Annual / Quarterly Financial Statement • Mar 15, 2016
Annual / Quarterly Financial Statement
Open in ViewerOpens in native device viewer
CONSOLIDATED FINANCIAL STATEMENTS
PREPARED IN ACCORDANCE WITH INTERNATIONAL FINANCIAL REPORTING STANDARDS AS OF DECEMBER 31, 2015
PRELIMINARY UNAUDITED ACCOUNTS Prepared as of March 14, 2016
| Note | 2015 | 2014 * | Jan 1, 2014 * | |
|---|---|---|---|---|
| Assets | ||||
| Property, plant and equipment: | ||||
| Plant in service Less accumulated depreciation and impairment |
719,633 (399,608) |
701,316 (371,515) |
665,354 (340,888) |
|
| Net plant in service | 3 | 320,025 | 329,801 | 324,466 |
| Nuclear fuel, at amortized cost Construction work in progress, net |
2.10 3 |
12,997 88,342 |
10,953 85,788 |
10,688 90,508 |
| Total property, plant and equipment | 421,364 | 426,542 | 425,662 | |
| Other non-current assets: | ||||
| Investment in joint-ventures Restricted financial assets Investments and other financial assets, net Intangible assets, net Deferred tax assets |
9 4 5 6 31 |
9,239 18,059 22,598 20,164 1,631 |
12,277 17,471 18,877 20,611 1,738 |
12,999 15,498 10,248 20,701 824 |
| Total other non-current assets | 71,691 | 70,974 | 60,270 | |
| Total non-current assets | 493,055 | 497,516 | 485,932 | |
| Current assets: | ||||
| Cash and cash equivalents Receivables, net Income tax receivable Materials and supplies, net Fossil fuel stocks Emission rights Other financial assets, net Other current assets Total current assets |
10 11 12 13 14 |
13,482 46,003 436 8,577 1,554 3,456 32,728 3,395 109,631 |
20,095 50,864 1,618 8,462 1,481 5,097 39,438 3,299 130,354 |
25,003 67,485 1,065 8,054 2,552 8,505 38,400 3,398 154,462 |
| Total assets | 602,686 | 627,870 | 640,394 | |
* The way of presentation was changed in 2015 (see Note 2.3.c). The prior year figures were changed accordingly to provide comparative information on the same basis and they do not fully correspond to the consolidated financial statements as of December 31, 2014.
| Note | 2015 | 2014 * | Jan 1, 2014 * | |
|---|---|---|---|---|
| Equity and liabilities | ||||
| Equity: | ||||
| Equity attributable to equity holders of the parent: | ||||
| Stated capital Treasury shares Retained earnings and other reserves |
53,799 (4,246) 218,340 |
53,799 (4,382) 211,891 |
53,799 (4,382) 208,659 |
|
| Total equity attributable to equity holders of the parent |
15 | 267,893 | 261,308 | 258,076 |
| Non-controlling interests | 9 | 4,262 | 4,543 | 4,690 |
| Total equity | 272,155 | 265,851 | 262,766 | |
| Non-current liabilities: | ||||
| Long-term debt, net of current portion Provisions Deferred tax liability Other long-term liabilities |
16 19 31 20 |
145,575 60,525 22,053 8,679 |
160,852 57,303 20,609 13,425 |
168,196 53,347 19,201 14,889 |
| Total non-current liabilities | 236,832 | 252,189 | 255,633 | |
| Current liabilities: | ||||
| Short-term loans Current portion of long-term debt Trade and other payables Income tax payable Provisions Accrued liabilities |
21 16 22 19 23 |
223 11,696 58,010 1,606 8,219 13,945 |
7,608 15,674 60,126 830 9,758 15,834 |
2,716 28,104 63,025 1,719 8,647 17,784 |
| Total current liabilities | 93,699 | 109,830 | 121,995 | |
| Total equity and liabilities | 602,686 | 627,870 | 640,394 |
* The way of presentation was changed in 2015 (see Note 2.3.c). The prior year figures were changed accordingly to provide comparative information on the same basis and they do not fully correspond to the consolidated financial statements as of December 31, 2014.
| Note | 2015 | 2014 * | |
|---|---|---|---|
| Sales of electricity and related services Sales of gas, coal, heat and other revenues Other operating income |
182,105 24,569 3,493 |
173,819 21,626 6,306 |
|
| Total revenues and other operating income | 24 | 210,167 | 201,751 |
| Gains and losses from commodity derivative trading, net Fuel Purchased power and related services Repairs and maintenance |
25 | (540) (13,053) (90,905) (4,619) |
2,861 (12,686) (75,777) (4,991) |
| Depreciation and amortization Impairment of property, plant and equipment and intangible assets including goodwill Salaries and wages Materials and supplies Emission rights, net Other operating expenses |
3, 6 7 26 12 27 |
(28,619) (7,685) (17,758) (4,062) (1,711) (12,254) |
(27,705) (8,025) (18,852) (4,334) (1,959) (13,337) |
| Income before other income (expenses) and income taxes | 28,961 | 36,946 | |
| Interest on debt, net of capitalized interest Interest on provisions Interest income Foreign exchange rate gains (losses), net Gain on sale of subsidiaries and joint-ventures Other financial expenses Other financial income Share of profit (loss) from joint-ventures |
2.8 19 28 29 30 2.2, 9 |
(2,853) (1,681) 388 (811) - (1,110) 5,656 (1,655) |
(3,650) (1,834) 608 (297) 73 (3,157) 1,190 (1,223) |
| Total other income (expenses) | (2,066) | (8,290) | |
| Income before income taxes | 26,895 | 28,656 | |
| Income taxes | 31 | (6,348) | (6,224) |
| Net income | 20,547 | 22,432 | |
| Net income attributable to: | |||
| Equity holders of the parent Non-controlling interests |
20,739 (192) |
22,403 29 |
|
| Net income per share attributable to equity holders of the parent (CZK per share) |
34 | ||
| Basic Diluted |
38.8 38.8 |
41.9 41.9 |
* The way of presentation was changed in 2015 (see Note 2.3.c). The prior year figures were changed accordingly to provide comparative information on the same basis and they do not fully correspond to the consolidated financial statements as of December 31, 2014.
The accompanying notes are an integral part of these consolidated financial statements.
| Note | 2015 | 2014 * | |
|---|---|---|---|
| Net income | 20,547 | 22,432 | |
| Other comprehensive income - items that may be reclassified subsequently to statement of income or to assets: |
|||
| Change in fair value of cash flow hedges recognized in equity Cash flow hedges reclassified to statement of income Cash flow hedges reclassified to assets Change in fair value of available-for-sale financial assets recognized in equity Available-for-sale financial assets reclassified from equity Translation differences - subsidiaries Translation differences - joint-ventures Translation differences reclassified from equity Share on other equity movements of joint-ventures Deferred tax related to other comprehensive income |
31 | 11,919 (1,954) (230) 1,440 (103) (1,046) (1,218) 1 (38) (1,761) |
4,891 (3,933) (95) (865) 1,783 265 610 14 (121) (389) |
| Net other comprehensive income that may be reclassified to statement of income or to assets in subsequent periods |
7,010 | 2,160 | |
| Other comprehensive income - items not to be reclassified subsequently from equity: |
|||
| Re-measurement losses on defined benefit plans Deferred tax related to other comprehensive income |
31 | (28) (3) |
(26) 3 |
| Net other comprehensive income not to be reclassified from equity in subsequent periods |
(31) | (23) | |
| Other comprehensive income, net of tax | 6,979 | 2,137 | |
| Total comprehensive income, net of tax | 27,526 | 24,569 | |
| Total comprehensive income attributable to: | |||
| Equity holders of the parent Non-controlling interests |
27,811 (285) |
24,498 71 |
* The way of presentation was changed in 2015 (see Note 2.3.c). The prior year figures were changed accordingly to provide comparative information on the same basis and they do not fully correspond to the consolidated financial statements as of December 31, 2014.
| Note | Attributable to equity holders of the parent | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Stated capital |
Treasury shares |
Transla tion difference |
Cash flow hedge reserve |
Available for-sale and other reserves |
Retained earnings |
Total | Non controlling interests |
Total equity |
||
| December 31, 2013 | 53,799 | (4,382) | (8,198) | (8,671) | 1,201 | 224,327 | 258,076 | 4,690 | 262,766 | |
| Net income Other comprehensive income |
- - |
- - |
- 848 |
- 699 |
- 692 |
22,403 (144) |
22,403 2,095 |
29 42 |
22,432 2,137 |
|
| Total comprehensive income | - | - | 848 | 699 | 692 | 22,259 | 24,498 | 71 | 24,569 | |
| Dividends Share options Transfer of forfeited share options |
26 | - - |
- - |
- - |
- - |
- 26 |
(21,301) - |
(21,301) 26 |
(228) - |
(21,529) 26 |
| within equity Acquisition of subsidiaries |
8 | - - |
- - |
- - |
- - |
(70) - |
70 - |
- - |
- 15 |
- 15 |
| Acquisition of non-controlling interests Sale of subsidiaries Put options held by non-controlling |
8 | - - |
- - |
- - |
- - |
- - |
(2) - |
(2) - |
(31) (7) |
(33) (7) |
| interest | - | - | - | - | - | 11 | 11 | 33 | 44 | |
| December 31, 2014 | 53,799 | (4,382) | (7,350) | (7,972) | 1,849 | 225,364 | 261,308 | 4,543 | 265,851 |
| Note | Attributable to equity holders of the parent | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Stated capital |
Treasury shares |
Transla tion difference |
Cash flow hedge reserve |
Available for-sale and other reserves |
Retained earnings |
Total | Non controlling Total interests equity |
|||
| December 31, 2014 | 53,799 | (4,382) | (7,350) | (7,972) | 1,849 | 225,364 | 261,308 | 4,543 | 265,851 | |
| Net income Other comprehensive income |
- - |
- - |
- (2,169) |
- 7,886 |
- 1,425 |
20,739 (70) |
20,739 7,072 |
(192) (93) |
20,547 6,979 |
|
| Total comprehensive income | - | - | (2,169) | 7,886 | 1,425 | 20,669 | 27,811 | (285) | 27,526 | |
| Dividends Sale of treasury shares Share options Transfer of exercised and forfeited |
26 | - - - |
- 136 - |
- - - |
- - - |
- - 31 |
(21,317) (68) - |
(21,317) 68 31 |
(4) - - |
(21,321) 68 31 |
| share options within equity Acquisition of non-controlling interests Put options held by non-controlling interest |
8 | - - - |
- - - |
- 19 - |
- - - |
(63) - - |
63 (166) 139 |
- (147) 139 |
- (145) 153 |
- (292) 292 |
| December 31, 2015 | 53,799 | (4,246) | (9,500) | (86) | 3,242 | 224,684 | 267,893 | 4,262 | 272,155 |
| Note | 2015 | 2014 * | |
|---|---|---|---|
| Operating activities: | |||
| Income before income taxes | 26,895 | 28,656 | |
| Adjustments to reconcile income before income taxes to net cash provided by operating activities: |
|||
| Depreciation and amortization | 28,619 | 27,705 | |
| Amortization of nuclear fuel | 3,416 | 3,356 | |
| Gain on non-current asset retirements, net | (562) | (326) | |
| Foreign exchange rate losses (gains), net | 811 | 297 | |
| Interest expense, interest income and dividend income, net | 1,780 | 2,240 | |
| Provisions Impairment of property, plant and equipment and intangible |
(2,374) | 694 | |
| assets including goodwill | 7 | 7,685 | 8,025 |
| Valuation allowances and other adjustments | (1) | (1,882) | |
| Share of (profit) loss from joint-ventures | 9 | 1,655 | 1,223 |
| Changes in assets and liabilities: | |||
| Receivables | 3,614 | 2,348 | |
| Materials, supplies and fossil fuel stocks | (169) | 581 | |
| Receivables and payables from derivatives | 5,833 | 4,973 | |
| Other current assets | 5,469 | 2,581 | |
| Trade and other payables | (2,574) | 1,292 | |
| Accrued liabilities | (1,450) | (1,195) | |
| Cash generated from operations | 78,647 | 80,568 | |
| Income taxes paid | (4,569) | (7,538) | |
| Interest paid, net of capitalized interest | (2,728) | (3,677) | |
| Interest received | 416 | 516 | |
| Dividends received | 813 | 806 | |
| Net cash provided by operating activities | 72,579 | 70,675 | |
| Investing activities: | |||
| Acquisition of subsidiaries and joint-ventures, net of cash | |||
| acquired Disposal of subsidiaries and joint-ventures, |
8 | - | (35) |
| net of cash disposed of | 310 | 101 | |
| Additions to non-current assets, including capitalized interest | (31,909) | (35,798) | |
| Proceeds from sale of non-current assets | 435 | 1,381 | |
| Loans made | (29) | (33) | |
| Repayment of loans | 123 | 362 | |
| Change in restricted financial assets | (500) | (625) | |
| Total cash used in investing activities | (31,570) | (34,647) |
* The way of presentation was changed in 2015 (see Note 2.3.c). The prior year figures were changed accordingly to provide comparative information on the same basis and they do not fully correspond to the consolidated financial statements as of December 31, 2014.
| Note | 2015 | 2014 * | |
|---|---|---|---|
| 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 of non-controlling interests |
88,301 (114,363) 63 (130) (21,309) (4) 68 - |
80,769 (100,076) 129 (133) (21,320) (229) - (33) |
|
| Total cash used in financing activities | (47,374) | (40,893) | |
| Net effect of currency translation in cash | (248) | (43) | |
| Net decrease in cash and cash equivalents | (6,613) | (4,908) | |
| Cash and cash equivalents at beginning of period | 20,095 | 25,003 | |
| Cash and cash equivalents at end of period | , 13,482 |
20,095 | |
| Total cash paid for interest | 6,680 | 8,165 |
|---|---|---|
* The way of presentation was changed in 2015 (see Note 2.3.c). The prior year figures were changed accordingly to provide comparative information on the same basis and they do not fully correspond to the consolidated financial statements as of December 31, 2014.
| 1. | The Company 2 | |
|---|---|---|
| 2. | Summary of Significant Accounting Policies 2 | |
| 3. | Property, Plant and Equipment 22 | |
| 4. | Restricted Financial Assets 23 | |
| 5. | Investments and Other Financial Assets, Net 23 | |
| 6. | Intangible Assets, Net 25 | |
| 7. | Impairment of Property, Plant and Equipment and Intangible Assets including Goodwill 26 | |
| 8. | Changes in the Group Structure 31 | |
| 9. | Investments in Subsidiaries and Joint-ventures 33 | |
| 10. | Cash and Cash Equivalents 44 | |
| 11. | Receivables, Net 44 | |
| 12. | Emission Rights 45 | |
| 13. | Other Financial Assets, Net 46 | |
| 14. | Other Current Assets 47 | |
| 15. | Equity 47 | |
| 16. | Long-term Debt 49 | |
| 17. | Fair Value of Financial Instruments 51 | |
| 18. | Financial Risk Management 56 | |
| 19. | Provisions 61 | |
| 20. | Other Long-term Liabilities 63 | |
| 21. | Short-term Loans 64 | |
| 22. | Trade and Other Payables 64 | |
| 23. | Accrued Liabilities 64 | |
| 24. | Revenues and Other Operating Income 65 | |
| 25. | Gains and Losses from Commodity Derivative Trading, Net 66 | |
| 26. | Salaries and Wages 66 | |
| 27. | Other Operating Expenses 68 | |
| 28. | Interest Income 68 | |
| 29. | Other Financial Expenses 69 | |
| 30. | Other Financial Income 69 | |
| 31. | Income Taxes 69 | |
| 32. | Related Parties 73 | |
| 33. | Segment Information 74 | |
| 34. | Net Income per Share 77 | |
| 35. | Commitment and Contingencies 78 | |
| 36. | Events after the Balance Sheet Date 78 | |
ČEZ, a. s. ("ČEZ" or "the Company") is a Czech Republic joint-stock company, owned 69.8% (70.3% of voting rights) at December 31, 2015 by the Czech Republic represented by the Ministry of Finance. The remaining shares of the Company are publicly held. The address of the Company's registered office is Duhová 2/1444, Praha 4, 140 53, Czech Republic.
The Company is a parent company of the CEZ Group ("the Group"). Main business of the Group is the production, distribution, trade and sale of electricity and heat, trade and sale of natural gas and coal mining (see Note 9). ČEZ is an electricity generation company, which in 2015 produced approximately 56% of the electricity and a portion of the district heating in the Czech Republic. In the Czech Republic the Company operates twelve fossil fuel plants, sixteen hydroelectric plants, one solar plant, 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, two fossil fuel plants and two hydroelectric plants in Poland, one solar plant and one biomass 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 25,826 and 26,248 in 2015 and 2014, 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 EU. These consolidated financial statements are preliminary and have not been audited.
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 and jointventures, 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:
The contractual arrangement with the other vote holders of the investee
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 IAS 39 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, unless the Group has incurred obligations or made payments on behalf of the associates.
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.c).
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, 2015:
In December 2013 the IASB issued a collection of amendments to IAS and IFRS in which they focused on areas of inconsistency in IFRSs and IASs or where the clarification of wording was required. The following standards were amended:
These changes did not have significant impact on the Group's financial statements.
b. New IFRS Standards and IFRIC Interpretations either not yet Effective or not yet Adopted by the 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, 2016 or later. Standards and interpretations most relevant to the Group's activities are detailed below:
IFRS 9 Financial Instruments – Classification and measurement. 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 currently existing in IAS 39: available-for-sale and held-to-maturity. 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.
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 significant improvements principally by aligning the accounting more closely with risk management. There are also improvements to the disclosures about hedge accounting and risk management.
IFRS 9 is effective for annual periods beginning on or after January 1, 2018, with early application permitted. The standard has not yet been endorsed by EU. Retrospective application is required, but comparative information is not compulsory. The adoption of IFRS 9 will have an effect on the classification and measurement of the Group's financial assets and liabilities.
IFRS 14 is an optional standard that allows an entity, whose activities are subject to rate-regulation, to continue applying most of its existing accounting policies for regulatory deferral account balances upon its first-time adoption of IFRS. Entities that adopt IFRS 14 must present the regulatory deferral accounts as separate line items on the balance sheet and present movements in these account balances as separate line items in the statement of profit or loss and other comprehensive income. The standard requires disclosures on the nature of, and risks associated with, the entity's rate-regulation and the effects of that rate-regulation on its financial statements. IFRS 14 is effective for annual periods beginning on or after January 1, 2016 but was not endorsed by EU yet. This new standard will have no impact on the Group's financial statements.
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:
The new revenue standard is applicable to all entities and will supersede all current revenue recognition requirements under IFRS. Either a full or modified retrospective application is required for annual periods beginning on or after January 1, 2018 with early adoption permitted. The standard has not yet been endorsed by EU. The Group is currently assessing the impact of IFRS 15 and plans to adopt the new standard on the required effective date.
The IASB issued in January 2016 new standard, IFRS 16 Leases, which replaces existing IFRS leases requirements and requires lessees to recognize most leases on their balance sheets while lessor accounting is substantially unchanged. Group is currently assessing the impact of this new standard on its financial statements.
The new standard will be effective for annual periods beginning on or after 1 January 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 has not yet been endorsed by EU. The Group is currently assessing the impact of IFRS 16 and plans to adopt the new standard on the required effective date.
The amendments to IAS 1 Presentation of Financial Statements clarify, rather than significantly change, existing IAS 1 requirements.
The amendments clarify:
The amendments are effective for annual periods beginning on or after January 1, 2016, with early adoption permitted. The standard has not yet been endorsed by EU. These amendments are not expected to have a significant impact to the Group, but will assist in applying judgment when meeting the presentation and disclosure requirements.
Amendments to IAS 16 and IAS 38: Clarification of Acceptable Methods of Depreciation and Amortization The amendments clarify the principle in IAS 16 and IAS 38 that revenue reflects a pattern of economic benefits that are generated from operating a business (of which the asset is part) rather than the economic benefits that are consumed through use of the asset. As a result, a revenue-based method cannot be used to depreciate property, plant and equipment and may only be used in very limited circumstances to amortize intangible assets. The amendments are effective prospectively for annual periods beginning on or after January 1, 2016, with early adoption permitted. These amendments are not expected to have any impact to the Group given that the Group has not used a revenue-based method to depreciate its noncurrent assets.
The amendments change the accounting requirements for biological assets that meet the definition of bearer plants. Under the amendments, biological assets that meet the definition of bearer plants will no longer be within the scope of IAS 41. Instead, IAS 16 will apply. After initial recognition, bearer plants will be measured under IAS 16 at accumulated cost (before maturity) and using either the cost model or revaluation model (after maturity). The amendments also require that produce that grows on bearer plants will remain in the scope of IAS 41 measured at fair value less costs to sell. For government grants related to bearer plants, IAS 20 Accounting for Government Grants and Disclosure of Government Assistance will apply. The amendments are retrospectively effective for annual periods beginning on or after January 1, 2016, with early adoption permitted. These amendments are not expected to have any impact to the Group as the Group does not have any bearer plants.
The amendments to IAS 19 are intended to simplify the accounting for contributions that are independent of the number of years of employee service, for example, employee contributions that are calculated according to a fixed percentage of salary. The amendment is effective prospectively for annual periods beginning on or after February 1, 2015 and the Group does not expect the amendment will have a significant impact on its financial statements.
The amendments will allow entities to use the equity method to account for investments in subsidiaries, joint-ventures and associates in their separate financial statements. Entities already applying IFRS and electing to change to the equity method in its separate financial statements will have to apply that change retrospectively. For first-time adopters of IFRS electing to use the equity method in its separate financial statements, they will be required to apply this method from the date of transition to IFRS. The amendments are effective for annual periods beginning on or after January 1, 2016, with early adoption permitted. These amendments will not have any impact on the Group's financial statements.
Amendments to IFRS 11 Joint Arrangements: Accounting for Acquisitions of Interests in joint operation The amendments to IFRS 11 require that a joint operator accounting for the acquisition of an interest in a joint operation, in which the activity of the joint operation constitutes a business must apply the relevant IFRS 3 principles for business combinations accounting. The amendments also clarify that a previously held interest in a joint operation is not remeasured on the acquisition of an additional interest in the same joint operation while joint control is retained. In addition, a scope exclusion has been added to IFRS 11 to specify that the amendments do not apply when the parties sharing joint control, including the reporting entity, are under common control of the same ultimate controlling party.
The amendments apply to both the acquisition of the initial interest in a joint operation and the acquisition of any additional interests in the same joint operation and are prospectively effective for annual periods beginning on or after January 1, 2016, with early adoption permitted. These amendments are not expected to have any impact to the Group.
Amendments to IFRS 10, IFRS 12 and IAS 28 Investment Entities: Applying the Consolidation Exception The amendments to IFRS 10 clarify that the exemption from presenting consolidated financial statements applies to a parent entity that is a subsidiary of an investment entity, when the investment entity measures all of its subsidiaries at fair value. Furthermore, the amendments to IFRS 10 clarify that only a subsidiary of an investment entity that is not an investment entity itself and that provides support services to the investment entity is consolidated. All other subsidiaries of an investment
entity are measured at fair value. The amendments to IAS 28 allow the investor, when applying the equity method, to retain the fair value measurement applied by the investment entity associate or joint-venture to its interests in subsidiaries. The amendments are effective for annual periods beginning on or after January 1, 2016. These amendments were not endorsed by EU yet and are not expected to have significant impact to the Group.
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 amendments are effective for annual periods beginning on or after January 1, 2016. These amendments were not endorsed by EU yet and are not expected to have significant impact to the Group.
Annual Improvements to IFRSs 2010 - 2012
In December 2013 the IASB issued a collection of amendments to IAS and IFRS in which they focused on areas of inconsistency in IFRSs and IASs or where the clarification of wording was required. The following standards were amended:
The Group will apply these improvements from January 1, 2016.
Annual Improvements to IFRSs 2012 - 2014
In September 2014 the IASB issued a collection of amendments to IAS and IFRS in which they focused on areas of inconsistency in IFRSs and IASs or where the clarification of wording was required. The following standards were amended:
The Group will apply these improvements from January 1, 2016.
These changes will have no significant impact on the Group's financial statements.
The Group does not expect early adoption of any of the above mentioned standards, improvements or amendments.
The way of presentation of the financial statements was changed in 2015. 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. The changes have been made to the balance sheet, statement of income, statement of comprehensive income and the statement of cash flows. 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, 2014.
The following tables summarize the effect of reclassifications on prior period presented (in CZK millions):
| Reclassifications 2014 |
Reclassifications Jan 1, 2014 |
|
|---|---|---|
| Consolidated balance sheet: | ||
| Restricted financial assets Investments and other financial assets, net |
17,741 (17,741) |
15,498 (15,498) |
| Total other non-current assets | - | - |
| Provisions 1) Deferred tax liability 2) Other long-term liabilities |
10,001 20,609 (12,492) |
9,520 19,201 (11,951) |
| Total non-current liabilities 2) | 18,118 | 16,770 |
| Deferred tax liability 2) | (20,609) | (19,201) |
| Trade and other payables Provisions Accrued liabilities |
(205) 9,758 (7,062) |
(272) 8,647 (5,944) |
| Total current liabilities | 2,491 | 2,431 |
| Total equity and liabilities | - | - |
1) This line with the former headline Accumulated provision for nuclear decommissioning and fuel storage contained only nuclear provisions in the consolidated financial statements as of December 31, 2014. Now this line contains all non-current provisions.
2) The line Deferred tax liability was not presented within non-current liabilities in the consolidated financial statements as of December 31, 2014. Now it is part of non-current liabilities.
| Reclassifications 2014 |
|
|---|---|
| Consolidated statement of income: | |
| Gains and losses from electricity, coal and gas derivative trading, net 3) Sales of gas, coal, heat and other revenues Other operating income |
(2,861) (2,351) 6,306 |
| Total revenues and other operating income | 1,094 |
| Gains and losses from commodity derivative trading, net 3) Purchased power and related services Other operating expenses |
2,861 228 (4,183) |
| Income before other income (expenses) and income taxes |
- |
| Other income (expenses), net Other financial expenses Other financial income |
1,967 (3,157) 1,190 |
| Total other income (expenses) | - |
| Net income | - |
| EBITDA | - |
| Consolidated statement of comprehensive income: | |
| Cash flow hedges reclassified from equity Cash flow hedges reclassified to statement of income Cash flow hedges reclassified to assets Translation differences Translation differences - subsidiaries Translation differences - joint-ventures |
4,028 (3,933) (95) (875) 265 610 |
| Other comprehensive income, net of tax | - |
| Total comprehensive income, net of tax | - |
| Consolidated statement of cash flows: | |
| Net cash provided by operating activities | (245) |
| Total cash used in investing activities | 33 |
| Total cash used in financing activities | 212 |
| Net decrease in cash and cash equivalents | - |
3) The headline of the line Gains and losses from commodity derivative trading, net was changed in 2015 (formerly Gains and losses from electricity, coal and gas derivative trading, net). This line is not presented as part of Total revenues and other operating income in 2015.
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 19.1), provisions for reclamation of mines, mining damages and waste storage reclamation (see Note 19.2), unbilled electricity (see Note 2.6), fair value of commodity contracts (see Notes 2.21 and 17) and financial derivatives (see Notes 2.20 and 17).
The Group recognizes revenue from supplies of electricity and related services based on contract terms. Differences between contracted amounts and actual supplies are settled through the market operator.
Revenues are recognized, when it is probable that the economic benefits associated with the transaction will flow to the entity and the revenue can be reliably measured. Sales are recognized net of value added tax and discounts, if any.
Revenue from sale of goods is recognized when the goods are delivered and significant risks and rewards of ownership of the goods have passed to the buyer.
Revenue from services provided to third parties is recognized when the services are rendered.
Connection fees received from customers are recognized in income in the period when the fees are received. Connection fees received from customers prior 2009 are presented as deferred revenues in the line Other long-term liabilities.
Electricity supplied to customers, which is not yet billed, is recognized in revenues at estimated amounts. The estimate of monthly change in unbilled electricity is derived from the measured delivery of electricity after deduction of invoiced consumption and estimated grid losses. The estimate of total unbilled electricity balance is also supported by extrapolation of consumption in the last measured period for individual locations. The ending balance of unbilled electricity is disclosed net in the balance sheet after deduction of advances received from customers and is included in the line item of Receivables, net or Trade and other payables.
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. Capitalized interest costs amounted to CZK 3,623 million and CZK 4,056 million and the interest capitalization rate was 4.3% and 4.5% in 2015 and 2014, respectively.
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 and related accumulated depreciation 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 – 25 |
| Vehicles | 8 – 25 |
| Furniture and fixtures | 8 – 15 |
The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted if appropriate, at each financial year end.
Depreciation of plant in service was CZK 27,146 million and CZK 26,038 million for the years ended December 31, 2015 and 2014, which was equivalent to a composite depreciation rate of 3.9% and 3.8%, respectively.
Nuclear fuel is stated at original cost, net of accumulated amortization and presented as part of property, plant and equipment. Amortization of fuel in the reactor is based on the amount of power generated. Amortization of nuclear fuel charged to fuel expense was CZK 3,416 million and CZK 3,356 million for the years ended December 31, 2015 and 2014, respectively. The amortization of nuclear fuel includes charges in respect of additions to the accumulated provision for interim storage of spent nuclear fuel in the amount of CZK 328 million and CZK 275 million in 2015 and 2014, respectively. Additions to nuclear fuel were CZK 5,067 million and CZK 3,345 million in 2015 and 2014, respectively. In 2015 balance of nuclear fuel was increased by the capitalized portion of the provision for interim storage of nuclear fuel in the amount of CZK 64 million in relation with change in estimate.
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 methods of amortization are reviewed, and adjusted if appropriate, at each financial year end. Improvements are capitalized.
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 351 million in 2015 and CZK 531 million in 2014.
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. Impairment is determined by assessing the recoverable amount of the cash-generating unit, to which the goodwill relates. Where recoverable amount of the cashgenerating 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 owner 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 free of charge. 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. In the Czech Republic the allocation of emission rights granted free of charge to an entity operating certain electricity generation facilities specified by the law was the subject to a gift tax in 2011 and 2012. As a result, granted emission rights, which were subject to the gift tax, are initially recognized at the amount of related gift tax as of the grant date. 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. This provision is measured firstly with regard to the cost of emission rights resulting from hedging strategy, and then considering granted and purchased emission rights and credits up to the level of granted and purchased emission rights and credits held and then at the market price ruling at the balance sheet date. The amount of the gift tax on granted emission rights, which is charged to profit or loss as part of the charge of the provision, the eventual cost of emission rights sold or as part of the consumption of emission rights when the allowances are remitted from the register, is included in the line Other financial expenses.
The Group also holds emission rights for trading purposes. The portfolio of emission rights 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.
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 Emission rights, net.
Sale and repurchase agreements with emission rights are accounted for as collateralized borrowing.
The swaps of European emission rights (EUA) and certified emission reductions (CER) or credits are treated as derivatives in the period from the trade date to the maturity date. The swap is measured at fair value with any fair value changes being recognized in profit and loss. Any cash received before the EUA/CER swap matures would result in an offsetting change in the fair value of the swap. Upon the delivery of EUAs and CERs the difference between the total of cash received and the fair value of the CER received on one hand and the total of the carrying value of the EUA given up and the fair value of the EUA/CER-swap given up is recognized as a gain or loss.
Green and similar certificates are initially recognized at fair value and subsequently treated similarly to purchased emission rights.
Investments are classified into the following categories: held-to-maturity, loans and receivables, held for trading and available-for-sale. Investments with fixed or determinable payments and fixed maturity that the Group has the positive intent and ability to hold to maturity other than loans and receivables originated by the Group are classified as held-to-maturity investments. Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market.
Investments acquired principally for the purpose of generating a profit from short-term fluctuations in price are classified as held for trading. All other investments, other than loans and receivables originated by the Group, are classified as available-for-sale.
Held-to-maturity investments, loans and receivables are included in non-current assets unless they mature within 12 months of the balance sheet date. Investments held for trading are included in current assets. Available-for-sale investments are classified as current assets if the Group intends to realize them within 12 months of the balance sheet date.
All purchases and sales of investments are recognized on the settlement date.
When financial assets are recognized initially, they are measured at fair value, plus, in the case of investments not at fair value through profit or loss, directly attributable transaction costs.
Available-for-sale and trading investments are subsequently carried at fair value without any deduction for transaction costs by reference to their quoted market price at the balance sheet date.
Gains or losses on remeasurement to fair value of available-for-sale investments are recognized directly in other comprehensive income, until the investment is sold or otherwise disposed of, or until it is determined to be impaired. Equity securities classified as available-for-sale investments that do not have a quoted market price in an active market, and whose fair value cannot be reliably measured, are measured at cost.
The carrying amounts of available-for-sale investments are reviewed at each balance sheet date whether there is objective evidence for impairment. In the case of equity investments classified as available-forsale, objective evidence would include a significant or prolonged decline in the fair value of the investment below its cost. 'Significant' is evaluated against the original cost of the investment and 'prolonged' against the period in which the fair value has been below its original cost. Where there is evidence of impairment, the cumulative loss – measured as the difference between the acquisition cost and the current fair value, less any impairment loss on that investment previously recognized in the income statement – is removed from other comprehensive income and recognized in the income statement. Impairment losses on equity investments are not reversed through the income statement; increases in their fair value after impairment are recognized directly in other comprehensive income. In the case of debt instruments classified as available-for-sale, the amount recorded for impairment is the cumulative loss measured as the difference between the amortized cost and the current fair value, less any impairment loss on that investment previously recognized in the income statement. If, in a subsequent year, the fair value of a debt instrument increases and the increase can be objectively related to an event occurring after the impairment loss was recognized in the income statement, the impairment loss is reversed through the income statement.
Changes in the fair values of trading investments are included in Other financial expenses or Other financial income.
Held-to-maturity investments and loans and receivables are carried at amortized cost using the effective interest rate method.
Financial assets and financial liabilities are offset and the net amount is reported in the consolidated 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.
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. Foreign currency deposits are translated using the exchange rates published as at the balance sheet date.
Restricted balances of cash and other financial assets, which are shown as restricted funds (see Note 4), relate to mining reclamation and damages, deposits for waste storage reclamation, funding of nuclear decommissioning liabilities 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.
Receivables are recognized and carried at original invoice amount less an allowance for any uncollectible amounts. An impairment analysis of receivables is performed by the Group at each reporting date on an individual basis for significant clients. 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 calculation is based on actual incurred historical data of these groups.
Payables are recorded at invoiced values and accruals are reported at expected settlement values.
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. At December 31, 2015 and 2014 the provision for obsolescence amounted to CZK 516 million and CZK 524 million, respectively.
Fossil fuel stocks are stated at actual cost using weighted average cost method.
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 Investments and other financial assets, net, Other financial assets, net, Other long-term liabilities and Trade and other payables.
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 equity is immediately transferred to the income statement.
Certain derivative instruments do not qualify 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 IAS 39, 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 IAS 39.
In particular, forward purchases and sales for physical delivery of energy are considered to fall outside the scope of application of IAS 39, 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 IAS 39.
Commodity contracts which fall under the scope of IAS 39 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, net.
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, 2015 and 2014, 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 2016 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 19.1).
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, 2015 and 2014 using a long-term real rate of interest of 1.5% per annum and 1.75% per annum, respectively, to take into account the timing of payments. The initial discounted cost amounts are capitalized as part of property, plant and equipment and are depreciated over the lives of the nuclear plants. 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 recognized as a component of interest expense. At December 31, 2015 and 2014 the estimate for the effect of inflation is 1% and 1.25%, respectively.
The decommissioning process is expected to continue for approximately a fifty-year period for Temelín power plant and sixty-year period for Dukovany power plant subsequent to the final operation of the plants. It is currently anticipated that the permanent storage facility will become available in 2065 and the process of final disposal of the spent nuclear fuel will then continue until approximately 2084 when the process should be finished. 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.
2.25. Provisions for Decommissioning and Reclamation of Mines and Mining Damages
The Group has recognized provisions for obligations to decommission and reclaim mines at the end of their operating lives (see Note 19.2). 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, 2015 and 2014 using a long-term real rate of interest of 1.5% per annum and 1.75% per annum, respectively, to take into account the timing of payments. 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 recognized as a component of interest expense. At December 31, 2015 and 2014 the estimate for the effect of inflation is 1% and 1.25%, respectively.
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.
2.26. Exploration for and Evaluation of Mineral Resources
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.
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. In case of options, which vest immediately, the expense is recognized directly in profit or loss with a corresponding increase in equity. In all other cases 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. In 2015 and 2014 the expense recognized in respect of the share option plan amounted to CZK 31 million and CZK 26 million, respectively.
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 available-for-sale equity securities 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, 2015 and 2014 for the translation of assets and liabilities denominated in foreign currencies were as follows:
| 2015 | 2014 | |
|---|---|---|
| CZK per 1 EUR | 27.025 | 27.725 |
| CZK per 1 USD | 24.824 | 22.834 |
| CZK per 1 PLN | 6.340 | 6.492 |
| CZK per 1 BGN | 13.819 | 14.193 |
| CZK per 1 RON | 5.976 | 6.185 |
| CZK per 100 JPY | 20.619 | 19.090 |
| CZK per 1 TRY | 8.509 | 9.789 |
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.
Net plant in service at December 31, 2015 and 2014 is as follows (in CZK millions):
| Buildings | Plant and Equipment |
Land and Other |
Total | |
|---|---|---|---|---|
| Cost at January 1, 2014 | 254,364 | 404,090 | 6,900 | 665,354 |
| Additions Disposals Acquisition of subsidiaries Sale of subsidiaries Change in capitalized part of provisions Reclassification and other Currency translation differences |
12,792 (2,976) 16 - 289 (33) 262 |
24,304 (2,749) 9 - 3,542 23 233 |
123 (54) 9 (1) 170 (2) 5 |
37,219 (5,779) 34 (1) 4,001 (12) 500 |
| Cost at December 31, 2014 | 264,714 | 429,452 | 7,150 | 701,316 |
| Additions Disposals Change in capitalized part of provisions Reclassification and other Currency translation differences |
9,093 (937) 10 (5) (1,246) |
13,121 (3,992) 2,829 7 (1,599) |
231 (33) 860 (2) (20) |
22,445 (4,962) 3,699 - (2,865) |
| Cost at December 31, 2015 | 271,629 | 439,818 | 8,186 | 719,633 |
| Accumulated depreciation and impairment at January 1, 2014 Depreciation |
(105,157) (6,982) |
(234,736) (19,043) |
(995) (13) |
(340,888) (26,038) |
| Net book value of assets disposed Disposals Reclassification and other * Impairment losses recognized Impairment losses reversed Currency translation differences |
(605) 2,976 (389) (1,992) 104 (101) |
(62) 2,749 (1,532) (5,646) 3 (87) |
(1) 7 - (22) 11 (2) |
(668) 5,732 (1,921) (7,660) 118 (190) |
| Accumulated depreciation and impairment at December 31, 2014 |
(112,146) | (258,354) | (1,015) | (371,515) |
| Depreciation Net book value of assets disposed Disposals Reclassification and other Impairment losses recognized Impairment losses reversed Currency translation differences |
(7,249) (355) 937 (30) (2,824) 62 507 |
(19,876) (108) 3,992 (6) (3,970) 15 875 |
(21) (2) 6 - (55) 3 6 |
(27,146) (465) 4,935 (36) (6,849) 80 1,388 |
| Accumulated depreciation and impairment at December 31, 2015 |
(121,098) | (277,432) | (1,078) | (399,608) |
| Net plant in service at December 31, 2014 | 152,568 | 171,098 | 6,135 | 329,801 |
| Net plant in service at December 31, 2015 | 150,531 | 162,386 | 7,108 | 320,025 |
* CZK 1,905 million relates to impairment provision for Počerady gas power plant that was transferred from construction work in progress due to the plant's put into operation in 2014.
Group's plant in service pledged as security for liabilities at December 31, 2015 and 2014 is CZK 6,445 million and CZK 173 million, respectively.
Construction work in progress contains mainly refurbishments performed on Ledvice and Prunéřov and the electricity distribution network of subsidiaries ČEZ Distribuce, a. s. and CEZ Razpredelenie Bulgaria AD. It also contains costs of CZK 2,243 million for the preparation of new nuclear power sources.
Restricted financial assets at December 31, 2015 and 2014 consist of the following (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Restricted debt securities available-for-sale Restricted cash |
14,320 3,739 |
14,820 2,651 |
| Total restricted financial assets | 18,059 | 17,471 |
Investments and other financial assets, net at December 31, 2015 and 2014 consist of the following (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Financial assets in progress, net | - | 4 |
| Term deposits | - | 10 |
| Debt securities available-for-sale | 676 | - |
| Equity securities available-for-sale | 887 | 611 |
| Investment in Veolia Energie ČR | 2,732 | 3,166 |
| Investment in MOL | 9,360 | 7,788 |
| Derivatives | 7,006 | 5,456 |
| Long-term receivable from settlement with | ||
| Albania | 1,111 | 1,705 |
| Other long-term receivables, net | 826 | 137 |
| Total | 22,598 | 18,877 |
In January 2008 the Group acquired a 7% share in MOL. At that time the Group granted to MOL a call option, which enabled MOL to reacquire the shares in the following 3 years for the price HUF 20,000 per share and in 2009 the period over which MOL could reacquire the shares was extended until January 2014. The amount originally paid to MOL after deduction of option premium received was EUR 560 million. The transaction was recorded as a receivable (presented as Receivables, net as at December 31, 2013) together with a written put option (presented as Trade and other payables as at December 31, 2013). The call option to buy the MOL's shares was not exercised by MOL and the option period lapsed on January 23, 2014. Since this date, the investment in MOL is classified as available-for-sale investment with changes in fair value recorded in other comprehensive income. In 2014 the Group identified an impairment of CZK 1,828 million and the cumulative loss was reclassified from other comprehensive income and was recognized in the income statement in line item Other financial expenses.
On February 4, 2014 the Group issued EUR 470.2 million exchangeable bonds due 2017 exchangeable for existing ordinary shares of MOL. The deal has been priced on January 28, 2014 with a coupon of 0.00% and initial exchange price has been set at EUR 61.25 per share, reflecting a premium of 35%. Bondholders will have the right to exchange the bonds for shares from January 25, 2017, subject to the issuer's right to elect to deliver an equivalent amount in cash for all or part of the shares. Embedded conversion option was separated and is shown as a separate liability from derivatives in Trade and other payables.
In 2014 Settlement Agreement was signed with the Albanian state in the presence of a mediator from the Energy Community Secretariat in Vienna. The total amount of compensation for receivables and shares is EUR 95 million in favor of CEZ Group. Its discounted value of CZK 2,562 million was recorded in statement of income in 2014 (see Note 24). In 2015 and 2014 the Company received EUR 22 million and EUR 10 million, respectively, and the remaining amount will be received in annual installments until 2018 and is guaranteed by reputable European bank. Upon the effective date of the Settlement Agreement, the Company transferred 76% share in Operatori i Shpërndarjes së Energjisë Elektrike Sh.A. back to Albanian state. At the same time, the arbitration proceedings were closed.
Movements in impairment provisions (in CZK millions):
| 2015 | 2014 | |||
|---|---|---|---|---|
| Available-for-sale financial assets |
Available-for-sale financial assets |
Long-term receivables |
||
| Opening balance | 53 | 44 | 768 | |
| Additions | - | 9 | - | |
| Derecognition of impaired fin. assets |
(9) | - | (768) | |
| Closing balance | 44 | 53 | - |
Debt instruments at December 31, 2015 are contracted to mature in the following periods after the balance sheet date (in CZK millions):
| Long-term receivables |
Debt securities available-for-sale |
|
|---|---|---|
| Due in 2017 | 630 | - |
| Due in 2018 | 576 | 676 |
| Due in 2019 | 15 | - |
| Due in 2020 | 591 | - |
| Thereafter | 125 | - |
| Total | 1,937 | 676 |
Debt instruments at December 31, 2014 are contracted to mature in the following periods after the balance sheet date (in CZK millions):
| Long-term receivables |
|
|---|---|
| Due in 2016 | 660 |
| Due in 2017 | 585 |
| Due in 2018 | 581 |
| Due in 2019 | 3 |
| Thereafter | 13 |
| Total | 1,842 |
Debt instruments at December 31, 2015 and 2014 have following effective interest rate structure (in CZK millions):
| 2015 | 2014 | ||
|---|---|---|---|
| Long-term receivables |
Debt securities available-for-sale |
Long-term receivables |
|
| Less than 2.00% | 1,444 | 676 | 1,842 |
| From 2,00 % to 2,99 % | 493 | - | - |
| Total | 1,937 | 676 | 1,842 |
The following table analyses the debt instruments at December 31, 2015 and 2014 by currency (in CZK millions):
| 2015 | 2014 | ||
|---|---|---|---|
| Long-term | Debt securities | Long-term | |
| receivables | available-for-sale | receivables | |
| CZK | 235 | - | 117 |
| EUR | 1,700 | 676 | 1,721 |
| Other | 2 | - | 4 |
| Total | 1,937 | 676 | 1,842 |
Intangible assets, net, at December 31, 2015 and 2014 are as follows (in CZK millions):
| Software | Rights and Other |
Goodwill | Total 2015 | Total 2014 | |
|---|---|---|---|---|---|
| Cost at January 1 | 12,255 | 12,237 | 9,412 | 33,904 | 32,363 |
| Additions Disposals Acquisition of subsidiaries Sale of subsidiaries Impairment of goodwill Reclassification and other Currency translation differences |
813 (286) - - - 12 (13) |
570 (141) - - - - (141) |
- - - - (7) - (130) |
1,383 (427) - - (7) 12 (284) |
1,882 (204) 33 (7) (135) 1 (29) |
| Cost at December 31 | 12,781 | 12,525 | 9,275 | 34,581 | 33,904 |
| Accumulated amortization and impairment at January 1 |
(9,818) | (4,076) | - | (13,894) | (12,368) |
| Amortization Net book value of assets disposed Disposals Reclassification and other Impairment losses recognized Currency translation differences |
(1,042) (2) 286 (11) (14) 9 |
(431) (25) 141 - (46) 58 |
- - - - - - |
(1,473) (27) 427 (11) (60) 67 |
(1,667) (48) 204 - (28) 13 |
| Accumulated amortization and impairment at December 31 |
(10,592) | (4,379) | - | (14,971) | (13,894) |
| Net intangible assets at December 31 |
2,189 | 8,146 | 9,275 | 19,610 | 20,010 |
At December 31, 2015 and 2014, intangible assets presented in the balance sheet include intangible assets in progress of CZK 554 million and CZK 601 million, respectively.
At December 31, 2015 and 2014 goodwill allocated to cash-generating units is as follows (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Romanian distribution and sale | 2,532 | 2,621 |
| Czech distribution and sale | 2,210 | 2,210 |
| Energotrans | 1,675 | 1,675 |
| Polish power plants (Chorzów, Skawina) | 1,244 | 1,273 |
| ČEZ Teplárenská | 727 | 727 |
| Energetické centrum | 261 | 261 |
| TMK Hydroenergy Power | 292 | 303 |
| Other | 334 | 342 |
| Total | 9,275 | 9,412 |
The following table summarizes the impairments of property, plant and equipment and intangible assets by cash-generating units in 2015 (in CZK millions):
| Impairment losses | Impairment reversals |
|||||
|---|---|---|---|---|---|---|
| Goodwill | Other intangible assets |
Property, plant and equipment |
Total | Property, plant and equipment |
Total impairment, net |
|
| Romanian distribution | ||||||
| and sale | - | - | 27 | 27 | (35) | (8) |
| Bulgarian distribution | ||||||
| and sale | - | 46 | 1,395 | 1,441 | - | 1,441 |
| Czech distribution and | ||||||
| sale | - | - | 16 | 16 | (2) | 14 |
| Romanian wind power | ||||||
| farms | - | 10 | 2,285 | 2,295 | - | 2,295 |
| TEC Varna | - | 12 | 37 | 49 | - | 49 |
| Polish power plants | ||||||
| (Chorzów, Skawina) | - | - | 1,195 | 1,195 | - | 1,195 |
| Dětmarovice power | ||||||
| plant | - | - | 986 | 986 | - | 986 |
| Tisová power plant | - | - | 605 | 605 | - | 605 |
| ČEZ Korporátní služby | - | - | 14 | 14 | (37) | (23) |
| Bara Group | - | - | 181 | 181 | - | 181 |
| Areál Třeboradice | 7 | - | 120 | 127 | - | 127 |
| Other | - | 6 | 833 | 839 | (16) | 823 |
| Total | 7 | 74 | 7,694 | 7,775 | (90) | 7,685 |
The following table summarizes the impairments of property, plant and equipment and intangible assets by cash-generating units in 2014 (in CZK millions):
| Impairment losses | Impairment reversals |
|||||
|---|---|---|---|---|---|---|
| Goodwill | Other intangible assets |
Property, plant and equipment |
Total | Property, plant and equipment |
Total impairment, net |
|
| Romanian distribution and sale |
- | - | 23 | 23 | (13) | 10 |
| Bulgarian distribution and sale |
- | 26 | 713 | 739 | - | 739 |
| Czech distribution and sale |
- | - | 1 | 1 | (1) | - |
| Energetické centrum Romanian wind power |
135 | - | - | 135 | - | 135 |
| farms TEC Varna |
- - |
2 - |
6,591 199 |
6,593 199 |
- - |
6,593 199 |
| Polish power plants (Chorzów, Skawina) |
- | - | 9 | 9 | - | 9 |
| Severočeské doly ČEZ Korporátní služby |
- - |
- - |
11 110 |
11 110 |
(10) (73) |
1 37 |
| Other Total |
- 135 |
- 28 |
337 7,994 |
337 8,157 |
(35) (132) |
302 8,025 |
In 2015 and 2014 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 property, plant and equipment of cash-generating unit Romanian wind power farms in 2015 was caused mainly by the drop in market prices. Recognized impairment of cash-generating unit Bulgarian distribution and sale in 2015 was caused mainly by updated outlook of electricity distribution regulation and subsequent decrease in expected revenues. Recognized impairment of Skawina power plant in 2015 was caused mainly by drop in market prices of electricity, decrease in prices of green and similar certificates and also caused by increase in prices of emission rights. The subsequent impairment test of the cashgenerating unit Polish power plants including allocated goodwill did not result in an impairment loss. Recognized impairment of cash-generating unit Dětmarovice power plant in 2015 was caused mainly by drop in market prices of electricity and also by increase in prices of emission rights. Recognized impairment of cash-generating unit Tisová power plant in 2015 resulted from external expert appraisal performed for the sake of the contribution in-kind of the whole power plant to a separate entity. The driver of impairment for Tisová power plant was mainly decrease in market prices of electricity. Recognized impairment of cash-generating unit Bara Group in 2015 was caused mainly by updated outlook of regulation and subsequent decrease in expected revenues.
Recognized impairment of property, plant and equipment of cash-generating unit Romanian wind power farms in 2014 was caused mainly by the drop in market prices of green certificates while considering the outlook of the market of green certificates and with regard to new legislation of the construction tax in Romania. Recognized impairment of cash-generating unit Bulgarian distribution and sale in 2014 was caused mainly by updated outlook of electricity distribution regulation and subsequent decrease in expected revenues.
The impairment test involves determining the recoverable amount of the cash-generating unit, which corresponds to the value in use. Value in use is the present value of the future cash flows expected to be derived from a cash-generating unit. Value in use is determined on the basis of an enterprise valuation model and is assessed from a company internal perspective. Values in use are determined based on cash flow budgets, which are based on the medium-term budget for a period of 5 years, which has been approved by the management and which is valid when the impairment test is performed. These budgets are based on the past experience, as well as on future market trends.
The medium-term budget is based on general economic data derived from macroeconomic and financial studies and makes assumptions primarily on the development of gross domestic product, consumer prices, interest rates and nominal wages.
ČEZ, a. s. production 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. ČEZ cash-generating unit of production assets is characterized by portfolio management in the deployment and maintenance of various production resources 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 electricity 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 electricity prices in Germany (as German electricity prices have a major impact on the development of wholesale electricity 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 impact of EE price changes on the results of the ČEZ Value test is further influenced by a number of external factors, including, in particular, changes in the structure and availability of production resources 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, including the future Market design and fundamental impact of nuclear sources attenuation in 2020-2021, the impact of the EU approved 2030 climate and energy targets and the impact of the Czech Republic State Energy Concept. The model was constructed for a period adequate to the useful life of the production resources, i.e. for a period that significantly exceeds the period for which commodities, including wholesale electricity price contracts, are traded on public liquid markets. In addition, the electricity market is subject to structural changes and major industry regulation; consequently, complete abandonment of market-based pricing mechanisms and implementation of alternative, centrally regulated payments for the availability and supply of production resources within the period of useful life of the production resources 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 electricity prices, such as varying deployment of the production portfolio depending on the development of electricity market prices, emission allowances and variable production costs and, in a longer perspective, also the development of fixed costs reflecting the development of the production resources 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 production portfolio as at December 31, 2015. The borderline values of the interval of all three main tested factors represent test results arising from the use of two price scenarios.
The basic scenario considers long-term EE prices at the level used to prepare ČEZ business plan for 2016- 2020. The plan was prepared in the fourth quarter 2015 whereas the plan was based on the active market parameters observed in August and September (electricity 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 electricity contracts traded on EEX for the period covering the horizon of the business plan and with regard to links between German and Czech electricity 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 ČEZ, a. s. The second basic price scenario assumes EE prices lower by about 30% compared to the basic scenario and also contains decrease of relevant expenses.
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 3.0 – 4.5 billion on the ČEZ Value test results. Future cash flows of the model were discounted using a 4.2% rate. A change of 0.1 percentage point in the discount rate, with other parameters remaining unchanged, would change the ČEZ Value by CZK 3.5 – 5.4 billion. A change of 1% in the CZK/EUR exchange rate, with other parameters remaining unchanged,
would result in a change of approximately CZK 3.7 – 5.3 billion in the ČEZ Value. The recoverable amount of Polish power plants has been determined based on a value in use calculation. Those cash flow projections are based on financial budgets approved by management covering a period until the end of useful life of power plants and discount rate of 5.6%.
The value in use calculation was also used to calculate the recoverable amount of Czech distribution and sale cash-generating unit. Those cash flow projections are based on financial budgets approved by management covering a five-year period and discount rate of 3.8%. Cash flows beyond the five-year period for Czech distribution and sale is based on the terminal value of regulatory asset base. Management believes that any reasonably possible change in the key assumptions on which recoverable amount is based would not cause the carrying amount to exceed its recoverable amount.
The value in use calculation was also used to calculate the recoverable amount of Energotrans and ČEZ Teplárenská. The cash flow projections are based on financial budgets approved by management covering a five-year period and discount rate of 3.9%. No growth rate is considered for cash flows beyond five-year period for Energotrans and ČEZ Teplárenská. Management believes that any reasonably possible change in the key assumptions on which recoverable amount is based would not cause the carrying amount to exceed its recoverable amount.
The value in use calculation was also used to calculate the recoverable amount of Areál Třeboradice. The cash flow projections are based on financial budgets approved by management covering a five-year period and discount rate of 3.9%. No growth rate is considered for cash flows beyond five-year period.
The value in use calculation was also used to calculate the recoverable amount of Dětmarovice power plant and Tisová power plant. The cash flow projections are based on financial budgets approved by management covering a five-year period and discount rate of 4.2%. No growth rate is considered for cash flows beyond five-year period.
The value in use calculation was also used to calculate the recoverable amount of Energetické centrum. Those cash flow projections are based on financial budgets approved by management covering a five-year period and discount rate of 3.9%. Cash flows beyond the five-year period are extrapolated using 2.0% growth rate. This growth rate represents the predicted long-term average growth rate of cash flows under currently known circumstances.
The value in use calculation was also used to calculate the recoverable amount of Romanian distribution and sale. Those cash flow projections are based on financial budgets approved by management covering a five-year period and discount rate of 6.6%. Cash flows beyond the five-year period are based on the terminal value of regulatory asset base.
The recoverable amount of TMK Hydroenergy Power has been determined based on a value in use calculation. Those cash flow projections are based on financial budgets approved by management covering a five-year period and discount rate of 6.1%. There is no growth rate considered for cash flows beyond five-year period. Management believes that any reasonably possible change in the key assumptions on which recoverable amount is based would not cause the carrying amount to exceed its recoverable amount.
The value in use calculation was also used to calculate the recoverable amount of Romanian wind power farms. Those cash flow projections are based on financial budgets approved by management covering the period of expected useful life of wind farms, considering approved renewable energy support in the form of granted green certificates and a discount rate of 6.1%. The projection of the cash flows includes assumption of receiving two green certificates. Receiving of two green certificates is subject to approval of accreditation by Romanian government and subsequently by European Commission. The issuance of one of the two green certificates in the expected amount of 4.2 million pieces is postponed until March 2017. The recovery of these deferred green certificates is expected in the period from 2018 to 2020. 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 29.7 and expected growth rate is 1.6%. Change in the price of green certificate by 1% every year, all other variables held constant, would result in change of value in use by approximately CZK 700 million. 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 1,000 million.
The value in use calculation was also used to calculate the recoverable amount of Bulgarian distribution and sale. Those cash flow projections are based on financial budgets approved by management covering a five-year period and discount rate of 6.6%. Cash flows beyond the five-year period do not consider any growth rate. Change of discount rate by 1 percentage point, all other variables held constant, would result in change of value in use by approximately CZK 1,600 million.
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 forecast of market and regulatory environment, where subsidiaries conduct the business.
On April 15, 2015 the Group increased the ownership interest from 75% to 100% in company Eco-Wind Construction S.A. by calling the option to acquire the non-controlling interest.
The following table summarizes the critical terms of this transaction (in CZK millions):
| Acquired share of net assets derecognized from | |
|---|---|
| non-controlling interests | 145 |
| Amount directly recognized in equity | 147 |
| Total purchase consideration | 292 |
On December 19, 2014, the Group acquired 75% interest in EVČ s.r.o., which specializes in engineering and construction of energy facilities including energy performance projects.
The fair values of acquired identifiable assets and liabilities as of the date of acquisition were as follows (in CZK millions):
| EVČ | |
|---|---|
| Share acquired in 2014 | 75% |
| Property, plant and equipment Investments and other financial assets, net Cash and cash equivalents Receivables, net Income tax receivable Materials and supplies, net Other financial assets, net Other current assets |
35 38 11 74 2 7 6 27 |
| Other long-term liabilities Deferred tax liability Short-term loans Trade and other payables Accrued liabilities |
(32) (1) (34) (41) (31) |
| Total net assets | 61 |
| Share of net assets acquired Goodwill |
46 33 |
| Total purchase consideration | 79 |
| Less: | |
| Cash and cash equivalents in the subsidiary acquired | (11) |
| Cash outflow on acquisition of the subsidiary | 68 |
If the combination had taken place at the beginning of the year 2014, the profit for CEZ Group as of December 31, 2014 would have been CZK 22,439 million and revenues from continuing operations would have been CZK 202,001 million. The amount of goodwill recognized as a result of the business combination comprises the value of expected synergies arising from the acquisition.
The following table summarizes the cash flows related to acquisitions during 2014 (in CZK millions):
| Investment in subsidiaries | 79 |
|---|---|
| Change in payables from acquisitions | (33) |
| Less cash acquired | (11) |
| Total cash outflows on acquisitions | 35 |
On July 30, 2014 the Group increased the ownership interest from 85% to 95% in the company Areál Třeboradice, a.s. by calling the option to acquire the non-controlling interest.
The following table summarizes the critical terms of this transaction (in CZK millions):
| Acquired share of net assets derecognized from | |
|---|---|
| non-controlling interests | 31 |
| Amount directly recognized in equity | 2 |
| Total purchase consideration | 33 |
The consolidated financial statements include the financial figures of ČEZ, a. s. and its subsidiaries and joint-ventures listed in the following table:
| Country of | % equity interest * | % voting interest | |||
|---|---|---|---|---|---|
| Subsidiaries | incorporation | 2015 | 2014 | 2015 | 2014 |
| Areál Třeboradice, a.s. | Czech Republic | 95.00% | 95.00% | 95.00% | 95.00% |
| A.E. Wind sp. z o.o. | Poland | 100.00% | 75.00% | 100.00% | 100.00% |
| Baltic Green Construction sp. z o.o.1) | Poland | 100.00% | - | 100.00% | - |
| Baltic Green I sp. z o.o. | Poland | 100.00% | 75.00% | 100.00% | 100.00% |
| Baltic Green II sp. z o.o. | Poland | 100.00% | 75.00% | 100.00% | 100.00% |
| Baltic Green III sp. z o.o. | Poland | 100.00% | 75.00% | 100.00% | 100.00% |
| Baltic Green IV sp. z o.o. | Poland | 100.00% | 75.00% | 100.00% | 100.00% |
| Baltic Green V sp. z o.o. | Poland | 100.00% | 75.00% | 100.00% | 100.00% |
| Baltic Green VI sp. z o.o. | Poland | 100.00% | 75.00% | 100.00% | 100.00% |
| Baltic Green VII sp. z o.o. | Poland | 100.00% | 75.00% | 100.00% | 100.00% |
| Baltic Green VIII sp. z o.o. | Poland | 100.00% | 75.00% | 100.00% | 100.00% |
| Bara Group EOOD | Bulgaria | 100.00% | 100.00% | 100.00% | 100.00% |
| Centrum výzkumu Řež s.r.o. | Czech Republic | 52.46% | 52.46% | 100.00% | 100.00% |
| CEZ Bosna i Hercegovina d.o.o.2) | Bosnia and Herzegovina |
- | 100.00% | - | 100.00% |
| CEZ Bulgaria EAD | Bulgaria | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Bulgarian Investments B.V. | Netherlands | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Deutschland GmbH | Germany | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Distributie S.A. | Romania | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Elektro Bulgaria AD | Bulgaria | 67.00% | 67.00% | 67.00% | 67.00% |
| CEZ Finance Ireland Ltd. | Ireland | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Hungary Ltd. | Hungary | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Chorzow B.V.3) | Netherlands | - | 100.00% | - | 100.00% |
| CEZ Chorzów S.A.4) | Poland | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ ICT Bulgaria EAD1) | Bulgaria | 67.00% | - | 67.00% | - |
| CEZ International Finance B.V. | Netherlands | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ International Finance Ireland Ltd. | Ireland | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ MH B.V. | Netherlands | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Poland Distribution B.V. | Netherlands | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Polska sp. z o.o. | Poland | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Produkty Energetyczne Polska | |||||
| sp. z o.o. | Poland | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Razpredelenie Bulgaria AD | Bulgaria | 67.00% | 67.00% | 67.00% | 67.00% |
| CEZ Romania S.A. | Romania | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Silesia B.V. | Netherlands | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Skawina S.A.5) | Poland | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Slovensko, s.r.o. | Slovakia | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Srbija d.o.o. | Serbia | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Towarowy Dom Maklerski | |||||
| sp. z o.o. | Poland | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Trade Albania Sh.P.K.6) | Albania | - | 100.00% | - | 100.00% |
| CEZ Trade Bulgaria EAD | Bulgaria | 100.00% | 100.00% | 100.00% | 100.00% |
1) The company was newly established in 2015.
2) The company CEZ Bosna i Hercegovina d.o.o. was liquidated on February 5, 2015.
6) The company was liquidated on November 11, 2015.
3) The company merged with the succession company CEZ Silesia B.V.
4) In 2015 the company Elektrociepłownia Chorzów ELCHO sp. z o.o. changed its legal form to a joint-stock company and was renamed to CEZ Chorzów S.A.
5) The company name Elektrownia Skawina S.A. was changed to CEZ Skawina S.A. in April 2015.
| Country of | % equity interest * | % voting interest | |||
|---|---|---|---|---|---|
| Subsidiaries | incorporation | 2015 | 2014 | 2015 | 2014 |
| CEZ Trade Polska sp. z o.o. | Poland | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Trade Romania S.R.L. | Romania | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Ukraine LLC | Ukraine | 100.00% | 100.00% | 100.00% | 100.00% |
| CEZ Vanzare S.A. | Romania | 100.00% | 100.00% | 100.00% | 100.00% |
| ČEZ Bohunice a.s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| ČEZ Distribuce, a. s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| ČEZ Distribuční služby, s.r.o. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| ČEZ Energetické produkty, s.r.o. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| ČEZ Energetické služby, s.r.o. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| ČEZ ENERGOSERVIS spol. s r.o. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| ČEZ ESCO, a.s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| ČEZ ICT Services, a. s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| ČEZ Inženýring, s.r.o. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| ČEZ Korporátní služby, s.r.o. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| ČEZ Nová energetika, a.s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| ČEZ Obnovitelné zdroje, s.r.o. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| ČEZ OZ uzavřený investiční fond a.s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| ČEZ Prodej, s.r.o. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| ČEZ Recyklace, s.r.o. | Czech Republic | 100.00% | 99.00% | 100.00% | 99.00% |
| ČEZ Teplárenská, a.s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| ČEZ Zákaznické služby, s.r.o. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| Eco-Wind Construction S.A. | Poland | 100.00% | 75.00% | 100.00% | 75.00% |
| EGP INVEST, spol. s r.o. | Czech Republic | 52.46% | 52.46% | 100.00% | 100.00% |
| Elektrárna Dětmarovice, a.s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| Elektrárna Dukovany II, a. s.1) | Czech Republic | 100.00% | - | 100.00% | - |
| Elektrárna Mělník III, a. s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| Elektrárna Počerady, a.s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| Elektrárna Temelín II, a. s.1) | Czech Republic | 100.00% | - | 100.00% | - |
| Elektrárna Tisová, a.s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| Elektrownie Wiatrowe Lubiechowo | |||||
| sp. z o.o. | Poland | 100.00% | 75.00% | 100.00% | 100.00% |
| Energetické centrum s.r.o. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| Energocentrum Vítkovice, a. s.1) | Czech Republic | 100.00% | - | 100.00% | - |
| Energotrans, a.s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| EVČ s.r.o. | Czech Republic | 75.00% | 75.00% | 75.00% | 75.00% |
| Farma Wiatrowa Leśce sp. z o.o. Farma Wiatrowa Wilkolaz-Bychawa |
Poland | 100.00% | 75.00% | 100.00% | 100.00% |
| sp. z o.o. | Poland | 100.00% | 75.00% | 100.00% | 100.00% |
| Free Energy Project Oreshets EAD | Bulgaria | 100.00% | 100.00% | 100.00% | 100.00% |
| MARTIA a.s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| Mega Energy sp. z o.o. | Poland | 100.00% | 75.00% | 100.00% | 100.00% |
| M.W. Team Invest S.R.L. | Romania | 100.00% | 100.00% | 100.00% | 100.00% |
| Ovidiu Development S.R.L. | Romania | 100.00% | 100.00% | 100.00% | 100.00% |
| PRODECO, a.s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| Revitrans, a.s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| SD - Kolejová doprava, a.s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| Severočeské doly a.s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| Shared Services Albania Sh.A. | Albania | 100.00% | 100.00% | 100.00% | 100.00% |
| ŠKODA PRAHA a.s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| ŠKODA PRAHA Invest s.r.o. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| Taidana Limited | Cyprus | 100.00% | 100.00% | 100.00% | 100.00% |
| TEC Varna EAD | Bulgaria | 100.00% | 100.00% | 100.00% | 100.00% |
| Telco Pro Services, a. s. | Czech Republic | 100.00% | 100.00% | 100.00% | 100.00% |
| Country of | % equity interest * | % voting interest | ||||
|---|---|---|---|---|---|---|
| Subsidiaries | incorporation | 2015 | 2014 | 2015 | 2014 | |
| Tepelné hospodářství města Ústí nad | ||||||
| Labem s.r.o. | Czech Republic | 55.83% | 55.83% | 55.83% | 55.83% | |
| TMK Hydroenergy Power S.R.L. | Romania | 100.00% | 100.00% | 100.00% | 100.00% | |
| Tomis Team S.A. | Romania | 100.00% | 100.00% | 100.00% | 100.00% | |
| ÚJV Řež, a. s. | Czech Republic | 52.46% | 52.46% | 52.46% | 52.46% | |
| Country of | % equity interest * | % voting interest | ||||
| Joint-ventures | incorporation | 2015 | 2014 | 2015 | 2014 | |
| Akcez Enerji A.S. Akenerji Dogal Gaz Ithalat Ihracat ve |
Turkey | 50.00% | 50.00% | 50.00% | 50.00% | |
| Toptan Ticaret A.S. Akenerji Elektrik Enerjisi Ithalat Ihracat |
Turkey | 37.36% | 37.36% | 50.00% | 50.00% | |
| ve Toptan Ticaret A.S. | Turkey | 37.36% | 37.36% | 50.00% | 50.00% | |
| Akenerji Elektrik Üretim A.S. | Turkey | 37.36% | 37.36% | 37.36% | 37.36% | |
| Akkur Enerji Üretim Ticaret ve Sanayi A.S.7) |
Turkey | - | 37.36% | - | 50.00% | |
| AK-EL Kemah Elektrik Üretim ve | ||||||
| Ticaret A.S. | Turkey | 37.36% | 37.36% | 50.00% | 50.00% | |
| AK-EL Yalova Elektrik Üretim A.S. CM European Power International |
Turkey | 37.36% | 37.36% | 50.00% | 50.00% | |
| B.V. | Netherlands | 50.00% | 50.00% | 50.00% | 50.00% | |
| CM European Power Slovakia s.r.o. | Slovakia | 50.00% | 50.00% | 50.00% | 50.00% | |
| ČEZ Energo, s.r.o. | Czech Republic | 50.10% | 50.10% | 50.10% | 50.10% | |
| Egemer Elektrik Üretim A.S. Jadrová energetická spoločnosť |
Turkey | 37.36% | 37.36% | 50.00% | 50.00% | |
| Slovenska, a. s. | Slovakia | 49.00% | 49.00% | 50.00% | 50.00% | |
| JESS Invest, s. r. o. | Slovakia | 49.00% | 49.00% | 50.00% | 50.00% | |
| LOMY MOŘINA spol. s r.o. | Czech Republic | 51.05% | 51.05% | 51.05% | 51.05% | |
| Mem Enerji Elektrik Üretim Sanayi ve | ||||||
| Ticaret A.S.7) | Turkey | - | 37.36% | - | 50.00% | |
| Sakarya Elektrik Dagitim A.S. | Turkey | 50.00% | 50.00% | 50.00% | 50.00% | |
| Sakarya Elektrik Perakende Satis A.S. | Turkey | 50.00% | 50.00% | 50.00% | 50.00% |
* The equity interest represents effective ownership interest of the Group.
7) The company merged with the succession company Akenerji Elektrik Üretim A. S. with the effective date of January 1, 2015.
The following table shows the composition of Group's non-controlling interests and dividends paid to noncontrolling interests by respective subsidiaries (in CZK millions):
| 2015 | 2014 | ||||
|---|---|---|---|---|---|
| Non controlling interests |
Non controlling interests |
Dividends paid |
|||
| CEZ Razpredelenie Bulgaria AD | 2,997 | - | 3,367 | 223 | |
| ÚJV Řež, a. s. CEZ Elektro Bulgaria AD |
730 404 |
- - |
692 374 |
- - |
|
| Other | 131 | 4 | 110 | 6 | |
| Total | 4,262 | 4 | 4,543 | 229 |
The following table shows summarized financial information of subsidiaries that have material noncontrolling interests for the year ended December 31, 2015 (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 |
1,404 9,847 (1,794) (709) |
851 1,687 (482) (512) |
4,174 51 (2,878) (124) |
| Equity Attributable to: Equity holders of parent Non-controlling interests |
8,748 5,751 2,997 |
1,544 814 730 |
1,223 819 404 |
| Revenues and other operating income Income before other income (expenses) and income taxes |
5,077 (959) |
1,263 130 |
19,538 136 |
| Income before income taxes Income taxes |
(969) 110 |
117 (28) |
136 (15) |
| Net income (loss) Attributable to: Equity holders of parent Non-controlling interests |
(859) (575) (284) |
89 46 43 |
121 81 40 |
| Total comprehensive income Attributable to: Equity holders of parent Non-controlling interests |
(1,120) (750) (370) |
80 44 36 |
89 59 30 |
| Operating cash flow Investing cash flow Financing cash flow Net effect of currency translation in cash |
1,407 (1,058) (206) (9) |
(38) (14) 25 3 |
42 (1) (2) (21) |
| Net increase (decrease) in cash and cash equivalents |
134 | (24) | 18 |
The following table shows summarized financial information of subsidiaries that have material noncontrolling interests for the year ended December 31, 2014 (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 |
1,354 11,240 (708) (1,634) |
814 1,662 (445) (578) |
4,467 56 (128) (3,261) |
| Equity Attributable to: Equity holders of parent Non-controlling interests |
10,252 6,885 3,367 |
1,453 761 692 |
1,134 760 374 |
| Revenues and other operating income Income before other income (expenses) and income taxes |
5,081 (426) |
1,232 59 |
20,219 382 |
| Income before income taxes Income taxes |
(434) 84 |
45 (2) |
386 (37) |
| Net income (loss) Attributable to: Equity holders of parent Non-controlling interests |
(350) (234) (116) |
43 23 20 |
349 234 115 |
| Total comprehensive income Attributable to: Equity holders of parent Non-controlling interests |
(228) (151) (77) |
42 22 20 |
361 242 119 |
| Operating cash flow Investing cash flow Financing cash flow Net effect of currency translation in cash |
300 (639) (783) 8 |
130 (141) 10 2 |
283 - (7) 9 |
| Net increase (decrease) in cash and cash equivalents |
(1,114) | 1 | 285 |
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, 2015 (in CZK millions):
| Group's share of joint-venture's: | |||||
|---|---|---|---|---|---|
| Carrying amount of investment |
Dividends received |
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. |
1,938 273 (211) |
- - - |
(852) 80 162 |
(330) 128 (111) |
(1,182) 208 51 |
| Total Akcez Group | 2,000 | - | (610) | (313) | (923) |
| Akenerji Elektrik Üretim A.S. Egemer Elektrik Üretim A.S. Other subsidiaries of Akenerji Group |
4,509 (2,289) (70) |
- - - |
(121) (1,160) 88 |
(785) (1) (31) |
(906) (1,161) 57 |
| Total Akenerji Group | 2,150 | - | , (1,193) |
, (817) |
, (2,010) |
| CM European Power International B.V. CM European Power Slovakia s.r.o. Jadrová energetická spoločnosť |
745 730 |
- 108 |
6 105 |
(17) (29) |
(11) 76 |
| Slovenska, a. s. ČEZ Energo, s.r.o. Other |
2,898 527 189 |
- - 20 |
(8) 32 13 |
(75) - (5) |
(83) 32 8 |
| Total | 9,239 | 128 | (1,655) | (1,256) | (2,911) |
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, 2014 (in CZK millions):
| Group's share of joint-venture's: | |||||
|---|---|---|---|---|---|
| Carrying amount of investment |
Dividends received |
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. |
2,778 65 80 |
- - - |
(367) 67 281 |
108 (28) 50 |
(259) 39 331 |
| Total Akcez Group | 2,923 | - | (19) | 130 | 111 |
| Akenerji Elektrik Üretim A.S. Akkur Enerji Üretim Ticaret ve Sanayi |
6,012 | - | (315) | 249 | (66) |
| A.S. * | (349) | - | (24) | 52 | 28 |
| Egemer Elektrik Üretim A.S. Mem Enerji Elektrik Üretim Sanayi ve |
(1,128) | - | (678) | (95) | (773) |
| Ticaret A.S. * | (260) | - | (59) | 30 | (29) |
| Other subsidiaries of Akenerji Group | (116) | - | (119) | 14 | (105) |
| Total Akenerji Group | 4,159 | - | (1,195) | 250 | (945) |
| CM European Power International B.V. | 646 | - | (24) | 27 | 3 |
| CM European Power Slovakia s.r.o. Jadrová energetická spoločnosť |
873 | 2 | 50 | (9) | 41 |
| Slovenska, a. s. | 2,981 | - | (63) | 14 | (49) |
| ČEZ Energo, s.r.o. | 494 | - | 34 | 4 | 38 |
| Other | 201 | 3 | (6) | 6 | - |
| Total | 12,277 | 5 | (1,223) | 422 | (801) |
* The company merged with the succession company Akenerji Elektrik Üretim A. S. with the effective date of January 1, 2015.
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 tables present summarized financial information of material joint-ventures for the year ended December 31, 2015 (in CZK millions):
| Out of | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| which: Cash and |
Contri bution to |
carrying amount |
||||||||
| cash | Non Non |
JV's | of the | |||||||
| Current | equiva | current | Current | current | group | the | invest | |||
| assets | lents | assets | liabilities | liabilities | Equity | equity | Group | Goodwill | ment | |
| Akcez Enerji A.S. | 208 | 69 | 8,205 | 925 | 5,085 | 2,403 | 2,403 | 1,201 | 737 | 1,938 |
| Sakarya Elektrik Dagitim A.S. | 1,341 | 13 | 6,216 | 3,693 | 1,055 | 2,809 | 546 | 273 | - | 273 |
| Sakarya Elektrik Perakende Satis A.S. | 4,697 | 1,049 | 242 | 3,632 | 2 | 1,305 | (422) | (211) | - | (211) |
| Total Akcez Group | 2,527 | 1,263 | 737 | 2,000 | ||||||
| Akenerji Elektrik Üretim A.S. | 5,598 | 2,546 | 17,448 | 1,583 | 11,963 | 9,500 | 9,500 | 3,549 | 960 | 4,509 |
| Egemer Elektrik Üretim A.S. | 2,584 | 1,222 | 12,876 | 2,199 | 14,743 | (1,482) | (6,127) | (2,289) | - | (2,289) |
| Other subsidiaries of Akenerji Group | (188) | (70) | - | (70) | ||||||
| Total Akenerji Group | 3,185 | 1,190 | 960 | 2,150 | ||||||
| CM European Power International B.V. | 12 | 6 | 1,651 | 1 | 172 | 1,490 | 1,490 | 745 | - | 745 |
| CM European Power Slovakia s.r.o. Jadrová energetická spoločnosť |
4,742 | 122 | 127 | 571 | 2,219 | 2,079 | 1,460 | 730 | - | 730 |
| Slovenska, a. s. | 1,943 | 1,923 | 3,990 | 16 | 2 | 5,915 | 5,915 | 2,898 | - | 2,898 |
| ČEZ Energo, s.r.o. | 210 | 64 | 1,498 | 241 | 607 | 860 | 860 | 431 | 96 | 527 |
| 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. | 220 | - | 46 | (387) | (1) | (1,019) | (439) | (1,458) |
| Sakarya Elektrik Dagitim A.S. | 4,115 | (169) | 13 | (186) | (97) | 159 | (384) | (225) |
| Sakarya Elektrik Perakende Satis A.S. | 18,318 | - | 161 | (1) | (77) | 324 | (222) | 102 |
| Akenerji Elektrik Üretim A.S. | 2,817 | (565) | 107 | (937) | 55 | (293) | (2,282) | (2,575) |
| Egemer Elektrik Üretim A.S. | 11,399 | (860) | 44 | (1,163) | 1,057 | (3,106) | (153) | (3,259) |
| CM European Power International B.V. | - | - | 29 | (12) | (3) | 233 | (35) | 198 |
| CM European Power Slovakia s.r.o. Jadrová energetická spoločnosť Slovenska, |
1,516 | - | 363 | (53) | (58) | 210 | (58) | 152 |
| a. s. | 20 | (20) | 18 | - | (3) | (16) | (154) | (170) |
| ČEZ Energo, s.r.o. | 853 | (119) | 1 | (10) | (10) | 65 | - | 65 |
The following tables present summarized financial information of material joint-ventures for the year ended December 31, 2014 (in CZK millions):
| Current assets |
Out of which: Cash and cash equiva lents |
Non current assets |
Current liabilities |
Non current liabilities |
Equity | Contri bution to JV's group equity |
Share of the Group |
Goodwill | Total carrying amount of the invest ment |
|
|---|---|---|---|---|---|---|---|---|---|---|
| Akcez Enerji A.S. | 819 | 236 | 9,440 | 1,041 | 5,357 | 3,861 | 3,861 | 1,931 | 847 | 2,778 |
| Sakarya Elektrik Dagitim A.S. | 1,147 | 30 | 6,670 | 3,157 | 1,626 | 3,034 | 130 | 65 | - | 65 |
| Sakarya Elektrik Perakende Satis A.S. | 5,295 | 1,644 | 161 | 2,523 | 1,047 | 1,886 | 160 | 80 | - | 80 |
| Total Akcez Group | 4,151 | 2,076 | 847 | 2,923 | ||||||
| Akenerji Elektrik Üretim A.S. Akkur Enerji Üretim Ticaret ve Sanayi |
1,249 | 728 | 22,490 | 3,649 | 7,245 | 12,845 | 12,845 | 4,799 | 1,213 | 6,012 |
| A.S. | 516 | 4 | 4,547 | 521 | 1,541 | 3,001 | (934) | (349) | - | (349) |
| Egemer Elektrik Üretim A.S. Mem Enerji Elektrik Üretim Sanayi ve |
2,609 | 549 | 14,181 | 1,940 | 13,052 | 1,798 | (3,019) | (1,128) | - | (1,128) |
| Ticaret A.S. Other subsidiaries of Akenerji Group |
471 | 27 | 2,635 | 473 | 916 | 1,717 | (696) (311) |
(260) (116) |
- - |
(260) (116) |
| Total Akenerji Group | 7,885 | 2,946 | 1,213 | 4,159 | ||||||
| CM European Power International B.V. | 1,070 | 13 | 640 | 418 | - | 1,292 | 1,292 | 646 | - | 646 |
| CM European Power Slovakia s.r.o. Jadrová energetická spoločnosť |
5,095 | 121 | 147 | 627 | 2,251 | 2,364 | 1,746 | 873 | - | 873 |
| Slovenska, a. s. | 2,190 | 2,171 | 3,914 | 18 | 2 | 6,084 | 6,084 | 2,981 | - | 2,981 |
| ČEZ Energo, s.r.o. | 205 | 44 | 1,178 | 206 | 381 | 796 | 796 | 398 | 96 | 494 |
| Revenues and other |
Depre ciation and |
Other compre |
Total compre |
|||||
|---|---|---|---|---|---|---|---|---|
| operating | amorti | Interest | Interest | Income | Net income | hensive | hensive | |
| income | zation | income | expense | taxes | (loss) | income | income | |
| Akcez Enerji A.S. | 241 | - | 88 | (295) | - | (476) | 217 | (259) |
| Sakarya Elektrik Dagitim A.S. | 3,975 | (168) | 52 | (132) | (97) | 134 | 200 | 334 |
| Sakarya Elektrik Perakende Satis A.S. | 14,659 | - | 226 | (52) | (134) | 561 | 101 | 662 |
| Akenerji Elektrik Üretim A.S. |
3,220 | (381) | 93 | (730) | (51) | (772) | 674 | (98) |
| Akkur Enerji Üretim Ticaret ve Sanayi A.S. | 275 | (160) | 6 | (51) | 12 | (63) | 162 | 99 |
| Egemer Elektrik Üretim A.S. | 3,416 | (490) | 11 | (432) | 160 | (1,814) | 96 | (1,718) |
| Mem Enerji Elektrik Üretim Sanayi ve | ||||||||
| Ticaret A.S. | 175 | (88) | 15 | (88) | (16) | (158) | 92 | (66) |
| CM European Power International B.V. | - | - | 24 | - | (5) | (475) | 16 | (459) |
| CM European Power Slovakia s.r.o. | 2,371 | - | 389 | (67) | (100) | 99 | 25 | 124 |
| Jadrová energetická spoločnosť Slovenska, | ||||||||
| a. s. | 21 | (31) | 23 | (16) | (5) | (128) | 66 | (62) |
| ČEZ Energo, s.r.o. | 704 | (77) | 2 | (8) | (10) | 67 | 10 | 77 |
The composition of cash and cash equivalents at December 31, 2015 and 2014 is as follows (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Cash on hand and current accounts with banks | 6,974 | 13,015 |
| Short-term securities Term deposits |
1,540 4,968 |
907 6,173 |
| Total | 13,482 | 20,095 |
At December 31, 2015 and 2014, cash and cash equivalents included foreign currency deposits of CZK 2,647 million and CZK 2,423 million, respectively.
The weighted average interest rate on short-term securities and term deposits at December 31, 2015 and 2014 was 0.4% and 0.5%, respectively. For the years 2015 and 2014 the weighted average interest rate was 0.4% and 0.6%, respectively.
The composition of receivables, net, at December 31, 2015 and 2014 is as follows (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Unbilled electricity supplied to retail customers Received advances from retail customers |
1,209 - |
6,328 (4,256) |
| Unbilled supplies to retail customers, net | 1,209 | 2,072 |
| Trade receivables | 44,329 | 44,819 |
| Taxes and fees, excluding income taxes | 2,172 | 2,097 |
| Other receivables | 5,024 | 7,873 |
| Allowance for doubtful receivables | (6,731) | (5,997) |
| Total | 46,003 | 50,864 |
The information about receivables from related parties is included in Note 32.
Group's receivables pledged as security for liabilities at December 31, 2015 and 2014 are CZK 428 million and CZK 104 million, respectively.
At December 31, 2015 and 2014, the ageing analysis of receivables, net is as follows (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Not past due Past due but not impaired 1): |
44,565 | 49,318 |
| Less than 3 months | 904 | 864 |
| 3 – 6 months 6 – 12 months |
168 154 |
145 282 |
| more than 12 months | 212 | 255 |
| Total | 46,003 | 50,864 |
1) Past due but not impaired receivables include net receivables, for which the Group recorded an impairment allowance based on the collective assessment of impairment of receivables that are not individually significant. Movements in allowance for doubtful receivables (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Opening balance | 5,997 | 7,219 |
| Additions Reversals |
2,009 (1,216) |
2,205 (3,475) |
| Acquisition of subsidiaries Sale of subsidiaries |
- - |
18 (1) |
| Currency translation differences | (59) | 31 |
| Closing balance | 6,731 | 5,997 |
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 2015 and 2014 (in CZK millions):
| 2015 | 2014 | ||||
|---|---|---|---|---|---|
| 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 Emission rights granted Settlement of prior year actual emissions with |
31,567 13,970 |
3,704 - |
24,371 35,532 |
6,584 - |
|
| register Emission rights purchased Emission rights sold Emission credits purchased Currency translation differences |
(26,328) 11,398 - 70 - |
(3,707) 2,225 - - (10) |
(29,010) 3,650 (5,403) 2,427 - |
(3,422) 644 (99) 3 (6) |
|
| Granted and purchased emission rights and credits at December 31 |
30,677 | 2,212 | 31,567 | 3,704 | |
| Emission rights and credits held for trading: | |||||
| Emission rights and credits held for trading at January 1 Settlement of prior year actual emissions with |
5,042 | 1,017 | 4,045 | 424 | |
| register | (1,813) | (344) | - | - | |
| Emission rights purchased | 9,232 | 1,969 | 1,002 | 141 | |
| Emission rights sold | (9,672) | (2,086) | - | - | |
| Emission credits purchased | 389 | 3 | 517 | 2 | |
| Emission credits sold | (378) | (3) | (522) | (2) | |
| Fair value adjustment | - | 68 | - | 452 | |
| Emission rights and credits held for trading at December 31 |
2,800 | 624 | 5,042 | 1,017 |
During 2015 and 2014 total emissions of greenhouse gases made by the Group companies amounted to an equivalent of 29,097 thousand tons and 28,141 thousand tons of CO2, respectively. At December 31, 2015 and 2014 the Group recognized a provision for CO2 emissions in total amount of CZK 2,709 million and CZK 4,525 million, respectively (see Notes 2.13 and 19).
At December 31, 2015 and 2014 the item Emission rights in the balance sheet includes also green and similar certificates in total amount CZK 620 million and CZK 376 million, respectively.
The following table shows the impact of transactions with emission rights and credits, green and similar certificates on income for the years ended December 31, 2015 and 2014 (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Gain on sales of granted emission rights | - | 1,067 |
| Net gain from trading with emission rights and credits | 16 | - |
| Gain on green and similar certificates | 513 | 934 |
| Net loss from derivatives | (56) | (388) |
| Creation of provision for CO2 emissions |
(2,643) | (4,459) |
| Settlement of provision for CO2 emissions |
4,444 | 3,857 |
| Remitted emission rights and credits | (4,051) | (3,422) |
| Fair value adjustment | 66 | 452 |
| Net loss related to emission rights, emission credits | ||
| and green and similar certificates | (1,711) | (1,959) |
The expense related to the gift tax on granted emission rights is included in the line Other financial expenses (see Notes 2.13 and 29).
Other financial assets, net, at December 31, 2015 and 2014 were as follows (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Debt securities held-to-maturity | 3,852 | 6,299 |
| Term deposits | 7,315 | 8,373 |
| Equity securities available-for-sale | 946 | 2,112 |
| Equity securities held for trading | 6 | 6 |
| Derivatives | 20,609 | 22,648 |
| Total | 32,728 | 39,438 |
Derivatives balance comprises mainly the positive fair values of commodity trading contracts. Equity securities available-for-sale balance includes investments in money market fund.
Short-term debt securities held-to-maturity at December 31, 2015 and 2014 have the following effective interest rate structure (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Less than 2.00% | 3,852 | 6,299 |
| Total | 3,852 | 6,299 |
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 to 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 no similar power plant in the Czech Republic for sale and also no similar transaction took place. There is also significant variability in the range of reasonable fair values for this equity instrument and 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.
The composition of other current assets at December 31, 2015 and 2014 is as follows (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Advances paid Prepayments |
2,098 1,297 |
2,026 1,273 |
| Total | 3,395 | 3,299 |
As at December 31, 2015 and 2014, 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 2015 and 2014 (in pieces):
| 2015 | 2014 | |
|---|---|---|
| Number of treasury shares at beginning of period Sales of treasury shares |
3,875,021 (120,000) |
3,875,021 - |
| Number of treasury shares at end of period | 3,755,021 | 3,875,021 |
Treasury shares remaining at end of period are presented at cost as a deduction from equity.
Declared dividends per share were CZK 40 in 2015 and CZK 40 in 2014. Dividends from 2015 profit will be declared on the general meeting, which will be held in the first half of 2016.
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 including goodwill 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 equity and debt securities available-for-sale, short-term debt securities held-to-maturity, long-term debt securities available-for-sale and both short-term and long-term deposits. Total capital is total equity attributable to equity holders of the parent plus total debt.
The calculation and evaluation of the ratios is done using consolidated figures (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Total long-term debt Total short-term loans |
157,271 223 |
176,526 7,608 |
| Total debt | 157,494 | 184,134 |
| Less: Cash and cash equivalents Highly liquid financial assets: Short-term equity securities available-for-sale (Note 13) Short-term debt securities held-to-maturity (Note 13) Short-term deposits (Note 13) Long-term deposits (Note 5) Long-term debt securities available-for-sale (Note 5) |
(13,482) (946) (3,852) (7,315) - (676) |
(20,095) (2,112) (6,299) (8,373) (10) - |
| Total net debt | 131,223 | 147,245 |
| Income before income taxes and other income (expenses) Depreciation and amortization Impairment of property, plant and equipment and intangible assets |
28,961 28,619 |
36,946 27,705 |
| including goodwill Gains and losses on sale of property, plant and equipment (Note 24 and 27) |
7,685 (161) |
8,025 (178) |
| EBITDA | 65,104 | 72,498 |
| Total equity attributable to equity holders of the parent Total debt |
267,893 157,494 |
261,308 184,134 |
| Total capital | 425,387 | 445,442 |
| Net debt to EBITDA ratio | 2.02 | 2.03 |
| Total debt to total capital ratio | 37.0% | 41.3% |
Long-term debt at December 31, 2015 and 2014 is as follows (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| 3.005% Eurobonds, due 2038 (JPY 12,000 million) | 2,466 | 2,283 |
| 5.825% Zero Coupon Eurobonds, due 2038 (EUR 6 million) 1) | - | 42 |
| 5.750% Eurobonds, due 2015 (EUR 460 million) | - | 12,749 |
| 2.845% Eurobonds, due 2039 (JPY 8,000 million) | 1,645 | 1,523 |
| 5.000% Eurobonds, due 2021 (EUR 750 million) | 20,203 | 20,715 |
| 6M Euribor + 1.25% Eurobonds, due 2019 (EUR 50 million) | 1,347 | 1,380 |
| 3M Euribor + 0.35% Eurobonds, due 2017 (EUR 45 million) | 1,198 | 1,219 |
| 4.875% Eurobonds, due 2025 (EUR 750 million) | 20,188 | 20,701 |
| 4.500% Eurobonds, due 2020 (EUR 750 million) | 20,140 | 20,633 |
| 2.160% Eurobonds, due 2023 (JPY 11,500 million) | 2,372 | 2,195 |
| 4.600% Eurobonds, due 2023 (CZK 1,250 million) | 1,248 | 1,248 |
| 3.625% Eurobonds, due 2016 (EUR 340 million) | 9,176 | 9,397 |
| 2.150%*IR CPI Eurobonds, due 2021 (EUR 100 million) 2) | 2,702 | 2,773 |
| 4.102% Eurobonds, due 2021 (EUR 50 million) | 1,347 | 1,382 |
| 4.250% U.S. bonds, due 2022 (USD 289 million) 3) | 7,111 | 15,847 |
| 5.625% U.S. bonds, due 2042 (USD 300 million) | 7,368 | 6,775 |
| 4.375% Eurobonds, due 2042 (EUR 50 million) | 1,325 | 1,358 |
| 4.500% Eurobonds, due 2047 (EUR 50 million) | 1,325 | 1,358 |
| 4.383% Eurobonds, due 2047 (EUR 80 million) | 2,162 | 2,218 |
| 3.000% Eurobonds, due 2028 (EUR 500 million) | 13,325 | 13,655 |
| 4.500% registered bonds, due 2030 (EUR 40 million) | 1,060 | 1,086 |
| 4.750% registered bonds, due 2023 (EUR 40 million) | 1,070 | 1,096 |
| 4.700% registered bonds, due 2032 (EUR 40 million) | 1,075 | 1,102 |
| 4.270% registered bonds, due 2047 (EUR 61 million) | 1,621 | 1,662 |
| 3.550% registered bonds, due 2038 (EUR 30 million) | 807 | 828 |
| Exchangeable bonds, due 2017 (EUR 470.2 million) 4) | 12,420 | 12,560 |
| Total bonds and debentures | 134,701 | 157,785 |
| Less: Current portion | (9,176) | (12,749) |
| Bonds and debentures, net of current portion | 125,525 | 145,036 |
| Long-term bank loans: | ||
| Less than 2.00% p. a. | 18,040 | 18,266 |
| 2.00% to 2.99% p. a. | 4,530 | 471 |
| 3.00% to 3.99% p. a. | - | 4 |
| Total long-term bank loans | 22,570 | 18,741 |
| Less: Current portion | (2,520) | (2,925) |
| Long-term bank loans, net of current portion | 20,050 | 15,816 |
| Total long-term debt | 157,271 | 176,526 |
| Less: Current portion | (11,696) | (15,674) |
| Total long-term debt, net of current portion | 145,575 | 160,852 |
1) In December 2015, the Group bought back the bonds in full amount.
2) 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.
3) In November 2015, the original nominal value of the issue (EUR 700 million) was reduced by bought back of the bonds in a nominal value of EUR 411 million.
4) Bonds are exchangeable for ordinary shares of MOL Hungarian Oil and Gas PLC (see Note 5). The bonds carry no interest and the separation of embedded conversion option resulted in effective interest rate of 1.43% 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 2.20.
The future maturities of long-term debt are as follows (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Current portion | 11,696 | 15,674 |
| Between 1 and 2 years | 16,503 | 11,518 |
| Between 2 and 3 years | 2,840 | 15,845 |
| Between 3 and 4 years | 4,186 | 2,010 |
| Between 4 and 5 years | 22,926 | 3,390 |
| Thereafter | 99,120 | 128,089 |
| Total long-term debt | 157,271 | 176,526 |
The following table analyses the long-term debt by currency (in millions):
| 2015 | 2014 | |||
|---|---|---|---|---|
| Foreign currency |
CZK | Foreign currency |
CZK | |
| EUR | 4,827 | 130,457 | 5,271 | 146,134 |
| USD | 583 | 14,479 | 991 | 22,622 |
| JPY | 31,440 | 6,483 | 31,435 | 6,001 |
| BGN | 24 | 330 | 33 | 471 |
| PLN | 662 | 4,199 | - | - |
| CZK | - | 1,323 | - | 1,298 |
| Total long-term debt | 157,271 | 176,526 |
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, 2015 and 2014 without considering interest rate hedging (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Floating rate long-term debt with interest rate fixed from 1 to 3 months |
5,472 | 1,265 |
| with interest rate fixed from 3 months to 1 year with interest rate fixed more than 1 year |
19,147 330 |
19,567 471 |
| Total floating rate long-term debt | 24,949 | 21,303 |
| Fixed rate long-term debt | 132,322 | 155,223 |
| Total long-term debt | 157,271 | 176,526 |
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 17 and Note 18.
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 instruments at December 31, 2015 and 2014 are as follows (in CZK millions):
| 2015 | 2014 | ||||
|---|---|---|---|---|---|
| Cate gory |
Carrying amount |
Fair value | Carrying amount |
Fair value | |
| Assets: | |||||
| Investments: | |||||
| Restricted debt securities available-for-sale Restricted cash Financial assets in progress Term deposits Debt securities available-for-sale Equity securities available-for sale * Long-term receivables |
AFS LaR LaR LaR AFS AFS LaR |
14,320 3,739 - - 676 12,979 1,937 |
14,320 3,739 - - 676 12,979 1,937 |
14,820 2,651 4 10 - 11,565 1,842 |
14,820 2,651 4 10 - 11,565 1,842 |
| Current assets: | |||||
| Receivables Cash and cash equivalents Debt securities held-to-maturity Term deposits Equity securities held for trading Equity securities available-for sale Other current assets |
LaR LaR HTM LaR HFT AFS LaR |
43,190 13,482 3,852 7,315 6 946 2,098 |
43,190 13,482 3,852 7,315 6 946 2,098 |
48,767 20,095 6,299 8,373 6 2,112 2,026 |
48,767 20,095 6,299 8,373 6 2,112 2,026 |
| Liabilities: | |||||
| Long-term debt Short-term loans Accounts payable |
AC AC AC |
(157,271) (223) (41,137) |
(175,831) (223) (41,137) |
(176,526) (7,608) (44,068) |
(200,746) (7,608) (44,068) |
| Derivatives: | |||||
| Cash flow hedges: | |||||
| Short-term receivables Long-term receivables Short-term liabilities Long-term liabilities |
HFT HFT HFT HFT |
549 6,242 (111) (626) |
549 6,242 (111) (626) |
211 4,519 (173) (3,464) |
211 4,519 (173) (3,464) |
| Total cash flow hedges | 6,054 | 6,054 | 1,093 | 1,093 |
* Some of the equity securities available-for-sale are carried at cost as the fair value cannot be reliably measured.
| 2015 | 2014 | ||||
|---|---|---|---|---|---|
| Cate gory |
Carrying amount |
Fair value | Carrying amount |
Fair value | |
| Commodity derivatives: | |||||
| Short-term receivables Short-term liabilities |
HFT HFT |
19,178 (15,823) |
19,178 (15,823) |
21,038 (15,327) |
21,038 (15,327) |
| Total commodity derivatives | 3,355 | 3,355 | 5,711 | 5,711 | |
| Other derivatives: | |||||
| Short-term receivables Long-term receivables Short-term liabilities Long-term liabilities |
HFT HFT HFT HFT |
881 764 (939) (1,330) |
881 764 (939) (1,330) |
1,399 937 (763) (2,386) |
1,399 937 (763) (2,386) |
| Total other derivatives | (624) | (624) | (813) | (813) |
LaR Loans and receivables
AFS Available-for-sale investments
HTM Held-to-maturity instruments
HFT Held for trading or hedging instruments
AC Financial liabilities at amortized cost
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 2015 and 2014.
As at December 31, 2015, the fair value hierarchy was the following (in CZK millions):
Assets measured at fair value
| Total | Level 1 | Level 2 | Level 3 | |
|---|---|---|---|---|
| Commodity derivatives | 19,178 | 514 | 18,664 | - |
| Cash flow hedges | 6,791 | 2,259 | 4,532 | - |
| Other derivatives | 1,645 | 35 | 1,610 | - |
| Equity securities held for trading | 6 | 6 | - | - |
| Available-for-sale restricted debt | ||||
| securities | 14,320 | 14,320 | - | - |
| Debt securities available-for-sale | 676 | 676 | - | - |
| Available-for-sale equity securities * | 12,979 | 12,979 | - | - |
| Liabilities measured at fair value | ||||
| Total | Level 1 | Level 2 | Level 3 | |
| Commodity derivatives | (15,823) | (1,793) | (14,030) | - |
| Cash flow hedges | (737) | (2) | (735) | - |
| Other derivatives | (2,269) | (507) | (1,762) | - |
| Assets and liabilities for which fair | ||||
| values are disclosed | ||||
| Total | Level 1 | Level 2 | Level 3 | |
| Debt securities held-to-maturity | 3,852 | - | 3,852 | - |
| Long-term debt | (175,831) | (126,220) | (49,611) | - |
As at December 31, 2014, the fair value hierarchy was the following (in CZK millions):
| Assets measured at fair value | ||||
|---|---|---|---|---|
| Total | Level 1 | Level 2 | Level 3 | |
| Commodity derivatives | 21,038 | 1,144 | 19,894 | - |
| Cash flow hedges | 4,730 | 996 | 3,734 | - |
| Other derivatives | 2,336 | 367 | 1,969 | - |
| Equity securities held for trading | 6 | 6 | - | - |
| Available-for-sale restricted debt securities |
14,820 | 14,820 | - | - |
| Available-for-sale equity securities * | 11,565 | 11,565 | - | - |
| Liabilities measured at fair value | ||||
| Total | Level 1 | Level 2 | Level 3 | |
| Commodity derivatives Cash flow hedges |
(15,327) (3,637) |
(2,190) (110) |
(13,137) (3,527) |
- - |
| Other derivatives | (3,149) | (95) | (3,054) | - |
| Assets and liabilities for which fair values are disclosed |
||||
| Total | Level 1 | Level 2 | Level 3 | |
| Debt securities held-to-maturity Long-term debt |
6,309 (200,746) |
- (154,073) |
6,309 (46,673) |
- - |
* Some of the available-for-sale equity securities are carried at cost as the fair value cannot be reliably measured.
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 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, 2015 and 2014 (in CZK millions):
| 2015 | 2014 | |||
|---|---|---|---|---|
| Financial assets |
Financial liabilities |
Financial assets |
Financial liabilities |
|
| Derivatives | 27,615 | (18,829) | 28,104 | (22,113) |
| Other financial instruments * Collaterals paid (received) ** |
23,610 1,309 |
(24,758) (536) |
24,593 3,345 |
(19,944) (2,117) |
| Gross financial assets / liabilities Assets / liabilities set off under IAS 32 |
52,534 - |
(44,123) - |
56,042 - |
(44,174) - |
| Amounts presented in the balance sheet |
52,534 | (44,123) | 56,042 | (44,174) |
| Effect of master netting agreements | (33,402) | 33,402 | (38,577) | 38,577 |
| Net amount after master netting agreements |
19,132 | (10,721) | 17,465 | (5,597) |
* Other financial instruments consist of invoices due from derivative trading and are included in Receivables, net or Trade and other payables.
** Collaterals paid are included in Receivables, net and collaterals received are included in Trade and other 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 11 and 22.
Short-term derivative assets are included in the balance sheet in Other financial assets, net, long-term derivative assets in Investments and other financial assets, net, long-term derivative liabilities in Other long-term liabilities and short-term derivative liabilities in Trade and other payables.
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.
Since 2005 a risk capital concept has been 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.
Since 2009 the main Business Plan market risks are quantified (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, closing 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. Risks of Investment Projects are also managed and monitored based on unified quantification of all kinds of risk according to Group methodology.
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:
with an activity/planned profit). These risks are managed by the rules and limits set by the CFO of ČEZ, a. s. based on the recommendation of the Risk Management Committee and, concurrently, in accordance with governing documents of the respective units/processes of the Group.
For all risks quantified on a unified basis, a partial risk limit is set whose continuous utilization is evaluated at least once a month 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, 2015 and 2014 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):
| 2015 | 2014 | |
|---|---|---|
| Monthly VaR (95%) – impact of changes in commodity | ||
| prices | 616 | 721 |
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):
| 2015 | 2014 | |
|---|---|---|
| Monthly currency VaR (95% confidence) | 848 | 833 |
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):
2015 2014
| IR sensitivity* to parallel yield curve shift (+10bp) | (9) | (7) |
|---|---|---|
* Negative result denotes higher increase in interest costs than in interest revenues
The required quantitative information on risks (i.e. a potential change of financial instruments market value resulting from the effects of stock price risk as at December 31) was based on the assumptions given below:
Potential impact of the stock price risk as at December 31 (in CZK millions):
| 2015 2014 |
||
|---|---|---|
| Monthly stock VaR (95% confidence) | 985 | 1,016 |
Maximum credit exposure from provided guarantees at December 31 (in CZK millions):
| 2015 | 2014 | ||
|---|---|---|---|
| Guarantees provided to joint-ventures * | 2,998 | 3,073 |
* 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.
Contractual maturity profile of financial liabilities at December 31, 2015 (in CZK millions):
| Loans | Bonds and debentures |
Trade payables and other liabilities |
Derivatives * | Guarantees issued ** |
|
|---|---|---|---|---|---|
| Due in 2016 | 2,882 | 14,446 | 41,291 | 260,322 | 2,998 |
| Due in 2017 | 3,004 | 18,550 | 159 | 27,968 | - |
| Due in 2018 | 2,949 | 4,934 | 2 | 8,457 | - |
| Due in 2019 | 2,939 | 6,284 | 1,751 | 3,679 | - |
| Due in 2020 | 2,871 | 25,056 | - | 5,998 | - |
| Thereafter | 8,848 | 120,959 | - | 55,754 | - |
| Total | 23,493 | 190,229 | 43,203 | 362,178 | 2,998 |
Contractual maturity profile of financial liabilities at December 31, 2014 (in CZK millions):
| Loans | Bonds and debentures |
Trade payables and other liabilities |
Derivatives * | Guarantees issued ** |
|
|---|---|---|---|---|---|
| Due in 2015 | 10,673 | 19,136 | 44,168 | 329,327 | 3,073 |
| Due in 2016 | 2,231 | 15,049 | 282 | 54,418 | - |
| Due in 2017 | 2,152 | 19,090 | 15 | 14,206 | - |
| Due in 2018 | 2,082 | 5,306 | - | 7,442 | - |
| Due in 2019 | 2,068 | 6,686 | 1,750 | 3,965 | - |
| Thereafter | 7,799 | 156,915 | - | 70,057 | - |
| Total | 27,005 | 222,182 | 46,215 | 479,415 | 3,073 |
* 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 17.
** 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, 2015 and 2014 amounted to CZK 30.5 billion and CZK 24.4 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 2016 to 2019. The hedging instruments as at December 31, 2015 and 2014 are the EUR denominated liabilities from the issued Eurobonds and bank loans in the total amount of EUR 2.9 billion and EUR 3.8 billion, respectively, and currency forward contracts and swaps. The fair value of these derivative hedging instruments (currency forward contracts and swaps) amounted to CZK 1,245 million and CZK (1,749) million at December 31, 2015 and 2014, respectively.
The Group enters into cash flow hedges of future highly probable purchases of emission allowances which are expected to occur in 2016. The hedging instruments as at December 31, 2015 and 2014 are the futures contracts for the purchase of allowances equivalent to 7.3 million tons and 13.1 million tons of CO2 emissions, respectively. The fair value of these derivative hedging instruments amounted to CZK 546 million and CZK 513 million at December 31, 2015 and 2014, respectively.
The Group also enters into cash flow hedges of highly probable future sales of electricity in the Czech Republic from 2017 to 2021. The hedging instruments are the futures and forward contracts electricity sales in Germany. The fair value of these derivative hedging instruments amounted to CZK 4,263 million and CZK 2,329 million at December 31, 2015 and 2014, respectively.
In 2015 and 2014 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 and related services, Gains and losses from commodity derivative trading, net, Emission rights, net, Other financial expenses and Other financial income. In 2015 and 2014 the Group recognized in profit or loss the ineffectiveness that arises from cash flow hedges in the amount of CZK (791) million and CZK 197 million, respectively. The ineffectiveness in 2015 and 2014 mainly relates to transactions for which the hedged items are no more highly probable to occur.
| 2015 | 2014 | |||||
|---|---|---|---|---|---|---|
| Non-current | Current | Total | Non-current | Current | Total | |
| Nuclear provisions Provision for reclamation of |
48,083 | 2,038 | 50,121 | 45,292 | 2,010 | 47,302 |
| mines and mining damages Provision for waste storage |
7,289 | 274 | 7,563 | 6,454 | 295 | 6,749 |
| reclamation | 1,501 | 99 | 1,600 | 1,478 | 96 | 1,574 |
| Provision for CO2 emissions (see Note 12) |
- | 2,709 | 2,709 | - | 4,525 | 4,525 |
| Other provisions | 3,652 | 3,099 | 6,751 | 4,079 | 2,832 | 6,911 |
| Total | 60,525 | 8,219 | 68,744 | 57,303 | 9,758 | 67,061 |
Provisions at December 31, 2015 and 2014 are as follows (in CZK millions):
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. The Czech parliament has enacted a Nuclear Act ("Act") which defines certain obligations for the decontamination and dismantling ("decommissioning") of nuclear facilities and 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 2027 for Dukovany and 2042 for Temelín. A 2013 Dukovany and a 2014 Temelín decommissioning cost study estimate that nuclear decommissioning will cost CZK 22.4 billion and CZK 18.4 billion, respectively.
The Company makes contributions to a restricted bank account 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 legislation and are shown in the balance sheet as part of Restricted financial assets (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 was stated by a government decision at 50 CZK per MWh produced at nuclear power plants. In 2015 and 2014, the payments to the nuclear account amounted to CZK 1,342 million and CZK 1,516 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, 2015 and 2014 (in CZK millions):
| Accumulated provisions | |||||
|---|---|---|---|---|---|
| Nuclear | Spent fuel storage | ||||
| Decommis sioning |
Interim | Long-term | Total | ||
| Balance at December 31, 2013 | 13,746 | 7,191 | 22,890 | 43,827 | |
| Movements during 2014: 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 fixed assets (Note 2.24) Current cash expenditures |
481 - - 2,582 (1) |
252 472 156 - (706) |
801 - - 954 (1,516) |
1,534 472 156 3,536 (2,223) |
|
| Balance at December 31, 2014 | 16,808 | 7,365 | 23,129 | 47,302 | |
| Movements during 2015: 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 fixed assets (Note 2.24) Current cash expenditures |
504 - - 2,186 - |
221 544 22 64 (716) |
694 - - 642 (1,342) |
1,419 544 22 2,892 (2,058) |
|
| Balance at December 31, 2015 | 19,498 | 7,500 | 23,123 | 50,121 |
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 2015 and 2014 the Group recorded the change in estimate for interim spent fuel storage due to the change in expectations of future storage costs and change in discount rate, the change in estimate in provision for nuclear decommissioning due to the change in discount rate and the change in long-term spent fuel storage due to the modification of the expected output of the nuclear power plants and change in discount rate.
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, 2015 and 2014 (in CZK millions):
| Mine reclamation and damages |
Waste storage |
|
|---|---|---|
| Balance at December 31, 2013 | 6,561 | 1,518 |
| Movements during 2014: 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 |
219 102 170 (303) |
53 - 93 (90) |
| Balance at December 31, 2014 | 6,749 | 1,574 |
| Movements during 2015: 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 |
194 55 860 (295) - |
47 - 35 (47) (9) |
| Balance at December 31, 2015 | 7,563 | 1,600 |
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 long-term liabilities at December 31, 2015 and 2014 are as follows (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Deferred connection fees | 4,601 | 5,510 |
| Derivatives | 1,956 | 5,850 |
| Other | 2,122 | 2,065 |
| Total | 8,679 | 13,425 |
Short-term loans at December 31, 2015 and 2014 are as follows (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Short-term bank loans Bank overdrafts |
40 183 |
7,466 142 |
| Total | 223 | 7,608 |
Interest on short-term loans is variable. The weighted average interest rate was 0.7% and 0.3% at December 31, 2015 and 2014, respectively. For the years 2015 and 2014 the weighted average interest rate was 1.7% and 1.2%, respectively.
Trade and other payables at December 31, 2015 and 2014 are as follows (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Advances received from retail customers Unbilled electricity supplied to retail customers |
18,710 (15,532) |
15,360 (9,888) |
| Received advances from retail customers, net | 3,178 | 5,472 |
| Trade payables Fair value of option (see Note 5) Derivatives Other |
32,329 182 16,691 5,630 |
33,518 70 16,193 4,873 |
| Total | 58,010 | 60,126 |
The information about payables to related parties is included in Note 32.
Accrued liabilities at December 31, 2015 and 2014 consist of the following (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Accrued interest | 2,328 | 2,958 |
| Taxes and fees, except income tax | 2,258 | 2,176 |
| Unbilled goods and services | 8,807 | 10,145 |
| Deferred income | 425 | 438 |
| Other | 127 | 117 |
| Total | 13,945 | 15,834 |
The composition of revenues and other operating income for the years ended December 31, 2015 and 2014 is as follows (in CZK millions):
| 52,229 3,365 34,134 159 15,626 1,267 |
|---|
| 67,039 |
| 173,819 |
| 6,306 |
| 4,484 |
| 6,059 |
| 4,777 |
| 21,626 |
| 1,004 |
| 195 |
| 131 |
| 2,562 |
| 2,414 |
| 6,306 |
| 201,751 |
The composition of gains and losses from commodity derivative trading, net for the years ended December 31, 2015 and 2014 is as follows (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Electricity derivative trading: | ||
| Sales - domestic Sales - foreign Purchases - domestic Purchases - foreign |
5,292 163,456 (4,864) (158,809) |
7,673 161,842 (6,779) (154,914) |
| Effect of hedging (see Note 18.3) Changes in fair value of derivatives |
(76) (4,595) |
(270) (3,213) |
| Total gains from electricity derivative trading, net Other commodity derivative trading: |
404 | 4,339 |
| Gain (loss) from gas derivative trading Loss from oil derivative trading Loss from coal derivative trading |
(228) (714) (2) |
412 (1,878) (12) |
| Total gains and losses from commodity derivative trading, net |
(540) | 2,861 |
In 2014 the line item Changes in fair value of derivatives includes gain in the amount of CZK 1,952 million for the termination of contract with Crédit Agricole Corporate and Investment Bank.
Salaries and wages for the years ended December 31, 2015 and 2014 were as follows (in CZK millions):
| 2015 | 2014 | |||
|---|---|---|---|---|
| Key manage ment personnel 1) Total |
Total | Key manage ment personnel 1) |
||
| Salaries and wages including remuneration of the board |
||||
| members | (12,547) | (224) | (13,142) | (296) |
| Share options | (31) | (31) | (26) | (26) |
| Social and health security | (4,024) | (37) | (4,166) | (48) |
| Other personal expenses | (1,156) | (16) | (1,518) | (43) |
| Total | (17,758) | (308) | (18,852) | (413) |
1) Key management personnel represent members of Supervisory Board, Audit Committee and Board of Directors of the parent company and selected managers of departments of the parent company with group field of activity. The remuneration of former members of company bodies is also included in personal expenses.
At December 31, 2015 and 2014, the aggregate number of share options granted to members of Board of Directors and selected managers was 2,391 thousand and 2,575 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.
In 2015 and 2014 the Company recognized a compensation expense of CZK 31 million and CZK 26 million, respectively, related to the granted options.
The following table shows changes during 2015 and 2014 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 December 31, 2013 | 1,622 | 766 | 2,388 | 704.84 |
| Options granted Movements Options forfeited |
610 (120) (285) |
177 120 (315) |
787 - (600) |
586.77 764.34 814.75 |
| Share options at December 31, 2014 1) | 1,827 | 748 | 2,575 | 643.14 |
| Options granted Options exercised 2) Options forfeited |
550 (100) (457) |
175 (20) (332) |
725 (120) (789) |
541.45 565.54 749.16 |
| Share options at December 31, 2015 1) | 1,820 | 571 | 2,391 | 581.18 |
1) At December 31, 2015 and 2014 the number of exercisable options was 988 thousand and 1,128 thousand, respectively. The weighted average exercise price of the exercisable options was CZK 602.30 per share and CZK 737.24 per share at December 31, 2015 and 2014, respectively.
2) In 2015 the weighted average market share price at the date of the exercise for the options exercised was CZK 635.79.
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:
| 2015 | 2014 | |
|---|---|---|
| Weighted average assumptions: | ||
| Dividend yield | 4.2% | 4.6% |
| Expected volatility | 22.8% | 23.2% |
| Mid-term risk-free interest rate | 0.3% | 0.5% |
| Expected life (years) | 1.4 | 1.4 |
| Grant-date share price (CZK per share) | 523.1 | 571.2 |
| Weighted average grant-date fair value of options | ||
| (CZK per 1 option) | 36.7 | 42.3 |
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, 2015 and 2014 the exercise prices of outstanding options were in the following ranges (in thousand pieces):
| 2015 | 2014 | |
|---|---|---|
| CZK 450 – 650 per share CZK 650 – 900 per share |
1,967 424 |
1,387 1,188 |
| Total | 2,391 | 2,575 |
The options granted which were outstanding as at December 31, 2015 and 2014 had an average remaining contractual life of 1.9 years and 1.8 years, respectively.
Other operating expenses for the years ended December 31, 2015 and 2014 consist of the following (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Services Travel expenses Losses on sale of property, plant and equipment Losses on sale of material Capitalization of expenses to the cost of assets and |
(10,502) (192) (23) (11) |
(12,065) (189) (18) (41) |
| change in own inventory Contractual fines and interest fees for delays Change in provisions and valuation allowances Taxes and fees Write-off of bad debts Gifts Other |
2,848 (353) 1,689 (2,758) (532) (325) (2,095) |
3,752 (17) 1,260 (3,024) (448) (350) (2,197) |
| Total | (12,254) | (13,337) |
Taxes and fees include the contributions to the nuclear account (see Note 19.1). 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 and valuation allowances.
Interest income for each category of financial instruments for the years ended December 31, 2015 and 2014 is as follows (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Loans and receivables | 50 | 112 |
| Held-to-maturity investments | 29 | 87 |
| Available-for-sale investments | 214 | 262 |
| Bank accounts | 95 | 147 |
| Total | 388 | 608 |
Other financial expenses for the years ended December 31, 2015 and 2014 consist of the following (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Derivative losses | (123) | (418) |
| Loss on sales of available-for-sale financial assets | - | (96) |
| Change in impairment of financial investments | - | (49) |
| Gift tax on emission allowances | - | (99) |
| Impairment of MOL shares (Note 5) | - | (1,828) |
| Costs of buy back of bonds | (843) | (509) |
| Other | (144) | (158) |
| Total | (1,110) | (3,157) |
Other financial income for the years ended December 31, 2015 and 2014 consist of the following (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Derivative gains | 423 | 56 |
| Gain on sales of available-for-sale financial assets | 514 | 175 |
| Dividend income | 685 | 802 |
| Refunded gift tax on emission rights | 3,823 | - |
| Other | 211 | 157 |
| Total | 5,656 | 1,190 |
In November 2015 the Group was refunded part of the gift tax on emission allowances paid in 2011 and 2012 based on the decisions of Appellate Tax Directorate.
Companies resident in the Czech Republic calculated corporate income tax in accordance with the Czech tax regulations at the rate of 19% in 2015 and 2014. The Czech corporate income tax rate enacted for 2016 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):
| 2015 | 2014 | |
|---|---|---|
| Current income tax charge | (6,564) | (6,100) |
| Adjustments in respect of current income tax | ||
| of previous periods | 21 | 1 |
| Deferred income taxes | 195 | (125) |
| Total | (6,348) | (6,224) |
The differences between income tax expense computed at the statutory rate and income tax expense provided on earnings are as follows (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Income before income taxes Statutory income tax rate in Czech Republic |
26,895 19% |
28,656 19% |
| "Expected" income tax expense | (5,110) | (5,445) |
| Tax effect of: | ||
| Change in tax rates and laws | - | (184) |
| Non-deductible gains and losses from derivatives | (23) | 8 |
| Non-deductible impairment of AFS investment | - | (366) |
| Non-deductible expenses related to shareholdings | (16) | (23) |
| Goodwill and other non-current assets impairment | (128) | (26) |
| Non-deductible fines and penalties | (82) | - |
| Non-taxable income from settlement agreement | ||
| with Republic of Albania | - | 454 |
| Non-deductible share based payment expense | (6) | (5) |
| Gift tax on emission allowances | 726 | - |
| Taxation of intercompany dividends | (450) | - |
| Share of profit (loss) from joint-ventures | (330) | (245) |
| Income already taxed or exempt | 151 | 268 |
| Tax credits | 44 | 11 |
| Gain on sale of subsidiary | - | 14 |
| Adjustments in respect of current income tax | ||
| of previous periods | 21 | 1 |
| Effect of different tax rate in other countries | (154) | (109) |
| Change in unrecorded deferred tax asset | (717) | 5 |
| Other non-deductible items, net | (274) | (582) |
| Income taxes | (6,348) | (6,224) |
| Effective tax rate | 24% | 22% |
Deferred income taxes, net, at December 31, 2015 and 2014 consist of the following (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Nuclear provisions | 7,894 | 7,424 |
| Financial statement depreciation in excess of tax depreciation Revaluation of financial instruments Allowances Other provisions Tax loss carry forwards Other temporary differences |
1,818 45 1,221 1,648 638 844 |
1,306 1,882 1,038 2,549 407 598 |
| Unrecorded deferred tax asset | (782) | (65) |
| Total deferred tax assets | 13,326 | 15,139 |
| Tax depreciation in excess of financial statement depreciation Revaluation of financial instruments Other provisions Other temporary differences |
(31,507) (389) (602) (1,250) |
(31,247) (497) (674) (1,592) |
| Total deferred tax liability | (33,748) | (34,010) |
| Total deferred tax liability, net | (20,422) | (18,871) |
| Reflected in the balance sheet as follows: | ||
| Deferred tax assets Deferred tax liability |
1,631 (22,053) |
1,738 (20,609) |
| Total deferred tax liability, net | (20,422) | (18,871) |
Movements in net deferred tax liability, net, in 2015 and 2014 were as follows (in CZK millions):
| 2015 | 2014 | |
|---|---|---|
| Opening balance | 18,871 | 18,377 |
| Deferred tax recognized in profit or loss Deferred tax recognized in other comprehensive |
(195) | 125 |
| income | 1,764 | 386 |
| Acquisition of subsidiaries | - | 1 |
| Currency translation differences | (18) | (18) |
| Closing balance | 20,422 | 18,871 |
At December 31, 2015 and 2014 the aggregate amount of temporary differences associated with investments in subsidiaries, for which no deferred tax liability was recognized, amounted to CZK 26,954 million and CZK 35,888 million, respectively.
Tax effects relating to each component of other comprehensive income (in CZK millions):
| 2015 | 2014 | |||||
|---|---|---|---|---|---|---|
| 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 recognized in |
||||||
| equity | 11,919 | (2,264) | 9,655 | 4,891 | (929) | 3,962 |
| Cash flow hedges reclassified to statement of income |
(1,954) | 371 | (1,583) | (3,933) | 747 | (3,186) |
| Cash flow hedges reclassified to assets |
(230) | 44 | (186) | (95) | 18 | (77) |
| Change in fair value of available-for-sale financial |
||||||
| assets recognized in equity | 1,440 | 72 | 1,512 | (865) | (236) | (1,101) |
| Available-for-sale financial assets reclassified from equity |
(103) | 16 | (87) | 1,783 | 11 | 1,794 |
| Translation differences - | ||||||
| subsidiaries | (1,046) | - | (1,046) | 265 | - | 265 |
| Translation differences - | ||||||
| joint-ventures | (1,218) | - | (1,218) | 610 | - | 610 |
| Translation differences | ||||||
| reclassified from equity Share on other equity |
1 | - | 1 | 14 | - | 14 |
| movements of joint-ventures | (38) | - | (38) | (121) | - | (121) |
| Re-measurement losses on | ||||||
| defined benefit plans | (28) | (3) | (31) | (26) | 3 | (23) |
| Total | 8,743 | (1,764) | 6,979 | 2,523 | (386) | 2,137 |
The Group purchases from and sells to related parties products, goods and services in the ordinary course of business.
At December 31, 2015 and 2014, the receivables from related parties and payables to related parties are as follows (in CZK millions):
| Receivables | Payables | |||
|---|---|---|---|---|
| 2015 | 2014 | 2015 | 2014 | |
| Akcez Enerji A.S. | 10 | 119 | - | - |
| CM European Power International B.V. | 86 | 199 | - | - |
| CM European Power Slovakia s.r.o. | 494 | 507 | - | - |
| ČEZ Energo, s.r.o. | 127 | 89 | 35 | 12 |
| LOMY MOŘINA spol. s r.o. | - | - | 21 | 21 |
| Ústav aplikované mechaniky Brno, s.r.o. | 1 | 1 | 24 | 9 |
| Výzkumný a zkušební ústav Plzeň s.r.o. | 58 | - | 3 | 6 |
| Others | 30 | 56 | 57 | 67 |
| Total | 806 | 971 | 140 | 115 |
The following table provides the total amount of transactions, which have been entered into with related parties for the relevant financial year (in CZK millions):
| Sales to related parties |
Purchases from related parties |
||||
|---|---|---|---|---|---|
| 2015 | 2014 | 2015 | 2014 | ||
| Akcez Enerji A.S. | 41 | 42 | - | - | |
| Akenerji Elektrik Üretim A.S. | 39 | 44 | - | - | |
| ČEZ Energo, s.r.o. | 384 | 297 | 293 | 29 | |
| in PROJEKT LOUNY ENGINEERING s.r.o. | 22 | 33 | 16 | 23 | |
| LOMY MOŘINA spol. s r.o. | 11 | 26 | 169 | 187 | |
| OSC, a.s. | - | - | 129 | 128 | |
| Teplo Klášterec s.r.o. | 55 | 54 | - | - | |
| Výzkumný a zkušební ústav Plzeň s.r.o. | 70 | 7 | 8 | 4 | |
| Others | 112 | 97 | 78 | 158 | |
| Total | 734 | 600 | 693 | 529 |
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 |
|||
|---|---|---|---|---|
| 2015 | 2014 | 2015 | 2014 | |
| Akcez Enerji A.S. | 13 | 14 | - | - |
| CITELUM, a.s. | - | - | - | 23 |
| CM European Power Slovakia s.r.o. | 13 | 16 | 108 | 2 |
| LOMY MOŘINA spol. s r.o. | - | - | 20 | 3 |
| OSC, a.s. | - | - | 21 | 16 |
| Others | 4 | 9 | 11 | 3 |
| Total | 30 | 39 | 160 | 47 |
Information about compensation of key management personnel is included in Note 26.
The Group reports its result based on operating segments which are defined with respect to geographical location of the assets with similar economic environment and characteristics, e.g. similar long-term average gross margins, similar nature of the products and services and with regard to regulatory environment.
According to geographical location, the Group distinguishes the following two regions that in combination with products and services form the reportable segments in 2015 and 2014: Central Europe (CE) and South East Europe (SEE). The Central Europe region includes the Czech Republic, the Netherlands, Poland, Germany, Hungary, Ireland and Slovakia. The South East Europe region consists of the operations of the Group in Bulgaria, Romania, Turkey, Albania, Cyprus, Serbia, Bosnia and Herzegovina, Russia and the Ukraine except for trading operations that are provided at the Group headquarters and therefore presented in the Central Europe region.
According to nature of the products and services the Group distinguishes four categories in 2015 and 2014 as follows:
The Group has seven reportable segments as a result of the combination of geographical location and nature of products and services in 2015 and 2014 as follows:
The accounting policies of the operating segments are the same as those described in Note 2. 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 15).
The definition of the operating segments will be adjusted in 2016 according to organizational changes in corporate governance of the Group which have been made effective since January 1, 2016.
The following tables summarize segment information by operating segments for the years ended December 31, 2015 and 2014 (in CZK millions):
| Year 2015: | Power Produc tion and Trading CE |
Distribu tion and Sale CE |
Mining CE |
Other CE |
Power Produc tion and Trading SEE |
Distribu tion and Sale SEE |
Other SEE |
Combi ned |
Elimina tion |
Consoli dated |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues and other operating income - other than intersegment Revenues and other operating |
56,331 | 108,064 | 4,676 | 2,946 | 1,581 | 36,544 | 25 | 210,167 | - | 210,167 |
| income - intersegment |
36,359 | 3,476 | 5,026 | 21,721 | 442 | 275 | 1,945 | 69,244 | (69,244) | - |
| Total revenues and other operating income | 92,690 | 111,540 | 9,702 | 24,667 | 2,023 | 36,819 | 1,970 | 279,411 | (69,244) | 210,167 |
| EBITDA | 30,882 | 22,069 | 4,315 | 3,204 | 628 | 3,901 | 125 | 65,124 | (20) | 65,104 |
| Depreciation and amortization | (17,456) | (4,044) | (2,419) | (1,823) | (995) | (1,811) | (71) | (28,619) | - | (28,619) |
| Impairment of property, plant and equipment and intangible assets including goodwill |
(3,706) | (14) | - | 8 | (2,527) | (1,434) | (12) | (7,685) | - | (7,685) |
| EBIT | 9,707 | 18,012 | 1,902 | 1,527 | (2,894) | 685 | 42 | 28,981 | (20) | 28,961 |
| Interest on debt and provisions | (4,345) | (270) | (195) | (105) | (492) | (11) | (12) | (5,430) | 896 | (4,534) |
| Interest income | 972 | 17 | 229 | 17 | 6 | 35 | 8 | 1,284 | (896) | 388 |
| Share of profit (loss) from joint-ventures | 134 | - | 14 | - | (1,193) | (610) | - | (1,655) | - | (1,655) |
| Income taxes | (1,500) | (3,326) | (365) | (416) | (129) | (606) | (7) | (6,349) | 2 | (6,347) |
| Net income | 25,390 | 14,415 | 2,296 | 1,860 | (4,970) | (503) | 25 | 38,513 | (17,966) | 20,547 |
| Identifiable assets | 267,990 | 83,626 | 21,480 | 9,930 | 16,974 | 22,254 | 181 | 422,435 | (1,071) | 421,364 |
| Investment in joint-ventures | 4,864 | 41 | 184 | - | 2,150 | 2,000 | - | 9,239 | - | 9,239 |
| Unallocated assets | 172,083 | |||||||||
| Total assets | 602,686 | |||||||||
| Capital expenditure | 17,601 | 7,527 | 1,776 | 8,797 | 323 | 2,134 | 767 | 38,925 | (7,431) | 31,494 |
| Average number of employees | 7,458 | 1,640 | 2,679 | 8,979 | 117 | 3,923 | 1,030 | 25,826 | - | 25,826 |
| Year 2014: | Power Produc tion and Trading CE |
Distribu tion and Sale CE |
Mining CE |
Other CE |
Power Produc tion and Trading SEE |
Distribu tion and Sale SEE |
Other SEE |
Combi ned |
Elimina tion |
Consoli dated |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues and other operating income - other than intersegment Revenues and other operating |
57,327 | 100,310 | 4,743 | 3,029 | 1,526 | 34,784 | 32 | 201,751 | - | 201,751 |
| income - intersegment |
35,888 | 4,909 | 5,415 | 29,350 | 1,210 | 448 | 2,142 | 79,362 | (79,362) | - |
| Total revenues and other operating income | 93,215 | 105,219 | 10,158 | 32,379 | 2,736 | 35,232 | 2,174 | 281,113 | (79,362) | 201,751 |
| EBITDA | 39,523 | 19,290 | 4,163 | 4,666 | 606 | 3,869 | 84 | 72,201 | 297 | 72,498 |
| Depreciation and amortization | (16,300) | (3,834) | (2,313) | (2,146) | (1,257) | (1,784) | (71) | (27,705) | - | (27,705) |
| Impairment of property, plant and equipment and intangible assets including goodwill |
(443) | - | (1) | (38) | (6,794) | (749) | - | (8,025) | - | (8,025) |
| EBIT | 22,792 | 15,463 | 1,856 | 2,621 | (7,444) | 1,347 | 14 | 36,649 | 297 | 36,946 |
| Interest on debt and provisions | (5,253) | (401) | (224) | (20) | (568) | (20) | (23) | (6,509) | 1,025 | (5,484) |
| Interest income | 1,263 | 14 | 259 | 9 | 9 | 60 | 19 | 1,633 | (1,025) | 608 |
| Share of profit (loss) from joint-ventures | (15) | - | 6 | - | (1,195) | (19) | - | (1,223) | - | (1,223) |
| Income taxes | (3,222) | (2,798) | (352) | (559) | 899 | (132) | (3) | (6,167) | (57) | (6,224) |
| Net income | 27,604 | 12,266 | 2,168 | 2,048 | (8,406) | 1,235 | 46 | 36,961 | (14,529) | 22,432 |
| Identifiable assets | 271,636 | 80,211 | 21,267 | 10,102 | 20,840 | 24,052 | 100 | 428,208 | (1,666) | 426,542 |
| Investment in joint-ventures | 5,005 | - | 190 | - | 4,159 | 2,923 | - | 12,277 | - | 12,277 |
| Unallocated assets | 189,051 | |||||||||
| Total assets | 627,870 | |||||||||
| Capital expenditure | 21,122 | 7,712 | 2,474 | 14,522 | 60 | 1,813 | 673 | 48,376 | (13,964) | 34,412 |
| Average number of employees | 7,205 | 1,500 | 2,950 | 9,171 | 360 | 3,923 | 1,139 | 26,248 | - | 26,248 |
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):
| 2015 | 2014 | |
|---|---|---|
| Czech Republic | 155,917 | 153,575 |
| Bulgaria | 25,043 | 24,398 |
| Romania | 13,099 | 11,930 |
| Poland | 6,843 | 4,289 |
| Other | 9,265 | 7,559 |
| Total revenues and other operating income | 210,167 | 201,751 |
The following table shows the split of property, plant and equipment according to the location of entity which they belong to at December 31, 2015 and 2014 (in CZK million):
| 2015 | 2014 | |
|---|---|---|
| Czech Republic | 374,612 | 372,707 |
| Bulgaria | 10,019 | 11,379 |
| Romania | 29,389 | 33,612 |
| Poland | 7,343 | 8,843 |
| Other | 1 | 1 |
| Total property, plant and equipment | 421,364 | 426,542 |
| 2015 | 2014 | |
|---|---|---|
| Numerator (CZK millions) Basic and diluted: Net income attributable to equity holders |
20,739 | 22,403 |
| of the parent | ||
| Denominator (thousands shares) Basic: |
||
| Weighted average shares outstanding | 534,193 | 534,115 |
| Dilutive effect of share options | 84 | 64 |
| Diluted: Adjusted weighted average shares |
534,277 | 534,179 |
| Net income per share (CZK per share) | ||
| Basic Diluted |
38.8 38.8 |
41.9 41.9 |
The Group is engaged in a continuous construction program, currently estimated as of December 31, 2015 over the next five years as follows (in CZK billion):
| 2016 | 34.2 |
|---|---|
| 2017 | 32.8 |
| 2018 | 35.2 |
| 2019 | 32.4 |
| 2020 | 30.5 |
| Total | 165.1 |
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, 2015 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 has obtained all insurance policies with minimal limits as required by the law. 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 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.
On February 5, 2016 the Group issued a two year private placement floating rate note with an aggregate nominal amount of EUR 86 million and a coupon of 3M EURIBOR plus 0.55%. The notes were issued under the established Euro Medium Term Note Programme.
On February 9, 2016 the Group issued a two year private placement floating rate note with nominal amount of EUR 15 million and a coupon of 3M EURIBOR plus 0.55%. The notes were issued under the established Euro Medium Term Note Programme.
There was a significant decrease in wholesale electricity prices after the balance sheet date. The wholesale electricity prices are one of the significant assumptions used in the estimate of recoverable amount of non-current assets of the Group (see Note 7).
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.