EX-99.2 3 dex992.htm UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS Unaudited consolidated financial statements

Exhibit 99.2

 

Przedsiebiorstwo “POLMOS” Białystok

Spółka Akcyjna

 

Index to financial statements:

    

Balance Sheets at June 30, 2005 (unaudited) and December 31, 2004

   F-1

Statements of Income (unaudited) for three and six months ended June 30, 2005 and June 30, 2004

   F-2

Statements of Changes in Stockholders’ Equity (unaudited) for six months ended June 30, 2005

   F-3

Statements of Cash Flows (unaudited) for six months ended June 30, 2005 and June 30, 2004

   F-4

Notes to Financial Statements

   F-5


Przedsiebiorstwo “POLMOS” Białystok

Spółka Akcyjna

 

BALANCE SHEET

Amounts in columns expressed in thousands of U.S. dollars

 

     Note

   June 30,
2005


    December 31,
2004


 

ASSETS

                     

CURRENT ASSETS

                     

Cash & cash equivalents

        $ 12,669     $ 36,480  

Restricted cash

          1,204       1,735  

Short-term investments

   3      31,042       52,155  

Securities subject to repurchase agreements

   3      50,996       12,571  

Trade accounts receivable, net

          20,697       28,741  

Inventories

          4,727       4,238  

Prepaid expenses and other receivables

          3,167       3,092  

Deferred income taxes

          2,502       1,721  
         


 


TOTAL CURRENT ASSETS

          127,004       140,733  

Intangible assets, net

          119       146  

Tangible fixed assets, net

          9,419       10,578  

Deferred income taxes

          747       708  

Long-term investments

          19       21  

Other assets

          174       212  
         


 


TOTAL ASSETS

        $ 137,482     $ 152,398  
         


 


LIABILITIES AND STOCKHOLDERS’ EQUITY

                     

CURRENT LIABILITIES

                     

Trade accounts payable

        $ 4,097     $ 5,143  

Taxes payable

          30,111       42,350  

Liabilities to shareholders

   5      62,834       70,308  

Other accrued liabilities

          1,631       2,321  
         


 


TOTAL CURRENT LIABILITIES

          98,673       120,122  

Employee benefits

          3,929       3,727  
         


 


TOTAL NONCURRENT LIABILITIES

          3,929       3,727  
STOCKHOLDERS’ EQUITY                      

Common stock (11,900,000 shares authorized and outstanding , PLN 10 par value)

          26,288       26,288  

Retained earnings

          (8,820 )     (18,212 )

Accumulated other comprehensive income

          17,412       20,473  
         


 


STOCKHOLDERS’ EQUITY

          34,880       28,549  
         


 


TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

        $ 137,482     $ 152,398  
         


 


 

See accompanying notes

 

F-1


Przedsiebiorstwo “POLMOS” Białystok

Spółka Akcyjna

 

STATEMENT OF INCOME

Amounts in columns expressed in thousands of U.S. dollars

 

     Three months ended

    Six months ended

 
     June 30, 2005

    June 30, 2004

    June 30, 2005

    June 30, 2004

 

Sales

   $ 83,543     $ 75,354     $ 165,604     $ 138,054  

Less –Excise taxes

     (62,610 )     (55,917 )     (124,547 )     (102,175 )
    


 


 


 


Net Sales

     20,933       19,437       41,057       35,879  

Cost of goods sold

     12,449       12,275       25,033       22,499  
    


 


 


 


Gross profit

     8,484       7,162       16,024       13,380  

Selling, general and administrative expenses

     3,515       2,295       6,392       4,334  

Provision for doubtful accounts and notes

     (596 )     142       (29 )     717  

Operating income

     5,565       4,725       9,661       8,329  

Non-operating income / (expense)

                                

Profit on investments

     1,862       1,642       3,396       2,480  

Interest income

     132       72       203       116  

Other income / (expense), net

     35       (57 )     94       (98 )
    


 


 


 


Income before income taxes

     7,594       6,382       13,354       10,827  

Income tax expense

     (1,218 )     (1,182 )     (2,632 )     (2,102 )
    


 


 


 


Net income

   $ 6,376     $ 5,200     $ 10,722     $ 8,725  
    


 


 


 


 

See accompanying notes.

 

F-2


Przedsiebiorstwo “POLMOS” Białystok

Spółka Akcyjna

 

STATEMENT OF CHANGES IN STOCKHOLDERS EQUITY

Amounts in columns expressed in thousands of U.S. dollars

 

     Common Stock

   Retained
earnings


    Accumulated other
comprehensive
income - Foreign
currency translation
adjustment


    Total

 
     No. of
Shares


   Amount

      

Balance at December 31, 2004

   11,900    26,288    (18,212 )   20,473     28,549  
    
  
  

 

 

Net income for the six months ended June 30, 2005

   —      —      10,722     —       10,722  

Foreign currency translation adjustment

   —      —      —       (3,061 )   (3,061 )
                          

Comprehensive income for six months 2005

   —      —      —       —       7,661  

Dividend paid

   —      —      (1,330 )   —       (1,330 )
    
  
  

 

 

Balance at June 30, 2005

   11,900    26,288    (8,820 )   17,412     34,880  
    
  
  

 

 

 

See accompanying notes

 

F-3


Przedsiebiorstwo “POLMOS” Białystok

Spółka Akcyjna

 

STATEMENTS OF CASH FLOWS

Amounts in columns expressed in thousands

 

     Six months ended
June 30, 2005


    Six months ended
June 30, 2004


 

Operating activities

                

Net income

   $ 10,722     $ 8,725  

Adjustments to reconcile net income to net cash provided by / (used in) operating activities:

                

Depreciation and amortization

     718       803  

Gain on investments

     (3,396 )     (2,480 )

Interest received

     (203 )     (116 )

Changes in operating assets and liabilities:

                

Accounts receivable

     4,988       (1,007 )

Inventories

     (940 )     (1,080 )

Prepayments and other current assets

     (2,595 )     (285 )

Trade accounts payable

     (500 )     (53 )

Income and other taxes

     (8,814 )     (1,342 )

Purchase of trade securities, net

     (20,796 )     (9,925 )

Other liabilities

     213       1,573  
    


 


Net cash used in operating activities

     (20,603 )     (5,187 )

Investing activities

                

Purchase of intangible assets, net

     (24 )     (16 )

Purchase of tangible assets, net

     (733 )     (977 )

Interest received

     203       116  

Decrease/ (increase) in restricted cash

     347       (1,083 )
    


 


Net cash used in investing activities

     (207 )     (1,960 )

Financing activities

                

Proceeds from sale of accounts receivable

     2,207       —    

Dividend payment

     (1,330 )     (584 )
    


 


Net cash provided by / (used in) financing activities

     877       (584 )

Currency effect on brought forward cash balances

     (3,878 )     158  
    


 


Net decrease in cash

     (23,811 )     (7,573 )

Cash and cash equivalents at beginning of period

     36,480       31,154  
    


 


Cash and cash equivalents at end of period

   $ 12,669     $ 23,581  

Supplemental disclosures of cash flow information

                

Income tax paid

   $ 1,930     $ 1,527  

 

See accompanying notes

 

F-4


Przedsiebiorstwo “POLMOS” Białystok

Spółka Akcyjna

 

NOTES TO FINANCIAL STATEMENTS

Amounts in columns expressed in thousands of U.S. dollars

 

1. Organization and Description of Business

 

Przedsiebiorstwo “Polmos” Białystok Spółka Akcyjna (hereinafter referred to as “Polmos Białystok” or the “Company”) is a Polish enterprise that was established as a result of the privatization of a state owned enterprise. The Company is based in North-East Poland and has been in operation since 1928. In May 2005, the Company was listed on the Warsaw Stock Exchange (WSE), with 32% of outstanding shares floated. The remaining shares are held by employees and the State Treasury with 61% of the company designated for sale to a strategic investor.

 

The Company’s primary source of earnings is the production and sale of vodka, including the Absolwent and Zubrówka brands.

 

2. Basis of Presentation

 

The balance sheet at December 31, 2004, has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.

 

The Company maintains their books of account and prepares their statutory financial statements in Polish zloty (PLN) in accordance with Polish statutory requirements and the Accounting Act of September 29, 1994. The financial statements have been adjusted to reflect accounting principles generally accepted in the United States of America (U.S. GAAP) for interim financial information and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and disclosures required by generally accepted accounting principles in the United States of America for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary to fairly present our financial condition, results of operations and cash flows for the interim periods presented have been included. Operating results for the three and six month period ended June 30, 2005, are not necessarily indicative of the results that may be expected for the year ending December 31, 2005. The interim financial statements should be read with reference to the financial statements and footnotes for the year ended December 31, 2004.

 

The interim financial statements are prepared under U.S. GAAP and have been presented in U.S. dollars.

 

F-5


Przedsiebiorstwo “POLMOS” Białystok

Spółka Akcyjna

 

NOTES TO FINANCIAL STATEMENTS

Amounts in columns expressed in thousands of U.S. dollars

 

3. Investments

 

Short-term investments and securities subject to repurchase agreement as of June 30, 2005 consist of:

 

                    Classified as:

     Cost basis

   Unrealized
gains


  

Recorded

basis


   Short-term
investments


   Securities
subject to
repurchase
agreements


Investments funds

     15,255    770    16,025    16,025    —  

Government bills

     16,958    36    16,994    —      16,994

Corporate bonds

     19,224    784    20,008    4,336    15,672

Government bonds

     20,388    468    20,857    2,527    18,330

Municipal bonds

     7,770    384    8,154    8,154    —  
    

  
  
  
  

Total

   $ 79,596    2,442    82,038    31,042    50,996
    

  
  
  
  

 

As of June 30, 2005 investments with a maturity up to 1 year amounted to $81,388 thousand and those with a maturity from 1 year to 3 years amounted to $650 thousand.

 

Short-term investments and securities subject to repurchase agreement as of December 31, 2004 consist of:

 

                    Classified as:

     Cost basis

  

Unrealized

gains


   Recorded
basis


   Short-term
investments


   Securities
subject to
repurchase
agreements


Investments funds

     13,376    657    14,034    14,034    —  

Certificates of deposit

     11,061    32    11,093    11,093    —  

Government bills

     24,221    528    24,748    12,177    12,571

Corporate bonds

     2,675    649    3,324    3,324    —  

Government bonds

     2,561    177    2,738    2,738    —  

Municipal bonds

     8,695    95    8,789    8,789    —  
    

  
  
  
  

Total

   $ 62,589    2,138    64,726    52,155    12,571
    

  
  
  
  

 

As of December 31, 2004 investments with a maturity up to 1 year amounted to $61,402 thousand, those with a maturity from 1 year to 3 years amounted to $780 thousand and those with a maturity over 3 years amounted to $2,544 thousand.

 

F-6


Przedsiebiorstwo “POLMOS” Białystok

Spółka Akcyjna

 

NOTES TO FINANCIAL STATEMENTS

Amounts in columns expressed in thousands of U.S. dollars

 

4. Related party transactions

 

The Company was owned 100% by the State Treasury until its privatization. Therefore payments due to the State Treasury can be recognized as related party transactions.

 

The payments made to the State Treasury consist primarily of VAT (sales tax), excise tax, income tax and dividends and the retirement of shares presented as a liability to shareholders.

 

The Company’s main supplier of spirits used for production is Polmos Torun S.A. (“Polmos Torun”), that is owned by the State Treasury. Polmos Torun supplies approximately 65%-70% of the total value of rectified spirit purchased by the Company. The total value of spirits purchased by the Company from Polmos Torun was $4,945 thousand in the first six months of 2005 and $5,720 thousand in the first six months of 2004.

 

The accounts payable to Polmos Torun as at June 30, 2005 was $1,065 thousand and as at June 30, 2004 was $1.337 thousand.

 

5. Liabilities to stockholders

 

On December 16, 2004 the Company repurchased from the State Treasury and retired 5,000,000 shares. The fair value of shares purchased was $67,731 thousand (PLN 210,250 thousand). As of June 30, 2005 the liability to the State Treasury decreased to $62,834 thousand due to the exchange rate changes. This liability to the State Treasury was paid by the Company in July 2005.

 

6. Subsequent events

 

On July 11, 2005 the Polish State Treasury concluded the share sale agreement to sell 61% of Polmos Białystok to Central European Distribution Corporation for a total purchase price of 1.06 billion PLN, conditional upon obtaining the Anti-monopoly Office approval. On October 12, 2005 following approval from the Anti-monopoly Office, the State Treasury closed the share sale agreement.

 

F-7