The Chairman of the Board of Directors | The Chief Executive Officer | The General Manager Group Strategic Planning & New Activities, Executive Board Member |
Ioannis Papathanassiou | Andreas Shiamishis | Georgios Alexopoulos |
Med Hydroskimming benchmark margins ($/bbl) | |
Diesel | Unleaded Gasoline |
Fuel Oil (HS) | Naphtha |
Operational Data | 1H22 | 1H21 |
Refinery sales (in million metric tons) | 6.7 | 7.5 |
Marketing sales (in million metric tons) | 2.7 | 2.1 |
Refinery production (in million metric tons) | 6.0 | 7.1 |
Group employees (FTEs) | 3,550 | 3,530 |
Financial Data (in million €)10 | 1H22 | 1H21 |
Net sales | 6,777 | 3,957 |
Reported EBITDA10 | 1,239 | 391 |
Inventory effect – Loss (gain)10 | -513 | -195 |
Accrual of CO2 emission deficit10 | -126 | -71 |
Other special items10 | 33 | 13 |
Adjusted EBITDA10 | 633 | 139 |
Reported net income10 | 872 | 206 |
Adjusted net income10 | 371 | 12 |
Balance Sheet / Cash Flow (in million €) | 30.06.22 | 30.06.21 |
Total Assets | 9,080 | 7,274 |
Total Equity | 2,868 | 2,018 |
Capital Employed | 4,835 | 3,769 |
Net Debt | 1,967 | 1,751 |
Net Cash Flows (operating & investing cash flows) | 141 | (17) |
Capital Investments (Cash Flow) | 220 | 111 |
Gearing ratio – Net Debt / Capital Employed | 41% | 46% |
Refinery | Annual Nominal Capacity (Κbpd) | Crude & Intermediate Products Processed (ΜΤ’000) | Final & Intermediate Products Output (MT’000) |
Αspropyrgos | 148 | 3,847 | 3,576 |
Thessaloniki | 90 | 1,819 | 1,756 |
Εlefsina | 106 | 1,523 | 1,345 |
Inter-refinery | (663) | (663) | |
Total | 6,525 | 6,013 |
Sales | 1H2022 (MΤ’000) | 1H2021 (MΤ’000) |
Domestic Market | 2,111 | 1,806 |
International Sales | 1,166 | 812 |
Εxports | 3,433 | 4,840 |
Total | 6,710 | 7,458 |
Product | 1H22 (ΜΤ’000) | 1H21 (ΜΤ’000) |
Polypropylene | 110.5 | 106.2 |
Solvents | 9.8 | 15.6 |
ΒΟΡΡ film | 12.7 | 13.5 |
Traded goods/Others | 2 | 2.3 |
Total sales | 135 | 137.6 |
1H22 (MT’ 000) | 1H21 (MT’ 000) | |
Domestic Market | 1,150 | 1,007 |
Bunkering and Aviation, Exports | 602 | 388 |
Domestic Marketing Sales | 1,752 | 1,395 |
International Marketing Sales | 930 | 729 |
Total | 2,682 | 2,124 |
For the six-month period ended | ||
30 June 2022 | 30 June 2021 | |
Sales of goods and services to related parties | ||
Associates | 48,465 | 58,914 |
Joint ventures | 2,137 | 674 |
Total | 50,602 | 59,588 |
Purchases of goods and services from related parties | ||
Associates | 91,777 | 407,996 |
Joint ventures | 85,794 | 47,477 |
Total | 177,571 | 455,473 |
As at | ||
30 June 2022 | 31 December 2021 | |
Balances due to related parties | ||
Associates | 9,241 | 15,768 |
Joint ventures | 45 | 134 |
Total | 9,286 | 15,902 |
Balances due from related parties | ||
Associates | 9,751 | 9,609 |
Joint ventures | 14,073 | 48,349 |
Total | 23,824 | 57,958 |
For the six-month period ended | |||
30 June 2022 | 30 June 2021 | ||
Short-term employee benefits | 3,704 | 2,850 | |
Post-employment benefits | 104 | 95 | |
Termination benefits | 172 | 0 | |
Total | 3,980 | 2,945 |
Balance as at | ||||
Company | Maturity | 30 June 2022 | 31 December 2021 | |
Bond loan € 400 million | Hellenic Petroleum R.S.S.O.P.P. S.A. | Jun. 2023 | 398 | 397 |
Bond loan € 400 million | Hellenic Petroleum R.S.S.O.P.P. S.A. | Dec. 2022 | 384 | 384 |
Bond loan € 400 million | Hellenic Petroleum R.S.S.O.P.P. S.A. | Dec. 2023 | 399 | 398 |
Bond loan € 400 million | Hellenic Petroleum R.S.S.O.P.P. S.A. | Nov. 2022 | 400 | 399 |
Bond loan € 100 million | Hellenic Petroleum R.S.S.O.P.P. S.A. | Sep. 2022 | 100 | 100 |
Bond loan € 100 million | Hellenic Petroleum R.S.S.O.P.P. S.A. | Oct. 2024 | 100 | 100 |
Bond loan € 150 million | Hellenic Petroleum R.S.S.O.P.P. S.A. | Oct. 2023 | 150 | 0 |
Eurobond €599m | HPF Plc | Oct. 2024 | 595 | 594 |
Project Finance 1 | Aioliki Energeiaki Evoias S.A. | Dec. 2033 | 11 | 12 |
Project Finance 2 | Aioliki Energeiaki Achladotopos S.A. | Dec. 2030 | 18 | 19 |
Credit facility €30m | EKO Bulgaria | Dec. 2022 | 15 | 11 |
Bilateral lines | Various | Various | 793 | 578 |
Total | 3,362 | 2,991 |
1 January 2022 | Cash flows - borrowings (inflows) | Cash flows - borrowings (outflows) | Cash flows - fees | Non cash movements | 30 June 2022 | |
€000 | €000 | €000 | €000 | €000 | €000 | |
Current interest- bearing loans and borrowings | 1,474,493 | 226,400 | -12,261 | 404,243 | 2,092,876 | |
Non-current interest- bearing loans and borrowings | 1,516,530 | 150,000 | -1,730 | -395,379 | 1,269,421 | |
Total | 2,991,023 | 376,400 | -13,991 | 0 | 8,864 | 3,362,297 |
Average Closing Price | Average Trading Volume | |||
(€) | (# shares) | |||
2022 | 2021 | 2022 | 2021 | |
January | 6.58 | 5.62 | 88,085 | 109,986 |
February | 6.66 | 5.41 | 114,696 | 56,371 |
March | 6.97 | 5.65 | 135,292 | 101,870 |
April | 7.44 | 5.81 | 88,373 | 88,310 |
May | 6.82 | 6.18 | 93,095 | 108,937 |
June | 6.68 | 6.42 | 78,566 | 70,478 |
Calculation of Reported EBITDA, Adjusted EBITDA, Adjusted Profit after tax | ||
million € | 1H22 | 1H21 |
Operating Profit/(Loss) -IFRS- | 1,088.1 | 264.7 |
Depreciation & Amortization -IFRS- | 151.3 | 126.4 |
Reported EBITDA | 1,239.4 | 391.1 |
Inventory effect | -513.1 | -194.5 |
Other special items* | 32.7 | 13.3 |
Accrual of CO2 emission deficit** | -125.6 | -70.9 |
Adjusted EBITDA | 633.5 | 139.0 |
Profit/(Loss) After Tax -IFRS- | 872.3 | 206.5 |
Taxed Inventory effect | -400.2 | -151.7 |
Taxed other special items*** | 25.5 | 10.7 |
Taxed phasing of CO2 emission deficit | -97.9 | -55.3 |
Special items below EBITDA**** | -28.9 | 2.4 |
Adjusted Profit/(Loss) After Tax | 370.8 | 12.4 |
Calculation of Net Debt, Capital Employed and Gearing ratio | ||
million € | 1H22 | 1H21 |
Borrowings LT -IFRS- | 1,269.4 | 2,106.3 |
Borrowings ST -IFRS- | 2,092.9 | 865.3 |
Cash & Cash equivalents -IFRS- | 1,394.8 | 1,220.4 |
Investment in equity instruments -IFRS- | 0.5 | 0.4 |
Net Debt | 1,967.0 | 1,750.8 |
Equity -IFRS- | 2,868.1 | 2,018.1 |
Capital Employed | 4,835.1 | 3,768.9 |
Gearing ratio (Net Debt / Capital Employed) | 41% | 46% |
ERNST & YOUNG (HELLAS) Certified Auditors-Accountants S.A. 8B Chimarras str., Marousi 151 25 Athens, Greece | Tel.: +30 210 2886 000 Fax: +30 210 2886 905 ey.com |
ERNST & YOUNG (HELLAS) Certified Auditors-Accountants S.A. 8B Chimarras str., Marousi 151 25 Athens, Greece | Tel.: +30 210 2886 000 Fax: +30 210 2886 905 ey.com |
Directors | Ioannis Papathanasiou - Chairman of the Board | |
Andreas Shiamishis - Chief Executive Officer | ||
Georgios Alexopoulos - Member | ||
Theodoros-Achilleas Vardas - Member | ||
Alexandros Metaxas - Member | ||
Iordanis Aivazis - Member | ||
Alkiviadis-Konstantinos Psarras - Member | ||
Anastasia Martseki - Member (From 17/05/2021) | ||
Nikolaos Vrettos - Member (From 30/6/2021) | ||
Lorraine Skaramaga - Member (From 30/6/2021) | ||
Panagiotis Tridimas - Member (From 30/6/2021) | ||
Other Board Members during the comparative period | Michail Kefalogiannis - Member (Until 17/05/2021) | |
Loukas Papazoglou - Member (Until 17/05/2021) | ||
Theodoros Pantalakis - Member (Until 30/06/2021) | ||
Spiridon Pantelias - Member (Until 30/06/2021) | ||
Georgios Papakonstantinou - Member (Until 30/06/2021) | ||
Κonstantinos Papagiannopoulos - Member (Until 30/06/2021) | ||
Anastasia Makarigaki - Member (From 17/05/2021 until 30/06/2021) | ||
Registered Office | 8A Chimarras Str | |
GR 151 25 - Marousi | ||
General Commercial Registry | 000296601000 |
A. Shiamishis | V. Tsaitas | S. Papadimitriou |
Chief Executive Officer | Group CFO | Accounting Director |
As at | |||
Note | 30 June 2022 | 31 December 2021 | |
ASSETS | |||
Non-current assets | |||
Property, plant and equipment | 10 | 3,543,661 | 3,484,805 |
Right-of-use assets | 11 | 209,036 | 228,375 |
Intangible assets | 12 | 226,172 | 228,659 |
Investments in associates and joint ventures | 7 | 369,831 | 313,723 |
Deferred income tax assets | 98,074 | 75,702 | |
Investment in equity instruments | 3 | 483 | 504 |
Loans, advances and long term assets | 65,485 | 73,910 | |
4,512,742 | 4,405,678 | ||
Current assets | |||
Inventories | 14 | 2,006,956 | 1,379,135 |
Trade and other receivables | 15 | 938,037 | 694,606 |
Income tax receivables | 16,444 | 16,479 | |
Derivative financial instruments | 3 | 17,008 | 92,143 |
Cash and cash equivalents | 16 | 1,394,831 | 1,052,618 |
4,373,276 | 3,234,981 | ||
Assets held for sale | 193,993 | 191,577 | |
Total assets | 9,080,011 | 7,832,236 | |
EQUITY | |||
Share capital and share premium | 17 | 1,020,081 | 1,020,081 |
Reserves | 18 | 240,434 | 249,104 |
Retained Earnings | 1,542,290 | 795,468 | |
Equity attributable to equity holders of the parent | 2,802,805 | 2,064,653 | |
Non-controlling interests | 65,342 | 64,402 | |
Total equity | 2,868,147 | 2,129,055 | |
LIABILITIES | |||
Non-current liabilities | |||
Interest bearing loans & borrowings | 19 | 1,269,420 | 1,516,531 |
Lease liabilities | 159,906 | 172,296 | |
Deferred income tax liabilities | 197,579 | 89,478 | |
Retirement benefit obligations | 211,908 | 210,736 | |
Derivative financial instruments | 245 | 860 | |
Provisions | 32,711 | 26,959 | |
Other non-current liabilities | 27,317 | 27,801 | |
1,899,086 | 2,044,661 | ||
Current liabilities | |||
Trade and other payables | 20 | 2,016,160 | 2,146,559 |
Derivative financial instruments | 374 | 2,214 | |
Income tax payable | 146,461 | 4,488 | |
Interest bearing loans & borrowings | 19 | 2,092,876 | 1,474,493 |
Lease liabilities | 25,313 | 29,499 | |
Dividends payable | 25 | 31,594 | 1,267 |
4,312,778 | 3,658,520 | ||
Total liabilities | 6,211,864 | 5,703,181 | |
Total equity and liabilities | 9,080,011 | 7,832,236 |
As at | |||
Note | 30 June 2022 | 31 December 2021 | |
ASSETS | |||
Non-current assets | |||
Property, plant and equipment | 1,388 | 2,707,520 | |
Right-of-use assets | 11 | 7,770 | 26,547 |
Intangible assets | 207 | 1,111 | |
Investments in subsidiaries,associates and joint ventures | 7 | 1,627,528 | 933,596 |
Deferred income tax assets | 10,940 | — | |
Investment in equity instruments | 38 | 37 | |
Loans, advances and long term assets | 13 | 120,348 | 143,172 |
1,768,219 | 3,811,983 | ||
Current assets | |||
Inventories | — | 1,240,774 | |
Trade and other receivables | 9,072 | 569,077 | |
Income tax receivables | — | 13,898 | |
Derivative financial instruments | — | 92,143 | |
Cash and cash equivalents | 47,389 | 843,493 | |
56,461 | 2,759,385 | ||
Assets held for sale | 122,301 | 122,301 | |
Total assets | 1,946,981 | 6,693,669 | |
EQUITY | |||
Share capital and share premium | 17 | 1,020,081 | 1,020,081 |
Reserves | 18 | 260,642 | 260,642 |
Retained Earnings | 593,770 | 714,744 | |
Total equity | 1,874,493 | 1,995,467 | |
LIABILITIES | |||
Non-current liabilities | |||
Interest bearing loans & borrowings | — | 1,149,696 | |
Lease liabilities | 5,471 | 16,532 | |
Deferred income tax liabilities | — | 60,807 | |
Retirement benefit obligations | 8,868 | 174,211 | |
Provisions | — | 22,248 | |
Other non-current liabilities | 5,219 | 11,956 | |
19,558 | 1,435,450 | ||
Current liabilities | |||
Trade and other payables | 18,704 | 1,901,339 | |
Derivative financial instruments | — | 2,214 | |
Income tax payable | 8 | 377 | 416 |
Interest bearing loans & borrowings | — | 1,349,300 | |
Lease liabilities | 2,293 | 8,216 | |
Dividends payable | 25 | 31,556 | 1,267 |
52,930 | 3,262,752 | ||
Total liabilities | 72,488 | 4,698,202 | |
Total equity and liabilities | 1,946,981 | 6,693,669 |
For the six month period ended | For the three month period ended | |||||
Note | 30 June 2022 | 30 June 2021 | 30 June 2022 | 30 June 2021 | ||
Revenue from contracts with customers | 4 | 6,777,314 | 3,957,067 | 3,974,379 | 2,234,740 | |
Cost of sales | (5,422,183) | (3,482,556) | (3,163,977) | (2,057,034) | ||
Gross profit / (loss) | 1,355,131 | 474,511 | 810,402 | 177,706 | ||
Selling and distribution expenses | (169,684) | (150,058) | (87,296) | (79,368) | ||
Administrative expenses | (85,592) | (64,272) | (48,942) | (32,813) | ||
Exploration and development expenses | (7,332) | (1,662) | (957) | (801) | ||
Other operating income and other gains | 5 | 14,332 | 17,170 | 9,141 | 11,112 | |
Other operating expense and other losses | 5 | (18,720) | (11,029) | (14,042) | (6,988) | |
Operating profit /(loss) | 1,088,135 | 264,660 | 668,306 | 68,848 | ||
Finance income | 1,105 | 1,415 | 567 | 692 | ||
Finance expense | (51,052) | (50,095) | (26,498) | (25,191) | ||
Finance expense - lease finance cost | (4,704) | (5,130) | (2,342) | (2,580) | ||
Currency exchange gain / (loss) | 6 | 1,239 | 8,217 | 5,509 | 3,055 | |
7 | 68,161 | 32,481 | 21,809 | 12,794 | ||
Profit / (loss) before income tax | 1,102,884 | 251,548 | 667,351 | 57,618 | ||
Income tax credit / (expense) | 8 | (230,571) | (45,103) | (141,668) | (3,947) | |
Profit / (loss) for the period | 872,313 | 206,445 | 525,683 | 53,671 | ||
Profit / (loss) attributable to: | ||||||
Equity holders of the parent | 869,117 | 204,928 | 523,912 | 52,464 | ||
Non-controlling interests | 3,196 | 1,517 | 1,771 | 1,207 | ||
872,313 | 206,445 | 525,683 | 53,671 | |||
Other comprehensive income / (loss): | ||||||
Other comprehensive income / (loss) that will not be reclassified to profit or loss (net of tax): | ||||||
Actuarial gains / (losses) on defined benefit pension plans | 18 | — | (1,280) | — | (1,280) | |
18 | — | 146 | — | 122 | ||
Changes in the fair value of equity instruments | 18 | (13) | (335) | 3 | (294) | |
Net other comprehensive income / (loss) that will not be reclassified to profit or loss (net of tax): | (13) | (1,469) | 3 | (1,452) | ||
Other comprehensive income / (loss) that may be reclassified subsequently to profit or loss (net of tax): | ||||||
Recycling of (gains) / losses on hedges through comprehensive income | 18 | (4,941) | (31,794) | — | (7,806) | |
Share of other comprehensive income / (loss) of associates | 18 | (9,636) | — | 8,091 | — | |
Fair value gains / (losses) on cash flow hedges | 18 | 5,844 | 28,115 | (4,363) | 3,478 | |
Currency translation differences and other movements | 18 | 66 | (20) | 233 | (95) | |
Net other comprehensive income / (loss) that may be reclassified subsequently to profit or loss (net of tax): | (8,667) | (3,699) | 3,961 | (4,423) | ||
Other comprehensive income / (loss) for the period, net of tax | (8,680) | (5,168) | 3,964 | (5,875) | ||
Total comprehensive income / (loss) for the period | 863,633 | 201,277 | 529,647 | 47,796 | ||
Total comprehensive income / (loss) attributable to: | ||||||
Equity holders of the parent | 860,447 | 199,761 | 527,875 | 46,588 | ||
Non-controlling interests | 3,186 | 1,516 | 1,772 | 1,208 | ||
863,633 | 201,277 | 529,647 | 47,796 | |||
Basic and diluted earnings / (losses) per share (expressed in Euro per share) | 9 | 2.8 | 0.7 | 1.7 | 0.2 |
Note | 30 June 2022 | 30 June 2021 | 30 June 2022 | 30 June 2021 | ||
Continuing Operations | ||||||
Revenue from contracts with customers | 15,162 | — | 9,122 | — | ||
Cost of sales | (13,785) | — | (8,294) | — | ||
Gross profit / (loss) | 1,377 | — | 828 | — | ||
Administrative expenses | (3,407) | (1,058) | (1,992) | (529) | ||
Other operating income and other gains | 5 | 11,044 | 851 | 7,359 | 427 | |
Other operating expense and other losses | 5 | (9,245) | (753) | (5,894) | (753) | |
Operating profit /(loss) | (231) | (959) | 301 | (854) | ||
Finance income | 2,738 | 2,046 | 1,323 | 1,022 | ||
Finance expense | (509) | — | (4) | (166) | ||
Finance expense - lease finance cost | (264) | (325) | (129) | — | ||
Profit / (loss) before income tax from continuing operations | 1,734 | 762 | 1,491 | 1 | ||
Income tax credit / (expense) | 8 | (432) | (168) | (401) | (83) | |
Profit / (loss) for the period from continuing operations | 1,302 | 595 | 1,090 | (82) | ||
Discontinued operations | ||||||
Total comprehensive income after tax for the period from discontinued operations | 7 | — | 147,195 | — | 10,861 | |
Total comprehensive income / (loss) for the period | 1,302 | 147,790 | 1,090 | 10,779 | ||
Note | Share Capital | Reserves | Total | Non- Controling interests | Total Equity | ||
Balance at 1 January 2021 | 1,020,081 | 273,959 | 492,457 | 1,786,497 | 62,340 | 1,848,837 | |
Other comprehensive income / (loss) | 18 | — | (4,494) | (673) | (5,167) | (1) | (5,168) |
Profit / (loss) for the period | — | — | 204,928 | 204,928 | 1,517 | 206,445 | |
Total comprehensive income / (loss) for the period | — | (4,494) | 204,255 | 199,761 | 1,516 | 201,277 | |
Tax on intra-group dividends | — | — | (88) | (88) | — | (88) | |
Dividends to non-controlling interests | — | — | — | — | (1,673) | (1,673) | |
Other movements | — | 126 | 185 | 311 | — | 311 | |
Dividends | — | — | (30,564) | (30,564) | — | (30,564) | |
Balance at 30 June 2021 | 1,020,081 | 269,591 | 666,245 | 1,955,917 | 62,183 | 2,018,100 | |
Balance at 1 January 2022 | 1,020,081 | 249,104 | 795,468 | 2,064,653 | 64,402 | 2,129,055 | |
Other comprehensive income / (loss) | 18 | — | (8,670) | — | (8,670) | (10) | (8,680) |
Profit / (loss) for the period | — | — | 869,117 | 869,117 | 3,196 | 872,313 | |
Total comprehensive income / (loss) for the period | — | (8,670) | 869,117 | 860,447 | 3,186 | 863,633 | |
Other equity movements | — | — | (17) | (17) | — | (17) | |
Dividends to non-controlling interests | — | — | — | — | (2,246) | (2,246) | |
Dividends | — | — | (122,278) | (122,278) | — | (122,278) | |
Balance at 30 June 2022 | 1,020,081 | 240,434 | 1,542,290 | 2,802,805 | 65,342 | 2,868,147 |
Note | Share Capital | Reserves | Total | ||
Balance at 1 January 2021 | 1,020,081 | 279,576 | 520,475 | 1,820,132 | |
Other comprehensive income / (loss) | 17 | — | (4,514) | (673) | (5,187) |
Profit / (loss) for the period | — | — | 152,977 | 152,977 | |
Total comprehensive income / (loss) for the period | — | (4,514) | 152,304 | 147,790 | |
Dividends | — | — | (30,564) | (30,564) | |
Balance at 30 June 2021 | 1,020,081 | 275,062 | 642,215 | 1,937,358 | |
Balance at 1 January 2022 | 1,020,081 | 260,642 | 714,744 | 1,995,467 | |
Profit / (loss) for the period | — | — | 1,302 | 1,302 | |
Total comprehensive income / (loss) for the period | — | — | 1,302 | 1,302 | |
Dividends | — | — | (122,278) | (122,278) | |
Other equity movements | — | — | 2 | 2 | |
Balance at 30 June 2022 | 1,020,081 | 260,642 | 593,770 | 1,874,493 |
For the six month period ended | |||
Note | 30 June 2022 | 30 June 2021 | |
Cash flows from operating activities | |||
Cash generated from / (used in) operations | 21 | 362,945 | 72,381 |
Income tax received / (paid) | (3,202) | 16,755 | |
Net cash generated from / (used in) operating activities | 359,743 | 89,135 | |
Cash flows from investing activities | |||
Purchase of property, plant and equipment & intangible assets | 10, 12 | (219,598) | (110,548) |
Proceeds from disposal of property, plant and equipment & intangible assets | 172 | 541 | |
Share capital issue expenses | — | (4) | |
Purchase of subsidiary, net of cash acquired | 26 | 404 | — |
Grants received | — | 56 | |
Interest received | 1,105 | 1,415 | |
Prepayments for right-of-use assets | (468) | (220) | |
Proceeds from disposal of assets held for sale | — | 2,649 | |
Proceeds from disposal of investments in equity instruments | — | 360 | |
Net cash generated from / (used in) investing activities | (218,385) | (105,751) | |
Cash flows from financing activities | |||
Interest paid | (45,278) | (43,456) | |
Dividends paid to shareholders of the Company | (91,951) | (6) | |
Dividends paid to non-controlling interests | (2,061) | (580) | |
Proceeds from borrowings | 376,400 | 136,816 | |
Repayments of borrowings | (13,991) | (44,979) | |
Payment of lease liabilities - principal, net | (19,055) | (16,904) | |
Payment of lease liabilities - interest | (4,704) | (5,130) | |
Net cash generated from / (used in) financing activities | 199,360 | 25,761 | |
Net increase / (decrease) in cash and cash equivalents | 340,719 | 9,145 | |
Cash and cash equivalents at the beginning of the period | 17 | 1,052,618 | 1,202,900 |
Exchange gain / (loss) on cash and cash equivalents | 1,494 | 8,371 | |
Net increase / (decrease) in cash and cash equivalents | 340,719 | 9,145 | |
Cash and cash equivalents at end of the period | 17 | 1,394,831 | 1,220,416 |
For the six month period ended | |||
Note | 30 June 2022 | 30 June 2021 | |
Cash flows from operating activities | |||
Cash generated from / (used in) continuing operations | 21 | 44,890 | 644 |
Cash generated from / (used in) discontinued operations | 21 | — | (1,089) |
Income tax received / (paid) | — | 18,135 | |
Net cash generated from / (used in) operating activities | 44,890 | 17,690 | |
Cash flows from investing activities | |||
Participation in share capital increase of subsidiaries, associates and joint ventures | (16,609) | (1,482) | |
Loans and advances to Group Companies | (18,302) | — | |
Interest received | 1,118 | 2,046 | |
Net cash generated from / (used in) investing activities from discontinued operations | — | (50,046) | |
Net cash generated from / (used in) investing activities | (33,793) | (49,481) | |
Cash flows from financing activities | |||
Dividends paid to shareholders of the Company | (91,951) | — | |
Payment of lease liabilities - principal, net | (1,494) | (1,313) | |
Payment of lease liabilities - interest | (264) | (325) | |
Net cash generated from / (used in) financing activities from discontinued operations | — | 22,221 | |
Net cash generated from / (used in) financing activities | (93,709) | 20,583 | |
Net increase / (decrease) in cash and cash equivalents | (82,612) | (11,208) | |
Cash and cash equivalents at the beginning of the period | 843,493 | 992,748 | |
Exchange gain / (loss) on cash and cash equivalents | — | 8,041 | |
Net cash outflow due to demerger | 7 | (713,493) | — |
Net increase / (decrease) in cash and cash equivalents | (82,612) | (11,208) | |
Cash and cash equivalents at end of the period | 47,388 | 989,581 |
Contractual Repayments | H2 2022 | H1 2023 | Total | Scheduled for Repayment | Scheduled for Refinancing / extention |
Bond loan €400 million | 385 | - | 385 | - | 385 |
Bond loan €400 million | 400 | 400 | - | 400 | |
Bond loan €400 million | - | 400 | 400 | 400 | |
Bond loan €100 million | 100 | - | 100 | - | 100 |
Aioliki Energriaki Achladotopos | 1 | 1 | 2 | 2 | - |
Aioliki Energriaki Evoias | 1 | 1 | 2 | 2 | - |
Total | 887 | 402 | 1,289 | 4 | 1,285 |
Total | ||||
Level 1 | Level 2 | Level 3 | balance | |
Assets | ||||
Derivatives at fair value through the income statement | — | 17,008 | — | 17,008 |
Investment in equity instruments | 483 | — | — | 483 |
Assets held for sale | — | 193,993 | — | 193,993 |
483 | 211,001 | — | 211,484 | |
Liabilities | ||||
Derivatives at fair value through the income statement | — | 374 | — | 374 |
Derivatives used for hedging | — | 245 | — | 245 |
— | 619 | — | 619 | |
Level 1 | Level 2 | Level 3 | Total balance | |
Assets | ||||
Derivatives at fair value through the income statement | — | 92,143 | — | 92,143 |
Investment in equity instruments | 504 | — | — | 504 |
Assets held for sale | — | 191,577 | — | 191,577 |
504 | 283,720 | — | 284,224 | |
Liabilities | ||||
Derivatives at fair value through the income statement | — | 1,428 | — | 1,428 |
Derivatives used for hedging | — | 1,646 | — | 1,646 |
— | 3,074 | — | 3,074 |
For the six month period ended 30 June 2022 | Refining | Marketing |
Gross Sales | (13,634) | 449,359 |
Inter-segmental Sales | (435,725) | |
Revenue from contracts with customers | (449,359) | 449,359 |
EBITDA | (15,410) | 15,410 |
Depreciation & Amortisation (PPE & Intangibles) | 1,212 | (1,212) |
Depreciation of Right-of-Use assets | 103,000 | (103,000) |
Operating profit / (loss) | (14,095) | 14,095 |
Currency exchange gains / (losses) | 218,000 | (218,000) |
Finance (expense) / income - net | 118,000 | (118,000) |
Lease finance cost | 5,000 | (5,000) |
Profit / (loss) before income tax | (13,754) | 13,754 |
For the six month period ended 30 June 2021 | Refining | Marketing |
Gross Sales | (13,702) | 159,190 |
Inter-segmental Sales | (145,488) | |
Revenue from contracts with customers | (159,190) | 159,190 |
EBITDA | (6,388) | 6,388 |
Depreciation & Amortisation (PPE & Intangibles) | 1,285 | (1,285) |
Depreciation of Right-of-Use assets | 82,000 | (82,000) |
Operating profit / (loss) | (5,021) | 5,021 |
Currency exchange gains / (losses) | 71,000 | (71,000) |
Finance (expense) / income - net | 60,000 | (60,000) |
Lease finance cost | 3,000 | (3,000) |
Profit / (loss) before income tax | (4,887) | 4,887 |
For the six month period ended 30 June 2022 | |||||||
Group | Refining | Marketing | Exploration & Production | Petro-chemicals | RES, Gas & Power associates | Other | Total |
Gross Sales | 6,165,466 | 2,820,075 | — | 218,422 | 13,281 | 32,118 | 9,249,362 |
Inter-segmental Sales | (2,439,784) | (263) | — | (7,710) | (28) | (24,263) | (2,472,048) |
Revenue from contracts with customers | 3,725,682 | 2,819,812 | — | 210,712 | 13,253 | 7,854 | 6,777,314 |
EBITDA | 1,114,715 | 77,007 | (9,897) | 48,761 | 8,412 | 283 | 1,239,281 |
Depreciation & Amortisation (PPE & Intangibles) | (96,093) | (23,158) | (119) | (2,665) | (5,836) | (3,374) | (131,245) |
Depreciation of Right-of-Use assets | (1,594) | (15,835) | (16) | (9) | (178) | (2,269) | (19,901) |
Operating profit / (loss) | 1,017,028 | 38,014 | (10,032) | 46,087 | 2,398 | (5,360) | 1,088,135 |
Currency exchange gains / (losses) | 588 | 649 | — | — | — | 2 | 1,239 |
Share of profit / (loss) of investments in associates & joint ventures | (105) | 135 | — | — | 68,131 | — | 68,161 |
Finance (expense) / income - net | (43,260) | (4,242) | (57) | 49 | (4,795) | 2,359 | (49,946) |
Lease finance cost | (197) | (4,165) | (2) | (20) | (109) | (211) | (4,704) |
Profit / (loss) before income tax | 974,054 | 30,391 | (10,091) | 46,116 | 65,625 | (3,211) | 1,102,884 |
Income tax expense | (230,571) | ||||||
Profit / (loss) for the period | 872,313 | ||||||
Profit / (loss) attributable to non-controlling interests | (3,196) | ||||||
Profit / (loss) for the period attributable to the owners of the parent | 869,117 | ||||||
For the six month period ended 30 June 2021 | |||||||
Group | Refining | Marketing | Exploration & Production | Petro-chemicals | RES, Gas & Power associates | Other | Total |
Gross Sales | 3,437,430 | 1,264,916 | — | 187,769 | 2,102 | 8,391 | 4,900,608 |
Inter-segmental Sales | (934,302) | (1,757) | — | — | — | (7,483) | (943,541) |
Revenue from contracts with customers | 2,503,128 | 1,263,159 | — | 187,769 | 2,102 | 908 | 3,957,067 |
EBITDA | 268,710 | 49,062 | (4,734) | 81,311 | 946 | (4,244) | 391,051 |
Depreciation & Amortisation (PPE & Intangibles) | (79,912) | (22,077) | (323) | (2,689) | (550) | (258) | (105,809) |
Depreciation of Right-of-Use assets | (3,103) | (16,193) | (26) | (1,577) | (119) | 436 | (20,582) |
Operating profit / (loss) | 185,695 | 10,792 | (5,083) | 77,045 | 277 | (4,066) | 264,660 |
Currency exchange gains / (losses) | 8,041 | 179 | — | — | — | (3) | 8,217 |
Share of profit of investments in associates & joint ventures | 1,496 | 262 | — | — | 30,723 | — | 32,481 |
Finance (expense) / income - net | (27,494) | (4,962) | (482) | 33 | (735) | (15,040) | (48,680) |
Lease finance cost | (566) | (4,566) | (3) | (27) | (68) | 100 | (5,130) |
Profit / (loss) before income tax | 167,172 | 1,705 | (5,568) | 77,051 | 30,197 | (19,009) | 251,548 |
Income tax expense | (45,103) | ||||||
Profit / (loss) for the period | 206,445 | ||||||
Profit / (loss) attributable to non-controlling interests | (1,517) | ||||||
Profit / (loss) for the period attributable to the owners of the parent | 204,928 |
Group | For the six month period ended 30 June 2022 | ||||||
Revenue from contracts with customers | Refining | Marketing | Petro- chemicals | Gas & Power | Other | Total | |
Domestic | 1,054,048 | 1,227,635 | 73,198 | 13,253 | 7,328 | 2,375,464 | |
Aviation & Bunkering | 450,684 | 584,467 | — | — | — | 1,035,151 | |
Exports | 2,220,950 | — | 137,514 | — | 526 | 2,358,990 | |
International activities | — | 1,007,710 | — | — | — | 1,007,710 | |
Total | 3,725,682 | 2,819,812 | 210,712 | 13,253 | 7,854 | 6,777,314 | |
Group | For the six month period ended 30 June 2021 | ||||||
Revenue from contracts with customers | Refining | Marketing | Petro- chemicals | Gas & Power | Other | Total | |
Domestic | 445,930 | 843,409 | 61,596 | 2,102 | 683 | 1,353,720 | |
Aviation & Bunkering | 166,996 | 163,743 | — | — | — | 330,739 | |
Exports | 1,731,161 | 824 | 126,173 | — | 226 | 1,858,385 | |
International activities | 159,041 | 255,184 | — | — | — | 414,225 | |
Total | 2,503,128 | 1,263,159 | 187,769 | 2,102 | 909 | 3,957,067 |
Group | For the six month period ended | For the three month period ended | |||
30 June 2022 | 30 June 2021 | 30 June 2022 | 30 June 2021 | ||
Other operating income and other gains | |||||
Income from Grants | 342 | 395 | 167 | 175 | |
Services to 3rd Parties | 1,191 | 1,442 | 990 | 792 | |
Rental income | 4,512 | 2,624 | 1,978 | 1,721 | |
Insurance compensation | 139 | 53 | 124 | 53 | |
Gains on disposal of non-current assets | 46 | 731 | 46 | 182 | |
Gains from discounting of long-term receivables and liabilities | 1,392 | 2,195 | 694 | 829 | |
Other | 6,711 | 9,729 | 5,143 | 7,360 | |
Total | 14,332 | 17,170 | 9,141 | 11,113 | |
Other operating expenses and other losses | |||||
Covid-19 related expenses | (3,817) | (8,482) | (1,357) | (4,839) | |
Loss on disposal of non-current assets | (28) | (298) | (10) | (94) | |
Impairment of fixed assets | (4,328) | (1,293) | (4,328) | (1,293) | |
Loss from discounting and impairment of long-term receivables and liabilities | (306) | (352) | (237) | (159) | |
VRS | (4,600) | — | — | — | |
Other | (5,641) | (604) | (3,510) | (604) | |
Total from continuing operations | (18,720) | (11,029) | (9,442) | (6,989) | |
Other operating income / (expenses) and other gains / (losses) - Net | (4,388) | 6,141 | (301) | 4,124 |
Company | For the six month period ended | For the three month period ended | ||||
30 June 2022 | 30 June 2021 | 30 June 2022 | 30 June 2021 | |||
Other operating income and other gains | ||||||
Services to 3rd Parties | 137 | 198 | 72 | 101 | ||
Recharges to Subsidiaries | 9,849 | — | 6,635 | — | ||
Rental income | 817 | 653 | 410 | 326 | ||
Other | 241 | — | 241 | — | ||
Total from continuing operations | 11,044 | 851 | 7,358 | 427 | ||
Other operating income and other gains from discontinued operations | — | 11,611 | — | 8,197 | ||
Total | 11,044 | 12,462 | 7,358 | 8,624 | ||
Other operating expenses and other losses | ||||||
Covid-19 related expenses | (227) | — | (93) | — | ||
Centralised Group expenses | (9,018) | — | (5,800) | — | ||
Other | — | (753) | — | (753) | ||
Total from continuing operations | (9,245) | (753) | (5,893) | (753) | ||
Other operating expenses and other losses from discontinued operations | — | (32,852) | — | (30,253) | ||
Total | (9,245) | (33,605) | (5,893) | (31,006) | ||
Other operating income / (expenses) and other gains / (losses) - Net | 1,799 | (21,143) | 1,465 | (22,382) |
For the six month period ended | For the three month period ended | ||||
Group | 30 June 2022 | 30 June 2021 | 30 June 2022 | 30 June 2021 | |
DEPA Commercial S.A. | 43,506 | 7,948 | 9,703 | 3,882 | |
DEPA Infrastructure S.A. | — | 7,187 | — | (19) | |
DEPA International Projects S.A. | (426) | (302) | (147) | (73) | |
ELPEDISON B.V. | 25,051 | 15,890 | 10,242 | 7,889 | |
DMEP | (250) | 1,647 | 1,754 | 973 | |
Other associates | 280 | 111 | 257 | 142 | |
Total | 68,161 | 32,481 | 21,809 | 12,794 |
Company | As at | ||
30 June 2022 | 31 December 2021 | ||
Beginning of the year | 933,596 | 1,064,566 | |
Recognition of investment in HELPE R.S.S.O.P.P. | 702,304 | — | |
Transfers due to demerger | (24,979) | — | |
Increase / (Decrease) in share capital of subsidiaries and JV | 16,607 | 22,656 | |
(Impairment) of investments / Reversal of impairment | — | (31,325) | |
Transfers from investments to "Assets held for sale" | — | (122,301) | |
End of the year | 1,627,528 | 933,596 |
For the six month period ended | For the three month period ended | ||||||
30 June 2021 | 30 June 2021 | ||||||
Continuing Operations | Discontinued Operations | Published | Continuing Operations | Discontinued Operations | Published | ||
Revenue from contracts with customers | — | 3,625,199 | 3,625,199 | — | 2,052,735 | 2,052,735 | |
Cost of sales | — | (3,286,733) | (3,286,733) | — | (1,949,526) | (1,949,526) | |
Gross profit / (loss) | — | 338,466 | 338,466 | — | 103,209 | 103,209 | |
Selling and distribution expenses | — | (46,214) | (46,214) | — | (25,434) | (25,434) | |
Administrative expenses | (1,058) | (37,212) | (38,270) | (529) | (19,088) | (19,617) | |
Exploration and development expenses | — | (54) | (54) | — | (24) | (24) | |
Other operating income and other gains | 851 | 11,611 | 12,462 | 427 | 8,197 | 8,624 | |
Other operating expense and other losses | (753) | (32,852) | (33,605) | (753) | (30,253) | (31,006) | |
Operating profit /(loss) | (959) | 233,744 | 232,785 | (854) | 36,607 | 35,752 | |
Finance income | 2,046 | 884 | 2,930 | 1,022 | 397 | 1,419 | |
Finance expense | — | (45,753) | (45,753) | (166) | (22,799) | (22,965) | |
Finance expense - lease finance cost | (325) | (264) | (589) | — | (284) | (284) | |
Currency exchange gain / (loss) | — | 8,041 | 8,041 | — | 2,943 | 2,943 | |
Profit / (loss) before income tax | 762 | 196,652 | 197,414 | 1 | 16,865 | 16,865 | |
Income tax credit / (expense) | (168) | (44,269) | (44,437) | (83) | (206) | (289) | |
Profit / (loss) for the period | 595 | 152,382 | 152,977 | (82) | 16,659 | 16,576 | |
Other comprehensive income / (loss): | |||||||
Other comprehensive income / (loss) that will not be reclassified to profit or loss (net of tax): | |||||||
Actuarial gains / (losses) on defined benefit pension plans | — | (1,163) | (1,163) | — | (1,163) | (1,163) | |
Share of other comprehensive income / (loss) of associates | — | (345) | (345) | — | (306) | (306) | |
Net other comprehensive income / (loss) that will not be reclassified to profit or loss (net of tax): | — | (1,508) | (1,508) | — | (1,469) | (1,469) | |
Other comprehensive income / (loss) that may be reclassified subsequently to profit or loss (net of tax): | |||||||
Recycling of (gains) / losses on hedges through comprehensive income | — | (31,794) | (31,794) | — | 27,466 | 27,466 | |
Currency translation differences and other movements | — | 28,115 | 28,115 | — | (31,794) | (31,794) | |
Net other comprehensive income / (loss) that may be reclassified subsequently to profit or loss (net of tax): | — | (3,679) | (3,679) | — | (4,328) | (4,328) | |
Other comprehensive income / (loss) for the period, net of tax | — | (5,187) | (5,187) | — | (5,797) | (5,797) | |
Total comprehensive income / (loss) for the period | 595 | 147,195 | 147,790 | (82) | 10,862 | 10,779 |
Opening Balances 3/1/2022 | HELPE S.A. prior to demerger | Balances transferred to HELPE R.S.S.O.P.P. S.A. | Recognition of HELPE Holdings' S.A. participation in HELPE R.S.S.O.P.P. S.A. | HELPE Holdings S.A. Balances |
ASSETS | ||||
Non-current assets | ||||
Property, plant and equipment | 2,707,520 | 2,705,990 | — | 1,531 |
Right-of-use assets | 26,547 | 15,705 | — | 10,841 |
Intangible assets | 53,863 | 53,589 | — | 273 |
Investments in associates and joint ventures | 933,594 | 24,979 | 702,304 | 1,610,919 |
Deferred income tax assets | — | — | — | 10,996 |
Investment in equity instruments | — | — | — | — |
Loans, advances and long term assets | 143,172 | 41,126 | — | 102,046 |
3,864,696 | 2,841,390 | 702,304 | 1,736,606 | |
Current assets | ||||
Inventories | 1,345,606 | 1,345,606 | — | — |
Trade and other receivables | 601,890 | 558,247 | — | 43,643 |
Income tax receivables | 13,898 | 13,898 | — | — |
Assets held for sale | — | — | — | — |
Derivative financial instruments | 92,143 | 92,143 | — | — |
Cash and cash equivalents | 843,493 | 713,493 | — | 130,000 |
2,897,031 | 2,723,388 | — | 173,643 | |
Assets held for sale | 122,338 | — | — | 122,338 |
Total assets | 6,884,065 | 5,564,778 | 702,304 | 2,032,587 |
EQUITY | ||||
Total equity | 1,994,635 | 702,304 | — | 1,994,634 |
LIABILITIES | ||||
Non-current liabilities | ||||
Interest bearing loans & borrowings | 1,149,696 | 1,149,696 | — | — |
Lease liabilities | 16,532 | 8,245 | — | 8,288 |
Deferred income tax liabilities | 60,807 | 71,803 | — | — |
Retirement benefit obligations | 174,211 | 165,422 | — | 8,790 |
Provisions | 22,248 | 22,248 | — | — |
Other non-current liabilities | 11,956 | 6,737 | — | 5,219 |
1,435,451 | 1,424,150 | — | 22,297 | |
Current liabilities | ||||
Trade and other payables | 2,092,566 | 2,080,963 | — | 11,604 |
Derivative financial instruments | 2,214 | 2,214 | — | — |
Income tax payable | 416 | 416 | — | — |
Interest bearing loans & borrowings | 1,349,300 | 1,349,300 | — | — |
Lease liabilities | 8,216 | 5,431 | — | 2,785 |
Dividends payable | 1,267 | — | — | 1,267 |
3,453,979 | 3,438,324 | — | 15,657 | |
Total liabilities | 4,889,430 | 4,862,474 | — | 37,953 |
Total equity and liabilities | 6,884,065 | 5,564,778 | — | 2,032,587 |
Group | For the six month period ended | For the three month period ended | |||
30 June 2022 | 30 June 2021 | 30 June 2022 | 30 June 2021 | ||
Current tax | (145,895) | (3,351) | (117,367) | (1,907) | |
Prior year tax | 2,373 | 3,058 | 2,280 | 483 | |
Deferred tax | (87,048) | (44,810) | (26,582) | (2,524) | |
Total credit / (expense) | (230,570) | (45,103) | (141,669) | (3,948) |
Company name | |
HELLENIC PETROLEUM HOLDINGS S.A. | Financial years up to (and including) 2011 and financial year 2014 |
EKO S.A. | Financial years up to (and including) 2010 |
HELLENIC FUELS & Lubricants S.A. (former HELLENIC FUELS S.A.) | Financial years up to (and including) 2011 |
Company | For the six month period ended | For the three month period ended | |||
30 June 2022 | 30 June 2021 | 30 June 2022 | 30 June 2021 | ||
Current tax | (377) | (168) | (323) | (83) | |
Deferred tax | (55) | — | (78) | — | |
Total credit / (expense) from continuing operations | (432) | (168) | (401) | (83) | |
Total tax credit / (expense) from discontinued operations | — | (44,269) | — | — | |
Total credit / (expense) from discontinued operations | — | (44,269) | — | — | |
Total credit / (expense) | (432) | (44,437) | (401) | (83) |
For the six month period ended | For the three month period ended | ||||
Group | 30 June 2022 | 30 June 2021 | 30 June 2022 | 30 June 2021 | |
Earnings / (losses) per share attributable to the Company Shareholders (expressed in Euro per share): | 2.84 | 0.67 | 1.71 | 0.17 | |
Net income / (loss) attributable to ordinary shares (Euro in thousands) | 869,117 | 204,928 | 523,912 | 52,464 | |
Weighted average number of ordinary shares | 305,635,185 | 305,635,185 | 305,635,185 | 305,635,185 |
Group | Land | Buildings | Plant & Machinery | Transport ation means | Furniture and fixtures | Assets Under Con- struction | Total |
Net Book Value | |||||||
As at 1 January 2021 | 307,768 | 412,499 | 2,420,787 | 23,949 | 54,747 | 160,063 | 3,379,813 |
Additions | 1,757 | 2,908 | 4,309 | 77 | 2,886 | 96,184 | 108,121 |
Disposals | (15) | (69) | (51) | (26) | (64) | — | (225) |
Depreciation for the period | — | (12,964) | (80,835) | (1,370) | (6,374) | — | (101,543) |
Capitalised projects | — | 3,513 | 9,847 | 25 | 84 | (13,469) | — |
Impairment/write off | — | (87) | — | — | — | (20) | (107) |
Currency translation effects | 4 | 2 | — | — | 1 | (3) | 4 |
Transfers and other movements | (1) | 402 | 1,015 | 465 | — | (5,886) | (4,005) |
Net Book Value at 30 June 2021 | 309,512 | 406,203 | 2,355,072 | 23,121 | 51,281 | 236,870 | 3,382,058 |
Net Book Value | |||||||
As at 1 January 2022 | 310,771 | 419,690 | 2,367,713 | 21,421 | 56,152 | 309,058 | 3,484,805 |
Additions | 20,097 | 54,735 | 8,107 | 821 | 3,204 | 116,434 | 203,397 |
Disposals | — | (14) | (11) | (1) | (4) | (496) | (526) |
Depreciation for the period | (517) | (13,894) | (103,222) | (1,028) | (6,405) | — | (125,066) |
Capitalised projects | — | 6,930 | 228,199 | 152 | 141 | (235,421) | — |
Impairment/write off | — | — | (4,328) | — | — | — | (4,328) |
Currency translation effects | 33 | 18 | (10) | — | (5) | (2) | 35 |
Transfers and other movements | — | (33) | (3,133) | 416 | (2) | (11,906) | (14,657) |
Net Book Value at 30 June 2022 | 330,384 | 467,433 | 2,493,315 | 21,781 | 53,081 | 177,667 | 3,543,661 |
€ | |
Intangibles | 14,799 |
PPE | 8,833 |
Cash acquired | 404 |
Other LT assets | 1,579 |
Other ST assets and liabilities - net | (55) |
Acquisition consideration | 25,560 |
Group | Petrol station properties | Commercial Properties | Plant & Machinery | Motor Vehicles | Other | Total | ||
Net Book Value | ||||||||
As at 1 January 2021 | 182,995 | 21,771 | 10,910 | 18,855 | 1,010 | 235,541 | ||
Additions | 2,512 | 8,667 | — | 386 | 135 | 11,699 | ||
Derecognition | (1,361) | — | — | (11) | — | (1,372) | ||
Modification | 6,920 | 632 | 1 | (56) | — | 7,497 | ||
Depreciation for the period | (13,240) | (2,346) | (1,002) | (3,968) | (27) | (20,582) | ||
Currency translation effects | 1 | — | — | 2 | — | 3 | ||
Net Book Value at 30 June 2021 | 177,827 | 28,724 | 9,909 | 15,207 | 1,118 | 232,785 | ||
Net Book Value | ||||||||
As at 1 January 2022 | 174,313 | 26,775 | 8,903 | 17,048 | 1,337 | 228,375 | ||
Additions | 2,193 | 469 | — | 1,581 | 25 | 4,268 | ||
Derecognition | (1,279) | (9,204) | — | 30 | (30) | (10,483) | ||
Modification | 6,538 | 186 | — | 74 | — | 6,798 | ||
Depreciation for the period | (12,552) | (2,265) | (1,003) | (4,040) | (42) | (19,901) | ||
Impairment/ Write off | — | (27) | — | 8 | — | (19) | ||
Currency translation effects | 6 | — | — | (37) | 30 | (1) | ||
Net Book Value at 30 June 2022 | 169,219 | 15,933 | 7,900 | 14,665 | 1,320 | 209,036 |
Company | Commercial Properties | Plant & Machinery | Motor Vehicles | Total | ||
Net Book Value | ||||||
As at 1 January 2021 | 15,382 | 10,851 | 5,924 | 32,157 | ||
Additions | — | — | 200 | 200 | ||
Modification | (22) | 1 | (53) | (74) | ||
Depreciation for the period | (1,676) | (998) | (2,016) | (4,690) | ||
Net Book Value at 30 June 2021 | 13,684 | 9,854 | 4,055 | 27,593 | ||
Net Book Value | ||||||
As at 1 January 2022 | 12,170 | 8,855 | 5,522 | 26,547 | ||
Additions | 7,038 | — | 429 | 7,467 | ||
Derecognition | (10,769) | (8,855) | (5,121) | (24,745) | ||
Depreciation for the period | (1,401) | — | (98) | (1,499) | ||
Net Book Value at 30 June 2022 | 7,038 | — | 732 | 7,770 |
Group | Goodwill | Retail Service Station Usage Rights | Computer software | Licences & Rights | Other | EU Allowances | Total |
Net Book Value | |||||||
As at 1 January 2021 | 66,759 | 7,541 | 12,443 | 9,470 | 9,628 | — | 105,841 |
Additions | — | — | 2,277 | 150 | — | — | 2,427 |
Purchase of EUAs | — | — | — | — | — | 133,582 | 133,582 |
Surrender of EUAs | — | — | — | — | — | (119,667) | (119,667) |
Disposals | — | — | (29) | — | (3) | — | (32) |
Amortization for the period | — | — | (3,643) | (381) | (241) | — | (4,266) |
Impairment | — | — | — | (1,186) | — | — | (1,186) |
Currency translation effects | — | — | 2 | — | 1 | — | 2 |
Other movements | — | — | 5,809 | — | 11 | — | 5,820 |
Net Book Value at 30 June 2021 | 66,759 | 7,541 | 16,858 | 8,053 | 9,395 | 13,915 | 122,522 |
Net Book Value | |||||||
As at 1 January 2022 | 66,759 | 7,541 | 14,678 | 77,756 | 9,173 | 52,752 | 228,659 |
Additions | — | — | 4,175 | 14,798 | 50 | — | 19,024 |
Purchase of EUAs | — | — | — | — | — | 60,933 | 60,933 |
Surrender of EUAs | — | — | — | — | — | (87,764) | (87,764) |
Disposals | — | — | (31) | — | — | — | (31) |
Amortization for the period | — | — | (3,269) | (2,717) | (193) | — | (6,179) |
Currency translation effects | — | — | 838 | 2 | 7 | — | 847 |
Other movements | — | — | 3,156 | 7,532 | (4) | — | 10,684 |
Net Book Value at 30 June 2022 | 66,759 | 7,541 | 19,548 | 97,371 | 9,033 | 25,921 | 226,172 |
As at | ||
Company | 30 June 2022 | 31 December 2021 |
Loans and advances | 119,800 | 139,529 |
Other long term assets | 548 | 3,643 |
Total | 120,348 | 143,172 |
As at | ||
Group | 30 June 2022 | 31 December 2021 |
Crude oil | 798,930 | 546,968 |
Refined products and semi-finished products | 1,084,411 | 714,991 |
Petrochemicals | 38,262 | 35,221 |
Consumable materials and other spare parts | 118,626 | 115,211 |
- Less: Provision for consumables and spare parts | (33,273) | (33,256) |
Total | 2,006,956 | 1,379,135 |
As at | ||
Group | 30 June 2022 | 31 December 2021 |
Trade receivables | 835,499 | 654,369 |
- Less: Provision for impairment of receivables | (264,167) | (262,947) |
Trade receivables net | 571,332 | 391,422 |
Other receivables | 360,742 | 312,457 |
- Less: Provision for impairment of receivables | (37,559) | (37,735) |
Other receivables net | 323,183 | 274,722 |
Deferred charges and prepayments | 43,522 | 28,462 |
Total | 938,037 | 694,606 |
As at | ||
Group | 30 June 2022 | 31 December 2021 |
Cash at bank and on hand in USD (Euro equivalent) | 757,722 | 317,493 |
Cash at bank and on hand in Euro | 637,109 | 735,125 |
Cash and Cash Equivalents | 1,394,831 | 1,052,618 |
Company | Number of Shares (authorised and issued) | Share Capital | Share premium | Total |
As at 1 January & 31 December 2021 | 305,635,185 | 666,285 | 353,796 | 1,020,081 |
As at 30 June 2022 | 305,635,185 | 666,285 | 353,796 | 1,020,081 |
Group | Statutory reserve | Special reserves | Hedging reserve | Tax-free & Incentive Law reserves | Other Reserves | Total |
Balance at 1 January 2021 | 160,656 | 86,495 | 5,709 | 71,335 | (50,237) | 273,959 |
Other comprehensive income / (loss) | — | — | (3,679) | — | (689) | (4,368) |
Balance at 30 June 2021 | 160,656 | 86,495 | 2,030 | 71,335 | (50,926) | 269,591 |
Balance at 1 January 2022 | 160,656 | 86,495 | (1,112) | 71,335 | (68,271) | 249,104 |
Other comprehensive income / (loss) | — | — | 903 | — | (9,573) | (8,670) |
As at 30 June 2022 | 160,656 | 86,495 | (209) | 71,335 | (77,844) | 240,434 |
Company | Statutory reserve | Special reserves | Hedging reserve | Tax-free & Incentive Law reserves | Other Reserves | Total |
Balance at 1 January 2021 | 160,656 | 86,495 | 5,709 | 71,255 | (44,539) | 279,576 |
Other comprehensive income / (loss) | — | — | (3,679) | — | (835) | (4,514) |
Balance at 30 June 2021 | 160,656 | 86,495 | 2,030 | 71,255 | (45,374) | 275,062 |
Balance at 1 January 2022 | 160,656 | 86,495 | (613) | 71,255 | (57,151) | 260,642 |
Transfer due to demerger to HELPE RSSOPP S.A. | — | (80,525) | 613 | (71,255) | — | (151,167) |
Demerger reserve | — | 151,167 | — | — | — | 151,167 |
As at 30 June 2022 | 160,656 | 157,137 | — | — | (57,151) | 260,642 |
Group | As at | |
30 June 2022 | 31 December 2021 | |
Non-current interest bearing loans and borrowings | ||
Bank borrowings | 26,622 | 28,208 |
Bond loans | 647,990 | 894,598 |
Eurobonds | 594,809 | 593,725 |
Total non-current interest bearing loans and borrowings | 1,269,420 | 1,516,531 |
Current interest bearing loans and borrowings | ||
Short term bank borrowings | 808,151 | 589,298 |
Bond loans | 1,281,967 | 882,256 |
Current portion of long-term bank borrowings | 2,758 | 2,939 |
Total current interest bearing loans and borrowings | 2,092,876 | 1,474,493 |
Total interest bearing loans and borrowings | 3,362,296 | 2,991,024 |
Balance as at | ||||
Company | Maturity | 30 June 2022 | 31 December 2021 | |
Bond loan € 400 million | Hellenic Petroleum R.S.S.O.P.P. S.A. | Jun. 2023 | 398 | 397 |
Bond loan € 400 million | Hellenic Petroleum R.S.S.O.P.P. S.A. | Dec. 2022 | 384 | 384 |
Bond loan € 400 million | Hellenic Petroleum R.S.S.O.P.P. S.A. | Dec. 2023 | 399 | 398 |
Bond loan € 400 million | Hellenic Petroleum R.S.S.O.P.P. S.A. | Nov. 2022 | 400 | 399 |
Bond loan € 100 million | Hellenic Petroleum R.S.S.O.P.P. S.A. | Sep. 2022 | 100 | 100 |
Bond loan € 100 million | Hellenic Petroleum R.S.S.O.P.P. S.A. | Oct. 2024 | 100 | 100 |
Bond loan € 150 million | Hellenic Petroleum R.S.S.O.P.P. S.A. | Oct. 2023 | 150 | — |
Eurobond €599m | HPF Plc | Oct. 2024 | 595 | 594 |
Project Finance 1 | Aioliki Energeiaki Evoias S.A. | Dec. 2033 | 11 | 12 |
Project Finance 2 | Aioliki Energeiaki Achladotopos S.A. | Dec. 2030 | 18 | 19 |
Credit facility €30m | EKO Bulgaria | Dec. 2022 | 15 | 11 |
Bilateral lines | Various | Various | 793 | 578 |
Total | 3,362 | 2,991 |
Group | 1 January 2022 | Cash flows - borrowings (inflows) | Cash flows - borrowings (outflows) | Cash flows - fees | Non cash movements | 30 June 2022 |
€000 | €000 | €000 | €000 | €000 | €000 | |
Current interest-bearing loans and borrowings | 1,474,493 | 226,400 | (12,261) | — | 404,243 | 2,092,876 |
Non-current interest- bearing loans and borrowings | 1,516,530 | 150,000 | (1,730) | — | (395,379) | 1,269,421 |
Total | 2,991,023 | 376,400 | (13,991) | — | 8,864 | 3,362,297 |
As at | ||
Group | 30 June 2022 | 31 December 2021 |
Trade payables | 1,657,210 | 1,667,358 |
Accrued expenses | 288,071 | 365,503 |
Other payables | 70,879 | 113,698 |
Total | 2,016,160 | 2,146,559 |
Group | For the six month period ended | ||
Note | 30 June 2022 | 30 June 2021 | |
Profit/ (Loss) before tax | 1,102,884 | 251,548 | |
Adjustments for: | |||
Depreciation and impairment of property, plant and equipment and right- of-use assets | 10.11 | 149,312 | 123,593 |
Amortisation and impairment of intangible assets | 12 | 6,179 | 5,452 |
Amortisation of grants | 5 | (342) | (395) |
Finance costs - net | 54,651 | 53,810 | |
Share of operating (profit) / loss of associates | 7 | (68,161) | (32,481) |
Provisions for expenses and valuation charges | (55,837) | 46,785 | |
Foreign exchange (gains) / losses | 6 | (1,240) | (8,216) |
Gains from discounting of long-term receivables and liabilities | 5 | (1,086) | (1,843) |
(Gain) / loss on assets held for sale | (28) | (205) | |
(Gain) / loss on disposal of property, plant and equipment | 5 | (18) | (433) |
1,186,314 | 437,615 | ||
Changes in working capital | |||
(Increase) / decrease in inventories | (624,794) | (385,389) | |
(Ιncrease) / decrease in trade and other receivables | (137,152) | (49,758) | |
Increase / (decrease) in trade and other payables | (61,423) | 69,912 | |
(823,369) | (365,234) | ||
Cash generated from / (used in) operating activities | 362,945 | 72,381 |
Company | For the six month period ended | ||
Note | 30 June 2022 | 30 June 2021 | |
Profit/ (Loss) before tax from continuing operations | 1,734 | 754 | |
Depreciation and impairment of property, plant and equipment and right- of-use assets | 11 | 1,642 | 1,572 |
Amortisation and impairment of intangible assets | 138 | 40 | |
Finance costs / (income) - net | (1,965) | (1,722) | |
Provisions for expenses and valuation charges | 78 | — | |
1,627 | 644 | ||
Changes in working capital from continuing operations | |||
(Increase) / decrease in inventories | — | — | |
(Ιncrease) / decrease in trade and other receivables | 36,191 | — | |
Increase / (decrease) in trade and other payables | 7,072 | — | |
43,263 | — | ||
Cash generated from / (used in) operating activities from continued operations | 44,890 | 644 | |
Profit/ (Loss) before tax from discontinued operations | — | 196,660 | |
Adjustments for discontinued operations | — | 193,099 | |
Changes in working capital from discontinued operations | — | (390,849) | |
Cash generated from / (used in) operating activities from discontinued operations | — | (1,089) | |
Cash generated from / (used in) operating activities | 44,890 | (445) |
Group | For the six month period ended | |
30 June 2022 | 30 June 2021 | |
Sales of goods and services to related parties | ||
Associates | 48,465 | 58,914 |
Joint ventures | 2,137 | 674 |
Total | 50,602 | 59,588 |
Purchases of goods and services from related parties | ||
Associates | 91,777 | 407,996 |
Joint ventures | 85,794 | 47,477 |
Total | 177,571 | 455,473 |
Group | 30 June 2022 | 31 December 2021 |
Balances due to related parties | ||
Associates | 9,241 | 15,768 |
Joint ventures | 45 | 134 |
Total | 9,286 | 15,902 |
Balances due from related parties | ||
Associates | 9,751 | 9,609 |
Joint ventures | 14,073 | 48,349 |
Total | 23,824 | 57,958 |
Company | For the six month period ended | |
30 June 2022 | 30 June 2021 | |
Sales of goods and services to related parties - * 2021 figures relate to discontinued operations | ||
Group entities | 15,162 | 934,153 |
Associates | — | 58,697 |
Joint ventures | — | 333 |
Total | 15,162 | 993,183 |
Purchases of goods and services to related parties - * 2021 figures relate to discontinued operations | ||
Group entities | 6,159 | 20,403 |
Associates | — | 405,957 |
Joint ventures | — | 46,442 |
Total | 6,159 | 472,802 |
Balances due to / from related parties | ||
Company | As at | |
30 June 2022 | 31 December 2021 | |
Balances due to related parties (Trade and other creditors) | ||
Group entities | 9,739 | 11,925 |
Associates | — | 15,329 |
Total | 9,739 | 27,254 |
Balances due from related parties (Trade and other debtors) | ||
Group entities | 6,047 | 170,802 |
Associates | — | 5,284 |
Joint ventures | — | 48,069 |
Total | 6,047 | 224,155 |
Group | For the six month period ended | ||
30 June 2022 | 30 June 2021 | ||
Short-term employee benefits | 3,704 | 2,850 | |
Post-employment benefits | 104 | 95 | |
Termination benefits | 172 | — | |
Total | 3,980 | 2,945 |
Company | For the six month period ended | ||
30 June 2022 | 30 June 2021 | ||
Short-term employee benefits | 2,839 | 2,809 | |
Post-employment benefits | 98 | 95 | |
Termination benefits | 172 | — | |
Total | 3,109 | 2,904 |
COMPANY NAME | ACTIVITY | COUNTRY OF REGISTRATION | EFFECTIVE PARTICIPATION PERCENTAGE | METHOD OF CONSOLIDA TION |
HELLENIC PETROLEUM R.S.S.O.P.P. S.A. | Refining / Petrochemicals | GREECE | 100.00% | FULL |
HELLENIC FUELS AND LUBRICANTS INDUSTRIAL AND COMMERCIAL S.A. | Marketing | GREECE | 100.00% | FULL |
ΕΚΟΤΑ KO S.A. | Marketing | GREECE | 49.00% | FULL |
ΕΚΟ KALYPSO M.E.P.E. | Marketing | GREECE | 100.00% | FULL |
EKO IRA MARITIME COMPANY | Vessel owning / Marketing | GREECE | 100.00% | FULL |
EKO AFRODITI MARITIME COMPANY | Vessel owning / Marketing | GREECE | 100.00% | FULL |
EKO BULGARIA EAD | Marketing | BULGARIA | 100.00% | FULL |
EKO SERBIA AD | Marketing | SERBIA | 100.00% | FULL |
HELLENIC PETROLEUM INTERNATIONAL GmbH | Holding | AUSTRIA | 100.00% | FULL |
HELLENIC PETROLEUM CYPRUS LTD | Marketing | U.K | 100.00% | FULL |
R.A.M.OIL Cyprus LTD | Marketing | CYPRUS | 100.00% | FULL |
EKO LOGISTICS LTD (ex YUGEN LTD) | Marketing | CYPRUS | 100.00% | FULL |
HELPE COMPANY HOLDING LTD | Marketing | CYPRUS | 100.00% | FULL |
HELLENIC PETROLEUM BULGARIA (HOLDINGS) LTD | Holding | CYPRUS | 100.00% | FULL |
HELLENIC PETROLEUM SERBIA (HOLDINGS) LTD | Holding | CYPRUS | 100.00% | FULL |
JUGOPETROL AD | Marketing | ΜONTENEGRO | 54.35% | FULL |
GLOBAL ALBANIA S.A | Marketing | ΑLBANIA | 99.96% | FULL |
ELPET BALKANIKI S.A. | Holding | GREECE | 100.00% | FULL |
VARDAX S.A | Pipeline | GREECE | 80.00% | FULL |
OKTA CRUDE OIL REFINERY A.D | Refining | FYROM | 81.51% | FULL |
ASPROFOS S.A | Engineering | GREECE | 100.00% | FULL |
HELPE DIGITAL S.A. | IT Services | GREECE | 100.00% | FULL |
DIAXON S.A. | Petrochemicals | GREECE | 100.00% | FULL |
APOLLON MARITIME COMPANY (under Liquidation) | Vessel owning / Refining | GREECE | 100.00% | FULL |
HELLENIC PETROLEUM FINANCE PLC | Treasury services | U.K | 100.00% | FULL |
HELLENIC PETROLEUM CONSULTING | Consulting services | GREECE | 100.00% | FULL |
HELLENIC PETROLEUM R.E.S S.A. | Energy | GREECE | 100.00% | FULL |
HELPE-LARCO ENERGIAKI SERVION S.A. | Energy | GREECE | 51.00% | FULL |
ENERGIAKI PYLOY METHONIS S.A. | Energy | GREECE | 100.00% | FULL |
HELPE RENEWABLE WIND FARMS OF EVIA S.A. | Energy | GREECE | 100.00% | FULL |
AIOLIKI ENERGEIAKI EVOIAS S.A. | Energy | GREECE | 100.00% | FULL |
AIOLIKI ENERGEIAKI ACHLADOTOPOS S.A. | Energy | GREECE | 100.00% | FULL |
TANAGRA SOLAR ENERGEIAKI S.A. | Energy | GREECE | 100.00% | FULL |
S.AETHER ENERGEIAKI S.A | Energy | GREECE | 100.00% | FULL |
FENSOL HOLDING LTD | Energy | CYPRUS | 100.00% | FULL |
FENSOL S.M. | Energy | CYPRUS | 100.00% | FULL |
ATEN ENERGY S.A. | Energy | GREECE | 100.00% | FULL |
KOZILIO 1 | Energy | GREECE | 100.00% | FULL |
KOZILIO 2 | Energy | GREECE | 100.00% | FULL |
CHRONUS 2 | Energy | GREECE | 100.00% | FULL |
CHRONUS 3 | Energy | GREECE | 100.00% | FULL |
CHRONUS 4 | Energy | GREECE | 100.00% | FULL |
CHRONUS 5 | Energy | GREECE | 100.00% | FULL |
CHRONUS 6 | Energy | GREECE | 100.00% | FULL |
CHRONUS 7 | Energy | GREECE | 100.00% | FULL |
CHRONUS 8 | Energy | GREECE | 100.00% | FULL |
CHRONUS 9 | Energy | GREECE | 100.00% | FULL |
CHRONUS 10 | Energy | GREECE | 100.00% | FULL |
CHRONUS 11 | Energy | GREECE | 100.00% | FULL |
CHRONUS 12 | Energy | GREECE | 100.00% | FULL |
CHRONUS 13 | Energy | GREECE | 100.00% | FULL |
CHRONUS 14 | Energy | GREECE | 100.00% | FULL |
CHRONUS 15 | Energy | GREECE | 100.00% | FULL |
CHRONUS 16 | Energy | GREECE | 100.00% | FULL |
CHRONUS 17 | Energy | GREECE | 100.00% | FULL |
CHRONUS 18 | Energy | GREECE | 100.00% | FULL |
CHRONUS 19 | Energy | GREECE | 100.00% | FULL |
HELPE E&P HOLDINGS S.A. | E&P of hydrocarbons | GREECE | 100.00% | FULL |
HELPE ARTA PREVEZA S.A. | E&P of hydrocarbons | GREECE | 100.00% | FULL |
HELPE NW PELOPONISSOS S.A. | E&P of hydrocarbons | GREECE | 100.00% | FULL |
HELPE WEST KERKYRA S.A. | E&P of hydrocarbons | GREECE | 100.00% | FULL |
HELPE SEA OF THRACE S.A. | E&P of hydrocarbons | GREECE | 100.00% | FULL |
HELPE IONIO S.A. | E&P of hydrocarbons | GREECE | 100.00% | FULL |
HELPE KIPARISSIAKOS GULF S.A. | E&P of hydrocarbons | GREECE | 100.00% | FULL |
HELPE WEST CRETE S.A. | E&P of hydrocarbons | GREECE | 100.00% | FULL |
HELPE SW CRETE S.A. | E&P of hydrocarbons | GREECE | 100.00% | FULL |
HELPE PATRAIKOS S.A. | E&P of hydrocarbons | GREECE | 100.00% | FULL |
HELPE UPSTREAM S.A. | E&P of hydrocarbons | GREECE | 100.00% | FULL |
SUPERLUBE LTD | Lubricants | CYPRUS | 100.00% | FULL |
BLUE CIRCLE ENGINEERING LIMITED | Marketing | CYPRUS | 100.00% | FULL |
ELPEFUTURE | Energy | GREECE | 100.00% | FULL |
HELPE REAL ESTATE S.A. | Real Estate | GREECE | 100.00% | FULL |
HELLENIC PETROLEUM (UK) LIMITED | Dormant | UK | 100.00% | FULL |
ELPEDISON B.V. | Power Generation | NETHERLANDS | 50.00% | EQUITY |
SAFCO S.A. | Airplane Fuelling | GREECE | 33.33% | EQUITY |
DEPA COMMERCIAL S.A. (ex DEPA S.A.) | Natural Gas | GREECE | 35.00% | EQUITY |
DEPA INTERNATIONAL PROJECTS S.A. | Natural Gas | GREECE | 35.00% | EQUITY |
Ε.Α.Κ.Α.Α S.A. | Pipeline | GREECE | 50.00% | EQUITY |
DMEP HOLDCO LTD | Trade of crude/ products | U.K | 48.00% | EQUITY |
VLPG PLANT LTD | Logistics & Distribution of LPG | CYPRUS | 32.00% | EQUITY |