7.2. Changes in shareholder structure of the ORLEN GROUP from 1 January to 31 December 2021
TYPE OF TRANSACTION / ENTITIES |
TRANSACTION DATE |
NUMBER OF AQUIRED / (SOLD) SHARES |
NUMBER OF AQUIRED / (SOLD) SHARES |
PURCHASE OF SHARES |
|
|
|
by PKN ORLEN S.A. in: |
|
|
|
Polska Press Sp. z o.o. |
1 March 2021 |
12 000 |
100% |
OTP Sp. z o.o. (obecnie: ORLEN Transport Sp. z o.o.) |
31 March 2021 |
454 546 |
100% |
by ORLEN Wind 3 sp. z o.o. in: |
|
|
|
Livingstone Sp. z o.o. |
11 February 2021 |
100 |
100% |
Nowotna Farma Wiatrowa sp. z o.o. |
14 April 2021 |
332 350 |
100% |
by ORLEN Południe S.A. in: |
|
|
|
CHP Energia sp. z o.o. |
18 March 2021 |
10 596 |
100% |
Bioutil sp. z o.o. |
29 June 2021 |
426 400 |
100% |
by AB ORLEN Lietuva in: |
|
|
|
UAB Mockavos terminalas |
15 June 2021 |
295 890 |
100% |
by ORLEN Ochrona Sp. z o.o. in: |
|
|
|
ENERGA OCHRONA Sp. z o.o. |
31 July 2021 |
3 000 |
100% |
by ORLEN Centrum Usług Korporacyjnych Sp. z o.o. in: |
|
|
|
ENERGA Centrum Usług Wspólnych Sp. z o.o. |
22 December 2021 |
41 948 |
100% |
COMPANY ESTABLISHMENT |
|
|
|
by PKN ORLEN S.A. |
|
|
|
ORLEN Neptun III sp. z o.o. |
30 March 2021 |
700 |
100% |
ORLEN Neptun IV sp. z o.o. |
30 March 2021 |
700 |
100% |
ORLEN Neptun V sp. z o.o. |
30 March 2021 |
700 |
100% |
ORLEN Neptun VI sp. z o.o. |
30 March 2021 |
700 |
100% |
ORLEN Neptun VII sp. z o.o. |
30 March 2021 |
700 |
100% |
ORLEN Neptun VIII sp. z o.o. |
30 March 2021 |
700 |
100% |
ORLEN Neptun IX sp. z o.o. |
30 March 2021 |
700 |
100% |
ORLEN Neptun X sp. z o.o. |
30 March 2021 |
700 |
100% |
ORLEN Neptun XI sp. z o.o. |
30 March 2021 |
700 |
100% |
ORLEN Energia sp. z o.o. |
30 March 2021 |
50 |
100% |
ORLEN Olefiny sp. z o.o. |
14 May 2021 |
100 |
100% |
by ENERGA S.A. |
|
|
|
CCGT Ostrołęka Sp. z o.o. |
11 January 2021 |
150 |
100% |
ENERGA Green Development Sp. z o.o. |
20 January 2021 |
1 200 |
100% |
by Energa OZE S.A. |
|
|
|
ENERGA MFW 1 Sp. z o.o. |
26 March 2021 |
100 |
100% |
ENERGA MFW 2 Sp. z o.o. |
26 March 2021 |
100 |
100% |
by ORLEN Eko Sp. z o.o. |
|
|
|
ORLEN EkoUtylizacja Sp. z o.o. |
4 October2021 |
50 |
100% |
SALE OF SHARES |
|
|
|
by ENERGA in: |
|
|
|
ENERGA OCHRONA Sp. z o.o. |
31 July 2021 |
3 000 |
100% |
ENERGA Centrum Usług Wspólnych Sp. z o.o. |
22 December 2021 |
41 948 |
100% |
DECONSOLIDATION |
|
|
|
PKN ORLEN |
|
|
|
Baltic Power sp. z o.o.**** |
24 March 2021 |
– |
51.44% |
MERGERS OF ENTITIES |
|
|
|
Bioenergy Project sp. z o.o. z: |
|
|
|
BIOZEC sp. z o.o. |
13 December 2021 |
– |
|
ORLEN Ochrona Sp. z o.o. z: |
|
|
|
ENERGA OCHRONA Sp. z o.o. |
31 December 2021 |
– |
|
LIQUIDATION OF ENTITIES |
|
|
|
by ORLEN Upstream Sp. z o.o. |
|
|
|
Frontier Exploration Inc. |
11 January 2021 |
– |
|
FX Energy Inc. |
13 January 2021 |
– |
|
by PKN ORLEN S.A. |
|
|
|
Ship-Service S.A. in liquidation |
29 October 2021 |
– |
|
INCREASE IN SHARE CAPITAL |
|
|
|
by PKN ORLEN S.A. in: |
|
|
|
ORLEN Południe S.A.*** |
3 February 2021 |
3 557 630 |
100% |
RUCH S.A. |
12 February 2021 |
65 000 |
65% |
ORLEN ORLEN Neptun I Sp. z o.o. (wcześniej.Wind 1 Sp. z o.o) |
30 April 2021 |
15 500 |
100% |
ORLEN ORLEN Neptun II Sp. z o.o. (wcześniej Wind 2 Sp. z o.o.) |
28 April 2021 |
15 500 |
100% |
Inowrocławskie Kopalnie Soli Solino S.A. |
6 May 2021 |
71 650 |
100% |
ORLEN Upstream Sp. z o.o. |
11 October 2021 |
4 800 |
100% |
ORLEN Eko Sp. z o.o. |
19 November 2021 |
4 960 |
100% |
by ENERGA in: |
|
|
|
Energa Green Development Sp. z o.o. |
28 June 2021 |
1 |
100% |
CCGT Ostrołęka Sp. z o.o. |
20 September 2021 |
245 000 |
100% |
ECARB Sp. z o.o.** |
15 February 2021 |
930 |
64.60% |
CCGT Ostrołęka Sp. z o.o. |
* |
150 |
100% |
by ENERGA-OPERATOR S.A. in: |
|
|
|
Energa Operator Wykonawstwo Elektroenergetyczne sp. z o.o. |
19 November 2021 |
1 422 |
100% |
by Energa OZE S.A. in: |
|
|
|
ECARB Sp. z o.o.** |
15 February 2021 |
510 |
35.40% |
by ORLEN Południe S.A. in: |
|
|
|
CHP Energia sp. z o.o. |
29 September 2021 |
2 |
100% |
* the increase in the company's share capital was not registered by the National Court Register (as at 31 December 2021)
** increase in the company's share capital as a result of the division of ENERGA Kogeneracja Sp. z o.o.
*** the increase in the company's share capital was not registered by the National Court Register (as at 31 December 2020)
**** Aditional information in note
7.3.7.)
Changes in the Group structure are an element of the strategy, assuming a focus on core activities and allocating the released capital for development of the Group in the most prospective areas and creating an integrated multi-energy concern.
7.3. Settlement of acquisition of shares in accordance with IFRS 3 Business Combinations
7.3.1. Settlement of acquisition of RUCH S.A. shares in accordance with IFRS 3
On 11 April 2019 PKN ORLEN approached RUCH S.A. (RUCH) with a conditional financing proposal relating to the intended acquisition of a controlling interest in the company. This decision was preceded by a due diligence of the company and a process to work out a framework for future restructuring measures. Since then in RUCH, steps have been taken to adopt and approve restructuring arrangements, which were one of the pre-conditions to PKN ORLEN providing financing to RUCH. In the meantime, a detailed restructuring plan for the company was developed, and an investment agreement was negotiated with the other partners on the project – PZU S.A., PZU Życie S.A. and Alior Bank S.A. The signing of investment agreement in June 2020 and clearance from the anti-trust regulator for PKN ORLEN to acquire control of RUCH have enabled the acquisition process to move forward. The final and binding statement by the court of the performance of restructuring arrangements with creditors by RUCH in November 2020 as part of two accelerated arrangement proceedings was the last condition and enabled PKN ORLEN to finalize the acquisition of a majority stake in RUCH.
On 24 November 2020 General Meeting of RUCH adopted a resolution to increase the company’s share capital by the amount of PLN 109,189,617, through the issue of 109,189,617 shares with a nominal value of PLN 1 each. The issue price of 1 share was PLN 1.83. As a part of the adopted resolution, PKN ORLEN acquired and at the same time paid for 70,973,251 shares of RUCH for the consideration of PLN 130 million, representing 64.94% of the share capital of the company and corresponding to 64.94% of the total number of votes at the General Meeting of RUCH. Thus, 24 November 2020 is the date on which PKN ORLEN obtained control of RUCH.
Full settlement of the transaction
The acquisition of the RUCH shares is being settled using the acquisition method in accordance with IFRS 3 Business Combinations.
In the consolidated financial report of 2020 and in the consolidated quarterly report for the 1st quarter of 2021, the Group presented a provisional settlement of transactions due to the uncompleted process of valuation of fixed assets and contingent liabilities. In the 2nd quarter of 2021 the Group finalized the process carried out by independent appraisers of valuation to fair value of individual items of property plant and equipment and intangible assets, as well as the right-of-use assets. Therefore, in the consolidated half-year report for the 1st half of 2021 and in these consolidated financial statements, the Group presents the final fair values of the acquired assets and liabilities as part of the final settlement of the RUCH acquisition transaction.
The final value of net assets amounted to PLN 73 million, which means an increase by PLN 31 million compared to the provisional settlement of the transaction presented in the consolidated financial statements for 2020 and in the consolidated quarterly report for the 1st quarter of 2021. There were significant changes mainly in property, plant and equipment, the fair value of which as part of the final settlement amounted to PLN 42 million (the provisional value was PLN 13 million). There were no significant changes in relation to other items of net assets.
Fair value of identifiable major classes of assets acquired and liabilities assumed of RUCH Group recognised as at the acquisition date is as follows:
Assets acquired |
A |
369 |
Non-current assets |
|
|
Property, plant and equipment |
|
42 |
Intangible assets |
|
25 |
Right-of-use asset |
|
37 |
Deferred tax assets |
|
8 |
Other assets |
|
11 |
Current assets |
|
|
Inventories |
|
54 |
Trade and other receivables |
|
58 |
Cash |
|
131 |
Other assets |
|
3 |
Assumed liabilities |
B |
296 |
Non-current liabilities |
|
|
Deferred tax liabilities |
|
4 |
Lease liabilities |
|
27 |
Current liabilities |
|
|
Trade and other liabilities |
|
149 |
Lease liabilities |
|
10 |
Loans, borrowings and bonds |
|
35 |
Provisions |
|
70 |
Other liabilities |
|
1 |
Total net assets |
C = A – B |
73 |
Acquired net assets attributable to the equity owners of the parent |
D |
73 |
Non-controlling interest measured as a proportionate share in the net assets |
|
25 |
% share in the share capital |
E |
64,94% |
Value of shares measured as a proportionate share in the net assets |
F = D*E |
46 |
Fair value of the consideration transferred (Cash paid) |
G |
130 |
Goodwill |
I = G – F |
84 |
The goodwill arising from the acquisition of RUCH results from estimated synergies and other benefits resulting from the merger of RUCH’s operations with the ORLEN Group. By acquiring RUCH, the Group is pursuing its strategy of developing the retail area based on locations outside fuel stations and comprehensive customer services, including courier services.
Effective use of RUCH’s assets will strengthen the position of the ORLEN Group on the retail market through significant expansion of the sales network and planned development of new catering and shop formats, as well as further increase its competitiveness in terms of service quality, assortment, services and improved operating standards in the retail segment.
Recognised goodwill represents the value of assets, that could not be recognised separately under the requirements of IAS 38 Intangible Assets (employees and their knowledge, business components and relationships with the environment).
At the date of taking control, securities were established on the assets of RUCH and its subsidiaries for the benefit of Alior Bank under the agreements signed with the bank. As at 31 December 2021, RUCH’s debt to Alior Bank has been repaid in full. RUCH completed also the remaining steps necessary to release the securities established on its assets. The securities were released by Alior Bank as of 9 November 2021.
7.3.2. Settlement of acquisition of Livingstone Sp. z o.o shares in accordance with IFRS 3 Business Combinations
On 11 February 2021, ORLEN Wind 3 Sp. z o.o. (“ORLEN Wind 3” ) acquired from foreign investment founds 100% shares in Livingstone Sp.z o.o. (Livingstone) with its headquarters in Warsaw. The fair value of the payment made amounted to PLN 24 million. Furthermore, on the same day ORLEN Wind 3 signed with Livingstone Sp. z o.o. a loan agreement for the amount of PLN 76 million, which was designated for repayment of liabilities of the acquired company indicated in the share purchase agreement, including in particular liabilities towards former shareholders under granted loans and bank credits in the amount of PLN 34 million and PLN 41 million, respectively. The core business of the acquired company is generation of electricity from renewable energy sources at the Kanin wind farm located in the West Pomeranian province with a capacity of 20 MW. The transaction was executed as part of ORLEN Group’s strategy aimed at, among other things, expanding its portfolio of zero-emission energy sources.
Full settlement of the transaction
The transaction of Livingstone acquisition is subject to settlement applying the acquisition method in accordance with IFRS 3 Business Combinations. In the consolidated quarterly report for the 1st quarter of 2021, the Group presented the temporary settlement of the transaction, because of the unfinished process of valuation of fixed assets and contingent liabilities. In the 2nd quarter of 2021 the Group completed the process of valuation of individual property, plant and equipment and intangible assets carried out by independent appraisers. Therefore, in the consolidated half-year report
for the 1st half of 2021 and in these consolidated financial statements, the Group presents the final fair values of the acquired assets and liabilities as part of the final settlement of the Livingstone acquisition.
The final value of net assets amounted to PLN (23) million, which means a decrease by PLN 32 million compared to provisional settlement of the transactions presented in the consolidated quarterly report for the 1st quarter of 2021. There were significant changes mainly in property, plant and equipment, the fair value of which as part of the final settlement amounted to PLN 62 million (the provisional value amounted to PLN 91 million). There were no significant changes in relation to other net assets.
The fair value of the identifiable major items of Livingstone’s acquired assets and liabilities at the acquisition date are as follows:
Assets acquired |
A |
73 |
Non-current assets |
|
|
Property, plant and equipment |
|
62 |
Right-of-use asset |
|
5 |
Current assets |
|
|
Inventories |
|
1 |
Trade and other receivables |
|
3 |
Cash |
|
2 |
Assumed liabilities |
B |
96 |
Non-current liabilities |
|
|
Deferred tax liabilities |
|
3 |
Loans and borrowings |
|
69 |
Long term provisions |
|
5 |
Lease liabilities |
|
8 |
Current liabilities |
|
|
Deferred tax liabilities |
|
1 |
Trade and other liabilities |
|
4 |
Loans, borrowings and bonds |
|
6 |
Total net assets |
C = A – B |
(23) |
Acquired net assets attributable to the equity owners of the parent |
D |
(23) |
% share in the share capital |
E |
100% |
Value of shares measured as a proportionate share in the net assets |
F = D*E |
(23) |
Fair value of the consideration transferred (Cash paid) |
G |
24 |
Value of pre-existing relationship |
H |
8 |
Goodwill |
I = G – F – H |
39 |
As part of the acquisition transaction, the previously existing relationships due to the agreements concluded before the acquisition date between Livingstone and the ORLEN Group’s company were settled at the estimated fair value of PLN (8) million, which was recognised as other operating expenses.
The goodwill identified on the acquisition of Livingstone presents the estimated fair value of the expected benefits and synergies in the ORLEN Group as part of the implemented strategy to expand the portfolio of renewable energy sources.
Net cash outflow related to the acquisition of Livingstone, being the difference between acquired net cash (recognised as cash flows from investing activities) and cash transferred as a consideration amounted to PLN (22) million.
If the acquisition of the Livingstone shares took place at the beginning of the annual reporting period, the Group’s net profit would be PLN 11,186 million, and sales revenues would be PLN 131,341 million. The share of Livingstone in the sales revenues generated by the ORLEN Group for the 2021 amounted to PLN 14 million and PLN 4 million, respectively.
7.3.3. Settlement of acquisition of Polska Press shares in accordance with IFRS 3 Business Combinations
On 1 March 2021 PKN ORLEN acquired from German Verlagsgruppe Passau Capital Group 100% shares in Polska Press Sp. z o.o. with its headquarters in Warsaw. Polska Press is one of the largest publishing groups in Poland with about 20 regional dailies, nearly 120 local weeklies as well as about 500 online websites. The acquisition of Polska Press is in line with PKN ORLEN’s strategic plans to strengthen retail sales, including non-fuel sales. By acquiring Polska Press the Company gained, i. a. access to 17.4 million Internet users and the possibility to acquire new customers, optimise marketing costs and develop big data tools within the Group. As part of the final price settlement, after an adjustment by PLN 13 million, which was affected by the change in working capital and net debt, the final fair value of the payment transferred amounted to PLN 222 million.
Full settlement of the transaction
The Group finally completed the process of valuation of individual property, plant and equipment and intangible assets as well as right-of-use assets carried out by independent appraisers. Therefore, in these consolidated financial statements, the Group presents the final fair values of the acquired assets and liabilities as part of the final settlement of the Polska Press acquisition.
The final net asset value amounted to PLN 230 million, which means an increase by PLN 30 million compared to the interim settlement of the transaction presented in the consolidated quarterly reports and in the consolidated semi-annual report for the 1st half of 2021.
The material changes are mainly positions which fair value in final settlement are:
- property, plant and equipment PLN 84 million (provisional value was PLN 67 million) and increased by PLN 17 million,
- intangible assets PLN 19 million (provisional value was PLN 1 million) what means increasing by PLN 18 million PLN,
- right to use assets PLN 61 milion (provisional value was PLN 1 million PLN) what means increasing by PLN 60 million,
- deferred tax assets PLN 13 million (provisional value was PLN 20 million) what means decreasing by PLN 7 million,
- inventories PLN 12 million (provisional value was PLN 19 million) what means decreasing by PLN 7 million,
- trade liabilities and other PLN 43 million (provisional value was PLN 42 million) what means increasing by PLN 1 million,
- leasing liabilities PLN 57 million PLN (no provisional value).
There were no significant changes in relation to other net assets.
The fair value of the identifiable major items acquired assets and liabilities at the acquisition date are as follows:
Assets acquired |
A |
341 |
Non-current assets |
|
|
Property, plant and equipment |
|
84 |
Intangible assets |
|
19 |
Right-of-use asset |
|
61 |
Deferred tax assets |
|
13 |
Other assets |
|
9 |
Current assets |
|
|
Inventories |
|
12 |
Trade and other receivables |
|
39 |
Cash |
|
104 |
Assumed liabilities |
B |
111 |
|
|
|
Non-current liabilities |
|
|
Provisions |
|
5 |
Deferred tax liabilities |
|
1 |
Lease liabilities |
|
45 |
Current liabilities |
|
|
Provisions |
|
1 |
Trade and other liabilities |
|
43 |
Lease liabilities |
|
12 |
Liabilities from contracts with customers |
|
4 |
Total net assets |
C = A – B |
230 |
Non-controlling interest measured as a proportionate share in the net assets |
|
9 |
Acquired net assets attributable to the equity owners of the parent |
D |
221 |
% share in the share capital |
E |
100% |
Value of shares measured as a proportionate share in the net assets |
F = D*E |
221 |
Fair value of the consideration transferred (Cash paid) |
G |
222 |
Goodwill |
I = G – F |
1 |
The total value of non-controlling interest presented in the above table, valued at PLN 9 million and measured on a pro-rata basis of net assets includes the non-controlling interest within the Polska Press Group, related to net assets of subsidiary Pro Media, in which Polska Press hold 53% in share capital.
Net cash outflow related to the acquisition of Polska Press, being the difference between acquired net cash (recognised as cash flows from investing activities) and cash transferred as a consideration amounted to PLN (118) million.
If the acquisition of the Polska Press shares took place at the beginning of the annual reporting period, the Group’s net profit would be PLN 11,182 million, and sales revenues would be PLN 131,385 million. The share of Polska Press in the sales revenues generated by the ORLEN Group for the 2021 amounted to PLN 274 million. The share of the Polska Press Group in the ORLEN Group’s results for the 2021 was no material.
On 17 March 2021, the Commissioner for Human Rights of Poland (Commissioner) announced in a communique published on his website that he appealed to the District Court in Warsaw (Court of Competition and Consumer Protection) against the decision of the President of the Office of Competition and Consumer Protection (OCCP) of 5 February 2021 on consent to concentration consisting in taking over by PKN ORLEN control over Polska Press Sp. z o.o. The case is pending before the court. At the same time, the Commissioner filed a motion to the court to suspend the execution of the President of OCCP decision (including the ban on exercising participation rights by PKN ORLEN in Polska Press).
On 8 April 2021, the District Court issued an order to suspend the execution of the decision of the President of OCCP of 5 February 2021 until the court resolves the appeal submitted by the Commissioner. As at the date of these consolidated financial statements, the court has not issued any decision on the appeal filed by the Commissioner. In the opinion of PKN ORLEN, this order of 5 February 2021 does not affect the effectiveness of the acquisition by PKN ORLEN of shares in Polska Press, as the acquisition was made before the court issued this order; the court’s order does not restrict PKN ORLEN in exercising its rights from shares in Polska Press (the court in its order did not consider the Commissioner’s motion in this respect). On 15 September 2021, PKN ORLEN was entered into the National Court Register as the sole shareholder of Polska Press.
On the basis on its own judgment, on the obtained legal analyses prepared by external law firm, the Group assessed that as at 31 December 2021, in accordance with the requirements of IFRS 10, has control over Polska Press, and therefore it was consolidated using the full method. In the following reporting periods, the Group will analyse new facts and circumstances to assessing control.
7.3.4. Settlement of acquisition of ORLEN Transport Sp. z o.o. (formerly OTP Sp. z o.o.) shares in accordance with IFRS 3 Business Combinations
On 31 March 2021, PKN ORLEN acquired from Trans Polonia Group, 100% of shares in ORLEN Transport Sp. z o.o. (ORLEN Transport) with its headquarters in Płock.
ORLEN Transport is one of the largest road transport service providers in Poland.
ORLEN Transport operates a modern fleet of over 200 sets to the transport of dangerous goods by road (ADR) of class II and III. It employs nearly 700 employees, including over 550 drivers. The transaction will enable dynamic development and optimization of logistics processes. The reconstruction of own transport capacity within the Group’s structures and the planned centralization of road logistics management will also have a positive impact on ORLEN Group’s results. In this way, the Group will definitely strengthen its position on the road transport market. The fair value of the payment made amounted to PLN 102 million.
Full settlement of the transaction
The transaction of acquisition of shares in ORLEN Transport Sp. z o.o. is accounted for using the acquisition method in accordance with IFRS 3 Business Combinations. In the 4th quarter of 2021, the Group finally completed the process of valuation of individual property, plant and equipment and intangible assets as well as right-of-use assets carried out by independent appraisers. Therefore, in these consolidated financial statements, the Group presents the final fair values of the acquired assets and liabilities as part of the final settlement of the acquisition of ORLEN Transport Sp. z o.o .
The final value of net assets was PLN 22 million, which means an increase by PLN 5 million compared to the interim settlement of the transaction presented in the consolidated quarterly reports for the 1st and 3rd quarter of 2021 and in the consolidated semi-annual report for the first half of 2021. There were significant changes mainly in the valuation of the right-of-use assets and the corresponding lease liabilities, the fair value of which as part of the final settlement was PLN 39 million (the provisional value was PLN 46 million and PLN 50 million, respectively) and intangible assets with a fair value as part of the final settlement was PLN 4 million (provisional value was negligible).
There were no significant changes in relation to other net assets.
The fair value of the identifiable major items of ORLEN Transport Sp. z o.o acquired assets and liabilities at the acquisition date are as follows:
Assets acquired |
A |
79 |
Non-current assets |
|
|
Property, plant and equipment |
|
4 |
Intangible assets |
|
4 |
Right-of-use asset |
|
39 |
Trade and other receivables |
|
24 |
Cash |
|
8 |
Assumed liabilities |
B |
57 |
|
|
|
Non-current liabilities |
|
|
Provisions |
|
3 |
Lease liabilities |
|
28 |
Current liabilities |
|
|
Trade and other liabilities |
|
15 |
Lease liabilities |
|
11 |
Total net assets |
C = A – B |
22 |
Acquired net assets attributable to the equity owners of the parent |
D |
22 |
% share in the share capital |
E |
100% |
Value of shares measured as a proportionate share in the net assets |
F = D*E |
22 |
Fair value of the consideration transferred (Cash paid) |
G |
102 |
Goodwill |
I = G – F |
80 |
Goodwill recognised as a result of acquisition of ORLEN Transport consist of, first of all, fair value of expected cost synergies and additional benefits connected with gained operating flexibility in the area of logistic processes, including fleet management and increasing of synergies in road transport segment among companies from the ORLEN Group.
In addition, transport costs will be limited due to increased utilisation of the fleet and retention of margin on road transport in the Group.
Possession of own fleet and centralisation of logistical processes, apart from cost optimisation, will also facilitate execution of strategy of the ORLEN Group in relation to digitalisation of processes.
Net cash outflow related to the acquisition of ORLEN Transport, being the difference between acquired net cash (recognised as cash flows from investing activities) and cash transferred as a consideration amounted to PLN (94) million.
If the acquisition of the ORLEN Transport shares took place at the beginning of the annual reporting period, the Group’s net profit would be PLN 11,190 million, and sales revenues would be PLN 131,346 million.
The share of ORLEN Transport in the sales revenues and result generated by the ORLEN Group for the 2021 amounted to PLN 100 million and PLN 6 million, respectively.
7.3.5. Settlement of acquisition of Nowotna Farma Wiatrowa Sp. z o.o. shares in accordance with IFRS 3 Business Combinations
As at 26 February 2021, Orlen Wind 3 Sp. z.o.o. signed with investment funds: Taiga Inversiones Eolicas SCR SA and Santander Energias Renovables SCRA SA, with its headquarters in Madrid, Spain, purchase agreement of 100% of shares in Nowotna Farma Wiatrowa Sp. z.o.o. (Nowotna Farma Wiatrowa), with its headquarters in Gdańsk, which is the owner of wind farms: Kobylnica, Subkowy, Nowotna. Purchased wind farms have combined power of 89.4 MW. After receiving positive decision of Polish Office of Competition and Consumer Protection, ORLEN Wind 3 as at 14 April 2021 finalized transaction, acquired 100% shares and took control over Notowna Farma Wiatrowa. The fair value of the payment made amounted to PLN 372 million.
Acquiring of wind farms in Pomerania is next step in the ORLEN Group strategy of building modern multi-energy concern and striving for realization of emission neutrality, among others, through investment in zero-emission energy sources.
Full settlement of the transaction
The transaction of acquisition of shares in Nowotna Farma Wiatrowa Sp. z o.o. is accounted for using the acquisition method in accordance with IFRS 3 Business Combinations. In the 4th quarter of 2021, the Group expects that it has finally completed the process of valuation to fair value of individual property, plant and equipment and intangible assets carried out by independent appraisers. Therefore, in these consolidated financial statements, the Group presents the final fair values of the acquired assets and liabilities as part of the final settlement of the purchase transaction of Nowotna Farma Wiatrowa Sp. z o.o.
The final value of net assets amounted to PLN 238 million, which means an increase by PLN 129 million compared to the interim settlement of the transaction presented in the consolidated semi-annual report for the first half of 2021 and in the consolidated quarterly report for the 3rd quarter of 2021. The change is mainly due to:
- recognition of intangible assets in the amount of PLN 148 million regarding the valuation of contracts for the sale of electricity from RES and contracts for the sale of property rights resulting from certificates of origin,
- valuation of property, plant and equipment, the fair value of which as part of the final settlement amounted to PLN 300 million (provisional value was PLN 309 million) and decreased by PLN 9 million,
- recognition of additional provisions (mainly provisions for dismantling), the fair value of which as part of the final settlement amounted to PLN 25 million (provisional value was PLN 11 million), which means an increase by PLN 14 million,
- adjustments of other liabilities by the amount of PLN 34 million resulting from the adjustment of the value of deferred income due to grants received in previous periods, which as at the acquisition date do not involve any potential outflow of cash in the future and thus do not meet the definition of a liability,
- recognition of an additional deferred tax liability as a result of the above changes, the value of which was determined at the level of PLN 33 million as part of the final settlement (the provisional value was PLN 12 million).
Additionally, as part of the full settlement, right-of-use assets in the amount of PLN 13 million and lease liabilities in the amount of PLN 14 million, resulting from the recognition of lease contracts existing as at the take-over date, were recognized.
There were no significant changes with regard to the remaining items of net assets.
The fair value of the identifiable major items of Nowotna Farma Wiatrowa Sp. z o.o. acquired assets and liabilities at the acquisition date are as follows:
Assets acquired |
A |
558 |
Non-current assets |
|
|
Property, plant and equipment |
|
300 |
Intangible assets |
|
148 |
Right-of-use asset |
|
13 |
Current assets |
|
|
Inventories |
|
9 |
Trade and other receivables |
|
12 |
Short-term financial assets |
|
12 |
Cash |
|
64 |
Assumed liabilities |
B |
320 |
Non-current liabilities |
|
|
Provisions |
|
25 |
Loans, borrowings and bonds |
|
236 |
Deferred tax liabilities |
|
33 |
Lease liabilities |
|
13 |
Current liabilities |
|
|
Trade and other liabilities |
|
4 |
Lease liabilities |
|
1 |
Loans, borrowings and bonds |
|
7 |
Provisions |
|
1 |
Total net assets |
C = A – B |
238 |
Acquired net assets attributable to the equity owners of the parent |
D |
238 |
% share in the share capital |
E |
100% |
Value of shares measured as a proportionate share in the net assets |
F = D*E |
238 |
Fair value of the consideration transferred (Cash paid) |
G |
372 |
Goodwill |
I = G – F |
134 |
As a result of the completion of the purchase price settlement process, the determined goodwill of PLN 134 million decreased by PLN 129 million compared to the provisional settlement of the transaction presented in the consolidated half-year report for the 1st half of 2021 and in the consolidated quarterly report for the 3rd quarter of 2021, as a significant part of it was allocated to other assets as a result of the process of valuation to fair value of property, plant and equipment carried out by independent appraisers, including, in particular, the fair value recognized under intangible assets of existing RES electricity sales contracts and contracts for the sale of property rights resulting from certificates of origin.
The goodwill remaining in the final settlement relates to the fair value of potential future PPA and CPA contracts, for which flows are forecasted over the next dozen or so years, as well as the expected benefits and synergies across the Group as part of the strategy of expanding the portfolio of renewable energy sources.
Net cash outflow related to the acquisition of Nowotna Farma Wiatrowa, being the difference between acquired net cash (recognised as cash flows from investing activities) and cash transferred as a consideration amounted to PLN (308) million.
If the acquisition of the Nowotna Farma Wiatrowa shares took place at the beginning of the annual reporting period, the Group’s net profit would be PLN 11,200 million, and sales revenues would be PLN 131, 366 million. The share of Nowotna Farma Wiatrowa in the sales revenues and result generated by the ORLEN Group for the 2021 amounted to PLN 115 million and PLN 49 million, respectively.
7.3.6. Settlement of acquisition of UAB Mockavos terminalas shares in accordance with IFRS 3 Business Combinations
As at 15 June 2021, AB ORLEN Lietuva acquired 100% of shares in UAB Mockavos terminalas. The fair value of the payment made amounted to EUR 45 million (PLN 202 million).
The terminal in Mockava was built in 2017. Its area, together with the adjacent land, is approx. 40 ha. The total tank capacity of the terminal is 19 thousand m3, while the reloading capacity is estimated at 1.2 million tonnes of liquid fuels per year. The terminal in Mockava is the only railway transhipment terminal at the Polish-Lithuanian border, which is used for reloading of petroleum products manufactured at the refinery in Mažeikiai for the Polish and Ukrainian markets.
Full settlement of the transaction
The acquisition of the UAB Mockavos terminalas shares is being settled using the acquisition method in accordance with IFRS 3 Business Combinations.
In the 3rd quarter of 2021 the Group finalized the process of valuation to fair value of individual items of property plant and equipment and intangible assets, as well as the right-of-use assets.
Therefore, in the consolidated report for the 3rd quarter of 2021, as well as in in these consolidated financial statements, the Group presents the final fair values of the acquired assets and liabilities as a part of the final settlement of the acquisition of UAB Mockavos terminalas.
With regard to individual balance sheet items, the final valuation did not differ significantly from the provisional one disclosed in the report for the 1st half of 2021.
Fair value of identifiable major classes of assets acquired and liabilities assumed of Mockavos terminalas recognised as at the acquisition date is as follows:
Assets acquired |
A |
38 |
Non-current assets |
|
|
Property, plant and equipment |
|
38 |
Total net assets |
C = A – B |
38 |
Acquired net assets attributable to the equity owners of the parent |
D |
38 |
% share in the share capital |
E |
100% |
Value of shares measured as a proportionate share in the net assets |
F = D*E |
38 |
Fair value of the consideration transferred taking into account the exchange rate differences from translation |
G |
205 |
Goodwill |
I = G – F |
167 |
The goodwill arising from the acquisition of Mockavos terminalas mainly presents the value of the projected cost synergies, including, among others, those related to with the elimination of the fees incurred so far for the use of the terminal and greater independence and the possibility of implementing new, more effective logistics solutions, as well as the value of other assets (workforce, logistic customer service, presence in a given geographical location, the possibility of implementing development plans in the area, which the terminal is located) that could not be separately accounted for in accordance with the requirements of IAS 38 Intangible Assets.
Net cash outflow related to the acquisition of Mockavos terminalas, being the difference between acquired net cash (recognised as cash flows from investing activities) and cash transferred as a consideration amounted to PLN (202) million.
If the acquisition of the Mockavos terminalas shares took place at the beginning of the annual reporting period, the Group’s net profit would be PLN 11,191 million, and sales revenues would be PLN 131,343 million. The share of Mockavos terminalas in the sales revenues and in profit generated by the ORLEN Group for the 2021 was not material.
7.3.7. Change in the shareholding structure in Baltic Power
On 24 March 2021, by the decision of the Extraordinary General Meeting of Shareholders of Baltic Power Sp.z o.o. (Baltic Power) a resolution to increase the company’s share capital by PLN 1 million by creating 5,665 new shares with a nominal value of PLN 100 each was adopted. All new shares, representing 48.56% of the share capital, were acquired in full by NP Baltic Wind B.V. with its headquarters in Amsterdam (a subsidiary of Northland Power) and covered them in full with a cash contribution in the total amount of EUR 35 million (i.e. PLN 163 million) and PLN 93 million. The surplus of the cash contribution over the nominal value of the new shares in the amount of EUR 35 million (i.e. PLN 163 million) and PLN 92 million was transferred to the reserve capital of Baltic Power.
As a result of this transaction, PKN ORLEN lost control over Baltic Power. Taking into account the terms of the partnership agreement signed with NP Baltic Wind B.V., PKN ORLEN assessed the continued investment in Baltic Power (51.44% share in the share capital) as a joint venture, which was included in these consolidated financial statements using the equity method. In the financial result, the amount of PLN 156 million was recognised in other operating income as the difference between the net assets as at the date of loss of control of PLN 112 million and the fair value of the investment held in Baltic Power as at the date of loss of control in the amount of PLN 268 million.
Based on performed analyses and valuation of acquired assets and liabilities, the final fair value of identifiable assets and liabilities of Baltic Power was determined at the time of kept investment as joint venture at the amount of PLN 384 million. The Group shares in net assets amounted to PLN 198 million (51.44%).
The obtained goodwill, representing the excess of the fair value of the investment held in Baltic Power over the Group’s part of the company’s net assets, amounted to PLN 70 million.
On 29 June 2021 and 29 November 2021, the share capital of Baltic Power Sp. z o.o. was increased, by four and two additional shares, respectively. All new shares were acquired by the company’s partner – NP Baltic Wind B.V. and covered them in full with a cash contribution in the amount of PLN 34 million. As a result of these events, share of PKN ORLEN in the company decreased and as at 31 December 2021 it amounted to 51.41%. In other operating income in the 2021 there was recognition of profit on dilution of shares in the amount of PLN 17 million.
In subsequent reporting periods, additional capital increases are planned by Baltic Power, which will be fully covered by NP Baltic Wind B.V., leading to increase the share of NP Baltic Wind B.V to 49% (and at the same time decrease the share of PKN ORLEN to 51%).