Quarterly Report • Aug 13, 2019
Quarterly Report
Open in ViewerOpens in native device viewer
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
PREPARED IN ACCORDANCE WITH INTERNATIONAL FINANCIAL REPORTING STANDARDS AS OF JUNE 30, 2019
| Note | June 30, 2019 |
December 31, 2018 |
|
|---|---|---|---|
| ASSETS: | |||
| Plant in service Less accumulated depreciation and impairment |
841,912 (457,831) |
830,955 (445,926) |
|
| Net plant in service | 384,081 | 385,029 | |
| Nuclear fuel, at amortized cost Construction work in progress, net |
14,201 18,560 |
14,427 16,452 |
|
| Total property, plant and equipment | 416,842 | 415,908 | |
| Investments in associates and joint-ventures Restricted financial assets, net Other non-current financial assets, net Intangible assets, net Deferred tax assets |
3,301 20,777 10,264 32,755 1,002 |
3,361 18,834 9,948 31,127 1,269 |
|
| Total other non-current assets | 68,099 | 64,539 | |
| Total non-current assets | 484,941 | 480,447 | |
| Cash and cash equivalents, net Trade receivables, net Income tax receivable Materials and supplies, net Fossil fuel stocks Emission rights Other current financial assets, net Other current assets, net Assets classified as held for sale |
5 | 8,266 64,886 1,945 9,676 1,243 17,528 60,144 13,167 17,008 |
7,278 72,234 352 8,737 1,066 16,655 93,303 9,874 17,497 |
| Total current assets | 193,863 | 226,996 | |
| Total assets | 678,804 | 707,443 |
| June 30, | December 31, | ||
|---|---|---|---|
| Note | 2019 | 2018 | |
| EQUITY AND LIABILITIES: | |||
| Stated capital | 53,799 | 53,799 | |
| Treasury shares | (2,902) | (3,534) | |
| Retained earnings and other reserves | 192,087 | 184,456 | |
| Total equity attributable to equity holders of the parent | 242,984 | 234,721 | |
| Non-controlling interests | 4,581 | 4,560 | |
| Total equity | 247,565 | 239,281 | |
| Long-term debt, net of current portion | 7 | 124,668 | 142,440 |
| Provisions | 77,304 | 75,798 | |
| Other long-term financial liabilities | 11,633 | 15,054 | |
| Deferred tax liability | 21,150 | 16,699 | |
| Other long-term liabilities | 31 | 31 | |
| Total non-current liabilities | 234,786 | 250,022 | |
| Short-term loans | 8 | 1,945 | 11,783 |
| Current portion of long-term debt | 7 | 25,661 | 6,743 |
| Trade payables | 54,355 | 63,093 | |
| Income tax payable | 154 | 253 | |
| Provisions | 9,682 | 12,323 | |
| Other short-term financial liabilities | 91,517 | 110,287 | |
| Other short-term liabilities | 7,698 | 7,461 | |
| Liabilities associated with assets classified as held for | 5 | 5,441 | 6,197 |
| sale | |||
| Total current liabilities | 196,453 | 218,140 | |
| Total equity and liabilities | 678,804 | 707,443 |
| Note | 1-6/2019 | 1-6/2018 * | 4-6/2019 | 4-6/2018 * | |
|---|---|---|---|---|---|
| Sales of electricity, heat, gas and coal Sales of services and other revenues Other operating income |
64,575 33,423 2,030 |
56,470 28,443 1,339 |
29,680 17,335 1,164 |
26,362 12,955 582 |
|
| Total revenues and other operating income |
9 | 100,028 | 86,252 | 48,179 | 39,899 |
| Gains and losses from commodity derivative trading Purchase of electricity, gas and other |
2,169 | 394 | 402 | (1,027) | |
| energies Fuel and emission rights Services Salaries and wages Material and supplies |
(27,811) (9,810) (13,017) (13,264) (4,423) |
(23,677) (7,745) (11,269) (11,831) (3,785) |
(13,402) (4,441) (6,973) (6,953) (2,407) |
(11,424) (3,959) (5,432) (6,122) (1,917) |
|
| Capitalization of expenses to the cost of assets and change in own inventories Depreciation and amortization Impairment of property, plant and |
1,588 (14,204) |
1,510 (14,096) |
294 (7,215) |
922 (6,967) |
|
| equipment and intangible assets Impairment of trade and other receivables Other operating expenses |
(826) (101) (3,227) |
(157) (199) (2,720) |
(314) (119) (1,742) |
(162) (189) (1,344) |
|
| Income before other income (expenses) and income taxes |
17,102 | 12,677 | 5,309 | 2,278 | |
| Interest on debt Interest on provisions Interest income Share of profit (loss) from associates and |
(2,698) (933) 210 |
(2,492) (900) 125 |
(1,334) (468) 100 |
(1,275) (451) 85 |
|
| joint-ventures Impairment of financial assets Other financial expenses Other financial income |
(88) 31 (388) 401 |
(283) 3 (494) 687 |
(25) (6) (361) 214 |
(254) 2 (244) 279 |
|
| Total other income (expenses) | (3,465) | (3,354) | (1,880) | (1,858) | |
| Income before income taxes | 13,637 | 9,323 | 3,429 | 420 | |
| Income taxes | (2,416) | (1,608) | (507) | 40 | |
| Net income | 11,221 | 7,715 | 2,922 | 460 | |
| Net income attributable to: | |||||
| Equity holders of the parent Non-controlling interests |
11,133 88 |
7,509 206 |
2,935 (13) |
388 72 |
|
| Net income per share attributable to equity holders of the parent (CZK per share): |
|||||
| Basic Diluted |
20.8 20.8 |
14.0 14.0 |
5.5 5.5 |
0.7 0.7 |
* The way of presentation was changed for 2018 year-end (see Note 2.2.2). The prior year figures were changed accordingly to provide comparative information on the same basis.
| Note | 1-6/2019 | 1-6/2018 | 4-6/2019 | 4-6/2018 | |
|---|---|---|---|---|---|
| Net income | 11,221 | 7,715 | 2,922 | 460 | |
| Change in fair value of cash flow hedges Cash flow hedges reclassified to |
8,308 | (7,211) | (683) | (8,022) | |
| statement of income Change in fair value of debt instruments |
4,265 400 |
1,720 (513) |
2,185 367 |
205 (337) |
|
| Disposal of debt instruments Translation differences – subsidiaries Translation differences – associates and |
1 (963) |
- 581 |
- (493) |
- 860 |
|
| joint-ventures Disposal of translation differences Share on other equity movements of |
20 - |
101 12 |
(15) - |
90 - |
|
| associates and joint-ventures Deferred tax related to other |
4 | - | 8 | - | |
| comprehensive income | 10 | (2,464) | 1,142 | (355) | 1,541 |
| Net other comprehensive income that may be reclassified to statement of income or to assets in subsequent periods |
9,571 | (4,168) | 1,014 | (5,663) | |
| Re-measurement gains (losses) on defined benefit plans |
2 | - | - | - | |
| Net other comprehensive income not to be reclassified from equity in subsequent periods |
2 | - | - | - | |
| Total other comprehensive income, net of tax |
9,573 | (4,168) | 1,014 | (5,663) | |
| Total comprehensive income, net of tax | 20,794 | 3,547 | 3,936 | (5,203) | |
| Total comprehensive income attributable to: | |||||
| Equity holders of the parent Non-controlling interests |
20,747 47 |
3,275 272 |
4,000 (64) |
(5,357) 154 |
| Equity Transla Cash flow Debt instruments Non Stated Treasury tion hedge instru and other Retained controlling capital shares difference reserve ments reserves earnings Total interests December 31, 2017 53,799 (4,077) (11,906) (7,757) 678 570 218,711 250,018 4,304 Adoption of IFRS 9 and - - 143 - - (493) 2,818 2,468 (24) IFRS 15 2.2 January 1, 2018 (restated) 53,799 (4,077) (11,763) (7,757) 678 77 221,529 252,486 4,280 Net income - - - - - - 7,509 7,509 206 Other comprehensive - - 628 (4,448) (414) - - (4,234) 66 income Total comprehensive income - - 628 (4,448) (414) - 7,509 3,275 272 Dividends - - - - - - (17,648) (17,648) (17) Sale of treasury shares - 526 - - - - (322) 204 - Share options - - - - - 17 - 17 - Transfer of exercised and forfeited share options - - - - - (29) 29 - - Acquisition of non controlling interests - - - - - - 8 8 (13) Sale of non-controlling interests - - - - - - - - 4 Put options held by non - - 2 - - - (2) - 1 controlling interests June 30, 2018 53,799 (3,551) (11,133) (12,205) 264 65 211,103 238,342 4,527 |
Note | Attributable to equity holders of the parent | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Total equity |
||||||||||
| 254,322 | ||||||||||
| 2,444 | ||||||||||
| 256,766 | ||||||||||
| 7,715 | ||||||||||
| (4,168) | ||||||||||
| 3,547 | ||||||||||
| (17,665) 204 17 |
||||||||||
| - | ||||||||||
| (5) | ||||||||||
| 4 1 |
||||||||||
| 242,869 |
| Note Attributable to equity holders of the parent |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Stated capital |
Treasury shares |
Transla tion difference |
Cash flow hedge reserve |
Debt instru ments |
Equity instruments and other reserves |
Retained earnings |
Total | Non controlling interests |
Total equity |
||
| January 1, 2019 | 53,799 | (3,534) | (11,565) | (18,337) | 388 | 113 | 213,857 | 234,721 | 4,560 | 239,281 | |
| Net income Other comprehensive |
- | - | - | - | - | - | 11,133 | 11,133 | 88 | 11,221 | |
| income | - | - | (902) | 10,184 | 326 | - | 6 | 9,614 | (41) | 9,573 | |
| Total comprehensive income |
- | - | (902) | 10,184 | 326 | - | 11,139 | 20,747 | 47 | 20,794 | |
| Dividends Sale of treasury shares Share options |
6 | - - - |
- 632 - |
- - - |
- - - |
- - - |
- - 16 |
(12,850) (388) - |
(12,850) 244 16 |
(21) - - |
(12,871) 244 16 |
| Transfer of exercised and forfeited share options Put options held by non |
- | - | - | - | - | (15) | 15 | - | - | - | |
| controlling interests June 30, 2019 |
- 53,799 |
- (2,902) |
(3) (12,470) |
- (8,153) |
- 714 |
- 114 |
109 211,882 |
106 242,984 |
(5) 4,581 |
101 247,565 |
in CZK Millions
| Note | 1-6/2019 | 1-6/2018 | |
|---|---|---|---|
| OPERATING ACTIVITIES: | |||
| Income before income taxes | 13,637 | 9,323 | |
| Adjustments to reconcile income before income taxes to net cash provided by operating activities: |
|||
| Depreciation and amortization | 14,204 | 14,096 | |
| Amortization of nuclear fuel | 2,048 | 1,949 | |
| (Gains) and losses on non-current asset retirements | (49) | (77) | |
| Foreign exchange rate loss (gain) | 300 | 395 | |
| Interest expense, interest income and dividend income | 2,331 | 2,213 | |
| Provisions Impairment of property, plant and equipment and |
(2,856) | (1,558) | |
| intangible assets | 826 | 157 | |
| Valuation allowances and other adjustments | 4,874 | 1,733 | |
| Share of (profit) loss from associates and joint-ventures | 88 | 283 | |
| Changes in assets and liabilities: | |||
| Receivables and contract assets | 3,509 | (7,002) | |
| Materials, supplies and fossil fuel stocks | (1,132) | (506) | |
| Receivables and payables from derivatives | 2,735 | 477 | |
| Other assets | 27 | 3,521 | |
| Trade payables | (7,899) | 2,776 | |
| Other liabilities | 232 | (1,635) | |
| Cash generated from operations | 32,875 | 26,145 | |
| Income taxes paid | (1,890) | (2,066) | |
| Interest paid, net of capitalized interest | (3,257) | (3,098) | |
| Interest received | 213 | 124 | |
| Dividends received | 2 | 5 | |
| Net cash provided by operating activities | 27,943 | 21,110 | |
| INVESTING ACTIVITIES: | |||
| Acquisition of subsidiaries, associates and joint | |||
| ventures, net of cash acquired | 4 | (2,538) | (289) |
| Disposal of subsidiaries, associates and joint-ventures, | |||
| net of cash disposed of | 188 | 156 | |
| Additions to non-current assets, including capitalized | |||
| interest Proceeds from sale of non-current assets |
(13,064) 2,335 |
(10,013) 1,675 |
|
| Loans made | (101) | (8) | |
| Repayment of loans | 22 | - | |
| Change in restricted financial assets | (1,537) | (816) | |
| Total cash used in investing activities | (14,695) | (9,295) |
continued
| Note | 1-6/2019 | 1-6/2018 | |
|---|---|---|---|
| FINANCING ACTIVITIES: | |||
| Proceeds from borrowings Payments of borrowings Lease payments Proceeds from other long-term liabilities Payments of other long-term liabilities Dividends paid to Company's shareholders Dividends paid to non-controlling interests Sale of treasury shares Sale of non-controlling interests |
43,221 (54,984) (357) 33 (38) (39) (15) 244 - |
33,815 (45,827) - 20 (33) (44) (7) 204 5 |
|
| Total cash used in financing activities | (11,935) | (11,867) | |
| Net effect of currency translation and allowances in cash |
(41) | 58 | |
| Net increase in cash and cash equivalents | 1,272 | 6 | |
| Cash and cash equivalents at beginning of period * | 9,245 | 12,623 | |
| Cash and cash equivalents at end of period * | , 10,517 |
12,629 | |
| Supplementary cash flow information: | |||
| Total cash paid for interest | 3,406 | 3,259 |
* Presented values of cash and cash equivalents contain also cash and cash equivalents included on the balance sheet on the line Assets classified as held for sale.
ČEZ, a. s. ("ČEZ" or "the Company") is a Czech joint-stock company, owned 69.8% (70.1% of voting rights) at June 30, 2019 by the Czech Republic represented by the Ministry of Finance. The remaining shares of the Company are publicly held. The address of the Company's registered office is Duhová 2/1444, Praha 4, 140 53, Czech Republic.
The Company is a parent company of the CEZ Group ("the Group"). Main business of the Group is the production, distribution, trade and sale of electricity and heat, trade and sale of natural gas, coal mining and providing energy services.
The interim consolidated financial statements for the six months ended June 30, 2019 have been prepared in accordance with IAS 34 and have not been audited by an independent auditor. The interim consolidated financial statements do not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the Group's annual financial statement as of December 31, 2018.
2.2. Changes in Accounting Policies
The accounting policies adopted in the preparation of the interim consolidated financial statements are consistent with those followed in the preparation of the Group's annual financial statement as of December 31, 2018, except for as follows.
As of January 1, 2019, the Group has adopted new International Financial Reporting Standard IFRS 16 Leases. The Group has adopted also other amendments and interpretations, which did not have material impact on Group's financial statements.
The Group used modified retrospective approach for application of IFRS 16.The comparable period was not be affected by adoption of this standard. As of January 1, 2019 was the impact on lease liabilities in amount of CZK 5,124 million. The lease liabilities are included in long-term debts (see Note 7).
In addition, the Group has increased assets and associated liabilities held for sale in connection with adoption of IFRS 16 as of January 1, 2019 by CZK 367 million.
The way of presentation of certain items in the statement of income was changed in consolidated financial statements as of December 31, 2018. The main goal of the changes was to enhance relevancy of information contained on the face of the financial statements in accordance with financial management of the Group and reflect the developments in the best practice of financial reporting in the industry with regard to all IFRS requirements. As a result, reclassifications for the prior period have been made to provide fully comparative information on the same basis. The following tables summarize the effect of reclassifications on prior period presented (in CZK millions):
| Reclassifications 1-6/2018 |
|
|---|---|
| CONSOLIDATED STATEMENT OF INCOME: | |
| Sales of electricity, heat, gas and coal Sales of services and other revenues Sales of electricity and related services Sales of gas, coal, heat and other revenues Other operating income |
56,470 28,443 (67,445) (18,022) 507 |
| Total revenues and other operating income | (47) |
| Gains and losses from commodity derivative trading Purchase of electricity, gas and other energies Fuel and emission rights Fuel Purchase power and related services Services Repairs and maintenance Capitalization of expenses to the cost of assets and change in own inventories Impairment of trade and other receivables Emission rights, net Other operating expenses |
383 (23,677) (7,745) 5,763 26,327 (11,269) 1,699 1,510 (199) 1,597 5,658 |
| Income before other income (expenses) and income taxes | - |
| Impairment of financial assets Other financial expenses Other operating income Foreign exchange rate gains (losses), net * Gain on sale of subsidiaries and joint-ventures * |
3 (398) 2 395 (2) |
| Total other income (expenses) | - |
| Net income | - |
* These items are not presented separately on the face of the financial statement.
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.
On January 1, 2019 the Group acquired a 100% interest in the company ITX MEDIA, a.s., which operates 22 heat pumps in two Teplice areas.
On January 7, 2019 the Group acquired a 100% interest (effective interest 95%) in German company H & R Elektromontagen GmbH.
On January 25, 2019 the Group acquired a 100% interest (effective interest 95%) in German company En.plus GmbH, which deals with designing and installation of air-conditioning and cooling equipments.
On May 15, 2019 the Group acquired a 100% interest (effective interest 95%) in German companies Hermos AG and Hermos Schaltanlagen GmbH (further also Hermos), that deliver solutions consisting of engineering, manufacturing of switchgears, software for automation systems and IT systems and from after-sale services.
On June 28, 2019 the Group acquired a 100% interest in the company HA.EM OSTRAVA, s.r.o., which supplies and installs technological equipment.
The fair values of acquired identifiable assets and liabilities and the purchase considerations have been stated provisionally and could be adjusted in the subsequent period. The following table presents the current best estimate of fair values of acquired identifiable assets and liabilities as of the date of acquisition (in CZK millions):
| Hermos | En.plus | Other | Total | |
|---|---|---|---|---|
| Share of the Group being acquired | 100% | 100% | 100% | |
| Property, plant and equipment, net | 74 | 18 | 16 | 108 |
| Intangible assets, net | 11 | 92 | - | 103 |
| Other non-current assets | 102 | - | - | 102 |
| Cash and cash equivalents | 157 | - | 17 | 174 |
| Trade receivables, net | 184 | 195 | 49 | 428 |
| Contractual assets | 331 | 29 | - | 360 |
| Other current assets | 37 | 3 | 7 | 47 |
| Long-term provisions | (29) | - | - | (29) |
| Deferred tax liability | - | (28) | - | (28) |
| Short-term loans | (17) | (103) | (2) | (122) |
| Trade payables | (55) | (47) | (17) | (119) |
| Current provisions | (65) | (14) | (8) | (87) |
| Other current liabilities | (29) | (15) | (14) | (58) |
| Total net assets | 701 | 130 | 48 | 879 |
| Share of net assets acquired | , | , | , | , |
| 701 | 130 | 48 | 879 | |
| Goodwill | , | , | , | , |
| 1,541 | 222 | 73 | 1,836 | |
| Total purchase consideration | , | , | , | , |
| 2,242 | 352 | 121 | 2,715 | |
| Liabilities from acquisition of the subsidiary | - | (66) | - | (66) |
| Cash outflow on acquisition of the | , | , | , | , |
| subsidiary in 2019 | 2,242 | 286 | 121 | 2,649 |
| Less: Cash and cash equivalents in the | , | , | , | , |
| subsidiary acquired | (157) | - | (17) | (174) |
| Cash outflow on acquisition of the | , | , | , | , |
| subsidiary in 2019, net | 2,085 | 286 | 104 | 2,475 |
If the combinations had taken place at the beginning of the year 2019, net income for CEZ Group as of June 30, 2019 would have been CZK 11,236 million and the revenues and other operating income
from continuing operations would have been CZK 100,853 million. The amount of goodwill recognized as a result of the business combination comprises the value of expected synergies arising from the acquisition.
From the acquisition date, the newly acquired subsidiaries have contributed the following balances to the Group's statement of income (in CZK millions):
| Hermos | En.plus | Other | Total | |
|---|---|---|---|---|
| Revenues and other operating income Income before other income (expense) |
- | 390 | 76 | 466 |
| and income taxes Net income |
- - |
23 19 |
4 8 |
27 27 |
| Net income attributable to: Equity holders of the parent Non-controlling interests |
- - |
18 1 |
8 - |
26 1 |
The following table summarizes the cash flows related to acquisitions in the first six months of 2019 (in CZK millions):
| Cash outflow on acquisitions of the subsidiaries | 2,649 |
|---|---|
| Cash outflow on investments in joint-ventures | 2 |
| Cash outflow on acquisitions of the subsidiaries where provisional | |
| accounting was not completed yet | 30 |
| Payments of payables from acquisitions in previous periods | 31 |
| Less: Cash and cash equivalents acquired | (174) |
| Total cash outflows on acquisitions | 2,538 |
As of June 30, 2019 the Group performed an impairment test for any potential impairment loss related to assets and liabilities held for sale in the Bulgarian companies CEZ Razpredelenie Bulgaria AD, CEZ ICT Bulgaria EAD, CEZ Trade Bulgaria EAD, CEZ Bulgaria EAD, CEZ Elektro Bulgaria AD, Free Energy Project Oreshets EAD and Bara Group EOOD. The result of this test, reflecting the contractual sales price of EUR 335 million, was an impairment of assets in the amount of CZK 639 million, which was presented in the statement of income on the line Impairment of property, plant and equipment and intangible assets.
The assets classified as held for sale and associated liabilities at June 30, 2019 and December 31, 2018 are as follows (in CZK millions):
| June 30, 2019 | December 31, 2018 |
|
|---|---|---|
| Bulgarian companies |
Bulgarian companies |
|
| Property, plant and equipment, net | 10,704 | 10,411 |
| Intangible assets, net | 447 | 446 |
| Other non-current assets | 136 | 128 |
| Cash and cash equivalents | 2,251 | 1,967 |
| Trade receivables, net | 2,987 | 4,092 |
| Other current assets | 483 | 453 |
| Assets classified as held for sale | 17,008 | 17,497 |
| Long-term debt, net of current portion | 1,600 | 1,313 |
| Non-current provisions | 140 | 144 |
| Other long-term financial liabilities | 258 | 218 |
| Deferred tax liability | 298 | 291 |
| Short-term loans | 233 | 309 |
| Current portion of long-term debt | 144 | 224 |
| Trade payables | 2,145 | 2,999 |
| Current provisions | 397 | 479 |
| Other current liabilities | 226 | 220 |
| Liabilities associated with assets classified as held for sale | , 5,441 |
6,197 |
The assets and results associated with the assets classified as held for sale are reported in the operating segments Generation - New Energy, Distribution and Sale.
On June 26, 2019 the Annual Shareholders Meeting of ČEZ, a. s. approved the dividends per share before tax of CZK 24.0. The total amount of dividend approved for distribution to shareholders net of treasury shares amounts to CZK 12,850 million.
Long-term debt at June 30, 2019 and December 31, 2018 is as follows (in CZK millions):
| June 30, 2019 |
December 31, 2018 |
|
|---|---|---|
| 3.005% Eurobonds, due 2038 (JPY 12,000 million) | 2,506 | 2,468 |
| 2.845% Eurobonds, due 2039 (JPY 8,000 million) | 1,672 | 1,647 |
| 5.000% Eurobonds, due 2021 (EUR 750 million) | 19,723 | 19,457 |
| 6M Euribor + 1.25% Eurobonds, due 2019 (EUR 50 million) | 1,274 | 1,287 |
| 4.875% Eurobonds, due 2025 (EUR 750 million) | 19,227 | 19,909 |
| 4.500% Eurobonds, due 2020 (EUR 750 million) | 19,059 | 19,693 |
| 2.160% Eurobonds, due in 2023 (JPY 11,500 million) | 2,406 | 2,370 |
| 4.600% Eurobonds, due in 2023 (CZK 1,250 million) | 1,258 | 1,287 |
| 2.150%*IR CPI Eurobonds, due 2021 (EUR 100 million) 1) | 2,547 | 2,634 |
| 4.102% Eurobonds, due 2021 (EUR 50 million) | 1,300 | 1,288 |
| 4.375% Eurobonds, due 2042 (EUR 50 million) | 1,301 | 1,286 |
| 4.500% Eurobonds, due 2047 (EUR 50 million) | 1,299 | 1,284 |
| 4.383% Eurobonds, due 2047 (EUR 80 million) | 2,160 | 2,087 |
| 3.000% Eurobonds, due 2028 (EUR 725 million) | 18,854 | 19,419 |
| 0.875% Eurobonds, due 2022 (EUR 500 million) | 12,740 | 12,824 |
| 4.250% U.S. bonds, due 2022 (USD 289 million) | 6,499 | 6,525 |
| 5.625% U.S. bonds, due 2042 (USD 300 million) | 6,738 | 6,768 |
| 4.500% Registered bonds, due 2030 (EUR 40 million) | 1,029 | 1,017 |
| 4.750% Registered bonds, due 2023 (EUR 40 million) | 1,032 | 1,068 |
| 4.700% Registered bonds, due 2032 (EUR 40 million) | 1,025 | 1,060 |
| 4.270% Registered bonds, due 2047 (EUR 61 million) | 1,566 | 1,549 |
| 3.550% Registered bonds, due 2038 (EUR 30 million) | 768 | 790 |
| Total bonds and debentures | 125,983 | 127,717 |
| Less: Current portion | (21,821) | (3,419) |
| Bonds and debentures, net of current portion | 104,162 | 124,298 |
| Long-term bank loans and lease payables: | 24,346 | 21,466 |
| Less: Current portion | (3,840) | (3,324) |
| Long-term bank loans and lease payables, net of current portion | 20,506 | 18,142 |
| Total long-term debt | 150,329 | 149,183 |
| Less: Current portion | (25,661) | (6,743) |
| Total long-term debt, net of current portion | 124,668 | 142,440 |
1) The interest rate is based on inflation realized in Eurozone Countries (Harmonized Index of Consumer Prices – HICP) and is fixed through the closed swap to the rate 4.553% p. a.
Short-term loans at June 30, 2019 and December 31, 2018 are as follows (in CZK millions):
| June 30, 2019 |
December 31, 2018 |
|
|---|---|---|
| Short-term bank loans Bank overdrafts |
1,054 891 |
11,516 267 |
| Total | 1,945 | 11,783 |
The composition of revenues and other operating income for the first six months ended June 30, 2019 and 2018 is as follows (in CZK millions):
| 1-6/2019 | 1-6/2018 | |
|---|---|---|
| Sales of electricity: | ||
| Sales of electricity to end customers Sales of electricity through energy exchange Sales of electricity to traders Sales to distribution and transmission companies Other sales of electricity Effect of hedging – presales of electricity Effect of hedging – currency risk hedging |
24,036 600 19,713 179 13,392 (5,248) 1,028 |
22,436 1,528 16,140 91 9,181 (2,532) 112 |
| Total sales of electricity | 53,700 | 46,956 |
| Sales of gas, coal and heat: | ||
| Sales of gas Sales of coal Sales of heat |
4,375 2,090 4,410 |
3,658 2,192 3,664 |
| Total sales of gas, coal and heat | 10,875 | 9,514 |
| Total sales of electricity, heat, gas and coal | 64,575 | 56,470 |
| Sales of services and other revenues: | ||
| Distribution services Other services Revenues from goods sold Other revenues |
22,247 10,093 578 505 |
19,543 8,069 430 401 |
| Total sales of services and other revenues | 33,423 | 28,443 |
| Other operating income: | ||
| Granted green and similar certificates Contractual fines and interest fees for delays Gain on sale of property, plant and equipment Gain on sale of material Other |
612 289 41 61 1,027 |
501 144 47 72 575 |
| Total other operating income | 2,030 | 1,339 |
| Total revenues and other operating income | 100,028 | 86,252 |
Tax effects relating to each component of other comprehensive income are the following (in CZK millions):
| 1-6/2019 | 1-6/2018 | |||||
|---|---|---|---|---|---|---|
| Before tax amount |
Tax effect |
Net of tax amount |
Before tax amount |
Tax effect |
Net of tax amount |
|
| Change in fair value of cash flow hedges Cash flow hedges reclassified to |
8,308 | (1,579) | 6,729 | (7,211) | 1,370 | (5,841) |
| statement of income | 4,265 | (810) | 3,455 | 1,720 | (327) | 1,393 |
| Change in fair value of debt instruments Disposal of debt instruments |
400 1 |
(75) - |
325 1 |
(513) - |
99 - |
(414) - |
| Translation differences – subsidiaries |
(963) | - | (963) | 581 | - | 581 |
| Translation differences – associates and joint-ventures |
20 | - | 20 | 101 | - | 101 |
| Disposal of translation differences |
- | - | - | 12 | - | 12 |
| Share on other equity movements of associates and joint-ventures |
4 | - | 4 | - | - | - |
| Re-measurement gains (losses) on defined benefit plans |
2 | - | 2 | - | - | - |
| Total | 12,037 | (2,464) | 9,573 | (5,310) | 1,142 | (4,168) |
The Group reports its result using six reportable operating segments:
A change in the classification of CEZ Group companies into operating segments was made with effect from January 1, 2019. In particular, most companies from the "Other" segment were transferred to different segments and the segment was renamed to "Support Services". The original segmentation primarily reflected core business activities of the respective company; now more account is taken of mutual business relations making up the overall segment chain. For example, SD - Kolejová doprava (a service subsidiary of Severočeské doly) was transferred from the "Other" segment to the "Mining" segment.
The change also reflects CEZ Group's internal management and breakdown into the Operations team and the Development team. Starting from January 1, 2019, the classification of companies into segments matches exactly their classification into the Operations team (Mining, Generation – Traditional Energy, and Supporting Activities segments) and Development team (Distribution, Sales and Generation – New Energy segments).
The Group accounts for intersegment revenues and transfers as if the revenues or transfers were to third parties, that is, at current market prices or where the regulation applies at regulated prices.
The Group evaluates the performance of its segments based on earnings before interest, taxes, depreciation and amortization (EBITDA). The reconciliation of EBITDA to income before other income (expenses) and income taxes summarizes the following table (in CZK millions):
| 1-6/2019 | 1-6/2018 | ||
|---|---|---|---|
| Income before other income (expenses) and income | |||
| taxes (EBIT) | 17,102 | 12,677 | |
| Depreciation and amortization | 14,204 | 14,096 | |
| Impairment of property, plant and equipment and | |||
| intangible assets | 826 | 157 | |
| Gains and losses on sale of property, plant and | |||
| equipment, net * | (40) | (37) | |
| EBITDA | 32,092 | 26,893 |
* Gains on sale of property, plant and equipment are presented in the statement of income as part of the line item Other operating income. Losses on sale of property, plant and equipment are presented in the statement of income as part of the line item Other operating expenses.
The following tables summarize segment information by operating segments for the six months ended June 30, 2019 and 2018 and at December 31, 2018 (in CZK millions):
| June 30, 2019: | Gene ration – Traditional Energy |
Gene ration – New Energy |
Distribu tion |
Sales | Mining | Support Services |
Combined | Elimination | Consoli dated |
|---|---|---|---|---|---|---|---|---|---|
| Revenues and other operating income – other than intersegment |
29,997 | 3,399 | 21,320 | 42,924 | 2,239 | 149 | 100,028 | - | 100,028 |
| Revenues and other operating income – intersegment |
19,188 | 195 | 313 | 3,814 | 3,052 | 2,109 | 28,671 | (28,671) | - |
| Total revenues and other operating income |
49,185 | 3,594 | 21,633 | 46,738 | 5,291 | 2,258 | 128,699 | (28,671) | 100,028 |
| EBITDA Depreciation and amortization Impairment of property, plant and |
14,106 (7,593) |
2,273 (909) |
10,398 (3,259) |
1,933 (448) |
2,525 (1,393) |
854 (602) |
32,089 (14,204) |
3 - |
32,092 (14,204) |
| equipment and intangible assets EBIT |
(15) 6,510 |
(12) 1,353 |
(810) 6,339 |
- 1,487 |
11 1,148 |
- 262 |
(826) 17,099 |
- 3 |
(826) 17,102 |
| Interest on debt and provisions Interest income |
(3,350) 390 |
(118) 90 |
(387) 85 |
(152) 76 |
(108) 55 |
(71) 69 |
(4,186) 765 |
555 (555) |
(3,631) 210 |
| Share of profit (loss) from associates and joint-ventures Income taxes |
(16) (672) |
(1) 13 |
(130) (1,199) |
51 (295) |
8 (223) |
- (40) |
(88) (2,416) |
- - |
(88) (2,416) |
| Net income | 14,169 | 1,589 | 4,718 | 1,146 | 942 | 759 | 23,323 | (12,102) | 11,221 |
| Identifiable assets Investment in associates and joint |
243,876 | 27,668 | 112,343 | 5,641 | 21,674 | 5,640 | 416,842 | - | 416,842 |
| ventures Unallocated assets |
2,600 | 233 | - | 289 | 179 | - | 3,301 | - | 3,301 258,661 |
| Total assets | 678,804 | ||||||||
| Capital expenditure | 3,763 | 486 | 5,651 | 622 | 770 | 370 | 11,662 | (54) | 11,608 |
| June 30, 2018: | Gene ration – Traditional Energy |
Gene ration – New Energy |
Distribu tion |
Sales | Mining | Support Services |
Combined | Elimination | Consoli dated |
|---|---|---|---|---|---|---|---|---|---|
| Revenues and other operating income – other than intersegment Revenues and other operating income – intersegment |
23,891 15,906 |
2,922 279 |
20,013 4,047 |
36,925 6,463 |
2,366 2,637 |
135 2,127 |
86,252 31,459 |
- (31,459) |
86,252 - |
| Total revenues and other operating income |
39,797 | 3,201 | 24,060 | 43,388 | 5,003 | 2,262 | 117,711 | (31,459) | 86,252 |
| EBITDA Depreciation and amortization Impairment of property, plant and |
9,560 (8,233) |
1,980 (877) |
10,061 (3,081) |
2,134 (164) |
2,381 (1,309) |
773 (432) |
26,889 (14,096) |
4 - |
26,893 (14,096) |
| equipment and intangible assets EBIT Interest on debt and provisions Interest income Share of profit (loss) from associates |
(90) 1,247 (3,178) 250 |
- 1,103 (89) 64 |
(52) 6,936 (171) 32 |
- 1,974 (60) 7 |
10 1,089 (99) 8 |
(25) 324 (62) 31 |
(157) 12,673 (3,659) 392 |
- 4 267 (267) |
(157) 12,677 (3,392) 125 |
| and joint-ventures Income taxes Net income |
(14) 326 29,519 |
- (60) 1,049 |
(336) (1,247) 5,207 |
64 (349) 1,649 |
3 (209) 843 |
- (69) 833 |
(283) (1,608) 39,100 |
- - (31,385) |
(283) (1,608) 7,715 |
| Capital expenditure | 2,463 | 118 | 5,254 | 133 | 618 | 470 | 9,056 | (94) | 8,962 |
| December 31, 2018: | Gene ration - Traditional Energy |
Gene ration - New Energy |
Distribu tion |
Sales | Mining | Support Services |
Combined | Elimination | Consoli dated |
| Identifiable assets Investment in associates joint-ventures Unallocated assets |
247,784 2,645 |
27,400 235 |
109,806 - |
4,046 305 |
22,055 176 |
4,823 - |
415,914 3,361 |
(6) - |
415,908 3,361 288,174 |
Total assets 707,443
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.