Nota 18.6 Acquisition of Non-controlling Interests
In June 2015, the court registered the share issue of Zakłady Azotowe Chorzów S.A. („ZACh”) to Grupa Azoty PUŁAWY for PLN 28 700 thousand, paid in cash. Grupa Azoty PUŁAWY increased its interest in ZACh from 85% to 92.33%. The carrying amount of ZACh’s net assets at the time of the transaction amounted to approximately PLN 101 million. In December 2015, the court registered the share issue of GZNF „Fosfory” Sp. z o.o. („Fosfory”) to Grupa Azoty PUŁAWY for PLN 30 000 thousand, paid in cash. Grupa Azoty PUŁAWY increased its interest in Fosfory from 98.43% to 99.13%. The carrying amount of Fosfory’s net assets at the time of the transaction amounted to approximately PLN 179 million. The Group recognised a decrease in non-controlling interest and increased its retained earnings by the total amount of PLN 3 130 thousand.
In December 2015, Grupa Azoty S.A. acquired 3.2% shares in Grupa Azoty SIARKOPOL for PLN 12 048 thousand in cash, increasing its share from 85% to 88.2%. The carrying amount of Grupa Azoty SIARKOPOL’s net assets of at the time of settlement of the transaction amounted to approximately PLN 397 625 thousand. The Group recognised a decrease in non-controlling interest of PLN 12 724 thousand and increased retained earnings by PLN 676 thousand.
In total, the Group recognised a decrease in non-controlling interest of PLN 15 854 thousand and increased retained earnings by PLN 3 806 thousand.
Non-controlling interests
Grupa Kapitałowa Grupa Azoty POLICE | Grupa Kapitałowa Grupa Azoty PUŁAWY | Grupa Kapitałowa Grupa Azoty ZAK | Grupa Azoty SIARKOPOL | Other individually insignificant subsidiaries | Total | |
---|---|---|---|---|---|---|
31 December 2015 | ||||||
Non-controlling interest percentage | 34,00% | 4.02% | 6.52% | 11.80% | 20.31% | |
Non-current assets | 1 548 743 | 2 704 120 | 1 339 132 | 262 691 | ||
Current assets | 653 593 | 1 634 176 | 484 886 | 215 958 | ||
Non-current liabilities | (392 705) | (236 786) | (279 410) | (37 919) | ||
Current liabilities | (551 816) | (581 247) | (344 756) | (36 542) | ||
Net assets | 1 257 815 | 3 520 263 | 1 199 852 | 404 188 | ||
Carrying amount of non-controlling interests | 489 554 | 149 822 | 78 189 | 47 343 | 4 025 | 768 933 |
Revenue | 2 741 689 | 3 809 343 | 1 820 116 | 302 621 | ||
Profit | 175 381 | 392 235 | 125 564 | 18 260 | ||
Other comprehensive income | (2 115) | (2 384) | (627) | (727) | ||
Total profit or loss and other comprehensive income | 173 266 | 389 851 | 124 937 | 17 533 | ||
Profit allocated to non-controlling interests | 58 319 | 12 974 | 8 129 | 2 155 | 772 | 82 349 |
Other comprehensive income allocated to non-controlling interests | (1 008) | (83) | (41) | (86) | 135 | (1 083) |
Cash flows from operating activities | 360 551 | 690 278 | 285 278 | 58 489 | ||
Cash flows from investing activities | (317 577) | (641 202) | (205 510) | (26 223) | ||
Cash flows from financing activities | (2 583) | (116 261) | 27 166 | (11 342) | ||
Total net cash flows | 40 391 | (67 185) | 106 934 | 20 924 | ||
Dividends allocated to non-controlling interests | 14 280 | 5 411 | 3 829 | 1 650 | 406 | 25 576 |
Grupa Kapitałowa Grupa Azoty POLICE | Grupa Kapitałowa Grupa Azoty PUŁAWY | Grupa Kapitałowa Grupa Azoty ZAK | Grupa Azoty SIARKOPOL | Other individually insignificant subsidiaries | Total | |
---|---|---|---|---|---|---|
31 December 2014 | ||||||
Non-controlling interest percentage | 34.00% | 4.02% | 6.52% | 15.00% | ||
Non-current assets | 1 379 416 | 2 699 333 | 1 133 103 | 309 139 | ||
Current assets | 704 606 | 1 379 360 | 502 513 | 165 410 | ||
Non-current liabilities | (291 738) | (221 473) | (150 469) | (44 417) | ||
Current liabilities | (665 735) | (592 421) | (351 510) | (32 477) | ||
Net assets | 1 126 549 | 3 264 799 | 1 133 637 | 397 655 | ||
Carrying amount of non-controlling interests | 446 523 | 145 472 | 73 930 | 59 648 | 3 524 | 729 097 |
Revenue | 2 412 443 | 3 654 580 | 2 060 378 | 257 122 | ||
Profit/(loss) | 69 083 | 165 672 | 77 555 | 1 122 | ||
Other comprehensive income | 3 158 | (5 329) | (3 187) | (4 257) | ||
Total profit or loss and other comprehensive income | 72 241 | 160 343 | 74 368 | -3 135 | ||
Total profit or loss and other comprehensive income | 21 510 | 6 421 | 5 077 | 168 | 529 | 33 705 |
Total profit or loss and other comprehensive income | 2 959 | (533) | (208) | (639) | (65) | 1 514 |
Cash flows from operating activities | 204 522 | 307 824 | 175 088 | 46 242 | ||
Cash flows from investing activities | (197 383) | (189 729) | (120 115) | (47 431) | ||
Cash flows from financing activities | (34 575) | (225 670) | (96 076) | (15 236) | ||
Total net cash flows | (27 436) | (107 575) | (41 103) | (16 425) | ||
Dividends allocated to non-controlling interests | 7 905 | 12 | 2 751 | 2 252 | 1 022 | 13 942 |