Quarterly Report • Sep 24, 2015
Quarterly Report
Open in ViewerOpens in native device viewer
INTRACOM Holdings S.A.
6-Monthly Financial Report
(1 January – 30 June 2008)
| Contents | Page | |
|---|---|---|
| A) | Statements of members of the Board of Directors | 2 |
| B) | Report of the Board of Directors | 3 |
| C) | Review report on Interim Financial Information | 8 |
| D) | Interim 6-monthly condensed financial statements in accordance | |
| with International Accounting Standard 34 | 10 | |
| E) | Summary financial data | 35 |
These interim condensed financial statements of the Group and the Company from page 10 to 34 have been approved for issue by the Board of Directors on 28.8.2008.
THE CHAIRMAN OF THE BOARD OF DIRECTORS
ID No Π 695792/31.10.1991 ID No Ι 208019/07.08.1974
S.P. KOKKALIS C.G. DIMITRIADIS
D.C. KLONIS J.K. TSOUMAS ID No Ρ 539675/06.11.1995 ID No ΑΖ 505361/ 10.12.2007 Licence No 637
(in accordance with article 5 par. 2 of Law 3556/2007)
The members of the Board of Directors, of INTRACOM HOLDINGS S.A.
Socrates P. Kokkalis, Chairman & Managing Director
Konstantinos G. Dimitriadis, Vice Chairman and Deputy Managing Director
Dimitrios C. Klonis, Member of the Board and Group Corporate Finance Executive Director
In our above mentioned capacity declare that:
As far as we know:
ID No Π 695792/31.10.1991
ID No Ι 208019/07.08.1974
ID No Ρ 539675/06.11.1995
( in accordance with the provisions of par. 6, art. 5 of L. 3556/2007)
INTRACOM HOLDINGS S.A. was founded in 1977 and since 2006 is a holding company providing support services to its subsidiaries.
Its subsidiaries operate in the construction, IT services, telecommunications and defence sectors.
Group sales in H1 2008 amounted to € 231 mn. versus € 200 mn. during the relevant period of 2007, increased by 15,5%. The increase in sales is mostly due to HoL Group, with € 47,5 mn.turnover in H1 2008 versus € 20,5 mn. the relevant period of 2007.
Consolidated operating results before income tax, financing, investing results and total depreciation (EBITDA) summed up to € 6,2 mn. versus € 153 thous. in H1 2007.
The consolidated results before Income Tax (EBT) were losses of € -25 mn. (H1 2007: € -8,1 mn.), and were mainly affected by the negative results of HoL Group and mainly by the parent company's results, and the extraordinary financial losses of ΙΤ Services parent company.
The Group's Total Equity sums up to € 507,9 mn. and total assets to € 1.109 mn. slightly increased in comparison to the end of prior fiscal year.
Sales of the parent company, which is a holding company, mainly refer to consulting services rendered to the Group's affiliates. INTRACOM Holding's sales for H1 2008 reached € 2,9 mn., operating results (EBITDA) to € -1,2 mn. and net earnings (EAT) € -3,1 mn.
Key financial ratios, depicting the Group's and Company's financial condition are as follows:
| a. Financial Structure Ratios | GROUP | COMPANY |
|---|---|---|
| Current Assets/Total Assets | 42% | 11% |
| Total Equity/Total Liabilities | 84% | 1590% |
| Total Equity/Fixed Assets | 110% | 494% |
| Current Assets/Short-term Liabilities: | 97% | 191% |
| b. Profitability Ratios | GROUP | COMPANY |
| EBITDA/Sales | 3% | -40% |
| Gross Profit/Sales | 16% | 8% |
| Sales/Total Equity | 45% | 0,6% |
Concerning the existence and management of financial risk factors, the following are noted:
Wherever possible, the group policy is to raise debt in the same currency with the investments abroad, in order to hedge possible Net Worth exposure in the specific currency.
Group policy is to reduce its debt to the maximum possible extent maintaining small amounts in deposits, thus resulting in limited exposure to interest rate risk on cash deposits.
The debt of the Group comprises bond loans along with short term and long term bank debt with floating interest rates. In order to reduce interest rate risk, the usage of interest rate hedging derivatives is preferred from time to time.
The Group does not currently face any significant credit risk since the receivables are collected from a broad customer base. Moreover, the group companies closely monitor the financial strength of the customers.
In certain foreign customer cases, additional credit coverage is obtained through export insurance agencies.
At the year end, the Management estimated that there was no substantial credit risk that was had not been sufficiently covered or already registered as bad debt.
Prudent cash flow management is executed through a proper combination of cash balances and approved credit lines.
Possible cash flow risks breading out of temporary cash shortages are managed through the existence of approved bank credit lines.
The bank credit lines currently available are considered adequate in order to face cover for any possible cash flow needs shortages.
The Group does not face any substantial risk from possible value fluctuation of its securities that have been classified as "available for sale" or "financial instruments in fair value" through the profit and loss account. The existing securities concern shares of listed and non-listed companies.
INTRACOM Holdings Group operates an international network of subsidiaries and participating companies. The Group's development strategy aims to further enhance its international presence. The priorities of the Group for the fiscal year 2008 are mainly the growth of sales and the improvement of profitability through organic growth, targeted acquisitions and focusing on activities which provide higher profit margins, such as telecommunication services.
At the same time the Group will focus on enhancing its competitiveness, through strategic partnerships and intense investment on research and development on new products, technologies and infrastructures. Indicative of the Group's enriched portfolio of activities is its participation in self financed projects, such as the free way Corinth- Tripolis- Kalamata (MOREAS), through joint ventures with large groups.
Furthermore, the Group participates, via Hellenic Energy and Development (HED) to the joint venture agreement between Hellenic Petroleum and Italy's power utility EDISON, along with HED and Halcor. The joint venture aims to become the second biggest power operator in Greece and would be also active in power trading and marketing, may invest in renewable energy in Greece and consider opportunities in power generation and trading in the Balkans.
The Group's International activities are mainly targeted to the areas of ΕΕΜΕΑ which present the highest growth rate in telecommunication services worldwide. The Group maintains competitive advantages in the area and enhance its presence there through the Group INTRACOM TELECOM which has scheduled the establishment of subsidiaries in India nad North Africa in 2008 and 2009 respectively.
INTRACOM IT Services Group aims to expand its international presence, and will focus on the development of integrated solutions for vertical markets, further penetration in the banking sector and in the large corporations and the preparation for Public-Private Prtnerships, which represent a big challenge and an opportunity for growth.
HoL Group, in its new organisational structure, aims to become the largest, profitable alternative telecommunication services provider in Greece. The Group aims to the increase of market share and gives emphasis on the full utilisation of the privately owned infrastructures and the enhancement of its brand name. Its major concern is the decrease of the operational costs with an aim to increase profitability. The negative effect on operational cost deriving by intense investment programme and advertising expenditure, is expected to get moderated by the new organisational structure and the created synergies within the group.
INTRACOM Holdings S.A., provides to HoL Group corporate guarantees for its loans, therefore guarantees for the company's continuous operation and intends to provide further financing when necessary, until the point when the successful increase in share capital through Initial Public Offering will enable the company to meet its financial obligations deriving by its operating activities. Hellas on Line is currently seeking to raise additional equity finance for an amount of up to € 150 mil. through a domestic offering of ordinary shares whereby the existing shareholders elect not to participate.
Human capital remains for INTRACOM Holdings Group a major asset. Therefore, the Group steadily, invests on the employees professional development and advanced training.
Commercial transactions between the Group or the company and related parties, during the first half of 2008, have been based on normal market terms.
Transactions with related parties are as follows:
| Group | Company | ||||
|---|---|---|---|---|---|
| 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | ||
| Sales of goods / services: | |||||
| To subsidiaries | - | - | 2.378 | 5.431 | |
| To associates | 4.431 | 3.672 | 276 | 403 | |
| To other related parties | 782 | 128 | - | - | |
| 5.213 | 3.800 | 2.654 | 5.834 | ||
| Purchases of goods / services: | |||||
| From subsidiaries | - | - | 248 | 118 | |
| From associates | 4.555 | 5.081 | - | 13 | |
| From other related parties | 498 | 144 | - | 144 | |
| 5.053 | 5.225 | 248 | 275 | ||
| Rental income: | |||||
| From subsidiaries | - | - | 767 | 148 | |
| From associates | 337 | 340 | 259 | 252 | |
| From other related parties | 208 | 94 | 194 | 77 | |
| 545 | 433 | 1.220 | 478 | ||
| Purchases of fixed assets: | |||||
| From subsidiaries | - | - | 9 | 1.407 | |
| From associates | 10.915 | 6 | - | - | |
| 10.915 | 6 | 9 | 1.407 |
Period / year-end balances are as follows:
| Group | Company | |||
|---|---|---|---|---|
| 30/6/2008 | 31/12/2007 | 30/6/2008 | 31/12/2007 | |
| Receivables from related parties: | ||||
| From subsidiaries | - | - | 18.288 | 18.214 |
| From associates | 20.651 | 25.910 | 8.667 | 13.742 |
| From other related parties | 12.480 | 15.987 | 1.335 | 1.383 |
| 33.131 | 41.897 | 28.290 | 33.339 | |
| Payables to related parties | ||||
| To subsidiaries | - | - | 2.051 | 2.182 |
| To associates | 42.746 | 39.224 | 9.390 | 13.051 |
| To other related parties | 651 | 1.847 | 101 | 101 |
| 43.397 | 41.070 | 11.542 | 15.334 |
Directors' remunerations and compensation of the members of the BoD, paid by the company in the first six months of 2008, reached € 723.
Peania, August 28th 2008
We have reviewed the accompanying balance sheet of INTRACOM HOLDINGS SA. (the "Company") as at 30 June 2008, as well as the consolidated balance sheet of the Company and its subsidiaries (the"Group"), and the related income statement, statement of changes in equity and cash flow statement for the six-month period then ended, as well as the selected explanatory notes. that constitute the interim financial information, which is an integral part of the interim financial report under article 5 of L. 3556/2007. Management is responsible for the preparation and presentation of this interim condensed financial information in accordance with International Financial Reporting Standards as adopted by the European Union (EU) and apply to interim financial information ("IAS 34"). Our responsibility is to express a conclusion on this interim condensed financial information based on our review.
We conducted our review in accordance with International Standard on Review Engagements 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity", to which the Greek Auditing Standards refer. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Greek Auditing Standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Based on our review, nothing has come to our attention that causes us to believe that the accompanying interim financial information is not prepared, in all material respects, in accordance with International Accounting Standard "IAS 34".
Further to the above interim financial information we have reviewed and all the other data of the interim financial report under article 5 of L. 3556/2007 and the authorized by this Law, Decisions of the Capital Market Commission, No. 1/434/3-7-2007 and No. 7/448/11-10-2007. From the above review we ascertained that this interim financial report includes the data and information that are prescribed by the Law and the Decisions and is consistent with the accompanying financial information.
Athens, 29 August 2008
Zoe D. Sofou Michail E. Chatzistavrakis (SOEL Reg. 14701) (SOEL Reg. 26581)
D) Interim 6-monthly condensed financial statements in accordance with International Accounting Standard 34
| Balance Sheet | 12 |
|---|---|
| Income statement - Group - 1/1-30/6/2008 | 13 |
| Income statement - Group - 1/4-30/6/2008 | 14 |
| Income statement - Company - 1/1-30/6/2008 | 15 |
| Income statement - Company - 1/4-30/6/2008 | 16 |
| Statement of changes in equity - Group | 17 |
| Statement of changes in equity - Company | 18 |
| Cash flow statement | 19 |
| Notes to the interim condensed financial statements | 20 |
| 1. General information |
20 |
| 2. Summary of significant accounting policies |
20 |
| 3. Reclassification of amounts |
22 |
| 4. Segment Information |
23 |
| 5. Capital expenditure |
24 |
| 6. Available-for-sale financial assets |
25 |
| 7. Long-term loans receivable |
25 |
| 8. Share capital |
25 |
| 9. Borrowings |
26 |
| 10. Long-term liabilities |
26 |
| 11. Finance income / (expenses) – net |
26 |
| 12. Income Tax |
27 |
| 13. Earnings per share |
27 |
| 14. Cash generated from operations |
28 |
| 15. Discontinued Operations |
28 |
| 16. Contingencies / Outstanding legal cases |
29 |
| 17. Capital Commitments |
29 |
| 18. Related party transactions |
30 |
| 19. Business combinations |
31 |
| 20. Post balance sheet events |
32 |
| 21. List of subsidiaries / associates |
32 |
| 22. Other information |
34 |
| Group | Company | ||||
|---|---|---|---|---|---|
| ASSETS Non-current assets |
Note | 30/6/2008 | 31/12/2007 | 30/6/2008 | 31/12/2007 |
| Property, plant and equipment | 5 | 307.908 | 277.276 | 41.529 | 39.265 |
| Goodwill | 57.085 | 57.085 | - | - | |
| Intangible assets | 5 | 41.471 | 36.034 | 2.872 | 3.654 |
| Investment property | 5 | 55.403 | 50.049 | 58.562 | 55.244 |
| Investments in subsidiaries | - | - | 223.982 | 223.982 | |
| Investments in associates | 117.661 | 117.475 | 116.175 | 116.175 | |
| Available - for - sale financial assets | 6 | 28.679 | 24.525 | 23.348 | 16.769 |
| Deferred income tax assets | 1.556 | 1.616 | - | - | |
| Long-term loans | 7 | 7.543 | - | 7.543 | - |
| Trade and other receivables | 22.988 | 31.027 | 7.256 | 12.238 | |
| 640.294 | 595.087 | 481.269 | 467.327 | ||
| Current assets | |||||
| Inventories | 48.401 | 48.987 | - | - | |
| Trade and other receivables | 305.057 | 306.071 | 39.975 | 43.683 | |
| Construction contracts | 26.950 | 20.772 | - | - | |
| Financial assets at fair value through profit or loss | 839 | 1.245 | - | - | |
| Current income tax assets | 15.262 | 13.848 | 5.363 | 4.971 | |
| Cash and cash equivalents | 72.647 | 76.573 | 13.600 | 32.935 | |
| 469.156 | 467.497 | 58.938 | 81.589 | ||
| Total assets | 1.109.450 | 1.062.584 | 540.207 | 548.917 | |
| EQUITY | |||||
| Capital and reserves attributable to the Company's equity holders |
|||||
| Share capital | 8 | 374.046 | 374.047 | 374.046 | 374.047 |
| Reserves | 109.455 | 136.942 | 134.191 | 137.433 | |
| 483.501 | 510.989 | 508.237 | 511.480 | ||
| Minority interest | 24.359 | 29.005 | - | - | |
| Total equity | 507.860 | 539.993 | 508.237 | 511.480 | |
| LIABILITIES | |||||
| Non-current liabilities | |||||
| Borrowings | 9 | 62.187 | 63.935 | - | - |
| Deferred income tax liabilities | 5.411 | 6.186 | 555 | 355 | |
| Retirement benefit obligations | 4.544 | 4.053 | 551 | 530 | |
| Grants | 4.755 | 1.763 | - | - | |
| Provisions for other liabilities and charges | 1.699 | 957 | - | - | |
| Trade and other payables | 10 | 38.221 | 7.928 | - | - |
| Current liabilities | 116.817 | 84.822 | 1.106 | 885 | |
| Trade and other payables Current income tax liabilities |
236.477 4.191 |
242.094 5.948 |
17.947 - |
22.645 988 |
|
| Construction contracts | 1.448 | 2.460 | - | - | |
| Borrowings | 9 | 234.712 | 180.598 | 12.774 | 12.777 |
| Provisions for other liabilities and charges | 7.946 484.773 |
6.668 437.769 |
142 30.863 |
142 36.552 |
|
| Total liabilities | 601.590 | 522.591 | 31.969 | 37.436 | |
| Total equity and liabilities | 1.109.450 | 1.062.584 | 540.207 | 548.917 |
| Note | 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | |||
|---|---|---|---|---|---|
| Continuing operations |
Continuing operations |
Discontinued operations |
Total | ||
| Sales | 4 | 230.962 | 200.097 | - | 200.097 |
| Cost of goods sold | (194.807) | (171.521) | - | (171.521) | |
| Gross profit | 36.156 | 28.576 | - | 28.576 | |
| Other operating income | 2.198 | 1.901 | - | 1.901 | |
| Other gains/ (losses) - net | 19 | 1.298 | 124 | - | 124 |
| Selling and research costs | (23.892) | (17.347) | - | (17.347) | |
| Administrative expenses | (26.322) | (19.506) | - | (19.506) | |
| Loss from the disposal of sub-group | - | - | (770) | (770) | |
| Operating loss | 4 | (10.562) | (6.252) | (770) | (7.022) |
| Finance expenses | 11 | (15.771) | (5.734) | - | (5.734) |
| Finance income | 11 | 1.292 | 4.449 | - | 4.449 |
| Finance income/ (expenses)-net | (14.480) | (1.284) | - | (1.284) | |
| Share of profit of associates | 52 | 241 | - | 241 | |
| Loss before income tax | (24.990) | (7.295) | (770) | (8.065) | |
| Income tax expense | 12 | (2.438) | (715) | - | (715) |
| Loss for the period | (27.428) | (8.010) | (770) | (8.780) | |
| Attributable to: | |||||
| Equity holders of the Company | (25.590) | (7.814) | (770) | (8.584) | |
| Minority interest | (1.838) | (196) | - | (196) | |
| (27.428) | (8.010) | (770) | (8.780) | ||
| Earnings per share for loss attributable to the equity holders of the Company during the year (expressed in € per share) |
|||||
| Basic | 13 | (0,19) | (0,06) | (0,01) | (0,07) |
| Diluted | 13 | (0,19) | (0,06) | (0,01) | (0,07) |
| 1/4 - 30/6/2008 | 1/4 - 30/6/2007 | ||||
|---|---|---|---|---|---|
| Continuing operations |
Continuing operations |
Discontinued operations |
Total | ||
| Sales | 118.312 | 103.520 | - | 103.520 | |
| Cost of goods sold | (102.398) | (93.613) | - | (93.613) | |
| Gross profit | 15.915 | 9.907 | - | 9.907 | |
| Other operating income | 1.175 | 558 | - | 558 | |
| Other gains/ (losses) - net | 1.698 | 109 | - | 109 | |
| Selling and research costs | (13.160) | (8.044) | - | (8.044) | |
| Administrative expenses | (13.867) | (7.382) | - | (7.382) | |
| Loss from the disposal of sub-group | - | - | (770) | (770) | |
| Operating loss | (8.239) | (4.853) | (770) | (5.623) | |
| Finance expenses | (10.397) | (3.026) | - | (3.026) | |
| Finance income | 875 | 2.029 | - | 2.029 | |
| Finance income/ (expenses)-net | (9.522) | (998) | - | (998) | |
| Share of profit/ (loss) of associates | 1.072 | (187) | - | (187) | |
| Loss before income tax | (16.690) | (6.038) | (770) | (6.808) | |
| Income tax expense | (417) | (1.142) | - | (1.142) | |
| Loss for the period | (17.106) | (7.179) | (770) | (7.949) | |
| Attributable to: | |||||
| Equity holders of the Company | (15.643) | (6.825) | (770) | (7.595) | |
| Minority interest | (1.464) | (355) | - | (355) | |
| (17.106) | (7.179) | (770) | (7.949) | ||
| Earnings per share for loss attributable to the equity holders of the Company during the year (expressed in € per share) |
|||||
| Basic | (0,12) | (0,05) | (0,01) | (0,06) | |
| Diluted | (0,12) | (0,05) | (0,01) | (0,06) |
| Note | 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | |||
|---|---|---|---|---|---|
| Continuing operations |
Continuing operations |
Discontinued operations |
Total | ||
| Sales | 2.878 | 6.998 | - | 6.998 | |
| Cost of goods sold | (2.643) | (6.617) | - | (6.617) | |
| Gross profit | 235 | 381 | - | 381 | |
| Other operating income | 3.750 | 2.832 | - | 2.832 | |
| Other gains/ (losses) - net | (77) | 6 | - | 6 | |
| Selling and research costs | (229) | (78) | - | (78) | |
| Administrative expenses | (6.737) | (3.121) | - | (3.121) | |
| Loss from the disposal of sub-group | - | - | (770) | (770) | |
| Operating (loss) / profit | (3.058) | 21 | (770) | (749) | |
| Finance expenses | 11 | (490) | (119) | - | (119) |
| Finance income | 11 | 458 | 2.874 | - | 2.874 |
| Finance income/ (expenses)-net | (33) | 2.755 | - | 2.755 | |
| (Loss)/ profit before income tax | (3.091) | 2.775 | (770) | 2.005 | |
| Income tax expense | 12 | (200) | (593) | - | (593) |
| (Loss) / profit for the period | (3.291) | 2.182 | (770) | 1.412 |
Earnings per share for profit/ (loss) attributable to the equity holders of the Company during the year (expressed in € per share)
| Basic | 13 | (0,03) | 0,02 | (0,01) | 0,01 |
|---|---|---|---|---|---|
| Diluted | 13 | (0,03) | 0,02 | (0,01) | 0,01 |
| 1/4 - 30/6/2008 | 1/4 - 30/6/2007 | |||
|---|---|---|---|---|
| Continuing operations |
Continuing operations |
Discontinued operations |
Total | |
| Sales | 1.177 | 3.521 | - | 3.521 |
| Cost of goods sold | (1.083) | (3.385) | - | (3.385) |
| Gross profit | 94 | 136 | - | 136 |
| Other operating income | 2.998 | 2.126 | - | 2.126 |
| Other gains/ (losses) - net | (43) | (3) | - | (3) |
| Selling and research costs | (131) | (34) | - | (34) |
| Administrative expenses | (4.202) | (1.726) | - | (1.726) |
| Loss from the disposal of sub-group | - | - | (770) | (770) |
| Operating (loss) / profit | (1.284) | 500 | (770) | (270) |
| Finance expenses | (198) | 269 | - | 269 |
| Finance income | 382 | 746 | - | 746 |
| Finance income/ (expenses)-net | 184 | 1.015 | - | 1.015 |
| (Loss)/ profit before income tax | (1.100) | 1.515 | (770) | 745 |
| Income tax expense | (71) | (359) | - | (359) |
| (Loss) / profit for the period | (1.171) | 1.156 | (770) | 386 |
| Earnings per share for profit/ (loss) attributable to the equity holders |
of the Company during the year (expressed in € per share)
| Basic | (0,01) | 0,01 | (0,01) | 0,00 |
|---|---|---|---|---|
| Diluted | (0,01) | 0,01 | (0,01) | 0,00 |
| Attributable to equity holders of the Company | ||||||
|---|---|---|---|---|---|---|
| Minority interest | Total equity | |||||
| Note | Share capital | Other reserves | Retained earnings | |||
| Balance at 1 January 2007 | 377.329 | 191.294 | (5.272) | 20.197 | 583.549 | |
| Loss for the period | - | - | (8.584) | (196) | (8.780) | |
| Valuation of available - for - sale financial assets | - | 2.201 | - | 771 | 2.973 | |
| Currency translation differences | - | 1.084 | - | 107 | 1.191 | |
| Total recognised income and expense | - | 3.285 | (8.584) | 682 | (4.616) | |
| Treasury shares | (3.509) | - | - | - | (3.509) | |
| Expenses on issue of share capital | (12) | - | - | - | (12) | |
| Effect of changes in the group structure | - | 1.432 | (1.432) | 4.257 | 4.257 | |
| Dividends paid for 2006 | - | (13.126) | - | (143) | (13.269) | |
| Transfer | - | (339) | (264) | 604 | - | |
| (3.522) | (12.033) | (1.696) | 4.718 | (12.533) | ||
| Balance at 30 June 2007 | 373.808 | 182.547 | (15.552) | 25.598 | 566.400 | |
| Balance at 1 January 2008 | 374.047 | 186.632 | (49.690) | 29.005 | 539.994 | |
| Loss for the period | - | - | (25.590) | (1.838) | (27.428) | |
| Valuation of available - for - sale financial assets | 6 | - | (1.736) | - | (641) | (2.377) |
| Currency translation differences | - | (34) | - | 33 | (1) | |
| Total recognised income and expense | - | (1.770) | (25.590) | (2.446) | (29.806) | |
| Expenses on issue of share capital | (1) | - | (193) | (36) | (229) | |
| Change in percentage of the minority interest | 19 | - | - | (9) | (1.832) | (1.842) |
| Dividend | - | - | - | (257) | (257) | |
| Transfer | - | 88 | (13) | (74) | - | |
| (1) | 88 | (215) | (2.199) | (2.328) | ||
| Balance at 30 June 2008 | 374.047 | 184.950 | (75.495) | 24.359 | 507.860 |
| Note | Share capital | Other reserves | Retained earnings | Total equity | |
|---|---|---|---|---|---|
| Balance at 1 January 2007 | 377.329 | 159.500 | 35 | 536.864 | |
| Profit for the period | - | - | 1.412 | 1.412 | |
| Valuation of available - for - sale financial assets | - | 56 | - | 56 | |
| Total recognised income and expense | - | 56 | 1.412 | 1.468 | |
| Treasury shares | (3.509) | - | - | (3.509) | |
| Expenses on issue of share capital | (12) | - | - | (12) | |
| Dividends paid for 2006 | - | (13.126) | - | (13.126) | |
| Balance at 30 June 2007 | 373.808 | 146.431 | 1.446 | 521.685 | |
| Balance at 1 January 2008 | 374.047 | 143.281 | (5.848) | 511.480 | |
| Loss for the period | - | - | (3.291) | (3.291) | |
| Valuation of available - for - sale financial assets | 6 | - | 48 | - | 48 |
| Total recognised income and expense | - | 48 | (3.291) | (3.242) | |
| Expenses on issue of share capital | (1) | - | - | (1) | |
| Balance at 30 June 2008 | 374.046 | 143.329 | (9.138) | 508.237 |
| Group | Company | |||||
|---|---|---|---|---|---|---|
| Note | 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | ||
| Cash flows from operating activities | ||||||
| Cash generated from operations | 14 | 26.776 | 14.640 | 1.166 | 696 | |
| Interest paid | (11.853) | (4.299) | (490) | (119) | ||
| Income tax paid | (5.867) | (1.830) | (1.002) | (526) | ||
| Net cash generated from operating activities | 9.056 | 8.511 | (325) | 50 | ||
| Cash flows from investing activities | ||||||
| Purchase of property, plant and equipment (PPE) | (34.106) | (7.629) | (207) | (1.458) | ||
| Purchase of investment property | (6.737) | (331) | (6.486) | - | ||
| Purchase of intangible assets | (11.120) | (8) | (0) | - | ||
| Proceeds from sale of PPE | 518 | 302 | 1 | 9 | ||
| Acquisition of financial assets at fair value through profit or loss | (73) | (56) | - | - | ||
| Acquisition of available - for - sale financial assets Sale of financial assets at fair value through profit or loss |
6 | (6.532) 54 |
(1.732) 169 |
(6.532) - |
(1.732) - |
|
| Sale of available - for - sale financial assets | 1 | 22 | 1 | - | ||
| Acquisition of subsidiary, net of cash acquired | 19 | (401) | - | (170) | - | |
| Proceeds from sale of subsidiaries | - | 29.230 | - | 29.576 | ||
| Proceeds from sale of associates | - | 746 | - | - | ||
| Dividends received | - | - | 1.700 | 600 | ||
| Interest received | 1.080 | 587 | 216 | 174 | ||
| Cash of subsidiary due to change in consolidation method | - | 2.123 | - | - | ||
| Loans granted | 7 | (7.332) | - | (7.332) | - | |
| Net cash from investing activities | (64.649) | 23.423 | (18.809) | 27.169 | ||
| Cash flows from financing activities | ||||||
| Purchase of treasury shares | - | (3.509) | - | (3.509) | ||
| Expenses on issue of share capital | (305) | (12) | (1) | (12) | ||
| Dividends paid to Company's shareholders | (198) | (278) | (198) | (135) | ||
| Dividends paid to minority interests | (257) | - | - | - | ||
| Proceeds from borrowings | 65.117 | 18.965 | - | - | ||
| Repayments of borrowings | (15.392) | (22.101) | - | (845) | ||
| Grants received | 3.287 | - | - | - | ||
| Repayments of finance leases | (586) | (330) | (3) | (6) | ||
| Net cash from financing activities | 51.666 | (7.264) | (201) | (4.507) | ||
| Net increase/(decrease) in cash and cash equivalents | (3.926) | 24.670 | (19.335) | 22.712 | ||
| Cash and cash equivalents at beginning of period | 76.573 | 115.477 | 32.935 | 72.531 | ||
| Cash and cash equivalents at end of period | 72.647 | 140.147 | 13.600 | 95.243 |
INTRACOM Holdings S.A., with the distinctive title "INTRACOM HOLDINGS" ("INTRACOM"), was incorporated in Greece and its shares are traded in the Athens Stock Exchange.
Intracom Group operates, through its subsidiaries and associates, in developing products, providing services and undertaking complex, integrated and advanced technology projects in the telecommunications, defence, public administration, and banking & finance industries and has also activities in the construction sector and the telecommunications sector. The parent company operates as a holding company. The Group operates in Greece, U.S.A, Bulgaria, Romania, as well as in other foreign countries (see note 21).
The Company's registered office is at 19 km Markopoulou Ave., Peania Attikis, Greece. Its website address is www.intracom.com.
These interim condensed financial statements consist of the stand alone financial statements of Intracom Holdings S.A. (the "Company") and the consolidated financial statements of the Company and its subsidiaries (the "Group") for the period 1/1 – 30/6/2008. They have been prepared in accordance with International Accounting Standard 34 "Interim Financial Reporting".
These interim condensed financial statements must be examined together with the annual financial statements for the year 2007, as published on the Group's website www.intracom.com.
The accounting policies used for the preparation and the presentation of the interim condensed financial statements are consistent with those applied for the preparation and presentation of the annual financial statements of the Company and the Group for the financial year ended 31 December 2007.
These financial statements have been prepared under the historical cost convention, as modified by the revaluation of available-for-sale financial assets, financial assets at fair value through profit or loss and derivative financial instruments.
IFRIC 12 outlines an approach to account for contractual (service concession) arrangements arising from entities providing public services. It provides that the operator should not account for the infrastructure as property, plant and equipment, but recognise a financial asset and/or an intangible asset. The Group is in the process of assessing the impact of this standard on its financial statements.
IFRIC 14 provides guidance on how to assess the limit on the amount of surplus in a defined benefit scheme that can be recognised as an asset under IAS 19 Employee Benefits. It also explains how this limit, also referred to as the "asset ceiling test", may be influenced by a minimum funding requirement and aims to standardize current practice. The Group expects that this Interpretation will have no impact on its financial position or performance as the Group does not operate any funded plans.
The benchmark treatment in the existing standard of expensing all borrowing costs to the income statement is eliminated in the case of qualifying assets. All borrowing costs that are directly attributable to the acquisition or construction of a qualifying asset must be capitalised. A qualifying asset is an asset that necessarily takes a substantial period of time to get ready for its intended use or sale. In accordance with the transitional requirements of the Standard, the Group will adopt this as a prospective change. Accordingly, borrowing costs will be capitalised on qualifying assets with a commencement date after the effective date. No changes will be made for borrowing costs incurred to this date that have been expensed.
Amendments to IFRS 2 'Share Based Payment' – Vesting Conditions and Cancellations (effective for annual periods beginning on or after 1 January 2009)
The Group expects that this Interpretation will have no impact on its financial statements.
IFRS 8 'Operating Segments' (effective for annual periods beginning on or after 1 January 2009)
IFRS 8 replaces IAS 14 'Segment Reporting' and adopts a management-based approach to segment reporting. The information reported would be that which management uses internally for evaluating the performance of operating segments and allocating resources to those segments. This information may be different from that reported in the balance sheet and income statement and entities will need to provide explanations and reconciliations of the differences. The Group is in the process of assessing the impact of this standard on its financial statements and will adopt IFRS 8 from 1 January 2009.
Revisions to IFRS 3 'Business Combinations' and IAS 27 'Consolidated and Separate Financial Statements' (effective for annual periods beginning on or after 1 July 2009)
A revised version of IFRS 3 Business Combinations and an amended version of IAS 27 Consolidated and Separate Financial Statements were issued by IASB on January 10, 2008. IFRS 3R introduces a number of changes in the accounting for business combinations which will impact the amount of goodwill recognized, the reported results in the period that an acquisition occurs, and future reported results. Such changes include the expensing of acquisition-related costs and recognizing subsequent changes in fair value of contingent consideration in the profit or loss (rather than by adjusting goodwill). IAS 27R requires that a change in ownership interest of a subsidiary is accounted for as an equity transaction. Therefore such a change will have no impact on goodwill, nor will it give raise to a gain or loss. Furthermore the amended standard changes the accounting for losses incurred by the subsidiary as well as the loss of control of a subsidiary. The changes introduced by IFRS 3 and IAS 27 must be applied prospectively and will affect future acquisitions and transactions with minority interests.
IAS 1 has been revised to enhance the usefulness of information presented in the financial statements and is effective for annual periods beginning on or after 1 January 2009. The key changes are: the requirement that the statement of changes in equity include only transactions with shareholders, the introduction of a new statement of comprehensive income ("comprehensive income") that combines all items of income and expense recognised in profit or loss together with "other comprehensive income", and the requirement to present restatements of financial statements or retrospective application of a new accounting policy as at the beginning of the earliest comparative period. The Group will apply these amendments and make the necessary changes to the presentation of its financial statements in 2009.
The Group does not expect these amendments to impact the financial statements of the Group.
IFRIC 13 'Customer Loyalty Programmes' (effective for annual periods beginning on or after 1 July 2008)
The Group expects that this Interpretation will have no impact on its financial statements as no such schemes currently exist.
IFRIC 15 - Agreements for the construction of real estate (effective for annual periods beginning on or after 1 January 2009)
This interpretation addresses the diversity in accounting for real estate sales. Some entities recognise revenue in accordance with IAS 18 (i.e. when the risks and rewards in the real estate are transferred) and others recognise revenue as the real estate is developed in accordance with IAS 11. The interpretation clarifies which standard should be applied to particular. The Group is in the process of assessing the impact of this interpretation on its financial statements.
IFRIC 16 - Hedges of a net investment in a foreign operation (effective for annual periods beginning on or after 1 October 2008)
This interpretation applies to an entity that hedges the foreign currency risk arising from its net investments in foreign operations and qualifies for hedge accounting in accordance with IAS 39. The interpretation provides guidance on how an entity should determine the amounts to be reclassified from equity to profit or loss for both the hedging instrument and the hedged item. This interpretation is not relevant to the Group as the Group does not apply hedge accounting for any investment in a foreign operation.
On 4 December 2006 the Company agreed to the sale of 51% of HoL (100% subsidiary), while on 6 July 2007 the Company announced the termination of this sale agreement. For the period following the signing of the sales agreement and up to its termination, HoL was classified in the consolidated financial statements as held for sale. As a consequence, the results of HoL group in the interim financial statements of the period 1/1-30/6/2007 were shown under discontinued operations. In the current period, as well as in the comparative period of 1/1-30/6/2007, the results from the operations of the subsidiary are shown under continuing operations. As a result, the notes concerning the income statement of the previous period differ from those included in the published interim financial statements of the first semester of 2007, as the amounts have been reclassified according to the requirements of IFRS 5 'Non-current assets held for sale and discontinued operations'.
Differences between amounts presented in the financial statements and corresponding amounts in the notes result from rounding differences.
The segment results from continuing operations for the period 1/1-30/6/2008 were as follows:
| Telecommunications systems |
Technology solutions for government and banking sector |
Defence systems |
Construction | Telecom operations |
Unallocated | Total | |
|---|---|---|---|---|---|---|---|
| Sales | 14.220 | 67.820 | 34.006 | 67.053 | 44.419 | 3.445 | 230.962 |
| Operating profit/(loss) Finance costs - net |
(278) | 2.033 | 2.247 | 4.320 | (13.600) | (5.284) | (10.562) (14.480) |
| Share of profit/ (loss) of associates |
(71) | - | - | 79 | - | 44 | 52 |
| Loss before income tax | (24.990) |
The segment results from continuing operations for the period 1/1-30/6/2007 were as follows:
| Telecommunications systems |
Technology solutions for government and banking sector |
Defence systems |
Construction | Telecom operations |
Unallocated | Total | |
|---|---|---|---|---|---|---|---|
| Sales | 15.195 | 60.302 | 43.939 | 61.196 | 17.246 | 2.219 | 200.097 |
| Operating profit/(loss) Finance costs - net |
(904) | 25 | 3.077 | 2.078 | (8.814) | (1.714) | (6.252) (1.284) |
| Share of profit/ (loss) of associates |
291 | - | - | (31) | - | (18) | 241 |
| Loss before income tax | (7.295) |
The segment of telecom operations includes the operations of the Hellas on Line group, the assets of which had been classified in the interim financial statements of the period 1/1-30/6/2007 as held for sale (see note 3). Consequently, the results for that period do not include depreciation and amortisation expense of around €2.928 relating to the Hellas on Line Group. In addition, the segment of telecom operations for the period 1/1-30/6/2008 includes the operations of the subsidiary company Attica Telecoms S.A., which was acquired in April 2007. Total sales of the subsidiary company for the current period (after intercompany eliminations) was €8.055.
| Property, plant and equipment |
Intangible assets |
Investment property |
Total | |
|---|---|---|---|---|
| Net book amount at 1 January 2007 | 144.097 | 13.264 | 63.170 | 220.531 |
| Additions | 9.286 | 331 | 8 | 9.625 |
| Acquisition of subsidiaries/ Change in method of conslolidation |
94 | 1.219 | - | 1.313 |
| Disposals | (306) | - | - | (306) |
| Depreciation charge | (3.997) | (2.913) | (265) | (7.175) |
| Transfers | 9.872 | - | (9.872) | - |
| Other movements | 176 | 30 | (66) | 140 |
| Net book amount at 30 June 2007 | 159.223 | 11.930 | 52.974 | 224.127 |
| Property, plant and equipment |
Intangible assets |
Investment property |
Total | |
|---|---|---|---|---|
| Net book amount at 1 January 2008 | 277.276 | 36.034 | 50.049 | 363.359 |
| Additions | 40.513 | 11.120 | 6.737 | 58.370 |
| Acquisition of subsidiaries | - | - | 418 | 418 |
| Disposals | (541) | - | - | (541) |
| Depreciation charge | (10.703) | (5.835) | (287) | (16.825) |
| Transfers | 1.359 | - | (1.359) | - |
| Other movements | 5 | 152 | (156) | 1 |
| Net book amount at 30 June 2008 | 307.908 | 41.471 | 55.403 | 404.783 |
| Property, plant and equipment |
Intangible assets |
Investment property |
Total | |
|---|---|---|---|---|
| Net book amount at 1 January 2007 | 55.272 | 5.253 | 46.603 | 107.129 |
| Additions | 1.458 | - | - | 1.458 |
| Disposals | (2) | - | - | (2) |
| Depreciation charge | (724) | (813) | (319) | (1.856) |
| Transfers | (5.180) | - | 5.180 | - |
| Net book amount at 30 June 2007 | 50.825 | 4.441 | 51.464 | 106.729 |
| Property, plant and equipment |
Intangible assets |
Investment property |
Total | |
|---|---|---|---|---|
| Net book amount at 1 January 2008 | 39.265 | 3.654 | 55.244 | 98.163 |
| Additions | 207 | 6.486 | 6.693 | |
| Disposals | (1) | - | - | (1) |
| Depreciation charge | (684) | (782) | (427) | (1.892) |
| Transfers | 2.742 | - | (2.742) | - |
| Net book amount at 30 June 2008 | 41.529 | 2.872 | 58.562 | 102.963 |
| Group | Company | |||
|---|---|---|---|---|
| 30/6/2008 | 31/12/2007 | 30/6/2008 | 31/12/2007 | |
| Balance at the beginning of the period | 24.525 | 12.010 | 16.769 | 9.030 |
| Additions | 6.532 | 1.639 | 6.532 | 1.600 |
| Change in method of consolidation | - | 110 | - | - |
| Disposals | - | (15) | - | - |
| Fair value gains / (losses) | (2.377) | 1.782 | 48 | (3.093) |
| Impairment | - | (107) | - | (107) |
| Transfer from associates | - | 9.106 | - | 9.340 |
| Balance at the end of the period | 28.679 | 24.525 | 23.348 | 16.769 |
The Company participated in the issue of a subordinated bond loan of a total amount of €55.000 by Moreas SA, in which Intracom Holdings holds an interest of 13,33%. The Company participated in the issue of the bond loan up to its percentage shareholding in Moreas SA (13,33%), paying an amount of €7.332. The loan carries a floating interest rate (6m Euribor plus 4% margin). The interest for the period up to 30.06.2008 amounted to € 211.
| Number of shares |
Share capital Share premium | Treasury shares |
Total | ||
|---|---|---|---|---|---|
| Balance at 1 January 2007 | 132.122.415 | 187.442 | 194.102 | (4.215) | 377.329 |
| Employee share option scheme | |||||
| Proceeds from shares issued | 88.581 | 125 | 116 | - | 241 |
| Expenses on issue of share capital | - | - | (14) | - | (14) |
| 132.210.996 | 187.567 | 194.204 | (4.215) | 377.556 | |
| Treasury shares | (865.815) | - | - | (3.509) | (3.509) |
| Balance at 31 December 2007 | 131.345.181 | 187.567 | 194.204 | (7.724) | 374.047 |
| Balance at 1 January 2008 | 131.345.181 | 187.567 | 194.204 | (7.724) | 374.047 |
| Expenses on issue of share capital | - | - | (1) | - | (1) |
| Balance at 30 June 2008 | 131.345.181 | 187.567 | 194.204 | (7.724) | 374.046 |
On 30 June 2008 the Company's share capital comprises 133.026.017 shares with a nominal value of €1,41 each. The Company also holds 1.680.836 treasury shares that have been acquired in previous years. The total amount paid to acquire the shares amounted to €7.724, and has been deducted from shareholders' equity.
| Group | Company | |||
|---|---|---|---|---|
| 30/6/2008 | 31/12/2007 | 30/6/2008 | 31/12/2007 | |
| Bank loans | 228.283 | 174.971 | 12.774 | 12.774 |
| Finance lease liabilities | 10.113 | 7.473 | - | 3 |
| Bond loans | 58.503 | 62.090 | - | - |
| Total borrowings | 296.899 | 244.533 | 12.774 | 12.777 |
| Non-current borrowings | 62.187 | 63.935 | - | - |
| Current borrowings | 234.712 | 180.598 | 12.774 | 12.777 |
| 296.899 | 244.533 | 12.774 | 12.777 |
Loans received during the current period for the Group relate to short term bank loans.
The increase in trade and other payables during the current period for the Group is attributable to the increase in customers' advances in the construction segment.
| Group | Company | |||
|---|---|---|---|---|
| 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | |
| Finance expenses | ||||
| - Bank borrowings | (6.500) | (4.270) | (489) | (113) |
| - Bond loans | (1.661) | - | - | - |
| - Finance leases | (198) | (112) | - | (0) |
| - Letters of credit and related costs | (1.396) | (1.352) | (1) | (6) |
| - Interest from advances | (5.459) | - | - | - |
| Net foreign exchange losses | (558) | - | - | - |
| (15.771) | (5.734) | (490) | (119) | |
| Finance income | ||||
| Interest income | 777 | 2.014 | 428 | 1.587 |
| Net foreign exchange gains | - | 774 | - | - |
| Net gains from derivative financial instruments | - | 1.662 | - | 1.287 |
| Other | 515 | - | 29 | - |
| 1.292 | 4.449 | 458 | 2.874 | |
| Finance (expenses) / income - net | (14.480) | (1.284) | (32) | 2.755 |
The net gains from derivatives in the first semester of 2007 relate to interest rate swaps of €100.000 nominal value. The Company had closed these positions during the first semester of 2007.
The interest from advances for the Group relates to interest-bearing advances for construction contracts with the Greek State.
The remaining increase in finance expenses during the current period is attributable to the increase in borrowings (see note 9).
| Group | Company | |||
|---|---|---|---|---|
| 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | |
| Current tax | 3.075 | 1.957 | - | 9 |
| Deffered tax | (637) | (1.242) | 200 | 584 |
| Total | 2.438 | 715 | 200 | 593 |
The increase in income tax expense during the current period is mainly attributable to income tax provision for the profits of the subsidiary Attica Telecommunications SA.
Basic earnings per share is calculated by dividing the profit / (loss) attributable to equity holders of the Company by the weighted average number of ordinary shares in issue during the period, excluding ordinary shares purchased by the Company and held as treasury shares.
| Group | Company | |||
|---|---|---|---|---|
| 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | |
| (Loss) / profit attributable to equity holders of the Company | (25.590) | (8.584) | (3.291) | 1.412 |
| Weighted average number of ordinary shares in issue (thousands) | 131.345 | 131.805 | 131.345 | 131.805 |
| Basic earnings/ (losses) per share (€ per share) | (0,19) | (0,07) | (0,03) | 0,01 |
| - From continuing operations | (0,19) | (0,06) | (0,03) | 0,02 |
| - From discontinued operatons | 0,00 | (0,01) | 0,00 | (0,01) |
Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding under the assumption of the conversion of all dilutive potential ordinary shares, such as stock options. For the stock options a calculation is carried out to determine the number of shares that could have been acquired at fair value (determined as the average annual market share price of the Company's shares) based on the monetary value of the subscription rights attached to outstanding share options. The number of shares calculated as described above, is compared to the number of shares that would have been issued assuming that the stock options would be exercised.
| Group | Company | |||
|---|---|---|---|---|
| 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | |
| (Loss) / profit attributable to equity holders of the Company | (25.590) | (8.584) | (3.291) | 1.412 |
| Weighted average number of ordinary shares in issue (thousands) Adjustment for |
131.345 | 131.805 | 131.345 | 131.805 |
| Share options (thousands) | - | 125 | - | 125 |
| Weighted average number of ordinary shares for diluted earnings per share (thousands) |
131.345 | 131.929 | 131.345 | 131.929 |
| Diluted earnings per share (€ per share) | (0,19) | (0,07) | (0,03) | 0,01 |
| - From continuing operations | (0,19) | (0,06) | (0,03) | 0,02 |
| - From discontinued operatons | 0,00 | (0,01) | 0,00 | (0,01) |
| Group | Company | ||||
|---|---|---|---|---|---|
| 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | ||
| (Loss) / profit for the period | (27.428) | (8.780) | (3.291) | 1.412 | |
| Adjustments for: | |||||
| Tax | 2.438 | 715 | 200 | 593 | |
| Depreciation of PPE | 10.703 | 3.997 | 684 | 724 | |
| Amortisation of intangible assets | 5.835 | 2.913 | 782 | 813 | |
| Depreciation of investment property Loss / (profit) on sale of PPE |
287 | 265 | 427 | 319 | |
| Fair value losses/ (gains) of financial assets at fair value through profit or loss | 23 394 |
4 (25) |
(0) - |
(7) - |
|
| Losses from sale of financial assets at fair value through profit or loss | 32 | - | - | - | |
| Gains from sale of available-for-sale financial assets | - | (9) | - | (2) | |
| Loss / (gains) on disposal of subsidiaries | (1.819) | 770 | - | 770 | |
| Gains on disposal of associates | - | (303) | - | - | |
| Interest income | (1.292) | (587) | (428) | (174) | |
| Interest expense | 15.771 | 4.299 | 490 | 119 | |
| Dividend income | - | - | (2.236) | (1.700) | |
| Depreciation of grants received | (295) | (425) | - | - | |
| Share of profit from associates | (52) | (241) | - | - | |
| Movements in subsidiary held for sale and change in method of consolidation | - | 10.236 | - | - | |
| Exchange loss / (gain) | (158) | 504 | - | - | |
| 4.439 | 13.332 | (3.374) | 2.867 | ||
| Changes in working capital | |||||
| Inventories | 587 | (312) | - | - | |
| Trade and other receivables | 1.471 | (11.058) | 8.848 | (4.891) | |
| Trade and other payables | 17.768 | 19.329 | (4.330) | 7.132 | |
| Provisions | 2.019 | (2.619) | - | - | |
| Retirement benefit obligations | 492 | 443 | 22 | 63 | |
| Derivative financial instruments | - | (4.475) | - | (4.475) | |
| 22.337 | 1.308 | 4.540 | (2.171) | ||
| Cash generated from operations | 26.776 | 14.640 | 1.166 | 696 |
On 30 June 2006, the Company disposed of 51% holding in its subsidiary company Intracom S.A. Telecom Solutions ("Intracom Telecom Group") to Concern Sitronics, subsidiary of Sistrema, for €120 mil., out of which €85 mil. and €29,2 mil. were received during 2006 and 2007 respectively.
The loss from the disposal was recorded in the income statement of the period 1/4 – 30/6/2006. During the second quarter of 2007, the sales price was finalized and the Group and the Company recorded an additional loss of €770.
The Group and the Company have contingent liabilities in respect of banks, other guarantees and other matters arising in the ordinary course of business as follows:
| Group | Company | |||
|---|---|---|---|---|
| 30/6/2008 | 31/12/2007 | 30/6/2008 | 31/12/2007 | |
| Guarrantees for advance payments | 84.641 | 92.771 | 68.683 | 65.159 |
| Guarrantees for good performance | 129.070 | 122.250 | 77.871 | 69.335 |
| Guarrantees for participation in contests | 8.442 | 15.872 | 8.442 | 10.483 |
| Other | 4.606 | 5.183 | - | - |
| 226.758 | 236.076 | 154.996 | 144.976 |
The Company has given guarantees to banks for subsidiaries' loans amounting to €318.397 and for finance lease contracts amounting to €7.035.
In addition, the Company has guaranteed the contractual liabilities of an associate company.
There is an outstanding legal case against a subsidiary company from the Ministry of Merchant Marine (MMM) concerning violations during the execution of a project completed and delivered to the MMM in a prior period. The penalties and rebates that were initially claimed amounted to €29 mil., amount which has been reduced to €9 mil., following a settlement. Moreover, an amount of € 5,8m was rendered payable, out of which, under a court decision, the payment of € 2,9 mil. was postponed and the remaining payment of € 2,9 mil. (plus surcharges) was arranged to be settled in 48 monthly instalments. In the case that the court decides in favour of the Company, the amount already paid will be returned. The Company's management assesses that this amount may be further reduced. The lawyers of the Company in their letter set out that the information on the basis of which the penalties were imposed show serious inadequacies and that the final outcome will be favorable to the Company.
Specific major shareholders of Teledome S.A. took legal action against Intracom Holdings, a subsidiary company and key management personnel, requesting among others, to abolish the annulment of the earlier decision for the merger of Hellas on Line, Unibrain and Teledome. Through this lawsuit, an amount of approximately €141 mil. is claimed from the parent company and the subsidiary, for the loss and the moral damage that the plaintiffs allege to have suffer. The Group's management and its lawyers assess that the possibility of any material liabilities arising for the Group in relation to this case is very low.
The Company has not been audited by the tax authorities for the year 2007 and consequently its tax liabilities for this year have not been rendered final. Due to the existence of tax losses the Company does not expect that additional taxes will arise.
Accordingly, there are unaudited tax years for subsidiary companies of the Group and consequently their tax liabilities have not been rendered final. The unaudited tax years for the group companies are presented in note 21.
It is not anticipated that any material liabilities will arise from the contingent liabilities.
As at the balance sheet date there were capital commitments for PPE of €22.390 for the Group and nil for the Company (31/12/2007: €31.562 for the Group and nil for the Company).
The following transactions are carried out with related parties:
| Group | Company | ||||
|---|---|---|---|---|---|
| 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | 1/1 - 30/6/2008 | 1/1 - 30/6/2007 | ||
| Sales of goods / services: | |||||
| To subsidiaries | - | - | 2.378 | 5.431 | |
| To associates | 4.431 | 3.672 | 276 | 403 | |
| To other related parties | 782 | 128 | - | - | |
| 5.213 | 3.800 | 2.654 | 5.834 | ||
| Purchases of goods / services: | |||||
| From subsidiaries | - | - | 248 | 118 | |
| From associates | 4.555 | 5.081 | - | 13 | |
| From other related parties | 498 | 144 | - | 144 | |
| 5.053 | 5.225 | 248 | 275 | ||
| Rental income: | |||||
| From subsidiaries | - | - | 767 | 148 | |
| From associates | 337 | 340 | 259 | 252 | |
| From other related parties | 208 | 94 | 194 | 77 | |
| 545 | 433 | 1.220 | 478 | ||
| Purchases of fixed assets: | |||||
| From subsidiaries | - | - | 9 | 1.407 | |
| From associates | 10.915 | 6 | - | - | |
| 10.915 | 6 | 9 | 1.407 |
Services from and to related parties, as well as sales and purchases of goods take place on the basis of the price lists in force with non-related parties. Other related parties are mainly associates and companies in which the major shareholder of the Company holds an interest share.
Period/Year-end balances arising from transactions with related parties are as follows:
| Group | Company | |||
|---|---|---|---|---|
| 30/6/2008 | 31/12/2007 | 30/6/2008 | 31/12/2007 | |
| Receivables from related parties: | ||||
| From subsidiaries | - | - | 18.288 | 18.214 |
| From associates | 20.651 | 25.910 | 8.667 | 13.742 |
| From other related parties | 12.480 | 15.987 | 1.335 | 1.383 |
| 33.131 | 41.897 | 28.290 | 33.339 | |
| Payables to related parties | ||||
| To subsidiaries | - | - | 2.051 | 2.182 |
| To associates | 42.746 | 39.224 | 9.390 | 13.051 |
| To other related parties | 651 | 1.847 | 101 | 101 |
| 43.397 | 41.070 | 11.542 | 15.334 |
For the six months to 30 June 2008, a total of €723 was paid by the Company as key management compensation. (1/1-30/6/2007: €766).
On 21 April 2008, the General Meetings of shareholders approved the merger of Hellas on Line and Unibrain by absorption of the former by the latter. The merger was approved by the appropriate governmental authorities on 7 May 2008.
Following the approval of the merger, the absorbing company Unibrain was renamed "Hellas on Line". Prior to the merger the Group held a 92,22% interest in Hellas on Line and a 28,48% interest in Unibrain. The Group consolidated both companies under the full consolidation method.
After the merger, and based on the share exchange agreement, Intracom Holdings holds a 84,26% interest in the current Hellas on Line. Due to the change in the minority interests, the Group recorded a gain of €1.819, which is included in the income statement of the current period under "Other gains / (losses) – net", with a corresponding decrease in the minority interests in equity.
On 23 April 2007, the subsidiary company HoL acquired 100% of the share capital of Attica Telecommunications S.A. for €47.030 in cash (including transaction costs of €730).
The carrying amounts of the assets and liabilities of Attica Telecommunicatons S.A. at the acquisition date, as well as their fair values, as determined upon the completion of the purchase price allocation process, are as follows:
| Assets | Carrying Amounts | Fair Values |
|---|---|---|
| Property, plant and equipment | 30.291 | 33.397 |
| Intangible assets | 142 | 12.232 |
| Deffered income tax assets/ (liabilities) | 258 | (3.541) |
| Trade and other receivables | 10.252 | 10.252 |
| Cash and cash equivalents | 1.010 | 1.010 |
| Other assets | 40 | 40 |
| 41.994 | 53.391 | |
| Liabilities | ||
| Borrowings | 11.000 | 11.000 |
| Trade and other payables | 13.380 | 13.380 |
| Provisions for other liabilities and charges | 88 | 88 |
| 24.468 | 24.468 | |
| Equity | 17.526 | 28.923 |
| Purchase price | 47.030 | |
| Goodwill | 18.107 | |
The fair values include the intangible assets recognised at acquisition, namely the customer relationships of €12.090, the fair value of the telecommunications network, as well as the corresponding deferred tax on these assets of €3.799.
In the annual financial statements at 31 December 2007, the fair values were determined provisionally and the resulting goodwill amounted to €21.069. The decrease in goodwill by €2.962 upon the completion of the purchase price allocation process is due to the valuation of customer relationships at €12.090 compared to €8.140 that was determined during the provisional allocation and the corresponding deferred tax.
On 20 June 2008, the subsidiary company Intracom Construct Srl (party of Intrakat sub-group) with registered office in Romania, acquired 100% of the share capital of Oikos Properties Srl. The net cash outflow from the acquisition of the subsidiary amounted to €401. No goodwill arose from the acquisition.
No significant events occurred after the balance sheet date.
Information about the subsidiaries and associates, as well as the joint ventures of the Group as at 30 June 2008 is presented below.
| Name | Country of incorporation |
Direct % interest held |
Consolidation Method |
Unaudited Tax Years |
|---|---|---|---|---|
| * Intracom S.A Defence Electronic Systems | Greece | 100% | Full | 2007 |
| 81% | ||||
| * HELLAS ON LINE | Greece | (see note:1) | Full | - |
| - Attica Telecommunications SA** | Greece | 100% | Full | - |
| - Unibrain Inc | USA | 100% | Full | From establishment -2007 |
| * Intracom Holdings International Ltd | Cyprus | 100% | Full | From establishment -2007 |
| - Intracom Technologies Ltd | Cyprus | 100% | Full | From establishment -2007 |
| - Fornax RT | Hungary | 67% | Full | 2003, 2006-2007 |
| - Fornax Integrator | Hungary | 100% | Full | 2001-2007 |
| - Fornax Informatika Doo Croatia | Croatia | 100% | Full | 2005-2006 |
| - Fornax Slovakia | Slovane | 100% | Full | 2005-2007 |
| - Intracom Operations Ltd | Cyprus | 100% | Full | From establishment -2007 |
| - Intracom Group USA | USA | 100% | Full | From establishment -2007 |
| * Intracom IT Services | Greece | 100% | Full | From establishment -2007 |
| - Global Net Solutions Ltd | Bulgary | 100% | Full | From establishment -2007 |
| - Dialogos SA | Greece | 39% | Full | 2004-2007 |
| -Data Bank SA | Greece | 90% | Full | From establishment -2007 |
| - Intracom Jordan Ltd | Jordan | 80% | Full | 2007 |
| - Intracom IT Services Denmark AS** | Denmark | 100% | Full | Established in 2007 |
| - Intracom Exports Ltd | Cyprus | 100% | Full | From establishment -2007 |
| - Intracom Cyprus Ltd | Cyprus | 100% | Full | From establishment -2007 |
| - Intrasoft International SA | Luxemburg | 97% | Full | 2007 |
| - PEBE SA | Belgium | 100% | Full | From establishment -2007 |
| - Intrasoft SA | Greece | 99% | Full | 2006-2007 |
| - Intrasoft International Belgium | Belgium | 100% | Full | 2004-2006 |
| - Switchlink NV | Belgium | 65% | Full | From establishment -2007 |
Note. 1: The total shareholding in Hellas on Line is 84,26% through the participation of Intracom IT Services.
| Name | Country of incorporation |
Direct % interest held |
Consolidation Method |
Unaudited Tax Years |
|---|---|---|---|---|
| * Intrakat SA | Greece | 74% | Full | 2006-2007 |
| - Inmaint SA | Greece | 62% | Full | 2005-2007 |
| - ΚEPA Attica SA | Greece | 51% | Full | 2005-2007 |
| - Intracom Construct SA | Romania | 94% | Full | 2006-2007 |
| - Eurokat SA | Greece | 82% | Full | 2006-2007 |
| - Intrakat International Ltd** | Cyprus | 100% | Full | - |
| -Oikos Properties SRL.** | Romania | 95% | Full | 2007 |
| - Intradevelopment SA | Greece | 100% | Full | 2004-2007 |
| -SC Plurin Telecommunications SRL** | Romania | 50% | Equity | - |
| J./V. Mohlos - Intrakat (Tennis.) | Greece | 50% | Equity | 2006-2007 |
| J./V. Mohlos - Intrakat (Swimm.) | Greece | 50% | Equity | 2003-2007 |
| J./V. Panthessalikon Stadium | Greece | 15% | Equity | 2003-2007 |
| J./V. Elter-Intrakat (EPA Gas) | Greece | 45% | Equity | 2003-2007 |
| J./V. Intrakat - Gatzoulas | Greece | 50% | Equity | 2004-2007 |
| J./V. Elter-Intrakat-Εnergy | Greece | 40% | Equity | 2005-2007 |
| J./V. "Αth.Techniki-Prisma Domi"-Ιntrakat | Greece | 50% | Equity | 2005-2007 |
| J./V. Intrakat-Ergaz-ALGAS | Greece | 33% | Equity | 2005-2007 |
| J./V. Intrakat - Elter (Maintenance N.Section) | Greece | 50% | Proportional | |
| Greece | 50% | 2006-2007 | ||
| J./V. Intrakat - ΑΤΤΙΚΑΤ (Εgnatia Οdos) | Greece | 50% | Proportional | 2006-2007 |
| J./V. Intrakat - Elter (Alex/polis pipeline) | Proportional | 2006-2007 | ||
| J./V. Intrakat - Elter (Xiria) | Greece | 50% | Proportional | 2006-2007 |
| J./V. Intrakat - Elter (Road diversion- Arta) J./V. Intrakat - Elter (Natural gas installation project Schools) |
Greece Greece |
30% 30% |
Proportional Proportional |
2006-2007 2006-2007 |
| J./V. Intrakat - Elter ( Natural Gas Installation Project Attica Northeast & South ) |
Greece | 49% | Proportional | 2006-2007 |
| J./V. Intrakat - Intracom Telecom (DEPA Network) | Greece | 70% | Proportional | 2007 |
| J./V. Intrakat - Elter (Broadband networks) | Greece | 50% | Proportional | 2007 |
| J./V. Intrakat - Elter (Natural Gas installation project - Schools EPA 3) |
Greece | 50% | Proportional | 2007 |
| J./V. Intrakat - Elter (Natural Gas pipelines 2007 | ||||
| Northeastern Attica Region-EPA 4) | Greece | 50% | Proportional | 2007 |
| J./V.Intrakat- Elter(Gas Distrib.Network Expansion) | Greece | 50% | Proportional | 2007 |
| J./V. ΑΚΤOR ΑΤΕ - LOBBE TZILALIS - EUROKAT ATE (Ily Administration Κ.Ε.L.) |
Greece | 33% | Proportional | 2007 |
| J./V. ΑΚΤOR ΑΤΕ - Pantechniki SA - Intrakat (J./V. Μoreas)** |
Greece | 13% | Proportional | - |
| J./V. Intrakat - Elter (ΕPA 5) - Natural Gas Installation Central Region** |
Greece | 50% | Proportional | 2007 |
| J./V. Intrakat - Elter (EPA 6) - Natural Gas Installation South Region ** |
Greece | 50% | Proportional | 2007 |
| J./V. Intrakat - Elter ( Hospital of Aikaterini)** | Greece | 50% | Proportional | - |
| J./V. Intrakat - Elter (Hospital of Corfu)** | Greece | 50% | Proportional | - |
| J./V. Intrakat Elter (EPA 7) - Natural Gas Distribut.Network Attica** |
Greece | 49% | Proportional | 2007 |
| J./V. Ιntrakat Elter -Natural Gas Suppl.Network Lamia Thiva-Chalkida** |
Greece | 50% | Proportional | 2007 |
| J./V. Eurokat-ΕΤΒO- Central Library Building Construction(Contractor) ** |
Greece | 70% | Proportional | - |
* Direct holding
| Name | Country of incorporation |
Direct % interest held |
Consolidation Method |
Unaudited Tax Years |
|---|---|---|---|---|
| * Moldovan Lottery | Moldova | 33% | Equity | 2007 |
| * Intracom Telecom Solutions SA | Greece | 49% | Equity | 2003-2007 |
| -Intracom Bulgaria S.A. | Bulgary | 100% | Full | 1998-2007 |
| -Intracom Svyaz Ltd. | Russia | 100% | Full | From establishment -2007 |
| -Intracom Doo Skopje | FYROM | 100% | Full | 2006-2007 |
| -Intralban Sha | Albania | 95% | Full | 2005-2007 |
| -Intrarom S.A. | Romane | 67% | Full | 2004-2007 |
| -Intracom Telecom Holdings International Ltd | Cyprus | 100% | Full | From establishment -2007 |
| - Intracom Middle East L.L.C. | Un.Ar.Emirates | 100% | Full | Not applicable |
| - Connklin Corporation | USA | 100% | Full | 2001-2007 |
| - Intracom Telecom solutions S.R.L. | Moldove | 100% | Full | From establishment -2007 |
| - Intracom doo Belgrade | Serbia | 100% | Full | From establishment -2007 |
| - Intracom doo Armenia | Armenia | 100% | Full | 2007 |
| - Intracom Telecom Technologies Ltd. | Cyprus | 100% | Full | From establishment -2007 |
| - Intracom Telecom Operations Ltd. | Cyprus | 100% | Full | From establishment -2007 |
| - Intracom Telecom Solutions Saudi Arabia** | Sad.Arabia | 95% | Full | Established in 2007 |
(**) These companies have been included in the Group for the first time in the current period ending 30 June 2008. Attica Telecomunications and Oikos Properties Srl were acquired by the Group, while the remaining companies are newly formed companies.
Intrakat Romania SRL, which merged with Intracom Construct S.A, was included in the consolidated financial statements for the period 1/1-30/6/2007, but not in the current period's financial statements.
Except for the above, there are no further changes in the consolidation method for the companies included in the group financial statements.
Intracom Holdings is committed to financially support its subsidiary Hellas on Line to continue as a going concern, as guarantor for its borrowings and through the provision of further finance that may be necessary in the future, until such time as the subsidiary successfully completes the contemplated domestic offering and it is able to service its liabilities as they fall due within the ordinary course of business for the foreseeable future. Hellas on Line is currently seeking to raise additional equity finance for an amount of up to € 150 mil. through a domestic offering of ordinary shares whereby the existing shareholders elect not to participate.
GROUP 30 June 2008 31 Dec 2007 30 June 2008 31 Dec 2007 1 Jan - 30 Jun 2008 ASSETS Total Continuing operations Discontinued operations Total Property plant and equipment 307.908 277.276 41.529 39.265 Sales 230.963 200.097 - 200.097 Investment property 55.403 50.049 58.562 55.244 Gross profit (loss) 36.156 28.576 - 28.576 Intangible assets 98.556 93.119 2.872 3.654 Profit/(loss) before tax, financing and 0 Other Non-current assets 155.439 143.616 378.306 369.164 investing results -10.562 -6.252 -770 -7.022 Inventories 48.401 48.987 - - Profit/(loss) before income tax -24.990 -7.295 -770 -8.065 Trade Receivables 354.995 357.871 26.605 28.828 Less income tax expense 2.438 715 - 715 Other current assets 88.748 91.666 32.333 52.762 Profit/(Loss) after Tax -27.428 -8.010 -770 -8.780 Attributable to: TOTAL ASSETS 1.109.450 1.062.584 540.207 548.917 Equity holders of the Company -25.590 -7.814 -770 -8.584 Minority interest -1.838 -196 - -196 EQUITY AND LIABILITIES Share capital 374.047 374.047 374.047 374.047 Earnings After Tax per share - basic (in €) -0,1950 -0,0593 -0,0058 -0,0651 Other Equity items of the company's Shareholders 109.453 136.942 134.191 137.433 Profit/(loss) before income tax, financing, investing results Shareholders Equity (a) 483.500 510.989 508.238 511.480 and total depreciation 6.263 923 -770 153 Minority interest (b) 24.359 29.005 - - Total Equity (c) = (a) + (b) 507.859 539.994 508.238 511.480 1 Apr - 30 Jun 2008 Long-term bank borrowings 62.187 63.935 - - Total Continuing operations Discontinued operations Total Provisions/Other long-term liabilities 54.630 20.887 1.106 885 Sales 118.313 103.520 - 103.520 Short-term bank borrowings 234.712 180.598 12.774 12.777 Gross profit (loss) 15.915 9.907 - 9.907 Other short-term liabilities 250.062 257.170 18.089 23.775 Profit/(loss) before tax, financing and 0 investing results -8.239 -4.853 -770 -5.623 Total Liabilities (d) 601.591 522.590 31.969 37.437 Profit/(loss) before income tax -16.690 -6.037 -770 -6.807 TOTAL EQUITY AND LIABILITIES (c)+(d) 1.109.450 1.062.584 540.207 548.917 Less income tax expense 417 1.142 - 1.142 Profit/(Loss) after Tax -17.107 -7.179 -770 -7.949 Attributable to: Equity holders of the Company -15.643 -6.824 -770 -7.594 Minority interest -1.464 -355 - -355 30 June 2008 31 Dec 2007 30 June 2008 31 Dec 2007 Earnings After Tax per share - basic (in €) -0,1192 -0,0518 -0,0058 -0,0576 Balance at the beginning of period (1/1/2008 and 1/1/2007 respectively) 539.994 583.549 511.480 536.864 Profit/(loss) before income tax, financing, investing results -27.428 -8.780 -3.290 1.412 and total depreciation 873 -1.141 -770 -1.911 -230 -12 - -12 -257 -13.269 - -13.126 -4.219 8.420 48 56 -3.509 - - -3.509 1 Jan - 30 Jun 2008 Balance at the end of period (30/06/2008 and 30/06/2007 respectively) 507.860 566.399 508.238 521.685 Σύνολο Continuing operations Discontinued operations Total Sales 2.878 6.998 - 6.998 Gross profit (loss) 235 381 - 381 Profit/(loss) before tax, financing and investing results -3.058 21 -770 -749 Profit/(loss) before income tax -3.091 2.775 -770 2.005 1. Interim Financial Satements have been prepared based on the Accounting Principles as described in the annual audited Financial Statements of 31/12/2007. Less income tax expense 200 593 0 593 2. There are no pledges on the Company's or Group's assets Profit/(Loss) after Tax -3.291 2.182 -770 1.412 3. Number of employees at the end of current period: Company 129 persons (H1 2007, 147 persons), Group 6.047 (H1 2007, 5.648 persons). Earnings After Tax per share - basic (in €) -0,0251 0,0166 -0,0059 0,0107 4. There are no legal disputes or cases on arbitration which may materially affect the financial position of the Company or the Group. Profit/(loss) before income tax, financing, investing results Other Provisions on 30.6.2008 sum up to € 693 thous. for the company and € 13.939 thous. for the Group. and total depreciation -1.166 1.876 -770 1.106 There are no material provisions for unaudited fiascal periods, as well as for legal disputes or cases on arbitration, neither for the Company nor for the Group. 5. Sales and purchases amounts, cumulatively from the beginning of the fiscal year, and the balances of receivables and payables at the end of the current period deriving, for the Company and the Group, by related party transactions, under the light of IAS 24 provisions are as follows : 1 Apr - 30 Jun 2008 Σύνολο Continuing operations Discontinued operations Total Group Company Sales 1.177 3.521 - 3.521 a) Income 5.758 3.874 Gross profit (loss) 94 136 - 136 b) Expenses 15.968 257 Profit/(loss) before tax, financing and 0 c) Receivables 33.131 28.290 investing results -1.284 500 -770 -270 d) Payables 43.397 11.542 Profit/(loss) before income tax -1.100 1.515 -770 745 e)Transactios and remuneration of Directors and key management. 723 723 Less income tax expense 71 358 0 358 f) Receivables from directors and key management 0 0 Profit/(Loss) after Tax -1.171 1.157 -770 387 g) Payables to directors and key management 130 130 6. The Company reclassified the Income Statement figures for the relevant period of the previous financial year, for comparison resons, Earnings After Tax per share - basic (in €) -0,0089 0,0088 -0,0059 0,0029 due to the recharacterisation of the discontinued operations as continuing (Note 3 of Financial Statements). Profit/(loss) before income tax, financing, investing results With reference to the allready published financial statements revenue have been modified from € 182.851 thou.to € 200.097 thou. and total depreciation -325 1.425 -770 655 Profits after tax and minority interest, as well as Shareholder's equity, remain as they were. 7. Note 21 of the Interim Financial Statements comprises analytical description of the companies and the Joint Ventures (name, country of domiciliation and percentage of the parent company's participation in the share capital) as well as the consolidation method applied as per 30/6/2008. Furthermore, in Note 21 changes in the consolidations' structure are mentionned. 8. The Company's tax returns have been audited by the tax authorities up to and including the fiscal year 2006. Unaudited fiscal years by tax authorities for the Group's Companies are equally stated in Note 21. 9. Treasury shares in the posession of the Group and the Company at 30.06.2008 summed up to 1.680.836 with a total value of € 7.724 thou., Indirect Method 1 Jan - 30 Jun 2008 1 Jan - 30 Jun 2007 1 Jan - 30 Jun 2008 1 Jan - 30 Jun 2007 The Company's and Group's Shareholder's Equity have been deducted by that amount. 10. During the current period, income of € 48 thous., referring to valuation of financial assets available for sale,has been recorded directly Operating activities to Shareholder's Equity. Respectively, in the Group's Shareholder's Equity have been recorded € 4.219 thous. concerning losses of € 2.377 thou. Profit Before incomeTax (from continuing and discontinued operations) -24.990 -8.065 -3.091 2.005 deriving from valuation of assets available for sale and losses of € 1.842 thou. deriving from modification in minority rights percentage. Plus / Minus Adjustments for: Depreciation 16.825 7.175 1.892 1.855 Provisions 2.511 -2.177 22 63 Exchange differences -158 504 - Results (income, expenses, profits and losses) from investing activities -3.009 4.945 -2.664 -5.588 Interest expense and related costs 15.771 4.299 489 119 The purpose of the financial information set out below is to provide an overview of the financial position and financial results of INTRACOM HOLDINGS SA and INTRACOM GROUP. We advice the reader, before making any investment decision or other transaction with the Company, to visit the Company's website (www.intracom.com) where the interim financial statem prepared in accordance with International Financial Reporting Standards together with the audit review of the independent auditors, whenever this is required, are presented. Concise financial information for the period from 1 January 2008 to 30 June 2008 Amounts in € thousands GROUP Amounts in € thousands GROUP COMPANY 1 Apr - 30 Jun 2007 GROUP COMPANY COMPANY CONDENSED INCOME STATEMENT Upon decision 6/448/11.10.2007 of Capital Market Committee BoD CONDENSED BALANCE SHEET 1 Jan - 30 Jun 2007 Amounts in € thousands CONDENSED CASH FLOW STATEMENT (Amounts in thousands €) Dividends paid Net income recognised directly in equity Treasury Shares Profit/ (Loss) for the period, after tax Increase / (decrease) of share capital STATEMENT OF CHANGES IN EQUITY Amounts in € thousands COMPANY 1 Jan - 30 Jun 2007 1 Apr - 30 Jun 2007 ADDITIONAL DATA AND INFORMATION: Certified Auditors Accountants: Zoe Sofou (L.C./ Accociation of Certified Auditors 14701) - Michael Ε. Hatzistavrakis (L.C./ Accociation of Certified Auditors 26581) Certified Auditing Firm : "SOL" S.A. CERTIFIED AUDITORS ACCOUNTANTS Type of Review Opinion : With no qualification Web Address : www.intracom.com Date of approval of the periodic financial statements by the BoD : August 28, 2008
Plus / Minus Adjustments for Working Capital Changes
or related to operating activities.
Decrease / (increase) in inventories 587 -312 - - Decrease / (increase) in receivables 1.471 -11.058 8.848 -4.891 Decrease / (increase) in liabilities (other than banks) 17.768 19.329 -4.330 7.132
Less:
Interest expenses and related costs paid -11.853 -4.299 -490 -119
| Income Tax paid | -5.867 | -1.830 | -1.001 | -526 | ||
|---|---|---|---|---|---|---|
| Total inflow / (ouflow) from operating activities (a) | 9.056 | 8.511 | -325 | 50 | ||
| Investing activities | ||||||
| Acquisition of subsidiaries, associates, joint ventures and other investments | -14.284 | 30.502 | -14.033 | 27.844 | ||
| Purchase of PPE and intangible assets | -51.963 | -7.968 | -6.693 | -1.458 | ||
| Proceeds from sales of PPE and intangible assets | 518 | 302 | 1 | 9 | ||
| Interest received | 1.080 | 587 | 216 | 174 | ||
| Dividends Received | - | - | 1.700 | 600 | ||
| Total (outflow)/ inflow from investing activities (b) | -64.649 | 23.423 | -18.809 | 27.169 | ||
| Financing activities | ||||||
| Proceeds from issue of share capital | -305 | -3.521 | - | -3.521 | ||
| Proceeds from borrowings | 68.405 | 18.965 | - | - | ||
| Repayments of borrowings | -15.392 | -22.101 | - | -845 | ||
| Repayment of finance leases | -586 | -330 | -3 | -6 | ||
| Dividends paid | -455 | -277 | -198 | -135 | ||
| Total inflow / outflow from financing activities (c ) | 51.667 | -7.264 | -201 | -4.507 | ||
| Net increase / (decrease) in cash and cash equivalents | ||||||
| for the period (a) + (b) + (c ) | -3.926 | 24.670 | -19.335 | 22.712 | ||
| Cash and cash equivalents at beginning of period | 76.573 | 115.477 | 32.935 | 72.531 | ||
| Exchange Differences in Cash and Cash equivalents | - | - | - | - | ||
| Cash and cash equivalents at end of period | 72.647 | 140.147 | 13.600 | 95.243 | ||
| Peania, August 28, 2008 | ||||||
| THE CHAIRMAN OF THE BOARD OF DIRECTORS AND CEO |
VICE CHAIRMAN OF THE BOARD OF DIRECTORS AND DEPUTY MANAGING DIRECTOR |
CORPORATE FINANCE EXECUTIVE DIRECTOR |
ACCOUNTING MANAGER | |||
| S.P. KOKKALIS ID. No P 695792/31.10.1991 |
Κ. G. DIMITRIADIS ID. No Ι 208019/07.08.1974 |
D.C. KLONIS ID. No Ρ 539675/06.11.1995 |
Ι. Κ. TSOUMAS ID. No AZ 505361/10.12.2007 L.C. 637 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.