Quarterly Report • May 29, 2013
Quarterly Report
Open in ViewerOpens in native device viewer
Referring to the provisions of the Article 22 of the Law on Securities of the Republic of Lithuania and the Rules for the Drawing up and Submission of the Periodic and Additional Information of the Securities Commission of the Republic of Lithuania, we, the undersigned Virgilijus Poderys, Chief Executive Officer, Vytautas Tauras, Director of Finance Department and Svetlana Sokolskytė, Chief Financier-Accounting Division Manager of LITGRID AB, hereby confirm that, to the best of our knowledge, the unaudited interim consolidated financial statements of LITGRID AB for the period ended 31 March 2013 are prepared in accordance with the International Financial Reporting Standards adopted by the European Union, give a true and fair view of the LITGRID AB and consolidated group assets, liabilities, financial position, profit (losses) and cash flows for the relevant period.
Virgilijus Poderys Chief Executive Officer Vytautas Tauras Director of Finance Department Svetlana Sokolskytė Chief Financier
Company code VAT number Address Phone Fax E-mail Site Register of legal entities administered by the state enterprise 302564383 LT 100005748413 A. Juozapavičiaus str. 13, LT-09311, Vilnius, Lithuania +370 5 278 2777 +370 5 272 3986 [email protected] www.litgrid.eu Registrų Centras
Litgrid AB
CONSOLIDATED AND THE COMPANY'S CONDENSED INTERIM FINANCIAL INFORMATION FOR A THREE-MONTH PERIOD ENDED 31 MARCH 2013 (UNAUDITED)
Company code: 302564383 A. Juozapavičiaus g. 13, LT-09311 Vilnius
TABLE OF CONTENTS
| PAGE | |
|---|---|
| CONDENSED INTERIM FINANCIAL INFORMATION | |
| CONDENSED INTERIM STATEMENT OF FINANCIAL POSITION | 3 |
| CONDENSED INTERIM STATEMENT OF COMPREHENSIVE INCOME | $\overline{4}$ |
| CONDENSED INTERIM STATEMENTS OF CHANGES IN EQUITY | 5 |
| CONDENSED INTERIM STATEMENT OF CASH FLOWS | 6 |
| NOTES TO THE CONDENSED INTERIM FINANCIAL INFORMATION | $7 - 17$ |
The condensed interim financial information was signed on 29 May 2013.
$\beta$
Virgilijus Poderys Chief Executive Officer
finns
Vytautas Tauras
Director of Finance Department
Svetlana Sokolskytė
Chief Financier
LITGRID AB Company code: 302564383 A. Juozapavičiaus g. 13, LT-09311 Vilnius
| Note | Group As at 31 March 2013 |
Company As at 31 March 2013 |
Group As at 31 December 2012 |
Company As at 31 December 2012 |
|
|---|---|---|---|---|---|
| Non-current assets: | (unaudited) | (unaudited) | |||
| Intangible assets | 1,780 | 1,489 | 1,749 | 1,432 | |
| Property, plant and equipment | $\overline{4}$ | 1,964,173 | 1,960,685 | 1,978,378 | 1,974,781 |
| Prepayments for property, plant, equipment | 110,620 | 110,620 | 110,510 | 110,510 | |
| Investments in subsidiaries | 5 | 15,360 | 8,608 | ||
| Investments in associates | |||||
| and jointly controlled entities | 16,302 | 16,601 | 16,052 | 16,601 | |
| Deferred income tax assets | 218 | 218 | |||
| Available-for-sale financial assets | 7,722 | 7,722 | 7,722 | 7,722 | |
| Total non-current assets | 2,100,815 | 2,112,477 | 2,114,629 | 2,119,654 | |
| Current assets: | |||||
| Inventories | 12,256 | 2,747 | 14,003 | 2,438 | |
| Prepayments | 922 | 595 | 351 | 106 | |
| Trade receivables | 47,308 | 50,115 | 72,156 | 51,646 | |
| Other accounts receivable | 125,606 | 37,205 | 97,034 | 95,844 | |
| Other financial assets | 54,843 | 8,040 | 63,490 | 62,312 | |
| Cash and cash equivalents | 177,310 | 175,886 | 127,387 | 126,097 | |
| Total current assets | 418,245 | 274,588 | 374,421 | 338,443 | |
| Non-current assets held for sale | 5 | 5,620 | 4,731 | ||
| TOTAL ASSETS | 2,519,060 | 2,387,065 | 2,494,670 | 2,462,828 | |
| EQUITY AND LIABILITIES Capital and reserves: |
|||||
| Share capital | 504,331 | 504,331 | 504,331 | 504,331 | |
| Share premium | 29,621 | 29,621 | 29,621 | 29,621 | |
| Revaluation reserve | 241,448 | 241,051 | 246,582 | 246,339 | |
| Legal reserve | 50,464 | 50,433 | 50,464 | 50,433 | |
| Other reserves | 654,738 | 654,654 | 654,738 | 654,654 | |
| Retained earnings | 67,110 | 74,688 | 44,742 | 47,160 | |
| Equity attributable to the shareholders of the | |||||
| parent company | 1,547,712 | 1,554,788 | 1,530,478 | 1,532,538 | |
| Non-controlling interest | 437 | - | 4,390 | ||
| Total equity | 1,548,149 | 1,554,788 | 1,534,868 | 1,532,538 | |
| Non-current liabilities: | |||||
| Grants | 6 | 335,284 | 335,284 | 304,971 | 304,971 |
| Non-current borrowings | 7 | 138,112 | 138,112 | 138,112 | 138,112 |
| Deferred income | 13,826 | 13,826 | 13,990 | 13,990 | |
| Other non-current accounts payable and liabilities | 6,291 | 6,100 | 6,291 | 6,100 | |
| Deferred income tax liabilities | 163,531 | 163,531 | 166,775 | 166,775 | |
| Total non-current liabilities | 657,044 | 656,853 | 630,139 | 629,948 | |
| Current liabilities: | |||||
| Current portion of non-current borrowings and | |||||
| other current borrowings | 7 | 46,311 | 41,434 | 45,956 | 41,434 |
| Trade payables | 79,382 | 72,046 | 102,618 | 83,931 | |
| Advance amounts received | 7,885 | 7,331 | 3,397 | 2,571 | |
| Income tax payable | 17,114 | 17,114 | 10,430 | 10,430 | |
| Other accounts payable | 163,175 | 37,509 | 167,262 | 161,976 | |
| Total current liabilities | 313,867 | 175,434 | 329,663 | 300,342 | |
| Total liabilities | 970,911 | 832,287 | 959,802 | 930,290 | |
| TOTAL EQUITY AND LIABILITIES | 2,519,060 | 2,387,065 | 2,494,670 | 2,462,828 |
| Notes | Group January- March 2013 |
Company January- March 2013 |
Group January- March 2012 |
Company January- March 2012 |
|
|---|---|---|---|---|---|
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||
| Revenue | |||||
| Sales of electricity and related services | 104,868 | 114,219 | 115,758 | 115,670 | |
| Other revenue Total revenue |
15,871 120,739 |
1,732 115,951 |
8,717 124,475 |
1,826 117,496 |
|
| Operating expenses | |||||
| Purchase of electricity and related services | (35, 733) | (45.219) | (54, 826) | (55, 326) | |
| Depreciation and amortisation | $\overline{4}$ | (32, 878) | (32.524) | (31, 505) | (31, 206) |
| Wages and salaries and related expenses | (8, 649) | (4.378) | (7,992) | (3,924) | |
| Repair and maintenance expenses | (2, 235) | (4.132) | (1,868) | (3, 128) | |
| Telecommunications and IT systems expenses | (3,672) | (3.499) | (3,743) | (3,486) | |
| Write-off of property, plant and equipment | (745) | (745) | (93) | (93) | |
| Other expenses | (16, 048) | (3.150) | (7, 633) | (2, 545) | |
| Total operating expenses | (99, 960) | (93, 647) | (107, 660) | (99,708) | |
| OPERATING PROFIT (LOSS) | 20,779 | 22,304 | 16,815 | 17,788 | |
| Finance income | 3,380 | 3,379 | 987 | 924 | |
| Finance costs | (25) 3,355 |
(3) | (2) | (2) | |
| Finance income, net | 3,376 | 985 | 922 | ||
| Share of profit/(loss) of associates and jointly | |||||
| controlled entities | 250 | (54) | |||
| Gain on change in ownership interest in associate | 480 | ||||
| 250 | 426 | ||||
| PROFIT (LOSS) BEFORE INCOME TAX | 24,384 | 25,680 | 18,226 | 18,710 | |
| Current year income tax expense | (6,706) | (6,685) | (5,846) | (5,826) | |
| Deferred tax income (expense) | 3,245 | 3,245 | 2,969 | 2,944 | |
| (3, 461) | (3, 440) | (2, 877) | (2,882) | ||
| NET PROFIT (LOSS) FOR THE YEAR | 20,923 | 22,240 | 15,349 | 15,828 | |
| Other comprehensive income | |||||
| Other comprehensive income | (890) | ||||
| Other comprehensive income, net of deferred income tax |
(890) | ||||
| COMPREHENSIVE INCOME (LOSS) | 20,033 | 22,240 | 15,349 | 15,828 | |
| NET PROFIT (LOSS) ATTRIBUTABLE TO: | |||||
| Owners of the Company | 20,992 | 22,240 | 15,681 | 15,828 | |
| Non-controlling interest | (69) | (332) | |||
| 20,923 | 22,240 | 15,349 | 15,828 | ||
| TOTAL COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO: | |||||
| Owners of the Company | 20,102 | 22,240 | 15,681 | 15,828 | |
| Non-controlling interest | (69) | (332) | |||
| 20,033 | 22,240 | 15,349 | 15,828 | ||
| Basic and diluted earnings (deficit) per share | |||||
| (in LTL) | 10 | 0.04 | 0.03 |
Company code: 302564383 A. Juozapavičiaus g. 13, LT-09311 Vilnius
| Equity attributable to owners of the Company | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Group | Note | Share capital |
Share premium |
Revalua- tion reserve |
Legal reserve |
Other reserves |
Retained earnings |
Total | Non- contro- Iling interest |
Total equity |
| Balance at 1 January 2012 Comprehensive income |
504.331 | 29.621 | 267.179 | 50,477 | 979.738 | 63.942 | 1.895.288 | 4.253 | 1.899.541 | |
| Net profit (loss) Depreciation of revaluation |
15.681 | 15.681 | (332) | 15.349 | ||||||
| reserve and amounts written off Total comprehensive income |
$\overline{\phantom{a}}$ | (5.061) | $\overline{\phantom{a}}$ | 5.061 | ||||||
| $(\text{loss})$ | (5.061) | 20.742 | 15.681 | (331) | 15.350 | |||||
| Balance at 31 March 2012 | 504.331 | 29.621 | 262.118 | 50.477 | 979.738 | 84.684 | 1.910.969 | 3.922 | 1.914.891 | |
| Balance at 1 January 2013 | 504.331 | 29.621 | 246.582 | 50.464 | 654.738 | 44.742 | 1,530,478 | 4.390 | 1.534.868 | |
| Comprehensive income | ||||||||||
| Net profit (loss) Depreciation of revaluation |
$\overline{a}$ | 20.992 | 20.992 | (69) | 20.923 | |||||
| reserve and amounts written off Share of comprehensive |
(5.288) | 5.288 | ||||||||
| income of associate | (890) | (890) | (890) | |||||||
| Total comprehensive income (loss) for the year |
(5.288) | 25.390 | 20.102 | (69) | 20.033 | |||||
| Transactions with owners Change in ownership interest |
5 | |||||||||
| in subsidiary | 154 | (3.022) | (2.869) | (3.884) | (6.752) | |||||
| Total transactions with owners | 154 | (3.022) | (2.869) | (3.884) | (6.752) | |||||
| Balance at 31 March 2013 | 504.331 | 29.621 | 241.448 | 50.464 | 654.738 | 67.110 | 1.547.712 | 437 | 1.548.149 |
The accompanying notes are an integral part of these financial statements.
| Company | Note | Share capital |
Share premium |
Revalua- tion reserve |
Legal reserve |
Other reserves |
Retained earnings |
Total |
|---|---|---|---|---|---|---|---|---|
| Balance at 1 January 2012 | 504,331 | 29,621 | 266,960 | 50,433 | 979,654 | 66,951 | 1,897,950 | |
| Comprehensive income | ||||||||
| Net profit (loss) Depreciation of revaluation reserve and |
$\overline{\phantom{a}}$ | 15,828 | 15,828 | |||||
| amounts written off | ۰. | (5,058) | $\overline{\phantom{a}}$ | 5,058 | ||||
| Total comprehensive income (loss) | - | (5,058) | 20,886 | 15,828 | ||||
| Balance at 31 March 2012 | 504,331 | 29,621 | 261,902 | 50,433 | 979,654 | 87,837 | 1,913,778 | |
| Balance at 1 January 2013 | 504,331 | 29,621 | 246,339 | 50,433 | 654,654 | 47,160 | 1,532,538 | |
| Comprehensive income | ||||||||
| Net profit (loss) Depreciation of revaluation reserve and |
$\overline{\phantom{a}}$ | 22,240 | 22,240 | |||||
| amounts written off | $\overline{\phantom{a}}$ | $\overline{\phantom{a}}$ | (5,288) | $\overline{\phantom{a}}$ | 5,288 | |||
| Total comprehensive income (loss) | (5, 288) | 27,528 | 22,240 | |||||
| Balance at 31 March 2013 | 504,331 | 29,621 | 241,051 | 50,433 | 654,654 | 74,688 | 1,554,778 |
LITGRID AB Company code: 302564383 A. Juozapavičiaus g. 13, LT-09311 Vilnius
| Note | Group January-March 2013 |
Company January-March 2013 |
Group January-March 2012 |
Company January-March 2012 |
|
|---|---|---|---|---|---|
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||
| Cash flows from operating activities Net profit (loss) |
20,923 | 22,240 | 15,349 | 15,828 | |
| Reversal of non-monetary expenses (income) and other adjustments |
|||||
| Depreciation and amortisation expense Impairment of property, plant and equipment |
$\overline{4}$ | 33,305 28 |
32,951 28 |
31,934 | 31,635 |
| Share of profit/(loss) of associates and jointly controlled entities |
(250) | 54 | |||
| Gain on change in ownership interest in associate |
(480) | ||||
| (Gain) on disposal of associate | (3, 294) | (3, 294) | |||
| Income tax expense/(income) | 3,461 | 3,440 | 2,877 | 2,882 | |
| Loss on write-off of property, plant and | 4 | ||||
| equipment | 6 | 872 | 872 | 93 | 93 |
| Amortisation of grants Interest income |
(427) (986) |
(427) | (429) | (429) | |
| Finance costs | 496 | (985) 474 |
(976) (9) |
(922) | |
| Change in other financial assets | 8,647 | 54,272 | 13,189 | 14,319 | |
| Changes in working capital | |||||
| (Increase) decrease in trade receivables and other receivables |
(3,903) | 59,931 | (25, 486) | (23, 412) | |
| (Increase) decrease in inventories and prepayments |
1,176 | (798) | (432) | (376) | |
| Increase (decrease) in accounts payable, grants and advance amounts received |
(14, 662) | (123, 603) | |||
| Cash flows from operations | 45,386 | 45,101 | 6,764 42,448 |
1,766 41,384 |
|
| Income tax paid | (81) | ||||
| Net cash generated from operating activities | 45,305 | 45,101 | 42,448 | 41,384 | |
| investing Cash flows from activities |
|||||
| Purchase of property, plant and equipment and intangible assets |
(28, 438) | (28, 035) | (33, 413) | (32, 769) | |
| Grants received | 6 | 30,740 | 30,740 | 26,459 | 26,459 |
| Interest received | 1,225 | 1,224 | 1,554 | 1,500 | |
| Investments in time deposits | 70,001 | 70,001 | |||
| Purchase of held-to-maturity investments | (63, 152) | (63, 152) | |||
| Disposal of associate | 1,273 | 1,273 | |||
| Other | 9 | ||||
| Net cash used in investing activities | 4,799 | 5,202 | 1,458 | 2,039 | |
| Cash flows from financing activities | |||||
| Overdraft | 335 | ||||
| Interest paid | (469) | (474) | |||
| Dividends paid | (40) | (40) | |||
| Net cash (used in)/generated from financing activities |
(181) | (514) | |||
| Net increase/(decrease) in cash and cash equivalents |
49,923 | 49,789 | 43,906 | 43,423 | |
| Cash and cash equivalents at the beginning of the period |
|||||
| 127,387 | 126,097 | 62,635 | 57,131 | ||
| Cash and cash equivalents at the end of the period |
177,310 | 175,886 | 106,541 | 100,554 |
LITGRID AB is a public company registered in the Republic of Lithuania. The address of its registered office is: A. Juozapavičiaus g. 13, LT-09311, Vilnius, Lithuania. LITGRID AB (hereinafter LITGRID or "the Company") is a limited liability profit-making entity established as a result of spin-off of Lietuvos Energija AB operations based the decision of the Extraordinary General Meeting of Shareholders of Lietuvos Energija AB dated 28 October 2010 which was passed to approve the spin-off of Lietuvos Energija AB. The Company was registered with the Register of Legal Entities managed by the public institution Registry Centras on 16 November 2010. The Company's code is 302564383; VAT payer's code is LT100005748413.
LITGRID is an operator of electricity transmission system operating electricity transmissions in the territory of Lithuania and ensuring the stability of operation of the whole electric power system. In addition, the Company is responsible for the integration and development of the Lithuanian electricity market, as well as for the maintenance and development of electricity transmission network - the strategic projects for electricity interconnections with Sweden and Poland that will ensure the country's energetic independence.
The principal objectives of the Company's activities include ensuring the stability and reliability of electric power system in the territory of Lithuania within its areas of competence, creation of objective and non-discriminatory conditions for the use of the transmission networks, management, use and disposal of electricity transmission system assets and its appurtenances, management of companies owing electricity interconnections with other countries or those that develop, manage, use or dispose them.
On 24 February 2011, the Company was granted a license of the electricity transmission system operator by the National Control Commission for Prices and Energy (the Commission).
With effect from 18 June 2012, LITGRID organises an additional trade session for electricity market participants as stipulated in the Electricity Trading Rules approved by the Order of the Lithuanian Minister of Energy.
Company was responsible for carrying out the function of the administrator of public service obligation (hereinafter "PSO") services in the electricity sector from 24 February 2011. Under Resolution No. 1338 of 7 November 2012 of the Lithuanian Government BALTPOOL UAB was assigned with the responsibility to carry out the function of the administrator of PSO services in the electricity sector. Following the provisions of the mentioned resolution, Company ceases its activities as an PSO services administrator with effect from 1 January 2013, however, the Company collects the PSO funds from entities connected to the power transmission grid and transfers them to Baltpool UAB - the administrator of PSO funds according to Resolution of the Government of the Republic of Lithuania No 1157 of 19 September 2012 "Procedure for the Administration of the Public Interest Service Funds in the Power Sector".
As at 31 March 2013 and 31 December 2012, the authorised share capital of the Company amounted to LTL 504,331,380 and was divided into 504,331,380 ordinary registered shares with par value of LTL 1 each. All shares are fully paid.
As at 31 March 2013 and 31 December 2012, the Company's shareholders were as follows:
| Total | 504,331,380 | $100 \%$ |
|---|---|---|
| Other shareholders | 12,595,227 | 2.5% |
| UAB "EPSO-G" | 491,736,153 | 97.5% |
| (in LTL) | shares held $(\% )$ | |
| Ownership interest | Number of |
The ultimate controlling party of UAB "EPSO-G" is the Ministry of Energy of the Republic of Lithuania.
The shares of the Company are listed on the NASDAQ OMX Vilnius Stock Exchange.
As of the date of these financial information the Group included LITGRID and its directly controlled subsidiaries, which are listed below.
| Company | Address of the company's registered office |
The Group's shareholding at 31 March 2013 |
The Group's shareholding at 31 December 2012 |
Profile of activities |
|---|---|---|---|---|
| BALTPOOL UAB | A. Juozapavičiaus g. Vilnius, 13, Lithuania |
67% | 67% | Electricity market operator |
| TETAS UAB | Senamiesčio q. 102B, Panevėžys, Lithuania |
100% | 61% | Transformer substation, distribution station design, construction, repair and maintenance services |
The structure of the Group's investments in the associates and the jointly controlled entity as at 31 March 2013 and 31 December 2012 was as follows:
| Company | Address of the company's registered office |
The Group's shareholding at 31 March 2013 |
The Group's shareholding at 31 December 2012 |
Profile of activities |
|---|---|---|---|---|
| Technologiju ir Inovaciju Centras UAB |
Žveju 14, q. Vilnius, Lietuva |
$20\%$ | 20% | IT services |
| Elektros Tinklo Paslaugos UAB |
Motoru 2, q. Vilnius, Lietuva |
25% | Power network and related equipment repair, maintenance and construction services |
|
| LitPol Link Sp.z.o.o | Wojciecha Gorskiego $900 -$ 033 Warsaw, Poland |
50% | 50% | Designing of electricity transmission interconnection facilities |
As at 31 March 2013, the Group had 692 employees (31 December 2012: 701 employees), whereas the Company had 207 employees (31 December 2012: 203 employees).
This Company's and consolidated Group's condensed interim financial information as of 31 March 2013 has been prepared in accordance with International Financial Reporting Standards as adopted by the European Union and applicable to interim financial reporting (International Accounting Standard (IAS) 34, 'Interim financial reporting').
This condensed interim financial information should be read together with the annual financial statements for the year ended 31 December 2012, which have been prepared in accordance with IFRS as adopted by the EU.
These financial statements have been prepared on a historical cost basis, except for property, plant and equipment which is recorded at revalued amount, less accumulated depreciation and estimated impairment loss, and availablefor-sale financial assets which are carried at fair value.
These financial statements for the period ended 31 March 2013 are not audited. Financial statements for the year ended 31 December 2012 are audited by the external auditor UAB PricewaterhouseCoopers.
The financial year of the Company and other Group companies coincides with the calendar year.
The accounting policies and calculation methods applied in the preparation of this condensed interim financial information are consistent with those of the annual financial statements for the year ended 31 December 2012.
There are no new standards, amendments and interpretations that are mandatory for the Company and the Group with effect from 2013, and that have a significant impact on the Company's and the Group's financial information.
The preparation of interim financial information in conformity with International Financial Reporting Standards requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, income and costs and contingencies. The main areas where accounting estimates were used are described below:
During the unbundling process that took place in 2010 the Company took over property, plant and equipment from Lietuvos Energija AB. The fair value of property, plant and equipment, depending on the type of asset, of Lietuvos Energija AB as at 31 December 2008 was determined by independent valuers who used either method of comparative prices, or depreciated replacement value, or discounted cash flows methods to determine the fair value of the assets.
As at 31 December 2009, Lietuvos Energija AB revised the carrying amounts of property, plant and equipment. Having assessed the fall in construction cost indices during the 11 months of 2009 of the relevant categories of assets as published by the Lithuanian Statistics Department, Lietuvos Energija AB reduced the carrying amount of property, plant and equipment. Lietuvos Energija AB applied a 12.27 per cent statistical index in respect of the category of buildings and a 9.68 per cent index in respect of other categories of property, plant and equipment that at 31 December 2008 were revalued based on the depreciated replacement cost method.
The previous version of the Lithuanian Law on Electricity effective as at 31 December 2008 stipulated that the price caps of electricity transmission services were determined based on the value of assets used in licensed activities of the service provider, with the value of such assets established on the grounds of data reported in the service provider's financial statements (Regulated Assets Base).
According to the amendment to the above-mentioned Law effective from 1 June 2009, the price caps of electricity transmission services are to be determined based on the value of assets used in licensed activities of the service provider with values being estimated and approved by the Commission in accordance with the principles of determination of the value of assets used in licensed activities of the service provider that have been drafted by the Commission and approved by the Government.
According to the Resolution on the Methodology of Determination of the Value of Assets used in Licensed Activities of the Electricity Service Provider, the determination of the price caps of electricity transmission services is to include the value of assets used in licensed activities of the service provider which is equal to net book value (carrying amount) of property, plant and equipment as at 31 December 2002 as increased by the amount of investments implemented and agreed with the Commission and reduced by the depreciation amount calculated pursuant to the procedure stipulated by the Lithuanian Law on Income Tax.
Due to the reasons specified, the values of property, plant and equipment reported in these financial statements may materially differ from those that would have been determined if the valuation of assets had been performed by independent valuers as required by International Valuation and Accounting Standards. It is probable that such valuation would have a negative effect on the results of the Company' and Group's operation and the shareholders' equity reported in the financial statements for the years 2013 and 2012.
Based on management's decision, valuation of fair values of property, plant and equipment as at 31 December
2010, 31 December 2011 and 31 December 2012 was not performed by independent valuers, as a substantial reorganisation of the whole energy sector took place in 2010 through to 2012 (in 2010 the Company was separated from Lietuvos Energija AB, in 2011 it was merged with LITGRID AB and in 2012 it was separated from Visagino Atominė Elektrinė UAB group). The management plans to perform independent valuation of assets in 2013.
The structure of the Group's property, plant and equipment is as follows:
| Group | Land | Buildings | Plant and machinery |
Motor vehicles |
Other PP&E | Construc- tion in progress |
Total |
|---|---|---|---|---|---|---|---|
| Net book amount at 31 December 2011 |
|||||||
| Opening net book amount | 1,961 | 34,851 | 1,841,223 | 1,639 | 38,160 | 72,353 | 1,990,187 |
| Additions | 48 | 8,253 | 8,301 | ||||
| Write-offs | (95) | (95) | |||||
| Reclassification between | |||||||
| categories | 320 | 2,560 | 397 | (3,277) | |||
| Depreciation charge | (538) | (28, 968) | (126) | (2,085) | 4 | (31, 713) | |
| Net book amount at 31 March 2012 |
1,961 | 34,633 | 1,814,720 | 1,513 | 36,520 | 77,333 | 1,996,680 |
| Net book amount at 31 December 2012 |
|||||||
| Opening net book amount | 1,961 | 34,726 | 1,773,601 | 1,182 | 42,243 | 124,665 | 1,978,378 |
| Additions | 417 | 19,445 | 19,862 | ||||
| Write-offs | (15) | (855) | (2) | (872) | |||
| Reclassification to | |||||||
| intangible assets | (28) | (28) | |||||
| Reclassification between | |||||||
| categories | 17 | 2,737 | (258) | (2, 496) | |||
| Depreciation charge | $\overline{\phantom{a}}$ | (554) | (30, 671) | (124) | (1,818) | (33, 167) | |
| Net book amount at 31 | |||||||
| March 2013 | 1,961 | 34,174 | 1,744,812 | 1,058 | 40,582 | 141,586 | 1,964,173 |
The structure of the Company's property, plant and equipment is as follows:
$\sim$
| Company | Land | Buildings | Plant and machinery |
Other PP&E | Construction in progress |
Total |
|---|---|---|---|---|---|---|
| Net book amount at 31 December 2011 |
||||||
| Opening net book amount | 1,961 | 33,613 | 1,840,627 | 36,573 | 72,763 | 1,985,537 |
| Additions | 8,328 | 8,328 | ||||
| Write-offs | (95) | (95) | ||||
| Reclassification between | ||||||
| categories | 320 | 2,560 | 397 | (3,277) | ||
| Depreciation charge | (518) | (28, 946) | (1,963) | (31, 427) | ||
| Net book amount at 31 March 2012 |
1,961 | 33,415 | 1,814,146 | 35,007 | 77,814 | 1,962,343 |
| Net book amount at 31 December 2012 |
||||||
| Opening net book amount | 1,961 | 33,513 | 1,773,053 | 40,660 | 125,594 | 1,974,781 |
| Additions | 393 | 19,260 | 19,653 | |||
| Write-offs | (15) | (855) | (2) | (872) | ||
| Reclassification to intangible assets |
(28) | (28) | ||||
| Reclassification between categories |
17 | 2,737 | (258) | (2, 496) | ||
| Depreciation charge | (525) | (30, 648) | (1,676) | (32, 849) | ||
| Net book amount at 31 March 2013 |
1,961 | 32,990 | 1,774,287 | 39,117 | 142,330 | 1,960,685 |
Write-offs mainly represent derecognition of replaced part of asset upon its reconstruction.
As at 31 March 2013 and 31 December 2012, the Group/Company had significant contractual commitments to purchase property, plant and equipment to be fulfilled in later periods.
| At 31 March 2013 |
At 31 December 2012 |
|
|---|---|---|
| Interconnection between the electricity transmission |
||
| systems of Lithuania and Sweden (NORDBALT) | 597,783 | 597,783 |
| Transformer substations | 71,517 | 73,386 |
| Construction of 330 kV overhead transmission line Telšiai- | ||
| Klaipėda | 37,236 | 43,360 |
| Cabling of 110 kV overhead transmission line near Viršuliškės |
4,749 | 4,318 |
| Interconnection between the electricity transmission |
||
| systems of Lithuania and Poland (LitPolLink) | 275,640 | 2,165 |
| Other | 3,639 | 4,512 |
| Total | 990,564 | 725,524 |
Investments in subsidiaries in the Company's financial statements
As at 31 March 2013 and 31 December 2012, the Company had direct control over the following subsidiaries:
| Subsidiary | Investment | Ownership | Impairment | Carrying |
|---|---|---|---|---|
| At 31 March 2013 | cost | interest (%) | amount | |
| UAB "TETAS" | 15,042 | 100 | $\overline{\phantom{a}}$ | 15,042 |
| BALTPOOL UAB | 318 | 67 | 318 | |
| Total | 15,360 | 15,360 | ||
| Subsidiary | Investment | Ownership | Impairment | Carrying |
| At 31 December 2012 | cost | interest $(% )$ | amount | |
| UAB "TETAS" | 8,290 | 61 | $\overline{\phantom{a}}$ | 8,290 |
| BALTPOOL UAB | 318 | 67 | $\overline{\phantom{a}}$ | 318 |
| Total | 8,608 | 8,608 |
All subsidiaries were acquired by way of spin-off.
In the implementation of the electricity sector reorganisation plan and following the decision of 17 October 2012 of the Board of LITGRID, LITGRID and LESTO AB signed the share exchange agreement on 7 January 2013. Under the latter agreement LITGRID disposed to the company LESTO AB shares of Elektros Tinklo Paslaugos UAB held by the right of ownership which represent 25.03% of the authorised share capital of Elektros Tinklo Paslaugos UAB in exchange for shares of Tetas UAB being disposed by LESTO AB which represent 38.87% of the authorised share capital of Tetas UAB.
Amount corresponding to the value of shares of Elektros Tinklo Paslaugos UAB, that Company held with the ownership right, was reclassified to the category of assets held for sale in the annual financial statements for the year ended 31 December 2012.
The balance of grants consists of grants related to the financing of assets acquisition. Movements in grants during three month period ended 31 March 2013 and 31 March 2012 were as follows:
| Group | Company | |
|---|---|---|
| Balance at 31 December 2011 | 182,359 | 182,359 |
| Grants received | 26,459 | 26,459 |
| Recognised as income during the period | (429) | (429) |
| Balance at 31 March 2012 | 208,389 | 208,389 |
| Balance at 31 December 2012 | 304,971 | 304,971 |
| Grants received | 30,740 | 30,740 |
| Recognised as income during the period | (427) | (427) |
| Balance at 31 March 2013 | 335,284 | 335,284 |
Grants received during three month period ended 31 March 2013 included:
In the statement of comprehensive income for the three month period ended 31 March 2013, depreciation and amortisation charges were reduced by income of grants of LTL 427 thousand (2012:LTL 429 thousand).
Loans of the Group/Company according to the repayment terms were as follows:
| Group at 31 March 2013 |
Company at 31 March 2013 |
Group at 31 December 2012 |
Company at 31 December 2012 |
|
|---|---|---|---|---|
| Amounts payable after one year | 138,112 | 138,112 | 138,112 | 138,112 |
| Amounts payable in one year | 46,311 | 41,434 | 45,956 | 41.434 |
| Total | 184,423 | 179,546 | 184,068 | 179,546 |
On 16 July 2012, the Company's subsidiary Tetas UAB signed an overdraft agreement with SEB Bankas AB. Credit limit is LTL 5,200 thousand. The agreement expires on 31 July 2013. The overdraft is subject to a variable interest rate which is established based on a one-week Vilnius Interbank Offered Rate (VILIBOR) plus 0.59% lender's borrowing risk margin and profit margin. As at 31 March 2013, the withdrawn amount of the overdraft totalled LTL 4,877 thousand (as at 31 December 2012: LTL 4,522).
On 5 October 2012, the Company signed a loan agreement with Pahjola Bank Plc. The loan amount is EUR 58,000 thousand. During the repricing period the loan is subject to annual interest rate being EURIBOR $+$ 0.94% margin.
As at 31 March 2013, the weighted average interest rate on borrowings of the Group was 1.04%.
Management distinguished business segments based on the reports reviewed by the Board who is considered to be the chief operating decision-maker of the Group. The Board analyses operations by geographical areas and types of services provided. Operating profit (loss) is a profitability indicator analysed by management. Reports reviewed by the Board are consistent with the financial statements prepared in accordance with IFRS, except for different presentation.
The Group has distinguished the following 6 segments:
The electricity transmission segment is engaged in transmitting electricity over high voltage (330-110 kV) networks from producers to end users or suppliers not in excess of the limit established in the contract. The main objective of these activities is to ensure a reliable, effective, high quality, transparent and safe electricity transmission to distributions networks, large network users from power stations and neighbouring energy systems.
Trade in balancing/regulating electricity is a separate service of the transmission system operator ensuring the balancing of electricity generation/import and demand/export levels.
Provision of capacity reserve services: to ensure a reliable work of the system, the Company purchases from electricity producers the service of ensuring capacity reserve for power generation facilities and provides capacity reserve services to end users. The capacity reserve is required in case of unexpected fall in electricity generation volumes or increase in electricity consumption.
The Company's/Group's services provided under PSO scheme comprise as follows:
The Company's subsidiary BALTPOOL UAB carries out the activities of natural gas market operator and applies measures to secure against the fluctuations in electricity prices on power exchange. BALTPOOL UAB earns revenue mainly from turnover fees for trade in power exchange. Until 18 June 2012, BALTPOOL UAB used to act as power exchange operator.
Repair and maintenance services are carried out by the Company's subsidiary TETAS UAB. These services include reconstruction, repair and technical maintenance of medium voltage transformer substations and distribution stations.
The Group's information on segments for the three month period ended 31 March 2013 is presented in the table below:
| 2013 | Operating segments | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Electricity trans- mission |
Trade in balancing/ regulating electricity |
Provision οf capacity reserve services |
Provision оf services under PSO scheme |
Activities of market operator |
Repair and mainte- nance activities |
Other inter- segment elimina- tions |
Total | ||
| Revenue | 67,659 | 22,219 | 24,237 | 1,791 | 180 | 16,049 | 132,135 | ||
| Inter-segment revenue | (9, 486) | (2,095) | 185 | (11, 396) | |||||
| Revenue after elimination of intercompany revenue within the Group |
67,659 | 22,219 | 24,237 | 1,791 | (9,306) | 13,954 | 185 | 120,739 | |
| Operating profit (loss) | 2,831 | 6,681 | 12,756 | $\overline{\phantom{a}}$ | (173) | (1,501) | 185 | 20,779 | |
| Finance income (costs), net | 3,376 | $\blacksquare$ | (22) | 3,355 | |||||
| Share of result of associates and jointly controlled entities Gain on change in ownership interest in associate |
256 | $\overline{\phantom{a}}$ | $\overline{a}$ | 256 | |||||
| Profit (loss) before income tax | 6,463 | 6,681 | 12,756 | ٠ | (172) | (1, 523) | 185 | 24,390 | |
| *Income tax | (3, 440) | $\overline{\phantom{a}}$ | (21) | (3, 461) | |||||
| Net profit (loss) for the year | 3,023 | 6,681 | 12,756 | ٠ | (172) | (1, 544) | 185 | 20,929 | |
| Depreciation and amortisation expense | 32,524 | $\overline{\phantom{a}}$ | 28 | 326 | 32,878 | ||||
| Write-off of property, plant and equipment |
745 | 745 | |||||||
*Income tax is not allocated between Company's operating segments and is attributed to electricity transmission activity.
Grupės informacija apie segmentus už 2012 m. kovo 31 d. pasibaigusį laikotarpį yra pateikta žemiau:
| 2012 | Operating segments | |||||||
|---|---|---|---|---|---|---|---|---|
| Electri- city trans- mission |
Trade in balancing/ regulating electricity |
Provision of capacity reserve services |
Provi- sion of services under PSO scheme |
Activi- ties of market operator |
Repair and mainte- nance activities |
Other inter- seg- ment elimina- tions |
Total | |
| Revenue | 68,122 | 28,074 | 18,155 | 3,146 | 588 | 8,290 | 126,375 | |
| Inter-segment revenue Revenue after elimination of intercompany revenue within the Group |
68,122 | 28,074 | 18,155 | 3,146 | (521) 67 |
(1, 303) 6,987 |
(76) (76) |
(1,900) 124,475 |
| Operating profit (loss) | 8,286 | 8,228 | 1,274 | $\overline{\phantom{a}}$ | 102 | (1,004) | (71) | 16,815 |
| Finance income (costs), net Share of result of associates and jointly controlled |
922 | 58 | 5 | 985 | ||||
| entities Profit (loss) before income tax |
(54) 480 |
(54) 480 |
||||||
| *Income tax | 9,634 | 8,228 | 1,274 | 160 | (999) | (71) | 18,226 | |
| Net profit (loss) for the year Depreciation and |
(2,882) | $\overline{a}$ | (22) | 27 | (2, 877) | |||
| amortisation expense Write-off of property, plant |
6,752 | 8,228 | 1,274 | $\sim$ | 138 | (972) | (71) | 15,349 |
| and equipment | 31,206 | 9 | 294 | (4) | 31,505 | |||
| Operating profit (loss) | 93 | 93 |
*Income tax is not allocated between Company's operating segments and is attributed to electricity transmission activity.
The Group operates in Lithuania and its revenue generated from customers in Lithuania accounts for 99% of total revenue.
The Company sells regulating electricity to transmission system operators in Latvia and Estonia and provides the electricity transit service to the Russian transmission system operator.
In 2013 and 2012, the Group's and the Company's revenue by geographical location of customers:
| Country | Group January-March 2013 |
Company January-March 2013 |
Group January- March 2012 |
Company January- March 2012 |
|---|---|---|---|---|
| Lithuania | 119,382 | 114,594 | 123,643 | 116,664 |
| Russia | 408 | 408 | 540 | 540 |
| Estonia | 512 | 512 | 249 | 249 |
| Latvia | 437 | 437 | 43 | 43 |
| Total | 120,739 | 115,951 | 124,475 | 117,496 |
All assets of the Group and the Company are located in Lithuania.
During three month period ended 31 March 2013, the Group's revenue from its major external customer AB LESTO amounted to LTL 86,519 thousand (31 March 2012: LTL 77,217 thousand).
The Company's/Group's related parties in 2013 and 2012 were as follows:
The Group's transactions with related parties during three month period ended 31 March 2013 and the balances arising on these transactions as at 31 March 2013 are presented below.
| Related parties | Trade and other payables and prepayments |
Trade and other receivables |
Purchases | Sales |
|---|---|---|---|---|
| Associates | 1,617 | 756 | 4,599 | 1,550 |
| The Group's parent company (UAB EPSO-G) Government-related entities: |
$\overline{\phantom{a}}$ | $\overline{\phantom{0}}$ | ||
| AB LESTO | 17,022 | 115,722 | 21,552 | 292,853 |
| Lietuvos energija AB | 63,212 | 4,554 | 144,999 | 26,333 |
| Total | 81,851 | 121,032 | 171,150* | 320,736** |
*Whereof: LTL 131,201 thousand PSO service fees paid to related parties and LTL 14,441 thousand purchases of electricity on the power exchange from related parties. The Group acts as an agent in these transactions. The Group does not recognise revenue and expenses from electricity trading in power exchange and administration of PSO service fees with respect to those transactions in which it acts as an agent on behalf of the Commission/Government.
**Whereof: LTL 206,344 thousand PSO service fees received from related parties and LTL 14,441 thousand sales of electricity on the power exchange to related parties. The Group does not recognise revenue and expenses from electricity trading in power exchange and administration of PSO service fees with respect to those transactions in which it acts as an agent on behalf of the Commission/Government.
The Company's transactions with related parties during three month period ended 31 March 2013 and the balances arising on these transactions as at 31 March 2013 are presented below.
| Related parties | Trade and other payables and prepayments |
Trade and other receivables |
Purchases | Sales |
|---|---|---|---|---|
| Subsidiaries | 16,066 | 8,660 | 58,952 | 1,872 |
| Associates | 1,557 | 739 | 4,452 | 1,536 |
| The Group's parent company (UAB EPSO-G) Government-related entities: |
||||
| AB LESTO | 6,257 | 30,817 | 354 | 80,621 |
| Lietuvos energija AB | 8,201 | 4,554 | 34,844 | 26,333 |
| Total | 32,081 | 44,770 | 98,602* | 110,362** |
*Whereof: LTL 24,343 thousand PSO service fees paid to related parties and LTL 14,441 thousand purchases of electricity on the power exchange from related parties. The Group acts as an agent in these transactions. The Group does not recognise revenue and expenses from electricity trading in power exchange and administration of PSO service fees with respect to those transactions in which it acts as an agent on behalf of the Commission/Government.
**Whereof: LTL 1,801 thousand PSO service fees received from related parties and LTL 14.441 thousand sales of electricity on the power exchange to related parties. The Group does not recognise revenue and expenses from electricity trading in power exchange and administration of PSO service fees with respect to those transactions in which it acts as an agent on behalf of the Commission/Government.
The Group's transactions with related parties during three month period ended 31 March 2012 and the balances arising on these transactions as at 31 December 2012 are presented below.
| Related parties | Trade and other payables and prepayments |
Trade and other receivables |
Purchases | Sales |
|---|---|---|---|---|
| Associates The Group's parent company (UAB EPSO-G) Government-related entities: |
2,625 - |
625 $\overline{\phantom{a}}$ |
1,518 $\overline{\phantom{0}}$ |
1,533 |
| AB LESTO | 15,674 | 115,447 | 99,967 | 249,538 |
| Lietuvos energija AB | 25,328 | 6,513 | 38,066 | 83,154 |
| Total | 43,627 | 122,585 | 139,551* | 334,225** |
*Whereof: LTL 89,058 thousand PSO service fees paid to related parties and LTL 38,066 thousand purchases of electricity on the power exchange from related parties. The Group acts as an agent in these transactions. The Group does not recognise revenue and expenses from electricity trading in power exchange and administration of PSO service fees with respect to those transactions in which it acts as an agent on behalf of the Commission/Government.
**Whereof: LTL 171,301 thousand PSO service fees received from related parties and LTL 83,291 thousand sales of electricity on the power exchange to related parties. The Group does not recognise revenue and expenses from electricity trading in power exchange and administration of PSO service fees with respect to those transactions in which it acts as an agent on behalf of the Commission/Government.
The Company's transactions with related parties during three month period ended 31 March 2012 and the balances arising on these transactions as at 31 December 2012 are presented below.
| Related parties | Trade and other payables and prepayments |
Trade and other receivables |
Purchases | Sales |
|---|---|---|---|---|
| Subsidiaries | 6,548 | 13 | 8,734 | 28 |
| Associates | 1,353 | 622 | 1,384 | 1,533 |
| The Group's parent company (UAB EPSO-G) Government-related entities: |
||||
| AB LESTO | 15,645 | 6,349 | 99,961 | 242,910 |
| Lietuvos energija AB | 25,166 | 101,284 | 7,146 | |
| Total | 48,712 | 108,268 | 128,444* | 251,617** |
*Whereof: LTL 89,058 thousand PSO service fees paid to related parties. The Group acts as an agent in these transactions. The Group does not recognise revenue and expenses from administration of PSO service fees with respect to those transactions in which it acts as an agent on behalf of the Commission/Government.
**Whereof: LTL 171,301 thousand PSO service fees received from related parties. The Group acts as an agent in these transactions. The Group does not recognise revenue and expenses from administration of PSO service fees with respect to those transactions in which it acts as an agent on behalf of the Commission/Government.
| Group January- March 2013 |
Company January- March 2013 |
Group January- March 2012 |
Company January- March 2012 |
|
|---|---|---|---|---|
| Employment-related payments, whereof: | 666 | 463 | 622 | 352 |
| - Termination benefits | 79 | 79 | 18 | 14 |
| Number of key management personnel | 17 | $\Omega$ | 16 |
Key management consists of heads of administration and their deputies (directors of departments), and the chief financier.
In 2013 and 2012, basic and diluted earnings per share were as follows:
| January-March 2013 |
January-March 2012 |
|
|---|---|---|
| Net profit (loss) attributable to the Company's shareholders (thousand LTL) Weighted average number of shares (units) |
20,998 504,331,380 |
15,681 504,331,380 |
| Basic and diluted earnings per share (in LTL) | 0.04 | 0.03 |
Achema AB has not paid to LITGRID PSO fees for electricity generated and consumed for internal needs from April 2011 till December 2011. On 22 July 2011, LITGRID AB filed a legal claim to Kaunas County Court by which it claimed from Achema AB to cover debt and interest for April-June 2011. This case was suspended by the decision of 14 June 2012 of Kaunas County Court until the completion of investigation of the case with Vilnius County Court initiated by the claim of Achema AB against LITGRID requesting the recognition of the transaction as null and void and payment of restitutional compensation. The outcome of the case will have no impact on the Company's net profit (loss) because the Company acts as an agent and PSO service fees administered by it are recognised only as amounts receivable(payable). The management does not believe that these litigations will have any negative impact on the Group's/Company's financial statements.
AB "Achema", AB "LIFOSA" and AB "ORLEN Lietuva" from 1 January 2013 has refused to pay PSO fees collected for electricity generated and consumed for internal needs and to sign agreements setting PSO fees collection conditions with LITGRID AB. LITGRID AB has send a requirement to those companies to pay PSO fees and to sign the agreements, but the requirements within the prescribed time limit have not been fulfilled. In April 2013 LITGRID AB filed a legal claim to the Kaunas and Siauliai district courts claiming to cover debt and interest for January 2013 and to sign an agreements. Dates of hearings currently are not published because the companies are providing feedback to the claims. The management does not believe that these litigations will have any negative impact on the Group's/Company's financial statements.
Property, plant and equipment purchase commitments are disclosed in Note 4.
On 24 April 2013 the ordinary general shareholders meeting of the Company decided to pay dividends in the amount of LTL 45,000 thousand, paying 0.089227048 LTL dividends per share.
*****
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.