Quarterly Report • Nov 8, 2017
Quarterly Report
Open in ViewerOpens in native device viewer
PGE Polska Grupa Energetyczna S.A. Condensed interim consolidated financial statements for the 3-month and 9-month period
ended September 30, 2017 in accordance with IFRS EU (in PLN million)
| CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME4 | ||||
|---|---|---|---|---|
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION5 | ||||
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY6 | ||||
| CONSOLIDATED STATEMENT OF CASH FLOWS7 | ||||
| GENERAL INFORMATION, BASIS FOR PREPARATION OF THE FINANCIAL STATEMENTS AND OTHER EXPLANATORY INFORMATION8 | ||||
| 1. | General information8 | |||
| 1.1 | Information about the parent company 8 | |||
| 1.2 | Information about the PGE Group9 | |||
| 1.3 | Structure of the PGE Group9 | |||
| 2. | Basis for preparation of the financial statements11 | |||
| 2.1 2.2 |
Statement of compliance11 Presentation and functional currency 11 |
|||
| 2.3 | New standards and interpretations published, not yet effective12 | |||
| 2.4 | Professional judgment of management and estimates13 | |||
| 3. | Fair value hierarchy 14 | |||
| EXPLANATORY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS15 | ||||
| EXPLANATORY NOTES TO THE OPERATING SEGMENTS 15 | ||||
| 4. | Information on operating segments15 | |||
| EXPLANATORY NOTES TO THE STATEMENT OF COMPREHENSIVE INCOME18 | ||||
| 5. | Revenues and expenses18 | |||
| 5.1 | Sales revenues18 | |||
| 5.2 | Cost by nature and function19 | |||
| 5.3 5.4 |
Other operating income and expenses21 Financial income and expenses21 |
|||
| 5.5 | Share of profit of associates and joint arrangements accounted for under the equity method22 | |||
| 6. | Impairment allowances on assets22 | |||
| 7. | Tax in the statement of comprehensive income23 | |||
| EXPLANATORY NOTES TO THE CONSOLIDATED STATEMENT OF FINANCIAL POSITION 24 | ||||
| 8. | Significant additions and disposals of property, plant and equipment and intangible assets24 | |||
| 9. | Future investment commitments24 | |||
| 10. | Shares in associates and joint arrangements accounted for under the equity method24 | |||
| 11. | Deferred tax in the statement of financial position25 | |||
| 11.1 | Deferred tax assets25 | |||
| 11.2 | Deferred tax liabilities25 | |||
| 12. | CO2 emission rights for own use25 | |||
| 13. | Other current and non-current assets26 | |||
| 13.1 | Other non-current assets26 | |||
| 13.2 | Other current assets26 | |||
| 14. | Selected financial assets27 | |||
| 14.1 14.2 |
Trade and other financial receivables27 Cash and cash equivalents27 |
|||
| 15. | Derivatives27 | |||
| 16. 16.1 |
Equity28 Share capital28 |
|||
| 16.2 | Hedging reserve29 | |||
| 16.3 | Dividends paid and dividends declared29 | |||
| 17. | Provisions30 | |||
| 17.1 | Provision for employee benefits31 | |||
| 17.2 17.3 |
Rehabilitation provision 31 Provision for deficit of CO2 emission rights31 |
|||
| 17.4 | Provision for energy origin rights held for redemption31 | |||
| 17.5 | Provision for non-contractual use of property31 | |||
| 17.6 | Other provisions31 | |||
| 18. | Financial liabilities32 | |||
| 18.1 | Loans, borrowings, bonds and lease 32 | |||
| 18.2 | Trade and other financial liabilities33 OTHER EXPLANATORY NOTES34 |
|||
| 19. | Contingent liabilities and receivables. Legal claims34 | |||
| 19.1 | Contingent liabilities34 | |||
| 19.2 | Other significant issues related to contingent liabilities34 |
| 19.3 19.4 |
Contingent receivables34 Other legal claims and disputes35 |
|
|---|---|---|
| 20. | Tax settlements37 | |
| 21. | Information on related parties38 | |
| 21.1 | Associates and joint arrangements38 | |
| 21.2 | Subsidiaries of the State Treasury 38 | |
| 21.3 | Management personnel remuneration 39 | |
| 22. | Significant events of the reporting period and subsequent events39 | |
| 22.1 | Compensation resulting from termination of long term contracts39 | |
| 22.2 | Capital investment in Polska Grupa Górnicza S.A41 | |
| 22.3 | Acquisition of EDF assets in Poland41 | |
| 22.4 | Capital investment in Polimex-Mostostal S.A42 | |
| 23. | Quarterly condensed separate financial information of PGE Polska Grupa Energetyczna S.A44 | |
| SEPARATE STATEMENT OF COMPREHENSIVE INCOME44 | ||
| SEPARATE STATEMENT OF FINANCIAL POSITION45 | ||
| SEPARATE STATEMENT OF CHANGES IN EQUITY46 | ||
| SEPARATE STATEMENT OF CASH FLOWS47 | ||
| 24. | Approval of the financial statements48 |
| 3 months ended | 9 months ended | 3 months ended | 9 months ended | ||
|---|---|---|---|---|---|
| Note | September 30, | September 30, | September 30, | September 30, | |
| 2017 (not audited) |
2017 (not audited) |
2016 (not audited) |
2016 (not audited) |
||
| STATEMENT OF PROFIT OR LOSS | |||||
| SALES REVENUES | 5.1 | 6 073 | 16 693 | 6 897 | 20 563 |
| Costs of goods sold | 5.2 | (3 759) | (11 631) | (5 517) | (17 339) |
| GROSS PROFITON SALES | 2 314 | 5 062 | 1 380 | 3 224 | |
| Distribution and selling expenses | 5.2 | (282) | (882) | (350) | (1 077) |
| General and administrative expenses | 5.2 | (156) | (501) | (163) | (562) |
| Other operating income | 5.3 | 57 | 259 | 64 | 389 |
| Other operating expenses | 5.3 | (50) | (123) | (36) | (127) |
| OPERATING PROFIT | 1 883 | 3 815 | 895 | 1 847 | |
| Financial income | 5.4 | 1 | 145 | 14 | 63 |
| 5.4 | |||||
| Financial expenses Share of profit/(loss) of entities accounted for using the equity |
5.5 | (81) | (347) | (61) | (265) |
| method | 10 | 11 | (19) | (61) | |
| PROFIT BEFORE TAX | 1 813 | 3 624 | 829 | 1 584 | |
| Current income tax | 7 | (108) | (356) | (142) | (369) |
| Deferred income tax | 7 | (243) | (311) | (31) | (16) |
| NET PROFIT FOR THE REPORTING PERIOD | 1 462 | 2 957 | 656 | 1 199 | |
| OTHER COMPREHENSIVE INCOME | |||||
| Items, which may be reclassified to profit or loss, including: | |||||
| Valuation of financial instruments | 16.2 | (1) | (1) | (1) | (1) |
| Valuation of hedging instruments | 16.2 | 12 | (60) | 19 | 59 |
| Foreign exchange differences from translation of foreign entities | 3 | (3) | (3) | 1 | |
| Deferred tax | 7 | (2) | 12 | (3) | (11) |
| OTHER COMPREHENSIVE INCOME FOR THE REPORTING | |||||
| PERIOD, NET | 12 | (52) | 12 | 48 | |
| TOTAL COMPREHENSIVE INCOME | 1 474 | 2 905 | 668 | 1 247 | |
| NET PROFITATTRIBUTABLE TO: | |||||
| – equity holders of the parent company | 1 463 | 2 960 | 656 | 1 202 | |
| – non-controlling interests | (1) | (3) | - | (3) | |
| COMPREHENSIVE INCOME ATTRIBUTABLE TO : | |||||
| – equity holders of the parent company | 1 475 | 2 908 | 668 | 1 250 | |
| – non-controlling interests | (1) | (3) | - | (3) | |
| EARNINGS AND DILUTED EARNINGS PER SHARE ATTRIBUTABLE TO | |||||
| EQUITY HOLDERS OF THE PARENT COMPANY (IN PLN) | 0.78 | 1.58 | 0.35 | 0.64 |
| Note | As at September 30, 2017 |
As at December 31, 2016 |
As at September 30, 2016 |
|
|---|---|---|---|---|
| (not audited) | (audited) | (not audited) | ||
| NON-CURRENT ASSETS | ||||
| Property, plant and equipment | 8 | 52 891 | 51 365 | 49 998 |
| Investment property | 8 | 26 | 27 | 31 |
| Intangible assets | 660 | 653 | 630 | |
| Financial receivables | 14.1 | 246 | 237 | 148 |
| Derivatives | 15 | 250 | 356 | 132 |
| Available-for-sale financial assets | 36 | 37 | 35 | |
| Shares in entities accounted for under the equity method | 10 | 626 | 402 | 308 |
| Other non-current assets | 13.1 | 566 | 730 | 800 |
| Deferred tax assets | 11.1 | 258 55 559 |
268 54 075 |
247 52 329 |
| CURRENT ASSETS | ||||
| Inventories | 1 271 | 1 596 | 1 643 | |
| CO2 emission rights for own use | 12 | 1 417 | 2 349 | 2 100 |
| Income tax receivables | 13 | 19 | 15 | |
| Derivatives | 15 | 2 | 9 | 9 |
| Trade and other financial receivables | 14.1 | 3 482 | 6 325 | 3 698 |
| Available-for-sale financial assets | 5 | 4 | 4 | |
| Other current assets | 13.2 | 480 | 416 | 428 |
| Cash and cash equivalents | 14.2 | 5 603 | 2 669 | 5 386 |
| Assets classified as held-for-sale | 12 | 12 | 20 | |
| 12 285 | 13 399 | 13 303 | ||
| TOTAL ASSETS | 67 844 | 67 474 | 65 632 | |
| EQUITY | ||||
| Share capital | 16.1 | 19 165 | 19 165 | 18 698 |
| Reserve capital for increase of the share capital | - | - | 467 | |
| Hedging reserve | 16.2 | 98 | 147 | 26 |
| Foreign exchange differences from translation | - | 3 | - | |
| Reserve capital | 15 328 | 13 730 | 13 730 | |
| Retained earnings | 10 999 | 9 634 | 8 068 | |
| EQUITY ATTRIBUTED TO EQUITY HOLDERS OF THE PARENT COMPANY | 45 590 | 42 679 | 40 989 | |
| Non-controlling interests | 88 | 96 | 86 | |
| TOTAL EQUITY | 45 678 | 42 775 | 41 075 | |
| NON-CURRENT LIABILITIES | ||||
| Non-current provisions | 17 | 5 147 | 5 004 | 6 244 |
| Loans, borrowings, bonds and lease | 18.1 | 8 434 | 9 603 | 9 076 |
| Derivatives | 15 | 27 | 30 | 48 |
| Deferred tax liabilities | 11.2 | 1 509 | 1 191 | 816 |
| Deferred income and government grants | 1 059 | 1 141 | 1 161 | |
| Other financial liabilities | 18.2 | 28 | 33 | 27 |
| 16 204 | 17 002 | 17 372 | ||
| CURRENT LIABILITIES | ||||
| Current provisions | 17 | 1 805 | 2 181 | 2 038 |
| Loans, borrowings, bonds and lease | 18.1 | 1 358 | 411 | 390 |
| Trade and other financial liabilities | 18.2 | 1 624 | 3 556 | 2 841 |
| Income tax liabilities | 13 | 6 | 103 | |
| Deferred income and government grants | 108 | 119 | 117 | |
| Other current non-financial liabilities | 1 054 | 1 424 | 1 696 | |
| 5 962 | 7 697 | 7 185 | ||
| TOTAL LIABILITIES | 22 166 | 24 699 | 24 557 | |
| TOTAL EQUITY AND LIABILITIES | 67 844 | 67 474 | 65 632 |
| Share capital | Hedging reserve |
Foreign exchange differences from translation |
Reserve capital |
Retained earnings |
Total | Non-controlling interests |
Total equity | |
|---|---|---|---|---|---|---|---|---|
| Note | 16.1 | 16.2 | ||||||
| AS AT JANUARY 1, 2016 | 18 698 | (21) | (1) | 13 009 | 8 636 | 40 321 | 96 | 40 417 |
| Net profit for the reporting period | - | - | - | - | 2 568 | 2 568 | (2) | 2 566 |
| Other comprehensive income | - | 168 | 4 | - | 200 | 372 | - | 372 |
| COMPREHENSIVE INCOME | - | 168 | 4 | - | 2 768 | 2 940 | (2) | 2 938 |
| Retained earnings distribution | - | - | - | 1 301 | (1 301) | - | - | - |
| Dividend | - | - | - | - | (467) | (467) | (4) | (471) |
| Increase of the share capital from own funds |
467 | - | - | (467) | - | - | 10 | 10 |
| Tax on increase of share capital | - | - | - | (110) | - | (110) | - | (110) |
| Acquisition of additional shares in | ||||||||
| subsidiaries | - | - | - | - | (2) | (2) | (4) | (6) |
| Other changes | - | - | - | (3) | - | (3) | - | (3) |
| TRANSACTIONS WITH OWNERS | 467 | - | - | 721 | (1 770) | (582) | 2 | (580) |
| AS AT DECEMBER 31, 2016 | 19 165 | 147 | 3 | 13 730 | 9 634 | 42 679 | 96 | 42 775 |
| Net profit for the reporting period | - | - | - | - | 2 960 | 2 960 | (3) | 2 957 |
| Other comprehensive income | - | (49) | (3) | - | - | (52) | - | (52) |
| COMPREHENSIVE INCOME | - | (49) | (3) | - | 2 960 | 2 908 | (3) | 2 905 |
| Retained earnings distribution | - | - | - | 1 598 | (1 598) | - | - | - |
| Dividend | - | - | - | - | - | - | (2) | (2) |
| Acquisition of additional shares in | ||||||||
| subsidiaries | - | - | - | - | 2 | 2 | (3) | (1) |
| Other changes | - | - | - | - | 1 | 1 | - | 1 |
| TRANSACTIONS WITH OWNERS | - | - | - | 1 598 | (1 595) | 3 | (5) | (2) |
| AS AT SEPTEMBER 30, 2017 | 19 165 | 98 | - | 15 328 | 10 999 | 45 590 | 88 | 45 678 |
| Share capital | Hedging reserve |
Foreign exchange differences from translation |
Reserve capital |
Reserve capital for increase of the share capital |
Retained earnings |
Total | Non controlling interests |
Total equity |
|
|---|---|---|---|---|---|---|---|---|---|
| AS AT JANUARY 1, 2016 | 18 698 | (21) | (1) | 13 009 | - | 8 636 | 40 321 | 96 | 40 417 |
| Net profit for the reporting period | - | - | - | - | - | 1 202 | 1 202 | (3) | 1 199 |
| Other comprehensive income | - | 47 | 1 | - | - | - | 48 | - | 48 |
| COMPREHENSIVE INCOME | - | 47 | 1 | - | - | 1 202 | 1 250 | (3) | 1 247 |
| Retained earnings distribution | - | - | - | 1 301 | - | (1 301) | - | - | - |
| Dividend | - | - | - | - | - | (467) | (467) | (4) | (471) |
| Increase of the share capital from own funds |
- | - | - | (467) | 467 | - | - | - | - |
| Tax on increase of share capital | - | - | - | (110) | - | - | (110) | - | (110) |
| Acquisition of additional shares in subsidiaries |
- | - | - | - | - | (2) | (2) | (3) | (5) |
| Other changes | - | - | - | (3) | - | - | (3) | - | (3) |
| TRANSACTIONS WITH OWNERS | - | - | - | 721 | 467 | (1 770) | (582) | (7) | (589) |
| AS AT SEPTEMBER 30, 2016 | 18 698 | 26 | - | 13 730 | 467 | 8 068 | 40 989 | 86 | 41 075 |
| Period ended | Period ended | |
|---|---|---|
| Note | September 30, | September 30, |
| 2017 | 2016 | |
| (not audited) | (not audited) | |
| CASH FLOWS FROM OPERATING ACTIVITIES | ||
| Profit/(loss) before tax | 3 624 | 1 584 |
| Income tax paid | (462) | (183) |
| Adjustments for: | ||
| Share of profit of associates consolidated under the equity method | (11) | 61 |
| Depreciation, amortization, disposal and impairment losses | 2 291 | 2 941 |
| Interest and dividend, net | 101 | 83 |
| Profit / loss on investment activities | 41 | (54) |
| Change in receivables | (691) | 59 |
| Change in inventories | 324 | 297 |
| Change in liabilities, excluding loans and borrowings | (411) | (497) |
| Change in other non-financial assets, prepayments and CO2 emission rights | 768 | 170 |
| Change in provisions | (290) | 347 |
| Other | (39) | (17) |
| NET CASH FROM OPERATING ACTIVITIES | 5 245 | 4 791 |
| CASH FLOWS FROM INVESTING ACTIVITIES | ||
| Purchase of property, plant and equipment and intangible assets | (4 338) | (6 081) |
| Deposits with a maturity over 3 months | (203) | (524) |
| Termination of deposits over 3 months | 2 486 | 513 |
| Acquisition of financial assets / increase in shareholding in the PGE Group companies | (218) | (382) |
| Acquisition /proceeds from sales of subsidiaries after deduction of acquired/returned | 272 | - |
| cash | ||
| Other | 31 | 38 |
| NET CASH FROM INVESTING ACTIVITIES | (1 970) | (6 436) |
| CASH FLOWS FROM FINANCING ACTIVITIES | ||
| Proceeds from loans, borrowings and issue of bonds | 7 | 4 143 |
| Repayment of loans, borrowings, bonds and finance lease | (113) | (123) |
| Interest paid | (230) | (129) |
| Grants received for non-current assets | 3 | 47 |
| Other | (7) | (10) |
| NET CASH FROM FINANCING ACTIVITIES | (340) | 3 928 |
| NET CHANGE IN CASH AND CASH EQUIVALENTS | 2 935 | 2 283 |
| Effect of movements in exchange rates on cash held | - | 2 |
| 14.2 CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD |
2 666 | 3 101 |
| 14.2 CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD |
5 601 | 5 384 |
| Restricted cash | 98 | 130 |
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, 2017 the composition of the Company's Management Board was as follows:
On February 13, 2017 the Supervisory Board recalled all Members of the Company's Management Board effective from February 13, 2017. At the same time, the Supervisory Board appointed the following persons to the 10th term of the Management Board effective from February 14, 2017: Mr. Henryk Baranowski entrusting him the position of the President of the Management Board, Mr. Bolesław Jankowski, Mr. Wojciech Kowalczyk, Mr. Marek Pastuszko, Mr. Paweł Śliwa, Mr. Ryszard Wasiłek and Mr. Emil Wojtowicz entrusting them the positions of Vice-Presidents of the Management Board.
On June 20, 2017 Mr. Bolesław Jankowski submitted his resignation effective as of July 1, 2017.
As at September 30, 2017 and as at the publication date of these financial statements, the composition of the Management Board of the Company is as follows:
Starting from the first quarter of 2017, the parent company no longer publishes a separate quarterly report, instead being included as part of the consolidated quarterly report. This is possible under § 83 of the Regulation of the Minister of Finance dated February 19, 2009 on current and periodic information published by issuers of securities and on conditions under which such information may be recognized as being equivalent to information required by the regulations of law of a state which is not a member state. (Dziennik Ustaw of 2014, item 133, as amended) and PGE S.A. had declared that it would use this option in current report 3/2017 of January 23, 2017.
In connection with this, note 23 to these consolidated financial statements contains quarterly financial information for PGE S.A.
As at September 30, 2017 the ownership structure of the parent company is as follows:
| State Treasury | Other shareholders | Total | |
|---|---|---|---|
| As at December 31, 2016 | 57.39% | 42.61% | 100.00% |
| As at September 30, 2017 | 57.39% | 42.61% | 100.00% |
The ownership structure as at particular reporting dates was prepared on the basis of data available to 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.
PGE Polska Grupa Energetyczna S.A. Group ("PGE Capital Group", "PGE Group", "Group", "CG PGE") comprises the parent company PGE Polska Grupa Energetyczna S.A., 50 subsidiaries, 3 associates and 1 joint arrangement. As described in note 22.4, in the current period, the Group gained significant influence on Polimex-Mostostal S.A. and accounts for 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, 2017 to September 30, 2017 ("financial statements", "consolidated financial statements") and include comparative data for the period from January 1, 2016 to September 30, 2016 and as at December 31, 2016.
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 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, 2016.
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 September 30, 2017 |
Share of the Group entities as at December 31, 2016 |
|
|---|---|---|---|---|
| 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. | 100.00% | 99.98% |
| 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. Bogatynia |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 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 | PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| Entity | Entity holding shares | Share of the Group entities as at September 30, 2017 |
Share of the Group entities as at December 31, 2016 |
|
|---|---|---|---|---|
| "BETRANS" sp. z o.o. | ||||
| 14. | Bełchatów 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. Piaski |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 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 PEW sp. z o.o. Warsaw |
PGE Energia Odnawialna S.A. | 100.00% | 100.00% |
| SEGMENT: DISTRIBUTION | ||||
| 25. | PGE Dystrybucja S.A. Lublin |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| SEGMENT: OTHER OPERATIONS | ||||
| 26. | PGE EJ 1 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 70.00% | 70.00% |
| 27. | PGE Systemy S.A. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| EXATEL S.A. Warsaw |
PGE Polska Grupa Energetyczna S.A. | - | 100.00% | |
| 28. | PGE Sweden AB (publ) Stockholm |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 29. | PGE Obsługa Księgowo-Kadrowa sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 30. | "Elbest" sp. z o.o. Bełchatów |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 31. | Elbest Security sp. z o.o. Bełchatów |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 32. | PGE Inwest 2 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 33. | PGE Inwest 5 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 34. | PGE Centrum sp. z o.o. (previously PGE Inwest 6 sp. z o.o.) Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 35. | PGE Ventures sp. z o.o. (previously PGE Inwest 7 sp. z o.o.) Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 36. | PGE Inwest 8 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 37. | PGE Inwest 9 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 38. | PGE Inwest 10 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 39. | PGE Inwest 11 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 40. | PGE Inwest 12 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 September 30, 2017 |
Share of the Group entities as at December 31, 2016 |
|
|---|---|---|---|---|
| 41. | PGE Inwest 13 S.A. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 42. | PGE Inwest 14 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 43. | PGE Nowa Energia sp. z o.o. (previously PGE Inwest 15 sp. z o.o.) Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 44. | PGE Inwest 16 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 45. | PGE Inwest 17 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 46. | PGE Inwest 18 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| 47. | PGE Inwest 19 sp. z o.o. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | - |
| 48. | PGE Towarzystwo Funduszy Inwestycyjnych S.A. Warsaw |
PGE Polska Grupa Energetyczna S.A. | 100.00% | 100.00% |
| ENERGO-TEL S.A. Warsaw |
EXATEL S.A. | - | 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 September 30, 2017:
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 2014, item 133, with amendments).
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:
| September 30, 2017 | December 31, 2016 | September 30, 2016 | |
|---|---|---|---|
| USD | 3.6519 | 4.1793 | 3.8558 |
| EUR | 4.3091 | 4.4240 | 4.3120 |
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, 2017:
| Standard | Description of changes | Effective date |
|---|---|---|
| IFRS 9 Financial Instruments |
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 with explanations to IFRS 15 |
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 Lease | The standard eliminates the classification of leases as either operating or finance lease in the lessee's accounts. 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 disclosures. | January 1, 2017 |
| 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 |
| Amendments to IFRS 4 | Application of IFRS 9 Financial instruments jointly with IFRS 4 Insurance contracts | January 1, 2018 |
| Annual improvements to IFRS (cycle 2014-2016) |
A collection of amendments dealing with: IFRS 1 – elimination of short-term exemption for entities using IFRS for the first time; IFRS 12 – clarification of the scope of disclosure requirements; IAS 28 – valuation of entities, in which an investment has been made, at fair value through profit or loss or using an individual method. |
January 1, 2018/ January 1, 2017 |
| Amendments to IAS 40 | Changes to the classification of properties: i.e. transfer from investment property to other groups of assets. |
January 1, 2018 |
| IFRIC 22 Foreign Currency Transactions and Advance Consideration |
Guidelines specifying determination of the date of a transaction and related spot foreign exchange rate to be used in case foreign currency payments are made or received in advance. |
January 1, 2018 |
| IFRS 17 Insurance contracts | Establishes new principles for recognition of revenues and profit/loss during the period of rendering insurance services. |
January 1, 2021 |
| IFRIC 23 Uncertainty over income tax treatment |
The interpretation is to be applied to the determination of taxable profit (tax loss), tax bases, unused tax losses, unused tax credits and tax rates. |
January 1, 2019 |
| Amendments to IFRS 9 | Defines right of prepayment with negative compensation | January 1, 2019 |
| Amendments to IAS 28 | Regards long-term interest in associates and joint ventures | January 1, 2019 |
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.
IFRS 9 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 to allow preparers of financial statements to reflect entities' actions more accurately.
Current analysis of the standard indicates that possible changes may refer to the following areas:
Full analysis of the impact of IFRS 9 has not been finished yet, nonetheless according to the PGE Group the standard shall not have significant influence on the reported financial results.
IFRS 15 is intended to unify and simplify principles of revenue recognition by introducing one model for revenue recognition. In particular, the standard will impact revenue recognition resulting from agreements or package agreements based on which clients are provided with separate services and/or goods.
Analysis of the impact of the standard indicates that changes may concern mainly the following areas:
Apart from the possible impact of changes in recognition of revenues and expenses resulting from connection to distribution network, the implementation of the standard should not significantly influence the Group's financial results. Analysis of the impact of the standard in this respect has not been finished yet.
The new standard changes principles for recognition of contracts which meet the criteria of a lease. The main change is to eliminate the classification of leases as either operating leases or finance leases in the lessee's accounts. All contracts which meet the criteria of a lease will be recognized as a current finance lease. Adoption of the standard will have the following effect:
The PGE Group is in the process of analysis of IFRS 16's impact on the future financial statements. The issue of the possible impact of the standard on the perpetual usufruct of land received free of charge is particularly analysed. Pursuant to the currently applied accounting policy,PGE Capital Group have not recognised the perpetual usufruct of land as the lease contract.
Other standards and their changes should not have significant impact on future financial statements of the PGE Group.
In the process of applying accounting rules with regards to the below issues, management has made judgments and estimates that have the most significant impact on the amounts presented in the consolidated financial statements, including in other explanatory information. These 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 taken was presented below or in the relevant explanatory notes.
The principles for valuation of inventories, 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, 2016.
The Group measures derivatives at fair value using valuation models for financial instruments based on publicly available exchange rates, interest rates and discount curves in particular currencies (applicable also for commodities with prices denominated in these currencies) that derive from active markets. The fair value of derivatives is determined based on discounted future cash flows from concluded transactions, calculated based on the difference between the forward rate and transaction price. Forward exchange rates are not modelled as separate risk factor, but are derived from the spot rate and appropriate forward interest rate for foreign currencies in relation to PLN.
| FAIR VALUE HIERARCHY | As at September 30, 2017 | As at December 31, 2016 | ||
|---|---|---|---|---|
| Level 1 | Level 2 | Level 1 | Level 2 | |
| CO2 emission rights | - | - | 29 | - |
| Inventories | - | - | 29 | - |
| Currency forward | - | 2 | - | 1 |
| Commodity forward | - | - | - | 8 |
| CCIRS valuation | - | 116 | - | 231 |
| IRS valuation | - | 99 | - | 125 |
| Derivatives - option | - | 35 | - | - |
| Financial assets | - | 252 | - | 365 |
| IRS valuation | - | 27 | - | 30 |
| Financial liabilities | - | 27 | - | 30 |
During the current and comparative reporting periods, there have been no transfers of financial instruments between the first and the second level of the fair value hierarchy.
The PGE Group companies 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 is 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 periods 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.
Main factors affecting the demand for electricity and heat are: weather conditions – air temperature, wind force, rainfall, socioeconomic factors – number of energy consumers, energy carriers prices, growth of GDP and technological factors – advances in technology, product manufacturing technology. Each of these factors has an impact on technical and economic conditions of production, distribution and transmission of energy carriers, thus influences the results obtained by the PGE Group.
The level of electricity sales is variable throughout a year and depends especially on weather conditions - air temperature and the length of the day. Increase in demand for electricity is particularly visible in winter and decline is observed in summer. 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.
| Conventional Generation |
Renewables | Supply | Distribution | Other operations |
Consolidation adjustments |
Total | |
|---|---|---|---|---|---|---|---|
| STATEMENT OF PROFIT OR LOSS | |||||||
| Sales revenues from external customers | 4 222 | 445 | 10 229 | 1 639 | 131 | 27 | 16 693 |
| Sales revenues from inter-segment transactions |
5 176 | 85 | 1 011 | 3 088 | 206 | (9 566) | - |
| TOTAL SEGMENT REVENUES | 9 398 | 530 | 11 240 | 4 727 | 337 | (9 539) | 16 693 |
| Cost of goods sold | (6 621) | (436) | (9 719) | (3 612) | (315) | 9 072 | (11 631) |
| EBIT *) | 2 233 | 41 | 594 | 939 | (28) | 36 | 3 815 |
| Financial income / (expenses), net | (202) | ||||||
| Share of profit /(loss) of entities | |||||||
| accounted for under the equity method | 11 | ||||||
| PROFIT BEFORE TAX | 3 624 | ||||||
| Income tax | (667) | ||||||
| NET PROFIT FOR THE REPORTING | 2 957 | ||||||
| PERIOD | |||||||
| Depreciation, amortization, disposal and impairment lossesrecognized in profit |
1 168 | 198 | 20 | 868 | 68 | (29) | 2 293 |
| or loss | |||||||
| EBITDA **) | 3 401 | 239 | 614 | 1 807 | 40 | 7 | 6 108 |
| ASSETS AND LIABILITIES | |||||||
| Segment assets excluding trade | |||||||
| receivables | 36 477 | 3 418 | 939 | 16 757 | 548 | (828) | 57 311 |
| Trade receivables | 801 | 75 | 2 576 | 807 | 78 | (1 898) | 2 439 |
| Sharesin entities accounted for under | 626 | ||||||
| the equity method | |||||||
| Unallocated assets | 7 468 | ||||||
| TOTAL ASSETS | 67 844 | ||||||
| Segment liabilities excluding trade liabilities |
6 829 | 331 | 1 018 | 1 761 | 68 | 15 | 10 022 |
| Trade liabilities | 596 | 30 | 1 732 | 237 | 16 | (1 808) | 803 |
| Unallocated liabilities | 11 341 | ||||||
| TOTAL LIABILITIES | 22 166 | ||||||
| OTHER INFORMATION ON BUSINESS | |||||||
| SEGMENT | |||||||
| Capital expenditure | 3 041 | 49 | 9 | 1 060 | 85 | (51) | 4 193 |
| Impairment allowances on financial and | 152 | 13 | 9 | 5 | - | - | 179 |
| non-financial assets | |||||||
| Other non-monetary expenses ***) | 1 228 | 14 | 613 | 60 | 18 | 2 | 1 935 |
*) 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.
| Conventional Generation |
Renewables | Supply | Distribution | Other operations |
Consolidation adjustments |
Total | |
|---|---|---|---|---|---|---|---|
| STATEMENT OF PROFIT OR LOSS | |||||||
| Sales revenues from external customers | 8 198 | 456 | 10 130 | 1 448 | 303 | 28 | 20 563 |
| Sales revenues from inter-segment transactions |
333 | 40 | 1 702 | 2 918 | 208 | (5 201) | - |
| TOTAL SEGMENT REVENUES | 8 531 | 496 | 11 832 | 4 366 | 511 | (5 173) | 20 563 |
| Cost of goods sold | (6 664) | (1 171) | (10 433) | (3 335) | (463) | 4 727 | (17 339) |
| EBIT *) | 1 415 | (733) | 300 | 846 | (39) | 58 | 1 847 |
| Financial income / (expenses), net | (202) | ||||||
| Share of profit/(loss) of entities | |||||||
| accounted for under the equity method | (61) | ||||||
| PROFIT/(LOSS) BEFORE TAX | 1 584 | ||||||
| Income tax | (385) | ||||||
| NET PROFIT/(LOSS) FOR THE | |||||||
| REPORTINGPERIOD | 1 199 | ||||||
| Depreciation, amortization, disposal and | |||||||
| impairment lossesrecognized in profit | 1 031 | 989 | 20 | 839 | 95 | (35) | 2 939 |
| or loss | |||||||
| EBITDA **) | 2 446 | 256 | 320 | 1 685 | 56 | 23 | 4 786 |
| ASSETS AND LIABILITIES | |||||||
| Segment assets excluding trade | 34 470 | 3 690 | 1 128 | 16 257 | 927 | (842) | 55 630 |
| receivables | |||||||
| Trade receivables | 279 | 56 | 2 357 | 711 | 102 | (1 086) | 2 419 |
| Shares in entities accounted for under | 308 | ||||||
| the equity method | |||||||
| Unallocated assets | 7 275 | ||||||
| TOTAL ASSETS | 65 632 | ||||||
| Segment liabilities excluding trade liabilities |
8 994 | 352 | 1 917 | 1 883 | 119 | 90 | 13 355 |
| Trade liabilities | 541 | 20 | 995 | 202 | 53 | (1 042) | 769 |
| Unallocated liabilities | 10 433 | ||||||
| TOTAL LIABILITIES | 24 557 | ||||||
| OTHER INFORMATION ON BUSINESS | |||||||
| SEGMENT | |||||||
| Capital expenditure | 4 309 | 113 | 14 | 1 135 | 102 | (76) | 5 597 |
| Impairment allowances on financial and | |||||||
| non-financial assets | 60 | 782 | 4 | 8 | 1 | 4 | 859 |
| Other non-monetary expenses***) | 1 207 | 14 | 486 | 67 | 30 | - | 1 804 |
*) 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 |
Q3 not reviewed |
Period ended September 30, 2017 |
|
|---|---|---|---|---|
| Sales revenues | 5 741 | 4 879 | 6 073 | 16 693 |
| Cost of goods sold | (4 149) | (3 723) | (3 759) | (11 631) |
| GROSS PROFIT ON SALES | 1 592 | 1 156 | 2 314 | 5 062 |
| Other operating income / (expenses), net | 89 | 40 | 7 | 136 |
| EBIT –OPERATING PROFIT | 1 201 | 731 | 1 883 | 3 815 |
| Financial income / (expenses), net | (63) | (59) | (80) | (202) |
| Share of profit/(loss) of entities accounted for under the equity method |
9 | (8) | 10 | 11 |
| PROFIT BEFORE TAX | 1 147 | 664 | 1 813 | 3 624 |
| Income tax | (184) | (132) | (351) | (667) |
| NET PROFIT FOR THE REPORTING PERIOD | 963 | 532 | 1 462 | 2 957 |
| Q1 not reviewed |
Q2 not reviewed |
Q3 not reviewed |
Period ended September 30, 2016 |
|
|---|---|---|---|---|
| Sales revenues | 7 133 | 6 533 | 6 897 | 20 563 |
| Cost of goods sold | (5 605) | (6 217) | (5 517) | (17 339) |
| GROSS PROFITON SALES | 1 528 | 316 | 1 380 | 3 224 |
| Other operating income / (expenses), net | 157 | 77 | 28 | 262 |
| EBIT –OPERATING PROFIT / (LOSS | 1 123 | (171) | 895 | 1 847 |
| Financial income / (expenses), net | (48) | (107) | (47) | (202) |
| Share of profit/ (loss) of entities accounted for under the equity method |
- | (42) | (19) | (61) |
| PROFIT / (LOSS) BEFORE TAX | 1 075 | (320) | 829 | 1 584 |
| Income tax | (206) | (6) | (173) | (385) |
| NET PROFIT / (LOSS) FOR THE REPORTING PERIOD | 869 | (326) | 656 | 1 199 |
| Q1 not reviewed |
Q2 not reviewed |
Q3 not reviewed |
Period ended September 30, 2017 |
|
|---|---|---|---|---|
| SALES REVENUES | ||||
| Sales of merchandise and finished goods with excise tax | 5 743 | 4 949 | 4 910 | 15 602 |
| Excise tax | (125) | (116) | (114) | (355) |
| Revenues from sale of merchandise and finished goods, including |
5 618 | 4 833 | 4 796 | 15 247 |
| Sale of electricity | 3 221 | 2 814 | 2 910 | 8 945 |
| Sale of distribution services | 1 574 | 1 453 | 1 473 | 4 500 |
| Sale of heat | 285 | 129 | 88 | 502 |
| Sale of energy origin rights | 158 | 87 | (7) | 238 |
| Regulatory system services | 147 | 125 | 124 | 396 |
| Sale of gas | 146 | 135 | 92 | 373 |
| Other sale of merchandise and materials | 87 | 90 | 116 | 293 |
| Revenues from sale of services | 123 | 46 | 66 | 235 |
| Revenues from LTC compensations | - | - | 1 211 | 1 211 |
| TOTAL SALES REVENUES | 5 741 | 4 879 | 6 073 | 16 693 |
| Q1 not reviewed |
Q2 not reviewed |
Q3 not reviewed |
Period ended September 30, 2016 |
|
|---|---|---|---|---|
| SALES REVENUES | ||||
| Sales of merchandise and finished goods with excise tax | 7 001 | 6 400 | 6 751 | 20 152 |
| Excise tax | (126) | (120) | (122) | (368) |
| Revenues from sale of merchandise and finished goods, including |
6 875 | 6 280 | 6 629 | 19 784 |
| Sale of electricity | 4 678 | 4 608 | 4 847 | 14 133 |
| Sale of distribution services | 1 433 | 1 332 | 1 365 | 4 130 |
| Sale of heat | 283 | 119 | 81 | 483 |
| Sale of energy origin rights | 185 | (39) | 59 | 205 |
| Regulatory system services | 137 | 113 | 123 | 373 |
| Sale of gas | 73 | 58 | 59 | 190 |
| Other sale of merchandise and materials | 86 | 89 | 95 | 270 |
| Revenues from sale of services | 128 | 130 | 137 | 395 |
| Revenues from LTC compensations | 130 | 123 | 131 | 384 |
| TOTAL SALES REVENUES | 7 133 | 6 533 | 6 897 | 20 563 |
The decline in sale of electricity in the period ended September 30, 2017 in comparison to the corresponding period of the previous year is mainly due to lower so called "power exchange obligation". Lower power exchange obligation starting from 2017 resulted in increased volume of electricity sales within the PGE Group. Such transactions are subject to eliminations on the level of consolidated financial statements.
Revenues from LTC compensations are described in note 22.1 of these financial statements.
| Q1 not reviewed |
Q2 not reviewed |
Q3 not reviewed |
Period ended September 30, 2017 |
|
|---|---|---|---|---|
| COST BY NATURE | ||||
| Depreciation, amortization and impairment losses | 778 | 797 | 808 | 2 383 |
| Materials and energy | 758 | 589 | 634 | 1 981 |
| External services | 671 | 642 | 668 | 1 981 |
| Taxes and charges | 863 | 727 | 735 | 2 325 |
| Employee benefits expenses | 1 098 | 1 094 | 1 023 | 3 215 |
| Other cost by nature | 53 | 53 | 75 | 181 |
| TOTAL COST BY NATURE | 4 221 | 3 902 | 3 943 | 12 066 |
| Change in inventories | (18) | 2 | 8 | (8) |
| Cost of products and services for the entity's own needs | (190) | (246) | (244) | (680) |
| Distribution and selling expenses | (304) | (296) | (282) | (882) |
| General and administrative expenses | (176) | (169) | (156) | (501) |
| Cost of merchandise and materials sold | 616 | 530 | 490 | 1 636 |
| COST OF GOODS SOLD | 4 149 | 3 723 | 3 759 | 11 631 |
Decrease of sales of merchandise and finished goods (mainly purchased electricity) in the period ended September 30, 2017 in comparison to the corresponding period of the previous year is mainly due to lower revenues from sale of electricity (described in the table above).
| Q1 not reviewed |
Q2 not reviewed |
Q3 not reviewed |
Period ended September 30, 2016 |
|
|---|---|---|---|---|
| COST BY NATURE | ||||
| Depreciation, amortization and impairment losses | 731 | 1 522 | 782 | 3 035 |
| Materials and energy | 840 | 655 | 588 | 2 083 |
| External services | 593 | 617 | 638 | 1 848 |
| Taxes and charges | 811 | 773 | 873 | 2 457 |
| Employee benefits expenses | 1 117 | 1 059 | 1 022 | 3 198 |
| Other cost by nature | 63 | 65 | 66 | 194 |
| TOTAL COST BY NATURE | 4 155 | 4 691 | 3 969 | 12 815 |
| Change in inventories | (29) | 19 | 8 | (2) |
| Cost of products and services for the entity's own needs | (264) | (269) | (251) | (784) |
| Distribution and selling expenses | (379) | (348) | (350) | (1 077) |
| General and administrative expenses | (183) | (216) | (163) | (562) |
| Cost of merchandise and materials sold | 2 305 | 2 340 | 2 304 | 6 949 |
| COST OF GOODS SOLD | 5 605 | 6 217 | 5 517 | 17 339 |
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 | |||||
|---|---|---|---|---|---|---|---|
| September 30, 2017 | Property, plant and equipment |
Intangible assets |
Investment property |
TOTAL | Property, plant and equipment |
Intangible assets |
TOTAL |
| Cost of goods sold | 2 116 | 59 | 1 | 2 176 | 79 | - | 79 |
| Distribution and selling expenses | 9 | 4 | - | 13 | - | - | - |
| General and administrative expenses | 16 | 9 | - | 25 | - | - | - |
| TOTAL DEPRECIATION, AMORTIZATION AND IMPAIRMENT LOSSES RECOGNIZED IN PROFIT OR LOSS |
2 141 | 72 | 1 | 2 214 | 79 | - | 79 |
| Cost of products and services for the entity's own needs |
90 | - | - | 90 | - | - | - |
| TOTAL DEPRECIATION, AMORTIZATION AND IMPAIRMENT LOSSES |
2 231 | 72 | 1 | 2 304 | 79 | - | 79 |
| Period ended | Depreciation, amortization and disposal | Impairment losses | |||||
|---|---|---|---|---|---|---|---|
| September 30, 2016 | Property, plant and equipment |
Intangible assets |
Investment property |
TOTAL | Property, plant and equipment |
Intangible assets |
TOTAL |
| Cost of goods sold | 1 969 | 60 | 1 | 2 030 | 557 | 282 | 839 |
| Distribution and selling expenses | 8 | 4 | - | 12 | - | - | - |
| General and administrative expenses | 48 | 9 | - | 57 | - | 1 | 1 |
| TOTAL DEPRECIATION, AMORTIZATION AND IMPAIRMENT LOSSES RECOGNIZED IN PROFIT OR LOSS |
2 025 | 73 | 1 | 2 099 | 557 | 283 | 840 |
| Change in inventories | 1 | - | - | 1 | - | - | - |
| Cost of products and services for the entity's own needs TOTAL DEPRECIATION, |
95 | - | - | 95 | - | - | - |
| AMORTIZATION AND IMPAIRMENT LOSSES |
2 121 | 73 | 1 | 2 195 | 557 | 283 | 840 |
| Period ended | Period ended | |
|---|---|---|
| September 30, 2017 | September 30, 2016 | |
| OTHER OPERATING INCOME | ||
| Adjustment of revenues from LTC compensations | 69 | 148 |
| Penalties, fines and compensations received | 64 | 73 |
| Reversal of other provisions | 25 | 32 |
| Grants received | 21 | 41 |
| Reversal of impairment allowances on receivables | 13 | 19 |
| Profit on disposal of property, plant and equipment / intangible assets | 8 | 10 |
| Property, plant and equipment, intangible assets received free of charge | 8 | 8 |
| Revenues from illegal energy consumption | 5 | 5 |
| Refund of legal proceedings' costs | 3 | 3 |
| Surpluses / recognition of assets | 2 | 3 |
| Tax refund | 2 | 5 |
| Other | 39 | 42 |
| TOTAL OTHER OPERATING INCOME | 259 | 389 |
Revenues from LTC compensations are described in note 22.1 of these financial statements.
| Period ended September 30, 2017 |
Period ended September 30, 2016 |
|
|---|---|---|
| OTHER OPERATING EXPENSES | ||
| Recognition of impairment allowances on receivables | 37 | 38 |
| Recognition of other provisions | 17 | 32 |
| Liquidation of damages / breakdowns | 13 | 12 |
| Donations granted | 13 | 5 |
| Compensations | 9 | 5 |
| Legal proceedings' costs | 4 | 5 |
| Liquidation of property, plant and equipment and intangible assets associated with other operations |
3 | 3 |
| Other | 27 | 27 |
| TOTAL OTHER OPERATING EXPENSES | 123 | 127 |
| Period ended September 30, 2017 |
Period ended September 30, 2016 |
|
|---|---|---|
| FINANCIAL INCOME ON FINANCIAL INSTRUMENTS | ||
| Dividends | 5 | 1 |
| Interest | 74 | 31 |
| Revaluation of financial instruments / reversal of impairment allowances | 35 | 14 |
| Foreign exchange gains | 28 | 14 |
| FINANCIAL INCOME ON FINANCIAL INSTRUMENTS | 142 | 60 |
| OTHER FINANCIAL INCOME | ||
| Interest on budget receivables | 2 | |
| Reversal of provisions | - | 1 |
| Other | 1 | 2 |
| OTHER FINANCIAL INCOME | 3 | 3 |
| TOTAL FINANCIAL INCOME | 145 | 63 |
The Group recognizes interest income primarily on cash deposits. Increase of "Revaluation of financial instruments" is mainly due to revaluation of an option to acquire Polimex shares.
| Period ended | Period ended | |
|---|---|---|
| September 30, 2017 | September 30, 2016 | |
| FINANCIAL EXPENSES ON FINANCIAL INSTRUMENTS | ||
| Interest | 116 | 97 |
| Revaluation of financial instruments | 1 | 7 |
| Loss on the disposal of an investment | 92 | - |
| Impairment loss | 3 | 2 |
| Foreign exchange losses | 2 | 10 |
| FINANCIAL EXPENSES ON FINANCIAL INSTRUMENTS | 214 | 116 |
| OTHER FINANCIAL EXPENSES | ||
| Interest expenses, including unwinding of the discount | 126 | 132 |
| Recognition of provisions (interest) | 5 | 16 |
| Other | 2 | 1 |
| OTHER FINANCIAL EXPENSES | 133 | 149 |
| TOTAL FINANCIAL EXPENSES | 347 | 265 |
Interest expenses relates mainly to issued bonds, loans and borrowings. Interest expense (unwinding of the discount) on non-financial items relates mainly to rehabilitation provision and provision for employee benefits.
Loss on the disposal of an investment in the amount of PLN 92 million is related to the sale of EXATEL S.A. shares.
| Polska Grupa Górnicza |
Polimex Mostostal | ElectroMobility Poland |
PEC Bogatynia | |
|---|---|---|---|---|
| SHARE IN VOTES | 15.76% | 16.48% | 25.00% | 34.93% |
| PERIOD ENDED SEPTEMBER 30, 2017 | ||||
| Revenues | 5 885 | 1 476 | - | 8 |
| Result from continuing operations | 58 | 45 | - | - |
| Share of profit of associates and joint arrangements | 9 | 7 | - | - |
| Elimination of unrealized losses | (5) | - | - | - |
| SHARE OF PROFIT OF ASSOCIATESAND JOINT ARRANGEMENTS |
4 | 7 | - | - |
The PGE Group has made a consolidation adjustment related to margin on sales of coal sale between Polska Grupa Górnicza and the Group.
Purchase of shares in Polimex Mostostal is described in more detail in note 22.4 of these financial statements.
| Period ended September 30, 2017 |
Period ended September 30, 2016 |
|
|---|---|---|
| IMPAIRMENT ALLOWANCES ON PROPERTY, PLANT AND EQUIPMENT | ||
| Impairment allowances raised | 79 | 557 |
| IMPAIRMENT ALLOWANCES ON INTANGIBLE ASSETS | ||
| Impairment allowances raised | - | 283 |
| IMPAIRMENT ALLOWANCES ON INVENTORIES | ||
| Impairment allowances raised | 58 | 21 |
| Impairment allowances reversed | 18 | 14 |
Impairment allowance on property, plant and equipment mainly relates to replacement investments in generating units, for which the impairment allowance was recognised in previous reporting periods. Impairment allowances on property, plant and equipment and on intangible assets raised in previous period related mainly to assets of Renewables segment.
In the current reportin period the Group raised impairment allowances on certificates with a value of PLN 37 million, that were not registered on the account and in relation to which the ERO decisions on suspension of proceeding in case of issue of those certificates were issued in September 2017. Additionally, an impairment allowance of PLN 20 million was raised, due to the decreased substitute fee, which is a base for valuation of part of produced certificates. Impairment allowance in total amount of PLN 57 million decreased the revenues from sales.
Main elements of income tax expense for the periods ended September 30, 2017 and September 30, 2016 are as follows:
| Period ended September 30, 2017 |
Period ended September 30, 2016 |
|
|---|---|---|
| INCOME TAX RECOGNIZED IN THE STATEMENT OF PROFIT OR LOSS | ||
| Current income tax | 354 | 349 |
| Previous periods current income tax adjustments | 2 | 20 |
| Deferred income tax | 311 | 16 |
| INCOME TAX EXPENSE RECOGNIZED IN THE STATEMENT OF PROFIT OR LOSS | 667 | 385 |
| INCOME TAX RECOGNIZED IN OTHER COMPREHENSIVE INCOME | ||
| From valuation of hedging instruments | (12) | 11 |
| TAX BENEFIT RECOGNIZED IN OTHER COMPREHENSIVE INCOME | (12) | 11 |
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.
During the current reporting period, the PGE Group purchased property, plant and equipment and intangible assets of a total amount of PLN 4 193 million. The largest expenditures were incurred by Conventional Generation segment (PLN 3 041 million) and Distribution segment (PLN 1 060 million). The main items of expenditure were: construction of units 5 and 6 in Opole power plant (PLN 1 469 million), construction of unit 11 in Turów power plant (PLN 372 million), modernization of units 1-3 in Turów power plant (PLN 99 million) and construction of gas and steam unit in Gorzów heat and power plant (PLN 58 million).
During the current reporting period, the Group sold 100% of EXATEL S.A. shares. At the same time, the Group lost control over its subsidiary ENERERGO-TEL S.A. As a result, property, plant and equipment and intangible assets decreased by PLN 340 million.
As at September 30, 2017 the PGE Group committed to incur capital expenditures on property, plant and equipment of approximately PLN 7 096 million. These amounts relate mainly to construction of new power units, modernization of Group's assets and purchase of machinery and equipment.
| As at September 30, 2017 |
As at December 31, 2016 restated * |
|
|---|---|---|
| Conventional Generation | 5 806 | 7 647 |
| Distribution | 1 027 | 796 |
| Renewables | 71 | 38 |
| Supply | 2 | 2 |
| Other operations | 190 | 201 |
| TOTAL FUTURE INVESTMENT COMMITMENTS | 7 096 | 8 684 |
* optional scope of advisory agreement concluded by PGE EJ1 sp. z o.o. was excluded from information presented as at December 31, 2016
The most significant future investment commitments involve:
| As at | As at | |
|---|---|---|
| September 30, 2017 | December 31, 2016 | |
| Polska Grupa Górnicza Sp. z o.o. | 528 | 391 |
| Polimex Mostostal S.A. | 88 | - |
| ElectroMobility Poland S.A. | 2 | 3 |
| PEC Bogatynia Sp. z o.o. | 8 | 8 |
| INVESTMENTS ACCOUNTED FOR UNDER THE EQUITY METHOD | 626 | 402 |
The Group is currently working on allocating the purchase price of Polimex. As a result, the aforesaid investment is recognized in the financial statements of the PGE Group for the three quarters of 2017 at acquisition cost, adjusted by valuation under the equity method for the period of having significant influence on Polimex-Mostostal Group. The acquisition of shares in Polimex Mostostal S.A. is described in note 22.4 of these financial statements.
New investment agreement concerning Polska Grupa Górnicza is described in note 22.2.
| As at September 30, 2017 |
As at December 31, 2016 |
|
|---|---|---|
| Difference between tax value and carrying amount of property, plant and equipment | 1 545 | 1 559 |
| Difference between tax value and carrying amount of financial assets | 11 | 16 |
| Difference between tax value and carrying amount of liabilities | 247 | 272 |
| Difference between tax value and carrying amount of inventories | 14 | 15 |
| LTC compensations | - | 253 |
| Rehabilitation provision | 501 | 472 |
| Provision for CO2 emission rights | 160 | 220 |
| Provisions for employee benefits | 543 | 529 |
| Other provisions | 87 | 129 |
| Energy infrastructure acquired free of charge and connection payments received | 114 | 129 |
| Other | 18 | 15 |
| DEFERRED TAX ASSETS | 3 240 | 3 609 |
| As at | As at | |
|---|---|---|
| September 30, 2017 | December 31, 2016 | |
| Difference between tax value and carrying amount of property, plant and equipment | 3 228 | 2 945 |
| Difference between tax value and carrying amount of energy origin rights | 36 | 65 |
| Difference between tax value and carrying amount of financial assets | 334 | 377 |
| CO2 emission rights | 269 | 439 |
| LTC compensations | 589 | 680 |
| Other | 35 | 26 |
| DEFERRED TAX LIABILITIES | 4 491 | 4 532 |
| AFTER OFF-SET OF THE ASSET AND THE LIABILITY IN PARTICULAR COMPANIES THE GROUP'S DEFFERED TAX IS PRESENTED AS: | |||||
|---|---|---|---|---|---|
| Deferred tax assets | 258 | 268 | |||
| Deferred tax liabilities | (1 509) | (1 191) |
Power generating units belonging to the PGE Group, which are covered by the provisions of the Act dated June 12, 2015 on a scheme for greenhouse gas emission allowance trading, receive CO2 emission rights (EUA). Starting from 2013, only part of EUA allowances will be granted unconditionally, namely those to cover CO2 emissions resulting from production of heat, while, as a rule, there are no free of charge EUA allowances to cover CO2 emissions resulting from production of electricity. Article 10c of Directive 2009/29/EC introduced the possibility of a derogation from the rule of lack of free of charge EUA allowances to cover CO2 emissions connected with production of electricity providing the realization of investment tasks included in the National Investment Plan ("NIP"). The condition under which free of charge EUA to cover CO2 emissions connected with production of electricity can be obtained is annual submission of factualfinancial statements from realization of tasks included in the NIP.
In September 2016 the PGE Group submitted subsequent reports on the realization of the investments included in the NIP in order to obtain EUA to cover CO2 emissions for units producing electricity. The allowances were issued in April 2017 and were used to cover CO2 emissions in 2016 (approximately 19 million of EUA). The schedule of granting EUA to cover CO2 emissions resulting from production of heat is different - in February 2017 EUA allowances were issued in order to cover CO2 emissions in 2017 (approximately 750 thousand of EUA).
In September 2017, the PGE Capital Group submitted further reports on the implementation of investments included in the NIP in order to obtain EUA allowances for CO2 emissions for electricity generating units, justified by the expenditures incurred for the realization of investment tasks included in the NIP in the period from July 1, 2016 to June 30, 2017. Formal assesment of the submitted documents should be completed by November 30, 2017.
| As at September 30, 2017 | As at December 31, 2016 | |||
|---|---|---|---|---|
| EUA | Amount (Mg million) |
Value | Amount (Mg million) |
Value |
| AS AT JANUARY 1 | 85 | 2 349 | 77 | 2 172 |
| Purchase | 10 | 224 | 40 | 937 |
| Granted free of charge | 20 | - | 26 | - |
| Redemption | (56) | (1 156) | (58) | (760) |
| AS AT THE REPORTING DATE | 59 | 1 417 | 85 | 2 349 |
Decrease in value of CO2 emission rights possessed by PGE Capital Group as at September 30, 2017 results, among others, from commencement of purchase on forward market.
| As at September 30, 2017 |
As at December 31, 2016 | |
|---|---|---|
| Advances for construction in progress | 552 | 713 |
| Other non-current assets | 14 | 17 |
| OTHER ASSETS, TOTAL | 566 | 730 |
Advances for construction in progress relate mainly to investment projects conducted by Conventional Generation segment.
| As at September 30, | As at December 31, 2016 | |
|---|---|---|
| 2017 | data restated | |
| PREPAYMENTS | ||
| Fees and commissions | 36 | 34 |
| Social Fund | 36 | 2 |
| Surplus of certificates redemption over the obligation | 36 | - |
| Long-term contracts | 22 | 3 |
| Fees for the exclusion of land from agricultural production / forestry | 12 | 4 |
| IT services | 8 | 6 |
| Property and tort insurance | 5 | 2 |
| Perpetual usufruct of land | 4 | - |
| Other prepayments | 20 | 16 |
| OTHER CURRENT ASSETS | ||
| VAT receivables | 198 | 222 |
| Excise tax receivables | 75 | 100 |
| Advances for deliveries | 11 | 6 |
| Other current assets | 17 | 21 |
| OTHER ASSETS, TOTAL | 480 | 416 |
VAT receivables is related to estimation of electricity sales unread on measuring equipment as at the reporting date. The amount of excise tax receivables regards the exemption from excise tax of electricity generated from renewable energy sources on the basis of a document confirming the redemption of the certificate of origin.
The carrying amount of financial assets measured at amortized cost is a reasonable estimate of their fair value.
| As at September 30, 2017 | As at December 31, 2016 | |||||
|---|---|---|---|---|---|---|
| Non-current | Current | Non-current | Current | |||
| Trade receivables | - | 2 439 | - | 2 705 | ||
| LTC compensations | - | 938 | - | 1 241 | ||
| Debt securities, including bonds | 89 | 5 | 89 | - | ||
| Deposits | 147 | 4 | 136 | 2 300 | ||
| Bails and security deposits | 1 | 23 | 2 | 12 | ||
| Other financial receivables | 9 | 73 | 10 | 67 | ||
| FINANCIAL RECEIVABLES, TOTAL | 246 | 3 482 | 237 | 6 325 |
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.
| As at September 30, 2017 |
As at December 31, 2016 |
|
|---|---|---|
| Cash on hand and cash at bank | 967 | 808 |
| Overnight deposits | 21 | 42 |
| Short-term deposits | 4 615 | 1 819 |
| TOTAL | 5 603 | 2 669 |
| Interest accrued on cash, not received at the reporting date | (1) | (2) |
| Exchange differences on cash in foreign currencies | (1) | (1) |
| Cash and cash equivalents presented in the statement of cash flows | 5 601 | 2 666 |
| including restricted cash | 98 | 107 |
| Undrawn borrowing facilities | 6 573 | 6 081 |
| including overdraft facilities | 2 001 | 2 001 |
For detailed description of bank agreements please refer to note 18.1 of these financial statements.
Restricted cash disclosed in the consolidated statement of cash flows relates primarily to:
| As at September 30, 2017 | As at December 31, 2016 | |||
|---|---|---|---|---|
| Assets | Liabilities | Assets | Liabilities | |
| DERIVATIVES TO WHICH HEDGE ACCOUNTING IS NOT APPLIED | ||||
| Currency forward | 2 | - | 1 | - |
| Commodity forward | - | - | 8 | - |
| IRS transactions | - | 11 | - | 30 |
| Options | 35 | - | - | - |
| DERIVATIVES TO WHICH HEDGE ACCOUNTING IS NOT APPLIED | ||||
| CCIRS hedging transactions | 116 | - | 231 | - |
| IRS hedging transactions | 99 | 16 | 125 | - |
| DERIVATIVES, TOTAL | 252 | 27 | 365 | 30 |
| current | 2 | - | 9 | - |
| non-current | 250 | 27 | 356 | 30 |
On January 20, 2017 the PGE Group acquired from Towarzystwo Finansowe Silesia Sp. z o.o. a call option for purchase of Polimex-Mostostal S.A. shares. Dates of realization of the option were set at: July 30, 2020, July 30, 2021 and July 30, 2022.
In the current reporting period, PGE S.A. entered into an IRS transaction hedging the interest rate on a bank loan with a nominal value of PLN 500 million. For the recognition of this IRS transaction, the Company applies hedge accounting.
In 2016 the PGE Group concluded IRS transactions hedging the interest rate on bank loans with a total nominal value of PLN 4 630 million. For recognition of these IRS transactions the Company applies hedge accounting.
The impact of hedge accounting is described in note 16.2 of these financialstatements.
In 2014 PGE S.A. concluded IRS transactions hedging the interest rate on bonds issued with a total nominal value of PLN 1 billion. Payments arising from the IRS transactions are correlated with interest payments on bonds. Change in fair value of these IRS transactions is fully recognized 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 transaction. This transaction is aimed to hedge variable interest rates (USD LIBOR 6m) on investment loan of USD 80 million drawn from Nordic Investment Bank to finance investments in Turów power plant. Change in fair value of this IRS transaction is fully recognized in profit or loss.
In connection with loans received from PGE Sweden AB (publ), PGE S.A. concluded CCIRS transactions, hedging both the exchange rate concerning payments of principal and interest 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).
The Group applies hedge accounting to the above CCIRS transactions. The impact of hedge accounting is presented in note 16.2 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 perspective 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 | As at | |
|---|---|---|
| September 30, 2017 | December 31, 2016 | |
| 1 470 576 500 Series A ordinary Shares with a nominal value of PLN 10.25 each | 15 073 | 15 073 |
| 259 513 500 Series B ordinary Shares with a nominal value of PLN 10.25 each | 2 660 | 2 660 |
| 73 228 888 Series C ordinary Shares with a nominal value of PLN10.25 each | 751 | 751 |
| 66 441 941 Series D ordinary Shares with a nominal value of PLN10.25 each | 681 | 681 |
| TOTAL SHARE CAPITAL | 19 165 | 19 165 |
All shares of the Company have been paid up.
After the reporting date until the date of preparation of these financial statements there have been no changes in the amount of the Company's share capital.
The Company is a part of the PGE Polska Grupa Energetyczna S.A. Group, to which State Treasury holds special rights as long as it remains a shareholder.
Special rights of the State Treasury that are applicable to the PGE Group entities derive from the Act of March 18, 2010 on special rights of the minister competent for energy and their performance in certain companies and groups operating in the electricity, oil and gaseous fuels sectors (Official Journal from 2016, item 2012). The aforesaid Act specifies the particular rights entitled to the minister competent for energy related to companies and groups operating in the electricity, oil and gaseous fuels sectors whose property was disclosed within the register of buildings, installations, equipment and services included in critical infrastructure.
Based on this act the minister competent for energy has the right to object to any resolution or legal action of the Management Board that relates to the ability to dispose a part of company's property, which may result in threat to functioning, continuity of operations and integrity of critical infrastructure. The objection can also be expressed against any resolutions adopted that relates to:
if the enforcement of such a resolution resulted in an actual threat to the operation continuity or integrity of the critical infrastructure. The objection is expressed in the form of an administrative decision.
| Period ended September 30, 2017 |
Year ended December 31, 2016 |
|
|---|---|---|
| AS AT JANUARY 1 | 147 | (21) |
| Change of hedging reserve | (61) | 207 |
| Valuation of hedging instruments, including: | (60) | 206 |
| Deferral of changes in fair value of hedging instruments recognized as an effective hedge | (146) | 313 |
| Accrued interest on derivatives transferred from hedging reserve and recognized in interest expense |
12 | 1 |
| Currency revaluation of CCIRS transaction transferred from hedging reserve and recognized in the result on foreign exchange differences |
76 | (107) |
| Ineffective portion of change in fair value of hedging derivatives recognized in profit or loss | (2) | (1) |
| Valuation of other financial instruments | (1) | 1 |
| Deferred tax | 12 | (39) |
| HEDGING RESERVE INCLUDING DEFERRED TAX | 98 | 147 |
Hedging reserve includes mainly valuation of hedging instruments to which cash flow hedge accounting is applied.
| Dividend paid or declared from the profit for the period ended | ||||
|---|---|---|---|---|
| September 30, 2017 | December 31, 2016 | December 31, 2015 | ||
| CASH DIVIDENDS FROM ORDINARY SHARES | ||||
| Dividend paid from retained earnings | - | - | 467 | |
| Cash dividends per share (in PLN) | - | - | 0.25 |
During the reporting period and until the date of preparation of these financial statements the Company has made no advance payments of dividends.
On May 11, 2017, the Management Board of the Company decided to change dividend policy. Taking into consideration the ambitious development plan and limitations of debt ratio growth, the Management Board of the Company recommended suspension of dividends payments for the years 2016, 2017 and 2018.
After that period, the Management Board of the Company intends to provide a recommendation for the General Shareholders' Meeting of the Company to pay dividends at the level of 40-50% of the consolidated net profit attributable to equity holders of the parent, adjusted by impairment allowances on property, plant and equipment and intangible assets.
Every dividend payment will depend on total debt amount of the Company, expected capital expenditures and potential acquisitions.
According to the updated dividend policy, on June 27, 2017 the Ordinary Shareholders' Meeting of PGE S.A. resolved to allocate the whole net profit for 2016 of PLN 1 598 million to reserve capital.
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). Dividend was paid off on October 14, 2016.
The carrying amount of provisions is as follows:
| As at September 30, 2017 |
As at December 31, 2016 |
|||
|---|---|---|---|---|
| Non-current | Current | Non-current | Current | |
| Employee benefits | 2 138 | 688 | 2 148 | 543 |
| Rehabilitation provision | 2 827 | 4 | 2 666 | 4 |
| Provision for deficit of CO2 emission rights | - | 844 | - | 1 154 |
| Provisions for energy origin units held for redemption | - | 198 | - | 416 |
| Provision for non-contractual use of property | 77 | 11 | 91 | 12 |
| Other provisions | 105 | 60 | 99 | 52 |
| TOTAL PROVISIONS | 5 147 | 1 805 | 5 004 | 2 181 |
| Employee benefits |
Rehabilitation provision |
Provision for deficit of CO2 emission rights |
Provisions for energy origin units held for redemption |
Provision for non-contractual use of property |
Other provisions |
Total | |
|---|---|---|---|---|---|---|---|
| JANUARY 1, 2017 | 2 691 | 2 670 | 1 154 | 416 | 103 | 151 | 7 185 |
| Current service costs | 48 | - | - | - | - | - | 48 |
| Past service costs | (2) | - | - | - | - | - | (2) |
| Interest costs | 60 | 66 | - | - | - | - | 126 |
| Benefits paid / Provisions used |
(392) | - | (1 156) | (776) | - | (15) | (2 339) |
| Provisions reversed | (21) | - | - | (12) | (22) | (10) | (65) |
| Provisions raised in correspondence with costs |
458 | 35 | 844 | 570 | 7 | 36 | 1 950 |
| Provisions raised in correspondence with property, plant and equipment |
- | 58 | - | - | - | - | 58 |
| Change in the Group composition |
(8) | - | - | - | - | (4) | (12) |
| Other changes | (8) | 2 | 2 | - | - | 7 | 3 |
| SEPTEMBER 30, 2017 | 2 826 | 2 831 | 844 | 198 | 88 | 165 | 6 952 |
| Employee benefits |
Rehabilitation provision |
Provision for deficit of CO2 emission rights |
Provisions for 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 |
(175) | - | - | - | - | - | (175) |
| Current service costs | 74 | - | - | - | - | - | 74 |
| Past service costs | (23) | - | - | - | - | - | (23) |
| Interest costs | 82 | 99 | - | - | - | - | 181 |
| Discount rate and other assumptions adjustment |
(121) | (460) | - | - | - | - | (581) |
| Benefits paid / provisions used |
(691) | (1) | (760) | (336) | - | (104) | (1 892) |
| Provisions reversed | (59) | (449) | - | (3) | (30) | (27) | (568) |
| Provisions raised in correspondence with costs |
577 | 34 | 1 154 | 375 | 16 | 67 | 2 223 |
| Provisions raised in correspondence with property, plant and equipment |
- | 92 | - | - | - | - | 92 |
| Other changes | 14 | 5 | - | - | - | (18) | 1 |
| DECEMBER 31, 2016 | 2 691 | 2 670 | 1 154 | 416 | 103 | 151 | 7 185 |
The PGE Group companies raise provisions for:
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 - 2069 (in case of PGE Górnictwo i Energetyka Konwencjonalna S.A. Branch Bełchatów Lignite Mine) and in years 2045-2087 (in case of PGE Górnictwo i Energetyka Konwencjonalna S.A. Branch Turów Lignite Mine).
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 September 30, 2017 amounted to PLN 2 503 million and as at December 31, 2016 to PLN 2 366 million.
The PGE Group power generating units raise provision for rehabilitation of ash storages. As at the reporting date, the value of provision amounted to PLN 117million and as at December 31, 2016 to PLN 98 million.
The companies which own wind farms raise provisions for rehabilitation of post-construction grounds of wind farms. As at the reporting date, the value of provision amounted to PLN 51 million and as at December 31, 2016 to PLN 49 million.
The obligation to liquidate assets and rehabilitate the area results from "The integrated permission for running electric energy and heat energy producing installation" in which the restitution of the area was specified. As at the reporting date, the value of the provision amounts to PLN 160 million (PLN 157 million as at December 31, 2016) and refers to some assets of Conventional Generation and Renewables segments.
As a general rule, 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 described in note 12 of these financial statements the PGE Group is entitled to receive CO2 emissions rights granted free of charge in connection with expenditures incurred for investments included in the National Investment Plan. The calculation of the provision includes also these rights.
Companies within the PGE Group create provision for energy origin rights related to sale realized during the reporting period or in prior reporting periods, in the amount of non-depreciated part until the reporting date. The total value of provision as at September 30, 2017, amounted to PLN 198million (PLN 416 million in the comparative period) and was created mainly by PGE Obrót S.A.
Entities of the PGE Group recognize provision for damages related to a non-contractual use of property that are claimed under court proceedings. This issue mainly relates to distribution company, which owns distribution networks. As at the reporting date the provision amounted to approximately PLN 88 million (of which 42 million related to litigations). In the comparative period the provision amounted to PLN 103 million (of which PLN 43 million related to litigations).
Other provisions comprise mainly provisions raised for claims relating to real estate tax of PLN 93 million (PLN 90 million in the prior year). These provisions mainly relate to PGE GiEK S.A. Branch Opole Power Plant.
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 September 30, 2017 amounted to EUR 640 million whereas their assessed fair value amounted to EUR 655 million. The indicators used in the valuation belong to Level 2 of the fair value hierarchy.
| As at September, 30 2017 | As at December 31, 2016 | |||
|---|---|---|---|---|
| Non-current | Current | Non-current | Current | |
| Loans and borrowings | 5 729 | 300 | 5 839 | 332 |
| Bonds issued | 2 705 | 1 058 | 3 764 | 78 |
| Lease | - | - | - | 1 |
| TOTAL LOANS, BORROWINGS, BONDS AND LEASE | 8 434 | 1 358 | 9 603 | 411 |
Among loans and borrowings presented above as at September 30, 2017, the PGE Group presents mainly the following facilities:
On June 7, 2017, PGE S.A. concluded loan agreement with European Bank for Reconstruction and Development Bank for the total amount of PLN 500 million with the maturity date of June 7, 2028. The funds obtained on the basis of the agreement will be used for projects relating to the modernization and development of distribution grid. As at September 30, 2017 the loan was not used.
Additionally, on October 27, 2015, PGE S.A. concluded two loan agreements with the European Investment Bank for the total amount of nearly PLN 2 000 million. The amount of PLN 1,500 million, obtained on the basis of the first of the two agreements, will be used for projects relating to the modernization and development of distribution grid. The funds from the second agreement, i.e. the remaining PLN 490 million, will be used to finance and refinance the construction of cogeneration units Gorzów Heat and Power Plant and Rzeszów Heat and Power Plant. 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 September 30, 2017 the aforesaid loans were not used.
The value of overdraft facilities at the disposal of significant PGE Group entities amounted to PLN 2 001 million as at September 30, 2017.
The Group has the ability to finance its operations through two bond issue programs:
| As at September 30, 2017 | As at December 31, 2016 | |||
|---|---|---|---|---|
| Non-current | Current | Non-current | Current | |
| Trade liabilities | - | 803 | - | 976 |
| Purchase of property, plant and equipment and intangible assets |
5 | 707 | 12 | 1 225 |
| Bails and security deposits received | 22 | 67 | 21 | 65 |
| Liabilities related to LTC | - | - | - | 1 253 |
| Other | 1 | 47 | - | 37 |
| TOTAL TRADE AND OTHER FINANCIAL LIABILITIES | 28 | 1 624 | 33 | 3 556 |
Decline in liabilities related to LTC results from the favourable decision regarding so called final adjustment. LTC issue is described in note 22.1 to these financial statements.
| As at | As at | |
|---|---|---|
| September 30, 2017 | December 31, 2016 | |
| Contingent return of grants from environmental funds | 474 | 469 |
| Contingent return of CO2 emission rights received free of charge | 115 | 115 |
| Legal claims | 116 | 73 |
| Employees' claims | 1 | 1 |
| Contractual fines and penalties | 12 | 12 |
| Other contingent liabilities | 38 | 61 |
| TOTAL CONTINGENT LIABILITIES | 756 | 731 |
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 due to the claimant, 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 related to termination of the agreement, that was filed by WorleyParsons on March 13, 2015. On March 24, 2017 WorleyPersons extended its claim from PLN 59 million up to PLN 104 million (i.e. by PLN 45 million). The Group does not accept the claim and regards its possible admission by the court as unlikely. The next hearing was set for December 8, 2017.
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.
As described in note 17.5, 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 terms described above 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 Capital Group recognised contingent liabilities of PLN 5 million due to not balanced transactions for purchase and sale of electricity on the domestic market. In the previous year as at December 31, 2016 this transactions were recorded in contingent liabilities and amounted to PLN 19 million.
Former shareholders of PGE Górnictwo i Energetyka S.A. present to the courts a motions to summon PGE S.A. to a conciliation hearing concerning 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 summons to a conciliation hearing directed by the former shareholders of PGE Górnictwo i Energetyka S.A. amounts to over PLN 10 million.
Regardless 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 has responded to the lawsuit. Currently the proceedings before the court of first instance are in progress.
Additionally, Pozwy sp. z o.o. (an entity which purchased claims from former PGE Elektrownia Opole S.A.'s shareholders) filed a similar claim to the District Court in Warsaw. It demands payment of over PLN 260 million (plus interest) from PGE Górnictwo i Energetyka Konwencjonalna S.A., PGE S.A. and PwC Polska sp. z o.o. based on "in solidum" rule alternatively based on joint and several liability. The claim concerns compensation for the allegedly incorrect (in their opinion) determination of the exchange ratio of shares of PGE Elektrownia Opole S.A. into shares of PGE Górnictwo i Energetyka Konwencjonalna S.A. in the process of merging these companies. The lawsuit was received by PGE S.A. on March 9, 2017. The date to respond to the lawsuit was established by the court for July 9, 2017. On July 8, 2017 PGE S.A. and PGE GiEK S.A. filed a response to the lawsuit and court proceeding at first instance is in progress.
The PGE Group entities do not recognize the claims of Socrates Investment S.A., Pozwy Sp. z o.o. 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 shares which were subject to the process of consolidation (merger) was established by an independent company PwC Polska sp. z o.o. Additionally, merger plans of the companies mentioned above, including the share exchange ratios were examined for accuracy and reliability by an expert appointed by the registration court. No irregularities were found. Then, the court registered the merger of the companies mentioned above.
For the reported claims, the Company has not created any provision.
On April 1, 2014, PGE S.A. received a copy of a lawsuit filed to the District Court in 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 response to the claim. On June 22, 2015, the District Court in Warsaw issued a judgment dismissing the shareholder's claim in its entirety. The shareholder filed an appeal and the Company filed a response to the appeal. On March 24, 2017 a hearing was held before the Court of Appeal in Warsaw. The Court discontinued the proceedings due to withdrawal of a legal action without waiving the claim.
On August 21, 2015, PGE S.A. received a copy of a lawsuit filed to the District Court in 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. The District Court in Warsaw dismissed the shareholder's claim in its judgement issued on April 26, 2016. On April 3, 2017, the shareholder filed an appeal. The District Court dismissed the appeal on April 18, 2017 due to failure to meet the deadline for submitting of the appeal. The verdict became valid on May 6, 2017.
On September 17, 2014 PGE S.A. received a copy of a lawsuit filed to the District Court in Warsaw by one of the shareholders. In the lawsuits, 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 shareholder appealed and the Company filed a response to the appeal. On March 2, 2017 the Court of Appeal in Warsaw dismissed the appeal. The shareholder filed a cassation appeal dated June 10, 2017. On August 3, 2017 the Company replied to the cassation appeal. The date of the hearing has not been set.
On October 23, 2015 PGE S.A. received a copy of a lawsuit filed to the District Court in 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. The Company filed a response to the lawsuit. On April 24, 2017 the hearing was conducted before the District Court in Warsaw. The court dismissed the shareholder's claim in its judgement issued on May 8, 2017. The shareholder filed an appeal on July 3, 2017. On August 27, 2017 the District Court dismissed the appeal of the shareholder. The verdict became valid on September 13, 2017.
On May 20, 2016 PGE S.A. received a copy of a lawsuit filed to the District Court in 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. The Company filed a response to the lawsuit. On March 14, 2017, the proceedings were discontinued due to withdrawal of a legal action before the first trial.
On September 12, 2016 PGE S.A. received a copy of a lawsuit filed to the District Court in Warsaw by one of the shareholders. In the lawsuit, the shareholder is seeking for annulment of the resolution 1 of the Ordinary General Shareholders' Meeting of the Company held on June 28, 2016. The Company filed a response to the lawsuit. On March 17, 2017, the proceedings were discontinued due to withdrawal of a legal action before the first trial.
On December 30, 2016 PGE S.A. received a copy of a lawsuit filed to the District Court in 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 5, 2016. The Company filed a response to the lawsuit. On March 16, 2017, the proceedings were discontinued due to withdrawal of a legal action before the first trial.
On March 15, 2017 PGE S.A. received a copy of a lawsuit filed to the District Court in Warsaw by one of the shareholders. In the lawsuit, the shareholder is seeking for annulment of the resolution 4 of the Extraordinary General Shareholders' Meeting held on September 5, 2016. The Company filed a response to the lawsuit. The District Court in Warsaw, after hearing of October 11, 2017 at a closed-down meeting of a case filed by the shareholder, issued a decision on referring the parties to the mediation. PGE S.A. decided not to enter the mediation.
In October 2016 PGE Górnictwo i Energetyka Konwencjonalna S.A., PGE Energia Odnawialna S.A. and PGE Energia Natury PEW sp. z o.o. received from Enea S.A. termination of long-term contracts for sale of renewable energy origin rights, so called "green certificates"
In the opinion of the PGE Group, notices of termination of contracts presented by Enea S.A. were filled in with a violation of terms of the agreements. The companies took appropriate steps to enforce their rights. In particular, in the opinion of the Management Board of PGE GiEK S.A. the termination of the contract by Enea S.A. is ineffective and against the earlier agreement between the parties (a letter of intent) and on that ground PGE GiEK S.A. will demand compensation for termination of the long-term contract.
Estimated volume of the green certificates, covered by the contracts with Enea S.A., amounts to approximately 3,115 thousand MWh. The above amount was calculated based on the estimated production volume as at the termination date for the period from December 2016 (i.e. the month from which Enea S.A. stopped purchasing of green certificates - after taking into account the notice period) until the initial maturity dates of the contracts.
Additionally, PGE Górnictwo i Energetyka Konwencjonalna S.A. is a part to the dispute with ENEA S.A. in connection to damage resulting from inadequate (according to ENEA) execution of agreement for sales of energy origin rights by not participating in renegotiations of the agreement within a contract procedure. In PGE GiEK S.A.'s opinion, there is no reasonable basis to acknowledge ENEA S.A.'s viewpoint that inadequate execution of any contractual obligations by PGE GiEK S.A. occured. Therefore, the Company does not accept the claim in principle, nor the amount. ENEA S.A. disagrees with the opinion of PGE GiEK S.A. and thus it deducted the amount of its claim from its liabilities to PGE GiEK S.A. The parties did not reach an agreement in mediation proceedings, therefore court proceedings were instituted. The court set the date of the hearing for December 12, 2017. The disputed amount is PLN 42 million.
In the PGE Group's opinion, notices of termination of contracts presented by Enea S.A. were filed in with a violation of terms of the agreements. Therefore, as at the reporting date, the Group, has not revalued inventories or trade receivables nor created any impairment allowances.
On October 4, 2017 PGE Energia Odnawialna S.A. received a lawsuit, in which Energa-Obrót S.A. requests determining of non-existance of legal relation, which was to occur as a result of signing of agreement for sale of property rights from certificates of energy origin from Kisielice wind farm in 2009 (the "Agreement"). The claim of Energa-Obrót is based on the conclusion that the execution agreements to the Agreement (agreements for sale of particular certificates) were signed excuding the Public Procurement Law. Alternatively, in case of recognition that the Agreement is a contract award for public procurement, Energa-Obrót S.A. alleges absolute invalidity of the Agreement, because it was signed excluding the Public Procurement Law.
On Octoebr 26, 2017 similar lawsuits were received by PGE Energia Odnawialna S.A. - in relation to agreement for sale of property rights from certificates of energy origin from Koniecwałd (Malbork) wind farm - and by PGE Energia Natury sp.z o. o. - in relation to agreement for sale of property rights from certificates of energy origin from Galicja wind farm.
Total installed capacity of the three above wind farms amounts to 71.34 MW as at the end of the reporting period.
Certificates for period July-August 2017 connected with electricity produced by Koniecwałd (Malbork) wind farm and certificates for August 2017 connected with electricity produced by Galicja wind farm – contrary to the agreement – were not purchased by Energa-Obrót S.A. It is also likely that the certificates for September 2017 will not be purchased, because Energa-Obrót S.A. informed that, in its opinion, the company is not obliged to conclude OTC deals to perform the agreements.
In the opinion of the PGE Capital Group, the claims of Energa-Obrót S.A. are unfounded, therefore, as at the reporting date, the Group did not revalue inventories and recognizes them in statement on financial situation according to prices resulting from concluded agreements. The Group did not create any provisions for potential claims by Energa-Obrót S.A.
Currently companies are preparing replies to the lawsuits.
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 2017 corporate income tax rate – 19%, for small entrepreneurs income tax rate of 15% is possible, basic value added tax rate – 23%, lowered: 8%, 5%, 0%, furthermore some goods and services 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. 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 Tax Group solely on market terms. The violation of these requirements will affect in termination of the Tax Group 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.
Due to incorrect implementation of EU regulations to the Polish legal system, in 2009 PGE GiEK commenced proceedings regarding the return of unduly paid excise tax in period January 2006 – February 2009. Irregularity consisted of taxation of electricity on the first stage of sale i.e. by the producers, while the tax should be imposed on sale to so called final consumers.
Administrative courts, examining the company's complaints regarding the restitution claims for decisions of the tax authorities refusing to declare the overpayment of excise duty, ruled that the company did not economical burden of the unduly paid excise tax (what in view of the resolution of the Supreme Administrative Court of June 22, 2011 signature of acts I GPS 1/11 eliminates the possibility of return of excess payment). In the opinion of the Supreme Administrative Court the claims, which the company indicated particularly by economic analyses, are of compensation character and therefore can only be prosecuted before civil courts. In view of the above, PGE GiEK S.A. decided to withdraw from the proceedings with regard to the restitution claims. Currently activities regarding the overpayment of the excise tax are prosecuted before civil courts.The company intends to present the proposal of settlement to the State Treasury regarding the compensation claims.
Taking into account a significant uncertainty related to final decision on the above described matter, the Group does not recognize in the financial statements any results of possible compensation before civil courtsin relation with the unduly paid excise tax.
Taking into account pending disputes the PGE Group created at the reporting date the provision for property tax of PLN 93 million. The provision relates mainly to tax proceedings with regards to property tax in PGE GIEK S.A. Branch Opole Power Plant. 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.
The total value of transactions with such entities is presented in the table below.
| Period ended September 30, 2017 |
Period ended September 30, 2016 |
|
|---|---|---|
| Sales to associates and joint arrangements | 7 | 61 |
| Purchases from associates and joint arrangements | 1 217 | 339 |
| As at September 30, 2017 |
As at December 31, 2016 |
|
|---|---|---|
| Trade receivables from associates and joint arrangements | 2 | 41 |
| Trade liabilities to associates and joint arrangements | 113 | 16 |
The increase in turnover and balances results from the inclusion of Polska Grupa Górnicza sp. z o.o. and Polimex-Mostostal S.A. in these financial statements.
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, the 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 and balances with such entities is presented in the table below.
| Period ended September 30, 2017 |
Period ended September 30, 2016 |
|
|---|---|---|
| Sales to related parties | 1 516 | 1 551 |
| Purchases from related parties | 2 804 | 2 572 |
| As at | As at | |
|---|---|---|
| September 30, 2017 | December 31, 2016 | |
| Trade receivables from related parties | 208 | 313 |
| Trade liabilities to related parties | 377 | 418 |
The largest transactions with the State Treasury companies involve Polskie Sieci Elektroenergetyczne S.A., Polskie Górnictwo Naftowe i Gazownictwo S.A., ENERGA S.A. Group companies, Zakłady Azotowe PUŁAWY S.A., PKN Orlen S.A., Enea S.A. Group companies and purchases of coal from Polish mines. 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.
On March 29, 2017 an agreement for sale of 100% shares of EXATEL S.A. to the State Treasury was signed. The sale revenue of PLN 369 million is not presented in the above tables.
The key management includes the Management Boards and Supervisory Boards of the parent company and significant Group entities.
| Period ended | Period ended | |
|---|---|---|
| PLN thousand | September 30, 2017 | September 30, 2016 |
| Short-term employee benefits (salaries and salary related costs) | 23 756 | 24 722 |
| Post-employment benefits | 2 035 | 7 912 |
| TOTAL REMUNERATION OF KEY MANAGEMENT PERSONNEL | 25 791 | 32 634 |
| Remuneration of key management personnel of entities of non-core operations | 10 734 | 10 617 |
| TOTAL REMUNERATION OF MANAGEMENT PERSONNEL | 36 525 | 43 251 |
| PLN thousand | Period ended September 30, 2017 |
Period ended September 30, 2016 |
|---|---|---|
| Management Board of the parent company | 5 388 | 9 405 |
| Including post-employment benefits | 116 | 3 066 |
| Supervisory Board of the parent company | 595 | 368 |
| Management Boards – subsidiaries | 17 917 | 21 147 |
| Supervisory Boards – subsidiaries | 1 891 | 1 714 |
| TOTAL | 25 791 | 32 634 |
| Remuneration of key management personnel of entities of non-core operations | 10 734 | 10 617 |
| TOTAL REMUNERATION OF MANAGEMENT PERSONNEL | 36 525 | 43 251 |
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 cost by nature disclosed in note 5.2 Cost 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.
The table below presents basic data for Group power generating units assumed with the LTC Act.
| Power generating unit | Effective term of LTC | Maximum stranded and extra costs (in PLN million) |
|---|---|---|
| Turów Power Plant | Until 2016 | 2 571 |
| Opole Power Plant | Until 2012 | 1 966 |
| Dolna Odra Power Plant Complex ("ZEDO") | Until 2010 | 633 |
| Lublin Wrotków Heat and Power Plant | Until 2010 | 617 |
| Rzeszów Heat and Power Plant | Until 2012 | 422 |
| Gorzów Heat and Power Plant | Until 2009 | 108 |
| TOTAL | 6 317 |
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 resourcesto cover stranded costs.
In December 2016, the adjustment period for power generating units involved in the compensation system in PGE GiEK S.A. ended.
On April 5, 2017, PGE GiEK S.A. received information about the initiation of a proceeding regarding the amount of annual adjustment of stranded costs for 2016. On April 10, 2017, PGE GiEK S.A. received information about the initiation of a proceeding regarding the amount of final adjustment of stranded costs.
According to the provisions of the LTC Act, the process of establishing the annual adjustment of stranded costs for 2016 was completed on July 31, 2017 by way of the ERO President decision, while the process of establishing the final adjustment of stranded costs by way of the ERO President decision of August 25, 2017. Due to lack of disputes in above cases, decisions issued by the ERO President ultimately concluded the participation of PGE GiEK S.A. producers in the compensation system.
Until the date of preparation of these financial statements, power generating units received decisions on annual adjustments of stranded costs and costs generated in gas-fired units for the years 2008-2016 and decision on final adjustment. During the whole adjustment period many court cases were held regarding the disputes related to decisions issued by the ERO President. As at the preparation date of these statements all court proceedings have been finished.
In the period from 2009 to the date on which these financial statements were prepared:
During the reporting period and until the date of preparation of these financial statements, the following events took place regarding annual adjustments of stranded costs and costs generated in gas-fired units:
In the financial statements for the period ended September 30, 2017 the PGE Group recognized PLN 1 211 million revenues from LTC compensations in sales revenues.
According to the applied accounting rules, the value of the final adjustment forecasted by the Group was settled in revenues for years 2008-2016. The decision on the final adjustment of the ERO President issued in 2017 differed from the Groups' forecast. It was connected mainly with taking into account a verdict of EU Court of Justice of September 15, 2016 that indicated dynamic attitude to the composition of the capital group in LTC settlements, i.e. taking into account actual composition of the capital group in a given year. Therefore, the issued decision acknowledged the prolongation of the adjustment period for all generating units. In addition, the ERO President in the final adjustment used liquidity method approach towards funds collected in form of advances and annual adjustments, what was also favourable for the Group. It resulted in recognistion of the additional revenues by the Group.
Moreover, the court verdicts, which were issued by September 30, 2017, resulted in adjustment of LTC compensations in amount of PLN 69 million in the financial statements for the period ended September 30, 2017. The value of adjustment was recognized in the statement of comprehensive income net out in item other operating revenues.
Value of funds collected in the whole adjustment period amounted to PLN 9 035 million, including PLN PLN 8 749 million of stranded costs and PLN 286 million of gas-related costs.
On March 31, 2017, PGE GiEK S.A. signed the subsequent investment agreement determining the conditions of the financial investment in Polska Grupa Górnicza Sp. z o.o. ("PGG") ("Investment") ("Investment Agreement").
The parties of the Investment Agreement are PGE GiEK S.A., Enea S.A., ENERGA Kogeneracja sp. z o.o., PGNiG TERMIKA S.A., Węglokoks S.A., Towarzystwo Finansowe Silesia sp. z o.o., Fundusz Inwestycji Polskich Przedsiębiorstw Fundusz Inwestycyjny Zamknięty Aktywów Niepublicznych (jointly referred later to as the "Investors") and PGG. The Investment Agreement provides that PGG will acquire selected mining assets from Katowicki Holding Węglowy S.A. ("KHW") on the ground of the promised contract, which was signed on April 1, 2017.
The Investment Agreement determines method of investment, operating rules of PGG and its bodies, as well as rules for withdrawal from the Investment. The Investment Agreement assumes recapitalisation of PGG in three stages by PGE GiEK, Enea S.A., ENERGA Kogeneracja sp. z o.o., PGNiG TERMIKA S.A. and Towarzystwo Finansowe Silesia sp. z o.o. with total amount of PLN 1 billion.
Within the recapitalisation of PGG, PGE GiEK committed itself to acquire new shares of PGG with a total nominal value of PLN 100 million in exchange for the cash contribution of PLN 100 million, in three tranches:
After acquisition of the above mentioned shares within the third tranche PGE GiEK S.A. will have 15.3% in the share capital of PGG in comparison to 15.8% as at September 30, 2017.
As in the case of the Agreement from 2016, the Investment Agreement determines the rules for appointing the Supervisory Board members, according to which each Investor and the State Treasury will be entitled to appoint one member in the Supervisory Board which will consist of up to 8 members. Additionally, key decisions concerning equity management and transformation require Investors permission. Taking into account the entitlements mentioned above, the investment in PGG is recognized as joint arrangement and accounted for under the equity method.
On May 11, 2017, PGE S.A. together with EDF International SAS and EDF Investment II B.V. (together "EDF") signed Put Option Agreement ("POA Agreement") concerning sale of EDF's assets in Poland. Pursuant to the POA Agreement, EDF obtained option to call PGE S.A. to sign up agreement concerning sale of shares in respect of assets described below after meeting certain conditions, including obtaining corporate permissions of EDF for the sale transaction.
On May 19, 2017, as a result of execution of put option resulting from the POA Agreement by EDF, EDF and PGE signed a conditional sale agreement ("Sale Agreement").
The Sale Agreement concerns mainly ("Transaction"):
As a result of the Agreement, PGE S.A. will acquire a series of manufacturing assets, including: 4 heat and power plants (Kraków, Gdańsk, Gdynia, Toruń), heat distribution grid in Toruń and Rybnik power plant (currently controlled by EDF Polska S.A.) as well as 4 heat and power plants (Wrocław, Zielona Góra, Czechnica, Zawidawie) and heat distribution grids in Zielona Góra, Siechnice and Zawidawie, currently controlled by EDF Polska S.A. and EDF Investment III B.V.
The Enterprise Value for all assets was established under the Locked-Box Date formula as at December 31, 2016 and amounts to PLN 4.51 billion, of which PLN 2.45 billion stands for the share capital and PLN 2.06 billion stands for the net debt.
Total PGE S.A. expenses related to the Transaction will include:
After closing of the Transaction, according to the Polish regulations regarding the capital market, as a consequence of purchase of ZEW Kogeneracja S.A. shares, the PGE Group will be obligated to announce a tender offer for the sale of shares in ZEW Kogeneracja S.A. in quantity sufficient to exceed the 66% threshold of voting rightsin ZEW Kogeneracja S.A. The costs of announcement are not included in the value of the Transaction.
On October 31, 2017 PGE S.A. received a notification from EDF companies on a statement by the General Director of the National Center for Agricultural Support (Krajowy Ośrodek Wsparcia Rolnictwa - KOWR), the legal successor of the Agricultural Property Agency (ANR), that it does not exercise the pre-emption right. EDF has already received a clearance on the transaction from the relevant governmental authorities in France. PGE received consent for the transaction from the Minister of Energy and obtained the conditional consent of the Office of Competition and Consumer Protection. Due to fulfilment of all conditions precedent, the closing date of the transaction, pursuant to the Conditional Share Sale Agreement, is November 13, 2017.
Payments for assets will be proceeded at the moment of the Transaction's closing.
On January 18, 2017, PGE S.A. signed the following agreements concerning capital investment in Polimex-Mostostal S.A. ('Polimex"):
On January 18, 2017, the President of the Office for Competition and Consumer Protection issued a permission for Investors to take joint control over Polimex.
On January 20, 2017, due to the fulfillment of conditions precedent specified in the Investment Agreement, PGE accepted the offer made by Polimex's Management Board to acquire 37 500 000 series T ordinary shares issued by Polimex with a nominal value of PLN 2 each and an issue price of PLN 2 each and the total issue price of PLN 75 million.
Additionally, on January 20, 2017, on the terms of agreement with SPV Operator and due to the fulfillment of conditions precedent specified in the Investment Agreement, the Company acquired 1 500 001 Polimex shares from SPV Operator at the total amount of approximately PLN 5.6 million.
On March 21, 2017, the Investors announced a tender offer to subscribe for the sale of Polimex shares in quantity sufficient to exceed the 66% threshold of voting rights pursuant to art. 73 sec. 2 of the Act of July 29, 2005, on public offerings and the terms for introducing financial instruments to an organised trading system and on public companies, as a result of which PGE will be able to purchase 42,102 shares of Polimex at the price of PLN 4.90. On March 28, 2017, the investors adjusted their price proposed in the tender offer from PLN 4.90 to PLN 4.91 per one share of Polimex. The settlement by the National Depository of Securities (KDPW) of purchase of shares under the tender offer took place on April 28, 2017. As a result of the tender offer PGE S.A. acuired 24 shares for PLN 117.84 and currently holds 39,000,025 shares representing 16.48% of the share capital of Polimex and entitling to 16.48% of total votes at the General Meeting of Polimex.
The investment agreement gives the Investors influence over Polimex's financial and operating policies. These entitlements are exercised by the Supervisory Board. Under the agreement, the Supervisory Board will consist of 7 members maximum, including 4 indicated by the Investors. Moreover, the Investors signed an agreement regarding the investment in Polimex ("Agreement"). The aim of the Agreement is to ensure greater control over Polimex to the Investors that hold together a majority stake in Polimex's voting rights (65.93%). The Agreement addresses issues such as agreeing, by vote, of a joint position in making key decisions at General Meeting and Supervisory Board level, including the composition of Polimex's Management Board.
Given the Investors' entitlements mentioned above, which provide for significant influence, the stake in Polimex was classified as associate accounted for underthe equity method.
The Group is currently working on allocating the purchase price paid for Polimex in accordance with IFRS 3. Because of this, the aforesaid investment is recognized in the consolidated financial statements of the PGE Group as at September 30, 2017 at acquisition cost adjusted by the Group's share in Polimex's result, without taking into account potential adjustments required to bring assets and liabilities to fair values.
| 3 months ended September 30, 2017 (not audited) |
9 months ended September 30, 2017 (not audited) |
3 months ended September 30, 2016 (not audited) |
9 months ended September 30, 2016 (not audited) |
|
|---|---|---|---|---|
| STATEMENT OF PROFIT OR LOSS | ||||
| SALES REVENUES | 2 213 | 6 804 | 2 540 | 8 166 |
| Cost of goods sold | (2 031) | (6 243) | (2 419) | (7 611) |
| GROSS PROFIT ON SALES | 182 | 561 | 121 | 555 |
| Distribution and selling expenses | (3) | (13) | (11) | (37) |
| General and administrative expenses | (37) | (109) | (35) | (106) |
| Other operating income | 1 | 2 | (1) | 1 |
| Other operating expenses | (1) | (9) | - | (1) |
| OPERATING PROFIT | 142 | 432 | 74 | 412 |
| Financial income | 94 | 4 468 | 102 | 1 293 |
| Financial expenses | (75) | (302) | (89) | (189) |
| PROFIT BEFORE TAX | 161 | 4 598 | 87 | 1 516 |
| Current income tax | (11) | 7 | 5 | (68) |
| Deferred income tax | 1 | (2) | 7 | 3 |
| NET PROFIT FOR THE REPORTING PERIOD | 151 | 4 603 | 99 | 1 451 |
| OTHER COMPREHENSIVE INCOME | ||||
| Items, which may be reclassified to profit or loss, including: | ||||
| Valuation of hedging instruments | 11 | (59) | 19 | 59 |
| Deferred tax | (2) | 11 | (3) | (11) |
| Items, which will not be reclassified in future to profit or loss: | ||||
| Actuarial gains and losses from valuation of provision for | - | - | - | - |
| employee benefits | ||||
| Deferred tax | - | - | - | - |
| OTHER COMPREHENSIVE INCOME FOR THE REPORTING PERIOD, NET |
9 | (48) | 16 | 48 |
| TOTAL COMPREHENSIVE INCOME | 160 | 4 555 | 115 | 1 499 |
| EARNINGS AND DILUTED EARNINGS PER SHARE (IN PLN) | 0.08 | 2.46 | 0.05 | 0.78 |
| As at | As at | As at | |
|---|---|---|---|
| September 30, | December 31, | September 30, | |
| 2017 | 2016 | 2016 | |
| (not audited) | (audited) | (not audited) | |
| NON-CURRENT ASSETS | |||
| Property, plant and equipment | 178 | 186 | 186 |
| Intangible assets | 3 | 5 | 6 |
| Loans and receivables | 11 926 | 8 848 | 6 091 |
| Derivatives | 250 | 356 | 132 |
| Shares in subsidiaries and associates | 30 964 | 29 678 | 29 655 |
| Available-for-sale financial assets | 3 | 6 | 3 |
| Deferred tax asset | - | - | 15 |
| 43 324 | 39 079 | 36 088 | |
| CURRENT ASSETS | |||
| Inventories | 20 | 76 | 107 |
| Income tax receivables | - | - | - |
| Derivatives | 10 | 9 | 9 |
| Trade and other receivables | 834 | 3 474 | 3 147 |
| Other current assets | 112 | 81 | 205 |
| Cash and cash equivalents | 5 128 | 1 932 | 4 738 |
| 6 104 | 5 572 | 8 206 | |
| TOTAL ASSETS | 49 428 | 44 651 | 44 294 |
| EQUITY | |||
| Share capital | 19 165 | 19 165 | 18 698 |
| Reserve capital to increase share capital | - | - | 467 |
| Hedging and valuation reserve | 101 | 149 | 31 |
| Reserve capital | 15 328 | 13 730 | 13 730 |
| Retained earnings | 4 599 | 1 594 | 1 447 |
| 39 193 | 34 638 | 34 373 | |
| NON-CURRENT LIABILITIES | |||
| Non-current provisions | 19 | 22 | 21 |
| Interest bearing bank loans, borrowings, bonds and lease | 7 841 | 8 854 | 8 292 |
| Deffered tax liability | 24 | 33 | - |
| Derivatives | 23 | 23 | 39 |
| Other financial liabilities | - | - | - |
| 7 907 | 8 932 | 8 352 | |
| CURRENT LIABILITIES | |||
| Current provisions | 28 | 30 | 32 |
| Current part of interest bearing bank loans, borrowings, bonds and lease | 1 591 | 704 | 684 |
| Derivatives | - | - | - |
| Trade and other liabilities | 619 | 189 | 159 |
| Income tax liabilities | 11 | 4 | 98 |
| Deferred income and governments grants | - | - | - |
| Other current non-financial liabilities | 79 | 154 | 596 |
| 2 328 | 1 081 | 1 569 | |
| TOTAL LIABILITIES | 10 235 | 10 013 | 9 921 |
| TOTAL EQUITY AND LIABILITIES | 49 428 | 44 651 | 44 294 |
| Share capital | Reserve capital for increase of the share capital |
Hedging and valuation reserve |
Reserve capital |
Retained earnings |
Total | |
|---|---|---|---|---|---|---|
| AS AT JANUARY 1, 2016 | 18 698 | - | (17) | 13 009 | 1 764 | 33 454 |
| Net profit for the reporting period | - | - | - | - | 1 598 | 1 598 |
| Other comprehensive income | - | - | 166 | - | - | 166 |
| COMPREHENSIVE INCOME | - | - | 166 | - | 1 598 | 1 764 |
| Retained earnings distribution | - | - | - | 1 301 | (1 301) | - |
| Dividend | - | - | - | - | (467) | (467) |
| Increase of share capital from the Company's own funds |
467 | - | - | (467) | - | - |
| Tax on increase of share capital | - | - | - | (110) | - | (110) |
| Other changes | - | - | - | (3) | - | (3) |
| AS AT DECEMBER 31, 2016 | 19 165 | - | 149 | 13 730 | 1 594 | 34 638 |
| Net profit for the reporting period | - | - | - | - | 4 603 | 4 603 |
| Other comprehensive income | - | - | (48) | - | - | (48) |
| COMPREHENSIVE INCOME | - | - | (48) | - | 4 603 | 4 555 |
| Retained earnings distribution | - | - | - | 1 598 | (1 598) | - |
| AS AT SEPTEMBER 30, 2017 | 19 165 | - | 101 | 15 328 | 4 599 | 39 193 |
| Share capital | Reserve capital for increase of the share capital |
Hedging and valuation reserve |
Reserve capital |
Retained earnings |
Total | |
|---|---|---|---|---|---|---|
| AS AT JANUARY 1, 2016 | 18 698 | - | (17) | 13 009 | 1 764 | 33 454 |
| Net profit for the reporting period | - | - | - | - | 1 451 | 1 451 |
| Other comprehensive income | - | - | 48 | - | - | 48 |
| COMPREHENSIVE INCOME | - | - | 48 | - | 1 451 | 1 499 |
| Retained earnings distribution Dividend |
- - |
- - |
- - |
1 301 - |
(1 301) (467) |
- (467) |
| Increase of share capital from the Company's own funds |
- | 467 | - | (467) | - | - |
| Tax on increase of share capital | - | - | - | (110) | - | (110) |
| Other changes | - | - | - | (3) | - | (3) |
| AS AT SEPTEMBER 30, 2016 | 18 698 | 467 | 31 | 13 730 | 1 447 | 34 373 |
| Period ended | Period ended | |
|---|---|---|
| September 30, 2017 | September 30, 2016 | |
| (not audited) | (not audited) | |
| CASH FLOWS FROM OPERATING ACTIVITIES | ||
| Profit before tax | 4 598 | 1 516 |
| Settlement wit tax capital group ("TCG") | - | 23 |
| Income tax paid by PGE S.A. (including benefit due to loss of TCG) | (116) | (15) |
| Adjustments for: | ||
| Depreciation, amortization and impairment losses | 11 | 11 |
| Interest and dividend, net | (2 856) | (1 080) |
| Profit / (loss) on investment activities | (1 265) | (46) |
| Change in receivables | (123) | 278 |
| Change in inventories | 57 | 84 |
| Change in liabilities, excluding loans and borrowings | 391 | (211) |
| Change in other non-financial assets | 23 | 212 |
| Change in provisions | (6) | (2) |
| Other | - | 1 |
| NET CASH FROM OPERATING ACTIVITIES | 714 | 771 |
| CASH FLOWS FROM INVESTING ACTIVITIES | ||
| Sale of property, plant and equipment and intangible assets | - | - |
| Acquisition of property, plant and equipment and intangible assets | (2) | (8) |
| Redemption of bonds issued within the PGE Capital Group | 2 320 | 1 179 |
| Acquisition of bonds issued within the PGE Capital Group | (5 200) | (3 480) |
| Proceeds from sale of other financial assets | 369 | - |
| Acquisition of shares | (107) | (16) |
| Deposits with a maturity over 3 months | (50) | - |
| Termination of deposits with a maturity over 3 months | 2 340 | - |
| Dividends received | 2 872 | 1 058 |
| Interest received | 27 | 18 |
| Repayment of loans granted | 1 | |
| Other loans granted | (285) | (18) |
| Loans granted under cash-pooling agreement | (808) | |
| Other | - | 1 |
| NET CASH FROM INVESTING ACTIVITIES | 2 284 | (2 073) |
| CASH FLOWS FROM FINANCING ACTIVITIES | ||
| Proceeds from loans, borrowings and issue of bonds | - | 4 148 |
| Proceeds from cash-pooling | 431 | - |
| Repayment of loans, borrowings, bonds and financial lease | (17) | - |
| Dividends paid to shareholders | - | - |
| Interest paid | (212) | (114) |
| Other | (4) | (6) |
| NET CASH FROM FINANCING ACTIVITIES | 198 | 4 028 |
| NET CHANGE IN CASH AND CASH EQUIVALENTS | 3 196 | 2 726 |
| Effect of movements in exchange rates on cash held | 1 | 1 |
| CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD | 1 930 | 2 010 |
| CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD | 5 126 | 4 736 |
| Restricted cash | - | - |
These consolidated financial statements, including quarterly separate financial information, were authorized for issue by the Management Board on November 7, 2017.
Warsaw, November 7, 2017
Signatures of the Members of the Management Board of PGE Polska Grupa Energetyczna S.A.
| Henryk Baranowski |
|---|
| Wojciech Kowalczyk Wojciech Kowalczyk |
| Marek Pastuszko |
| Paweł Śliwa |
| Ryszard Wasiłek |
| 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.