Annual Report • Mar 30, 2016
Annual Report
Open in ViewerOpens in native device viewer
| I. Representation of the Members of the Board of Directors 5 | |
|---|---|
| II. Board of Directors' Report for the period 1.1.2015 -31.12.2015 6 | |
| A. Financial progress and performances of year 20156 | |
| B. Main developments during the year of 2015 and their effect in the financial statements7 | |
| C. Main risks and uncertainties 11 | |
| D. Company's strategy and Group's prospects for the year 201614 | |
| E. Related Parties significant transactions 17 | |
| F. Corporate Governance Statement 19 | |
| G. Dividend policy – Distribution of net profit41 | |
| H. Number and par value of shares41 | |
| I. Subsequent events after the end of fiscal year 2015 and until the announcement of the annual financial report 42 |
|
| ANNEX 43 | |
| EXPLANATORY REPORT TO THE ORDINARY GENERAL MEETING OF OPAP S.A. SHAREHOLDERS PURSUANT TO ARTICLE 4 PAR. 7-8 OF LAW 3556/2007 43 |
|
| III. Annual Financial Statements 47 | |
| Independent Auditor's Report 48 | |
| 1. Statement of Financial Position 50 | |
| 2. Statement of Comprehensive Income 52 | |
| 3. Statement of Changes in Equity 53 | |
| 3.1. Consolidated Statement of Changes in Equity 53 | |
| 3.2. Statement of Changes in Equity of OPAP S.A. 54 | |
| 4. Cash Flow Statement 55 | |
| 5. Information about the Company and the Group 57 | |
| 5.1. General information 57 | |
| 5.2. Nature of operations 57 | |
| 6. Basis of preparation 60 | |
| 6.1. New Standards, amendments to standards and interpretations 61 | |
| 6.2. Important accounting decisions, estimations and assumptions 64 | |
| 6.3. Restatement of comparative financial information 67 | |
| 6.4. Change in the presentation of the financial statements68 | |
| 6.5. Seasonality 68 | |
| 7. Summary of accounting policies 69 | |
| 7.1. Basis of consolidation and investments in associates 69 |
| 7.2. Foreign currency translation71 | |
|---|---|
| 7.3. Operating segments 71 | |
| 7.4. Income and expense recognition72 | |
| 7.5. Property, plant and equipment73 | |
| 7.6. Intangible assets74 | |
| 7.7. Goodwill 75 | |
| 7.8. Impairment of assets 75 | |
| 7.9. Leases76 | |
| 7.10. Other non-current assets 77 | |
| 7.11. Financial assets 78 | |
| 7.12. Inventories 79 | |
| 7.13. Cash and cash equivalents 79 | |
| 7.14. Restricted cash 79 | |
| 7.15. Equity79 | |
| 7.16. Income tax and deferred tax80 | |
| 7.17. Provisions, contingent liabilities and contingent assets 81 | |
| 7.18. Financial liabilities 82 | |
| 7.19. Retirement benefits costs 83 | |
| 7.20. Investment property84 | |
| 8. Structure of the Group 85 | |
| 9. Dividend distribution 86 | |
| 10. Operating segments 86 | |
| 10.1. Consolidated Business Segments 86 | |
| 10.2. Business Segments of OPAP S.A87 | |
| 10.3. Geographical Segments 88 | |
| 11. Notes on the financial statements 89 | |
| 11.1. Cash and cash equivalents 89 | |
| 11.2. Inventories 89 | |
| 11.3. Trade receivables 90 | |
| 11.4. Other current assets91 | |
| 11.5. Intangible assets 92 | |
| 11.6. Property, plant and equipment95 | |
| 11.7. Investment in real estate properties 97 | |
| 11.8. Goodwill 97 | |
| 11.9. Investments in subsidiaries 100 | |
| 11.10. Investments in associates 102 | |
| 11.11. Other non-current assets 104 | |
| 11.12. Deferred tax (assets) / liabilities 104 | |
| 11.13. Trade payables 105 | |
|---|---|
| 11.14. Loans 106 | |
| 11.15. Tax liabilities 107 | |
| 11.16. Other payables 107 | |
| 11.17. Employee benefit plans 108 | |
| 11.18. Provisions 111 | |
| 11.19. Other long-term liabilities 111 | |
| 11.20. Share capital 111 | |
| 11.21. Treasury shares 112 | |
| 11.22. Reserves 113 | |
| 11.23. Non-controlling interests 114 | |
| 11.24. Dividends 114 | |
| 11.25. GGR contribution and other levies and duties 115 | |
| 11.26. Agents' commission 115 | |
| 11.27. Other operating income 115 | |
| 11.28. Payroll expenses 116 | |
| 11.29. Marketing expenses 116 | |
| 11.30. Other operating expenses 117 | |
| 11.31. Financial results income / (expenses) 117 | |
| 11.32. Income and deferred tax 118 | |
| 11.33. Earnings per share 119 | |
| 11.34. Related party disclosures 120 | |
| 11.35. Other disclosures 122 | |
| 11.36. Financial risk factors 124 | |
| 11.37. Subsequent events 130 | |
| IV. Summary Financial Information for the fiscal year 2015 132 | |
| V. Information on article 10 of L. 3401/2005 133 | |
| VI. Website where the financial report is posted 134 | |
(according to article 4, par. 2 of L. 3556/2007)
The members of the OPAP S.A. BoD, of parent company (the "Company"):
notify and certify that as far as we know:
Peristeri, 24 March 2016
Chairman of the BoD & CEO Chief Financial Officer &
Member of the BoD
A' Vice-Chairman of the BoD
5
Kamil Ziegler Michal Houst Spyridon Fokas
(according to article 4 of L. 3556/2007)
The Report at hand concerns the year 2015 and has been drafted in compliance with clauses set forth in L. 2190/1920 article 43a par. 3a, article 108 and article 37. Also according to L. 3556/2007 articles 2c, 6, 7 & 8, and the Hellenic Capital Market Commission Decisions 7/448/11.10.2007 article 2, 1/434/3.7.2007 and the Company's Articles of Association, we submit you for the period 01.01.2015 - 31.12.2015 the annual financial report of BoD which includes audited Individual and Consolidated Financial Statements, notes to the Financial Statements and audit report by the certified public accountants auditors.
The report describes the financial outcome of the Group OPAP S.A. (the "Group") respectively for the year 2015 as well as important facts that have occurred during the same period and had a significant effect on the Financial Statements. It also describes the main risks and uncertainties and the expected course and development of companies of Group. Finally, the corporate governance, the dividend policy, the number and the face value of all shares as well as any transactions that took place between the company and related parties are mentioned.
Basic Group economic figures that are mainly determined by the parent company are as follows:
Profit after tax increased by 5.36% amounting to € 209,901 thousand vs. € 199,224 thousand in 2014.
7
a) Operating activities cash inflows during the year 2015 decreased by 30.25%, reaching € 198,436 thousand vs. € 284,505 thousand of the year 2014.
b) Investing activities cash outflows amount of € 39,067 thousand in 2015 mainly reflect the acquisition cost of tangible and intangible assets (€ 39,649 thousand). The investing activities cash inflows amount of € 32,850 thousand in the relevant period 2014 mainly reflect the increase of cash and cash equivalents due to the change of the consolidation method of HELLENIC LOTTERIES S.A. (€ 49,210 thousand) and in first consolidation of PAYZONE S.A.(€ 3,709).
c) Cash outflows from financing activities amount of € 155,093 thousand.
As far as the additional taxes and surcharges which were imposed by tax authorities in the context of 2010 tax audit are concerned, on 29.01.2015 the remaining amount of € 14,754 thousand was paid in full.
The Fifteenth (15th) Annual Ordinary General Meeting of the shareholders of OPAP S.A. that took place on Monday, 20.04.2015 at its headquarters, approved the distribution of earnings and decided upon the distribution of a total gross dividend of 0.7017 euro per share for the fiscal year 2014. Since the amount of 0.2017 euro per share has already been distributed to the shareholders as interim dividend pursuant to decision no 11 of the Board of Directors' Meeting of the Company dated 20.11.2014, the remaining dividend for the fiscal year 2014 amounted to 0.50 euro per share prior to the relevant tax withhold. Eligible to receive the dividend were OPAP's registered shareholders on Thursday, 23.04.2015 (recorddate). The Ex-dividend date for the fiscal year 2014 remaining dividend was set to be Wednesday, 22.04.2015. The payment of the remaining dividend commenced on Wednesday, 29.04.2015 and processed via the entitled shareholder's Dematerialized Security System's Operators and via the network of Piraeus Bank.
Τhe Annual Ordinary General Assembly of the Company's Shareholders that was held on 20.04.2015 decided and set the details for the acquisition of treasury shares, through the Athens Exchange, up to a percentage of 5% of the Company's total paid up share capital, namely up to 15,950,000 shares. The acquisition of the Company's own shares shall be made provided that on a case by case basis are considered to be at the Company's own benefit, preferential to other available investment options and as long as the Company's cash flow allows for such acquisitions and for purposes provided for by Regulation 2273/2003 and Capital Market Commission's Decision No. 1/503/13.03.2009. The proposed program for the acquisition of treasury shares shall be completed within twenty four months as from the date of the decision of the General Assembly, namely the latest by 19.04.2017, and will be implemented at a maximum acquisition price of 13.00 euros per share and a minimum acquisition price equal to the nominal value price of each share, i.e. 0.30 euros per share.
Furthermore, the Company's Board of Directors was authorized to determine the specific terms and details for the implementation of the program for the acquisition of treasury shares.
Τhe Company on 03,04 and 05.08.2015 purchased 406,542 treasury shares of total acquisition cost € 2,719.
On 06.11.2015, the Greek Parliament ratified the as of 24.04.2015 concession agreement for the 20-year exclusive license to organize and conduct horse races mutual betting between the HORSE RACES S.A. (100% subsidiary company) and the Hellenic Republic Asset Development Fund (HRADF). The total consideration amounts to € 40,501. The Company commenced operations in January 2016, aiming at reinforcing and enhancing players' interest delivering to the public, offering a rejuvenated product.
On 03.04.2015, the Company entered into an agreement with Piraeus Bank for the renewal of the Revolving Bond Loan for the same amount i.e. up to € 75,000 for the two year period (ending on April 2017) with extendable for a further one year (ending April 2018).
On 07.04.2015, HELLENIC LOTTERIES S.A. entered also into an Agreement with Alpha Bank for the renewal of a Revolving Bond Loan, originally signed on 30.04.2014, for an amount up to € 30,000 for a period of one year (ending May 2016).
On 13.10.2015, the Company entered into an Agreement with Eurobank for a Common Bond Loan, according to Law 3156/2003, for an amount € 15,000 for a two year period (ending October 2017). Additionally, on 07.12.2015 the Company entered into a new Agreement with Eurobank for a Common Bond Loan, according to Law 3156/2003, for amount € 45,000 for a five year period (ending December 2020).
9
Moreover, on 07.12.2015 Horse Races S.A. entered into an Agreement with Eurobank for a Common Bond Loan, according to Law 3156/2003, for amount € 5,000 for a five year period (ending December 2020).
On 28.07.2015, the Company signed with National Bank, a credit facility contract with open, debit and credit account, up to the amount of € 15,000 which expires on 30.06.2016.
OPAP announced on 01.07.2015 that, as a result of the introduction of a new VLTs regulation by the Hellenic Gaming Commission (decision No 158/4/05.06.2015 published in the Government Gazette issue B 1120/12.06.2015), there was a radical change of circumstances which led to the actual suspension of OPAP VLTs business activity.
As a result of the abrupt and counterproductive interventions in the regulatory framework the company has been forced to file a request for arbitration under the 2011 VLT License Agreement with the London Court of International Arbitration for damages in excess of € 1 billion, in order to protect its established rights and justified interests.
The current regulatory framework contains a number of unprecedented restrictions, which defy international best practices of responsible gaming and render OPAP S.A.'s VLT business no longer economically viable.
Despite repeated attempts ever since by the company to work with all the competent State authorities to arrive at a reasonable and balanced VLT regulatory framework that secures public interest and public revenues and at the same time allows the economic viability of the VLT business for OPAP S.A. and its business partners, in accordance with the 2011 VLT License Agreement, the regulatory framework has not been changed.
In any case, OPAP S.A. assures its investors, its partners and its employees that it remains absolutely focused on its investments and shall continue to take all appropriate actions to arrive at a reasonable and balanced legal framework that secures public interest and public revenues and at the same time restores OPAP S.A.'s rights and the economic viability of OPAP SA's business as guaranteed under OPAP S.A.'s exclusive license agreements with the Hellenic Republic.
On 24.08.2015, OPAP INVESTMENT LTD, a 100% subsidiary of OPAP S.A. proceeded to the acquisition of the remaining non-controlling 10% of PAYZONE HELLAS S.A. for a total consideration of € 867, holding now 100% of the company.
The Company's Board of Directors decided during its meeting on 24.08.2015 to distribute a gross amount of € 54,161 or 0.17 euro per share excluding own shares, as interim dividend for the fiscal year 2015. The interim dividend of the amount of 0.17 euro per share is subject to 10% withholding tax in accordance to Law 4110/2013, i.e. 0.017 euro per share. Therefore the net payable amount to the shareholders, following the above mentioned tax withhold, amounted to 0.153 euro per share. OPAP's registered Shareholders on Monday, 14.09.2015 (record-date) were eligible to receive the
payment. The cutoff date was set to be Friday, 11.09.2015. The payment to entitled Shareholders commenced on Friday, 18.09.2015 and processed through the Piraeus Bank.
On 26.06.2015, OPAP S.A. announced that, pursuant to the provisions of L.3556/2007 and following a disclosure received on 25.06.2015 by BlackRock Inc., the latter proceeded to the sale of OPAP S.A. shares. The transaction date during which the participation descended below the threshold limit of 5% was on 22.04.2015.
The shareholders (natural persons or legal entities) that according to their notification made up until 31.12.2015 hold directly or indirectly a percentage of shares of more of 5% of its total shares with the respective voting rights, are listed below:
We present the main risks and uncertainties which Group may be exposed.
The macroeconomic and financial environment in Greece remains volatile during 2016 due to developments and discussions at national and international level on the review of the terms of Greece's funding program. On 29.06.2015 the Greek Government imposed capital controls and declared bank holiday that lasted until 19.07.2015, facts that have significantly affected consumer behavior and spending capacity.
During the third quarter of 2015, the negotiations of the Hellenic Republic for the coverage of the financing needs of the Greek economy were completed on the basis of the announcements at the Euro Summit on 12.7.2015 resulting in an agreement for a new financial support by the European Stability Mechanism. The relative agreement with the European Stability Mechanism (ESM), that was signed on 19.8.2015, among others, provides for the coverage of the financing needs of the Greek State for the medium-term period from 2015 to 2018, provided that the economic reforms that are expected to contribute to the economic stability and the sustainable development of the Greek economy will be implemented.
Although any further negative development in the economy would affect the normal operations as well as from the assessment of the Greek economy from international creditors in the context of the above mentioned agreement, Management continually adjusts to the situation and ensures that all necessary actions are taken, to maintain undisturbed activities.
The developments in the Greek regulatory framework, drive evolving regulatory challenges for the Group. Changes in the regulatory environment may have a substantial impact, through restricting betting activities or changing compliance costs and taxes.
OPAP consistently complies with regulatory standards, while understands and addresses changing regulatory requirements in an efficient and effective manner. At the same time new regulatory regimes which make it commercially unviable for the Company to operate its products can restrict our ability to grow the business. Additionally, restrictions on advertising can reduce our ability to reach new customers, thus impacting our strategic objectives to focus on sustainable value increase. OPAP is willing to actively engage and maintain dialogue with authorities, regulators and other key stake holders, to continually monitor the changing regulatory/legal landscape and through appropriate policies, processes and controls for a rational and balanced gaming regulation.
The Company is exposed to the risk of changes to the existing gaming taxation status or the gaming tax rates, creating unexpected increased costs for the business and impacting our strategic objectives for sustainable revenues and additional investments. The Company is seeking to promptly respond to any potential tax changes, by maintaining the required tax planning resources and developing contingency plans so as to implement the required mitigating actions and to minimize the overall impact.
Market risk arises from the possibility that changes in market prices such as exchange rates and interest rates affect the results of the Group and the Company or the value of financial instruments held. The management of market risk consists in the effort of the Group and the Company to control their exposure to acceptable limits.
The following describe in more detail the specific risks that make the market risk and their management policies by the Group and the Company.
Group operates in Greece and Cyprus, and there are not any agreements with suppliers in currencies other than in euro. All revenues from games are in euro, transactions and costs are denominated or based in euro, subsequently, there is not any substantial foreign exchange risk. Additionally, the vast majority of Group's cost base is, either proportional to our revenues (i.e. payout to winners, agents commission) or to transactions with domestic companies (i.e. IT, marketing).
The primary objective of the Group and the Company, relating to capital management is to ensure and maintain strong credit ability and healthy capital ratios to support the business plans and maximize value for the benefit of shareholders.
The Group manages the capital structure and makes the necessary adjustments to conform to changes in business and economic environment in which they operate. The Group and the Company in order to optimize the capital structure, may adjust the dividend paid to shareholders, return capital to shareholders or issue new shares.
The Group's exposure to credit risk arises mainly from agents' bad debts as well as from the debts of agents for which arrangements have been made. The main credit risk management policy is the establishment of credit limits per agent. Additionally, the Group is taking all necessary steps to mitigate credit risk exposure towards financial institutions. The Group is also exposed towards credit risk in respect of entities with which it has deposited funds or with which it has other contractual relationships. The Group manages credit risk exposure to its agents through various practices. Each agent is required to provide the Group with a warranty deposit as a guarantee. These deposits are aggregated and are available in the event of a default in payment by any agent. In addition, a maximum amount that an agent may owe during each settlement period has been imposed. If the amounts owed by an agent exceed the relevant limit during any settlement period, the agent's terminal is automatically blocked from accepting wagers.
The Group manages liquidity risk by managing games' payout ratio and the proper design of each game. With the exception of fixed-odds sports betting games, all of the remaining games have a theoretical payout (relating to prizes normally attributed to winners) based on each game's mathematics. As the theoretical payout is calculated on a very large number of draws, small deviations can occur in some of the numerical games in shorter time frames. For example, Kino is a fixed odds game that statistically distributes approximately 69.5% of net receivables to the winners, with deviations mostly around 1%. The Group manages liquidity risk by limiting the size of player winnings. For example, Kino has a maximum prize of € 1.0 million while maximum winnings/column are also defined for Stihima.
The Group is exposed to interest rate risk principally in relation to outstanding debt. The existing debt facilities, as of 31.12.2015, were the two Company's Bond Loan, the HELLENIC LOTTERIES S.A. Bond Loan and the Horse Races S.A. Bond Loan. The Group follows all the market developments with regards to the Interest Rate environment and acts accordingly. On 31.12.2015 the Group had no outstanding hedge transactions.
The Stihima game, is a fixed odds betting game in which winning depends on correctly guessing the results of sporting events, and other events that by their nature allow for wagering. As such, the Group's sports-betting team has implemented a comprehensive risk management methodology at different stages of the sport-betting cycle. Different limits have been set per sport, league and game, and treat each event differently. The Group uses most of the feeds available in the betting industry and cooperates with a number of the most well-known odds compilers to create the initial odds of any available event. After the compilers publish their initial odds, odds are changed by taking into account the overall market (through various feeds in the betting industry) and by own books. At any given time, bets placed are tracked, received and accepted or not accepted. In addition, the trading team can also monitor any high bets placed and negotiate with the bettor so that the bet is within the approval limits. Liability of each game is monitored through the entire book. In case the limits have been exceeded, a visual warning is given to the team. Furthermore, proper software is used to find, in real-time, suspicious betting patterns and cases for sure bets or arbitrage opportunities. Finally, all agents and online customers are categorized by setting and monitoring individual personal limits.
Reliability and transparency in relation to the operation of the games are ensured by several security measures designed to protect information technology system from breaches in security such as illegal retrieval and illegal storage of data and accidental or intentional destruction of data. Security measures cover data processing system, software applications, the integrity and availability of data and the operation of the on-line network.
The objective is to further strengthen the position in the Greek gaming scene and retain high profitability through:
The main target is to continue promoting and developing Group's legacy games in order to strengthen the existing customer base and secure resilient and predictable revenues. The Group will keep updating the games' interfaces, format, and betting/gaming options on a regular basis, so as to rapidly adjust to changes in customers' preferences.
The Group has continued to evolve the Stihima games offering by enhancing live betting offering as well as, increasing the number of events and betting options available. At the same time, one of the basic goals is to continue to develop its other core product, Kino, as proven in 2015 by the introduction of the Kino Bonus initiative.
The long standing experience in the gaming sector, in conjunction with the marketing capabilities, will allow the Group to constantly adapt the existing game portfolio to address future demand, satisfying the public interest objective of channeling players to regulated and legal gaming operations. In addition, the modernization of the agent branch network, which the Company is currently undertaking, will be instrumental to showcase the innovations and generate traffic.
Alongside the legacy game improvement strategy, the Company puts emphasis on widening the product offering through the introduction of new games such as Scratch and horse races, which have demonstrated their potential in other European geographies. In addition, in an effort to further enrich its product, the Company acquired within 2015 a horse racing license providing with the exclusive right to organize and conduct mutual horse race betting in Greece for 20 years. Having commenced operations in January 2016, the Company will deliver to the public a rejuvenated product aiming at reinforcing & enhancing players' interest.
Following the acquisition of the exclusive Lottery Concession through Hellenic Lotteries S.A., a range of instant win games were re-launched in May 2014, which had been absent for ten years from the Greek market. The plan is to further widen the lottery and scratch cards distribution network as well as their offering, with new ticket series that are attractive both in terms of design and payout ratio and a selection of nominal values in order to attract a diverse range of customers.
The online services were launched in June 2014, initially with the offering of Stihima game only. The company is dedicated to further enrich its sports betting online product with new betting content and to initiate new customer-oriented marketing actions so as to attract more customers. Additionally, the Group is focusing on initiatives to reduce access to illegal online products, by providing constant support to the Greek State in its opposition to illegal online gaming providers.
The Company's management team has and will continue to strengthen the controls over cost base by reviewing and renegotiating main contracts and/or commissions agreements, restructuring the internal organization and optimizing network's efficiency.
With focus on cost efficiencies, through successful renegotiation of key contracts and efficient media buying, the Group will seek to enhance exposure while maintaining strong brand awareness and goodwill. Furthermore, since the privatization, management has re-evaluated the staffing levels, policies and needs.
OPAP is deeply embedded in the Greek society and closely connected to its customers. Going forward, one of the priorities is to further develop this relationship by focusing on customer experience.
The Group's operations have a significant impact on the public's gaming activities and should be carried out in a socially responsible manner that reflects public interest objectives relating to the gaming industry. To this end, the marketing strategy includes sponsoring events and activities in the fields of sports, culture, healthcare, education and environment, in addition to selective advertising and promotional activities. Furthermore, continuous efforts are made to combat illegal gaming in Greece by working closely with dedicated State and independent authorities to identify and implement measures designed to control illegal gaming. OPAP's social responsibility activities enhance trust in the brand and help direct the public's gaming activity away from the illegal sector.
OPAP aims to be established as one of the most successful and recognized gaming companies in Europe. Through the development of a complete and comprehensive product offering across most of the gaming industry and a dense, modern, dedicated and branded agency network, OPAP will be able to compare positively with the most developed peers. The intention is, not only to maintain the status as a strong player in the European gaming sector based on revenues and market capitalization, but also to promote and invest in the brand. To this end, growth opportunities are reviewed, and will continue to be reviewed, through organic expansion and, selectively, through bolt-on acquisitions to the extent possible.
The Group has a strong track record of profitability. The aim is to increase EBITDA primarily driven by the new product offering and focusing on cost efficiency and robust cash flow generation. There is a clear intention to distribute the bulk of the FCF as dividend, excluding any potential investments, in a counterbalanced manner (i.e. semi-annually twice a year). The Company remains committed to a prudent financial policy.
An asset-light agent business model will be maintained with targeted investments in personnel, network and equipment. The proven ability to effectively manage payout ratio coupled with the largely variable cost structure and fixed cost optimization initiatives, will allow the Group to maintain a high level of cash flow from operating activities. The high cash conversion rate is reinforced by the moderate ongoing maintenance capital expenditure requirements and the absence of any major upfront concession payments in the short-to-medium term.
The management is confident that the flexible operating structure, effective cost management and structurally capital expenditure requirements, coupled with the well-invested game offering, represent key elements of an attractive financial profile.
In the following tables significant transactions are presented among the Group and the Company of 2015 and the related parties as defined by IAS 24:
| Company | Expenses | Income | Payables | Receivables | ||
|---|---|---|---|---|---|---|
| (Amounts in thousands euro) | ||||||
| OPAP SERVICES S.A. | 41 | 50 | 897 | 22,950 | ||
| OPAP SPORTS LTD | 0 | 1,000 | 0 | 0 | ||
| OPAP INTERNATIONAL LTD | 0 | 0 | 0 | 505 | ||
| OPAP CYPRUS LTD | 0 | 24,653 | 0 | 11,641 | ||
| OPAP INVESTMENT LTD | 0 | 0 | 0 | 802 | ||
| HELLENIC LOTTERIES S.A. | 6 | 6,171 | 10 | 2,795 | ||
| HORSE RACES S.A. | 0 | 12 | 0 | 18 |
| Company | Expenses | Income | Assets' Purchase |
Payables | Receivables |
|---|---|---|---|---|---|
| (Amounts in thousands euro) | |||||
| GLORY TECHNOLOGY LTD | 775 | 0 | 0 | 0 | 0 |
| ΝEUROSOFT Α.Ε. | 3,710 | 0 | 2,258 | 824 | 0 |
| EMMA EMERGING MARKETS CAPITAL A.S. |
2,040 | 0 | 0 | 250 | 0 |
| (Amounts in thousands euro) | GROUP | COMPANY | |
|---|---|---|---|
| Category | Description | 01.01-31.12.2015 | 01.01-31.12.2015 |
| MANAGEMENT PERSONNEL | Salaries | 6,793 | 5,480 |
| Other compensations | 258 | 224 | |
| Cost of social insurance | 495 | 323 | |
| Total | 7,546 | 6,027 |
| (Amounts in thousands euro) | GROUP | COMPANY | |
|---|---|---|---|
| Category | Description | 01.01-31.12.2015 | 01.01-31.12.2015 |
| BOARD OF DIRECTORS | Salaries | 750 | 320 |
| Total | 750 | 320 |
The Group and the Company balance from management's remuneration and Board of Directors' compensation reached € 215 thousand for the Group and € 183 thousand for the Company respectively.
From the abovementioned transactions, the transactions and the balances from the subsidiaries have been eliminated from the consolidated financial statements of Group.
It is necessary to mention that one of the members of the Board of Directors of OPAP S.A., is the main shareholder of the company "DIKEFALOS 1924 Construction S.A.", which signed a sponsorship contract on 12.09.2013 with OPAP S.A., the total cost of which amounts to € 1,940 thousand plus VAT. For the year of 2015 the cost resulting from this contract amounts to € 443 thousand and is included in the Statement of Comprehensive Income, while there is no liability arising from the aforementioned contract.
Finally, the company "EMMA EMERGING MARKETS CAPITAL A.S." provides consulting services to OPAP S.A., the cost of which for 2015 amounts to € 2,040 thousand and is included in the statement of comprehensive income. The respective liability amounts to € 250 thousand.
The Hellenic Corporate Governance Code (Code) issued by the Hellenic Council of Corporate Governance (ESED) in October 2013, which was adopted by the Company in 2014, continued to apply throughout the financial year ended 31 December 2015. The Board takes seriously its responsibility for effective corporate governance and delivery of long-term shareholder and stakeholder reward and its decisions are taken in light of these considerations. I am pleased to report to you directly on OPAP's governance activities.
The Board believes that implementing and maintaining high governance standards underpin our business objectives and our drive to create and maximize shareholder value whilst managing the business effectively, responsibly and with integrity, so that we demonstrate accountability and maintain the trust of all our stakeholders. In addition to compliance with the best practice advice from regulatory and governance bodies, the Board wishes to ensure that high ethical standards are reflected in business behavior and culture through OPAP's Group Code of Conduct, which was approved by the BoD in 2015. The Company's management and employees have acknowledged in writing that they have read and understood the Code and that they will adhere to and comply with its principles and provisions. Reports on employee compliance are subject to review by the Audit Committee. In addition, OPAP operates whistleblowing, illegal gaming and responsible gaming hotlines, the reports from which can be reviewed by the Audit Committee. We are constantly seeking to develop our practices and governance framework to ensure that transparency and good governance permeate through the Group at all levels. This year such target was served with six focus Groups sessions, during which many employees had the opportunity to discuss the results of the Employee Engagement Survey Results in March 2015 and propose ideas about Company's next steps, along with the PwC team. An Employee Engagement Action Plan was drawn up that focuses on the Performance Appraisal Process and the Training and Development Plans.
The current and future composition of the Board remains an issue to which I and the rest of the Board give our full attention. We remain mindful of the recommendations of the Code on gender diversity and it is our aim to comply with these recommendations without compromising the culture that drives the success of our business. To ensure transparency and responsiveness to its shareholders, there are two non-executive Vice Chairmen. To ensure that the Board is able collectively to increase its focus on Board composition, it may consider to assign the responsibility of a Nomination Committee to one of the two existing BoD Committees. As part of the review of the Board's effectiveness, the constitution setting out the matters reserved for the Board and the delegations to the CEO, together with the terms of reference for the Audit Committee, were reviewed and updated so that they continue to reflect the spirit and emphasis of the Code, remain fit for purpose and relevant to how OPAP operates.
The Board monitors the level of risk through the Group's major risk assessment process which was facilitated by the Internal Audit with the cooperation of Risk Unit, presented to the Audit Committee and submitted to the Board. We remain committed to building on and improving our understanding of the key risks facing the Group and its business operations and we constantly refine our tolerance of such risks.
The Code recommends that listed companies should undertake an evaluation at least once every two years based on a predefined process. This year, the Board performed its annual evaluation internally and may consider the performance of an external evaluation next year.
OPAP S.A. is an equal opportunities employer who promotes an inclusive and diverse culture, and is committed to the promotion of equality through our workforce, players, retailers and society. The Company operates under a corporate diversity and inclusion principle adopted. The Board reiterates its view that facilitating and promoting diversity in its broadest sense has helped propel the Company's success to date. It remains its practice to ensure that the Company's Top executive roles, in particular, are open to fresh thinking and must include personnel from different global backgrounds who bring new ideas to the table. It is OPAP's policy to make decisions regarding recruitment and selection, remuneration, career development and training, transfers, promotion and succession planning based solely on merit – being the skills, experience, qualifications and potential of the individual connected to the job – without regard to gender, age, sexuality, family circumstances, marital status, disability, religion, political preference, trade unionism or any other classification protected by applicable law.
As at 31 December 2015:
The Board recognizes that the objective of the Code is to facilitate management's delivery of business success in a transparent and responsible manner. The Code does not impose a rigid set of rules and recognizes that certain actions and behaviors do not automatically imply poor organizational governance. The Board has authorized an explanation for the following areas:
The Board has instructed me to confirm that, notwithstanding the foregoing disclosures, each Director's independence of thought and actions was assured and all decisions were taken to promote the success of OPAP as a whole.
The Corporate Governance Report on the following pages contains a summary of the Company's governance arrangements and the regulatory assurances required under the Code. Except as explained above, the Company has complied with the Code (that is the current legal requirements and additional optional best practices) throughout the year ended 31 December 2015.
Kamil Ziegler, Chairman of the BoD
The Company enjoys a premium listing on the Athens Stock Exchange and is therefore required to produce a Corporate Governance Statement containing the information set out in this Report. This Report is prepared with reference to the Hellenic Corporate Governance Code (Code) in effect for the financial periods beginning on or after October 2013. This Report sets out how the Company has applied the main principles of the Code throughout the year ended 31 December 2015 and as at the date of this Report.
The Board of Directors is the supreme administrative body of the Company that mainly formulates the Company's strategy and growth policy, while supervising and controlling its management and administration of corporate affairs and the pursue of its corporate purpose.
The Board of Directors is competent to decide on every issue concerning the Company's assets management, administration, representation and its operations in general, taking all appropriate measures and decisions that assist the Company in achieving its objectives. Those issues which, according to the provisions of the law or the Articles of Association, fall within the exclusive competence of the General Meeting shall be outside the competence of the Board of Directors. The Board of Directors shall specifically have the authority to decide on the issuance of any kind of bonds, with the exception of those that by law fall under the exclusive competence of the General Meeting of shareholders. The Board of Directors can also decide on the issuance of bonds convertible into shares following decision of the General Meeting of the shareholders and the provision of authorization to the Board of Directors in accordance with the provisions of Company L. 2190/1920, as in force.
The schedule of 2015 matters for the Board's decision included the following:
• Protection of legal interests of the Company.
Board meetings are structured to allow open discussion. The Board meets a minimum of once per month and constitutes additional meetings (including by telephone, video-teleconference or written resolution) to consider specific matters which it has reserved to itself for decision. In 2015, there were fourteen regular Board meetings (plus eight additional meetings via rotation). There were ten Audit Committee meetings and two Remuneration Committee meetings. The table below sets out the attendance by individual Directors at scheduled Board and Committee meetings.
23
| BoD member | Position | BoD | BoD | Audit | Remuneration |
|---|---|---|---|---|---|
| name | Presence | Representation | |||
| Kamil Ziegler | Chairman and Chief Executive Officer |
14 | - | 10 | - |
| Spyros P. Fokas | A'Vice-Chairman –Non Executive |
14 | - | - | 2 |
| Pavel Horak | B'Vice-Chairman – Non Executive |
12 | 2 | - | 2 |
| Michal Houst | Member – Executive CFO | 13 | 1 | - | - |
| Dimitrakis Potamitis |
Member– Independent Non Executive |
14 | - | 10 | - |
| Rudolf Jurcik | Member– Independent Non Executive |
13 | 1 | 10 | - |
| Igor Rusek | Member– Independent Non Executive |
12 | 2 | 10 | - |
| Christos Kopelouzos |
Member– Non Executive | 14 | - | - | - |
| Pavel Saroch | Member– Non Executive | 12 | 2 | - | 2 |
| Konstantin Yanakov |
Member– Non Executive | 3 | 11 | - | - |
| Marco Sala | Member– Non Executive | 4 | 9 | - | - |
| Georgios Melisanidis |
Member– Non Executive | - | 14 | - | - |
Notes:
In the year 2015, eight (8) additional Meetings were held per rotation, in which all members participated.
The Directors benefit from the indemnity provision in the Company's Articles of Association. Each individual, who is an Officer of the Company and/or of any company within OPAP at any time on or after October 2013, benefits from a deed poll of indemnity in respect of the costs of defending claims against him or her and third party liabilities. Additionally, Directors' and Officers' liability insurance cover was maintained throughout the year at the Company's expense.
There is a clear division of responsibilities between the Chairman and the CEO in the company's Articles of Association, Internal Rules and reregulation but both roles were entrusted by the Board and the General Assembly to one person.
The Chairman is responsible for the overall operation, leadership and governance of the Board. The Chairman is responsible for leading the Board and enabling the Directors to operate effectively as one unit to determine the strategy, risk appetite and governance structure necessary to deliver Shareholder value in a transparent and responsible manner. His responsibilities include, inter alia:
The Managing Director is a member of the Board of Directors of the Company. The Managing Director is given full management and representation authority by the Board of Directors as formally constituted. Within the framework of such authority, the Managing Director presides over all services of the Company, directs their operations and takes necessary decisions within the framework set by the legislation in force, by the Articles of Association, the regulations governing the operation of the Company, the approved programs and budgets as well as the decisions of the Board of Directors.
The Managing Director may delegate part of his authority provided for by the law and the Articles of Association of the Company to other members of the Board of Directors, executives and employees of the Company on specific items, without right of further substitution, unless otherwise specifically stated. The matters delegated to the CEO by the Board include:
Power to acquire and dispose of businesses and to approve unbudgeted capital expenditure projects subject, in each case, up to € 500k limit per transaction;
Power to represent and bind the company against third parties for the signing of payment orders, bank checks, payment of salaries, insurance contributions, payment of taxes and fees of any nature to the State; and
If the Managing Director is absent or unable to perform his functions, he shall be replaced by a person appointed by decision of the Board of Directors upon the Managing Director's recommendation.
The Non-Executive Directors are independent of management and therefore able to provide critical input into Board decisions through their contributions to Board discussions and their roles on, and Chairmanship of, Board Committees. They:
In 1984 Mr. Ziegler graduated from the University of Economics, Faculty of Trade, in Prague. In 1996 he graduated from the Southern Graduate School of Banking at the Southern Methodist University in Dallas, Texas.
He began his professional career at the State Bank of Czechoslovakia where he served in several top executive managerial positions: he worked as an Executive Director for Finance at Komercni banka, Prague, and then as a deputy CEO and Board member at Czech Savings Bank. Thereafter, he was appointed Chairman of the Board and CEO in the Czech state-owned Consolidation Bank. After that he served as Chairman of the Board and CEO in Raiffeisenbank Czech Republic. He also held the position of Executive Director for Finance and Board Member in the PPF Group. His last executive appointment was as the CEO and proxy holder in SAZKA sazkova kancelar, the largest Czech lottery organisation, where he is currently serving as a Board member.
Mr. Ziegler was also a member of the Board of Directors of many companies in the Czech Republic and Cyprus.
Born in Piraeus, where he completed his high school studies in Ionidios Exemplary High School.
In 1977 Mr. Fokas graduated from the Law School of the National and Kapodistrian University of Athens, whilst during 1977-1978 he undertook post-graduate studies in shipping law at the University College London.
As an Attorney-At-Law Mr. Fokas has been a member of the Piraeus Bar Association since 1980 and practices law specializing in the sectors of maritime and corporate law.
Mr. Fokas is a member of the Hellenic Maritime Law Association, whereas since 2005 he is a member of the Board of Directors and General Counsel of Aegean Marine Petroleum Network Inc., which is listed on the New York Stock Exchange.
Presently the Chief Investment Officer of EMMA Capital, the controlling shareholder of Emma Delta. Before joining EMMA Capital, Mr. Pavel Horak served in position of Chief Financial Officer of Home Credit Group since 2012 and previously Chief Financial Officer of PPF Group since 2006. Mr. Horak gained experience in financial management as an auditor at Deloitte & Touche, and later during his tenure as CFO of TV NOVA from 2001 to 2006. He is a Chartered Certified Accountant and a member of the Association of Chartered Certified Accountants (ACCA, UK). He is a graduate of the Faculty of Economics of the Masaryk University in Brno and the Faculty of Finance of the University of Economics in Prague.
Born in the Czech Republic. In 2005 Mr. Houst graduated from the University of Economics, in Prague. He began his professional career in JM Engineering as a financial manager, before moving to PPF, where he served as a financial analyst. In 2010 he became chief banking analyst at PPF Russia, with the focus of his responsibilities on Nomos Bank, in which he was later appointed as project manager, responsible for the various development and restructuring projects within the Bank. Also, he held the position of investment director in Emma Capital, responsible for the preparation, realisation, management and monitoring of various investments.
Born in Athens, Mr. Kopelouzos is currently Co-CEO of Copelouzos Group with business activities in the area of Natural Gas, Renewable Energy, Electricity Production and Trading, Real Estate, Concessions, Airports and Gaming. In 2002 he completed his studies at the City University/City Business School in the field of Investment & Financial Risk Management.
Georgios Melisanidis is a Greek entrepreneur with investments in the shipping, oil trading and marine environmental services sectors. Mr Melissanidis holds a Bachelor Degree in Maritime Studies from the Southampton Solent University.
Marco Sala is the Chief Executive Officer with responsibilities for all the activities of International Game Technology PLC ("IGT"), a company organized under the laws of England and Wales with shares listed on the New York Stock Exchange, which in April 2015 succeeded as merging company to GTECH S.p.A. (formerly Lottomatica S.p.A. and then Lottomatica Group S.p.A., hereinafter referred to as "Lottomatica"), a company organized under the laws of Italy with shares listed on the Italian Stock Exchange.
Marco Sala joined Lottomatica in April 2003. Following Lottomatica's takeover in August 2006 of GTECH Corp., a company organized under the laws of Delaware with shares listed on the New York Stock Exchange ("GTECH"), he was appointed Managing Director and General Manager of Lottomatica with responsibility for Italy and Europe. In March 2009, he was appointed CEO of the Lottomatica-GTECH combined company. Prior to joining Lottomatica, Mr. Sala was Head of the Business Directories for Seat Pagine Gialle, which included responsibility for Thomson (Great Britain), Euredit (France) and Kompass (Italy) going concerns. Mr. Sala has also held senior management positions with Magneti Marelli (a Fiat Group company) as Head of the Lubricants Division, and prior to that as Head of the Spare Parts Division. Having joined Kraft in March 1985, he had a twelve-year career with that Company which included various roles in the Marketing Department as well as that of Sales Director of the Fresh Food Division. Mr. Sala graduated in Business and Economics from Bocconi University in Milan.
Having specialized in investment banking and economic management of corporations since 1995, he has served in management positions with securities trading firms such as Ballmaier & Schultz CZ and Prague Securities. From 1999 to 2001, he was Member of the Board of Directors at I.F.B., which focuses on organizational and economic consultancy, management of private investment projects. In 2001, he was appointed Deputy Chairman of the Supervisory Board of ATLANTIK finanční trhy and subsequently became a member of the company's Board of Directors.
Mr. Šaroch is a member of the Boards of Directors of the parent company of KKCG investment group KKCG SE and of individual holding companies that belong to the Group. He is also the Chief Investment Officer of KKCG a.s.
Mr. Konstantin Yanakov has been Chief Financial Officer of ICT Group. Prior to joining ICT he held various positions at MDM Bank and was CFO of Polymetal since 2005. Mr. Yanakov is Non-Executive Director of Polymetal International PLC and Board member at Rigensis bank, Greek Organization of Football Prognostics SA ( OPAP S.A. ), O1 properties Limited, JSC NPF Future and Tiscali S.p.A . He graduated from Finance Academy with a degree in Global Economics and received a PhD in Economics from the Russian State University of Management. In 2007, Mr. Yanakov received an MBA from London Business School.
Mr. Jurcik is a French citizen. He is married and has two children. Mr. Jurcik studied Ancient and Oriental Languages as well as History at Charles IV University in Prague. He is currently the Owner and Executive Director of the Prestige Oblige, Private Management & Consultants FZ LLC in Dubai. Previously, he served as the CEO of MAF Hospitality (Property) in Dubai and as President of the Oberoi International Group in New Delhi. He has also worked as a Special Advisor to the CEO of Air France Group in Paris and as Managing Director of Forte/Meridien Hotels in Paris. Additionally, Mr. Jurcik has served as a Senior Vice President of Meridien, based in Athens. He has also worked as a French foreign trade Advisor and as a COO of the Casino Royal Evian in France.
Mr. Potamitis was born in Cyprus. He graduated from the Athens University of Economics and Business (former ASOEE).
His professional career began in 1968, as a junior auditor at PricewaterhouseCoopers International Limited (PwC). His main expertise was shipping and banking audits. Since 1982 and up until 2004, Mr. Potamitis was a PWC Partner in charge of Piraeus Office-Greece, while from 2004 up to 2008 he acted as a Consultant. From 2008 and up until today he is an Independent, Non-Executive Board Member of Aegean Baltic Bank S.A. and Chairman of the Audit Committee, as well as Member of the Remuneration Committee (from 2012) of the aforementioned bank.
Mr. Potamitis has also provided specialist consultancy and advisory services in matters related to the audit of the financial statements of companies in the shipping industry.
He is a Member of the Hellenic Institute of Public Accountants – Auditors.
Dr. Igor Rusek graduated from the Faculty of Law at the University of Basel, Switzerland, where he undertook post-graduate studies in international private law. He has served for many years as a member of Boards of Directors of various international groups of companies and has managed for two decades in this capacity the organisation of internal audits, accounting standards and corporate governance under applicable international standards. From 1994 to 2001, he was Associate Attorney at ATAG Ernst & Young, auditing and consulting firm in Basel. In 2001 he was appointed Partner and Member of Executive Committee at ATAG. Meanwhile Dr. Rusek is CEO of ATAG PCS Ltd, a leading Swiss based European Advisory Company. He has the chair of ATAGs Compliance Audit Team and is mainly responsible for Audit and Tax Audit Procedures in companies which are administrated by ATAG, as well as their Corporate Governance.
The Board comprises of ten Non-Executive Directors and two Executive Directors, Kamil Ziegler, the Chairman and CEO and Michal Houst, CFO. Information regarding the Directors and the Company Secretary serving at the date of this Report is set out on page 27. Additional biographical details are available from the Company's website.
All Non-Executive Directors confirm that they are able to allocate sufficient time to meet the expectations of the role and the requirement to disclose any actual or potential conflicts of interest.
All members of the Board receive timely reports on items arising at meetings of the Board to enable due consideration of the items in advance of meetings. Directors unable to attend a particular meeting during the year had the opportunity to review and raise any issues on the relevant briefing papers.
Each Director has access to the advice and services of the Company Secretary and a procedure exists for Directors to take independent professional advice at the Company's expense in furtherance of their duties.
The Company Secretary ensures that the correct Board procedures are followed and proper records are maintained. All Directors have access to the Company Secretary. Her appointment and removal are matters reserved to the Chairman of the Board / CEO.
The Board maintains an ongoing review of its procedures and its effectiveness and those of its Committees throughout the year. The Board of Directors is performing a self-assessment in respect to the achievement of the action program it has drafted within the framework of the annual report for the previous year. The performance of each committee is assessed based on its objectives specified at the beginning of each business year and in relation to whether such objectives were achieved or not. The Company considers the introduction of both qualitative and quantitative criteria for the assessment of the performance of both the Board of Directors and its committees.
The evaluation of the Chairman's performance was undertaken by the Remuneration Committee with input from the rest of the BoD members. The Chairman evaluates each Director's performance through one-to-one discussions with other Directors. The Remuneration Committee also reviews the performance of the Executive Directors of the Board.
In accordance with Code recommendations, all the Directors are subject to election by shareholders at intervals of no more than four years. Such term of office shall be extended ipso jure until the election of new directors from the next ordinary General Meeting of shareholders in accordance with the more specific provisions of the Articles of Association. The members of the Board of Directors are unconditionally re-eligible and may be freely removed. Members of the Board of Directors are removed by the General Meeting of shareholders. The General Meeting may replace any of the elected members of the Board of Directors even before their term of office expires.
The Board is responsible for the integrity of OPAP's consolidated and the Company's financial statements and recognizes its responsibility to present a fair, balanced and understandable assessment of OPAP's position and prospects.
The Board is satisfied that the financial statements and reports to regulators present a fair, balanced and understandable assessment of OPAP's position and prospects.
To assist with financial reporting and the preparation of standalone and consolidated financial statements, the Finance function has in place a series of accounting and treasury policies, practices and controls which are designed to ensure the identification and communication of changes in accounting standards, and reconciliation of core financial systems. The function consists of consolidation and financial accounting teams, and technical support which comprises of Senior Finance personnel who review external technical developments and accounting policy issues.
Throughout the year OPAP has had in place an ongoing process for evaluating the financial reporting process and the preparation of consolidated accounts. The basis for the preparation of consolidated accounts is as set out on page 69 under Accounting Policies.
Following the Audit Committee recommendation, the Board agrees an engagement letter with the Auditors in respect of the full and half-year results and the Auditors' statement on their work and reporting responsibilities.
Information on OPAP's business model and strategy for generating and preserving longer-term growth and delivering on the Company's stated objectives is set out in the Business Strategy section of the Annual Report on page 17.
An extra step involving an additional review of the Annual Report was added to the approval process so that the full Board, acting together, could confirm that the Annual Report was fair, balanced and understandable.
The Board has established a risk and control structure designed to manage the achievement of business objectives. It has overall responsibility for OPAP's system of internal control and for the effectiveness of such system. The system follows the guidance on Internal Control – Integrated Framework COSO (Committee of Sponsoring Organizations of the Treaelway Commission) and Risk Management and provides reasonable, but not absolute, assurance against material misstatement or losses.
The Board maintains an ongoing process for evaluating the system of internal control and identifying and managing risk. Management is required to apply judgment in evaluating the material risks OPAP faces in achieving its objectives, in determining the risks that are considered acceptable to bear, in assessing the likelihood of the risks concerned materializing, in identifying OPAP's ability to reduce the potential impact of risks on the business and in ensuring that the costs of operating particular controls are proportionate to the benefit.
OPAP's control environment is supported by the principles of Business Conduct which are included in the Internal Rules and Regulations, and a range of ISO policies and procedures on corporate, social and environmental responsibility. Other key elements within the internal control structure are summarized as follows:
• The Board and Management – the Board approves the strategy and performs an advisory and supervisory role, with the day-to-day management of the Company being undertaken by the CEO supported by the CFO and the Executive management. The CEO and other Executives have clearly communicated OPAP's vision, strategy, operating model, values and business objectives across the Group;
independent internal and external audit. The results of internal and external audit reviews are reported to and considered by the Audit Committee, and actions are taken to address any significant control matters identified. The Audit Committee also approves annual internal audit plans and is responsible for performing the ongoing review of the system of internal control and risk management on behalf of the Board.
The Board confirms that reviews the appropriateness and effectiveness of the system of internal control and risk management throughout the financial year and up to the date of approval of the Annual Report and Accounts have been satisfactorily completed.
The Company has complied with the Greek Corporate Governance Code (Code) since the year 2013, with respect to Shareholder's information being fair, balanced and understandable.
The Audit Committee recognizes and estimates that external auditors must be independent, with sufficient knowledge of the Company's operations and to cooperate effectively with the Audit Committee under the Annual Audit Plan, which is inspected and discussed with the Audit Committee.
The Company has independent internal audit department, which carries out audits on the basis of written regulations and annual audit plan, based on risk assessment and approved by the Audit Committee. The head of Internal Audit refers administratively to the President and CEO of the Company and functionally to the Audit Committee.
The Company's independent auditors is KPMG, which replaced PWC since the year 2014.
During the year, the Audit Committee also recommends to the BoD the approval of the Company's Annual Consolidated Financial Statements and the Interim Unaudited Financial Statements.
Also, it prepares every six months a report to the Board about the weaknesses of the Internal Control system and estimates for risk management, processes, policy and compliance with applicable laws and regulations.
The Audit Committee is in a continuous communication with the Internal Audit department evaluating the findings of audits per quarter as well as the external auditors and Key Management personnel, which invites them at the monthly meetings and informs on various corporate issues they handle.
Dimitris Potamitis, Chairman of the Audit Committee
The Audit Committee (AC) comprises three Independent Non-Executive Members:
Member of Institute of Certified Public Accountants of Greece, ex PWC partner. Mr. Chairman was appointed since November 2013, is Chairman of the Audit Committee and member of the Company's BoD. Mr. Chairman is also Chairman of the Audit Committee of Aegean Baltic Bank SA and member of the Remuneration Committee.
Graduate of Law studies from Basil University in Switzerland, CEO of the Swiss Consulting Company ATAG PCS Ltd and Chairman of the Compliance Audit team.
He studied ancient languages and history in the University of Prague and was advisor of Air France, Senior VP of Meridien and COO of Casino Royal Evian.
The Audit Committee is entitled by the BoD to communicate with any member of the Company and be informed about the corporate affairs of its competence. During the year 2015 met with the Chief Financial Officer and member of the BoD, the responsible of Compliance, the manager of Legal Department, the responsible of Anti-Money Laundering and Anti-Terrorism department, responsible of Administration, external Tax Advisor, the Independent External Auditors, HR manager, responsible of preparation of the Consolidated Financial Statements and the person responsible for Risk Management and Insurance.
The Audit Committee:
Reviews the work and effectiveness of the Internal Audit function;
Reviews the annual internal audit plan;
During 2015 the Audit Committee met ten times and discussed the below issues:
The Audit Committee Chairman describes the role and the responsibilities of the Committee regarding the integrity of the Financial Statements, the internal control system, risk management and compliance with the Laws and Regulations governing the Company as well as the fundamental relationship that should govern the Audit Committee with the Internal and External Auditors.
We believe that, within 2015, the received information from the above and the Management were reliable, satisfactory and helped us in our work within the framework defined by the terms determined from Management.
Dimitris Potamitis, Chairman of the Audit Committee
The Company's compensation plan is performance-driven and designed to foster OPAP's innovative and entrepreneurial culture. Following the 2013 OPAP Group privatization, the Board set out to create a truly multinational Company and, as a result of this approach, people of various nationalities work with local citizens in each location in which OPAP operates.
The level and components of remuneration across OPAP is designed to facilitate global mobility and diversity. Salary ranges are based on benchmarking and OPAP's annual cash bonus structure, long-term incentives and other benefits are offered across operating companies.
Details on the Company's remuneration policy and the Directors' compensation arrangements are set out below:
The Remuneration Committee is tasked with making decisions on pay that encourage good service to our customers, are fair to all of our employees, and are in the interests of all of our shareholders.
Our management team is multinational and mobile and thus central to our pay philosophy are the principles of:
There has been a fundamental cultural shift in the Company's compensation approach:
On 1 July 2015 OPAP SA introduced a bonus incentive scheme aiming to function as a performance incentive for selected key managers and directors. The scheme provides that the participants will be entitled to acquire shares the provision of which matures in about a year's time. The number of shares each participant will be entitled to acquire will depend on the performance of specified targets the outcome of which will be known in about a year's time. The fair value of each share is valued at the grant date based on the value of each share and the probability that the aforementioned targets will be met. The number of shares amounts to approximately 388 thousand shares. An amount of € 884 thousand has been recognized as payroll cost in the Statement of Comprehensive Income and as retained earnings in the Statement of Changes in Equity.
In conclusion, we believe our decisions on pay take account of performance while giving us the flexibility to attract and retain the expertise needed to build for the future. The Committee continues to receive valuable and independent advice from PwC that cooperates with HR and I would like to thank my fellow Committee members and those who support the Committee for their insight and guidance during the year.
The Remuneration Committee is chaired by Pavel Saroch, and comprised three members until December 2015. All the committee members are non-executive and considered independent from executive tasks (Pavel Saroch, non-executive member of the Board of Directors, Spiros Fokas, non-executive member and Vice President of the Board of Directors, and Pavel Horak, non-executive member of the Board of Directors), but not independent according to the full set of criteria of the Code. Their recommendations and reports were submitted to the Board for approval.
We hope that this report achieves the aim of improved transparency and clarity under the new reporting requirements and that we can count on your support at the forthcoming AGM for both our Remuneration policy and the decision we have taken as a committee during the year.
Pavel Saroch, Chairman of the Remuneration Committee
The Board is committed to effective communications between the Company and its Shareholders. The Executive Directors and the Director of Investor Relations meet regularly with institutional Shareholders and financial analysts to discuss matters relating to the Company's business strategy and current performance. The CEO and CFO receive monthly and annual updates on share price developments, major buyers and sellers of shares, peer group analysis, investors' views and analysts' reports on the industry and on the Company specifically by the Investor Relations Division and periodically include updates to the BoD. Feedback on presentations and roadshow meetings with institutional investors is presented to the Executive Directors of the BoD and any other specifically interested Non-Executive directors. The investor relations program includes:
Overall, the Investor Relations Division's main responsibilities are to:
In 2015 the company participated in more than ten international investor events and roadshows related to either Gaming, Emerging Markets and/or Greece - South Eastern Europe. The frequency, duration and location of roadshow activity as well as the level of participation is determined in the beginning of the year.
The Investor Relation Team is fully dedicated to communicate with investors community, while the top management including Chairman, CFO and key directors, are available to discuss governance and strategy with major Shareholders should such a dialogue is needed.
The AGM provides all Shareholders with an opportunity to vote on the resolutions put to them. The AGM is used as the main opportunity for the Directors to meet directly with private investors. It is attended by the Directors and all Shareholders present are given the opportunity to ask questions of the Chairman, the Chairs of Board Committees and the Board as a unit.
All resolutions are voted on by way of poll so that each share has one vote. The results of the poll are released to the Stock Exchange and published on the website shortly after the AGM. In the last two years, more than the remarkable 70% quorum was achieved.
In relation to dividend distribution, the Company's Management, after taking into consideration the Company's performance, its prospects and its investment plans, proposes the distribution of dividend of € 0.40 per share before withholding taxes (according to the applicable tax legislation) versus € 0.7017 per share for the year 2014.
Furthermore, it must be noted that the Company's Board of Directors, based on the results of the six month period ended on 30.06.2015, approved the distribution of interim dividend of € 0.17 per share. The record date was set for 14.09.2015, the cutoff date was set for 11.09.2015 while the payment date was set for 18.09.2015.
Based on the aforementioned information, the total dividend (versus the 2014 dividend) before applicable withholding taxes, will be as follows:
| 2015 | 2014 | |
|---|---|---|
| Interim dividend | 0.1700 | 0.2017 |
| Final dividend | 0.2300 | 0.5000 |
| Total dividend | 0.4000 | 0.7017 |
All the shares issued by the company are common shares.
The total authorized number of common shares was 319,000,000 on 31.12.2015 with a par value of € 0.30 / share (€ 0.30 in 2014). All issued shares are fully paid.
There was no change in the share capital of the company during the period that ended on 31.12.2015.
On 05.01.2016, OPAP INVESTMENT LTD proceeded to a share capital increase of € 37,000 thousand in order to undertake the share capital increase of HORSE RACES S.A. amount € 17,020 thousand in which it participates by 100%.
On 18.01.2016, HORSE RACES S.A. commenced its operational activities.
On 05.02.2016, HELLENIC LOTTERIES S.A. entered into an Agreement with Alpha Bank for the renewal of the Revolving Bond Loan, originally signed on 30.04.2015, for an amount up to € 50,000 thousand and for a period of three years (ending February 2019).
On 11.01.2016, the Company filed in the Council of State a request for the annulment and a request for suspension of the decision for the imposition of the special levy. The hearing of the petition for annulment was set for 03.06.2016. On 19.02.2016, the Council of State rejected the Company's request for suspension of the special levy imposition, because the exceptional circumstances that would justify the issuing of the suspension of execution of the Ministerial decision are not satisfied. Nevertheless, the Council of State stated that the statement to the tax authority which shall be submitted by the Company until the 20th day of each month regarding the special levy collected in the previous month will necessarily amount to zero for January 2016 and possibly for the next two months (i.e. February and March), as the Company cannot modify sooner its information systems.
On 22.02.2016, a decision of the Minister of Finance was notified to the Company, by which, the date of the statement's submission and the respective attribution of the special levy has been modified to a quarterly basis instead of monthly.
The present explanatory report of the company's Board of Directors to the Ordinary General Meeting of OPAP S.A. Shareholders consists of detailed information pursuant to the provisions of art. 4, par. 7 and 8 of L. 3556/2007.
The company's Share Capital mounts up to the sum of ninety five million seven hundred thousand (€ 95,700,000), divided to three hundred and nineteen million (319,000,000) nominal common and outstanding voting shares, with nominal value of thirty cents of euro (€ 0.30) each.
The company's Share Capital has not changed during the fiscal period from 1.1.2015 until 31.12.2015.
All shares are admitted to trading at the Athens Stock Exchange Market, classified as Large Cap Stock.
The rights of the Shareholders of OPAP S.A. which stem from the company's share are equivalent to the percentage of their equity investment in the paid-up share capital.
Each share provides all rights and obligations required by the Law and the Statutes and more specifically:
According to the Law, the Company transfers its shares and this transfer is not subject to restrictions by the Statute.
The shareholders (natural persons or legal entities) that according to their notification made up until 31.12.2014 hold directly or indirectly a percentage of shares of more of 5% of its total shares with the respective voting rights, are listed below:
| Name | Percentage |
|---|---|
| Emma Delta Hellenic Holdings Limited | 33.00% |
| The Baupost Group LLC | 5.19% |
| Investors | 61.81% |
There are no shares offering to the shareholders special auditing rights in the Company.
According to the provisions of the company's Statutes, there are no restrictions of shareholders voting rights.
The company does not acknowledge the existence of agreements among its shareholders which conclude to restrictions on transfer of shares or exercising of voting rights.
The regulations of the company's statutes regarding the appointment and replacement of BoD members and the modification of provisions of Statutes do not differentiate from the ones provided in the Codified L. 2190/1920 as amended and currently in force.
According to the Article 8 of the company's Statutes, upon decision of the General Assembly, which is subject to publicity formulations of Article 7b of the codified L. 2190/1920 as currently in force, the Board of Directors can be given the right, upon the Board's decision taken by, at least, a majority of two third (2/3) of its members, to increase the share capital partially or totally by issuing new shares, up to the amount of the paid-up capital the date that the Board of Directors was granted the authority in question. The Board of Directors' authority can be renewed by the General Assembly for a period of time that will not exceed the five-year period for each renewal. No such decision has been made by the General Assembly of the Shareholders.
According to the same article of the Statutes, upon decision of the General Assembly, a program of shares disposal can be established for the members of the Board of Directors and the company's personnel, as well as for the associated companies, in the form of optional right of shares acquisition, with the terms and conditions of paragraph 13, Article 13 of the codified law 2190/1920 as currently in force. No such decision has been made by the General Assembly of the Shareholders.
According to the provisions of Article 16 of the codified L. 2190/1920 as currently in force, the companies listed on the Athens Exchange may acquire own shares, upon decision of the General Assembly of their shareholders, which provides the terms and the conditions of provided acquisitions and, in particular, the maximum number of shares that can be acquired and the duration of this approval. Their acquisition takes place under the Board of Directors responsibility, under the conditions mentioned in the law. No controversy provision exists in the company's Statutes. Τhe Annual Ordinary General Assembly of the Company's Shareholders that was held on 20.04.2015 decided and set the details for the acquisition by the Company of treasury shares, through the Athens Exchange, up to a percentage of 5% of the total paid up share capital of the Company, namely up to 15,950,000 shares. The acquisition of treasury shares shall be made provided that on a case by case basis are considered to be at the Company's own benefit, preferential to other available investment options and as long as the Company's cash flow allows for such acquisitions and for purposes provided for by Regulation 2273/2003 and Decision No. 1/503/13.03.2009 by the Capital Market Commission. The proposed program for the acquisition of treasury shares shall be completed within twenty four months as from the date of the decision of the General Assembly, namely the latest by 19.04.2017, and will be implemented at a maximum acquisition price of 13.00 euros per share and a minimum acquisition price equal to the nominal value price of each share, i.e. 0.30 euros per share. During 2015, the Company acquired 406,542 treasury shares.
There are no agreements that are put into force, modified or expire in case of change of company control following a public offering.
There are no agreements made by company with the members of its Board of Directors, which provide for compensation, specifically in the event of resignation or dismissal without just cause or termination of service or employment due to public offering. The fixed predictions for compensations due to Company's personnel service abandon amounted on 31.12.2015 € 932 thousand (Group's: € 1,036 thousand).
Peristeri, 24 March 2016
Kamil Ziegler
Chairman of the BoD & CEO
The attached Financial Statements as of 31.12.2015 of the OPAP S.A. (the "Company") and the Group of OPAP S.A. (the "Group") were approved by the Board of Directors of OPAP S.A. on 24.03.2016 and have been posted at the Company's website www.opap.gr as well as in the website of Athens Stock Exchange. The attached financial statements will remain at the disposal of investors at least five years from the date of their announcement.
It is noted that the published attached financial information arise from the Financial Statements, which aim to provide the reader with a general information about the financial status and results of the Group and the Company but they do not present a comprehensive view of the financial position and results of financial performance and cash flows of the Company and Group, in accordance with the International Financial Reporting Standards (IFRS).
The auditors of the separate and consolidated financial statements of OPAP S.A. for the years ended on 31.12.2015 and 31.12.2014 is the auditing firm KPMG Certified Auditors S.A..
We have audited the accompanying stand-alone and consolidated financial statements of GREEK ORGANIZATION OF FOOTBALL PROGNOSTICS S.A. (the "Company") which comprise the stand-alone and consolidated statement of financial position as of 31 December 2015 and the standalone and consolidated statements of comprehensive income, changes in equity and cash flows for the year then ended, and a summary of significant accounting policies and other explanatory information.
Management is responsible for the preparation and fair presentation of these stand-alone and consolidated financial statements in accordance with International Financial Reporting Standards as adopted by the European Union, and for such internal control as management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
Our responsibility is to express an opinion on these stand-alone and consolidated financial statements based on our audit. We conducted our audit in accordance with International Standards on Auditing. Those Standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor's judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity's preparation and fair presentation of the stand-alone and consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company's internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of stand-alone and consolidated the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
In our opinion, the stand-alone and consolidated financial statements give a true and fair view of the financial position of GREEK ORGANIZATION OF FOOTBALL PROGNOSTICS S.A. as of 31 December 2015 and of its financial performance and its cash flows for the year then ended, in accordance with International Financial Reporting Standards as adopted by the European Union.
Athens, 30 March 2016 KPMG Certified Auditors Α.Ε. AM SOEL 114
Nikolaos Vouniseas, Certified Auditor Accountant ΑΜ SOEL 18701
| (Amounts in thousands of euro) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| GROUP | COMPANY | ||||||||
| Notes | 31.12.2015 | 31.12.2014 *Adjusted |
31.12.2015 | 31.12.2014 | |||||
| ASSETS | |||||||||
| Current assets | |||||||||
| Cash and cash equivalents | 11.1 | 301,695 | 297,418 | 231,115 | 198,455 | ||||
| Inventories | 11.2 | 4,166 | 2,976 | 280 | 0 | ||||
| Receivables | 11.3 | 55,234 | 92,250 | 23,391 | 72,523 | ||||
| Other current assets | 11.4 | 28,817 | 16,730 | 17,630 | 15,020 | ||||
| Total current assets | 389,913 | 409,375 | 272,416 | 285,998 | |||||
| Non - current assets | |||||||||
| Intangible assets | 11.5 | 1,222,987 | 1,269,998 | 1,063,227 | 1,087,569 | ||||
| Tangible assets (for own use) |
11.6 | 56,238 | 44,205 | 32,861 | 27,089 | ||||
| Investments in real estate property |
11.7 | 1,398 | 1,540 | 1,398 | 1,540 | ||||
| Goodwill | 11.8 | 14,183 | 14,183 | 0 | 0 | ||||
| Investments in subsidiaries | 11.9 | 0 | 0 | 147,604 | 182,104 | ||||
| Investments in associates | 11.10 | 11,225 | 9,732 | 0 | 0 | ||||
| Long – term receivables | 11.3 | 112 | 527 | 112 | 527 | ||||
| Other non - current assets | 11.11 | 2,962 | 3,177 | 24,912 | 31,114 | ||||
| Deferred tax asset | 11.12 | 9,815 | 0 | 0 | 0 | ||||
| Total non - current assets | 1,318,920 | 1,343,362 | 1,270,114 | 1,329,943 | |||||
| TOTAL ASSETS | 1,708,833 | 1,752,737 | 1,542,530 | 1,615,940 | |||||
| EQUITY & LIABILITIES | |||||||||
| Short - term liabilities | |||||||||
| Loans | 11.14 | 32,097 | 1 | 2,097 | 0 | ||||
| Trade payables | 11.13 | 127,091 | 170,353 | 52,562 | 120,731 | ||||
| Tax liabilities | 11.15 | 129,942 | 178,228 | 119,724 | 165,980 | ||||
| Other payables | 11.16 | 35,853 | 109,301 | 23,441 | 100,116 | ||||
| Total short - term liabilities | 324,984 | 457,883 | 197,824 | 386,827 | |||||
| Long - term liabilities | |||||||||
| Loans | 11.14 | 115,000 | 0 | 115,000 | 0 | ||||
| Deferred tax liability | 11.12 | 0 | 1,284 | 3,493 | 6,699 | ||||
| Employee benefit plans | 11.17 | 1,036 | 847 | 932 | 745 | ||||
| Provisions | 11.18 | 59,061 | 51,316 | 57,591 | 49,133 | ||||
| Other long-term liabilities | 11.19 | 5,926 | 6,343 | 5,409 | 5,875 | ||||
| Total long - term liabilities | 181,022 | 59,790 | 182,425 | 62,452 |
| Share capital | 11.20 | 95,700 | 95,700 | 95,700 | 95,700 |
|---|---|---|---|---|---|
| Reserves | 11.22 | 48,773 | 48,474 | 48,474 | 48,474 |
| Treasury shares | 11.21 | -2,719 | 0 | -2,719 | 0 |
| Retained earnings | 1,020,068 | 1,023,525 | 1,020,827 | 1,022,488 | |
| Non controlling interests | 11.23 | 41,005 | 67,365 | 0 | 0 |
| Total equity | 1,202,827 | 1,235,064 | 1,162,282 | 1,166,661 | |
| TOTAL EQUITY & LIABILITIES | 1,708,833 | 1,752,737 | 1,542,530 | 1,615,940 |
* The figures of fiscal year 2014 are the ones that incurred after the reform of the Financial Statements due to the adoption of IFRS 3 regarding the finalization of the amount of goodwill arising from the acquisition of the subsidiary PAYZONE HELLAS S.A. (refer to note 6.3 for more information).
The attached notes on pages 57 to 130 form an integral part of financial statements
(Amounts in thousands of euro except for per share amounts)
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Notes | 01.01- 31.12.2015 |
01.01- 31.12.2014 |
01.01- 31.12.2015 |
01.01- 31.12.2014 |
|
| Amounts wagered | 4,257,317 | 4,259,072 | 3,603,419 | 3,759,713 | |
| The Statement of Comrehensive income related to amounts wagered is as follows: | |||||
| Revenue (GGR) | 1,399,671 | 1,377,679 | 1,167,601 | 1,202,529 | |
| GGR contribution and other levies and duties |
11.25 | -411,964 | -404,535 | -350,420 | -359,879 |
| Agents' commission | 11.26 | -362,369 | -359,653 | -300,984 | -313,184 |
| Net gaming revenue (NGR) | 625,339 | 613,491 | 516,197 | 529,467 | |
| Other operating income | 128,662 | 23,736 | 43,413 | 28,878 | |
| Operating expenses | |||||
| Payroll expenses | 11.28 | -46,098 | -58,571 | -41,370 | -43,331 |
| Marketing expenses | 11.29 | -69,468 | -78,904 | -50,746 | -66,190 |
| Other operating expenses | 11.30 | -261,332 | -153,228 | -128,082 | -120,289 |
| Profit before interest, tax, depreciation and amortization (EBITDA) |
377,103 | 346,524 | 339,413 | 328,534 | |
| Depreciation, amortization and impairment |
-74,332 | -50,321 | -39,995 | -39,180 | |
| Results from operating activities | 302,770 | 296,203 | 299,418 | 289,355 | |
| Financial income | 11.31 | 1,732 | 3,786 | 890 | 2,504 |
| Financial expenses | 11.31 | -6,400 | -2,192 | -4,287 | -1,351 |
| Other financial income / (expense) | 11.10/11.24 | 1,490 | 7,782 | 5,640 | 6,769 |
| Profit before tax | 299,592 | 305,579 | 301,661 | 297,277 | |
| Income tax expense | 11.32 | -100,835 | -105,878 | -93,787 | -101,286 |
| Deferred tax | 11.32 | 11,143 | -477 | 3,217 | -2,728 |
| Profit after tax | 209,901 | 199,224 | 211,091 | 193,262 | |
| Parent company shareholders | 210,719 | 194,998 | 211,091 | 193,262 | |
| Non controlling interests | -819 | 4,226 | 0 | 0 | |
| Other comprehensive income – items that will not be reclassified to profit or loss | |||||
| Actuarial profit | 11.17 | 51 | 740 | 37 | 662 |
| Deferred tax | 11.32 | -15 | -192 | -11 | -172 |
| Other total income after tax | 37 | 548 | 26 | 490 | |
| Total income after tax | 209,937 | 199,772 | 211,116 | 193,752 | |
| Parent company shareholders | 210,755 | 195,548 | 211,116 | 193,752 | |
| Non controlling interests | -817 | 4,224 | 0 | 0 | |
| Basic and diluted earnings (after tax) per share in € |
11.33 | 0.6609 | 0.6113 | 0.6621 | 0.6058 |
The attached notes on pages 57 to 130 form an integral part of financial statements
(Amounts in thousands of euro)
| GROUP | Share capital |
Reserves | Treasury shares |
Retained earnings |
Non controlling interests |
Total equity |
|---|---|---|---|---|---|---|
| Balance as of 1 January 2014 | 95,700 | 59,633 | 0 | 969,949 | 0 | 1,125,283 |
| Total comprehensive income for the period 01.01-31.12.2014 |
0 | 0 | 0 | 195,548 | 4,223 | 199,771 |
| Reserves distribution | 0 | -11,160 | 0 | 2,120 | 0 | -9,039 |
| Non controlling interests | 0 | 0 | 0 | 0 | 63,142 | 63,142 |
| Dividends paid | 0 | 0 | 0 | -144,092 | 0 | -144,092 |
| Balance as of 31 December 2014 | 95,700 | 48,474 | 0 | 1,023,525 | 67,365 | 1,235,064 |
| Balance as of 1 January 2015 | 95,700 | 48,474 | 0 | 1,023,525 | 67,365 | 1,235,064 |
| Total comprehensive income for the period 01.01-31.12.2015 |
0 | 0 | 0 | 210,755 | -817 | 209,937 |
| Αcquisition of treasury shares | 0 | 0 | -2,719 | 0 | 0 | -2,719 |
| Reserves of subsidiaries | 0 | 299 | 0 | -299 | 0 | 0 |
| Inflow to retained earnings (year 2012) | 0 | 0 | 0 | 0 | 0 | 0 |
| Αcquisition of non controlling interests of subsidiaries |
0 | 0 | 0 | -655 | -294 | -950 |
| Share capital increase expenses of subsidiary |
0 | 0 | 0 | -479 | -236 | -715 |
| Share capital decrease of subsidiaries | 0 | 0 | 0 | 0 | -21,452 | -21,452 |
| Other reserves | 0 | 0 | 0 | 884 | 0 | 884 |
| Dividends paid | 0 | 0 | 0 | -213,662 | -3,560 | -217,222 |
| Balance as of 31 December 2015 | 95,700 | 48,773 | -2,719 | 1,020,068 | 41,005 | 1,202,827 |
* The figures of fiscal year 2014 are the ones that incurred after the reform of the Financial Statements due to the adoption of IFRS 3 regarding the finalization of the amount of goodwill arising from the acquisition of the subsidiary PAYZONE HELLAS S.A. (refer to note 6.3 for more information).
| COMPANY | Share capital |
Reserves | Treasury shares |
Retained earnings |
Total equity |
|---|---|---|---|---|---|
| Balance as of 1 January 2014 | 95,700 | 59,633 | 0 | 970,708 | 1,126,041 |
| Total comprehensive income for the period 01.01-31.12.2014 |
0 | 0 | 0 | 193,752 | 193,752 |
| Reserves distribution | 0 | -11,160 | 0 | 2,120 | -9,039 |
| Dividends paid | 0 | 0 | 0 | -144,092 | -144,092 |
| Balance as of 31 December 2014 | 95,700 | 48,474 | 0 | 1,022,488 | 1,166,661 |
| Balance as of 1 January 2015 | 95,700 | 48,474 | 0 | 1,022,488 | 1,166,661 |
| Total comprehensive income for the period 01.01-31.12.2015 |
0 | 0 | 0 | 211,116 | 211,116 |
| Αcquisition of treasury shares | 0 | 0 | -2,719 | 0 | -2,719 |
| Share-based payment | 0 | 0 | 0 | 884 | 884 |
| Dividends from subsidiaries | 0 | 0 | 0 | 0 | 0 |
| Dividends paid | 0 | 0 | 0 | -213,661 | -213,661 |
| Balance as of 31 December 2015 | 95,700 | 48,474 | -2,719 | 1,020,827 | 1,162,282 |
(Amounts in thousands of euro)
The attached notes on pages 57 to 130 form an integral part of financial statements
(Amounts in thousand of euro)
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Notes | 31.12.2015 | 31.12.2014 *Adjusted |
31.12.2015 | 31.12.2014 | |
| OPERATING ACTIVITIES | |||||
| Profit before tax | 299,592 | 305,579 | 301,661 | 297,277 | |
| Adjustments for: | |||||
| Depreciation & Amortization | 59,310 | 50,321 | 39,995 | 39,180 | |
| Financial (income) /expenses, net | 11.30 | 4,666 | -1,587 | -2,245 | -7,915 |
| Employee benefit plans | 11.17/11.28 | 1,174 | 868 | 1,114 | 795 |
| Provisions for bad debts | 220 | -684 | 0 | 372 | |
| Other provisions | 9,128 | 1,314 | 9,100 | 1,106 | |
| Impairment of intangible assets | 11.5 | 15,021 | 0 | 0 | 0 |
| Exchange differences | 2 | -7 | 2 | -7 | |
| Reversal of impairment loss on remeasurement of associates |
11.10 | -893 | -7,462 | 0 | 0 |
| Share of profit from associates | 11.10 | -600 | -330 | 0 | 0 |
| (Gain) /loss from investing activities | -202 | 41 | 5 | 41 | |
| Other non-cash items | 0 | 0 | 1,973 | 0 | |
| Total | 387,418 | 348,053 | 351,604 | 330,849 | |
| Changes in Working capital | |||||
| (Increase) / decrease in inventories | -1,191 | -724 | -280 | 0 | |
| (Increase) / decrease in receivables | 26,609 | -41,417 | 48,194 | -30,782 | |
| Increase / (decrease) in payables (except banks) | -59,424 | 73,988 | -83,503 | 27,722 | |
| Increase / (decrease) in taxes payable | -6,999 | -24,887 | -4,172 | 9,394 | |
| Total | 346,413 | 355,013 | 311,844 | 337,183 | |
| Interest expenses paid | -5,524 | -1,725 | -3,467 | -1,618 | |
| Income taxes paid | -142,454 | -68,783 | -135,743 | -68,125 | |
| Cash flows from operating activities | 198,436 | 284,505 | 172,634 | 267,440 | |
| INVESTING ACTIVITIES | |||||
| Proceeds from sale of tangible & intangible assets | 321 | 6 | 32 | 6 | |
| Extra charge for the acquisition of a subsidiary | -1,090 | 0 | 0 | 0 | |
| (Increase) / decrease in share capital of subsidiaries | 0 | -8,326 | 34,500 | -8,750 | |
| Purchase of intangible assets | 11.5 | -11,672 | -10,083 | -2,934 | -7,650 |
| Purchase of tangible assets | 11.6 | -27,977 | -8,499 | -18,385 | -7,431 |
| Dividends from subsidiaries | 11.10/11.24 | 0 | 0 | 5,640 | 6,769 |
| Interest received | 1,350 | 3,297 | 532 | 2,016 |
| Increase of cash due to change of HELLENIC LOTTERIES S.A. consolidation method and in first consolidation of PAYZONE HELLAS S.A. |
0 | 56,455 | 0 | 0 | |
|---|---|---|---|---|---|
| Cash flows (used in) / from investing activities | -39,067 | 32,850 | 19,385 | -15,041 | |
| FINANCING ACTIVITIES | |||||
| Proceeds from borrowings | 11.14 | 147,096 | 85,001 | 117,097 | 70,000 |
| Payments of borrowings | 0 | -266,751 | 0 | -236,750 | |
| Αcquisition of treasury shares | 11.21 | -2,719 | 0 | -2,719 | 0 |
| Financial lease interest payments | -1 | 0 | 0 | 0 | |
| Financial lease capital payments | -4 | -437 | 0 | 0 | |
| Payments of capital accumulation tax | -715 | 0 | 0 | 0 | |
| Return of share capital of subsidiary | 11.23 | -21,452 | 0 | 0 | 0 |
| Dividends paid | -277,298 | -79,811 | -273,738 | -79,811 | |
| Cash flows used in financing activities | -155,093 | -261,998 | -159,359 | -246,561 | |
| Net increase / (decrease) in cash and cash equivalents | 4,276 | 55,357 | 32,660 | 5,838 | |
| Cash and cash equivalents at the beginning of the year | 297,418 | 242,061 | 198,455 | 192,617 | |
| Cash and cash equivalents at the end of the year | 301,695 | 297,418 | 231,115 | 198,455 |
* The figures of fiscal year 2014 are the ones that incurred after the reform of the Financial Statements due to the adoption of IFRS 3 regarding the finalization of the amount of goodwill arising from the acquisition of the subsidiary PAYZONE HELLAS S.A. (refer to note 6.3 for more information).
The attached notes on pages 57 to 130 form an integral part of financial statements
OPAP S.A. (the "Company" or "parent company" was established as a private legal entity in 1958. It was reorganized as a société anonyme in 1999 domiciled in Greece and its accounting as such began in 2000. The company's registered offices and principal place of business, is 62 Kifissou Avenue, 121 32 Peristeri, Greece. OPAP's shares are listed in the Athens Stock Exchange.
The group OPAP ("the Group") beyond the parent company includes the companies which OPAP S.A., either directly or indirectly controls (see note 8 Structure of the Group).
The Financial Statements for the year that ended on 31.12.2015 (including the comparatives for the year that ended on 31 December 2014) were approved by the Board of Directors on 24.03.2016 and are subjected to approval by the General Meeting.
On 13.10.2000, the Company acquired from the Hellenic Republic the 20-year exclusive right to conduct, manage, organise and operate by any appropriate means or measures provided by modern technology certain numerical lottery and sports betting games (and any variations of these games) and the Company paid € 322,817 thousand. The Company also acquired the exclusive right to operate and manage any new sports betting games in Greece as well as a right of first refusal to operate any new games permitted by law. The number of games was progressively increased over time and includes at present 13 games. The Company's exclusive right has been extended by a period of 10 years, i.e., until 12.10.2030, for a consideration of (i) a lump sum payment of € 375,000 thousand and (ii) a participation of the Hellenic Republic at an additional rate of 5% of the gross gaming revenues arising from the games concerned, for the period 13.10.2020 – 12.10.2030.
Therefore, the Company currently holds the exclusive right to conduct, manage, organise and operate by any appropriate means six numerical lottery games (JOKER, LOTTO, PROTO, EXTRA 5, SUPER 3 and KINO) and three sports and other betting games (PROPO, PROPOGOAL and STIHIMA [which includes MONITOR GAMES and GO LUCKY]), two new lottery games (BINGO and SUPER 4) and "Prognostika Agonon Basket", "Prognostika Agonon Omadikon Athlimaton" (these last four games have not been launched yet).
On 15.12.2000, OPAP entered into a 20-years concession agreement, with the Hellenic Republic pursuant to which OPAP has the exclusive right to conduct, manage, organise and operate by any appropriate means provided for by the current technolgy lotteries and sports betting games. The agreement was extended with the Addendum concluded in November 2011 until 12.10.2030 except for Stihima, and its variations, Monitor Games and Go Lucky's, online operations for which OPAP has online exclusivity until 12.10.2020. Under the terms of the concession agreement, OPAP was also granted the exclusive right to operate and manage any new sports betting games in Greece, as well as a right of first refusal for the right to operate and manage any new games, in case the Greek law does provide for the exclusive conduct of this game and solely under the regulation of the Hellenic Gaming Commission.
On November 2011, OPAP was granted a license for 35,000 video lottery terminals in Greece. Under the terms of the VLT License, OPAP has already paid a consideration of € 16,000 per VLT (i.e., € 560.0 million in total). OPAP paid € 474.0 million in 2011 with the remainder of € 86 million paid in November 2013. Of these 35,000 VLTs, 16,500 will be installed and operated by OPAP through its network while 18,500 will be put up for tender to be installed and run by sub-concessionaires.
OPAP S.A., through a wholly-owned subsidiary, was the leader of a consortium consisting of OPAP Investment Limited, Lottomatica Giochi e Partecipazioni S.r.l., Intralot Lotteries Limited and Scientific Games Global Gaming S.a r.l. that was declared the provisional winner of the tender for an exclusive license to produce, operate, circulate and manage the state lotteries and Instant Scratch games in Greece from 30.07.2013 for a period of 12 years, which includes the National Ticket, the Popular Ticket, the European Ticket, the Instant State Ticket or Scratch Ticket, the State Housing Ticket and the New Year's Eve Ticket. The Consortium has paid a € 190.0 million fee. In addition, the Consortium will also pay 30.0% of the GGR generated from the Greek State Lotteries (with the exception of the New Year's Lottery) to the Greek State; however such amount is not to be less than € 30.0 million in the first year of operation and € 50.0 million per year for each of the following 11 years (for a total of € 580.0 million for the duration of the Lottery Concession). OPAP INVESTMENT LTD holds 67.0% of the paid-up share capital of the operating joint venture.
OPAP Group activities are offered through an extended sales' network, with 10,351 distribution points within Greece (including OPAP S.A. and HELLENIC LOTTERIES S.A shops) and 192 shops in Cyprus (consisting of OPAP CYPRUS LTD and OPAP SPORTS LTD shops).
The three member Supervisory Committee is established by primary law and will attend OPAP S.A's. board meetings to ensure that OPAP S.A., its agents and concessionaires (in relation to the gaming machines) comply with the legislation in force and observe OPAP S.A's. contractual obligations towards the Greek State. The Supervisory Committee specifically monitors OPAP S.A's. conduct to ensure compliance with the terms of the Gaming Concession, the VLT License and the gaming legislation, the protection of consumers against addiction and crime related to games of chance, the protection of minors and other vulnerable groups, the reliability of the games and the payment to players of their winnings, the protection of personal data and the payment of the taxes and contributions due to the Greek State. OPAP S.A's. Board of Directors (or the persons to whom the relevant decision-making powers have been delegated) makes available to the Supervisory Committee any relevant draft recommendations, decisions or other documents prior to any decision being taken. OPAP S.A. is obliged to refrain from adopting any decision or entering into a contract for which the Supervisory Committee has expressed its disagreement. The Supervisory Committee will immediately inform the HGC if it considers that OPAP S.A. is in about to breach its contractual obligations towards the Greek State or the legislation in force. The HGC will rule on any disagreement between OPAP and the Supervisory Committee. Finally, according to Law 4141/2013, the members of the Supervisory Committee are appointed for a three year term and the current members will remain in office for three years from publication of their initial appointment by the competent Minister (Decision 07274_X/2012 of the Minister of Finance published in the Greek Gazette on 31.8.2012). Following this, they will be appointed by decision of the HGC and will consist of one member who will be among the HGC appointed members and two members that will be selected in accordance with the conditions, requirements and procedures provided for in the Regulation on the Conduct and Control of Games.
Kino is a fixed odds numerical lottery game, introduced in 2003 and is currently OPAP's most popular game. The game is based on draws that take place with a five minutes frequency during playing hours (09.00 – 22.00). Kino is played at any agency outlet by making a selection of one (1) to twelve (12) numbers out of a total of 80 numbers. The minimum price for each Kino wager is € 0.50. The maximum prize money that can be won by the winners in the top category is € 1.0 million. Kino has a target payout of 70%.
Pame Stihima (land-based and on-line betting) has been established since 2000 and pertains to wagering on different sporting events but predominantly football. As Stihima is a fixed odds sports betting game, OPAP depends on the actual occurrence of the sporting events that are included in OPAP's Stihima coupon. The Stihima game risk management is brought in-house since 2007.
The consolidated financial statements of the Group and the financial statements of the Company have been prepared in accordance with International Financial Reporting Standards (IFRS) as developed and published by the International Accounting Standards Board (IASB) and have been adopted by European Union.
The financial statements have been prepared under the historical cost principle and the principle of the going concern.
The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgment in the process of applying the Group's accounting policies. The areas involving a higher degree of judgment or complexity, or areas where assumptions and estimates are significant to the financial statements are disclosed in note 6.2.
The basic accounting policies adopted in preparing the financial statements for the year that ended on 31.12.2015 are the same as those followed in the preparation of financial statements for the year that ended on 31.12.2014 and described in these.
The comparative figures have been reclassified where was necessary in order to comply with changes in presentation of the current year.
All amounts presented in the financial statements are in thousands of euro unless otherwise stated.
The amounts included in the financial statements have been rounded in thousands of euro. Any differences between the amounts included in the financial statements and the respective amounts included in the notes are attributed to roundings.
Certain new standards, amendments to standards and interpretations have been issued that are mandatory for periods beginning during the current financial year and subsequent years.
This amendment of IAS 19 refers to the accounting of employee contributions that are linked to service but are independent of the number of years of service. Examples of contributions that are independent of the number of years of service include those that are a fixed percentage of the employee's salary, a fixed amount throughout the service period or dependent on the employee's age. In accordance with this amendment, the entity is permitted to recognize such contributions either as a reduction of service cost in the period in which the related service is rendered (as if a short term employee benefit is recognised) or to continue to attribute them to periods of service. The adoption of the above amendment had no impact on the financial statements of the Company.
As part of the annual improvements project, the International Accounting Standards Board issued, on 12.12.2013, non- urgent but necessary amendments to various standards.
The adoption of the above amendments had no impact on the financial statements of the Company.
There is no impact at the Group's and Company's financial statements from the implementation of these new standards, amendments to standards and interpretations as follows:
The Company considers it unlikely that future implementation will have major impact of these Standards and Interpretations.
This amendment clarified that when an entity acquires an interest in a joint operation in which the activity of the joint operation constitutes a business it shall apply all of the principles on business combinations accounting in IFRS 3, and other IFRSs, that do not conflict with the guidance in IFRS
11.
Amendment to International Accounting Standard 1 "Presentation of Financial Statements": Disclosure
This amendment to IAS 1 has been issued in the context of the project it has undertaken to analyze the possibilities for improving the disclosures in IFRS financial reporting.
Amendment to International Accounting Standard 16 "Property, Plant and Equipment" and to International Accounting Standard 38 "Intangible Assets": Clarification of Acceptable Methods of Depreciation and Amortization (Effective for annual periods beginning on or after 1.1.2016)
These amendments to IAS 16 and IAS 38, expressly prohibits the use of revenue as a basis for the depreciation and amortization method of property, plant and equipment and intangible assets respectively.
The International Accounting Standards Board issued an amendment to IAS 27 with which it provides the option to use the equity method to account for investments in subsidiaries, joint ventures and associates in an entity's separate financial statements.
The International Accounting Standards Board issued an amendment to IAS 16 and IAS 41 with which it clarified that bearer plants, which are living plants should be accounting in accordance with IAS 16 instead of IAS 41.
As part of the annual improvements project, the International Accounting Standards Board issued, on 25.9.2014, non- urgent but necessary amendments to various standards.
The International Accounting Standards Board completed the issuance of the final text of IFRS 9:
Financial Instruments, which replaces the existing IAS 39. The new standard provides for significant differentiations in the classification and measurement of financial instruments as well as in hedge accounting. The standard has not yet been endorsed by the EU.
The new standard is the outcome of a joint project by the IASB and the Financial Accounting Standards Board (FASB) to develop common requirements as far as the revenue recognition principles are concerned. The new standard shall be applied to all contracts with customers, except those that are in scope of other standards, such as financial leases, insurance contracts and financial instruments.
According to the new standard, an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The standard has not yet been endorsed by the EU.
Amendment to International Financial Reporting Standard 10 "Consolidated Financial Statements", to International Financial Reporting Standard 12 "Disclosure of Interests in Other Entities" and to International Αccounting Standard 28 "Investments in Associates and Joint Ventures": Investment Entities: Applying the Consolidation Exception (effective for annual periods beginning on or after January 1, 2016)
The International Accounting Standards Board issued an amendment to the above standards with which it clarified that the exception provided in IFRS 10 and IAS 28, for the preparation of consolidated financial statements and the application of the equity method respectively, applies also to a parent entity that it is a subsidiary of an investment entity which measures all of its subsidiaries at fair value according to IFRS 10. In addition, with the aforementioned amendment it was clarified that the disclosure requirements of IFRS 12 apply to the investment entities which measure all of their subsidiaries at fair value through profit or loss. The amendments have not yet been endorsed by the EU.
The International Accounting Standards Board issued an amendment to IFRS 10 and IAS 28 in order to clarify the accounting treatment of a transaction of sale or contribution of assets between an investor and its associate or joint venture. In particular, IFRS 10 was amended in order to be clarified that in case that as a result of a transaction with an associate or joint venture, a parent loses control of a subsidiary, which does not contain a business, as defined in IFRS 3, it shall recognise to profit or loss only the part of the gain or loss which is related to the unrelated investor's interests in that associate or joint venture. The remaining part of the gain from the transaction shall be eliminated against the carrying amount of the investment in that associate or joint venture. The amendments have not yet been endorsed by the EU.
The new standard addresses the accounting treatment and the disclosures required for regulatory deferral accounts that are maintained in accordance with local legislation when an entity provides rateregulated goods or services. The scope of this standard is limited to first-time adopters that recognized regulatory deferral accounts in their financial statements in accordance with their previous GAAP. IFRS 14 permits these entities to capitalize expenditure that non-rate-regulated entities would recognize as expense. The standard has not yet been endorsed by the EU.
The new standard significantly differentiates the accounting of leases for lessees while essentially maintaining the existing requirements of IAS 17 for the lessors. The standard has not yet been endorsed by the EU.
Based on the amendment to IAS 7, an entity shall provide disclosures that enable users of financial statements to evaluate changes in liabilities for which cash flows are classified in the statement of cash flows as cash flows from financing activities). The amendments have not yet been endorsed by the EU.
Recognition of Deferred Tax Assets for Unrealised Losses.
The preparation of financial statements in accordance with IFRS requires management to make judgments, estimates and assumptions that affect the reported amounts of assets and liabilities, as well as the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
In the process of applying the entity's accounting policies, judgments, apart from those involving estimations, made by the Management that have the most significant effect on the amounts recognized in the financial statements. Mainly judgements relate to:
recoverability of accounts receivable
Management examines annually the recoverability of the amounts included in accounts receivable, in combination with external information (such as creditability databases, lawyers, etc.) in order to estimate the recoverability of accounts receivable.
Certain amounts included in or affecting our financial statements and related disclosure must be estimated, requiring us to make assumptions with respect to values or conditions which cannot be known with certainty at the time the financial statements are prepared. A ''critical accounting estimate'' is one which is both important to the portrayal of the company's financial condition and results and requires management's most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. The company evaluates such estimates on an ongoing basis, based upon historical results and experience, consultation with experts, trends and other methods considered reasonable in the particular circumstances, as well as our forecasts as to how these might change in the future. Also see note 7, "Summary of Significant Accounting Policies", which discusses accounting policies that we have selected from acceptable alternatives.
(see note: 7.19.)
(see notes: 7.7. and 7.8.)
(see note: 7.16.)
(see note: 7.17.)
Contingencies (see note 7.17.)
(see note 7.1.)
(see note: 7.5.)
The Management uses techniques of assessment of fair value of financial instruments where they are not available prices from active market. Details of admissions that used are analyzed in notes what concern in financial instruments. For the application of techniques of assessment, the Management uses the best available estimates and assumptions that are in line with the existing information which participants would use in order to value a financing instrument. Where the information does not exist, the Management uses the best possible estimates for the assumptions to be used. These estimates may differ from the real prices at the closing date of the financial statements.
During fiscal year 2014, OPAP S.A., through its subsidiary OPAP INVESTMENT LTD, acquired 90% of the share capital of PAYZONE HELLAS S.A. with an initial estimate of the purchase price at the amount of € 7,350 and a contingent consideration amounting to € 1,725, which on 31.12.2014 was presented at the line restricted cash of the consolidated financial statements. During the nine-month period of 2015, contingent consideration was finalized at the amount € 976, configuring total purchase price at € 8,326. In addition, in the first semester of 2015 the valuation of assets and liabilities of PAYZONE HELLAS S.A. at the date of acquisition, was completed, leading to an adjustment (increase) at the fair value of the company of amount € 2,763, which is allocated to the following intangible assets:
| Customer Relationships | 2,585 |
|---|---|
| Supplemental agreement with Paysafe | 178 |
| Total | 2,763 |
Based on the above adjustments, the goodwill resulting from the acquisition of PAYZONE HELLAS S.A. was decreased by € 864 from the initial provisional recognition and is calculated as follows:
| Equity (90%) | 2,577 |
|---|---|
| Final purchase price | 8,326 |
| Goodwill | 5,749 |
In accordance with IFRS 3 "Business Combinations", during the measurement period, the acquirer shall retrospectively adjust the provisional amounts recognized at the acquisition date, in order to reflect new information obtained about facts and circumstances that existed at the acquisition date and, if known, would have affected the measurement of the amounts recognized as of that date. Therefore, the adjustments of the above funds have retrospectively affected the consolidated financial statements of 31.12.2014 as follows:
| GROUP | ||||||
|---|---|---|---|---|---|---|
| 31.12.2014 | ||||||
| REVISED | PUBLISHED | DIFFERENCES | ||||
| ASSETS | ||||||
| Intangible assets | 1,269,998 | 1,267,236 | 2,762 | |||
| Goodwill | 14,183 | 15,047 | -864 | |||
| TOTAL ASSETS | 1,752,737 | 1,750,838 | 1,899 | |||
| EQUITY & LIABILITIES | ||||||
| Other payables | 109,301 | 108,325 | 976 | |||
| Total short - term liabilities | 457,883 | 456,907 | 976 | |||
| Long - term liabilities | ||||||
| Deferred tax liability | 1,284 | 566 | 718 | |||
| Total long - term liabilities | 59,789 | 59,071 | 718 | |||
| Equity | ||||||
| Non controlling interests | 67,365 | 67,160 | 205 | |||
| Total equity | 1,235,064 | 1,234,859 | 205 | |||
| TOTAL EQUITY & LIABILITIES | 1,752,737 | 1,750,838 | 1,899 |
According to IAS 1 "Presentation of Financial Statements", the Management is required to select the most relevant and reliable presentation of costs. The relevant choice depends on the nature of the entity and the industry in which it operates.
The costs in the Statement of Comprehensive Income of the previous year have been classified according to their function. However, Management believes that the classification by expenditure nature provides more reliable and relevant information for users of financial statements. The revised structure is likely to continue, so that comparability is not impaired.
Comparative information has respectively been reclassified.
Under the International Financial Reporting Standards, the Company's operations are not affected by seasonality or cyclical factors, except for those relating to PAME STIHIMA sales that increase in connection with significant sports events, such as the UEFA Euro or the FIFA World Cup.
The significant accounting policies that have been used in the preparation of these consolidated financial statements are summarised below. It should be noted, as aforementioned in paragraph 6.2, that accounting estimates and assumptions are used in preparing the financial statements. Although these estimates are based on Management's best knowledge of current events and actions, actual results may ultimately differ from those estimates.
The consolidated financial statements include the accounts of the Company and its subsidiaries.
The Group accounts for business combinations using the acquisition method when control is transferred to the Group. The consideration transferred in the acquisition is generally measured at fair value, as are the identifiable net assets acquired.
The consideration transferred does not include amounts related to the settlement of pre-existing relationships. Such amounts are generally recognized in profit or loss. Any contingent consideration is measured at fair value at the date of acquisition.
Subsidiaries are companies in which OPAP S.A. directly or indirectly has an interest of more than one half of the voting rights or otherwise the power to exercise control over their operations.
When assessing whether OPAP S.A. controls another entity potential voting rights the existence and effect of potential voting rights that are currently exercisable or convertible are considered.
All subsidiaries of Group have as balance date on 31 December.
The financial statements of Group include the financial statements of parent company as also and entities which are controlled by the Group with complete consolidation.
Subsidiaries are consolidated using the purchase method from the date on which effective control is transferred to the company and cease to be consolidated from the date on which control is transferred out of the company.
In addition, acquired subsidiaries are subject to application of the purchase method. This involves the revaluation at fair value of all identifiable assets and liabilities, including contingent liabilities of the subsidiary, at the acquisition date, regardless of whether or not they were recorded in the financial statements of the subsidiary prior to acquisition. On initial recognition, the assets and liabilities of the subsidiary are included in the consolidated balance sheet at their revalued amounts, which are also used as the bases for subsequent measurement in accordance with the Group accounting policies. Goodwill represents the excess of acquisition cost over the fair value of the Group's share of the identifiable net assets of the acquired subsidiary at the date of acquisition. If the cost of acquisition is less than the fair value of the net assets of the subsidiary acquired, the difference is recognised directly in the income statement.
Non-controlling interest reflects the portion of profit or loss and net assets attributable to equity interests that are not owned by the Group. If the loss of a subsidiary, that concern in non-controlling interest, exceeds the non-controlling interest in the equity of subsidiary, the excess sum is shared out in the shareholders of parent company apart from the sum for which the non-controlling has an obligation and it is capable to make up this loss.
Where necessary, accounting policies for subsidiaries are revised to ensure consistency with those adopted by the Group.
All inter-company transactions have been eliminated.
In the individual financial statements of OPAP S.A., investments in subsidiaries are accounted from the cost minus the value impairment.
Associates are those entities over which the Group is able to exert significant influence but does not exert control. Significant influence is the power to participate in the financial and operating policy decisions of the issuer but is not control over those policies. Significant influence normally exists when Grantor has 20% to 50% voting power through ownership or agreements.
Investments in associates are initially recognised at cost and subsequently accounted for using the equity method. Any goodwill is included within the book price of the investment and is assessed for impairment as part of the investment. Where a Group entity transacts with an associate of the Group, profit or losses are eliminated to the extent of the Group's interest in the relevant associated company.
All subsequent changes to the share of interest in the equity of the associate are recognised in the Group's carrying amount of the investment. Changes resulting from the profit or loss generated by the associate are charged in OPAP's consolidated statement of comprehensive income and therefore affect net results of the Group. These changes include subsequent depreciation, amortization or impairment of the fair value adjustments of assets and liabilities. Items that have been directly recognised in the associate's equity, for example, resulting from the associate's accounting for available-for sale securities, are recognised in consolidated equity of the Group. Any non-income related equity movements of the associate that arise, for example, from the distribution of dividends or other transactions with the associate's shareholders are charged against the proceeds received or granted. No effect on the Group's net result or equity is recognised in the course of these transactions. However, when the Group's share of losses in an associate equals or exceeds its interest in the associate, including any other unsecured receivables, the Group does not recognise further losses, unless it has incurred obligations or made payments on behalf of the associate.
Unrealised gains on transactions between the Group and its associates are eliminated to the extent of the Group's interest in the associates. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
When the financial statements of associate that are used for the application of equity method are worked out in report date that differs from that of parent, then the financial statements of associate are adjusted that reflect the effects of important transactions or events that happened between that date and the date of financial statements of investor company. In any case, the difference between the report date of associate and investor company is up to 3 months.
Accounting policies of associates are consistent with those of parent company and was not needed any change to ensure consistency with those adopted by the Company.
Financial assets not classified as at fair value through profit or loss, including an interest in an equityaccounted investee, are assessed at each reporting date to determine whether there is objective evidence of impairment.
An impairment loss in respect of an equity-accounted investee is measured by comparing the recoverable amount of the investment with its carrying amount. An impairment loss is recognized in profit or loss, and is reversed if there has been a favorable change in the estimates used to determine the recoverable amount.
Investments in associates are accounted for and presented at cost less any impairment of value.
OPAP's consolidated financial statements are presented in euro (€), which is also the functional currency of the parent company and the currency of presentation for the Company and all its subsidiaries.
Foreign currency transactions are translated into euro using the exchange rates prevailing at the dates of the transactions (spot exchange rate).
Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation of remaining balances at year-end exchange rates are recognised in the income statement under financial result except when deferred in equity as qualifying cash flow hedges and qualifying net investment hedges.
Assets and liabilities have been translated into euros at the closing rate at the balance sheet date.
In order to recognize the presented operating segments, the Management is based on the business operating segments that mainly represent the goods and services provided by the Group.
The accounting principles used by the Group for the purposes of segment reporting in compliance with IFRS 8, are the same as those used for the preparation of the financial statements.
Revenue is recognised when it is probable that future economic benefits will flow to the entity and the amount of revenue can be reliably measured. Revenue is measured at the fair value of the consideration received and is shown net of value-added tax, returns, discounts and after eliminating sales within the Group. The amount of revenue is considered to be reliably measurable when all contingencies relating to the sale have been resolved.
Gaming transactions in which the Company's revenue consists of a commission, fixed percentage of winnings or similar are accounted for in accordance with IAS 18 "Revenue". Gaming revenues are reported net after deduction for player winnings.
Revenue attributable to gaming transactions in which the Company assumes an open position against the player are reported net after deduction of player winnings which are calculated according to the outcome of the game. Income from betting activities represents the net gain or loss from betting activities in the period plus the gain or loss on the revaluation of open positions at period end.
Revenue from the Group's gaming operations are reported as revenues. Marginal revenue generated from sold services and unrelated to gaming are also included.
Amounts wagered does not represent the Group's statutory revenue measure and comprises the gross takings received and receivable from customers in respect of games.
Other revenues include revenues from activities not conducted as a part of normal operations. This item is, primarily, composed of recovered written-off receivables, exchange rate gains from operations in the Parent Company, as well as gains on sales of fixed assets in the Parent Company.
Dividend income is recognized to the income statement at the date of distribution approval by the Annual General Meeting of shareholders.
The New Year's Eve Lottery is issued once a year and the draw is held on New Year's Eve. Net Revenues from this Lottery are attributed to the Greek State. Hellenic Lotteries S.A. produces, operates, distributes, promotes and manages it and receives a 17% management fee on gross sales. The fee included all Company costs related to the operations of the New Year's Eve Lottery. This commission is recognized once a year, during December.
Interest income is recognized using the effective interest method that is the rate that exactly discounts estimated future cash payments or receipts through the expected life of the financial instrument or, when appropriate, a shorter period to the net carrying amount of the financial asset or financial liability. When a receivable is impaired, the Group reduces the carrying amount to the amount expected to be recovered, being the estimated future cash flow discounted at the original effective interest rate of the instrument, and continues unwinding the discount as interest income.
Expenses are recognized in the statement of comprehensive income on accrual basis. Interest expenses are recognized on accrual basis.
Borrowing costs directly attributable to the acquisition, construction or production of a qualifying asset that necessarily takes a substantial period of time to get ready for its intended use or sale are capitalized as part of the cost of the respective assets. All other borrowing costs are expensed in the period they occur. Borrowing costs consist of interest and other costs that an entity incurs in connection with the borrowing of funds.
Fixed assets are reported in the financial statements at acquisition cost or deemed cost, as determined based on fair values as at the transition dates, less accumulated depreciations and any impairment suffered by the assets. The acquisition cost includes all the directly attributable expenses for the acquisition of the assets. Subsequently are valued at undepreciated cost less any impairment.
Subsequent expenditure is added to the carrying value of the tangible fixed assets or is booked as a separate fixed asset only if it is probable that future economic benefits will flow to the Group and their cost can be accurately and reliably measured. The repair and maintenance cost is booked in the Statement of Comprehensive Income when such is realized.
Upon sale of the tangible fixed assets, any difference between the proceeds and the book value is booked as profit or loss to the results. Expenditure on repairs and maintenance is booked as an expense in the period they occur.
Depreciation of tangible fixed assets (other than Land which is not depreciated) is calculated using the straight line method over their useful life, as follows:
| Land | - |
|---|---|
| Buildings | 20 years |
| Plant & Machinery | 3-9 years |
| Vehicles | 6.5 years |
| Furniture and other equipment | 5 years |
The residual values and useful economic life of tangible fixed assets are subject to reassessment at each balance sheet date. When the book value of tangible fixed assets exceeds their recoverable amount, the difference (impairment) is immediately booked as an expense in the income statement. Assets up to a value of € 1,5 are amortized during the year.
Intangible assets include software and concession rights.
Software: Software licenses are valued in cost of acquisition less accumulated depreciation. Depreciation is calculated using the straight line method during the assets' useful life that range from 1 to 3 years.
Rights: The exclusive rights are recognized initially at market cost or estimate and subsequently at amortized cost decreased with any impairment. The 20-year concession granted by the Hellenic Republic to the Company to operate by any appropriate means provided for by the current technology numerical lottery and sports betting games has been stated at cost, which was determined by independent actuaries and depreciated during the 20 years period. (Refer to note 7.8, for the impairment test procedures).
Extensions to existing exclusive rights and new licenses of new video lotteries on an exclusive basis, treated as separate assets and are amortized over on a straight line basis.
On 4.11.2011 was issued to OPAP S.A. a license to install and operate 35,000 VLTs. The license of OPAP S.A. for the VLTs shall be valid for a period of 10 years, whichever comes first, either a) twelve (12) months after the Gaming Conduct and Control Regulation is issued (GG 2041/25.07.2014), or b) from the date on which the commercial operation of the first gaming machine will take place, after the issue of the above Regulation or of the above decision, as it will be established by the Hellenic Gaming Commission (HGC) upon relevant Act.
Under the current regime, as provided for in L. 4002/2011, OPAP shall also be obliged to put into operation the 16,500 gaming machines within twelve (12) months from the date on which the Gaming Conduct and Control Regulation is issued. According to the above amendments, adopted with L. 4141/2013, this term is extended to eighteen (18) months.
After the elapse of the above term, the number of gaming machines that will not have been put into operation shall be deducted, without prejudice to the State. The rest 18,500 gaming machines, whose operation will be assigned following tender procedure to sub-concessionaires, must be put into operation within twenty-four months after the Gaming Conduct and Control Regulation is issued. After the elapse of the twenty – four months term, the number of gaming machines, for which licenses were granted but were not put into operation, shall be deducted, without prejudice to OPAP S.A.. OPAP S.A. may, the latest within one (1) year after the elapse of the twenty-four months term, install and operate the gaming machines that were not put into operation in the company's Points of Sales (agencies) or may assign their installation and operation to sub-concessionaires, after proceeding to a notice of invitation to public international highest bidder tender, whose terms shall be approved by HGC. After the elapse of the above term, the number of the gaming machines that would have not been into operation will be deducted from the number of gaming machines for which licenses had been granted.
The depreciation will be calculated using the straight line method and will begin at the start of operation. The license to use the Source Code of the games' software, the central system and the agent terminals, the license to use the applications software for the provision of added value services, the license to use the games' software of the agent terminals of 31.07.2007 private contract have useful life of 9 years and depreciation is calculated using the straight line method.
Intangible assets up to a value of € 1,5 are amortized during the year.
Goodwill acquired in a business combination is initially measured at cost being the excess of the cost of the business combination over Group's interest in the net fair value of the acquirer's identifiable assets, liabilities and contingent liabilities. Following initial recognition, goodwill is measured at cost less any accumulated impairment losses. The Company tests goodwill for impairment annually or more frequently if events or changes in circumstances indicate that it might be impaired (refer to note 7.8, for a description of impairment testing procedures).
The Group's goodwill, assets with an indefinite useful life and intangible assets that have not yet come in force are not depreciated and are subject to an impairment review annually and when some events suggest that the book value may not be recoverable any resulting difference is charged to the period's results. Assets that are depreciated are subject to an impairment review when there is evidence that their value will not be recoverable. The recoverable value is the greater between the net sales value and the value in use. An impairment loss is recognized by the company when the book value of these assets (cash generating unit - CGU) is greater than its recoverable amount. Net sales value is the amount received from the sale of an asset at an arm's length transaction in which participating parties have full knowledge and participate voluntarily, after deducting any additional direct cost for the sale of the asset, while value in use is the present value of estimated future cash flows that are expected to flow into the company from the use of the asset and from its disposal at the end of its estimated useful life.
For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash-generating units). As a result, some assets are tested individually for impairment and some are tested at cash-generating unit level.
An impairment loss is recognised for the amount by which the asset's or cash-generating unit's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of fair value, reflecting market conditions less costs to sell and value in use, based on an internal discounted cash flow evaluation. Any remaining impairment loss is charged pro rata to the other assets in the cash generating unit. With the exception of goodwill, all assets are subsequently reassessed for indications that an impairment loss previously recognised may no longer exist.
However, the Group's policy is that any changes in present value of future cash flows due to factors outside of the Company's control (eg interest rates), do not constitute reasons for reversal of impairments that had been recorded in previous years.
The Group enters into agreements that are not those of the legal type of a lease but pertain to the transfer of the right to use assets (property, plant and equipment) as against certain payments.
The consideration of whether as agreement contains an element of a lease is made at the inception of the agreement, taking into account all the available data and particular circumstances. After the inception of the agreement, there is conducted its revaluation concerning whether it still contains an element of a lease in case any of the below mentioned happen:
a) there is a change in the conditions of the leases apart from cases when the leases is simply prolonged or renewed,
b) there is exercised the right to renew the leases or a prolongation of the leases is decided apart from the cases when the terms of prolongation and renewal were initially included in the leasing period,
c) there is a change in the extent to which the realization depends on the defined assets and
d) there is a material change in the assets.
If a lease is reevaluated, the accounting treatment of leases is applied as starting from the date the changes qualify for those mentioned in (a), (c) or (d) and as starting from the date of prolongation and renewal in cases specified in (b).
The ownership of a leased asset is transferred to the lessee in case all the risks and rewards of ownership of the leased assets have been transferred to the lessee irrespective of the legal type of the agreement. At the commencement of the lease term, lessees shall recognise finance leases as assets and liabilities in their balance sheets at amounts equal to the fair value of the leased property or, if lower, the present value of the minimum lease payments, each determined at the inception of the lease.
Subsequent accounting treatment of assets acquired through finance leases is that the leased land and buildings are revalued at fair value. The leased assets are depreciated over the shorter period between the term of the lease and the useful life unless it is almost certain that the lessee will assume the property of the asset upon the termination of the contract. If the lease transfers the ownership of the asset upon the termination of the contract or if there is the option of purchase at a lower price, then the depreciable period is the asset's useful life. Lease payments are distinguished in the amount referring to interest repayment and capital repayment. The distinction is made in order to achieve a fixed repayment schedule. Interest payments are charged to the income statement.
All the remaining leases are treated as operating leases. Payments made under operating leases are charged to the income statement on a straight-line basis over the period of the lease.
The leases in which the Group does not transfer substantially all the risks and rewards incidental to ownership of an asset are classified as operating leases. Initially, the lease payment income less cost of services is charged to the income on a straight-line basis over the period of the lease. The costs, including depreciation, incurred for the acquisition of lease payments income, are charged to the expenses.
Non-current assets are recorded at their historical cost, without any present value discount from the date of their anticipated maturity or realization.
Guarantee deposits are placed on deposit with certain suppliers to secure the company's obligations to those suppliers. Amounts remain as demands for their duration. Upon the maturity of these obligations, the amounts on deposit may be applied against all or a portion of the outstanding obligations according to the terms of the deposit, with any balance being returned to the Group.
Financial assets include cash and financial instruments. A financial instrument is any contract that gives rise to a financial asset of one entity and a financial liability or equity instrument of another entity. Financial assets, other than hedging instruments, can be divided into the following categories: loans and receivables, financial assets at fair value through profit or loss, available-for-sale financial assets and heldto-maturity investments. Financial assets are assigned to the different categories by management on initial recognition, depending on the purpose for which the investments were acquired. The designation of financial assets is re-evaluated at every reporting date at which a choice of classification or accounting treatment is available.
Regular way purchase or sale of financial assets is recognised on their settlement date. All financial assets that are not classified as at fair value through profit or loss are initially recognised at fair value, plus transaction costs.
The Company determines whether a contract contains an embedded derivative in its agreement. The embedded derivative is separated from the host contract and accounted for as a derivative when the analysis shows that the economic characteristics and risks of the derivative are not closely related to the host contract.
Derecognition of financial instruments occurs when the rights to receive cash flows from the investments expire or are transferred and substantially all of the risks and rewards of ownership have been transferred.
The Company assesses at each balance sheet date whether a financial asset or Group of financial assets is impaired.
Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They arise when the company provides money, goods or services directly to a debtor with no intention of trading the receivables.
Loans and receivables are subsequently measured at amortised cost using the effective interest method, less provision for impairment. Any change in their value is recognised in income statement when the loans and receivables are derecognised or impaired, as well as through the amortization process. Amortised cost is calculated taking into account any discount or premium on acquisition and includes fees that are an integral part of the effective interest rate and transaction costs.
Trade receivables are provided against when objective evidence is received that the company will not be able to collect all amounts due to it in accordance with the original terms of the receivables. The amount of the write-down is determined as the difference between the asset's carrying amount and the present value of estimated future cash flows.
They are included in current assets, except for maturities greater than 12 months after the balance sheet date. These are classified as non-current assets.
The fair values of financial assets that are traded in active markets are defined by their prices. For nontraded assets, fair values are defined with the use of valuation techniques such as analysis of recent transactions, comparative items that are traded and discounted cash flows. The securities that are not traded in an active market that have been classified in the category financial assets available for sale, and whose fair value cannot be determined in an accurate and reliable way, are valued at their acquisition cost.
Inventories are stated at the lower of cost and net realizable value. Cost is determined using the yearly weighted average cost formula.
Cash and cash equivalents include cash at bank and in hand as well as short term highly liquid investments such as money market instruments and bank deposits with an original maturity of three months or less.
Restricted cash is cash not available for immediate use. Such cash cannot be used by a Company until a certain point or event in the future. In cases when restricted cash is expected to be used within one year after the balance sheet date, it is classified as a current asset. However, if restricted cash is not expected to be used within one year after the balance sheet date, it is classified as a non-current asset. Restricted cash is not included in Cash and Cash Equivalents.
Share capital is determined using the nominal value of shares that have been issued. Ordinary shares are classified as equity.
Additional paid-in capital includes any premiums received on the initial issuing of the share capital. Any transaction costs associated with the issuing of shares are deducted from additional paid-in capital, net of any related income tax benefits.
Preference shares that provide characteristics of a liability are recognised in the balance sheet as a financial liability, net of transaction costs. The dividend payments on shares wholly recognised as liabilities are recognised as interest expense in the income statement.
The components of a financial instrument that (a) creates a financial liability of the entity and (b) grants an option to the holder of the instrument to convert it into an equity instrument of the entity are recognised separately and classified separately as financial liabilities, financial assets or equity instruments.
Where any group company purchases the Company's equity share capital (treasury shares), the consideration paid, with all the related expenses included, is deducted from equity attributable to the Company's equity holders. No gain or loss is recognised in the income statement on the purchase, sale, issue or cancellation of the Group's own share capital. Expenses related to the issuance of shares for the purchase of companies are included in the acquisition cost of the company acquired.
The tax for the period comprises current income tax and deferred tax, i.e. the tax charges or tax credits that are associated with economic benefits accruing in the period but have been assessed by the tax authorities in different periods. Income tax is recognized in the income statement of the period, except for the tax relating to transactions that have been booked directly to Equity. In such case the related tax is, accordingly, booked directly to equity.
Current income tax assets and/or liabilities comprise those obligations to, or claims from, fiscal authorities relating to the current or prior reporting period, that are unpaid at the balance sheet date. They are calculated according to the tax rates and tax laws applicable to the fiscal periods to which they relate, based on the taxable profit for the year. All changes to current tax assets or liabilities are recognised as a component of tax expense in the income statement.
Deferred income taxes are calculated using the liability method on temporary differences.
This involves the comparison of the carrying amounts of assets and liabilities in the consolidated financial statements with their respective tax bases. Deferred tax assets are recognised to the extent that it is probable that they will be able to be offset against future taxable income. Deferred tax liabilities are recognised for all taxable temporary differences. However, in accordance with the rules set out in IAS 12, no deferred taxes are recognised in conjunction with goodwill.
No deferred taxe is recognised from the initial recognition of an asset or liability in a transaction that is not a business combination and at the time of the transaction affects neither the accounting profit nor taxable profit or loss. No deferred taxes are recognised to temporary differences associated with shares in subsidiaries and joint ventures if reversal of these temporary differences can be controlled by the Group and it is probable that reversal will not occur in the foreseeable future. In addition, tax losses available to be carried forward as well as other income tax credits to the Group are assessed for recognition as deferred tax assets.
Deferred tax assets and liabilities are calculated, without discounting, at tax rates that are expected to apply to their respective period of realisation, provided they are enacted or substantively enacted at the balance sheet date.
Most changes in deferred tax assets or liabilities are recognised as a part of tax expense in the income statement. Only changes in deferred tax assets or liabilities that relate to a change in value of assets or liabilities that is charged directly to equity are charged or credited directly to equity. Deferred tax asset is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow the benefit of part or all of that deferred tax asset to be utilised. The Group recognises previously unrecognised deferred tax asset are reassessed at each balance sheet date to the extent that it has become probable that future taxable profit will allow the deferred tax asset to be recovered.
Provisions are recognised when present obligations will probably lead to an outflow of economic resources from the Group and they can be estimated reliably. Timing or amount of the outflow may still be uncertain. Provisions are not recognised for future operating losses.
Where some or all of the expenditure required to settle a provision is expected to be reimbursed by another party, the reimbursement is recognised when it is virtually certain that reimbursement will be received if the entity settles the obligation and it is treated as a separate asset. The amount recognised for the reimbursement does not exceed the amount of the provision. The expense relating to a provision is presented in the income statement, net of the amount recognised for a reimbursement. Where the effect of the time value of money is material, the amount of a provision is the present value of the expenditures expected to be required to settle the obligation. The discount pre-tax rate reflects current market assessments of the time value of money and the risks specific to the liability. Where discounting is used, the carrying amount of a provision increases in each period to reflect the passage of time. This increase is recognised as borrowing cost in the income statement.
All provisions are reviewed at each balance sheet date and adjusted to reflect the current best estimate. If it is no longer probable that an outflow of resources embodying economic benefits will be required to settle the obligation, the provision is reversed.
In those cases where the possible outflow of economic resource as a result of present obligations is considered improbable or remote, or the amount to be provided for cannot be measured reliably, no liability is recognised unless assumed in the course of a business combination. These contingent liabilities are recognised in the course of the allocation of purchase price to the assets and liabilities acquired in the business combination. Contingent liabilities are not recognized in the financial statements but are disclosed, except if the probability that there will be an outflow of resources that embody economic benefits is minimum.
Probable inflows of economic benefits to the Group that do not yet meet the recognition criteria of an asset are considered contingent assets. Contingent assets are not recognized in the financial statements but are disclosed provided that the inflow of economic benefits is probable.
The Group's financial liabilities include bank loans and overdrafts, trade and other payables and finance leasing liabilities.
Financial liabilities are recognised when the Group becomes a party to the contractual agreements of the instrument and derecognised when the obligation under the liability is discharged or cancelled or expires. All interest related charges are recognised as an expense in "Finance cost" in the income statement.
Finance lease liabilities are measured at initial value less the capital element of lease repayments.
Trade payables and other liabilities are recognised initially at their nominal value and subsequently measured at amortized cost less settlement payments.
Gains and losses are recognised in the income statement when the liabilities are derecognised as well as through the amortization process.
Where an existing financial liability is exchanged by another or the same lender on substantially different terms, or the terms of an existing liability are substantially modified, such an exchange or modification is treated as extinguishment of the original liability and recognition of a new liability. Any difference in the respective carrying amounts is recognised in the income statement.
The bank loans are recorded in liabilities at fair value on the date the funds are released and are presented net of direct issue costs on loans. The direct issue costs on loans carried at amortized cost. The difference between the funds released (net of direct issue costs on loans) and the total borrowed amount, is recognized in installments during the loan using the effective interest method. Interest expenses are recognized when paid and the balance sheet date to the extent such expenses are accrued and not paid. The loans are divided into long term (mature in more than one year) and short term (mature in one year or less).
The parent company, its subsidiaries OPAP SERVICES S.A.,PAYZONE S.A. and HELLENIC LOTTERIES S.A. in Greece, pay contributions to employee benefit plans after leaving the service in accordance with the laws and practices of the Group. These programs are separated into defined benefit plans and defined contribution plans.
As defined benefit plan is a benefit plan to an employee after leaving the service, in which benefits are determined by certain parameters such as age, years of service or salary. At defined benefit plan, the value of the liability is equal to the present value of defined benefit payable at the balance sheet date less the fair value of plan assets and of past services cost. The defined benefit liability and the related expense is estimated annually by independent actuaries using the projected credit unit method. The present value of the liability is determined by discounting the estimated future cash flows to the interest rate of high quality corporate bonds or government bonds in the same currency as the liability with proportional liability duration, or interest rate that takes into account the risk and duration of the liability, where the market depth for such bonds is weak. The costs of liability are recognized in income during the rendering of insured services. The expenses for defined benefit plans, as estimated, are recognized in the income statement and are included in the account "Staff Costs". Additionally, based on the requirements of IAS 19 (Amendment) the actuarial profits/(losses) are recognised in the statement of comprehensive income.
A defined contribution plan is where the entity pays fixed contributions into a separate entity and no legal or constructive obligation to pay further contributions if the fund does not have sufficient assets to pay all employees the benefits relating to employee service in current or prior years. The contributions are recognized as employee benefit expense on an accrual basis. Prepaid contributions are recognized as an asset to the extent that a cash refund or a reduction in the future payments is available.
The grant-date fair value of equity share-based payment arrangements granted to employees is generally recognized as an expense, with a corresponding increase in equity, over the vesting period of the awards. The amount recognized as an expense is adjusted to reflect the numbers of awards for which the related service and non-market performance conditions are expected to be met, such that the amount ultimately recognized is based on the number of awards that meet the related service and non-market performance conditions at the vesting date. For share-based payment awards with non-vesting conditions, the grant date fair value of the share based payment is measured to reflect such conditions and there is no true-up for differences between expected and actual outcomes.
The fair value of the amount payable to employees in respect of SARs, which are settled in cash, is recognized as an expense with a corresponding increase in liabilities, over the period during which the employees become unconditionally entitled to payment. The liability is remeasured at each reporting date and at settlement date based on the fair value of the SARs. Any changes in the liability are recognized in profit or loss.
In this category the Group classifies property held for long-term rental yields which is not occupied by the companies. These investments are initially recognized at their cost, increased by the expenses related to the acquisition transaction. After the initial recognition they are valued at their cost less the accumulated depreciation and the possible accumulated losses from the reduction of their value. Expenses for the maintenance and repairing of the invested upon property, plant and equipment, are recognized in the income statement. For the calculation of depreciation, their useful life has been defined equal to that of owner occupied property.
The structure of OPAP Group as of 31.12.2015 is the following:
| Company's Name | Ownership Interest |
Country Of Incorporation |
Consolidation Method |
First Consolidation Date |
Principal Activities |
|---|---|---|---|---|---|
| OPAP S.A. | Parent company |
Greece | Numerical lottery games and sports betting |
||
| OPAP CYPRUS LTD | 100% | Cyprus | Full consolidation | 01.10.2003 | Numerical lottery games |
| OPAP SPORTS LTD | 100% | Cyprus | Full consolidation | 01.10.2003 | Sports betting company |
| OPAP INTERNATIONAL LTD | 100% | Cyprus | Full consolidation | 24.02.2004 | Holding company – Services |
| OPAP SERVICES S.A. | 100% | Greece | Full consolidation | 15.09.2004 | Sports events – Promotion – Services |
| OPAP INVESTMENT LTD | 100% | Cyprus | Full consolidation | 23.11.2011 | Gaming activities |
| PAYZONE HELLAS S.A. | 100% | Greece | Full consolidation | 19.11.2014 | Services for electronic transactions - Mobile Top-ups - Utility and Bill Payments |
| HORSE RACES S.A. | 100% | Greece | Full consolidation | 22.12.2014 | Mutual Betting on Horse Races |
| GLORY TECHNOLOGY LTD | 20% | Cyprus | Equity method | 01.10.2003 | Software |
| NEUROSOFT S.A. | 29.53% | Greece | Equity method | 24.02.2009 | Software |
| HELLENIC LOTTERIES S.A. | 67% | Greece | Full consolidation | 19.06.2014 | Lotteries |
The extra Ordinary General Meeting of OPAP INVESTMENT LTD, 100% subsidiary of OPAP S.A., of 30.01.2015, decided to increase the company's share capital by issuing 10,000 new ordinary shares of € 1 (euro) nominal price each and allotment price € 900 (euro) each.
The extra Ordinary General Meeting of OPAP INVESTMENT LTD, 100% subsidiary of OPAP S.A., of 04.06.2015, decided to decrease the company's share capital by cancelling 46,096 ordinary shares of € 1 (euro) nominal price. The total decrease amounted to € 43,500.
On 25.08.2015, OPAP S.A. announced the completion of the acquisition of the remaining 10% of PAYZONE S.A. by OPAP INVESTMENT LTD, a 100% subsidiary of OPAP S.A. for a consideration of € 867, holding now 100% of the company.
All subsidiaries report their financial statements on the same date as the parent company does.
Dividend distribution to the shareholders of the parent company and the Group is recognized as a liability named "Payables", at the date at which the distribution is approved of by the Shareholders' General Meeting.
A segment is a distinguishable component of the Group that is engaged either in providing products or services (business segment) or in providing products or services within a particular economic environment (geographical segment), which is subject to risks and rewards that are different from those of other segments. The Management recognizes business segment as primary and reports separately revenues and results from each game. The reports concerning results per game are the basis for the management's decisions, mainly the Chairman and CEO of OPAP S.A..
As stated at note 6.4., the presentation of the Statement of Comprehensive Income has been revised. Respectively, for comparability purposes, operational segments presentation has also been revised.
| GROUP 01.01-31.12.2015 | Lotteries | Sports Betting |
Instant & Passives |
Unallocated items |
Total |
|---|---|---|---|---|---|
| Revenue (GGR) | 829,885 | 411,896 | 157,890 | 0 | 1,399,671 |
| GGR contribution and other levies and duties |
-240,740 | -123,515 | -47,709 | 0 | -411,964 |
| Agents' commission | -208,457 | -111,849 | -40,673 | -1,390 | -362,369 |
| Net gaming revenue (NGR) | 380,689 | 176,532 | 69,507 | -1,390 | 625,339 |
| Other operating income | 11,190 | 5,977 | 177 | 111,318 | 128,662 |
| Operating expenses | -148,200 | -74,973 | -35,577 | -118,149 | -376,898 |
| Depreciation, amortization and impairment |
-26,155 | -13,944 | -31,166 | -3,068 | -74,332 |
| Results from operating activities | 217,524 | 93,593 | 2,942 | -11,288 | 302,770 |
| GROUP 01.01-31.12.2014 | Lotteries | Sports Betting |
Instant & Passives |
Unallocated items |
Total |
|---|---|---|---|---|---|
| Revenue (GGR) | 817,268 | 456,330 | 104,081 | 0 | 1,377,679 |
| GGR contribution and other levies and duties |
-237,518 | -135,793 | -31,224 | 0 | -404,535 |
| Agents' commission | -204,422 | -127,218 | -26,197 | -1,816 | -359,653 |
| Net gaming revenue (NGR) | 375,328 | 193,319 | 46,660 | -1,816 | 613,491 |
| Other operating income | 3,576 | 2,139 | 2 | 18,019 | 23,736 |
| Operating expenses | -137,035 | -77,115 | -22,109 | -54,445 | -290,703 |
| Depreciation and amortization | -24,594 | -14,686 | -8,497 | -2,544 | -50,321 |
| Results from operating activities | 217,275 | 103,657 | 16,056 | -40,786 | 296,203 |
There are no sales transactions between business segments. The allocation of operating costs in these business sectors is carried out based on cost centres per game.
Unallocated assets relate to Companies with non-gaming activity
| COMPANY 01.01-31.12.2015 | Lotteries | Sports Betting | Total |
|---|---|---|---|
| Revenue (GGR) | 761,056 | 406,546 | 1,167,601 |
| GGR contribution and other levies and duties | -227,600 | -122,819 | -350,420 |
| Agents' commission | -190,828 | -110,156 | -300,984 |
| Net gaming revenue (NGR) | 342,627 | 173,570 | 516,197 |
| Other operating income | 35,266 | 8,148 | 43,413 |
| Operating expenses | -143,527 | -76,670 | -220,197 |
| Depreciation and amortization | -26,069 | -13,926 | -39,995 |
| Results from operating activities | 208,296 | 91,122 | 299,418 |
| COMPANY 01.01-31.12.2014 | Lotteries | Sports Betting | Total |
|---|---|---|---|
| Revenue (GGR) | 752,511 | 450,018 | 1,202,529 |
| GGR contribution and other levies and duties | -224,906 | -134,973 | -359,879 |
| Agents' commission | -187,878 | -125,306 | -313,184 |
| Net gaming revenue (NGR) | 339,727 | 189,740 | 529,467 |
| Other operating income | 25,077 | 3,801 | 28,878 |
| Operating expenses | -143,809 | -86,001 | -229,810 |
| Depreciation and amortization | -24,518 | -14,662 | -39,180 |
| Results from operating activities | 196,477 | 92,878 | 289,355 |
There are no sales transactions between business segments. The allocation of operating costs in these business sectors is carried out based on cost centres per game.
Group's operations are in Greece and Cyprus. Greece is the country of incorporation of the parent company and of the subsidiaries OPAP SERVICES S.A., HELLENIC LOTTERIES S.A., HORSE RACES S.A., PAYZONE S.A.and of the associate NEUROSOFT S.A..
| For the period that ended on 31 December 2015 |
Greece | Cyprus | Intercompany Transactions |
Total |
|---|---|---|---|---|
| Amounts wagered | 4,039,951 | 217,366 | 0 | 4,257,317 |
| Revenue (GGR) and Other operating income | 1,491,136 | 74,530 | -37,333 | 1,528,334 |
| Net gaming revenue (NGR) | 584,284 | 41,024 | 30 | 625,339 |
| For the period that ended on 31 December 2014 |
Greece | Cyprus | Intercompany Transactions |
Total |
|---|---|---|---|---|
| Amounts wagered | 4,051,738 | 207,334 | 0 | 4,259,072 |
| Revenue (GGR) and Other operating income | 1,380,467 | 73,652 | -52,703 | 1,401,415 |
| Net gaming revenue (NGR) | 574,311 | 39,181 | 0 | 613,491 |
The analysis of cash and cash equivalents is as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31.12.2015 | 31.12.2014 | 31.12.2015 | 31.12.2014 | |
| Cash in hand | 2,253 | 2,175 | 1,416 | 1,923 |
| Sight deposits | 219,673 | 46,982 | 168,849 | 21,502 |
| Short term bank deposits | 79,769 | 248,261 | 60,850 | 175,030 |
| Total | 301,695 | 297,418 | 231,115 | 198,455 |
The average interest rate earned on bank deposits was 1.59% in 2015 and 2.28% in 2014. The average duration of short-term deposits was 7 calendar days in 2015 and 12 calendar days in 2014.
In sight deposits is included restricted cash of amount € 950 (year 2014: € 5,920) which is analysed as follows: OPAP SPORTS LTD € 294, OPAP SERVICES S.A. € 150 and PAYZONE HELLAS S.A. € 506.
The deposits held by the Company in Greek credit institutions are subject to restrictions of cash withdrawal and working capital transfers, as established with the Act of legislative content 65/28.06.2015 and applied in accordance with the relevant ministerial decisions.
Furthermore, an important part of the Group's and the Company's cash and cash equivalents has been deposited with foreign credit institutions.
Inventories consist mainly of lottery tickets and athletic events prognoses games, coupons for PAME STIHIMA game etc.
According to the contract on 22.06.2009 between the parent company and OPAP SERVICES S.A. the subsidiary undertook the rendering of services of production, supply, storage and distribution of consumables and forms as well as promotional material to all agencies.
Furthermore, there are reserves amounted to € 2,820 (year 2014: € 2,176) of the subsidiary PAYZONE S.A. relating mainly to fixed and mobile phone cards, Internet and Paysafe cards.
Group's inventories have not been pledged as security.
The analysis of trade receivables is as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31.12.2015 | 31.12.2014 | 31.12.2015 | 31.12.2014 | |
| Receivables from debtors (revenues from games) |
50,952 | 86,744 | 13,691 | 63,194 |
| Receivables from debtors (accounts under arrangement from agencies) |
716 | 2,441 | 632 | 2,349 |
| Less discounting for receivables agents' accounts under arrangement |
-4 | -81 | -4 | -81 |
| Doubtful receivables from agents | 34,881 | 34,779 | 34,667 | 34,779 |
| Other receivables | 5,041 | 4,478 | 10,157 | 8,032 |
| Sub total short term trade receivables | 91,585 | 128,362 | 59,142 | 108,274 |
| Less provisions for bad and doubtful debts and for accounts under arrangement |
-36,350 | -36,111 | -35,751 | -35,751 |
| Total short term trade receivables | 55,234 | 92,250 | 23,391 | 72,523 |
| Long term receivables from agencies (accounts under arrangement) |
114 | 550 | 114 | 550 |
| Less discounting for receivable accounts under arrangement |
-2 | -23 | -2 | -23 |
| Total long term trade receivables | 112 | 527 | 112 | 527 |
| Total trade receivables | 55,347 | 92,778 | 23,504 | 73,050 |
The significant variation in the short term trade receivables is due to shorter period of settlement from the agents for the year that ended on 31.12.2015 than that ended on 31.12.2014.
Management considers that the Group's main credit risk arises from doubtful receivables of agents including arrangements for unpaid revenues. On 31.12.2015 this debt amounted to € 34,881 (€ 34,779 in 2014), while the accounts under arrangement amounted to € 830 (€ 2,991 in 2014). The Company, in order to cover this risk, established cumulative provision of € 35,751 in the years 2015 and 2014. The charge of the year 2015 sum of € 220 is included in other operating expenses. Management considers these provisions to be adequate.
In the year 2015 the part of interest bearing regulations, non-covered by provision, was carried at the current value at discount rate of 1.68% (1,55% in 2014), based on which it was created financial income amounting to € 98 (financial expense of € 104 in 2014) lowering as by this amount the initial value of the asset.
The expected inflow of the total trade receivables are presented below:
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 31.12.2015 | 31.12.2014 | 31.12.2015 | 31.12.2014 | ||
| Expected inflow phases: | |||||
| < 3 months | 54,899 | 91,166 | 23,055 | 71,489 | |
| 3 - 6 months | 171 | 402 | 171 | 351 | |
| 6 - 12 months | 165 | 682 | 165 | 682 | |
| Total short term receivables | 55,234 | 92,250 | 23,391 | 72,523 | |
| > 12 months | 112 | 527 | 112 | 527 | |
| Total | 55,347 | 92,778 | 23,504 | 73,050 |
The analysis of other current assets is as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31.12.2015 | 31.12.2014 | 31.12.2015 | 31.12.2014 | |
| Housing loans to personnel | 54 | 53 | 54 | 53 |
| Other receivable - revenue receivable | 4,516 | 2,546 | 4,427 | 2,320 |
| Prepaid expenses | 17,626 | 10,514 | 7,531 | 8,606 |
| Intercompany transaction of winners profits with OPAP CYPRUS LTD |
0 | 0 | 5,619 | 4,040 |
| Receivables from taxes | 6,622 | 3,617 | 0 | 0 |
| Total | 28,817 | 16,730 | 17,630 | 15,020 |
Prepaid expenses of the Company mainly consist of prepayments made to the Superleague and football clubs for advertising and sponsoring services according to the terms of separate contracts signed with each of those associations. The deviation in the prepaid expenses of the Group in 2015 against 2014 is attributed mainly to the costs occurred for the operating activity of VLTs.
Receivables from taxes have occurred from the 30% contribution on the GGR of HELLENIC LOTTERIES S.A., which is paid in the reporting period but it refers to the next one.
Intangible assets refer to software, concession rights and know-how and analyzed as follows:
| GROUP | Software | Rights of games |
Intangible assets from acquisition of PAYZONE HELLAS S.A. |
Software & Rights (Contract 31.07.2007) |
Software & Rights of (Contract 30.07.2010 & 31.05.2014) |
Total |
|---|---|---|---|---|---|---|
| Year that ended on 31 December 2014 | ||||||
| Opening net book amount (1 January 2014) |
798 | 1,075,440 | 0 | 26,789 | 184 | 1,103,211 |
| Additions due to consolidation of HELLENIC LOTTERIES S.A. & PAYZONE S.A. |
56 | 187,889 | 2,763 | 0 | 0 | 190,708 |
| Additions | 4,681 | 0 | 0 | 0 | 2,384 | 7,065 |
| Capitalised finance costs | 0 | 3,790 | 0 | 0 | 0 | 3,790 |
| Amortization charge | -1,025 | -24,585 | 0 | -8,623 | -542 | -34,776 |
| Net book amount (31 December 2014) (* Adjusted) |
4,509 | 1,242,534 | 2,763 | 18,166 | 2,026 | 1,269,998 |
| Year that ended on 31 December 2015 | ||||||
| Opening net book amount (1 January 2015) |
4,509 | 1,242,534 | 2,763 | 18,166 | 2,026 | 1,269,998 |
| Additions | 3,572 | 8,100 | 0 | 0 | 0 | 11,672 |
| Impairment charge | 0 | -15,021 | 0 | 0 | 0 | -15,021 |
| Amortization charge | -1,915 | -31,974 | -436 | -8,623 | -715 | -43,664 |
| Net book amount (31 December 2015) |
6,167 | 1,203,639 | 2,327 | 9,543 | 1,311 | 1,222,988 |
| COMPANY | Software | Rights of games |
Software & Rights (Contract 31.07.2007) |
Software & Rights (Contract 30.07.2010 & 31.05.2014) |
Total |
|---|---|---|---|---|---|
| Opening net book amount (1 January 2014) |
793 | 1,075,440 | 26,789 | 184 | 1,103,206 |
| Additions | 4,497 | 0 | 0 | 2,384 | 6,881 |
| Capitalised finance costs | 0 | 3,790 | 0 | 0 | 3,790 |
| Amortization charge | -1,003 | -16,141 | -8,623 | -542 | -26,309 |
| Net Book Amount (31 December 2014) |
4,287 | 1,063,090 | 18,166 | 2,026 | 1,087,569 |
| Year that ended on 31 December 2015 | |||||
|---|---|---|---|---|---|
| Opening net book amount (1 January 2015) |
4,287 | 1,063,090 | 18,166 | 2,026 | 1,087,569 |
| Additions | 2,934 | 0 | 0 | 0 | 2,934 |
| Amortization charge | -1,796 | -16,141 | -8,623 | -715 | -27,276 |
| Net book amount (31 December 2015) |
5,425 | 1,046,949 | 9,542 | 1,311 | 1,063,227 |
Intangible assets are currently unencumbered. Amortization of the 20-year concession right, software and rights of 31.07.2007 Private Contract (consortium INTRALOT S.A.) is included in depreciation and amortization expenses.
Within the Rights is included the ten-year extension from 12.10.2020 to 12.10.2030 of the contract of OPAP S.A. exclusive right to conduct, manage, organise and operate twelve (12) games online and thirteen (13) games offline amounting to € 375,000 and the installation licence and operating of 35,000 VLTs discounted amount of € 552,002 and capitalized finance costs for the acquisition of license amount above € 55,383 in accordance with IAS 23.
The total cost for the last license amounted to € 560,000.
In 2015, the impairment of intangible assets of € 15,021 refers to the concession license of HELLENIC LOTTERIES S.A.. The amount recovered through the use of the concession license was decided by discounting future free cash flows arising from the continuous use of it.
The discount rate used is the Weighted Average Cost of Capital which is the average cost of capital for the projects and activities of HELLENIC LOTTERIES S.A.. The approach of using Weighted Average Cost of Capital is based on the fact that the plans of HELLENIC LOTTERIES S.A. is simultaneously funded by loans and equity. Regardless of the taxes, the cost of the loan corresponds to the interest rate. However, given for granted the taxes paid by HELLENIC LOTTERIES S.A., the cost of debt is attributable to the after tax cost of debt. The capital cost is the opportunity cost of the capital investment in a particular company rather than in others with the same risk, for which the creditors and shareholders expect to be compensated. The Weighted Average Cost of Capital is the discount rate that converts the expected future cash flows to present value and is equal to 12%.
In the model of the discounted cash flows are included the free cash flows of the twelve year license of State Lotteries. The growth rate of flows is on average at 2%.
The budgeted earnings before tax, depreciation and amortization are based on expected future benefits taking into account empirical characteristics adapted to the expected growth rate. For budgeted earnings before interest, taxes, depreciation and amortization is calculated an average increase of 6% by 2017 and of 3% by 2025.
The amount resulted for impairment is equal to € 15,021. The net book value before impairment amounted at 31.12.2015 to € 164, while at 31.12.2014 to € 179.
The expense charged in the Statement of Comprehensive Income is presented in note 11.31, in other operating expenses.
The additions of the year 2015 mainly concern down payment for intangible assets acquisition of amount € 8,100 related to concession agreement for the 20-year exclusive license to organize and conduct horse races mutual betting. After the restatement of comparative financial information, in the fiscal year 2014 were added intangible assets arising from the acquisition valuation report of PAYZONE HELLAS S.A. totaling € 2,763. The latter are analyzed in customer relationships (€ 2,585) and supplementary agreement with Paysafe card (€ 178). The first is amortized within 10 years and the last within 1 year.
The rights to future concessions are not depreciated but are tested for impairment until the date they come into force.
| GROUP | Land & Buildings |
Plant & Machinery |
Vehicles & Equipment |
Machinery (of Contract 31.7.2007) |
Equipment (of Contract 30.7.2010) |
Total | |
|---|---|---|---|---|---|---|---|
| Year that ended on 31 December 2014 | |||||||
| Opening net book amount (1 January 2014) |
9,197 | 1,767 | 19,499 | 8,051 | 10,800 | 49,314 | |
| Additions due to consolidation of HELLENIC LOTTERIES S.A. & PAYZONE HELLAS S.A. |
0 | 0 | 196 | 0 | 0 | 196 | |
| Additions | 163 | 104 | 7,727 | 0 | 2,696 | 10,692 | |
| Transfers of assets | -1,157 | 0 | 1,251 | 0 | 0 | 94 | |
| Disposal | 0 | -113 | -95 | -4 | -48 | -260 | |
| Depreciation charge | -1,938 | -644 | -4,566 | -2,880 | -5,376 | -15,403 | |
| Depreciation transfers | 614 | 0 | -1,255 | 0 | 0 | -641 | |
| Depreciation disposals | 0 | 84 | 93 | 3 | 33 | 213 | |
| Net Book Amount (31 December 2014) |
6,879 | 1,199 | 22,851 | 5,170 | 8,106 | 44,205 | |
| Period that ended on 31 December 2015 | |||||||
| Opening net book amount (1 January 2015) |
6,879 | 1,199 | 22,851 | 5,170 | 8,106 | 44,205 | |
| Additions | 14,851 | -17 | 13,143 | 0 | 0 | 27,977 | |
| Disposal | -446 | -761 | -468 | -10 | -47 | -1,732 | |
| Depreciation charge | -1,084 | -419 | -5,591 | -2,880 | -5,772 | -15,746 | |
| Depreciation disposals | 265 | 764 | 454 | 9 | 42 | 1,534 | |
| Net Book Amount (31 December 2015) |
20,464 | 766 | 30,389 | 2,289 | 2,330 | 56,238 |
Plant, machinery mainly and equipment of 31.07.2007 Private Contract, 30.07.2010 and 31.05.2014 Contract with INTRALOT consortium include equipment for lottery agents. All property, plant and equipment are currently unencumbered.
| COMPANY | Land & Buildings |
Plant & Machinery |
Vehicles & Equipment |
Machinery (of Contract 31.7.2007) |
Equipment (of Contract 30.7.2010) |
Total | |||
|---|---|---|---|---|---|---|---|---|---|
| Year that ended on 31 December 2014 | |||||||||
| Opening net book amount (1 January 2014) |
9,026 | 1,761 | 927 | 8,051 | 10,800 | 30,565 | |||
| Additions | 163 | 52 | 6,930 | 0 | 2,696 | 9,842 | |||
| Transfers of assets | -1,157 | 0 | 0 | 0 | 0 | -1,157 | |||
| Disposals | 0 | -113 | -95 | -4 | -48 | -260 | |||
| Depreciation charge | -1,930 | -640 | -1,903 | -2,880 | -5,376 | -12,728 | |||
| Depreciation transfers | 614 | 0 | 0 | 0 | 0 | 614 | |||
| Depreciation disposals | 0 | 84 | 93 | 3 | 33 | 212 | |||
| Net Book Amount (31 December 2014) |
6,716 | 1,144 | 5,953 | 5,170 | 8,106 | 27,089 | |||
| Period that ended on 31 December 2015 | |||||||||
| Opening net book amount (1 January 2015) |
6,716 | 1,144 | 5,953 | 5,170 | 8,106 | 27,089 | |||
| Additions | 14,851 | -17 | 3,552 | 0 | 0 | 18,385 | |||
| Disposals | -245 | -761 | -396 | -10 | -47 | -1,459 | |||
| Depreciation charge | -1,079 | -410 | -2,436 | -2,880 | -5,772 | -12,577 | |||
| Depreciation disposals | 222 | 764 | 385 | 9 | 42 | 1,422 | |||
| Net Book Amount (31 December 2015) |
20,465 | 720 | 7,057 | 2,289 | 2,330 | 32,861 |
At Company level, the additions of the year 2015 mainly concern the acquisition of the new premises located at Athinon Avenue 112, Athens. At Group Level, apart from the above, HELLENIC LOTTERIES S.A. acquired IT equipment of total amount € 4,885, of which € 4,281 relate to mechanical equipment.
According the demands of IAS 40 the Investments in Real Estate properties are shown below:
| GROUP | COMPANY | |
|---|---|---|
| Balance 01.01.2015 | 1,540 | 1,540 |
| Depreciation for the period 01.01.2015 - 31.12.2015 | -142 | -142 |
| Balance 31.12.2015 | 1,398 | 1,398 |
| Acquisition cost | 3,170 | 3,170 |
| Accumulated depreciation | -1,772 | -1,772 |
| Net book amount | 1,398 | 1,398 |
The above balance relates to property located on: a) Panepistimiou 25 street (5th floor), Athens and b) Cyprus 90-92 street, Peristeri. The income that the Company receives from leasing of these investments properties amounted to € 260 for the year 2015.
The useful life of buildings is appreciated about 20 years and is used the fix method of depreciation. According to the Company's estimates, the current value of the property is not substantially different from its undepreciated value.
The analysis of goodwill presented in the consolidated financial statements, arisen from the acquisition of OPAP SPORTS LTD and PAYZONE S.A. is as follows:
| OPAP SPORTS LTD | PAYZONE HELLAS S.A. |
TOTAL | |
|---|---|---|---|
| Net book value as of 31.12.2008 – 31.12.2013 | 8,435 | 0 | 8,435 |
| Goodwill at the acquisition date (90%) | 0 | 5,749 | 5,749 |
| Net book value as of 31.12.2014 (*Adjusted) and 31.12.2015 |
8,435 | 5,749 | 14,183 |
Goodwill is subject to periodic testing for impairment.
According to the independent firm's valuation report which is carried out each year, no further impairment of goodwill of the subsidiary OPAP SPORTS LTD was necessary.
On 19.11.2014 OPAP, through its 100% subsidiary OPAP INVESTMENT Ltd, concluded the acquisition of 90% of PAYZONE HELLAS S.A.' share capital. PAYZONE HELLAS S.A. is one of the largest mobile phone topup networks in Greece with over 11,000 Points of Sales (POS) terminals installed, processing annually approximately 30 million transactions. PAYZONE HELASS S.A. has also pioneered in bill payment and prepayment services for utilities and service providers in Greece. On 24.08.2015, OPAP INVESTMENT Ltd acquired the remaining non-controlling 10% of PAYZONE HELLAS S.A..
Within the year 2015, PAYZONE HELLAS S.A. contributed revenue of € 107,431 and loss before tax of € 31 to the Group's results.
The following table presents the final consideration transferred for the acquisition of 90% at the acquisition date:
| Fixed payment amount | 6,350 |
|---|---|
| Projected free cash amount | 1,000 |
| Retention amount paid to the Vendors | 619 |
| Total consideration transferred for 90% of Payzone Hellas' shares |
8,326 |
The consideration for the acquisition of the remaining 10% amounted to € 867.
The relevant amounts are immaterial and are thus not further analyzed.
The following table summarizes the recognized amounts of assets acquired and liabilities assumed at the acquisition date.
| Tangible assets | 192 |
|---|---|
| Intangible assets | 51 |
| Other non-current assets | 180 |
| Inventory | 2,176 |
| Receivables | 4,307 |
| Cash and cash equivalents | 3,922 |
| Other current assets | 6 |
| Provisions | -675 |
| Employee benefit plans | -47 |
| Trade and other payables | -9,135 |
| Tax liabilities | -157 |
| TOTAL | 820 |
The valuation techniques that were used or will be used for measuring the fair value of material assets acquired are consistent with the techniques followed by the Group as presented in pages 68 through 83 of the annual financial statements.
The adjustments required after the completion of the valuation of assets and liabilities are as follows:
| Customer relationships recognized through PPA | 2,585 |
|---|---|
| Supplemental agreement with Paysafe GmbH recognized through PPA |
177 |
| Subtotal | 2,762 |
| Less: estimated deferred tax liability @ 26% tax rate | -718 |
| Fair value adjustment | 2,044 |
Goodwill arising from the acquisition of PAYZONE S.A. has been recognized as follows:
| Net Assets (100% before fair value adjustments) | 820 |
|---|---|
| Fair value adjustments | 2,044 |
| Fair value of Net Assets (100%) | 2,864 |
| Consideration on completion (for 90% of shares) | 8,326 |
| % of Share Capital Acquired | 90% |
| Fair value of Net Assets (90%) | 2,577 |
| Goodwill | 5,749 |
The subsidiaries of the Company included in the financial statements are the following:
| Consolidated subsidiary | Ownership Interest |
Acquisition cost |
Country of incorporation |
Principal activities | Consolidation basis |
|---|---|---|---|---|---|
| OPAP CYPRUS LTD | 100% | 1,704 | Cyprus | Numerical lottery games |
Percentage of ownership |
| OPAP INTERNATIONAL LTD | 100% | 11,499 | Cyprus | Holding Company, Services |
Percentage of ownership |
| OPAP SERVICES S.A. | 100% | 20,000 | Greece | Sports events, Promotion, Services |
Percentage of ownership |
| OPAP SPORTS LTD | 100% | 16,900 | Cyprus | Sports betting Company |
Percentage of ownership |
| OPAP INVESTMENT LTD | 100% | 104,750 | Cyprus | Lottery Games | Percentage of ownership |
| Total | 154,854 | ||||
| Impairment | -7,250 | ||||
| Value on 31.12.2015 | 147,604 |
The report date of the financial statements of the subsidiaries consolidated in the Group does not differ from the report date of the parent company.
In the financial statements of OPAP S.A., the Company's investments to subsidiaries are calculated at the acquisition cost reduced by conducted impairment.
The value of OPAP SPORTS LTD has been impaired by € 1,300 thousand in the year 2005 and € 5,950 thousand in the year 2007. For the years 2008 - 2015, no further impairment value of subsidiary OPAP SPORTS LTD was necessary, according to the independent firm's valuation report.
| Impairment study assumptions | 31.12.2015 | 31.12.2014 |
|---|---|---|
| WACC | 11.05% | 10.55% |
| % Increase of flows | 0.50% | 0.50% |
| Tax rate | 12.50% | 12.50% |
| Period of net cash flows | 5 years | 5 years |
For the current year 2015, the report of the independent firm based on the following assumptions:
From the susceptibility testing conducted on the above assumptions, particularly the increase or decrease by half point of basis in the discount interest rate (WACC) and the growth rate of cash flow, did not reveal differences that would require a change in net book value of this participation.
There are no significant restrictions on the ability of the above subsidiary to transfer funds to the Company in the form of cash dividends, or repayment of loans or advances.
For the year 2015, no impairment value of subsidiary PAYZONE HELLAS S.A. was necessary, according to the independent firm' valuation report, which was based on the following assumptions:
| Impairment study assumptions | 31.12.2015 |
|---|---|
| WACC | 16.74% |
| % Increase of flows | 0.50% |
| Tax rate | 29.00% |
| Period of net cash flows | 5 years |
Investments in subsidiaries are analyzed as follows:
| 31.12.2015 | 31.12.2014 | |
|---|---|---|
| Opening balance | 182,104 | 173,354 |
| Share capital increase/(decrease) |
-34,500 | 8,750 |
| Impairment losses | 0 | 0 |
| Closing balance | 147,604 | 182,104 |
The investment of OPAP S.A. to OPAP INVESTMENT LTD at 31.12.2015 is decreased by € 34,500 compared to 31.12.2014 due to the following:
a) On 29.01.2015 and 16.03.2015 the share capital of the subsidiary OPAP INVESTMENT LTD was increased by € 9,000 (€ 700 and € 8,300 respectively).
b) On 27.04.2015 the share capital of the aforementioned subsidiary was decreased by € 43,500, after the decrease of the share capital of subsidiary HELLENIC LOTTERIES S.A..
The report date of the financial statements of the associate companies, consolidated with the equity method, does not differ from the report date of the parent company.
Investments in associates are initially recognised at cost and subsequently accounted for using the equity method. Any goodwill is included within the carrying amount of the investment and is assessed for impairment as part of the investment.
Investments in associates are analyzed as follows:
| 31.12.2015 | 31.12.2014 | |
|---|---|---|
| GLORY TECHNOLOGY LTD | 0 | 0 |
| NEUROSOFT S.A. SOFTWARE PRODUCTION | 11,225 | 9,732 |
| Total | 11,225 | 9,732 |
The item "Investments in associates" includes:
A) The sharing of OPAP S.A. to the net assets of the company GLORY TECHNOLOGY LTD participating with 20%.
GLORY TECHNOLOGY LTD has a contract with OPAP SPORTS LTD until the end of December 2016. Thereafter, the contract is probable to be renewed.
Also, the main income of GLORY TECHNOLOGY is the commission (percentage of revenues PAME STIHIMA of OPAP SPORTS LTD) and this means that if the contract expires, the company will be left with virtually no revenue, which would have a negative impact on results and the viability, if it is unable to replace them with another source.
A valuation of the company for the purpose of impairment testing would take into account the flow of future operating flows, determined either by the administration of the company or in the worst case identified by the Financial Department of OPAP S.A. Future these flows should be discounted to a present value interest rate on money.
In this case it appears that the company will generate positive cash flows in the foreseeable time because the estimated end time of the contract, therefore an estimate of the value of the methodology of future cash flows will give zero value.
In the year 2012 impairment loss was recognized equal to the amount of the associate GLORY TECHNOLOGY LTD. The value is derived as follows:
| Share acquisition cost | 10,000 |
|---|---|
| Amortization and impairment of goodwill | -8,806 |
| Closing balance 31.12.2006 | 1,194 |
| Share of profit / (loss) | 414 |
| Closing balance 31.12.2007 | 1,608 |
| Share of profit / (loss) | -138 |
| Closing balance 31.12.2008 | 1,470 |
| Share of profit / (loss) | 100 |
| Closing balance 31.12.2009 | 1,570 |
| Share of profit / (loss) | 21 |
| Closing balance 31.12.2010 | 1,591 |
| Share of profit / (loss) | -21 |
| Closing balance 31.12.2011 | 1,570 |
| Share of profit / (loss) | -1,570 |
| Closing balance 31.12.2012 | 0 |
B) The sharing of subsidiaries OPAP INTERNATIONAL LTD and OPAP CYPRUS LTD of OPAP S.A. to the net assets of the company NEUROSOFT S.A. SOFTWARE PRODUCTION, participating with 29.53%.
In the current year share of profit from the associate NEUROSOFT S.A. was recognised to the amount of € 600 versus year 2014 amount € 767.
In year 2015, due to the recovery of the market value, was deemed necessary the reversal part of investment impairment of the previous years and particularly the amount of € 893 (€ 7,462 in 2014). The value arises as follows:
| Acquisition cost | 11,520 |
|---|---|
| Less dividend 2008 | -72 |
| Share of loss of 2009 | -80 |
| Net accounting balance 31.12.2009 | 11,368 |
| Less Impairment | -3,000 |
| Share of loss of 2010 | -1,120 |
| Net accounting balance 31.12.2010 | 7,248 |
| Less Impairment | -5,526 |
| Share of loss of 2011 | -373 |
| Net accounting balance 31.12.2011 | 1,349 |
| Share of loss of 2012 | -190 |
| Net accounting balance 31.12.2012 | 1,159 |
| Share of profit of 2013 | 344 |
| Net accounting balance 31.12.2013 | 1,503 |
| Reversal of investment impairment | 7,462 |
| Share of profit of 2014 | 767 |
|---|---|
| Net accounting balance 31.12.2014 | 9,732 |
| Reversal of investment impairment | 893 |
| Share of profit of 2015 | 600 |
| Net accounting balance 31.12.2015 | 11,225 |
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31.12.2015 | 31.12.2014 | 31.12.2015 | 31.12.2014 | |
| Guarantee deposits | 1,632 | 1,370 | 1,420 | 1,264 |
| Prepayments of retirement benefits | 221 | 221 | 221 | 221 |
| Capital Investments under construction | 76 | 1,222 | 0 | 1,141 |
| Housing loans to personnel | 321 | 360 | 321 | 360 |
| Other receivables | 711 | 4 | 22,950 | 28,127 |
| Total | 2,962 | 3,177 | 24,912 | 31,114 |
The short-term portion of "Other non-current assets" is included in other current assets and prepaid expenses.
The Company's amount of € 22,950 relates to the rest of capital reserves to be allocated for the completion of the reformation on the agencies' corporate look from the subsidiary OPAP SERVICES S.A., on behalf of OPAP S.A. These funds were transferred to the subsidiary during the years 2004-2007.
The analysis of deferred tax is the following:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31.12.2015 | 31.12.2014 *Adjusted |
31.12.2015 | 31.12.2014 | |
| Value adjustment of property, plant and equipment |
-1,015 | 447 | -1,412 | 49 |
| Intangible assets recognition | 11,386 | 15,972 | 15,421 | 15,598 |
| Deferred expenses | 7,096 | 5,190 | 5,244 | 4,496 |
| Compensation for staff | -300 | -208 | -270 | -194 |
| Provisions | -13,140 | -9,591 | -13,091 | -9,537 |
| Accrued liabilities | -13,842 | -10,526 | -2,400 | -3,713 |
| Total (asset) / liability | -9,815 | 1,284 | 3,493 | 6,699 |
For the Group, the decrease in the deferred tax liability and creation of deferred tax asset is mainly due to the increase in the accrued liabilities of HELLENIC LOTTERIES S.A. for payout to the winners.
The tax rate used for the calculation of the deferred taxes is 29% (2014: 26%).
Deferred taxes mainly arise from the tangible and intangible assets.
Additionally, deferred taxes from the cost of contingent liabilities and non-recognized expenses mainly arise from the direct expenses of bond loan financing, the provisions pertaining to lawsuits as against OPAP S.A. provisions of donations and payouts to winners provisions (of the game PAME STIHIMA) and fees and third party expenses payable next year.
| GROUP | |||
|---|---|---|---|
| 31.12.2015 | 31.12.2014 *Adjusted |
||
| OPAP S.A. (liability) | 3,493 | 6,699 | |
| OPAP SERVICES S.A. (receivable) | -4,738 | -3,662 | |
| HELLENIC LOTTERIES S.A. (receivable) | -9,072 | -2,334 | |
| PAYZONE HELLAS S.A. (receivable) | -170 | -136 | |
| HORSE RACES S.A. (liability) | -3 | 0 | |
| Deferred tax on intangible assets from acquisition of PAYZONE HELLAS S.A. |
675 | 718 | |
| Total | -9,815 | 1,284 |
The analysis of trade payables is as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31.12.2015 | 31.12.2014 | 31.12.2015 | 31.12.2014 | |
| Suppliers (services, assets, etc.) | 46,667 | 41,637 | 25,464 | 39,041 |
| Payout to the winners and retained earnings |
69,155 | 113,249 | 25,349 | 77,375 |
| Other payables (salaries – subsidies) | 11,269 | 15,467 | 1,749 | 4,315 |
| Total | 127,091 | 170,353 | 52,562 | 120,731 |
At Company's level, the increase of trade payables amounting to € 68,169 is mainly due to winners' liability decrease amount of € 28,756 and the decrease of the undistributed payouts reserve by € 17,964. Group's figures are mainly affected from Company's figures.
The Group's and Company's borrowing is as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31.12.2015 | 31.12.2014 | 31.12.2015 | 31.12.2014 | |
| Bond loan payable next year | 32,097 | 1 | 2,097 | 0 |
| Less: unamortised direct cost of finance | 0 | 0 | 0 | 0 |
| Short term portion | 32,097 | 1 | 2,097 | 0 |
| Long term bond loan | 115,000 | 0 | 115,000 | 0 |
| Less: unamortised direct cost of finance | 0 | 0 | 0 | 0 |
| Long term portion | 115,000 | 0 | 115,000 | 0 |
| Total of bond loan | 147,097 | 1 | 117,097 | 0 |
| Less: unamortised direct cost of finance | 0 | 0 | 0 | 0 |
| Total | 147,097 | 1 | 117,097 | 0 |
The maturity of loans is as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31.12.2015 | 31.12.2014 | 31.12.2015 | 31.12.2014 | |
| Up to 1 year | 32,097 | 1 | 2,097 | 0 |
| 1 – 5 years | 115,000 | 0 | 115,000 | 0 |
| Total | 147,097 | 1 | 117,097 | 0 |
On 03.04.2015, the Company entered into an Agreement with Piraeus Bank for the renewal of the Revolving Bond Loan for the same amount i.e. up to € 75,000 for a two year period (ending April 2017) with extendable for a further one year (ending April 2018).
On 07.04.2015, HELLENIC LOTTERIES S.A. entered also into an Agreement with Alpha Bank for the renewal of the Revolving Bond Loan, originally signed on 30.04.2014, for an amount up to € 30,000 for a period of one year (ending May 2016).
On 28.07.2015 the Company signed with National Bank, a credit facility contract with open, debit and credit account, for an amount up to € 15,000 which expires on 30.06.2016.
On 13.10.2015, the Company entered into an Agreement with Eurobank for a Common Bond Loan, according to Law 3156/2003, for an amount up to € 15,000 for a two year period (ending October 2017).
On 07.12.2015, the Company entered into a new Agreement with Eurobank for a Common Bond Loan, according to Law 3156/2003, for an amount up to € 45,000 for a five year period (ending December 2020).
On 07.12.2015, Horse Races S.A. entered into an Agreement with Eurobank for a Common Bond Loan, according to Law 3156/2003, for an amount up to € 5,000 for a five year period (ending December 2020).
The analysis of tax liabilities is as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31.12.2015 | 31.12.2014 | 31.12.2015 | 31.12.2014 | |
| Income tax liabilities | 16,807 | 58,028 | 10,712 | 51,309 |
| Contribution on the net revenues | 106,263 | 105,895 | 100,765 | 102,928 |
| Other taxes (withholding, VAT) | 6,872 | 14,305 | 8,247 | 11,743 |
| Total | 129,942 | 178,228 | 119,724 | 165,980 |
As per L. 4093/2012, a contribution 30% is imposed on OPAP S.A. 's net revenue (revenue minus realized players' winnings) with an effective date from 01.01.2013. This law is also applicable for HELLENIC LOTTERIES S.A. and HORSE RACES S.A..
The amount of contribution on net revenue for the year ending on 31.12.2015 amounted to € 350,420 while the outstanding liability as at year ending on 31.12.2015 amounted to € 100,765. Respectively, for the year of 2014 the amount of contribution on net revenue amounted to € 359,879 while the outstanding liability as at 31.12.2014 amounted to € 102,928.
It must be noted that, in 2014 figures, the Company's "Income tax" liability included an amount of € 14,754 which represented the amount of additional taxes and surcharges imposed to the Company by the tax authorities for the audit of 2010 minus the provision of € 8,000 recorded in the Company's books in previous years.
Income tax liabilities include also the assessment of income tax for the period 01.01-31.12.2015 as well as the prepaid income tax of the previous year.
Other payables are analyzed as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31.12.2015 | 31.12.2014 *Adjusted |
31.12.2015 | 31.12.2014 | |
| Provisions of donations | 9,013 | 12,250 | 2,219 | 6,273 |
| Provision of sponsorships | 1,158 | 6,128 | 941 | 5,903 |
| Provisions of payout to winners | 0 | 2,148 | 0 | 2,148 |
| Wages and salaries | 7,917 | 7,738 | 7,570 | 6,998 |
| Dividends and interim dividends payable | 1,159 | 70,275 | 1,159 | 70,275 |
| Received in advance sales' value | 0 | 370 | 0 | 0 |
| Insurance contributions payable | 1,627 | 1,345 | 1,487 | 985 |
| Other liabilities | 14,979 | 9,047 | 10,066 | 7,536 |
| Total | 35,853 | 109,301 | 23,441 | 100,116 |
On 24.08.2015, the Company's Board of Directors decided to distribute a gross amount of € 54,161, i.e. €0.17 (euro) per share, as interim dividend for the fiscal year 2015.
For the year 2014, the General Meeting on 18.12.2014 was informed on the Board of Directors' decision to distribute a gross amount of € 64,331 i.e. € 0.2017 (euro) per share, as interim dividend for the fiscal year 2014.
On 1 July 2015 OPAP SA introduced a bonus incentive scheme aiming to function as a performance incentive for selected key managers and directors. The scheme provides that the participants will be entitled to acquire shares the provision of which matures in about a year's time. The number of shares each participant will be entitled to acquire will depend on the performance of specified targets the outcome of which will be known in about a year's time. The fair value of each share is valued at the grant date based on the value of each share and the probability that the aforementioned targets will be met. The number of shares amounts to approximately 388 thousand shares. An amount of € 884 thousand has been recognized as payroll cost in the Statement of Comprehensive Income and as retained earnings in the Statement of Changes in Equity.
Until 31.03.2014 the retirement benefit plan offered to the employees of OPAP S.A was in compliance to the article 25 of SSE.
After 31.03.2014, the employee benefit plan has changed and it is calculated thereafter according to L. 2112/20 and L. 3026/54 and as amended by L. 4093/2012. The valuation of the actuarial liability has been carried out based on the pensionable salaries depending on the years of service. The employees are entitled in retirement.
| GROUP | Retirement plan |
|---|---|
| 31 December 2013 (revised) | 14,015 |
| Payments | -25,421 |
| Cost of service | 596 |
| Interest cost | 392 |
| Settlement cost (result) | 13,919 |
| Past service cost | -1,912 |
| Total cost recognized in Statement of Comprehensive Income | 12,994 |
| Actuarial (gain)/loss | -740 |
| 31 December 2014 | 847 |
| Payments | -545 |
| Cost of service | 290 |
| Interest cost | 13 |
| Settlement cost (result) | 482 |
| Total cost recognized in Statement of Comprehensive Income | 785 |
| Actuarial (gain)/loss | -51 |
| 31 December 2015 | 1,036 |
The analysis of the plans in Consolidated Statement of Financial Position on 31.12.2015 is following:
The analysis of plans in statement of financial position of the Company on 31.12.2015 is the following:
| COMPANY | Retirement plan |
|---|---|
| 31 December 2013 | 13,307 |
| Payments | -13,142 |
| Cost of service | 538 |
| Interest cost | 378 |
| Settlement cost (result) | 1,977 |
| Past service cost | -1,907 |
| Transportation cost for the personnel | 257 |
| Total cost recognized in Statement of Comprehensive Income | 1,242 |
| Actuarial (gain)/loss | -662 |
| 31 December 2014 | 746 |
| Payments | -485 |
| Cost of service | 231 |
| Interest cost | 12 |
| Settlement cost (result) | 466 |
| Total cost recognized in Statement of Comprehensive Income | 708 |
| Actuarial (gain)/loss | -37 |
| 31 December 2015 | 932 |
The main actuarial assumptions that took place as on 31.12.2015 and 2014 for the retirement plan are the following:
| 2015 | 2014 | |
|---|---|---|
| Discount rate | 1.68% | 1.55% |
| Expected salary increase percentage | 2.00% | 2.00% |
| Average service in the company | 20,17 - 27,74 | 24,72 - 28,68 |
| Inflation rate | 2.00% | 2.00% |
The estimated service cost for the next fiscal year amounts to € 234 for the Company and € 268 for the Group.
The following table shows the change in actuarial liability of the Company and Group if the discount rate was 0.5% higher or lower than that which has been used and the corresponding change if the expected rate of salary increase was 0.5% higher or lower than the one used:
| Sensitivity analysis (Group) | Actuarial liability | Percentage change |
|---|---|---|
| Increase in discount rate by 0.5% | 928 | -10% |
| Decrease in discount rate by 0.5% | 1,159 | 12% |
| Increase of the expected wages' increase by 0.5% | 1,157 | 12% |
| Decrease of the expected wages' increase by 0.5% | 928 | -10% |
| Sensitivity analysis (Company) | Actuarial liability | Percentage change |
|---|---|---|
| Increase in discount rate by 0.5% | 835 | -10% |
| Decrease in discount rate by 0.5% | 1,043 | 12% |
| Increase of the expected wages' increase by 0.5% | 1,042 | 12% |
| Decrease of the expected wages' increase by 0.5% | 835 | -10% |
Group's and Company's provisions are analyzed as follows:
| GROUP | COMPANY | |
|---|---|---|
| Balance as of 31.12.2014 | 51,317 | 49,134 |
| Provisions of the period | 19,201 | 19,088 |
| Provision reversal | -10,406 | -9,962 |
| Used provision | -1,051 | -669 |
| Balance as of 31.12.2015 | 59,061 | 57,591 |
The amount of € 59,061 (2014: € 51,317) refers mainly to provisions made against losses from lawsuits (from third parties, agents and Company's employees) against OPAP S.A. amount of € 45,140 (2014: € 36,683) as well as cumulative provision for tax differences amount of € 1,300 (2014: € 1,841), (note 11.35). The provision is considered adequate by the Company's Management.
Other long - term liabilities are analyzed as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31.12.2015 | 31.12.2014 | 31.12.2015 | 31.12.2014 | |
| Guarantee deposits from lottery agents |
5,926 | 6,342 | 5,409 | 5,874 |
| Interests on guarantees - Penalties against agents |
0 | 1 | 0 | 1 |
| Total | 5,926 | 6,343 | 5,409 | 5,875 |
Guarantee deposits from lottery agents represent amounts placed on deposit to jointly secure agents' obligations. These guarantees are paid back to the agents if they cease to act as agents.
When the Company was organized as a societe anonyme in 1999, its articles of association provided that a valuation committee should value its assets within one year. In accordance with that requirement, the committee valued the Company's assets at € 33,778. Out of that amount, € 29,347 was capitalized through the issuance of one million shares. The remaining amount was recorded in the revaluation reserve account within shareholders' equity.
On 15.12.2000, the common shares of the Company were split to increase the number of shares outstanding to 100,000,000. Consequently, the Company's share capital was increased by € 64,270 to € 93,617 through the issuance of 219,000,000 new shares. The € 64,270 increase consisted of (a) retained earnings, (b) an amount released from the revaluation reserve account and (c) a portion of the concession € 29,347.
In 2001, the par value of the Company's shares was increased from € 0.29 to € 0.30 through the capitalization of special reserves.
All the shares issued by the Company are common shares.
The total authorized number of common shares was 319,000,000 on 31.12.2015 with a par value of € 0.30 / share (€ 0.30 in 2014). All issued shares are fully paid.
There were no changes in the share capital of the Company during the period ended on 31.12.2015.
The Annual Ordinary General Assembly of the Company's Shareholders that was held on 20.04.2015 decided and set the details for the acquisition by the Company of treasury shares, through the Athens Exchange, up to a percentage of 5% of the total paid up share capital of the Company, namely up to 15,950,000 shares. The acquisition of treasury shares shall be made provided that on a case by case basis are considered to be at the Company's own benefit, preferential to other available investment options and as long as the Company's cash flow allows for such acquisitions and for purposes provided for by Regulation 2273/2003 and Decision No. 1/503/13.03.2009 by the Capital Market Commission. The proposed program for the acquisition of treasury shares shall be completed within twenty four months as from the date of the decision of the General Assembly, namely the latest by 19.04.2017, and will be implemented at a maximum acquisition price of 13.00 euros per share and a minimum acquisition price equal to the nominal value price of each share, i.e. 0.30 euros per share.
Furthermore, the Company's Board of Directors was authorized to determine the specific terms and details for the implementation of the program for the acquisition of treasury shares.
The analysis of acquisition of treasury shares is as follows:
| Date | Shares | Acquisition cost (amounts in thousands of €) |
|---|---|---|
| 03.08.2015 | 130,000 | 851 |
| 04.08.2015 | 126,542 | 848 |
| 05.08.2015 | 150,000 | 1,019 |
| Total | 406,542 | 2,719 |
The above mentioned shares are expected to be distributed as a performance incentive, to certain members of the company's key management personnel.
Reserves are analyzed as follows:
| GROUP | Other reserves |
Statutory reserves |
Untaxed reserves |
Total |
|---|---|---|---|---|
| 31.12.2013 | 2,815 | 31,900 | 24,918 | 59,633 |
| Changes in the year | -2,815 | 0 | -8,345 | -11,160 |
| 31.12.2014 | 0 | 31,900 | 16,573 | 48,473 |
| Changes in the period | 0 | 299 | 0 | 299 |
| 31.12.2015 | 0 | 32,199 | 16,573 | 48,772 |
| COMPANY | Other reserves |
Statutory reserves |
Untaxed reserves |
Total |
|---|---|---|---|---|
| 31.12.2013 | 2,815 | 31,900 | 24,918 | 59,633 |
| Changes in the year | -2,815 | 0 | -8,345 | -11,160 |
| 31.12.2014 and 31.12.2015 | 0 | 31,900 | 16,573 | 48,473 |
The nature and purpose of each reserve account within shareholders' equity is following:
Other reserves reflect amounts deducted from the previous years' earnings. After taxation, are available for distribution to shareholders.
Statutory reserves reflect the addition of a minimum of 5% of the annual net profit of parent company added each year, subject to a maximum balance of 1/3 of the outstanding share capital. This amount is not available for distribution. After the allocation of net profit of 2003 this reserve has reached the statutory amount and further addition is not obligatory.
Untaxed reserves came from untaxed earnings. Any portion of this reserve distributed to shareholders is subject to income tax.
At Group level, the increase in reserves is attributed to the formation of statutory reserve from HELLENIC LOTTERIES S.A. of € 299.
As a result of the change in the applicable consolidation methodology, the consolidation method for HELLENIC LOTTERIES S.A. changes from equity method to full consolidation, resulting minority interest for the percentage (33%) which does not belong to the Group.
| GROUP | |
|---|---|
| Opening net book amount 01.01.2015 | 67,365 |
| Return on reserves by HELLENIC LOTTERIES S.A. | -21,452 |
| Dividends from HELLENIC LOTTERIES S.A. | -3,560 |
| 33% share in profits of HELLENIC LOTTERIES S.A. | -817 |
| Reversal of PAYZONE HELLAS S.A. non-controlling interests due to the acquisition of the remaining 10% share |
-294 |
| Share capital increase expenses of HELLENIC LOTTERIES S.A. | -236 |
| Net book amount 31.12.2015 | 41,005 |
The Fifteenth (15th) Annual Ordinary General Meeting of the shareholders of OPAP S.A. that took place on Monday, 20.04.2015 at its headquarters, approved the distribution of earnings and decided upon the distribution of a total gross dividend of 0.7017 euro per share for the fiscal year 2014. Since the amount of 0.2017 euro per share has already been distributed to the shareholders as interim dividend pursuant to decision no. 11 of the Board of Directors' Meeting of the Company dated 20.11.2014, the remaining dividend for the fiscal year 2014 amounted to 0.50 euro per share prior to the relevant tax withhold. Eligible to receive the dividend were OPAP's registered shareholders on Thursday, 23.04.2015 (recorddate). The Ex-dividend date for the fiscal year 2014 took place on Wednesday, 22.04.2015. The payment of the remaining dividend commenced on Wednesday, 29.04.2015 and processed via the entitled shareholder's Dematerialized Security System's Operators and via the network of Piraeus Bank (approval of 100.00%).
Also, the Company presents dividend income of subsidiaries amounting to € 5,640. Specifically, the dividend from OPAP CYPRUS LTD is € 4,640 and from OPAP SPORTS LTD € 1,000.
As per L. 4093/2012, a 30% contribution is imposed on OPAP's revenues (amounts wagered minus realized players' winnings) with an effective date from 01.01.2013.
This Law also applies to HELLENIC LOTTERIES S.A. and HORSE RACES S.A..
Moreover, based on the Betting Tax of Cyprus introduced in 2012, a betting tax of 13% is imposed on revenues (GGR). Finally, based on the interstate agreement between Greece and Cyprus, a special levy is paid to Cyprian authorities from Opap Cyprus Ltd.
The amount of contribution on net revenue from games for 2015 for the Group amounted to € 411,964 and for the Company amounted to € 350,420.
Agents' commissions are commissions accrued to the agents and they are accounted for at a fixed rate of 8% on revenues which are generated by «STIHIMA, GO LUCKY, MONITOR GAMES», KINO and SUPER 3 and 12% for the remaining games.
Additionally, sales' network commissions of HELLENIC LOTTERIES S.A. are calculated per type of lottery sales, ranging from 7% to 12% depending on the sales' channel (wholesalers, mini markets, OPAP S.A. sales' network etc.).
The analysis of other operating income is as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| For the period that ended on 31 December | 2015 | 2014 | 2015 | 2014 |
| Commission on New Year's Eve Lottery revenues |
2,216 | 2,951 | 0 | 0 |
| Revenues from PAYZONE S.A. | 107,431 | 13,264 | 0 | 0 |
| Management fees | 0 | 1,343 | 26,128 | 23,955 |
| Other income | 19,015 | 6,178 | 17,285 | 4,923 |
| Total | 128,662 | 23,736 | 43,413 | 28,878 |
The deviation in other operating income of the Group in 2015 against 2014 is attributed mainly to the revenues from PAYZONE S.A., as it was acquired from OPAP INVESTMENT LTD on 19.11.2015.
At Company level, the increase in other income is due to reversal of provisions for unutilised amounts in sponsorships and donations.
The analysis of staff cost is as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| Year that ended on 31 December | 2015 | 2014 | 2015 | 2014 |
| Wages and salaries | 37,232 | 37,317 | 33,439 | 38,253 |
| Social security costs | 6,365 | 6,462 | 5,646 | 3,053 |
| Share-based payment | 884 | 0 | 884 | 0 |
| Other staff costs | 834 | 1,631 | 692 | 875 |
| Staff retirement indemnities (SLI) | 268 | 12,746 | 231 | 795 |
| Termination compensations | 516 | 416 | 478 | 354 |
| Total | 46,098 | 58,571 | 41,370 | 43,331 |
On 30.06.2014, OPAP Group, aiming at reorganizing its operations and services, introduced a voluntary leave scheme for the employees of its subsidiary, OPAP SERVICES S.A.. The scheme was introduced on 30.06.2014 and the deadline for participation ended on 18.07.2014. Three hundred and forty seven (349) employees participated in the scheme which represents 54.4% of total employees as at 30.06.2014. The total cost amounted to € 12,502 out of which an amount of € 10,477 represented leave incentive cost.
The number of permanent and part time employees of the Group and the Company is analyzed as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| Year that ended on 31 December | 2015 | 2014 | 2015 | 2014 |
| Permanent employees | 858 | 728 | 737 | 604 |
| Part time employees | 2 | 1 | 1 | 1 |
| Total | 860 | 729 | 738 | 605 |
Marketing expenses are as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| Year that ended on 31 December | 2015 | 2014 | 2015 | 2014 |
| CSR and sponsorships | 39,054 | 58,652 | 30,461 | 49,389 |
| Advertising | 30,414 | 20,251 | 20,285 | 16,802 |
| Total | 69,468 | 78,904 | 50,746 | 66,190 |
The amount of donations for 2015 for the Group was € 7,456 and for the Company was € 3,453, while sponsorships' amount was € 31,598 and € 27,008, respectively.
The analysis of other operating expenses is as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| Year that ended on 31 December | 2015 | 2014 | 2015 | 2014 |
| IT related costs | 54,369 | 61,620 | 47,647 | 56,616 |
| Utilities & Telecommunication costs | 11,951 | 9,668 | 11,315 | 6,270 |
| Rentals | 5,323 | 4,150 | 5,036 | 3,881 |
| Other | 83,163 | 64,636 | 64,083 | 53,523 |
| PAYZONE HELLAS S.A. | 106,526 | 13,154 | 0 | 0 |
| Total | 261,332 | 153,228 | 128,082 | 120,289 |
| GROUP | COMPANY | |||
|---|---|---|---|---|
| Year that ended on 31 December | 2015 | 2014 | 2015 | 2014 |
| Interest and expenses of bond loans | -4,745 | -1,057 | -3,622 | -942 |
| Other financial expenses | -1,643 | -706 | -654 | -31 |
| Capital cost of pension plans | -12 | -429 | -12 | -378 |
| Total expenses | -6,400 | -2,192 | -4,287 | -1,351 |
| Interest income | ||||
| Bank deposits | 1,517 | 3,417 | 722 | 2,135 |
| Personnel loans | 5 | 26 | 5 | 26 |
| Other financial income | 112 | 201 | 66 | 201 |
| Reversal of previous period discount interest |
97 | 142 | 97 | 142 |
| Total interest income | 1,732 | 3,786 | 890 | 2,504 |
| Financial income | -4,668 | 1,594 | -3,397 | 1,153 |
The average interest rate earned on short-term bank deposits was 1.59% in 2015 and 2.28% in 2014.
Within financial results of the Group and the Company are included:
the capital cost of pension plans in accordance with actuarial reports and
the financial discount cost of the item of receivables – arrangements of agents.
Interest and expenses of bond loans, both for the Company and the Group, increased significantly during the year of 2015 versus the year of 2014 due to the issuance of new bond loans (see note 11.14).
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Year that ended on 31 December | 2015 | 2014 | 2015 | 2014 | |
| Income tax expense | |||||
| From domestic activities | -99,860 | -83,522 | -93,787 | -79,719 | |
| Tax differences 2010 | 0 | -21,568 | 0 | -21,568 | |
| From foreign activities | -975 | -788 | 0 | 0 | |
| Total income tax | -100,835 | -105,878 | -93,787 | -101,286 | |
| Deferred taxes | 11,143 | -477 | 3,217 | -2,728 | |
| Total tax expense | -89,692 | -106,355 | -90,571 | -104,014 |
The income tax expense from domestic activities was calculated with the rate of 29% in accordance with Law 4334 published in Government Gazette 80/16.07.2015 (26% in 2014). The Company's tax on profit before tax is different from the theoretical amount that would arise using the Company's effective tax rate.
The analysis of deferred tax in statement of comprehensive income is following:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| Year that ended on 31 December | 2015 | 2014 | 2015 | 2014 |
| Value adjustment of property, plant and equipment |
1,422 | 2,119 | 1,462 | 2,034 |
| Intangible assets recognition | 4,669 | 738 | 177 | 754 |
| Deferred expenses | -1,905 | 2,070 | -748 | 1,961 |
| Provisions | 3,561 | -2,912 | 3,553 | -2,966 |
| Accrued liabilities | 1,935 | 730 | -1,314 | -1,418 |
| Compensation for staff | 1,461 | -3,222 | 87 | -3,094 |
| Total deferred tax | 11,143 | -477 | 3,217 | -2,728 |
| Deferred tax at equity | -15 | -192 | -11 | -172 |
The fluctuation of deferred income tax for the year 2014 by € 3,217 for the Company and € 11,143 for the Group is mainly due to the differences between the accounting and tax basis.
The reconciliation of income tax and deferred tax is following:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| Year that ended on 31 December | 2015 | 2014 | 2015 | 2014 |
| Profit before tax | 299,592 | 305,579 | 301,661 | 297,277 |
| Tax according to the tax coefficient of 29% (2014: 26%) |
-86,882 | -79,450 | -87,482 | -77,292 |
| Tax differences for the year 2013/2012 | -861 | 1,161 | 0 | 1,161 |
| Tax effect from expenses/income that are not tax deductible |
-3,077 | -2,280 | -3,202 | -1,862 |
| Tax differences 2010 (after offsetting the corresponding provision) |
0 | -21,568 | 0 | -21,568 |
| Permanent and other differences | 1,113 | -3,129 | 113 | -4,454 |
| Impairment of assets | 0 | 0 | 0 | 0 |
| Tax effect from the use of different tax coefficients in the profit of subsidiaries in other countries |
16 | -1,088 | 0 | 0 |
| Total tax expense | -89,692 | -106,355 | -90,571 | -104,014 |
The basic and diluted earnings per share are calculated as follows:
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Year that ended on 31 December | 2015 | 2014 | 2015 | 2014 | |
| Net profit attributable to the shareholders of the company (in €) |
210,719,362 | 194,997,626 | 211,090,512 | 193,262,424 | |
| Weighted average number of ordinary shares |
318,830,608 | 319,000,000 | 318,830,608 | 319,000,000 | |
| Basic and diluted earnings per share (in €) | 0.6609 | 0.6113 | 0.6621 | 0.6058 |
Basic and diluted earnings per share are the same, as the Company has no dilutive potential categories.
The weighted average number of shares is calculated on 31.12.2015 as follows:
| Date | Transaction | Shares issued |
Treasury shares |
Total number of shares outstanding |
Time weighting |
Weighted average number of shares |
|---|---|---|---|---|---|---|
| January 2015 | Balance at beginning of period |
319,000,000 | - | 319,000,000 | 7/12 | 186,083,333 |
| August 2015 | Aquisition of treasury shares |
- | -406,542 | 318,593,458 | 5/12 | 132,747,274 |
| December 2015 | Balance at end of period |
319,000,000 | -406,542 | 318,593,458 | - | 318,830,608 |
The term "related parties" includes not only the Group's companies, but also companies in which the parent participates in their share capital with a significant percentage, companies that belong to parent's main shareholders, companies controlled by members of the BoD or key management personnel, as well as close members of their family.
The Group's and the Company's income and expenses for the years of 2015 and 2014 as well as the balances of receivables and payables for the same period that have arisen from related parties' transactions, as defined by IAS 24, as well as their relevant figures are analyzed as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| Income | 01.01- 31.12.2015 |
01.01- 31.12.2014 |
01.01- 31.12.2015 |
01.01- 31.12.2014 |
| Subsidiaries | 0 | 0 | 31,887 | 29,930 |
| Associates | 0 | 1,358 | 0 | 1,358 |
| Total | 0 | 1,358 | 31,887 | 31,288 |
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Expenses | 01.01- | 01.01- | 01.01- | 01.01- | |
| 31.12.2015 | 31.12.2014 | 31.12.2015 | 31.12.2014 | ||
| Subsidiaries | 0 | 0 | 47 | 29,461 | |
| Associates | 8,783 | 16,134 | 0 | 6,453 | |
| Total | 8,783 | 16,134 | 47 | 35,915 |
| GROUP | COMPANY | |||
|---|---|---|---|---|
| Receivables | 01.01- 31.12.2015 |
01.01- 31.12.2014 |
01.01- 31.12.2015 |
01.01- 31.12.2014 |
| Subsidiaries | 0 | 0 | 38,711 | 40,158 |
| Total | 0 | 0 | 38,711 | 40,158 |
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Payables | 01.01- | 01.01- | 01.01- | 01.01- | |
| 31.12.2015 | 31.12.2014 | 31.12.2015 | 31.12.2014 | ||
| Subsidiaries | 0 | 0 | 907 | 17,974 | |
| Associates | 1,074 | 2,712 | 824 | 90 | |
| Total | 1,074 | 2,712 | 1,731 | 18,064 |
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Transactions and salaries of executive and administration members |
01.01- 31.12.2015 |
01.01- 31.12.2014 |
01.01- 31.12.2015 |
01.01- 31.12.2014 |
|
| BoD and key management personnel | 8,296 | 6,209 | 6,347 | 4,056 | |
| Total | 8,296 | 6,209 | 6,347 | 4,056 |
The remuneration of the BoD and key management personnel of the Group is analyzed as follows:
The remuneration of the BoD and key management personnel of the Company is analyzed as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| Liabilities from BoD compensation & remuneration |
01.01- 31.12.2015 |
01.01- 31.12.2014 |
01.01- 31.12.2015 |
01.01- 31.12.2014 |
| BoD and key management personnel | 215 | 190 | 183 | 166 |
| Total | 215 | 190 | 183 | 166 |
The balance from management's remuneration and Board of Directors' compensation refers to:
All the inter-company transactions and balances of the above have been eliminated in the consolidated financial statements of the Group.
It is necessary to mention that one of the members of the Board of Directors of OPAP S.A., is the main shareholder of the company "DIKEFALOS 1924 Construction S.A.", which signed a sponsorship contract on 12.09.2013 with OPAP S.A., the total cost of which amounts to € 1,940 plus VAT. For the year of 2015, the cost resulting from this contract amounts to € 443 and is included in the statement of comprehensive income and there is no payable that arises from the aforementioned contract. Finally, the company "EMMA EMERGING MARKETS CAPITAL A.S." provides consulting services to OPAP S.A., the cost of which for 2015 amounts to € 2,040 and is included in the statement of comprehensive income. The respective liability amounts to € 250.
The tax audit of OPAP S.A. for the year 2010 was completed during 2014 and the tax authorities imposed additional taxes and surcharges totaling € 29,568. The Company has already paid the full amount and has appealed before the Athens Administrative Court, currently awaiting the hearing of its case.
The tax audit of OPAP S.A. for the years 2011 until 2014, of OPAP SERVICES S.A. for the years 2011 until 2014 and HELLENIC LOTTERIES S.A. for the year 2014 in the review of Law 2238/1994 concerning Tax Compliance Report by independent auditors, subjected to tax audit by Legal Auditor and received the Tax Compliance Report without differences.
For the Tax audit of the year 2015, from the regular auditors no provision was made for tax differences for the OPAP S.A. and HELLENIC LOTTERIES S.A..
The Group's unaudited fiscal years by the relevant authorities are the following:
| Company's Name | Fiscal Years |
|---|---|
| OPAP S.A. | 2015 |
| OPAP CYPRUS LTD | 2013 – 2015 |
| OPAP SPORTS LTD | 2014 – 2015 |
| OPAP INTERNATIONAL LTD | 2004 – 2015 |
| OPAP SERVICES S.A. | 2010, 2015 |
| OPAP INVESTMENT LTD | 2012 – 2015 |
| GLORY TECHNOLOGY LTD | 2007, 2010 – 2015 |
| NEUROSOFT S.A. | 2010 – 2015 |
| HELLENIC LOTTERIES S.A. | 2015 |
| PAYZONE HELLAS S.A. | 2015 |
The total cumulative provision for unaudited fiscal years by tax authorities reaches € 1,300 for the OPAP SERVICES S.A..
OPAP S.A.'s Legal Department estimations concerning legal claims against OPAP S.A., for which a negative outcome is likely, result in a provision for the Company amounting to € 45,140 and for the Group € 45,310, while the total amount of these claims for the Company amounts to € 229,460 and for the Group € 235,126. The total cumulative provision on 31.12.2015 is analyzed as follows:
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 31.12.2015 | 31.12.2014 | 31.12.2015 | 31.12.2014 | ||
| Labor disputes | 18,785 | 23,764 | 18,615 | 23,556 | |
| Lawsuits from individuals or legal entities | 26,525 | 13,127 | 26,525 | 13,127 | |
| Total provision | 45,310 | 36,890 | 45,140 | 36,683 |
Furthermore, according to the Legal Counsel, third party lawsuits as against the Group.have been filed of a total claim of € 5,477, for which the outcome is estimated as positive for the Group and consequently, no provisions were required.
There are no other pending or outstanding differences related to the Company or the Group as well as court or other administrative authorities' resolutions that might have a material effect on the financial statements or the operation of the Company and its subsidiaries.
Future minimum payments under the agreements are as follows:
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| 31.12.2015 | 31.12.2014 | 31.12.2015 | 31.12.2014 | ||
| Less than 1 year | 156,578 | 81,648 | 58,757 | 70,104 | |
| 1 - 5 years | 320,895 | 100,168 | 65,384 | 96,744 | |
| More than 5 years | 218,469 | 3,156 | 1,950 | 2,040 |
We present the main risks and uncertainties which the Group is exposed.
The macroeconomic and financial environment in Greece remains volatile during 2016 due to developments and discussions at national and international level on the review of the terms of Greece's funding program. On 29.06.2015 the Greek Government imposed capital controls and declared bank holiday that lasted until 19.07.2015, facts that have significantly affected consumer behavior and spending capacity.
During the third quarter of 2015, the negotiations of the Hellenic Republic for the coverage of the financing needs of the Greek economy were completed on the basis of the announcements at the Euro Summit on 12.7.2015 resulting in an agreement for a new financial support by the European Stability Mechanism. The relative agreement with the European Stability Mechanism (ESM), that was signed on 19.8.2015, among others, provides for the coverage of the financing needs of the Greek State for the medium-term period from 2015 to 2018, provided that the economic reforms that are expected to contribute to the economic stability and the sustainable development of the Greek economy will be implemented.
Although any further negative development in the economy would affect the normal operations as well as from the assessment of the Greek economy from international creditors in the context of the above mentioned agreement, Management continually adjusts to the situation and ensures that all necessary actions are taken, to maintain undisturbed activities.
The developments in the Greek regulatory framework, drive evolving regulatory challenges for the Group. Changes in the regulatory environment may have a substantial impact, through restricting betting activities or changing compliance costs and taxes.
OPAP consistently complies with regulatory standards, while understands and addresses changing regulatory requirements in an efficient and effective manner. At the same time new regulatory regimes which make it commercially unviable for the Company to operate its products can restrict our ability to grow the business. Additionally, restrictions on advertising can reduce our ability to reach new customers, thus impacting our strategic objectives to focus on sustainable value increase. OPAP is willing to actively engage and maintain dialogue with authorities, regulators and other key stake holders, to continually monitor the changing regulatory/legal landscape and through appropriate policies, processes and controls for a rational and balanced gaming regulation.
The Company is exposed to the risk of changes to the existing gaming taxation status or the gaming tax rates, creating unexpected increased costs for the business and impacting our strategic objectives for sustainable revenues and additional investments. The Company is seeking to promptly respond to any potential tax changes, by maintaining the required tax planning resources and developing contingency plans so as to implement the required mitigating actions and to minimize the overall impact.
Market risk arises from the possibility that changes in market prices such as exchange rates and interest rates affect the results of the Group and the Company or the value of financial instruments held. The management of market risk consists in the effort of the Group and the Company to control their exposure to acceptable limits.
The following describe in more detail the specific risks that make the market risk and their management policies by the Group and the Company.
Group operates in Greece and Cyprus, and there are not any agreements with suppliers in currencies other than in euro. All revenues from games are in euro, transactions and costs are denominated or based in euro, subsequently, and there is not any substantial foreign exchange risk. Additionally, the vast majority of Group's cost base is, either proportional to our revenues (i.e. payout to winners, agents commission) or to transactions with domestic companies (i.e. IT, marketing).
The primary objective of the Group and the Company, relating to capital management is to ensure and maintain strong credit ability and healthy capital ratios to support the business plans and maximize value for the benefit of shareholders.
The Group manages the capital structure and makes the necessary adjustments to conform to changes in business and economic environment in which they operate. The Group and the Company in order to optimize the capital structure, may adjust the dividend paid to shareholders, return capital to shareholders or issue new shares.
The capital for the years 2015 and 2014 is as follows:
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Year that ended on 31 December | 2015 | 2014 *Adjusted |
2015 | 2014 | |
| Total Equity | 1,202,827 | 1,235,064 | 1,162,282 | 1,166,661 | |
| Plus: Total debt | 147,097 | 1 | 117,097 | 0 | |
| Minus : Cash and cash equivalents | -301,695 | -297,418 | -231,115 | -198,455 | |
| Capital | 1,048,229 | 937,646 | 1,048,264 | 968,206 | |
| Total Equity | 1,202,827 | 1,235,064 | 1,162,282 | 1,166,661 | |
| Plus : Loans | 147,097 | 1 | 117,097 | 0 | |
| Total Capital Employed | 1,349,924 | 1,235,065 | 1,279,379 | 1,166,661 | |
| Capital / Capital Employed | 0.78 | 0.76 | 0.82 | 0.83 |
A change by one basis point in interest rates as of 31.12.2015 would have no effect on the results and the effect on equity would be very small.
The Group's objectives in managing capital is to ensure the ability of smooth operation of the Group in the future in order to provide satisfactory returns to shareholders and other stakeholders and maintain an ideal allocation of capital reducing in this way the cost of capital.
All financial instruments assets and liabilities below are not negotiable and are measured at cost or unamortized cost. The current value for each of these is not considered significantly different from their carrying value as shown below and at the Statement of Financial Position, so no analysis is given.
The Group's exposure to credit risk arises mainly from agents' bad debts as well as from the debts of agents for which arrangements have been made. The cumulative figure for the Group for bad debts up to 31.12.2015 amounts to € 34.881 million and a respective provision of 100% has been already included in the Financial Statements. The main credit risk management policy is the establishment of credit limits per agent. Additionally, the Group is taking all necessary steps to mitigate credit risk exposure towards financial institutions. The Group is also exposed towards credit risk in respect of entities with which it has deposited funds or with which it has other contractual relationships. The Group manages credit risk exposure to its agents through various practices. Each agent is required to provide the Group with a warranty deposit as a guarantee. These deposits are aggregated and are available in the event of a default in payment by any agent. In addition, a maximum amount that an agent may owe during each settlement period has been imposed. If the amounts owed by an agent exceed the relevant limit during any settlement period, the agent's terminal is automatically blocked from accepting wagers.
Assets subject to credit risk as at the date of the Statement of Financial Position are analysed as follows:
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Year that ended on 31 December | 2015 | 2014 | 2015 | 2014 | |
| Financial Assets Categories | |||||
| Cash and cash equivalents | 301,695 | 297,418 | 231,115 | 198,455 | |
| Trade and other receivables | 84,164 | 109,508 | 41,134 | 88,070 | |
| Total | 385,859 | 406,926 | 272,249 | 286,525 |
| GROUP | COMPANY | ||||
|---|---|---|---|---|---|
| Year that ended on 31 December | 2015 | 2014 | 2015 | 2014 | |
| Within 3 months | 385,411 | 405,315 | 271,801 | 284,964 | |
| From 3 months to 6 months | 171 | 402 | 171 | 351 | |
| From 6 months to 1 year | 165 | 682 | 165 | 682 | |
| Over 1 year | 112 | 527 | 112 | 527 | |
| Total | 385,859 | 406,926 | 272,249 | 286,525 |
All the above Financial Assets are not yet due or impaired except bad debts that are due and impaired receivables as well as by agents who are not due but are impaired. Both these categories are included in Trade Receivables (see Note 11.3) for which full provisions is made.
The Group manages liquidity risk by managing games' payout ratio and the proper design of each game. With the exception of fixed-odds sports betting games, all of the remaining games have a theoretical payout (relating to prizes normally attributed to winners) based on each game's mathematics. As the theoretical payout is calculated on a very large number of draws, small deviations can occur in some of the numerical games in shorter time frames. For example, Kino is a fixed odds game that statistically distributes approximately 69.5% of net receivables to the winners, with deviations mostly around 1%. The Group manages liquidity risk by limiting the size of player winnings. For example, Kino has a maximum prize of € 1.0 million while maximum winnings/column are also defined for Stihima.
The maturity of the financial liabilities as at 31.12.2015 and 31.12.2014 for the Group and Company is analyzed as follows:
| GROUP | Short Term | Long Term | Total of | ||
|---|---|---|---|---|---|
| For the year ended on 31 December 2015 | Within 6 months |
6 till 12 months |
1 till 5 years | undiscounted liabilities |
|
| Other long term liabilities | 0 | 0 | 5,926 | 5,926 | |
| Borrowings | 30,097 | 2000 | 115000 | 147,097 | |
| Trade payables | 103,116 | 23,976 | 0 | 127,091 | |
| Other short term liabilities | 35,853 | 0 | 0 | 35,853 | |
| Total | 169,066 | 25,976 | 120,926 | 315,967 |
| GROUP | Short Term | Long Term | Total of | |
|---|---|---|---|---|
| For the year ended on 31 December 2014 | Within 6 6 till 12 months months |
1 till 5 years | undiscounted liabilities |
|
| Other long term liabilities | 0 | 0 | 6,343 | 6,343 |
| Borrowings | 1 | 0 | 0 | 1 |
| Trade payables | 142,074 | 28,279 | 0 | 170,353 |
| Other short term liabilities | 105,125 | 4,176 | 0 | 109,301 |
| Total | 247,199 | 32,455 | 6,343 | 285,997 |
| COMPANY | Short Term | Long Term | Total of | ||
|---|---|---|---|---|---|
| For the year ended on 31 December 2015 | Within 6 6 till 12 months months |
1 till 5 years | undiscounted liabilities |
||
| Other long term liabilities | 0 | 0 | 5,409 | 5,409 | |
| Borrowings | 97 | 2,000 | 115,000 | 117,097 | |
| Trade payables | 52,562 | 0 | 0 | 52,562 | |
| Other short term liabilities | 23,441 | 0 | 0 | 23,441 | |
| Total | 76,100 | 2,000 | 120,409 | 198,509 |
| COMPANY | Short Term | Long Term | Total of | |
|---|---|---|---|---|
| For the year ended on 31 December 2014 | Within 6 months |
6 till 12 months |
1 till 5 years | undiscounted liabilities |
| Leasing | 0 | 0 | 0 | 0 |
| Other long term liabilities | 0 | 0 | 5,875 | 5,875 |
| Borrowings | 0 | 0 | 0 | 0 |
| Trade payables | 102,925 | 17,806 | 0 | 120,731 |
| Other short term liabilities | 95,963 | 4,154 | 0 | 100,116 |
| Total | 198,888 | 21,960 | 5,875 | 226,722 |
The Group is exposed to interest rate risk principally in relation to outstanding debt. The existing debt facilities, as of 31.12.2015, were the two Company's Bond Loan, the HELLENIC LOTTERIES S.A. Bond Loan and the Horse Races S.A. Bond Loan. The Group follows all the market developments with regards to the Interest Rate environment and acts accordingly. On 31.12.2015 the Group had no outstanding hedge transactions.
The Stihima game, is a fixed odds betting game in which winning depends on correctly guessing the results of sporting events, and other events that by their nature allow for wagering. As such, the Group's sports-betting team has implemented a comprehensive risk management methodology at different stages of the sport-betting cycle. Different limits have been set per sport, league and game, and treat each event differently. The Group uses most of the feeds available in the betting industry and cooperates with a number of the most well-known odds compilers to create the initial odds of any available event. After the compilers publish their initial odds, odds are changed by taking into account the overall market (through various feeds in the betting industry) and by own books. At any given time, bets placed are tracked, received and accepted or not accepted. In addition, the trading team can also monitor any high bets placed and negotiate with the bettor so that the bet is within the approval limits. Liability of each game is monitored through the entire book. In case the limits have been exceeded, a visual warning is given to the team. Furthermore, proper software is used to find, in real-time, suspicious betting patterns and cases for sure bets or arbitrage opportunities. Finally, all agents and online customers are categorized by setting and monitoring individual personal limits.
Reliability and transparency in relation to the operation of the games are ensured by several security measures designed to protect information technology system from breaches in security such as illegal retrieval and illegal storage of data and accidental or intentional destruction of data. Security measures cover data processing system, software applications, the integrity and availability of data and the operation of the on-line network.
In the previous years the Greek State imposed special tax contributions which materially affected the Group's and the Company's income statement. Given the current fiscal position of the Greek State, additional fiscal measures may be taken, which could have a material adverse effect on the Group's and the Company's financial condition.
Furthermore, the tax measures implemented as per L. 4093/2012 from 01.01.2013 by way of implementing a 30% tax on net revenue before tax, adversely affected both cash flows and the financial position of both the Group and the Company.
On 05.01.2016, OPAP INVESTMENT LTD proceeded to a share capital increase of € 37,000 in order to undertake the share capital increase of HORSE RACES S.A. amount € 17,020 in which it participates by 100%.
On 18.01.2016, HORSE RACES S.A. commenced its operational activities.
On 05.02.2016, HELLENIC LOTTERIES S.A. entered into an Agreement with Alpha Bank for the renewal of the Revolving Bond Loan, originally signed on 30.04.2015, for an amount up to € 50,000 and for a period of three years (ending February 2019).
On 11.01.2016, the Company filed in the Council of State a request for the annulment and a request for suspension of the decision for the imposition of the special levy. The hearing of the petition for annulment was set for 03.06.2016. On 19.02.2016, the Council of State rejected the Company's request for suspension of the special levy imposition, because the exceptional circumstances that would justify the issuing of the suspension of execution of the Ministerial decision are not satisfied. Nevertheless, the Council of State stated that the statement to the tax authority which shall be submitted by the Company until the 20th day of each month regarding the special levy collected in the previous month will necessarily amount to zero for January 2016 and possibly for the next two months (i.e. February and March), as the Company cannot modify sooner its information systems.
On 22.02.2016, a decision of the Minister of Finance was notified to the Company, by which, the date of the statement's submission and the respective attribution of the special levy has been modified to a quarterly basis instead of monthly.
Chairman of the BoD & CEO Chief Financial Officer &
Member of the BoD
Accounting & Consolidation Director
Kamil Ziegler Michal Houst Petros Xarchakos
This page intentionally left blank
| 2015 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| OPAP S.A. GREEK ORGANIZATION OF FOOTBALL PROGNOSTICS S.A. |
|||||||||
| Register Number: 46329/06/Β/00/15 General Electronic Commercial Registry-G.Ε.ΜI. Number: 3823201000 |
|||||||||
| Kifisou Ave 62, Peristeri 121 32 SUMMARY FINANCIAL INFORMATION |
|||||||||
| FOR THE PERIOD JANUARY 1st TO DECEMBER 31st 2015 (Published according to L. 2190/20, article 135 for companies preparing annual financial statements, consolidated or not, in accordance with the I.F.R.S.) |
|||||||||
| The following information deriving from |
the financial report aims a t a |
general presentation | of OPAP | S.A. and OPAP |
Group financial status and results. Therefore, it is investment decision or transaction, to visit OPAP S.A.'s site, where the financial statements and the legal auditors' review report (the latter whenever required) are posted. |
recommended | to the reader, prior to |
proceeding | to any kind of |
| Responsible Supervisory Authority: | Ministry of Finance, Infrastructure, Shipping and Tourism | Approval date of the financial report: | 24 March 2016 | ||||||
| Website: Board of Directors: |
www.opap.gr Kamil Ziegler, Spyros Fokas, Pavel Horak, Michal Houst, Christos Kopelouzos, Georgios Melisanidis, Marco Sala, Pavel Saroch, Konstantin Yanakov, Rudolf Jurcik, Dimitrakis Potamitis, Igor Rusek. |
Chartered Accountant: Review report: |
Nikolaos Vouniseas (Registry No SOEL 18701) KPMG Certified Auditors S.A. (Registry No SOEL 114) Unqualified |
||||||
| FINANCIAL POSITION STATEMENT INFORMATION (Amounts in thousands of euro) |
CASH FLOW STATEMENT INFORMATION (Amounts in thousands of euro) |
||||||||
| Provisions / Other non-current liabilities | GROUP 31.12.2015 |
31.12.2014 | COMPANY 31.12.2015 |
31.12.2014 | GROUP 1.1-31.12.2015 |
1.1-31.12.2014 | COMPANY | 1.1-31.12.2014 | |
| ASSETS | * Adjusted | Operating activities | * Adjusted | 1.1-31.12.2015 | |||||
| Tangible assets (for own use) Investment property |
56.238 1.398 |
44.205 1.540 |
32.861 1.398 |
27.089 1.540 |
Profit before tax Plus / (minus) adjustments for: |
299.592 | 305.579 | 301.661 | 297.277 |
| Intangible assets Other non-current assets |
1.222.987 38.297 |
1.269.998 27.619 |
1.063.227 172.628 |
1.087.569 213.745 |
Depreciation and amortization Financial (income) / expenses |
59.310 4.666 |
50.321 (1.587) |
39.995 (2.245) |
39.180 (7.915) |
| Inventories Trade receivables |
4.166 55.234 |
2.976 92.250 |
280 23.391 |
72.523 | - Employee benefit plans Provisions for bad debts |
1.174 220 |
868 (684) |
1.114 0 |
795 372 |
| Other current assets TOTAL ASSETS |
330.512 1.708.833 |
314.149 1.752.737 |
248.745 1.542.530 |
213.475 1.615.940 |
Other provisions Impairment of intangible assets |
9.128 15.021 |
1.314 0 |
9.100 0 |
1.106 0 |
| LIABILITIES & EQUITY Share capital |
95.700 | 95.700 | 95.700 | 95.700 | Exchange differences Reversal of impairment loss on remeasurement |
2 | (7) | 2 | (7) |
| Other items of shareholders' equity Total shareholders' equity (a) |
1.066.122 1.161.822 |
1.071.999 1.167.699 |
1.066.582 1.162.282 |
1.166.661 | 1.070.961 of associates Share of profit from associates |
(893) (600) |
(7.462) (330) |
0 0 |
0 0 |
| Minority interest (b) Total equity (c)=(a)+(b) |
41.005 1.202.827 |
67.365 1.235.064 |
- 1.162.282 |
1.166.661 | - (Gain) / loss from investing activities Other non-cash items |
(202) 0 |
41 0 |
5 1.973 |
41 0 |
| Provisions / Other non-current liabilities Non-current loan liabilities |
66.022 115.000 |
59.790 0 |
67.425 115.000 |
62.452 0 |
Plus / (minus) adjustments for changes in working | ||||
| Current loan liabilities Other current liabilities |
32.097 292.887 |
1 457.882 |
2.097 195.727 |
0 386.827 |
capital or connected to operating activities: Increase in inventories |
(1.191) | (724) | (280) | 0 |
| Total liabilities (d) | 506.006 | 517.673 | 380.248 | 449.279 | Decrease / (increase) in receivables | 26.609 | (41.417) | 48.194 | (30.782) |
| TOTAL LIABILITIES & EQUITY (c)+(d) | 1.708.833 | 1.752.737 | 1.542.530 | 1.615.940 | (Decrease) / increase in payables (except banks) (Decrease) / increase in taxes payable |
(59.424) (6.999) |
73.988 (24.887) |
(83.503) (4.172) |
27.722 9.394 |
| COMPREHENSIVE INCOME STATEMENT INFORMATION | Minus: Interest expenses |
(5.524) | (1.725) | (3.467) | (1.618) | ||||
| (Amounts in thousands of euro except earnings per share) GROUP | COMPANY | Income tax paid Cash flows from operating activities (a) |
(142.454) 198.436 |
(68.783) 284.505 |
(135.743) 172.634 |
(68.125) 267.440 |
|||
| Revenue (GGR) | 1.1-31.12.2015 1.399.671 |
1.1-31.12.2014 1.377.679 |
1.1-31.12.2015 1.167.601 |
1.1-31.12.2014 1.202.529 |
Investing activities | ||||
| Net gaming revenues Profit before tax, interest and investing results |
625.339 302.770 |
613.491 296.203 |
516.197 299.418 |
529.467 289.355 |
Purchase of tangible and intangible assets Proceeds from sale of tangible and intangible assets |
(39.649) 321 |
(18.582) 6 |
(21.319) 32 |
(15.081) 6 |
| Profit before tax Net profit after tax (A) |
299.592 209.901 |
305.579 199.224 |
301.661 211.091 |
297.277 193.262 |
Additional charge for the acquisition of a subsidiary (Increase) / decrease in share capital of subsidiaries |
(1.090) 0 |
0 (8.326) |
0 34.500 |
0 (8.750) |
| -Parent company shareholders -Minority interest |
210.719 (819) |
194.998 4.226 |
211.091 - |
193.262 | Interest received - Dividends from Subsidiaries |
1.350 0 |
3.297 0 |
532 5.640 |
2.016 6.769 |
| Other income after tax (B) Total income after tax (A)+(B) |
37 209.937 |
548 199.772 |
26 211.116 |
490 193.752 |
Increase of cash due to change of Hellenic Lotteries S.A. and Payzone S.A. consolidation method |
0 | 56.455 | 0 | 0 |
| -Parent company shareholders -Minority interest |
210.755 (817) |
195.548 4.224 |
211.116 - |
193.752 | Cash flows (used in) / from investing activities (b) - |
(39.067) | 32.850 | 19.385 | (15.041) |
| Earnings per share - basic and diluted (in € ) Dividend proposed per share (in €) |
0,6609 0,4000 |
0,6113 0,7017 |
0,6621 0,4000 |
0,6058 0,7017 |
Financing activities Proceeds from borrowings |
147.096 | 85.001 | 117.097 | 70.000 |
| Profit before tax, interest, depreciation, amortization and investing results |
377.103 | 346.524 | 339.413 | 328.534 | Payments of borrowings Αcquisition of treasury shares |
0 (2.719) |
(266.751) 0 |
0 (2.719) |
(236.750) 0 |
| CHANGES IN EQUITY STATEMENT INFORMATION | Financial lease interest payments Financial lease capital payments |
(1) (4) |
(0) (437) |
0 0 |
0 0 |
||||
| (Amounts in thousands of euro) GROUP | COMPANY | Payments of capital accumulation tax Share capital return of subsidiary |
(715) (21.452) |
0 0 |
0 0 |
0 0 |
|||
| 31.12.2015 | 31.12.2014 | 31.12.2015 | 31.12.2014 | ||||||
| Balance as of January 1st, 2015 and 2014 respectively |
1.235.064 | * Adjusted 1.125.283 |
1.166.661 | 1.126.041 | Dividends paid Cash flow used in financing activities (c) |
(277.298) (155.093) |
(79.811) (261.998) |
(273.738) (159.359) |
(79.811) (246.561) |
| Total comprehensive income Dividends paid |
209.937 (217.222) |
199.771 (144.092) |
211.116 (213.661) |
193.752 | Net increase in cash and (144.092) cash equivalents (a)+(b)+(c) |
4.276 | 55.357 | 32.660 | 5.838 |
| Reserves distribution Minority interest |
- - |
(9.039) 63.142 |
- - |
(9.039) Cash and cash equivalents - at the beginning of the year |
297.418 | 242.061 | 198.455 | 192.617 | |
| Αcquisition of non controlling interests of subsidiaries Αcquisition of treasury shares |
(950) (2.719) |
- - |
- (2.719) |
- Cash and cash equivalents - at the end of the year |
301.695 | 297.418 | 231.115 | 198.455 | |
| Share capital increase expenses of subsidiary Share capital decrease of subsidiaries |
(715) (21.452) |
- - |
- - |
- - |
|||||
| Share based payment Balance as of December 31st, 2015 and 2014 |
884 | - | 884 | - | |||||
| respectively | 1.202.827 | 1.235.064 | 1.162.282 | 1.166.661 | |||||
| ADDITIONAL INFORMATION | |||||||||
| 1a. Fiscal years not audited by tax authorities |
for the Company and Group |
are mentioned |
in note 11.35 |
of the financial |
8. There have not been any errors or changes in |
the accounting policies |
or in the |
accounting estimates |
applied in the |
| report. 1b. For unaudited fiscal years, a cumulative for the Group. 2. The Group's assets are currently unencumbered. 3a. According to the Company's Legal Counsel there Company amounting to € 45,140 and € 45,310 sum of these claims reaches € 229,460 for the 3b. Total cumulative provision per category i) for legal issues € 45,140 for the Company and |
provision has been made are lawsuits from for the Group for which Company and € 235,126 is analyzed a s follows: € 45,310 for the Group, |
concerning tax third parties a provision has for the Group. |
differences amounting concerning claims been recognized, while |
to € 1,300 against the the total |
financialreport. 9. The accounting principles and the calculations accordancewith those used in the annual financialreport for the 10. The fixed assets purchases concerning the period 11. There has not been any cease of operations 12. Amounts are presented in thousands of euro a 13. Any chance differences in sums are due |
according to 1.1-31.12.2015 in any of the Group's s in the financial report. to approximations. |
which the fiscal year 2014. reached € 21,319 segments or companies. |
financial report was (€ 39,649 for the |
prepared are in Group). |
| ii) for unaudited fiscal years by tax authorities iii) for employee benefit plans € 932 for the Company 3c. Furthermore, according to the Legal Counsel, third Group, forwhich the outcome is estimated a s 4. The number of permanent employees on (858 and 728 respectively for the Group). Average period ended on 31.12.2015 and 31.12.2014 was |
€ 1,300 for the Group and and € 1,036 for the party lawsuits positive and consequently, no 31.12.2015 and 31.1 2.2014 number of part time 1 and 1 respectively |
Group. have been filed, of a provisions for the Company employees for the Company |
total claim were required. was 737 and 604 (working on a daily (2 and 1 respectively |
of € 5,477 for the respectively basis) for the for the |
14. The 15th Annual Ordinary Shareholders a total dividend for the fiscal year 2014 of 0.7017 General Meeting that was held on December 18, 2014 Directors, the distribution of a gross amount of 0.2017 relevant payment was made to the shareholders on amounts a t a gross of € 159,500 i.e 0.50 euro subject to 10% withholding tax (where applicable) in |
General Meeting, held on euro per share. It is and following the euro per share January 19th, 2015. The per share. The remaining accordance to |
April 20th, 2015 noted that in respective decision a s interim remaining dividend of the L. 4110/2013. OPAP's |
decided upon the the Company's by the Company's dividend was announced dividend for the amount of 0.50 euro registered |
distribution of Extraordinary Board of and the fiscal year 2014 per share is Shareholders on |
| Group). 5. The Group's and Company's total inflow, outflow, receivables and payables to related companies and related parties, according to IAS 24, are as follows: |
Thursday, 23.04.2015 (record-date) were eligible to The payment to entitled Shareholders commenced Bank. 15. Τhe Annual Ordinary General Assembly of its for the acquisition by the Company of its own |
receive the payment. The on Wednesday, 29.4.2015 shareholders that was shares. The information |
cutoff date and was held on 20.04.2015 is described |
was processed through decided and further in note |
Wednesday, 22.04.2015. the Piraeus set the details 11.21 of the |
||||
| (Amounts in thousands of euro) Inflow |
GROUP 0 |
COMPANY 31,887 |
financialreport. 16. The Company's Board of Directors decided |
during its meeting on |
24.08.2015 to |
distribute a gross |
amount of € | ||
| Outflow Receivables |
8,783 0 |
47 38,711 |
54,161 or 0.17 euro per share excluding own of the amount of 0.17 euro per share is subject to |
shares, as interim dividend 10% withholding tax |
for the in accordance |
fiscal year 2015. The to L. 4110/2013, i.e. 0.017 |
interim dividend euro |
||
| Payables Transactions and salaries of executive and administration members |
1,074 8,296 |
907 6,347 |
per share. Therefore the net payable amount to the to 0.153 euro per share. OPAP's registered Shareholders |
shareholders following on Monday, 14.09.2015 |
the above |
mentioned tax withhold (record-date) were eligible |
amounts to receive |
||
| Receivables from executive and administration members | 0 | 0 | the payment. The cutoff date took place on Friday, 18.09.2015 and processed through the Piraeus |
Friday, 11.09.2015. The Bank |
payment to entitled |
Shareholders | commenced on |
||
| Liabilities from executive and administration members From the above transactions, the transactions and balances with the subsidiaries have been removed from the consolidated financial statements. |
215 | 183 | 17. The financial report of 2015 was approved 0.40 euro per share (before tax) dividend distribution Meeting (see note G ofthe BoD's Annual Report). It is held on 24.08.2015 has decided to distribute a gross |
by OPAP S.A.'s BoD, on (total sum of€ noted that in the amount of € 54,161 |
24.03.2016 which 127,437), a t the Company's Board or 0.17 euro |
will propose the Annual General Shareholder of Directors per share excluding |
approval of a Meeting that was own shares. |
||
| 6. Τhe Company's share capital amounts to € 0.30 euros each. 7a. The Group's structure is described in note 8 of the financial report and more specifically the following: ownership |
95,700, divided into 319,000,000 shares with voting rights, par value of | Peristeri, 24 March 2016 |
|||||||
| interest, country of incorporation, method of consolidation and principal activity. 7b. During the 1st semester 2015, the figures of Statement of Financial Position «Intangible assets», «Goodwill», «Other |
|||||||||
| Payables», «Deferred tax liability», «Non controlling interests», were restated for the year 2014, due to the adoption of IFRS 3 regarding the finalization of the amount of goowill arising from the acquisition of the subsidiary PAYZONE |
Chairman of the Board and CEO | Chief Financial Officer & Member of the BoD |
Accounting and Consolidation Director | ||||||
| HELLAS S.A The restatement is described further in note 6.3 of the financial report. 7c. Costs in Statement of Comprehensive Income have been classified according to their function instead of their nature as classified in the previous financial years, for better information purposes. |
Kamil Ziegler Passport No. 40412133 | Michal Houst Passport No. 39893691 | Petros Xarchakos ID. Νo ΑΚ 161998 |
The company in line with current legislation published and made available to the investment public, during the fiscal year 2015 on its website at the Investors Update / Announcements Archive section (http://www.opap.gr/en/web/corporate.opap.gr/44) and on the Athens Exchange website (www.helex.gr), the information incorporated in the table below in the form of reference:
| A/A | SUBJECT | ΗΜΕΡΟΜΗΝΙΑ ΔΗΜΟΣΙΕΥΣΗΣ |
|---|---|---|
| 1 | RELEASE OF REGULATED INFORMATION PURSUANT TO L. 3556/2007 Transactions Notification |
15/1/2015 |
| 2 | RELEASE OF REGULATED INFORMATION PURSUANT TO L.3556/2007: Transactions Notification |
22/1/2015 |
| 3 | RELEASE OF REGULATED INFORMATION PURSUANT TO L. 3556/2007: Transactions Notification |
26/1/2015 |
| 4 | RELEASE OF REGULATED INFORMATION PURSUANT TO L.3556/2007: Transactions Notification |
28/1/2015 |
| 5 | RELEASE OF REGULATED INFORMATION PURSUANT TO L. 3556/2007: Transactions Notification |
29/1/2015 |
| 6 | RELEASE OF REGULATED INFORMATION PURSUANT TO L. 3556/2007 Transactions Notification |
2/2/2015 |
| 7 | RELEASE OF REGULATED INFORMATION PURSUANT TO L.3556/2007 Transactions Notification |
4/2/2015 |
| 8 | RELEASE OF REGULATED INFORMATION PURSUANT TO L. 3556/2007 Transactions Notification |
16/2/2015 |
| 9 | 2015 FINANCIAL CALENDAR | 20/2/2015 |
| 10 | RELEASE OF REGULATED INFORMATION PURSUANT TO L. 3556/2007 Transactions Notification |
19/3/2015 |
| 11 | FY 2014 FINANCIAL RESULTS: RELEASE DATE ANNOUNCEMENT | 27/3/2015 |
| 12 | OPAP SA - FY 2014 Financial Results - Press Release | 30/3/2015 |
| 13 | INVITATION FOR ANNUAL ORDINARY GENERAL MEETING | 30/3/2015 |
| 14 | Annual Analysts' Briefing on the FY 2014 Financial Results | 31/3/2015 |
| 15 | VLTs Sub-concessionaire Expression of Interest | 3/4/2015 |
| 16 | IMPROVED BoD PROPOSAL REGARDING THE DIVIDEND DISTRIBUTION FOR FY 2014 | 14/4/2015 |
| 17 | RESOLUTIONS OF THE 15th ANNUAL ORDINARY GENERAL MEETING OF OPAP S.A. OF 20.04.2015 |
20/4/2015 |
| 18 | PAYMENT OF THE REMAINING DIVIDEND FOR THE FISCAL YEAR 2014 | 20/4/2015 |
| 19 | ΑNNOUNCEMENT REGARDING THE ACQUISITION OF THE COMPANY'S OWN SHARES | 21/4/2015 |
| 20 | RELEASE OF REGULATED INFORMATION PURSUANT TO L. 3556/2007 Transactions Notification |
21/4/2015 |
| 21 | RELEASE OF REGULATED INFORMATION PURSUANT TO L.3556/2007 - Transactions Notification |
23/4/2015 |
| 22 | Horse Race Betting Signing of concession agreement | 24/4/2015 |
| 23 | APPOINTMENT OF COMPLIANCE OFFICER | 28/4/2015 |
| 24 | Redeployment of Management Executive | 14/5/2015 |
| 25 | OPAP SA - Q1 2015 Financial Results - Press Release | 26/5/2015 |
|---|---|---|
| 26 | RELEASE OF REGULATED INFORMATION ACCORDING TO L. 3556/2007: Transactions Notification |
17/6/2015 |
| 27 | RELEASE OF REGULATED INFORMATION ACCORDING TO L. 3556/2007: Transactions Notification |
19/6/2015 |
| 28 | RELEASE OF REGULATED INFORMATION ACCORDING TO L. 3556/2007: Announcement of substantial holdings |
26/6/2015 |
| 29 | VLTs business activity suspension | 1/7/2015 |
| 30 | Notification on Executed Transactions Regarding the Purchase of Company's own shares | 4/8/2015 |
| 31 | Notification on Executed Transactions Regarding the Purchase of Company's own shares | 5/8/2015 |
| 32 | RELEASE OF REGULATED INFORMATION ACCORDING TO L. 3556/2007: Transactions Notification |
5/8/2015 |
| 33 | Notification on Executed Transactions Regarding the Purchase of Company's own shares | 6/8/2015 |
| 34 | RELEASE OF REGULATED INFORMATION ACCORDING TO L. 3556/2007: Transactions Notification |
25/8/2015 |
| 35 | Announcement of Regulated Information of L. 3556/2007 Payzone Hellas - Acquisition of the remaining 10% |
25/8/2015 |
| 36 | OPAP SA - H1 2015 Financial Results - Press Release | 27/8/2015 |
| 37 | UPDATE OF 2015 FINANCIAL CALENDAR | 27/8/2015 |
| 38 | PAYMENT OF INTERIM DIVIDEND FOR THE FISCAL YEAR 2015 | 27/8/2015 |
| 39 | OPAP SA - 9M 2015 Financial Results - Press Release | 24/11/2015 |
| 40 | RELEASE OF REGULATED INFORMATION ACCORDING TO L. 3556/2007: Transaction Notification |
25/11/2015 |
| 41 | OPAP SA legal actions | 26/11/2015 |
| 42 | Announcement regarding write-off of the unclaimed dividend for the fiscal year 2009 | 3/12/2015 |
| 43 | Horse Races S.A.: New effective date | 10/12/2015 |
| 44 | RELEASE OF REGULATED INFORMATION ACCORDING TO L.3556/2007: Transactions Notification |
14/12/2015 |
| 45 | RELEASE OF REGULATED INFORMATION ACCORDING TO L.3556/2007: Transactions Notification |
15/12/2015 |
The annual financial statements, the independent Auditor's Report and Board of Directors' Report of company consolidated financial statements for the year that ended on 31.12.2015 are posted on the Company's website www.opap.gr.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.