AI assistant
Viohalco S.A. — Interim / Quarterly Report 2020
Sep 24, 2020
4023_ir_2020-09-24_35685f8f-cf73-4e15-b5f2-8e2d26f2facc.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
CONTENTS
| Interim management report3 | |
|---|---|
| Condensed Consolidated Interim Financial Statements13 | |
| Condensed Consolidated Statement of Financial Position | 14 |
| Condensed Consolidated Statement of Profit or Loss | 15 |
| Condensed Consolidated Statement of Profit or Loss and Other Comprehensive Income | 16 |
| Condensed Consolidated Statement of Changes in Equity | 17 |
| Condensed Consolidated Statement of Cash Flows | 18 |
| Notes to the Condensed Consolidated Interim Financial Statements | 19 |
| Statutory auditor's report on the Condensed consolidated interim financial statements40 | |
| Appendix- Alternative Performance Measures (APMs)41 |
This section focuses on Viohalco's business performance for the period ended 30 June 2020. Interim financial statements, prepared in accordance with IAS 34, are presented on pages 13 to 39.
Resilient performance despite challenging market conditions
H1 2020 highlights
- Solid financial performance despite the COVID-19 outbreak;
- Consolidated revenue of EUR 1,875 million (H1 2019: EUR 2,216 million);
- Consolidated adjusted EBITDA (a-EBITDA) amounted to EUR 126 million (H1 2019: EUR 156 million), while consolidated EBITDA, which includes the effect of metal prices, stood at EUR 108 million (H1 2019: EUR 137 million).
- Swift action taken to ensure operational resilience throughout the COVID-19 pandemic, while ensuring the health and safety of companies' employees and other stakeholders;
- Investment programmes to drive operational efficiency improvements and leverage market opportunities remain on track across all segments.
Overview
During H1 2020, Viohalco's financial performance remained solid due to the resilience and swift response of the Viohalco companies to market developments, despite the profound impact of the COVID-19 pandemic on global markets throughout the period.
In the aluminium segment, Viohalco companies successfully maintained market share, despite the adverse effects of the pandemic, increased competition and the deterioration in metal prices which affected profitability.
The copper segment managed to increase market share and maintain profitability, against the broader adverse market conditions. Production facilities remained unaffected throughout the period and the segment was able to successfully capitalize on the reactivation of European markets, continuing to serve its long-standing business partners and also establishing new relationships.
In the steel segment, demand and selling prices declined throughout H1 2020 as the COVID-19 pandemic added further challenges to an already difficult market environment. Accordingly, the segment adjusted production levels in an effort to manage costs. Furthermore, a decline in international spreads was recorded in SBQs, plates, wire rods and rebars, as a result of the intensive international competition, affecting the profitability of the segment.
Meanwhile, the cables segment saw steady growth in its projects business during H1 2020, reinforcing the segment's financial performance. As expected, the COVID-19 pandemic had a negative impact on the products business, the part of the segment which serves the construction sector, after a solid start in the first quarter of 2020. Despite the challenges experienced throughout the first half of the year, the cables segment recorded high capacity utilisation rates across all production units.
Global energy markets experienced difficult conditions during the first half of 2020, as the steep decline in oil and gas prices was coupled with the postponement or cancellation of many projects due to the pandemic. That said, Corinth Pipeworks was only mildly affected, supported by a strong order backlog and swift reaction to new conditions ensuring uninterrupted production.
Finally, in the real estate segment, the COVID-19 pandemic and the associated lockdown measures significantly affected the hospitality and retail sectors during H1 2020. In addition, measures imposed by the Greek government, reducing rents between March and June 2020, compounded these challenges. Nevertheless, the diversity of the real estate segment's portfolio, the financial strength of tenants and effective asset management enabled the segment to avoid arrears in rent or service charge in the period.
Financial overview
Summary consolidated statement of profit or loss
| Amounts in EUR thousands | H1 2020 | H1 2019 |
|---|---|---|
| Revenue | 1,875,389 | 2,216,242 |
| Gross profit | 152,414 | 176,543 |
| EBITDA* | 107,751 | 137,460 |
| a-EBITDA* | 126,306 | 155,990 |
| EBIT* | 41,598 | 68,350 |
| a-EBIT* | 60,153 | 86,881 |
| Net finance cost | -46,717 | -51,063 |
| Profit/ Loss (-) before tax | -7,474 | 17,282 |
| Profit/ Loss (-) for the period | -15,257 | 3,761 |
| Profit / Loss (-) attributable to owners of the Company | -17,474 | 462 |
*APM definitions have been slightly changed compared to 31/12/2019. For further details refer to Appendix.
Viohalco's consolidated revenue for H1 2020 decreased by 15% year-on-year to EUR 1,875 million (H1 2019: EUR 2,216 million), mainly due to the decrease in metal prices during the months March-May, at the peak of the COVID-19 pandemic.
Consolidated a-EBITDA decreased by 19% to EUR 126 million in H1 2020 (H1 2019: EUR 156 million).
Net finance cost decreased to EUR 47 million (H1 2019: EUR 51 million), mainly as a result of credit spread reductions implemented gradually across all Viohalco companies in recent years.
Viohalco's consolidated loss before income tax for the period amounted to EUR 7 million, compared to profit of EUR 17 million in H1 2019, affected by the decline in metal prices and the global slowdown due to the pandemic, especially in the aluminium and steel segments.
Summary consolidated statement of financial position
| Amounts in EUR thousands | 30/6/2020 | 31/12/2019 |
|---|---|---|
| Fixed & intangible assets | 2,197,908 | 2,152,103 |
| Other non-current assets | 70,030 | 67,296 |
| Non-current assets | 2,267,937 | 2,219,399 |
| Inventory | 1,033,500 | 1,060,009 |
| Trade and other receivables (inc. contract assets) | 598,585 | 559,919 |
| Cash and cash equivalents | 147,316 | 214,499 |
| Other current assets | 9,936 | 9,084 |
| Current assets | 1,789,337 | 1,843,511 |
| Total assets | 4,057,274 | 4,062,910 |
| Equity | 1,300,785 | 1,335,073 |
| Loans and borrowings | 961,899 | 943,522 |
| Other non-current liabilities | 221,417 | 212,302 |
| Non-current liabilities | 1,183,316 | 1,155,824 |
| Loans and borrowings | 851,788 | 830,455 |
| Trade and other payables (inc. contract liabilities) | 673,197 | 710,957 |
| Other current liabilities | 48,188 | 30,600 |
| Current liabilities | 1,573,173 | 1,572,012 |
| Total equity and liabilities | 4,057,274 | 4,062,910 |
Capital expenditure for the period amounted to EUR 124 million (H1 2019: EUR 123 million), largely driven by the completion of investment in the four-stand tandem aluminium hot finishing mill, while depreciation and amortization for the period reached EUR 68 million.
Working capital remained almost at the same levels as in year-end 2019.
Viohalco companies' net debt increased to EUR 1,721 million (2019: EUR 1,613 million).
Performance by business segment
| Amounts in EUR thousands |
Revenue | EBITDA | a-EBITDA | EBIT | EBT | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Segments | H1 2020 | H1 2019 | H1 2020 | H1 2019 | H1 2020 | H1 2019 | H1 2020 | H1 2019 | H1 2020 | H1 2019 |
| Aluminium | 565,857 | 683,658 | 39,396 | 57,928 | 41,508 | 61,758 | 12,351 | 32,471 | 4,922 | 24,270 |
| Copper | 530,673 | 554,939 | 17,746 | 22,322 | 26,898 | 26,727 | 10,478 | 15,226 | 1,080 | 7,137 |
| Steel | 345,082 | 449,232 | 5,516 | 18,132 | 11,146 | 25,550 | -10,348 | -1,273 | -23,597 | -16,260 |
| Cables | 268,160 | 294,241 | 32,868 | 25,720 | 35,124 | 28,466 | 25,585 | 17,838 | 14,268 | 6,325 |
| Steel pipes | 134,923 | 195,458 | 7,674 | 13,171 | 7,674 | 13,316 | 3,338 | 8,208 | -2,074 | 2,265 |
| Real estate | 6,270 | 4,248 | 3,754 | 2,885 | 3,754 | 2,885 | 1,264 | 673 | -196 | -628 |
| Other activities |
24,424 | 34,466 | 798 | -2,699 | 201 | -2,711 | -1,069 | -4,794 | -1,878 | -5,827 |
| Total | 1,875,389 | 2,216,242 | 107,751 | 137,460 | 126,306 | 155,990 | 41,598 | 68,350 | -7,474 | 17,282 |
Aluminium
In H1 2020, the aluminium segment witnessed a 17% decrease in revenue to EUR 566 million. Profit before income tax amounted to EUR 5 million (H1 2019: EUR 24 million).
As a result of the COVID-19 pandemic, the aluminium rolling division observed a fall in economic activity, the temporary closure of customers' manufacturing plants and a sharp downturn in aluminium demand, particularly in the transportation and distribution markets. The fast growing packaging, and building and construction sectors were least affected by the pandemic, while signs of recovery were observed in the transportation sector at the end of the second quarter. It is against this backdrop that sales volumes declined by 8% year-on-year.
Despite the COVID-19-related lockdown restrictions, the installation of the new four-stand tandem rolling mill at the Oinofyta plant of Elval was completed, only slightly behind schedule, and the mill is expected to be fully productive in the fourth quarter of 2020. This important investment gives the segment the ability, along with additional investments (including a brand new 6-high aluminium cold rolling mill which is expected be operational in 2022), to more than double the production capacity of final products, marking a new era for the aluminium segment and paving the way to explore opportunities in new markets. Capital expenditure in the first half of 2020 amounted to EUR 61 million.
In line with Elval's sustainability strategy, in July 2020 the aluminium rolling division became an Aluminium Stewardship Initiative Certified Production (ASI) and Transformation member. Elval certified its casthouse, rolling, coil coating and finishing operations and confirmed its strong commitment to the principles of environmental protection, social responsibility and responsible corporate governance.
Looking ahead, despite the volatile global economic environment, the challenges arising from the COVID-19 pandemic, the pending outcome of the antidumping duties in the USA, and the recently launched EU antidumping investigation in China, Elval remains confident that its diversified product portfolio and established longstanding relationships with blue-chip customers across all markets, will positively drive future performance.
Symetal successfully maintained its market share and profitability levels, despite a challenging first half characterized by the adverse effects of the COVID-19 pandemic, increased competition, and decline in aluminium raw material price. This is largely due to its success in adapting its product mix to market trends, focusing on pharmaceutical, converter, thick lidding foil and foil lacquered products. In H2 2020, Symetal intends to maintain stable volumes and prices, while continuing to exploit growing demand for flexible packaging foil and lacquered products. To support this, Symetal has invested in a new lacquer production plant in Mandra, which is expected to be operational by November 2020.
In H1 2020, the COVID-19 pandemic significantly impacted demand at Etem-Gestamp. As a result, inventory levels were reduced, longer payment terms negotiated, and Bulgarian state aid measures leveraged. The challenges experienced in H1 2020 are expected to continue throughout the year, although a recovery in sales volumes and overall demand in the automotive market is forecasted. There has been no impact to Etem-Gestamp's investment in the production of battery trays for electrical cars. As for Etem, the company witnessed a declining demand in the Greek architectural profile market, as a result of the COVID-19 pandemic, while at the Magoula plant, a second extrusion line and new thermobreak line commenced production.
Bridgnorth Aluminium was materially affected by the COVID-19 pandemic in H1 2020, with sales volumes down 28% year-on-year. The company swiftly adapted working arrangements to reduce the COVID-19 infection risk. At the same time, it adapted to lower demand levels, while ensuring the continuity of operations and deliveries to key sectors, such as food and pharmaceutical packaging, printing, and healthcare applications, throughout the period. Forthcoming trade agreemenent negotiations between the UK and the European Union are also expected to provide further clarity on trading arrangements from 2021.
Copper
Despite the COVID-19 pandemic and adverse market conditions, the copper segment delivered a resilient performance with no impact on its production facilities. This provided an advantage over European competitors. The copper segment was able to capitalize on the reactivation of European markets, serving not only its long-standing business partnerships, but also establishing new ones.
As a result, sales volumes in the copper segment remained broadly flat year-on-year. In H1 2020, revenue stood at EUR 531 million versus EUR 555 million in the prior year, while profit before income tax amounted to EUR 1 million (2019: EUR 7 million).
EUR 8 million was invested during the period, including a EUR 3 million investment in the copper tube production facility of ElvalHalcor and a EUR 5 million investment in flat rolled products and alloys produced by Sofia Med in Bulgaria. The copper tube plant is expected to operate at near 100% capacity and production of copper and copper alloy rolled products is expected to rise as Sofia Med seeks to increase its market share by capitalising on its improved product quality and expanded product range. Finally, investment in higher value-added products is expected to drive further product portfolio improvements and segment profitability.
Steel
In the steel segment, the COVID-19 pandemic placed significant additional negative pressure on an already challenging market environment in both Greece and internationally. Demand and selling prices declined during the period, resulting in production level cuts and excess capacity, and a significant decline in international spreads was observed, as prices for SBQs, plates, wire rods and rebars were suppressed, affecting the profitability of steel products. Consequently, revenue in the steel segment amounted to EUR 345 million in H1 2020 versus EUR 449 million in H1 2019. Loss before income tax amounted to EUR 24 million (2019: EUR 16 million).
Signs of recovery for rebars and mesh were apparent from May 2020, however, demand for quarto plates and SBQs remains low and pressure on prices continues, as a result of strong market competition. To help offset the decline in revenue, the steel segment implemented cost optimization initiatives, successfully reducing administrative expenses in all of its companies and plants, and is progressing development initiatives, such as the upgrading of the new rolling mill at the Stomana Industry plant.
In the second half of 2020, demand for steel products is expected to recover, as a result of increased commercial activity in local and regional markets. In the Greek market, due to already announced major projects, sales volume for rebars and mesh is expected to improve, while for SBQs and plates selling prices are expected to gradually recover from H1 2020 low levels, following the gradual recovery of the European automotive and mechanical engineering sectors.
Cables
In the first half of 2020, the performance of the cables segment was characterized by sustained financial resilience during the COVID-19 crisis, and steady growth in its projects business. As expected, the products business, which is partially linked to the performance of the construction sector, was impacted by the COVID-19 pandemic in the second quarter, following a promising start in Q1 2020. Despite the challenges faced in the first half of the year, the cables companies achieved high capacity utilisation levels across all production units, delivering revenue of EUR 268 million (H1 2019: EUR 294 million), and profit before tax of EUR 14.3 million in H1 2020 (H1 2019: EUR 6.3 million).
Notable highlights for the projects' business in H1 2020 included:
• Scottish and Southern Electricity Networks, UK awarded an order for 11 kV and 33 kV mediumvoltage inter-array cables.
- 88km of high-voltage cables for the connection of the Hollandse Kust Zuid ('HKZ') Alpha offshore platform to the onshore grid - were loaded during June 2020.
- The Hollandse Kust Zuid ('HKZ') Beta offshore platform and the Seagreen project progressed as scheduled.
- High-voltage submarine systems connecting the islands Paros and Naxos, as well as Naxos and Mykonos in the Aegean Sea, with the onshore high-voltage grid of ADMIE on the mainland were successfully installed during Q1 2020.
- Hellenic Cables was awarded a contract by the renewables business unit of Subsea 7, to supply 320km of 66 kV inter-array cables and accessories for the Seagreen offshore wind farm in the UK.
Despite a full production schedule, Hellenic Cables continued to pursue new business opportunities, participating in several tenders across a number of geographies and successfully securing several awards, especially in the inter-array market. Meanwhile, the products business units recorded reduced sales volumes for both low-voltage power and telecom cables (down 6% year-on-year), but succeeded in weighting the sales mix towards higher value-added products.
Looking ahead, the outlook for the cables segment remains positive for 2020, given strong forecasts for new projects, the current order backlog in the projects business, opportunities for expansion into new markets, and the growth potential of the offshore cables sector. The segment's focusremains the successful execution of existing projects and securing new ones, while optimising internal processes to better take advantage of new market opportunities as they arise.
Steel pipes
The first half of 2020 was particularly challenging for the steel pipes segment. Energy markets were heavily impacted by the decline in oil and gas prices in early March 2020, leading to the postponement or cancellation of many fossil fuel distribution projects. Subsequently, the COVID-19 pandemic further impacted energy demand due to extended lockdowns around the globe.
As a result of these adverse market conditions, revenue for the segment declined to EUR 135 million in H1 2020, down 31% year-on-year (H1 2019: EUR 195 million), and loss before tax amounted to EUR 2.1 million, compared to a profit of EUR 2.3 million in H1 2019.
Nonetheless, Corinth Pipeworks demonstrated resilience during this turbulent period and continued to strengthen its presence in new markets including Europe, the Americas, North Africa and Asia, as well as winning new projects (e.g. Baltic Pipe Lot3 in Denmark, Anglo American slurry pipeline in Chile, etc.). Above all, Corinth Pipeworks implemented measures to ensure the health and safety of its employees during the COVID-19 pandemic, while securing uninterrupted production for all its current projects.
During the first six months of the year, Corinth Pipeworks successfully completed:
- A further three reel-lay projects in the North Sea.
- The Tolmount gas export pipeline for Premier Oil in the UK, installed by Saipem in June 2020.
- The first deliveries of 32" and 36" pipes with CWC to Denmark for the Baltic Gas offshore project.
Corinth Pipeworks is currently executing the interconnection project between Greece and Bulgaria (the 'ICGB project'), with 155 km of 32" pipes, and has also been awarded the following:
- The Baltic Pipe Lot3 onshore project with 140km of 32", 36" and 40" pipes in Denmark;
- 35 km of 24" LSAW pipes in heavy wall thickness to be used in a slurry pipeline in the Andean Mountains in Chile for Anglo American Sur S.A.
- 200 km of HFI pipes for Snam in Italy as part of an ongoing agreement for its onshore gas network maintenance.
While the global economic environment remains volatile, Corinth Pipeworks has shown significant strength despite the challenging conditions, with uninterrupted production and fulfilment of all its contractual obligations. The segment's focus remains on the successful execution of existing projects, together with the award of new ones in the global onshore and offshore markets. The outlook remains positive, supported by a considerable number of secured orders in Europe, the Americas, North Africa and Asia which will continue to drive high capacity utilisation levels at the Thisvi plant.
Real estate
It has been a challenging first half for the real estate segment, due to COVID-19 pandemic and the associated lockdown measures, with the hospitality and retail sectors seeing the biggest impact. Furthermore, measures imposed by the Greek government, which reduced rents between March and June 2020 compounded these challenges. Revenue amounted to EUR 6.3 million (H1 2019: EUR 4.2 million), while loss before tax to EUR 0.2 million, versus EUR 0.6 million in H1 2019.
The diversity of the real estate segment's portfolio, the financial strength of its tenants and its effective asset management however, allowed Noval Property to respond resiliently and it recorded practically no arrears in rent or service charge in the period. Noval Property also implemented measures to safeguard the company's liquidity and the financing of development activities.
Despite the challenges faced as a result of the pandemic, occupancy of the River West | IKEA Shopping Center and the Mare West Retail Park has been maintained at 100%. Expansion works at River West, for the construction of an additional retail and entertainment building with a gross buildable area ('GBA') of c.25,000 sqm, continued to progress in H1 2020, with the new building expected to be operational in 2021. It is worth noting that the office properties are also fully tenanted. While the hotels in the property portfolio had a strong start to 2020, they had to close in March due to lockdown measures, and remained closed until the end of H1 2020.
In April 2020, Noval Property initiated a merger with Metem S.A. (through the absorption of Metem by Noval Property). Subject to the necessary regulatory approvals, the merger is expected to complete at the end of October 2020, giving Noval Property full control of the River West and IKEA properties.
Noval Property continues to evolve and mature its captive pipeline of properties, including the conversion of the former industrial property at 252 Pireos Street in Athens into a mixed-use development, the conversion of former industrial properties into logistics outlets, and the development of a new apartment hotel in the Mets neighbourhood of Athens.
Looking ahead, the full impact of the COVID-19 pandemic and the global economic outlook remain uncertain, however, economic assistance measures implemented at national and EU level (including the Recovery Effort under Next Generation EU and the Multiannual Financial Framework) should support and accelerate recovery following the pandemic.
Other activities
Other activities mainly encompass expenses incurred by the parent (holding) company, along with the results of companies which operate in the Technology and R&D segment and in ceramic trade activities (Vitruvit). Loss before income tax amounted to EUR 1.9 million.
In addition, the Resource recovery segment is no longer a reportable segment when considering both qualitative and quantitative criteria. More specifically, Viohalco management ceased to monitor the figures of the former Resource recovery segment as a distinct segment. In addition, the former Resource recovery segment does not meet the quantitative criteria as its reported figures are below the provisioned thresholds. Thus, it is reported within the other activities segment and for comparability purposes the corresponding items of segment information for the prior period have been represented.
Outlook
Looking ahead, the global nature of the COVID-19 pandemic and uncertainty around its progression, severity, and duration, will continue to have an impact throughout the remainder of the year. However, while uncertainty will undoubtedly persist and market conditions will likely vary by segment, business conditions are expected to improve in the second half.
Strategic investment in higher value-added products across the Viohalco subsidiaries is expected to drive further product portfolio improvements. All companies remain focused on their long-term growth strategy to strengthen market positions through ongoing investment programmes, technological innovation and cost and operational efficiency improvements.
Furthermore, enhanced health and safety measures implemented across the Viohalco companies remain in place to minimise risk of infection and safeguard all employees and customers.
STATEMENT ON THE TRUE AND FAIR VIEW OF THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION AND THE FAIR OVERVIEW OF THE INTERIM MANAGEMENT REPORT
Evangelos Moustakas, Jacques Moulaert, Efstratios Thomadakis, Panteleimon Mavrakis, members of the Executive Management certify, on behalf and for the account of the company, that, to their knowledge: a) the Condensed Consolidated Interim Financial Statements which have been prepared in accordance with IAS 34, "Interim Financial Reporting "as adopted by the European Union, give a true and fair view of the equity, financial position and financial performance of the company, and the entities included in the consolidation as a whole;
b) the interim management report includes a fair overview of the information required under Article 13, §§ 5 and 6 of the Royal Decree of 14 November, 2007 on the obligations of issuers of financial instruments admitted to trading on a regulated market.
Viohalco's share capital is set at EUR 141,893,811.46 divided into 259,189,761 shares without nominal value. The shares have been issued in registered and dematerialised form. All the shares are freely transferable and fully paid up. The Company has not issued any other category of shares, such as nonvoting or preferential shares. All the shares representing the share capital have the same rights. In accordance with the articles of association of the company, each share entitles its holder to one vote.
Viohalco's shares are listed under the symbol "VIO" with ISIN code BE0974271034 on the regulated market of Euronext Brussels and on the main market of the Athens Exchange with the same ISIN code and with the symbol VIO (in Latin characters) and BIO (in Greek characters).
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
Condensed Consolidated Statement of Financial Position
| Amounts in EUR thousands | Note | 30 June 2020 | 31 December 2019 |
|---|---|---|---|
| ASSETS | |||
| Property, plant and equipment | 12 | 1,911,235 | 1,878,221 |
| Right of use assets | 40,026 | 42,652 | |
| Intangible assets and goodwill | 12 | 35,518 | 36,226 |
| Investment property | 13 | 211,129 | 195,003 |
| Equity-accounted investees | 10 | 36,581 | 37,742 |
| Other investments | 17 | 7,483 | 5,829 |
| Deferred tax assets | 18,720 | 17,618 | |
| Derivatives | 17 | 881 | 1 |
| Trade and other receivables | 11 | 6,257 | 6,023 |
| Contract assets | 11 | 24 | - |
| Contract costs | 84 | 84 | |
| Non-current assets | 2,267,937 | 2,219,399 | |
| Inventories | 1,033,500 | 1,060,009 | |
| Trade and other receivables | 11 | 501,701 | 438,734 |
| Contract assets | 11 | 96,884 | 121,186 |
| Contract costs | 531 | 512 | |
| Derivatives | 17 | 4,512 | 1,522 |
| Other investments | 17 | 13 | - |
| Current tax assets | 3,599 | 2,826 | |
| Cash and cash equivalents | 147,316 | 214,499 | |
| Assets held for sale | 14 | 1,282 | 4,223 |
| Current assets | 1,789,337 | 1,843,511 | |
| Total assets | 4,057,274 | 4,062,910 | |
| EQUITY | |||
| Share capital | 141,894 | 141,894 | |
| Share premium | 457,571 | 457,571 | |
| Translation reserve | -29,329 | -21,711 | |
| Other reserves | 426,178 | 426,607 | |
| Retained earnings | 162,966 | 184,854 | |
| Equity attributable to owners of the Company | 1,159,279 | 1,189,214 | |
| Non-controlling interests | 15 | 141,505 | 145,859 |
| Total equity | 1,300,785 | 1,335,073 | |
| LIABILITIES | |||
| Loans and borrowings | 16 | 961,899 | 943,522 |
| Lease liabilities | 16 | 43,975 | 42,518 |
| Derivatives | 17 | 2,026 | 185 |
| Deferred tax liabilities | 77,511 | 82,317 | |
| Employee benefits | 37,805 | 37,362 | |
| Grants | 34,131 | 35,409 | |
| Provisions | 1,736 | 2,777 | |
| Trade and other payables | 16,684 | 4,183 | |
| Contract Iiabilities | 7,549 | 7,551 | |
| Non-current liabilities | 1,183,316 | 1,155,824 | |
| Loans and borrowings | 16 | 851,788 | 830,455 |
| Lease liabilities | 16 | 10,953 | 10,903 |
| Trade and other payables | 610,474 | 649,981 | |
| Contract Iiabilities | 62,723 | 60,975 | |
| Current tax liabilities | 24,642 | 14,962 | |
| Derivatives | 17 | 12,203 | 4,100 |
| Provisions | 391 | 636 | |
| Current liabilities | 1,573,173 | 1,572,012 | |
| Total liabilities | 2,756,489 | 2,727,837 | |
| Total equity and liabilities | 4,057,274 | 4,062,910 |
Condensed Consolidated Statement of Profit or Loss
| 2020 Amounts in EUR thousands Note Revenue 1,875,389 6 Cost of sales -1,722,975 Gross profit 152,414 Other income 8,850 7 Selling and distribution expenses -37,325 Administrative expenses -66,579 Impairment loss on trade and other receivables, including -2,581 contract assets Other expenses 7 -13,180 Operating result 41,598 Finance income 607 8 Finance cost 8 -47,324 |
For the six months ended 30 June | ||
|---|---|---|---|
| 2019 | |||
| 2,216,242 | |||
| -2,039,698 | |||
| 176,543 | |||
| 6,379 | |||
| -39,532 | |||
| -65,479 | |||
| -606 | |||
| -8,954 | |||
| 68,350 | |||
| 1,892 | |||
| -52,955 | |||
| Net finance income/cost (-) | -46,717 | -51,063 | |
| Share of profit/loss (-) of equity-accounted investees -2,356 10 |
-5 | ||
| Profit/Loss (-) before income tax -7,474 |
17,282 | ||
| Income tax expense (-) -7,783 9 |
-13,521 | ||
| Profit/Loss (-) -15,257 |
3,761 | ||
| Profit/Loss (-) attributable to: | |||
| Owners of the Company -17,474 |
462 | ||
| Non-controlling interests 2,217 |
3,299 | ||
| -15,257 | 3,761 | ||
| Earnings per share (in Euro per share) | |||
| Basic and diluted -0.067 |
0.002 |
Condensed Consolidated Statement of Profit or Loss and Other Comprehensive Income
| For the six months ended 30 June | |||||
|---|---|---|---|---|---|
| Amounts in EUR thousands | 2020 | 2019 | |||
| Profit/Loss (-) | -15,257 | 3,761 | |||
| Items that will never be reclassified to profit or loss: | |||||
| Equity investments in FVOCI - net change in fair value | -869 | 229 | |||
| Remeasurements of defined benefit liability | -1 | 1 | |||
| Related tax | 1 | 244 | |||
| Total | -870 | 474 | |||
| Items that are or may be reclassified to profit or loss: | |||||
| Foreign currency translation differences | -9,935 | 405 | |||
| Changes in fair value of cash flow hedges –effective portion | 2,379 | 2,077 | |||
| Changes in fair value of cash flow hedges - reclassified to profit or | -7,715 | 4,678 | |||
| loss | |||||
| Related tax | 1,379 | -1,351 | |||
| Total | -13,891 | 5,809 | |||
| Total other comprehensive income / expense (-) after tax | -14,761 | 6,283 | |||
| Total comprehensive income / expense (-) after tax | -30,018 | 10,044 | |||
| Total comprehensive income attributable to: | |||||
| Owners of the Company | -28,785 | 5,654 | |||
| Non-controlling interests | -1,233 | 4,390 | |||
| Total comprehensive income / expense (-) after tax | -30,018 | 10,044 |
Condensed Consolidated Statement of Changes in Equity
| Amounts in EUR thousands | Note | Share capital |
Share premium |
Other reserves |
Translation reserve |
Retained earnings |
Total | Non controlling interests |
Total equity |
|---|---|---|---|---|---|---|---|---|---|
| Balance as at 1 January 2020 | 141,894 | 457,571 | 426,607 | -21,711 | 184,854 | 1,189,214 | 145,859 | 1,335,073 | |
| Total comprehensive income | |||||||||
| Profit/loss (-) | - | - | - | - | -17,474 | -17,474 | 2,217 | -15,257 | |
| Other comprehensive income | - | - | -3,672 | -7,618 | -21 | -11,311 | -3,450 | -14,761 | |
| Total comprehensive income | - | - | -3,672 | -7,618 | -17,495 | -28,785 | -1,233 | -30,018 | |
| Transactions with owners of the Company Loss of Control/Disposal of subsidiary Transfer of reserves Dividends |
- - - |
- - - |
-33 3,224 - |
- - - |
33 -3,224 - |
- - - |
- - -2,013 |
- - -2,013 |
|
| Total | - | - | 3,191 | - | -3,191 | - | -2,013 | -2,013 | |
| Changes in ownership interests: Acquisition of NCI |
15 | - | - | - | - | -1,144 | -1,144 | -1,113 | -2,257 |
| Other changes in ownership interests |
- | - | 52 | -58 | -5 | 5 | - | ||
| Balance as at 30 June 2020 | 141,894 | 457,571 | 426,178 | -29,329 | 162,966 | 1,159,279 | 141,505 | 1,300,785 |
| Non | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Amounts in EUR thousands | Note | Share capital |
Share premium |
Other reserves |
Translation reserve |
Retained earnings |
Total | controlling interests |
Total equity |
| Balance as at 1 January 2019 | 141,894 | 457,571 | 404,370 | -26,227 | 196,142 | 1,173,749 | 130,875 | 1,304,624 | |
| Total comprehensive income | |||||||||
| Profit/loss (-) | - | - | - | - | 462 | 462 | 3,299 | 3,761 | |
| Other comprehensive income | - | - | 4,872 | 320 | - | 5,192 | 1,091 | 6,283 | |
| Total comprehensive income | - | - | 4,872 | 320 | 462 | 5,654 | 4,390 | 10,044 | |
| Transactions with owners of | |||||||||
| the Company | |||||||||
| Share capital increase of | - | - | - | - | - | - | 9,500 | 9,500 | |
| subsidiary | |||||||||
| Transfer of reserves | - | - | 2,804 | - | -2,804 | - | - | - | |
| Dividends | - | - | - | - | - | - | -2,120 | -2,120 | |
| Total | - | - | 2,804 | - | -2,804 | - | 7,380 | 7,380 | |
| Changes in ownership | |||||||||
| interests: | |||||||||
| Acquisition of NCI | - | - | 512 | - | 158 | 670 | -2,320 | -1,650 | |
| Other changes in ownership interests |
- | - | -2 | -2 | 8 | 4 | -4 | - | |
| Balance as at 30 June 2019 | 141,894 | 457,571 | 412,557 | -25,910 | 193,966 | 1,180,077 | 140,321 | 1,320,398 |
Condensed Consolidated Statement of Cash Flows
| For the six months ended 30 June | |||
|---|---|---|---|
| Amounts in EUR thousands | Note | 2020 | 2019 |
| Profit / loss (-) | -15,257 | 3,761 | |
| Adjustments for: | |||
| Income tax expense / credit (-) | 9 | 7,783 | 13,521 |
| Depreciation of PP&E | 58,884 | 62,518 | |
| Depreciation of right of use assets | 4,215 | 4,427 | |
| Depreciation of intangible assets | 2,963 | 2,262 | |
| Depreciation of investment property | 1,610 | 1,837 | |
| Impairment / (Reversal of Impairment) and write off of PP&E | 646 | 752 | |
| Profit (-) / loss from sale of PP&E and intangible assets | 358 | -217 | |
| Amortization of grants | -1,519 | -1,934 | |
| Finance cost | 8 | 47,324 | 52,955 |
| Finance income | 8 | -607 | -1,892 |
| Impairment loss on trade and other receivables, including contract assets | 2,581 | 606 | |
| Share of profit of equity accounted investees | 10 | 2,356 | 5 |
| 111,336 | 138,601 | ||
| Changes | |||
| Decrease / increase (-) in inventories | 26,509 | 48,135 | |
| Decrease / increase (-) in receivables | 11 | -62,794 | 10,393 |
| Decrease / increase (-) in contract assets | 11 | 24,278 | -55,229 |
| Decrease / increase (-) in contract costs | -18 | 1,259 | |
| Decrease (-) / increase in liabilities | -22,531 | 22,829 | |
| Decrease (-) / increase in employee benefits liability | 441 | 707 | |
| Decrease (-) / increase in provisions | -1,286 | -98 | |
| Decrease (-) / increase in contract liabilities | 1,886 | -10,004 | |
| -33,516 | 17,992 | ||
| Cash generated from operating activities | 77,820 | 156,592 | |
| Interest charges and related expenses paid | -43,934 | -46,403 | |
| Income tax paid | -4,726 | -1,367 | |
| Net cash flows from operating activities | 29,160 | 108,823 | |
| Cash flows from investing activities | |||
| Acquisition of PP&E and intangible assets | 12 | -107,177 | -93,901 |
| Acquisition of investment property | 13 | -12,502 | -8,746 |
| Proceeds from sale of PP&E and intangible assets | 992 | 674 | |
| Acquisition of associates | 10 | -8,385 | -16 |
| Share of NCI in subsidiary's share capital increase | - | 9,500 | |
| Acquisition of other investments | -90 | -52 | |
| Proceeds from sale of other investments | - | 1,163 | |
| Interest received | 163 | 160 | |
| Dividends received | 110 | 363 | |
| Cash outflow from division spin off/loss of control of subsidiary | -93 | -394 | |
| Net cash flows from investing activities | -126,983 | -91,248 | |
| Cash flows from financing activities | |||
| Proceeds from borrowings | 16 | 168,550 | 111,316 |
| Repayment of borrowings | 16 | -129,290 | -131,282 |
| Principal elements of lease payments | 16 | -5,899 | -4,830 |
| Dividends paid to non-controlling interest | -1,119 | -1,119 | |
| Proceeds from collection of grants | 243 | 169 | |
| Acquisition of NCI | 15 | -1,257 | -1,650 |
| Net cash flows from financing activities | 31,227 | -27,396 | |
| Net decrease (-)/ increase in cash and cash equivalents | -66,597 | -9,821 | |
| Cash and cash equivalents at beginning of period | 214,499 | 163,676 | |
| Foreign exchange effect on cash and cash equivalents | -586 | 305 | |
| Cash and cash equivalents at the end of period | 147,316 | 154,160 |
Notes to the Condensed Consolidated Interim Financial Statements
1. Reporting entity
Viohalco S.A. (hereafter referred to as "the Company" or "Viohalco S.A.") is a Belgian Limited Liability Company. The Company's registered office is located at 30 Avenue Marnix, 1000 Brussels, Belgium. The Company's Condensed Consolidated Interim Financial Statements include those of the Company and its subsidiaries (together referred to as"Viohalco"), and Viohalco's interest in associates accounted for using the equity method.
Viohalco S.A. is the holding company and holds participations in approximately 100 subsidiaries, two of which are listed, one on Euronext Brussels and the other on Athens Exchange. With production facilities in Greece, Bulgaria, Romania, North Macedonia and United Kingdom, Viohalco subsidiaries specialise in the manufacture of steel, copper and aluminium products. In addition, Viohalco owns substantial real estate properties in Greece and redeveloped some of its properties as real estate development projects. Its shares are traded on Euronext Brussels and has since February 2014 its secondary listing on the Athens Stock exchange (trading ticker "VIO").
These interim financial statements were authorised for issue by the Company's Board of Directors on 24 September 2020.
The Company's electronic address is www.viohalco.com, where the Condensed Consolidated Interim Financial Statements have been posted.
2. Basis of preparation
Statement of compliance
These Condensed Consolidated Interim Financial Statements have been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the European Union. They do not include all information and disclosures required for the annual Consolidated Financial Statements and should be read in conjuction with the annual Consolidated Financial Statements for the year ended 31 December 2019, which can be found on Viohalco's website. However, selected explanatory notes are included to explain events and transactions that are significant to the understanding of the changes in Viohalco's financial position and performance since the last annual Consolidated Financial Statements as at and for the year ended 31 December 2019.
Functional and presentation currency
The functional and presentation currency of the parent Company is Euro. All amounts in the Condensed Consolidated Interim Financial Statements are rounded to the nearest thousand, unless otherwise indicated. As such, due to rounding, figures shown as totals in certain tables may not be arithmetic aggregations of the figures that precede them.
Use of estimates and judgements
Preparing Financial Statements in line with IFRS requires that Management takes decisions, makes assessments and assumptions and determines estimates which affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.
The significant judgements made by Management in applying accounting policies and the key sources of estimation uncertainty were the same as those that applied to the Consolidated Financial Statements for the year ended 31 December 2019.
3. Significant accounting policies
Except as described below, the accounting policies applied in these interim financial statements are the same as those applied in Viohalco' consolidated financial statements as at and for the year ended 31 December 2019.
A. Standards and interpretations effective for the current financial year
Certain new standards, amendments to standards and interpretations have been issued that are mandatory for periods beginning on or after 1 January 2020. The Viohalco evaluation of the effect of these new standards, amendments to standards and interpretations is as follows:
IFRS 3 (Amendments) 'Definition of a business'
The amended definition emphasises that the output of a business is to provide goods and services to customers, whereas the previous definition focused on returns in the form of dividends, lower costs or other economic benefits to investors and others.
IAS 1 and IAS 8 (Amendments) 'Definition of material'
The amendments clarify the definition of material and how it should be applied by including in the definition guidance which until now was featured elsewhere in IFRS. In addition, the explanations accompanying the definition have been improved. Finally, the amendments ensure that the definition of material is consistent across all IFRSs.
IFRS 9, IAS 39 and IFRS 7 (Amendments) 'Interest rate benchmark reform'
The amendments modify some specific hedge accounting requirements to provide relief from potential effects of the uncertainty caused by the IBOR reform. In addition, the amendments require companies to provide additional information to investors about their hedging relationships which are directly affected by these uncertainties.
B. Standards and Interpretations effective for subsequent periods
IFRS 16 (Amendment) 'COVID-19-Related Rent Concessions' (effective for annual periods beginning on or after 1 June 2020)
The amendment provides lessees (but not lessors) with relief in the form of an optional exemption from assessing whether a rent concession related to COVID-19 is a lease modification. Lessees can elect to account for rent concessions in the same way as they would for changes which are not considered lease modifications. The amendment has not yet been endorsed by the EU.
IFRS 4 (Amendment) 'Extension of the Temporary Exemption from Applying IFRS 9' (effective for annual periods beginning on or after 1 January 2021)
The amendment changes the fixed expiry date for the temporary exemption in IFRS 4 'Insurance Contracts' from applying IFRS 9 'Financial Instruments', so that entities would be required to apply IFRS 9 for annual periods beginning on or after 1 January 2023. The amendment has not yet been endorsed by the EU.
IAS 16 (Amendment) 'Property, Plant and Equipment – Proceeds before Intended Use' (effective for annual periods beginning on or after 1 January 2022)
The amendment prohibits an entity from deducting from the cost of an item of PP&E any proceeds received from selling items produced while the entity is preparing the asset for its intended use. It also requires entities to separately disclose the amounts of proceeds and costs relating to such items produced that are not an output of the entity's ordinary activities. The amendment has not yet been endorsed by the EU.
IAS 37 (Amendment) 'Onerous Contracts – Cost of Fulfilling a Contract' (effective for annual periods beginning on or after 1 January 2022)
The amendment clarifies that 'costs to fulfil a contract' comprise the incremental costs of fulfilling that contract and an allocation of other costs that relate directly to fulfilling contracts. The amendment also clarifies that,
before a separate provision for an onerous contract is established, an entity recognises any impairment loss that has occurred on assets used in fulfilling the contract, rather than on assets dedicated to that contract. The amendment has not yet been endorsed by the EU.
IFRS 3 (Amendment) 'Reference to the Conceptual Framework' (effective for annual periods beginning on or after 1 January 2022)
The amendment updated the standard to refer to the 2018 Conceptual Framework for Financial Reporting, in order to determine what constitutes an asset or a liability in a business combination. In addition, an exception was added for some types of liabilities and contingent liabilities acquired in a business combination. Finally, it is clarified that the acquirer should not recognise contingent assets, as defined in IAS 37, at the acquisition date. The amendment has not yet been endorsed by the EU.
IAS 1 (Amendment) 'Classification of liabilities as current or non-current' (effective for annual periods beginning on or after 1 January 2023)
The amendment clarifies that liabilities are classified as either current or non-current depending on the rights that exist at the end of the reporting period. Classification is unaffected by the expectations of the entity or events after the reporting date. The amendment also clarifies what IAS 1 means when it refers to the 'settlement' of a liability. The amendment has not yet been endorsed by the EU.
Annual Improvements to IFRS Standards 2018–2020 (effective for annual periods beginning on or after 1 January 2022)
The amendments set out below include changes to three IFRSs. The amendments have not yet been endorsed by the EU.
IFRS 9 'Financial instruments'
The amendment addresses which fees should be included in the 10% test for derecognition of financial liabilities. Costs or fees could be paid to either third parties or the lender. Under the amendment, costs or fees paid to third parties will not be included in the 10% test.
IFRS 16 'Leases'
The amendment removed the illustration of payments from the lessor relating to leasehold improvements in Illustrative Example 13 of the standard in order to remove any potential confusion about the treatment of lease incentives.
IAS 41 'Agriculture'
The amendment has removed the requirement for entities to exclude cash flows for taxation when measuring fair value under IAS 41.
4. Business and Operational Risk Management
There were no changes in Viohalco subsidiaries business and operational risk management objectives and policies during the first half of 2020.
Viohalco companies follows closely and continuously both international and domestic developments and timely adapt their business strategy and risk management policies in order to minimize the operational impact of macroeconomic conditions.
Impact of COVID-19
While the COVID-19 pandemic continued to have a profound impact on global financial markets throughout H1 2020, Viohalco companies demonstrated resilience and reacted swiftly to market developments.
In the aluminium segment, Viohalco companies maintained their market share, despite the adverse effects of the COVID-19 pandemic and the deterioration in metal prices, which affected profitability.
The copper segment demonstrated a resilient performance in the period, against the broader adverse impact of the COVID-19 pandemic. Production facilities remained unaffected throughout the period and the segment was able to successfully capitalize on the reactivation of European markets, continuing to serving its long-standing business partners and establishing new ones as well.
In the steel segment, demand and selling prices declined throughout H1 2020, as the COVID-19 pandemic added further challenges to an already difficult market environment. Accordingly, the segment lowered production levels in an effort to manage costs. Furthermore, a decline in international spreads was recorded as SBQs, plates, wire rods and rebars prices remained low, affecting the profitability of steel products.
The COVID-19 pandemic has had a limited impact on the financial performance of the cables segment, during the first half of 2020, while the steel pipes segment experienced a negative sway, mainly due to the large oil and gas prices fall and the subsequent drop in demand of steel pipes products.
Finally, in the real estate segment, the COVID-19 pandemic and the associated lockdown measures significantly impacted the hospitality and retail sectors during H1 2020. Furthermore, measures imposed by the Greek government which reduced rents between March and June 2020 compounded these challenges, despite certain tax credits provided by the government to help mitigate the impact. Nevertheless, the diversity of the real estate segment's portfolio, the financial strength of tenants and the company's effective asset management, enabled the segment to avoid arrears in rent or service charge in the period.
As far as health and safety of the employees is concerned, Viohalco companies have put in place an action plan to mitigate negative effects and focusing on the following pillars:
- Workforce protection, to avoid production interruptions;
- Operational stability and customer engagement;
- Continuity of the supply chain;
- Sufficient liquidity;
- Commercial resilience (both sales & orders).
The measures introduced were successfully implemented at all sites, and until now all production plants are in undisrupted operation.
The expenses related to COVID 19 measures applied during the first six months of 2020 amounted to EUR 2.8 million. Such expenses concerned mainly protective equipment supply, employee benefits, nursery staff and transportation costs (additional shuttle buses and employees personal vehicle).
In the context of uncertainty caused by the pandemic, Viohalco subsidiaries have also taken the following, more detailed actions to anticipate any negative financial impact:
- Secure the subsidiaries' liquidity position through a close monitoring of operating cash flows coupled to confirming sufficient unutilised credit lines.
- Review the capital expenditures plans and suspend any non-strategic and/or non-essential outlays.
- Put in place a cost savings plan for 2020 onwards, without jeopardizing the projected growth of all segments.
• Investigate the extent to which subsidiaries may apply for and receive government assistance in the countries they operate.
Given the present economic downturn and besides the aforementioned actions, Viohalco companies have reexamined non-financial and financial assets for possible impairment.
For interim publication purposes, an impairment test was performed for Cash Generating Units (further CGUs) that indications of impairment loss existed as at 30 June 2020. The identified indications of impairment concerned steel segment companies due to the losses incurred by certain steel CGUs over the last years. For the calculation of recoverable amount per CGU, cash flow projections based on a period of five years were used. The results of this test concluded that the property, plant and equipment used by these CGUs were not impaired at 30 June 2020, since the recoverable amount of each CGU exceeded the respective carrying amount.
Regarding intangible assets with indefinite useful life, related to the offshore cables business unit "Fulgor" and the copper CGU "Reynolds", management concluded there are no indications of impairment for the time being. This is grounded on (a) the observation that demand in these sectors seems unaffected by the downturn, (b) the fact that operating profitability for 2020 of the business units is in line with expectations and (c) the sufficient headroom of EUR 345 million and EUR 4.5 million respectively, based on the latest impairment test, disclosed in 2019 Annual Report.
For trade and other receivables allowances, Viohalco subsidiaries reviewed their dunning procedures, ageing receivables and coverages by credit insurance, updated their assumptions in calculating Expected Credit Loss rates and recognized the respective amount of allowance in statement of Profit or Loss, when the recoverability of the receivables was not possible.
Additionally, a reassessment of the recoverability of deferred tax assets was performed by Viohalco subsidiaries based on forecasted taxable profits and when necessary they proceeded with deferred tax assets write-off.
Under the terms of the loan agreements, subsidiaries of steel segment must comply with certain conditions (including financial covenants) and such compliance is tested on an annual basis for majority of the loans. Management has considered the measures that need to be taken to mitigate the risk relating to these potential breaches and expects that in the event that these covenants are breached, they will request waivers to overcome these breaches. Management is confident that the waivers which may be requested from the banks that relate to the loans amounted to EUR 318.4 million will be provided. These covenants, which may be breached, relate to loan agreements from Greek banks with which Viohalco companies have many years of excellent cooperation and have in the past provided waivers on all occasions.
Regarding Cenergy Group, subsidiaries will make every effort to obtain a waiver from their banking partners at the next measurement date (December 31st, 2020) in view of the covenants which may be breached. In the unlikely event that no waivers will be obtained, existing credit lines will cover any obligations that may arise from such breaches.
During this challenging situation, governments, both in Greece and Bulgaria have introduced supportive measures for companies operating in sectors that have been seriously affected by the Covid-19 crisis. Subsidiaries in both countries have been eligible and have benefited from relief and support measures in order to improve their financial position. More specifically, steel segment companies both in Greece and Bulgaria have requested and awarded capital repayments relief and have postponed capital instalments due in 2020 to 2021 and 2023.
Additionally, the real estate segment experienced significant fall in its economic operations due to lockdown measures with the hospitality and retail sectors witnessing the greatest impact. So, subsidiaries were also able
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
to defer to 2021 all scheduled capital repayments of 2020 of one bond loan facility.
Finally, subsidiaries of aluminium segment operating in automotive and extrusion sectors had been also benefited from relief measures in order to improve their financial position, by extending the repayments of long term loans from 2020 to 2021.
Our analysis and our projections confirm our confidence that the subsidiaries can mitigate the decline in the profitability, overcome any emerging operational issues that may arise ensuring the availability of raw materials for smooth operation during the forthcoming months. In addition, the available cash of Viohalco subsidiaries, their operating cash flows and the unutilized credit lines, will provide the necessary liquidity for the following twelve months.
The management concludes that although COVID-19 has a significant impact on Viohalco subsidiaries' operations in 2020, such impact will be absorbed and will not affect their long-term viability.
Brexit
Concerning potential implications from Brexit, Viohalco closely monitors relevant developments and takes measures to mitigate any potential disruptions. The current negotiations have not produced an agreement on the future trade relationship between the EU and UK. Given that the transitory period after the onset of Brexit expires on December 31st 2020, it is likely that no such trade deal will be agreed by then. However, given the importance of trade for both parties, we do not anticipate a disruptive no deal scenario.
Nonetheless, Viohalco does not expect its financial position to be significantly vulnerable with regard to Brexit. Exports to the United Kingdom accounted for approximately 5% of total revenues for the first half of 2020 (H1 2019: 6 %) while most of direct competitors in the cables and steel pipes segments operate within the Eurozone. Thus, it is likely they will react to currency fluctuations in a similar way as Viohalco companies. The analysis performed up to date shows that Brexit is not expected to have any material adverse effect on the operations of Viohalco companies.
Anti-dumping
On March 12nd 2020, the subsidiary ElvalHalcor announced the commencement of investigations and initiation of preliminary phase antidumping (AD) and countervailing duty (CVD) investigation by the United States International Trade Commission (USITC) to determine whether there is a reasonable indication that an industry in the United States is materially injured or threatened with material injury, or the establishment of an industry in the United States is materially retarded, by reason of imports of common alloy aluminum sheet from Greece and seventeen other countries (Bahrain, Brazil, Croatia, Egypt, Germany, India, Indonesia, Italy, Korea, Oman, Romania, Serbia, Slovenia, South Africa, Spain, Taiwan and Turkey). The preliminary investigation was triggered in response to a petition filed by US domestic producers versus the said eighteen exporting countries. ElvalHalcor participates in the AD investigation as a producer of common alloy aluminum sheet in Greece, cooperates with the audit authorities and will keep the investment community informed about the progress of the investigations and the potential impact on its financial results. The preliminary decision by the authorities is expected on the October 6th 2020.
5. Operating segments
Amounts in EUR thousands Aluminum Copper Cables Steel Steel pipes Real estate Other activities* Total Total revenue per segment 675,705 569,210 405,400 491,978 164,299 6,270 60,002 2,372,864 Inter-segment revenue -109,848 -38,537 -137,240 -146,895 -29,376 0 -35,578 -497,475 Revenue from external customers 565,857 530,673 268,160 345,082 134,923 6,270 24,424 1,875,389 Gross profit 45,096 31,783 37,647 15,283 10,264 4,520 7,820 152,414 Operating result 12,351 10,478 25,585 -10,348 3,338 1,264 -1,069 41,598 Finance income 161 22 11 105 75 3 230 607 Finance cost -7,595 -7,259 -11,328 -13,030 -5,611 -1,463 -1,039 -47,324 Share of profit/ loss (-) of equity-accounted investees 5 -2,160 - -324 124 - - -2,356 Profit/Loss (-) before income tax expense 4,922 1,080 14,268 -23,597 -2,074 -196 -1,878 -7,474 Income tax expense -1,218 140 -3,465 -557 -324 -1,563 -795 -7,783 Profit/Loss (-) 3,704 1,220 10,803 -24,154 -2,398 -1,759 -2,673 -15,257
Revenue and profitability per segment for the 6 months ended 30 June 2020 were as follows:
Other information per segment for the 6 months ended 30 June 2020 were as follows:
| Amounts in EUR thousands | Aluminium | Copper | Cables | Steel | Steel pipes |
Real estate |
Other activities* |
Total |
|---|---|---|---|---|---|---|---|---|
| Equity-accounted investees | 7,646 | 9,412 | - | 4,882 | 14,641 | - | - | 36,581 |
| Other assets | 1,236,161 | 593,161 | 579,020 | 791,717 | 349,020 | 336,245 | 135,370 | 4,020,694 |
| Total assets | 1,243,807 | 602,573 | 579,020 | 796,600 | 363,661 | 336,245 | 135,370 | 4,057,274 |
| Liabilities | 695,164 | 449,219 | 520,118 | 682,986 | 236,195 | 92,649 | 80,159 | 2,756,489 |
| Capital expenditure | 60,845 | 8,279 | 21,616 | 6,327 | 7,301 | 18,351 | 1,166 | 123,884 |
| Depreciation and amortisation |
-27,891 | -7,376 | -7,669 | -16,024 | -4,337 | -2,489 | -1,887 | -67,672 |
Revenue and profitability per segment for the 6 months ended 30 June 2019 were as follows:
| Amounts in EUR thousands | Aluminium | Copper | Cables | Steel | Steel pipes |
Real estate |
Other activities* |
Total |
|---|---|---|---|---|---|---|---|---|
| Total revenue per segment | 1,048,208 | 831,421 | 526,704 | 783,088 | 254,763 | 5,812 | 111,060 | 3,561,057 |
| Inter-segment revenue | -364,550 | -276,482 | -232,463 | -333,856 | -59,305 | -1,564 | -76,594 | -1,344,815 |
| Revenue from external customers |
683,658 | 554,939 | 294,241 | 449,232 | 195,458 | 4,248 | 34,466 | 2,216,242 |
| Gross profit | 66,240 | 34,662 | 29,398 | 20,062 | 15,992 | 1,830 | 8,360 | 176,543 |
| Operating result | 32,471 | 15,226 | 17,838 | -1,273 | 8,208 | 673 | -4,794 | 68,350 |
| Finance income | 323 | 80 | 1,147 | 138 | 3 | - | 199 | 1,892 |
| Finance cost | -8,890 | -8,071 | -12,660 | -14,548 | -6,251 | -1,302 | -1,232 | -52,955 |
| Share of profit/loss (-) of equity-accounted investees |
366 | -98 | - | -578 | 305 | - | - | -5 |
| Profit/Loss (-) before tax | 24,270 | 7,137 | 6,325 | -16,260 | 2,265 | -628 | -5,827 | 17,282 |
| Income tax expense | -9,466 | -898 | -2,160 | 1,498 | -1,481 | 97 | -1,110 | -13,521 |
| Profit/Loss (-) | 14,804 | 6,239 | 4,165 | -14,762 | 784 | -532 | -6,937 | 3,761 |
| Amounts in EUR thousands | Aluminum | Copper | Cables | Steel | Steel pipes |
Real estate |
Other activities* |
Total |
|---|---|---|---|---|---|---|---|---|
| for the year ended 31 December 2019 | ||||||||
| Equity-accounted investees |
8,234 | 11,555 | - | 5,207 | 12,745 | - | - | 37,742 |
| Other assets | 1,203,625 | 559,710 | 599,175 | 830,723 | 378,440 | 315,586 | 137,909 | 4,025,168 |
| Total assets | 1,211,859 | 571,265 | 599,175 | 835,930 | 391,186 | 315,586 | 137,909 | 4,062,910 |
| Liabilities | 626,273 | 437,235 | 544,439 | 700,963 | 264,240 | 70,779 | 83,908 | 2,727,837 |
| for the 6 months ended 30 June 2019 | ||||||||
| Capital expenditure | 68,643 | 9,381 | 21,610 | 8,560 | 3,621 | 9,122 | 1,779 | 122,716 |
| Depreciation and amortization |
-26,398 | -7,204 | -8,268 | -19,848 | -4,963 | -2,212 | -2,151 | -71,044 |
Other information per segment for the comparative period were as follows:
*"Resource recovery"segment has been aggregated to "Other activities".
Operating segments aggregation
Resource recovery segment is no longer a reportable segment considering both qualitative and quantitative criteria. More specifically, Viohalco management ceased to monitor the figures of formerly Resource recovery segment as a distinct segment. In addition, formerly Resource recovery segment does not meet the quantitative criteria as its reported figures are below the provisioned thresholds. Thus, it is reported within the other activities segment and for comparability purposes the corresponding items of segment information for the prior period have been represented.
6. Revenue
Viohalco's subsidiaries' operations and main revenue streams are those described in the last annual financial statements. Revenue is derived from contracts with customers and from investment property rental income.
| For the six months ended 30 June | |||||
|---|---|---|---|---|---|
| Amounts in EUR thousands | 2020 | 2019 | |||
| Rental income from investment property | 6,270 | 4,248 | |||
| Revenue from contracts with customers | 1,869,119 | 2,211,994 | |||
| Total | 1,875,389 | 2,216,242 |
Disaggregation of revenue
In the following table revenue from contract with customers is disaggregated by primary geographical market and timing of revenue recognition. The table includes a reconciliation with the Viohalco's reportable segments (see Note 5).
| for the 6 months ended 30 June 2020: | |||||||
|---|---|---|---|---|---|---|---|
| Amounts in EUR thousands | Aluminium | Copper | Cables | Steel | Steel pipes |
Other activities* |
Total |
| Primary geographical markets | |||||||
| Greece | 46,299 | 24,733 | 121,701 | 81,694 | 9,371 | 10,027 | 293,825 |
| Other EU countries | 377,026 | 370,024 | 126,268 | 193,510 | 89,105 | 5,708 | 1,161,641 |
| Other European countries | 39,298 | 54,789 | 2,246 | 67,499 | 4,779 | 579 | 169,191 |
| Asia | 30,128 | 35,746 | 17,330 | 393 | - | 7,806 | 91,404 |
| America | 67,500 | 28,043 | 242 | - | 31,086 | 92 | 126,962 |
| Africa | 5,008 | 16,744 | 374 | 1,987 | 581 | 23 | 24,717 |
| Oceania | 597 | 593 | - | - | - | 189 | 1,379 |
| Total | 565,857 | 530,673 | 268,160 | 345,082 | 134,923 | 24,424 | 1,869,119 |
| Timing of revenue recognition | |||||||
| Revenue recognised at a point in time | 563,315 | 529,322 | 156,129 | 342,468 | 13,309 | 15,258 | 1,619,802 |
| Products transferred over time | 2,012 | - | 109,875 | - | 121,553 | 736 | 234,176 |
| Services transferred over time | 530 | 1,351 | 2,156 | 2,615 | 60 | 8,429 | 15,141 |
| Total | 565,857 | 530,673 | 268,160 | 345,082 | 134,923 | 24,424 | 1,869,119 |
for the 6 months ended 30 June 2019:
| Amounts in EUR thousands | Aluminium | Copper | Cables | Steel | Steel pipes |
Other activities* |
Total |
|---|---|---|---|---|---|---|---|
| Primary geographical markets | |||||||
| Greece | 45,606 | 23,538 | 107,185 | 90,801 | 5,519 | 13,459 | 286,110 |
| Other EU countries | 436,533 | 410,020 | 157,102 | 284,165 | 116,366 | 8,857 | 1,413,043 |
| Other European countries | 40,128 | 45,644 | 1,737 | 67,927 | 77 | 1,069 | 156,583 |
| Asia | 32,496 | 34,694 | 23,342 | 1,716 | - | 10,540 | 102,789 |
| America | 123,884 | 24,400 | 1,087 | - | 73,496 | 291 | 223,158 |
| Africa | 4,696 | 14,674 | 3,732 | 4,622 | - | 73 | 27,797 |
| Oceania | 314 | 1,968 | 55 | - | - | 177 | 2,515 |
| Total | 683,658 | 554,939 | 294,241 | 449,232 | 195,458 | 34,466 | 2,211,994 |
| Timing of revenue recognition | |||||||
| Revenue recognised at a point in time | 669,674 | 553,163 | 179,945 | 443,932 | 13,201 | 24,795 | 1,884,711 |
| Products transferred over time | 13,901 | - | 112,780 | 421 | 182,257 | - | 309,359 |
| Services transferred over time | 83 | 1,775 | 1,517 | 4,878 | - | 9,671 | 17,924 |
| Total | 683,658 | 554,939 | 294,241 | 449,232 | 195,458 | 34,466 | 2,211,994 |
*"Resource recovery" segment has been aggregated to "Other activities".
7. Other income/expense
Net Other income/expenses amounted to loss of EUR 4.3 million compared to loss EUR 2.6 million during H1 2019. This variation is mainly attributed to the restructuring plan of Stomana Industry S.A., Bulgarian subsidiary of Viohalco operating in steel segment. More specifically, the aim of the announced a business restructuring plan was to address the continuously declining trend in sales volume and profit margins of steel industry. In response to these challenging circumstances, Stomana Industry S.A. downsized its operations and proceeded to a respective personnel reduction.
8. Net finance cost
The credit spread reductions that have been implemented gradually in all short and long term facilities to Viohalco companies during the last years led to a EUR 4.3 million decrease of interest expense on consolidated level.
9. Income Tax
Income tax expense was calculated based on management's estimate of the average annual tax rate that is expected to apply for the full financial year.
| For the 6 months ended 30 June | |||
|---|---|---|---|
| Amounts in EUR thousands | 2020 | 2019 | |
| Current tax | -12,010 | -13,481 | |
| Deferred tax | 4,227 | -40 | |
| Total | -7,783 | -13,521 |
The consolidated effective tax rate for the six month period ended 30 June 2020 was 104% (six months ended 30 June 2019: 78%). The effective tax rate increase, is the result of the following:
- Some loss-making subsidiaries of Viohalco, especially in steel segment, did not recognize deferred tax assets equal to EUR 3 million relating to tax losses of the current year. Management of these subsidiaries decided to defer this recognition until the end of the year, in order to reassess the possibility of their recoverability.
- After reviewing their tax plan, some subsidiaries of Viohalco, mainly in steel segment, derecognized deferred tax assets equal to EUR 1 million, which relate to tax losses from previous years, that it is not probable they can be offset against future taxable profits.
10. Equity accounted investees
Reconciliation of carrying amount of associates and joint ventures:
| Amounts in EUR thousands | 30 June 2020 | 31 December 2019 |
|---|---|---|
| Opening balance | 37,742 | 32,066 |
| Share of profit / loss (-) net of tax | -2,356 | -343 |
| OCI profit (loss) for the period | -27 | - |
| Dividends received | -594 | -701 |
| Effects on movement in exchange rates | -1,470 | 1,137 |
| Additions | 3,285 | 16 |
| Share capital increase | - | 106 |
| Reclassifications | - | -28 |
| Division spin off | - | 7,278 |
| Share capital reduction | - | -1,788 |
| Closing balance | 36,581 | 37,742 |
During January 2020, Viohalco subsidiary CPW America acquired an interest of 20% of Bellville Tube Company based in Texas, USA in exchange of USD 3.3 million. Bellville Tube Company manufactures steel tubular products for the local market.
Based on the purchase agreement the shareholders of Bellville Tube Company granted CPW America with a call option to purchase 100% of the outstanding capital stock of Bellville Tube Company held by them based on a predetermined formula regarding the calculation of the purchase price. The exercise period for the call option starts in 2022 and expires in 2025.
In addition, the purchase agreement prescribes that if CPW America does not exercise the call option described above, shall have the option ("put option"), but not the obligation, during the period 2022-2025 to require Bellville Tube Company to redeem all, but not less than all, of the shares of Bellville Tube Company then held by CPW America. The aggregate purchase price for the redeemed shares if the put option is exercised will be USD 3.3 million, i.e. equal to the amount initially disbursed.
The options described above were recognized on the statement of financial position upon valuation performed and as a result a gain of EUR 810 thousand, included in 'Other Income' in the statement of Profit or loss. Based on the inputs used in order to determine the fair value of the put and the call options, such options are categorized as Level 3.
The valuation of the call and put options was based on a widely acceptable pricing model methodology considering the complexity of the option plan.
The basic inputs that have been used in the valuation model are the following:
- expected turnover and EBITDA margins of the associate;
- future working capital needs;
- volatility, defined as the range of values for all inputs used in the valuation model.
For the fair values of the call and put options, reasonably possible changes at the reporting date to one of the significant unobservable inputs stated above, holding other inputs constant, would have the following effects:
- If turnover was higher by 1%, then the fair value of the options would be higher by EUR 80 thousand.
- If volatility was higher by 1%, then the fair value of the options would be higher by EUR 87 thousand.
- If working capital was higher by 1%, then the fair value of the options would be lower by EUR 20 thousand.
11. Trade receivables & Contract Assets
The increase in Trade and other receivables by EUR 63 million compared to 31 December 2019 is attributed mainly to invoicing of milestones for ongoing projects of Cenergy Group during the current period. However, this increase shall be seen in conjunction with the decrease of contract assets, i.e. receivables not yet invoiced for ongoing projects, by EUR 24.3 million.
Regarding the case against a former customer in the Middle-East of the subsidiary Corinth Pipeworks Industry S.A., there were no substantial developments during the first semester of 2020. As described in 2019 Annual Report, management has booked an impairment for the entire amount due (USD 24.8 million or EUR 22.2 million at 30 June 2020). However, the subsidiary will continue any and all actions required to collect the full amount of that receivable.
12. Property, plant and equipment & intangible assets
Property, Plant and Equipment
During the first half of 2020, Viohalco acquired assets of EUR 104 million (H1 2019: EUR 111 million).
Aluminium segment investments amounted EUR 61 million and they mainly related to the purchase and installation of the new four-stand tandem hot finishing mill, the core of the EUR 150 million investment program of ElvalHalcor which completed within H1 2020. In addition, a new lacquer production plant is in the phase of construction by Symetal, a new press installation by Etem Gestamp Extrusions as well as other machinery upgrades for the rest of the subsidiaries.
Capital expenditure in copper segment is equal to EUR 8 million mainly attributed to the installation of a new production line for Ecutherm products in ElvalHalcor's copper tube plant in Oinofyta and the installation of two new bell-shaped annealing furnaces in the subsidiary Sofia Med.
Regarding cables segment, capital expenditure in the first half of 2020 amounted to EUR 22 million which is largely attributable to the new investment plan in Fulgor's plant, aiming at expanding the inter-array cables production capacity in order to supply offshore wind developers worldwide, with a wide range of cables and support the growing offshore wind market. Additionally, investments for productivity and operational improvements took place at Thiva plant (Hellenic Cables) and Romanian plant (Icme Ecab) during this period.
In steel pipes segment, assets acquired for the first six months of 2020 amounted to EUR 7 million and mainly relate to existing production lines upgrade and to selected operational improvements in Thisvi plant (CPW).
Steel segment investments amounted to EUR 6 million during first half of 2020 and mainly concern of the strategic investment in the Meltshop Filters system in Bulgaria along with other operational investments related to plants' machinery upgrade.
Depreciation of property, plant and equipment for the six-month period amounted to EUR 59 million (EUR 63 million during first half 2019).
Change in estimate of useful lives
During first half of 2020, the subsidiaries of cables, steel pipes and steel segments conducted an operational efficiency review at all of its plants, which resulted in changes in the expected useful life of plants and production machinery.
The factors taken into account for this operational review were the following:
- the frequent and consistent maintenance of the machinery and plants;
- the level of capacity utilization of certain assets since their initial acquisition compared to industry's
standards; and
- technological developments and technical advances in production methods in the industries where the subsidiaries are operating.
As a result:
- in cables segment, the expected useful life of plants was extended by 7 years on average and the useful life of heavy machinery was extended by 6 years on average;
-in steel pipes segment, the expected useful life of plants was extended by 10 years on average and the useful life of heavy machinery extended by 9 years on average;
- In steel segment the expected useful life of plants was extended by 13 years on average and the useful life of machinery extended by 14 years on average.
Upon the application of the changes described above, the ranges of useful lives as described in the relative accounting policy remained unaffected.
The effect of these changes on annual depreciation expense, included in 'Cost of sales', was EUR 14.4 million for 2020 and approximately EUR 14.2 million for the following periods on an annual basis.
The effect recorded for the six-month period ended on 30 June 2020 was EUR 7.4 million.
Intangible Assets
Intangible assets of EUR 2.3 million were acquired during the first half of 2020 (H1 2019: EUR 1.2 million), mainly for purchased know-how regarding production methods and associated software programmes in the cables, steel pipes and steel subsidiaries. The useful lives for the know-how and associated software programmes purchased during H1 2020 is set to 10 years, while their amortization will start on July 1 st 2020, when the intangible is ready for use.
Goodwill of amount EUR 1.6 million was derecognized due to the absorption of subsidiary Vianatt by Ecoreset S.A. No additional Goodwill has been recognized during H1 2020.
13. Investment property
During the first half of 2020, Viohalco invested an amount of EUR 17.7 million (H1 2019: EUR 8.7 million) for the acquisition and improvement of investment property that mainly refers to the completion of an office building and the construction works in progress for a retail development in Athens.
14. Assets held for sale
The amount of EUR 1.3 million Assets held for sale relate to the book value of machinery in the ΕlvalHalcor (copper division) and Etem-Gestamp Extrusions in the aluminium segment. Each company's management is implementing a plan for the assets sale which is expected to be materialized within 2020.
15. Non-controlling interests
On April 1st 2020, Viohalco's subsidiary ElvalHalcor acquired, the ownership of 1,610,000 common registered shares, issued by the company under the trade name 'Viomal S.A.- Aluminium Industry' which represent the 25% of its paid-up share capital, in consideration of EUR 2.2 million. Following the aforementioned purchase, ElvalHalcor's participation in Viomal's paid up share capital amounts to 75%.
16. Loans and borrowings
| Amounts in EUR thousands | 30 June 2020 | 31 December 2019 |
|---|---|---|
| Non-current liabilities | ||
| Secured bank loans | 188,879 | 202,474 |
| Unsecured bank loans | 77,124 | 65,895 |
| Secured bond issues | 536,736 | 551,446 |
| Unsecured bond issues | 159,161 | 123,707 |
| Loans and borrowings – Long term | 961,899 | 943,522 |
| Lease Liabilities – Long term | 43,975 | 42,518 |
| Total Long-term debt | 1,005,874 | 986,040 |
| Current liabilities | ||
| Secured bank loans | 166,689 | 147,841 |
| Unsecured bank loans | 551,928 | 535,240 |
| Current portion of secured bank loans | 45,068 | 42,843 |
| Current portion of unsecured bank loans | 9,970 | 6,962 |
| Current portion of secured bond issues | 61,838 | 74,336 |
| Current portion of unsecured bond issues | 16,294 | 23,234 |
| Loans and borrowings – Short-term | 851,788 | 830,455 |
| Lease Liabilities – Short-term | 10,953 | 10,903 |
| Total Short-term debt | 862,741 | 841,358 |
| Total loans and borrowings | 1,868,615 | 1,827,398 |
| The maturities of non-current loans are as follows: |
| Amounts in EUR thousands | 30 June 2020 | 31 December 2019 |
|---|---|---|
| Between 1 and 2 years | 354,385 | 195,511 |
| Between 2 and 5 years | 526,254 | 656,661 |
| Over 5 years | 125,236 | 133,868 |
| Total | 1,005,874 | 986,040 |
The effective weighted average interest rates at the reporting date (as per contract) are as follows:
| 30 June 2020 | |||
|---|---|---|---|
| Carrying amount | Interest rate | ||
| Bank loans (non-current*) - EUR | 319,698 | 3.08% | |
| Bank loans (non-current*) - USD | 258 | 1.00% | |
| Bank loans (current) - EUR | 681,967 | 4.14% | |
| Bank loans (current) - USD | 5,315 | 3.70% | |
| Bank loans (current) - GBP | 23,117 | 2.26% | |
| Bond issues - EUR | 774,029 | 4.14% | |
| 31 December 2019 | |||
| Carrying amount | Interest rate | ||
| Bank loans (non-current*) -EUR | 307,069 | 3.21% | |
| Bank loans (current)-EUR | 650,849 | 3.94% | |
| Bank loans (current)-USD | 9,299 | 3.16% | |
| Bank loans (current)-GBP | 15,546 | 2.79% | |
| Bond issues-EUR | 772,723 | 4.04% |
*Including current portion
The majority of Viohalco companies' loans are Euro denominated.
During the first half of 2020, Viohalco subsidiaries obtained new bank loans amounting to EUR 169 million and repaid bank loans of EUR 129 million maturing within 2020. The new loans were mainly new drawdowns from existing revolving credit facilities for project financing purposes, or new ones with similar terms and conditions.
More specifically, during the first half of 2020, the most significant events related to the companies financing were the following:
Aluminium and Copper segment:
In June 2020, ElvalHalcor signed a new EUR 25 million bond loan with a major Greek bank, with a maturity of three years.
In May 2020, ElvalHalcor signed a EUR 20 million bond loan with another Greek bank, with a maturity of two years.
Steel segment:
The subsidiaries both in Greece and Bulgaria were eligible for the COVID-19 relief measures and proceeded to the prolongation of existing loans.
No other significant events, related with the financing of subsidiaries occurred during the period.
Reconciliation of movements of liabilities to cash flows arising from financing activities:
| Amounts in EUR thousands | Loans and Borrowings |
Lease Liabilities |
Total |
|---|---|---|---|
| Balance at 1 January 2020 | 1,773,978 | 53,420 | 1,827,398 |
| Changes from financing cash flows | |||
| Proceeds from loans and borrowings | 168,550 | - | 168,550 |
| Repayment of borrowings & lease liabilities | -129,290 | -5,899 | -135,189 |
| Total change from financing cash flows | 39,259 | -5,899 | 33,360 |
| Other changes | |||
| New leases | - | 9,324 | 9,324 |
| Interest expense | 34,105 | 474 | 34,580 |
| Interest paid* | -32,751 | -1,002 | -33,753 |
| Capitalised borrowing costs | 2,113 | - | 2,113 |
| Terminations/modifications of lease contracts | - | -587 | -587 |
| Loss of Control/Disposal of subsidiary | -1,482 | -797 | -2,279 |
| Effect of changes in foreign exchange rates | -1,536 | -5 | -1,542 |
| Total other changes | 450 | 7,407 | 7,856 |
| Balance at 30 June 2020 | 1,813,687 | 54,928 | 1,868,615 |
*Interest paid reported in Cash Flow Statement, includes bank charges and other finance costs.
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
| Amounts in EUR thousands | Loans and Borrowings |
Lease Liabilities |
Total |
|---|---|---|---|
| Balance at 1 January 2019 | 1,774,232 | 25,129 | 1,799,361 |
| Changes from financing cash flows | |||
| Proceeds from loans and borrowings | 302,364 | - | 302,364 |
| Repayment of borrowings & lease liabilities | -298,820 | -12,137 | -310,957 |
| Total change from financing cash flows | 3,544 | -12,137 | -8,593 |
| Other changes | |||
| Change in accounting policy – IFRS 16 adoption | - | 25,726 | 25,726 |
| New leases | - | 13,867 | 13,867 |
| Interest expense | 75,182 | 2,645 | 77,826 |
| Interest paid* | -73,290 | -855 | -74,145 |
| Capitalised borrowing costs | 3,209 | - | 3,209 |
| Terminations/Modifications | -6,659 | -879 | -7,537 |
| Division spin off | -3,594 | -21 | -3,615 |
| Effect of changes in foreign exchange rate | 1,353 | -54 | 1,299 |
| Total other changes | -3,799 | 40,429 | 36,631 |
| Balance at 31 December 2019 | 1,773,978 | 53,420 | 1,827,398 |
*Interest paid reported in Cash Flow Statement, includes bank charges and other finance costs,
The average interest rate of the outstanding bank loans as at 30 June 2020 was 3.9% (3.8% as at 31 December 2019).
Property, plant and equipment and inventories of some subsidiaries carry mortgages for a total amount of EUR 1,508 million, as collaterals for long term loans and syndicated loans. For the bank loans of Viohalco companies, there are clauses of change of control that provide the lenders with an early redemption clause.
17. Financial instruments
A. Carrying amounts and fair values
The following table shows the carrying amounts and fair values of financial assets and financial liabilities, including the levels in the fair value hierarchy.
| 30 June 2020 | |||||
|---|---|---|---|---|---|
| Carrying | Second | Third | |||
| Amounts in EUR thousands | amount | First Level | Level | Level | Total |
| Other investments | 7,496 | 4,129 | - | 3,367 | 7,496 |
| Derivative financial assets | 5,393 | 3,601 | 995 | 797 | 5,393 |
| 12,889 | 7,730 | 995 | 4,164 | 12,889 | |
| Derivative financial liabilities | -14,229 | -13,823 | -406 | - | -14,229 |
| -1,340 | -6,093 | 588 | 4,164 | -1,340 | |
| 31 December 2019 | |||||
| Carrying | Second | Third | |||
| Amounts in EUR thousands | amount | First Level | Level | Level | Total |
| Other investments | 5,829 | 4,998 | - | 830 | 5,829 |
| Derivative financial assets | 1,523 | 1,020 | 503 | - | 1,523 |
| 7,352 | 6,019 | 503 | 830 | 7,352 | |
| Derivative financial liabilities | -4,284 | -3,729 | -555 | - | -4,284 |
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
The various levels are as follows:
- Level 1: Quoted prices (unadjusted) in an active market for identical assets and liabilities.
- Level 2: Inputs that are observable either directly or indirectly.
- Level 3: Unobservable inputs for assets and liabilities.
The fair value of the following financial assets and liabilities measured at amortised cost approximates their carrying amount:
- Trade and other receivables;
- Cash and cash equivalents;
- Trade and other payables;
- Loans and borrowings;
- Lease liabilities.
Specifically, the carrying amount of loans and borrowings is considered as a good approximation of their fair value, as 97% of consolidated Loans and borrowings concern floating-rate debt, which is a very good approximation of current market rates.
On January 1st, 2020, Viohalco subsidiary Vianatt was absorbed by Ecoreset S.A. in which an investment of 2.5 million was recognised and classified as third level in Other investments.
The following table shows reconciliation between opening and closing balances for Level 3 financial assets:
| Derivative | ||
|---|---|---|
| Amounts in EUR thousands | Other investments | financial assets |
| Balance as at 1 January 2020 | 830 | - |
| Additions | 2,536 | 797 |
| Balance as at 30 June 2020 | 3,367 | 797 |
| Balance as at 1 January 2019 | 2,819 | - |
|---|---|---|
| Additions | 129 | - |
| Disposals | -1,238 | - |
| Fair value adjustment through OCI | -842 | - |
| Reclassifications | -37 | - |
| Balance as at 31 December 2019 | 830 | - |
Other Investments analysis
Other investments mainly represent equity securities which Viohalco intends to hold for strategic purposes, therefore they have been classified as FVOCI investments.
The analysis of equity securities is presented below:
| Amounts in EUR thousands | 30 June 2020 | 31 December 2019 |
|---|---|---|
| Listed securities | ||
| -Greek equity instruments | 2,574 | 128 |
| -International equity instruments | 3,361 | 4,228 |
| -Mutual funds | 641 | 643 |
| Unlisted securities | ||
| -Greek equity instruments | 501 | 424 |
| -International equity instruments | 399 | 386 |
| -Other | 20 | 20 |
| Total | 7,496 | 5,829 |
Derivatives
The following table sets out the carrying amount of derivatives:
| Amounts in EUR thousands | 30 June 2020 | 31 December 2019 |
|---|---|---|
| Non-current assets | ||
| Future contracts | 84 | 1 |
| Other | 797 | - |
| Total | 881 | 1 |
| Current assets | ||
| Forwards | 995 | 503 |
| Future contracts | 3,517 | 1,019 |
| Total | 4,512 | 1,522 |
| Non-current liabilities | ||
| Forwards | 11 | 13 |
| Interest rate swap contracts | 898 | 172 |
| Future contracts | 1,117 | 0 |
| Total | 2,026 | 185 |
| Current liabilities | ||
| Forwards | 656 | 543 |
| Future contracts | 11,547 | 3,557 |
| Total | 12,203 | 4,100 |
Hedge accounting
Viohalco's companies hold derivative financial instruments for cash flow and fair value hedges.
The abovementioned derivative financial instruments cover risks from:
- Changes in the prices of metals; and
- Fluctuations of foreign exchange rates.
The maturity and the nominal value of derivatives held by Viohalco companies match the maturity and nominal value of the underlying assets / liabilities (hedged items).
Derivatives held by Viohalco companies concerns mainly:
- Future contracts to hedge the risk from the change of the price of metals listed in LME (London Metal Exchange) and used in production of Viohalco companies (i.e. mainly copper, aluminum and zinc), Such hedges are designated as cash flow hedges.
- F-X Forward and F-X swaps to hedge the risk from the change in exchange rate of US Dollar and British Pound (i.e. currencies to which Viohalco companies are mainly exposed). Such hedges are either designated as fair value or cash flow hedges depending on the item hedged. F-X Forwards and F-X swaps when used for hedging F-X risk on outstanding receivables and suppliers denominated in foreign currency these instruments are designated under fair value hedging. F-X forwards when used for hedging F-X risk on the forecasted sales of goods or purchase of materials executed in foreign currency F-X forward is hedging instruments designated under the cash flow method.
Derivatives are recognised when Viohalco companies enter into the transaction in order either to hedge the fair value of receivables, liabilities or commitments (fair value hedges) or highly probable transactions (cash flow hedges).
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
The change in fair value recognized in equity under cash flow hedging as of 30 June 2020 will be recycled to the consolidated statement of profit or loss during the next years, as some of the hedged events are expected to occur (the forecasted transactions will take place or the hedged items will affect Profit or Loss statement) within 2020 and some others at a later stage.
B. Measurement of fair values
(a) Valuation techniques and significant unobservable inputs
During the period there were no changes in valuation processes compared to those described in the last annual Consolidated Financial Statements.
(b) Transfers between Levels 1 and 2
There were no transfers from Level 2 to Level 1 or from Level 1 to Level 2 in first half of 2020 or in 2019.
18. Guarantees
Viohalco companies have provided guarantees in favor of customers and suppliers, mainly in order to secure that certain conditions of contracts will be fulfilled according to agreed terms, relating to products or services.
An analysis of guarantees is provided below:
| Amounts in EUR thousands | 30 June 2020 | 31 December 2019 |
|---|---|---|
| Guarantees to secure liabilities to suppliers | 74,530 | 29,054 |
| Guarantees for securing the good performance of contracts with customers |
198,332 | 199,134 |
| Guarantees for securing the good performance of contracts with suppliers |
379 | 305 |
19. Related parties
(a) Transactions and balances with equity-accounted investees and other related parties
| For the six months ended 30 June | ||
|---|---|---|
| Amounts in EUR thousands | 2020 | 2019 |
| Sales of goods / services | ||
| Associates | 28,545 | 40,477 |
| Joint ventures | 10,917 | 7,901 |
| 39,462 | 48,378 | |
| Purchases of goods / services | ||
| Associates | 3,079 | 3,261 |
| Joint ventures | 1,813 | 2,257 |
| 4,892 | 5,518 | |
| Purchase of property, plant and equipment | ||
| Associates | 273 | 466 |
| 273 | 466 |
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
| Amounts in EUR thousands | 30 June 2020 | 31 December 2019 |
|---|---|---|
| Receivables from related parties | ||
| Associates | 35,033 | 35,861 |
| Joint ventures | 2,944 | 3,040 |
| 37,977 | 38,901 | |
| Contract assets from related parties | ||
| Associates | 35 | - |
| 35 | - | |
| Liabilities to related parties | ||
| Associates | 4,531 | 3,660 |
| Joint ventures | 530 | 823 |
| 5,061 | 4,483 | |
| Contract liabilities from related parties | ||
| Joint ventures | 33 | 288 |
| 33 | 288 |
(b) Transactions with key management
The remuneration paid during the six months period ended 30 June 2020 to the Board members and the executive management for the execution of their mandate amounted to EUR 2,089 thousand (H1 2019: EUR 2.595 thousand).
The fees to directors and executive management are fixed compensation. No variable compensation, postemployment benefits or share-based benefits were paid during the period.
20. Subsequent events
-
On July 1st 2020, the increase of share capital of the subsidiary Anoxal was decided, by EUR 2.0 million with cash, by increase of the nominal value of the existing shares by 16 EUR per share. Therefore, the share capital of Anoxal amounts to EUR 4,505,256 divided to 125,146 shares of nominal value EUR 36 each.
-
On July 13rd 2020, Viohalco Board of Directors decided to propose to the Ordinary General Shareholders' meeting the approval of a gross dividend of EUR 0.01 per share. The company's Annual Ordinary General Shareholders' Meeting was held on Wednesday, September 2, 2020.
-
On July 14th 2020, the subsidiary ElvalHalcor participated in the capital increase of NedZink B.V. by the amount of EUR 4 million and the participation of ElvalHalcor remained at 50%.
-
On September 16th 2020, Viohalco announced that one of its major shareholders, Mr. Evangelos Stasinopoulos, donated 49,210,892 shares of Viohalco, representing 18.99 % approximately of the total share capital and voting rights to the Social and Cultural Affairs Welfare Foundation (KIKPE Foundation). As a result of the above donation, the percentage of voting rights held by Mr. Evangelos Stasinopoulos decreased to 23.46% approximately of the company's total voting rights.
There are no other subsequent events affecting the consolidated financial information.
STATUTORY AUDITOR'S REPORT ON REVIEW OF CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED 30 JUNE 2020
____________________________________________________ _____ ______
40PwC Bedrijfsrevisoren cvba - PwC Reviseurs d'Entreprises scrl - Financial Assurance Services Maatschappelijke zetel/Siège social: Woluwe Garden, Woluwedal 18, B-1932 Sint-Stevens-Woluwe T: +32 (0)2 710 4211, F: +32 (0)2 710 4299, www.pwc.com BTW/TVA BE 0429.501.944 / RPR Brussel - RPM Bruxelles / ING BE43 3101 3811 9501 - BIC BBRUBEBB / BELFIUS BE92 0689 0408 8123 - BIC GKCC BEBB
APPENDIX- ALTERNATIVE PERFORMANCE MEASURES (APMS)
Introduction
Viohalco management has adopted, monitors and reports internally and externally P&L alternative performance measures ('APMs'), namely EBITDA, EBIT, adjusted EBITDA (a-EBITDA) and adjusted EBIT (a-EBIT) on the basis that they are appropriate measures reflecting the underlying performance of the business. These APMs are also key performance metrics on which Viohalco prepares, monitors and assesses its annual budgets and long-term (5 year) plans. However, it must be noted that adjusted items should not be considered as non-operating or nonrecurring items.
Relating to balance sheet items, Viohalco management monitors and reports the net debt measure.
General Definitions
APM definitions have been slightly changed, compared to those applied as at 31 December 2019. The changes are minor and have been made in order to simplify the definitions, align the calculations of EBIT/EBITDA and a-EBIT/a-EBITDA, and assist in reflecting business performance more accurately. Comparatives have been restated.
The changes are the following:
- Exclusion of Associates' EBIT and EBITDA, in order to reflect more accurately the performance of core Viohalco companies. The current definitions of APMs are as follows:
EBIT
EBIT is defined as profit for the period before:
- income taxes ;
- Share of profit/loss of equity-accounted investees, net of tax ;
- net finance cost.
a-EBIT
a-EBIT is defined as EBIT, excluding :
- metal price lag ;
- impairment / reversal of impairment of fixed and intangible assets ;
- impairment / reversal of impairment of investments ;
- gains/losses from sales of fixed assets, intangible assets and investments ;
- exceptional litigation fees and fines ;
- other exceptional or unusual items.
EBITDA
EBITDA is defined as profit for the period before:
- income taxes ;
- Share of profit/loss of equity-accounted investees, net of tax ;
- net finance cost ;
- depreciation and amortization.
a-EBITDA
a-EBITDA is defined as EBITDA excluding the same line items as a-EBIT.
Detailed reconciliation between APMs as published in H1 2019 and comparatives of this press release, is presented in the Reconciliation tables' section.
Net Debt
Net Debt is defined as the total of:
- Long term borrowings;
- Short term borrowings;
Less:
Cash and cash equivalents.
Metal Price Lag
Metal price lag is the P&L effect resulting from fluctuations in the market prices of the underlying commodity metals (ferrous and non-ferrous) which Viohalco subsidiaries use as raw materials in their end-product production processes.
Metal price lag exists due to:
- 1. the period of time between the pricing of purchases of metal, holding and processing the metal, and the pricing of the sale of finished inventory to customers,
- 2. the effect of the inventory opening balance (which in turn is affected by metal prices of previous periods) on the amount reported as cost of sales, due to the costing method used (e,g, weighted average),and
- 3. certain customer contracts containing fixed forward price commitments which result in exposure to changes in metal prices for the period of time between when our sales price fixes and the sale actually occurs.
Most of Viohalco subsidiaries use back to back matching of purchases and sales, or derivative instruments in order to minimize the effect of the Metal Price Lag on their results. However, there will be always some impact (positive or negative) in the P&L, since inventory in the non-ferrous segments (i.e. aluminum, copper and cables) is treated as being held on a permanent basis (minimum operating stock), and not hedged, in the ferrous segments (i.e. steel and steel pipes), no commodities hedging occurs.
Reconciliation Tables
EBIT and EBITDA
| H1 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Steel | |||||||||
| Amounts in EUR thousands | Aluminium | Copper | Cables | Steel | pipes | Real Estate | activities | Total | |
| EBT (as reported in Statement of Profit or Loss) |
4,922 | 1,080 | 14,268 | -23,597 | -2,074 | -196 | -1,878 | -7,474 | |
| Adjustments for: | |||||||||
| Share of profit/loss (-) of Associates |
-5 | 2,160 | - | 324 | -124 | - | - | 2,356 | |
| Net Finance Cost | 7,434 | 7,237 | 11,316 | 12,925 | 5,536 | 1,460 | 809 | 46,717 | |
| EBIT | 12,351 | 10,478 | 25,585 | -10,348 | 3,338 | 1,264 | -1,069 | 41,598 | |
| Add back: | |||||||||
| Depreciation & Amortization | 27,046 | 7,268 | 7,283 | 15,864 | 4,337 | 2,489 | 1,867 | 66,153 | |
| EBITDA | 39,396 | 17,746 | 32,868 | 5,516 | 7,674 | 3,754 | 798 | 107,751 |
| H1 2019 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Steel | Other | ||||||||
| Amounts in EUR thousands | Aluminium | Copper | Cables | Steel | pipes | Real Estate | activities | Total | |
| EBT (as reported in Statement of Profit or Loss) |
24,270 | 7,137 | 6,325 | -16,260 | 2,265 | -628 | -5,827 | 17,282 | |
| Adjustments for: | |||||||||
| Share of profit/loss (-) of | -366 | 98 | - | 578 | -305 | - | - | 5 | |
| Associates | |||||||||
| Net Finance Cost | 8,567 | 7,991 | 11,513 | 14,409 | 6,248 | 1,302 | 1,033 | 51,063 | |
| EBIT | 32,471 | 15,226 | 17,838 | -1,273 | 8,208 | 673 | -4,794 | 68,350 | |
| Add back: | |||||||||
| Depreciation & Amortization | 25,457 | 7,096 | 7,882 | 19,404 | 4,963 | 2,212 | 2,096 | 69,110 | |
| EBITDA | 57,928 | 22,322 | 25,720 | 18,132 | 13,171 | 2,885 | -2,699 | 137,460 |
| H1 2019 EBIT Restatement Reconciliation | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Amounts in EUR thousands | Steel Real Other Aluminium Copper Cables Steel pipes estate activities Total |
|||||||||
| As reported Η1 2019 | 32,961 | 15,317 | 17,838 | -1,849 | 8,596 | 673 | -4,794 | 68,743 | ||
| Adjustments for: | ||||||||||
| EBIT of Associates | 491 | 91 | - | -576 | 388 | - | - | 393 | ||
| Restated figure Η1 2019 |
32,471 | 15,226 | 17,838 | -1,273 | 8,208 | 673 | -4,794 | 68,350 |
| H1 2019 EBITDA Restatement Reconciliation | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Real Other Amounts in EUR thousands Aluminium Copper Cables Steel Steel pipes estate activities Total |
|||||||||
| As reported H1 2019 | 58,479 | 22,786 | 25,720 | 17,821 | 13,643 | 2,885 | -2,699 | 138,637 | |
| Adjustments for: | |||||||||
| EBITDA of Associates | 551 | 464 | - | -310 | 472 | - | - | 1,177 | |
| Restated figure H1 2019 | 57,928 | 22,322 | 25,720 | 18,132 | 13,171 | 2,885 | -2,699 | 137,460 |
a-EBIT and a-EBITDA
| H1 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Steel | Real | Other | ||||||
| Amounts in EUR thousands | Aluminium | Copper | Cables | Steel | pipes | Estate | activities | Total |
| EBT (as reported in Statement of Profit or | 4,922 | 1,080 | 14,268 | -23,597 | -2,074 | -196 | -1,878 | -7,474 |
| Loss) | ||||||||
| Adjustments for: | ||||||||
| Net finance cost | 7,434 | 7,237 | 11,316 | 12,925 | 5,536 | 1,460 | 809 | 46,717 |
| Metal price lag | 1,763 | 9,170 | 2,257 | 4,497 | - | - | - | 17,686 |
| Share of profit/ (loss) of equity investees, | -5 | 2,160 | - | 324 | -124 | - | - | 2,356 |
| net of tax | ||||||||
| Impairment/ Reversal of Impairment (-) | -77 | -6 | - | - | - | - | - | -82 |
| on fixed assets | ||||||||
| Gains (-) /losses from sales of fixed assets | 426 | -11 | - | -10 | - | - | -597 | -193 |
| and intangibles | ||||||||
| Other exceptional or unusual income (-) | - | - | - | 1,144 | - | - | - | 1,144 |
| /expenses | ||||||||
| a-EBIT | 14,463 | 19,630 | 27,841 | -4,717 | 3,338 | 1,264 | -1,666 | 60,153 |
| Add back: | ||||||||
| Depreciation & Amortization | 27,046 | 7,268 | 7,283 | 15,864 | 4,337 | 2,489 | 1,867 | 66,153 |
| a-EBITDA | 41,508 | 26,898 | 35,124 | 11,146 | 7,674 | 3,754 | 201 | 126,306 |
| H1 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Steel | Real | Other | ||||||
| Amounts in EUR thousands | Aluminium | Copper | Cables | Steel | pipes | Estate | activities | Total |
| EBT (as reported in Statement of Profit or | 24,270 | 7,137 | 6,325 | -16,260 | 2,265 | -628 | -5,827 | 17,282 |
| Loss) | ||||||||
| Adjustments for: | ||||||||
| Net finance cost | 8,567 | 7,991 | 11,513 | 14,409 | 6,248 | 1,302 | 1,033 | 51,063 |
| Metal price lag | 3,890 | 4,492 | 2,746 | 7,454 | - | - | - | 18,583 |
| Share of profit/ (loss) of equity investees, net of tax |
-366 | 98 | - | 578 | -305 | - | - | 5 |
| Impairment/ Reversal of Impairment (-) on fixed assets |
-2 | - | - | - | - | - | - | -2 |
| Exceptional litigation fees and fines / income (-) |
29 | - | - | - | 139 | - | - | 167 |
| Gains (-) /losses from sales of fixed assets and intangibles |
-87 | -87 | - | -36 | 6 | - | -13 | -217 |
| a-EBIT | 36,301 | 19,631 | 20,584 | 6,146 | 8,353 | 673 | -4,807 | 86,881 |
| Add back: | ||||||||
| Depreciation & Amortization | 25,457 | 7,096 | 7,882 | 19,404 | 4,963 | 2,212 | 2,096 | 69,110 |
| a-EBITDA | 61,758 | 26,727 | 28,466 | 25,550 | 13,316 | 2,885 | -2,711 | 155,990 |
APPENDIX
| H1 2019 a-EBIT Restatement Reconciliation | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Steel Real Other |
|||||||||
| Amounts in EUR thousands | Aluminium | Copper | Cables | Steel | pipes | estate | activities | Total | |
| As reported H1 2019 | 36,791 | 19,721 | 20,584 | 5,569 | 8,741 | 673 | -4,807 | 87,274 | |
| Excluding: | |||||||||
| EBIT of Associates | 491 | 91 | - | -576 | 388 | - | - | 393 | |
| Restated figure H1 2019 | 36,301 | 19,631 | 20,584 | 6,146 | 8,353 | 673 | -4,807 | 86,881 |
| H1 2019 a-EBITDA Restatement Reconciliation | ||||||||
|---|---|---|---|---|---|---|---|---|
| Steel Real Other |
||||||||
| Amounts in EUR thousands | Aluminium | Copper | Cables | Steel | pipes | estate | activities | Total |
| As reported H1 2019 | 62,309 | 27,191 | 28,466 | 25,239 | 13,788 | 2,885 | -2,711 | 157,167 |
| Excluding: | ||||||||
| EBITDA of Associates | 551 | 464 | 0 | -310 | 472 | - | - | 1,177 |
| Restated figure H1 2019 | 61,758 | 26,727 | 28,466 | 25,550 | 13,316 | 2,885 | -2,711 | 155,990 |
Segmental Information
| H1 2020 | Aluminium | Copper | Cables | Steel | Steel pipes |
Real Estate |
Other activities |
Total |
|---|---|---|---|---|---|---|---|---|
| Revenue | 565,857 | 530,673 | 268,160 | 345,082 | 134,923 | 6,270 | 24,424 | 1,875,389 |
| Gross profit | 45,096 | 31,783 | 37,647 | 15,283 | 10,264 | 4,520 | 7,820 | 152,414 |
| Operating profit | 12,351 | 10,478 | 25,585 | -10,348 | 3,338 | 1,264 | -1,069 | 41,598 |
| Net finance cost | -7,434 | -7,237 | -11,316 | -12,925 | -5,536 | -1,460 | -809 | -46,717 |
| Share of profit/loss (-) of Associates |
5 | -2,160 | - | -324 | 124 | - | - | -2,356 |
| Profit/Loss (-) before tax | 4,922 | 1,080 | 14,268 | -23,597 | -2,074 | -196 | -1,878 | -7,474 |
| Income tax | -1,218 | 140 | -3,465 | -557 | -324 | -1,563 | -795 | -7,783 |
| Profit/Loss (-) | 3,704 | 1,220 | 10,803 | -24,154 | -2,398 | -1,759 | -2,673 | -15,257 |
| H1 2019 | Aluminium | Copper | Cables | Steel | Steel pipes |
Real Estate |
Other activities |
Total |
|---|---|---|---|---|---|---|---|---|
| Revenue | 683,658 | 554,939 | 294,241 | 449,232 | 195,458 | 4,248 | 34,466 | 2,216,242 |
| Gross profit | 66,240 | 34,662 | 29,398 | 20,062 | 15,992 | 1,830 | 8,360 | 176,543 |
| Operating profit | 32,471 | 15,226 | 17,838 | -1,273 | 8,208 | 673 | -4,794 | 68,350 |
| Net finance cost | -8,567 | -7,991 | -11,513 | -14,409 | -6,248 | -1,302 | -1,033 | -51,063 |
| Share of profit/loss (-) of Associates |
366 | -98 | - | -578 | 305 | - | - | -5 |
| Profit/Loss (-) before tax | 24,270 | 7,137 | 6,325 | -16,260 | 2,265 | -628 | -5,827 | 17,282 |
| Income tax | -9,466 | -898 | -2,160 | 1,498 | -1,481 | 97 | -1,110 | -13,521 |
| Profit/Loss (-) | 14,804 | 6,239 | 4,165 | -14,762 | 784 | -532 | -6,937 | 3,761 |
Net Debt
| As at | ||
|---|---|---|
| Amounts in EUR thousands | 30 June 2020 | 31 December 2019 |
| Long term | ||
| Loans & borrowings | 961,899 | 943,522 |
| Lease liabilities | 43,975 | 42,518 |
| Short term | ||
| Loans & borrowings | 851,788 | 830,455 |
| Lease liabilities | 10,953 | 10,903 |
| Total Debt | 1,868,615 | 1,827,398 |
| Less: | ||
| Cash and cash equivalents | -147,316 | -214,499 |
| Net Debt | 1,721,299 | 1,612,899 |