Consolidated financial statements 2015

If we look at cumulative data for the year, we can see a growing impact of the price collapse especially in the case of oil prices. EBITDA fell 4% year on year, by over PLN 260m.

In a tough business environment affecting all upstream companies, our results were supported by increased output of crude oil and condensate in our Norwegian subsidiary, reaching almost 0.7 million tonnes, that is 250 thousand tonnes more than in 2014.

Revenue and expenses grew mainly as a result of fulfilment of the exchange sale requirement and growing volumes of gas traded through the Polish Power Exchange (TGE). To achieve pro-forma data comparability, an amount of approximately PLN 5.1bn should be subtracted from these items, in which case we would see revenue fall faster (9%) than expenses (8%) as a result of lower tariff prices.

One-off items also had a material impact on the Group’s performance. In 2015, the net effect of impairment losses, write-downs, provisions and dry wells/seismic surveys written off was PLN -1,062m, compared with PLN -1,513m in 2014, which means a positive change of over PLN 450m.

A factor with a negative impact on net profit was income tax in the P&L increasing 9%, to almost PLN 880m, despite profit before tax being lower by over PLN 600m. The reason is the high tax rate in Norway. However, it should be remembered that no income tax is paid in Norway due to an accumulated tax asset of 1.1bn Norwegian krone.

For the past few quarters, we have seen shifts in the contributions of individual segments to consolidated EBITDA. Last year, our Exploration and Production business accounted for almost 50% of the Group’s total, while the share of Distribution was around 31%. In 2015, these figures stood at 40% and 39%, respectively.

The strong result in the Distribution segment was driven by a 2% rise in the volume of distributed gas, a 3% increase in the distribution tariff, and a positive effect of system balancing amounting to PLN +64m (compared with PLN -49m the year before). The segment’s EBITDA increased by over PLN 336m.

The Generation business also contributed to the Group’s strong performance. Although heat and power output fell slightly compared with 2014, the segment’s EBITDA rose by more than PLN 217m, driven by lower fuel prices (with the largest drops reported in the first quarter), higher heat tariff price, and a 6% rise in the price of electricity sold. It is important to note that almost all of the planned electricity output is sold before the start of a year, which has an impact on the selling prices.

The PGNiG Group’s financial standing remains strong. At the end of December, the Group reported close to PLN 6bn in cash, with the net debt to EBITDA ratio close to 0. Net debt at the end of 2015 was PLN 142m.

2016 will be another challenging year for the PGNiG Group.

Oil and gas oversupply, further impairment of production assets and declining oil production volumes, coupled with low prices of hydrocarbons, are likely to exert a negative impact on performance in the Exploration and Production segment.

The discount policy pursued in the Trade and Storage segment should help retain and recoup the lost volumes of sales to business customers.

Stable performance in the Distribution area will be supported by rising volumes of distributed gas, driven by completed expansion projects and new connections, and by further cost efficiency improvements.

Lower prices of fuels for heat and power generation should boost profitability of the Generation business.

The consistent implementation of the Efficiency Improvement Programme is expected to have a positive impact on operating expenses across the Group.

Consolidated financial statements for the financial year ended 31 December 2015 is available on website www.en.pgnig.pl/investor-relations/reports/periodic-reports.

Financial highlights for the year ended December 31st 2015

  PLNm EURm
Consolidated financial data Year ended Dec 31 2015 Year ended Dec 31 2014 Year ended Dec 31 2015 Year ended Dec 31 2014
Revenue 36 464 34 304 8 713 8 188
Operating profit/(loss) 3 290 3 843 786 917
Profit/(loss) before tax 3 014 3 626 720 866
Net profit/(loss) attributable to owners of the parent 2 134 2 823 510 674
Net profit/(loss) 2 136 2 822 510 674
Comprehensive income attributable to owners of the parent 1 767 2 602 422 621
Total comprehensive income 1 769 2 601 423 621
Net cash (used in)/generated by operating activities 7 258 6 979 1 734 1 666
Net cash (used in)/generated by investing activities (3 147) (3 680) (752) (878)
Net cash (used in)/generated by financing activities (829) (3 169) (198) (756)
Net increase/(decrease) in cash and cash equivalents 3 282 130 784 31
Earnings/(loss) and diluted earnings/(loss) per share attributable to holders of ordinary shares of the parent (in PLN and EUR) 0.36 0.48 0.09 0.11

As at Dec 31 2015 As at Dec 31 2014 As at Dec 31 2015 As at Dec 31 2014
Total assets 49 825 48 926 11 692 11 479
Total liabilities 19 084 18 757 4 478 4 401
Total non-current liabilities 12 795 12 384 3 002 2 905
Total current liabilities 6 289 6 373 1 476 1 496
Total equity 30 741 30 169 7 214 7 078
Share capital 5 900 5 900 1 384 1 384
Weighted average number of shares (million 5 900 5 900 5 900 5 900
Book value per share and diluted book value per share (in PLN and EUR) 5.21 5.11 1.22 1.20
Dividend per share declared or paid (in PLN and EUR) 0.20 0.15 0.05 0.04

Average EUR/PLN exchange rates quoted by the NBP

Dec 31 2015 Dec 31 2014
Average exchange rate in period 4.1848 4.1893
Exchange rate at end of period 4.2615 4.2623

Consolidated statement of profit or loss for the year ended December 31st 2015

3 months ended Dec 31 2015 Year ended Dec 31 2015 3 months ended Dec 31 2014 Year ended Dec 31 2014
audited audited audited audited
Revenue 9 769 36 464 11 487 34 304
Raw materials and consumables used (6 722) (24 216) (8 027) (21 229)
Employee benefits expense (908) (2 714) (823) (2 827)
Depreciation and amortisation expenses (717) (2 790) (600) (2 502)
Services (813) (2 674) (818) (2 843)
Work performed by the entity and capitalised 312 953 313 980
Other income and expenses (867) (1 733) (773) (2 040)
Total operating expenses (9 715) (33 174) (10 728) (30 461)
Operating profit/(loss) 54 3 290 759 3 843
Finance income 21 80 18 86
Finance costs (92) (305) (149) (432)
Share in net profit/(loss) of equity-accounted entities (51) 129 129
Profit/(loss) before tax (17) 3 014 757 3 626
Income tax (4) (878) (71) (804)
Net profit/(loss) (21) 2 136 686 2 822
Attributable to:
Owners of the parent (21) 2 134 688 2 823
Non-controlling interests 2 (2) (1)
Earnings/(loss) and diluted earnings/(loss) per share attributable to holders of ordinary shares of the parent (PLN) (0.004) 0.36 0.12 0.48

Consolidated statement of comprehensive income for the year ended December 31st 2015

3 months ended Dec 31 2015 Year ended Dec 31 2015 3 months ended Dec 31 2014 Year ended Dec 31 2014
audited audited audited audited
Net profit/(loss) (21) 2 136 686 2 822
Other comprehensive income that will be reclassified to profit or loss if specific conditions are met, relating to: (208) (334) (193) (197)
• Exchange differences on translating foreign operations 16 15 (34) 18
• Hedge accounting (277) (431) (196) (265)
• Deferred tax 53 82 37 50
Other comprehensive income that will not be reclassified to profit or loss, relating to: (46) (33) (13) (24)
• Actuarial gains/(losses) on employee benefits (56) (35) (19) (32)
• Deferred tax 10 2 6 8
Other comprehensive income, net (254) (367) (206) (221)
Total comprehensive income (275) 1 769 480 2 601
Attributable to:
• Owners of the parent (275) 1 767 482 2 602
• Non-controlling interests 2 (2) (1)

Consolidated statement of financial position as at December 31st 2015

As at Dec 31 2015 As at Dec 31 2014
audited audited
ASSETS
Non-current assets
Property, plant and equipment 32 967 33 528
Investment property 12 9
Intangible assets 1 138 1 113
Investments in equity-accounted entities 840 856
Other financial assets 275 243
Deferred tax assets 1 575 1 783
Other non-current assets 152 160
Total non-current assets 36 959 37 692
Current assets
Inventories 2 229 3 189
Trade and other receivables 3 372 4 236
Current tax assets 7 5
Other assets 146 132
Derivative financial instrument assets 709 567
Cash and cash equivalents 6 239 2 958
Assets held for sale 164 147
Total current assets 12 866 11 234
Total assets 49 825 48 926
EQUITY AND LIABILITIES
Equity
Share capital 5 900 5 900
Share premium 1 740 1 740
Accumulated other comprehensive income (637) (270)
Retained earnings/(deficit) 23 733 22 794
Equity attributable to owners of the parent 30 736 30 164
Equity attributable to non-controlling interests 5 5
Total equity 30 741 30 169
Non-current liabilities
Borrowings and other debt instruments 5 799 5 069
Employee benefit obligations 565 604
Provisions 1 728 1 803
Deferred revenue 1 511 1 581
Deferred tax liabilities 3 090 3 250
Other non-current liabilities 102 77
Total non-current liabilities 12 795 12 384
Current liabilities
Trade and other payables 3 288 3 589
Borrowings and other debt instruments 583 769
Derivative financial instrument liabilities 1 165 593
Current tax liabilities 53 191
Employee benefit obligations 352 284
Provisions 694 720
Deferred revenue 154 227
Total current liabilities 6 289 6 373
Total liabilities 19 084 18 757
Total equity and liabilities 49 825 48 926

Consolidated statement of cash flows for the year ended December 31st 2015

Year ended Dec 31 2015 Year ended Dec 31 2014
audited audited
Cash flows from operating activities
Net profit/(loss) 2 136 2 822
Adjustments:
• Share in net profit/(loss) of equity-accounted entities 51 (129)
• Depreciation and amortisation expenses 2 790 2 502
• Net foreign exchange gains/(losses) (24) 201
• Net interest and dividend 127 127
• Gain/(loss) on investing activities 578 739
• Current tax expense 878 804
• Other items, net 276 910
Income tax paid (833) (677)
Cash flows from operating activities before movements in working capital 5 979 7 299
Movements in working capital:
• Change in trade and other receivables 823 (128)
• Change in inventories 960 189
• Change in employee benefit obligations 29 11
• Change in provisions (85) 130
• Change in current liabilities (255) (477)
• Change in other assets (13) (31)
• Change in deferred revenue (180) (14)
Net cash (used in)/generated by operating activities 7 258 6 979
Cash flows from investing activities
Proceeds from disposal of property, plant and equipment and intangible assets 77 30
Wpływy ze sprzedaży udziałów w jednostkach niepowiązanych 2 1
Payments for property, plant and equipment and intangible assets (3 154) (3 781)
Payments for shares in related entities (59) (1)
Interest received 4
Dividends received 2 3
Other items, net (15) 64
Net cash (used in)/generated by investing activities (3 147) (3 680)
Cash flows from financing activities
Proceeds from borrowings 1 639 152
Proceeds from issue of debt securities 309 377
Repayment of borrowings (937) (1 096)
Repayment of debt securities (390) (1 429)
Payment of finance lease liabilities (38) (50)
Payment for derivative financial instruments 84 84
Wydatki z tytułu pochodnych instrumentów finansowych (81) (98)
Dividends paid (1 180) (885)
Interest paid (213) (218)
Other items, net (22) (6)
Net cash (used in)/generated by financing activities (829) (3 169)
Net increase/(decrease) in cash and cash equivalents 3 282 130
Effects of exchange rate changes on the balance of cash held in foreign currencies (1) 1
Cash and cash equivalents at beginning of period 2 956 2 826
Cash and cash equivalents at end of period 6 238 2 956

Consolidated statement of changes in equity for the year ended December 31st 2015

  Equity (attributable to owners of the parent)  
  Accumulated other comprehensive income, including:  
Share capital Share premium Exchange differences on translating foreign operations Hedging reserve Actuarial gains/ (losses) on employee benefits Retained earnings/ (deficit) Total Equity (attributable to non-controlling interests) Total equity
As at Jan 1 2015 (audited) 5 900 1 740 (66) (216) 12 22 794 30 164 5 30 169
Dividend (1 180) (1 180) (1 180)
Purchase of shares from non–controlling interests (2) (2)
Changes in the Group − deconsolidation (15) (15) (15)
Total comprehensive income 15 (349) (33) 2 134 1 767 2 1 769
• Net profit/(loss) 2 134 2 134 2 2 136
• Other comprehensive income, net 15 (349) (33) (367) (367)
As at Dec 31 2015 (audited) 5 900 1 740 (51) (565) (21) 23 733 30 736 5 30 741
As at Jan 1 2014 (audited) 5 900 1 740 (84) (1) 36 20 856 28 447 6 28 453
Dividend (885) (885) (885)
Total comprehensive income 18 (215) (24) 2 823 2 602 (1) 2 601
• Net profit/(loss) 2 823 2 823 (1) 2 822
• Other comprehensive income, net 18 (215) (24) (221) (221)
As at Dec 31 2014 (audited) 5 900 1 740 (66) (216) 12 22 794 30 164 5 30 169

Operating segments for the year ended December 31st 2015

Exploration and Production Trade and Storage Distribution Generation Other segments Eliminations Total
Statement of profit or loss
Sales to external customers 3 148 31 274 654 1 215 173 36 464
Inter-segment sales 1 707 468 3 931 672 152 (6 930)
Segment’s total revenue 4 855 31 742 4 585 1 887 325 (6 930) 36 464
Depreciation and amortisation (1 331) (242) (889) (312) (18) 2 (2 790)
Other costs (2 429) (31 119) (2 246) (1 208) (313) 6 931 (30 384)
Segment’s total costs (3 760) (31 361) (3 135) (1 520) (331) 6 933 (33 174)
Operating profit/(loss) 1 095 381 1 450 367 (6) 3 3 290
Net finance costs (225)
Share in net profit/(loss) of equity-accounted entities (51) (51)
Profit/(loss) before tax 3 014
Income tax (878)
Net profit/(loss) 2 136
STATEMENT OF FINANCIAL POSITION
Segment’s assets 14 743 18 283 14 331 4 256 282 (5 240) 46 655
Investments in equity-accounted entities 840 840
Unallocated assets 755
Deferred tax assets 1 575
Total assets 49 825
Total equity 30 741
Segment’s liabilities 4 065 4 616 2 515 2 016 128 (4 948) 8 392
Unallocated liabilities 7 602
Deferred tax liabilities 3 090
Total equity and liabilities 49 825
Other information
Capital expenditure on property, plant and equipment and intangible assets (1 460) (171) (1 180) (353) (7) 17 (3 154)
Impairment losses on assets (2 947) (1 797) (121) (56) (18) (4 939)
Impairment losses on unallocated assets (46)

Operating segments for the year ended December 31st 2014

Exploration and Production Trade and Storage Distribution Generation Other shareholders Eliminations Total
Statement of profit or loss
Sales to third-party customers 4 346 28 367 280 1 149 162 34 304
Inter-segment sales 1 725 458 4 003 794 163 (7 143)
Segment’s total revenue 6 071 28 825 4 283 1 943 325 (7 143) 34 304
Depreciation and amortisation expenses (1 137) (181) (864) (301) (20) 1 (2 502)
Other costs (2 928) (28 061) (2 281) (1 480) (373) 7 164 (27 959)
Segment’s total costs (4 065) (28 242) (3 145) (1 781) (393) 7 165 (30 461)
Operating profit/(loss) 2 006 583 1 138 162 (68) 22 3 843
Net finance costs (346)
Share in net profit/(loss) of equityaccounted entities 129 129
Profit/(loss) before tax 3 626
Income tax (804)
Net profit/(loss) 2 822
Statement of financial position
Segment’s assets 15 442 18 299 14 142 4 184 387 (6 780) 45 674
Investments in equity-accounted entities 856 856
Unallocated assets 613
Deferred tax assets 1 783
Total assets 48 926
Total equity 30 169
Segment’s liabilities 5 531 4 873 2 638 2 049 219 (6 427) 8 883
Unallocated liabilities 6 624
Deferred tax liabilities 3 250
Total equity and liabilities 48 926
Other information
Capital expenditure on property, plant and equipment and intangible assets (2 063) (269) (1 091) (285) (10) (63) (3 781)
Impairment losses on assets (2 381) (1 590) (112) (26) (22) (4 131)
Impairment losses on unallocated assets (46)

Conversion factors

1 bcm of natural gas 1 bn cf of natural gas 1 mn tonnes of crude oil 1 mn tonnes of LNG 1 mn tonnes of hard coal 1 x 10^12 Btu 1 PJ 1 mn boe 1 TWh
1 bcm of natural gas 1 35.3 0.90 0.73 1.35 36 38 6.45 10.97
1 bn cf of natural gas 0.028 1 0.026 0.021 0.038 1.03 1.08 0.18 0.29
1 mn tonnes of crude oil 1.113 39.2 1 0.81 1.52 40.4 42.7 7.33 11.65
1 mn tonnes of LNG 1.38 48.7 1.23 1 1.86 52 55 8.68 14.34
1 mn tonnes of hard coal 0.74 26.1 0.66 0.54 1 26.7 28.1 4.66 8.14
1 x 10^12 Btu 0.028 0.98 0.025 0.02 0.038 1 1.06 0.17 0.29
1 PJ 0.026 0.93 0.23 0.019 0.036 0.95 1 0.17 0.28
1 mn boe 0.16 5.61 0.14 0.12 0.21 5.8 6.04 1 1.70
1 TWh 0.091 3.41 0.086 0.07 0.123 3.41 3.6 0.59 1
Polish Oil and Gas Company (PGNiG)
KRS 0000059492, NIP 525-000-80-28, share capital 5 900 000 000 PLN - fully paid
PGNiG Head Office 25 M. Kasprzaka St., 01-224 Warsaw
Phone: +48 22 589 45 55, fax : +48 22 691 82 73