AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

CEZ A.S.

Quarterly Report Aug 13, 2019

1042_rns_2019-08-13_610a4a73-5085-4c95-985f-012231db4f4d.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

CEZ GROUP

INTERIM CONSOLIDATED FINANCIAL STATEMENTS

PREPARED IN ACCORDANCE WITH INTERNATIONAL FINANCIAL REPORTING STANDARDS AS OF JUNE 30, 2019

CEZ GROUP CONSOLIDATED BALANCE SHEET AS OF JUNE 30, 2019

in CZK Millions

Note June 30,
2019
December 31,
2018
ASSETS:
Plant in service
Less accumulated depreciation and impairment
841,912
(457,831)
830,955
(445,926)
Net plant in service 384,081 385,029
Nuclear fuel, at amortized cost
Construction work in progress, net
14,201
18,560
14,427
16,452
Total property, plant and equipment 416,842 415,908
Investments in associates and joint-ventures
Restricted financial assets, net
Other non-current financial assets, net
Intangible assets, net
Deferred tax assets
3,301
20,777
10,264
32,755
1,002
3,361
18,834
9,948
31,127
1,269
Total other non-current assets 68,099 64,539
Total non-current assets 484,941 480,447
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
5 8,266
64,886
1,945
9,676
1,243
17,528
60,144
13,167
17,008
7,278
72,234
352
8,737
1,066
16,655
93,303
9,874
17,497
Total current assets 193,863 226,996
Total assets 678,804 707,443

CEZ GROUP CONSOLIDATED BALANCE SHEET AS OF JUNE 30, 2019

continued

June 30, December 31,
Note 2019 2018
EQUITY AND LIABILITIES:
Stated capital 53,799 53,799
Treasury shares (2,902) (3,534)
Retained earnings and other reserves 192,087 184,456
Total equity attributable to equity holders of the parent 242,984 234,721
Non-controlling interests 4,581 4,560
Total equity 247,565 239,281
Long-term debt, net of current portion 7 124,668 142,440
Provisions 77,304 75,798
Other long-term financial liabilities 11,633 15,054
Deferred tax liability 21,150 16,699
Other long-term liabilities 31 31
Total non-current liabilities 234,786 250,022
Short-term loans 8 1,945 11,783
Current portion of long-term debt 7 25,661 6,743
Trade payables 54,355 63,093
Income tax payable 154 253
Provisions 9,682 12,323
Other short-term financial liabilities 91,517 110,287
Other short-term liabilities 7,698 7,461
Liabilities associated with assets classified as held for 5 5,441 6,197
sale
Total current liabilities 196,453 218,140
Total equity and liabilities 678,804 707,443

CEZ GROUP CONSOLIDATED STATEMENT OF INCOME FOR THE SIX MONTHS ENDED JUNE 30, 2019

in CZK Millions

Note 1-6/2019 1-6/2018 * 4-6/2019 4-6/2018 *
Sales of electricity, heat, gas and coal
Sales of services and other revenues
Other operating income
64,575
33,423
2,030
56,470
28,443
1,339
29,680
17,335
1,164
26,362
12,955
582
Total revenues and other operating
income
9 100,028 86,252 48,179 39,899
Gains and losses from commodity
derivative trading
Purchase of electricity, gas and other
2,169 394 402 (1,027)
energies
Fuel and emission rights
Services
Salaries and wages
Material and supplies
(27,811)
(9,810)
(13,017)
(13,264)
(4,423)
(23,677)
(7,745)
(11,269)
(11,831)
(3,785)
(13,402)
(4,441)
(6,973)
(6,953)
(2,407)
(11,424)
(3,959)
(5,432)
(6,122)
(1,917)
Capitalization of expenses to the cost of
assets and change in own inventories
Depreciation and amortization
Impairment of property, plant and
1,588
(14,204)
1,510
(14,096)
294
(7,215)
922
(6,967)
equipment and intangible assets
Impairment of trade and other receivables
Other operating expenses
(826)
(101)
(3,227)
(157)
(199)
(2,720)
(314)
(119)
(1,742)
(162)
(189)
(1,344)
Income before other income (expenses)
and income taxes
17,102 12,677 5,309 2,278
Interest on debt
Interest on provisions
Interest income
Share of profit (loss) from associates and
(2,698)
(933)
210
(2,492)
(900)
125
(1,334)
(468)
100
(1,275)
(451)
85
joint-ventures
Impairment of financial assets
Other financial expenses
Other financial income
(88)
31
(388)
401
(283)
3
(494)
687
(25)
(6)
(361)
214
(254)
2
(244)
279
Total other income (expenses) (3,465) (3,354) (1,880) (1,858)
Income before income taxes 13,637 9,323 3,429 420
Income taxes (2,416) (1,608) (507) 40
Net income 11,221 7,715 2,922 460
Net income attributable to:
Equity holders of the parent
Non-controlling interests
11,133
88
7,509
206
2,935
(13)
388
72
Net income per share attributable to equity
holders of the parent (CZK per share):
Basic
Diluted
20.8
20.8
14.0
14.0
5.5
5.5
0.7
0.7

* The way of presentation was changed for 2018 year-end (see Note 2.2.2). The prior year figures were changed accordingly to provide comparative information on the same basis.

CEZ GROUP CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE SIX MONTHS ENDED JUNE 30, 2019

in CZK Millions

Note 1-6/2019 1-6/2018 4-6/2019 4-6/2018
Net income 11,221 7,715 2,922 460
Change in fair value of cash flow hedges
Cash flow hedges reclassified to
8,308 (7,211) (683) (8,022)
statement of income
Change in fair value of debt instruments
4,265
400
1,720
(513)
2,185
367
205
(337)
Disposal of debt instruments
Translation differences – subsidiaries
Translation differences – associates and
1
(963)
-
581
-
(493)
-
860
joint-ventures
Disposal of translation differences
Share on other equity movements of
20
-
101
12
(15)
-
90
-
associates and joint-ventures
Deferred tax related to other
4 - 8 -
comprehensive income 10 (2,464) 1,142 (355) 1,541
Net other comprehensive income that
may be reclassified to statement of
income or to assets in subsequent
periods
9,571 (4,168) 1,014 (5,663)
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
9,573 (4,168) 1,014 (5,663)
Total comprehensive income, net of tax 20,794 3,547 3,936 (5,203)
Total comprehensive income attributable to:
Equity holders of the parent
Non-controlling interests
20,747
47
3,275
272
4,000
(64)
(5,357)
154

CEZ GROUP CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE SIX MONTHS ENDED JUNE 30, 2019

in CZK Millions

Equity
Transla
Cash flow
Debt
instruments
Non
Stated
Treasury
tion
hedge
instru
and other
Retained
controlling
capital
shares
difference
reserve
ments
reserves
earnings
Total
interests
December 31, 2017
53,799
(4,077)
(11,906)
(7,757)
678
570
218,711
250,018
4,304
Adoption of IFRS
9 and
-
-
143
-
-
(493)
2,818
2,468
(24)
IFRS 15
2.2
January 1, 2018
(restated)
53,799
(4,077)
(11,763)
(7,757)
678
77
221,529
252,486
4,280
Net income
-
-
-
-
-
-
7,509
7,509
206
Other comprehensive
-
-
628
(4,448)
(414)
-
-
(4,234)
66
income
Total comprehensive
income
-
-
628
(4,448)
(414)
-
7,509
3,275
272
Dividends
-
-
-
-
-
-
(17,648)
(17,648)
(17)
Sale of treasury shares
-
526
-
-
-
-
(322)
204
-
Share options
-
-
-
-
-
17
-
17
-
Transfer of exercised and
forfeited share options
-
-
-
-
-
(29)
29
-
-
Acquisition of non
controlling interests
-
-
-
-
-
-
8
8
(13)
Sale of non-controlling
interests
-
-
-
-
-
-
-
-
4
Put options held by non
-
-
2
-
-
-
(2)
-
1
controlling interests
June 30, 2018
53,799
(3,551)
(11,133)
(12,205)
264
65
211,103
238,342
4,527
Note Attributable to equity holders of the parent
Total
equity
254,322
2,444
256,766
7,715
(4,168)
3,547
(17,665)
204
17
-
(5)
4
1
242,869

CEZ GROUP CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE SIX MONTHS ENDED JUNE 30, 2019

continued

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
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
- - - - - - 11,133 11,133 88 11,221
income - - (902) 10,184 326 - 6 9,614 (41) 9,573
Total
comprehensive
income
- - (902) 10,184 326 - 11,139 20,747 47 20,794
Dividends
Sale of treasury shares
Share options
6 -
-
-
-
632
-
-
-
-
-
-
-
-
-
-
-
-
16
(12,850)
(388)
-
(12,850)
244
16
(21)
-
-
(12,871)
244
16
Transfer of exercised and
forfeited share options
Put options held by non
- - - - - (15) 15 - - -
controlling interests
June 30, 2019
-
53,799
-
(2,902)
(3)
(12,470)
-
(8,153)
-
714
-
114
109
211,882
106
242,984
(5)
4,581
101
247,565

CEZ GROUP CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2019

in CZK Millions

Note 1-6/2019 1-6/2018
OPERATING ACTIVITIES:
Income before income taxes 13,637 9,323
Adjustments to reconcile income before income taxes
to net cash provided by operating activities:
Depreciation and amortization 14,204 14,096
Amortization of nuclear fuel 2,048 1,949
(Gains) and losses on non-current asset retirements (49) (77)
Foreign exchange rate loss (gain) 300 395
Interest expense, interest income and dividend income 2,331 2,213
Provisions
Impairment of property, plant and equipment and
(2,856) (1,558)
intangible assets 826 157
Valuation allowances and other adjustments 4,874 1,733
Share of (profit) loss from associates and joint-ventures 88 283
Changes in assets and liabilities:
Receivables and contract assets 3,509 (7,002)
Materials, supplies and fossil fuel stocks (1,132) (506)
Receivables and payables from derivatives 2,735 477
Other assets 27 3,521
Trade payables (7,899) 2,776
Other liabilities 232 (1,635)
Cash generated from operations 32,875 26,145
Income taxes paid (1,890) (2,066)
Interest paid, net of capitalized interest (3,257) (3,098)
Interest received 213 124
Dividends received 2 5
Net cash provided by operating activities 27,943 21,110
INVESTING ACTIVITIES:
Acquisition of subsidiaries, associates and joint
ventures, net of cash acquired 4 (2,538) (289)
Disposal of subsidiaries, associates and joint-ventures,
net of cash disposed of 188 156
Additions to non-current assets, including capitalized
interest
Proceeds from sale of non-current assets
(13,064)
2,335
(10,013)
1,675
Loans made (101) (8)
Repayment of loans 22 -
Change in restricted financial assets (1,537) (816)
Total cash used in investing activities (14,695) (9,295)

CEZ GROUP CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2019

continued

Note 1-6/2019 1-6/2018
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
Dividends paid to non-controlling interests
Sale of treasury shares
Sale of non-controlling interests
43,221
(54,984)
(357)
33
(38)
(39)
(15)
244
-
33,815
(45,827)
-
20
(33)
(44)
(7)
204
5
Total cash used in financing activities (11,935) (11,867)
Net effect of currency translation and allowances in
cash
(41) 58
Net increase in cash and cash equivalents 1,272 6
Cash and cash equivalents at beginning of period * 9,245 12,623
Cash and cash equivalents at end of period * ,
10,517
12,629
Supplementary cash flow information:
Total cash paid for interest 3,406 3,259

* 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.

CEZ GROUP NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF JUNE 30, 2019

1. The Company

ČEZ, a. s. ("ČEZ" or "the Company") is a Czech joint-stock company, owned 69.8% (70.1% of voting rights) at June 30, 2019 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.

2. Summary of Significant Accounting Policies

2.1. Financial Statements

The interim consolidated financial statements for the six months ended June 30, 2019 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, 2018.

2.2. Changes in Accounting Policies

2.2.1. Adoption of New IFRS Standards in 2019

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, 2018, except for as follows.

As of January 1, 2019, the Group has adopted new International Financial Reporting Standard IFRS 16 Leases. The Group has adopted also other amendments and interpretations, which did not have material impact on Group's financial statements.

The Group used modified retrospective approach for application of IFRS 16.The comparable period was not be affected by adoption of this standard. As of January 1, 2019 was the impact on lease liabilities in amount of CZK 5,124 million. The lease liabilities are included in long-term debts (see Note 7).

In addition, the Group has increased assets and associated liabilities held for sale in connection with adoption of IFRS 16 as of January 1, 2019 by CZK 367 million.

2.2.2. Changes in the Presentation of the Financial Statements

The way of presentation of certain items in the statement of income was changed in consolidated financial statements as of December 31, 2018. The main goal of the changes was to enhance relevancy of information contained on the face of the financial statements in accordance with financial management of the Group and reflect the developments in the best practice of financial reporting in the industry with regard to all IFRS requirements. As a result, reclassifications for the prior period have been made to provide fully comparative information on the same basis. The following tables summarize the effect of reclassifications on prior period presented (in CZK millions):

Reclassifications
1-6/2018
CONSOLIDATED STATEMENT OF INCOME:
Sales of electricity, heat, gas and coal
Sales of services and other revenues
Sales of electricity and related services
Sales of gas, coal, heat and other revenues

Other operating income
56,470
28,443
(67,445)
(18,022)
507
Total revenues and other operating income (47)
Gains and losses from commodity derivative trading
Purchase of electricity, gas and other energies
Fuel and emission rights
Fuel
Purchase power and related services

Services
Repairs and maintenance
Capitalization of expenses to the cost of assets and change
in own inventories
Impairment of trade and other receivables
Emission rights, net

Other operating expenses
383
(23,677)
(7,745)
5,763
26,327
(11,269)
1,699
1,510
(199)
1,597
5,658
Income before other income (expenses) and income taxes -
Impairment of financial assets
Other financial expenses
Other operating income
Foreign exchange rate gains (losses), net *
Gain on sale of subsidiaries and joint-ventures *
3
(398)
2
395
(2)
Total other income (expenses) -
Net income -

* These items are not presented separately on the face of the financial statement.

3. Seasonality of Operations

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.

4. Changes in the Group Structure

Acquisitions of subsidiaries from third parties in the first six months of 2019

On January 1, 2019 the Group acquired a 100% interest in the company ITX MEDIA, a.s., which operates 22 heat pumps in two Teplice areas.

On January 7, 2019 the Group acquired a 100% interest (effective interest 95%) in German company H & R Elektromontagen GmbH.

On January 25, 2019 the Group acquired a 100% interest (effective interest 95%) in German company En.plus GmbH, which deals with designing and installation of air-conditioning and cooling equipments.

On May 15, 2019 the Group acquired a 100% interest (effective interest 95%) in German companies Hermos AG and Hermos Schaltanlagen GmbH (further also Hermos), that deliver solutions consisting of engineering, manufacturing of switchgears, software for automation systems and IT systems and from after-sale services.

On June 28, 2019 the Group acquired a 100% interest in the company HA.EM OSTRAVA, s.r.o., which supplies and installs technological equipment.

The fair values of acquired identifiable assets and liabilities and the purchase considerations have been stated provisionally and could be adjusted in the subsequent period. The following table presents the current best estimate of fair values of acquired identifiable assets and liabilities as of the date of acquisition (in CZK millions):

Hermos En.plus Other Total
Share of the Group being acquired 100% 100% 100%
Property, plant and equipment, net 74 18 16 108
Intangible assets, net 11 92 - 103
Other non-current assets 102 - - 102
Cash and cash equivalents 157 - 17 174
Trade receivables, net 184 195 49 428
Contractual assets 331 29 - 360
Other current assets 37 3 7 47
Long-term provisions (29) - - (29)
Deferred tax liability - (28) - (28)
Short-term loans (17) (103) (2) (122)
Trade payables (55) (47) (17) (119)
Current provisions (65) (14) (8) (87)
Other current liabilities (29) (15) (14) (58)
Total net assets 701 130 48 879
Share of net assets acquired , , , ,
701 130 48 879
Goodwill , , , ,
1,541 222 73 1,836
Total purchase consideration , , , ,
2,242 352 121 2,715
Liabilities from acquisition of the subsidiary - (66) - (66)
Cash outflow on acquisition of the , , , ,
subsidiary in 2019 2,242 286 121 2,649
Less: Cash and cash equivalents in the , , , ,
subsidiary acquired (157) - (17) (174)
Cash outflow on acquisition of the , , , ,
subsidiary in 2019, net 2,085 286 104 2,475

If the combinations had taken place at the beginning of the year 2019, net income for CEZ Group as of June 30, 2019 would have been CZK 11,236 million and the revenues and other operating income

from continuing operations would have been CZK 100,853 million. The amount of goodwill recognized as a result of the business combination comprises the value of expected synergies arising from the acquisition.

From the acquisition date, the newly acquired subsidiaries have contributed the following balances to the Group's statement of income (in CZK millions):

Hermos En.plus Other Total
Revenues and other operating income
Income before other income (expense)
- 390 76 466
and income taxes
Net income
-
-
23
19
4
8
27
27
Net income attributable to:
Equity holders of the parent
Non-controlling interests
-
-
18
1
8
-
26
1

The following table summarizes the cash flows related to acquisitions in the first six months of 2019 (in CZK millions):

Cash outflow on acquisitions of the subsidiaries 2,649
Cash outflow on investments in joint-ventures 2
Cash outflow on acquisitions of the subsidiaries where provisional
accounting was not completed yet 30
Payments of payables from acquisitions in previous periods 31
Less: Cash and cash equivalents acquired (174)
Total cash outflows on acquisitions 2,538

5. Assets and Associated Liabilities Classified as Held for Sale

As of June 30, 2019 the Group performed an impairment test for any potential impairment loss related to assets and 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 an impairment of assets in the amount of CZK 639 million, which was presented in the statement of income on the line Impairment of property, plant and equipment and intangible assets.

The assets classified as held for sale and associated liabilities at June 30, 2019 and December 31, 2018 are as follows (in CZK millions):

June 30, 2019 December 31,
2018
Bulgarian
companies
Bulgarian
companies
Property, plant and equipment, net 10,704 10,411
Intangible assets, net 447 446
Other non-current assets 136 128
Cash and cash equivalents 2,251 1,967
Trade receivables, net 2,987 4,092
Other current assets 483 453
Assets classified as held for sale 17,008 17,497
Long-term debt, net of current portion 1,600 1,313
Non-current provisions 140 144
Other long-term financial liabilities 258 218
Deferred tax liability 298 291
Short-term loans 233 309
Current portion of long-term debt 144 224
Trade payables 2,145 2,999
Current provisions 397 479
Other current liabilities 226 220
Liabilities associated with assets classified as held for sale ,
5,441
6,197

The assets and results associated with the assets classified as held for sale are reported in the operating segments Generation - New Energy, Distribution and Sale.

6. Equity

On June 26, 2019 the Annual Shareholders Meeting of ČEZ, a. s. approved the dividends per share before tax of CZK 24.0. The total amount of dividend approved for distribution to shareholders net of treasury shares amounts to CZK 12,850 million.

7. Long-term Debt

Long-term debt at June 30, 2019 and December 31, 2018 is as follows (in CZK millions):

June 30,
2019
December
31, 2018
3.005% Eurobonds, due 2038 (JPY 12,000 million) 2,506 2,468
2.845% Eurobonds, due 2039 (JPY 8,000 million) 1,672 1,647
5.000% Eurobonds, due 2021 (EUR 750 million) 19,723 19,457
6M Euribor + 1.25% Eurobonds, due 2019 (EUR 50 million) 1,274 1,287
4.875% Eurobonds, due 2025 (EUR 750 million) 19,227 19,909
4.500% Eurobonds, due 2020 (EUR 750 million) 19,059 19,693
2.160% Eurobonds, due in 2023 (JPY 11,500 million) 2,406 2,370
4.600% Eurobonds, due in 2023 (CZK 1,250 million) 1,258 1,287
2.150%*IR CPI Eurobonds, due 2021 (EUR 100 million) 1) 2,547 2,634
4.102% Eurobonds, due 2021 (EUR 50 million) 1,300 1,288
4.375% Eurobonds, due 2042 (EUR 50 million) 1,301 1,286
4.500% Eurobonds, due 2047 (EUR 50 million) 1,299 1,284
4.383% Eurobonds, due 2047 (EUR 80 million) 2,160 2,087
3.000% Eurobonds, due 2028 (EUR 725 million) 18,854 19,419
0.875% Eurobonds, due 2022 (EUR 500 million) 12,740 12,824
4.250% U.S. bonds, due 2022 (USD 289 million) 6,499 6,525
5.625% U.S. bonds, due 2042 (USD 300 million) 6,738 6,768
4.500% Registered bonds, due 2030 (EUR 40 million) 1,029 1,017
4.750% Registered bonds, due 2023 (EUR 40 million) 1,032 1,068
4.700% Registered bonds, due 2032 (EUR 40 million) 1,025 1,060
4.270% Registered bonds, due 2047 (EUR 61 million) 1,566 1,549
3.550% Registered bonds, due 2038 (EUR 30 million) 768 790
Total bonds and debentures 125,983 127,717
Less: Current portion (21,821) (3,419)
Bonds and debentures, net of current portion 104,162 124,298
Long-term bank loans and lease payables: 24,346 21,466
Less: Current portion (3,840) (3,324)
Long-term bank loans and lease payables, net of current portion 20,506 18,142
Total long-term debt 150,329 149,183
Less: Current portion (25,661) (6,743)
Total long-term debt, net of current portion 124,668 142,440

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.

8. Short-term Loans

Short-term loans at June 30, 2019 and December 31, 2018 are as follows (in CZK millions):

June 30,
2019
December
31, 2018
Short-term bank loans
Bank overdrafts
1,054
891
11,516
267
Total 1,945 11,783

9. Revenues and Other Operating Income

The composition of revenues and other operating income for the first six months ended June 30, 2019 and 2018 is as follows (in CZK millions):

1-6/2019 1-6/2018
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
24,036
600
19,713
179
13,392
(5,248)
1,028
22,436
1,528
16,140
91
9,181
(2,532)
112
Total sales of electricity 53,700 46,956
Sales of gas, coal and heat:
Sales of gas
Sales of coal
Sales of heat
4,375
2,090
4,410
3,658
2,192
3,664
Total sales of gas, coal and heat 10,875 9,514
Total sales of electricity, heat, gas and coal 64,575 56,470
Sales of services and other revenues:
Distribution services
Other services
Revenues from goods sold
Other revenues
22,247
10,093
578
505
19,543
8,069
430
401
Total sales of services and other revenues 33,423 28,443
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
612
289
41
61
1,027
501
144
47
72
575
Total other operating income 2,030 1,339
Total revenues and other operating income 100,028 86,252

10. Income Taxes

Tax effects relating to each component of other comprehensive income are the following (in CZK millions):

1-6/2019 1-6/2018
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
8,308 (1,579) 6,729 (7,211) 1,370 (5,841)
statement of income 4,265 (810) 3,455 1,720 (327) 1,393
Change in fair value of debt
instruments
Disposal of debt instruments
400
1
(75)
-
325
1
(513)
-
99
-
(414)
-
Translation differences –
subsidiaries
(963) - (963) 581 - 581
Translation differences –
associates and joint-ventures
20 - 20 101 - 101
Disposal of translation
differences
- - - 12 - 12
Share on other equity
movements of associates and
joint-ventures
4 - 4 - - -
Re-measurement gains (losses)
on defined benefit plans
2 - 2 - - -
Total 12,037 (2,464) 9,573 (5,310) 1,142 (4,168)

11. Segment Information

The Group reports its result using six reportable operating segments:

  • Generation Traditional Energy
  • Generation New Energy
  • Distribution
  • Sales
  • Mining
  • Support Services

A change in the classification of CEZ Group companies into operating segments was made with effect from January 1, 2019. In particular, most companies from the "Other" segment were transferred to different segments and the segment was renamed to "Support Services". The original segmentation primarily reflected core business activities of the respective company; now more account is taken of mutual business relations making up the overall segment chain. For example, SD - Kolejová doprava (a service subsidiary of Severočeské doly) was transferred from the "Other" segment to the "Mining" segment.

The change also reflects CEZ Group's internal management and breakdown into the Operations team and the Development team. Starting from January 1, 2019, the classification of companies into segments matches exactly their classification into the Operations team (Mining, Generation – Traditional Energy, and Supporting Activities segments) and Development team (Distribution, Sales and Generation – New Energy segments).

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.

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):

1-6/2019 1-6/2018
Income before other income (expenses) and income
taxes (EBIT) 17,102 12,677
Depreciation and amortization 14,204 14,096
Impairment of property, plant and equipment and
intangible assets 826 157
Gains and losses on sale of property, plant and
equipment, net * (40) (37)
EBITDA 32,092 26,893

* 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 six months ended June 30, 2019 and 2018 and at December 31, 2018 (in CZK millions):

June 30, 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
29,997 3,399 21,320 42,924 2,239 149 100,028 - 100,028
Revenues and other operating
income

intersegment
19,188 195 313 3,814 3,052 2,109 28,671 (28,671) -
Total revenues and other operating
income
49,185 3,594 21,633 46,738 5,291 2,258 128,699 (28,671) 100,028
EBITDA
Depreciation and amortization
Impairment of property, plant and
14,106
(7,593)
2,273
(909)
10,398
(3,259)
1,933
(448)
2,525
(1,393)
854
(602)
32,089
(14,204)
3
-
32,092
(14,204)
equipment and intangible assets
EBIT
(15)
6,510
(12)
1,353
(810)
6,339
-
1,487
11
1,148
-
262
(826)
17,099
-
3
(826)
17,102
Interest on debt and provisions
Interest income
(3,350)
390
(118)
90
(387)
85
(152)
76
(108)
55
(71)
69
(4,186)
765
555
(555)
(3,631)
210
Share of profit (loss) from associates
and joint-ventures
Income taxes
(16)
(672)
(1)
13
(130)
(1,199)
51
(295)
8
(223)
-
(40)
(88)
(2,416)
-
-
(88)
(2,416)
Net income 14,169 1,589 4,718 1,146 942 759 23,323 (12,102) 11,221
Identifiable assets
Investment in associates and joint
243,876 27,668 112,343 5,641 21,674 5,640 416,842 - 416,842
ventures
Unallocated assets
2,600 233 - 289 179 - 3,301 - 3,301
258,661
Total assets 678,804
Capital expenditure 3,763 486 5,651 622 770 370 11,662 (54) 11,608
June 30, 2018: 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
income

intersegment
23,891
15,906
2,922
279
20,013
4,047
36,925
6,463
2,366
2,637
135
2,127
86,252
31,459
-
(31,459)
86,252
-
Total revenues and other operating
income
39,797 3,201 24,060 43,388 5,003 2,262 117,711 (31,459) 86,252
EBITDA
Depreciation and amortization
Impairment of property, plant and
9,560
(8,233)
1,980
(877)
10,061
(3,081)
2,134
(164)
2,381
(1,309)
773
(432)
26,889
(14,096)
4
-
26,893
(14,096)
equipment and intangible assets
EBIT
Interest on debt and provisions
Interest income
Share of profit (loss) from associates
(90)
1,247
(3,178)
250
-
1,103
(89)
64
(52)
6,936
(171)
32
-
1,974
(60)
7
10
1,089
(99)
8
(25)
324
(62)
31
(157)
12,673
(3,659)
392
-
4
267
(267)
(157)
12,677
(3,392)
125
and joint-ventures
Income taxes
Net income
(14)
326
29,519
-
(60)
1,049
(336)
(1,247)
5,207
64
(349)
1,649
3
(209)
843
-
(69)
833
(283)
(1,608)
39,100
-
-
(31,385)
(283)
(1,608)
7,715
Capital expenditure 2,463 118 5,254 133 618 470 9,056 (94) 8,962
December 31, 2018: Gene
ration -
Traditional
Energy
Gene
ration -
New
Energy
Distribu
tion
Sales Mining Support
Services
Combined Elimination Consoli
dated
Identifiable assets
Investment in associates joint-ventures
Unallocated assets
247,784
2,645
27,400
235
109,806
-
4,046
305
22,055
176
4,823
-
415,914
3,361
(6)
-
415,908
3,361
288,174

Total assets 707,443

Talk to a Data Expert

Have a question? We'll get back to you promptly.