2.4 Equity-accounted investees
Accounting policies
Joint arrangements
Joint arrangements include:
- Joint operations (see Note 8.5),
- Joint ventures.
As a partner in a joint venture, in the consolidated financial statements the Group recognises its interest in the joint venture as an investment and accounts for that investment with the equity method.
According to the equity method, investments are initially recognised at cost, and subsequently adjusted for the Group’s share in changes of their net assets which occurred in the period from the date joint control was assumed to the reporting date, less impairment. When the Group’s share of losses of a jointly controlled entity exceeds the Group’s interest in that entity, the Group discontinues recognising its share of further losses. Unrealised gains and losses on transactions between the Group and a jointly controlled entity are eliminated on consolidation proportionately to the Group’s interest in the jointly controlled entity.
The equity method is also applied in the PGNiG Group’s consolidated financial statements to recognise interests in associates over which the PGNiG Group has significant influence.
Significant influence
If an entity holds, directly or indirectly (e.g. through subsidiaries), 20% or more of the voting power of the investee, it is presumed that the entity has significant influence, unless it can be clearly demonstrated that this is not the case. Conversely, if the entity holds, directly or indirectly (e.g. through subsidiaries), less than 20 per cent of the voting power of the investee, it is presumed that the entity does not have significant influence, unless such influence can be clearly demonstrated. A substantial or majority ownership by another investor does not necessarily preclude an entity from having significant influence.
Significant estimates
Impairment of investment in joint venture SGT EUROPOL GAZ S.A.
As at the end of each reporting period, the Parent tests its investment in SGT EUROPOL GAZ S.A. (a jointly controlled entity accounted for with the equity method) for impairment and measures the investment’s value in use using the discounted cash flow (DCF) method. The valuation was based on the Inter-Governmental Protocol of October 29th 2010, which specified the company’s expected net profit.
The company’s value estimated with the DCF method as at December 31st 2021 was PLN 840m.
The calculations were based on the assumption that in each year in 2011−2022 net profit earned by SGT EUROPOL GAZ S.A. (EUROPOL GAZ) will be PLN 21m. The discounted cash flows include all cash flows generated by EUROPOL GAZ, including cash flows related to the servicing of interest-bearing borrowings (principal payments) and other risks known to the issuer. The cash flows were discounted using a discount rate of 8.45% (in real terms).
As at the end of 2021, the value of the Parent’s interest in EUROPOL GAZ determined using the equity method was PLN 1,854m. Therefore, a PLN 66m impairment loss was recognised in the current reporting period to align the equity method valuation of the interest with the DCF valuation of the interest.
The impairment test result is sensitive to the adopted assumptions regarding future cash flows (which depend on whether the provisions of the Inter-Governmental Protocol with respect to net profit to be earned in each of the years are implemented by the company) and discount rate. Changes in those assumptions following from updates of the company’s financial forecasts and changes in the discount rate due to general or company-specific factors, may have a material effect on the company’s future value.
The table below presents equity-accounted investees.
2021 | 2020 | |||||||
Equity-accounted investees | Equity-accounted investees | |||||||
SGT EUROPOL GAZ S.A. | Polska Grupa Górnicza Sp. z o.o. |
Elektrociepłownia Stalowa Wola S.A. | Polimex- Mostostal S.A. Group |
SGT EUROPOL GAZ S.A. | Polska Grupa Górnicza Sp. z o.o. |
Elektrociepłownia Stalowa Wola S.A. | Polimex- Mostostal S.A. Group |
|
At beginning of the period | 840 | – | – | 126 | 840 | 612 | – | 112 |
Share of net profit/(loss)* | 67 | (457) | (384) | 18 | 26 | (375) | (158) | 16 |
Elimination of unrealised profits between the Group and the joint venture |
(1) | 18 | 200 | (1) | 5 | 27 | 42 | (2) |
Goodwill write-off | – | – | – | – | – | (1) | – | – |
Reversal of negative value of equity-accounted interests** |
– | 25 | 184 | – | – | – | 116 | – |
Impairment losses | (66) | 404 | – | – | (31) | (260) | – | – |
Changes accounted for in other comprehensive income from equity-accounted investees |
– | 10 | – | 1 | – | (3) | – | – |
At end of the period | 840 | – | – | 144 | 840 | – | – | 126 |
2021 | 2020 | |||||
SGT EUROPOL GAZ S.A.* | Polska Grupa Górnicza Sp. z o.o.** | GK Polimex-Mostostal S.A.*** | SGT EUROPOL GAZ S.A.* | Polska Grupa Górnicza Sp. z o.o.** | GK Polimex-Mostostal S.A.*** | |
PGNiG Group’s ownership interest | 51.18% | 20.43% | 16.48% | 51.18% | 20.43% | 16.48% |
Description of business | Transmission of natural gas |
Production of coal | Construction | Transmission of natural gas |
Production of coal | Construction |
Key financial data**** | ||||||
Non-current assets | 1,004 | 8,722 | 764 | 1,206 | 9,423 | 765 |
Current assets | 3,163 | 1,749 | 1,544 | 2,800 | 1,770 | 1,390 |
including cash and cash equivalents | 2,958 | 612 | 631 | 2,602 | 259 | 408 |
Non-current liabilities | 14 | 3,034 | 276 | 12 | 2,704 | 214 |
including non-current financial liabilities | – | 380 | 195 | – | 331 | 134 |
Current liabilities | 123 | 7,767 | 1,156 | 87 | 6,626 | 1,175 |
including current financial liabilities | – | 3,019 | 49 | – | 2,414 | 305 |
Net assets | 4,030 | (330) | 876 | 3,907 | 1,863 | 766 |
Revenue | 1,050 | 8,087 | 2,221 | 893 | 7,476 | 1,498 |
Depreciation and amortisation expense | (341) | (1,838) | (36) | (328) | (2,043) | (38) |
Interest income | 2 | 5 | 4 | 16 | 24 | 3 |
Interest expense | – | (144) | (12) | – | (130) | (24) |
Income tax | (34) | – | (24) | (16) | 373 | (10) |
Net profit/(loss) | 124 | (824) | 102 | 43 | (1,838) | 91 |
Other comprehensive income | – | 48 | 7 | – | (11) | (4) |
Carrying amount of the investment | ||||||
Share of net assets | 2,063 | (67) | 144 | 2,000 | 381 | 126 |
Adjustment to ensure consistency of accounting policies with those of the Group | (31) | – | (14) | (35) | – | (14) |
Elimination of unrealised profits between the Group and the joint venture | (178) | 42 | (3) | (177) | 23 | (3) |
Goodwill | 6 | 13 | 17 | 6 | 13 | 17 |
Goodwill write-off | (6) | (13) | – | (6) | (13) | – |
Reversal of negative value of equity-accounted interests | – | 25 | – | – | – | – |
Impairment losses | (1,014) | – | – | (948) | (404) | – |
Carrying amount of the investment in the consolidated statement of financial position |
840 | – | 144 | 840 | – | 126 |