Quarterly Report • May 12, 2020
Quarterly Report
Open in ViewerOpens in native device viewer
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
PREPARED IN ACCORDANCE WITH INTERNATIONAL FINANCIAL REPORTING STANDARDS AS OF MARCH 31, 2020
| Note | March 31, 2020 |
December 31, 2019 |
|
|---|---|---|---|
| ASSETS: | |||
| Plant in service Less accumulated depreciation and impairment |
870,384 (477,667) |
865,106 (469,476) |
|
| Net plant in service | 392,717 | 395,630 | |
| Nuclear fuel, at amortized cost Construction work in progress, net |
14,105 19,782 |
14,250 18,208 |
|
| Total property, plant and equipment | 426,604 | 428,088 | |
| Investments in associates and joint-ventures Restricted financial assets, net Other non-current financial assets, net Intangible assets, net Deferred tax assets |
3,524 20,617 17,612 34,453 1,296 |
3,283 20,732 10,923 37,429 1,481 |
|
| Total other non-current assets | 77,502 | 73,848 | |
| Total non-current assets | 504,106 | 501,936 | |
| Cash and cash equivalents, net Trade receivables, net Income tax receivable Materials and supplies, net Fossil fuel stocks Emission rights Other current financial assets, net Other current assets, net Assets classified as held for sale |
4 | 15,222 65,659 1,497 9,069 1,467 26,626 126,527 13,715 19,505 |
9,755 65,030 707 8,889 1,764 27,029 61,114 11,070 17,280 |
| Total current assets | 279,287 | 202,638 | |
| Total assets | 783,393 | 704,574 |
| Note | March 31, 2020 |
December 31, 2019 |
|
|---|---|---|---|
| EQUITY AND LIABILITIES: | |||
| Stated capital Treasury shares Retained earnings and other reserves |
53,799 (2,857) 217,397 |
53,799 (2,885) 199,847 |
|
| Total equity attributable to equity holders of the parent | 268,339 | 250,761 | |
| Non-controlling interests | 5,200 | 4,603 | |
| Total equity | 273,539 | 255,364 | |
| Long-term debt, net of current portion Provisions Other long-term financial liabilities Deferred tax liability Other long-term liabilities |
5 | 152,794 89,711 8,037 23,419 33 |
142,570 89,512 9,700 20,626 31 |
| Total non-current liabilities | 273,994 | 262,439 | |
| Short-term loans Current portion of long-term debt Trade payables Income tax payable Provisions Other short-term financial liabilities Other short-term liabilities Liabilities associated with assets classified as held for sale |
6 5 4 |
3,450 28,124 56,842 518 16,689 117,453 6,839 5,945 |
4,260 25,063 66,244 628 14,253 63,187 7,544 5,592 |
| Total current liabilities | 235,860 | 186,771 | |
| Total equity and liabilities | 783,393 | 704,574 |
| Note | 1-3/2020 | 1-3/2019 * | |
|---|---|---|---|
| Sales of electricity, heat, gas and coal Sales of services and other revenues Other operating income |
38,218 17,815 1,013 |
34,895 16,088 866 |
|
| Total revenues and other operating income | 7 | 57,046 | 51,849 |
| Gains and losses from commodity derivative trading Purchase of electricity, gas and other energies Fuel and emission rights Services Salaries and wages Material and supplies Capitalization of expenses to the cost of assets and change in own inventories Depreciation and amortization Impairment of property, plant and equipment and intangible assets Impairment of trade and other receivables Other operating expenses |
5,936 (14,230) (6,605) (6,163) (6,956) (2,506) 745 (7,330) 256 14 (1,400) |
3,775 (14,409) (5,369) (6,044) (6,311) (2,016) 1,294 (6,989) (512) 18 (1,485) |
|
| Income before other income (expenses) and income taxes |
18,807 | 13,801 | |
| Interest on debt Interest on provisions Interest income Share of profit (loss) from associates and joint-ventures Impairment of financial assets Other financial expenses Other financial income |
(1,371) (488) 130 (148) 161 (355) 456 |
(1,364) (466) 110 (63) 37 (27) 187 |
|
| Total other income (expenses) | (1,615) | (1,586) | |
| Income before income taxes | 17,192 | 12,215 | |
| Income taxes | (3,030) | (2,290) | |
| Net income | 14,162 | 9,925 | |
| Net income attributable to: | |||
| Equity holders of the parent Non-controlling interests |
13,805 357 |
9,824 101 |
|
| Net income per share attributable to equity holders of the parent (CZK per share): |
|||
| Basic Diluted |
25.8 25.8 |
18.4 18.4 |
| Note | 1-3/2020 | 1-3/2019 * | |
|---|---|---|---|
| Net income | 14,162 | 9,925 | |
| Change in fair value of cash flow hedges Cash flow hedges reclassified to statement of income Change in fair value of debt instruments Disposal of debt instruments Translation differences – subsidiaries Translation differences – associates and joint-ventures Share on other equity movements of associates and joint-ventures Deferred tax related to other comprehensive income |
8 | 2,098 (1,346) (67) - 3,219 234 (6) (129) |
6,983 2,080 33 1 (470) 35 (4) (1,727) |
| Net other comprehensive income that may be reclassified to statement of income or to assets in subsequent periods |
4,003 | 6,931 | |
| Re-measurement gains (losses) on defined benefit plans |
- | 2 | |
| Net other comprehensive income not to be reclassified from equity in subsequent periods |
- | 2 | |
| Total other comprehensive income, net of tax | 4,003 | 6,933 | |
| Total comprehensive income, net of tax | 18,165 | 16,858 | |
| Total comprehensive income attributable to: | |||
| Equity holders of the parent Non-controlling interests |
17,511 654 |
16,747 111 |
| Note | Attributable to equity holders of the parent | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Stated capital |
Treasury shares |
Transla tion difference |
Cash flow hedge reserve |
Debt instru ments |
Equity instruments and other reserves |
Retained earnings |
Total | Non controlling interests |
Total equity |
||
| Balance as at January 1, 2019 | 53,799 | (3,534) | (11,565) | (18,337) | 388 | 113 | 213,857 | 234,721 | 4,560 | 239,281 | |
| Net income Other comprehensive income |
- - |
- - |
- (445) |
- 7,341 |
- 28 |
- - |
9,824 (1) |
9,824 6,923 |
101 10 |
9,925 6,933 |
|
| Total comprehensive income | - | - | (445) | 7,341 | 28 | - | 9,823 | 16,747 | 111 | 16,858 | |
| Sale of treasury shares Share options Exercised and forfeited share options |
- - - |
215 - - |
- - - |
- - - |
- - - |
- 7 (8) |
(135) - 8 |
80 7 - |
- - - |
80 7 - |
|
| Put options held by non controlling interests |
- | - | 1 | - | - | - | 29 | 30 | (30) | - | |
| Balance as at March 31, 2019 * |
53,799 | (3,319) | (12,009) | (10,996) | 416 | 112 | 223,582 | 251,585 | 4,641 | 256,226 |
| Note | Attributable to equity holders of the parent | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Stated capital |
Treasury shares |
Transla tion difference |
Cash flow hedge reserve |
Debt instru ments |
Equity instruments and other reserves |
Retained earnings |
Total | Non controlling interests |
Total equity |
||
| Balance as at January 1, 2020 | 53,799 | (2,885) | (12,837) | (2,831) | 648 | (160) | 215,027 | 250,761 | 4,603 | 255,364 | |
| Net income Other comprehensive income |
- - |
- - |
- 3,156 |
- 609 |
- (53) |
- - |
13,805 (6) |
13,805 3,706 |
357 297 |
14,162 4,003 |
|
| Total comprehensive income | - | - | 3,156 | 609 | (53) | - | 13,799 | 17,511 | 654 | 18,165 | |
| Sale of treasury shares Exercised share options Put options held by non controlling interests |
- - - |
28 - - |
- - 13 |
- - - |
- - - |
- (1) - |
(18) 1 44 |
10 - 57 |
- - (57) |
10 - - |
|
| Balance as at March 31, 2020 | 53,799 | (2,857) | (9,668) | (2,222) | 595 | (161) | 228,853 | 268,339 | 5,200 | 273,539 |
in CZK Millions
| Note | 1-3/2020 | 1-3/2019 * | |
|---|---|---|---|
| OPERATING ACTIVITIES: | |||
| Income before income taxes | 17,192 | 12,215 | |
| Adjustments of income before income taxes to cash generated from operations: |
|||
| Depreciation and amortization | 7,330 | 6,989 | |
| Amortization of nuclear fuel | 1,029 | 997 | |
| (Gains) and losses on non-current asset retirements | (19) | (23) | |
| Foreign exchange rate loss (gain) | (401) | (15) | |
| Interest expense, interest income and dividend income | 1,239 | 1,254 | |
| Provisions | 2,181 | 479 | |
| Impairment of property, plant and equipment and | |||
| intangible assets Valuation allowances and other non-cash expenses and |
(256) | 512 | |
| income | 3,020 | 3,153 | |
| Share of (profit) loss from associates and joint-ventures | 148 | 63 | |
| Changes in assets and liabilities: | |||
| Receivables and contract assets | (1,270) | 5,908 | |
| Materials, supplies and fossil fuel stocks | 127 | 552 | |
| Receivables and payables from derivatives Other assets |
(8,590) 1,399 |
(3,270) (1,006) |
|
| Trade payables | (8,031) | (5,953) | |
| Other liabilities | (723) | (951) | |
| Cash generated from operations | 14,375 | 20,904 | |
| Income taxes paid | (1,027) | (991) | |
| Interest paid, net of capitalized interest | (274) | (298) | |
| Interest received | 118 | 111 | |
| Net cash provided by operating activities | 13,192 | 19,726 | |
| INVESTING ACTIVITIES: | |||
| Acquisition of subsidiaries, associates and joint | |||
| ventures, net of cash acquired | - | (339) | |
| Additions to non-current assets, including capitalized | |||
| interest | (6,782) | (7,003) | |
| Proceeds from sale of non-current assets | 29 | 939 | |
| Loans made Repayment of loans |
(5) 14 |
(10) 11 |
|
| Change in restricted financial assets | 56 | (375) | |
| , | |||
| Total cash used in investing activities | (6,688) | (6,777) |
continued
| Note | 1-3/2020 | 1-3/2019 * | |
|---|---|---|---|
| FINANCING ACTIVITIES: | |||
| Proceeds from borrowings Payments of borrowings Lease payments Proceeds from other long-term liabilities Payments of other long-term liabilities Dividends paid to Company's shareholders Sale of treasury shares |
31,358 (32,583) (206) 139 (15) (22) 10 |
17,465 (29,253) (167) 24 (27) (13) 80 |
|
| Total cash used in financing activities | (1,319) | (11,891) | |
| Net effect of currency translation and allowances in cash |
883 | 36 | |
| Net increase in cash and cash equivalents | 6,068 | 1,094 | |
| Cash and cash equivalents at beginning of period ** | 11,906 | 9,245 | |
| Cash and cash equivalents at end of period ** | , 17,974 |
, 10,339 |
|
Supplementary cash flow information:
Total cash paid for interest 294 319
* The figures for comparative period 1-3/2019 were adjusted compared to figures presented in the interim consolidated financial statements as of March 31, 2019 (Note 2.2.2).
** Presented values of cash and cash equivalents contain also cash and cash equivalents included on the balance sheet on the line Assets classified as held for sale.
ČEZ, a. s. ("ČEZ" or "the Company") is a Czech joint-stock company, owned 69.8% (70.1% of voting rights) at March 31, 2020 by the Czech Republic represented by the Ministry of Finance. The remaining shares of the Company are publicly held. The address of the Company's registered office is Duhová 2/1444, Praha 4, 140 53, Czech Republic.
The Company is a parent company of the CEZ Group ("the Group"). Main business of the Group is the production, distribution, trade and sale of electricity and heat, trade and sale of natural gas, coal mining and providing energy services.
The interim consolidated financial statements for the three months ended March 31, 2020 have been prepared in accordance with IAS 34 and have not been audited by an independent auditor. The interim consolidated financial statements do not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the Group's annual financial statement as of December 31, 2019.
2.2. Changes in Accounting Policies
The accounting policies adopted in the preparation of the interim consolidated financial statements are consistent with those followed in the preparation of the Group's annual financial statement as of December 31, 2019.
As of January 1, 2020, the Group did not adopt any new International Financial Reporting Standard that would have a significant impact on Group's interim consolidated financial statements.
After the financial results for I. quarter 2019 were published, the accounting was made, which additionally brought more precise presentation of effects of hedging on individual quarters of 2019. The adjustments recorded affected financial results of the company ČEZ, a. s., and they relate to commodity derivatives, which hedge price risks of future sales of generated electricity with supply in 2019.
Quantification of the above-mentioned effects on reported amounts for I. quarter of 2019 is provided by the following tables (in CZK millions):
| CONSOLIDATED STATEMENT OF INCOME: | 1-3/2019 adjustment |
1-3/2019 adjusted |
|---|---|---|
| Gains and losses from commodity derivative trading Income before other income (expenses) and income taxes Income before income taxes Income taxes Net income |
2,008 2,008 2,007 (381) 1,626 |
3,775 13,801 12,215 (2,290) 9,925 |
| Net income attributable to equity holders of the parent Net income per share attributable to equity holders of the parent (CZK per share): |
1,626 | 9,824 |
| Basic Diluted |
3.1 3.1 |
18.4 18.4 |
| CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME: | 1-3/2019 adjustment |
1-3/2019 adjusted |
| Net income Change in fair value of cash flow hedges Deferred tax related to other comprehensive income Net other comprehensive income that may be reclassified to statement of income or to assets in subsequent periods Total other comprehensive income, net of tax Total comprehensive income, net of tax |
1,626 (2,008) 382 (1,626) (1,626) - |
9,925 6,983 (1,727) 6,931 6,933 16,858 |
| Total comprehensive income attributable to equity holders of the parent |
- | 16,747 |
| CONSOLIDATED STATEMENT OF CASH FLOWS: | 1-3/2019 adjustment |
1-3/2019 adjusted |
| Income before income taxes Receivables and payables from derivatives |
2,007 (2,007) |
12,215 (3,270) |
| Adjustment | Adjusted | |||||
|---|---|---|---|---|---|---|
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY as of March 31, 2019: |
Cash flow hedge reserve |
Retained earnings |
Total equity |
Cash flow hedge reserve |
Retained earnings |
Total equity |
| Net income Other comprehensive |
- | 1,626 | 1,626 | - | 9,824 | 9,925 |
| income Total comprehensive |
(1,626) | - | (1,626) | 7,341 | (1) | 6,933 |
| income Balance as of March 31, |
(1,626) | 1,626 | - | 7,341 | 9,823 | 16,858 |
| 2019 | (1,626) | 1,626 | - | (10,996) | 223,582 | 256,226 |
The seasonality within the segments Generation – Traditional Energy, Generation – New Energy, Distribution and Sales usually takes effect in such a way that the revenues and operating profits of these segments for the 1st and 4th quarters of a calendar year are slightly higher than the revenues and operating profits achieved in the remaining period.
As of March 31, 2020 the Group performed an impairment test for any potential impairment loss related to assets and associated liabilities held for sale in the Bulgarian companies CEZ Razpredelenie Bulgaria AD, CEZ ICT Bulgaria EAD, CEZ Trade Bulgaria EAD, CEZ Bulgaria EAD, CEZ Elektro Bulgaria AD, Free Energy Project Oreshets EAD and Bara Group EOOD. The result of this test, reflecting the contractual sales price of EUR 335 million, was a reversal of a part of previously recognized impairment of assets in the amount of CZK 258 million, which was presented in the statement of income on the line Impairment of property, plant and equipment and intangible assets.
If the intention to sell should be abandoned in the future, or the sale should no longer be highly probable in the next twelve months respectively, CEZ Group does not expect material effect on net income caused by the reclassification from assets held for sale.
The assets classified as held for sale and associated liabilities at March 31, 2020 and December 31, 2019 are as follows (in CZK millions):
| March 31, 2020 |
December 31, 2019 |
|
|---|---|---|
| Bulgarian companies |
Bulgarian companies |
|
| Property, plant and equipment, net | 11,913 | 10,539 |
| Intangible assets, net | 500 | 461 |
| Other non-current assets | 149 | 145 |
| Cash and cash equivalents | 2,752 | 2,151 |
| Trade receivables, net | 3,328 | 2,875 |
| Other current assets | 863 | 1,109 |
| Assets classified as held for sale | 19,505 | 17,280 |
| Long-term debt, net of current portion | 1,455 | 1,357 |
| Non-current provisions | 196 | 183 |
| Other long-term financial liabilities | 317 | 247 |
| Deferred tax liability | 329 | 247 |
| Short-term loans | 325 | 170 |
| Current portion of long-term debt | 263 | 251 |
| Trade payables | 2,307 | 2,498 |
| Current provisions | 448 | 432 |
| Other current liabilities | 305 | 207 |
| Liabilities associated with assets classified as held for sale | 5,945 | 5,592 |
The assets and results associated with the assets classified as held for sale are reported in the operating segments Generation – New Energy, Distribution and Sales.
Long-term debt at March 31, 2020 and December 31, 2019 is as follows (in CZK millions):
| March 31, 2020 |
December 31, 2019 |
|
|---|---|---|
| 3.005% Eurobonds, due 2038 (JPY 12,000 million) | 2,754 | 2,516 |
| 2.845% Eurobonds, due 2039 (JPY 8,000 million) | 1,838 | 1,679 |
| 5.000% Eurobonds, due 2021 (EUR 750 million) | 20,935 | 19,228 |
| 4.875% Eurobonds, due 2025 (EUR 750 million) | 21,404 | 19,671 |
| 4.500% Eurobonds, due 2020 (EUR 750 million) | 21,182 | 19,478 |
| 2.160% Eurobonds, due in 2023 (JPY 11,500 million) | 2,650 | 2,416 |
| 4.600% Eurobonds, due in 2023 (CZK 1,250 million) | 1,302 | 1,287 |
| 2.150%*IR CPI Eurobonds, due 2021 (EUR 100 million) 1) | 2,829 | 2,602 |
| 4.102% Eurobonds, due 2021 (EUR 50 million) | 1,383 | 1,273 |
| 4.375% Eurobonds, due 2042 (EUR 50 million) | 1,382 | 1,271 |
| 4.500% Eurobonds, due 2047 (EUR 50 million) | 1,381 | 1,269 |
| 4.383% Eurobonds, due 2047 (EUR 80 million) | 2,241 | 2,062 |
| 3.000% Eurobonds, due 2028 (EUR 725 million) | 20,710 | 19,133 |
| 0.875% Eurobonds, due 2022 (EUR 500 million) | 13,663 | 12,675 |
| 0.875% Eurobonds, due 2026 (EUR 750 million) | 20,320 | 18,847 |
| 4.250% U.S. bonds, due 2022 (USD 289 million) | 7,332 | 6,578 |
| 5.625% U.S. bonds, due 2042 (USD 300 million) | 7,623 | 6,817 |
| 4.500% Registered bonds, due 2030 (EUR 40 million) | 1,094 | 1,006 |
| 4.750% Registered bonds, due 2023 (EUR 40 million) | 1,097 | 1,056 |
| 4.700% Registered bonds, due 2032 (EUR 40 million) | 1,140 | 1,048 |
| 4.270% Registered bonds, due 2047 (EUR 61 million) | 1,665 | 1,531 |
| 3.550% Registered bonds, due 2038 (EUR 30 million) | 817 | 780 |
| Total bonds and debentures | 156,742 | 144,223 |
| Less: Current portion | (23,952) | (21,163) |
| Bonds and debentures, net of current portion | 132,790 | 123,060 |
| Long-term bank loans and lease liabilities: | 24,176 | 23,410 |
| Less: Current portion | (4,172) | (3,900) |
| Long-term bank loans and lease payables, net of current portion | 20,004 | 19,510 |
| Total long-term debt | 180,918 | 167,633 |
| Less: Current portion | (28,124) | (25,063) |
| Total long-term debt, net of current portion | 152,794 | 142,570 |
1) The interest rate is based on inflation realized in Eurozone Countries (Harmonized Index of Consumer Prices – HICP) and is fixed through the closed swap to the rate 4.553% p. a.
Short-term loans at March 31, 2020 and December 31, 2019 are as follows (in CZK millions):
| March 31, 2020 |
December 31, 2019 |
|
|---|---|---|
| Short-term bank and other loans Bank overdrafts |
3,306 144 |
4,253 7 |
| Total | 3,450 | 4,260 |
The composition of revenues and other operating income for the first three months ended March 31, 2020 and 2019 is as follows (in CZK millions):
| 1-3/2020 | 1-3/2019 | |
|---|---|---|
| Sales of electricity: | ||
| Sales of electricity to end customers Sales of electricity through energy exchange Sales of electricity to traders Sales to distribution and transmission companies Other sales of electricity Effect of hedging – presales of electricity Effect of hedging – currency risk hedging |
14,450 557 11,131 219 5,344 (663) 382 |
13,142 585 10,887 145 5,481 (2,937) 533 |
| Total sales of electricity | 31,420 | 27,836 |
| Sales of gas, coal and heat: | ||
| Sales of gas Sales of coal Sales of heat |
2,699 961 3,138 |
2,953 1,069 3,037 |
| Total sales of gas, coal and heat | 6,798 | 7,059 |
| Total sales of electricity, heat, gas and coal | 38,218 | 34,895 |
| Sales of services and other revenues: | ||
| Distribution services Other services Rental income Revenues from goods sold Other revenues |
11,820 5,586 46 216 147 |
11,666 3,871 44 281 226 |
| Total sales of services and other revenues | 17,815 | 16,088 |
| Other operating income: | ||
| Granted green and similar certificates Contractual fines and interest fees for delays Gain on sale of property, plant and equipment Gain on sale of material Other |
391 68 20 29 505 |
339 - 26 38 463 |
| Total other operating income | 1,013 | 866 |
| Total revenues and other operating income | 57,046 | 51,849 |
Revenues from contracts with customers for the years ended March 31, 2020 and 2019 were CZK 56,268 million and CZK 53,343 million, respectively, and can be linked to the above figures as follows:
| 1-3/2020 | 1-3/2019 | |
|---|---|---|
| Sales of electricity, heat, gas and coal Sales of services and other revenues |
38,218 17,815 |
34,895 16,088 |
| Total revenues | 56,033 | 50,983 |
| Adjustments: Effect of hedging – presales of electricity Effect of hedging – currency risk hedging Rental income |
663 (382) (46) |
2,937 (533) (44) |
| Revenues from contracts with customers | 56,268 | 53,343 |
Tax effects relating to each component of other comprehensive income are the following (in CZK millions):
| 1-3/2020 | 1-3/2019 | ||||||
|---|---|---|---|---|---|---|---|
| Before tax amount |
Tax effect |
Net of tax amount |
Before tax amount |
Tax effect |
Net of tax amount |
||
| Change in fair value of cash flow hedges Cash flow hedges reclassified to |
2,098 | (398) | 1,700 | 6,983 | (1,327) | 5,656 | |
| statement of income | (1,346) | 256 | (1,090) | 2,080 | (395) | 1,685 | |
| Change in fair value of debt instruments Disposal of debt instruments |
(67) - |
13 - |
(54) - |
33 1 |
(5) - |
28 1 |
|
| Translation differences – subsidiaries |
3,219 | - | 3,219 | (470) | - | (470) | |
| Translation differences – associates and joint-ventures Share on other equity |
234 | - | 234 | 35 | - | 35 | |
| movements of associates and joint-ventures |
(6) | - | (6) | (4) | - | (4) | |
| Re-measurement gains (losses) on defined benefit plans |
- | - | - | 2 | - | 2 | |
| Total | 4,132 | (129) | 4,003 | 8,660 | (1,727) | 6,933 |
The Group reports its result using six reportable operating segments:
The segments are defined across the countries that CEZ Group operates. Segment is a functionally autonomous part of CEZ Group that serves a single part of the value chain in the energy sector and is within the purview of individual members of the ČEZ, a. s. Board of Directors.
The Group accounts for intersegment revenues and transfers as if the revenues or transfers were to third parties, that is, at current market prices or where the regulation applies at regulated prices.
In segment reporting, IFRS 16 is applied to external leases from the Group's perspective, but it is not applied to leases between individual operating segments, although in some cases the asset is leased to another segment internally.
The Group evaluates the performance of its segments based on earnings before interest, taxes, depreciation and amortization (EBITDA). The reconciliation of EBITDA to income before other income (expenses) and income taxes summarizes the following table (in CZK millions):
| 1-3/2020 | 1-3/2019 * | ||
|---|---|---|---|
| Income before other income (expenses) and income | |||
| taxes (EBIT) | 18,807 | 13,801 | |
| Depreciation and amortization | 7,330 | 6,989 | |
| Impairment of property, plant and equipment and | |||
| intangible assets | (256) | 512 | |
| Gains and losses on sale of property, plant and | |||
| equipment, net ** | (20) | (24) | |
| EBITDA | 25,861 | 21,278 |
* The figures for comparative period 1-3/2019 were adjusted compared to figures presented in the interim consolidated financial statements as of March 31, 2019 (Note 2.2.2).
** Gains on sale of property, plant and equipment are presented in the statement of income as part of the line item Other operating income. Losses on sale of property, plant and equipment are presented in the statement of income as part of the line item Other operating expenses.
The following tables summarize segment information by operating segments for the three months ended March 31, 2020 and 2019 and at December 31, 2019 (in CZK millions):
| March 31, 2020: | Gene ration – Traditional Energy |
Gene ration – New Energy |
Distribu tion |
Sales | Mining | Support Services |
Combined | Elimination | Consoli dated |
|---|---|---|---|---|---|---|---|---|---|
| Revenues and other operating income – other than intersegment |
18,493 | 1,626 | 11,684 | 23,903 | 1,038 | 302 | 57,046 | - | 57,046 |
| Revenues and other operating income – intersegment |
10,824 | 431 | 146 | 1,963 | 1,625 | 1,032 | 16,021 | (16,021) | - |
| Total revenues and other operating income |
29,317 | 2,057 | 11,830 | 25,866 | 2,663 | 1,334 | 73,067 | (16,021) | 57,046 |
| EBITDA Depreciation and amortization Impairment of property, plant and |
14,984 (3,808) |
1,444 (466) |
5,821 (1,745) |
1,850 (329) |
1,377 (678) |
387 (304) |
25,863 (7,330) |
(2) - |
25,861 (7,330) |
| equipment and intangible assets EBIT |
- 11,181 |
- 978 |
250 4,332 |
- 1,523 |
6 709 |
- 86 |
256 18,809 |
- (2) |
256 18,807 |
| Interest on debt and provisions Interest income |
(1,730) 213 |
(55) 53 |
(188) 29 |
(83) 44 |
(52) 31 |
(28) 37 |
(2,136) 407 |
277 (277) |
(1,859) 130 |
| Share of profit (loss) from associates and joint-ventures |
(5) | - | (199) | 51 | 5 | - | (148) | - | (148) |
| Income taxes Net income |
(1,871) 8,038 |
(80) 885 |
(722) 3,410 |
(258) 1,177 |
(145) 580 |
46 72 |
(3,030) 14,162 |
- - |
(3,030) 14,162 |
| Identifiable assets Investment in associates and joint |
246,289 | 28,693 | 117,207 | 6,697 | 22,210 | 5,510 | 426,606 | (2) | 426,604 |
| ventures Unallocated assets |
2,778 | 255 | - | 307 | 184 | - | 3,524 | - | 3,524 353,265 |
| Total assets | 783,393 | ||||||||
| Capital expenditure | 1,555 | 140 | 2,206 | 154 | 256 | 114 | 4,425 | (14) | 4,411 |
| March 31, 2019 *: |
Gene ration – Traditional Energy |
Gene ration – New Energy |
Distribu tion |
Sales | Mining | Support Services |
Combined | Elimination | Consoli dated |
|---|---|---|---|---|---|---|---|---|---|
| Revenues and other operating income – other than intersegment Revenues and other operating |
16,691 | 1,725 | 11,216 | 21,007 | 1,134 | 76 | 51,849 | - | 51,849 |
| income – intersegment |
11,365 | 134 | 150 | 2,133 | 1,677 | 1,061 | 16,520 | (16,520) | - |
| Total revenues and other operating income |
28,056 | 1,859 | 11,366 | 23,140 | 2,811 | 1,137 | 68,369 | (16,520) | 51,849 |
| EBITDA Depreciation and amortization Impairment of property, plant and |
12,020 (3,795) |
1,184 (457) |
5,378 (1,510) |
688 (219) |
1,539 (713) |
468 (295) |
21,277 (6,989) |
1 - |
21,278 (6,989) |
| equipment and intangible assets EBIT Interest on debt and provisions Interest income Share of profit (loss) from associates |
(15) 8,213 (1,673) 207 |
(12) 715 (59) 34 |
(490) 3,382 (205) 37 |
- 478 (68) 43 |
5 832 (54) 24 |
- 180 (35) 29 |
(512) 13,800 (2,094) 374 |
- 1 264 (264) |
(512) 13,801 (1,830) 110 |
| and joint-ventures Income taxes Net income |
(9) (1,325) 5,496 |
- 4 759 |
(79) (651) 2,522 |
22 (120) 342 |
3 (163) 671 |
- (35) 135 |
(63) (2,290) 9,925 |
- - - |
(63) (2,290) 9,925 |
| Capital expenditure | 1,743 | 360 | 1,796 | 181 | 427 | 143 | 4,650 | (21) | 4,629 |
| December 31, 2019: | Gene ration – Traditional Energy |
Gene ration – New Energy |
Distribu tion |
Sales | Mining | Support Services |
Combined | Elimination | Consoli dated |
| Identifiable assets | 249,324 | 27,712 | 116,132 | 6,616 | 22,612 | 5,692 | 428,088 | - | 428,088 |
| Investment in associates and joint ventures Unallocated assets |
2,589 | 235 | - | 280 | 179 | - | 3,283 | - | 3,283 273,203 |
| Total assets | 704,574 |
According to the current evaluation of the impacts of the COVID-19 pandemic on the Group, the existence of no Group company is endangered. At present, the reliability of the estimate of the long-term effects of the COVID-19 pandemic is severely limited. The negative impact on the Group's operations is expected only for the year 2020 and to a relatively limited extent with regard to the high level of cash flow hedging. The COVID-19 pandemic is considered an indicator of a possible impairment of the Group's assets, and therefore tests of recoverable amounts have been updated using the best estimates available. As of March 31, 2020, the result of these tests of the recoverable amount of assets did not lead to the recognition of impairment of non-current assets or to an impairment of goodwill. The Group has taken adequate measures to eliminate the risks and impacts of the COVID-19 pandemic on key operations and employee health.
On April 14, 2020, the Board of Directors of ČEZ, a. s. decided to propose the gross dividend amounting to CZK 34 per share.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.