AI assistant
Podravka d.d. — Interim / Quarterly Report 2018
Feb 25, 2019
2084_10-k_2019-02-25_9825e05d-077b-4e27-b1b6-e694fc345348.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Koprivnica, 22 February 2019
PODRAVKA INC.
UNCONSOLIDATED FINANCIAL REPORT
FOR THE 1-12 2018 PERIOD
Content:
- General information
- Management report on the achieved business results of Podravka Inc. for the 1-12 2018 period
- Unconsolidated financial reports for the 1-12 2018 period
- Statement from executives responsible for preparing financial statements
- Contact
General information
Podravka prehrambena industrija Inc., Koprivnica, is incorporated in the Republic of Croatia. Today it is included in leading companies in industry operating in the area of South-Eastern, Central and Eastern Europe. The principal activity of the Company comprises production of a wide range of foodstuffs.
The Company is headquartered in Koprivnica, Croatia, Ante Starčevića 32.
The Company's shares are listed on the Prime market of the Zagreb Stock Exchange.
Management Board members as at 31 December 2018
President Marin Pucar Member Ljiljana Šapina Member Davor Doko Member Member Hrvoje Kolarić Marko Đerek
The unconsolidated financial statements have been prepared in accordance with International Financial Reporting Standards as adopted by the European Union ("IFRS").
Koprivnica, 22 February 2019
MANAGEMENT REPORT ON THE ACHIEVED BUSINESS RESULTS OF PODRAVKA INC. FOR THE 1-12 2018 PERIOD
Key business highlights of the 1-12 2018 period
In 2018, Podravka Inc. recorded sales revenues of HRK 1,937.1 million, which is 1.7% higher than in the same period of the previous year. The growth in sales revenues came on the back of higher sales and marketing activities. Total operating expenses are 7.5% lower, mostly due to impairment that was significantly higher in 2017, which, coupled with sales realised and a better sales mix, resulted in positive HRK 118.6 million of operating profit. Operating profit in the comparative period amounted to negative HRK 76.5 million.
In 2018, finance income of HRK 49.1 million was recorded, with HRK 36.4 million of finance costs, while the effective tax rate was 13.8%. Profit for the period in 2018 amounted to HRK 113.1 million.
As at 31 December 2018, total assets of Podravka Inc. amount to HRK 2,994.0 million, 3.0% lower compared to the end of 2017. The most significant change on the assets side was in the line item non-current assets held for sale and the line item investment property. Excluding the above, the most significant decrease on the assets side was in the line item cash and cash equivalents. On the equity and liabilities side, the most significant decrease was recorded in the line item non-current liabilities to banks and other financial institutions.
Cash flow from operating activities in 2018 amounted to positive HRK 160.4 million, as a consequence of operations and movements in the working capital. Cash flow from investing activities at the same time amounted to negative HRK 46.9 million, primarily due to cash used for the purchase of non-current tangible and intangible assets. In the same period, cash flow from financing activities amounted to negative HRK 177.4 million due to the repayment of a portion of borrowings. In total, in 2018 cash and cash equivalents decreased by HRK 63.8 million, and consequently the amount of cash and cash equivalents as at 31 December 2018 was HRK 68.2 million.
UNCONSOLIDATED FINANCIAL REPORTS FOR THE 1-12 2018 PERIOD
| Appendix 1 Reporting period: |
1.1.2018. | to | 31.12.2018 | |||
|---|---|---|---|---|---|---|
| Quarterly financial report of entrepreneur - TFI-POD | ||||||
| Registration number (MB) | 03454088 | |||||
| Identification number of subject (MBS) | 010006549 | |||||
| Personal identification number (OIB) | 18928523252 | |||||
| Issueer company: PODRAVKA prehrambena industrija d.d., KOPRIVNICA | ||||||
| Postal code and place | 48000 | KOPRIVNICA | ||||
| Street and number ANTE STARCEVICA 32 | ||||||
| E-mail address: [email protected] | ||||||
| Internet adress: www.podravka.com | ||||||
| Code and name of comune/town | 201 | KOPRIVNICA | ||||
| Code and county name | 6 | KOPRIVNIČKO-KRIŽEVAČKA | Number of employees | 3096 | ||
| Consolidated statement | NO | (at quarter end) NKD/NWC code: |
1039 | |||
| Subsidiaries subject to consolidation (according to IFRS): | Headquarters | Registration number: | ||||
| Book keeping service: | ||||||
| Contact person: Artner Kukec Julijana | (authorised person for representation) | |||||
| Phone number: 048 653 055 | Fascimile: 048 220 562 | |||||
| E-mail address: Julijana, [email protected] | ||||||
| Surname and name Pucar Marin |
| Obligator: Podravka prehrambena industrija d.d., Koprivnica | |||||
|---|---|---|---|---|---|
| Item | AOP code |
Last Year | Current year | ||
| Cumulative | Quarterly | Cumulative | Quarterly | ||
| $\mathbf{2}$ | $\overline{\mathbf{3}}$ | 4 | 5 | 6 | |
| . OPERATING REVENUE (112+113) | 111 | 1.943.199.515 | 505.885.837 | 1.987.234.580 | 515.222.807 |
| 1. Sales revenue | 112 | 1.904.331.989 | 497.833.677 | 1.937.102.051 | 495.337.102 |
| 2. Other operating revenues | 113 | 38.867.526 | 8.052.160 | 50.132.529 | 19.885.705 |
| II. OPERATING EXPENSES (115+116+120+124+125+126+129+130) | 114 | 2.019.700.125 | 655.383.861 | 1.868.675.693 | 556.726.081 |
| 1. Changes in value of work in progress and finished products | 115 | $-1.306.249$ | 4.166.301 | 1.028.539 | 15.193.129 |
| 2. Material costs (117 to 119) | 116 | 1.253.498.206 | 337.103.476 | 1.268.997.379 | 345.603.134 |
| a) Raw material and material costs | 117 | 789.632.786 | 195.782.844 | 789.441.587 | 194.640.924 |
| b) Costs of goods sold | 118 | 289.861.349 | 77.877.654 | 279.975.344 | 72.445.845 |
| c) Other external costs | 119 | 174.004.071 | 63,442,978 | 199.580.448 | 78.516.365 |
| 3. Staff costs (121 to 123) | 120 | 362.119.371 | 86.309.927 | 360.905.160 | 92.435.889 |
| a) Net salaries and wages | 121 | 226.654.217 | 55.463.719 | 226.044.634 | 58.691.467 |
| b) Cost for taxes and contributions from salaries | 122 | 82.962.531 | 18.552.200 | 83.332.703 | 20.806.446 |
| c) Contributions on gross salaries | 123 | 52.502.623 | 12.294.008 | 51.527.823 | 12.937.976 |
| 4. Depreciation | 124 | 95.206.442 | 24.766.732 | 87.898.120 | 23.087.196 |
| 5. Other costs | 125 | 104.653.498 | 21.866.900 | 83.803.190 | 32.238.166 |
| 6. Impairment (127+128) | 126 | 74.463.186 | 69.479.834 | 15.744.419 | 13.638.169 |
| a) Impairment of long-term assets (financial assets excluded) | 127 | 19.340.966 | 19.340.966 | 4.809.143 | 4.809.143 |
| b) Impairment of short - term assets (financial assets excluded) | 128 | 55.122.220 | 50.138.868 | 10.935.276 | 8.829.026 |
| 7. Provisions | 129 | 3.669.102 | 2.407.462 | 3.532.282 | 3.532.282 |
| 8. Other operating costs | 130 | 127.396.569 | 109.283.229 | 46.766.604 | 30.998.116 |
| III. FINANCIAL INCOME (132 to 136) | 131 | 218.313.283 | 173.841.522 | 49.088.834 | 2.850.050 |
| 1. Interest income, foreign exchange gains, dividends and similar income from related parties | 132 | 207.205.912 | 171.650.437 | 35.683.115 | 951.867 |
| 2. Interest income, foreign exchange gains, dividends and similar income from non - related parties and other entities |
133 | 9.695.572 | 1.963.479 | 12.405.873 | 1.621.254 |
| 3. Share in income from affiliated entrepreneurs and participating interests | 134 | $\Omega$ | $\sqrt{a}$ | $\epsilon$ | $\Omega$ |
| 4. Unrealized gains (income) from financial assets | 135 | 1.411.799 | 227.606 | 999.846 | 276.929 |
| 5. Other financial income | 136 | ||||
| IV. FINANCIAL EXPENSES (138 do 141) | 137 | 58.727.668 | 11.170.603 | 36.443.646 | 4.847.498 |
| 1. Interest expenses, foreign exchange losses, dividends and similar expenses from related parties | 138 | 30.827.707 | 4.745.468 | 19.378.853 | 3.060.002 |
| 2. Interest expenses, foreign exchange losses, dividends and similar expenses from non - related parties and other entities |
139 | 24.873.699 | 5.563.066 | 15.442.343 | 1.787.496 |
| 3. Unrealized losses (expenses) on financial assets | 140 | $\mathbf{0}$ | $\mathfrak{a}$ | $\mathbf 0$ | |
| 4. Other financial expenses | 141 | 3.026.262 | 862.069 | 1.622.450 | $\mathbf 0$ |
| INCOME FROM INVESTMENT - SHARE IN PROFIT OF ASSOCIATED ENTREPRENEURS V. |
142 | $\Omega$ | $\theta$ | $\mathbf{C}$ | $\mathbf 0$ |
| VI. LOSS FROM INVESTMENT - SHARE IN LOSS OF ASSOCIATED ENTREPRENEURS |
143 | $\mathfrak{o}$ | $\bf 0$ | 0 | $\mathbf{0}$ |
| VII. EXTRAORDINARY - OTHER INCOME | 144 | $\mathbf 0$ | $\mathbf{0}$ | $\Omega$ | $\mathbf{0}$ |
| VIII. EXTRAORDINARY - OTHER EXPENSES | 145 | $\Omega$ | $\Omega$ | $\theta$ | |
| IX. TOTAL INCOME (111+131+142 + 144) | 146 | 2.161.512.798 | 679.727.359 | 2.036.323.414 | 518.072.857 |
| X. TOTAL EXPENSES (114+137+143 + 145) | 147 | 2.078.427.793 | 666.554.464 | 1.905.119.339 | 561.573.579 |
| XI. PROFIT OR LOSS BEFORE TAXATION (146-147) | 148 | 83.085.005 | 13.172.895 | 131.204.075 | -43.500.722 |
| 1. Profit before taxation (146-147) 2. Loss before taxation (147-146) |
149 | 83.085.005 | 13.172.895 | 131.204.075 | |
| XII. PROFIT TAX | 150 | $\theta$ | $\theta$ | 0 | 43.500.722 |
| XIII. PROFIT OR LOSS FOR THE PERIOD (148-151) | 151 | $-3.352.214$ | $-11.834.991$ | 18.062.749 | $-11.970.604$ |
| 1. Profit for the period (149-151) | 152 153 |
86.437.219 | 25.007.886 | 113.141.326 | $-31.530.118$ |
| 2. Loss for the period (151-148) | 154 | 86.437.219 | 25.007.886 | 113.141.326 | |
| APPENDIX to P&L account (to be filled in by entrepreneur that prepares consolidated financial report) | $\mathbf{0}$ | 0 | $\mathbf 0$ | 31.530.118 | |
| XIV. PROFIT OR LOSS FOR THE PERIOD | |||||
| 1. Attributed to equity holders of parent company | 155 | 0 | $\mathbf 0$ | 0 | $\mathbf 0$ |
| 2. Attributed to minority interest | 156 | $\mathbf{0}$ | $\mathbf 0$ | $\mathbf 0$ | $\mathfrak{o}$ |
| STATEMENT OF OTHER COMPREHENSIVE INCOME (IFRS) | |||||
| I. PROFIT OR LOSS FOR THE PERIOD (= 152) | 157 | 86.437.219 | 25.007.886 | 113.141.326 | $-31.530.118$ |
| II. OTHER COMPREHENSIVE INCOME / LOSS BEFORE TAX (159 do 165) | 158 | $-293.560$ | $-293.560$ | 258.798 | 258.798 |
| 1. Exchange differences on translation of foreign operations | 159 | 0 | 0 | 0 | |
| 2. Movements in revaluation reserves of long - term tangible and intangible assets | 160 | $\mathbf 0$ | $\overline{0}$ | $\mathbf{0}$ | $\mathbf{0}$ |
| 3. Profit or loss from reevaluation of financial assets available for sale | 161 | $\mathbf 0$ | 0 | $\mathbf{0}$ | $\bf{0}$ |
| 4. Gains or losses on efficient cash flow hedging | 162 | 0 | $\mathbf{0}$ | 0 | $\mathbf 0$ |
| 5. Gains or losses on efficient hedge of a net investment in foreign countries | 163 | $\bf 0$ | $\mathbf{0}$ | $\mathbf{0}$ | $\bf 0$ |
| 6. Share in other comprehensive income / loss of associated companies | 164 | $\Omega$ | $\Omega$ | $\mathbf 0$ | $\mathbf 0$ |
| 7. Actuarial gains / losses on defined benefit plans | 165 | $-293.560$ | $-293.560$ | 258.798 | 258.798 |
| III. TAX ON OTHER COMPREHENSIVE INCOME FOR THE PERIOD | 166 | ||||
| IV. NET OTHER COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (158-166) | 167 | $-293.560$ | $-293.560$ | 258.798 | 258,798 |
| V. COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (157+167) | 168 | 86.143.659 | 24.714.326 | 113.400.124 | $-31.271.320$ |
| APPENDIX to Statement of other comprenhensive income (to be filled in by entrepreneur that prepares consolidated financial report) | |||||
| VI. COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD | |||||
| 1. Attributed to equity holders of parent company | 169 | 0 | 0 | 0 | $\pmb{0}$ |
| 2. Attributed to minority interest | 170 | $\mathbf{0}$ | $\overline{0}$ | $\overline{0}$ |
| Item | AOP code |
Last year (net) | Current year (net) |
|---|---|---|---|
| 1 | $\overline{2}$ | $\overline{3}$ | $\overline{4}$ |
| ASSETS | |||
| A) RECEIVABLES FOR SUBSCRIBED BUT NOT PAID-IN CAPITAL | 001 | $\Omega$ | |
| B) LONG-TERM ASSETS (003+010+020+029+033) | 002 | 1.911.584.109 | 2.001.729.016 |
| I. INTANGIBLE ASSETS (004 to 009) | 003 | 92.249.491 | 83.550.892 |
| 1. Assets development | 004 | $\mathbf{0}$ | |
| 2. Concessions, patents, licences fees, trade and service marks, software and other rights 3. Goodwill |
005 | 83.189.290 | 82.012.693 |
| 4. Prepayments for purchase of intangible assets | 006 | 0 $\overline{0}$ |
|
| 5. Intangible assets in preparation | 007 | 9.060.201 | |
| 6. Other intangible assets | 008 | 1.538.199 | |
| II. TANGIBLE ASSETS (011 to 019) | 009 010 |
827.301.621 | 943.805.990 |
| 1. Land | 011 | 45.420.448 | 45.420.448 |
| 2. Buildings | 012 | 455.299.171 | 438.893.781 |
| 3. Plant and equipment | 013 | 264.671.519 | 251.711.854 |
| 4. Tools, facility inventory and transport assets | 014 | 21.605.771 | 24.059.994 |
| 5. Biological assets | 015 | 0 | |
| 6. Prepayments for tangible assets | 016 | 288.564 | 285.258 |
| 7. Tangible assets in progress | 017 | 39.300.078 | 60.854.260 |
| 8. Other tangible assets | 018 | 716.070 | 714.344 |
| 9. Investments in buildings | 019 | 0 | 121.866.051 |
| III. LONG-TERM FINANCIAL ASSETS (021 to 028) | 020 | 959.515.702 | 944.698.747 |
| 1. Investments (shares) with related parties | 021 | 946.700.274 | 939.068.333 |
| 2. Loans given to related parties | 022 | 9.219.984 | 5.283.130 |
| 3. Participating interest (shares) | 023 | 1.225.020 | 140.500 |
| 4. Loans to entrepreneurs in whom the entity holds participating interests | 024 | $\mathbf{0}$ | |
| 5. Investments in securities | 025 | $\overline{0}$ | |
| 6. Loans, deposits and similar assets | 026 | 2.370.424 | 206.784 |
| 7. Other long - term financial assets | 027 | $\mathbf{0}$ | 0 |
| 8. Investments accounted by equity method | 028 | $\mathbf{0}$ | $\mathbf 0$ |
| IV. RECEIVABLES (030 to 032) | 029 | $\mathbf{0}$ | $\mathbf{0}$ |
| 1. Receivables from related parties | 030 | $\mathbf{0}$ | $\mathbf{0}$ |
| 2. Receivables from based on trade loans | 031 | $\mathbf{0}$ | $\mathbf{0}$ |
| 3. Other receivables | 032 | $\Omega$ | |
| V. DEFERRED TAX ASSETS | 033 | 32.517.295 | 29.673.387 |
| C) SHORT TERM ASSETS (035+043+050+058) | 034 | 1.171.669.710 | 987.808.110 |
| I. INVENTORIES (036 to 042) | 035 | 479.169.008 | 369.330.573 |
| 1. Raw-material and supplies | 036 | 117.037.484 | 140.914.574 |
| 2. Work in progress | 037 | 44.313.087 | 27.699.930 |
| 3. Finished goods | 038 | 140.886.458 | 154.115.542 |
| 4. Merchandise | 039 | 43.379.267 | 45.525.456 |
| 5. Prepayments for inventories | 040 | $\Omega$ | |
| 6. Long - term assets held for sales | 041 | 133.552.712 | 1.075.071 |
| 7. Biological assets | 042 | $\mathbf{0}$ | |
| II. RECEIVABLES (044 to 049) | 043 | 467.705.229 | 485.803.980 |
| 1. Receivables from related parties | 044 | 288.498.889 | 277.260.858 |
| 2. Accounts receivable | 045 | 177.755.132 | 200.165.110 |
| 3. Receivables from participating parties | 046 | 0 | |
| 4. Receivables from employees and members of related parties | 047 | 645.019 | 512.864 |
| 5. Receivables from government and other institutions | 048 | 674.630 | 7.737.922 |
| 6. Other receivables | 049 | 131.559 | 127.226 |
| III. SHORT TERM FINANCIAL ASSETS (051 to 057) | 050 | 92.781.798 | 64.507.052 |
| 1. Shares (stocks) in related parties | 051 | $\mathbf{0}$ | |
| 2. Loans given to related parties | 052 | 91.432.811 | 64.211.342 |
| 3. Participating interests (shares) | 053 | $\mathbf{0}$ | |
| 4. Loans to entrepreneurs in whom the entity holds participating interests | 054 | $\mathbf{0}$ | $\mathbf{0}$ |
| 5. Investments in securities | 055 | 210.000 | $\mathbf{0}$ |
| 6. Loans, deposits, etc. | 056 | 627.489 | |
| 7. Other financial assets | 057 | 511.498 | 295.710 |
| IV. CASH AT BANK AND IN CASHIER | 058 | 132.013.675 | 68.166.505 |
| D) PREPAID EXPENSES AND ACCRUED REVENUE | 059 | 3.640.252 | 4.510.408 |
| E) TOTAL ASSETS (001+002+034+059) | 060 | 3.086.894.071 | 2.994.047.534 |
| F) OFF-BALANCE RECORDS | 061 | 1.047.050.826 | 1.048.180.995 |
| Obligator: Podravka prehrambena industrija d.d., Koprivnica | |||
|---|---|---|---|
| Item | AOP code |
Last year (net) | Current year (net) |
| 1 | $\overline{2}$ | $\overline{3}$ | 4 |
| LIABILITIES AND CAPITAL | |||
| A) CAPITAL AND RESERVES (063+064+065+071+072+075+078) 19 |
062 | 2.122.571.492 | 2.189.169.838 |
| I. SUBSCRIBED CAPITAL | 063 | 1.566.400.660 | 1.566.400.660 |
| II. CAPITAL RESERVES | 064 | 182.267.472 | 177.874.586 |
| III.RESERVES FROM PROFIT (066+067-068+069+070) | 065 | 284.908.054 | 328.057.266 |
| 1. Reserves prescribed by low | 066 | 26.625.605 | 30.947.466 |
| 2. Reserves for treasury shares | 067 | 147.604.502 | 147.604.502 |
| 3. Treasury stocks and shares (deduction) | 068 | 60.502.679 | 54.209.463 |
| 4. Statutory reserves | 069 | ||
| 5. Other reserves | 070 | 171.180.626 | 203.714.761 |
| IV. REVALUATION RESERVES | 071 | ||
| V. RETAINED EARNINGS OR ACCUMULATED LOSS (073-074) | 072 | 2.558.087 | 3.696.000 |
| 1. Retained earnings | 073 | 2.558.087 | 3.696.000 |
| 2. Accumulated loss | 074 | $\mathbf{0}$ | |
| VI. PROFIT/LOSS FOR THE CURRENT YEAR (076-077) | 113.141.326 | ||
| 1. Profit for the current year | 075 | 86.437.219 | |
| 2. Loss for the current year | 076 | 86.437.219 | 113.141.326 |
| IX. MINORITY INTERESTS | 077 | ||
| 078 | $\Omega$ | ||
| B) PROVISIONS (080 to 082) | 079 | 35.214.202 | 32.817.905 |
| 1. Provisions for pensions, severance pay, and similar liabilities | 080 | 18.653.066 | 19.811.677 |
| 2. Reserves for tax liabilities | 081 | $\Omega$ | |
| 3. Other reserves | 082 | 16.561.136 | 13.006.228 |
| C) LONG - TERM LIABILITIES (084 to 092) | 083 | 337.601.623 | 181.202.712 |
| 1. Liabilities to related parties | 084 | 0 | |
| 2. Liabilities for loans, deposits etc. | 085 | $\Omega$ | |
| 3. Liabilities to banks and other financial institutions | 086 | 337.601.623 | 181.202.712 |
| 4. Liabilities for received prepayments | 087 | $\theta$ | |
| 5. Accounts payable | 088 | $\mathbf{0}$ | 0 |
| 6. Liabilities arising from debt securities | 089 | $\Omega$ | 0 |
| 7. Liabilities to entrepreneurs in whom the entity holds participating interests | 090 | $\mathbf{0}$ | 0 |
| 8. Other long-term liabilities | 091 | $\Omega$ | $\theta$ |
| 9. Deferred tax liability | 092 | $\Omega$ | |
| D) SHORT - TERM LIABILITIES (094 to 105) | 093 | 551.895.109 | 542.996.031 |
| 1. Liabilities to related parties | 094 | 51.446.509 | 69.718.027 |
| 2. Liabilities for loans, deposits etc. | 095 | 393.087 | 605.256 |
| 3. Liabilities to banks and other financial institutions | 096 | 182.542.931 | 176.926.989 |
| 4. Liabilities for received prepayments | 097 | $\mathbf{0}$ | |
| 5. Accounts payable | 098 | 276.375.655 | 245.821.222 |
| 6. Liabilities arising from debt securities | 099 | $\mathbf{0}$ | $\mathbf{0}$ |
| 7. Liabilities to entrepreneurs in whom the entity holds participating interests | 100 | 0 | |
| 8. Liabilities to employees | 101 | 32.411.496 | 34.661.926 |
| 9. Liabilities for taxes, contributions and similar fees | 102 | 6.604.378 | 12.830.510 |
| 10. Liabilities to share - holders | 103 | 1.493.324 | 1.470.793 |
| 11. Liabilities for long-term assets held for sale | 104 | 0 | |
| 12. Other short - term liabilities | 105 | 627.729 | 961.308 |
| E) DEFFERED SETTLEMENTS OF CHARGES AND INCOME DEFERRED TO FUTURE PERIOD | 106 | 39.611.645 | 47.861.048 |
| F) TOTAL - CAPITAL AND LIABILITIES (062+079+083+093+106) | 107 | 3.086.894.071 | 2.994.047.534 |
| G) OFF-BALANCE RECORDS | 108 | 1.047.050.826 | 1.048.180.995 |
| APPENDIX to balance sheet(to be filled in by entrepreneur that prepares consolidated annual financial report) | |||
| CAPITAL AND RESERVES | |||
| 1. Attributed to equity holders of parent company | 109 | $\pmb{0}$ | $\overline{0}$ |
| 2. Attributed to minority interest | 110 | $\overline{0}$ | $\overline{0}$ |
| Item | AOP code |
Last year | Current year |
|---|---|---|---|
| $\overline{2}$ | $\overline{3}$ | $\overline{4}$ | |
| CASH FLOW FROM OPERATING ACTIVITIES | |||
| 1. Profit before tax | 001 | 83.085.005 | 131.204.075 |
| 2. Depreciation | 002 | 95.206.442 | 87.898.120 |
| 3. Increase in short term liabilities | 003 | $\Omega$ | |
| 4. Decrease in short term receivables | 004 | 68.838.648 | $\Omega$ |
| 5. Decrease in inventories | 005 | $\mathbf{0}$ | |
| 6. Other increase in cash flow | 006 | 200.177.117 | 39.254.358 |
| I. Total increase in cash flow from operating activities (001 to 006) | 007 | 447.307.212 | 258.356.553 |
| 1. Decrease in short term liabilities | 008 | 41.406.206 | 11.898.614 |
| 2. Increase in short term receivables | 009 | $\mathbf{0}$ | 17.345.759 |
| 3. Increase in inventories | 010 | 7.411.314 | 22.639.205 |
| 4. Other decrease in cash flow | 011 | 206.652.944 | 46.039.924 |
| II. Total decrease in cash flow from operating activities (008 to 011) | 012 | 255.470.464 | 97.923.502 |
| A1) NET INCREASE IN CASH FLOW FROM OPERATING ACTIVITIES (007-012) | 013 | 191.836.748 | 160.433.051 |
| A2) NET DECREASE IN IN CASH FLOW FROM OPERATING ACTIVITIES (012-007) | 014 | $\pmb{0}$ | |
| CASH FLOW FROM INVESTING ACTIVITIES | |||
| 1. Cash inflows from sales of long-term tangible and intangible assets | 015 | 3.730.962 | 3.192.975 |
| 2. Cash inflows from sales of equity and debt instruments | 016 | $\mathbf{0}$ | 321.016 |
| 3. Interests receipts | 017 | 3.264.239 | 5.080.022 |
| 4. Dividend receipts | 018 | 50.016.182 | 20.918 |
| 5. Other cash inflows from investing activities | 019 | 16.199.170 | 36.231.438 |
| III. Total cash inflows from investing activities (015 to 019) | 020 | 73.210.553 | 44.846.369 |
| 1. Cash outflow for purchase of long-term tangible and intangible assets | 021 | 71.701.726 | 82.067.565 |
| 2. Cash outflow for acquisition of equity and debt financial instruments | 022 | 1.375.600 | 399.512 |
| 3. Other cash outflow for investing activities | 023 | 48.405.269 | 9.297.800 |
| IV. Total cash outflow for investing activities (021 do 023) | 024 | 121.482.595 | 91.764.877 |
| B1) NET INCREASE IN CASH FLOW FROM INVESTING ACTIVITIES (020-024) | 025 | $\Omega$ | |
| B2) NET DECREASE IN CASH FLOW FROM INVESTING ACTIVITIES (024-020) | 026 | 48.272.042 | 46.918.508 |
| CASH FLOW FROM FINANCIAL ACTIVITIES | |||
| 1. Cash inflow from issuing property and debt financial instruments | 027 | $\Omega$ | |
| 2. Proceeds from the credit principal, promissory notes, borrowings and other loans | 028 | 161.823.957 | 99.565.288 |
| 3. Other proceeds from financial activities | 029 | 6.945.454 | 2.091.950 |
| V. Total cash inflows from financial activities (027 to 029) | 030 | 168.769.411 | 101.657.238 |
| 1. Cash outflow for repayment of credit principal and bonds | 031 | 268.231.154 | 227.737.778 |
| 2. Cash outflow for dividends paid | 032 | 48.642.321 | 48.724.142 |
| 3. Cash outflow for financial lease | 033 | $\Omega$ | |
| 4. Cash outflow for purchase of treasury shares | 034 | $\mathbf{0}$ | 2.557.031 |
| 5. Other cash outflow for financial activities | 035 | $\Omega$ | |
| VI. Total cash outflow for financial activities (031 to 035) | 036 | 316.873.475 | 279.018.951 |
| C1) NET INCREASE IN CASH FLOW FROM FINANCIAL ACTIVITIES (030-036) | 037 | $\Omega$ | |
| C2) NET DECREASE IN CASH FLOW FROM FINANCIAL ACTIVITIES (036-030) | 038 | 148.104.064 | 177.361.713 |
| Total increase in cash flow (013 - 014 + 025 - 026 + 037 - 038) | 039 | $\Omega$ $\ddot{\phantom{a}}$ |
|
| Total decrease in cash flow (014 - 013 + 026 - 025 + 038 - 037) | 040 | 4.539.358 | 63.847.170 |
| Cash and cash equivalents at the beginning of the period | 041 | 136.553.033 | 132.013.675 |
| Increase of cash and cash equivalents | 042 | ||
| Decrease of cash and cash equivalents | 043 | 4.539.358 | 63.847.170 |
| Cash and cash equivalents at the end of the period | |||
| 044 | 132.013.675 | 68.166.505 |
| Obligator: Podravka prehrambena industrija d.d., Koprivnica | |||||
|---|---|---|---|---|---|
| Item | AOP code |
Last year | Current year | ||
| 1 | 2 | з | 4 | ||
| 1. Subscribed capital | 001 | 1.566.400.660 | 1.566.400.660 | ||
| 2. Capital reserves | 002 | 182.267.472 | 177.874.586 | ||
| 3. Reserves from profit | 003 | 284.908.054 | 328.057.266 | ||
| 4. Retained earnings or accumulated loss | 004 | 2.558.087 | 3.696.000 | ||
| 5. Profit or loss for the current year | 005 | 86.437.219 | 113.141.326 | ||
| 6. Revaluation of long - term tangible assets | 006 | ||||
| 7. Revaluation of intangible assets | 007 | $\Omega$ | |||
| 8. Revaluation of financial assets available for sale | 008 | O | |||
| 9. Other revaluation | 009 | ||||
| 10. Total capital and reserves (AOP 001 do 009) | 010 | 2.122.571.492 2.189.169.838 | |||
| 11. Currency gains and losses arising from net investement in foreign | 011 | ||||
| 12. Current and deferred taxes (part) | 012 | O | |||
| 13. Cash flow hedging | 013 | ||||
| 14. Changes in accounting policy | 014 | ||||
| 15. Correction of significant errors in prior period | 015 | ||||
| 16. Other changes of capital | 016 | 46.491.955 | 66.598.346 | ||
| 17. Total increase or decrease in capital (AOP 011 do 016) | 017 | 46.491.955 | 66.598.346 | ||
| 17 a. Attributed to equity holders of parent company | 018 | n | |||
| 17 b. Attributed to minority interest | 019 | $\Omega$ |
Notes to the financial statements:
Accounting policies in 2018 are expanded with the section Investment property by which this type of property is measured at the cost model. Company has adjusted policies in accordance with the new IFRS 9, particularly in the part of the adjustment of the value of receivables from customers for expected uncollected account receivables based on historical experience.
STATEMENT FROM EXECUTIVES RESPONSIBLE FOR PREPARING FINANCIAL STATEMENTS
Koprivnica, 22 February 2019
Contact
Podravka Inc. Ante Starčevića 32, 48 000 Koprivnica, Croatia www.podravka.hr
Investor relations e-mail: [email protected] Tel: +385 48 65 16 65