Interim / Quarterly Report • Sep 20, 2017
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
30 June 2017
| 1 | Interim report | 5 |
|---|---|---|
| 1.1 Key events in the first half of 2017 1.2 Key financial figures |
6 6 |
|
| 1.3 Key events |
8 | |
| 1.4 Main risks and uncertainties for the second half of 2017 |
11 | |
| 1.5 Transactions with related parties |
11 | |
| 1.6 Financial outlook for 2017 |
11 | |
| 2 | Condensed half-yearly financial statements of Fluxys Belgium and its subsidiaries | |
| consolidated under IFRS - 30 June 2017 | 12 | |
| 2.1 General information on the company |
13 | |
| 2.1.1 Corporate name and registered office |
13 | |
| 2.1.2 Group activities |
13 | |
| 2.2 Condensed IFRS financial statements of the Fluxys Belgium Group |
14 | |
| A. Condensed consolidated balance sheet | 14 | |
| B. Condensed consolidated income statement | 16 | |
| C. Condensed consolidated statement of comprehensive income | 17 | |
| D. Condensed consolidated statement of changes in equity | 18 | |
| E. Condensed consolidated statement of cash flows | 20 | |
| 2.3 Selection of explanatory notes |
23 | |
| Note 1. General information | 23 | |
| Note 2. Seasonal nature of activities within the interim period | 26 | |
| Note 3. Acquisitions, disposals and restructures | 27 | |
| Note 4. Income statement and operating segments | 27 | |
| Note 5. Segment balance sheet | 32 | |
| Note 6. Property, plant and equipment | 34 |
| Note 7. Intangible assets | 38 | |
|---|---|---|
| Note 8. Other financial assets | 39 | |
| Note 9. Interest-bearing liabilities | 40 | |
| Note 10. Provisions | 42 | |
| Note 11. Contingent assets and liabilities – rights and commitments of Fluxys Belgium |
||
| and its subsidiaries | 44 | |
| Note 12. Significant transactions with related parties | 44 | |
| Note 13. Financial instruments | 47 | |
| Note 14. Events after the balance sheet date | 49 | |
| 2.4 | Statutory auditor's report | 50 |
20 September 2017 • Fluxys Belgium • Half-yearly financial report 30 June 2017 • 4
We hereby attest that to our knowledge:
Brussels, 20 September 2017
Paul Tummers Pascal De Buck Chief Financial Officer Chief Executive Officer
Member of the Management Committee President of the Management Committee
| Income statement | (in € thousand) | 30/06/2017 | 30/06/2016 |
|---|---|---|---|
| Operating income | 250,708 | 237,760 | |
| EBITDA* | 139,810 | 128,819 | |
| EBIT* | 59,322 | 53,975 | |
| Net profit | 22,898 | 19,682 | |
| Balance sheet | (in € thousand) | 30/06/2017 | 31/12/2016 |
| Investments in property, plant and equipment | 36,008 | 139,219 | |
| Total property, plant and equipment | 2,279,179 | 2,321,123 | |
| Equity | 638,436 | 694,352 |
*EBIT: Earnings Before Interest and Taxes
EBITDA: Earnings Before Interest, Taxes, Depreciation and Amortisation
Turnover for the first half of 2017: €250.7 million. The Fluxys Belgium group realised a turnover of €250.7 million in the first half of 2017, up 5.4% on the same period in 2016, when turnover was €237.8 million. This increase is mainly due to the contracts for capacity sales between Dunkirk and Zeebrugge, which started once the Dunkirk LNG terminal went into operation.
Efficiency efforts in line with regulated tariff model. The tariff proposal for the regulatory period 2016- 2019 includes a new reference framework for Fluxys Belgium, specifically for allowed manageable costs. By managing its operating costs and pursuing its efficiency efforts, the Fluxys Belgium group met the new regulatory objectives and was able to benefit from stimuli.
Slight upturn in interest rates has a positive impact on the group's net result. The average expected OLO rate for the period is 0.77% compared to 0.41% in the first half of 2016. The increase is having a positive impact on the return authorised by regulation on invested capital. Due to the slight increase in interest rates and the efficiency efforts, the net result for the first half of 2017 (€22.9 million) rose by €3.2 million compared to the same period in 2016 (€19.7 million).
€36.0 million in investments. In the first half of 2017, the Fluxys Belgium group invested €36.0 million of its 2017 investment budget of €103 million. These investments pertained mainly to LNG infrastructure projects at the Zeebrugge terminal, specifically the construction of a fifth LNG storage tank and additional facilities and finalising expenditure for the second jetty. In addition, Fluxys Belgium is making the appropriate modifications in order to prepare for the gradual conversion from L gas from the Netherlands to H gas from other sources. Accordingly, some 15 businesses connected to the distribution grid in Antwerp have been converted to H gas.
Offtake by gas-fired power stations increases by nearly one quarter. With part of the other generating units in Belgium and abroad temporarily unavailable in the first few months of the year, gas-fired power stations once again demonstrated their central role in security of supply for electricity. Gas-fired power stations for that matter operated significantly more throughout the first half of 2017 compared to the same period last year: consumption was up 24%.
Natural gas transmission to industry remained at approximately the same level as in the first half of 2016. In the distribution segment grid operators annually connect around 50,000 new consumers. These new connections offset falling average consumption by homes and businesses due to the increasing energy efficiency of homes, offices and commercial spaces. Compared to the first six months of 2016, temperatures in the same period were milder in 2017, resulting in a slight drop in offtake by the distribution segment. For all consumption segments combined, transmitted volumes for the Belgian market rose 4% to 97 TWh.
Fluxys Belgium infrastructure: key role in meeting new flexibility requirements on the UK and North-Western European market. The largest natural gas storage facility in the United Kingdom has been unavailable since last year and this development brings major shifts in flexibility requirements on the greater North-Western European market. Against this backdrop, in comparison with the first half of last year, the volumes transmitted by Fluxys Belgium from border to border rose by more than 30% to 144 TWh. Imports and exports from and to the United Kingdom and Germany rose sharply and exports to the Netherlands also increased significantly. As for storage, the new flexibility requirements also allowed that Fluxys Belgium to sell all short-term capacity still available for the 2017-2018 storage season.
Belgian gas trading places continue to thrive: ZTP up 46%. Volumes traded on the Belgian gas trading places were up 14% compared to the first half of 2016. Traded volumes on the Zeebrugge Beach gas trading place rose 5% to 370 TWh, while volumes traded on the ZTP gas trading place rose by nearly half to 142 TWh (+46%). Another positive trend is that on ZTP a rising proportion of natural gas is traded in monthly packages. Following on from this, a ZTP monthly index is available since September, allowing suppliers and end-users to link their gas contracts to the ZTP gas price. As it goes, the Belgian ZTP gas
price has been more advantageous than prices on gas trading places in neighbouring countries in 85%- 95% of the time.
Small-scale LNG remains successful. In addition to terminalling large LNG volumes, the Zeebrugge LNG Terminal is diversifying its offer with a view to capitalising on the new market for small-scale LNG.
Natural gas as a transport fuel continues to rise. The commissioning of the second jetty at the Zeebrugge LNG Terminal in late 2016 marked a milestone in the further development of natural gas as a marine fuel. Small vessels such as the LNG bunker ship Engie Zeebrugge, can now also berth at the terminal to load LNG and supply LNG-powered ships. In the first few months of 2017 two LNG-powered ships were commissioned in Zeebrugge that are supplied from the LNG terminal with the bunkering vessel.
In road transport, too, natural gas as an alternative fuel continues to trend in a positive direction. Various initiatives taken by Fluxys Belgium, Gas.be (formerly the Royal Association of Belgian Gas Companies), distribution system operators, filling-station operators, automotive manufacturers and the public authorities are paying off: the number of registered natural gas-powered vehicles in the first half rose from 4,500 to 7,100 and the number of filling stations will, according to the current schedule, reach the 100-mark by the end of this year.
Transmission tariffs drop by an average of 7.5% in 2018. On 1 January 2018 tariffs for the transmission of natural gas will decrease for the third time in five years, which will have a positive impact on gas bills for homes, businesses and large enterprises. This tariff reduction is the result of ongoing efficiency efforts by Fluxys Belgium and lower interest rates. These two factors prompted Fluxys Belgium and CREG to agree to start the procedure for lowering natural gas transmission tariffs for the period 2018- 2019. The tariff reduction and non-indexation of tariffs on 1 January 2018 jointly result in a transmission cost reduction of approximately 7.5%. The reduction in transmission tariffs effective 1 January 2018 will not have a negative impact on the results of Fluxys Belgium, which depend to a large extent on the regulated authorised return.
Refinancing of the debenture maturing in the first half of 2018. A €350 million debenture will mature in the first half of 2018. Fluxys Belgium is considering refinancing the debenture in the second half of 2017.
The risks and uncertainties facing Fluxys Belgium have had no significant evolution since the closing of the 2016 financial year (see the section on Risk Management in the 2016 annual financial report, pages 232-240). Fluxys Belgium continues to monitor developments and takes appropriate action.
For more information on transactions with related parties, please refer to Note 12 in the condensed half-yearly financial statements.
Net profit from Belgian regulated activities is determined by the various regulatory parameters, including equity invested, financial structure and interest rates (OLOs).
The recurring dividend will continue to evolve depending on these three parameters. The current situation on the financial markets means that it is not possible to make accurate forecasts of the trend in interest rates and thus the profit on regulated activities.
2 Condensed half-yearly financial statements of Fluxys Belgium and its subsidiaries consolidated under IFRS - 30 June 2017
The registered office of the parent entity Fluxys Belgium SA is Avenue des Arts 31, B – 1040 Brussels, Belgium.
The main activities of the Fluxys Belgium group are transmission and storage of natural gas as well as terminalling services for liquefied natural gas (LNG) in Belgium. The Fluxys Belgium group also provides complementary services related to these main activities.
Please refer to the specific chapters in the 2016 Annual Report for further information on these activities.
| Condensed consolidated balance sheet | (In thousands of €) | ||
|---|---|---|---|
| Notes | 30.06.2017 | 31.12.2016 | |
| I. Non-current assets | 2,448,466 | 2,463,346 | |
| Property, plant and equipment | 6 | 2,279,179 | 2,321,123 |
| Intangible assets | 7 | 48,399 | 52,250 |
| Investments in associates and joint ventures | 16 | 16 | |
| Other financial assets | 8 | 80,964 | 57,022 |
| Financial lease receivables | 7,222 | 7,222 | |
| Other non-current assets | 10.1 | 32,686 | 25,713 |
| II. Current assets | 496,977 | 525,825 | |
| Inventories | 25,578 | 21,500 | |
| Financial lease receivables | 3,462 | 5,581 | |
| Current tax receivable | 114 | 113 | |
| Trade and other receivables | 67,783 | 88,309 | |
| Short-term investments | 78,584 | 101,209 | |
| Cash and cash equivalents | 314,369 | 291,727 | |
| Other current assets | 7,087 | 17,386 | |
| Total assets | 2,945,443 | 2,989,171 |
| Condensed consolidated balance sheet | (In thousands of €) | ||
|---|---|---|---|
| Notes | 30.06.2017 | 31.12.2016 | |
| I. Equity | 638,436 | 694,352 | |
| Equity attributable to the parent company's shareholders |
638,436 | 694,352 | |
| Share capital and share premiums |
60,310 | 60,310 | |
| Retained earnings and other reserves |
578,126 | 634,042 | |
| Non-controlling interests | 0 | 0 | |
| II. Non-current liabilities | 1,787,107 | 2,107,992 | |
| Interest-bearing liabilities | 9 | 1,450,150 | 1,765,025 |
| Provisions | 10.2 | 4,123 | 2,437 |
| Provisions for employee benefits | 10.1 | 61,933 | 62,224 |
| Deferred tax liabilities | 270,901 | 278,306 | |
| III. Current liabilities | 519,900 | 186,827 | |
| Interest-bearing liabilities | 9 | 418,212 | 79,472 |
| Provisions | 10.2 | 5,119 | 6,841 |
| Provisions for employee benefits | 10.1 | 1,983 | 4,472 |
| Current tax payables | 15,187 | 6,524 | |
| Trade and other payables | 76,025 | 87,942 | |
| Other current liabilities | 3,374 | 1,576 | |
| Total liabilities and equity | 2,945,443 | 2,989,171 |
| Condensed consolidated income statement | (In thousands of €) | |||
|---|---|---|---|---|
| Notes | 30.06.2017 | 30.06.2016 | ||
| Operating revenue | 4 | 250,708 | 237,760 | |
| Sales of gas related to balancing operations and operational needs |
28,830 | 22,981 | ||
| Other operating income | 6,156 | 6,739 | ||
| Consumables, merchandise and supplies used | -546 | -1,557 | ||
| Purchase of gas related to balancing of operations and operational needs |
-29,339 | -22,990 | ||
| Miscellaneous goods and services | 4 | -55,441 | -52,999 | |
| Employee expenses | -54,797 | -55,619 | ||
| Other operating expenses | 4 | -5,761 | -5,496 | |
| Net depreciation | 4 | -79,736 | -76,433 | |
| Net provisions | 383 | 360 | ||
| Impairment losses | -1,135 | 1,229 | ||
| Profit/loss from continuing operations | 59,322 | 53,975 | ||
| Change in the fair value of financial instruments | -1,267 | -94 | ||
| Financial income | 1,539 | 989 | ||
| Finance costs | 4 | -23,325 | -23,655 | |
| Profit/loss from continuing operations after net financial result |
36,269 | 31,215 | ||
| Income tax expenses | -13,371 | -11,533 | ||
| Net profit/loss for the period | 4 | 22,898 | 19,682 | |
| Fluxys Belgium share | 22,898 | 19,682 | ||
| Non-controlling interests | 0 | 0 | ||
| Basic earnings per share in € |
0.3259 | 0.2801 | ||
| Diluted earnings per share in € |
0.3259 | 0.2801 |
| Condensed consolidated statement of comprehensive income | (In thousands of €) | ||
|---|---|---|---|
| Notes | 30.06.2017 | 30.06.2016 | |
| Net profit/loss for the period | 22,898 | 19,682 | |
| Items that will not be reclassified subsequently to profit or loss |
|||
| Remeasurements of employee benefits |
10.1 | 8,335 | -22,645 |
| Income tax expense on other comprehensive income | -2,833 | 7,697 | |
| Other comprehensive income | 5,502 | -14,948 | |
| Comprehensive income for the period | 28,400 | 4,734 | |
| Fluxys Belgium share | 28,400 | 4,734 | |
| Non-controlling interests | 0 | 0 |
| Share capital | Share premium |
Reserves not available for distribution |
|
|---|---|---|---|
| I. Closing balance as at 31.12.2015 | 60,272 | 38 | 45,729 |
| 1. Comprehensive income for the | |||
| period | |||
| 2. Dividends paid | |||
| 3. Changes in the consolidation scope | |||
| 4. Other changes | |||
| II. Closing balance as at 30.06.2016 | 60,272 | 38 | 45,729 |
| III. Closing balance as at 31.12.2016 | 60,272 | 38 | 45,729 |
| 1. Comprehensive income for the | |||
| period | |||
| 2. Dividends paid | |||
| 3. Changes in the consolidation scope | |||
| 4. Other changes | -9,905 | ||
| IV. Closing balance as at 30.06.2017 | 60,272 | 38 | 35,824 |
| (In thousands of €) | ||||
|---|---|---|---|---|
| Total equity | Non controlling interests |
Equity attributable to the parent company's shareholders |
Reserves for employee benefits |
Retained earnings |
| 736,222 | 0 | 736,222 | -1,251 | 631,434 |
| 4,734 | 0 | 4,734 | -14,948 | 19,682 |
| -84,316 | 0 | -84,316 | -84,316 | |
| 656,640 | 0 | 656,640 | -16,199 | 566,800 |
| 694,352 | 0 | 694,352 | -7,289 | 595,602 |
| 28,400 | 0 | 28,400 | 5,502 | 22,898 |
| -84,316 | 0 | -84,316 | -84,316 | |
| 0 | 0 | 9,905 | ||
| 638,436 | 0 | 638,436 | -1,787 | 544,089 |
| Condensed consolidated statement of cash flows (indirect method) | (In thousands of €) | |
|---|---|---|
| 30.06.2017 | 30.06.2016 | |
| I. Cash and cash equivalents, opening balance | 291,727 | 327,061 |
| II. Net cash flows from operating activities | 151,857 | 149,475 |
| 1. Cash flows from operating activities | 170,047 | 161,667 |
| 1.1. Profit (loss) from continuing operations | 59,322 | 53,975 |
| 1.2. Non cash adjustments | 79,250 | 74,843 |
| 1.2.1. Depreciation | 79,736 | 76,433 |
| 1.2.2. Provisions | -383 | -360 |
| 1.2.3. Impairment losses | 1,135 | -1,229 |
| 1.2.4. Other non cash adjustments | -1,238 | -1 |
| 1.3. Changes in working capital | 31,475 | 32,849 |
| 1.3.1. Inventories | -4,078 | -1,598 |
| 1.3.2. Tax receivables | -1 | -8 |
| 1.3.3. Trade and other receivables | 20,526 | 10,274 |
| 1.3.4. Other current assets | 9,771 | 6,458 |
| 1.3.5. Tax payables | 4,083 | 4,752 |
| 1.3.6. Trade and other payables | 511 | 12,062 |
| 1.3.7. Other current liabilities | 1,798 | -321 |
| 1.3.8. Other changes in working capital | -1,135 | 1,230 |
| 2. Cash flows relating to other operating activities | -18,190 | -12,192 |
| 2.1. Current tax paid |
-19,029 | -13,016 |
| 2.2. Interests from investments, cash and cash equivalents | 947 | 882 |
| 2.3. Other inflows (outflows) relating to other operating activities | -108 | -58 |
| Condensed consolidated statement of cash flows (indirect method) (In thousands of €) |
||
|---|---|---|
| 30.06.2017 | 30.06.2016 | |
| III. Net cash flows relating to investment activities | -47,715 | -50,202 |
| 1. Acquisitions | -49,673 | -50,895 |
| 1.1. Payments to acquire property, plant and equipment, and | ||
| intangible assets | -48,356 | -56,565 |
| 1.2. Payments to acquire subsidiaries, joint arrangements or |
||
| associates | 0 | 0 |
| 1.3. Payments to acquire other financial assets | -1,317 | 5,670 |
| 2. Disposals | 184 | 693 |
| 2.1. Proceeds from disposal of property, plant and equipment, and | ||
| intangible assets | 184 | 192 |
| 2.2. Proceeds from disposal of subsidiaries, joint arrangements or |
||
| associates | 0 | 0 |
| 2.3. Proceeds from disposal of other financial assets | 0 | 501 |
| 3. Dividends received classified as investment activities | 0 | 0 |
| 4. Subsidies received | 1,774 | 0 |
| 5. Other cash flows relating to investment activities | 0 | 0 |
| IV. Net cash flows relating to financing activities | -81,500 | -77,489 |
| 1. Proceeds from cash flows from financing | 49,521 | 39,281 |
| 1.1. Proceeds from issuance of equity instruments | 0 | 0 |
| 1.2. Proceeds from issuance of treasury shares | 0 | 0 |
| 1.3. Proceeds from finance leases | 2,119 | 1,919 |
| 1.4. Proceeds from other non-current assets | 0 | 3,466 |
| 1.5. Proceeds from issuance of compound financial instruments | 0 | 0 |
| 1.6. Proceeds from issuance of other financial liabilities |
47,402 | 33,896 |
| Condensed consolidated statement of cash flows (indirect method) (In thousands of €) |
||
|---|---|---|
| 30.06.2017 | 30.06.2016 | |
| 2. Repayments relating to cash flows from financing | -20,424 | -11,625 |
| 2.1. Repurchase of equity instruments subsequently cancelled | 0 | 0 |
| 2.2. Purchase of treasury shares | 0 | 0 |
| 2.3. Repayment of finance lease liabilities | 0 | 0 |
| 2.4. Redemption of compound financial instruments | 0 | 0 |
| 2.5. Repayment of other financial liabilities | -20,424 | -11,625 |
| 3. Interests | -26,281 | -20,829 |
| 3.1. Interest paid classified as financing | -26,346 | -20,896 |
| 3.2. Interest received classified as financing | 65 | 67 |
| 4. Dividends paid | -84,316 | -84,316 |
| V. Net change in cash and cash equivalents | 22,642 | 21,784 |
| VI. Cash and cash equivalents, closing balance | 314,369 | 348,845 |
The condensed financial statements of Fluxys Belgium and its subsidiaries for the first half of 2017 have been established in accordance with the International Financial Reporting Standards, and in particular with the IAS 34 'Interim financial reporting' as adopted by the European Union, and have been subjected to a limited review by the statutory auditor.
They include a selection of explanatory notes and should be read in parallel with the consolidated financial statements of 31 December 2016.
All amounts are stated in thousands of euros.
The preparation of financial statements requires the use of estimates and assumptions to determine the value of assets and liabilities, and to assess the positive and negative consequences of unforeseen situations and events at the balance sheet date, as well as revenues and expenses of the financial year.
Significant estimates made by the Fluxys Belgium and its subsidiaries in the preparation of the financial statements relate mainly to the valuation of the recoverable amount of property, plant and equipment, and intangible assets, the valuation of financial instruments, and the valuation of provisions, in particular provisions for litigation and for pension and related liabilities.
Due to the uncertainties inherent to all valuation processes, Fluxys Belgium and its subsidiaries revise their estimates on the basis of regularly updated information. Future results may differ from these estimates.
Other than the use of estimates, the management also uses judgement in defining the accounting treatment for certain operations and transactions not addressed under the IFRS standards and interpretations currently in force.
The Board of Directors of Fluxys Belgium SA authorised these half-yearly IFRS financial statements of Fluxys Belgium and its subsidiaries for issue on 20 September 2017.
The accounting principles and policies adopted in the 2017 half-yearly financial statements are identical to those used in the most recent annual financial statements.
Amendments to the standards and interpretations applicable since 1 January 2017 have had no material impact on the 2017 half-yearly financial statements outside the additional information provided in the explanatory notes.
The standards that apply from 2018 are:
This new standard sets the accounting principles for revenue relating to contracts with customers, based on a five-step model. It provides the necessary clarifications on whether, for what amount and when revenue from contracts with customers are recognised.
The evaluation of the potential impact of IFRS 15 on the consolidated financial statements of Fluxys Belgium has shown very limited effects on the Group's consolidated results at this stage. This can be explained by the fact that the contracts entered into by the Group with its customers allow a relatively easy allocation of the transaction price to the various obligations as regards performance, which allocation is perfectly in line with the current principles applied. It should be noted that the revenue from regulated activities is recognised on the basis of reserved capacity.
This new accounting standard for financial instruments amends the current rules for classifying and evaluating financial assets, as well as the model for impairment of financial assets. It also more closely aligns hedge accounting and risk management for companies.
The evaluation of the potential impact of IFRS 9 on the consolidated financial statements of Fluxys Belgium has principally brought about two changes at this stage, besides the information to be provided in the annexed notes:
In July 2017, the Belgian Government announced a reform of the corporate tax system. The changes announced aim, inter alia, to progressively reduce the nominal corporate tax rate.
Fluxys Belgium welcomes favourably this fiscal reform, and as soon as the practical details are finalised, will start to analyse in detail the impact it will have on the accounting. At this stage, apart from the deferred tax, it is already evident that the impact on the Group's net results will be limited because for regulated activities, any tax reduction is automatically reflected in the tariffs, to the benefit of the users of the network.
Even though some transport services for example could be of a seasonal nature, the operating income from activities subject to the Gas Act is barely influenced by the seasonal nature of activities.
The operating income from these activities corresponds for the period pro rata with the estimated annual fair profit margin on invested capital.
This margin is reduced or supplemented by manageable cost variances resulting from taking into account an efficiency factor determined ex ante.
The consolidation scope and percentage of interests in consolidated entities remained identical to those of 31 December 2016.
Fluxys Belgium and its subsidiaries carry out activities in the following operating segments: transmission, storage, LNG terminalling activities in Belgium and other activities.
The segment information is based on classification into these operating segments.
Transmission activities comprise all operations subject to the Gas Act related to transmission in Belgium.
Storage activities comprise all operations subject to the Gas Act related to storage at Loenhout in Belgium.
Terminalling activities comprise all activities subject to the Gas Act related to the LNG terminal at Zeebrugge in Belgium.
The segment 'other activities' comprises other services rendered by Fluxys Belgium and its subsidiaries such as participating in the IZT and ZPT1 terminals in Belgium and work for third parties.
1 Interconnector Zeebrugge Terminal (IZT) and Zeepipe Terminal (ZPT)
| Segment income statement at 30-06-2017 (In thousands of €) |
||||||
|---|---|---|---|---|---|---|
| Transmission | Storage | Termin alling |
Other | Inter segment transfers |
Total | |
| Operating revenue | ||||||
| Sales and services to external customers |
186,971 | 12,031 | 46,734 | 4,972 | 0 | 250,708 |
| Transactions with other sectors |
419 | 4,201 | 997 | 3,806 | -9,423 | 0 |
| Sales of gas related to balancing operations and operational needs |
28,157 | 279 | 394 | 0 | 0 | 28,830 |
| Other operating income | 1,023 | 102 | 460 | 4,571 | 0 | 6,156 |
| Consumables, merchandise and supplies used |
24 | -2 | -25 | -543 | 0 | -546 |
| Purchase of gas related to balancing of operations and operational needs |
-28,662 | -279 | -398 | 0 | 0 | -29,339 |
| Miscellaneous goods and services | -47,868 | -3,225 | -10,352 | -3,419 | 9,423 | -55,441 |
| Employee expenses | -40,462 | -3,560 | -8,773 | -2,002 | 0 | -54,797 |
| Other operating expenses | -3,166 | -273 | -2,212 | -110 | 0 | -5,761 |
| Depreciation and amortisation | -59,320 | -5,396 | -14,918 | -102 | 0 | -79,736 |
| Provisions for risks and charges | -162 | -15 | -23 | 583 | 0 | 383 |
| Impairment losses | -1,003 | 0 | -130 | -2 | 0 | -1,135 |
| Profit/loss from continuing operations | 35,951 | 3,863 | 11,754 | 7,754 | 0 | 59,322 |
| Changes in the fair value of financial instruments |
-1,267 | -1,267 | ||||
| Financial income | 21 | 2 | 0 | 1,516 | 0 | 1,539 |
| Finance costs | -17,095 | -1,908 | -3,576 | -746 | 0 | -23,325 |
| Profit/loss from continuing operations after net financial result |
18,877 | 1,957 | 8,178 | 7,257 | 0 | 36,269 |
| Income tax expenses | -13,371 | |||||
| Net profit/loss for the period | 22,898 |
Operating revenue for the first half of 2017 amounted to €250,708 thousand, compared with €237,760 thousand for the first half of 2016, an increase of €12,948 thousand.
Transmission, storage and terminalling services in Belgium are subject to the Gas Act. Revenue from these services aims to ensure an authorised return on capital invested and to cover permitted depreciation and the operating expenses related to these services, while integrating the productivity efforts to be accomplished by the network operator.
Revenue from regulated activities was €245,736 thousand (which is 98.0% of the total). This represents an increase of €12,796 thousand compared with the same period in 2016. This increase is largely explained by the entry into force of the contracts for the capacity sold between Dunkirk and Zeebrugge, which were set to start running once Dunkirk LNG terminal was operational.
The cost of miscellaneous goods and services includes, in the first half of 2017, the royalties due for the French portion of the line between Dunkirk and Zeebrugge, which explains the increase in this item. The efficiency efforts realised by the Group have allowed Fluxys Belgium to be in line with the new terms of reference set for the regulatory period 2016-2019 and even to make efficiency gains.
The depreciation charges for the period are up, largely following the commissioning of facilities, especially the second jetty at the LNG terminal at Zeebrugge.
The impairment losses for the first half of 2017 mainly concern gas inventory, the market value of which at balance sheet date is lower than their average price in the accounts.
In the first half of 2017, financial income was favourably influenced by the effects of the discounts for employee benefits.
Net profit/loss for the first half of 2017 is positively impacted by the evolution of OLO rates, the projected average for which is 0.77% in 2017 compared with 0.41% in the first half of 2016. Thanks to the slight increase in interest rates, to efficiency efforts and to the works for third parties, the net profit/loss for the first half of 2017 totalled €22,898 thousand, up €3,216 thousand compared to the €19,682 thousand in the first half of 2016.
| Segment income statement at 30-06-2016 | (In thousands of €) | |||||
|---|---|---|---|---|---|---|
| Transmission | Storage | Termi nalling |
Other | Inter segment transfers |
Total | |
| Operating revenue | ||||||
| Sales and services to external customers | 175,175 | 11,526 | 46,239 | 4,820 | 0 | 237,760 |
| Transactions with other sectors | 412 | 4,148 | 988 | 3,939 | -9,487 | 0 |
| Sales of gas related to balancing operations and operational needs |
22,320 | 303 | 960 | 158 | -760 | 22,981 |
| Other operating income | 3,160 | 47 | 355 | 4,049 | -872 | 6,739 |
| Consumables, merchandise and supplies used |
-622 | -2 | -9 | -924 | 0 | -1,557 |
| Purchase of gas related to balancing of operations and operational needs |
-22,320 | -303 | -962 | -165 | 760 | -22,990 |
| Miscellaneous goods and services | -43,417 | -2,898 | -12,419 | -4,624 | 10,359 | -52,999 |
| Employee expenses | -41,256 | -3,570 | -8,717 | -2,076 | 0 | -55,619 |
| Other operating expenses | -2,899 | -310 | -2,153 | -134 | 0 | -5,496 |
| Depreciation and amortisation | -58,134 | -5,584 | -12,616 | -99 | 0 | -76,433 |
| Provisions for risks and charges | 19 | -5 | -3 | 349 | 0 | 360 |
| Impairment losses | 1,204 | 0 | 28 | -3 | 0 | 1,229 |
| Profit/loss from continuing operations | 33,642 | 3,352 | 11,691 | 5,290 | 0 | 53,975 |
| Changes in the fair value of financial instruments |
0 | 0 | 0 | -94 | 0 | -94 |
| Financial income | 26 | 3 | 0 | 960 | 0 | 989 |
| Finance costs | -17,758 | -2,023 | -3,337 | -537 | 0 | -23,655 |
| Profit/loss from continuing operations after net financial result |
15,910 | 1,332 | 8,354 | 5,619 | 0 | 31,215 |
| Income tax expenses | -11,533 | |||||
| Net profit/loss for the period | 19,682 |
| Segment balance sheet at 30-06-2017 | (In thousands of €) | |||||
|---|---|---|---|---|---|---|
| Trans | Storage | Termi | Other | Un | Total | |
| mission | nalling | allocated | ||||
| Property, plant and equipment | 1,579,781 | 172,714 | 521,785 | 4,899 | 0 | 2,279,179 |
| Intangible assets | 47,657 | 0 | 149 | 593 | 0 | 48,399 |
| Other non-current financial assets | 87 | 0 | 0 | 80,877 | 0 | 80,964 |
| Inventories | 21,305 | 2,765 | 1,216 | 292 | 0 | 25,578 |
| Financial lease receivables | 0 | 0 | 0 | 10,684 | 0 | 10,684 |
| Net trade receivables | 47,291 | 2,335 | 724 | 15,114 | 0 | 65,464 |
| Other assets | 435,175 | 435,175 | ||||
| 2,945,443 | ||||||
| Interest-bearing liabilities | 1,149,820 | 128,330 | 430,673 | 159,539 | 0 | 1,868,362 |
| Other liabilities | 438,645 | 438,645 | ||||
| 2,307,007 | ||||||
| Equity | 638,436 | |||||
| 2,945,443 | ||||||
| Investments in property, plant and equipment for the period |
6,047 | 836 | 29,082 | 43 | 0 | 36,008 |
| Investments in intangible assets for the period |
1,149 | 0 | 6 | 0 | 0 | 1,155 |
| Segment balance sheet at 31-12-2016 | (In thousands of €) | |||||
|---|---|---|---|---|---|---|
| Trans mission |
Storage | Termi nalling |
Other | Un allocated |
Total | |
| Property, plant and equipment |
1,628,694 | 177,274 | 510,191 | 4,964 | 0 | 2,321,123 |
| Intangible assets | 51,432 | 0 | 168 | 650 | 0 | 52,250 |
| Other non-current financial assets |
87 | 0 | 0 | 56,935 | 0 | 57,022 |
| Inventories | 18,258 | 2,837 | 301 | 104 | 0 | 21,500 |
| Financial lease receivables | 0 | 0 | 0 | 12,803 | 0 | 12,803 |
| Net trade receivables |
65,426 | 3,038 | 1,216 | 15,905 | 0 | 85,585 |
| Other assets | 438,888 | 438,888 | ||||
| 2,989,171 | ||||||
| Interest-bearing liabilities | 1,167,523 | 130,792 | 411,596 | 134,586 | 0 | 1,844,497 |
| Other liabilities | 450,322 | 450,322 | ||||
| 2,294,819 | ||||||
| Equity | 694,352 | |||||
| 2,989,171 | ||||||
| Investments in property, plant and equipment for the period |
34,435 | 803 | 103,849 | 132 | 0 | 139,219 |
| Investments in intangible assets for the period |
3,106 | 0 | 24 | 0 | 0 | 3,130 |
| Movements in property, plant and equipment | ||||
|---|---|---|---|---|
| Land | Buildings | Natural gas transmission networks* |
Gas storage* |
|
| Gross book value | ||||
| As at 31-12-2015 | 47,363 | 154,516 | 3,364,405 | 377,649 |
| Investments | 14 | 1,685 | 32,729 | 413 |
| Subsidies | 0 | 0 | 0 | 0 |
| Disposals and retirements | -33 | -5 | -7,107 | -3 |
| Internal transfers | 0 | 4,022 | 24,614 | 502 |
| Changes in the consolidation scope and assets held for sale |
0 | 0 | 0 | 0 |
| As at 31-12-2016 | 47,344 | 160,218 | 3,414,641 | 378,561 |
| Investments | 78 | 43 | 2,506 | 282 |
| Subsidies | 0 | 0 | 0 | 0 |
| Disposals and retirements | -1 | -38 | -919 | 0 |
| Internal transfers | 0 | 0 | 545 | 0 |
| Changes in the consolidation scope and assets held for sale |
0 | 0 | 0 | 0 |
| As at 30-06-2017 | 47,421 | 160,223 | 3,416,773 | 378,843 |
. *I*subject to the Gas Act.
As at 30 June 2017, Fluxys Belgium and its subsidiaries made investments of €36,008 thousand, €27,994 thousand of which were allocated to the following LNG infrastructure projects:
| (In thousands of €) | ||||
|---|---|---|---|---|
| LNG terminal* | Other installations and machinery |
Furniture, equipment & vehicles |
Assets under construction & instalments paid |
Total |
| 1,045,001 | 43,415 | 50,064 | 148,156 | 5,230,569 |
| 22,850 | 61 | 5,105 | 76,362 | 139,219 |
| 0 | 0 | 0 | 0 | 0 |
| -7 | -58 | -832 | -14 | -8,059 |
| 77,949 | 0 | 0 | -107,087 | 0 |
| 0 | 0 | 0 | 0 | 0 |
| 1,145,793 | 43,418 | 54,337 | 117,417 | 5,361,729 |
| 4,017 | 41 | 1,528 | 27,513 | 36,008 |
| -4,353 | 0 | 0 | 2,579 | -1,774 |
| -785 | 0 | -70 | -124 | -1,937 |
| 0 | 0 | 0 | -545 | 0 |
| 0 | 0 | 0 | 0 | 0 |
| 1,144,672 | 43,459 | 55,795 | 146,840 | 5,394,026 |
| Movements in property, plant and equipment | ||||
|---|---|---|---|---|
| Land | Buildings | Natural gas transmission networks* |
Natural gas storage* |
|
| Depreciation and impairment losses | ||||
| As at 31-12-2015 | 0 | -81,358 | -1,808,445 | -198,264 |
| Depreciation | 0 | -3,074 | -103,881 | -10,926 |
| Disposals and retirements | 0 | 0 | 5,878 | 0 |
| Internal transfers | 0 | 0 | 0 | 0 |
| Changes in the consolidation scope and assets held for sale |
0 | 0 | 0 | 0 |
| As at 31-12-2016 | 0 | -84,432 | -1,906,448 | -209,190 |
| Depreciation | 0 | -1,582 | -50,968 | -5,282 |
| Disposals and retirements | 0 | 2 | 462 | 0 |
| Internal transfers | 0 | 0 | 0 | 0 |
| Changes in the consolidation scope and assets held for sale |
0 | 0 | 0 | 0 |
| As at 30-06-2017 | 0 | -86,012 | -1,956,954 | -214,472 |
| Net book values as at 30-06-2017 | 47,421 | 74,211 | 1,459,819 | 164,371 |
| Net book values as at 31-12-2016 | 47,344 | 75,786 | 1,508,193 | 169,371 |
| Of which net carrying amount of assets temporarily retired from active use as at 30.06.2017 |
110 | 0 | 0 | 0 |
* Installations subject to the Gas Act.
The depreciation charge for the period amounts to €74,730 thousand and reflects the rate at which Fluxys Belgium and its subsidiaries expect to consume the economic benefits of the property, plant and equipment.
| (In thousands of €) | ||||
|---|---|---|---|---|
| Total | Assets under construction & instalments paid |
Furniture, equipment & vehicles |
Other installations and machinery |
LNG terminal* |
| -2,900,027 | 0 | -35,502 | -42,961 | -733,497 |
| -147,289 | 0 | -4,940 | -94 | -24,374 |
| 6,710 | 0 | 832 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 |
| -3,040,606 | 0 | -39,610 | -43,055 | -757,871 |
| -74,730 | 0 | -2,426 | -44 | -14,428 |
| 489 | 0 | 18 | 0 | 7 |
| 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 |
| -3,114,847 | 0 | -42,018 | -43,099 | -772,292 |
| 2,279,179 | 146,840 | 13,777 | 360 | 372,380 |
| 2,321,123 | 117,417 | 14,727 | 363 | 387,922 |
| 110 | 0 | 0 | 0 | 0 |
On the balance sheet date, Fluxys Belgium and its subsidiaries have not identified any indication or event that could lead to the consideration that any item of property, plant and equipment may have been impaired.
| Movements in the book value of intangible assets | (In thousands of €) | |||
|---|---|---|---|---|
| Software | Client portfolios | CO2 2 emission rights |
Total | |
| Gross book value | ||||
| As at 31-12-2015 | 36,852 | 52,800 | 0 | 89,652 |
| Investments | 3,130 | 0 | 0 | 3,130 |
| Disposals and retirements | -7,742 | 0 | 0 | -7,742 |
| As at 31.12.2016 | 32,240 | 52,800 | 0 | 85,040 |
| Investments | 1,155 | 0 | 0 | 1,155 |
| Disposals and retirements | 0 | 0 | 0 | 0 |
| As at 30-06-2017 | 33,395 | 52,800 | 0 | 86,195 |
| Depreciation and impairment losses | ||||
| As at 31-12-2015 | -27,470 | -1,196 | 0 | -28,666 |
| Depreciation | -5,401 | -6,451 | 0 | -11,852 |
| Disposals and retirements | 7,728 | 0 | 0 | 7,728 |
| As at 31.12.2016 | -25,143 | -7,647 | 0 | -32,790 |
| Depreciation | -1,781 | -3,225 | 0 | -5,006 |
| Disposals and retirements | 0 | 0 | 0 | 0 |
| As at 30-06-2017 | -26,924 | -10,872 | 0 | -37,796 |
| Net book values as at 30-06-2017 | 6,471 | 41,928 | 0 | 48,399 |
| Net book values as at 31-12-2016 | 7,097 | 45,153 | 0 | 52,250 |
Intangible assets comprise the net carrying amount of software developed or acquired by Fluxys Belgium and its subsidiaries and which can be considered investments. This software is depreciated over 5 years on a straight-line basis. Major investments during the period concern software developed in relation to gas flow, assets and related administrative tools.
They also include the hub sector of activity and client portfolios. This intangible asset will be fully depreciated in 2023.
On the balance sheet date, Fluxys Belgium and its subsidiaries have not identified any indication or event that could lead to the consideration that any intangible asset may have been impaired.
This item mainly records investment securities at fair value through income statement. These include cash investments in bonds or commercial paper with a maturity longer than one year. They are mainly from Flux Re, the cash of which is destined to cover the risk of the entity in the scope of its reinsurance business. The maturity of these investments is between 2019 and 2027. An amount of €25.0 million is placed at Fluxys SA, the parent company in which the management of Fluxys group's cash funds and financing is centralised.
The increase in this item can be explained by the fact that Flux Re is making more mid-term investments as a result of the current level of short-term interest rates.
| Non-current interest-bearing liabilities | (In thousands of €) | |||
|---|---|---|---|---|
| 30.06.2017 | 31.12.2016 | Change | ||
| Bonds | 346,880 | 696,569 | -349,689 | |
| Other borrowings | 583,000 | 583,000 | 0 | |
| Other financing | 103,350 | 102,953 | 397 | |
| Other liabilities | 416,920 | 382,503 | 34,417 | |
| Total | 1,450,150 | 1,765,025 | -314,875 |
| Current interest-bearing liabilities | (In thousands of €) | ||||
|---|---|---|---|---|---|
| 30.06.2017 | 31.12.2016 | Change | |||
| Bonds | 358,245 | 10,833 | 347,412 | ||
| Other borrowings | 31,902 | 39,078 | -7,176 | ||
| Other financing | 1,997 | 4,423 | -2,426 | ||
| Other liabilities | 26,068 | 25,138 | 930 | ||
| Total | 418,212 | 79,472 | 338,740 |
As at 30 June 2017, financial liabilities are at a similar level as they were at the end of 2016, as expected repayments are for the most part made in the second half of 2017.
A €350 million bond matures in the first half of 2018. Fluxys Belgium envisages refinancing this loan over the course of the 2nd half of 2017.
| Changes in liabilities based on financing activities | (In thousands of €) | ||||
|---|---|---|---|---|---|
| 31.12.2016 | Cash flow | Other movements | 30.06.2017 | ||
| Reclassificat ions between non-current and current |
Variation in accrued interests |
Total | |||
| Non-current interest-bearing liabilities | 1,765,025 | 47,402 | -362,805 | 528 | 1,450,150 |
| Finance leases | 0 | 0 | 0 | 0 | |
| Bonds | 696,569 | 0 | -349,877 | 188 | 346,880 |
| Other borrowings | 583,000 | 0 | 0 | 583,000 | |
| Other financing | 102,953 | 0 | 397 | 103,350 | |
| Other liabilities | 382,503 | 47,402 | -13,325 | 340 | 416,920 |
| Current interest-bearing liabilities | 79,472 | -20,424 | 362,805 | -3,641 | 418,212 |
| Finance leases | 0 | 0 | 0 | 0 | |
| Bonds | 10,833 | 0 | 349,877 | -2,465 | 358,245 |
| Other borrowings | 39,078 | -6,000 | 0 | -1,176 | 31,902 |
| Other financing | 4,423 | -2,029 | -397 | 1,997 | |
| Other liabilities | 25,138 | -12,395 | 13,325 | 26,068 | |
| Total | 1,844,497 | 26,978 | 0 | -3,113 | 1,868,362 |
The cash flow from non-current interest-bearing liabilities is shown in points IV.1.6 and 2.5 of the condensed consolidated cash flow table.
The variation of interests to be paid corresponds to the difference between interests paid (see point IV.3.1 of the condensed consolidated cash flow table) and interest charges on debts (€23,233 thousand).
| Provisions for employee benefits | (In thousands of €) |
|---|---|
| Provisions at 31-12-2016 | 66,696 |
| Additions | 4,145 |
| Use | -4,527 |
| Release | 0 |
| Unwinding of the discount | 1,310 |
| Actuarial gains/losses recognised in the profit/loss (seniority | |
| bonuses) | -824 |
| Expected return on plan assets |
-994 |
| Actuarial gains/losses recognised in equity | -8,335 |
| Reclassification to assets | 6,445 |
| Provisions as at 30-06-2017 of which: | 63,916 |
| Non-current provisions | 61,933 |
| Current provisions | 1,983 |
The cost of services rendered during the period is accounted for as employee expenses and in the net provisions.
Expenses relating to the effects of discounts are presented as an offset against the expected return on plan assets. The expected return on plan assets is in line with the discount rate used to determine actuarial debt.
Defined benefit pension plans have surplus plan assets compared with the actuarial liability on estimated commitments for these plans as at 30.06.2017. The amount was therefore transferred to the assets in the balance sheet under 'Other non-current assets' (€26.8 million compared with €19.8 million as at 31.12.2016) and 'Other current assets' (€1.1 million compared with €1.6 million as at 31.12.2016). These surpluses are recovered over the duration of the pension plans.
| Provisions (excluding provisions for employee benefits) | (In thousands of €) | ||
|---|---|---|---|
| Litigation and claims |
Environment and site restoration |
Total | |
| Provisions at 31-12-2016 | 2,437 | 6,841 | 9,278 |
| Additions | 13 | 0 | 13 |
| Use | 0 | -14 | -14 |
| Release | 0 | 0 | 0 |
| Unwinding of the discount | 0 | -35 | -35 |
| Provisions as at 30-06-2017 of which: | 2,450 | 6,792 | 9,242 |
| Non-current provisions | 2,450 | 1,673 | 4,123 |
| Current provisions | 0 | 5,119 | 5,119 |
The provisions as at 30.06.2017 essentially concern the estimated expenditure for litigation relating to the construction of the Zeebrugge LNG Terminal, as well as expenses for protection, clean-up and restoration of sites subject to closure.
There is no significant evolution to report in terms of contingent assets and liabilities & rights and commitments. Please refer to Note 7 'Contingent assets and liabilities – rights and commitments of the group' in the IFRS financial statements of the 2016 annual report.
Fluxys Belgium and its subsidiaries are controlled by Fluxys, which is itself controlled by Publigas.
The consolidated financial statements include transactions performed by Fluxys Belgium and its subsidiaries in the normal course of their activities with unconsolidated related companies or associates. These transactions take place under market conditions and mainly involve transactions realised with Fluxys (IT and housing services, and centralised management of the Group's cash funds and financing since 1 January 2017), Interconnector (UK) (inspection and repair services), IZT (IZT lease and installation operation and maintenance services), Dunkerque LNG (IT development and other services), Gaz-Opale (terminalling services), Balansys (balancing operator) and Fluxys Finance, the entity in which the management of Fluxys group's cash funds and financing was previously centralised and which was absorbed by Fluxys SA with effect on 1 January 2017.
| Significant transactions with related parties as at 30-06-2017 (In thousands of €) |
|||||
|---|---|---|---|---|---|
| Parent company |
Joint arrangements |
Associates | Other related parties |
Total | |
| I. Assets with related parties | 327,609 | 0 | 524 | 11,023 | 339,156 |
| 1. Other financial assets | 25,000 | 0 | 0 | 0 | 25,000 |
| 1.1. Securities other than shares | 25,000 | 0 | 0 | 0 | 25,000 |
| 1.2. Loans | 0 | 0 | 0 | 0 | 0 |
| 2. Other non-current assets | 0 | 0 | 0 | 7,222 | 7,222 |
| 2.1. Finance leases | 0 | 0 | 0 | 7,222 | 7,222 |
| 3. Trade and other receivables | 112 | 0 | 524 | 3,801 | 4,437 |
| 3.1. Clients | 109 | 0 | 524 | 339 | 972 |
| 3.2. Finance leases | 0 | 0 | 0 | 3,462 | 3,462 |
| 3.3. Other receivables | 3 | 0 | 0 | 0 | 3 |
| 4. Cash and cash equivalents | 302,497 | 0 | 0 | 0 | 302,497 |
| 5. Other current assets | 0 | 0 | 0 | 0 | 0 |
| II. Liabilities with related parties | 259,607 | 0 | 942 | 43 | 260,592 |
| 1. Interest-bearing liabilities (current and non-current) |
259,125 | 0 | 0 | 0 | 259,125 |
| 1.4. Other borrowings | 259,125 | 0 | 0 | 0 | 259,125 |
| 2. Trade and other payables | 44 | 0 | 449 | 0 | 493 |
| 2.1. Suppliers | 0 | 0 | 449 | 0 | 449 |
| 2.2. Other payables | 44 | 0 | 0 | 0 | 44 |
| 3. Other current liabilities | 438 | 0 | 493 | 43 | 974 |
| III. Transactions with related parties | |||||
| 1. Sale of non-current assets | 0 | 0 | 0 | 0 | 0 |
| 2. Purchase of non-current assets (-) | 0 | 0 | 0 | 0 | 0 |
| 3. Services rendered and goods delivered | 2,065 | 0 | 968 | 1,256 | 4,289 |
| 4. Services received (-) | -787 | 0 | 0 | 0 | -787 |
| 5. Financial profit/loss | 0 | 0 | 1 | -3,612 | -3,611 |
| Significant transactions with related parties as at 31-12-2016 | (In thousands of €) | |||||
|---|---|---|---|---|---|---|
| Parent company |
Joint arrangement s |
Associates | Other related parties |
Total | ||
| I. Assets with related parties | 1,420 | 0 | 1,958 | 315,950 | 319,328 | |
| 1. Other financial assets | 0 | 0 | 0 | 26,118 | 26,118 | |
| 1.1. Securities other than shares | 0 | 0 | 0 | 26,118 | 26,118 | |
| 1.2. Loans | 0 | 0 | 0 | 0 | 0 | |
| 2. Other non-current assets | 0 | 0 | 0 | 7,222 | 7,222 | |
| 2.1. Finance leases | 0 | 0 | 0 | 7,222 | 7,222 | |
| 3. Trade and other receivables | 1,420 | 0 | 1,958 | 5,951 | 9,329 | |
| 3.1. Clients | 1,420 | 0 | 1,958 | 370 | 3,748 | |
| 3.2. Finance leases | 0 | 0 | 0 | 5,581 | 5,581 | |
| 3.3. Other receivables | 0 | 0 | 0 | 0 | 0 | |
| 4. Cash and cash equivalents | 0 | 0 | 0 | 276,659 | 276,659 | |
| 5. Other current assets | 0 | 0 | 0 | 0 | 0 | |
| II. Liabilities with related parties | 333 | 0 | 584 | 257,011 | 257,928 | |
| 1. Interest-bearing liabilities (current and non-current) |
0 | 0 | 0 | 257,000 | 257,000 | |
| 1.4. Other borrowings | 0 | 0 | 0 | 257,000 | 257,000 | |
| 2. Trade and other payables | 135 | 0 | 584 | 0 | 719 | |
| 2.1. Suppliers | 100 | 0 | 584 | 0 | 684 | |
| 2.2. Other payables | 35 | 0 | 0 | 0 | 35 | |
| 3. Other current liabilities | 198 | 0 | 0 | 11 | 209 | |
| III. Transactions with related parties | ||||||
| 1. Sale of non-current assets | 0 | 0 | 0 | 0 | 0 | |
| 2. Purchase of non-current assets (-) | 0 | 0 | 0 | 0 | 0 | |
| 3. Services rendered and goods delivered |
2,727 | 0 | 0 | 6,689 | 9,416 | |
| 4. Services received (-) | -1,351 | 0 | 0 | 0 | -1,351 | |
| 5. Financial profit/loss | 0 | 0 | 0 | -6,734 | -6,734 |
The group's main financial instruments consist of financial and trade receivables and payables, cash investments, cash and cash equivalents.
The following table gives an overview of financial instruments as at 30 June 2017:
| Summary of financial instruments at balance sheet date | (In thousands of €) | |||
|---|---|---|---|---|
| Category | Book value | Fair value | Level | |
| I. Non-current assets | ||||
| Other financial assets | 1 & 2 | 80,964 | 80,964 | 1 & 2 |
| Financial lease receivables | 1 | 7,222 | 7,222 | 2 |
| II. Current assets | ||||
| Financial lease receivables | 1 | 3,462 | 3,462 | 2 |
| Trade and other receivables | 1 | 67,783 | 67,783 | 2 |
| Short-term investments | 1 & 2 | 78,584 | 78,584 | 1 & 2 |
| Cash and cash equivalents | 1 & 2 | 314,369 | 314,369 | 1 & 2 |
| Total financial instruments – assets | 552,384 | 552,384 | ||
| I. Non-current liabilities | ||||
| Interest-bearing liabilities | 1 | 1,450,150 | 1,479,438 | 2 |
| II. Current liabilities | ||||
| Interest-bearing liabilities | 1 | 418,212 | 421,601 | 2 |
| Trade and other payables | 1 | 76,025 | 76,025 | 2 |
| Total financial instruments - liabilities | 1,944,387 | 1,977,064 |
The categories correspond to the following financial instruments:
All of the group's financial instruments fall within Levels 1 and 2 of the fair value hierarchy. Their fair value is measured on a recurring basis.
Level 1 of the fair value hierarchy includes short-term investments and cash equivalents whose fair value is based on quoted prices. They consist mainly of bonds.
Level 2 of the fair value hierarchy includes other financial assets and liabilities whose fair value is based on other inputs that are observable for the asset or liability, either directly or indirectly.
The techniques for measuring the fair value of Level 2 financial instruments are as follows:
No events with a material impact on the financial statements submitted occurred after the balance sheet date.
Report of review of consolidated interim financial reporting for the half-year ended on 30 June 2017
To the Board of Directors
In the context of our appointment as the company's statutory auditor, we report to you on the consolidated interim financial information. This consolidated interim financial information comprises the consolidated condensed balance sheet as at 30 June 2017, the consolidated condensed income statement, the consolidated condensed statement of comprehensive income, the consolidated condensed statement of changes in equity and the consolidated condensed statement of cash flows for the period of six months then ended, as well as selective notes 1 to 14.
We have reviewed the consolidated interim financial information of Fluxys Belgium NV/SA ("the company") and its subsidiaries (jointly "the group"), prepared in accordance with International Accounting Standard (IAS) 34, "Interim Financial Reporting" as adopted by the European Union.
The consolidated balance sheet shows total assets of 2,945,443 (000) EUR and the consolidated condensed income statement shows a consolidated profit (group share) for the period then ended of 22,898 (000) EUR.
The board of directors of the company is responsible for the preparation and fair presentation of the consolidated interim financial information in accordance with IAS 34, "Interim Financial Reporting" as adopted by the European Union. Our responsibility is to express a conclusion on this consolidated interim financial information based on our review.
We conducted our review of the consolidated interim financial information in accordance with International Standard on Review Engagements (ISRE) 2410, "Review of interim financial information performed by the independent auditor of the entity". A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit performed in accordance with the International Standards on Auditing (ISA) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion on the consolidated interim financial information.
Based on our review, nothing has come to our attention that causes us to believe that the consolidated interim financial information of Fluxys Belgium NV/SA has not been prepared, in all material respects, in accordance with IAS 34, "Interim Financial Reporting" as adopted by the European Union.
Antwerp, 20 September 2017 The statutory auditor
_______________________________
DELOITTE Bedrijfsrevisoren / Réviseurs d'Entreprises BV o.v.v.e. CVBA / SC s.f.d. SCRL Represented by Jurgen Kesselaers
Head office – Avenue des Arts 31 – B-1040 Brussels Tel + 32 2 282 72 11 – Fax + 32 2 282 02 39 – www.fluxys.com/belgium VAT BE 0402.954.628 – RPR Brussels - D/2017/9484/8
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.