AI assistant
CEZ A.S. — Interim / Quarterly Report 2016
Nov 8, 2016
1042_rns_2016-11-08_81d48e54-e1fb-4b33-bb23-bf66bdecef28.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
CEZ GROUP
INTERIM CONSOLIDATED FINANCIAL STATEMENTS PREPARED IN ACCORDANCE WITH INTERNATIONAL FINANCIAL REPORTING STANDARDS AS OF SEPTEMBER 30, 2016
CEZ GROUP CONSOLIDATED BALANCE SHEET AS OF SEPTEMBER 30, 2016
in CZK Millions
| Note | September 30, 2016 |
December 31, 2015 |
|---|---|---|
| Assets | ||
| Property, plant and equipment: | ||
| Plant in service Less accumulated depreciation and impairment |
733,236 (419,110) |
719,633 (399,608) |
| Net plant in service | 314,126 | 320,025 |
| Nuclear fuel, at amortized cost Construction work in progress |
13,513 91,475 |
12,997 88,342 |
| Total property, plant and equipment | 419,114 | 421,364 |
| Other non-current assets: | ||
| Investment in joint-ventures Restricted financial assets Investments and other financial assets, net Intangible assets, net Deferred tax assets Total other non-current assets Total non-current assets |
7,989 19,236 16,542 20,597 1,136 65,500 484,614 |
9,239 18,059 22,598 20,164 1,631 71,691 493,055 |
| 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 |
15,118 50,530 4,296 9,044 940 1,729 38,780 3,018 |
13,482 46,003 436 8,577 1,554 3,456 32,728 3,395 |
| Total current assets | 123,455 | 109,631 |
| Total assets | 608,069 | 602,686 |
CEZ GROUP CONSOLIDATED BALANCE SHEET AS OF SEPTEMBER 30, 2016
continued
| Note | September 30, 2016 |
December 31, 2015 |
|
|---|---|---|---|
| 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) 210,471 |
53,799 (4,246) 218,340 |
|
| Total equity attributable to equity holders of the parent |
260,024 | 267,893 | |
| Non-controlling interests | 4,527 | 4,262 | |
| Total equity | 264,551 | 272,155 | |
| Long-term liabilities: | |||
| Long-term debt, net of current portion Provisions Deferred tax liabilities Other long-term liabilities |
6 | 140,699 62,127 24,087 9,039 |
145,575 60,525 22,053 8,679 |
| Total long-term liabilities | 235,952 | 236,832 | |
| Current liabilities: | |||
| Short-term loans Current portion of long-term debt Trade and other payables Income tax payable Provisions Accrued liabilities |
7 6 |
14,047 15,431 59,103 100 6,444 12,441 |
223 11,696 58,010 1,606 8,219 13,945 |
| Total current liabilities | 107,566 | 93,699 | |
| Total equity and liabilities | 608,069 | 602,686 |
CEZ GROUP CONSOLIDATED STATEMENT OF INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016
in CZK Millions
| Note | 1-9/2016 | 1-9/2015 * | 7-9/2016 | 7-9/2015 * | |
|---|---|---|---|---|---|
| Sales of electricity and related services Sales of gas, coal, heat and other |
125,998 | 133,800 | 41,344 | 43,342 | |
| revenues | 17,858 | 16,109 | 4,343 | 3,987 | |
| Other operating income | 1,252 | 2,578 | 518 | 634 | |
| Total revenues and other operating income |
145,108 | 152,487 | 46,205 | 47,963 | |
| Gains and losses from commodity derivative trading, net Fuel Purchased power and related services Repairs and maintenance Depreciation and amortization Impairment of property, plant and equipment and intangible assets including goodwill Salaries and wages Materials and supplies |
8 | 299 (9,389) (64,077) (2,810) (21,260) (958) (13,537) (3,053) |
(863) (9,421) (66,630) (2,905) (21,422) (2,400) (13,007) (2,886) |
(384) (3,018) (21,450) (1,193) (7,099) 15 (4,591) (986) |
50 (3,057) (22,233) (1,328) (7,124) (2,379) (4,364) (970) |
| Emission rights, net Other operating expenses |
(321) (8,404) |
(173) (8,157) |
(867) (3,032) |
(416) (2,819) |
|
| Income before other income (expenses) and income taxes |
21,598 | 24,623 | 3,600 | 3,323 | |
| Interest on debt, net of capitalized interest Interest on provisions Interest income Foreign exchange rate gains (losses), net Other financial expenses Other financial income Share of profit (loss) from joint-ventures |
(1,866) (1,122) 249 (607) (257) 1,231 (965) |
(2,229) (1,263) 315 (398) (132) 2,147 (2,174) |
(749) (376) 78 74 60 (531) (992) |
(621) (420) 89 164 206 192 (1,218) |
|
| Total other income (expenses) | (3,337) | (3,734) | (2,436) | (1,608) | |
| Income before income taxes | 18,261 | 20,889 | 1,164 | 1,715 | |
| Income taxes | (3,554) | (4,274) | (254) | (514) | |
| Net income | 14,707 | 16,615 | 910 | 1,201 | |
| Net income attributable to: | |||||
| Equity holders of the parent Non-controlling interests |
14,442 265 |
16,662 (47) |
813 97 |
1,287 (86) |
|
| Net income per share attributable to equity holders of the parent (CZK per share) |
|||||
| Basic Diluted |
27.0 27.0 |
31.2 31.2 |
1.5 1.5 |
2.4 2.4 |
CEZ GROUP CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016
in CZK Millions
| Note | 1-9/2016 | 1-9/2015 * | 7-9/2016 | 7-9/2015 * | |
|---|---|---|---|---|---|
| Net income | 14,707 | 16,615 | 910 | 1,201 | |
| 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 |
(3,087) | 9,748 | (1,799) | 3,834 | |
| of income Change in fair value of available-for-sale |
(414) | (1,551) | (150) | 60 | |
| financial assets recognized in equity Available-for-sale financial assets reclassified from equity Translation differences - subsidiaries Translation differences - joint-ventures |
2,211 | 41 | 764 | (1,108) | |
| (3) 25 (298) |
(100) (474) (1,551) |
(2) 291 (282) |
(84) 6 (812) |
||
| Translation differences reclassified from equity Share on other equity movements of joint |
(102) | (1) | - | - | |
| ventures | 33 | (60) | 8 | (43) | |
| Deferred tax related to other comprehensive income |
9 | 627 | (1,452) | 340 | (792) |
| Net other comprehensive income that may be reclassified to statement of income |
|||||
| or to assets in subsequent periods | (1,008) | 4,600 | (830) | 1,061 | |
| Total comprehensive income, net of tax | 13,699 | 21,215 | 80 | 2,262 | |
| Total comprehensive income attributable to: |
|||||
| Equity holders of the parent Non-controlling interests |
13,435 264 |
21,339 (124) |
(3) 83 |
2,356 (94) |
CEZ GROUP CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016
in CZK Millions
| 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, 2014 | 53,799 | (4,382) | (7,350) | (7,972) | 1,849 | 225,364 | 261,308 | 4,543 | 265,851 | |
| Net income Other comprehensive income |
- - |
- - |
- (1,948) |
- 6,639 |
- 46 |
16,662 (60) |
16,662 4,677 |
(47) (77) |
16,615 4,600 |
|
| Total comprehensive income | - | - | (1,948) | 6,639 | 46 | 16,602 | 21,339 | (124) | 21,215 | |
| Dividends Sale of treasury shares Share options Transfer of exercised and forfeited |
- - - |
- 136 - |
- - - |
- - - |
- - 23 |
(21,317) (68) - |
(21,317) 68 23 |
(4) - - |
(21,321) 68 23 |
|
| share options within equity Acquisition of non-controlling interests Put options held by non-controlling interest |
- - - |
- - - |
- 19 - |
- - - |
(52) - - |
52 (166) 143 |
- (147) 143 |
- (145) 149 |
- (292) 292 |
|
| September 30, 2015 |
53,799 | (4,246) | (9,279) | (1,333) | 1,866 | 220,610 | 261,417 | 4,419 | 265,836 |
CEZ GROUP CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016
continued
| 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, 2015 | 53,799 | (4,246) | (9,500) | (86) | 3,242 | 224,684 | 267,893 | 4,262 | 272,155 | |
| Net income Other comprehensive income |
- - |
- - |
- (374) |
- (2,835) |
- 2,170 |
14,442 32 |
14,442 (1,007) |
265 (1) |
14,707 (1,008) |
|
| Total comprehensive income | - | - | (374) | (2,835) | 2,170 | 14,474 | 13,435 | 264 | 13,699 | |
| Dividends Share options Transfer of forfeited share options |
5 | - - |
- - |
- - |
- - |
- 16 |
(21,320) - |
(21,320) 16 |
(8) - |
(21,328) 16 |
| within equity Acquisition of subsidiaries |
4 | - - |
- - |
- - |
- - |
(24) - |
24 - |
- - |
- 9 |
- 9 |
| September 30, 2016 | 53,799 | (4,246) | (9,874) | (2,921) | 5,404 | 217,862 | 260,024 | 4,527 | 264,551 |
CEZ GROUP CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016
in CZK Millions
| Note | 1-9/2016 | 1-9/2015 * | |
|---|---|---|---|
| Operating activities: | |||
| Income before income taxes | 18,261 | 20,889 | |
| Adjustments to reconcile income before income taxes to net cash provided by operating activities: |
|||
| Depreciation and amortization | 21,260 | 21,422 | |
| Amortization of nuclear fuel | 2,489 | 2,589 | |
| Gain on non-current asset retirements, net | (96) | (454) | |
| Foreign exchange rate losses (gains), net | 607 | 398 | |
| Interest expense, interest income and dividend income, net | 989 | 1,229 | |
| Provisions Impairment of property, plant and equipment and intangible |
(494) | (4,306) | |
| assets including goodwill | 8 | 958 | 2,400 |
| Valuation allowances and other adjustments | (333) | 55 | |
| Share of (profit) loss from joint-ventures | 965 | 2,174 | |
| Changes in assets and liabilities: | |||
| Receivables | (3,896) | 4,971 | |
| Materials, supplies and fossil fuel stocks | (197) | (214) | |
| Receivables and payables from derivatives | 2,200 | 1,187 | |
| Other current assets | 4,239 | 4,651 | |
| Trade and other payables | 1,423 | 1,045 | |
| Accrued liabilities | (1,294) | (3,716) | |
| Cash generated from operations | 47,081 | 54,320 | |
| Income taxes paid | (5,733) | (3,503) | |
| Interest paid, net of capitalized interest | (1,727) | (2,041) | |
| Interest received | 243 | 326 | |
| Dividends received | 606 | 665 | |
| Net cash provided by operating activities | 40,470 | 49,767 | |
| Investing activities: | |||
| Acquisition of subsidiaries and joint-ventures, net of cash | |||
| acquired Disposal of subsidiaries and joint-ventures, net of cash |
4 | (370) | - |
| disposed of | 177 | 310 | |
| Additions to non-current assets, including capitalized interest | (28,054) | (21,506) | |
| Proceeds from sale of non-current assets | 227 | 197 | |
| Loans made | (3) | (30) | |
| Repayment of loans | 228 | 60 | |
| Change in restricted financial assets | (935) | (576) | |
| Total cash used in investing activities | (28,730) | (21,545) |
CEZ GROUP CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016
continued
| Note | 1-9/2016 | 1-9/2015 * | |
|---|---|---|---|
| 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 |
63,667 (51,901) 59 (687) (21,249) (8) - (5) |
73,878 (87,582) 50 (86) (21,253) (4) 68 - |
|
| Total cash provided by (used in) financing activities | (10,124) | (34,929) | |
| Net effect of currency translation in cash | 20 | (361) | |
| Net increase (decrease) in cash and cash equivalents | 1,636 | (7,068) | |
| Cash and cash equivalents at beginning of period | 13,482 | 20,095 | |
| Cash and cash equivalents at end of period | 15,118 | 13,027 | |
| Supplementary cash flow information |
| Total cash paid for interest | 4,325 | 4,816 |
|---|---|---|
| ------------------------------ | ------- | ------- |
CEZ GROUP NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2016
1. The Company
ČEZ, a. s. ("ČEZ" or "the Company") is a Czech joint-stock company, owned 69.8% (70.3% of voting rights) at September 30, 2016 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.
2. Summary of Significant Accounting Policies
2.1. Financial Statements
The interim consolidated financial statements for the nine months ended September 30, 2016 have been prepared in accordance with IAS 34 and have not been audited by an independent auditor. The interim consolidated financial statements do not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the Group's annual financial statements as of December 31, 2015.
2.2. Changes in Accounting Policies
a. Adoption of New IFRS Standards in 2016
The accounting policies adopted in the preparation of the interim consolidated financial statements are consistent with those followed in the preparation of the Group's annual financial statements for the year ended December 31, 2015, 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, 2016:
- Amendments to IAS 1 Disclosure Initiative
- Amendments to IAS 19 Defined Benefit Plans: Employee Contributions
- Amendments to IAS 27: Equity Method in Separate Financial Statements
- Amendments to IFRS 11 Joint Arrangements: Accounting for Acquisitions of Interests in joint operation
- Annual Improvements to IFRSs 2010 2012
- Annual Improvements to IFRSs 2012 2014
The impact of the adoption of standards or interpretations (or their annual improvements respectively) on the financial statements or performance of the Group is described below:
Amendments to IAS 1 Disclosure Initiative
The amendments to IAS 1 Presentation of Financial Statements clarify, rather than significantly change, existing IAS 1 requirements.
The amendments clarify:
- the materiality requirements in IAS 1;
- that specific line items in the statement(s) of profit or loss and OCI and the balance sheet may be disaggregated;
- that entities have flexibility as to the order in which they present the notes to financial statements;
- that the share of OCI of associates and joint-ventures accounted for using the equity method must be presented in aggregate as a single line item, and classified between those items that will or will not be subsequently reclassified to profit or loss.
These amendments did not have a significant impact to the Group, but will assist in applying judgment when meeting the presentation and disclosure requirements.
Amendments to IAS 19 Defined Benefit Plans: Employee Contributions 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 amendments did not have a significant impact on Group's financial statements.
Amendments to IAS 27: Equity Method in Separate 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. These amendments do 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. These amendments will affect eventual future relevant transactions.
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:
- IFRS 2 Share-based Payment
- IFRS 3 Business Combinations
- IFRS 8 Operating Segments
- IFRS 13 Fair Value Measurement
- IAS 16 Property, Plant and Equipment
- IAS 24 Related Party Disclosures
- IAS 38 Intangible Assets
The annual improvements had no significant impact on the Group's financial statements.
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:
- IFRS 5 Non-Current Assets Held for Sale and Discontinued Operations
- IFRS 7 Financial Instruments: Disclosures
- IAS 19 Employee Benefits
- IAS 34 Interim Financial Reporting
The annual improvements had no significant impact on the Group's financial statements.
b. Changes in the Presentation of the Financial Statements
The way of presentation of the financial statements was changed in the consolidated financial statements as of December 31, 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. As a result, reclassifications for the prior period have been made to provide fully comparative information on the same basis. The following table summarizes the effect of reclassifications on prior period presented (in CZK millions):
| Reclassifications 1-9/2015 |
|
|---|---|
| Consolidated statement of income: | |
| Gains and losses from electricity, coal and gas derivative trading, net 1) Sales of gas, coal, heat and other revenues Other operating income |
863 (1,562) 2,578 |
| Total revenues and other operating income | 1,879 |
| Gains and losses from commodity derivative trading, net 1) Other operating expenses |
(863) (1,016) |
| Income before other income (expenses) and income taxes | - |
| Other income (expenses), net Other financial expenses Other financial income |
(2,015) (132) 2,147 |
| Total other income (expenses) | - |
| Net income | - |
| EBITDA | - |
| Consolidated statement of comprehensive income: | |
| Translation differences Translation differences - subsidiaries Translation differences - joint-ventures |
2,025 (474) (1,551) |
| Other comprehensive income, net of tax | - |
| Total comprehensive income, net of tax | - |
| Consolidated statement of cash flows: | |
| Net cash provided by operating activities | (35) |
| Total cash used in financing activities | 35 |
| Net increase in cash and cash equivalents | - |
1) The headline of the line Gains and losses from commodity derivative trading, net was changed (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.
3. Seasonality of Operations
The seasonality within the segments Generation - Traditional Energy, Generation - New Energy, Distribution and Sales usually takes effect in such a way that the revenues and operating profits of these segments for the 1st and 4th quarters of a calendar year are slightly higher than the revenues and operating profits achieved in the remaining period.
4. Changes in the Group Structure
Acquisitions of subsidiaries from third parties in the first nine months of 2016
On January 6, 2016 the Group acquired a 26% interest in ENESA a.s. Total interest of CEZ Group in ENESA is 75 % since this date. ENESA specializes in complex solutions for energy savings in public buildings and industrial plants.
On February 10, 2016 the Group acquired a 100% interest in ČEZ Solární, s.r.o. which constructs photovoltaic power plants.
On June 22, 2016 the Group acquired a 100% interest in Energie2 Prodej, s.r.o. which is a supplier of electricity and gas to all types of companies, organizations, households and public sector in the Czech Republic.
On September 30, 2016 the Group acquired a 100% interest in AZ KLIMA a.s, which specializes in complex solutions for technical equipment of buildings and making the delivery of ventilation and cooling equipment for buildings.
The fair values of acquired identifiable assets and liabilities as of the date of acquisition were as follows (in CZK millions):
| ENESA | ČEZ Solární |
Energie2 Prodej |
AZ KLIMA | |
|---|---|---|---|---|
| Share of the Group | 75% | 100% | 100% | 100% |
| Property, plant and equipment | 14 | 4 | - | 57 |
| Investments and other financial assets, net | - | - | - | 21 |
| Intangible assets, net | - | - | 86 | 1 |
| Deferred tax assets | - | 2 | - | 4 |
| Materials and supplies, net | 29 | 17 | - | 49 |
| Receivables, net | 27 | 7 | 123 | 237 |
| Income tax receivable | - | - | - | 5 |
| Cash and cash equivalents | 5 | 10 | 13 | 16 |
| Other current assets | - | - | - | 34 |
| Long-term debt, net of current portion | - | (1) | - | (50) |
| Current portion of long-term debt | - | (1) | - | - |
| Other long-term liabilities | - | - | (87) | (9) |
| Short-term loans | - | - | - | (30) |
| Trade and other payables | (39) | (2) | (91) | (162) |
| Provisions | - | - | - | (51) |
| Accrued liabilities | - | (3) | (1) | (13) |
| Total net assets | 36 | 33 | 43 | 109 |
| Share of net assets acquired | 27 | 33 | 43 | 109 |
| Goodwill | 1 | 3 | - | 240 |
| Negative goodwill | - | - | (24) | - |
| Total purchase consideration | 28 | 36 | 19 | 349 |
| Less: | ||||
| Cash and cash equivalents in the subsidiary acquired Interest acquired in previous periods |
(5) (18) |
(10) - |
(13) - |
(16) - |
| Cash outflow on acquisition of the subsidiary |
5 | 26 | 6 | 333 |
If the combinations had taken place at the beginning of the year 2016, net income for CEZ Group as of September 30, 2016 would have been CZK 14,782 million and the revenues and other operating income from continuing operations would have been CZK 145,813 million. The amounts of goodwill recognized as a result of the business combinations comprise the value of expected synergies arising from the acquisitions.
5. Equity
On June 3, 2016 the Annual Shareholders Meeting of ČEZ, a. s. approved the dividends per share of CZK 40.0. The total amount of dividend approved amounts to CZK 21,369 million.
6. Long-term Debt
Long-term debt at September 30, 2016 and December 31, 2015 is as follows (in CZK millions):
| September 30,2016 |
December 31, 2015 |
|
|---|---|---|
| 3.005% Eurobonds, due 2038 (JPY 12,000 million) 2.845% Eurobonds, due 2039 (JPY 8,000 million) 5.000% Eurobonds, due 2021 (EUR 750 million) 6M Euribor + 1.25% Eurobonds, due 2019 (EUR 50 million) 3M Euribor + 0.35% Eurobonds, due 2017 (EUR 45 million) 3M Euribor + 0,55% Eurobonds, due 2018 (EUR 200 million) 4.875% Eurobonds, due 2025 (EUR 750 million) 4.500% Eurobonds, due 2020 (EUR 750 million) 2.160% Eurobonds, due 2023 (JPY 11,500 million) 4.600% Eurobonds, due 2023 (CZK 1,250 million) 3.625% Eurobonds, due 2016 (EUR 340 million) 2.150%*IR CPI Eurobonds, due 2021 (EUR 100 million) 1) 4.102% Eurobonds, due 2021 (EUR 50 million) 4.250% U.S. bonds, due 2022 (USD 289 million) 5.625% U.S. bonds, due 2042 (USD 300 million) 4.375% Eurobonds, due 2042 (EUR 50 million) 4.500% Eurobonds, due 2047 (EUR 50 million) 4.383% Eurobonds, due 2047 (EUR 80 million) 3.000% Eurobonds, due 2028 (EUR 500 million) 4.500% registered bonds, due 2030 (EUR 40 million) 4.750% registered bonds, due 2023 (EUR 40 million) 4.700% registered bonds, due 2032 (EUR 40 million) 4.270% registered bonds, due 2047 (EUR 61 million) |
2,858 1,907 20,208 1,347 1,205 5,388 20,190 20,158 2,748 1,248 - 2,702 1,348 6,942 7,188 1,325 1,325 2,162 13,334 1,060 1,071 1,075 1,622 |
2,466 1,645 20,203 1,347 1,198 - 20,188 20,140 2,372 1,248 9,176 2,702 1,347 7,111 7,368 1,325 1,325 2,162 13,325 1,060 1,070 1,075 1,621 |
| 3.550% registered bonds, due 2038 (EUR 30 million) Exchangeable bonds, due 2017 (EUR 470.2 million) 2) |
807 12,540 |
807 12,420 |
| Total bonds and debentures Less: Current portion |
131,758 (12,540) |
134,701 (9,176) |
| Bonds and debentures, net of current portion | 119,218 | 125,525 |
| Long-term bank and other loans: | ||
| Total long-term bank and other loans | 24,372 | 22,570 |
| Less: Current portion | (2,891) | (2,520) |
| Long-term bank and other loans, net of current portion | 21,481 | 20,050 |
| Total long-term debt Less: Current portion |
156,130 (15,431) |
157,271 (11,696) |
| Total long-term debt, net of current portion | 140,699 | 145,575 |
1) The interest rate is based on inflation realized in Eurozone Countries (Harmonized Index of Consumer Prices – HICP) and is fixed through the closed swap to the rate 4.553% p. a.
2) Bonds are exchangeable for ordinary shares of MOL Hungarian Oil and Gas PLC. The bonds carry no interest and the separation of embedded conversion option resulted in effective interest rate of 1.43% p. a.
7. Short-term Loans
Short-term loans at September 30, 2016 and December 31, 2015 are as follows (in CZK millions):
| September 30, 2016 |
December 31, 2015 |
|
|---|---|---|
| Short-term bank loans | 9,796 | 40 |
| Bank overdrafts | 738 | 183 |
| Short-term bonds | 3,513 | - |
| Total | 14,047 | 223 |
8. Impairment of Property, Plant and Equipment and Intangible Assets including Goodwill
At each reporting date, the Group assesses whether there is any indication that an asset may be impaired or that previously recognized impairment losses (except for goodwill) may no longer exist or may have decreased. The result of the assessment made at September 30, 2016 was that certain assets might have been impaired. In such case, the Group reviews the recoverable amounts of the assets to determine whether such amounts continue to exceed the assets' carrying values. If not, the Group recognizes impairment loss directly in profit or loss in the line item of Impairment of property, plant and equipment and intangible assets including goodwill.
The Group recognized for first nine months ended September 30, 2016 the total amount of impairment loss of CZK 982 million. The line item Impairment of property, plant and equipment and intangible assets including goodwill also includes gain from write-off of negative goodwill resulting from the acquisition of the company Energie2 Prodej, s.r.o. (see also Note 4) amounting to CZK 24 million.
The impairment loss in the amount of CZK 999 million is related to impairment of property, plant and equipment of cash-generating unit Romanian wind power farms. The impairment was caused especially by decrease in expected wholesale prices of electricity.
Information about breakdown by operating segments is included in Note 10.
9. Income Taxes
Tax effects relating to each component of other comprehensive income are the following (in CZK millions):
| 1-9/2016 | 1-9/2015 | |||||
|---|---|---|---|---|---|---|
| Before | Net of | Before | Net of | |||
| tax | Tax | tax | tax | Tax | tax | |
| amount | effect | amount | amount | effect | amount | |
| Change in fair value of cash flow hedges recognized in |
||||||
| equity | (3,087) | 587 | (2,500) | 9,748 | (1,853) | 7,895 |
| Cash flow hedges reclassified to | ||||||
| statement of income | (414) | 79 | (335) | (1,551) | 295 | (1,256) |
| Change in fair value of available-for-sale financial |
||||||
| assets recognized in equity | 2,211 | (39) | 2,172 | 41 | 90 | 131 |
| Available-for-sale financial | ||||||
| assets reclassified from equity | (3) | - | (3) | (100) | 16 | (84) |
| Translation differences - | ||||||
| subsidiaries | 25 | - | 25 | (474) | - | (474) |
| Translation differences - joint ventures |
(298) | - | (298) | (1,551) | - | (1,551) |
| Translation differences | ||||||
| reclassified from equity | (102) | - | (102) | (1) | - | (1) |
| Share on other equity movements of joint-ventures |
33 | - | 33 | (60) | - | (60) |
| Total | (1,635) | 627 | (1,008) | 6,052 | (1,452) | 4,600 |
10. Segment Information
The Group reports its result based on operating segments which are defined especially with respect to the nature of the products and services and with regard to regulatory environment. The Group has identified six reportable segments on this basis:
- Generation Traditional Energy
- Generation New Energy
- Distribution
- Sales
- Mining
- Other
This definition of the operating segments is a result of organizational changes in corporate governance of the Group which have been made effective since January 1, 2016. The segments are defined across the countries that CEZ Group operates in now. Segment is a functionally autonomous part of CEZ Group that serves a single part of the value chain in the energy sector and is within the purview of individual members of the ČEZ, a. s. Board of Directors. The segment information for previous periods of the year 2015 has been adjusted to provide fully comparative information on the same basis.
The Group accounts for intersegment revenues and transfers as if the revenues or transfers were to third parties, that is, at current market prices or where the regulation applies at regulated prices.
The Group evaluates the performance of its segments based on earnings before interest, taxes, depreciation and amortization (EBITDA). The reconciliation of EBITDA to income before other income (expenses) and income taxes summarizes the following table (in CZK millions):
| 1-9/2016 | 1-9/2015 | |
|---|---|---|
| Income before other income (expenses) and income | ||
| taxes (EBIT) | 21,598 | 24,623 |
| Depreciation and amortization | 21,260 | 21,422 |
| Impairment of property, plant and equipment and | ||
| intangible assets including goodwill | 958 | 2,400 |
| Gains and losses on sale of property, plant and | ||
| equipment, net * | (59) | (66) |
| EBITDA | 43,757 | 48,379 |
* Gains on sale of property, plant and equipment are presented in the statement of income as part of the line item Other operating income. Losses on sale of property, plant and equipment are presented in the statement of income as part of the line item Other operating expenses.
The following tables summarize segment information by operating segments for the nine months ended September 30, 2016 and 2015 and at December 31, 2015 (in CZK millions):
| September 30, 2016: |
Gene ration - Traditional Energy |
Gene ration - New Energy |
Distribu tion |
Sales | Mining | Other | Combined | Elimination | Consoli dated |
|---|---|---|---|---|---|---|---|---|---|
| Revenues and other operating income - other than intersegment |
38,034 | 2,727 | 21,360 | 77,810 | 3,407 | 1,770 | 145,108 | - | 145,108 |
| Revenues and other operating income - intersegment |
22,825 | 473 | 21,699 | 4,040 | 3,569 | 13,682 | 66,288 | (66,288) | - |
| Total revenues and other operating income |
60,859 | 3,200 | 43,059 | 81,850 | 6,976 | 15,452 | 211,396 | (66,288) | 145,108 |
| EBITDA | 17,407 | 2,382 | 14,647 | 4,061 | 3,237 | 2,019 | 43,753 | 4 | 43,757 |
| Depreciation and amortization | (12,537) | (1,107) | (4,470) | (51) | (1,834) | (1,261) | (21,260) | - | (21,260) |
| Impairment of property, plant and equipment and intangible assets including goodwill |
2 | (998) | (3) | 24 | 2 | 15 | (958) | - | (958) |
| EBIT | 4,875 | 278 | 10,187 | 4,034 | 1,406 | 814 | 21,594 | 4 | 21,598 |
| Interest on debt and provisions | (2,640) | (243) | (276) | (12) | (139) | (267) | (3,577) | 589 | (2,988) |
| Interest income | 689 | - | 33 | 8 | 7 | 101 | 838 | (589) | 249 |
| Share of profit (loss) from joint-ventures | (350) | 8 | (507) | 118 | 10 | (244) | (965) | - | (965) |
| Income taxes | (462) | (60) | (1,865) | (709) | (251) | (207) | (3,554) | - | (3,554) |
| Net income | 15,157 | 294 | 7,561 | 3,404 | 1,906 | 1,133 | 29,455 | (14,748) | 14,707 |
| Identifiable assets | 254,612 | 26,370 | 108,241 | 884 | 20,633 | 9,112 | 419,852 | (738) | 419,114 |
| Investment in joint-ventures | 2,311 | 535 | 530 | 256 | 180 | 4,177 | 7,989 | - | 7,989 |
| Unallocated assets | 180,966 | ||||||||
| Total assets | 608,069 | ||||||||
| Capital expenditure | 12,782 | 2 | 6,818 | 48 | 1,015 | 6,629 | 27,294 | (5,777) | 21,517 |
| September 30, 2015: |
Gene ration - Traditional Energy |
Gene ration - New Energy |
Distribu tion |
Sales | Mining | Other | Combined | Elimination | Consoli dated |
|---|---|---|---|---|---|---|---|---|---|
| Revenues and other operating income - other than intersegment Revenues and other operating |
38,992 | 2,793 | 22,889 | 83,152 | 3,283 | 1,378 | 152,487 | - | 152,487 |
| income - intersegment |
26,540 | 581 | 22,867 | 4,833 | 3,633 | 12,922 | 71,376 | (71,376) | - |
| Total revenues and other operating income |
65,532 | 3,374 | 45,756 | 87,985 | 6,916 | 14,300 | 223,863 | (71,376) | 152,487 |
| EBITDA | 22,138 | 2,082 | 14,484 | 4,613 | 3,133 | 1,926 | 48,376 | 3 | 48,379 |
| Depreciation and amortization | - (12,486) |
(1,275) | (4,397) | (24) | (1,811) | (1,429) | (21,422) | - | (21,422) |
| Impairment of property, plant and equipment and intangible assets including goodwill |
(1,283) | (647) | (459) | - | 1 | (12) | (2,400) | - | (2,400) |
| EBIT | 8,347 | 160 | 9,659 | 4,589 | 1,327 | 538 | 24,620 | 3 | 24,623 |
| Interest on debt and provisions | (3,191) | (401) | (208) | (2) | (149) | (244) | (4,195) | 703 | (3,492) |
| Interest income | 760 | 1 | 35 | 7 | 10 | 205 | 1,018 | (703) | 315 |
| Share of profit (loss) from joint-ventures | (1,434) | 22 | 101 | 129 | 6 | (998) | (2,174) | - | (2,174) |
| Income taxes |
(1,283) | 94 | (1,784) | (875) | (257) | (169) | (4,274) | - | (4,274) |
| Net income | 23,576 | 128 | 7,795 | 3,843 | 1,617 | 424 | 37,383 | (20,768) | 16,615 |
| Capital expenditure | 11,248 | 149 | 6,625 | 28 | 1,133 | 5,968 | 25,151 | (4,939) | 20,212 |
| December 31, 2015: | Gene ration - Traditional Energy |
Gene ration - New Energy |
Distribu tion |
Sales | Mining | Other | Combined | Elimination | Consoli dated |
| Identifiable assets | 256,633 | 28,212 | 105,982 | 367 | 21,480 | 9,754 | 422,428 | (1,064) | 421,364 |
| Investment in joint-ventures | 2,835 | 527 | 1,066 | 388 | 184 | 4,239 | 9,239 | - | 9,239 |
| Unallocated assets | 172,083 | ||||||||
| Total assets | 602,686 | ||||||||
11. Events after the Balance Sheet Date
On October 20, 2016 ČEZ and Sokolovská uhelná reached an agreement. A part of the agreement is a new purchase contract for the supply of brown coal from Sokolovská uhelná and the sale of the Tisová Power Plant to Sokolovská uhelná. Both parties agreed to take steps to put an end to all existing lawsuits and not to raise any more claims.