2.3.1. Accounting policy
Non-controlling interests constitute that part of capital in a subsidiary that is not directly or indirectly attributable to the parent company. As at the date of obtaining control, non-controlling interests are measured at the at the non-controlling interest’s proportionate share in the fair value of the subsidiary’s identifiable net assets. As at the subsequent balance sheet dates, the value of non-controlling interests is updated by the value of comprehensive income attributable to non-controlling interests.
2.3.2. Quantitative data
The table below presents subsidiaries with certain non-controlling interest (at present or in the past):
Name of the entity | 31 December 2018 | 31 December 2017 |
Pekao 1) | 79.97% | 79.98% |
Alior Bank 2) | 68.07% | 67.77% |
Przedsiębiorstwo Usług Medycznych PROELMED sp. z o.o. | 43.00% | 43.00% |
Centrum Medyczne Gamma sp. z o.o. | 39.54% | 39.54% |
Sanatorium Uzdrowiskowe “Krystynka” sp. z o.o. | 0.91% | 0.91% |
UAB PZU Lietuva Gyvybes Draudimas | 0.66% | 0.66% |
AAS Balta | 0.01% | 0.01% |
NZOZ Trzebinia | n/a 3) | 0.25% |
1) As a result, PZU also holds non-controlling interests in Pekao’s subsidiaries listed in the table in section 2.2.
2) As a result, PZU also holds non-controlling interests in Alior Bank’s subsidiaries listed in the table in section 2.2.
3) Because of the merger between Elvita and NZOZ Trzebinia.
Carrying amount of non-controlling interests | 31 December 2018 | 31 December 2017 (restated) 1) |
Pekao Group | 18,251 | 18,636 |
Alior Bank Group | 4,225 | 4,319 |
Other | 6 | 6 |
Total | 22,482 | 22,961 |
1) Information on restatement of data as at 31 December 2017 is presented in section 5.3.
Presented below is condensed financial information for the Pekao Group and the Alior Bank Group included in the consolidated financial statements.
Assets | Pekao Group | Alior Bank Group | ||
31 December 2018 | 31 December 2017 (restated) 1) | 31 December 2018 | 31 December 2017 (restated) 1) | |
Goodwill | 692 | 692 | - | - |
Intangible assets | 1,777 | 2,032 | 658 | 662 |
Other assets | 45 | 95 | 35 | 36 |
Property, plant and equipment | 1,682 | 1,731 | 461 | 476 |
Investment property | 13 | 24 | - | - |
Loan receivables from clients | 128,242 | 118,660 | 53,811 | 50,797 |
Financial derivatives | 1,765 | 1,608 | 579 | 454 |
Entities measured by the equity method | - | - | 4 | - |
Investment financial assets | 40,356 | 52,555 | 13,636 | 14,020 |
Measured at amortized cost | 12,262 | n/a | 6,307 | n/a |
Measured at fair value through other comprehensive income | 27,266 | n/a | 7,280 | n/a |
Measured at fair value through profit or loss | 828 | n/a | 49 | n/a |
Held to maturity | n/a | 3,500 | n/a | 1,339 |
Available for sale | n/a | 33,593 | n/a | 12,259 |
Measured at fair value through profit or loss | n/a | 1,731 | n/a | 87 |
Loans | n/a | 13,731 | n/a | 335 |
Deferred tax assets | 1,112 | 915 | 1,076 | 641 |
Receivables | 2,235 | 2,017 | 815 | 785 |
Cash and cash equivalents | 13,219 | 5,282 | 2,069 | 1,338 |
Assets held for sale | 4 | 64 | - | - |
Total assets | 191,142 | 185,675 | 73,144 | 69,209 |
Equity and liabilities | Pekao Group | Alior Bank Group | ||
31 December 2018 | 31 December 2017 (restated) 1) | 31 December 2018 | 31 December 2017 (restated) 1) | |
Equity | ||||
Equity attributable to equity holders of the Parent | 22,824 | 23,304 | 6,207 | 6,374 |
Share capital | 262 | 262 | 1,306 | 1,293 |
Other capital | 20,721 | 20,562 | 5,609 | 5,019 |
Retained earnings | 1,841 | 2,480 | (708) | 62 |
Non-controlling interest | 11 | - | - | 1 |
Total equity | 22,835 | 23,304 | 6,207 | 6,375 |
Liabilities | ||||
Provisions for employee benefits | 407 | 425 | 32 | 43 |
Other provisions | 297 | 305 | 119 | 77 |
Deferred tax liability | 33 | 38 | - | - |
Financial liabilities | 164,636 | 157,903 | 65,373 | 60,905 |
Other liabilities | 2,934 | 3,700 | 1,413 | 1,809 |
Total liabilities | 168,307 | 162,371 | 66,937 | 62,834 |
Total equity and liabilities | 191,142 | 185,675 | 73,144 | 69,209 |
1) Information on restatement of data as at 31 December 2017 is presented in section 5.3.
The table below presents consolidated data of the PZU Group with separated data of the Pekao Group and Alior Bank Group incorporating the effect of adjustments resulting from the measurement of assets and liabilities to fair value as at the date control was acquired and their subsequent amortization over time.
Consolidated profit and loss account for the period from 1 January to 31 December 2018 | PZU Group | Elimination of Pekao’s data | Elimination of Alior Bank’s data | Elimination of consolidation adjustments | PZU Group without Pekao and Alior Bank |
Gross written premiums | 23,470 | - | - | 16 | 23,486 |
Reinsurers’ share in gross written premium | (755) | - | - | - | (755) |
Net written premiums | 22,715 | - | - | 16 | 22,731 |
Movement in net provision for unearned premiums | (365) | - | - | (8) | (373) |
Net earned premiums | 22,350 | - | - | 8 | 22,358 |
Revenue from commissions and fees | 3,374 | (2,380) | (819) | 58 | 233 |
Net investment income | 11,679 | (6,644) | (3,692) | 23 | 1,366 |
Net result on realization of financial instruments and investments | (15) | (190) | (111) | - | (316) |
Movement in allowances for expected credit losses and impairment losses on financial instruments | (1,804) | 525 | 1,152 | - | (127) |
Net movement in fair value of assets and liabilities measured at fair value | 770 | (5) | (608) | (5) | 152 |
Other operating income | 1,693 | (443) | (458) | 27 | 819 |
Claims, benefits and movement in technical provisions | (14,980) | - | - | - | (14,980) |
Reinsurers’ share in claims, benefits and movement in technical provisions | 417 | - | - | - | 417 |
Net insurance claims and benefits paid | (14,563) | - | - | - | (14,563) |
Fee and commission expenses | (754) | 392 | 360 | - | (2) |
Interest expenses | (2,046) | 1,117 | 776 | (16) | (169) |
Acquisition expenses | (3,130) | - | - | (49) | (3,179) |
Administrative expenses | (6,609) | 3,398 | 1,574 | (27) | (1,664) |
Other operating expenses | (3,858) | 1,479 | 788 | (19) | (1,610) |
Operating profit (loss) | 7,087 | (2,751) | (1,038) | - | 3,298 |
Share of the net financial results of entities measured by the equity method | (1) | - | - | - | (1) |
Profit (loss) before tax | 7,086 | (2,751) | (1,038) | - | 3,297 |
Income tax | (1,718) | 694 | 286 | - | (738) |
Net profit (loss) | 5,368 | (2,057) | (752) | - | 2,559 |
Consolidated profit and loss account for the period from 1 January to 31 December 2017 1) (restated) | PZU Group | Elimination of Pekao’s data | Elimination of Alior Bank’s data | Elimination of consolidation adjustments | PZU Group without Pekao and Alior Bank |
Gross written premiums | 22,847 | - | - | - | 22,847 |
Reinsurers’ share in gross written premium | (612) | - | - | - | (612) |
Net written premiums | 22,235 | - | - | - | 22,235 |
Movement in net provision for unearned premiums | (881) | - | - | - | (881) |
Net earned premiums | 21,354 | - | - | - | 21,354 |
Revenue from commissions and fees | 2,319 | (1,279) | (831) | 15 | 224 |
Net investment income | 9,051 | (3,677) | (3,900) | 13 | 1,487 |
Net result on realization of financial instruments and investments | 247 | (58) | (7) | - | 182 |
Movement in allowances for expected credit losses and impairment losses on financial instruments | (1,207) | 267 | 908 | - | (32) |
Net movement in fair value of assets and liabilities measured at fair value | 380 | (5) | (36) | - | 339 |
Other operating income | 1,178 | (185) | (169) | - | 824 |
Claims, benefits and movement in technical provisions | (15,376) | - | - | - | (15,376) |
Reinsurers’ share in claims, benefits and movement in technical provisions | 435 | - | - | - | 435 |
Net insurance claims and benefits paid | (14,941) | - | - | - | (14,941) |
Fee and commission expenses | (557) | 196 | 343 | - | (18) |
Interest expenses | (1,350) | 607 | 635 | (13) | (121) |
Acquisition expenses | (2,901) | - | - | (15) | (2,916) |
Administrative expenses | (5,357) | 1,915 | 1,795 | - | (1,647) |
Other operating expenses | (2,758) | 721 | 500 | - | (1,537) |
Operating profit (loss) | 5,458 | (1,498) | (762) | - | 3,198 |
Share of the net financial results of entities measured by the equity method | 16 | (22) | - | - | (6) |
Profit (loss) before tax | 5,474 | (1,520) | (762) | - | 3,192 |
Income tax | (1,289) | 367 | 231 | - | (691) |
Net profit (loss) | 4,185 | (1,153) | (531) | - | 2,501 |
1) Information on restatement of data for the period from 1 January to 31 December 2017 is presented in section 5.3.
Statement of comprehensive income | Pekao Group | Alior Bank Group | ||
1 January – 31 December 2018 | 1 June – 31 December 2017 (restated)1) | 1 January – 31 December 2018 | 1 January – 31 December 2017 (restated)1) | |
Net profit | 2,057 | 1,153 | 752 | 531 |
Other comprehensive income | 88 | 24 | 27 | 86 |
Valuation of debt instruments measured at fair value through other comprehensive income | 13 | n/a | (7) | n/a |
Valuation of equity instruments measured at fair value through other comprehensive income | 10 | n/a | - | n/a |
Measurement of financial instruments available for sale | n/a | 6 | - | 86 |
Net cash flow hedges | 65 | 11 | 34 | - |
Actuarial gains and losses related to employee provisions | - | 7 | - | - |
Total net comprehensive income | 2,145 | 1,177 | 779 | 617 |
Cash flow statement | Pekao Group | Alior Bank Group | ||
1 January – 31 December 2018 | 1 June – 31 December 2017 | 1 January – 31 December 2018 | 1 January – 31 December 2017 | |
Net cash flows from operating activities | (4,233) | 10,233 | 2,067 | 3,067 |
Net cash flows from investing activities | 10,745 | (9,729) | (949) | (3,651) |
Net cash flows from financing activities | 1,387 | (184) | (413) | 869 |
Total net cash flows | 7,899 | 320 | 705 | 285 |
Dividend-related information | Pekao Group | Alior Bank Group | ||
1 January – 31 December 2018 | 1 June – 31 December 2017 | 1 January – 31 December 2018 | 1 January – 31 December 2017 | |
Date of ratifying the dividend | 21 June 2018 | 19 April 2017 | - | - |
Record date | 6 July 2018 | 21 June 2017 | - | - |
Dividend payout date | 20 July 2018 | 6 July 2017 | - | - |
Dividend per share (PLN) | 7.90 | 8.68 | - | - |
Dividend due to the PZU Group | 415 | 456 | - | - |
Dividend due to non-controlling shareholders | 1,659 | 1,822 | - | - |