AI assistant
Enea S.A. — Annual Report 2017
Mar 23, 2018
5597_rns_2018-03-23_301e0104-ffdc-4e59-8acb-0839130218ee.pdf
Annual Report
Open in viewerOpens in your device viewer
Consolidated financial statements of the Enea Capital Group for the financial year ended 31 December 2017
| Consolidated Statement of Financial Position 5 | ||
|---|---|---|
| Consolidated Statement of Profit or Loss and Other Comprehensive Income 7 | ||
| Consolidated Statement of Changes in Equity8 | ||
| Consolidated Statement of Cash Flows 10 | ||
| Notes to the consolidated financial statements11 | ||
| 1. | General information 11 | |
| 1.1. General information about Enea S.A. and the Enea Capital Group11 |
||
| 1.2. Composition of the Management Board and the Supervisory Board 12 |
||
| 2. | Statement of compliance 13 | |
| 3. | Material estimates and assumptions14 | |
| 4. | Composition of the Capital Group – list of subsidiaries, associates and jointly controlled entities 16 | |
| 5. | Segment reporting 18 | |
| 6. | Impairment tests (property, plant and equipment)23 | |
| 7. | Property, plant and equipment26 | |
| 8. | Perpetual usufruct of land28 | |
| 9. | Intangible assets29 | |
| 10. | Goodwill31 | |
| 11. | Investment property 31 | |
| 12. | Investments in associates and jointly controlled entities 32 | |
| 12.1. Acquisition of shares of ENGIE Energia Polska S.A. (currently Enea Elektrownia Połaniec S.A.)34 |
||
| 12.2. Acquisition of shares of Polimex-Mostostal S.A. 35 |
||
| 12.3. Implementation ofthe Investment Agreement with Energa S.A. and Elektrownia Ostrołęka S.A. concerning |
||
| construction and operation of a power unit at Elektrownia Ostrołęka S.A36 | ||
| 12.4. Recapitalisation of Polska Grupa Górnicza S.A38 |
||
| 13. | Non-controlling interests 41 | |
| 14. | Non-current assets held for sale43 | |
| 15. | Financial assets43 | |
| 16. | Trade and other receivables43 | |
| 17. | Disposal restrictions and collaterals established on the Group's assets and other collateral45 | |
| 18. | CO2 emission rights 47 | |
| 19. | Inventories47 | |
| 20. | Certificates of energy origin48 | |
| 21. | Cash and cash equivalents48 | |
| 22. | Financial assets measured at fair value through profit or loss49 | |
| 23. | Equity49 | |
| 24. | Trade and other liabilities51 | |
| 25. | Loans, borrowings and debt securities 51 | |
| 26. | Deferred income due to subsidies, connection fees and other56 | |
| 27. | Financial instruments56 | |
| 27.1. Principles of financial risk management56 |
||
| 27.2. Credit risk57 |
||
| 27.3. Liquidity risk59 |
||
| 27.4. Commodity risk62 |
||
| 27.5. Currency risk63 |
||
| 27.6. Interest rate risk65 |
||
| 27.7. Management of funding sources68 |
||
| 27.8. Fair value68 |
||
| 28. | Finance lease liabilities 70 | |
| 29. | Financial liabilities measured at fair value through profit or loss 70 | |
| 30. | Deferred income tax70 | |
| 31. | Liabilities due to employee benefits 73 | |
| 32. | Provisions for other liabilities and other charges79 | |
| 33. | Net sales revenue82 | |
| 34. | Costs by type 82 | |
| 35. | Costs of employee benefits 83 | |
| 36. | Other operating revenue and expenses84 |
| 37. | Financial revenue85 | ||
|---|---|---|---|
| 38. | Financial expenses85 | ||
| 39. | Income tax85 | ||
| 40. | Dividend86 | ||
| 41. | Earnings per share86 | ||
| 42. | Related party transactions 87 | ||
| 43. | Concession agreements for the provision of public services 88 | ||
| 44. | Future payments due to the right of perpetual usufruct acquired for a consideration and free of charge as well as lease, | ||
| rental and operational lease agreements 90 | |||
| 45. | Future liabilities under contracts concluded as at the end of the reporting period 90 | ||
| 46. | Employment91 | ||
| 47. | Contingent liabilities and proceedings before courts, arbitration or public administration bodies91 | ||
| 47.1. | Sureties and guarantees 91 | ||
| 47.2. | Proceedings pending before common courts of law92 | ||
| 47.3. | Arbitration proceedings92 | ||
| 47.4. | Other court proceedings 93 | ||
| 47.5. | Risk connected with the legal status of properties used by the Group 94 | ||
| 47.6. | Cases concerning not-balanced energy trading in 201295 | ||
| 47.7. | Dispute concerning prices of renewable energy certificates and terminated contracts for the purchase of property | ||
| rights under certificates of origin of energy from renewable sources 95 | |||
| 48. | Participation in the programme of construction of a nuclear power plant97 | ||
| 49 | Acquisition agreement of Eco-Power Sp. z o.o. 98 | ||
| 50. | Description of key accounting principles 98 | ||
| 50.1. | Basis for preparation 98 | ||
| 50.2. | Consolidation principles99 | ||
| 50.3. | Business combinations/ acquisitions100 | ||
| 50.4. | Foreign currency transactios and measurement of foreign currency balances 100 | ||
| 50.5. | Property, plant and equipment101 | ||
| 50.6. | Perpetual usufruct of land 102 | ||
| 50.7. | Intangible assets102 | ||
| 50.8. | Research and development expenses 104 | ||
| 50.9. | Borrowing cost104 | ||
| 50.10. | Leasing104 | ||
| 50.11. | Impairment of assets105 | ||
| 50.12. | Investment property 105 | ||
| 50.13. | Financial assets 106 | ||
| 50.14. | CO2 emission allowances110 | ||
| 50.15. | Inventories 111 | ||
| 50.16. | Cash and cash equivalents113 | ||
| 50.17. | Share capital113 | ||
| 50.18. | Loans, borrowings and debt securities113 | ||
| 50.19. | Income tax (including deferred income tax) 113 | ||
| 50.20. | Employee benefits 114 | ||
| 50.21. | Provisions116 | ||
| 50.22. | Revenue recognition117 | ||
| 50.23. | Assets received free of charge and subsidies118 | ||
| 50.24. | Connection fees119 | ||
| 50.25. | Dividend payment119 | ||
| 50.26. | Non-current assets held for sale119 | ||
| 50.27. | Statement regarding the new standards and interpretation of the IFRS120 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
These consolidated financial statements were prepared in accordance with the International Financial Reporting Standards as approved by the European Union and were accepted by the Management Board of Enea S.A
Members of the Management Board
| President of the Management Board | Mirosław Kowalik | …………………………………. |
|---|---|---|
| Member of the Management Board | Piotr Adamczak | …………………………………. |
| Member of the Management Board | Piotr Olejniczak | …………………………………. |
| Member of the Management Board | Zbigniew Piętka | …………………………………. |
Poznań, 22 March 2018
Prepared by Robert Kiereta
Head of Consolidated Reporting Office ……………………………………
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Consolidated Statement of Financial Position
| As at | |||
|---|---|---|---|
| Note | 31.12.2017 | 31.12.2016 | |
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment | 7 | 20 416 867 | 18 382 498 |
| Perpetual usufruct of land | 8 | 105 571 | 74 899 |
| Intangible assets | 9 | 418 248 | 370 638 |
| Investment property | 11 | 26 981 | 28 020 |
| Investments in associates and jointly-controlled entities | 12 | 355 152 | 2 518 |
| Deferred income tax assets | 30 | 501 945 | 403 257 |
| Financial assets available for sale | 15, 48 | 40 698 | 42 482 |
| Financial assets measured at fair value through profit or loss | 22 | 33 364 | 112 |
| Derivative instruments | 25 | 29 553 | 40 267 |
| Trade and other receivables | 16 | 30 729 | 30 690 |
| Cash deposits at Mine Closure Fund | 121 806 | 111 218 | |
| 22 080 914 | 19 486 599 | ||
| Current assets | |||
| CO2 emission rights | 18 | 595 533 | 417 073 |
| Inventories | 19 | 846 187 | 448 941 |
| Trade and other receivables | 16 | 1 903 568 | 1 824 488 |
| Current income tax assets | 149 859 | 9 541 | |
| Financial assets held to maturity | 15 | 478 | 478 |
| Financial assets measured at fair value through profit or loss | 22 | 49 329 | 4 852 |
| Cash and cash equivalents | 21 | 2 687 126 | 2 340 217 |
| Non-current assets classified as held for sale | 14 | - | 4 330 |
| 6 232 080 | 5 049 920 | ||
| Total assets | 28 312 994 | 24 536 519 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Consolidated Statement of Financial Position
| As at | |||
|---|---|---|---|
| Note | 31.12.2017 | 31.12.2016 | |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Equity attributable to shareholders of the Parent Company | |||
| Share capital | 588 018 | 588 018 | |
| Share premium | 3 632 464 | 3 632 464 | |
| Financial instruments revaluation reserve | 741 | 744 | |
| Other capital | (27 101) | (25 652) | |
| Reserve capital from valuation of hedging instruments | 25 967 | 33 826 | |
| Retained earnings | 8 858 130 | 7 946 612 | |
| 13 078 219 | 12 176 012 | ||
| Non-controlling interests | 13 | 921 450 | 835 717 |
| Equity | 23 | 13 999 669 | 13 011 729 |
| LIABILITIES | |||
| Long-term liabilities | |||
| Loans, borrowings and debt securities | 25 | 7 720 091 | 6 275 644 |
| Trade and other payables | 24 | 57 579 | 48 373 |
| Finance lease liabilities | 28 | 1 651 | 2 997 |
| Deferred income due to subsidies, connection fees and other | 26 | 645 443 | 660 032 |
| Deferred income tax provision | 30 | 245 240 | 191 798 |
| Employee benefits liabilities | 31 | 739 946 | 792 156 |
| Financial liabilities measured at fair value through profit or loss | 29 | 9 875 | 269 |
| Provisions for other liabilities and charges | 32 | 643 187 | 635 488 |
| 10 063 012 | 8 606 757 | ||
| Current liabilities | |||
| Loans, borrowings and debt securities | 25 | 539 429 | 448 902 |
| Trade and other payables | 24 | 2 051 385 | 1 141 600 |
| Finance lease liabilities | 28 | 1 942 | 2 141 |
| Deferred income due to subsidies, connection fees and other | 26 | 92 422 | 84 150 |
| Current income tax liabilities | 1 797 | 32 071 | |
| Employee benefits liabilities | 31 | 437 943 | 416 937 |
| Liabilities due to an equivalent of the right to acquire shares free of charge | 281 | 281 | |
| Financial liabilities measured at fair value through profit or loss | 29 | 41 185 | 2 233 |
| Provisions for other liabilities and other charges | 32 | 1 083 929 | 789 718 |
| 4 250 313 | 2 918 033 | ||
| Total liabilities | 14 313 325 | 11 524 790 | |
| Total equity and liabilities | 28 312 994 | 24 536 519 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Consolidated Statement of Profit or Loss and Other Comprehensive Income
| 12 months ended | 12 months ended | ||
|---|---|---|---|
| Note | 31.12.2017 | 31.12.2016 | |
| Sales revenue | 11 661 269 | 11 513 305 | |
| Excise tax | (255 580) | (257 627) | |
| Net sales revenue | 33 | 11 405 689 | 11 255 678 |
| Other operating revenue | 36 | 141 790 | 144 038 |
| Depreciation | 34 | (1 194 540) | (1 110 350) |
| Costs of employee benefits | 35 | (1 470 644) | (1 490 752) |
| Consumption of materials and supplies and cost of goods sold | 34 | (1 728 771) | (1 361 884) |
| Energy and gas purchase for sale | 34 | (3 169 673) | (4 074 797) |
| Transmission services | 34 | (1 057 151) | (860 991) |
| Other outsourced services | 34 | (815 743) | (664 644) |
| Taxes and charges | 34 | (376 542) | (326 537) |
| Loss on sale and liquidation of property, plant and equipment | (23 530) | (30 662) | |
| Impairment loss on non-financial non-current assets | 6 | (1 284) | (98 160) |
| Other operating expenses | 36 | (221 871) | (261 625) |
| Operating profit/(loss) | 1 487 730 | 1 119 314 | |
| Financial expenses | 38 | (170 689) | (127 010) |
| Financial revenue | 37 | 139 718 | 76 350 |
| Dividend income | 526 | 148 | |
| Share in profits of affiliates and jointly controlled entities | 9 282 | - | |
| Profit/(loss) before tax | 1 466 567 | 1 068 802 | |
| Income tax | 39 | (301 676) | (219 889) |
| Net profit for the reporting period | 1 164 891 | 848 913 | |
| Other comprehensive income Items that are or may be reclassified to profit or loss: |
|||
| - valuation of hedging instruments | (9 703) | 36 847 | |
| - other | (3) | (70) | |
| - income tax | 1 844 | (7 001) | |
| Items that will not be reclassified to profit or loss: | |||
| - remeasurement of defined benefit scheme | (55 096) | 9 431 | |
| - income tax | 10 139 | (1 793) | |
| Net other comprehensive income | (52 819) | 37 414 | |
| Total income for the reporting period | 1 112 072 | 886 327 | |
| including net profit: | |||
| attributable to Parent Company's shareholders | 1 070 168 | 784 393 | |
| attributable to non-controlling interests | 94 723 | 64 520 | |
| Including comprehensive income: | |||
| attributable to Parent Company's shareholders | 1 025 582 | 823 949 | |
| attributable to non-controlling interests | 86 490 | 62 378 | |
| Net profit attributable to Parent Company's shareholders | 1 070 168 | 784 393 | |
| Weighted average number of ordinary shares | 441 442 578 | 441 442 578 | |
| Basic earnings per share (in PLN per share) | 41 | 2,42 | 1,78 |
| Diluted earnings per share (in PLN per share) | 2,42 | 1,78 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
Consolidated Statement of Changes in Equity
(a) 2017
| Note | Share capital (face value) |
Revaluation of share capital |
Total share capital |
Share premium | Financial instruments revaluation reserve |
Other capital |
Reserve capital from valuation of hedging instruments |
Retained earnings |
Capital attributable to non-controlling interests |
Total equity | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance as at 01.01.2017 |
441 443 | 146 575 | 588 018 | 3 632 464 | 744 | (25 652) | 33 826 | 7 946 612 |
835 717 | 13 011 729 |
|
| Net profit of the reporting period | 1 070 168 | 94 723 |
1 164 891 |
||||||||
| Net other comprehensive income | (3) | (7 859) |
(36 724) |
(8 233) |
(52 819) |
||||||
| Total net income for the period | (3) | (7 859) |
1 033 444 |
86 490 |
1 112 072 |
||||||
| Redemption of non-controlling | (1 449) |
(301) | (1 750) |
||||||||
| interests in subsidiaries Dividends |
40 | (121 926) |
(456) | (122 382) |
|||||||
| Balance as at 31.12.2017 |
441 443 | 146 575 | 588 018 | 3 632 464 | 741 | (27 101) | 25 967 | 8 858 130 |
921 450 | 13 999 669 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
(b) 2016
| Note | Share capital (nominal value) |
Revaluation of share capital |
Total share capital |
Share premium | Financial instruments revaluation reserve |
Other capital |
Reserve capital from valuation of hedging instruments |
Retained earnings |
Capital attributable to non-controlling interests |
Total equity | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance as at 01.01.2016 |
441 443 | 146 575 | 588 018 | 3 632 464 | 814 | (45 883) | 3 980 | 7 158 352 |
784 858 | 12 122 603 |
|
| Net profit of the reporting period | 784 393 | 64 520 | 848 913 | ||||||||
| Net other comprehensive income | (70) | 29 846 | 9 780 | (2 142) |
37 414 | ||||||
| Total net income for the period | (70) | 29 846 |
794 173 | 62 378 | 886 327 | ||||||
| Redemption of non-controlling interests in subsidiaries |
20 231 | (11 519) |
8 712 |
||||||||
| Other | (5 913) |
(5 913) |
|||||||||
| Balance as at 31.12.2016 |
441 443 | 146 575 | 588 018 | 3 632 464 | 744 | (25 652) | 33 826 | 7 946 612 |
835 717 | 13 011 729 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Consolidated Statement of Cash Flows
| 12 months ended | 12 months ended | ||
|---|---|---|---|
| 31.12.2017 | 31.12.2016 | ||
| Cash flows from operating activities | |||
| Net profit for the reporting period | 1 164 891 | 848 913 | |
| Adjustments: | |||
| Income tax in profit or loss Depreciation |
39 34 |
301 676 1 194 540 |
219 889 1 110 350 |
| Loss on sale and liquidation of property, plant and equipment | 23 530 | 30 662 | |
| Impairment loss on non-financial non-current assets | 6 | 1 284 | 98 160 |
| Gain on a bargain purchase | 36 | (11 953) | - |
| (Profit) / loss on sale of financial assets | (3 149) | 1 941 | |
| Interest income | (10 821) | (9 591) | |
| Dividend income | (526) | (148) | |
| Interest expense | 84 257 | 84 144 | |
| Gain on measurement of financial instruments | (29 171) | (7 370) | |
| Share in profit/loss of subsidiaries and jointly-controlled entities | (9 282) | - | |
| Other adjustments | (1 588) | (24 766) | |
| 1 538 797 | 1 503 271 | ||
| Income tax paid | (372 170) | (270 365) | |
| Changes in working capital: | |||
| CO2 emission rights | (73 273) | (99 228) | |
| Inventories | (178 679) | 202 145 | |
| Trade and other receivables | (12 919) | (186 484) | |
| Trade and other payables | 483 178 | 190 495 | |
| Employee benefits liabilities | (119 934) | 4 470 | |
| Deferred income due to subsidies, connection fees and other | (7 836) | (14 375) | |
| Non-current assets held for sale and related liabilities Provisions for other liabilities and charges |
- 157 589 |
(636) 246 239 |
|
| 248 126 | 342 626 | ||
| Net cash flows from operating activities | 2 579 644 | 2 424 445 | |
| Cash flows from investing activities | |||
| Acquisition of property, plant and equipment and intangible assets | (2 057 979) | (2 688 358) | |
| Proceeds from disposal of property, plant and equipment and intangible assets | 1 779 | 6 143 | |
| Acquisition of financial assets | (19 443) | (18 500) | |
| Inflows from disposal of financial assets Acquisition of subsidiaries, affiliates and jointly-controlled entities adjusted by acquired |
4 226 | 216 689 | |
| cash | (1 415 230) | (10 187) | |
| Disposal of investments in subsidiaries and affiliates | - | 11 600 | |
| Dividends received | 526 | 148 | |
| Outlows related to cash deposits at Mine Closure Fund | (10 588) | (20 346) | |
| Interest received | 10 519 | 11 720 | |
| Other inflows from investing activities | 3 265 | 511 | |
| Net cash flows from investing activities | (3 482 925) | (2 490 580) | |
| Cash flows from financing activities | |||
| Loans and borrowings received | 781 602 | 124 888 | |
| Bond issue | 1 199 000 | 750 000 | |
| Loans and borrowings repaid | (80 237) | (13 329) | |
| Bonds redemption | (340 000) | (100 000) | |
| Dividends paid | (122 382) | (1 053) | |
| Expenses related to payment of finance lease liabilities | (2 235) | (1 463) | |
| Expenses related to future issue of bonds | (1 023) | (4 536) | |
| Interest paid | (178 568) | (151 295) | |
| Other expenses from financing activities | (5 967) | (18 954) | |
| Net cash flows from financing activities | 1 250 190 | 584 258 | |
| Total net cash flows | 346 909 | 518 123 | |
| Opening balance of cash | 21 | 2 340 217 | 1 822 094 |
| Closing balance of cash | 21 | 2 687 126 | 2 340 217 |
ENEA Capital Group Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Notes to the consolidated financial statements
1. General information
1.1. General information aboutEneaS.A. and the EneaCapital Group
| Name (business name): | Enea Spółka Akcyjna |
|---|---|
| Legal form: | Joint-stock company |
| Country: | Republic of Poland |
| Registered office: | Poznań |
| Address: | ul. Górecka 1, 60-201 Poznań |
| National Court Register number (KRS): | 0000012483 |
| Telephone number: | (+48 61) 884 55 44 |
| Fax number: | (+48 61) 884 59 59 |
| E-mail address: | [email protected] |
| Website: | www.enea.pl |
| Statistical identification number (REGON): | 630139960 |
| Tax identification number (NIP): | 777-00-20-640 |
The core business activity of the Enea Capital Group (the "Group", the "Capital Group") includes:
- generation of electricity and thermal Energy (Enea Wytwarzanie Sp. z o.o., Enea Elektrownia Połaniec S.A., Przedsiębiorstwo Energetyki Cieplnej Sp. z o.o. in Oborniki, Miejska Energetyka Cieplna Piła Sp. z o.o., Enea Ciepło Sp. z o.o.);
- trading in electricity (Enea S.A., Enea Trading Sp. z o.o.);
- distribution of electricity (Enea Operator Sp. z o.o.);
- distribution of heat (Enea Wytwarzanie Sp. z o.o., Przedsiębiorstwo Energetyki Cieplnej Sp. z o.o. in Oborniki, Miejska Energetyka Cieplna Piła Sp. z o.o., Enea Ciepło Sp. z o.o.);
- mining and cleaning of hard coal (Grupa Lubelski Węgiel "Bogdanka" S.A.).
As at 31 December 2017 the shareholding structure of the Parent Company was as follows: the State Treasury of the Republic of Poland held 51.50% of shares, PZU TFI - 9.96% and other shareholders - 38.54%.
As at 31 December 2017, the statutory share capital of Enea S.A. amounted to PLN 441,443 thousand (PLN 588,018 thousand following adoption of IFRS-EU and accounting for hyperinflation and other adjustments) and it was divided into 441,442,578 shares.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
As at 31 December 2017, the Capital Group comprised the parent company, Enea S.A. (the "Company", the "Parent Company"), 13 subsidiaries, 10 indirect subsidiaries, 1 affiliate and 4 jointly-controlled entities.
The consolidated financial statements have been prepared based on the assumption that the Group will be able to continue as a going concern in the foreseeable future. No circumstances occur that would indicate a threat to the Group's operation as a going concern.
1.2. Composition of the Management Board and the Supervisory Board
Management Board
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| President of the Management Board | Mirosław Kowalik | Mirosław Kowalik |
| Member of the Management Board for Financial Affairs | Piotr Olejniczak | Mikołaj Franzkowiak |
| Member of the Management Board for Commercial Affairs | Piotr Adamczak | Piotr Adamczak |
| Member of the Management Board for Corporate Affairs | Zbigniew Piętka | Wiesław Piosik |
On 24 August 2017, the Company's Supervisory Board adopted resolutions to dismiss Mr Wiesław Piosik, Member of the Company's Management Board responsible for Corporate Affairs and Mr Mikołaj Franzkowiak, Member of the Company's Management Board responsible for Financial Affairs. At the same time, the Company's Supervisory Board delegated on that date Member of the Supervisory Board, Mr Rafał Szymański, to temporarily perform the duties of the Member of the Company's Management Board responsible for Corporate Affairs of Enea S.A. for a period not exceeding three months until the time of appointment of a new Member of the Company's Management Board responsible for Corporate Affairs of Enea S.A.
On 22 September 2017, the Company's Supervisory Board adopted a resolution to appoint Mr Piotr Olejniczak to the position of Member of the Company's Management Board responsible for Financial Affairs, effective as of 1 October 2017.
On 29 September 2017, the Company received a statement from Mr Rafał Szymański delegated by the Company's Supervisory Board to temporarily perform the duties of the Member of the Company's Management Board responsible for Corporate Affairs of Enea S.A. on his resignation from the delegation to perform the aforementioned duties effective as at 1 October 2017 .
On 5 October 2017, the Supervisory Board adopted a resolution to appoint Mr Zbigniew Piętka to the position of Member of the Company's Management Board responsible for Corporate Affairs, effective as of 10 October 2017.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Supervisory Board
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Chairman of the Supervisory Board | Stanisław Hebda | Małgorzata Niezgoda |
| Vice-Chairman of the Supervisory Board | Piotr Kossak | Piotr Kossak |
| Secretary of the Supervisory Board | Rafał Szymański | Rafał Szymański |
| Member of the Supervisory Board | Rafał Bargiel | Rafał Bargiel |
| Member of the Supervisory Board | Piotr Mirkowski | Piotr Mirkowski |
| Member of the Supervisory Board | Sławomir Brzeziński | Sławomir Brzeziński |
| Member of the Supervisory Board | Wojciech Klimowicz | Wojciech Klimowicz |
| Member of the Supervisory Board | Tadeusz Mikłosz | Tadeusz Mikłosz |
| Member of the Supervisory Board | Roman Stryjski | Roman Stryjski |
| Member of the Supervisory Board | Paweł Skopiński | Paweł Skopiński |
On 24 August 2017, the Company's Supervisory Board delegated Member of the Supervisory Board, Mr Rafał Szymański, to temporarily perform the duties of Member of the Company's Management Board responsible Corporate Affairs of Enea S.A. for a period not exceeding three months until the time of appointment of a new Member of the Company's Management Board responsible for Corporate Affairs of Enea S.A.
On 29 September 2017, the Company received a statement from Mr Rafał Szymański delegated by the Company's Supervisory Board to temporarily perform the duties of the Member of the Company's Management Board responsible for Corporate Affairs of Enea S.A. on his resignation from the delegation to perform the aforementioned duties effective as at 1 October 2017.
On 27 December 2017, the Company received resignation of Ms Małgorzata Niezgoda from the function of Member of the Supervisory Board , effective as at 27 December 2017.
On 28 December 2017, the Extraordinary Shareholders' Meeting of Enea S.A. appointed a new Member of the Supervisory Board, Mr Stanisław Hebda, in the capacity of Chairman of the Supervisory Board.
On 13 March 2018, the Company received resignation of Mr Paweł Skopiński from the the function of Member of the Supervisory Board.
2. Statement of compliance
These consolidated financial statements were prepared in accordance with International Financial Reporting Standards as endorsed by the European Union ("IFRS EU") and were approved by the Management Board of Enea S.A.
The Management Board of the Parent Company has used its best knowledge as to the application of standards and interpretations as well as measurement methods and principles applicable to the individual items of the consolidated financial statements of the Enea Capital Group in accordance with the IFRS-EU as at 31 December 2017. The
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
disclosures and clarifications presented herein have been prepared with utmost diligence. These consolidated financial statements were audited by a certified auditor.
3. Material estimates and assumptions
Preparation of the consolidated financial statements in accordance with the EU IFRS requires the Management Board to adopt certain assumptions and make estimates that affect the adopted accounting principles and the amounts disclosed in the consolidated financial statements and in the notes to these financial statements. The assumptions and estimates are based on the best knowledge of the Management Board regarding current and future events and activities. Actual results, however, may differ from those anticipated. The main areas in which the Management Board's estimates have a material impact on the consolidated financial statements are:
- employee benefits during and after employment - the valuation of provisions for employee benefits was made by determining the balance of liabilities at the end of the reporting period on account of anticipated future benefits payments, calculated in an actuarial manner; the discount rates and the rate of long-term increase in remuneration have an impact on the estimate made (Note 31),
- depreciation periods for property, plant and equipment and intangible and legal assets depreciation is based on the expected period of economic use of tangible fixed assets and intangible and legal assets. The periods of economic use are verified at least once during the financial yea The depreciation periods used are presented in Notes 50.5, 50.6, 50.7 and 50.12 of these consolidated financial statements,
- trade receivables revaluation write-offs and other write-offs - the amount of the write-off is the difference between the book value and the present value of estimated future cash flows, discounted at the original effective interest rate; changes in the value of estimated future cash flows will result in changes in the receivables revaluation write-offs estimate (Note 16),
- non-invoiced sales revenues at the end of the financial period - estimation of the amount of unsettled energy sales takes place on the basis of estimated energy consumption in the period from the day of the last billing reading to the end of the financial period (Note 16),
- compensation for non-contractual use of land - the estimation includes the potential payment of compensation for the so-called non-contractual use of land and rent (Notes 32, 47.5),
- provision for landfill reclamation - after filling up or closing the slag and ash dump, the Group is obliged to reclaim the area. Due to the fact that the Group has large, unfilled landfill areas, the expected date of reclamation falls in 2060 at Enea Wytwarzanie Sp. z o.o. and in 2043 at Enea Elektrownia Połaniec S.A. The future estimated costs of landfill reclamation were discounted to the present value as at 31 December 2017 using the discount rate of 3.26% (Note 32),
- recoverable value of property, plant and equipment and intangible and legal assets - impairment tests of cash-generating units are based on a number of assumptions, some of which are outside the Group's control. Significant changes to these assumptions affect the results of the impairment tests and, consequently, the financial position and financial results of the Group (Note 6),
- provision for the purchase of CO2 allowances estimates include assumptions regarding allocation of free CO2 allowances due to the Group for 2017 (Note 32),
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
- estimation of the mine's lifetime and coal resources - the mine's lifetime (LWB) is estimated based on available coal reserves covered by the concession and estimated production capacity, for 2051. The actual date of mine decommissioning may, however, differ from the one estimated by the Group. This results from taking into account in the calculation of the estimated life-span of the mine only the operational resources of coal available as at the reporting date. A fall in the demand for the Group's coal may result in lowering production below the production capacity, which will affect the mine's life-span. On 17 November 2017, the Group received a mining concession for the "Ostrów" area with operating reserves estimated at around 186 million tonnes of coal. Obtaining this concession is a basic element of the plan for doubling the operational resources and it means extending the life of the mine eventually to approximately 50 years (entailing significant expenditures on the construction of new infrastructure, including the construction of a new shaft). The Group also makes efforts to expand the mining area by adding the "Orzechów" deposits over the next several years (currently the Group has a concession for exploration of the "Orzechów" deposit). At the same time, the Group does not stop efforts to obtain a mining concession for the K-6, K-7 deposit,
- estimation of the provision for mine decommissioning costs - the Group creates a provision for the costs of decommissioning a mining plant, which it is obliged to do by existing law. The main assumptions used in determining the costs related to the decommissioning of a mining plant include assumptions regarding the life of the mine, expected inflation and long-term discount rates. Any changes to these assumptions affect the book value of the provision (Note 32),
- a provision for the difference in the valuation of shares in Eco-Power Sp. z o.o. - the Group estimated the value of shares in Eco-Power Sp. z o.o. and created a provision for the difference between the price including the base amount, which is PLN 286,500,000 and the value estimated in the Enea S.A. model (Note 49),
- Provision for claims due to terminated property rights purchase contracts – recognition thereof requires making the most appropriate estimate covering the prospective payment of liquidated damages due to the termination of contracts for purchase of property rights (Note 47.7).
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
4. Composition of the Capital Group – list of subsidiaries, associates and jointly-controlled entities
| 1Name and address of company | Enea S.A.'s share in total number of votes [%] 31.12.2017 |
Enea S.A.'s share in total number of votes [%] 31.12.2016 |
||
|---|---|---|---|---|
| 1. | Enea Operator Sp. z o.o. Poznań, ul. Strzeszyńska 58 |
subsidiary | 100 | 100 |
| 2. | Enea Wytwarzanie Sp. z o.o. | subsidiary | 100 | 100 |
| 3. | Świerże Górne, municipality of Kozienice, Kozienice 1 Enea Elektrownia Połaniec S.A. 6 |
subsidiary | 100 | - |
| Połaniec, ul. Zawada 26 Enea Oświetlenie Sp. z o.o. |
||||
| 4. | Szczecin, ul. Ku Słońcu 34 Enea Trading Sp. z o.o. |
subsidiary | 100 | 100 |
| 5. | Świerże Górne, municipality of Kozienice, Kozienice 1 | subsidiary | 100 | 100 |
| 6. | Enea Logistyka Sp. z o.o. Poznań, ul. Strzeszyńska 58 |
subsidiary | 100 | 100 |
| 7. | Enea Serwis Sp. z o.o. Lipno, Gronówko 30 |
subsidiary | 100 | 100 |
| 8. | Enea Centrum Sp. z o.o. Poznań, ul. Górecka 1 |
subsidiary | 100 | 100 |
| 9. | Enea Pomiary Sp. z o.o. Poznań, ul. Strzeszyńska 58 |
subsidiary | 100 | 100 |
| 10. | ENERGO-TOUR Sp. z o.o. w likwidacji Poznań, ul Strzeszyńska 58 |
subsidiary | 1005 | 1005 |
| 11. | Enea Innovation Sp. z o.o. | subsidiary | 1009 | 100 |
| 12. | Warszawa, ul. Jana Pawła II 25 Lubelski Węgiel BOGDANKA S. A. |
subsidiary | 65.99 | 65.99 |
| 13. | Bogdanka, Puchaczów Annacond Enterprises Sp. z o.o. 15 |
subsidiary | 61 | 61 |
| Warszawa, ul. Jana Pawła II 25 Polimex – Mostostal S.A. |
associate | |||
| 14. | Warszawa, al. Jana Pawła II 12 | company | 16.48 | - |
| 15. | Polska Grupa Górnicza S.A. 13 Katowice, ul. Powstańców 30 |
jointly-controlled company |
5.818 | - |
| 16. | Elektrownia Ostrołęka Sp. z o.o. 12 Ostrołęka, ul. Elektryczna 5 |
jointly-controlled company |
23.797 | - |
| 17. | Enea Bioenergia Sp. z o.o. | indirect | 1004 | - |
| 18. | Połaniec, ul. Zawada 26 Enea Ciepło Serwis Sp. z o.o.11 |
subsidiary indirect |
1001 | 1001 |
| Białystok, ul. Starosielce 2/1 Centralny System Wymiany Informacji Sp. z o.o. |
subsidiary jointly-controled |
|||
| 19. | Poznań, ul. Strzeszyńska 58 Przedsiębiorstwo Energetyki Cieplnej Sp. z o.o. |
company indirect |
203 | 1003 |
| 20. | Oborniki, ul. Wybudowanie 56 | subsidiary | 99.931 | 99.931 |
| 21. | Enea Ciepło Sp. z o.o.11 Białystok, ul. Warszawska 27 |
indirect subsidiary |
91.141,1a | 91.021 |
| 22. | Miejska Energetyka Cieplna Piła Sp. z o.o. Piła, ul. Kaczorska 20 |
indirect subsidiary |
71.111 | 71.111 |
| 23. | EkoTRANS Bogdanka Sp. z o.o. Bogdanka, Puchaczów |
indirect subsidiary |
65.992 | 65.992 |
| 24. | RG Bogdanka Sp. z o.o. | indirect | 65.992 | 65.992 |
| 25. | Bogdanka, Puchaczów MR Bogdanka Sp. z o.o. |
subsidiary indirect |
65.992 | 65.992 |
| 26. | Bogdanka, Puchaczów Łęczyńska Energetyka Sp. z o.o. |
subsidiary indirect |
58.532 | 58.532 |
| Bogdanka, Puchaczów ElectroMobility Poland S.A. |
subsidiary jointly-controlled |
|||
| 27. | Warszawa, ul. Mysia 2 | company | 2514 | 25 |
| 28. | Enea Badanie i Rozwój Sp. z o.o.10 Świerże Górne, al. Józefa Zielińskiego 1 |
indirect subsidiary |
1001 | - |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
1 – an indirect subsidiary held through shares in Enea Wytwarzanie Sp. z o.o.
1a – On 17 September 2015, pursuant to Resolution No. 547/2015 of the Management Board of Enea Wytwarzanie Sp. z o.o. a project was launched entitled "Purchase of employee shares in MPEC Sp. z o.o. in Białystok". On 17 November 2015, pursuant to Resolution No. 661/2015, powers of attorney were granted to enter into preliminary contracts and final contracts. There are 75 thousand shares available for purchase. Preliminary contracts were scheduled to be entered into between 7 December 2015 and 27 January 2016. Final contracts were entered into after 16 September 2016. By the end of December 2015, preliminary share sale contracts were concluded totalling at PLN 747 thousand. In 2016, Enea Wytwarzanie Sp. z o.o. purchased 67 209 shares of MPEC Sp. z o.o. in Białystok for PLN 7,688 thousand; as a result, at the of the year, its shareholding in the share capital was 91.02%. In 2017, Enea Wytwarzanie Sp. z o.o. purchased 1,749 shares of MPEC Sp. z o.o. in Białystok for PLN 217 thousand; as a result, as at 31 December 2017, its shareholding in the share capital was 91.14%.
2 – an indirect subsidiary held through shares in Lubelski Węgiel BOGDANKA S.A.
3– a jointly-controlled company of Enea Operator Sp. z o.o., On 30 June 2017, Enea Operator Sp. z o.o. sold 16 shares of PLN 2,500.00 each, totalling at PLN 40,000.00.
4– an indirect subsidiary held through shares in Enea Elektrownia Połaniec S.A. On 16 March 2017, the Extraordinary Shareholders' Meeting of ENGIE Bioenergia Sp. z o.o. adopted a resolution on amending the Company's Articles of Incorporation by changing its business name to Enea Bioenergia Sp. z o.o. On 26 April 2017, the amended Articles of Incorporation of the aforesaid company were registered with the National Court Register
5 – On 30 March 2015, the Extraordinary Shareholders' Meeting of the company adopted a resolution on dissolution of the company following liquidation proceedings; the resolution took effect on 1 April 2015. On 5 November 2015, an application for deleting the company from the National Court Register was filed. As at the date of drawing up these consolidated financial statements, activities relating to deleting the company from the National Court Register were still underway.
6 – On 10 April 2017, the business name of ENGIE Energia Polska S.A. was changed to Enea Elektrownia Połaniec S.A. in the National Court Register
7 – On 1 February 2017, Enea S.A. entered into a share purchase agreement with ENERGA S.A. regarding purchase of 24,980,926 shares of Elektrownia Ostrołęka S.A., thus becoming the owner of 11.89% shares in the company's share capital. On 13 April 2017, the Extraordinary Shareholders' Meeting of Elektrownia Ostrołęka S.A. adopted a resolution on increasing the company's share capital by way of private placement from PLN 210,100 thousand to PLN 229,100 thousand, i.e. by an amount of PLN 19,000 thousand by issuing 19,000,000 new D series share with the nominal value of PLN 1.00 each. Shares offered for private placement were directed to Enea S.A. and ENERGA S.A. On 27 April 2017, Enea S.A. signed a contract of acquisition of 9,500,000 shares with Elektrownia Ostrołęka S.A. The share capital increase was registered in the National Court Register on 30 May 2017. On 27 June 2017, Enea S.A. entered into a contract of acquisition of 20,017,269 shares of Elektrownia Ostrołęka with ENERGA S.A. and in this way it acquired in total 23.79% shareholding in the share capital of the company.
8 – On 3 April 2017, Enea S.A. acquired 1,500,000 new shares with the nominal value of PLN 100.00 each and the total value of PLN 150,000,000.00 of Polska Grupa Górnicza Sp. z o.o. On 14 June, the Extraordinary Shareholders' Meeting of Polska Grupa Górnicza Sp. z o.o. adopted a resolution on increasing the company's share capital by an amount of PLN 200,000 thousand from an amount of PLN 3,416,718 thousand to PLN 3,616,718 thousand by creating 2,000,000 new shares with the nominal value of PLN 100.00 each. As a result of the aforesaid capital increase, Enea S.A. acquired 600,000 shares with the total nominal value of PLN 60 000 thousand. The increase of the share capital was registered in the National Court Register on 7 July 2017.
On 31 January 2018, the Extraordinary Shareholders' Meeting of Polska Grupa Górnicza S.A. adopted a resolution on increasing the company's share capital by PLN 300,000 thousand up to an amount of PLN 3,916,718 thousand by issuing 3,000,000 new shares by way of private placement. Enea S.A. will acquire 900,000 new shares by way of private placement, with the nominal value of PLN 100.00 each share and with the total nominal value of PLN 90 000 thousand. Following registration of the share capital increase in the National Court Register, Enea S.A. will increase in share in the share capital up to 7.66%.
9 – On 2 August 2017, the Extraordinary Shareholders' Meeting of Enea Innovation Sp. z o.o. adopted Resolution No. 1 on increasing the company's share capital by PLN 300,000.00, that is from PLN 5,000 up to PLN 305,000.00 by creating 3,000 new shares with the nominal value of PLN 100.00 each.
On 31 January 2018, the Extraordinary Shareholders' Meeting of Enea Innovation Sp. z o.o. adopted a resolution on increasing the company's share capital by PLN 3,500,000.00 up to PLN 3,805,000.00 by creating 35,000 shares with the nominal value of PLN 100.00 each. The aforesaid increase of the share capital has not been registered in the National Court Register
10– On 4 August 2017, Enea Wytwarzanie Sp. z o.o. and Enea S.A. incorporate a company trading as Enea Badanie i Rozwój Sp. z o.o. Enea Wytwarzanie Sp. z o.o. acquired 99 shares while Enea S.A. acquired 1 share. On 28 September 2017 , the company was entered in the National Court Register On 17 November 2017, the Extraordinary Shareholders' Meeting of the company adopted a resolution on increasing the share capital by PLN 2,000,000.00. By the end of 2017, the increase of the share capital has not be entered in the National Court Register
11 – On 17 November 2017, the Extraordinary Shareholders' Meeting of Przedsiębiorstwo Energetyki Cieplnej Zachód Sp. z o.o. adopted a resolution on amending the company's Articles of Incorporation by changing its business name to Enea Ciepło Serwis Sp. z o.o.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
On 17 November 2017, the Extraordinary Shareholders' Meeting of MPEC Sp. z o.o. in Białystok adopted a resolution on amending the company's Articles of Incorporation by changing its name to Enea Ciepło Sp. z o.o.
12 – On 23 November 2017, the Extraordinary Shareholders' Meeting of Elektrownia Ostrołęka S.A. adopted a resolution on transforming the company into a limited liability company. On 27 February 2018, the transformation into a limited liability company was registered in the National Court Register.
13– On 28 November 2017, the Extraordinary Shareholders' Meeting of Polska Grupa Górnicza Sp. z o.o. adopted a resolution on transforming the company into a joint-stock company. On 29 December 2017, the transformation was registered in the National Court Register
14 – On 3 January 2018, the Extraordinary Shareholders' Meeting of ElectroMobility Poland S.A. adopted a resolution in increasing the company's share capital by PLN 20,000,000 by way of increasing the face value of existing shares from PLN 1,000.00 to PLN 3,000.00. Following the aforesaid increase, Enea S.A. holds 2,500 shares of the company with the nominal value of PLN 3,000.00 and the total value of PLN 7,500,000.00.
15 - On 28 February 2018, the Extraordinary Shareholders' Meeting of Annacond Enterprises Sp. z o.o. adopted a resolution to put the company into liquidation.
5. Segment reporting
Management of the Group's business is broken down to business segments, determined on the basis of the products and services offered thereby. There are four operating segments in the ENEA Capital Group:
- trade purchase and sale of electricity,
- distribution electricity distribution and transmission services,
- generation generation of electricity and heat,
- mining production and sale of coal, companies supporting the mining business,
and other business – maintenance and upgrading of road lighting equipment, transport services, overhaul and construction services.
Segment revenues are generated from sales to external customers and transactions with other segments, which are directly attributable to a given segment. In 2017, in the mining segment, the company Grupa Azoty Zakłady Azotowe "Puławy" was the external customer whose share in the sales exceeded 10% of the sales revenues (23.5%). Segment costs include the cost of goods sold to external customers and the cost of transactions carried out with other Group segments, which ensue from operations of a given segment and may be directly allocated to that segment.
In inter-segment transactions, arms' length prices are applied. They guarantee that individual entities generate an appropriate margin enabling them to be independent in the market. EBITDA is define as operating profit/loss reduced by depreciation and impairment loss on non-financial non-current assets.
Information on geographic areas
The Group's activity in 2017 and 2016 was carried out in a single geographic area, i.e. in the territory of Poland.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
Segment results:
(a) The results for 2017, period between 1 January and 31 December 2017, are as follows:
| Trade | Distribution | Generation | Mining | Other business |
Exclusions | Total | |
|---|---|---|---|---|---|---|---|
| Net sales revenue | 5 225 380 |
3 244 006 |
2 313 604 |
462 194 | 160 505 | - | 11 405 689 |
| Inter-segment sales | 750 533 | 36 230 | 2 265 191 |
1 318 126 |
427 339 | (4 797 419) |
|
| Total net sales revenue | 5 975 913 |
3 280 236 |
4 578 795 |
1 780 320 |
587 844 | (4 797 419) |
11 405 689 |
| Total costs | (5 799 100) |
(2 704 065) |
(4 150 335) |
(1 429 636) |
(580 291) |
4 786 345 |
(9 877 082) |
| Segment profit/loss | 176 813 | 576 171 | 428 460 | 350 684 | 7 553 | (11 074) |
1 528 607 |
| Depreciation | (955) | (497 188) |
(306 877) |
(357 015) |
(43 731) |
||
| Impairment loss on non-financial non-current assets | - | - | - | (1 284) |
- | ||
| EBITDA | 177 768 | 1 073 359 |
735 337 | 708 983 | 51 284 | ||
| % of net sales revenues | 3,0 % | 32,7 % | 16,1 % | 39,8 % | 8,7 % | ||
| Gain on a bargain purchase | 11 953 | ||||||
| Unallocated costs of the entire Group (overhead costs) | (52 830) |
||||||
| Operating profit | 1 487 730 |
||||||
| Financial expenses | (170 689) |
||||||
| Financial revenue | 139 718 |
||||||
| Dividend income | 526 | ||||||
| Share in profits of affiliates and jointly-controlled entities |
9 282 | ||||||
| Income tax | (301 676) |
||||||
| Net profit | 1 164 891 |
||||||
| Share in profit from non-controlling interests | 94 723 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
Segment results:
(b) The results for 2016, period between 1 January and 31 December 2016, were as follows:
| Trade | Distribution | Generation | Mining | Other business |
Exclusions | Total | |
|---|---|---|---|---|---|---|---|
| Net sales revenue | 6 248 669 |
3 031 528 |
843 330 | 965 990 | 166 161 | - | 11 255 678 |
| Inter-segment sales | 930 097 | 52 350 | 2 466 984 |
819 991 | 367 740 |
(4 637 162) |
|
| Total net sales revenue | 7 178 766 |
3 083 878 |
3 310 314 |
1 785 981 |
533 901 | (4 637 162) |
11 255 678 |
| Total costs | (7 025 563) |
(2 452 271) |
(3 131 563) |
(1 544 792) |
(534 648) |
4 605 677 |
(10 083 160) |
| Segment profit/loss | 153 203 | 631 607 | 178 751 | 241 189 | (747) | (31 485) |
1 172 518 |
| Depreciation | (793) | (479 720) |
(247 931) |
(363 238) |
(28 260) |
||
| Impairment loss on non-financial non-current assets | - | - | (90 808) | (7 352) |
- | ||
| EBITDA | 153 996 | 1 111 327 |
517 490 | 611 779 | 27 513 | ||
| % of net sales revenues | 2,2 % | 36,0 % | 15,6 % | 34,3 % | 5,2 % | ||
| Unallocated costs of the entire Group (overhead costs) | (53 204) |
||||||
| Operating profit | 1 119 314 |
||||||
| Financial expenses | (127 010) |
||||||
| Financial revenue | 76 350 |
||||||
| Dividend income | 148 | ||||||
| Income tax | (219 889) |
||||||
| Net profit | 848 913 | ||||||
| Share in profit from non-controlling interests | 64 520 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
Other information regarding segments as at 31 December 2017 and for a period of 12 months ending on that date are as follows:
| Trade | Distribution | Generation | Mining | Other business |
Exclusions | Total | |
|---|---|---|---|---|---|---|---|
| Property, plant and equipment | 15 552 | 8 389 251 |
9 370 558 |
2 747 876 |
343 008 | (460 228) |
20 406 017 |
| Trade and other receivables | 1 004 500 | 515 632 | 654 299 | 209 966 | 107 015 | (570 208) |
1 921 204 |
| Total | 1 020 052 |
8 904 883 |
10 024 857 |
2 957 842 |
450 023 | (1 030 436) |
22 327 221 |
| Assets excluded from segmentation | 5 985 773 |
||||||
| - whereof property, plant and equipment |
10 850 | ||||||
| - whereof trade and other receivables |
13 093 | ||||||
| TOTAL: ASSETS | 28 312 994 |
||||||
| Trade and other payables | 332 284 | 454 598 | 1 040 323 |
278 978 | 369 194 | (547 076) |
1 928 301 |
| Equity and liabilities excluded from segmentation | 26 384 693 |
||||||
| - whereof trade and other payables |
180 663 | ||||||
| TOTAL: EQUITY AND LIABILITIES | 28 312 994 |
||||||
| for a period of 12 months ended on 31 December 2017 |
|||||||
| Capital expenditure on property, plant and equipment and intangible assets |
215 | 1 022 408 |
1 114 148 |
373 073 | 55 530 | (19 302) |
2 546 072 |
| Capital expenditure on property, plant and equipment and intangible assets excluded from segmentation |
- | ||||||
| Depreciation | 955 | 497 188 | 306 877 | 357 015 | 43 731 | (12 622) |
1 193 144 |
| Depreciation excluded from segmentation | 1 396 | ||||||
| Establishment/(termination /use) of receivables allowance | 8 724 | 13 740 | 563 | 581 | 24 | - | 23 632 |
| Establishment/(termination) of impairment allowance for non financial non-current assets |
- | - | - | 1 284 |
- | - | 1 284 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
Other information regarding segments as at 31 December 2016 and for a period of 12 months ending on that date are as follows:
| Trade | Distribution | Generation | Mining | Other business |
Exclusions | Total | |
|---|---|---|---|---|---|---|---|
| Property, plant and equipment | 15 762 | 7 886 676 |
7 802 643 |
2 760 196 |
313 404 | (409 966) |
18 368 715 |
| Trade and other receivables | 983 072 | 505 957 | 486 950 | 242 258 | 115 628 | (548 538) |
1 785 327 |
| Total | 998 834 | 8 392 633 |
8 289 593 |
3 002 454 |
429 032 | (958 504) |
20 154 042 |
| Assets excluded from segmentation | 4 382 477 |
||||||
| - whereof property, plant and equipment - whereof trade and other receivables |
13 783 69 851 |
||||||
| TOTAL: Assets | 24 536 519 |
||||||
| Trade and other payables | 390 417 | 347 056 | 346 744 | 273 016 | 206 956 | (458 739) |
1 105 450 |
| Equity and liabilities excluded from segmentation |
23 431 069 |
||||||
| - whereof trade and other payables |
84 523 | ||||||
| TOTAL: Equity and liabilities | 24 536 519 |
||||||
| for a period of 12 months ended on 31 December 2016 | |||||||
| Capital expenditure on property, plant and equipment and intangible assets |
1 212 | 923 929 | 1 382 682 |
306 620 | 71 552 | (27 013) |
2 658 982 |
| Capital expenditure on property, plant and equipment and intangible assets excluded from segmentation |
|||||||
| Depreciation | 793 | 479 720 | 247 931 | 363 238 | 28 260 | (11 402) |
1 108 540 |
| Depreciation excluded from segmentation | 1 810 | ||||||
| Establishment/(termination /use) of receivables allowance | 3 534 | 3 198 | 1 876 | 5 090 | (1 121) |
745 | 13 322 |
| Establishment/(termination) of impairment allowance for non financial non-current assets |
- | - | 90 808 | 7 352 | - | - | 98 160 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
6. Impairment tests (property, plant and equipment)
In the fourth quarter of 2017, due to significant impairment allowances made in the previous years and the uncertainty as to the development of the energy market in Poland, including in particular the capacity market and the support system for renewable energy sources, the Group carried out tests for impairment of tangible fixed assets to the extent of areas engaged, among others, in electricity generation. On the basis of the conducted tests, the recoverable values were established, which did not show the need to change the value of the property, plant and equipment as at the reporting date.
Results of the impairment tests are presented below:
| CGU ['000 PLN] | Recoverable value |
|---|---|
| CGU Kozienice Major Power Plants – generation assets of Enea | 6 975 873 |
| Wytwarzanie at Świerże Górne site | |
| CGU Białystok – generation assets of Enea Wytwarzanie at the | 642 425 |
| Białystok location together with the assets of the subsidiaries Enea | |
| Ciepło and Enea Ciepło Serwis at the same location, treated as one | |
| CGU due to close business relationship | |
| CGU Wind – generation assets based on wind farms of Enea | 289 239 |
| Wytwarzanie | |
| CGU Water – generation assets based on hydropower plants of Enea | 173 276 |
| Wytwarzanie | |
| CGU Biogas – generation assets based on biogas plants of Enea | 1 017 |
| Wytwarzanie | |
| CGU Połaniec Major Power Plants – generation assets of Enea | 862 524 |
| Elektrownia Polaniec (coal-fired generation sources) | |
| CGU Green Power Unit - generation assets of Enea Elektrownia | 171 415 |
| Polaniec (biomass-fired power unit) |
The recoverable value of individual CGUs was estimated on the basis of the use value using the discounted cash flow method based on the prepared financial projects. The following projection periods have been assumed for the individual tested cash generating units:
- CGU Kozienice Major Power Plants until 2040,
- CGU Białystok until 2040,
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
- CGU Wind:
- Darżyno Wind Farm until 2037,
- Bardy Wind Farm until 2036,
- Baczyna Wind Farm until 2040,
- CGU Water until 2040,
- CGU Biogas until 2023,
- CGU Połaniec Major Power Plants until 2034,
- CGU Green Power Unit until 2042.
Presented below are the main assumptions used for the purpose of impairment tests:
- assets were subjected to tests in seven cash generating units (i.e. CGU Kozienice Major Power Plants, CGU Białystok, CGU Wind, CGU Water, CGU Biogas, CGU Połaniec Major Power Plants, CGU Green Power Unit),
- the main price paths based, among others, on the forecasts prepared by Enea Trading (a company constituting a competence centre in the Enea Capital Group with regard to wholesale trade in electricity, property rights, emission allowances and fuels) taking into account product specificity and knowledge of the already concluded contracts:
- wholesale prices of electrical energy: an increase over the period covered by the projection,
- prices of certificates of origin of energy from renewable energy sources and from co-generation: the existence of support systems: for renewable energy sources also after 2025, for highly efficient co-generation until 2018,
- prices of CO2 emission allowances: an increase over the entire period covered by the projection,
- coal prices: an increase over the entire period covered by the projection,
- biomass price: an increase until 2029, and a decrease since 2030.
- the number of CO2 emission allowances received free of charge for the years 2015-2020 was based on the derogation application (under Article 10c(5) of Directive 2003/87/EC of the European Parliament and of the Council),
- taking into account revenues related to the maintenance of production capacities from 2021 pursuant to the Capacity Market Law passed in December 2017, based on the analyses and estimates made by Enea Trading
- inflation, taking into account the inflation target at the maximum level of 2.5%.
- the nominal discount rate of 6.44% ,
- the rate of increase during the residual period 0%.
The sensitivity analysis carried out indicates that important factors influencing the estimates of the recoverable value of cash flow generating units include, among others: discount rates, inflation, electricity prices and revenues from the Capacity Market. In addition, prices of certificates of origin of energy, CO2 emission rights and coal prices will also have an impact on future financial performance and, consequently, on the use value of cash flow generating units.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Presented below is the statement of impact (in terms of value) of changes of the selected factors on the total recoverable value (initial value) of the cash generating units:
Impact of changes of the discount rate (initial value 6.44%)
| Change of assumptions | -0,5 p.p. | Initial value | +0,5 p.p. |
|---|---|---|---|
| Change of recoverable value | 768 374 | 9 115 770 | (666 617) |
Impact of changes of inflation from 2019 (initial value 2.5%)*
| Change of assumptions | -0,5 p.p. | Initial value | +0,5 p.p. | |
|---|---|---|---|---|
| Change of recoverable value | (717 297) | 9 115 770 | 775 459 | |
*sensitivity analysis does not take into accout the impact of inflation on the discount rate
Impact of changes of electricity prices
| Impact of changes | -1,0 p.p. | Initial value | +1,0 p.p. |
|---|---|---|---|
| Impact of changes | (739 061) | 9 115 770 | 739 061 |
Impact of changes of the Capacity Market
| Change of assumptions | -10,0 p.p. | Initial value | +10,0 p.p. |
|---|---|---|---|
| Change of recoverable value | (626 072) | 9 115 770 | 626 072 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
7. Property, plant and equipment
(a) 2017
| Land | Buildings and structures |
whereof mining excavations |
Plant and machinery |
Means of transport |
Other tangible assets |
Tangible assets under construction |
Total | |
|---|---|---|---|---|---|---|---|---|
| Balance as at 01.01.2017 |
||||||||
| Gross value at the start of the period |
96 978 | 12 880 119 | 1 160 361 | 9 011 746 | 276 944 | 582 553 | 5 580 530 |
28 428 870 |
| Accumulated depreciation at the start of the period | - | (4 416 822) | (189 522) | (3 519 775) | (102 715) | (374 377) | (2 656) |
(8 416 345) |
| Impairment allowance at the start of the period |
(2 205) | (327 155) | - | (558 513) | (1 092) | (2 709) | (738 353) |
(1 630 027) |
| Net value at the start of the period |
94 773 | 8 136 142 | 970 839 | 4 933 458 | 173 137 | 205 467 | 4 839 521 |
18 382 498 |
| Changes during the 12 months period ended 31 December 2017 | ||||||||
| Reclassifications | 2 809 | 2 628 264 | 237 332 | 4 299 022 | 34 904 | 68 411 | (7 079 115) |
(45 705) |
| Acquisition | - | 1 567 | - | 2 720 | 558 | 1 605 | 2 494 187 |
2 500 637 |
| Settlement of subsidiary acquisition | 13 543 | 226 129 | - | 473 445 | 44 | 1 240 | 40 696 | 755 097 |
| Disposal (initial value) | (19) | (721) | - | (30) | (3 948) | (48) | - | (4 766) |
| Disposal (accumulated depreciation) | - | 482 | - | 30 | 3 753 | 14 | - | 4 279 |
| Depreciation | - | (611 749) | (170 118) | (473 991) | (26 208) | (44 303) | - | (1 156 251) |
| Impairment allowance (-) | (211 683) | - | (500 892) | (2 464) |
(2 233) | 719 132 | 1 860 | |
| Liquidation (initial value) | (444) | (140 384) | (72 977) | (26 595) | (729) | (32 792) | - | (200 944) |
| Liquidation (accumulated depreciation) | - | 117 553 | 62 446 | 25 321 | 719 | 31 322 | - | 174 915 |
| Other | 118 | 7 029 | - | (1 500) | 587 | 2 075 | (2 778) |
5 531 |
| Other (accumulated depreciation) | - | (114) | - | 438 | (37) | (571) | - | (284) |
| Balance as at 31 December 2017 |
||||||||
| Gross value at the end of the period | 112 985 | 15 602 003 | 1 324 716 | 13 758 808 | 308 360 | 623 044 | 1 033 520 |
31 438 720 |
| Accumulated depreciation | - | (4 910 650) | (297 194) | (3 967 977) | (124 488) | (387 915) | (2 656) |
(9 393 686) |
| Impairment allowance | (2 205) | (538 838) | - | (1 059 405) | (3 556) | (4 942) | (19 221) |
( 1 628 167) |
| Net value at the end of the period | 110 780 | 10 152 515 | 1 027 522 | 8 731 426 | 180 316 | 230 187 | 1 011 643 |
20 416 867 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
(b) 2016
| Land | Buildings and structures |
whereof mining excavations |
Plant and machinery |
Means of transport |
Other non current assets |
Tangible assets under construction |
Total | |
|---|---|---|---|---|---|---|---|---|
| Balance as at 01.01.2016 |
||||||||
| Gross value at the beginning of the period | 92 573 | 12 020 514 | 1 042 951 | 8 404 091 | 252 460 | 545 665 | 4 745 900 | 26 061 203 |
| Accumulated depreciation at the start of the period | - | (3 908 052) | (12 498) | (3 121 598) | (86 859) | (333 670) | (2 656) | (7 452 835) |
| Impairment allowance at the start of the period |
(1 703) (269 775) | - | (467 430) | (1 099) | (2 587) | (790 796) | (1 533 390) | |
| Net value at the start of the period |
90 870 | 7 842 687 | 1 030 453 | 4 815 063 | 164 502 | 209 408 | 3 952 448 | 17 074 978 |
| Changes during the 12 months period ended 31 December 2016 | ||||||||
| Reclassifications | 5 437 | 968 405 | 141 415 | 637 835 | 25 363 | 36 579 | (1 722 682) | (49 063) |
| Acquisition | - | 4 944 | - | 1 866 | 4 693 | 1 638 | 2 567 616 | 2 580 757 |
| Disposal (initial value) |
(861) | (3 738) | - | (1 900) | (4 313) | (260) | (89) | (11 161) |
| Disposal (accumulated depreciation) |
- | 2 924 | - | 1 273 |
4 117 | 276 | - | 8 590 |
| Depreciation | - | (596 391) | (184 986) | (426 114) | (21 594) | (41 500) | - | (1 085 599) |
| Impairment allowance (-) |
(502) | (57 380) | - | (91 083) | 7 | (122) | 52 443 | (96 637) |
| Reclassification to non-current assets held for sale (gross value) |
- | (13) | - | (896) | (21) | - | (930) | |
| Reclassification to investment property (gross value) | (40) | (3 432) | - | (107) | - | (149) | (4 646) | (8 374) |
| Reclassification to investment property (accumulated depreciation) |
- | 102 | - | 4 | - | 6 | - | 112 |
| Liquidation (initial value) |
(122) (107 967) | (23 701) | (30 529) | (1 798) | (915) | - | (141 331) | |
| Liquidation (accumulated depreciation) |
- | 77 785 | 7 962 | 25 878 | 1 634 | 895 | - | 106 192 |
| Other | 9 | 1 406 | (304) | 1 386 | 560 | (5) | (5 569) | (2 231) |
| Other (accumulated depreciation) |
- | (6 810) | - | 782 | 13 | (384) | - | 7 195 |
| Balance as at 31 December 2016 |
||||||||
| Gross value at the end of the period |
96 978 | 12 880 119 | 1 160 361 | 9 011 746 | 276 944 | 582 553 | 5 580 530 | 28 428 870 |
| Accumulated depreciation | - | (4 416 822) | (189 522) | (3 519 775) | (102 715) | (374 377) | (2 656) | (8 416 345) |
| Impairment allowance | (2 205) | (327 155) | - | (558 513) | (1 092) | (2 709) | (738 353) | (1 630 027) |
| Net value at the end of the period |
94 773 | 8 136 142 | 970 839 | 4 933 458 | 173 137 | 205 467 | 4 839 521 | 18 382 498 |
Collaterals established on the Group's property, plant and equipment are disclosed in Note 17.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Finance lease
The Group uses the following property, plant and equipment under finance lease contracts:
| 31.12.2017 | 31.12.2016 | |||||||
|---|---|---|---|---|---|---|---|---|
| Initial cost | Accumulated depreciation |
Net book value |
Initial cost | Accumulated depreciation |
Net book value |
|||
| Plant and machinery | - | - | - | 608 | (326) | 282 | ||
| Means of transport | 5 549 | ( 1 991) | 3 558 | 6 282 | (1 146) | 5 136 | ||
| Total | 5 549 | (1 991) | 3 558 | 6 890 | (1 472) | 5 418 |
8. Perpetual usufruct of land
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Gross value at the beginning of the period | 92 593 | 91 214 |
| Reclassifications | 581 | - |
| Acquisition | - | 2 101 |
| Settlement of subsidiary acquisition | 31 952 | - |
| Disposal (initial value) | (10) | (722) |
| Liquidation (initial value) | (1 300) | - |
| Other | 220 | - |
| Gross value at the end of the period | 124 036 | 92 593 |
| Accumulated depreciation at the start of the period | (5 789) | (4 944) |
| Disposal (accumulated depreciation) | 4 | 170 |
| Depreciation | (1 278) | (1 019) |
| Liquidation (accumulated depreciation) | 132 | - |
| Other (accumulated depreciation) | 371 | 4 |
| Accumulated depreciation at the end of the period | (6 560) | (5 789) |
| Impairment allowance at the start of the period | (11 905) | (12 110) |
| Impairment allowance at the end of the period | (11 905) | (11 905) |
| Net value at the start of the period | 74 899 | 74 160 |
| Net value at the end of the period | 105 571 | 74 899 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
9. Intangible assets
(a) 2017
Balance as at 01.01.2017
| Research and development expenses |
Goodwill | Computer software, licenses, concessions, patents |
Easement rights | Customer relations |
Geological information |
Total | |
|---|---|---|---|---|---|---|---|
| Gross value at the start of the period |
4 595 | 229 323 | 499 523 | 45 957 | 16 000 | 40 826 | 836 224 |
| Accumulated depreciation at the start of the period |
(830) | - | (210 144) | (3 587) | (16 000) | (656) | (231 217) |
| Impairment allowance at the start of the period |
- | (227 517) | (6 041) | (811) | - | - | (234 369) |
| Net value at the start of the period |
3 765 | 1 806 | 283 338 | 41 559 | 40 170 | 370 638 | |
| Changes during the 12 months period ended 31 December 2017 |
|||||||
| Reclassifications | - | - | 35 806 | - | - | - | 35 806 |
| Acquisition | 1 781 | - | 28 625 | 14 999 | - | 30 | 45 435 |
| Settlement of subsidiary acquisition | - | - | 5 467 | - | - | - | 5 467 |
| Depreciation | (542) | - | (36 551) | (2 022) | - | (158) | (39 273) |
| Impairment allowance | - | (208) | - | - | - | (208) | |
| Liquidation initial value | - | - | (3 046) | (54) | - | - | (3 100) |
| Liquidation (accumulated depreciation) | - | - | 3 040 | 3 | - | - | 3 043 |
| Other | - | - | - | 441 | - | - | 441 |
| Other (accumulated depreciation) |
- | - | - | (1) | - | - | (1) |
| Balance as at 31 December 2017 |
|||||||
| Gross value at the end of the period | 6 376 | 229 323 | 566 375 | 61 343 | 16 000 | 40 856 | 920 273 |
| Accumulated depreciation | (1 372) | - | (243 655) | (5 607) | (16 000) | (814) | (267 448) |
| Impairment allowance | - | (227 517) | (6 249) | (811) | - | - | (234 577) |
| Net value at the end of the period | 5 004 | 1 806 | 316 471 | 54 925 | - | 40 042 | 418 248 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
(b) 2016
Balance as at 01.01.2016
| Research and development expenses |
Goodwill | Computer software, licenses, concessions, patents |
Easement rights | Customer relations |
Geological information |
Total | |
|---|---|---|---|---|---|---|---|
| Gross value at the beginning of the period | 3 893 | 229 323 | 416 239 | 32 906 | 16 000 | 13 222 | 711 583 |
| Accumulated depreciation at the start of the period |
(404) | - | (187 696) |
(2 078) |
(16 000) |
(129) | (206 307) |
| Impairment allowance at the start of the period |
- | (227 517) | (5 275) |
(368) | - | - | (233 160) |
| Net value at the start of the period |
3 489 | 1 806 | 223 268 | 30 460 | - | 13 093 | 272 116 |
| Changes during the 12 months period ended 31 December 2016 | |||||||
| Reclassifications | - | - | 45 529 | - | - | - | 45 529 |
| Acquisition | 702 | - | 36 873 | 13 046 | - | 27 604 | 78 225 |
| Disposal (initial value) |
- | - | (81) | - | - | - | (81) |
| Disposal (accumulated depreciation) |
- | - | 81 | - | - | - | 81 |
| Depreciation | (426) | - | (21 563) |
(1 509) |
- | (527) | (24 025) |
| Impairment allowance | - | - | (766) | (443) | - | - | (1 209) |
| Liquidation initial value |
- | - | (260) | - | - | - | (260) |
| Liquidation (accumulated depreciation) |
- | - | 260 | - | - | - | 260 |
| Other | - | - | 1 223 | 5 | - | - | 1 228 |
| Other (accumulated depreciation) |
- | - | (1 226) |
- | - | - | (1 226) |
| Balance as at 31 December 2016 |
|||||||
| Gross value at the end of the period |
4 595 | 229 323 | 499 523 | 45 957 | 16 000 | 40 826 | 836 224 |
| Accumulated depreciation | (830) | - | (210 144) |
(3 587) |
(16 000) | (656) | (231 217) |
| Impairment allowance | - | (227 517) |
(6 041) |
(811) | - | - | (234 369) |
| Net value at the end of the period |
3 765 | 1 806 | 283 338 | 41 559 | - | 40 170 | 370 638 |
No collateral has been established on intangible assets.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
10. Goodwill
| Period ended 31.12.2017 |
Period ended 31.12.2016 |
|
|---|---|---|
| Goodwill | ||
| Opening balance | 1 806 | 1 806 |
| Impairment allowance recognised during the year | - | - |
| Closing balance | 1 806 | 1 806 |
As at 31 December 2017 and 31 December 2016 goodwill related to Miejska Energetyka Cieplna Piła Sp. z o.o.
11. Investment property
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Gross value at the beginning of the period | 33 402 | 25 252 |
| Reclassifications | - | 3 664 |
| Acquisition | - | 4 646 |
| Disposal (initial value) | (457) | (160) |
| Gross value at the end of the period | 32 945 | 33 402 |
| Accumulated depreciation at the start of the period | (4 508) | (3 754) |
| Disposal (accumulated depreciation) | 355 | |
| Depreciation | (1 038) | (1 130) |
| Reclassification (accumulated depreciation) | - | (112) |
| Other (accumulated depreciation) | - | 488 |
| Accumulated depreciation at the end of the period | (5 191) | (4 508) |
| Impairment allowance at the start of the period | (874) | (874) |
| Impairment allowance (-) | 101 | - |
| Impairment allowance at the end of the period | (773) | (874) |
| Net value at the start of the period | 28 020 | 20 624 |
| Net value at the end of the period | 26 981 | 28 020 |
No collateral has been established on investment property.
Income and expenses relating to investment property have been presented below:
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Revenue from investment property | 5 239 | 5 408 |
| Operating costs relating to revenue generating investment property |
(4 606) | (4 264) |
The Group recognizes office buildings and other commercial properties (among others) as investment properties.
The most valuable investment property was the registered office of Enea S.A., with the net value recorded in the books of PLN 8,793 thousand. The Group estimates that its fair value amounts to PLN 18,162 thousand.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
12. Investments in associates and jointly-controlled entities
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Opening balance | 2 518 | 748 |
| Share in net assets change | 9 282 | - |
| Acquisition of investments | 344 562 | 1 770 |
| Other changes | (1 210) | - |
| Balance as at the reporting date | 355 152 | 2 518 |
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Polska Grupa Górnicza S.A. | 210 000 | - |
| Elektrownia Ostrołęka S.A. | 52 335 | - |
| Polimex - Mostostal S.A. | 90 967 | - |
| ElectroMobility Poland S.A. | 1 850 | 2 500 |
| Advances towards shareholding in Enea Ciepło Sp. z o.o. | - | 18 |
| 355 152 | 2 518 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
The table below shows the basic financial information regarding affiliates and jointly controlled entities consolidated using the equity method of accounting:
| 31 December 2017 | Share in ownership |
Current assets |
Non current assets |
Total assets |
Current liabilities |
Long-term liabilities |
Total liabilities |
Revenues | Net profit |
Elimination of unrealised losses |
Share in profit/loss of affiliates and jointly controlled entities |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Elektrownia Ostrołęka S.A. | 23,79% | 25 832 | 214 212 | 240 044 | 32 821 | 703 | 33 524 | 1 201 | (1 661) | - | (395) |
| Polimex - Mostostal S.A. ElectroMobility Poland |
16,48% | 1 586 019 | 654 262 | 2 240 281 | 973 960 | 809 979 | 1 783 939 | 2 077 245 | 64 619 | (322) | 10 327 |
| S.A. | 25,00% | 7 382 | 241 | 7 623 | 223 | - | 223 | 151 | (2 600) | - | (650) |
| 1 619 233 | 868 715 | 2 487 948 | 1 007 004 | 810 682 | 1 817 686 | 2 078 597 | 60 358 | (322) | 9 282 |
Figures of the jointly-controlled company trading as Polska Grupa Górnicza S.A. will be consolidated using the equity method as of 1 January 2018.
The Group made a consolidation adjustment regarding sales margin on transactions between the Group and Polimex – Mostostal S.A.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
12.1. Acquisition of shares of ENGIE Energia Polska S.A. (currently Enea Elektrownia Połaniec S.A.)
On 30 September 2016, Enea S.A. made an offer for the purchase of 100% shares of ENGIE Energia Polska SA (EEP, currently Enea Elektrownia Połaniec S.A.). The offer was submitted in the way described in the course of the process initiated by ENGIE, holder of 100% shares of EEP. On 2 December 2016, the Company was granted exclusivity for conducting negotiations regarding purchase of 100% of EEP shares. On 23 December 2016, the Company signed with ENGIE International Holdings B.V. a conditional sale agreement of 100% shares of EEP, and indirectly also of 100% shares of ENGIE Bioenergia Sp. z o.o.
Closing of the transaction was contingent upon fulfilment of the following conditions precedent:
- obtaining consent of the Minister of Energy in conformity with the Act on control over certain investments,
- obtaining consent for the concentration from the President of the Office for Competition and Consumer Protection (UOKiK),
- waiver of the right of first refusal by President of the Agricultural Property Agency,
- conversion of debt of EEP to companies members of the ENGIE Group into equity of EEP.
On 28 February 2017, the Company was notified about the fulfilment of the last of the aforementioned conditions, meaning that all conditions precedent had been duly fulfilled. On 2 March 2017, the Company was provided by ENGIE International Holdings B.V. with a calculation of the initial sale price of 100% shares of EEP amounting to PLN 1,264,159,355.
On 14 March 2017, the Issuer acquired 100% of shares of EEP, i.e. 7,135,000 shares which entitle their holder to the same number of votes, for an initial price of PLN 1,264,159,355. The estimated costs relating to the acquisition of the shares amounted to PLN 3.9 million and were presented under "other outsourced services". The aforesaid transaction is in conformity with the Development Strategy of the ENEA Capital Group until 2030 approved in September 2016. As a result of that transaction, the Group increased its share in domestic generation of electricity. These consolidated financial statements show the allocation of the purchase price to the identifiable net assets acquired.
The table below shows the determined fair values of the main items of the identifiable assets acquired and liabilities assumed as at the acquisition date:
| 14.03.2017 | |
|---|---|
| Price paid for the shares | 1 264 159 |
| Property, plant and equipment | 788 858 |
| Intangible assets | 18 764 |
| Deferred income tax assets | 213 553 |
| Cash and cash equivalents | 230 065 |
| Trade and other receivables | 162 171 |
| Inventories | 394 373 |
| Other assets | 557 |
| Liabilities | (532 229) |
| Net assets | 1 276 112 |
| Gain on a bargain purchase | 11 953 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
In the period between 14 March do and 31 December 2017, the EEP generated net sales revenue of PLN 1,643,962 thousand and a net profit of PLN 190,727 thousand. Should the acquisition had taken place on 1 January 2017, then – according to the Management Board's estimation – consolidated net sales revenues for 2017 would have amounted to PLN 11,732,854 thousand and consolidated net profit would have amounted to PLN 1,176,582 thousand.
The EEP Group had not contingent liabilities that would need to be recognised Grupa EEP in the course of settlement of the acquisition.
12.2.Acquisition of shares of Polimex-Mostostal S.A.
On 18 January 2017, Enea S.A. signed an investment agreement with Energa S.A., PGE Polska Grupa Energetyczna S.A., PGNiG Technologie S.A. (Investors) and with Polimex, under which the Investors committed to make investment in Polimex. The investment consisted in the acquisition by the Investors of the total of 150 million shares issued by Polimex. The Company committed to acquire 37.5 million new shares at the total issue price of PLN 75 million. The Agreement was concluded on conditions precedent described in detail in Current Report No. 2/2017. Together with the aforementioned agreement, agreements were signed aimed at fine-tuning of the principles of cooperation and the mutual rights and obligations of the Investors upon implementation of the aforesaid investment, as well as additional agreements regarding the implementation of the investment were concluded with creditors and hitherto shareholders of Polimex.
On 20 January 2017, in connection with the fulfilment of the conditions precedent stipulated in the investment agreement, referred to hereinabove, the Company accepted an offer submitted by the Management Board of Polimex of acquisition – by way of private placement – of 37.5 million shares at an issue price of PLN 2.00 per share, i.e. at the total issue price of PLN 75 million. Additionally, as a result of performance of one of the aforementioned additional agreements, on 20 January 2017, the Company acquired 1.5 million shares of Polimex from its hitherto shareholder. The purchase price of all shares amounted to PLN 80.6 million. Enea S.A. acquired a shareholding of 16.48%.
The investment agreement made it possible for the Investors to influence the financial and operational policy of Polimex. These rights are exercised by the Supervisory Board. Besides, the Investors signed a letter of agreement regarding investment in Polimex (the "Letter of Agreement"). The purpose of the Letter of Agreement is to provide Investors who together hold a majority share of votes at the Shareholders' Meeting of Polimex with increased control over Polimex. The Letter of Agreement stipulates, among others, that upon taking key decisions belonging to the competencies of the Shareholders Meetings and the Supervisory Board of Polimex, including determination of the composition of Polimex's Management Board, the Investor would agree on their common position by way of a vote. In view of the aforementioned rights of the Investors, translating to their significant impact on the company, the shareholding in Polimex has been classified as a share in an affiliate company accounted for using the equity method. Polimex is an engineering and construction company, offering a broad range of services provided in the capacity of a general contractor Polimex is listed at the Warsaw Stock Exchange (GPW).
On 21 March 2017, Investors made a call to subscribe for the shares of Polimex in connection with exceeding (as parties to the Letter of Agreement) the threshold of 33% of the total number of votes at the General Shareholders' Meeting of Polimex. The call was of a secondary nature and the Investors intended to acquire through the call shares
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
accounting for the surplus above the number of shares currently held by the Investors (i.e. jointly 65.93% of the general number of votes at the General Shareholders' Meeting of Polimex) and ensuring reaching no more than 66% of the total number of votes at the General Shareholders' Meeting of Polimex. In connection with the call, each Investor (including Enea) intended to get no more than, approximately, 0.018% of the general number of votes at the General Shareholders' Meeting of Polimex. The call was finally settled on 28 April 2017: as a result, each Investor acquired 24 shares of Polimex. Currently, the Company holds 39,000,024 shares of Polimex, which represent a 16.48% shareholding in the share capital of Polimex. Together, the Investors hold 156,000,097 shares representing a 65.9% shareholding in the share capital of Polimex.
Pursuant to the Investment Agreement, in 2017 Polimex undertook actions aimed at admitting to trading at the Warsaw Stock Exchange the series T shares acquired by the Investors. On 20 October 2017, the Polish Financial Supervision Authority approved of the Polimex share issue prospectus prepared in connection with the issue of 150,000,000 T-series ordinary bearer shares. On 31 October, the Management Board of the Warsaw Stock Exchange (GPW) decided to admit T-series shares to trading in the GPW regulated market as of 3 November 2017 on condition of registration of those shares by Krajowy Depozyt Papierów Wartościowych S.A. (KDPW) by 3 November 2017. On 2 November 2017, the Operational Department of KDPW issued a communique informing of the registration of 150,000,000 T-series shares of the Company on 3 November 2017, with the code PLMSTSD00019.
The joint control was assumed on 20 January 2017. The transaction costs relating to the acquisition of the shares amounted to PLN 1.1.million and were recorded under "other outsourced services".
In these consolidated financial statements the purchase price of Polimex has been allocated as at 31 December 2016. Detailed information is provided in the table below.
| Polimex - Mostostal S.A. | |
|---|---|
| Share issue in connection with the transaction | 300 000 |
| Net assets before adjustments | 482 177 |
| Net assets after adjustments | 392 505 |
| Shareholding | 16.48% |
| Acquisition price | 80 648 |
| Share in the net fair value of acquired assets | 64 694 |
| Goodwill regarding the shares held | 15 954 |
12.3. Implementation of the Investment Agreement with Energa S.A. and Elektrownia Ostrołęka S.A. concerning construction and operation of a power unit at ElektrowniaOstrołęka S.A.
On 19 September 2016, Enea SA signed a Letter of Intent with Energa S.A. regarding initiating co-operation on the preparation, implementation and operation of a cutting-edge 1,000 MW coal-fired power unit at Elektrownia Ostrołęka (Ostrołęka C, Investment Project).
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
The Parties' intention is to jointly develop an efficient business model of Ostrołęka C, verify the design documents and optimize the technical and economic parameters of the new power unit. The co-operation will also include organisation of the tendering proceedings in order to select the general contractor of the Investment Project.
In the Parties' mutual opinion, implementation of the Investment Project, which fulfils the highest environmental standards, will significantly contribute to Poland's Energy security and it will provide another stable, highly efficient and low-emission source of power in the National Grid System.
On 8 December 2016, the Company entered into an Investment Agreement regarding implementation of the Ostrołęka C Project. The purpose of the Agreement is preparation, construction and operation of the power unit referred to hereinabove. Pursuant to the aforesaid Agreement, as a rule, the co-operation will be organised within three stages: the Development Stage – until the time the Notice to Proceed is issued to the General Contractor, the Construction Stage – until the commissioning of Ostrołęka C and the Operation Stage – commercial operation of Ostrołęka C. After the Development Stage is completed, Enea S.A. will be obliged to participate in the Construction Stage provided that the condition of the Project profitability is fulfilled and Project funding does not violate the Company's bank covenants.
It is estimated that the total capital expenditure of Enea S.A. until completion of the Development Stage will amount to approximately PLN 128 million. For the purpose of Project implementation, Energa S.A. will sell to Enea S.A. shares of Elektrownia Ostrołęka S.A., representing 50% of the share capital, worth approximately PLN 101 million. A condition precedent for the execution of the Investment Agreement was obtaining consent from the President of the Office for Competition and Consumer Protection (UOKiK) for concentration consisting in the acquisition of shares of the special purpose vehicle established to implement the Project. The aforesaid condition was fulfilled on 11 January 2017.
On 19 December 2016, the special purpose vehicle announced a tender for selection of the general contractor for construction of the Ostrołęka C power plant with the capacity of approximately 1,000 MW and net efficiency of at least 45%, operating on steam supercritical parameters. Subject to the fulfilment of the pre-determined assumptions (including, among others, an adequate share of Enea S.A., Energa S.A. and Financial Investors, if any) and assuming that the Capacity Market or other support mechanisms are introduced, Elektrownia Ostrołęka S.A. will be able to undertake the comprehensive implementation of the Project.
On 1 February 2017, Enea S.A. entered into a Share Purchase Agreement with ENERGA S.A. regarding acquisition of 24,980,926 shares of Elektrownia Ostrołęka S.A. for the total amount of PLN 24 million, thus acquiring a 11.89% shareholding in the Company's share capital.
Pursuant to the aforementioned agreements, ENERGA S.A. and Enea S.A. assumed joint control over Elektrownia Ostrołęka S.A., based in Ostrołęka, whose main object of operation is the construction and operation of a new coalfired power unit. Bother parties will hold 50% shares of Elektrownia Ostrołęka S.A., and a corresponding number of votes at the General Shareholders' Meeting. The Management Board and the Supervisory Board will be composed of the same number of representatives of both investors. Decisions regarding major activities will require unanimous approval of both shareholders who are entitled to net assets of Elektrownia Ostrołęka S.A. In view of the foregoing,
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
the investment project has been classified as a joint venture and it is recognized according to the equity method of accounting.
Elektrownia Ostrołęka SA is a non-public company therefore there are no listed market prices of its shares.
On 13 April 2017, the Extraordinary Shareholders' Meeting of Elektrownia Ostrołęka S.A. adopted a resolution to increase the company's share capital from PLN 210,100 thousand to PLN 229,100 thousand by issuing new shares. By way of private placement Enea S.A. acquired 9,500,000 shares in exchange for a cash contribution, which was made on 28 April 2017. Following acquisition of the shares from the new issue Enea increased its shareholding in the share capital of Elektrownia Ostrołęka S.A. to 15.1%. On 27 June 2017, Enea S.A. concluded a Share Purchase Agreement with Energa S.A. regarding acquisition of 20,017,269 shares of Elektrownia Ostrołęka S.A., for the total amount of approximately PLN 19.2 million, thus increasing its share in the share capital of Elektrownia Ostrołęka S.A. to 23.79%. In order to provide the company with sufficient funds, pursuant to an agreement of 23 November 2017, ENERGA S.A. and Enea S.A. granted a loan to the company of PLN 10 million from each Shareholder
On 23 November 2017, the Extraordinary Shareholders' Meeting of Elektrownia Ostrołęka S.A. adopted a resolution to transform the Company into a limited liability company. On 27 February 2018, the transformation into a limited liability company was registered in the National Court Register.
12.4. Recapitalisation of PolskaGrupaGórniczaS.A.
In connection with sourcing of capital investors by Katowicki Holding Węglowy S.A., in July 2016 Enea S.A. initiated talks with prospective investors regarding the possibilities of implementing the Project and its future parameters.
On 28 October 2016, Enea S.A. signed a Letter of Intent with Węglokoks S.A. and Towarzystwo Finansowe Silesia Sp. z o.o. in which preliminary interest was expressed with regard to financial involvement in Katowicki Holding Węglowy S.A. or with regard to selected assets thereof.
In view of the interest of Polska Grupa Górnicza S.A. (PGG) in the acquisition of selected assets of Katowicki Holding Węglowy S.A. and commencement of the process of recapitalisation of PGG, Enea S.A. – together with the hitherto Shareholders of PGG – carried out the necessary reviews of the Business Plan presented by PGG and expressed interest in committing capital to Polska Grupa Górnicza S.A.
On 30 March 2017, the Supervisory Board of Enea S.A. granted its consent for the Company's accession to Polska Grupa Górnicza S.A. and for the acquisition thereby of the new shares in the PGG capital with the nominal value of PLN 300 million in exchange for a cash contribution of PLN 300 million.
On 31 March 2017, the Company entered into:
- an investment agreement determining the terms and conditions of financial investment in PGG (Investment Agreement),
- a letter of agreement regarding exercising joint control over PGG (Investors' Agreement).
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Investment Agreement
The parties to the Investment Agree are: Enea S.A., ENERGA Kogeneracja Sp. z o.o., PGE Górnictwo i Energetyka Konwencjonalna S.A., PGNiG TERMIKA S.A., Węglokoks S.A., Towarzystwo Finansowe Silesia Sp. z o.o., Fundusz Inwestycji Polskich Przedsiębiorstw Fundusz Inwestycyjny Zamknięty Aktywów Niepublicznych (the Investors) and PGG. The Investment Agreement provided that PGG would acquire selected mining assets from Katowicki Holding Węglowy S.A. pursuant to a preliminary agreement, that was entered into on 1 April 2017.
The Investment Agreement determines the method of conducting the investment project and the Company's accession to PGG, the principles of operation of PGG and its governing bodies as well as the principles of withdrawal from the investment in PGG by the parties.
Within the frame of recapitalisation of PGG, Enea S.A. committed itself to acquire new shares of PGG with the total nominal value of PLN 300 million in exchange for a cash contribution of PLN 300 million in three stages:
- a) within the first stage, the Company acquired new shares of PGG with the nominal value of PLN 150 million in exchange for a cash contribution of PLN 150 million. Following the acquisition of those shares, the Company held a 4.39% share in the share capital of PGG. The first recapitalization took place in April 2017;
- b) within the second stage, the Company acquired new shares of PGG with the nominal value of PLN 60 million in exchange for a cash contribution of PLN 60 million. Following the acquisition of those shares, the Company held a 5.81% share in the share capital of PGG. The second recapitalisation took place in June 2017;
- c) within the third stage, the Company acquired new shares of PGG with the nominal value of PLN 90 million in exchange for a cash contribution of PLN 90 million. Following registration of the capital increase with the National Court Register, Enea S.A. will increase its shareholding in the share capital to 7.66%. The third recapitalisation took place in January 2018.
The Agreement determines the rules of appointment of Members of the Supervisory Board, according to which each Investor and the State Treasury shall be entitled to appoint one member of the Supervisory which is to be composed of no more than eight members.
The Investment complies with the Development Strategy of the ENEA Capital Group, where one of significant elements is securing raw material base for conventional power engineering.
Investors' Agreement
On 31 March 2017, the following Investors: ENERGA Kogeneracja Sp. z o.o., PGE Górnictwo i Energetyka Konwencjonalna S.A., PGNiG TERMIKA S.A. and Fundusz Inwestycji Polskich Przedsiębiorstw Fundusz Inwestycyjny Zamknięty Aktywów Niepublicznych and Enea S.A. entered into a Letter of Agreement regulating the method of agreeing on their common position with regard to decisions concerning the Company and exercising joint control over the Company. As far as Enea S.A. is concerned, the Letter of Agreement was entered into on condition of obtaining consent from taking over joint control over the Company from the President of the Office for Competition and Consumer Protection (UOKiK). The consent of the UOKiK, referred to in the preceding sentence, was issued on 22 December 2017.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
At the same time, on 31 March 2017, a letter of intent signed on 16 October 2016 by Enea S.A., Węglokoks S.A. and Towarzystwo Finansowe Silesia Sp. z o.o. regarding an earlier analysed capital investment in Katowicki Holding Węglowy S.A. was terminated.
The joint control was assumed on 22 December 2017. The transaction costs relating to the acquisition of the shares amounted to PLN 2 million and were recorded under "other outsourced services".
In these consolidated financial statements initial allocation was made of the acquisition price of Polska Grupa Górnicza S.A. using the initial valuation up to the fair value of net assets of Polska Grupa Górnicza S.A. as at 31 December 2017. Detailed information is provided in the table below.
| Polska Grupa Górnicza S.A. | |
|---|---|
| Net assets before adjustments | 3 374 406 |
| Net assets after adjustments | 2 904 199 |
| Shareholding | 5,81% |
| Acquisition price | 210 000 |
| Share in the net fair value of the acquired assets | 168 734 |
| Goodwill due to shares held | 41 266 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
13. Non-controlling interests
(a) 2017
| Name of subsidiary | Miejska Energetyka Cieplna Piła Sp. z o.o. |
Przedsiębiorstwo Energetyki Cieplnej Sp. z o.o. in Oborniki |
Annacond Enterprises Sp. z o.o. |
Enea Ciepło Sp. z o.o. |
Grupa Kapitałowa Lubelski Wegiel Bogdanka S.A. |
Total non-controlling interests |
|---|---|---|---|---|---|---|
| Non-controlling interests (w %) |
28,89% | 0,07% | 39,00% | 8,86% | 34,01% | |
| Non-current assets | 82 138 | 12 716 | 0 | 280 501 | 2 988 101 |
|
| Current assets | 40 904 | 3 785 | 312 | 93 619 | 730 224 | |
| Long-term liabilities | (14 518) | (1 815) | (4 335) |
(47 147) | (406 561) | |
| Current liabilities | (18 807) | (2 945) | (2) | (57 039) | (744 352) | |
| Net assets | 89 717 | 11 741 | (4 025) | 269 934 | 2 567 412 |
|
| Book value of non-controlling interests | 25 919 | 8 | (1 570) | 23 916 | 873 177 | 921 450 |
| Sales revenue | 59 235 | 6 411 | - | 245 261 | 1 780 320 | |
| Profit / (Loss) for the reporting period | 10 278 | (191) | (1 157) | 18 569 | 265 696 | |
| Total comprehensive income | 10 370 | (191) | (1 157) | 18 771 | 241 361 | |
| Profit / (Loss) attributable to non-controlling interests |
3 015 | 0 | (480) | 1 645 | 90 543 | 94 723 |
| Total comprehensive income corresponding to non-controlling shares |
3 015 | 0 | (480) | 1 645 | 82 310 | 86 490 |
| Net cash flows from operating activities | 17 636 | 2 012 | (374) | 42 097 | 616 936 | |
| Net cash flows from investing activities | (3 901) | (1 667) | - | (18 655) | (374 874) | |
| Net cash flows from financing activities | (1 204) | (462) | 387 | (6 991) |
(342 643) | |
| Net cash flows | 12 531 | (117) | 13 | 16 451 | (100 581) |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
(b) 2016
| Name of subsidiary | Miejska Energetyka Cieplna Piła Sp. z o.o. |
Przedsiębiorstwo Energetyki Cieplnej Sp. z o.o. in Oborniki |
Annacond Enterprises Sp. z o.o. |
Enea Ciepło Sp. z o.o. |
Grupa Kapitałowa Lubelski Wegiel Bogdanka S.A. |
Total non-controlling interests |
|---|---|---|---|---|---|---|
| Non-controlling interests (w %) |
28,89% | 0,07% | 39,00% | 8,98% | 34,01% | |
| Non-current assets | 83 889 | 11 560 | 0 | 280 725 | 2 951 333 |
|
| Current assets | 27 706 | 3 561 | 49 | 76 501 | 858 474 | |
| Long-term liabilities | (16 634) | (2 140) | (2 844) |
(59 259) | (1 047 899) |
|
| Current liabilities | (15 774) | (1 704) | - | (46 804) | (435 039) | |
| Net assets | 79 187 | 11 277 | (2 795) | 251 163 | 2 326 869 |
|
| Book value of non-controlling interests | 22 877 | 8 | (1 090) | 22 554 | 791 368 | 835 717 |
| Sales revenue | 58 677 | 6 668 | - | 243 530 | 1 785 981 | |
| Profit / (Loss) for the reporting period | 5 153 | 55 | (1 152) | 17 339 | 181 229 | |
| Total comprehensive income | 5 135 | 67 | (1 152) | 17 488 | 174 935 | |
| Profit / (Loss) attributable to non-controlling interests |
1 535 | - | (478) | 1 557 | 61 906 | 64 520 |
| Total comprehensive income corresponding to non-controlling shares |
1 535 | - | (478) | 1 557 | 59 764 | 62 378 |
| Net cash flows from operating activities | 10 143 | 1 492 | (373) | 22 532 | 678 945 | |
| Net cash flows from investing activities | (3 002) | (1 795) | - | (14 842) | (290 011) | |
| Net cash flows from financing activities | (5 086) | 912 | 384 | (7 219) |
(111 358) | |
| Net cash flows | 2 055 | 609 | 11 | 471 | 277 576 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
14. Non-current assets held for sale
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Property, plant and equipment | - | 4 330 |
| Total non-current assets held for sale | - | 4 330 |
The amount of PLN 4,330 thousand in the statement of financial position for 2016 referred to railway carriages and assets of Zakład Ceramiki Budowlanej [Architectural Ceramics Plant] at LWB.
15. Financial assets
The table below presents only financial assets.
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Receivables and borrowings | 9 843 | 7 399 |
| Long-term financial assets available for sale (shares in third parties) | 40 698 | 42 482 |
| Long-term financial assets measured at fair value through profit or loss | 33 364 | 112 |
| Derivatives | 29 553 | 40 267 |
| Cash deposits at Mine Closure Fund | 121 806 | 111 218 |
| Total long-term financial assets | 235 264 | 201 478 |
| Receivables and borrowings | 1 524 150 | 1 427 954 |
| Short-term financial assets held to maturity | 478 | 478 |
| Short-term financial assets measured at fair value through profit or loss | 49 329 | 4 852 |
| Cash and cash equivalents | 2 687 126 | 2 340 217 |
| Total short-term financial assets | 4 261 083 | 3 773 501 |
| Total | 4 496 347 | 3 974 979 |
16. Trade and other receivables
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Short-term trade and other receivables | ||
| Financial lease receivables | 24 | - |
| Trade receivables | 1 417 979 | 1 298 843 |
| Tax receivables (excluding income tax) and other similar charges | 114 125 | 93 886 |
| Other receivables | 230 389 | 81 458 |
| Advance payments | 35 499 | 210 216 |
| Receivables due to uninvoiced sales | 249 224 | 258 594 |
| Prepaid property insurance | 9 443 | 10 974 |
| 2 056 683 | 1 953 971 | |
| Less: receivables revaluation write-off | (153 115) | (129 483) |
| Net short-term trade and other receivables | 1 903 568 | 1 824 488 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
| Long-term trade and other receivables | 31.12.2017 | 31.12.2016 |
|---|---|---|
| Financial lease receivables | 46 | - |
| Long-term trade receivables | 6 857 | 7 399 |
| Other receivables | 23 826 | 23 291 |
| Net long-term trade and other receivables | 30 729 | 30 690 |
Trade and other receivables impairment allowances:
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Impairment allowance at the start of the period | 129 483 | 116 161 |
| Acquisition of subsidiaries | 5 537 | - |
| Established | 45 263 | 25 977 |
| Terminated | (6 834) | (1 744) |
| Used | (20 334) | (10 911) |
| Impairment allowance at the end of the period | 153 115 | 129 483 |
Ageing structure of trade and other receivables (financial instruments only):
| 31 December 2017 | |||
|---|---|---|---|
| Nominal value | Impairment allowance (-) |
Book value | |
| Current | 1 416 579 | (20 264) | 1 396 315 |
| Overdue | 270 529 | (132 851) | 137 678 |
| 0-30 days | 81 060 | (193) | 80 867 |
| 31-90 days | 18 264 | (706) | 17 558 |
| 91-180 days | 8 894 | (3 061) | 5 833 |
| over 180 days | 162 311 | (128 891) | 33 420 |
| Total | 1 687 108 | (153 115) | 1 533 993 |
| 31 December 2016 | |||
|---|---|---|---|
| Nominal value | Impairment allowance (-) |
Book value | |
| Current | 1 264 572 | (6 038) | 1 258 534 |
| Overdue | 300 264 | (123 445) | 176 819 |
| 0-30 days | 74 706 | (19) | 74 687 |
| 31-90 days | 28 734 | (216) | 28 518 |
| 91-180 days | 11 014 | (2 190) | 8 824 |
| over 180 days | 185 810 | (121 020) | 64 790 |
| Total | 1 564 836 | (129 483) | 1 435 353 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
17. Disposal restrictions and collaterals established on the Group's assets and other collateral
| No. | Company | Collateral title | Type of collateral | Collateral established to the benefit of |
Indebtedness as at 31 December 2017 |
Indebtedness as at 31 December 2016 |
Collateral period |
|---|---|---|---|---|---|---|---|
| 1. | Enea Serwis | Securing claims under products and services purchase contracts paid with Fleet Cards |
Blank promissory note | PKN Orlen S.A. | 252 | 229 | unlimited |
| 2. | Enea Serwis | Securing an agreement for provision of contractual guarantees |
Blank promissory note | WUPRINŻ S.A. | 14 | - | 11 August 2018 |
| 3. | Enea Serwis | Securing an agreement for provision of contractual guarantees |
Blank promissory note | ARDAGH Glass | 157 | - | 11 August 2018 |
| 4. | Enea Serwis | Securing an agreement for provision of contractual guarantees |
Blank promissory note | PGL Lasy Państwowe | 31 | - | 10 August 2018 |
| 5. | Enea Serwis | Securing an agreement for provision of contractual guarantees |
Blank promissory note | STRABAG Sp. z o.o. | 30 | - | 27 December 2019 |
| 6. | Enea Serwis | Securing an agreement for provision of contractual guarantees |
Blank promissory note | STRABAG Sp. z o.o. | 30 | - | 04 December 2020 |
| 7. | PEC Oborniki | Borrowing collateral | Blank promissory note, assignment of receivables | WFOŚiGW [Provincial Fund for Environmental Protection and Water Management] |
1 562 | 1 764 | 20 June 2023 |
| 8. | PEC Oborniki | Borrowing collateral | Blank promissory note, assignment of receivables | WFOŚiGW | 151 | 353 | 20 March 2018 |
| 9. | Enea Wytwarzanie |
Borrowing collateral | Blank promissory note | NFOŚiGW | 3 564 | 8 269 | 30 September 2018 |
| 10. | Enea Wytwarzanie |
Borrowing collateral | Blank promissory note, assignment of receivables under electricity sale contract |
NFOŚiGW | - | - | 27 February 2017 |
| 11. | Enea Wytwarzanie |
Borrowing collateral | Blank promissory note | NFOŚiGW | 53 536 | 19 106 | 20 December 2026 |
| 12. | Enea Ciepło | Loan collateral | Blank promissory note | PKO BP S.A. | 3 909 | 4 778 | 30 June 2024 |
| 13. | Enea Ciepło | Loan collateral | Blank promissory note | ING Bank Śląski S.A. | 4 819 | 5 769 | 12 November 2026 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
| No. | Company | Collateral title | Type of collateral | Collateral established to the benefit of |
Indebtedness as at 31 December 2017 |
Indebtedness as at 31 December 2016 |
Collateral period |
|---|---|---|---|---|---|---|---|
| 14. | Enea Ciepło | Borrowing collateral | Blank promissory note, a contract for assignment of receivables from thermal energy deliveries |
WFOŚiGW | - | - | 31 March 2017 |
| 15. | Enea Ciepło | Borrowing collateral | Blank promissory note, a contract for assignment of receivables from thermal energy deliveries |
WFOŚiGW | - | 313 | 30 April 2017 |
| 16. | Enea Ciepło | Collateral for a lease agreement |
Blank promissory note | Europejski Fundusz Leasingowy S.A. | - | 273 | 31 January 2017 |
| 17. | LW Bogdanka | Borrowing collateral | Blank promissory note, assignment of receivables | WFOŚiGW | 20 208 | 23 274 | 31 July 2024 |
| 18. | LW Bogdanka | Collateral for the bond issue programme agreement |
Assignment of receivables, declaration of submission to enforcement |
Pekao S.A. and BGK |
- | 300 000 | 07 April 2017 |
| 19. | LW Bogdanka | Securing an agreement for provision of guarantees |
Assignment of receivables | PKO BP S.A. | - | - | 13 July 2017 |
| 20. | LW Bogdanka | Collateral for the bond issue programme agreement |
Assignment of receivables, declaration of submission to enforcement |
Pekao S.A. | 300 000 | 300 000 | 31 December 2021 |
| 21. | LW Bogdanka | Loan collateral | Power of attorney over the bank account, declaration of submission to enforcement |
mBank S.A. | - | - | 31 December 2019 |
| 22. | MEC Piła | Borrowing collaterals | Blank promissory notes, assignment of receivables | WFOŚiGW | 5 208 | 6 326 | 20 June 2022 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
18. CO2 emission rights
| Balance as at start of the period | 31.12.2017 | 31.12.2016 |
|---|---|---|
| Gross value | 417 073 | 307 521 |
| Net book value | 417 073 | 307 521 |
| Changes over 12 month period | ||
| Acquisition | 531 535 | 382 584 |
| Acquisition of subsidiary companies | 108 657 | - |
| Amortisation of emission allowances | (364 640) | (199 695) |
| Sale | (97 092) | (72 361) |
| Other changes | - | (976) |
| Balance as at the end of the period | ||
| Gross value | 595 533 | 417 073 |
| Net book value | 595 533 | 417 073 |
19. Inventories
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Materials | 573 051 | 262 506 |
| Semi-finished products and work in progress | 632 | 245 |
| Finished products | 10 452 | 22 374 |
| Certificates of energy origin | 257 471 | 163 801 |
| Resale goods | 11 471 | 9 042 |
| Gross value of inventory | 853 077 | 457 968 |
| Write-down of inventory | (6 890) | (9 027) |
| Net value of inventory | 846 187 | 448 941 |
The Group is engaged in coal mining. The coal is partly used for energy generation purposes and partly it is sold to third party customers. It is not possible to reliably determine what portion of the coal will be sold therefore the entire inventory is presented in the table above under "Materials".
The cost of inventory recognised in the current year amounted to PLN 734,499 thousand and was presented under "Consumption of materials and supplies and costs of goods sold".
No collateral was established on inventories.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
20. Certificates of energy origin
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Net value at the start of the period | 161 459 | 196 077 |
| Acquisition of subsidiaries | 48 672 | - |
| In-house production | 126 680 | 57 307 |
| Acquisition | 152 690 | 308 543 |
| Amortisation | (190 736) | (397 934) |
| Sales | (43 522) | - |
| Impairment allowance/ reversal of allowance | 1 803 | (2 534) |
| Net value at the end of the period | 257 046 | 161 459 |
21. Cash and cash equivalents
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Cash in hand and at bank | 563 217 | 211 810 |
| - Cash in hand | 32 | 28 |
| - Cash at bank | 563 185 | 211 782 |
| Other cash | 2 123 909 | 2 128 407 |
| - Cash in transit | 33 | 42 |
| - deposits | 2 088 904 | 2 111 026 |
| - other | 34 972 | 17 339 |
| Total cash and cash equivalents | 2 687 126 | 2 340 217 |
| Cash disclosed in the statement of cash flows | 2 687 126 | 2 340 217 |
Collaterals established on cash are listed in Note 17.
As at 31 December 2017, the total restricted access cash in the Group amounted to PLN 99,244 thousand (as at 31 December 2016, it amounted to PLN 50,668 thousand). It comprised transaction deposits relating to trading in electricity and CO2 emission allowances, tender bonds and deposits received from suppliers and blockage of cash to secure proper completion of works.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
22. Financial assets measured at fair value through profit or loss
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Call options (long-term assets) | 23 836 | - |
| Long-term futures contracts | 9 528 | 4 852 |
| Short-term futures contracts | 49 329 | 112 |
| Financial assets measured at fair value through profit or loss | 82 693 | 4 964 |
As at 31 December 2017, under financial assets measured at fair value through profit or loss the Group presents share purchase options regarding shares of Polimex-Mostostal S.A. Pursuant to the share purchase option agreement regarding shares of Polimex-Mostostal S.A. dated 18 January 2017, Enea S.A. acquired call options from Towarzystwo Finansowe Silesia Sp. z o.o. The said agreement provides for the purchase of the total amount 9,125 thousand shares at the nominal price of PLN 2.00 per share in three tranches, on the prescribed dates, i.e. 30 July 2020, 30 July 2021 and 30 July 2022. Fair value call option pricing was carried out using the Black-Scholes model. The fair value of the options as at 31 December 2017 was PLN 23,836 thousand. Additionally, under financial assets measured to fair value through profit or loss the Groups shows the valuation of futures contracts for the purchase of electricity and gas and concerning proprietary interests with a value of PLN 58,857 thousand (as at 31 December 2016, the value was PLN 4,964 thousand).
23. Equity
Balance as at 31 December 2017
| Series of shares | Number of shares |
Nominal value per share (in PLN) |
Book value |
|---|---|---|---|
| "A" series | 295 987 473 | 1 | 295 988 |
| "B" series | 41 638 955 | 1 | 41 639 |
| "C" series | 103 816 150 | 1 | 103 816 |
| Total number of shares | 441 442 578 | ||
| Total share capital | 441 443 | ||
| Share capital (face value) | 441 443 | ||
| Capital from merger settlement | 38 810 | ||
| Hyperinflation adjustment of share capital | 107 765 | ||
| TOTAL SHARE CAPITAL | 588 018 | ||
| Share premium | 3 632 464 | ||
| Retained earnings | 8 858 130 | ||
| Reserve capital from valuation of hedging instruments | 25 967 | ||
| Financial instruments revaluation reserve | 741 | ||
| Other capital | (27 101) | ||
| Non-controlling interests | 921 450 | ||
| TOTAL EQUITY | 13 999 699 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Balance as at 31 December 2016
| Number of | Nominal value per share |
Book value |
|---|---|---|
| 295 987 473 | 1 | 295 988 |
| 41 638 955 | 1 | 41 639 |
| 103 816 150 | 1 | 103 816 |
| 441 442 578 | ||
| 441 443 | ||
| 441 443 | ||
| 38 810 | ||
| 107 765 | ||
| 588 018 | ||
| 3 632 464 | ||
| 7 946 612 | ||
| 33 826 | ||
| 744 | ||
| (25 652) | ||
| 835 717 | ||
| 13 011 729 | ||
| shares | (in PLN) |
In 2013, Lubelski Węgiel Bogdanka S.A. launched a Management Options Programme for a period 2013-2017. The options may be exercised on condition of fulfilment of certain criteria.
As at 31 December 2017, the number of options granted under the Programme was 1,143,863 and the total value of the Management Stock Options Programme amounted to PLN 3,839 thousand (on 31 December 2016: PLN 3,839 thousand). Within that figure, the number of rights (awarded for the years 2013-2014) to exercise the aforementioned options is 335,199. In 2016, it was determined - on the basis of analyses that had been carried out – that it is not possible to achieve the non-market targets required under the Programme and therefore, options worth PLN 5,913 thousand were declared forfeit. Consequently, the total cost of the Programme recognized as at 31 December 2017 under "Retained earnings" amounted to PLN 3,839 thousand (As at 31 December 2016: PLN 3,839 thousand).
In 2017, no amounts on that account were recognised as payroll expenses (in 2016 an amount of PLN 5,913 thousand was recognised as a reduction in cost).
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
24. Trade and other liabilities
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Long-term trade and other accounts payable | ||
| Accounts payable due to purchase of licenses for geological information and concessions |
42 675 | 40 291 |
| Other | 14 904 | 8 082 |
| Long-term trade and other accounts payable | 57 579 | 48 373 |
| Short-term trade and other accounts payable | ||
| Trade accounts payable | 904 946 | 483 582 |
| Advance payments received for deliveries, works and services | 14 959 | 4 036 |
| Tax and similar accounts payable (excluding income tax) | 177 916 | 199 857 |
| Accounts payable due to purchase of property, plant and equipment and intangible assets |
696 641 | 274 077 |
| Dividend accounts payable | 27 | 23 |
| Special funds | 587 | 576 |
| Accounts payable due to share purchase options in subsidiaries | 27 101 | 25 652 |
| Other | 229 208 | 153 797 |
| Short-term trade and other accounts payable | 2 051 385 | 1 141 600 |
| 2 108 964 | 1 189 973 |
25. Loans, borrowings and debt securities
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Bank loans | 2 207 341 | 1 561 382 |
| Borrowings | 69 959 | 48 594 |
| Bonds | 5 442 791 | 4 665 668 |
| Long-term | 7 720 091 | 6 275 644 |
| Bank loans | 102 365 | 72 586 |
| Borrowings | 12 741 | 10 797 |
| Bonds | 424 323 | 365 519 |
| Short-term | 539 429 | 448 902 |
| Total | 8 259 520 | 6 724 546 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Loans and borrowings
The table below shows loans and borrowings in the Group.
| No. | Company | Lender | Date of contract conclusion |
Total contract amount |
Amount outstanding as at 31.12.2017 |
Amount outstanding as at 31.12.2016 |
Term of the contract |
|---|---|---|---|---|---|---|---|
| 1. | Enea S.A. | EIB | 18 October 2012 and 19 June 2013 (A and B) |
1 425 000 | 1 357 174 | 1 425 000 | 31 December 2030 |
| 2. | Enea S.A. | EIB | 29 May 2015 (C) | 946 000 | 946 000 | 200 000 | 31 March 2032 |
| 3. | Enea S.A. | PKO BP | 28 January 2014 , Annex No. 1 dated 25 January 2017 |
300 000 | - | - | 31 December 2019 |
| 4. | Enea S.A. | Pekao S.A. | 28 January 2014, Annex No. 1 dated 25 January 2017 |
150 000 | - | - | 31 December 2019 |
| 5. | Enea Wytwarzanie Sp. z o.o. | NFOŚiGW | 6 June 2012 | 17 850 | 3 564 | 8 269 | 30 September 2018 |
| 6. | Enea Wytwarzanie Sp. z o.o. | NFOŚiGW | 22 December 2015 |
60 075 | 52 017 | 19 106 | 20 December 2026 |
| 7. | LWB | mBank | 16 December 2016 |
100 000 | - | - | 30 November 2018 |
| 8. | Other | - | - | - | 35 847 | 42 563 | - |
| TOTAL | 2 998 925 | 2 394 602 | 1 694 938 | ||||
| Transaction costs and valuation effect according to effective interest rate |
(2 196) | (1 579) | |||||
| TOTAL | 2 998 925 | 2 394 406 | 1 693 359 |
Presented below is brief characteristics of material loan and credit agreements in the ENEA Capital Group:
Enea S.A.
Enea S.A. currently has finance contracts entered into with the EIB totalling PLN 2,371,000 thousand (Contract A of PLN 950,000 thousand, Contract B of PLN 475,000 thousand and Contract C of PLN 946,000 thousand). Funds obtained from the EIB are to be used to finance a multi-annual investment programme to modernise and extend the power grids of Enea Operator Sp. z o.o. Funds under Contracts A, B and C have been fully used. The availability period of Contract C expired in December 2017. Interest rate of the loans may be fixed or floating.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Under the Finance Contract entered into with the European Investment Bank, in 2017 the Bank disbursed to Enea S.A. the third and fourth tranche of the Loan amounting to, respectively, PLN 250,000,000.00 (January) and PLN 496,000,000.00 (December). Tranches of the loan were disbursed in Polish zloty. The interest rate is floating, based on WIBOR 6 months increased by the Bank's margin. Tranches are to be repaid in equal instalments, and the final loan repayment is scheduled to take place in December 2031 (3 rd tranche) and September 2032 (4 th tranche). As of 15 December 2017, pursuant to provisions of Contract A with the EIB, the Parties changed the margin for the
Enea Wytwarzanie Sp. z o.o.
first tranche of the loan in an amount of PLN 780,000 thousand.
An investment loan from the National Fund for Environmental Protection and Water Management (NFOŚiGW) – the respective loan agreement was entered into on 6 June 2012 for a period between 1 October 2013 and 30 September 2018. The interest rate of the used amount of the loan of PLN 17,850 thousand is WIBOR 3M plus 50 basis point per annum.
An investment loan from the NFOŚiGW – a loan agreement of 22 December 2015 was entered into for a period from 1 April 2016 to 20 December 2026 with a limit of PLN 60,075 thousand. The interest rate of the used amount of the loan per annum is based on WIBOR 3M, but no less than 2 % . The grace period of the loan ends on 29 September 2018.
The total debt of Enea Wytwarzanie Sp. z o.o. due to borrowings as at 31 December 2017 amounts to PLN 55,581 thousand (as at 31 December 2016: PLN 27,375 thousand).
Lubelski Węgiel Bogdanka S.A.
On 16 December 2016, the company entered into an overdraft facility agreement with mBank up to an amount of PLN 100,000,000.00. The facility has a floating interest rate. The maturity date falls on 30 November 2018. As at the reporting date, the company did not use the loan limit.
Bonds
Enea S.A. enters into agreements regarding bond issue programmes in order to finance its current business operations and the investment needs of Enea S.A. and its subsidiaries.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
The table below presents the bonds issued by Enea S.A. and Lubelski Węgiel Bogdanka S.A.
| No. | Name of bond issue programme | Programme Date |
Programme Amount |
Value of bonds issued and not redeemed as at 31.12.2017 |
Value of bonds issued as at 31.12.2016 |
Redemption date |
|---|---|---|---|---|---|---|
| 1. | Bond Issue Programme Agreement entered into with PKO BP S.A., Bank PEKAO S.A., BZ WBK S.A., Bank Handlowy w Warszawie S.A. (Enea S.A.) |
21 June 2012 | 3 000 000 | 3 000 000 | 1 951 000 | One-off redemption between June 2020 and June 2022 |
| 2. | Bond Issue Programme Agreement entered into with Bank Gospodarstwa Krajowego (Enea S.A.) |
15 May 2014 | 1 000 000 | 960 000 | 1 000 000 | Redemption in instalments, last instalment payable in December 2026 |
| 3. | Bond Issue Programme Agreement entered into with ING Bank Śląski S.A., PKO BP S.A., BankPEKAO S.A. and mBank S.A. (Enea S.A.) |
30 June 2014 | 5 000 000 | 1 500 000 | 1 500 000 | One-off redemption of a given series in February 2020 and September 2021 |
| 4. | Bond Issue Programme Agreement entered into with Bank Gospodarstwa Krajowego (Enea S.A.) |
3 December 2015 |
700 000 | 150 000 | - | Redemption in instalments, last instalment payable in September 2027 |
| 5. | Agreement on Bond Issue Programme entered into with Bank PEKAO S.A. (LWB) |
23 September 2013 |
300 000 | 301 911 | 300 041 | Redemption in instalments, last instalment payable in December 2018 |
| 6. | Bond Issue Programme Agreement entered into with Bank PEKAO S.A. and Bank Gospodarstwa Krajowego (LWB) |
30 June 2014 | 300 000 | - | 300 039 | Redemption in March 2017 |
| TOTAL | 10 300 000 | 5 911 911 | 5 051 080 | |||
| Transaction costs and valuation effect according to effective interest rate |
(44 797) | (19 893) | ||||
| TOTAL | 10 300 000 | 5 867 114 | 5 031 187 |
During the period of 12 months ended 31 December 2017, Enea S.A. did not make any amendments to the Programme Agreements and did not enter into any new agreements.
Bond Issue Programme Agreement up to PLN 700,000 thousand
In March 2017, under that aforesaid Programme, Enea S.A. issued the first tranche of bonds worth PLN 150,000 thousand.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Bond Issue Programme Agreement up to PLN 3,000,000 thousand
In April 2017, under the aforementioned Programme, Enea S.A. issued bonds of the 9th series of PLN 140,000 thousand, and in December, bonds of the 10th series of PLN 909,000 thousand. The interest rate of the bonds is based on a floating interest rate and the bonds redemption date falls on 15 June 2022. The availability of the Programme ended on 31 December 2017.
Lubelski Węgiel Bogdanka S.A. – financial liabilities under bonds issued by LWB currently pertain one programme agreement. Under the Programme Agreement entered into by the company and Bank Polska Kasa Opieki S.A. on 23 September 2013, 3,000 bonds were issued with the total value of PLN 300,000 thousand and bonds redemption date of 31 December 2018. The maturity date of the respective tranches of bonds of PLN 75,000 thousand each falls on 30 March 2018, 30 June 2018, 30 September 2018 and 30 December 2018. Bonds interest is based on WIBOR 3M increased by a fixed margin.
Until 30 March 2017, LWB held bonds under the second Programme Agreement entered into on 30 June 2014 with Bank Polska Kasa Opieki S.A. and Bank Gospodarstwa Krajowego. On 10 March 2017, the Management Board of LWB signed an annexe to that Agreement with Bank Polska Kasa Opieki S.A. and Bank Gospodarstwa Krajowego. Pursuant to the Annex, the maturity date of the Programme for Tranche 1 was changed from 31 December 2019 to 30 March 2017. Consequently, on 30 March 2017, LWB redeemed series LWB01C300617 registered bonds. Tranche 1 that was subject to the redemption included 300 bonds with the nominal value of PLN 1,000 thousand each and with the total nominal value of PLN 300,000 thousand. As a result, the term of the Programme Agreement expired.
Interest rate risk hedging transactions
In 2017, Enea S.A. entered into two interest rate risk hedging transactions (Interest Rate Swap) for an exposure of PLN 1,091,000 thousand. The total exposure under bonds and loans hedged with the IRS transactions as at 31 December 2017 was PLN 5,442,520 thousand. The concluded transactions significantly affect the predictability of cash flows and financial costs. Valuation of those instruments is presented by the Group under "Derivative instruments". Derivative instruments are regarded as securing cash flows and consequently they are recognised and settled in the books using the principles of hedge accounting.
As at 31 December 2017, the valuation of derivative instruments was PLN 29,553 thousand (as at 31 December 2016, it was PLN 40,267 thousand).
Financing conditions – covenants
Under financing agreements, the Company and the ENEA Capital Group are required to comply with certain financial ratios. As at 31 December 2017 and as at the date of drawing up these consolidated financial statements the Group did not breach any provisions of loan agreements under which it would be required to earlier repay its long-term debt.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
26. Deferred income due to subsidies, connection fees and other
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Long-term | ||
| Deferred income due to subsidies | 196 334 | 206 198 |
| Deferred income due to connection charges | 401 514 | 416 906 |
| Deferred income due to street lighting upgrading services | 47 595 | 36 928 |
| 645 443 | 660 032 | |
| Short-term | ||
| Deferred income due to subsidies | 13 864 | 15 115 |
| Deferred income due to connection fees | 17 129 | 16 351 |
| Advance payments received towards connection fees | 59 125 | 51 528 |
| Deferred income due to street lighting upgrading services | 1 125 | 1 033 |
| Building contracts - estimate | 1 179 | 123 |
| 92 422 | 84 150 |
| Deferred income schedule | ||
|---|---|---|
| 31.12.2017 | 31.12.2016 | |
| Up to one year | 92 422 | 84 150 |
| From 1 to 5 years | 134 426 | 142 411 |
| Over 5 years | 511 017 | 517 621 |
| 737 865 | 744 182 |
27. Financial Instruments
27.1. Principles of financial risk management
The activity of the Capital Group is subject to the following categories of risk associated with financial instruments:
- credit risk,
- financial liquidity risk,
- commodity risk,
- currency risk,
- interest rate risk.
This note contains information about the Group's exposure to each type of risk indicated above and describes the objectives and policies related to risk and capital management.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Responsibility for determining the framework and principles of risk management lies with the Management Board of the Parent Company.
Financial risk management in the Group is based on a formalized, integrated risk management system described within the framework of dedicated risk management policies, procedures and methodologies.
Risk management is designed as a continuous process. The Group subjects risk to continuous analysis from the point of view of the impact of the external environment and changes in its structures and activities. On this basis, it takes actions aimed at limiting risk or its transfer outside the Capital Group.
27.2. Credit risk
Credit risk is the risk of financial losses incurred by the Group as a result of the customer or business partner being a party to a financial instrument not meeting its contractual obligations.
Credit risk is mainly related to the collection of receivables. The main factors affecting the occurrence of credit risk in the case of the Group include:
- a large number of small customers influencing the increase of costs of controlling the inflow of receivables;
- the need to supply electricity to budgetary units in a difficult financial situation;
- legal requirements governing the suspension of electricity supply due to non-payment.
The Management Board follows a credit risk management policy in accordance with which credit risk exposure and measures taken to minimize credit risk are monitored on an ongoing basis. The main credit risk management tool is the analysis of the creditworthiness of Enea's key counterparties, under which the terms of the contract with the counterparty are subject to appropriate structuring (payment terms, possible contract security, etc.).
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
The table below presents the structure of balance sheet items showing the Group's exposure to credit risk:
| Book value | Book value | |
|---|---|---|
| 31.12.2017 | 31.12.2016 | |
| Short-term and long-term financial assets held to maturity |
478 | 478 |
| Short-term and long-term financial assets measured at fair value through profit or loss |
82 693 | 4 964 |
| Trade and other receivables | 1 533 993 | 1 435 353 |
| Derivative instruments | 29 553 | 40 267 |
| Cash and cash equivalents | 2 687 126 | 2 340 217 |
| Cash deposits at Mine Closure Fund | 121 806 | 111 218 |
| Credit risk | 4 455 649 | 3 932 497 |
In the Capital Group, the credit risk in relation to receivables differs for individual market segments in which the Group operates:
- sales of electricity and distribution services to individual customers there is a considerable amount of overdue receivables in this segment. Although they do not represent a significant threat to the Group's finances, steps have been taken to reduce them. Actions aimed at improving the debt collection process are being successively carried out, consisting, among others, in the development of new and updated instructions and rules regarding debt collection, as well as establishing cooperation with specialized entities. Debt collection begins 20-25 days after the payment date. The introduction of uniform debt recovery rules, including soft debt collection, allows for shorter cash recovery times and makes it possible to avoid long-lasting and often ineffective hard debt collection, i.e. judicial and bailiff enforcement. Cases worth more than debt recovery cost-effectiveness limit are transferred to court for enforcement proceedings;
- sales of electricity and distribution services to business, key and strategic customers amounts of overdue receivables in this segment are lower than in the case of individual customers. Due to the above and due to the considerably smaller number of customers in these segments, the principles of debt collection are mainly based on soft debt recovery. Actions in the area of soft debt recovery are taken no later than after 6 business days after the payment date and in principle do not last longer than 30 business days after the payment deadline,
- other receivables in comparison with the two previous segments, the amount of overdue receivables is negligible.
Employees of the Debt Collection Department play a key role in the recovery process. These are the people monitoring the debt recovery process, who by contacting the customer try to recover overdue debts. Enea also cooperates in the field of debt collection with specialised third-party entities supporting the Group in the so-called
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
hard debt recovery. The Group monitors the amount of overdue receivables on an ongoing basis, makes revaluation write-offs and, in justified cases, files legal claims.
27.3. Liquidity risk
The risk of losing financial liquidity is perceived as the risk of the inability to meet payment obligations by the companies from the Enea Capital Group as of their maturity dates.
The aim of the Group's activities in the area of liquidity management and liquidity risk management is to limit the probability of losing the ability to settle liabilities. As a result of implementation of activities within the scope of the adopted liquidity management and liquidity risk management policy the ability to effectively respond to the so-called liquidity crises, i.e. periods of significant demand for cash, is ensured.
As part of the adopted business policy, it is assumed to ensure the availability of cash at a level allowing the settlement of liabilities in the course of day-to-day operations. The implemented activities enable, at the same time, uninterrupted continuation of operations in situations of liquidity crisis for a period indispensable to launch an emergency financing plan, aimed at ensuring replenishment of the shortages.
In liquidity management, the Group focuses on a detailed analysis of cash flows, receivables and liabilities turnover, bank account balance monitoring. In order to ensure an adequate level of safety in unpredictable situations, the Group also conducts scenario analyses and develops solutions ensuring that liquidity risk is maintained at an acceptable level. The Group deposits financial surpluses in current assets in the form of term deposits. In order to ensure stable sources of financing, the Group diversifies the sources of external financing. With a view to limiting the concentration risk, surplus cash investment is diversified. Investment efficiency is constantly monitored.
Enea S.A. concentrates the activities regarding liquidity management and liquidity risk management between the Group's companies. In order to ensure financing of current operations and optimization of the liquidity management process, the companies included in the Enea Tax Capital Group use the cash pooling mechanism. The Group is also intensifying the implementation of intra-group bond issue programs. Thanks to these activities the effectiveness of using funds within the Capital Group is increasing.
Constant risk management in the aforementioned areas and the Group's market and financial position allow the statement that the risk of losing financial liquidity remains at the minimum level.
The Group manages liquidity risk also by maintaining open and unused credit lines, which as at 31 December 2017 amounted to PLN 550,000 and as at the date of preparation of these consolidated financial statements, PLN 700,000 thousand.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
The Group's financial assets and liabilities by maturity dates are presented in the table below:
31 December 2017
| Trade and other payables |
Finance lease liabilities |
Bank loans and bonds |
Borrowings | Financial liabilities measured at fair value through profit or loss |
Cash and cash equivalents |
Cash deposits at Mine Closure Fund |
Trade and other receivables |
Derivatives payments |
Financial assets measured at fair value through profit or loss |
Financial instruments held to maturity |
Total | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Book value | 1 915 502 | 3 593 | 8 176 820 | 82 700 | 51 060 | (2 687 126) | (121 806) | (1 533 993) | (29 553) | (82 693) | (478) | 5 774 026 |
| Undiscounted contractual cash flows |
(1 927 205) | (3 705) (9 236 314) | (87 295) | (51 060) | 2 690 461 | 121 806 | 1 534 389 | 29 553 | 82 693 | 482 | (6 846 195) | |
| up to 6 months |
(1 865 502) | (1 042) | (352 434) | (5 789) | (40 019) | 2 690 396 | - | 1 528 229 | - | 32 018 | - | 1 985 857 |
| 6-12 months | (6 914) | (975) | (356 023) | (7 844) | (1 166) | 65 | - | 744 | - | 17 311 | 482 | (354 320) |
| 1-2 years | (5 792) | (1 688) | (454 453) | (19 855) | (9 875) | - | - | 844 | 29 553 | 33 364 | - | (427 902) |
| 2-5 years | (14 825) | - | (5 757 905) |
(48 824) | - | - | - | 4 384 | - | - | - | (5 817 170) |
| Over 5 years | (34 172) | - | (2 315 499) | (4 983 ) |
- | - | 121 806 | 188 | - | - | - | (2 232 660) |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
31 December 2016
| Trade and other payables |
Finance lease liabilities |
Bank loans and bonds |
Borrowings | Financial liabilities measured at fair value through profit or loss |
Cash and cash equivalents |
Cash deposits at Mine Closure Fund |
Trade and other receivables |
Derivatives payments |
Financial assets measured at fair value through profit or loss |
Financial instruments held to maturity |
Total | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Book value | 985 504 | 5 138 | 6 665 155 | 59 391 | 2 502 | (2 340 217) | (111 218) | (1 435 353) | (40 267) | (4 964) | (478) | 3 785 193 |
| Undiscounted contractual cash flows |
(989 385) | (5 204) (7 564 715) | (64 574) | (2 502) | 2 344 019 | 111 218 | 1 435 382 | 40 267 | 4 964 | 482 | (4 690 048) | |
| up to 6 months |
(948 443) | (1 284) | (421 816) | (6 498) | (2 233) | 2 343 954 | - | 1 431 922 | - | 4 852 | - | 2 400 454 |
| 6-12 months | (893) | (953) | (160 097) | (5 887) | - | - | - | 453 | - | - | 482 | (166 895) |
| 1-2 years | (5 508) | (1 833) | (643 540) | (20 986) | (269) | 65 | - | 903 | 40 267 | 112 | - | (630 789) |
| 2-5 years | (14 220) | (1 134) (3 745 641) | (22 925) | - | - | - | 1 615 | - | - | - | (3 782 305) | |
| Over 5 years |
(20 321) | - | (2 593 621) | (8 278) | - | - | 111 218 | 489 | - | - | - | (2 510 513) |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
27.4. Commodity risk
Commodity risk is related to the possible occurrence of changes in the revenues/cash flows generated by the Group, in particular, due to the existing volatility of commodity prices, as well as fluctuations in the demand for products/services offered by Enea. The objective of commodity risk management is to maintain exposure to this risk at an acceptable level while optimizing the return on risk.
A specific aspect of the Group's commodity risk is the fact that acting as an energy company playing the role of a last resort supplier, the Group is required to submit for approval electricity tariffs for G-tariff groups. The Group buys energy at market prices and calculates its tariff based on costs recognized by the President of the Energy Regulatory Office as justified and taking into account the (trading) margin planned for the next tariff period. In connection with the above, during the tariff period, the Group has limited possibilities of transferring the costs of its operations to end users of electricity that are unfavourable for the Group. The Group may submit a proposal for tariff adjustment to the President of the Energy Regulatory Office only in the event of a dramatic increase in costs due to reasons beyond the Group's control.
Commodity risk management to the extent of pricing is based on continuous monitoring of the size of the open trading position (both in the area of securing the volume of retail sales and in the proprietary trading area) and measurement - using value at risk tools - of the risk level resulting from possible fluctuations in electricity prices in relation to such open position. An appropriate risk mitigation technique in this case is to close an item that generates excessive (greater thanaccepted) value of potential loss. In this case, the management model is based on a system of value limits (VaR limits) defining the maximum permissible value of the open position, which is the carrier of the commodity (price) risk understood in this way.
Volumetric commodity risk management is based on the use of scenario methods and optimization of planning and control processes of commercial activities that allow one to estimate the expected volume of electricity and related goods traded in the most accurate way possible.
In addition, regardless of the above, Enea applies the management principles specified in the Group's strategic regulations (the Wholesale Trade Procedure), which determine the methods of operation with regard to the optimization of Enea's trading position, whose main objective is to minimize the risk of taking actions inconsistent with market trends, while taking into account the measured effectiveness aspect of the actions taken (obtaining results better than the market average).
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
27.5. Currency risk
The table below shows the exposure of the Group to exchange rates fluctuations.
| 31 December 2017 | Book value | whereof EUR amount denominated in the functional currency (PLN) |
EUR currency risk impact on profit/(loss) +1% |
-1% | whereof USD amount denominated in the functional currency (PLN) |
USD currency risk impact on profit/(loss) +1% |
-1% | Total currency risk impact on profit/(loss) +1% |
-1% |
|---|---|---|---|---|---|---|---|---|---|
| Financial assets | |||||||||
| Cash and cash equivalents | 2 687 126 |
181 803 | 1 818 | (1 818) | - | - | - | 1 818 | (1 818) |
| Cash deposits at Mine Closure Fund | 121 806 | - | - | - | - | - | - | - | - |
| Trade and other receivables | 1 533 993 |
11 983 | 120 | (120) | - | - | - | 120 | (120) |
| Financial assets available for sale |
40 698 | - | - | - | - | - | - | - | - |
| Financial assets measured at fair value through profit or loss |
82 693 |
- | - | - | - | - | - | - | - |
| Financial assets held to maturity | 478 | - | - | - | - | - | - | - | - |
| Financial liabilities | |||||||||
| Loans, borrowings and debt securities | (8 259 520) | - | - | - | - | - | - | - | - |
| Trade and other payables | (1 915 502) | (105 155) | (1 052) | 1 052 | (2) | - | - | (1 052) | 1 052 |
| Finance lease liabilities | (3 593) | - | - | - | - | - | - | - | - |
| Financial liabilities measured at fair value through profit or loss |
(51 060) | ||||||||
| Impact on profit/ loss before tax | 886 | (886) | - | - | - | 886 | (886) | ||
| Tax of 19% | - | - | - | - | - | - | - | (168) | 168 |
| Impact on profit/ loss after tax | 718 | (718) |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
| 31 December 2016 | Book value | whereof EUR amount denominated in the functional |
EUR currency risk impact on profit/(loss) +1% |
-1% | whereof USD amount denominated in the functional |
USD currency risk impact on profit/(loss) +1% |
-1% | Total currency risk impact on profit/(loss) +1% |
-1% |
|---|---|---|---|---|---|---|---|---|---|
| currency (PLN) | currency (PLN) | ||||||||
| Financial assets | |||||||||
| Cash and cash equivalents | 2 340 217 | 111 292 | 1 113 | (1 113) | 2 167 | 22 | (22) | 1 135 | (1 135) |
| Cash deposits at Mine Closure Fund | 111 218 | - | - | - | - | - | - | - | - |
| Trade and other receivables | 1 435 353 | 2 848 | 28 | (28) | 2 741 | 27 | (27) | 55 | (55) |
| Financial assets available for sale |
42 482 | - | - | - | - | - | - | - | - |
| Financial assets measured at fair value through profit or loss |
4 964 | - | - | - | - | - | - | - | - |
| Financial assets held to maturity | 478 | - | - | - | - | - | - | - | - |
| Financial liabilities | |||||||||
| Loans, borrowings and debt securities | (6 724 546) | - | - | - | - | - | - | - | - |
| Trade and other payables | (985 504) | (5 076) | (51) | 51 | (1) | - | - | (51) | 51 |
| Finance lease liabilities | (5 138) | - | - | - | - | - | - | - | - |
| Financial liabilities measured at fair value through profit or loss |
(2 502) | ||||||||
| Impact on profit/loss before tax | 1 090 | (1 090) | - | 49 | (49) | 1 139 | (1 139) | ||
| Tax of 19% | - | - | - | - | - | - | - | (216) | 216 |
| Impact on profit/ loss after tax | 923 | (923) |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
The currency risk is related to the possible occurrence of changes in the cash flows generated by the Group as a result of the fluctuations in the exchange rates, in which these amounts are denominated. The Enea Group is exposed in particular to currency risk resulting from the need to purchase allowances for CO2 emissions, certain capital expenditures, and contracts for the provision of services by contractors whose prices/costs are denominated in EUR.
Currency risk is hedged mainly using currency forward contracts. The purpose of the measures taken to hedge against exchange rate risk is to guarantee a certain level of the PLN value of future revenues and, in particular, expenses incurred in connection with the purchase of CO2 emission allowances or investment works.
Hedging is done on the basis of the Currency risk and exchange rates risk management policy in force in the Enea Group.
Lubelski Węgiel S.A. (LWB) concludes specific transactions denominated in foreign currencies. Therefore, there is a risk of currency fluctuations. LWB is primarily exposed to the risk of changes in the EUR/PLN and USD/PLN exchange rates. During 2017, there were no significant foreign exchange transactions, there were very limited sales of coal denominated in foreign currency (USD). Very significant currency transactions took place in the past before 2015 - in connection with the purchase of special-purpose equipment and machines, however, due to the end of the intensified investment process, no such transactions are planned in the nearest future. This risk is managed under the approved operating principles using currency forward contracts. LWB applies hedge accounting for future cash flows. The purpose of LWB's measures aimed at hedging against the risk of changes in the EUR/PLN and USD/PLN exchange rates is to guarantee a certain level of PLN value of future expenses in EUR that will be incurred in connection with investment works and to guarantee a certain level of future revenues in USD/EUR that will be received in connection with the sales made by the company.
27.6. Interest rate risk
The risk of interest rates fluctuations, to which the Group is exposed, results from concluded loan agreements and agreements on bond issue programs. Arranged financing takes place on the basis of variable interest rates, calculated in correlation with market (interbank) rates.
Due to the financing arrangement model in force in the Group, the interest rate risk is identified and managed (quantified, mitigated) by the Parent Company.
Hedging in the area of interest rates risk is done on the basis of the Currency exchange risk and interest rate risk management policy in force in the Enea Group.
As at the balance sheet date, 31 December 2017, the Group had liabilities on account of bank loans and borrowings and debt securities in the amount of PLN 8,259,520 thousand. The value of debt referred to above was hedged in 66% with interest rate hedging transactions (IRS instruments).
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
The table below presents the Group's profile of susceptibility to interest rate risk by presenting financial assets and liabilities broken down by variable and fixed interest rates:
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Fixed interest rate instruments | ||
| Financial assets | 3 529 685 | 3 189 454 |
| Financial liabilities | (2 004 802) | (1 097 774) |
| Effect of interest rate swaps | (5 442 520) | (4 435 000) |
| Total | (3 917 637) | (2 343 320) |
| Fixed interest rate instruments | ||
| Financial assets | 813 718 | 697 812 |
| Financial liabilities | (8 173 813) | (6 617 414) |
| Effect of interest rate swaps | 5 442 520 | 4 435 000 |
| Total | (1 917 575) | (1 484 602) |
As part of financial assets with a fixed interest rate, the Group presents cash deposited in bank.
The table below presents the effective interest rate for assets and liabilities on which interest is charged according to a variable interest rate:
| 31.12.2017 | 31.12.2016 | |||
|---|---|---|---|---|
| Weighted average interest rate (%) |
Book value | Weighted average interest rate (%) |
Book value | |
| Financial assets held to maturity Financial assets measured at fair value through profit or loss |
1,30 - |
478 - |
1,31 - |
478 - |
| Cash deposits at Mine Closure Fund | 1,50 | 121 806 | 1,50 | 111 218 |
| Cash and cash equivalents | 1,42 | 691 434 | 1,51 | 586 116 |
| Finance lease liabilities | 4,75 | (2 055) | 4,55 | (2 458) |
| Bank loans | 2,30 | (1 179 163) | 2,13 | (460 372) |
| Borrowings | 2,57 | (82 700) | 3,20 | (59 078) |
| Bonds | 3,32 | (1 467 375) | 2,61 | (1 660 506) |
| Total | (1 917 575) | (1 484 602) |
The effective interest rates presented in the table above are determined as weighted average interest rates.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
The table below presents the impact of interest rate changes on the Group's net profit/ loss with regard to fixed interest rate instruments. The impact of interest rate changes on "Loans, borrowings and debt securities" is presented taking into account the impact of Interest Rate Swaps.
| Book value 31.12.2017 |
Interest rate risk impact on profit/loss (12-month period) |
Book value 31.12.2016 |
Interest rate risk impact on profit/loss (12-month period) |
|||
|---|---|---|---|---|---|---|
| + 1 p.p. | - 1 p.p. |
+ 1 p.p. | - 1 p.p. |
|||
| Financial assets | ||||||
| Cash | 691 434 | 6 914 | (6 914) | 586 116 | 5 861 | (5 861) |
| Cash deposits at Mine Closure Fund | 121 806 | 1 218 | (1 218) |
111 218 | 1 112 | (1 112) |
| Financial assets held to maturity | 478 | 5 | (5) | 478 | 5 | (5) |
| Financial assets measured at fair value | ||||||
| through profit or loss | - | - | - | - | - | - |
| Impact on profit/loss before tax | 8 137 | (8 137) | 6 978 | (6 978) | ||
| Tax of 19% | (1 546) | 1 546 |
(1 326) | 1 326 | ||
| Impact on profit/loss after tax | 6 591 | (6 591) | 5 652 | (5 652) | ||
| Financial liabilities | ||||||
| Loans, borrowings and debt securities | (2 729 238) | (27 292) | 27 292 | (2 179 956) | (21 800) | 21 800 |
| Finance lease liabilities | (2 055) | (21) | 21 | (2 458) | (25) | 25 |
| Financial liabilities measured at fair value | ||||||
| through profit or loss Impact on profit/loss before tax |
(27 313) | 27 313 | (21 825) | 21 825 | ||
| Tax of 19% | 5 189 | (5 189) | 4 147 | (4 147) | ||
| Impact on profit/loss after tax | (22 124) | 22 124 | (17 678) | 17 678 | ||
| Total | (15 533) | 15 533 | (12 026) | 12 026 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
27.7. Management of funding sources
The basic assumption of the Group with regard to funding sources management is to obtain an optimal structure of liabilities in order to reduce the cost of financing operations, ensure a credit rating at the investment level and sources of financing for the Group's operating and investment activities. The activities taken in this respect also aim at ensuring the Group's financial security and a satisfying value for its shareholders. While optimizing the structure of liabilities through the use of financial leverage, it is important to maintain the capital base at a level allowing for the building of trust of investors, lenders and the market. The Group monitors the efficiency and stability of equity using the debt ratio and return on equity ratios. The Group's objective is to increase the efficiency of capital while maintaining it at a safe level.
27.8. Fair value
The table below contains a comparison of fair values and book values.
| 31.12.2017 | 31.12.2016 | |||
|---|---|---|---|---|
| Book value | Fair value | Book value | Fair value | |
| Long-term financial assets available for sale (shares and stocks in unrelated entities) |
40 698 | 40 698 | 42 482 | 42 482 |
| Long-term financial assets measured at fair value through profit or loss |
33 364 | 33 364 | 112 | 112 |
| Derivative instruments | 29 553 | 29 553 | 40 267 | 40 267 |
| Short-term financial assets held to maturity Short-term financial assets measured at fair value through |
478 | 478 | 478 | 478 |
| profit or loss | 49 329 | 49 329 | 4 852 | 4 852 |
| Trade and other receivables | 1 533 993 | (*) | 1 435 353 | (*) |
| Cash and cash equivalents | 2 687 126 | 2 687 126 | 2 340 217 | 2 340 217 |
| Cash deposits at Mine Closure Fund | 121 806 | 121 806 | 111 218 | 111 218 |
| Loans, borrowings and debt securities | 8 259 520 | 8 338 192 | 6 724 546 | 6 778 513 |
| Finance lease liabilities | 3 593 | 3 593 | 5 138 | 5 138 |
| Trade and other payables | 1 915 502 | (*) | 985 504 | (*) |
| Financial liabilities measured at fair value through profit or loss |
51 060 | 51 060 | 2 502 | 2 502 |
(*) - Book value of trade receivables and other receivables, trade payables and other liabilities is close to their fair value.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Financial assets available for sale are shares and stocks in unrelated entities in which the participation in the equity is less than 20%. The item presents shares in PGE EJ1 Sp. z o.o. in the amount of PLN 26,902 thousand PLN for which there is no market price listed on the active market and whose fair value - due to the initial phase of the company's operation - is determined on the basis of the incurred cost.
Derivative instruments include the valuation of interest rate hedging transactions (Interest Rate Swaps). The fair value of derivative instruments is determined by calculating the net present value based on two yield curves, i.e. a curve to determine the discount factors, and a curve used to estimate future rates of variable reference rates.
Long-term financial assets measured at fair value through profit or loss are options to buy shares in Polimex-Mostostal S.A.
The table below presents the analysis of financial instruments measured at fair value, grouped according to a three-tier hierarchy, where:
Tier 1 - fair value is based on stock prices (unadjusted) offered for identical assets or liabilities in active markets,
Tier 2 - fair value is determined on the basis of values observed in the market, however not being direct market quotations (e.g. determined by reference, directly or indirectly, to similar instruments existing in the market),
Tier 3 - fair value is determined based on various valuation techniques not based, however, on any observable market information.
| Level 1 | Level 2 | Level 3 | Total | |
|---|---|---|---|---|
| Derivative instrument | ||||
| Hedging interest rate swap transactions Financial assets measured at fair value through profit or loss |
- | 29 553 | - | 29 553 |
| Forward contract | - | 58 857 | - | 58 857 |
| Call options | - | 23 836 | - | 23 836 |
| Financial assets available for sale | ||||
| Not-listed equity instruments | - | - | 1 391 | 1 391 |
| Total | - | 112 246 | 1 391 | 113 637 |
| Financial liabilities measured at fair value through profit or loss |
||||
| Forward contracts | - | (51 060) | - | (51 060) |
| Total | - | (51 060) | - | (51 060) |
31.12.2017
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
| 31.12.2016 | ||||
|---|---|---|---|---|
| Level 1 | Level 2 | Level 3 | Total | |
| Derivatives | ||||
| Hedging interest rate swap transactions Financial assets measured at fair value |
- | 40 267 | - | 40 267 |
| through profit or loss | ||||
| Forward contracts | - | 4 964 | - | 4 964 |
| Financial assets available for sale | ||||
| Not-listed equity instruments | - | - | 580 | 580 |
| Total | - | 45 231 | 580 | 45 811 |
| Financial liabilities measured at fair value through profit or loss |
||||
| Forward contracts | - | (2 502) | - | (2 502) |
| Total | - | (2 502) | - | (2 502) |
28. Finance lease liabilities
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Under one year | 1 942 | 2 141 |
| Between one and five years | 1 651 | 2 997 |
| Present value of lease payments | 3 593 | 5 138 |
29. Financial liabilities measured at fair value through profit or loss
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Long-term forward contracts | 9 875 | 269 |
| Short-term forward contracts | 41 185 | 2 233 |
| Total | 51 060 | 2 502 |
30. Deferred income tax
Changes in provision for deferred income tax (after asset and provision compensation at the Group level) are as follows:
| As at | As at | |
|---|---|---|
| 31.12.2017 | 31.12.2016 | |
| Deferred income tax assets | 1 525 469 | 1 190 280 |
| Set-off of deferred income tax assets and provisions | (1 023 524) | (787 023) |
| Deferred income tax assets after set-off | 501 945 | 403 257 |
| Deferred income tax provision | 1 268 764 | 978 821 |
| Set-off of deferred income tax assets and provisions | (1 023 524) | (787 023) |
| Deferred income tax provision after set-off | 245 240 | 191 798 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
Change in deferred income tax assets and liabilities during the financial year (prior to their set off):
Deferred income tax assets:
| Employee benefits liabilities |
Deferred income from grid connection charges |
Provision for the cost of certificates of origin redemption |
Subsidies | Provision for storage, reclamation and purchase of CO2 emission allowances |
Expenses deductible from taxable base after the end of the settlement period |
Fair value valuation of tangible and intangible assets |
Impairment allowance for non-financial non-current assets* |
Other | Total | |
|---|---|---|---|---|---|---|---|---|---|---|
| Balance as at the start of the year |
204 140 | 85 430 | 45 988 | 15 524 | 47 143 | 84 552 | 130 553 | 300 693 | 189 813 | 1 103 836 |
| Amount recognised in the profit or loss |
7 037 | (3 111) | 4 984 | (1 044) | 13 782 | 25 039 | - | 12 314 | 35 382 | 94 383 |
| Amount recognised in other comprehensive income |
(951) | - | - | - | - | 24 | - | - | (7 012) | (7 939) |
| Balance as at 31 December 2016 -rate of 19% |
210 226 | 82 319 | 50 972 | 14 480 | 60 925 | 109 615 | 130 553 | 313 007 | 218 183 | 1 190 280 |
| Balance as at the start of the year |
210 226 | 82 319 | 50 972 | 14 480 | 60 925 | 109 615 | 130 553 | 313 007 | 218 183 | 1 190 280 |
| Acquisition of subsidiaries | 4 341 | - | 127 | - | - | - | 192 744 | 73 999 | 22 844 | 294 055 |
| Amount recognised in the profit or loss |
(32 856) | (3 837) | (1 980) | (1 040) | (2 218) | 13 014 | 15 100 | - | 43 178 | 29 361 |
| Amount recognised in other comprehensive income |
9 554 | - | - | - | - | (48) | - | - | 2 267 | 11 773 |
| Balance as at 31 December 2017 -rate of 19% |
191 265 | 78 482 | 49 119 | 13 440 | 58 707 | 122 581 | 338 397 | 387 006 | 286 472 | 1 525 469 |
*including property, plant, equipment, other intangible assets and perpetual usufruct of land
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017
(all amounts in PLN '000, unless specified otherwise)
Deferred income tax provision:
| Taxable income after the end of the accounting period |
Non-invoiced sales |
Difference between balance sheet value and tax value of tangible fixed assets* |
Net provision for mine decommissioning |
Other | Total | |
|---|---|---|---|---|---|---|
| Balance as at the start of the year |
96 518 | 47 678 | 657 169 | 6 000 | 67 793 | 875 158 |
| Amount recognised in the profit or loss | 30 756 | 1 641 | 74 890 | 2 878 | (7 357) | 102 808 |
| Amount recognised in other comprehensive income |
- | - | - | - | 855 | 855 |
| Balance as at 31 December 2016 -rate of 19% |
127 274 | 49 319 | 732 059 | 8 878 | 61 291 | 978 821 |
| Balance as at the start of the year |
127 274 | 49 319 | 732 059 | 8 878 | 61 291 | 978 821 |
| Acquisition of subsidiaries | - | - | 6 411 | - | 144 708 | 151 119 |
| Amount recognised in the profit or loss | 12 339 | (2 227) | 90 714 | 1 202 | 37 006 | 139 034 |
| Amount recognised in other comprehensive income |
- | - | - | - | (210) | (210) |
| Balance as at 31 December 2017 -rate of 19% |
139 613 | 47 092 | 829 184 | 10 080 | 242 795 | 1 268 764 |
*The differences are due to the fair value valuation of tangible assets and difference in depreciation rates.
There are no unrecognised deferred tax assets or provisions in the Group.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
31. Liabilities due to employee benefits
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Defined benefit schemes | ||
| Retirement and disability packages | ||
| - long-term portion | 149 048 | 129 988 |
| - short-term portion | 24 936 | 25 017 |
| 173 984 | 155 005 | |
| Right to reduced payments for energy after retirement - long-term portion |
214 029 | 194 002 |
| - short-term portion | 9 428 | 8 738 |
| 223 457 | 202 740 | |
| Company Social Benefits Fund write-off for retired employees | ||
| - long-term portion | 67 584 | 60 892 |
| - short-term portion | 1 678 | 1 364 |
| 69 262 | 62 256 | |
| Coal allowances | ||
| - long-term portion | - | 110 784 |
| - short-term portion | - | 4 092 |
| - | 114 876 | |
| Death-in service benefits | ||
| long-term portion | 3 910 | 2 503 |
| short-term portion | 361 | 224 |
| 4 271 | 2 727 | |
| Total defined benefit schemes | ||
| long-term portion | 434 571 | 498 169 |
| short-term portion | 36 403 | 39 435 |
| 470 974 | 537 604 | |
| Other long-term employee benefits | ||
| Jubilee bonuses | ||
| - long-term portion | 304 757 | 293 987 |
| - short-term portion | 34 595 | 37 572 |
| 339 352 | 331 559 | |
| Payroll and other payables | ||
| long-term portion short-term portion |
618 357 803 |
- 283 583 |
| 358 421 | 283 583 | |
| Provision for the Voluntary Redundancy Programme | ||
| long-term portion | - | - |
| short-term portion | 9 142 | 56 347 |
| 9 142 | 56 347 | |
| Total employee benefits liabilities | ||
| long-term portion | 739 946 | 792 156 |
| short-term portion | 437 943 | 416 937 |
| 1 177 889 | 1 209 093 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Pursuant to an agreement between employee representatives and Group representatives, employees of the Capital Group are entitled to specific benefits other than remuneration for work, i.e.:
- jubilee bonuses,
- retirement and disability benefits,
- discount on electricity,
- contribution to the Company Social Benefit Fund,
The aforesaid benefits are financed in whole by the Group.
The current value of future liabilities due to the above benefits has been determined based on actuarial valuation. The basic data for individual employees employed in the Capital Group as at 31 December 2017 (taking into account the gender of the employee) were used for calculations, from the following areas:
- age of the employee,
- length of employment in the Group,
- total length of employment,
remuneration constituting the basis for calculating the jubilee bonus and retirement and disability package. In addition, the following assumptions were applied in the analysis:
- the probability of employees leaving was calculated on the basis of historical data on the employee turnover in the Company and statistical data on employees leaving in the industry,
- the value of the minimum remuneration in force in the national economy since 1 January 2018 in the amount of PLN 2,100.00 was used,
- on the basis of the announcements of the President of the Central Statistical Office, the average monthly salary in the national economy less contributions to pension, disability and sickness insurance deducted from insured persons in the amount of PLN 3,161.77 was used (the average for the second half of 2012, which will be the basis for calculating the Company Social Benefits Fund write-off in 2018),
- based on assumptions defined at the corporate level, the increase of the base for creating the CSBF writeoff was determined on the basis of the increase of the monthly average pay in the national economy: 27.56% in 2019, 6.0% in 2020, 5.2% in 2021, 5.6% in the years 2023-2029, and 5.2% in the remaining years of the forecast. In the event of a change of the base in 2019, an increase of the average monthly pay in the national economy of 4.9% in 2017 and of 6.1% in 2018 was used. The remaining increase of the base in 2019 results from the full valorisation of the base for calculating the Company Social Benefits Fund as of 2019 assumed as at the date of drawing up the risk valuation,
- mortality rate and probability of survival were adopted in accordance with the Life Expectancy Tables 2016 published by the Central Statistical Office; it was assumed that the population of employees in the Company reflects the average for Poland in terms of mortality,
- no separate disability pension severance pay provision has been calculated; in return, those who started collecting a disability pension were not taken into account when calculating the probability of employees leaving,
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
- the standard retirement procedure was assumed in accordance with detailed rules set forth in the Pensions Act, except for those employed, who according to information provided by the Company meet the conditions required to exercise the right to early retirement,
- long-term annual rate of pay increase of 2.0% in 2018, 2.2% in 2019 and 2.5% in the following years (as at 31 December 2016 1.5% in 2017, 2.5% in the following years),
- discount rate for discounting future benefits pay-outs of 3.26% (as at 31 December 2016: 3.2%),
- the assumed electricity allowance paid out in 2018: PLN 1,407.37 (as at 31 December 2016: PLN 1,391.74),
- an increase of the cash equivalent paid out as part of the discounted electricity price was set in 2018 at 0.2%, in 2019 at 1.8%, in 2020 at 0.6%, in the years 2021 to 2025 at 4.7%, in 2026 at 4.8%, in subsequent years at 2.5% (as at 31 December 2016 at -1.0% for 2017, in 2018 an increase by 1.9%, in 2019 by 2.1%, in 2020 by 3.0%, in the years 2021 to 2026 at 3.1%, and in the following years at 2.5%).
On 17 October 2017, the Management Board of LWB signed an agreement with trade union organizations operating in LWB amending the provisions of the Company Collective Labour Agreement with regard to coal allowances paid to LWB pensioners. As a result of the signed agreement, the existing old-age and disability pensioners, for whom LWB was the last employer, lost their right to free coal. As a result of the agreement concluded, the current LWB employees also lost the right to free coal after retiring, in exchange for receiving the right to a one-off, additional retirement severance pay.
In connection with the foregoing, appropriate changes had to be made in the books of LWB. In connection with the loss of the entitlement to reduced coal prices after retirement, LWB re-measured the provision for coal allowances as at 17 October 2017 (the date of loss of the entitlements). The updated amount of the provision was PLN 145,564 thousand and subsequnelty the provision was released in full. At the same time, in line with the concluded agreement, LBW recognised in the books a provision for an additional old age/ disability retirement package totalling at PLN 7,044 thousand. Moreover, in December 2017, in consideration of the resignation from the entitled to free coal after retirement, current employees of LWB received a compensation totalling PLN 23,589 thousand. The total impact on the Group's performance of all transactions relating to the coal allowance and the respective agreement that has been signed amounted to approximately PLN 114,931 thousand.
The Projected Unit Credit Method was used to determine the provisions for employee benefits. The same method was applied in the sensitivity analysis of the defined specific benefit schemes.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
2017
| Changes during the 12 months period ended 31 December 2017 |
Retirement and disability benefits |
Right to electricity allowance after retirement |
Contribution to the Company Social Benefits Fund for retired employees |
Coal allowances after retirement |
Death-in service benefits |
Total |
|---|---|---|---|---|---|---|
| Balance as at 01.01.2017 | 155 005 | 202 740 | 62 256 | 114 876 | 2 727 | 537 604 |
| Liabilities assumed as a result of merger of business units |
11 167 | - | 2 423 | - | 1 332 | 14 922 |
| Costs recognised as profit or loss, whereof: |
18 418 | 10 242 | 3 978 | (139 662) | 656 | (106 368) |
| current employment costs | 7 013 | 4 218 | 1 991 | 2 733 | 394 | 16 349 |
| past employment costs | 6 917 | - | - | (145 564) | 127 | (138 520) |
| interest cost | 4 488 | 6 024 | 1 987 | 3 169 | 135 | 15 803 |
| Costs recognised in other comprehensive income, whereof: |
4 087 | 18 911 | 2 058 | 28 632 | (325) | 53 363 |
| net actuarial profits/ losses due to changes in financial assumptions |
(1 622) | 5 646 | (3 116) | 25 467 | (8) | 26 367 |
| net actuarial profits/ losses due to changes in demographic assumptions |
809 | 3 565 | 1 499 | 1 641 | (27) | 7 487 |
| net actuarial profits/ losses due to adjustment of ex-post assumptions |
4 900 | 9 700 | 3 675 | 1 524 | (290) | 19 509 |
| Decrease in liabilities due to benefits paid (negative figure) |
(14 693) | (8 436) | (1 453) | (3 846) | (119) | (28 547) |
| Total changes | 18 979 | 20 717 | 7 006 | (114 876) | 1 544 | (66 630) |
| Balance as at 31 December 2017 | 173 984 | 223 457 | 69 262 | - | 4 271 | 470 974 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
2016
| Changes during the 12 months period ended 31 December 2016 |
Retirement and disability benefits |
Right to electricity allowance after retirement |
Contribution to the Company Social Benefits Fund for retired employees |
Coal allowances after retirement |
Death-in service benefits |
Total |
|---|---|---|---|---|---|---|
| Balance as at 01.01.2016 | 142 535 | 208 054 | 54 573 | 111 927 | 2 625 | 519 714 |
| Costs recognised as profit or loss, whereof: | 17 214 | 22 288 | 7 220 | 6 480 | (201) | 53 001 |
| current employment costs | 7 319 | 3 616 | 1 351 | 2 964 | 230 | 15 480 |
| past employment costs | 6 256 | 13 100 | 4 403 | 206 | (500) | 23 465 |
| interest cost | 3 639 | 5 572 | 1 466 | 3 310 | 69 | 14 056 |
| Costs recognised in other comprehensive income, whereof: |
6 601 | (18 266) | 2 171 | 63 | - | (9 431) |
| net actuarial profits/ losses due to changes in financial assumptions |
(5 747) | (26 741) | 2 277 | (547) | - | (30 758) |
| net actuarial profits/ losses due to changes in demographic assumptions |
2 649 | (1 571) | (567) | 3 738 | - | 4 249 |
| net actuarial profits/ losses due to adjustment of ex-post assumptions |
9 699 | 10 046 | 461 | (3 128) | - | 17 078 |
| Decrease in liabilities due to benefits paid (negative figure) |
(10 809) | (8 473) | (1 296) | (3 594) | - | (24 172) |
| Other changes | (536) | (863) | (412) | - | 303 | (1 508) |
| Total changes | 12 470 | (5 314) | 7 683 | 2 949 | 102 | 17 890 |
| Balance as at 31 December 2016 | 155 005 | 202 740 | 62 256 | 114 876 | 2 727 | 537 604 |
Sensitivity analysis for the defined benefit scheme
Sensitivity analysis for the following segments: trading, distribution, generation and other business is presented below:
Impact of the actuarial assumptions change on defined benefit scheme liabilities
Defined benefit schemes:
| + 1 pp | - 1 pp | |
|---|---|---|
| Discount rate | (51 693) | 64 995 |
| Expected salary increase rate | 25 197 | (20 836) |
| Average increase of the cash equivalent of electricity allowance |
35 693 | (28 714) |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Presented below is the sensitivity analysis for the mining segment:
| Defined benefit schemes: | Impact of the actuarial assumptions change on defined benefit scheme liabilities |
||
|---|---|---|---|
| + 1 pp | - 1 pp | ||
| Discount rate | (3 872) | 4 505 | |
| Expected salary increase rate | 4 300 | (3 465) | |
| Increase of the coal allowance calculation basis | 679 | (591) |
Maturity of defined benefit scheme liabilities
Presented below are maturity periods for defined benefit scheme liabilities for the following segments: trading, distribution, generation and other business:
| Weighted average term of the defined benefit scheme liability (in years) |
31.12.2017 | 31.12.2016 |
|---|---|---|
| Pension and disability benefits | 13,8 | 13,7 |
| Death-in-service benefits | 6,9 | - |
| Right to electricity allowance after retirement | 15,3 | 15,2 |
| Contribution to the Company Social Benefits Fund for retired employees |
17,9 | 18,3 |
Presented below are maturity periods for defined benefit scheme liabilities for the mining segment:
| Weighted average term of the defined benefit scheme liability (in years) | 31.12.2017 | 31.12.2016 |
|---|---|---|
| Pension and disability benefits | 13,3 | 13,0 |
| Coal allowances | 0 | 18,0 |
| Death-in-service benefits | 11,7 | 11,0 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Other long-term employee benefits – jubilee bonuses
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Value at the start of the period | 331 559 | 371 838 |
| Changes during the 12 months until the end of the reporting period | ||
| Costs recognised in profit/loss of the current period, whereof: | 47 426 | (2 064) |
| current employment costs - |
24 015 | 23 888 |
| past employment costs - |
- | (34 034) |
| - net actuarial (profits)/ losses due to adjustment of ex-post assumptions |
15 003 | 6 047 |
| - net actuarial (profits)/ losses due to changes in demographic assumptions |
2 085 | 3 440 |
| - net actuarial (profits)/ losses due to changes in financial assumptions |
(3 170) | (10 968) |
| - Interest cost |
9 493 | 9 563 |
| Decrease in liabilities due to benefits paid | (39 633) | (28 057) |
| Other changes | - | (10 158) |
| Total changes | 7 793 | (40 279) |
| Value at the end of the period | 339 352 | 331 559 |
32. Provisions for liabilities and other charges
Provisions for total liabilities and other charges broken down into long-term and short-term
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Long-term | 643 187 | 635 488 |
| Short-term | 1 083 929 | 789 718 |
| Closing balance | 1 727 116 | 1 425 206 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Change in provisions for liabilities and other charges
for a period ended on 31 December 2017
| Provision for non contractual use of land |
Provision for other claims filed |
Provision for landfill reclamation |
Provision for certificates of energy origin |
Provision for the purchase of CO2 emission allowances |
Mine decommi ssioning |
Other | Total | |
|---|---|---|---|---|---|---|---|---|
| Balance as at start of the period |
203 291 | 41 347 | 49 893 | 275 162 | 285 184 | 110 188 | 460 141 | 1 425 206 |
| Acquisition of subsidiaries | - | - | 7 397 | 1 937 | 120 191 | - | 4 823 | 134 348 |
| Unwinding of discount and discount rate change |
(477) | - | (668) | - | - | 3 526 | - | 2 381 |
| Increase in provisions | 6 180 | 103 509 | 3 090 | 231 929 | 447 843 | - | 31 642 | 824 193 |
| Provisions used | (479) | (642) | - | (243 390) | (362 106) | - | (10 820) | (617 437) |
| Provision reversed | (7 685) | (11 296) | - | (85) | (3 753) | (8 273) | (10 483) | (41 575) |
| Closing balance | 200 830 | 132 918 | 59 712 | 265 553 | 487 359 | 105 441 | 475 303 | 1 727 116 |
for a period ended on 31 December 2016
| Provision for non contractual use of land |
Provision for other filed claims |
Provision for landfill reclamation |
Provision for certificates of energy origin |
Provision for the purchase of CO2 emission allowances |
Mine decommi ssioning |
Other | Total | |
|---|---|---|---|---|---|---|---|---|
| Balance as at start of the period |
189 429 | 60 456 | 55 409 | 250 024 | 193 034 | 124 441 | 320 151 | 1 192 944 |
| Unwinding of discount and discount rate change |
(3 272) | - | (5 539) | - | - | 3 484 | - | (5 327) |
| Increase in provisions | 27 125 | 7 387 | 1 701 | 263 343 | 291 306 | - | 161 107 | 751 969 |
| Provisions used | (171) | (16 987) | - | (237 684) | (197 691) | - | (13 566) | (466 099) |
| Provision reversed | (9 820) | (9 509) | (1 678) | (521) | (1 465) | (17 737) | (7 551) | (48 281) |
| Closing balance | 203 291 | 41 347 | 49 893 | 275 162 | 285 184 | 110 188 | 460 141 | 1 425 206 |
Provisions for liabilities are measured at reasonable, reliably estimated value. Individual provisions are established for projected losses relating to the court action brought against the Group. The amount recognized as a provision is the best estimate of the expenditure required to settle the obligation. The cost of provisions is recognized under other operating expenses. A description of material claims and contingent liabilities relating thereto have been presented in Notes 47.2, 47.5 and 47.6.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Provisions for liabilities and other charges primarily include:
Provision for non-contractual use of land
Provision for claims that may be filed by real property holders due to non-contractual use of the land.
Provisions for claims concerning non-contractual use of land are estimated using to so-called staged approach and weighting, i.e. the probability of losing the dispute and obligation to meet the claim. The damages awarded due to non-contractual use of land may be of significance for the Group in view of the number of the respective real properties. However, the Group is unable to reliably estimate the maximum amount of such damages.
In connection with the definition of the so-called transmission corridors, the Enea Capital Group estimated compensation for non-contractual use of real property on which the Group's grid assets (power lines) are located and recognized it in the created provision. As at the reporting date, no such claims had been filed.
Provision for other claims that have been filed
Under this item the Group shows provisinos for court actions not connected with non-contractual use of land. In 2017, Enea S.A. created a provision of PLN 85, 684 thousand for prospective claims relating to the termination by Enea S.A. of contracts for the purchase of certificates of origin from renewable energy sources (detailed information is provided in Note 47.7).
Provision for landfill reclamation
After filling up or closing the slag and ash dump, the Group is obliged to reclaim the area. Due to the fact that the Group has large, unfilled landfill areas, the expected date of reclamation falls in 2060. The future estimated costs of landfill reclamation were discounted to the present value using a discount rate of 3.26% (As at 31 December 2016 – 3,20%).
As at 31 December 2017, the provision amounted to PLN 59,712 thousand (As at 31 December 2016 it was PLN 49,893 thousand).
Provision for the purchase of CO2 emission allowances
As at 31 December 2017, the provision for CO2 allowances amounted to PLN 487,359 thousand (As at 31 December 2016 it was PLN 285,184 thousand).
Provision for mine decommissioning
The Group creates a provision for the cost of decommissioning of a mine as required pursuant to the applicable legal provisions. The key assumptions applied to determine the cost of mine decommissioning include the useful life of the mine, the projected rate of inflation and long-term discount rates. The calculated cost of mine decommissioning as at 31 December 2017 amounts to PLN 105,441 thousand (as at 31 December 2016: PLN 110,188 thousand).
Other provisions
Other provisions concern:
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
- Skoczykłody wind farm: PLN 129 000 thousand (As at 31 December 2016: 129 000 thousand, Note 49),
- prospective liabilities relating to grid assets due to differences in the interpretation of legal provisions PLN 147,609 thousand (As at 31 December 2016: PLN 148,259 thousand),
- the cost of use of forests managed by Lasy Państwowe (State Forests) of PLN 113,547 thousand (As at 31 December 2016: PLN 108,245 thousand),
- real estate tax of Lubelski Węgiel Bogdanka S.A. of PLN 42,353 thousand (As at 31 December 2016: PLN 32,456 thousand),
- claims of the ZUS (Social Insurance Institution) regarding accident contribution at Lubelski Węgiel Bogdanka S.A. of PLN 21,340 thousand (As at 31 December 2016: PLN 20, 042 thousand),
- repair of mining damages of PLN 4,434 thousand (As at 31 December 2016: PLN 4,440 thousand).
33. Net sales revenue
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Revenue from sales of electricity | 6 932 940 | 6 548 229 |
| Revenue from sale of distribution services | 3 215 618 | 3 001 032 |
| Revenue from sale of goods and materials | 87 199 | 87 004 |
| Revenue from sale of other products and services | 177 139 | 176 369 |
| Revenue from sale of certificates of origin | 12 937 | 13 739 |
| Revenue from sale of CO2 emission rights | 77 315 | 32 780 |
| Revenue from sale of thermal energy | 347 871 | 312 625 |
| Revenue from sale of coal | 409 408 | 904 424 |
| Revenue from sale of gas | 145 262 | 179 476 |
| Total net sales revenue | 11 405 689 | 11 255 678 |
34. Costs by type
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Depreciation | (1 194 540) | (1 110 350) |
| Costs of employee benefits | (1 470 644) | (1 490 752) |
| - salaries and wages | (1 022 024) | (1 084 141) |
| - social insurance contributions and other benefits | (448 620) | (406 611) |
| Consumption of materials and supplies and value of goods and materials sold |
(1 728 771) | (1 361 884) |
| - consumption of materials and energy | (1 500 129) | (1 210 310) |
| - value of goods and materials sold | (228 642) | (151 574) |
| Value of energy and gas purchased for resale | (3 169 673) | (4 074 797) |
| Outsourced services | (1 872 894) | (1 525 635) |
| - transmission services | (1 057 151) | (860 991) |
| - other outsourced services | (815 743) | (664 644) |
| Taxes and charges | (376 542) | (326 537) |
| Total cost of products, goods and materials sold, cost of sale and marketing and overhead costs |
(9 813 064) | (9 889 955) |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
35. Costs of employee benefits
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Payroll expenses | (1 022 024) | (1 084 141) |
| - current salaries and wages | (936 721) | (1 002 605) |
| - jubilee bonuses | (29 708) | (20 874) |
| - retirement and disability packages | (10 383) | (3 236) |
| - other | (45 212) | (57 426) |
| Cost of social insurance and other benefits | (448 620) | (406 611) |
| - Social Insurance contributions | (239 905) | (226 871) |
| - contribution to the Company Social Benefits Fund |
(45 560) | (42 792) |
| - other social benefits | (82 260) | (74 114) |
| - other post-employment benefits | - | (11 728) |
| - other | (80 895) | (51 106) |
| Total | (1 470 644) | (1 490 752) |
Employment guarantees
Pursuant to an agreement entered into by the Company and the trade unions, employment guarantees have been awarded to people employed by the Company before 29 June 2007, which expire on 31 December 2018.
Furthermore, the term of the aforementioned agreement was extended with regard to employees who on the guarantee expiry date will have no more than four years to serve before becoming eligible to retire. This implies that if the employer fails to comply with the guarantees the contracts of employment may not be terminated without payment of additional benefits to an employee who has no more than four years to serve before reaching the retirement age at the time of the guarantee expiry.
Under employment guarantees, in the event of termination of the contract of employment by the employer the Group shall be obliged to pay to the employee an amount equal to the product of the their monthly remuneration and the period remaining until the guarantee expiry date.
Pursuant to an agreement entered into on 10 August 2007 by and between Enea Wytwarzanie S.A. (currently obecnie Enea Wytwarzanie Sp. z o.o.) and its trade union organisations, employment guarantees for employees employed at Enea Wytwarzanie S.A. (currently Enea Wytwarzanie Sp. z o.o.) as at the effect date of the agreement have been extended for the following 11 years, i.e. until do 30 January 2019.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
36. Other operating revenue and expenses
Other operating revenue
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Release of provisions for compensation claims | 9 716 | 30 515 |
| Release of other provisions | 15 641 | 9 985 |
| Cost reimbursement by insurance company | 8 765 | 8 332 |
| Settlement of income due to subsidies and connection fees |
13 316 | 24 840 |
| Liquidated damages, fines, penalties | 18 977 | 16 750 |
| Reversal of allowances | 4 566 | 6 302 |
| Tangible assets received free of charge | 17 960 | 25 909 |
| Profit on a bargain purchase | 11 953 | - |
| Other operating revenue | 40 896 | 21 405 |
| Total | 141 790 | 144 038 |
Other operating expenses
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Creating provisions for compensation claims | (7 956) | (28 654) |
| Creating other provisions | (104 667) | (151 627) |
| Receivables revaluation write-off | (24 367) | (11 413) |
| Bad debt written-off | (28 592) | (14 010) |
| Write-down of inventory | (2 038) | (119) |
| Cost of court proceedings | (11 129) | (9 217) |
| Trade union related expenses | (1 603) | (1 524) |
| Compensation for non-contractual use of land | (1 490) | (1 505) |
| Other operating costs | (40 029) | (43 556) |
| Total | (221 871) | (261 625) |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
37. Financial revenue
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Interest income | 28 277 | 41 151 |
| - bank accounts and deposits | 27 815 | 31 815 |
| - other loans and accounts receivable | 462 | 9 279 |
| - other | - | 57 |
| Foreign exchange differences | - | 11 176 |
| Change in fair value of financial instruments | 27 754 | 11 575 |
| Valuation of CO2 purchase contracts | 79 267 | - |
| Other financial revenue | 4 420 | 12 448 |
| Total | 139 718 | 76 350 |
38. Financial expenses
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Interest expense | (96 651) | (92 003) |
| - interest expense on loans and borrowings | (36 826) | (30 067) |
| - interest expense on bonds | (44 980) | (49 818) |
| - finance lease cost | (160) | (81) |
| - other interest | (14 685) | (12 037) |
| Foreign exchange differences | (28 134) | (2 081) |
| Discounting liabilities due to employee benefits and provisions | (28 282) | (26 635) |
| Change in fair value of financial instruments | (15 892) | (5 647) |
| Cost of unused bonds | (89) | (120) |
| Other financial cost | (1 641) | (524) |
| Total | (170 689) | (127 010) |
39. Income tax
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| current tax | (192 003) | (211 464) |
| deferred tax | (109 673) | (8 425) |
| Income tax | (301 676) | (219 889) |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
The income tax on the Group's profit before tax differs from the theoretical amount obtained using the nominal tax rate applicable to consolidated companies' profits in the following way:
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Profit before tax | 1 466 567 | 1 068 802 |
| Tax calculated at a rate of 19% | (278 648) | (203 072) |
| Costs not classified as tax-deductible expenses (permanent differences * 19%) |
(45 137) | (20 830) |
| Income not subject to tax (permanent differences * 19%) | 3 629 | 7 026 |
| Other * 19% | 18 480 | (3 013) |
| Amount charged to profit or loss due to income tax | (301 676) | (219 889) |
40. Dividend
The decision regarding payment of the dividend for the current financial year will be taken by shareholders at the General Annual Meeting in 2018. The Management Board of Enea S.A. is currently reviewing the possibility of payment the dividend for 2017. As at the date of drawing up these consolidated financial statements, the decision as to the allocation of profits for 2017 has not been taken. The Management Board of Enea S.A. will present a recommendation regarding the 2017 profit allocation at the turn of the first and second quarter of 2018.
On 26 June 2017, the Annual General Meeting of Shareholders of Enea S.A. adopted Resolution No. 6 on the allocation of net profits for the financial year from 1 January 2016 to 31 December 2016, under which an amount of PLN 110,361 thousand was allocated towards dividend to be paid to shareholders. Dividend per share amounted to PLN 0.25 . By the reporting date, the dividend has been paid to shareholders.
The Company did not pay the dividend for the financial year from 1 January 2015 to 31 December 2015 due to the fact that it generated a loss. On 27 June 2016, the Annual General Meeting of Shareholders of Enea S.A. adopted Resolution No. 7 on the coverage of the net loss of PLN 1,116,888 thousand for the financial year from 1 January 2015 to 31 December 2015 from retained earnings.
41. Earnings per share
| 01.01.2017-31.12.2017 | 01.01.2016-31.12.2016 | |
|---|---|---|
| Net profit/(loss) due to shareholders of the Parent Company |
1 070 168 | 784 393 |
| Weighted average number of ordinary shares | 441 442 578 | 441 442 578 |
| Net earnings per share (in PLN per share) | 2,42 | 1,78 |
| Diluted earnings per share (in PLN per share) | 2,42 | 1,78 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
42. Related party transactions
Capital Group companies conclude transactions with the following related parties:
- Companies forming the Capital Group these transactions are eliminated at the consolidation stage,
- Transactions concluded between the Group and Members of its governing bodies may be classified into two categories:
- transactions resulting from appointments of Members of Supervisory Boards,
- transactions under other civil law agreements.
- Transactions with entities controlled by the State Treasury of the Republic of Poland.
Transactions with members of the Group's governing bodies:
| Company's Management Board | Company's Supervisory Board | |||
|---|---|---|---|---|
| 01.01.2017 | 01.01.2016 | 01.01.2017 | 01.01.2016 | |
| 31.12.2017 | 31.12.2016 | 31.12.2017 | 31.12.2016 | |
| Remuneration under managerial contracts and consultancy agreements Remuneration relating to appointment of members of management and supervisory |
4 928 | 12 578 | - | |
| bodies | 826 | 484 | ||
| TOTAL | 4 928 | 12 578 | 826 | 484 |
As at 31 December 2017, liabilities under managerial contracts and consultancy agreements with regard to members of the Management Board amounted to PLN 159 thousand. Provision for bonuses for Management Board Members as at 31 December 2017 amounted to PLN 1,755 thousand (as at 31 December 2016: PLN 3,082 thousand), provision amounts are not included in the table above.
In 2017, the remuneration under managerial contracts and consultancy agreements included a bonus for 2016 amounting to PLN 1,749 thousand (in 2016, a bonus for 2015 of PLN 2,653 thousand) and the non-competition compensation.
Transactions concerning borrowings from the Company Social Benefits Fund are presented in the table below:
| Governing body | Balance as at 01.01.2017 |
Granted as of 01.01.2017 |
Repaid until 31.12.2017 |
Balance as at 31.12.2017 |
|---|---|---|---|---|
| Supervisory Board | 16 | - | (5) | 11 |
| TOTAL | 16 | - | (5) | 11 |
| Governing body | Balance as at 01.01.2016 |
Granted as of 01.01.2016 |
Repaid until 31.12.2016 |
Balance as at 31.12.2016 |
| Company's Management Board | ||||
| Supervisory Board | 27 | - | (11) | 16 |
| TOTAL | 27 | - | (11) | 16 |
Other transactions pursuant to civil law agreements concluded between the Parent Company and members of the Parent Company's governing bodies pertain exclusively to the use of company cars by Management Board Members of Enea S.A. for private purposes.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
The Group also concludes business transactions with state government and local government units owned by the State Treasury of the Republic of Poland.
Those transactions primarily concern:
- purchase of coal, electricity, property rights under certificates of energy origin regarding renewable energy and energy cogenerated with heat, transmission and distribution services by the Group from companies controlled by the State Treasury,
- sale of electricity, distribution services, connection to the grid and other related charges and sale of coal, provided by the Group both to state and local administration units (sale to end consumers) and to companies controlled by the State Treasury (wholesale and retail sales to end consumers).
These transactions are concluded under arm's length terms and conditions which do not differ from the terms and conditions applied in transactions with other entities. The Group does not keep a register that would allow aggregating the value of all transactions with state institutions and State Treasury-controlled companies. Among the State Treasury-controlled companies, the largest customer of the Enea Group is the Polskie Sieci Elektroenergetyczne Group; in 2017, net sales amounted to PLN 250,330 thousand (in 2016, it was the Energa Group with sales of PLN 158,344 thousand), the largest supplier is the Polskie Sieci Elektroenergetyczne Group, with the net value of sales of PLN 1,159,053 thousand (in 2016 it was also the PSE Group, with purchases of PLN 917,043 thousand).
43. Concession agreements for the provision of public services
The core business activity of the Capital Group generation, distribution and sale of electricity as well as production and sale of coal.
Pursuant to the Energy Law Act, President of the Energy Regulatory Office is responsible for granting concessions, exercising supervision over the activities of power-generating companies and for tariff approval.
Enea S.A. holds concessions for:
- trading in electricity until 31 December 2025,
- trading in gaseous fuels until 31 December 2030.
Enea Operator Sp. z o.o. holds a concession for electricity distribution effective until 1 July 2030.
Enea Wytwarzanie Sp. z o.o. holds the following concessions:
- electricity generation concession until 31.12.2030,
- heat generation concession until 31.12.2025,
- concession for transmission and distribution of heat until 31.12.2025,
- concessions for electricity trading until 31.12.2030.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Enea Trading Sp. z o.o. holds concessions for:
- trading in electricity until 31.12.2030,
- trading in gaseous fuels until 31.12.2030,
- trading in natural gas with foreign customers until 31.12.2030.
MEC Piła Sp. z o.o. holds concessions for:
- generation of thermal energy until 31 December 2025,
- transmission and distribution of heat until 31 December 2025,
- electricity generation until 31 December 2030.
PEC Sp. z o.o. with its registered office in Oborniki hold concessions for:
-
generation of thermal energy until 31 December 2025,
-
heat transmission and distribution until 31 December 2025.
Enea Ciepło Sp. z o.o. holds concessions:
- generation of thermal energy until 30 September 2028,
- trading in heat until 30 September 2028,
- transmission and distribution of heat until 30 September 2028.
Enea Elektrownia Połaniec S.A. holds concessions for:
-
electricity generation until 1 November 2025,
-
trading in electricity, until 31 December 2030,
- generation of heat until 1 November 2025,
- transmission and distribution of heat until 1 November 2025.
The business activity of Lubelski Węgiel Bogdanka S.A. to the extent of commercial mining of hard coal has to be conducted inconformity with the provisions of the Geological and Mining Law. The Company holds concessions for:
- hard-coal mining from the "Bogdanka" deposit, of 6 April 2009, valid until 31 December 2031,
- hard-coal mining from the "Lubelskie Zagłębie Węglowe area K-3" deposit, of 17 June 2014, valid until 17 July 2046,
- exploration and identification of a hard coal deposit "Orzechów" of 14 October 2014, valid until 14 November 2018. It was amended at the request of LW Bogdanka by the decision of 7 July 2016 and extended until 14 November 2020,
- hard-coal mining from the "Ostrów" deposit in the "Ludwin" mining area, of 17 November 2017 , valid until 31 December 2065.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
44. Future payments due to the right of perpetual usufruct acquired for a consideration and free of charge as well as lease, rental and operational lease agreements
Future liabilities due to the right of perpetual usufruct of land (based on 2017 fees) concern the period that has remained until the expiry of land use agreements (40 - 99 years).
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Up to 1 year | 10 011 | 5 418 |
| 1 - 5 years | 30 530 | 21 676 |
| over 5 years | 452 257 | 370 914 |
| 492 798 | 398 008 |
Future liabilities arising from lease, rental and operational lease agreements:
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Up to 1 year | 22 165 | 20 402 |
| 1 - 5 years | 45 346 | 43 300 |
| over 5 years | 28 690 | 33 917 |
| 96 201 | 97 619 |
Perpetual usufruct of land, lease and rental expenses incurred during the period:
| 2017 | 2016 | |
|---|---|---|
| Right of perpetual usufruct of land | 5 418 | 5 621 |
| Lease, rental and operational lease agreements | 20 402 | 17 850 |
Operational lease payments recognised in expenses
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Minimum lease payments | (4 798) | (8 275) |
| (4 798) | (8 275) |
45. Future liabilities under contracts concluded as at the end of the reporting period
Contractual liabilities relating to the acquisition of property, plant and equipment and intangible assets contracted as at the end of the reporting period, not yet recognized in the statement of financial position:
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Acquisition of tangible fixed assets | 1 138 756 | 1 644 896 |
| Acquisition of intangible assets | 34 029 | 38 134 |
| 1 172 785 | 1 683 030 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
46. Employment
| 12 months ended | 12 months ended | ||
|---|---|---|---|
| 31.12.2017 | 31.12.2016 | ||
| Blue-collar jobs | 9 216 | 8 998 | |
| White-collar jobs | 6 298 | 5 889 | |
| TOTAL | 15 514 | 14 887 |
The table shows employment in Full-Time Equivalents. Managerial jobs have been classified as white-collar jobs.
47. Contingent liabilities and proceedings before courts, arbitration or public administration bodies
47.1. Sureties and guarantees
The table below shows significant bank guarantees under agreements entered into by and between Enea S.A. and Bank BZ WBK S.A. up to the limit specified therein as at 31 December 2017.
| Date of guarantee |
Guarantee expiry date |
Guarantee issued to | Issuing Bank | Guarantee amount in PLN '000 |
|---|---|---|---|---|
| 01.01.2016 | 11.08.2018 | Górecka Projekt Sp. z o.o. |
BZ WBK S.A. | 1 662 |
| 21.12.2016 | 30.01.2018 | Marshal's Office of Zachodniopomorskie Province in Szczecin |
BZ WBK S.A. | 1 325 |
| Total guarantees issued | 2 987 |
Guarantees issued as at 31 December 2017
Guarantees issued as at 31 December 2016
| Date of guarantee |
Guarantee expiry date |
Guarantee issued to | Issuing Bank | Guarantee amount in PLN '000 |
|---|---|---|---|---|
| 01.01.2016 | 11.08.2018 | Górecka Projekt Sp. z o.o. |
BZ WBK S.A. | 1 662 |
| 21.12.2016 | 30.01.2018 | Marshal's Office of Zachodniopomorskie Province in Szczecin |
BZ WBK S.A. | 1 325 |
| Total guarantees issued | 2 987 |
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
The value of other guarantees issued by the Enea Group as at 31 December 2017 amounts to PLN 3,640 thousand (as at 31 December 2016: PLN 3,733 thousand).
47.2. Proceedings pending before common courts of law
Proceedings brought by the Group
Proceedings instituted before common courts by Enea S.A. and Enea Operator Sp. z o.o. concern the recovery of receivables due to electricity supply (energy cases) and recovery of receivables on other accounts, e.g. illegal electricity consumption, connections to the grid and other specialist services (non-energy cases).
Proceedings instituted before common courts of law by Enea Wytwarzanie Sp. z o.o. mostly concern compensations and liquidated damages from the company's counterparties.
As at 31 December 2017, the Group was pursuing a total of 16,176 actions with the value of the claims amounting to PLN 219,335 thousand in total (as at 31 December 2016, there were 16,487 cases totalling PLN 161,308 thousand).
The outcome of neither individual case is material for the financial result of the Capital Group.
Proceedings against the Group
Proceedings against the Group are brought both by natural and legal persons. They concern, among others, issues such as compensation for interruptions in energy supply, determination of illegal consumption of energy and compensation for the Company's use of real estate on which power devices are located. The Group considers claims for non-contractual use of land not owned by the Group to be particularly important (Note 47.5).
Claims are also pursued regarding the terminated contracts for the purchase of property rights (Note 47.7).
Court proceedings against Enea Wytwarzanie Sp. z o.o. concern, among others, compensations and payment of liquidated damages.
As at 31 December 2017, there were 2,431 cases against the Group pending before common courts of law with claims totalling PLN 680,828 thousand (as at 31 December 2016, there were 2,314 cases for PLN 368,702 thousand in total). Provisions connected with these court cases are presented in Note 32.
47.3. Arbitration proceedings
Proceedings brought by Mostostal Warszawa S.A. and Acciona Infraestructuras S.A. against Lubelski Węgiel Bogdanka S.A. are conducted before the Arbitration Court at the Polish Chamber of Commerce in Warsaw under file reference symbol SA 64/15. The arbitration proceedings were instituted on the basis of a call for arbitration made by the Consortium on 7 April 2015. The consortium's claim amounts to approximately PLN 16.2 million (the above claim consists of a bank guarantee allegedly obtained without grounds by LWB, interest, and costs incurred by the consortium due to the use by LWB of this guarantee). On 30 November 2016, the consortium submitted a replica
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
to which a rejoinder was submitted by LWB on 25 January 2017 - the consortium responded with its letter of 25 February 2017, to which LWB also responded. Hearings before the Arbitration Court were held on 19-21 June 2017.
On 29 September 2017, the Arbitration Court at the Polish Chamber of Commerce in Warsaw issued a judgment dismissing in full the action brought against LWB by the Consortium. The verdict ended the proceedings before the Arbitration Court. In October 2017, LWB filed a motion with the Lublin Court of Appeal for recognition of the arbitration award. At the same time, at the end of November 2017, the Consortium filed a complaint to set aside the Arbitration Court's award. At this moment in time, the award is not legally binding.
On 20 September 2016, LWB brought an action against the Consortium before the Regional Court in Lublin to establish a (negative) lack of obligation on the part of LWB to satisfy the consortium's claims under the contract for the extension of the Mechanical Coal Processing Plant. This claim serves to determine that the Consortium was improperly performing the contract for the extension of the Mechanical Coal Processing Plant, and thus LWB reasonably charged the Consortium with liquidated damages and withdrew from the contract. After the Consortium submitted a statement of defence and after the first hearing, the parties unanimously requested the court to refer the parties to mediation and agreed on the person of the mediator.
47.4. Other court proceedings
As far as LWB is concerned, proceedings are pending before the Regional Court in Lublin concerning claims of the ZUS (the Polish Social Insurance Institution) for the accident insurance contribution, namely the legitimacy of reclassifying accidents at work and the repeal of the sanction imposed on the company as a result of an audit carried out by the Lublin Branch of the ZUS. In order to cover any claims in this respect, LWB has established a provision of PLN 21,340 thousand.
On 21 November 2017, an appeal hearing was held, at which the Court of Appeal in Lublin considered the appeal filed by the ZUS against the judgement of 7 February 2017. The Court of Appeal issued a judgment in which it dismissed the appeal filed by the ZUS. At the moment, the judgement is not legally binding. On 15 January 2018, the Court of Appeals prepared the grounds for the judgment. On 12 March 2018, the Court of Appeal in Lublin received a cassation appeal of ZUS.
On 18 January 2018, Enea Wytwarzanie Sp. z o.o. received a statement of claim of 28 December 2017 filed with the Regional Court in Białystok by the Municipality of Białystok against ENEA Wytwarzanie Sp. z o.o. regarding payment of PLN 29,445 thousand toghether with statutory interest on account of the sale price of 126,083 shares in Miejskie Przedsiębiorstwo Energetyki Cieplnej sp. z o.o. in Białystok (currently, Enea Ciepło Sp. z o.o.), constituting the socalled "Remainder" in the performance of the obligation under the share purchase agreement regarding sales of Enea Ciepło Sp. z o.o. entered into on 26 May 2014. On 23 February 2018, Enea Wytwarzanie Sp. z o.o. submitted a reply to the statement of claim, objecting the standpoint expressed in the statement of claim and requesting its dismissal.
The dispute concerns the interpretation of the provisions of the share sale agreement of 2014 and determining whether Enea Wytwarzanie Sp. z o.o. is still obligated to acquire the remaining shares, the so-called "Remainder". According to the opinion of Enea Wytwarzanie Sp. z o.o., the Company fulfilled its obligation as per the share sale
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
agreement of 2014 concerning the acquisition of shares in Enea Ciepło Sp. z o.o. and is no longer obligated to acquire additional 121 863 shares.
Should the outcome of the dispute be unfavourable for Enea Wytwarzanie Sp.z zo.o., the company may be obligated to acquire the total of 126 083 shares for the price as per the agreement of 26 May 2014. i.e. for the total amount as per the statement of claim.
According to the information recevied from the company's representative in that case, there is a good chance that the judgment will be positive for the company.
47.5. Risk connected with the legal status of properties used by the Group
The risk connected with the legal status of the properties used by the Group is due to the fact that the Group does not have a legal title to use all the plots where the transmission lines and auxiliary installations are located. In the future, the Group may be obligated to bear the costs of non-contractual use of land.
The absence of a clear legal status of the real estate causes a threat connected with claims to pay compensation for non-contractual use of land, rent or, exceptionally, in individual cases with demands to change the location of the facility (restore the land to the original condition).
The court judgements issued in these cases are important because they significantly affect the way the Group deals with persons who have already submitted pre-court claims in relation to devices located on their real estate and the manner of determining the legal status of these properties in the event of new investment projects.
The possibility of losing property in this case is negligible. Lack of a clear legal status of real estate under energy devices does not constitute a risk of losing the assets by the Group, but only causes the risk of additional costs connected with requests for compensation for the so-called non-contractual use of land, rent, the costs of establishing transmission easement or, exceptionally, in individual cases, with demands related to the change of the location of the facility (restoration of the ground to the original condition). The Group creates adequate provisions.
The provision also applies to compensation for non-contractual use by the Group of real property on which the Group's grid assets (power lines) are located, in connection with the definition of the so-called transmission corridors and establishing transmission easement for the benefit of the Group.
As at 31 December 2017, the Group recognized a provision for claims arising from non-contractual use of land in the amount of PLN 200,830 thousand.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
47.6. Cases concerning not balanced energy trading in 2012
On 30 and 31 December 2014, Enea S.A. applied for a summons to a conciliation hearing with regard to:
| Amount in PLN '000 | |
|---|---|
| PGE Polska Grupa Energetyczna S.A. | 7 410 |
| PKP Energetyka S.A. | 1 272 |
| TAURON Polska Energia S.A. | 17 086 |
| TAURON Sprzedaż GZE Sp. z o.o. | 1 826 |
| FITEN S.A. | 207 |
| Total | 27 801 |
The object of the summonses were claims for payment for electrical energy incorrectly settled in the electricity balancing market in 2012. The summoned companies obtained undue financial benefits by refusing to allow Enea S.A. to issue invoices for the year 2012.
Following its unsuccessful attempt at resolving the aforesaid cases amicably, Enea S.A. brought actions against:
- FITEN S.A. statement of claim of 24 November 2015,
- TAURON Polska Energia S.A. statement of claim of 10 December 2015,
- TAURON Sprzedaż GZE Sp. z o. o. statement of claim of 10 December 2015,
- PKP Energetyka S.A. statement of claim of 28 December 2015,
- PGE Polska Grupa Energetyczna S.A. statement of claim of 29 December 2015.
In the case against FITEN S.A. Enea S.A. has filed a cassation appeal with the Supreme Court. In the remaining cases no judgement has been issued.
47.7. Dispute concerning prices of renewable energy certificates and terminated contracts for the purchase of property rights resulting from certificates of origin of energy from renewable sources
In connection with a dispute concerning prices used in long-term contracts for the purchase of property rights from renewable energy sources, there are six proceedings pending in court concerning remuneration. Enea S.A. set off the payment of a portion of the receivables owed to counterparties of Enea S.A. due to the payment of the price for the property rights sold against the claim for damages filed by Enea S.A. against renewable energy producers. The damage suffered by Enea S.A. was created as a result of counterparties' failure to perform their contractual obligations to renegotiate in good faith the long-term contracts for sale of property rights in accordance with the adaptation clause binding upon the parties.
Moreover, three cases are currently pending before the Regional Court in Poznań for declaration of ineffectiveness of termination/withdrawal of Enea S.A. from contract of sale of property rights made on 28 October 2016.
On 28 October 2016, Enea S.A. made representations, depending on the contract, on termination or withdrawal from long-term contract for the purchase by the Company of property rights resulting from renewable energy certificates (so-called green certificates) (Contracts).
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
The Contracts were concluded in the years 2006-2014 with the following counterparties, owners of facilities producing energy from renewable sources ("Counterparties "):
- Farma Wiatrowa Krzęcin Sp. z o.o. with its registered office in Warsaw;
- Megawind Polska Sp. z o.o. with its registered office in Szczecin;
- PGE Górnictwo i Energetyka Konwencjonalna S.A. with its registered office in Bełchatów;
- PGE Energia Odnawialna S.A. with its registered office in Warsaw;
- PGE Energia Natury PEW Sp. z o.o. with its registered office in Warsaw;
- "PSW" Sp. z o.o. with its registered office in Warsaw;
- in.ventus Sp. z o.o. EW Śniatowo sp.k. with its registered office in Poznań;
- Golice Wind Farm Sp. z o.o. with its registered office in Warsaw.
As a rule, the Contracts were terminated by the end of November 2016. The exact termination date resulted from contractual provisions.
The Company terminated/withdrew from individual Contracts due to the impossibility of restoring contractual equilibrium and equivalency of performances of the parties caused by changes in the law.
Changes in the law which took place after the conclusion of the aforesaid Contracts, i.e. in particular:
- Regulation of the Minister of Economy of 18 October 2012 concerning detailed scope of obligations to obtain renewable energy certificates and present them for redemption, pay the substitution fee, purchase electricity and heat produced in renewable energy sources, and the obligation to confirm data concerning the amount of electrical energy produced in a renewable energy source (Journal of Laws of 2012, item 1229);
- The Renewable Energy Sources Act of 20 February 2015 (Journal of Laws of 2015, item 478) and the ensuing changes in the law and published Bills and draft regulations including, in particular:
- The Act on the Amendment to the Renewable Energy Sources Act and Certain Other Acts of 22 June 2016 (Journal of Laws of 2016, item 925); and
- The draft Regulation of the Minister of Energy concerning a change of the quantitative share of the sum of electrical energy resulting from redeemed certificates of origin confirming production of electrical energy from renewable energy sources, to be enacted under the delegation resulting from Article 12 section 5 of the Act on the Amendment to the Renewable Energy Sources Act and Certain Other Acts of 22 June 2016,
prevented the preparation of reliable models forecasting future prices of the green certificates.
By terminating the Contracts the Company intends to avoid financial loses constituting the difference between contract prices and the market price of the green certificates.
Due to the changed legal conditions following termination of the Contracts in 2017, in particular resulting from the provisions of the Act of 20 July 2017 on amending the renewable energy sources act, the estimated value of future contractual liabilities would have been changed. In the current legal situation it would have been significantly lower in comparison to the amount of ca. PLN 1,187 million estimated as at the moment of termination of the contracts. The drop reflects the change in the method of determination of the substitution fee, which as per some of the contracts is the basis for the calculation of the contractual price and the connected market price.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
The Company created a provision in the amount of PLN 85.684.000 for potential claims arising from the terminated contracts, with reference to sales notifications of the counterparties concerning property rights submitted by 31 December 2017; the provision is presented in Note 32.
48. Participation in the programme of construction of a nuclear power plant
On 15 April 2015, KGHM, PGE, TAURON and Enea concluded the PGE EJ 1 Shares Acquisition Agreement. KGHM, PGE, TAURON and Enea each acquired from PGE a 10% stake (a total of 30% shares) in PGE EJ 1. Enea paid for these shares PLN 16 million.
On 21 December 2016, the Extraordinary Shareholders' Meeting of PGE EJ 1 was held. During the Meeting the Shareholders resolved to raise the share capital of the Company by approximately PLN 35 million by way of creating 248,220 new shares with the par value of PLN 141 each, subscribe for the newly-created shares and finance them with cash contributions. Pursuant to the decision of the Extraordinary Shareholders' Meeting, Enea subscribed for shares with the total par value of approximately 3.5 million and financed them with a cash contribution of approximately PLN 3.5 million.
In accordance with the Shareholder Agreement, Enea S.A.'s financial commitment in the Initial Phase will not exceed PLN 107 million and is to consist in providing contributions up to this amount towards the increased share capital of PGE EJ 1 Sp. z o.o.
As a shareholder, Enea S.A. is obligated to vote in favour of increases of the share capital of PGE EJ 1 aimed at acquiring funds required for the implementation of the investment project and subscribe for shares in the increased share capital proportionately to its shares (10%) and finance shares with cash contributions in accordance with the relevant resolutions.
During the year 2017 there were no increases of the share capital of the company. In order to provide PGE EJ 1 with funds needed to finance its day-to-day operations, the Shareholders granted the company a loan. The loan granted by Enea S.A. was approximately PLN 2.9 million.
Under the Shareholder Agreement Enea S.A. participates in financing the activity of PGE EJ1 in accordance with the financing schedule adopted by the Shareholders.
Contracts that PGE EJ 1 Sp. z o.o. plans to conclude are connected with the purpose of forming the Company, i.e. preparation of the investment process, construction, operation and decommissioning of a nuclear power plant with a capacity of approximately 3,000 MW in Poland. In view of the nature of the core activity of the company and the initial phase of the project, operating costs and investment outlays cannot be balanced with revenues, since they will be obtained after the conclusion of the investment project.
The risk to which Enea is exposed in connection with its participation in PGE EJ 1 Sp. z o.o. is also mitigated by provisions of the Articles of Association of PGE EJ 1. Pursuant to the aforesaid Articles of Association, the Management Board of PGE EJ 1 is obligated to obtain the consent of the Supervisory Board before disposing of a right or contracting an obligation exceeding PLN 1,000,000 and not exceeding PLN 40,000,000 (§ 17 section 2 clause 1), subject to additional provisos contained in the Articles of Association. The powers of the Shareholders' Meeting
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
include, among others, granting consent to disposing of a right or contracting an obligation with a value in excess of PLN 40,000,000 (§ 25 section 4 clause 2), subject to additional provisos contained in the Articles of Association.
The parties providing financial support to PGE EJ 1 currently include all Company Shareholders, i.e. PGE S.A., KGHM S.A., TAURON S.A. and Enea S.A., holding 70%, 10%, 10%, 10% shares in the share capital of the company respectively.
As at 31 December 2017 and as at the date of drawing up these consolidated financial statements, Enea S.A. holds 220,467 shares in the share capital of PGE EJ 1 Sp. z o.o. with the total nominal value of approximately PLN 31,085,000 representing 10% of the total number of shares/votes. Pursuant to Article 5.3.7 of the Shareholder Agreement, resolutions on an increase of the share capital during the Development Phase are to stipulate that the share capital increase is effected only if all the Shareholders subscribe for and finance shares in the increased share capital proportionately to their shares, unless otherwise resolved by the Shareholders. In the light of the foregoing, the share of Enea S.A. in the share capital of the company will not change without its consent.
49. Acquisition agreement of Eco-Power Sp. z o.o.
Fen Wind Farm B.V. with its registered office in Amsterdam and Wento Holdings S.à l. with its registered office in Luxembourg ("Claimants") brought an action against Enea Wytwarzanie Sp. z o.o. for the conclusion of a share purchase agreement regarding shares of Eco-Power Sp. z o. o. at a price including a base amount of PLN 286,500,000.00 .
Enea Wytwarzanie Sp. z o.o. denied the above claim and in its response to the statement of claim (and is subsequent letter of 7 January 2017) requested that the claim be dismissed in its entirety and that costs of the proceedings be charged to the Claimants. Based on the estimated value of shares of Eco-Power Sp. z o. o., the Group created a provision of PLN 129 million. This figure results from the difference between the price taking into account the base amount of PLN 286,500,000.00 and the value estimated according to the model of Enea SA.
The first court session was held on 10 April 2017, and the following sessions were held on 15 and 29 May, 20, 22 and 24 November 2017 and 5 January 2018, The Court has interviewed a majority of the witnesses. As of today, the hearing of an important witness, scheduled to take place on 22 January 2018 within the legal assistance, has not been held. The Company is waiting for the determination of the date of the following session and for the Court's decision regarding hearing of additional evidence.
50. Description of key accounting principles
The key accounting principles applied in the preparation of these consolidated financial statements are presented below. These principles were applied continuously in all presented periods.
50.1. Basis forpreparation
The consolidated financial statements for the financial year ended 31 December 2017 have been prepared in accordance with the requirements of International Financial Reporting Standards as adopted by the European Union ("EU IFRS").
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
These consolidated financial statements have been prepared on the historical cost basis, with the exception of financial instruments measured at fair value.
The accounting principles adopted by the Group were applied on a continuous basis, and changes in standards that came into force during the reporting period did not have a material impact on the financial statements.
50.2. Consolidation principles
(a) Subsidiaries
Subsidiaries are all entities in relation to which the Group is able to manage their financial and operating policies, which is usually accompanied by holding the majority of the total number of votes in the decisionmaking bodies. When assessing whether the Group controls a given entity, the existence and effect of potential voting rights that are currently exercisable or convertible are taken into account. Subsidiaries are subject to full consolidation from the date of taking control over them by the Group. They cease to be consolidated on the day the control ceases.
With regard to acquisitions of companies that are not under common control, the cost of acquisition is determined as the fair value of the assets transferred, equity instruments issued and liabilities contracted or taken over as at the date of exchange. Identifiable acquired assets, as well as liabilities and contingent liabilities taken over as part of a merger of businesses, are initially measured at their fair value as at the acquisition date, irrespective of the extent of any non-controlling interest.
The Group measures non-controlling interests proportionally to the share in the fair value of the net assets acquired. In subsequent periods, the value of non-controlling interests includes the value recognized upon initial recognition adjusted for changes in the value of the subsidiary's capital in proportion to its shares. The total income is allocated to non-controlling interests even when it gives rise to a negative value of these shares.
In the event of a negative value, the Group reviews again the fair value of particular components of the net assets acquired. If as a result of the review the value is still negative, it is recognized immediately in the profit or loss of the current period.
Transactions, settlements and unrealized profits on transactions between Group companies are eliminated. Unrealized losses are also subject to elimination unless the transaction provides evidence of impairment of the transferred asset. Accounting principles applied by subsidiaries have been changed where it was necessary to ensure compliance with the accounting principles applied by the Group.
(b) Associated and jointly controlled entities
Associated entities are all entities over which the Group has significant influence, but which it does not control, which is usually accompanied by holding between 20% and 50% of the total number of votes in the decision-making bodies. Investments in associates are accounted for using the equity method and are initially recognized at cost. The surplus of the purchase price over the fair value of identifiable net assets of the associated company as at the acquisition date is recognized as goodwill. Goodwill is included in the carrying value of the investment, and its impairment is measured at the total value of the investment. Any surplus of the Group's share in the net fair value of identifiable assets, liabilities and contingent liabilities over the cost of the acquisition after the revaluation is recognized immediately in the profit or loss of the current period.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Jointly controlled entities are all entities which the Group controls jointly with other entities on the basis of contractual arrangements. Investments in jointly controlled entities are accounted for using the equity method in the same way as investments in associates.
The Group's share in the profit or loss of associated and/or jointly controlled entities from the acquisition date is recognized in profit or loss of the current period, and its share in changes in other capitals since the date of acquisition - in other comprehensive income. The carrying amount of the investment is adjusted by the total change in equity from the acquisition date. When the Group's share in losses of an associated or jointly controlled entity becomes equal to or greater than the Group's share in this entity, including any other unsecured receivables, the Group ceases to recognize further losses, unless it has assumed obligations or made payments on behalf of a given associated or jointly controlled entity.
Unrealized profits on transactions between the Group and its associated or jointly controlled entities are eliminated in proportion to the Group's share in associated or jointly controlled entities. Unrealized losses are also eliminated unless the transaction provides evidence of impairment of the transferred asset. Accounting principles applied by associated or jointly controlled entities have been changed, where necessary, to ensure compliance with the accounting principles applied by the Group.
50.3. Business combinations/acquisitions
Business combinations /acquisitions of business entities outside joint control are settled using the acquisition method described in point 50.2.(a).
50.4. Foreign currencies transactions and measurement of foreign currency balances
(a) Functional currency and presentation currency
Items included in the financial statements of individual entities of the Group are measured in the currency of the primary economic environment in which the entity operates (in the functional currency). The consolidated financial statements are presented in Polish zloty (PLN), which is the functional and presentation currency of all entities of the Capital Group. Items of the statements are presented rounded up to full thousands of zlotys.
(b) Transactions and balances
Transactions expressed in foreign currencies are translated as at the moment of initial recognition into the functional currency according to the exchange rate in force on the day of the transaction.
At the end of the reporting period, monetary items expressed in a foreign currency are converted using the closing rate (closing rate - this is the average NBP rate prevailing on the valuation day).
Foreign exchange gains and losses arising from the settlement of transactions in a foreign currency and the valuation of monetary assets and liabilities expressed in a foreign currency are recognized in the profit or loss of the current period, whereas gains or losses due to exchange rate differences on fixed assets under construction are recognized in expenditure on fixed assets under construction.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
50.5. Property, plant and equipment
Property, plant and equipment are valued at the purchase price or production cost less accumulated depreciation and accumulated impairment allowances.
Subsequent expenditures are included in the book value of a given tangible fixed asset or are recognized as a separate tangible fixed asset (where appropriate) only when it is probable that this item will have a positive economic impact on the Group and the cost of the item may be reliably measured. All other repair and maintenance expenses are recognized in the profit or loss in the financial period, in which they were incurred.
In case of replacement of a part of a fixed asset, in its carrying amount, the cost of the replaced component of this asset is recognized; at the same time, the carrying amount of the said component is removed from the statement on the financial situation, regardless of whether it was separately depreciated and recognized in the profit or loss of the current period.
The mine decommissioning costs included in the initial value of tangible fixed assets are depreciated using the same method as depreciation of tangible fixed assets to which they apply, starting from the commencement of use of a given tangible asset, for the period specified in the plan for liquidation of groups of facilities under the planned mine decommissioning schedule.
Land is not subject to depreciation. Depreciation of other tangible fixed assets is calculated using the straight-line method over the estimated useful life. The basis for calculating depreciation is the initial value less the residual value if it is significant. Each significant component of an item of a tangible fixed asset with a different useful life is depreciated separately.
Periods of useful life of tangible fixed assets are as follows:
| | Buildings and structures | 10 – 80 years |
|---|---|---|
| Whereof power networks | 33 years | |
| | structures (mining excavations) | natural depreciation based on length of the exploited walls |
| | plant and machinery | 2 – 50 years |
| | means of transport | 3 – 30 years |
| | other tangible fixed assets | 3 – 25 years |
The verification of the residual value and periods of use of tangible fixed assets is carried out at least once a year. Each change in the depreciation period requires justification and results in an adjustment of depreciation write-offs made in subsequent financial years.
As at each balance sheet date ending the financial year, an assessment is made of premises indicating impairment of assets in accordance with IAS 36. If it is determined that such premises exist, an impairment test is performed in accordance with IAS 36.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Depreciation begins when the asset is made available for use. Depreciation ends when the asset is put up for sale or when it is removed from the report on the financial situation.
As part of its operations, the Group receives tangible fixed assets making up the energy infrastructure free of charge. Until 31 December 2009, tangible fixed assets received were measured at fair value as at the time of the initial recognition, and their value was recognized simultaneously at the settlement of income from tangible fixed assets received free of charge, which is subject to settlement at the appropriate time as depreciation of these tangible fixed assets. From 1 January 2010, tangible fixed assets of the energy infrastructure obtained free of charge are recognized on a one-off basis in other operating revenues at the time of their receipt.
Profits and losses from disposal of tangible fixed assets constituting differences between revenues from sales and the balance sheet value of the tangible fixed asset disposed of are presented in the profit or loss of the current period.
50.6. Perpetual usufruct of land
Land owned by the State Treasury, local governments or their associations, may be placed in perpetual usufruct (PULR). Perpetual usufruct is a special right in rem entitling the holder to use a real property to the exclusion of other persons and to dispose of this object (right).
Depending on the manner of rights acquisition, the Group makes the following classification:
-
- PULR obtained free of charge by force of the law on the basis of a governor or local government unit decision – are treated as operational leasing.
-
- PULR acquired against payment from third parties are presented as PULR assets at the acquisition price less depreciation write-offs.
-
- PULR acquired under a perpetual usufruct of land agreement concluded with the State Treasury or local government units – are recognised as the surplus of the first fee over the annual fee and presented as a PULR asset and depreciated.
Depreciation of the right of perpetual usufruct of law takes place over the period for which this right has been afforded (between 40 and 99 years).
50.7. Intangible assets
(a) Goodwill
The goodwill arising upon the acquisition results from the occurrence of the surplus of the sum of the transferred payment, the value of non-controlling interests and the fair value of previously held shares in the acquired entity over the Group's share in the net fair value of identifiable assets, liabilities and contingent liabilities of the entity recognized as at the acquisition date.
In the event of a negative goodwill, the Group reviews again the fair value of particular components of the net assets acquired. If as a result of the review the goodwill is still negative, it is recognized immediately in the profit or loss of the current period.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Goodwill is initially recognized as an asset at cost and subsequently measured at cost less any accumulated impairment loss.
For the purposes of impairment testing, goodwill is allocated to individual Group's cash-flow generating units, which should benefit from the synergies resulting from the merger. Cash-generating units to which goodwill is allocated are tested for impairment annually or more frequently if it is probable that impairment has occurred. If the recoverable amount of the cash-generating unit is less than its carrying amount, the impairment loss is allocated first in order to reduce the carrying amount of goodwill allocated to this unit, and then to the remaining assets of this unit in proportion to the carrying amount of individual assets of that unit. Loss due to impairment recognized for goodwill is not reversed in the next period.
(b) Geological information
Purchased geological information is recognized in accordance with IFRS 6 "Exploration for and evaluation of mineral resources" at the value resulting from the contract concluded with the Ministry of the Environment. It is not subject to depreciation until a mining concession has been obtained. Then, the capitalized costs are written off for the entire duration of the mining concession.
(c) Fees
The fee for establishing a mining usufruct for the purpose of extracting hard coal from the "Bogdanka" deposit is activated in the amount of the fee incurred. Capitalized costs are written off over the estimated period of mining usufruct.
(d) Other intangible assets
Other intangible assets include computer software, licenses, and other intangible assets. Intangible assets are measured at the purchase price or production cost less accumulated depreciation and accumulated impairment allowances.
Depreciation is calculated using the straight-line method, according to the estimated useful life, which is:
| | server licenses and software | 2 - 10 years, |
|---|---|---|
| | work stations licenses and software and anti-virus programs | 2 - 10 years |
| | geological information | throughout the term of the mining concession, |
| | other intangible assets | 2 - 40 years. |
Every year, the Group verifies the correctness of the determined period of use of intangible assets. Each change in the depreciation period requires justification and results in an adjustment of depreciation write-offs made in subsequent years.
At each reporting day ending the financial year, an assessment of the occurrence of premises indicating the possible impairment of intangible assets is carried out. If it is determined that such premises exist, an impairment test is performed in accordance with IAS 36.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
50.8. Research and development expenses
Research expenses are recognized in the profit or loss in the period in which they are incurred.
Research and development expenses that meet the criteria for their capitalization, described below, like other intangible assets, are valued at purchase price or production cost less accumulated depreciation and accumulated impairment allowances. Depreciation is calculated using the straight-line method according to the estimated useful life, which is 2-7 years.
Capitalisation criteria:
- the possibility, from a technical point of view, of completing an intangible asset so that it can be used or sold,
- the intention to complete an intangible asset and its use or sale,
- the ability to use or sell an intangible asset,
- the way in which an intangible asset will generate probable future economic benefits. Among others, an enterprise should prove the existence of a market for products arising from an intangible asset or for the component itself or - if the asset is to be used by the entity - the usefulness of an intangible asset,
- availability of appropriate technical, financial and other means to complete the development and use or sale of an intangible asset,
- the possibility to reliably determine the expenditures incurred during development work that can be assigned to this component of intangible assets.
50.9. Borrowing cost
Borrowing costs that can be directly assigned, i.e. costs that could be avoided if no expenditure was made for the acquisition, construction or production of an asset, are capitalized as part of the purchase price or production cost of that asset. Other borrowing costs are recognized as an expense in the period in which they are incurred. Activation of borrowing costs begins at the later of the following two dates: start of investment or start of financing. Activation ends when all relevant work is completed.
50.10. Leasing
A lease agreement, under which substantially all risk and all benefits of ownership are vested in the Group, is classified as a financial lease. Leasing other than financial leasing is considered operational lease.
The financial lease item is recognized under assets as of the commencement of the lease at the lower of the two amounts: the fair value of the leased item or the present value of the minimum lease payments. Each financial leasing fee is divided into the amount decreasing the liability balance and the amount of financial costs in such a way as to maintain a fixed interest rate in relation to the outstanding part of the liability. The interest element of the leasing instalment is recognized in financial costs in the profit and loss account of the current period over the lease term in such a way as to obtain a constant periodic interest rate for each period in relation to the outstanding portion
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
of the liability. Depreciable assets acquired under financial leasing are depreciated over the useful life of the assets.
Leasing fees paid under operational leases (net of any special promotional offers obtained from the lessor) are recognized in costs using the straight-line method over the lease term.
50.11. Impairmentof assets
The Group's assets are analysed for impairment whenever there are indications that an asset could be depreciated and annually for goodwill.
Non-financial assets
An impairment loss is recognized in the amount by which the carrying amount of a given asset exceeds its recoverable amount. The recoverable value is determined as the higher of two amounts: fair value less costs of sale or utility value (i.e. the current estimated value of future cash flows expected to be obtained from the continued use of an asset or a cash-generating unit). For the purpose of impairment analysis, assets are grouped at the lowest level for which there are separately identifiable cash flows (cash-generating units).
All impairment allowances are charged to profit or loss. Impairment allowances may be reversed in subsequent periods (with the exception of goodwill write-offs) if events occurred justifying the lack of or a change in the impairment of assets.
Financial assets
Financial assets are analysed at the end of each reporting period in order to determine whether there are any indications of impairment of these assets. It is recognized that the assets have been impaired if there are objective indications that one or more events had a negative impact on the estimated future cash flows from this asset. Individual financial instruments that are significant in terms of value are assessed individually in terms of impairment. Other financial assets are divided into groups with a similar level of credit risk to assess impairment.
The principles for making impairment allowances on financial assets are described in detail in Note 51.13.
50.12. Investment property
Investment property is maintained in order to obtain rental income, increase their value or for both reasons. For the valuation after the initial recognition, the Group chose the purchase price model.
Investments in real estate are depreciated using the straight-line method. Depreciation begins next month after accepting investment in real estate for use. The estimated period of use is as follows:
Buildings 25 – 35 years
Revenues from the lease of investment real estate are recognized in the profit or loss using the straight-line method
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
over the term of the contract.
50.13. Financial assets
The Group classifies financial instruments into the following categories: financial assets measured at fair value through profit or loss, loans and receivables, financial assets held to maturity and financial assets available for sale.
The classification is based on the criterion of the investment acquisition objective. The classification is made at the moment of initial recognition and then reviewed at the end of each reporting period if required or permitted by IAS 39.
(a) Financial assets measured at fair value through profit or loss
This category includes two sub-categories:
- financial assets intended for trading; a financial asset is classified into this category, if it was acquired primarily for the purpose of being sold in the short term, it is part of a portfolio of specific financial instruments managed together and for which there is a probability of obtaining a profit in the short term, or is a derivative that does not constitute a hedging instrument,
- financial assets designated at their initial recognition as measured at fair value through profit or loss.
Assets in this category are classified as current assets if they are intended for trading or are expected to be realised within 12 months from the reporting date.
Financial assets measured at fair value through profit or loss are measured at fair value taking into account their market value as at the reporting date without taking into account the costs of the sale transaction. Changes in the value of these financial instruments are recognized in the profit or loss as financial revenues or costs. If the contract contains one or more embedded derivatives, the entire contract may be classified as a financial asset measured at fair value through profit or loss. This does not apply to cases where the embedded derivative does not have a material effect on cash flows from the contract or where separation of embedded instruments is expressly prohibited.
(b) Borrowings and receivables
Borrowings and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They usually arise when the Group spends cash, delivers goods or services directly to the debtor, without the intention to classify these receivables as intended for trading.
Borrowings and receivables are classified as current assets, provided their maturity does not exceed 12 months from the balance sheet date. Borrowings and receivables with maturities exceeding 12 months from the balance sheet date are classified as fixed assets. Borrowings and receivables are disclosed in the financial statements under "trade receivables and other receivables". Borrowings and receivables are recognized at depreciated cost.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
(c) Financial assets held to maturity
Financial assets held to maturity are non-derivative financial assets with fixed or determinable payments and a fixed maturity that the Group intends and is able to hold to maturity, other than:
- designated by the Group at the initial recognition as measured at fair value through profit or loss,
- designated by the Group as available for sale and
- meeting the definition of borrowings and receivables.
Financial assets held to maturity are measured at depreciated cost using the effective interest rate method.
If there is evidence indicating an impairment of borrowings and receivables or held-to-maturity investments measured at depreciated cost, the impairment allowance is determined as the difference between the carrying value of assets and the present value of estimated future cash flows discounted with the original effective interest rate for these assets (i.e. the effective interest rate calculated as at the time of the initial recognition for the assets based on a fixed interest rate and the effective interest rate set at the moment of the last revaluation for assets based on a variable interest rate). The impairment allowance is recognized in the profit or loss. Reversal of an impairment allowance is recognized if in subsequent periods the impairment is reduced and this decrease can be attributed to events occurring after the impairment was recognized. As a result of the reversal of the allowance, the carrying amount of financial assets cannot exceed the amount of the depreciated cost that would have been determined if no impairment allowance had been previously recognized. The reversal of an allowance is recognized in the profit or loss.
(d) Financial assets available for sale
Available-for-sale financial assets are non-derivative financial instruments designated as "available-for-sale" or not classified into any of the other categories. This category includes shares and stocks in unrelated entities. Availablefor-sale financial assets are classified as non-current assets unless the Group intends to dispose of the investment within 12 months from the end of the reporting period.
Transactions of purchase and sale of financial assets are recognized as at the transaction date - i.e. on the day when the Group undertakes to buy or sell a given asset. Financial assets are initially recognized at fair value increased by transaction costs, except for investments classified as measured at fair value through profit or loss, which are initially recognized at fair value without considering transaction costs.
Financial assets are derecognized from the books of account when the rights to receive cash flows on their account have expired or these rights have been transferred and the Group has transferred substantially all the risks and rewards of their ownership.
Financial assets available for sale and financial assets measured at fair value through profit or loss are measured at fair value after initial recognition. If it is not possible to determine their fair value and if they do not have a fixed maturity date financial assets available for sale are measured at cost less impairment allowances. Financial assets held to maturity are measured at depreciated cost using the effective interest rate.
The effects of the measurement of financial assets at fair value through profit or loss are recognized in the profit or loss in the period in which they arise. The effects of the valuation of financial assets available for sale are recognized
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
in other comprehensive income, except for impairment allowances and those profits and losses due to exchange rate differences that arise for monetary assets. At the moment of removing from the books of account an asset classified as "available for sale", the total current profits and losses previously recognized in other comprehensive income are recognized in the profit or loss of the current period.
The fair value of investments for which there is an active market results from their current purchase price. If there is no active market for financial assets (or if securities are unquoted), the Group establishes fair value using appropriate valuation techniques that include the use of recent transactions under normal market conditions, comparison to other instruments that are essentially identical, discounted cash flows analysis, option pricing models and other valuation techniques / models commonly used in the market, tailored to the specific situation of the issuer.
If there are indications of impairment of unquoted equity instruments that are measured at the purchase price (due to the inability to reliably determine the fair value), the impairment allowance is determined as the difference between the carrying amount of the asset and the present value of estimated future cash flows discounted using the current market rate of return for similar financial assets. Such allowances are not reversed.
The Group assesses at each reporting date whether there is objective evidence that a financial asset or a group of financial assets has been impaired.
If such evidence exists for available-for-sale financial assets, the total current losses recognized in equity determined as the difference between the purchase price and the current fair value, less any impairment losses previously recognized in the profit or loss - are excluded from equity and presented in profits or losses. Impairment losses recognized in the profit or loss and relating to equity instruments are not reversed in correspondence with profits or losses. The reversal of the impairment loss on debt financial instruments is recognized in profits or losses, if in subsequent periods after the impairment was recognized, the fair value of these financial instruments increased as a result of events occurring after recognition of the impairment allowance.
(e) Hedge accounting and derivative instruments
Derivative instruments used by the Group to hedge against the risks related to changes in interest rates and foreign exchange rates are measured at fair value. Derivative instruments are shown as assets when their value is positive and as liabilities - when their value is negative.
The fair value of currency contracts is determined by reference to current forward rates on contracts with the same maturity or on the basis of the valuation obtained from financial institutions. The fair value of Interest Rate Swap contracts can be determined based on the valuation received from independent financial institutions.
The Group applies hedge accounting to a part of the hedged exposure.
The Group defines certain hedges of the foreign exchange risk, including derivative instruments, embedded derivatives and other instruments as fair value hedges or cash flows hedges. The hedges of the exchange rate risk with respect to probable future liabilities are settled as cash flow hedges.
At the start of the hedging relationship, the Group documents this relationship between the hedging instrument and the hedged item and the risk management objectives as well as the strategy for the execution of various hedging transactions.
Derivative instruments are recognized in accordance with the principles of fair value hedge accounting or cash flow hedge if the following conditions are met simultaneously:
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
- at the establishment of the hedge, the hedging relationship, as well as the Group's risk management objective and hedging strategy were officially designated and documented,
- the hedge is expected to be highly effective in offsetting changes in fair value or cash flows attributable to the hedged risk, in line with the originally documented risk management strategy for that particular hedging relationship,
- in the case of cash flow hedges, the planned transaction being the object of the hedge must be highly probable and must be subject to the risk of changes in cash flows, which as a result may affect the financial result,
- the effectiveness of the hedge can be reliably assessed,
- the hedge is assessed on an ongoing basis and its high effectiveness is stated in all reporting periods for which the hedge was established.
In the event of applying fair value hedge accounting, the Group:
- recognizes profits or losses resulting from revaluation of the fair value of the derivative hedging instrument in the profit/loss and
- adjusts the book value of the hedged item by the profit or loss related to the hedged item resulting from the risk being hedged and recognizes it in the profit or loss of the current period (also in relation to availablefor-sale financial assets whose valuation effects are recognized in revaluation capital).
The Group ceases to apply fair value hedge accounting principles if:
- the hedging instrument expires, is sold, terminated or executed,
- the hedge no longer meets the criteria for hedge accounting or
- the Group cancels the hedging relationship.
Cash flow hedge is a hedge against a threat of cash flow volatility, which can be attributed to a specific risk associated with a recognized asset or liability or a highly probable planned transaction and which could affect the financial result. A planned transaction is a non-binding but anticipated future transaction.
When using cash flow hedge accounting, the Group:
- recognises the effective part of changes in the fair value of derivatives designated as cash flow hedges in revaluation capital,
- recognises the profit or loss related to the ineffective part in the financial result for the current period.
If the hedged planned transaction results in the recognition of a financial asset or financial liability, the related profit or loss that was included in the revaluation capital is transferred to the profit or loss in the same period or periods in which the acquired asset or liability affects the financial result. However, if the Group expects that all or some of the losses recognized in the revaluation capital will not be recovered in one or more future periods, it recognizes in the financial result the amount that is not expected to be recovered.
If the hedging of the planned transaction results in the recognition of a non-financial asset or non-financial liability or a planned transaction involving a non-financial asset or a non-financial liability becomes a probable future liability
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
to which fair value hedging applies, the Group excludes the related profit or loss that was recognized in the revaluation capital and incorporates it into the initial cost of acquisition or into another carrying amount of an asset or liability.
The Group ceases to apply cash flow hedge accounting if the hedging instrument expires, is sold, terminated or realized or does not meet the criteria for hedge accounting. In this situation, the cumulative profit or loss on the hedging instrument included in the revaluation reserve capital remains in them until the hedged transaction is executed. If the hedged transaction is not carried out, the cumulative net result included in the revaluation capital is transferred immediately to the profit or loss.
In addition, the Group documents the effectiveness with which the hedging instrument offsets changes in the fair value or cash flows of the hedged item, both at the time of the creation of the link and on a regular basis in subsequent periods.
50.14. CO2 emission allowances
CO2 emission allowances granted free of charge as part of the National Allocation Plan and additional CO2 emission allowances purchased for redemption, i.e. fulfilment of the obligation to account for CO2 emissions, are recognized as short-term intangible assets that are not subject to depreciation but are analysed for impairment and they are recognized in a separate item in current assets.
CO2 emission allowances granted free of charge for a given financial year are recognized at their nominal value, i.e. zero value. Any additional CO2 emission allowances purchased are recognized at the purchase price reduced by possible impairment allowances.
Records of CO2 emission allowances are kept in the following groups of rights:
- green certificates (CER),
- EUAs received free of charge and purchased.
In the above-mentioned groups, expenditures are accounted using the first-in, first-out method ("FIFO").
In connection with the CO2 emission, which accompanies the production of electricity, the Group is obliged to settle it by presenting a specified number of CO2 emission allowances to be redeemed. The costs associated with the fulfilment of the above obligations are recognized in the books of account systematically during the annual reporting period in proportion to the actual and planned production of electricity.
A provision is created against the costs of core operations for the estimated CO2 emission in the reporting period. The amount of the provision, recognized in the liabilities of the financial statements, is determined in accordance with the following principles:
- the amount for which the provision is created is the most appropriate estimation of the outlays necessary to fulfil the current obligation as at the reporting date settled in annual periods
- in the first place, the provision is created on the basis of the value of the allowances held as at the reporting date,
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
- if the demand for allowances is not covered by the number of owned or due allowances, a provision is created for the amount of uncovered estimated emission based on purchase prices of allowances specified in concluded forward contracts (if the delivery date was established before the date of the actual settlement of the obligation, i.e. redemption of allowances),
- if the demand for the allowances is not met by the number of emission allowances presented in the financial statements and term allowances, a provision based on market quotes (Bluenext) is created for the volume of not covered estimated emission as at the reporting date.
The liability (provision) due to CO2 emissions is settled by way of redemption of the allowances.
Revenues from sales and the value of CO2 emission allowances sold are recognized in operating revenues and costs, respectively.
The value of the allowances sold is determined in accordance with the FIFO method in a given group of allowances:
- green certificates (CER),
- EUA free of charge and purchased.
50.15. Inventories
The components of inventories are measured at the acquisition price, which consists of the purchase price increased by the costs incurred for their purchase, i.e. in particular transport costs to the place of storage or at the production cost not higher than the net sale price.
Inventory consumption is determined:
- using the weighted average purchase price, or
- using the method of detailed identification of the actual prices (costs) of those assets that relate to welldefined projects, regardless of the date of their purchase or manufacture.
Inventories presented by the Group consist of energy origin certificates acquired for redemption, acquired for the purpose of re-sale, and created by the Group.
Certificates of origin of energy are a confirmation of energy production in a renewable energy source (energy coming from, e.g. wind, water, sun, biomass - so-called green certificates, energy from agricultural biogas - so-called blue certificates) or energy generated in cogeneration (from three types of sources, i.e. gas sources or sources with a capacity of less than 1 MW - so-called yellow certificates, sources with a capacity above 1 MW other than those fired with gaseous fuels, methane and gas from biomass processing - so-called red certificates and gas-fired sources obtained from biomass processing or methane released in the process of methane removal from mines - so-called purple certificates). They are issued by the President of the Energy Regulatory Office at the request of an energy company involved in the production of energy in renewable sources and cogeneration.
Energy efficiency certificates, i.e. white certificates, are a confirmation of the declared energy savings resulting from the undertakings aimed at improving energy efficiency in three areas, i.e. increasing energy savings by end users,
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
increasing energy savings by energy producers' own devices operated for own needs and reducing losses of electricity, heat or natural gas in transmission and distribution. For the aforementioned categories of undertakings, tenders for the so-called white certificates are held. The certificates are issued by the President of the Energy Regulatory Office at the request of the entity that won the tendering procedure.
Property rights arising from energy certificates and energy efficiency certificates are established when energy certificates of origin and energy efficiency certificates are registered in the registers maintained by Towarowa Giełda Energii S.A. (TGE S.A.). These rights are transferable and constitute a commodity. The transfer of rights takes place at the moment of making an appropriate entry in the register of certificates of energy origin or in the register of energy efficiency certificates. Property rights expire upon redemption.
Acquired certificates of origin are valued at the purchase price less any impairment allowances.
Certificates of origin of energy generated in house are recognized at the moment of generating energy (or on the day on which obtaining the certificates became probable) unless there is justified doubt as to the possibility of their issuance by the President of the Energy Regulatory Office. Certificates are recognized as inventory and measured at market prices in force on the last day of the month in which energy was generated.
Pursuant to the provisions of the Energy Law Act and the Energy Efficiency Act, an energy undertaking dealing in energy trading and selling this energy to end users shall be obliged to:
- a) obtain energy certificates and energy efficiency certificates and present them to the President of the Energy Regulatory Office for redemption, or
- b) pay the substitution fee.
The Group is obligated to obtain and present for redemption:
- a) certificates of origin of energy corresponding to the amounts set in the regulations enacted on the basis of the Energy Law as a percentage of total energy sales to end consumers,
- b) energy efficiency certificates with a value expressed in tonnes of oil equivalent [toe], no more than 3% of the amount of revenue from the sale of electricity to end users, achieved for a given year in which this obligation is met and a single substitution fee. The amount of revenue from the sale of electricity to end users achieved for a given accounting year is reduced by the amounts and costs referred to in Article 12 section 4 of the Energy Efficiency Act. The amount of the obligation in individual accounting years is determined in a regulation enacted on the basis of the Energy Efficiency Act.
The deadline for fulfilling the obligation to redeem certificates of energy origin and energy efficiency certificates or to pay the substitution fees for a given year expires on the dates resulting from the applicable provisions of the energy efficiency law.
The Group presents certificates of energy origin and energy efficiency certificates to the President of the Energy Regulatory Office for redemption, on a monthly basis, in order to fulfil the obligation for a given financial year. In the books of account, redemption of energy origin certificates and energy efficiency certificates is recognised on the basis of the redemption decision issued by the President of the Energy Regulatory Office, the redeemed certificates being subject to detailed identification.
In the absence of a sufficient number of certificates required to fulfil the obligations imposed by the Energy Law and
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
the Energy Efficiency Act as at the reporting date, the Group creates provisions for redemption of certificates of energy origin and energy efficiency certificates or for payment of the substitution fees.
50.16. Cash and cash equivalents
Cash and cash equivalents include cash in hand, cash at bank, bank deposits payable on demand and other short-
term
investments with the original maturity of up to three months and with high liquidity. Cash ismeasured at the end of the reporting period in the nominal value.
50.17. Share capital
The share capital of the Capital Group is the share capital of the parent company disclosed in the amount specified and entered in the court register, adjusted accordingly for the effects of hyperinflation and settlement of the effects of the separation, merger, and acquisition of companies. An increase in the share capital, which was covered at the end of the reporting period and which is awaiting registration in the National Court Register, is also presented as the share capital.
50.18. Loans, borrowings and debt securities
Financial liabilities are initially recognized at fair value less transaction costs incurred.
After initial recognition, financial liabilities due to loans, borrowings and debt securities are measured at depreciated cost using the effective interest rate. When determining the depreciated cost, the costs related to obtaining a credit or a loan as well as discounts or bonuses obtained in connection with the liability are taken into account.
50.19. Income tax (including deferred income tax)
Income tax presented in the statement of profit and loss and other comprehensive income consists of the current tax and deferred tax.
The current tax liability is calculated based on the taxable profit (tax base) for a given reporting period. Taxable profit/loss is different from the accounting net profit/loss due to the exclusion of taxable income and expenses that are deductible in subsequent years, as well as cost and revenue items that will never be subject to tax. Tax liabilities are calculated based on tax rates applicable in a given reporting period.
Deferred tax is the tax result of events in a given period, recognized in accordance with the accrual basis in the books of account of that period, but realized in the future. It arises when the tax effect of revenues and costs is the same as the balance sheet one, but occurs in other periods.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
50.20. Employeebenefits
There are the following types of employee benefits in the Capital Group:
A. Short-term employee benefits
Short-term employee benefits in the Group include, among others: monthly salaries, annual bonus payments, reduced payment for energy purchase, short-term paid leave of absence with social insurance contributions due, the Energy Sector Day award and liabilities resulting from the Voluntary Redundancies Programme.
Liabilities due to short-term (accumulated) paid leave (remuneration for unused holidays) are recognized even if paid leave does not entitle the employee to a cash equivalent.
The Group determines the expected cost of accumulated paid leave as an additional amount that it is expected to pay as a result of unused entitlement established as at the balance sheet date.
B. Defined benefit schemes
The defined benefit schemes of the Group include:
1) Retirement benefits
Employees who retire are entitled to receive retirement benefits in the form of cash. The amount of these benefits depends on the length of service and the amount of remuneration received by the employee. Actuarial methods are used to estimate liabilities in this respect.
2) Right to a reduced electricity price after retirement
Retiring employees who have worked for at least one year in the Group have the right to a reduced payment for the purchase of energy. Pensioners have the right to a monetary equivalent of 3,000 kWh x 80% of the electricity price and the variable component of the transmission charge as well as 100% of the fixed network charge and subscription charge according to the single-zone tariff generally applicable to households. The cash equivalent is paid out twice a year, in an amount representing half of the annual equivalent each time. The value of the equivalent is adjusted by the increase in the price of electricity according to the tariff generally applicable to households in the year preceding the payment.
This right passes on to the spouse of the deceased employee, provided the spouse receives a family pension.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
3) Contribution to the Company Social Benefits Fund for pensioners covered by welfare provided by the Group The contribution to the Company Social Benefits Fund for pensioners covered by welfare provided by the Group is made in the amount resulting from legal regulations in force.
Employee benefits are recognized in the financial statements in liabilities due to employee benefits and the change in provisions is presented in the profit and loss account and other comprehensive income.
4) Coal allowances
Former employees of Lubelski Węgiel Bogdanka S.A., whose contracts of employment have been terminated due to old age or disability retirement, or their spouses or close relatives, are entitled to an annual coal allowance. The Projected Unit Credit method requires that as at the reporting date provisions be also created with regard to the current employees of the Company, however only with regard to the amount of the aforementioned cash equivalent that will be paid as of the date of death or of the old age/ disability retirement.
The estimation of liabilities on account of these benefits referred to in items 1-4, is made by the actuary using the "Projected Unit Credit Method" method. Actuarial profits and losses are fully recognized in other comprehensive income.
C. Other long-term employee benefits
Jubilee bonuses
Other long-term employee benefits include jubilee bonuses. The amount of these bonuses depends on the length of service and the amount of remuneration received by the employee. Actuarial methods are used to estimate liabilities in this respect. Actuarial profits and losses are recognized in full in the profit or loss of the current period.
D. Defined contributions programme
1) Social insurance contributions
The social insurance system operates on the basis of a state programme, according to which the Group is obliged to pay social security contributions for employees when they become due. The Group is not required either legally or customarily to pay future social security benefits. The Group recognizes the cost of contributions concerning the current period in the profit or loss of the current period as the cost of employee benefits.
2) Employee Pension Scheme
Pursuant to Appendix to the Collective Labour Agreement, the Group operates an Employee Pension Scheme in the form of unit-linked group employee insurance in line with the statutory principles and under conditions negotiated with the labour unions.
The Employee Pension Scheme is available to all employees of the Group after one year of service, irrespective of the type of their employment contract.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Employees join the Employee Pension Scheme under the following terms and conditions:
- insurance is concluded in the form of group life assurance with insurance protection,
- the basic premium is set at 7% of the participant's remuneration,
- 90% of the basic premium goes to the investment premium and 10% towards insurance protection.
The Group recognizes the cost of premiums under the Employee Pension Scheme for the current period in the profit or loss as the cost of employee benefits.
E. Payments in shares
The fair value of the shares purchase options granted is recognized as costs due to remuneration in correspondence with the increase in equity. Fair value is determined as at the date of award of the option to purchase shares by employees and spread over the period during which employees will unconditionally acquire the right to exercise their options (due to the fact that the fair value of employee benefits cannot be directly assessed, their value is determined based on the fair value of the equity instruments granted). The amount charged into costs is adjusted to reflect the current number of options granted, for which the work conditions and non-market conditions for the acquisition of rights are met.
50.21. Provisions
Provisions are created when the Group's companies are under a present obligation (legal or customary) resulting from past events and it is probable that the fulfilment of this obligation will result in the necessity to disburse resources embodying economic benefits and a reliable estimate of the amount of this obligation can be made. The amount for which the provision is created is the most appropriate estimate of the outlays necessary to fulfil the current obligation, discounted as at the balance sheet date.
The use of a previously created provision for certain or highly probable future liabilities is recognized when the liabilities arise to decrease the provision. Unused provisions, if the risk justifying their creation decreases or ceases, increase financial revenues or other operating revenues, respectively.
The Group also creates provisions for pre-litigation claims filed by owners of properties where distribution networks and equipment are located, as well as other potential claims related to the foundation of the Group's grid assets on properties to which the Group has no legal title. The estimation of the value of claims covers the potential payment of compensation for the so-called non-contractual use of land or rent and is performed by technical services.
Provision for certificates of energy origin and energy efficiency certificates
The Group creates provisions for certificates of energy origin and energy efficiency certificates or for payment of the substitution fees.
The basis for determining the provisions for the redemption of certificates of energy origin for each item is the number of certificates that constitutes the difference between the number of certificates required for redemption
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
in accordance with the Energy Law and the number of certificates redeemed as at a given reporting day.
The basis for determining the provisions for the redemption of energy efficiency certificates is the number of certificates expressed in tonnes of oil equivalent which is the difference between the number of certificates required for redemption in accordance with the Energy Efficiency Act and the number of certificates redeemed as at the reporting date.
The provision is valued:
-
- in the first place on the basis of the purchase price for energy efficiency certificates held but not redeemed as at the balance sheet date,
-
- in the second place on the basis of the purchase price resulting from the contracts of sale concluded by the Group, as regards the part of the certificates that the Group intends to receive in the first place,
-
- in the third place, on the basis of the weighted average price in session transactions concluded on the Property Rights Market maintained by Towarowa Giełda Energii S.A. during the month in which the reporting day on which the value of the provision is determined falls,
-
- and in the absence of these transactions or in the event of a shortage in the market preventing the Group from purchasing the sufficient number of rights required for the fulfilment of the obligation, the outstanding provision is valued on the basis of the one-off substitution fee payable in a given financial year.
Provision for the decommissioning of a mine
The provision for future costs related to the decommissioning of a mining plant is established on the basis of obligations under the "Geological and Mining Law" imposing on the mining company the obligation to liquidate mining plants after the end of operation, in the amount of anticipated costs related to:
- securing or liquidation of mining excavations as well as facilities and equipment of the mining plant;
- securing the unused part of the mineral deposit;
- securing neighbouring mineral deposits;
- securing excavations of neighbouring mining plants;
- undertaking the necessary measures to protect the environment and reclaim the land and develop areas affected by past mining activities.
The costs of mine decommissioning are calculated by an independent consulting firm using historical data concerning mine decommissioning costs in the coal mining sector in Poland.
50.22. Revenue recognition
Sales revenues are recognized at the fair value of the consideration received or due, net of the goods and services tax, rebates, and discounts.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Revenues from the sale of energy and distribution services are recognized at the moment of energy delivery. For the purpose of determining the amount of revenues for the period between the last invoicing date and the balance sheet date, an estimate of revenues is made, which is shown in the statements of financial position under trade and other receivables.
Revenues from the sale of certificates of origin of energy acquired for resale are presented in accordance with the rules described in 51.15.
Revenues from the sale of products, goods, and materials are recognized when the entity has transferred significant risks and benefits of ownership of products, goods, and materials and is likely to obtain economic benefits from transactions.
Revenue from connection fees for projects completed until 31 December 2009 are recognized as deferred income and accounted for during the depreciation period of the connections, which based on current estimates is 35 years. In the financial statements prepared in accordance with IFRS-EU these fees are recognised as long-term deferred income due
to subsidies and connection fees. At the end of each reporting period, fees up to 1 year are reclassified to short-term deferred income due to subsidies and connection fees. Advance payments for connection fees that were received by the Group until 31 December 2009 and where the connections were commissioned after 1 January 2010, are recognized in 100% directly as revenues, in accordance with IFRIC 18, introduced from 1 January 2010 by the International Financial Reporting Interpretations Committee.
Revenues from the lease of investment real estate are recognized in the profit or loss using the straight-line method over the term of the contract.
Interest income is recognized on an accrual basis using the effective interest rate.
Dividend revenue is recognized when the right to receive payment is acquired.
50.23. Assets received free of charge and subsidies
The Group receives tangible fixed assets of energy infrastructure free of charge. Until 31 December 2009, such assets were recognized as tangible fixed assets, and their equivalent was recognized in the financial statements as deferred income, settled over time in the profit or loss proportionally to the depreciation costs charged on the tangible fixed assets received. Revenues from tangible fixed assets of the energy infrastructure received free of charge after 1 January 2010 are recognized on a one-off basis at the time of receipt of these assets in revenues in the profit or loss of the period.
Subsidies (other tangible fixed assets, reimbursements of expenses incurred on fixed assets) are recognized in the financial statements as deferred income if there is a sufficient certainty of their receipt and the Group meets the conditions related to them. Subsidies received as a reimbursement of costs already incurred by the Group are systematically recognized as revenue in the profit or loss in periods in which related costs are incurred. Subsidies
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
received as reimbursement of investment expenditures incurred by the Group are systematically recognised as other operating revenue in the profit or loss for the useful life of the asset, in proportion to depreciation write-offs.
50.24. Connection fees
Revenues from connection fees for projects completed until 31 December 2009 are recognized as deferred income and
accounted for during the depreciation period of the connections, which based on current estimates is 35 years. In the financial statements, these fees are presented as long-term liabilities. At the end of each reporting period, the fees up to 1 year are reclassified to short-term liabilities.
Advances on the connection fees received by the Group by 31 December 2009, concerning connections commissioned after 1 January 2010, are presented on a one-off basis in revenues.
50.25. Dividend payment
Payments of dividends to shareholders (including minority shareholders in the case of dividends of subsidiaries) are recognized as a liability in the Group's financial statements in the period in which they were approved by the shareholders of the Parent Company.
50.26. Non-current assetsheld for sale
Non-current assets intended for sale are assets that meet the following criteria:
- their carrying amount will be recovered through sales transactions and not through further use;
- the Management Board of the Company submitted a sales declaration and an active search for a potential buyer was initiated;
- assets are available for immediate sale in their current condition;
- the sale transaction is highly probable and it can be settled within 12 months of making the decision;
- the selling price is reasonable in relation to the current fair value;
- there is a low probability of introducing changes to the plan for the sale of these assets.
If the criteria are met after the end of the reporting period, the classification of assets at the end of the financial year preceding the event is not changed. The change in classification is reflected in the reporting period in which the criteria have been met. When the asset is designated for disposal, depreciation is discontinued.
Assets held for sale are valued at the lower of two values: the net carrying amount or fair value less costs of sale.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
50.27. Statement regarding the new standards and interpretation of the International Financial Reporting Standards
The following new Standards, amendments to Standards and Interpretations have not been adopted by the EU or are not yet effective for annual periods ending on 31 December 2017 and have not been applied in the consolidated financial statements:
- IFRS 15 Revenue from contracts with customers for periods beginning on 1 January 2018,
- Amendments to IFRS 15 Revenue from contracts with customers for periods beginning on 1 January 2018,
- IFRS 9 Financial Instruments for periods beginning on 1 January 2018,
- Amendments to IFRS 9 Financial Instruments for periods beginning on 1 January 2019,
- IFRS 16 Leases for periods beginning on 1 January 2019,
- IFRS 14 Regulatory prepayments and accruals for periods beginning on 1 January 2016 the European Commission has decided not to approve this interim Standard pending the Standard proper,
- Sale or Transfer of Assets between the Investor and the Associated Company or Joint Undertaking (Amendments to IFRS 10 Consolidated Financial Statements and IAS 28 Associates) - for periods beginning on 1 January 2016 - The European Commission has decided to postpone the approval of these amendments indefinitely,
- Amendments to IFRS 2 Share-based Payments for periods beginning on 1 January 2018,
- Amendments to International Financial Reporting Standards 2014-2016 for periods beginning on 1 January 2018 (except for amendments to IFRS 12 that are effective in relation to annual periods starting on 1 January 2017 or later),
- IFRIC 22 Foreign Currency Transactions and Advances for periods beginning on 1 January 2018,
- Amendments to IAS 40 Investment Property for periods beginning on 1 January 2018.,
- IFRIC 23 Uncertainty Related to the Income Tax Approach for periods beginning on 1 January 2019,
- Amendments to IAS 28 Investments in Associates and Joint Ventures for periods beginning on 1 January 2019,
- Amendments to the International Financial Reporting Standards 2015-2017 for periods beginning on 1 January 2019.
The Group intends to apply them to the periods in which they will be effective for the first time.
As of 1 January 2018, IFRS 9 Financial Instruments came into force. The published standard introduces new principles of classification and measurement of financial assets and financial liabilities, determination of impairment allowances on financial assets and hedge accounting. In connection with the entry into force of IFRS 9 and the resulting new classification of financial assets, the Group is considering a change in the presentation of financial assets in the consolidated financial statements and, respectively, financial liabilities. The analysis carried out for the purposes of applying IFRS 9 indicates that as at 1 January 2018, additional write-offs will be recognized amounting to PLN 5,610 thousand for trade receivables. A write-off will be introduced in correspondence with retained earnings. The Group will apply IFRS 9 retrospectively with the recognition of adjustments to its requirements as at 1 January 2018.
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
As of 1 January 2018, IFRS 15 Income from contracts with customers came into force. In accordance with the new Standard, the Group will use a five-stage model to determine the moment of recognition of revenues and their amount. The analysis conducted to determine the needs of applying IFRS 15 indicates significant differences between the requirements of this Standard and the current accounting practice when it comes to recognizing revenues from sales. The major changes anticipated by the Group are:
- recognition of revenues from the distribution network connection fees for projects completed until 31 December 2009 - until now they were recognized as deferred income and accounted for during the period of depreciation of the connections amounting to 35 years; revenues from connection fees settled so far over time will be recognized as an adjustment of the initial balance of retained earnings in the amount of approximately PLN 417,000 thousand. At the same time, from 2018, the Group will not show PLN 16,000 thousand in the consolidated income statement as an annual write-off;
- recognition of revenues from received cash or assets similarly as in the case of the connection fees, assets received by 31 December 2009, will be recognized as an adjustment to the initial balance of retained earnings of approximately PLN 71,000 thousand and as of 2018, the Group will not show approximately PLN 5,500 thousand in the consolidated income statement as an annual write-off;
-
the Group acting as an intermediary/agent:
-
in comprehensive agreements regarding sale of gaseous fuels to the extent of distribution services (as a result of netting, a reduction of sales revenues and corresponding costs by approximately PLN 29,000 thousand);
-
in electricity sale contracts to the extent of additional services (as a result of netting, a reduction of sales revenues and corresponding costs by approximately PLN 1,500 thousand);
-
in contracts for the provision of electricity distribution services with regard to the interim fee, the quality fee and the fee for renewable energy (as a result of netting, a reduction of sales revenues and corresponding costs by approximately PLN 630,000 thousand);
-
in contracts for the provision of coal transport services (as a result of netting, a reduction in sales revenues and corresponding costs by approximately PLN 8,500 thousand);
which will not change the consolidated financial result reported by the Group.
The Group will apply IFRS 15 retrospectively with the presentation of the total effect of the first application of this Standard as an adjustment to the initial balance of retained earnings in the annual reporting period in which the first application date falls.
As of 1 January 2019, IFRS 16 Leases enters into force. With regard to lessees, the new Standard eliminates the current distinction between financial and operational leases. The recognition of an operational lease in the consolidated statement of financial position will result in the recognition of a new asset - the right to use the leased asset - and a new liability - the liability to make a lease payment. The rights to use leased assets will be subject to amortisation, while interests will accrue on the liability. This will result in higher costs in the initial leasing phase, even if its parties have agreed on fixed annual fees. Recognition of lease agreements with the lessor will in most cases remain unchanged due to the retained division into operational and financial leases. Currently, the Group is reviewing Standard with an aim to determine the value of adjustments. The Group expects that upon initial recognition the
Consolidated financial statements prepared in accordance with IFRS-EU for the financial year ended on 31 December 2017 (all amounts in PLN '000, unless specified otherwise)
Standard will have a significant impact on its consolidated financial statements. The new standard will increase the balance sheet total, change the classification of costs in the profit and loss account and the presentation of cash flows. In the profit and loss account, expenses due to renting and leasing, recognized under the new regulation as a lease, will be replaced by depreciation costs and interest cost (similar to the current recognition of financial leasing in accordance with IAS 17). As a result, the lease cost will appear at an early stage of the contract, which will reduce the revenue and equity immediately after the initial recognition of the lease, which is now recognized as operational lease. The new requirements eliminate the concept of operational lease, and consequently the off-balance sheet recognition of assets used on this basis. All assets used and the corresponding liabilities to pay rent will be included in the statement of financial position. This will change the basis for calculating commonly used financial indicators, such as debt ratios or EBITDA. This will increase the comparability of data between companies, but it will also have an impact on covenants in loan agreements, credit ratings, financial costs and stakeholder perception of the company.
With respect to the other new Standards, amendments to Standards and Interpretations, the Group has not yet analysed their impact on its financial position and business results.