Quarterly Report • Aug 29, 2018
Quarterly Report
Open in ViewerOpens in native device viewer
Interim condensed separate financial statements for the six months ended June 30th 2018, prepared in accordance with IAS 34 Interim Financial Reporting as endorsed by the European Union
| Interim condensed separate statement of profit or loss and other comprehensive income 3 Interim condensed separate statement of financial position 5 Interim condensed separate statement of changes in equity 7 Interim condensed separate statement of cash flows 8 1. Basis of preparation of the interim condensed separate financial statements 10 1.1. Statement of compliance and general basis of preparation10 1.2. Changes in presentation of financial statements and correction of errors 11 |
|
|---|---|
| 2. Selected notes and supplementary information 18 2.1. Notes 18 |
|
| Note 1 Revenue from contracts with customers 18 Note 2 Operating expenses 19 |
|
| Note 3 Other income 20 | |
| Note 4 Other expenses 20 | |
| Note 5 Finance income 21 | |
| Note 6 Finance costs 22 | |
| Note 7 Income tax 23 | |
| Note 7.1 Income tax disclosed in the statement of profit or loss 23 | |
| Note 7.2 Effective tax rate 23 | |
| Note 7.3 Income tax disclosed in other comprehensive income 24 | |
| Note 7.4 Deferred tax assets and liabilities 25 | |
| Note 8 Property, plant and equipment 26 | |
| Note 9 Intangible assets 28 | |
| Note 10 Shares 28 | |
| Note 11 Trade and other receivables 29 | |
| Note12 Borrowings 29 | |
| Note 13 Other financial liabilities 30 | |
| Note 14 Trade and other payables 31 | |
| Note 15 Grants 31 | |
| Note 16 Financial instruments 32 | |
| Note 17 Contingent liabilities, contingent assets and guarantees 37 | |
| Note 18 Related-party transactions 37 | |
| Note 19 Capital commitments 38 | |
| Note 20 Events after the reporting period 39 |
| for the period | for the period | for the period | for the period | ||
|---|---|---|---|---|---|
| Jan 1− | Jan 1− | Apr 1− | Apr 1− | ||
| Note | Jun 30 2018 | Jun 30 2017 | Jun 30 2018 | Jun 30 2017 | |
| Profit/loss | unaudited | unaudited | unaudited | unaudited | |
| Revenue | 1 | 906,538 | 856,000 | 430,128 | 377,151 |
| Cost of sales | 2 | (724,104) | (641,264) | (371,110) | (288,587) |
| Gross profit | 182,434 | 214,736 | 59,018 | 88,564 | |
| Selling and distribution | |||||
| expenses | 2 | (45,608) | (48,334) | (22,233) | (21,524) |
| Administrative expenses | 2 | (77,374) | (68,893) | (39,073) | (32,026) |
| Other income | 3 | 5,725 | 5,700 | 3,004 | 3,514 |
| Other expenses | 4 | (10,742) | (6,475) | (5,797) | (3,400) |
| Operating profit/(loss) | 54,435 | 96,734 | (5,081) | 35,128 | |
| Finance income | 5 | 105,730 | 242,265 | 99,852 | 237,062 |
| Finance costs | 6 | (24,883) | (19,561) | (14,570) | (10,219) |
| Net finance income | 80,847 | 222,704 | 85,282 | 226,843 | |
| Profit before tax | 135,282 | 319,438 | 80,201 | 261,971 | |
| Income tax | 7 | (10,024) | 8,430 | (636) | 20,523 |
| Net profit | 125,258 | 327,868 | 79,565 | 282,494 | |
| Other comprehensive income Items that will not be reclassified to profit or loss Actuarial (losses) from |
|||||
| defined benefit plans Tax on items that will not be reclassified to profit or |
(1,910) | (1,742) | (1,910) | (1,742) | |
| loss | 7 | 363 | 331 | 363 | 331 |
| (1,547) | (1,411) | (1,547) | (1,411) |
| for the period | for the period | for the period | for the period | ||
|---|---|---|---|---|---|
| Jan 1− | Jan 1− | Apr 1− | Apr 1− | ||
| Note | Jun 30 2018 | Jun 30 2017 | Jun 30 2018 | Jun 30 2017 | |
| unaudited | unaudited | unaudited | unaudited | ||
| Items that are or may be reclassified to profit or loss Cash flow hedging – effective portion of change |
|||||
| in fair-value measurement Tax on items that are or may be reclassified to profit |
(24,244) | 20,725 | (19,464) | (852) | |
| or loss | 7 | 4,607 | (3,938) | 3,699 | 162 |
| (19,637) | 16,787 | (15,765) | (690) | ||
| Total other comprehensive | |||||
| income | (21,184) | 15,376 | (17,312) | (2,101) | |
| Comprehensive income for | |||||
| the year | 104,074 | 343,244 | 62,253 | 280,393 | |
| Earnings per share: | |||||
| Basic (PLN) | 1.26 | 3.31 | 0.80 | 2.85 | |
| Diluted (PLN) | 1.26 | 3.31 | 0.80 | 2.85 |
| Note | as at Jun 30 2018 |
as at Dec 31 2017 |
|
|---|---|---|---|
| unaudited | audited | ||
| Assets | |||
| Non-current assets | |||
| Property, plant and equipment | 8 | 1,592,481 | 1,554,673 |
| Perpetual usufruct of land | 367 | 369 | |
| Intangible assets | 9 | 46,161 | 46,957 |
| Investment property | 16,495 | 16,449 | |
| Shares | 10 | 3,960,477 | 3,867,145 |
| Other financial assets | 267,037 | 249,978 | |
| Other receivables | 22,064 | 16,882 | |
| Deferred tax assets | 14,112 | 17,957 | |
| Total non-current assets | 5,919,194 | 5,770,410 | |
| Current assets | |||
| Inventories | 208,759 | 212,109 | |
| Property rights | 32,268 | 29,852 | |
| Derivative financial instruments | - | 1,071 | |
| Other financial assets | 60,912 | 70,361 | |
| Trade and other receivables | 11 | 318,533 | 214,524 |
| Cash and cash equivalents | 568,714 | 572,711 | |
| Assets held for sale | 95 | 95 | |
| Total current assets | 1,189,281 | 1,100,723 | |
| Total assets | 7,108,475 | 6,871,133 |
| Note | as at Jun 30 2018 |
as at Dec 31 2017 |
|
|---|---|---|---|
| unaudited | audited | ||
| Equity and liabilities | |||
| Equity | |||
| Share capital | 495,977 | 495,977 | |
| Share premium | 2,418,270 | 2,418,270 | |
| Hedging reserve | (4,230) | 15,407 | |
| Retained earnings, including: | 1,827,812 | 1,832,602 | |
| Net profit for the year | 125,258 | 354,793 | |
| Total equity | 4,737,829 | 4,762,256 | |
| Liabilities | |||
| Borrowings | 12 | 1,328,899 | 1,357,234 |
| Other financial liabilities | 13 | 22,584 | 25,860 |
| Employee benefit obligations | 48,297 | 47,459 | |
| Trade and other payables | 32 | 32 | |
| Provisions | 29,302 | 27,345 | |
| Government grants received | 15 | 34,664 | 26,394 |
| Total non-current liabilities | 1,463,778 | 1,484,324 | |
| Borrowings | 12 | 374,926 | 310,892 |
| Derivative financial instruments | 2,180 | - | |
| Other financial liabilities | 13 | 55,209 | 24,315 |
| Employee benefit obligations | 3,144 | 3,038 | |
| Current tax liabilities | 765 | 3,178 | |
| Trade and other payables | 14 | 453,798 | 280,843 |
| Provisions | 1,514 | 1,200 | |
| Government grants received | 15 | 15,332 | 1,087 |
| Total current liabilities | 906,868 | 624,553 | |
| Total liabilities | 2,370,646 | 2,108,877 | |
| Total equity and liabilities | 7,108,475 | 6,871,133 |
for the period ended June 30th 2018
| Retained | |||||
|---|---|---|---|---|---|
| Share capital | Share premium | Hedging reserve | earnings | Total equity | |
| Balance as at January 1st 2018 | 495,977 | 2,418,270 | 15,407 | 1,832,602 | 4,762,256 |
| Impact of IFRS 9 implementation | (4,506) | (4,506) | |||
| Balance as at January 1st 2018, adjusted | 1,828,096 | 4,757,750 | |||
| Profit or loss and other comprehensive income | |||||
| Net profit | - | - | - | 125,258 | 125,258 |
| Other comprehensive income | - | - | (19,637) | (1,547) | (21,184) |
| Total profit or loss and other comprehensive income |
- | - | (19,637) | 123,711 | 104,074 |
| Transactions with owners, recognised directly in equity |
|||||
| Dividends | - | - | - | (123,995) | (123,995) |
| Total transactions with owners | - | - | - | (123,995) | (123,995) |
| Balance as at June 30th 2018 (unaudited) | 495,977 | 2,418,270 | (4,230) | 1,827,812 | 4,737,829 |
for the period ended June 30th 2017
| Share capital | Share premium | Hedging reserve | Retained earnings |
Total equity | |
|---|---|---|---|---|---|
| Balance as at January 1st 2017 | 495,977 | 2,418,270 | (7,105) | 1,557,618 | 4,464,760 |
| Profit or loss and other comprehensive income | |||||
| Net profit | - | - | - | 327,868 | 327,868 |
| Other comprehensive income | - | - | 16,787 | (1,411) | 15,376 |
| Total profit or loss and other comprehensive income |
- | - | 16,787 | 326,457 | 343,244 |
| Transactions with owners, recognised directly in equity |
|||||
| Dividends | - | - | - | (78,364) | (78,364) |
| Total transactions with owners | - | - | - | (78,364) | (78,364) |
| Balance as at June 30th 2017 (unaudited) | 495,977 | 2,418,270 | 9,682 | 1,805,711 | 4,729,640 |
| for the period | for the period | |
|---|---|---|
| Jan 1− | Jan 1− | |
| Jun 30 2018 | Jun 30 2017 | |
| unaudited | unaudited | |
| Cash flows from operating activities | ||
| Profit before tax | 135,282 | 319,438 |
| Adjustments for: | (23,551) | (177,541) |
| Depreciation and amortisation | 54,031 | 47,802 |
| (Reversal of)/impairment losses on assets | 190 | (1,242) |
| Loss on investing activities | 473 | 1,063 |
| Interest, foreign exchange gains or losses | 7,087 | 9,362 |
| Dividends | (88,661) | (231,516) |
| Fair value loss/(gain) on financial assets at fair value | 3,329 | (3,010) |
| 111,731 | 141,897 | |
| Increase in trade and other receivables | (90,063) | (24,980) |
| Increase in inventories and property rights | 934 | (2,695) |
| Decrease in trade and other payables | (7,064) | (25,745) |
| (Decrease)/Increase in provisions, prepayments and | ||
| grants | (14,127) | 1,273 |
| Other adjustments | (3,500) | (6,572) |
| Cash generated from operating activities | (2,089) | 83,178 |
| Income tax paid | (2,565) | (6,005) |
| Net cash from operating activities | (4,654) | 77,173 |
| for the period | for the period | |
|---|---|---|
| Jan 1− Jun 30 2018 |
Jan 1− Jun 30 2017 |
|
| unaudited | unaudited | |
| Cash flows from investing activities | ||
| Proceeds from sale of property, plant and equipment, intangible assets and investment property Acquisition of property, plant and equipment, intangible |
391 | 253 |
| assets and investment property | (84,499) | (138,731) |
| Dividend received | 81,822 | 162,762 |
| Acquisition of other financial assets | (28,395) | (23,786) |
| Interest received | 6,879 | 4,199 |
| Loans advanced | (44,447) | (77,918) |
| Repayments of loans advanced | 37,128 | 23,924 |
| Other disbursements | (848) | (1,316) |
| Net cash from investing activities | (31,969) | (50,613) |
| Cash flows from financing activities | ||
| Proceeds from borrowings | 18,797 | 115,673 |
| Payment of borrowings | - | (27,405) |
| Interest paid | (25,485) | (13,185) |
| Payment of finance lease liabilities | (228) | (335) |
| Other proceeds/(disbursements) | 35,365 | (32,615) |
| Net cash from financing activities | 28,449 | 42,133 |
| Total net cash flows | (8,174) | 68,693 |
| Cash and cash equivalents at beginning of period | 572,711 | 326,031 |
| Effect of exchange rate fluctuations on cash held | 4,177 | - |
| Cash and cash equivalents at end of period | 568,714 | 394,724 |
Grupa Azoty S.A. ("the Company") is a listed joint stock company with its registered office in Tarnów, Poland.
These interim condensed separate financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting. These interim condensed separate financial statements of the Company cover the six months ended June 30th 2018 and contain comparative data for the six months ended June 30th 2017 and as at December 31st 2017.
The interim condensed separate statement of profit or loss and other comprehensive income as well as notes to the interim condensed separate statement of profit or loss and other comprehensive income for the three months ended June 30th 2018 as well as the comparative data for the three months ended June 30th 2017 have not been reviewed or audited by an auditor.
The Company is entered in the Register of Businesses in the National Court Register maintained by the District Court in Kraków, 12th Commercial Division of the National Court Register, under entry No. KRS 0000075450. The Company's REGON number for public statistics purposes is 850002268.
The Company has been established for an indefinite term.
Grupa Azoty's business includes in particular:
Manufacture of basic chemicals,
Manufacture of plastics.
These interim condensed separate financial statements of the Company for the six months ended June 30th 2018 have been authorised for issue by the Management Board.
The Company has also prepared interim condensed consolidated financial statements for the six months ended June 30th 2018, which were authorised for issue by the Management Board on August 27th 2018.
These interim condensed financial statements do not include all the information and disclosures required in full-year financial statements and should be read in conjunction with the Company's financial statements for the year ended December 31st 2017, which were authorised for issue on April 18th 2018.
The Company's interim financial results may not be indicative of its potential full-year financial results.
All amounts in these interim condensed separate financial statements are presented in thousands of złoty.
These interim condensed separate financial statements have been prepared on the assumption that the Company will continue as a going concern in the foreseeable future. As at the date of authorisation of these financial statements, no circumstances were identified which would indicate any threat to the Company continuing as a going concern.
The accounting policies applied to prepare these interim condensed separate financial statements are consistent with the policies applied to draw up the Company's full-year separate financial statements for the year ended December 31st 2017, except for the application of new or amended standards and interpretations effective for annual periods beginning on or after January 1st 2018. The amendments to the IFRSs presented below have been applied in these financial statements as of their effective dates, however, they had no material effect on the disclosed financial information or they did not apply to the executed transactions:
IFRIC 22 Foreign Currency Transactions and Advance Consideration
The interpretation clarifies that the date of the transaction for the purpose of determining the exchange rate to be applied on initial recognition of the related asset, expense or income (or part thereof) is the date on which an entity initially recognises a non-monetary asset or non-monetary liability arising from the payment or receipt of advance consideration. If there are multiple payments or receipts in advance, a date of transaction is established for each payment or receipt. The interpretation has no material effect on the Company's interim condensed financial statements.
Amendments to IAS 40 Transfers of Investment Property
The amendments specify when an entity transfers property (including property under construction) to, or from, investment property. The amendments clarify that a change of use occurs if property meets, or ceases to meet, the definition of investment property and there is evidence of a change in use. A change in management's intentions for the use of a property by itself does not constitute evidence of a change in use.
The amendments have no material effect on the Company's interim condensed financial statements.
Amendments to IFRS 2 Classification and Measurement of Share-based Payment Transactions The International Accounting Standards Board (IASB) published amendments to IFRS 2 Share-based Payment to clarify the following areas: accounting for vesting conditions and conditions other than vesting conditions in the measurement of a cash-settled share-based payment transactions; recognising a share-based payment transaction settled net of tax withholdings; and recognising modification of share-based payment transactions from cash-settled to equity-settled. The amendments have no material effect on the Company's interim condensed financial
statements.
Amendments to IFRS 4 Applying IFRS 9 Financial Instruments with IFRS 4 Insurance Contracts
The amendments give companies whose business model is to predominantly issue insurance contracts the option to defer the effective date of IFRS 9 until January 1st 2021. Those entities that apply such deferral approach may continue to prepare their financial statements in accordance with IAS 39.
Those amendments do not apply to the Company.
Amendments to IAS 28 Investments in Associates and Joint Ventures introduced as part of the Annual Improvements to IFRS 2014–2016 Cycle
The amendments specify that an entity which is a venture capital organisation, mutual fund, trust fund or a similar entity, including an investment-related insurance fund, may elect to measure its investment in an associate or joint venture at fair value through profit or loss in accordance with IFRS 9. An entity makes such election separately for each associate or joint venture on initial recognition of that associate or joint venture. If an entity that is not an investment entity itself holds an interest in an associate or joint venture that is an investment entity, such entity may elect, using the equity method, to maintain the fair value measurement used by the associate or joint venture that is an investment entity in respect of that associate's or joint venture's interests in subsidiaries. This election is made separately for each associate or joint venture on: a) the initial recognition of that associate or joint venture that is an investment entity; b) the date on which the associate or joint venture becomes an investment entity; and c) the date on which the associate or joint venture that is an investment entity becomes a parent.
The amendments have no material effect on the Company's interim condensed financial statements.
The Group has not elected to early adopt any of the standards, interpretations or amendments that have been published but are not yet effective in accordance with the European Union regulations. At the date of authorisation of these interim condensed separate financial statements for issue, the Company's Management Board had not completed its assessment of the impact of the new standards and interpretations on the accounting policies applied by the Company with respect to the Company's operations or financial results.
The following standards and interpretations have been issued by the International Accounting Standards Board, but are not yet effective:
The effective dates are set in the text of the standards issued by the International Accounting Standards Board. The effective dates of the standards in the European Union may differ from those specified in the text of the standards and are announced on approval of a standard by the European Union.
The Group has applied IFRS 15 Revenue from Contracts with Customers since January 1st 2018. IFRS 15 replaces the existing revenue recognition guidance contained in IAS 18 Revenue, IAS 11 Construction Contracts, and the related Interpretations.
In line with the core principle of IFRS 15, the Company recognises revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the Company expects to be entitled in exchange for those goods or services. In view of the above, it is critical to correctly determine the moment and amount of revenue recognised by the Company.
In accordance with IFRS 15, the Company recognises revenue when (or as) a performance obligation is satisfied, i.e. when (or as) control of the goods or services is passed to the customer, either over time or at a point in time.
The Company decided to implement IFRS 15 using the modified retrospective method (i.e. with the cumulative effect of first-time adoption of IFRS 15, recognised as at January 1st 2018, only with respect to contracts that were not yet completed as at that date).
The identified impact of changes following from the application of IFRS 15 by the Company concerns contracts executed by the Company with customers for the sale of products, including contracts with delivery terms based on Incoterms CIF, CIP, CFR, CPT]. Previously, the entire revenue was recognised at the moment control over goods was passed to the customer.
Under IFRS 15, a transport (or transport and insurance) service provided under the above Incoterms after control over goods is passed will be subject to separation as a separately identifiable performance obligation to which a part of the transaction price will be allocated and revenue will be recognised separately when the service is provided (i.e. later than before).
The table below sets forth the impact of amendments to IFRS 15 on the Company's statement of profit or loss for the period January 1st – June 30th 2018.
| Before implementing IFRS 15 |
Impact of change |
After implementing IFRS 15 |
|
|---|---|---|---|
| Revenue, including: | 907,178 | (640) | 906,538 |
| Revenue from sale of products and services | 889,041 | (640) | 888,401 |
| Gross profit | 183,074 | (640) | 182,434 |
| Selling and distribution expenses | (46,248) | 640 | (45,608) |
| Net profit | 125,258 | - | 125,258 |
The impact of amendments to IFRS 15 on the Group's statement of financial position as at June 30th 2018 is presented below:
| Before | After | ||
|---|---|---|---|
| implementing | Impact of | implementing | |
| IFRS 15 | change | IFRS 15 | |
| Equity and liabilities | |||
| Equity | 1,827,172 | 640 | 1,827,812 |
| Retained earnings | 4,737,189 | 640 | 4,737,829 |
| Total equity | 1,827,172 | 640 | 1,827,812 |
| Liabilities | |||
| Trade and other payables | 454,438 | (640) | 453,798 |
| Total current liabilities | 907,508 | (640) | 906,868 |
| Total liabilities | 2,371,286 | (640) | 2,370,646 |
| Total equity and liabilities | 7,109,115 | (640) | 7,108,475 |
The table below sets forth the impact of amendments to IFRS 15 on the Group's statement of cash flows for the period January 1st – June 30th 2018.
| Before implementing IFRS 15 |
Impact of change |
After implementing IFRS 15 |
|
|---|---|---|---|
| Cash flows from operating activities | |||
| Profit before tax | 134,642 | 640 | 135,282 |
| Decrease in trade and other payables | (6,424) | (640) | (7,064) |
| Net cash from operating activities | (4,654) | - | (4,654) |
An analysis of the implementation of the new standard showed that it affects the opening balance in an insignificant way.
IFRS 9 Financial Instruments was issued in July 2014 and endorsed by the European Union on November 22nd 2016 by Commission Regulation (EU) 2016/2067. The standard mandatorily applies to financial statements prepared for periods beginning on or after January 1st 2018, And replaces IAS 39 Financial Instruments: Recognition and Measurement. The standard introduces amendments to the classification and measurement of financial assets, their impairment, and (as an option) hedge accounting.
The Company made a change to enable effective implementation of IFRS 9 with respect to:
The Company has developed rules for the classification of financial assets, based on which it reviewed the cash flow characteristics of its financial assets and the business models used in the Company to manage the financial assets.
The analysis showed that except for trade receivables – factoring and discounting, the Company's other financial assets give rise to cash flows that are payments of principal and interest, and are held as part of a business model whose sole objective is to collect cash flows from assets, and are therefore classified as financial assets measured at amortised cost.
Under its factoring agreements and discounting agreements, the Company sells trade receivables which, based on the business models required under IFRS 9, have been classified as the model whose objective is achieved by both collecting cash flows and selling financial assets. Accordingly, trade receivables covered by the factoring or discounting agreements have been classified as financial assets measured at fair value through other comprehensive income. Given the potential sale of the assets and the short period between initial recognition and maturity, their fair value is equal to their carrying amount.
An analysis showed that the fair value measurement of shares in unrelated entities will differ from the historical cost of acquired shares. The Company applied the option to measure those shares at fair value through other comprehensive income.
Having analysed the potential benefits of adopting the hedge accounting policies set out in IFRS 9, the Company resolved to continue to apply hedge accounting in accordance with IAS 39.
The Company's changes in the accounting policies are compliant with the transitional provisions of IFRS 9, i.e. the Company applies the standard retrospectively to all financial instruments unexpired as at January 1st 2018, without adjusting the comparative data. In accordance with the transitional provisions of IFRS 9, any differences between the previous carrying amounts and carrying amounts at the beginning of the annual reporting period were recognised by the Company in the opening balance of retained earnings (in equity).
Based on analyses carried out at the end of 2017, the Company defined business models and performed 'solely payments of principal and interest' (SPPI) tests for financial assets open as at December 31st 2017. Following these analyses, the effect of IFRS 9 on the Company's financial statements was determined. In H1 2018, the Company determined the classification of financial assets recognised for the first time in the period. The table below presents a comparison of key changes in the classification of financial assets resulting from the implementation of IFRS 9.
| Classification | |||||||
|---|---|---|---|---|---|---|---|
| Financial assets | IAS 39 | IFRS 9 | Note | ||||
| Cash (including cash at banks, overnight deposits and term deposits) | |||||||
| financial assets held to maturity |
measured at amortised cost |
||||||
| Cash (including intra-group cash pool) | |||||||
| financial assets held to maturity |
measured at amortised cost |
||||||
| Loans advanced (intra-group) | |||||||
| loans advanced | measured at amortised cost |
||||||
| Trade and other receivables not to be sold | |||||||
| financial assets held to maturity |
measured at amortised cost |
||||||
| Trade receivables to be sold | |||||||
| financial assets held to maturity |
measured at fair value through other comprehensive income (FVTOCI) |
given a short period between the date of their initial recognition and the date on which they are |
Changes in the classification of financial assets resulting from the implementation of IFRS 9
Interim report of Grupa Azoty for H1 2018 Interim condensed separate financial statements for the six months ended June 30th 2018 (all amounts in PLN '000 unless indicated otherwise)
| transferred for factoring or discounting, their fair value is equal to the carrying amount |
|||
|---|---|---|---|
| Trade receivables to be sold (intra-group) | |||
| financial assets held to maturity |
measured at fair value through other comprehensive income (FVTOCI) |
given a short period between the date of their initial recognition and the date on which they are transferred for factoring or discounting, their fair value is equal to the carrying amount |
|
| Equity investments | |||
| financial assets available for sale |
measured at fair value through other comprehensive income |
In place of the current principles for recognition of credit losses based on the incurred loss, IFRS 9 introduces the concept of the expected loss resulting in the recognition of an impairment loss upon initial recognition of financial assets. The requirements regarding the impairment of financial assets apply in particular to financial assets measured at amortised cost and measured at fair value through other comprehensive income.
For the purpose of estimating expected credit losses, IFRS 9 indicates that it is justified to use both historical data concerning the repayment capacity and reliable data available as at the reporting date, which may increase the accuracy of estimating expected credit losses in future periods.
The Company has identified the following classes of financial assets for which, in accordance with IFRS 9, it has estimated the impact of the expected credit losses on the financial statements:
With respect to trade receivables, it is expected that historical payment data may reflect credit risk that will be incurred in future periods. Expected credit losses for this group of counterparties have been estimated using a provision matrix and percentage ratios assigned to specific aging ranges of trade receivables (e.g. receivables claimed in court, receivables from insolvent counterparties) that make it possible to estimate the value of trade receivables that are not expected to be repaid.
For financial assets included in the estimation of expected losses other than trade receivables, the Company measures the risk of default of the counterparties based on ratings assigned by credit rating agencies (e.g. to financial institutions) or ratings assigned using an internal credit rating model (e.g. for intra-group loans granted) that is appropriately converted to reflect the probability of default. In accordance with IFRS 9, the expected credit loss was calculated taking into account estimates of potential recoveries from collateral provided and the time value of money.
Following analyses of the impact of implementation of the new IFRS 9, a fair value measurement of shares held (equity investments) was performed. The measurement was carried out using the DCF method based on the assumptions of the Long-Term Growth Forecast prepared by the Company for 2017-2022. The nature of the business in which revenue is based on costs is included in the Forecast based on the expected operating costs taking into account expected inflation rises.
Below is presented the impact of the measurement as at January 1st 2018
| as at Jan 1 2018 |
Impact of change |
as at Jan 1 2018 |
|
|---|---|---|---|
| Assets | |||
| Non-current assets | |||
| Property, plant and equipment | 1,554,673 | 1,554,673 | |
| Perpetual usufruct of land | 369 | 369 | |
| Intangible assets | 46,957 | 46,957 |
Interim report of Grupa Azoty for H1 2018 Interim condensed separate financial statements for the six months ended June 30th 2018 (all amounts in PLN '000 unless indicated otherwise)
| Investment property | 16,449 | 16,449 | |
|---|---|---|---|
| Shares | 3,867,145 | (5,563) | 3,861,582 |
| Other financial assets | 249,978 | 249,978 | |
| Other receivables | 16,882 | 16,882 | |
| Deferred tax assets | 17,957 | 1,057 | 19,014 |
| Total non-current assets | 5,770,410 | (4,506) | 5,765,904 |
| Current assets | |||
| Inventories | 212,109 | 212,109 | |
| Property rights | 29,852 | 29,852 | |
| Derivative financial instruments | 1,071 | 1,071 | |
| Other financial assets | 70,361 | 70,361 | |
| Trade and other receivables | 214,524 | 214,524 | |
| Cash and cash equivalents | 572,711 | 572,711 | |
| Assets held for sale | 95 | 95 | |
| Total current assets | 1,100,723 | 1,100,723 | |
| Total assets | 6,871,133 | (4,506) | 6,866,627 |
| as at | Impact of | as at | |
|---|---|---|---|
| Jan 1 2018 | change | Jan 1 2018 | |
| Equity and liabilities | |||
| Equity | |||
| Share capital | 495,977 | 495,977 | |
| Share premium | 2,418,270 | 2,418,270 | |
| Hedging reserve | 15,407 | 15,407 | |
| Retained earnings | 1,832,602 | (4,506) | 1,828,096 |
| Total equity | 4,762,256 | (4,506) | 4,757,750 |
| Liabilities | |||
| Borrowings | 1,357,234 | 1,357,234 | |
| Other financial liabilities | 25,860 | 25,860 | |
| Employee benefit obligations | 47,459 | 47,459 | |
| Trade and other payables | 32 | 32 | |
| Provisions | 27,345 | 27,345 | |
| Government grants received | 26,394 | 26,394 | |
| Total non-current liabilities | 1,484,324 | 1,484,324 | |
| Borrowings | 310,892 | 310,892 | |
| Derivative financial instruments | - | - | |
| Other financial liabilities | 24,315 | 24,315 | |
| Employee benefit obligations | 3,038 | 3,038 | |
| Current tax liabilities | 3,178 | 3,178 | |
| Trade and other payables | 280,843 | 280,843 | |
| Provisions | 1,200 | 1,200 | |
| Government grants received | 1,087 | 1,087 | |
| Total current liabilities | 624,553 | 624,553 | |
| Total liabilities | 2,108,877 | 2,108,877 | |
| Total equity and liabilities | 6,871,133 | (4,506) | 6,866,627 |
| for the period Jan 1− Jun 30 2018 |
for the period Jan 1− Jun 30 2017 |
for the period Apr 1− Jun 30 2018 |
for the period Apr 1− Jun 30 2017 |
||
|---|---|---|---|---|---|
| unaudited | unaudited | unaudited | unaudited | ||
| Revenue from sale of products and services Revenue from sale of |
888,401 | 847,896 | 420,555 | 372,199 | |
| merchandise and materials Revenue from sale of |
17,083 | 6,791 | 8,960 | 4,200 | |
| property rights | 1,054 | 1,313 | 613 | 752 | |
| 906,538 | 856,000 | 430,128 | 377,151 | ||
| Fertilizers | Plastics | Energy | Other Activities |
Total | |
| unaudited | unaudited | unaudited | unaudited | unaudited | |
| Main product lines | |||||
| Revenue from sale of products and services Revenue from sale of merchandise |
299,458 | 565,208 | 9,669 | 14,066 | 888,401 |
| and materials Revenue from sale of property |
20 | 2,307 | 10,782 | 3,974 | 17,083 |
| rights | 60 | - | 993 | 1 | 1,054 |
| Total | 299,538 | 567,515 | 21,444 | 18,041 | 906,538 |
| Geographical regions | |||||
| Poland | 202,135 | 94,067 | 21,444 | 17,897 | 335,543 |
| Germany | 28,018 | 224,391 | - | 8 | 252,417 |
| Other EU countries | 31,374 | 224,284 | - | 21 | 255,679 |
| Asia | - 3,398 |
- | 119 | 3,517 | |
| South America | 8,886 | 4,078 | - | - | 12,964 |
| Other countries | 29,125 | 17,297 | - | (4) | 46,418 |
| Total | 299,538 | 567,515 | 21,444 | 18,041 | 906,538 |
| for the period | for the period | for the period | for the period | |
|---|---|---|---|---|
| Jan 1− | Jan 1− | Apr 1− | Apr 1− | |
| Jun 30 2018 | Jun 30 2017 | Jun 30 2018 | Jun 30 2017 | |
| unaudited | unaudited | unaudited | unaudited | |
| Depreciation and | ||||
| amortisation | 53,430 | 47,218 | 27,217 | 23,368 |
| Raw materials and consumables used |
518,476 | 466,598 | 245,446 | 212,984 |
| Services | 112,052 | 112,821 | 61,141 | 56,099 |
| Taxes and charges | 24,268 | 22,083 | 12,432 | 10,602 |
| Remuneration | 78,333 | 70,393 | 37,420 | 33,386 |
| Social security and other | ||||
| employee benefits | 20,065 | 20,401 | 9,562 | 9,812 |
| Other expenses | 12,445 | 10,831 | 6,636 | 2,874 |
| Costs by nature of expense | 819,069 | 750,345 | 399,854 | 349,125 |
| Change in inventories of | ||||
| finished goods (+/-) | 12,932 | 11,646 | 24,537 | (2,266) |
| Work performed by the | ||||
| entity and capitalised (-) | (732) | (9,889) | (410) | (8,791) |
| Selling and distribution expenses (-) |
(45,608) | (48,334) | (22,233) | (21,524) |
| Administrative expenses (-) | (77,374) | (68,893) | (39,073) | (32,026) |
| Cost of merchandise and | ||||
| materials sold | 15,817 | 6,389 | 8,435 | 4,069 |
| Cost of sales | 724,104 | 641,264 | 371,110 | 288,587 |
| including excise duty | 1,988 | 2,598 | 889 | 1,204 |
The increase in materials and energy used is related to the launch of Polyamide Plant II at the end of 2017 and the resultant increase in the consumption of caprolactam to produce polyamides. The increase in materials and energy used was also driven by higher prices of coal and gas in the first half of 2018.
The increase in merchandise and materials sold results from a service transaction executed in 2018 and providing for the purchase and resale of caprolactam to a subsidiary, as well as from a contract concluded by the Company on the OTC market for the gas year 2017/2018. The contract serves to balance current demand for gas not only by purchasing missing quantities on the exchange, but also by selling daily surpluses under the contract.
| for the period Jan 1− Jun 30 2018 |
for the period Jan 1− Jun 30 2017 |
for the period Apr 1− Jun 30 2018 |
for the period Apr 1− Jun 30 2017 |
|
|---|---|---|---|---|
| unaudited | unaudited | unaudited | unaudited | |
| Reversed impairment losses | ||||
| on: | ||||
| Property, plant and | ||||
| equipment | - | 1,223 | - | 1,223 |
| Other receivables | 3 | 10 | 1 | 7 |
| 3 | 1,233 | 1 | 1,230 | |
| Other income: | ||||
| Income from lease of | ||||
| investment property | 3,431 | 3,658 | 1,659 | 1,844 |
| Received compensation | 1,001 | 318 | 927 | 118 |
| Government grants received | 588 | 272 | 312 | 200 |
| Other | 702 | 219 | 105 | 122 |
| 5,722 | 4,467 | 3,003 | 2,284 | |
| 5,725 | 5,700 | 3,004 | 3,514 |
| for the period Jan 1− |
for the period Jan 1− |
for the period Apr 1− |
for the period Apr 1− |
|
|---|---|---|---|---|
| Jun 30 2018 | Jun 30 2017 | Jun 30 2018 | Jun 30 2017 | |
| unaudited | unaudited | unaudited | unaudited | |
| Loss on disposal of assets: Loss on disposal of property, |
||||
| plant and equipment | 472 | 691 | 291 | 195 |
| 472 | 691 | 291 | 195 | |
| Recognised impairment losses on: |
||||
| Property, plant and | ||||
| equipment | 190 | 353 | 186 | 209 |
| Other receivables | 8 | 3 | 3 | - |
| 198 | 356 | 189 | 209 | |
| Other expenses: Investment property |
||||
| maintenance costs | 2,161 | 2,341 | 1,070 | 1,214 |
| Fines and compensations | 51 | 4 | 32 | 2 |
| Plant outages | 278 | 255 | 140 | 125 |
| Disaster recovery costs | 5,387 | 1,699 | 3,853 | 835 |
| Recognised provisions | 1,957 | 917 | 106 | 754 |
| Other | 238 | 212 | 116 | 66 |
| 10,072 | 5,428 | 5,317 | 2,996 | |
| 10,742 | 6,475 | 5,797 | 3,400 |
Recognised provisions include the cost of revaluation of provisions for environmental protection.
| for the period Jan 1− Jun 30 2018 |
for the period Jan 1− Jun 30 2017 |
for the period Apr 1− Jun 30 2018 |
for the period Apr 1− Jun 30 2017 |
|
|---|---|---|---|---|
| unaudited | unaudited | unaudited | unaudited | |
| Interest income: | ||||
| Interest on bank deposits | 1,188 | 4 | 451 | 2 |
| Interest on cash pooling | 2,550 | 1,337 | 1,342 | 651 |
| Interest on non-borrowings | 4,329 | 4,199 | 2,166 | 2,184 |
| Interest on trade receivables | 99 | 163 | 62 | 95 |
| Other interest income | 3 | - | (1) | - |
| 8,169 | 5,703 | 4,020 | 2,932 | |
| Profit from sale of financial investments: Profits from sale of financial investments |
- | 69 | - | - |
| - | 69 | - | - | |
| Gains on measurement of financial assets and liabilities: Gains on measurement of financial assets at fair value through profit or loss |
- | 3,560 | - | - |
| - | 3,560 | - | - | |
| Other finance income: | ||||
| Foreign exchange gains | 7,245 | - | 6,326 | 1,926 |
| Dividends received | 88,661 | 231,516 | 88,661 | 231,516 |
| Other finance income | 1,655 | 1,417 | 845 | 688 |
| 97,561 | 232,933 | 95,832 | 234,130 | |
| 105,730 | 242,265 | 99,852 | 237,062 |
Foreign exchange gains of PLN 7,245 thousand (H1 2017: PLN (2,495) thousand loss) comprised:
In H1 2017, gains on measurement of financial assets at fair value through profit or loss include net gain on the difference in measurement of open currency derivatives (currency forwards with maturities of up to one year) at the beginning and at the end of the reporting period.
| for the period | for the period | for the period | for the period | |
|---|---|---|---|---|
| Jan 1− Jun 30 2018 |
Jan 1− Jun 30 2017 |
Apr 1− Jun 30 2018 |
Apr 1− Jun 30 2017 |
|
| unaudited | unaudited | unaudited | unaudited | |
| Interest expense: | ||||
| Interest on bank borrowings and overdraft facilities |
15,486 | 11,094 | 7,791 | 4,478 |
| Interest on cash pooling | 1,912 | 1,640 | 989 | 890 |
| Interest on non-borrowings Interest on finance lease |
- | 536 | - | 270 |
| liabilities | 12 | 19 | 6 | 9 |
| Factoring interest Interest on receivables |
15 | 107 | 9 | 52 |
| discounting | 508 | 384 | 234 | 112 |
| Interest on trade payables | 3 | 10 | 2 | 5 |
| Interest on public charges | 14 | 15 | 14 | 15 |
| Other interest expense | 897 | 884 | 897 | 884 |
| 18,847 | 14,689 | 9,942 | 6,715 | |
| Loss on measurement of financial assets and liabilities: Loss on measurement of financial assets at fair value |
||||
| through profit or loss | 3,546 | - | 3,040 | 2,100 |
| 3,546 | - | 3,040 | 2,100 | |
| Other finance costs: | ||||
| Foreign exchange losses | - | 2,495 | - | - |
| Other finance costs | 2,490 | 2,377 | 1,588 | 1,404 |
| 2,490 | 4,872 | 1,588 | 1,404 | |
| 24,883 | 19,561 | 14,570 | 10,219 |
Loss on measurement of financial assets and liabilities includes primarily net loss on the measurement of unrealised hedging transactions.
| for the period Jan 1− Jun 30 2018 |
for the period Jan 1− Jun 30 2017 |
for the period Apr 1− Jun 30 2018 |
for the period Apr 1− Jun 30 2017 |
|
|---|---|---|---|---|
| unaudited | unaudited | unaudited | unaudited | |
| Current income tax: | ||||
| Current income tax expense Adjustments to current income tax for previous |
1,249 | 10,041 | 1,249 | 9,211 |
| years | (1,097) | - | - | - |
| 152 | 10,041 | 1,249 | 9,211 | |
| Deferred income tax: Deferred income tax associated with origination and reversal of temporary |
||||
| differences | 9,872 | (18,471) | (613) | (29,734) |
| 9,872 | (18,471) | (613) | (29,734) | |
| Income tax disclosed in the statement of profit or loss |
10,024 | (8,430) | 636 | (20,523) |
| for the period Jan 1− |
for the period Jan 1− |
for the period Apr 1− |
for the period Apr 1− |
|
|---|---|---|---|---|
| Jun 30 2018 | Jun 30 2017 | Jun 30 2018 | Jun 30 2017 | |
| unaudited | unaudited | unaudited | unaudited | |
| Profit before tax | 135,282 | 319,438 | 80,201 | 261,971 |
| Tax calculated at the | ||||
| applicable tax rate | 25,704 | 60,693 | 15,239 | 49,774 |
| Effect of tax-exempt income | ||||
| (+/-) | (15,437) | (43,826) | (15,640) | (43,784) |
| Effect of non tax-deductible | ||||
| expenses (+/-) | 3,173 | 7,375 | 2,061 | 6,144 |
| Tax effect of inclusion of | ||||
| property, plant and | ||||
| equipment into operations in Special Economic Zone |
725 | - | 241 | - |
| Recognition of state aid | ||||
| deductible in future periods | ||||
| (+/-) | (2,505) | (32,655) | (1,253) | (32,655) |
| Other (+/-) | (1,636) | (17) | (12) | (2) |
| Income tax disclosed in the | ||||
| statement of profit or loss | 10,024 | (8,430) | 636 | (20,523) |
| Effective tax rate | 7.4% | (2.6%) | 0.8% | (7.8%) |
| for the period | for the period | for the period | for the period | |
|---|---|---|---|---|
| Jan 1− | Jan 1− | Apr 1− | Apr 1− | |
| Jun 30 2018 | Jun 30 2017 | Jun 30 2018 | Jun 30 2017 | |
| unaudited | unaudited | unaudited | unaudited | |
| Tax on items that will not be | ||||
| reclassified to profit or loss | ||||
| (+/-) | (363) | (331) | (363) | (331) |
| Remeasurement of net | ||||
| defined benefit | ||||
| obligation/asset | (363) | (331) | (363) | (331) |
| Tax on items that are or may | ||||
| be reclassified to profit or | ||||
| loss (+/-) | (4,607) | 3,938 | (3,699) | (162) |
| Measurement of hedging | ||||
| instruments through hedge | ||||
| accounting | (4,607) | 3,938 | (3,699) | (162) |
| Income tax disclosed in other | ||||
| comprehensive income | (4,970) | 3,607 | (4,062) | (493) |
| Assets (-) | Liabilities (+) | |||
|---|---|---|---|---|
| Jun 30 2018 |
Dec 31 2017 | Jun 30 2018 | Dec 31 2017) | |
| unaudited | audited | unaudited | audited | |
| Property, plant and equipment | (9,575) | (9,632) | 52,022 | 57,817 |
| Investment property | - | - | 2,233 | 2,307 |
| Intangible assets | (1,357) | (1,357) | 7,343 | 7,200 |
| Financial assets | - | - | 105 | 105 |
| Inventories and property rights | (1,872) | (1,132) | 6,131 | 4,829 |
| Shares | (1,057) | |||
| Trade and other receivables | (79) | (231) | 54 | 39 |
| Trade and other payables | (4,598) | (7,656) | 350 | 446 |
| Employee benefits | (14,212) | (16,735) | - | - |
| Provisions | (6,696) | (5,423) | 615 | 383 |
| Borrowings | (92) | (94) | - | - |
| Measurement of hedging instruments through hedge accounting | (992) | - | - | 3,614 |
| State aid deductible in future periods | (34,853) | (36,158) | - | |
| Tax losses | (4,011) | (15,642) | - | - |
| Other | (3,651) | (639) | 80 | 2 |
| Deferred tax assets (-)/liabilities (+) | (83,045) | (94,699) | 68,933 | 76,742 |
| Offset | 68,933 | 76,742 | (68,933) | (76,742) |
| Deferred tax assets (-)/liabilities (+) recognised in the statement of | ||||
| financial position | (14,112) | (17,957) | - | - |
The decrease in deferred tax asset is a consequence of utilisation of tax losses in the first half of 2018.
| as at Jun 30 2018 |
as at Dec 31 2017 |
|
|---|---|---|
| unaudited | audited | |
| Land | 572 | 572 |
| Buildings and structures | 406,971 | 396,696 |
| Plant and equipment | 977,791 | 975,169 |
| Vehicles | 3,316 | 3,583 |
| Other property, plant and equipment | 20,620 | 16,879 |
| 1,409,270 | 1,392,899 | |
| Property, plant and equipment under construction | 183,211 | 161,774 |
| 1,592,481 | 1,554,673 |
As at June 30th 2018, an analysis of indications of impairment for cash generating units Fertilizers and Plastics was carried out.
As a result of the analysis, indications of potential impairment in the Fertilizer business, resulting mainly from a significant change in gas prices, were identified. The analysis indicated the necessity of impairment testing. Main assumptions adopted for impairment testing:
The test revealed that the recoverable amount of the non-current assets held and used by the Company exceeded their carrying amount.
In order to determine the impact of key factors on the test results, a sensitivity analysis was carried out under the following assumptions:
Estimated changes following from change of main assumptions do not affect the carrying amount of the assets of the Fertilizers cash generating unit.
| Land | Buildings and structures |
Plant and equipment |
Vehicles | Other property, plant and equipment |
Property, plant and equipment under construction |
Total | |
|---|---|---|---|---|---|---|---|
| Net carrying amount | |||||||
| as at December 1st 2017 | 572 | 396,696 | 975,169 | 3,583 | 16,879 | 161,774 | 1,554,673 |
| Increase, including: | - | 21,136 | 41,221 | 81 | 5,710 | 88,693 | 156,841 |
| Increase due to acquisition, manufacturing, commissioning |
- | 21,132 | 40,899 | 9 | 5,710 | 88,621 | 156,371 |
| Finance lease contracts | - | - | - | 72 | - | 72 | 144 |
| Reversal of impairment losses | - | 4 | 322 | - | - | - | 326 |
| Decrease, including:(-) | - | (10,861) | (38,599) | (348) | (1,969) | (67,256) | (119,033) |
| Depreciation and amortisation | - | (10,808) | (38,087) | (333) | (1,969) | - | (51,197) |
| Liquidation | - | (4) | (311) | - | - | - | (315) |
| Commissioning | - | - | - | (15) | - | (67,256) | (67,271) |
| Recognition of impairment loss | - | (49) | (141) | - | - | - | (190) |
| Other decrease | - | - | (60) | - | - | - | (60) |
| Net carrying amount as at June 30th 2018 (unaudited) |
572 | 406,971 | 977,791 | 3,316 | 20,620 | 183,211 | 1,592,481 |
Carrying amount
| as at Jun 30 2018 |
as at Dec 31 2017 |
|
|---|---|---|
| unaudited | audited | |
| Patents and licences | 33,872 | 33,003 |
| Software | 5,468 | 5,733 |
| Development costs | 293 | 3,085 |
| Other intangible assets | 2,072 | 1,941 |
| 41,705 | 43,762 | |
| Intangible assets under construction | 4,456 | 3,195 |
| 46,161 | 46,957 |
| as at | as at | |
|---|---|---|
| Jun 30 2018 unaudited |
Dec 31 2017 audited |
|
| Shares in subsidiaries | 3,953,906 | 3,855,011 |
| Shares in other entities | 6,571 | 12,134 |
| 3,960,477 | 3,867,145 | |
| including | ||
| Long-term | 3,960,477 | 3,867,145 |
| 3,960,477 | 3,867,145 |
The decrease in the value of shares in other entities results from the fair value measurement of Tarnowskie Wodociągi, the result of which was recognised in retained earnings. The valuation was carried out as at January 1st 2018 and is related to the entry into force of the new IFRS 9.
Changes in subordinates
| as at Jun 30 2018 |
as at Dec 31 2017 |
|
|---|---|---|
| unaudited | audited | |
| At beginning of period | 3,867,145 | 3,859,066 |
| Increase, including: | 98,895 | 27,298 |
| Acquisition | 98,895 | 27,298 |
| Decrease, including:(-) | - | (19,219) |
| Recognition of impairment loss | - | (19,219) |
| At end of period | 3,966,040 | 3,867,145 |
Increases due to acquisition follow from the acquisition of shares in PDH Polska S.A. for PLN 94,000 thousand and in Grupa Azoty Compounding Sp. z o.o. for PLN 4,895 thousand.
On April 9th 2018, a share capital increase at PDH Polska S.A. was registered in the National Court Register. Following the registration, the share capital of PDH Polska S.A. amounts to PLN 304,000 thousand, including paid-up share capital of PLN 211,000 thousand.
The remaining amount of the share capital will be paid by shareholders of PDH Polska by September 1st 2018.
On January 11th 2018, a change in the capital of Grupa Azoty Compounding Sp. z o.o. was registered in the National Court Register. The share capital was increased from PLN 1,105 thousand, by PLN 4,895 thousand.
| as at Jun 30 2018 |
as at Dec 31 2017 |
|
|---|---|---|
| unaudited | audited | |
| Trade receivables – related parties | 90,654 | 77,446 |
| Trade receivables – other entities | 112,082 | 81,306 |
| Receivables from state budget, except for income tax | 93,036 | 47,673 |
| Prepayments for deliveries of property, plant and equipment – related parties |
480 | 75 |
| Prepayments for deliveries of property, plant and equipment – other entities |
21,584 | 16,807 |
| Prepayments for deliveries of materials, goods and services – other entities |
2,037 | 3,020 |
| Prepaid expenses – related parties | - | 257 |
| Prepaid expenses – other entities | 10,461 | 2,728 |
| Other receivables – related parties | 6,995 | 126 |
| Other receivables – other entities | 3,268 | 1,968 |
| 340,597 | 231,406 | |
| including | ||
| Long-term | 22,064 | 16,882 |
| Short-term | 318,533 | 214,524 |
| 340,597 | 231,406 |
Increase in 'trade receivables – other entities' is attributable to the seasonal nature of sales (mainly of fertilizers).
The increase in receivables from the state budget relates to VAT settlements with the Tax Office, amounting to PLN 77,119 thousand.
| as at Jun 30 2018 |
as at Dec 31 2017 |
|
|---|---|---|
| unaudited | audited | |
| Bank borrowings | 1,418,631 | 1,394,229 |
| Non-bank borrowings | 285,194 | 273,897 |
| 1,703,825 | 1,668,126 | |
| including | ||
| Long-term | 1,328,899 | 1,357,234 |
| Short-term | 374,926 | 310,892 |
| 1,703,825 | 1,668,126 |
In the first half of 2018, the Company signed with the EIB a new EUR 145m long-term credit facility agreement, with a utilisation period of two years and maturing in ten years from the end of the utilisation period. In addition, in the first half of the year the Company executed an amending agreement to the long-term credit facility agreement with a bank syndicate, under which it extended the term of the PLN 1.5bn revolving credit facility from 2020 to 2025 and established a PLN 1.5bn term facility, with the maximum utilisation period of three years and repayment in instalments beginning six months after the end of the utilisation period and ending in 2025.
In the first half of 2018, the increase in current liabilities resulted from the extension by the Company of the financing period under the revolving syndicated loan, with a simultaneous increase of the amount to be utilised by PLN 7.5m, as well as from the change in the PLN equivalent of loans in EUR
and a change in the balance of liabilities under a cash pooling arrangement in which the Company acts as an agent.
| as at June 30th 2018 (unaudited) | |||||||
|---|---|---|---|---|---|---|---|
| Reference | Amount as at the | Up to 1 | Over 5 | ||||
| Currency | rate | reporting date | year | 1−2 years | 2−5 years | years | |
| in foreign currency |
in PLN | ||||||
| PLN | variable | 1,144,500 | 1,144,500 | 295,710 | 21,722 | 64,366 | 762,702 |
| EUR | variable | 1,104 | 4,816 | - | - | - | 4,816 |
| EUR | fixed | 127,134 | 554,509 | 79,216 | 79,215 | 237,647 | 158,431 |
| 1,703,825 | 374,926 | 100,937 | 302,013 | 925,949 | |||
| as at December 31st 2017 (audited) | |||||||
| Reference | Amount as at the | Up to 1 | Over 5 | ||||
| Currency | rate | reporting date | year | 1−2 years | 2−5 years | years | |
| in foreign | |||||||
| currency | in PLN | ||||||
| PLN | variable | 1,133,726 | 1,133,726 | 273,123 | 21,953 | 780,994 | 57,656 |
| EUR | variable | 1,104 | 4,591 | - | - | 4,591 | - |
| EUR | fixed | 127,134 | 529,809 | 37,769 | 75,656 | 227,052 | 189,332 |
The extension of the maturities of a significant portion of PLN-denominated loans from 2–5 years to more than 5 years resulted from the aforementioned amending agreement concerning the credit facility granted by a bank syndicate, including the extension of the maturity of the revolving credit facility from 2020 to 2025.
| as at Jun 30 2018 |
as at Dec 31 2017 |
|
|---|---|---|
| unaudited | audited | |
| Finance lease liabilities | 1,386 | 1,541 |
| Liabilities under receivables discounting | 50,945 | 20,388 |
| Other financial liabilities | 25,462 | 28,246 |
| 77,793 | 50,175 | |
| including | ||
| Long-term | 22,584 | 25,860 |
| Short-term | 55,209 | 24,315 |
| 77,793 | 50,175 |
Other short-term financial liabilities include primarily liabilities under discounting of receivables from the related entity Grupa Azoty ATT Polymers GmbH (factoring) with mBank, which grew as a result of an increase in receivables sold as at June 30th 2018 compared with December 31st 2017.
| as at Jun 30 2018 |
as at Dec 31 2017 |
|
|---|---|---|
| unaudited | audited | |
| Trade payables - related parties | 37,485 | 23,666 |
| Trade payables - other entities | 99,689 | 117,568 |
| Liabilities to state budget, except for income tax | 17,408 | 20,014 |
| Salaries payable | 7,452 | 7,584 |
| Liabilities under purchases of property, plant and equipment, intangible assets, investment properties - related parties |
20,643 | 13,915 |
| Liabilities under purchases of property, plant and equipment, intangible assets, investment properties - other entities |
23,785 | 18,609 |
| Prepayments for deliveries - other entities | 1,029 | 3,768 |
| Other liabilities - related parties | 70,500 | - |
| Other liabilities - other entities | 133,224 | 7,473 |
| Accrued expenses | 41,892 | 68,276 |
| Deferred income | 723 | 2 |
| 453,830 | 280,875 | |
| including | ||
| Long-term | 32 | 32 |
| Short-term | 453,798 | 280,843 |
| 453,830 | 280,875 |
The item 'Other liabilities - related parties' includes a liability under the purchase of shares in PDH Polska S.A.
The item 'Other liabilities - other entities' includes mainly dividend payable to shareholders.
| as at Jun 30 2018 |
as at Dec 31 2017 |
|
|---|---|---|
| unaudited | audited | |
| Government grants | 35,896 | 27,481 |
| Other grants | 14,100 | - |
| 49,996 | 27,481 | |
| including | ||
| Long-term | 34,664 | 26,394 |
| Short-term | 15,332 | 1,087 |
| 49,996 | 27,481 |
In the first half of 2018, CO2 emission allowances were received free of charge and tranches of the grant awarded for the construction of the Research and Development Centre were disbursed, which significantly increased the balance of grants received.
| as at Jun 30 2018 |
|
|---|---|
| unaudited | |
| At fair value through profit or loss | - |
| At amortised cost | 1,021,314 |
| At fair value through other comprehensive income | 94,919 |
| 1,116,233 | |
| Recognised in the statement of financial position as: | |
| Derivative financial instruments | - |
| Shares | 6,571 |
| Trade and other receivables | 212,999 |
| Cash and cash equivalents | 568,714 |
| Other financial assets | 327,949 |
| 1,116,233 | |
| as at Dec 31 2017 |
|
| audited | |
| At fair value through profit or loss | 1,071 |
| Loans and receivables | 481,184 |
| Cash and cash equivalents | 572,711 |
| Financial assets available for sale | 107 |
| 1,055,073 | |
| Recognised in the statement of financial position as: | |
| Shares | 107 |
| Trade and other receivables | 160,845 |
| Cash and cash equivalents | 572,711 |
| Derivative financial instruments | 1,071 |
| Other financial assets | 320,339 |
| 1,055,073 |
| as at Jun 30 2018 |
as at Dec 31 2017 |
|
|---|---|---|
| unaudited | audited | |
| At fair value through profit or loss | 2,180 | - |
| At amortised cost | 2,050,262 | 1,907,008 |
| 2,052,442 | 1,907,008 | |
| Recognised in the statement of financial position as: | ||
| Long-term borrowings | 1,328,899 | 1,357,234 |
| Short-term borrowings | 374,926 | 310,892 |
| Derivative financial instruments | 2,180 | - |
| Trade and other payables** | 268,644 | 188,707 |
| Other non-current financial liabilities | 22,584 | 25,860 |
| Other current financial liabilities | 55,209 | 24,315 |
|---|---|---|
| 2,052,442 | 1,907,008 |
*"Trade and other receivables" in the statement of financial position represents this asset item less non-financial receivables not classified as financial instruments (including: receivables under advance payments; taxes, subsidies, customs duties and social security receivable; prepaid expenses).
**Trade and other payables in the statement of financial position represents this item of liabilities less non-financial liabilities not classified as financial instruments (including: liabilities under advance payments received; taxes, subsidies, customs duties and social security payable; liabilities to shareholders; accrued expenses and deferred revenue).
Credit risk is the risk of financial loss to the Company if a customer or counterparty to a financial instrument fails to meet its contractual obligations. The Company is exposed to credit risk principally in connection with its trade receivables, advanced loans, short-term bank deposits, bank accounts, and cash pooling. The following table presents Grupa Azoty's maximum exposure to credit risk:
| as at Jun 30 2018 |
|
|---|---|
| unaudited | |
| Assets measured at fair value through profit or loss | - |
| Assets measured at amortised cost | 1,021,314 |
| Assets measured at fair value through other | |
| comprehensive income | 88,348 |
| 1,109,662 | |
| as at | |
| Dec 31 2017 | |
| audited | |
| At fair value through profit or loss | 1,071 |
| Loans and receivables | 481,184 |
| Cash and cash equivalents | 572,711 |
| 1,054,966 |
The Company's trade receivables from third parties are in the first place insured under a global trade credit insurance policy, which limits the Company's credit risk exposure to the deductible amount (i.e. 5–10% of the amount of insured receivables). The policy ensures that customers' financial condition is monitored on an ongoing basis and enables debt recovery when required. Upon a customer's actual or legal insolvency, the Company receives compensation equal to 90–95% of the amount of the insured receivables.
A part of the Company's trade receivables from third parties not covered by the policy is secured with letters of credit and guarantees or other forms of security acceptable to the Company.
Trade credit limit is granted primarily on the basis of the insurance company's decision, but also taking into account positive trading history with the customer and the customer's creditworthiness (assessed based on business intelligence reports), financial statements and payment history.
If there is no positive history of trading between the Company and a customer, or where transactions are occasional and the credit limit cannot be insured, the customer is required to make a prepayment or provide security.
Credit risk exposure is defined as the total of unpaid receivables, monitored on an ongoing basis by the Company's internal financial staff (individually for each customer) and, if a receivable is insured, also by the insurance companies' credit analysts.
| for the period | for the period | |
|---|---|---|
| from Jan 1 to | from Jan 1 to | |
| Jun 30 2018 | Jun 30 2017 | |
| At the beginning of the period | 2,831 | 2,714 |
| Recognised | 417 | 219 |
| Reversed | (221) | (114) |
| Used | (11) | (27) |
| At end of period | 3,016 | 2,792 |
| including | ||
| Short-term | 3,016 | 2,792 |
| 3,016 | 2,792 |
Detailed information on the fair value of financial instruments whose fair value can be estimated is presented below:
The table below presents Grupa Azoty's financial instruments, carried at fair value, by levels in the fair value hierarchy, as at June 30th 2018:
| Hierarchy level (unaudited) | Level 2 | Level 3 |
|---|---|---|
| Financial assets at fair value, including: | ||
| shares measured at fair value through other | ||
| comprehensive income | - | 6,571 |
| trade receivables to be sold | - | 88,348 |
| - | 94,919 | |
| Financial liabilities at fair value, including: | ||
| currency futures and forward contracts | 2,180 | - |
| 2,180 | - |
The table below presents Grupa Azoty's financial instruments, carried at fair value, by levels in the fair value hierarchy, as at December 31st 2017:
| Hierarchy level (audited) | Level 2 | Level 3 |
|---|---|---|
| Financial assets at fair value, including: | ||
| shares classified as available for sale | - | 107 |
| trade and other receivables | - | 78,075 |
| currency futures and forward contracts | 1,071 | - |
| 1,071 | 78,182 |
The fair value hierarchy presented in the tables above is as follows:
Level 1 – price quoted in an active market for the same asset or liability,
Level 2 – values based on inputs other than quoted Level 1 prices that are either directly or indirectly observable or determined on the basis of market data,
Level 3 – values based on input data that are not based on observable market data.
The fair value of foreign currency contracts presented in Level 2 is determined on the basis of a valuation carried out by banks with which the transactions have been made. The valuations are verified by discounting the expected cash flows from the contracts at market interest rates effective as at the reporting date.
As at June 30th 2018, the notional amount of Grupa Azoty's open currency derivatives (forwards) totalled EUR 25m (which included instruments maturing in H2 2018: July – EUR 4.0m, August – EUR 3.0m, September – EUR 3.0m, October – EUR 3.5m, November – EUR 1.5m; and in H1 2019: February – EUR 2.5m, March – EUR 2.5, April – EUR 2.5, May – EUR 2.5), as well as USD 0.5m maturing in July 2018. As at December 31st 2017, the notional amount of Grupa Azoty S.A.'s open currency derivatives (forwards) was EUR 9m.
Such contracts are only entered into with reliable banks under framework agreements. All the contracts reflect actual cash flows in foreign currencies. Currency forwards and derivative contracts are executed to match the Company's currency exposure and their purpose is to limit the effect of exchange rate fluctuations on profit or loss.
The Company applies cash flow hedge accounting. The hedged items are highly probable future proceeds from sale transactions denominated in the euro, which will be recognised in profit or loss in the period from December 2018 to June 2025. The risk being hedged against is the currency risk. The hedge is a euro-denominated credit facility of EUR 127,134 thousand as at June 30th 2018, repayable from December 2018 to June 2025 in 14 equal half-year instalments of EUR 9,081 thousand each. As at June 30th 2018, the fair value of the credit facility was PLN 559,804 thousand. The hedging reserve included PLN (5,223) thousand on account of the effective hedge as at June 30th 2018. In H1 2018, the Company did not reclassify any hedge accounting amounts from other comprehensive income to the statement of profit or loss.
| as at | as at | |||
|---|---|---|---|---|
| Jun 30 2018 | Dec 31 2017 | |||
| unaudited | audited | |||
| Sureties | 7,851 | 7,508 |
In H1 2017, the Company granted a surety of up to EUR 1,800 thousand for the benefit of the Investment Bank of Brandenburg (ILB) as security for a subsidy granted to Grupa Azoty ATT Polymers GmbH (the Company's related party) as partial financing of the investment project to construct a logistics centre, for the period until October 23rd 2023.
| Revenue | Receivables | Purchases | Liabilities | |
|---|---|---|---|---|
| In the six months ended June 30th | ||||
| 2018 and as at that date (unaudited) | ||||
| Related parties of Grupa Azoty | 366,634 | 94,068 | 171,067 | 38,999 |
| Related parties of Grupa Azoty KĘDZIERZYN |
- | - | 30 | - |
| Related parties of Grupa Azoty PKCh Sp. z o.o. |
1,605 | 802 | 39,829 | 17,730 |
| Related parties of Grupa Azoty POLICE |
50 | 23 | 9 | 70,500 |
| Related parties of Grupa Azoty | ||||
| PUŁAWY | 12,940 | 3,236 | 2,470 | 1,485 |
| 381,229 | 98,129 | 213,405 | 128,714 | |
| Revenue | Purchases | |||
| In the six months ended June 30th 2017 (unaudited) |
||||
| Related parties of Grupa Azoty | 162,184 | 110,457 | ||
| Related parties of Grupa Azoty KĘDZIERZYN | - | 87 | ||
| Related parties of Grupa Azoty PKCh Sp. z o.o. | 1,621 | 35,081 | ||
| Related parties of Grupa Azoty POLICE | 49 | 25 | ||
| Related parties of Grupa Azoty PUŁAWY | 13,618 | 3,057 | ||
| 177,472 | 148,707 | |||
| Receivables | Liabilities | |||
| As at December 31st 2017 (audited) | ||||
| Related parties of Grupa Azoty | 75,591 | 28,992 | ||
| Related parties of Grupa Azoty PKCh Sp. z o.o. | 455 | 8,347 |
77,904 37,581
Interim condensed separate financial statements for the six months ended June 30th 2018 (all amounts in PLN '000 unless indicated otherwise)
| Other income |
Other expenses |
Finance income |
Finance costs |
|
|---|---|---|---|---|
| In the six months ended June 30th 2018 (unaudited) |
||||
| Related parties of Grupa Azoty | 322 | 138 | 92,065 | 2,838 |
| Related parties of Grupa Azoty KĘDZIERZYN |
- | - | 13 | - |
| Related parties of Grupa Azoty PKCh Sp. z o.o. |
746 | 2,486 | - | 287 |
| Related parties of Grupa Azoty POLICE |
- | - | 1 | 627 |
| Related parties of Grupa Azoty PUŁAWY |
- | - | 535 | 114 |
| 1,068 | 2,624 | 92,614 | 3,866 | |
| Other income |
Other expenses |
Finance income |
Finance costs |
|
| In the six months ended June 30th 2017 (unaudited) |
||||
| Related parties of Grupa Azoty | 490 | 19 | 237,856 | 2,853 |
| Related parties of Grupa Azoty PKCh Sp. z o.o. |
690 | 1,065 | - | 250 |
| Related parties of Grupa Azoty POLICE |
- | - | - | 426 |
| Related parties of Grupa Azoty PUŁAWY |
- | - | 103 | 96 |
| 1,180 | 1,084 | 237,959 | 3,625 |
In H1 2018, the Company granted loans for a total amount of PLN 44,447 thousand, including PLN 4,447 thousand to Grupa Azoty KĘDZIERZYN and PLN 40,000 thousand to Grupa Azoty POLICE (2017: PLN 77,918 thousand granted to Grupa Azoty KĘDZIERZYN).
In H1 2018 the Company received timely repayments of loans previously granted, in the amount of PLN 35,128 thousand, including PLN 12,000 thousand from Grupa Azoty POLICE and PLN 23,128 thousand from Grupa Azoty KĘDZIERZYN (2017: PLN 57,411 thousand, including PLN 24,000 thousand from Grupa Azoty POLICE and PLN 33,411 thousand from Grupa Azoty KĘDZIERZYN).
As at June 30th 2018, the Company presented cash provided to other Group companies participating in the cash pooling service as cash equivalents of PLN 151,748 thousand, whereas cash received by the Company from other Group companies is presented as short-term borrowings of PLN 285,194 thousand as at June 30th 2018.
As at June 30th 2018, the Company had a loan facility of PLN 150,110 thousand contracted with the EBRD (December 31st 2017: PLN 150,174 thousand).
In the period ended June 30th 2018, the Group signed contracts for new investment projects and for continuation of ongoing projects. The projects involve mainly the provision of chemical, construction, mechanical and electrical services, design services, and project supervision.
The largest capital commitments are as follows:
Moreover, under the agreement on acquisition of Grupa Azoty SIARKOPOL S.A. (including annexes thereto), the Company undertook to carry out by 2019 investment projects in the company worth no less than PLN 30m (annex of September 11th 2015).
The total amount of commitments under contracts was PLN 121,638 thousand (December 31st 2017: PLN 176,130 thousand).
On July 26th 2018, the Company and the European Bank for Reconstruction and Development signed a new long-term credit facility agreement and an annex to the long-term credit facility agreement of May 28th 2015 ("First EBRD Agreement").
The Company concluded with the EBRD a new financing agreement for up to PLN 500m ("Second EBRD Agreement), and the Company's Key Subsidiaries entered into a new guarantee agreement with the EBRD under which the Key Subsidiaries, acting as Guarantors, provided guarantees for the Company's liabilities under the Second EBRD Agreement, with each guarantee covering up to one-third (1/3) of 120% of the amount provided under the Second EBRD Agreement, i.e. up to PLN 200m.
The Second EBRD Agreement for up to PLN 500m was concluded for a period of up to ten years. The credit facility is to be repaid in instalments, starting within three years from the Second EBRD Agreement date.
Furthermore, the Company and the EBRD executed an annex to the First EBRD Agreement of May 28th 2015 for up to PLN 150m in order to harmonise the material terms and conditions of the First EBRD Agreement and the Second EBRD Agreement, thus marking the end of harmonisation of the agreements for corporate financing of the Group.
The agreements with the EBRD are an integral part of the long-term financing package intended for the financing of Grupa Azoty's general corporate needs, including its strategy and investment programme.
The interim condensed separate financial statements for the six months ended June 30th 2018 contains 2 pages.40
Signatures of members of the Management Board
……………………………… ……………………………… Wojciech Wardacki, PhD Witold Szczypiński
President of the Management Board Vice President of the Management Board Director General
……………………………… Mariusz Grab Grzegorz Kądzielawski, PhD Vice President of the Management
………………………………
Board Vice President of the Management Board
……………………………… ……………………………… Paweł Łapiński Artur Kopeć Vice President of the Management
Board Member of the Management Board
Person responsible for maintaining accounting records
………………………………
Tarnów, August 27th 2018
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.