Annual Report • Mar 19, 2019
Annual Report
Open in ViewerOpens in native device viewer
CONSOLIDATED FINANCIAL STATEMENTS
PREPARED IN ACCORDANCE WITH INTERNATIONAL FINANCIAL REPORTING STANDARDS AS OF DECEMBER 31, 2018
| Note | 2018 | 2017 * | Jan 1, 2017 * | |
|---|---|---|---|---|
| ASSETS: | ||||
| Plant in service Less accumulated depreciation and impairment |
830,955 (445,926) |
833,359 (437,210) |
775,181 (418,981) |
|
| Net plant in service | 385,029 | 396,149 | 356,200 | |
| Nuclear fuel, at amortized cost Construction work in progress, net |
14,427 16,452 |
15,218 16,652 |
14,892 55,803 |
|
| Total property, plant and equipment | 3 | 415,908 | 428,019 | 426,895 |
| Investments in associates and joint-ventures Restricted financial assets, net Other non-current financial assets, net Intangible assets, net Deferred tax assets |
9 4 5 6 35 |
3,361 18,834 9,948 31,127 1,269 |
3,520 18,468 9,845 26,804 1,297 |
5,309 19,011 14,460 21,983 1,596 |
| Total other non-current assets | 64,539 | 59,934 | 62,359 | |
| Total non-current assets | 480,447 | 487,953 | 489,254 | |
| 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 |
10 11 12 13 5 |
7,278 72,234 352 8,737 1,066 16,655 93,303 |
12,623 50,559 1,171 8,325 1,021 9,370 43,098 |
11,226 47,407 1,181 7,520 996 3,958 56,886 |
| Other current assets, net | 14 | 9,874 | 9,756 | 9,411 |
| Assets classified as held for sale | 15 | 17,497 | 30 | 647 |
| Total current assets | 226,996 | 135,953 | 139,232 | |
| Total assets | 707,443 | 623,906 | 628,486 |
* The way of presentation was changed in 2018 (see Note 2.3.3). The prior year figures were changed accordingly to provide comparative information on the same basis.
| Note | 2018 | 2017 * | Jan 1, 2017 * | |
|---|---|---|---|---|
| EQUITY AND LIABILITIES: | ||||
| Stated capital Treasury shares Retained earnings and other reserves |
53,799 (3,534) 184,456 |
53,799 (4,077) 200,296 |
53,799 (4,246) 207,259 |
|
| Total equity attributable to equity holders of the parent |
16 | 234,721 | 250,018 | 256,812 |
| Non-controlling interests | 9 | 4,560 | 4,304 | 4,548 |
| Total equity | 239,281 | 254,322 | 261,360 | |
| Long-term debt, net of current portion Provisions Other long-term financial liabilities Deferred tax liability Other long-term liabilities |
17 20 21 35 22 |
142,440 75,798 15,054 16,699 31 |
132,475 73,291 12,509 19,993 3,335 |
142,265 66,360 7,246 20,213 3,957 |
| Total non-current liabilities | 250,022 | 241,603 | 240,041 | |
| 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 |
23 17 20 21 24 15 |
11,783 6,743 63,093 253 12,323 110,287 7,461 6,197 |
11,073 10,759 48,087 176 9,226 42,864 5,796 - |
8,344 19,393 46,264 392 8,160 38,816 5,146 570 |
| Total current liabilities | 218,140 | 127,981 | 127,085 | |
| Total equity and liabilities | 707,443 | 623,906 | 628,486 |
* The way of presentation was changed in 2018 (see Note 2.3.3). The prior year figures were changed accordingly to provide comparative information on the same basis.
| Note | 2018 | 2017 * | |
|---|---|---|---|
| Sales of electricity, heat, gas and coal Sales of services and other revenues Other operating income |
121,450 59,868 3,168 |
122,738 76,262 6,092 |
|
| Total revenues and other operating income ** | 25 | 184,486 | 205,092 |
| 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 |
26 27 28 29 30 3, 6 7 |
575 (52,168) (19,064) (26,092) (25,620) (8,240) 3,446 (28,139) (1,766) (559) |
1,213 (57,353) (16,039) (47,812) (22,086) (5,922) 2,751 (29,305) (230) 830 |
| Other operating expenses | 31 | (7,100) | (5,519) |
| Income before other income (expenses) and income taxes |
19,759 | 25,620 | |
| 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 |
32 9 33 34 |
(5,177) (1,800) 315 (308) (508) (1,051) 2,287 |
(3,761) (1,618) 235 (2,387) (1) (1,977) 6,642 |
| Total other income (expenses) | (6,242) | (2,867) | |
| Income before income taxes | 13,517 | 22,753 | |
| Income taxes | 35 | (3,017) | (3,794) |
| Net income | 10,500 | 18,959 | |
| Net income attributable to: | |||
| Equity holders of the parent Non-controlling interests |
10,327 173 |
18,765 194 |
|
| Net income per share attributable to equity holders of the parent (CZK per share): |
38 | ||
| Basic Diluted |
19.3 19.3 |
35.1 35.1 |
* The way of presentation was changed in 2018 (see Note 2.3.3). The prior year figures were changed accordingly to provide comparative information on the same basis. However, year-on-year comparability is significantly affected by the adoption of IFRS 15 as at January 1, 2018 (see Note 2.3.1)
** Total revenues and other operating income for the year 2017 in accordance with IFRS 15 would have been in amount of CZK 173,731 million (see Note 2.3.1).
The accompanying notes are an integral part of these consolidated financial statements.
| Note | 2018 | 2017 * | |
|---|---|---|---|
| Net income | 10,500 | 18,959 | |
| Change in fair value of cash flow hedges Cash flow hedges reclassified to statement of income Cash flow hedges reclassified to assets Change in fair value of debt instruments Disposal of debt instruments Change in fair value of equity instruments Disposal of equity instruments Translation differences – subsidiaries Translation differences – associates and joint ventures Disposal of translation differences Share on other equity movements of associates and joint-ventures |
34 | (16,016) 3,927 (972) (363) - - - 107 115 1 - |
(3,950) 4,026 (394) (1,178) (52) (105) (5,490) (3,412) 1,340 751 54 |
| Deferred tax related to other comprehensive income | 35 | 2,555 | 300 |
| Net other comprehensive income that may be reclassified to statement of income or to assets in subsequent periods Change in fair value of equity instruments Re-measurement gains (losses) on defined benefit plans Deferred tax related to other comprehensive income |
35 | (10,646) 87 (22) (11) |
(8,110) - (5) 1 |
| Net other comprehensive income not to be reclassified from equity in subsequent periods |
54 | (4) | |
| Total other comprehensive income, net of tax | (10,592) | (8,114) | |
| Total comprehensive income, net of tax | (92) | 10,845 | |
| Total comprehensive income attributable to: | |||
| Equity holders of the parent Non-controlling interests |
(291) 199 |
10,848 (3) |
* The way of presentation was changed in 2018 (see Note 2.3.3). The prior year figures were changed accordingly to provide comparative information on the same basis.
| 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, 2017 * |
53,799 | (4,246) | (10,779) | (7,499) | 1,666 | 6,173 | 217,698 | 256,812 | 4,548 | 261,360 | |
| Net income Other comprehensive income |
- - |
- - |
- (1,124) |
- (258) |
- (988) |
- (5,597) |
18,765 50 |
18,765 (7,917) |
194 (197) |
18,959 (8,114) |
|
| Total comprehensive income | - | - | (1,124) | (258) | (988) | (5,597) | 18,815 | 10,848 | (3) | 10,845 | |
| Dividends Sale of treasury shares Share options Transfer of exercised and |
30 | - - - |
- 169 - |
- - - |
- - - |
- - - |
- - 28 |
(17,586) (101) - |
(17,586) 68 28 |
(241) - - |
(17,827) 68 28 |
| forfeited share options within equity Acquisition of subsidiaries Acquisition of non-controlling |
8 | - - |
- - |
- - |
- - |
- - |
(34) - |
34 - |
- - |
- 255 |
- 255 |
| interests Put options held by non controlling interest |
8 | - - |
- - |
- (3) |
- - |
- - |
- - |
(7) (142) |
(7) (145) |
(10) (245) |
(17) (390) |
| December 31, 2017 * |
53,799 | (4,077) | (11,906) | (7,757) | 678 | 570 | 218,711 | 250,018 | 4,304 | 254,322 |
* The way of presentation was changed in 2018 (see Note 2.3.3). The prior year figures were changed accordingly to provide comparative information on the same basis.
The accompanying notes are an integral part of these consolidated financial statements.
| 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 |
||
| December 31, 2017 | 53,799 | (4,077) | (11,906) | (7,757) | 678 | 570 | 218,711 | 250,018 | 4,304 | 254,322 | |
| Adoption of IFRS 9 and IFRS 15 |
2.3.1 | - | - | 143 | - | - | (493) | 2,800 | 2,450 | (26) | 2,424 |
| January 1, 2018 (restated) |
53,799 | (4,077) | (11,763) | (7,757) | 678 | 77 | 221,511 | 252,468 | 4,278 | 256,746 | |
| Net income Other comprehensive income |
- - |
- - |
- 198 |
- (10,580) |
- (290) |
- 75 |
10,327 (21) |
10,327 (10,618) |
173 26 |
10,500 (10,592) |
|
| Total comprehensive income | - | - | 198 | (10,580) | (290) | 75 | 10,306 | (291) | 199 | (92) | |
| Dividends Sale of treasury shares Share options Transfer of exercised and |
30 | - - - |
- 543 - |
- - - |
- - - |
- - - |
- - 33 |
(17,604) (333) - |
(17,604) 210 33 |
(17) - - |
(17,621) 210 33 |
| forfeited share options within equity Transfer of measurement of |
- | - | - | - | - | (45) | 45 | - | - | - | |
| equity instruments Acquisition of subsidiaries Acquisition of non-controlling |
8 | - - |
- - |
- - |
- - |
- - |
(27) - |
27 - |
- - |
- 756 |
- 756 |
| interests Sale of non-controlling |
8 | - | - | - | - | - | - | (4) | (4) | (1) | (5) |
| interests Put options held by non controlling interests |
- - |
- - |
- - |
- - |
- - |
- - |
1 (92) |
1 (92) |
4 (659) |
5 (751) |
|
| December 31, 2018 | 53,799 | (3,534) | (11,565) | (18,337) | 388 | 113 | 213,857 | 234,721 | 4,560 | 239,281 |
The accompanying notes are an integral part of these consolidated financial statements.
in CZK Millions
| Note | 2018 | 2017 | |
|---|---|---|---|
| OPERATING ACTIVITIES: | |||
| Income before income taxes | 13,517 | 22,753 | |
| Adjustments to reconcile income before income taxes to net cash provided by operating activities: |
|||
| Depreciation and amortization | 3, 6 | 28,139 | 29,305 |
| Amortization of nuclear fuel | 3 | 4,027 | 3,725 |
| (Gains) and losses on non-current asset retirements | (312) | (5,792) | |
| Foreign exchange rate loss (gain) | 776 | (959) | |
| Interest expense, interest income and dividend income | 4,685 | 3,263 | |
| Provisions | 2,780 | 1,081 | |
| Impairment of property, plant and equipment and intangible | |||
| assets Valuation allowances and other adjustments |
7 | 1,766 (2,017) |
230 2,355 |
| Share of (profit) loss from associates and joint-ventures | 9 | 308 | 2,387 |
| Changes in assets and liabilities: | |||
| Receivables and contract assets | (27,469) | (1,951) | |
| Materials, supplies and fossil fuel stocks | 905 | (798) | |
| Receivables and payables from derivatives | 1,527 | (1,269) | |
| Other assets Trade payables |
(4,369) 17,429 |
(4,610) 3,687 |
|
| Other liabilities | 1,581 | (583) | |
| Cash generated from operations | 43,273 | 52,824 | |
| Income taxes paid | (3,327) | (4,207) | |
| Interest paid, net of capitalized interest | (5,091) | (3,511) | |
| Interest received | 314 | 225 | |
| Dividends received | 182 | 481 | |
| Net cash provided by operating activities | , 35,351 |
45,812 | |
| INVESTING ACTIVITIES: | |||
| Acquisition of subsidiaries, associates and joint-ventures, | |||
| net of cash acquired | 8 | (2,214) | (5,070) |
| Disposal of subsidiaries and joint-ventures, | |||
| net of cash disposed of | 8 | 155 | 2,037 |
| Additions to non-current assets, including capitalized | |||
| interest | (26,018) | (30,688) | |
| Proceeds from sale of non-current assets | 3,118 | 13,913 | |
| Loans made | (227) | (21) | |
| Repayment of loans | 22 | 371 | |
| Change in restricted financial assets | (737) , |
(754) | |
| Total cash used in investing activities | (25,901) | (20,212) |
| Note | 2018 | 2017 | |
|---|---|---|---|
| FINANCING ACTIVITIES: | |||
| Proceeds from borrowings Payments of borrowings 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 (Acquisition) sale of non-controlling interests, net |
8 | 125,213 (119,978) 51 (583) (17,596) (17) 210 5 |
150,032 (156,182) 70 (76) (17,618) (241) 68 (160) |
| Total cash used in financing activities | , (12,695) |
(24,107) | |
| Net effect of currency translation and allowances in cash | (133) | (200) | |
| Net increase (decrease) in cash and cash equivalents | (3,378) | 1,293 | |
| Cash and cash equivalents at beginning of period | 12,623 | 11,330 | |
| Cash and cash equivalents at end of period | 10 | , 9,245 |
, 12,623 |
| Supplementary cash flow information: | |||
| Total cash paid for interest | 5,344 | 5,090 |
| 1. | The Company 2 | |
|---|---|---|
| 2. | Summary of Significant Accounting Policies 2 | |
| 3. | Property, Plant and Equipment 26 | |
| 4. | Restricted Financial Assets, Net 28 | |
| 5. | Other Financial Assets, Net 29 | |
| 6. | Intangible Assets, Net 33 | |
| 7. | Impairment of Property, Plant and Equipment and Intangible Assets 36 | |
| 8. | Changes in the Group Structure 41 | |
| 9. | Investments in Subsidiaries, Associates and Joint-ventures 48 | |
| 10. | Cash and Cash Equivalents, Net 59 | |
| 11. | Trade Receivables, Net 59 | |
| 12. | Materials and Supplies, Net 60 | |
| 13. | Emission Rights 61 | |
| 14. | Other Current Assets, Net 62 | |
| 15. | Assets and Associated Liabilities Classified as Held for Sale 62 | |
| 16. | Equity 63 | |
| 17. | Long-term Debt 65 | |
| 18. | Fair Value of Financial Instruments 68 | |
| 19. | Financial Risk Management 75 | |
| 20. | Provisions 80 | |
| 21. | Other Financial Liabilities 83 | |
| 22. | Other Long-term Liabilities 83 | |
| 23. | Short-term Loans 84 | |
| 24. | Other Short-term Liabilities 84 | |
| 25. | Revenues and Other Operating Income 85 | |
| 26. | Gains and Losses from Commodity Derivative Trading 86 | |
| 27. | Purchase of Electricity, Gas and Other Energies 86 | |
| 28. | Fuel and Emission Rights 86 | |
| 29. | Services 87 | |
| 30. | Salaries and Wages 87 | |
| 31. | Other Operating Expenses 89 | |
| 32. | Interest Income 89 | |
| 33. | Other Financial Expenses 90 | |
| 34. | Other Financial Income 90 | |
| 35. | Income Taxes 90 | |
| 36. | Related Parties 93 | |
| 37. | Segment Information 94 | |
| 38. | Net Income per Share 97 | |
| 39. | Commitment and Contingencies 98 | |
| 40. | Events after the Balance Sheet Date 99 |
ČEZ, a. s. (ČEZ or the Company), business registration number 45274649, is a Czech Republic joint-stock company, owned 69.8% (70.2% of voting rights) at December 31, 2018 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, see Note 9). Main business of the Group is the production, distribution, trade and sale of electricity and heat, trade and sale of natural gas and coal mining. ČEZ is an electricity generation company, which in 2018 generated approximately 57% of the electricity in the Czech Republic. In the Czech Republic the Company operates twelve fossil fuel plants, sixteen hydroelectric plants, one combined cycle gas turbine plant and two nuclear plants. The Company also operates through its subsidiaries several power plants (fossil fuel, hydro, wind, solar, biogas, biomass) in the Czech Republic, eleven wind power plants in Germany, two fossil fuel plants and two hydroelectric plants in Poland, one solar plant in Bulgaria and a wind farm and a complex of hydroelectric plants in Romania. Further the Group also controls certain electricity distribution companies in the Czech Republic, Bulgaria and Romania. The average number of employees of the Company and its consolidated subsidiaries was 30,545 and 27,659 in 2018 and 2017, respectively.
Responsibility for public administration in the energy sector is exercised by the Ministry of Industry and Trade (the Ministry), the Energy Regulatory Office and the State Energy Inspection Board.
The Ministry, as the central public administration body for the energy sector, issues state approval to construct new energy facilities in accordance with specified conditions, develops the energy policy of the state and ensures fulfillment of obligations resulting from international treaties binding on the Czech Republic or obligations resulting from membership in international organizations.
The Energy Regulatory Office was established as the administrative office to exercise regulation in the energy sector of the Czech Republic, to support economic competition and to protect consumers' interests in sectors where competition is not possible. The Energy Regulatory Office decides on the granting of a license, imposition of the supply obligation beyond the scope of the license, imposition of the obligation to let another license holder use energy facilities in cases of emergency, to exercise the supply obligation beyond the scope of the license and price regulation based on special legal regulations. The State Energy Inspection Board is the inspection body supervising the activities in the energy sector. All customers can select their suppliers of electricity.
These consolidated financial statements of the Group were prepared in accordance with International Financial Reporting Standards (IFRS), as adopted by the European Union (EU).
The financial statements are prepared under the historical cost convention, except when IFRS require other measurement basis as disclosed in the accounting policies below.
The financial statements of CEZ Group include the accounts of ČEZ, a. s., its subsidiaries, associates and joint-ventures, which are shown in the Note 9.
Subsidiaries are those entities which the Group controls. Specifically, the Group controls an investee if, and only if, the Group has:
Generally, there is a presumption that a majority of voting rights results in control. To support this presumption and when the Group has less than a majority of the voting or similar rights of an investee, the Group considers all relevant facts and circumstances in assessing whether it has power over an investee, including:
Subsidiaries are consolidated from the date on which control is transferred to the Group and are no longer consolidated from the date that control ceases.
Business combinations are accounted for using the acquisition method. The cost of an acquisition is measured as the aggregate of the consideration transferred, measured at acquisition date fair value and the amount of any non-controlling interest in the acquiree. For each business combination, the acquirer measures the non-controlling interest in the acquiree either at fair value or at the proportionate share of the acquiree's identifiable net assets. Acquisition-related costs are recognized in profit or loss as incurred.
When the Group acquires a business, it assesses the financial assets and liabilities assumed for appropriate classification and designation in accordance with the contractual terms, economic circumstances and pertinent conditions as at the acquisition date. This includes the separation of embedded derivatives in host contracts by the acquiree.
If the business combination is achieved in stages, the acquisition date fair value of the acquirer's previously held equity interest in the acquiree is remeasured to fair value at the acquisition date through profit or loss.
Any contingent consideration to be transferred by the acquirer is recognized at fair value at the acquisition date. Subsequent changes to the fair value of the contingent consideration which is deemed to be an asset or liability are recognized in accordance with IFRS 9 either in profit or loss or as a change to other comprehensive income. Changes in the fair value of contingent consideration classified as equity are not recognized.
Goodwill is initially measured at cost being the excess of the aggregate of the consideration transferred and the amount recognized for non-controlling interest over the net identifiable assets acquired and liabilities assumed. If this consideration is lower than the fair value of the net assets of the subsidiary acquired ("negative goodwill"), then the Group first reassesses the identification and measurement of the acquiree's identifiable assets, liabilities and contingent liabilities and the measurement of the cost of the combination. Any excess remaining after the reassessment is recognized immediately in profit or loss.
A change in the ownership interest of a subsidiary, without loss of control, is accounted as an equity transaction.
Losses within a subsidiary incurred are attributed to the non-controlling interest even if that results in a deficit balance.
Put options held by non-controlling interests are recorded as a derecognition of non-controlling interest and recognition of a liability at the end of the reporting period. The liability is recognized at the present value of the amount payable on exercise, and any difference between the amount of non-controlling interest derecognized and this liability is accounted for within equity. Subsequent changes to the present value of the amount payable on exercise are recorded directly in equity.
Intercompany transactions, balances and unrealized gains on transactions between group companies are eliminated; unrealized losses are also eliminated unless cost cannot be recovered. Accounting policies of subsidiaries have been changed, where necessary, to ensure consistency with the policies adopted by the Group.
Associates are entities over which the Group generally has between 20% and 50% of the voting rights, or over which the Group has significant influence, but which it does not control. Investments in associates are accounted for by the equity method of accounting. Under this method the Group's share of the postacquisition profits or losses of associates is recognized in the income statement and its share of other postacquisition movements in equity of associates is recognized in other comprehensive income. The cumulative post-acquisition movements are adjusted against the cost of the investment. Unrealized gains on transactions between the Group and its associates are eliminated to the extent of the Group's interest in the associates; unrealized losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred. The Group's investment in associates includes goodwill (net of accumulated impairment losses) on acquisition.
When the Group's share of losses in an associate equals or exceeds its interest in the associate, the Group does not recognize further losses. In such a case, the Group recognizes its full share on net loss and its share on other comprehensive income only to the extent to recognize nil interest in an associate. This amount is included in the item Translation differences – associates and joint-ventures in the statement of comprehensive income. Then the Group discontinues of using equity method of accounting. However, additional losses are provided for, and a liability is recognized on the balance sheet in the item Other longterm liabilities, after the Group's interest is reduced to zero, only to the extent that the Group has incurred legal or constructive obligations (e.g. provided guarantees) or made payments on behalf of the associate. If the associate subsequently reports profits, the Group resumes recognizing its share of those profits only after its share of the profits equals the share of losses not recognized.
A joint-venture is a type of joint arrangement whereby the parties that have joint control of the arrangement have rights to the net assets of the joint-venture. Joint control is the contractually agreed sharing of control of an arrangement, which exists only when decisions about the relevant activities require unanimous consent of the parties sharing control. The considerations made in determining significant influence or joint control are similar to those necessary considerations to determine control over subsidiaries. The Group recognizes its interest in the joint-venture using the equity method of accounting (see Note 2.2.3).
The financial statements of the joint-venture are prepared for the same reporting period as the parent company. Adjustments are made where necessary to bring the accounting policies into line with those of the Group. Adjustments are made in the Group's financial statements to eliminate the Group's share of unrealized gains and losses on transactions between the Group and its jointly controlled entity. Losses on transactions are recognized immediately if the loss provides evidence of a reduction in the net realizable value of current assets or an impairment loss.
Acquisitions of subsidiaries from entities under common control are recorded using a method similar to pooling of interests.
The assets and liabilities of the acquired subsidiaries are included in the consolidated financial statements at their book values. The difference between the cost of acquisition of subsidiaries from entities under common control and the share of net assets acquired in book values is recorded directly in equity.
The accounting policies adopted are consistent with those of the previous financial year, except for as follows. The Group has adopted the following new or amended and endorsed by EU IFRS and IFRIC interpretations as of January 1, 2018:
The IFRS 9 was originally issued in November 2009 and is intended to replace IAS 39 Financial Instruments: Recognition and measurement. The standard introduces new requirements for classifying and measuring financial assets and liabilities. In October 2010 the IASB added to IFRS 9 the requirements for classification and measurement of financial liabilities and derecognition of financial assets and liabilities. Most of the requirements in IAS 39 for classification and measurement of financial liabilities and derecognition of financial assets and liabilities were carried forward unchanged to IFRS 9. The standard eliminates categories of financial instruments which existed in IAS 39: available-for-sale and held-tomaturity. According to IFRS 9 all financial assets and liabilities are initially recognized at fair value plus transaction costs.
Debt instruments may, if the fair value option (FVO) is not applied, be subsequently measured at amortized cost if the following both conditions are met:
All other debt instruments, where the above mentioned conditions are not met, are subsequently measured at fair value.
All equity investment financial assets are measured at fair value either through other comprehensive income (OCI) or profit or loss. Equity instruments held for trading must be measured at fair value through profit or loss. Entities have an irrevocable choice of recognizing changes in fair value either in OCI or profit or loss by instrument for all other equity investment financial assets.
For FVO liabilities, the amount of change in the fair value of a liability that is attributable to changes in credit risk must be presented in OCI. The remainder of the change in fair value is presented in profit or loss, unless presentation of the fair value change in respect of the liability's credit risk in OCI would create or enlarge an accounting mismatch in profit or loss.
The impairment requirements are based on an expected credit loss (ECL) model that replaces the IAS 39 incurred loss model. The ECL model applies to: debt instruments accounted for at amortized cost or at FVOCI; most loan commitments; financial guarantee contracts; contract assets under IFRS 15; and lease receivables under IAS 17 Leases.
Entities are generally required to recognize either 12-months or lifetime ECL, depending on whether there has been a significant increase in credit risk since initial recognition (or when the commitment or guarantee was entered into). For some trade receivables, the simplified approach may be applied whereby the lifetime expected credit losses are always recognized.
The Group decided not to use the option to delay the application of IFRS 9 to hedging accounting. The Group applies the IFRS 9 policy for all hedging designated relationships.
New chapter on hedge accounting has been added to IFRS 9. This represents a major overhaul of hedge accounting and puts in place a new model that introduces improvements principally by aligning the accounting more closely with risk management. There are also improvements to the disclosures about hedge accounting and risk management.
The Group has adopted IFRS 9 retrospectively, with the initial application date of January 1, 2018 and adjusting the presentation of the comparative information for the period beginning January 1, 2017. Under IFRS 9, the Group split category of Available-for-sale financial assets, presented in previous period, into new categories Debt instruments and Equity instruments. The impact of the change in the presentation affected the layout of the statement of changes in equity and the statement of comprehensive income for the actual and previous period.
Due to the application of IFRS 9, some assets were reclassified from category Available-for-sale to category Fair value through profit or loss and accumulated reserve from revaluation of Available-for-sale financial assets amounting to CZK 350 million was transferred to retained earnings. Impact of creation of new allowances on receivables and other assets is stated in the table below together with the impact of IFRS 15.
IFRS 15 was issued in May 2014. The standard outlines the principles an entity must apply to measure and recognize revenue. The core principle is that an entity will recognize revenue at an amount that reflects the consideration to which the entity expects to be entitled in exchange for transferring goods or services to a customer.
The principles in IFRS 15 will be applied using a five-step model:
Clarification IFRS 15 Revenue from Contracts with Customers
The Clarifications apply for annual periods beginning on or after January 1, 2018 with earlier application permitted. The objective of the Clarifications is to clarify the IASB's intentions when developing the requirements in IFRS 15 Revenue from Contracts with Customers, particularly the accounting of identifying performance obligations amending the wording of the "separately identifiable" principle, of principal versus agent considerations including the assessment of whether an entity is a principal or an agent as well as applications of control principle and of licensing providing additional guidance for accounting of intellectual property and royalties. The Clarifications also provide additional practical expedients for entities that either apply IFRS 15 fully retrospectively or that elect to apply the modified retrospective approach.
The Group adopted IFRS 15 using the modified retrospective method of adoption. The effect as of the date of application, resulting from recognition of deferred connection fees received from customers prior 2009 in retained earnings, is disclosed in the table below.
The Group recognized as of the date of adoption of IFRS 9 and IFRS 15 the following impact affecting amount of equity (in CZK millions):
| IFRS 9 | IFRS 15 | Total | |
|---|---|---|---|
| Trade receivables, net Other assets, net |
(93) (3) |
- - |
(93) (3) |
| Total assets | (96) | - | (96) |
| Deferred tax liability Other long-term liabilities |
14 - |
(579) 3,085 |
(565) 3,085 |
| Total liabilities | 14 | 2,506 | 2,520 |
| Increase (decrease) in total equity | (82) | 2,506 | 2,424 |
| Impact on total equity attributable to: | |||
| Equity holders of the parent Non-controlling interests |
(73) (9) |
2,523 (17) |
2,450 (26) |
In addition to above mentioned effect of IFRS 15 related to connection fees, the Group as a result of application of IFRS 15 changed from January 1, 2018 also the way of presentation revenue and costs in situation when the Group acts as energy provider without distributing it. In these circumstances the Group acts as an agent under IFRS 15 and no revenue and costs for distribution services is recognized, with no effect to net income. The table below presents amounts for selected items of statement of income for year 2017 comparing previously reported figures according to IAS 18, which was replaced from January 1, 2018 by IFRS 15, and adjustments which would be necessary for compliance with IFRS 15 (in CZK millions):
| 2017 according to IAS 18 |
Effect of connection fees |
Effect of agent vs. principal |
2017 according to IFRS 15 |
|
|---|---|---|---|---|
| Sales of electricity, heat, gas and coal Sales of services and other revenues Other operating income |
122,738 76,262 6,092 |
- (557) - |
(6,419) (24,331) (54) |
116,319 51,374 6,038 |
| Total revenues and other operating income |
205,092 | (557) | (30,804) | 173,731 |
| Purchase of electricity, gas and other energies Services Other operating expenses |
(57,353) (47,812) (5,519) |
- - - |
7,400 23,350 54 |
(49,953) (24,462) (5,465) |
| Income before income taxes | 22,753 | (557) | - | 22,196 |
| Income taxes | (3,794) | 98 | - | (3,696) |
| Net income | 18,959 | (459) | - | 18,500 |
IFRS 2 Classification and Measurement of Share-based Payment Transactions – Amendment to IFRS 2 The IASB issued amendment to IFRS 2 Share-based Payment that addresses three main areas: the effects of vesting conditions on the measurement of a cash-settled share-based payment transaction; the classification of a share-based payment transaction with net settlement features for withholding tax obligations; and accounting where a modification to the terms and conditions of a share-based payment transaction changes its classification from cash settled to equity settled. On adoption, entities are required to apply the amendments without restating prior periods, but retrospective application is permitted if elected for all three amendments and other criteria are met. The amendment is effective for annual periods beginning on or after January 1, 2018, with early application permitted. The amendment did not have material impact on Group's financial statements.
The Amendment is effective for annual periods beginning on or after January 1, 2018 with earlier application permitted. The Amendment clarifies when an entity should transfer property, including property under construction or development into, or out of investment property. The Amendment states that a change in use occurs when the property meets, or ceases to meet, the definition of investment property and there is evidence of the change in use. A mere change in management's intentions for the use of a property does not provide evidence of a change in use. The amendment did not have impact on Group's financial statements.
IFRIC Interpretation 22 Foreign Currency Transactions and Advance Consideration The Interpretation is effective for annual periods beginning on or after January 1, 2018 with earlier application permitted. The Interpretation clarifies the accounting for transactions that include the receipt or payment of advance consideration in a foreign currency. The Interpretation covers foreign currency transactions when an entity recognizes a non-monetary asset or a non-monetary liability arising from the payment or receipt of advance consideration before the entity recognizes the related asset, expense or
income. The Interpretation states that the date of the transaction, for the purpose of determining the exchange rate, is the date of initial recognition of the non-monetary prepayment asset or deferred income liability. If there are multiple payments or receipts in advance, then the entity must determine a date of the transactions for each payment or receipt of advance consideration. This Interpretation did not have material impact on Group's financial statements.
In December 2017 the IASB issued a collection of amendments to IAS and IFRS for annual periods beginning on or after January 1, 2018 in which they focused on areas of inconsistency in IFRSs and IASs or where the clarification of wording was required. These annual improvements have been endorsed by the EU on February 8, 2018. The following standards were amended:
IFRS 1 First-time Adoption of International Financial Reporting Standards: This improvement deletes the short-term exemptions regarding disclosures about financial instruments, employee benefits and investment entities, applicable for first time adopters.
The amendments clarify that the election to measure at fair value through profit or loss an investment in an associate or a joint-venture that is held by an entity that is venture capital organization, or other qualifying entity, is available for each investment in an associate or joint-venture on an investment-by-investment basis, upon initial recognition.
These improvements did not have significant impact to the Group's financial statements.
2.3.2. New IFRS Standards and IFRIC Interpretations either not yet Effective or not yet Adopted by EU
The Group is currently assessing the potential impacts of the new and revised standards and interpretations that will be effective or adopted by the EU from January 1, 2019 or later. Standards and interpretations most relevant to the Group's activities are detailed below:
The new standard is effective for annual periods beginning on or after January 1, 2019. Early application is permitted, provided the new revenue standard, IFRS 15 Revenue from Contracts with Customers, has been applied or is applied at the same date as IFRS 16. The standard deals with accounting, measurement and presentation of leases and disclosure requirements for the notes of the financial statements for both contract parties, i.e. for customer (lessee) and for supplier (lessor). Lessees will use single accounting model for all leases (with certain exceptions). Accounting by lessor is substantially unchanged. The Group will apply IFRS 16 from January 1, 2019.
The Group assessed the impact of the adoption of this standard and expects the impact on Net plant in service in the approximate amount of CZK 5,563 million and on long-term debts, which include lease liabilities (following the change in balance sheet structure in 2018), in the approximate amount of CZK 5,411 million. The Group assumes that lease liability will be paid as follows (in CZK million):
| Due within 1 year | 625 |
|---|---|
| Between 1 and 5 years | 2,531 |
| Thereafter | 2,255 |
The Group also expects an increase in assets and associated liabilities held for sale in the amount of CZK 186 million.
Amendment IAS 19 Plan Amendment, Curtailment or Settlement The Amendment is effective for annual periods beginning on or after January 1, 2019 with earlier application permitted. The amendment requires entity to use updated actuarial assumptions to determine current service cost and net interest for the remainder of the annual reporting period after a plan amendment, curtailment or settlement has occurred. The amendment also clarifies how the accounting for a plan amendment, curtailment or settlement affects applying the asset ceiling requirements. This Amendment has not yet been endorsed by the EU. This amendment is not expected to have significant impact to the Group's financial statements.
The Amendment is effective for annual reporting periods beginning on or after January 1, 2019 with earlier application permitted. The Amendment allows financial assets with prepayment features that permit or require a party to a contract either to pay or receive reasonable compensation for the early termination of the contract (so that, from the perspective of the holder of the asset there may be 'negative compensation'), to be measured at amortized cost or at fair value through other comprehensive income. These Amendments have not yet been endorsed by the EU. These amendments are not expected to have significant impact to the Group's financial statements.
The Amendment is effective for annual reporting periods beginning on or after January 1, 2019 with earlier application permitted. The Amendment relates to whether the measurement, in particular impairment requirements, of long-term interests in associates and joint-ventures that, in substance, form part of the 'net investment' in the associate or joint-venture should be governed by IFRS 9, IAS 28 or a combination of both. The Amendment clarifies that an entity applies IFRS 9 Financial Instruments, before it applies IAS 28, to such long-term interests for which the equity method is not applied. In applying IFRS 9, the entity does not take account of any adjustments to the carrying amount of long-term interests that arise from applying IAS 28. This Amendment has not yet been endorsed by the EU. This amendment is not expected to have significant impact to the Group's financial statements.
Amendments to IFRS 10 and IAS 28 Sale or Contribution of Assets between an Investor and its Associate or Joint-Venture
The amendments address the conflict between IFRS 10 and IAS 28 in dealing with the loss of control of a subsidiary that is sold or contributed to an associate or joint-venture. The amendments clarify that the gain or loss resulting from the sale or contribution of assets that constitute a business, as defined in IFRS 3 Business Combinations, between an investor and its associate or joint-venture, is recognized in full. Any gain or loss resulting from the sale or contribution of assets that do not constitute a business, however, is recognized only to the extent of unrelated investors' interests in the associate or joint-venture. The IASB has deferred the effective date of these amendments indefinitely, but an entity that early adopts the amendments must apply them prospectively. These amendments do not have material impact on Group's financial statements.
The Interpretation is effective for annual periods beginning on or after January 1, 2019 with earlier application permitted. The Interpretation addresses the accounting for income taxes when tax treatments involve uncertainty that affects the application of IAS 12. The Interpretation provides guidance on considering uncertain tax treatments separately or together, examination by tax authorities, the appropriate method to reflect uncertainty and accounting for changes in facts and circumstances. This Interpretation has not yet been endorsed by the EU. This Interpretation is not expected to have significant impact to the Group's financial statements.
The standard is effective for annual periods beginning on or after 1 January 2021 with earlier application permitted if both IFRS 15 Revenue from Contracts with Customers and IFRS 9 Financial Instruments have also been applied. IFRS 17 Insurance Contracts establishes principles for the recognition, measurement, presentation and disclosure of insurance contracts issued. It also requires similar principles to be applied to reinsurance contracts held and investment contracts with discretionary participation features issued. The objective is to ensure that entities provide relevant information in a way that faithfully represents those contracts. This information gives a basis for users of financial statements to assess the effect that contracts within the scope of IFRS 17 have on the financial position, financial performance and cash flows of an entity. The standard has not been yet endorsed by the EU. This standard is not expected to have significant impact to the Group's financial statements.
The IASB issued the revised Conceptual Framework for Financial Reporting on 29 March 2018. The Conceptual Framework sets out a comprehensive set of concepts for financial reporting, standard setting, guidance for preparers in developing consistent accounting policies and assistance to others in their efforts to understand and interpret the standards. IASB also issued a separate accompanying document, Amendments to References to the Conceptual Framework in IFRS Standards, which sets out the amendments to affected standards in order to update references to the revised Conceptual Framework. Its objective is to support transition to the revised Conceptual Framework for companies that develop accounting policies using the Conceptual Framework when no IFRS Standard applies to a particular transaction. For preparers who develop accounting policies based on the Conceptual Framework, it is effective for annual periods beginning on or after 1 January 2020. These amendments are not expected to have significant impact to the Group's financial statements.
The IASB issued amendments in Definition of a Business (Amendments to IFRS 3) aimed at resolving the difficulties that arise when an entity determines whether it has acquired a business or a group of assets. The Amendments are effective for business combinations for which the acquisition date is in the first annual reporting period beginning on or after 1 January 2020 and to asset acquisitions that occur on or after the beginning of that period, with earlier application permitted. These Amendments have not yet been endorsed by the EU. This amendment is not expected to have significant impact to the Group's financial statements.
Amendments IAS 1 Presentation of Financial Statements and IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors: Definition of 'material'
The Amendments are effective for annual periods beginning on or after 1 January 2020 with earlier application permitted. The Amendments clarify the definition of material and how it should be applied. The new definition states that, 'Information is material if omitting, misstating or obscuring it could reasonably be expected to influence decisions that the primary users of general purpose financial statements make on the basis of those financial statements, which provide financial information about a specific reporting entity'. In addition, the explanations accompanying the definition have been improved. The Amendments also ensure that the definition of material is consistent across all IFRS Standards. These Amendments have not yet been endorsed by the EU. These amendments are not expected to have significant impact to the Group's financial statements.
The Group does not expect early adoption of any of the above mentioned standards, improvements or amendments.
In December 2017 the IASB issued a collection of amendments to IAS and IFRS for annual periods beginning on or after January 1, 2019 in which they focused on areas of inconsistency in IFRSs and IASs or where the clarification of wording was required. These annual improvements have not yet been endorsed by the EU. The following standards were amended:
IFRS 3 Business Combinations and IFRS 11 Joint Arrangements:
The amendments to IFRS 3 clarify that when an entity obtains control of a business that is a joint operation, it remeasures previously held interests in that business. The amendments to IFRS 11 clarify that when an entity obtains joint control of a business that is a joint operation, the entity does not remeasure previously held interests in that business.
The amendments clarify that the income tax consequences of payments on financial instruments classified as equity should be recognized according to where the past transactions or events that generated distributable profits has been recognized.
The amendments clarify paragraph 14 of the standard that, when a qualifying asset is ready for its intended use or sale, and some of the specific borrowing related to that qualifying asset remains outstanding at that point, that borrowing is to be included in the funds that an entity borrows generally.
These improvements are not expected to have significant impact to the Group's financial statements.
The way of presentation of items in balance sheet and in statement of income was changed in 2018.The main goal of the changes was to enhance relevancy of information contained on the face of the financial statements 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 reclassifications have also been made to the balance sheet at the beginning of the earliest comparative period, i.e. at January 1, 2017.
One of the main changes in the balance sheet is the transfer of accrued interest to debt and borrowings that were reported on the lines of Other current assets and Accrues liabilities directly to the line where the debt or loan is reported. Other current assets and Other short-term liabilities (previously Accrued liabilities) include only receivables and payables of a non-financial nature such as accruals, prepayments or contractual assets and liabilities. Other long-term and short-term financial assets are newly reported only assets of a financial nature (for example: financial investments, debt securities and derivatives) that are not presented separately in the balance sheet. Similarly, other long-term and short-term financial liabilities are presented on the lines of financial liabilities (for example derivatives) that are not shown in a separate line in the balance sheet.
There were the following two primary objectives for the changes made to the statement of income: (a) consistently separate commodities and services in operating revenues and costs (sale and purchase of electricity was presented together with the related distribution, system and ancillary services) and (b) change the presentation of emission rights and green and similar certificates – the original line Emission rights, net was removed and its items were reclassified into the lines:
The following tables summarize the effect of reclassifications on prior period presented (in CZK millions):
| Reclassifications 2017 |
Reclassifications Jan 1, 2017 |
|
|---|---|---|
| ASSETS: | ||
| Trade receivables, net Materials and supplies, net Other short-term financial assets, net Other current assets, net |
(7,207) (1,212) 46 6,072 |
(8,924) - 385 6,184 |
| Total assets | (2,301) | (2,355) |
| EQUITY AND LIABILITIES: | ||
| Other long-term financial liabilities Other long-term liabilities |
12,509 (12,509) |
7,246 (7,246) |
| Total non-current liabilities | - | - |
| Short-term loans Current portion of long-term debt Trade payables Other short-term financial liabilities Other short-term liabilities |
1 2,137 (39,149) 42,864 (8,154) |
1 2,185 (34,252) 38,816 (9,105) |
| Total current liabilities | (2,301) | (2,355) |
| Total equity and liabilities | (2,301) | (2,355) |
| Reclassifications 2017 |
||
| 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 |
122,738 76,262 (167,758) (30,757) 2,701 |
|
| Total revenues and other operating income | 3,186 | |
| Gains and losses from commodity derivative trading Purchase of electricity, gas and other energies Fuel and emission rights Fuel * Purchase power and related services * |
293 (57,353) (16,039) 12,703 86,872 |
| Purchase power and related services * | 86,872 |
|---|---|
| Services | (47,812) |
| Repairs and maintenance * | 4,714 |
| Capitalization of expenses to the cost of assets and change in own inventories | 2,751 |
| Impairment of trade and other receivables | 830 |
| Emission rights, net * | 1,620 |
| Other operating expenses | 8,235 |
| Income before other income (expenses) and income taxes | - |
| Impairment of financial assets | (1) |
| Other financial expenses | (13) |
| Other financial income | 959 |
| Foreign exchange rate gains (losses), net * | (959) |
| Gain on sale of subsidiaries and joint-ventures * | 14 |
| Total other income (expenses) | - |
* These items are not presented separately on the face of the financial statements.
The preparation of financial statements in conformity with International Financial Reporting Standards requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses for the reporting period. Actual results could differ from those estimates. Explanation of key assumptions is included in relevant sections of notes where significant estimates are being described. Significant estimates are made by the Group while determining recoverable amounts for property, plant and equipment and intangible assets (see Note 7), accounting for the nuclear provisions (see Note 20.1), provisions for reclamation of mines, mining damages and waste storage reclamation (see Note 20.2), unbilled electricity and gas (see Note 2.6), fair value of commodity contracts (see Notes 2.16 and 18) and financial derivatives (see Notes 2.15 and 18).
The Group recognizes revenue from supplies of electricity, heat, gas and coal based on contract terms. Differences between contracted amounts and actual supplies for electricity and gas are settled through the market operator.
Revenues are recognized, when the Group has satisfied a performance obligation and the amount of revenue can be reliably measured. The Group will recognize revenue at an amount that reflects the consideration to which the entity expects to be entitled (after reduction for expected discounts) in exchange for transferring goods or services to a customer.
Sales are recognized net of value added tax.
Revenue from sale of assets is recognized when they are delivered and related significant risks and rewards of ownership have passed to the buyer.
Contract revenue and contract costs associated with the construction contracts is recognized as revenue and expenses respectively by reference to the stage of completion of the contract activity. The stage of completion is determined by reference to the share of incurred contract cots to total expected full contract costs. However, an expected loss on the construction contract is recognized as an expense immediately regardless the stage of completion of such a construction contract.
Connection fees received from customers are recognized in income in the period when this performance obligation is satisfied.
Electricity and gas supplied to customers, which is not yet billed, is recognized in revenues at estimated amounts. The estimate of monthly change in unbilled electricity and gas is derived from the measured quantity after deduction of invoiced amounts and estimated grid losses. The estimate of total unbilled balance is also supported by extrapolation of consumption in the last measured period for individual locations. The ending balance of contract assets and liabilities is disclosed net in the balance sheet after deduction of advances received from customers and is included in the line item of Other current assets, net or Other short-term liabilities, net.
Fuel costs are expensed as fuel is consumed. Fuel expense includes the amortization of the cost of nuclear fuel (see Note 2.10).
The Group capitalizes all interest incurred in connection with its construction program that theoretically could have been avoided if expenditures for the qualifying assets had not been made. The qualifying assets include assets, for which the construction represents a substantial period of time.
Property, plant and equipment are recorded at cost, net of accumulated depreciation and impairment in value. Cost of plant in service includes materials, labor, payroll-related costs and the cost of debt financing used during construction. The cost also includes the estimated cost of dismantling and removing the asset and restoring the site, to the extent that is recognized as a provision under IAS 37, Provisions, Contingent Liabilities and Contingent Assets. Government grants received for construction of certain items of property, plant and equipment decrease the acquisition cost of the respective items.
Internally developed property, plant and equipment are recorded at their accumulated cost. The cost of maintenance, repairs, and replacement of minor items of property is charged to maintenance expense when incurred. Renewals and improvements are capitalized. Upon sale, retirement or replacement of part of an item of property, plant and equipment, the cost, related accumulated depreciation and eventual impairment of the disposed item or its replaced part are derecognized from the balance sheet. Any resulting gains or losses are included in profit or loss.
At each reporting date, the Group assesses whether there is any indication that an asset may be impaired. Where an indicator of impairment exists, the Group reviews the recoverable amounts of its property, plant and equipment to determine whether such amounts continue to exceed the assets' carrying values. The recoverable amount of an asset is the higher of its fair value less costs of disposal and its value in use. Identified impairment of property, plant and equipment is recognized directly in profit or loss in the line item Impairment of property, plant and equipment and intangible assets including goodwill.
At each reporting date, an assessment is made whether there is any indication that previously recognized impairment losses may no longer exist or may have decreased. If such indication exists, the Group makes an estimate of recoverable amount. A previously recognized impairment loss is reversed only if there has been a change in the estimates used to determine the asset's recoverable amount since the last impairment loss was recognized. If that is the case the carrying amount of the asset is increased to its recoverable amount. That increased amount cannot exceed the carrying amount that would have been determined, net of depreciation, had no impairment loss been recognized for the asset in prior years. Such reversal is recognized in profit or loss in the line item Impairment of property, plant and equipment and intangible assets including goodwill.
The Group depreciates the original cost of property, plant and equipment less its residual value by using the straight-line method over the estimated economic lives. Each part of an item of property, plant and equipment with a cost that is significant in relation to the total cost of the item is depreciated separately. The depreciable useful lives used for property, plant and equipment are as follows:
| Useful lives (years) |
|
|---|---|
| Buildings and structures | 20–50 |
| Machinery and equipment | 4–35 |
| Vehicles | 8–25 |
| Furniture and fixtures | 4–15 |
The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted if appropriate, at each financial year end.
The Group presents nuclear fuel as part of property, plant and equipment, because its useful life exceeds 1 year. Nuclear fuel is recorded at cost, net of accumulated amortization and possible impairment in value. Nuclear fuel includes the capitalized portion of the provision for interim storage of nuclear fuel. Amortization of fuel in the reactor is based on the amount of power generated and is recognized in the income statement in the line item Fuel and Emission rights. The amortization of nuclear fuel includes charges in respect of additions to the accumulated provision for interim storage of spent nuclear fuel.
Intangible assets are valued at their acquisition costs and related expenses. Intangible assets are amortized over their useful lives using the straight-line method. The estimated useful life of intangible assets ranges from 3 to 25 years. The assets' residual values, useful lives and amortization methods are reviewed, and adjusted if appropriate, at each financial year end. Improvements are capitalized.
Intangible assets are tested for impairment (for goodwill see Note 2.12) whenever facts or changes in circumstances indicate that the carrying amount could be impaired. The recoverable amount of an intangible asset not yet available for use is tested for impairment annually, irrespective of whether there is any indication that it may be impaired. Identified impairment of intangible assets is recognized directly in profit or loss in the line item Impairment of property, plant and equipment and intangible assets including goodwill.
For assets excluding goodwill an assessment is made at each reporting date as to whether there is any indication that previously recognized impairment losses may no longer exist or may have decreased. If such indication exists, the Group makes an estimate of recoverable amount. A previously recognized impairment loss is reversed only if there has been a change in the estimates used to determine the asset's recoverable amount since the last impairment loss was recognized. If that is the case the carrying amount of the asset is increased to its recoverable amount. That increased amount cannot exceed the carrying amount that would have been determined, net of depreciation, had no impairment loss been recognized for the asset in prior years. Such reversal is recognized in profit or loss in the line item Impairment of property, plant and equipment and intangible assets including goodwill.
Goodwill is initially measured at cost being the excess of the aggregate of the consideration transferred and the amount recognized for non-controlling interest over the net identifiable assets acquired and liabilities assumed (see Note 2.2). Goodwill on acquisitions of subsidiaries is included in intangible assets. Goodwill on acquisitions of associates and joint-ventures is included in investments in associates and jointventures. Following initial recognition, goodwill is measured at cost less any accumulated impairment losses. Goodwill is reviewed for impairment annually or more frequently if events or changes in circumstances indicate that the carrying value may be impaired.
As at the acquisition date, any goodwill acquired is allocated to each of the cash-generating units expected to benefit from the combination's synergies. A cash-generating unit is the smallest identifiable group of assets that generates cash inflows that are largely independent of the cash inflows from other assets. Impairment is determined by assessing the recoverable amount of the cash-generating unit, to which the goodwill relates. Where recoverable amount of the cash-generating unit is lower than the carrying amount, an impairment loss is recognized. Impairment losses of goodwill cannot be reversed in subsequent periods. Where goodwill forms part of a cash-generating unit and part of the operation within that unit is disposed of, the goodwill associated with the operation disposed of is included in the carrying amount of the operation when determining the gain or loss on disposal of the operation. Goodwill disposed of in these circumstances is measured on the basis of the relative values of the operation disposed of and the portion of the cash-generating unit retained.
Emission right represents the right of the operator of a facility, which in the course of its operation emits greenhouse gases, to emit during the calendar year equivalent of one ton of carbon dioxide. Based on the National Allocation Plans certain companies of the Group have been granted emission rights. These companies are responsible for determining and reporting the amount of greenhouse gases produced by its facilities in the calendar year and this amount has to be audited by an authorized person.
On April, 30 of the following year, at the latest, these companies are required to remit a number of allowances representing the number of tones of CO2 actually emitted in previous year.
The emission rights which were granted free of charge are stated at their nominal value, i.e. at zero. Purchased emission rights are carried at cost (except for emission rights for trading). Emission rights acquired in a business combination are initially recognized at their fair value at the date of acquisition and subsequently treated similarly to purchased emission rights. The Group recognizes a provision to cover emissions made, which corresponds to the difference between emissions made and amount of the emission rights which were granted free. This provision is measured firstly with regard to the cost of emission rights and credits purchased with the intention of covering the greenhouse gases emissions of the reporting period. The provision for emissions made above the amount of these emissions rights and credits is measured at the market price ruling at the balance sheet date. The emission rights purchased for own use purpose in the next year are presented within current assets in the line Emission rights. The emission rights with an expected later use are presented as part of the intangible assets.
The Group also holds emission rights and credits for trading purposes. The portfolio of emission rights and credits held for trading is measured at fair value. The changes in fair value of the emission rights held for trading are recognized directly in profit or loss in the line Gains and losses from commodity derivative trading. The emission rights and credits for the trading purposes are presented within current assets in the line Emission rights.
At each reporting date, the Group assesses whether there is any indication that emission rights may be impaired. Where an indicator of impairment exists, the Group reviews the recoverable amounts of the cash-generating units, to which the emission rights were allocated, to determine whether such amounts continue to exceed the assets' carrying values. Any identified impairment of emission rights is recognized directly in profit or loss in the line item of Other operating expenses.
Sale and repurchase agreements with emission rights are accounted for as collateralized borrowing.
Green and similar certificates which were granted free are initially recognized at fair value and subsequently treated similarly to purchased emission rights.
A financial asset is mainly cash, an equity instrument of another entity or a contractual right to receive cash or another financial asset.
A financial liability is mainly a contractual obligation to deliver cash or another financial asset.
Financial liabilities and assets are presented as current (short-term) or non-current (long-term). Financial assets are presented as current when the Group expects to realize them within 12 months of the balance sheet date or if there is no reasonable certainty that the Group will hold the financial assets for more than 12 months of the balance sheet date.
Financial liabilities are presented as current when they are due within 12 months of the balance sheet date. The financial assets and liabilities for trading are presented as current.
Financial assets and financial liabilities are offset and the net amount is reported in the balance sheet if there is a currently enforceable legal right to offset the recognized amounts and there is an intention to settle on a net basis, to realize the assets and settle the liabilities simultaneously.
Financial assets are classified into two main categories (a) at amortized cost and (b) at fair value depending on whether the financial assets is held for trading or is held within a business model whose objective is to hold assets to collect contractual cash flows.
The Group defines financial assets to the following categories:
Financial liabilities are classified into two main categories (a) at amortized cost and (b) at fair value through profit or loss. Classification into these categories is similar to the financial assets above. For "Fair Value Option" liabilities, the amount of change in the fair value of a liability that is attributable to changes in credit risk must be recognized in other comprehensive income. The remainder of the change in fair value is recognized in profit or loss. However, when recognition of the fair value change in respect of the liability's credit risk in other comprehensive income would create or enlarge an accounting mismatch in profit or loss, all changes in fair value are then recognized in profit or loss.
Specific category of the financial assets and liabilities are derivatives. The method of recognizing the resulting gain or loss depends on whether the derivative is designated as a hedging instrument, and if so, the nature of the item being hedged. The presentation of derivatives is described in the Note 2.15.
Impairment of financial assets by applying the IFRS 9 requirements is based on expected credit loss (ECL) model which applies to the following financial assets:
An impairment analysis of receivables is performed by the Group at each reporting date on an individual basis for significant specific receivables. In addition, a large number of minor receivables are grouped into homogenous groups and assessed for impairment collectively where the individual approach is not applicable.
The Group recognizes either 12-months or lifetime ECL, depending on whether there has been a significant increase in credit risk since initial recognition (or when the commitment or guarantee was entered into). For some trade receivables, the simplified approach are applied whereby the lifetime expected credit losses are always recognized.
For the purposes of ECL model calculation, the portfolio of financial assets is split into 3 stages. At the date of the first recognition, the financial assets are included in stage 1, with the lowest allowance which is determined using percentage of unpaid receivables in the past. Subsequent reclassification to the stages 1 and 2 is carried out according to the definition of significant increase in credit risk of a debtor. The interest revenue from receivables in the stage 3 is based on the net carrying amount.
The Group uses derivative financial instruments such as foreign currency contracts and interest rate swaps to hedge its risks associated with interest rate and foreign currency fluctuations. Such derivative financial instruments are stated at fair value. In the balance sheet such derivatives are presented as part of other current and non-current financial assets or as part of other long-term and short-term financial liabilities.
The method of recognizing the resulting gain or loss depends on whether the derivative is designated as a hedging instrument, and if so, the nature of the item being hedged.
For the purpose of hedge accounting, hedges are classified as either fair value hedges when they hedge the exposure to changes in the fair value of a recognized asset or liability; or cash flow hedges when they hedge exposure to variability in cash flows that is either attributable to a particular risk associated with a recognized asset or liability or a highly probable forecast transaction.
The Group documents at the inception of the transaction the relationship between hedging instruments and hedged items, as well as its risk management objective and strategy for undertaking various hedge transactions. The Group also documents its assessment, both at hedge inception and on an ongoing basis, of whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in fair values or cash flows of hedged items.
Gain or loss from re-measuring the hedging instrument at fair value is recognized immediately in the income statement. Any gain or loss on the hedged item attributable to the hedged risk is adjusted against the carrying amount of the hedged item and recognized in the income statement. Where the adjustment is to the carrying amount of a hedged interest-bearing financial instrument, the adjustment is amortized to profit or loss over the remaining term to maturity.
Changes in the fair value of derivatives that are designated and qualify as cash flow hedges are initially recognized in other comprehensive income. The gain or loss relating to the ineffective portion is recognized in the income statement in the line item Other financial expenses or Other financial income.
Amounts accumulated in equity are transferred to the income statement in the periods when the hedged item affects profit or loss.
When a hedging instrument expires or is sold, or when a hedge no longer meets the criteria for hedge accounting, any cumulative gain or loss existing in equity at that time remains in equity and is recorded to the income statement when the forecast transaction is ultimately recognized. When a forecast transaction is no longer expected to occur, the cumulative gain or loss that was reported in other comprehensive income is immediately transferred to the income statement.
Certain derivative instruments are not designated for hedge accounting. Changes in the fair value of any derivative instruments that do not qualify for hedge accounting are recognized immediately in the income statement.
According to IFRS 9, certain commodity contracts are treated as financial instruments and fall into the scope of the standard. Most commodity purchase and sales contracts entered into by the Group provide for physical delivery of quantities intended to be consumed or sold as part of its ordinary business; such contracts are thus excluded from the scope of IFRS 9.
In particular, forward purchases and sales for physical delivery of energy are considered to fall outside the scope of application of IFRS 9, when the contract concerned is considered to have been entered into as part of the Group's normal business activity. This is demonstrated to be the case when all the following conditions are fulfilled:
The Group thus considers that transactions negotiated with a view to balancing the volumes between electricity purchases and sale commitments are part of its ordinary business as an integrated electric utility company and do not therefore come under the scope of IFRS 9.
Commodity contracts which fall under the scope of IFRS 9 are carried at fair value with changes in the fair value recognized in the income statement. The Group presents revenues and expenses related to commodity trading net in the line Gains and losses from commodity derivative trading.
Cash and cash equivalents include cash on hand, current accounts with banks and short-term bank notes with a maturity of 6 months or less.
Restricted balances of cash and other financial assets, which are shown as restricted funds (see Note 4), relate to funding of nuclear decommissioning liabilities, mining reclamation and damages, deposits for waste storage reclamation and cash guarantees given to transaction partners. The non-current classification is based on the expected timing of the release of the funds to the Group.
Contract asset is the Group's right to consideration in exchange for goods or services that the Group has transferred to a customer when that right is conditioned on something other than the passage of time (for example, the Group's future performance).
Contract liability is the Group's obligation to transfer goods or provide services to a customer for which the Group has received consideration from the customer.
Contract assets where work is in progress (consisting of cost incurred plus recognized profits) are presented on the balance sheet net of received billings and advances as a net asset or a net liability.
Contract assets and liabilities are presented in the line Other current assets, net and Other short-term liabilities.
Purchased inventories are valued at actual cost, using the weighted average method. Costs of purchased inventories comprise expenses which have been incurred in respect of the acquisition of materials and supplies including transportation costs. When consumed, inventories are charged to income or capitalized as part of property, plant and equipment. Work-in-progress is valued at actual cost. Costs of inventories produced internally include direct material and labor costs. Obsolete inventories are reduced to their realizable value by a provision charged to the income statement.
Fossil fuel stocks are stated at actual cost using weighted average cost method.
The provision for corporate tax is calculated in accordance with the tax regulations of the states of residence of the Group companies and is based on the income or loss reported under local accounting regulations, adjusted for appropriate permanent and temporary differences from taxable income. Income taxes are calculated on an individual company basis as the Czech tax laws do not permit consolidated tax returns. For companies located in the Czech Republic income taxes are provided at a rate of 19% for the years ended December 31, 2018 and 2017, respectively, from income before income taxes after adjustments for certain items which are not deductible, or taxable, for taxation purposes. The Czech corporate income tax rate enacted for 2019 and on is 19%.
Deferred income tax is provided, using the liability method, on all temporary differences at the balance sheet date between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes. Deferred income tax is determined using tax rates (and laws) that have been enacted by the balance sheet date and are expected to apply when the related deferred income tax asset is realized or the deferred income tax liability is settled.
Deferred tax assets and liabilities are recognized regardless of when the temporary difference is likely to reverse. Deferred tax assets and liabilities are not discounted. A deferred tax liability is recognized for all taxable temporary differences, except:
Deferred tax assets are recognized for all deductible temporary differences, the carry forward of unused tax credits and any unused tax losses. Deferred tax assets are recognized to the extent that it is probable that taxable profit will be available against which the deductible temporary differences and the carry forward of unused tax credits and unused tax losses can be utilized, except:
The carrying amount of deferred income tax assets is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow all or part of the deferred income tax asset to be utilized.
Deferred tax assets and liabilities of Group companies are not offset in the balance sheet.
Current tax and deferred tax are charged or credited directly to equity if the tax relates to items that are credited or charged, in the same or a different period, directly to equity.
Change in the carrying amount of deferred tax assets and liabilities due to change in tax rate is recognized in the income statement, except to the extent that it relates to items previously charged or credited to equity.
Borrowings are initially recognized at the amount of the proceeds received, net of transaction costs. They are subsequently carried at amortized cost using the effective interest rate method, the difference between net proceeds and redemption value is being recognized in the net income over the life of the borrowings as interest expense.
Transaction costs include fees and commissions paid to agents, advisers, brokers and dealers, levies by regulatory agencies and securities exchanges.
The carrying amount of long-term debt, which is hedged against the changes in its fair value, is adjusted by the changes in the fair value attributable to the hedged risk. The changes in the fair value of the hedged long-term debt are recognized in profit or loss and are included in the income statement line Other financial expenses or Other financial income. The adjustment to the carrying amount of the hedged long-term debt in a fair value hedge is subsequently amortized to profit or loss using the effective interest rate method.
The Group has recognized provisions for its obligations to decommission its nuclear power plants at the end of their operating lives, to store the related spent nuclear fuel and other radioactive waste initially on an interim basis and provision for its obligation to provide financing for subsequent permanent storage of spent fuel and irradiated parts of reactors (see Note 20.1).
The provisions recognized represent the best estimate of the expenditures required to settle the present obligation at the current balance sheet date. Such cost estimates, expressed at current price levels at the date of the estimate, are discounted at December 31, 2018 and 2017 using a long-term real rate of interest to take into account the timing of payments in amount of 1.25% per annum. The initial discounted cost amounts are capitalized as part of property, plant and equipment and are depreciated over the period when the nuclear power plants generate electricity. Each year, the provisions are increased to reflect the accretion of discount and to accrue an estimate for the effects of inflation, with the charges being presented in the income statement on the line Interest on provisions. At December 31, 2018 and 2017 the estimate for the effect of inflation is 1.25%.
The decommissioning process is expected to continue for approximately a fifty-year period subsequent to the final operation of the plants. It is currently anticipated that the permanent storage facility for spent nuclear fuel will become available in 2065 and the process of final disposal of the spent nuclear fuel will then continue until approximately 2090. While the Group has made its best estimate in establishing its nuclear provisions, because of potential changes in technology as well as safety and environmental requirements, plus the actual time scale to complete decommissioning and fuel storage activities, the ultimate provision requirements could vary significantly from the Group's current estimates.
Changes in a decommissioning liability and in liability for final storage of spent nuclear fuel that result from a change in the current best estimate of timing and/or amount of cash flows required to settle the obligation or from a change in the discount rate are added to (or deducted from) the amount recognized as the related asset. However, to the extent that such a treatment would result in a negative asset, the effect of the change is recognized in the income for the current period.
The Group has recognized provisions for obligations to decommission and reclaim mines at the end of their operating lives (see Note 20.2). The provisions recognized represent the best estimate of the expenditures required to settle the present obligation at the current balance sheet date. Such cost estimates, expressed at current price levels, are discounted at December 31, 2018 and 2017 using a long-term real rate of interest to take into account the timing of payments in amount of 1.25% per annum. The initial discounted cost amounts are capitalized as part of property, plant and equipment and are depreciated over the lives of the mines. Each year, the provisions are increased to reflect the accretion of discount and to accrue an estimate for the effects of inflation, with the charges being presented in the income statement on the line Interest on provisions. At December 31, 2018 and 2017 the estimate for the effect of inflation is 1.25%.
Changes in a decommissioning liability that result from a change in the current best estimate of timing and/or amount of cash flows required to settle the obligation or from a change in the discount rate are added to (or deducted from) the amount recognized as the related asset. However, to the extent that such a treatment would result in a negative asset, the effect of the change is recognized in the income for the current period.
Expenditures on exploration for and evaluation of mineral resources are charged to expense when incurred.
The determination of whether an arrangements is, or contains a lease is based on the substance of the arrangement at inception date or whether the fulfillment of the arrangement is dependent on the use of a specific asset or assets or the arrangement conveys the right to use the asset. A reassessment is made after inception of the lease only if one of the following conditions applies:
Where reassessment is made, lease accounting shall commence or cease from the date when the change in circumstances gave rise to the reassessment.
Finance leases, which transfer to the Group substantially all the risks and benefits incidental to ownership of the leased item, are capitalized at the inception of the lease at the fair value of the leased property or, if lower, at the present value of the minimum lease payments. Lease payments are apportioned between the finance charges and reduction of the lease liability so as to achieve a constant rate of interest on the remaining balance of the liability. Finance charges are charged directly against income.
Capitalized leased assets are depreciated over the estimated useful life of the asset. If there is no reasonable certainty that the lessee will obtain ownership by the end of the lease term, the asset is fully depreciated over the shorter of the lease term or its useful life.
Leases where the lessor retains substantially all the risks and benefits of ownership of the asset are classified as operating leases. Operating lease payments are recognized as an expense in the income statement on a straight-line basis over the lease term.
Future minimum rentals payable under non-cancellable operating leases as at December 31, 2018 amounted to CZK 2,347 million.
Treasury shares are presented in the balance sheet as a deduction from equity. The acquisition of treasury shares is presented in the statement of equity as a reduction in equity. No gain or loss is recognized in the income statement on the sale, issuance, or cancellation of treasury shares. Consideration received is presented in the financial statements as an addition to equity.
Members of Board of Directors and selected managers have been granted options to purchase common shares of the Company. Expense related to the share option plan is measured on the date of the grant by reference to the fair value of the share options granted. The expense is accrued over the vesting period of the equity instruments granted. The expense recognized reflects the best estimate of the number of share options, which will ultimately vest.
The consolidated financial statements are presented in Czech crowns (CZK), which is the Company's functional and presentation currency. Each entity in the Group determines its own functional currency and items included in the financial statements of each entity are measured using that functional currency.
Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation of monetary assets and liabilities denominated in foreign currencies are recognized in the income statement, except when deferred in equity for qualifying cash flow hedges.
Translation differences on debt securities and other monetary financial assets measured at fair value are included in foreign exchange gains and losses. Translation differences on non-monetary items such as equity instruments held for trading are reported as part of the fair value gain or loss. Translation differences on equity securities available-for-sale are included in equity.
The assets and liabilities of foreign subsidiaries are translated at the rate of exchange ruling at the balance sheet date. The income statements items of foreign subsidiaries are translated at average exchange rates for the year. The exchange differences arising on the retranslation are taken directly to other comprehensive income. On disposal of a foreign entity, accumulated exchange differences are recognized in the income statement as a component of the gain or loss on disposal.
Goodwill and fair value adjustments arising on the acquisition of a foreign entity are treated as assets and liabilities of the foreign operation and are translated at the closing exchange rate.
Exchange rates used as at December 31, 2018 and 2017 for the translation of assets and liabilities denominated in foreign currencies were as follows:
| 2018 | 2017 | |
|---|---|---|
| CZK per 1 EUR | 25.725 | 25.540 |
| CZK per 1 USD | 22.466 | 21.291 |
| CZK per 1 PLN | 5.980 | 6.114 |
| CZK per 1 BGN | 13.153 | 13.058 |
| CZK per 1 RON | 5.516 | 5.482 |
| CZK per 100 JPY | 20.447 | 18.915 |
| CZK per 1 TRY | 4.247 | 5.617 |
Non-current assets and disposal groups classified as held for sale are measured at the lower of their carrying amount and fair value less costs to sell. Non-current assets and disposal groups are classified as held for sale if their carrying amounts will be recovered principally through a sale transaction rather than through continuing use. This condition is regarded as met only when the sale is highly probable and the asset or disposal group is available for immediate sale in its present condition. Management must be committed to the sale, which should be expected to qualify for recognition as a completed sale within one year from the date of classification.
Property, plant and equipment and intangible assets classified as held for sale are not depreciated or amortized.
Property, plant and equipment at December 31, 2018 is as follows (in CZK millions):
| Buildings | Plant and equipment |
Land and other |
Total plant in service |
Nuclear fuel |
Construc tion work in progress |
Total | |
|---|---|---|---|---|---|---|---|
| Cost at January 1, 2018 | 297,677 | 527,125 | 8,557 | 833,359 | 23,436 | 18,248 | 875,043 |
| Additions | 17 | 215 | 14 | 246 | - | 24,026 | 24,272 |
| Disposals | (568) | (2,718) | (31) | (3,317) | (3,171) | (453) | (6,941) |
| Bring into use | 8,768 | 10,805 | 68 | 19,641 | 2,856 | (22,496) | 1 |
| Transfer to assets held for sale | (14,210) | (9,314) | (280) | (23,804) | - | (1,253) | (25,057) |
| Acquisition of subsidiaries | 698 | 1,797 | 43 | 2,538 | - | 67 | 2,605 |
| Change in capitalized part of provisions | (107) | 2,184 | 240 | 2,317 | - | - | 2,317 |
| Reclassification and other | 58 | (79) | - | (21) | - | (3) | (24) |
| Currency translation differences | (32) | 30 | (2) | (4) | - | (15) | (19) |
| Cost at December 31, 2018 | 292,301 | 530,045 | 8,609 | 830,955 | 23,121 | 18,121 | 872,197 |
| Accumulated depreciation and impairment at January 1, 2018 |
(130,883) | (305,191) | (1,136) | (437,210) | (8,218) | (1,596) | (447,024) |
| Depreciation and amortization of nuclear fuel1) | (7,579) | (19,041) | (81) | (26,701) | (3,647) | - | (30,348) |
| Net book value of assets disposed | 45 | (96) | - | (51) | - | - | (51) |
| Disposals | 568 | 2,718 | - | 3,286 | 3,171 | - | 6,457 |
| Transfer to assets held for sale | 8,570 | 6,504 | 153 | 15,227 | - | 6 | 15,233 |
| Reclassification and other | (42) | 52 | - | 10 | - | - | 10 |
| Impairment losses recognized | (131) | (595) | (94) | (820) | - | (92) | (912) |
| Impairment losses reversed | 247 | 62 | 1 | 310 | - | 4 | 314 |
| Currency translation differences | 25 | (3) | 1 | 23 | - | 9 | 32 |
| Accumulated depreciation and impairment at December 31, 2018 |
(129,180) | (315,590) | (1,156) | (445,926) | (8,694) | (1,669) | (456,289) |
| Total property, plant and equipment at December 31, 2018 |
163,121 | 214,455 | 7,453 | 385,029 | 14,427 | 16,452 | 415,908 |
1) The amortization of nuclear fuel also includes charges in respect of additions to the accumulated provision for interim storage of spent nuclear fuel in the amount of CZK 380 million.
Property, plant and equipment at December 31, 2017 is as follows (in CZK millions):
| Buildings | Plant and equipment |
Land and other |
Total plant in service |
Nuclear fuel |
Construc tion work in progress |
Total | |
|---|---|---|---|---|---|---|---|
| Cost at January 1, 2017 | 284,812 | 482,200 | 8,169 | 775,181 | 22,286 | 56,894 | 854,361 |
| Additions | 13 | 1,833 | 13 | 1,859 | 1 | 27,457 | 29,317 |
| Disposals | (998) | (2,250) | (47) | (3,295) | (2,676) | (17) | (5,988) |
| Bring into use | 17,698 | 44,061 | 270 | 62,029 | 3,825 | (65,854) | - |
| Acquisition of subsidiaries | 8 | 125 | 16 | 149 | - | 7 | 156 |
| Disposal of subsidiaries | (1,017) | (1,707) | (90) | (2,814) | - | (48) | (2,862) |
| Change in capitalized part of provisions | (61) | 6,342 | 265 | 6,546 | - | - | 6,546 |
| Reclassification and other | (192) | 158 | (3) | (37) | - | (80) | (117) |
| Currency translation differences | (2,586) | (3,637) | (36) | (6,259) | - | (111) | (6,370) |
| Cost at December 31, 2017 | 297,677 | 527,125 | 8,557 | 833,359 | 23,436 | 18,248 | 875,043 |
| Accumulated depreciation and impairment at | |||||||
| January 1, 2017 |
(126,318) | (291,544) | (1,119) | (418,981) | (7,394) | (1,091) | (427,466) |
| Depreciation and amortization of nuclear fuel1) | (7,506) | (20,301) | (66) | (27,873) | (3,499) | - | (31,372) |
| Net book value of assets disposed | (350) | (44) | - | (394) | - | - | (394) |
| Disposals | 998 | 2,250 | 3 | 3,251 | 2,676 | - | 5,927 |
| Disposal of subsidiaries | 944 | 1,683 | 50 | 2,677 | - | 48 | 2,725 |
| Reclassification and other | 177 | (176) | - | 1 | (1) | (5) | (5) |
| Impairment losses recognized | (789) | (518) | (17) | (1,324) | - | (557) | (1,881) |
| Impairment losses reversed | 728 | 1,344 | 1 | 2,073 | - | 1 | 2,074 |
| Currency translation differences | 1,233 | 2,115 | 12 | 3,360 | - | 8 | 3,368 |
| Accumulated depreciation and impairment at | |||||||
| December 31, 2017 | (130,883) | (305,191) | (1,136) | (437,210) | (8,218) | (1,596) | (447,024) |
| Total property, plant and equipment at |
|||||||
| December 31, 2017 | 166,794 | 221,934 | 7,421 | 396,149 | 15,218 | 16,652 | 428,019 |
1) The amortization of nuclear fuel also includes charges in respect of additions to the accumulated provision for interim storage of spent nuclear fuel in the amount of CZK 225 million.
As at December 31, 2018 and 2017 a composite depreciation rate of Plant in service was 3.2% and 3.5%, respectively.
As at December 31, 2018 and 2017 capitalized interest costs amounted to CZK 260 million and CZK 1,608 million, respectively, and the interest capitalization rate was 4.3% and 4.1% , respectively.
Group's plant in service pledged as security for liabilities at December 31, 2018 and 2017 is CZK 14,827 million and CZK 13,121 million, respectively.
The net book value of assets leased under finance leases included in property, plant and equipment at December 31, 2018 amounted to CZK 65 million. Financial lease contracts were acquired to the Group mainly through acquisitions of subsidiaries during 2018.
Construction work in progress contains mainly refurbishments performed on nuclear plants and the electricity distribution network of subsidiary ČEZ Distribuce, a. s. It also contains costs of CZK 2,577 million for the preparation of new nuclear power sources.
Restricted financial assets at December 31, 2018 and 2017 consist of the following (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Czech government bonds Cash in banks, net |
15,205 3,629 |
13,971 4,497 |
| Total restricted financial assets, net | 18,834 | 18,468 |
The Czech government bonds are measured at fair value through other comprehensive income. The restricted financial assets contain in particular restricted funds related to accumulated provision for nuclear decommissioning and related to accumulated provision for mine reclamation and mining damages and waste storage reclamation.
Other financial assets, net at December 31, 2018 and 2017 consist of the following (in CZK millions):
| 2018 | 2017 | ||||
|---|---|---|---|---|---|
| Non-current assets |
Current assets |
Total | Non-current assets |
Current assets |
Total |
| - 505 302 10 |
505 35 51 - |
505 540 353 10 |
500 269 - 10 |
503 43 - - |
1,003 312 - 10 |
| 817 | 591 | 1,408 | 779 | 546 | 1,325 |
| 2,185 | 126 | 2,311 | 1,581 | 2 | 1,583 |
| 2,185 | 126 | 2,311 | 1,581 | 2 | 1,583 |
| 2,139 1,249 |
- 91,299 |
2,139 92,548 |
- 933 |
- 39,743 |
- 40,676 |
| 3,388 | 91,299 | 94,687 | 933 | 39,743 | 40,676 |
| - 503 |
- 1,287 |
- 1,790 |
6 1,777 |
- 2,807 |
6 4,584 |
| - 2,790 265 |
- - - |
- 2,790 265 |
1,658 - - |
- - - |
1,658 - - |
| 3,055 | - | 3,055 | 1,658 | - | 1,658 |
| 3,558 | 1,287 | 4,845 | 3,441 | 2,807 | 6,248 |
| - - |
- - |
- - |
2,732 379 |
- - |
2,732 379 |
| - | - | - | 3,111 | - | 3,111 |
| 9,948 | 93,303 | 103,251 | 9,845 | 43,098 | 52,943 |
Investments owned by sub-fund ČEZ of the company Inven Capital, SICAV, a.s., were reclassified from category Available-for-sale to category Fair value through profit or loss as at January 1, 2018. Investment in Veolia Energie ČR, a.s. was reclassified to category Fair value through profit or loss as at January 1, 2018.
Derivatives balance comprises mainly the positive fair values of commodity trading contracts.
ČEZ, a. s. concluded two put option agreements with Vršanská uhelná a.s. in March 2013. Under these contracts the Company has the right to transfer 100% of the shares of its subsidiary Elektrárna Počerady, a.s. to Vršanská uhelná a.s. First option for the year 2016 was not exercised, second option can be exercised in 2024 for cash consideration of CZK 2 billion. The option agreement can be inactivated until December 31, 2019. The contracts represent derivatives that will be settled by the delivery of unquoted equity instrument. Elektrárna Počerady, a.s. is not quoted on any market. There is significant variability in the range of reasonable fair values for this equity instrument (there is no similar power plant in the Czech Republic for sale and also no similar transaction took place) and thus it is difficult to reasonably assess the probabilities of various estimates. As a result the fair value cannot be reliably measured. Consequently, the put option is measured at cost. There was no option premium paid on the options and therefore the cost of these instruments is zero.
Movements in impairment provisions of other financial assets (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Balance as at January 1 | - | - |
| Creation | (196) | - |
| Balance as at December 31 | (196) | - |
Creation of the impairment provisions represent in particular the value of 100% impairment provision to the loan provided to the company Akcez Enerji A.S. The creation of this impairment provision is presented in the income statement in the line Impairment of financial assets.
Debt financial assets at December 31, 2018 are contracted to mature in the following periods after the balance sheet date (in CZK millions):
| Debt financial assets at fair value through other comprehensive income |
Debt financial assets at amortized cost |
Investment in finance lease |
Other financial receivables |
|
|---|---|---|---|---|
| Current portion | 1,287 | - | 51 | 35 |
| Between 1 and 2 years | 402 | - | 49 | 186 |
| Between 2 and 3 years | 101 | - | 46 | 61 |
| Between 3 and 5 years | - | 10 | 41 | 53 |
| Thereafter | - | - | 166 | 205 |
| Total | 1,790 | 10 | 353 | 540 |
Debt financial assets at December 31, 2017 are contracted to mature in the following periods after the balance sheet date (in CZK millions):
| Debt financial assets at fair value through other comprehensive income |
Debt financial assets at amortized cost |
Other financial receivables |
|
|---|---|---|---|
| Current portion | 2,807 | - | 43 |
| Between 1 and 2 years | 1,277 | - | 70 |
| Between 2 and 3 years | 400 | - | 41 |
| Between 3 and 5 years | 100 | - | 52 |
| Thereafter | - | 10 | 106 |
| Total | 4,584 | 10 | 312 |
Debt financial assets at December 31, 2018 have following effective interest rate structure (in CZK millions):
| Debt financial assets at fair value through other comprehensive income |
Debt financial assets at amortized cost |
Investment in finance lease |
Other financial receivables |
|
|---|---|---|---|---|
| Less than 2.00% | 1,790 | 10 | 1 | 532 |
| 2.00% to 2.99% p. a. | - | - | 3 | - |
| 3.00% to 3.99% p. a. | - | - | 269 | - |
| 4.00% to 4.99% p. a. | - | - | 8 | 8 |
| 5% p. a. and more | - | - | 72 | - |
| Total | 1,790 | 10 | 353 | 540 |
Debt financial assets at December 31, 2017 have following effective interest rate structure (in CZK millions):
| Debt financial assets at fair value through other |
Debt financial | ||
|---|---|---|---|
| comprehensive income |
assets at amortized cost |
Other financial receivables |
|
| Less than 2.00% p. a. | 4,584 | 10 | 312 |
| Total | 4,584 | 10 | 312 |
The following table analyses the debt financial assets at December 31, 2018 by currency (in CZK millions):
| Debt financial assets at fair value through other comprehensive income |
Debt financial assets at amortized cost |
Investment in finance lease |
Other financial receivables |
|
|---|---|---|---|---|
| CZK | 503 | 10 | 84 | 398 |
| EUR | 1,287 | - | 269 | 104 |
| Other | - | - | - | 38 |
| Total | 1,790 | 10 | 353 | 540 |
The following table analyses the debt financial assets at December 31, 2017 by currency (in CZK millions):
| Debt financial assets at fair value through other comprehensive |
Debt financial assets at |
Other financial | |
|---|---|---|---|
| income | amortized cost | receivables | |
| CZK | 3,306 | 10 | 285 |
| EUR | 1,278 | - | 26 |
| Other | - | - | 1 |
| Total | 4,584 | 10 | 312 |
Intangible assets, net at December 31, 2018 are as follows (in CZK millions):
| Software | Rights and other | Emission rights, green and similar certificates |
Goodwill | Intangibles in progress |
Total | |
|---|---|---|---|---|---|---|
| Cost at January 1, 2018 | 13,943 | 13,039 | 3,517 | 12,940 | 662 | 44,101 |
| Additions Disposals Bring to use Acquisition of subsidiaries Disposal of subsidiaries Impairment of goodwill Transfer to assets held for sale Reclassification and other Currency translation differences |
31 (342) 1,166 - - - (497) 7 11 |
10 (43) 24 222 (4) - (1,310) 3 (52) |
2,759 - - - - - - 866 22 |
- - - 1,598 (7) (727) - - 11 |
1,483 (181) (1,190) - - - (42) (3) 4 |
4,283 (566) - 1,820 (11) (727) (1,849) 873 (4) |
| Cost at December 31, 2018 | 14,319 | 11,889 | 7,164 | 13,815 | 733 | 47,920 |
| Accumulated amortization and impairment at January 1, 2018 |
(11,748) | (5,530) | - | - | (19) | (17,297) |
| Amortization Net book value of assets disposed Disposals Disposal of subsidiaries Transfer to assets held for sale Reclassification and other |
(865) (1) 342 - 444 (9) |
(573) - 43 4 857 - |
- - - - - - - |
- - - - - - |
- - - - 19 - |
(1,438) (1) 385 4 1,320 (9) |
| Impairment losses recognized Impairment losses reversed Currency translation differences |
(26) - - |
(53) 291 31 |
- - - |
- - - |
- - - |
(79) 291 31 |
| Accumulated amortization and impairment at December 31, 2018 |
(11,863) | (4,930) | - - |
- - |
- - |
(16,793) |
| Net intangible assets at December 31, 2018 | 2,456 | 6,960 | 7,164 | 13,815 | 732 | 31,127 |
Intangible assets, net at December 31, 2017 are as follows (in CZK millions):
| Software | Rights and other | Emission rights, green and similar certificates |
Goodwill | Intangibles in progress |
Total | |
|---|---|---|---|---|---|---|
| Cost at January 1, 2017 | 13,442 | 11,555 | 2,847 | 9,558 | 660 | 38,062 |
| Additions Disposals Bring to use Acquisition of subsidiaries Disposal of subsidiaries Reclassification and other Currency translation differences |
24 (397) 933 5 (1) 21 (84) |
128 (42) 78 1,486 (31) - (135) |
942 - - - - - (272) |
32 (10) - 3,662 - - (302) |
1,123 (2) (1,011) - (14) (86) (8) |
2,249 (451) - 5,153 (46) (65) (801) |
| Cost at December 31, 2017 | 13,943 | 13,039 | 3,517 | 12,940 | 662 | 44,101 |
| Accumulated amortization and impairment at January 1, 2017 |
(11,267) | (4,776) | - | - | (36) | (16,079) |
| Amortization Net book value of assets disposed Disposals Disposal of subsidiaries Reclassification and other Impairment losses recognized Currency translation differences |
(941) - 397 1 (4) (1) 67 |
(491) (1) 42 31 (1) (422) 88 |
- - - - - - - |
- - - - - - - |
- - - 14 - - 3 |
(1,432) (1) 439 46 (5) (423) 158 |
| Accumulated amortization and impairment at December 31, 2017 |
(11,748) | (5,530) | - | - | (19) | (17,297) |
| Net intangible assets at December 31, 2017 | 2,195 | 7,509 | 3,517 | 12,940 | 643 | 26,804 |
Research and development costs, net of grants and subsidies received, that are not eligible for capitalization have been expensed in the period incurred and amounted to CZK 396 million in 2018 and CZK 413 million in 2017.
Group's intangible assets, net pledged as security for liabilities at December 31, 2018 and 2017 is CZK 199 million and CZK 200 million, respectively.
At December 31, 2018 and 2017 goodwill allocated to cash-generating units is as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Elevion Group | 3,535 | 3,385 |
| Czech distribution | 2,200 | 2,200 |
| Polish power plants (Chorzów, Skawina) | 1,173 | 1,199 |
| Romanian distribution | 1,824 | 1,813 |
| Energotrans | 1,675 | 1,675 |
| Companies of ČEZ ESCO Group | 1,040 | 427 |
| Kofler Energies Group | 621 | - |
| Romanian sale | 513 | 510 |
| Severočeské doly | 292 | 292 |
| TMK Hydroenergy Power | 270 | 268 |
| Energetické centrum | 261 | 261 |
| Metrolog | 118 | - |
| ČEZ Teplárenská | - | 727 |
| Other | 293 | 183 |
| Total | 13,815 | 12,940 |
The following table summarizes the impairments of property, plant and equipment and intangible assets by cash-generating units in 2018 (in CZK millions):
| Impairment losses | Impairment reversals | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Goodwill | Intangible assets other than goodwill |
Property, plant and equipment |
Property, plant and equipment held for sale |
Total | Intangible assets other than goodwill |
Property, plant and equipment |
Total | Total | |
| ČEZ Teplárenská | (727) | (53) | (2) | - | (782) | - | - | - | (782) |
| Bulgarian distribution | - | - | - | (621) | (621) | - | - | - | (621) |
| Romanian wind power | |||||||||
| farms | - | (1) | (109) | - | (110) | 291 | 219 | 510 | 400 |
| Polish power plants | |||||||||
| (Chorzów, Skawina) | - | - | (279) | - | (279) | - | - | - | (279) |
| ČEZ OZ uzavřený | |||||||||
| investiční fond | - | - | (222) | - | (222) | - | 30 | 30 | (192) |
| ČEZ | - | - | (188) | - | (188) | - | - | - | (188) |
| Romanian distribution | - | - | (71) | - | (71) | - | 23 | 23 | (48) |
| Other | - | (26) | (52) | (22) | (100) | - | 44 | 44 | (56) |
| Total | (727) | (80) | (923) | (643) | (2,373) | 291 | 316 | 607 | (1,766) |
The following table summarizes the impairments of property, plant and equipment and intangible assets by cash-generating units in 2017 (in CZK millions):
| Impairment losses | Impairment reversals |
||||
|---|---|---|---|---|---|
| Intangible assets other than goodwill |
Property, plant and equipment |
Total | Property, plant and equipment |
Total | |
| CEZ – CCGT Počerady |
- | - | - | 1,588 | 1,588 |
| CEZ – other |
- | (199) | (199) | - | (199) |
| Bulgarian distribution | (26) | (956) | (982) | - | (982) |
| Polish wind projects | - | (372) | (372) | - | (372) |
| Romanian wind power farms | (397) | (166) | (563) | 421 | (142) |
| Other | - | (190) | (190) | 67 | (123) |
| Total | (423) | (1,883) | (2,306) | 2,076 | (230) |
In 2018 and 2017 the Group performed impairment tests of goodwill and tests of other non-current assets where there was an indication that the carrying amounts could be impaired.
Recognized impairment of non-current assets of cash-generating unit ČEZ Teplárenská in 2018 was caused mainly due to increase of the rate used for discounting of cash flows from 3.2% in 2017 to 4.0% in 2018. The impairment loss of property, plant and equipment of cash-generating unit Bulgarian distribution in 2018 was recognized with regard to the fact that the assets are classified as held for sale (Note 15) and the contracted sale price is fixed and denominated in EUR (so-called "locked box") and the carrying amount of assets as of the December 31, 2018 exceeded the contracted amount. The Group reversed impairment of the property, plant and equipment and intangible assets of the cash-generating unit Romanian wind power farms in 2018 mainly due to increase in market prices of electricity and due to positive effect of the development of RON/EUR exchange rate to the green certificates classified as intangible assets. Recognized impairment of property, plant and equipment of cash-generating unit Polish power plants in 2018 was caused mainly by decrease in planned profitability of CEZ Skawina S.A. and increased amount of capital expenditures for refurbishments. Recognized impairment of cash-generating unit ČEZ OZ uzavřený investiční fond in 2018 was caused mainly in relation to the expected decrease in future regulated revenues.
The Group reversed all remaining impairment losses for CCGT Počerady cash-generating unit in 2017 due to increase in its recoverable amount caused mainly by increase in market prices of electricity. Recognized impairment of property, plant and equipment of cash-generating unit Bulgarian distribution in 2017 was caused mainly by decrease in expected future cash flows due to current outlook of electricity distribution regulation in Bulgaria. Recognized impairment of property, plant and equipment of cash-generating unit Polish wind projects in 2017 was caused mainly by negative EIA assessments reports concluded after changes in relevant legislation in Poland from 2016. The Group recognized reversal of impairment of property, plant and equipment of cash-generating unit Romanian wind power farms in 2017 mainly due to increase in market prices of electricity while at the same time in 2017 the Group recognized impairment of green certificates classified as intangible assets mainly due to different timing of related cash flows.
The impairment test involves determining the recoverable amount of the cash-generating unit, which corresponds to the value in use except for Bulgarian distribution and Bulgarian sale as at December 31, 2018 when fair value less costs of disposal was used. Value in use is the present value of the future cash flows expected to be derived from a cash-generating unit and is assessed from a company internal perspective.
Values in use are determined based on a complex projection of cash flows or on the medium-term budget for a period of 5 years and on the anticipated development of the expected cash flows in the long-term, which is valid when the impairment test is performed. These budgets are based on the past experience, as well as on the anticipated future market trends and on the macroeconomic development of the respective region.
a. The value in use based on complex projection of cash flows of respective companies for the period covering remaining useful life of tested assets was used for determination of the recoverable amounts of the following cash-generating units:
ČEZ, a. s. generation assets are tested for any possible impairment as a single cash-generating unit with the exception of specific assets, e.g. the gas fired power plant in Počerady. Company's cash-generating unit of generation assets is characterized by portfolio management in the deployment and maintenance of various power plants and the cash flows generated from these activities.
As part of testing the recoverable value of fixed assets of the cash generating unit of ČEZ, a. s. (hereinafter the ČEZ Value), we performed a sensitivity analysis of the test results to changes in certain key parameters of the used model – changes in wholesale power prices (hereinafter the EE Prices), changes in the discount rate used in the calculation of the present value of future cash flows and changes in CZK/EUR exchange rate.
The development of commodity prices and, in particular, the development of wholesale power prices in Germany (as German power prices have a major impact on the development of wholesale power prices in the Czech Republic) are the key assumptions used for the ČEZ Value model. The developments of wholesale prices are primarily determined by the EU political decisions, the development of global demand and supply of commodities and the technological progress.
The development of EE price is influenced by a number of external factors, including, in particular, changes in the structure and availability of generation capacity in the Czech Republic and neighboring countries, the macroeconomic development of the Central European region and the regulation of the energy sector in the EU and Germany (fundamental impacts of premature decommissioning of German nuclear power plants in 2020–2022 and impacts of the EU approved climate and energy targets for 2030) and also by development of the Czech Republic State Energy Concept. The model was constructed for a period adequate to the useful life of the power plants, i.e. for a period that significantly exceeds the period for which commodities, including wholesale power price contracts, are traded on public liquid markets. In addition, the power market is subject to structural changes (the Market Design) and major industry regulation; consequently, complete abandonment of market-based power pricing mechanisms and implementation of alternative, centrally regulated payments for the availability and supply of power plants within the period of useful life of the power plants is actually possible.
With respect to the fact that we are using a long-term model, there are certain internal factors and assumptions that affect the ČEZ Value sensitivity to the development of power prices, such as varying deployment of the generation portfolio depending on the development of power prices, emission allowances and variable generation costs and, in a longer perspective, also the development of fixed costs reflecting the development of the power plants gross margin.
The sensitivity test results reflect expert estimates of the status and development of the above factors in the period of the model and the status of commercial securing of the generation portfolio as at December 31, 2018.
The test considers long-term EE prices at the level used to prepare Company's business plan for 2019–2023. The plan was prepared in the fourth quarter 2018 whereas the plan was based on the active market parameters observed in August and September 2018 (power prices on EEX energy exchange in Germany, prices on PXE energy exchange in the Czech Republic, price of CO2 emission rights, FX rate CZK/EUR, interest rates etc.). There is a liquidity for power contracts traded on EEX for the period covering the horizon of the business plan and with regard to links between German and Czech power transmission network, the EEX prices are basic market price indicator for EE prices in the Czech Republic. For the purposes of the sensitivity analysis, the input EE prices, emission rights prices and foreign exchange rates were applied to the relevant opened positions of the Company.
A change of the assumed EE prices as per the models by 1%, with other parameters remaining unchanged, would have an impact of approximately CZK 6.7 billion on the ČEZ Value test results. Future cash flows of the model were discounted using a 4.5% rate. A change of 0.1 percentage point in the discount rate, with other parameters remaining unchanged, would change the ČEZ Value by approximately CZK 4.6 billion. A change of 1% in the CZK/EUR exchange rate, with other parameters remaining unchanged, would result in a change of approximately CZK 5.8 billion in the ČEZ Value.
The cash flow projections of Romanian wind power farms are based on approved renewable energy support in the form of granted green certificates and a discount rate of 6.2%. The projection of the cash flows includes assumption of receiving one green certificate as approved by Romanian Energy Regulatory Authority ANRE. The recovery of deferred green certificates and other green certificates classified as intangible assets is expected till 2028. One of the main factors influencing the value of future cash flows is the price of green certificates. Current value of the green certificate in the model is EUR 29.4, which is the floor price set by regulation. Change of the discount rate by 1 percentage point, all other variables held constant, would result in change of value in use by approximately CZK 0.9 billion.
The generation sources in Poland (power plants Chorzów and Skawina) including wind farm projects classified as property, plant and equipment under construction also belong among tested non-current assets where cash flow projects covering remaining useful life were used. Future cash flows were discounted using rate of 5.2% for power plants Chorzów and Skawina and using rate 6.17% to 6.75% for wind farm projects in construction.
b. The value in use derived from the projection of cash flows based on financial budget for a period of 5 years and on the expected future development of cash flows generated from the respective assets was applied when determining the recoverable amount of the following cash-generating units:
The discount rate of 3.5% was used for Czech distribution. Cash flows beyond the five-year period for Czech distribution were based on the terminal value of regulatory asset base.
The discount rate of 4.0% was used for Energotrans and ČEZ Teplárenská. No growth rate is considered for cash flows beyond five-year period for Energotrans and ČEZ Teplárenská.
The discount rate of 4.0% was used for Energetické centrum. Cash flows beyond the five-year period are extrapolated using 2.0% growth rate.
The discount rate of 6.2% was used for Romanian distribution. Cash flows beyond the five-year period for Romanian distribution were based on the terminal value of regulatory asset base.
The discount rate of 6.8% was used for TMK Hydroenergy Power. There is no growth rate considered for cash flows beyond five-year period.
c. The calculations of value in use for all cash-generating units are most sensitive to the following assumptions:
Gross margins – Gross margins are based on experience from historical trends in the preceding periods, current outlook of market and non-market parameters, eventually with regard to operational efficiency improvements. Gross margins are affected especially by wholesale electricity prices, prices of emission rights and prices of green and similar certificates.
Raw materials price inflation – Estimates are obtained from published indices for the countries from which materials are sourced, as well as data relating to specific commodities. Forecast figures are used if data is available, otherwise past actual raw material price movements have been used as an indicator of future price movements.
Discount rate – Discount rates reflect management's estimate of the risk specific to each unit. The basis used to determine the value assigned is weighted average cost of capital (WACC) of the related subsidiaries.
Estimated growth rate – The basis used to determine the value assigned to estimated growth rate is the anticipated future development of the market, gross domestic product, nominal wages and interest rates and the forecast of regulatory environment, where subsidiaries conduct the business.
On January 31, 2018 the Group acquired a 100% interest in the polish company Metrolog sp. z o.o. The company is an engineering firm that focuses on complex services related to heat management and decentralized heat and electricity generation.
On March 9, 2018 the Group acquired 100% share in Hungarian company ETS Engineering Kft., which operates in the field of technical equipment for buildings with a focus on heating, sanitary and cooling systems, compressed air systems, ventilation and industrial air-conditioning systems.
On May 14, 2018 the Group acquired 100% share (effective interest 95%) in the company Kirschbaum & Rohrlack GmbH, which deals with buildings automation systems.
On June 19 and June 28, 2018 the Group acquired 100% share (effective interest 95%) in the company TFS Hungary Kft., which deals with installation and servicing of electrical and mechanical equipment in buildings.
On July 1, 2018 the Group gained control over ČEZ Energo, s.r.o. The control of the Group resulted from a new amendment of the shareholders' agreement. In this regard, there was no change in the ownership interest or in the voting rights interest (these interests remain on 50.1% share) and the amendment was concluded without any transfer of consideration. The shareholder agreement includes put option held by non-controlling interest. ČEZ Energo, s.r.o. deals with the installation and subsequent operation of cogeneration units for the combined production of electricity and heat with installed power from hundreds of kWe to units of MWe.
On July 1, 2018 the Group acquired 100% share in the company AYIN, s.r.o., which deals with heat distribution for the city Nejdek.
On July 10, 2018 the Group acquired 100% share (effective interest 51%) in Slovak company ČEZ Distribučné sústavy a.s. which owns and operates electric and gas local distribution systems.
On July 31, 2018 the Group acquired 100% share in German companies Kofler Energies Ingenieurgesellschaft mbH, Kofler Energies Energieeffizienz GmbH, Kofler Energies Systems GmbH and Kofler Energies International GmbH (together as Kofler Energies). Kofler Energies deals with energy efficiency projects, designing decentralized devices and battery systems. In addition, Kofler Energies operates the energy devices. Kofler Energies customers are both German industry and public administration.
On October 23, 2018 the Group acquired 100% share (effective interest 95%) in the company Jäger & Co. GmbH. The company is engaged in the development and installation of technical systems for measurement, control and regulation in the field of building automation.
On November 26, 2018 the Group acquired 55% share in the Slovak company SPRAVBYTKOMFORT, a.s. Prešov. The company SPRAVBYTKOMFORT, a.s. Prešov owns and operates the municipal heating system in Prešov (further also HS Prešov) and provides related energy services.
On December 3, 2018 the Group acquired 100% share in the company Domat Holding s.r.o., which owns 100% interest in the company Domat Control System s.r.o. The company Domat Control System s.r.o. deals with the development, supply and operation of control systems for the buildings, industrial sites and energy sector.
On December 12, 2018 the Group acquired 100% share in the company TENAUR, s.r.o., which deals with the installation of heat pumps with autonomous remote access for monitoring.
On December 12, 2018 the Group acquired 100% share in the Romanian company High-Tech Clima S.A., which supplies air conditioning, ventilation and heating to factories, logistics parks, offices, shopping centers and residential buildings.
In the case of acquisition of Kofler Energies, the fair values of acquired identifiable assets and liabilities and the purchase consideration 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 acquisitions (in CZK millions):
| Kofler Energies |
ČEZ Energo |
HS Prešov |
Metrolog | Other | Total | |
|---|---|---|---|---|---|---|
| Share of the Group being acquired |
100% | - | 55% | 100% | ||
| Property, plant and equipment Intangible assets, net Investment in financial lease, net |
20 131 |
2,035 1 |
364 1 |
83 51 |
103 38 |
2,605 222 |
| of current portion Deferred tax assets Other non-current assets |
236 44 8 |
- - 3 |
- 2 - |
- 3 - |
- 2 11 |
236 51 22 |
| Cash and cash equivalents Receivables, net Other financial assets, net Other current assets |
37 140 44 69 |
131 31 - 103 |
58 27 - 13 |
99 44 - 46 |
165 215 18 128 |
490 457 62 359 |
| Long-term debt, net of current | ||||||
| portion Deferred tax liability Other long-term liabilities Trade payables |
(239) (62) (2) (130) |
(733) (135) - (49) |
(74) (1) (1) (17) |
- (13) - (45) |
(42) (15) (11) (135) |
(1,088) (226) (14) (376) |
| Other current liabilities | (151) | (83) | (123) | (20) | (194) | (571) |
| Total net assets | 145 | 1,304 | 249 | 248 | 283 | 2,229 |
| Share of net assets acquired | 145 | 653 | 144 | 248 | 283 | 1,473 |
| Goodwill Negative goodwill |
618 - |
49 - |
372 - |
120 - |
439 (1) |
1,598 (1) |
| Total purchase consideration | 763 | 702 | 516 | 368 | 721 | 3,070 |
| Liabilities from acquisition of the subsidiary Book value of previously held |
- | - | - | (40) | (110) | (150) |
| investment in joint-venture Gain from remeasurement of previously held investment to |
- | (601) | - | - | - | (601) |
| fair value * | - | (101) | - | - | - | (101) |
| Cash outflow on acquisition of the subsidiary in 2018 |
763 | - | 516 | 328 | 611 | 2,218 |
| Less: Cash and cash equivalents in the subsidiary acquired |
(37) | (131) | (58) | (99) | (165) | (490) |
| Cash outflow on acquisition of the subsidiary in 2018, net |
726 | (131) | 458 | 229 | 446 | 1,728 |
* Gain from remeasurement of previously held investment in ČEZ Energo, s.r.o. to fair value was included in statement of income in the line Share of profit (loss) from associates and joint-ventures.
If the combinations had taken place at the beginning of the year 2018, net income for CEZ Group as of December 31, 2018 would have been CZK 10,539 million and the revenues and other operating income from continuing operations would have been CZK 186,689 million. The amounts of goodwill recognized as a result of the business combinations comprise the value of expected synergies arising from the acquisitions.
From the acquisition date, the newly acquired subsidiaries have contributed the following balances to the Group's statement of income (in CZK millions):
| Kofler Energies |
ČEZ Energo |
HS Prešov |
Metrolog | Other | Total | |
|---|---|---|---|---|---|---|
| Revenues and other operating | ||||||
| income | 491 | 430 | 68 | 579 | 234 | 1,802 |
| Income (loss) before other income (expense) and |
||||||
| income taxes | 36 | 10 | 8 | 39 | 36 | 129 |
| Net income (loss) | 29 | (23) | (3) | 32 | 31 | 66 |
| Net income (loss) attributable: | ||||||
| Equity holders of the parent | 29 | (12) | (2) | 32 | 28 | 75 |
| Non-controlling interests | - | (11) | (1) | - | 3 | (9) |
On August 31, 2018 the Group acquired 50% share in Slovak company KLF-Distribúcia, s.r.o. The aim of KLF-Distribúcia, s.r.o. is to build and operate 110 kV substations for a local distribution system in the industrial area in Kysucké Nové Mesto.
On September 18, 2018 the Group acquired 49% share in Slovak company Bytkomfort, s.r.o., which owns and operates the municipal heating system in Nové Zámky and provides related energy services, including maintenance and operational activities.
On December 4, 2018 the Group acquired 50% share in the company GP JOULE PP X Verwaltungs GmbH. On December 6, 2018 the Group acquired 50% share in the company GP JOULE PP1 GmbH & Co. KG. The intention of the joint-venture is the development and construction of wind farm projects in Germany.
On December 19, 2018 the Group acquired 50% share in the company Green Wind Deutschland GmbH. On December 28, 2018 the Group acquired 50% share in the companies Windpark Moringen Nord GmbH & Co. KG and Windpark Prezelle GmbH & Co. KG. The intention of the joint-venture is the development and construction of wind farm projects in Germany.
Overview about these transactions provides the following table (in CZK millions):
| Bytkomfort | Other | Total | |
|---|---|---|---|
| Share acquired in 2018 | 49% | 50% | |
| Total net assets | 208 | 91 | 299 |
| Share of net assets acquired | 102 | 45 | 147 |
| Goodwill | 136 | 179 | 315 |
| Total purchase consideration | 238 | 224 | 462 |
| Related outstanding payables | - | (8) | (8) |
| Cash outflow on investment | 238 | 216 | 454 |
The following table summarizes the cash flows related to acquisitions in 2018 (in CZK millions):
| Cash outflow on acquisitions of the subsidiaries | 2,218 |
|---|---|
| Cash outflow on investments in joint-ventures | 454 |
| Advanced payments for investments in joint-ventures | 14 |
| Payments of payables from acquisitions in previous | |
| periods | 18 |
| Less: Cash and cash equivalents acquired | (490) |
| Total cash outflows on acquisitions | 2,214 |
On January 2, 2018 the Group acquired remaining non-controlling 25% share in the company ENESA a.s. On December 10, 2018 the Group acquired remaining non-controlling 49% share in the company ČEZ Bytové domy, s.r.o.
On January 2, 2018 the Group sold 0.04% share in the company ČEZ OZ uzavřený investiční fond a.s.
On September 13, 2018 the bankruptcy of the company Eco-Wind Construction S.A. was announced. As a result of taking control over the company by a bankruptcy trustee appointed by the court, the Group lost control over the company. Due to the loss of control, the net assets were derecognized from the consolidated balance sheet and the related gain from the loss of control of CZK 157 million was recognized in the statement of income on the line Other financial income.
The fair values of acquired identifiable assets and liabilities as of the date of acquisition were as follows (in CZK millions):
| Elevion Group |
OEM Energy | Other | Total | |
|---|---|---|---|---|
| Share of the Group being acquired | 100% | 51% | ||
| Property, plant and equipment Intangible assets Other non-current assets Materials and supplies, net Receivables, net Cash and cash equivalents Other current assets |
99 1,385 2 1,437 877 370 57 |
1 105 - 13 33 14 - |
56 1 - 55 80 40 11 |
156 1,491 2 1,505 990 424 68 |
| Non-current provisions Deferred tax liability Other long-term financial liabilities Trade payables Income tax payable Current provisions Other current liabilities |
(51) (488) - (925) (68) (375) (754) |
- (20) - (16) - - (2) |
- (1) (21) (48) (3) (1) (54) |
(51) (509) (21) (989) (71) (376) (810) |
| Total net assets | 1,566 | 128 | 115 | 1,809 |
| Share of net assets acquired | 1,566 | 65 | 100 | 1,731 |
| Goodwill | 3,460 | 57 | 145 | 3,662 |
| Total purchase consideration | 5,026 | 122 | 245 | 5,393 |
| Liabilities from acquisition of the subsidiary |
- | (15) | (33) | (48) |
| Cash outflow on acquisition of the subsidiary in 2017 |
5,026 | 107 | 212 | 5,345 |
| Less: Cash and cash equivalents in the subsidiary acquired |
(370) | (14) | (40) | (424) |
| Cash outflow on acquisition of the subsidiary in 2017, net |
4,656 | 93 | 172 | 4,921 |
If the combinations had taken place at the beginning of the year 2017, net income for CEZ Group as of December 31, 2017 would have been CZK 18,984 million and the revenues and other operating income from continuing operations would have been CZK 212,027 million. The amounts of goodwill recognized as a result of the business combinations comprise the value of expected synergies arising from the acquisitions.
From the acquisition date, the newly acquired subsidiaries have contributed the following balances to the Group's statement of income for 2017 (in CZK millions):
| Elevion Group |
OEM Energy | Other | Total | |
|---|---|---|---|---|
| Revenues and other operating income Income (loss) before other income |
3,314 | 43 | 119 | 3,476 |
| (expense) and income taxes | 88 | (1) | 11 | 98 |
| Net income (loss) | 47 | (1) | 9 | 55 |
| Net income (loss) attributable: Equity holders of the parent Non-controlling interests |
45 2 |
(1) - |
8 1 |
52 3 |
The following table summarizes the cash flows related to acquisitions in 2017 (in CZK millions):
| Investment in subsidiaries | 5,393 |
|---|---|
| Cash contributions to joint-ventures | 75 |
| Change in payables from acquisitions | 26 |
| Less: Cash and cash equivalents acquired | (424) |
| Total cash outflows on acquisitions | 5,070 |
On December 20, 2017 the Group increased the ownership interest from 95% to 100% in company Areál Třeboradice, a.s.
The cash flows from acquisition and sale of non-controlling interests in 2017 were as follows (in CZK millions):
| Outflow on acquisition of 25% interest in Eco-Wind Construction S.A. |
259 |
|---|---|
| Outflow on acquisition of 5% interest in Areál | |
| Třeboradice, a.s. | 17 |
| Outflow on acquisition of 25% interest in Elektro | |
| Decker GmbH | 18 |
| Cash received from sale of 5% effective interest in CEZ ESCO I GmbH (Elevion's direct parent) |
(134) |
| Total cash outflows, net | 160 |
The sale of 100% interest in Elektrárna Tisová, a.s. took place on January 2, 2017.
ČEZ concluded an agreement to sell its 100% interest in the subsidiary TEC Varna EAD (power plant in Bulgaria) with company SIGDA OOD on October 31, 2017. The transaction took place on December 20, 2017.
In December 2017, settlement of liquidation of joint-venture CM European Power International B.V. was completed.
As a result of the sales of subsidiaries, the Group recorded the following items (in CZK millions):
| Elektrárna Tisová |
TEC Varna | |
|---|---|---|
| Derecognized balance sheet items: | ||
| Net plant in service Restricted financial assets Cash and cash equivalents Receivables, net Other current assets |
194 13 104 99 205 |
137 - 1 1 13 |
| Non-current provisions Deferred tax liability Current provisions Trade payables Other current liabilities |
(328) - (129) (61) (52) |
(130) (2) (18) (6) - |
| Net assets derecognized from balance sheet | 45 | (4) |
| Effect of intercompany balances: | ||
| Receivables, net Other current assets, net Trade payables Payables from group cash pooling and other financial liabilities Accrued liabilities |
(36) (56) 381 335 67 |
- - - 493 - |
| Total | 691 | 493 |
| Translation differences reclassified from equity | - | 757 |
| Total cost of sale of the Group | 736 | 1,246 |
| Revenue on sale | 736 | 1,232 |
| Gain (loss) on sale | - | (14) |
The following table summarizes the cash flows related to sale of subsidiaries in 2017 (in CZK millions):
| Total receivable from the sale of the subsidiary Unpaid receivable as of December 31, 2017 Loan received and payables from cash pooling set off |
736 - (335) |
1,232 (20) (493) |
|---|---|---|
| Current proceeds from the sale of the subsidiaries | 401 | 719 |
| Less: Cash and cash equivalents disposed on sale | (104) | (1) |
| Total proceeds from disposal of subsidiaries, net | 297 | 718 |
The following table summarizes the cash flows related to sale of subsidiaries and disposal of joint-ventures in 2017 (in CZK millions):
| Proceeds from disposal of subsidiaries | 1,015 |
|---|---|
| Proceeds from disposal (liquidation) of CM European Power International B.V. Change in receivables from sale of subsidiaries |
948 74 |
| Total cash flows disposal of subsidiaries and joint ventures |
2,037 |
The consolidated financial statements include the financial figures of ČEZ, a. s. and its subsidiaries, associates and joint-ventures listed in the following table:
| % equity interest * |
% voting interest |
||||
|---|---|---|---|---|---|
| Subsidiaries | Country | Operating segment |
Change in 2018 |
2018 | 2018 |
| New acquisitions in 2018 | |||||
| AYIN, s.r.o. | CZ | GT | 100.00 | 100.00 | 100.00 |
| ČEZ Distribučné sústavy a.s. | SK | GN | 51.00 | 51.00 | 100.00 |
| ČEZ Energo, s.r.o. | CZ | S | - | 50.10 | 50.10 |
| Domat Control System s.r.o. | CZ | S | 100.00 | 100.00 | 100.00 |
| Domat Holding s.r.o. | CZ | S | 100.00 | 100.00 | 100.00 |
| ETS Engineering Kft. | HU | S | 95.00 | 95.00 | 100.00 |
| High-Tech Clima d.o.o. | RS | S | 100.00 | 100.00 | 100.00 |
| High-Tech Clima S.A. | RO | S | 100.00 | 100.00 | 100.00 |
| Hybridkraftwerk Culemeyerstraße | |||||
| Projekt GmbH | DE | S | 100.00 | 100.00 | 100.00 |
| Jäger & Co. GmbH | DE | S | 95.00 | 95.00 | 100.00 |
| Kirschbaum & Rohrlack GmbH | DE | S | 100.00 | - | - |
| Kofler Energies Energieeffizienz GmbH | DE | S | 100.00 | 100.00 | 100.00 |
| Kofler Energies Ingenieurgesellschaft | |||||
| GmbH | DE | S | 100.00 | 100.00 | 100.00 |
| Kofler Energies International GmbH | DE | S | 100.00 | 100.00 | 100.00 |
| Kofler Energies Italia S.r.l. | IT | S | 100.00 | 100.00 | 100.00 |
| Kofler Energies Systems GmbH | DE | S | 100.00 | 100.00 | 100.00 |
| Metrolog sp. z o.o. | PL | S | 100.00 | 100.00 | 100.00 |
| NEK Facility Management GmbH | DE | S | 100.00 | 100.00 | 100.00 |
| SERVISKOMFORT s.r.o. 1) | SK | S | 100.00 | 100.00 | 100.00 |
| SPRAVBYTKOMFORT, a.s. Prešov | SK | S | 55.00 | 55.00 | 55.00 |
| TENAUR, s.r.o. | CZ | S | 100.00 | 100.00 | 100.00 |
| TFS Hungary Kft. | HU | S | 100.00 | - | - |
| WPG Projekt GmbH | DE | S | 100.00 | 100.00 | 100.00 |
| Asset deals in 2018 | |||||
| Ferme Eolienne d'Andelaroche SAS | FR | GN | 100.00 | 100.00 | 100.00 |
| Changes of non-controlling interests in 2018 |
|||||
| ČEZ Bytové domy, s.r.o. | CZ | S | 49.00 | 100.00 | 100.00 |
| ČEZ OZ uzavřený investiční fond a.s. | CZ | GN | (0.04) | 99.96 | 99.96 |
| ENESA a.s. | CZ | S | 25.00 | 100.00 | 100.00 |
| OEM Energy sp. z o.o. | PL | S | 1.00 | 51.00 | 51.00 |
1) In 2019 the company name SERVISKOMFORT s.r.o. was changed to ČEZ SERVIS, s.r.o.
| interest * Operating Change Subsidiaries Country segment in 2018 2018 2018 Newly established subsidiaries in 2018 CEZ Erneuerbare Energien Beteiligungs II GmbH DE GN 100.00 100.00 100.00 CEZ ESCO II GmbH DE S 100.00 100.00 100.00 CEZ ESCO Romania S.A. RO S 100.00 100.00 100.00 ČEZ Asset Holding, a. s. CZ O 100.00 100.00 100.00 ESCO City IV sp. z o.o. PL S 100.00 100.00 100.00 ESCO City V sp. z o.o. PL S 100.00 100.00 100.00 ESCO City VI sp. z o.o. PL S 100.00 100.00 100.00 REN Development s.r.o. CZ GN 100.00 100.00 100.00 Liquidations, mergers and loss of control ČEZ Distribuční služby, s.r.o. CZ D (100.00) - - ČEZ Inženýring, s.r.o. CZ O (100.00) - - CEZ International Finance B.V. NL O (100.00) - - Eco-Wind Construction S.A. PL GN (100.00) - - Kirschbaum & Rohrlack GmbH DE S (100.00) - - Shared Services Albania Sh.A. AL O (100.00) - - TFS Hungary Kft. HU S (100.00) - - Other – no change in 2018 A.E. Wind S.A. PL GN - 100.00 100.00 AirPlus, spol. s r.o. CZ S - 100.00 100.00 Areál Třeboradice, a.s. CZ GT - 100.00 100.00 AZ KLIMA a.s. CZ S - 100.00 100.00 AZ KLIMA SK, s.r.o. SK S - 100.00 100.00 Baltic Green Construction sp. z o.o. PL GN - 100.00 100.00 Baltic Green I sp. z o.o. PL GN - 100.00 100.00 Baltic Green II sp. z o.o. PL GN - 100.00 100.00 Baltic Green III sp. z o.o. PL GN - 100.00 100.00 Baltic Green IX sp. z o.o. PL GN - 100.00 100.00 Baltic Green V sp. z o.o. PL GN - 100.00 100.00 Baltic Green VI sp. z o.o. PL GN - 100.00 100.00 Baltic Green VIII sp. z o.o. PL GN - 100.00 100.00 BANDRA Mobiliengesellschaft mbH & Co. KG DE GN - 100.00 100.00 Bara Group EOOD BG GN - 100.00 100.00 CASANO Mobiliengesellschaft mbH & Co. KG DE GN - 100.00 100.00 Centrum výzkumu Řež s.r.o. CZ O - 52.46 100.00 CEZ Bulgaria EAD BG O - 100.00 100.00 CEZ Bulgarian Investments B.V. NL O - 100.00 100.00 CEZ Deutschland GmbH DE O - 100.00 100.00 CEZ Elektro Bulgaria AD BG S - 67.00 67.00 CEZ Erneuerbare Energien Beteiligungs GmbH DE GN - 100.00 100.00 CEZ ESCO Bulgaria EOOD BG S - 100.00 100.00 CEZ ESCO I GmbH DE S - 95.00 92.00 CEZ ESCO Polska sp. z o.o. PL S - 100.00 100.00 CEZ France SAS FR GN - 100.00 100.00 CEZ Holdings B.V. NL O - 100.00 100.00 CEZ Hungary Ltd. HU S - 100.00 100.00 CEZ Chorzów II sp. z o.o. PL GN - 100.00 100.00 CEZ Chorzów S.A. PL GT - 100.00 100.00 CEZ ICT Bulgaria EAD BG O - 67.00 100.00 |
% equity | % voting interest |
||
|---|---|---|---|---|
| % equity interest * |
% voting interest |
||||
|---|---|---|---|---|---|
| Operating | Change | ||||
| Subsidiaries | Country | segment | in 2018 | 2018 | 2018 |
| CEZ MH B.V. | NL | O | - | 100.00 | 100.00 |
| CEZ New Energy Investments B.V. | NL | O | - | 100.00 | 100.00 |
| CEZ Polska sp. z o.o. | PL | O | - | 100.00 | 100.00 |
| CEZ Produkty Energetyczne Polska sp. | |||||
| z o.o. | PL | O | - | 100.00 | 100.00 |
| CEZ Razpredelenie Bulgaria AD | BG | D | - | 67.00 | 67.00 |
| CEZ Romania S.A. | RO | O | - | 100.00 | 100.00 |
| CEZ Skawina S.A. | PL | GT | - | 100.00 | 100.00 |
| CEZ Slovensko, s.r.o. | SK | S | - | 100.00 | 100.00 |
| CEZ Srbija d.o.o. | RS | GT | - | 100.00 | 100.00 |
| CEZ Towarowy Dom Maklerski sp. z o.o. CEZ Trade Bulgaria EAD |
PL BG |
GT S |
- - |
100.00 100.00 |
100.00 100.00 |
| CEZ Trade Polska sp. z o.o. | PL | S | - | 100.00 | 100.00 |
| CEZ Trade Romania S.R.L. | RO | GT | - | 100.00 | 100.00 |
| CEZ Ukraine LLC | UA | O | - | 100.00 | 100.00 |
| CEZ Vanzare S.A. | RO | S | - | 100.00 | 100.00 |
| CEZ Windparks Lee GmbH | DE | GN | - | 100.00 | 100.00 |
| CEZ Windparks Luv GmbH | DE | GN | - | 100.00 | 100.00 |
| CEZ Windparks Nordwind GmbH | DE | GN | - | 100.00 | 100.00 |
| ČEZ Bohunice a.s. | CZ | O | - | 100.00 | 100.00 |
| ČEZ Distribuce, a. s. | CZ | D | - | 100.00 | 100.00 |
| ČEZ Energetické produkty, s.r.o. | CZ | O | - | 100.00 | 100.00 |
| ČEZ Energetické služby, s.r.o. | CZ | S | - | 100.00 | 100.00 |
| ČEZ ENERGOSERVIS spol. s r.o. | CZ | O | - | 100.00 | 100.00 |
| ČEZ ESCO, a.s. | CZ | S | - | 100.00 | 100.00 |
| ČEZ ICT Services, a. s. | CZ | O | - | 100.00 | 100.00 |
| ČEZ Korporátní služby, s.r.o. ČEZ LDS s.r.o. |
CZ CZ |
O S |
- - |
100.00 51.00 |
100.00 51.00 |
| ČEZ Obnovitelné zdroje, s.r.o. | CZ | GN | - | 100.00 | 100.00 |
| ČEZ Prodej, a.s. | CZ | S | - | 100.00 | 100.00 |
| ČEZ Recyklace, s.r.o. | CZ | GN | - | 99.00 | 99.00 |
| ČEZ Solární, s.r.o. | CZ | S | - | 100.00 | 100.00 |
| ČEZ Teplárenská, a.s. | CZ | GT | - | 100.00 | 100.00 |
| D-I-E ELEKTRO AG | DE | S | - | 95.00 | 100.00 |
| Distributie Energie Oltenia S.A. | RO | D | - | 100.00 | 100.00 |
| EAB Automation Solutions GmbH | DE | S | - | 95.00 | 100.00 |
| EAB Elektroanlagenbau GmbH | |||||
| Rhein/Main | DE | S | - | 95.00 | 100.00 |
| EASY POWER s.r.o. EGP INVEST, spol. s r.o. |
CZ CZ |
S O |
- - |
51.00 52.46 |
100.00 100.00 |
| Elektrárna Dětmarovice, a.s. | CZ | GT | - | 100.00 | 100.00 |
| Elektrárna Dukovany II, a. s. | CZ | GT | - | 100.00 | 100.00 |
| Elektrárna Mělník III, a. s. | CZ | GT | - | 100.00 | 100.00 |
| Elektrárna Počerady, a.s. | CZ | GT | - | 100.00 | 100.00 |
| Elektrárna Temelín II, a. s. | CZ | GT | - | 100.00 | 100.00 |
| Elektro-Decker GmbH | DE | S | - | 95.00 | 100.00 |
| Elevion GmbH | DE | S | - | 95.00 | 100.00 |
| Energetické centrum s.r.o. | CZ | GT | - | 100.00 | 100.00 |
| Energocentrum Vítkovice, a. s. | CZ | GT | - | 100.00 | 100.00 |
| Energotrans, a.s. | CZ | GT | - | 100.00 | 100.00 |
| ESCO City I sp. z o.o. | PL | S | - | 100.00 | 100.00 |
| ESCO City II sp. z o.o. | PL | S | - | 100.00 | 100.00 |
| ESCO City III sp. z o.o. | PL | S | - | 100.00 | 100.00 |
| ETS Efficient Technical Solutions GmbH ETS Efficient Technical Solutions |
DE | S | - | 95.00 | 100.00 |
| Shanghai Co. Ltd. | CN | S | - | 95.00 | 100.00 |
| EVČ s.r.o. | CZ | S | - | 100.00 | 100.00 |
| % equity | % voting | ||||
|---|---|---|---|---|---|
| interest * | interest | ||||
| Operating | Change | ||||
| Subsidiaries | Country | segment | in 2018 | 2018 | 2018 |
| Ferme Eolienne de la Piballe SAS Ferme Eolienne de Neuville-aux-Bois |
FR | GN | - | 100.00 | 100.00 |
| SAS | FR | GN | - | 100.00 | 100.00 |
| Ferme Eolienne de Saint-Aulaye SAS | FR | GN | - | 100.00 | 100.00 |
| Ferme Eolienne de Saint-Laurent-de | |||||
| Ceris SAS | FR | GN | - | 100.00 | 100.00 |
| Ferme Eolienne de Seigny SAS | FR | GN | - | 100.00 | 100.00 |
| Ferme Eolienne de Thorigny SAS | FR | GN | - | 100.00 | 100.00 |
| Ferme Eolienne des Breuils SAS | FR | GN | - | 100.00 | 100.00 |
| Ferme Eolienne des Grands Clos SAS | FR | GN | - | 100.00 | 100.00 |
| Ferme Eolienne du Germancé SAS | FR | GN | - | 100.00 | 100.00 |
| Free Energy Project Oreshets EAD | BG | GN | - | 100.00 | 100.00 |
| HAu.S GmbH | DE | S | - | 95.00 | 100.00 |
| HORMEN CE a.s. | CZ | S | - | 51.00 | 51.00 |
| Inven Capital, SICAV, a.s. | CZ | O | - | 100.00 | 100.00 |
| KART, spol. s r.o. | CZ | S | - | 100.00 | 100.00 |
| M.W. Team Invest S.R.L. | RO | GN | - | 100.00 | 100.00 |
| MARTIA a.s. | CZ | O | - | 100.00 | 100.00 |
| OSC, a.s. | CZ | GT | - | 66.67 | 66.67 |
| Ovidiu Development S.R.L. | RO | GN | - | 100.00 | 100.00 |
| PRODECO, a.s. | CZ | O | - | 100.00 | 100.00 |
| Revitrans, a.s. | CZ | O | - | 100.00 | 100.00 |
| Rudolf Fritz GmbH | DE | S | - | 95.00 | 100.00 |
| SD – Kolejová doprava, a.s. | CZ | O | - | 100.00 | 100.00 |
| Severočeské doly a.s. | CZ | M | - | 100.00 | 100.00 |
| ŠKODA PRAHA a.s. | CZ | O | - | 100.00 | 100.00 |
| ŠKODA PRAHA Invest s.r.o. | CZ | O | - | 100.00 | 100.00 |
| Telco Pro Services, a. s. | CZ | O | - | 100.00 | 100.00 |
| Tepelné hospodářství města Ústí nad | |||||
| Labem s.r.o. | CZ | GT | - | 55.83 | 55.83 |
| TMK Hydroenergy Power S.R.L. | RO | GN | - | 100.00 | 100.00 |
| Tomis Team S.A. | RO | GN | - | 100.00 | 100.00 |
| ÚJV Řež, a. s. | CZ | O | - | 52.46 | 52.46 |
| Windpark Baben Erweiterung GmbH & | |||||
| Co. KG | DE | GN | - | 100.00 | 100.00 |
| Windpark Badow GmbH & Co. KG | DE | GN | - | 100.00 | 100.00 |
| Windpark Fohren-Linden GmbH & Co. | |||||
| KG | DE | GN | - | 100.00 | 100.00 |
| Windpark Frauenmark III GmbH & Co. | |||||
| KG | DE | GN | - | 100.00 | 100.00 |
| Windpark Gremersdorf GmbH & Co. KG | DE | GN | - | 100.00 | 100.00 |
| Windpark Cheinitz-Zethlingen GmbH & | |||||
| Co. KG | DE | GN | - | 100.00 | 100.00 |
| Windpark Mengeringhausen GmbH & | |||||
| Co. KG | DE | GN | - | 100.00 | 100.00 |
| Windpark Naundorf GmbH & Co. KG | DE | GN | - | 100.00 | 100.00 |
| Windpark Zagelsdorf GmbH & Co. KG | DE | GN | - | 100.00 | 100.00 |
| % equity interest * |
% voting interest |
||||
|---|---|---|---|---|---|
| Operating | Change | ||||
| Associates and Joint-ventures | Country | segment | in 2018 | 2018 | 2018 |
| New investments in 2018 | |||||
| Bytkomfort, s.r.o. | SK | S | 49.00 | 49.00 | 49.00 |
| GP JOULE PP X Verwaltungs GmbH | DE | GN | 50.00 | 50.00 | 50.00 |
| GP JOULE PP1 GmbH & Co. KG | DE | GN | 50.00 | 50.00 | 50.00 |
| Green Wind Deutschland GmbH | DE | GN | 50.00 | 50.00 | 50.00 |
| KLF-Distribúcia, s.r.o. | SK | S | 50.00 | 50.00 | 50.00 |
| Windpark Moringen Nord GmbH & Co. | |||||
| KG | DE | GN | 50.00 | 50.00 | 50.00 |
| Windpark Prezelle GmbH & Co. KG | DE | GN | 50.00 | 50.00 | 50.00 |
| Mergers in 2018 | |||||
| Egemer Elektrik Üretim A.S. | TR | GT | (37.36) | - | - |
| Other – no change in 2018 | |||||
| Akcez Enerji A.S. | TR | O | - | 50.00 | 50.00 |
| AK-EL Kemah Elektrik Üretim ve Ticaret | |||||
| A.S. | TR | GT | - | 37.36 | 50.00 |
| AK-EL Yalova Elektrik Üretim A.S. | TR | GT | - | 37.36 | 50.00 |
| Akenerji Dogal Gaz Ithalat Ihracat ve | |||||
| Toptan Ticaret A.S. | TR | GT | - | 37.36 | 50.00 |
| Akenerji Elektrik Enerjisi Ithalat Ihracat | |||||
| ve Toptan Ticaret A.S. | TR | GT | - | 37.36 | 50.00 |
| Akenerji Elektrik Üretim A.S. | TR | GT | - | 37.36 | 37.36 |
| Elevion Co-Investment GmbH & Co. KG Jadrová energetická spoločnosť |
DE | S | - | 37.50 | 37.50 |
| Slovenska, a. s. | SK | O | - | 49.00 | 50.00 |
| juwi Wind Germany 100 GmbH & Co. | |||||
| KG | DE | GN | - | 51.00 | 51.00 |
| LOMY MOŘINA spol. s r.o. | CZ | M | - | 51.05 | 51.05 |
| Sakarya Elektrik Dagitim A.S. | TR | D | - | 50.00 | 50.00 |
| Sakarya Elektrik Perakende Satis A.S. | TR | S | - | 50.00 | 50.00 |
* The equity interest represents effective ownership interest of the Group.
| Country ISO code | Country | Segment | Operating segment |
|---|---|---|---|
| AL | Albania | GT | Generation – Traditional Energy |
| BG | Bulgaria | GN | Generation – New Energy |
| CZ | Czech Republic | D | Distribution |
| CN | China | S | Sales |
| FR | France | M | Mining |
| IT | Italy | O | Other |
| HU | Hungary | ||
| DE | Germany | ||
| NL | Netherlands | ||
| PL | Poland | ||
| RO | Romania | ||
| SK | Slovakia | ||
| RS | Serbia | ||
| TR | Turkey | ||
| UA | Ukraine |
The following table shows the composition of Group's non-controlling interests and dividends paid to noncontrolling interests by respective subsidiaries (in CZK millions):
| 2018 | 2017 | ||||
|---|---|---|---|---|---|
| Non controlling interests |
Dividends paid |
Non controlling interests |
Dividends paid |
||
| CEZ Razpredelenie Bulgaria AD | 2,818 | - | 2,742 | 217 | |
| ÚJV Řež, a. s. | 859 | - | 831 | - | |
| CEZ Elektro Bulgaria AD | 578 | - | 541 | - | |
| Other | 305 | 17 | 190 | 24 | |
| Total | 4,560 | 17 | 4,304 | 241 |
Assets and liabilities of both Bulgarian companies are classified as held for sale since February 22, 2018.
The following table shows summarized financial information of subsidiaries that have material noncontrolling interests for the year ended December 31, 2018 (in CZK millions):
| CEZ Razpredelenie Bulgaria AD |
ÚJV Řež, a. s. | CEZ Elektro Bulgaria AD |
|
|---|---|---|---|
| Ownership share of non-controlling interests |
33.00% | 47.54% | 33.00% |
| Current assets Non-current assets Current liabilities Non-current liabilities |
1,609 10,534 (2,173) (1,785) |
1,143 1,734 (628) (430) |
4,176 52 (2,359) (113) |
| Equity Attributable to: Equity holders of the parent Non-controlling interests |
8,185 5,367 2,818 |
1,819 960 859 |
1,756 1,178 578 |
| Revenues and other operating income Income before other income (expenses) and income taxes |
4,606 291 |
1,632 112 |
6,829 149 |
| Income before income taxes Income taxes |
256 (37) |
85 (22) |
146 (16) |
| Net income Attributable to: Equity holders of the parent Non-controlling interests |
219 146 73 |
63 33 30 |
130 87 43 |
| Total comprehensive income Attributable to: Equity holders of the parent Non-controlling interests |
257 164 93 |
59 31 28 |
143 96 47 |
| Operating cash flow Investing cash flow Financing cash flow Net effect of currency translation in cash |
952 (943) (178) 2 |
148 (144) (79) (3) |
69 (1) (27) 12 |
| Net increase (decrease) in cash and cash equivalents |
(167) | (78) | 53 |
The following table shows summarized financial information of subsidiaries that have material noncontrolling interests for the year ended December 31, 2017 (in CZK millions):
| CEZ Razpredelenie Bulgaria AD |
ÚJV Řež, a. s. | CEZ Elektro Bulgaria AD |
|
|---|---|---|---|
| Ownership share of non-controlling interests |
33.00% | 47.54% | 33.00% |
| Current assets Non-current assets Current liabilities Non-current liabilities |
1,646 10,220 (2,057) (1,828) |
1,192 1,835 (580) (688) |
4,237 33 (2,382) (246) |
| Equity Attributable to: Equity holders of the parent Non-controlling interests |
7,981 5,239 2,742 |
1,759 928 831 |
1,642 1,101 541 |
| Revenues and other operating income Income (loss) before other income (expenses) and income taxes |
5,832 (224) |
1,695 138 |
16,672 547 |
| Income (loss) before income taxes Income taxes |
(237) 24 |
100 (16) |
546 (57) |
| Net income (loss) Attributable to: Equity holders of the parent Non-controlling interests |
(213) (143) (70) |
84 44 40 |
489 328 161 |
| Total comprehensive income (loss) Attributable to: Equity holders of the parent Non-controlling interests |
(698) (464) (234) |
84 44 40 |
410 276 134 |
| Operating cash flow Investing cash flow Financing cash flow Net effect of currency translation in cash |
1,196 (1,954) 585 (30) |
357 (89) (4) (19) |
269 - 28 (74) |
| Net increase (decrease) in cash and cash equivalents |
(203) | 245 | 223 |
The following table shows the composition of Group's investment in associates and joint-ventures and share of main financial results from associates and joint-ventures for the year ended December 31, 2018 (in CZK millions):
| Group's share of associate's and joint-venture's: |
||||||
|---|---|---|---|---|---|---|
| Carrying amount of investment |
Dividends received |
Net income (loss) |
Other compre hensive income |
Total compre hensive income |
||
| Akcez Group | - | - | (425) | 96 | (329) | |
| Akenerji Group Jadrová energetická spoločnosť |
- | - | - | - | - | |
| Slovenska, a. s. | 2,645 | - | (26) | 19 | (7) | |
| ČEZ Energo, s.r.o. * | - | - | 31 | - | 31 | |
| Bytkomfort, s.r.o. | 242 | - | 3 | - | 3 | |
| LOMY MOŘINA spol. s r.o. | 176 | 5 | 6 | - | 6 | |
| Other | 298 | - | 2 | - | 2 | |
| Total | 3,361 | 5 | (409) | 115 | (294) |
* The group gained control in the company ČEZ Energo, s.r.o. in 2018 (Note 8). Gain from remeasurement of previously held investment in ČEZ Energo, s.r.o. to fair value in the amount of CZK 101 million was included in statement of income in the line Share of profit (loss) from associates and joint-ventures.
The Group is a guarantor for the liabilities of companies within the joint-venture with Akcez Enerji A.S. in the amount of USD 112.7 million and TRY 75.6 million as of December 31, 2018 (see Note 19.2). Due to the development of Turkey's macroeconomic and political situation leading to a further weakening of the Turkish currency (TRY) the risk of potential obligation in case of claim from guarantees provided by the Group increased in connection with increased probability of lack of future cash flows to settle all liabilities of Akcez group. Based on calculation of recoverable amount from future cash flows a provision in the amount of CZK 908 million was recognized as of December 31, 2018. Because the Group's total cumulative share on losses of Akcez group did not exceeded the amount of the guarantee provided as at December 31, 2018, the Group recognized its share on losses of Akcez group in full (in the statement of income included in the line Share of profit (loss) from associates and joint-ventures). As of December 31, 2018, the liability in the amount of CZK 589 million was recorded on the balance sheet and the Group recognized additional provision in the amount of CZK 319 million (in the statement of income on the line Impairment of financial assets). The liability recorded from share on losses of Akcez group was reclassified on the balance sheet from the line Other long-term financial liabilities to the line Provisions within the current liabilities.
In 2017 the share on losses of joint-venture Akenerji Elektrik Üretim A.S. exceeded the carrying amount of Group's investment in this joint-venture. The Group has made no obligations on behalf of Akenerji Elektrik Üretim A.S., so therefore the Group discontinued of using equity method of accounting as of December 31, 2017 (Note 2.2.3). The amount of unrecognized share of the Group on losses of Akenerji Group amounted to CZK 3,666 million as of December 31, 2018.
The joint-ventures Akcez Enerji A.S. and Akenerji Elektrik Üretim A.S. are formed by partnership of CEZ Group and Akkök Group in Turkey to invest mainly into power generation and electricity distribution projects. The joint-venture Jadrová energetická spoločnosť Slovenska, a. s. is a joint-venture formed by CEZ Group and the Slovak Government to prepare the project of building a new nuclear power source in Slovakia.
The following table shows the composition of Group's investment in joint-ventures and share of main financial results from joint-ventures for the year ended December 31, 2017 (in CZK millions):
| Group's share of associate's and joint-venture's: |
|||||||
|---|---|---|---|---|---|---|---|
| Carrying amount of investment |
Dividends received |
Net income (loss) |
Other compre hensive income |
Total compre hensive income |
|||
| Akcez Group | - | - | (566) | 2 | (564) | ||
| Akenerji Group * | - | - | (1,110) | 1,577 | 467 | ||
| CM European Power International | |||||||
| B.V.** | - | 208 | (1) | (30) | (31) | ||
| Jadrová energetická spoločnosť | |||||||
| Slovenska, a. s. | 2,652 | - | (35) | (155) | (190) | ||
| ČEZ Energo, s.r.o. | 646 | - | 27 | - | 27 | ||
| LOMY MOŘINA spol. s r.o. | 175 | 11 | 5 | - | 5 | ||
| Other | 47 | - | - | - | - | ||
| Total | 3,520 | 219 | (1,680) | 1,394 | (286) |
* In 2017 the Group impaired goodwill allocated to Akenerji Group in total amount of CZK 707 million. This impairment loss was recognized in the statement of income in the line Share of profit (loss) from joint-ventures.
** CM European Power International B.V. was liquidated as of December 31, 2017.
As of December 31, 2017 the share on losses of joint-ventures Akcez Enerji A.S. and Akenerji Elektrik Üretim A.S. exceeded the carrying amounts of Group's investments in these joint-ventures. The Group is a guarantor for the liabilities of Akcez Enerji A.S. (see Note 19.2), therefore the Group recognized its share on losses in full and recognized a liability in the amount of CZK 259 million as of December 31, 2017. The Group has made no obligations on behalf of Akenerji Elektrik Üretim A.S. and consequently recognized its full share on net loss and its share on other comprehensive income to the extent not to recognize liability as of December 31, 2017. The amount of unrecognized share of the Group on losses of Akenerji Group amounted to CZK 1,353 million as of December 31, 2017.
| The following tables present summarized financial information of material associates and joint-ventures for the year ended December 31, 2018 | (in CZK millions): | |
|---|---|---|
| Current assets |
Out of which: Cash and cash equiva lents |
Non current assets |
Current liabilities |
Non current liabilities |
Equity | Share of the Group |
Recog nized liability / Unrecog nized share on loss |
Goodwill | Total carrying amount of the invest ment |
|
|---|---|---|---|---|---|---|---|---|---|---|
| Akcez Enerji A.S. Sakarya Elektrik Dagitim A.S. Sakarya Elektrik Perakende Satis A.S. |
91 1,522 5,170 |
15 13 415 |
4,095 3,277 662 |
975 1,955 4,815 |
3,625 1,937 142 |
(414) 907 875 |
||||
| Akcez Group | (1,178) | (589) | 589 | - | - | |||||
| Akenerji Elektrik Üretim A.S. Egemer Elektrik Üretim A.S. * |
1,314 - |
21 - |
12,348 - |
6,205 - |
15,555 - |
(8,098) - |
||||
| Akenerji Group |
(9,813) | (3,666) | 3,666 | - | - | |||||
| Jadrová energetická spoločnosť Slovenska, a. s. Bytkomfort, s.r.o. LOMY MOŘINA spol. s r.o. |
1,574 53 152 |
1,566 30 114 |
3,836 218 235 |
11 33 26 |
- 24 16 |
5,399 214 345 |
5,399 214 176 |
- - - |
- 137 - |
2,645 242 176 |
| Revenues and other operating income |
Derpre ciation and amorti zation |
Interest income |
Interest expense |
Income taxes |
Net income (loss) |
Other compre hensive income |
Total compre hensive income |
|||
| Akcez Enerji A.S. Sakarya Elektrik Dagitim A.S. Sakarya Elektrik Perakende Satis A.S. Akenerji Elektrik Üretim A.S. Egemer Elektrik Üretim A.S. * |
4,254 21,988 1,700 6,194 |
- | - (6) (53) (272) (272) |
174 97 111 151 8 |
(316) (308) (126) (842) (1,244) |
8 (98) (18) (88) 4 |
(1,374) 600 50 (814) (5,569) |
(152) (336) (252) (1,211) 1,565 |
(1,526) 264 (202) (2,025) (4,004) |
|
| Jadrová energetická spoločnosť Slovenska, a. s. Bytkomfort, s.r.o. LOMY MOŘINA spol. s r.o. |
16 243 224 |
(15) (22) (23) |
5 - - |
- (1) - |
(2) (5) (4) |
(53) 18 12 |
39 - - |
(14) 18 12 |
* The company Egemer Elektrik Üretim A.S. merged into the company Akenerji Elektrik Üretim A.S. as of December 31, 2018.
The following tables present summarized financial information of material joint-ventures for the year ended December 31, 2017 (in CZK millions):
| Current assets |
Out of which: Cash and cash equiva lents |
Non current assets |
Current liabilities |
Non current liabilities |
Equity | Share of the Group |
Recog nized liability / Unrecog nized share on loss |
Goodwill | Total carrying amount of the invest ment |
|
|---|---|---|---|---|---|---|---|---|---|---|
| Akcez Enerji A.S. | 30 | 3 | 5,416 | 698 | 3,636 | 1,112 | ||||
| Sakarya Elektrik Dagitim A.S. | 2,161 | 11 | 2,682 | 2,576 | 1,608 | 659 | ||||
| Sakarya Elektrik Perakende Satis A.S. | 3,593 | 171 | 279 | 3,054 | 193 | 625 | ||||
| Akcez Group | (518) | (259) | 259 | - | - | |||||
| Akenerji Elektrik Üretim A.S. | 782 | 29 | 12,585 | 1,480 | 6,765 | 5,123 | ||||
| Egemer Elektrik Üretim A.S. | 815 | 62 | 9,095 | 2,638 | 12,447 | (5,175) | ||||
| Akenerji Group |
(3,622) | (1,353) | 1,353 | - | - | |||||
| Jadrová energetická spoločnosť | ||||||||||
| Slovenska, a. s. | 1,625 | 1,615 | 3,800 | 12 | - | 5,413 | 2,652 | - | - | 2,652 |
| ČEZ Energo, s.r.o. | 400 | 79 | 1,719 | 205 | 817 | 1,097 | 550 | - | 96 | 646 |
| LOMY MOŘINA spol. s r.o. | 153 | 115 | 236 | 30 | 16 | 343 | 175 | - | - | 175 |
| Revenues and other operating income |
Depre ciation and amorti zation |
Interest income |
Interest expense |
Income taxes |
Net income (loss) |
Other compre hensive income |
Total compre hensive income |
|||
| Akcez Enerji A.S. | - | - | - | (208) | - | 133 | (312) | (179) | ||
| Sakarya Elektrik Dagitim A.S. | 4,167 | - | 13 | (181) | (139) | 519 | (189) | 330 | ||
| Sakarya Elektrik Perakende Satis A.S. | 17,991 | (110) | 91 | (12) | 154 | (990) | (477) | (1,467) | ||
| Akenerji Elektrik Üretim A.S. | 1,240 | (370) | 114 | (863) | 18 | (601) | (1,633) | (2,234) | ||
| Egemer Elektrik Üretim A.S. | 8,127 | (366) | 17 | (1,048) | 28 | (2,287) | 1,347 | (940) | ||
| Jadrová energetická spoločnosť | ||||||||||
| Slovenska, a. s. |
18 | (16) | 7 | - | (1) | (72) | (315) | (387) | ||
| ČEZ Energo, s.r.o. | 938 | (173) | - | (22) | (6) | 53 | - | 53 | ||
| LOMY MOŘINA spol. s r.o. | 217 | (25) | - | - | (3) | 10 | - | 10 |
The composition of cash and cash equivalents, net at December 31, 2018 and 2017 is as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Cash on hand and current accounts with banks Short-term securities |
4,272 401 |
8,293 901 |
| Term deposits | 2,607 | 3,429 |
| Allowance to cash and cash equivalents | (2) | - |
| Total | 7,278 | 12,623 |
At December 31, 2018 and 2017, cash and cash equivalents included foreign currency deposits of CZK 1,726 million and CZK 4,409 million, respectively.
The weighted average interest rate on short-term securities and term deposits at December 31, 2018 and 2017 was 0.5% and 0.2%, respectively. For the years 2018 and 2017 the weighted average interest rate was 1% and 0.2%, respectively.
For the purpose of the consolidated statement of cash flows, cash and cash equivalents comprise the following at December 31, 2018 and 2017 (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Cash and cash equivalents as a separate line in the balance sheet |
7,278 | 12,623 |
| Cash and cash equivalents attributable to assets classified as held for sale (Note 15) |
1,967 | - |
| Total | 9,245 | 12,623 |
The composition of trade receivables, net at December 31, 2018 and 2017 is as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Trade receivables Allowances |
76,210 (3,976) |
55,182 (4,623) |
| Total | 72,234 | 50,559 |
The information about receivables from related parties is included in Note 36.
Group's receivables pledged as security for liabilities at December 31, 2018 and 2017 are CZK 25 million and CZK 63 million, respectively.
At December 31, 2018 and 2017, the ageing analysis of receivables, net is as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Not past due | 69,131 | 47,892 |
| Past due: Less than 3 months |
1,284 | 1,364 |
| 3–6 months 6–12 months |
360 445 |
387 344 |
| more than 12 months | 1,014 | 572 |
| Total | 72,234 | 50,559 |
Receivables include impairment allowance based on the collective assessment of impairment of receivables that are not individually significant.
The most significant item of receivables overdue for more than 12 months is related to receivables of the company ČEZ Distribuce, a. s. The company undertakes several litigations concerning the collection of the price component related to the costs of support for the generation of electricity from renewable energy sources and combined generation of electricity and heat in 2013. The company's management is convinced that in the event of a negative judgment against ČEZ Distribuce in these and similar litigations, the Company will be able to demand the reimbursement of fees and accessories from company OTE, a.s. and in this regard the management is committed to make all necessary actions to ensure that eventual loss in such disputes will have no negative impact on the company.
Movements in allowance for doubtful receivables (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Opening balance | (4,623) | (7,605) |
| Adoption of IFRS 9 Additions Reversals Derecognition of impaired assets Transfer to assets held for sale Disposal of subsidiaries Currency translation differences |
(93) (1,810) 1,356 141 1,063 - (10) |
- (2,025) 2,634 2,236 - 8 129 |
| Closing balance | (3,976) | (4,623) |
The composition of materials and supplies, net at December 31, 2018 and 2017 is as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Gross costs incurred on wind projects in Poland in development Allowance to wind projects in Poland |
309 (299) |
960 (955) |
| Wind projects in Poland in development, net | 10 | 5 |
| Materials | 8,468 | 7,805 |
| Other work in progress | 355 | 728 |
| Other supplies | 196 | 126 |
| Allowance for obsolescence | (292) | (339) |
| Total | 8,737 | 8,325 |
The following table summarizes the movements in the quantity (in thousand tons) and book value of emission rights and credits held by the Group during 2018 and 2017 (in CZK millions):
| 2018 | 2017 | |||
|---|---|---|---|---|
| in thousands tons |
in millions CZK |
in thousands tons |
in millions CZK |
|
| Emission rights and credits granted and purchased for own use: |
||||
| Granted and purchased emission rights and credits at January 1 |
29,676 | 3,255 | 27,409 | 2,229 |
| Emission rights acquired in business combinations |
9 | 2 | - | - |
| Emission rights granted Settlement of prior year actual emissions with |
5,599 | - | 8,078 | - |
| register | (26,733) | (3,197) | (28,974) | (2,452) |
| Emission rights purchased | 31,933 | 8,990 | 23,021 | 3,478 |
| Emission rights sold | (10) | - | - | - |
| Emission credits purchased | 123 | 1 | 150 | 1 |
| Disposal of subsidiary | - | - | (8) | (1) |
| Currency translation differences | - | (11) | - | - |
| Granted and purchased emission rights and credits at December 31 |
40,597 | 9,040 | 29,676 | 3,255 |
| Emission rights and credits held for trading: | ||||
| Emission rights and credits held for trading at January 1 Settlement of prior year actual emissions with |
21,824 | 4,542 | 4,660 | 827 |
| register | (1,134) | (382) | - | - |
| Emission rights purchased | 114,047 | 42,684 | 124,803 | 18,798 |
| Emission rights sold | (119,923) | (44,841) | (107,639) | (17,461) |
| Fair value adjustment | - | 7,398 | - | 2,378 |
| Emission rights and credits held for trading at December 31 |
14,814 | 9,401 | 21,824 | 4,542 |
The composition of emission rights and green and similar certificates at December 31, 2018 and 2017 (in CZK millions):
| 2018 | 2017 | |||||
|---|---|---|---|---|---|---|
| Non current |
Current | Total | Non current |
Current | Total | |
| Emission rights | 3,625 | 14,816 | 18,441 | - | 7,797 | 7,797 |
| Green and similar certificates | 3,539 | 1,839 | 5,378 | 3,517 | 1,573 | 5,090 |
| Total | 7,164 | 16,655 | 23,819 | 3,517 | 9,370 | 12,887 |
During 2018 and 2017 total emissions of greenhouse gases made by the Group companies amounted to an equivalent of 26,787 thousand tons and 27,867 thousand tons of CO2, respectively. At December 31, 2018 and 2017 the Group recognized a provision for CO2 emissions in total amount of CZK 5,588 million and CZK 3,664 million, respectively (see Notes 2.13 and 20).
The composition of other current assets, net at December 31, 2018 and 2017 is as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Unbilled electricity and gas supplied to the retail customers Received advances from retail customers |
964 (935) |
2,596 (1,111) |
| Unbilled supplies to retail customers, net | 29 | 1,485 |
| Gross contract assets based on percentage of completion, net Received billings and advances |
8,184 (5,814) |
6,171 (4,958) |
| Net contract assets | 2,370 | 1,213 |
| Advances paid, net Prepayments Accruals Taxes and fees, excluding income tax |
2,523 1,408 1,910 1,634 |
2,371 1,265 1,881 1,541 |
| Total | 9,874 | 9,756 |
On February 23, 2018, a sales contract for the sale of interests in Bulgarian companies CEZ Razpredelenie Bulgaria AD (including its interest in CEZ ICT Bulgaria EAD), CEZ Trade Bulgaria EAD, CEZ Bulgaria EAD, CEZ Elektro Bulgaria AD, Free Energy Project Oreshets EAD and Bara Group EOOD was signed. The requirements of standard IFRS 5 to classify the assets as held for sale were met by granting prior consent to the transaction by the supervisory board of ČEZ, a. s. which took place on February 22, 2018. The transaction is a subject to approval by the Bulgarian anti-trust authority, the proceedings are now suspended. While the sales contract remains in force, there are ongoing parallel negotiations with other parties interested in these Bulgarian assets.
As of December 31, 2018 the Group performed an impairment test for any potential impairment loss related to assets held for sale. As a result of the test performed, there was an impairment loss in the amount of CZK 621 million, which was presented in the statement of income on the line Impairment of property, plant and equipment and intangible assets (Note 7).
The assets classified as held for sale and associated liabilities at December 31, 2018 and 2017 are as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Bulgarian companies |
Other | |
| Property, plant and equipment, net Intangible assets, net Other non-current assets Cash and cash equivalents Trade receivables, net Other current assets |
10,411 446 128 1,967 4,092 453 |
30 - - - - |
| Assets classified as held for sale | 17,497 | 30 |
| Long-term debt, net of current portion Non-current provisions Other long-term financial liabilities Deferred tax liability Short-term loans Current portion of long-term debt Trade payables Current provisions Other current liabilities |
1,313 144 218 291 309 224 2,999 479 220 |
- - - - |
| Liabilities associated with assets classified as held for sale |
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, Sale and Other.
As at December 31, 2018 and 2017, the share capital of the Company registered in the Commercial Register totaled CZK 53,798,975,900 and consisted of 537,989,759 shares with a nominal value of CZK 100 per share. All shares are bearer common shares that are fully paid and listed and do not convey any special rights.
Movements of treasury shares in 2018 and 2017 (in pieces):
| 2018 | 2017 | |
|---|---|---|
| Number of treasury shares at beginning of period Sales of treasury shares |
3,605,021 (480,000) |
3,755,021 (150,000) |
| Number of treasury shares at end of period | 3,125,021 | 3,605,021 |
Treasury shares remaining at end of period are presented at cost as a deduction from equity.
Declared dividends per share before tax were CZK 33 in 2018 and 2017. Dividends for the year 2018 will be declared at the general meeting, which will be held in the first half of 2019.
The primary objective of the Group's capital management is to keep its credit rating on the investment grade and on the level that is common in the industry and to maintain healthy capital ratios in order to support its business and maximize value for shareholders. The Group manages its capital structure and makes adjustments to it, in light of changes in economic conditions.
The Group primarily monitors capital using the ratio of net debt to EBITDA. Considering the current structure and stability of cash flow and the development strategy, the goal of the Group is the level of this ratio in range 2.5 to 3.0. In addition, the Group also monitors capital using a total debt to total capital ratio. The Group's policy is to keep the total debt to total capital ratio below 50% in the long term.
EBITDA consists of income before income taxes and other income (expenses) plus depreciation and amortization, plus impairment of property, plant and equipment and intangible assets and less gain (or loss) on sale of property, plant and equipment. The Group includes within total debt the long-term and short-term interest bearing loans and borrowings. Net debt is defined as total debt less cash and cash equivalents and highly liquid financial assets. Highly liquid financial assets consist for capital management purposes of short-term and long-term debt financial assets and short-term and long-term bank deposits. Total capital is total equity attributable to equity holders of the parent plus total debt. The items related to assets classified as held for sale, which are presented separately on the balance sheet, are always included in these calculations.
The calculation and evaluation of the ratios is done using consolidated figures (in CZK millions):
| 2018 | 2017 * | |
|---|---|---|
| Total long-term debt Total short-term loans Long-term debt associated with assets classified as held for sale (Note 15) Short-term loans associated with assets classified as held for sale (Note 15) |
149,183 11,783 1,537 309 |
143,234 11,073 - - |
| Total debt | , 162,812 |
, 154,307 |
| Less: Cash and cash equivalents Cash and cash equivalents classified as held for sale (Note 15) Highly liquid financial assets: Current debt financial assets (Note 5) Non-current debt financial assets (Note 5) Current term deposits (Note 5) Non-current term deposits (Note 5) |
(7,278) (1,967) (1,287) (513) (505) - |
(12,623) - (2,807) (1,787) (503) (500) |
| Total net debt | 151,262 | 136,087 |
| Income before income taxes and other income (expenses) Depreciation and amortization Impairment of property, plant and equipment and intangible assets Gains and losses on sale of property, plant and equipment (Note 25 and 31) |
, 19,759 28,139 1,766 (129) |
, 25,620 29,305 230 (1,234) |
| EBITDA | , 49,535 |
, 53,921 |
| Total equity attributable to equity holders of the parent Total debt |
234,721 162,812 |
, 250,018 154,307 |
| Total capital | , 397,533 |
, 404,325 |
| Net debt to EBITDA ratio | 3.05 | 2.52 |
| Total debt to total capital ratio | , 41.0% |
, 38.2% |
* The way of presentation of the balance sheet was changed in 2018 (Note 2.3.3). Part of total debt are newly accrued interest expenses, which amounted to CZK 2,200 million and CZK 2,135 million as of December 31, 2018 and 2017, respectively, and also lease liabilities, which amounted to CZK 245 million and CZK 3 million as of December 31, 2018 and 2017, respectively. The prior year figures were changed accordingly to provide comparative information on the same basis.
Long-term debt at December 31, 2018 and 2017 is as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| 3.005% Eurobonds, due 2038 (JPY 12,000 million) | 2,468 | 2,283 |
| 2.845% Eurobonds, due 2039 (JPY 8,000 million) | 1,647 | 1,523 |
| 5.000% Eurobonds, due 2021 (EUR 750 million) | 19,457 | 19,306 |
| 6M Euribor + 1.25% Eurobonds, due 2019 (EUR 50 million) | 1,287 | 1,277 |
| 4.875% Eurobonds, due 2025 (EUR 750 million) | 19,909 | 19,757 |
| 4.500% Eurobonds, due 2020 (EUR 750 million) | 19,693 | 19,524 |
| 2.160% Eurobonds, due in 2023 (JPY 11,500 million) | 2,370 | 2,193 |
| 4.600% Eurobonds, due in 2023 (CZK 1,250 million) | 1,287 | 1,287 |
| 2.150%*IR CPI Eurobonds, due 2021 (EUR 100 million) 1) | 2,634 | 2,615 |
| 4.102% Eurobonds, due 2021 (EUR 50 million) | 1,288 | 1,278 |
| 4.375% Eurobonds, due 2042 (EUR 50 million) | 1,286 | 1,276 |
| 4.500% Eurobonds, due 2047 (EUR 50 million) | 1,284 | 1,274 |
| 4.383% Eurobonds, due 2047 (EUR 80 million) | 2,087 | 2,072 |
| 3.000% Eurobonds, due 2028 (EUR 725 million) | 19,419 | 19,327 |
| 3M Euribor + 0.55% Eurobonds, due 2018 (EUR 200 million) | - | 5,108 |
| 0.875% Eurobonds, due 2022 (EUR 500 million) | 12,824 | - |
| 4.250% U.S. bonds, due 2022 (USD 289 million) | 6,525 | 6,177 |
| 5.625% U.S. bonds, due 2042 (USD 300 million) | 6,768 | 6,411 |
| 4.500% Registered bonds, due 2030 (EUR 40 million) | 1,017 | 1,008 |
| 4.750% Registered bonds, due 2023 (EUR 40 million) | 1,068 | 1,059 |
| 4.700% Registered bonds, due 2032 (EUR 40 million) | 1,060 | 1,052 |
| 4.270% Registered bonds, due 2047 (EUR 61 million) | 1,549 | 1,538 |
| 3.550% Registered bonds, due 2038 (EUR 30 million) | 790 | 784 |
| Total bonds and debentures | 127,717 | 118,129 |
| Less: Current portion | (3,419) | (7,203) |
| Bonds and debentures, net of current portion | 124,298 | 110,926 |
| Long-term bank loans and lease payables: | ||
| Less than 2.00% p. a. | 13,726 | 16,947 |
| 2.00% to 2.99% p. a. | 4,041 | 7,361 |
| 3.00% to 3.99% p. a. | 919 | 783 |
| 4.00% p. a. and more | 2,780 | 14 |
| Total long-term bank loans and lease payables | 21,466 | 25,105 |
| Less: Current portion | (3,324) | (3,556) |
| Long-term bank loans and lease payables, net of current portion | 18,142 | 21,549 |
| Total long-term debt | 149,183 | 143,234 |
| Less: Current portion | (6,743) | (10,759) |
| Total long-term debt, net of current portion | 142,440 | 132,475 |
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.
The interest rates indicated above are historical rates for fixed rate debt and current market rates for floating rate debt. The actual interest payments are affected by interest rate risk hedging carried out by the Group.
All long-term debt is recognized in original currencies while the related hedging derivatives are recognized using the method described in Note 2.15.
The future maturities of long-term debt are as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Current portion | 6,743 | 10,759 |
| Between 1 and 2 years | 22,675 | 4,783 |
| Between 2 and 3 years | 26,058 | 22,582 |
| Between 3 and 4 years | 24,286 | 26,098 |
| Between 4 and 5 years | 5,910 | 11,328 |
| Thereafter | 63,511 | 67,684 |
| Total long-term debt | 149,183 | 143,234 |
The following table analyses the long-term debt by currency (in millions):
| 2018 | 2017 | |||
|---|---|---|---|---|
| Foreign currency |
CZK | Foreign currency |
CZK | |
| EUR | 4,767 | 121,914 | 4,522 | 115,483 |
| USD | 592 | 13,293 | 591 | 12,587 |
| JPY | 31,714 | 6,485 | 31,711 | 5,999 |
| BGN | - | - | 133 | 1,741 |
| PLN | 440 | 2,634 | 514 | 3,141 |
| RON | 492 | 2,716 | 527 | 2,888 |
| CZK | - | 2,141 | - | 1,395 |
| Total long-term debt | 149,183 | 143,234 |
Long-term debt with floating interest rates exposes the Group to interest rate risk. The following table summarizes long-term debt with floating rates of interest by contractual reprising dates at December 31, 2018 and 2017 without considering interest rate hedging (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Floating rate long-term debt with interest rate fixed to 1 month with interest rate fixed from 1 to 3 months with interest rate fixed from 3 months to 1 year with interest rate fixed more than 1 year |
19 6,317 12,186 - |
- 11,218 14,256 1,738 |
| Total floating rate long-term debt | 18,522 | 27,212 |
| Fixed rate long-term debt | 130,661 | 116,022 |
| Total long-term debt | 149,183 | 143,234 |
Fixed rate long-term debt exposes the Group to the risk of changes in fair values of these financial instruments. For related fair value information and risk management policies of all financial instruments see Note 18 and Note 19.
The following table analyses the changes in liabilities and receivables arising from financing activities in 2018 and 2017 (in CZK millions):
| Debt | Other financial liabilities |
Other long term liabilities |
Other current financial assets, net |
Total liabilities / assets from financing activities |
|
|---|---|---|---|---|---|
| Amount presented on balance sheet at January 1, 2017 Less: Liabilities / assets from |
170,002 | 46,062 | 3,957 | (56,886) | |
| other than financing activities | - | (44,231) | (3,924) | 56,861 | |
| Liabilities / assets arising from financing activities at January 1, 2017 |
170,002 | 1,831 | 33 | (25) | 171,841 |
| Cash flows Foreign exchange movement Changes in fair values Acquisition of subsidiaries Declared dividends Other * |
(6,150) (4,970) (6,076) 882 - 619 |
(17,855) (11) - - 17,827 262 |
- (2) - - - - |
(10) - - - - - |
(24,015) (4,983) (6,076) 882 17,827 881 |
| Liabilities / assets arising from financing activities at December 31, 2017 |
154,307 | 2,054 | 31 | (35) | 156,357 |
| Liabilities / assets arising from other than financing activities |
- | 53,319 | 3,304 | (43,063) | |
| Total amount on balance sheet at December 31, 2017 |
154,307 | 55,373 | 3,335 | (43,098) | |
| Less: Liabilities / assets from other than financing activities |
- | (53,319) | (3,304) | 43,063 | |
| Liabilities / assets arising from financing activities at |
|||||
| January 1, 2018 | 154,307 | 2,054 | 31 | (35) | 156,357 |
| Cash flows Foreign exchange movement |
5,235 1,698 |
(18,151) 1 |
- - |
6 - |
(12,910) 1,699 |
| Changes in fair values Acquisition of subsidiaries |
255 1,209 |
- 18 |
- - |
- - |
255 1,227 |
| Liabilities associated to assets classified as held for sale Declared dividends Other ** |
(1,846) - 108 |
(104) 17,621 (273) |
- - - |
- - - |
(1,950) 17,621 (165) |
| Liabilities / assets arising from financing activities at December 31, 2018 |
160,966 | 1,166 | 31 | (29) | 162,134 |
| Liabilities / assets arising from other than financing activities |
- | 124,175 | - | (93,274) | |
| Total amount on balance sheet at December 31, 2018 |
160,966 | 125,341 | 31 | (93,303) |
* This includes reclassification of short-term option derivative liability related to conversion option embedded in exchangeable bond, which ceased to exist on bond redemption, in the amount of CZK 686 million.
** This includes reclassification of liability recorded from share on losses of Akcez group from line Other long-term financial liabilities to line Provisions within current liabilities in the amount of CZK 259 million.
The column Debt consists of balance sheet items Long-term debt, net of current portion, Current portion of long-term debt and Short-term loans. In terms of financing activities, item Other long-term liabilities consists especially of long-term deposits and received advanced payments, item Other financial liabilities consists of dividend payable and other financial liabilities (short-term and long-term including short-term portion), item Other current financial assets, net consists of advanced payments to dividend administrator.
Fair value is defined as the amount at which the instrument could be exchanged in a current transaction between knowledgeable willing parties in an arm's length transaction, other than in a forced or liquidation sale. Fair values are obtained from quoted market prices, discounted cash flow models and option pricing models, as appropriate.
The following methods and assumptions are used to estimate the fair value of each class of financial instruments:
The carrying amount of cash and other current financial assets approximates fair value due to the relatively short-term maturity of these financial instruments.
The fair values of equity and debt securities that are held for trading are estimated based on quoted market prices.
The fair values of instruments, which are publicly traded on active markets, are determined based on quoted market prices. For unquoted equity instruments the Group considered the use of valuation models and concluded that the range of reasonable fair value estimates is significant and the probabilities of the various estimates cannot be reasonably assessed. Therefore unquoted equity instruments are carried at cost and the fair value information is not disclosed.
The carrying amount of receivables and payables approximates fair value due to the short-term maturity of these financial instruments.
The carrying amount approximates fair value because of the short period to maturity of those instruments.
The fair value of long-term debt is based on the quoted market price for the same or similar issues or on the current rates available for debt with the same maturity profile. The carrying amount of long-term debt and other payables with variable interest rates approximates their fair values.
The fair value of derivatives is based upon mark to market valuations.
Carrying amounts and the estimated fair values of financial assets (except for derivatives) at December 31, 2018 and 2017 are as follows (in CZK millions):
| 2018 | 2017 | ||||
|---|---|---|---|---|---|
| Carrying amount |
Fair value | Carrying amount |
Fair value | ||
| Non-current assets at amortized cost | |||||
| Term deposits Other financial receivables Debt financial assets |
- 505 10 |
- 505 10 |
500 269 10 |
500 269 10 |
|
| Non-current assets at fair value through other comprehensive income |
|||||
| Restricted debt securities Debt financial assets Equity financial assets Financial assets in progress |
15,205 503 3,055 - |
15,205 503 3,055 - |
13,971 1,777 1,658 6 |
13,971 1,777 1,658 6 |
|
| Non-current assets at fair value through profit or loss |
|||||
| Equity financial assets | 2,139 | 2,139 | - | - | |
| Non-current assets at cost * Equity financial assets |
- | - | 3,111 | - | |
| Current assets at amortized cost | |||||
| Term deposits Other financial receivables |
505 35 |
505 35 |
503 43 |
503 43 |
|
| Current assets at fair value through other comprehensive income |
|||||
| Debt financial assets | 1,287 | 1,287 | 2,807 | 2,807 |
* Equity financial assets that do not have a quoted market price in an active market, and whose fair value cannot be reliably measured, are measured at cost.
Carrying amounts and the estimated fair values of financial liabilities (except for derivatives) at December 31, 2018 and 2017 are as follows (in CZK millions):
| 2018 | 2017 | |||
|---|---|---|---|---|
| Carrying amount |
Fair value | Carrying amount |
Fair value | |
| Long-term debt | (149,183) | (158,115) | (143,234) | (157,181) |
| Other long-term financial liabilities | (1,435) | (1,435) | (2,185) | (2,185) |
| Short-term loans | (11,783) | (11,783) | (11,073) | (11,073) |
| Other short-term financial liabilities | (1,229) | (1,229) | (511) | (511) |
Carrying amounts and the estimated fair values of derivatives at December 31, 2018 and 2017 are as follows (in CZK millions):
| 2018 | 2017 | |||
|---|---|---|---|---|
| Carrying amount |
Fair value | Carrying amount |
Fair value | |
| Cash flow hedges | ||||
| Short-term receivables Long-term receivables Short-term liabilities Long-term liabilities |
126 2,185 (9,637) (12,732) |
126 2,185 (9,637) (12,732) |
2 1,581 - (9,131) |
2 1,581 - (9,131) |
| Commodity derivatives | ||||
| Short-term receivables Long-term receivables Short-term liabilities |
91,025 100 (99,217) |
91,025 100 (99,217) |
39,539 97 (42,214) |
39,539 97 (42,214) |
| Other derivatives | ||||
| Short-term receivables Long-term receivables Short-term liabilities Long-term liabilities |
274 1,149 (204) (887) |
274 1,149 (204) (887) |
204 836 (139) (1,193) |
204 836 (139) (1,193) |
The Group uses the following hierarchy for determining and disclosing the fair value of financial instruments by valuation technique:
Level 1: quoted (unadjusted) prices in active markets for identical assets or liabilities.
For assets and liabilities that are recognized in the financial statements on a recurring basis, the Group determines whether transfers have occurred between levels in the hierarchy by re-assessing categorization (based on the lowest level input that is significant to the fair value measurement as a whole) at the end of each reporting period.
There were no transfers between the levels in 2018 and 2017.
As at December 31, 2018, the fair value hierarchy was the following (in CZK millions):
Assets measured at fair value
| Total | Level 1 | Level 2 | Level 3 | |
|---|---|---|---|---|
| Commodity derivatives | 91,125 | 6,292 | 84,833 | - |
| Cash flow hedges | 2,311 | 25 | 2,286 | - |
| Other derivatives | 1,423 | 3 | 1,420 | - |
| Restricted debt securities Debt financial assets at fair value through other comprehensive |
15,205 | 15,205 | - | - |
| income | 1,790 | 1,790 | - | - |
| Equity financial assets at fair value through profit or loss |
2,139 | - | - | 2,139 |
| Equity financial assets at fair value through other comprehensive income |
3,055 | - | - | 3,055 |
| Liabilities measured at fair value | ||||
| Total | Level 1 | Level 2 | Level 3 | |
| Commodity derivatives Cash flow hedges Other derivatives |
(99,217) (22,369) (1,091) |
(11,562) (4,593) (32) |
(87,655) (17,776) (1,059) |
- - - |
| Assets and liabilities for which fair values are disclosed |
||||
| Total | Level 1 | Level 2 | Level 3 | |
| Term deposits | 505 | - | 505 | - |
| Other financial receivables | 540 | - | 540 | - |
| Debt financial assets | 10 | - | 10 | - |
| Long-term debt | (158,115) | (112,369) | (45,746) | - |
| Short-term loans | (11,783) | - | (11,783) | - |
| Other financial liabilities | (2,664) | - | (2,664) | - |
As at December 31, 2017, the fair value hierarchy was the following (in CZK millions):
Assets measured at fair value
| Total | Level 1 | Level 2 | Level 3 | |
|---|---|---|---|---|
| Commodity derivatives | 39,636 | 1,777 | 37,859 | - |
| Cash flow hedges | 1,583 | 3 | 1,580 | - |
| Other derivatives | 1,040 | 358 | 682 | - |
| Restricted debt securities | 13,971 | 13,971 | - | - |
| Debt financial assets at fair value | ||||
| through other comprehensive | ||||
| income | 4,584 | 4,584 | - | - |
| Equity financial assets at fair value | ||||
| through other comprehensive | ||||
| income | 1,658 | - | - | 1,658 |
| Liabilities measured at fair value | ||||
| Total | Level 1 | Level 2 | Level 3 | |
| Commodity derivatives | (42,214) | (1,615) | (40,599) | - |
| Cash flow hedges | (9,131) | (2,353) | (6,778) | - |
| Other derivatives | (1,332) | (860) | (472) | - |
| Assets and liabilities for which fair | ||||
| values are disclosed | ||||
| Total | Level 1 | Level 2 | Level 3 | |
| Term deposits | 1,003 | - | 1,003 | - |
| Other financial receivables | 312 | - | 312 | - |
| Debt financial assets | 10 | - | 10 | - |
| Long-term debt | (157,181) | (102,208) | (54,973) | - |
| Short-term loans | (11,073) | - | (11,073) | - |
| Other financial liabilities | (2,696) | - | (2,696) | - |
The Group enters into derivative financial instruments with various counterparties, principally large power and utility groups and financial institutions with high credit ratings. Derivatives valued using valuation techniques with market observable inputs are mainly commodity forward and futures contracts, foreign exchange forward contracts, interest rate swaps and options. The most frequently applied valuation techniques include forward pricing and swap models, using present value calculations and option pricing models (e.g. Black-Scholes). The models incorporate various inputs including the forward rate curves of the underlying commodity, foreign exchange spot and forward rates and interest rate curves.
The following table shows roll forward of the financial assets measured at fair value – Level 3, for the years ended December 31, 2018 and 2017 (in CZK millions):
| Equity financial assets at fair value through profit or loss |
Equity financial assets at fair value through other comprehensive income |
|
|---|---|---|
| Balance at January 1, 2017 | - | - |
| Additions Revaluation |
- - |
1,463 195 |
| Balance at December 31, 2017 | - | 1,658 |
| Adoption of IFRS 9 | ||
| Transfer from category measured at cost Transfer between categories at fair value |
- 1,658 |
3,111 (1,658) |
| Additions Disposals Revaluation |
389 (26) 118 |
- (143) 87 |
| Balance at December 31, 2018 | 2,139 | 3,055 |
The main investment in the portfolio Equity financial assets at fair value through other comprehensive income is 15% interest in the company Veolia Energie ČR, a.s. (Note 5). Equity instruments of the company are not quoted on any market. Fair value at December 31, 2018 was determined using available public EBITDA data and the usual range of 8 to 10 EBITDA multiples which corresponds to the transactions observed on the market for acquisition of the 100% interest before the adjustment for outstanding debt. The fair value at December 31, 2018 was determined using 9 EBITDA multiple as the best estimate of the fair value.
Equity financial assets at fair value through profit or loss include investments of the CEZ Group's investment fund in the company Inven Capital, SICAV, a.s. (Note 5). The fair value of the investments included in this portfolio was determined at 31 December 2018 and 2017 by valuator's appraisal. The fair value is stated especially with regard to capital contributions and to other forms of financing made by the co-investors recently. In addition, the valuation takes into account further developments and eventual subsequent significant events, such as received bids for redemption.
The following table shows the recognized financial instruments that are offset, or subject to enforceable master netting agreement or other similar agreements but not offset, as of December 31, 2018 and 2017 (in CZK millions):
| 2018 | 2017 | |||
|---|---|---|---|---|
| Financial assets |
Financial liabilities |
Financial assets |
Financial liabilities |
|
| Derivatives Other financial instruments * |
94,859 44,492 |
(122,677) (41,372) |
42,259 27,565 |
(52,677) (25,540) |
| Collaterals paid (received) ** | 2,878 | (1,611) | 482 | (2,290) |
| Gross financial assets / liabilities Assets / liabilities set off under IAS 32 |
142,229 - |
, (165,660) - |
70,306 - |
(80,507) - |
| Amounts presented in the balance sheet Effect of master netting agreements |
, 142,229 (128,574) |
(165,660) 128,574 |
70,306 (62,970) |
(80,507) 62,970 |
| Net amount after master netting agreements |
, 13,655 |
, (37,086) |
7,336 | (17,537) |
* Other financial instruments consist of invoices due from derivative trading and are included in Trade receivables, net or Trade payables.
** Collaterals paid are included in Trade receivables, net and collaterals received are included in Trade payables.
When trading with derivative instruments, ČEZ enters into the EFET and ISDA framework contracts. These contracts generally allow mutual offset of receivables and payables upon the premature termination of agreement. The reason for premature termination is insolvency or non-fulfillment of agreed terms by the counterparty. The right to mutual offset is either embedded in the framework contract or results from the security provided. There is CSA (Credit Support Annex) concluded with some counterparties defining the permitted limit of exposure. When the limit is exceeded, there is a transfer of cash reducing exposure below an agreed level. Cash security (collateral) is also included in the final offset.
The information about offset of unbilled electricity supplied to retail customers with advances received is included in Note 14 and 24. The information about offset of construction contracts and related billings and advances received is included in Note 14.
Short-term derivative assets are included in the balance sheet in Other financial assets, net, long-term derivative assets in Other non-current financial assets, net, long-term derivative liabilities in Other longterm financial liabilities and short-term derivative liabilities in Other short-term financial liabilities.
A risk management system is being successfully developed in order to protect the Group's value while taking the level of risk acceptable for the shareholders. In the Group, the risk is defined as a potential difference between the actual and the expected (planned) developments and is measured by means of the extent of such difference in CZK and the likelihood with which such a difference may occur.
A risk capital concept is applied within the Group. The concept allows the setting of basic cap for partial risk limits and, in particular, the unified quantification of all kinds of risks. The value of aggregate annual risk limit (Profit@Risk) is approved by the Board of Directors based on the Risk Management Committee proposal for every financial year. The proposed limit value is derived from historical volatility of profit, revenues and costs of the Group (the top-down method). The approved value in CZK is set on the basis of a 95% confidence level and expresses a maximum profit decrease, which is the Group willing to take in order to reach the planned annual profit.
The bottom-up method is used for setting and updating the Risk frames. The Risk frames include the definition of risk and departments/units of the Group for which the frame is obligatory; definition of rules and responsibilities for risk management; permitted instruments and methods of risk management and actual risk limits, including a limit which expresses the share in the annual Profit@Risk limit.
The main Business Plan market risks are quantified in the Group (EBITDA@Risk based on MonteCarlo simulation in Y+1 to Y+5 horizon). The market risks are actively managed through gradual electricity sales and emission allowances' purchases in the following 6-year horizon, closed long-term contracts for electricity sale and emission allowances purchase and the FX and IR risk hedging in medium-term horizon. In Business Plan horizon, the risk management is also based on Debt Capacity concept which enables to assess the impact of main Investment and other Activities (incl. the risk characteristics), on expected cash flow and total debt in order to maintain corporate rating.
The supreme authority responsible for risk management in ČEZ, a. s. is the CFO, except for approval of the aggregate annual budget risk limit (Profit@Risk) within the competence of the ČEZ, a. s. Board of Directors. CFO decides, based on the recommendation of the Risk Management Committee, on the development of a system of risk management, on an overall allocation of risk capital to the individual risks and organizational units, he approves obligatory rules, responsibilities and limit structure for the management of partial risks.
The Risk Management Committee (advisory committee of CFO) continuously monitors an overall risk impact on the Group, including Group risk limits utilization, status of risks linked to Business Plan horizon, hedging strategies status, assessment of impact of Investment and other Activities on potential Group debt capacity and cash flow in order to maintain corporate rating.
The Group applies a unified categorization of the Group's risks which reflects the specifics of a corporate, i.e. non-banking company, and focuses on primary causes of unexpected development. The risks are divided into four basic categories listed below.
| 1. Market risks | 2. Credit risks | 3. Operation risks | 4. Business risks |
|---|---|---|---|
| 1.1 Financial (FX, IR) | 2.1 Counterparty default | 3.1 Operating | 4.1 Strategic |
| 1.2 Commodity | 2.2 Supplier default | 3.2 Internal change | 4.2 Political |
| 1.3 Volumetric | 2.3 Settlement | 3.3 Liquidity management | 4.3 Regulatory |
| 1.4 Market liquidity | 3.4 Security | 4.4 Reputation |
From the view of risk management, the Group activities can be divided into two basic groups:
For all risks quantified on a unified basis, a partial risk limit is set whose continuous utilization is evaluated on a monthly basis and is usually defined as a sum of the actually expected deviation of expected annual profit from the plan and the potential risk of loss on a 95% confidence. The Group's methodologies and data provide for a unified quantification of the following risks:
The development of the Group's quantified risks is reported to the Risk Management Committee every month through 3 regular reports:
The development of electricity, emission allowances, coal and gas prices is a key risk factor of the Group's value. The current system of commodity risk management is focused on (i) the margin from the own electricity production sales, i.e. from trades resulting in optimizing the sales of the Group's production and in optimizing the emission allowances position for production (the potential risk is managed on the EaR, VaR and the EBITDA@Risk bases), and (ii) the margin from the proprietary trading of commodities within the whole Group (the potential risk is managed on the VaR basis).
The development of foreign exchange rates, interest rates and stock prices is a significant risk factor of the Group's value. The current system of financial risk management is focused mainly on (i) the future cash flows and (ii) financial trades which are realized for the purposes of an overall risk position management in accordance with the risk limits (the potential risk is managed on the basis of VaR, EBITDA@Risk and complementary position limits). Own financial instruments (i.e. active and passive financial trades and derivative trades) are realized entirely in the context of an overall expected cash flows of the Group (including operational and investment foreign currency flows).
With respect to the Group's activities managed on a centralized level, credit exposures of individual financial partners and wholesale partners are managed in accordance with individual credit limits. The individual limits are set and continuously updated according to the counterparty's credibility (in accordance with international rating and internal financial evaluation of counterparties with no international rating).
With respect to the electricity sales to end customers in the Czech Republic, the actual credibility is monitored for each business partner based on payment history (in addition, the financial standing is considered for selected partners). This credibility determines the payment conditions of partners (i.e. it indirectly determines an amount of an approved credit exposure) and also serves to quantify both the expected and the potential losses.
The Group's maximum exposure to credit risk to receivables and other financial instruments as at December 31, 2018 and 2017 is the carrying value of each class of financial assets except for financial guarantees. Credit risk from balances with banks and financial institutions is managed by the Group's risk management department in cooperation with Group's treasury department in accordance with the Group's policy. Investments of surplus funds are made only with approved counterparties and within credit limits assigned to each counterparty.
In accordance with the credit risk methodology applied to the banking sector per Basel II, every month the expected and potential losses are quantified on a 95% confidence level. It means that the share of all credit risks mentioned above in the aggregate annual Profit@Risk limit is quantified and evaluated.
The Group's liquidity risk is primarily perceived as an operational risk (risk of liquidity management) and a risk factor is the internal ability to effectively manage the future cash flows planning process in the Group and to secure the adequate liquidity and effective short-term financing (the risk is managed on a qualitative basis). The fundamental liquidity risk management (i.e. liquidity risk within the meaning for banking purposes) is covered by the risk management system as a whole. In any given period, the future deviations of the Group's expected cash flows are managed in accordance with the aggregate risk limit and in the context of the actual and the targeted debt/equity ratio of the Group.
The required quantitative information on risks (i.e. a potential change of market value resulting from the effects of risk factors as at December 31) was prepared based on the assumptions given below:
Potential impact of the above risk factors as at December 31 (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Monthly VaR (95%) – impact of changes in commodity | ||
| prices | 1,974 | 902 |
The required quantitative information on risks (i.e. a potential change of market value resulting from the effects of currency risk as at December 31) was prepared based on the assumptions given below:
Potential impact of the currency risk as at December 31 (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Monthly currency VaR (95% confidence) | 254 | 184 |
For the quantification of the potential impact of the interest risk was chosen the sensitivity of the interest revenue and cost to the parallel shift of yield curves. The approximate quantification (as at December 31) was based on the following assumptions:
Potential impact of the interest risk as at December 31 (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| IR sensitivity* to parallel yield curve shift (+10bp) | (6) | (12) |
* Negative result denotes higher increase in interest costs than in interest revenues
The Group is exposed to credit risk arising on all financial assets presented on the balance sheet and from provided guarantees. Credit exposure from provided guarantees not recorded on balance sheet at December 31 (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Guarantees off balance sheet provided to joint-ventures * | 1,945 | 2,584 |
* Some of the guarantees could be called until August 2021 at the latest.
The guarantees provided relate to bank loans. The beneficiary may claim the guarantee only upon failure to comply with certain conditions of loans. The companies whose liabilities are the subject to the guarantees currently comply with their obligations.
Maturity profile of financial liabilities based on contractual undiscounted payments at December 31, 2018 (in CZK millions):
| Loans | Bonds and debentures |
Trade payables and other financial liabilities |
Derivatives * | Guarantees issued ** |
|
|---|---|---|---|---|---|
| Up to 1 year | 15,276 | 6,240 | 63,885 | 444,227 | 1,945 |
| Between 1 and 2 years | 3,631 | 24,194 | 62 | 104,613 | - |
| Between 2 and 3 years | 3,113 | 27,193 | - | 34,950 | - |
| Between 3 and 4 years | 5,131 | 22,071 | - | 16,952 | - |
| Between 4 and 5 years | 1,318 | 7,148 | 7 | 4,714 | - |
| Thereafter | 5,627 | 78,976 | - | 29,525 | - |
| Total | 34,096 | 165,822 | 63,954 | 634,981 | 1,945 |
Contractual maturity of undiscounted cash-flow of financial liabilities at December 31, 2017 (in CZK millions):
| Loans | Bonds and debentures |
Trade payables and other financial liabilities |
Derivatives * | Guarantees issued ** |
|
|---|---|---|---|---|---|
| Up to 1 year | 14,790 | 9,875 | 48,146 | 302,134 | 2,584 |
| Between 1 and 2 years | 3,792 | 6,042 | 1,410 | 75,564 | - |
| Between 2 and 3 years | 3,649 | 23,840 | - | 25,581 | - |
| Between 3 and 4 years | 3,283 | 26,834 | - | 11,906 | - |
| Between 4 and 5 years | 5,904 | 8,748 | - | 13,414 | - |
| Thereafter | 6,212 | 84,339 | 15 | 32,771 | - |
| Total | 37,630 | 159,678 | 49,571 | 461,370 | 2,584 |
* Contractual maturities for derivatives represent contractual cash out-flows of these instruments, but at the same time the Group will receive corresponding consideration. For fair values of derivatives see Note 18.
** Maximum amount of the guarantee is allocated to the earliest period in which the guarantee could be called.
The committed credit facilities available to the Group as at December 31, 2018 and 2017 amounted to CZK 15.8 billion and CZK 18.7 billion, respectively.
The Group enters into cash flow hedges of future highly probable cash inflows from the sales denominated in EUR against the currency risk. The hedged cash flows are expected to occur in the period from 2019 to 2024. The hedging instruments as at December 31, 2018 and 2017 are the EUR denominated liabilities from the issued Eurobonds and bank loans in the total amount of EUR 4.0 billion and EUR 4.1 billion, respectively, and currency forward contracts and swaps. The fair value of these derivative hedging instruments (currency forward contracts and swaps) amounted to CZK 178 million and CZK (16) million at December 31, 2018 and 2017, respectively.
The Group also enters into cash flow hedges of highly probable future sales of electricity in the Czech Republic from 2019 to 2024. The hedging instruments are the futures and forward contracts electricity sales in Germany. The fair value of these derivative hedging instruments amounted to CZK (20,236) million and CZK (7,532) million at December 31, 2018 and 2017, respectively.
The Group applied cash flow hedges of future highly probable purchases of emission allowances which had been expected to occur in 2018 and 2017. The hedging instruments were the futures contracts for the purchase of allowances equivalent to 6.0 million and 7.0 million tons of CO2 emissions, respectively. The final settlement of the purchase of these hedged emission allowances was in December 2018 and 2017.
In 2018 and 2017 the amounts removed from equity in respect of cash flow hedges were recognized in profit or loss and included in the lines Sales of electricity, heat, gas and coal, Gains and losses from commodity derivative trading, Other financial expenses and Other financial income and on the balance sheet in the lines Intangible assets, net and Emission rights. In 2018 and 2017 the Group recognized in profit or loss the ineffectiveness that arises from cash flow hedges in the amount of CZK (29) million and CZK (3) million, respectively. The ineffectiveness in 2018 and 2017 was mainly caused by the fact that the hedged cash flows are no more highly probable to occur.
Provisions at December 31, 2018 and 2017 are as follows (in CZK millions):
| 2018 | 2017 | |||||
|---|---|---|---|---|---|---|
| Non-current | Current | Total | Non-current | Current | Total | |
| Nuclear provisions Provision for reclamation of mines and mining |
61,363 | 2,282 | 63,646 | 59,419 | 2,197 | 61,616 |
| damages | 8,285 | 317 | 8,602 | 7,702 | 220 | 7,922 |
| Provision for waste storage reclamation |
649 | 57 | 705 | 949 | 53 | 1,002 |
| Provision for CO2 emissions Provision for obligation in case of claim from guarantee for Akcez |
- | 5,588 | 5,588 | - | 3,664 | 3,664 |
| group loans | - | 908 | 908 | - | - | - |
| Other provisions | 5,501 | 3,171 | 8,672 | 5,221 | 3,092 | 8,313 |
| Total | 75,798 | 12,323 | 88,121 | 73,291 | 9,226 | 82,517 |
The Company operates two nuclear power plants. Nuclear power plant Dukovany consists of four units which were put into service from 1985 to 1987. Nuclear power plant Temelín has two units which have started commercial operation in 2002 and 2003. A Nuclear Act (Act) which defines obligations for the decommissioning of nuclear facilities, the disposal of radioactive waste and spent fuel (disposal). The Act requires that all nuclear parts of plant and equipment be decommissioned following the end of the plant's operating life. For the purpose of accounting for the nuclear provisions, it is assumed that the end of the plant's operating life will be 2037 for Dukovany and 2052 for Temelín. A 2018 Dukovany and a 2014 Temelín decommissioning cost study estimate that nuclear decommissioning will cost CZK 28.6 billion and CZK 18.4 billion, respectively. The Company makes contributions to a restricted bank accounts in the amount of the nuclear provisions recorded under the Act. These restricted funds can be invested in government bonds and term deposits in accordance with the Act and are shown in the balance sheet as part of Restricted financial assets, net (see Note 4).
Pursuant to the Act, the Ministry of Industry and Trade established the Radioactive Waste Repository Authority (RAWRA) as the central organizer and operator of facilities for the final disposal of radioactive waste and spent fuel. The RAWRA operates, supervises and is responsible for disposal facilities and for disposal of radioactive waste and spent fuel therein. The activities of the RAWRA are financed through a nuclear account funded by the originators of radioactive waste. Contribution to the nuclear account is stated by Act at 55 CZK per MWh produced at nuclear power plants. In 2018 and 2017 the payments to the nuclear account amounted to CZK 1,646 million and CZK 1,559 million, respectively. The originator of radioactive waste and spent fuel directly covers all costs associated with interim storage of radioactive waste and spent fuel.
The Group has established provisions as described in Note 2.24, to recognize its estimated liabilities for decommissioning and spent fuel storage. The following is a summary of the provisions for the years ended December 31, 2018 and 2017 (in CZK millions):
| Accumulated provisions | ||||
|---|---|---|---|---|
| Nuclear | Spent fuel storage | |||
| Decommis sioning |
Interim | Long-term | Total | |
| Balance at January 1, 2017 | 18,892 | 7,367 | 29,244 | 55,503 |
| Movements during 2017: Discount accretion and effect of inflation Provision charged to income statement Effect of change in estimate credited to income statement Effect of change in estimate added to fixed assets (Note 2.24) Current cash expenditures |
472 - - 1,449 - |
184 380 275 - (559) |
731 - - 4,740 (1,559) |
1,387 380 275 6,189 (2,118) |
| Balance at December 31, 2017 | 20,813 | 7,647 | 33,156 | 61,616 |
| Movements during 2018: Discount accretion and effect of inflation Provision charged to income statement Effect of change in estimate charged to income statement Effect of change in estimate added to (deducted from) fixed assets (Note 2.24) Current cash expenditures |
537 - - 2,429 - |
191 527 (43) - (684) |
829 - - (110) (1,646) |
1,557 527 (43) 2,319 (2,330) |
| Balance at December 31, 2018 | 23,779 | 7,638 | 32,229 | 63,646 |
The current cash expenditures for the long-term storage of spent nuclear fuel represent payments to the state controlled nuclear account and the expenditures for interim storage represent mainly the purchase of interim fuel storage containers and other related equipment.
In 2018 the Group recorded the change in estimate for interim storage of spent nuclear fuel in connection with the change in expectations of future storage costs, the change in estimate in provision for nuclear decommissioning due to the update of the expert decommissioning study for nuclear power plant in Dukovany and the change in long-term spent fuel storage in connection with the modification of the expected output of the nuclear power plants.
In 2017, the Group recorded a change in estimate for interim storage of spent nuclear fuel in connection with the change in expectations of future storage costs and change in discount rate, the change in estimate in provision for nuclear decommissioning in connection with the change of timing of the costs for decommissioning expenditure in Temelín Nuclear Power Plant and change in discount rate and the change in long-term spent fuel storage in connection with the modification of the expected output of the nuclear power plants.
The actual decommissioning and spent fuel storage costs could vary substantially from the above estimates because of new regulatory requirements, changes in technology, increased costs of labor, materials, and equipment and/or the actual time required to complete all decommissioning, disposal and storage activities.
The following table shows the movements of provisions for the years ended December 31, 2018 and 2017 (in CZK millions):
| Mine reclamation and damages |
Waste storage |
|
|---|---|---|
| Balance at January 1, 2017 | 7,633 | 1,072 |
| Movements during 2017: Discount accretion and effect of inflation Provision charged to income statement Effect of change in estimate added to (deducted from) fixed assets (Note 2.25) Current cash expenditures Reversal of provision |
185 85 265 (246) - |
26 - - (75) (21) |
| Balance at December 31, 2017 | 7,922 | 1,002 |
| Movements during 2018: Discount accretion and effect of inflation Provision charged to income statement Effect of change in estimate added to fixed assets (Note 2.25) Current cash expenditures Reversal of provision Reclassification |
193 251 239 (216) - 213 |
25 - (71) (33) (5) (213) |
| Balance at December 31, 2018 | 8,602 | 705 |
The provision for decommissioning and reclamation of mines and mining damages was recorded by Severočeské doly a.s., a mining subsidiary of ČEZ. Severočeské doly a.s. operates open pit coal mines and is responsible for decommissioning and reclamation of the mines as well as for damages caused by the operations of the mines. These provisions have been calculated using the best estimates of the expenditures required to settle the present obligation at the balance sheet date. Current cash expenditures represent cash payments for current reclamation of mining area and settlement of mining damages. Change in estimate represents change in provision as result of updated cost estimates in the current period, mainly due to changes in expected prices of reclamation activities.
Other financial liabilities at December 31, 2018 and 2017 are as follows (in CZK millions):
| 2018 | |||
|---|---|---|---|
| Long-term liabilities |
Short-term liabilities |
Total | |
| Payables from non-current assets purchase Deposits and other |
1,366 69 |
- 1,229 |
1,366 1,298 |
| Financial liabilities at amortized cost | 1,435 | 1,229 | 2,664 |
| Cash flow hedge derivatives Commodity and other derivatives |
12,732 887 |
9,637 99,421 |
22,369 100,308 |
| Financial liabilities at fair value | 13,619 | 109,058 | 122,677 |
| Total | 15,054 | 110,287 | 125,341 |
| 2017 | |||
|---|---|---|---|
| Long-term liabilities |
Short-term liabilities |
Total | |
| Payables from non-current assets purchase Deposits and other |
500 1,685 |
- 511 |
500 2,196 |
| Financial liabilities at amortized cost | 2,185 | 511 | 2,696 |
| Cash flow hedge derivatives Commodity and other derivatives |
, 9,131 1,193 |
, - 42,353 |
, 9,131 43,546 |
| Financial liabilities at fair value | 10,324 | 42,353 | 52,677 |
| Total | , 12,509 |
, 42,864 |
, 55,373 |
Other long-term liabilities at December 31, 2018 and 2017 are as follows (in CZK millions)
| 2018 | 2017 | |
|---|---|---|
| Deferred connection fees | - | 3,304 |
| Advances received | 31 | 31 |
| Total | 31 | 3,335 |
In the adoption of IFRS 15, a significant portion of connection fees in amount of CZK 3,085 million was transferred to the retained earnings (Note 2.3.1). The remaining value of these contributions fees is reported as of December 31, 2018 in the line Liabilities associated with assets classified as held for sale.
Short-term loans at December 31, 2018 and 2017 are as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Short-term bank loans Bank overdrafts |
11,516 267 |
10,977 96 |
| Total | 11,783 | 11,073 |
Interest on short-term loans is variable. The weighted average interest rate was 0.4% and 0.1% at December 31, 2018 and 2017, respectively. For the years 2018 and 2017 the weighted average interest rate was 0.7% and 0.3%, respectively.
Other short-term liabilities at December 31, 2018 and 2017 are as follows (in CZK millions)
| 2018 | 2017 | |
|---|---|---|
| Advances received from retail customers Unbilled electricity and gas supplied to retail customers |
20,125 (16,621) |
19,235 (16,963) |
| Received advances from retail customers, net | 3,504 | 2,272 |
| Taxes and fees, except income tax Other advances received Deferred income |
2,684 926 347 |
2,248 1,034 242 |
| Total | 7,461 | 5,796 |
The composition of revenues and other operating income for the years ended December 31, 2018 and 2017 is as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| 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 (Note 19.3) Effect of hedging – currency risk hedging (Note 19.3) |
45,941 4,134 36,830 177 20,733 (5,596) 878 |
48,504 3,669 35,524 239 17,208 326 (1,397) |
| Total sales of electricity | 103,097 | 104,073 |
| Sales of gas, coal and heat: | ||
| Sales of gas Sales of coal Sales of heat |
7,072 4,489 6,792 |
7,345 4,593 6,727 |
| Total sales of gas, coal and heat | 18,353 | 18,665 |
| Total sales of electricity, heat, gas and coal * | 121,450 | 122,738 |
| Sales of services and other revenues: | ||
| Distribution services Other services Revenues from goods sold Other revenues |
39,356 18,220 1,132 1,160 |
62,243 13,072 178 769 |
| Total sales of services and other revenues * | 59,868 | 76,262 |
| 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 |
995 334 137 169 1,533 |
2,701 210 1,243 107 1,831 |
| Total other operating income | 3,168 | 6,092 |
| Total revenues and other operating income * | 184,486 | 205,092 |
* Year-on-year comparability is significantly affected by the adoption of IFRS 15 as at January 1, 2018 (see Note 2.3.1). Total revenues and other operating income for the year 2017 in accordance with IFRS 15 would have been in amount of CZK 173,731 million. Total sales of electricity, heat, gas and coal in accordance with IFRS 15 would have been in amount of CZK 116,319 million. Total sales of services and other revenues in accordance with IFRS 15 would have been in amount of CZK 51,374 million.
The composition of gains and losses from commodity derivative trading for the years ended December 31, 2018 and 2017 is as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Electricity derivative trading: | ||
| Sales – domestic Sales – foreign Purchases – domestic Purchases – foreign Changes in fair value of derivatives |
13,537 259,360 (13,311) (264,806) 5,601 |
6,825 183,258 (6,640) (181,666) (721) |
| Total gains from electricity derivative trading | 381 | 1,056 |
| Other commodity derivative trading: | ||
| Loss from gas derivative trading Gain (loss) from oil derivative trading Gain (loss) from coal derivative trading Gain from emission rights derivative trading |
(409) (22) (84) 709 |
(190) 43 11 293 |
| Total gains and losses from commodity derivative trading | 575 | 1,213 |
The composition of purchase of electricity, gas and other energies for the years ended December 31, 2018 and 2017 is as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Purchase of electricity for resale | (44,611) | (48,128) |
| Purchase of gas for resale | (5,211) | (5,409) |
| Purchase of other energies | (2,346) | (3,816) |
| Total purchase of electricity, gas and other energies | (52,168) | (57,353) |
The composition of fuel and emission rights for the years ended December 31, 2018 and 2017 is as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Fossil energy fuel and biomass | (7,236) | (7,178) |
| Amortization of nuclear fuel | (4,027) | (3,725) |
| Gas | (2,712) | (1,799) |
| Emission rights for generation | (5,089) | (3,337) |
| Total fuel and emission rights | (19,064) | (16,039) |
The composition of services for the years ended December 31, 2018 and 2017 is as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Purchase of transmission grid services for distribution | ||
| of electricity | (4,701) | (4,221) |
| Purchase of other distribution services | (518) | (25,296) |
| Repairs and maintenance | (4,584) | (4,714) |
| Purchase of other services | (16,289) | (13,581) |
| Total purchase of services * | (26,092) | (47,812) |
* Year-on-year comparability is significantly affected by the adoption of IFRS 15 as at January 1, 2018 (see Note 2.3.1). Total purchase of services for the year 2017 in accordance with IFRS 15 would have been in amount of CZK 24,462 million.
Information about fees charged by independent auditors is provided in the annual report of CEZ Group.
Salaries and wages for the years ended December 31, 2018 and 2017 were as follows (in CZK millions):
| 2018 | 2017 | |||
|---|---|---|---|---|
| Total | Key manage ment personnel 1) |
Total | Key manage ment personnel 1) |
|
| Salaries and wages including remuneration of the board |
||||
| members | (18,386) | (247) | (15,294) | (229) |
| Share options | (33) | (33) | (28) | (28) |
| Social and health security | (5,427) | (46) | (4,788) | (38) |
| Other personal expenses | (1,774) | (23) | (1,976) | (23) |
| Total | (25,620) | (349) | (22,086) | (318) |
1) Key management personnel represent members of Supervisory Board, Audit Committee and Board of Directors of the parent company and selected managers of departments with group field of activity. The remuneration of former members of company bodies is also included in personal expenses.
At December 31, 2018 and 2017, the aggregate number of share options granted to members of Board of Directors and selected managers was 1,904 thousand and 2,326 thousand, respectively.
Members of the Board of Directors and selected managers are entitled to receive share options based on the conditions stipulated in the share option agreement. Members of the Board of Directors and selected managers are granted certain quantity of share options each year of their tenure according to rules of the share option plan. The exercise price for the granted options is based on the average quoted market price of the shares on the regulated exchange in the Czech Republic during one-month period preceding the grant date each year. Options granted could be exercised at the earliest 2 years and latest 3.5 years after each grant date. Option right is limited so that the profit per share option will not exceed 100% of exercise price and the beneficent has to hold at his account such number of shares exercised through options granted which is equivalent to 20% of profit made on exercise date until the end of share option plan.
The following table shows changes during 2018 and 2017 in the number of granted share options and the weighted average exercise price of these options:
| Number of share options | ||||
|---|---|---|---|---|
| Board of Directors '000s |
Selected managers '000s |
Total '000s |
Weighted average exercise price (CZK per share) |
|
| Share options at January 1, 2017 | 1,980 | 532 | 2,512 | 519.16 |
| Options granted Movements Options exercised 1) Options forfeited |
574 20 (150) (610) |
185 (20) - (185) |
759 - (150) (795) |
447.74 523.50 458.71 527.57 |
| Share options at December 31, 2017 2) | 1,814 | 512 | 2,326 | 496.89 |
| Options granted Options exercised 1) Options forfeited |
590 (350) (560) |
185 (130) (157) |
775 (480) (717) |
542.63 438.03 615.88 |
| Share options at December 31, 2018 2) | 1,494 | 410 | 1,904 | 485.52 |
1) In 2018 and 2017 the weighted average market share price at the date of the exercise for the options exercised was CZK 539.42 and CZK 499.70, respectively.
2) At December 31, 2018 and 2017 the number of exercisable options was 390 thousand and 932 thousand, respectively. The weighted average exercise price of the exercisable options was CZK 443.84 per share and CZK 586.22 per share at December 31, 2018 and 2017, respectively.
The fair value of the options is estimated on the date of grant using the binomial option-pricing model. Because these stock options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, the existing models do not necessarily provide a reliable single measure of the fair value of stock options.
At the grant dates, the underlying assumptions and the resulting fair values per option were as follows:
| 2018 | 2017 | |
|---|---|---|
| Weighted average assumptions: | ||
| Dividend yield | 2.7% | 3.7% |
| Expected volatility | 18.1% | 23.0% |
| Mid-term risk-free interest rate | 0.9% | 0.4% |
| Expected life (years) | 1.4 | 1.4 |
| Grant-date share price (CZK per share) | 543.4 | 451.2 |
| Weighted average grant-date fair value of options | ||
| (CZK per 1 option) | 41.4 | 42.0 |
The expected life of the options is based on historical data and is not necessarily indicative of the exercise patterns that may occur. The expected volatility reflects the assumption that the historical volatility is indicative of future trends, which may also not necessarily be the actual outcome.
As at December 31, 2018 and 2017 the exercise prices of outstanding options were in the following ranges (in thousand pieces):
| 2018 | 2017 | |
|---|---|---|
| CZK 350–550 per share | 1,544 | 1,594 |
| CZK 550–650 per share | 360 | 732 |
| Total | 1,904 | 2,326 |
The options granted which were outstanding as at December 31, 2018 and 2017 had an average remaining contractual life of 2.3 years and 1.9 years, respectively.
Other operating expenses for the years ended December 31, 2018 and 2017 consist of the following (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Change in provisions | 541 | 1,262 |
| Taxes and fees | (3,330) | (3,245) |
| Cost of goods sold | (778) | (89) |
| Consumption of guarantees of origin and green and | ||
| similar certificates | (938) | (825) |
| Insurance | (696) | (671) |
| Costs related to trading of commodities | (356) | (259) |
| Gifts | (336) | (323) |
| Bad debt expense | (205) | (211) |
| Loss on sale of property, plant and equipment | (10) | (9) |
| Other | (992) | (1,149) |
| Total | (7,100) | (5,519) |
Taxes and fees include the contributions to the nuclear account (see Note 20.1). The settlement of the provision for long-term spent fuel storage is accounted for at the amount of contributions to nuclear account. Settlement of provision for long-term spent fuel storage is included in Change in provisions.
Interest income for each category of financial assets for the years ended December 31, 2018 and 2017 is as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Debt financial assets designated at fair value through | ||
| other comprehensive income | 197 | 173 |
| Bank accounts | 84 | 25 |
| Loans and receivables | 13 | 23 |
| Debt financial assets at amortized cost | 8 | 14 |
| Financial assets and liabilities at fair value through profit or loss |
13 | - |
| Total | 315 | 235 |
Other financial expenses for the years ended December 31, 2018 and 2017 consist of the following (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Derivative losses | (47) | (927) |
| Foreign exchange rate loss | (776) | - |
| Loss on sales of debt financial assets | (11) | (147) |
| Creation and settlement of provision | (17) | (157) |
| Cost of buy back of bonds | - | (490) |
| Loss on disposal of subsidiaries, associates and joint | ||
| ventures (see Note 8) | - | (14) |
| Other | (200) | (242) |
| Total | (1,051) | (1,977) |
Other financial income for the years ended December 31, 2018 and 2017 consist of the following (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Derivative gains | 933 | 504 |
| Gain from sale of MOL shares | - | 4,560 |
| Gain from sale of other available-for-sale financial | ||
| assets | - | 89 |
| Gain from revaluation of financial assets | 128 | - |
| Dividend income | 177 | 262 |
| Gain on disposal of subsidiaries, associates and joint | ||
| ventures (see Note 8) | 159 | - |
| Foreign exchange rate gain | - | 959 |
| Other | 890 | 268 |
| Total | 2,287 | 6,642 |
Companies resident in the Czech Republic calculated corporate income tax in accordance with the Czech tax regulations at the rate of 19% in 2018 and 2017. The Czech corporate income tax rate enacted for 2019 and on is 19%. Management believes that it has adequately provided for tax liabilities in the accompanying financial statements. However, the risk remains that the relevant financial authorities could take differing positions with regard to interpretive issues, which could have a potential effect on reported income.
The components of the income tax provision are as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Current income tax charge Adjustments in respect of current income tax |
(4,191) | (3,937) |
| of previous periods | (57) | 20 |
| Deferred income taxes | 1,231 | 123 |
| Total | (3,017) | (3,794) |
The differences between income tax expense computed at the statutory rate and income tax expense provided on earnings are as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Income before income taxes Statutory income tax rate in Czech Republic |
13,517 19% |
22,753 19% |
| "Expected" income tax expense | (2,568) | (4,323) |
| Tax effect of: Non-deductible expenses related to shareholdings Goodwill and other non-current assets impairment Share of profit (loss) from associates and joint ventures Tax exempt gain from sale of MOL shares Adjustments in respect of current income tax of previous periods Effect of different tax rate in other countries Change in unrecorded deferred tax asset Other already taxed, tax exempt or non-deductible items, net |
(26) (174) (72) - (57) (80) 236 (276) |
(22) - (478) 866 19 (110) (58) 312 |
| Income taxes | (3,017) | (3,794) |
| Effective tax rate | 22% | 17% |
Deferred income taxes, net, at December 31, 2018 and 2017 consist of the following (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Nuclear provisions | 10,217 | 9,924 |
| Financial statement depreciation in excess of tax | ||
| depreciation | 2,141 | 2,126 |
| Revaluation of financial instruments | 4,451 | 1,843 |
| Allowances | 1,088 | 1,126 |
| Other provisions | 2,771 | 2,537 |
| Tax loss carry forwards | 1,492 | 1,408 |
| Other temporary differences | 477 | 486 |
| Unrecorded deferred tax asset | (829) | (1,184) |
| Total deferred tax assets | 21,808 | 18,266 |
| Tax depreciation in excess of financial statement | ||
| depreciation | (32,393) | (34,625) |
| Revaluation of financial instruments | (184) | (179) |
| Other provisions | (441) | (485) |
| Other temporary differences | (4,220) | (1,673) |
| Total deferred tax liability | (37,238) | (36,962) |
| Total deferred tax liability, net | (15,430) | (18,696) |
| Reflected in the balance sheet as follows: | ||
| Deferred tax assets | 1,269 | 1,297 |
| Deferred tax liability | (16,699) | (19,993) |
| Total deferred tax liability, net | (15,430) | (18,696) |
Movements in net deferred tax liability, net in 2018 and 2017 were as follows (in CZK millions):
| 2018 | 2017 | |
|---|---|---|
| Opening balance at January 1 | 18,696 | 18,617 |
| Adoption of IFRS 9 and IFRS 15 | 565 | - |
| Deferred tax recognized in profit or loss | (1,231) | (123) |
| Deferred tax recognized in other comprehensive | ||
| income | (2,544) | (301) |
| Acquisition of subsidiaries | 175 | 509 |
| Disposal of subsidiaries | (47) | (2) |
| Currency translation differences | (20) | (4) |
| Deferred tax classified as held for sale | (164) | - |
| Closing balance at December 31 | 15,430 | 18,696 |
At December 31, 2018 and 2017 the aggregate amount of temporary differences associated with investments in subsidiaries, for which no deferred tax liability was recognized, amounted to CZK 25,889 million and CZK 39,778 million, respectively.
Tax effects relating to each component of other comprehensive income (in CZK millions):
| 2018 | 2017 | ||||||
|---|---|---|---|---|---|---|---|
| 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 |
(16,016) | 3,043 | (12,973) | (3,950) | 750 | (3,200) | |
| Cash flow hedges reclassified to statement of income Cash flow hedges reclassified |
3,927 | (746) | 3,181 | 4,026 | (764) | 3,262 | |
| to assets Change in fair value of debt |
(972) | 185 | (787) | (394) | 75 | (319) | |
| instruments Disposal of debt instruments |
(363) - |
73 - |
(290) - |
(1,178) (52) |
226 13 |
(952) (39) |
|
| Change in fair value of equity instruments |
87 | (11) | 76 | (105) | - | (105) | |
| Disposal of equity instruments Translation differences – |
- | - | - | (5,490) | - | (5,490) | |
| subsidiaries Translation differences – |
107 | - | 107 | (3,412) | - | (3,412) | |
| associates and joint-ventures Disposal of translation |
115 | - | 115 | 1,340 | - | 1,340 | |
| differences Share on other equity |
1 | - | 1 | 751 | - | 751 | |
| movements of associates and joint-ventures |
- | - | - | 54 | - | 54 | |
| Re-measurement gains (losses) on defined benefit plans |
(22) | (22) | (5) | 1 | (4) | ||
| Total | (13,136) | 2,544 | (10,592) | (8,415) | 301 | (8,114) |
The Group purchases from and sells to related parties products, goods and services in the ordinary course of business.
At December 31, 2018 and 2017, the receivables from related parties and payables to related parties are as follows (in CZK millions):
| Receivables | Payables | |||
|---|---|---|---|---|
| 2018 | 2017 | 2018 | 2017 | |
| Akenerji Elektrik Üretim A.S. | 18 | 5 | - | - |
| ČEZ Energo, s.r.o. 1) | - | 83 | - | 23 |
| Elevion Co-Investment GmbH & Co. KG | - | - | 123 | 124 |
| in PROJEKT LOUNY ENGINEERING s.r.o. | 5 | 12 | 5 | 8 |
| LOMY MOŘINA spol. s r.o. | 2 | 2 | 20 | 12 |
| Ústav aplikované mechaniky Brno, s.r.o. | 3 | 7 | 67 | 44 |
| Výzkumný a zkušební ústav Plzeň s.r.o. | 74 | 49 | 2 | 2 |
| Other | 16 | 10 | 11 | 8 |
| Total | 118 | 168 | 228 | 221 |
1) Company was related party till June 30, 2018.
The following table provides the total amount of transactions, which have been entered into with related parties for 2018 and 2017 (in CZK millions):
| Sales to related parties |
Purchases from related parties |
|||
|---|---|---|---|---|
| 2018 | 2017 | 2018 | 2017 | |
| Akcez Enerji A.S. | 21 | 29 | - | - |
| Akenerji Elektrik Üretim A.S. | 30 | 33 | - | - |
| ČEZ Energo, s.r.o. 1) | 132 | 274 | 56 | 273 |
| in PROJEKT LOUNY ENGINEERING s.r.o. | 32 | 21 | 26 | 15 |
| LOMY MOŘINA spol. s r.o. | 13 | 10 | 176 | 172 |
| Teplo Klášterec s.r.o. | 57 | 56 | - | 1 |
| Ústav aplikované mechaniky Brno, s.r.o. | 4 | 10 | 136 | 73 |
| VLTAVOTÝNSKÁ TEPLÁRENSKÁ a.s. | 27 | 28 | 2 | 2 |
| Other | 17 | 24 | 49 | 35 |
| Total | 333 | 485 | 445 | 571 |
1) Company was related party till June 30, 2018.
Dividend income, interest and other financial income from related parties for the relevant financial year (in CZK millions):
| Interest and other financial income |
Dividend income |
||||
|---|---|---|---|---|---|
| 2018 | 2017 | 2018 | 2017 | ||
| Akcez Enerji A.S. CM European Power International B.V. 2) |
16 - |
17 - |
- - |
- 208 |
|
| LOMY MOŘINA spol. s r.o. Osvětlení a energetické systémy a.s. 3) |
- - |
- - |
5 - |
11 28 |
|
| Other | 6 | 2 | 3 | 15 | |
| Total | 22 | 19 | 8 | 262 |
2) Company was related party till December 31, 2017.
3) Company was related party till January 10, 2018.
Information about compensation of key management personnel is included in Note 30. Information about guarantees provided to joint-ventures is included in Note 19.2.
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.
The Group evaluates the performance of its segments based on EBITDA (see Note 16).
The following tables summarize segment information by operating segments for the years ended December 31, 2018 and 2017 (in CZK millions):
| Year 2018: | Gene ration – Traditional Energy |
Gene ration – New Energy |
Distribu tion |
Sales | Mining | Other | Combined | Elimina tion |
Consoli dated |
|---|---|---|---|---|---|---|---|---|---|
| Revenues and other operating – income other than intersegment |
52,613 | 5,612 | 40,599 | 78,430 | 4,713 | 2,519 | 184,486 | - | 184,486 |
| Revenues and other operating – income intersegment |
34,775 | 487 | 345 | 7,263 | 4,819 | 13,999 | 61,688 | (61,688) | - |
| Total revenues and other operating income |
87,388 | 6,099 | 40,944 | 85,693 | 9,532 | 16,518 | 246,174 | (61,688) | 184,486 |
| EBITDA Depreciation and amortization Impairment of property, plant and |
16,600 (15,941) |
3,247 (1,788) |
19,747 (6,124) |
4,317 (471) |
3,751 (2,351) |
1,877 (1,464) |
49,539 (28,139) |
(4) - |
49,535 (28,139) |
| equipment and intangible assets EBIT Interest on debt and provisions |
(1,249) (531) (6,544) |
191 1,650 (301) |
(671) 12,976 (377) |
1 3,847 (170) |
21 1,424 (196) |
(59) 397 (220) |
(1,766) 19,763 (7,808) |
- (4) 831 |
(1,766) 19,759 (6,977) |
| Interest income Share of profit (loss) from associates |
496 | 17 | 120 | 61 | 41 | 411 | 1,146 | (831) | 315 |
| and joint-ventures Income taxes Net income |
- 947 25,945 |
- (241) 1,276 |
300 (2,372) 10,619 |
169 (803) 3,062 |
6 (257) 1,632 |
(783) (291) (105) |
(308) (3,017) 42,429 |
- - (31,929) |
(308) (3,017) 10,500 |
| Identifiable assets Investment in associates and joint |
246,206 | 27,392 | 109,741 | 3,838 | 20,062 | 9,286 | 416,525 | (617) | 415,908 |
| ventures Unallocated assets |
- | 235 | - | 305 | 176 | 2,645 | 3,361 | - | 3,361 288,174 |
| Total assets | 707,443 | ||||||||
| Capital expenditure | 8,041 | 439 | 12,892 | 673 | 1,628 | 5,333 | 29,006 | (2,620) | 26,386 |
| Average number of employees |
6,870 | 137 | 8,357 | 5,450 | 2,665 | 7,066 | 30,545 | - | 30,545 |
| Year 2017: | Gene ration – Traditional Energy |
Gene ration – New Energy |
Distribu tion |
Sales | Mining | Other | Combined | Elimina tion |
Consoli dated |
|---|---|---|---|---|---|---|---|---|---|
| Revenues and other operating – income other than intersegment Revenues and other operating |
54,459 | 6,828 | 29,849 | 106,623 | 4,823 | 2,510 | 205,092 | - | 205,092 |
| – income intersegment |
29,959 | 752 | 28,336 | 4,856 | 4,725 | 15,428 | 84,056 | (84,056) | - |
| Total revenues and other operating income * |
84,418 | 7,580 | 58,185 | 111,479 | 9,548 | 17,938 | 289,148 | (84,056) | 205,092 |
| EBITDA Depreciation and amortization Impairment of property, plant and |
19,062 (17,301) |
4,988 (1,736) |
19,038 (6,262) |
4,611 (155) |
4,056 (2,337) |
2,169 (1,514) |
53,924 (29,305) |
(3) - |
53,921 (29,305) |
| equipment and intangible assets EBIT |
1,389 4,308 |
(551) 2,701 |
(987) 11,818 |
1 4,459 |
(82) 1,637 |
- 700 |
(230) 25,623 |
- (3) |
(230) 25,620 |
| Interest on debt and provisions Interest income Share of profit (loss) from associates |
(4,993) 636 |
(280) 1 |
(319) 31 |
(51) 2 |
(186) 3 |
(226) 238 |
(6,055) 911 |
676 (676) |
(5,379) 235 |
| and joint-ventures ** Income taxes Net income |
(1,818) 317 11,362 |
- (561) 1,854 |
265 (2,188) 9,604 |
(468) (792) 3,060 |
5 (310) 1,892 |
(371) (260) 5,120 |
(2,387) (3,794) 32,892 |
- - (13,933) |
(2,387) (3,794) 18,959 |
| Identifiable assets Investment in associates and joint |
255,773 | 28,845 | 113,805 | 1,110 | 20,517 | 9,050 | 429,100 | (1,081) | 428,019 |
| ventures ** Unallocated assets |
- | - | - | 693 | 175 | 2,652 | 3,520 | - | 3,520 192,367 |
| Total assets | 623,906 | ||||||||
| Capital expenditure | 11,872 | 749 | 12,905 | 330 | 1,569 | 5,985 | 33,410 | (4,275) | 29,135 |
| Average number of employees | 6,622 | 63 | 8,206 | 3,027 | 2,691 | 7,050 | 27,659 | - | 27,659 |
* Revenues and other operating income for the year 2017 in accordance with IFRS 15 would have been in amount of CZK 173,731 million (Note 2.3.1).
** Joint-venture ČEZ Energo and associated company Elevion Co-Investment are included in the operating segment Sales in order to provide comparative information with 2018 on the same basis. In the consolidated financial statements as of December 31, 2017 these investments were presented in the operating segments Generation – Traditional Energy and Other, respectively.
Prices in certain intersegment transactions are regulated by the Energy Regulatory Office (see Note 1).
The following table shows the split of revenues and other operating income according to the location of the entity where the revenues are originated (in CZK million):
| 2018 | 2017 | |
|---|---|---|
| Czech Republic | 128,526 | 144,615 |
| Bulgaria | 16,546 | 24,145 |
| Romania | 13,653 | 15,027 |
| Poland | 10,930 | 8,734 |
| Germany | 9,170 | 3,885 |
| Other | 5,661 | 8,686 |
| Total revenues and other operating income * | 184,486 | 205,092 |
* Total revenues and other operating income for the year 2017 in accordance with IFRS 15 would have been in amount of CZK 173,731 million (Note 2.3.1).
The following table shows the split of property, plant and equipment according to the location of entity which they belong to at December 31, 2018 and 2017 (in CZK million):
| 2018 | 2017 | |
|---|---|---|
| Czech Republic | 378,663 | 380,530 |
| Bulgaria | - | 10,072 |
| Romania | 23,734 | 23,855 |
| Poland | 6,182 | 6,610 |
| Germany | 6,458 | 6,644 |
| Other | 871 | 308 |
| Total property, plant and equipment | 415,908 | 428,019 |
| 2018 | 2017 | |
|---|---|---|
| Numerator (CZK millions) Basic and diluted: Net income attributable to equity holders |
||
| of the parent | 10,327 | 18,765 |
| Denominator (thousands shares) Basic: |
||
| Weighted average shares outstanding | 534,733 | 534,247 |
| Dilutive effect of share options | 246 | 149 |
| Diluted: | ||
| Adjusted weighted average shares | 534,979 | 534,396 |
| Net income per share (CZK per share) | ||
| Basic | 19.3 | 35.1 |
| Diluted | 19.3 | 35.1 |
The Group is engaged in a continuous construction program, currently estimated as of December 31, 2018 over the next five years as follows (in CZK billion):
| 2019 | 35.5 |
|---|---|
| 2020 | 34.4 |
| 2021 | 35.2 |
| 2022 | 28.8 |
| 2023 | 30.4 |
| Total | 164.3 |
These figures do not include the expected acquisitions of subsidiaries, associates and joint-ventures, which will depend on the number of future investment opportunities, for which the Group will be a successful bidder and also considering the recoverability of these investments.
The construction programs are subject to periodic reviews and actual construction may vary from the above estimates. At December 31, 2018 significant purchase commitments were outstanding in connection with the construction program.
The Nuclear Act sets limits for liabilities for nuclear damages so that the operator of nuclear installations for energy generation purposes is liable for up to CZK 8 billion per incident. The Nuclear Act limits the liability for damage caused by other nuclear installations and activities (such as transportation) to CZK 2 billion. The Nuclear Act also requires an operator to insure its liability connected with the operation of a nuclear power plant up to a minimum of CZK 2 billion and up to a minimum of CZK 300 million for other activities (such as transportation). The Company concluded the above mentioned insurance policies with Česká pojišťovna a.s. (representing Czech Nuclear Insurance Pool) and European Liability Insurance for the Nuclear Industry. The Company has obtained all insurance policies with minimal limits as required by the law.
The Group also maintains the insurance policies covering the assets of its coal-fired, hydroelectric, CCGT and nuclear power plants and general third party liability insurance in connection with main operations of the Group.
In January 2019 the Group acquired 100% share in the German company En.plus GmbH, which is engaged in the design and installation of air conditioning and cooling equipment. Provisional book values of acquired identifiable assets and liabilities as of the date of acquisition were as follows (in CZK millions):
| En.plus | |
|---|---|
| Share of the Group being acquired in 2019 | 100% |
| Non-current assets Trade receivables Other current assets |
30 234 161 |
| Debt Trade payables Other liabilities |
(102) (66) (165) |
| Total net assets | 92 |
| Share of net assets acquired | 92 |
| Goodwill | 265 |
| Total purchase consideration | 357 |
In February 2019 the sales contract to sale the whole investment in the company Sonnen Holding GmbH from the CEZ Group investment fund managed by Inven Capital, SICAV, a.s. was signed.
These consolidated financial statements have been authorized for issue on March 18, 2019.
_____________________________ _____________________________
Daniel Beneš Martin Novák
Chairman of Board of Directors Vice-chairman of Board of Directors
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.