Investor Presentation • Nov 27, 2014
Investor Presentation
Open in ViewerOpens in native device viewer
An integrated energy operator focused on exploration and production
To be an integrated energy player recognised for its exploration and production activities, delivering sustainable value.
To strengthen our exploration and production activities in order to deliver profitable and sustainable growth, based on efficient and competitive Iberian businesses, by a solid financial capacity.
To learn more, visit at www.galpenergia.com.
| Executive summary 4 | |
|---|---|
| Key figures 5 | |
| Exploration and production activities 6 | |
| Operating and Financial Performance 9 | |
| 1.Market environment 9 | |
| 2.Operating performance10 | |
| 2.1 Exploration & Production 10 | |
| 2.2 Refining & Marketing 12 | |
| 2.3. Gas & Power 13 | |
| 3. Financial performance14 | |
| 3.1. Profit & loss 14 | |
| 3.3. Cash flow 17 | |
| 3.4. Financial position 18 | |
| 3.5. Financial debt 18 | |
| The Galp Energia share 20 | |
| Additional information21 | |
| 1. Basis of presentation 21 | |
| 2. Reconciliation of IFRS and replacement cost adjusted figures22 | |
| 2.1. Replacement cost adjusted Ebitda by segment 22 | |
| 2.2. Replacement cost adjusted Ebit by segment 22 | |
| 3. Replacement cost adjusted turnover 23 | |
| 4. Non-Recurrent items23 | |
| 5. Consolidated financial statements 25 | |
| 5.1. IFRS consolidated income statement 25 | |
| 5.2. Consolidated financial position 26 | |
| 6. Additional Information – Consolidated financial statements27 |
During the first nine months of 2014, Galp Energia continued to implement its strategy, focused on the growth of its Exploration & Production (E&P) business and on optimising the Refining & Marketing (R&M) and Gas & Power (G&P) businesses.
Regarding exploration and appraisal, it should be noted, in Brazil, the ongoing execution of the Iara evaluation plan, in BM-S-11, as well as the conclusion of the drilling of the Apollonia appraisal well in block BM-S-24, which confirmed both the extension of the Júpiter discovery and the quality of the reservoir. Also in the pre-salt of Santos basin, Galp Energia and its partners resumed the drilling of the Carcará Extension appraisal well in September which aims to assess the resource potential of the Carcará discovery. In Mozambique, it is worth mentioning the conclusion of the Coral-4 appraisal well in Area 4 of the Rovuma basin. In Morocco, Galp Energia concluded the drilling of the TAO-1 well, where no hydrocarbons were found.
Development activities proceeded in the period, namely in the Lula/Iracema field, in block BM-S-11, where FPSO Cidade de Paraty (FPSO #2) reached full production capacity. The FPSO Cidade de Mangaratiba (FPSO #3) arrived at the Iracema South area in the third quarter, where it started production during October.
Replacement cost adjusted (RCA) Ebitda during the first nine months of 2014 increased 5% year on year (yoy) to €915 million (m) as the results from the E&P and G&P businesses improved, following the increased production of oil and natural gas and the increase of LNG sales in the international markets.
Capital expenditure in the first nine months of 2014 amounted to €776 m, of which c.90% were allocated to exploration and production activities, namely to the development of Brazil's Lula/Iracema field.
Net debt at the end of September 2014 amounted to €2,438 m, or €1,583 m considering the loan to Sinopec as cash and equivalents, in which case, net debt to Ebitda was 1.3x.
€ m (RCA)
| Nine Months | |||||
|---|---|---|---|---|---|
| 2013 | 2014 | Chg. | % Chg. | ||
| Ebitda | 869 | 915 | 4 6 |
5.3% | |
| Exploration & Production | 287 | 342 | 5 5 |
19.3% | |
| Refining & Marketing | 247 | 221 | (27) | (10.8%) | |
| Gas & Power | 319 | 337 | 1 7 |
5.4% | |
| Ebit | 441 | 516 | 7 6 |
17.2% | |
| Exploration & Production | 141 | 231 | 9 0 |
63.6% | |
| Refining & Marketing | 2 5 |
(6) | (31) | n.m. | |
| Gas & Power | 262 | 279 | 1 7 |
6.6% | |
| Net profit | 218 | 236 | 1 8 |
8.0% | |
| Capex | 728 | 776 | 4 9 |
6.7% | |
| Net debt including loan to Sinopec1 | 1,305 | 1,583 | 278 | 21.3% | |
| Net debt inc. loan to Sinopec to Ebitda1 | 1.2x | 1.3x | 0.2x | n.m. | |
1Loan to Sinopec considered as cash and cash equivalents.
| Nine Months | ||||
|---|---|---|---|---|
| 2013 | 2014 Chg. |
|||
| Average working interest production (kboepd) | 24.3 | 28.5 | 4.3 | 17.5% |
| Average net entitlement production (kboepd) | 20.5 | 24.9 | 4.4 | 21.6% |
| Oil and gas average sale price (USD/boe) | 98.2 | 98.8 | 0.5 | 0.5% |
| Crude processed (kbbl) | 66,180 | 55,052 | (11,128) | (16.8%) |
| Galp Energia refining margin (USD/bbl) | 2.3 | 2.4 | 0.1 | 4.0% |
| Oil sales to direct clients (mton) | 7.0 | 6.9 | (0.1) | (1.2%) |
| NG supply sales to direct clients (mm3 ) |
2,925 | 2,791 | (134) | (4.6%) |
| NG/LNG trading sales (mm3 ) |
2,225 | 2,796 | 571 | 25.7% |
| Sales of electricity to the grid1 (GWh) |
1,417 | 1,216 | (201) | (14.2%) |
| Nine Months | ||||
|---|---|---|---|---|
| 2013 | 2014 | Chg. | % Chg. | |
| Dated Brent price1 (USD/bbl) |
108.5 | 106.5 | (1.9) | (1.8%) |
| Heavy-light crude price spread2 (USD/bbl) |
(1.2) | (1.8) | 0.7 | 56.8% |
| UK NBP natural gas price3 (GBp/therm) |
68.2 | 49.3 | (18.9) | (27.8%) |
| LNG Japan and Korea price 1 (USD/mmbtu) |
16.1 | 14.7 | (1.5) | (9.1%) |
| Benchmark refining margin4 (USD/bbl) |
1.6 | 0.5 | (1.1) | (66.8%) |
| Iberian oil market5 (mton) |
43.5 | 43.5 | 0.0 | 0.0% |
| Iberian natural gas market6 (mm3 ) |
23,764 | 21,728 | (2,036) | (8.6%) |
1 Source: Platts.
2 Source: Platts. Dated Urals NWE for heavy crude; Dated Brent for light crude.
3 Source: Bloomberg.
4 For a complete description of the method of calculating the benchmark refining margin, see "Definitions".
5 Source: Apetro for Portugal, Cores for Spain; the figures include an estimate for September 2014.
6Source: Galp Energia and Enagás.
During the first nine months of 2014, Galp Energia concluded the Apollonia appraisal well in block BM-S-24, which confirmed both the extension of the Júpiter discovery and the quality of the reservoir, and whereby fluids were found with similar properties to those found in previously drilled wells such as Júpiter, Júpiter NE and Bracuhy. It is also worth noting the start of the drill stem test (DST) in the Bracuhy well, which aims to evaluate the oil flow potential of this area of the reservoir.
The consortium resumed the first drilling phase of the Carcará Extension appraisal well in September after it had been suspended in January 2014 due to technical issues with the rig's performance. The purpose of drilling this well is to appraise the resource potential of the Carcará discovery as well as to perform a DST. The second phase is scheduled for the second half of 2015 using a rig with managed pressure drilling (MPD) equipment to ensure that this high-pressure reservoir is safely drilled according to the industry's best practice.
The consortium concluded in the third quarter of 2014 the drilling of the Coral-4 appraisal well, located in Area 4 of the Rovuma basin, to increase knowledge of the reservoir prior to defining the development plan for the area.
Drilling of the Cominhos-3 appraisal well in Angola, which started in June, proceeded with the goal of testing the reservoir in the Oligocene and Eocene intervals and of increasing knowledge for a potential development of this area of block 32.
Galp Energia concluded in the third quarter of 2014 the drilling of exploration well TAO-1, located in the Tarfaya Offshore area, where no hydrocarbons were found. The primary objective of the well was to appraise the resource potential of the Trident prospect, located in the Middle Jurassic interval. The Assaka prospect, located in the Upper Jurassic interval, was also tested but no hydrocarbons were found.
This was the first offshore well drilled by Galp Energia as the operator, and it is worth noting that these activities were conducted according to plan and had no safety, health or environmental hazards.
| Spud | Duration | Well | ||||
|---|---|---|---|---|---|---|
| Area | Target | Interest | E/A1 | date | (# days) | status |
| Brazil2 | ||||||
| BM-S-8 | Carcará (extension)3 | 14% | A | Sep-14 | 120 | In progress |
| BM-S-24 | Apollonia | 20% | A | 2Q14 | 120 | Concluded |
| BM-S-24 | Elida 4 | 20% | A | 4Q14 | 120 | - |
| Mozambique | ||||||
| Rovuma | Agulha-2 | 10% | A | 1Q14 | 60 | Concluded |
| Rovuma | Dugongo-1 | 10% | E | 2Q14 | 60 | Concluded |
| Rovuma | Coral-4 | 10% | A | 2Q14 | 60 | Concluded |
| Angola | ||||||
| Block 32 | Cominhos-2 | 5% | A | 1Q14 | 60 | Concluded |
| Block 32 | Cominhos-3 | 5% | A | Jun-14 | 60 | In progress |
| Morocco | ||||||
| Tarfaya | Trident | 50% | E | 2Q14 | 90 | Concluded |
1 E – Exploration well; A – Appraisal well.
2 Petrogal Brasil: 70% Galp Energia; 30% Sinopec.
3 First phase.
4 Appraisal well to be drilled in the Júpiter area.
During the first nine months of 2014, Galp Energia and its partners proceeded with development activities in the Lula/Iracema area.
During the first nine months of 2014, FPSO Cidade de Paraty reached maximum production capacity, 15 months after it started operations. The fourth permanent producer well was connected to this FPSO #2 and started production in August through BSR South. The third producer well began production in September once the downhole safety valve (DHSV) issue was solved. The consortium expects the fifth producer well to be connected in the fourth quarter, which will improve production flexibility and reservoir management.
Already during the fourth quarter, FPSO Cidade de Mangaratiba started production on October 14. This FPSO, which has been allocated to the Iracema South area, will be connected to eight producing and eight injection wells. The first well connected to the FPSO has a potential productivity above 30 kbopd, although production will be restricted until the first gas injector well is connected, which is expected in December. The production of this FPSO is anticipated to reach its peak in the first half of 2016.
Construction of the remaining FPSO units to be allocated to the Lula/Iracema field proceeded in the period.
The hull of FPSO Cidade de Itaguaí (FPSO #4), the unit which is scheduled to start production during the fourth quarter of 2015 in the Iracema North area, was converted in a Cosco shipyard, in China, and will soon sail away to the Brasfels shipyard in Angra dos Reis, in Brazil, where the topsides will be integrated. The hull of the FPSO units which will be allocated to the Lula Alto and Lula Central areas, FPSO Cidade de Maricá and FPSO Cidade de Saquarema, respectively, which are scheduled to start operations in the first half of 2016, are being converted in the Chengxi shipyards, also in China.
As for the replicant FPSO units, works on the hull of P-66 are ongoing and it is expected to set sail to the Brasfels shipyard in Angra dos Reis, in Brazil, until the end of November 2014. The works related to the
integration of the blocks of the P-67 and P-69 hull are underway in the dry dock of the Rio Grande do Sul shipyard, and works on the P-68 are in progress in the Cosco shipyard, in China.
Galp Energia and its partners proceeded with the well development plan in the Lula/Iracema area. Under the development plan for the Lula NE area, 11 wells have been drilled so far, six of which are producer wells. In the Lula-1 area, three complementary wells, one producer and two injector wells, are planned for drilling and subsequent connection to support production from FPSO Cidade Angra dos Reis (FPSO#1). In the first nine months of 2014, the drilling and completion of one of the planned injector wells was concluded, and is expected to be connected in November. The high-angle well P8H is also expected to be connected to FPSO #1 in November 2014.
Regarding the Iracema South development plan, the drilling of 12 wells has been concluded until the end of the period.
Regarding the areas subsequent to Iracema South, the consortium has concluded the drilling of 23 wells under the Lula/Iracema development plan.
The second reservoir data acquisition (RDA) well in the Iara area started to be drilled in the first nine months of 2014 with the aim of testing the quality of the carbonate reservoirs and of confirming the oilwater contact (OWC) in the flank of the Iara area. Drilling is expected to be concluded until the end of 2014.
The extended well test (EWT), that began in the Iara West area in June will last until the end of 2014. While operating, the EWT recorded an average production of 29 kbopd, having been subject to short interruptions for testing and data collection. The EWT is being performed by FPSO Dynamic Producer.
In the Tômbua-Lândana (TL) field, the drilling of a producer well was concluded in the first nine months of 2014.
| Project | Execution rate | |||||||
|---|---|---|---|---|---|---|---|---|
| Type of wells | Total planned | Drilled | In progress | |||||
| Lula 1 | Producers | 7 | 6 | - | ||||
| FPSO Cidade de Angra dos Reis | Injectors | 5 | 4 | - | ||||
| Lula NE | Producers | 8 | 6 | - | ||||
| FPSO Cidade de Paraty | Injectors | 6 | 5 | - | ||||
| Iracema South | Producers | 8 | 6 | - | ||||
| FPSO Cidade de Mangaratiba | Injectors | 8 | 6 | - |
During the first nine months of 2014, dated Brent averaged \$106.5/bbl, down \$1.9/bbl from a year earlier.
In the first nine months of 2014, the average heavylight price differential widened \$0.7/bbl yoy to -\$1.8/bbl.
During the first nine months of 2014, Galp Energia's benchmark refining margin decreased \$1.1/bbl yoy to \$0.5/bbl as the hydrocracking and cracking margins fell \$1.0/bbl and \$0.8/bbl, respectively.
During the first nine months of 2014, the Iberian market for oil products remained stable YoY at 43.5 mton.
During the period, the Iberian market for natural gas contracted 9% yoy to 21,728 mm³ as the industrial and residential segments cut back demand.
€ m (RCA, except otherwise noted)
| Nine Months | |||||
|---|---|---|---|---|---|
| 2013 | 2014 | Chg. | % Chg. | ||
| Average working interest production1 (kboepd) |
24.3 | 28.5 | 4.3 | 17.5% | |
| Oil production (kbopd) | 22.3 | 27.1 | 4.8 | 21.5% | |
| Average net entitlement production (kboepd) | 20.5 | 24.9 | 4.4 | 21.6% | |
| Angola | 8.5 | 6.9 | (1.5) | (18.2%) | |
| Brazil | 12.0 | 18.0 | 6.0 | 49.8% | |
| Average realised sale price (USD/boe) | 98.2 | 98.8 | 0.5 | 0.5% | |
| Royalties2 (USD/boe) |
9.2 | 9.6 | 0.4 | 4.1% | |
| Production costs (USD/boe) | 12.9 | 14.3 | 1.3 | 10.4% | |
| Amortisation3 (USD/boe) |
26.3 | 19.6 | (6.7) | (25.4%) | |
| Ebitda | 287 | 342 | 5 5 |
19.3% | |
| Depreciation & Amortisation | 144 | 112 | (31) | (21.8%) | |
| Provisions | 2 | (1) | (3) | n.m. | |
| Ebit | 141 | 231 | 9 0 |
63.6% |
1Includes natural gas exported, excludes natural gas used or injected.
2Based on production in Brazil.
3Excludes abandonment provisions.
During the first nine months of 2014, average working interest production increased 18% yoy to 28.5 kboepd, following the higher contribution from Brazil, which increased 50% yoy to 18.0 kboepd. This increase was supported by the rising production from FPSO #2 and the contribution from the EWTs performed in the Lula Central, Lula South and Iara areas, which had an average combined production of 1.9 kbopd. FPSO #1 operated steadily during the period.
Working interest production in Angola decreased 14% as production from the Kuito field, in block 14, declined. Nonetheless, production from the BBLT field increased around 9% yoy as new wells came into production.
Net entitlement production increased around 22% yoy to 24.9 kboepd, primarily on the back of higher production in Brazil.
Ebitda for the first nine months of 2014 increased €55 m yoy to €342 m following higher net entitlement production.
The average sale price in the period was \$98.8/boe, up from \$98.2/boe in the first nine months of 2013. This was due to the lower weight of natural gas in total production, despite lower oil prices in the international markets.
Production costs of €72 m were €17 m higher than a year earlier following the start of production of FPSO #2 in June 2013 and the operation of the EWTs in Brazil's Lula Central, Lula South and Iara areas. On the other hand, production costs decreased €5 m yoy in Angola as a decrease of production and of the decommissioning of Kuito FPSO, in December 2013. In unit terms, production costs increased \$1.3/boe yoy to \$14.3/boe.
Other operating costs amounted to €43 m, down €4 m yoy.
Depreciation, excluding abandonment charges, decreased €13 m yoy to €98 m as the Kuito FPSO was decommissioned in the Kuito field and notwithstanding the higher depreciation charges in Brazil that followed from a larger asset base and increasing production. In unit terms, depreciation charges decreased \$6.7/boe yoy to \$19.6/boe.
Abandonment charges during the period were €13 m, down from €34 m a year earlier.
As a result, Ebit for the E&P business segment during the first nine months of 2014 amounted to €231 m, up €90 m from a year earlier.
| € m (RCA, except otherwise noted) | Nine Months | ||||||
|---|---|---|---|---|---|---|---|
| 2013 | 2014 | Chg. | % Chg. | ||||
| Galp Energia refining margin (USD/bbl) | 2.3 | 2.4 | 0.1 | 4.0% | |||
| Refining cash cost (USD/bbl) | 2.7 | 3.1 | 0.5 | 18.2% | |||
| Crude processed (kbbl) | 66,180 | 55,052 | (11,128) | (16.8%) | |||
| Total refined product sales (mton) | 12.8 | 12.2 | (0.5) | (4.2%) | |||
| Sales to direct clients (mton) | 7.0 | 6.9 | (0.1) | (1.2%) | |||
| Exports1 (mton) |
3.3 | 2.7 | (0.6) | (17.8%) | |||
| Ebitda | 247 | 221 | (27) | (10.8%) | |||
| Depreciation & Amortisation | 188 | 213 | 2 5 |
13.4% | |||
| Provisions | 3 5 |
1 4 |
(21) | (60.4%) | |||
| Ebit | 2 5 |
(6) | (31) | n.m. | |||
| 1 Exports from the Galp Energia Group, excluding sales in the Spanish market. |
|||||||
| OPERATIONS | Galp Energia's |
refining | margin | was | \$2.4/bbl, | ||
| compared to \$2.3/bbl a year earlier as refining | |||||||
| Crude oil processed in the period decreased 17% to | margins increased in the first nine months of 2014 | ||||||
| 55.1 mbbl, impacted by the planned outage for | and in spite of the adverse effect | of the general | |||||
| maintenance of the Sines refinery in the first half of | outage at the Sines refinery in the first half of the | ||||||
| 2014, and by the sourcing constraints caused by bad | |||||||
| weather conditions, which affected some units of the | year. | ||||||
| Matosinhos refinery during the first quarter. | |||||||
| Refining cash costs amounted to €128 m, or \$3.1/bbl | |||||||
| in unit terms, up from \$2.7/bbl a year earlier. This | |||||||
| Medium and heavy crude accounted for 78% of total | increase followed from the operating costs associated | ||||||
| crude oil processed in Galp Energia's refineries. | to the outage for maintenance of the Sines refinery in | ||||||
| the first half of 2014 and from the lower volumes of | |||||||
| Middle distillates and gasoline accounted for 47% and | |||||||
| 20%, respectively, of total production, in line with a | crude processed, which had an adverse effect on the | ||||||
| year earlier, while fuel oil accounted for 18%. | dilution of fixed costs. | ||||||
| Consumption and losses in the period were 8%. | |||||||
| Marketing of oil products maintained | its | positive | |||||
| Volumes sold to direct clients decreased 1% yoy | contribution to results, on the back of lower operating | ||||||
| costs. | |||||||
| following the Sines refinery outage during the first | |||||||
| half of 2014. Volumes sold in Africa accounted for 8% | Depreciation charges increased €25 m yoy to €213 m | ||||||
| of total volumes sold to direct clients in the period. | as the assets related to the hydrocracking complex | ||||||
| Exports to non-Iberian countries decreased 18% yoy | started to be depreciated in the second quarter of | ||||||
| to 2.7 mton, due to lower availability of products | 2013. | ||||||
| resulting from the planned outage of the Sines |
|||||||
| refinery. Fuel oil, gasoline and diesel accounted for | On the other hand, provisions dropped €21 m yoy to | ||||||
| €14 m. | |||||||
| 37%, 21% and 19% of total exports, respectively. | |||||||
| Despite the improvement of the refining environment | |||||||
| RESULTS | during the first nine months of 2014, Ebit for the R&M | ||||||
| Ebitda for the R&M business segment in the period | |||||||
| business segment during the first nine months of | |||||||
| dropped €27 m yoy to €221 m. | 2014 was still negative by €6 m, or €31 m lower than | ||||||
| the same period of 2013. |
€ m (RCA, except otherwise noted)
| Nine Months | ||||
|---|---|---|---|---|
| 2013 | 2014 | Chg. | % Chg. | |
| NG supply total sales volumes (mm3 ) |
5,149 | 5,586 | 437 | 8.5% |
| Sales to direct clients (mm3 ) |
2,925 | 2,791 | (134) | (4.6%) |
| Electrical | 532 | 537 | 5 | 1.0% |
| Industrial | 1,964 | 1,913 | (51) | (2.6%) |
| Residential | 370 | 304 | (66) | (17.9%) |
| Trading (mm3 ) |
2,225 | 2,796 | 571 | 25.7% |
| Sales of electricity to the grid (GWh) | 1,417 | 1,216 | (201) | (14.2%) |
| Ebitda | 319 | 337 | 1 7 |
5.4% |
| Depreciation & Amortisation | 4 5 |
4 8 |
2 | 5.4% |
| Provisions | 1 2 |
1 0 |
(2) | (19.1%) |
| Ebit | 262 | 279 | 1 7 |
6.6% |
| Supply & Trading | 161 | 184 | 2 3 |
14.4% |
| Infrastructure | 7 9 |
8 7 |
8 | 9.6% |
| Power | 2 1 |
8 | (14) | (64.1%) |
Natural gas sold in the period increased 8% yoy to 5,586 mm³ as volumes of LNG traded in international markets increased 571 mm3 yoy.
In contrast, volumes sold to direct clients decreased 5% following lower demand from both the residential and industrial segments. Whereas volumes sold to the residential segment were impacted by increased competition in the Iberian market, the contraction in the industrial segment followed the rationalisation of portfolio of clients and from the decrease in own consumptions during the general outage at the Sines refinery. The volumes sold to the electrical segment were in line with a year earlier.
Sales of electricity to the grid fell 201 GWh yoy to 1,216 GWh due to the shutdown of the Energin cogeneration.
Ebitda for the G&P business increased 5% yoy to €337 m primarily on the back of better results from the supply & trading activity.
The regulated infrastructure and power businesses generated a combined Ebitda of €141 m, which reflected the stable contribution of these activities to results.
Depreciation and amortisation increased €2 m yoy to €48 m after the Matosinhos cogeneration started operations at the end of the first quarter of 2013.
Provisions of €10 m were in line with a year earlier.
As a result, Ebit for the G&P business segment in the first nine months of 2014 increased 7% yoy to €279 m.
| Nine Months 2014 Chg. 13,434 (1,469) (12,542) (1,524) (11,462) (1,576) (839) 5 6 (241) (4) 3 2 2 4 (8) 869 915 4 6 (375) (4) (49) (23) (26) 441 516 7 6 4 7 4 6 (2) 0 1 1 (90) (96) (6) 398 468 7 0 (181) 4 4 (43) (51) 8 218 236 1 8 (32) (94) 6 2 |
||||
|---|---|---|---|---|
| 2013 | % Chg. | |||
| Turnover | 14,903 | (9.9%) | ||
| Operating expenses | (14,066) | (10.8%) | ||
| Cost of goods sold | (13,037) | (12.1%) | ||
| Supply and services | (783) | 7.2% | ||
| Personnel costs | (245) | (1.7%) | ||
| Other operating revenues (expenses) | (26.4%) | |||
| Ebitda | 5.3% | |||
| Depreciation & Amortisation | (379) | (1.0%) | ||
| Provisions | (53.0%) | |||
| Ebit | 17.2% | |||
| Net profit from associated companies | (3.4%) | |||
| Net profit from investments | n.m. | |||
| Financial results | (6.1%) | |||
| Net profit before taxes and non-controling interests | 17.6% | |||
| Taxes1 | (137) | 32.2% | ||
| Non-controlling interests | 19.7% | |||
| Net profit | 8.0% | |||
| Non recurrent items | n.m. | |||
| Net profit RC | 186 | 142 | (44) | (23.8%) |
| Inventory effect | (47) | (66) | (20) | 42.5% |
| Net profit IFRS | 140 | 7 6 |
(64) | (45.8%) |
1 Includes tax related to the production of oil and natural gas, such as the Special Participation tax payable in Brazil and IRP payable in Angola.
Turnover fell 10% yoy to €13,434 m as the volume of oil products sold decreased, and as the price for oil and oil products declined in international markets.
Operating costs also fell by 11% yoy to €12,542 m, as the cost of goods sold declined. Supply and services cost increased 7% to €839 m, namely after the increase in variable costs related to the production of oil and natural gas, and the increase in international freight rates.
Ebitda increased €46 m yoy to €915 m as the results from the E&P and G&P business segments improved following the increased production of oil and natural gas and the increase of LNG sales in international markets.
Ebit increased 17% yoy to €516 m, reflecting the improved operating performance of the E&P and G&P businesses as well as the lower depreciation charges in the E&P business and lower provisions in the R&M business.
Results from associates amounted to €46 m, with the international gas pipelines contributing with €38 m in the period.
Net financial expense increased €6 m yoy to €96 m mainly as a result of unfavourable exchange differences of €22 m, up from €8 m a year earlier. This effect was partly offset by lower net interest expenses, which amounted to €96 m in the period.
Taxes increased €44 m to €181 m as the E&P business increased its contribution to Group results.
Non-controlling interests increased €8 m yoy to €51 m.
As a result, RCA net profit for the first nine months of 2014 amounted to €236 m, up €18 m from a year earlier.
IFRS net profit of €76 m was adversely impacted by non-recurrent items of €94 m, primarily related to impairments in the E&P business, and by inventory effects.
€ m
| Nine Months | ||||
|---|---|---|---|---|
| 2013 | 2014 | Chg. | % Chg. | |
| Exploration & Production | 557 | 683 | 126 | 22.7% |
| Exploration and appraisal activities | 228 | 190 | (38) | (16.5%) |
| Development and production activities | 329 | 493 | 164 | 49.9% |
| Refining & Marketing | 9 6 |
6 8 |
(28) | (29.1%) |
| Gas & Power | 7 4 |
2 1 |
(52) | (70.9%) |
| Others | 1 | 3 | 3 | n.m. |
| Investment | 728 | 776 | 4 9 |
6.7% |
Capital expenditure in the period amounted to €776 m, 88% of which was allocated to the E&P business.
The investment in development activities, mainly in the Lula/Iracema field in block BM-S-11, accounted for 72% of the total capital expenditure in the E&P business segment.
The remaining 28% was allocated to the exploration and appraisal campaign conducted in the year, particularly in Brazil's Santos basin, Mozambique and Morocco.
Capital expenditure in the R&M and G&P businesses amounted to €90 m and was primarily allocated to the maintenance of the Sines refinery and to the natural gas distribution network.
€ m (IFRS figures)
| Nine Months | ||
|---|---|---|
| 2013 | 2014 | |
| Ebit | 285 | 346 |
| Dividends from associates | 4 4 |
5 5 |
| Depreciation, depletion and amortisation (DD&A) | 448 | 451 |
| Change in working capital | (79) | 1 0 |
| Cash flow from operations | 697 | 863 |
| Net capex1 | (608) | (776) |
| Net financial expenses | (116) | (100) |
| Taxes paid | (130) | (120) |
| Dividends paid | (223) | (267) |
| Others2 | (115) | 136 |
| Change in net debt | (494) | (265) |
1 The 2013 figures include the amount of €111 m from the 5% stake sale in CLH.
2 Including CTA's (Cumulative Translation Adjustment) and refunds of loan granted to Sinopec.
Net debt was up €265 m in the first nine months of 2014, primarily due to investment made in fixed assets.
Cash flow from operations of €863 m was primarily a result of the improved operating performance in the third quarter of 2014.
| 31 December | 30 June | 30 September | Change vs. 31 | Change vs. 30 | |
|---|---|---|---|---|---|
| 2013 | 2014 | 2014 | Dec. 2013 | Jun. 2014 | |
| Non-current assets | 6,883 | 7,219 | 7,413 | 530 | 194 |
| Working capital | 1,294 | 1,459 | 1,284 | (10) | (175) |
| Loan to Sinopec | 871 | 807 | 855 | (16) | 4 9 |
| Other assets (liabilities) | (460) | (509) | (451) | 9 | 5 8 |
| Capital employed | 8,589 | 8,975 | 9,101 | 513 | 126 |
| Short term debt | 373 | 229 | 228 | (146) | (1) |
| Medium-Long term debt | 3,304 | 3,146 | 3,639 | 336 | 493 |
| Total debt | 3,677 | 3,375 | 3,867 | 190 | 492 |
| Cash | 1,504 | 943 | 1,429 | (75) | 486 |
| Net debt | 2,173 | 2,432 | 2,438 | 265 | 6 |
| Total equity | 6,416 | 6,544 | 6,663 | 248 | 120 |
| Total equity and net debt | 8,589 | 8,975 | 9,101 | 513 | 126 |
| Net debt including loan to Sinopec 1 | 1,302 | 1,625 | 1,583 | 281 | (43) |
1 Loan to Sinopec considered as cash and equivalents.
On 30 September 2014, non-current assets amounted to €7,413 m, up €194 m from the end of June 2014 following the capital expenditure in the period.
Capital employed at the end of September 2014 amounted to €9,101 m including the loan to Sinopec, whose balance on 30 September 2014 was €855 m.
€ m (except otherwise noted)
| 31 December | 30 June | 30 September | Change vs. 31 | Change vs. 30 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2013 | 2014 | 2014 | Dec. 2013 | Jun. 2014 | ||||||
| Short | Long | Short | Long | Short | Long | Short | Long | Short | Long | |
| term | term | term | term | term | term | term | term | term | term | |
| Bonds | 147 | 1,839 | - | 1,830 | - | 2,326 | (147) | 487 | - | 496 |
| Bank loans and other debt | 227 | 1,465 | 229 | 1,316 | 228 | 1,314 | 1 | (151) | (1) | (2) |
| Cash and equivalents | (1,504) | - | (943) | - | (1,429) | - | 7 5 |
- | (486) | - |
| Net debt | 2,173 | 2,432 | 2,438 | 265 | 6 | |||||
| Net debt including loan to Sinopec1 | 1,302 | 1,625 | 1,583 | 281 | (43) | |||||
| Average life (years) | 3.6 | 3.7 | 3.8 | 0.19 | 0.16 | |||||
| Average interest rate of debt | 4.6% | 4.5% | 4.3% | (0.3 p.p.) | (0.2 p.p.) | |||||
| Net debt to Ebitda | 1.9x | 2.2x | 2.1x | 0.2x | (0.1x) | |||||
| Net debt inc. loan to Sinopec to Ebitda 1 | 1.1x | 1.5x | 1.3x | 0.2x | (0.1x) |
1 Loan to Sinopec considered as cash and equivalents.
Net debt on 30 September 2014 amounted to €2,438 m, which was stable when compared to the end of June 2014, as investment in fixed assets and the payment of the interim dividend related to the 2014 fiscal year were offset by the strong cash flow from operating activities.
Net debt at the end of the first nine months of 2014 amounted to €1,583 m, considering the €855 m balance of the loan to Sinopec as cash and equivalents.
Net debt to Ebitda at the end of September 2014 was 1.3x, considering the loan to Sinopec as cash and equivalents.
On 30 September 2014, 41% of the debt was on a fixed-rate basis. Medium- and long-term debt accounted for 94% of the total, in line with the end of June 2014.
The average interest rate at the end of the first nine months of 2014 was 4.3% and debt at the end of the period had an average maturity of 3.8 years.
Around 65% of the debt outstanding on 30 September 2014 matures from 2018 onwards, in accordance with the objective to align debt repayment with the Company's expected cash flow profile.
At the end of the first nine months of 2014, Galp Energia had unused credit lines of €1.2 bn, 60% of which were contractually guaranteed.
Source: Euroinvestor
During the first nine months of 2014, the Galp Energia share gained 8%, with 367 m shares traded in regulated markets. It should be noted that volumes were impacted by the Eni's placement of a stake of 8% in Galp Energia on the market. The average volume traded daily in regulated markets amounted to 1.9 m shares, of which 1.2 m on Euronext Lisbon.
| Main indicators | ||
|---|---|---|
| 2013 | 9M14 | |
| Min (€) | 10.76 | 10.20 |
| Max (€) | 13.40 | 13.75 |
| Average (€) | 12.19 | 12.62 |
| Close price (€) | 11.92 | 12.87 |
| Regulated markets volume (m shares) | 501.6 | 367.3 |
| Average volume per day (m shares) | 2.0 | 1.9 |
| Of which Euronext Lisbon (m shares) | 1.3 | 1.2 |
| Market cap (€m) | 9,881 | 10,672 |
Galp Energia's consolidated financial statements for the nine months ended on 30 September 2014 and 2013 have been prepared in accordance with International Financial Reporting Standards (IFRS). The financial information in the consolidated income statement is reported for the nine months ended on 30 September 2014 and 2013. The financial information in the consolidated financial position is reported on 30 September 2014, 30 June 2014 and 31 December 2013.
Galp Energia's financial statements are prepared in accordance with IFRS and the cost of goods sold is valued at weighted-average cost. The use of this valuation method may, when goods and commodities prices fluctuate, cause volatility in results through gains or losses in inventories, which do not reflect the Company's operating performance. This effect is called the inventory effect.
Another factor that may affect the Company's results but is not an indicator of its true performance is the set of non-recurrent items, such as gains or losses on the disposal of assets, impairments or reinstatements of fixed assets and environmental or restructuring charges.
For the purpose of evaluating Galp Energia's operating performance, RCA profit measures exclude non-recurrent items and the inventory effect, the latter because the cost of goods sold has been calculated according to the Replacement cost (RC) valuation method.
€ m
| 2014 | Nine Months | |||||
|---|---|---|---|---|---|---|
| Ebitda IFRS |
Ebitda RCA | |||||
| Ebitda | 816 | 8 8 |
904 | 1 1 |
915 | |
| E&P | 342 | - | 342 | 0 | 342 | |
| R&M | 116 | 9 5 |
211 | 1 0 |
221 | |
| G&P | 343 | (7) | 336 | 0 | 337 | |
| Others | 1 5 |
- | 1 5 |
1 | 1 6 |
|
€ m
| 2013 | Nine Months | |||||
|---|---|---|---|---|---|---|
| Ebitda IFRS |
Inventory effect |
Non recurrent items |
Ebitda RCA | |||
| Ebitda | 786 | 7 2 |
859 | 1 1 |
869 | |
| E&P | 286 | - | 286 | 1 | 287 | |
| R&M | 168 | 7 0 |
238 | 1 0 |
247 | |
| G&P | 317 | 2 | 319 | 0 | 319 | |
| Others | 1 6 |
(0) | 1 6 |
0 | 1 6 |
|
€ m
| 2014 | Nine Months | |||||
|---|---|---|---|---|---|---|
| Ebit IFRS |
Inventory effect |
Ebit RC | Non recurrent items |
Ebit RCA | ||
| Ebit | 346 | 8 8 |
434 | 8 2 |
516 | |
| E&P | 153 | - | 153 | 7 8 |
231 | |
| R&M | (110) | 9 5 |
(15) | 9 | (6) | |
| G&P | 287 | (7) | 281 | (2) | 279 | |
| Others | 1 6 |
- | 1 6 |
(2) | 1 3 |
|
€ m
| 2013 | Nine Months | |||||
|---|---|---|---|---|---|---|
| Ebit IFRS |
Inventory effect |
Ebit RC | Non recurrent items |
Ebit RCA | ||
| Ebit | 285 | 7 2 |
357 | 8 3 |
441 | |
| E&P | 7 1 |
- | 7 1 |
7 0 |
141 | |
| R&M | (59) | 7 0 |
1 1 |
1 4 |
2 5 |
|
| G&P | 260 | 2 | 262 | (0) | 262 | |
| Others | 1 3 |
(0) | 1 3 |
0 | 1 3 |
|
| Nine Months | ||||
|---|---|---|---|---|
| 2013 | 2014 | Chg. | % Chg. | |
| Sales and services rendered RCA | 14,903 | 13,434 | (1,469) | (9.9%) |
| Exploration & Production1 | 419 | 536 | 117 | 28.0% |
| Refining & Marketing | 12,403 | 10,532 | (1,871) | (15.1%) |
| Gas & Power | 2,435 | 2,745 | 310 | 12.7% |
| Others | 9 0 |
8 7 |
(3) | (3.5%) |
| Consolidation adjustments | (444) | (466) | 2 3 |
5.1% |
| 1 Does not include change in production. RCA turnover in the E&P segment, including change in production, amounted to €496 m in the first nine |
1Does not include change in production. RCA turnover in the E&P segment, including change in production, amounted to €496 m in the first nine months of 2014.
| € m | |||
|---|---|---|---|
| Nine Months | |||
| 2013 | 2014 | ||
| Exclusion of non-recurrent items | |||
| Gains / losses on disposal of assets | (0.0) | 0.0 | |
| Assets write-offs | 0.6 | 0.1 | |
| Assets impairments | 68.0 | 77.5 | |
| Provision and impairment of receivables | 1.5 | - | |
| Non-recurrent items of Ebit | 70.2 | 77.5 | |
| Capital gains / losses on disposal of financial investments | - | (0.0) | |
| Non-recurrent items before income taxes | 70.2 | 77.5 | |
| Income taxes on non-recurrent items | (3.7) | (6.2) | |
| Non-controling interest | (2.1) | (2.9) | |
| Total non-recurrent items | 64.4 | 68.4 |
| Nine Months | ||
|---|---|---|
| 2013 | 2014 | |
| Exclusion of non-recurrent items | ||
| Sale of strategic stock | - | (117.4) |
| Cost of sale of strategic stock | - | 113.5 |
| Accidents caused by natural phenomena and insurance compensation | 0.2 | 0.2 |
| Gains / losses on disposal of assets | (0.6) | 1.0 |
| Assets write-offs | 0.8 | 0.9 |
| Non taxed-related fines | 2.6 | - |
| Employees contracts rescission | 15.6 | 11.6 |
| Accidents | (8.9) | - |
| Provisions for environmental charges and others | 1.5 | 0.2 |
| Provisions for accounts receivables | 1.1 | - |
| Assets impairments | 1.2 | (1.1) |
| Non-recurrent items of Ebit | 13.6 | 8.8 |
| Capital gains / losses on disposal of financial investments | (52.1) | (1.2) |
| Non-recurrent items before income taxes | (38.5) | 7.6 |
| Income taxes on non-recurrent items | 6.0 | (2.2) |
| Energy sector contribution tax | - | 12.4 |
| Non-controling interest | - | (0.6) |
| Total non-recurrent items | (32.5) | 17.2 |
| € m |
|---|
| Nine Months | ||
|---|---|---|
| 2013 | 2014 | |
| Exclusion of non-recurrent items | ||
| Gains / losses on disposal of assets | - | (0.0) |
| Write-off assets | (0.0) | 0.0 |
| Employees contracts rescission | 0.1 | 0.4 |
| Provisions for environmental charges and others | - | (1.9) |
| Assets impairments | (0.6) | (0.3) |
| Non-recurrent items of Ebit | (0.4) | (1.7) |
| Gains / losses on disposal of financial stakes | 0.1 | 0.2 |
| Provision for impairment of financial investments | - | 2.8 |
| Non-recurrent items before income taxes | (0.3) | 1.2 |
| Income taxes on non-recurrent items | 0.2 | (0.1) |
| Energy sector contribution tax | - | 9.1 |
| Non-controling interest | - | (0.8) |
| Total non-recurrent items | (0.1) | 9.5 |
| Nine Months | ||
|---|---|---|
| 2013 | 2014 | |
| Exclusion of non-recurrent items | ||
| Employees contracts rescission | 0.1 | 0.8 |
| Provisions for environmental charges and others | - | (3.2) |
| Non-recurrent items of Ebit | 0.1 | (2.4) |
| Capital gains / losses on disposal of financial investments | - | 1.3 |
| Non-recurrent items before income taxes | 0.1 | (1.1) |
| Income taxes on non-recurrent items | (0.0) | (0.2) |
| Total non-recurrent items | 0.1 | (1.3) |
€ m
| Nine Months | ||
|---|---|---|
| 2013 | 2014 | |
| Exclusion of non-recurrent items | ||
| Sale of strategic stock | - | (117.4) |
| Cost of sale of strategic stock | - | 113.5 |
| Accidents caused by natural facts and insurance compensation | 0.2 | 0.2 |
| Gains / losses on disposal of assets | (0.6) | 1.0 |
| Assets write-offs | 1.4 | 1.0 |
| Employees contracts rescission | 15.8 | 12.9 |
| Accidents | (8.9) | - |
| Provisions for environmental charges and others | 1.5 | (4.9) |
| Provision and impairment of receivables | 2.6 | - |
| Assets impairments | 68.7 | 76.1 |
| Non-taxed fines | 2.6 | - |
| Non-recurrent items of Ebit | 83.4 | 82.2 |
| Capital gains / losses on disposal of financial investments | (51.9) | 0.3 |
| Provision for impairment of financial investments | - | 2.8 |
| Other financial results | - | - |
| Non-recurrent items before income taxes | 31.4 | 85.2 |
| Income taxes on non-recurrent items | 2.6 | (8.6) |
| Energy sector contribution tax | - | 21.5 |
| Non-controling interest | (2.1) | (4.4) |
| Total non-recurrent items | 31.9 0.0% | 93.8 0.0% |
| € m | |
|---|---|
| ----- | -- |
| Nine Months | ||
|---|---|---|
| 2013 | 2014 | |
| Operating income | ||
| Sales | 14,525 | 13,162 |
| Services rendered | 378 | 389 |
| Other operating income | 117 | 7 0 |
| Total operating income | 15,020 | 13,621 |
| Operating costs | ||
| Inventories consumed and sold | (13,110) | (11,663) |
| Materials and services consumed | (783) | (839) |
| Personnel costs | (261) | (254) |
| Other operating costs | (80) | (49) |
| Total operating costs | (14,234) | (12,805) |
| Ebitda | 786 | 816 |
| Amortisation and depreciation cost | (448) | (451) |
| Provision and impairment of receivables | (54) | (18) |
| Ebit | 285 | 346 |
| Net profit from associated companies | 4 7 |
4 6 |
| Net profit from investments | 5 2 |
(2) |
| Financial results | ||
| Financial profit | 4 8 |
3 6 |
| Financial expenses | (134) | (117) |
| Exchange gain (loss) | (8) | (22) |
| Gains and losses on financial instruments | 3 | 6 |
| Other gains and losses | - - |
|
| Profit before taxes | 294 | 295 |
| Taxes1 | (113) | (150) |
| Energy sector contribution tax | - (22) |
|
| Profit before non-controling interest | 181 | 123 |
| Profit attributable to non-controling interest | (41) | (47) |
| Net profit for the period | 140 | 7 6 |
1 Includes tax related to the production of oil and natural gas activity, namely Special Participation Tax payable in Brazil and IRP payable in Angola.
| € m | |||
|---|---|---|---|
| 31 December 2013 | 30 June 2014 | 30 September 2014 | |
| Assets | |||
| Non-current assets | |||
| Tangible fixed assets | 4,565 | 4,823 | 4,926 |
| Goodwill | 233 | 231 | 233 |
| Other intangible fixed assets1 | 1,545 | 1,531 | 1,522 |
| Investments in associates | 516 | 599 | 700 |
| Investments in other participated companies | 3 | 3 | 3 |
| Assets available for sale | - | - | - |
| Other receivables2 | 944 | 859 | 902 |
| Deferred tax assets | 271 | 274 | 289 |
| Other financial investments | 2 5 |
3 5 |
3 4 |
| Total non-current assets | 8,102 | 8,355 | 8,608 |
| Current assets | |||
| Inventories3 | 1,846 | 1,660 | 1,597 |
| Trade receivables | 1,327 | 1,466 | 1,297 |
| Other receivables | 897 | 905 | 905 |
| Other financial investments | 1 0 |
1 3 |
2 1 |
| Current Income tax recoverable | 3 3 |
(0) | 0 |
| Cash and cash equivalents | 1,503 | 944 | 1,429 |
| Total current assets | 5,616 | 4,987 | 5,249 |
| Total assets | 13,717 | 13,342 | 13,857 |
| Equity and liabilities | |||
| Equity | |||
| Share capital | 829 | 829 | 829 |
| Share premium | 8 2 |
8 2 |
8 2 |
| Translation reserve | (284) | (195) | (18) |
| Other reserves | 2,680 | 2,680 | 2,680 |
| Hedging reserves | (1) | (1) | (0) |
| Retained earnings | 1,666 | 1,753 | 1,609 |
| Profit attributable to equity holders of the parent | 189 | 7 5 |
7 6 |
| Equity attributable to equity holders of the parent | 5,161 | 5,223 | 5,258 |
| Non-controling interest | 1,255 | 1,320 | 1,405 |
| Total equity | 6,416 | 6,544 | 6,663 |
| Liabilities | |||
| Non-current liabilities | |||
| Bank loans and overdrafts | 1,465 | 1,316 | 1,314 |
| Bonds | 1,839 | 1,830 | 2,326 |
| Other payables | 545 | 547 | 553 |
| Retirement and other benefit obligations | 338 | 344 | 348 |
| Liabilities from financial leases | 0 | 0 | 0 |
| Deferred tax liabilities | 129 | 120 | 123 |
| Other financial instruments | 2 | 0 | 0 |
| Provisions | 154 | 152 | 170 |
| Total non-current liabilities | 4,471 | 4,309 | 4,832 |
| Current liabilities | |||
| Bank loans and overdrafts | 227 | 229 | 228 |
| Bonds | 147 | - | - |
| Trade payables | 1,510 | 1,228 | 1,175 |
| Other payables4 | 937 | 987 | 947 |
| Other financial instruments | 1 0 |
4 | 1 |
| Income tax | (0) | 4 1 |
9 |
| Total current liabilities | 2,830 | 2,489 | 2,361 |
| Total liabilities | 7,302 | 6,798 | 7,193 |
| Total equity and liabilities | 13,717 | 13,342 | 13,857 |
1 Includes concession agreements for the distribution of natural gas.
Includes the medium- and long-term portion of the loan to Sinopec.
3 Includes €151 m of stocks from third parties on 30 September 2014.
4 Includes €58 m of advance payments related to stocks from third parties on 30 September 2014.
2
| ASSETS | Notes | September 2014 | December 2013 |
|---|---|---|---|
| Non-current assets: | |||
| Tangible assets | 12 | 4,925,648 | 4,565,289 |
| Goodwill | 11 | 233,333 | 233,137 |
| Intangible assets | 12 | 1,521,694 | 1,544,901 |
| Investments in associates and jointly controlled entities | 4 | 699,762 | 515,565 |
| Assets held for sale | 4 | 2,870 | 2,863 |
| Trade receivables | 15 | 24,242 | 24,322 |
| Loans to Sinopec | 14 | 675,131 | 706,993 |
| Other receivables | 14 | 202,261 | 212,968 |
| Deferred tax assets | 9 | 288,981 | 271,074 |
| Other investments | 17 | 34,137 | 24,530 |
| Total non-current assets: | 8,608,059 | 8,101,642 | |
| Current assets: | |||
| Inventories | 16 | 1,596,648 | 1,845,607 |
| Trade receivables | 15 | 1,297,061 | 1,326,563 |
| Loans to Sinopec | 14 | 180,292 | 164,500 |
| Other receivables | 14 | 724,708 | 732,706 |
| Other investments | 17 | 20,875 | 10,128 |
| Current income tax recoverable | 9 | - | 32,788 |
| Cash and cash equivalents | 18 | 1,428,988 | 1,503,390 |
| Total current assets: | 5,248,572 | 5,615,682 | |
| Total assets: | 13,856,631 | 13,717,324 | |
| EQUITY AND LIABILITIES | Notes | September 2014 | December 2013 |
| Equity: | |||
| Share capital | 19 | 829,251 | 829,251 |
| Share premium | 82,006 | 82,006 | |
| Reserves | 20 | 2,662,032 | 2,394,913 |
| Retained earnings | 1,609,310 | 1,666,075 | |
| Consolidated net profit for the period | 10 | 75,797 | 188,661 |
| Equity attributable to equity holders of the parent: | 5,258,396 | 5,160,906 | |
| Non-controlling interests | 21 | 1,405,050 | 1,254,894 |
| Total equity: | 6,663,446 | 6,415,800 | |
| Liabilities: | |||
| Non-current liabilities: | |||
| Bank loans | 22 | 1,313,525 | 1,464,910 |
| Bonds | 22 | 2,325,958 | 1,838,812 |
| Other payables | 24 | 552,736 | 544,904 |
| Retirement and other benefits liabilities | 23 | 347,526 | 338,495 |
| Deferred tax liabilities | 9 | 122,722 | 128,577 |
| Other financial instruments | 27 | 178 | 1,538 |
| Provisions | 25 | 169,816 | 154,149 |
| Total non-current liabilities: | 4,832,461 | 4,471,385 | |
| Current liabilities: | |||
| Bank loans and overdrafts | 22 | 227,722 | 226,542 |
| Bonds | 22 | - | 146,778 |
| Trade payables | 26 | 1,174,791 | 1,509,633 |
| Other payables | 24 | 947,322 | 936,716 |
| Other financial instruments Current income tax |
27 9 |
1,410 9,479 |
10,470 - |
| Total current liabilities: | 2,360,724 | 2,830,139 | |
| Total liabilities: | 7,193,185 | 7,301,524 | |
| Total equity and liabilities: | 13,856,631 | 13,717,324 | |
The accompanying notes form an integral part of the consolidated statement of financial position as on 30 September 2014.
(Amounts expressed in thousands of euros – €k)
| Notes | September 2014 | September 2013 | |
|---|---|---|---|
| Operating income: | |||
| Sales | 5 | 13,162,459 | 14,524,662 |
| Services rendered | 5 | 388,508 | 378,309 |
| Other operating income | 5 | 70,465 | 117,145 |
| Total operating income: | 13,621,432 | 15,020,116 | |
| Operating costs: | |||
| Cost of sales | 6 | 11,663,112 | 13,109,798 |
| External supplies and services | 6 | 839,229 | 783,206 |
| Employee costs | 6 | 253,996 | 261,056 |
| Amortisation, depreciation and impairment loss | 6 | 451,498 | 447,706 |
| Provision and impairment loss on receivables | 6 | 18,352 | 53,666 |
| Other operating costs | 6 | 48,926 | 79,702 |
| Total operating costs: | 13,275,113 | 14,735,134 | |
| Operating profit: | 346,319 | 284,982 | |
| Financial income | 8 | 36,477 | 48,334 |
| Financial costs | 8 | (116,574) | (133,708) |
| Exchange gain (loss) | (21,728) | (8,330) | |
| Share of results of investments in associates and jointly controlled entities | 4 | 45,451 | 99,325 |
| Income (cost) on financial instruments | 27 | 4,698 | 3,405 |
| Other gains (losses) | - | - | |
| Profit before income tax: | 294,643 | 294,008 | |
| Income tax | 9 | (150,473) | (113,437) |
| Extraordinary contribution on the energy sector | 9 | (21,529) | - |
| Profit before non-controlling interests: | 122,641 | 180,571 | |
| Profit attributable to non-controlling interests | 21 | (46,844) | (40,616) |
| Consolidated net profit for the period: | 75,797 | 139,955 | |
| 10 | 0.09 | 0.17 | |
(a) These amounts were restated considering the changes in classification described in Note 2.1.
The accompanying notes form an integral part of the consolidated income statement as on 30 September 2014.
(Amounts expressed in thousands of euros – €k)
| Changes in the period | Notes | Share capital | Share premium | Conversion reserve (Note 20) |
Other reserves (Note 20) |
Hedging reserves (Note 20) |
Retained earnings ― remensuration (Note 23) |
Retained earnings |
Consolidated net profit for the period |
Sub-total | Non-controlling interests (Nota 21) |
Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance as at 1 January 2013 | 829,251 | 82,006 | (47,624) | 2,684,537 | (6,365) | (98,503) | 1,614,572 | 343,300 | 5,401,174 | 1,304,800 | 6,705,974 | |
| Consolidated net profit for the period Changes in consolidation perimetre Other gains and losses recognised in equity Comprehensive income for the period |
10 | - - - - |
- - - - |
- - (133,893) (133,893) |
- - - - |
- - 3,572 3,572 |
- - 35,757 35,757 |
- - - - |
139,955 - - 139,955 |
139,955 - (94,564) 45,391 - |
40,616 (1,139) (134,374) (94,897) |
180,571 (1,139) (228,938) (49,506) |
| Dividends distributed / interim dividends Increase of equity in subsidiaries Appropriation of profit to reserves Balance as on 31 December 2013 |
- - - 829,251 |
- - - 82,006 |
- - - (181,517) |
- (123) - 2,684,414 |
- - - (2,793) |
- - - (62,746) |
(218,922) - 343,300 1,738,950 |
- - (343,300) 139,955 |
(218,922) (123) - 5,227,520 |
(4,173) 3,871 74,624 1,284,225 |
(223,095) 3,748 74,624 6,511,745 |
|
| Balance as on 1 January 2014 | 829,251 | 82,006 | (284,118) | 2,680,439 | (1,408) | (72,875) | 1,738,950 | 188,661 | 5,160,906 | 1,254,894 | 6,415,800 | |
| Consolidated net profit for the period Other gains and losses recognised in Equity Comprehensive income for the period |
10 | - - - |
- - - |
- 266,164 266,164 |
- - - |
- 955 955 |
- 17,281 17,281 |
- - - |
75,797 - 75,797 |
75,797 284,400 360,197 |
46,844 98,347 145,191 |
122,641 382,747 505,388 |
| Dividends distributed / interim dividends Increase of equity in subsidiaries Appropriation of profit to reserves Balance as on 30 September 2014 |
30 | - - - 829,251 |
- - - 82,006 |
- - - (17,954) |
- - - 2,680,439 |
- - - (453) |
- - - (55,594) |
(262,707) - 188,661 1,664,904 |
- - (188,661) 75,797 |
(262,707) - - 5,258,396 |
(4,330) 9,295 - 1,405,050 |
(267,037) 9,295 - 6,663,446 |
The accompanying notes form an integral part of the consolidated changes in equity as at 30 September 2014.
(Amounts expressed in thousands of euros – €k)
| Notes | September 2014 | September 2013 | |
|---|---|---|---|
| Consolidated net profit for the period: | 10 | 75,797 | 139,955 |
| Other comprehensive income of the period which in the future will not be recycled through results: | |||
| Remeasurement | 17,281 | 32,351 | |
| Remeasurement ― tax component | 9 | - | 3,406 |
| 17,281 | 35,757 | ||
| Other comprehensive income of the period which in the future will be recycled through results: | |||
| Currency exchange differences (Group companies) | 20 | 229,864 | (110,629) |
| Currency exchange differences (associated companies / jointly controlled) | 4 and 20 | 50,885 | 15,507 |
| Currency exchange differences ― goodwill | 11 and 20 | 196 | (220) |
| Currency exchange differences ― financial endowment (quasi equity) | 20 | (22,150) | (58,494) |
| Deferred tax associated with the components of currency conversion differences ― financial endowments *quasi equity) |
9 and 20 | 7,369 | 19,943 |
| 266,164 | (133,893) | ||
| Other increases / decreases in hedging reserves (Group companies) | 27 and 20 | 1,209 | 4,778 |
| Deferred tax associated with the components of hedging reserves (Group companies) | 9 and 20 | (293) | (1,379) |
| Other increases / decreases in hedging reserves (associated companies / jointly controlled) | 27 and 20 | 81 | 241 |
| Deferred tax associated with the components of hedging reserves (associated companies / jointly controlled) | 9 and 20 | (42) | (68) |
| 955 | 3,572 | ||
| Comprehensive income net of income tax | 284,400 | (94,564) | |
| Comprehensive income before non-controlling interests: | 360,197 | 45,391 | |
| Comprehensive income of non-controlling interests | 145,191 | (94,897) | |
| Total compheensive income | 505,388 | (49,506) |
The accompanying notes form an integral part of the consolidated comprehensive income as on 30 September 2014.
| Notes | September 2014 | September 2013 | December 2013 | |
|---|---|---|---|---|
| Operating activities: | ||||
| Cash receipts from trade receivables | 15,272,344 | 15,947,057 | 8,098,206 | |
| Cash paid to trade payables | (11,015,949) | (11,972,308) | (5,923,985) | |
| Cash paid to employees | (118,025) | (175,508) | (88,339) | |
| Cash (paid) / received relating to tax on oil products | (1,824,979) | (1,683,807) | (785,567) | |
| Cash (paid) / received relating to income tax | (120,075) | (129,606) | (53,470) | |
| Contributions to the pension fund | 23 | (599) | (1,474) | (376) |
| Cash paid to early retired and pre-retired employees | 23 | (6,756) | (12,953) | (4,053) |
| Cash paid relating to insurance costs of retired employees | 23 | (64) | (8,321) | (35) |
| Other (payments) / receipts relating to operating activities | (1,710,168) | (1,475,641) | (930,063) | |
| Net cash provided by / used in operating activities (1) | 475,729 | 487,439 | 312,318 | |
| Investing activities: | ||||
| Cash receipts relating to: | ||||
| Investments | 4 | - | 129,459 | - |
| Tangible assets | 664 | 626 | 538 | |
| Government grants | 13 | 2 | - | - |
| Interest and similar income | 18,897 | 40,781 | 9,617 | |
| Dividends | 4 | 55,083 | 44,284 | 5,523 |
| Loans granted | 111,466 | 125 | 81,030 | |
| 186,112 | 215,275 | 96,708 | ||
| Cash payments relating to: | ||||
| Investments | 4 | (151,691) | (155,711) | (63,314) |
| Tangible assets | (481,886) | (549,361) | (249,521) | |
| Intangible assets | (24,920) | (83,625) | (13,414) | |
| Loans granted | (990) | (806) | (2,248) | |
| (659,487) | (789,503) | (328,497) | ||
| Net cash provided by / used in investing activities (2) | (473,375) | (574,228) | (231,789) | |
| Financing activities: | ||||
| Cash receipts relating to: | ||||
| Loans obtained | 512,938 | 1,576,962 | 10,573 | |
| Interest and similar income | 1,417 | 1,847 | 369 | |
| Discounted notes | 4,091 | 7,432 | 2,467 | |
| 518,446 | 1,586,241 | 13,409 | ||
| Cash payments relating to: Loans obtained |
(382,899) | (1,266,229) | (298,914) | |
| Interest on loans obtained | (71,310) | (114,759) | (34,049) | |
| Dividends | 30 | (267,037) | (223,095) | (120,305) |
| Repayment of discounted notes | (2,015) | (991) | (1,779) | |
| Payment of finance lease contracts and respective interests Interest on bonds |
- (39,822) |
(5) (36,629) |
- (28,226) |
|
| (763,083) | (1,641,708) | (483,273) | ||
| Net cash provided by / used in financing activities (3) | (244,637) | (55,467) | (469,864) | |
| Net change in cash and cash equivalents (4) = (1) + (2) + (3) | (242,283) | (142,256) | (190,910) | |
| Effect of foreign exchange rate changes | 128,489 | (85,229) | 10,123 | |
| Cash and cash equivalents at the beginning of the period | 18 | 1,405,238 | 1,733,199 | 1,733,199 |
| Change in consolidation perimeter | 693 | (2,124) | 693 | |
| Cash and cash equivalents at the end of the period | 18 | 1,292,137 | 1,503,590 | 1,405,238 |
The accompanying notes form an integral part of the consolidated cash flows as on 30 September 2014.
| 1. | INTRODUCTION33 | |
|---|---|---|
| 2. | SIGNIFICANT ACCOUNTING POLICIES 34 | |
| 2.1. Changes in accounting policies34 | ||
| 3. | CONSOLIDATED COMPANIES35 | |
| 4. | INVESTMENTS IN ASSOCIATES39 | |
| 4.1 Investments in jointly controlled entities39 | ||
| 4.2 Investments in associated companies40 | ||
| 4.3 | Assets available for sale41 | |
| 5. | OPERATING INCOME41 | |
| 6. | OPERATING COSTS42 | |
| 7. | SEGMENT REPORTING 43 | |
| 8. | FINANCIAL INCOME AND COSTS45 | |
| 9. | INCOME TAX 45 | |
| 10. EARNINGS PER SHARE47 | ||
| 11. GOODWILL 48 | ||
| 12. TANGIBLE AND INTANGIBLE ASSETS49 | ||
| 13. GOVERNMENT GRANTS 51 | ||
| 14. OTHER RECEIVABLES52 | ||
| 15. TRADE RECEIVABLES 54 | ||
| 16. INVENTORIES 55 | ||
| 17. OTHER INVESTMENTS56 | ||
| 18. CASH AND CASH EQUIVALENTS 56 | ||
| 19. SHARE CAPITAL 57 | ||
| 20. RESERVES 58 | ||
| 21. NON-CONTROLLING INTERESTS61 | ||
| 22. LOANS 62 | ||
| 23. RETIREMENT AND OTHER EMPLOYEE BENEFITS 64 | ||
| 24. OTHER PAYABLES65 | ||
| 25. PROVISIONS 66 | ||
| 26. TRADE PAYABLES 68 | ||
| 27. OTHER FINANCIAL INSTRUMENTS – DERIVATIVES 68 | ||
| 28. RELATED PARTIES71 | ||
| 29. REMUNERATION OF THE BOARD72 | ||
| 30. DIVIDENDS 72 | ||
| 31. OIL AND GAS RESERVES 72 | ||
| 32. FINANCIAL RISK MANAGEMENT 73 | ||
| 33. CONTINGENT ASSETS AND LIABILITIES 73 | ||
| 34. INFORMATION REGARDING ENVIRONMENTAL MATTERS 73 | ||
| 35. SUBSEQUENT EVENTS73 | ||
| 36. APPROVAL OF THE FINANCIAL STATEMENTS 74 | ||
| 37. EXPLANATION ADDED FOR TRANSLATION 74 |
(Amounts expressed in thousands of euros – €k)
a) Parent company:
Galp Energia, SGPS, S.A. (hereinafter referred to as Galp Energia, Group or Company) has its Head Office in Rua Tomás da Fonseca in Lisbon and its corporate goal is to manage equity participations in other companies.
The Company shareholder position as on 30 September 2014 is stated in Note 19.
The Company is listed on the NYSE Euronext Lisbon stock exchange.
As on 30 September 2014 the Galp Energia Group (the Group) was made up of Galp Energia and its subsidiaries, which include, among others: (i) Petróleos de Portugal Petrogal, S.A. (Petrogal) and its subsidiaries, which operate upstream and downstream in the crude oil and related derivatives sector; (ii) GDP Gás de Portugal, SGPS, S.A. and its subsidiaries, which operate in the natural gas sector; (iii) Galp Power, SGPS, S.A. and its subsidiaries, which operate in the electricity and renewable energy sector; and (iv) Galp Energia, S.A. which integrates the corporate support services.
The Exploration & Production (E&P) business segment is responsible for the presence of Galp Energia in the oil and gas industry upstream sector, which consists of the supervision and performance of all activities relating to exploration, development and production of hydrocarbons, essentially in Angola, Brazil, Morocco, Mozambique, Namibia, Portugal, Timor-Leste, Uruguay and Venezuela.
The Refining & Marketing (R&M) business segment owns the two only existing refineries in Portugal and also includes all activities relating to the retail and wholesale marketing of oil products (including LPG). The R&M segment also controls the majority of oil products storage and transportation infrastructure in Portugal, which is strategically located, for both export and marketing of its main products to the consumption centres. This retail marketing activity, using the Galp Energia brand, also includes Angola, Cape Verde, Spain, Gambia, Guinea-Bissau, Mozambique and Swaziland through fully owned subsidiaries of the Group.
The Gas & Power (G&P) business segment encompasses the areas of procurement, supply, distribution and storage of natural gas and electric and thermal power generation.
The operations of the Galp Power Group subsidiaries consist in producing and trading electric, thermal and wind power in Portugal and Spain.
The Power activity generates electricity and thermal power, which is supplied to large industrial customers and residential ones.
Galp Energia presently participates in wind farms and in six cogeneration plants, one being under construction, with a total installed capacity of 254 MW.
The natural gas activity includes (i) procurement and supply and (ii) distribution and supply.
The procurement and supply of natural gas segment supplies natural gas to large industrial customers, with annual consumptions of more than 2 mm3, power cogeneration companies, natural gas distribution companies and Autonomous Gas Unit (AGU). So as to meet the demand of its customers, Galp Energia has long-term supply contracts with companies in Algeria and Nigeria.
The natural gas distribution and supply activity in Portugal includes the natural gas distribution and supply companies in which Galp Energia has a significant stake. Its purpose is to sell natural gas to those residential, commercial and industrial customers with annual consumptions of less than 2 mm3. Galp Energia is also a player in the Spanish regulated market, supplying low pressure natural gas, through its subsidiaries, to 38 neighbouring municipalities of Madrid. This activity includes the supply of natural gas to end customers, both regulated and nonregulated, in the area covered by the distribution activity.
The natural gas subsidiaries of Galp Energia Group that store and supply natural gas in Portugal operate based on concession contracts entered into with the Portuguese State, which end in 2045 for the storage activity and in 2047 for the supply activity. At the end of these periods, the assets relating to the concessions will be transferred to the Portuguese State and the companies will receive an amount corresponding to the book value of these assets at that date, net of depreciation, financial coparticipation and Government grants.
The accompanying financial statements are presented in the functional currency euros, as this is the currency preferentially used in the financial environment in which the Company operates.
The values are presented in thousands of euros, unless otherwise stated.
Galp Energia's consolidated financial statements were prepared on a going concern basis, at historical cost except for financial derivative instruments which are stated at fair value, on the accounting records of the companies included in the consolidation maintained in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union (EU), effective for the year beginning 1 January 2014. These standards include IFRS issued by the International Accounting Standards Board (IASB) and International Accounting Standards (IAS) issued by the International Accounting Standards Committee (IASC) and respective interpretations SIC and IFRIC, issued by the International Financial Reporting Interpretation Committee (IFRIC) and Standing Interpretation Committee (SIC). These standards and interpretations are hereinafter referred to as IFRS.
The Board of Directors believes that the consolidated financial statements and the accompanying notes provide for a fair presentation of the consolidated interim financial information prepared in accordance with IAS 34 Interim Financial Reporting. Estimates that affect the amounts of assets and liabilities and income and costs were used in preparing the consolidated financial statements. The estimates and assumptions used by the Board of Directors were based on the best information available regarding events and transactions in process at the time of approval of the consolidated financial statements.
In respect to the construction contracts contemplated by the IFRIC12, construction activity for assets under concession is subcontracted to specialised entities which assume their own construction activity risk. Income and expenses associated with the construction of these assets are of equal amounts and are recognised as other operating costs and other operating income.
As on 30 September 2014 only material changes required by IFRS 7 were disclosed. For all other disclosures under this standard refer to the Company's consolidated financial statements as on 31 December 2013.
Resulting from the mandatory application from 1 January 2014, on Galp Energia Group, of IFRS 11 – Joint Arrangements , the Group identified (i) Sigás Armazenagem de Gás, ACE; and (ii) Multiservícios Galp Barcelona, UTE, as entities in which the
shareholders have the joint operational and financial control over the assets and liabilities of the companies. Accordingly, the assets, liabilities, gains and losses were integrated in each owner company in the corresponding percentage held, i.e. 60% and 50%, respectively. The impacts on the financial statements are presented in Note 3.
As on 30 September 2014, the group reclassified gains and losses relating to Energy Trading operations (time value of future CO₂ and electricity contracts) from the caption of "Other financial income and expenses" to the caption "Financial instruments". Comparative amounts have been restated as on 30 September 2013, with the effects on the income statement shown in the tables below:
| Note | September 2013 | Adjustments | September 2013 restated |
|
|---|---|---|---|---|
| Financial income | 8 | 79,839 | (31,505) | 48,334 |
| Financial expense | 8 | (167,688) | 33,980 | (133,708) |
| Exchange gains (losses) | (8,330) | - | (8,330) | |
| Results of investments in associates and jointly controlled entities | 4 | 99,325 | - | 99,325 |
| Results of financial instruments | 27 | 7,031 | (3,626) | 3,405 |
| Other gains and losses | (1,151) | 1,151 | - | |
| Financial results | 9,026 | - | 9,026 |
During the period ended on 30 September 2014, the scope of consolidation changed compared to the year ended on 31 December 2013.
The subsidiary Petróleo de Portugal – Petrogal, S.A. subscribed and paid 100% of the capital Galp Marketing Internacional, S.A., which was established in February 2014.
In May 2014, through its subsidiary GDP – Gás de Portugal, SGPS, S.A., the Group acquired from Jorge Mendes, a 0.032% stake in the subsidiary Lusitaniagás - Companhia de Gás do Centro, S.A. by the amount of € 23k. With this acquisition the Group now holds 96.8429% of the shares in the subsidiary.
The subsidiary Lusitaniagás – Companhia de Gás do Centro, S.A, was already controlled by the Group and consolidated by the full consolidation method (owned 96.8109%). The difference between the amount paid and the book value of equity at the acquisition date, was recognised in the statement of consolidated results under the heading "Results of investments in associates and jointly controlled entities" in the amount of € 2k (Note 4.2).
On 27 June 2014, Petrogal Trading Limited, a subsidiary of Petróleos de Portugal – Petrogal, S.A., was dissolved. The group recognised an amount of €260,000 in its consolidated financial statements (Note 4.2) which is related to the exchange rate differences while converting the financial statements of the subsidiary Petrogal Trading Limited,
expressed in a foreign currency (USD), that were accounted for in the heading equity, in the item of conversion reserves.
For the period that ended on 30 September 2014, Petrogal Cabo Verde, Lda. a subsidiary controlled by Petróleos de Portugal – Petrogal, S.A. (95%) and by Galp Exploração e Produção Petrolífera, S.A. (5%), was dissolved. Due to this operation the group recognised in its consolidated financial statements the amount of €39,000 (Note 4.2).
On 12 September 2014 the company Soturis – Sociedade Imobiliária e Turística, S. A. merged with Petróleos de Portugal - Petrogal, S. A. without any impact on the group's consolidated financial statements.
With the application of IFRS 11 – Joint arrangements, the subsidiaries (i) Sigás Armazenagem de Gás, ACE; and (ii) Multiservícios Galp Barcelona, began to be integrated into the individual accounts of the shareholders of its capital by the percentage held, and consequently started to be included in the consolidated financial statements (Note 4.1).
The entries on the perimeter for the period ended on 31 December 2013 had the following impact on the consolidated financial statements of Galp Energia Group:
| Note | Total | ||
|---|---|---|---|
| Non-current assets | |||
| Tangible assets | 12 | 6,491 | |
| Intangible assets | 12 | 467 | |
| Current assets | |||
| Trade receivables | 595 | ||
| Other receivables | 1,156 | ||
| Cash and cash equivalents | 693 | ||
| Total assets | 9,402 | ||
| Equity | |||
| Share capital | 4.1 | (1,500) | |
| Retained earnings | 4.1 | 352 | |
| Total equity | 4.1 | (1,148) | |
| Non-current liabilities | |||
| Bank loans | (6,911) | ||
| Current liabilities | |||
| Other payables | (1,343) | ||
| Total liabilities | (8,254) | ||
| Total aquired / incorporated | - | ||
| The amounts presented in the table above were not considered material, as such no restatement to the financial statements | |||
| was done with reference to 31 December 2013. |
more simplified structure the companies are connected by business under the same sub-holding. The following operations were made considering the organisational restructuring of the Group:
Considering the organisational structure of the Group for the E & P business, Galp East Africa, B.V. was created as a subsidiary of Galp Energia E&P, B.V. in order to control the investments made in Mozambique (Area 4).
For the period ended on the 30th of September 2014, through the increase in capital made by Galp East Africa, B.V., the subsidiary Galp Energia Rovuma, B.V. is now held by the subsidiary Galp East Africa, B.V. in 75% and by the subsidiary Galp Energia Portugal Holding, B.V. in 25%.
Due to the business of the company, the currency in which the operations are made, and its operating model, the Group realised that was more adequate its positioning close to the upstream companies. Therefore, on 15 April 2014, Galp Energia Portugal Holding, B.V. sold to its subsidiary Galp Energia E&P, B.V. 100% of its holdings of the subsidiary Galp Trading, S.A.
Considering the organisational structure of the Group for the natural gas distribution business, the Group realised that was more appropriate that the subsidiary Galp Gás Natural Distribuição, SGPS, S.A. gather all the investments on the distribution network operators. For this effect the following operations were made:
On 4 September 2014, the subsidiary Petróleos de Portugal – Petrogal, S.A. sold to its subsidiary Galp Gás Natural Distribuição , SGPS, S.A., 11.554% of its holdings in Setgás – Sociedade de Produção e Distribuição de Gás, S.A.;
GDP – Gás de Portugal, SGPS, S.A. had an increase in capital through non-monetary contributions on Galp Gás Natural Distribuição, SGPS, S.A. This increase was carried out by handing over the shares representative of its holdings in the subsidiaries Lusitaniagás - Companhia de Gás do Centro, S.A., Lisboagás GDL - Sociedade Distribuidora de Gás Natural Lisboa, S.A. and Setgás - Sociedade de Produção e Distribuição de Gás, S.A.
The objective of Galp Exploração Serviços do Brasil, Lda. is render services of management support in activities related to crude oil, natural gas and its derivatives research. In December 2013, the subsidiary was held in 95% by Galp Exploração e Produção Petrolífera, SGPS, and held in 5% by Petróleos de Portugal - Petrogal, S.A. Due to its nature, the Group realised that was more adequate to position the referred to above company closer to the companies that are in the exploration and production business sectors.
On 7 August 2014, Galp Exploração Serviços do Brasil, Lda. and Petróleos de Portugal - Petrogal, S.A. sold their holdings and the subsidiaries Petrogal Brasil, S.A. and Petrogal Brasil, B.V. acquired, respectively, 99.99714% and 0.002% of the capital of the subsidiary Galp Exploração e Produção Petrolífera, SGPS. The remaining 0.00086% were acquired by the company Sinopec Exploration and Production (Brasil) Ltda. (Grupo Sinopec).
Petrogal Brasil, S.A.'s objective is the research and exploration of crude oil and natural gas. In December 2013 this subsidiary was held by Petróleos de Portugal - Petrogal, S.A. (49.09%) and by Petrogal Brasil, B.V. (20.91%). Due to its nature, the Group realised that was more adequate to position the referred to above company closer to the companies that are in the exploration and production business sectors. In 14 August 2014, Petróleos de Portugal - Petrogal, S.A. sold its holdings to the subsidiary Petrogal Brasil, B.V., which now holds 70% of the capital of the subsidiary Petrogal Brasil, S.A.
Once these were operations between companies of the Group, there was no impact on the consolidated financial statements of the Group.
On 24 January 2014 Galp Gás Natural Distribuição, SGPS, S.A. was renamed to Galp Gás Natural Distribuição, S.A.
The movement that occurred in the item financial participations in jointly controlled companies in the period ended on 30 September 2014, that are reflected by the equity method, was as follow:
| Company | Opening balance |
Increase in participation |
Gain / Loss | Conv ersion adjustment |
Hedging reserv es adjustment |
Div idends |
Transfers / adjustments |
Ending balance |
|
|---|---|---|---|---|---|---|---|---|---|
| Inv estments |
|||||||||
| Tupi, B.V. | (a) | 316,785 | 136,669 | 5,788 | 41,272 | - | - | - | 500,514 |
| Belem Bioenergia Brasil, S.A. | (b) | 43,492 | 4,177 | (2,052) | 2,478 | - | - | - | 48,095 |
| C.L.C. ― Companhia Logística de Combustív eis, S.A. |
25,022 | - | 3,421 | - | - | (5,523) | - | 22,920 | |
| Galp Disa Av iación, S.A. |
7,399 | - | 1,263 | - | - | - | - | 8,662 | |
| Parque Eólico da Penha da Gardunha, Lda. | 1,648 | - | (20) | - | - | - | - | 1,628 | |
| Galpbúzi ― Agro-Energia, S.A. | (c) | 351 | 70 | (57) | 8 | - | - | - | 372 |
| Moçamgalp Agroenergias de Moçambique, S.A. | 690 | - | - | 62 | - | - | - | 752 | |
| Asa ― Abastecimento e Serv iços de Av iação, Lda. |
21 | - | 13 | - | - | - | - | 34 | |
| Belem Bio Energy , B.V. |
- | - | (251) | 261 | - | - | - | 10 | |
| Caiageste ― Gestão de Áreas de Serv iço, Lda. |
(d) | - | 43 | (9) | - | - | - | (34) | - |
| Multiserv icios Galp Barcelona |
(e) | 1,148 | - | - | - | - | - | (1,148) | - |
| Sigás ― Armazenagem de Gás, A.C.E. | (e) | - | - | - | - | - | - | - | - |
| 396,556 | 140,959 | 8,096 | 44,081 | - | (5,523) | (1,182) | 582,987 | ||
| Prov isions for inv estments in jointly controlled entities (Note 25) |
|||||||||
| Ventinv este, S.A. |
(1,746) | - | (217) | - | (65) | - | - | (2,028) | |
| Caiageste ― Gestão de Áreas de Serv iço, Lda. |
(34) | - | - | - | - | - | 34 | - | |
| (1,780) | - | (217) | - | (65) | - | 34 | (2,028) | ||
| 394,776 | 140,959 | 7,879 | 44,081 | (65) | (5,523) | (1,148) | 580,959 |
Control of the subsidiary Sigás - Armazenagem de Gás, A.C.E., is shared between: Petróleos de Portugal - Petrogal, S.A., BP Portugal, S.A. and Repsol Polímeros, S.A. which hold, respectively, 60%, 35% e 5% of its share capital.
Control of the subsidiary Multiservícios Galp Barcelona, is shared between: Galp Energia España, S.A., and Multiservícios Aeroportuarios S.A. which hold, 50% of its share capital.
The changes in the caption "Investments in associates and jointly controlled entities" for the period ended on 30 September 2014 were as follows:
| Company | Opening balance |
Gain / Loss | Conv ersion adjustment |
Hedging reserv es adjustment |
Div idends |
Transfers / adjustments |
Ending balance |
|---|---|---|---|---|---|---|---|
| Inv estments |
|||||||
| EMPL ― Europe Magreb Pipeline, Ltd. | 59,795 | 31,727 | 4,773 | - | (39,121) | - | 57,174 |
| Gasoduto Al-Andaluz, S.A. | 18,480 | 3,024 | - | - | (4,004) | - | 17,500 |
| Gasoduto Ex tremadura, S.A. |
15,586 | 3,039 | - | - | (4,314) | - | 14,311 |
| Tagusgás ― Empresa de Gás do Vale do Tejo, S.A. | 11,483 | 981 | - | 6 | - | - | 12,470 |
| Sonangalp ― Sociedade Distribuição e Comercialização de Combustív eis, Lda. |
9,352 | 148 | 1,419 | - | - | - | 10,919 |
| Metragaz, S.A. | 1,204 | 117 | - | - | (230) | 23 | 1,114 |
| Terparque ― Armazenagem de Combustív eis, Lda. |
942 | 64 | - | - | (194) | - | 812 |
| C.L.C. Guiné Bissau ― Companhia Logística de Combustív eis da Guiné Bissau, Lda. |
798 | (181) | - | - | - | 5 | 622 |
| IPG Galp Beira Terminal, Lda. | 640 | - | 227 | - | - | - | 867 |
| Sodigás-Sociedade Industrial de Gases, S.A.R.L | 346 | - | - | - | - | (65) | 281 |
| Galp IPG Matola Terminal, Lda. | 320 | - | 385 | - | - | - | 705 |
| Aero Serv iços, SARL ― Sociedade Abastecimento de Serv iços Aeroportuários |
63 | (57) | - | - | - | (6) | - |
| 119,009 | 38,862 | 6,804 | 6 | (47,863) | (43) | 116,775 | |
| Prov ision for inv estment in associates (Note 25) |
|||||||
| Energin ― Sociedade de Produção de Electricidade e Calor, S.A. | (1,350) | (999) | - | - | - | - | (2,349) |
| Aero Serv iços, SARL ― Sociedade Abastecimento de Serv iços Aeroportuários |
- | - | - | - | - | (70) | (70) |
| 117,659 | 37,863 | 6,804 | 6 | (47,863) | (113) | 114,356 |
The caption of "Results of investments in associated and jointly controlled entities" recorded in the consolidated results for the period ended on 30 September 2014 is as follows:
| Effect of applying the equity method: | |
|---|---|
| Associates | 37,863 |
| Jointly controlled entities | 7,879 |
| Differences in acquisition of equity shares of Group companies and associates (Note 3): | |
| Aquisition of 0.032% of the share in Lusitaniagás ― Companhia de Gás do Centro, S.A. |
2 |
| Group companies settlement effect: | |
| Exchange differences write off related to the conversion of financial statements | |
| denominated in foreign currency of the subsidiary Petrogal Cabo Verde, Lda., which | |
| were recorded in equity under hedging reserves heading (Note 3 c)). | (39) |
| Exchange differences write off related to the conversion of financial statements | |
| denominated in foreign currency of the subsidiary Petrogal Trading, Ltd., which | |
| were recorded in equity under hedging reserves heading (Note 3 c)). | (260) |
| Other | 6 |
| 45,451 |
It is reflected in the item financial participations in jointly controlled and associated companies (Note 4.1 and 4.2), the total amount of €53,386 k related to dividends corresponding to the approved amounts in the companies' general shareholders meeting. The dividends received during the period ended on 30 September 2014 were €55,084 k.
The difference between the received and recognised amounts in the item financial participations in jointly controlled and associated companies of €1,697 k refers to: (i) €245 k unfavourable exchange rates, that occur at the time of the payment and that were reflected on the item of exchange gains (losses) in the cash flow statement; and (ii) €1,452 k in respect of dividends received from assets available for sale.
The positive goodwill related to associated companies, which is included under the caption "Investments in associates and jointly controlled entities" was subject to impairment tests using the cash generating unit method, the detail of which as on 30 September 2014 and 31 December 2013 was:
| 2014 | 2013 | |
|---|---|---|
| Parque Eólico da Penha da Gardunha, Lda. | 1,939 | 1,939 |
During the period ended on 30 September 2014, there were no significant changes in the caption "Assets held for sale", compared to the consolidated financial statements of the Company on 31 December2013. For further clarification, refer to the consolidated financial statements of the Company as on 31 December 2013 and the respective Notes.
The Group's operating income for the periods ended on 30 September 2014 and 2013 is as follows:
| Captions | 2014 | 2013 |
|---|---|---|
| Sales | ||
| Merchandise | 6,045,356 | 6,651,355 |
| Products | 7,117,103 | 7,873,307 |
| 13,162,459 | 14,524,662 | |
| Services rendered | 388,508 | 378,309 |
| Other operating income: | ||
| Supplementary income | 34,370 | 38,895 |
| Revenues arising from the construction of assets under IFRIC12 | 19,201 | 41,776 |
| Operating government grants | (4) | 4,757 |
| Internally generated assets | 165 | 1,784 |
| Investment government grants (Note 13) | 7,691 | 7,732 |
| Gain on fixed assets | 1,077 | 742 |
| Other | 7,965 | 21,459 |
| 70,465 | 117,145 | |
| 13,621,432 | 15,020,116 |
Sales of fuel include the Portuguese Tax on Oil Products (ISP).
The variation on the caption "Sales" is mainly due to a decrease in the amount of crude oil processed in the case of product sales, which was offset by an increase in gas trading for export.
The regulated revenue to be refunded in 2013-2014 gas year was approved by the Portuguese Energy Regulator (ERSE); therefore the Group recognises in the consolidated income statement the reversal of the amount of the approved tariff deviation.
Regarding the construction contracts subject to IFRIC12, construction activity of the concession assets is subcontracted to specialised entities which assume their own construction activity risk. Income and expenses associated with the construction of these assets are of equal amounts and are immaterial when compared to total revenues and operating costs and can be detailed as follows:
| 2014 | 2013 | |
|---|---|---|
| Costs arising from the construction of assets under IFRIC12 (Note 6) | (19,201) | (41,776) |
| Revenues arising from the construction of assets under IFRIC12 | 19,201 | 41,776 |
| Margin | - | - |
The results for the periods ended on 30 September 2014 and 2013 were affected by the following items of operating costs:
| Captions | 2014 | 2013 |
|---|---|---|
| Cost of sales: | ||
| Raw and subsidiary materials | 6,675,401 | 7,235,229 |
| Merchandise | 2,937,518 | 3,849,456 |
| Tax on oil products | 1,897,220 | 1,878,513 |
| Variation in production | 147,911 | 145,657 |
| Impairment in inventories (Note 16) | 444 | (2,624) |
| Financial derivatives (Note 27) | 4,618 | 3,567 |
| External supplies and services: | 11,663,112 | 13,109,798 |
| Subcontracts ― gas network usage | 235,912 | 212,730 |
| Subcontracts | 5,968 | 1,635 |
| Transport of merchandise | 122,998 | 97,808 |
| Storage and filling | 52,984 | 52,130 |
| Rental costs | 65,615 | 60,923 |
| Blocks production costs | 106,823 | 54,945 |
| Maintenance and repairs | 44,199 | 40,248 |
| Insurance | 33,180 | 36,348 |
| Royalties | 35,122 | 23,484 |
| IT services | 17,505 | 18,935 |
| Commissions | 13,141 | 14,663 |
| Publicity | 8,964 | 6,745 |
| Electricity, water and communications | 14,604 | 31,436 |
| Technical assistance and inspection | 9,607 | 7,862 |
| Port services and fees | 5,693 | 5,963 |
| Other specialised services | 43,299 | 49,652 |
| Other external supplies and services | 18,232 | 19,680 |
| Other costs | 5,383 839,229 |
48,019 783,206 |
| Employee costs: | ||
| Statutory boards remuneration (Note 29) | 6,096 | 6,456 |
| Employee remuneration | 169,986 | 174,657 |
| Social charges | 40,663 | 40,674 |
| Retirement benefits ― pensions and insurance (Note 23) | 27,643 | 28,622 |
| Other insurance | 7,074 | 8,280 |
| Capitalisation of employee costs | (4,663) | (5,627) |
| Other costs | 7,197 | 7,994 |
| 253,996 | 261,056 | |
| Amortisation, depreciation and impairment: | ||
| Amortisation and impairment of tangible assets (Note 12) | 394,738 | 375,713 |
| Amortisation and impairment of intangible assets (Note 12) | 25,467 | 41,601 |
| Amortisation and impairment of concession arrangements (Note 12) | 31,293 | 30,392 |
| 451,498 | 447,706 | |
| Provision and impairment of receivables: | ||
| Provisions and reversals (Note 25) | (4,344) | 9,965 |
| Provisions for pensions | (14) | - |
| Impairment loss on trade receivables (Note 15) | 22,296 | 42,166 |
| Impairment loss (gain) on other receivables (Note 14) | 414 18,352 |
1,535 53,666 |
| Other operating costs: | ||
| Other taxes | 12,984 | 11,478 |
| Costs arising from the construction of assets under IFRIC12 (Note 5) | 19,201 | 41,776 |
| Loss on tangible assets | 3,049 | 1,519 |
| Donations | 1,196 | 2,965 |
| C O₂ Licenses |
4,378 | 5,223 |
| Other operating costs | 8,118 | 16,741 |
| 48,926 | 79,702 | |
| 13,275,113 | 14,735,134 |
The variation in the caption "Cost of sales" is mainly due to a reduction in the amount of crude oil processed in the case of product sales, which was offset by an increase in trading gas for export.
The caption "Subcontracts – gas network usage" refers to charges for:
The amount of €235,912 k recorded in this caption includes the amount of €58,264 k charged by Ren Gasodutos, €71,390 k charged by EDP Distribuição Energia and €46,089 k charged by Madrileña Red de Gas.
The Group is organised into four business segments which were defined based on the type of products sold and services rendered, with the following business units:
For the business segment "Others", the Group considered the holding company Galp Energia, SGPS, S.A., and companies with different activities including Tagus Re, S.A. and Galp Energia, S.A., a reinsurance company and a provider of services at the corporate level, respectively.
Note 1 presents a description of the activities of each business segment.
Below is the financial information on the previously identified segments, as on 30 September 2014 and 2013:
| Gas & Power | Refining & Marketing | Exploration & Production | Other | Eliminations | Consolidated | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | |
| Income | ||||||||||||
| Sales and services rendered | 2,745,030 | 2,434,732 | 10,649,189 | 12,403,318 | 536,200 | 418,783 | 86,639 | 89,824 | (466,091) | (443,686) | 13,550,967 | 14,902,971 |
| Inter-segments | 238,681 | 206,958 | 2,964 | 7,864 | 153,636 | 154,876 | 70,810 | 73,988 | (466,091) | (443,686) | - | - |
| External | 2,506,349 | 2,227,774 | 10,646,225 | 12,395,454 | 382,564 | 263,907 | 15,829 | 15,836 | - | - | 13,550,967 | 14,902,971 |
| Ebitda (1) | 343,167 | 316,926 | 115,982 | 167,589 | 342,172 | 286,234 | 14,848 | 15,605 | - | - | 816,169 | 786,354 |
| Non-cash costs | ||||||||||||
| Amortisation and impairment losses | (47,560) | (44,835) | (211,727) | (188,885) | (189,676) | (211,567) | (2,535) | (2,419) | - | - | (451,498) | (447,706) |
| Provisions | (8,159) | (12,447) | (13,964) | (37,343) | 541 | (3,929) | 3,230 | 53 | - | - | (18,352) | (53,666) |
| Segment results | 287,448 | 259,644 | (109,709) | (58,639) | 153,037 | 70,738 | 15,543 | 13,239 | - | - | 346,319 | 284,982 |
| Results of investments in associates | 37,652 | 38,164 | 2,052 | 59,643 | 5,745 | 1,519 | 2 | (1) | - | - | 45,451 | 99,325 |
| Other non-operating results | (25,146) | (19,658) | (117,252) | (101,474) | 25,592 | 58,998 | 19,679 | (28,165) | - | - | (97,127) | (90,299) |
| Income tax | (63,677) | (84,800) | 43,439 | 38,867 | (131,326) | (74,002) | 1,091 | 6,498 | - | - | (150,473) | (113,437) |
| Extraordinary contribution on the energy sector | (9,141) | - | (12,388) | - | - | - | - | - | - | - | (21,529) | - |
| Non-controlling interest | (2,988) | (3,855) | (2,048) | (2,440) | (41,808) | (34,321) | - | - | - | - | (46,844) | (40,616) |
| Consolidated net profit | 224,148 | 189,495 | (195,906) | (64,043) | 11,240 | 22,932 | 36,315 | (8,429) | - | - | 75,797 | 139,955 |
| On 30 September 2014 and 31 December 2013 | ||||||||||||
| Other information Assets by segment (2) |
||||||||||||
| Investment (3) | 104,206 | 108,205 | 96,621 | 92,230 | 501,636 | 317,824 | 169 | 169 | - | - | 702,632 | 518,428 |
| Other assets | 2,659,049 | 3,037,792 | 6,224,598 | 6,682,484 | 5,174,698 | 4,746,423 | 4,110,541 | 3,806,730 | (5,014,887) | (5,074,533) | 13,153,999 | 13,198,896 |
| Total consolidated assets | 2,763,255 | 3,145,997 | 6,321,219 | 6,774,714 | 5,676,334 | 5,064,247 | 4,110,710 | 3,806,899 | (5,014,887) | (5,074,533) | 13,856,631 | 13,717,324 |
| Total consolidated liabilities | 2,013,792 | 2,046,388 | 5,574,746 | 5,983,288 | 921,632 | 750,619 | 3,697,902 | 3,595,763 | (5,014,887) | (5,074,534) | 7,193,185 | 7,301,524 |
| Investment in tangible and intangible assets | 21,491 | 75,535 | 63,841 | 83,951 | 569,753 | 470,208 | 3,431 | 694 | 658,516 | 630,388 |
(1) Ebtida = Segment results / EBIT + Amortisation + Provisions
(2) Net amount (3) In accordance with the equity method.
Note: the process for determining segment results and its assets and liabilities has changed, which originated a restatement to the year 2013
| Segments | Gas & Power Refining & Marketing |
Exploration & Production |
Other | TOTAL | |
|---|---|---|---|---|---|
| Gas & Power | n a | 2,005 | - | 16,742 | 18,747 |
| Refining & Marketing of oil products | 238,681 | n a | 153,636 | 47,670 | 439,987 |
| Exploration & Production | - | 816 | n a | 6,398 | 7,214 |
| Other | - | 143 | - | - | 143 |
| 238,681 | 2,964 | 153,636 | 70,810 | 466,091 |
The main inter-segmental transactions of sales and services rendered are primarily related to:
The commercial and financial transactions between related parties are performed according to the usual market conditions similar to transactions performed with independent companies.
The assumptions underlying the determination of prices in transactions between Group companies rely on the consideration of the economic realities and characteristics of the situations at hand, that is, comparing the characteristics of operations or companies that might have impact on the intrinsic conditions of the commercial transactions in analysis. In this context, among other, the goods and services traded, the functions performed by the parties (including the assets used and risks assumed), the contractual terms, the economic situation of the parties as well as their negotiation strategies, are analysed.
Compensation, in the context of related parties, corresponds to what is appropriate, by rule, to the functions performed by each company involved, taking into account the assets used and risks assumed. Thus, to determine such compensation the Group identifies the activities, the risks faced by companies in the value creating chain of goods/services traded in accordance with their functional profile, particularly, in what concerns the functions they perform - import, manufacturing, distribution, and retail.
In conclusion, market prices are determined not only by analysing the functions performed, the assets used and the risks incurred by one entity, but also considering the contribution of those elements to the Company's profitability. This analysis assesses whether the profitability indicators of the companies involved fall within the estimated ranges on the basis of the assessment of a panel of functionally comparable independent companies, thus allowing the prices to be fixed in order to respect the competition principle.
Financial income and financial costs for the periods ended on 30 September 2014 and 2013 are as follows:
| Captions | September 2014 | September 2013 |
|---|---|---|
| Financial income: | ||
| Interest on bank deposits | 21,990 | 33,228 |
| Interest and other income ― related companies | 11,718 | 13,689 |
| Other financial income | 2,769 | 1,417 (a) |
| 36,477 | 48,334 (a) | |
| Financial costs: | ||
| Interest on bank loans, overdrafts and other | (105,544) | (118,306) |
| Interest ― related companies | (5,202) | (5,677) |
| Interest capitalised in fixed assets (Note 12) | 33,002 | 37,966 |
| Interest on retirement benefits and other benefits | (8,769) | (10,465) |
| Charges regarding bank loans | (17,484) | (25,024) |
| Other financial costs | (12,577) | (12,202) (a) |
| (116,574) | (133,708) (a) | |
| (80,097) | (85,374) |
(a) These amounts were restated taking into account the changes in classification referred to in Note 2.1.
During the period ended on 30 June 2014, the Group capitalised fixed assets in progress in the amount of €33,002 k regarding interests on loans to finance capital expenditure on tangible and intangible assets during their construction phase (Note 12).
Income tax for the periods ended on 30 September 2014 and 2013 is as follows:
| Captions | September 2014 | September 2013 | |
|---|---|---|---|
| Current income tax | 136.462 | 105.207 | |
| IRP ― Tax on oil income | 9.394 | - | |
| Insuficiency / (excess) of income tax for the preceding year | 2.578 | 13.721 | |
| Deferred tax | 2.039 | (5.491) - |
|
| 150.473 | 113.437 | ||
| Energy sector contribution tax | 21.529 | - | |
| 172.002 | 113.437 |
The publication of Law 83 C/2013 of 31 December Article 228 introduced the Extraordinary Contribution on the Energy Sector (CESE) into Portuguese legislation.
Based on this law, the Group estimated for the first semester of 2014 an amount of €21,529 k.
The Group has recorded current income tax payable in the amount of €9,479 k.
The balance of deferred tax assets and liabilities as on 30 September 2014 is as follows:
| Deferred tax September 2014 ― Assets | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Captions | Opening balance | Effect in results |
Effect in equity |
Effect of foreign currency exchange |
Other adjustments |
Ending balance | |||
| Adjustments to accruals and deferrals | 10,330 | (1,711) | - | - | - | 8,619 | |||
| Adjustments to tangible and intangible assets | 24,802 | (6,061) | - | 453 | - | 19,194 | |||
| Adjustments to inventories | 471 | (36) | - | - | - | 435 | |||
| Overlifting adjustments | 119 | (1,227) | - | 1,107 | 1 | - | |||
| Retirement benefits and other benefits | 89,442 | 3,371 | - | - | - | 92,813 | |||
| Double economical taxation | 12,171 | - | - | - | - | 12,171 | |||
| Financial instruments | 335 | - | (335) | - | - | - | |||
| Tax losses carried forward | 13,137 | (3,294) | - | 1 | - | 9,844 | |||
| Regulated revenue | 7,807 | 2,666 | - | - | - | 10,473 | |||
| Non deductible provisions | 27,087 | 45 | - | 146 | 1,118 | 28,396 | |||
| Non deductible financial expenses | 18,070 | (3,400) | - | - | - | 14,670 | |||
| Potential foreign exchange differences Brazil | 51,513 | (10,641) | 10,569 | 8,759 | - | 60,200 | |||
| Other | 15,790 | 16,358 | - | 3 | 15 | 32,166 | |||
| 271,074 | (3,930) | 10,234 | 10,469 | 1,134 | 288,981 |
| Deferred tax September 2014 ― Liabilities | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Captions | Opening balance | Effect in results |
Effect in equity |
Effect of foreign exchange differences |
Other adjustments |
Ending balance | |||
| Adjustments to accruals and deferrals | (265) | 233 | - | (2) | 3 | (31) | |||
| Adjustments to tangible and intangible assets | - | (9,369) | - | (719) | - | (10,088) | |||
| Adjustments to tangible and intangible assets fair value | (20,091) | 2,178 | - | - | - | (17,913) | |||
| Adjustments to inventories | - | (290) | - | - | - | (290) | |||
| Underlifting adjustments | (4,816) | 1,557 | - | (343) | - | (3,602) | |||
| Dividends | (61,070) | 10,196 | - | - | - | (50,874) | |||
| Financial instruments | (38,890) | 2,295 | - | - | - | (36,595) | |||
| Accounting revaluations | (3,076) | 156 | - | - | 7 | (2,913) | |||
| Other | (369) | (48) | - | 1 | - | (416) | |||
| (128,577) | 6,908 | - | (1,063) | 10 | (122,722) |
Potential foreign exchange differences from Brazil result from the tax option to tax potential foreign exchange differences only when they are realised. The amount of €10,569 k reflected in equity includes €7,369 k regarding deferred taxes resulting from currency exchange differences of financial endowments that are similar to "quasi" equity (Note 20) and €3,200 k regarding noncontrolling interests.
Due to the publication of the Real Decreto-Ley 20/2012 of 13 July, a limiting clause on the deduction of net financial charges amounting to 30% of operating income with certain conditions was introduced in the Spanish tax legislation, and also noted that it is allowed the tax recognition of net financial charges of €1,000 k regardless of the operating result obtained.
The impact of financial charges not fiscally accepted on the Group's subsidiaries established in Spanish territory amounted to a tax amount of approximately €14,670 k.
Given that the previously mentioned law decree establishes a compensation period for such costs of 18 years and given that the Company believes that the recovery will take place during this timeline, a deferred tax asset by the same amount was recorded.
During the first nine months of 2014, the Group recognised deferred assets amounting to €5,017 k (R\$15,567,400.00), associated with Block BM-S-11, due to the difference between the tax basis determined in accordance with the Special Participation Tax (SPT) and the accounting basis of abandonment provision, depreciation and signing bonus.
Earnings per share for the periods ended on 30 September 2014 and 2013 are as follows:
| September 2014 | September 2013 | |
|---|---|---|
| Net income | ||
| Net income for purposes of calculating earnings per share (consolidated net profit for the period) |
75,797 | 139,955 |
| Number of shares | ||
| Weighted average number of shares for purposes of calculation earnings per share (Note 19) |
829,250,635 | 829,250,635 |
| Basic earnings per share (amounts in euros): | 0.09 | 0.17 |
As there are no situations that give rise to dilution, the diluted earnings per share are the same as the basic earnings per share.
The difference between the amounts paid to acquire a stake in Group companies and the fair value of the acquired company's' equity was in 30 September 2014, as follows:
| Proportion of equity acquired at the acquisition date |
Movement in goodwill | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Subsidiary | Aquisition year | Aquisition cost | % | Amount | 2013 | Exchange rate differences (d) |
2014 | ||
| Galp Energia España, S.A. | |||||||||
| Galp Comercialización Oil España, S.L. | (a) | 2008 | 176,920 | 100.00% | 129,471 | 47,449 | - | 47,449 | |
| Petróleos de Valência, S.A. Sociedad Unipersonal | (a) | 2005 | 13,937 | 100.00% | 6,099 | 7,838 | - | 7,838 | |
| Galp Distribuición Oil España, S.A.U. | (b) | 2008 | 172,822 | 100.00% | 123,611 | 49,211 | - | 49,211 | |
| 104,498 | - | 104,498 | |||||||
| Petróleos de Portugal - Petrogal, S.A. | - | ||||||||
| Galp Comercialização Portugal, S.A. | (c) | 2008 | 146,000 | 100.00% | 69,027 | 50,556 | - | 50,556 | |
| 50,556 | - | 50,556 | |||||||
| Madrileña Suministro de Gas, S.L. | 2010 | 43,356 | 100.00% | 12,641 | 29,766 | - | 29,766 | ||
| Galp Sw aziland (PTY), Ltd. |
2008 | 18,117 | 100.00% | 651 | 18,422 | (326) | 18,096 | ||
| Madrileña Suministro de Gas SUR, S.L. | 2010 | 12,523 | 100.00% | 3,573 | 8,686 | - | 8,686 | ||
| Galpgest ― Petrogal Estaciones de Serv icio, S.L.U. |
2003 | 6,938 | 100.00% | 1,370 | 5,568 | - | 5,568 | ||
| Galp Gambia, Ltd. | 2008 | 6,447 | 100.00% | 1,693 | 4,966 | 12 | 4,978 | ||
| Empresa Nacional de Combustív eis ― Enacol, S.A.R.L |
2007 and 2008 | 8,360 | 15.77% | 4,031 | 4,329 | - | 4,329 | ||
| Galp Moçambique, Lda. | 2008 | 5,943 | 100.00% | 2,978 | 2,858 | 510 | 3,368 | ||
| Duriensegás ― Soc. Distrib. de Gás Natural do Douro, S.A. | 2006 | 3,094 | 25.00% | 1,454 | 1,640 | - | 1,640 | ||
| Lusitaniagás ― Companhia de Gás do Centro, S.A. | 2002/3 and 2007/8/9 | 1,440 | 1.543% | 856 | 584 | - | 584 | ||
| Probigalp ― Ligantes Betuminosos, S.A. | 2007 | 720 | 10.00% | 190 | 530 | - | 530 | ||
| Gasinsular ― Combustív eis do Atlântico, S.A. |
2005 | 50 | 100.00% | (353) | 403 | - | 403 | ||
| Saaga ― Sociedade Açoreana de Armazenagem de Gás, S.A. | 2005 | 858 | 67.65% | 580 | 278 | - | 278 | ||
| Beiragás ― Companhia de Gás das Beiras, S.A. | 2003/6 and 2007 | 152 | 0.94% | 107 | 51 | - | 51 | ||
| Galp Sinopec Brazil Serv ices (Cy prus) |
2012 | 3 | 100.00% | 1 | 2 | - | 2 | ||
| 233,137 | 196 | 233,333 |
Composition of tangible and intangible assets on 30 September 2014 and on 31 December 2013:
| September 2014 | December 2013 | |||||||
|---|---|---|---|---|---|---|---|---|
| Assets ― Gross | Accumulated depreciation, depreciation and impairment |
Assets ― Net | Assets ― Gross | Accumulated depreciation, depreciation and impairment |
Assets ― Net | |||
| Tangible assets | ||||||||
| Land and natural resources | 275,520 | (1,919) | 273,601 | 275,076 | (2,062) | 273,014 | ||
| Buildings and other constructions | 931,839 | (652,359) | 279,480 | 911,375 | (619,064) | 292,311 | ||
| Machinery and equipment | 6,895,728 | (4,298,292) | 2,597,436 | 6,571,457 | (3,895,755) | 2,675,702 | ||
| Transport equipment | 31,914 | (27,866) | 4,048 | 32,877 | (28,041) | 4,836 | ||
| Tools and utensils | 4,493 | (3,982) | 511 | 4,523 | (3,939) | 584 | ||
| Administrative equipment | 175,241 | (159,479) | 15,762 | 172,768 | (148,740) | 24,028 | ||
| Reusable containers | 160,578 | (147,569) | 13,009 | 158,605 | (145,261) | 13,344 | ||
| Other tangible assets | 92,409 | (82,037) | 10,372 | 99,899 | (86,387) | 13,512 | ||
| Tangible assets in progress | 1,731,415 | - | 1,731,415 | 1,267,812 | - | 1,267,812 | ||
| Advances to suppliers of tangible assets | 14 | - | 14 | 146 | - | 146 | ||
| 10,299,151 | (5,373,503) | 4,925,648 | 9,494,538 | (4,929,249) | 4,565,289 | |||
| Intangible assets | ||||||||
| Research and development costs | 285 | (273) | 12 | 285 | (266) | 19 | ||
| Industrial property and other rights | 556,328 | (296,085) | 260,243 | 542,965 | (271,366) | 271,599 | ||
| Reconversion of consumption to natural gas | 551 | (429) | 122 | 551 | (423) | 128 | ||
| Goodwill | 19,432 | (10,200) | 9,232 | 19,514 | (10,282) | 9,232 | ||
| Other intangible assets | 498 | (498) | - | 582 | (505) | 77 | ||
| Concession arrangements | 1,784,143 | (571,806) | 1,212,337 | 1,766,149 | (540,614) | 1,225,535 | ||
| Intangible assets in progress of concession arrangements | 4,269 | - | 4,269 | 3,340 | - | 3,340 | ||
| Intangible assets in progress | 35,479 | - | 35,479 | 34,971 | - | 34,971 | ||
| 2,400,985 | (879,291) | 1,521,694 | 2,368,357 | (823,456) | 1,544,901 |
Tangible and intangible assets are accounted for in accordance with the accounting policy defined by the Group which is described in the accompanying notes to the consolidated financial statements on 31 December 2013 (Note 2.3 and Note 2.4). The depreciation / amortisation rates are disclosed in the same note.
The net change of increases and decreases in the caption "Tangible and intangible assets" for the period ended on 30 September 2014 amounts to €337,152 k, which includes:
| Tangible | Total | ||||||
|---|---|---|---|---|---|---|---|
| Gross value |
Accumulated depreciation |
Gross value |
Accumulated amortisation |
Gross value |
Accumulated depreciation / amortisation |
Net book value |
|
| (4,929,249) | (823,456) | 11,862,895 | (5,752,705) | 6,110,190 | |||
| - | - | 682,840 | - | 682,840 | |||
| - | - | - | 33,002 | - | 33,002 | ||
| (30,755) | 15,814 | (1,555) | 1,181 | (32,310) | 16,995 | (15,315) | |
| (61,174) | (374) | (13,941) | 546 | (75,115) | 172 | (74,943) | |
| (119,459) | (262) | 195,409 | (119,721) | 75,688 | |||
| - | (314,895) | - | (57,100) | - | (371,995) | (371,995) | |
| (25,340) | (200) | 33,415 | (25,540) | 7,875 | |||
| (444,254) | (55,835) | 837,241 | (500,089) | 337,152 | |||
| (5,373,503) | (879,291) | 12,700,136 | (6,252,794) | 6,447,342 | |||
| 9,494,538 653,536 33,002 177,256 32,748 804,613 10,299,151 |
Intangible 2,368,357 29,304 18,153 667 32,628 2,400,985 |
Increases in the amount of €682,840 k mainly include:
˗ €324,708 k regarding exploration and development investments in blocks in Brazil;
˗ €19,201 k regarding natural gas infrastructure construction (network, plot and other infrastructures) covered by IFRIC 12 (Notes 5 e 6).
In the period ended on 30 September 2014 tangible and intangible assets that were sold and disposed of amount to €32,310 k, of which €10,875 k are related to write-off due to the abandonment of blocks in Brazil and the remaining amount is the result of updating the register of fixed assets, mainly due to write-offs relating to the Retail Business Unit of which most were fully amortised.
In the period ended on 30 September 2014, impairments of fixed assets amount to €235,229 k, which mainly include:
The caption "Adjustments" is composed essentially by exchange differences on the opening balance that match with the revaluation of opening balances of subsidiaries' intangible assets, recorded in foreign currencies and converted into euros.
Depreciation / amortisation for the periods ended on 30 September 2014 and 2013 are as follows:
| September 2014 | September 2013 | |||||
|---|---|---|---|---|---|---|
| Tangible | Intangible | Total | Tangible | Intangible | Total | |
| Amortisation / Depreciation of the period | 318,328 | 25,808 | 344,136 | 324,747 | 23,899 | 348,646 |
| Amortisation of the period ― concessional arrangements | - | 31,293 | 31,293 | - | 30,392 | 30,392 |
| Impairment increases | 78,408 | 307 | 78,715 | 49,871 | 20,414 | 70,285 |
| Impairment decreases | (1,998) | (648) | (2,646) | (1,066) | (551) | (1,617) |
| Amortisation, depreciations and impairments (note 6) | 394,738 | 56,760 | 451,498 | 373,552 | 74,154 | 447,706 |
The change on the consolidation perimeter consisted in the entrance of fixed assets at the date of the perimeter changes. During the period ended on 30 September 2014 the following was included in the consolidated perimeter (Note 3):
| Tangible assets | Intangible assets | Total | |||||
|---|---|---|---|---|---|---|---|
| Gross | Depreciation | Gross | Depreciation | Gross | Depreciation | Net value | |
| Sigás ― Armazenagem de Gás, A.C.E. | 31,732 | (25,241) | 667 | (200) | 32,399 | (25,441) | 6,958 |
| UTE Multiservícios Galp BCN | 1,016 | (99) | - | - | 1,016 | (99) | 917 |
| 32,748 | (25,340) | 667 | (200) | 33,415 | (25,540) | 7,875 |
Tangible and intangible assets in progress (including advances on tangible and intangible assets) in the period ending 30 September 2014 were as follows:
| In progress | Impairment | Net | |
|---|---|---|---|
| Research and exploration of oil in Brazil | 1.028.132 | (20.660) | 1.007.472 |
| Research and exploration of oil in Angola and Congo | 357.475 | (9.492) | 347.983 |
| Research in Mozambique | 178.575 | - | 178.575 |
| Industrial investment relating to refineries | 70.014 | - | 70.014 |
| Research in Portugal | 58.581 | (8.742) | 49.839 |
| Research of gas in Angola and Guinea | 35.906 | (1.336) | 34.570 |
| Renewal and expansion of the network | 26.384 | (161) | 26.223 |
| Floating LNG-Brazil | 21.090 | - | 21.090 |
| Sines and Porto refineries upgrade project | 7.431 | - | 7.431 |
| Transportation and logistics | 7.077 | - | 7.077 |
| Research in Morocco | 10.021 | (8.371) | 1.650 |
| Energy and steam production | 1.144 | - | 1.144 |
| Underground storage of natural gas | 51.169 | (50.559) | 610 |
| Research in Namibia | 33.431 | (33.211) | 220 |
| Research in East Timor | 2.555 | (2.555) | - |
| Other projects | 17.279 | - | 17.279 |
| 1.906.264 | (135.087) | 1.771.177 |
Government grants received (accumulated) as on 30 September 2014 and 31 December 2013 were as follows:
| Amount received | |||||
|---|---|---|---|---|---|
| Programme | September 2014 | December 2013 | |||
| Economic Operational Programme | 285,871 | 285,871 | |||
| Energy Programme | 114,919 | 114,919 | |||
| Desulphurisation of Sines | 39,513 | 39,513 | |||
| Desulphurisation of Porto | 35,307 | 35,307 | |||
| Protede | 19,708 | 19,708 | |||
| Interreg II | 19,176 | 19,176 | |||
| Regional Centre Operational Programme | 2,102 | 2,102 | |||
| Regional North Operational Programme | 550 | 550 | |||
| Algarve Operational Programme | 174 | 174 | |||
| Innovation incentives system | 66 | 73 | |||
| Other | 21,947 | 21,806 | |||
| 539,333 | 539,199 | ||||
| Accumulated amount recognised as income | (270,356) | (262,664) | |||
| Government grants ― receivable (Note 14) | 1 | 1 | |||
| Government grants to be recognised (Note 24) | 268,978 | 276,536 |
During the periods ended on 30 September 2014 and on 31 December 2013 the income statement includes the amounts of €7,692 k and €7,733 k, respectively, regarding government grants recognition (Note 5).
The non-current and current caption "Other receivables" as on 30 September 2014 and on 31 December 2013 was as follows:
| September 2014 | December 2013 | |||||||
|---|---|---|---|---|---|---|---|---|
| Captions | Current | Non-current | Current | Non-current | ||||
| State and other public entities: | ||||||||
| ISP ― Portuguese tax on oil products | 6,193 | - | 6,833 | - - |
||||
| - | ||||||||
| 706,993 | ||||||||
| - | ||||||||
| - | ||||||||
| Subsoil rates | 19,690 | 18,728 | 32,771 | |||||
| Carry of interest of State participations | 17,119 | - | 11,347 | - | ||||
| 12,810 | - | 10,057 | - | |||||
| - | ||||||||
| - | ||||||||
| - | ||||||||
| - | ||||||||
| - 13,011 |
||||||||
| 27,878 | ||||||||
| - | ||||||||
| Loans to clients | 1,561 | |||||||
| Government grants ― receivable (Note 13) | 1 | - | 1 | - | ||||
| - | - | 1,648 | - | |||||
| Other receivables | 112,276 | 64,975 | 5,172 | |||||
| 554,927 | 533,934 | 787,386 | ||||||
| Accrued income | ||||||||
| - | ||||||||
| - | ||||||||
| 50,752 45,537 |
||||||||
| - | ||||||||
| Accrued interest | - | |||||||
| - | ||||||||
| Management charges not yet invoiced | 1,295 | - | 1,683 | - | ||||
| 1,082 | - | 1,100 | - | |||||
| Commercial discount on purchases | 747 | - | 1,503 | - | ||||
| 8,924 | 7,623 | 31 | ||||||
| 96,320 | ||||||||
| - | ||||||||
| - | ||||||||
| 31,339 | ||||||||
| - - |
||||||||
| 4,916 | ||||||||
| - | ||||||||
| 36,255 | ||||||||
| 919,961 | ||||||||
| Impairment of other receivables | (7,444) | - | (6,990) | - | ||||
| 905,000 | 877,392 | 897,206 | 919,961 | |||||
| The movements occurred in the caption "Impairments of other receivables" for the period ended on 30 September 2014 were | ||||||||
| Opening | Ending | |||||||
| Captions | Balance | Increase | Decrease | Utilisation | Adjustments | balance | ||
| VAT ― reimbursement requested Loans to Sinopec group Advances to suppliers of fixed assets Advances to suppliers Means of payment Spanish bitumen process Financial neutrality ― regulation ERSE Compensation for the uniform tariff Custos com catalisadores Catalyser costs Costs relating to prepaid rent Interest and other financial costs Retirement benefits (Note 23) Other deferred costs |
Over cash-call from partner Petrobrás in operated blocks Other receivables ― associated, related and participated companies Sales and services rendered not yet invoiced Adjustment to tariff deviation ― "pass through" ― ERSE regulation Adjustment to tariff deviation ― Energy tariff ― ERSE regulation Sale of finished goods to be invoiced by the service stations Prepaid rent relating to service station concession contracts |
Loans to associated, jointly controlled related and participated companies (Note 28) contract for the cession of rights to use telecommunications infrastructures Adjustment to tariff deviation ― regulated revenue ― ERSE regulation |
Receivable concerning the consortium of Block 14 in Angola (receivable "profit-oil" excess) | 640 189 180,292 121,294 53,541 11,146 8,622 7,887 1,892 385 339 270 222 119 189,602 37,685 32,887 28,025 7,943 4,080 1,794 314,064 11,599 10,361 2,810 2,651 202 - 15,830 43,453 912,444 |
- 667 - 122 675,131 164,500 - 155,225 - 31,071 32,771 - 11,090 - 40,203 - 8,371 - 2,030 - 385 143 6,360 25,749 - - 251 1,550 70 8,553 743,897 - 208,967 - 38,128 52,617 34,324 31,525 28,025 - 15,133 - 1,614 - 917 31 84,173 339,017 - 6,223 - 797 29,020 2,478 - 601 - 9,244 20,302 - - 11,902 49,322 31,245 877,392 904,196 |
| Captions | Opening Balance |
Increase | Decrease | Utilisation | Adjustments | Ending balance |
|---|---|---|---|---|---|---|
| Other receivables | 6,990 | 459 | (45) | - | 40 | 7,444 |
plus a spread. This caption also includes the value of €29,215 k (\$36,761,072.39) in non-current regarding capitalised interests. In the period ended on 30 September 2014 the records show the amount of €10,895 k in the caption "Interest", which corresponds to interests on loans granted to related companies.
The caption "Subsoil rates" amounting to €52,461 k refers to rates of subsoil occupation already paid to municipalities. According to the natural gas supply concession agreement between the Portuguese Government and the Group companies, and with the Council of Ministers decision No. 98/2008, dated 8 April, companies have the right to pass on to commercialisation entities or to end customers, the full amount of subsoil rates paid to the local authorities in the concession area.
The amount of €53,541 k recorded in "Other receivables – underlifting" represents the amounts receivable by the Group for lifting barrels of crude oil production under quota (underlifting) and is valued at the lower price between the market price at the date of sale and the market price on 30 September 2014.
The item of carry of interests of state participations, in the amount of €17,119 k is related to the recoverable amount of the state partners for the period of exploration. The agreed Farm-in with the partners foresee that, during the period of exploration, the Group is responsible for the paid investment with cash call and requested by the operator of the state until its participation.
The caption "Means of payment" in the amount of €7,887 k corresponds to amounts receivable for sales made with resource to Visa/ATM cards, which as on 30 September 2014 were pending collection.
The amount of €482 k recorded in the current and non-current caption "Other receivables associated, related and participated companies" refers to amounts receivable from companies which were not consolidated.
The item Guarantees in the amount of €11,146 k includes the balance of €9,843 k referring to payments on account and the negotiation of guarantees for the support of the transactions and operations in the Spanish and French electrical market.
The non-current caption "Other receivables" includes €3,746 k receivable from Gestmin, SGPS, S.A. for the purchase of COMG Comercialização de Gás, S.A. on 3 December 2009 and earns a six-month Euribor interest rate plus a spread of 3.12% per year, and is expected to be received every semester and until 3 December 2016.
The caption "Accrued income sales and services rendered and not yet invoiced" includes natural gas and electricity consumption and other income provided in September and to be invoiced to customers in October. The most relevant accruals are as follows:
| Company | TOTAL | Natural gas | Power |
|---|---|---|---|
| Galp Gás Natural, S.A. | 98.206 | 98.206 | - |
| Galp Power, S.A. | 18.938 | 9.595 | 9.343 |
| Galp Energia España, S.A., Unipessoal | 7.262 | 6.963 | 299 |
| Lusitaniagás Comercialização, S.A. | 7.364 | 7.364 | - |
| Lisboagás Comercialização, S.A. | 4.465 | 4.465 | - |
| Madrileña Suministro de Gas | 5.197 | 5.197 | - |
| Sinecogeração, S.A. | 5.443 | - | 5.443 |
| Portcogeração, S.A. | 5.792 | - | 5.792 |
| Madrileña Suministro de Gas SUR | 4.353 | 4.353 | - |
| Transgás, S.A. | 514 | 514 | - |
| Carriço Cogeração, S.A. | - | - | - |
| Setgás Comercialização, S.A. | 1.016 | 1.016 | - |
| Powercer, S.A. | 423 | - | 423 |
| Agroger, S.A. | 458 | - | 458 |
| 159.431 | 137.673 | 21.758 |
The amount of €1,082 k in the caption "Sale of finished goods to be invoiced by the service stations" relates to sales made up to 30 September 2014 through "Galp Frota" cards, which will be invoiced in the following months.
Expenses recorded in the caption "Deferred costs" in the amount of €31,830 k, are in respect of advance payments of income related to service station rental contracts which are expensed during the concession period, which ranges between 17 and 32 years.
Galp Energia has recovered during 2014 an amount of €14,012 k related with energy tariff deviation. This recovery is in accordance with the estimated recovery of the tariff deficit for a six year period, as published by ERSE.
The caption "Adjustments to tariff deviation – regulated revenue" amounting to €85,504 k respects to the difference between the estimated regulated revenue published for each regulated activity and the invoiced amount. These amounts are remunerated at a three-month Euribor interest rate.
Payable or receivable amounts in respect of each regulated gas year are presented for each activity on a net basis, depending on their nature each gas year, given that this is the method for approval of deviations from regulated revenue by ERSE.
From 2010 onwards, the regulated Financial Statements (ERSE Accounts) started being reported in accordance with the calendar year. Therefore the opening balances have been reclassified according to this change.
The total recoverable amount was included by ERSE in the recoverable regulated revenue Gas Year 2013-2014, therefore the Group recognises in the income statement the reversal of the amount which corresponds to the approved tariff deviation.
The caption "Accrued income – financial neutrality – ERSE regulation" concerns the gradual reposition of financial neutrality associated with the extinction of the mechanism of smoothing capital cost on the first regulatory period, resulting from the difference between the cost of capital smoothed and not smoothed, to be recovered during six years. Accrued amounts relate to the recoverable amounts from gas tariff in the 13-14 and 14-15 regulatory gas year.
The Group considers as amounts not yet due, the balance of other receivables that are not in arrears and the captions "Accruals of income" and "Deferred costs" amounting to €491,013 k and €502,837 k in 2014 and 2013, respectively.
The balance of other receivables overdue which has not suffered impairment corresponds to credits which have payment agreements, are covered by credit insurance or for which there is an expectation of partial or total liquidation.
Accounts receivable are collateralised, namely with bank guarantees and other collaterals which amount, approximately, to €86,639 k as on 30 September 2014.
The caption "Trade receivables" as on 30 September 2014 and 31 December 2013 was as follows:
| September 2014 | December 2013 | ||||
|---|---|---|---|---|---|
| Caption | Current | Non-current | Current | Non-current | |
| Trade receivables ― current accounts | 1,287,402 | 24,242 | 1,317,791 | 24,322 | |
| Trade receivables ― doubtful accounts | 224,972 | - | 201,375 | - | |
| Trade receivables ― notes receivable | 5,512 | - | 7,075 | - | |
| 1,517,886 | 24,242 | 1,526,241 | 24,322 | ||
| Impairment of trade receivables | (220,825) | - | (199,678) | - | |
| 1,297,061 | 24,242 | 1,326,563 | 24,322 |
The balance of non-current receivables, amounting to de €24,242 k e €24,322 k, in the period ended on 30 September 2014 and on 31 December 2013 respectively, corresponds to payment agreements with customers with maturities greater than one year.
The changes in the caption "Impairment of trade receivables" in the period ended on 30 September 2014 were as follows:
| Caption | Opening balance |
Increases | Decreases | Utilisation | Adjustments | Ending balance |
|---|---|---|---|---|---|---|
| Impairment of trade receivables | 199,678 | 32,464 | (10,168) | (1,678) | 529 | 220,825 |
The increase and decrease in the caption "Impairment of trade receivables" in the net amount of €22,296 k was recorded in the caption "Provision and impairment loss on receivables" (Note 6).
Overdue balances which have not suffered impairment correspond to claims which have payment agreements, are covered by credit insurance or for which there is an expectation of partial or total liquidation.
Inventories as on 30 September 2014 and 31 December 2013 were as follows:
| Caption | September 2014 | December 2013 |
|---|---|---|
| Raw and subsidiary materials: | ||
| Crude oil | 185,015 | 53,840 |
| Other raw materals | 48,885 | 41,980 |
| Raw material in transit | 263,022 | 622,017 |
| 496,922 | 717,837 | |
| Adjustments to raw and subsidiary materials | (11,295) | (11,019) |
| 485,627 | 706,818 | |
| Finished and semi-finished products: | ||
| Finished products | 175,325 | 244,254 |
| Semi-finished products | 297,107 | 325,271 |
| Finished products in transit | 688 | 12,083 |
| 473,120 | 581,608 | |
| Adjustments to finished and semi-finished products | (164) | (23) |
| 472,956 | 581,585 | |
| Work in progress | 167 | 91 |
| 167 | 91 | |
| Merchandise | 638,812 | 558,784 |
| Merchandise in transit | 85 | 100 |
| 638,897 | 558,884 | |
| Adjustments to merchandise | (999) | (1,771) |
| 637,898 | 557,113 | |
| 1,596,648 | 1,845,607 |
Merchandise as on 30 September 2014, in the amount of €638.897 k is mainly comprised of natural gas in pipelines in the amount of €154,702 k, inventories of crude oil derivative products of the subsidiaries Galp Energia España, S.A., Petrogal Moçambique and Empresa Nacional de Combustíveis – Enacol, S.A.R.L., Lda. in the amounts of €440,900 k, €13,847 k e €12,709 k respectively.
As on 30 September 2014 and 31 December 2013, the Group's liability towards competitors strategic reserves, which can only be satisfied by product delivery, amounted to €58,216 k and €149,312 k respectively and are recorded in the caption "Advances on sales" (Note 24).
| Captions | Opening balance |
Increases | Decreases | Utilisations | Adjustments | Ending balance |
|---|---|---|---|---|---|---|
| Impairment of raw and subsidiary materials | 11,019 | 276 | - | - | - | 11,295 |
| Impairment of finished and semi-finished products | 23 | 134 | - | - | 7 | 164 |
| Impairment of merchandise | 1,771 | 50 | (16) | (27) | (779) | 999 |
| 12,813 | 460 | (16) | (27) | (772) | 12,458 |
The changes in the caption "Impairment of inventories" in the period ended on 30 September 2014 were as follows:
The net increase in impairment, amounting to €444 k was recorded against the caption "Cost of sales – impairment in inventories" in the income statement (Note 6).
Current and non-current investments as on 30 September 2014 and 31 December 2013 were as follows:
| September 2014 | December 2013 | |||
|---|---|---|---|---|
| Other investments | Current | Non-current | Current | Non-current |
| Financial instruments at fair value through profit and loss (Note 27) | ||||
| Swaps over commodities | 5,297 | 13,901 | 9,383 | 6,066 |
| Swaps over interest rate | - | - | - | - |
| Swaps over currency | 15,393 | - | 105 | - |
| 20,690 | 13,901 | 9,488 | 6,066 | |
| Bank deposits (Note 18) | ||||
| Term deposits | 185 | - | 640 | - |
| 185 | - | 640 | - | |
| Other financial assets | ||||
| Other | - | 20,236 | - | 18,464 |
| - | 20,236 | - | 18,464 | |
| 20,875 | 34,137 | 10,128 | 24,530 |
As on 30 September 2014 and 31 December 2013 derivative financial instruments are recorded at their fair value at those dates (Note 27).
The caption "Cash and cash equivalents" as on 30 September 2014 and 31 December 2013 was as follows:
| September 2014 | December 2013 | September 2013 |
|---|---|---|
| 9,179 | 3,961 | 5,818 |
| 388,849 | 154,635 | 286,327 |
| 1,301 | 5,394 | 2,374 |
| 112,646 | 72,100 | 129,653 |
| 917,013 | 1,267,300 | 1,239,221 |
| 1,428,988 | 1,503,390 | 1,663,393 |
| 185 | 640 | 640 |
| (137,036) | (98,792) | (160,443) |
| 1,292,137 | 1,405,238 | 1,503,590 |
The caption "Other negotiable securities" mainly includes:
These futures are recorded in this caption due to their high liquidity (Note 27).
The caption "Other treasury applications" includes applications of cash surplus, with maturities less than three months, of the following Group companies:
| September 2014 | December 2013 | |
|---|---|---|
| Galp Energia E&P, B.V. | 837,427 | 1,146,987 |
| Galp Sinopec Brazil Services, B.V. | 50,068 | - |
| Galp Gás Natural, S.A. | 9,302 | 24,654 |
| CLCM ― Companhia Logística de Combustíveis da Madeira, S.A. | 5,900 | 8,550 |
| Beiragás ― Companhia de Gás das Beiras, S.A. | 4,900 | 2,075 |
| Galp Exploração Serviços do Brasil, Lda. | 2,370 | 1,863 |
| Sempre a Postos ― Produtos Alimentares e Utilidades, Lda. | 2,200 | 700 |
| Powercer ― Sociedade de Cogeração da Vialonga, S.A. | 1,950 | 2,340 |
| Galp East Africa, B.V. | 1,589 | - |
| Carriço Cogeração ― Sociedade de Geração de Electricidade e Calor, S.A. | 1,100 | 6,300 |
| Galp Energia Brasil, S.A. | 207 | 6,396 |
| Petróleos de Portugal ― Petrogal, S.A. | - | 67,435 |
| 917,013 | 1,267,300 |
In 2012, after the shareholders agreement in place since March 2006 between Amorim Energia, CGD and Eni, collectively referred to as the Parties, agreements were signed which stipulated the conditions under which Eni could sell its stake in Galp Energia. Eni, which at year-end 2011 held a stake of 33.34%, thus acquired the right to sell in the market up to 20% of the share capital of the Company. In turn, CGD was now able to exercise a tag along right, referring to its 1% stake in the share capital of Galp Energia.
On 27 November 2012, Eni placed on the market shares representing approximately 4% of Galp Energia's share capital through an accelerated bookbuilding, while CGD exercised its tag-along right. On that date, Eni also issued bonds exchangeable into Galp Energia shares, corresponding to approximately 8% of the Company's share capital.
Also under the agreement signed in 2012, Amorim Energia acquired from Eni a 5% stake on Galp Energia's share capital, at a price of €14.25 per share, thus holding a 38.34% interest in the Company. Furthermore, Amorim Energia, or a designated third party, had the right to purchase, until the end of 2013, a 5% stake, as well as a right of first refusal over a stake of 3.34% or 8.34%, depending on whether the first right would be exercised or not.
At the end of May 2013, Eni announced the sale of a 6.7% interest in Galp Energia s share capital. In the meantime, Eni had already sold an interest of approximately 1.3% directly in the regulated market.
On 28 March 2014, Eni placed in the market shares representing approximately 7% of the share capital of Galp Energia through an accelerated bookbuilding process, having sold in the meantime, on regulated market, shares representing approximately 0.34% of Galp Energia's share capital. On both sales Amorim Energia, did not exercise the right of first refusal.
On 23 June 2014 Eni announced the completion of the sale on the regulated market of common shares representing approximately 1% of the share capital of Galp Energia, and corresponding to the residual portion of shares subject to the first offer right of Amorim Energia as established in the agreement previously announced to the market, which was not exercised by that company. Thus, following this transaction, Eni held 66,337,592 ordinary shares representing approximately 8% of the share capital of Galp Energia as an asset underlying the convertible bonds issued by Eni on 30 November 2012.
Following these changes in Galp Energia's owner structure, free-float went from 38.32% by the end of 2013 up to 46.66% in the first semester of 2014.
Under the agreements signed between the Parties, and under paragraph 1. c) of article 20 of the Portuguese Securities Code (CVM), the voting rights attached to the shares held by each of the parties of the shareholders' agreement were attributed to
the others. This ceased to apply to CGD when it sold its stake of 1% of Galp Energia's share capital. Regarding Amorim Energia and Eni, the Italian company notified Galp Energia on 26 July 2013 that the voting rights attached to the qualified holdings of Amorim Energia were not considered attributable to Eni, despite the fact that the voting rights held by Eni were still attributable to Amorim Energia.
Thus, at the end of the first nine month of 2014, Eni held a qualified holding of 8.00% of Galp Energia's share capital, and the corresponding voting rights, while a total percentage of 46.34% were attributable to Amorim Energia.
As result of the above, the Company's capital structure as on 30 September 2014 was as follows:
| No. of shares | % of capital | Voting rights (%) | |
|---|---|---|---|
| Amorim Energia, B.V. | 317,934,693 | 38.34% | 46.34% |
| Eni, S.p.A. | 66,337,592 | 8.00% | 8.00% |
| Parpública – Participações Públicas, SGPS, S.A. | 58,079,514 | 7.00% | 7.00% |
| Free-float | 386,898,836 | 46.66% | 46.66% |
| Total | 829,250,635 | 100.00% | - |
As on 30 September 2014 and 31 December 2013 the caption "Conversion reserve and other reserves" is detailed as follows:
| September 2014 | December 2013 | |
|---|---|---|
| Conversion reserves: | ||
| Reserves ― Financial allocations (quasi equity ) | (155,635) | (133,485) |
| Reserves ― Tax on financial allocations (quasi equity ) (Note 9) | 64,634 | 57,265 |
| (91,001) | (76,220) | |
| Reserves ― Conversion of financial statements | 71,791 | (208,958) |
| Reserves ― Goodwill exchange rate update (Note 11) | 1,256 | 1,060 |
| (17,954) | (284,118) | |
| Hedging reserves: | ||
| Reserves ― Financial derivatives | (453) | (1,743) |
| Reserves ― Deferred tax on financial derivatives (Note 9) | - | 335 |
| (453) | (1,408) | |
| Other reserves: | ||
| Legal reserve | 165,850 | 165,850 |
| Free distribution reserves | 27,977 | 27,977 |
| Special reserves | (443) | (443) |
| Reserves ― Capital increase in subsidiaries Petrogal Brasil, S.A. and Galp Sinopec Brazil Services, B.V. |
2,493,088 | 2,493,088 |
| Reserves ― Increase of 10.7532% in 2012 and 0.3438% in 2013 in the share capital of subsidiary Lusitaniagás ― Companhia de Gás do Centro, S.A. |
(2,027) | (2,027) |
| Reserves ― Increase of 40% in the capital of subsidiary Probigalp ― Ligantes Betuminosos, S.A. |
(3,975) | (3,975) |
| Reserves ― Increase of 99% in the capital of subsidiary Enerfuel, S.A. |
(31) | (31) |
| 2,680,439 | 2,680,439 | |
| 2,662,032 | 2,394,913 |
The change occurred in the caption "Translation reserve", is as follows:
i) €71,791 k regarding negative exchange rate differences resulting from the conversion of the financial statements in foreign currency to Euro;
| Exchange rate on 31 December 2013 |
Opening balance |
Movement | Closing balance |
Exchange rate on 30 September 2014 |
|
|---|---|---|---|---|---|
| Conversion reserves ― by currency: | |||||
| Gambian dalasi | 51.69 | (743) | 180 | (563) | 49.39 |
| USA Dollar | 1.38 | (122,330) | 283,836 | 161,506 | 1.26 |
| Cape Verdean escudo | 110.27 | (69) | - | (69) | 110.27 |
| West African CFA franc | 655.96 | (202) | - | (202) | 655.96 |
| Angolan kwanza | 134.47 | (1,774) | 509 | (1,265) | 124.11 |
| Swazi lilangeni | 14.40 | (436) | 72 | (364) | 14.22 |
| Mozambican metical | 41.53 | (5,525) | 2,120 | (3,405) | 38.82 |
| Brazilian real | 3.26 | (77,879) | (5,968) | (83,847) | 3.08 |
| (208,958) | 280,749 | 71,791 |
(*) Loans that essentially have equity characteristics, integrating the net investment in that operational unit.
iv) €1,256 k regarding negative exchange rate differences resulting from Goodwill exchange rate update.
Hedging reserves reflect changes that have occurred in financial derivatives on interest rates that are contracted for hedging changes in interest rate loans (cash flow hedge) and their respective deferred taxes.
In the period ended on 30 September 2014 the amount of €453 k corresponds to negative variations occurred in the financial derivatives – cash flow hedge.
In accordance with the Company's Bylaws and the Commercial Code, the Company must transfer a minimum of 5% of its annual net profit to a legal reserve until the reserve reaches 20% of the share capital. The legal reserve cannot be distributed to the shareholders but may in certain circumstances be used to increase capital or to absorb losses after all the other reserves have been utilised. In 2014 the caption did not change as the legal reserve has already reached 20% of the share capital.
The amount of €443 k in the caption "Special reserves" includes €463 k relating to a deferred tax correction – revaluation of equity in the subsidiary Lisboagás GDL - Sociedade Distribuidora de Gás Natural de Lisboa, S.A. and the negative amount of €20 k relating to a donation reserve in subsidiary Gasinsular – Combustíveis do Atlântico, S.A.
On 28 March 2012 the company WIP, a subsidiary of Tip Top Energy, SARL. (Sinopec Group), subscribed and paid for an increase in capital in the amount of \$4,797,528,044.74 in subsidiaries Petrogal Brasil, S.A. and Galp Sinopec Brazil Services, B.V. (formerly Galp Brazil Services B.V.), thus holding 30% of shares and voting rights of both subsidiaries.
With this capital increase operation, the Galp Energia Group kept the operational and financial control of the Company, owning 70% of capital and voting rights, and continuing, under IAS 27, to consolidate their assets by the integral method. Therefore, the difference between the amount realised from the capital increase and the book value of equity at the date of the increase was recognised in equity in reserves by the amount of €2,493,088 k.
In July 2012, the Group acquired 10.7532% stake in subsidiary Lusitaniagás – Companhia de Gás do Centro, S.A., which was previously controlled by the Group and consolidated using the integral method. Thus the difference between the amount paid and the book value of equity at the acquisition date is recognised in equity in reserves by the amount of €1,935 k.
In May 2013, the Group acquired a 0.3438% stake in subsidiary Lusitaniagás – Companhia de Gás do Centro, S.A. from Revigrés – Indústria de Revestimentos de Grés, Lda. and recognised in equity reserves in the amount of €92 k due to the difference between the amount paid and the book value.
In September 2013, the Group acquired a 40% stake in subsidiary Probigalp – Bituminous Binders, SA, which was previously controlled by the Group and consolidated by the full consolidation method. Thus the difference between the amount paid and the book value of equity at the acquisition date was recognised in equity in reserves by the amount of €3,975 k.
Under the agreement dated July 2013 under which the Group had agreed to purchase the remaining capital participation at the conclusion of the industrial unit project, the Group acquired 99% of the share capital of Enerfuel, S.A. However, as it was previously controlled by the Group, it was already consolidated using the integral method. Thus the difference between the amount paid and the book value of equity at the acquisition date, is recognised in equity in reserves by the amount of €31 k.
The equity caption "Non-controlling interests" as on 30 September 2014 and 31 December 2013 refers to the following subsidiaries:
| Balance in December 2013 |
Capital and reserves |
Dividends granted (d) |
Prior year results |
Conversion reserves |
Net result for the year |
Balance in September 2014 |
||
|---|---|---|---|---|---|---|---|---|
| Galp Sinopec Brazil Services, B.V. | 981,838 | - | - | - | 95,076 | 12,486 | 1,089,400 | |
| Petrogal Brasil, S.A. | (a) | 205,356 | 9,302 | - | 183 | 3,317 | 29,322 | 247,480 |
| Setgás ― Sociedade de Produção e Distribuição de Gás, S.A. | 23,151 | - | (1,159) | - | - | 1,165 | 23,157 | |
| Empresa Nacional de Combustíveis ― Enacol, S.A.R.L. | 19,222 | - | - | (204) | - | 991 | 20,009 | |
| Beiragás ― Companhia de Gás das Beiras, S.A. | 13,846 | - | - | - | - | 1,104 | 14,950 | |
| Petromar ― Sociedade de Abastecimentos de Combustíveis, Lda. | (b) | 2,362 | (7) | - | - | - | 859 | 2,809 |
| Lusitaniagás ― Companhia de Gás do Centro, S.A. | 1,950 | - | - | (16) | - | 249 | 2,588 | |
| Sempre a Postos ― Produtos Alimentares e Utilidades, Lda. | 1,428 | - | (16) | - | - | 237 | 1,121 | |
| Saaga ― Sociedade Açoreana de Armazenagem de Gás, S.A. | 1,338 | - | (314) | (7) | - | 171 | 1,100 | |
| Setgás Comercialização, S.A. | 1,250 | - | - | - | - | 76 | 960 | |
| CLCM ― Companhia Logística de Combustíveis da Madeira, S.A. | 1,004 | - | (854) | - | - | 516 | 666 | |
| Sopor ― Sociedade Distribuidora de Combustíveis, S.A. | 900 | - | - | - | - | (736) | 602 | |
| Powercer ― Sociedade de Cogeração da Vialonga, S.A. | 884 | - | (580) | - | - | 429 | 447 | |
| Carriço Cogeração ― Sociedade de Geração de Electricidade e Calor, S.A. | 598 | - | (1,407) | - | - | (36) | (15) | |
| Petrogás Guiné Bissau ― Importação, Armazenagem e Distribuição de Gás, Lda. (c) | (233) | - | - | (2) | - | 11 | (224) | |
| 1,254,894 | 9,295 | (4,330) | (46) | 98,393 | 46,844 | 1,405,050 |
The negative amount of €7 k corresponds to the change on non-controlling interests on the captions of "Share capital" and "Share premium issue".
The negative amount of €16 k corresponds to the change on non-controlling interests on the captions of accumulated results until the capital increase date.
Loans obtained as on 30 September 2014 and 31 December 2013 were as follows:
| September 2014 | December 2013 | |||
|---|---|---|---|---|
| Current | Non-current | Current | Non-current | |
| Bank loans: | ||||
| Loans | 88,947 | 1,317,233 | 129,407 | 1,466,909 |
| Bank overdrafts (Note 18) | 137,036 | - | 98,792 | - |
| Discounted notes | 3,848 | - | 5,118 | - |
| 229,831 | 1,317,233 | 233,317 | 1,466,909 | |
| Origination fees | (2,111) | (3,886) | (6,777) | (2,193) |
| 227,720 | 1,313,347 | 226,540 | 1,464,716 | |
| Other loans obtained: | ||||
| IAPMEI | 2 | 178 | 2 | 194 |
| 2 | 178 | 2 | 194 | |
| Origination fees | - | - | - | - |
| 2 | 178 | 2 | 194 | |
| 227,722 | 1,313,525 | 226,542 | 1,464,910 | |
| Bonds and notes: | ||||
| Bonds | - | 1,350,000 | 150,000 | 1,350,000 |
| Notes | - | 1,000,000 | - | 500,000 |
| - | 2,350,000 | 150,000 | 1,850,000 | |
| Origination fees | - | (24,042) | (3,222) | (11,188) |
| - | 2,325,958 | 146,778 | 1,838,812 | |
| 227,722 | 3,639,483 | 373,320 | 3,303,722 |
The non-current loans, excluding origination fees, as on 30 September 2014 had the following repayment plan:
| Loans | |||
|---|---|---|---|
| Total | Current | Non-current | |
| 2014 | 18,591 | 18,591 | - |
| 2015 | 228,377 | 70,358 | 158,018 |
| 2016 | 505,870 | - | 505,870 |
| 2017 | 582,147 | - | 582,147 |
| 2018 | 798,953 | - | 798,953 |
| 2019 | 709,432 | - | 709,432 |
| 2020 | 306,999 | - | 306,999 |
| 2021 and subsequent years | 605,992 | - | 605,992 |
| 3,756,360 | 88,949 | 3,667,411 |
Domestic and foreign loans as on 30 September 2014 and 31 December 2013 are expressed in the following currencies:
| September 2014 | December 2013 | ||||
|---|---|---|---|---|---|
| Currency | Total amount | Amount due (€k) |
Total amount | Amount due (€k) |
|
| USA Dollar | USD | 460,140 | 365,726 | 456,673 | 329,737 |
| Cape Verdean escudo | CVE | 487,011 | 4,417 | 146,338 | 1,327 |
| Euros | EUR | 1,248,888 | 1,033,014 | 1,888,432 | 1,265,252 |
| Metical | MZM | 160,000 | 3,023 | - | - |
| 1,406,180 | 1,596,316 |
The average interest rate of loans and bank overdraft supported by the Group in the first nine months of 2014 amounted to 4.3% and 5.49% if the exchange rates are included. It is important to note that these rates exclude early reimbursement commissions of loans.
As on 30 September 2014, the Group has contracted commercial paper totalling €965,000 k. Of this amount, €390,000 k is being used with medium and long term maturity.
These emissions bear interests at a Euribor rate for the respective issuance period, plus variable spreads defined in the contractual terms of the commercial paper programs underwritten by the Group. The specified interest rate refers to the amount of each issue and remains unchanged during the respective period of the issue.
Detail of the main bank loans as on 30 September 2014:
| Entity | Amount | Interest rate | Maturity | Reimbursement |
|---|---|---|---|---|
| Libor 6M + | 50% @ December 2015 | |||
| BTG Pactual | 103,314 | spread | December 2016 | 50% @ December 2016 |
| Libor 6M + | 50% @ April 2016 | |||
| Banco Itaú | 100,135 | spread | April 2017 | 50% @ April 2017 |
| ICBC | Libor 6M + | |||
| 158,945 | spread | December 2018 | December 2018 |
Additionally, the Group recorded the amount of €44,413 k in non-current loans obtained by: Agrocere – Sociedade de Cogeração do Oeste S.A., Beiragás – Companhia de Gás das Beiras, S.A, CLCM – Companhia Logística de Combustíveis da Madeira, S.A.
Detail of the loans obtained from the European Investment Bank (EIB) as on 30 September 2014:
| Entity | Amount | Interest rate | Maturity | Reimbursement |
|---|---|---|---|---|
| EIB (Porto cogeneration) | 50,000 | Fixed Rate | October 2017 | October 2017 |
| EIB (Tranche A ― Sines cogeneration) | 25,678 | Fixed Rate | September 2021 | Semi-annual instalments |
| starting in March 2010 | ||||
| EIB (Tranche B ― Sines cogeneration) | 13,239 | Euribor 6M + | March 2022 | Semi-annual instalments |
| Spread | starting in September 2012 | |||
| Revisable | Semi-annual instalments | |||
| EIB (Tranche A ― Refineries upgrade) | 264,000 | fixed rate | February 2025 | starting in August 2012 |
| Semi-annual instalments | ||||
| EIB (Tranche B ― Refineries upgrade) | 176,000 | Fixed Rate | February 2025 | starting in August 2012 |
Additionally, the Group has other loans obtained from EIB in the amount of €58,636 k.
Loans contracted with the EIB, with the purpose of financing the cogeneration projects in the Sines and Porto refineries and instalment A of the Sines and Porto refineries upgrade project were granted under Petrogal, S.A. guarantees.
The remaining loan with the EIB, in the amount of €234,636 k, is guaranteed by a Bank Syndicate.
Bonds' detail as on 30 September 2014:
| Emission | Amount | Interest rate | Maturity | Reimbursement | |
|---|---|---|---|---|---|
| GALP ENERGIA / 2013 ― €600 m FRN ― 2017 | 600,000 | Euribor 6M + | May 2017 | 50% @ May 2016 | |
| spread | 50% @ May 2017 | ||||
| GALP ENERGIA / 2012 ― 2017 | 80,000 | Euribor 6M + | December 2017 | December 2017 | |
| spread | |||||
| Euribor 6M + | |||||
| GALP ENERGIA / 2012-FRN ― 2018 | 260,000 | spread | February 2018 | February 2018 | |
| Euribor 3M + | |||||
| GALP ENERGIA / 2013 ― 2018 | 110,000 | spread | March 2018 | March 2018 | |
| Euribor 6M + | |||||
| GALP ENERGIA / 2013 ― €200 m ―2018 | 200,000 | Spread | April 2018 | April 2018 | |
| Euribor 6M + | |||||
| GALP ENERGIA / 2012 ― 2020 | 100,000 | spread | June 2020 | June 2020 |
Galp Energia has established, as part of its financing plan, one EMTN Programme (€5,000,000,000 EMTN Programme).
On 15 November 2013, Galp Energia held its first issuance of notes under the EMTN Programme, amounting to €500,000 k, maturing on 25 January 2019 and a coupon of 4.125%, which are admitted to trading on the London Stock Exchange.
On this transaction, BBVA, BNP Paribas, Caixa – Banco de Investimento, Deutsche Bank and JP Morgan acted as Joint Bookrunners.
On 7 July 2014, Galp Energia issued notes, under the EMTN programme, which amounted to €500,000 k, with maturity on 14 January 2021 and a 3% coupon rate, which are being negotiated at the London Stock Exchange.
The Joint-Bookrunners of this transaction were the Bank of America Merrill Lynch, ING, Millennium, Santander and Societe Generale.
During the period ended on 30 September 2014, there were no significant changes compared to the consolidated financial statements of the Company on 31 December 2013. For additional queries refer to the consolidated financial statements of the Company on 31 December 2013 and the corresponding Notes.
The non-current and current caption "Other payables" as on 30 September 2014 and 31 December 2013 is as follows:
| September 2014 | December 2013 | |||
|---|---|---|---|---|
| Captions State and other public entities: VAT payables IRP ― Tax on oil products Personnel and corporate income tax withheld Social Security contributions Extraordinary contribution (tax) for the energy sector (Note 9) Other taxes Suppliers ― tangible and intangible assets Advances on sales (Note 16) Overlifting ISP ― congeners debit Personnel Trade receivables credit balances Guarantee deposits and guarantees received Trade receivables advances Other payables ― other shareholders Loans ― associated, participated and related companies (Note 28) Other payables ― associated, participated and related companies (Note 28) Loans ― other shareholders Other payables Accrued costs: External supplies and services Accrued interest Vacation pay, vacation subsidy and corresponding personnel costs Adjustment to tariff deviation ― other activities ― ERSE regulation Adjustment to tariff deviation ― regulated revenue ― ERSE regulation (Note 14) Productivity bonus Fast GALP gifts Overdrafts interest Accrued insurance premiums Financial costs Financial neutrality ― ERSE regulation Accrued personnel costs ― other Adjustment to tariff deviation ― energy tariff -―ERSE regulation (Note 14) Other accrued costs Deferred income: Services rendered Investment government grants (Note 13) Optic fiber Other |
Current | Non-current | Current | Non-current |
| 246,779 | - | 257,732 | - | |
| 71,464 | - | 75,229 | - | |
| 7,820 | - | 8,250 | - | |
| 6,186 | - | 6,530 | - | |
| 2,970 | - | - | - | |
| 19,344 | - | 27,261 | - | |
| 132,357 | 96,998 | 139,329 | 98,938 | |
| 58,216 | - | 149,312 | - | |
| 37,704 | - | 4,889 | - | |
| 10,324 | - | 4,615 | - | |
| 5,466 | - | 7,433 | - | |
| 3,726 | - | 2,989 | - | |
| 2,779 | - | 2,666 | - | |
| 1,637 | - | 978 | - | |
| 1,237 | - | 1,235 | - | |
| 365 | 149,545 | 365 | 135,319 | |
| 3 | - | 2,238 | - | |
| - | 12,447 | - | 12,648 | |
| 43,027 | 4,115 | 27,875 | 3,717 | |
| 651,404 | 263,105 | 718,926 | 250,622 | |
| 95,280 | - | 72,729 | - | |
| 45,884 | - | 23,276 | - | |
| 33,466 | - | 29,877 | - | |
| 18,724 | - | 15,399 | - | |
| 18,166 | 7,789 | 5,618 | 13,309 | |
| 9,787 | 4,064 | 15,570 | 2,814 | |
| 7,506 | - | 7,836 | - | |
| 6,928 | - | 5,486 | - | |
| 2,691 | - | 2,510 | - | |
| 993 | - | 940 | - | |
| 209 | - | 394 | - | |
| 73 | - | 74 | - | |
| - | 17,534 | - | 10,138 | |
| 21,668 | - | 11,593 | - | |
| 261,375 | 29,387 | 191,302 | 26,261 | |
| 13,559 | - | 5,016 | - | |
| 10,345 | 258,633 | 10,384 | 266,153 | |
| 351 | 1,549 | 404 | 1,799 | |
| 10,288 | 62 | 10,684 | 69 | |
| 34,543 | 260,244 | 26,488 | 268,021 | |
| 947,322 | 552,736 | 936,716 | 544,904 |
The caption "Advances on sales" includes the amount of €58,216 k in respect of Group liabilities towards competitors from strategic reserves (Note 16).
The caption "Suppliers – non-current tangible and intangible assets" refers essentially to surface rights.
The amount of €37,704 k in caption "Overlifting" represents the Group's liability for crude oil lifted in excess of its production quota and is measured as described in Note 2.7 e) of the accompanying notes to the consolidated financial statements of the Company as on 31 December 2013.
The amount of €2,779 k recorded in the caption "Guarantee deposits and guarantees received" includes €2,106 k relating to Petrogal's liability as on 30 September 2014 for customer deposits received on gas containers in use that were recorded at acquisition cost, which is, approximately, their fair value.
The amount of €149,545 k recorded in the caption "Loans - Associated, participated and related companies" concerns:
The amount of €12,447 k in the caption "Loans – Other shareholders" mainly relates to:
The amount of €7,506 k recorded under "Accrued costs – Fast Galp gifts" corresponds to Petrogal's liability for Fast Galp card points issued but not yet claimed until 30 September 2014, which are expected to be exchanged by gifts in subsequent periods.
Investment government grants are to be recognised as income over the useful life of the assets. The amount to be recognised in future periods amounts to €268,978 k (Note 13).
Income from the contract of assignment of rights to use telecommunication infrastructures is recorded in caption "Deferred income – optic fiber" and is recognised in earnings during the period of the contract. The balance of deferred income at 30 September 2014 to be recognised in future periods amounts to €1,900 k.
The changes in provisions in the period ended on 30 September 2014 were as follows:
| Caption | Opening | Increases | Decreases | Utilisation | Adjustments | Ending |
|---|---|---|---|---|---|---|
| balance | balance | |||||
| Legal processes | 14,256 | 668 | (652) | (1,359) | 14 | 12,927 |
| Investments (Note 4) | 3,130 | 1,216 | - | - | 101 | 4,447 |
| Taxes | 32,890 | 9,394 | (5,322) | (21,257) | 650 | 16,355 |
| Environment | 3,781 | - | - | (328) | - | 3,453 |
| Abandonment costs | 88,227 | 14,154 | - | (8,277) | 8,718 | 102,822 |
| Other risks and charges | 11,865 | 20,241 | (720) | (1,600) | 26 | 29,812 |
| 154,149 | 45,673 | (6,694) | (32,821) | 9,509 | 169,816 |
The increase in provisions, net of the decreases, was recorded against the following captions of the consolidated income statement:
| Provisions (Note 6) | (4,344) |
|---|---|
| Capitalisation of costs of provision for abandonment of blocks | 14,154 |
| Incease for IRP ― oil income tax (Angola) | 9,394 |
| Results in investments in associates and jointly controlled entities (Note 4) | 1,216 |
| Extraordinary contribution on the energy sector | 18,559 |
| 38,979 |
The provisions for current "legal processes" in the amount of €12,927 k.
The provision for investments reflects the statutory commitment of the Group to its associates that present negative equity as detailed in note 4.
The caption tax provisions, in the amount of €16,355 k includes mainly:
The reduction in the provision for taxes in the amount of €5,322 k was originated by a favourable court decision in respect of the legal process of corrections made to the tax base, resulting from the inspection to the income tax return of 2005 and 2006 of Galp Energia, SGPS, S.A. and the subsidiary GDP – Gás de Portugal, SGPS, S.A. The tax contingency was related to the interpretation of the taxation of capital gains in pre-2000 periods.
The utilisation amounting to €21,257 k corresponds to an additional collection of income tax (IRP) in Angola.
The amount of €3,453 k in the caption environmental provisions aims to sustain the costs related with legally mandatory soil decontamination of some facilities occupied by the Group where by legal enforcement there is a decision for decontamination. During the period ended on 30 September 2014 an amount of €328 k was used on refinery's soil decontamination.
The amount of €102,822 k recorded in provisions for the abandonment of blocks includes, essentially, the amount of €84,435 k for facilities located in blocks 1 and 14 in Angola and the remaining amount of €18,387 k for Brazilian facilities. This provision aims to cover all costs to be incurred with the dismantling of assets and soil decontamination at the end of the useful life of those areas. During the period ended on 30 September 2014 increases of €7,948 k and €6,206 k were recorded for Angola and Brazil, respectively.
On 30 September 2014 the caption "Provisions – Other risks and charges", amounting to €29,812 k, mainly comprises:
€4,561 k concerning processes related to "sanctions" applied by Customs Authorities due to the late submission of the customs destination declaration of some shipments received at Sines;
€2,364 k to address impairment of assets of subsidiaries, Moçamgalp Agroenergias de Moçambique, S.A. and Galpbúzi – Agro-Energia, S.A. in the amount of €1,844 k and €520 k, respectively;
As on 30 September 2014 and 31 December 2013 the amounts recorded in the caption suppliers were as follows:
| Captions | September 2014 | December 2013 |
|---|---|---|
| Trade payables ― current accounts | 403,190 | 859,334 |
| Trade payables ― invoices pending | 771,601 | 650,299 |
| 1,174,791 | 1,509,633 |
The balance of the caption "Trade payables – pending invoices" corresponds mainly to the purchase of crude oil raw material, natural gas and goods in transit.
The Group uses financial derivatives to hedge interest rate and market fluctuation risks, namely risks of change in crude oil prices, finished products and refining margins, as well as risks of change in natural gas and electricity prices, which affect the amount of assets and future cash flows resulting from its operations.
Financial derivatives are defined, in accordance with IAS/IFRS, as "financial assets at fair value through profit and loss" or "financial liabilities at fair value through profit and loss". The interest rate financial derivatives that are contracted to hedge the change in interest rates on borrowings are designated as "cash flow hedges". Interest rate financial derivatives that are contracted to hedge changes in the fair value of borrowings or to cover other risks that might affect the profit and loss are designated as "fair value hedges".
The fair value of financial derivatives was determined by financial entities, applying generally accepted techniques and evaluation models.
In accordance with IFRS 13 an entity must classify the fair value measurement based on a hierarchy that reflects the meaning of the inputs used in measurement. The fair value hierarchy must have the following levels:
The fair value of financial derivatives (swaps) was determined by financial entities using observable market inputs and using generally accepted techniques and models (Level 2). Futures are traded on the stock exchange and subject to a Clearing House, and as such their valuation is determined by quoted prices (Level 1).
| unit: €k | Fair value 30 September 2014 | Fair value 31 December 2013 | ||||||
|---|---|---|---|---|---|---|---|---|
| Assets | Liabilities Assets Liabilities |
|||||||
| Current | Non-current | Current | Non-current | Current | Non-current | Current | Non-current | |
| Derivatives on interest rate | ||||||||
| Swaps | - | - | - | - | - | - | - | (1,241) |
| - | - | - | - | - | - | - | (1,241) | |
| Derivatives on commodities | ||||||||
| Swaps | 5,241 | 13,895 | (187) | (173) | 9,350 | 6,066 | (456) | (297) |
| Options | 56 | 6 | (7) | (6) | 33 | - | (40) | - |
| Futures | 7,242 | - | - | - | 6,947 | - | - | - |
| 12,539 | 13,901 | (194) | (179) | 16,330 | 6,066 | (496) | (297) | |
| Derivatives on currency | ||||||||
| Non-deliverable forwards | 2,577 | - | - | - | 20 | - | - | - |
| Forwards | - | - | (1,216) | - | 85 | - | - | - |
| Currency interest rate swaps | 15,393 | - | - | - | - | - | (9,974) | - |
| 17,970 | - | (1,216) | - | 105 | - | (9,974) | - | |
| 30,509 | 13,901 | (1,410) | (179) | 16,435 | 6,066 | (10,470) | (1,538) |
As on 30 September 2014 the Galp Energia Group does not have any open positions in financial derivatives on interest rates.
The accounting impact as on 30 September 2014 and 2013 in the income statement is presented below:
| unit: €k | 30 September 2014 | 30 September 2013 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Income statement | Equity | Income statement | Equity | ||||||
| Potencial (MTM) | Real | MTM + Real | Potencial (MTM) | Potencial (MTM) | Real | MTM + Real | Potencial (MTM) | ||
| Derivatives on interest rate | |||||||||
| Swaps | - | (1,417) | (1,417) | 1,241 | (13) | (4,103) | (4,116) | 4,777 | |
| - | (1,417) | (1,417) | 1,241 | (13) | (4,103) | (4,116) | 4,777 | ||
| Derivatives on commodities | |||||||||
| Swaps | 4,113 | 5,134 | 9,247 | - | 9,614 | 2,919 | 12,533 | - | |
| Options | 56 | - | 56 | - | - | - | - | - | |
| Futures | 1,102 | (9,755) | (8,653) | - | (7,491) | (6,486) | (13,977) | - | |
| 5,271 | (4,621) | 650 | - | 2,123 | (3,567) | (1,444) | - | ||
| Derivatives on currency | |||||||||
| Non-deliverable forwards | 2,559 | (6,093) | (3,534) | - | 4,551 | - | 4,551 | - | |
| Forwards | (1,301) | (983) | (2,284) | - | (679) | - | (679) | - | |
| Currency interest rate swaps | 24,448 | (9,833) | 14,615 | - | (1,427) | 1,583 | 156 | - | |
| 25,706 | (16,909) | 8,797 | - | 2,445 | 1,583 | 4,028 | - | ||
| 30,977 | (22,947) | 8,030 | 1,241 | 4,555 | (6,087) | (1,532) | 4,777 |
Notes:
MTM ― change on Mark-to-Market from January until the reporting date.
Real ― value of closed positions.
The potential value of mark-to-market (MTM) recognised under "Income on financial instruments" includes the potential valuation of derivatives and interest rate derivatives on commodities, amounting to €3,303 k, as shown in the table below:
| unit: €k | September 2014 |
|---|---|
| Income from financial instruments | |
| Derivatives on commodities | |
| Swaps | 4,113 |
| Options | 56 |
| Futures | 730 |
| Derivatives on currency | |
| Currency interest rate swaps (interest) | (1,596) |
| Other trading operations | 1,395 |
| 4,698 |
* Interest component in the negative amount of €1,596 k included in the positive variation of the MTM exchange rate derivative amounting to €24,448 k. The positive difference in the amount of €26,044 k for the change of MTM is reflected in exchange rate differences.
The real value of financial derivatives recognised under "Cost of sales" amounted to €4,621 k comprising derivatives on commodities.
Movements in the fair value reflected in equity, resulting from a cash flow hedge, are as follows:
| Change in fair value on equity | September 2014 | September 2013 |
|---|---|---|
| Group companies | 1,241 | 4,777 |
| Non-controling interests | - | (7) |
| 1,241 | 4,770 | |
| Associated companies | 80 | 241 |
| 1,321 | 5,011 |
| unit: €k | 30 September 2014 Maturity |
|||||
|---|---|---|---|---|---|---|
| < 1 year | > 1 year | |||||
| Derivatives on interest rate | ||||||
| Swaps | Buy | - | - | |||
| Sell | - | - | ||||
| Derivatives on commodities | ||||||
| Buy | 48,163 | 15,502 | ||||
| Swaps | Sell | 8,494 | 12,016 | |||
| Buy | 1,344 | 951 | ||||
| Options | Sell | 1,279 | 862 | |||
| Futures | Buy | 19,689 | - | |||
| Sell | 13,489 | - | ||||
| Derivatives on currency | ||||||
| Non-deliverable forwards | Buy | 47,197 | - | |||
| Sell | - | - | ||||
| Forwards | Buy | - | - | |||
| Sell | 33,351 | - | ||||
| Currency interest rate swaps | Buy | 499,593 | - | |||
| Sell | - | - | ||||
| 672,599 | 29,331 |
Note: equivalent nominal value in thousands of euros.
Group Galp Energia transacts financial instruments denominated as futures. Due to their high liquidity, arising from the fact that they are traded on the stock exchange, they are classified as financial assets at fair value through profit and are part of cash and cash equivalents. Gains and losses on futures on commodities (Brent and electricity) are classified under "Cost of sales", while futures on CO₂ are classified under "Other operating costs". Changes in the fair value of open positions are recorded in financial results. Given that futures are traded on the Stock Exchange, subject to the Clearing House, gains and losses are recorded continuously in the Income Statement.
As on 30 September 2014, Galp Power, S.A. has a portfolio of 1,900 lots of CO₂ futures maturing in December 2014. These futures represent 1,900,000 tons/CO₂ recorded as on 30 September 2014 by an amount of €2,185 k and classified as financial assets at fair value through results - held for trading presented under the caption "Cash and cash equivalents" (Note 18).
During the period ended on 30 September 2014, there were no significant changes in related parties comparing with the consolidated financial statements as on 31 December 2013. For additional information refer to the consolidated financial statements of the Company, on 31 December 2013 and the respective accompanying notes.
The remuneration of Galp Energia corporate board members for the periods ended on 30 September 2014 and 30 September 2013 is detailed as follows:
| September 2014 | September 2013 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Salary | Pension Plans |
Allowances for rent and travels |
Bonuses | Other charges and adjustments |
Total | Salary | Pension Plans |
Allowances for rent and travels |
Bonuses | Other charges and adjustments |
Total | |
| Corporate boards of Galp Energia, SGPS, S.A. | ||||||||||||
| Executive management | 2,654 | 585 | 229 | 1,435 | 40 | 4,943 | 2,549 | 593 | 112 | 1,539 | 20 | 4,813 |
| Non-Executive management | 538 | - | - | - | - | 538 | 542 | - | - | - | - | 542 |
| Supervisory Board | 68 | - | - | - | - | 68 | 68 | - | - | - | - | 68 |
| General shareholders meeting | 2 | - | - | - | - | 2 | 2 | - | - | - | - | 2 |
| 3,262 | 585 | 229 | 1,435 | 40 | 5,551 | 3,161 | 593 | 112 | 1,539 | 20 | 5,425 | |
| Corporate Boards of associate companies | ||||||||||||
| Executive management | 1,401 | - | 4 | 6 | - | 1,411 | 1,631 | - | 3 | 27 | - | 1,661 |
| General shareholders meeting | - | - | - | - | - | - | 87 | - | - | - | - | 87 |
| 1,401 | - | 4 | 6 | - | 1,411 | 1,718 | - | 3 | 27 | - | 1,748 | |
| 4,663 | 585 | 233 | 1,441 | 40 | 6,962 | 4,879 | 593 | 115 | 1,566 | 20 | 7,173 |
The amounts of €6,962 k and €7,173 k, recorded in the periods ended on 30 September 2014 and 2013, respectively, include €6,096 k and €6,456 k recorded as employee costs (Note 6) and €866 k and €717 k recorded as external supplies and services.
In accordance with the current policy, remuneration of Galp Energia corporate board members includes all the remuneration due for the positions held in Galp Energia Group and all accrued amounts.
In accordance with IAS 24, key management personnel are those persons having authority and responsibility for planning, directing, and controlling the activities of the entity, directly or indirectly, including any directors (whether executive or otherwise) of the entity. According to Galp Energia's interpretation, only the members of the Board of Directors meet these conditions.
The information related to the amount invoiced by the Certified Public Accountant and the external audit is disclosed on the Corporate Governance Report.
Dividends were attributed to the Group's shareholders, resulting from 2013 net profit, amounted to €238,824 k in accordance with the decision taken on the general shareholders meeting of 28 April 2013. On 18 September 2013, interim dividends were paid in the amount of €119,412 k and on 22 May 2014 the remaining €119,412 k were paid.
Additionally the Board of Directors approved the payment of an interim dividend of €143,295 k that was fully paid on 18 September 2014.
During the period ended on 30 September 2014, dividends in the amount of €4,330 k were paid to minority shareholders of the Galp Energia Group subsidiaries (Note 21. d)).
As a consequence of this, during the period ended on 30 September 2014, the Group paid dividends of €267,037 k in total.
The information regarding Galp Energia's oil and gas reserves is subject to independent assessment by a suitably qualified company with the methodology established in accordance with the Petroleum Resources Management System (PMRS), approved in March 2007 by the Society of Petroleum Engineers (SPE), the World Petroleum Council, the American Association of Petroleum Geologists and the Society of Petroleum Evaluation Engineers.
The information on reserves is included in the document entitled "Supplementary Information on Oil and Gas (unaudited)" attached to the notes of the consolidated financial statements at 31 December 2013.
During the period ended on 30 September 2014, there were no significant changes in the management of financial risks, compared to the already disclosed in the consolidated financial statements of the Company on 31 December 2013. For additional information refer to the consolidated financial statements of the Company, on 31 December 2013 and the corresponding accompanying notes.
During the period ended on 30 September 2014, there were no significant changes in contingent assets and liabilities. For additional information refer to the consolidated financial statements of the Company, on 31 December 2013 and the corresponding accompanying notes.
As at 30 September 2014, Galp Power, S.A. holds 1.900 lots of CO₂ futures with maturity in December 2014 (Note 27). These futures represent 1,900,000 ton/CO₂. The futures acquired are expected to be sufficient to address any shortfalls that might exist in licenses.
For other information on environmental matters, refer to the accompanying notes to the consolidated financial statements of the Company on 31 December 2013.
There are no relevant subsequent events between the reporting date of the accounting period and the approval date of the financial statements.
The consolidated financial statements were approved by the Board of Directors on 24 October 2014.
| THE BOARD OF DIRECTORS | ||
|---|---|---|
| Chairman: | Américo Amorim | |
| Vice-Charmen: | Manuel Ferreira De Oliveira | Luís Palha da Silva |
| Members: | Paula Amorim | Filipe Crisóstomo Silva |
| Carlos Gomes da Silva | Sérgio Gabrielli de Azevedo | |
| Thore E. Kristiansen | Abdul Magid Osman | |
| Luís Manuel Moreira de Campos e Cunha | Raque Rute da Costa David Vunge | |
| Miguel Athay de Marques | Carlos Costa Pina | |
| Rui Paulo Gonçalves | Luís Manuel Pego Todo Bom | |
| Fernando Gomes | Diogo Mendonça Rodrigues Tavares | |
| Joaquim José Borges Gouveia | José Carlos da Silva Costa | |
| Jorge Manuel Seabra de Freitas | ||
| THE ACCOUNTANT: |
Carlos Alberto Nunes Barata
These financial statements are a translation of financial statements originally issued in Portuguese in accordance with IFRS as adopted by the EU (Note 2.1) some of which may not conform to generally accepted accounting principles in other countries. In the event of discrepancies, the Portuguese language version prevails.
Difference between the price of an oil product and the price of dated Brent.
Operating profit.
Operating profit plus depreciation, amortisation and provisions.
Earnings before taxes.
Galp Energia, SGPS, S. A. and associates.
The benchmark refining margin is calculated with the following weighting: 45% hydrocracking margin + 42.5% Rotterdam cracking margin + 7% Rotterdam base oils + 5.5% Aromatics.
The Rotterdam hydrocracking margin has the following profile: -100% dated Brent, +2.2% LPG FOB Seagoing (50% Butane + 50% Propane), +19.1% PM UL NWE FOB Bg, +8.7% Naphtha NWE FOB Bg., +8.5% Jet NWE CIF, +45.1% ULSD 10 ppm NWE CIF and +8.9% LSFO 1% FOB Cg.; C&Q: 7.9%; Terminal rate: 1\$/ton; Ocean loss: 0.15% over Brent; Freight 2013: WS Aframax (80 kts). Route Sullom Voe / Rotterdam – Flat \$6.23/ton. Yields in % of weight.
The Rotterdam cracking margin has the following profile: -100% dated Brent, +2.3% LPG FOB Seagoing (50% Butane + 50% Propane), +25.4% PM UL NWE FOB Bg, +7.5% Naphtha NWE FOB Bg, +8.5% Jet NWE CIF, +33.3% ULSD 10 ppm NWE CIF and +15.3% LSFO 1% FOB Cg.; C&Q: 7.4%; Terminal rate: \$1/ton; Ocean loss: 0.15% over Brent; Freight 2013: WS Aframax (80 kts). Route Sullow Voe / Rotterdam - Flat \$6.23/ton. Yields in % of weight.
Base oils refining margin: -100% Arabian Light, +3.5% LPG FOB Seagoing (50% Butane + 50% Propane), +13% Naphtha NWE FOB Bg., +4.4% Jet NWE CIF, +34% ULSD 10 ppm NWE CIF, +4.5% VGO 1.6% NWE FOB Cg, +14.0% Base oils FOB, +26% HSFO 3.5% NWE Bg.; Consumptions: -6.8% LSFO 1% CIF NWE; Losses: 7.4%; Terminal rate: \$1/ton; Ocean loss: 0.15% over Arabian Light; Freight 2013: WS Aframax (80 kts) Route Sullom Voe / Rotterdam - Flat \$6.23/ton. Yields in % of weight.
Rotterdam aromatics margin: -60% PM UL NWE FOB Bg., -40% Naphtha NWE FOB Bg., +37% Naphtha NWE FOB Bg., +16.6% PM UL NWE FOB Bg., +6.5% Benzene Rotterdam FOB Bg., +18.5% Toluene Rotterdam FOB Bg., +16.6% Paraxylene Rotterdam FOB Bg., +4.9% Ortoxylene Rotterdam FOB Bg. Consumption: -18% LSFO 1% CIF NEW. Yields in % of weight.
According to this method of valuing inventories, the cost of goods sold is valued at the of replacement, i.e. at the average cost of raw materials on the month when sales materialise irrespective of inventories at the start or end of the period. The Replacement Cost Method is not accepted by accounting standards – either Portuguese GAAP or IFRS – and is consequently not adopted for valuing inventories. This method does not reflect the cost of replacing other assets.
In addition to using the replacement cost method, adjusted profit excludes non-recurrent events such as capital gains or losses on the disposal of assets, impairment or reinstatement of fixed assets and environmental or restructuring charges which may affect the analysis of the Company's profit and do not reflect its operational performance.
| APETRO: Associação portuguesa de Empresas | mbbl: million barrels | |||
|---|---|---|---|---|
| petrolíferas (Portuguese association of oil companies) | mmbtu: million british termal units | |||
| bbl: oil barrel | mm³: million cubic metres | |||
| BBLT: Benguela, Belize, Lobito and Tomboco | mton: million tones | |||
| Bg: Barges | n.m.: not meaningful | |||
| bn: billion | NBP: National balancing point | |||
| boe: barrels of oil equivalent | NYSE: New York Stock Exchange | |||
| BSR: Buoyancy Supported Risers | OWC: Oil-water contact | |||
| Cg: Cargoes | PM UL: Premium unleaded | |||
| CIF: Costs, Insurance and Freights | p.p.: percentage points | |||
| CORES: Corporacion de reservas estratégicas de | R&M: Refining & Marketing | |||
| produtos petrolíferos | RC: Replacement Cost | |||
| DHSV: Down Hole Safety Valve | RCA: Replacement Cost Adjusted | |||
| D&A: Depreciation & amortisation | RDA: Reservoir Data Acquisition | |||
| DST: Drill stem test | Tcf: trillion cubic feet | |||
| E&P: Exploration & Production | TL: Tômbua-Lândana | |||
| EUR/€: Euro | Ton: tonnes | |||
| EWT: Extended well test | ULSD CIF Cg: Ultra Low sulphur diesel CIF Cargoes | |||
| FOB: Free on board | USD/\$: Dollar of the United States of America | |||
| FPSO: Floating, production, storage and offloading unit | USA/US: United states of America | |||
| G&P: Gas & Power | ||||
| GBp: Great British pence | ||||
| GWh: Gigawatt per hour | ||||
| IFRS: International Financial Reporting Standards | ||||
| LSFO: Low sulphur fuel oil | ||||
| k: thousand | ||||
| kbbl: thousand barrels | ||||
| kboepd: thousand barrels of oil equivalente per day | ||||
| kbopd: thousand barrels of oil per day | ||||
| LNG: liquefied natural gas | ||||
This report has been prepared by Galp Energia, SGPS, S.A. ("Galp Energia" or the "Company") and may be amended and supplemented.
This report does not constitute or form part of and should not be construed as, an offer to sell or issue or the solicitation of an offer to buy or otherwise acquire securities of the Company or any of its subsidiaries or affiliates in any jurisdiction or an inducement to enter into investment activity in any jurisdiction. Neither this report nor any part thereof, nor the fact of its distribution, shall form the basis of, or be relied on in connection with, any contract or commitment or investment decision whatsoever in any jurisdiction.
This report may include forward-looking statements. Forward-looking statements are statements other than in respect of historical facts. The words "believe", "expect", "anticipate", "intends", "estimate", "will", "may", "continue", "should" and similar expressions usually identify forward-looking statements. Forward-looking statements may include statements regarding: objectives, goals, strategies, outlook and growth prospects; future plans, events or performance and potential for future growth; liquidity, capital resources and capital expenditures; economic outlook and industry trends; energy demand and supply; developments of Galp Energia's markets; the impact of regulatory initiatives; and the strength of Galp Energia's competitors.
The forward-looking statements in this report are based upon various assumptions, many of which are based, in turn, upon further assumptions, including without limitation, management's examination of historical operating trends, data contained in the Company's records and other data available from third parties. Although Galp Energia believes that these assumptions were reasonable when made, these assumptions are inherently subject to significant known and unknown risks, uncertainties, contingencies and other important factors which are difficult or impossible to predict and are beyond its control. Important factors that may lead to significant differences between the actual results and the statements of expectations about future events or results include the Company's business strategy, industry developments, financial market conditions, uncertainty of the results of future projects and operations, plans, objectives, expectations and intentions, among others. Such risks, uncertainties, contingencies and other important factors could cause the actual results of Galp Energia or the industry to differ materially from those results expressed or implied in this report by such forward-looking statements.
The information, opinions and forward-looking statements contained in this report speak only as at the date of this report, and are subject to change without notice. Galp Energia and its respective representatives, agents, employees or advisors do not intend to, and expressly disclaim any duty, undertaking or obligation to, make or disseminate any supplement, amendment, update or revision to any of the information, opinions or forward-looking statements contained in this report to reflect any change in events, conditions or circumstances.
Pedro Dias, Head Otelo Ruivo, IRO Cátia Lopes Joana Pereira Marta Silva Pedro Pinto
Tel: Fax: +351 21 724 08 66 +351 21 724 29 65 Address: Rua Tomás da Fonseca, Torre A, 1600-209 Lisboa, Portugal
Website: www.galpenergia.com Email: [email protected]
Reuters: GALP.LS Bloomberg: GALP PL
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.