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 |