Investor Presentation • Nov 2, 2017
Investor Presentation
Open in ViewerOpens in native device viewer
November 2017 Investor Relations
| 1. | 9M17 HIGHLIGHTS3 | ||
|---|---|---|---|
| 2. | KEY FIGURES4 | ||
| 3. | MARKET ENVIRONMENT5 | ||
| 4. | EXPLORATION & PRODUCTION6 | ||
| 5. | REFINING & MARKETING8 | ||
| 6. | GAS & POWER 9 |
||
| 7. | FINANCIAL DATA10 | ||
| 7.1. | Income statement 10 |
||
| 7.2. | Capital expenditure12 | ||
| 7.3. | Cash flow13 | ||
| 7.4. | Financial position and debt 14 |
||
| 7.5. | RCA turnover by segment15 | ||
| 7.6. | Reconciliation of IFRS and replacement cost adjusted figures 16 |
||
| 8. | BASIS OF PRESENTATION 18 |
||
| 9. | CONSOLIDATED STATEMENT OF FINANCIAL POSITION 19 |
||
| 10. APPENDICES24 | |||
| 11. | DEFINITIONS 83 |
€m (RCA)
| Nine Months | ||||
|---|---|---|---|---|
| 2016 | 2017 | Var. YoY | % Var. YoY | |
| Ebitda RCA | 1,015 | 1,379 | 364 | 36% |
| Exploration & Production | 262 | 606 | 345 | n.m. |
| Refining & Marketing | 471 | 639 | 167 | 36% |
| Gas & Power | 260 | 113 | (146) | (56%) |
| Ebit RCA | 534 | 775 | 242 | 45% |
| Ebit IFRS | 322 | 799 | 477 | n.m. |
| Net income RCA | 361 | 416 | 55 | 15% |
| Non-recurring items | (215) | (48) | 167 | 77% |
| Inventory effect | (47) | 30 | 77 | n.m. |
| Net income IFRS | 99 | 397 | 298 | n.m. |
| Capex | 874 | 638 | (236) | (27%) |
| Post-dividend free cash flow | (546) | 35 | 581 | n.m. |
| Net debt including loan to Sinopec1 | 1,631 | 1,455 | (176) | (11%) |
| Net debt to Ebitda RCA2 | 1.4x | 0.9x | - | - |
1Considering loan to Sinopec as cash. 2As at 30 September 2017, ratio considers net debt including €512 m loan to Sinopec as cash, plus €159 m of Sinopec MLT shareholder loan to Petrogal Brasil and LTM Ebitda RCA of €1,776 m.
| Nine Months | ||||
|---|---|---|---|---|
| 2016 | 2017 | Var. YoY | % Var. YoY | |
| Average working interest production (kboepd) | 61.7 | 90.8 | 29.1 | 47% |
| Average net entitlement production (kboepd) | 59.2 | 88.9 | 29.7 | 50% |
| Oil and gas average sale price (USD/boe) | 33.9 | 44.4 | 10.6 | 31% |
| Raw materials processed (mmboe) | 80.9 | 85.8 | 4.9 | 6% |
| Galp refining margin (USD/boe) | 4.0 | 6.1 | 2.1 | 54% |
| Oil sales to direct clients (mton) | 6.7 | 6.7 | 0.1 | 1% |
| NG sales to direct clients (mm3 ) |
2,732 | 3,265 | 533 | 20% |
| NG/LNG trading sales (mm3 ) |
2,471 | 2,184 | (287) | (12%) |
| Nine Months | ||||
|---|---|---|---|---|
| 2016 | 2017 | Var. YoY | % Var. YoY | |
| Average exchange rate (EUR:USD) | 1.12 | 1.11 | (0.00) | (0%) |
| Average exchange rate (EUR:BRL) | 3.96 | 3.54 | (0.42) | (11%) |
| Dated Brent price1 (USD/bbl) |
41.9 | 51.8 | 10.0 | 24% |
| Heavy-light crude price spread1 (USD/bbl) |
(2.2) | (1.4) | (0.8) | (35%) |
| U.K. NBP gas price1 (USD/mmbtu) |
4.3 | 5.4 | 1.1 | 24% |
| U.S. Henry Hub gas price2 (USD/mmbtu) |
2.3 | 3.1 | 0.7 | 30% |
| LNG Japan and Korea price1 (USD/mmbtu) |
5.1 | 6.3 | 1.2 | 23% |
| Benchmark refining margin3 (USD/bbl) |
2.8 | 4.5 | 1.6 | 58% |
| Iberian oil market4 (mton) | 46.5 | 47.3 | 0.8 | 1.6% |
| Iberian natural gas market5 (mm3 ) |
22,809 | 25,754 | 2,946 | 12.9% |
1Source: Platts. Urals NWE dated for heavy crude; dated Brent for light crude. 2 Source: Nymex.
3For a complete description of the method of calculating the benchmark refining margin see "Definitions".
4Source: APETRO for Portugal; CORES for Spain. 5 Source: Galp and Enagás.
During the first nine months of 2017, dated Brent averaged \$51.8/bbl, up \$10.0/bbl YoY. This resulted from declining global inventories, driven mainly by a positive performance by the world economy and the compliance with the OPEC production limitation agreement.
During the first nine months of 2017, the average price spread between Urals and dated Brent narrowed, from -\$2.2/bbl YoY to - \$1.4/bbl. The relative valuation of the Urals crude was due to the lower availability of this Russian crude, and similar quality crudes produced by members of OPEC, due to the agreed production limits.
The natural gas price in Europe (NBP) increased \$1.1/mmbtu, to \$5.4/mmbtu, during the first nine months of 2017, as a result of reduced inventories, as well as the definitive closure of the largest natural gas storage facility in the United Kingdom.
The natural gas reference price in the USA (Henry Hub) increased \$0.7/mmbtu YoY to \$3.1/mmbtu, due to lower natural gas production and inventories in the USA, as well as the development of new liquefied natural gas (LNG) export projects.
Benchmark refining margin was \$4.5/bbl, up \$1.6/bbl YoY, as a result of stronger distillate margins, namely diesel and gasoline.
During the first nine months of 2017, the diesel crack stood at \$12.7/bbl, up \$2.6/bbl YoY, supported by demand and impacted by the stoppage of a large refinery in Europe.
The gasoline crack was \$12.4/bbl, up \$1.6/bbl YoY, supported by demand and by outages in several refineries, particularly in the Gulf of Mexico.
The Iberian market for oil products totalled 47.3 million tonnes (mton), compared to 46.5 mton the previous year, impacted by higher demand for jet.
The Iberian natural gas market increased 12.9% YoY to 25,754 mm³, supported by the increase in the electrical segment consumption, due to lower hydroelectric power generation.
€m (RCA, except otherwise stated; unit figures based on net entitlement production)
| Nine Months | ||||
|---|---|---|---|---|
| 2016 | 2017 | Var. YoY | % Var. YoY | |
| Average working interest production1 (kboepd) |
61.7 | 90.8 | 29.1 | 47% |
| Oil production (kbpd) | 57.8 | 79.2 | 21.4 | 37% |
| Average net entitlement production1 (kboepd) |
59.2 | 88.9 | 29.7 | 50% |
| Angola | 7.5 | 6.2 | (1.2) | (16%) |
| Brazil | 51.7 | 82.7 | 31.0 | 60% |
| Oil and gas average sale price (USD/boe) | 33.9 | 44.4 | 10.6 | 31% |
| Royalties2 (USD/boe) |
3.5 | 4.4 | 1.0 | 27% |
| Production costs (USD/boe) | 8.6 | 8.2 | (0.4) | (5%) |
| Depreciation & Amortisation3 (USD/boe) |
14.7 | 13.3 | (1.4) | (10%) |
| Ebitda RCA | 262 | 606 | 345 | n.m. |
| Depreciation, Amortisation and Impairments3 | 215 | 290 | 76 | 35% |
| Exploration expenditures written-off4 | - | 22 | 22 | n.m. |
| Provisions | (0) | - | 0 | n.m. |
| Ebit RCA | 48 | 295 | 247 | n.m. |
| Ebit IFRS | (75) | 293 | 368 | n.m. |
| Net Income from E&P Associates | 13 | 29 | 16 | n.m. |
1 Includes natural gas exported; excludes natural gas used or reinjected.
2 Based on production in Brazil.
3 Includes abandonment provisions and excludes exploration expenditures written-off.
4Effective from 1 January 2017, exploration expenses written-off are considered as recurring items.
During the first nine months of 2017, the average working interest production of oil and natural gas was 90.8 kboepd, of which 87% was oil production.
Production increased 47% YoY, on the back of the ramp-up of Brazilian FPSOs #5 and #6, and the start of production of FPSO #7, and despite several maintenance works in Lula and Iracema throughout the period.
Currently, a fleet of seven FPSOs is operating in Lula and Iracema, with six units producing close to full capacity and the seventh unit ramping-up.
Regarding the next unit to be allocated to Lula (FPSO #8), in the Lula North area, the topsides' integration works proceed in COOEC's shipyard, in China. Regarding the unit to develop the Lula Extreme South area (FPSO #9), integration works are ongoing in the Brasfels shipyard, in Brazil.
In Angola, WI production was 8.1 kbpd, down 19% YoY, due to the natural decline of the fields in block 14. In turn, net entitlement production decreased 16%, impacted by the cost recovery mechanism under the production sharing agreement.
In block 32, the two FPSO units to be allocated to the Kaombo area are being converted in Singapore, with the remaining development works ongoing.
The Group's total net entitlement production increased 50% YoY to 88.9 kboepd, following the growth of production coming from Brazil.
Ebitda RCA amounted to €606 m, up €345 m YoY, mainly on the back of increased production and average sale prices of oil and natural gas, which reached \$44.4/boe compared to \$33.9/boe the year before.
Production costs increased €54 m YoY to €179 m, due to the higher number of operating units in Brazil. In unit terms and on a net entitlement basis, production costs were \$8.2/boe.
Amortisation, depreciation charges and abandonment provisions amounted to €290 m, up €76 m YoY, reflecting production growth. On a net entitlement basis, unit depreciation charges were \$13.3/boe in the period, compared to \$14.7/boe the previous year.
The first nine months of 2017 were also impacted by the impairment during the second quarter of the year, related to an exploration write-off in Portugal, which amounted to €22 m.
RCA Ebit was €295 m, while IFRS Ebit totalled €293 m.
The contribution of associated companies related to the E&P activities was €29 m during the first nine months of 2017, following the contribution of the activities related with the Brazilian projects.
€m (RCA, except otherwise stated)
| Nine Months | ||||
|---|---|---|---|---|
| 2016 | 2017 | Var. YoY | % Var. YoY | |
| Galp refining margin (USD/boe) | 4.0 | 6.1 | 2.1 | 54% |
| Refining cash cost1 (USD/boe) |
1.7 | 1.6 | (0.1) | (5%) |
| Impact of refining margin hedging2 (USD/boe) |
0.1 | (0.3) | (0.4) | n.m. |
| Raw materials processed (mmboe) | 80.9 | 85.8 | 4.9 | 6% |
| Crude processed (mmbbl) | 73.6 | 77.1 | 3.5 | 5% |
| Total refined product sales (mton) | 13.2 | 14.0 | 0.8 | 6% |
| Sales to direct clients (mton) | 6.7 | 6.7 | 0.1 | 1% |
| Ebitda RCA | 471 | 639 | 167 | 36% |
| Depreciation, Amortisation and Impairments | 200 | 262 | 62 | 31% |
| Provisions | 16 | 4 | (11) | (73%) |
| Ebit RCA | 256 | 373 | 117 | 46% |
| Ebit IFRS | 171 | 394 | 222 | n.m. |
| Net Income from R&M Associates | (2) | 8 | 10 | n.m. |
1Excluding impact of refining margin hedging operations.
2Impact on Ebitda.
During the first nine months of 2017, 85.8 million barrels of raw materials (mmboe) were processed, a 6% increase YoY, as a result of planned outages at the Sines and Matosinhos units in 2016. Crude oil accounted for 90% of raw materials processed, of which 83% corresponded to medium and heavy crudes.
Middle distillates (diesel and jet) accounted for 47% of production, whereas gasoline corresponded to 22%. Consumption and losses accounted for 8% of raw materials processed.
Volumes sold to direct clients reached 6.7 mton, up 1% YoY, despite the lower exposure to low margin activities within Iberia. Volumes sold in Africa increased 15% YoY and accounted for 9% of total volumes sold to direct clients.
Ebitda RCA for the R&M business increased €167 m to €639 m, supported by the market environment and by the refineries' operational availability.
Galp's refining margin stood at \$6.1/boe, compared to \$4.0/boe during the previous year. The spread to benchmark margin was \$1.7/boe, as the Company benefited from gasoline exports to the United States, and high utilisation of the conversion units.
Refining cash costs stood at €127 m, in line YoY. In unit terms, cash costs were \$1.6/boe.
The oil products marketing business benefited from the economic upturn in Iberia, with an emphasis on the increased demand in the retail segment and in some wholesale sub-segments such as aviation.
Depreciation charges and provisions totalled €266 m, up €51 m YoY, based on a revision of the useful life of certain refining assets at the end of 2016.
RCA Ebit was €373 m, while IFRS Ebit increased to €394 m. The inventory effect was €28 m.
€m (RCA except otherwise stated)
| Nine Months | ||||
|---|---|---|---|---|
| 2016 | 2017 | Var. YoY | % Var. YoY | |
| NG/LNG total sales volumes (mm3 ) |
5,203 | 5,450 | 246 | 5% |
| Sales to direct clients (mm3 ) |
2,732 | 3,265 | 533 | 20% |
| Trading (mm3 ) |
2,471 | 2,184 | (287) | (12%) |
| Sales of electricity (GWh) | 3,718 | 3,812 | 94 | 3% |
| Sales of electricity to the grid (GWh) | 1,145 | 1,192 | 47 | 4% |
| Ebitda RCA | 260 | 113 | (146) | (56%) |
| Natural Gas | 159 | 87 | (72) | (45%) |
| Infrastructure1 | 91 | - | (91) | n.m. |
| Power | 9 | 26 | 17 | n.m. |
| Depreciation, Amortisation and Impairments | 44 | 14 | (31) | (69%) |
| Provisions | 4 | 10 | 5 | n.m. |
| Ebit RCA | 211 | 90 | (121) | (57%) |
| Ebit IFRS | 208 | 95 | (113) | (54%) |
| Net Income from G&P Associates1 | 50 | 75 | 26 | 52% |
1The regulated gas infrastructure business ceased to be fully consolidated as of the end of October 2016.
Volumes sold in the natural gas segment were 5,450 mm³ during the first nine months of 2017, up 246 mm³ compared to the previous year, as a result of higher volumes sold to direct clients.
Volumes sold in the conventional segment (including industrial and retail) went up 14%, due to the industrial segment. Volumes sold in the electrical segment increased 266 mm3 to 1,069 mm3 .
Volumes sold in the trading segment decreased 12% to 2,184 mm³.
Sales of electricity were 3,812 GWh, a 94 GWh increase YoY, which had been impacted by an outage of the Matosinhos cogeneration last year.
Ebitda RCA for the G&P business was down €146 m YoY to €113 m, affected by lower results from the natural gas activity and also by the full deconsolidation of the gas regulated infrastructure business.
Ebitda for the natural gas segment decreased €72 m YoY to €87 m, due to the lower results in the LNG trading activities, and considering the negative sourcing impact during the first quarter of 2017.
Ebitda for the power business was €26 m, compared to €9 m during the same period of 2016, which had been impacted by the outage of the Matosinhos cogeneration and by the unfavourable lag of the natural gas purchase price and the sale price of energy produced
RCA Ebit decreased €121 m YoY to €90 m. IFRS Ebit was €95 m, compared to €208 m the previous year.
Results from associated companies reached €75 m, up €26 m YoY, reflecting the inclusion of results from the 77.5% stake in Galp Gás Natural Distribuição (GGND) in this caption.
€m (RCA, except otherwise stated)
| Nine Months | ||||
|---|---|---|---|---|
| 2016 | 2017 | Var. YoY | % Var. YoY | |
| Turnover | 9,572 | 11,515 | 1,943 | 20% |
| Cost of goods sold | (7,424) | (8,806) | 1,382 | 19% |
| Supply & Services | (926) | (1,126) | 200 | 22% |
| Personnel costs | (231) | (233) | 2 | 1% |
| Other operating revenues (expenses) | 24 | 29 | 5 | 22% |
| Ebitda RCA | 1,015 | 1,379 | 364 | 36% |
| Ebitda IFRS | 922 | 1,407 | 485 | 53% |
| Depreciation, Amortisation and Impairments | (462) | (590) | 128 | 28% |
| Provisions | (19) | (14) | (6) | (29%) |
| Ebit RCA | 534 | 775 | 242 | 45% |
| Ebit IFRS | 322 | 799 | 477 | n.m. |
| Net income from associated companies | 61 | 113 | 52 | 85% |
| Financial results | 3 | (37) | (40) | n.m. |
| Net interests | (79) | (59) | (20) | (25%) |
| Capitalised interest | 72 | 72 | 0 | 1% |
| Exchange gain (loss) | (7) | (9) | (1) | (17%) |
| Mark-to-market of hedging derivatives | 31 | (25) | (56) | n.m. |
| Other financial costs/income | (14) | (17) | (3) | (19%) |
| Net income RCA before taxes and non-controlling interests | 597 | 851 | 254 | 43% |
| Taxes¹ | (201) | (378) | 177 | 88% |
| Non-controlling interests | (34) | (56) | 22 | 64% |
| Net income RCA | 361 | 416 | 55 | 15% |
| Non recurring items | (215) | (48) | (167) | (77%) |
| Net income RC | 146 | 368 | 222 | n.m. |
| Inventory effect | (47) | 30 | 77 | n.m. |
| Net income IFRS | 99 | 397 | 298 | n.m. |
1Includes corporate income taxes and taxes payable on oil and gas production.
RCA Ebitda was €1,379 m, a 36% increase YoY, following a higher contribution from E&P and R&M, which more than offset the effect of the gas infrastructure business deconsolidation. IFRS Ebitda was €1,407 m.
RCA Ebit increased €242 m to €775 m and IFRS Ebit reached €799 m.
Results from associated companies increased €52 m to €113 m, on the back of the E&P and G&P associated vehicles contribution.
Financial results were negative €37 m, down €40 m YoY, mainly due to a €56 m change in the mark-to-market of refining hedging derivatives.
RCA taxes increased €177 m to €378 m, with taxes on oil and gas production reaching €170 m.
Non-controlling interests, mainly attributable to Sinopec's stake in Petrogal Brasil, reached €56 m.
RCA net income was €416 m, while IFRS net income was €397 m. The inventory effect was €30 m and non-recurring items accounted for €48 m.
CESE in Portugal had a negative impact on IFRS results of around €43 m, including €17 m related to CESE I, which annual impact is fully accounted for in the first quarter of the year.
These provisions related to CESE result from the strict applicability of accounting standards. However, in Galp's opinion, based on the opinion of renowned national legal experts, the laws
regarding CESE have no legal grounds and, accordingly, such amounts are not due.
| €m | ||||
|---|---|---|---|---|
| Nine Months | ||||
| 2016 | 2017 | Var. YoY | % Var. YoY | |
| Exploration & Production | 770 | 560 | (209) | (27%) |
| Exploration and appraisal activities | 36 | 35 | (1) | (3%) |
| Development and production activities | 734 | 525 | (208) | (28%) |
| Refining & Marketing | 84 | 70 | (14) | (17%) |
| Gas & Power | 19 | 6 | (13) | (66%) |
| Others | 1 | 1 | (0) | (12%) |
| Capex | 874 | 638 | (236) | (27%) |
During the first nine months of 2017, capital expenditure reached €638 m, down 27% YoY, mainly as a result of the advanced execution stage of the Lula and Iracema projects and supported by the stronger EUR:USD. In the third quarter of 2017, it should be noted the start of investment in the Coral South project, in Mozambique's Area 4.
E&P activities accounted for 88% of the total, with development activities in BM-S-11 accounting for c.70% of the investment in E&P. Regarding exploration and appraisal activities, it is of note the 3D seismic acquisition campaign in São Tomé and Principe, which lasted until August.
Investment in downstream activities (R&M and G&P) amounted to €77 m and was mainly allocated to refining maintenance activities, downstream network development and customer relationship management (CRM) programmes.
€m (IFRS figures)
| Nine Months | |||
|---|---|---|---|
| 2016 | 2017 | ||
| Ebit | 322 | 799 | |
| Dividends from associates | 44 | 99 | |
| Depreciation, Depletion and Amortisation (DD&A) | 575 | 593 | |
| Change in Working Capital | (30) | (53) | |
| Cash flow from operations | 911 | 1,439 | |
| Net capex1 | (854) | (618) | |
| Net financial expenses | (79) | (59) | |
| Corporate income taxes and oil and gas production taxes | (142) | (304) | |
| Dividends paid | (382) | (423) | |
| Post-dividend free cash flow | (546) | 35 | |
| Others2 | 163 | (132) | |
| Change in net debt | 383 | 96 |
1The nine months of 2017 include the proceeds of €22 m from the sale of the 25% indirect stake in Âncora project.
2 Includes CTAs (Cumulative Translation Adjustment) and partial reimbursement of the loan granted to Sinopec.
Post-dividend free cash flow generated during the first nine months of 2017 was positive by €35 m, despite the €423 m payment in dividends.
Cash flow from operating activities benefited from improved business performance in E&P and R&M.
€m
| Nine Months | |||
|---|---|---|---|
| 2016 | 2017 | ||
| Cash and equivalents at the beginning of the period1 | 1,045 | 923 | |
| Received from customers | 10,914 | 12,993 | |
| Paid to suppliers | (6,494) | (8,218) | |
| Staff related costs | (256) | (240) | |
| Dividends from associated companies | 44 | 99 | |
| Taxes on oil products (ISP) | (2,015) | (2,009) | |
| VAT, Royalties, PIS, Cofins, Others | (1,197) | (1,219) | |
| Total operating flows | 996 | 1,406 | |
| Net capex2 | (913) | (631) | |
| Net Financial Expenses | (99) | (81) | |
| Dividends paid | (382) | (423) | |
| Corporate income taxes and oil and gas production taxes | (142) | (304) | |
| Net new loans | 420 | (82) | |
| Sinopec loan reimbursement | 134 | 42 | |
| FX changes on cash and equivalents | 27 | (104) | |
| Cash and equivalents at the end of the period1 | 1,084 | 746 |
1 Cash and equivalents differ from the Balance Sheet amounts due to IAS 7 classification rules. The difference refers to overdrafts which are considered as debt in the Balance Sheet and as a deduction to cash in the Cash Flow Statement.
2 The nine months of 2017 include the proceeds of €22 m from the sale of the 25% indirect stake in Âncora project.
€m (IFRS figures)
| 31 Dec, 2016 |
30 Sep, 2017 |
Var. vs 31 Dec, 2016 |
|
|---|---|---|---|
| Net fixed assets | 7,721 | 7,505 | (216) |
| Working capital | 512 | 565 | 53 |
| Loan to Sinopec | 610 | 512 | (98) |
| Other assets (liabilities) | (428) | (648) | (220) |
| Non-current assets/liabilities held for sale | (1) | - | 1 |
| Capital employed | 8,414 | 7,934 | (480) |
| Short term debt | 325 | 709 | 383 |
| Medium-Long term debt | 2,578 | 2,038 | (540) |
| Total debt | 2,903 | 2,746 | (156) |
| Cash and equivalents | 1,032 | 780 | (253) |
| Net debt | 1,870 | 1,967 | 96 |
| Total equity | 6,543 | 5,968 | (576) |
| Total equity and net debt | 8,414 | 7,934 | (480) |
On September 30, 2017, net fixed assets stood at €7,505 m, up €47 m compared to the end of June, as capital expenditure more than offset depreciation charges and exchange rate effects in the period.
Work-in-progress, mainly related to the E&P business, totalled €2,463 m at the end of September.
| Financial debt | |||
|---|---|---|---|
| €m (except otherwise stated) | |||
| 31 Dec, 2016 |
30 Sep, 2017 |
Var. v s 31 Dec, 2016 |
|
| Bonds | 1,683 | 1,665 | (18) |
| Bank loans and other debt | 1,220 | 1,082 | (138) |
| Cash and equivalents | (1,032) | (780) | 253 |
| Net debt | 1,870 | 1,967 | 96 |
| Net debt including loan to Sinopec1 | 1,260 | 1,455 | 195 |
| Average life (years) | 2.6 | 2.1 | (0.5) |
| Average funding cost | 3.52% | 3.45% | (0.07 p.p.) |
| Net debt to Ebitda RCA2 | 1.0x | 0.9x | - |
1Net debt of €1,455 m adjusted for the €512 m loan to Sinopec. 2As at 30 September 2017, ratio considers net debt including loan to Sinopec as cash, plus €159 m corresponding Sinopec MLT Shareholder Loan to Petrogal Brasil, and LTM RCA Ebitda of €1,776 m.
On September 30, 2017, net debt stood at €1,967 m, up €96 m compared to the end of 2016.
Considering the €512 m balance of the Sinopec loan as cash, net debt at the end of the period totalled €1,455 m, resulting in a net debt to Ebitda ratio of 0.9x. This ratio also considers Sinopec's €159 m shareholder loan to Petrogal Brasil as of the end of the period.
The average funding cost stood at 3.45% during the period.
At the end of September, c.48% of total debt was on a fixed-rate basis. Debt had an average
amount, around 70% was contractually guaranteed.
Results and consolidated information – Nine months 2017 November 2017
maturity of 2.1 years, and medium and longterm debt accounted for 74% of total debt.
At the end of September, Galp had unused credit lines of approximately €1.3 bn. Of this
€m
| Nine Months | ||||
|---|---|---|---|---|
| 2016 2017 Var. YoY % Var. YoY |
||||
| RCA Turnover | 9,572 | 11,515 | 1,943 | 20% |
| Exploration & Production | 491 | 960 | 468 | 95% |
| Refining & Marketing | 7,679 | 8,744 | 1,065 | 14% |
| Gas & Power | 1,807 | 1,936 | 128 | 7% |
| Other | 89 | 96 | 7 | 8% |
| Consolidation adjustments | (494) | (220) | 274 | 55% |
| € m | |||||
|---|---|---|---|---|---|
| 2017 | Nine Months | ||||
| Ebitda IFRS |
Inventory effect |
Ebitda RC |
Non-recurring items |
Ebitda RCA |
|
| Galp | 1,407 | (31) | 1,376 | 3 | 1,379 |
| E&P | 606 | - | 606 | 0 | 606 |
| R&M | 663 | (28) | 636 | 3 | 639 |
| G&P | 117 | (4) | 113 | - | 113 |
| Others | 21 | - | 21 | (0) | 21 |
| 2016 | Nine Months | |||||||
|---|---|---|---|---|---|---|---|---|
| Ebitda IFRS |
Inventory effect |
Ebitda RC |
Non-recurring items |
Ebitda RCA |
||||
| Galp | 922 | 62 | 984 | 31 | 1,015 | |||
| E&P | 249 | - | 249 | 13 | 262 | |||
| R&M | 396 | 56 | 452 | 19 | 471 | |||
| G&P | 256 | 6 | 262 | (2) | 260 | |||
| Others | 22 | - | 22 | 1 | 22 |
€ m
| 2017 | Nine Months | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Ebit IFRS |
Inventory effect |
Ebit RC |
Non-recurring items |
||||||
| Galp | 799 | (31) | 768 | 7 | 775 | ||||
| E&P | 293 | - | 293 | 2 | 295 | ||||
| R&M | 394 | (28) | 366 | 7 | 373 | ||||
| G&P | 95 | (4) | 92 | (1) | 90 | ||||
| Others | 18 | - | 18 | (0) | 18 |
€ m
| 2016 | Nine Months | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ebit IFRS |
Inventory effect |
Ebit Non-recurring RC |
Ebit RCA |
|||||||
| Galp | 322 | 62 | 384 | 150 | 534 | |||||
| E&P | (75) | - | (75) | 123 | 48 | |||||
| R&M | 171 | 56 | 227 | 29 | 256 | |||||
| G&P | 208 | 6 | 214 | (3) | 211 | |||||
| Others | 18 | - | 18 | 1 | 19 |
| €m | ||
|---|---|---|
| Nine Months | ||
| 2016 | 2017 | |
| Non-recurring items impacting Ebitda | 31.1 | 3.0 |
| Accidents caused by natural events and insurance compensation | (2.1) | 0.1 |
| Gains/losses on disposal of assets | (1.0) | (0.7) |
| Asset write-offs | 1.0 | (0.0) |
| Employee restructuring charges | 14.7 | - |
| Advisory fees and others | 0.2 | - |
| Compensation early termination agreement for service and equipment | 11.9 | - |
| Litigation costs | 6.3 | 3.6 |
| Non-recurring items impacting non-cash costs | 118.7 | 4.1 |
| Provisions for environmental charges and others | 5.5 | 1.2 |
| Asset impairments | 113.1 | 2.9 |
| Non-recurring items impacting financial results | 28.3 | (11.1) |
| Gains/losses on financial investments | 13.3 | (11.1) |
| Provision for financial investments | 15.0 | - |
| Non-recurring items impacting taxes | 42.4 | 52.2 |
| Income taxes on non-recurring items | (18.0) | (1.8) |
| Energy sector contribution taxes | 60.4 | 54.0 |
| Non-controlling interests | (5.2) | 0.3 |
| Total non-recurring items | 215.4 | 48.5 |
Galp's consolidated financial statements have been prepared in accordance with IFRS. The financial information in the consolidated income statement is reported for the nine months ended on 30 September 2017 and 2016. The consolidated financial position is reported on 30 September 2017 and on 31 December 2016.
Galp's financial statements are prepared in accordance with IFRS, and the cost of goods sold is valued at weighted-average cost. When goods and commodity prices fluctuate, the use of this valuation method may cause volatility in results through gains or losses in inventories, which do not reflect the Company's operating performance. This is called the inventory effect.
Another factor that may affect the Company's results, without being an indicator of its true performance, is the set of non-recurring items, namely 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's operating performance, RCA profit measures exclude nonrecurring items and the inventory effect, the latter because the cost of goods sold and materials consumed has been calculated according to the Replacement Cost (RC) valuation method.
Effective on 1 January 2017, exploration expenses written-off in the E&P business are considered as recurring items.
Effective on 1 October 2016, the contribution of the trading activity of oil produced, which was previously accounted for in the R&M business, started to be accounted for in the E&P business.
During the fourth quarter of 2016, the useful life of certain refining assets was revised, contributing to an increase in depreciation and amortisation charges starting from the second half of 2017.
| Assets | Notes | September 2017 |
December 2016 |
|---|---|---|---|
| Non-current assets: | |||
| Tangible assets | 12 | 5,658,455 | 5,910,111 |
| Goodwill | 11 | 84,012 | 86,758 |
| Intangible assets | 12 | 256,488 | 267,551 |
| Investments in associates and joint ventures | $\overline{4}$ | 1,473,888 | 1,431,598 |
| Financial assets available for sale | 4 | 2,765 | 2,735 |
| Trade receivables | 15 | 505 | 1,081 |
| Other receivables | 14 | 241,895 | 245,535 |
| Deferred tax assets | 9 17 and |
309,601 | 334,984 |
| Other financial investments | 27 | 32,315 | 26,402 |
| Total non-current assets: | 8,059,924 | 8,306,755 | |
| Current assets: | |||
| Inventories | 16 | 914,942 | 868,924 |
| Trade receivables | 15 | 1,013,672 | 1,041,070 |
| Loans to Sinopec | 14 | 511,676 | 610,003 |
| Other receivables | 14 17 and |
573,335 | 555,814 |
| Other financial investments | 27 | 27,873 | 18,953 |
| Income tax receivables | 9 | 11,400 | |
| Cash and cash equivalents | 18 | 779,980 | 1,033,498 |
| 3,832,878 | 4,128,262 | ||
| Non current assets held for sale | 3.2 | 4,128 | |
| Total current assets: | 3,832,878 | 4,132,390 | |
| Total assets: | 11,892,802 | 12,439,145 | |
| EQUITY AND LIABILITIES | Notes | September | December |
| Equity: | 2017 | 2016 | |
| Share capital | 19 | 829,251 | 829,251 |
| Share premium | 82,006 | 82,006 | |
| Reserves | 20 | 2,633,675 | 3,095,103 |
| Retained earnings | 568,682 | 795,014 | |
| Consolidated net income for the year | 10 | 397,129 | 179,097 |
| Total equity attributable to shareholders: | 4,510,743 | 4,980,471 | |
| Non-controlling interests | 21 | 1,456,759 | 1,562,936 |
| Total equity: | 5,967,502 | 6,543,407 | |
| Liabilities: | |||
| Non-current liabilities: | |||
| Bank loans | 22 | 940, 276 | 911,873 |
| Bonds | 22 | 1,097,508 | 1,665,656 |
| Other payables | 24 | 290,441 | 305,076 |
| Post-employment and other employee benefits liabilities | 23 | 347,718 | 359,122 |
| Deferred tax liabilities | 9 | 130,337 | 65,813 |
| Other financial instruments Provisions |
27 | 18,280 | 1,222 |
| Total non-current liabilities: | 25 | 576,114 3,400,674 |
429,487 |
| Current liabilities: | 3,738,249 | ||
| Bank loans and overdrafts | 22 | 141,543 | 308,308 |
| Bonds | 22 | 567,058 | 16,855 |
| Trade payables | 26 | 798,894 | 850,412 |
| Other payables | 24 | 933,604 | 884,008 |
| Other financial instruments | 27 | 27,332 | 17,056 |
| Current income tax payables | 9 | 56,195 | 75,440 |
| 2,524,626 | 2,152,079 | ||
| Liabilities associated with non current assets held for sale | 3.2 | 5,410 | |
| Total current liabilities: | 2,524,626 | ||
| Total liabilities: | 5,925,300 11,892,802 |
2,157,489 5,895,738 12,439,145 |
| Notes | September 2017 |
September 2016 restated |
|
|---|---|---|---|
| Operating income: | |||
| Sales | 5 | 11,059,188 | 9,085,502 (a) |
| Services rendered | 5 | 455,624 | 486,615 |
| Other operating income | 5 | 83,948 | 89,280 |
| Total operating income: | 11,598,760 | 9,661,397 (a) | |
| Operating costs: | |||
| Cost of sales | 6 | 8,775,088 | 7,485,919 |
| External supplies and services | 6 | 1,129,234 | 947,521 (a) |
| Employee costs | 6 | 232,682 | 245,337 |
| Amortisation, depreciation and impairment losses on fixed assets | 6 | 593,233 | 575,225 |
| Provisions and impairment losses on receivables | 6 | 14,895 | 24,849 |
| Other operating costs | 6 | 54,291 | 60,324 |
| Total operating costs: | 10,799,423 | 9,339,175 (a) | |
| Operating income: | 799,337 | 322,222 | |
| Financial income | 8 | 24,597 | 24,196 |
| Financial costs | 8 | (28,076) | (45,512) |
| Exchange (losses) gains | (8,677) | (7,420) | |
| Income from financial investments and impairment losses on Goodwill | 4 and 11 |
123,688 | 32,468 |
| Income from financial instruments | 27 | (25,143) | 31,244 |
| Income before taxes: | 885,726 | 357,198 | |
| Income tax | 9 | (378,067) | (168,819) |
| Energy sector extraordinary contribution | 9 | (53,974) | (60,382) |
| Consolidated net income for the period | 453,685 | 127,997 | |
| Income attributable to: | |||
| Non-controlling interests | 21 | 56,556 | 29,053 |
| Galp Energia SGPS, S.A. Shareholders | 10 | 397,129 | 98,944 |
| Earnings per share (in Euros) | 10 | 0.48 | 0.12 |
(a) These amounts were restated considering the changes in the accounting classification referred in Note 2.1
The accompanying notes form an integral part of the consolidated income statement for the nine month period ended 30 September 2017.
C o nso lidated Statement o f C o mprehensive Inco me fo r the nine mo nth perio d ended 30 September 2017 and 30 September 2016 and fo r the year ended 31 (A mo unts stated in tho usand Euro s - €K)
| September 2017 | September 2016 | D | ecember 2016 | ||||
|---|---|---|---|---|---|---|---|
| N ot es |
A t ribut t able t o t he Shareholders |
N o n co ntro lling interests (N o te 21) |
A t ribut t able t o t he Shareholders |
N o n co ntro lling interests (N o te 21) |
A t ribut t able t o t he Shareholders |
N o n co ntro lling interests (N o te 21) |
|
| C o nso lidated net inco me fo r the perio d [A ] |
10 | 397,129 | 56,556 | 98,944 | 29,053 | 179,097 | 28,598 |
| Other co mprehensive inco me fo r the perio d which will no t be recycled in the future thro ugh net inco me o f the perio d [B ]: |
9,109 | 1 | 22,044 | (2) | (2,011) | (12) | |
| A ctuarial Gains and lo sses - pensio n fund: |
9,109 | 1 | 22,044 | (2) | (2,011) | (12) | |
| Actuarial Gains and losses - pension fund (Group Companies) | 23 | 10,426 | 1 | 26,797 | (2) | 2,773 | (12) |
| Tax related to actuarial gains and losses - pension fund (Group Companies) | 9 and 23 | (2,021) | ‐ | (4,753) | ‐ | (293) | ‐ |
| Actuarial Gains and losses - pension fund (Associates/joint ventures) | 23 | 865 | ‐ | ‐ | ‐ | (5,629) | ‐ |
| Tax related to actuarial gains and losses - pension fund (Associates/joint ventures) |
23 | (161) | ‐ | ‐ | ‐ | 1,138 | ‐ |
| Other co mprehensive inco me fo r the perio d which will be recycled in the future thro ugh net inco me o f the perio d [C ]: |
(462,309) | (158,348) | 126,575 | 59,554 | 409,604 | 150,361 | |
| C urrency exchange differences: |
(464,690) | (158,348) | 127,532 | 59,554 | 404,078 | 150,361 | |
| Currency exchange differences (Group companies) | 20.1 | (336,907) | (160,731) | (719) | (3,675) | 240,686 | 98,471 |
| Currency exchange differences (Associates/ joint ventures) | 4 and 20.1 | (130,597) | ‐ | (18,671) | ‐ | 41,502 | ‐ |
| Currency exchange differences - Goodwill | 11 and 20 | (2,746) | ‐ | (609) | ‐ | 815 | ‐ |
| Currency exchange differences - Financial allocation ("quasi capital") | 20.1 | 8,425 | 3,611 | 223,533 | 95,800 | 183,447 | 78,621 |
| Deferred tax related to components of Currency exchange differences - Financial allocations ("quasi capital") |
9.3 and 20.1 |
(2,865) | (1,228) | (76,002) | (32,571) | (62,372) | (26,731) |
| H edging reserves: |
2,381 | ‐ | (957) | ‐ | 5,526 | ‐ | |
| Increases / (decreases) in hedging reserves (Group companies) | 27 and 20.2 |
3,738 | ‐ | (637) | ‐ | 7,353 | ‐ |
| Deferred tax related to hedging reserves components (Group companies) | 9.3 and 20.2 |
(841) | ‐ | 143 | ‐ | (1,654) | ‐ |
| Increases / (decreases) in hedging reserves (Associates/joint ventures) | 27 and 20.2 |
(619) | ‐ | (513) | ‐ | (223) | ‐ |
| Deferred tax related to hedging reserves components (Associates/joint ventures) |
20.2 | 103 | ‐ | 50 | ‐ | 50 | ‐ |
| Other increases/ decreases [D ] |
‐ | (4) | ‐ | 5 | ‐ | 10 | |
| Other increases/decreases | 21 | ‐ | (4) | ‐ | 5 | ‐ | 10 |
| Other C o mprehensive inco me fo r the perio d net o f taxes [E] = [B ]+[C ]+[D ] |
(453,200) | (158,351) | 148,619 | 59,557 | 407,593 | 150,359 | |
| C o mprehensive inco me fo r the perio d atributtable to shareho lders |
(56,071) | 247,563 | 586,690 | ||||
| C o mprehensive inco me fo r the perio d atributtable to no n co ntro lling interests |
2 1 |
(101,795) | 88,610 | 178,957 | |||
| T o tal C o mprehensive inco me fo r the perio d [A ]+[E] |
(56,071) | (101,795) | 247,563 | 88,610 | 586,690 | 178,957 | |
| The accompanying notes form an integral part of the consolidated statement of comprehensive Income for the nine month period ended 30 September 2017. |
(Amounts stated in thousand Euros - €K) Consolidated Statement of changes in equity for the nine month period ended 30 September 2017 and 30 September 2016 and for the year ended 31 December 2016
| Changes in the period | Notes | Share Capital (Note 19) |
Share Premium |
Translation reserves (Note 20) |
Other reserves (Note 20) |
Hedging reserves (Note 20) |
Retained earnings - actuarial Gains and losses - pension fund (Note 23) |
Retained earnings |
Consolidated net income for the period |
Sub-Total | Non controlling interests (Note 21) |
Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance as of 1 January 2016 | 829,251 | 82,006 | (233) 2,684,293 | (1,666) | (120,402) | 1,176,263 | 122,566 | 4,772,078 | 1,416,046 | 6,188,124 | ||
| Consolidated net income for the period | 1 0 |
‐ | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | 98,944 | 98,944 | 29,053 | 127,997 |
| Other gains and losses recognised in Equity | ‐ | ‐ | 127,532 | ‐ | (957) | 22,044 | ‐ | ‐ | 148,619 | 59,557 | 208,176 | |
| Comprehensive income for the period | ‐ | ‐ | 127,532 | ‐ | (957) | 22,044 | ‐ | 98,944 | 247,563 | 88,610 | 336,173 | |
| Dividends distributed / Interim dividends | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | (378,297) | ‐ | (378,297) | (3,251) | (381,548) | |
| Increase in share capital of subsidiaries | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | (2) | (2) | |
| Increase of reserves by appropriation of profit | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | 122,566 | (122,566) | ‐ | ‐ | ‐ | |
| Balance as of 30 September 2016 | 829,251 | 82,006 | 127,299 2,684,293 | (2,623) | (98,358) | 920,532 | 98,944 | 4,641,344 | 1,501,403 | 6,142,747 | ||
| Balance as of 1 January 2016 | 829,251 | 82,006 | (233) 2,684,293 | (1,666) | (120,402) | 1,176,263 | 122,566 | 4,772,078 | 1,416,046 | 6,188,124 | ||
| Consolidated net income for the year | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | 179,097 | 179,097 | 28,598 | 207,695 | |
| Other gains and losses recognised in Equity | ‐ | ‐ | 404,078 | ‐ | 5,526 | (2,011) | ‐ | ‐ | 407,593 | 150,359 | 557,952 | |
| Comprehensive income for the year | ‐ | ‐ | 404,078 | ‐ | 5,526 | (2,011) | ‐ | 179,097 | 586,690 | 178,957 | 765,647 | |
| Dividends distributed / Interim dividends | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | (378,297) | ‐ | (378,297) | (12,547) | (390,844) | |
| Changes in the consolidation perimeter | ‐ | ‐ | ‐ | 3,061 | 4 4 |
4,536 | (7,641) | ‐ | ‐ | (19,520) | (19,520) | |
| Increase of reserves by appropriation of profit | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | 122,566 | (122,566) | ‐ | ‐ | ‐ | |
| Balance as of 31 December 2016 | 829,251 | 82,006 | 403,845 2,687,354 | 3,904 | (117,877) | 912,891 | 179,097 | 4,980,471 | 1,562,936 | 6,543,407 | ||
| Balance as of 1 January 2017 | 829,251 | 82,006 | 403,845 2,687,354 | 3,904 | (117,877) | 912,891 | 179,097 | 4,980,471 | 1,562,936 | 6,543,407 | ||
| Consolidated net income for the period | 1 0 |
‐ | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | 397,129 | 397,129 | 56,556 | 453,685 |
| Other gains and losses recognised in Equity | ‐ | ‐ | (464,690) | ‐ | 2,381 | 9,109 | ‐ | ‐ | (453,200) | (158,351) | (611,551) | |
| Comprehensive income for the period | ‐ | ‐ | (464,690) | ‐ | 2,381 | 9,109 | ‐ | 397,129 | (56,071) | (101,795) | (157,866) | |
| Dividends distributed / Interim dividends | 3 0 |
‐ | ‐ | ‐ | ‐ | ‐ | ‐ | (413,657) | ‐ | (413,657) | (4,382) | (418,039) |
| Increase in share capital of Joint ventures | 4 | ‐ | ‐ | ‐ | ‐ | 881 | ‐ | (881) | ‐ | ‐ | ‐ | ‐ |
| Increase of reserves by appropriation of profit | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | 179,097 | (179,097) | ‐ | ‐ | ‐ | |
| Balance as of 30 September 2017 | 829,251 | 82,006 | (60,845) 2,687,354 | 7,166 | (108,768) | 677,450 | 397,129 | 4,510,743 | 1,456,759 | 5,967,502 |
The accompanying notes form an integral part of the consolidated statement of changes in equity for the nine month period ended 30 September 2017.
Consolidated Statement of Cash Flow for the nine month period ended 30 September 2017 and 30 September 2016 and for the year ended 31 December 2016
| Notes | September 2017 |
September 2016 |
December 2016 |
|
|---|---|---|---|---|
| Operating activities: | ||||
| Cash received from customers | 12,993,027 | 10,913,812 | 15,156,153 | |
| Cash (payments) to suppliers | (8,217,819) | (6,493,641) | (9,093,921) | |
| (Payments) relating to Tax on oil products ("ISP") | (2,009,303) | (2,015,266) | (2,752,218) | |
| (Payments) relating to VAT | (1,101,626) | (1,040,990) | (1,412,350) | |
| (Payments) relating to Royalties, levies, "PIS" and "COFINS" and | (80,899) | (50,448) | (78,823) | |
| Others | ||||
| Operating gross margin | 1,583,380 | 1,313,467 | 1,818,841 | |
| Salaries, contributions to the pension fund and other benefits (payments) |
(129,106) | (133,644) | (214,432) | |
| Withholding income taxes (payments) | (59,837) | (65,575) | (83,165) | |
| Social Security contributions | (51,101) | (56,324) | (75,074) | |
| Payments relating to employees | (240,044) | (255,543) | (372,671) | |
| Other receipts/(payments) relating to the operational activity | (36,836) | (106,058) | (80,078) | |
| Cash flows from operations | 1,306,500 | 951,866 | 1,366,092 | |
| (Payments)/receipts of income taxes (income tax "IRC", oil income tax "IRP", special participation) |
(303,550) | (142,424) | (172,408) | |
| Cash flows from operating activities (1) | 1,002,950 | 809,442 | 1,193,684 | |
| Investing activities: | ||||
| Cash receipts from disposal of tangible and intangible assets | 305 | 577 | 946 | |
| Cash (payments) for the acquisition of tangible and intangible assets |
(493,559) | (764,523) | (1,042,556) | |
| Cash receipts relating to financial investments | 3.3 | 805 | 13,000 | 164,210 |
| Cash (payments) relating to financial investments | 3.3 | (159,015) | (162,159) | (189,604) |
| Net investment | (651,464) | (913,105) | (1,067,004) | |
| Cash receipts from loans granted | 63,883 | 133,843 | 133,843 | |
| Cash (payments) relating to loans granted | (5,548) | (5,477) | (6,818) | |
| Cash receipts from interests and similar income | 11,705 | 13,106 | 17,581 | |
| Cash receipts relating to dividends | 4.5 | 99,246 | 43,786 | 70,115 |
| Cash flows from investing activities (2) | (482,178) | (727,847) | (852,283) | |
| Financing activities: | ||||
| Cash receipts from loans obtained | 1,095,445 | 2,046,663 | 2,536,836 | |
| Cash (payments) relating to loans obtained | (1,174,649) | (1,621,707) | (2,568,791) | |
| Cash receipts/(payments) from interests and similar costs | (92,898) | (112,542) | (137,277) | |
| Dividends paid | (423,043) | (381,537) | (387,409) | |
| Other financing activities | 1,312 | 262 | 395 | |
| Cash flows from financing activities (3) | (593,833) | (68,861) | (556,246) | |
| Net change in cash and cash equivalents (4) = (1) + (2) + (3) | (73,061) | 12,734 | (214,845) | |
| Effect of foreign exchange rate changes in cash and cash equivalents |
(103,804) | 26,740 | 130,630 | |
| Cash changes by changes in the consolidation perimeter | ‐ | ‐ | (38,441) | |
| Cash and cash equivalents at the beginning of the period | 923,243 | 1,044,851 | 1,044,851 | |
| Cash and cash equivalents related to non current assets held for | ||||
| sale | 3 | ‐ | (43,127) | 1,048 |
| Cash and cash equivalents at the end of the period | 18 | 746,378 | 1,041,198 | 923,243 |
'The accompanying notes form an integral part of the consolidated statement of cash flow for the nine month period ended 30 September 2017
| 1. | Introduction25 |
|---|---|
| 2. | Main Accounting Policies 28 |
| 3. | Consolidated Companies 30 |
| 4. | Financial Investments 33 |
| 5. | Operating Income 38 |
| 6. | Operating Costs 39 |
| 7. | Segment Reporting40 |
| 8. | Financial Income And Costs44 |
| 9. | Income Taxes And Energy Sector Extraordinary Contribution44 |
| 10. | Earnings Per Share48 |
| 11. | Goodwill48 |
| 12. | Tangible And Intangible Assets49 |
| 13. | Government Grants 52 |
| 14. | Other Receivables 53 |
| 15. | Trade Receivables 55 |
| 16. | Inventories 56 |
| 17. | Other Financial Investments 57 |
| 18. | Cash And Cash Equivalents 58 |
| 19. | Share Capital 60 |
| 20. | Reserves 61 |
| 21. | Non-Controlling Interests 64 |
| 22. | Loans65 |
| 23. | Post Employment Benefits68 |
| 24. | Other Payables 70 |
| 25. | Provisions72 |
| 26. | Trade Payables 75 |
| 27. | Other Financial Instruments – Financial Derivatives 75 |
| 28. | Related Parties78 |
| 29. | Remuneration Of The Board78 |
| 30. | Dividends 79 |
| 31. | Oil And Gas Reserves (Unaudited)79 |
| 32. | Financial Risk Management 79 |
| 33. | Contingent Assets And Liabilities80 |
| 34. | Financial Assets And Liabilities At Book Value And Fair Value 80 |
| 35. | Information On Environmental Matters 80 |
| 36. | Subsequent Events80 |
| 37. | Approval Of The Financial Statements 81 |
| 38. | Explanation Added For Translation81 |
Galp Energia, SGPS, S.A. (hereinafter referred to as Galp or the Company) has its Head Office in Rua Tomás da Fonseca in Lisbon, Portugal and its corporate business is the management of equity participations in other companies.
The Company shareholding structure as of 30 September 2017 is stated in Note 19.
The Company is listed on the Euronext Lisbon stock exchange.
As of 30 September 2017 the Galp group (the Group) consists of Galp and its subsidiaries, which includes, among others: (i) Galp Energia E&P, B.V. and its subsidiaries integrating the oil and gas Exploration & Production activities and biofuels, (ii) Petróleos de Portugal – Petrogal, S.A. (Petrogal) and its subsidiaries, which carry out their activities in the refining of crude oil and distribution of its derivatives; (iii) Galp Gás & Power, SGPS, S.A. and its subsidiaries, which operate in the natural gas sector, electricity sector 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 in the oil industry upstream sector, which consists of the management of all activities relating to exploration, development and production of hydrocarbons, essentially in Brazil, Mozambique and Angola.
The Refining & Marketing (R&M) business segment owns two refineries in Portugal and also includes all activities relating to the retail and wholesale marketing of oil products (including LPG). The Refining & Marketing segment also comprises the oil products storage and transportation infrastructure in Portugal and Spain, for both export/import and marketing of its products to the main consumer centers. This retail marketing activity, using the Galp brand, also includes Angola, Cape Verde, Spain, Guinea-Bissau, Mozambique and Swaziland through Group subsidiaries.
The Gas & Power (G&P) business segment encompasses the areas of sourcing, supply, distribution and storage of natural gas and electric and thermal power generation.
Galp natural gas business encompasses a set of activities, including the sourcing and supply to final customers in the Iberian Peninsula.
The natural gas activity, including Sourcing and Supply of natural gas, supplies natural gas to large industrial customers, with annual consumption of more than 2 million mᶟ, power generation companies, natural gas distribution companies and Autonomous Gas Units (AGU). So as to meet the demand of its customers, Galp has long-term sourcing contracts with Algerian and Nigerian suppliers.
The natural gas subsidiaries of the Galp group which supply natural gas in Portugal operate based on concession contracts entered into with the Portuguese State. At the end of the concession period, 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 co-participation and Government grants.
Under the terms covered by the sectorial regulations applicable in Portugal, approved by the respective regulator ("ERSE" www.erse.pt), described in the respective regulations in more detail, there are:
Activity of Purchase and Sale of natural gas in the management of long-term supply contracts Take or Pay (ToP) entered before the publication of Directive 2003/55 / EC of 26 June Natural Gas National Distribution Network (NGNDN)
To cover the planned natural gas requirements in Portugal, a natural gas purchase contract of 2.3 bcm per year was signed, for a period of 23 years, with Sonatrach, a company owned by the Algerian State. The commencement of this contract and the first deliveries of natural gas started in January 1997, simultaneously with the connection of the Europe - Maghreb gas pipeline to the transport network in Portugal.
Additionally, three contracts were signed for a period of 20 years, with NLNG, a Nigerian Company, to acquire a total of 3.5 bcm of LNG per year. The supply under these contracts started in 2000, 2003 and 2006, respectively.
Natural Gas and LNG acquisition contracts:
| Contracts | Country | Quantities (mm3/year) |
Duration (years) |
Beginning on |
|---|---|---|---|---|
| NLNG I | Nigeria | 420 | 20 | 2000 |
| NLNG II | Nigeria | 1,000 | 20 | 2003 |
| NLNG + | Nigeria | 2,000 | 20 | 2006 |
| Sonatrach | Algeria | 2,300 | 23 | 1997 |
The purchase price of natural gas under long-term purchase agreements is generally calculated according to a set price formula based on the price of alternative fuels, as the benchmark price of crude oil and other elements, including inflation and exchange rates. Typically, the price formula of these contracts foresees a periodic adjustment based on variations of the chosen benchmark.
Usually the long-term natural gas purchase contracts define a minimum annual quantity to acquire and a flexible margin for each year. These contracts usually establish an obligation to take or pay, which obliges the purchase of the agreed quantities of natural gas, regardless of the respective need that may or not occur. These contracts allow the transfer of quantities from one year to another within certain limits, if demand is lower than the established minimum annual levels.
When Galp was listed on the stock exchange, an analysis of these contracts was performed in order to detect any embedded derivatives, namely contractual clauses that could be considered as financial derivatives. Joint analysis carried out by external consultants and the Group, did not detect financial derivatives that should be recognised at fair value, since the characteristics of these contracts are intrinsic to the gas activity.
where the contract is not stated at fair value with unrealised gains or losses recorded in the income statement. Although the maturity of the contracts is of less than 20 years, long-term sourcing contracts provide for the possibility of
renegotiation over the term of the contract in accordance with contractually defined rules.
The natural gas purchase and sale activity for supply to the last resort wholesaler includes the following functions:
Natural gas purchase and sale function, resulting from the acquisition of natural gas, directly or through auctions, under long-term sourcing contracts, of the supplier of natural gas national system;
Natural gas purchase and sale function in organised markets or through bilateral contracts (not applicable to Galp for the period under review).
The natural gas marketing activity, exercised by the last resort retailers, includes the following functions:
Natural gas purchase and sale;
Access to the Natural Gas National Transportation Network (NGNTN) and Natural Gas National Distribution Network (NGNDN);
Natural gas marketing.
November 2017
The Group Power business includes the generation of energy through the portfolio of cogeneration plants in Portugal and the sale of electricity to end customers. This business is complementary to the natural gas business, by means of natural gas auto consumptions in cogeneration plants and combined electricity and gas supply.
The activity of the Power sub-segment currently consists of operating cogeneration plants and wind power through joint ventures.
Geographic markets for developed activities are as follows:
Galp consolidated financial statements were prepared on a going concern basis, at historical cost except for financial derivative instruments which are stated at fair value, based on the accounting records of the companies included in the consolidation maintained in accordance with International Financial Reporting Standards as adopted by the European Union, effective for the period beginning in 1 January 2017. These standards include International Financial Reporting Standards (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 Standing Interpretation Committee ("SIC") and International Financial Reporting Interpretation Committee ("IFRIC"). These standards and interpretations are hereinafter referred to as "IFRS".
The Board of Directors considers that these consolidated financial statements and the accompanying notes provide a fair presentation of the consolidated interim financial information prepared in accordance with "IAS 34 – Interim Financial Reporting". In preparing the consolidated financial statements estimates were used that affect the reported amounts of assets and liabilities, as well as the amounts of income and costs of the reporting period. The estimates and assumptions used by the Board of Directors were based on the best information available of the events and transactions in process, at the time of approval of the consolidated financial statements.
As of 30 September 2017 were disclosed only material changes required by IFRS 7 – Financial Instruments: Disclosures. For all other disclosures under this standard refer to the Company's consolidated financial statements as of 31 December 2016.
For a detailed description of the accounting policies adopted by Galp Energia refer to the consolidated financial statements of the Company as of 31 December 2016.
In the period ended 30 September 2017, the Group has reclassified the costs related to cross campaigns, which were recorded under the caption "External Supplies and services" to the caption "Sales".
The Company believes that this change better reflects the nature of the operation and has retrospectively reflected the impact on their corresponding figures. As of 30 September2017 the amount reclassified is of €22,465 k.
The financial statements were restated as at 30 September 2016, being the impacts in the income statement described in the table below:
Income Statement:
| unit: €k | ||||
|---|---|---|---|---|
| Captions | Notes | September 2016 |
Reclassification | September 2016 restated |
| Operating income: | ||||
| Sales | 5 | 9,107,967 | (22,465) | 9,085,502 |
| Services rendered | 5 | 486,615 | ‐ | 486,615 |
| Other operating income | 5 | 89,280 | ‐ | 89,280 |
| Total operating income: | 9,683,862 | (22,465) | 9,661,397 | |
| Operating costs: | ||||
| Cost of sales | 6 | 7,485,919 | ‐ | 7,485,919 |
| External supplies and services | 6 | 969,986 | (22,465) | 947,521 |
| Employee costs | 6 | 245,337 | ‐ | 245,337 |
| Amortisation, depreciation and impairment losses on fixed assets | 6 | 575,225 | ‐ | 575,225 |
| Provisions and impairment losses on receivables | 6 | 24,849 | ‐ | 24,849 |
| Other operating costs | 6 | 60,324 | ‐ | 60,324 |
| Total operating costs: | 9,361,640 | (22,465) | 9,339,175 | |
| Operating income: | 322,222 | ‐ | 322,222 | |
| Financial income | 8 | 24,196 | ‐ | 24,196 |
| Financial costs | 8 | (45,512) | ‐ | -45,512 |
| Exchange (losses) gains | (7,420) | ‐ | -7,420 | |
| Income from financial investments and impairment losses on Goodwill | 4 and 11 |
32,468 | ‐ | 32,468 |
| Income from financial instruments | 27 | 31,244 | ‐ | 31,244 |
| Income before taxes: | 357,198 | ‐ | 357,198 | |
| Income tax | 9 | (168,819) | ‐ | (168,819) |
| Energy sector extraordinary contribution | 9 | (60,382) | ‐ | (60,382) |
| Consolidated net income for the period | 127,997 | ‐ | 127,997 | |
| Income attributable to: | ||||
| Non-controlling interests | 21 | 29,053 | ‐ | 29,053 |
| Galp Energia SGPS, S.A. Shareholders | 10 | 98,944 | ‐ | 98,944 |
| Earnings per share (in Euros) | 10 | 0.12 | ‐ | 0.12 |
During the period ended 30 September 2017, the following changes occurred in the consolidation perimeter:
On 17 October, 2016, Galp group, through its subsidiaries Petróleos de Portugal - Petrogal, SA and Galp Energia SGPS, S.A., holding respectively 99.98% and 0.02% of the share capital of the subsidiary Galp Gambia, Limited, reached an agreement to sell to Premiere Investment Group, SAL, 100% of the share capital of Galp Gambia, Limited.
In the year ended 31 December, 2016, as a result of this agreement, the assets and liabilities of the subsidiary Galp Gambia, Limited were presented in the consolidated financial statements of Galp Energia, SGPS as non-current assets held for sale and liabilities associated with non-current assets held for sale.
The amount of €5,327 k received was recognised as of 31 December 2016, under other accounts payable - Advances on account of the disposal of financial investments (Note 24).
On 17 January, 2017, the sale was completed. The final price was €3,628 k, based on the agreed initial price plus adjustments, as established in the SPA.
Resulting from this operation the Group has recognised in the income statement under the caption Income from financial investments a gain in the amount of €4,064 k (Note 4.4).
Changes in the consolidation perimeter for the period ended 30 September 2017 had the following impact in the consolidated statement of financial position of the Galp group:
| unit: €k | |||||
|---|---|---|---|---|---|
| Galp Gambia, Limited | |||||
| Statement of financial position | N o tes |
17 January 2 0 17 |
N on current asset s held f or sale as of 3 1 D ecember 2 0 16 |
Int raGroup Eliminat ions Galp Energia, SGPS, S.A . as of 3 1 D ecember 2 0 16 |
St at ement of f inancial posit ion as of 3 1 D ecember 2 0 16 |
| Non-current assets: | |||||
| Tangible assets | ‐ | (2,141) | ‐ | 2,141 | |
| Intangible assets | ‐ | (189) | ‐ | 189 | |
| Total non-current assets: | ‐ | (2,330) | ‐ | 2,330 | |
| Current assets: | |||||
| Inventories | ‐ | (309) | ‐ | 309 | |
| Trade receivables | ‐ | (331) | (254) | 585 | |
| Other receivables | ‐ | (567) | 7 | 560 | |
| Cash and cash equivalents ‐ |
(591) | ‐ | 591 | ||
| ‐ | (1,798) | (247) | 2,045 | ||
| Non current assets held for sale | 4,375 | 4,128 | 247 | ‐ | |
| Total current assets: | 4,375 | 2,330 | ‐ | 2,045 | |
| Total assets: | 4,375 | ‐ | ‐ | 4,375 | |
| Liabilities: | |||||
| Current liabilities: | |||||
| Bank loans and overdrafts | ‐ | (1,639) | ‐ | 1,639 | |
| Trade payables | ‐ | (3,308) | (18) | 3,326 | |
| Other payables | ‐ | (396) | 68 | 328 | |
| Current income tax payable | ‐ | (67) | ‐ | 67 | |
| ‐ | (5,410) | 50 | 5,360 | ||
| Liabilities associated with non current assets held for sale | 5,360 | 5,410 | (50) | ‐ | |
| Total current liabilities: | 5,360 | ‐ | ‐ | 5,360 | |
| Total liabilities: | 5,360 | ‐ | ‐ | 5,360 | |
| % disposed | 100% | ||||
| Selling price | 5,327 | ||||
| Adjustment to the selling price on January 2017 | 3.3 | (1,410) | |||
| Adjustment to the selling price to be executed | (289) | ||||
| Adjusted selling price [A] | 3,628 | ||||
| Assets minus Liabilities | (985) | ||||
| Non controlling interests | ‐ | ||||
| Book value of financial investment [B] | (985) |
4.4 4,064
Translation reserve [C] 549
Income from financial investments
[A] - [B] - [C]
The amount of €805 k presented in the caption Receipts from financial investments and the amount of €159,015 k presented in the caption Payments of financial investments from the consolidated statement of cash flow – Investment activities presents the following detail:
| unit: €k | ||
|---|---|---|
| Investing activities: | Notes | September 2017 |
| Cash receipts relating to financial investments related to: | 805 | |
| Interest held by the subsidiary GDP - Gás de Portugal, SGPS, S.A. | ||
| Decrease in supplementary capital contributions performed by the joint venture Ventinveste, S.A. |
4.1 (c) | 805 |
| Cash payments relating to financial investments related to: | (159,015) | |
| Interest held by the subsidiary Petróleos de Portugal - Petrogal, S.A and Galp Energia, SGPS, S.A. |
||
| Adjustment to the advance payment from the SPA signed with Premiere Investment Group, SAL, for disposal of 100% of the share capital of Galp Gambia, Limited. |
3.1 a) and 3.2 |
(1,410) |
| Capital increase in Galpek, Lda. | 4.1 (d) | (938) |
| Interest held by the subsidiary Galp Energia Rovuma B.V. | ||
| Subscription and realization of capital in Coral FLNG, S.A. | 4.1 (e) | (39,357) |
| Subscription and realization of capital in Coral South FLNG DMCC | 4.1 (f) | (11) |
| Interest held by the subsidiary Galpgeste - Gestão de Áreas de Serviço, S.A. | ||
| Capital increase in Caiageste - Gestão de Áreas de Serviço, Lda. | 4.1 (g) | (35) |
| Interest held by the subsidiary Galp Sinopec Brazil Services, B.V. | ||
| Capital increase in Tupi, B.V. | 4.1 (a) | (102,032) |
| Interest held by the subsidiary Galp Bioenergy B.V. | ||
| Capital increase in Belém Bioenergia Brasil, S.A. | 4.1 (b) | (15,232) |
During the period ended 30 September 2017, the following changes occurred in the investments in joint ventures:
In November 2016, the Galp group, through the joint venture Ventinveste, S.A. reached an agreement with First State Benedict S.A.R.L. to sell the share capital held in Ancora Wind – Energia Eólica, S.A.. The control of Ancora Wind-Energia Eólica, S.A. was shared between Ventinveste, S.A. and Ferrostaal GmbH, holding 50% each of its share capital.
On 29 March 2017, the disposal was concluded. Following this operation, the Group has recognised in the income statement under the caption Income from financial investments a gain in the amount of €20,453 k and transferred to the caption Retained earnings the amount of €881 k resulting from hedging reserves:
| unit: €k | ||
|---|---|---|
| Impact in the Joint venture Ventinveste, S.A. | ||
| % disposed through the joint venture Ventinveste, S.A. | 50.00% | |
| Share value | 39,530 | |
| Supplementary capital contributions | 30,625 | |
| Selling price adjustments | (1,182) | |
| Selling price [A] | 68,973 | |
| Assets minus liabilities for the Ancora Wind – Energia Eólica, S.A. Group at disposal date |
58,515 | |
| Book value of the financial investment [B] | 29,258 | |
| Income from financial investments registered in the joint venture Ventinveste, S.A. [A] - [B] |
39,715 | |
| Hedging reserves | (1,712) | |
| Retained earnings | 1,712 | |
| Impact in Galp Group | ||
| Galp Energia, SGPS, S.A. holds: | ||
| 100% of the subsidiary GDP - Gás de Portugal, SGPS, S.A. holding: | ||
| 35% of the joint venture Ventinveste, S.A. | 35.00% | 13,900 |
| 50% of the joint venture Parque Eólico da Penha da Gardunha, Lda. holding: | 50.00% | ‐ |
| 33% of the joint venture Ventinveste, S.A. | 33.00% | 6,553 |
| Income from financial investments registered in GalpEnergia Group | 20,453 | |
| Hedging reserves | (881) | |
| Retained earnings | 881 |
On April 2017, the following joint ventures were established:
The control of these joint ventures is shared between: the subsidiary Galp Energia Rovuma BV, ENI Mozambique LNG Holdings BV, CNODC Mozambique BV, Empresa Nacional de Hidrocarbonetos EP and KG Mozambique, which hold respectively 10%, 50%, 20%, 10% and 10% of its share capital.
The changes in the caption "Investments in joint ventures" for the period ended 30 September 2017 that are reflected by the equity method were as follows:
| 2017: | unit: €k | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Companies | Initial balance |
Increase in investment |
Gains / Losses |
Translation adjustment |
Hedging reserves |
Actuarial Gains and |
Gain / Loss on the sale |
Dividends (Note 4.5) |
Transfers / Adjustments (*) |
Ending balance |
|
| Net value of financial investments | 1,321,451 | 156,800 | 58,019 | (122,890) | 365 | 704 | (139) | (51,175) | (881) | 1,362,254 | |
| Investments | 1,322,983 | 156,765 | 58,038 | (122,890) | 365 | 704 | (139) | (51,175) | (2,379) | 1,362,272 | |
| Tupi B.V. | (a) | 1,026,728 | 102,032 | 28,917 | (117,804) | ‐ | ‐ | ‐ | ‐ | ‐ | 1,039,873 |
| Belem Bioenergia Brasil, S.A. | (b) | 38,000 | 15,232 | (10,905) | (3,765) | ‐ | ‐ | ‐ | ‐ | ‐ | 38,562 |
| C.L.C. - Companhia Logística de Combustíveis, S.A. |
7,045 | ‐ | 3,639 | ‐ | ‐ | ‐ | ‐ | (3,145) | ‐ | 7,539 | |
| Galp Disa Aviacion, S.A. | 6,766 | ‐ | 1,623 | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | 8,389 | |
| Parque Eólico da Penha da Gardunha, Lda. |
1,572 | ‐ | 6,089 | ‐ | (70) | ‐ | ‐ | ‐ | (282) | 7,309 | |
| Moçamgalp Agroenergias de Moçambique, S.A. |
712 | ‐ | ‐ | (72) | ‐ | ‐ | ‐ | ‐ | ‐ | 640 | |
| Asa - Abastecimento e Serviços de Aviação, Lda. |
36 | ‐ | 22 | ‐ | ‐ | ‐ | ‐ | (14) | ‐ | 44 | |
| Galp Gás Natural Distribuição, S.A. | 241,633 | ‐ | 15,182 | ‐ | (219) | 704 | (139) | (48,016) | ‐ | 209,145 | |
| Ventinveste, S.A. | (c) | ‐ | (805) | 13,994 | ‐ | 654 | ‐ | ‐ | ‐ | (2,097) | 11,746 |
| Galpek, Lda | (d) | 491 | 938 | (523) | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | 906 |
| Coral FLNG, S.A. | (e) | ‐ | 39,357 | ‐ | (1,249) | ‐ | ‐ | ‐ | ‐ | ‐ | 38,108 |
| Coral South FLNG DMCC | (f) | ‐ | 11 | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | 11 |
| Provisions for investments in joint ventures (Note 25) |
(1,532) | 35 | (19) | ‐ | ‐ | ‐ | ‐ | ‐ | 1,498 | (18) | |
| Ventinveste, S.A. | (1,498) | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | 1,498 | ‐ | |
| Caiageste - Gestão de Áreas de Serviço, Lda. |
(g) | (34) | 35 | (19) | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | (18) |
(a) €102,032 k corresponds to the capital increase made by Galp Sinopec Brazil Services, B.V.. The control of the entity Tupi, B.V. is shared between Galp Sinopec Brazil Services, B.V., Petrobras Netherlands, B.V. and BG Overseas Holding Ltd, holding, respectively, 10%, 65% and 25% of its share capital
(b) €15,232 k corresponds to the capital increase in Belém Bioenergia Brasil, SA. The control of the entity Belém Bioenergia do Brasil, SA is shared between Galp Bioenergy BV and Petrobras Biocombustíveis SA, each holding 50% of its share capital.
(c) negative €805 k registered in Increases in investments correspond to the decrease of the supplementary capital contributions made by Ventinveste, S.A. to the subsidiary GDP – Gás de Portugal, SGPS, S.A..
(d) €938 k corresponds to the capital increase in Galpek, Lda.
(e) €39,357 k corresponds to the capital increase made by the subsidiary Galp Energia Rovuma B.V. in the joint venture Coral FLNG, S.A..
(f) €1 k corresponds to the capital increase made by the subsidiary Galp Energia Rovuma B.V. in the joint venture Coral South FLNG DMCC.
(g) €35 k corresponds to the capital increase made by the subsidiary Galpgeste - Gestión de Áreas de Serviço, S.A., in Caiageste - Gestão de Áreas de Servicio, Lda ..
(*) €881 k registered in Transfers/adjustments related to Hedging reserves, which from the disposal of the Ancora Wind – Energia Eólica, S.A. Group, was transferred to the caption Retained Earnings (Note 4.1 a)).
(**) The caption Income from financial investments includes the impact related to the disposal of Ancora Wind – Energia Eólica, S.A. and the impact of the equity method as follows:
| unit: €k | |||
|---|---|---|---|
| Income/Loss | Impact related to the disposal of Ancora Wind – Energia Eólica, S.A. |
Impact of the equity method adjustment |
|
| 20,083 | 20,453 | (370) | |
| Parque Eólico da Penha da Gardunha, Lda. Ventinveste, S.A. |
6,089 13,994 |
6,553 13,900 |
(464) 94 |
The changes in the caption "Investments in associates" for the period ended 30 September 2017 was as follows:
| 2017: | unit: €k | ||||
|---|---|---|---|---|---|
| Companies | Initial balance |
Gains / Losses (Note 4.4) |
Translation adjustment |
Dividends | (Note 4.5) Ending balance |
| Net value of financial investments | 106,142 | 61,798 | (7,707) | (51,055) | 109,178 |
| Investments | 108,615 | 61,763 | (7,707) | (51,055) | 111,616 |
| EMPL - Europe Magreb Pipeline, Ltd | 62,922 | 43,052 | (7,507) | (33,316) | 65,151 |
| Gasoduto Al-Andaluz, S.A. | 15,120 | 4,357 | ‐ | (5,704) | 13,773 |
| Gasoduto Extremadura, S.A. | 11,483 | 5,578 | ‐ | (7,066) | 9,995 |
| Sonangalp - Sociedade Distribuição e Comercialização de Combustíveis, Lda. |
12,991 | 6,558 | (247) | (4,397) | 14,905 |
| Metragaz, S.A. | 1,425 | 130 | (56) | (388) | 1,111 |
| Terparque - Armazenagem de Combustíveis, Lda. | 493 | 5 2 |
‐ | (118) | 427 |
| C.L.C. Guiné Bissau – Companhia Logística de Combustíveis da Guiné Bissau, Lda. |
1,243 | 297 | ‐ | ‐ | 1,540 |
| IPG Galp Beira Terminal Lda | 459 | 1,525 | 1 1 |
‐ | 1,995 |
| Sodigás-Sociedade Industrial de Gases, S.A.R.L | 524 | 7 7 |
1 | (66) | 536 |
| Galp IPG Matola Terminal Lda | 1,955 | 137 | 9 1 |
‐ | 2,183 |
| Provision for investment in associates (Note 25) | (2,473) | 3 5 |
‐ | ‐ | (2,438) |
| Energin - Sociedade de Produção de Electricidade e Calor, S.A. | (2,416) | ‐ | ‐ | ‐ | (2,416) |
| Aero Serviços, SARL - Sociedade Abastecimento de Serviços Aeroportuários |
(57) | 3 5 |
‐ | ‐ | (22) |
The caption Investments in associates and joint ventures includes the positive Goodwill related with associates and the fair value related to financial investments in joint ventures, detailed as follows as at 30 September 2017 and 31 December 2016:
| unit: €k | ||
|---|---|---|
| September 2017 | December 2016 | |
| 55,166 | 55,166 | |
| Goodwill Parque Eólico da Penha da Gardunha, Lda. |
1,939 | 1,939 |
| Fair value Galp Gás Natural Distribuição, S.A. |
53,227 | 53,227 |
In the period ended 30 September 2017, no significant changes were noted in the caption Financial assets held for sale, when compared with the consolidated financial statements as of 31 December 2016. For additional information refer to the consolidated financial statements of the Company as of 31 December 2016 and respective notes to the consolidated financial statements.
The caption "Income from financial investments and impairment losses on Goodwill", presented in the consolidated income statement for the period ended 30 September 2017 and 30 September 2016 is comprised as follows:
| unit: €k | ||
|---|---|---|
| September 2017 |
September 2016 |
|
| 123,688 | 32,468 | |
| Effect of applying the equity method: | ||
| Associates (Note 4.2) | 61,798 | 36,199 |
| Joint ventures (Note 4.1) | 58,019 | (3,732) |
| Effect of the price adjustment of the disposal of investments in group companies and associates: |
||
| Gain on disposal of 100% of the interest held in Galp Gâmbia, Limited (Note 3.1 a)) |
4,064 | ‐ |
| Acquisition price adjustment related to the financial interest held in Madrileña Suministro de Gas SUR S.L. for the year ended 31 December 2015 |
(55) | ‐ |
| Acquisition price adjustment related to the 33.05427% increase, in 2015, in the share capital of the subsidiary Setgás - Sociedade de Produção e Distribuição de Gás, S.A. |
(139) | ‐ |
| Acquisition of 0.01473% in the share capital of Beiragás - Companhia de Gás das Beiras, S.A. |
‐ | 1 |
| Others | 1 | ‐ |
The total amount of €102,230 k related to dividends, corresponding to the amounts approved in the General Meeting of the respective companies, was reflected in the caption "Investments in associated companies and joint ventures" (Note 4.1 and 4.2). The amount received for dividends in the period ended 30 September 2017 was €99,246 k.
The difference between the amount received and the amount recognized in the caption "Investments in associated companies and joint ventures" of €2,984 k relates to: i) €3,889 k related to dividends attributed not yet settled, being recognized in "Other accounts receivable" - related companies dividends receivable (Note 14); (ii) €609 k relating to unfavourable exchange rate differences that occur at the time of payment and which were reflected in the foreign exchange gains (losses) caption in the income statement; (iii) €1,514k of dividends received from assets held for sale.
During the period ended 30 September 2017, no significant changes were noted in Joint operations, by geographic area and interest held. For additional information refer to the consolidated financial statements of the Company as of 31 December 2016 and respective notes to the consolidated financial statements.
The Group's operating income for the periods ended 30 September 2017 and 2016 is as follows:
| unit: €k | ||
|---|---|---|
| Captions | September 2017 | September 2016 restated |
| Operating income: | 11,598,760 | 9,661,397 |
| Sales: | 11,059,188 | 9,085,502 |
| goods | 4,480,752 | 3,873,340 |
| products | 6,592,459 | 5,221,849 |
| Exchange differences | (14,023) | (9,687) |
| Services rendered | 455,624 | 486,615 |
| Services rendered | 456,151 | 486,655 |
| Exchange differences | (527) | (40) |
| Other operating income | 83,948 | 89,280 |
| Supplementary income | 65,607 | 57,001 |
| Revenues arising from the construction of assets under IFRIC12 | ‐ | 13,833 |
| Operational government grants | 173 | 16 |
| Capitalized own costs | 20 | (104) |
| Investment government grants (Note 13) | 711 | 7,422 |
| Gains on fixed and intangible assets | 764 | 4,292 |
| Exchange differences | (217) | (663) |
| Others | 16,890 | 7,483 |
| (a) These amounts were restated considering the changes in the accounting classification referred in Note 2.1 |
Fuel sales include the Portuguese Tax on Oil Products ("ISP").
Regarding the construction contracts under IFRIC12, the construction of the concession assets is subcontracted to specialised entities which assume their own construction 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.
In Galp group, the construction contracts under IFRIC12 are related to natural gas regulated infrastructures, activity developed by the subsidiaries of the joint venture Galp Gás Natural Distribuição, S.A. (GGND). In the year ended 31 December 2016, Galp Gás Natural Distribuição and its respective subsidiaries ceased to fully consolidate in the Galp Energia, SGPS, S.A. Group, being the companies which comprise it recognised as joint ventures.
Therefore, as of 30 September 2017 the caption "Costs/Revenue from construction contracts under IFRIC12" do not present values:
| unit: €k | ||
|---|---|---|
| Captions | September 2017 |
September 2016 |
| Margin | - | - |
| Costs arising from the construction of assets under IFRIC12 (Note 6) | - | (13,833) |
| Revenues arising from the construction of assets under IFRIC12 | - | 13,833 |
The income for the periods ended 30 September 2017 and 2016 were affected by the following items of operating costs:
| unit: €k | ||
|---|---|---|
| Caption | September 2017 | September 2016 restated |
| Operating costs: | 10,799,423 | 9,339,175 (a) |
| Cost of sales: | 8,775,088 | 7,485,919 |
| Raw and subsidiary materials | 4,251,250 | 3,371,885 |
| Goods | 2,521,748 | 2,221,131 |
| Tax on Oil Products | 2,145,114 | 2,097,975 |
| Variation in production | (109,206) | (244,676) |
| Impairment in inventories (Note 16) | 1,282 | (15,946) |
| Financial derivatives (Note 27) | (10,803) | 50,606 |
| Exchange differences | (24,297) | 4,944 |
| External supplies and services: | 1,129,234 | 947,521 (a) |
| Subcontracts - network use | 343,611 | 281,852 |
| Subcontracts | 3,703 | 3,619 |
| Transport of goods | 95,150 | 93,547 |
| Storage and filling | 36,965 | 37,907 |
| Rental costs | 92,872 | 71,183 |
| Blocks production costs | 179,750 | 137,136 |
| Maintenance and repairs | 38,045 | 35,947 |
| Insurance | 35,189 | 38,078 |
| Royalties | 90,256 | 44,353 |
| IT services | 24,843 | 20,687 |
| Commissions | 8,015 | 7,820 |
| Advertising | 5,086 | 9,790 |
| Electricity, water, steam and communications | 46,838 | 45,623 |
| Technical assistance and inspection | 1,406 | 3,390 |
| Port services and fees | 8,371 | 6,534 |
| Other specialised services | 53,566 | 52,548 |
| Other external supplies and services | 20,629 | 17,239 |
| Exchange differences | 2,239 | (3,952) |
| Other costs | 42,700 | 44,220 (a) |
| Employee costs: | 232,682 | 245,337 |
| Statutory board salaries (Note 29) | 4,643 | 3,142 |
| Employee salaries | 159,518 | 167,446 |
| Social charges | 37,743 | 40,631 |
| Retirement benefits - pensions and insurance | 21,472 | 26,084 |
| Other insurances | 6,188 | 7,002 |
| Capitalisation of employee costs | (4,719) | (3,696) |
| Exchange differences | 507 | (178) |
| Other costs | 7,330 | 4,906 |
| Amortisation, depreciation and impairment: | 593,233 | 575,225 |
| Depreciation and impairment of tangible assets (Note 12) | 572,003 | 521,236 |
| Amortisation and impairment of intangible assets (Note 12) | 21,230 | 23,073 |
| Amortisation and impairment of concession arrangements (Note 12) | ‐ | 30,916 |
| Provision and impairment losses on receivables: | 14,895 | 24,849 |
| Provisions and reversals (Note 25) | (100) | 6,637 |
| Impairment losses on trade receivables (Note 15) | 15,721 | 18,209 |
| Impairment losses (gains) on other receivables (Note 14) | (726) | 3 |
| Other operating costs: | 54,291 | 60,324 |
| Other taxes | 12,765 | 12,951 |
| Costs arising from the construction of assets under IFRIC12 (Note 5) | ‐ | 13,833 |
| Loss on tangible and intangible assets | 4,369 | 1,240 |
| Donations | 837 | 631 |
| CO2 Licenses (Note 35) | 5,551 | 3,186 |
| Exchange differences | (239) | (117) |
(a) These amounts were restated considering the changes in the accounting classification referred in Note 2.1
The variation in the caption "Cost of sales" is mainly related with the changes in the prices of purchased products.
The caption "Subcontracts – network use" refers to charges for the use of:
The amount of €90,256 k of royalties presented in "External supplies and services" mainly relates to the Exploration & Production of oil and gas in Brazil.
Royalties are calculated taking into account an applicable rate of 10% for the production volumes in proportion to the Galp share valued at the reference price of the oil or gas (the highest of the ANP's minimum selling price and the contracted sales price).
The Group is organised into three business segments which have been defined based on the type of products sold and services rendered, by 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 shared services at the corporate level, respectively.
Note 1 presents a description of the activities of each business segment.
Unit: k
The financial information for the previously identified segments, as of 30 September 2017 and 2016 is presented as follows:
| Exploration & Production | Refining & Marketing | Gas & Power | Other | Eliminations | Consolidated | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | |
| Income | ||||||||||||
| Sales and Services Rendered | 959,812 | 491,431 8,743,704 | 7,679,108 1,935,507 1,807,206 | 95,969 | 88,718 | (220,180) | (494,346) | 11,514,812 | 9,572,117 | |||
| Inter-segmental | - | 313,307 | 1,046 | 936 | 145,261 | 109,113 | 73,873 | 70,990 | (220,180) | (494,346) | - | - |
| External | 959,812 | 178,124 | 8,742,658 | 7,678,172 | 1,790,246 | 1,698,093 | 22,096 | 17,728 | - | - | 11,514,812 | 9,572,117 |
| Cost of Sales | 39,192 | 10,154 (7,501,264) (6,707,309) (1,387,447) (1,168,906) | 65 | 2 | 74,366 | 380,140 (8,775,088) (7,485,919) | ||||||
| Cost of goods sold and materials consumed | (110,178) | 675 (7,436,851) | (6,928,016) (1,411,696) (1,183,396) | 65 | 2 | 74,366 | 380,140 | (8,884,294) | (7,730,595) | |||
| Variation in Production | 149,370 | 9,479 | (64,413) | 220,707 | 24,249 | 14,490 | - | - | - | - | 109,206 | 244,676 |
| EBITDA (1) | 606,459 248,876 663,172 396,096 116,992 255,760 | 20,844 | 21,565 | (2) | (1) 1,407,465 | 922,296 | ||||||
| Non payable expenses | ||||||||||||
| Amortisation, depreciation and impairments | (311,847) | (319,067) | (265,391) | (209,267) | (12,867) | (43,500) | (3,128) | (3,391) | - | - | (593,233) | (575,225) |
| Depreciation and Amortisation | (290,204) | (214,531) | (261,751) | (199,821) | (13,704) | (44,337) | (3,128) | (3,391) | - | - | (568,787) | (462,080) |
| Impairments | (21,643) | (104,536) | (3,640) | (9,446) | 837 | 837 | - | - | - | - | (24,446) | (113,145) |
| Provisions and Impairments | (1,719) | (5,110) | (4,267) | (15,541) | (8,909) | (4,198) | - | - | - | - | (14,895) | (24,849) |
| Provisions | - | (5,133) | (2,268) | (2,550) | (119) | (204) | - | - | - | - | (2,387) | (7,887) |
| Impairments | (1,719) | 23 | (5,007) | (15,742) | (12,554) | (6,809) | - | - | - | - | (19,280) | (22,528) |
| Provisions - Reversals | - | - | 2,486 | 521 | - | 726 | - | - | - | - | 2,486 | 1,247 |
| Impairments - Reversals | - | - | 522 | 2,230 | 3,764 | 2,089 | - | - | - | - | 4,286 | 4,319 |
| EBIT IAS/IFRS | 292,893 (75,301) | 393,514 171,288 | 95,216 208,062 | 17,716 | 18,174 | (2) | (1) | 799,337 | 322,222 | |||
| Income from financial investments | 28,919 | 12,935 | 6,525 | (16,894) | 88,243 | 36,420 | (1) | 6 | 2 | 1 | 123,688 | 32,468 |
| Other financial income | 71,567 | 73,020 (114,699) | (11,356) | (2,927) | (25,983) | 8,760 | (33,173) | - | - | (37,299) | 2,508 | |
| Interest expense | 51,400 | 53,585 | (77,141) | (36,391) | (1,418) | (24,506) | (69,234) | (82,671) | 75,602 | 54,014 | (20,791) | (35,969) |
| Interest income O. Financial charges |
21,718 (1,551) |
21,416 (1,981) |
2,217 (39,775) |
4,404 20,631 |
814 (2,323) |
1,419 (2,896) |
72,731 5,263 |
49,616 (118) |
(75,639) 37 |
(54,078) 64 |
21,841 (38,349) |
22,777 15,700 |
| Income tax | (263,489) | (86,739) | (98,828) | (46,895) | (14,137) | (42,078) | (1,613) | 6,893 | - | - | (378,067) | (168,819) |
| Energy sector extraordinary contribution | - | - | (26,509) | (28,244) | (27,465) | (32,138) | - | - | - | - | (53,974) | (60,382) |
| Non-controlling interests | (52,005) | (24,327) | (4,329) | (3,553) | (222) | (1,173) | - | - | - | - | (56,556) | (29,053) |
| Consolidated net income for the period | 77,885 (100,412) | 155,674 | 64,346 138,708 143,110 | 24,862 | (8,100) | - | - | 397,129 | 98,944 | |||
| As of 30 September 2017 and 31 December 2016 | ||||||||||||
| OTHER INFORMATIONS | ||||||||||||
| Segment Assets (2) | ||||||||||||
| Financial investments (3) | 1,016,257 | 1,027,440 | 73,716 | 72,307 | 303,312 | 334,215 | 370 | 371 | - | - | 1,393,655 | 1,434,333 |
| Non current assets held for sale | - | - | - | 4,128 | - | - | - | - | - | - | - | 4,128 |
| Other Assets | 6,271,559 | 5,754,950 | 3,771,139 | 4,768,888 | 1,078,438 | 1,330,823 | 2,582,183 | 2,607,160 | (3,181,938) | (3,461,137) | 10,521,381 | 11,000,684 |
| Total Consolidated Assets | 7,287,816 6,782,390 3,844,855 | 4,845,323 1,381,750 1,665,038 2,582,553 2,607,531 | (3,181,938) | (3,461,137) | 11,915,036 | 12,439,145 | ||||||
| Liabilities associated with non current assets held for sale | - | - | - | 5,410 | - | - | - | - | - | - | - | 5,410 |
| Other Liabilities | 1,095,284 | 938,974 | 4,081,513 | 4,347,969 | 838,864 | 862,748 | 2,963,703 | 3,201,773 | (3,181,938) | (3,461,137) | 5,797,425 | 5,890,328 |
| Total Consolidated Liabilities | 1,095,284 | 938,974 4,081,513 | 4,353,379 | 838,864 | 862,748 2,963,703 3,201,773 | (3,181,938) | (3,461,137) | 5,797,425 | 5,895,738 | |||
| Investment in Tangible and Intangible Assets | 357,372 494,806 | 28,640 | 42,747 | 4,139 | 9,371 | 856 | 731 | - | - | 391,007 | 547,656 |
(1) EBITDA = Segment Income/EBIT + Amortisations+Provisions
(2) Net Amount
(3) at the Equity Method
Inter-segmental Sales and Services Rendered:
| Unit: k | ||||
|---|---|---|---|---|
| Segment | Refining & Marketing | Gas & Power | Other | TOTAL |
| 1,046 | 145,261 | 73,873 | 220,180 | |
| Gas & Power | 697 | - | 15,946 | 16,643 |
| Refining & Marketing | - | 145,257 | 46,631 | 191,888 |
| Exploration & Production | 85 | - | 11,296 | 11,381 |
| Other | 264 | 4 | - | 268 |
The main inter-segmental transactions of sales and services rendered are primarily related to:
Refining & Marketing: fuel supply for the vehicles of the all Group companies;
Gas & Power: Sale of natural gas for the production process of the refineries of Matosinhos and Sines (refining and distribution of petroleum products);
Exploration & Production: sale of crude to the Refining & Distribution segment;
The commercial and financial transactions between related parties are performed according to the usual market conditions similar to transactions performed between independent companies (Note 28).
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 in question, in other words, from comparing the characteristics of operations or companies that might have an impact on the intrinsic conditions of the commercial transactions in analysis. In this context an analysis is made, amongst others, of 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.
In a related party's context, the remuneration thus corresponds to what is considered appropriate, as a rule, to the functions performed by each Participant Company, taking into account the assets used and risks assumed. Thus, in order to determine the level of remuneration, the activities and risks taken by companies within the value chain of goods/services transacted are identified according to their functional profile, particularly with regard to the functions that 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 by also considering the contribution of these elements to the Company's profitability. This analysis assesses whether the profitability indicators of the companies involved fall within the calculated ranges based on an evaluation of a panel of functionally comparable but independent companies, thus allowing the prices to be fixed in order to comply with the arm's length principle.
The detailed information on intersegmental sales and services rendered, tangible and intangible assets and financial investments by each geographic region where Galp operates is as follows:
| Unit: k | |||||||
|---|---|---|---|---|---|---|---|
| Sales and Services Rendered | Tangible and Intangible Assets | Financial investments | |||||
| 2017 | 2016 (a) | 2017 | 2016 | 2017 | 2016 | ||
| 11,514,812 | 9,572,117 | 5,998,955 | 6,264,420 | 1,476,653 | 1,434,333 | ||
| AFRICA | 330,410 | 266,982 | 957,446 | 1,221,909 | 21,162 | 17,174 | |
| LATIN AMERICA | 200,522 | 169,479 | 2,404,223 | 2,400,080 | - | - | |
| EUROPE | 10,983,880 | 9,135,656 | 2,637,286 | 2,642,431 | 1,455,491 | 1,417,159 | |
| PORTUGAL | 7,906,136 | 6,063,237 | 2,059,168 | 2,269,177 | 328,723 | 343,839 | |
| OTHER EUROPEAN COUNTRIES | 3,077,744 | 3,072,419 | 578,118 | 373,254 | 1,126,768 | 1,073,320 | |
| (a) Restated amounts |
Of the amount of €1,126,768 k considered in Financial investments in Other European Countries, €1,039,873 k were invested in related parties with projects in Brazil.
The reconciliation between the items in the Segment Reporting and the Income Statement for the periods ended 30 September 2017 and 2016 is as follows:
| Unit: k | |||||
|---|---|---|---|---|---|
| Captions from Segment Reporting | Captions from Income Statement | ||||
| September 2017 September 2016 | September 2017 September 2016 | ||||
| Income | |||||
| Sales and services rendered | 11,514,812 | 9,572,117 | Sales | 11,059,188 | 9,085,502 |
| Services Rendered | 455,624 | 486,615 | |||
| Cost of Sales | (8,775,088) | (7,485,919) | Cost of Sales | (8,775,088) | (7,485,919) |
| Other operating income | 83,948 | 89,280 | |||
| External supplies and services | (1,129,234) | (947,521) | |||
| Employee costs | (232,682) | (245,337) | |||
| Other operating costs | (54,291) | (60,324) | |||
| EBITDA IAS/IFRS (1) | 1,407,465 | 922,296 Operating income before amortization/depreciation and provisions | 1,407,465 | 922,296 | |
| Non payable expenses | |||||
| Amortization and Adjustments | (593,233) | (575,225) | Amortisation, depreciation and impairment losses on fixed assets | (593,233) | (575,225) |
| Provisions (net) | (14,895) | (24,849) | Provisions and impairment losses on receivables | (14,895) | (24,849) |
| EBIT IAS/IFRS | 799,337 | 322,222 Operating Income | 799,337 | 322,222 | |
| Income from financial investments | 123,688 | 32,468 | Income from financial investments and impairment losses on Goodwill | 123,688 | 32,468 |
| Other Financial Income | (37,299) | 2,508 | |||
| Financial income | 24,597 | 24,196 | |||
| Financial costs | (28,076) | (45,512) | |||
| Exchange (losses) gains | (8,677) | (7,420) | |||
| Income from financial instruments | (25,143) | 31,244 | |||
| Income tax | (378,067) | (168,819) | Income tax | (378,067) | (168,819) |
| Energy sector extraordinary contribution | (53,974) | (60,382) | Energy sector extraordinary contribution | (53,974) | (60,382) |
| Non-controlling interests | (56,556) | (29,053) | Non-controlling interests | (56,556) | (29,053) |
| Net income for the period | 397,129 | 98,944 Net income for the period | 397,129 | 98,944 |
Financial income and financial costs for the periods ended 30 September 2017 and 2016 are as follows:
| unit: €k | ||
|---|---|---|
| Captions | September 2017 |
September 2016 |
| Financial income and costs | (3,479) | (21,316) |
| Financial income: | 24,597 | 24,196 |
| Interest on bank deposits | 16,165 | 18,146 |
| Interest and other income with related companies |
5,676 | 4,641 |
| Other financial income | 2,756 | 1,409 |
| Financial costs: | (28,076) | (45,512) |
| Interest on bank loans, bonds, overdrafts and others |
(71,554) | (86,483) |
| Interest with related parties | (6,663) | (6,406) |
| Interests capitalised in fixed assets (Note 12) |
71,897 | 71,507 |
| Net interest on retirement benefits and other benefits |
(5,723) | (7,495) |
| Charges relating to loans and bonds | (8,747) | (9,682) |
| Other financial costs | (7,286) | (6,953) |
During the period ended 30 September 2017, the Group capitalised under the caption "Fixed assets in progress", the amount of €71,897 k, regarding interests on loans obtained to finance capital expenditure on tangible and intangible assets during their construction phase.
The Group's operations take place in several regions and are carried out by various legal entities, being applied the locally established income tax rates.
The Group companies headquartered in Portugal in which the Group has an interest equal or greater than 75%, if such participation ensures more than 50% of voting rights, are taxed in accordance with the special regime for the taxation of groups of companies, with taxable income being determined in Galp Energia, SGPS, S.A.. The average tax rate applied to companies based in Portugal was 25%.
Spanish tax resident companies, in which the percentage held by the Group exceeds 75% have, from 2005 onwards, been taxed on a consolidated basis. Currently, the fiscal consolidation is performed by Galp Energia España S.A.. The average tax rate applied to companies based in Spain was 25%.
The income tax estimate of the Company and its subsidiaries is recorded based on its taxable income.
The income taxes and energy sector extraordinary contribution, recognized in the periods ended 30 September 2017 and 2016 are detailed as follows:
| unit: €k | ||||||
|---|---|---|---|---|---|---|
| Captions | September 2017 |
September 2016 |
||||
| Current tax |
Deferre d tax |
Total | Current tax |
Deferred tax |
Total | |
| 432,041 | 229,201 | |||||
| Income tax | 311,766 | 66,301 | 378,067 | 161,236 | 7,583 | 168,819 |
| Current income tax | 105,554 | 98,863 | 204,417 | 107,024 | 10,523 | 117,547 |
| (Excess)/Insuficiency of income tax for the preceding year | 1,427 | 2,130 | 3,557 | 3,766 | -1,162 | 2,604 |
| "IRP" - Oil income Tax | 8,885 | 7,146 ‐ |
16,031 | 5,824 | 375 ‐ |
6,199 |
| "PE" - Special Participation Tax | 196,282 | -41,838 | 154,444 | 44,656 | -2,153 | 42,503 |
| Exchange differences | -382 | -382 | -34 | -34 | ||
| Energy sector extraordinary contribution | 53,974 | 60,382 |
As of 30 September 2017 and 31 December 2016, the energy sector extraordinary contribution (Portugal and Spain) is as follows:
| Statement of financial position unit: €k |
||||||||
|---|---|---|---|---|---|---|---|---|
| September 2017 | December 2016 | |||||||
| Captions | Note | Current | Non-Current | Current | Non-Current | |||
| Assets | ||||||||
| Other receivables | ||||||||
| Deferred costs | 14 | 26,784 | 91,985 | 21,740 | 85,923 | |||
| Liabilities | ||||||||
| Provisions | 25 | - | (268,955) | - | (214,436) |
| Income statement | unit: €k | ||
|---|---|---|---|
| Note | September 2017 |
September 2016 |
|
| Extraordinary contribution on the energy sector | 53,974 | 60,382 | |
| Extraordinary contribution on the energy sector "CESE I" | 25 | 16,949 | 26,666 |
| Extraordinary contribution on the energy sector "CESE II" | 25 | 26,464 | 21,716 |
| "Fondo Nacional de Eficiência Energética (FNEE)", related to the entities of the Group based in Spain |
10,561 | 12,000 |
As of 30 September 2017 and 31 December 2016, the Group has recorded in current income tax payable the amount of €67,595 k and €75,440 k respectively as follows:
| unit: €k | ||
|---|---|---|
| 2017 | 2016 | |
| (44,795) | (75,440) | |
| Galp Gás Natural Distribuição Group | 11,400 | 15,397 |
| Lisboagás GDL - Sociedade Distribuidora de Gás Natural de Lisboa, S.A. | 3,931 | 9,925 |
| Galp Gás Natural Distribuição, S.A. | 3,571 | 1,349 |
| Lusitaniagás - Companhia de Gás do Centro, S.A. | 2,554 | 3,094 |
| Setgás - Sociedade de Produção e Distribuição de Gás, S.A. | 1,000 | ‐ |
| Medigás - Soc. Distrib. de Gás Natural do Algarve, S.A. | 134 | 210 |
| Dianagás - Soc. Distrib. de Gás Natural de Évora, S.A. | 128 | 212 |
| Duriensegás - Soc. Distrib. de Gás Natural do Douro, S.A. | 84 | 545 |
| Paxgás - Soc. Distrib. de Gás Natural de Beja, S.A. | (2) | 62 |
| State and Other Public Entities | (56,195) | (90,837) |
As of 30 September 2017 and 31 December 2016, the balance of deferred tax assets and liabilities is as follows:
| unit: €k | |||||
|---|---|---|---|---|---|
| Deferred Taxes September 2017 - Assets | |||||
| Initial balance |
Effect in profit & loss |
Effect in equity | Effect of currency translation |
Ending balance | |
| Captions | 334,984 | 5,084 | (6,955) | (23,512) | 309,601 |
| Adjustments to accruals and deferrals | 5,366 | (304) | ‐ | (122) | 4,940 |
| Adjustments to tangible and intangible assets | 27,632 | (12,309) | ‐ | (1,425) | 13,898 |
| Adjustments to inventories | 657 | 257 | ‐ | ‐ | 914 |
| Overlifting adjustments | 1,595 | (1,509) | ‐ | (86) | ‐ |
| Retirement benefits and other benefits | 86,902 | (296) | (2,021) | ‐ | 84,585 |
| Double economical taxation | 2,752 | ‐ | ‐ | ‐ | 2,752 |
| Financial instruments | 45 | 2,066 | (841) | 1 | 1,271 |
| Tax losses carried forward | 96,353 | (16,370) | ‐ | (3,373) | 76,610 |
| Regulated revenue | 7,398 | 35 | ‐ | ‐ | 7,433 |
| Non deductible provisions | 47,157 | 19,482 | ‐ | (2,523) | 64,116 |
| Potential foreign exchange differences Brazil | 21,366 | (4,529) | (4,093) | (12,744) | ‐ |
| Others | 37,761 | 18,561 | ‐ | (3,240) | 53,082 |
unit: €k
Changes in deferred taxes reflected in Equity, correspond to:
€841 k for changes in deferred taxes related to hedge reserves components; and
€4,093 k including €2,865 k related to the deferred taxes on the Exchange rate differences resulting from the financial contributions which are similar to "quasi capital" (Note 20) and €1,228 k related to non-controlling interests.
Others (985) (223) 5 (1,203)
Potential foreign exchange differences in Brazil result from the tax option to tax potential foreign exchange differences only when they are realised.
For additional information refer to the consolidated financial statements as of 31 December 2016, and respective notes to the consolidated financial statements.
Earnings per share as of 30 September 2017 and 2016 are as follows:
| unit: €k | |||
|---|---|---|---|
| Note | September 2017 |
September 2016 |
|
| Income: | |||
| Net Income for purposes of calculating earnings per share (Consolidated net income for the period attributable to Galp Energia SGPS, S.A. Shareholders) |
397,129 | 98,944 | |
| Number of shares | |||
| Weighted average number of shares for purposes of calculation earnings per share | 19 | 829,250,635 | 829,250,635 |
| Basic and diluted earnings per share (amounts in Euros): | 0.48 | 0.12 |
As there are no situations that give rise to dilution, the diluted earnings per share is equal to basic earnings per share.
The difference between the amounts paid to acquire an equity share in Group companies and the fair value of the acquired companies' equity as of 30 September 2017 was as follows:
| September 2017 | unit: €k | |||||||
|---|---|---|---|---|---|---|---|---|
| Equity proportion at the acquisition date |
Goodwill movement | |||||||
| Subsidiaries | Acquisition year |
Acquisition cost |
% | Amount | December 2016 |
Currency exchange differences (b) |
September 2017 |
|
| 86,758 | -2,746 | 84,012 | ||||||
| Petróleos de Portugal - Petrogal, S.A. | ||||||||
| Galp Comercialização Portugal, S.A. | (a) | 2008 | 146,000 100.00% | 69,027 | 50,556 | ‐ | 50,556 | |
| Galp Swaziland (PTY) Limited | 2008 | 18,117 100.00% | 651 | 21,601 | (2,315) | 19,286 | ||
| Galpgest - Petrogal Estaciones de Servicio, S.L.U. | 2003 | 6,938 100.00% | 1,370 | 5,568 | ‐ | 5,568 | ||
| Empresa Nacional de Combustíveis - Enacol, S.A.R.L | 2007 e 2008 | 8,360 | 15.77% | 4,031 | 4,329 | ‐ | 4,329 | |
| Galp Moçambique, Lda. | 2008 | 5,943 100.00% | 2,978 | 4,021 | (431) | 3,590 | ||
| Gasinsular - Combustíveis 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 | |
| Galp Sinopec Brazil Services (Cyprus) | 2012 | 3 100.00% | 1 | 2 | ‐ | 2 |
Tangible and intangible assets as of 30 September 2017:
| unit: €k | |||||||
|---|---|---|---|---|---|---|---|
| Gross acquisition |
Total gross | Gross accumulated Depreciation/ |
Impairment accumulated Depreciation/ |
Total accumulated depreciation/ |
|||
| September 2017 | cost | Impairments | assets | amortisation | amortisation | amortisation | Net assets |
| Tangible Assets: | 12,812,365 | (375,642) 12,436,723 | (6,823,727) | 45,459 | (6,778,268) | 5,658,455 | |
| Land and natural resources | 284,325 | (14,265) | 270,060 | (1,939) | 23 | (1,916) | 268,144 |
| Buildings and other constructions | 934,549 | (14,649) | 919,900 | (710,306) | 6,067 | (704,239) | 215,661 |
| Machinery and equipment | 8,406,104 | (44,045) | 8,362,059 | (5,678,174) | 35,975 | (5,642,199) | 2,719,860 |
| Transport equipment | 29,870 | - | 29,870 | (27,710) | - | (27,710) | 2,160 |
| Tools and utensils | 4,760 | (61) | 4,699 | (4,374) | 61 | (4,313) | 386 |
| Administrative equipment | 181,963 | (1,506) | 180,457 | (172,157) | 1,456 | (170,701) | 9,756 |
| Reusable containers | 161,709 | (1) | 161,708 | (145,562) | 1 | (145,561) | 16,147 |
| Other tangible assets | 92,119 | (2,393) | 89,726 | (83,505) | 1,876 | (81,629) | 8,097 |
| Tangible assets in progress | 2,716,959 | (298,722) | 2,418,237 | - | - | - | 2,418,237 |
| Advances to suppliers of tangible assets | 7 | - | 7 | - | - | - | 7 |
| Intangible assets | 674,240 | (53,016) | 621,224 | (367,533) | 2,797 | (364,736) | 256,488 |
| Research and development costs | 285 | (5) | 280 | (285) | 5 | (280) | - |
| Industrial property and other rights | 604,817 | (41,847) | 562,970 | (355,860) | 2,561 | (353,299) | 209,671 |
| Reconversion of consumption to natural gas | 551 | - | 551 | (453) | - | (453) | 98 |
| Goodwill | 19,668 | (7,810) | 11,858 | (10,437) | 231 | (10,206) | 1,652 |
| Other intangible Assets | 498 | - | 498 | (498) | - | (498) | - |
| Intangible assets in progress | 48,421 | (3,354) | 45,067 | - | - | - | 45,067 |
Tangible and intangible assets are recorded in accordance with the accounting policy defined in Note 2.3 and 2.4 as referred in the notes to the consolidated financial statements as of 31 December 2016. The depreciation/amortisation rates that are being applied are disclosed in the same note.
Tangible and intangible assets as of 31 December 2016:
| unit: €k | |||||||
|---|---|---|---|---|---|---|---|
| December 2016 | Gross acquisition cost |
Impairments | Total gross assets |
Gross accumulated Depreciation/ amortisation |
Impairment accumulated Depreciation/ amortisation |
Total accumulated depreciation/ amortisation |
Net assets |
| Tangible Assets: | 12,717,307 | (379,887) 12,337,420 | (6,453,995) | 26,686 | (6,427,309) | 5,910,111 | |
| Land and natural resources | 284,633 | (14,344) | 270,289 | (2,040) | 23 | (2,017) | 268,272 |
| Buildings and other constructions | 935,903 | (14,803) | 921,100 | (694,765) | 6,019 | (688,746) | 232,354 |
| Machinery and equipment | 8,097,252 | (22,807) | 8,074,445 | (5,330,303) | 17,570 | (5,312,733) | 2,761,712 |
| Transport equipment | 29,867 | - | 29,867 | (27,528) | - | (27,528) | 2,339 |
| Tools and utensils | 4,648 | (61) | 4,587 | (4,193) | 62 | (4,131) | 456 |
| Administrative equipment | 177,786 | (1,185) | 176,601 | (168,141) | 1,136 | (167,005) | 9,596 |
| Reusable containers | 160,244 | (1) | 160,243 | (144,973) | 1 | (144,972) | 15,271 |
| Other tangible assets | 91,589 | (2,395) | 89,194 | (82,052) | 1,875 | (80,177) | 9,017 |
| Tangible assets in progress | 2,935,378 | (324,291) | 2,611,087 | - | - | - | 2,611,087 |
| Advances to suppliers of tangible assets | 7 | - | 7 | - | - | - | 7 |
| Intangible assets | 670,024 | (57,202) | 612,822 | (348,068) | 2,797 | (345,271) | 267,551 |
| Research and development costs | 285 | (5) | 280 | (285) | 5 | (280) | - |
| Industrial property and other rights | 607,253 | (46,071) | 561,182 | (336,401) | 2,561 | (333,840) | 227,342 |
| Reconversion of consumption to natural gas | 551 | - | 551 | (447) | - | (447) | 104 |
| Goodwill | 19,668 | (7,810) | 11,858 | (10,437) | 231 | (10,206) | 1,652 |
| Other intangible Assets | 498 | - | 498 | (498) | - | (498) | - |
| Intangible assets in progress | 41,769 | (3,316) | 38,453 | - | - | - | 38,453 |
Movements in tangible and intangible assets at 30 September 2017 are as follows:
| unit: €k | |||||||
|---|---|---|---|---|---|---|---|
| September 2017 | Gross acquisition cost |
Impairments | Total gross assets |
Gross accumulated Depreciation/ amortisation |
Impairment accumulated Depreciation/ amortisation |
Total accumulated depreciation/ amortisation |
Net assets |
| Tangible Assets: | |||||||
| Opening balance | 12,717,307 | (379,887) 12,337,420 | (6,453,995) | 26,686 | (6,427,309) | 5,910,111 | |
| Additions | 639,270 | (43,218) | 596,052 | - | - | - | 596,052 |
| Depreciation | - | - | - | (547,558) | 18,773 | (528,785) | (528,785) |
| Write-offs/Disposals | (9,826) | 3,022 | (6,804) | 6,452 | - 6,452 |
(352) | |
| Adjustments | 124 | - | 124 | 92 | - | 92 | 216 |
| Transfers | (14,284) | 11,965 | (2,319) | 5 | - | 5 | (2,314) |
| Transfer assets held for sale | - | - | - | - | - | - | - |
| Exchange differences | (520,226) | 32,476 | (487,750) | 171,277 | - | 171,277 | (316,473) |
| Changes in consolidation perimeter | - | - | - | - | - | - - |
|
| Closing balance | 12,812,365 | (375,642) 12,436,723 | (6,823,727) | 45,459 | (6,778,268) | 5,658,455 | |
| Intangible Assets: | |||||||
| Opening balance | 670,024 | (57,202) | 612,822 | (348,068) | 2,797 | (345,271) | 267,551 |
| Additions | 13,015 | - | 13,015 | - | - | - | 13,015 |
| Amortisation | - | - | - | (21,230) | - | (21,230) | (21,230) |
| Write-offs/Disposals | (1,550) | 46 | (1,504) | 1,382 | - | 1,382 | (122) |
| Adjustments | - | - | - | - | - | - | - |
| Transfers | 2,359 | (39) | 2,320 | (5) | - | (5) | 2,315 |
| Transfer assets held for sale | - | - | - | - | - | - | - |
| Exchange differences | (9,607) | 4,177 | (5,430) | 389 | - | 389 | (5,041) |
| Changes in consolidation perimeter | - | - | - | - | - | - | - |
| Closing balance | 674,241 | (53,018) | 621,223 | (367,532) | 2,797 | (364,735) | 256,488 |
The additions in the period ended 30 September 2017 include capitalized interest in the amount of €71,897 k (Note 8).
Movements in tangible and intangible assets at 31 December 2016 are as follows:
| unit: €k | |||||||
|---|---|---|---|---|---|---|---|
| December 2016 | Gross acquisition cost |
Impairments | Total gross assets |
Gross accumulated Depreciation/ amortisation |
Impairment accumulated Depreciation/ amortisation |
Total accumulated depreciation/ amortisation |
Net assets |
| Tangible Assets: | |||||||
| Opening balance | 11,467,567 | (289,024) 11,178,543 | (5,987,570) | 24,751 | (5,962,819) | 5,215,724 | |
| Additions | 1,106,434 | (199,709) | 906,725 | - | - | - | 906,725 |
| Depreciation | - | - | - | (572,286) | 2,325 | (569,961) | (569,961) |
| Write-offs/Disposals | (234,206) | 124,092 | (110,114) | 96,761 | (390) | 96,371 | (13,743) |
| Adjustments | (134,723) | - | (134,723) | 87,161 | - | 87,161 | (47,562) |
| Transfers | 3,679 | - | 3,679 | - | - | - | 3,679 |
| Transfer assets held for sale | (6,854) | - | (6,854) | 4,713 | - | 4,713 | (2,141) |
| Exchange differences | 516,348 | (15,246) | 501,102 | (83,165) | - | (83,165) | 417,937 |
| Changes in consolidation perimeter | (938) | - | (938) | 391 | - | 391 | (547) |
| Closing balance | 12,717,307 | (379,887) 12,337,420 | (6,453,995) | 26,686 | (6,427,309) | 5,910,111 | |
| Intangible Assets: | |||||||
| Opening balance | 2,398,528 | (62,007) | 2,336,521 | (936,341) | 2,797 | (933,544) | 1,402,977 |
| Additions | 40,008 | (1,131) | 38,877 | - | - | - | 38,877 |
| Amortisation | - | - | - | (64,057) | - | (64,057) | (64,057) |
| Write-offs/Disposals | (11,250) | 7,435 | (3,815) | 1,996 | - | 1,996 | (1,819) |
| Adjustments | - | - | - | (68) | - | (68) | (68) |
| Transfers | (3,679) | - | (3,679) | - | - | - | (3,679) |
| Transfer assets held for sale | (684) | - | (684) | 495 | - | 495 | (189) |
| Exchange differences | 7,676 | (1,499) | 6,177 | (365) | - | (365) | 5,812 |
| Changes in consolidation perimeter | (1,760,575) | - | (1,760,575) | 650,272 | - | 650,272 (1,110,303) | |
| Closing balance | 670,024 | (57,202) | 612,822 | (348,068) | 2,797 | (345,271) | 267,551 |
The increases noted in tangible and intangible assets captions, amounting to €652,285 k, mainly include:
In the period ended 30 September 2017 were sold and written-off tangible and intangible assets in the net amount of €550 k including mainly the amount of €510 k related to write-offs related to the Retail Business Unit, due to improvements in stations, convenience stores, expansion activities and development of information systems, the majority of which were fully amortised.
In the period ended 30 September 2017, the amount of € 380,404 k, net of tangible and intangible impairments presented the following movement:
| unit: €k | |||||
|---|---|---|---|---|---|
| Initial | Increase / | Ending | |||
| balance | Decrease | Utilisation Adjustments | balance | ||
| 407,606 | 24,445 | (3,068) | (48,579) | 380,404 | |
| Tangible Assets | 353,201 | 24,445 | (3,022) | (44,441) | 330,183 |
| Gross amount | 379,887 | 43,218 | (3,022) | (44,441) | 375,642 |
| Depreciation | (26,686) | (18,773) | - | - | (45,459) |
| Intangible Assets | 54,405 | - | (46) | (4,138) | 50,221 |
| Gross amount | 57,202 | - | (46) | (4,138) | 53,018 |
| Amortisation | (2,797) | - | - | - | (2,797) |
The amount of € 380,404 k in the period ended 30 September 2017 consists essentially of:
The net increases of €24,445 k essentially relate to the impairment of the Peniche exploration blocks offshore Portugal in the amount of €21,440 k.
The utilisation in the amount of €3,068 k corresponds essentially to blocks in Brazil in the amount of €2,819 k.
Adjustments mainly relate to the revaluation of foreign currency balances against the Euro of subsidiaries denominated in foreign currency.
Amortisation, depreciation and impairment losses for the period ended 30 September 2017, 2016 and for the year ended 31 December 2016 are as follows:
| unit: €k | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| September 2017 | September 2016 | December 2016 | |||||||
| Tangible | Intangible | Total | Tangible Intangible | Total | Tangible Intangible | Total | |||
| Amortisation, depreciation and impairments (Note 6) | 572,003 | 21,230 593,233 | 521,236 | 53,989 575,225 | 769,670 | 65,188 834,858 | |||
| Amortisation / Depreciation for the period | 547,558 | 21,230 | 568,788 | 409,094 | 22,069 | 431,163 | 572,286 | 29,742 | 599,703 |
| Amortisation for the year - Service Concession | |||||||||
| Arrangements | - | - | - | - | 30,916 | 30,916 | - | 34,315 | 34,315 |
| Impairments - Gross amount | 43,218 | - | 43,218 | 115,734 | 1,004 | 116,738 | 199,709 | 1,131 | 200,840 |
| Impairments - Amortisation/Depreciation | (18,773) | - (18,773) | (3,592) | - | (3,592) | (2,325) | - | (2,325) |
The split of tangible and intangible assets in progress (including advances to suppliers on tangible and intangible assets net of impairment losses) in the period ended 30 September 2017 and in the year ended 31 December 2016 is as follows:
| unit: €k | |||||||
|---|---|---|---|---|---|---|---|
| September 2017 | December 2016 | ||||||
| Captions | Assets in progress |
Impairments Net amount | Assets in progress |
Impairments Net amount | |||
| Assets in progress | 2,765,387 | (302,076) | 2,463,311 | 2,977,154 | (327,607) | 2,649,547 | |
| Exploration of oil in Brazil | 1,314,529 | (24,388) | 1,290,141 | 1,567,863 | (29,897) | 1,537,966 | |
| Exploration of oil in Angola | 851,183 | (205,788) | 645,395 | 834,593 | (230,338) | 604,255 | |
| Exploration in Mozambique | 306,338 | (6,581) | 299,757 | 315,122 | (7,365) | 307,757 | |
| Other projects | 293,337 | (65,319) | 228,018 | 259,576 | (60,007) | 199,569 |
As of 30 September 2017 and 31 December 2016 the amounts to be recognised as government grants in future years amount to €7,011 k and €7,492 k, respectively (Note 24)
During the periods ended 30 September 2017 and 30 September 2016 government grants of €711 k and €7,422 k, respectively, were recognised in the income statement (Note 5).
The non-current and current caption "Other receivables" as of 30 September 2017 and 31 December 2016 is detailed as follows:
| unit: €k | |||||
|---|---|---|---|---|---|
| September 2017 | December 2016 | ||||
| Captions | Note | Current | Non-current | Current | Non-current |
| 1,085,011 | 241,895 | 1,165,817 | 245,535 | ||
| 1,093,250 | 244,648 | 1,174,172 | 248,288 | ||
| State and Other Public Entities: | 33,009 | 18,390 | 78,076 | ‐ | |
| Value Added Tax - Reimbursement requested | 4,006 | ‐ | 4,376 | ‐ | |
| "ISP" - Tax on Oil Products | 193 | ‐ | 237 | ‐ | |
| Social Security | 122 | ‐ | 28 | ‐ | |
| Others | 28,688 | 18,390 | 73,435 | ‐ | |
| Other receivables | 225,214 | ‐ | 192,123 | ‐ | |
| Non operated blocks | 111,399 | ‐ | 143,663 | ‐ | |
| Underlifting | 94,687 | ‐ | 19,333 | ‐ | |
| Suppliers debtor balances | 6,342 | ‐ | 16,619 | ‐ | |
| Operated blocks | 5,543 | ‐ | 5,459 | ‐ | |
| Advances to suppliers | 7,243 | ‐ | 7,024 | ‐ | |
| Advances to tangible and intangible suppliers | ‐ | ‐ | 25 | ‐ | |
| Related Parties | 521,717 | 11,851 | 614,672 | 38,375 | |
| Dividends (Note 4.5) | 4.5 | 3,889 | ‐ | ‐ | ‐ |
| Loans granted to Sinopec Group | 511,676 | ‐ | 610,003 | ‐ | |
| Loans to associates, joint ventures and other related parties | ‐ | 11,851 | ‐ | 38,375 | |
| Other receivables - associates, joint ventures and other | |||||
| related parties | 6,152 | ‐ | 4,669 | ‐ | |
| Other accounts receivables | 70,444 | 35,343 | 62,438 | 35,844 | |
| Means of payment | 6,566 | ‐ | 6,618 | ‐ | |
| Personnel | 2,148 | ‐ | 1,797 | ‐ | |
| Guarantees | 1,631 | 8,663 | 1,285 | 11,663 | |
| "ISP" - Tax on Oil Products - Congeners credit | 1,642 | ‐ | 685 | ‐ | |
| Loans to costumers | 660 | 671 | 531 | 839 | |
| Subsoil levies | 442 | ‐ | 182 | ‐ | |
| Investment subsidies | 1 | ‐ | 1 | ‐ | |
| Loans granted | ‐ | 4,354 | ‐ | 40 | |
| Other receivables | 57,354 | 21,655 | 51,339 | 23,302 | |
| Accrued income: | 173,401 | 61,739 | 163,098 | 62,415 | |
| Sales and services rendered not yet invoiced Natural Gas | 50,473 | ‐ | 56,582 | ‐ | |
| Sales and services rendered not yet invoiced Electricity | 52,013 | ‐ | 45,070 | ‐ | |
| Sales and services rendered not yet invoiced | 22,833 | ‐ | 21,672 | ‐ | |
| Adjustment to tariff deviation - "pass through" - ERSE | 19,616 | ‐ | 21,006 | ‐ | |
| regulation | |||||
| Accrued management and structure costs | 2,253 | ‐ | 3,019 | ‐ | |
| Adjustment to tariff deviation - Regulated revenue - ERSE | 2,123 | 77 | 1,682 | 776 | |
| regulation | |||||
| Commercial discount on purchases | 432 | ‐ | 1,042 | ‐ | |
| Compensation for the uniform tariff | 370 | ‐ | 882 | ‐ | |
| Sale of finished goods to be invoiced by the service stations | 857 | ‐ | 820 | ‐ | |
| Accrued interest | 546 | ‐ | 360 | ‐ | |
| Adjustment to tariff deviation - Energy tariff - ERSE regulation | ‐ | 61,639 | ‐ | 61,639 | |
| Other accrued income | 21,885 | 23 | 10,963 | ‐ | |
| Deferred charges: | 69,465 | 117,325 | 63,765 | 111,654 | |
| Energy sector extraordinary contribution | 26,784 | 91,985 | 21,740 | 85,923 | |
| Catalyser charges | 9,752 | ‐ | 13,983 | ‐ | |
| Deferred charges - external supplies and services | 5,965 | ‐ | 6,025 | ‐ | |
| Prepaid rent | 3,548 | ‐ | 4,942 | ‐ | |
| Prepaid rent relating to service stations concession contracts | 2,995 | 24,550 | 2,928 | 25,277 | |
| Interest and other financial costs | 1,273 | ‐ | 1,978 | ‐ | |
| Prepaid insurance | 12,267 | ‐ | 1,044 | ‐ | |
| Retirement benefits | 23 | ‐ | 281 | ‐ | 271 |
| Other deferred costs | 6,881 | 509 | 11,125 | 183 | |
| Impairment of other receivables | (8,239) | (2,753) | (8,355) | (2,753) | |
The movement occurred in the caption "Impairment of other receivables" for the period ended 30 September 2017 and the year ended 31 December 2016 was as follows:
| unit: €k | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Other receivables | Initial balance |
Increases | Decreases | Utilisation | Transfers | Adjustments | Changes in the consolidation perimeter |
Assets held for sale |
Ending balance |
| September 2017 | 11,108 | 2,389 | (3,115) | (1,714) | 2,472 | (148) | - | - | 10,992 |
| Other receivables - Current | 8,355 | 2,389 | (3,115) | (1,714) | 2,472 | (148) | - | - | 8,239 |
| Other receivables - Non-Current | 2,753 | - | - | - | - | - | - | - | 2,753 |
| September 2016 | 10,849 | 7 | (3) | - | - | 30 | - | (3) | 10,880 |
| Other receivables - Current | 8,096 | 7 | (3) | - | - | 30 | - | (3) | 8,127 |
| Other receivables - Non-Current | 2,753 | - | - | - | - | - | - | - | 2,753 |
| December 2016 | 10,849 | 306 | (37) | (104) | - | 97 | (3) | - | 11,108 |
| Other receivables - Current | 8,096 | 306 | (37) | (104) | - | 97 | (3) | - | 8,355 |
| Other receivables - Non-Current | 2,753 | - | - | - | - | - | - | - | 2,753 |
The increase and decrease in the caption "Impairment of other receivables" in the net amount of €(726) k is included in the caption "Provisions and impairment losses on receivables" (Note 6).
The caption "Loans granted" includes the amount of €511,676 k (US\$604,085 k) relating to a loan granted by the Group to Tip Top Energy, SARL (Company from Sinopec Group) on 28 March 2012, renewable every three months until September 2017, remunerated at a three-month LIBOR interest rate plus a spread and registered as a current asset. In the period ended 30 September 2017, interest related to loans granted related to related companies amounted to €5,503 k.
The movement in the Loans granted to Tip Top Energy, SARL, since the execution of the agreement up to the period ended 30 September 2017 is as follows:
| USD Exchange rate 30/09/2017 | (€ k) | ||
|---|---|---|---|
| Other receivables | 604,084,929 | 1.1806 | 511,676 |
| Loan 28/03/2012 | 1,228,626,253 | 1.1806 | 1,040,680 |
| Capitalised interests | 75,479,139 | 1.1806 | 63,933 |
| Interest repayment | (61,012,963) | 1.1806 | (51,680) |
| Partial repayments | (639,007,500) | 1.1806 | (541,257) |
The amount of €94,687 k recorded under the caption "Other receivables - Underlifting" represents the amounts to be received by the Group for the lifting of barrels of crude oil below the production quota (underlifting) and is valued at the lower of the market price on the date of sale and the market price on 30 September 2017.
The amount of €111,399 k presented in the caption "Other receivable – Non-operated Blocks", includes the amount of €66,372 k related to carry from public participation interests, referring to amounts receivable from public partners during the exploration period. Farm-in contracts agreed with partners consider that, during the exploration period, the Group is responsible for investment through cash calls and requested by the operator to the partner up to their participation limit.
The caption "Means of payment" amounting to €6,566 k refers to amounts receivable for sales made with Visa/debit cards, which as of 30 September 2017 were pending receipt.
The amount of €6,152 k recorded in the current and non-current caption "Other receivables– associates, joint ventures, affiliates and related entities" refers to amounts receivable from non-consolidated companies.
The caption "Guarantees" amounting to €10,294 k includes the non-current balance of €8,663 k from payments on account and negotiated guarantees to support transactions and operations in the Spanish and French electricity markets.
The amount of €6,342 k recognised in the caption "Suppliers debtor balances" are mainly related to credit notes issued by suppliers and to be received in the following periods.
The caption "Accrued income - unbilled sales of natural gas", in the amount of €50,473 k, essentially refers to the billing of natural gas consumption in September to be issued to customers in October.
The caption "Accrued income - unbilled sales of electricity", in the amount of €52,013 k, essentially refers to the billing of electricity consumption in September to be issued to customers in October.
The caption "Accrued income - sale of finished goods to be invoiced by the service stations" amounting to €857 k relates to consumptions up until 30 September 2017 through the Galp Frota loyalty card scheme and which will be invoiced in the following months.
Expenses recorded in deferred costs amounting to €27,545 k, relate to prepayments of rents regarding service station leases and are registered as a cost over the respective concession period, which varies between 17 and 32 years.
The amounts of other receivables that are overdue but for which no impairment has been recognised correspond to credits which have payment agreements, are covered by credit insurance or for which there is an expectation of partial or total settlement.
Galp holds collateral guarantees on receivables, namely bank guarantees and security deposits, which as of 30 September 2017, amount to approximately €104,224 k.
The caption "Trade receivables" as of 30 September 2017 and 31 December 2016 includes the following detail:
| unit: €k | ||||
|---|---|---|---|---|
| September 2017 | December 2016 | |||
| Captions | Current | Non Current |
Current | Non Current |
| 1,013,672 | 505 | 1,041,070 | 1,081 | |
| Trade receivables | 1,210,062 | 505 | 1,224,047 | 1,081 |
| Trade receivables - current accounts | 1,006,000 | 505 | 1,034,498 | 1,081 |
| Trade receivables - doubtful accounts | 203,297 | - | 187,818 | - |
| Trade receivables - notes receivable | 765 | - | 1,731 | - |
| Impairment on trade receivables | (196,390) | - | (182,977) | - |
The non-current debt included in the caption "Trade receivables - current accounts", amounting to €505 k and €1,081 k for the period of nine months ended 30 September 2017 and the year ended 31 December 2016, respectively, relates to debts payment agreements from customers with maturities over one year.
The movements in the caption "Impairment of trade receivables" for the periods ended 30 September 2017 and 2016 and for the year ended 31 December 2016 were as follows:
| unit: €k | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Trade receivables impairment |
Initial balance |
Increases | Decreases | Utilisation | Transfers | Adjustments | Assets held for sale |
Changes in consolidation perimeter |
Ending balance |
| September 2017 | 182,977 | 16,893 | (1,172) | (21) | (2,472) | 185 | - | - | 196,390 |
| September 2016 | 199,428 | 22,524 | (4,315) | (312) | - | (724) | (1,147) | - | 215,454 |
| December 2016 | 199,428 | 46,988 | (26,050) | (35,538) | - | (541) | (142) | (1,168) | 182,977 |
Increase and decrease in trade receivables impairment in the net amount of €15,721 k was recognised in the caption "Provisions and impairment losses on receivables" (Note 6).
The amounts of Trade receivables that are overdue but for which no impairment has been recognised correspond to credits which have payment agreement, are covered by credit insurance or for which there is an expectation of partial or total settlement.
The average day's receivable of Galp not overdue trade receivables balance is lower than 30 days.
Inventories as of 30 September 2017 and 31 December 2016 are detailed as follows:
| unit: €k | ||
|---|---|---|
| September 2017 | December 2016 | |
| Captions | 914,942 | 868,924 |
| Raw, subsidiary and consumable materials: | 320,322 | 250,077 |
| 332,650 | 261,778 | |
| Crude oil | 205,825 | 142,111 |
| Other raw materials | 79,313 | 60,260 |
| Raw material in transit | 47,512 | 59,407 |
| Impairment on raw, subsidiary and consumable materials | (12,328) | (11,701) |
| Finished and semi-finished products: | 367,311 | 407,655 |
| 368,067 | 407,687 | |
| Finished products | 147,956 | 209,141 |
| Semi-finished products | 215,866 | 195,879 |
| Finished products in transit | 4,245 | 2,667 |
| Impairment on finished and semi-finished products | (756) | (32) |
| Work in progress | 216 | 43 |
| Work in progress | 216 | 43 |
| Goods | 227,090 | 211,149 |
| 228,399 | 212,596 | |
| Goods | 228,312 | 212,342 |
| Goods in transit | 87 | 254 |
| Impairment on goods | (1,309) | (1,447) |
| Advance payments for future purchases | 3 | ‐ |
The caption "Goods" mainly relates to natural gas in pipelines and crude oil derivative products of the subsidiaries headquartered in Spain and Africa.
As of 30 September 2017 and 31 December 2016, the Group's liability to competitors in relation to strategic reserves, which are satisfied by sales in advance, amounted to €12,177 k and €34,644 k respectively (Note 24).
The subsidiary Petróleos de Portugal – Petrogal, SA has a contract with the national entity for the fuel market ("ENMC") for the storage and exchange of crude oil and for the storage of refined products, for the national strategic reserve. The ENMC's crude oil and refined products are stored in Petrogal's installations, in such a way that allows ENMC to audit them whenever it so wishes, in terms of quantity and quality. In accordance with the contract, Petrogal must, when so required by ENMC, exchange the stored crude oil for refined products, receiving in exchange an amount representing the refining margin as of the date of exchange. Crude oil and refined products stored in the installations of Petróleos de Portugal – Petrogal, SA under this contract are not reflected in the Group financial statements.
The movements in Inventories impairment captions for the periods ended 30 September 2017 and 2016 and in the year ended December 31, 2016 were as follows:
| unit: €k | ||||||||
|---|---|---|---|---|---|---|---|---|
| Captions | Initial balance |
Increases Decreases Utilisation Adjustments | Assets held for sale |
Changes in consolidatio n perimeter |
Ending balance |
|||
| September 2017 | 13,180 | 1,461 | (179) | (34) | (35) | - | - | 14,393 |
| Impairment on raw, subsidiary and consumable materials | 11,701 | 710 | (83) | - | - | - | - | 12,328 |
| Impairment on finished and semi-finished products | 32 | 751 | - | (2) | (25) | - | - | 756 |
| Impairment on goods | 1,447 | - | (96) | (32) | (10) | - | - | 1,309 |
| September 2016 | 29,249 | 97 | (16,043) | (63) | 133 | - | (155) | 13,218 |
| Impairment on raw, subsidiary and consumable materials | 11,639 | 42 | (1,235) | - | - | - | (155) | 10,291 |
| Impairment on finished and semi-finished products | 3,677 | 2 | (2,207) | - | (50) | - | - | 1,422 |
| Impairment on goods | 13,933 | 53 | (12,601) | (63) | 183 | - | - | 1,505 |
| December 2016 | 29,249 | 1,245 | (17,265) | (63) | 169 | (155) | - | 13,180 |
| Impairment on raw, subsidiary and consumable materials | 11,639 | 412 | (195) | - | - | (155) | - | 11,701 |
| Impairment on finished and semi-finished products | 3,677 | 641 | (4,254) | - | (32) | - | - | 32 |
| Impairment on goods | 13,933 | 192 | (12,816) | (63) | 201 | - | - | 1,447 |
The net balance of increases and decreases, amounting to €1,282 k was recorded against the caption "Cost of sales - Impairment in inventories" (Note 6) in the income statement. This decrease is mainly related to the evolution of market prices.
Other financial investments as at 30 September 2017 and 31 December 2016 are detailed as follows:
| unit: €k | |||||
|---|---|---|---|---|---|
| September 2017 December 2016 |
|||||
| Captions | Current | Non-Current | Current | Non-Current | |
| Outros Investimentos Financeiros | 27,873 | 32,315 | 18,953 | 26,402 | |
| Financial derivatives at fair value through profit and loss (Note 27) |
20,744 | 10,747 | 18,953 | 2,246 | |
| Swaps and Options over Commodities | 15,503 | 10,747 | 18,922 | 2,246 | |
| Futures over Commodities | 4,884 | ‐ | ‐ | ‐ | |
| Currency swaps | 357 | ‐ | 31 | ‐ | |
| Other Financial Assets | 7,129 | 21,568 ‐ | ‐ | 24,156 | |
| Futures with physical delivery of Natural Gas | 7,129 | ‐ | ‐ | ‐ | |
| Others | ‐ | 21,568 | ‐ | 24,156 |
As at 30 September 2017 and 31 December 2016, the derivative financial instruments are valued at their fair value on those dates (Note 27).
For the periods ended 30 September 2017, 31 December 2016 and 30 September 2016 the caption "Cash and cash equivalents" is detailed as follows:
| unit: €k | |||
|---|---|---|---|
| Captions | September 2017 |
December 2016 | September 2016 |
| Cash and cash equivalents in the consolidated statement of cash flows |
746,378 | 923,243 | 1,041,198 |
| Cash and cash equivalents | 779,980 | 1,033,498 | 1,178,671 |
| Cash | 7,112 | 5,066 | 4,618 |
| Cash Deposits | 299,422 | 218,564 | 422,060 |
| Term deposits | 46,760 | 33,427 | 4,361 |
| Other negotiable securities | 74,170 | 68,604 | 101,367 |
| Other treasury investments | 352,516 | 707,837 | 646,265 |
| Bank overdrafts | (33,602) | (110,255) | (137,473) |
| Bank overdrafts (Note 22) | (33,602) | (110,255) | (137,473) |
For the periods ended 30 September 2017, 31 December 2016 and 30 September 2016, the caption "Other negotiable securities" presented the following detail:
| unit: €k | |||
|---|---|---|---|
| Captions | September 2017 |
December 2016 |
September 2016 |
| Other negotiable securities | 74,170 | 68,604 | 101,367 |
| High liquidity Futures | ‐ (295) ‐ |
4,001 | 5,715 |
| Brent Futures | (295) | 9 | (266) |
| Electricity Futures | 3,407 | 4,189 | |
| Co2 Futures | 585 | 1,792 | |
| Other securities | 74,465 | 64,603 | 95,652 |
| Futures with physical delivery of Natural Gas |
5,804 | 1,164 | 1,145 |
| Bank deposits certificates | 68,658 | 63,436 | 94,504 |
| Shares | 3 | 3 | 3 |
These forwards are recorded in this caption due to their high liquidity and reduced risk of loss of value (Note 27).
The caption "Other treasury investments" includes investments with maturities of up to three months, in respect of the following Group companies:
| unit: €k | |||
|---|---|---|---|
| Companies | September 2017 |
December 2016 | September 2016 |
| Other treasury investments | 352,516 | 707,837 | 646,265 |
| Galp Energia E&P, B.V. | 255,507 | 572,589 | 537,814 |
| Galp Sinopec Brazil Services B.V. | 67,762 | 92,970 | 94,078 |
| Petrogal Brasil, S.A. | 18,805 | 11,304 | 3,521 |
| CLCM - Companhia Logística de Combustíveis da Madeira, S.A. |
3,850 | 4,000 | 4,000 |
| Sempre a Postos - Produtos Alimentares e Utilidades, Lda. |
3,350 | 4,000 | 4,000 |
| Galp Energia Overseas Block 14 B.V. - Sucursal de Angola |
1,898 | - | - |
| Galp Energia Brasil S.A. | 1,308 | 601 | 1,907 |
| Galp Exploração Serviços do Brasil, Lda. | 36 | 364 | 945 |
| Petróleos de Portugal - Petrogal, S.A. | - | 20,586 | - |
| Galp Energia España, S.A. | - | 1,423 | - |
During 2017, no restrictions or constraints, were identified besides those that result from the law itself, regarding the use or distribution of funds presented as Cash and cash equivalents, in its various geographies.
The share capital of Galp Energia S.G.P.S., S.A. is comprised of 829,250,635 shares, with nominal value of 1 Euro each and fully subscribed. Of these, 771,171,121, (93% of the share capital), are listed on the Euronext Lisbon stock exchange. The remaining 58,079,514 shares, representing some 7% of the share capital, are indirectly held by the Portuguese State through Parpública – Participações Públicas, SGPS, S.A. (Parpública) and are not listed.
The qualifying holdings in the share capital of Galp are calculated in accordance with article 16 and 20 of the Portuguese Securities Code. In accordance with these articles, shareholders have to notify the Company whenever their participations reach, exceed or are reduced in relation to certain limits. These limits are 2%, 5%, 10%, 15%, 20%, 25%, 1/3, 50%, 2/3 and 90% of the voting rights.
The Company's shareholding structure as of 30 September 2017 and 31 December 2016 was as follows:
| Number of shares | % of Capital | % of Voting rights | |
|---|---|---|---|
| Total | 829,250,635 | 100% | - |
| Amorim Energia,BV | 276,472,161 | 33.34% | 33.34% |
| Parpública - Participações Públicas, SGPS, S.A. | 62,021,340 | 7.48% | 7.48% |
| Free float | 490,757,134 | 59.18% | 59.18% |
| Number of shares | % of Capital | % of Voting rights | |
|---|---|---|---|
| Total | 829,250,635 | 100% | - |
| Amorim Energia, B.V. | 276,472,161 | 33.34% | 33.34% |
| Parpública – Participações Públicas, SGPS, S.A. | 58,079,514 | 7.00% | 7.00% |
| Free-float | 494,698,960 | 59.66% | 59.66% |
As of 30 September 2017, 31 December 2016 and 30 September 2016 the captions "Translation reserves", "Hedging reserves" and "Other reserves" are detailed as follows:
| unit: €k | ||||
|---|---|---|---|---|
| Captions | Notes | September 2017 |
December 2016 |
September 2016 |
| Reserves | 2,633,675 | 3,095,103 | 2,808,969 | |
| Translation reserves: | 20.1 | (60,845) | 403,845 | 127,299 |
| Reserves - financial allocations ("quasi capital") | 20.1 | (143,151) | (148,711) | (122,255) |
| Reserves - financial allocations ("quasi capital") | 20.1 | (234,651) | (243,076) | (202,990) |
| Reserves - Tax on financial allocations ("quasi capital") | 20.1 and 9.3 | 91,500 | 94,365 | 80,735 |
| Reserves - Translation of financial statements | 20.1 | 79,862 | 547,366 | 245,788 |
| Reserves - Goodwill currency update (Note 11) | 11 | 2,444 | 5,190 | 3,766 |
| Hedging reserves: | 20.2 | 7,166 | 3,904 | (2,623) |
| Reserves - financial derivatives | 20.2 and 27 | 9,254 | 5,254 | (3,020) |
| Reserves - Deferred tax on financial derivatives | 20.2 and 9.3 | (2,088) | (1,350) | 397 |
| Other reserves: | 27.3 | 2,687,354 | 2,687,354 | 2,684,293 |
| Legal reserves | 165,850 | 165,850 | 165,850 | |
| Free distribution reserves | 27,977 | 27,977 | 27,977 | |
| Special reserves | 20 | 20 | (443) | |
| Reserves - Capital increase in subsidiaries Petrogal Brasil, S.A. and Galp Sinopec Brazil Services B.V. |
2,493,088 | 2,493,088 | 2,493,088 | |
| Reserves - Increase of 10.7532% in 2012 and 0.3438% in 2013 in the participation in the share capital of the subsidiary Lusitaniagás - Companhia de Gas do Centro, S.A. |
‐ | ‐ | (2,027) | |
| Reserves - Increase of 33.05427% in 2015 in the participation in the share capital of the subsidiary Setgás - Sociedade de Produção e Distribuição de Gás, S.A. (Note 3) |
‐ | ‐ | (571) | |
| Reserves - Increase of 33.0541% in 2015 in the participation in the share capital of the subsidiary Setgás Comercialização, S.A. |
450 | 450 | 450 | |
| Reserves - Increase of 99% in the participation in the share capital of the subsidiary Enerfuel, S.A. |
(31) | (31) | (31) |
The caption "Translation reserve" reflects the exchange rate fluctuations:
i) €79,862 k relating to positive exchange differences resulting from the translation of financial statements in foreign currency to Euros
| unit: €k | ||||||
|---|---|---|---|---|---|---|
| Translation reserves Per currency |
Exchange rate as of 31 December |
Opening balance |
Variation | End balance |
Exchange rate as of 30 September 2017 |
|
| 2016 | ||||||
| Reserves - Translation reserves | 547,366 | -467,504 | 79,862 | |||
| Gambian Dalasi | 44.1 | (549) | 549 | ‐ | 51.95 | |
| United States Dollars | 1.054 | 709,568 | (416,054) | 293,514 | 1.181 | |
| Cape Vert Escudos | 110.265 | (69) | ‐ | (69) | 110.265 | |
| Guinea Bissau CFA Francs | 655.957 | (200) | ‐ | (200) | 655.957 | |
| Angolan Kwanza | 184.475 | (8,347) | 1,444 | (6,903) | 184.495 | |
| Swaziland Lilangeni | 14.424 | (173) | (995) | (1,168) | 16.001 | |
| Mozambican Meticais | 74.94 | (21,458) | 1,240 | (20,218) | 71.59 | |
| Brasilian Reais | 3.431 | (131,477) | (53,652) | (185,129) | 3.764 | |
| Marroccan Dirham | 10.613 | 71 | (36) | 35 | 11.089 |
Hedging reserves reflects changes that have occurred in financial derivatives on commodities (e.g. electricity) from Galp Power and interest rates of joint ventures and associates that are contracted to hedge the price variation and the changes in interest rate on loans (cash flow hedge) and their respective deferred taxes.
In the period ended 30 September 2017, the amount of €9,254 k (Note 27) is related with fair value of financial derivatives – cash flow hedges and €2,088 k relates to the respective tax impact, and presents the following detail:
| unit: €k | |||||
|---|---|---|---|---|---|
| September | December | September | Changes in the period | ||
| Hedging reserves | 2017 2016 |
2016 | (September 2017- December 2016) |
(September 2016- December 2015) |
|
| Hedging reserves | 7,166 | 3,904 | (2,623) | 3,262 | (957) |
| Reserves - financial derivatives (Note 27) | 9,254 | 5,254 | (3,020) | 4,000 | (1,150) |
| Group companies | 9,962 | 6,224 | (1,766) | 3,738 | (637) |
| Financial investments in associates and joint ventures | (1,589) | (970) | (1,254) | (619) | (513) |
| Hedging reserve, arising from the sale of the Âncora Wind - Energia Eólica, S.A., transferred to the Retained earnings Caption (note 4.1 a)) |
881 | ‐ | ‐ | 881 | ‐ |
| Reserves - Deferred tax on financial derivatives | (2,088) | (1,350) | 397 | (738) | 193 |
| Group companies (Note 9) | (2,241) | (1,400) | 397 | (841) | 143 |
| Financial investments in associates and joint ventures | 153 | 50 | ‐ | 103 | 50 |
During the period ended 30 September 2017 no significant changes were noted in Other Reserves. For additional information refer to the consolidated financial statements as of 31 December 2016 and respective notes to the consolidated financial statements.
As of 30 September 2017, the caption "Non-controlling interests" included in equity refers to the following subsidiaries:
| September 2017 | (€ k) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| % N o n co ntro lling interest D ecember 2016 |
D ecember 2016 |
A ssigned dividends (b) |
P rio r year inco me |
T ranslatio n reserves (c) |
R etained earnings - actuarial gains and lo sses |
N et inco me fo r the perio d |
September 2017 |
% N o n co ntro llin g interest September 2017 |
N et dividends to o ther shareho lders (b) |
|||
| Non-controlling interests | 1,562,936 | (4,382) | (4) (158,348) | 1 | 56,556 1,456,759 | (9,386) | ||||||
| Galp Sinopec Brazil Services B.V. | 30.00% 1,309,700 | - | - (141,699) | - | 24,255 1,192,256 | 30.00% | - | |||||
| Petrogal Brasil, S.A. | 30.00% | 230,046 | - | - | (16,649) | - | 27,749 | 241,146 | 30.00% | (5,073) | ||
| Empresa Nacional de Combustíveis - Enacol, S.A.R.L |
51.71% | 19,353 | (2,342) | (3) | - | - | 2,471 | 19,479 | 51.71% | (2,342) | ||
| Petromar - Sociedade de Abastecimentos de Combustíveis, | Lda. 20.00% |
3,340 | (460) | - | - | - | 631 | 3,511 | 20.00% | (391) | ||
| Sempre a Postos - Produtos Alimentares e Utilidades, Lda. | 25.00% | 1,338 | (830) | - | - | - | 465 | 973 | 25.00% | (830) | ||
| Saaga - Sociedade Açoreana de Armazenagem de Gás, S.A. |
32.35% | 983 | (103) | (3) | - | 1 | 185 | 1,063 | 32.35% | (103) | ||
| Distribuição de Gás, | Petrogás Guiné Bissau - Importação, Lda. |
CLCM - Companhia Logística de Combustíveis da Madeira, Armazenagem e |
S.A. 25.00% (a) 35.00% |
797 (177) |
(647) - |
- 2 |
- - |
- - |
513 64 |
663 (111) |
25.00% 35.00% |
(647) - |
| Calor, S.A. | Carriço Cogeração - Sociedade de Geração de Electricidade e | (a) 35.00% |
(2,444) | - | - | - | - | 223 | (2,221) | 35.00% | - | |
| (a) | The subsidiaries Petrogás Guiné Bissau, Lda. and Carriço Cogeração, S.A. present negative equity. Accordingly, the Group only recognised accumulated losses in the proportion of the capital held in that subsidiaries, reason why the non-controlling interest's presents a debtor balance. |
|||||||||||
| (b) | Of the amount of €4,382 k of dividends attributed: i) €4,313 k were settled in the period ended 30 September 2017; and ii) €69 k were recorded in withholding tax. In addition the subsidiary Petrogal Brasil, S.A. paid €5,073 k related to the dividends attributed in the year ended 31 December 2016 to the minority shareholder Winland International Petroleum, SARL (W.I.P.). Thus, in the period ended 30 September 2017, dividends were paid in the amount of €9,386 k to minority shareholders (Note 30). |
|||||||||||
| (c) | i) | Changes in non-controlling interests in the caption "Translation reserves" has the following detail: €141,699 k related to the negative exchange differences arising from the translation of financial statements of the subsidiary Galp Sinopec Brazil Services B.V. in United States Dollars (US\$) to Euros (Eur); |
||||||||||
| ii) | €16,649 k related to the negative Exchange differences from the subsidiary Petrogal Brasil, S.A. of which: | |||||||||||
| |
€19,033 k are related to negative Exchange differences resulting from the translation of the financial statements of the subsidiary Petrogal Brasil, S.A. in Brazilian Reais (BRL) to Euros (EUR); €2,384 k related to positive exchange diferences resulting from the financial allocation of Galp Exploração e Produção Petrolífera, S.A., Petróleos de Portugal - Petrogal, S.A., Petrogal Brazil B.V., |
|||||||||||
| Galp Sinopec Brazil Services B.V. and Winland International Petroleum, SARL (W.I.P.), to Petrogal Brasil, S.A., in Euros and in United States Dollars, remunerated and not remunerated, and for which there is no intention of reimbursement, and as such are similar to share capital ("quasi capital"), thus being considered an integral part of the net investment in that foreign operational unit in accordance with IAS 21. |
(b) Of the amount of €4,382 k of dividends attributed: i) €4,313 k were settled in the period ended 30 September 2017; and ii) €69 k were recorded in withholding tax.
(c) Changes in non-controlling interests in the caption "Translation reserves" has the following detail:
Loans obtained as of 30 September 2017 and 31 December 2016 were as follows:
unit: €k
| September 2017 | December 2016 | |||
|---|---|---|---|---|
| Current | Non-current | Current | Non-current | |
| 708,601 | 2,037,784 | 325,163 | 2,577,529 | |
| 141,543 | 940,276 | 308,308 | 911,873 | |
| Bank loans: | 141,543 | 939,921 | 308,308 | 911,489 |
| Origination Fees | (738) | (530) | (1,134) | (1,260) |
| 142,281 | 940,451 | 309,442 | 912,749 | |
| Loans | 108,623 | 940,451 | 198,556 | 912,749 |
| Bank overdrafts (Note 18) | 33,602 | ‐ | 110,255 | ‐ |
| Discounted notes | 56 | ‐ | 631 | ‐ |
| Other loans obtained: | ‐ | 355 | ‐ | 384 |
| Origination Fees | ‐ | ‐ | ‐ | ‐ |
| ‐ | 355 | ‐ | 384 | |
| IAPMEI/SIDER | ‐ | 355 | ‐ | 384 |
| Bonds and Notes: | 567,058 | 1,097,508 | 16,855 | 1,665,656 |
| Origination Fees | (2,942) | (2,492) | (5,645) | (4,344) |
| 570,000 | 1,100,000 | 22,500 | 1,670,000 | |
| Bonds | 570,000 | 100,000 | 22,500 | 670,000 |
| Notes | ‐ | 1,000,000 | ‐ | 1,000,000 |
Current and non-current loans, excluding origination fees, bank overdrafts and discounted notes, have the following repayment plan as of 30 September 2017:
| unit: €k | |||
|---|---|---|---|
| Loans | |||
| Maturity | Total | Current | Non-Current |
| 2,719,429 | 678,623 | 2,040,806 | |
| 2017 | 51,623 | 51,623 | ‐ |
| 2018 | 628,665 | 627,000 | 1,665 |
| 2019 | 698,988 | ‐ | 698,988 |
| 2020 | 649,358 | ‐ | 649,358 |
| 2021 | 535,091 | ‐ | 535,091 |
| 2022 | 110,675 | ‐ | 110,675 |
| 2023 | 20,029 | ‐ | 20,029 |
| 2024 and subsequent years |
25,000 | ‐ | 25,000 |
As of 30 September 2017 and 31 December 2016, Loans obtained are expressed in the following currencies:
| September 2017 | December 2016 | ||||
|---|---|---|---|---|---|
| Currency | Total initial amount |
Due amount (€k) |
Total initial amount |
Due amount (€k) |
|
| 2,719,429 | 2,804,189 | ||||
| United States Dollars | USD | 100,000 | 84,703 | 126,000 | 59,767 |
| Euro | EUR | 2,976,414 | 2,634,726 | 3,580,353 | 2,744,422 |
The average interest rate of the loans, including costs associated with overdrafts, incurred by the Group, in 2017 and 2016, amounted to 3.45% and 3.52% respectively.
As of 30 September 2017, the Group has contracted commercial paper programs which are fully underwritten, amounting to €940,000 k, which are divided into €490,000 k medium- and long-term and €450,000 k short-term. Of this amount, the Group has used €490,000 k of the medium and long-term program
These instruments bear interest at the Euribor rate applicable for the respective period of issuance, plus variable spreads. The referred interest rates are applicable to the amount of each issuance and remain unchanged during the respective period of the issue.
As of 30 September 2017, the Group has contracted Revolving Credit Facilities, with an underwriting commitment totalling €384,703 k and with approximately 2 years of maturity. This amount was fully available as of 30 September 2017.
Detail of the main bank loans as of 30 September 2017:
| unit: €k | ||||
|---|---|---|---|---|
| Entity | Due amount | Interest rate | Maturity Reimbursement | |
| 234,703 | ||||
| UniCredit Bank Austria | 150,000 | Euribor 6M + spread | april 20 | april 20 |
| Banco Itaú | 84,703 | Libor 6M + spread | June 22 | June 22 |
Additionally, the Group has project finance loans amounting to €19,983 k, obtained by the company CLCM – Companhia Logística de Combustíveis da Madeira, S.A.
Detail of the loans obtained from the European Investment Bank (EIB) as of 30 September 2017:
| unit: €k | ||||
|---|---|---|---|---|
| Entity | Due amount | Interest rate | Maturity | Reimbursement |
| 304,389 | ||||
| EIB (Matosinhos cogeneration) | 50,000 | Fixed rate | October '17 | October '17 |
| EIB (Instalment A - Sines | September | Semi-annual instalments | ||
| cogeneration) | 15,826 | Fixed rate | '21 | beginning in March '10 |
| EIB (Instalment B - Sines | Semi-annual instalments | |||
| cogeneration) | 8,563 | Fixed rate | March '22 | beginning in September '10 |
| Revisable fixed | Semi-annual instalments | |||
| EIB (Instalment A - refinery upgrade) | 138,000 | rate | February '25 | beginning in August '12 |
| Semi-annual instalments | ||||
| EIB (Instalment B - refinery upgrade) | 92,000 | Fixed rate | February '25 | beginning in August '12 |
Loans contracted with the EIB, for the purpose of financing the cogeneration projects in the Sines and Matosinhos refineries and Instalment A for the upgrade project of the Sines and Matosinhos refineries, are guaranteed by Petróleos de Portugal - Petrogal, S.A..
The Galp group has bank loans contracted, which in some cases have covenants which, if triggered by banks, lead to early repayment (Note 33).
Detailed information for bonds as of 30 September 2017:
| Emission | Due amount | Interest rate | Maturity | Reimbursement |
|---|---|---|---|---|
| 670,000 | ||||
| Euribor 3M + | ||||
| GALP ENERGIA/2012-2018 FRN | 260,000 | spread | February '18 | February '18 |
| Euribor 3M + | ||||
| GALP ENERGIA/2013 - 2018 | 110,000 | Spread | March '18 | March '18 |
| Euribor 6M + | ||||
| GALP ENERGIA/2013-2018 €200 M. | 200,000 | spread | April '18 | April '18 |
| Euribor 6M + | ||||
| GALP ENERGIA/2012-2020 | 100,000 | spread | June '20 | June '20 |
Galp has established, as part of its financing plan, an EMTN Programme ("€5,000,000,000 Euro Medium Term Note Programme").
Detail by issuance, as of 30 September 2017:
| unit: €k | ||||
|---|---|---|---|---|
| Emission | Overdue | amount Interest rate | Maturity | Reimbursement |
| 1,000,000 | ||||
| Fixed rate | January | |||
| Galp 4.125% 01.2019 | 500,000 | 4.125% | 2019 | January 2019 |
| Fixed rate | January | |||
| Galp 3.000% 01.2021 | 500,000 | 3.000% | 2021 | January 2021 |
The fair value of the bonds was measured based on inputs observed in the market, therefore its classification in the fair value hierarchy is Level 2 (Note 34).
On 30 September 2017 and 31 December 2016, the net assets of the Petrogal and Sacor Maritima Pension Funds, valued at fair value, were as follows according to the reports submitted by the respective fund management companies:
| unit: €k | ||
|---|---|---|
| September 2017 | December 2016 | |
| Total | 275,973 | 282,755 |
| Bonds | 169,518 | 171,354 |
| Shares | 58,442 | 51,108 |
| Other Investments | 9,362 | 10,279 |
| Real Estate | 2,960 | 2,628 |
| Liquidity | 5,446 | 17,141 |
| Property | 30,245 | 30,245 |
The heading Property refers to the value of the properties being used by the Group.
As of 30 September 2017 and 31 December 2016, the Group had the following amounts related to liabilities for retirement benefits and other benefits:
| unit: €k | ||||||
|---|---|---|---|---|---|---|
| September 2017 | December 2016 | |||||
| Captions | Asset (Note 14) |
Liability | Equity | Asset (Note 14) |
Liability | Equity |
| 281 | (347,718) | 131,294 | 271 | (359,122) | 142,480 | |
| Post eployment benefits: | ‐ | ‐ | ||||
| Relating to the Pension Fund | ‐ 281 |
(5,265) | 41,278 | ‐ 271 |
(7,031) | 44,345 |
| Retired Employees | ‐ | (723) | 1,452 | ‐ | (750) | 1,452 |
| Pre-retirement | ‐ | (57,077) | 9,107 | ‐ | (56,518) | 9,107 |
| Early retirement | ‐ | (60,458) | 7,744 | ‐ | (63,026) | 7,744 |
| Retirement bonus | (6,846) | 341 | (7,029) | 341 | ||
| Voluntary social insurance | ‐ | (1,960) | 3,892 | ‐ | (2,257) | 3,892 |
| Other benefits: | ‐ | ‐ | ||||
| Healthcare | ‐ | (199,492) | 67,223 | ‐ | (208,283) | 75,342 |
| Life insurance Defined contribution plan minimum |
(2,762) | 238 | (2,816) | 238 | ||
| benefit | (13,135) | 19 | (11,412) | 19 | ||
For additional information, refer to the consolidated financial statements as of 31 December 2016 and respective notes to the consolidated financial statements.
As at 30 September 2017 and of 31 December 2016 the non-current and current captions "Other payables" were detailed as follows:
| unit: €k | |||||
|---|---|---|---|---|---|
| September 2017 | December 2016 | ||||
| Captions | Note | Current Non-Current | Current | Non Current |
|
| 933,604 | 290,441 | 884,008 | 305,076 | ||
| State and other public entities: | 534,383 | 12 | 349,861 | 2 | |
| Value Added Tax payables | 263,682 | - | 194,719 | - | |
| "ISP" - Tax on oil products | 232,938 | - | 115,853 | - | |
| Personnel and Corporate Income Tax Withheld Social Security contributions |
5,998 5,560 |
- - |
9,937 5,572 |
- - |
|
| Other taxes | 26,205 | 12 | 23,780 | 2 | |
| Other payables | 84,401 | 82,621 | 196,925 | 83,998 | |
| Tangible and intangible assets suppliers | 63,069 | 82,621 | 97,076 | 83,998 | |
| Advances on sales | 16 | 12,177 | - | 34,644 | - |
| Overlifting | 4,792 | - | 59,752 | - | |
| Operated Blocks | - | - | 122 | - | |
| Non operated Blocks | 1,771 | - | 1,902 | - | |
| Trade receivables credit balances | 1,736 | - | 3,165 | - | |
| Trade receivables advance payments | 856 | - | 264 | - | |
| Related parties | 784 | 160,593 | 6,343 | 179,720 | |
| Other payables - Associates, affiliates and related companies | 426 | - | 435 | - | |
| Dividends payable | 21 | - | - | 5,449 | - |
| Loans - Associates, affiliates and related companies | 365 ‐ |
- | 365 ‐ |
- | |
| Other payables - Other shareholders | (7) | - | 94 | - | |
| Loans - Other shareholders | 160,593 | 179,720 | |||
| Other accounts payables | 33,264 | 4,171 | 37,856 | 4,010 | |
| Personnel | 6,081 | - | 6,815 | - | |
| "ISP" - Other operators debit | 6,533 | - | 4,553 | - | |
| Guarantee deposits and guarantees received | 2,496 | 3,629 | 2,457 | 3,292 | |
| Advances related to disposal of financial investments | 3.1 | - | - | 5,327 | - |
| Other creditors | 18,154 | 542 | 18,704 | 718 | |
| Accrued costs: | 255,466 | 27,057 | 270,770 | 30,968 | |
| External supplies and services | 134,995 | - | 116,510 | - | |
| Holiday , holiday subsidy and corresponding contributions | 29,386 | - | 25,698 | - | |
| Productivity bonuses | 17,461 | 2,865 | 26,579 | 3,704 | |
| Accrued interest | 36,211 | - | 49,208 | - | |
| Accrued insurance premiums | 389 | - | 1,656 | - | |
| Adjustment to tariff deviation - regulated revenue - "ERSE" regulation | 7,881 | 7,896 | 5,338 | 9,092 | |
| Adjustment to tariff deviation - other activities - "ERSE" regulation | 5,785 | - | 4,944 | - | |
| Discounts, bonuses and rappel related to sales | 7,479 | - | 3,985 | - | |
| Accrued personnel costs - other | 1,189 | - | 1,489 | - | |
| Financial costs | 1,021 | - | 1,013 | - | |
| Fastgalp prizes | 734 | - ‐ |
118 | - ‐ |
|
| Adjustment to tariff deviation - energy tariff - "ERSE" regulation | - | 16,296 | - | 18,172 | |
| Other accrued costs | 12,935 | 34,232 | |||
| Deferred income: | 25,306 | 15,987 | 22,253 | 6,378 | |
| Services rendered | 18,376 | - | 7,177 | - | |
| Investment government grants | 13 | 1,150 | 5,861 | 1,156 | 6,336 |
| Others | 5,780 | 10,126 | 13,920 | 42 |
The caption "Advances on sales" amounting to €12,177 k is related with Group liabilities with competitors for strategic reserves (Note 16).
The amount of €4,792 k presented in the caption "Other payables - Overlifting" represents the Group's liability in respect of excess crude oil lifted considering its production quota.
The amount of €6,533 k recorded in the caption "ISP – Other operators Debit" is related to the fact that the bonded warehouse is confined to Galp. Therefore, it is Galp's responsibility to collect the "ISP" (tax on petroleum products) from counterparties (partners/competitors) and to deliver it over to the State.
The amount of €2,496 k recorded in the caption "Guarantee deposits and guarantees received" includes €2,146 k relating to Petrogal's liability as of 30 September 2017 for customer deposits received for gas containers in use, that were recorded at acquisition cost, which corresponds to their approximate fair value.
The amount of €160,593 k recorded in the caption "Loans – associates, affiliates and related companies" refers to the following:
Government investment grants are recognised as income over the useful life of the assets. The amount to be recognised in future periods amounts to €7,011 k (Note 13).
The caption "Non-current tangible and intangible assets suppliers" essentially refers to surface rights.
Land use rights presented in the Galp financial statements represent exclusive use rights over such land. These rights grant the same legal rights and obligations attributed to the owners of the land (in particular, the rights to build and use) over a given period of time, as contractually established.
The changes in provisions in the period ended 30 September 2017 and 2016 and in the year ended 31 December 2016 were as follows:
| unit: €k | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Captions | Initial balance |
Increases | Decreases | Utilisation | Transfers | Adjustments | Changes in the |
Assets held for sale |
Ending balance |
| September 2017 | 429,487 | 172,614 | (2,520) | (2,638) | - | (20,830) | - | - | 576,113 |
| Lawsuits | 20,343 | 1,669 | (679) | (1,773) | - | (986) | - | - | 18,574 |
| Financial investments | 4,005 | 19 | (34) | - | - | (1,535) | - | - | 2,455 |
| Taxes | 31,154 | 5,206 | - | (356) | - | (2,782) | - | - | 33,222 |
| Environmental matters | 3,454 | - | - | (377) | - | - | - | - | 3,077 |
| Abandonment of blocks | 139,060 | 110,484 | - | - | - | (15,480) | - | - | 234,064 |
| Other risks and charges | 231,471 | 55,236 | (1,807) | (132) | - | (47) | - | - | 284,721 |
| September 2016 | 428,762 | 65,121 | (8,879) | (10,718) | - | (1,090) | - | (31,719) | 441,477 |
| Lawsuits | 29,179 | 727 | (7,935) | (325) | 90 | 3,390 | - | (429) | 24,697 |
| Financial investments | 4,115 | 32 | (393) | - | - | 465 | - | - | 4,219 |
| Taxes | 33,405 | - | (551) | - | - | (926) | - | - | 31,928 |
| Environmental matters | 2,208 | - | - | - | - | - | - | - | 2,208 |
| Abandonment of blocks | 128,795 | 31,193 | - | - | - | (3,704) | - | - | 156,284 |
| Other risks and charges | 231,060 | 33,169 | - | (10,393) | (90) | (315) | - | (31,290) | 222,141 |
| December 2016 | 428,762 | 92,513 | (52,414) | (15,849) | - | 8,209 | (31,734) | - | 429,487 |
| Lawsuits | 29,179 | 297 | (12,874) | (492) | 98 | 4,564 | (429) | - | 20,343 |
| Financial investments | 4,115 | 35 | (331) | - | - | 186 | - | - | 4,005 |
| Taxes | 33,405 | 1,516 | - | (4,735) | - | 968 | - | - | 31,154 |
| Environmental matters | 2,208 | 1,475 | - | (229) | - | - | - | - | 3,454 |
| Abandonment of blocks | 128,795 | 47,264 | (40,597) | - | - | 3,598 | - | - | 139,060 |
| Other risks and charges | 231,060 | 41,926 | 1,388 | (10,393) | (98) | (1,107) | (31,305) | - | 231,471 |
The increase in provisions, net of the decreases, in the periods ended 30 September 2017 and 2016 and in the year ended 31 December 2016, were as follows:
| unit: €k | ||||||||
|---|---|---|---|---|---|---|---|---|
| Operating Costs Provisions (Note 6) |
Tangible assets |
Financial income/co sts |
Energy sector extraordinary contribution |
Deferred costs CESE |
Income tax | Investments in associates and joint ventures |
Total | |
| September 2017 | (100) | 104,537 | 5,932 | 43,413 | 11,106 | 5,206 | - | 170,094 |
| Other risks and charges (Note 6) | (100) | - | - | - | - | - | (100) | |
| Abandonment of blocks | - | 104,537 | 5,947 | - | - | - | 110,484 | |
| Estimate for additional payments of IRP | - | - | - | - | - | 5,206 | 5,206 | |
| Financial investments (Note 4) | - | - | (15) | - | - | - | (15) | |
| CESE I | - | - | - | 16,949 | - | - | 16,949 | |
| CESE II | - | - | - | 26,464 | 11,106 | - | 37,570 | |
| December 2016 | (10,422) | 16,266 | 3,304 | 32,676 | - | (9,201) | 7,476 | 40,099 |
| Other risks and charges (Note 6) | 2,777 | - | - | - | - | - | - | 2,777 |
| Abandonment of blocks | (13,199) | 16,266 | 3,600 | - | - | - | - | 6,667 |
| Estimate for additional payments of IRP and | ||||||||
| Special participation | - | - | - | - | - | (9,201) | - | (9,201) |
| Financial Investments | - | - | (296) | - | - | - | - | (296) |
| Future liabilities with disposal of GGND | - | - | - | - | - | - | 7,476 | 7,476 |
| CESE I | - | - | - | 28,402 | - | - | - | 28,402 |
| CESE II | - | - | - | 4,274 | - | - | 4,274 |
The provision for current lawsuits amounts to €18,574 k and includes mainly: an amount of €3,900 k relating to a liability for fines imposed by the Competition Authority relating to contracts with distributors in the LPG business; the amount of €815 k related to liabilities for the offsetting of subsoil levies and an amount of €10,161 k related to the provision of the estimate for payment of an additional amount of the special participation tax in Brazil. The amount of €(986) k included in the heading Adjustments corresponds to translation differences arising from the translation from the functional currency to the Group reporting currency (EUR) mainly from this provision.
The provision for financial investments reflects the joint commitment of the Group in respect of its associates and joint ventures that have reported negative equity (Note 4).
The caption "Tax provisions", amounting to €33,222 k includes mainly:
The increase of the tax provision in the period ended 30 September 2017 corresponds mainly to the additional liquidation of Oil Income Tax "IRP" in Angola amounting to €5,206k.
The amount of €3,077 k presented in the caption "Environmental provisions" is related to the costs associated with the soil decontamination of certain facilities occupied by the Group, where due to legal obligation a decision has already been taken to carry out the decontamination.
The amount of €234,064 k recorded in provisions for the abandonment of blocks is destined 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. The changes in provisions for the abandonment of blocks in the period ended were as follows:
| unit: €k | ||||||||
|---|---|---|---|---|---|---|---|---|
| Initial | balance Increases | NPV interests increase |
Decreases | Utilisation | Exchange differences (Cta's) (a) |
Exchange differences (P/L) (b) |
Ending balance |
|
| 139,060 | 104,537 | 5,946 | - - |
(12,642) | (2,837) | 234,064 | ||
| Blocks in Brazil | 79,431 | 102,074 | 4,843 | - - |
(7,028) | (2,062) | 177,258 | |
| Lula e Gas pipeline | 50,713 | 59,536 | 2,994 | - - |
(4,487) | (818) | 107,938 | |
| Rabo Branco | 343 | - | 7 | - - |
(30) | (44) | 276 | |
| Iracema | 28,375 | 42,538 | 1,842 | - - |
(2,511) | (1,200) | 69,044 | |
| Blocks in Angola | 59,629 | 2,463 | 1,103 | - - |
(5,614) | (775) | 56,806 | |
| Bloco 1 | 7,237 | - | - | - - |
- | (775) | 6,462 | |
| Bloco 14 - Kuito | 12,562 | - | 251 | - - |
(1,346) | - | 11,467 | |
| Bloco 14 - BBLT | (2,648) | - | (53) | - - |
284 | - | (2,417) | |
| Bloco 14 - TL | 40,468 | - | 810 | - - |
(4,337) | - | 36,941 | |
| Bloco 14 - K | 2,010 | 2,463 | 95 | - - |
(215) | - | 4,353 |
(a) Exchange differences resulting from conversion of the functional currency to the Group 's currency (Euro) are recorded in equity under caption Translation reserves (Cta's)
(b) The provision is recorded in USD , the currency valuation for the functional currency of the company(ies) is recorded in the income statement(P/L) under the heading Exchange (loss)/ gains.
As at 30 September 2017 the caption "Provisions – other risks and charges", amounting to €284,721 k, mainly comprises
For the year ended 31 December 2014, the Group was subject to a special tax (Energy Sector Extraordinary Contribution "CESE I"), pursuant to Article 228 of Law 83C/2013 of 31 December, which states that the energy companies that detain net assets in certain activities as at 1 January 2014 are subject to a tax calculated on the amount of net assets at that date.
As this law is being challenged, the Group decided to record the total value of the liability amounting to €69,291 k under the "Provisions" caption. The total value of the liability on 31 December 2016 amounted to €52,342 k. In the period ended 30 September 2017, the provision was reinforced by €16,949 k, and recognised in the income statement under the caption "Energy sector extraordinary contribution";
iv) €194,664 k related to the provision to cover the Energy Sector Extraordinary Contribution "CESE II" in Portugal:
In the period ended 31 December 2015, the Group was subject to a special tax (Energy Sector Extraordinary Contribution "CESE II"), pursuant to Law 33/2015 of 27 April and Order No. 157 -B/2015 of 28 May, which focuses on the value of future sales, based on the four existing long term LNG sourcing contracts which are on a take-or-pay basis. Resulting from the respective Law and Order, Galp recorded a total payable amount of €156,156 k, to be paid in instalments of €52,052 k in May of each of the years 2015, 2016 and 2017, respectively. In the period ended 30 September 2017, through the Order No. 92-A/2017 of 2 March, the assumption for the economic value of the take or pay contracts was modified, which caused the CESE increase in the amount of €32,303 k. This increase is not applied retrospectively, being applied in the current year. For the increase presented, interest for delayed payments of €5,267 were also noted, amouting to €11,205 k the total of accumulated interests.
As it is challenging the Law, Galp has accounted for the total value of the liability amounting to €199,664 k under the "Provisions" caption and the respective cost is being deferred under the caption "Other receivables - Deferred costs" over the useful life of the contracts. In the period ended 30 September 2017, the Group recognised in the income statement under the caption "Energy sector extraordinary contribution" the amount of €26,464 k and the current and non-current captions "Other receivables - Deferred costs" amount to €26,784 k and €91,985 k, respectively (Note 14).
v) €1,844 k to cover the impairment of the assets of the affiliate Moçamgalp Agroenergias de Moçambique, S.A..
As of 30 September 2017 and 31 December 2016 the amounts recorded in the caption "Trade payables" were as follows:
| unit: €k | ||
|---|---|---|
| Captions | September 2017 | December 2016 |
| Trade payables | 798,894 | 850,412 |
| Trade payables - current accounts | 234,894 | 363,288 |
| Trade payables - pending invoices | 564,000 | 487,124 |
The balance of the caption "Trade payables –pending invoices" mainly corresponds to the purchase of crude oil, natural gas and goods in transit at those dates.
Frequently, the Group uses financial derivatives to hedge interest rate risk, market fluctuation risks, particularly the risks of variation in crude oil prices, finished products and refining margins, as well as price variation risk of natural gas and electricity which affect the financial value of the assets and the future cash flows expected from its activities.
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". Financial derivatives on commodities that are contracted to hedge the fair value variability or to address any risks that may affect the results of customer contracts of exercise are termed as "fair value hedge". On the other hand, financial derivatives on commodities that are contracted to hedge cash flow of customer contracts are termed as "cash flow hedges".
The fair value of financial derivatives is Level 2, and was determined by external and independent financial entities, applying evaluation models (such as discounted cash flows, Black-Scholes model, Binomial and Trinomial models and Monte-Carlo simulations, among other models depending on the type and characteristics of the financial derivative under analysis) based on generally accepted principles.
Futures are traded in the stock exchange and subject to a Clearing House, and as such their valuation is determined by quoted prices (Level 1 of the Fair value hierarchy).
Derivative financial instruments portfolio as of 30 September 2017 and 31 December 2016 are detailed as follows:
| unit: €k | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 30 September 2017 | 31 December 2016 | ||||||||||
| Fair value | Assets | Liabilities | Assets | Liabilities | |||||||
| Current | Non Current |
Current | Non-Current | Equity (Note 20.2) |
Current | Non Current |
Current | Non Current |
Equity (Note 20.2) |
||
| Financial derivatives | 20,744 | 10,747 | (27,332) | (18,280) | 9,962 | 22,954 | 2,246 | (17,056) | (1,222) | 6,224 | |
| Commodities Financial Derivatives |
20,387 | 10,747 | (26,840) | (18,280) | 9,962 | 22,923 | 2,246 | (16,055) | (1,222) | 6,224 | |
| Swaps (Note 17) | 15,503 | 10,747 | (26,840) | (18,280) | 2,716 | 18,922 | 2,246 | (16,055) | (1,222) | 1,169 | |
| Futures (Note 17) | 4,884 | ‐ | ‐ | ‐ | 7,246 | 4,001 | ‐ | ‐ | ‐ | ‐ | |
| Futures (Note 18) | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | 5,055 | |
| Currency Financial Derivatives | 357 | ‐ | (492) | ‐ | ‐ | 31 | ‐ | (1,001) | ‐ | ‐ | |
| Non-deliverable Forwards | 357 | ‐ | (455) | ‐ | ‐ | ‐ | ‐ | (1,001) | ‐ | ‐ | |
| Forwards | ‐ | ‐ | (37) | ‐ | ‐ | 31 | ‐ | ‐ | ‐ | ‐ |
The MTM (Mark-to-Market) of the derivative financial liabilities amounts to €45,612 k. Of this amount, €27,332 k are classified as current liabilities and thus realised within 1 year. The amount recorded as Non-Current Liabilities, in the amount of €18,280 k, is realised up to the year 2022.
The accounting impact at 30 September 2017 and 2016 of gains and losses on derivative financial instruments is presented in the following table:
| unit: €k | ||||||||
|---|---|---|---|---|---|---|---|---|
| 3 0 Se pte |
mbe r 2 0 17 |
3 0 Se pte |
mbe r 2 0 16 |
|||||
| Inc | ome sta te me |
nt | Equity (Note 2 0 ) |
Inc | Equity (Note 2 0 ) |
|||
| Pote nc ia l (MTM) |
Re a l |
MTM+Re a l |
Pote nc ia l (MTM) |
Pote nc ia l (MTM) |
Re a l |
MTM+Re a l |
Pote nc ia l (MTM) |
|
| Ga ins a nd losse s on fina nc ia l instrume nts |
(17 ,2 7 3 ) |
(7 8 3 ) |
(18 ,0 5 6 ) |
3 ,7 3 8 |
3 0 ,3 8 7 |
(5 7 ,15 4 ) |
(2 6 ,7 6 7 ) |
(6 3 7 ) |
| Commoditie s Fina nc ia l De riva tive s |
(18 ,10 8 ) |
2 ,2 5 0 |
(15 ,8 5 8 ) |
3 ,7 3 8 |
3 1,2 4 4 |
(5 0 ,6 0 6 ) |
(19 ,3 6 2 ) |
(6 3 7 ) |
| Swaps | (22,227) | (11,836) | (3 4 ,0 6 3 ) |
1,547 | 37,083 | (9,594) | 2 7 ,4 8 9 |
301 |
| Swaps - Fair value hedge |
5,059 | ‐ | 5 ,0 5 9 |
‐ | (9,182) | ‐ | (9 ,18 2 ) |
‐ |
| Futures | (940) | 14,086 | 13 ,14 6 |
2,191 | 3,343 | (41,012) | (3 7 ,6 6 9 ) |
(938) |
| Curre nc y Fina nc ia l De riva tive s |
835 | (3 ,0 3 3 ) |
(2 ,19 8 ) |
‐ | (8 5 7 ) |
(6 ,5 4 8 ) |
(7 ,4 0 5 ) |
‐ |
| Non- deliverable Forwards |
903 | (5,710) | (4 ,8 0 7 ) |
‐ | (960) | (8,415) | (9 ,3 7 5 ) |
‐ |
| Forwards | (68) | 2,677 | 2 ,6 0 9 |
‐ | 103 | 1,867 | 1,9 7 0 |
‐ |
The income from financial instruments in the negative amount of €25,143 k includes the potential MTM (Mark-to-Market) of derivatives on Commodities as shown below:
| unit: €k | ||
|---|---|---|
| September 2017 | September 2016 | |
| Income on Financial Instruments | (25,143) | 31,244 |
| Commodities Financial Derivatives | (27,335) | 31,244 |
| Swaps | (26,395) | 27,901 |
| Futures | (940) | 3,343 |
| Other operations | 2,192 | - |
| Other trading operations | 2,192 | - |
The realised amount of financial derivatives recognised in the caption "Cost of Sales" amounts to positive €10,803 k, comprising derivatives over commodities and MtM of the derivatives for the Contango operation (Note 6).
The changes in fair value reflected in Equity, resulting from cash flow hedges, are as follows:
| unit: €k | ||
|---|---|---|
| September 2017 | September 2016 | |
| Fair Value changes in Equity | 3,119 | 6,840 |
| Group companies (Nota 20) | 3,738 | 7,353 |
| Associates and joint ventures (Nota 20) | (619) | (513) |
Financial derivatives open positions have the following nominal values per maturity:
| unit: €k | |||||
|---|---|---|---|---|---|
| 30 September 2017 | 31 December 2016 | ||||
| Maturity | Maturity | ||||
| Nominal value of outstanding | < 1 year | > 1 year | < 1 year | > 1 year | |
| financial derivatives | 124,399 | 149,010 | 81,810 | (5,780) | |
| Commodities Financial Derivatives | |||||
| Compra | 178,261 | 273,977 | 129,438 | 13,650 | |
| Swaps | Venda | 131,701 | 133,789 | 141,708 | 21,274 |
| Compra | 53,474 | 10,297 | 75,696 | 1,844 | |
| Futures | Venda | 11,933 | 1,475 | 5,681 | - |
| Currency Financial Derivatives | |||||
| Non-deliverable | Compra | 36,298 | - | 27,363 | - |
| Forwards | Venda | - | - | - | - |
| Swaps | Compra | - | - | 41,054 | - |
| Venda | - | - | 44,352 | - | |
| Forwards | Compra | - | - | - | - |
| Venda | - | - | - | - | |
Note: Equivalent nominal value in thousand Euro
Galp has financial derivatives over commodities recognised as fair value hedge (fair value hedge and cash-flow hedge). These financial derivatives have been contracted for the reduction of risks associated with contracts signed with customers and suppliers. Accordingly, the income statement shows, under the MTM (Mark-to-market) caption, the positive amount of €5,059 k, through the caption "Other financial instruments", related to the fair value hedge and in Equity, under the caption "Hedging reserves", the amount of €3,738 k relating to cash-flow hedge. The cash flow hedges reflected in Equity, whose positions are closed, are reclassified to income for the year. The amount of closed hedging instruments amounts to positive €10,522 k, and was recognised under the heading Cost of Sale, together with the items covered.
Galp trades financial instruments denominated as futures. Given their high liquidity, as they are exchange-traded, they are classified as financial assets at fair value through profit and loss and included in "Cash and cash equivalents" caption. The gains and losses on commodity futures (Brent, natural gas and electricity) are classified in the caption "Cost of sales". Changes in the fair value of open positions are recorded in financial income. As these futures are exchange-traded, subject to a Clearing House, gains and losses are continuously recorded in the income statement.
During the period ended 30 September 2017, no significant changes were noted in Related Parties, when compared with the consolidated financial statements for the year ended 31 December 2016. For additional information refer to the consolidated financial statements as of 31 December 2016 and respective notes to the consolidated financial statements.
The remuneration of the board members of Galp for the periods ended 30 September 2017 and 2016 is detailed as follows:
| unit: €k | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| September 2017 | |||||||||||
| Salary | Pension plans |
Allowances for rent, travel expenses and others |
Bonuses | Other charges and adjustments |
Total | Salary | Pension plans |
Allowances for rent, travel expenses and others |
Bonuses | Other charges and adjustments |
Total |
| 4,066 | 566 | 207 | (74) | 20 | 4,785 | 3,940 | 540 | 207 | (1,599) | 3,118 | |
| 3,056 | 566 | 207 | (74) | 20 | 3,775 | 2,967 | 540 | 207 | (1,564) | 2,180 | |
| 2,613 | 566 | 207 | (74) | 20 | 3,332 | 2,484 | 540 | 207 | (1,564) | 30 | 1,697 |
| 377 | - | - | - | - | 377 | 410 | - | - | - | - | 410 |
| 62 | - | - | - | - | 62 | 69 | - | - | - | - | 69 |
| 4 | - | - | - | - | 4 | 4 | - | - | - | - | 4 |
| 1,010 | - | - | - | - | 1,010 | 973 | - | - | (35) | - | 938 |
| 1,010 | - | - | - | - | 1,010 | 934 | - | - | (35) | - | 899 |
| - | - | - | - | - | - | 39 | - | - | - | - | 39 |
| September 2016 | 30 30 |
Of the amounts of €4,785 k and €3,118 k, recorded in the nine months periods ended 30 September 2017 and 2016, respectively, €4,643 k and €3,142 k were recorded as employee costs (Note 6) and €142 k and €(24) k were recorded as external supplies and services.
In accordance with the current policy, remuneration of the Galp Corporate Board members includes all the remuneration due for the positions occupied in Group companies and all accrued amounts related to the current period.
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 nonexecutive) of the entity. According to Galp's interpretation of this standard only the members of the Board of Directors meet these characteristics.
The variable remuneration of the Board of directors who exercise executive functions has a maximum limit of 60% of total annual fixed remuneration and includes an annual and a three-year variable components. The variable remuneration depends on the performance evaluation carried out by the Remuneration Committee based on specific, measurable and predefined criteria (economic, financial and operational) that contribute 65% to the definition of the amount of the applicable annual and three-year variable remuneration, corresponding the remaining 35% to the result of a qualitative evaluation by the Remuneration Committee of the activity developed by the executive directors in the relevant period, as the case may be.
The payment of 50% of the triennial component of the remuneration is deferred for three years, considering successive and overlapping triennia. Each year the evaluation of the previous year is carried out by the Remuneration Committee, which establishes a provisional value for the purposes of accrual. At the end of each three-year period, the Remuneration Committee shall carry out a quantitative and qualitative evaluation of the three-year period for the payment of variable remuneration, if the objectives are met. The deferred effective value of the three-year variable remuneration depends, on the one hand, on the fulfilment of the overall objectives for the three-year period in question, and on the other hand, on the qualitative assessment by the Remuneration Committee, so that at the end of the triennium in question, it may be reduced or increased in accordance with their assessment.
In accordance with the resolution of the General Shareholders' Meeting held on 12 May 2017, the shareholders of Galp Energia, SGPS, SA were granted dividends in the amount of €412,688 k relating to the distribution of net income for the year 2016 and retained earnings. Prepaid dividends of €206,344 k were distributed and settled on 23 September 2016 and the remaining €206,344 k were settled on 30 May 2017.
Additionally, the Board of Directors has approved interim dividends, in the amount of €207,313 k, totally settled on 21 September 2017.
During the nine-month period ended 30 September 2017, dividends amounting to €9,386 k were settled in the sphere of the subsidiaries of the Galp Energia group to minority shareholders (Note 21. b)).
As a result of the above, during the period ended 30 September 2017, the Group paid dividends totaling €423,043 k.
Information regarding Galp'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.
For additional information on reserves and resources refer to the notes to the consolidated financial statements as of 31 December 2016.
During the period ended 30 September 2017, no additional matters were noted apart from those referred in the financial risk management note disclosed in the consolidated financial statements as of 31 December 2016. For additional information refer
to the consolidated financial statements as of 31 December 2016 and respective notes to the consolidated financial statements.
During the period ended 30 September 2017, no significant changes were noted in the Contingent assets and liabilities, when compared with the consolidated financial statements as of 31 December 2016. For additional information refer to the consolidated financial statements as of 31 December 2016 and respective notes to the consolidated financial statements.
The financial assets and liabilities are recognised at book value and do not present significant differences when compared with its fair value, except for the bonds. The fair value of the bonds was measured based on observable market inputs, thus the classification of the fair value hierarchy was Level 2.
Financial assets held for sale (comprising unlisted equity instruments), are recognised at the acquisition cost.
For additional information refer to the notes to the consolidated financial statements as of 31 December 2016.
The cost of CO2 gas emissions, measured at the acquisition costs of the respective licenses, is recognised in Operating costs and amounts to €5,551k as of 30 September 2017 (Note 6).
Galp has acquired CO2 Futures, maturing on December 2017 and 2018, for acquisition of 1,175,000 Ton / CO2, at the average price of €3.83/ CO2 TON.
As the Group holds in its portfolio sufficient licenses for the greenhouse gas emissions noted, no accruals were made for eventual deficits noted.
No other significant changes were noted up to 30 September 2017.
For additional information on environmental matters, refer to the notes to the consolidated financial statements as of 31 December 2016.
On October 27, Galp, through Petrogal Brasil, acquired a 20% interest the Carcará North area pursuant to the 2nd Production Sharing Bidding Round in Brazil. The consortium also comprises Statoil (operator) and ExxonMobil. Carcará North area is adjacent to BM-S-8 concession, where Petrogal Brasil currently holds a 14% interest.
The consortium offered a profit oil share of 67.12%. Additional commitments include the payment of a signature bonus of \$186 m net to Petrogal Brasil.
In light of the award, Statoil, ExxonMobil and Petrogal Brasil have agreed to align equity interests in those two licenses that together encompass the large Carcará reservoir. In this context, Petrogal Brasil has agreed with Statoil the acquisition of an additional 3% stake in BM-S-8, for a total consideration of c.\$114 m, comprising an upfront cash payment of c.\$71 m and a cash payment contingent on certain conditions being met, which include the unitisation process between Carcará and Carcará North areas.
Pursuant to the two above-mentioned transactions, Petrogal Brasil's total exposure to the Carcará reservoir will consist of a 20% interest in Carcará North and a 17% interest in the BM-S-8 concession.
The consolidated financial statements were approved by the Board of Directors on 27 October 2017.
These financial statements are a translation of the financial statements originally issued in Portuguese in accordance with International Financial Reporting Standards as adopted by the European Union some of which may not conform to generally accepted accounting principles in other countries. In the event of discrepancies, the Portuguese language version prevails.
Chairman: Paula Fernanda Ramos Amorim Vice-Chairmen: Miguel Athayde Marques Carlos Nuno Gomes da Silva Members: Filipe Crisóstomo Silva Thore E. Kristiansen Sérgio Gabrielli de Azevedo Abdul Magid Osman Marta Cláudia Ramos Amorim Barroca de Oliveira Raquel Rute da Costa David Vunge Carlos Manuel Costa Pina Francisco Vahia de Castro Teixeira Rêgo Jorge Manuel Seabra de Freitas José Carlos da Silva Costa Pedro Carmona de Oliveira Ricardo João Tiago Cunha Belém da Câmara Pestana Rui Paulo da Costa Cunha e Silva Gonçalves Luís Manuel Pego Todo Bom Diogo Mendonça Rodrigues Tavares Joaquim José Borges Gouveia
Carlos Alberto Nunes Barata
The benchmark refining margin is calculated with the following weighting: 45% hydrocracking margin + 42.5% cracking margin + 7% base oils + 5.5% Aromatics.
45% Rotterdam Hydrocraking margin: -100% Brent dated, +2.2% LPG FOB Seagoing (50% Butane + 50% Propane), +19.1% EuroBob NWE FOB Bg, +8.7% Naphtha NWE FOB Bg, +8.5% Jet NWE CIF, +45.1% ULSD 10 ppm NWE CIF, +9.0% LSFO 1% FOB Cg; C&L: 7.4%; Terminal rate: \$1/ton; Ocean loss: 0.15% over Brent; Freight 2017: WS Aframax (80 kts) Route Sullom Voe / Rotterdam – Flat \$7.66/ton. Yields in % of weight.
42.5% Rotterdam cracking margin: -100% Brent dated, +2.3% LPG FOB Seagoing (50% Butane + 50% Propane), +25.4% EuroBob NWE FOB Bg, +7.5% Naphtha NWE FOB Bg, +8.5% Jet NWE CIF, +33.3% ULSD 10 ppm NWE CIF, +15.3% LSFO 1% FOB Cg; C&L: 7.7%; Terminal rate: \$1/ton; Ocean loss: 0.15% over Brent; Freight 2017: WS Aframax (80 kts) Route Sullom Voe / Rotterdam – Flat \$7.66/ton. Yields in % of weight.
7% Rotterdam Base Oil margin: -100% Arabian Light, +3.5% LGP 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% Base Oils FOB, +26% HSFO 3.5% NWE Bg; Consumptions: -6.8% LSFO 1% CIF NWE Cg; C&L: 7.4%; Terminal rate: \$1/ton; Ocean loss: 0.15% over Arabian Light; Freight 2017: WS Aframax (80 kts) Route Sullom Voe / Rotterdam – Flat \$7.66/ton. Yields in % of weight.
5.5% Rotterdam aromatics margin: -60% EuroBob NWE FOB Bg, -40% Naphtha NWE FOB Bg, +37% Naphtha NWE FOB Bg, +16.5% EuroBob 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 cost 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 the Portuguese 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, RCA items exclude 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 Petrolíferas (Portuguese association of oil companies) bbl: barrel of oil Bg: Barges bn: billion boe: barrels of oil equivalent Capex: capital expenditure CESE: Contribuição Extraordinária sobre o Sector Energético (Portuguese Extraordinary Energy Sector Contribution) Cg: Cargoes CIF: Costs, Insurance and Freights CORES: Corporación de Reservas Estratégicas de Produtos Petrolíferos COOEC: Offshore Oil Engineering Co. Ltd. CTA: Cumulative Translation Adjustment E&P: Exploration & Production Ebit Earnings before interest and taxes Ebitda: Earnings before interest, taxes, depreciation, amortization and provisions EUA: United States of America EUR/€: Euro FCF: free cash flow FPSO: Floating, production, storage and offloading unit Galp, Company or Group: Galp Energia, SGPS, S.A., subsidiaries and participated companies G&P: Gas & Power GGND: Galp Gás Natural Distribuição, S.A. GWh Gigawatt per hour
IAS: International Accounting Standards IFRS: International Financial Reporting Standards IRP: Oil income tax (Oil tax payable in Angola) IRC: portuguese corporate income tax ISP: Tax on oil products (Portugal) k: thousand kboepd: thousands of barrels of oil equivalent per day kbpd: thousands of barrels of oil per day LNG: liquified natural gas LSFO: low sulphur fuel oil m: million mmboe: millions of barrels of oil equivalent mmbtu: million British thermal units mm³: million cubic metres mton: millions of tonnes MW: megawatt NBP: National Balancing Point NG: natural gas NWE: Northwestern Europe OPEC: Organisation of Petroleum Exporting Countries R&M: Refining & Marketing RC: Replacement Cost RCA: Replacement Cost Adjusted t: tonnes USA: United States of America USD/\$: Dollar of the United States of America VAT: value-added tax VGO: vacuum gas oil WI: working interest YoY: year-on-year
This report has been prepared by Galp Energia SGPS, S.A. ("Galp" 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's markets; the impact of regulatory initiatives; and the strength of Galp'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 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. No assurance, however, can be given that such expectations will prove to have been correct. 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 or the industry to differ materially from those results expressed or implied in this report by such forward-looking statements.
Real future income, both financial and operating; an increase in demand and change to the energy mix; an increase in production and changes to Galp's portfolio; the amount and various costs of capital, future distributions; increased resources and recoveries; project plans, timing, costs and capacities; efficiency gains; cost reductions; integration benefits; ranges and sale of products; production rates; and the impact of technology can differ substantially due to a number of factors. These factors may include changes in oil or gas prices or other market conditions affecting the oil, gas, and petrochemical industries; reservoir performance; timely completion of development projects; war and other political or security disturbances; changes in law or government regulation, including environmental regulations and political sanctions; the outcome of commercial negotiations; the actions of competitors and customers; unexpected technological developments; general economic conditions, including the occurrence and duration of economic recessions; unforeseen technical difficulties; and other factors.
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 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.
Results third quarter 2017 October 30, 2017
Pedro Dias, Head Otelo Ruivo, IRO Cátia Lopes João G. Pereira João P. Pereira Teresa Rodrigues Contacts:
Tel: +351 21 724 08 66 Fax: +351 21 724 29 65 Address: Rua Tomás da Fonseca, Torre A, 1600-209 Lisboa, Portugal
Website: www.galp.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.