Quarterly Report • Aug 11, 2016
Quarterly Report
Open in ViewerOpens in native device viewer
PGE Polska Grupa Energetyczna S.A. Condensed interim consolidated financial statements for the 6-month period
ended June 30, 2016 in accordance with IFRS EU (in PLN million)
zakończony dnia 31 marca 2014 roku
| CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME 3 | ||
|---|---|---|
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION 4 | ||
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 5 | ||
| CONSOLIDATED STATEMENT OF CASH FLOWS 6 | ||
| GENERAL INFORMATION, BASIS FOR PREPARATION OF THE FINANCIAL STATEMENTS AND OTHER EXPLANATORY INFORMATION 7 | ||
| 1. | General information 7 | |
| 1.1 | Information about the parent company 7 | |
| 1.2 | Information about the PGE Group 8 | |
| 1.3 | Structure of the PGE Group 8 | |
| 1.4 | Amendment to the condensed interim consolidated financial statements published on August 9, 2016 10 | |
| 2. | Basis for preparation of the financial statements 11 | |
| 2.1 | Statement of compliance 11 | |
| 2.2 | Presentation and functional currency 11 | |
| 2.3 | New standards and interpretations published, not yet effective 11 | |
| 2.4 | Professional judgment of management and estimates 12 | |
| 3. | The analysis of impairment of property, plant and equipment, intangible assets and goodwill 12 | |
| 3.1 | The analysis of impairment of power generating assets of Conventional Generation segment 12 | |
| 3.2 | The analysis of impairment of the power generating assets of Renewables segment 13 | |
| 4. | Changes of accounting principles and data presentation 15 | |
| 5. | Fair value hierarchy 17 | |
| EXPLANATORY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 18 | ||
| EXPLANATORY NOTES TO THE OPERATING SEGMENTS 18 | ||
| 6. | Information on operating segments 18 | |
| EXPLANATORY NOTES TO THE STATEMENT OF COMPREHENSIVE INCOME 21 | ||
| 7. | Revenues and expenses 21 | |
| 7.1 | Sales revenues 21 | |
| 7.2 | Cost by nature and function 22 | |
| 7.3 | Other operating income and expenses 24 | |
| 7.4 | Financial income and expenses 24 | |
| 7.5 | Share of profit of associates accounted for under the equity method 25 | |
| 8. | Impairment allowances on assets 26 | |
| 9. | Tax in the statement of comprehensive income 26 | |
| EXPLANATORY NOTES TO THE STATEMENT OF FINANCIAL POSITION 26 | ||
| 10. | Significant additions and disposals of property, plant and equipment and intangible assets 26 | |
| 11. | Future investment commitments 27 | |
| 12. | Shares in associates accounted for under the equity method 27 | |
| 13. | Deferred tax in the statement of financial position 28 | |
| 14. | CO2 emission rights for own use 28 | |
| 15. | Other current and non-current assets 29 | |
| 15.1 | Other non-current assets 29 | |
| 15.2 | Other current assets 29 | |
| 16. | Selected financial assets 30 | |
| 16.1 | Trade and other financial receivables 30 | |
| 16.2 | Cash and cash equivalents30 | |
| 17. | Derivatives 31 | |
| 18. | Equity 31 | |
| 18.1 | Share capital 32 | |
| 18.2 | Hedging reserve 32 | |
| 18.3 | Dividends paid and dividends declared 32 | |
| 19. | Provisions 33 | |
| 19.1 | Provision for employee benefits 34 | |
| 19.2 | Rehabilitation provision 34 | |
| 19.3 | Provision for deficit of CO2 emission rights 35 | |
| 19.4 | Provision for non-contractual use of property 35 | |
| 19.5 | Other provisions 35 | |
| 20. | Financial liabilities 35 | |
| 20.1 | Loans, borrowings, bonds and lease 35 | |
| 20.2 | Trade and other financial liabilities 36 | |
| OTHER EXPLANATORY NOTES 37 | ||
| 21. | Contingent liabilities and receivables. Legal claims 37 | |
| 21.1 | Contingent liabilities37 | |
| 21.2 | Other significant issues related to contingent liabilities 37 | |
| 21.3 | Contingent receivables 38 | |
| 21.4 | Other legal claims and disputes 38 | |
| 22. | Tax settlements 39 | |
| 23. | Information on related parties 40 | |
| 23.1 | Associates 40 | |
| 23.2 | Subsidiaries of the State Treasury 40 | |
| 23.3 | Management personnel remuneration 40 | |
| 24. | Significant events of the reporting period and subsequent events 41 | |
| 24.1 24.2 |
Compensation resulting from termination of long term contracts LTC 41 Agreement on financial investment in Polska Grupa Górnicza 43 |
| Note | Period ended June 30, 2016 (reviewed) |
Period ended June 30, 2015 (reviewed) restated* |
|
|---|---|---|---|
| STATEMENT OF PROFIT OR LOSS | |||
| SALES REVENUES | 7.1 | 13,666 | 14,245 |
| Costs of goods sold | 7.2 | (11,822) | (19,473) |
| GROSS PROFIT/(LOSS) ON SALES | 1,844 | (5,228) | |
| Distribution and selling expenses | 7.2 | (727) | (732) |
| General and administrative expenses | 7.2 | (399) | (402) |
| Other operating income | 7.3 | 325 | 332 |
| Other operating expenses | 7.3 | (91) | (144) |
| OPERATING PROFIT/(LOSS) | 952 | (6,174) | |
| Financial income | 7.4 | 49 | 110 |
| Financial expenses | 7.4 | (204) | (171) |
| Share of profit of associates | 7.5 | (42) | - |
| PROFIT/(LOSS) BEFORE TAX | 755 | (6,235) | |
| Current income tax | 9 | (227) | (297) |
| Deferred income tax | 9 | 15 | 1,473 |
| NET PROFIT/(LOSS) FOR THE REPORTING PERIOD | 543 | (5,059) | |
| OTHER COMPREHENSIVE INCOME | |||
| Items, which may be reclassified to profit or loss, including: | |||
| Valuation of hedging instruments | 18.2 | 40 | 76 |
| Foreign exchange differences from translation of foreign entities | 4 | (2) | |
| Deferred tax | 9 | (8) | (14) |
| Items, which will not be reclassified to profit or loss, including:: | |||
| Actuarial gains and losses from valuation of provisions for employee benefits | - | 140 | |
| Deferred tax | 9 | - | (27) |
| OTHER COMPREHENSIVE INCOME FOR THE REPORTING PERIOD, NET | 36 | 173 | |
| TOTAL COMPREHENSIVE INCOME | 579 | (4,886) | |
| NET PROFIT/(LOSS) ATTRIBUTABLE TO: | |||
| – equity holders of the parent company | 546 | (5,055) | |
| – non-controlling interests | (3) | (4) | |
| NET PROFIT/(LOSS) ATTRIBUTABLE TO: | |||
| – equity holders of the parent company | 582 | (4,882) | |
| – non-controlling interests | (3) | (4) | |
| EARNINGS AND DILUTED EARNINGS PER SHARE ATTRIBUTABLE TO EQUITY HOLDERS OF THE | 0.29 | (2.71) | |
| PARENT COMPANY (IN PLN) |
* for information regarding restatement of comparative figures please refer to note 4 of these financial statements
| Note | As at June 30, 2016 (reviewed) |
As at December 31, 2015 (audited) |
As at June 30, 2015 (reviewed) restated* |
|
|---|---|---|---|---|
| NON-CURRENT ASSETS | ||||
| Property, plant and equipment | 48,833 | 47,068 | 42,110 | |
| Investment property | 31 | 30 | 31 | |
| Intangible assets | 635 | 904 | 819 | |
| Financial receivables | 16.1 | 148 | 142 | 138 |
| Derivatives | 17 | 197 | 43 | 24 |
| Available-for-sale financial assets | 15 | 15 | 15 | |
| Shares in associates accounted for under the equity method | 12 | 327 | 8 | 9 |
| Other non-current assets | 15.1 | 909 | 1,063 | 1,425 |
| Deferred tax assets | 13 | 253 | 313 | 365 |
| 51,348 | 49,586 | 44,936 | ||
| CURRENT ASSETS | ||||
| Inventories | 1,799 | 1,959 | 2,468 | |
| CO2 emission rights for own use | 14 | 1,888 | 2,172 | 975 |
| Income tax receivables | 15 | 101 | 20 | |
| Derivatives | 17 | 16 | 7 | 19 |
| Trade and other financial receivables | 16.1 | 3,705 | 3,748 | 3,592 |
| Available-for-sale financial assets | 4 | 4 | 9 | |
| Other current assets | 15.2 | 473 | 599 | 520 |
| Cash and cash equivalents | 16.2 | 1,712 | 3,104 | 4,913 |
| Assets classified as held-for-sale | 20 | 16 | 16 | |
| 9,632 | 11,710 | 12,532 | ||
| 60,980 | 61,296 | 57,468 | ||
| TOTAL ASSETS | ||||
| EQUITY | ||||
| Share capital | 18.1 | 18,698 | 18,698 | 18,698 |
| Hedging reserve | 18.2 | 11 | (21) | 1 |
| Foreign exchange differences from translation | 3 | (1) | (3) | |
| Reserve capital | 14,310 | 13,009 | 13,009 | |
| Retained earnings | 7,412 | 8,636 | 6,725 | |
| EQUITY ATTRIBUTED TO EQUITY HOLDERS OF THE PARENT COMPANY | 40,434 | 40,321 | 38,430 | |
| Non-controlling interests | 88 | 96 | 83 | |
| TOTAL EQUITY | 40,522 | 40,417 | 38,513 | |
| NON-CURRENT LIABILITIES | ||||
| Non-current provisions | 19 | 6,185 | 6,044 | 5,424 |
| Loans, borrowings, bonds and lease | 20.1 | 5,638 | 5,118 | 4,569 |
| Derivatives | 17 | 51 | 55 | 53 |
| Deferred tax liabilities | 13 | 786 | 852 | 643 |
| Deferred income and government grants | 1,180 | 1,192 | 1,165 | |
| Other financial liabilities | 20.2 | 22 | 34 | 31 |
| 13,862 | 13,295 | 11,885 | ||
| CURRENT LIABILITIES | ||||
| Current provisions | 19 | 1,841 | 1,809 | 1,782 |
| Loans, borrowings, bonds and lease | 20.1 | 308 | 291 | 252 |
| Derivatives | 17 | - | 34 | 41 |
| Trade and other financial liabilities | 20.2 | 2,830 | 3,945 | 2,100 |
| Income tax liabilities | 14 | 5 | 136 | |
| Deferred income and government grants | 121 | 112 | 132 | |
| Other current non-financial liabilities | 1,482 | 1,388 | 2,627 | |
| 6,596 | 7,584 | 7,070 | ||
| TOTAL LIABILITIES | 20,458 | 20,879 | 18,955 | |
| TOTAL EQUITY AND LIABILITIES | 60,980 | 61,296 | 57,468 | |
* for information regarding restatement of comparative figures please refer to note 4 of these financial statements
| Share capital | Hedging reserve |
Foreign exchange differences from translation |
Reserve capital |
Retained earnings |
TOTAL | Non controlling interests |
TOTAL EQUITY |
|
|---|---|---|---|---|---|---|---|---|
| Note 18.1 |
18.2 | |||||||
| AS AT JANUARY 1, 2015 | 18,698 | (61) | (1) | 9,231 | 16,901 | 44,768 | 116 | 44,884 |
| Net loss for the reporting period | - | - | - | - | (3,032) | (3,032) | (5) | (3,037) |
| Other comprehensive income | - | 40 | - | - | 12 | 52 | - | 52 |
| COMPREHENSIVE INCOME | - | 40 | - | - | (3,020) | (2,980) | (5) | (2,985) |
| Retained earnings distribution | - | - | - | 3,778 | (3,778) | - | - | - |
| Dividend | - | - | - | - | (1,458) | (1,458) | (4) | (1,462) |
| Changes within the Group | - | - | - | - | - | - | 68 | 68 |
| Acquisition of additional shares in subsidiaries | - | - | - | - | (10) | (10) | (78) | (88) |
| Other changes | - | - | - | - | 1 | 1 | (1) | - |
| TRANSACTIONS WITH OWNERS | - | - | - | 3,778 | (5,245) | (1,467) | (15) | (1,482) |
| AS AT DECEMBER 31, 2015 | 18,698 | (21) | (1) | 13,009 | 8,636 | 40,321 | 96 | 40,417 |
| Net loss for the reporting period | - | - | - | - | 546 | 546 | (3) | 543 |
| Other comprehensive income | - | 32 | 4 | - | - | 36 | - | 36 |
| COMPREHENSIVE INCOME | - | 32 | 4 | - | 546 | 582 | (3) | 579 |
| Retained earnings distribution | - | - | - | 1,301 | (1,301) | - | - | - |
| Dividend | - | - | - | - | (467) | (467) | (4) | (471) |
| Acquisition of additional shares in subsidiaries | - | - | - | - | (1) | (1) | (2) | (3) |
| Other changes | - | - | - | - | (1) | (1) | 1 | - |
| TRANSACTIONS WITH OWNERS | - | - | - | 1,301 | (1,770) | (469) | (5) | (474) |
| AS AT JUNE 30, 2016 | 18,698 | 11 | 3 | 14,310 | 7,412 | 40,434 | 88 | 40,522 |
| Share capital | Hedging reserve |
Foreign exchange differences from translation |
Reserve capital |
Retained earnings |
TOTAL | Non controlling interests |
TOTAL EQUITY |
|
|---|---|---|---|---|---|---|---|---|
| AS AT JANUARY 1, 2015 | 18,698 | (61) | (1) | 9,231 | 16,901 | 44,768 | 116 | 44,884 |
| Net loss for the reporting period | - | - | - | - | (5,055) | (5,055) | (4) | (5,059) |
| Other comprehensive income | - | 62 | (2) | - | 113 | 173 | - | 173 |
| COMPREHENSIVE INCOME | - | 62 | (2) | - | (4,942) | (4,882) | (4) | (4,886) |
| Retained earnings distribution | - | - | - | 3,778 | (3,778) | - | - | - |
| Dividend | - | - | - | - | (1,458) | (1,458) | (4) | (1,462) |
| Changes within the Group | - | - | - | - | - | - | 47 | 47 |
| Acquisition of additional shares in subsidiaries | - | - | - | - | (3) | (3) | (72) | (75) |
| Other changes | - | - | - | - | 5 | 5 | - | 5 |
| TRANSACTIONS WITH OWNERS | - | - | - | 3,778 | (5,234) | (1,456) | (29) | (1,485) |
| AS AT JUNE 30, 2015 | 18,698 | 1 | (3) | 13,009 | 6,725 | 38,430 | 83 | 38,513 |
| Note | Period ended June 30, 2016 (reviewed) |
Period ended June 30, 2015 (reviewed) restated* |
|
|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
| Profit/(loss) before tax | 755 | (6,235) | |
| Income tax paid | (129) | (232) | |
| Adjustments for: | |||
| Share of profit of associates consolidated under the equity method | 42 | - | |
| Depreciation, amortization, disposal and impairment losses | 2,192 | 10,500 | |
| Interest and dividend, net | 63 | 68 | |
| Profit / loss on investment activities | (57) | (25) | |
| Change in receivables | 47 | 15 | |
| Change in inventories | 152 | (305) | |
| Change in liabilities, excluding loans and borrowings | (710) | (726) | |
| Change in other non-financial assets, prepayments and CO2 emission rights | 348 | 420 | |
| Change in provisions | 115 | (432) | |
| Other | 39 | 21 | |
| NET CASH FROM OPERATING ACTIVITIES | 2,857 | 3,069 | |
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
| Proceeds from sale of property, plant and equipment and intangible assets | 5 | 15 | |
| Purchase of property, plant and equipment and intangible assets | (4,228) | (4,066) | |
| Deposits with a maturity over 3 months | (524) | (120) | |
| Termination of deposits over 3 months | 513 | 112 | |
| Acquisition of financial assets / increase in shareholding in the PGE Group companies | (382) | (75) | |
| Proceeds from sale of financial assets | - | 68 | |
| Other | 15 | - | |
| NET CASH FROM INVESTING ACTIVITIES | (4,601) | (4,066) | |
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
| Proceeds from loans, borrowings and issue of bonds | 510 | 44 | |
| Repayment of loans, borrowings, bonds and finance lease | (98) | (227) | |
| Interest paid | (103) | (96) | |
| Grants received for non-current assets | 48 | - | |
| Other | (3) | 6 | |
| NET CASH FROM FINANCING ACTIVITIES | 354 | (273) | |
| NET CHANGE IN CASH AND CASH EQUIVALENTS | (1,390) | (1,270) | |
| Effect of movements in exchange rates on cash held | 1 | 8 | |
| CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD | 16.2 | 3,101 | 6,183 |
| CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD | 16.2 | 1,711 | 4,913 |
| Restricted cash | 216 | 585 |
* for information regarding restatement of comparative figures please refer to note 4 of these financial statements
PGE Polska Grupa Energetyczna S.A. ("parent company", "the Company", "PGE S.A.") was founded on the basis of the Notary Deed of August 2, 1990 and registered in the District Court in Warsaw, XVI Commercial Department on September 28, 1990. The Company was registered in the National Court Register of the District Court for the capital city of Warsaw, XII Commercial Department, under no. KRS 0000059307. The parent company is seated in Warsaw, 2 Mysia Street.
As at January 1, 2016 the composition of the Company's Management Board was as follows:
From January 1, 2016 till June 30, 2016 the following changes occurred in the composition of the Management Board:
As at June 30, 2016 and as at the date of preparation of these financial statements the composition of the Company's Management Board is as follows:
As at June 30, 2016 the ownership structure of the parent company is as follows:
| State Treasury | Total | ||
|---|---|---|---|
| As at December 31, 2015 | 58.39% | 41.61% | 100.00% |
| As at June 30, 2016 | 57.39% | 42.61% | 100.00% |
As of March 30, 2016 the State Treasury transferred 18,697,608 shares, constituting 1% of the share capital of the Company. According to the information received from the Ministry of the State Treasury, after the transaction the State Treasury holds 57.39% in the share capital of the Company. According to information available in the Company as at the date of publication of these financial statements the sole shareholder who holds at least 5% of votes at the General Meeting of PGE S.A. is the State Treasury.
After the reporting date up to the date of preparation of these financial statements, there have been no changes in the amount of the Company's share capital.
PGE Polska Grupa Energetyczna S.A. Group ("PGE Group", "Group") comprises the parent company PGE Polska Grupa Energetyczna S.A., 50 subsidiaries and 2 associates. As described in note 24.2, in the current period, the Group gained significant influence on Polska Grupa Górnicza Sp. z o.o. and consolidates this company under the equity method. For additional information about subsidiaries included in the consolidated financial statements please refer to note 1.3.
These consolidated financial statements of the PGE Group comprise financial data for the period from January 1, 2016 to June 30, 2016 ("financial statements", "consolidated financial statements") and include comparative data for the period from January 1, 2015 to December 31, 2015 and for the period from January 1, 2015 to June 30, 2015.
The financial statements of all affiliated companies were prepared for the same reporting period as the financial statements of the parent company, using consistent accounting principles.
Core operations of the PGE Group companies are as follows:
Business activities are conducted under appropriate concessions granted to particular Group companies.
These consolidated financial statements were prepared under the assumption that the significant Group companies will continue to operate as a going concern in the foreseeable future. As at the date of the approval of these consolidated financial statements, there is no evidence indicating that the significant Group companies will not be able to continue its business activities as a going concern.
The foregoing consolidated financial statements are prepared based on the same accounting principles (policy) and methods of computation as compared with the most recent annual financial statements. These financial statements are to be read together with the audited consolidated financial statements of the PGE Group for the year ended December 31, 2015.
During the reporting period, the PGE Group consisted of the enumerated below companies, consolidated directly and indirectly:
| Entity | Entity holding shares | Share of the Group entities as at June 30, 2016 |
Share of the Group entities as at December 31, 2015 |
|
|---|---|---|---|---|
| SEGMENT: SUPPLY | ||||
| 1. | PGE Polska Grupa Energetyczna S.A. Warsaw |
The Parent Company | ||
| 2. | PGE Dom Maklerski S.A. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 3. | PGE Trading GmbH Berlin |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 4. | PGE Obrót S.A. Rzeszów |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 5. | ENESTA sp. z o.o. Stalowa Wola |
PGE Obrót S.A. | 87.33% | 87.33% |
| SEGMENT: CONVENTIONAL GENERATION | ||||
| 6. | PGE Górnictwo i Energetyka Konwencjonalna S.A. Bełchatów |
PGE Polska Grupa Energetyczna S.A. | 99.97% | 99.96% |
| 7. | ELBIS sp. z o.o. Rogowiec |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 8. | MEGAZEC sp. z o.o. Bydgoszcz |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 9. | MegaSerwis sp. z o.o. Bogatynia |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 10. "ELMEN" sp. z o.o. Rogowiec |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 11. Przedsiębiorstwo Usługowo-Produkcyjne "ELTUR-SERWIS" sp. z o.o. |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| Entity | Entity holding shares | Share of the Group entities as at June 30, 2016 |
Share of the Group entities as at December 31, 2015 |
|
|---|---|---|---|---|
| Bogatynia | ||||
| 12. | Przedsiębiorstwo Usługowo-Produkcyjne "TOP SERWIS" sp. z o.o. Bogatynia |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 13. | Przedsiębiorstwo Transportowo-Sprzętowe "BETRANS" sp. z o.o. Bełchatów |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 14. | Przedsiębiorstwo Wulkanizacji Taśm i Produkcji Wyrobów Gumowych BESTGUM POLSKA sp. z o.o. Rogowiec |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 15. RAMB sp. z o.o. | PGE Polska Grupa Energetyczna S.A. | 100.00% | - | |
| Piaski | PGE Górnictwo i Energetyka Konwencjonalna S.A. |
- | 100.00% | |
| 16. EPORE sp. z o.o. Bogatynia |
PGE Górnictwo i Energetyka Konwencjonalna S.A. |
85.38% | 85.38% | |
| 17. "Energoserwis – Kleszczów" sp. z o.o. Rogowiec |
PGE Górnictwo i Energetyka Konwencjonalna S.A. |
51.00% | 51.00% | |
| 18. Przedsiębiorstwo Energetyki Cieplnej sp. z o.o. Zgierz |
PGE Górnictwo i Energetyka Konwencjonalna S.A. |
50.98% | 50.98% | |
| SEGMENT: RENEWABLES | ||||
| 19. PGE Energia Odnawialna S.A. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 20. Elektrownia Wiatrowa Baltica-1 sp. z o.o. Warsaw |
PGE Energia Odnawialna S.A. | 100.00% | 100.00% | |
| 21. Elektrownia Wiatrowa Baltica-2 sp. z o.o. Warsaw |
PGE Energia Odnawialna S.A. | 100.00% | 100.00% | |
| 22. Elektrownia Wiatrowa Baltica-3 sp. z o.o. Warsaw |
PGE Energia Odnawialna S.A. | 100.00% | 100.00% | |
| 23. PGE Energia Natury sp. z o.o. Warsaw |
PGE Energia Odnawialna S.A. | 100.00% | 100.00% | |
| 24. PGE Energia Natury Omikron sp. z o.o. Warsaw |
PGE Energia Odnawialna S.A. | 100.00% | 100.00% | |
| 25. PGE Energia Natury PEW sp. z o.o. Warsaw |
PGE Energia Odnawialna S.A. | 100.00% | 100.00% | |
| SEGMENT: DISTRIBUTION | ||||
| 26. PGE Dystrybucja S.A. Lublin |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| SEGMENT: OTHER OPERATIONS | ||||
| 27. PGE EJ 1 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 70.00% | 70.00% | |
| 28. PGE Systemy S.A. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 29. EXATEL S.A. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 30. PGE Sweden AB (publ) Stockholm |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 31. PGE Obsługa Księgowo-Kadrowa sp. z o.o. Lublin |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 32. "Elbest" sp. z o.o. Bełchatów |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 33. Elbest Security sp. z o.o. Bełchatów |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 34. PGE Inwest 2 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 35. PGE Inwest 4 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 36. PGE Inwest 5 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 37. PGE Inwest 6 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 38. PGE Inwest 7 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| Entity | Entity holding shares | Share of the Group entities as at June 30, 2016 |
Share of the Group entities as at December 31, 2015 |
|
|---|---|---|---|---|
| 39. PGE Inwest 8 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 40. PGE Inwest 9 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 41. PGE Inwest 10 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 42. PGE Inwest 11 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 43. PGE Inwest 12 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 44. PGE Inwest 13 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 45. PGE Inwest 14 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 46. PGE Inwest 15 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 47. PGE Inwest 16 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% | |
| 48. ENERGO-TEL S.A. Warsaw |
EXATEL S.A. | 100.00% | 100.00% | |
| 49. BIO-ENERGIA sp. z o.o. Warsaw |
PGE Energia Odnawialna S.A. | 100.00% | 100.00% | |
| 50. | Przedsiębiorstwo Transportowo-Usługowe "ETRA" sp. z o.o. Białystok |
PGE Dystrybucja S.A. | 100.00% | 100.00% |
| 51. Energetyczne Systemy Pomiarowe sp. z o.o. Białystok |
PGE Dystrybucja S.A. | 100.00% | 100.00% |
The table above includes the following changes in the structure of the PGE Group companies subject to full consolidation which took place during the reporting period ended June 30, 2016:
on March 10, 2016 PGE Polska Grupa Energetyczna S.A. and PGE Górnictwo i Energetyka Konwencjonalna S.A. concluded agreement for purchase of 100% shares of subsidiary RAMB sp. z o.o. The transaction did not have influence on these financial statements.
Condensed interim consolidated financial statements for 6-month period ended June 30, 2016 published on August 9, 2016 contained obvious typographical error in note 3.2 The analysis of impairment of the power generating assets of Renewables segment, in the table Impairment of the power generating assets of Renewables segment.
Previous content:
Amended as follows:
These financial statements were prepared in accordance with International Accounting Standard 34 Interim Financial Reporting and in the scope required under the Minister of Finance Regulation of February 19, 2009 on current and periodic information provided by issuers of securities and conditions of recognition as equivalent information required by the law of a non-Member State (Official Journal no. 33, item 259) ("Regulation").
International Financial Reporting Standards ("IFRS") include standards and interpretations accepted by the International Accounting Standards Board ("IASB") and the International Financial Reporting Standards Interpretations Committee ("IFRIC").
The functional currency of the parent company and presentation currency of these consolidated financial statements is Polish Zloty ("PLN"). All amounts are in PLN million, unless indicated otherwise.
For the purpose of translation of items denominated in currency other than PLN at the reporting date the following exchange rates were applied:
| June 30, 2016 | December 31, 2015 | June 30, 2015 | |
|---|---|---|---|
| USD | 3.9803 | 3.9011 | 3.7645 |
| EUR | 4.4255 | 4.2615 | 4.1944 |
The following standards, changes in already effective standards and interpretations are not endorsed by the European Union or are not effective as at January 1, 2016:
| Standard | Description of changes | Effective date |
|---|---|---|
| IFRS 9 Financial Instruments (along with amendments) |
Changes to the classification and measurement requirements – replacement of the existing categories of financial instruments with the two following categories: measured at amortized cost and at fair value. Changes to hedge accounting. |
January 1, 2018 |
| IFRS 14 Regulatory Deferral Accounts |
Accounting and disclosure principles for regulatory deferral accounts. | Standard in the current version will not be effective in the EU |
| IFRS 15 Revenue from Contracts with Customers |
The standard applies to all contracts with customers, except for those within the scope of other IFRSs (e.g. lease contracts, insurance contracts and financial instruments). IFRS 15 clarifies principles of revenue recognition. |
January 1, 2018 |
| IFRS 16 Leases | IFRS 16 eliminates the classification of leases as either operating or finance lease. All contracts which meet the criteria of lease will be recognized as finance lease. |
January 1, 2019 |
| Amendments to IAS 12 | Clarification of the method of deferred tax asset settlement on unrealized losses. | January 1, 2017 |
| Amendments to IAS 7 | The initiative on changes to the disclosures. | January 1, 2017 |
| Amendments to IFRS 10, IFRS 12 and IAS 28 |
Clarification of the provisions on recognition of investment units in the consolidation. | January 1, 2016* |
| Amendments to IFRS 10 and IAS 28 |
Deals with the sale or contribution of assets between an investor and its joint venture or associate. |
Has not been determined |
| Amendments to IFRS 2 | Classification and measurement of share-based payment transactions. | January 1, 2018 |
*Not endorsed by the EU until the approval date of these financial statements
The PGE Group intends to adopt the above mentioned new standards, amendments to standards and interpretations published by the International Accounting Standards Board but not yet effective at the reporting date, when they become effective.
The new IFRS 9 Financial Instruments introduces fundamental changes in respect of classification, presentation and measurement of financial instruments. As part of IFRS 9, new model for calculating impairment will be introduced that will require more timely recognition of expected credit losses and rules for hedge accounting will be updated. These changes are intended primarily to adapt risk management requirements, allowing preparers of financial statements to reflect entity's actions more accurately. The new IFRS 9 will possibly have material influence on future financial statements of the PGE Group. At the date of preparation of these financial statements all phases of
IFRS 9 have not been published and the standard is not yet approved by the European Union. As a result analysis of its impact on the future financial statements of the Group has not been finished yet.
The new IFRS 15 Revenue from Contracts with Customers is intended to unify principles of revenue recognition (except for specific revenues regulated by other IFRSs) and indicate disclosure requirements. Adoption of IFRS 15 may cause changes in the Group's revenue recognition. Analysis of the impact of IFRS 15 has not been completed yet.
The new IFRS 16 Leases changes principles for the recognition of contracts which meet the criteria of lease. The main change is to eliminate the classification of leases as either finance or operating leases. All contracts which meet the criteria of lease will be recognized as finance lease.
Adoption of the standard will have the following effect:
The standard has been published in January 2016 and the PGE Group has not performed yet the analysis of its impact on the future financial statements.
Other standards and their changes should have no significant impact on the PGE Group's future financial statements.
Amendments to standards and interpretations that entered into force in the period from January 1, 2016 to the date of approval of these consolidated financial statements did not have significant influence on these financial statements.
Judgments and estimates made by the management in the process of applying accounting rules that are described below had the most significant impact on the amounts presented in the consolidated financial statements, including in other explanatory information. The estimates were based on the best knowledge of the Management Board relating to current and future operations and events in particular areas. Detailed information on the assumptions made was presented below or in the relevant explanatory notes.
An unfavorable outcome of the dispute with the President of the Energy Regulation Office, described in note 24.1 of these financial statements, with respect to the interpretation of the LTC Act, and changes in assumptions used, including those resulting from mergers within the PGE Group, may significantly impact the estimates and as a consequence may lead to significant changes in the financial position and results of the PGE Group. It is not possible to predict the final outcome of the dispute with the President of the Energy Regulation Office as at the date of preparation of these consolidated financial statements.
Property, plant and equipment is the most significant group of assets of the PGE Group. Due to changeable macroeconomic conditions the PGE Group regularly verifies the impairment indicators of its assets. When assessing the market situation the PGE Group uses both its own analytical tools and independent think tanks' support.
In the previous reporting periods, the PGE Group recognized substantial impairment allowances of property, plant and equipment of Conventional Generation segment. In the current reporting period, the Group analyzed impairment indications in order to verify whether there is a need to recognize further impairment of these assets or to reverse previously recognized impairment allowances.
The most important factors analyzed, included:
The analysis shows that Conventional power generating units execute the financial plan as intended. New forecasts of electricity, coal and CO2 emissions rights prices that are available to the Group do not cause a significant change in the forecasted margins. At the same time, according to the PGE Group the assumptions about capacity market, cogeneration support and the volume of free of charge CO2 emissions rights that were adopted in 2015 are also valid on June 30, 2016.
Therefore, according to the PGE Group there are no indicators for further impairment of property, plant and equipment of Conventional Generation segment nor for reversal of previously recognized impairment allowances as at the reporting date.
In the first half of 2016 the PGE Group identified impairment indications that could significantly influence the value of the power generating assets and goodwill of Renewables segment. In the PGE Group's opinion the most important factors influencing the recoverable amount of assets are:
The delayed entry into force of the new support system for the production of electricity from renewable energy sources causes that new units are involved in the current system of support. Although, since the beginning of 2016 support for large hydropower and biomass co-firing with coal technologies was limited, the delayed entry into force of the provisions of section 4 of the Act on Renewable Energy Sources dated February 20, 2015 contributed to even higher increase of a large surplus of green certificates. Additionally, expected change of the support system contributed to the intensification of construction works, the consequence of which was a large number of wind power plants that were put into use in 2015 and in the first half of 2016. As a result, there have been further declines of prices of energy origin rights and worsening future forecasts.
On May 20, 2016 act on investments in wind farms was passed. Among other things, it amends the definition of construction in the construction law. Changed definition of construction causes that the tax base of real estate tax will be expanded to wind farms.
Consequently the PGE Group forecasts a decrease in future cash flows and recognizes the risk of impairment of power generating assets of Renewables segment in the area of wind farms.
The impairment tests of cash-generating units ("CGU") were carried out as at June 30, 2016 in order to determine their recoverable amount. The recoverable amount was determined based on estimated value in use of the tested assets calculated using the discounted cash flow method on the basis of financial projections for assumed economic useful life of the particular CGU. According to the PGE Group, adoption of the financial projections longer than five years is reasonable due to the fact that property, plant and equipment used by the Group have significantly longer economic useful lives and due to the significant and long-term impact of projected changes in the regulatory environment.
The key assumptions influencing the recoverable amount of tested CGUs were as follows:
electricity prices forecasts for the years 2016-2030 assuming an increase in the wholesale market price by more than 20% till 2020 and a smaller increase in the following years (in fixed prices),
energy origin rights prices assuming an increase in prices for the years 2017-2019 in relation to current prices and a significant decrease in the following years (with an exception that for the production covered by binding contracts prices resulting from these contracts were assumed),
Forecasted electricity and energy origin rights prices are derived from the study prepared by an independent expert. The forecast of energy prices defined as the most likely was considered, with an exception that for the part covered by binding contracts, prices resulting from these contracts during their validity were assumed.
The tests conducted indicate impairment of some of the wind farms and goodwill allocated to this CGU.
| As at June 30, 2016 | Value before impairment | Impairment loss | Value after impairment |
|---|---|---|---|
| Power generating assets of Renewables segment | |||
| Pumped-storage power plants | 800 | - | 800 |
| Other hydropower plants | 349 | - | 349 |
| Wind farms | 2,636 | 479 | 2,157 |
| Investment projects | 220 | 32 | 188 |
| Goodwill | 284 | 272 | 12 |
| TOTAL | 4,289 | 783 | 3,506 |
The results of the sensitivity analysis show that changes in estimates regarding the sales prices of energy origin rights and electricity as well as weighted average cost of capital have the most significant impact on the recoverable amount of the measured assets. The table below presents the estimated impact of changes in key assumption on changes in impairment loss of Renewables segment assets as at June 30, 2016.
| Impact on impairment loss | |||||
|---|---|---|---|---|---|
| Parameter | Change | Increase in impairment loss |
Decrease in impairment loss |
||
| + 1% | - | 20.6 | |||
| Change in electricity prices throughout the forecast period | - 1% | 20.6 | - | ||
| Change in WACC | + 0.5 p.p. | 75.7 | - | ||
| - 0/5 p.p. | - | 72.2 | |||
| + 1% | - | 9.6 | |||
| Change in energy origin rights prices throughout the forecast period | - 1% | 9.6 | - |
The above amendments had no influence on the applied accounting policy and did not require amendments to the financial statements.
The following items were merged in the consolidated statement of financial position: trade receivables with other financial receivables and trade liabilities with other financial liabilities. Moreover, the PGE Group has made the following presentation changes:
New way of presentation reflects more adequately the character of the items and ensures increased comparability of the statements with other entities.
In accordance with the above, the PGE Group restated the comparative data presented in the statement of comprehensive income, statement of financial position and statement of cash flows. The restatement is presented in the below tables. Information presented in explanatory notes to these financial statements was also restated accordingly.
| Period ended June 30, 2015 published |
Change in recognition of unexpected losses |
Reclassification | Period ended June 30, 2015 restated |
|
|---|---|---|---|---|
| STATEMENT OF PROFIT OR LOSS | ||||
| SALES REVENUES | 14,244 | 2 | (1) | 14,245 |
| Costs of goods sold | (19,457) | (7) | (9) | (19,473) |
| GROSS PROFIT ON SALES | (5,213) | (5) | (10) | (5,228) |
| Distribution and selling expenses | (732) | - | - | (732) |
| General and administrative expenses | (402) | - | - | (402) |
| Other operating income | 334 | (2) | - | 332 |
| Other operating expenses | (161) | 7 | 10 | (144) |
| OPERATING PROFIT/(LOSS) | (6,174) | - | - | (6,174) |
| As at June 30, 2015 published |
Reclassification | Merger of items | As at June 30, 2015 restated |
|
|---|---|---|---|---|
| NON-CURRENT ASSETS, including: | ||||
| Financial receivables | 15 | 123 | - | 138 |
| Derivatives | - | 24 | - | 24 |
| TOTAL NON-CURRENT ASSETS | 44,789 | 147 | - | 44,936 |
| CURRENT ASSETS, including: | ||||
| Trade and other financial receivables | - | - | 3,592 | 3,592 |
| Derivatives | 43 | (24) | 19 | |
| Trade receivables | 1,724 | 571 | (2,295) | - |
| Other loans and financial assets | 1,420 | (123) | (1,297) | - |
| Other current assets | 1,091 | (571) | - | 520 |
| TOTAL CURRENT ASSETS | 12,679 | (147) | - | 12,532 |
| TOTAL ASSETS | 57,468 | - | - | 57,468 |
| NON-CURRENT LIABILITIES, including: | ||||
| Derivatives | - | 53 | - | 53 |
| TOTAL NON-CURRENT LIABILITIES | 11,832 | 53 | - | 11,885 |
| CURRENT LIABILITIES, including: | ||||
| Trade and other financial liabilities | - | - | 2,100 | 2,100 |
| Trade liabilities | 718 | 22 | (740) | - |
| Other financial liabilities | 1,382 | (22) | (1,360) | - |
| Financial liabilities at fair value through profit or loss / Derivatives |
94 | (53) | - | 41 |
| TOTAL CURRENT LIABILITIES | 7,123 | (53) | - | 7,070 |
| TOTAL LIABILITIES | 18,955 | - | - | 18,955 |
| TOTAL EQUITY AND LIABILITIES | 57,468 | - | - | 57,468 |
| Period ended June 30, 2015 published |
Reclassification | Period ended June 30, 2015 restated |
|
|---|---|---|---|
| Profit before tax | (6,235) | - | (6,235) |
| Adjustments for: | |||
| Change in receivables | (46) | 61 | 15 |
| Change in other non-financial assets, prepayments and CO2 emission rights |
481 | (61) | 420 |
| NET CASH FROM OPERATING ACTIVITIES | 3,069 | - | 3,069 |
| Termination of deposits over 3 months | 26 | 86 | 112 |
| NET CASH FROM INVESTING ACTIVITIES | (4,152) | 86 | (4,066) |
| NET CHANGE IN CASH AND CASH EQUIVALENTS | (1,356) | 86 | (1,270) |
| CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD |
6,269 | (86) | 6,183 |
| CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD |
4,913 | - | 4,913 |
| Restricted cash | 682 | (97) | 585 |
The principles for valuation of inventories, derivatives, stocks, shares and instruments not quoted on active markets, for which fair value may not be determined reliably, are the same as presented in the financial statements for the year ended December 31, 2015.
During the current and comparative reporting periods, there have been no transfers of financial instruments between the first and the second level of fair value hierarchy.
| As at June 30, 2016 | As at December 31, 2015 | |||
|---|---|---|---|---|
| FAIR VALUE HIERARCHY | Level 1 | Level 2 | Level 1 | Level 2 |
| CO2 emission rights | 55 | - | 98 | - |
| Inventories | 55 | - | 98 | - |
| Currency forward | - | 3 | - | 7 |
| Commodity forward | - | 13 | - | - |
| CCIRS valuation | - | 197 | - | 43 |
| Financial assets | - | 213 | - | 50 |
| Currency forward | - | - | - | 1 |
| Commodity forward | - | - | - | 33 |
| IRS valuation | - | 51 | - | 55 |
| Financial liabilities | - | 51 | - | 89 |
The carrying value of inventories at the reporting date amounts to PLN 1,799 million. CO2 emission rights recognized in the inventories include the rights classified as held-for-sale at fair value of PLN 55 million. Valuation of derivatives is presented in note 17 of these financial statements.
Companies of the PGE Group conduct their business activities based on relevant concessions, including primarily concession on: production, trading and distribution of electricity, generation, transmission and distribution of heat, granted by the President of Energy Regulatory Office and concessions for the extraction of lignite deposits, granted by the Minister of the Environment. Concessions, as a rule, are being issued for the period between 10 and 50 years. Main concessions in the PGE Group expire in the years 2020-2038.
Relevant assets are assigned to the held concessions on lignite mining and generation and distribution of electricity and heat, which was presented in detailed information on operating segments. For holding concessions concerning electricity and heat the Group incurs annual charges dependent on the level of turnover, whereas for conducting licensed extraction of lignite the exploitation charges as well as fees for the use of mining are borne. The exploitation charges depend on the current rate and the volume of the extraction.
The PGE Group presents information on operating segments in the current and comparative reporting period in accordance with IFRS 8 Operating Segments. The PGE Group' segment reporting is based on the following business segments:
Organization and management over the PGE Group is based on segment reporting separated by nature of the products and services provided. Each segment represents a strategic business unit, offering different products and serving different markets. Assignment of particular entities to operating segments is described in note 1.3 of these financial statements. As a rule, intersegment transactions are disclosed as if they were concluded with third parties – under market conditions. The exception to this rule were new bonds issued by subsidiaries belonging the tax group with interest rates below market rates and settlements of tax losses within the tax group.
When analysing the results of particular business segments the management of the PGE Group draws attention primarily to EBITDA reached.
Atmospheric conditions cause the seasonality in demand for electricity and heat and have an impact on technical and economic conditions of their production, distribution and transmission, thus influence the results obtained by the PGE Group.
The level of electricity sales is variable throughout a year and depends especially on air temperature and the length of the day. As a rule, lower air temperature in winter and shorter days cause the growth in electricity demand, while higher temperatures and longer days in summer contribute to its decline. Moreover, seasonal changes are evident among selected groups of end users. In particular, seasonality effects are more significant for households than for the industrial sector.
Sales of heat depend in particular on air temperature and are higher in winter and lower in summer.
Information on business segments for the period ended June 30, 2016
| nal Con tio ven atio Ge ner n |
abl Ren ew es |
Sup ly p |
Dis trib utio n |
Oth atio er o per ns |
sol ida Con tio n adj ust nts me |
al Tot |
|
|---|---|---|---|---|---|---|---|
| STA TEM ENT OF PR OF IT O R L OS S |
|||||||
| Sal s fr nal ter sto es r eve nue om ex cu me rs |
5, 364 |
332 | 6, 791 |
966 | 195 | 18 | 13, 666 |
| Sal s fr int tion nt t es r eve nue om er- seg me ran sac s |
288 | 38 | 1, 256 |
1, 956 |
138 | ( ) 3, 676 |
- |
| TO L SE GM ES TA ENT RE VE NU |
652 5, |
370 | 8, 047 |
2, 922 |
333 | ( 3, 658 ) |
13, 666 |
| f go ods ld Cos ts o so |
( ) 4, 493 |
( ) 1, 045 |
( ) 7, 106 |
( ) 2, 233 |
( ) 304 |
3, 359 |
( ) 11, 822 |
| T * ) EBI |
915 | ( ) 720 |
195 | 557 | ( 29) |
34 | 952 |
| / (ex ), n Fin ial i et anc nco me pen ses |
( ) 155 |
||||||
| Sha f pr ofit of oci ate re o ass s |
( 42) |
||||||
| / ( S) PRO FIT LOS BEF OR E TA X |
755 | ||||||
| Inc e ta om x |
( ) 212 |
||||||
| IT/ ( S) NET PR OF LOS FO R T HE REP OR TIN G PER IOD |
543 | ||||||
| dis al a nd Dep iati izat ion ort rec on, am pos , imp airm los ent ses |
653 | 925 | 13 | 560 | 62 | ( 22) |
2, 191 |
| A ) EBI TD |
568 1, |
205 | 208 | 1, 117 |
33 | 12 | 3, 143 |
| ASS ETS AN D L IAB ILIT IES |
|||||||
| xclu din de abl Seg eiv nt a ts e tra me sse g rec es |
33, 309 |
3, 773 |
2, 270 |
16, 126 |
923 | ( ) 1, 833 |
54, 568 |
| de abl Tra eiv rec es |
294 | 76 | 2, 381 |
688 | 119 | ( ) 1, 199 |
2, 359 |
| Sha in oci ate res ass s |
327 | ||||||
| allo ed Un cat ets ass |
3, 726 |
||||||
| TO TA L A SSE TS |
60, 980 |
||||||
| Seg nt l iab iliti xclu din de liab iliti tra me es e g es |
8, 417 |
391 | 1, 940 |
2, 897 |
221 | ( ) 1, 037 |
12, 829 |
| de liab iliti Tra es |
550 | 32 | 109 1, |
235 | 66 | ( 160 ) 1, |
832 |
| allo ed liab iliti Un cat es |
6, 797 |
||||||
| TO TA L LI AB ILIT IES |
20, 458 |
||||||
| OT FO ION ON SIN ESS SE GM HE R IN RM AT BU ENT |
|||||||
| ital ditu Cap ex pen re |
2, 855 |
95 | 7 | 713 | 68 | ( 48) |
3, 690 |
| all n fi l an d n Imp airm cia ent ow anc es o nan on- fina ncia l as set s |
26 | 788 | 8 | 6 | 1 | ( 3) |
826 |
| Oth * ) net er n on- mo ary ex pen ses |
779 | 11 | 529 | 60 | 26 | - | 405 1, |
*) EBIT = operating profit (loss)
**) EBITDA = EBIT + depreciation, amortization, disposal and impairment losses (PPE, IA, goodwill) that are recognized in profit or loss
***) Non-monetary expenses include mainly changes in provisions such as: rehabilitation provision, provision for CO2 emission rights, provision for jubilee awards and employee tariff that are recognized in profit or loss and other comprehensive income.
Information on business segments for the period ended June 30, 2015
| ed tat res |
Con tio nal ven Ge atio ner n |
abl Ren ew es |
ly Sup p |
Dis trib utio n |
Oth atio er o per ns |
Con sol ida tio n adj ust nts me |
al Tot |
|---|---|---|---|---|---|---|---|
| STA TEM ENT OF PR OF IT O R L OS S |
|||||||
| s fr Sal nal ter sto es r eve nue om ex cu me rs |
6, 126 |
348 | 6, 624 |
935 | 213 | ( 1) |
14, 245 |
| Sal s fr int tion nt t es r eve nue om er- seg me ran sac s |
300 | 30 | 644 | 2, 067 |
127 | ( ) 3, 168 |
- |
| TO L SE GM ES TA ENT RE VE NU |
6, 426 |
378 | 268 7, |
3, 002 |
340 | ( 3, 169 ) |
245 14, |
| f go ods ld Cos ts o so |
( ) 13, 424 |
( ) 254 |
( ) 6, 233 |
( ) 2, 141 |
( ) 302 |
2, 881 |
( ) 19, 473 |
| T * ) EBI |
( ) 7, 260 |
88 | 267 | 709 | ( 20) |
42 | ( ) 6, 174 |
| / (ex ), n Fin ial i et anc nco me pen ses |
( 61) |
||||||
| Sha f pr ofit of oci ate re o ass s |
- | ||||||
| / ( S) PRO LOS OR FIT BEF E TA X |
( ) 6, 235 |
||||||
| Inc e ta om x |
176 1, |
||||||
| / ( S) NET P RO FIT LOS FO R TH E REP OR TIN G |
( ) 5, 059 |
||||||
| PER IOD iati izat ion dis al a nd ort |
|||||||
| Dep rec on, am pos , los imp airm ent ses |
9, 719 |
114 | 12 | 526 | 53 | ( 22) |
10, 402 |
| A ) EBI TD |
2, 459 |
202 | 279 | 1, 235 |
33 | 20 | 4, 228 |
| ASS ETS AN D L IAB ILIT IES |
|||||||
| Seg xclu din de eiv abl nt a ts e tra me sse g rec es |
27, 138 |
4, 203 |
2, 669 |
15, 470 |
855 | ( ) 1, 987 |
48, 348 |
| Tra de eiv abl rec es |
245 | 49 | 2, 300 |
387 | 103 | ( ) 790 |
2, 294 |
| Sha in oci ate res ass s |
9 | ||||||
| allo ed Un cat ets ass |
6, 817 |
||||||
| TO TA L A SSE TS |
57, 468 |
||||||
| nt l iab iliti xclu din de liab iliti Seg tra me es e g es |
7, 126 |
353 | 3, 690 |
2, 902 |
182 | ( ) 1, 731 |
12, 522 |
| liab iliti Tra de es |
518 | 24 | 658 | 183 | 68 | ( ) 712 |
739 |
| Un allo ed liab iliti cat es |
5, 694 |
||||||
| TO IES TA L LI AB ILIT |
18, 955 |
||||||
| OT HE R IN FO RM AT ION ON BU SIN ESS SE GM ENT |
|||||||
| ital ditu Cap ex pen re |
2, 358 |
219 | 13 | 688 | 80 | ( 26) |
3, 332 |
| all n fi l an d n Imp airm cia ent ow anc es o nan on- fina l as ncia set s |
8, 909 |
( 2) |
7 | 10 | ( 1) |
- | 8, 923 |
| Oth *** ) net er n on- mo ary ex pen ses |
302 | 11 | 533 | 36 | 12 | - | 894 |
*) EBIT = operating profit (loss)
**) EBITDA = EBIT + depreciation, amortization, disposal and impairment losses (PPE, IA, goodwill) that are recognized in profit or loss
***) Non-monetary expenses include mainly changes in provisions such as: rehabilitation provision, provision for CO2 emission rights, provision for jubilee awards and employee tariff that are recognized in profit or loss and other comprehensive income.
| Q1 not reviewed |
Q2 not reviewed |
Period ended June 30, 2016 |
|
|---|---|---|---|
| Sales revenues | 7,133 | 6,533 | 13,666 |
| Costs of goods sold | (5,605) | (6,217) | (11,822) |
| GROSS PROFIT / (LOSS) ON SALES | 1,528 | 316 | 1,844 |
| Other operating income / (expenses), net | 157 | 77 | 234 |
| EBIT – OPERATING PROFIT / (LOSS) | 1,123 | (171) | 952 |
| Financial income / (expenses), net | (48) | (107) | (155) |
| Share of profit/loss of associates | - | (42) | (42) |
| PROFIT / (LOSS) BEFORE TAX | 1,075 | (320) | 755 |
| Income tax | (206) | (6) | (212) |
| NET PROFIT / (LOSS) FOR THE REPORTING PERIOD | 869 | (326) | 543 |
| Q1 not reviewed |
Q2 not reviewed |
Period ended June 30, 2015 |
|
|---|---|---|---|
| Sales revenues | 7,553 | 6,692 | 14,245 |
| Costs of goods sold | (5,548) | (13,925) | (19,473) |
| GROSS PROFIT / (LOSS) ON SALES | 2,005 | (7,233) | (5,228) |
| Other operating income / (expenses), net | 14 | 174 | 188 |
| EBIT – OPERATING PROFIT / (LOSS) | 1,416 | (7,590) | (6,174) |
| Financial income / (expenses), net | (54) | (7) | (61) |
| PROFIT / (LOSS) BEFORE TAX | 1,362 | (7,597) | (6,235) |
| Income tax | (264) | 1,440 | 1,176 |
| NET PROFIT / (LOSS) FOR THE REPORTING PERIOD | 1,098 | (6,157) | (5,059) |
| Q1 not reviewed |
Q2 not reviewed |
Period ended June 30, 2016 |
|
|---|---|---|---|
| SALES REVENUES | |||
| Sales of merchandise and finished goods with excise tax | 7,001 | 6,400 | 13,401 |
| Excise tax | (126) | (120) | (246) |
| Revenues from sale of merchandise and finished goods, including: | 6,875 | 6,280 | 13,155 |
| Sale of electricity | 4,678 | 4,608 | 9,286 |
| Sale of distribution services | 1,433 | 1,332 | 2,765 |
| Sale of heat | 283 | 119 | 402 |
| Sale of energy origin rights | 185 | (39) | 146 |
| Regulatory system services | 137 | 113 | 250 |
| Sale of gas | 73 | 58 | 131 |
| Other sale of merchandise and materials | 86 | 89 | 175 |
| Revenues from sale of services | 128 | 130 | 258 |
| Revenues from LTC compensations | 130 | 123 | 253 |
| TOTAL SALES REVENUES | 7,133 | 6,533 | 13,666 |
| Q1 not reviewed |
Q2 not reviewed |
Period ended June 30, 2015 restated |
|
|---|---|---|---|
| SALES REVENUES | |||
| Sales of merchandise and finished goods with excise tax | 7,374 | 6,550 | 13,924 |
| Excise tax | (116) | (131) | (247) |
| Revenues from sale of merchandise and finished goods, including: | 7,258 | 6,419 | 13,677 |
| Sale of electricity | 4,988 | 4,540 | 9,528 |
| Sale of distribution services | 1,455 | 1,358 | 2,813 |
| Sale of heat | 271 | 132 | 403 |
| Sale of energy origin rights | 207 | 121 | 328 |
| Regulatory system services | 127 | 117 | 244 |
| Sale of gas | 101 | 35 | 136 |
| Other sale of merchandise and materials | 109 | 116 | 225 |
| Revenues from sale of services | 133 | 134 | 267 |
| Revenues from LTC compensations | 162 | 139 | 301 |
| TOTAL SALES REVENUES | 7,553 | 6,692 | 14,245 |
The decrease in revenues from sale of electricity in the period ended 30 June, 2016 in comparison to the corresponding period of the previous year is mainly due to lower sales volumes on the wholesale market and lower average selling price of electricity sold.
The decrease in revenues from sale of energy origin rights is mainly due to valuation of energy origin rights held as inventories.
Revenues from LTC compensations are described in note 24.1 of these financial statements.
| Q1 not reviewed |
Q2 not reviewed |
Period ended June 30, 2016 |
|
|---|---|---|---|
| COST BY NATURE | |||
| Depreciation, amortization and impairment losses | 731 | 1,522 | 2,253 |
| Materials and energy | 840 | 655 | 1,495 |
| External services | 593 | 617 | 1,210 |
| Taxes and charges | 811 | 773 | 1,584 |
| Employee benefits expenses | 1,117 | 1,059 | 2,176 |
| Other cost by nature | 63 | 65 | 128 |
| TOTAL COST BY NATURE | 4,155 | 4,691 | 8,846 |
| Change in inventories | (29) | 19 | (10) |
| Cost of products and services for own use | (264) | (269) | (533) |
| Distribution and selling expenses | (379) | (348) | (727) |
| General and administrative expenses | (183) | (216) | (399) |
| Cost of merchandise and materials sold | 2,305 | 2,340 | 4,645 |
| COST OF GOODS SOLD | 5,605 | 6,217 | 11,822 |
| Q1 not reviewed |
Q2 not reviewed |
Period ended June 30, 2015 restated |
|
|---|---|---|---|
| COST BY NATURE | |||
| Depreciation, amortization and impairment losses | 836 | 9,674 | 10,510 |
| Materials and energy | 917 | 730 | 1,647 |
| External services | 582 | 618 | 1,200 |
| Taxes and charges | 762 | 694 | 1,456 |
| Employee benefits expenses | 1,121 | 1,033 | 2,154 |
| Other cost by nature | 59 | 68 | 127 |
| TOTAL COST BY NATURE | 4,277 | 12,817 | 17,094 |
| Change in inventories | (44) | - | (44) |
| Cost of products and services for own use | (307) | (372) | (679) |
| Distribution and selling expenses | (395) | (337) | (732) |
| General and administrative expenses | (208) | (194) | (402) |
| Cost of merchandise and materials sold | 2,225 | 2,011 | 4,236 |
| COST OF GOODS SOLD | 5,548 | 13,925 | 19,473 |
Recognition of depreciation, amortization, disposal and impairment losses of property, plant and equipment and intangible assets in the statement of comprehensive income is presented below.
| Period ended | Depreciation, amortization and disposal | Impairment losses | ||||
|---|---|---|---|---|---|---|
| June 30, 2016 | Property, plant and equipment |
Intangible assets |
TOTAL | Property, plant and equipment |
Intangible assets |
TOTAL |
| Costs of goods sold | 1,287 | 40 | 1,327 | 524 | 282 | 806 |
| Distribution and selling expenses | 6 | 2 | 8 | - | - | - |
| General and administrative expenses | 43 | 6 | 49 | - | 1 | 1 |
| TOTAL DEPRECIATION, AMORTIZATION AND IMPAIRMENT LOSSES RECOGNIZED IN PROFIT OR LOSS |
1,336 | 48 | 1,384 | 524 | 283 | 807 |
| Change in inventories | - | - | - | - | - | - |
| Cost of products and services for own use |
62 | - | 62 | - | - | - |
| TOTAL DEPRECIATION, AMORTIZATION AND IMPAIRMENT LOSSES |
1,398 | 48 | 1,446 | 524 | 283 | 807 |
As described in note 3.2 of these financial statements, impairment losses were recognized mainly for the power generating assets of Renewables segment. Impairment losses in the previous period related mainly to Conventional Generation segment.
| Period ended | Depreciation, amortization and disposal | Impairment losses | ||||
|---|---|---|---|---|---|---|
| June 30, 2015 restated |
Property, plant and equipment |
Intangible assets |
TOTAL | Property, plant and equipment |
Intangible assets |
TOTAL |
| Costs of goods sold | 1,446 | 32 | 1,478 | 8,876 | 15 | 8,891 |
| Distribution and selling expenses | 10 | 2 | 12 | - | - | - |
| General and administrative expenses | 17 | 4 | 21 | - | - | - |
| TOTAL DEPRECIATION, AMORTIZATION AND IMPAIRMENT LOSSES RECOGNIZED IN PROFIT OR LOSS |
1,473 | 38 | 1,511 | 8,876 | 15 | 8,891 |
| Change in inventories | 6 | - | 6 | - | - | - |
| Cost of products and services for own use |
102 | - | 102 | - | - | - |
| TOTAL DEPRECIATION, AMORTIZATION AND IMPAIRMENT LOSSES |
1,581 | 38 | 1,619 | 8,876 | 15 | 8,891 |
| Period ended June 30, 2016 |
Period ended June 30, 2015 restated |
|
|---|---|---|
| OTHER OPERATING INCOME | ||
| Adjustment of revenues from LTC compensations | 148 | - |
| Penalties, fines and compensations received | 64 | 29 |
| Grants received | 34 | 12 |
| Reversal of other provisions | 22 | 16 |
| Reversal of impairment allowances on receivables | 13 | 18 |
| Tax refund | 5 | - |
| Property, plant and equipment, intangible assets received free of charge | 5 | 4 |
| Revenues from illegal energy consumption | 3 | 4 |
| Profit on disposal of property, plant and equipment / intangible assets | 3 | 9 |
| Surpluses / recognition of assets | 2 | 5 |
| Change in rehabilitation provision | - | 193 |
| Other | 26 | 42 |
| TOTAL OTHER OPERATING INCOME | 325 | 332 |
Revenues from LTC compensations are described in note 24.1 of these financial statements.
| Period ended June 30, 2016 |
Period ended June 30, 2015 restated |
|
|---|---|---|
| OTHER OPERATING EXPENSES | ||
| Recognition of other provisions | 25 | 39 |
| Recognition of impairment allowances on receivables | 25 | 33 |
| Liquidation of damages / breakdowns | 9 | 14 |
| Compensations | 4 | 3 |
| Donations granted | 3 | 14 |
| Legal proceedings' costs | 3 | 5 |
| Disposal of property, plant and equipment and intangible assets associated with other operations |
2 | 2 |
| Other | 20 | 34 |
| TOTAL OTHER OPERATING EXPENSES | 91 | 144 |
| Period ended June 30, 2016 |
Period ended June 30, 2015 |
|
|---|---|---|
| FINANCIAL INCOME ON FINANCIAL INSTRUMENTS | ||
| Dividends | 1 | 1 |
| Interest | 22 | 56 |
| Revaluation of financial instruments / reversal of impairment allowances | 10 | 38 |
| Gain on disposal of investments | - | 14 |
| Foreign exchange gains | 14 | - |
| FINANCIAL INCOME ON FINANCIAL INSTRUMENTS | 47 | 109 |
| OTHER FINANCIAL INCOME | ||
| Reversal of provisions | 2 | 1 |
| OTHER FINANCIAL INCOME | 2 | 1 |
| TOTAL FINANCIAL INCOME | 49 | 110 |
The Group recognizes interest income primarily on cash deposits and receivables.
In the corresponding period "Revaluation of financial instruments" includes valuation of transactions concluded on the market for CO2 emission rights and an ineffective portion of valuation of CCIRS hedging transactions designated as hedging instruments in the cash-flow hedge accounting and total valuation of other derivatives.
| Period ended | Period ended | |
|---|---|---|
| June 30, 2016 | June 30, 2015 | |
| FINANCIAL INCOME ON FINANCIAL INSTRUMENTS | ||
| Interest | 59 | 60 |
| Revaluation of financial instruments | 4 | 3 |
| Impairment loss | 2 | 2 |
| Foreign exchange losses | 29 | 26 |
| FINANCIAL EXPENSES ON FINANCIAL INSTRUMENTS | 94 | 91 |
| OTHER FINANCIAL EXPENSES | ||
| Interest expenses, including unwinding of the discount | 88 | 78 |
| Recognition of provisions (interest) | 21 | 1 |
| Other | 1 | 1 |
| OTHER FINANCIAL EXPENSES | 110 | 80 |
| TOTAL FINANCIAL EXPENSES | 204 | 171 |
Interest expense (unwinding of the discount) on non-financial items relates mainly to rehabilitation provision and provision for employee benefits.
| Period ended June 30, 2016 |
Period ended June 30, 2015 |
|
|---|---|---|
| Polska Grupa Górnicza | (42) | - |
| PEC Bogatynia | - | - |
| INVESTMENTS ACCOUNTED FOR UNDER THE EQUITY METHOD | (42) | - |
| Polska Grupa Górnicza | PEC Bogatynia | |
|---|---|---|
| SHARE IN VOTES OF AFFILIATES | 15.66% | 34.93% |
| PERIOD ENDED JUNE 30, 2016 | ||
| Revenues | 714 | 7 |
| Result from continuing operations | (265) | - |
| Result from discontinued operations after tax | - | - |
| Other comprehensive income | - | - |
| Total comprehensive income | (265) | - |
| SHARE OF PROFIT OF ASSOCIATES | (42) | - |
Data of associate Polska Grupa Górnicza Sp. z o.o. has been consolidated starting from April 29, 2016.
Purchase of shares in Polska Grupa Górnicza Sp. z o.o. is described in more detail in note 24.2 of these financial statements.
| Period ended June 30, 2016 |
Period ended June 30, 2015 |
|
|---|---|---|
| IMPAIRMENT ALLOWANCES ON PROPERTY, PLANT AND EQUIPMENT | ||
| Impairment allowances raised | 524 | 8,875 |
| Impairment allowances reversed | - | - |
| IMPAIRMENT ALLOWANCES ON INTANGIBLE ASSETS | ||
| Impairment allowances raised | 283 | 16 |
| IMPAIRMENT ALLOWANCES ON INVENTORIES | ||
| Impairment allowances raised | 16 | 28 |
| Impairment allowances reversed | 13 | 11 |
As described in note 3.2 of these financial statements, impairment losses were recognized mainly for the power generating assets of Renewables segment. Impairment losses in the previous period related mainly to Conventional Generation segment.
Main elements of income tax expense for the periods ended June 30, 2016 and June 30, 2015 are as follows:
| Period ended June 30, 2016 |
Period ended June 30, 2015 |
|
|---|---|---|
| INCOME TAX RECOGNIZED IN THE STATEMENT OF PROFIT OR LOSS | ||
| Current income tax | 207 | 282 |
| Previous periods current income tax adjustments | 20 | 15 |
| Deferred income tax | (15) | (1,473) |
| INCOME TAX EXPENSE RECOGNIZED IN THE STATEMENT OF PROFIT OR LOSS | 212 | (1,176) |
| INCOME TAX RECOGNIZED IN OTHER COMPREHENSIVE INCOME | ||
| On actuarial gains and losses from valuation of provisions for employee benefits | - | 27 |
| On valuation of hedging instruments | 8 | 14 |
| (Tax benefit)/expense recognized in other comprehensive income (equity) | 8 | 41 |
Previous periods current income tax adjustments relate mainly to sales of electricity for the previous year invoiced in the first half of the current year. In the previous period sales were recognized based on estimates, on which deferred tax was recognized.
Substantial change in the deferred tax in the period ended June 30, 2015 is related to the creation of impairment allowances on property, plant and equipment.
During the reporting period, the PGE Group purchased property, plant and equipment and intangible assets of a total amount of PLN 3,690 million. The largest expenditures were incurred by Conventional Generation segment (PLN 2,855 million) and Distribution segment (PLN 713 million). The main items of expenditure were: construction of units 5 and 6 in Opole power plant (PLN 1,716 million) and comprehensive modernization of units 7-12 in Bełchatów power plant (PLN 439 million).
In the current period there were no significant sales transactions regarding property, plant and equipment.
As at June 30, 2016 the PGE Group committed to incur capital expenditures on property, plant and equipment of approximately PLN 12,409 million. These amounts relate mainly to construction of new power units, modernization of Group's assets and a purchase of machinery and equipment.
| As at June 30, 2016 |
As at December 31, 2015 |
|
|---|---|---|
| Conventional Generation | 10,042 | 11,603 |
| Distribution | 964 | 850 |
| Renewables | 70 | 116 |
| Supply | 1 | 3 |
| Other operations | 1,332 | 1,323 |
| TOTAL FUTURE INVESTMENT COMMITMENTS | 12,409 | 13,895 |
The most significant future investment commitments concern:
| As at June 30, 2016 |
As at December 31, 2015 |
|
|---|---|---|
| Polska Grupa Górnicza | 319 | - |
| PEC Bogatynia | 8 | 8 |
| INVESTMENTS ACCOUNTED FOR UNDER THE EQUITY METHOD | 327 | 8 |
| Polska Grupa Górnicza | PEC Bogatynia | |
|---|---|---|
| SHARE IN VOTES OF AFFILIATES | 15.66% | 34.93% |
| As at June 30, 2016 | ||
| Current assets | 1,222 | 3 |
| Non-current assets | 6,387 | 22 |
| Current liabilities | 2,862 | 1 |
| Non-current liabilities | 2,710 | - |
| NET ASSETS | 2,037 | 24 |
| Share in net assets | 319 | 8 |
| Goodwill | - | - |
| INVESTMENTS ACCOUNTED FOR UNDER THE EQUITY METHOD | 319 | 8 |
Purchase of shares in Polska Grupa Górnicza Sp. z o.o. is described in more detail in note 24.2 of these financial statements.
| As at June 30, 2016 |
As at December 31, 2015 |
|
|---|---|---|
| Difference between tax value and carrying amount of property, plant and equipment | 1,557 | 1,520 |
| Difference between tax value and carrying amount of financial assets | 34 | 31 |
| Difference between tax value and carrying amount of liabilities | 262 | 271 |
| Difference between tax value and carrying amount of inventories | 23 | 21 |
| LTC compensations | 220 | 231 |
| Rehabilitation provision | 628 | 605 |
| Provision for CO2 emission rights | 95 | 144 |
| Provisions for employee benefits | 603 | 591 |
| Other provisions | 167 | 128 |
| Energy infrastructure acquired free of charge and connection payments received | 137 | 141 |
| Other | 17 | 20 |
| DEFERRED TAX ASSETS | 3,743 | 3,703 |
| As at June 30, 2016 |
As at December 31, 2015 |
|
|---|---|---|
| Difference between tax value and carrying amount of property, plant and equipment | 2,827 | 2,681 |
| Difference between tax value and carrying amount of energy origin rights | 62 | 107 |
| Difference between tax value and carrying amount of financial assets | 316 | 357 |
| CO2 emission rights | 354 | 403 |
| LTC compensations | 689 | 671 |
| Other | 28 | 23 |
| DEFERRED TAX LIABILITIES | 4,276 | 4,242 |
| AFTER OFF-SET OF THE ASSET AND THE LIABILITY IN PARTICULAR COMPANIES THE GROUP'S DEFFERED TAX IS PRESENTED AS: | |||
|---|---|---|---|
| Deferred tax assets | 253 | 313 | |
| Deferred tax liabilities | (786) | (852) |
The power generating units belonging to the PGE Group maintain installations, covered with the act dated June 12, 2015 on a scheme for greenhouse gas emission allowance trading. Starting from 2013, only part of emission rights for production of heat will be granted unconditionally, while for production of electricity there is, as a rule, lack of free of charge EUA. Only on the basis of article 10c of Directive 2003/87/EC establishing a scheme for greenhouse gas emission allowance trading within the Community, the derogation is possible providing the realization of investment tasks included in the National Investment Plan. The condition under which free of charge CO2 emission rights can be obtained is presentation of factual-financial statements from realization of tasks included in the National Investment Plan.
In the current period entities of the PGE Group received free of charge CO2 emission rights in the amount of about 25 million tonnes for units generating electricity, and about 1 million tonnes for the installations other than generating electricity.
| THE REAL PROPERTY OF A REAL PROPERTY AND A REAL PROPERTY OF A REAL PROPERTY OF A REAL PROPERTY. | ||
|---|---|---|
| As at June 30, 2016 | As at December 31, 2015 | |||
|---|---|---|---|---|
| EUA | Amount (Mg million) |
Value | Amount (Mg million) |
Value |
| AS AT JANUARY 1 | 77 | 2,172 | 68 | 1,552 |
| Purchase | 19 | 476 | 38 | 1,301 |
| Granted free of charge | 26 | - | 30 | - |
| Redemption | (58) | (760) | (59) | (681) |
| As at the reporting date | 64 | 1,888 | 77 | 2,172 |
| As at June 30, 2016 |
As at December 31, 2015 |
|
|---|---|---|
| Advances for construction in progress | 866 | 1,042 |
| Other non-current assets | 43 | 21 |
| TOTAL OTHER ASSETS | 909 | 1,063 |
Advances for construction in progress relate mainly to investment projects conducted by Conventional Generation segment.
| As at June 30, 2016 |
As at December 31, 2015 |
|
|---|---|---|
| PREPAYMENTS | ||
| Fees and commissions | 59 | 41 |
| Social Fund | 40 | 1 |
| Fees for the exclusion of land from agricultural production, forestry | 27 | 4 |
| IT services | 9 | 7 |
| Perpetual usufruct of land fee | 8 | - |
| Property and tort insurance | 5 | 3 |
| Other prepayments | 33 | 18 |
| OTHER CURRENT ASSETS | ||
| VAT receivables | 223 | 388 |
| Excise tax receivables | 51 | 90 |
| Advances for deliveries | 6 | 34 |
| Other current assets | 12 | 13 |
| TOTAL OTHER ASSETS | 473 | 599 |
Fees and commissions include agency commissions, bank loan commissions and fees for the use of mining. Other prepayments include concessions, fees for devices positioning and for occupancy of the right of way.
The increased VAT receivables in the corresponding period result from investment purchases in Conventional Generation and Renewables segments. The amount of excise tax receivables regards the exemption from the excise tax of electricity generated from renewable energy sources on the basis of a document confirming the redemption of certificates of origin.
The carrying amount of financial assets measured at amortized cost is a reasonable estimate of their fair value.
| As at June 30, 2016 | As at December 31, 2015 | ||||
|---|---|---|---|---|---|
| Non-current | Current | Non-current | Current | ||
| Trade receivables | - | 2,359 | - | 2,548 | |
| LTC compensations | - | 1,227 | - | 1,075 | |
| Deposits | 134 | 2 | 124 | 1 | |
| Bails and security deposits | - | 5 | - | 37 | |
| Collateral – balancing market | - | - | - | 18 | |
| Receivables in dispute | - | 42 | - | - | |
| Other financial receivables | 14 | 70 | 18 | 69 | |
| TOTAL FINANCIAL RECEIVABLES | 148 | 3,705 | 142 | 3,748 |
Trade receivables comprise also accrual of electricity sales (PLN 548 million as at Jne 30, 2016 and PLN 601 million in the corresponding period).
In addition, PGE S.A. holds bonds issued by Autostrada Wielkopolska S.A., all of which have been impaired. Due to the fact that the financial position of Autostrada Wielkopolska S.A. has not changed in the current period, the Group did not see indicators for reversal of previously recognized impairment allowances.
Short-term deposits are made for different periods, from one day up to one month, depending on the Group's needs for cash, and are deposited at individually agreed interest rates.
The balance of cash and cash equivalents comprise the following positions:
| As at June 30, 2016 |
As at December 31, 2015 |
|
|---|---|---|
| Cash on hand and cash at bank | 912 | 1,304 |
| Overnight deposits | 602 | 57 |
| Short-term deposits | 198 | 1,743 |
| TOTAL | 1,712 | 3,104 |
| Interest accrued on cash, not received at the reporting date | - | (1) |
| Exchange differences on cash in foreign currencies | (1) | (2) |
| Cash and cash equivalents presented in the statement of cash flows | 1,711 | 3,101 |
| including restricted cash | 216 | 333 |
| Undrawn borrowing facilities as at June 30, 2016 | 10,505 | 5,257 |
| including overdraft facilities | 2,251 | 2,254 |
| Borrowing facilities available from Q2 2016 | - | 5,500 |
Restricted cash disclosed in the consolidated statement of cash flows relates primarily to:
cash received as a guarantee of proper execution of the contract and cash received as a tender deposit;
cash deposit securing the settlements of subsidiaries of the PGE Group with Izba Rozliczeniowa Giełd Towarowych S.A. (Warsaw Commodity Clearing House).
For detailed description of bank loan agreements please refer to note 20.1 of these financial statements.
| As at June 30, 2016 | As at December 31, 2015 | |||
|---|---|---|---|---|
| Assets | Liabilities | Assets | Liabilities | |
| DERVATIVES AT FAIR VALUE THROUGH PROFIT OR LOSS | ||||
| Currency forward | 3 | - | 7 | 1 |
| Commodity forward | 13 | - | - | 33 |
| IRS hedging transactions | - | 47 | - | 55 |
| HEDGING DERIVATIVES | ||||
| CCIRS hedging transactions | 197 | - | 43 | - |
| IRS hedging transactions | - | 4 | - | - |
| TOTAL DERIVATIVES | 213 | 51 | 50 | 89 |
| current | 16 | - | 7 | 34 |
| non-current | 197 | 51 | 43 | 55 |
Commodity and currency forwards relate mainly to trading in CO2 emissions rights.
In the current reporting period, PGE S.A. entered into an IRS transaction hedging the interest rate of a bank loan with a nominal value of PLN 500 million. For the recognition of this IRS transaction, the Company applies hedge accounting. The impact of hedge accounting is described in note 18.2 of these financial statements.
In 2014, PGE S.A. concluded 2 IRS transactions hedging the interest rate on issued bonds with a nominal value of PLN 1 billion. Payments arising from IRS transactions are correlated with interest payments on bonds. Changes in fair value of IRS transactions are recognized fully in profit or loss.
In 2003, Elektrownia Turów S.A. (currently a branch of PGE Górnictwo i Energetyka Konwencjonalna S.A.) concluded IRS-swap hedge transactions. These transactions are aimed to hedge variable interest rates (USD LIBOR 6m) on investment bank loans of USD 30, 40 and 80 million incurred from Nordic Investment Bank to finance investments in Turów power plant. In these transactions, banks-contractors pay interest based on variable rate, and the company pays to bank interest based on fixed rate.
In connection with loans received from PGE Sweden AB (publ) PGE S.A. concluded a CCIRS transaction, hedging both the exchange rate and interest rate. In these transactions, banks - contractors pay PGE S.A. interest based on a fixed rate in EUR and PGE S.A. pays interest based on a fixed rate in PLN. In the consolidated financial statements the relevant part of CCIRS transactions is recognized as a hedge of bonds issued by PGE Sweden AB (publ).
For the CCIRS transaction the Group applies hedge accounting. The impact of hedge accounting is presented in note 18.2 of these financial statements.
The basic assumption of the Group's policy regarding equity management is to maintain an optimal equity structure over the long term in order to assure a good financial standing and secure equity structure ratios that would support the operating activity of the PGE Group. It is also crucial to maintain a sound equity base that would be the basis to win confidence of potential investors, creditors and the market and assure further development of the Group.
| As at June 30, 2016 |
As at December 31, 2015 |
|
|---|---|---|
| Number of Series A ordinary Shares with a nominal value of PLN 10 each | 1,470,576,500 | 1,470,576,500 |
| Number of Series B ordinary Shares with a nominal value of PLN 10 each | 259,513,500 | 259,513,500 |
| Number of Series C ordinary Shares with a nominal value of PLN 10 each | 73,228,888 | 73,228,888 |
| Number of Series D ordinary Shares with a nominal value of PLN 10 each | 66,441,941 | 66,441,941 |
| TOTAL NUMBER OF SHARES | 1,869,760,829 | 1,869,760,829 |
All shares have been paid up. During the reporting period and as at the date of these financial statements there were no changes in the structure and amount of the share capital.
On July 29, 2016 PGE S.A. received request from a shareholder, the State Treasury, to convene an Extraordinary General Meeting of the Company. The shareholder requests to include in the agenda, among others, points concerning adoption of resolutions to increase the share capital of the Company through increasing the nominal value of series A, B, C and D shares, to change the Company's Articles of Association accordingly and to allocate part of the reserve capital to cover the flat-rate income tax related to the increase of the share capital from the Company's own funds.
In accordance with the shareholder's proposal included in the draft resolution, the share capital of the Company shall increase a result of a transfer from the reserve capital from PLN 18,698 million to PLN 24,307 million (i.e. by PLN 5,609 million), and the nominal value of one share of the Company shall increase from PLN 10 to PLN 13.
The below table presents change in hedging reserve due to applied cash flow hedge accounting:
| Period ended June 30, 2016 |
Year ended December 31, 2015 |
|
|---|---|---|
| AS AT JANUARY 1 | (21) | (61) |
| Change of hedging reserve, including: | 40 | 49 |
| Deferral of changes in fair value of hedging instruments recognized as an effective hedge |
149 | 51 |
| Accrued interest on derivatives transferred from hedging reserve and recognized in interest expenses |
(1) | 1 |
| Currency revaluation of CCIRS transaction transferred from hedging reserve and recognized in the result on foreign exchange differences |
(108) | 1 |
| Ineffective portion of change in fair value of hedging derivatives recognized in profit or loss |
- | (4) |
| Deferred tax | (8) | (9) |
| HEDGING RESERVE INCLUDING DEFERRED TAX | 11 | (21) |
| Dividend paid or declared from the profit for the period ended | ||||||
|---|---|---|---|---|---|---|
| June 30, 2016 | December 31, 2015 | December 31, 2014 | ||||
| CASH DIVIDENDS FROM ORDINARY SHARES | ||||||
| Dividend paid from retained earnings | - | 467 | 1,458 | |||
| Dividend paid from reserve capital | - | - | - | |||
| TOTAL CASH DIVIDENDS FROM ORDINARY SHARES | - | 467 | 1,458 | |||
| Cash dividends per share (in PLN) | - | 0.25 | 0.78 |
During the reporting period and until the date of preparation of these financial statements PGE S.A. made no advance payments of dividends
On June 28, 2016, the General Shareholders' Meeting of PGE S.A. resolved to distribute PLN 467 million from the net profit of 2015 as a dividend (that comprises dividend of PLN 0.25 per share). The Ordinary General Meeting fixed the dividend record date on September 23, 2016 and dividend payout date on October 14, 2016.
In the statement of financial position prepared as at June 30, 2016 the liability resulting from declared dividends is presented in line other non-financial liabilities.
On June 24, 2015, the General Shareholders' Meeting of PGE S.A. resolved to distribute PLN 1,458 million from the net profit of 2014 as a dividend (that comprises dividend of PLN 0.78 per share). The dividend was paid on October 15, 2015.
The carrying amount of provisions is as follows:
| As at June 30, 2016 | As at December 31, 2015 | |||
|---|---|---|---|---|
| Non-current | Current | Non-current | Current | |
| Employee benefits | 2,505 | 622 | 2,496 | 517 |
| Rehabilitation provision | 3,472 | 4 | 3,348 | 2 |
| Provision for deficit of CO2 emission rights | - | 499 | - | 760 |
| Provisions for energy origin units held for redemption | - | 543 | - | 380 |
| Provision for non-contractual use of property | 96 | 16 | 97 | 20 |
| Other provisions | 112 | 157 | 103 | 130 |
| TOTAL PROVISIONS | 6,185 | 1,841 | 6,044 | 1,809 |
| Employee benefits |
Rehabilitation provision |
Provision for deficit of CO2 emission rights |
Provisionsfor energy origin units held for redemption |
Provision for non-contractual use of property |
Other provisions |
Total | |
|---|---|---|---|---|---|---|---|
| JANUARY 1, 2016 | 3,013 | 3,350 | 760 | 380 | 117 | 233 | 7,853 |
| Actuarial gains and losses excluding discount rate adjustment |
- | - | - | - | - | - | - |
| Current service costs | 36 | - | - | - | - | - | 36 |
| Past service costs | - | - | - | - | - | - | - |
| Interest costs | 40 | 48 | - | - | - | - | 88 |
| Discount rate and other assumptions adjustment |
- | - | - | - | - | - | - |
| Benefits paid / Provisions used | (274) | (1) | (760) | (331) | - | (14) | (1,380) |
| Provisions reversed | (13) | - | - | (8) | (19) | (8) | (48) |
| Provisions raised in correspondence with costs Provisions raised in |
325 | 16 | 499 | 502 | 14 | 61 | 1,417 |
| correspondence with property, plant and equipment |
- | 58 | - | - | - | - | 58 |
| Other changes | - | 5 | - | - | - | (3) | 2 |
| June 30, 2016 | 3,127 | 3,476 | 499 | 543 | 112 | 269 | 8,026 |
| Employee benefits |
Rehabilitation provision |
Provision for deficit of CO2 emission rights |
Provisionsfor energy origin units held for redemption |
Provision for non contractual use of property |
Other provisions |
Total | |
|---|---|---|---|---|---|---|---|
| JANUARY 1, 2015 | 3,243 | 3,299 | 676 | 555 | 92 | 304 | 8,169 |
| Actuarial gains and losses excluding discount rate adjustment |
50 | - | - | - | - | - | 50 |
| Current service costs | 82 | - | - | - | - | - | 82 |
| Past service costs | (55) | - | - | - | - | - | (55) |
| Interest costs | 70 | 86 | - | - | - | - | 156 |
| Discount rate and other assumptions adjustment |
(122) | (224) | - | - | - | - | (346) |
| Benefits paid / Provisions used | (725) | (1) | (680) | (1,159) | (1) | (74) | (2,640) |
| Provisions reversed | (116) | (4) | (1) | (2) | (19) | (82) | (224) |
| Provisions raised in correspondence with costs Provisions raised in |
560 | 56 | 765 | 986 | 45 | 85 | 2,497 |
| correspondence with property, plant and equipment |
- | 122 | - | - | - | - | 122 |
| Changes in the PGE Group | (3) | - | - | - | - | - | (3) |
| Other changes | 29 | 16 | - | - | - | - | 45 |
| DECEMBER 31, 2015 | 3,013 | 3,350 | 760 | 380 | 117 | 233 | 7,853 |
The PGE Group companies raise provisions for:
Discount rate applied to the valuation of actuarial provisions as at June 30, 2016 and December 31, 2015 is 3.0%.
After the completion of the lignite mining, the area of the surface mines belonging to the PGE Group will be rehabilitated. According to the current plans, costs will be incurred in the years 2023 - 2064 (in case of PGE Górnictwo i Energetyka Konwencjonalna S.A. Branch Kopalnia Węgla Brunatnego Bełchatów) and in years 2045-2065 (in case of PGE Górnictwo i Energetyka Konwencjonalna S.A. Branch Kopalnia Węgla Brunatnego Turów).
The PGE Group creates provisions for rehabilitation of post-exploitation mining properties. The amount of the provision recognized in the financial statements includes also the value of Mine Liquidation Fund created in accordance with the Geological and Mining Law Act. The value of the provision as at June 30, 2016 amounted to PLN 3,144 million and as at December 31, 2015 to PLN 3,051 million.
The PGE Group power generating units raise provisions for rehabilitation of ash storages. As at the reporting date, the value of provision amounted to PLN 106 million and as at December 31, 2015 to PLN 98 million.
The companies which own wind farms create provision for rehabilitation of post-construction grounds of wind farms. As at the reporting date, the value of provision amounted to PLN 67 million and as at December 31, 2015 to PLN 49 million.
The obligation to liquidate assets and rehabilitate the area results from "The integrated permission for running installations producing electricity and heat" in which the restitution of the area was specified. As at the reporting date, the value of the provision amounts to PLN 159 million (PLN 152 million as at December 31, 2015) and refers to some assets of Conventional Generation and Renewables segments.
Discount rate applied to the valuation of rehabilitation provision as at June 30, 2016 and December 31, 2015 is 3.0%.
The PGE Group entities recognize provision for the shortfall of CO2 emission rights granted free of charge. In estimating the value of the provision the Group takes into account EUA purchased as well as the possibility to cover any shortage with CER or ERU certificates. As described in note 14 of these financial statements the PGE Group is entitled to receive CO2 emissions rights granted free of charge in connection to expenditures concerning investments included in the National Investment Plan. The calculation of the provision includes also these rights.
Entities of the PGE Group recognize provision for compensations related to non-contractual use of property. This issue mainly relates to the distribution company, which owns distribution networks. As at the reporting date the provision amounted to approximately PLN 112 million (of which PLN 47 million relate to litigations). In the comparative period the value of the provision amounted to PLN 117 million (of which PLN 46 million related to litigations).
Other provisions comprise mainly provisions raised for claims relating to real estate tax of PLN 98 million (PLN 88 million as at December 31, 2015) and for the ongoing litigations conducted by Exatel S.A. of PLN 67 million (PLN 57 million as at December 31, 2015).
The value of financial liabilities measured at amortized cost is a reasonable approximation of their fair value, excluding bonds issued by PGE Sweden AB (publ).
Bonds issued by PGE Sweden AB (publ) are based on a fixed interest rate. Their value at amortized cost presented in these financial statements as at June 30, 2016 amounted to EUR 640 million whereas their assessed fair value amounted to EUR 711 million. The indicators used in the valuation belong to Level 2 of the fair value hierarchy.
| As at June, 30 2016 | As at December 31, 2015 | ||||
|---|---|---|---|---|---|
| Non-current | Current | Non-current | Current | ||
| Loans and borrowings | 1,883 | 229 | 1,459 | 214 | |
| Bonds issued | 3,754 | 78 | 3,658 | 76 | |
| Lease | 1 | 1 | 1 | 1 | |
| TOTAL LOANS, BORROWINGS, BONDS AND LEASE | 5,638 | 308 | 5,118 | 291 |
Among loans and borrowings presented above as at June 30, 2016, the PGE Group presents mainly the following facilities:
On September 7, 2015 PGE S.A. concluded a long-term loan agreement with a syndicate of banks composed of: BNP Paribas S.A., Société Générale S.A., Bank Handlowy w Warszawie S.A., ING Bank Śląski S.A., Bank Zachodni WBK S.A., mBank S.A., Powszechna Kasa Oszczędności Bank Polski S.A. and Bank Polska Kasa Opieki S.A. Subject matter of the agreement is granting a loan in two parts, i.e. term loan facility of up to PLN 3,630 million and revolving loan facility of up to PLN 1,870 million. Final repayment date of the revolving loan facility falls on April 30, 2019 and final repayment date of the term loan facility falls on September 30, 2023.
On October 27, 2015, the Company concluded two loan agreements with the European Investment Bank for the total amount of nearly PLN 2 billion. The amount of PLN 1.5 billion, obtained on the basis of the first of these agreements, will be intended for projects relating to the modernization and development of distribution grid. The funds from the second agreement, which amount to the remaining PLN 490 million, will be intended to finance and refinance the construction of cogeneration units Gorzów CHP and Rzeszów CHP. The European Investment Bank loans will be available for disbursement over a period of up to 22 months from the date of signing of the agreements. The funds shall be repaid within 15 years from the date of the last tranche.
As at June 30, 2016 the aforesaid loans were not used.
The value of overdraft facilities at the Group's disposal amounted to PLN 2,251 million as at June 30, 2016 and PLN 2,254 million as at December 31, 2015. The aforesaid overdraft facilities are available until April 29, 2018.
In the period covered by these financial statements and after the reporting date there were no cases of default of repayment or violation of other terms of loan agreements.
The parent company has the ability to finance its own, and its subsidiaries' operations through three bond issue programs:
| As at June 30, 2016 | As at December 31, 2015 | |||
|---|---|---|---|---|
| Non-current | Current | Non-current | Current | |
| Trade liabilities | - | 832 | - | 1,119 |
| Purchase of property, plant and equipment and intangible assets |
10 | 835 | 25 | 1,608 |
| Liabilities related to LTC | - | 1,074 | - | 1,131 |
| Bails and security deposits received | 12 | 68 | 9 | 81 |
| Other | - | 21 | - | 6 |
| TOTAL TRADE AND OTHER FINANCIAL LIABILITIES | 22 | 2,830 | 34 | 3,945 |
| As at June 30, 2016 |
As at December 31, 2015 |
|
|---|---|---|
| Contingent return of grants from environmental funds | 478 | 433 |
| Contingent return of CO2 emission rights received free of charge | 114 | - |
| Legal claims | 67 | 67 |
| Contractual fines and penalties | 12 | 12 |
| Bank guarantees | 1 | 1 |
| Other contingent liabilities | 41 | 47 |
| TOTAL CONTINGENT LIABILITIES | 713 | 560 |
The liabilities represent the value of possible future reimbursements of funds received by the PGE Group companies from environmental funds for the particular investments. The funds will be reimbursed, if investments for which they were granted, will not bring the expected environmental effect.
The contingent liability results from the risk of a return of the equivalent of CO2 emission rights (including interest) balanced in 2013 and 2014 by capital expenditure that may not obtain the approval of compliance indicators.
The contingent liability is mainly related to the dispute with WorleyParsons. WorleyParsons made a claim for the remuneration of PLN 59 million payable to the claimant in the claimant's opinion, and for the return of the amount that in the claimant's opinion was unduly collected by PGE EJ 1 sp. z o.o. from a bank guarantee. PGE EJ 1 sp. z o.o. filed a response to the lawsuit. Moreover, the value of the claims mentioned in the WorleyParsons' lawsuit of PLN 54 million has been included in a request for payment of PLN 92 million due to termination of the agreement, that was filed by WorleyParsons on March 13, 2015. It is anticipated that WorleyParsons may take a separate legal action for the amount of PLN 38 million. The company does not accept the claim and regards its possible admission by the court as unlikely.
The contingent liability comprises mainly accrued contractual fines relating to the delay in realization of the investment issued by the Mayor of the City and Municipality of Gryfino to Zespół Elektrowni Dolna Odra S.A. (currently PGE Górnictwo i Energetyka Konwencjonalna S.A.). The Group committed to the Municipality of Gryfino to accomplish two investments with the total value of not less than almost PLN 8 million until the end of 2018. Failure to realize investments included in the agreement will result in claims relating to contractual fines and penalties by the Municipality of Gryfino.
Other contingent liabilities comprise primarily the value of the potential claim of WorleyParsons of PLN 38 million, which was described above.
As described in note 19.4 of these financial statements the PGE Group recognizes provision for disputes under court proceedings, concerning non-contractual use of properties utilized for distribution activities. In addition, in the PGE Group, there are disputes at an earlier stage of proceedings and it cannot be excluded that the number and value of similar disputes will grow in the future.
According to the concluded agreements on the purchase of fuels (mainly coal and gas), the PGE Group companies are obliged to collect the minimum volume of fuels and not to exceed the maximum level of collection of gas fuel in particular hours and months. A failure to collect a minimum volume of fuels specified in the contracts, may result in a necessity to pay some extra fee (in case of gas fuel, the volume not collected by power plants but paid up, may be collected within the next three contractual years).
In the PGE Group's opinion, the described above terms and conditions of fuel deliveries to its power generating units do not differ from terms and conditions of fuel deliveries to other power generating units on the Polish market.
As at reporting date, the PGE Group did not have significant contingent receivables. Contingent assets relate mainly to financing received from the National Fund for Environmental Protection and Water Management regarding the construction project of cogeneration unit, reimbursement of taxes and registered claims for compensations from insurers relating to fortuitous events.
Former shareholders of PGE Górnictwo i Energetyka S.A. are presenting to the courts a motion to summon PGE S.A. to attempt a settlement for payment of compensation for incorrect (in their opinion) determination of the exchange ratio of shares of PGE Górnictwo i Energetyka S.A. into shares of PGE S.A. during consolidation process that took place in 2010. The total value of claims resulting from the settlement directed by the former shareholders of PGE Górnictwo i Energetyka S.A. amounts to over PLN 10 million.
Independently of the above, on November 12, 2014 Socrates Investment S.A. (an entity which purchased claims from former PGE Górnictwo i Energetyka S.A. shareholders) filed a lawsuit to impose a compensation in the total amount of over PLN 493 million (plus interest) for damages incurred in respect of incorrect (in their opinion) determination of the exchange ratio of shares in the merger of PGE Górnictwo i Energetyka S.A. and PGE S.A.
The Company filed a response to the lawsuit on March 28, 2015. In September 2015, Socrates Investment S.A. submitted a letter which constitutes a response to the response to the lawsuit. On April 27, 2016 a hearing was held at which both parties reiterated previously raised conclusions and statements. The next hearing was set for August 10, 2016.
PGE S.A. does not recognize the claims of Socrates Investment S.A. and other shareholders who call for trial settlements. These claims are unfounded. In PGE S.A.'s opinion the consolidation process was conducted fairly and properly. The value of the shares, which were subject to the process of consolidation (merger), were valued by the independent company PwC Polska sp. z o.o. Additionally, the plan of the merger, including the share exchange ratio of the acquiree for shares of the acquirer, was tested for correctness and fairness by the courtappointed expert, who found no irregularities. The independent court registered the merger.
For the reported claims, the Company has not created a provision.
On April 1, 2014, PGE S.A. received a copy of a lawsuit filed to the District Court of Warsaw by one of the shareholders. In the lawsuit, the shareholder is seeking for annulment of the resolutions 1, 2 and 4 of the Extraordinary General Shareholders' Meeting of the Company held on February 6, 2014. The Company filed a responses to the claim. On June 22, 2015, the District Court in Warsaw issued a judgment dismissing the shareholder's claim in its entirety. On July 28, 2015, the shareholder filed an appeal. The Company filed a response to the appeal.
On September 17, 2014, PGE S.A. received a copy of a lawsuit filed to the District Court of Warsaw by one of the shareholders. In the lawsuit, the shareholder is seeking for annulment of the resolution 4 of the Ordinary General Shareholders' Meeting of the Company held on June 6, 2014. The Company filed a response to the lawsuit. On August 13, 2015, the District Court in Warsaw issued a judgment dismissing the shareholder's claim in its entirety. The judgment is appealable. On December 7, 2015, PGE S.A. received a copy of the plaintiff's appeal. The Company filed reply to that appeal on December 21, 2015.
On August 21, 2015, PGE S.A. received a copy of a lawsuit filed to the District Court of Warsaw by one of the shareholders. In the lawsuit, the shareholder is seeking for annulment of the resolution 5 of the Ordinary General Shareholders' Meeting of the Company held on June 24, 2015. The Company filed a response to the lawsuit on September 21, 2015. The District Court in Warsaw dismissed the shareholder's claim in the verdict published on April 26, 2016.
On October 23, 2015 PGE S.A. received a copy of a lawsuit filed to the District Court of Warsaw by one of the shareholders. In the lawsuit, the shareholder is seeking for annulment of the resolution 1 of the Extraordinary General Shareholders' Meeting of the Company held on September 14, 2015. On November 23, 2015 the Company filed a response to the lawsuit.
On May 20, 2016 PGE S.A. received a copy of a lawsuit filed to the District Court of Warsaw by one of the shareholders. In the lawsuit, the shareholder is seeking for annulment of the resolution 1 of the Extraordinary General Shareholders' Meeting of the Company held on March 1, 2016. On June 2, 2016 the Company filed a response to the lawsuit.
Tax obligations and rights are specified in the Constitution of the Republic of Poland, tax regulations and ratified international agreements. According to the tax ordinance, tax is defined as public, unpaid, obligatory and non-returnable cash liability toward the State Treasury, provincial or other regional authorities resulting from the tax regulation. Taking into account the subject criterion, current taxes in Poland can be divided into five groups: taxation of incomes, taxation of turnover, taxation of assets, taxation of activities and other, not classified elsewhere.
From the point of view of economic units, the most important is the taxation of incomes (corporate income tax), taxation of turnover (value added tax, excise tax) followed by taxation of assets (real estate tax and vehicle tax). Other payments classified as quasi – taxes cannot be omitted. Among these there are social security charges.
Basic tax rates were as follows: in 2016 corporate income tax rate – 19%, basic value added tax rate – 23%, lowered: 8%, 5%, 0%, furthermore some goods and products are subject to the tax exemption.
The tax system in Poland is characterized by a significant changeability of tax regulations, their high complexity, high potential fees foreseen in case of commitment of a tax crime or violation as well as general pro-tax approach of tax authorities. Tax settlements and other activity areas subject to regulations (customs or currency controls) can be subject to controls of respective authorities that are entitled to issue fines and penalties with penalty interest. Controls may cover tax settlements for the period of 5 years after the end of calendar year in which the tax was due.
On September 18, 2014 an agreement concerning a tax group, named "TG PGE 2015" was executed for a 25-year period. PGE S.A. is the representing company of this group.
The companies forming a tax group are obligated to meet a number of requirements including: the appropriate level of equity, the parent company's share in companies included in the group at least at the level of 95%, no equity relationships between subsidiaries, no tax arrears and share of profits in revenues at least at the level of 3% (calculated for the whole Tax Group) as well as concluding transactions with entities not belonging to TG PGE 2015 solely on market terms. The violation of these requirements will affect in termination of the TG PGE 2015 and the loss of status of the taxpayer. Since the termination, each of the companies included in the tax group becomes an independent taxpayer for CIT tax purpose.
Considering pending disputes the PGE Group established at the reporting date the provision for property tax in the amount of PLN 98 million. The provision relates mainly to tax proceedings with regards to property tax in selected power plants. The dispute is related to the subject of taxation and concerns mainly a decision whether installations in buildings and detached technical machinery should be taxed as autonomous constructions. Tax proceedings are currently at various stages of tax authorities proceedings, i.e. in front of first instance authorities (village mayor, mayor), local government board of appeals and administrative courts.
The PGE Group's transactions with related entities are concluded based on market prices for provided goods, products and services or are based on the cost of manufacturing.
Sales of entities belonging to the PGE Group to associates in the period ended June 30, 2016 amounted to PLN 35 million and in the comparative period to PLN 4 million, purchases from associates amounted to PLN 114 million and PLN 1 million, respectively. As at June 30, 2016 the Group's trade receivables from associates amounted to PLN 39 million and as at December 31, 2015 to PLN 1 million. Trade liabilities to associates amounted to PLN 69 million as at June 30, 2016
The increase in turnover and balances results from the inclusion of Polska Grupa Górnicza Sp. z o.o. in these financial statements. This entity is treated as an associate.
The State Treasury is the dominant shareholder of PGE Polska Grupa Energetyczna S.A. and as a result in accordance with IAS 24 Related Party Disclosures, State Treasury companies are treated as related entities. The PGE Group entities identify in detail transactions with approximately 40 of the biggest State Treasury subsidiaries.
The total value of transactions with such entities is presented in the table below.
| Period ended June 30, 2016 |
Period ended June 30, 2015 |
|
|---|---|---|
| Sales to related parties | 1,107 | 1,012 |
| Purchases from related parties | 1,638 | 1,702 |
| As at June 30, 2016 |
As at June 30, 2015 |
|
|---|---|---|
| Trade receivables from related parties | 231 | 383 |
| including overdue | 1 | 14 |
| Trade liabilities to related parties | 338 | 387 |
| including overdue | - | - |
The largest transactions with State Treasury companies involve Polskie Sieci Elektroenergetyczne S.A., PKN Orlen S.A. and purchases of coal from Polish mines. The increase in sales is mainly due to increased sales volumes of energy origin rights to related parties.
Moreover, the PGE Group concludes significant transactions on the energy market via Towarowa Giełda Energii S.A. (Polish Power Exchange). Due to the fact that this entity only deals with the organization of trading, purchases and sales transacted through this entity are not recognized as transactions with related parties.
The key management includes the Management Boards and Supervisory Boards of the parent company and significant Group entities.
| PLN thousand | Period ended June 30, 2016 |
Period ended June 30, 2015 |
|---|---|---|
| Short-term employee benefits (salaries and salary related costs) | 16,356 | 14,261 |
| Post-employment and termination benefits | 6,894 | 1,082 |
| TOTAL REMUNERATION OF KEY MANAGEMENT PERSONNEL | 23,250 | 15,343 |
| Remuneration of key management personnel of entities of non-core operations | 7,063 | 8,736 |
| TOTAL REMUNERATION OF MANAGEMENT PERSONNEL | 30,313 | 24,079 |
| PLN thousand | Period ended June 30, 2016 |
Period ended June 30, 2015 |
|---|---|---|
| Management Board of the parent company | 7,211 | 3,067 |
| Supervisory Board of the parent company | 243 | 220 |
| Management Boards – subsidiaries | 14,708 | 11,405 |
| Supervisory Boards – subsidiaries | 1,088 | 651 |
| TOTAL | 23,250 | 15,343 |
| Remuneration of key management personnel of entities of non-core operations | 7,063 | 8,736 |
| TOTAL REMUNERATION OF MANAGEMENT PERSONNEL | 30,313 | 24,079 |
Increase of the remuneration of management personnel in the first half of 2016 is mainly caused by provision raised for the remuneration of the former Management Board members due to so called non-competition clause.
The Members of the Management Boards of some of the Group companies are employed on the basis of civil law contracts for management (so called management contracts). The above remuneration is included in other costs by nature disclosed in note 7.2 Costs by nature and function.
Due to the termination of long-term contracts for sale of capacity and electricity ("LTC"), pursuant to the LTC Act, power generating units who once served as parties to such contracts have acquired the right to compensations for the coverage of the so-called stranded costs. Stranded costs are the expenses of the power generating units, borne until May 1, 2004 for property, plant and equipment related to the production of electricity, uncovered by revenue from the sales of the electricity produced, capacity reserves and system services on the competitive market, after the premature termination of the long-term contract. The LTC Act limits the total resources which can be paid out to all power generating units to cover stranded costs discounted as of January 1, 2007 to the sum of PLN 11.6 billion, with PLN 6.3 billion attributable to PGE.
| Power generating unit | Effective term of LTC | Maximum stranded and extra costs |
|---|---|---|
| Turów Power Plant | Up to 2016 | 2,571 |
| Opole Power Plant | Up to 2012 | 1,966 |
| Dolna Odra Power Plant Complex | Up to 2010 | 633 |
| Lublin-Wrotków CHP Plant | Up to 2010 | 617 |
| Rzeszów CHP Plant | Up to 2012 | 422 |
| Gorzów CHP Plant | Up to 2009 | 108 |
| TOTAL | 6,317 |
Table: Basic data for Group power generating units assumed with the LTC Act.
Within the term stipulated by the LTC Act, i.e. until December 31, 2007, PGE S.A. signed contracts terminating its long-term capacity and electricity sales contracts with power generating units that once served as parties to the then effective LTC. Therefore, the power generating units have gained the right to receive resources to cover stranded costs.
A part of the power generating units currently incorporated in PGE Górnictwo i Energetyka Konwencjonalna S.A. ("PGE GiEK S.A."), have gained the right to receive resources for the coverage of stranded costs (the so-called "compensations") within the meaning of the LTC Act. The provisions of the LTC Act are however vague in multiple points and raise essential interpretive doubts. When calculating the prospective results for particular power generating units and the resulting compensations, annual adjustments of stranded costs, final adjustment and the resulting revenues recognized in the statement of comprehensive income, the Group exercised its best knowledge in this respect and referred to external experts.
Until the date of preparation of these financial statements, the power generating units from the PGE Group have received decisions regarding adjustments of annual stranded costs and the costs generated in units fueled by natural gas for 2008-2015. In part, these decisions were unfavorable for particular units and, in the opinion of the Group, were issued in violation of the LTC Act. In consequence, as of 2009, a series of proceedings were instituted with the District Court in Warsaw, the Court of Competition and Consumers Protection ("CCP Court") and with the Court of Appeals, regarding appeals of power generating units from the PGE Group against the Decision of the President of the Energy Regulatory Office ("ERO President"). As at the preparation date of these financial statements, majority of the proceedings are conducted before the Supreme Court.
In 2016:
The PGE Group recognized revenues from LTC compensations of PLN 253 million in sales revenues.
The verdict of the Court of Appeals on determining the annual adjustment for stranded costs at PGE GiEK S.A. Branch Opole Power Plant for 2010 caused an adjustment of LTC settlements of nearly PLN (+) 173 million. Moreover, refusal to accept for examination the cassation appeal concerning the annual adjustment of costs arising in gas-fired units at PGE GiEK S.A. Branch Lublin-Wrotków CHP Plant and Branch Rzeszów CHP Plant for 2010 and unfavourable ruling of the Supreme Court in case of the annual adjustment of costs arising in gas-fired units at PGE GiEK S.A. Branch Lublin-Wrotków CHP Plant for 2009 caused an adjustment of LTC settlements of PLN (-) 25 million.
The above adjustments are presented after offsetting in the statement of the comprehensive income in other operating revenues in amount of PLN 148 million.
The value of disputes in all matters relating to the years 2008 – 2012 amounts to PLN 1,660 million, including the value of disputes favourably resolved for the PGE Group by the Court of Appeals and a favourable final judgment by the CCP Court of PLN 1,563 million.
In the period 2008 – June 30, 2016 the PGE Capital Group recognized LTC revenues in the total amount of PLN 7,488 million.
On April 28, 2016 PGE Górnictwo I Energetyka Konwencjonalna S.A., signed the Investment Agreement specifying the financial investment conditions (the "Investment") in Polska Grupa Górnicza Sp. z o.o. (the "Agreement"). The parties to the Agreement are: PGE Górnictwo i Energetyka Konwencjonalna S.A., ENERGA Kogeneracja S.A., PGNiG TERMIKA S.A., Węglokoks S.A., Towarzystwo Finansowe "Silesia" Sp. z o.o., Fundusz Inwestycji Polskich Przedsiębiorstw FIZAN (jointly referred later to as the "Investors") and Polska Grupa Górnicza Sp. z o.o. ("PGG"). PGG operates on the basis of selected mining assets, acquired from Kompania Węglowa S.A. ("KW") (including 11 hard coal mines, 4 operational units and support, managing and supervisory functions of KW headquarters that will be transferred therewith).
The Agreement specifies the Investment conditions, including inter alia, conditions of PGG recapitalization by the Investors, operating rules of PGG and corporate governance rules, including method of Investors' supervision over PGG.
Recapitalization of PGG in total amount of PLN 2,417 million, will take place in 3 tranches within which PGE Górnictwo i Energetyka Konwencjonalna S.A. will pay a total of PLN 500 million, including:
The particular tranches will be released, on the condition, inter alia, that terms of PGG bonds issue are not breached.
PGG shall function on the basis of the business plan, which aims at optimization of coal production costs and achieving defined profitability levels. The business plan assumes that in 2017 PGG will generate positive cash flows for the Investors. The Agreement foresees several mechanisms allowing for on-going monitoring of the financial standing of PGG, including execution of the business plan and taking further optimization measures, among others, in case of adverse changes in market conditions. The Agreement assumes that each shareholder of PGG is entitled to appoint, recall and suspend one member of the Supervisory Board (individual rights). In addition, the key decisions of the Shareholder' Meeting of PGG on equity management and transformations require approval of the Investors.
Due to the entitlements of PGE Górnictwo i Energetyka Konwencjonalna S.A. described above, investment in PGG it is treated as an associate and measured using the equity method in these consolidated financial statements.
These consolidated financial statements were approved for publication by the Management Board of the parent company on August 11, 2016.
Warsaw, August 11, 2016
Signatures of the Members of the Management Board of PGE Polska Grupa Energetyczna S.A.
| President of the | |
|---|---|
| Management Board | Henryk Baranowski |
| Vice-President of the | |
| Management Board | Marta Gajęcka |
| Vice-President of the | Bolesław Jankowski |
| Management Board | |
| Vice-President of the | |
| Management Board | Marek Pastuszko |
| Vice-President of the | |
| Management Board | Paweł Śliwa |
| Vice-President of the | |
| Management Board | Ryszard Wasiłek |
| Vice-President of the Management Board |
Emil Wojtowicz |
Signature of the person responsible for preparation of the financial statements Michał Skiba - Director of Financial Reporting and Tax Department
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.