms, as shown in the table below.
| % change in the first quarter of 2015 | in local currency | in EUR |
|---|---|---|
| BET-XT (Romania) | 9.2% | 9.5% |
| PX (Czech Republic) | -4.7% | -5.5% |
| WIG20 (Poland) | -4.7% | -7.2% |
| ATX (Austria) | -14.7% | -14.7% |
| BUX (Hungary) | -10.3% | -15.1% |
The discount of the Fund's share price to NAV was 26.2% as at 31 March 2015. In the first quarter of 2015, the discount ranged between 24.0% and 31.2%.
The following table shows a summary of the financial position of the Fund:
| NAV and Share Price Developments | Note | Q1 2015 | Q1 2014 | YE 2014 | Q1 2015 vs Q1 2014 |
Q1 2015 vs YE 2014 |
|---|---|---|---|---|---|---|
| Total Shareholders' Equity (RON million)** | a | 12,566.7 | 14,248.7 | 13,347.9 | -11.8% | -5.9% |
| Total NAV (RON million) | b, d | 12,605.2 | 14,253.3 | 13,236.7 | -11.6% | -4.8% |
| NAV per Share (RON) | b, d | 1.1706 | 1.1813 | 1.2125 | -0.9% | -3.5% |
| NAV per Share Total Return (%)* | c | -3.5% | -5.0% | +1.4% | ||
| Share Price as at the end of the period (RON) | 0.8635 | 0.8300 | 0.8960 | 4.0% | -3.6% | |
| Share Price Total Return (%)* | c | -3.6% | -0.4% | +14.5% | ||
| Gross Dividends Declared (RON per share) | - | - | - | |||
| Return of capital to shareholders (RON per share) | - | - | 0.0500 | |||
| Share Price Discount to NAV as at the end of the period |
26.2% | 29.7% | 26.1% |
Source: Franklin Templeton Investment Management Limited United Kingdom, Bucharest Branch and BVB
*Compared to the end of the previous period
** Starting 1 January 2015, according to FSA Instruction no. 2 / 06.08.2014, IFRS (as adopted by European Union) became the statutory basis of accounting for Fondul Proprietatea. Comparatives presented in this table (for Q1 2014 and YE 2014) are also based on IFRS financial statements.
(d) The difference in change (%) between total NAV and NAV per share is accounted for by the change in the number of treasury shares (treasury shares acquired through buy-backs are excluded from the number of shares used in the computation of NAV per share) and in paid capital during the period
As at 31 March 2015, the NAV (calculated according to local rules issued by the capital market regulator) is very similar with the Shareholders' equity (calculated according to IFRS) due to similar valuation methodologies applied to financial assets, as illustrated in the following table:
| Local Capital Market Regulations* | IFRS Regulation | |
|---|---|---|
| Listed securities | Valued at closing market prices (regulated markets) |
Valued at fair value |
| Valued at reference prices (Rasdaq market)** | ||
| Unlisted or illiquid listed securities |
Valued as per latest issued annual financial statements (proportionally with the stake held) or using fair valuation methodologies |
Valued at fair value |
* Details on the valuation methods used for each company are presented in the Annex 2 to this report; with effect from 31 December 2012, the shares of companies under insolvency or reorganisation procedure are valued either at zero or at a value assessed by an independent authorised valuer, using valuation methods in accordance with International Valuation Standards (fair value principles). The shares of companies under judicial liquidation procedure or any other liquidation procedures, as well as of companies under temporary or final suspension of operations, must be valued at zero until the respective procedures are completed.
** Reference price is considered the closing price for the shares listed on section RGBS of Rasdaq and the average price for the securities listed on sections XMBS of Rasdaq and UNLS.
Source e: BVB, Bloomberg g
Source: B BVB
In th capi parti met and he first quart ital market, a icipated in 5 with over 14 its equity sto er of 2015, in and Romania global and r 40 investmen ory, and to re n our efforts a, to a broade regional eme nt analysts an eceive update to increase t er internation erging and fro nd portfolio m es on the Fun the visibility nal institution ontier marke managers int nd, its corpo y and the prof nal investor b et conference terested in fi rate actions, file of the Fu base, the Fun es in London nding out m and its main und, as well a nd's manage n, New York, ore details ab n portfolio ho as the local ment team , and Dubai, bout the Fun oldings. and nd
We also organised 3 road-shows in the most important financial centres in Europe (London), the United States (New York) and the Middle-East (Dubai). During the road-shows, we participated in individual and group meetings with representatives from over 20 international institutional investment firms, both current shareholders and potential investors.
On 5 March, in collaboration with the Bucharest Stock Exchange and Wood & Company, we organised in London the second edition of the "Romania Investor Day" event. 88 representatives from 61 investments firm, with assets under management of over EUR 900 billion, and 50 representatives from 16 Romanian companies (both listed and unlisted) participated in the event. The event featured presentations and speeches from the Ambassador of Romania to the United Kingdom, representatives of the European Bank of Reconstruction and Development, the Treasury Director from the Ministry of Public Finance, the Secretary of State of the Ministry of Economy, Commerce & Tourism, the President of the FSA, the CEO and the President of the Bucharest Stock Exchange, and the Fund Manager of Fondul Proprietatea. During the second part of the day, over 100 meetings were held between the investors and the management teams of the corporations present at the event.
On 30-31 March, as part of our ongoing efforts to ensure a broader understanding of the Fund and its underlying holdings, we held the second edition of the Romania Investor Days in New York event, organised in partnership with the Bucharest Stock Exchange, Swiss Capital and Auerbach Grayson. On the first day of the event, a plenary session featured presentations and speeches from the Romanian Ambassador in the United States of America, the Presidential Advisor and Head of the Presidential Chancellery, the Minister of Public Finance, a Director of the FSA, the President of the Romanian American Chamber of Commerce, the CEO and the President of the Bucharest Stock Exchange, IMF Mission Chief for Romania and the Fund Manager of Fondul Proprietatea. More than 60 representatives of 40 international investment firms with over EUR 1,000 billion in assets under management, and representatives of 15 Romanian companies, both listed or unlisted, participated in the event. During the second part of the first day and the entire second day of the event, 176 individual and group meetings were organised between the institutional investors and the management teams of the participating companies.
On 16 February, we held a conference call to discuss the Fund's 2014 Preliminary Annual Results. In addition, during the first quarter of 2015, we organised 22 individual meetings with current and prospective investors visiting Romania, as well as over 20 conference calls with institutional investors interested in the latest developments regarding the Fund's corporate actions, and its portfolio companies.
Communication between the Fund Manager and investors remains our top priority as we aim to ensure that investors are informed about the latest developments and obtain their feedback as we continue to focus on maximising shareholder value.
On 21 January 2015, the Fund's General Meeting of Shareholders approved a new mandate to list the Fund on the LSE by 10 July 2015. The Fund Manager has worked relentlessly to complete the Fund's listing on the LSE before the deadline approved by shareholders, and we are glad to report that the Fund's secondary listing through Global Depositary Receipts ("GDR") successfully took place on 29 April 2015. The Bank of New York Mellon has been appointed by the Fund to act as depositary bank in relation to the GDR facility.
The GDR facility is limited to one-third of the Fund's issued share capital under the Romanian securities regulations, or 81,228,524 GDRs, each GDR representing 50 shares, and the currency of the GDRs is US dollars.
The fourth buy-back programme started on 1 October 2014. On 4 February 2015, the Fund announced the completion of the programme, through which 990,855,616 shares of the Fund were acquired (equivalent to 8.13% of the Fund's paid share capital) through a tender offer for 750,000,000 shares (shares actually purchased: 749,998,142) and daily acquisitions on the Bucharest Stock Exchange. The total value of the buy-back programme was RON 1,046,128,420.15 (excluding brokerage fees and other acquisition related costs), and the weighted average price was approximately RON 1.0557 per share. The shareholders approved the cancellation of the shares repurchased in the fourth buy-back programme at the 27 April 2015 General Shareholders' Meeting ("GSM"). For further details regarding the cancellation of the shares repurchased in the fourth buy-back programme, please read the sections Share Capital Decrease and Subsequent Events.
On 19 November 2014 the Fund's shareholders approved the fifth buy-back programme that refers to the acquisition of a maximum number of (i) 227,572,250 shares or (ii) 10% of the subscribed share capital at the relevant time, whichever is the lesser, starting with the date when the share capital decrease approved through Extraordinary General Shareholders' Meeting ("EGM") Resolution on 23 September 2014 (regarding the cancellation of the shares purchased by the Fund during the third buy-back programme) is effective until August 2016. The buy-back shall be performed at a price that is neither lower than RON 0.2 per share nor higher than RON 2 per share. The buy-back transaction can only be applied for fully paid shares. The shares repurchased will be cancelled. The implementation of this buy-back programme will be subject to the availability of the necessary cash. The buy-back programme started on 10 February 2015.
As at 31 March 2015, the total number of shares repurchased during the fifth buy-back programme was 61,773,099, representing 27.14% of the total programme, at an average share price, excluding transactions costs, of RON 0.8637 per share.
The Fund Manager intends to continue with share buy-backs in accordance with the Fund's Investment Policy Statement, and on 27 April 2015 the Annual GSM approved a new buy-back programme for a maximum number of (i) 891,770,055 shares or the equivalent number of global depositary receipts or depositary interests corresponding to shares of Fondul Proprietatea or (ii) 10% of the issued share capital at the relevant time, whichever is the lesser, starting with the date when the share capital decrease approved through the EGM Resolution no. 1/21 January 2015 is effective, for a maximum period of 18 months as of the date when this shareholders' resolution is published in the Official Gazette of Romania. The buy-back shall be performed at a price that is neither lower than RON 0.2 per share nor higher than RON 2 per share. The buy-back transaction can only be applied for fully paid shares. The shares purchased will be cancelled. The implementation of this buy-back programme will be subject to the availability of the necessary cash.
In the 21 January 2015 GSM, the Fund's shareholders approved the return to shareholders of RON 0.05 per share, following the share capital decrease through the reduction of the nominal value of the shares of the Fund from RON 0.95 to RON 0.90. The decrease was motivated by the optimisation of the share capital of Fondul Proprietatea, involving the return to the shareholders of a part of their contributions, proportionally with their participation to the paid-up share capital of the Fund. The shareholders resolution was published in the Romanian Official Gazette on 4 February 2015 and the endorsement by the FSA of the new Constitutive Act reflecting the share capital decrease is expected in May 2015. The shareholders registered with Central Depositary on 24 June 2015 have the right to receive RON 0.05 per share, proportionally with their participation in the paid-up share capital of the Fund. The payment date is 29 June 2015.
The FSA, through Endorsement no. 25/27 January 2015, endorsed the decrease of the subscribed share capital from RON 11,815,279,886.85 to RON 11,575,064,733.65, following the cancellation of 252,858,056 treasury shares acquired by the Fund in the third buy-back programme in 2014. The share capital decrease is effective beginning on 27 January 2015. Therefore, starting from 27 January 2015, the new value of the Fund's subscribed share capital is RON 11,575,064,733.65, (representing 12,184,278,667 shares with a nominal value of RON 0.95 per share). The value of the paid-up share capital is RON 11,229,443,001.15 (representing 11,820,466,317 shares with a nominal value of RON 0.95 per share).
On 27 April 2015 the shareholders approved the cancellation of 990,855,616 shares repurchased by the Fund during the fourth buy-back programme. The share capital decrease will be effective after the endorsement by the FSA of the new Constitutive Act. For further details on the cancellation of shares acquired during the fourth buy-back programme, please read the section Subsequent Events.
In the administrative file regarding the legal action initiated by the Fund against the FSA for the endorsement of the Addendum no. 2 to the Investment Management Agreement signed in 2010, the Bucharest Court of Appeal announced on 24 April 2014 that it ruled against the Fund and dismissed the claim. The Fund appealed the decision and we are now waiting for the Supreme Court of Justice to set the first hearing.
On 6 August 2014, the FSA issued Instruction no. 2/ 6.08.2014, whereby entities authorised, regulated and supervised by the FSA in the Financial Investments and Instruments Sector, i.e. financial investment firms, investment management companies, collective investment undertakings, central depositaries, clearing houses and market/system operators (therefore including the Fund), were required to apply IFRS, as the basis of accounting with effect from 1 January 2015. As a result, starting on 1 January 2015 the Fund adopted IFRS as the statutory official accounting framework and used the accounting records under IFRS for the computation of the non-portfolio items for the 30 January 2015, 27 February 2015 and 31 March 2015 NAV reports.
On 20 February 2015 and 4 March 2015, the FSA sent letters to regulated entities stating that the implementation of IFRS as the official basis of accounting will be postponed until 1 January 2016 and regulated entities should continue to apply the Romanian Accounting Regulations (CNVM Regulation 4/2011) in 2015. Although the draft FSA regulation concerning this matter was approved by the FSA Board on 25 February 2015, the final regulation has not been published in the Official Gazette of Romania.
The FSA has issued Endorsement no. 88 / 20 March 2015 whereby it has partially endorsed the Addendum no. 2/24 September 2014 ("Addendum no. 2 to IMA 2014") to the Investment Management Agreement concluded between the Fund and the Fund Manager in April 2014 ("IMA 2014").
The Fund Manager notes that two aspects of the Addendum no. 2 to IMA 2014 were not endorsed in the form approved by the Shareholders through Resolution no. 10 of the Fund's Ordinary General Shareholders Meeting ("OGM") held on 23 September 2014, namely:
According to the FSA Endorsement, the Fund has the obligation to seek shareholders' approval for the two changes mentioned above. The Fund Manager intends to put on the agenda of the next GSM the FSA's recommended wording.
Fondul Proprietatea signed on 4 May 2015 with Citibank Europe Plc, Dublin – Sucursala Romania a credit facility agreement for up to RON 500 million to be used mainly for distributions to shareholders (buybacks and return of capital). It is intended to be a bridging loan, until the dividends are collected from portfolio companies.
The main decisions of the shareholders at the 27 April 2015 GSM were the following:
The approval of the authorisation of the sixth buy-back programme for a maximum number of (i) 891,770,055 shares or the equivalent global depositary receipts or depositary interests corresponding to shares of the Fund or (ii) 10% of the issued share capital at the relevant time, whichever is the lesser.
The approval of the amended Investment Policy Statement.
During the EGM held on 27 April 2015 shareholders approved the decrease of the share capital through the cancellation of 990,855,616 shares repurchased by the Fund during the fourth buy-back programme. The shareholders resolution was published in Official Gazette on 12 May 2015. The share capital decrease will be effective after the endorsement by the FSA of the new Constitutive Act that it is expected soon after 15 July 2015.
A law implementing Directive 2011/61/EU on alternative investment fund managers ("AIFM Directive") was published in the Official Gazette of Romania on 23 April 2015. The law will enter into force within 30 days as of its publication in the Official Gazette of Romania. At this stage it is still unclear whether the Fund will qualify as an Alternative Investment Fund ("AIF") under the Romanian law implementing the AIFM Directive. If it is concluded that the Fund qualifies as an AIF, the Fund Manager will be required either to seek authorisation in the United Kingdom and make use of the AIFM Directive passport in order to be able to manage the Fund, or to propose to the shareholders of the Fund to appoint another entity from the Franklin Templeton group that is already authorised under the AIFM Directive. The managers of an AIF need to comply with the provisions of the law implementing AIFM Directive within 12 months after the law enters into force. As per the Investment Management Agreement, if the Fund Manager will not be able to comply with new legislative requirements within 12 months after the law implementing the AIFM Directive enters into force, including such as may result from the implementation of the AIFM Directive, the Fund will be ultimately entitled to decide with respect to any amendments to the Investment Management Agreement (subject to FSA endorsement, if needed), including the appointment of a new entity as the Fund Manager compliant with the law implementing the AIFM Directive. The Fund Manager will make public its proposed position on the application of the legislation implementing AIFM Directive once the law enters into force.
The key performance indicator of the Fund is its Net Asset Value. The Fund is required to publish a monthly net asset value per share in accordance with local rules issued by the capital market regulator, no later than 15 calendar days after the reporting month end.
All NAV reports are published on the Fund's website at www.fondulproprietatea.ro, together with the share price and discount information.
CNVM Regulation no. 4/2010 as subsequently amended allows the NAV calculation based on best international practice suitable for a listed closed-end fund.
Listed securities are valued at closing market prices - if listed on regulated markets, or reference prices - if listed on Rasdaq (the reference price is considered to be the closing price for the securities listed on section RGBS of Rasdaq and the average price for the securities listed on section XMBS of Rasdaq and on UNLS). Illiquid or unlisted securities are valued using either the value of shareholders' equity, as per the latest available annual financial statements, proportionally with the stake held, or according to International Valuation Standards which permit fair valuation.
Starting December 2012, the shares in the companies going through insolvency or a reorganisation procedure are valued either at zero, or at the value provided by an independent valuer, using valuation methods in accordance with International Valuation Standards which permit fair valuation (previously such holdings were valued at zero, until the procedure was finalised). The shares in the companies under a judicial liquidation procedure, or any other liquidation procedures, as well as in the companies under temporary or final suspension of operation, are valued at zero until the procedure is finalised.
Beginning December 2012, the treasury shares acquired through buy-backs are excluded from the number of shares used in the NAV per share computation.
Starting 1 January 2015, according to FSA Instruction no. 2/ 06.08.2014, IFRS became the statutory basis of accounting for the Fund. In consequence, in 2015, the accounting records under IFRS were used for the computation of the NAV for the non-portfolio items. Previously, the accounting records prepared in accordance with Romanian Accounting Regulations were used.
The following chart shows information on the monthly published NAVs per share for the period 31 December 2014 to 31 March 2015:
Source: FTIML, based on NAV reports submitted to FSA. *Based on Romanian Accounting Regulation for non-portfolio items
During the first quarter of 2015 the NAV per share decreased by 3.5%, mainly due to the negative impact of the decrease of the share prices of certain listed holdings, principally OMV Petrom (impact of the Fund's NAV of RON 480.9 million or RON 0.0447 per share).
The Fund's Investment Objective is the maximisation of returns and per-share capital appreciation via investments mainly in Romanian equities and equity-linked securities. The equity exposure amounted to 99.0% of the Fund's NAV as at 31 March 2015. As at that date, the portfolio was composed of holdings in 53 companies (17 listed and 36 unlisted), containing a combination of privately held and state-controlled entities.
Source: Franklin Templeton Investment Management Limited United Kingdom, Bucharest Branch, data as at 31 March 2015
The portfolio remained heavily weighted in power, oil and gas sectors (approx. 89.1% of the NAV), through a number of listed and unlisted Romanian companies.
Source: Franklin Templeton Investment Management Limited United Kingdom, Bucharest Branch, data as at 31 March 2015, based on NAV reports submitted to FSA.
| Listed Equities .………….…………… 47.7% | |
|---|---|
| Unlisted Equities ……………………… 51.3% | |
| Net Cash and Receivables ……… | 1.0% |
Source: Franklin Templeton Investment Management Limited United Kingdom, Bucharest Branch, data as at 31 March 2015, based on NAV reports submitted to FSA.
| Fund's Stake (%) | Value as at 31 March 2015 |
% of NAV as at |
||
|---|---|---|---|---|
| No | Name | (RON million) 31 March 2015 | ||
| 1 | OMV Petrom SA | 18.99% | 3,908.6 | 31.0% |
| 2 | Hidroelectrica SA | 19.94% | 2,178.1 | 17.3% |
| 3 | Romgaz SA | 10.00% | 1,350.9 | 10.7% |
| 4 | ENEL Distributie Banat SA | 24.12% | 640.5 | 5.1% |
| 5 | ENEL Distributie Muntenia SA | 12.00% | 465.8 | 3.7% |
| 6 | GDF Suez Energy Romania SA | 11.99% | 461.3 | 3.7% |
| 7 | E.ON Distributie Romania SA* | 18.34% | 441.5 | 3.5% |
| 8 | ENEL Distributie Dobrogea SA | 24.09% | 396.9 | 3.1% |
| 9 | CN Aeroporturi Bucuresti SA | 20.00% | 332.3 | 2.6% |
| 10 | Electrica Distributie Muntenia Nord SA | 21.99% | 235.6 | 1.9% |
| 11 | BRD-Groupe Societe Generale SA | 3.64% | 234.8 | 1.9% |
| 13 | Electrica Distributie Transilvania Sud SA | 21.99% | 206.5 | 1.6% |
| 14 | Electrica Distributie Transilvania Nord SA | 22.00% | 201.6 | 1.6% |
| 12 | Nuclearelectrica SA | 9.09% | 200.1 | 1.6% |
| 15 | Banca Transilvania SA | 2.87% | 157.6 | 1.3% |
| 16 | Societatea Nationala a Sarii SA (Salrom) | 48.99% | 142.9 | 1.1% |
| 17 | E.ON Energie Romania SA | 13.39% | 133.9 | 1.1% |
| 17 | CN Administratia Porturilor Maritime SA | 19.99% | 132.6 | 1.1% |
| 18 | Electrica Furnizare SA | 22.00% | 126.4 | 0.9% |
| 20 | Complexul Energetic Oltenia SA | 21.55% | 108.5 | 0.9% |
| Top 20 equity holdings | 12,056.40 | 95.7% | ||
| Total equity holdings | 12,485.1 | 99.0% | ||
| Net cash and receivables | 120.1 | 1.0% | ||
| Total NAV | 12,605.2 | 100.0% |
Source: Franklin Templeton Investment Management Limited United Kingdom, Bucharest Branch, data as at 31 March 2015, based on NAV reports submitted to FSA. * E.ON Distributie Romania SA was created at 31 December 2014 through the merger of E.ON Gaz Distributie SA (the absorbing company, whose name was changed) and E.ON Moldova Distributie SA (the absorbed company)
There were no acquisitions or disposals in Fund's portfolio in the quarter ended 31 March 2015.
The Romanian National Energy Regulatory Authority ("ANRE") modified the tariff setting methodology for the electricity distribution service (Order 112 / 29.10.2014), with the most significant changes being the possibility given to the regulator to revise the regulatory rate of return ("RRR") starting from the second year of the ongoing five year regulatory period (2014 - 2018). Subsequently, ANRE effectively reduced the level of the RRR (before tax and expressed in real terms) to 7.70% from the previous 8.52% level (Order 146/ 10.12.2014). The ANRE decision was challenged in Administrative court by Fondul Proprietatea and the distribution companies.
The proposed timetable for gradual elimination of the regulated electricity prices for non-household consumers and for household consumers is according with the table below:
| Non-household consumers – | Household consumers – | |
|---|---|---|
| % acquisition from the | % acquisition from the | |
| Starting date | competitive market | competitive market |
| 01.01.2013 | 30 | - |
| 01.04.2013 | 45 | - |
| 01.07.2013 | 65 | 10 |
| 01.09.2013 | 85 | 10 |
| 01.01.2014 | 100 | 20 |
| 01.07.2014 | 100 | 30 |
| 01.01.2015 | 100 | 40 |
| 01.07.2015 | 100 | 50 |
| 01.01.2016 | 100 | 60 |
| 01.07.2016 | 100 | 70 |
| 01.01.2017 | 100 | 80 |
| 01.07.2017 | - | 90 |
| 31.12.2017 | - | 100 |
Gas prices have increased starting 1 February 2013, pursuant to the schedule for gradual elimination of regulated gas prices. As of 1 January 2015, prices for supply to non-household consumers are determined freely, based on direct negotiation or acceptances of supplier's standard offer. With respect to gas prices for household consumers, the Romanian Government decided to postpone the further liberalisation until at least June 2015. ANRE will have to publish a new calendar for the gas price liberalisation for household consumers starting 1 July 2015 until 1 July 2021.
Starting in January 2015, the special infrastructure tax of 1.5% of the value of the special infrastructure assets, which most of the companies in the Fund's portfolio had to pay for the first time in 2014, has been lowered by one third to 1.0% of the value of such special infrastructure assets. This should have a positive impact on most of the companies in the Fund's portfolio by lowering the taxes paid as of 2015.
| RON million | 2013 | 2014 | 2014* | 2015* |
|---|---|---|---|---|
| Operating income | 1,752.9 | 2,078.0 | 942.0 | 2,015.0 |
| Net impairment losses | 414.3 | 684.4 | 430.0 | 550.0 |
| Net profit | 397.6 | 442.5 | 512.0** | 596.0** |
Source: based on consolidated IFRS financial statements (2013 figures have been restated) *Budgeted figures
** Refers to budgeted gross profit, 2015 and 2014 budget does not include a line for net profit
February: The bank announced that it has allocated 125,560 shares bought back from the market as per shareholders' decision from 29 April 2014 to employees which have shown extraordinary performance in their professional activity.
March: According to consolidated IFRS financial statements, in 2014 the bank reported a net profit of RON 442.5 million, which represents an increase of 11.3% compared to the net profit of RON 397.6 million reported in 2013. In 2014, the operating revenue increased by 18.5% year on year ("y.o.y") to RON 2,078 million, operating expenses increased 21.5% y.o.y to RON 1,562.4 million, of which net impairment losses increased by 65.2% y.o.y to RON 684.4 million.
Banca Transilvania announced that it has selected AT Kearney to structure the integration process of Volksbank Romania. This process is expected to be finalised by March 2016.
April: The bank announced on 7 April the closing of the transaction by which it has purchased 100% of Volksbank Romania. The price paid was EUR 81 million, of which EUR 58 million was placed in an escrow account to cover future risks over the next 1 year. At the closing date the acquired bank had total assets of RON 35 billion and shareholders' equity of RON 1,905 million.
| RON million | 2013 | 2014 | Q1 2014 | Q1 2015 | 2014* | 2015* |
|---|---|---|---|---|---|---|
| Expected | ||||||
| decrease due to | ||||||
| lower net | around 3% | |||||
| Net banking income | 2,850.6 2,620.5 | 602.3 | 572.9 | interest income | increase | |
| Net operating income | 1,491.3 1,295.3 | 296.8 | 267.6 | n.a. | ||
| Significant | significant | |||||
| Net cost of risk | 2,130.8 1,215.4 | 246.5 | 106.0 | improvement | decrease | |
| Expected return | Significant | |||||
| Net profit/ (loss) | (387.5) | 63.1 | 37.5 | 136.4 | to profitability | improvement |
| Dividends | - | - | - | - |
Source: Based on consolidated IFRS financial statements
* Budgeted figures
April: According to the consolidated 2014 IFRS financial statements, the bank reported a net profit of RON 63.1 million compared to RON 387.5 million net loss reported in 2013. Net banking income decreased by 8.1% y.o.y to RON 2,620.5 million, while general operating expenses decreased by 2.5% y.o.y. to RON 1,325.2 million, leading to a net operating income of RON 1,295.3 million, down by 13.1% y.o.y. Net cost of risk decreased by 43% compared to the previous year, to RON 1,215.4 million.
| RON million | 2013 | 2014* | 2014** | 2015* |
|---|---|---|---|---|
| Total revenue | 302.4 | 305.2 | 297.1 | 306.1 |
| Operating profit | 76.6 | 83.8 | 43.3 | 54.2 |
| Net profit | 65.0 | 70.3 | 31.0 | 39.8 |
| Dividends | 50.6 | 32.3 | 13.5 | 17.6 |
Source: Based on the financial statements prepared in accordance with applicable Romanian accounting regulations
*2014 financial statements are subject to shareholders approval
** Budgeted figures
| RON million | 2013 | 2014* | 2014** | 2015* |
|---|---|---|---|---|
| Total revenue | 609.4 | 689.5 | 668.6 | 725.8 |
| Operating profit | 91.0 | 134.7 | 40.1 | 60.6 |
| Net profit | 69.0 | 110.2 | 25.3 | 44.3 |
| Dividends | 61.6 | n.a. | n.a. | 24.4 |
Source: Based on the financial statements prepared in accordance with applicable Romanian accounting regulations
* Preliminary financial statements
** Budgeted figures
February: The company's preliminary results for the year end 31 December 2014 show an 18.3% increase in total revenue to RON 689.5 million, a 48% increase in operating profit to RON 134.7 million, and a 59.7% increase in net profit to RON 110.2 million compared with the results of 2013.
March: Total passenger traffic for the first 3 months of 2015 increased to 1.8 million, an increase of 15.5% compared to the same period in 2014.
| RON million | 2013 | 2014* |
|---|---|---|
| Sales | 4,278.2 | 4,105.4 |
| Operating profit / (loss) | (28.0) | (638.7) |
| Net profit / (loss) | 4.5 | (639.6) |
| Dividends | - | - |
Source: Based on the financial statements prepared in accordance with applicable Romanian accounting regulations
* 2014 financial statements are subject to shareholders approval
E.ON Distributie Romania SA was created on 31 December 2014 through the merger of E.ON Gaz Distributie SA (as the absorbing company, whose name was changed) and E.ON Moldova Distributie SA (as the absorbed company):
| RON million | 2013 | 2014* | 2014** | 2015**** |
|---|---|---|---|---|
| Sales | 726.5 | 770.5 | 748.0*** | 1,448.0 |
| Operating profit | 74.0 | 96.8 | 50.0 | 217.0 |
| Net profit | 67.8 | 83.0 | 37.0 | 180.0 |
| Dividends* | 249.5 | - | - | n.a. |
Source: Based on the financial statements prepared in accordance with applicable Romanian accounting regulations ( 2013 and 2014 figures reflect only gas distribution business as reported by the company)
*2014 financial statements are subject to shareholders approval
** E.ON Gaz Distributie SA 2014 budget
***Distribution revenue
****Budgeted figures (includes also electricity distribution business)
*****E.ON Gaz Distributie dividends
Based on ANRE Order 150/ 2014, starting January 2015, the regulated electricity distribution tariffs decreased between 1% (for high voltage) and 3.3% (for low voltage). Based on the ANRE Order 62/2015, gas distribution tariffs decreased as of 1 May 2015 between 0.2% and 6.3% depending on the end-consumer consumption volume.
| RON million | 2013* | 2014** | 2014**** | 2015**** |
|---|---|---|---|---|
| Operating revenue | 4,766.7 | 4,824.0*** | 5,326.0 | 4,821.0 |
| Operating profit | 226.6 | 151.0 | 159.0 | 125.0 |
| Net profit | 224.5 | 134.0 | 131.0 | 110.0 |
| Dividends | - | - | n.a. | n.a. |
* Based on the financial statements prepared in accordance with applicable Romanian accounting regulations
**2014 financial statements are subject to shareholders approval
***Power and gas sales revenue ****Budgeted figures
Based on the ANRE Order 21/2015, starting 1 April 2015, regulated end-consumer prices for households increased by around 1.5%.
| RON million | 2013 | 2014 | 2015* |
|---|---|---|---|
| Total revenue | 792.8 | 805.4 | 778.3 |
| Operating profit | 132.6 | 159.6 | 165.5 |
| Net profit | 126.5 | 140.2 | 139.0 |
| Dividends | 105.5 | 112.1 | 111.1 |
Source: Based on the financial statements prepared in accordance with applicable Romanian accounting regulations *Budgeted figures
| RON million | 2013 | 2014 | 2015* |
|---|---|---|---|
| Total revenue | 656.3 | 674.7 | 685.1 |
| Operating profit | 88.0 | 119.6 | 146.0 |
| Net profit | 63.7 | 95.3 | 120.3 |
| Dividends | - | 75.9 | 96.1 |
Source: Based on the financial statements prepared in accordance with applicable Romanian accounting regulations *Budgeted figures
| RON million | 2013 | 2014 | 2015* |
|---|---|---|---|
| Total revenue | 716.1 | 739.3 | 779.3 |
| Operating profit | 90.3 | 121.4 | 142.2 |
| Net profit | 69.3 | 100.1 | 110.4 |
| Dividends | 55.2 | 79.8 | 87.8 |
| Source: Based on the financial statements prepared in accordance with applicable Romanian accounting regulations |
*Budgeted figures
| RON million | 2013 | 2014 | 2015* |
|---|---|---|---|
| Total revenue | 4,795.2 | 4,055.4 | 4,097.5 |
| Operating profit | 100.1 | 223.7 | n.a. |
| Net profit | 101.5 | 204.7 | 95.1 |
| Dividends | 89.3 | 174.0 | n.a. |
Source: Based on the financial statements prepared in accordance with applicable Romanian accounting regulations *Budgeted figures
| RON million | 2013 | 2014 | 2014* | 2015* |
|---|---|---|---|---|
| Operating revenue | 659.3 | 631.4 | 571.8 | 557.0 |
| Operating profit | 203.4 | 188.4 | 191.3 | 188.1 |
| Net profit | 190.7 | 172.2 | 176.1 | 161.8 |
| Dividends | - | 85.7 | n.a. | n.a. |
Source: Based on the financial statements prepared in accordance with applicable Romanian accounting regulations *Budgeted figures
| RON million | 2013 | 2014 | 2014* | 2015* |
|---|---|---|---|---|
| Operating revenue | 544.5 | 526.5 | 480.7 | 461.9 |
| Operating profit | 148.9 | 102.7 | 154.7 | 154.7 |
| Net profit | 133.5 | 87.7 | 130.6 | 129.3 |
| Dividends | - | 43.6 | n.a. | n.a. |
Source: Based on the financial statements prepared in accordance with applicable Romanian accounting regulations *Budgeted figures
| RON million | 2013 | 2014 | 2014* | 2015* |
|---|---|---|---|---|
| Operating revenue | 997.7 | 1,001.4 | 903.4 | 901.1 |
| Operating profit | 220.9 | 246.3 | 287.7 | 244.1 |
| Net profit | 267.2 | 240.8 | 254.0 | 211.7 |
| Dividends | - | - | n.a. | n.a. |
Source: Based on the financial statements prepared in accordance with applicable Romanian accounting regulations *Budgeted figures
January: Based on ANRE Orders 151-153/2014 starting January 2015 the regulated electricity distribution tariffs decreased on average by 2.5% and 0.2% for EDB and EDD respectively and increased by 0.6% for EDM.
February: Enel announced the suspension of the sale of the distribution & supply assets in Romania. It later on announced that the Romanian assets fit Enel's strategy.
| RON million | 2013 | 2014 | 2014* | 2015* |
|---|---|---|---|---|
| Turnover | 4,127.1 | 4,337.2 | 4,448.6 | 4,441.4 |
| Operating profit | 518.7 | 560.9 | 453.3 | 262.1 |
| Net profit | 447.1 | 443.1 | 352.2 | 278.8 |
| Dividends** | 33.6 | 200.0 | n.a. | n.a. |
Source: consolidated IFRS financial statements
*Budgeted figures based on separate IFRS financial statements
**Dividends are based on the separate IFRS financial statements
April: According to media reports, the company increased its stake in Congaz SA, a gas distribution company in Constanta county, from 85.77% to 99.72%. Congaz SA owns 850 km of gas network and serves over 57,000 clients.
Starting 1 April 2015 the regulated supply tariffs for households were decreased by ANRE by approximately 6%. This is related to the recovery of unrealised revenue from previous years when supply tariffs were hiked, the elimination of imported gas in households' gas basket and lower distribution tariffs.
| RON million | 2013 | 2014* | 2014** | 2015** |
|---|---|---|---|---|
| Turnover | 3,083.0 | 3,406.0 | 2,522.0*** | 2,851.3*** |
| Operating profit | 1,016.0 | 1,226.4 | 399.9 | 489.7 |
| Net profit | 718.0 | 963.0 | 246.5 | 371.9 |
| Dividends | n.a. | n.a. | 174.5 |
Source: Based on the financial statements prepared in accordance with applicable Romanian accounting regulations
*Preliminary figures
**Budgeted figures ***Operating revenue
February: The company's preliminary results for the year end 31 December 2014 include a 33% increase in pre-tax profit from RON 901.0 million to RON 1.2 billion.
| RON million | 2013 | 2014 | 2014* | 2015* |
|---|---|---|---|---|
| Sales | 1,932.5 | 1,794.6 | 1,816.3 | 1,884.0 |
| Operating profit | 459.3 | 173.8 | 103.1 | 57.7 |
| Net profit | 426.9 | 131.4 | 99.0 | 30.8 |
| Dividends** | 340.9 | 90.0 | 47.7 | 15.7 |
Source: Based on consolidated IFRS financial statements audited
* Budgeted figures
**Dividends are based on the separate IFRS financial statements
March: According to the consolidated IFRS financial statements for the year ended 31 December 2014, the company reported a net profit of RON 131.4 million (a decrease of 69.2% y.o.y).
April: The Board of Directors proposed at the Shareholders Meeting on 29 April, and shareholders approved, to distribute a gross dividend per share of RON 0.30 for the financial year 2014 translating into a pay-out ratio of 71% from distributable net profit.
| RON million | 2013 | 2014 | 2014* | 2015* |
|---|---|---|---|---|
| Sales | 24,185.2 | 21,541.3 | 17,140.0 | n.a. |
| Operating profit | 5,957.9 | 3,338.3 | 4,405.0 | 1,121.0 |
| Net profit | 4,824.0 | 2,099.7 | 3,936.0 | 1,102.0 |
| Dividends** | 1,744.6 | 634.0 | n.a. | n.a. |
Source: Based on consolidated IFRS financial statements
**Dividends based on separate IFRS financial statements
January: OMV Petrom announced the appointment of Christoph Trentini as interim member of the Supervisory Board, following Hans-Peter Floren's waiver of the mandate. Mr Trentini is currently Senior Vice President and Group controller of OMV AG, where he joined in 2004.
*Budgeted figures
March: The company's Board decided to rename its main divisions as follows: the Exploration and Production division will be renamed to Upstream Division, Refining and Marketing will become Downstream Oil while Gas and Power will become Downstream Gas. The Board also reconfirmed 4 of the 5 members of the Executive Board: Mariana Gheorghe as CEO, Andreas Matje as CFO, Gabriel Selischi in charge of Upstream Activity and Neil Anthony Morgan in charge of Downstream Oil, while Lacramioara Diaconu-Pintea replaced Cristian Secosan as member of the Executive Board in charge with Downstream Gas.
| RON million | 2013 | 2014 | 2014** |
|---|---|---|---|
| Sales | 3,894.3 | 4,493.3 | 5,089.5 |
| Net profit | 995.6 | 1,434.5 | 1,160.6 |
| Dividends* | 990.6 | 1,214.1 | n.a. |
| Source: Based on audited IFRS financial statements |
* Dividends are based on the separate IFRS financial statements.
**Budgeted figures
March: Romgaz announced the completion of works for bringing into production two new gas accumulations in the Moldavian and Transylvanian Platforms. The Frasin well was drilled at 4,100m, while the Cris well was drilled at 2,600m, with combined daily production of 2,600 barrels of oil equivalent per day. This represents approximately 3% of the company's total annual production.
The shareholders' meeting held on 18 March 2015 appointed Sorana-Rodica Baciu as member of the Board of Directors following the resignation of David Klingensmith. She was recommended by the European Bank for Reconstruction and Development and received a mandate until 30 December 2017. Mrs Baciu was previously Director, Strategy and Investor Relations at OMV Petrom since 2007. The same meeting appointed Dragos Dorcioman as member of the Board of Directors following the resignation of Sergiu Manea. His mandate was for 1 year or until the provisions of Government Ordinance 109/2011 regarding corporate governance in state owned companies will be applied. Mr Dorcioman was appointed as Counsellor of the Minister of Energy in early 2015. He is also General Manager and owner of SC DFS Center Group SRL.
| RON million | 2013 | 2014* | 2014** | 2015** |
|---|---|---|---|---|
| Operating revenue | 326.9 | 316.2 | 335,2 | 324.6 |
| Operating profit | 48.8 | 46.7 | 39,1 | 47,0 |
| Net profit | 42.8 | 39.1 | 34,2 | 40,2 |
| Dividends | 40.4 | 20.9 | 17,8 | 37,0 |
Source: Based on the financial statements prepared in accordance with applicable Romanian accounting regulations *Preliminary financial figures
**Budgeted figures
The FSA, through Endorsement no. 25/27 January 2015, endorsed the decrease of the subscribed share capital from RON 11,815,279,886.85 to RON 11,575,064,733.65, following the cancellation of 252,858,056 treasury shares acquired by the Fund in the third buy-back programme in 2014. The share capital decrease is effective beginning on 27 January 2015. Therefore, starting from 27 January 2015, the new value of the Fund's subscribed share capital is RON 11,575,064,733.65 (representing 12,184,278,667 shares with a nominal value of RON 0.95 per share). The value of the paid-up share capital is RON 11,229,443,001.15 (representing 11,820,466,317 shares with a nominal value of RON 0.95 per share).
The unaudited Financial Statements for the three-month period ended 31 March 2015 prepared in compliance with IAS 34 Interim Financial Reporting, based on IFRS are included in full in Annex 1 to this Report. Starting 1 January 2015, according to FSA Instruction no. 2/ 06.08.2014, IFRS became the statutory basis of accounting for the Fund.
This section provides a commentary on the principal elements of the Fund's financial position and results for the quarter ended 31 March 2015.
| RON million | 31 March 2015 |
31 December 2014 |
|
|---|---|---|---|
| Unaudited | Audited | ||
| Cash and current accounts | 1.3 | 6.9 | |
| Deposits with banks | 44.0 | 109.4 | |
| Treasury bills | 77.7 | 162.8 | |
| Government bonds | 32.2 | 31.7 | |
| Equity investments | 12,446.6 | 12,927.7 | |
| Deferred tax assets | - | 152.7 | |
| Other assets | 10.3 | 9.5 | |
| Total assets | 12,612.1 | 13,400.7 | |
| Total liabilities | 45.4 | 52.8 | |
| Total equity | 12,566.7 | 13,347.9 | |
| Total liabilities and equity | 12,612.1 | 13,400.7 |
As at 31 March 2015, deposits with banks included bank deposits denominated in RON with maturities of up to one month, held with banks in Romania.
Treasury bills included treasury bills with discount denominated in RON, with original maturities up to one year, issued by the Ministry of Public Finance of Romania.
The decrease of deposits with banks and treasury bills was mainly due to the cash outflows used for the daily market buybacks (fourth and fifth buy-back programmes).
The government bonds held by the Fund as at 31 March 2015 comprise government bonds with coupon, denominated in RON, with original maturities of up to one year, issued by the Ministry of Public Finance of Romania.
Starting 1 January 2014, the Fund applied the Amendments to IFRS 10, IFRS 12 and IAS 27 - Investment Entities ("the Amendments"), when they became effective after their adoption by the European Union. As a result, the Fund changed its accounting policies for investments in subsidiaries and associates, measuring them at fair value through profit or loss. For the equity investments reclassified from available for sale to at fair value through profit or loss the cumulative amount of fair value adjustments previously recognised in equity (other comprehensive income) was transferred to retained earnings.
All the other equity investments of the Fund remained classified as in previous years, as available for sale financial assets.
The equity investments at fair value through profit or loss are initially recognised at fair value and transaction costs are recorded in the profit or loss. Subsequent measurement is at fair value and all changes in fair value are accounted for through profit or loss. Equity investments at fair value through profit or loss are not subject to the review for impairment.
The equity investments classified as available for sale are measured at fair value, with the changes in fair value recognised in other comprehensive income (equity). When the derecognition of an available for sale equity investment occurs, the cumulative gain or loss previously recognised in other comprehensive income is transferred to profit or loss. Impairment losses on available for sale equity investments are recognised by transferring the cumulative loss that was recognised directly in other comprehensive income to profit or loss. If, in a subsequent period, the fair value of an impaired equity investment classified as available for sale increases, this is recognised in other comprehensive income.
As at 31 March 2015 and 31 December 2014, all the equity investments of the Fund were carried at fair value.
Listed shares traded in an active market were measured at fair value, using quoted prices in an active market for that instrument at the reporting date. A market is regarded as active if transactions for the asset take place with sufficient frequency and volume to provide pricing information on an ongoing basis.
In case of unlisted shares and listed shares that are not traded in an active market, where sufficient information was available, the fair values of equity investments were determined by independent valuers, using valuation techniques, in accordance with International Valuation Standards.
Investments in equity securities that do not have a quoted market price in an active market, and whose fair values determined by independent valuers were not available are measured at values considered to be equivalent to fair values, being the values used in the calculation of the net asset value of the Fund, determined in accordance to the regulations issued by the FSA/CNVM and reported on monthly basis.
The decrease of equity investments by RON 481.1 million in the first quarter of 2015 was mainly due to the decrease of OMV Petrom share price with 10.9% (impact of RON 480.9 million).
In the first quarter of 2015, the Fund reversed the deferred tax asset position recorded as at 31 December 2014, for prudence reasons, due to the fact that, the FSA announced in February 2015 its intention (and FSA Board approved) to postpone the adoption of IFRS as official basis of accounting (and fiscal basis) to 1 January 2016, even if the FSA Instruction no. 2/2014 stating IFRS as the official accounting regulations for entities authorised, regulated and monitored by FSA remains in force since 1 January 2015. The final regulation in this respect has not been published in the Official Gazette of Romania.
| RON million | 31 March 2015 | 31 March 2014 | |
|---|---|---|---|
| Unaudited | Unaudited | ||
| Net loss from equity investments at fair value through profit or loss | (476.2) | (431.3) | |
| Impairment losses on equity investments available for sale | (20.1) | (70.2) | |
| Interest income | 1.1 | 3.7 | |
| Loss on disposal of equity investments available for sale, net | - | (10.6) | |
| Other items of income/ (expense), net* | 0.1 | (0.4) | |
| Net operating loss | (495.1) | (508.8) | |
| Operating expenses | (20.9) | (22.1) | |
| Loss before income tax | (516.0) | (530.9) | |
| Income tax expense | (152.7) | (12.5) | |
| Loss for the period | (668.7) | (543.4) | |
| Other comprehensive income | 15.4 | 72.0 | |
| Total comprehensive income for the period | (653.3) | (471.4) | |
* Other items of income/ (expense), net included the net foreign exchange losses, the reversal of impairment losses on receivables and other income.
Interest income arose from deposits held with banks and from short-term government securities.
In the first quarter of 2015 there were no disposals of equity investments. The net loss on disposal of equity investments available for sale in the first quarter of 2014 represented the net loss from the sales of portfolio holdings (mainly Raiffeisen Bank International and Erste Group Bank).
The net loss from equity investments at fair value through profit or loss for the first three months of 2015 and 2014 represent the unrealised loss from the negative net change in fair value related to equity investments classified at fair value through profit or loss, principally OMV Petrom, due to negative evolution of the share price of this company.
In performing the impairment test for the equity investments available for sale, the Fund considers all relevant factors, such as: significant or prolonged decline in fair value below cost, market and industry conditions, to the extent that they influence the recoverable amount of the investment, financial conditions and near-term prospects of the issuer, any specific adverse events that may influence the issuer's operations, recent losses of the issuer. The most significant impairment losses on equity investments available for sale in the first quarter of 2015 were related to the holdings in Nuclearelectrica (RON 12.1 million), and in Alro (RON 8.0 million). In the first three months of 2014 the most significant impairment losses recorded were related to the holdings in Nuclearelectrica (RON 49.9 million) and BRD Groupe Societe Generale (RON 20.3 million).
The other comprehensive income of RON 15.4 million for quarter ended 31 March 2015 comprised of the changes in fair value of equity investments available for sale, net of related deferred tax, where applicable.
The income tax expenses represent the reversal of the deferred tax asset recorded as at 31 December 2014. For further details, please see paragraph related to deferred tax asset above.
| RON million | 31 March 2015 | 31 March 2014 |
|---|---|---|
| Unaudited | Unaudited | |
| Investment management and administration fees | 14.1 | 13.2 |
| FSA monthly fees | 2.9 | 3.7 |
| Depositary fees | 0.3 | 0.4 |
| Intermediaries fees related to disposal of portfolio holdings | - | 0.2 |
| Other operating expenses | 3.6 | 4.6 |
| Operating expenses | 20.9 | 22.1 |
Investment management and administration fees payable to the Fund Manager represent the main operating expenses component which increased as compared to the previous period in line with the increase of the Fund's share price upon which these fees are based. The increase was also generated by the change in the base fee rate to 0.60% per year, effective from September 2014 (when the new Investment Management Agreement entered into force) from the previous level of 0.479% per year (out of which investment management fee was 0.379% and the administration fee was 0.10%) and by the distribution fees which were accrued starting on 20 March 2015, when the Addendum no. 2 to IMA 2014 was partially endorsed by the FSA. For further details, please read the section Changes in the Investment Management Agreement above.
FSA monthly fees recorded a slight decrease generated by the decrease of the FSA fee rate (from 0.1% per year to 0.0936% per year, i.e. 0.0078% per month) and by the decrease of the Fund's total NAV basis on which these fees are based.
Other operating expenses included mainly litigation assistance and legal advisory expenses, financial audit and valuation expenses, remuneration and related expenses, secondary listing expenses and investor relations expenses.
| Description | 31 March 2015 | |||
|---|---|---|---|---|
| 1. | Current Liquidity ratio | |||
| Current Assets | = | 3.42 | ||
| Current Liabilities | ||||
| 2. | Debt-to-Equity ratio (%) | |||
| Borrowings* | x 100 | = | - | |
| Shareholders' Equity | ||||
| *The Fund had no borrowings, therefore this ratio is nil | ||||
| 3. | Receivables turnover ratio - customers (number of days) | |||
| Average balance of receivables | x 365 | = | n.a. | |
| Turnover or sales | ||||
| This ratio is not applicable to an investment fund and cannot be calculated. |
||||
| 4. | Turnover of Non-current Assets | |||
| Gross turnover | = | 0.00009 | ||
| Non-current assets | ||||
| For the computation of this ratio "Gross turnover" included interest income and dividend income, while "Non-current assets" included equity investments (which do not have a fixed maturity) |
||||
| This ratio has no real significance for an investment fund. |
Franklin Templeton Investment Management Limited United Kingdom, Bucharest Branch acting in the capacity of Sole Director of Fondul Proprietatea S.A.
Oana Truța Legal Representative 14 May 2015
Prepared by Mihaela Moleavin Financial Reporting Manager
Prepared in accordance with IAS 34 Interim Financial Reporting
(This is a translation from the official Romanian version)
| Condensed Statement of Comprehensive Income | 26 |
|---|---|
| Condensed Statement of Financial Position | 27 |
| Condensed Statement of Changes in Shareholders' Equity. | 28 |
| Condensed Statement of Cash Flows. | 30 |
| Notes to the Condensed Interim Financial Statements | 31 |
(all amounts are in RON unless otherwise stated)
| Note | 3 months ended 31 March 2015 |
3 months ended 31 March 2014 |
|
|---|---|---|---|
| Net loss from equity investments at fair value through profit or loss |
5 | (476,204,320) | (431,316,631) |
| Impairment losses on equity investments available for sale |
8 | (20,130,037) | (70,193,218) |
| Interest income | 1,063,387 | 3,657,724 | |
| Reversal of impairment losses on receivables, net | 15,272 | 6,329 | |
| Loss on disposal of equity investments available for sale, net |
- | (10,590,596) | |
| Net foreign exchange losses | (29,004) | (387,065) | |
| Other income | 195,204 | 13,205 | |
| Net operating loss | (495,089,498) | (508,810,252) | |
| Operating expenses | 6 | (20,904,677) | (22,121,238) |
| Loss before income tax | (515,994,175) | (530,931,490) | |
| Income tax expense | 7 | (152,678,949) | (12,506,125) |
| Loss for the period | (668,673,124) | (543,437,615) | |
| Other comprehensive income | |||
| Net change in fair value of available for sale equity investments |
15,329,641 | 63,934,905 | |
| Deferred tax on other comprehensive income | - | 7,817,704 | |
| Increase in fair value reserve following the disposal of available for sale equity investments |
- | 269,157 | |
| Total other comprehensive income | 15,329,641 | 72,021,766 | |
| Total comprehensive income for the period | (653,343,483) | (471,415,849) | |
| Basic and diluted earnings per share | (0.0545) | (0.0397) |
The financial statements were authorised for issue on 14 May 2015 by:
Franklin Templeton Investment Management Limited United Kingdom, Bucharest Branch acting in the capacity of Sole Director of Fondul Proprietatea S.A.
| Prepared by | |
|---|---|
| Oana Truta | Mihaela Moleavin |
| Legal Representative | Financial Reporting Manager |
| Note | 31 March 2015 | 31 December 2014 | |
|---|---|---|---|
| Assets | |||
| Cash and current accounts | 1,274,011 | 6,879,129 | |
| Deposits with banks | 43,992,332 | 109,424,930 | |
| Treasury bills | 77,743,175 | 162,839,401 | |
| Government bonds | 32,193,416 | 31,749,581 | |
| Equity investments | 8 | 12,446,652,065 | 12,927,656,781 |
| Deferred tax assets | 9 | - | 152,678,949 |
| Other assets | 10,282,984 | 9,438,338 | |
| Total assets | 12,612,137,983 | 13,400,667,109 | |
| Liabilities | |||
| Other liabilities | 10 | 45,439,112 | 52,794,086 |
| Total liabilities | 45,439,112 | 52,794,086 | |
| Equity | |||
| Share capital | 11 | 11,575,064,734 | 11,815,279,887 |
| Fair value reserve on available for sale financial assets |
11 | 4,035,685,113 | 4,020,355,472 |
| Other reserves | 646,959,473 | 610,197,299 | |
| Treasury shares | 11 | (1,114,296,154) | (1,189,918,464) |
| Retained earnings | (2,576,714,295) | (1,908,041,171) | |
| Total equity | 12,566,698,871 | 13,347,873,023 | |
| Total liabilities and equity | 12,612,137,983 | 13,400,667,109 |
| S ha ita l re ca p |
Fa ir lue va res erv e o n ila for ble le av a sa f ina ial set nc as s |
Ot he r r ese rv es |
Tr sh ea su ry ar es |
Re ine d e ing ta ar n s / ( Ac lat ed cu mu los ) ses |
T l a ibu tab le ota ttr ity th to e e qu ho lde f t he Fu nd rs o |
|
|---|---|---|---|---|---|---|
| 1 J 20 15 Ba lan at ce as an ua ry |
11 8 15 27 9, 8 87 , , |
4, 0 20 3 47 2 5 5, , |
6 10 19 29 9 7, , |
( 1, 18 9, 9 18 46 4 ) , |
( 1, 9 0 8, 0 41 17 1 ) , |
13 3 47 87 3, 0 23 , , |
| Co ive inc for iod reh th mp en s om e e p er Lo for he io d t ss pe r |
- | - | - | - | ( ) 66 8, 67 3, 12 4 |
( ) 6 6 8, 67 3, 12 4 |
| Ot he eh ive inc r c om pr en s om e |
||||||
| ha in fa ir v lue f a i la b le for le ity Ne t c ng e a o va sa eq u inv est nts me |
- | 15 32 9, 64 1 , |
- | - | - | 15 3 29 6 41 , , |
| To tal he eh ive inc ot r c om pr en s om e |
- | 15 3 29 6 41 , , |
- | - | - | 15 3 29 6 41 , , |
| To tal reh ive inc for th iod co mp en s om e e p er |
- | 15 3 29 6 41 , , |
- | - | ( 6 6 8, 67 3, 12 4 ) |
( 6 5 3, 3 43 48 3 ) , |
| ion ith ire in ity Tr rd ed d ctl t an sac s w ow ne rs, re co y eq u |
||||||
| Ac is it ion f tr ha qu o ea sur y s res |
- | - | - | ( ) 12 7, 83 0, 66 9 |
- | ( ) 12 7, 8 3 0, 6 6 9 |
| Ca l lat ion f tr ha nc e o ea sur y s res |
( ) 24 0, 21 5, 15 3 |
- | 36 76 2, 17 4 , |
20 3, 45 2, 97 9 |
- | - |
| To tal ion ith de d d ire ctl in tr ct an sa s w ow ne rs rec or y ity eq u |
( 24 0, 21 5, 15 3 ) |
- | 3 6, 76 2, 17 4 |
75 6 22 3 10 , , |
- | ( 12 7, 8 3 0, 6 6 9 ) |
| Ba lan 3 1 M ch 20 15 at ce as ar |
11 57 5, 0 6 4, 73 4 , |
4, 0 3 5, 6 8 5, 11 3 |
6 46 9 5 9, 47 3 , |
( 1, 11 4, 29 6, 15 4 ) |
( 2, 57 6, 71 4, 29 5 ) |
12 5 6 6, 6 9 8, 87 1 , |
| S ha ita l re ca p |
Fa ir lue va res er ve on ila b le for le av a sa f ina ia l a ts nc sse |
Ot he r r ese rv es |
Tr ha ea su ry s res |
Re ine d e ing ta ar n s / ( Ac lat d cu mu e los ) ses |
T l a ibu b le ota ttr ta th ity to e e qu ho lde f t he Fu nd rs o |
|
|---|---|---|---|---|---|---|
| Ba lan 1 J 2 0 1 4 at ce as an ua ry |
1 3, 77 8, 3 9 2, 2 0 8 |
4, 0 1 3, 1 1 8, 75 0 |
3 1 2, 5 5 8, 75 1 |
( 1, 0 9 5, 0 9 3, 25 0 ) |
( 2, 2 8 3, 75 1, 1 4 8 ) |
1 4, 7 25 2 25 3 1 1 , , |
| Co ive inc for io he th d mp re ns om e e p er for he io d Lo t ss pe r |
- | - | - | - | ( 54 3, 43 7, 61 5 ) |
( 5 4 3, 4 3 7, 6 15 ) |
| Ot he he ive inc r c om pr e ns om e |
||||||
| Ne ha in fa ir v lue f a i la b le for le ity t c ng e a o va sa eq u |
||||||
| inv est nts me |
- | 63 9 34 9 05 , , |
- | - | - | 6 3, 9 3 4, 9 0 5 |
| De fer d t he he ive inc ot re ax on r c om pre ns om e |
- | 7, 81 7, 7 04 |
- | - | - | 7, 8 17 7 0 4 , |
| Inc in fa ir v lue fo l low ing he d isp l o f t rea se a re ser ve os a |
||||||
| i la b le for le ity inv est nts av a sa eq u me |
- | 26 9, 15 7 |
- | - | - | 2 6 9, 15 7 |
| ive inc To l o th he ta er co mp re ns om e |
- | 7 2, 0 2 1, 7 6 6 |
- | - | - | 7 2, 0 2 1, 7 6 6 |
| ive inc for io To l c he th d ta om pr e ns om e e p er |
- | 7 2, 0 2 1, 7 6 6 |
- | - | ( ) 5 4 3, 4 3 7, 6 15 |
( ) 47 1, 4 15 8 4 9 , |
| ion ith ire in ity Tr rd d d ly ct ct an sa s w ow ne rs, re co e eq u |
||||||
| Ac is it ion f tr ha qu o ea sur y s res |
- | - | - | ( 5, 07 8, 10 3 ) |
- | ( 5, 0 7 8, 1 0 3 ) |
| Ca l lat ion f tr ha nc e o ea sur y s res |
( 24 0, 30 4, 80 1 ) |
- | 12 0, 03 6, 21 8 |
12 0, 26 8, 58 3 |
- | - |
| To l tr ion ith rd d d ire ly in ta ct ct an sa s w ow ne rs re co e ity u |
( 2 4 3 0 8 0 1 ) |
1 2 0 3 2 1 8 |
1 15 1 9 4 8 0 |
( 0 1 0 3 ) 7 |
||
| eq | 0, 4, |
- | 0, 6, |
0, , |
- | 5, 8, |
| Ba lan 3 1 M h 2 0 1 4 at ce as ar c |
1 3, 5 3 8, 0 8 4 0 7, 7 |
4, 0 8 5, 1 4 0, 5 1 6 |
4 3 2, 5 9 4, 9 6 9 |
( 9 9, 9 0 2, 0 ) 7 77 |
( 2, 8 27 1 8 8, 6 3 ) 7 , |
1 4, 2 4 8, 3 1, 3 5 9 7 |
(all amounts are in RON unless otherwise stated)
| 3 months ended 31 March 2015 |
3 months ended 31 March 2014 |
|
|---|---|---|
| Cash flows from operating activities | ||
| Disposals/ maturity of treasury bills and bonds | 94,533,114 | 104,261,578 |
| Interest received | 999,051 | 3,325,622 |
| Suppliers and other taxes and fees paid | (25,035,972) | (23,894,488) |
| Acquisitions of treasury bills and bonds | (9,526,507) | (180,006,139) |
| Remunerations and related taxes paid | (274,454) | (271,995) |
| Subscriptions to share capital increase of portfolio companies |
(88,350) | - |
| Realised foreign exchange loss on cash and cash equivalents |
(7,676) | (6,534) |
| Proceeds from sale of equity investments | - | 2,998,741 |
| Dividends received (net of withholding tax) | - | 9,553 |
| Other receipts, net | 64,120 | 3,759,656 |
| Net cash flows from/ (used in) operating activities | 60,663,326 | (89,824,006) |
| Cash flows from financing activities | ||
| Return of capital to shareholders | (599,737) | - |
| Acquisition of treasury shares | (130,843,593) | - |
| Dividends paid (including related taxes) | (114,187) | (2,363,004) |
| Net cash flows used in financing activities | (131,557,516) | (2,363,004) |
| Net decrease in cash and cash equivalents | (70,894,190) | (92,187,010) |
| period | 116,158,127 | 237,573,615 |
| Cash and cash equivalents at the end of the period | 45,263,937 | 145,386,605 |
| 31 March 2015 | 31 March 2014 | |
| Cash | 1,274,011 | 1,271,008 |
| Bank deposits with original maturities of less than three months |
43,989,926 | 144,115,597 |
| 45,263,937 | 145,386,605 |
(all amounts are in RON unless otherwise stated)
Fondul Proprietatea S.A. (referred to as "Fondul Proprietatea" or "the Fund") is an undertaking for collective investments, in the form of a closed end investment company, established in accordance with Law 247/2005 regarding the reform in property and justice, as well as certain adjacent measures, as subsequently amended ("Law 247/2005") and registered in Bucharest on 28 December 2005. The address of the Fund's registered office is 78 - 80, Buzeşti Street, 7th Floor, District 1, Bucharest.
The Fund undertakes its activities in accordance with Law 247/2005, Law 297/2004 regarding the capital market, as subsequently amended ("Law 297/2004"), and Law 31/1990 regarding companies, republished as subsequently amended ("Law 31/1990") and it is an entity regulated and monitored by the Financial Supervisory Authority ("FSA"), former National Securities Commission ("CNVM").
In accordance with its Constitutive Act, the main activity of the Fund is the management and administration of its portfolio.
The Fund was established to allow the payment in shares equivalent of compensations in respect of abusive expropriations undertaken by the Romanian State during the communist period, when properties were not returned in kind.
Franklin Templeton Investment Management Limited United Kingdom Bucharest Branch ("Fund Manager" or "FTIML") was appointed on 29 September 2010 as the Fund Manager and Sole Director of the Fund and the mandate was renewed on 30 September 2014 for two years.
Starting 25 January 2011, Fondul Proprietatea is a listed company on the spot regulated market managed by the Bucharest Stock Exchange in Tier I shares of the Equity Sector of the market (renamed starting 5 January 2015 as Premium Tier shares), under ISIN number ROFPTAACNOR5 with the market symbol "FP".
These condensed interim financial statements for the three month period ended 31 March 2015 are not audited.
According to the FSA Instruction no. 2/ 06.08.2014 ("Instruction no. 2/2014"), starting 1 January 2015 the entities authorised, regulated and monitored by the FSA – Financial Investments and Instruments Sector, including Fondul Proprietatea, are required to apply International Financial Reporting Standards as adopted by European Union ("IFRS") as official accounting regulation. As a result, starting the financial year 2015, the Fund has adopted IFRS as official basis of accounting.
These condensed interim financial statements for the three month period ended 31 March 2015 have been prepared in accordance with IAS 34 Interim financial reporting. The condensed interim financial statements should be read in conjunction with the annual financial statements for the year ended 31 December 2014, prepared in accordance with IFRS.
Due to the application of the Amendments to IFRS 10, IFRS 12 and IAS 27 (Investment Entities) starting 1 January 2014, being an investment entity, the Fund no longer consolidates its subsidiaries and in consequence, the Fund no longer prepares consolidated financial statements, the separate financial statements being Fund's only financial statements.
The condensed interim financial statements have been prepared on the fair value basis for the main part of the Fund's assets, respectively equity investments, treasury bills and short-term government bonds, and on historical cost or amortised cost basis for the rest of the items included in the condensed interim financial statements.
These condensed interim financial statements are presented in Romanian Lei (RON), which is the Fund's functional currency. All financial information presented in RON has been rounded to the nearest unit.
(all amounts are in RON unless otherwise stated)
The preparation of the condensed interim financial statements in accordance with IFRS requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.
Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimates are revised and in any future periods affected.
Information about significant areas of estimation uncertainty and critical judgements in applying accounting policies that have the most significant impact on the amounts recognised in the condensed interim financial statements is included in the following notes:
The accounting policies applied in these condensed interim financial statements are the same as those applied in the Fund's financial statements as at and for the year ended 31 December 2014 and have been applied consistently to all periods presented in these condensed interim financial statements.
Starting from 2014, the Fund applied the Amendments to IFRS 10, IFRS 12 and IAS 27 (Investment Entities) (the "Amendments"), being classified as an investment entity. As a result, the Fund changed its accounting policies for investments in subsidiaries and associates, classifying and measuring them at fair value through profit or loss, while all the other equity investments of the Fund were classified as available for sale financial assets with the changes in fair value recognised in other comprehensive income (equity).
During 2014, the Fund issued condensed interim IFRS financial statements for informative purposes. In those informative condensed interim financial statements all Fund's equity investments were classified and measured at fair value through profit or loss, the comparative information being restated accordingly.
Following the changes in local accounting legislation, according to the Instruction no. 2/2014 issued by FSA in August 2014, starting 1 January 2015 International Financial Reporting Standards as adopted by the European Union are the official accounting regulation of the Fund for both accounting and fiscal basis.
In this context, the classification and measurement of the equity investments of the Fund were reconsidered for the preparation of the annual financial statements for the year ended 31 December 2014, and, maintaining the initial classification and valuation of other equity investments (other than subsidiaries and associates), as reported in the previously published annual IFRS financial statements (as available for sale financial assets) was considered the most appropriate option.
As a result, for consistency with the current period (three month period ended 31 March 2015), the comparative information for the three month period ended 31 March 2014 were restated accordingly.
Also, for the three month period ended 31 March 2014 the Fund reclassified certain items in the Statement of Comprehensive Income, in order to be consistent with current period presentation.
The table below presents the carrying amounts and fair values of the Fund's financial assets and financial liabilities:
| A fa ir lu t va e |
||||||
|---|---|---|---|---|---|---|
| Lo d an s a n |
f i hr h t t o ou g p ro r |
O ise he d t t r a m or |
in To l c ta ar ry g |
|||
| iv b les re ce a |
Av i la b le fo le a r s a |
lo ss |
t co s |
t am ou n |
Fa ir lu va e |
|
| 3 1 M h 2 0 1 5 ar c |
||||||
| h d c Ca nt ts s an ur re ac co un |
1, 2 7 4, 0 1 1 |
- | - | - | 1, 2 7 4, 0 1 1 |
1, 2 7 4, 0 1 1 |
| its it h ba ks De p os w n |
4 3, 9 9 2, 3 3 2 |
- | - | - | 4 3, 9 9 2, 3 3 2 |
4 3, 9 9 2, 3 3 2 |
| Tr b i l ls ea su ry |
- | 7 7, 7 4 3, 1 7 5 |
- | - | 7 7, 7 4 3, 1 7 5 |
7 7, 7 4 3, 1 7 5 |
| bo ds Go t ve rn m en n |
- | 3 2, 1 9 3, 4 1 6 |
- | - | 3 2, 1 9 3, 4 1 6 |
3 2, 1 9 3, 4 1 6 |
| ity inv Eq tm ts u es en |
- | 8, 3 3 0, 9 9 0, 2 8 4 |
4, 1 1 6 6 1, 8 1 5, 7 |
- | 1 2, 4 4 6, 6 2, 0 6 5 5 |
1 2, 4 4 6, 6 2, 0 6 5 5 |
| O he iv b les t r r ec e a |
1 0, 2 8 2, 9 8 4 |
- | - | - | 1 0, 2 8 2, 9 8 4 |
1 0, 2 8 2, 9 8 4 |
| he l ia b i l it ies O t r |
- | - | - | ( ) 4 5, 4 3 9, 1 1 2 |
( ) 4 5, 4 3 9, 1 1 2 |
( ) 4 5, 4 3 9, 1 1 2 |
| 5 5, 5 4 9, 3 2 7 |
8, 4 4 0, 9 2 6, 8 7 5 |
4, 1 1 5, 6 6 1, 7 8 1 |
( ) 4 5, 4 3 9, 1 1 2 |
1 2, 5 6 6, 6 9 8, 8 7 1 |
1 2, 5 6 6, 6 9 8, 8 7 1 |
|
| A fa ir lu t va e |
||||||
| Lo d an s a n |
f i hr h t t o ou g p ro r |
O ise he d t t r a m or |
in To l c ta ar ry g |
|||
| iv b les re ce a |
Av i la b le fo le a r s a |
lo ss |
t co s |
t am ou n |
Fa ir lu va e |
|
| 3 1 De be 2 0 1 4 ce m r |
||||||
| h d c Ca nt ts s an ur re ac co un |
6, 8 7 9, 1 2 9 |
- | - | - | 6, 8 7 9, 1 2 9 |
6, 8 7 9, 1 2 9 |
| its it h ba ks De p os w n |
1 0 9, 4 2 4, 9 3 0 |
- | - | - | 1 0 9, 4 2 4, 9 3 0 |
1 0 9, 4 2 4, 9 3 0 |
| b i l ls Tr ea su ry |
- | 1 6 2, 8 3 9, 4 0 1 |
- | - | 1 6 2, 8 3 9, 4 0 1 |
1 6 2, 8 3 9, 4 0 1 |
| Go bo ds t ve rn m en n |
- | 3 1, 4 9, 8 1 7 5 |
- | - | 3 1, 4 9, 8 1 7 5 |
3 1, 4 9, 8 1 7 5 |
| ity inv Eq tm ts u es en |
- | 8, 3 3 5, 7 9 0, 6 8 0 |
4, 5 9 1, 8 6 6, 1 0 1 |
- | 1 2, 9 2 7, 6 5 6, 7 8 1 |
1 2, 9 2 7, 6 5 6, 7 8 1 |
| O he iv b les t r r ec e a |
9, 4 3 8, 3 3 8 |
- | - | - | 9, 4 3 8, 3 3 8 |
9, 4 3 8, 3 3 8 |
| O he l ia b i l it ies t r |
- | - | - | ( 5 2, 7 9 4, 0 8 6 ) |
( 5 2, 7 9 4, 0 8 6 ) |
( 5 2, 7 9 4, 0 8 6 ) |
| 1 2 5, 7 4 2, 3 9 7 |
8, 5 3 0, 3 7 9, 6 6 2 |
4, 5 9 1, 8 6 6, 1 0 1 |
( 5 2, 7 9 4, 0 8 6 ) |
1 3, 1 9 5, 1 9 4, 0 7 4 |
1 3, 1 9 5, 1 9 4, 0 7 4 |
(all amounts are in RON unless otherwise stated)
| 3 months ended 31 March 2015 |
3 months ended 31 March 2014 |
|
|---|---|---|
| Unrealised net loss from equity investments | 476,204,320 | 431,316,631 |
| Total | 476,204,320 | 431,316,631 |
The net loss from equity investments at fair value through profit or loss for the first three months of 2015 and 2014 was unrealised and was mainly generated by the negative net change in the fair value for the holding in OMV Petrom, due to negative evolution of the share price of the shares of this company. No realised net gain or loss from equity investments at fair value through profit or loss was recorded in the three month periods ended 31 March 2015 and 31 March 2014.
| 3 months ended 31 March 2015 |
3 months ended 31 March 2014 |
|
|---|---|---|
| Investment management and administration fees | 14,061,723 | 13,217,704 |
| Financial Supervisory Authority monthly fees Depositary fee |
2,925,317 347,950 |
3,663,439 438,701 |
| Remunerations and related taxes | 275,268 | 272,550 |
| Intermediaries fees related to disposal of portfolio holdings |
- | 179,981 |
| Third party services | 2,987,738 | 2,840,640 |
| Other operating expenses | 306,681 | 1,508,223 |
| 20,904,677 | 22,121,238 |
Investment management and administration fees increased in the first quarter of 2015 as compared to the first quarter of 2014 in line with the increase of the Fund's share price upon which these fees are based. The increase was also generated by the change in the base fee rate to 0.60% per year, effective from September 2014 (when the new Investment Management Agreement entered into force) from the previous level of 0.479% per year (out of which investment management fee was 0.379% and the administration fee was 0.10%) and by the distribution fees which were accrued starting on 20 March 2015, when the Amendment no 2 to the new Investment Management Agreement was partially endorsed by the FSA. The investment management and administration fees are invoiced and paid on quarterly basis.
Financial Supervisory Authority monthly fees slightly decreased, mainly due to the decrease of the FSA fee rate from 0.1% per year to 0.0936% per year (i.e. 0.0078% per month) and to the decrease of the Fund's total NAV on which these fees are based.
(all amounts are in RON unless otherwise stated)
| 3 months ended 31 March 2015 |
3 months ended 31 March 2014 |
|
|---|---|---|
| Current tax expense | ||
| Current tax (16%) | - | (4,346,232) |
| - | (4,346,232) | |
| Deferred tax related to: | ||
| Equity investments | (152,678,949) | (7,817,704) |
| Fiscal loss used | - | (342,189) |
| (152,678,949) | (8,159,893) | |
| Income tax expense | (152,678,949) | (12,506,125) |
The effective tax rate used to calculate the deferred tax position of the Fund was 16% (standard tax rate).
| 3 months ended 31 March 2015 |
3 months ended 31 March 2014 |
|
|---|---|---|
| Reconciliation of effective tax rate | ||
| Loss for the period | (668,673,124) | (543,437,615) |
| Income tax expense | (152,678,949) | (12,506,125) |
| Loss excluding income tax | (515,994,175) | (530,931,490) |
| Income tax using the standard tax rate (16%) | 82,559,068 | 84,949,038 |
| Effect of: | ||
| Gain on cancellation of treasury shares (taxable equity item) |
(17,007,926) | (19,205,795) |
| Fiscal impact of the transition to IFRS | 441,897,392 | - |
| Non-taxable income | 2,975 | 81,535 |
| Non-deductible expenses | (18,837) | (95,563) |
| Impact of non-recognition of deferred tax on fiscal loss |
(507,432,672) | - |
| Reversal of deferred tax previouly recognised | (152,678,949) | - |
| Impact of non-recognition of deferred tax on change in fair value of equity investments |
- | (78,235,340) |
| Income tax expense | (152,678,949) | (12,506,125) |
(all amounts are in RON unless otherwise stated)
| 3 months ended | 3 months ended | |
|---|---|---|
| 31 March 2015 | 31 March 2014 | |
| Income tax recognised directly in equity: | ||
| On equity investments carried at fair value | - | 7,817,704 |
Please see note 9 for details regarding deferred tax computation and recognition.
The equity investments of the Fund are classified as financial assets at fair value through profit or loss (respectively Fund's associates and subsidiaries) and financial assets available for sale (all the other equity investments).
The equity investments classified as financial assets at fair value through profit or loss are valued:
The equity investments classified as financial assets available for sale are valued:
The movement in the carrying amounts of equity investments in the first quarter of 2015 and the first quarter of 2014 is presented below:
| Eq i in fa ir lu ty tm ts t ve s en a va e u hr h f i lo t t o ou g p ro r ss |
Eq i in ty tm ts ve s en u i la b le fo le av a r s a |
To l e i ta ty q u in tm ts ve s en |
|
|---|---|---|---|
| 1 Ja 2 0 1 5 nu ar y |
4, 5 9 1, 8 6 6, 1 0 1 |
8, 3 3 5, 7 9 0, 6 8 0 |
1 2, 9 2 7, 6 5 6, 7 8 1 |
| irm lo Im t p a en sse s |
- | ( ) 2 0, 1 3 0, 0 3 7 |
( 2 0, 1 3 0, 0 3 ) 7 |
| ha in fa ir lu f a i la b le fo le Ne t c ng e va e o va r s a ity inv ( de d in he tm ts ot eq u es en re co r r he ive in ) co mp re ns co m e |
- | 1 3 2 9, 6 4 1 5, |
1 5, 3 2 9, 6 4 1 |
| lo fro ity inv fa ir lu Ne t tm ts at ss m eq es en va e u hr h p it lo f t ou g ro or ss |
( 4 7 6, 2 0 4, 3 2 0 ) |
- | ( 4 7 6, 2 0 4, 3 2 0 ) |
| 3 1 M h 2 0 1 5 ar c |
4, 1 1 5, 6 6 1, 7 8 1 |
8, 3 3 0, 9 9 0, 2 8 4 |
1 2, 4 4 6, 6 5 2, 0 6 5 |
| i in fa ir Eq lu ty tm ts t u ve s en a va e hr h f i lo t t o ou g p ro r ss |
i in Eq ty tm ts u ve s en i la b le fo le av a r s a |
i To l e ta ty q u in tm ts ve s en |
|
|---|---|---|---|
| 1 2 0 1 4 Ja nu ar y |
5, 1 2 7, 8 2 8, 7 2 0 |
9, 1 8 4, 4 0 0, 4 0 5 |
1 4, 3 1 2, 2 2 9, 1 2 5 |
| Eq ity inv las i f ie d a inv in tm ts tm ts u es en c s s es en ia in 2 0 1 4 tes tar t as so c s g |
6, 0 4 9, 6 7 5 5 |
( 6, 0 4 9, 6 ) 7 5 5 |
- |
| D isp ls os a |
- | ( 1 2 5, 2 5 1, 0 1 9 ) |
( ) 1 2 5, 2 5 1, 0 1 9 |
| irm lo Im t p a en sse s |
- | ( ) 7 0, 1 9 3, 2 1 8 |
( 0, 1 9 3, 2 1 8 ) 7 |
| f s ha ita l by fo l io ies Re tu t rn o re ca p p or co mp an |
( 3, 7 4 8, 7 5 4 ) |
- | ( 3, 7 4 8, 7 5 4 ) |
| ha in fa ir lu f a i la b le fo le Ne t c ng e va e o va r s a ity inv ( de d in he tm ts t eq es en re co r o r u |
|||
| he ive in ) co mp re ns co m e |
- | 6 3, 9 3 4, 9 0 5 |
6 3, 9 3 4, 9 0 5 |
| lo fro ity inv fa ir lu Ne t tm ts t ss m eq u es en a va e hr h p f it lo t ou g ro or ss |
( 4 3 1, 3 1 6, 6 3 1 ) |
- | ( 4 3 1, 3 1 6, 6 3 1 ) |
| 3 1 2 0 1 4 M h ar c |
4, 6 8, 8 1 2, 8 9 0 7 |
8, 9 6, 8 4 1, 5 1 7 7 |
1 3, 4 5, 6 5 4, 4 0 8 7 |
(all amounts are in RON unless otherwise stated)
The equity investments for which the Fund recorded impairment losses were the following:
| Company | 3 months ended 31 March 2015 |
3 months ended 31 March 2014 |
|---|---|---|
| Nuclearelectrica S.A. | 12,059,688 | 49,883,253 |
| Alro S.A. | 8,017,319 | - |
| SIFI CJ Agro S.A. | 53,030 | - |
| BRD - Groupe Societe Generale S.A. | - | 20,309,965 |
| Total | 20,130,037 | 70,193,218 |
The structure of the Fund's portfolio was the following:
| 31 March 2015 | 31 December 2014 | |
|---|---|---|
| Equity investments at fair value through | ||
| profit or loss | ||
| OMV Petrom S.A. | 3,908,616,886 | 4,389,528,460 |
| Societatea Nationala a Sarii S.A. | 142,882,000 | 142,882,000 |
| Zirom S.A. | 39,338,000 | 39,338,000 |
| Primcom S.A. | 14,757,124 | 12,345,176 |
| Other | 10,067,771 | 7,772,465 |
| 4,115,661,781 | 4,591,866,101 |
(all amounts are in RON unless otherwise stated)
| Equity investments available for sale | 31 March 2015 | 31 December 2014 |
|---|---|---|
| Hidroelectrica S.A. | 2,178,094,000 | 2,178,094,000 |
| Romgaz S.A. | 1,350,930,748 | 1,362,879,066 |
| Enel Distributie Banat S.A. | 640,491,000 | 640,491,000 |
| Enel Distributie Muntenia S.A. | 465,769,000 | 465,769,000 |
| GDF Suez Energy Romania | 461,321,000 | 461,321,000 |
| E.ON Distributie Romania S.A. | 441,456,000 | 441,456,000 |
| Enel Distributie Dobrogea S.A. | 396,895,000 | 396,895,000 |
| CN Aeroporturi Bucuresti S.A. | 332,286,000 | 332,286,000 |
| Electrica Distributie Muntenia Nord S.A. | 235,600,000 | 235,600,000 |
| BRD - Groupe Societe Generale S.A. | 234,833,968 | 222,140,240 |
| Nuclearelectrica S.A. | 200,081,181 | 212,140,869 |
| Electrica Distributie Transilvania Sud S.A. | 206,500,000 | 206,500,000 |
| Electrica Distributie Transilvania Nord S.A. | 201,600,000 | 201,600,000 |
| Banca Transilvania S.A. | 157,648,094 | 143,234,554 |
| E.ON Energie Romania S.A . | 133,900,000 | 133,900,000 |
| Administratia Porturilor Maritime S.A. | 132,594,000 | 132,594,000 |
| Electrica Furnizare S.A. | 126,368,000 | 126,368,000 |
| Complexul Energetic Oltenia S.A. | 108,474,000 | 108,474,000 |
| Alro Slatina S.A. | 76,528,950 | 84,546,268 |
| Enel Energie S.A. | 74,377,000 | 74,377,000 |
| Enel Energie Muntenia S.A. | 65,144,000 | 65,144,000 |
| Posta Romana S.A. | 55,896,000 | 55,896,000 |
| Other | 54,202,343 | 54,084,683 |
| 8,330,990,284 | 8,335,790,680 | |
| Total equity investments | 12,446,652,065 | 12,927,656,781 |
None of the equity investments are pledged as collateral for liabilities.
(all amounts are in RON unless otherwise stated)
The table below presents the equity investments carried at fair value, by valuation method.
The Fund measures fair values using the following fair value hierarchy that reflects the significance of the inputs used in making the measurement, the different levels being defined as follows:
| Level 1 | Level 2 | Level 3 | Total | |
|---|---|---|---|---|
| Equity investments | 5,931,933,071 | - | 6,443,756,000 | 12,375,689,071 |
| Treasury bills | 77,743,175 | - | - | 77,743,175 |
| Government bonds | 32,193,416 | - | - | 32,193,416 |
| 6,041,869,662 | - | 6,443,756,000 | 12,485,625,662 | |
| As at 31 December 2014: | Level 1 | Level 2 | Level 3 | Total |
| Equity investments | 6,417,755,342 | - | 6,443,756,000 | 12,861,511,342 |
| Treasury bills | 162,839,401 | - | - | 162,839,401 |
| Government bonds | 31,749,581 | - | - | 31,749,581 |
| 6,612,344,324 | - | 6,443,756,000 | 13,056,100,324 | |
As at 31 March 2015:
The level in the fair value hierarchy within which the fair value measurement is categorised, is determined on the basis of the lowest level input that is significant to the fair value measurement. For this purpose, the significance of an input is assessed against the fair value measurement in its entirety.
If a fair value measurement uses observable inputs that require significant adjustment based on unobservable inputs, that financial instrument is classified in Level 3. Assessing the significance of a particular input to the fair value measurement in its entirety requires judgment, considering factors specific to the asset. The assessment of what constitutes observable requires significant judgment by the Fund. The Fund considers observable data to be that market data that is readily available, regularly distributed or updated, reliable and verifiable, not proprietary, and provided by independent sources that are actively involved in the relevant market.
For all Level 3, the equity investments valuation was performed by independent valuers, based on financial information provided by the Fund, using valuation techniques that maximise the use of relevant observable inputs and minimise the use of unobservable inputs, under the supervision and review of the Fund's Management, who ensures that all underlying data used in the report is accurate, and appropriate inputs are used in the valuation.
As the valuation reports were prepared as at 30 September 2014, based on financial information available for the companies under valuation as at the respective date, the Fund's Management has analysed, based on the available information, the period between the date of the valuation reports and the reporting date (31 March 2015). There was no information known or available to the Fund's management which may have significant impact on the fair values of the equity investments as at the reporting date, as they are presented in these condensed interim financial statements.
(all amounts are in RON unless otherwise stated)
Fair value estimates obtained from models are adjusted for any other factors, such as liquidity risk or model uncertainties to the extent that the Fund believes that a third party market participant would take into account these factors in pricing a transaction.
As a result of strong volatility in the capital market and severe restrictions in the credit markets both globally and in Romania, notwithstanding any potential economic stabilisation measures that may be put into place by the Romanian State, economic uncertainties arose surrounding the continual availability and cost of credit for the Fund's counterparties, future development of the market and demand for goods and services they produce.
The economic uncertainties are expected to continue in the foreseeable future and, as a consequence, there is a possibility that assets of the Fund are not recovered at their carrying amount in the ordinary course of business. A corresponding impact on the Fund's profitability cannot be estimated reliably as of the date of these condensed interim financial statements.
For the equity investments classified under Level 1, the Fund had sufficient available information with respect to active markets, with sufficient trading volume for accurate price discovery.
As at 31 March 2015, the equity investments included equity investments valued at values used in the calculation of the net asset value of the Fund as at that date, determined in accordance to the regulations issued by the FSA/CNVM, in amount of RON 70,962,994 (31 December 2014: RON 66,145,439).
As at 31 March 2015, unlisted equity investments with a carrying amount of RON 6,443,756,000 (31 December 2014: RON 6,443,756,000) were classified into Level 3 of the fair value hierarchy. Out of this, an amount of RON 2,836,777,204 represents the total net change in fair value recognised in equity (other comprehensive income) as at 31 March 2015 (31 December 2014: RON 2,836,777,204). The fair values for these equity investments were assessed by independent valuers, using valuation methods in accordance with International Valuation Standards.
The following table sets out information about significant unobservable inputs used at 31 March 2015 and 31 December 2014 in measuring equity instruments categorised as Level 3 in the fair value hierarchy:
| Financial assets | Fair value as at 31 March 2015 |
Valuation technique |
Unobservable inputs | Relationship of unobservable inputs to fair value |
|---|---|---|---|---|
| Total | 6,443,756,000 | |||
| Unlisted equity instruments |
6,094,675,000 | Market approach - comparable |
EBITDA multiple ranging from 3.88 to 9.36 |
The higher EBITDA multiple, the higher the fair value. |
| companies (based on EBITDA multiple) |
Discount for lack of marketability: 15% or 20% |
The lower discount for lack of marketability, the higher the fair value. |
||
| Unlisted equity instruments |
108,474,000 | Market approach - comparable |
Revenue multiple: 1 | The higher Revenue multiple, the higher the fair value. |
| companies (based on Revenue multiple) |
Discount for lack of marketability: 20% |
The lower discount for lack of marketability, the higher the fair value. |
||
| Unlisted equity instruments |
240,607,000 | Income approach - discounted cash flow method |
Weighted average cost of capital ranging from 12.17% to 16.26%. |
The lower the weighted average cost of capital, the higher the fair value. |
| Discount for lack of marketability ranging from 0% to 15%. |
The lower discount for lack of marketability, the higher the fair value. |
|||
| Discount for lack of control ranging from 0% to 20%. |
The lower discount for lack of control, the higher the fair value. |
|||
| Long-term revenue growth rate ranging from 1.5% to 2.5% |
The higher the long-term revenue growth rate, the higher the fair value. |
(all amounts are in RON unless otherwise stated)
| Financial assets | Fair value as at 31 December 2014 |
Valuation technique |
Unobservable inputs | Relationship of unobservable inputs to fair value |
|---|---|---|---|---|
| Total | 6,443,756,000 | |||
| Unlisted equity instruments |
6,094,675,000 | Market approach - comparable |
EBITDA multiple ranging from 3.88 to 9.36 |
The higher EBITDA multiple, the higher the fair value. |
| companies (based on EBITDA multiple) |
Discount for lack of marketability: 15% or 20% |
The lower discount for lack of marketability, the higher the fair value. |
||
| Unlisted equity instruments |
108,474,000 | Market approach - comparable |
Revenue multiple: 1 | The higher Revenue multiple, the higher the fair value. |
| companies (based on Revenue multiple) |
Discount for lack of marketability: 20% |
The lower discount for lack of marketability, the higher the fair value. |
||
| Unlisted equity instruments |
240,607,000 | Income approach - discounted cash flow method |
Weighted average cost of capital ranging from 12.17% to 16.26%. |
The lower the weighted average cost of capital, the higher the fair value. |
| Discount for lack of marketability ranging from 0% to 15%. |
The lower discount for lack of marketability, the higher the fair value. |
|||
| Discount for lack of control ranging from 0% to 20%. |
The lower discount for lack of control, the higher the fair value. |
|||
| Long-term revenue growth rate ranging from 1.5% to 2.5% |
The higher the long-term revenue growth rate, the higher the fair value. |
Significant unobservable inputs are the following:
Revenue multiple: is a tool used to appraise businesses based on market comparison to similar public companies. Revenue based business value estimation may be preferred to earnings multiple valuation whenever there is uncertainty or doubt regarding some of the company's expenses. The most common tendency is to value a firm based on its sales whenever this number is the most direct indication of the company's earning capacity.
EBITDA multiple: represents the most relevant multiple used when pricing the investments and it is calculated using information from comparable public companies (similar geographic location, industry size, target markets and other factors that valuers consider to be reasonable). The traded multiples for the comparable companies are determined by dividing the enterprise value of the company by its EBITDA and further discounted for considerations such as the lack of marketability and other differences between the comparable peer group and specific company.
Discount for lack of marketability: represents the discount applied to the comparable market multiples to reflect the liquidity differences between a portfolio company relative to the comparable peer group. Valuers estimate the discount for lack of marketability based on professional judgement after considering market liquidity conditions and company-specific factors.
Discount for lack of control: represents the discount applied to reflect the absence of the control power and it was considered under the discounted cash flow method, in order to derive the value of a minority shareholding in the equity of the subject companies.
Weighted average cost of capital: represents the calculation of a company's cost of capital in nominal terms (including inflation), based on the "Capital Asset Pricing Model". All capital sources – shares, bonds and any other long-term debts - are included in a weighted average cost of capital calculation.
(all amounts are in RON unless otherwise stated)
| 31 March 2015 | 31 December 2014 | |
|---|---|---|
| Temporary differences - deductible | ||
| On equity investments | - | 954,243,433 |
| Recognised deferred tax asset at 16% | - | 152,678,949 |
The effective tax rate used to calculate the deferred tax position of the Fund was 16% (standard tax rate).
The recognition of deferred tax assets as at 31 December 2014 in amount of RON 152,678,949 has been made based on the Fund's assessment regarding the recoverability of such deferred tax asset position out of future taxable profit of the Fund, in accordance with the Romanian fiscal legislation applicable at that date.
As at 31 December 2014, the Fund recognised only the net deferred tax asset generated by the equity investments at fair value through profit or loss, considering that the negative changes in the fair value of these equity investments (tax deductible expenses) are due to temporary market conditions and are expected to be reversible in the foreseeable future, and, consequently, will be offset by future positive changes in fair value (taxable income).
In the first quarter of 2015, the Fund reversed the deferred tax assets recorded as at 31 December 2014, for prudence reasons, due to the fact that, even if starting 1 January 2015, the FSA Instruction no 2/2014 stating IFRS as official accounting regulations for entities authorised, regulated and monitored by FSA is in force , FSA announced in February 2015 its intention (and FSA Board approved) to postpone the adoption of IFRS as official basis of accounting (and fiscal basis) to 1 January 2016. The final regulation in this respect has not been published in the Official Gazette of Romania.
As at 31 March 2015, no deferred tax asset was recognised by the Fund.
(all amounts are in RON unless otherwise stated)
| 31 March 2015 | 31 December 2014 | |
|---|---|---|
| Investment Management and Administration fees | 14,061,723 | 16,064,203 |
| Provision for litigations | 11,449,209 | 11,397,683 |
| Payable to shareholders related to the return of capital |
10,835,167 | 11,434,904 |
| Prior years dividends payable | 5,842,091 | 5,455,306 |
| Financial Supervisory Authority fees | 1,068,207 | 1,164,865 |
| Payables related to treasury shares under settlement |
534,771 | 3,468,114 |
| Other liabilities | 1,647,944 | 3,809,011 |
| 45,439,112 | 52,794,086 |
The provisions for litigations are related to the legal case started by World Trade Center București S.A. against the Fund in August 2013, requesting the Fund to pay back the amounts recovered from the enforcement procedure against this company during 2010 and 2011 and to pay the related legal interest.
As at 31 March 2015, the subscribed share capital was RON 11,575,064,733.65 (31 December 2014: RON 11,815,279,886.85) representing 12,184,278,667 shares (31 December 2014: 12,437,136,723 shares) with a nominal value of RON 0.95 per share (31 December 2014: RON 0.95 per share), out of which 363,812,350 shares were unpaid (31 December 2014: 363,812,350 unpaid shares).
During first quarter of 2015, the paid-up share capital of the Fund decreased by RON 240,215,153 following the cancellation of 252,858,056 treasury shares acquired by the Fund in the third buyback programme carried on in 2014.
Unpaid share capital represents the net value of certain contributions due to the Fund by the Romanian State represented by the Ministry of Public Finance, as shareholder that were recorded in previous years as paid-up share capital (based on Law 247/2005). Holders of unpaid shares are not entitled to vote or to receive dividends.
As at 31 March 2015, the Romanian State's share in the Fund's issued share capital was 3.02% (31 December 2014: 2.96%) and the share in the Fund's paid-up share capital was of only 0.04% (31 December 2014: 0.04%).
The fair value reserve of RON 4,035,685,113 as at 31 March 2015 (31 December 2014: RON 4,020,355,472) comprised the cumulative net change in the fair value of available for sale financial assets until the investments are derecognised or impaired.
(all amounts are in RON unless otherwise stated)
At the General Shareholders' Meeting ("GSM") in November 2013, the shareholders approved a third buyback programme: the Fund Manager was authorised to repurchase a maximum number of 252,858,056 shares or 1.89% of the paid-up share capital, within 18 months starting the date when the shareholders' resolution is published in the Official Gazette, within the price range of RON 0.2 per share to RON 1.5 per share to be cancelled upon completion of the buyback programme. The execution of the third buyback programme started on 25 March 2014 and until 23 July 2014, all 252,858,056 treasury shares were acquired, at a total acquisition value, including transaction costs, of RON 205,784,683. In the 23 September 2014 General Shareholders' Meeting, the shareholders approved the decrease of the subscribed share capital of the Fund through the cancellation of the treasury shares acquired by the Fund in the third buyback programme. The cancellation of the treasury shares acquired within this buyback programme was effective on 27 January 2015 when it was endorsed by the FSA.
In the 28 April 2014 Annual General Shareholders' Meeting, the shareholders approved the fourth buyback programme, for a maximum number of 990,855,616 shares or 10% of the issued share capital at the relevant time, whichever is the lesser, starting with the date when the third buyback programme is completed. As with previous buyback, the programme can be executed within 18 months starting the date when the shareholders' resolution is published in the Official Gazette of Romania. The buyback shall be performed at a price that cannot be lower than RON 0.2 per share or higher than RON 2 per share and the repurchased shares will be cancelled. The execution of the fourth buyback programme started on 1 October 2014 and until 4 February 2015, all 990,855,616 treasury shares were acquired, at a total acquisition value, including transaction costs, of RON 1,060,874,423. The shareholders of the Fund approved the cancellation of the shares repurchased during this buyback programme in the 27 April 2015 General Shareholders' Meeting.
In the 19 November 2014 General Shareholders' Meeting, the shareholders approved the fifth buyback programme, that refers to the acquisition of a maximum number of 227,572,250 shares or 10% of the subscribed share capital at the relevant time, whichever is the lesser, starting with the date when the share capital decrease approved through Extraordinary General Shareholders' Meeting ("EGM") Resolution on 23 September 2014 (regarding the cancelation of the shares purchased by the Fund during the third buyback programme) is effective. The buyback programme will be carried out until August 2016 and is subject to the availability of the necessary cash. The buyback shall be performed at a price that cannot be lower than RON 0.2 per share or higher than RON 2 per share and the purchased shares will be cancelled. The execution of the fifth buyback programme started on 10 February 2015 and until 31 March 2015, 61,773,099 treasury shares were acquired, at a total acquisition value, including transaction costs, of RON 53,421,731.
At the 21 January 2015 General Shareholders' Meeting, the Fund's shareholders approved the return to shareholders of RON 0.05 per share, following the share capital decrease through the reduction of the nominal value of Fund's share from RON 0.95 to RON 0.90. The shareholders resolution was published in the Romanian Official Gazette on 4 February 2015 and the endorsement by the FSA of the new Constitutive Act reflecting the share capital decrease is expected to be received in May 2015. The shareholders registered in the shareholders' registry with the Central Depositary on 24 June 2015 have the right to receive RON 0.05 per share, proportionally with their participation to the paid-up share capital of the Fund. The payment is expected start on 29 June 2015.
(all amounts are in RON unless otherwise stated)
In June 2014, the FSA has issued the Endorsement no.71/19.06.2014, which states the fact that the methodology for net asset value computation in accordance with CNVM Regulation 4/2010, as subsequently amended, shall not be applied in the context of the requirements of article 69 in Law 31/1990. The FSA has also clarified that the Endorsement is applicable prospectively from the date of its official publication, respectively 19 June 2014.
According to this Official interpretation of the FSA regarding the computation of Fund 'net asset value', dividend distributions cannot be made to shareholders at the present time because the Fund's shareholders' equity computed in accordance with Romanian accounting regulations (CNVM Regulation 4/2011, as subsequently amended), of RON 9,339,030,996 as at 31 December 2014 is lower than the share capital of the Fund of RON 11,815,279,887 as at 31 December 2014.
The Fund Manager remains committed to ensuring annual cash distributions to the Fund's shareholders, based on the compliance with the applicable regulations. The Fund Manager has already recommended, and the shareholders have approved (on 21 January 2015), a cash distribution of RON 0.05 per share via the decrease of the share capital through the reduction of the nominal value of the Fund's shares. Based on current understanding of Romanian tax law, no Romanian tax will arise for the Fund or its shareholders on this distribution. For details, please see note 11 (d) above.
As at 31 March 2015 the Fund was involved in certain litigations, either as defendant or claimant. According to the requirements of the IAS 37 "Provisions, Contingent Liabilities and Contingent Assets" the Fund has disclosed in these condensed interim financial statements those which may have significant effects on the Fund's financial position or profitability. The most important litigations were as follows:
These decisions are irrevocable and they were implemented by Trade Register, without any changes in the Management of the Fund considering that:
(all amounts are in RON unless otherwise stated)
Therefore, FTIML as the Fund Manager of Fondul Proprietatea is liable to observe the current Constitutive Act and the shareholders' resolutions in force, and consequently will continue to manage the Fund in accordance with these and with the Investment Management Agreement in force.
In June 2014, in another case started by the Fund against the same shareholder the court confirmed her circumstantiated abuse of procedural rights against the Fund. Also, there are several court decisions confirming the fact that this shareholder did not prove a legitimate interest to promote certain annulment actions, and in one of these cases the decision is final – the Bucharest Court of Appeal issued the final decision in November 2014. In other files in December 2014 and February 2015 the Bucharest Court of Appeal issued irrevocable decisions maintaining as legal and valid the shareholders' resolutions approved by shareholders in November 2012, April and November 2013, which were challenged initially in these files.
The outcome of the ongoing cases cannot be determined with certainty at this stage; however, the Fund Manager intends to defend the interests of the Fund and its shareholders in all these cases in accordance with the applicable laws.
Title II, Article 4 of Government Emergency Ordinance 81/2007 stipulates the transfer from the Authority for State Assets Recovery ("AVAS") to the Fund of receivables from World Trade Center București S.A. amounting to USD 68,814,198 (including the original principal and related interest and penalties) on 29 June 2007.
Until 31 March 2015, the Fund recovered from World Trade Center București S.A., USD 510,131, EUR 148,701, RON 8,724,888. Given the uncertainties regarding the recoverability of the amounts due by World Trade Center București S.A., the above amounts were recognised on receipt basis in the Fund's financial statements.
In August 2013, World Trade Center București S.A. filed a claim against the Fund asking to pay back the amounts received through the enforcement procedure during 2010 and 2011 (EUR 148,701, USD 10,131 and RON 8,829,663). The amounts recovered from the enforcement procedure were originally accounted for by the Fund as contributions of Ministry of Public Finance to the share capital of the Fund, decreasing the receivable related to the unpaid capital.
Consequently, these amounts are to be recovered by the Fund from the Ministry of Public Finance (being accounted for as a receivable over this shareholder of the Fund, for which an impairment adjustment was recorded), while the legal interest was recorded as an expense with provisions for litigations. The next hearing in front of Bucharest Court for this file was set for 19 June 2015.
Currently, World Trade Center București S.A. is the object of insolvency procedure, but the Fund is not a party in this file, while the Ministry of Public Finance is a party in accordance with article IV of Law no. 10/2015 "Beginning with the date when this law is in force the receivable mentioned at article 4 of Title II from Emergency Ordinance of the Government no. 81/2007 […] will be transferred from Fondul Proprietatea to Ministry of Public Finance together with additional interests".
(all amounts are in RON unless otherwise stated)
| 3 months ended 31 March 2015 |
3 months ended 31 March 2014 |
|
|---|---|---|
| Remunerations | ||
| Members of the Board of Nominees | 225,000 | 225,000 |
There were no loans to or other transactions between the Fund and the members of the Board of Nominees in 2015 or in 2014.
Franklin Templeton Investment Management Limited United Kingdom Bucharest Branch is both the Fund Manager and Sole Director of the Fund.
The transactions carried between the Fund and Fund Manager were the following:
| 3 months ended | 3 months ended | |
|---|---|---|
| Transactions | 31 March 2015 | 31 March 2014 |
| Investment management and administration fees | 14,061,723 | 13,217,704 |
| Rental expense | 16,812 | 26,703 |
| Operating cost | 5,938 | 5,410 |
| 14,084,473 | 13,249,817 |
During the first quarter of 2015, the Fund recorded also an amount of RON 275,624 representing expenses incurred by the Fund Manager on its behalf (31 March 2014: RON 481,974). These expenses were primarily related to promotional activities for the Fund (investor relations). The recharge of these expenses to the Fund followed the provisions of the Investment Management Agreement and was subject to Board of Nominees' approval.
As at 31 March 2015, the Fund owed an amount of RON 14,288,674 to the Fund Manager (31 December 2014: RON 17,189,421).
There are no other elements of compensation for key management.
The Fund had the following subsidiaries, all of which are incorporated in Romania:
| 31 March 2015 | 31 December 2014 | |
|---|---|---|
| Ownership interest | ||
| Alcom S.A. | 72% | 72% |
| Comsig S.A. | 70% | 70% |
| Primcom S.A. | 76% | 69% |
| Zirom S.A. | 100% | 100% |
On 13 February 2015, Primcom S.A. finalised the registration within the Romanian Central Depositary of its share capital decrease by RON 19,237 through the cancellation of 192,372 shares according with the resolution of the General Shareholders' Meeting held on 17 July 2014. The number of shares owned by Fondul Proprietatea in Primcom S.A., respectively 1,427,188 shares did not change, but the holding percentage increased from 69% to 76%.
In January 2014, Primcom S.A. performed a capital return to its shareholders following the decrease of its share capital by reducing the nominal value of the shares from RON 2.5 per share to RON 0.1 per share.
13. Related parties (continued)
The fair value of investments in subsidiaries is presented in the below table:
| 31 March 2015 | 31 December 2014 | |
|---|---|---|
| Alcom S.A. | 6,695,281 | 4,399,976 |
| Comsig S.A. | 1,538,490 | 1,538,490 |
| Primcom S.A. | 14,757,124 | 12,345,176 |
| Zirom S.A. | 39,338,000 | 39,338,000 |
| 62,328,895 | 57,621,642 |
As at 31 March 2015, the Fund has no commitment or intention to provide financial or other support to its subsidiaries, including commitments or intentions to assist the subsidiaries in obtaining financial support. Also, no financial or other support was provided by the Fund during the reporting periods.
As at 31 March 2015 and 31 December 2014, there is no restriction on the ability of any of the subsidiaries to transfer funds to Fondul Proprietatea in any form of distributions.
During first quarter of 2015, the Fund did not carry out any transaction with its subsidiaries.
As at 31 March 2015 and 31 December 2014, the Fund had three associates, all of them incorporated in Romania:
| 31 March 2015 | 31 December 2014 | |
|---|---|---|
| Ownership interest | ||
| OMV Petrom S.A. | 19% | 19% |
| Societatea Nationala a Sarii S.A. | 49% | 49% |
| Plafar S.A. | 49% | 49% |
The Fund did not carry out any transactions with its associates during the first quarter of 2015 and during the first quarter of 2014.
The main decisions of the shareholders at the 27 April 2015 GSM were the following:
(all amounts are in RON unless otherwise stated)
On 21 January 2015, the Fund's General Meeting of Shareholders approved a new mandate to list the Fund on the London Stock Exchange by 10 July 2015. The Fund's secondary listing through GDR successfully took place on 29 April 2015. The Bank of New York Mellon has been appointed by the Fund to act as depositary bank in relation to the GDR facility.
The GDR facility is limited to one-third of the Fund's issued share capital under the Romanian securities regulations, or 81,228,524 GDRs, each GDR representing 50 shares, and the currency of the GDRs is US dollars.
During the EGM held on 27 April 2015 shareholders approved the decrease of the share capital through the cancellation of 990,855,616 shares repurchased by the Fund during the fourth buyback programme. The shareholders resolution was published in Official Gazette on 12 May 2015. The share capital decrease will be effective after the endorsement by the FSA of the new Constitutive Act that it is expected soon after 15 July 2015.
A law implementing Directive 2011/61/EU on alternative investment fund managers ("AIFM Directive") was published in the Official Gazette of Romania on 23 April 2015. The law will enter into force within 30 days as of its publication in the Official Gazette of Romania. At this stage it is still unclear whether the Fund will qualify as an Alternative Investment Fund ("AIF") under the Romanian law implementing the AIFM Directive. If it is concluded that the Fund qualifies as an AIF, the Fund Manager will be required either to seek authorisation in the United Kingdom and make use of the AIFM Directive passport in order to be able to manage the Fund, or to propose to the shareholders of the Fund to appoint another entity from the Franklin Templeton group that is already authorised under the AIFM Directive.
The managers of an AIF need to comply with the provisions of the law implementing AIFM Directive within 12 months after the law enters into force. As per the Investment Management Agreement, if the Fund Manager will not be able to comply with new legislative requirements within 12 months after the law implementing the AIFM Directive enters into force, including such as may result from the implementation of the AIFM Directive, the Fund will be ultimately entitled to decide with respect to any amendments to the Investment Management Agreement (subject to FSA endorsement, if needed), including the appointment of a new entity as the Fund Manager compliant with the law implementing the AIFM Directive. The Fund Manager will make public its proposed position on the application of the legislation implementing AIFM Directive once the law enters into force.
Fondul Proprietatea signed on 4 May 2015 with Citibank Europe Plc, Dublin – Sucursala Romania a credit facility agreement for up to RON 500 million to be used mainly for distributions to shareholders (buybacks and return of capital). It is intended to be a bridging loan, until the dividends are collected from portfolio companies.
| Item | 31 | Dec ber 20 14 em |
Mar 31 |
ch 5 201 |
Diff ere nce s |
|||||
|---|---|---|---|---|---|---|---|---|---|---|
| % o f th et e n |
% o f th tal e to |
% o f th et e n |
% o f th e |
|||||||
| et ass |
et ass |
Cur ren cy |
RO N |
et ass |
l as tota set |
Cu rren cy |
RO N |
RO N |
||
| I. | Tot al a ts sse |
100 .426 5% |
100 .000 0% |
13,2 93, 182 ,958 .63 |
100 .360 6% |
100 .000 0% |
12, 650 ,623 ,152 .94 |
(64 2,55 9,80 5.69 ) |
||
| 1 | Sec urit ies and rke t in t of wh ich* stru nts mo ney ma me , ou : |
49.3 065 % |
49. 097 2% |
6,52 6,57 0,47 0.26 |
47. 998 0% |
47. 825 5% |
6,0 50,2 21,7 76.2 5 |
(47 1) 6,34 8,69 4.0 |
||
| 1.1. | ritie d m arke t ins trum ents ad mitt ed o r tra ded gula ted rket fro m R nia, t of whi ch: s ecu s an one y m on a re ma oma ou |
49.3 065 % |
49. 097 2% |
6,52 6,57 0,47 0.26 |
47. 998 0% |
47. 825 5% |
- | 6,0 50,2 21,7 76.2 5 |
(47 6,34 8,69 4.0 1) |
|
| 1.1. 1 lis ted sha trad ed i n th e la st 3 0 tr adin g d res ays |
49. 011 2% |
48.8 033 % |
- | 6,48 7,48 8,09 2.22 |
47. 634 2% |
47. 462 9% |
6,0 04,3 57, 691 .00 |
(48 3,13 0,40 1.22 ) |
||
| 2 lis ted sha trad ed i n th e la adin g d 1.1. not st 3 0 tr res |
0.05 54% |
0.05 51% |
- | 7,33 2,7 97.3 5 |
0.1 084 % |
0.1 081 % |
- | 13, 670 ,66 8.95 |
6,3 37,8 71.6 0 |
|
| ays 1.1. t bo nds |
0.23 | 0.23 | - | 80.6 9 |
0.25 54% |
0.2 545 % |
- | 193 6.30 |
443 5.6 1 |
|
| 3 go vern men 1.1. 4 al lotm dmi tted trad ulat ed m ark ent ts n ot a at et |
99% | 88% | - | 31,7 49,5 |
- | 32, ,41 |
,83 | |||
| righ ing on a reg |
- | - | - | - | - | - | - | - | - | |
| 1.2. | fro of w ritie d m arke t ins trum ents ad mitt ed o r tra ded gula ted rket mbe r sta te, out hich s ecu s an one y m on a re ma m a me : |
- | - | - | - | - | - | - | - | - |
| 1.2. 1 lis ted sha trad ed i n th e la st 3 0 tr adin g d res ays |
- | - | - | - | - | - | - | - | - | |
| 1.2. 2 lis ted sha trad ed i n th e la st 3 0 tr adin g d not res ays |
- | - | - | - | - | - | - | - | - | |
| 1.3. | fro ritie d m arke t ins trum ents ad mitt ed o stoc k ex cha sta te n ot a mbe got iate d o othe s ecu s an one y m n a nge m a me r or ne n an r |
|||||||||
| ulat ed ket from ber , tha ular ba sis and is r gniz ed a nd o ed t o th ubli tate t a t op tes reg mar a s no mem era on a reg eco pen e p c, |
||||||||||
| d by the Fin ial S rvis Aut hor ity ( FSA ). app rove anc upe ory |
- | - | - | - | - | - | - | - | - | |
| 2 | New iss ued uriti sec es |
- | - | - | - | - | - | - | - | - |
| 3 | Oth ritie d m arke t ins ntio ned 18 7 le a) of t he Reg ulat ion 15/2 004 t of whi ch: trum ents at art. tter er s ecu s an one y m me no. , ou |
48. 939 8% |
48. 732 1% |
- | 6,47 8,03 0,69 1.25 |
51. 305 2% |
51. 120 7% |
- | 6,4 67, 108 ,875 .63 |
(10 ,92 1,81 5.62 ) |
| - sh t ad mitt ed a ding gula ted ket t tra are s no on a re mar |
48. 939 8% |
48. 732 1% |
- | 6,4 78,0 30, 691 .25 |
51. 305 2% |
51. 120 7% |
- | 6,4 67, 108 ,875 .63 |
(10 ) ,92 1,81 5.62 |
|
| 4 | Ban k de its, out of w hich pos : |
0.82 67% |
0.82 32% |
109 ,424 ,929 .82 |
0.3 490 % |
0.3 478 % |
43, 992 ,332 .07 |
(65 ,432 ,597 .75) |
||
| 4.1 | ban k de its m ade wit h cr edit ins titut ions fro m R nia pos oma |
0.82 67% |
0.82 32% |
- | 109 ,424 ,92 9.82 |
0.3 490 % |
0.3 478 % |
- | 43, 992 ,332 .07 |
(65 ,432 ,59 7.75 ) |
| - in RO N |
0.82 67% |
0.82 32% |
109 ,424 ,92 9.82 |
0.3 490 % |
0.3 478 % |
43, 992 ,332 .07 |
(65 ) ,432 ,59 7.75 |
|||
| - in eur o |
- | - | - | - | - | - | - | - | - | |
| 4.2 | ban k de its m ade wit h cr edit ins titut ions fro n E U s tate pos m a |
- | - | - | - | - | - | - | - | - |
| 4.3 | fro ban k de its m ade wit h cr edit ins titut ions n-E U s tate m a no |
- | ||||||||
| 5 | pos Der ivat ives fina ncia l ins trum ents tra ded gula ted ket on a re mar |
- | - | - | - | - | - | - | - | - |
| 6 | Cur h ou t of whi ch: |
- 0.05 |
- 0.05 |
- | 8.79 | - 0.0 101 % |
- 0.0 101 % |
- | - 10.9 2 |
- 117 |
| nd p rent ts a etty acc oun cas |
20% | 17% | 6,87 9,12 |
1,2 74,0 |
(5,6 05, .87) |
|||||
| RO - in N |
0.05 20% |
0.05 17% |
- | 6,8 77,0 87.9 0 |
0.0 101 % |
0.0 101 % |
- | 1,2 64, 722 .73 |
(5,6 17) 12,3 65. |
|
| - in eur o |
0.00 00% |
0.00 00% |
EUR 295 .30 |
1,32 3.5 7 |
0.0 000 % |
0.0 000 % EUR |
452 .37 |
1,9 94.8 6 |
671 .29 |
|
| - in USD |
0.00 00% |
0.00 00% |
USD 103 .36 |
381 .07 |
0.0 000 % |
USD 0.0 000 % |
588 .59 |
2,4 19.9 9 |
2,0 38.9 2 |
|
| GB - in P |
0.00 00% |
0.00 00% |
GB P 58.5 5 |
336 .25 |
0.0 000 % |
GB 0.0 000 % P |
802 .42 |
4,8 73.3 4 |
4,5 37. 09 |
|
| 7 | Mon arke t ins , oth tha n th ded gula ted rket cord ing rt. 1 01 . (1 ) let g) o f La trum ents tra to a ter ey m ers ose on a re ma , ac par w n o. |
|||||||||
| 297 /20 04 ard ing the ital rket , wi th s ubs ent add ition d a dme nts, t of whi ch: reg cap ma equ s an men ou |
1.23 02% |
1.22 50% |
- | 162 ,839 ,40 1.16 |
0.6 167 % |
0.6 146 % |
- | 77, 743 ,175 .30 |
(85 ,096 ,225 .86) |
|
| - Tr bills wit h di with ori gina l ma turit ies of le han 1 y unt ss t eas ury sco ear |
1.23 02% |
1.22 50% |
- | 162 ,83 9,4 01. 16 |
0.6 167 % |
0.6 146 % |
- | 743 ,175 .30 77, |
(85 ,09 6,22 5.8 6) |
|
| 8 | of O CIU d/o r of UC ITS (A. O.P .C./ O. P.C .) Par ticip atio n tit les .V.M an |
- | - | - | - | - | - | - | - | - |
| 9 | Oth ts o ut o f wh ich: er a sse |
0.07 13% |
0.07 08% |
- | 9,43 8,33 7.35 |
0.0 816 % |
0.0 813 % |
- | 10,2 82,9 82.7 7 |
844 ,645 .42 |
| - di vide nd with hold ing to b d fr Aus trian Ta x A utho ritie tax e re cov ere om s |
0.00 78% |
0.00 78% |
EUR 231 ,495 .58 |
1,03 7,58 6.34 |
0.0 081 % |
0.0 081 % E UR |
231 ,49 5.58 |
1,0 20, 849 .21 |
(16 ,73 7.13 ) |
|
| Sta - tax divi den ds t o be red from the te B udg et on rec ove |
0.00 11% |
0.00 11% |
- | 149 ,764 .00 |
0.0 052 % |
0.0 051 % |
- | 650 ,735 .95 |
500 ,97 1.95 |
|
| fit to be d fr the Sta te B udg - tax et on pro reco vere om |
0.05 54% |
0.05 51% |
- | 7,33 0,44 0.00 |
0.0 582 % |
0.0 580 % |
- | 7,3 30,4 40. 00 |
- | |
| - int ible sets ang as |
0.00 63% |
0.00 63% |
- | 837 ,38 7.74 |
0.0 067 % |
0.0 067 % |
- | 843 ,80 9.48 |
6,4 21. 74 |
|
| t of - ot her ivab les, whi ch: rece ou |
0.00 03% |
0.00 02% |
- | 38,5 31. 79 |
0.0 018 % |
0.0 018 % |
- | 231 ,715 .58 |
193 ,18 3.79 |
|
| - in RO N |
0.00 03% |
0.00 02% |
38,5 31. 79 |
0.0 016 % |
0.0 016 % |
- | 203 ,39 7.9 1 |
164 ,86 6.12 |
||
| - in USD |
- | - | - | 0.0 002 % |
0.0 002 % USD |
6,88 7.43 |
28, 317 .67 |
28, 317 .67 |
||
| id e | 0.00 | - 0.00 |
- | 627 .48 |
0.0 016 % |
0.0 016 % |
205 .55 |
160 5.0 7 |
||
| - pr epa xpe nse s |
04% | 03% | - | 44, | - | ,432 | ,80 | |||
| II. | Tot al l iab ilitie s |
0.42 65% |
0.42 49% |
56,4 82,3 44.5 0 |
0.3 606 % |
0.3 592 % |
45, 439 ,111 .50 |
(11 ,043 ,233 .00) |
||
| 1 | S.A Liab ilitie s in rel atio ith t he p ents of fee s du e to the inv estm ent t co ny ( .I.) n w aym man age men mpa |
0.12 13% |
0.12 08% |
- | 16,0 64,2 03.3 2 |
0.1 116 % |
0.1 112 % |
- | 14,0 61,7 22. 81 |
(2,0 02,4 80.5 1) |
| 2 | Liab ilitie late d to the fee yab le to the de itary ba nk s re s pa pos |
0.00 15% |
0.00 15% |
- | 201 ,047 .17 |
0.0 009 % |
0.0 009 % |
- | 112 ,260 .55 |
(88 ,786 .62) |
| 3 | Liab ilitie late d to the fee yab le to inte diar ies s re s pa rme |
- | - | - | - | - | - | - | - | - |
| 4 | Liab ilitie late d to issio nd o the r ba nk s ices s re co mm ns a erv |
- | - | - | - | - | - | - | - | - |
| 5 | Inte yab le rest pa |
- | - | - | - | - | - | - | - | - |
| 6 | Liab ilitie late d to iss osts s re uan ce c |
- | - | - | - | - | - | - | - | - |
| 7 | Liab ilitie s in rel atio ith t he f /co issio ns t o F SA n w ees mm |
0.00 88% |
0.00 88% |
- | 1,16 4,8 64.6 3 |
0.0 079 % |
0.0 079 % |
- | 993 ,87 1.21 |
(17 0,99 3.42 ) |
| 8 | Liab ilitie late d to dit f s re au ees |
- | - | - | - | - | - | - | - | - |
| 9 | Oth er L iabi litie f wh ich: ut o s, o |
0.29 49% |
0.29 38% |
- | 39,0 52,2 29.3 8 |
0.2 402 % |
0.2 392 % |
- | 30,2 71,2 56.9 3 |
(8,7 5) 80,9 72.4 |
| pita l ret to b e d istri bute d to sha reh olde - ca urn rs |
0.08 63% |
0.08 60% |
- | 11,4 34,9 03.6 0 |
0.0 860 % |
0.0 856 % |
- | 10, 835 ,16 7.05 |
(59 9,73 6.55 ) |
|
| - di vide nds yab le pa |
0.04 12% |
0.04 10% |
- | 5,45 5,3 06. 19 |
0.0 464 % |
0.0 462 % |
- | 5,8 42, 091 .43 |
386 ,78 5.24 |
|
| ovis ions for risk d ex - pr s an pen ses |
0.1 139 % |
0.1 135 % |
- | 15,0 85,9 41. 78 |
0.0 908 % |
0.0 905 % |
- | 11, 449 ,20 9.18 |
(3,6 .60) 36, 732 |
|
| yab les rela ted to b uyb ack der lem sett ent - pa s un |
0.02 62% |
0.02 61% |
- | 3,4 68, 113 .79 |
0.0 042 % |
0.0 042 % |
- | 534 ,77 1.39 |
(2,9 33,3 42.4 0) |
|
| larie d re late d co ntrib utio - sa s an ns |
0.00 02% |
0.00 02% |
25, 420 .00 |
0.0 002 % |
0.0 002 % |
- | 26, 234 .00 |
814 .00 |
||
| Sta - VA T pa yab le to te B udg et |
0.00 38% |
0.00 38% |
- | 499 ,69 6.28 |
0.0 006 % |
0.0 006 % |
74,3 35.6 9 |
(42 9) 5,3 60.5 |
||
| - ot her liab ilitie ut o f wh ich: |
0.02 33% |
0.02 32% |
- | 3,08 2,8 47. 74 |
0.0 120 % |
0.0 119 % |
- | 1,5 09,4 48. 19 |
(1,5 73,3 99.5 5) |
|
| s, o - in RO N |
0.02 22% |
0.02 | - | 636 .95 |
0.0 116 % |
0.0 115 % |
- | 739 .90 |
97. | |
| - in | 21% | - | 2,9 38, |
- | 1,4 58, |
(1,4 79,8 05) |
||||
| eur o |
0.00 04% |
0.00 04% |
EUR 11,4 99.0 0 |
51,5 39. 67 |
0.0 004 % |
0.0 004 % EUR |
1 1,49 9.00 |
50, 708 .29 |
(83 ) 1.38 |
|
| - in GB P |
0.00 07% |
0.00 07% |
GB P 16,1 36.3 6 |
92,6 71. 12 |
- | - G BP |
- | 0.00 | (92 ,67 1.12 ) |
|
| III. | Net As Va lue (I - II) set |
100 .000 0% |
99.5 751 % |
13,2 36,7 00,6 14.1 |
3 100 .000 0% |
99. 640 8% |
12, 605 ,184 ,04 1.44 |
(63 1,51 6,57 2.69 ) |
* = Includes also the value of holdings in companies admitted to trading on Rasdaq market
| Item | 31 Mar ch 201 5 |
31 Dec ber 20 14 em |
Diff ere nce s |
|---|---|---|---|
| Net As set Va lue |
12,6 05, 184 ,04 1.44 |
13,2 36,7 00,6 14.1 3 |
(63 1,51 6,57 2.6 9) |
| Num ber of o and ing sha utst res |
10,7 67,8 37,6 02 |
10,9 15,9 75,2 73 |
(14 1) 8,13 7,67 |
| Uni tary t as set valu ne e |
1.17 06 |
1.21 25 |
(0.0 419 ) |
1.1listed shares traded in the last 30 trading days
| Sta ke i n F ond ul |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dat f th e la st e o |
No. of sha res |
Sta ke i n th e is r's sue |
Pro prie tate a to tal Sta ke i n F ond ul P riet ate rop a |
|||||||||
| Issu er |
Sym bol |
trad ing ssio se n |
held No |
min al v alu e |
Sha alu re v e |
Tot al v alu e |
ital cap |
et ass |
net set Eva luat ion tho d* as me |
|||
| Sla S.A Alro tina |
ALR | 31/ /20 Mar 15 |
72,8 84,7 14 |
0.5 | 1.0 500 |
76, 528 ,949 .70 |
10. 21% |
0.60 49% |
% C 0.6 071 losi rice ng p |
|||
| Ban ca T ilva nia S.A rans |
TLV | 31/ Mar /20 15 |
75,0 70,5 21 |
1 | 2.1 000 |
157 ,648 ,094 .10 |
2.8 7% |
1.24 62% |
1.2 507 % C losi rice ng p |
|||
| BRD -Gr e S ocie te G rale S.A oup ene |
BRD | 31/ Mar /20 15 |
25,3 87,4 56 |
1 | 9.2 500 |
234 ,833 ,968 .00 |
3.6 4% |
1.85 63% |
% C losi rice 1.8 630 ng p |
|||
| Con S.A pet |
CO TE |
31/ /20 Mar 15 |
524 ,366 |
3.3 | 63. 000 0 |
33, 035 ,058 .00 |
6.0 5% |
0.26 11% |
% C 0.2 621 losi rice ng p |
|||
| IOR S.A |
IOR B |
23/ Mar /20 15 |
2,62 2,2 73 |
0.1 | 0.1 900 |
498 ,23 1.87 |
2.8 1% |
0.00 39% |
0.0 040 % R efe rice - A pri ren ce p ver age ce |
|||
| S.A Nuc lear elec trica |
SN N |
31/ /20 Mar 15 |
27,4 08,3 81 |
10 | 7.3 000 |
200 ,08 1,18 1.30 |
9.0 9% |
1.58 16% |
% C 1.5 873 losi rice ng p |
|||
| Oil Ter min al S .A. |
OIL | 31/ Mar /20 15 |
36,7 96,0 26 |
0.1 | 0.0 895 |
3,2 93,2 44.3 3 |
6.3 1% |
0.02 60% |
0.0 261 % C losi rice ng p |
|||
| OM V P m S .A. etro |
SN P |
31/ Mar /20 15 |
10,7 58,6 48, 186 |
0.1 | 0.3 633 |
3,9 08,6 16,8 85.9 7 |
18. 99% |
30.8 966 % |
31. 008 0% Clo sing pri ce |
|||
| ce S Pala .A. |
PAC Y |
30/ /20 Mar 15 |
5,83 2,4 82 |
0.1 | 0.2 000 |
1,1 66,4 96.4 0 |
15. 42% |
0.00 92% |
efe 0.0 093 % R rice - A pri ren ce p ver age ce |
|||
| Prim S.A com |
PRI B |
23/ Mar /20 15 |
1,42 7,18 8 |
0.1 | 10. 340 0 |
14, 757 ,123 .92 |
76. 03% |
0.1 167 % |
0.1 171 % R efe rice - A pri ren ce p ver age ce |
|||
| Rom o S .A. aer |
RO RX |
27/ Feb /20 15 |
1,31 1,69 1 |
2.5 | 17. 510 0 |
22, 967 ,709 .41 |
20. 99% |
0.18 16% |
0.1 822 % R efe rice - A pri ren ce p ver age ce |
|||
| S.A Rom gaz |
SNG | 31/ /20 Mar 15 |
38,5 42,9 60 |
1 | 35. 050 0 |
1,3 50, 930 ,748 .00 |
10. 00% |
10.6 788 % |
Clo 10. 717 3% sing pri ce |
|||
| Tot al |
6,00 4,35 7,69 1.00 |
47.4 629 % |
47. 634 2% |
|||||||||
* = According to the letter received from the FSA in December 2013, the securities traded on Rasdaq market (part of BVB) should be valued based on the Reference Price method as at NAV date, respectively the closing price for the securities listed on section RGBS of Rasdaq and the average price for the securities listed on sections XMBS and UNLS of Rasdaq.
| Issu er |
Sym bol |
Dat f th e la st e o trad ing ssio se n |
No. of sha he ld res |
Nom ina l val ue |
Sha alu re v e |
Tot al v alu e |
Sta ke i n th e issu er's pita l ca |
Sta ke i n F ond ul Pro prie tate a to tal et ass |
Sta ke i n F ond ul Pro prie tate et a t Ev alu atio eth od a n sse n m |
|---|---|---|---|---|---|---|---|---|---|
| S.A Alc om |
ALC Q |
9/Ja n/20 15 |
89,2 49 |
2.5 | 75. 018 0 |
6,6 95,2 81.4 8 |
71. 89% |
0.05 29% |
% S /sha 0.0 531 har eho lder uity s eq re |
| For S.A sev |
FOR S |
26/ Nov /20 09 |
954 ,376 |
2.5 | 6.4 104 |
6,1 17,9 31.9 1 |
26. 50% |
0.04 84% |
0.0 485 % S har eho lder uity /sha s eq re |
| Mec on S .A. |
ME CP |
1/Ju l/20 14 |
60,0 54 |
11. 6 |
4.0 000 |
240 ,216 .00 |
12. 51% |
0.00 19% |
0.0 019 % F air v alue / sh (las ding pri ce) t tra are |
| b S Rom plum .A. |
RO MR |
5/O ct/2 001 |
1,59 5,52 0 |
2.5 | 0.0 000 |
0.0 0 |
33. 26% |
0.00 00% |
ro ( ) 0.0 000 % P rice d at y in ins olve ze com pan ncy |
| SIF I CJ AG RO S.A |
CO CL |
9/O ct/2 013 |
256 ,116 |
2.5 | 2.4 100 |
617 ,239 .56 |
11. 36% |
0.00 49% |
Fair lue/ sha re ( Sha rice valu atio for port va re p as per n re 0.0 049 % with dra wal ced ) pro ure |
| Tot al |
13,6 70,6 68.9 5 |
0.10 81% |
0.1 084 % |
Unlisted shares
| Acq uis itio n |
Sta ke i n |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| pric e (t l pr ice ota |
the | Sta ke i n F ond ul |
Sta ke i n F ond ul |
||||||
| No. of |
Dat f e o |
of a isit ion of cqu |
issu er's |
Pro prie tate a to tal |
Pro prie tate et a n |
||||
| Issu er |
sha he ld res |
uis itio n * acq |
sha ) Sh res |
lue are va |
Tot al v alu e |
ital cap |
et ass |
et C y st atu ass om pan s |
Eva luat ion tho d me |
| Aer rtul Inte rnat iona l Mi hail Ko galn icea Co nsta nta opo nu - |
|||||||||
| S.A | 23, 159 |
19/J ul/2 005 |
1,4 90,8 98 |
98. 449 8 |
2,2 79,9 98.9 2 |
20. 00% |
0.0 180 % |
0.0 181 % U nlis ted ies, in f tion com pan unc |
/ sh (Va ort) Fair lue lue er i nde den t va luat or's va are as p pen rep |
| Aer rtul Inte iona l Tim isoa Tra ian Vui a S .A. rnat opo ra - |
32,0 16 |
19/J ul/2 005 |
2,6 52,5 88 |
51. 764 6 |
1,6 57,2 95.4 3 |
20. 00% |
0.0 131 % |
0.0 131 % U nlis ted ies, in f tion com pan unc |
Sha reh olde quit y/sh rs e are |
| BAT Se rvic e S .A. |
194 ,022 |
19/J ul/2 005 |
656 ,686 |
0.0 000 |
0.0 0 |
33. 00% |
0.0 000 % |
Dis solu tion 0.00 00% |
Pric ed a t ze ro |
| Cet S.A atea |
354 ,468 |
19/J ul/2 005 |
118 ,840 |
1.0 248 |
363 ,258 .81 |
20. 43% |
0.0 029 % |
0.00 29% Unl iste d co nies , in fun ctio mpa n |
Sha y/sh reh olde quit rs e are |
| Fair lue / sh (Sh hold ers' uity adj d w ith d ivid end uste va are are eq s |
|||||||||
| CN Adm inis ia C lelo r Na viga bile S.A trat ana |
203 ,160 |
19/J ul/2 005 |
15, 194 ,209 |
79. 968 2 |
16, 246 ,339 .51 |
20. 00% |
0.1 284 % |
0.12 89% Unl iste d co nies , in fun ctio mpa n |
dec lare d/ s har e) |
| Fair lue / sh (Sh hold ers' uity adj d w ith d ivid end uste va are are eq s |
|||||||||
| CN Adm inis ia P rilor Du ii Fl uvia le S .A. trat ortu nar |
27,5 54 |
19/J ul/2 005 |
675 ,810 |
128 .519 4 |
3,5 41,2 23.5 5 |
20. 00% |
0.0 280 % |
0.02 81% Unl iste d co nies , in fun ctio mpa n |
dec lare d/ s har e) |
| CN Adm inis ia P rilor Du ii M arit ime S.A trat ortu nar |
56,6 75 |
19/J ul/2 005 |
1,7 06,0 51 |
0.0 000 |
0.0 0 |
7.7 0% |
0.0 000 % |
Unl iste d co nies , in fun ctio 0.00 00% mpa n |
Fair lue/ sha Nil va re: |
| CN Adm inis trat ia P ortu rilor Ma ritim e S .A. |
2,65 1,11 3 |
19/J ul/2 005 |
65, 441 ,294 |
50. 014 4 |
132 ,593 ,826 .03 |
19. 99% |
1.0 481 % |
1.05 19% Unl iste d co nies , in fun ctio mpa n |
Fair lue / sh (Va lue er i nde den t va luat or's ort) va are as p pen rep |
| CN Aer i Bu sti S .A. ** rtur opo cure |
2,87 5,44 3 |
5/F eb/2 010 |
131 ,168 ,263 |
115 .559 9 |
332 ,285 ,905 .54 |
20. 00% |
2.6 266 % |
2.63 61% Unl iste d co nies , in fun ctio mpa n |
Fair lue / sh (Va lue er i nde den luat or's ort) t va va are as p pen rep |
| Com plex ul E ic O lten ia S .A. **** get ner |
27, 387 ,940 |
1/M ay/2 3 012 |
670 ,353 ,852 |
3.9 606 |
108 ,472 ,675 .16 |
21. 55% |
0.8 574 % |
Unl iste d co nies , in fun ctio 0.86 05% mpa n |
Fair lue / sh (Va lue er i nde den luat or's ort) t va va are as p pen rep |
| Com sig S.A |
75,6 55 |
19/J ul/2 005 |
132 ,633 |
20. 335 6 |
1,5 38,4 89.8 2 |
69. 94% |
0.0 122 % |
0.0 122 % U nlis ted ies, in f tion com pan unc |
Sha reh olde quit y/sh rs e are |
| E.O N D istri buti e R nia S.A . * oma |
56,7 49, 014 |
19/J ul/2 005 |
169 ,541 ,165 |
790 7.7 |
441 ,450 ,579 .91 |
18. 34% |
3.4 896 % |
3.50 21% Unl iste d co nies , in fun ctio mpa n |
Fair lue / sh (Va lue er i nde den luat or's ort) t va va are as p pen rep |
| E.O S.A N E ie R nia nerg oma |
9,90 3,52 4 |
19/J ul/2 005 |
45, 765 ,358 |
13. 520 4 |
133 ,899 ,605 .89 |
13. 39% |
1.0 584 % |
fun 1.06 23% Unl iste d co nies , in ctio mpa n |
/ sh (Va ort) Fair lue lue er i nde den t va luat or's va are as p pen rep |
| Elec trica Dis trib utie Mu ia N ord S.A nten |
7,79 6,02 2 |
19/J ul/2 005 |
165 ,221 ,14 1 |
30. 220 5 |
235 ,599 ,682 .85 |
21. 99% |
1.8 624 % |
1.86 91% Unl iste d co nies , in fun ctio mpa n |
Fair lue / sh (Va lue er i nde den luat or's ort) t va va are as p pen rep |
| Elec trica Dis trib utie Tra nsil ia N ord S.A van |
8,16 7,8 13 |
19/J ul/2 005 |
113 ,299 ,904 |
24. 682 2 |
201 ,599 ,594 .03 |
22. 00% |
1.5 936 % |
1.59 93% Unl iste d co nies , in fun ctio mpa n |
Fair lue / sh (Va lue er i nde den luat or's ort) t va va are as p pen rep |
| ia S ud S Elec trica Dis trib utie Tra nsil .A. van |
9,32 7,28 2 |
19/J ul/2 005 |
125 ,918 ,629 |
22. 139 3 |
206 ,499 ,494 .38 |
21. 99% |
1.6 323 % |
fun 1.63 82% Unl iste d co nies , in ctio mpa n |
/ sh (Va ort) Fair lue lue er i nde den t va luat or's va are as p pen rep |
| Elec trica Fu rniz S.A . *** are |
1,36 6,4 12 |
22/J ul/2 011 |
17, 819 ,672 |
92. 481 6 |
126 ,367 ,968 .02 |
22. 00% |
0.9 989 % |
1.00 25% Unl iste d co nies , in fun ctio mpa n |
Fair lue / sh (Va lue er i nde den luat or's ort) t va va are as p pen rep |
| Elec tia Elco Clu j S. A. troc truc ons |
322 ,530 |
19/J ul/2 005 |
319 ,656 |
2.0 900 |
674 ,087 .70 |
7.6 1% |
0.0 053 % |
0.00 53% Unl iste d co nies , in fun ctio mpa n |
Fair lue/ sha re ( Sel ling pri ce) va |
| t S. ENE L D istri buti e B A. ana |
9,22 0,64 4 |
19/J ul/2 005 |
141 ,578 ,929 |
69. 462 7 |
640 ,490 ,827 .98 |
24. 12% |
5.0 629 % |
fun 5.08 12% Unl iste d co nies , in ctio mpa n |
/ sh (Va ort) Fair lue lue er i nde den t va luat or's va are as p pen rep |
| ENE L D istri buti e D obr a S .A. oge |
6,75 3,12 7 |
19/J ul/2 005 |
114 ,760 ,053 |
58. 772 0 |
396 ,894 ,780 .04 |
24. 09% |
3.1 374 % |
3.14 87% Unl iste d co nies , in fun ctio mpa n |
Fair lue / sh (Va lue er i nde den luat or's ort) t va va are as p pen rep |
| Ene l Di strib utie Mu ia S .A. nten |
3,25 6,39 6 |
19/J ul/2 005 |
107 ,277 ,263 |
143 .032 0 |
465 ,768 ,832 .67 |
12. 00% |
3.6 818 % |
3.69 51% Unl iste d co nies , in fun ctio mpa n |
Fair lue / sh (Va lue er i nde den luat or's ort) t va va are as p pen rep |
| S.A Ene l En ie M unte nia erg |
444 ,054 |
19/J ul/2 005 |
2,8 33,7 69 |
146 .702 8 |
65, 143 ,965 .15 |
12. 00% |
0.5 149 % |
in f 0.5 168 % U nlis ted ies, tion com pan unc |
/ sh (Va ort) Fair lue lue er i nde den t va luat or's va are as p pen rep |
| ENE L E gie S.A ner |
1,68 0,00 0 |
19/J ul/2 005 |
26, 124 ,808 |
44. 272 0 |
74, 376 ,960 .00 |
12. 00% |
0.5 879 % |
0.59 01% Unl iste d co nies , in fun ctio mpa n |
Fair lue / sh (Va lue er i nde den luat or's ort) t va va are as p pen rep |
| FEC NE S.A |
778 ,442 |
19/J ul/2 005 |
0 | 0.0 000 |
0.0 0 |
12. 12% |
0.0 000 % |
0.00 00% Ban krup tcy |
Pric ed a t ze ro |
| GD F S En y R ania S.A uez erg om |
2,38 1,86 3 |
19/J ul/2 005 |
62, 522 ,462 |
193 .680 7 |
461 ,320 ,893 .14 |
11. 99% |
3.6 466 % |
3.65 98% Unl iste d co nies , in fun ctio mpa n |
Fair lue / sh (Va lue er i nde den t va luat or's ort) va are as p pen rep |
| Ger ovit al C etic s S .A. osm |
1,35 0,98 8 |
19/J ul/2 005 |
340 ,996 |
0.0 000 |
0.0 0 |
9.7 6% |
0.0 000 % |
0.00 00% Dis solu tion |
Pric ed a t ze ro |
| Hid lect rica S.A roe |
89,3 78,2 35 |
19/J ul/2 005 |
3,1 07,6 67,9 96 |
24. 369 4 2 |
,178 ,093 ,960 .01 |
19. 94% |
17. 217 3% |
% J udic ial r isat ion 17.2 794 eor gan |
Fair lue / sh (Va lue er i nde den luat or's ort) t va va are as p pen rep |
| Pet rote l - L uko il S .A. |
2,15 2,2 91 |
19/J ul/2 005 |
2,7 87,3 16 |
0.0 000 |
0.0 0 |
1.1 8% |
0.0 000 % |
0.00 00% Unl iste d co nies , in fun ctio mpa n |
Pric ed a t ze ro ( ativ uity ) neg e eq |
| Plaf ar S .A. |
132 ,784 |
28/J un/2 007 |
3,1 60,3 29 |
13. 811 9 |
1,8 33,9 99.3 3 |
48. 99% |
0.0 145 % |
0.0 145 % U nlis ted ies, in f tion com pan unc |
Fair lue / sh (Va lue er i nde den luat or's ort) t va va are as p pen rep |
| Pos ta R na S .A. oma |
14,8 71,9 47 |
19/J ul/2 005 |
84, 664 ,380 |
3.7 584 |
55, 894 ,725 .60 |
25. 00% |
0.4 418 % |
Unl iste d co nies , in fun ctio 0.44 34% mpa n |
Fair lue / sh (Va lue er i nde den luat or's ort) t va va are as p pen rep |
| Sal ubr iser v S .A. |
43,2 63 |
19/J ul/2 005 |
207 ,60 1 |
0.0 000 |
0.0 0 |
17. 48% |
0.0 000 % |
0.00 00% Inso lven cy |
Pric ed a t ze ro |
| Sim S.A tex |
132 ,859 |
28/J un/2 007 |
3,0 59,8 58 |
0.0 000 |
0.0 0 |
30. 00% |
0.0 000 % |
0.00 00% Jur idic al re anis atio org n |
Pric ed a t ze ro |
| Soc S.A S.A ieta tea Nat iona la a . rii |
2,00 5,88 4 |
28/J un/2 007 |
76, 347 ,715 |
71. 231 4 |
142 ,88 1,92 5.56 |
48. 99% |
1.1 294 % |
fun 1.13 35% Unl iste d co nies , in ctio mpa n |
/ sh (Va ort) Fair lue lue er i nde den t va luat or's va are as p pen rep |
| Wo rld T rad e C ente r Bu sti S .A. cure |
198 ,860 |
19/J ul/2 005 |
42, 459 |
0.0 000 |
0.0 0 |
19. 90% |
0.0 000 % |
0.00 00% Inso lven cy |
Pric ed a t ze ro |
| Pric ed a ro ( lack of ual fina ncia l sta for the ded t ze tem ents ann yea r-en |
|||||||||
| Wo rld T rad e H l S.A ote |
17,9 12 |
19/J ul/2 005 |
17, 912 |
0.0 000 |
0.0 0 |
19. 90% |
0.0 000 % |
0.00 00% Unl iste d co nies , in fun ctio mpa n |
31 Dec ber 201 3) em |
| Ziro m S .A. |
4,73 5,92 1 |
28/J un/2 007 |
47, 146 ,452 |
8.3 063 |
39, 337 ,980 .60 |
100 .00% |
0.3 110 % |
% U nlis ted ies, in f tion 0.3 121 com pan unc |
Fair lue / sh (Va lue er i nde den luat or's ort) t va va are as p pen rep |
Total 5,308,016,947 6,467,108,875.63 51.1207% 51.3052% Legend:
* = where the date of acquisition is shown as earlier than Fondul Proprietatea's date of incorporation (28 December 2005), the date of acquistion refers to the date of publishing in the Official Gazette of Law no. 247 / 19 July 2005, which determined that these investments would be transferred to Fondul Proprietatea on
its future incorporation. ** = company formed as a result of the merger between CN "Aeroportul International Henri Coanda - Bucuresti" S.A. and S.N. "Aeroportul International Bucuresti Baneasa - Aurel Vlaicu" S.A.
*** = company formed as a result of the merger between S.C. Electrica Furnizare Transilvania Nord S.A., S.C. Electrica Furnizare Transilvania Sud S.A. and S.C. Electrica Furnizare Muntenia Nord S.A.
**** = company formed as a result of the merger between S.C. Complexul Energetic Turceni S.A., S.C. Complexul Energetic Craiova S.A., S.C. Complexul Energetic Rovinari S.A., Societatea Nationala a Lignitului Oltenia S.A.
***** = on 31 December 2014, E.ON Moldova Distribuţie S.A. (absorbed company) merged into E.ON Gaz Distribuţie S.A. (absorbing company) and the name of the combined entity became E.ON Distribuţie România S.A.
| Ser ies and mb f th nu er o e |
Cum ulat ive |
Sta ke i n F ond ul Pro prie tate a |
Sta ke i n F ond ul Pro prie tate et a n |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| issu e |
No of i s D nst ent rum |
of uis itio ate acq n |
Mat urit y d ate |
Init ial v alu e |
Dai ly in tere st |
inte t res |
Cu lue t va rren |
l as tota set |
et ass |
Inte dia ry b ank rme |
Eva luat ion tho d me |
| RO 141 5CT N07 3 |
1,86 6 |
30/J ul/2 014 |
27/ May /20 15 |
9,1 99,2 42. 94 |
434 .41 |
106 ,430 .16 |
9,3 05,6 73. 11 |
0.0 736 % |
0.0 738 % |
Rai ffeis Ban k en |
uisi tion late d w ith t he r elat |
| RO 141 5CT N08 1 |
5,60 0 |
8/A ug/2 014 |
9/Ju n/20 15 |
27, 544 ,934 .72 |
1,4 92.0 2 |
352 ,116 .09 |
27, 897 ,050 .81 |
0.2 205 % |
0.2 213 % |
Ban ca C rcia la R ome om ana |
Acq pri ed ce c umu dail ince the uisi tion da tere st s te |
| RO 5CT 141 N0B 1 |
8,16 9 |
7/A ug/2 014 |
10/A ug/2 015 |
39, 998 ,773 .29 |
2,3 24. 80 |
541 ,678 .09 |
40, 540 ,45 1.38 |
0.3 205 % |
0.3 216 % |
D G pe S te G BR ocie rale rou ene |
y in acq |
| Tot al |
43, 175 .30 77,7 |
0.6 146 % |
0.6 167 % |
| Dat f th e o e |
Cum ulat ed |
Sta ke i n F P |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| last din tra g |
No. of Dat f e o |
Dai ly |
Cum ulat ed |
dis nt/ cou |
l tota |
Sta ke i n F P |
|||||||
| Issu er |
ISIN de co |
sio inst ses n |
uis itio ent rum s acq n |
Co n d ate upo |
Due da te |
Init ial v alu e |
inte t res |
inte t res |
miu pre m |
Ma rke ice Cu lue t pr t va rren |
ets ass |
net set as |
Eva luat ion tho d me |
| Min istry of Pub lic F inan ce |
RO 101 5DB N01 0 |
8/D ec/2 014 |
3,00 0 7 /Au g/20 14 |
30/ Apr /20 14 |
30/ Apr /20 15 |
31, 365 ,692 .58 |
4,9 31.5 1 1 |
,656 ,986 .30 |
- | 10,1 78.8 1 3 2,1 93,4 16.3 0 |
0.2 545 % |
0.2 554 % |
Clo sing pri ce ( Gro rice ) ss p |
| Tot al |
32, 193 ,416 .30 |
0.2 545 % |
0.2 554 % |
| Sta ke i n F ond ul |
Sta ke i n F ond ul P riet ate rop a |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nam f th e b ank e o |
Sta rtin g d ate |
Mat urit y d ate |
Init ial v alu e |
Dai ly in tere st |
Cu mu |
lativ e in tere st |
Cu lue t va rren |
Pro prie tal tate a to et ass |
net set as |
Eva luat ion tho d me |
||
| Ban ca C rcia la R ome oma na |
31- r.-2 015 ma |
1-ap r.-2 015 |
RO N 19,1 00,0 00.0 0 |
RO N |
981 .53 |
RO N |
981 .53 |
RO N |
19,1 00,9 81.5 3 |
0.15 10% |
0.1 515 % |
Ban k de it va lue ulat ed w ith t he pos cum |
| BRD G pe S ocie te G rale rou ene |
31- r.-2 015 ma |
1-ap r.-2 015 |
R ON 9,90 1,38 2.2 0 |
RO N |
517 .07 |
RO N |
517 .07 |
RO N |
9,90 1,89 9.27 |
0.07 83% |
0.0 786 % |
rela ted dail y in st fo r th riod fro tere e pe m |
| G pe S te G BRD ocie rale rou ene |
31- r.-2 015 ma |
1-ap r.-2 015 |
ON R 1 4,9 88,5 43. 63 |
RO N |
907 .64 |
RO N |
907 .64 |
RO N |
14,9 89,4 51.2 7 |
0.1 185 % |
0.1 189 % |
ting da star te |
| TOT AL |
43,9 92,3 32.0 7 |
0.3 478 % |
0.3 490 % |
| Dec ber 31 20 13 em |
Dec ber 31 20 14 em |
Mar ch 5 31 201 |
|
|---|---|---|---|
| Net As set |
15,0 13,7 42, 081 .74 |
13,2 36,7 00,6 14.1 3 |
12,6 05, 184 ,04 1.44 |
| NAV /sha re |
1.24 36 |
1.21 25 |
1.17 06 |
Franklin Templeton Investment Management Ltd United Kingdom Bucharest Branch, acting as Sole Administrator on behalf of FONDUL PROPRIETATEA S.A. BRD Groupe Societe Generale
Oana Truța Marius Nechifor Claudia Ionescu Victor Strâmbei
Legal representative Compliance Officer Director Manager Depositary Department
Franklin Templeton Investment Management Limited Bucharest Branch Premium Point 78-80 Buzesti Street, 1st District Bucharest 011017 Romania
Fondul Proprietatea S.A. Premium Point (7th Floor) 78-80 Buzesti Street, 1st District Bucharest 011017 Romania
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.