Investor Presentation • Aug 24, 2018
Investor Presentation
Open in ViewerOpens in native device viewer
RESULTS AND CONSOLIDATED INFORMATION FIRST HALF 2018
Investor Relations
| 1. | 1H18 HIGHLIGHTS 3 |
||
|---|---|---|---|
| 2. | EXPLORATION & PRODUCTION5 | ||
| 3. | REFINING & MARKETING7 | ||
| 4. | GAS & POWER 8 |
||
| 5. | FINANCIAL DATA9 | ||
| 5.1. | Income statement |
9 | |
| 5.2. | Capital expenditure10 | ||
| 5.3. | Cash Flow 11 |
||
| 5.4. | Financial position and debt 12 |
||
| 5.5. | Reconciliation of IFRS and replacement cost adjusted figures | 14 | |
| 6. | BASIS OF PRESENTATION 15 |
||
| 7. | APPENDICES16 | ||
| 8. | DEFINITIONS 52 |
Considering the operating performance during the first half of 2018 and the higher oil prices, the Ebitda guidance for the full year 2018 is now expected to be over €2.1 billion (bn). Capex guidance is maintained at €1.0 - €1.1 bn, now including the signature bonuses from the exploration blocks acquired in the recent bidding rounds in Brazil.
€m (IFRS, except otherwise stated)
| First Half | |||||
|---|---|---|---|---|---|
| 2017 | 2018 | Var. YoY | % Var. YoY | ||
| RCA Ebitda | 844 | 1,083 | 239 | 28% | |
| Exploration & Production | 350 | 704 | 354 | 101% | |
| Refining & Marketing | 415 | 295 | (120) | (29%) | |
| Gas & Power | 64 | 68 | 4 | 6% | |
| RCA Ebit | 457 | 735 | 278 | 61% | |
| Exploration & Production | 154 | 538 | 384 | n.m. | |
| Refining & Marketing | 237 | 126 | (111) | (47%) | |
| Gas & Power | 54 | 58 | 4 | 7% | |
| RCA Net income | 231 | 387 | 156 | 68% | |
| IFRS Net income | 215 | 462 | 247 | n.m. | |
| Non-recurring items | (35) | (28) | 7 | (20%) | |
| Inventory effect | 19 | 103 | 84 | n.m. | |
| Cash flow from operations | 676 | 849 | 173 | 26% | |
| Capex | 372 | 364 | (8) | (2%) | |
| Post-dividend free cash flow | 70 | 175 | 105 | n.m. | |
| Net debt | 1,895 | 1,737 | (158) | (8%) | |
| Net debt to RCA Ebitda | 1.1x | 0.9x | - | - |
| First Half | ||||
|---|---|---|---|---|
| 2017 | 2018 | Var. YoY | % Var. YoY | |
| Average working interest production (kboepd) | 88.9 | 106.1 | 17.2 | 19% |
| Average net entitlement production (kboepd) | 87.2 | 104.7 | 17.5 | 20% |
| Oil and gas average sale price (USD/boe) | 43.9 | 60.9 | 17.1 | 39% |
| Raw materials processed (mmboe) | 56.1 | 53.4 | (2.7) | (5%) |
| Galp refining margin (USD/boe) | 5.5 | 4.8 | (0.7) | (12%) |
| Oil sales to direct clients (mton) | 4.4 | 4.3 | (0.1) | (2%) |
| NG sales to direct clients (mm3 ) |
2,201 | 2,358 | 157 | 7% |
| NG/LNG trading sales (mm3 ) |
1,532 | 1,508 | (24) | (2%) |
| First Half | ||||
|---|---|---|---|---|
| 2017 | 2018 | Var. YoY | % Var. YoY | |
| Average exchange rate EUR:USD | 1.08 | 1.21 | 0.13 | 12% |
| Average exchange rate EUR:BRL | 3.45 | 4.14 | 0.70 | 20% |
| Dated Brent price (USD/bbl) | 51.7 | 70.6 | 18.9 | 36% |
| Heavy-light crude price spread1 (USD/bbl) |
(1.5) | (1.9) | (0.4) | 24% |
| Iberian MIBGAS natural gas price (EUR/MWh) | 21.5 | 22.2 | 0.8 | 4% |
| Dutch TTF natural gas price (EUR/MWh) | 17.1 | 21.2 | 4.2 | 25% |
| Japan/Korea Marker LNG price (USD/mmbtu) | 6.3 | 9.1 | 2.8 | 45% |
| Benchmark refining margin (USD/bbl) | 3.9 | 2.1 | (1.8) | (45%) |
| Iberian oil market (mton) | 30.9 | 32.3 | 1.4 | 4.4% |
| Iberian natural gas market (mm3 ) |
17,367 | 17,977 | 610 | 3.5% |
Source: Platts for commodities prices; MIBGAS for Iberian natural gas price; APETRO and CORES for Iberian oil market; Galp and Enagás for Iberian natural gas market.
1 Urals NEW dated for heavy crude; dated Brent for light crude.
€m (RCA, except otherwise stated; unit figures based on net entitlement production)
| First Half | |||||
|---|---|---|---|---|---|
| 2017 | 2018 | Var. YoY | % Var. YoY | ||
| Average working interest production1 (kboepd) |
88.9 | 106.1 | 17.2 | 19% | |
| Oil production (kbpd) | 77.4 | 93.1 | 15.7 | 20% | |
| Average net entitlement production1 (kboepd) |
87.2 | 104.7 | 17.5 | 20% | |
| Angola | 6.6 | 5.4 | (1.1) | (17%) | |
| Brazil | 80.6 | 99.3 | 18.7 | 23% | |
| Oil and gas average sale price (USD/boe) | 43.9 | 60.9 | 17.1 | 39% | |
| Royalties2 (USD/boe) |
4.1 | 5.8 | 1.6 | 40% | |
| Production costs (USD/boe) | 8.6 | 8.4 | (0.2) | (2%) | |
| DD&A3 (USD/boe) |
13.5 | 10.6 | (2.9) | (21%) | |
| RCA Ebitda4 | 350 | 704 | 354 | 101% | |
| Depreciation, Amortisation and Impairments3 | 198 | 166 | (32) | (16%) | |
| Exploration expenditures written-off4 | - | - | - | n.m. | |
| Provisions | (2) | - | 2 | n.m. | |
| RCA Ebit | 154 | 538 | 384 | n.m. | |
| IFRS Ebit | 152 | 538 | 386 | n.m. | |
| Net Income from E&P Associates | 16 | 23 | 7 | 44% |
1 Includes natural gas exported; excludes natural gas used or reinjected.
2 Based on total NE production.
3 Includes abandonment provisions and excludes exploration expenditures written-off.
4 Effective from 1 January 2018, G&G and G&A costs, mainly related to the exploration activity, started to be accounted as operating costs of the period in which they occur, and ceased to be capitalised. The Successful Efforts Method (SEM) was applied retrospectively and the 2017 figures were restated for comparison purposes.
During the first half of 2018, average working interest production of oil and natural gas was 106.1 kboepd, of which 88% corresponded to oil production.
Production increased 19% YoY supported by the ongoing development of the Lula field in block BM-S-11 in Brazil, driven mainly by the ramp-up of FPSOs #6 and #7, with the latter reaching oil plateau production in April, 11 months after starting-up.
Regarding Iara, in block BM-S-11A, the Extended Well Test (EWT) in the Sururu area started in February and contributed with 1.3 kbpd to the average production in the period.
In block BM-S-8, the drilling of the Guanxuma prospect started in April. Exploration works are still ongoing to assess volumes and commercial potential.
In Angola, WI production was down 18% YoY to 6.8 kbpd, due to the natural decline of the fields in block 14. Net entitlement production decreased 17% YoY.
On July 27, Galp announced the start of production of the Kaombo project in block 32 in Angola, through the Kaombo North FPSO.
Regarding the development of Area 4 in Mozambique, the consortium submitted to the Mozambican government the development plan for the first phase of the Rovuma LNG project, which will develop the large Mamba fields. The first phase will comprise two LNG trains, which will produce 7.6 mtpa each, with Final Investment Decision expected in 2019, and first LNG in 2024.
In the first half of 2018, RCA Ebitda amounted to €704 m, up €354 m YoY, benefiting from increased production and average sale prices.
Production costs increased €6 m YoY to €131 m, due to the higher number of operating units in Brazil. In unit terms and on a net entitlement basis, production costs declined to \$8.4/boe.
Amortisations, depreciation charges and abandonment provisions amounted to €166 m, down €32 m YoY, benefiting from the reserves revision at the end of 2017, namely in Brazil, and from the weaker BRL. On a net entitlement basis, unit depreciation charges were \$10.6/boe, down \$2.9/boe YoY.
Ebit increased to €538 m.
The contribution of associated companies was €23 m during the first half of 2018.
€m (RCA, except otherwise stated)
| First Half | ||||
|---|---|---|---|---|
| 2017 | 2018 | Var. YoY | % Var. YoY | |
| Galp refining margin (USD/boe) | 5.5 | 4.8 | (0.7) | (12%) |
| Refining cost (USD/boe) | 1.7 | 2.3 | 0.6 | 37% |
| Impact of refining margin hedging1 (USD/boe) |
(0.2) | 0.4 | 0.5 | n.m. |
| Raw materials processed (mmboe) | 56.1 | 53.4 | (2.7) | (5%) |
| Crude processed (mmbbl) | 49.6 | 49.8 | 0.2 | 0% |
| Total oil products sales (mton) | 9.1 | 8.9 | (0.2) | (2%) |
| Sales to direct clients (mton) | 4.4 | 4.3 | (0.1) | (2%) |
| RCA Ebitda | 415 | 295 | (120) | (29%) |
| Depreciation, Amortisation and Impairments2 | 179 | 169 | (10) | (6%) |
| Provisions | (1) | - | 1 | n.m. |
| RCA Ebit | 237 | 126 | (111) | (47%) |
| IFRS Ebit | 243 | 274 | 31 | 13% |
| Net Income from R&M Associates | 6 | 1 | (5) | (83%) |
1Impact on Ebitda.
2 Excludes impairments on accounts receivables, which started to be accounted at Ebitda in 2018.
Raw materials processed were 53.4 mmboe, 5% lower YoY, impacted by the planned maintenance of the hydrocracker (HC) in Sines during the first quarter. Crude oil accounted for 93% of raw materials processed, of which 85% corresponded to medium and heavy crudes.
Middle distillates accounted for 46% of production, gasoline for 23% and fuel oil to 16%. Consumption and losses accounted for 7% of raw materials processed.
Volumes sold to direct clients were 4.3 mton, with volumes sold in Africa accounting for 10%.
Ebitda RCA for the R&M business decreased €120 m YoY to €295 m, impacted by the lag in marketing pricing formulas as a result of the increase in commodity prices and by FX adjustments in refining.
Galp's refining margin stood at \$4.8/boe, compared to \$5.5/boe during the first half of 2017, negatively impacted by the gasoline and fuel oil cracks.
Refining costs stood at €100 m, up €14 m YoY, mainly due to the maintenance of the HC in the first quarter of 2018. In unit terms, refining costs were \$2.3/boe.
Refining margin hedging operations contributed with €15 m during the semester, compared to a loss of €9 m the previous year.
The marketing activity maintained its positive contribution to results.
RCA Ebit stood at €126 m and IFRS Ebit increased to €274 m. The inventory effect was €118 m.
Non-recurring items amounted to €30 m and were mainly related to a litigation compensation.
€m (RCA, except otherwise stated)
| First Half | |||||
|---|---|---|---|---|---|
| 2017 | 2018 | Var. YoY | % Var. YoY | ||
| NG/LNG total sales volumes (mm3 ) |
3,733 | 3,866 | 134 | 4% | |
| Sales to direct clients (mm3 ) |
2,201 | 2,358 | 157 | 7% | |
| Trading (mm3 ) |
1,532 | 1,508 | (24) | (2%) | |
| Sales of electricity (GWh) | 2,520 | 2,768 | 248 | 10% | |
| Sales of electricity to the grid (GWh) | 844 | 713 | (130) | (15%) | |
| RCA Ebitda | 64 | 68 | 4 | 6% | |
| Supply & Trading | 47 | 44 | (3) | (6%) | |
| Power | 17 | 24 | 7 | 41% | |
| Depreciation, Amortisation and Impairments1 | 9 | 10 | 1 | 11% | |
| Provisions | 1 | - | (1) | n.m. | |
| RCA Ebit | 54 | 58 | 4 | 7% | |
| Supply & Trading | 45 | 41 | (4) | (9%) | |
| Power | 9 | 17 | 8 | 89% | |
| IFRS Ebit | 62 | 65 | 3 | 5% | |
| Net Income from G&P Associates | 50 | 49 | (1) | (2%) |
1 Excludes impairments on accounts receivables, which started to be accounted at Ebitda in 2018.
Sales of NG/LNG increased 4% YoY to 3,866 mm³, supported by the increase in sales to direct clients, namely in the industrial segment.
Trading volumes decreased 2% YoY, with the increase in sales in the European hubs not offsetting the fewer LNG trading opportunities.
Sales of electricity increased 10% YoY to 2,768 GWh, on the back of the higher contribution from the marketing activity.
During May, Galp signed a 20-year LNG SPA with Venture Global LNG for 1 mtpa from the Calcasieu Pass LNG export facility in the U.S., which is expected to start operations in 2022.
Ebitda RCA rose €4 m YoY to €68 m, due to the higher results from the power activity.
Ebitda for the power activity increased €7 m YoY to €24 m, supported by the time lag of the natural gas purchase price and the sale price of the energy produced by the Group's cogeneration units.
Ebitda for the supply and trading segment was down YoY to €44 m, due to the lower contribution of LNG trading activity.
RCA Ebit was €58 m, while IFRS Ebit was €65 m.
Results from associated companies stood at €49 m, of which €17 m related to Galp Gás Natural Distribuição, S.A. (GGND).
€m (RCA, except otherwise stated)
| First Half | |||||
|---|---|---|---|---|---|
| 2017 | 2018 | Var. YoY | % Var. YoY | ||
| Turnover | 7,622 | 8,437 | 815 | 11% | |
| Cost of goods sold | (5,839) | (6,344) | 505 | 9% | |
| Supply & Services | (806) | (904) | 98 | 12% | |
| Personnel costs | (147) | (154) | 7 | 5% | |
| Other operating revenues (expenses) | 22 | 54 | 32 | n.m. | |
| Impairments on accounts receivable | (8) | (6) | (2) | (25%) | |
| RCA Ebitda | 844 | 1,083 | 239 | 28% | |
| IFRS Ebitda | 859 | 1,238 | 379 | 44% | |
| Depreciation, Amortisation and Impairments | (389) | (348) | (41) | (11%) | |
| Provisions | 2 | - | (2) | n.m. | |
| RCA Ebit | 457 | 735 | 278 | 61% | |
| IFRS Ebit | 469 | 890 | 421 | 90% | |
| Net income from associates | 73 | 74 | 1 | 1% | |
| Financial results | (26) | 28 | 54 | n.m. | |
| Net interests | (40) | (25) | (15) | (38%) | |
| Capitalised interest | 45 | 26 | (19) | (42%) | |
| Exchange gain (loss) | (14) | (18) | (4) | (29%) | |
| Mark-to-market of hedging derivatives | (7) | 50 | 57 | n.m. | |
| Other financial costs/income | (10) | (5) | 5 | 50% | |
| RCA Net income before taxes and non-controlling interests | 503 | 835 | 332 | 66% | |
| Taxes | (243) | (371) | 128 | 53% | |
| Taxes on oil and natural gas production1 | (130) | (212) | 82 | 63% | |
| Non-controlling interests | (29) | (77) | 48 | n.m. | |
| RCA Net income | 231 | 387 | 156 | 68% | |
| Non-recurring items | (35) | (28) | (7) | (20%) | |
| RC Net income | 196 | 359 | 163 | 83% | |
| Inventory effect | 19 | 103 | 84 | n.m. | |
| IFRS Net income | 215 | 462 | 247 | n.m. |
1 Includes SPT payable in Brazil and IRP payable in Angola.
RCA Ebitda increased €239 m to €1,083 m, driven by a higher upstream production and increased oil and natural gas prices, and despite the lower USD.
RCA Ebit went up €278 m to €735 m, while IFRS Ebit increased to €890 m.
Results from associated companies stood at €74 m.
Financial results were positive by €28 m, including a €50 m positive impact from the mark-to-market of hedging derivatives. Net interest were down YoY by €15 m, following the lower debt and interest rates.
RCA taxes increased €128 m YoY to €371 m, mainly due to higher taxes related to the production of oil and natural gas.
Non-controlling interests of €77 m were mainly attributable to Sinopec's 30% stake in Petrogal Brasil.
RCA net income totalled €387 m, while IFRS net income was €462 m.
€m (RCA)
| First Half | ||||
|---|---|---|---|---|
| 2017 | 2018 | Var. YoY | % Var. YoY | |
| Exploration & Production | 327 | 293 | (34) | (10%) |
| Exploration and appraisal activities | - | 75 | 75 | n.m. |
| Development and production activities | 327 | 218 | (109) | (33%) |
| Refining & Marketing | 40 | 64 | 24 | 60% |
| Gas & Power | 4 | 7 | 3 | 75% |
| Others | 1 | - | (1) | n.m. |
| Capex | 372 | 364 | (8) | (2%) |
Capex totalled €364 m during the first half, of which 80% allocated to the E&P business.
Investment in development and production activities were mainly allocated to block BM-S-11 and block 32. It is also worth highlighting the investment in the Coral South project in Mozambique.
Capex of €75 m in exploration and appraisal activities was mainly related to the payment of the 3% stake acquisition in BM-S-8, in Brazil, announced in October 2017.
Investment in downstream activities (R&M and G&P) reached €71 m and was mostly allocated to the maintenance and improvement of refining energy efficiency, as well as to the renewal of the retail network.
€m (IFRS figures)
| First Half | |||
|---|---|---|---|
| 2017 | 2018 | ||
| Ebit | 469 | 890 | |
| Depreciation, Amortisation and Impairments | 391 | 348 | |
| Corporate income taxes and oil and gas production taxes | (197) | (255) | |
| Dividends from associates | 86 | 67 | |
| Change in Working Capital | (73) | (201) | |
| Cash flow from operations | 676 | 849 | |
| Net financial expenses | (40) | (54) | |
| Net capex1 | (351) | (368) | |
| Free cash flow | 285 | 427 | |
| Dividends paid | (215) | (252) | |
| Post-dividend free cash flow | 70 | 175 | |
| Others2 | (56) | (27) | |
| Change in net debt | (14) | (148) |
1 2017 figures include, among others, the payment of Carcará North signature bonus of c.€150 m and 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.
During the first half, the robust performance across all business segments contributed to Cash Flow From Operations (CFFO) reaching €849 m, despite the €201 m build in working capital, which resulted from the increase in commodity prices during the period.
Dividends paid during the first half amounted to €252 m, mainly related to the 2017 final dividend. Despite net capex of €368 m and dividends paid during the period, free cash flow was positive by €175 m.
€m (IFRS figures)
| First Half | |||
|---|---|---|---|
| 2017 | 2018 | ||
| Cash and equivalents at the beginning of the period1 | 923 | 1,096 | |
| Received from customers | 8,711 | 9,338 | |
| Paid to suppliers | (5,595) | (5,961) | |
| Staff related costs | (169) | (172) | |
| Dividends from associates | 86 | 67 | |
| Taxes on oil products (ISP) | (1,352) | (1,336) | |
| VAT, Royalties, PIS, Cofins, Others | (808) | (832) | |
| Corporate income taxes and oil and gas production taxes | (197) | (255) | |
| Cash flow from operations | 676 | 849 | |
| Net capex2 | (328) | (368) | |
| Net Financial Expenses | (73) | (54) | |
| Dividends paid | (215) | (252) | |
| Post-dividend free cash flow | 60 | 175 | |
| Net new loans | (32) | 74 | |
| Sinopec loan reimbursement | 42 | 26 | |
| FX changes on cash and equivalents | (91) | (40) | |
| Cash and equivalents at the end of the period1 | 1,578 | 1,331 |
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 2017 figures include, among others, the payment of Carcará North signature bonus of c.€150 m and the proceeds of €22 m from the sale of the 25% indirect stake in Âncora project.
€m (IFRS figures)
| 31 Dec., 2017 |
30 Jun., 2018 |
Var. vs 31 Dec., 2017 |
|
|---|---|---|---|
| Net fixed assets | 7,231 | 7,095 | (136) |
| Working capital | 584 | 785 | 201 |
| Loan to Sinopec | 459 | 451 | (8) |
| Other assets (liabilities) | (613) | (601) | 12 |
| Capital employed | 7,661 | 7,730 | 69 |
| Short term debt | 551 | 708 | 157 |
| Medium-Long term debt | 2,532 | 2,514 | (18) |
| Total debt | 3,083 | 3,222 | 139 |
| Cash and equivalents | 1,198 | 1,485 | 287 |
| Net debt | 1,885 | 1,737 | (148) |
| Total equity | 5,776 | 5,993 | 217 |
| Total equity and net debt | 7,661 | 7,730 | 69 |
On June 30, 2018 net fixed assets were €7,095 m, €136 m below the end of 2017 figure, mainly due to the depreciation of the U.S. Dollar and the Brazilian Real.
Work-in-progress, mainly related to the E&P business, stood at €2,192 m at the end of the period.
€m (except otherwise stated)
| 31 Dec., 2017 |
30 Jun., 2018 |
Var. vs 31 Dec., 2017 |
|
|---|---|---|---|
| Bonds | 1,987 | 2,042 | 55 |
| Bank loans and other debt | 1,096 | 1,180 | 84 |
| Cash and equivalents | (1,198) | (1,485) | (287) |
| Net debt | 1,885 | 1,737 | (148) |
| Average life (years) | 2.5 | 2.9 | 0.4 |
| Average funding cost | 3.46% | 2.75% | (0.71 p.p.) |
| Debt at floating rate | 40.3% | 43.8% | 3.4 p.p. |
| Net debt to Ebitda RCA | 1.1x | 0.9x | - |
Net debt at the end of the first half amounted to €1,737 m, or €148 m below the end of 2017 figure. Net debt to Ebitda RCA stood at 0.9x.
During the first half of 2018, Galp issued new medium and long term debt amounting to €650 m. Average life of debt increased to 2.9 years, and medium and long term debt accounted for 78% of total debt. The average funding cost during the first half stood at 2.75%.
At the end of the first half, Galp had unused credit lines of approximately €1.0 bn, of which c.65% was contractually guaranteed.
| €m | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| First Half 2017 | EBITDA | First Half 2018 | ||||||||
| Ebitda IFRS |
Inventory effect |
Ebitda RC |
Non-recurring items |
Ebitda RCA |
Ebitda IFRS |
Inventory effect |
Ebitda RC |
Non-recurring items |
Ebitda RCA |
|
| 859 | (18) | 841 | 3 | 844 | Galp | 1,238 | (125) | 1,113 | (30) | 1,083 |
| 350 | - | 350 | - | 350 | E&P | 704 | - | 704 | - | 704 |
| 424 | (12) | 412 | 3 | 415 | R&M | 443 | (118) | 325 | (30) | 295 |
| 70 | (6) | 64 | - | 64 | G&P | 75 | (7) | 68 | - | 68 |
| 15 | - | 15 | - | 15 | Others | 16 | - | 16 | - | 16 |
€m
| First Half 2017 | EBIT | First Half 2018 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ebit IFRS |
Inventory effect |
Ebit RC |
Non-recurring items |
Ebit RCA |
Ebit IFRS |
Inventory effect |
Ebit RC |
Non-recurring items |
Ebit RCA |
|
| 469 | (18) | 451 | 6 | 457 | Galp | 890 | (125) | 765 | (30) | 735 |
| 152 | - | 152 | 2 | 154 | E&P | 538 | - | 538 | - | 538 |
| 243 | (12) | 231 | 6 | 237 | R&M | 274 | (118) | 156 | (30) | 126 |
| 62 | (6) | 56 | (2) | 54 | G&P | 65 | (7) | 58 | - | 58 |
| 12 | - | 12 | - | 12 | Others | 13 | - | 13 | - | 13 |
€m
| First Half | |||
|---|---|---|---|
| 2017 | 2018 | ||
| Non-recurring items impacting Ebitda | 3.0 | (30.0) | |
| Accidents caused by natural events and insurance compensation | - | - | |
| Gains/losses on disposal of assets | (1.0) | - | |
| Asset write-offs | - | - | |
| Employee restructuring charges | - | 1.0 | |
| Litigation costs (revenues) | 4.0 | (31.0) | |
| Non-recurring items impacting non-cash costs | 3.0 | - | |
| Provisions for environmental charges and others | 1.0 | - | |
| Asset impairments | 2.0 | - | |
| Non-recurring items impacting financial results | (14.0) | 7.0 | |
| Gains/losses on financial investments1 | (14.0) | 7.0 | |
| Non-recurring items impacting taxes | 43.0 | 51.0 | |
| Income taxes on non-recurring items | (1.0) | 10.0 | |
| Energy sector contribution taxes | 44.0 | 41.0 | |
| Non-controlling interests | - | - | |
| Total non-recurring items | 35.0 | 28.0 |
1 Includes CESE impact on GGND
Galp's consolidated financial statements have been prepared in accordance with IFRS, and subject to limited review. The financial information in the consolidated income statement is reported for the periods ended on 30 June 2018 and 2017. The financial information in the consolidated financial position is reported on 30 June 2018 and on 31 December 2017.
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 material items considering the Group's activities.
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.
With regards to risks and uncertainties, please read chapter 6. Part I – C. III Internal control and risk management of Galp's Annual Report and Accounts 2017, as no material changes are expected during the following six months.
With effect from January 1, 2018, Galp started considering as operating costs all expenditures incurred with G&G and G&A costs in the exploration activities. Other expenses in the exploration stage, including exploratory wells, continue to be capitalised and written-off when dry.
In addition to those costs, the G&A expenses that transferred from the exploration phase to the stage of development were adjusted under equity. This new policy was applied retrospectively and the comparable figures of 2017 were restated.
Effective from 1 January 2018, impairments on account receivables are accounted for at the Ebitda level, providing a better proxy for the cash generation of each business. Figures of 2017 were restated for comparison purposes.
Starting in 2018, Galp adopted IFRS 9, changing the calculation method for impairments on receivables based on expected losses, and taking into account the credit risk assessment from the beginning. This impact was not applied to 2017 figures.
The Company also implemented IFRS 15, which did not impact materially the Group's results. However, it should be noted that under and overlifting positions in the E&P business started to be accounted as other operating costs/income. This change was not applied to 2017 figures.
The composition of the governing bodies of Galp Energia, SGPS, S.A. as of 30 June 2018 is as follows:
Chairman: Paula Amorim Vice-Chairman: Miguel Athayde Marques Vice-Chairman: Carlos Nuno Gomes da Silva Members: Filipe Crisóstomo Silva Thore E. Kristiansen Sérgio Gabrielli de Azevedo Abdul Magid Osman Marta Amorim Raquel Vunge Carlos Costa Pina Francisco Rêgo Jorge Seabra de Freitas José Carlos Silva Pedro Ricardo Tiago Câmara Pestana Rui Paulo Gonçalves Luis Todo Bom Diogo Tavares Joaquim Borges Gouveia
Chairman: Carlos Gomes da Silva (CEO) Members: Filipe Crisóstomo Silva (CFO) Thore E. Kristiansen Carlos Costa Pina José Carlos Silva Pedro Ricardo Tiago Câmara Pestana
Chairman: Daniel Bessa Members: Gracinda Raposo Pedro Antunes de Almeida Alternate: Amável Calhau
PricewaterhouseCoopers & Associados – Sociedade de Revisores Oficiais de Contas, Lda. represented by António Joaquim Brochado Correia, or Ana Maria Ávila de Oliveira Lopes Bertão
José Manuel Henriques Bernardo
Chairman: Daniel Proença de Carvalho Vice-Chairman: Victor Manuel Pereira Dias Secretary: Maria Helena Claro Goldschmidt
Standing: Rui de Oliveira Neves Alternate: Maria Helena Claro Goldschmidt
Chairman: Amorim Energia, B.V. Members: Jorge Armindo Carvalho Teixeira Joaquim Alberto Hierro Lopes
(in accordance with article 20 of the Portuguese Security Code (CVM))
| Shareholders | No. shares | % voting rights |
|---|---|---|
| Amorim Energia, B.V. | ||
| Holding | 276,472,161 | 33.34% |
| Other attributable situations | - | - |
| Total attributed | 276,472,161 | 33.34% |
| Parpública - Participações Públicas (SGPS), S.A. | ||
| Holding | 62,021,3401 | 7.48% |
| Other attributable situations | - | - |
| Total attributed | 62,021,340 | 7.48% |
| BlackRock, Inc. | ||
| Holding | 20,307,726 | 2.45% |
| Other attributable situations | - | - |
| Total attributed | 20,307,726 | 2.45% |
| Janus Henderson Group plc | ||
| Holding | 19,465,726 | 2.34% |
| Other attributable situations | - | - |
| Total attributed | 19,465,726 | 2.34% |
1 of which 58,079,514 subject to the privatisation process
During the first half of 2018, the following transactions regarding qualifying holdings were reported:
from 1.99% to 2.02%. On 7 March, Black Creek informed the Company it had decreased its interest in Galp's capital and corresponding voting rights from 2.02% to 1.99%, below the 2% limit.
For more information regarding shareholding structure and entity description, access our website.
During the first half of 2018, Galp did not acquire or sell any treasury shares and did not hold treasury shares at the end of the period.
Under the terms of article 477, nr. 5 of the Commercial Companies' Code, it is stated that, on 30 June 2018, the members of Galp Energia, SGPS, S.A.'s Board of Directors and audit bodies held the following stakes in the company's share capital:
| Total shares as of |
Acquisition | From 1 January to 30 June 2018 | Disposal | Total shares as of |
||||
|---|---|---|---|---|---|---|---|---|
| Members of the Board of Directors | 31.12.2017 | Date | No. of shares |
Value (€/share) |
Date | No. of shares |
Value (€/share) |
30.06.2018 |
| Paula Amorim* | - | - | ||||||
| Miguel Athayde Marques | 1,800 | 1,800 | ||||||
| Carlos Gomes da Silva | 2,410 | 2,410 | ||||||
| Filipe Crisóstomo Silva | 10,000 | 10,000 | ||||||
| Thore Ernst Kristiansen | - | - | ||||||
| Sérgio Gabrielli de Azevedo | - | - | ||||||
| Abdul Magid Osman | - | - | ||||||
| Marta Amorim * | 19,263 | 19,263 | ||||||
| Raquel Rute da Costa David Vunge | - | - | ||||||
| Carlos Costa Pina | - | 2.3.2018 | 1,000 | 14.5 | 1,000 | |||
| Francisco Vahia de Castro Teixeira Rêgo* | 17,680 | 17,680 | ||||||
| Jorge Manuel Seabra de Freitas* | - | - | ||||||
| José Carlos da Silva Costa | 275 | 275 | ||||||
| Pedro Carmona de Oliveira Ricardo | 5,230 | 5,230 | ||||||
| João Tiago Cunha Belém da Câmara Pestana | - | - | ||||||
| Rui Paulo Gonçalves* | - | - | ||||||
| Luís Manuel Todo Bom | - | - | ||||||
| Diogo Mendonça Tavares | 2,940 | 2,940 | ||||||
| Joaquim José Borges Gouveia | - | - | ||||||
| Members of the Audit Board | ||||||||
| Daniel Bessa Fernandes Coelho | - | - | ||||||
| Gracinda Augusta Figueiras Raposo | - | - | ||||||
| Pedro Antunes de Almeida | 5 | 5 | ||||||
| Amável Alberto Freixo Calhau | - | - | ||||||
| Statutory Auditors | ||||||||
| PricewaterhouseCoopers & Associados, Lda | - | - | ||||||
| José Manuel Henriques Bernardo | 0 | - |
*For the effects of art. 447, nr. 2, line d) of the Commercial Companies' Code, it is further declared that Amorim Energia B.V., in which the mentioned director also exercises the administrative functions, is the holder of 276,472,161 Galp shares.
On 30 June 2018, none of the members of the administrative and audit bodies held any bonds issued by the Company.
On 30 June 2018, the chairman of the Audit Board owned 1 Galp Energia, SGPS. S.A. bond, with 4.125% rate and maturity at 25.01.2019, without performing any transaction during the first half of 2018.
Article no. 246, paragraph 3 c) of the CVM.
During the first half of 2018, there were no relevant transactions between Galp's related parties that had a significant effect on its financial situation or respective performance, nor that had an impact on the information included in the annual report concerning the financial year 2017, which were susceptible to have a significant effect on its financial position or on its respective performance over the first six months of the financial year 2018.
According to article 246, paragraph 1. c) of the CVM, each of the Board of Directors of Galp indicated below declares that, to best of their knowledge, the information presented in the financial statements concerning the first half of the financial year 2018 was produced in conformity with the applicable accounting requirements and gives a true and fair view of Galp's assets and liabilities financial position and results as well as the companies included in the consolidation as a whole, and the report and accounts for the first half of 2018 faithfully describes the main developments that occurred during the period and the impact on the income statements, as well as a description of the principal risks and uncertainties for the next six months.
Lisbon, 27 July 2018
The Board of Directors
Paula Amorim
Miguel Athayde Marques
Carlos Gomes da Silva
| Filipe Crisóstomo Silva | Jorge Seabra de Freitas |
|---|---|
| Thore E. Kristiansen | José Carlos Silva |
| Sérgio Gabrielli de Azevedo | Pedro Ricardo |
| Abdul Magid Osman | Tiago Câmara Pestana |
| Marta Amorim | Rui Paulo Gonçalves |
| Raquel R. Vunge | Luis Todo Bom |
| Carlos Costa Pina | Diogo Tavares |
| Francisco Rêgo | Joaquim Borges Gouveia |
According to article 246, paragraph 1. c) of the CVM, each of the members of the Audit Board of Galp mentioned below declares that, to the best of their knowledge, the information presented in the financial statements concerning the first half of the financial year 2018 was produced in conformity with the applicable accounting requirements and gives a true and fair view of Galp's assets and liabilities, financial position and results as well as the companies included in the consolidation as a whole, and the report and accounts for the first half of 2018 faithfully describes the main developments that occurred during the period and the impact on the income statements, as well as a description of the principal risks and uncertainties for the next six months.
Lisbon, 27 July 2018
Chairman:
Daniel Bessa
Gracinda Raposo
Pedro Antunes de Almeida
| Consolidated statement of financial position …….…………………………………………………………….………24 |
||
|---|---|---|
| Consolidated income statement and consilidated statement of comprehensive income ………….….…25 |
||
| Consolidated statement of changes in equity ….…….……………………………………………………………….26 |
||
| Consolidated statement of cash flow …………………………………………………………………………………….27 |
||
| 1. | Significant changes to the annual financial statements for the year ended 31 December 2017 | 28 |
| 2. | Significant accounting policies 32 |
|
| 3. | Segment reporting 33 |
|
| 4. | Tangible assets 36 |
|
| 5. | Intangible assets and Goodwill 36 |
|
| 6. | Financial investments in associates and joint ventures 37 |
|
| 7. | Income tax and Energy sector extraordinary contribution 38 |
|
| 8. | Trade receivables and other receivables 40 |
|
| 9. | Inventories 41 |
|
| 10. | Loans to Sinopec42 |
|
| 11. | Cash and cash equivalents 42 |
|
| 12. | Financial debt 42 |
|
| 13. | Other payables44 | |
| 14. | Post employment benefits 45 |
|
| 15. | Other financial assets 45 |
|
| 16. | Provisions 47 |
|
| 17. | Operating costs47 | |
| 18. | Financial result48 | |
| 19. | Subsequent events 48 |
|
| 20. | Approval of the financial statements 48 |
|
| 21. | Explanation added for translation48 |
(Amounts stated in million Euros - €m) Unidm
| Assets | Notes | June 2018 |
December 2017 (restated) |
|---|---|---|---|
| Non-current assets: | |||
| Tangible assets | 4 | 4,921 | 5,193 |
| Intangible assets and Goodwill | 5 | 520 | 491 |
| Investments in associates and joint ventures | 6 | 1,554 | 1,483 |
| Deferred tax assets | 7.1 | 338 | 350 |
| Other receivables | 8 | 248 | 254 |
| Other financial assets | 15.2 | 64 | 35 |
| Total non-current assets | 7,645 | 7,806 | |
| Current assets: | |||
| Inventories | 9 | 1,040 | 970 |
| Other financial assets | 15.2 | 155 | 66 |
| Trade receivables | 8.1 | 1,267 | 1,018 |
| Other receivables | 8.2 | 759 | 535 |
| Loans to Sinopec | 10 | 451 | 459 |
| Cash and cash equivalentes | 11 | 1,485 | 1,197 |
| Total current assets | 5,157 | 4,245 | |
| Total assets | 12,802 | 12,051 | |
| December | |||
| Equity and liabilities | Notes | June 2018 |
2017 (restated) |
| Equity: | |||
| Share Capital and Share Premium | 911 | 911 | |
| Reserves | 2,448 | 2,541 | |
| Retained Earnings | 1,098 | 892 | |
| Total equity attributable to shareholders: | 4,457 | 4,344 | |
| Non-controlling interests | 1,536 | 1,435 | |
| Total equity | 5,993 | 5,779 | |
| Liabilities | |||
| Non-current Liabilities: | |||
| Financial debt | 12 | 2,513 | 2,532 |
| Other payables | 13 | 292 | 286 |
| Post-employment and other employee benefits liabilities | 14 | 330 | 326 |
| Deferred tax liabilities | 7.1 | 85 | 76 |
| Other financial instruments | 25 | 3 | |
| Provisions | 16 | 644 | 619 |
| Total non-current liabilities | 3,889 | 3,842 | |
| Current Liabilities: | |||
| Financial debt | 12 | 709 | 551 |
| Trade payables | 1,070 | 889 | |
| Other payables | 13 | 884 | 854 |
| Other financial instruments | 86 | 21 | |
| Current income tax payables | 171 | 115 | |
| Total current liabilities | 2,920 | 2,430 | |
| Total Liabilities | 6,809 | 6,272 | |
| Total equity and liabilities: | 12,802 | 12,051 | |
| The accompanying notes form an integral part of the consolidated statement of financial position and must be read in conjunction. |
Consolidated Income Statement and Consolidated Statement of Comprehensive Income for the six-month periods ended 30 June 2018 and 30 June 2017
| Notes | June 2018 |
June 2017 (restated) |
|
|---|---|---|---|
| Operating income: | |||
| Sales | 8,098 | 7,313 | |
| Services Rendered | 339 | 309 | |
| Other operating income | 136 | 56 | |
| Total Operating income: | 8,573 | 7,678 | |
| Operating costs: | |||
| Cost of Sales | 17 | 6,219 | 5,821 |
| External supplies and services | 17 | 904 | 810 |
| Employee costs | 17 | 155 | 147 |
| Amortization, depreciation and impairment losses on fixed assets | 4, 5 and 17 | 348 | 391 |
| Provisions | 16 | ‐ | (1) |
| Impairment losses on receivables | 8.3 | 6 | 8 |
| Other operating costs | 51 | 33 | |
| Total Operating costs: | 7,683 | 7,209 | |
| Operating profit: | 890 | 469 | |
| Financial income | 18 | (5) | (4) |
| Exchange (losses) gains | (18) | (14) | |
| Income from financial investments | 6 | 67 | 87 |
| Income from financial instruments | 15 | 51 | (8) |
| Profit before taxes: | 985 | 530 | |
| Income tax | 7.1 | (405) | (242) |
| Energy sector extraordinary contribution | 7.2 | (41) | (44) |
| Consolidated net profit for the period | 539 | 244 | |
| Income attributable to: | |||
| Non-controlling interests | 77 | 29 | |
| Galp Energia SGPS, S.A. Shareholders | 462 | 215 | |
| Basic and Diluted Earnings per share (in Euros) | 0.56 | 0.26 | |
| Consolidated net profit for the period | 539 | 244 | |
| Items which will not be recycled in the future through net income of the | |||
| period: | |||
| Actuarial gains and losses – pension fund | 14 | 4 | (9) |
| Items which will be recycled in the future through net income of the period: | |||
| Currency translation adjustments | 15.2 | (144) | (340) |
| Hedging reserves | (13) | 1 | |
| Income taxes related to Currency translation adjustments and hedging reserves | 44 | ‐ | |
| Total Comprehensive income for the period, attributable to: | 430 | (104) | |
| Non-controlling interests | 24 | (128) | |
| Galp Energia SGPS, S.A. Shareholders | 406 | 24 | |
| The accompanying notes form an integral part of the consolidated income statement and consolidated statement of comprehensive income and must be read in conjunction. |
(Amounts stated in million Euros - €m)
| Share Capital and Share Premium |
Reserves | Retained earnings | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Changes in the period | Notes | Share Capital | Share Premium |
Currency Translation Reserves |
Hedging Reserves |
Other Reserves |
Net Actuarial Losses |
Retained earnings |
Sub Total |
Non controlling interests |
Total |
| Balance as of 31 December 2016 | 829 | 82 | 404 | 3 | 2,688 | (118) | 1,092 | 4,980 | 1,563 | 6,543 | |
| Change in accounting policy (adoption of SEM) | 1.5 | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | (294) | (294) | (26) | (320) |
| Balance as of 1 January 2017 | 829 | 82 | 404 | 3 | 2,688 | (118) | 798 | ‐ 4,686 |
1,537 | 6,223 | |
| Consolidated net income for the period | ‐ | ‐ | ‐ | ‐ | ‐ | 234 | 234 | 31 | 265 | ||
| Other gains and losses recognised in Equity | ‐ | ‐ | (363) | ‐ | 9 | ‐ | (354) | (124) | (478) | ||
| Comprehensive income for the period | ‐ | ‐ | (363) | ‐ | 9 | 234 | (120) | (93) | (213) | ||
| Dividends paid / Interim dividends | ‐ | ‐ | ‐ | ‐ | ‐ | (206) | (206) | (4) | (210) | ||
| Increase/decrease in share capital of Joint ventures | ‐ | ‐ | ‐ | 1 | ‐ | (1) | ‐ | ‐ | ‐ | ||
| Balance as of 30 June 2017 | 829 | 82 | 41 | 4 | 2,688 | (109) | 825 | 4,360 | 1,440 | 5,800 | |
| Change in accounting policy (adoption of SEM) | 1.5 | ‐ | ‐ | 23 | ‐ | ‐ | ‐ | (19) | ‐ 4 |
(2) | 2 |
| Balance as of 30 June 2017 – restated | 829 | 82 | 64 | 4 | 2,688 ‐ | (109) | 806 | 4,364 | 1,438 | 5,802 | |
| Balance as of 31 december 2017 | 829 | 82 | (186) | 4 | 2,688 | (90) | 1,292 | 4,619 | 1,461 | 6,080 | |
| Change in accounting policy (adoption of SEM) | 1.5 | ‐ | ‐ | 35 | ‐ | ‐ | ‐ | (310) | ‐ (275) |
(26) | (301) |
| Balance as of 31 december 2017 - restated | 829 | 82 | (151) | 4 | 2,688 ‐ | (90) | 982 | 4,344 | 1,435 | 5,779 | |
| Change in accounting policy (adoption of IFRS 9 and 15) | 1.5 | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | (3) | ‐ (3) |
‐ | (3) |
| Balance as of 1 January 2018 | 829 | 82 | (151) | 4 | 2,688 ‐ | (90) | 979 | 4,341 | 1,435 | 5,776 | |
| Consolidated net income for the period | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | 462 | 462 | 77 | 539 | |
| Other gains and losses recognised in Equity | ‐ | ‐ | (104) | 11 | ‐ | (4) | ‐ | (97) | (75) | (172) | |
| Comprehensive income for the period | ‐ | ‐ | (104) | 11 | (4) | 462 | 365 | 2 | 367 | ||
| Dividends paid / Interim dividends | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | (249) | (249) | ‐ | (249) | |
| Increase/decrease in share capital of Joint ventures | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | 99 | 99 | |
| Balance as of 30 June 2018 | 829 | 82 | (255) | 15 | 2,688 | (94) | 1,192 | 4,457 | 1,536 | 5,993 | |
| The accompanying notes form an integral part of the consolidated statement of changes in equity and must be read in conjunction. |
| Notes | June 2018 |
June 2017 (Restated) |
|
|---|---|---|---|
| Operating activities: | |||
| Cash received from customers | 9,338 | 8,711 | |
| Cash payments to suppliers | (5,961) | (5,595) | |
| Payments relating to Tax on oil products ("ISP") | (1,336) | (1,352) | |
| Payments relating to VAT | (783) | (747) | |
| Payments relating to royalties, levies, "PIS" and "COFINS" and Others | (49) | (61) | |
| Operating gross margin | 1,209 | 956 | |
| Salaries, contributions to the pension fund and other benefits payments | (100) | (95) | |
| Withholding income taxes payments | (40) | (41) | |
| Social Security contributions | (32) | (33) | |
| Payments relating to employees | (172) | (169) | |
| Cash flows from operations | 1,037 | 787 | |
| Payments of income taxes (income tax "IRC", oil income tax "IRP", special participation) |
(255) | (197) | |
| Cash flows from operating activities (1) | 782 | 590 | |
| Investing activities: | |||
| Cash payments for the acquisition of tangible and intangible assets | (311) | (282) | |
| Cash receipts relating to financial investments | 3 | 1 | |
| Cash payments relating to financial investments | (54) | (67) | |
| Net investment | (362) | (348) | |
| Cash receipts from loans granted | 34 | 64 | |
| Cash payments relating to loans granted | (26) | (1) | |
| Cash receipts from interests and similar income | 11 | 8 | |
| Cash receipts relating to dividends | 6.2 | 67 | 86 |
| Cash flows from investing activities (2) | (276) | (191) | |
| Financing activities: | |||
| Cash receipts from loans obtained | 12 | 850 | 747 |
| Cash payments relating to loans obtained | 12 | (764) | (781) |
| Cash payments from interests and similar costs | (66) | (81) | |
| Increase/decrease of capital and other equity instruments | 15 | ‐ | |
| Dividends paid | (271) | (215) | |
| Other financing activities | ‐ | 1 | |
| Cash flows from financing activities (3) | (236) | (329) | |
| Net change in cash and cash equivalents (4) = (1) + (2) + (3) | 270 | 70 | |
| Effect of foreign exchange rate changes in cash and cash equivalents | (35) | (91) | |
| Cash and cash equivalents at the beginning of the period | 1,096 | 923 | |
| Cash and cash equivalents at the end of the period | 1,331 | 902 | |
| The accompanying notes form an integral part of the consolidated statement of cash flow and must be read in conjunction. |
As mentioned in the consolidated financial statements for the year ended 31 December 2017, Galp Energia SGPS, S.A. (Galp, Galp Group) changed its accounting policy on 1 January 2018 regarding the recognition of research expenses in the exploration and production activity.
According to the accounting policy followed by Galp from 1999 to the previous year, research expenses were capitalized as tangible assets, as permitted by IFRS 6, and were subsequently depreciated during the production period if commercially viable reserves were discovered.
Galp considers that the new accounting policy adopted on 1 January 2018 is more reliable, involves a more prudent approach and provides better comparability with other companies as it is adopted by almost all major IOCs (International Oil Company).
Thus, Galp recognizes, as operating cost, all expenditures incurred in the exploration phase (i.e. exploration and evaluation costs) related to research, that is expenditures related to geological and geophysical studies (G&G) and general and administrative expenses (G&A). The remaining exploration expenses, namely exploratory wells, are capitalized in assets in progress and are subject to periodic impairment tests. Dry wells are recognized as cost for the year. At the start of production, capitalized costs are depreciated based on the depreciation policy.
In addition to the costs related to the exploration phase mentioned above, the expenses related to general and administrative expenses (G&A) that were transferred, in accordance with the previous accounting policy, from the exploration phase to the development phase, were adjusted in equity with the application of this accounting policy.
As a voluntary change in accounting policy, the application of the change in accounting policy was retrospectively applied and the comparative information was restated. The impacts resulting from this change in accounting policy are described in Note 1.5.
Galp has adopted as of 1 January 2018 the new IFRS 9 standard, which replaces the previous IAS 39. With the application of the standard, it also adopted the financial instruments hedging rules expressed in IFRS 9.
The application of IFRS 9 did not change the measurement of the financial instruments balances held by Galp, as well as the fair value hedge and cash flow hedge classification.
A new methodology for the calculation and reporting of Trade and other receivables impairment losses was introduced, changing the method for estimating losses from operations to the expected loss model where the credit risk assessment is considered from the initial recognition. The impacts resulting from this change in methodology on 1 January 2018 are described in Note 1.5.
In accordance with the possibility expressed in paragraph 7.2.15 of IFRS 9, Galp applied retrospectively this standard, being the cumulative effect of the initial application recognized as an adjustment to the opening financial position in retained earnings on 1 January 2018.
Galp applied on 1 January 2018 the new IFRS 15, which replaces IAS 18. The application of IFRS 15 did not have materially relevant impacts on Galp Group companies. However, the amounts related to Under and Overlifting in the Exploration & Production activity that were previously recognized as an integral part of Cost of sales, are now included under Other Operating Costs and Other Operating Income, respectively.
In accordance with the possibility expressed in paragraph C3 of IFRS 15, Galp applied retrospectively this standard, being the cumulative effect of the initial application recognized as an adjustment to the opening financial position in retained earnings on 1 January 2018.
During the period under review, the share capital of the company Goldenalco was fully subscribed, by an amount of €2m. This company has as its main activity the production of renewable electric energy.
Restated information on comparative figures for the year ended as of 31 December 2017 and the six-month period ended 30 June 2017 are as follows:
| Consolidated Statement of Financial Position | Unit: €m | ||||
|---|---|---|---|---|---|
| December 2017 | Adjustments SEM (Note 1.1) |
December 2017 (restated) |
Adjustments IFRS 9 (Note 1.2) |
01 January 2018 |
|
| Non-Current assets: | |||||
| Tangible assets | 5,554 | (361) | 5,193 | ‐ | 5,193 |
| Intangible assets and Goodwill | 494 | (3) | 491 | ‐ | 491 |
| Deferred tax assets | 293 | 57 | 350 | 1 | 351 |
| Other receivables | 254 | ‐ | 254 | (1) | 253 |
| Other non-current assets | 1,518 | ‐ | 1,518 | ‐ | 1,518 |
| Total Non-Current assets | 8,113 | (307) | 7,806 | ‐ | 7,806 |
| Current assets: | |||||
| Trade and other receivables | 1,553 | ‐ | 1,553 | (3) | 1,550 |
| Other current assets | 2,692 | ‐ | 2,692 | ‐ | 2,692 |
| Total Current assets | 4,245 | ‐ | 4,245 | (3) | 4,242 |
| Total assets | 12,358 | (307) | 12,051 | (3) | 12,048 |
| December 2017 | Adjustments SEM (Note 1.1) |
December 2017 (restated) |
Adjustments IFRS 9 (Note 1.2) |
01 January 2018 |
|
|---|---|---|---|---|---|
| Equity: | |||||
| Share Capital and Share Premium | 911 | ‐ | 911 | ‐ | 911 |
| Reserves | 2,506 | 35 | 2,541 | ‐ | 2,541 |
| Retained earnings | 1,202 | (310) | 892 | (3) | 889 |
| Total equity attributable to shareholders: | 4,619 | (275) | 4,344 | (3) | 4,341 |
| Non-controlling interests | 1,461 | (26) | 1,435 | 1,435 | |
| Total equity | 6,080 | (301) | 5,779 | (3) | 5,776 |
| Liabilities | |||||
| Non-Current liabilities: | |||||
| Deferred tax liabilities | 82 | (6) | 76 | ‐ | 76 |
| Other non-current liabilities | 3,766 | ‐ | 3,766 | ‐ | 3,766 |
| Total Non-Current liabilities | 3,848 | (6) | 3,842 | ‐ | 3,842 |
| Current liabilities: | |||||
| Total Current liabilities | 2,430 | ‐ | 2,430 | ‐ | 2,430 |
| Total Liabilities | 6,278 | (6) | 6,272 | ‐ | 6,272 |
| Total equity and liabilities | 12,358 | (307) | 12,051 | (3) | 12,048 |
| Captions | June 2017 | Adjustments SEM (Note 1.1) |
Other adjustments |
June 2017 (restated) |
|---|---|---|---|---|
| Total operating income | 7,679 | ‐ | (1) | 7,678 |
| Operating costs: | ||||
| External supplies and services | 762 | 47 | 1 | 810 |
| Employee costs | 150 | (3) | ‐ | 147 |
| Amortization, depreciation and impairment losses on fixed assets | 415 | (24) | ‐ | 391 |
| Remaining operating costs | 5,867 | (6) | ‐ | 5,861 |
| Total operating costs | 7,194 | 14 | 1 | 7,209 |
| Operating profit: | 485 | (14) | (2) | 469 |
| Financial income | (2) | (4) | 2 | (4) |
| Other financial results | 67 | (2) | 65 | |
| Profit before taxes | 550 | (20) | ‐ | ‐ 530 |
| Income tax | (241) | (1) | ‐ | (242) |
| Energy sector extraordinary contribution | (44) | ‐ | ‐ | (44) |
| Consolidated net profit for the period | 265 | (21) | ‐ | 244 |
| Income attributable to: | ||||
| Non-controlling interests | 31 | (2) | ‐ | 29 |
| Galp Energia SGPS, S.A. Shareholders | 234 | (19) | ‐ | 215 |
| Basic and Diluted Earnings per share (in Euros) | 0.28 | (0.02) | ‐ | 0.26 |
| Unit: €m | |
|---|---|
| June 2017 | Restated | June 2017 (Restated) |
|
|---|---|---|---|
| Operating activities: | |||
| Cash payments to suppliers | (5,556) | (39) | (5,595) |
| Other operating activities | 6,551 | - | 6,551 |
| Operating gross margin | 995 | (39) | 956 |
| Payments relating to employees | (169) | - | (169) |
| Cash flows from operations | 826 | (39) | 787 |
| Payments of income taxes (income tax "IRC", oil income tax "IRP", special participation) | (197) | - | (197) |
| Cash flows from operating activities | 629 | (39) | 590 |
| Investing activities: | |||
| Payments for the acquisition of tangible and intangible assets | (321) | (39) | (282) |
| Cash receipts relating to financial investments | 1 | - | 1 |
| Cash (payments) relating to financial investments | (67) | - | (67) |
| Net investment | (387) | (39) | (348) |
| Cash receipts from loans granted | 64 | - | 64 |
| Cash (payments) relating to loans granted | (1) | - | (1) |
| Cash receipts from interests and similar income | 8 | - | 8 |
| Cash receipts relating to dividends | 86 | - | 86 |
| Cash flows from investing activities | (230) | (39) | (191) |
| Cash flows from financing activities | (329) | - | (329) |
| Net change in cash and cash equivalents | 70 | - | 70 |
| Effect of foreign exchange rate changes in cash and cash equivalents | (91) | - | (91) |
| Cash and cash equivalents at the beginning of the period | 923 | - | 923 |
| Cash and cash equivalents at the end of the period | 902 | - | 902 |
The consolidated financial statements for the six-month period ended 30 June 2018 were prepared under IAS 34 - Interim Financial Reporting. These financial statements do not include all the notes that are normally prepared in the annual financial statements. In addition, only the material changes required by IFRS 7 and IFRS 13 were disclosed. In this context, these financial statements must be read in conjunction with the consolidated financial statements of the Galp Group for the year ended 31 December 2017.
Based on the results of the Galp Group and its business units, as well as on the macroeconomic conditions of the countries and segments in which each business unit operates, there were no indications, on 30 June 2018, that would lead us to reassess the conclusions reached in the preparation of the annual financial statements as of 31 December 2017, regarding the recoverability of tangible, intangible assets, goodwill and financial investments in associates and joint ventures.
This standard specifies how leases should be recognized, measured, presented and disclosed. The standard provides a single lessee accounting model, requiring lessees to recognize assets and liabilities for all leases unless the lease term is 12 months or less or the underlying asset has an immaterial value. The application of this accounting standard will mainly focus on operations included in the Exploration & Production and Refining & Marketing segments, namely changing the way by which the Group accounts for the vessel charter contracts activities related to the Exploration and Production activity, as well as of leases of land use and constructions rights, used in the Refining & Marketing of oil products activities.
Its application will result in changes in the accounting of lease contracts, which will result in impacts on the Group's financial statements, namely the income statement and statement of financial position, as well as the respective adjustment in the ratios that affect the operating results (ie EBITDA, EBIT), net debt, capital employed, among others.
Galp is still determining and quantifying the impacts of IFRS 16 on its financial statements. This standard will be applied to the Galp Group from the year beginning on 1 January 2019.
A Galp is positioned as an integrated oil company, deriving its revenues and income from a variety of products and services provided. In this context, the Group is organized into three different business segments: (i) Exploration & Production; (ii) Refining & Marketing; (iii) Gas & Power; and (iv) Others.
Regarding "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. The remaining accounting policies, as well as relevant information on the presentation of segment reporting can be found in the consolidated financial statements for the year ended 31 December 2017.
The comparative information for the year 2017 presented is not restated by the application of IFRS 15 for the period ended 30 June 2018. In the Exploration & Production segment, the effects of IFRS 15 are limited to the presentation of amounts with Over and Underlifting, which are reflected as Operating Costs and Operating Income instead of Cost of sales (changes in production) as previously reported.
In order to a closer approximation to the management criteria, it is presented bellow the segment reporting in a replacement cost perspective (RC), in which the cost of the sale determined in accordance with IFRS (weighted average cost) is replaced by the market replacement cost.
Galp considers that this approach on presenting its operational results becomes more relevant to the stakeholders of the financial statements, as it reflects the performance of the businesses closer to real, being also the indicator used by the Group's management.
It is also presented a reconciliation between the net result IFRS and the net result calculated according to the replacement cost, for a better understanding.
The financial information for the previously identified segments, for the six-month period ended on 30 June 2018 and 2017 is presented as follows:
| Unit: €m | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Consolidated | Exploration & Production |
Marketing | Refining & | Gas & Power | Others | Eliminations | ||||||
| 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | |
| Income | ||||||||||||
| Sales and Services Rendered | 8,437 | 7,622 | 834 | 615 | 6,252 | 5,767 | 1,432 | 1,327 | 69 | 63 | (150) | (150) |
| Inter-segmental | ‐ | ‐ | ‐ | ‐ | 2 | 1 | 97 | 100 | 51 | 49 | (150) | (150) |
| External | 8,437 | 7,622 | 834 | 615 | 6,250 | 5,766 | 1,335 | 1,227 | 18 | 14 | ‐ | ‐ |
| Cost of Sales | (6,344) | (5,839) | 190 | 38 | (5,542) | (4,968) | (1,045) | (963) | ‐ | ‐ | 53 | 54 |
| EBITDA Replacement Cost | 1,113 | 841 | 704 | 350 | 325 | 412 | 68 | 64 | 14 | 15 | 2 | ‐ |
| Amortizations and Adjustments | (348) | (391) | (166) | (198) | (169) | (182) | (10) | (9) | (3) | (2) | ‐ | ‐ |
| Depreciation and Amortization | (344) | (371) | (168) | (198) | (163) | (162) | (10) | (9) | (3) | (2) | ‐ | ‐ |
| Impairments | (4) | (20) | 2 | ‐ | (6) | (20) | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ |
| Provisions(net) | ‐ | 1 | ‐ | ‐ | ‐ | 1 | ‐ | 1 | ‐ | (1) | ‐ | ‐ |
| EBIT Replacement Cost | 765 | 451 | 538 | 152 | 156 | 231 | 58 | 56 | 11 | 12 | 2 | ‐ |
| Financial income | 95 | 61 | ||||||||||
| Income tax RC | (383) | (243) | ||||||||||
| Energy Sector Extraordinary Contribution | (41) | (44) | ||||||||||
| Consolidated Net income Replacement Cost | 436 | 225 | ||||||||||
| Net income attributable to non-controlling interests | (77) | (29) | ||||||||||
| Net income attributable to Galp Energia SGPS, S.A. shareholders |
359 | 196 | ||||||||||
| At 30 June |
2018 and 31 December 2017 | |||||||||||
| OTHER INFORMATIONS | ||||||||||||
| Segment Assets (1) | ||||||||||||
| Financial Investments (2) | 1,554 | 1,483 | 1,176 | 1,079 | 95 | 100 | 283 | 304 | ‐ | ‐ | ‐ | ‐ |
| Other Assets | 11,248 | 10,568 | 6,194 | 6,326 | 4,085 | 3,525 | 1,132 | 1,119 | 2,535 | 2,382 | (2,698) | (2,784) |
| Total Consolidated Assets | 12,802 | 12,051 | 7,370 | 7,405 | 4,180 | 3,625 | 1,415 | 1,423 | 2,535 | 2,382 | (2,698) | (2,784) |
| (1) Net amount. | ||||||||||||
| (2) at the Equity Method. |
Inter-segmental Sales and Services Rendered:
| Unit: €m | ||||
|---|---|---|---|---|
| Segment | Refining & Marketing | Gas & Power | Others | TOTAL |
| 2 | 97 | 51 | 150 | |
| Gas & Power | ‐ | ‐ | 10 | 10 |
| Refining & Marketing | ‐ | 97 | 33 | 130 |
| Exploration & Production | 2 | ‐ | 8 | 10 |
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:
| Sales and services rendered |
Tangible and Intangible assets |
Financial Investments | |||||
|---|---|---|---|---|---|---|---|
| 2018 | 2017 (a) | 2018 | 2017 (a) | 2018 | 2017 (a) | ||
| 8,437 | 7,622 | 5,441 | 5,684 | 1,554 | 1,483 | ||
| Africa | 281 | 212 | 1,134 | 1,049 | 50 | 44 | |
| Latin America | 749 | 589 | 2,111 | 2,317 | 1,197 | 1,115 | |
| Europe | 7,407 | 6,821 | 2,196 | 2,318 | 307 | 324 |
The reconciliation between the Segment Report captions and the Income Statement captions for the periods ended 30 June 2018 and 2017 is as follows:
| Unit: €m | |||||
|---|---|---|---|---|---|
| Segment Reporting captions | Income Statement captions | ||||
| June 2018 | June 2017 | June 2018 | June 2017 | ||
| Income | |||||
| Sales and services rendered | 8,437 | 7,622 | Sales | 8,098 | 7,313 |
| Services rendered | 339 | 309 | |||
| Cost of sales | (6,219) | (5,821) | Cost of Sales | (6,219) | (5,821) |
| Replacement Cost Adjustments | (125) | (18) | |||
| Cost of sales at RC | (6,344) | (5,839) | Other operating income | 136 | 56 |
| External supplies and services | (904) | (810) | |||
| Employee costs | (155) | (147) | |||
| Impairment losses on receivables Other operating costs |
(6) (51) |
(8) (33) |
|||
| EBITDA REPLACEMENT COST | 1,113 | 841 | |||
| Replacement Cost Adjustments | 125 | 18 | |||
| EBITDA IAS/IFRS (1) | 1,238 | 859 | Operating income before amortization/depreciation and provisions |
1,238 | 859 |
| Non payable expenses | |||||
| A Amortization, depreciation and impairment losses on | |||||
| Amortization and Adjustments | (348) | (391) | fixed assets | (348) | (391) |
| Provisions (net) | ‐ | 1 | Provisions and impairment losses on receivables | ‐ | 1 |
| EBIT REPLACEMENT COST | 765 | 451 | |||
| EBIT IAS/IFRS | 890 | 469 | Operating income | 890 | 469 |
| Income from financial investments and Goodwill | |||||
| Other Financial Income | 95 | 61 | impairment losses | 67 | 87 |
| Financial income | (5) | (4) | |||
| Exchange (losses) gains | (18) | (14) | |||
| Income from financial instruments | 51 | (8) | |||
| Income tax | (405) | (242) | Income tax | (405) | (242) |
| Income tax (RC Adjustment) | 22 | 1 | |||
| Energy Sector Extraordinary Contribution | (41) | (44) | Energy Sector Extraordinary Contribution | (41) | (44) |
| Net income for the period (Replacement Cost) | 436 | 225 | |||
| Net income for the period IFRS | 539 | 244 | Net income for the period IFRS | 539 | 244 |
During the period under review and following its strategy, the Group made investments, namely in the E&P area, substantially related to projects in Brazil (€137m), Angola (€67m) and Mozambique (€19m). In addition, in this period a partial stoppage occurred at the Sines refinery, as well as other investments in the refineries in the amount of €38m. The additions for the six-month period ended 30 June 2018 also include the capitalization of financial charges in the amount of €26m (Note 18).
| Unit: €m | ||||||
|---|---|---|---|---|---|---|
| Land and natural resources |
Buildings and other constructions |
Machinery and equipment |
Tangible assets in progress |
Others | Total | |
| As of 30 June 2018 | ||||||
| Acquisiton cost | 284 | 937 | 8,218 | 2,267 | 473 | 12,179 |
| Accumulated impairments | (14) | (15) | (245) | (97) | (3) | (374) |
| Accumulated depreciation | (2) | (729) | (5,721) | ‐ | (432) | (6,884) |
| Net amount | 268 | 193 | 2,252 | 2,170 | 38 | 4,921 |
| Six-month period ended 30 June 2018 | ||||||
| Balance as of 31 December 2017 | 269 | 202 | 2,585 | 2,100 | 37 | 5,193 |
| Additions | ‐ | ‐ | 2 | 265 | 1 | 268 |
| Depreciation and impairment | ‐ | (11) | (315) | ‐ | (6) | (332) |
| Transfers | (1) | 2 | 94 | (99) | 6 | 2 |
| Currency exchange diferences | ‐ | ‐ | (113) | (96) | ‐ | (209) |
| Others | ‐ | ‐ | (1) | ‐ | ‐ | (1) |
| Balance as of 30 June 2018 | 268 | 193 | 2,252 | 2,170 | 38 | 4,921 |
During the first semester of 2018, the transfers from intangible assets in progress to intangible fixed assets are mainly related to the license for the acquisition of 20% of the Carcará North field, in the Santos Basin in Brazil, in the amount of €134m, as well as the additional acquisition of the 3% participating interest on block BM-S-8 (€49m). The additions for the period refer essentially to the 3% of participating interest acquired for BM-S-8 referred above.
| Unit: €m | |||||
|---|---|---|---|---|---|
| Industrial property and other rights |
Intangible assets in progress |
Goodwill | Others | Total | |
| As of 30 June 2018 | |||||
| Acquisiton cost | 798 | 45 | 84 | 21 | 948 |
| Accumulated impairments | (8) | (24) | ‐ | (9) | (41) |
| Accumulated amortization | (377) | ‐ | ‐ | (10) | (387) |
| Net amount | 413 | 21 | 84 | 2 | 520 |
| Six-month period ended 30 June 2018 | |||||
| Balance as of 31 December 2017 | 227 | 178 | 84 | 2 | 491 |
| Additions | 6 | 58 | ‐ | ‐ | 64 |
| Amortization and impairment | (16) | ‐ | ‐ | ‐ | (16) |
| Transfers | 195 | (197) | ‐ | ‐ | (2) |
| Currency exchange diferences | 1 | (18) | ‐ | ‐ | (17) |
| Balance as of 30 June 2018 | 413 | 21 | 84 | 2 | 520 |
Financial investments in associates and joint ventures are as follows:
| Unit: €m | |||
|---|---|---|---|
| Notes | June 2018 | December 2017 | |
| FINANCIAL INVESTMENTS IN ASSOCIATES AND JOINT VENTURES | 1,554 | 1,483 | |
| Investments in associates | 6.1 | 92 | 105 |
| Investments in joint ventures | 6.2 | 1,462 | 1,378 |
| Companies* | Initial balance |
Equity Method Result |
Currency Exchange differences |
Dividends | Ending balance |
|---|---|---|---|---|---|
| Associates | 105 | 34 | (4) | (43) | 92 |
| EMPL - Europe Magreb Pipeline, Ltd | 54 | 26 | 3 | (31) | 52 |
| Gasoduto Al-Andaluz, S.A. | 13 | 3 | ‐ | (6) | 10 |
| Gasoduto Extremadura, S.A. | 9 | 4 | ‐ | (6) | 7 |
| Sonangalp - Sociedade Distribuição e Comercialização de Combustíveis, Lda. |
18 | 3 | (7) | ‐ | 14 |
| Metragaz, S.A. | 1 | ‐ | ‐ | ‐ | 1 |
| C.L.C. Guiné Bissau – Companhia Logística de Combustíveis da Guiné Bissau, Lda. |
1 | ‐ | ‐ | ‐ | 1 |
| IPG Galp Beira Terminal Lda | 3 | (1) | ‐ | ‐ | 2 |
| Sodigás-Sociedade Industrial de Gases, S.A.R.L | 1 | ‐ | ‐ | ‐ | 1 |
| Galp IPG Matola Terminal Lda | 3 | (1) | ‐ | ‐ | 2 |
| Geo Alternativa, S.L. | 2 | ‐ | ‐ | ‐ | 2 |
* only associates with an investment of more than €1m were considered in the table above.
Unit: €m
| Unit: €m | |||||||
|---|---|---|---|---|---|---|---|
| Companies* | Initial balance |
Share capital increase |
Equity method |
Currency Exchange differences |
Dividends | Others | Ending balance |
| Joint ventures | 1,378 | 53 | 33 | 26 | (28) | ‐ | 1,462 |
| Tupi B.V. | 1,062 | 26 | 23 | 32 | ‐ | (218) | 925 |
| Belem Bioenergia Brasil, S.A. | 53 | 8 | (4) | (7) | ‐ | ‐ | 50 |
| C.L.C. - Companhia Logística de Combustíveis, S.A. |
9 | ‐ | 3 | ‐ | (5) | ‐ | 7 |
| Galp Disa Aviacion, S.A. | 7 | ‐ | 2 | ‐ | ‐ | ‐ | 9 |
| Galp Gás Natural Distribuição, S.A. | 217 | ‐ | 9 | ‐ | (19) | ‐ | 207 |
| Ventinveste, S.A. | 8 | ‐ | ‐ | ‐ | (4) | ‐ | 4 |
| Galpek, Lda | 3 | 4 | ‐ | ‐ | ‐ | ‐ | 7 |
| Coral FLNG, S.A. | 19 | 10 | ‐ | 1 | ‐ | ‐ | 30 |
| Iara B.V. | ‐ | 5 | ‐ | ‐ | ‐ | 218 | 223 |
* only joint ventures with an investment of more than €1m were considered in the table above.
During the period of six-month ended 30 June 2018, the joint venture Iara BV was established through the spinoff of Tupi BV with a share capital of €218m being its control shared between BG Gas Netherland Holdings BV, Petrobras Netherlands BV, Total Brasil Services BV and Galp Sinopec Brazil Services, BV, which hold respectively 25%, 42.5%, 22.5% and 10% of its share capital.
The total amount of €71m related to dividends from financial investments in associates and joint ventures corresponds to the amounts approved in each Company's General Meeting. The amount of dividends received in the period ended 30 June 2018 was of €67m.
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 income tax rate applied to the Companies headquartered in Portugal is of 29.5%.
Spanish tax resident companies, in which the percentage held by the Group exceeds 75% have been taxed on a consolidated basis in Spain from 2005 onwards. Currently, the fiscal consolidation is performed by Galp Energia España S.A..The income tax rate applied to the Companies headquartered in Spain is of 25%.
Income tax and Energy sector extraordinary contribution recognized in the consolidated income statement for the six-month periods ended 30 June 2018 and 2017 are as follows:
| Unit: €m | ||||||
|---|---|---|---|---|---|---|
| Captions | June 2018 | June 2017 | ||||
| Current tax |
Deferred tax |
Total | Current tax |
Deferred tax |
Total | |
| 446 | 286 | |||||
| Income tax: | 319 | 86 | 405 | 212 | 30 | 242 |
| Current income tax | 86 | 106 | 192 | 70 | 41 | 111 |
| (Excess)/Insuficiency of income tax for the preceding year | ‐ | ‐ | ‐ | ‐ | 2 | 2 |
| "IRP" - Oil income Tax | 6 | ‐ | 6 | 9 | 1 | 10 |
| "PE" - Special Participation Tax | 226 | (20) | 206 | 134 | (14) | 120 |
| Exchange differences | 1 | ‐ | 1 | (1) | ‐ | (1) |
| Energy sector extraordinary contribution | 41 | 44 |
As of 30 June 2018, the movement in deferred tax assets and liabilities is as follows:
| Unit: €m | |||||||
|---|---|---|---|---|---|---|---|
| Initial balance |
Restated | Initial balance |
Impact on the income statement |
Impact on equity |
Currency translation adjustment |
Ending balance |
|
| Deferred Taxes – Assets | 293 | 57 | 350 | 5 | (1) | (16) | 338 |
| Adjustments to tangible and intangible assets | 14 | ‐ | 14 | 2 | ‐ | (1) | 15 |
| Retirement benefits and other benefits | 94 | ‐ | 94 | (1) | 2 | ‐ | 95 |
| Tax losses carried forward | 49 | 59 | 108 | (34) | ‐ | (3) | 71 |
| Regulated revenue | 8 | ‐ | 8 | ‐ | ‐ | (1) | 7 |
| Non deductible provisions | 73 | ‐ | 73 | (33) | ‐ | (1) | 39 |
| Potential foreign exchange differences Brazil | ‐ | ‐ | ‐ | 51 | ‐ | (4) | 47 |
| Others | 55 | (2) | 53 | 20 | (3) | (6) | 64 |
| Deferred Taxes – Liabilities | (82) | 6 | (76) | (91) | 79 | 3 | (85) |
| Adjustments to tangible and intangible assets | (29) | 5 | (24) | 14 | ‐ | (1) | (11) |
| Adjustments to tangible and intangible assets fair value | (7) | ‐ | (7) | ‐ | ‐ | (1) | (8) |
| Regulated revenue | (12) | ‐ | (12) | (1) | ‐ | ‐ | (13) |
| Potential foreign exchange differences Brazil | (28) | ‐ | (28) | (52) | 79 | 1 | ‐ |
| Others | (6) | 1 | (5) | (52) | ‐ | 4 | (53) |
As of 30 June 2018, the energy sector extraordinary contribution balances are detailed as follows:
| Unit: €m | |||||
|---|---|---|---|---|---|
| Statement of financial position | Income Statement |
||||
| Provisions (Note 16) | "CESE II" Deferred Charges (Note 8.2) |
Energy Sector Extraordinary |
|||
| "CESE I" | "CESE II" | Current | Non-Current | Contribution | |
| 2018 | |||||
| Initial balance | (70) | (202) | 27 | 85 | ‐ |
| "CESE I" Increase | (15) | ‐ | ‐ | ‐ | 15 |
| "CESE II" Periodification | ‐ | ‐ | (2) | (11) | 13 |
| "CESE II" Increase | ‐ | (5) | ‐ | ‐ | 5 |
| "Fondo Nacional de Eficiência Energética (FNEE)" | ‐ | ‐ | ‐ | ‐ | 8 |
| (FNEE) June 2018 |
(85) | (207) | 25 | 74 | 41 |
The caption Trade receivables as of 30 June 2018 and 31 December 2017 includes the following detail:
| Unit: €m | |||
|---|---|---|---|
| Notes | June 2018 | December 2017 | |
| Trade receivables | 1,267 | 1,018 | |
| Trade receivables | 1,453 | 1,193 | |
| Trade receivables impairment | 8.3 | (186) | (175) |
Other receivables presents the following detail as of 30 June 2018 and 31 December 2017:
| Unit: €m | |||||
|---|---|---|---|---|---|
| June 2018 | December 2017 | ||||
| Notes | Current | Non-current | Current | Non-current | |
| Other receivables | 759 | 248 | 535 | 254 | |
| State and Other Public Entities | 15 | 15 | 27 | 17 | |
| Other debtors: | 260 | ‐ | 215 | ‐ | |
| Non-operated blocks | 143 | ‐ | 127 | ‐ | |
| Underlifting | 94 | ‐ | 70 | ‐ | |
| Other receivables | 23 | ‐ | 18 | ‐ | |
| Related Parties: | 137 | 37 | 40 | 30 | |
| Share capital subscribers | 108 | ‐ | 29 | ‐ | |
| Dividends | 7 | ‐ | ‐ | ‐ | |
| Loans to associates, joint ventures and other related parties | ‐ | 37 | ‐ | 30 | |
| Other receivables - associates, joint ventures and other related parties | 22 | ‐ | 11 | ‐ | |
| Other receivables | 70 | 30 | 47 | 36 | |
| Accrued income: | 202 | 68 | 145 | 63 | |
| Sales and services rendered not yet invoiced | 145 | ‐ | 99 | ‐ | |
| Adjustment to tariff deviation - "pass through" | 15 | ‐ | 18 | ‐ | |
| Adjustment to tariff deviation - Energy tariff | ‐ | 66 | 3 | 62 | |
| Other accrued income | 42 | 2 | 25 | 1 | |
| Deferred charges: | 81 | 98 | 68 | 108 | |
| Energy sector extraordinary contribution | 7.2 | 25 | 74 | 27 | 85 |
| Prepaid rent relating to service stations concession contracts | 4 | 24 | 4 | 23 | |
| Other deferred charges | 52 | ‐ | 37 | ‐ | |
| Other receivables impairment | 8.3 | (6) | ‐ | (7) | ‐ |
The amount of €143m presented in the caption "Other receivable – Non-operated Blocks", includes the amount of €92m related to carry from public participation interests, referring to amounts receivable from public partners during the exploration period.
The amount of €108m refers to the subscribed and unrealized capital increase that Winland International Petroleum, SARL made in Petrogal Brasil SA during the period under review.
The amount of €94m recorded in 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 and is valued at the lower of the market price at the sale date and the market price on 30 June 2018.
Expenses recorded in deferred charges amounting to €28m, 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 movement noted in the caption "Impairment of trade receivables and other receivables" for the six-month period ended 30 June 2018 was as follows:
| Unit: €m | |||||
|---|---|---|---|---|---|
| Notes | Initial balance |
Net change | Change in acc. policy IFRS 9 |
Ending balance |
|
| June 2018 | 182 | 6 | 4 | 192 | |
| Trade receivables Other receivables |
8.1 8.2 |
175 7 |
8 (2) |
3 1 |
186 6 |
Inventories as of 30 June 2018 and 31 December 2017 are detailed as follows:
| Unit: €m | ||
|---|---|---|
| June 2018 | December 2017 | |
| Captions | 1,040 | 970 |
| Raw, subsidiary and consumable materials: | 353 | 369 |
| Crude oil | 313 | 156 |
| Other raw materials | 56 | 65 |
| Raw material in transit | ‐ | 160 |
| Impairment on Raw, subsidiary and consumable materials | (16) | (12) |
| Finished and semi-finished products: | 490 | 423 |
| Finished products | 240 | 193 |
| Semi-finished products | 242 | 230 |
| Finished products in transit | 8 | ‐ |
| Goods: | 197 | 178 |
| Goods | 197 | 178 |
| Goods in transit | 1 | 1 |
| Impairment on goods | (1) | (1) |
The movement in Inventories impairment caption for the six-month period ended 30 June 2018 was as follows:
| Raw, subsidiary and consumable materials |
Goods | Total inventories impairment |
||
|---|---|---|---|---|
| Balance as of 31 December 2017 | 12 | 1 | 13 | |
| Net additions | 4 | ‐ | 4 | |
| Balance as of 30 June 2018 | 16 | 1 | 17 |
The net movement in the amount of €4m was recorded to the item cost of sales in the income statement. This increase is mainly due to the evolution of market prices.
As of 30 June 2018, the Galp Group presents a receivable in the amount of €451m related to a loan contracted as of 28 March 2012 with Tip Top Energy, SARL, an entity of the Sinopec Group. This receivable with present value of USD\$526m is remunerated at a three-month LIBOR interest rate plus a spread. In the six-month period ended 30 June 2018, interests were recognized amounting to €5m (Note 18).
In the six-month period ended 30 June 2018, reimbursements to the loan granted amounting to €26m were performed, added to the currency translation adjustment noted in the period under analysis, as well as interests for the period.
For the periods ended 30 June 2018 and 31 December 2017 the caption "Cash and cash equivalents" is detailed as follows:
| Unit: €m | |||
|---|---|---|---|
| Notes | June 2018 | December 2017 | |
| Cash and cash equivalents in the consolidated statement of cash flows | 1,331 | 1,096 | |
| Cash and cash equivalentes | 1,485 | 1,197 | |
| Bank overdrafts | 12 | (154) | (101) |
Financial debt as of 30 June 2018 and 31 December 2017 presents the following details:
| Unit: €m | |||||
|---|---|---|---|---|---|
| June 2018 | December 2017 | ||||
| Notes | Current | Non-Current | Current | Non-Current | |
| Financial debt | 709 | 2,513 | 551 | 2,532 | |
| Bank loans: | 212 | 969 | 159 | 937 | |
| Origination Fees | (1) | (1) | (1) | (1) | |
| Loans and commercial paper | 59 | 970 | 59 | 938 | |
| Bank overdrafts | 11 | 154 | ‐ | 101 | ‐ |
| Bonds and Notes: | 497 | 1,544 | 392 | 1,595 | |
| Origination Fees | (3) | (6) | (3) | (5) | |
| Bonds | ‐ | 550 | 395 | 100 | |
| Notes | 500 | 1,000 | ‐ | 1,500 |
Changes in financial debt during the period from 31 December 2017 to 30 June 2018 were as follows:
| Unit: €m | |||||
|---|---|---|---|---|---|
| Initial balance |
Increase | Principal repayment |
Changes in Overdrafts |
Ending balance |
|
| Financial debt | 3,083 | 850 | (764) | 53 | 3,222 |
| Bank Loans: | 1,096 | 400 | (368) | 53 | 1,181 |
| Origination Fees | (2) | ‐ | ‐ | ‐ | (2) |
| Loans and commercial paper | 997 | 400 | (368) | ‐ | 1,029 |
| Bank overdrafts | 101 | 53 | 154 | ||
| Bonds and Notes: | 1,987 | 450 | (396) | ‐ | 2,041 |
| Origination Fees | (8) | ‐ | (1) | ‐ | (9) |
| Bonds | 495 | 450 | (395) | ‐ | 550 |
| Notes | 1,500 | ‐ | ‐ | ‐ | 1,500 |
The average interest rate of the loans, including costs associated with overdrafts, incurred by the Group, amounted to 2.75%.
The main increases on Bonds presented in the first semester of 2018 were as follows:
| Unit: €m | ||||
|---|---|---|---|---|
| Issuance | Due amount | Interest Rate | Maturity | Reimbursement |
| Bonds and Notes | 450 | |||
| GALP ENERGIA/2018 Euro 100 M | 100 | Euribor 6M + spread | February´23 | February ´23 |
| GALP ENERGIA/2018 Euro 150 M | 150 | Euribor 6M + spread | March´23 | March ´23 |
| GALP ENERGIA/2018 | 100 | Euribor 6M + spread | May´24 | 50% @ May´22 50% @ May´24 |
| GALP ENERGIA/2018-2024 | 100 | Euribor 6M + spread | May´24 | May´24 |
During this period, the Group contracted commercial paper programs amounting to €100m and loans amounting to €100m classified as non-current and fully underwritten.
During the first semester of 2018 the following repayments on Bonds were noted:
| Unit: €m | ||||
|---|---|---|---|---|
| Issuance | Due amount | Interest Rate | Maturity | Reimbursement |
| 395 | ||||
| GALP ENERGIA/2012-2018 FRN | 260 | Euribor 3M + spread | February´18 | February´18 |
| GALP ENERGIA/2013-2018 | 110 | Euribor 3M + spread | March´18 | March´18 |
| GALP ENERGIA/2013-2018 €200 M. | 25 | Euribor 6M + spread | April´18 | April´18 |
Regarding the remaining loans, were also reimbursed €368m detailed as follows:
Financial debt, excluding origination fees and bank overdrafts, presents the following repayment plan as of 30 June 2018:
| Unit: €m | |||||
|---|---|---|---|---|---|
| Loans | |||||
| Maturity | Total | Current | Non-Current | ||
| 3,079 | 559 | 2,520 | |||
| 2018 | 29 | 29 | ‐ | ||
| 2019 | 560 | 530 | 30 | ||
| 2020 | 649 | ‐ | 649 | ||
| 2021 | 535 | ‐ | 535 | ||
| 2022 | 362 | ‐ | 362 | ||
| 2023 | 770 | ‐ | 770 | ||
| 2024 and subsequent years | 174 | ‐ | 174 |
As of 30 June 2018 and 31 December 2017, the caption "Other payables" presents the following detail:
| Unit: €m | |||||
|---|---|---|---|---|---|
| June 2018 | December 2017 | ||||
| Captions | Notes | Current | Non Current |
Current | Non Current |
| 884 | 292 | 854 | 286 | ||
| State and other public entities: | 422 | ‐ | 380 | ‐ | |
| Payable VAT | 281 | ‐ | 249 | ‐ | |
| "ISP" - Tax on oil products | 95 | ‐ | 93 | ‐ | |
| Other taxes | 46 | ‐ | 38 | ‐ | |
| Other creditors: | 119 | 77 | 130 | 79 | |
| Tangible and intangible assets suppliers | 86 | 77 | 77 | 79 | |
| Advances on sales | 9 | ‐ | 12 | ‐ | |
| Overlifting | 18 | ‐ | 34 | ‐ | |
| Other Creditors | 6 | ‐ | 7 | ‐ | |
| Related parties: | 12 | 163 | 12 | 158 | |
| Dividends payable | 12 | ‐ | 12 | ‐ | |
| Loans – Other shareholders | ‐ | 163 | ‐ | 158 | |
| Other accounts payables: | 35 | 5 | 40 | 4 | |
| Personnel | 8 | ‐ | 9 | ‐ | |
| "ISP" - Other operators credit | 2 | ‐ | 11 | ‐ | |
| Guarantee deposits and guarantees received | 3 | 4 | 3 | 4 | |
| Other creditors | 22 | 1 | 17 | ‐ | |
| Accrued costs: | 264 | 31 | 280 | 27 | |
| External supplies and services | 159 | ‐ | 143 | ‐ | |
| Holiday, holiday subsidy and corresponding contributions | 19 | ‐ | 26 | ‐ | |
| Bonuses to employees | 12 | 3 | 24 | 3 | |
| Accrued interest | 24 | ‐ | 45 | ‐ | |
| Adjustment to tariff deviation - "ERSE" regulation | 14 | 28 | 16 | 24 | |
| Other accrued costs | 36 | ‐ | 26 | ‐ | |
| Deferred income: | 32 | 16 | 12 | 18 | |
| Services rendered | 27 | ‐ | 8 | ‐ | |
| Others | 5 | 16 | 4 | 18 |
The amount of €163m recorded in the caption "Loans – Other shareholders" refers, essentially, to a loan granted by Winland International Petroleum, SARL (US\$188m) under the form of shareholders loans to the subsidiary Petrogal Brasil, S.A. This loan bears interest at market rates and has a maturity of 10 years. In the period ended 30 June 2018 the amount of €4m is recognised under the caption "Interests", regarding loans obtained from related companies (Note 18).
During the period under review there were no changes in the most relevant assumptions compared to 31 December 2017.
On 30 June 2018 and 31 December 2017, the assets of the Petrogal and Sacor Marítima Pension Funds, valued at fair value, were as follows, in accordance with the report presented by the respective management company:
| Unit: €m | ||
|---|---|---|
| June 2018 | December 2017 | |
| Total | 266 | 271 |
| Bonds | 164 | 167 |
| Shares | 57 | 59 |
| Other Investments | 9 | 10 |
| Real Estate | 3 | 3 |
| Liquidity | 3 | 2 |
| Property | 30 | 30 |
As of 30 June 2018 and 31 December 2017, the assets held by the Pension Fund were sufficient to cover the assumed actuarial liabilities. In addition, the Group offers other retirement benefits such as supplementary pensions, disability and orphan's benefits, pre-retirement, early retirement, retirement bonus and voluntary social insurance, whose liability as of 30 June 2018 amounts to €122m (December 2017 - €123m), as well as other post-employment benefits consisting essentially of health and life insurance and minimum benefit of the defined contribution plan, whose liability as of 30 June 2018 amounts to €208m (December 2017 - €202m).
As of 30 June 2018 and 31 December 2017, the Group had recorded on equity the following amounts related to retirement benefits and other benefits:
| Captions | June 2018 | December 2017 | |
|---|---|---|---|
| 94 | 90 | ||
| 117 | 111 | ||
| Retirement benefits | 59 | 59 | |
| Other benefits | 58 | 52 | |
| Deferred Taxes | (23) | (21) |
During the period ended 30 June 2018, there were no significant changes in the caption "Fair value assets through comprehensive income" ", in relation to the Company's consolidated financial statements as of 31 December 2017. For further clarifications refer to the consolidated statements of the Company, as of 31 December 2017.
As of 30 June 2018, derivative financial instruments are recorded at their respective fair value as of the dates presented, in accordance with the methodology defined in the accounting policies of Galp Group, presented in the notes to the financial statements as of 31 December 2017.
As of 30 June 2018, the caption "Other financial instruments" is detailed as follows:
| Unit: €m | ||||
|---|---|---|---|---|
| June 2018 | December 2017 | |||
| Captions | Current | Non-Current | Current | Non-Current |
| Other Financial Instruments | 155 | 64 | 66 | 35 |
| Financial Derivatives at Fair Value through comprehensive income | 123 | 39 | 51 | 11 |
| Swaps and Options over Commodities | 112 | 38 | 42 | 11 |
| Futures over Commodities | 5 | ‐ | 9 | ‐ |
| Exchange Swaps | 6 | 1 | ‐ | ‐ |
| Other Financial Assets | 32 | 25 ‐ | 15 | 24 |
| Futures with physical delivery of Natural Gas | 32 | ‐ | 15 | ‐ |
| Others | ‐ | 25 | ‐ | 24 |
The accounting impact as of 30 June 2018 and 2017 in the income statement and statement of comprehensive income of the gains and losses with derivative financial instruments is presented in the following table:
| Unit: €m | ||||||||
|---|---|---|---|---|---|---|---|---|
| June 2018 | €m June 2017 |
|||||||
| Income statement | Equity | Income statement | Equity | |||||
| MTM | Real | MTM+Real | MTM | MTM | Real | MTM+Real | MTM | |
| Gains and losses on financial instruments |
51 | 20 | 71 | 12 | 5 | 12 | 17 | ‐ |
| Commodities Financial Derivatives | 57 | 20 | 77 | 12 | 1 | 16 | 17 | ‐ |
| Swaps | 54 | 19 | 73 | 1 | (13) | 3 | (10) | (2) |
| Swaps - Fair value hedge | 5 | ‐ | 5 | ‐ | 16 | ‐ | 16 | ‐ |
| Futures | (2) | 1 | (1) | 11 | (2) | 13 | 11 | 2 |
| Currency Financial Derivatives | (6) | ‐ | (6) | ‐ | 4 | (4) | ‐ | ‐ |
| Non-deliverable Forwards | ‐ | ‐ | ‐ | ‐ | 1 | (3) | (2) | ‐ |
| Forwards | (6) | ‐ | (6) | ‐ | 3 | (1) | 2 | ‐ |
During the six-month period ended 30 June 2018, the caption "Provisions" presented the following movements:
| Unit: €m | |||||||
|---|---|---|---|---|---|---|---|
| Captions | Notes | Initial balance |
Increases | Decreases | Utilization | Currency translation adjustment |
Ending balance |
| June 2018 | 619 | 29 | (6) | (5) | 7 | 644 | |
| Lawsuits | 19 | ‐ | ‐ | (5) | (1) | 13 | |
| Taxes | 8 | ‐ | ‐ | ‐ | ‐ | 8 | |
| Environmental matters | 18 | ‐ | ‐ | ‐ | ‐ | 18 | |
| Abandonment of blocks | 281 | 9 | (6) | ‐ | 9 | 293 | |
| "CESE I" | 7.2 | 70 | 15 | ‐ | ‐ | ‐ | 85 |
| "CESE II" | 7.2 | 202 | 5 | ‐ | ‐ | ‐ | 207 |
| Other risks and charges | 21 | ‐ | ‐ | ‐ | (1) | 20 ‐ |
The operating costs for the six-month periods ended 30 June 2018 and 2017 are detailed as follows:
| Unit: €m | |||
|---|---|---|---|
| Caption | Notes | June 2018 | June 2017 |
| Operating Costs | 7,683 | 7,209 | |
| Cost of sales: | 6,219 | 5,821 | |
| Raw and subsidiary materials | 3,105 | 2,815 | |
| Goods | 1,890 | 1,690 | |
| Tax on Oil Products | 1,358 | 1,374 | |
| Changes in production | (128) | (19) | |
| Inventories impairment | 9 | 4 | 8 |
| Financial derivatives | 15.2 | (20) | (29) |
| Currency exchange differences | 10 | (18) | |
| External supplies and services: | 904 | 810 | |
| Subcontracts - network use | 254 | 237 | |
| Transport of goods | 101 | 59 | |
| Rental costs | 63 | 59 | |
| Block production costs | 131 | 125 | |
| Block exploration costs | 27 | 41 | |
| Maintenance and repairs | 37 | 27 | |
| Royalties | 90 | 60 | |
| Other costs | 201 | 202 | |
| Employee costs | 155 | 147 | |
| 4 and | |||
| Amortisation, depreciation and impairment on fixed assets | 5 | 348 | 391 |
| Provision and impairment losses on receivables | 8.3 | 6 | 7 |
| Other operating costs | 51 | 33 |
The detail of the financial income and costs for the six-month periods ended 30 June 2018 and 30 June 2017 is as follows:
| Unit: €m | |||
|---|---|---|---|
| Captions | Notes | June 2018 | June 2017 |
| Financial result | (5) | (4) | |
| Financial income: | 22 | 17 | |
| Interest on bank deposits | 14 | 11 | |
| Interest obtained and other income with related companies | 10 | 5 | 4 |
| Other financial income | 3 | 2 | |
| Financial costs: | (27) | (21) | |
| Interest on loans, overdrafts and others | (41) | (49) | |
| Interest with related parties | 13 | (4) | (5) |
| Interests capitalized in fixed assets | 4 | 26 | 45 |
| Net interest on retirement benefits and other benefits | (3) | (4) | |
| Charges relating to loans | (5) | (6) | |
| Other financial costs | ‐ | (2) |
During the six-month period ended 30 June 2018, the Group capitalized under the caption "Fixed assets in progress", the amount of €26m, regarding interests on loans obtained to finance capital expenditure on tangible and intangible assets during their construction phase.
Reinforcing its interest in the Brazilian pre-salt, Galp is preparing an additional 3% acquisition of BM-S-8 license from Equinor, in which will hold a 20% stake in the event occurrence. The total amount of the acquisition should amount to approximately \$114 m, in line with the operation occurred in October 2017.
The establishment of this transaction is subject to the execution of the final agreement currently underway between Equinor and Barra Energia (current holder of the asset). The conclusion is still contingent upon the approval of all partners and competent authorities.
The consolidated financial statements were approved by the Board of Directors on 27 July 2018.
These financial statements are a translation of the financial statements originally issued in Portuguese in accordance with IAS 34 – Interim Financial Reporting and 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
Members:
Sérgio Gabrielli de Azevedo Abdul Magid Osman
Marta Cláudia Ramos Amorim Barroca de Oliveira Raquel Rute da Costa David Vunge
Jorge Manuel Seabra de Freitas José Carlos da Silva Costa
Rui Paulo da Costa Cunha e Silva Gonçalves Luís Manuel Pego Todo Bom
Diogo Mendonça Rodrigues Tavares Joaquim José Borges Gouveia
Miguel Athayde Marques Carlos Nuno Gomes da Silva
Filipe Crisóstomo Silva Thore E. Kristiansen
Carlos Manuel Costa Pina Francisco Vahia de Castro Teixeira Rêgo
Pedro Carmona de Oliveira Ricardo João Tiago Cunha Belém da Câmara Pestana
Carlos Alberto Nunes Barata
We have reviewed the accompanying condensed consolidated financial statements of Galp Energia SGPS, S.A. (the Entity), which comprise the consolidated statement of financial position as at June 30, 2018 (which shows total assets of Euro 12,802 million and total shareholder's equity of Euro 5,993 million, including a consolidated net profit of Euro 539 million), the consolidated statement of income and comprehensive income, consolidated statement of changes in equity and consolidated statement of cash flows for the six month period then ended, and the accompanying explanatory notes to these condensed consolidated financial statements.
The Management is responsible for the preparation of the condensed consolidated financial statements in accordance with International Accounting Standard 34 – Interim Financial Reporting as adopted by the European Union, as well as to create and maintain appropriate systems of internal control to enable the preparation of condensed consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Our responsibility is to express a conclusion on the accompanying condensed consolidated financial statements. We conducted our review in accordance with ISRE 2410 – Review of Interim Financial Information Performed by the Independent Auditor of the Entity and other technical and ethical standards and recommendations issued by the Institute of Statutory Auditors. Those standards require that we conduct the review in order to conclude whether anything has come to our attention that causes us to believe that the condensed consolidated financial statements are not prepared, in all material respects, in accordance with International Accounting Standard 34 – Interim Financial Reporting as adopted by the European Union.
A review of financial statements is a limited assurance engagement. The procedures performed mainly consist of making inquiries and applying analytical procedures, and evaluating the evidence obtained.
The procedures performed in a review are substantially less than those performed in an audit conducted in accordance with International Standards on Auditing (ISAs). Accordingly, we do not express an opinion on these consolidated financial statements.
Based on our review, nothing has come to our attention that causes us to believe that accompanying condensed consolidated financial statements of Galp Energia SGPS, S.A. as at June 30, 2018 are not prepared, in all material respects, in accordance with International Accounting Standard 34 – Interim Financial Reporting as adopted by the European Union.
July 30, 2018
PricewaterhouseCoopers & Associados
represented by:
Ana Maria Ávila de Oliveira Lopes Bertão, R.O.C.
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.
The Rotterdam hydrocracking margin has the following profile: -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 2018: WS Aframax (80 kts) Route Sullom Voe / Rotterdam – Flat \$7.59/ton. Yields in % of weight.
The Rotterdam cracking margin has the following profile: -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 2018: WS Aframax (80 kts) Route Sullom Voe / Rotterdam – Flat \$7.59/ton. Yields in % of weight.
Base oils refining 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 2018: WS Aframax (80 kts) Route Sullom Voe / Rotterdam – Flat \$7.59/ton. 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 of 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 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, extraordinary taxes, 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 BBLT: Benguela-Belize-Lobito-Tomboco Bg: Barges bn: billion boe: barrels of oil equivalent 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 D&P: Development & Production E&P: Exploration & Production Ebit Earnings before interest and taxes Ebitda: Ebit plus depreciation, amortisation and provisions EUR/€: Euro FLNG: floating liquefied natural gas unit FOB: Free on Board 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) ISP: Tax on oil products k: thousand kboepd: thousands of barrels of oil equivalent per day kbpd: thousands of barrels of oil per day LNG: liquid natural gas LSFO: low sulphur fuel oil m: million mmbbl: millions of barrels 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 n.m.: not meaningful NWE: Northwestern Europe OPEC: Organisation of Petroleum Exporting Countries R&M: Refining & Marketing RC: Replacement Cost RCA: Replacement Cost Adjusted T: tonnes TL: Tômbua-Lândana USA: United States of America USD/\$: Dollar of the United States of America VAT: value-added tax 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.
Pedro Dias, Head Otelo Ruivo, IRO Cátia Lopes João G. Pereira João P. Pereira Teresa Rodrigues
Tel: +351 21 724 08 66 Fax: +351 21 724 29 65
Rua Tomás da Fonseca, Torre A, 1600 -209 Lisboa, Portugal Website: www.galp.com Email:[email protected]
Reuters: GALP.LS Bloomberg: GAL P
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.