Quarterly Report • Nov 28, 2016
Quarterly Report
Open in ViewerOpens in native device viewer
Investor Relations
| 1. | EXECUTIVE SUMMARY3 | ||
|---|---|---|---|
| 2. | KEY FIGURES4 | ||
| 3. | MARKET ENVIRONMENT5 | ||
| 4. | EXPLORATION & PRODUCTION6 | ||
| 4.1. | Development activities |
6 | |
| 4.2. | Operating performance |
8 | |
| 5. | REFINING & MARKETING10 | ||
| 6. | GAS & POWER 12 |
||
| 7. | FINANCIAL DATA13 | ||
| 7.1. | Income statement 13 |
||
| 7.2. | Capital expenditure14 | ||
| 7.3. | Cash flow15 | ||
| 7.4. | Financial situation16 | ||
| 7.5. | Financial debt16 | ||
| 7.6. | RCA turnover by business17 | ||
| 8. | SUBSEQUENT EVENTS 18 |
||
| 9. | BASIS OF PRESENTATION 19 |
||
| 9.1. | Reconciliation of IFRS and Replacement Cost Adjusted figures 20 |
||
| 9.2. | Non-recurring items 21 |
||
| 10. | CONSOLIDATED FINANCIAL STATEMENTS22 | ||
| 11. | APPENDICES27 | ||
| 12. | DEFINITIONS 73 |
€ m (RCA)
| Nine Months | |||||
|---|---|---|---|---|---|
| 2015 | 2016 | Var. | % Var. | ||
| Ebitda RCA | 1,229 | 1,015 | (215) | (17%) | |
| Exploration & Production | 302 | 262 | (40) | (13%) | |
| Refining & Marketing | 614 | 471 | (142) | (23%) | |
| Gas & Power | 292 | 260 | (32) | (11%) | |
| Ebit RCA | 791 | 534 | (257) | (33%) | |
| Ebit IFRS | 441 | 322 | (119) | (27%) | |
| Net income RCA | 490 | 361 | (129) | (26%) | |
| Net income IFRS | 117 | 99 | (18) | (15%) | |
| Capex | 852 | 874 | 22 | 3% | |
| Net debt including loan to Sinopec1 | 1,606 | 1,631 | 25 | 2% | |
| Net debt to Ebitda RCA2 | 1,1x | 1,4x | - | - |
1Considering loan to Sinopec as cash and equivalents.
2As at 30 September 2016, ratio considers net debt including €575 m loan to Sinopec as cash, plus €169 m corresponding to Sinopec MLT Shareholder loan to Petrogal Brasil and LTM Ebitda of €1,297 m.
| Nine Months | ||||
|---|---|---|---|---|
| 2015 | 2016 | Var. | % Var. | |
| Average working interest production (kboepd) | 43.7 | 61.7 | 18.1 | 41% |
| Average net entitlement production (kboepd) | 41.2 | 59.2 | 18.0 | 44% |
| Oil and gas average sale price (USD/boe) | 49.0 | 33.9 | (15.1) | (31%) |
| Raw materials processed (mmboe) | 85.8 | 80.9 | (4.9) | (6%) |
| Galp refining margin (USD/boe) | 6.6 | 4.0 | (2.7) | (40%) |
| Oil sales to direct clients (mton) | 6.9 | 6.7 | (0.3) | (4%) |
| NG supply sales to direct clients (mm3 ) |
2,851 | 2,732 | (119) | (4%) |
| NG/LNG trading sales (mm3 ) |
3,122 | 2,471 | (651) | (21%) |
| Nine Months | ||||||
|---|---|---|---|---|---|---|
| 2015 | 2016 | Var. | % Var. | |||
| Exchange rate (EUR:USD) | 1.11 | 1.12 | 0.00 | 0% | ||
| Dated Brent price1 (USD/bbl) |
55.3 | 41.9 | (13.4) | (24%) | ||
| Heavy-light crude price spread2 (USD/bbl) |
(1.1) | (2.2) | (1.1) | n.m. | ||
| UK NBP natural gas price3 (USD/mmbtu) |
6.4 | 4.3 | (2.1) | (32%) | ||
| LNG Japan and Korea price1 (USD/mmbtu) |
7.6 | 5.2 | (2.3) | (31%) | ||
| Benchmark refining margin4 (USD/bbl) |
5.6 | 2.8 | (2.7) | (49%) | ||
| Iberian oil market5 (mton) |
45.0 | 46.2 | 1.2 | 3% | ||
| Iberian natural gas market6 (mm3) |
23,127 | 22,809 | (318) | (1%) |
1Source: Bloomberg. 2Source: Platts. Urals NWE dated for heavy crude; dated Brent for light crude. 3Source: Platts.
For a complete description of the method of calculating the benchmark refining margin see "Definitions". Source: APETRO for Portugal; CORES for Spain; the figures include an estimate for September 2016. Source: Galp and Enagás.
During the first nine months of 2016, dated Brent averaged \$41.9/bbl, corresponding to a decrease of \$13.4/bbl YoY. This decrease resulted from the unbalanced supply and demand, leading to larger crude oil inventories on a global scale.
The Urals – dated Brent spread widened \$1.1/bbl YoY, to \$2.2/bbl. This spread resulted from the increased production of crude oil by Russia, aggravated by a higher supply of competing crudes from the Middle East to the Mediterranean region.
During the first nine months of 2016, the natural gas price in Europe (NBP) averaged \$4.3/mmbtu, corresponding to a decrease of \$2.1/mmbtu YoY. The decline was a result of the lower oil price, as many natural gas contracts are oil-linked.
The Asian liquefied natural gas reference price (JKM) averaged \$5.2/mmbtu, corresponding to a decrease of \$2.3/mmbtu YoY.
During the first nine months of 2016, the benchmark refining margin was \$2.8/bbl, down \$2.7/bbl YoY, as the gasoline and diesel crack spreads dropped \$5.6/bbl and \$7.1/bbl YoY, respectively, pressured mainly by large inventories throughout the period.
During the first nine months of 2016, the Iberian market for oil products rose to 46.2 mton, from 45.0 mton, YoY led by the rise in tourism, which resulted in higher demand for diesel and jet fuel.
The Iberian natural gas market decreased 1.4% YoY to 22,809 mm³ in the first nine months of 2016, mostly due to the lower demand from the electrical segment.
During the first nine months of 2016, Galp and its partners continued with the development works on the Lula/Iracema field. It is worth noting the operational efficiency achieved by the consortium in drilling and completion performance, as well as in the units' ramp-up, which has resulted in a continuous decrease of these activities' average duration.
FPSO Cidade de Angra dos Reis (#1) and FPSO Cidade de Paraty (#2) resumed their plateau production in the Lula Pilot and Lula Northeast areas, following the completion of the maintenance works that took place during the second quarter.
In the Iracema South area, FPSO Cidade de Mangaratiba (#3) continued producing at plateau levels, with six producer and five injector wells currently connected to this unit. The connection to the gas export network, expected during the fourth quarter of 2016, will allow for a greater operational flexibility and the marketing of natural gas associated with oil production.
FPSO Cidade de Itaguaí (#4), in the Iracema North area was connected to the gas export network during August, which enabled the unit to reach plateau production only 13 months after first oil.
FPSO Cidade de Maricá (#5), allocated to the Lula Alto area, initiated production in February and has been benefitting from excellent productivity, with a fourth producer well connected during August.
FPSO Cidade de Saquarema (#6), allocated to the Lula Central area, started production in July, as planned. The development plan for this area includes the connection of nine producer and nine injector wells. This FPSO produced an average of c.30 kbpd since it started operating, through one producer well. It is worth highlighting that, already during October, FPSO #6 reached a production of c.80 kbpd, following the connection of two additional producer wells.
Regarding the replicant FPSO units, the unit allocated to the Lula South area is at the Brasfels shipyard (Brazil), where the integration works are being finalized, with the CO2 and gas compression and injection modules reaching their final stage of integration. The second replicant FPSO, to be allocated to the Lula North area, is at the COOEC shipyard (China), where the topside modules' integration works are ongoing.
| Project | Type of wells | Planned | Drilled | Connected | |
|---|---|---|---|---|---|
| #1 | Lula Pilot | Producers | 7 | 7 | 6 |
| FPSO Cidade de Angra dos Reis | Injectors | 5 | 5 | 5 | |
| Lula Northeast | Producers | 8 | 6 | 6 | |
| #2 | FPSO Cidade de Paraty | Injectors | 6 | 6 | 6 |
| #3 | Iracema South | Producers | 8 | 7 | 6 |
| FPSO Cidade de Mangaratiba | Injectors | 8 | 7 | 5 | |
| #4 | Iracema North | Producers | 8 | 7 | 5 |
| FPSO Cidade de Itaguaí | Injectors | 9 | 7 | 3 | |
| Lula Alto | Producers | 1 0 |
7 | 4 | |
| #5 | FPSO Cidade de Maricá | Injectors | 7 | 6 | 2 |
| Lula Central | Producers | 9 | 7 | 3 | |
| #6 | FPSO Cidade de Saquarema | Injectors | 9 | 6 | 1 |
Note: As at October 27, 2016.
Regarding the offshore Coral South project in Area 4, it is worth highlighting the signing of the Sale and Purchase Agreement of the LNG with BP. The contract guarantees the sale of LNG volumes for a period of 20 years, based on the production from the Coral South area, although it is conditional on a final investment decision (FID). Meanwhile, the consortium is finalising the remaining commercial agreements and negotiating the project finance for the project.
Regarding the Mamba onshore project, EPC proposals continue to be analysed for the upstream and midstream solutions.
In block 32, the drilling and completion campaign of the wells regarding the Kaombo development area is proceeding. The two FPSO units are being converted at the Sembawang shipyards, in Singapore.
€ m (RCA, except otherwise stated; unit figures based on net entitlement production)
| Nine Months | ||||
|---|---|---|---|---|
| 2015 | 2016 | Var. | % Var. | |
| Average working interest production1 (kboepd) |
43.7 | 61.7 | 18.1 | 41% |
| Oil production (kbpd) | 40.4 | 57.8 | 17.4 | 43% |
| Average net entitlement production1 (kboepd) |
41.2 | 59.2 | 18.0 | 44% |
| Angola | 7.1 | 7.5 | 0.4 | 5% |
| Brazil | 34.1 | 51.7 | 17.6 | 52% |
| Average realised sale price2 (USD/boe) |
49.0 | 33.9 | (15.1) | (31%) |
| Royalties3 (USD/boe) |
4.4 | 3.5 | (1.0) | (22%) |
| Production costs (USD/boe) | 9.6 | 8.6 | (0.9) | (10%) |
| Amortisation4 (USD/boe) |
16.9 | 14.7 | (2.1) | (13%) |
| Ebitda RCA | 302 | 262 | (40) | (13%) |
| Depreciation & Amortisation4 | 170 | 215 | 44 | 26% |
| Provisions | - | (0) | n.m. | n.m. |
| Ebit RCA | 131 | 48 | (84) | (64%) |
| Ebit IFRS | 48 | (75) | (123) | n.m. |
| Net Income from E&P Associates | 11 | 13 | 2 | 19% |
1Includes natural gas exported; excludes natural gas used or reinjected.
2 Galp average realised sale price for oil and natural gas, including change in production effects.
3Based on production in Brazil.
4Includes abandonment provisions.
During the first nine months of 2016, working interest production increased 41% YoY to 61.7 kboepd, which was mainly due to the start-up of units #4, #5 and #6, as well as to increased production at FPSO #3 in Brazil.
Natural gas exports increased 0.6 kboepd YoY to 3.9 kboepd, following the connection of FPSO #4 to the gas export infrastructure. Out of the total gas exported, 3.4 kboepd was from the Lula/Iracema area.
During the first nine months of 2016, net entitlement production increased 44% YoY to 59.2 kboepd, as a result of higher working interest production.
RCA Ebitda for the first nine months of 2016 dropped €40 m YoY to €262 m, following the decrease in the average sale price, and despite the increase in net entitlement production.
Production costs increased €29 m YoY to €125 m, as a result of the higher number of operating units in Brazil. In unit terms, production costs decreased YoY to \$8.6/boe during the period, benefiting from a higher production dilution effect.
Depreciation charges during the first nine months of 2016 (including abandonment provisions) increased around €44 m YoY to €215 m, following the increased asset base in Brazil. On a net entitlement basis, unit depreciation charges were \$14.7/boe, compared to \$16.9/boe YoY.
RCA Ebit was €48 m in the period, or €84 m lower YoY, while IFRS Ebit was negative by
€75 m. Non-recurring items of €123 m included the impairment in block 14/14K during the second quarter, after the decision of reducing drilling activities, as well as an impairment in the third quarter related to a project in the Brazilian onshore.
During the first nine months of 2016, the contribution of associated companies related to the E&P business reached €13 m.
€ m (RCA, except otherwise stated)
| Nine Months | ||||
|---|---|---|---|---|
| 2015 | 2016 | Var. | % Var. | |
| Galp refining margin (USD/boe) | 6.6 | 4.0 | (2.7) | (40%) |
| Refining cash cost¹ (USD/boe) | 1.6 | 1.7 | 0.2 | 10% |
| Impact of refining margin hedging2 (USD/boe) |
(1.0) | 0.1 | 1.1 | n.m. |
| Raw materials processed (mmboe) | 85.8 | 80.9 | (4.9) | (6%) |
| Crude processed (mmbbl) | 76.4 | 73.6 | (2.9) | (4%) |
| Total refined product sales (mton) | 14.0 | 13.4 | (0.5) | (4%) |
| Sales to direct clients (mton) | 6.9 | 6.7 | (0.3) | (4%) |
| Ebitda RCA | 614 | 471 | (142) | (23%) |
| Depreciation & Amortisation | 205 | 200 | (5) | (2%) |
| Provisions | 8 | 16 | 8 | 96% |
| Ebit RCA | 401 | 256 | (145) | (36%) |
| Ebit IFRS | 158 | 171 | 14 | 9% |
| Net Income from R&M Associates | (2) | (2) | (0) | (25%) |
1Excluding impact of refining margin hedging operations.
2Impact on Ebitda.
Raw materials processed during the first nine months of 2016 stood at 80.9 million barrels (mmboe), down 6% YoY. That decrease reflects the planned outage of the hydrocracker at the Sines refinery and of units in the Matosinhos refinery during the first half of 2016. Crude oil accounted for 91% of raw materials processed, of which 83% corresponded to medium and heavy crudes.
Gasoline production accounted for 23% of production, while middle distillates accounted for 46% of total production. Consumption and losses accounted for 7% of raw materials processed.
Volumes sold to direct clients stood at 6.7 mton, down 4% YoY, following the reduced sales to lower margin clients. Volumes sold in Africa accounted for 8% of total volumes sold to direct clients.
RCA Ebitda for the R&M business during the first nine months of 2016 decreased €142 m YoY to €471 m, impacted by the lower contribution from the refining activity.
Galp's refining margin was \$4.0/boe, compared to \$6.6/boe in the previous year, which reflects the lower refining margins in the international markets. The spread over the benchmark margin amounted to \$1.2/boe.
Refining cash costs increased €4 m to €125 m, due to higher maintenance costs during 2016, namely in the hydrocracker in the Sines refinery. In unit terms, cash costs stood at \$1.7/boe.
Hedging operations had a positive impact of €8 m in Ebitda during the period.
Marketing of oil products was in line YoY, despite the impact of a drop in volumes sold compared to the previous year.
Amortisations and provisions amounted to €215 m, up €3 m YoY.
Ebit RCA fell to €256 m, while Ebit IFRS increased €14 m to €171 m in the period. Inventory effect was positive €56 m and non-recurring items amounted to €29 m and were mainly related to impairments on refining equipment and restructuring charges.
€ m (RCA except otherwise stated)
| Nine Months | ||||
|---|---|---|---|---|
| 2015 | 2016 | Var. | % Var. | |
| NG supply total sales volumes (mm3 ) |
5,973 | 5,203 | (770) | (13%) |
| Sales to direct clients (mm3 ) |
2,851 | 2,732 | (119) | (4%) |
| Trading (mm3 ) |
3,122 | 2,471 | (651) | (21%) |
| Sales of electricity (GWh) | 3,466 | 3,718 | 252 | 7% |
| Ebitda RCA | 292 | 260 | (32) | (11%) |
| Natural Gas | 191 | 159 | (32) | (17%) |
| Infrastructure | 98 | 91 | (7) | (7%) |
| Power | 3 | 9 | 6 | n.m. |
| Depreciation & Amortisation | 46 | 44 | (2) | (4%) |
| Provisions | 6 | 4 | (2) | (35%) |
| Ebit RCA | 240 | 211 | (28) | (12%) |
| Ebit IFRS | 217 | 208 | (9) | (4%) |
| Net Income from G&P Associates | 50 | 50 | (1) | (1%) |
Sales of natural gas in the first nine months of 2016 totalled 5,203 mm³, down 13% YoY.
Volumes sold in the trading segment decreased 21%, reflecting fewer opportunities in the international markets. During the first nine months of 2016, 20 LNG trading operations were carried out, seven less than during the previous year.
Volumes sold to direct clients also dropped, by 4%, with lower volumes sold to the conventional segment.
Sales of electricity increased 252 GWh YoY to 3,718 GWh, mainly due to the increased marketing of electricity.
Ebitda for the G&P segment decreased €32 m to €260 m during the first nine months of 2016, mainly due to lower results from the natural gas activity.
Ebitda for the natural gas segment decreased 17% YoY to €159 m, due to lower volumes sold.
The contribution to results of the regulated infrastructure business was €91 m, down €7 m YoY, reflecting the lower remuneration rate effective from July 1, 2016.
Ebitda for the power business normalised from the previous year level, and increased €6 m YoY to €9 m.
DD&A and provisions in the G&P business segment stood at €49 m, in line with the previous year.
Ebit RCA decreased €28 m YoY to €211 m, and was impacted by a positive €6 m inventory effect and non-recurring items of -€3 m. Ebit IFRS reached €208 m, compared to €217 m the previous year.
Results from associated companies related to the G&P business maintained their €50 m contribution to results during the period.
€ m (RCA, except otherwise stated)
| Nine Months | |||||
|---|---|---|---|---|---|
| 2015 | 2016 | Var. | % Var. | ||
| Turnover | 12,083 | 9,595 | (2,488) | (21%) | |
| Cost of goods sold | (9,723) | (7,424) | (2,298) | (24%) | |
| Supply & Services | (911) | (948) | 37 | 4% | |
| Personnel costs | (241) | (231) | (11) | (4%) | |
| Other operating revenues (expenses) | 22 | 24 | 2 | 7% | |
| Ebitda RCA | 1,229 | 1,015 | (215) | (17%) | |
| Ebitda IFRS | 976 | 922 | (54) | (6%) | |
| Depreciation & Amortisation | (422) | (462) | 40 | 10% | |
| Provisions | (17) | (19) | 2 | 13% | |
| Ebit RCA | 791 | 534 | (257) | (33%) | |
| Ebit IFRS | 441 | 322 | (119) | (27%) | |
| Net income from associated companies | 60 | 61 | 1 | 2% | |
| Financial results | (68) | 3 | 70 | n.m. | |
| Net income before taxes and non-controlling interests | 783 | 597 | (186) | (24%) | |
| Taxes¹ | (247) | (201) | (46) | (18%) | |
| Non-controlling interests | (46) | (34) | (12) | (25%) | |
| Net income RCA | 490 | 361 | (129) | (26%) | |
| Non recurring items | (189) | (215) | 27 | 14% | |
| Net income RC | 301 | 146 | (155) | (52%) | |
| Inventory effect | (184) | (47) | (137) | (74%) | |
| Net income IFRS | 117 | 99 | (18) | (15%) |
1Includes the Special Participation tax payable in Brazil and IRP payable in Angola.
During the first nine months of 2016, turnover decreased 21% YoY to €9,595 m. This was mainly due to the decrease in the prices of oil, natural gas and oil products in the international markets.
Operating costs went down 21% YoY to €8,580 m, mainly following a 24% fall in the cost of goods sold. The costs of external supplies and services increased by 4%, on the back of higher production in Brazil. Staff costs fell 4% YoY.
RCA Ebitda was €1,015 m, down 17% YoY, after a lower contribution from all business segments. IFRS Ebitda fell by €54 m YoY to €922 m.
RCA Ebit decreased 33% to €534 m, while IFRS Ebit fell €119 m to €322 m.
Results of associated companies accounted for €61 m, in line YoY.
Financial income was positive by €3 m, compared to a loss of €68 m in the same period of 2015, essentially due to a gain of €31 m in mark-to-market operations, mainly related to refining margin hedging, which compares to a loss of €18 m during the previous year.
Net interest expenses improved by €15 m YoY, to €79 m.
RCA taxes decreased €46 m to €201 m, due to lower results. Taxes on oil and gas production totalled €49 m.
Non-controlling interests, primarily attributable to Sinopec, fell €12 m to €34 m, following the lower results generated in Brazil.
RCA net income was €361 m, down €129 m YoY, while IFRS net income was €99 m.
The inventory effect was €47 m and non-recurring items reached €215 m, including the impairments registered in the E&P segment, an impairment regarding assets related to the biofuels business, as well as the Portuguese Extraordinary Energy Sector Contribution (CESE), which affects the R&M and G&P businesses.
The CESE had a negative impact on IFRS results of around €48 m, of which €28 m related to CESE I, whose annual impact was fully accounted for in the first quarter of the year. CESE II amounted to c.€20 m. This provision related with CESE results from the strict applicability of accounting standards. However, in Galp's opinion, based on the opinion of renowned legal experts, the laws regarding CESE have no legal grounds and, accordingly, such amounts are not due.
| Nine Months | ||||
|---|---|---|---|---|
| 2015 | 2016 | Var. | % Var. | |
| Exploration & Production | 782 | 770 | (12) | (2%) |
| Exploration and appraisal activities | 95 | 36 | (59) | (62%) |
| Development and production activities | 687 | 734 | 47 | 7% |
| Refining & Marketing | 50 | 84 | 34 | 68% |
| Gas & Power | 17 | 19 | 2 | 14% |
| Others | 3 | 1 | (2) | n.m. |
| Investment | 852 | 874 | 22 | 3% |
During the first nine months of 2016, capital expenditure was €874 m, 88% of which was allocated to E&P.
Development & Production (D&P) activities accounted for 95% of the investment in the E&P business, mainly allocated to the development of block BM-S-11 in Brazil, which accounted for 75% of that total. Investment in Angola accounted for c.20% of total D&P capex, mainly allocated to block 32.
Capital expenditure in downstream and gas activities reached €103 m, having been allocated, among others, to maintenance activities in the refineries, to the ongoing upgrade of the oil retail network and the natural gas infrastructure, as well as to IT systems.
€ m (IFRS figures)
| Nine months | |||
|---|---|---|---|
| 2015 | 2016 | ||
| Ebit | 441 | 322 | |
| Dividends from associates | 45 | 44 | |
| Depreciation, Depletion and Amortization (DD&A) | 510 | 575 | |
| Change in Working Capital | 392 | (30) | |
| Cash flow from operations | 1,389 | 911 | |
| Net capex | (800) | (854) | |
| Net financial expenses | (94) | (79) | |
| SPT and Corporate taxes | (94) | (142) | |
| Dividends paid | (317) | (382) | |
| Others1 | 49 | 163 | |
| Change in net debt | (133) | 383 |
1Includes CTAs (Cumulative Translation Adjustment) and partial reimbursement of the loan granted to Sinopec.
During the first nine months of 2016, net debt increased €383 m compared to the end of 2015, due to an increase in capex and dividends during the period.
Working capital has remained fairly unchanged YoY, after a strong performance during 2015.
Change in net debt in the period considers reimbursement of €134 m related to the loan granted to Sinopec.
Considering the booking of the Galp Gás Natural Distribuição, S.A. (GGND) assets and liabilities under the caption assets held for sale, the September 2016 net debt (€2,205 m) was €216 m lower than that of December 31, 2015.
| € m | ||
|---|---|---|
| Nine months | ||
| 2015 | 2016 | |
| Cash and equivalents at the beginning of the period1 | 1,023 | 1,045 |
| Received from customers | 13,499 | 10,914 |
| Paid to suppliers | (8,636) | (6,494) |
| Staff related costs | (248) | (256) |
| Dividends from associated companies | 45 | 44 |
| Taxes on oil products (ISP) | (1,997) | (2,015) |
| VAT, Royalties, PIS, Cofins, Others | (1,387) | (1,197) |
| Total operating flows | 1,276 | 996 |
| Net capex | (809) | (913) |
| Net Financial Expenses | (85) | (99) |
| Dividends paid | (317) | (382) |
| SPT and Corporate taxes | (94) | (142) |
| Net new loans | (95) | 420 |
| Sinopec loan reimbursement | 182 | 134 |
| FX changes on cash and equivalents | 5 | 27 |
| Cash and equivalents at the end of the period1 | 1,087 | 1,084 |
1Cash 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.
€ m (IFRS figures)
| 31 December, 2015 |
30 September, 2016 (before assets held for sale)1 |
30 September, 2016 |
Var. vs 31 Dec., 2015 |
|
|---|---|---|---|---|
| Net fixed assets | 7,892 | 8,486 | 7,357 | (535) |
| Working capital | 510 | 541 | 529 | 19 |
| Loan to Sinopec | 723 | 575 | 575 | (148) |
| Other assets (liabilities) | (515) | (654) | (383) | 133 |
| Non-current assets/liabilities held for sale | - | - | 270 | 270 |
| Capital employed | 8,610 | 8,947 | 8,348 | (262) |
| Short term debt | 493 | 768 | 754 | 262 |
| Medium-Long term debt | 3,060 | 3,258 | 2,628 | (431) |
| Total debt | 3,552 | 4,025 | 3,383 | (169) |
| Cash and equivalents | 1,130 | 1,221 | 1,177 | 47 |
| Net debt2 | 2,422 | 2,805 | 2,205 | (216) |
| Total equity | 6,188 | 6,143 | 6,143 | (45) |
| Total equity and net debt | 8,610 | 8,947 | 8,348 | (262) |
1Figures do not consider non-current assets/liabilities held for sale, in order to make periods comparable.
2Net debt at 30 September 2016 excludes net debt of GGND (€599 m), which is considered under non-current assets/liabilities held for sale.
The September 30, 2016 column shown above as prior to the GGND reclassification to assets held for sale was prepared on the same basis as December 31, in order to make the periods comparable. On that basis, net fixed assets stood at €8,486 m, a €594 m increase compared to the end of December 2015. Work-in-progress, mainly related to the E&P business, was €2,455 m.
€ m (except otherwise stated)
| 31 December, 2015 |
30 September, 2016 |
Chg. vs 31 Dec., 2015 |
|
|---|---|---|---|
| Bonds | 2,154 | 2,136 | (18) |
| Bank loans and other debt | 1,398 | 1,247 | (151) |
| Cash and equivalents | (1,130) | (1,177) | (47) |
| Net debt1 | 2,422 | 2,205 | (216) |
| Net debt including loan to Sinopec2 | 1,699 | 1,631 | (68) |
| Average life (years)3 | 3.1 | 3.2 | 0.1 |
| Average debt interest rate3 | 3.8% | 3.5% | (0.3 p.p.) |
| Net debt to Ebitda RCA4 | 1,2x | 1,4x | - |
1Net Debt at 30 September 2016 excludes net debt of GGND (€599 m). 2Net debt at 30 September 2016 of €1,631 m adjusted for the €575 m loan to Sinopec. 3 Includes net debt of GGND, ie, considers Group net debt of €2,805 m as at the end of September. 4 As at 30 September 2016, ratio considers net debt including loan to Sinopec as cash (€575 m), plus Sinopec MLT Shareholder Loan to Petrogal Brasil (€169 m) and LTM Ebitda RCA €1,297 m.
On September 30, 2016, net debt stood at €2,205 m, down €216 m compared to the end of December 2015. This amount does not include net debt related to GGND (held for sale) of
€599 m. It should be noted that GGND repaid the shareholder loan of €568 m to Galp during September.
Considering the €575 m balance of the Sinopec loan as cash and equivalents, net debt at the end of the period totalled €1,631 m, resulting in a net debt to Ebitda ratio of 1.4x. This ratio also considers Sinopec's €169 m shareholder loan to Petrogal Brasil as of the end of the period.
The average interest rate was 3.48% during the period.
At the end of September, 51% of total debt was on a fixed-rate basis. Debt had an average maturity of 3.15 years, and medium and longterm debt accounted for 78% of the total.
As of September 30, 2016, around 65% of total debt was scheduled to mature from 2019 onwards, considering debt from subsidiary GGND, which at that date was still consolidated (albeit booked under assets held for sale).
It should be noted that a €455 m bond, maturing in 2017, has been called by Galp and will be redeemed on November 21, 2016. This change was reflected on the debt maturity profile graph below.
At the end of the first nine months of 2016, Galp had unused credit lines of approximately €1.2 bn. Of this amount, around 60% was contractually guaranteed.
€ m
| Nine Months | |||||||
|---|---|---|---|---|---|---|---|
| 2015 | 2016 | Var. | % Var. | ||||
| RCA Turnover | 12,083 | 9,595 | (2,488) | (21%) | |||
| Exploration & Production1 | 489 | 491 | 3 | 1% | |||
| Refining & Marketing | 9,373 | 7,702 | (1,672) | (18%) | |||
| Gas & Power | 2,551 | 1,807 | (744) | (29%) | |||
| Other | 91 | 89 | (2) | (2%) | |||
| Consolidation adjustments | (421) | (494) | 73 | 17% |
1Does not include change in production. RCA turnover in the E&P segment, including change in production amounted to €502 m during the first nine months of 2016.
On October 27, Galp Energia, SGPS, S.A. (Galp), through its subsidiary Galp Gas & Power, SGPS, S.A. (GGP), completed the sale of 22.5% of GGND to Meet Europe, owned by Marubeni Corporation (50%) and by Toho Gas Co., Ltd. (50%). The closing price was set at €141 m, based on the initially agreed price plus adjustments, as established in the SPA. Considering that GGND repaid the shareholder loan of €568 m to Galp during September, total cash proceeds from this transaction stood at €709 m.
GGND will now cease to be consolidated into the Group accounts, and as such its contribution will start to be accounted for as income from associates, based on the equity method.
Galp's consolidated financial statements for the nine months ended on 30 September 2016 and 2015 have been prepared in accordance with International Financial Reporting Standards (IFRS). The financial information in the consolidated income statement is reported for the nine months ended on 30 September 2016 and 2015. The financial information in the consolidated financial position is reported on 30 September 2016 and 31 December 2015.
Galp's financial statements are prepared in accordance with IFRS, and the cost of goods sold is valued at weighted-average cost (WAC). When goods and commodity prices fluctuate, the use of this valuation method may cause volatility in results through gains or losses in inventories, which do not reflect the Company's operating performance. This is called the inventory effect.
Another factor that may affect the Company's results, without being an indicator of its true performance, is the set of non-recurring items, namely gains or losses on the disposal of assets, impairments or reinstatements of fixed assets, and environmental or restructuring charges.
For the purpose of evaluating Galp's operating performance, RCA profit measures exclude non-recurring items and the inventory effect, the latter because the cost of goods sold and materials consumed has been calculated according to the Replacement Cost (RC) valuation method.
Effective on 1 January 2016, exchange rate differences from operating activities are allocated to operating results of the respective business segment. Until the end of 2015, these exchange rate differences were accounted for under financial results.
Following an accounting interpretation from Portuguese Securities Market Commission (CMVM) regarding the accounting treatment for CESE I, Galp started to recognise the full year cost and liability as of 1 January, instead of deferring the cost along the year.
Regarding the energy sector contribution in Spain, to the Fondo Nacional de Eficiencia Energética, the impact was also fully accounted for during the first quarter of 2016.
These changes were applied to 2015 figures in order to make periods comparable.
Replacement cost adjusted Ebitda by segment
| € m |
|---|
| ----- |
| 2016 | Nine Months | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Ebitda IFRS |
Inventory effect |
Ebitda RC |
Non-recurring items |
Ebitda RCA |
|||||
| Galp | 922 | 62 | 984 | 31 | 1,015 | ||||
| E&P | 249 | - | 249 | 13 | 262 | ||||
| R&M | 396 | 56 | 452 | 19 | 471 | ||||
| G&P | 256 | 6 | 262 | (2) | 260 | ||||
| Outros | 22 | - | 22 | 1 | 22 |
€ m
| 2015 | Nine Months | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Ebitda Inventory IFRS effect |
Ebitda RC |
Non-recurring items |
Ebitda RCA |
||||||
| Galp | 976 | 241 | 1,217 | 12 | 1,229 | ||||
| E&P | 297 | - | 297 | 5 | 302 | ||||
| R&M | 385 | 218 | 603 | 10 | 614 | ||||
| G&P | 272 | 23 | 295 | (3) | 292 | ||||
| Outros | 22 | - | 22 | 0 | 22 |
€ m
| 2016 | Nine Months | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Ebit IFRS |
Inventory effect |
Ebit RC |
Non-recurring items |
Ebit RCA |
|||||
| Galp | 322 | 62 | 384 | 150 | 534 | ||||
| E&P | (75) | - | (75) | 123 | 48 | ||||
| R&M | 171 | 56 | 227 | 29 | 256 | ||||
| G&P | 208 | 6 | 214 | (3) | 211 | ||||
| Outros | 18 | - | 18 | 1 | 19 |
€ m
| 2015 | Nine Months | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Ebit IFRS |
Inventory effect |
Ebit RC |
Non-recurring items |
Ebit RCA |
|||||
| Galp | 441 | 241 | 682 | 108 | 791 | ||||
| E&P | 48 | - | 48 | 84 | 131 | ||||
| R&M | 158 | 218 | 376 | 25 | 401 | ||||
| G&P | 217 | 23 | 240 | (1) | 240 | ||||
| Outros | 19 | - | 19 | 0 | 19 |
| €m | ||
|---|---|---|
| Nine Months | ||
|---|---|---|
| 2015 | 2016 | |
| Non-recurring items impacting Ebitda | 12.1 | 31.1 |
| Accidents caused by natural events and insurance compensation | (0.9) | (2.1) |
| Gains/losses on disposal of assets | (2.8) | (1.0) |
| Asset write-offs | 5.4 | 1.0 |
| Investment subsidies | (2.6) | - |
| Employee restructuring charges | 13.1 | 14.7 |
| Advisory fees and others | - | 0.2 |
| Compensation early termination rigs agreement | - | 11.9 |
| Litigation costs | - | 6.3 |
| Non-recurring items impacting non-cash costs | 96.1 | 118.7 |
| Provisions for environmental charges and others | 7.6 | 5.5 |
| Asset impairments | 88.5 | 113.1 |
| Non-recurring items impacting financial results | 67.5 | 28.3 |
| Gains/losses on financial investments | 18.6 | 28.3 |
| Provision for impairment of financial investments | 48.9 | - |
| Non-recurring items impacting taxes | 26.5 | 42.4 |
| Income taxes on non-recurring items | (33.2) | (18.0) |
| Energy sector contribution tax | 59.8 | 60.4 |
| Non-controling interest | (13.6) | (5.2) |
| Total non-recurring items | 188.7 | 215.4 |
Consolidated Statement of Financial Position as of 30 September 2016 and 31 December 2015
(Amounts stated in thousand Euros - €K)
| ASSETS | Notes | September 2016 | December 2015 |
|---|---|---|---|
| Non-current assets: | |||
| Tangible assets | 12 | 5,714,859 | 5,215,723 |
| Goodwill | 11 | 134,151 | 137,035 |
| Intangible assets | 12 | 261,077 | 1,402,977 |
| Investments in associates and joint ventures | 4 | 1,218,627 | 1,113,576 |
| Financial assets available for sale | 4 | 2,535 | 2,487 |
| Trade receivables | 15 | 1,081 | 24,162 |
| Other receivables | 14 | 242,951 | 298,149 |
| Deferred tax assets Other financial investments |
9 17 |
338,279 30,077 |
462,134 24,430 |
| Total non-current assets: | 7,943,637 | 8,680,673 | |
| Current assets: | |||
| Inventories | 16 | 735,831 | 872,518 |
| Trade receivables | 15 | 944,348 | 804,880 |
| Loans to Sinopec | 14 | 574,592 | 722,936 |
| Other receivables | 14 | 544,122 | 576,960 |
| Other financial investments | 17 | 8,506 | 4,458 |
| Cash and cash equivalents | 18 | 1,178,671 | 1,130,606 |
| Subtotal current assets: | 3,986,070 | 4,112,358 | |
| Non current assets held for sale | 1,299,875 | - | |
| Total current assets: | 5,285,945 | 4,112,358 | |
| Total assets: | 13,229,582 | 12,793,031 | |
| EQUITY AND LIABILITIES | Notes | September 2016 | December 2015 |
| Equity: | |||
| Share capital | 19 | 829,251 | 829,251 |
| Share premium | 19 | 82,006 | 82,006 |
| Reserves | 20 | 2,808,969 | 2,682,394 |
| Retained earnings | 822,174 | 1,055,861 | |
| Consolidated net income for the period | 10 | 98,944 | 122,566 |
| Total equity attributable to shareholders: | 4,641,344 | 4,772,078 | |
| Non-controlling interests | 21 | 1,501,403 | 1,416,046 |
| Total equity: | 6,142,747 | 6,188,124 | |
| Liabilities: Non-current liabilities: |
|||
| Bank loans | 22 | 963,823 | 1,151,416 |
| Bonds | 22 | 1,664,637 | 1,908,109 |
| Other payables | 24 | 298,801 | 551,287 |
| Post-employment and other employee benefits liabilities | 23 | 347,212 | 421,540 |
| Deferred tax liabilities | 9 | 78,399 | 109,384 |
| Other financial instruments | 27 | 331 | 2,498 |
| Provisions | 25 | 441,447 | 428,762 |
| Total non-current liabilities: | 3,794,650 | 4,572,996 | |
| Current liabilities: | |||
| Bank loans and overdrafts | 22 | 283,225 | 246,791 |
| Bonds | 22 | 471,179 | 245,756 |
| Trade payables | 26 | 629,208 | 656,346 |
| Other payables | 24 | 836,905 | 844,333 |
| Other financial instruments | 27 | 5,428 | 29,471 |
| Current income tax payable Subtotal current liabilities: |
9 | 36,305 2,262,250 |
9,214 2,031,911 |
| Liabilities associated with non current assets held for sale | 1,029,935 | - | |
| Total current liabilities: | 3,292,185 | 2,031,911 | |
| Total liabilities: | 7,086,835 | 6,604,907 | |
| Total equity and liabilities: | 13,229,582 | 12,793,031 | |
The accompanying notes form an integral part of the consolidated statement of financial position as of 30 September 2016.
Consolidated Income Statement for the period of nine months ended 30 September 2016 and 2015
(Amounts stated in thousand Euros - €K)
| Notes | September 2016 | September 2015 restated |
||
|---|---|---|---|---|
| Operating income: | ||||
| Sales | 5 | 9,107,967 | 11,625,250 | (a) |
| Services rendered | 5 | 486,615 | 457,334 | (a) |
| Other operating income | 5 | 89,280 | 68,766 | (a) |
| Total operating income: | 9,683,862 | 12,151,350 | (a) | |
| Operating costs: | ||||
| Cost of sales | 6 | 7,485,919 | 9,963,778 | (a) |
| External supplies and services | 6 | 969,986 | 911,262 | (a) |
| Employee costs | 6 | 245,337 | 254,367 | (a) |
| Amortisation, depreciation and impairment losses on fixed assets | 6 | 575,225 | 510,428 | |
| Provisions and impairment losses on receivables | 6 | 24,849 | 24,610 | |
| Other operating costs | 6 | 60,324 | 45,569 | (a) |
| Total operating costs: | 9,361,640 | 11,710,014 | (a) | |
| Operating result: | 322,222 | 441,336 | (a) | |
| Financial income | 8 | 24,196 | 20,762 | |
| Financial costs | 8 | (45,512) | (62,644) | |
| Exchange (losses) gains | (7,420) | (7,635) (a) | ||
| Income from financial investments and impairment losses on Goodwill | 4 and 11 | 32,468 | (7,657) | |
| Income from financial instruments | 27 | 31,244 | (18,000) | |
| Income before taxes: | 357,198 | 366,162 | (a) | |
| Income tax | 9 | (168,819) | (157,125) (a) | |
| Energy sector extraordinary contribution | 9 | (60,382) | (59,755) | |
| Consolidated net income for the period | 127,997 | 149,282 | ||
| Income attributable to: | ||||
| Non-controlling interests | 21 | 29,053 | 32,271 | |
| Galp Energia SGPS, S.A. Shareholders | 10 | 98,944 | 117,011 | |
| Consolidated net income for the period | 127,997 | 149,282 | ||
| Earnings per share (in Euros) | 10 | 0.12 | 0.14 |
(a) These amounts were restated considering the changes in the accounting classification referred in Note 2.23.
The accompanying notes form an integral part of the consolidated income statement for the nine months period ended 30 September 2016.
(Amounts stated in thousand Euros - €K)
| September 2016 | September 2015 restated | ||||
|---|---|---|---|---|---|
| Notes | Atributtable to the Shareholders |
Non-controlling interests (Note 21) |
Atributtable to the Shareholders |
Non-controlling interests (Note 21) |
|
| Consolidated net income for the period | 10 | 98,944 | 29,053 | 117,011 | 32,271 |
| Other comprehensive income for the period which will not be recycled in the future through net income of the period: | |||||
| Actuarial Gains and losses - pension fund: | |||||
| Actuarial Gains and losses - pension fund | 23 | 26,797 | (2) | (18,521) | (6) |
| Tax related to actuarial gains and losses - pension fund | 9 | (4,753) | - | 2,995 | - |
| 22,044 | (2) | (15,526) | (6) | ||
| Other comprehensive income for the period which will be recycled in the future through net income of the period: | |||||
| Currency exchange differences: | |||||
| Currency exchange differences (Group companies) | 20 | (719) | (3,675) | 19,228 | 32,005 |
| Currency exchange differences (Associates/ joint ventures) | 4 and 20 | (18,671) | - | 31,225 | - |
| Currency exchange differences - Goodwill | 11 and 20 | (609) | - | 1,458 | - |
| Currency exchange differences - Financial allocation ("quasi capital") | 20 | 223,533 | 95,800 | (272,452) | (116,765) |
| Deferred tax related to components of Currency exchange differences - Financial allocations ("quasi capital") | 9 and 20 | (76,002) | (32,571) | 92,634 | 39,700 |
| 127,532 | 59,554 | (127,907) | (45,060) | ||
| Hedging reserves: | |||||
| Increases / (decreases) in hedging reserves (Group companies) | 27 and 20 | (637) | - | 5,421 | - |
| Deferred tax related to hedging reserves components (Group companies) | 9 and 20 | 143 | - | (1,230) | - |
| Increases / (decreases) in hedging reserves (Associates/joint ventures) | 27 and 20 | (513) | - | (112) | - |
| Deferred tax related to hedging reserves components (Associates/joint ventures) | 20 | 50 | - | 13 | - |
| (957) | - | 4,092 | - | ||
| Other increases/decreases | - | 5 | - | (464) | |
| Other Comprehensive income for the period net of taxes | 148,619 | 59,557 | (139,341) | (45,530) | |
| Comprehensive income for the period atributtable to shareholders | 247,563 | (22,330) | |||
| Comprehensive income for the period atributtable to non-controlling interests | 21 | 88,610 | (13,259) | ||
| Total Comprehensive income for the period | 247,563 | 88,610 | (22,330) | (13,259) |
The accompanying notes form an integral part of the consolidated statement of comprehensive Income for the nine months period ended 30 September 2016.
| Changes in the period | Notes | Share Capital |
Share Premium |
Translation reserves (Note 20) |
Other reserves (Note 20) |
Hedging reserves (Note 20) |
Retained earnings - actuarial Gains and losses - pension fund (Note 23) |
Retained earnings |
Consolidated net income for the period |
Sub-Total | Non controlling interests (Note 21) |
Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance as of 1 January 2015 | 829,251 | 82,006 | 17,669 | 2,684,414 | (744) | (99,570) | 1,664,905 | (173,394) | 5,004,537 | 1,420,184 | 6,424,721 | |
| Consolidated net income for the period Other gains and losses recognised in Equity Comprehensive income for the period |
10 | - - - |
- - - |
- (127,907) (127,907) |
- - - |
- 4,092 4,092 |
- (15,526) (15,526) |
- - - |
117,011 - 117,011 |
117,011 (139,341) (22,330) |
32,271 (45,530) (13,259) |
149,282 (184,871) (35,589) |
| Dividends distributed / Interim dividends Increase of reserves by appropriation of profit Balance as of 30 September 2015 |
- - 829,251 |
- - 82,006 |
- - (110,238) |
- - 2,684,414 |
- - 3,348 |
- - (115,096) |
(315,248) (173,394) 1,176,263 |
- 173,394 117,011 |
(315,248) - 4,666,959 |
(1,616) - 1,405,309 |
(316,864) - 6,072,268 |
|
| Balance as of 1 January 2016 | 829,251 | 82,006 | (233) | 2,684,293 | (1,666) | (120,402) | 1,176,263 | 122,566 | 4,772,078 | 1,416,046 | 6,188,124 | |
| Consolidated net income for the period Other gains and losses recognised in Equity |
10 | - - |
- - |
- 127,532 |
- - |
- (957) |
- 22,044 |
- - |
98,944 - |
98,944 148,619 |
29,053 59,557 |
127,997 208,176 |
| Comprehensive income for the period | - | - | 127,532 | - | (957) | 22,044 | - | 98,944 | 247,563 | 88,610 | 336,173 | |
| Dividends distributed / Interim dividends Increase of reserves by appropriation of profit |
30 | - - |
- - |
- - |
- - |
- - |
- - |
(378,297) 122,566 |
- (122,566) |
(378,297) - |
(3,251) - |
(381,548) - |
| Balance as of 30 September 2016 | 829,251 | 82,006 | 127,299 | 2,684,293 | (2,623) | (98,358) | 920,532 | 98,944 | 4,641,344 | 1,501,403 | 6,142,747 |
The accompanying notes form an integral part of the consolidated statement of changes in equity for the nine months period ended 30 September 2016.
Nine months of 2016
Consolidated Statement of Cash Flow for the nine months period ended 30 September 2016, 30 September 2015 and 31 December 2015
(Amounts stated in thousand Euros - €K)
| Notes | September 2016 | September 2015 | December 2015 | |
|---|---|---|---|---|
| Operating activities: | ||||
| Cash received from customers | 10,913,812 | 13,499,350 | 17,665,676 | |
| Cash (payments) to suppliers | (6,493,641) | (8,636,134) | (11,420,662) | |
| (Payments) relating to Tax on oil products ("ISP") | (2,015,266) | (1,997,360) | (2,632,665) | |
| (Payments) relating to VAT | (1,040,990) | (1,261,114) | (1,624,430) | |
| (Payments) relating to Royalties, levies, "PIS" and "COFINS" and Others | (50,448) | (46,682) | (50,022) | |
| Operating gross margin | 1,313,467 | 1,558,060 | 1,937,897 | |
| Salaries, contributions to the pension fund and other benefits (payments) | (133,644) | (125,810) | (209,348) | |
| Withholding on third parties (payments) | (65,575) | (65,754) | (85,246) | |
| Social Security contributions ("TSU") | (56,324) | (56,486) | (76,389) | |
| Payments relating to employees | (255,543) | (248,050) | (370,983) | |
| Other receipts/(payments) relating to the operational activity | (106,058) | (78,970) | (46,074) | |
| Cash flows from operations | 951,866 | 1,231,040 | 1,520,840 | |
| (Payments)/receipts of income taxes (income tax "IRC", oil income tax "IRP", special participation) | (142,424) | (93,869) | (127,016) | |
| Cash flows from operating activities (1) | 809,442 | 1,137,171 | 1,393,824 | |
| Investing activities: | ||||
| Cash receipts from disposal of tangible and intangible assets | 577 | 68,856 | 68,893 | |
| Cash (payments) for the acquisition of tangible and intangible assets | (764,523) | (677,321) | (989,812) | |
| Cash receipts relating to financial investments | 13,000 | 1 | 35,370 | |
| Cash (payments) relating to financial investments | (162,159) | (200,323) | (308,346) | |
| Net financial investment | (913,105) | (808,787) | (1,193,895) | |
| Cash receipts from loans granted | 133,843 | 181,984 | 260,784 | |
| Cash (payments) relating to loans granted | (5,477) | (400) | (400) | |
| Cash receipts from interests and similar income | 13,106 | 17,691 | 21,855 | |
| Cash receipts relating to dividends | 4 | 43,786 | 45,409 | 72,901 |
| Cash flows from investing activities (2) | (727,847) | (564,103) | (838,755) | |
| Financing activities: | ||||
| Cash receipts from loans obtained | 2,046,663 | 1,146,168 | 1,282,504 | |
| Cash (payments) relating to loans obtained | (1,621,707) | (1,242,691) | (1,407,753) | |
| Cash receipts/(payments) from interests and similar costs | (112,542) | (102,551) | (132,411) | |
| Dividends paid | 30 | (381,537) | (316,864) | (318,211) |
| Other financing activities | 262 | 1,592 | 1,904 | |
| Cash flows from financing activities (3) | (68,861) | (514,346) | (573,967) | |
| Net change in cash and cash equivalents (4) = (1) + (2) + (3) | 12,734 | 58,722 | (18,898) | |
| Effect of foreign exchange rate changes in cash and cash equivalents | 26,740 | 6,330 | 41,393 | |
| Cash changes by changes in the consolidation perimeter | 3 | - | (1,040) | (1,040) |
| Cash and cash equivalents at the beginning of the period | 1,044,851 | 1,023,396 | 1,023,396 | |
| Cash and cash equivalents related to non current assets held for sale | (43,127) | - | - | |
| Cash and cash equivalents at the end of the period | 18 | 1,041,198 | 1,087,408 | 1,044,851 |
The accompanying notes form an integral part of the consolidated statement of cash flow for the nine months period ended 30 September 2016.
| 1. | Introduction28 | |
|---|---|---|
| 2. | Significant accounting policies 31 |
|
| 2.1. Changes in accounting policies 32 |
||
| 3. | Consolidated companies33 | |
| 3.1. Consolidation perimetre 33 |
||
| 3.2. Non current assets held for sale34 |
||
| 4. | Financial investments 36 |
|
| 4.1. Investments in joint ventures 36 |
||
| 4.2. Investments in associates 36 |
||
| 4.3. Financial assets available for sale37 |
||
| 4.4. Income from financial investments37 |
||
| 4.5. Dividends from financial investments 37 |
||
| 4.6. Joint-operations 38 |
||
| 5. | Operating income38 | |
| 6. | Operating costs39 | |
| 7. | Segment reporting 40 |
|
| 8. | Financial income and costs43 | |
| 9. | Income taxes 43 |
|
| 10. | Earnings per share 45 |
|
| 11. | Goodwill 45 |
|
| 12. | Tangible and intangible assets46 | |
| 13. | Government grants48 | |
| 14. | Other receivables 49 |
|
| 15. | Trade receivables 51 |
|
| 16. | Inventories 52 |
|
| 17. | Other financial investments 53 |
|
| 18. | Cash and equivalents53 | |
| 19. | Share capital54 | |
| 20. | Reserves 55 |
|
| 21. | Non-controlling interests 56 |
|
| 22. | Loans 57 |
|
| 23. | Post-employament and other employee benefits 60 |
|
| 24. | Other payables61 | |
| 25. | Provisions 62 |
|
| 26. | Trade payables 65 |
|
| 27. | Other financial instruments – financial derivatives 66 |
|
| 28. | Related parties69 | |
| 29. | Remuneration of the board 69 |
|
| 30. | Dividends 69 |
|
| 31. | Oil and gas reserves 70 |
|
| 32. | Financial risk management70 | |
| 33. | Contingent assets and liabilities 70 |
|
| 34. | Financial assets and liabilities at the book value and fair value 70 |
|
| 35. | Information on environment matters71 | |
| 36. | Subsequent events 71 |
|
| 37. | Approval of the financial statements 71 |
|
| 38. | Explanation added for translation71 | |
Galp Energia, SGPS, S.A. (hereinafter referred to as Galp or the Company) has its Head Office in Rua Tomás da Fonseca in Lisbon, Portugal and its corporate business is the management of equity participations in other companies.
The Company shareholder structure as of 30 September 2016 is stated in Note 19.
The Company is listed on the Euronext Lisbon stock exchange.
As of 30 September 2016 the Galp group (the Group) consists of Galp and its subsidiaries, which includes, among others: (i) Petróleos de Portugal – Petrogal, S.A. (Petrogal) and its subsidiaries, which carry out their activities in the refining of crude oil and distribution of its derivatives sector; (ii) Galp Gas & Power, SGPS, S.A. and its subsidiaries, which operate in the natural gas sector, electricity sector and renewable energy sector; (iii) Galp Energia E&P, B.V. and its subsidiaries integrating the Oil and Gas Exploration & Production activities and biofuels and (iv) Galp Energia, S.A. which integrates the corporate support services.
b1) Upstream activities
The Exploration & Production (E&P) business is responsible for the presence of Galp in the oil industry upstream sector, which consists in the supervision and performance of all activities relating to exploration, development and production of hydrocarbons, essentially in Angola, Brazil and Mozambique.
b2) Midstream and Downstream activities
The Refining & Marketing (R&M) business owns the two only existent refineries in Portugal and also includes all activities relating to the retail and wholesale marketing of oil products (including LPG). The R&M segment also comprises the oil products storage and transportation infrastructure in Portugal and Spain, for both export/import and marketing of its products to the main consumer centres. This retail marketing activity, using the Galp brand, also includes Angola, Cape Verde, Spain, Gambia, Guinea-Bissau, Mozambique and Swaziland through controlled subsidiaries of the Group.
The Gas & Power (G&P) business encompasses the areas of sourcing, supply, distribution and storage of natural gas and electric and thermal power generation.
Galp group natural gas business encompasses a set of regulated and liberalised activities, including the sourcing in a liberalised regime, the operation of infrastructure in a regulated regime and supply to final customers in the Iberia Peninsula in liberalised and regulated regime.
The natural gas activity includes (i) Sourcing and supply and (ii) Distribution and supply.
The sourcing and supply of natural gas segment supplies natural gas to large industrial customers, with annual consumption of more than 2 mm3 , power generation companies, natural gas distribution
companies and Autonomous Gas Units (AGU). So as to meet the demand of its customers, Galp has long-term sourcing contracts with companies in Algeria and Nigeria.
The natural gas distribution and supply activity in Portugal includes the natural gas distribution and supply companies. Its purpose is to sell natural gas to those residential, commercial and industrial customers with annual consumptions of less than 2 mm 3 .
The natural gas subsidiaries of the Galp group that supply natural gas in Portugal operate based on concession contracts entered into with the Portuguese State. At the end of the concession period, the assets relating to the concessions will be transferred to the Portuguese State and the companies will receive an amount corresponding to the book value of these assets at that date, net of depreciation, financial co-participation and Government grants.
Under the terms covered by the sectorial regulations applicable in Portugal, approved by the respective regulator ("ERSE" - www.erse.pt), described in the respective regulations in more detail, there are:
Distribution Network Operators:
Last resort wholesale retailer
Natural Gas purchase and sale activity in connection to the management of the long-term sourcing contracts in the Take or Pay (ToP) scheme signed prior to the publication of Directive 2003/55/ EC of 26 June, exercised by the Natural Gas National System (NGNS) supplier.
To cover the planned natural gas requirements in Portugal, a natural gas purchase contract of 2.3 bcm was signed, for a period of 23 years, with Sonatrach, a Company owned by the Algerian State. The commencement of this contract and the first deliveries of natural gas started in January 1997, simultaneously with the connection of the Europe - Maghreb gas pipeline to the transport and distribution network in Portugal.
Additionally, three contracts were signed for a period of 20 years, with NLNG, a Nigerian Company, to acquire a total of 3.5 bcm of LNG. The supply under these contracts started in 2000, 2003 and 2006, respectively.
Natural Gas and LNG acquisition contracts:
| Quantity | Period | Initial | ||
|---|---|---|---|---|
| Contracts | Country | (mm3/year) | (years) | year |
| NLNG I | Nigeria | 420 | 20 | 2000 |
| NLNG II | Nigeria | 1,000 | 20 | 2003 |
| NLNG + | Nigeria | 2,000 | 20 | 2006 |
| Sonatrach | Algeria | 2,300 | 23 | 1997 |
The purchase price of natural gas under long-term purchase agreements is generally calculated according to a set price formula based on the price of alternative fuels, as the benchmark price of crude oil and other elements, including inflation and exchange rates. Typically, the price formula of these contracts foresees the periodic adjustment based on variations of the chosen benchmark.
Usually the long-term natural gas purchase contracts define a minimum annual quantity to acquire and a flexible margin for each year. These contracts usually establish an obligation to take or pay, which obliges the purchase of the agreed quantities of natural gas, regardless of the respective need that may or not occur. These contracts allow the transfer of quantities from one year to another within certain limits, if demand is lower than the established minimum annual levels.
When Galp's capital was listed on the stock exchange, an analysis of these contracts was performed in order to detect any embedded derivatives, namely contractual clauses that could be considered as financial derivatives. Joint analysis carried out by external consultants and the Group, did not detect financial derivatives that should be recognised at fair value, since the characteristics of these contracts are intrinsic to the gas activity.
When embedded derivatives are noted in other financial instruments or other contracts, they are treated as separately recognised derivatives in situations where the risks and characteristics are not closely related to contracts and in situations where the contract is not stated at fair value with unrealized gains or losses recorded in the income statement.
Although the maturity of the contracts is of more than 20 years, long-term sourcing contracts provide for the possibility of renegotiation over the term of the contract in accordance with contractually defined rules.
Commercialisation of last resort retailers
The Group Power business includes the generation of energy through the portfolio of cogeneration plants in Portugal and the supply of electricity to end customers. This business proves to be complementary to the natural gas business, by means of natural gas auto consumptions in cogeneration plants and combined electricity and gas supply.
The activity of the Power sub- segment currently consists of operating cogeneration plants and wind power.
Geographic markets for developed activities are as follows:
Galp consolidated financial statements were prepared on a going concern basis, at historical cost except for financial derivative instruments which are stated at fair value, on the accounting records of the companies included in the consolidation maintained in accordance with International Financial Reporting Standards as adopted by the European Union, effective for the economic exercise beginning in 1 January 2016. These standards include International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board ("IASB") and International Accounting Standards ("IAS") issued by the International Accounting Standards Committee ("IASC") and respective interpretations – SIC and IFRIC, issued by the Standing Interpretation Committee ("SIC") and International Financial Reporting Interpretation Committee ("IFRIC"). These standards and interpretations are hereinafter referred to as "IFRS".
The Board of Directors considers that these consolidated financial statements and the accompanying notes provide a fair presentation of the consolidated interim financial information prepared in accordance with "IAS 34 – Interim Financial Reporting". In preparing the consolidated financial statements estimates were used that affect the reported amounts of assets and liabilities, as well as the amounts of income and costs of the reporting period. The estimates and assumptions used by the Board of Directors were based on the best information available of the events and transactions in process, at the time of approval of the consolidated financial statements.
In respect to the construction contracts under the scope of IFRIC12, the construction of assets under concession contracts is subcontracted to specialised entities which assume their own construction activity risk. Income and expenses associated with the construction of these assets are of equal amounts and are recognised as Other operating income and Other operating costs.
As of 30 September 2016 were disclosed only material changes required by IFRS 7 – Financial Instruments: Disclosures. For all other disclosures under this standard refer to the Company's consolidated financial statements as of 31 December 2015.
For a detailed description of the accounting policies adopted by Galp refer to the consolidated financial statements of the Company as of 31 December 2015.
The Company decided to change its accounting policy regarding the presentation of exchange differences in the income statement arising from Other receivables balances in foreign currency (trade receivables and other receivables) and Other accounts payable balances in foreign currency (trade payables and other payables). Such exchange differences were presented in the Financial Income, along with other exchange differences generated during the financial year. Thus, from 2016 exchange differences generated on Other accounts receivable foreign currency balances and Other payable foreign currency balances referred above will be presented in the same operational nature income statement caption where the income and losses associated with these transactions are reflected. The Company believes that this change in accounting policy follows the recommendations of IAS 8§14 par. b) and better reflects the operational and financial events of the Group. As such, and in accordance with the standard IAS8§19 par. b), the Company retrospectively reflected the impact on their corresponding figures.
In addition, the Group reclassified €63,163 k that were recorded under the caption "External Supplies and services – Transport of goods" to the caption "Cost of sales". The Company believes that this reclassification better reflects the nature of the operation as it is related with charges incurred for the purchase of raw materials.
The consolidated financial statements were restated as of 30 September 2015, with the effects on the income statement presented below:
| Income statement: | |
|---|---|
| (€ k) | |||||
|---|---|---|---|---|---|
| Restatement | |||||
| Notes | September 2015 |
Reclassifications | Exchange differences |
September 2015 restated |
|
| Operating income: | |||||
| Sales | 05 | 11,625,562 | - | (312) | 11,625,250 |
| Services rendered | 05 | 456,235 | - | 1,099 | 457,334 |
| Other operating income | 05 | 68,569 | - | 197 | 68,766 |
| Total operating income: | 12,150,366 | - | 984 | 12,151,350 | |
| Operating costs: | |||||
| Cost of sales | 06 | 9,876,964 | 63,163 | 23,651 | 9,963,778 |
| External supplies and services | 06 | 974,070 | (63,163) | 355 | 911,262 |
| Employee costs | 06 | 254,069 | - | 298 | 254,367 |
| Amortisation, depreciation and impairment losses on fixed assets | 06 | 510,428 | - | - | 510,428 |
| Provisions and impairment losses on receivables | 06 | 24,610 | - | - | 24,610 |
| Other operating costs | 06 | 43,272 | - | 2,297 | 45,569 |
| Total operating costs: | 11,683,413 | - | 26,601 | 11,710,014 | |
| Operating result: | 466,953 | - | (25,617) | 441,336 | |
| Financial income | 08 | 20,762 | - | - | 20,762 |
| Financial costs | 08 | (62,644) | - | - | (62,644) |
| Exchange (losses) gains | (32,869) | - | 25,234 | (7,635) | |
| Income from financial investments and impairment losses on Goodwill | 04 and 11 | (7,657) | - | - | (7,657) |
| Income from financial instruments | 27 | (18,000) | - | - | (18,000) |
| Income before taxes: | 366,545 | - | (383) | 366,162 | |
| Income tax | 09 | (157,508) | - | 383 | (157,125) |
| Energy sector extraordinary contribution | 09 | (59,755) | - | - | (59,755) |
| Consolidated net income for the period | 149,282 | - | - | 149,282 | |
| Income attributable to: | |||||
| Non-controlling interests | 21 | 32,271 | - | - | 32,271 |
| Galp Energia SGPS, S.A. Shareholders | 117,011 | - | - | 117,011 | |
| Consolidated net income for the period | 10 | 149,282 | - | - | 149,282 |
| Earnings per share (in Euros) | 10 | 0.14 | - | - | 0.14 |
During the period ended 30 September 2016, the following changes occurred in the consolidation perimeter:
Given that the transactions referred above are between group companies, there was no impact on the consolidated financial statements of the group.
The subsidiary Beiragás – Companhia de Gás das Beiras, S.A. was already controlled by the Group and consolidated by the full method (held by 59.50468%). The difference between the amount paid and the equity book value at the acquisition date was recognised in the consolidated income statement under the caption Income from financial investments in the amount of €1 k (Note 4.4)
On 27 July 2016, Galp Energia, SGPS, S.A. (Galp), through its subsidiary Galp Gas & Power, SGPS, S.A. (GGP), has reached an agreement with a consortium led by Marubeni Corporation, to establish a joint venture covering Galp's natural gas regulated infrastructure business.
This partnership is consistent with Galp's portfolio management strategy and reflects the specific nature of the regulated infrastructure business and the historically low interest rate environment, allowing Galp to crystallise value and to enhance its growth strategic options.
The agreement foresees the acquisition by the consortium of a 22.5% stake in the share capital of Galp Gás Natural Distribuição, S.A. (GGND), for a consideration of €138 m, and the sharing of certain governance rights within the joint venture. Following completion, Galp will cease to fully consolidate Galp Gás Natural Distribuição (GGND) into its Group accounts, and the entities comprising this subgroup will be classified as joint ventures.
The transaction is subject to regulatory approval and completion is expected to take place in the fourth quarter of 2016.
Prior to transaction completion, Galp Gás Natural Distribuição, S.A. has raised stand-alone funding to reimburse existing shareholder loans of €568 m.
For that purpose Galp Gás Natural Distribuição, S.A. established on 25 August 2016, an EMTN Programme ("EUR 1,000,000,000 Euro Medium Term Note Programme").
Under the EMTN Programme, on 19 September 2016, Galp Gás Natural Distribuição, S.A. issued notes in the amount of €600,000 k, reaching maturity on 19 September 2023 with a coupon of 1.375%, traded in the regulated market of the London Stock Exchange.
In this transaction acted as Joint-Bookrunners JP Morgan, BofA Merrill Lynch and Bank Santander Totta.
As a result of this Agreement, the Assets and Liabilities of the GGND group were presented in the consolidated financial statements of Galp Energia, SGPS as Non current assets held for sale and Liabilities associated with Non current assets held for sale.
(€ k)
| subsidiaries | associates | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Statement of financial position as of 30 September 2016 |
Notes | Non current assets held for sale |
Galpenergia Intragroup Eliminations |
Galp Gás Natural Distribuição, S.A. Subsidiaries |
Galp Gás Natural Distribuição, S.A. Intrasubgroup eliminations |
Galp Gás Natural Distribuição, S.A. |
Lisboagás GDL - Sociedade Distribuidora de Gás Natural de Lisboa, S.A. |
Lusitaniagás - Companhia de Gás do Centro, S.A. |
Setgás - Sociedade de Produção e Distribuição de Gás, S.A. |
Beiragás - Companhia de Gás das Beiras, S.A. |
Dianagás - Soc. Distrib. de Gás Natural de Évora, S.A. |
Duriensegás - Soc. Distrib. de Gás Natural do Douro, S.A. |
Medigás - Soc. Distrib. de Gás Natural do Algarve, S.A. |
Paxgás - Soc. Distrib. de Gás Natural de Beja, S.A. |
Tagusgás - Empresa de Gás do Vale do Tejo, S.A. |
| Non-current assets: | |||||||||||||||
| Tangible assets Goodwill |
12 11 |
(549) (2,275) |
- - |
(549) (2,275) |
- - |
- (2,275) |
- - |
- - |
(549) - |
- - |
- - |
- - |
- - |
- - |
- - |
| Intangible assets Investments in associates and joint |
12 4 |
(1,111,636) | 3,337 | (1,114,973) | - | - | (521,301) | (278,882) | (172,923) | (70,430) | (11,803) | (36,172) | (17,928) | (5,534) | - |
| ventures Assets available for sale |
4 | (14,843) (3) |
- - |
(14,843) (3) |
268,426 - |
(268,426) - |
- - |
- - |
- (3) |
- - |
- - |
- - |
- - |
- - |
(14,843) - |
| Other receivables Deferred tax assets |
14 9 |
(53,647) (17,728) |
- (830) |
(53,647) (16,898) |
540,109 - |
(545,118) (1) |
(25,367) (13,887) |
(14,745) (569) |
(4,656) (303) |
(2,333) (543) |
(370) (275) |
(944) (979) |
(208) (328) |
(15) (13) |
- - |
| Total non-current assets: | (1,200,681) | 2,507 | (1,203,188) | 808,535 | (815,820) | (560,555) | (294,196) | (178,434) | (73,306) | (12,448) | (38,095) | (18,464) | (5,562) | (14,843) | |
| Current assets: | |||||||||||||||
| Inventories | 16 | (1,445) | - | (1,445) | - | - | (516) | (289) | (127) | (235) | (38) | (146) | (72) | (22) | - |
| Trade receivables | 15 | (5,834) | 6,489 | (12,323) | 1,710 | (1,107) | (5,886) | (3,332) | (1,328) | (675) | (388) | (815) | (382) | (120) | - |
| Other receivables Current income tax receivable |
14 9 |
(48,721) - |
18,306 - |
(67,027) - |
30,837 5,511 |
(10,898) (27) |
(48,171) - |
(16,508) (1,902) |
(11,536) (2,015) |
(2,444) (1,542) |
(2,623) - |
(3,279) (3) |
(1,542) (22) |
(863) - |
- - |
| Cash and cash equivalents | 18 | (43,194) | - | (43,194) - |
- | (33,703) | (1,045) | (1,389) | (167) | (6,014) | (197) | (319) | (237) | (123) | - |
| Subtotal current assets: | (99,194) - |
24,795 | (123,989) - |
38,058 | (45,735) | (55,618) | (23,420) | (15,173) | (10,910) | (3,246) | (4,562) | (2,255) | (1,128) | - | |
| Non current assets held for sale | 1,299,875 | (27,302) | 1,327,177 | (846,593) | 861,555 | 616,173 | 317,616 | 193,607 | 84,216 | 15,694 | 42,657 | 20,719 | 6,690 | 14,843 | |
| Total current assets: | 1,200,681 | (2,507) | 1,203,188 | (808,535) | 815,820 | 560,555 | 294,196 | 178,434 | 73,306 | 12,448 | 38,095 | 18,464 | 5,562 | 14,843 | |
| Total assets: | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Liabilities: | |||||||||||||||
| Non-current liabilities: | |||||||||||||||
| Bank loans | 22 | (33,920) | - | (33,920) | - | - | (18,462) | (4,604) | - | (10,854) | - | - | - | - | - |
| Bonds Other payables |
24 | (595,323) (248,178) |
- 60 |
(595,323) (248,238) |
- 540,110 |
(595,323) (61) |
- (368,974) |
- (209,702) |
- (124,901) |
- (18,913) |
- (12,333) |
- (31,489) |
- (17,286) |
- (4,689) |
- - |
| Post-employment and other employee | 23 | ||||||||||||||
| benefits liabilities Deferred tax liabilities |
9 | (54,678) (10,891) |
- - |
(54,678) (10,891) |
- - |
(3) - |
(53,506) (2,968) |
(251) (3,413) |
(562) (3,786) |
(295) (232) |
(18) (121) |
(23) (279) |
(13) (76) |
(7) (16) |
- - |
| Provisions | 25 | (31,719) | - | (31,719) | - | - | (16,380) | (7,466) | (4,153) | (1,949) | (293) | (886) | (437) | (155) | - |
| Total non-current liabilities: | (974,709) | 6 0 |
(974,769) | 540,110 | (595,387) | (460,290) | (225,436) | (133,402) | (32,243) | (12,765) | (32,677) | (17,812) | (4,867) | - | |
| Current liabilities: | |||||||||||||||
| Bank loans and overdrafts Trade payables Other payables |
22 26 24 |
(13,263) (7,533) (34,720) |
- 4,054 16,539 |
(13,263) (11,587) (51,259) |
- 2,454 30,088 |
- (1,064) (20,659) |
(6,153) (3,832) (24,439) |
(2,369) (3,588) (20,039) |
(2,041) (3,963) (7,369) |
(2,700) (776) (3,604) |
- (136) (1,214) |
- (296) (2,548) |
- (215) (1,082) |
- (171) (393) |
- - - |
| Current income tax payable | 9 | 290 | 12,774 | (12,484) | 5,515 | (128) | (9,024) | (4,626) | (1,692) | (1,607) | (184) | (457) | (214) | (67) | - |
| Subtotal current liabilities: | (55,226) | 33,367 | (88,593) | 38,057 | (21,851) | (43,448) | (30,622) | (15,065) | (8,687) | (1,534) | (3,301) | (1,511) | (631) | - | |
| Liabilities associated with non current assets held for sale |
1,029,935 | (33,427) | 1,063,362 | (578,167) | 617,238 | 503,738 | 256,058 | 148,467 | 40,930 | 14,299 | 35,978 | 19,323 | 5,498 | - | |
| Total current liabilities: | 974,709 | (60) | 974,769 | (540,110) | 595,387 | 460,290 | 225,436 | 133,402 | 32,243 | 12,765 | 32,677 | 17,812 | 4,867 | - | |
| Total liabilities: | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Changes in the caption "Investments in joint ventures" for the period ended 30 September 2016, reflected by the equity method, were as follows:
| (€ k) | ||||||||
|---|---|---|---|---|---|---|---|---|
| Companies | Initial balance |
Increase in investment |
Gains / Losses (Note 4.4) |
Translation adjustment |
Hedging reserves adjustment |
Dividends (Note 4.5) |
Ending balance |
|
| Investments | ||||||||
| Tupi B.V. | (a) | 890,515 | 144,647 | 12,935 | (22,460) | - | - | 1,025,637 |
| Belem Bioenergia Brasil, S.A. | (b) | 57,599 | 17,430 | (20,628) | 10,268 | - | - | 64,669 |
| C.L.C. - Companhia Logística de Combustíveis, S.A. | (c) | 20,157 | (13,000) | 2,492 | - | - | (3,257) | 6,392 |
| Galp Disa Aviacion, S.A. | 7,184 | - | 1,112 | - | - | - | 8,296 | |
| Parque Eólico da Penha da Gardunha, Lda. | 1,600 | - | (28) | - | - | - | 1,572 | |
| Moçamgalp Agroenergias de Moçambique, S.A. | 456 | - | - | 71 | - | - | 527 | |
| Asa - Abastecimento e Serviços de Aviação, Lda. | 28 | - | 18 | - | - | (6) | 40 | |
| 977,539 | 149,077 | (4,099) | (12,121) | - | (3,263) | 1,107,133 | ||
| Provisions for investments in joint ventures (Note 25) | ||||||||
| Ventinveste, S.A. | (1,604) | - | 393 | - | (494) | - | (1,705) | |
| Caiageste - Gestão de Áreas de Serviço, Lda. | (d) | (27) | 28 | (26) | - | - | - | (25) |
| (1,631) | 28 | 367 | - | (494) | - | (1,730) | ||
| 975,908 | 149,105 | (3,732) | (12,121) | (494) | (3,263) | 1,105,403 |
(a) €144,647 k corresponds to the capital increase made by Galp Sinopec Brazil Services BV. Control of Tupi BV is shared between: Galp Sinopec Brazil Services BV, Petrobras Netherlands BV and BG Overseas Holding Ltd, which hold respectively 10%, 65% and 25% of its share capital.
(b) €17,430 k corresponds to the capital increase made in Belem Bioenergia Brasil, S.A.. The control of Belem Bioenergia Brasil, S.A. is shared between: Galp Bioenergy B.V. and Petrobras Biocombustiveis SA , holding each 50% of its share capital.
(c) €13,000 k corresponds to the decrease of share capital made in C.L.C. - Companhia Logística de Combustíveis, S.A..
(d) €28 k corresponds to the supplementary capital contributions made by Galpgeste - Gestão de Áreas de Serviço, S.A.. The control of Caiageste - Gestão de Áreas de Serviço, Lda. is shared between Galpgeste - Gestão de Áreas de Serviço, S.A. and Gespost - Gestão e Administração de Postos de Abastecimento, Unipessoal, Lda., holding each 50% of its share capital.
The changes in the caption "Investments in associates" for the period ended 30 September 2016 were as follows:
| (€ k) | ||||||||
|---|---|---|---|---|---|---|---|---|
| Companies | Initial balance |
Gains / Losses (Note 4.4) |
Translation adjustment |
Hedging reserves adjustment |
Dividends (Note 4.5) |
Transfers / Adjustments |
Assets held for sale Note 3.1 |
Ending balance |
| Investments | ||||||||
| EMPL - Europe Magreb Pipeline, Ltd | 61,579 | 25,881 | (1,449) | - | (20,045) | - | - | 65,966 |
| Gasoduto Al-Andaluz, S.A. | 20,706 | 4,484 | - | - | (9,394) | - | - | 15,796 |
| Gasoduto Extremadura, S.A. | 17,456 | 4,832 | - | - | (9,510) | - | - | 12,778 |
| Tagusgás - Empresa de Gás do Vale do Tejo, S.A. | 14,169 | 643 | - | 31 | - | - | (14,843) | - |
| Sonangalp - Sociedade Distribuição e Comercialização de Combustíveis, Lda. |
10,807 | 3,765 | (2,948) | - | - | - | - | 11,624 |
| Metragaz, S.A. | 1,347 | 215 | 3 | - | (328) | - | - | 1,237 |
| Terparque - Armazenagem de Combustíveis, Lda. | 546 | 46 | - | - | (118) | - | - | 474 |
| C.L.C. Guiné Bissau – Companhia Logística de Combustíveis da Guiné Bissau, Lda. |
943 | 259 | - | - | - | - | - | 1,202 |
| IPG Galp Beira Terminal Lda | 4,094 | (2,945) | (807) | - | - | - | - | 342 |
| Sodigás-Sociedade Industrial de Gases, S.A.R.L | 516 | (1) | - | - | (66) | 75 | - | 524 |
| Galp IPG Matola Terminal Lda | 3,874 | (974) | (1,349) | - | - | - | - | 1,551 |
| 136,037 | 36,205 | (6,550) | 31 (39,461) | 75 | (14,843) 111,494 | |||
| Provision for investment in associates (Note 25) | ||||||||
| Energin - Sociedade de Produção de Electricidade e Calor, S.A. |
(2,416) | - | - | - | - | - | - | (2,416) |
| Aero Serviços, SARL - Sociedade Abastecimento de Serviços Aeroportuários |
(67) | (6) | - | - | - | - | - | (73) |
| (2,483) | (6) | - | - | - | - | - (2,489) | ||
| 133,554 | 36,199 | (6,550) | 31 (39,461) | 75 | (14,843) 109,005 |
The positive Goodwill related with associates and joint ventures, included in the caption "Investments in associates and joint ventures", is detailed as follows as of 30 September 2016 and 31 December 2015:
| (€ k) | ||
|---|---|---|
| September 2016 | December 2015 | |
| Parque Eólico da Penha da Gardunha, Lda. | 1,939 | 1,939 |
| 1,939 | 1,939 |
During the period ended 30 September 2016, no significant changes occurred in the caption "Financial assets available for sale", when compared with the consolidated financial statements of the Company as of 31 December 2015. For additional clarifications refer to the consolidated financial statements of the Company as of 31 December 2015, and respective notes.
The caption "Income from financial investments and impairment losses on Goodwill", presented in the consolidated income statement for the period ended 30 September 2016 and 30 September 2015 are comprised as follows:
| (€ k) | ||
|---|---|---|
| September 2016 | September 2015 | |
| Effect of applying the equity method: | ||
| Associates (Note 4.2) | 36,199 | 52,610 |
| Joint ventures (Note 4.1) | (3,732) | 7,271 |
| Effect of the disposal of investments in group companies and associates: | ||
| Loss on disposal of 100% of the investment held in Madrileña Suministro de Gas SL | - | (13,970) |
| Gain on disposal of 100% of the investment held in Madrileña Suministro de Gas SUR SL | - | (4,630) |
| Gain on disposal of the investment held in Compañia Logística de Hidrocarburos CLH, S.A. | - | 2 |
| Differences arising from the acquisition of the share capital of group companies and associates: | ||
| Acquisition of 0.01473% of the share capital of Beiragás - Companhia de Gás das Beiras, S.A. (Nota 3.1 b1)) | 1 | - |
| Effect of the liquidation of group companies: | ||
| Liquidation of the subsidiary Next Priority, SGPS, S.A. | - | (1) |
| Effect of Group companies Goodwill impairments: | ||
| Goodwill Impairment of the subsidiary Galp Distribuicíon Oil España, SAU, which is recorded in the caption Goodwill | ||
| (Note 11) | - | (35,028) |
| Goodwill Impairment of the subsidiary Galp Comercializacíon España, SL, which is recorded in the caption Goodwill (Note 11) |
- | (6,152) |
| Goodwill Impairment of the subsidiary Petróleos de Valencia, SA, Sociedad Unipersonal which is recorded in the | ||
| caption Goodwill (Note 11) | - | (7,759) |
| 32,468 | (7,657) |
The caption "Investments in associates and joint ventures" (Note 4.1 and 4.2) includes the total amount of €42,724 k related to dividends corresponding to amounts approved in the General meetings of the respective companies. The dividends received in the period of nine months ended 30 September 2016 amounted to €43,786 k.
The difference between the amount received and the amount recognised in the caption "Investments in associates and joint ventures" of €1,062 k is related to: i) €152 k of negative exchange differences occurring in the payment date which were reflected in the caption "Exchange gains (losses)", in the
income statement; (ii) €1,238 k of dividends received from Assets available for sale; (iii) €328 k from dividends approved in the General meeting of the respective companies and not yet settled; and (iv) €268 k related to dividends received referring to amounts approved in previous years.
During the period ended 30 September 2016, no significant changes occurred in Joint Operations, by geographic area and interest held. For additional clarifications refer to the consolidated financial statements of the Company, as of 31 December 2015, and respective notes.
The Group's operating income for the periods ended 30 September 2016 and 2015 is as follows:
| (€ k) | ||
|---|---|---|
| Captions | 2016 | 2015 |
| Sales: | ||
| goods | 3,873,340 | 5,256,805 |
| products | 5,244,313 | 6,368,757 |
| Exchange differences | (9,686) | (312) (a) |
| 9,107,967 | 11,625,250 (a) | |
| Services rendered | 486,655 | 456,235 |
| Exchange differences | (40) | 1,099 (a) |
| 486,615 | 457,334 (a) | |
| Other operating income | ||
| Supplementary income | 57,001 | 37,120 |
| Revenues arising from the construction of assets under IFRIC12 | 13,833 | 12,862 |
| Capitalized own costs | (104) | (228) |
| Investment government grants (Note 13) | 7,422 | 10,122 |
| Gains on fixed and intangible assets | 4,292 | 2,921 |
| Exchange differences | (888) | 191 (a) |
| Others | 7,724 | 5,778 (a) |
| 89,280 | 68,766 (a) | |
| 9,683,862 | 12,151,350 (a) |
(a) These amounts were restated considering the changes in the accounting classification referred in Note 2.23.
Fuel sales include the Portuguese Tax on Oil Products ("ISP").
Regarding the construction contracts under IFRIC12, the construction of the concession assets is subcontracted to specialised entities which assume their own construction activity risk. Income and expenses associated with the construction of these assets are of equal amounts and are immaterial when compared to total revenues and operating costs and can be detailed as follows:
| (€ k) | ||
|---|---|---|
| Captions | 2016 | 2015 |
| Costs arising from the construction of assets under IFRIC12 (Note 6) | (13,833) | (12,862) |
| Revenues arising from the construction of assets under IFRIC12 | 13,833 | 12,862 |
| Margin | - | - |
The results for the periods ended 30 September 2016 and 2015 were affected by the following items of operating costs:
| (€ k) | ||
|---|---|---|
| CAPTIONS | 2016 | 2015 |
| Cost of sales: | ||
| Raw and subsidiary materials | 3,371,886 | 4,719,636 (a) |
| Goods | 2,221,131 | 3,188,039 |
| Tax on Oil Products | 2,097,975 | 1,977,525 |
| Variation in production | (244,677) | 80,267 |
| Impairment in inventories (Note 16) | (15,946) | (88,503) |
| Financial derivatives (Note 27) | 50,606 | 63,164 |
| Exchange differences | 4,944 7,485,919 |
23,650 (a) 9,963,778 (a) |
| External supplies and services: | ||
| Subcontracts - network use | 281,852 | 283,894 |
| Subcontracts | 3,619 | 5,200 |
| Transport of goods | 93,547 | 94,350 (a) |
| Storage and filling | 37,907 | 44,624 |
| Rental costs | 71,183 | 60,483 |
| Blocks production costs | 137,136 | 96,182 |
| Maintenance and repairs | 35,947 | 37,927 |
| Insurance Royalties |
38,078 44,353 |
35,174 37,310 |
| IT services | 20,687 | 19,880 |
| Commissions | 7,820 | 10,481 |
| Advertising | 9,790 | 3,836 |
| Electricity, water, steam and communications | 45,623 | 49,447 |
| Technical assistance and inspection | 3,390 | 6,206 |
| Port services and fees | 6,534 | 7,211 |
| Other specialised services | 52,548 | 47,695 |
| Other external supplies and services | 17,239 | 17,778 |
| Exchange differences | (3,952) | 356 (a) |
| Other costs | 66,685 969,986 |
53,228 911,262 (a) |
| Employee costs: | ||
| Statutory board salaries (Note 29) | 3,142 | 6,167 |
| Employee salaries | 167,446 | 176,029 |
| Social charges Retirement benefits - pensions and insurance |
40,631 26,084 |
40,581 24,513 |
| Other insurances | 7,002 | 8,258 |
| Capitalisation of employee costs | (3,696) | (5,500) |
| Exchange differences | (178) | 299 (a) |
| Other costs | 4,906 | 4,020 |
| 245,337 | 254,367 (a) | |
| Amortisation, depreciation and impairment: | ||
| Depreciation and impairment of tangible assets (Note 12) | 521,236 | 443,582 |
| Amortisation and impairment of intangible assets (Note 12) | 23,073 | 36,027 |
| Amortisation and impairment of concession arrangements (Note 12) | 30,916 575,225 |
30,819 510,428 |
| Provision and impairment losses on receivables: | ||
| Provisions and reversals (Note 25) | 6,636 | 7,426 |
| Impairment losses on trade receivables (Note 15) Impairment losses (gains) on other receivables (Note 14) |
18,209 4 |
16,082 1,102 |
| 24,849 | 24,610 | |
| Other operating costs: | ||
| Other taxes | 12,926 | 10,105 |
| Exchange differences - Other taxes | (3) | (50) (a) |
| Costs arising from the construction of assets under IFRIC12 (Note 5) | 13,833 | 12,862 |
| Loss on tangible and intangible assets | 1,240 | 5,486 |
| Donations | 631 | 628 |
| CO2 Licenses (Note 35) | 3,186 | 5,806 |
| Exchange differences | (113) | 2,347 (a) |
| Other operating costs | 28,624 | 8,385 (a) |
| 60,324 | 45,569 (a) | |
| 9,361,640 | 11,710,014 (a) |
(a) These amounts were restated considering the changes in the accounting classification referred in Note 2.23.
The variation in the caption "Cost of sales" is mainly related with a reduction in the prices of purchased products.
The caption "Subcontracts – network use" refers to charges for the use of:
The subcontracts heading includes the effect of regulated tariffs for the use of the global system ("UGS") and the use of the transportation network ("URT"), charged by the transportation system operator (REN) to the Distribution Operators who, in turn, through the compensation mechanism of the network access, by the uniform tariff, bill (pass-through) to trading companies. The amount of €281,852 k recorded under this caption mainly includes the amount of €4,647 k charged by Madrileña Red de Gas, €133,339 k charged by EDP Distribuição Energia and €211,259 k charged by Ren Gasodutos.
The amount of €44,353 k of royalties presented in "External supplies and services" mainly relates to the Exploration and Production of oil and gas in Brazil.
The amount of €28,624 k presented in the caption "Other operating costs" is related with costs incurred by Petrogal Brasil Ltda. from the use of the Cabiúnas pipeline in the amount of €18,952 k, which is calculated based on the gas seeped by each partner.
The Group is organized into three business segments which have been defined based on the type of products sold and services rendered, by the following business units:
For the business segment "Others", the Group considered the holding company Galp Energia, SGPS, S.A., and companies with different activities including Tagus Re, S.A. and Galp Energia, S.A., a reinsurance company and a provider of shared services at the corporate level, respectively.
Note 1 presents a description of the activities of each business segment.
The financial information for the previously identified segments, as of 30 September 2016 and 2015 is presented as follows:
| (€ k) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Exploration & Production |
Refining & Marketing | Gas & Power | Others | Eliminations | Consolidated | |||||||
| 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | |
| Income | ||||||||||||
| Sales and Services Rendered Inter-segmental External |
491,431 313,307 178,124 |
184,614 | 488,764 7,701,572 9,373,482 1,807,206 2,550,974 935 304,150 7,700,637 9,372,772 1,698,093 2,385,097 |
710 | 109,113 | 165,877 | 88,718 70,990 17,728 |
90,597 70,034 20,563 |
(494,345) (494,345) - |
(421,233) (421,233) - |
- | 9,594,582 12,082,584 2 9,594,582 12,082,582 |
| Cost of Sales Cost of goods sold and materials consumed Variation in Production |
10,153 674 9,479 |
6,732 | 6,506 (6,707,307) (8,385,210) (1,168,907) (1,879,653) (225) (6,912,253) (8,304,535) (1,183,397) (1,894,963) 204,946 |
(80,675) | 14,490 | 15,311 | 2 2 - |
(73) (74) - |
380,140 380,140 - |
- | 294,651 (7,485,919) (9,963,778) 294,651 (7,714,834) (9,905,146) 228,915 |
(58,632) |
| EBITDA (1) | 248,876 296,784 396,097 385,173 255,760 272,493 | 21,565 | 21,924 | (2) | - | 922,296 | 976,374 | |||||
| Non payable expenses | ||||||||||||
| Amortisation, depreciation and impairments Depreciation and Amortisation Impairments |
(104,536) | (77,610) | (319,067) (247,900) (209,267) (213,128) (214,531) (170,290) (199,821) (204,874) (9,446) |
(8,254) | (43,500) (44,337) 837 |
(46,070) (43,401) (2,669) |
(3,391) (3,391) - |
(3,330) (3,330) - |
- - - |
- - - |
(575,225) (462,080) (113,145) |
(510,428) (421,895) (88,533) |
| Provisions and Impairments Provisions Impairments Provisions - Reversals Impairments - Reversals |
(5,110) (5,133) 23 - - |
(1,230) - (1,230) - - |
(15,541) (2,550) (15,742) 521 2,229 |
(14,272) (8,388) (15,923) 1,141 8,899 |
(4,198) (204) (6,809) 726 2,089 |
(9,108) (317) (8,986) 136 58 |
- - - - - |
- - - - - |
- - - - - |
- - - - - |
(24,849) (7,887) (22,528) 1,247 4,318 |
(24,610) (8,705) (26,139) 1,277 8,957 |
| EBIT IAS/IFRS | (75,301) | 47,654 171,289 157,773 208,062 217,315 | 18,174 | 18,594 | (2) | - | 322,222 | 441,336 | ||||
| Income from financial investments | 12,935 | 10,919 | (16,895) | (51,796) | 36,420 | 36,493 | 6 | (3,273) | 2 | - | 32,468 | (7,657) |
| Other financial income Interest expense Interest income O. Financial charges |
73,020 53,585 21,416 (1,981) |
76,947 45,573 35,238 (3,864) |
(11,356) (36,390) 4,404 20,630 |
(84,973) (56,817) 3,432 (31,588) |
(25,983) (24,506) 1,419 (2,896) |
(20,290) (27,915) 1,673 5,952 |
(33,173) (82,671) 49,616 (118) |
(39,201) (94,959) 56,712 (954) |
- 54,014 (54,078) 62 |
- 79,244 (78,387) (857) |
2,508 (35,968) 22,777 15,697 |
(67,517) (54,874) 18,668 (31,311) |
| Income tax | (86,739) | (92,027) | (46,895) | (23,469) | (42,078) | (48,152) | 6,893 | 6,523 | - | - | (168,819) | (157,125) |
| Energy sector extraordinary contribution Non-controlling interests |
- (24,327) |
- (29,858) |
(28,244) (3,553) |
(30,271) (1,224) |
(32,138) (1,173) |
(29,484) (1,189) |
- - |
- - |
- - |
- - |
(60,382) (29,053) |
(59,755) (32,271) |
| Consolidated net income for the period | (100,412) | 13,635 | 64,346 (33,960) 143,110 154,693 | (8,100) (17,357) | - | 98,944 | 117,011 | |||||
| As of 30 September 2016 and 31 December 2015 | ||||||||||||
| OTHER INFORMATIONS Segment Assets (2) |
||||||||||||
| Financial investments (3) Non current assets held for sale |
1,026,162 - |
890,971 - |
97,428 | 108,055 | 97,402 - 1,299,875 |
116,866 - |
170 - |
171 - |
- - |
- - |
1,221,162 1,299,875 |
1,116,063 - |
| Other Assets | 5,423,577 4,977,938 4,595,863 4,934,275 1,298,266 2,648,981 1,532,577 2,113,399 (2,141,738) | (2,997,625) | 10,708,545 11,676,968 | |||||||||
| Total Consolidated Assets | 6,449,739 5,868,909 4,693,291 5,042,330 2,695,543 2,765,847 1,532,747 2,113,570 (2,141,738) (2,997,625) 13,229,582 12,793,031 | |||||||||||
| Liabilities associated with non current assets held for sale Other Liabilities |
- 888,351 |
- | - | - 1,029,935 | - | - | - | - 930,461 2,785,646 2,957,499 1,072,332 2,113,939 3,452,309 3,600,633 (2,141,737) |
- (2,997,625) |
1,029,935 6,056,900 |
- 6,604,907 |
|
| Total Consolidated Liabilities | 888,351 930,461 2,785,646 2,957,499 2,102,267 2,113,939 3,452,309 3,600,633 (2,141,737) (2,997,625) 7,086,835 6,604,907 | |||||||||||
| Investment in Tangible and Intangible Assets | 701,723 674,544 | 61,700 | 30,837 | 18,926 | 16,633 | 1,373 | 3,497 | 783,723 | 725,511 |
(1) EBITDA = Segmental income/EBIT + Amortizations + Provisions
(2) Net amount
(3) at the Equity Method
| (€ k) | |||||
|---|---|---|---|---|---|
| Segments | Exploration & Production |
Refining & Marketing |
Gas & Power |
Others | TOTAL |
| Gas & Power | - | 464 | - | 20,370 | 20,834 |
| Refining & Marketing | 313,307 | - | 109,111 | 40,064 | 462,482 |
| Exploration & Production | - | 246 | - | 10,556 | 10,802 |
| Others | - | 225 | 2 | - | 227 |
| 313,307 | 935 | 109,113 | 70,990 | 494,345 |
The main inter-segmental transactions of sales and services rendered are primarily related to:
The commercial and financial transactions between related parties are performed according to the usual market conditions similar to transactions performed between independent companies.
The assumptions underlying the determination of prices in transactions between Group companies rely on the consideration of the economic realities and characteristics of the situations in question, in other words, from comparing the characteristics of operations or companies that might have an impact on the intrinsic conditions of the commercial transactions in analysis. In this context are analysed, amongst others, the goods and services traded, the functions performed by the parties (including the assets used and risks assumed), the contractual terms, the economic situation of the parties as well as their negotiation strategies.
In a related party's context the remuneration thus corresponds to what is considered appropriate, as a rule, to the functions performed by each participant company, taking into account the assets used and risks assumed. Thus, in order to determine the level of remuneration, the activities and risks taken by companies within the chain value of goods/services transacted are identified according to their functional profile, particularly with regard to the functions that they perform - import, manufacturing, distribution and retail.
In conclusion, market prices are determined not only by analysing the functions performed, the assets used and the risks incurred by one entity, but by also considering the contribution of these elements to the Company's profitability. This analysis assesses whether the profitability indicators of the companies involved fall within the calculated ranges based on an evaluation of a panel of functionally comparable but independent companies, thus allowing the prices to be fixed in order to comply with the arm's length principle.
Financial income and financial costs for the periods ended 30 September 2016 and 2015 are as follows:
| (€ k) | ||
|---|---|---|
| Captions | September 2016 |
September 2015 |
| Financial income: | ||
| Interest on bank deposits | 18,146 | 14,854 |
| Interest and other income with related companies | 4,641 | 3,816 |
| Other financial income | 1,409 | 2,092 |
| 24,196 | 20,762 | |
| Financial costs: | ||
| Interest on bank loans, overdrafts and others | (86,483) | (93,395) |
| Interest with related parties | (6,406) | (5,928) |
| Interests capitalised in fixed assets (Note 12) | 71,507 | 65,621 |
| Net interest on retirement benefits and other benefits | (7,493) | (7,609) |
| Charges relating to loans | (9,682) | (13,557) |
| Other financial costs | (6,955) | (7,776) |
| (45,512) | (62,644) | |
| (21,316) | (41,882) |
During the period ended 30 September 2016, the Group capitalised under the caption Fixed assets in progress, the amount of €71,507 k, regarding interests on loans obtained to finance capital expenditure on tangible and intangible assets during their construction phase (Note 12).
For the periods ended 30 September 2016 and 2015, the amounts capitalised correspond to 83% and 70% of the total interests incurred by the group, in the amount of €86,483 k and €93,395 k, respectively. The amount of capitalised interests is prorated by the investments in progress.
Income tax and Energy sector extraordinary contribution recognised in the period ended 30 September 2016 and 2015 are as follows:
| Captions | September 2016 | September 2015 |
|---|---|---|
| Current income tax | 107,024 | 65,792 |
| "IRP" - Oil income Tax | 5,824 | 15,983 |
| "SPT" - Special Participation Tax | 44,656 | 65,792 |
| (Excess)/Insuficiency of income tax for the preceding year | 3,767 | (8,984) |
| Deferred tax | 7,582 | 18,926 |
| Exchange differences | (34) | (384) (a) |
| Income tax | 168,819 | 157,125 (a) |
| Energy sector extraordinary contribution | 60,382 | 59,755 |
(a) These amounts were restated considering the changes in the accounting classification referred in Note 2.23.
As at 30 September 2016 and 31 December 2015, the Group has income tax payable amounting to €36,305 k and €9,214 k respectively.
The tax rates used by Galp group take into account the risk of substantively enacted tax rates do not become effective, which essentially depends on the reliability associated with the legal certainty of the legislative production.
This analysis takes into account the associated jurisdiction, the respective political risk and its legislative history.
As at 30 September 2016, the balance of deferred tax assets and liabilities is as follows:
| Deferred Taxes September 2016 - Assets | (€ k) | ||||||
|---|---|---|---|---|---|---|---|
| Captions | Initial balance |
Effect in profit and loss |
Effect in equity |
Effect of currency translation |
Other adjustments |
Assets held for sale Note 3.1 |
Ending balance |
| Adjustments to accruals and deferrals | 6,512 | (175) | - | - | - | (831) | 5,506 |
| Adjustments to tangible and intangible assets | 41,214 | 10,259 | - | 997 | (1,428) | (7) | 51,035 |
| Adjustments to inventories | 631 | 56 | - | - | - | - | 687 |
| Overlifting adjustments | 927 | (653) | - | (21) | - | - | 253 |
| Retirement benefits and other benefits | 102,402 | 57 | (4,753) | - | - | (12,106) | 85,600 |
| Double economical taxation | 2,752 | - | - | - | - | - | 2,752 |
| Financial instruments | 254 | - | 143 | - | - | - | 397 |
| Tax losses carried forward | 102,430 | (21,374) | - | 3,548 | 1,426 | - | 86,030 |
| Regulated revenue | 8,541 | 1,258 | - | - | 240 | (2,635) | 7,404 |
| Non deductible provisions | 33,036 | 3,765 | - | 2,653 | (1) | (1,286) | 38,167 |
| Potential foreign exchange differences Brazil | 133,192 | (25,463) | (108,573) | 28,954 | 231 | - | 28,341 |
| Others | 30,243 | 839 | - | 1,885 | 3 | (863) | 32,107 |
| 462,134 | (31,431) | (113,183) | 38,016 | 471 | (17,728) | 338,279 |
| (€ k) | |||||
|---|---|---|---|---|---|
| Deferred Taxes September 2016 - Liabilities | |||||
| Captions | Initial balance |
Effect in profit and loss |
Effect of currency translation |
Liabilities held for sale Note 3.1 |
Ending balance |
| Adjustments to accruals and deferrals | (13) | - | 6 | - | (7) |
| Adjustments to tangible and intangible assets | (40,132) | 18,817 | (3,760) | - | (25,075) |
| Adjustments to tangible and intangible assets Fair Value | (15,081) | 859 | - | 3,462 | (10,760) |
| Adjustments in Inventories | (181) | 60 | - | - | (121) |
| Underlifting Adjustments | (389) | 277 | 9 | - | (103) |
| Dividends | (27,612) | (765) | - | - | (28,377) |
| Regulated revenue | (22,622) | 4,514 | - | 6,261 | (11,847) |
| Accounting revaluations | (2,386) | 157 | - | 1,168 | (1,061) |
| Others | (968) | (70) | (10) | - | (1,048) |
| (109,384) | 23,849 | (3,755) | 10,891 | (78,399) |
Changes in deferred taxes reflected in Equity, correspond to:
Potential foreign exchange differences in Brazil result from the tax option to tax potential foreign exchange differences only when they are realised.
For more information see the notes to the financial statements as of 31 December 2015.
Earnings per share for the periods ended 30 September 2016 and 2015 are as follows:
| (€ k) | |||
|---|---|---|---|
| September 2016 |
September 2015 |
||
| Income Income for purposes of calculating earnings per share (Consolidated net income of the period) |
98,944 | 117,011 | |
| Number of shares Weighted average number of shares for purposes of calculation earnings per share (Note 19) |
829,250,635 | 829,250,635 | |
| Basic and diluted earnings per share (amounts in Euros): | 0.12 | 0.14 |
As there are no situations that give rise to dilution, the diluted earnings per share are equal to basic earnings per share.
The difference between the amounts paid to acquire an equity share in Group companies and the fair value of the acquired companies' equity as at 30 September 2016 was as follows:
| (€ k) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Equity proportion at the acquisition date |
Goodwill movement | ||||||||
| Subsidiaries | Acquisition year |
Acquisition cost |
% | Amount | December 2015 |
Currency exchange differences (d) |
Assets held for sale Note 3.1 |
September 2016 |
|
| Galp Energia España, S.A. | |||||||||
| Galp Comercializacion Oil España, S.L. | (a) | 2008 | 176,920 | 100.00% | 129,471 | 37,725 | - | - | 37,725 |
| Galp Distribuición Oil España, S.A.U. | (b) | 2008 | 172,822 | 100.00% | 123,611 | 11,092 48,817 |
- - |
- - |
11,092 48,817 |
| Petróleos de Portugal - Petrogal, S.A. | |||||||||
| Galp Comercialização Portugal, S.A. | (c) | 2008 | 146,000 | 100.00% | 69,027 | 50,556 | - | - | 50,556 |
| 50,556 | - | - | 50,556 | ||||||
| Galp Swaziland (PTY) Limited | 2008 | 18,117 | 100.00% | 651 | 20,914 | (513) | - | 20,401 | |
| Galpgest - Petrogal Estaciones de Servicio, S.L.U. | 2003 | 6,938 | 100.00% | 1,370 | 5,568 | - | - | 5,568 | |
| 2007 and | |||||||||
| Empresa Nacional de Combustíveis - Enacol, S.A.R.L | 2008 | 8,360 | 15.77% | 4,031 | 4,329 | - | - | 4,329 | |
| Galp Moçambique, Lda. | 2008 | 5,943 | 100.00% | 2,978 | 3,893 | (96) | - | 3,797 | |
| Duriensegás - Soc. Distrib. de Gás Natural do Douro, S.A. | 2006 | 3,094 | 25.00% | 1,454 | 1,640 | - | (1,640) | - | |
| Lusitaniagás - Companhia de Gás do Centro, S.A. | 2002/3 and 2007/8/9 |
1,440 | 1.543% | 856 | 584 | - | (584) | - | |
| Gasinsular - Combustíveis do Atlântico, S.A. | 2005 | 50 | 100.00% | (353) | 403 | - | - | 403 | |
| Saaga - Sociedade Açoreana de Armazenagem de Gás, S.A. | 2005 | 858 | 67.65% | 580 | 278 | - | - | 278 | |
| Beiragás - Companhia de Gás das Beiras, S.A. | 2003/6 and 2007 |
152 | 0.94% | 107 | 51 | - | (51) | - | |
| Galp Sinopec Brazil Services (Cyprus) | 2012 | 3 | 100.00% | 1 | 2 | - | - | 2 | |
| 137,035 | (609) | (2,275) | 134,151 |
(a) The subsidiary Galp Comercializacion Oil España, S.L. was incorporated in Galp Energia España, S.A., through a merger process, during the year ended 31 December 2010.
(b) The subsidiary Galp Distribuición Oil España, S.A.U., was incorporated in Galp Energia España, S.A. through a merger process, during the year ended 31 December 2011.
(c) The subsidiary Galp Comercialização Portugal, S.A., was incorporated in Petróleos de Portugal - Petrogal, S.A. through a merger process, during the year ended 31 December 2010.
(d) The exchange differences result from the conversion of Goodwill recorded in local companies' currency to Group's reporting currency (euros) at the exchange rate prevailing on the date of the financial statements (Note 20).
Tangible and intangible assets as of 30 September 2016 and 31 December 2015 are comprised as follows:
| (€ k) | |||||||
|---|---|---|---|---|---|---|---|
| September 2016 | December 2015 | ||||||
| Gross acquisition cost |
Accumulated amortisation, depreciation and impairment losses |
Net Assets | Gross acquisition cost |
Accumulated amortisation, depreciation and impairment losses |
Net Assets | ||
| Tangible assets | |||||||
| Land and natural resources Buildings and other constructions Machinery and equipment Transport equipment Tools and utensils Administrative equipment Reusable containers Other tangible assets Tangible assets in progress Advances to suppliers of tangible assets Intangible assets |
273,391 915,936 8,025,064 30,237 4,579 178,068 158,644 89,789 2,419,711 97 12,095,516 |
(1,912) (687,825) (5,260,216) (28,028) (4,143) (170,484) (146,208) (81,841) - - (6,380,657) |
271,479 228,111 2,764,848 2,209 436 7,584 12,436 7,948 2,419,711 97 5,714,859 |
275,715 921,343 7,473,925 30,474 4,612 176,338 159,212 89,336 2,047,588 - 11,178,543 |
(1,947) (675,855) (4,860,488) (27,705) (4,070) (167,146) (145,272) (80,337) - - (5,962,820) |
273,768 245,488 2,613,437 2,769 542 9,192 13,940 8,999 2,047,588 - 5,215,723 |
|
| Research and development costs Industrial property and other rights Reconversion of consumption to natural gas Goodwill Other intangible Assets Service Concession Arrangements Intangible assets in progress - Service Concession Arrangements Intangible assets in progress |
280 550,897 551 11,858 498 - - 34,878 598,962 |
(280) (326,456) (445) (10,206) (498) - - - (337,885) |
- 224,441 106 1,652 - - - 34,878 261,077 |
280 548,760 551 11,858 498 1,743,641 1,701 29,232 2,336,521 |
(279) (305,555) (439) (10,206) (498) (616,567) - - (933,544) |
1 243,205 112 1,652 - 1,127,074 1,701 29,232 1,402,977 |
Tangible and intangible assets are recorded in accordance with the accounting policy defined by the Group and disclosed in the notes to the consolidated financial statements as of 31 December 2015 (Note 2.3 and Note 2.4). The depreciation/amortisation rates that are being applied are disclosed in the same note.
The change net of increases and decreases noted in the caption Tangible and Intangible net assets for the period ended 30 September 2016 in the amount of €642,764 k is comprised by the following movements:
| (€ k) | ||||||||
|---|---|---|---|---|---|---|---|---|
| Tangible | Intangible | Total | ||||||
| Gross Assets | Accumulated depreciation |
Gross Assets | Accumulated amortisation |
Gross Assets | Accumulated depreciation/ amortisation |
Net Assets | ||
| Balance at 1 January 2016 | 11,178,543 | (5,962,820) | 2,336,521 | (933,544) | 13,515,064 | (6,896,364) | 6,618,700 | |
| Additions | 709,730 | - | 25,142 | - | 734,872 | - | 734,872 | |
| Additions by financial costs capitalisation (Note 8) | 71,507 | - | - | - | 71,507 | - | 71,507 | |
| Write-offs/Disposals | (12,976) | 6,294 | (2,503) | 1,841 | (15,479) | 8,135 | (7,344) | |
| Changes on impairments | (112,929) | 3,592 | (28) | - | (112,957) | 3,592 | (109,365) | |
| Adjustments | 262,579 | (19,018) | (1,587) | (144) | 260,992 | (19,162) | 241,830 | |
| Amortisation/Depreciation for the period | - | (409,094) | - | (52,985) | - | (462,079) | (462,079) | |
| Assets held for sale (Note 3) | (938) | 389 | (1,758,583) | 646,947 | (1,759,521) | 647,336 | (1,112,185) | |
| Total movements | 916,973 | (417,837) | (1,737,559) | 595,659 | (820,586) | 177,822 | (642,764) | |
| Balance at 30 September 2016 | 12,095,516 | (6,380,657) | 598,962 | (337,885) | 12,694,478 | (6,718,542) | 5,975,936 |
The amortisation and depreciation for the periods ended 30 September 2016 and 2015 (Note 6) and for the year ended 31 December 2015 are comprised as follows:
| (€ k) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| September 2016 | September 2015 | December 2015 | |||||||
| Tangible | Intangible | Total | Tangible | Intangible | Total | Tangible | Intangible | Total | |
| Amortisation/depreciation for the period | 409,094 | 22,069 | 431,163 | 346,737 | 21,868 | 368,605 | 473,169 | 29,340 | 502,509 |
| Amortisation for the period - Service Concession Arrangements | - | 30,916 | 30,916 | - | 30,819 | 30,819 | - | 41,211 | 41,211 |
| Impairments | 112,142 | 1,004 | 113,146 | 96,846 | 14,159 | 111,005 | 161,657 | 14,258 | 175,915 |
| Amortisation, depreciation and impairments (Note 6) | 521,236 | 53,989 | 575,225 | 443,583 | 66,846 | 510,429 | 634,826 | 84,809 | 719,635 |
Main events occurring during the period ended 30 September 2016:
The increases noted in tangible and intangible assets captions, amounting to €806,379 k, mainly include:
€18,792 k regarding natural gas infrastructure construction (network, plot and other infrastructures) of which the amount of €13,833 k is covered by IFRIC 12 (Note 5 and 6).
In the period ended 30 September 2016, tangible and intangible assets amounting to a net €15,479 k were disposed and written-off, as a result of the update of the assets register that was performed in this period, mainly related to write-offs related to exploration and development expenses in blocks in Brazil amounting to €3,442 k and investments in the Retail business unit, due to improvements in stations, convenience stores, expansion activities and development of information systems, the majority of which were fully amortised.
In the period ended 30 September 2016, impairments on tangible and intangible assets have been recognised amounting to €463,986 k which mainly include:
The split of tangible and intangible assets in progress (including advances to suppliers on tangible and intangible assets net of impairment losses) in the period ended 30 September 2016 is as follows:
| ( € K) | |||
|---|---|---|---|
| Assets in progress | Impairments | Net | |
| Research and exploration of oil in Brazil | 1,441,004 | (46,750) | 1,394,254 |
| Research and exploration of oil in Angola and Congo | 730,354 | (143,107) | 587,247 |
| Research in Mozambique | 289,410 | (7,001) | 282,409 |
| Research in Portugal | 68,998 | (8,753) | 60,245 |
| Industrial investments relating to refineries | 57,922 | - | 57,922 |
| Renewal and expansion of the network | 42,301 | (226) | 42,075 |
| Research in Namibia | 41,962 | (38,402) | 3,560 |
| Transportation and logistics | 2,790 | - | 2,790 |
| Conversion projects of the Sines and Matosinhos refineries | 976 | - | 976 |
| Research in S. Tomé and Principe | 551 | - | 551 |
| Research in Morocco | 80,069 | (80,069) | - |
| Research of oil in blocks 3 and 4 in Uruguay | 7,670 | (7,670) | - |
| Research in Timor | 2,646 | (2,646) | - |
| Other projects | 22,657 | - | 22,657 |
| 2,789,310 | (334,624) | 2,454,686 |
As of 30 September 2016 and 31 December 2015 the amounts to be recognised as government grants in future years amount to €7,750 k and €253,679 k, respectively (Note 24), being the variation presented by some €238,926 k related to the intention to dispose part of the assets allocated to the subsidiary Galp Gás Natural Distribuição.
During the periods ended 30 September 2016 and 2015 government grants of €7,422 k and €10,122 k, respectively, were recognised in the income statement (Note 5).
The non-current and current caption "Other receivables" as of 30 September 2016 and 31 December 2015 is detailed as follows:
| (€ k) | |||||
|---|---|---|---|---|---|
| September 2016 | December 2015 | ||||
| Captions | Current | Non current | Current | Non current | |
| State and Other Public Entities: | |||||
| Value Added Tax - Reimbursement requested | 3.943 | - | 539 | - | |
| "ISP" - Tax on Oil Products | 243 | - | 558 | - | |
| Others | 50.033 | - | 16.769 | - | |
| Loans granted to Sinopec Group | 574.592 | - | 722.936 | - | |
| Advances to tangible and intangible suppliers | 139.160 | - | 99.795 | - | |
| Underlifting | 28.478 | - | 27.792 | - | |
| Carry from public participations interests | 27.762 | - | 22.937 | - | |
| Over cash-call from partner Petrobras in operated blocks | 19.585 | - | 18.817 | - | |
| Guarantees | 12.478 | - | 12.541 | - | |
| Other receivables - associates, joint ventures and other related parties | 6.678 | - | 5.821 | 90 | |
| Means of payment | 5.283 | - | 7.276 | - | |
| Advances to suppliers | 2.990 | - | 2.457 | - | |
| Personnel | 1.631 | - | 1.588 | - | |
| Subsoil levies | 52 | - | 24.750 | 28.068 | |
| Loans to costumers | 51 | 1.358 | 124 | 1.355 | |
| Loans to associates, joint ventures and other related parties | - | 29.852 | - | 30.271 | |
| Spanish Bitumen process | - | - | 385 | - | |
| Ceding rights contract of telecommunications infrastructures usage | - | - | 86 | - | |
| Other receivables | 37.095 | 29.118 | 45.259 | 28.294 | |
| 910.054 | 60.328 | 1.010.430 | 88.078 | ||
| Accrued income: | |||||
| Sales and services rendered not yet invoiced - Natural gas | 61.241 | - | 109.809 | - | |
| Sales and services rendered not yet invoiced - Electricity | 35.285 | - | 28.698 | - | |
| Adjustment to tariff deviation - "pass through" - ERSE regulation | 22.983 | - | 29.424 | - | |
| Sales and services rendered not yet invoiced | 12.055 | - | 7.903 | - | |
| Commercial discount on purchases | 1.145 | - | 884 | - | |
| Adjustment to tariff deviation - Regulated revenue - ERSE regulation | 1.084 | 499 | 23.231 | 17.551 | |
| Accrued management and structure costs | 1.080 | - | 7.581 | - | |
| Sale of finished goods to be invoiced by the service stations | 917 | - | 724 | - | |
| Compensation for the uniform tariff | 819 | - | 1.032 | - | |
| Accrued interest | 810 | - | 1.691 | - | |
| Adjustment to tariff deviation - Energy tariff - ERSE regulation | - | 61.639 | - | 61.639 | |
| Financial neutrality - regulation ERSE | - | - | 6.102 | - | |
| Other accrued income | 10.115 | 32 | 8.531 | 63 | |
| 147.534 | 62.170 | 225.610 | 79.253 | ||
| Deferred charges: | |||||
| Energy sector extraordinary contribution | 22.147 | 91.358 | 23.370 | 107.663 | |
| Catalyser charges | 15.129 | - | 20.070 | - | |
| Prepaid insurance | 12.235 | - | 1.033 | - | |
| Prepaid rent | 5.848 | - | 4.309 | - | |
| Other prepaiments - Other external supplies and services | 5.099 | - | 7.020 | - | |
| Prepaid rent relating to service stations concession contracts | 3.233 | 26.452 | 2.894 | 25.633 | |
| Interest and other financial costs | 999 | - | 180 | - | |
| Retirement benefits (Note 23) | - | 5.243 | - | 176 | |
| Other deferred costs | 4.563 | 153 | 13.076 | 99 | |
| 69.253 | 123.206 | 71.952 | 133.571 | ||
| 1.126.841 | 245.704 | 1.307.992 | 300.902 | ||
| Impairment of other receivables | (8.127) | (2.753) | (8.096) | (2.753) | |
| 1.118.714 | 242.951 | 1.299.896 | 298.149 |
The movement occurred in the caption "Impairment of other receivables" for the period ended 30 September 2016 was as follows:
| Captions | Initial balance |
Increases | Decreases | Adjustments | Assets held for sale |
( € k ) Ending balance |
|---|---|---|---|---|---|---|
| Other accounts receivable - Current Other accounts receivable - Non current |
8,096 2,753 |
7 - |
(3) - |
30 - |
(3) - |
8,127 2,753 |
| 10,849 | 7 | (3) | 30 | (3) | 10,880 |
The increase and decrease in the caption "Impairment of other receivables" in the net amount of €4 k is included in the caption "Provisions and impairment losses on receivables" (Note 6).
The caption "Loans granted" includes the amount of €574,592 k (US\$641,302 k) relating to a loan granted by the Group to Tip Top Energy, SARL (Company from Sinopec Group) on 28 March 2012, renewable every three months until September 2017, remunerated at a three-month LIBOR interest rate plus a spread and registered as a current asset.
The movement occurred in the caption Loans granted to Tip Top Energy, SARL, from the establishment of the contract to the period ended 30 September 2016 was as follows:
| Exchange rate | |||
|---|---|---|---|
| USD | 30/09/2016 | (€ k) | |
| Loan 28/03/2012 | 1,228,626,253.42 | 1.1161 | 1,100,821 |
| Interest capitalisation | 67,696,254.87 | 1.1161 | 60,654 |
| Interest receipts | (61,012,962.89) | 1.1161 | (54,666) |
| Partial receipts | (594,007,500.00) | 1.1161 | (532,217) |
| Accounts receivable | 641,302,045.40 | 1.1161 | 574,592 |
During the period ended 30 September 2016 an amount of €3,829 k has been recognised under the caption Interest relating to loans granted to related companies.
The amount of €28,478 k 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 (underlifting) and is valued at the lower of the market price at the sale date and the market price on 30 September 2016.
The caption "Carry from public participation interests" amounting to €27,762 k refers to amounts receivable from public partners during the exploration period. Farm-in contracts agreed with partners consider that, during the exploration period, the Group is responsible for investment through cash calls and requested by the operator to the public partner up to their participation limit.
The caption "Means of payment" amounting to €5,283 k refers to amounts receivable for sales made with Visa/debit cards, which as of 30 September 2016 were pending receipt.
The caption "Guarantees" amounting to €12,478 k includes €11,663 k from payments on account and negotiated guarantees to support transactions and operations in the Spanish and French electricity markets.
The caption "Accrued income - sales and services rendered not yet invoiced – Natural gas and electricity", amounting to €96,526 k, is mainly related with the billing of natural gas and electricity consumption in September, to be issued to customers in October and is detailed as follows:
| (€ k) | |||
|---|---|---|---|
| Company | TOTAL | Natural gas | Electricity |
| Galp Gás Natural, S.A. | 52,946 | 52,946 | - |
| Galp Power, S.A. | 30,399 | 3,944 | 26,455 |
| Petróleos de Portugal - Petrogal, S.A. | 4,094 | - | 4,094 |
| Portcogeração, S.A. | 4,033 | - | 4,033 |
| Lisboagás Comercialização, S.A. | 1,979 | 1,979 | - |
| Galp Energia España, S.A. | 1,475 | 1,047 | 428 |
| Lusitaniagás Comercialização, S.A. | 617 | 617 | - |
| Setgás Comercialização, S.A. | 357 | 357 | - |
| Transgás, S.A. | 351 | 351 | - |
| Agrocer-Sociedade de Cogeração do Oeste S.A. | 270 | - | 270 |
| Carriço Cogeração - Sociedade de Geração de Electricidade e Calor, S.A. | 5 | - | 5 |
| 96,526 | 61,241 | 35,285 |
The caption "Accrued income - sale of finished goods to be invoiced by the service stations" amounting to €913 k relates to consumptions up until 30 September 2016 through the Galp Frota loyalty card scheme and which will be invoiced in the following months.
Expenses recorded in deferred costs amounting to €29,685 k, relate to prepayments of rents regarding service station leases and are registered as a cost over the respective concession period, which varies between 17 and 32 years.
Galp holds collateral guarantees on receivables, namely bank guarantees and security deposits, which as of 30 September 2016, amount to approximately €104,453 k.
For additional comments on Energy Sector Extraordinary Contribution please refer to Note 25.
For more information see the notes to the financial statements as of 31 December 2015.
The caption "Trade receivables" as of 30 September 2016 and 31 December 2015 includes the following detail:
| September 2016 | December 2015 | ||||
|---|---|---|---|---|---|
| Captions | Current | Non current | Current | Non current | |
| Trade receivables - current accounts | 940,503 | 1,081 | 797,927 | 24,162 | |
| Trade receivables - doubtful accounts | 217,218 | - | 202,120 | - | |
| Trade receivables - notes receivable | 2,081 | - | 4,261 | - | |
| 1,159,802 | 1,081 | 1,004,308 | 24,162 | ||
| Impairment on trade receivables | (215,454) | - | (199,428) | - | |
| 944,348 | 1,081 | 804,880 | 24,162 |
The non-current caption "Trade receivables - current accounts", amounting to €1,081 k and €24,162 k for the periods ended 30 September 2016 and 31 December 2015, respectively, relates to debts payment agreements from customers with maturities over one year.
The movements in the caption "Impairment of trade receivables" for the period ended 30 September 2016 were as follows:
| ( € K ) | |||||||
|---|---|---|---|---|---|---|---|
| Captions | Initial balance |
Increases | Decreases | Utilisation | Adjustments | Assets held for sale |
Ending balance |
| Trade receivables | 199,428 | 22,524 | (4,315) | (312) | (724) | (1,147) | 215,454 |
The increase and decrease in the caption "Impairment of trade receivables" in the net amount of €18,209 k was recorded in the caption "Provision and impairment losses on receivables" (Note 6).
( € k )
Inventories as of 30 September 2016 and 31 December 2015 are detailed as follows:
| (€ k) | ||
|---|---|---|
| CAPTIONS | September 2016 | December 2015 |
| Raw, subsidiary and consumable materials: | ||
| Crude oil | 106,998 | 126,476 |
| Other raw materials | 53,627 | 48,435 |
| Raw material in transit | 39,799 | 30,850 |
| 200,424 | 205,761 | |
| Impairment on raw, subsidiary and consumable materials | (10,291) | (11,639) |
| 190,133 | 194,122 | |
| Finished and semi-finished products: | ||
| Finished products | 186,061 | 141,965 |
| Semi-finished products | 160,812 | 188,573 |
| Finished products in transit | 1,855 | 3,986 |
| 348,728 | 334,524 | |
| Impairment on finished and semi-finished products | (1,422) | (3,677) |
| 347,306 | 330,847 | |
| Work in progress | 228 | 156 |
| 228 | 156 | |
| Goods | 199,510 | 359,849 |
| Goods in transit | 159 | 1,477 |
| 199,669 | 361,326 | |
| Impairment on goods | (1,505) | (13,933) |
| 198,164 | 347,393 | |
| 735,831 | 872,518 |
As of 30 September 2016, the caption "Goods", amounting to €199,669 k, corresponds mainly to the natural gas stored in pipelines in the amount of €36,386 k, stock of oil derivative products from the subsidiaries Galp Energia España, S.A., Empresa Nacional de Combustíveis - Enacol, S.A.R.L. and Petrogal Moçambique, Lda. in the amounts of €142,498 k, €4,545 k and €3,945 k respectively.
As of 30 September 2016 and 31 December 2015, the Group's liability to competitors in relation to strategic reserves, which are satisfied by sales in advance, amounted to €30,277 k and €30,002 k respectively (Note 24).
The subsidiary Petróleos de Portugal – Petrogal, SA has a contract with the national entity for the fuel market ("ENMC") for the storage and exchange of crude oil and for the storage of refined products, for the national strategic reserve. The ENMC's crude oil and refined products are stored in Petrogal's facilities, in such a way that allows ENMC to audit them whenever it so wishes, in terms of quantity and quality. In accordance with the contract, Petrogal must, when so required by ENMC, exchange the stored crude oil for refined products, receiving in exchange an amount representing the refining margin as of the date of exchange. Crude oil and refined products stored in the facilities of Petróleos de Portugal – Petrogal, SA under this contract are not reflected in the Group financial statements.
The movement in Inventories impairment captions for the period ended 30 September 2016 is as follows:
| ( € K ) | |||||||
|---|---|---|---|---|---|---|---|
| Captions | Initial balance |
Increases | Decreases | Utilisation | Adjustments | Assets held for sale |
Ending balance |
| Impairment on raw, subsidiary and consumable materials | 11,639 | 42 | (1,235) | - | - | (155) | 10,291 |
| Impairment on finished and semi-finished products | 3,677 | 2 | (2,207) | - | (50) | - | 1,422 |
| Impairment on goods | 13,933 | 53 | (12,601) | (63) | 183 | - | 1,505 |
| 29,249 | 97 | (16,043) | (63) | 133 | (155) | 13,218 |
The net balance of increases and decreases, amounting to €15,946 k was recorded against the caption "Cost of sales - Impairment in inventories" in the income statement (Note 6). This decrease is mainly related to the evolution of market prices.
Other financial investments as of 30 September 2016 and 31 December 2015 are detailed as follows:
| ( € k ) | |||
|---|---|---|---|
| December 2015 | |||
| Non current | |||
| 1,041 | |||
| 8,506 | 7,263 | 4,458 | 1,041 |
| 23,389 | |||
| - | 22,814 | - | 23,389 |
| 8,506 | 30,077 | 4,458 | 24,430 |
| Current 8,506 - |
September 2016 Non current 7,263 22,814 |
Current 4,458 - |
As of 30 September 2016 and 31 December 2015, the derivative financial instruments are valued at their fair value on those dates (Note 27).
For the periods ended 30 September 2016, 31 December 2015 and 30 September 2015 the caption "Cash and equivalents" is detailed as follows:
| (€ k) | |||
|---|---|---|---|
| Captions | September 2016 | December 2015 | September 2015 |
| Cash | 4,618 | 3,589 | 5,122 |
| Cash Deposits | 422,060 | 263,519 | 168,996 |
| Term deposits | 4,361 | 5,866 | 1,017 |
| Other negotiable securities | 101,367 | 69,147 | 52,425 |
| Other treasury applications | 646,265 | 788,485 | 977,438 |
| Cash and cash equivalents in the consolidated statement of financial position | 1,178,671 | 1,130,606 | 1,204,998 |
| Bank overdrafts (Note 22) | (137,473) | (85,755) | (117,590) |
| Cash and cash equivalents in the consolidated statement of cash flow | 1,041,198 | 1,044,851 | 1,087,408 |
The caption "Other negotiable securities" mainly includes:
These futures are recorded in this caption due to their high liquidity (Note 27).
( € k )
The caption "Other treasury applications" includes applications of surplus cash, with maturities up to three months, in respect of the following Group companies:
| Companies | September 2016 | December 2015 |
|---|---|---|
| Galp Energia E&P, B.V. | 537,814 | 666,662 |
| Galp Sinopec Brazil Services B.V. | 94,078 | 91,853 |
| Sempre a Postos - Produtos Alimentares e Utilidades, Lda. | 4,000 | 3,700 |
| CLCM - Companhia Logística de Combustíveis da Madeira, S.A. | 4,000 | 6,800 |
| Petrogal Brasil, S.A. | 3,521 | 589 |
| Galp Energia Brasil S.A. | 1,907 | - |
| Galp Exploração Serviços do Brasil, Lda. | 945 | 1,881 |
| Petróleos de Portugal - Petrogal, S.A. Sucursal en España | - | 13,000 |
| Beiragás - Companhia de Gás das Beiras, S.A. | - | 4,000 |
| 646,265 | 788,485 |
The funds that Galp has classified as Cash and equivalents, in various geographies, have no restrictions or relevant legal conditions in order to be used or distributed as dividends to their shareholders (subject to the legal requirements of the Commercial Company Code in each country).
The share capital of Galp is comprised of 829,250,635 shares. Of these, 771,171,121 (93% of the share capital) are traded in the Euronext Lisbon stock exchange. The remaining 58,079,514 shares, representing c.7% of the share capital, are indirectly held by the Portuguese State through Parpública – Participações Públicas, SGPS, S.A. (Parpública) and are not listed.
According to public information, with the sale of shares by Amorim Energia, B.V., representing around 5% of the share capital of Galp, and which was completed in September 2016, free float increased from 54.66% on 31 December 2015 to 59.66% as of 30 September 2016.
The Company's shareholder structure as of 30 September 2016 and 31 December 2015 was held as follows:
| Number of shares |
% of Capital | % of Voting rights |
|
|---|---|---|---|
| Amorim Energia,BV | 276,472,161 | 33.34% | 33.34% |
| Parpública - Participações Públicas, SGPS, S.A. | 58,079,514 | 7.00% | 7.00% |
| Free float | 494,698,960 | 59.66% | 59.66% |
| Total | 829,250,635 | 100.00% | - |
| Number of shares |
% of Capital | % of Voting rights |
|
|---|---|---|---|
| Amorim Energia, B.V. | 317,934,693 | 38.34% | 38.34% |
| Parpública – Participações Públicas, SGPS, S.A. | 58,079,514 | 7.00% | 7.00% |
| Free-float | 453,236,428 | 54.66% | 54.66% |
| Total | 829,250,635 | 100.00% | - |
As of 30 September 2016 and 31 December 2015 "Translation reserves" and "Other reserves" are detailed as follows:
| (€ k) | ||
|---|---|---|
| Captions | September 2016 | December 2015 |
| Translation reserves: | ||
| Reserves - financial allocations ("quasi capital") | (202,990) | (426,523) |
| Reserves - Tax on financial allocations ("quasi capital") (Note 9) | 80,735 | 156,737 |
| (122,255) | (269,786) | |
| Reserves - Translation of financial statements | 245,788 | 265,178 |
| Reserves - Goodwill currency update (Note 11) | 3,766 | 4,375 |
| 127,299 | (233) | |
| Hedging reserves: | ||
| Reserves - financial derivatives (Note 27) | (3,020) | (1,920) |
| Reserves - Deferred tax on financial derivatives (Note 9) | 397 | 254 |
| (2,623) | (1,666) | |
| Other reserves: Legal reserves |
165,850 | 165,850 |
| Free distribution reserves | 27,977 | 27,977 |
| Special reserves | (443) | (443) |
| Reserves - Capital increase in subsidiaries Petrogal Brasil, S.A. and Galp Sinopec Brazil Services B.V. | 2,493,088 | 2,493,088 |
| Reserves - Increase of 10.7532% in 2012 and 0.3438% in 2013 in the participation in the share capital of the subsidiary Lusitaniagás - Companhia de Gas do Centro, S.A. |
(2,027) | (2,027) |
| Reserves - Increase of 33.05427% in 2015 in the participation in the share capital of the subsidiary Setgás - Sociedade de Produção e Distribuição de Gás, S.A. |
(571) | (571) |
| Reserves - Increase of 33.0541% in 2015 in the participation in the share capital of the subsidiary Setgás Comercialização, S.A. | 450 | 450 |
| Reserves - Increase of 99% in the participation in the share capital of the subsidiary Enerfuel, S.A. | (31) | (31) |
| 2,684,293 | 2,684,293 | |
| 2,808,969 | 2,682,394 |
The caption "Translation reserve" reflects the exchange rate fluctuations:
Hedging reserves reflects changes that have occurred in financial derivatives on commodities (e.g. electricity) from Galp Power and interest rates of joint ventures and associates that are contracted to hedge the price variation and the changes in interest rate on loans (cash flow hedge) and their respective deferred taxes.
In the period ended 30 September 2016, the amount of €3,020 k is related with the fair value of financial derivatives - cash flow hedges and €397 k relates to the respective tax impact (Note 9).
During the period ended 30 September 2016, no significant changes have occurred in Other Reserves. For more information see the notes to the financial statements as of 31 December 2015.
As of 30 September 2016 and 2015, the caption "Non-controlling interests" included in equity refers to the following subsidiaries:
| (€ k) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| % Non controlling interests December 2015 |
December 2015 |
Share capital and reserves |
Allocated Dividends (b) |
Prior year results |
Translation reserves |
Retained earnings - Actuarial gains and losses |
Net income for the period |
September 2016 |
% Non controlling interests September 2016 |
|
| Galp Sinopec Brazil Services B.V. Petrogal Brasil, S.A. |
30.00% 30.00% |
1,268,700 105,140 |
- - |
- - |
- - |
(31,145) 90,699 |
- - |
17,844 6,483 |
1,255,399 202,322 |
30.00% 30.00% |
| Setgás - Sociedade de Produção e Distribuição de Gás, S.A. |
0.07% | 59 | - | (30) | - | - | - | 1 | 30 | 0.07% |
| Empresa Nacional de Combustíveis - Enacol, Beiragás - Companhia de Gás das Beiras, S.A. (c) |
51.71% 40.50% |
19,703 17,096 |
- (2) |
(624) (810) |
10 (5) |
- - |
- - |
1,686 1,196 |
20,775 17,475 |
51.71% 40.50% |
| Petromar - Sociedade de Abastecimentos de Combustíveis, Lda. |
20.00% | 2,874 | - | (490) | - | - | - | 782 | 3,166 | 20.00% |
| Lusitaniagás - Companhia de Gás do Centro, S.A. |
3.16% | 1,999 | - | (225) | - | - | - | 132 | 1,906 | 3.16% |
| Sempre a Postos - Produtos Alimentares e Utilidades, Lda. |
25.00% | 1,236 | - | (353) | - | - | - | 419 | 1,302 | 25.00% |
| Saaga - Sociedade Açoreana de Armazenagem de Gás, S.A. |
32.35% | 1,039 | - | (238) | - | - | (2) | 169 | 968 | 32.35% |
| CLCM - Companhia Logística de Combustíveis da Madeira, S.A. |
25.00% | 631 | - | (481) | - | - | - | 482 | 632 | 25.00% |
| Carriço Cogeração - Sociedade de Geração de Electricidade e Calor, S.A. |
(a) 35.00% |
(2,240) | - | - | - | - | - | (155) | (2,395) | 35.00% |
| Petrogás Guiné Bissau - Importação, Armazenagem e Distribuição de Gás, Lda. |
(a) 35.00% |
(191) | - | - | - | - | - | 14 | (177) | 35.00% |
| 1,416,046 | (2) | (3,251) | 5 | 59,554 | (2) | 29,053 1,501,403 |
| (€ k) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| % Non controlling interests December 2014 |
December 2014 |
Allocated Dividends (b) |
Prior year results |
Translation reserves |
Retained earnings - Actuarial gains and losses |
Net income for the period (*) |
September 2015 (*) |
% Non controlling interests September 2015 |
|
| Galp Sinopec Brazil Services B.V. | 30.00% | 1,127,303 | - | - | 94,326 | - 11,421 |
1,233,050 | 30.00% | |
| Petrogal Brasil, S.A. | 30.00% | 225,790 | - | - (139,386) | - 18,440 |
104,844 | 30.00% | ||
| Setgás - Sociedade de Produção e Distribuição de Gás, S.A. |
33.12% | 23,804 | - | (2) | - | (2) | 1,419 | 25,219 | 33.12% |
| Empresa Nacional de Combustíveis - Enacol, | |||||||||
| S.A.R.L | 51.71% | 20,247 | (608) | (1) | - | - (128) |
19,510 | 51.71% | |
| Beiragás - Companhia de Gás das Beiras, S.A. | 40.50% | 15,653 | - | (1) | - | - 1,136 |
16,788 | 40.50% | |
| Petromar - Sociedade de Abastecimentos de Combustíveis, Lda. |
20.00% | 2,622 | - | (456) | - | - 500 |
2,666 | 20.00% | |
| Lusitaniagás - Companhia de Gás do Centro, | |||||||||
| S.A. | 3.16% | 1,771 | - | - | - | - 166 |
1,937 | 3.16% | |
| Sempre a Postos - Produtos Alimentares e | |||||||||
| Utilidades, Lda. | 25.00% | 1,180 | (297) | - | - | - 370 |
1,253 | 25.00% | |
| Saaga - Sociedade Açoreana de | |||||||||
| Armazenagem de Gás, S.A. | 32.35% | 1,100 | (219) | (4) | - | (4) | 170 | 1,043 | 32.35% |
| Setgás Comercialização, S.A. | 33.05% | 999 | - | - | - | - (36) |
963 | 33.05% | |
| CLCM - Companhia Logística de Combustíveis da Madeira, S.A. |
25.00% | 643 | (493) | - | - | - 317 |
467 | 25.00% | |
| Carriço Cogeração - Sociedade de Geração de | |||||||||
| Electricidade e Calor, S.A. | (a) 35.00% |
(709) | - | - | - | - (1,496) |
(2,205) | 35.00% | |
| Petrogás Guiné Bissau - Importação, | |||||||||
| Armazenagem e Distribuição de Gás, Lda. | (a) 35.00% |
(219) | - | - | - | - (8) |
(227) | 35.00% | |
| 1,420,184 | (1,616) | (464) (45,060) | (6) | 32,271 | 1,405,309 |
(*) These amounts were restated considering the changes in the accounting classification referred in Note 2.23.
(a) As of 30 September 2016 and 2015, the subsidiary presents negative equity. Accordingly, the Group only recognised accumulated losses in the proportion of the capital held in that subsidiary, reason why the non-controlling interest's presents a debtor balance.
(b) Of the amount of €3,251 k of allocated dividends, €3.240 k were paid in the period ended 30 September 2016 (Note 30).
(c) The subsidiary Beiragás – Companhia de Gás das Beiras, S.A., previously held by 59.50468%, is now owned at 59.51941% by the Group. From the increase of 0.01473% was recognised in the caption Non-Controlling Interests the negative amount of €7 k related to the change in the percentage held by the Group (Note 3.1 b1)).
(d) The negative amount of €2 k corresponds to the change in the Non-Controlling Interests of the captions Share capital and Share premium, and the negative amount of €5 k corresponds to the change in the Non-Controlling Interests of the caption Retained Earnings up to the date of the financial interest increase.
Loans obtained as of 30 September 2016 and 31 December 2015 were as follows:
| (€ k) | ||||
|---|---|---|---|---|
| September 2016 | December 2015 | |||
| Current | Non current | Current | Non current | |
| Bank loans: | ||||
| Loans | 145,676 | 964,373 | 162,439 | 1,152,214 |
| Bank overdrafts (Note 18) | 137,473 | - | 85,755 | - |
| Discounted notes | 887 | - | 2,174 | - |
| 284,036 | 964,373 | 250,368 | 1,152,214 | |
| Origination Fees | (812) | (934) | (3,578) | (1,182) |
| 283,224 | 963,439 | 246,790 | 1,151,032 | |
| Other loans obtained: | ||||
| IAPMEI/SIDER | 1 | 384 | 1 | 384 |
| 1 | 384 | 1 | 384 | |
| 283,225 | 963,823 | 246,791 | 1,151,416 | |
| Bonds and Notes: | ||||
| Bonds | 477,500 | 670,000 | 250,000 | 920,000 |
| Notes | - | 1,000,000 | - | 1,000,000 |
| 477,500 | 1,670,000 | 250,000 | 1,920,000 | |
| Origination Fees | (6,321) | (5,363) | (4,244) | (11,891) |
| 471,179 | 1,664,637 | 245,756 | 1,908,109 | |
| 754,404 | 2,628,460 | 492,547 | 3,059,525 |
Current and non-current loans, excluding origination fees, bank overdrafts and discounted notes, have the following repayment plan as of 30 September 2016:
| (€ k) | |||
|---|---|---|---|
| Loans | |||
| Maturity | Total | Current | Non current |
| 2016 | 2,065 | 2,065 | - |
| 2017 | 672,780 | 621,112 | 51,668 |
| 2018 | 628,695 | - | 628,695 |
| 2019 | 698,988 | - | 698,988 |
| 2020 | 649,372 | - | 649,372 |
| 2021 | 535,091 | - | 535,091 |
| 2022 | 25,943 | - | 25,943 |
| 2023 and subsequent years | 45,000 | - | 45,000 |
| 3,257,934 | 623,177 | 2,634,757 |
As of 30 September 2016 and 31 December 2015, Loans obtained are expressed in the following currencies:
| September 2016 | December 2015 | |||||
|---|---|---|---|---|---|---|
| Currency | Total initial amount |
Due amount (€k) |
Total initial amount |
Due amount (€k) |
||
| United States Dollars Cape Verde Escudos |
USD CVE |
126,000 - |
56,447 - |
126,000 48,377 |
115,734 439 |
|
| Euro | EUR | 4,035,353 | 3,201,487 | 3,662,172 | 3,368,865 | |
| 3,257,934 | 3,485,038 |
The average interest rate of the loans, including costs associated with overdrafts, incurred by the Group, on the first nine months of 2016 and in the year 2015 amounted to 3.48% and 3.75%, respectively.
As of 30 September 2016, the Group has contracted commercial paper programs amounting to €940,000 k which are fully underwritten, and split into €490,000 k medium and long-term and €450,000 k short term. Of these amounts the Group has used the €490,000 k medium and long-term program.
These instruments bear interest at the Euribor rate applicable for the respective period of issuance, plus variable spreads defined in the contractual terms of the commercial paper programs subscribed to by the Group. The referred interest rates are applicable to the amount of each issuance and remain unchanged during the respective period of the issue.
Detail of the main bank loans as of 30 September 2016:
| (€ k) | ||||
|---|---|---|---|---|
| Entity | Due amount | Interest rate | Maturity | Reimbursement |
| Banco Itaú | 56,447 | Libor 6M + spread | April 17 | April 17 |
| UniCredit Bank Austria | 150,000 | Euribor 6M + spread |
April 20 | April 20 |
| 206,447 |
Additionally, the Group has recorded loans amounting to €24,113 k, obtained by the companies Agroger - Sociedade de Cogeração do Oeste S.A. and CLCM – Companhia Logística de Combustíveis da Madeira, S.A.
Detail of the loans obtained from the European Investment Bank (EIB) as of 30 September 2016:
| (€ k) | ||||
|---|---|---|---|---|
| Entity | Due amount | Interest rate | Maturity | Reimbursement |
| EIB (Oporto cogeneration) | 50,000 | Fixed rate | October '17 | October '17 |
| EIB (Instalment A - Sines cogeneration) | 19,286 | Fixed rate | September '21 | Semi-annual instalments beginning in March '10 |
| EIB (Instalment B - Sines cogeneration) | 10,205 | Euribor 6M + Spread | March '22 | Semi-annual instalments beginning in September '10 |
| EIB (Instalment A - refinery conversion) | 186,000 | Revisable fixed rate | February '25 | Semi-annual instalments beginning in August '12 |
| EIB (Instalment B - refinery conversion) | 124,000 | Fixed rate | February '25 | Semi-annual instalments beginning in August '12 |
| 389,491 |
Loans contracted with the EIB, for the purpose of financing the cogeneration projects in the Sines and Oporto refineries and Instalment A for the conversion project of the Sines and Oporto refineries, are guaranteed by guarantee contracts signed by Petróleos de Portugal - Petrogal, S.A..
The remaining loan with the EIB, amounting to €124,000 k, is guaranteed by a bank syndicate.
Detailed information for bonds as of 30 September 2016:
| (€ k) | ||||
|---|---|---|---|---|
| Emission | Due amount | Interest rate | Maturity | Reimbursement |
| GALP ENERGIA/2013-2017 €600 M. FRN | 22,500 | Euribor 6M + spread |
May 17 | May 17 |
| GALP ENERGIA/2016-2017 €455 M. FRN | 455,000 | Euribor 6M + spread |
November 16 | November 16 |
| GALP ENERGIA/2012-2018 FRN | 260,000 | Euribor 3M + spread |
February 18 | February 18 |
| GALP ENERGIA/2013 - 2018 | 110,000 | Euribor 3M + Spread |
March 18 | March 18 |
| GALP ENERGIA/2013-2018 €200 M. | 200,000 | Euribor 6M + spread |
April 18 | April 18 |
| GALP ENERGIA/2012-2020 | 100,000 | Euribor 6M + spread |
June 20 | June 20 |
| 1,147,500 |
Galp Energia, SGPS, S.A. pursuant to the applicable terms and conditions, has exercised the call option with respect to the total outstanding amount of the notes representing the bond issue EUR 455,000,000.00 Floating Rate Notes Due 2017 (CVM Code: GALKOM).
The redemption of the referred notes will be made at principal amount thereof plus accrued interest, and will occur on 21 November 2016, payment day of current Interest Period, followed by the cancellation of such notes.
Galp has established, as part of its financing plan, an EMTN Programme ("€5,000,000,000 Euro Medium Term Note Programme").
Detail by issuance/emission, as of 30 September 2016:
| (€ k) | ||||
|---|---|---|---|---|
| Emission | Due amount | Interest rate | Maturity | Reimbursement |
| Galp 4.125% 01.2019 | 500,000 | Fixed rate 4.125% |
January 2019 | January 2019 |
| Galp 3.000% 01.2021 | 500,000 | Fixed rate 3.000% |
January 2021 | January 2021 |
| 1,000,000 |
On 30 September 2016 and 31 December 2015, the net assets of the Petrogal Pension Fund and Sacor Maritima Pension Fund, valued at fair value, were as follows according to the reports submitted by the respective fund management companies:
| (€ k) | ||
|---|---|---|
| September 2016 | December 2015 | |
| Bonds | 176,164 | 182,803 |
| Shares | 52,425 | 61,862 |
| Alternative Investments | 8,811 | 10,066 |
| Real Estate | 32,975 | 32,840 |
| Liquidity | 23,226 | 30,039 |
| Total | 293,601 | 317,610 |
On 30 September 2016 and 31 December 2015, the Group had the following amounts related to liabilities for retirement benefits and other benefits:
| September 2016 | December 2015 | (€ k) | ||||
|---|---|---|---|---|---|---|
| Captions | Assets (Note 14) |
Liabilities | Equity | Assets (Note 14) |
Liabilities | Equity |
| Post employment benefits: | ||||||
| Relating to the Pension Fund | 5,243 | (1,019) | 34,357 | 176 | (4,835) | 42,009 |
| Retired Employees | - | (335) | 2,001 | - | (3,433) | 2,001 |
| Pre-retirement | - | (63,044) | 9,006 | - | (67,175) | 9,006 |
| Early retirement | - | (63,321) | 5,806 | - | (83,152) | 5,806 |
| Retirement bonus | - | (6,945) | 43 | - | (6,919) | 43 |
| Voluntary social insurance | - | (2,004) | 3,543 | - | (2,319) | 3,543 |
| Other | - | (401) | (91) | - | (406) | (91) |
| Other benefits: | ||||||
| Healthcare | - | (198,075) | 66,625 | - | (241,635) | 85,769 |
| Life insurance | - | (2,685) | 66 | - | (3,129) | 66 |
| Defined contribution plan minimum benefit | - | (9,383) | (1,621) | - | (8,537) | (1,621) |
| 5,243 | (347,212) | 119,735 | 176 | (421,540) | 146,531 |
The changes occurred in equity in the period ended 30 September 2016 were as follows:
| (€ k ) | |||
|---|---|---|---|
| December 2015 | Gains/Losses | September 2016 | |
| Actuarial gains and losses - Pension fund | 146,531 | (26,796) | 119,735 |
| Tax related to the actuarial gains and losses component - Pension fund | (26,129) | 4,752 | (21,377) |
| Retained earnings - Actuarial gains and losses - Pension fund | 120,402 | (22,044) | 98,358 |
As of June 2016, Galp performed an evaluation on the discount rate applicable to liabilities for retirement benefits and other benefits, having decided to maintain the discount rate used as of December 2015. This decision is mainly driven by the uncertainty installed in the financial markets, as a consequence of the United Kingdom decision to exit the European Union and the debt issuance made in June by the Central European Bank. Galp will reassess this situation at year end, evaluating the need to make any adjustment considering the performance of the reference rates.
For more information see the notes to the financial statements as of 31 December 2015.
As of 30 September 2016 and 31 December 2015 the non-current and current captions "Other payables" were as follows:
| (€ k) | ||||
|---|---|---|---|---|
| September 2016 | December 2015 | |||
| Captions | Current | Non current | Current | Non current |
| State and other public entities: | ||||
| Value Added Tax payables | 205,656 | - | 175,698 | - |
| "ISP" - Tax on oil products | 117,178 | - | 90,904 | - |
| Personnel and Corporate Income Tax Withheld | 5,500 | - | 8,500 | - |
| Social Security contributions | 5,459 | - | 6,301 | - |
| Other taxes | 20,420 | - | 19,519 | - |
| Tangible and intangible assets suppliers | 131,136 | 86,604 | 146,116 | 88,182 |
| Advances on sales (Note 16) | 30,277 | - | 30,002 | - |
| Overlifting | 18,434 | - | 21,447 | - |
| Personnel | 5,176 | - | 4,946 | - |
| "ISP" - Congeners debit | 5,046 | - | 1,821 | - |
| Guarantee deposits and guarantees received | 2,657 | 3,074 | 2,723 | 2,915 |
| Trade receivables credit balances | 1,557 | - | 3,782 | - |
| Trade receivables advance payments | 1,217 | - | 2,999 | - |
| Other payables - Associates, affiliates and related companies | 461 | 121 | 3,652 | 121 |
| Loans - Associates, affiliates and related companies | 365 | 168,599 | 365 | 172,842 |
| Other payables - Other shareholders | - | - | 3,495 | - |
| Loans - Other shareholders | - | 1,205 | - | 1,653 |
| Other creditors | 38,851 | 408 | 25,966 | 621 |
| 589,390 | 260,011 | 548,236 | 266,334 | |
| Accrued costs: | ||||
| External supplies and services | 97,933 | - | 111,293 | - |
| Accrued interest | 45,621 | - | 53,582 | - |
| Holiday , holiday allowance and corresponding contributions | 29,667 | - | 28,967 | - |
| Productivity bonuses | 12,817 | 3,073 | 28,457 | 8,369 |
| Adjustment to tariff deviation - other activities - "ERSE" regulation | 5,533 | - | 16,707 | - |
| Adjustment to tariff deviation - regulated revenue - "ERSE" regulation | 3,908 | 11,543 | 7,559 | 16,174 |
| Discounts, bonuses and rappel related to sales | 3,391 | - | 2,139 | - |
| Financial costs | 930 | - | 876 | - |
| Accrued personnel costs - other | 532 | - | 64 | - |
| Fastgalp prizes | 380 | - | 2,576 | - |
| Accrued insurance premiums | 343 | - | 992 | - |
| Financial neutrality - "ERSE" regulation | - | - | 161 | - |
| Adjustment to tariff deviation - energy tariff - "ERSE" regulation | - | 17,003 | - | 15,831 |
| Other accrued costs | 13,632 | 524 | 16,351 | - |
| 214,687 | 32,143 | 269,724 | 40,374 | |
| Deferred income: | ||||
| Investment government grants (Note 13) | 1,147 | 6,603 | 10,142 | 243,537 |
| Services rendered | 16,886 | - | 4,322 | - |
| Optic fibre | - | - | 404 | 991 |
| Others | 14,795 | 44 | 11,505 | 51 |
| 32,828 | 6,647 | 26,373 | 244,579 | |
| 836,905 | 298,801 | 844,333 | 551,287 |
The caption "Advances on sales" amounting to €30,277 k is related with Group liabilities with competitors for strategic reserves (Note 16).
The non-current caption "Tangible and intangible assets suppliers" refers essentially to land use rights.
The amount of €18,434 k presented in the caption "Other payables - Overlifting" represents the Group's liability in respect of excess crude oil lifted considering its production quota and is measured as described in Note 2.7 e) of the notes to the consolidated financial statements for the year ended 31 December 2015.
The amount of €5,046 k recorded in the caption "ISP – Congeners Debit" is related to the fact that the bonded warehouse is confined to Galp. Therefore, it is Galp's responsibility to collect the "ISP" (tax on petroleum products) from counterparties (partners/competitors) and to deliver it over to the State.
The amount of €2,657 k recorded in the caption "Guarantee deposits and guarantees received" includes €2,130 k relating to Petrogal's liability as of 30 September 2016 for customer deposits received for gas containers in use, that were recorded at acquisition cost, which corresponds to their approximate fair value.
The amount of €168,599 k recorded in the caption "Loans – associates, affiliates and related companies" refers to the following:
In March 2012, Winland International Petroleum, SARL, granted loans amounting to €168,599 k (US\$188,173,000). This amount is recorded in the caption "Loans – associates, affiliates and related companies" (non-current) and is related to shareholders loans obtained by 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 September 2016 the amount of €6,372 k is recognised under the caption "Interest with related parties".
The amount of €1,205 k presented in the caption "Loans – other shareholders" is related to an amount payable to EDP Cogeração, S.A. related to shareholders loans obtained by the subsidiary Carriço Cogeração - Sociedade de Geração de Electricidade e Calor, S.A., which bears interest at market rates and does not have a defined maturity.
Government investment grants are recognised as income over the useful life of the assets. The amount to be recognised in future periods amounts to €7,750 k (Note 13).
The changes in provisions in the period ended 30 September 2016 were as follows:
| (€ k) | ||||||||
|---|---|---|---|---|---|---|---|---|
| Initial | Assets held | Ending | ||||||
| Captions | balance | Increases | Decreases | Utilisation | Transfers | Adjustments | for sale | Balance |
| Lawsuits | 29,179 | 727 | (7,965) | (325) | 90 | 3,390 | (429) | 24,667 |
| Financial investments (Note 4) | 4,115 | 32 | (393) | - | - | 465 | - | 4,219 |
| Taxes | 33,405 | - | (551) | - | - | (926) | - | 31,928 |
| Environment | 2,208 | - | - | - | - | - | - | 2,208 |
| Abandonment of blocks | 128,795 | 31,193 | - | - | - | (3,704) | - | 156,284 |
| Other risks and charges | 231,060 | 32,468 | 701 | (10,393) | (90) | (315) | (31,290) | 222,141 |
| 428,762 | 64,420 | (8,208) | (10,718) | - | (1,090) | (31,719) | 441,447 |
The increase in provisions, net of the decreases, in the period ended 30 September 2016 was as follows:
| ( € k ) | |
|---|---|
| Energy sector extraordinary contribution - CESE I | 27,936 |
| Capitalisation of blocks abandonment costs provision | 25,648 |
| Provisions for the period (Note 6) | 6,636 |
| Energy sector extraordinary contribution - CESE II | 2,919 |
| Estimate for additional payments of Petroleum income tax in Angola | (551) |
| Income from investments in associates and joint ventures (Note 4) | (361) |
| Estimate for additional payments of Special participation in Brazil | (6,015) |
| 56,212 |
The provision for current lawsuits amounts to €24,667 k and includes mainly: an amount of €4,180 k relating to a liability for fines imposed by the Competition Authority relating to contracts with distributors in the LPG business and an amount of €14,590 k related to the provision of the estimate for payment of an additional amount of the special participation tax in Brazil. The amount of €3,390 k in the caption "Adjustments" corresponds to exchange differences arising from the translation of the functional currency to the reporting currency of the Group (EUR), mainly related to that provision.
The caption "Assets held for sale" in the amount of €429 k corresponds to the provision reclassified in accordance with Note 3.
The provision for financial investments reflects the joint commitment of the Group in respect of its associates and joint ventures that have reported negative equity (Note 4).
The caption Tax provisions, amounting to €31,928 k includes mainly:
The adjustment reflected in the caption "Taxes" in the negative amount of €926 k mainly corresponds to the exchange difference of the initial balance of Oil Income Tax ("IRP") additional liquidations.
The amount of €2,208 k presented in the caption Environmental provisions is related to the costs associated with the soil decontamination of certain facilities occupied by the Group, where due to legal obligation a decision has already been taken to carry out the decontamination.
The amount of €156,284 k recorded in provisions for the abandonment of blocks is destined to cover all costs to be incurred with the dismantling of assets and soil decontamination at the end of the useful life of those areas. The changes in provisions for the abandonment of blocks in the period ended were as follows:
| (€ k) | |||||
|---|---|---|---|---|---|
| Initial balance |
Increases | NPV interests increase |
Exchange differences (a) |
Exchange differences (b) |
Ending balance |
| 38,389 | |||||
| 752 | |||||
| 704 | - | 7 | 134 | (533) | 312 |
| 18,371 | 7,889 | 452 | 3,504 | (3,562) | 26,654 |
| 44,021 | 22,757 | 1,064 | 8,396 | (10,131) | 66,107 |
| 1,209 | 5,545 | - | - | 82 | 6,836 |
| 15,949 | - | 349 | (392) | - | 15,906 |
| 14,367 | |||||
| 51,184 | |||||
| 1,884 | |||||
| 84,774 | 5,545 | 1,827 | (2,051) | 82 | 90,177 |
| 128,795 | 28,302 | 2,891 | 6,345 | (10,049) | 156,284 |
| 24,328 618 14,406 51,321 1,889 |
14,868 - - - - |
589 16 315 1,122 41 |
4,640 118 (354) (1,259) (46) |
(6,036) - - - - |
(a) Exchange differences resulting from conversion of the functional currency to the Group 's currency (Euro) are recorded in equity under caption Translation reserves (Cta's).
(b) The provision is recorded in USD , the currency valuation for the functional currency of the company(ies) is recorded in the income statement(P/L) under the heading Exchange (loss)/ gains.
As at 30 September 2016 the caption "Provisions – other risks and charges", amounting to €222,141 k, mainly comprises:
For the year ended 31 December 2014, the Group was subject to a special tax (Energy Sector Extraordinary Contribution "CESE I"), pursuant to Article 228 of Law 83C/2013 of 31 December, which states that the energy companies that detain net assets in certain activities as at 1 January 2014 are subject to a tax calculated on the amount of net assets at that date.
As it intends to challenge the Law, the Group decided to record the total value of the liability amounting to €80,963 k under the "Provisions" caption, having reflected the amount of €29,087 k in the caption "Assets held for sale". The total value of the liability on 31 December 2015 amounted to €53,027 k. In the period ended 30 September 2016, the provision was reinforced by €27,936 k (Note 9), and recognised in the income statement under the caption "Energy sector extraordinary contribution";
€160,738 k relating to the provision to cover the Energy sector extraordinary contribution "CESE II":
In the period ended 31 December 2015, the Group was subject to a special tax (Energy Sector Extraordinary Contribution "CESE II"), pursuant to Law 33/2015 of 27 April and Order No. 157 - B/2015 of 28 May, which focuses on the value of future sales, based on the four existing long term sourcing contracts which are on a take-or-pay basis. Resulting from the respective Law and Order, Galp recorded a total payable amount of €156,156 k, which will be settled in instalments of €52,052 k in May of each of the years 2015, 2016 and 2017, respectively, and accrued the amount of €4,582 k related to interests.
As it intends to challenge the Law and Regulation, Galp group has accounted for the total value of the liability amounting to €160,738 k under the "Provisions" caption and the respective cost is being deferred under the caption "Other receivables - Deferred costs" over the useful life of the contracts. In the period ended 30 September 2016, the Group recognised in the income statement under the caption Energy sector extraordinary contribution the amount of €20,446 k (Note 9) and the current and non-current captions "Other receivables - Deferred costs" amount to €22,147 k and €91,358 k, respectively (Note 14).
In the period ended 30 September 2016 the amount of €12,000 k (Note 9) was also paid and recognised in the income statement under the caption Energy sector extraordinary contribution, relating to the National Fund for Energetic Efficiency ("Fondo Nacional de Eficiência Energética (FNEE)"), in relation to the Group companies headquartered in Spain.
As of 30 September 2016 and 31 December 2015 the amounts recorded in the caption "Trade payables" were as follows:
| ( € k ) | ||
|---|---|---|
| Captions | September 2016 | December 2015 |
| Trade payables - current accounts | 281,941 | 367,891 |
| Trade payables - pending invoices | 347,267 | 288,455 |
| 629,208 | 656,346 |
The balance of the caption "Trade payables –pending invoices" mainly corresponds to the purchase of crude oil, natural gas and goods in transit at those dates.
The Group uses financial derivatives to hedge interest rate risk, market fluctuation risks, particularly the risks of variation in crude oil prices, finished products and refining margins, as well as price variation risk of natural gas and electricity which affect the financial value of the assets and the future cash flows expected from its activities.
Financial derivatives are defined, in accordance with IAS/IFRS, as "financial assets at fair value through profit and loss" or "financial liabilities at fair value through profit and loss". Financial derivatives on commodities that are contracted to hedge the fair value variability or to address any risks that may affect the results of customer contracts of exercise are termed as "fair value hedge". On the other hand, financial derivatives on commodities that are contracted to hedge cash flow of customer contracts are termed as "cash flow hedges".
In accordance with IFRS 13 an entity must classify the fair value measurement, based on a fair value hierarchy that reflects the meaning of the inputs used in measurement. The fair value hierarchy must have the following levels:
The fair value of financial derivatives was determined by external and independent financial entities, applying evaluation models (such as Discounted cash flows, Black-Scholes model, Binomial and Trinomial models and Monte-Carlo simulations, among other models depending on the type and characteristics of the financial derivative under analysis) based on generally accepted principles.
Futures are traded in the stock exchange and subject to a Clearing House, and as such their valuation is determined by quoted prices (Level 1).
The fair value of the remaining financial derivatives (Swaps, Forwards and Options) booked were determined by financial entities using observable market inputs and using generally accepted techniques and models (Level 2).
Derivative financial instruments portfolio as of 30 September 2016 and 31 December 2015 are detailed as follows:
| Fair value as of 30 September 2016 | Fair value as of 31 December 2015 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | Liabilities | Equity | Assets | Liabilities | Equity | |||||
| Current | Non current | Current | Non current | Current | Non current | Current | Non current | |||
| Commodities Financial Derivatives | ||||||||||
| Swaps (Note 17) | 8.506 | 7.263 | (4.191) | (331) | 39 | 4.458 | 1.041 | (29.091) | (2.498) | - |
| Futures (Note 18) | 5.714 | - | - | - | (1.805) | 4.241 | - | - | - | (1.134) |
| 14.220 | 7.263 | (4.191) | (331) | (1.766) | 8.699 | 1.041 (29.091) | (2.498) | (1.134) | ||
| Currency Financial | ||||||||||
| Derivatives | ||||||||||
| Non-deliverable Forwards | - | - | (1.237) | - | - | - | - | (277) | - | - |
| Forwards | - | - | - | - | - | - | - | (103) | - | - |
| (1.237) | - | - | - | - | (380) | - | ||||
| 14.220 | 7.263 | (5.428) | (331) | (1.766) | 8.699 | 1.041 (29.471) | (2.498) | (1.134) |
The MTM (Mark-to-Market) of the derivative financial liabilities amounts to €5,759 k. Of this amount, €5,428 k are classified as current liabilities and will be realised over one year. The amount presented in non-current liabilities, amounting to €331 k will be realised over the period of two years (meaning, in 2018).
The accounting impact as of 30 September 2016 and 30 September 2015 in the income statement is presented in the following table:
| (€ k) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 30 September 2016 | 30 September 2015 | ||||||||
| Income statement | Equity | Income statement | Equity | ||||||
| Potential (MTM) | Real | MTM+Real | Potential (MTM) | Potential (MTM) | Real | MTM+Real | Potential (MTM) | ||
| Commodities Financial Derivatives | |||||||||
| Swaps | 37.083 | (9.594) | 27.490 | 301 | (16.625) | (79.852) | (96.477) | - | |
| Swaps Fair value hedge | (9.182) | - | (9.182) | - | 1.109 | - | 1.109 | - | |
| Options | - | - | - | - | 65 | - | 65 | - | |
| Futures | 3.343 | (41.012) | (37.669) | (938) | (9.049) | 16.689 | 7.640 | 5.407 | |
| 31.244 | (50.606) | (19.361) | (637) | (24.500) | (63.163) | (87.663) | 5.407 | ||
| Currency Financial Derivatives | |||||||||
| Non-deliverable Forwards | (960) | (8.415) | (9.375) | - | (331) | 5.791 | 5.460 | - | |
| Forwards | 103 | 1.867 | 1.970 | - | 529 | (3.905) | (3.376) | - | |
| Currency Interest Rate Swaps | - | - | - | - | (3.195) | 21.820 | 18.625 | - | |
| (857) | (6.548) | (7.405) | - | (2.997) | 23.706 | 20.709 | - | ||
| 30.387 | (57.154) | (26.766) | (637) | (27.497) | (39.457) | (66.954) | 5.407 | ||
Note:
MTM - variation of the Mark -to-Market from January until the reporting date
Real - value of closed positions.
The potential value of MTM (Mark-to-Market) recognised under the caption "Income from financial instruments" includes the potential value of the interest component of Currency Interest Rate Swaps financial derivatives and Commodities derivatives, in the positive amount of €31,244 k, as shown in the following table:
| September 2016 | (€ k) September 2015 |
|
|---|---|---|
| Income on Financial Instruments | ||
| Commodities Financial Derivatives Swaps Options Futures |
27,901 - 3,343 |
(15,516) (9,049) 65 |
| Currency Financial derivatives Currency Interest Rate Swaps (Interest) |
- | 51 |
| Other trading operations | - | 6,449 |
| 31,244 | (18,000) |
The real value of financial derivatives recognised in the "Cost of sales" caption amounts to negative €50,606 k comprising financial derivatives over commodities and of this amount negative €14,400 k are related to the Contango operations.
The difference between potential (MTM) and the amount reflected in the table above is recognised in the caption "Exchange gains/(losses)" in the income statement in the negative amount of €857.
The changes in fair value reflected in Equity, resulting from cash flow hedges, are as follows:
| (€ k) | ||
|---|---|---|
| Fair Value changes in Equity | September 2016 | September 2015 |
| Group companies Non-controlling interests |
(637) - |
5,407 - |
| (637) | 5,407 | |
| Associates and joint ventures | (513) | (112) |
| (1,150) | 5,295 |
Financial derivatives open positions have the following nominal values:
| (€ k) | |||||||
|---|---|---|---|---|---|---|---|
| 30 September 2016 | |||||||
| Maturity | |||||||
| < 1 year | > 1 year | ||||||
| Commodities Financial Derivatives | |||||||
| Swaps | Buy | 46.589 | 67.241 | ||||
| Sell | 24.890 | 36.262 | |||||
| Futures | Buy Sell |
46.148 4.273 |
11.158 - |
||||
| Currency Financial Derivatives | |||||||
| Non-deliverable Forwards | Buy Sell |
35.202 - |
- - |
||||
| 98.776 | 42.137 |
Note: Equivalent nominal value in thousand Euro
Galp group has financial derivatives over commodities recognised as fair value hedge (fair value hedge and cash-flow hedge). These financial derivatives have been contracted for the reduction of risks associated with contracts signed with customers and suppliers. Accordingly, until the third quarter of 2016 was recorded in the income statement, under the MTM (Mark-to-market) caption and in Accruals and Deferrals captions the negative amount of €9,182 k, related to the fair value hedge and in Equity, under the caption Hedging reserves, the negative amount of €637 k relating to cash-flow hedge.
Galp group trades financial instruments denominated as futures. Given their high liquidity, as they are traded on a Stock Exchange, they are classified as financial assets at fair value through profit and loss and included in "Cash and equivalents" caption. The gains and losses on commodity futures (Brent, natural gas and electricity) are classified in the caption "Cost of sales". Changes in the fair value of open positions are recorded in financial income. As these futures are traded on a Stock Exchange, subject to a Clearing House, gains and losses are continuously recorded in the income statement.
During the period ended 30 September 2016, there were no significant changes in the Related parties, when compared to the consolidated financial statements of the Group on 31 December 2015. For more information see the notes to the financial statements as of 31 December 2015.
The remuneration of the board members of Galp for the periods ended 30 September 2016 and 2015 is detailed as follows:
| September 2016 | September 2015 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Salary | Pension plans |
Allowances for rent, travel expenses and others |
Bonuses | Other charges and adjustments |
Total | Salary | Pension plans |
Allowances for rent, travel expenses and others |
Bonuses | Other charges and adjustments |
Total | ||
| Board members of Galp Energia SGPS Executive management Non-executive management Supervisory board General Assembly |
2,484 410 69 4 2,967 |
540 - - - 540 |
207 - - - 207 |
(1,564) - - - (1,564) |
30 - - - |
1,697 410 69 4 30 2,180 |
2,532 431 65 4 3,032 |
617 - - - 617 |
227 - - - 227 |
1,708 - - - 1,708 |
303 - - - 303 |
5,387 431 65 4 5,887 |
|
| Board members of subsidiaries Executive management General Assembly |
934 39 973 3,940 |
- - - 540 |
- - - 207 |
(35) - (35) (1,599) |
- - - |
899 39 938 30 3,118 |
969 7 976 4,008 |
- - - 617 |
- - - 227 |
- - - 1,708 |
- - - 303 |
969 7 976 6,863 |
|
| Of the total €3,142 k was recorded as employee costs (Note 6) and - services. Of the total amount of €6,863 k recorded in the period ended 30 September 2015, the amount of €6,167 k was recorded as employee costs (Note 6) and €696 k was recorded as external supplies and services. |
amount of €3,118 k recorded in the period ended 30 September 2016, the amount of | €24 k was recorded as external supplies and | |||||||||||
| The negative amount of €1,599 k in the caption Bonuses as of 30 September 2016 corresponds to the adjustment of the excessive estimate of long-term incentives (LTI). |
|||||||||||||
| In accordance with the current policy, remuneration of the Galp Corporate Board members includes all the remuneration due for the positions occupied in Group companies and all accrued amounts related to the current period. |
|||||||||||||
| In accordance with IAS 24, key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the entity, directly or indirectly, including any directors (whether executive interpretation of this standard only the members of the Board of Directors meet these characteristics. |
or non-executive) of the entity. According to Galp's | ||||||||||||
| 30. Dividends |
|||||||||||||
| In accordance with the deliberation of the General Meeting of Shareholders held on 5 May 2016, dividends amounting to €343,907 k relating to the distribution of the net income distribution of retained earnings, having been allocated and paid anticipated dividends in the amount of €171,954 k in 24 September 2015 and the remaining €171,953 k paid in 27 May 2016. |
for the year 2015 and | ||||||||||||
| Additionally, the Board of Directors approved an interim dividend in the amount of €206,344 k, fully paid on 26 September 2016. |
Additionally, the Board of Directors approved an interim dividend in the amount of €206,344 k, fully
In the period of nine months ended 30 September 2016 dividends amounting to €3,240 k were paid by subsidiaries of the Galp Group to minority shareholders (Note 21 b)).
As a consequence of the above, during the period ended 30 September 2016, the Group paid dividends amounting to €381,537 k.
Information regarding Galp's oil and gas reserves is subject to independent assessment by a suitably qualified company with the methodology established in accordance with the Petroleum Resources Management System ("PMRS"), approved in March 2007 by the Society of Petroleum Engineers ("SPE"), the World Petroleum Council, the American Association of Petroleum Geologists and the Society of Petroleum Evaluation Engineers.
Information on reserves can be found in the attached document to the consolidated financial statements, as of 31 December 2015, entitled "Supplementary Information on Oil and Gas (unaudited)".
During the period ended 30 September 2016, there were no situations other than those already mentioned in the financial risk management note disclosed in the consolidated financial statements of the Group as of 31 December, 2015. For further information refer to the consolidated financial statements of the Group at 31 December 2015 and its respective notes.
During the period ended 30 September 2016, there were no significant changes in contingent assets and liabilities, as compared to the consolidated financial statements of the Company on 31 December 2015. For further information refer to the Group's consolidated financial statements as of 31 December 2015 and its respective notes.
The captions "Financial assets" and "Financial liabilities" are recorded at carrying value and do not present differences to their fair value, with the exception of the bonds. The fair value of the bonds was measured based on observable market inputs, thus the classification of the fair value hierarchy was Level 2.
Assets available for sale (which are equity instruments not admitted to trading on regulated markets) are recorded at cost.
For more information see the notes to the financial statements as of 31 December 2015.
Cost incurred with CO2 emissions measured at the respective acquisition costs, is accounted for in Operating costs and amounts to €3,186 k as of September 2016.
Galp acquired Futures on CO2 reaching maturity as of December 2016 and December 2017, for the acquisition of 1,166,000 ton of CO2 with an average price of €5.40/ton of CO2 and 825,000 ton of CO2 with an average price of €4.49/ton of CO2.
Since Galp holds in its portfolio sufficient licenses to address the obligations arising from CO2 emissions, no provisions were recognised to fill any existing deficits.
No other significant changes noted until the third quarter of the year.
For more information on environmental matters see the notes to the financial statements as of 31 December 2015.
Galp Energia, SGPS, S.A. pursuant to the applicable terms and conditions, has exercised the call option with respect to the total outstanding amount of the notes representing the bond issue EUR 455,000,000.00 Floating Rate Notes Due 2017 (CVM Code: GALKOM).
The redemption of the referred notes will be made at principal amount thereof plus accrued interest, and will occur on 21 November 2016, payment day of current Interest Period, followed by the cancellation of such notes.
On 27 October 2016, Galp Energia, SGPS, S.A. (Galp), through its subsidiary Galp Gas & Power, SGPS, S.A. has completed the sale of 22.5% of Galp Gás Natural Distribuição, S.A. (GGND) to Meet Europe, owned by Marubeni Corporation (50%) and by Toho Gas Co., Ltd. (50%). The final consideration amounted to €141 m, based on the initial consideration agreed increased by the adjustments established in the SPA. Taking into consideration that GGND proceeded, in September, to the reimbursement of the shareholder loan granted by Galp in the amount of €568 m, the total cash inflow from this transaction amounted to €709 m.
GGND will now cease to fully consolidate on the Group' financial statements, and therefore its contribution will be presented in the caption "Income from financial investments", based on the equity method.
The consolidated financial statements were approved by the Board of Directors on 27 October 2016.
These financial statements are a translation of the financial statements originally issued in Portuguese in accordance with International Financial Reporting Standards as adopted by the European Union (Note 2) some of which may not conform to generally accepted accounting principles in other countries. In the event of discrepancies, the Portuguese language version prevails.
| Chairman: | ||
|---|---|---|
| Paula Fernanda Ramos Amorim | ||
| Vice Chairmen: |
Miguel Athayde Marques | Carlos Nuno Gomes da Silva |
| Members: | ||
| Filipe Crisóstomo Silva | Thore E. Kristiansen | |
| Sérgio Gabrielli de Azevedo | Abdul Magid Osman | |
| Marta Cláudia Ramos Amorim Barroca de Oliveira |
Raquel Rute da Costa David Vunge | |
| Carlos Manuel Costa Pina | Francisco Vahia de Castro Teixeira Rêgo | |
| Jorge Manuel Seabra de Freitas | José Carlos da Silva Costa | |
| Pedro Carmona de Oliveira Ricardo | João Tiago Cunha Belém da Câmara Pestana |
|
| Rui Paulo da Costa Cunha e Silva Gonçalves |
Luís Manuel Pego Todo Bom | |
| Diogo Mendonça Rodrigues Tavares | Joaquim José Borges Gouveia | |
THE ACCOUNTANT:
Carlos Alberto Nunes Barata
The benchmark refining margin is calculated with the following weighting: 45% hydrocracking margin + 42.5% Rotterdam cracking margin + 7% Rotterdam base oils + 5.5% Aromatics.
The Rotterdam hydrocracking margin has the following profile: -100% Brent dated, +2.2% LGP FOB Seagoing (50% Butane + 50% Propane), +19.1% PM UL NWE FOB Bg., +8.7% Naphtha NWE FOB Bg., +8.5% Jet NWE CIF, +45.1% ULSD 10 ppm NWE CIF Cg. +8.9% LSFO 1% FOB Cg; Terminal rate: \$1/ton; Ocean loss: 0.15% over Brent dated; Freight 2015: WS Aframax (80 kts) Route Sullom Voe / Rotterdam – Flat \$7.60/ton. Yields in % of weight.
The Rotterdam cracking margin has the following profile: -100% Brent dated, +2.3% LGP FOB Seagoing (50% Butane + 50% Propane), +25.4% PM UL NWE FOB Bg., +7.5% Naphtha NWE FOB Bg., +8.5% Jet NWE CIF, +33.3% ULSD 10 ppm NWE CIF Cg. and +15.3% LSFO 1% FOB Cg.; C&L: 7.4%; Terminal rate: \$1/ton; Ocean loss: 0.15% over Brent dated; Freight 2015: WS Aframax (80 kts) Route Sullom Voe / Rotterdam – Flat \$7.60/ton. Yields in % of weight.
Rotterdam aromatics margin: -60% PM UL NWE FOB Bg., -40% Naphtha NWE FOB Bg., +37% Naphtha NWE FOB Bg., +16.6% PM UL NWE FOB Bg., +6.5% Benzene Rotterdam FOB Bg., +18.5% Toluene Rotterdam FOB Bg., +16.6% Paraxylene Rotterdam FOB Bg., +4.9% Ortoxylene Rotterdam FOB Bg. Consumption: -18% LSFO 1% CIF NEW. Yields in % of weight.
Base oils refining margin: -100% Arabian Light, +3.5% LGP FOB Seagoing (50% Butane + 50% Propane), +13.0% Naphtha NWE FOB Bg., +4.4% Jet NWE CIF, +34.0% 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.; Losses: 7.4%; Terminal rate: \$1/ton; Ocean loss: 0.15% over Arabian Light; Freight 2015: WS Aframax (80 kts) Route Sullom Voe / Rotterdam – Flat \$7.60/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 on the month when sales materialise irrespective of inventories at the start or end of the period. The Replacement Cost Method is not accepted by the Portuguese IFRS and is consequently not adopted for valuing inventories. This method does not reflect the cost of replacing other assets.
In addition to using the replacement cost method, RCA items exclude non-recurrent events such as capital gains or losses on the disposal of assets, impairment or reinstatement of fixed assets and environmental or restructuring charges which may affect the analysis of the Company's profit and do not reflect its operational performance.
APETRO: Associação Portuguesa de Empresas Petrolíferas (Portuguese association of oil companies) bbl: barrel of oil BBLT: Benguela, Belize, Lobito and Tomboco bcm: billion cubic metres Bg: Barges bn: billion boe: barrels of oil equivalent BP: British Petroleum CESE: Contribuição Extraordinária sobre o Sector Energético (Portuguese Extraordinary Energy Sector Contribution) Cg: Cargoes CIF: Costs, Insurance and Freights CMVM: Portuguese Securities Market Commission CORES: Corporación de Reservas Estratégicas de Produtos Petrolíferos CTA: Cumulative Translation Adjustment DD&A: Depreciation, Depletion & Amortisation D&P: Development & Production E&P: Exploration & Production Ebit Earnings before interest and taxes. Ebitda: Ebit plus depreciation, amortisation and provisions. EPC: Engineering, Procurement, Construction EUR/€: Euro 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 ISP: Tax on oil products JKM: Japan Korea Marker k: thousand kbbl: thousands of barrels kboe: thousands of barrels of oil equivalent 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 NBP: National Balancing Point NG: natural gas n.s.: no significance NWE: Northwestern Europe p.p.: percentage points R&M: Refining & Marketing PSA: Production Sharing Agreement RC: Replacement Cost RCA: Replacement Cost Adjusted T: tonnes USA: United States of America USD/\$: Dollar of the United States of America VGO: vacuum gas oil WAC: weighted-average cost YoY: year-on-year
74
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 Contacts:
Tel: +351 21 724 08 66 Fax: +351 21 724 29 65
Address: Rua Tomás da Fonseca, Torre A, 1600-209 Lisboa, Portugal Website: www.galp.com Email:[email protected]
Reuters: GALP.LS Bloomberg: GALP PL
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.